| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 4.9 | 35.6 | 2.3 | 68.7 | 8.4 | 8.4 | 43.6 | 23.1 | 15.4 | 7.8 | 4.5 | 21.3 | 9.3 | 6.8 | 3.9 | 9.4 | 12.2 | 6.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 4.9 | 35.6 | 2.3 | 68.7 | 8.4 | 8.4 | 43.6 | 23.1 | 15.4 | 7.8 | 4.5 | 21.3 | 9.3 | 6.8 | 3.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 151.8 | 141.6 | 142.5 | 119.8 | 142.4 | 91.3 | 81.2 | 151.1 | 104.2 | 96.6 | 112.7 | 95.9 | 81.2 | 76.2 | 64.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 753.7 | 729.4 | 692.5 | 619.7 | 518.4 | 541.3 | 725.4 | 638.8 | 651.0 | 631.1 | 596.1 | 505.3 | 462.4 | 419.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 45.5 | 31.9 | 33.2 | 33.9 | 29.9 | 31.7 | 19.5 | 22.1 | 11.9 | 13.0 | 12.3 | 9.6 | 8.3 | 10.0 | 8.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 234.0 | 187.1 | 196.9 | 90.4 | 20.3 | 47.9 | 200.2 | 166.6 | 164.5 | 168.7 | 196.1 | 159.5 | 169.5 | 95.2 | 128.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 298.1 | 251.3 | 244.5 | 109.3 | 26.1 | 55.5 | 254.6 | 195.3 | 189.1 | 193.6 | 235.5 | 187.4 | 213.6 | 158.9 | 224.4 | 210.3 | ||
| (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 | 11.2 | 4.9 | 2.7 | 0.1 | 11.2 | 35.6 | 35.2 | 1.3 | 3.0 | 2.3 | 7.4 | 7.8 | 54.6 | 68.7 | 59.3 | |||||||||||||||||||||||||
| - |
| 9.4 |
| 12.2 |
| 6.3 |
| 60.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 21.7 | 20.0 | 17.9 | 15.7 | 12.5 | 11.9 | 11.7 | 11.6 | 8.7 | 10.9 | 8.7 | 9.0 | 10.4 | 8.2 | 8.0 | 8.8 | - | - |
| Other Current Assets | 0.2 | 0.3 | 0.5 | 0.4 | 0.0 | 0.3 | 1.1 | 1.4 | 1.8 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 26.1 | 0.1 | 6.8 | 6.0 | 2.9 | 15.0 | 12.0 | - | - | - | - | - | 7.1 | 3.9 | 16.9 | 0.8 | - | - |
| Total Current Assets | 232.8 | 213.9 | 185.9 | 222.7 | 188.5 | 147.8 | 254.4 | 211.6 | 162.3 | 135.0 | 172.8 | 142.1 | 123.5 | 108.3 | 108.4 | 91.1 | - | - |
| 440.1 |
| 450.5 |
| - |
| - |
| Accumulated Depreciation | - | 204.6 | 177.9 | 212.0 | 171.9 | 149.8 | 208.2 | 188.2 | 186.9 | 165.6 | 142.0 | 122.9 | 132.8 | 140.9 | 117.7 | 126.5 | - | - |
| Property,Plant & Equipment Net | - | 524.8 | 514.7 | 407.7 | 346.5 | 391.5 | 517.2 | 450.6 | 464.1 | 465.5 | 454.0 | 382.5 | 329.6 | 279.0 | 322.3 | 324.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 85.5 | 77.4 | 66.3 | 54.7 | 44.2 | 34.4 | 31.9 | 26.1 | 20.1 | 18.5 | 16.8 | 12.2 | 8.7 | 6.1 | 2.4 | - | - | - |
