| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 139.6 | 103.6 | 161.5 | 157.0 | 172.0 | 233.2 | 217.3 | 83.2 | 246.1 | 294.0 | 227.8 | 168.1 | 116.4 | 65.8 | 86.8 | 57.4 | 63.8 | 54.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 139.6 | 103.6 | 161.5 | 157.0 | 172.0 | 233.2 | 217.3 | 83.2 | 246.1 | 294.0 | 227.8 | 168.1 | 116.4 | 65.8 | 86.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 257.3 | 241.0 | 262.6 | 314.3 | 273.3 | 282.5 | 188.5 | 219.3 | 202.6 | 165.3 | 175.5 | 170.4 | 173.0 | 119.8 | 98.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 178.7 | 194.1 | 186.2 | 159.7 | 158.5 | 124.2 | 131.0 | 116.7 | 84.1 | 57.9 | 66.2 | 70.9 | 71.6 | 59.9 | 43.6 | 38.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 593.8 | 580.0 | 546.8 | 556.7 | 521.5 | 525.0 | 502.9 | 475.6 | 434.7 | 336.7 | 325.9 | 309.2 | 323.6 | 297.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 134.1 | 125.9 | 132.4 | 138.7 | 108.5 | 122.9 | 73.8 | 91.9 | 89.5 | 75.3 | 68.2 | 70.1 | 82.0 | 61.5 | 54.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 324.8 | 317.4 | 330.7 | 303.6 | 197.5 | 225.2 | 336.8 | 276.9 | 53.4 | 27.0 | 57.0 | 5.0 | 48.0 | 43.5 | 48.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 18.4 | 18.6 | 18.3 | 18.6 | 19.2 | 19.8 | 19.2 | 19.2 | 19.1 | 19.1 | 19.1 | 19.9 | 19.6 | 19.2 | 19.2 | 19.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 325.0 | 317.6 | 330.9 | 306.8 | 210.5 | 240.1 | 352.1 | 292.6 | 57.8 | 27.0 | 57.0 | 5.0 | 48.0 | 43.5 | 48.0 | 0.0 | ||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 139.6 | 133.7 | 118.5 | 121.1 | 103.6 | 103.8 | 97.0 | 111.3 | 161.5 | 122.9 | 122.5 | - | 157.0 | 164.7 | 129.6 | |||||||||||||||||||||||||
| - |
| 57.4 |
| 63.8 |
| 54.0 |
| 88.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 21.2 | 17.1 | 18.7 | 20.5 | 16.9 | 22.6 | 15.9 | 20.0 | 14.8 | 12.5 | 13.6 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | 4.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 600.0 | 559.9 | 637.7 | 664.4 | 629.0 | 674.0 | 565.6 | 453.5 | 550.0 | 530.3 | 496.2 | 438.3 | 381.7 | 258.6 | 240.4 | 196.0 | - | - |
| 277.5 |
| 298.3 |
| - |
| - |
| Accumulated Depreciation | 384.5 | 358.4 | 334.7 | 336.4 | 324.5 | 321.0 | 301.0 | 283.7 | 272.5 | 246.1 | 232.9 | 215.9 | 222.4 | 198.9 | 200.3 | 236.7 | - | - |
| Property,Plant & Equipment Net | 209.3 | 221.6 | 212.1 | 220.3 | 197.0 | 204.0 | 201.9 | 191.9 | 162.2 | 90.6 | 93.0 | 93.3 | 101.2 | 98.4 | 77.2 | 61.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 174.9 | 172.7 | 169.9 | 301.9 | 233.0 | 235.6 | 231.6 | 233.3 | 59.2 | 1.6 | 1.7 | 1.7 | 13.0 | 12.9 | 16.4 | 16.4 | 12.1 | - |
