| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 45.1 | 32.2 | 30.3 | 23.1 | 17.7 | 28.3 | 75.5 | 58.9 | 2.5 | 2.4 | 2.4 | 3.7 | 6.5 | 3.9 | 6.8 | - |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 8.7 | 8.6 | 8.6 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 45.1 | 32.2 | 30.3 | 23.1 | 17.7 | 28.3 | 75.5 | 58.9 | 2.5 | 2.4 | 2.4 | 3.7 | 6.5 | 3.9 | 6.8 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 125.3 | 109.4 | 113.9 | 126.2 | 100.7 | 83.7 | 62.3 | 72.9 | 76.7 | 64.3 | 77.6 | 90.7 | 74.9 | 115.5 | 105.8 | |
| Current Assets | ||||||||||||||||
| Inventory | 86.1 | 97.0 | 90.8 | 93.4 | 93.6 | 65.9 | 44.3 | 43.6 | 47.0 | 44.8 | 54.7 | 63.3 | 53.1 | 107.5 | 95.2 | 96.4 |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 447.9 | 436.9 | 397.1 | 379.7 | 362.7 | 332.2 | 302.8 | 314.6 | 328.4 | 373.4 | 415.8 | 401.9 | 345.8 | 507.3 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 71.2 | 71.0 | 79.1 | 73.5 | 81.7 | 61.2 | 46.9 | 60.8 | 63.6 | 47.6 | 71.3 | 77.3 | 68.9 | 72.4 | 64.7 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 311.2 | 355.3 | 32.0 | 94.0 | 90.9 | 37.6 | 77.2 | 76.8 | 151.0 | 189.5 | 191.9 | 236.4 | 45.2 | 92.8 | 73.7 | |
| Common Equity | ||||||||||||||||
| Common Stock | 23.0 | 22.9 | 22.6 | 22.3 | 22.2 | 21.9 | 21.8 | 21.5 | 18.5 | 18.2 | 17.9 | 18.9 | 20.3 | 20.3 | 20.3 | 21.5 |
| Supplementary Data | ||||||||||||||||
| Total Debt | 345.8 | 375.0 | 58.0 | 94.0 | 90.9 | 77.6 | 77.2 | 76.8 | 151.0 | 189.5 | 191.9 | 236.4 | 45.2 | 92.8 | 74.0 | 83.8 |
| (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 | 44.6 | 40.5 | 48.0 | 41.3 | 35.3 | 32.2 | 29.7 | 37.3 | 32.7 | 30.3 | 24.8 | 30.7 | 28.2 | 23.1 | 20.4 | |||||||||||||||||||||||||
| - |
| 98.8 |
| Prepaid Expenses | 6.8 | 8.1 | 6.9 | 7.0 | 5.5 | 4.8 | 2.8 | 2.5 | 2.2 | 4.6 | 6.0 | 6.6 | 5.5 | 9.0 | 5.4 | 8.2 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 281.5 | 259.3 | 256.6 | 257.2 | 219.9 | 183.7 | 185.0 | 182.9 | 150.0 | 141.2 | 154.3 | 285.4 | 234.9 | 239.6 | 218.5 | 213.8 |
| 475.5 |
| 447.7 |
| Accumulated Depreciation | 318.8 | 299.4 | 289.1 | 278.1 | 270.7 | 258.2 | 247.8 | 249.2 | 244.5 | 267.1 | 285.0 | 265.1 | 247.3 | 356.8 | 334.6 | 295.9 |
| Property,Plant & Equipment Net | 129.1 | 137.6 | 107.9 | 101.6 | 92.0 | 74.0 | 55.0 | 65.5 | 83.9 | 106.3 | 130.8 | 136.8 | 98.5 | 150.5 | 140.9 | 151.8 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 256.0 | 255.5 | 95.4 | 95.2 | 88.8 | 79.3 | 66.8 | 59.1 | 60.0 | 59.2 | 58.9 | 66.6 | 51.1 | 51.2 | 44.7 | 40.9 |
| Intangible Assets | 151.5 | 166.3 | 45.1 | 51.8 | 50.2 | 41.0 | 30.8 | 30.3 | 39.0 | 46.9 | 58.5 | 72.2 | 14.3 | 25.8 | 17.3 | 18.7 |
