| (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 | 278.1 | 148.1 | 250.0 | 458.1 | 432.2 | 149.9 | 9.4 | 39.3 | 49.3 | 84.2 | 58.9 | 83.7 | 67.7 | 46.9 | 43.0 | 11.4 | 57.8 | 38.0 |
| Restricted Cash | 63.7 | 60.8 | 49.6 | 23.0 | 28.0 | 42.2 | 30.3 | 40.9 | 38.2 | 34.1 | 26.9 | 25.1 | 10.0 | 5.3 | - | - | - | - |
| Short Term Investments | - | 109.1 | 103.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 278.1 | 257.3 | 353.7 | 458.1 | 432.2 | 149.9 | 9.4 | 39.3 | 49.3 | 84.2 | 58.9 | 83.7 | 67.7 | 46.9 | 43.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 4.0 | 11.8 | 3.8 | 4.9 | 14.7 | 9.6 | 3.3 | 9.3 | 68.5 | 24.6 | 60.8 | 64.4 | 49.1 | 26.0 | 22.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 86.2 | 113.7 | 84.5 | 90.9 | 67.1 | 51.0 | 54.5 | 53.6 | 74.5 | 73.8 | 65.8 | 55.9 | 56.2 | 47.7 | 40.1 | 33.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 214.6 | 245.4 | 197.7 | 161.2 | 141.6 | 133.4 | 133.0 | 135.2 | 128.3 | 117.0 | 106.5 | 99.2 | 102.9 | 98.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 17.0 | 22.6 | 26.5 | 28.2 | 19.3 | 9.6 | 16.9 | 22.6 | 42.6 | 18.5 | 15.7 | 23.0 | 24.5 | 12.3 | 14.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 77.9 | 8.9 | 9.3 | 44.0 | 3.4 | 3.6 | 4.1 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 15.8 | 15.9 | 10.1 | 13.2 | 10.1 | 21.4 | 21.9 | 17.6 | 28.3 | 83.2 | 16.3 | 10.8 | 50.9 | (1.8) | (1.4) | 5.0 | ||
| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 373.2 | 311.8 | 278.1 | 174.7 | 116.1 | 98.1 | 148.1 | 159.3 | 158.8 | 297.5 | 250.0 | 303.7 | 246.8 | 315.2 | 458.1 | |||||||||||||||||||||||||
| - |
| 11.4 |
| 57.8 |
| 38.0 |
| 18.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | 5.2 | 4.4 | 4.0 | 5.8 | 5.4 | 7.8 | 3.9 | 4.5 | 6.1 | 2.0 | 2.2 | - | - | - |
| Other Current Assets | 15.9 | 12.7 | 12.9 | 11.0 | 9.2 | 6.3 | 5.9 | 8.6 | 6.6 | 10.2 | 7.0 | 7.5 | 11.3 | 4.7 | 7.5 | 5.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 449.8 | 444.5 | 476.3 | 580.3 | 543.4 | 234.0 | 84.3 | 130.3 | 203.5 | 202.2 | 203.9 | 217.0 | 189.3 | 140.6 | 132.9 | 102.2 | - | - |
| 96.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 118.1 | 114.7 | 108.0 | 103.1 | 102.2 | 97.0 | 91.9 | 87.0 | 84.7 | 80.3 | 77.4 | 73.4 | 78.7 | 74.7 | 72.8 | - | - | - |
| Property,Plant & Equipment Net | 96.4 | 130.7 | 89.7 | 58.1 | 39.4 | 36.3 | 41.1 | 48.2 | 43.6 | 36.6 | 29.0 | 25.8 | 24.2 | 23.3 | 23.9 | 26.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 0.0 | - | - | - | - |
