| (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 | 95.6 | 171.3 | 331.5 | 388.1 | 789.7 | 75.0 | 133.7 | 110.0 | 136.3 | 184.9 | 155.6 | 284.9 | 306.3 | 155.9 | 179.1 | 37.3 | 24.9 | 22.2 |
| Restricted Cash | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.5 | 1.0 | 0.9 | 0.5 | 0.3 | 0.3 | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Short Term Investments | - | - | 0.0 | 180.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 95.6 | 171.3 | 331.5 | 568.7 | 789.7 | 75.0 | 133.7 | 110.0 | 136.3 | 184.9 | 155.6 | 284.9 | 306.3 | 155.9 | 179.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 83.8 | 101.5 | 101.5 | 93.9 | 106.5 | 114.3 | 109.4 | 126.6 | 129.9 | 127.1 | 157.4 | 168.4 | 132.1 | 79.9 | 51.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 127.5 | 118.5 | 152.2 | 137.8 | 92.9 | 116.7 | 111.1 | 133.2 | 103.9 | 103.3 | 105.9 | 96.6 | 75.1 | 41.8 | 25.3 | 23.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 211.0 | 208.1 | 233.1 | 206.2 | 191.1 | 236.8 | 235.3 | 234.6 | 203.4 | 164.8 | 157.0 | 134.6 | 87.7 | 71.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 41.0 | 41.8 | 49.8 | 53.8 | 57.4 | 45.2 | 49.9 | 66.7 | 55.6 | 40.5 | 46.9 | 64.4 | 51.7 | 32.1 | 25.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 86.4 | 212.0 | 319.4 | 449.5 | 446.9 | 19.2 | 45.2 | 25.0 | 0.0 | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 90.3 | 212.0 | 319.4 | 449.5 | 446.9 | 21.3 | 47.7 | 25.0 | 0.0 | - | - | 0.7 | 0.2 | - | - | - | ||
| (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 | 85.1 | 95.6 | 95.5 | 116.4 | 135.0 | 171.3 | 190.0 | 192.7 | 212.0 | 331.5 | 445.6 | 490.4 | 525.9 | 388.1 | 341.3 | |||||||||||||||||||||||||
| - |
| 37.3 |
| 24.9 |
| 22.2 |
| 35.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 39.8 | 34.3 | 42.6 | 33.8 | 42.7 | 33.1 | 19.0 | 27.7 | 18.3 | 17.6 | 13.5 | 15.8 | 7.2 | 4.0 | 2.2 | 1.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 346.7 | 428.8 | 627.8 | 834.2 | 1,031.7 | 357.5 | 373.2 | 397.5 | 438.4 | 433.0 | 432.5 | 580.7 | 526.9 | 287.4 | 261.4 | 100.1 | - | - |
| 59.8 |
| 53.4 |
| - |
| - |
| Accumulated Depreciation | 161.7 | 157.0 | 168.6 | 148.1 | 133.9 | 161.5 | 142.4 | 126.9 | 105.9 | 84.8 | 71.0 | 52.7 | 42.5 | 37.0 | 30.2 | 25.7 | - | - |
| Property,Plant & Equipment Net | 49.2 | 51.0 | 64.5 | 58.1 | 57.3 | 75.4 | 92.9 | 107.7 | 97.5 | 80.0 | 86.0 | 81.9 | 45.2 | 34.4 | 29.6 | 27.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.8 | 5.1 | 5.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 15.6 | 14.9 | 116.1 | 385.3 | 345.6 | 161.8 | 223.2 | 221.3 | 230.9 | 181.2 | 187.9 | 589.5 | 370.1 | 240.3 | 107.7 | 59.0 | 48.7 | - |
