| (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 | 10.0 | 9.6 | 14.5 | 16.2 | 26.1 | - | 8.6 | - | 10.6 | 17.0 | 11.1 | 16.7 | 17.6 | 17.6 | 23.6 | 19.4 | 7.9 | 23.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 10.0 | 9.6 | 14.5 | 16.2 | 26.1 | - | 8.6 | - | 10.6 | 17.0 | 11.1 | 16.7 | 17.6 | 17.6 | 23.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 54.6 | 60.6 | 69.1 | 69.5 | 65.1 | - | 42.5 | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 4.7 | 5.6 | 7.5 | 8.3 | 6.3 | - | 3.8 | - | 3.6 | 4.3 | 3.9 | 6.7 | - | - | 7.4 | 10.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 267.8 | 278.5 | 311.7 | 326.8 | 355.1 | - | 404.8 | - | 472.2 | 475.8 | 493.1 | 501.0 | 511.2 | 513.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 41.7 | 36.3 | 36.3 | 28.6 | 20.4 | - | 16.8 | - | 17.0 | 18.1 | 20.1 | 27.2 | 22.4 | 22.4 | 26.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 455.5 | 445.9 | 455.7 | 462.6 | 476.5 | - | 429.4 | - | 496.4 | 565.8 | 700.9 | 773.4 | 820.2 | 914.2 | 0.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 89.9 | 78.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 455.5 | 445.9 | 455.7 | 462.6 | 482.6 | - | 432.3 | - | 526.6 | 590.9 | 725.9 | 804.8 | 839.3 | 931.6 | 1.0 | 1,082.4 | ||
| (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 | 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 53.3 | 12.6 | 10.0 | 14.1 | 4.7 | 6.1 | 9.6 | 13.4 | 16.1 | 15.4 | 14.5 | 17.0 | 19.0 | 18.3 | 16.2 | |||||||||||||||||||||||||
| - |
| 19.4 |
| 7.9 |
| 23.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 20.1 | 21.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | 21.9 | 15.4 | 15.2 | 11.3 | - | 5.4 | - | 4.1 | 4.7 | 8.3 | 8.6 | 8.5 | 6.2 | 16.1 | 11.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 89.4 | 97.8 | 106.5 | 109.1 | 108.8 | - | 60.3 | - | 67.8 | 77.3 | 82.7 | 96.1 | 104.3 | 122.3 | 135.7 | 121.6 | - | - |
| 515.7 |
| 539.9 |
| - |
| - |
| Accumulated Depreciation | 232.2 | 234.1 | 250.4 | 253.1 | 271.8 | - | 322.7 | - | 358.0 | 347.2 | 349.3 | 343.6 | 342.2 | 328.9 | 313.7 | 304.5 | - | - |
| Property,Plant & Equipment Net | 35.6 | 44.4 | 61.2 | 73.7 | 83.3 | - | 82.0 | - | 114.2 | 128.6 | 143.8 | 157.4 | 168.9 | 184.4 | 202.0 | 235.4 | - | - |
| Long Term Investments | - | 34.0 | 33.4 | 33.3 | 32.7 | - | 39.4 | - | 39.1 | 39.2 | 44.2 | 48.5 | 50.0 | 52.2 | 58.2 | - | - | - |
| Equity Method Investments | 27.1 | 27.9 | 27.8 | 27.4 | 26.7 | - | 28.7 | - | 29.2 | 29.7 | 35.1 | 37.8 | 39.5 | 42.2 | 44.1 | 58.1 | - | - |