| Goodwill | 80.5 | 78.9 | 75.7 | 58.2 | 42.5 | 42.5 | 42.5 | 41.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 11.5 | - | - |
| Intangible Assets | 105.6 | 90.1 | 99.6 | 48.2 | 20.5 | 24.5 | 29.6 | 32.5 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 | 0.6 | 0.9 | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 37.4 | 58.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 97.4 | 86.5 | 78.1 | 58.8 | 52.4 | 60.9 | 37.9 | 37.1 | 23.3 | 20.1 | 19.8 | 14.8 | 13.4 | 12.9 | 9.1 | 14.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,045.5 | 997.6 | 954.4 | 796.6 | 651.7 | 676.7 | 881.6 | 773.5 | 649.7 | 620.5 | 646.7 | 539.3 | 466.4 | 400.2 | 439.8 | 441.2 | - | - |
| 6.9 |
| - |
| - |
| Short Term Debt | 64.0 | 64.2 | 47.7 | 18.9 | 5.7 | 7.6 | 54.4 | 28.7 | 24.6 | 24.9 | 39.4 | 27.8 | 44.1 | 63.6 | 96.3 | 68.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.2 | 10.3 | 12.0 | 18.2 | 15.8 | 17.0 | 19.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 62.0 | 51.3 | 59.1 | 58.8 | 38.0 | 27.8 | 31.8 | 49.5 | 26.5 | 26.6 | 30.1 | 36.5 | 28.2 | 27.9 | 23.3 | 26.5 | - | - |
| Other Current Liabilities | - | - | - | 0.0 | 0.6 | 0.6 | 0.2 | - | 0.2 | 3.4 | 18.5 | 8.0 | - | - | - | - | - | - |
| Total Current Liabilities | 210.0 | 181.3 | 170.3 | 156.1 | 142.7 | 133.4 | 161.3 | 127.3 | 81.2 | 87.8 | 126.2 | 101.2 | 109.4 | 128.3 | 150.5 | 121.9 | - | - |
| 141.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 25.3 | 31.3 | 30.9 | 46.4 | 21.6 | 21.5 | 40.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 119.7 | 117.7 | 116.1 | 98.7 | 84.7 | 74.6 | 80.3 | 77.5 | 63.3 | 84.2 | 77.0 | 59.0 | 59.1 | 49.8 | 42.7 | 41.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 13.8 | 18.8 | 14.2 | 7.5 | 2.1 | 9.8 | 2.6 | 1.6 | 1.8 | 2.9 | 12.5 | 13.9 | 1.3 | 1.4 | 1.6 | 1.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 641.6 | 559.2 | 551.0 | 419.5 | 302.0 | 386.1 | 531.5 | 430.4 | 354.5 | 384.1 | 444.6 | 370.1 | 366.1 | 305.6 | 352.8 | 340.5 | - | - |
| - |
| - |
| Additional Paid In Capital | 159.5 | 158.9 | 155.8 | 152.9 | 149.4 | 143.4 | 141.9 | 142.2 | 137.2 | 137.9 | 140.0 | 141.2 | 88.6 | 90.3 | 89.5 | 90.8 | - | - |
| Retained Earnings | 278.2 | 278.1 | 378.9 | 329.5 | 225.1 | 166.3 | 209.0 | 200.6 | 157.5 | 102.0 | 83.0 | 40.9 | 23.1 | 17.8 | 11.7 | 26.0 | - | - |
