| (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 | 11.4 | 18.1 | 21.9 | 12.8 | 28.7 | 48.1 | 17.9 | 18.0 | 224.4 | 6.3 | 15.1 | 37.3 | 3.0 | 19.0 | 4.5 | 5.6 | 8.7 | 11.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 11.4 | 18.1 | 21.9 | 12.8 | 28.7 | 48.1 | 17.9 | 18.0 | 224.4 | 6.3 | 15.1 | 37.3 | 3.0 | 19.0 | 4.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 59.8 | 61.5 | 65.5 | 74.1 | 71.4 | 84.6 | 83.2 | 133.4 | 108.4 | 93.4 | 123.0 | 97.5 | 58.9 | 51.6 | 66.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 66.0 | 61.9 | 71.6 | 80.7 | 75.0 | 62.5 | 67.1 | 120.9 | 82.6 | 67.1 | 119.8 | 91.5 | 54.5 | 46.2 | 46.0 | 41.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 552.5 | 506.3 | 371.6 | 314.1 | 546.2 | 497.8 | 339.3 | 318.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 49.4 | 38.9 | 45.5 | 45.9 | 36.7 | 37.4 | 41.0 | 65.7 | 53.0 | 44.7 | 69.1 | 71.1 | 40.7 | 37.0 | 48.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 153.8 | 143.6 | 149.4 | 149.4 | 151.1 | 79.0 | 757.3 | 811.5 | 790.8 | 785.7 | 795.4 | 328.0 | 26.0 | 63.7 | 71.6 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 159.5 | 148.6 | 153.3 | 152.7 | 154.1 | 83.9 | 776.4 | 842.8 | 808.1 | 798.5 | 807.1 | 350.2 | 36.5 | 69.5 | 78.1 | 73.4 | ||
| (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 | 8.5 | 11.4 | 12.2 | 9.5 | 11.7 | 18.1 | 12.4 | 13.7 | 20.6 | 21.9 | 21.8 | 14.3 | 10.5 | 12.8 | 12.6 | |||||||||||||||||||||||||
| - |
| 5.6 |
| 8.7 |
| 11.1 |
| 63.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 10.5 | 10.5 | 9.2 | 9.1 | 7.2 | 11.1 | 11.8 | 21.6 | 18.5 | 7.0 | 11.6 | 9.5 | 6.2 | 6.3 | 5.8 | 4.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 164.0 | 167.6 | 182.6 | 191.7 | 196.3 | 215.2 | 303.0 | 296.2 | 477.3 | 282.3 | 280.2 | 242.8 | 125.7 | 127.3 | 124.0 | 115.7 | - | - |
| 298.4 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 178.0 | 145.3 | 112.4 | 84.0 | 227.2 | 219.4 | 218.2 | 198.9 | 177.9 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 374.5 | 361.0 | 259.3 | 230.1 | 319.0 | 278.4 | 121.1 | 119.7 | 120.5 | 118.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 42.5 | 35.0 | 32.7 | 31.8 | 34.0 | 27.0 | 21.8 | 20.4 | 39.8 | 36.0 | 38.5 | 34.7 | - | - | - | - | - | - |
| Goodwill | - | - | - | 0.0 | 0.0 | 0.0 | 94.8 | 94.5 | 454.6 | 443.5 | 448.4 | 83.9 | 8.6 | 8.3 | 8.0 | 8.4 | 9.3 | - |