| Goodwill | 323.9 | 328.0 | 329.5 | 329.5 | 330.2 | 79.9 | 250.3 | - | 246.4 | 243.7 | 243.7 | 243.7 | 243.7 | 243.7 | 247.3 | 433.6 | - | - |
| Intangible Assets | 51.9 | 70.1 | 95.0 | 121.4 | 156.7 | - | 107.4 | - | 136.3 | 158.4 | 186.0 | 212.7 | 242.2 | 447.0 | 493.6 | 558.1 | - | - |
| Operating Lease Right Of Use Assets | 25.2 | 34.9 | 40.8 | 47.5 | 65.7 | 56.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9.4 | 12.1 | 12.7 | 9.9 | 13.6 | - | 1.4 | - | 1.6 | 1.7 | 34.1 | 38.8 | 3.6 | 3.9 | 6.4 | 14.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 601.7 | 649.2 | 711.6 | 744.0 | 843.6 | - | 555.2 | - | 620.9 | 662.9 | 747.8 | 811.3 | 827.7 | 1,061.1 | 1,158.2 | 1,440.1 | - | - |
| 30.5 |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 6.1 | - | 3.0 | - | 30.2 | 25.1 | 25.0 | 31.4 | 19.2 | 17.4 | 1.0 | 81.5 | - | - |
| Deferred Revenue Current | 26.5 | 31.8 | 40.8 | 49.9 | 61.4 | - | 21.7 | - | 26.9 | 28.4 | 28.9 | 30.9 | 32.6 | 34.9 | 35.4 | 36.6 | - | - |
| Operating Lease Liabilities Current | 7.3 | 8.1 | 7.8 | 7.9 | 8.6 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 37.9 | 39.2 | 29.4 | 44.7 | 45.1 | - | 17.7 | - | 22.6 | 23.9 | 27.1 | 24.3 | 28.5 | 28.0 | 34.0 | 38.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 113.4 | 115.4 | 114.3 | 131.1 | 141.6 | - | 61.0 | - | 98.2 | 99.0 | 105.3 | 118.7 | 107.0 | 110.3 | 1,094.2 | 187.9 | - | - |
| 1,000.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 18.8 | 29.8 | 36.6 | 46.0 | 57.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 22.5 | 28.4 | 41.4 | 42.7 | 53.8 | - | 29.8 | - | 53.4 | 38.3 | 22.1 | 14.8 | 21.2 | 60.1 | 66.2 | 102.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 23.8 | 25.5 | 24.9 | 25.9 | 28.1 | - | 13.5 | - | 10.0 | 16.4 | 9.7 | 16.4 | 5.9 | 8.6 | 10.5 | 15.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 642.7 | 656.5 | 687.9 | 726.8 | 800.3 | - | 592.0 | - | 712.1 | 790.4 | 906.4 | 988.8 | 997.4 | 1,175.2 | 1,259.1 | 1,383.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 263.8 | 262.5 | 260.8 | 259.5 | 258.1 | - | 255.5 | - | 251.8 | 249.7 | 247.3 | 245.3 | 242.5 | 241.0 | 140.9 | 139.5 | - | - |
| Retained Earnings | (329.9) | (292.3) | (266.5) | (261.2) | (259.2) | - | (265.4) | - | (328.5) | (356.0) | (391.0) | (414.3) | (421.1) | (342.8) | (326.1) | (179.2) | - | - |
| Accumulated Other Comprehensive Income | 22.8 | 19.9 | 26.8 | 16.7 | 42.2 | - | (29.1) | (3.1) | (16.1) | (22.8) | (16.3) | (9.8) | 7.7 | (13.4) | (6.1) | 6.7 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 2.3 | 2.6 | 2.5 | 2.2 | 2.1 | - | 1.7 | - | 1.0 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.3 | - | - |