| Intangible Assets | 16.6 | 18.0 | 62.7 | 90.2 | 45.8 | 28.1 | 48.3 | 68.3 | 98.8 | 121.5 | 157.5 | 251.6 | 141.7 | 108.4 | 54.0 | 18.3 | - | - |
| Operating Lease Right Of Use Assets | 45.4 | 50.7 | 58.4 | 39.5 | 42.5 | 40.6 | 28.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.8 | 2.1 | 4.2 | 7.0 | 5.1 | 6.2 | 5.4 | 4.2 | 4.0 | 8.1 | 1.9 | 0.8 | - | 0.1 | 3.2 | - | - | - |
| Other Non-Current Assets | 37.7 | 34.6 | 44.8 | 29.0 | 17.3 | 23.8 | 27.4 | 26.8 | 27.1 | 25.4 | 26.3 | 25.8 | 13.5 | 6.9 | 7.1 | 3.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 521.7 | 608.8 | 990.7 | 1,446.6 | 1,549.1 | 733.1 | 807.3 | 825.8 | 896.8 | 849.2 | 892.0 | 1,530.3 | 1,097.9 | 677.4 | 463.0 | 208.8 | - | - |
| 26.6 |
| - |
| - |
| Short Term Debt | 3.9 | 0.0 | - | - | 0.0 | 2.1 | 2.5 | 0.0 | - | - | - | 0.7 | 0.2 | - | - | - | - | - |
| Deferred Revenue Current | 17.4 | 32.0 | 30.4 | 26.5 | 28.0 | 30.3 | - | - | 29.2 | 28.3 | 35.1 | 32.3 | 24.6 | 15.3 | 11.3 | 10.6 | - | - |
| Operating Lease Liabilities Current | 11.6 | 9.5 | 9.9 | 8.3 | 7.7 | 8.6 | 9.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 46.7 | 45.5 | 49.5 | 56.3 | 77.0 | 69.8 | 63.1 | 59.3 | 65.9 | 55.2 | 54.7 | 43.6 | 13.2 | 13.6 | 7.0 | 6.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 120.6 | 139.1 | 147.2 | 151.8 | 178.0 | 175.7 | 163.0 | 164.1 | 207.1 | 130.4 | 145.5 | 147.8 | 110.5 | 75.2 | 57.5 | 57.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 45.4 | 52.5 | 56.8 | 38.5 | 43.4 | 38.3 | 24.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 2.8 | 2.3 | - | - | - | - | 7.4 | 8.1 | 7.3 | 7.5 | 8.0 | 7.6 | 4.2 | 2.8 | 1.5 | - | - | - |
| Deferred Tax Liabilities | 2.7 | 2.1 | 5.2 | 7.6 | 2.2 | 4.7 | 4.0 | 6.2 | 9.0 | 17.6 | 17.9 | 30.7 | - | - | - | - | - | - |
| Pension Obligations | 6.4 | 5.7 | 5.9 | 5.1 | 8.9 | 10.2 | 10.4 | 8.5 | 8.3 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 24.0 | 25.0 | 33.4 | 47.5 | 32.3 | 51.2 | 45.8 | 39.3 | 48.8 | 58.0 | 56.8 | 39.9 | 15.2 | 10.8 | 8.3 | 10.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 279.2 | 430.7 | 561.9 | 694.9 | 706.7 | 302.3 | 293.4 | 241.0 | 271.9 | 213.6 | 228.4 | 227.3 | 164.1 | 197.1 | 208.2 | 75.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,332.4) | (1,362.2) | (1,106.7) | (744.0) | (621.3) | (943.3) | (793.7) | (722.7) | (677.8) | (621.8) | (583.4) | 72.1 | 60.5 | 16.4 | (22.5) | (57.9) | - | - |