| Intangible Assets | 30.8 | 44.4 | 58.7 | 72.9 | 88.7 | 103.1 | 117.4 | 131.9 | 237.7 | 254.3 | 280.2 | 52.8 | 0.9 | 0.9 | 0.9 | 0.9 | - | - |
| Operating Lease Right Of Use Assets | 35.2 | 39.3 | 43.4 | 46.7 | 46.4 | 50.3 | 45.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.7 | 1.3 | 0.7 | 0.1 | 0.3 | 0.0 | - | - | - | - | 0.7 | 2.3 | 2.7 | 6.1 | 1.1 | 0.2 | - | - |
| Other Non-Current Assets | 7.7 | 7.3 | 7.0 | 5.3 | 4.2 | 5.7 | 8.6 | 7.6 | 6.3 | 8.1 | 10.1 | 17.7 | 3.4 | 3.1 | 4.9 | 4.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 440.8 | 456.9 | 510.9 | 546.1 | 579.1 | 625.0 | 1,542.0 | 1,500.9 | 1,473.7 | 1,358.3 | 1,388.3 | 712.7 | 262.4 | 265.3 | 259.5 | 248.6 | - | - |
| 55.5 |
| - |
| - |
| Short Term Debt | 5.8 | 5.0 | 3.9 | 3.3 | 3.1 | 4.9 | 19.1 | 31.3 | 17.3 | 12.8 | 11.7 | 22.2 | 10.5 | 5.8 | 6.5 | 5.7 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.4 | 6.0 | 5.7 | 5.3 | 5.7 | 4.8 | 4.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 14.0 | 19.9 | 15.5 | 11.7 | 17.7 | 21.3 | 15.6 | 24.6 | 21.1 | 17.2 | 21.1 | 21.1 | 11.8 | 10.2 | 11.7 | 13.5 | - | - |
| Other Current Liabilities | 13.6 | 13.4 | 10.5 | 11.7 | 8.7 | 31.3 | 17.3 | 23.4 | 17.0 | 20.3 | 21.3 | 14.5 | 4.6 | 4.8 | 4.3 | 5.9 | - | - |
| Total Current Liabilities | 89.8 | 83.9 | 81.6 | 78.8 | 74.0 | 103.2 | 139.5 | 145.0 | 108.4 | 140.2 | 133.4 | 137.6 | 69.4 | 58.8 | 73.0 | 83.6 | - | - |
| 67.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 37.1 | 42.3 | 47.3 | 51.4 | 51.3 | 55.1 | 48.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 85.8 | 91.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4.3 | 5.0 | 5.0 | 5.6 | 7.5 | 11.2 | 24.5 | 93.5 | 71.6 | 96.0 | 117.5 | 49.5 | 3.8 | 3.9 | 3.8 | 4.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.4 | 14.1 | 24.8 | 10.0 | 17.3 | 17.2 | 40.5 | 29.4 | 12.5 | 14.3 | 4.7 | 2.4 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 294.4 | 288.9 | 308.1 | 295.2 | 301.1 | 265.7 | 1,095.7 | 1,081.6 | 988.9 | 1,048.9 | 1,066.7 | 539.0 | 109.6 | 136.8 | 159.8 | 170.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 439.7 | 455.8 | 457.6 | 468.1 | 474.8 | 493.3 | 501.6 | 508.7 | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (367.6) | (333.6) | (295.3) | (245.2) | (219.1) | (205.9) | (105.3) | (58.5) | 211.1 | 55.2 | 56.1 | 69.0 | 65.9 | 51.9 | 27.6 | 6.7 | - | - |