| Accumulated Other Comprehensive Income | 0.6 | 1.0 | 0.8 | 1.1 | (1.3) | (2.3) | (1.0) | 0.2 | 0.3 | (2.6) | (17.5) | (13.1) | 0.8 | 0.3 | 0.1 | 0.5 | - | - |
| Treasury Stock | - | - | - | 106.5 | 23.7 | 17.1 | 0.0 | - | - | 1.1 | 3.4 | - | 12.3 | 14.0 | 14.4 | 16.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 404.0 | 438.3 | 403.4 | 377.1 | 349.7 | 290.6 | 350.1 | 343.1 | 295.2 | 236.4 | 202.2 | 169.2 | 100.4 | 94.7 | 87.1 | 100.7 | 94.7 | 118.8 |
| Total Equity | 404.0 | 438.3 | 403.4 | 377.1 | 349.7 | 290.6 | 350.1 | 343.1 | 295.2 | 236.4 | 202.2 | 169.2 | 100.4 | 94.7 | 87.1 | 100.7 | 94.7 | 118.8 |
| - |
| - |
| Net debt | 293.1 | 215.7 | 242.3 | 40.6 | 17.7 | 47.1 | 211.0 | 172.2 | 173.7 | 185.9 | 231.0 | 166.0 | 204.3 | 152.0 | 220.5 | 201.0 | - | - |
| Working Capital | 22.8 | 32.6 | 15.7 | 66.5 | 45.8 | 14.4 | 93.1 | 84.3 | 81.1 | 47.2 | 46.6 | 40.9 | 14.1 | (20.0) | (42.1) | (30.8) | - | - |
| Book Value | 404.0 | 438.3 | 403.4 | 377.1 | 349.7 | 290.6 | 350.1 | 343.1 | 295.2 | 236.4 | 202.2 | 169.2 | 100.4 | 94.7 | 87.1 | 100.7 | 94.7 | 118.8 |
| Tangible Book Value | 217.9 | 269.3 | 228.1 | 270.7 | 286.7 | 223.6 | 278.0 | 269.0 | 295.2 | 236.4 | 202.0 | 169.0 | 100.0 | 94.1 | 86.2 | 89.2 | - | - |
| 4.5 |
| 7.1 |
| 8.4 |
| 22.2 |
| 5.0 |
| 4.8 |
| 8.4 |
| 13.7 |
| 67.1 |
| 39.7 |
| 43.6 |
| 39.8 |
| 28.8 |
| 31.0 |
| 23.1 |
| 19.6 |
| 122.1 |
| 38.4 |
| 15.4 |
| 8.3 |
| 18.7 |
| 7.3 |
| 7.8 |
| 5.0 |
| 8.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 11.2 | 4.9 | 2.7 | 0.1 | 11.2 | 35.6 | 35.2 | 1.3 | 3.0 | 2.3 | 7.4 | 7.8 | 54.6 | 68.7 | 59.3 | 4.5 | 7.1 | 8.4 | 22.2 | 5.0 | 4.8 | 8.4 | 13.7 | 67.1 | 39.7 | 43.6 | 39.8 | 28.8 | 31.0 | 23.1 | 19.6 | 122.1 | 38.4 | 15.4 | 8.3 | 18.7 | 7.3 | 7.8 | 5.0 | 8.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 155.7 | 151.8 | 150.4 | 152.4 | 141.1 | 141.6 | 135.1 | 145.1 | 144.0 | 142.5 | 154.2 | 143.4 | 122.2 | 119.8 | 132.7 | 141.2 | 135.6 | 142.4 | 131.6 | 120.3 | 102.7 | 91.3 | 89.2 | 74.9 | 192.6 | 81.2 | 167.4 | 158.4 | 156.0 | 151.1 | 135.0 | 103.1 | 94.8 | 104.2 | 92.0 | 81.8 | 73.5 | 96.6 | 72.4 | 73.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 17.7 | 21.7 | 20.4 | 24.1 | 14.7 | 20.0 | 21.1 | 24.2 | 13.6 | 17.9 | 17.1 | 21.3 | 13.3 | 15.7 | 11.5 | 10.1 | 9.5 | 12.5 | ||||||||||||||||||||||
| Other Current Assets | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.1 | 0.2 | 0.1 | |||||||||||||||||||||||