| Intangible Assets | 3.9 | 14.8 | 16.1 | 17.4 | 18.7 | 20.0 | 21.3 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 0.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 11.2 | 8.1 | 8.4 | 7.2 | 8.1 | 10.1 | 10.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 103.6 | 48.5 | 51.2 | 13.7 | 17.0 | 15.3 | 9.5 | 13.5 | 16.5 | 16.4 | 3.1 | 3.7 | 5.5 | 16.2 | 16.3 | 2.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 932.1 | 944.1 | 955.5 | 939.7 | 875.2 | 523.5 | 333.4 | 340.4 | 383.8 | 340.7 | 277.2 | 280.6 | 237.6 | 191.5 | 183.6 | 150.5 | - | - |
| 10.3 |
| - |
| - |
| Short Term Debt | 15.8 | 15.9 | 10.1 | 13.2 | 10.1 | 21.4 | 21.9 | 17.6 | 28.3 | 5.3 | 7.4 | 1.4 | 6.9 | (5.2) | (5.1) | 1.0 | - | - |
| Deferred Revenue Current | 2.7 | 4.2 | 2.4 | 16.3 | 6.3 | 10.4 | 11.5 | 11.3 | 8.0 | 6.8 | 31.8 | 37.6 | 51.9 | 45.9 | 64.1 | 25.5 | - | - |
| Operating Lease Liabilities Current | 0.9 | 0.8 | 0.6 | 0.7 | 1.0 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 31.3 | 30.4 | 26.3 | 27.4 | 16.1 | 15.7 | 11.5 | 7.6 | 18.4 | 20.9 | 19.2 | 12.1 | 21.9 | 20.3 | 26.9 | 16.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 67.8 | 73.9 | 65.9 | 85.8 | 52.8 | 58.9 | 62.7 | 60.1 | 98.1 | 52.0 | 74.9 | 75.1 | 106.3 | 84.9 | 114.2 | 54.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 12.0 | 8.9 | 9.0 | 7.6 | 8.1 | 9.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 6.0 | 3.0 | 0.7 | 9.1 | 30.4 | 31.5 | 28.7 | 16.8 | 18.9 | 21.0 | 22.6 | 20.7 | 18.8 | 15.5 | 7.0 | 8.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 115.2 | 130.9 | 119.6 | 82.9 | 78.6 | 150.7 | 90.1 | 71.6 | 63.8 | 80.9 | 13.0 | 13.4 | 52.7 | 4.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 201.0 | 216.7 | 195.2 | 185.3 | 169.9 | 269.1 | 197.9 | 163.5 | 195.0 | 166.5 | 122.6 | 122.3 | 191.0 | 117.5 | 138.1 | 66.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,829.4) | (1,641.6) | (1,515.5) | (1,408.0) | (1,265.3) | (1,164.2) | (1,075.1) | (990.9) | (943.5) | (889.6) | (838.7) | (809.3) | (771.2) | (736.8) | (701.3) | (655.6) | - | - |
| Accumulated Other Comprehensive Income | (1.7) | (1.6) | (1.7) | (1.8) | (0.8) | (0.7) | (0.6) | (0.4) | (0.4) | (0.5) | (0.5) | (0.2) | 0.1 | 0.1 | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | 0.6 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | (0.1) | 0.1 | 0.1 | (0.1) | (0.1) | - | - |
| Minority Interest | 9.1 | 10.7 | 18.0 | 7.1 | - | - | - | - | - | 0.0 | (0.6) | (1.5) | (0.8) | (0.4) | (0.9) | (0.7) | - | - |
| Total Stockholders Equity | 662.2 | 656.9 | 682.5 | 684.4 | 642.4 | 194.5 | 75.7 | 82.2 | 101.3 | 114.4 | 95.3 | 100.0 | (12.4) | 14.5 | (13.5) | 8.4 | 31.3 | 47.1 |