| Intangible Assets | 218.9 | 238.4 | 256.7 | 256.7 | 207.7 | 229.4 | 244.8 | 264.9 | 61.0 | 6.6 | 8.9 | 11.3 | 13.0 | 16.5 | 16.6 | 18.4 | - | - |
| Operating Lease Right Of Use Assets | 20.5 | 23.7 | 26.7 | 28.4 | 20.0 | 22.3 | 23.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 39.5 | 37.8 | 34.7 | 33.6 | 36.8 | 41.2 | 31.4 | 34.3 | 24.0 | 40.4 | 27.7 | 32.1 | 40.0 | 14.8 | 15.1 | 4.5 | - | - |
| Other Non-Current Assets | 706.1 | 745.9 | 765.8 | 914.7 | 760.1 | 793.0 | 805.0 | 778.2 | 203.7 | 83.1 | 66.7 | 11.6 | 7.9 | 12.9 | 12.9 | 13.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 778.2 | 365.9 | - | 66.7 | 74.2 | 92.6 | 77.9 | 86.1 | 77.3 | - | - |
| Total Assets | 1,306.1 | 1,305.8 | 1,403.5 | 1,579.1 | 1,389.1 | 1,467.0 | 1,370.6 | 1,231.7 | 915.9 | 704.0 | 655.9 | 605.8 | 575.5 | 434.9 | 403.6 | 334.7 | - | - |
| 37.2 |
| - |
| - |
| Short Term Debt | 0.2 | 0.2 | 0.2 | 3.2 | 13.0 | 14.9 | 15.3 | 15.7 | 4.4 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.9 | 7.4 | 6.7 | 6.8 | 6.0 | 6.1 | 5.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 49.1 | 32.0 | 38.0 | 36.7 | 30.0 | 33.5 | 19.1 | 20.1 | 22.8 | 18.7 | 17.3 | 17.2 | 15.9 | 14.8 | 15.0 | 16.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 253.5 | 233.2 | 231.4 | 228.0 | 188.6 | 222.7 | 143.8 | 180.9 | 157.0 | 124.4 | 117.9 | 130.6 | 119.1 | 90.4 | 91.9 | 63.5 | - | - |
| 0.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 14.8 | 18.2 | 20.6 | 21.8 | 14.8 | 17.5 | 20.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 29.7 | 26.8 | 28.7 | 41.8 | 38.3 | 38.3 | 41.6 | 36.4 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.8 | 16.9 | 16.8 | 14.3 | 14.0 | 20.5 | 15.3 | 14.8 | 14.6 | 2.6 | 2.9 | 4.0 | 3.4 | 3.3 | 3.4 | 5.6 | - | - |
| Total Non-Current Liabilities | 375.1 | 379.3 | 406.1 | 398.2 | 286.7 | 326.3 | 443.4 | 361.1 | 128.9 | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 628.6 | 612.5 | 637.5 | 626.2 | 475.3 | 549.0 | 587.2 | 542.0 | 285.9 | 162.9 | 185.8 | 146.8 | 183.3 | 145.3 | 148.4 | 73.6 | - | - |
| - |
| - |
| Additional Paid In Capital | 200.1 | 191.8 | 183.6 | 181.0 | 169.0 | 157.6 | 150.7 | 150.4 | 136.5 | 132.2 | 112.3 | - | - | - | - | - | - | - |
| Retained Earnings | 479.3 | 524.2 | 612.3 | 772.7 | 763.9 | 746.0 | 651.9 | 545.2 | 472.0 | 427.0 | 358.6 | 356.5 | 269.2 | 184.4 | 154.0 | 156.0 | - | - |