| Accumulated Other Comprehensive Income | (38.6) | (48.2) | (37.8) | (37.1) | (31.9) | (33.7) | (44.6) | (31.3) | (17.7) | (30.6) | (21.9) | 5.4 | 23.5 | 19.6 | 16.8 | 19.4 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 34.0 | 74.5 | 125.0 | 186.3 | (31.9) | (33.7) | (44.6) | (31.3) | 0.0 | 0.0 | 313.9 | 173.7 | 152.8 | 128.6 | 99.7 | 78.1 | 76.8 | 109.8 |
| Total Equity | 34.0 | 74.5 | 125.0 | 186.3 | 224.2 | 254.2 | 353.3 | 419.3 | 485.3 | 309.4 | 312.4 | 173.0 | 152.8 | 128.6 | 99.7 | 78.1 | 76.8 | 109.8 |
| - |
| - |
| Net debt | 148.2 | 130.5 | 131.4 | 139.9 | 125.5 | 35.8 | 758.4 | 824.8 | 583.6 | 792.2 | 792.0 | 312.9 | 33.4 | 50.5 | 73.6 | 67.8 | - | - |
| Working Capital | 74.2 | 83.7 | 100.9 | 112.9 | 122.3 | 112.0 | 163.5 | 151.2 | 368.9 | 142.1 | 146.8 | 105.2 | 56.3 | 68.5 | 51.0 | 32.1 | - | - |
| Book Value | 34.0 | 74.5 | 125.0 | 186.3 | (31.9) | (33.7) | (44.6) | (31.3) | 0.0 | 0.0 | 313.9 | 173.7 | 152.8 | 128.6 | 99.7 | 78.1 | 76.8 | 109.8 |
| Tangible Book Value | 3.2 | 30.1 | 66.3 | 113.4 | (120.6) | (136.8) | (256.7) | (257.7) | (692.3) | (697.8) | (414.7) | 36.9 | 143.2 | 119.4 | 90.7 | 68.8 | 67.5 | - |
| 15.2 |
| 20.6 |
| 28.7 |
| 24.6 |
| 31.5 |
| 43.0 |
| 48.1 |
| 56.1 |
| 82.7 |
| 79.2 |
| 17.9 |
| 24.4 |
| 22.1 |
| 20.3 |
| 18.0 |
| 17.8 |
| 23.2 |
| 185.0 |
| 224.4 |
| 347.4 |
| 19.2 |
| 19.6 |
| 6.3 |
| 14.8 |
| 15.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.5 | 11.4 | 12.2 | 9.5 | 11.7 | 18.1 | 12.4 | 13.7 | 20.6 | 21.9 | 21.8 | 14.3 | 10.5 | 12.8 | 12.6 | 15.2 | 20.6 | 28.7 | 24.6 | 31.5 | 43.0 | 48.1 | 56.1 | 82.7 | 79.2 | 17.9 | 24.4 | 22.1 | 20.3 | 18.0 | 17.8 | 23.2 | 185.0 | 224.4 | 347.4 | 19.2 | 19.6 | 6.3 | 14.8 | 15.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 72.0 | 59.8 | 63.0 | 69.8 | 61.5 | 61.5 | 64.4 | 68.8 | 71.9 | 65.5 | 73.2 | 79.3 | 80.0 | 74.1 | 83.5 | 82.6 | 89.4 | 71.4 | 84.0 | 82.2 | 90.5 | 84.6 | 87.4 | 105.7 | 128.5 | 83.2 | 141.6 | 151.3 | 147.1 | 133.4 | 150.0 | 147.4 | 119.6 | 108.4 | 108.2 | 162.4 | 159.6 | 93.4 | 147.4 | 147.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 68.2 | 66.0 | 63.5 | 62.8 | 62.9 | 61.9 | 69.6 | 68.3 | 72.7 | 71.6 | 70.9 | 77.4 | 81.8 | 80.7 | 84.2 | 84.7 | 81.2 | 75.0 | 75.3 | 74.8 | 67.5 | 62.5 | 63.7 | 121.0 | 118.9 | 67.1 | 126.8 | 128.5 | 128.9 | 122.6 | 124.1 | 116.1 | 91.6 | 82.6 | 76.6 | 123.7 | 116.6 | 67.1 | 118.8 | 118.