| Operating Lease Right Of Use Assets | 24.8 | 30.6 | 28.0 | 28.9 | 29.3 | 18.4 | 5.9 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 5.8 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8.3 | 11.3 | 8.4 | 7.9 | 4.2 | 3.6 | 3.9 | 5.7 | 4.1 | 3.3 | 2.3 | 3.2 | 3.0 | 7.9 | 7.4 | 7.2 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | 129.1 | 143.7 | 142.6 | 136.1 | 94.8 | 69.4 | 66.7 |
| Total Assets | 851.3 | 860.8 | 541.6 | 542.6 | 484.5 | 400.0 | 353.1 | 348.6 | 355.9 | 381.7 | 429.0 | 563.4 | 469.5 | 484.9 | 428.8 | 432.4 |
| 64.1 |
| Short Term Debt | 34.6 | 19.6 | 26.0 | 0.0 | 0.0 | 40.0 | 0.0 | - | - | - | - | - | - | 0.0 | 0.3 | 0.3 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.7 | 6.6 | 5.9 | 6.2 | 5.3 | 4.4 | 2.1 | 0.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 16.5 | 15.5 | 11.3 | 17.8 | 26.2 | 16.4 | 19.2 | 20.6 | 18.3 |
| Other Current Liabilities | 33.3 | 26.8 | 28.5 | 26.4 | 19.6 | 17.9 | 18.3 | 16.7 | 15.5 | 12.9 | - | 26.2 | 16.4 | 19.2 | 18.8 | 15.5 |
| Total Current Liabilities | 169.0 | 147.1 | 165.1 | 137.8 | 132.5 | 142.2 | 82.6 | 97.4 | 98.7 | 79.3 | 116.8 | 153.8 | 150.6 | 114.5 | 110.7 | 106.3 |
| 83.5 |
| Operating Lease Liabilities Non-Current | 18.1 | 23.7 | 22.4 | 22.8 | 23.8 | 13.8 | 4.1 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 36.5 | 33.9 | 8.7 | 7.5 | 5.4 | 3.0 | 0.0 | 0.0 | 4.3 | 10.4 | 10.0 | 14.3 | 16.5 | 29.7 | 23.9 | 24.8 |
| Pension Obligations | 0.1 | 0.3 | 0.5 | 0.8 | 1.2 | 1.5 | 1.8 | 2.0 | 2.4 | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 14.9 | 15.3 | 12.1 | 15.3 | 13.1 | 14.4 | 22.6 | 19.8 | 8.2 | 9.2 | 12.4 | 13.7 | 14.7 | 17.9 | 14.3 | 5.9 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 557.1 | 583.3 | 248.8 | 286.2 | 275.2 | 210.9 | 186.5 | 194.0 | 262.2 | 288.7 | 331.3 | 416.9 | 234.0 | 254.8 | 222.6 | 220.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (33.9) | (48.5) | (35.5) | (64.0) | (104.2) | (117.9) | (135.1) | (141.2) | (119.5) | (93.1) | (77.8) | (79.0) | (53.5) | (67.4) | (86.5) | (101.2) |
| Accumulated Other Comprehensive Income | (21.1) | (22.1) | (16.8) | (17.8) | (15.4) | (15.8) | (16.3) | (18.3) | (14.5) | (34.2) | (39.1) | (11.7) | 2.4 | 10.6 | 7.3 | 10.2 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 294.2 | 277.5 | 292.8 | 256.4 | 209.3 | 189.1 | 166.7 | 154.6 | 93.8 | 93.0 | 97.7 | 146.6 | 235.5 | 230.0 | 206.1 | 211.8 |
| Total Equity | 294.2 | 277.5 | 292.8 | 256.4 | 209.3 | 189.1 | 166.7 | 154.6 | 93.8 | 93.0 | 97.7 | 146.6 | 235.5 | 230.0 | 206.1 | 211.8 |
