| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 68.9 | 98.8 | 171.3 | 101.8 | 107.8 | 63.4 | 54.8 | 45.6 | 74.7 | 38.8 | 29.4 | 24.7 | 27.3 | 27.3 | 25.2 | 21.5 | 37.0 |
| Restricted Cash | - | - | - | 100.2 | - | - | - | - | 1.0 | 0.0 | - | - | - | 0.3 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 68.9 | 98.8 | 171.3 | 101.8 | 107.8 | 63.4 | 54.8 | 45.6 | 74.7 | 38.8 | 29.4 | 24.7 | 27.3 | 27.3 | 25.2 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 12.0 | 11.1 | 18.3 | 9.1 | 9.4 | 8.2 | 11.4 | 6.0 | 6.3 | 4.7 | 2.6 | 1.6 | 1.2 | 0.7 | 1.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | 3.5 | 3.7 | 4.7 | 1.5 | 1.4 | 1.7 | 2.0 | 0.9 | 0.7 | 0.6 | 0.5 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 1,134.9 | 1,111.8 | 1,071.8 | 590.3 | 593.2 | 584.8 | 582.9 | 252.1 | 217.2 | 200.5 | 185.2 | 187.3 | 183.4 | 145.4 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 16.0 | 21.0 | 15.3 | 15.3 | 12.7 | 12.9 | 5.2 | 3.3 | 4.8 | 1.9 | 2.7 | 3.4 | 2.5 | - | - | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 321.4 | 321.9 | 324.2 | 344.3 | 177.5 | 173.8 | 175.8 | 42.0 | 51.0 | 50.0 | 32.4 | 32.6 | 29.9 | 3.2 | 0.0 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 328.9 | 328.2 | 332.7 | 349.6 | 181.5 | 184.6 | 179.0 | 59.5 | 56.7 | 55.6 | 36.5 | 37.9 | 34.1 | 3.6 | 9.1 | 13.5 | |
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 60.0 | 68.9 | 77.7 | 85.5 | 84.7 | 98.8 | 118.8 | 123.2 | 136.5 | 171.3 | 189.0 | 108.6 | 102.7 | 101.8 | 99.3 | |||||||||||||||||||||||||
| 21.5 |
| 37.0 |
| 1.1 |
| - |
| - |
| Prepaid Expenses | 18.7 | 19.6 | 11.9 | 13.8 | 12.4 | 12.0 | 10.4 | 1.7 | 1.5 | 1.2 | 1.0 | 2.3 | 2.3 | 0.6 | 0.5 | 0.4 | - |
| Other Current Assets | 1.0 | 2.4 | 0.9 | 1.7 | 1.2 | 1.0 | 0.8 | 0.8 | 0.1 | 0.6 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | - |
| Assets Held For Sale | - | - | - | - | 8.4 | 8.3 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 104.1 | 135.5 | 207.0 | 228.0 | 140.7 | 94.6 | 79.4 | 55.0 | 84.3 | 45.9 | 33.9 | 30.2 | 32.4 | 26.5 | 27.3 | 23.5 | - |
| 143.1 |
| - |
| - |
| Accumulated Depreciation | 232.1 | 189.6 | 158.2 | 125.7 | 112.4 | 91.3 | 79.0 | 65.1 | 64.5 | 59.7 | 53.6 | 52.6 | 50.7 | 45.9 | 43.5 | - | - |