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 12.5 | 10.5 | 14.1 | 12.1 | 12.3 | 10.5 | 10.4 | 16.9 | 10.4 | 9.2 | 11.3 | 9.2 | 9.0 | 9.1 | 12.8 | 13.3 | 15.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 180.1 | 164.0 | 169.9 | 172.0 | 173.0 | 167.6 | 173.9 | 185.3 | 193.5 | 182.6 | 193.3 | 197.4 | 200.5 | 191.7 | 204.1 | 206.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 45.3 | 42.5 | 39.5 | 40.3 | 37.6 | 35.0 | 39.8 | 36.3 | 34.4 | 32.7 | 29.1 | 31.6 | 32.2 | 31.8 | 28.2 | 30.9 | 32.2 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||
| Intangible Assets | 27.4 | 30.8 | 34.2 | 37.6 | 41.0 | 44.4 | 47.8 | 51.2 | 55.3 | 58.7 | 62.2 | 65.8 | 69.3 | 72.9 | 78.0 | 81.5 | 85.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 33.5 | 35.2 | 36.2 | 37.3 | 38.3 | 39.3 | 40.8 | 41.6 | 42.1 | 43.4 | 43.5 | 44.9 | 46.3 | 46.7 | 46.2 | 46.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.7 | 1.7 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 0.8 | 0.7 | 0.7 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 7.1 | 7.7 | 7.9 | 8.0 | 7.4 | 7.3 | 6.6 | 10.4 | 7.1 | 7.0 | 6.7 | 6.4 | 4.3 | 5.3 | 5.8 | 5.4 | 5.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 453.4 | 440.8 | 451.0 | 460.8 | 460.7 | 456.9 | 483.1 | 497.2 | 512.8 | 510.9 | 520.7 | 538.4 | 547.3 | 546.1 | 557.6 | 573.2 | 595.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 51.9 | 49.4 | 46.7 | 45.8 | 45.9 | 38.9 | 45.0 | 45.5 | 50.8 | 45.5 | 49.3 | 51.4 | 50.0 | 45.9 | 45.1 | 47.9 | 48.9 | 36.7 | 44.0 | 46.8 | 43.2 | 37.4 | 42.9 | 43.8 | 59.8 | 41.0 | 65.5 | 63.5 | 74.3 | 65.7 | 66.3 | 55.1 | 54.8 | 53.0 | 48.3 | 78.3 | 77.7 | 44.7 | 69.7 | 65.9 |
| Short Term Debt | 3.5 | 5.8 | 5.5 | 5.6 | 3.7 | 5.0 | 8.1 | 8.0 | 7.0 | 3.9 | 6.7 | 6.8 | 6.3 | 3.3 | 3.2 | 3.1 | 3.1 | 3.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.8 | 6.4 | 6.2 | 5.9 | 5.6 | 6.0 | 5.8 | 5.4 | 5.2 | 5.7 | 5.4 | 5.4 | 5.0 | 5.3 | 5.0 | 5.1 | ||||||||||||||||||||||||
| Accrued Expenses | 17.1 | 14.0 | 14.8 | 14.4 | 17.7 | 19.9 | 15.0 | 14.8 | 16.9 | 15.5 | 13.2 | 13.3 | 14.3 | 11.7 | 13.0 | 15.2 | 20.7 | 17.7 | ||||||||||||||||||||||
| Other Current Liabilities | 17.8 | 13.6 | 17.3 | 16.9 | 16.7 | 13.4 | 14.1 | 16.7 | 14.5 | 10.5 | 13.5 | 13.6 | 15.3 | 11.7 | 11.4 | 12.4 | 13.5 | |||||||||||||||||||||||