| Accumulated Other Comprehensive Income | (47.8) | (55.1) | (44.3) | (53.8) | (37.7) | (8.5) | (37.0) | (39.0) | (21.5) | (53.2) | (39.5) | (24.4) | 5.8 | 3.9 | 2.9 | 5.0 | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 22.6 | 18.8 | 15.6 | 8.2 | 2.7 | 1.0 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | (8.3) | (2.4) | (2.9) | (3.2) | (1.3) | 1.2 | 1.1 | - | - | - | - | - |
| Total Stockholders Equity | 240.4 | 176.2 | 426.8 | 749.9 | 842.4 | 430.7 | 522.2 | 578.4 | 618.9 | 629.9 | 655.9 | 1,292.9 | 932.6 | 480.3 | 254.8 | 133.1 | 104.8 | 102.2 |
| Total Equity | 240.4 | 176.2 | 426.8 | 749.9 | 842.4 | 430.7 | 513.9 | 576.0 | 615.9 | 626.7 | 654.6 | 1,294.1 | 933.8 | 480.3 | 254.8 | 133.1 | 104.8 | 102.2 |
| - |
| - |
| Net debt | (5.3) | 40.7 | (12.2) | (119.2) | (342.8) | (53.7) | (85.9) | (85.0) | (136.3) | - | - | (284.2) | (306.1) | - | - | - | - | - |
| Working Capital | 226.1 | 289.7 | 480.6 | 682.4 | 853.7 | 181.8 | 210.2 | 233.4 | 231.3 | 302.5 | 287.0 | 432.9 | 416.4 | 212.3 | 203.8 | 42.5 | - | - |
| Book Value | 240.4 | 176.2 | 426.8 | 749.9 | 842.4 | 430.7 | 522.2 | 578.4 | 618.9 | 629.9 | 655.9 | 1,292.9 | 932.6 | 480.3 | 254.8 | 133.1 | 104.8 | 102.2 |
| Tangible Book Value | 208.2 | 143.3 | 247.9 | 274.4 | 451.0 | 240.9 | 250.6 | 288.8 | 289.2 | 327.1 | 310.6 | 451.8 | 420.9 | 131.6 | 93.1 | 55.9 | 56.0 | - |
| 298.8 |
| 389.3 |
| 789.7 |
| 502.8 |
| 131.8 |
| 132.4 |
| 75.0 |
| 75.3 |
| 63.9 |
| 112.8 |
| 133.7 |
| 127.6 |
| 150.4 |
| 157.3 |
| 110.0 |
| 92.1 |
| 119.3 |
| 121.6 |
| 136.3 |
| 138.3 |
| 154.0 |
| 161.7 |
| 184.9 |
| 179.4 |
| 176.2 |
| Restricted Cash | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.3 | 0.1 | 0.1 | 1.2 | 1.1 | - | - | 0.3 | 0.6 | - | - | 1.0 | 1.0 | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.1 | 4.0 | 180.6 | 268.1 | 339.4 | 356.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 85.1 | 95.6 | 95.5 | 116.4 | 135.0 | 171.3 | 190.0 | 192.7 | 212.0 | 331.5 | 445.6 | 491.6 | 529.9 | 568.7 | 609.4 | 638.2 | 745.6 | 789.7 | 502.8 | 131.8 | 132.4 | 75.0 | 75.3 | 63.9 | 112.8 | 133.7 | 127.6 | 150.4 | 157.3 | 110.0 | 92.1 | 119.3 | 121.6 | 136.3 | 138.3 | 154.0 | 161.7 | 184.9 | 179.4 | 176.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 86.2 | 83.8 | 88.1 | 97.1 | 104.7 | 101.5 | 99.2 | 97.4 | 102.8 | 101.5 | 104.5 | 96.8 | 94.7 | 93.9 | 100.3 | 107.0 | 100.3 | 106.5 | 89.9 | 88.6 | 98.1 | 114.3 | 98.8 | 97.7 | 108.8 | 109.4 | 110.3 | 114.1 | 128.8 | 126.6 | 127.1 | 130.9 | 134.5 | 129.9 | 122.4 | 126.3 | 124.6 | 127.1 | 120.6 | 125.