| Total Equity | 671.3 | 667.6 | 700.4 | 691.5 | 642.4 | 194.5 | 75.7 | 82.2 | 101.3 | 114.4 | 94.8 | 98.4 | (13.2) | 14.1 | (14.4) | 7.7 | 31.3 | 47.1 |
| - |
| - |
| Net debt | (262.3) | (241.3) | (343.6) | (444.9) | (422.1) | (128.5) | 12.5 | (21.7) | (21.0) | (1.0) | (42.5) | (73.0) | (16.8) | (48.7) | (44.4) | (6.4) | - | - |
| Working Capital | 382.0 | 370.6 | 410.4 | 494.5 | 490.6 | 175.1 | 21.6 | 70.2 | 105.4 | 150.2 | 129.0 | 142.0 | 83.1 | 55.7 | 18.8 | 48.2 | - | - |
| Book Value | 662.2 | 656.9 | 682.5 | 684.4 | 642.4 | 194.5 | 75.7 | 82.2 | 101.3 | 114.4 | 95.3 | 100.0 | (12.4) | 14.5 | (13.5) | 8.4 | 31.3 | 47.1 |
| Tangible Book Value | 658.3 | 638.1 | 662.3 | 662.9 | 619.7 | 170.5 | 50.4 | 68.5 | 87.6 | 100.7 | 81.6 | 86.3 | (26.1) | 14.5 | - | - | - | - |
| 456.5 |
| 467.8 |
| 377.0 |
| 432.2 |
| 468.6 |
| 139.1 |
| 178.6 |
| - |
| 66.3 |
| 29.1 |
| 38.3 |
| 9.4 |
| 16.0 |
| 14.9 |
| 27.8 |
| 39.3 |
| 48.7 |
| 67.0 |
| 76.8 |
| 49.3 |
| 35.7 |
| 46.5 |
| 57.6 |
| 84.2 |
| 94.2 |
| Restricted Cash | 67.7 | 67.8 | 63.7 | 62.2 | 63.1 | 62.4 | 60.8 | 58.8 | 53.1 | 51.3 | 49.6 | 32.7 | 30.2 | 24.6 | 23.0 | 23.2 | 21.8 | 28.5 | 28.0 | 25.5 | 32.1 | 31.0 | - | 41.0 | 44.3 | 35.7 | 30.3 | 29.8 | 38.1 | 40.5 | 40.9 | 38.6 | 38.2 | 38.7 | 38.2 | 38.1 | 37.7 | 43.6 | 34.1 | 34.7 |
| Short Term Investments | - | - | - | - | 60.9 | 110.3 | 109.1 | 107.8 | 101.3 | - | 103.8 | 77.4 | 76.4 | 75.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 373.2 | 311.8 | 278.1 | 174.7 | 177.0 | 208.4 | 257.3 | 267.2 | 260.1 | 297.5 | 353.7 | 381.1 | 323.2 | 390.8 | 458.1 | 456.5 | 467.8 | 377.0 | 432.2 | 468.6 | 139.1 | 178.6 | - | 66.3 | 29.1 | 38.3 | 9.4 | 16.0 | 14.9 | 27.8 | 39.3 | 48.7 | 67.0 | 76.8 | 49.3 | 35.7 | 46.5 | 57.6 | 84.2 | 94.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 7.7 | 6.2 | 4.0 | 10.0 | 10.0 | 9.2 | 11.8 | 11.2 | 7.2 | 3.3 | 3.8 | 10.1 | 6.4 | 3.2 | 4.9 | 12.1 | 15.5 | 30.7 | 14.7 | 14.2 | 12.1 | 10.0 | - | 7.4 | 6.1 | 5.6 | 3.3 | 3.7 | 11.8 | 8.3 | 9.3 | 39.4 | 46.2 | 44.1 | 68.5 | 26.3 | 24.8 | 25.6 | 24.6 | 29.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 88.4 | 90.3 | 86.2 | 104.6 | 123.5 | 125.8 | 113.7 | 129.3 | 113.9 | 102.9 | 84.5 | 85.6 | 87.3 | 101.2 | 90.9 | 80.6 | 82.9 | 65.4 | 67.1 | 60.4 | 58.9 | 61.9 | - | 51.5 | 54.9 | 58.4 | 54.5 | 59.8 | 57.0 | 54.8 | 53.6 | 60.1 | 55.3 | 59.9 | 74.5 | 72.0 | 75.6 | 82.3 | 73.8 | 78.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.6 | 6.5 | 5.4 | ||||||||||||||||||||||