| Total Current Liabilities | 96.5 | 89.8 | 90.9 | 89.2 | 90.1 | 83.9 | 88.6 | 90.9 | 94.8 | 81.6 | 88.5 | 91.0 | 91.3 | 78.8 | 78.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 166.9 | 153.8 | 149.4 | 154.0 | 147.6 | 143.6 | 135.5 | 150.7 | 151.5 | 149.4 | 145.9 | 148.6 | 146.2 | 149.4 | 154.4 | 151.3 | 150.4 | 151.1 | 151.3 | 150.7 | 151.6 | 79.0 | 117.5 | 817.0 | 815.0 | 757.3 | 841.7 | 850.4 | 826.3 | 811.5 | 843.5 | 1,040.4 | 787.4 | 790.8 | 794.0 | 827.4 | 799.5 | 785.7 | 795.7 | 801.2 |
| Operating Lease Liabilities Non-Current | 35.2 | 37.1 | 38.4 | 39.7 | 41.0 | 42.3 | 44.0 | 45.1 | 45.8 | 47.3 | 47.8 | 49.1 | 50.7 | 51.4 | 51.1 | 50.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4.4 | 4.3 | 4.4 | 4.9 | 5.1 | 5.0 | 5.0 | 4.6 | 4.7 | 5.0 | 4.1 | 5.7 | 6.1 | 5.6 | 6.4 | 8.1 | 7.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 6.5 | 9.4 | 11.0 | 10.9 | 11.7 | 14.1 | 14.2 | 12.2 | 18.3 | 24.8 | 16.3 | 18.5 | 10.7 | 10.0 | 10.6 | 13.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 309.5 | 294.4 | 294.0 | 298.7 | 295.5 | 288.9 | 287.2 | 303.5 | 315.2 | 308.1 | 302.7 | 313.0 | 305.1 | 295.2 | 301.1 | 307.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | - | - | - | 0.3 | - | 0.3 | - | - |
| Additional Paid In Capital | 437.1 | 439.7 | 443.9 | 448.0 | 452.2 | 455.8 | 459.2 | 462.4 | 464.1 | 457.6 | 460.4 | 462.5 | 465.4 | 468.1 | 470.5 | 473.0 | 473.1 | |||||||||||||||||||||||
| Retained Earnings | (374.5) | (367.6) | (355.1) | (348.4) | (340.3) | (333.6) | (312.6) | (310.1) | (307.9) | (295.3) | (274.8) | (269.8) | (255.4) | (245.2) | (233.2) | (231.0) | (222.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (37.0) | (38.6) | (39.8) | (40.6) | (45.0) | (48.2) | (40.5) | (44.4) | (40.6) | (37.8) | (42.3) | (38.8) | (36.0) | (37.1) | (43.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 26.1 | 34.0 | 49.6 | 59.5 | 67.3 | 74.5 | 106.6 | 108.4 | 116.1 | 125.0 | 143.7 | 154.4 | 174.5 | 186.3 | 194.8 | 206.3 | 223.0 | |||||||||||||||||||||||
| Total Equity | 26.1 | 34.0 | 49.6 | 59.5 | 67.3 | 74.5 | 106.6 | 108.4 | 116.1 | 125.0 | 143.7 | 154.4 | 174.5 | 186.3 | 194.8 | 206.3 | 223.0 | 224.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 170.4 | 159.5 | 154.9 | 159.6 | 151.3 | 148.6 | 143.6 | 158.7 | 158.5 | 153.3 | 152.6 | 155.4 | 152.5 | 152.7 | 157.5 | 154.5 | 153.5 | 154.1 | 154.7 | 155.5 | 156.4 | 83.9 | 830.8 | 837.5 | 835.0 | 776.4 | 867.3 | 875.5 | 859.7 | 842.8 | 875.2 | 1,070.2 | 806.2 | 808.1 | 815.1 | 852.1 | 810.2 | 798.5 | 804.3 | 820.8 |