| Total Stockholders Equity | (43.3) | (9.9) | 21.2 | 15.0 | 41.1 | - | (38.5) | - | (92.2) | (128.5) | (128.5) | (178.3) | (170.4) | (114.1) | (100.9) | 56.8 | 23.6 | - |
| Total Equity | (41.0) | (7.3) | 23.7 | 17.2 | 43.2 | - | (36.8) | - | (91.2) | (127.5) | (158.6) | (177.5) | (170.4) | (114.6) | (114.6) | 56.8 | 23.6 | - |
| - |
| - |
| Net debt | 445.5 | 436.3 | 441.2 | 446.4 | 456.5 | - | 423.7 | - | 515.9 | 573.9 | 714.7 | 788.0 | 821.8 | 914.1 | (22.6) | 1,063.0 | - | - |
| Working Capital | (23.9) | (17.6) | (7.8) | (22.0) | (32.8) | - | (0.7) | - | (30.4) | (21.8) | (22.6) | (22.6) | (2.7) | 12.0 | (958.5) | (66.2) | - | - |
| Book Value | (43.3) | (9.9) | 21.2 | 15.0 | 41.1 | - | (38.5) | - | (92.2) | (128.5) | (128.5) | (178.3) | (170.4) | (114.1) | (100.9) | 56.8 | 23.6 | - |
| Tangible Book Value | (419.1) | (408.0) | (403.3) | (435.9) | (445.8) | - | (396.2) | - | (475.0) | (530.6) | (558.2) | (634.6) | (656.3) | (804.8) | (841.8) | (934.9) | - | - |
| 26.1 |
| 21.1 |
| 33.8 |
| 37.1 |
| - |
| 56.7 |
| 30.8 |
| 4.5 |
| 8.6 |
| 13.5 |
| 16.7 |
| 15.9 |
| - |
| 16.0 |
| 12.3 |
| 13.8 |
| 10.6 |
| 25.0 |
| 16.0 |
| 20.1 |
| 17.0 |
| 21.9 |
| 16.5 |
| 11.8 |
| 11.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 53.3 | 12.6 | 10.0 | 14.1 | 4.7 | 6.1 | 9.6 | 13.4 | 16.1 | 15.4 | 14.5 | 17.0 | 19.0 | 18.3 | 16.2 | 26.1 | 21.1 | 33.8 | 37.1 | - | 56.7 | 30.8 | 4.5 | 8.6 | 13.5 | 16.7 | 15.9 | - | 16.0 | 12.3 | 13.8 | 10.6 | 25.0 | 16.0 | 20.1 | 17.0 | 21.9 | 16.5 | 11.8 | 11.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 45.6 | 51.1 | 54.6 | 57.1 | 62.3 | 59.5 | 60.6 | 61.2 | 59.2 | 68.1 | 69.1 | 69.2 | 67.6 | 75.4 | 69.5 | 65.1 | 62.1 | 60.2 | 68.0 | - | 55.5 | 73.3 | 50.7 | 42.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5.2 | 4.8 | 4.7 | 5.3 | 5.6 | 6.2 | 5.6 | 6.0 | 6.7 | 7.6 | 7.5 | 7.9 | 10.3 | 9.0 | 8.3 | 6.3 | 6.5 | 6.8 | 7.0 | - | 8.3 | 8.5 | 3.4 | 3.8 | 3.3 | 4.1 | 5.4 | - | 5.1 | 4.0 | 4.1 | 3.6 | 3.7 | 4.5 | 4.7 | 4.3 | 4.0 | 4.4 | 4.0 | 3.9 |
| Prepaid Expenses | 8.4 | 14.3 | 20.1 | 20.4 | 20.2 | 20.4 | 21.9 | 21.3 | 20.0 | 14.8 | 15.4 | 15.1 | 13.8 | 18.4 | 15.2 | 11.3 | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 112.5 | 82.9 | 89.4 | 96.9 | 92.8 | 92.3 | 97.8 | 101.9 | 102.0 | 105.9 | 106.5 | 109.2 | 110.8 | 121.1 | 109.1 | 108.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 262.7 | 268.5 | 267.8 | 272.5 | 275.2 | 275.3 | 278.5 | 298.7 | 303.8 | 307.7 | 311.7 | 321.8 | 324.9 | 325.7 | 326.8 | 355.1 | 361.8 | 363.8 | 374.2 | - | 401.3 | 408.6 | 399.7 | 404.8 | 440.3 | 440.2 | 442.5 | - | 467.3 | 468.0 | 472.3 | 472.2 | 473.6 | 473.5 | 475.0 | 475.8 | 483.6 | 482.5 | 490.5 | 493.1 |