| Property,Plant & Equipment Net | 902.8 | 922.1 | 913.6 | 464.7 | 472.3 | 485.2 | 503.9 | 187.0 | 152.8 | 140.8 | 131.6 | 134.6 | 132.6 | 99.5 | 99.6 | 104.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 93.3 | - | - | - | 0.7 | - | - | - | - | 0.0 | 3.3 | 2.8 | 2.8 | - |
| Goodwill | 10.8 | 9.8 | 80.6 | 9.6 | 10.3 | 10.9 | 32.9 | 14.0 | 15.2 | 13.4 | 10.2 | 11.6 | 13.3 | 4.9 | 4.8 | 4.9 | - |
| Intangible Assets | 77.6 | 84.9 | 93.2 | 44.8 | 48.9 | 52.8 | 67.1 | 14.6 | 15.1 | 12.1 | 3.0 | 4.0 | 5.2 | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 32.8 | 30.0 | 26.0 | 27.2 | 28.4 | 34.1 | 37.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 17.7 | 16.2 | 37.6 | 15.6 | 0.6 | 0.9 | 2.4 | 1.5 | 1.5 | 1.7 | 4.8 | 3.5 | 3.6 | 2.1 | 2.1 | 1.1 | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.2 | 0.3 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,147.3 | 1,199.8 | 1,359.7 | 885.0 | 703.4 | 680.8 | 726.9 | 278.8 | 274.9 | 217.8 | 186.4 | 187.1 | 190.6 | 137.3 | 136.7 | 136.6 | - |
| - |
| - |
| Short Term Debt | 7.6 | 6.2 | 8.5 | 5.3 | 4.0 | 10.7 | 3.2 | 17.5 | 5.7 | 5.6 | 4.1 | 5.3 | 4.2 | 0.4 | 9.1 | 4.2 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.2 | 4.0 | 3.4 | 3.9 | 3.9 | 4.3 | 4.2 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 27.7 | 31.6 | 29.1 | 19.0 | 13.6 | 12.5 | 21.7 | 15.7 | 10.4 | 9.1 | 5.6 | 6.8 | 5.8 | 2.8 | 2.4 | 2.3 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 79.8 | 86.0 | 93.6 | 65.4 | 60.4 | 60.2 | 56.6 | 50.0 | 34.4 | 28.6 | 23.1 | 28.1 | 26.8 | 13.1 | 21.4 | 14.2 | - |
| 9.3 |
| - |
| Operating Lease Liabilities Non-Current | 31.1 | 29.1 | 25.8 | 26.0 | 27.2 | 32.3 | 42.9 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4.8 | 4.0 | 1.4 | 2.8 | 2.9 | 2.9 | 1.0 | - | - | 0.0 | 3.5 | 3.4 | 3.9 | 2.7 | 2.6 | 1.9 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,154.1 | 1,143.3 | 1,145.2 | 730.8 | 553.0 | 553.8 | 554.8 | 95.4 | 87.6 | 79.3 | 59.6 | 64.7 | 61.2 | 19.2 | 24.2 | 25.6 | - |
| - |
| Additional Paid In Capital | 121.1 | 123.9 | 124.1 | 121.7 | 118.5 | 115.6 | 115.8 | 114.2 | 113.1 | 78.2 | 77.3 | 76.2 | 75.1 | 75.4 | 75.1 | 74.9 | - |
| Retained Earnings | (206.0) | (144.5) | 9.1 | 37.3 | 29.3 | 8.7 | 56.7 | 76.1 | 72.7 | 66.4 | 57.2 | 45.7 | 44.4 | 38.2 | 34.1 | 31.1 | - |