| Net debt | 161.9 | 148.2 | 142.6 | 150.1 | 139.6 | 130.5 | 131.2 | 145.0 | 137.9 | 131.4 | 130.8 | 141.1 | 141.9 | 139.9 | 145.0 | 139.3 | 132.9 | 125.5 | ||||||||||||||||||||||
| Working Capital | 83.6 | 74.2 | 79.0 | 82.8 | 82.9 | 83.7 | 85.3 | 94.4 | 98.7 | 100.9 | 104.7 | 106.4 | 109.2 | 112.9 | 125.5 | 122.3 | 125.5 | 122.3 | ||||||||||||||||||||||
| Book Value | 26.1 | 34.0 | 49.6 | 59.5 | 67.3 | 74.5 | 106.6 | 108.4 | 116.1 | 125.0 | 143.7 | 154.4 | 174.5 | 186.3 | 194.8 | 206.3 | 223.0 | 224.2 | ||||||||||||||||||||||
| Tangible Book Value | (1.3) | 3.2 | 15.4 | 21.9 | 26.3 | 30.1 | 58.8 | 57.2 | 60.9 | 66.3 | 81.5 | 88.7 | 105.1 | 113.4 | 116.8 | 124.8 | 137.9 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 11.8 |
| 13.1 |
| 12.4 |
| 11.1 |
| 11.8 |
| 15.5 |
| 19.1 |
| 11.8 |
| 21.9 |
| 16.4 |
| 17.5 |
| 21.9 |
| 22.7 |
| 24.5 |
| 21.1 |
| 18.5 |
| 20.2 |
| 13.8 |
| 14.6 |
| 7.0 |
| 13.8 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.3 |
| 196.3 |
| 207.5 |
| 214.7 |
| 222.5 |
| 215.2 |
| 863.6 |
| 342.3 |
| 363.0 |
| 303.0 |
| 316.3 |
| 318.7 |
| 314.5 |
| 298.2 |
| 354.0 |
| 363.0 |
| 461.1 |
| 477.3 |
| 552.4 |
| 327.6 |
| 310.3 |
| 281.4 |
| 295.5 |
| 297.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.5 |
| 219.8 |
| 218.1 |
| 223.7 |
| 225.5 |
| 344.1 |
| 350.4 |
| 256.0 |
| 364.5 |
| 368.4 |
| 352.9 |
| 361.0 |
| 352.1 |
| 334.0 |
| 266.9 |
| 259.3 |
| 238.8 |
| 333.2 |
| 328.2 |
| 230.6 |
| 326.0 |
| 323.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.0 |
| 30.8 |
| 29.9 |
| 28.2 |
| 27.0 |
| 24.1 |
| 22.1 |
| 21.1 |
| 21.8 |
| 19.9 |
| 20.4 |
| 21.1 |
| 20.4 |
| 39.3 |
| 40.5 |
| 42.1 |
| 39.8 |
| 37.7 |
| 39.9 |
| 38.0 |
| 36.0 |
| 38.9 |
| 41.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 196.5 |
| 196.3 |
| 94.8 |
| 437.3 |
| 439.6 |
| 440.2 |
| 439.5 |
| 624.5 |
| 617.8 |
| 463.7 |
| 454.6 |
| 443.5 |
| 452.3 |
| 451.4 |
| 441.4 |
| 448.3 |
| 448.7 |
| 88.7 |
| 92.3 |
| 95.9 |
| 99.5 |
| 103.1 |
| 106.7 |
| 306.6 |
| 317.9 |
| 117.4 |
| 340.5 |
| 351.8 |
| 363.6 |
| 376.2 |
| 384.7 |
| 394.7 |
| 237.6 |
| 237.7 |
| 236.8 |
| 244.3 |
| 250.1 |
| 254.3 |
| 262.0 |