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 127.3 | 127.5 | 132.5 | 132.9 | 120.0 | 118.5 | 134.9 | 141.7 | 145.6 | 152.2 | 153.0 | 156.2 | 147.4 | 137.8 | 126.0 | 106.0 | 101.6 | 92.9 | 89.3 | 103.0 | 110.4 | 116.7 | 126.9 | 125.1 | 113.2 | 111.1 | 122.7 | 133.9 | 137.9 | 133.2 | 128.2 | 114.5 | 110.4 | 103.9 | 100.6 | 110.8 | 105.1 | 103.3 | 113.7 | 123.2 |
| Prepaid Expenses | 42.1 | 39.8 | 43.6 | 43.8 | 39.2 | 34.3 | 35.9 | 41.8 | 45.4 | 42.6 | 36.6 | 40.4 | 38.2 | 33.8 | 29.6 | 44.6 | 40.1 | 42.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 340.7 | 346.7 | 361.2 | 390.1 | 401.9 | 428.8 | 460.0 | 473.7 | 505.9 | 627.8 | 739.7 | 784.9 | 810.2 | 834.2 | 865.3 | 895.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 195.5 | 184.3 | 175.7 | 164.8 | 167.4 | 168.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 49.0 | 49.2 | 52.2 | 51.3 | 50.9 | 51.0 | 53.9 | 60.3 | 60.6 | 64.5 | 63.5 | 62.8 | 62.2 | 58.1 | 55.9 | 55.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 2.3 | 0.8 | 2.0 | 3.4 | 4.7 | 5.1 | 5.3 | 6.6 | 5.0 | 5.2 | 5.8 | 6.4 | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Goodwill | 15.5 | 15.6 | 15.6 | 15.6 | 15.1 | 14.9 | 15.0 | 114.1 | 114.6 | 116.1 | 391.3 | 387.9 | 385.8 | 385.3 | 357.5 | 382.5 | 340.7 | 345.6 | ||||||||||||||||||||||
| Intangible Assets | 16.2 | 16.6 | 16.7 | 17.3 | 17.9 | 18.0 | 21.0 | 58.3 | 60.1 | 62.7 | 71.5 | 85.1 | 88.1 | 90.2 | 82.5 | 70.0 | 46.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 42.4 | 45.4 | 47.8 | 50.3 | 52.0 | 50.7 | 49.4 | 53.5 | 56.0 | 58.4 | 61.0 | 63.0 | 53.9 | 39.5 | 38.7 | 42.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.5 | 2.8 | 3.2 | 3.3 | 2.1 | 2.1 | 4.0 | 3.5 | 3.3 | 4.2 | 7.0 | 4.8 | 7.2 | 7.0 | 4.3 | 4.7 | 4.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 39.4 | 37.7 | 49.8 | 51.7 | 35.0 | 34.6 | 45.8 | 46.4 | 44.8 | 44.8 | 46.6 | 40.1 | 31.8 | 29.0 | 23.9 | 27.2 | 28.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 513.1 | 521.7 | 554.5 | 587.8 | 583.4 | 608.8 | 658.3 | 821.5 | 857.2 | 990.7 | 1,392.8 | 1,431.7 | 1,442.3 | 1,446.6 | 1,431.4 | 1,482.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 39.4 | 41.0 | 39.2 | 36.4 | 39.8 | 41.8 | 42.4 | 41.3 | 40.4 | 49.8 | 46.1 | 59.0 | 51.4 | 53.8 | 53.4 | 62.2 | 57.3 | 57.4 | 44.9 | 48.0 | 44.9 | 45.2 | 41.7 | 52.2 | 55.9 | 49.9 | 53.0 | 59.2 | 54.5 | 66.7 | 61.6 | 58.0 | 55.4 | 55.6 | 46.4 | 46.4 | 40.8 | 40.5 | 37.1 | 42.4 |