| Accumulated Depreciation | 229.5 | 234.0 | 232.2 | 232.8 | 233.5 | 232.5 | 234.1 | 241.8 | 245.4 | 248.5 | 250.4 | 255.7 | 256.6 | 255.2 | 253.1 | 271.8 | 275.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 33.2 | 34.5 | 35.6 | 39.7 | 41.7 | 42.8 | 44.4 | 56.9 | 58.4 | 59.2 | 61.2 | 66.1 | 68.4 | 70.4 | 73.7 | 83.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | 33.4 | 33.3 | 33.4 | 35.4 | 34.4 | 33.8 | 33.3 | 32.7 | 33.4 | |||||||||||||||||||||||
| Equity Method Investments | 27.3 | 27.2 | 27.1 | 28.2 | 27.7 | 27.7 | 27.9 | 27.9 | 27.8 | 27.7 | 27.8 | 29.7 | 28.6 | 28.1 | 27.4 | 26.7 | 27.2 | |||||||||||||||||||||||
| Goodwill | 323.9 | 323.9 | 323.9 | 323.9 | 323.9 | 323.9 | 328.0 | 328.2 | 328.2 | 328.2 | 329.5 | 329.5 | 329.5 | 329.5 | 329.5 | 330.2 | 330.2 | 330.2 | ||||||||||||||||||||||
| Intangible Assets | 48.4 | 50.1 | 51.9 | 60.9 | 63.1 | 66.6 | 70.1 | 73.9 | 78.2 | 90.4 | 95.0 | 107.1 | 111.7 | 116.5 | 121.4 | 156.7 | 163.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 21.3 | 23.5 | 25.2 | 27.2 | 29.6 | 31.9 | 34.9 | 36.3 | 37.1 | 38.4 | 40.8 | 43.5 | 46.5 | 47.1 | 47.5 | 65.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 11.0 | 10.1 | 9.4 | 9.3 | 9.5 | 13.0 | 12.1 | 12.7 | 14.0 | 14.2 | 12.7 | 12.3 | 12.2 | 9.1 | 9.9 | 13.6 | 11.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 618.6 | 592.6 | 601.7 | 622.7 | 623.9 | 633.0 | 649.2 | 677.5 | 684.8 | 702.5 | 711.6 | 722.8 | 733.1 | 747.7 | 744.0 | 843.6 | 820.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 40.9 | 50.3 | 41.7 | 47.5 | 44.3 | 44.8 | 36.3 | 31.4 | 31.7 | 38.5 | 36.3 | 38.5 | 40.3 | 39.4 | 28.6 | 20.4 | 17.8 | 17.5 | 18.0 | - | 19.4 | 19.4 | 14.1 | 16.8 | 13.7 | 13.7 | 12.1 | - | 17.8 | 15.7 | 16.0 | 17.0 | 15.1 | 14.3 | 16.8 | 18.1 | 15.4 | 16.5 | 18.0 | 20.1 |
| Short Term Debt | - | - | - | 0.4 | - | 0.0 | 0.0 | 2.6 | - | - | 0.0 | 2.0 | - | - | 0.0 | 6.1 | 1.1 | 13.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 25.6 | 26.0 | 26.5 | 27.1 | 28.7 | 30.3 | 31.8 | 36.0 | 38.4 | 39.6 | 40.8 | 43.9 | 47.5 | 48.8 | 49.9 | 61.4 | 62.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.9 | 7.2 | 7.3 | 7.4 | 7.7 | 7.8 | 8.1 | 8.1 | 7.4 | 7.6 | 7.8 | 8.0 | 8.2 | 7.8 | 7.9 | 8.6 | ||||||||||||||||||||||||