| 267.8 |
| 46.8 |
| 46.4 |
| 47.4 |
| 48.4 |
| 49.5 |
| 50.3 |
| 51.6 |
| 77.1 |
| 68.4 |
| 45.5 |
| 67.9 |
| 65.3 |
| 68.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| 38.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.1 |
| 4.8 |
| 4.5 |
| 5.7 |
| 6.7 |
| 7.4 |
| 8.1 |
| 8.6 |
| 7.4 |
| 8.0 |
| 7.4 |
| 7.6 |
| 8.8 |
| 11.1 |
| 13.6 |
| 6.3 |
| 8.3 |
| 8.6 |
| 8.5 |
| 9.6 |
| 11.1 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 579.1 |
| 594.7 |
| 613.6 |
| 622.3 |
| 625.0 |
| 1,316.2 |
| 1,296.0 |
| 1,325.2 |
| 1,542.0 |
| 1,553.7 |
| 1,572.3 |
| 1,581.0 |
| 1,502.9 |
| 1,763.3 |
| 1,761.1 |
| 1,485.1 |
| 1,475.0 |
| 1,517.5 |
| 1,405.8 |
| 1,386.7 |
| 1,356.6 |
| 1,381.6 |
| 1,394.7 |
| 3.4 |
| 4.8 |
| 4.8 |
| 4.9 |
| 713.4 |
| 20.6 |
| 20.1 |
| 19.1 |
| 25.6 |
| 25.1 |
| 33.4 |
| 31.3 |
| 31.7 |
| 29.8 |
| 18.8 |
| 17.3 |
| 21.1 |
| 24.7 |
| 10.8 |
| 12.8 |
| 8.6 |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.7 |
| 5.5 |
| 5.1 |
| 5.0 |
| 4.8 |
| 5.0 |
| 7.1 |
| 5.8 |
| 4.3 |
| 7.0 |
| 7.3 |
| 7.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.9 |
| 21.3 |
| 24.6 |
| 21.3 |
| 19.2 |
| 33.3 |
| 32.1 |
| 15.6 |
| 31.9 |
| 30.0 |
| 28.0 |
| 24.6 |
| 27.9 |
| 28.4 |
| 26.5 |
| 21.1 |
| 17.4 |
| 23.9 |
| 23.5 |
| 15.8 |
| 26.2 |
| 23.4 |
| 8.7 |
| 12.0 |
| 12.7 |
| 17.0 |
| 31.3 |
| 25.1 |
| 32.3 |
| 33.8 |
| 17.3 |
| 24.5 |
| 23.5 |
| 21.7 |
| 23.4 |
| 23.9 |
| 25.1 |
| 22.3 |
| 17.0 |
| 22.2 |
| 16.5 |
| 26.6 |
| 20.8 |
| 27.9 |
| 23.9 |
| 84.4 |
| 91.8 |
| 74.0 |
| 85.1 |
| 92.2 |
| 98.1 |
| 103.2 |
| 927.2 |
| 137.9 |
| 152.5 |
| 139.5 |
| 156.0 |
| 149.3 |
| 165.1 |
| 145.0 |
| 149.8 |
| 138.4 |
| 122.3 |
| 108.4 |
| 175.0 |
| 147.1 |
| 150.2 |
| 139.5 |
| 136.4 |
| 138.9 |
| 51.6 |
| 51.3 |
| 52.4 |
| 53.6 |
| 54.8 |
| 55.1 |
| 56.1 |
| 79.7 |
| 72.4 |
| 48.6 |
| 68.5 |
| 64.2 |
| 67.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 8.3 |
| 9.2 |
| 10.3 |
| 11.2 |
| 2.1 |
| 73.7 |
| 78.3 |
| 24.5 |
| 77.2 |
| 83.6 |
| 88.0 |
| 91.8 |
| 102.2 |
| 117.8 |
| 71.5 |
| 71.6 |
| 96.3 |
| 99.3 |
| 99.1 |
| 96.1 |
| 105.1 |
| 112.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| 17.3 |
| 21.3 |
| 26.4 |
| 26.0 |
| 17.2 |
| 25.1 |
| 31.2 |
| 32.4 |
| 40.5 |
| 47.0 |
| 43.3 |
| 35.9 |
| 29.4 |
| 26.8 |
| 15.8 |
| 13.3 |
| 12.5 |
| 10.9 |
| 9.6 |
| 3.9 |
| 12.8 |