| Short Term Debt | 3.9 | 3.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 20.0 | 17.4 | 27.8 | 39.4 | 37.9 | 32.0 | 33.3 | 33.6 | 38.8 | 30.4 | 30.8 | 30.0 | 31.6 | 26.5 | 27.6 | 30.7 | 33.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.9 | 11.6 | 11.8 | 11.9 | 11.8 | 9.5 | 9.6 | 9.5 | 9.9 | 9.9 | 9.6 | 9.6 | 9.8 | 8.3 | 7.6 | 7.8 | ||||||||||||||||||||||||
| Accrued Expenses | 49.1 | 46.7 | 48.5 | 53.6 | 44.3 | 45.5 | 44.9 | 45.3 | 50.3 | 49.5 | 43.6 | 47.2 | 54.2 | 55.6 | 56.0 | 54.8 | 46.3 | 77.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 123.4 | 120.6 | 132.4 | 141.3 | 144.0 | 139.1 | 138.9 | 137.1 | 145.9 | 147.2 | 137.9 | 153.9 | 154.0 | 151.8 | 152.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 86.8 | 86.4 | 122.6 | 122.6 | 212.3 | 212.0 | 211.7 | 211.4 | 211.1 | 319.4 | 451.5 | 450.8 | 450.2 | 449.5 | 448.9 | 448.1 | 447.5 | 446.9 | 0.0 | 0.0 | 0.0 | 19.2 | 19.8 | 20.1 | 44.6 | 45.2 | 55.4 | 75.4 | 94.4 | 25.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 42.5 | 45.4 | 47.4 | 49.8 | 51.5 | 52.5 | 51.0 | 52.5 | 54.9 | 56.8 | 59.4 | 61.4 | 52.0 | 38.5 | 38.9 | 42.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.9 | 2.8 | 4.0 | 3.7 | 3.0 | 2.3 | - | - | - | - | - | - | - | - | 5.8 | 7.2 | 8.9 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3.0 | 2.7 | 3.3 | 3.4 | 2.0 | 2.1 | 5.2 | 4.7 | 4.8 | 5.2 | 10.2 | 7.9 | 7.7 | 7.6 | 8.6 | 3.7 | 2.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 23.1 | 24.0 | 25.6 | 27.3 | 25.8 | 25.0 | 31.3 | 32.0 | 30.2 | 33.4 | 20.4 | 41.6 | 43.7 | 44.2 | 43.6 | 35.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 278.8 | 279.2 | 331.3 | 344.4 | 435.7 | 430.7 | 438.2 | 437.7 | 446.9 | 561.9 | 691.3 | 718.7 | 710.8 | 694.9 | 695.5 | 696.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,336.8) | (1,332.4) | (1,312.8) | (1,294.8) | (1,399.2) | (1,362.2) | (1,328.5) | (1,149.9) | (1,122.7) | (1,106.7) | (814.0) | (802.3) | (773.4) | (744.0) | (718.4) | (681.0) | (648.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (51.7) | (47.8) | (46.0) | (42.9) | (52.0) | (55.1) | (42.5) | (52.6) | (51.4) | (44.3) | (56.8) | (49.4) | (50.1) | (53.8) | (80.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 234.3 | 240.4 | 221.1 | 241.2 | 145.6 | 176.2 | 218.0 | 381.7 | 408.4 | 426.8 | 699.5 | 711.0 | 729.7 | 749.9 | 734.3 | 783.7 | 826.9 | |||||||||||||||||||||||