| Assets Held For Sale | 1.5 | 26.1 | 1.2 | 6.1 | 2.9 | 0.1 | 4.9 | 7.7 | 8.0 | 6.8 | 14.1 | 17.9 | 7.7 | 6.0 | 1.4 | 7.0 | 2.3 | |||||||||||||||||||||||
| Total Current Assets | 211.1 | 232.8 | 194.6 | 196.6 | 179.8 | 213.9 | 214.7 | 201.8 | 180.4 | 185.9 | 202.5 | 198.9 | 205.0 | 222.7 | 213.3 | 173.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 738.8 | 729.4 | 735.8 | 726.1 | 691.0 | 692.5 | 613.1 | 610.8 | 591.4 | 619.7 | 575.8 | 551.9 | 529.9 | 518.4 | 510.9 | 507.6 | 526.1 | 541.3 | 527.7 | 523.7 | 687.7 | 725.4 | 748.3 | 723.3 | 699.7 | 638.8 | 635.9 | 614.4 | 640.8 | 651.0 | 662.4 | 633.9 | 641.3 | 631.1 | 626.9 | 609.9 |
| Accumulated Depreciation | - | - | - | - | 216.9 | 204.6 | 198.6 | 193.2 | 188.0 | 177.9 | 169.2 | 180.5 | 202.9 | 212.0 | 202.9 | 194.3 | 184.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | 521.9 | 524.8 | 537.2 | 532.9 | 503.0 | 514.7 | 443.9 | 430.3 | 388.5 | 407.7 | 372.9 | 357.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 80.4 | 80.5 | 78.9 | 78.9 | 78.9 | 78.9 | 78.9 | 78.9 | 80.3 | 75.7 | 73.2 | 68.9 | 58.2 | 58.2 | 58.2 | 58.2 | 72.0 | 42.5 | ||||||||||||||||||||||
| Intangible Assets | 102.6 | 105.6 | 93.6 | 96.2 | 98.2 | 90.1 | 92.5 | 94.9 | 97.2 | 99.6 | 102.0 | 98.1 | 47.0 | 48.2 | 49.3 | 50.4 | 19.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33.3 | 35.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 101.9 | 97.4 | 94.5 | 93.7 | 101.2 | 86.5 | 86.0 | 86.2 | 82.1 | 78.1 | 70.1 | 73.3 | 65.1 | 58.8 | 61.9 | 60.5 | 52.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,016.8 | 1,045.5 | 1,025.2 | 1,009.1 | 980.0 | 997.6 | 1,009.6 | 995.0 | 943.4 | 954.4 | 892.2 | 870.5 | 764.9 | 796.6 | 756.7 | 701.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 50.4 | 45.5 | 32.6 | 35.0 | 31.9 | 31.9 | 31.6 | 31.6 | 31.6 | 33.2 | 34.2 | 33.8 | 28.3 | 33.9 | 33.4 | 36.6 | 27.9 | 29.9 | 25.1 | 35.0 | 32.4 | 31.7 | 21.9 | 18.5 | 23.7 | 19.5 | 26.8 | 24.8 | 26.8 | 22.1 | 21.5 | 12.3 | 12.5 | 11.9 | 12.4 | 10.8 | 9.0 | 13.0 | 10.1 | 10.9 |
| Short Term Debt | 52.2 | 64.0 | 63.7 | 51.2 | 50.5 | 64.2 | 73.1 | 70.7 | 61.0 | 47.7 | 30.9 | 26.5 | 21.4 | 18.9 | 15.8 | 10.4 | 4.6 | 5.7 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.6 | 12.2 | 11.3 | 10.8 | 10.6 | 10.3 | 11.0 | 10.6 | 9.0 | 12.0 | 14.6 | 14.2 | 13.4 | 18.2 | 15.1 | 15.3 | ||||||||||||||||||||||||