| Net debt | 300.8 | 342.7 | 27.7 | 70.8 | 73.3 | 49.3 | 1.6 | 17.9 | 148.5 | 187.1 | 189.5 | 232.8 | 38.7 | 88.9 | 67.2 | - |
| Working Capital | 112.4 | 112.2 | 91.5 | 119.4 | 87.4 | 41.5 | 102.4 | 85.4 | 51.4 | 61.8 | 37.5 | 131.6 | 84.3 | 125.1 | 107.8 | 107.5 |
| Book Value | 294.2 | 277.5 | 292.8 | 256.4 | 209.3 | 189.1 | 166.7 | 154.6 | 93.8 | 93.0 | 97.7 | 146.6 | 235.5 | 230.0 | 206.1 | 211.8 |
| Tangible Book Value | (113.2) | (144.3) | 152.3 | 109.5 | 70.4 | 68.8 | 69.2 | 65.3 | (5.3) | (13.1) | (19.7) | 7.7 | 170.2 | 152.9 | 144.2 | 152.2 |
| 22.4 |
| 17.6 |
| 17.7 |
| 14.8 |
| 13.5 |
| 16.7 |
| 28.3 |
| 83.7 |
| 72.3 |
| 73.2 |
| 75.5 |
| 74.8 |
| 75.2 |
| 67.3 |
| 58.9 |
| 46.5 |
| 38.9 |
| 3.0 |
| 2.5 |
| 4.5 |
| 4.7 |
| 7.3 |
| 7.9 |
| 5.5 |
| 6.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 8.7 | 8.7 | 8.7 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 44.6 | 40.5 | 48.0 | 41.3 | 35.3 | 32.2 | 29.7 | 37.3 | 32.7 | 30.3 | 24.8 | 30.7 | 28.2 | 23.1 | 20.4 | 22.4 | 17.6 | 17.7 | 14.8 | 13.5 | 16.7 | 28.3 | 83.7 | 72.3 | 73.2 | 75.5 | 74.8 | 75.2 | 67.3 | 58.9 | 46.5 | 38.9 | 3.0 | 2.5 | 4.5 | 4.7 | 7.3 | 7.9 | 5.5 | 6.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 107.0 | 95.4 | 123.3 | 112.8 | 131.6 | 109.4 | 122.7 | 129.8 | 130.4 | 113.9 | 117.4 | 116.8 | 130.6 | 133.7 | 128.8 | 132.0 | 132.7 | 100.7 | 116.2 | 98.6 | 94.6 | 83.7 | 75.5 | 71.3 | 65.3 | 62.3 | 65.1 | 73.1 | 71.9 | 72.9 | 69.3 | 67.9 | 80.6 | 76.5 | 88.3 | 79.2 | 75.6 | 73.8 | 77.5 | 77.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 65.3 | 67.6 | 99.6 | 102.0 | 103.8 | 97.0 | 105.1 | 105.8 | 105.0 | 90.8 | 96.2 | 98.2 | 102.1 | 93.4 | 108.2 | 108.9 | 99.7 | 93.6 | 90.4 | 79.5 | 69.8 | 65.9 | 48.1 | 49.6 | 49.1 | 44.3 | 44.0 | 42.3 | 42.5 | 43.6 | 44.3 | 49.4 | 47.8 | 47.2 | 49.0 | 48.3 | 50.5 | 46.0 | 48.6 | 55.7 |
| Prepaid Expenses | 5.0 | 6.0 | 9.8 | 13.4 | 7.5 | 8.1 | 9.2 | 13.0 | 6.7 | 6.9 | 9.1 | 10.8 | 5.8 | 7.0 | 10.5 | 11.3 | 4.9 | 5.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 300.0 | 281.5 | 286.8 | 276.1 | 289.1 | 259.3 | 275.2 | 295.5 | 283.7 | 256.6 | 247.4 | 256.6 | 266.8 | 257.2 | 267.9 | 274.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 353.1 | 373.2 | 386.6 | 394.1 | 403.9 | 406.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 124.3 | 127.9 | 131.5 | 135.5 | 136.0 | 137.6 | 134.6 | 135.3 | 135.2 | 107.9 | 106.9 | 106.6 | 105.8 | 101.6 | 97.9 | 94.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 241.1 | 241.3 | 255.9 | 256.1 | 255.5 | 255.5 | 280.9 | 310.0 | 310.3 | 95.4 | 95.1 | 95.4 | 95.2 | 95.2 | 95.3 | 96.1 | 89.0 | 88.8 | ||||||||||||||||||||||