| Accrued Expenses | 25.0 | 28.8 | 37.9 | 35.5 | 35.7 | 36.1 | 39.2 | 32.4 | 31.4 | 27.0 | 29.4 | 32.3 | 35.3 | 39.9 | 44.7 | 45.1 | 47.6 | 47.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 98.4 | 112.3 | 113.4 | 117.9 | 116.3 | 119.0 | 115.4 | 110.5 | 109.0 | 112.6 | 114.3 | 124.7 | 131.3 | 135.9 | 131.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 455.5 | 455.5 | 455.5 | 455.5 | 453.5 | 445.9 | 445.9 | 450.1 | 453.6 | 454.2 | 455.7 | 458.0 | 460.0 | 462.6 | 462.6 | 476.5 | 484.1 | 485.2 | 506.4 | - | 539.3 | 576.0 | 421.2 | 429.4 | 442.0 | 453.6 | 460.1 | - | 463.5 | 465.8 | 480.5 | 496.4 | 513.2 | 531.0 | 549.0 | 565.8 | 609.3 | 625.1 | 677.9 | 700.9 |
| Operating Lease Liabilities Non-Current | 15.2 | 17.1 | 18.8 | 22.4 | 24.7 | 27.0 | 29.8 | 31.4 | 32.8 | 34.2 | 36.6 | 39.4 | 42.9 | 44.1 | 46.0 | 57.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 22.4 | 22.4 | 22.5 | 28.0 | 28.0 | 28.2 | 28.4 | 40.7 | 40.8 | 40.7 | 41.4 | 42.3 | 42.4 | 42.5 | 42.7 | 40.3 | 14.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 21.6 | 23.0 | 23.8 | 24.7 | 25.2 | 25.4 | 25.5 | 23.8 | 24.0 | 24.6 | 24.9 | 25.1 | 25.1 | 25.5 | 25.9 | 28.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 621.8 | 639.0 | 642.7 | 660.8 | 660.0 | 657.1 | 656.5 | 671.0 | 674.4 | 680.3 | 687.9 | 708.2 | 720.1 | 729.3 | 726.8 | 786.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 309.6 | 264.1 | 263.8 | 263.4 | 262.9 | 262.6 | 262.5 | 261.9 | 261.5 | 261.0 | 260.8 | 260.4 | 260.0 | 259.5 | 259.5 | 258.1 | 257.9 | |||||||||||||||||||||||
| Retained Earnings | (337.7) | (335.5) | (329.9) | (323.5) | (321.6) | (309.1) | (292.3) | (282.3) | (278.0) | (265.8) | (266.5) | (264.5) | (266.0) | (260.1) | (261.2) | (245.7) | (250.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 22.6 | 22.7 | 22.8 | 19.6 | 19.7 | 19.8 | 19.9 | 24.2 | 24.4 | 24.5 | 26.8 | 16.2 | 16.4 | 16.5 | 16.7 | 42.2 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 2.3 | 2.3 | 2.3 | 2.3 | 2.8 | 2.5 | 2.6 | 2.5 | 2.5 | 2.5 | 2.5 | 2.4 | 2.6 | 2.5 | 2.2 | 2.1 | 2.1 | 2.0 | ||||||||||||||||||||||
| Total Stockholders Equity | (5.5) | (48.7) | (43.3) | (40.5) | (38.9) | (26.7) | (9.9) | 4.0 | 7.9 | 19.7 | 21.2 | 12.2 | 10.4 | 15.9 | 15.0 | 41.1 | (10.6) | |||||||||||||||||||||||