| Accumulated Other Comprehensive Income | (13.1) | (14.4) | (12.1) | (15.2) | (6.4) | (6.4) | (9.4) | (14.2) | (6.1) | (12.6) | (12.7) | (3.6) | 2.0 | 4.6 | 3.3 | 5.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.3 | 0.3 | - |
| Minority Interest | 90.9 | 91.3 | 93.0 | 10.2 | 8.7 | 8.8 | 8.8 | 7.1 | 7.4 | 6.4 | 4.7 | 4.0 | 7.6 | 0.0 | - | - | - |
| Total Stockholders Equity | (97.7) | (34.7) | 121.4 | 144.0 | 141.6 | 118.2 | 163.3 | 176.3 | 179.9 | 132.2 | 122.1 | 118.4 | 121.8 | 118.2 | 112.5 | 111.0 | - |
| Total Equity | (6.8) | 56.6 | 214.4 | 154.2 | 150.4 | 127.0 | 172.1 | 183.4 | 187.3 | 138.6 | 126.8 | 122.4 | 129.5 | 118.2 | 112.5 | 111.0 | - |
| - |
| Net debt | 260.0 | 229.4 | 161.4 | 247.8 | 73.7 | 121.1 | 124.2 | 13.9 | (18.0) | 16.8 | 7.2 | 13.2 | 6.7 | (23.8) | (16.1) | (8.0) | - |
| Working Capital | 24.3 | 49.5 | 113.4 | 162.6 | 80.2 | 34.5 | 22.8 | 5.0 | 49.9 | 17.3 | 10.8 | 2.0 | 5.6 | 13.5 | 5.9 | 9.2 | - |
| Book Value | (97.7) | (34.7) | 121.4 | 144.0 | 141.6 | 118.2 | 163.3 | 176.3 | 179.9 | 132.2 | 122.1 | 118.4 | 121.8 | 118.2 | 112.5 | 111.0 | - |
| Tangible Book Value | (186.1) | (129.4) | (52.4) | 89.7 | 82.3 | 54.5 | 63.3 | 147.7 | 149.7 | 106.7 | 108.8 | 102.8 | 103.3 | 113.2 | 107.7 | 106.0 | - |
| 96.2 |
| 117.2 |
| 107.8 |
| 100.8 |
| 80.2 |
| 66.0 |
| 63.4 |
| 62.1 |
| 51.6 |
| 63.7 |
| 54.8 |
| 44.0 |
| 47.0 |
| 49.5 |
| 45.6 |
| 46.8 |
| 54.4 |
| 65.9 |
| 74.7 |
| 44.3 |
| 38.8 |
| 39.7 |
| 38.8 |
| 33.0 |
| 31.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 100.2 | 100.2 | 100.1 | 100.1 | 0.0 | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 1.0 | 1.0 | 1.0 | - | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 60.0 | 68.9 | 77.7 | 85.5 | 84.7 | 98.8 | 118.8 | 123.2 | 136.5 | 171.3 | 189.0 | 108.6 | 102.7 | 101.8 | 99.3 | 96.2 | 117.2 | 107.8 | 100.8 | 80.2 | 66.0 | 63.4 | 62.1 | 51.6 | 63.7 | 54.8 | 44.0 | 47.0 | 49.5 | 45.6 | 46.8 | 54.4 | 65.9 | 74.7 | 44.3 | 38.8 | 39.7 | 38.8 | 33.0 | 31.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 12.2 | 12.0 | 12.1 | 13.3 | 11.1 | 11.1 | 15.7 | 16.9 | 15.7 | 18.3 | 16.1 | 9.3 | 6.3 | 9.1 | 9.1 | 8.9 | 7.5 | 9.4 | 9.3 | 10.1 | 6.0 | 8.2 | 8.6 | 8.8 | 3.5 | 11.4 | 9.2 | 8.3 | 7.2 | 6.0 | 7.0 | 5.5 | 5.6 | 6.3 | 4.7 | 3.2 | 3.2 | 4.7 | 3.6 | 3.