| Intangible Assets | 142.8 | 146.1 | 155.0 | 158.7 | 162.5 | 166.3 | 170.1 | 164.6 | 168.8 | 45.1 | 46.8 | 48.4 | 50.1 | 51.8 | 53.4 | 55.1 | 48.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 21.0 | 22.2 | 26.4 | 26.8 | 29.4 | 30.6 | 30.6 | 31.8 | 34.6 | 28.0 | 27.4 | 27.5 | 28.4 | 28.9 | 29.8 | 29.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 7.6 | 8.2 | 8.3 | 9.3 | 11.0 | 11.3 | 13.4 | 14.2 | 14.5 | 8.4 | 7.3 | 8.0 | 9.8 | 7.9 | 5.3 | 4.1 | 4.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 836.7 | 852.6 | 864.1 | 862.7 | 883.8 | 860.8 | 905.0 | 951.6 | 947.1 | 541.6 | 531.1 | 542.7 | 556.2 | 542.6 | 549.7 | 554.0 | 517.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 64.5 | 51.3 | 81.6 | 75.3 | 84.9 | 71.0 | 79.3 | 93.1 | 81.5 | 79.1 | 80.8 | 81.7 | 93.5 | 73.5 | 97.1 | 104.3 | 101.3 | 81.7 | 78.6 | 81.6 | 69.9 | 61.2 | 47.6 | 44.9 | 49.5 | 46.9 | 54.2 | 52.8 | 53.8 | 60.8 | 51.4 | 56.1 | 66.6 | 63.6 | 62.0 | 54.7 | 56.7 | 49.0 | 51.0 | 41.3 |
| Short Term Debt | 39.4 | 34.6 | 29.5 | 24.6 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 26.0 | 26.0 | 26.0 | 26.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.1 | 6.0 | 6.7 | 6.4 | 6.7 | 6.6 | 6.4 | 6.2 | 6.7 | 5.9 | 5.6 | 5.7 | 6.1 | 6.2 | 6.2 | 5.8 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 29.0 | 30.9 | 26.9 | 23.4 | 23.6 | 26.8 | 26.5 | 25.9 | 26.3 | 28.5 | 29.1 | 31.3 | 27.0 | 26.4 | 20.5 | 20.8 | 20.0 | |||||||||||||||||||||||
| Total Current Liabilities | 182.3 | 169.0 | 171.7 | 155.7 | 162.6 | 147.1 | 153.3 | 163.7 | 162.2 | 165.1 | 163.9 | 164.3 | 175.2 | 137.8 | 153.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 291.9 | 311.2 | 331.7 | 346.2 | 363.7 | 355.3 | 367.9 | 380.5 | 381.0 | 32.0 | 34.0 | 53.0 | 62.8 | 94.0 | 98.0 | 104.0 | 92.5 | 90.9 | 111.3 | 57.8 | 70.9 | 37.6 | 37.5 | 37.4 | 37.3 | 77.2 | 77.1 | 77.0 | 76.9 | 76.8 | 76.7 | 78.7 | 144.4 | 151.0 | 158.0 | 170.1 | 179.6 | 189.5 | 197.9 | 217.4 |
| Operating Lease Liabilities Non-Current | 14.9 | 16.1 | 19.7 | 20.3 | 22.5 | 23.7 | 23.7 | 25.0 | 27.2 | 22.4 | 22.0 | 22.0 | 22.4 | 22.8 | 23.7 | 23.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 38.1 | 37.7 | 31.7 | 32.0 | 32.8 | 33.9 | 57.2 | 62.1 | 63.1 | 8.7 | 10.0 | 9.0 | 8.1 | 7.5 | 7.1 | 6.5 | 5.8 | |||||||||||||||||||||||