| Total Equity | (3.2) | (46.4) | (41.0) | (38.2) | (36.1) | (24.2) | (7.3) | 6.5 | 10.4 | 22.2 | 23.7 | 14.6 | 13.0 | 18.4 | 17.2 | 56.7 | (8.5) | (12.8) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 455.5 | 455.5 | 455.5 | 455.9 | 453.5 | 445.9 | 445.9 | 452.7 | 453.6 | 454.2 | 455.7 | 460.0 | 460.0 | 462.6 | 462.6 | 482.6 | 485.2 | 498.9 | 523.6 | - | 576.0 | 576.0 | 423.1 | 432.3 | 446.0 | 460.9 | 461.5 | - | 481.5 | 496.7 | 511.2 | 526.6 | 545.4 | 560.5 | 574.0 | 590.9 | 640.3 | 656.5 | 704.0 | 725.9 |
| Net debt | 402.2 | 442.8 | 445.5 | 441.8 | 448.8 | 439.8 | 436.3 | 439.3 | 437.5 | 438.8 | 441.2 | 443.0 | 441.0 | 444.2 | 446.4 | 456.5 | 464.1 | 465.2 | ||||||||||||||||||||||
| Working Capital | 14.1 | (29.4) | (23.9) | (21.0) | (23.5) | (26.7) | (17.6) | (8.6) | (6.9) | (6.8) | (7.8) | (15.5) | (20.5) | (14.8) | (22.0) | (32.8) | (32.0) | |||||||||||||||||||||||
| Book Value | (5.5) | (48.7) | (43.3) | (40.5) | (38.9) | (26.7) | (9.9) | 4.0 | 7.9 | 19.7 | 21.2 | 12.2 | 10.4 | 15.9 | 15.0 | 41.1 | (10.6) | (14.8) | ||||||||||||||||||||||
| Tangible Book Value | (377.7) | (422.7) | (419.1) | (425.3) | (425.9) | (417.1) | (408.0) | (398.2) | (398.5) | (398.9) | (403.3) | (424.4) | (430.9) | (430.1) | (435.9) | (445.8) | (503.8) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.5 |
| 13.7 |
| - |
| 20.0 |
| 16.9 |
| 4.7 |
| 5.4 |
| 6.7 |
| 4.2 |
| 4.2 |
| - |
| 5.6 |
| 4.1 |
| 4.0 |
| 4.1 |
| 5.4 |
| 4.1 |
| 4.4 |
| 4.7 |
| 6.9 |
| 5.9 |
| 6.1 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.6 |
| 112.2 |
| 125.8 |
| - |
| 140.5 |
| 129.6 |
| 63.2 |
| 60.3 |
| 71.3 |
| 68.7 |
| 76.6 |
| - |
| 73.0 |
| 65.2 |
| 78.6 |
| 67.8 |
| 82.8 |
| 71.6 |
| 86.1 |
| 77.3 |
| 86.3 |
| 78.8 |
| 88.5 |
| 82.7 |
| 274.4 |
| 278.6 |
| - |
| 289.7 |
| 293.9 |
| 318.6 |
| 322.7 |
| 354.8 |
| 352.3 |
| 352.8 |
| - |
| 362.7 |
| 360.5 |
| 360.8 |
| 358.0 |
| 355.5 |
| 352.0 |
| 349.9 |
| 347.2 |
| 349.2 |
| 346.3 |
| 349.7 |
| 349.3 |
| 86.4 |
| 89.4 |
| 95.6 |
| - |
| 111.6 |
| 114.6 |
| 81.1 |
| 82.0 |
| 85.5 |
| 87.9 |
| 89.6 |
| - |
| 104.6 |
| 107.5 |
| 111.5 |
| 114.2 |
| 118.1 |
| 121.6 |
| 125.1 |
| 128.6 |
| 134.4 |
| 136.2 |
| 140.8 |
| 143.8 |
| 33.0 |
| 34.6 |
| - |
| 36.5 |
| 39.8 |
| 40.4 |
| 39.4 |
| 39.8 |
| 39.9 |
| 41.1 |
| - |
| 38.6 |
| 38.5 |
| 39.7 |
| 39.1 |
| 39.9 |
| 39.9 |
| 40.5 |
| 39.2 |
| 40.7 |
| 41.5 |
| 44.0 |
| 44.2 |
| 26.8 |
| 28.2 |
| - |
| 28.3 |
| 29.0 |
| 29.6 |
| 28.7 |
| 28.9 |
| 29.1 |
| 30.0 |
| - |
| 27.9 |
| 28.0 |
| 29.2 |
| 29.2 |
| 29.4 |
| 29.5 |
| 30.2 |
| 29.7 |
| 30.7 |
| 32.1 |
| 34.6 |
| 35.1 |
| 328.8 |
| 79.9 |
| 313.9 |
| 313.9 |
| 250.3 |
| 250.3 |
| 249.7 |
| 250.2 |
| 246.2 |
| - |
| 246.4 |