| Accrued Expenses | 52.0 | 56.0 | 59.6 | 56.0 | 47.3 | 51.3 | 55.7 | 50.4 | 49.2 | 59.1 | 67.8 | 57.5 | 53.3 | 58.8 | 60.1 | 44.4 | 39.2 | 38.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.4 | |||||||||||||||||||||||
| Total Current Liabilities | 202.2 | 210.0 | 192.4 | 179.9 | 164.3 | 181.3 | 194.6 | 187.7 | 173.4 | 170.3 | 171.3 | 154.0 | 139.0 | 156.1 | 160.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 201.4 | 234.0 | 203.9 | 214.1 | 182.3 | 187.1 | 192.5 | 197.3 | 187.4 | 196.9 | 153.6 | 163.2 | 95.8 | 90.4 | 69.6 | 48.1 | 43.2 | 20.3 | 22.0 | 38.7 | 71.8 | 47.9 | 89.3 | 216.6 | 228.2 | 200.2 | 229.7 | 208.8 | 198.1 | 166.6 | 169.0 | 196.0 | 164.4 | 164.5 | 165.6 | 160.8 | 159.9 | 168.7 | 178.2 | 163.5 |
| Operating Lease Liabilities Non-Current | 22.7 | 25.3 | 26.8 | 29.2 | 30.9 | 31.3 | 33.6 | 32.0 | 27.3 | 30.9 | 35.5 | 39.3 | 39.8 | 46.4 | 28.3 | 29.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 120.8 | 119.7 | 122.2 | 114.1 | 114.4 | 117.7 | 119.0 | 120.2 | 110.5 | 116.1 | 103.2 | 99.6 | 96.8 | 98.7 | 89.5 | 85.9 | 86.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9.5 | 13.8 | 13.7 | 13.9 | 13.5 | 19.6 | 12.5 | 12.6 | 12.4 | 14.2 | 14.1 | 12.2 | 2.0 | 7.5 | 7.7 | 8.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 609.2 | 641.6 | 601.5 | 592.2 | 536.3 | 559.2 | 578.1 | 575.6 | 536.2 | 551.0 | 498.1 | 490.8 | 393.7 | 419.5 | 376.6 | 345.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 160.0 | 159.5 | 159.7 | 159.8 | 159.8 | 158.9 | 158.5 | 157.4 | 156.7 | 155.8 | 156.2 | 154.3 | 152.9 | 152.9 | 152.6 | 151.2 | 150.4 | |||||||||||||||||||||||
| Retained Earnings | 280.9 | 278.2 | 298.2 | 290.9 | 282.8 | 278.1 | 403.8 | 392.2 | 381.5 | 378.9 | 367.6 | 355.5 | 344.6 | 329.5 | 319.1 | 269.7 | 246.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 1.0 | 0.6 | 1.1 | 1.1 | 0.8 | 1.4 | 1.0 | 0.7 | 1.1 | 1.1 | 0.4 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 92.8 | 65.5 | 37.6 | 23.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 407.6 | 404.0 | 423.7 | 416.9 | 443.6 | 438.3 | 431.6 | 419.4 | 407.2 | 403.4 | 394.0 | 379.7 | 371.2 | 377.1 | 380.1 | 356.0 | 358.9 | |||||||||||||||||||||||
| Total Equity | 407.6 | 404.0 | 423.7 | 416.9 | 443.6 | 438.3 | 431.6 | 419.4 | 407.2 | 403.4 | 394.0 | 379.7 | 371.2 | 377.1 | 380.1 | 356.0 | 358.9 | 349.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 253.5 | 298.1 | 267.6 | 265.3 | 232.9 | 251.3 | 265.6 | 268.1 | 248.4 | 244.5 | 184.6 | 189.7 | 117.2 | 109.3 | 85.4 | 58.5 | 47.8 | 26.1 | 30.4 | 45.7 | 77.9 | 55.5 | 104.4 | 270.1 | 289.6 | 254.6 | 277.5 | 246.6 | 229.8 | 195.3 | 196.7 | 228.5 | 190.0 | 189.1 | 194.4 | 185.4 | 182.6 | 193.6 | 207.7 | 192.5 |