| Pension Obligations | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.8 | 1.0 | 1.0 | 1.1 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.5 | 14.9 | 15.0 | 16.1 | 16.9 | 15.3 | 19.1 | 17.5 | 13.5 | 12.1 | 10.3 | 11.4 | 13.7 | 15.3 | 13.7 | 13.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 547.9 | 558.4 | 577.4 | 578.1 | 606.4 | 583.3 | 629.4 | 657.1 | 655.5 | 248.8 | 248.9 | 268.3 | 291.0 | 286.2 | 304.7 | 316.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 23.1 | 23.0 | 23.0 | 23.0 | 23.0 | 22.9 | 22.9 | 22.9 | 22.8 | 22.6 | 22.6 | 22.6 | 22.5 | 22.3 | 22.3 | 22.3 | 22.2 | 22.2 | 22.2 | 22.1 | 22.1 | 21.9 | 21.9 | 21.8 | 21.8 | 21.8 | 21.7 | 21.6 | 21.6 | 21.5 | 21.5 | 21.4 | 18.6 | 18.5 | 18.4 | 18.4 | 18.3 | 18.2 | 18.2 | 18.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (40.9) | (33.9) | (40.1) | (42.1) | (46.7) | (48.5) | (47.7) | (31.8) | (37.1) | (35.5) | (43.0) | (50.7) | (56.2) | (64.0) | (72.3) | (81.0) | (91.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (20.5) | (21.1) | (22.0) | (21.3) | (23.5) | (22.1) | (23.6) | (20.1) | (17.6) | (16.8) | (17.9) | (17.0) | (17.8) | (17.8) | (18.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 288.9 | 294.2 | 286.6 | 284.6 | 277.4 | 277.5 | 275.6 | 294.6 | 291.7 | 292.8 | 282.2 | 274.4 | 265.2 | 256.4 | 245.0 | 237.3 | 224.1 | |||||||||||||||||||||||
| Total Equity | 288.9 | 294.2 | 286.6 | 284.6 | 277.4 | 277.5 | 275.6 | 294.6 | 291.7 | 292.8 | 282.2 | 274.4 | 265.2 | 256.4 | 245.0 | 237.3 | 224.1 | 209.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 331.4 | 345.8 | 361.2 | 370.8 | 383.4 | 375.0 | 387.5 | 400.1 | 400.6 | 58.0 | 60.0 | 79.0 | 88.8 | 94.0 | 98.0 | 104.0 | 92.5 | 90.9 | 111.3 | 57.8 | 70.9 | 77.6 | 77.5 | 77.4 | 77.3 | 77.2 | 77.1 | 77.0 | 76.9 | 76.8 | 76.7 | 78.7 | 144.4 | 151.0 | 158.0 | 170.1 | 179.6 | 189.5 | 197.9 | 217.4 |
| Net debt | 286.8 | 305.3 | 313.3 | 329.5 | 348.1 | 342.7 | 357.8 | 362.7 | 367.9 | 27.7 | 35.2 | 48.3 | 60.5 | 70.8 | 77.5 | 81.5 | 74.9 | 73.3 | ||||||||||||||||||||||
| Working Capital | 117.8 | 112.4 | 115.0 | 120.3 | 126.6 | 112.2 | 121.9 | 131.9 | 121.5 | 91.5 | 83.5 | 92.3 | 91.6 | 119.4 | 114.6 | 114.6 | 105.8 | 87.4 | ||||||||||||||||||||||
| Book Value | 288.9 | 294.2 | 286.6 | 284.6 | 277.4 | 277.5 | 275.6 | 294.6 | 291.7 | 292.8 | 282.2 | 274.4 | 265.2 | 256.4 | 245.0 | 237.3 | 224.1 | 209.3 | ||||||||||||||||||||||
| Tangible Book Value | (95.0) | (93.1) | (124.3) | (130.2) | (140.7) | (144.3) | (175.3) | (180.1) | (187.4) | 152.3 | 140.3 | 130.6 | 120.0 | 109.5 | 96.3 | 86.1 | 86.4 | |||||||||||||||||||||||
| 7.2 |
| 9.6 |
| 9.6 |
| 4.8 |
| 4.6 |
| 5.7 |
| 3.0 |
| 2.8 |
| 3.4 |
| 4.6 |
| 1.8 |
| 2.5 |
| 3.1 |
| 4.0 |
| 1.8 |
| 2.2 |
| 2.9 |
| 3.7 |
| 2.8 |
| 4.8 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.8 |
| 219.9 |
| 228.6 |
| 201.2 |
| 190.7 |
| 183.7 |
| 212.0 |
| 198.9 |
| 190.6 |
| 185.0 |
| 187.4 |
| 195.3 |
| 183.5 |
| 182.9 |