| 5.2 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 316.5 |
| 301.1 |
| 318.5 |
| 332.2 |
| 340.7 |
| 265.7 |
| 1,128.0 |
| 1,139.4 |
| 1,150.6 |
| 1,095.7 |
| 1,193.9 |
| 1,194.4 |
| 1,186.1 |
| 1,081.6 |
| 1,122.3 |
| 1,317.8 |
| 1,000.2 |
| 988.9 |
| 1,076.2 |
| 1,094.0 |
| 1,063.2 |
| 1,046.1 |
| 1,055.3 |
| 1,072.3 |
| 474.8 |
| 476.5 |
| 477.9 |
| 479.3 |
| 493.3 |
| 496.0 |
| 498.3 |
| 499.9 |
| 501.6 |
| 513.3 |
| 513.4 |
| 512.3 |
| 511.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (219.1) |
| (219.6) |
| (216.2) |
| (210.8) |
| (205.9) |
| (353.3) |
| (375.2) |
| (353.5) |
| (105.3) |
| (98.9) |
| (93.3) |
| (83.6) |
| (59.1) |
| - |
| - |
| 203.2 |
| - |
| - |
| 38.2 |
| - |
| 55.5 |
| - |
| - |
| (36.2) |
| (28.1) |
| (31.9) |
| (32.6) |
| (29.8) |
| (34.2) |
| (33.7) |
| (56.8) |
| (66.7) |
| (69.1) |
| (44.6) |
| (55.0) |
| (42.6) |
| (34.2) |
| (31.6) |
| - |
| - |
| - |
| - |
| - |
| (15.6) |
| (24.8) |
| (29.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 224.2 |
| 224.8 |
| 232.4 |
| 234.8 |
| 254.2 |
| 86.3 |
| 57.9 |
| 78.9 |
| 353.3 |
| 356.3 |
| 377.3 |
| 395.0 |
| 419.3 |
| 640.5 |
| 442.8 |
| 484.9 |
| 486.1 |
| 441.3 |
| 311.8 |
| 323.5 |
| 310.5 |
| 326.3 |
| 317.4 |
| 224.8 |
| 232.4 |
| 234.8 |
| 254.2 |
| 86.3 |
| 57.9 |
| 78.9 |
| 353.3 |
| 359.8 |
| 380.8 |
| 395.0 |
| 419.3 |
| 640.5 |
| 442.8 |
| 484.9 |
| 486.1 |
| 441.3 |
| 311.8 |
| 323.5 |
| 310.5 |
| 326.3 |
| 317.4 |
| 130.1 |
| 124.0 |
| 113.4 |
| 35.8 |
| 774.7 |
| 754.8 |
| 755.8 |
| 758.4 |
| 842.9 |
| 853.4 |
| 839.4 |
| 824.8 |
| 857.5 |
| 1,047.0 |
| 621.3 |
| 583.6 |
| 467.7 |
| 833.0 |
| 790.6 |
| 792.2 |
| 789.5 |
| 805.7 |
| 122.4 |
| 122.5 |
| 124.4 |
| 112.0 |
| (63.6) |
| 204.5 |
| 210.4 |
| 163.5 |
| 160.3 |
| 169.4 |
| 149.3 |
| 153.2 |
| 204.2 |
| 224.5 |
| 338.8 |
| 368.9 |
| 377.4 |
| 180.6 |
| 160.2 |
| 141.9 |
| 159.1 |
| 159.0 |
| 224.8 |
| 232.4 |
| 234.8 |
| 254.2 |
| 86.3 |
| 57.9 |
| 78.9 |
| 353.3 |
| 356.3 |
| 377.3 |
| 395.0 |
| 419.3 |
| 640.5 |
| 442.8 |
| 484.9 |
| 486.1 |
| 441.3 |
| 311.8 |
| 323.5 |
| 310.5 |
| 326.3 |
| 317.4 |
| 135.5 |
| 132.5 |
| 136.5 |
| 135.3 |
| 151.1 |
| (20.3) |
| (445.1) |
| (435.3) |
| 141.1 |
| (421.5) |
| (414.1) |
| (408.8) |
| (396.4) |
| (368.6) |
| (569.7) |
| (216.4) |
| (206.2) |
| (238.9) |
| (384.7) |
| (378.1) |
| (385.2) |
| (383.9) |
| (399.1) |