| Accumulated Other Comprehensive Income | (8.8) | (29.8) | (36.7) | (19.0) | (26.8) | 6.1 | (26.9) | (13.6) | 13.9 | (25.7) | (8.4) | (8.3) | 24.7 | 15.7 | 15.6 | 23.2 | - | - |
| Treasury Stock | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.4 | 11.4 | 11.4 | 11.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.3 | 0.2 | 0.2 | 2.1 | - | - |
| Total Stockholders Equity | 677.5 | 693.3 | 766.0 | 941.8 | 913.8 | 918.0 | 783.4 | 689.7 | 630.0 | 541.1 | 470.1 | 458.8 | 391.9 | 289.4 | 255.0 | 259.0 | 239.9 | 234.9 |
| Total Equity | 677.5 | 693.3 | 766.0 | 941.8 | 913.8 | 918.0 | 783.4 | 689.7 | 630.0 | 541.1 | 470.1 | 459.0 | 392.2 | 289.6 | 255.2 | 261.1 | 239.9 | 234.9 |
| - |
| - |
| Net debt | 185.4 | 214.0 | 169.4 | 149.8 | 38.5 | 6.9 | 134.8 | 209.4 | (188.3) | (267.0) | (170.8) | (163.1) | (68.4) | (22.3) | (38.8) | (57.4) | - | - |
| Working Capital | 346.5 | 326.7 | 406.3 | 436.4 | 440.4 | 451.3 | 421.8 | 272.6 | 393.0 | 405.9 | 378.3 | 307.7 | 262.6 | 168.2 | 148.6 | 132.5 | - | - |
| Book Value | 677.5 | 693.3 | 766.0 | 941.8 | 913.8 | 918.0 | 783.4 | 689.7 | 630.0 | 541.1 | 470.1 | 458.8 | 391.9 | 289.4 | 255.0 | 259.0 | 239.9 | 234.9 |
| Tangible Book Value | 283.7 | 282.2 | 339.4 | 383.2 | 473.1 | 453.0 | 307.0 | 191.5 | 509.8 | 532.9 | 459.5 | 445.8 | 365.9 | 260.0 | 222.0 | 224.2 | 227.8 | - |
| 152.4 |
| 172.0 |
| 153.1 |
| 177.2 |
| 207.9 |
| 233.2 |
| 218.7 |
| 242.3 |
| 211.0 |
| 217.3 |
| 79.9 |
| 95.6 |
| 73.8 |
| 83.2 |
| 73.7 |
| 110.9 |
| 228.5 |
| 246.1 |
| 304.0 |
| 258.6 |
| 297.9 |
| 294.0 |
| 268.8 |
| 249.6 |
| 249.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 139.6 | 133.7 | 118.5 | 121.1 | 103.6 | 103.8 | 97.0 | 111.3 | 161.5 | 122.9 | 122.5 | - | 157.0 | 164.7 | 129.6 | 152.4 | 172.0 | 153.1 | 177.2 | 207.9 | 233.2 | 218.7 | 242.3 | 211.0 | 217.3 | 79.9 | 95.6 | 73.8 | 83.2 | 73.7 | 110.9 | 228.5 | 246.1 | 304.0 | 258.6 | 297.9 | 294.0 | 268.8 | 249.6 | 249.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 257.3 | 215.6 | 229.6 | 215.6 | 241.0 | 220.0 | 255.9 | 248.6 | 262.6 | 265.3 | 292.3 | - | 314.3 | 295.5 | 312.8 | 282.0 | 273.3 | 285.2 | 281.0 | 276.7 | 282.5 | 278.5 | 290.3 | 233.0 | 188.5 | 227.9 | 205.3 | 233.1 | 219.3 | 211.5 | 229.8 | 181.1 | 202.6 | 201.4 | 215.4 | 164.5 | 165.3 | 153.8 | 172.0 | 155.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 178.7 | 209.8 | 190.2 | 190.9 | 194.1 | 218.8 | 228.2 | 219.9 | 186.2 | 204.0 | 183.9 | 219.9 | 159.7 | 175.4 | 172.5 | 173.9 | 158.5 | 167.0 | 149.0 | 142.4 | 124.2 | 124.0 | 120.7 | 124.0 | 131.0 | 126.1 | 133.8 | 122.0 | 116.7 | 124.0 | 118.3 | 88.5 | 84.1 | 83.6 | 78.4 | 64.8 | 57.9 | 62.0 | 60.6 | 66.2 |