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3.5 | 3.5 | 3.7 | 3.6 | 3.7 | 3.7 | 4.0 | 4.0 | 4.6 | 4.7 | 4.8 | 4.7 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.5 | 1.4 | 1.5 | 1.7 | 1.7 | 1.8 | 1.9 | 2.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Prepaid Expenses | 18.7 | 18.7 | 15.5 | 15.7 | 20.2 | 19.6 | 15.1 | 16.6 | 18.2 | 11.9 | 15.6 | 15.5 | 13.1 | 13.8 | 9.0 | 8.5 | 11.1 | 12.4 | ||||||||||||||||||||||
| Other Current Assets | 1.2 | 1.0 | 0.5 | 1.0 | 2.6 | 2.4 | 1.4 | 1.4 | 1.0 | 0.9 | 2.4 | 1.9 | 0.5 | 1.7 | 0.8 | 1.5 | 1.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.4 | ||||||||||||||||||||||
| Total Current Assets | 95.6 | 104.1 | 109.5 | 119.3 | 122.3 | 135.5 | 155.0 | 162.0 | 176.1 | 207.0 | 227.8 | 140.0 | 224.4 | 228.0 | 219.8 | 216.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 892.2 | 902.8 | 906.8 | 916.1 | 918.0 | 922.1 | 926.6 | 919.8 | 917.7 | 913.6 | 903.2 | 694.1 | 471.4 | 464.7 | 457.9 | 467.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 92.1 | 93.3 | 94.0 | 94.8 | - | |||||||||||||||||||||||
| Goodwill | 10.5 | 10.8 | 10.7 | 10.8 | 10.2 | 9.8 | 80.7 | 80.3 | 80.4 | 80.6 | 85.6 | 46.7 | 9.7 | 9.6 | 8.9 | 9.7 | 10.2 | 10.3 | ||||||||||||||||||||||
| Intangible Assets | 75.0 | 77.6 | 79.6 | 82.1 | 83.6 | 84.9 | 88.1 | 90.0 | 91.8 | 93.2 | 85.7 | 74.1 | 43.9 | 44.8 | 45.3 | 46.7 | 48.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 30.9 | 32.8 | 33.6 | 34.9 | 34.3 | 30.0 | 31.2 | 31.2 | 24.8 | 26.0 | 26.0 | 24.3 | 24.5 | 27.2 | 27.5 | 26.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 17.1 | 17.7 | 17.2 | 17.3 | 16.2 | 16.2 | 18.7 | 16.2 | 42.4 | 37.6 | 29.0 | 17.8 | 17.5 | 15.6 | 13.3 | 12.6 | 0.5 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,122.8 | 1,147.3 | 1,158.9 | 1,182.0 | 1,186.1 | 1,199.8 | 1,302.7 | 1,301.7 | 1,335.5 | 1,359.7 | 1,358.9 | 999.2 | 885.5 | 885.0 | 868.5 | 875.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 11.2 | 16.0 | 7.3 | 12.8 | 16.3 | 21.0 | 17.2 | 12.4 | 14.2 | 15.3 | 14.6 | 17.6 | 12.6 | 15.3 | 8.2 | 9.8 | 10.4 | 12.7 | 7.3 | 6.3 | 7.9 | 12.9 | 6.4 | 8.0 | 6.5 | 5.2 | 3.4 | 4.4 | 6.5 | 3.3 | 8.2 | 4.5 | 2.3 | 4.8 | 2.1 | 2.1 | 1.9 | 1.9 | 1.6 | 2.0 |