| Total Equity | 234.3 | 240.4 | 221.1 | 241.2 | 145.6 | 176.2 | 218.0 | 381.7 | 408.4 | 426.8 | 699.5 | 711.0 | 729.7 | 749.9 | 734.3 | 783.7 | 826.9 | 842.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 90.7 | 90.3 | 122.6 | 122.6 | 212.3 | 212.0 | 211.7 | 211.4 | 211.1 | 319.4 | 451.5 | 450.8 | 450.2 | 449.5 | 448.9 | 448.1 | 447.5 | 446.9 | 0.0 | 0.0 | 0.0 | 21.3 | 21.6 | 21.5 | 47.1 | 47.7 | 58.4 | 79.4 | 99.4 | 25.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 5.6 | (5.3) | 27.1 | 6.3 | 77.3 | 40.7 | 21.7 | 18.6 | (1.0) | (12.2) | 6.0 | (40.7) | (79.7) | (119.2) | (160.5) | (190.1) | (298.1) | (342.8) | ||||||||||||||||||||||
| Working Capital | 217.2 | 226.1 | 228.9 | 248.8 | 257.9 | 289.7 | 321.1 | 336.6 | 359.9 | 480.6 | 601.8 | 631.0 | 656.2 | 682.4 | 712.9 | 733.5 | 837.5 | 853.7 | ||||||||||||||||||||||
| Book Value | 234.3 | 240.4 | 221.1 | 241.2 | 145.6 | 176.2 | 218.0 | 381.7 | 408.4 | 426.8 | 699.5 | 711.0 | 729.7 | 749.9 | 734.3 | 783.7 | 826.9 | 842.4 | ||||||||||||||||||||||
| Tangible Book Value | 202.7 | 208.2 | 188.9 | 208.4 | 112.7 | 143.3 | 182.1 | 209.4 | 233.7 | 247.9 | 236.7 | 237.9 | 255.9 | 274.4 | 294.2 | 331.2 | 440.0 | |||||||||||||||||||||||
| 26.0 |
| 33.3 |
| 34.8 |
| 33.1 |
| 34.7 |
| 38.7 |
| 32.7 |
| 19.0 |
| 30.9 |
| 29.5 |
| 29.3 |
| 27.7 |
| 27.0 |
| 25.4 |
| 22.8 |
| 18.3 |
| 21.3 |
| 20.7 |
| 17.9 |
| 17.6 |
| 15.2 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 987.7 |
| 1,031.7 |
| 708.0 |
| 370.9 |
| 375.8 |
| 357.5 |
| 335.6 |
| 325.4 |
| 367.5 |
| 373.2 |
| 391.6 |
| 427.9 |
| 453.3 |
| 397.5 |
| 374.4 |
| 440.1 |
| 439.2 |
| 438.4 |
| 382.7 |
| 411.8 |
| 409.3 |
| 433.0 |
| 428.9 |
| 440.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.1 |
| 97.0 |
| 90.9 |
| 84.8 |
| 86.5 |
| 80.8 |
| 54.8 |
| 57.3 |
| 57.7 |
| 59.2 |
| 71.5 |
| 75.4 |
| 81.4 |
| 85.7 |
| 89.4 |
| 92.9 |
| 92.9 |
| 97.7 |
| 100.2 |
| 103.3 |
| 104.8 |
| 104.7 |
| 101.7 |
| 97.5 |
| 91.5 |
| 87.3 |
| 84.8 |
| 80.0 |
| 80.8 |
| 87.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.9 |
| 146.3 |
| 156.1 |
| 161.8 |
| 179.5 |
| 221.4 |
| 218.2 |
| 223.2 |
| 217.7 |
| 222.3 |
| 221.5 |
| 221.3 |
| 224.0 |
| 225.0 |
| 235.3 |
| 230.9 |
| 227.8 |
| 225.1 |
| 215.2 |
| 181.2 |
| 189.0 |
| 187.6 |
| 45.8 |
| 30.3 |
| 33.3 |
| 24.9 |
| 28.1 |
| 36.9 |
| 40.3 |
| 43.8 |
| 48.3 |
| 51.3 |
| 57.3 |
| 62.5 |
| 68.3 |
| 74.5 |
| 82.1 |
| 91.8 |
| 98.8 |
| 106.6 |
| 115.0 |
| 122.6 |
| 121.5 |
| 133.5 |
| 141.1 |
| 40.7 |
| 42.5 |
| 40.6 |
| 43.0 |
| 46.3 |
| 40.6 |
| 36.4 |
| 40.3 |
| 27.1 |
| 28.6 |
| 30.8 |
| 33.3 |
| 35.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 3.5 |