| 170.2 |
| 168.0 |
| 151.2 |
| 150.0 |
| 153.3 |
| 144.5 |
| 144.8 |
| 141.2 |
| 145.7 |
| 152.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 261.2 |
| 279.1 |
| 281.2 |
| 282.6 |
| 285.6 |
| 282.4 |
| 92.2 |
| 92.0 |
| 90.5 |
| 84.0 |
| 83.2 |
| 74.0 |
| 53.9 |
| 54.3 |
| 54.0 |
| 55.0 |
| 56.1 |
| 57.2 |
| 59.3 |
| 65.5 |
| 73.0 |
| 73.8 |
| 79.5 |
| 83.9 |
| 91.9 |
| 94.0 |
| 105.4 |
| 111.5 |
| 118.3 |
| 124.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.3 |
| 79.5 |
| 79.4 |
| 79.3 |
| 66.4 |
| 66.2 |
| 65.8 |
| 66.8 |
| 66.4 |
| 59.5 |
| 59.3 |
| 59.1 |
| 59.7 |
| 59.5 |
| 59.7 |
| 60.0 |
| 60.0 |
| 59.6 |
| 59.3 |
| 59.2 |
| 59.5 |
| 59.6 |
| 50.2 |
| 51.6 |
| 38.7 |
| 39.8 |
| 41.0 |
| 25.5 |
| 26.4 |
| 28.5 |
| 30.8 |
| 32.9 |
| 26.6 |
| 28.4 |
| 30.3 |
| 32.5 |
| 34.6 |
| 36.8 |
| 39.0 |
| 42.4 |
| 44.0 |
| 45.9 |
| 48.0 |
| 50.6 |
| 53.1 |
| 27.9 |
| 29.3 |
| 30.5 |
| 22.8 |
| 20.8 |
| 18.4 |
| 4.9 |
| 4.8 |
| 5.4 |
| 5.9 |
| 6.4 |
| 6.0 |
| 5.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.9 |
| - |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.3 |
| 4.2 |
| 6.2 |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.8 |
| 3.9 |
| 2.0 |
| 2.0 |
| 4.3 |
| 5.7 |
| 1.2 |
| 5.7 |
| 3.5 |
| 4.1 |
| 6.9 |
| 9.8 |
| 3.8 |
| 3.3 |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.2 |
| 132.2 |
| 127.6 |
| 129.1 |
| 131.4 |
| 134.0 |
| 484.5 |
| 494.8 |
| 430.5 |
| 420.3 |
| 400.0 |
| 366.4 |
| 354.8 |
| 348.9 |
| 353.1 |
| 357.3 |
| 353.0 |
| 345.8 |
| 348.6 |
| 341.5 |
| 360.7 |
| 349.7 |
| 355.9 |
| 373.4 |
| 370.8 |
| 377.8 |
| 381.7 |
| 395.4 |
| 410.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 40.0 |
| 40.0 |
| 40.0 |
| 39.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 5.3 |
| 5.4 |
| 4.8 |
| 4.3 |
| 4.4 |
| 1.8 |
| 1.5 |
| 1.8 |
| 2.1 |
| 2.2 |
| 2.0 |
| 1.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 12.9 |
| 11.9 |
| 16.5 |
| 15.8 |
| 13.3 |
| 11.7 |
| 15.5 |
| 17.9 |
| 14.4 |
| 13.1 |
| 11.9 |
| 11.4 |
| 14.0 |
| 19.6 |
| 19.0 |
| 18.1 |
| 17.9 |
| 17.9 |
| 16.5 |
| 17.7 |
| 16.6 |
| 18.3 |
| 18.0 |
| 14.6 |
| 13.6 |
| 16.7 |
| 16.8 |
| 15.7 |
| 15.5 |
| 15.5 |
| 14.5 |
| - |
| - |
| 13.1 |
| - |
| - |
| 160.1 |
| 149.0 |
| 132.5 |
| 128.0 |
| 127.1 |
| 113.7 |
| 142.2 |
| 125.0 |
| 120.4 |
| 119.8 |
| 82.6 |
| 89.3 |
| 86.6 |
| 87.5 |
| 97.4 |
| 86.2 |
| 88.3 |
| 96.6 |
| 98.7 |
| 98.3 |
| 87.7 |
| 86.2 |
| 79.3 |
| 80.1 |
| 73.1 |
| 22.5 |
| 23.8 |
| 25.0 |
| 17.8 |
| 16.3 |
| 13.8 |
| 3.4 |
| 3.5 |
| 3.8 |
| 4.1 |
| 4.4 |
| 4.2 |
| 3.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 2.8 |
| 1.9 |