| Short Term Debt | 7.0 | 7.6 | 8.0 | 6.4 | 7.1 | 6.2 | 5.0 | 5.8 | 4.9 | 8.5 | 4.9 | 5.1 | 5.2 | 5.3 | 5.3 | 5.5 | 3.9 | 4.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.2 | 5.2 | 5.0 | 5.2 | 4.9 | 4.0 | 4.1 | 4.4 | 3.4 | 3.4 | 3.6 | 3.9 | 3.8 | 3.9 | 3.6 | 3.5 | ||||||||||||||||||||||||
| Accrued Expenses | 31.0 | 27.7 | 31.9 | 34.5 | 35.0 | 31.6 | 35.3 | 36.7 | 38.9 | 29.1 | 32.3 | 24.6 | 19.6 | 19.0 | 16.4 | 17.7 | 19.5 | 13.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 78.2 | 79.8 | 76.0 | 84.2 | 85.8 | 86.0 | 86.8 | 82.7 | 85.3 | 93.6 | 93.3 | 74.9 | 63.2 | 65.4 | 54.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 321.6 | 321.4 | 321.3 | 321.5 | 321.7 | 321.9 | 322.5 | 323.0 | 323.6 | 324.2 | 328.2 | 343.5 | 343.8 | 344.3 | 344.4 | 346.6 | 177.1 | 177.5 | 178.2 | 179.4 | 173.8 | 173.8 | 173.6 | 173.8 | 183.5 | 175.8 | 53.7 | 54.2 | 49.8 | 42.0 | 33.2 | 45.9 | 48.4 | 51.0 | 52.7 | 49.3 | 49.2 | 50.0 | 52.8 | 33.2 |
| Operating Lease Liabilities Non-Current | 29.2 | 31.1 | 31.9 | 33.2 | 32.8 | 29.1 | 30.3 | 30.3 | 24.7 | 25.8 | 25.5 | 23.4 | 23.6 | 26.0 | 26.5 | 25.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.9 | 4.8 | 4.3 | 4.3 | 4.2 | 4.0 | 3.0 | 2.8 | 0.2 | 1.4 | - | 3.2 | 2.9 | 2.8 | 2.9 | 3.0 | 2.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,147.1 | 1,154.1 | 1,146.5 | 1,157.2 | 1,149.0 | 1,143.3 | 1,153.6 | 1,144.7 | 1,136.5 | 1,145.2 | 1,133.3 | 752.6 | 731.7 | 730.8 | 715.2 | 717.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 120.8 | 121.1 | 122.2 | 123.5 | 124.2 | 123.9 | 124.4 | 124.7 | 124.4 | 124.1 | 123.2 | 122.0 | 121.1 | 121.7 | 120.9 | 120.0 | 118.7 | |||||||||||||||||||||||
| Retained Earnings | (222.5) | (206.0) | (188.0) | (177.5) | (165.1) | (144.5) | (54.2) | (46.1) | (4.5) | 9.1 | 19.9 | 34.1 | 36.0 | 37.3 | 41.3 | 38.4 | 29.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (13.4) | (13.1) | (13.1) | (13.2) | (13.7) | (14.4) | (13.7) | (14.3) | (14.1) | (12.1) | (14.5) | (11.6) | (14.7) | (15.2) | (17.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 90.4 | 90.9 | 91.0 | 91.7 | 91.5 | 91.3 | 92.2 | 92.4 | 92.9 | 93.0 | 96.7 | 101.8 | 11.1 | 10.2 | 8.4 | 9.5 | 9.2 | |||||||||||||||||||||||
| Total Stockholders Equity | (114.7) | (97.7) | (78.6) | (66.9) | (54.3) | (34.7) | 56.8 | 64.6 | 106.1 | 121.4 | 128.9 | 144.8 | 142.7 | 144.0 | 144.9 | 149.2 | 143.6 | |||||||||||||||||||||||