| 5.1 |
| 4.9 |
| 6.2 |
| 6.5 |
| 5.3 |
| 5.0 |
| 5.4 |
| 6.5 |
| 5.4 |
| 5.8 |
| 4.2 |
| 7.2 |
| 7.2 |
| 4.0 |
| 4.0 |
| 5.2 |
| 8.0 |
| 8.0 |
| 8.1 |
| 5.4 |
| 2.8 |
| 17.3 |
| 21.3 |
| 21.1 |
| 21.7 |
| 23.8 |
| 23.0 |
| 25.0 |
| 24.8 |
| 27.4 |
| 27.8 |
| 29.4 |
| 27.5 |
| 26.8 |
| 26.1 |
| 26.2 |
| 25.7 |
| 27.1 |
| 27.6 |
| 28.0 |
| 25.9 |
| 25.4 |
| 24.7 |
| 25.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,506.6 |
| 1,549.1 |
| 1,005.1 |
| 712.3 |
| 705.5 |
| 733.1 |
| 707.3 |
| 751.2 |
| 783.7 |
| 807.3 |
| 822.8 |
| 877.6 |
| 910.4 |
| 825.8 |
| 811.0 |
| 885.3 |
| 897.7 |
| 896.8 |
| 841.4 |
| 875.2 |
| 865.6 |
| 849.2 |
| 862.3 |
| 884.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.1 |
| 1.8 |
| 1.5 |
| 2.5 |
| 2.5 |
| 3.0 |
| 4.1 |
| 5.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 27.5 |
| 28.7 |
| 32.0 |
| 30.3 |
| 36.4 |
| 39.5 |
| 42.7 |
| 32.2 |
| 36.3 |
| 41.7 |
| 45.0 |
| 32.4 |
| 34.9 |
| 38.6 |
| 39.7 |
| 29.2 |
| 37.3 |
| 42.4 |
| 45.1 |
| 33.5 |
| 37.4 |
| 43.7 |
| 7.7 |
| 7.7 |
| 7.6 |
| 7.6 |
| 8.6 |
| 8.6 |
| 8.5 |
| 8.9 |
| 8.5 |
| 9.2 |
| 10.1 |
| 10.7 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.2 |
| 62.6 |
| 61.2 |
| 69.8 |
| 66.7 |
| 63.0 |
| 50.8 |
| 63.1 |
| 62.7 |
| 59.7 |
| 56.3 |
| 59.3 |
| 61.7 |
| 72.4 |
| 66.4 |
| 65.9 |
| 55.9 |
| 45.8 |
| 48.7 |
| 50.0 |
| 46.7 |
| 50.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.4 |
| 150.2 |
| 178.0 |
| 168.2 |
| 158.9 |
| 154.4 |
| 175.7 |
| 160.4 |
| 170.6 |
| 166.3 |
| 163.0 |
| 171.1 |
| 181.0 |
| 177.3 |
| 164.1 |
| 163.7 |
| 225.6 |
| 217.9 |
| 207.1 |
| 145.4 |
| 140.4 |
| 141.7 |
| 130.4 |
| 127.6 |
| 143.4 |
| 41.4 |
| 43.4 |
| 41.3 |
| 43.2 |
| 46.5 |
| 38.3 |
| 34.4 |
| 36.4 |
| 23.8 |
| 24.8 |
| 26.5 |
| 29.0 |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.2 |
| 17.0 |
| 5.6 |
| 5.9 |
| 6.2 |
| 6.0 |
| 6.2 |
| 6.5 |
| 7.4 |
| 6.8 |
| 6.9 |
| 7.0 |
| 8.1 |
| 7.6 |
| 8.1 |
| 7.7 |
| 7.3 |
| 7.1 |
| 6.7 |
| 7.0 |
| 7.5 |
| 7.8 |
| 7.9 |
| 2.2 |
| 3.1 |
| 3.5 |
| 3.3 |
| 4.7 |
| 5.1 |
| 3.3 |
| 3.6 |
| 4.0 |
| 7.1 |
| 6.5 |
| 7.3 |
| 6.2 |
| 9.0 |
| 9.9 |
| 8.0 |
| 9.0 |
| 16.6 |
| 17.3 |
| 18.3 |
| 17.6 |
| 15.0 |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.5 |
| 32.3 |
| 39.1 |
| 32.7 |
| 34.6 |
| 51.2 |
| 48.9 |
| 47.5 |
| 46.7 |
| 45.8 |
| 41.2 |
| 42.0 |
| 42.4 |
| 39.3 |
| 44.6 |
| 39.3 |
| 46.7 |
| 48.8 |
| 48.5 |
| 56.1 |
| 54.9 |
| 58.0 |
| 60.3 |
| 58.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 679.7 |