| Other Current Assets | 14.4 | 15.5 | 15.9 | 20.4 | 16.2 | 13.4 | 12.7 | 12.4 | 13.3 | 13.2 | 12.9 | 12.8 | 14.5 | 11.5 | 11.0 | 14.3 | 13.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 543.9 | 494.8 | 449.8 | 370.4 | 384.5 | 411.2 | 444.5 | 460.0 | 425.8 | 445.2 | 476.3 | 514.7 | 452.5 | 524.9 | 580.3 | 579.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 95.3 | 95.7 | 96.4 | 97.8 | 138.2 | 135.3 | 130.7 | 121.4 | 111.6 | 97.9 | 89.7 | 79.5 | 71.1 | 63.3 | 58.1 | 52.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | |||||||||||||||||||||
| Intangible Assets | 3.2 | 3.6 | 3.9 | 4.2 | 14.1 | 14.5 | 14.8 | 15.1 | 15.4 | 15.8 | 16.1 | 16.4 | 16.7 | 17.0 | 17.4 | 17.7 | 18.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 11.0 | 11.1 | 11.2 | 10.9 | 7.6 | 8.0 | 8.1 | 7.9 | 8.0 | 8.2 | 8.4 | 8.7 | 8.9 | 9.0 | 7.2 | 7.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 131.2 | 110.1 | 103.6 | 73.9 | 53.8 | 45.4 | 48.5 | 39.8 | 44.4 | 43.1 | 51.2 | 39.4 | 35.1 | 16.4 | 13.7 | 14.7 | 15.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,003.4 | 978.5 | 932.1 | 830.5 | 883.8 | 907.5 | 944.1 | 948.9 | 916.8 | 923.2 | 955.5 | 945.3 | 858.6 | 892.4 | 939.7 | 944.4 | 946.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 16.5 | 14.5 | 17.0 | 16.4 | 22.6 | 18.4 | 22.6 | 16.9 | 21.6 | 17.1 | 26.5 | 22.4 | 21.1 | 24.6 | 28.2 | 27.0 | 19.5 | 22.3 | 19.3 | 10.9 | 15.9 | 8.0 | - | 10.4 | 13.6 | 14.1 | 16.9 | 30.3 | 27.8 | 19.9 | 22.6 | 44.1 | 42.8 | 37.8 | 42.6 | 8.8 | 10.2 | 9.5 | 18.5 | 16.0 |
| Short Term Debt | 17.4 | 17.8 | 15.8 | 16.7 | 17.1 | 16.9 | 15.9 | 12.2 | 11.7 | 10.2 | 10.1 | 9.8 | 13.3 | 13.2 | 13.2 | 9.8 | 9.9 | 9.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 4.4 | 4.0 | 2.7 | 5.3 | 2.9 | 5.2 | 4.2 | 10.6 | 6.8 | 3.6 | 2.4 | 3.1 | 4.8 | 7.4 | 16.3 | 20.4 | 25.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 | 0.7 | 0.8 | ||||||||||||||||||||||||
| Accrued Expenses | 24.1 | 24.9 | 31.3 | 29.9 | 25.0 | 23.6 | 30.4 | 26.0 | 24.1 | 22.3 | 26.3 | 23.0 | 22.9 | 20.3 | 27.4 | 22.5 | 24.0 | 26.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 63.3 | 62.1 | 67.8 | 69.0 | 68.4 | 64.9 | 73.9 | 66.5 | 65.0 | 53.9 | 65.9 | 59.0 | 62.7 | 66.1 | 85.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 66.1 | 73.2 | 78.6 | 76.8 | 38.5 |
| Operating Lease Liabilities Non-Current | 11.8 | 11.9 | 12.0 | 11.7 | 8.4 | 8.7 | 8.9 | 8.7 | 8.9 | 8.9 | 9.0 | 9.3 | 9.4 | 9.5 | 7.6 | 7.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 10.4 | 8.6 | 6.0 | 5.4 | 4.2 | 3.1 | 3.0 | 2.0 | 1.0 | 0.7 | 0.7 | - | - | - | 9.1 | 14.3 | 18.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 129.6 | 131.9 | 115.2 | 119.3 | 124.1 | 125.8 | 130.9 | 126.7 | 130.0 | 117.7 | 119.6 | 109.1 | 80.5 | 81.6 | 82.9 | 82.