| 246.4 |
| 246.4 |
| 246.4 |
| 244.0 |
| 243.7 |
| 243.7 |
| 243.7 |
| 243.7 |
| 243.7 |
| 243.7 |
| 243.7 |
| 169.0 |
| 176.9 |
| - |
| 206.2 |
| 213.0 |
| 104.4 |
| 107.4 |
| 110.8 |
| 115.0 |
| 115.6 |
| - |
| 124.0 |
| 127.5 |
| 132.0 |
| 136.3 |
| 139.5 |
| 145.8 |
| 152.1 |
| 158.4 |
| 166.2 |
| 172.7 |
| 179.3 |
| 186.0 |
| 67.3 |
| 68.7 |
| 71.6 |
| 56.2 |
| 70.6 |
| 72.7 |
| 10.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| 13.1 |
| - |
| 8.0 |
| 7.4 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| - |
| 2.8 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.7 |
| 29.5 |
| 30.9 |
| 33.0 |
| 34.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 835.1 |
| 867.3 |
| - |
| 902.4 |
| 905.7 |
| 565.7 |
| 555.2 |
| 574.4 |
| 579.4 |
| 586.9 |
| - |
| 604.8 |
| 602.6 |
| 625.2 |
| 620.9 |
| 641.0 |
| 639.0 |
| 663.6 |
| 662.9 |
| 715.2 |
| 717.9 |
| 743.4 |
| 747.8 |
| 17.1 |
| - |
| 36.7 |
| - |
| 1.9 |
| 3.0 |
| 3.9 |
| 7.3 |
| 1.4 |
| - |
| 18.0 |
| 30.9 |
| 30.6 |
| 30.2 |
| 32.1 |
| 29.5 |
| 25.0 |
| 25.1 |
| 31.0 |
| 31.4 |
| 26.1 |
| 25.0 |
| 63.9 |
| 60.2 |
| - |
| 59.3 |
| 58.6 |
| 23.0 |
| 21.7 |
| 23.0 |
| 25.3 |
| 23.4 |
| - |
| 26.9 |
| 27.5 |
| 27.9 |
| 26.9 |
| 28.2 |
| 29.3 |
| 27.9 |
| 28.4 |
| 29.2 |
| 30.0 |
| 28.8 |
| 28.9 |
| 8.8 |
| 8.3 |
| 8.5 |
| - |
| 8.9 |
| 8.3 |
| 2.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.8 |
| - |
| 45.2 |
| 43.5 |
| 15.4 |
| 17.7 |
| 17.5 |
| 17.2 |
| 15.6 |
| - |
| 19.0 |
| 18.8 |
| 17.5 |
| 22.4 |
| 20.7 |
| 20.1 |
| 19.4 |
| 23.9 |
| 22.6 |
| 22.7 |
| 20.7 |
| 27.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.6 |
| 137.5 |
| 151.7 |
| 161.5 |
| - |
| 169.5 |
| 131.7 |
| 67.1 |
| 61.0 |
| 69.2 |
| 65.7 |
| 67.4 |
| - |
| 92.4 |
| 94.5 |
| 102.8 |
| 98.2 |
| 107.5 |
| 96.0 |
| 101.5 |
| 99.0 |
| 111.2 |
| 104.1 |
| 107.1 |
| 105.3 |
| 59.0 |
| 61.0 |
| 63.1 |
| - |
| 62.6 |
| 63.6 |
| 7.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.5 |
| 15.2 |
| - |
| 10.1 |
| 9.9 |
| 21.6 |
| 29.8 |
| 39.2 |
| 39.2 |
| 39.3 |
| - |
| 35.5 |
| 33.8 |
| 33.1 |
| 53.4 |
| 47.1 |
| 45.2 |
| 43.8 |
| 38.3 |
| 42.7 |
| 40.3 |
| 28.7 |
| 22.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 30.1 |
| 25.6 |
| - |
| 12.2 |
| 15.0 |
| 12.7 |
| 13.5 |
| 10.6 |
| 13.8 |
| 10.9 |
| - |
| 11.0 |
| 10.2 |
| 10.9 |
| 10.0 |
| 9.6 |
| 9.4 |
| 13.6 |
| 16.4 |
| 9.4 |
| 9.4 |
| 9.6 |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 829.3 |
| 847.9 |
| 879.7 |
| - |
| 938.6 |
| 941.6 |
| 596.7 |
| 592.0 |