| Total Equity | (24.3) | (6.8) | 12.4 | 24.8 | 37.1 | 56.6 | 149.0 | 157.0 | 198.9 | 214.4 | 225.6 | 246.6 | 153.8 | 154.2 | 153.3 | 158.7 | 152.8 | 150.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 328.6 | 328.9 | 329.3 | 328.0 | 328.8 | 328.2 | 327.5 | 328.8 | 328.5 | 332.7 | 333.1 | 348.6 | 349.0 | 349.6 | 349.8 | 352.2 | 181.0 | 181.5 | 182.4 | 183.9 | 184.4 | 184.6 | 184.1 | 194.1 | 194.0 | 179.0 | 71.1 | 72.1 | 67.8 | 59.5 | 53.3 | 54.3 | 54.0 | 56.7 | 58.3 | 54.7 | 54.6 | 55.6 | 58.4 | 36.9 |
| Net debt | 268.6 | 260.0 | 251.6 | 242.4 | 244.1 | 229.4 | 208.7 | 205.6 | 192.0 | 161.4 | 144.1 | 240.0 | 246.3 | 247.8 | 250.5 | 256.0 | 63.8 | 73.7 | ||||||||||||||||||||||
| Working Capital | 17.4 | 24.3 | 33.5 | 35.1 | 36.5 | 49.5 | 68.2 | 79.3 | 90.8 | 113.4 | 134.5 | 65.1 | 161.2 | 162.6 | 165.3 | 160.6 | 80.2 | 80.2 | ||||||||||||||||||||||
| Book Value | (114.7) | (97.7) | (78.6) | (66.9) | (54.3) | (34.7) | 56.8 | 64.6 | 106.1 | 121.4 | 128.9 | 144.8 | 142.7 | 144.0 | 144.9 | 149.2 | 143.6 | 141.6 | ||||||||||||||||||||||
| Tangible Book Value | (200.2) | (186.1) | (168.9) | (159.9) | (148.2) | (129.4) | (112.0) | (105.6) | (66.1) | (52.4) | (42.5) | 24.0 | 89.0 | 89.7 | 90.7 | 92.8 | 85.2 | |||||||||||||||||||||||
| 8.4 |
| 7.3 |
| 9.8 |
| 12.0 |
| 7.0 |
| 6.3 |
| 8.7 |
| 10.4 |
| 2.7 |
| 2.4 |
| 2.1 |
| 1.7 |
| 1.9 |
| 1.7 |
| 1.6 |
| 1.5 |
| 1.8 |
| 1.3 |
| 1.4 |
| 1.2 |
| 1.6 |
| 1.4 |
| 1.2 |
| 0.8 |
| 2.5 |
| 1.5 |
| 1.0 |
| 1.0 |
| 3.4 |
| 0.9 |
| 0.8 |
| 0.5 |
| 0.9 |
| 1.1 |
| 0.8 |
| 0.2 |
| 0.6 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.6 |
| 0.1 |
| 0.0 |
| 8.4 |
| 8.5 |
| 8.4 |
| 8.3 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.1 |
| 140.7 |
| 129.2 |
| 110.0 |
| 93.2 |
| 94.6 |
| 81.0 |
| 72.5 |
| 78.7 |
| 79.4 |
| 57.4 |
| 59.6 |
| 60.8 |
| 55.0 |
| 56.8 |
| 63.2 |
| 75.3 |
| 84.3 |
| 52.4 |
| 45.0 |
| 44.9 |
| 45.9 |
| 39.3 |
| 36.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 474.7 |
| 472.3 |
| 475.0 |
| 480.5 |
| 482.5 |
| 485.2 |
| 490.2 |
| 491.9 |
| 490.3 |
| 503.9 |
| 198.9 |
| 201.1 |
| 197.2 |
| 187.0 |
| 185.5 |
| 169.8 |
| 159.7 |
| 152.8 |
| 147.0 |
| 143.7 |
| 141.3 |
| 140.8 |
| 134.1 |