| Net debt | 242.3 | 293.1 | 264.9 | 265.1 | 221.7 | 215.7 | 230.4 | 266.8 | 245.4 | 242.3 | 177.2 | 181.8 | 62.6 | 40.6 | 26.1 | 54.0 | 40.6 | 17.7 | ||||||||||||||||||||||
| Working Capital | 9.0 | 22.8 | 2.1 | 16.7 | 15.5 | 32.6 | 20.1 | 14.1 | 7.0 | 15.7 | 31.2 | 44.9 | 65.9 | 66.5 | 52.5 | 22.5 | 38.9 | 45.8 | ||||||||||||||||||||||
| Book Value | 407.6 | 404.0 | 423.7 | 416.9 | 443.6 | 438.3 | 431.6 | 419.4 | 407.2 | 403.4 | 394.0 | 379.7 | 371.2 | 377.1 | 380.1 | 356.0 | 358.9 | 349.7 | ||||||||||||||||||||||
| Tangible Book Value | 224.6 | 217.9 | 251.2 | 241.7 | 266.5 | 269.3 | 260.1 | 245.6 | 229.7 | 228.1 | 218.9 | 212.6 | 265.9 | 270.7 | 272.6 | 247.4 | 267.0 | |||||||||||||||||||||||
| 10.3 |
| 11.2 |
| 13.1 |
| 11.9 |
| 6.8 |
| 10.4 |
| 7.9 |
| 11.7 |
| 12.9 |
| 15.0 |
| 9.0 |
| 11.6 |
| 12.0 |
| 13.3 |
| 6.7 |
| 8.7 |
| 9.0 |
| 10.9 |
| 8.1 |
| 10.9 |
| 10.2 |
| 12.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.4 |
| 0.7 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.9 |
| 1.0 |
| 1.4 |
| 2.3 |
| 2.2 |
| 1.7 |
| 1.8 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| 2.9 |
| 3.0 |
| 6.2 |
| 9.5 |
| 15.0 |
| 43.1 |
| 66.0 |
| - |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.0 |
| 188.5 |
| 239.2 |
| 200.9 |
| 144.4 |
| 147.8 |
| 200.8 |
| 346.3 |
| 282.5 |
| 254.4 |
| 246.1 |
| 225.6 |
| 226.0 |
| 211.6 |
| 191.5 |
| 266.1 |
| 171.8 |
| 162.3 |
| 149.2 |
| 134.0 |
| 115.3 |
| 135.0 |
| 114.8 |
| 108.4 |
| 171.9 |
| 160.6 |
| 156.3 |
| 155.6 |
| 149.8 |
| 140.5 |
| 130.7 |
| 188.2 |
| 208.2 |
| 207.6 |
| 212.1 |
| 199.7 |
| 188.2 |
| 187.1 |
| 177.8 |
| 182.8 |
| 186.9 |
| 186.4 |
| 177.9 |
| 173.1 |
| 165.6 |
| 154.7 |
| 150.4 |
| 345.2 |
| 346.5 |
| 350.4 |
| 351.4 |
| 370.5 |
| 391.5 |
| 387.2 |
| 393.0 |
| 499.5 |
| 517.2 |
| 540.7 |
| 511.2 |
| 500.0 |
| 450.6 |
| 448.8 |
| 436.6 |
| 458.1 |
| 464.1 |
| 476.0 |
| 455.9 |
| 468.2 |
| 465.5 |
| 472.3 |
| 459.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.5 |
| 42.5 |
| 42.5 |
| 42.5 |
| 42.5 |
| 42.5 |
| 42.5 |
| 42.5 |
| 42.5 |
| 42.5 |
| 40.7 |
| 41.6 |
| 41.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.5 |
| 21.1 |