| 595.9 |
| 607.4 |
| 613.0 |
| - |
| 653.1 |
| 656.0 |
| 681.2 |
| 712.1 |
| 741.7 |
| 746.5 |
| 778.7 |
| 790.4 |
| 837.4 |
| 844.9 |
| 890.2 |
| 906.4 |
| 257.3 |
| 256.6 |
| - |
| 256.2 |
| 255.7 |
| 255.6 |
| 255.5 |
| 254.7 |
| 254.2 |
| 253.4 |
| - |
| 253.0 |
| 252.3 |
| 251.8 |
| 251.8 |
| 251.3 |
| 250.6 |
| 249.9 |
| 249.7 |
| 249.2 |
| 248.5 |
| 247.9 |
| 247.3 |
| (253.8) |
| (252.6) |
| - |
| (266.7) |
| (265.5) |
| (260.1) |
| (265.4) |
| (266.2) |
| (272.0) |
| (269.3) |
| - |
| (286.8) |
| (291.3) |
| (293.5) |
| (328.5) |
| (331.7) |
| (337.7) |
| (343.8) |
| (356.0) |
| (356.4) |
| (360.5) |
| (379.7) |
| (391.0) |
| (18.0) |
| (18.4) |
| (18.9) |
| - |
| (28.2) |
| (28.5) |
| (28.8) |
| (29.1) |
| (12.1) |
| (12.0) |
| (11.9) |
| (3.1) |
| (16.1) |
| (16.1) |
| (16.0) |
| (16.1) |
| (21.8) |
| (21.8) |
| (22.7) |
| (22.8) |
| (16.4) |
| (16.4) |
| (16.3) |
| (16.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| 1.9 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.5 |
| 1.3 |
| 1.1 |
| - |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| (14.8) |
| (14.4) |
| - |
| (38.1) |
| (37.7) |
| (32.7) |
| (38.5) |
| (23.0) |
| (29.2) |
| (27.2) |
| - |
| (49.3) |
| (54.5) |
| (57.1) |
| (92.2) |
| (101.6) |
| (108.4) |
| (116.1) |
| (128.5) |
| (123.1) |
| (127.8) |
| (147.6) |
| (159.4) |
| (12.4) |
| - |
| (36.2) |
| (35.9) |
| (31.0) |
| (36.8) |
| (21.5) |
| (27.9) |
| (26.1) |
| - |
| (48.3) |
| (53.4) |
| (56.1) |
| (91.2) |
| (100.7) |
| (107.4) |
| (115.1) |
| (127.5) |
| (122.1) |
| (126.9) |
| (146.8) |
| (158.6) |
| 486.4 |
| - |
| 519.3 |
| 545.2 |
| 418.7 |
| 423.7 |
| 432.4 |
| 444.3 |
| 445.6 |
| - |
| 465.5 |
| 484.4 |
| 497.3 |
| 515.9 |
| 520.4 |
| 544.5 |
| 553.9 |
| 573.9 |
| 618.4 |
| 640.0 |
| 692.2 |
| 714.7 |
| (39.5) |
| (35.7) |
| - |
| (29.0) |
| (2.1) |
| (4.0) |
| (0.7) |
| 2.1 |
| 2.9 |
| 9.2 |
| - |
| (19.4) |
| (29.4) |
| (24.2) |
| (30.4) |
| (24.7) |
| (24.4) |
| (15.4) |
| (21.8) |
| (24.8) |
| (25.2) |
| (18.6) |
| (22.6) |
| (14.4) |
| - |
| (38.1) |
| (37.7) |
| (32.7) |
| (38.5) |
| (23.0) |
| (29.2) |
| (27.2) |
| - |
| (49.3) |
| (54.5) |
| (57.1) |
| (92.2) |
| (101.6) |
| (108.4) |
| (116.1) |
| (128.5) |
| (123.1) |
| (127.8) |
| (147.6) |
| (159.4) |
| (514.0) |
| (520.1) |
| - |
| (558.3) |
| (564.5) |
| (387.4) |
| (396.2) |
| (383.6) |
| (394.4) |
| (388.9) |
| - |
| (419.8) |
| (428.5) |
| (435.6) |
| (475.0) |
| (485.1) |
| (497.9) |
| (511.9) |
| (530.6) |
| (533.0) |
| (544.3) |
| (570.7) |
| (589.1) |