| 135.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 10.8 |
| 10.5 |
| 10.9 |
| 10.4 |
| 10.2 |
| 9.8 |
| 32.9 |
| 13.8 |
| 14.3 |
| 14.0 |
| 14.0 |
| 14.6 |
| 14.3 |
| 15.1 |
| 15.2 |
| 14.9 |
| 14.5 |
| 13.8 |
| 13.4 |
| 10.6 |
| 10.4 |
| 48.9 |
| 49.8 |
| 51.2 |
| 51.8 |
| 52.8 |
| 53.0 |
| 53.6 |
| 53.9 |
| 67.1 |
| 14.8 |
| 15.3 |
| 14.7 |
| 14.6 |
| 15.5 |
| 14.9 |
| 14.7 |
| 15.1 |
| 13.8 |
| 13.4 |
| 12.2 |
| 12.1 |
| 3.3 |
| 3.0 |
| 28.2 |
| 28.4 |
| 30.1 |
| 32.2 |
| 32.2 |
| 34.1 |
| 33.8 |
| 33.9 |
| 33.3 |
| 37.0 |
| 45.9 |
| 41.3 |
| 37.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 1.0 |
| 1.7 |
| 1.4 |
| 0.9 |
| 0.4 |
| 0.5 |
| 1.5 |
| 2.4 |
| 2.0 |
| 1.5 |
| 1.7 |
| 1.5 |
| 0.5 |
| 0.8 |
| 0.8 |
| 1.5 |
| 7.1 |
| 1.8 |
| 1.8 |
| 1.7 |
| 5.0 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 704.4 |
| 703.4 |
| 697.9 |
| 688.8 |
| 673.8 |
| 680.8 |
| 671.8 |
| 665.4 |
| 670.1 |
| 726.9 |
| 339.9 |
| 340.3 |
| 333.1 |
| 278.8 |
| 279.5 |
| 269.4 |
| 271.8 |
| 274.9 |
| 241.3 |
| 223.6 |
| 218.1 |
| 217.8 |
| 219.5 |
| 194.1 |
| 4.3 |
| 4.5 |
| 10.6 |
| 10.7 |
| 10.5 |
| 20.4 |
| 10.6 |
| 3.2 |
| 17.4 |
| 17.8 |
| 18.0 |
| 17.5 |
| 20.1 |
| 8.4 |
| 5.6 |
| 5.7 |
| 5.6 |
| 5.4 |
| 5.4 |
| 5.6 |
| 5.5 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.9 |
| 4.2 |
| 4.4 |
| 4.1 |
| 4.3 |
| 4.1 |
| 4.0 |
| 3.9 |
| 4.2 |
| 4.2 |
| 4.2 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 17.7 |
| 15.0 |
| 12.5 |
| 25.4 |
| 18.0 |
| 18.6 |
| 21.7 |
| 12.3 |
| 15.0 |
| 14.8 |
| 15.7 |
| 16.0 |
| 15.3 |
| 12.9 |
| 10.4 |
| 9.3 |
| 7.0 |
| 6.4 |
| 9.1 |
| 6.4 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| 58.9 |
| 60.4 |
| 59.5 |
| 56.3 |
| 55.8 |
| 60.2 |
| 68.9 |
| 69.9 |
| 53.5 |
| 56.6 |
| 51.7 |
| 54.8 |
| 56.2 |
| 50.0 |
| 56.8 |
| 37.2 |
| 33.5 |
| 34.4 |
| 30.0 |
| 25.2 |
| 25.2 |
| 28.6 |
| 24.8 |
| 21.6 |
| 27.3 |
| 27.2 |
| 28.5 |
| 30.6 |
| 30.7 |
| 32.3 |
| 32.0 |
| 32.2 |
| 38.9 |
| 42.9 |
| 44.6 |
| 39.7 |
| 37.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.5 |
| 2.8 |
| 2.6 |
| 2.9 |
| 2.3 |
| 2.8 |
| 2.3 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 551.6 |
| 553.0 |
| 554.1 |
| 554.2 |
| 548.4 |
| 553.8 |
| 558.5 |
| 559.8 |
| 557.4 |
| 554.8 |
| 153.2 |
| 152.3 |
| 146.7 |
| 95.4 |
| 91.8 |
| 85.2 |
| 84.4 |
| 87.6 |
| 83.5 |
| 75.3 |
| 75.1 |
| 79.3 |
| 81.6 |
| 59.1 |
| 118.5 |
| 117.3 |
| 116.2 |
| 115.8 |
| 115.6 |
| 116.4 |
| 116.0 |
| 115.8 |
| 115.8 |
| 115.4 |
| 114.9 |
| 114.5 |
| 114.2 |
| 114.0 |
| 113.5 |
| 113.2 |
| 113.1 |
| 78.6 |
| 78.4 |
| 78.3 |
| 78.2 |
| 78.0 |
| 77.7 |
| 29.3 |
| 25.3 |
| 14.1 |
| 7.2 |
| 8.7 |
| 2.0 |
| (1.8) |
| 10.8 |
| 56.7 |
| 76.8 |
| 76.3 |
| 76.9 |
| 76.1 |
| 75.5 |
| 73.9 |
| 73.6 |
| 72.7 |
| 78.0 |
| 70.4 |
| 68.6 |
| 66.4 |
| 63.6 |
| 61.7 |
| (9.4) |
| (4.9) |
| (6.4) |
| (7.0) |
| (3.1) |
| (5.4) |
| (6.4) |
| (13.5) |
| (16.6) |
| (22.3) |
| (9.4) |
| (13.1) |
| (10.8) |
| (12.8) |
| (14.2) |
| (9.2) |
| (10.8) |
| (7.5) |
| (6.1) |
| (6.5) |
| (9.0) |
| (11.4) |
| (12.6) |
| (10.1) |
| (10.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 7.8 |
| 7.1 |
| 7.4 |
| 8.8 |
| 8.2 |
| 7.7 |
| 8.1 |
| 8.8 |
| 7.3 |
| 7.4 |
| 7.6 |
| 7.1 |
| 7.2 |
| 7.4 |
| 7.8 |
| 7.4 |
| 7.4 |
| 8.3 |
| 7.4 |
| 6.4 |
| 6.1 |
| 5.6 |
| 141.6 |
| 135.9 |
| 127.5 |
| 118.0 |
| 118.2 |
| 105.1 |
| 97.9 |
| 104.6 |
| 163.3 |
| 179.4 |
| 180.7 |
| 178.8 |
| 176.3 |
| 180.6 |
| 176.9 |
| 179.6 |
| 179.9 |
| 150.4 |
| 140.0 |
| 135.7 |
| 132.2 |
| 131.7 |
| 129.4 |
| 143.8 |
| 134.6 |
| 125.4 |
| 127.0 |
| 113.3 |
| 105.6 |
| 112.7 |
| 172.1 |
| 186.6 |
| 188.1 |
| 186.4 |
| 183.4 |
| 187.8 |
| 184.2 |
| 187.4 |
| 187.3 |
| 157.8 |
| 148.3 |
| 143.0 |
| 138.6 |
| 137.9 |
| 135.1 |
| 81.7 |
| 103.7 |
| 118.5 |
| 121.1 |
| 122.0 |
| 142.5 |
| 130.4 |
| 124.2 |
| 27.0 |
| 25.1 |
| 18.2 |
| 13.9 |
| 6.5 |
| (0.1) |
| (12.0) |
| (18.0) |
| 14.0 |
| 15.9 |
| 14.9 |
| 16.8 |
| 25.4 |
| 5.7 |
| 69.7 |
| 53.7 |
| 37.3 |
| 34.5 |
| 12.1 |
| 2.6 |
| 25.2 |
| 22.8 |
| 5.8 |
| 4.7 |
| 4.6 |
| 5.0 |
| (0.0) |
| 26.0 |
| 41.7 |
| 49.9 |
| 22.5 |
| 19.8 |
| 19.7 |
| 17.3 |
| 14.5 |
| 15.1 |
| 135.9 |
| 127.5 |
| 118.0 |
| 118.2 |
| 105.1 |
| 97.9 |
| 104.6 |
| 163.3 |
| 179.4 |
| 180.7 |
| 178.8 |
| 176.3 |
| 180.6 |
| 176.9 |
| 179.6 |
| 179.9 |
| 150.4 |
| 140.0 |
| 135.7 |
| 132.2 |
| 131.7 |
| 129.4 |
| 82.3 |
| 75.7 |
| 65.5 |
| 55.7 |
| 54.5 |
| 41.7 |
| 34.1 |
| 40.9 |
| 63.3 |
| 150.8 |
| 151.0 |
| 150.1 |
| 147.7 |
| 150.5 |
| 147.7 |
| 149.8 |
| 149.7 |
| 121.7 |
| 112.2 |
| 109.7 |
| 106.7 |
| 117.9 |
| 116.0 |