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 215.0 | 214.5 | 201.0 | 205.5 | 205.0 | 202.4 | 216.7 | 203.9 | 204.9 | 181.2 | 195.2 | 177.4 | 152.6 | 157.2 | 185.3 | 184.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,930.2) | (1,852.3) | (1,829.4) | (1,799.6) | (1,707.9) | (1,669.9) | (1,641.6) | (1,600.1) | (1,567.5) | (1,535.3) | (1,515.5) | (1,485.2) | (1,460.9) | (1,426.6) | (1,408.0) | (1,365.5) | (1,336.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.8) | (1.8) | (1.7) | (1.9) | (1.5) | (1.8) | (1.6) | (1.6) | (1.7) | (1.6) | (1.7) | (1.6) | (1.5) | (1.3) | (1.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.7 | 0.7 | ||||||||||||||||||||||
| Minority Interest | 9.1 | 9.3 | 9.1 | 9.0 | 9.8 | 10.0 | 10.7 | 9.3 | 12.3 | 18.2 | 18.0 | 8.3 | 7.8 | 7.6 | 7.1 | 6.8 | 6.4 | |||||||||||||||||||||||
| Total Stockholders Equity | 719.4 | 694.9 | 662.2 | 556.2 | 609.2 | 635.2 | 656.9 | 675.8 | 639.8 | 663.9 | 682.5 | 699.7 | 638.4 | 667.8 | 684.4 | 690.0 | 691.1 | |||||||||||||||||||||||
| Total Equity | 728.5 | 704.1 | 671.3 | 565.2 | 618.9 | 645.2 | 667.6 | 685.1 | 652.1 | 682.2 | 700.4 | 708.0 | 646.2 | 675.4 | 691.5 | 696.8 | 697.5 | 596.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 17.4 | 17.8 | 15.8 | 16.7 | 17.1 | 16.9 | 15.9 | 12.2 | 11.7 | 10.2 | 10.1 | 9.8 | 13.3 | 13.2 | 13.2 | 9.8 | 9.9 | 9.7 | 10.1 | 9.2 | 8.6 | 14.6 | - | - | - | - | - | 43.4 | 54.8 | 38.9 | 17.6 | 14.5 | 10.1 | 23.5 | 28.3 | 87.8 | 87.8 | 88.0 | 81.8 | 52.5 |
| Net debt | (355.8) | (294.0) | (262.3) | (158.0) | (159.8) | (191.5) | (241.3) | (254.9) | (248.4) | (287.3) | (343.6) | (371.3) | (310.0) | (377.6) | (444.9) | (446.7) | (457.9) | (367.2) | ||||||||||||||||||||||
| Working Capital | 480.6 | 432.6 | 382.0 | 301.4 | 316.1 | 346.4 | 370.6 | 393.4 | 360.8 | 391.3 | 410.4 | 455.7 | 389.9 | 458.8 | 494.5 | 499.0 | 514.9 | 433.8 | ||||||||||||||||||||||
| Book Value | 719.4 | 694.9 | 662.2 | 556.2 | 609.2 | 635.2 | 656.9 | 675.8 | 639.8 | 663.9 | 682.5 | 699.7 | 638.4 | 667.8 | 684.4 | 690.0 | 691.1 | 602.2 | ||||||||||||||||||||||
| Tangible Book Value | 716.2 | 691.3 | 658.3 | 552.0 | 591.0 | 616.7 | 638.1 | 656.6 | 620.3 | 644.1 | 662.3 | 679.2 | 617.6 | 646.7 | 662.9 | 668.2 | 669.0 | |||||||||||||||||||||||
| 5.2 |
| 8.0 |
| 7.2 |
| 5.9 |
| - |
| 5.9 |
| 4.3 |
| 4.1 |
| 4.0 |
| 5.7 |
| 6.0 |
| 5.5 |
| 5.8 |
| 6.2 |
| 5.1 |
| 5.3 |
| 5.4 |
| 5.1 |
| 5.8 |
| 4.7 |
| 7.8 |
| 4.7 |
| 9.8 |
| 9.2 |
| 12.2 |
| 10.3 |
| 7.4 |
| - |
| 7.6 |
| 5.7 |
| 6.8 |
| 5.9 |
| 7.3 |
| 7.7 |
| 8.3 |
| 8.6 |
| 9.0 |
| 7.9 |
| 7.6 |
| 6.6 |
| 6.0 |