| Prepaid Expenses | 21.2 | 23.2 | 14.5 | 15.9 | 17.1 | 22.7 | 24.2 | 23.2 | 18.7 | 19.0 | 21.1 | - | 20.5 | 27.9 | 35.3 | 23.1 | 16.9 | 20.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | 2.7 | 2.7 | 4.7 | 4.7 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 600.0 | 585.3 | 555.3 | 549.2 | 559.9 | 572.2 | 612.9 | 611.8 | 637.7 | 629.8 | 636.5 | - | 664.4 | 671.0 | 658.4 | 639.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 593.8 | 620.0 | 605.1 | 596.0 | 580.0 | 545.2 | 558.5 | 553.8 | 546.8 | 582.2 | 561.9 | - | 556.7 | 544.3 | 516.1 | 522.2 | 521.5 | 530.1 | 533.3 | 538.2 | 525.0 | 528.5 | 527.6 | 525.9 | 502.9 | 497.9 | 491.5 | 484.6 | 475.6 | 468.6 | 460.3 | 437.7 | 434.7 | 429.7 | 390.0 | 376.5 | 336.7 | 327.6 | 326.6 | 325.3 |
| Accumulated Depreciation | 384.5 | 394.4 | 379.6 | 371.5 | 358.4 | 336.6 | 341.3 | 340.0 | 334.7 | 349.7 | 337.3 | - | 336.4 | 343.6 | 326.5 | 327.6 | 324.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 209.3 | 225.6 | 225.5 | 224.5 | 221.6 | 208.6 | 217.2 | 213.8 | 212.1 | 232.5 | 224.6 | - | 220.3 | 200.7 | 189.6 | 194.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 174.9 | 175.5 | 173.4 | 173.9 | 172.7 | 167.4 | 170.4 | 170.6 | 169.9 | 220.4 | 220.7 | - | 301.9 | 232.5 | 231.0 | 232.7 | 233.0 | 234.0 | ||||||||||||||||||||||
| Intangible Assets | 218.9 | 225.6 | 228.6 | 234.9 | 238.4 | 235.7 | 246.0 | 252.2 | 256.7 | 264.3 | 264.7 | - | 256.7 | 193.3 | 196.7 | 202.6 | 207.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 20.5 | 20.6 | 20.6 | 22.1 | 23.7 | 24.9 | 27.2 | 25.4 | 26.7 | 25.9 | 26.9 | - | 28.4 | 29.4 | 24.2 | 18.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 39.5 | 41.1 | 38.8 | 37.8 | 37.8 | 34.3 | 35.7 | 36.0 | 34.7 | 36.1 | 33.0 | - | 33.6 | 37.6 | 35.4 | 36.2 | 36.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 706.1 | 721.0 | 732.1 | 742.1 | 745.9 | 732.4 | 762.2 | 766.1 | 765.8 | 861.7 | 848.4 | - | 914.7 | 757.5 | 735.9 | 750.8 | 760.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,306.1 | 1,306.3 | 1,287.4 | 1,291.3 | 1,305.8 | 1,304.6 | 1,375.1 | 1,377.9 | 1,403.5 | 1,491.5 | 1,484.9 | - | 1,579.1 | 1,428.5 | 1,394.3 | 1,389.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 134.1 | 137.3 | 124.2 | 123.5 | 125.9 | 107.7 | 129.8 | 161.1 | 132.4 | 146.0 | 133.5 | - | 138.7 | 113.1 | 124.5 | 116.4 | 108.5 | 115.9 | 118.6 | 110.8 | 122.9 | 117.8 | 112.4 | 83.2 | 73.8 | 88.8 | 97.1 | 90.7 | 91.9 | 88.6 | 105.6 | 79.0 | 89.5 | 87.9 | 99.3 | 81.2 | 75.3 | 67.7 | 75.9 | 69.3 |