| 706.7 |
| 256.0 |
| 245.8 |
| 243.4 |
| 302.3 |
| 278.8 |
| 287.8 |
| 295.0 |
| 293.4 |
| 307.5 |
| 340.2 |
| 357.7 |
| 241.0 |
| 223.9 |
| 288.6 |
| 279.5 |
| 271.9 |
| 217.8 |
| 221.1 |
| 222.3 |
| 213.6 |
| 210.8 |
| 224.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (621.3) |
| (615.1) |
| (907.7) |
| (898.1) |
| (943.3) |
| (923.5) |
| (850.6) |
| (812.6) |
| (793.7) |
| (787.9) |
| (771.0) |
| (747.1) |
| (722.7) |
| (718.6) |
| (707.0) |
| (698.2) |
| (677.8) |
| (667.6) |
| (630.0) |
| (621.6) |
| (621.8) |
| (627.0) |
| (605.8) |
| (61.2) |
| (44.4) |
| (37.7) |
| (36.0) |
| (23.3) |
| (26.7) |
| (8.5) |
| (29.8) |
| (41.0) |
| (49.3) |
| (37.0) |
| (46.1) |
| (37.3) |
| (39.4) |
| (39.0) |
| (34.4) |
| (32.9) |
| (14.1) |
| (21.5) |
| (27.7) |
| (32.6) |
| (44.9) |
| (53.2) |
| (34.0) |
| (38.3) |
| 10.5 |
| 10.5 |
| 10.5 |
| 22.6 |
| 22.6 |
| 22.6 |
| 19.7 |
| 18.8 |
| 18.6 |
| 16.5 |
| 16.1 |
| 15.6 |
| 13.9 |
| 10.0 |
| 9.0 |
| 8.2 |
| 7.2 |
| 4.6 |
| 3.7 |
| 2.7 |
| 1.3 |
| 2.3 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| (8.3) |
| (8.3) |
| (8.4) |
| (8.4) |
| (2.4) |
| (2.3) |
| (2.4) |
| (2.9) |
| (2.9) |
| (3.0) |
| (2.6) |
| (3.1) |
| (3.2) |
| (2.0) |
| (1.8) |
| 842.4 |
| 749.2 |
| 466.5 |
| 462.1 |
| 430.7 |
| 428.5 |
| 463.4 |
| 488.7 |
| 522.2 |
| 514.7 |
| 536.8 |
| 552.3 |
| 578.4 |
| 580.5 |
| 590.2 |
| 612.2 |
| 618.9 |
| 617.7 |
| 647.8 |
| 637.5 |
| 629.9 |
| 644.7 |
| 652.3 |
| 749.2 |
| 466.5 |
| 462.1 |
| 430.7 |
| 428.5 |
| 463.4 |
| 488.7 |
| 513.9 |
| 506.4 |
| 528.4 |
| 543.9 |
| 576.0 |
| 578.2 |
| 587.8 |
| 609.2 |
| 615.9 |
| 614.7 |
| 645.3 |
| 634.5 |
| 626.7 |
| 642.7 |
| 650.5 |
| (502.8) |
| (131.8) |
| (132.4) |
| (53.7) |
| (53.7) |
| (42.4) |
| (65.7) |
| (85.9) |
| (69.2) |
| (71.0) |
| (57.9) |
| (85.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 539.8 |
| 212.0 |
| 221.4 |
| 181.8 |
| 175.1 |
| 154.8 |
| 201.2 |
| 210.2 |
| 220.5 |
| 246.9 |
| 276.0 |
| 233.4 |
| 210.7 |
| 214.5 |
| 221.3 |
| 231.3 |
| 237.2 |
| 271.4 |
| 267.6 |
| 302.5 |
| 301.3 |
| 297.1 |
| 749.2 |
| 466.5 |
| 462.1 |
| 430.7 |
| 428.5 |
| 463.4 |
| 488.7 |
| 522.2 |
| 514.7 |
| 536.8 |
| 552.3 |
| 578.4 |
| 580.5 |
| 590.2 |
| 612.2 |
| 618.9 |
| 617.7 |
| 647.8 |
| 637.5 |
| 629.9 |
| 644.7 |
| 652.3 |
| 451.0 |
| 579.0 |
| 287.0 |
| 281.1 |
| 240.9 |
| 212.1 |
| 201.7 |
| 226.7 |
| 250.6 |
| 245.8 |
| 257.3 |
| 268.3 |
| 288.8 |
| 282.0 |
| 283.1 |
| 285.0 |
| 289.2 |
| 283.2 |
| 307.7 |
| 299.8 |
| 327.1 |
| 322.2 |
| 323.7 |