| 6.6 |
| 5.5 |
| 10.2 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 595.2 |
| 509.0 |
| 543.4 |
| 574.2 |
| 245.6 |
| 278.4 |
| - |
| 146.8 |
| 111.4 |
| 124.8 |
| 84.3 |
| 96.4 |
| 104.3 |
| 117.1 |
| 130.3 |
| 162.6 |
| 181.6 |
| 193.5 |
| 203.5 |
| 144.6 |
| 158.1 |
| 180.5 |
| 202.2 |
| 234.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.8 |
| 41.1 |
| 39.4 |
| 36.0 |
| 35.4 |
| 35.3 |
| - |
| 37.3 |
| 38.5 |
| 39.8 |
| 41.1 |
| 42.4 |
| 43.6 |
| 47.4 |
| 48.2 |
| 46.2 |
| 44.7 |
| 44.1 |
| 43.6 |
| 41.9 |
| 40.9 |
| 39.3 |
| 36.6 |
| 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.1 |
| 4.1 |
| - |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 18.3 |
| 18.7 |
| 19.0 |
| 19.3 |
| 19.6 |
| - |
| 20.3 |
| 20.6 |
| 20.9 |
| 21.3 |
| 21.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 9.6 |
| 7.7 |
| 7.9 |
| 8.1 |
| 8.0 |
| 8.2 |
| 8.5 |
| 10.3 |
| 10.3 |
| 10.1 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.2 |
| 17.0 |
| 19.3 |
| 16.5 |
| 18.5 |
| - |
| 13.1 |
| 10.9 |
| 9.3 |
| 9.5 |
| 10.0 |
| 20.3 |
| 23.1 |
| 13.5 |
| 12.8 |
| 15.1 |
| 14.4 |
| 16.5 |
| 16.4 |
| 17.6 |
| 10.0 |
| 16.4 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 854.7 |
| 875.2 |
| 879.6 |
| 535.6 |
| 552.4 |
| - |
| 436.8 |
| 394.6 |
| 391.4 |
| 333.4 |
| 361.4 |
| 341.2 |
| 346.0 |
| 340.4 |
| 358.2 |
| 367.6 |
| 374.9 |
| 383.8 |
| 317.3 |
| 319.5 |
| 328.2 |
| 340.7 |
| 329.6 |
| 10.1 |
| 9.2 |
| 8.6 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| 43.4 |
| 54.8 |
| 38.9 |
| 17.6 |
| 14.5 |
| 10.1 |
| 23.5 |
| 28.3 |
| 21.7 |
| 14.6 |
| 9.4 |
| 5.0 |
| 14.0 |
| 16.2 |
| 6.3 |
| 8.5 |
| 17.5 |
| 18.7 |
| - |
| 10.1 |
| 12.6 |
| 15.3 |
| 11.5 |
| 15.7 |
| 16.3 |
| 17.2 |
| 11.3 |
| 9.7 |
| 9.4 |
| 10.4 |
| 8.0 |
| 9.0 |
| 8.4 |
| 8.1 |
| 6.8 |
| 18.0 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 1.0 |
| - |
| 0.9 |
| 0.8 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 13.5 |
| 13.4 |
| 10.8 |
| - |
| 14.6 |
| 10.9 |
| 9.0 |
| 11.5 |
| 8.6 |
| 11.0 |
| 11.1 |
| 7.6 |
| 14.5 |
| 14.7 |
| 21.5 |
| 18.4 |
| 13.1 |
| 15.0 |
| 18.4 |
| 20.9 |
| 19.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.5 |
| 80.3 |
| 75.3 |
| 52.8 |
| 43.0 |
| 56.2 |
| 53.1 |
| - |
| 54.6 |
| 52.6 |
| 49.2 |
| 62.7 |
| 98.8 |
| 110.8 |
| 88.0 |
| 60.1 |
| 83.6 |
| 77.9 |
| 94.1 |
| 98.1 |
| 53.5 |
| 49.0 |
| 46.2 |
| 52.0 |
| 68.5 |
| 7.7 |
| 7.8 |
| 8.1 |
| 8.0 |
| 8.2 |
| 8.3 |
| - |
| 10.0 |
| 9.7 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 30.4 |
| 29.0 |
| 26.7 |
| 25.6 |
| - |
| 31.0 |
| 29.9 |
| 29.8 |
| 28.7 |
| 22.2 |
| 22.5 |
| 22.8 |
| 16.8 |
| 17.3 |
| 17.8 |
| 18.4 |
| 18.9 |
| 19.4 |
| 19.9 |
| 20.5 |
| 21.0 |
| 21.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.5 |
| 81.3 |
| 78.6 |
| 73.6 |
| 75.6 |
| 78.1 |
| - |
| - |
| - |
| - |
| - |
| 79.7 |
| 59.6 |
| 66.9 |
| 71.6 |
| 77.3 |
| 82.8 |
| 60.3 |
| 63.8 |
| 70.3 |
| 77.4 |
| 82.8 |
| 80.9 |
| 42.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 185.8 |
| 182.6 |
| 169.9 |
| 153.5 |
| 166.7 |
| 165.0 |
| - |
| 280.6 |
| 285.5 |
| 267.0 |
| 197.9 |
| 216.7 |
| 207.8 |
| 192.9 |
| 163.5 |
| 193.1 |
| 193.4 |
| 187.8 |
| 195.0 |
| 157.6 |
| 159.2 |
| 162.7 |
| 166.5 |
| 145.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,305.9) |
| (1,265.3) |
| (1,241.1) |
| (1,229.1) |
| (1,210.2) |
| 0.0 |
| (1,145.3) |
| (1,130.0) |
| (1,115.2) |
| (1,075.1) |
| (1,039.9) |
| (1,034.6) |
| (1,015.1) |
| (990.9) |
| (976.8) |
| (960.9) |
| (947.7) |
| (943.5) |
| (933.6) |
| (916.6) |
| (903.3) |
| (889.6) |
| (876.8) |
| (1.1) |
| (1.1) |
| (0.9) |
| (0.8) |
| (0.7) |
| (0.7) |
| (0.7) |
| - |
| (0.9) |
| (0.7) |
| (0.7) |
| (0.6) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.5) |
| (0.3) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.6) |
| (0.6) |
| (0.5) |
| (0.5) |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| (5.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| 602.2 |
| 642.4 |
| 666.2 |
| 309.0 |
| 327.5 |
| - |
| 96.3 |
| 49.3 |
| 64.6 |
| 75.7 |
| 84.9 |
| 49.8 |
| 58.9 |
| 82.2 |
| 95.5 |
| 102.3 |
| 107.1 |
| 101.3 |
| 99.8 |
| 100.5 |
| 105.7 |
| 114.4 |
| 125.5 |
| 642.4 |
| 666.2 |
| 309.0 |
| 327.5 |
| - |
| 96.3 |
| 49.3 |
| 64.6 |
| 75.7 |
| 84.9 |
| 49.8 |
| 58.9 |
| 82.2 |
| 95.5 |
| 102.3 |
| 107.1 |
| 101.3 |
| 99.8 |
| 100.5 |
| 105.7 |
| 114.4 |
| 124.8 |
| (422.1) |
| (459.4) |
| (130.5) |
| (164.0) |
| - |
| - |
| - |
| - |
| - |
| 27.4 |
| 39.9 |
| 11.1 |
| (21.7) |
| (34.2) |
| (56.9) |
| (53.3) |
| (21.0) |
| 52.2 |
| 41.4 |
| 30.4 |
| (2.4) |
| (41.6) |
| 490.6 |
| 531.3 |
| 189.3 |
| 225.3 |
| - |
| 92.2 |
| 58.8 |
| 75.6 |
| 21.6 |
| (2.5) |
| (6.6) |
| 29.1 |
| 70.2 |
| 78.9 |
| 103.7 |
| 99.4 |
| 105.4 |
| 91.1 |
| 109.1 |
| 134.2 |
| 150.2 |
| 165.4 |
| 642.4 |
| 666.2 |
| 309.0 |
| 327.5 |
| - |
| 96.3 |
| 49.3 |
| 64.6 |
| 75.7 |
| 84.9 |
| 49.8 |
| 58.9 |
| 82.2 |
| 95.5 |
| 102.3 |
| 107.1 |
| 101.3 |
| 99.8 |
| 100.5 |
| 105.7 |
| 114.4 |
| 125.5 |
| 579.8 |
| 619.7 |
| 643.2 |
| 285.7 |
| 303.8 |
| - |
| 72.0 |
| 24.6 |
| 39.6 |
| 50.4 |
| 59.2 |
| 36.2 |
| 45.2 |
| 68.5 |
| 81.8 |
| 88.6 |
| 93.4 |
| 87.6 |
| 86.1 |
| 86.8 |
| 92.0 |
| 100.7 |
| 111.8 |