| 22.2 |
| 23.4 |
| 24.5 |
| 25.7 |
| 26.8 |
| 28.9 |
| 29.6 |
| 30.3 |
| 31.1 |
| 31.8 |
| 32.5 |
| 33.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.2 |
| 31.4 |
| 33.4 |
| 37.4 |
| 41.7 |
| 46.4 |
| 53.3 |
| 58.8 |
| 53.4 |
| 38.0 |
| 39.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.4 |
| 49.6 |
| 45.5 |
| 65.8 |
| 60.9 |
| 67.6 |
| 52.5 |
| 59.2 |
| 37.9 |
| 42.0 |
| 41.1 |
| 37.5 |
| 37.1 |
| 32.8 |
| 27.2 |
| 25.5 |
| 23.3 |
| 25.1 |
| 26.0 |
| 25.9 |
| 20.1 |
| 19.9 |
| 19.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 660.1 |
| 651.7 |
| 704.0 |
| 663.7 |
| 647.9 |
| 676.7 |
| 723.8 |
| 861.1 |
| 912.7 |
| 881.6 |
| 901.6 |
| 851.5 |
| 836.1 |
| 773.5 |
| 747.5 |
| 729.8 |
| 655.3 |
| 649.7 |
| 650.3 |
| 615.9 |
| 609.4 |
| 620.5 |
| 607.0 |
| 587.7 |
| 8.4 |
| 7.0 |
| 6.1 |
| 7.6 |
| 15.1 |
| 53.5 |
| 61.4 |
| 54.4 |
| 47.8 |
| 37.8 |
| 31.8 |
| 28.7 |
| 27.6 |
| 32.5 |
| 25.6 |
| 24.6 |
| 28.8 |
| 24.6 |
| 22.7 |
| 24.9 |
| 29.6 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 15.8 |
| 16.8 |
| 16.6 |
| 16.8 |
| 17.0 |
| 17.5 |
| 18.4 |
| 18.5 |
| 19.5 |
| 17.9 |
| 14.1 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.3 |
| 51.6 |
| 38.6 |
| 38.5 |
| 42.9 |
| 37.9 |
| 34.2 |
| 31.8 |
| 30.3 |
| 29.5 |
| 33.7 |
| 49.5 |
| 47.8 |
| 29.4 |
| 22.8 |
| 26.5 |
| 27.9 |
| 23.3 |
| 21.9 |
| 26.6 |
| 21.3 |
| 23.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.8 |
| 1.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 1.7 |
| 4.6 |
| 4.5 |
| 3.4 |
| 7.9 |
| 10.4 |
| 150.4 |
| 130.0 |
| 142.7 |
| 207.7 |
| 179.4 |
| 124.1 |
| 133.4 |
| 147.3 |
| 166.1 |
| 168.4 |
| 161.3 |
| 152.8 |
| 132.7 |
| 133.2 |
| 127.3 |
| 127.4 |
| 93.6 |
| 78.9 |
| 81.2 |
| 89.9 |
| 84.3 |
| 78.7 |
| 87.8 |
| 87.7 |
| 92.9 |
| 19.4 |
| 21.6 |
| 24.5 |
| 15.8 |
| 17.5 |
| 21.5 |
| 25.6 |
| 30.2 |
| 36.4 |
| 40.9 |
| 36.9 |
| 24.9 |
| 25.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.7 |
| 79.2 |
| 73.5 |
| 71.2 |
| 74.6 |
| 72.7 |
| 70.6 |
| 78.7 |
| 80.3 |
| 81.4 |
| 80.9 |
| 78.4 |
| 77.5 |
| 73.3 |
| 70.6 |
| 65.5 |
| 63.3 |
| 101.4 |
| 84.6 |
| 86.0 |
| 84.2 |
| 75.7 |
| 72.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 2.1 |
| 8.3 |
| 8.5 |
| 8.1 |
| 9.8 |
| 11.3 |
| 8.0 |
| 4.8 |
| 2.6 |
| 3.2 |
| 2.9 |
| 2.0 |
| 1.6 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.8 |
| 2.3 |
| 3.2 |
| 3.2 |
| 2.9 |