| Short Term Debt | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 3.0 | - | 3.2 | 0.5 | 13.0 | 13.0 | 13.0 | 13.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.9 | 8.0 | 7.6 | 7.4 | 7.4 | 7.5 | 7.6 | 6.9 | 6.7 | 6.3 | 6.6 | - | 6.8 | 6.8 | 6.3 | 5.6 | ||||||||||||||||||||||||
| Accrued Expenses | 49.1 | 36.5 | 27.2 | 25.9 | 32.0 | 29.4 | 31.5 | 36.3 | 38.0 | 31.6 | 29.0 | - | 36.7 | 29.4 | 29.9 | 26.8 | 30.0 | 26.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 253.5 | 242.8 | 217.6 | 219.6 | 233.2 | 201.4 | 222.6 | 260.8 | 231.4 | 229.9 | 218.3 | - | 228.0 | 190.9 | 213.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 324.8 | 340.7 | 332.3 | 323.2 | 317.4 | 327.7 | 340.4 | 295.8 | 330.7 | 331.1 | 329.0 | - | 303.6 | 200.8 | 191.0 | 194.2 | 197.5 | 202.4 | 208.4 | 220.6 | 225.2 | 229.2 | 332.3 | 334.4 | 336.8 | 241.9 | 259.9 | 267.7 | 276.9 | 287.7 | 342.3 | 49.2 | 53.4 | 116.0 | 105.5 | 47.6 | 27.0 | 37.0 | 49.0 | 54.0 |
| Operating Lease Liabilities Non-Current | 14.8 | 15.2 | 15.3 | 16.8 | 18.2 | 19.8 | 21.5 | 19.9 | 20.6 | 19.9 | 20.9 | - | 21.8 | 23.0 | 19.0 | 13.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 29.7 | 25.9 | 25.8 | 26.9 | 26.8 | 29.7 | 30.9 | 27.9 | 28.7 | 46.4 | 46.0 | - | 41.8 | 38.5 | 40.4 | 37.3 | 38.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.8 | 6.7 | 17.1 | 16.7 | 16.9 | 21.7 | 21.4 | 19.8 | 16.8 | 19.9 | 16.5 | - | 14.3 | 16.0 | 15.4 | 15.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 375.1 | 388.5 | 390.5 | 383.6 | 379.3 | 398.9 | 414.2 | 372.7 | 406.1 | 426.6 | 421.7 | - | 398.2 | 295.0 | 282.5 | 282.7 | ||||||||||||||||||||||||
| Total Liabilities | 628.6 | 631.3 | 608.1 | 603.2 | 612.5 | 600.3 | 636.8 | 633.5 | 637.5 | 656.5 | 640.0 | - | 626.2 | 485.9 | 495.5 | 478.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 18.4 | 18.4 | 18.4 | 18.3 | 18.6 | 18.5 | 18.3 | 18.3 | 18.3 | 18.4 | 18.5 | - | 18.6 | 18.6 | 18.7 | 19.0 | 19.2 | 19.2 | 19.4 | 19.8 | 19.8 | 19.9 | 19.4 | 19.4 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.0 | 19.2 |
| Additional Paid In Capital | 200.1 | 197.6 | 195.8 | 193.3 | 191.8 | 190.2 | 188.6 | 186.8 | 183.6 | 181.7 | 183.8 | - | 181.0 | 178.9 | 174.7 | 172.0 | 169.0 | |||||||||||||||||||||||
| Retained Earnings | 479.3 | 481.0 | 498.9 | 511.0 | 524.2 | 558.3 | 580.6 | 587.1 | 612.3 | 677.6 | 697.0 | - | 772.7 | 778.2 | 771.2 | 768.1 | 763.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (8.8) | (10.5) | (22.3) | (23.0) | (29.8) | (51.2) | (37.7) | (36.3) | (36.7) | (31.2) | (42.9) | - | (19.0) | (21.6) | (54.3) | |||||||||||||||||||||||||
| Treasury Stock | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | - | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 677.5 | 675.0 | 679.3 | 688.1 | 693.3 | 704.3 | 738.3 | 744.4 | 766.0 | 835.0 | 844.9 | - | 941.8 | 942.6 | 898.8 | 911.4 | 913.8 | |||||||||||||||||||||||
| Total Equity | 677.5 | 675.0 | 679.3 | 688.1 | 693.3 | 704.3 | 738.3 | 744.4 | 766.0 | 835.0 | 844.9 | - | 941.8 | 942.6 | 898.8 | 911.4 | 913.8 | 916.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 325.0 | 340.9 | 332.5 | 323.4 | 317.6 | 327.9 | 340.6 | 296.0 | 330.9 | 331.3 | 332.0 | - | 306.8 | 201.3 | 204.0 | 207.2 | 210.5 | 215.6 | 223.1 | 235.4 | 240.1 | 244.6 | 347.6 | 349.8 | 352.1 | 257.0 | 275.1 | 283.1 | 292.6 | 302.9 | 357.6 | 53.1 | 57.8 | 118.9 | 107.8 | 51.4 | 27.0 | 37.0 | 49.0 | 54.0 |
| Net debt | 185.4 | 207.2 | 214.0 | 202.3 | 214.0 | 224.1 | 243.6 | 184.7 | 169.4 | 208.4 | 209.5 | - | 149.8 | 36.6 | 74.4 | 54.8 | 38.5 | 62.5 | ||||||||||||||||||||||
| Working Capital | 346.5 | 342.5 | 337.7 | 329.6 | 326.7 | 370.8 | 390.3 | 351.0 | 406.3 | 399.9 | 418.2 | - | 436.4 | 480.1 | 445.4 | 443.3 | 440.4 | 436.7 | ||||||||||||||||||||||
| Book Value | 677.5 | 675.0 | 679.3 | 688.1 | 693.3 | 704.3 | 738.3 | 744.4 | 766.0 | 835.0 | 844.9 | - | 941.8 | 942.6 | 898.8 | 911.4 | 913.8 | 916.4 | ||||||||||||||||||||||
| Tangible Book Value | 283.7 | 273.9 | 277.3 | 279.3 | 282.2 | 301.2 | 321.9 | 321.6 | 339.4 | 350.3 | 359.5 | - | 383.2 | 516.8 | 471.1 | 476.1 | 473.1 | |||||||||||||||||||||||
| 21.9 |
| 20.6 |
| 22.6 |
| 18.3 |
| 18.2 |
| 16.4 |
| 15.9 |
| 20.3 |
| 18.7 |
| 19.0 |
| 20.0 |
| 22.5 |
| 21.7 |
| 15.9 |
| 14.8 |
| 15.7 |
| 15.9 |
| 19.1 |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 629.0 |
| 640.4 |
| 643.1 |
| 660.9 |
| 674.0 |
| 645.0 |
| 682.3 |
| 598.0 |
| 565.6 |
| 463.9 |
| 465.4 |
| 461.3 |
| 453.5 |
| 446.4 |
| 491.1 |
| 523.9 |
| 550.0 |
| 605.3 |
| 568.9 |
| 546.9 |
| 530.3 |
| 499.1 |
| 497.1 |
| 487.9 |
| 329.5 |
| 326.7 |
| 323.6 |
| 321.0 |
| 323.1 |
| 324.4 |
| 317.3 |
| 301.0 |
| 298.9 |
| 293.4 |
| 288.2 |
| 283.7 |
| 279.5 |
| 272.4 |
| 272.4 |
| 272.5 |
| 276.0 |
| 263.1 |
| 259.1 |
| 246.1 |
| 239.9 |
| 237.8 |
| 235.0 |
| 197.0 |
| 200.6 |
| 206.6 |
| 214.6 |
| 204.0 |
| 205.4 |
| 203.2 |
| 208.6 |
| 201.9 |
| 199.0 |
| 198.1 |
| 196.4 |
| 191.9 |
| 189.1 |
| 187.9 |
| 165.3 |
| 162.2 |
| 153.7 |
| 126.9 |
| 117.4 |
| 90.6 |
| 87.7 |
| 88.8 |
| 90.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.0 |
| 235.2 |
| 235.6 |
| 234.8 |
| 233.3 |
| 233.3 |
| 231.6 |
| 233.2 |
| 233.6 |
| 233.0 |
| 233.3 |
| 236.8 |
| 233.9 |
| 58.8 |
| 59.2 |
| 59.6 |
| 66.8 |
| 18.0 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.7 |
| 213.3 |
| 219.1 |
| 224.1 |
| 229.4 |
| 233.7 |
| 237.0 |
| 242.1 |
| 244.8 |
| 251.0 |
| 255.8 |
| 260.4 |
| 264.9 |
| 267.6 |
| 275.1 |
| 58.2 |
| 61.0 |
| 65.6 |
| 56.6 |
| 18.1 |
| 6.6 |
| 7.2 |
| 7.8 |
| 8.4 |
| 20.0 |
| 18.0 |
| 21.8 |
| 20.6 |
| 22.3 |
| 23.3 |
| 23.5 |
| 22.1 |
| 23.5 |
| 27.3 |
| 28.6 |
| 26.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.8 |
| 39.2 |
| 40.2 |
| 41.2 |
| 41.9 |
| 40.7 |
| 41.0 |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.8 |
| 36.3 |
| 36.7 |
| 770.9 |
| 787.6 |
| 798.1 |
| 793.0 |
| 799.5 |
| 807.0 |
| 820.2 |
| 805.0 |
| 818.4 |
| 817.3 |
| 807.6 |
| 778.2 |
| 590.7 |
| 591.5 |
| 203.6 |
| 203.7 |
| 200.8 |
| 202.5 |
| 119.1 |
| 83.1 |
| 18.6 |
| 18.9 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.2 |
| 80.6 |
| 77.9 |
| 1,389.1 |
| 1,411.3 |
| 1,430.7 |
| 1,459.0 |
| 1,467.0 |
| 1,444.5 |
| 1,489.3 |
| 1,418.2 |
| 1,370.6 |
| 1,282.3 |
| 1,282.7 |
| 1,268.9 |
| 1,231.7 |
| 1,226.2 |
| 1,270.5 |
| 892.8 |
| 915.9 |
| 959.8 |
| 898.3 |
| 783.4 |
| 704.0 |
| 667.0 |
| 666.5 |
| 656.1 |
| 14.7 |
| 14.8 |
| 14.9 |
| 15.4 |
| 15.3 |
| 15.4 |
| 15.3 |
| 15.1 |
| 15.2 |
| 15.4 |
| 15.7 |
| 15.2 |
| 15.3 |
| 3.9 |
| 4.4 |
| 2.9 |
| 2.3 |
| 3.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.1 |
| 6.9 |
| 5.9 |
| 6.1 |
| 6.4 |
| 6.0 |
| 5.5 |
| 5.5 |
| 6.0 |
| 6.5 |
| 6.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.7 |
| 24.1 |
| 33.5 |
| 26.5 |
| 23.4 |
| 20.0 |
| 19.1 |
| 19.7 |
| 22.5 |
| 17.9 |
| 20.1 |
| 21.4 |
| 21.3 |
| 17.6 |
| 22.8 |
| 20.1 |
| 17.5 |
| 17.5 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.5 |
| 38.0 |
| 35.9 |
| 195.8 |
| 188.6 |
| 203.7 |
| 207.8 |
| 204.1 |
| 222.7 |
| 209.2 |
| 198.7 |
| 160.0 |
| 143.8 |
| 163.6 |
| 184.3 |
| 180.8 |
| 180.9 |
| 176.4 |
| 192.2 |
| 136.8 |
| 157.0 |
| 150.3 |
| 152.3 |
| 126.5 |
| 124.4 |
| 111.2 |
| 113.9 |
| 105.2 |
| 14.8 |
| 12.9 |
| 16.0 |
| 16.1 |
| 17.5 |
| 18.6 |
| 19.4 |
| 18.4 |
| 20.4 |
| 21.9 |
| 22.8 |
| 20.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.4 |
| 37.4 |
| 37.7 |
| 38.3 |
| 42.1 |
| 42.5 |
| 42.3 |
| 41.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 16.4 |
| 19.5 |
| 21.4 |
| 20.5 |
| 21.6 |
| 18.8 |
| 20.0 |
| 15.3 |
| 16.9 |
| 17.0 |
| 16.7 |
| 14.8 |
| 6.7 |
| 4.2 |
| 4.4 |
| 4.6 |
| 8.2 |
| 8.3 |
| 6.4 |
| 2.6 |
| 2.1 |
| 2.4 |
| 2.6 |
| 286.7 |
| 291.2 |
| 303.4 |
| 320.6 |
| 326.3 |
| 337.7 |
| 439.2 |
| 444.4 |
| 443.4 |
| 345.8 |
| 365.8 |
| 373.8 |
| 361.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.3 |
| 494.9 |
| 511.2 |
| 524.7 |
| 549.0 |
| 546.9 |
| 637.9 |
| 604.4 |
| 587.2 |
| 509.4 |
| 550.1 |
| 554.6 |
| 542.0 |
| 552.1 |
| 627.2 |
| 260.6 |
| 285.9 |
| 352.6 |
| 291.5 |
| 194.0 |
| 162.9 |
| 159.1 |
| 173.7 |
| 170.2 |
| 166.4 |
| 163.8 |
| 161.2 |
| 157.6 |
| 154.4 |
| 152.5 |
| 151.5 |
| 150.7 |
| 156.0 |
| 154.4 |
| 152.9 |
| 150.4 |
| 148.2 |
| 147.3 |
| 138.5 |
| 136.5 |
| 135.8 |
| 139.4 |
| 136.3 |
| 132.2 |
| - |
| - |
| - |
| 752.9 |
| 749.8 |
| 761.9 |
| 746.0 |
| 726.6 |
| 698.9 |
| 664.6 |
| 651.9 |
| 625.6 |
| 588.5 |
| 568.9 |
| 545.2 |
| 526.7 |
| 500.0 |
| 490.0 |
| 472.0 |
| 439.2 |
| 467.4 |
| 446.6 |
| 427.0 |
| 407.2 |
| 387.2 |
| 376.2 |
| (36.2) |
| (26.8) |
| (10.6) |
| (2.0) |
| 2.9 |
| 6.1 |
| 8.2 |
| (7.9) |
| (10.2) |
| (26.9) |
| (16.4) |
| (18.0) |
| (15.2) |
| (13.6) |
| (8.5) |
| (11.7) |
| (4.0) |
| 13.9 |
| 24.6 |
| (7.6) |
| (1.1) |
| (25.7) |
| (32.1) |
| (23.1) |
| (15.1) |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 916.4 |
| 919.5 |
| 934.3 |
| 918.0 |
| 897.6 |
| 851.4 |
| 813.8 |
| 783.4 |
| 772.9 |
| 732.6 |
| 714.3 |
| 689.7 |
| 674.1 |
| 643.3 |
| 632.2 |
| 630.0 |
| 607.2 |
| 606.8 |
| 589.4 |
| 541.1 |
| 507.9 |
| 492.8 |
| 485.9 |
| 919.5 |
| 934.3 |
| 918.0 |
| 897.6 |
| 851.4 |
| 813.8 |
| 783.4 |
| 772.9 |
| 732.6 |
| 714.3 |
| 689.7 |
| 674.1 |
| 643.3 |
| 632.0 |
| 630.0 |
| 607.2 |
| 606.8 |
| 589.4 |
| 541.1 |
| 507.9 |
| 492.8 |
| 485.9 |
| 45.9 |
| 27.5 |
| 6.9 |
| 25.9 |
| 105.3 |
| 138.8 |
| 134.8 |
| 177.1 |
| 179.5 |
| 209.3 |
| 209.4 |
| 229.2 |
| 246.7 |
| (175.4) |
| (188.3) |
| (185.1) |
| (150.8) |
| (246.5) |
| (267.0) |
| (231.8) |
| (200.6) |
| (195.3) |
| 435.3 |
| 456.8 |
| 451.3 |
| 435.8 |
| 483.6 |
| 438.0 |
| 421.8 |
| 300.3 |
| 281.1 |
| 280.5 |
| 272.6 |
| 270.0 |
| 298.9 |
| 387.1 |
| 393.0 |
| 455.0 |
| 416.6 |
| 420.4 |
| 405.9 |
| 387.9 |
| 383.2 |
| 382.7 |
| 919.5 |
| 934.3 |
| 918.0 |
| 897.6 |
| 851.4 |
| 813.8 |
| 783.4 |
| 772.9 |
| 732.6 |
| 714.3 |
| 689.7 |
| 674.1 |
| 643.3 |
| 632.2 |
| 630.0 |
| 607.2 |
| 606.8 |
| 589.4 |
| 541.1 |
| 507.9 |
| 492.8 |
| 485.9 |
| 469.1 |
| 465.4 |
| 475.0 |
| 453.0 |
| 429.1 |
| 381.1 |
| 338.4 |
| 307.0 |
| 288.7 |
| 243.2 |
| 220.9 |
| 191.5 |
| 169.7 |
| 134.3 |
| 515.2 |
| 509.8 |
| 482.0 |
| 483.4 |
| 553.3 |
| 532.9 |
| 499.1 |
| 483.4 |
| 475.8 |