| 1.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 3.5 |
| 3.9 |
| 4.3 |
| 11.7 |
| 10.4 |
| 10.5 |
| 10.6 |
| 9.1 |
| 9.5 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.2 |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 13.1 |
| 12.5 |
| 14.2 |
| 14.3 |
| 14.4 |
| 12.9 |
| 11.8 |
| 11.8 |
| 22.6 |
| 22.7 |
| 22.8 |
| 19.1 |
| 19.8 |
| 19.3 |
| 9.0 |
| 8.8 |
| 8.2 |
| 7.6 |
| 7.7 |
| 7.9 |
| 9.2 |
| 9.4 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 293.1 |
| 275.2 |
| 289.3 |
| 228.5 |
| 226.0 |
| 210.9 |
| 178.8 |
| 173.2 |
| 172.6 |
| 186.5 |
| 193.5 |
| 190.6 |
| 187.4 |
| 194.0 |
| 182.4 |
| 179.4 |
| 253.7 |
| 262.2 |
| 275.7 |
| 276.0 |
| 284.2 |
| 288.7 |
| 296.6 |
| 309.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (104.2) |
| (106.5) |
| (109.4) |
| (115.6) |
| (117.9) |
| (116.0) |
| (119.8) |
| (123.2) |
| (135.1) |
| (136.2) |
| (136.6) |
| (138.3) |
| (141.2) |
| (138.7) |
| (112.8) |
| (116.5) |
| (119.5) |
| (97.1) |
| (96.2) |
| (94.1) |
| (93.1) |
| (87.5) |
| (83.8) |
| (16.0) |
| (14.8) |
| (15.4) |
| (15.8) |
| (14.9) |
| (15.4) |
| (15.8) |
| (17.3) |
| (17.9) |
| (19.1) |
| (16.3) |
| (17.2) |
| (16.7) |
| (17.5) |
| (18.3) |
| (15.8) |
| (16.5) |
| (16.4) |
| (14.5) |
| (30.7) |
| (33.1) |
| (33.3) |
| (34.2) |
| (33.1) |
| (32.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 209.3 |
| 205.5 |
| 202.0 |
| 194.3 |
| 189.1 |
| 187.6 |
| 181.7 |
| 176.2 |
| 166.7 |
| 163.8 |
| 162.4 |
| 158.4 |
| 154.6 |
| 159.1 |
| 181.3 |
| 95.9 |
| 93.8 |
| 97.7 |
| 94.8 |
| 93.6 |
| 93.0 |
| 98.8 |
| 100.9 |
| 205.5 |
| 202.0 |
| 194.3 |
| 189.1 |
| 187.6 |
| 181.7 |
| 176.2 |
| 166.7 |
| 163.8 |
| 162.4 |
| 158.4 |
| 154.6 |
| 159.1 |
| 181.3 |
| 95.9 |
| 93.8 |
| 97.7 |
| 94.8 |
| 93.6 |
| 93.0 |
| 98.8 |
| 100.9 |
| 96.5 |
| 44.3 |
| 54.3 |
| 49.3 |
| (6.3) |
| 5.1 |
| 4.1 |
| 1.6 |
| 2.3 |
| 1.8 |
| 9.6 |
| 17.9 |
| 30.2 |
| 39.7 |
| 141.3 |
| 148.5 |
| 153.5 |
| 165.4 |
| 172.2 |
| 181.6 |
| 192.4 |
| 210.9 |
| 100.5 |
| 74.1 |
| 77.1 |
| 41.5 |
| 87.0 |
| 78.4 |
| 70.9 |
| 102.4 |
| 98.1 |
| 108.7 |
| 96.0 |
| 85.4 |
| 83.9 |
| 79.7 |
| 54.6 |
| 51.4 |
| 55.0 |
| 56.8 |
| 58.6 |
| 61.8 |
| 65.5 |
| 78.9 |
| 205.5 |
| 202.0 |
| 194.3 |
| 189.1 |
| 187.6 |
| 181.7 |
| 176.2 |
| 166.7 |
| 163.8 |
| 162.4 |
| 158.4 |
| 154.6 |
| 159.1 |
| 181.3 |
| 95.9 |
| 93.8 |
| 97.7 |
| 94.8 |
| 93.6 |
| 93.0 |
| 98.8 |
| 100.9 |
| 70.4 |
| 64.7 |
| 83.8 |
| 75.1 |
| 68.8 |
| 95.7 |
| 89.1 |
| 81.9 |
| 69.2 |
| 64.5 |
| 76.3 |
| 70.7 |
| 65.3 |
| 66.9 |
| 87.2 |
| (0.5) |
| (5.3) |
| (4.7) |
| (8.8) |
| (11.5) |
| (14.2) |
| (11.2) |
| (11.8) |