| 7.0 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.2 |
| 302.0 |
| 374.1 |
| 350.2 |
| 351.3 |
| 386.1 |
| 409.0 |
| 554.2 |
| 584.2 |
| 531.5 |
| 553.2 |
| 499.8 |
| 488.3 |
| 430.4 |
| 421.3 |
| 416.3 |
| 353.6 |
| 354.5 |
| 405.9 |
| 378.8 |
| 374.1 |
| 384.1 |
| 381.6 |
| 367.9 |
| 149.4 |
| 148.1 |
| 146.4 |
| 144.9 |
| 143.4 |
| 142.9 |
| 142.7 |
| 142.3 |
| 141.9 |
| 141.8 |
| 141.3 |
| 142.8 |
| 142.2 |
| 140.4 |
| 139.4 |
| 138.1 |
| 137.2 |
| 137.5 |
| 137.2 |
| 136.8 |
| 137.9 |
| 138.8 |
| 138.5 |
| 225.1 |
| 207.3 |
| 192.9 |
| 177.5 |
| 166.3 |
| 192.0 |
| 184.5 |
| 206.8 |
| 209.0 |
| 207.9 |
| 211.1 |
| 205.0 |
| 200.6 |
| 184.1 |
| 172.5 |
| 162.5 |
| 157.5 |
| 108.2 |
| 103.5 |
| 102.0 |
| 102.0 |
| 96.1 |
| 93.2 |
| (0.3) |
| (1.3) |
| (1.5) |
| (1.6) |
| (1.3) |
| (2.3) |
| (2.8) |
| (3.0) |
| (3.4) |
| (1.0) |
| (1.5) |
| (0.9) |
| (0.2) |
| 0.2 |
| 1.5 |
| 1.5 |
| 1.0 |
| 0.3 |
| (1.4) |
| (3.8) |
| (3.6) |
| (2.6) |
| (8.0) |
| (10.4) |
| 24.2 |
| 24.4 |
| 24.6 |
| 17.1 |
| 17.4 |
| 17.4 |
| 17.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.1 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.7 |
| 329.9 |
| 313.5 |
| 296.7 |
| 290.6 |
| 314.8 |
| 306.9 |
| 328.5 |
| 350.1 |
| 348.4 |
| 351.7 |
| 347.7 |
| 343.1 |
| 326.2 |
| 313.6 |
| 301.7 |
| 295.2 |
| 244.4 |
| 237.2 |
| 235.3 |
| 236.4 |
| 225.4 |
| 219.8 |
| 329.9 |
| 313.5 |
| 296.7 |
| 290.6 |
| 314.8 |
| 306.9 |
| 328.5 |
| 350.1 |
| 348.4 |
| 351.7 |
| 347.7 |
| 343.1 |
| 326.2 |
| 313.6 |
| 301.7 |
| 295.2 |
| 244.4 |
| 237.2 |
| 235.3 |
| 236.4 |
| 225.4 |
| 219.8 |
| 8.2 |
| 40.7 |
| 73.1 |
| 47.1 |
| 90.7 |
| 203.0 |
| 250.0 |
| 211.0 |
| 237.7 |
| 217.8 |
| 198.8 |
| 172.2 |
| 177.1 |
| 106.3 |
| 151.6 |
| 173.7 |
| 186.1 |
| 166.7 |
| 175.4 |
| 185.9 |
| 202.7 |
| 184.1 |
| 31.5 |
| 21.5 |
| 20.3 |
| 14.4 |
| 53.5 |
| 180.2 |
| 114.1 |
| 93.1 |
| 93.2 |
| 92.9 |
| 92.8 |
| 84.3 |
| 64.1 |
| 172.5 |
| 92.9 |
| 81.1 |
| 59.3 |
| 49.8 |
| 36.5 |
| 47.2 |
| 27.2 |
| 15.5 |
| 329.9 |
| 313.5 |
| 296.7 |
| 290.6 |
| 314.8 |
| 306.9 |
| 328.5 |
| 350.1 |
| 348.4 |
| 351.7 |
| 347.7 |
| 343.1 |
| 326.2 |
| 313.6 |
| 301.7 |
| 295.2 |
| 244.4 |
| 237.2 |
| 235.3 |
| 236.4 |
| 225.4 |
| 219.8 |
| 286.7 |
| 266.3 |
| 248.8 |
| 230.8 |
| 223.6 |
| 246.6 |
| 237.6 |
| 257.1 |
| 278.0 |
| 275.6 |
| 278.1 |
| 275.2 |
| 269.0 |
| 251.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |