| (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 | 35.2 | 68.1 | 100.6 | 74.1 | 18.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 27.6 | 1.2 | 0.5 | 0.2 | 13.8 | 9.9 | 0.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 48.5 | 42.6 | 43.2 | 41.7 | 39.4 | 27.9 | 29.5 | 27.5 | 26.7 | 27.6 | 24.6 | 24.9 | 21.0 | 17.3 | 20.3 | 18.3 | - | |
| Cash And Short Term Investments | 83.7 | 110.7 | 143.8 | 115.8 | 57.9 | 28.3 | 29.8 | 27.8 | 26.9 | 27.8 | 24.7 | 52.5 | 22.1 | 17.8 | 20.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 66.9 | 80.0 | 80.6 | 134.7 | 121.9 | 77.7 | 61.8 | 63.4 | 59.1 | 56.1 | 49.3 | 53.0 | 58.5 | 50.0 | 48.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 2.3 | 2.4 | 2.3 | 2.6 | 1.5 | 1.3 | 1.3 | 1.5 | 1.7 | 1.9 | 1.9 | 1.3 | 1.5 | 1.8 | 1.7 | 0.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 792.4 | 836.5 | 771.1 | 705.9 | 585.3 | 653.7 | 563.2 | 492.3 | 409.9 | 390.0 | 371.9 | 309.4 | 350.5 | 358.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 32.8 | 31.2 | 62.7 | 48.9 | 43.4 | 46.1 | 16.6 | 20.0 | 19.6 | 16.1 | 17.8 | 41.7 | 28.0 | 19.0 | 23.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 268.3 | 252.6 | 204.1 | 205.5 | 172.7 | 228.3 | 174.2 | 157.3 | 99.0 | 124.4 | 99.2 | 52.3 | 70.4 | 78.6 | 44.1 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 333.9 | 325.6 | 261.7 | 264.3 | 222.3 | 286.1 | 241.8 | 221.2 | 172.6 | 167.2 | 139.2 | 95.2 | 110.5 | 107.5 | 61.6 | 40.6 | ||
| (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 | 40.5 | 35.2 | 68.8 | 68.9 | 57.1 | 68.1 | 48.1 | 72.0 | 80.0 | 100.6 | 102.3 | 98.0 | 92.5 | 74.1 | 42.8 | |||||||||||||||||||||||||
| - |
| 32.0 |
| 9.9 |
| 0.9 |
| 48.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 9.8 | 11.6 | 13.2 | 15.7 | 11.0 | 10.2 | 8.7 | 10.4 | 10.1 | 8.8 | 8.1 | 10.1 | 6.6 | 11.3 | 11.0 | 9.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 171.2 | 211.8 | 251.0 | 280.8 | 199.6 | 123.5 | 105.9 | 108.7 | 102.2 | 100.3 | 92.7 | 128.9 | 92.6 | 84.8 | 83.6 | 96.6 | - | - |
| 352.8 |
| 311.1 |
| - |
| - |
| Accumulated Depreciation | 275.6 | 309.3 | 266.4 | 242.3 | 201.1 | 202.9 | 175.9 | 137.7 | 122.9 | 112.6 | 109.1 | 116.2 | 116.2 | 128.4 | 159.6 | 145.7 | - | - |
| Property,Plant & Equipment Net | 516.8 | 527.2 | 504.7 | 463.6 | 384.2 | 450.8 | 387.3 | 354.6 | 286.9 | 277.4 | 262.9 | 193.2 | 234.2 | 230.4 | 193.1 | 165.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 7.2 | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9.8 | 2.7 | 4.7 | 4.8 | 3.6 | 4.2 | 4.8 | 2.8 | 3.0 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 697.9 | 741.7 | 760.5 | 749.2 | 587.4 | 578.6 | 498.0 | 466.1 | 392.2 | 380.1 | 358.0 | 324.6 | 329.3 | 317.7 | 279.1 | 264.3 | - | - |
| 17.1 |
| - |
| - |
| Short Term Debt | 65.5 | 73.0 | 57.6 | 58.8 | 49.5 | 57.8 | 67.6 | 63.9 | 73.6 | 42.8 | 40.0 | 42.9 | 40.1 | 28.9 | 17.4 | 23.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.1 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 41.1 | 14.6 | 16.8 | 34.2 | 14.1 | 26.6 | 40.6 | 23.5 | 17.6 | 22.3 | 27.1 | 27.5 | 22.5 | 21.3 | 9.7 | 9.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 139.4 | 118.8 | 137.1 | 142.0 | 111.4 | 130.5 | 124.8 | 107.4 | 110.9 | 81.2 | 84.9 | 115.1 | 213.4 | 72.5 | 53.2 | 51.1 | - | - |
| 17.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 73.7 | 92.5 | 104.3 | 101.4 | 86.7 | 68.9 | 63.5 | 61.9 | 54.7 | 80.3 | 72.3 | 57.1 | 49.8 | 44.4 | 44.3 | 48.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.0 | 0.3 | 0.8 | 0.1 | 0.4 | 0.9 | 1.5 | - | - | - | - | 0.1 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 487.4 | 464.1 | 446.2 | 449.0 | 371.3 | 428.6 | 364.0 | 326.6 | 264.6 | 285.9 | 256.4 | 224.6 | 93.2 | 195.5 | 141.6 | 116.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 41.7 | 41.2 | 40.8 | 40.5 | 84.5 | 84.1 | 83.7 | 82.8 | 81.6 | 80.8 | 80.4 | 79.9 | 78.8 | 78.4 | - | - | - | - |
| Retained Earnings | 197.5 | 250.1 | 281.9 | 263.5 | 301.4 | 224.8 | 207.0 | 199.1 | 167.7 | 128.6 | 117.5 | 96.0 | 82.6 | 76.6 | 91.9 | 94.7 | - | - |
| Accumulated Other Comprehensive Income | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 7.4 | 7.5 | 5.3 | 6.4 | 6.2 | 4.2 | 4.2 | 4.4 | - | - |
| Treasury Stock | - | - | - | 4.0 | 169.9 | 159.1 | 156.8 | 142.6 | 129.2 | 122.8 | 101.8 | 82.5 | 51.7 | 37.2 | 37.2 | 29.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 210.5 | 277.5 | 314.2 | 300.2 | 216.1 | 150.0 | 134.0 | 139.4 | 127.6 | 94.2 | 101.6 | 100.0 | 115.9 | 122.2 | 137.5 | 147.9 | 147.1 | 155.5 |
| Total Equity | 210.5 | 277.5 | 314.2 | 300.2 | 216.1 | 150.0 | 134.0 | 139.4 | 127.6 | 94.2 | 101.6 | 100.0 | 115.9 | 122.2 | 137.5 | 147.9 | 147.1 | 155.5 |
| - |
| - |
| Net debt | 250.1 | 214.9 | 117.9 | 148.5 | 164.3 | 257.8 | 212.0 | 193.4 | 145.7 | 139.4 | 114.5 | 42.7 | 88.3 | 89.7 | 41.1 | 8.6 | - | - |
| Working Capital | 31.9 | 93.0 | 113.9 | 138.8 | 88.2 | (7.0) | (19.0) | 1.3 | (8.7) | 19.1 | 7.8 | 13.8 | (120.7) | 12.3 | 30.4 | 45.4 | - | - |
| Book Value | 210.5 | 277.5 | 314.2 | 300.2 | 216.1 | 150.0 | 134.0 | 139.4 | 127.6 | 94.2 | 101.6 | 100.0 | 115.9 | 122.2 | 137.5 | 147.9 | 147.1 | 155.5 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 16.6 |
| 77.9 |
| 18.5 |
| 21.6 |
| 23.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 40.8 | 48.5 | 46.8 | 48.4 | 45.6 | 42.6 | 44.2 | 42.0 | 45.8 | 43.2 | 41.3 | 41.3 | 41.4 | 41.7 | 36.0 | 37.6 | 40.8 | 39.4 | 36.1 | 33.0 | 31.9 | 27.9 | 25.2 | 25.7 | 23.2 | 29.5 | 28.8 | 29.5 | 30.8 | 27.5 | 28.7 | 27.9 | 26.1 | 26.7 | 25.0 | 24.7 | 25.5 | 27.6 | 25.6 | 27.4 |
| Cash And Short Term Investments | 81.3 | 83.7 | 115.6 | 117.3 | 102.7 | 110.7 | 92.3 | 114.0 | 125.8 | 143.8 | 143.5 | 139.3 | 133.9 | 115.8 | 78.8 | 54.1 | 118.7 | 57.9 | 57.7 | 56.0 | 32.2 | 28.3 | 25.5 | 26.0 | 23.5 | 29.8 | 29.1 | 29.8 | 31.1 | 27.8 | 29.0 | 28.1 | 26.4 | 26.9 | 25.2 | 24.9 | 25.7 | 27.8 | 25.8 | 27.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 79.8 | 66.9 | 76.3 | 75.7 | 82.7 | 80.0 | 93.7 | 92.3 | 92.3 | 80.6 | 96.5 | 100.8 | 131.4 | 134.7 | 155.2 | 155.9 | 137.9 | 121.9 | 103.5 | 88.2 | 85.0 | 77.7 | 70.0 | 56.4 | 66.1 | 61.8 | 60.6 | 62.7 | 68.7 | 63.4 | 75.8 | 75.0 | 64.8 | 59.1 | 58.6 | 58.2 | 60.2 | 56.1 | 58.0 | 58.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2.6 | 2.3 | 2.3 | 2.4 | 2.3 | 2.4 | 2.3 | 2.3 | 2.4 | 2.3 | 2.6 | 2.6 | 2.6 | 2.6 | 2.3 | 2.4 | 2.0 | 1.5 | 1.3 | 1.3 | 1.3 | 1.3 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.3 | 1.5 | 1.5 | 1.6 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.8 | 1.9 | 1.8 | 1.8 |
| Prepaid Expenses | 8.6 | 9.8 | 8.0 | 8.5 | 10.5 | 11.6 | 9.5 | 9.4 | 10.8 | 13.2 | 10.9 | 11.9 | 14.1 | 15.7 | 12.0 | 9.6 | 10.5 | 11.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 181.0 | 171.2 | 210.1 | 209.0 | 204.5 | 211.8 | 208.1 | 229.0 | 241.9 | 251.0 | 269.6 | 264.5 | 292.8 | 280.8 | 255.6 | 229.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 760.0 | 792.4 | 783.9 | 776.0 | 800.4 | 836.5 | 828.5 | 781.3 | 772.0 | 771.1 | 714.7 | 690.0 | 691.1 | 705.9 | 693.1 | 674.3 | 600.8 | 585.3 | 583.0 | 603.0 | 641.2 | 653.7 | 616.0 | 595.3 | 587.2 | 563.2 | 552.7 | 518.3 | 490.9 | 492.3 | 480.4 | 463.0 | 420.7 | 409.9 | 388.8 | 391.9 | 383.8 | 390.0 | 377.6 | 375.0 |
| Accumulated Depreciation | 269.6 | 275.6 | 282.6 | 281.2 | 294.9 | 309.3 | 282.5 | 279.5 | 270.6 | 266.4 | 257.8 | 253.3 | 244.4 | 242.3 | 233.8 | 225.0 | 215.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 490.4 | 516.8 | 501.3 | 494.8 | 505.5 | 527.2 | 546.0 | 501.8 | 501.3 | 504.7 | 456.9 | 436.7 | 446.7 | 463.6 | 459.3 | 449.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.0 | - | 0.8 | 0.9 | - | - | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 9.7 | 9.8 | 3.8 | 4.0 | 2.7 | 2.7 | 2.7 | 2.8 | 3.2 | 4.7 | 5.2 | 4.1 | 4.3 | 4.8 | 4.6 | 4.8 | 3.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 681.0 | 697.9 | 715.2 | 707.9 | 712.6 | 741.7 | 756.7 | 733.5 | 746.4 | 760.5 | 731.7 | 705.4 | 743.8 | 749.2 | 719.5 | 683.1 | 663.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 28.0 | 32.8 | 33.1 | 31.0 | 31.1 | 31.2 | 37.9 | 40.0 | 38.7 | 62.7 | 57.7 | 41.0 | 46.2 | 48.9 | 54.7 | 51.2 | 48.6 | 43.4 | 41.3 | 35.8 | 39.8 | 46.1 | 42.2 | 29.5 | 24.2 | 16.6 | 27.3 | 20.4 | 22.7 | 20.0 | 42.1 | 31.9 | 23.6 | 19.6 | 29.7 | 17.0 | 16.2 | 16.1 | 25.7 | 26.7 |
| Short Term Debt | 68.7 | 65.5 | 68.8 | 68.8 | 74.0 | 73.0 | 61.2 | 54.9 | 52.7 | 57.6 | 56.1 | 53.0 | 58.7 | 58.8 | 51.7 | 52.5 | 53.0 | 49.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.1 | - | 0.3 | 0.3 | - | - | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 42.4 | 41.1 | 15.7 | 16.6 | 15.1 | 14.6 | 16.8 | 16.8 | 16.7 | 16.8 | 22.1 | 20.8 | 43.3 | 34.2 | 24.8 | 23.8 | 19.7 | 14.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 139.1 | 139.4 | 117.6 | 118.2 | 126.6 | 118.8 | 115.8 | 111.7 | 108.1 | 137.1 | 135.9 | 114.8 | 148.3 | 142.0 | 131.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 252.0 | 268.3 | 273.6 | 262.4 | 235.2 | 252.6 | 227.5 | 211.1 | 218.9 | 204.1 | 171.4 | 177.0 | 192.5 | 205.5 | 205.7 | 196.8 | 206.5 | 172.7 | 184.2 | 190.6 | 210.9 | 228.3 | 194.8 | 168.5 | 189.5 | 174.2 | 169.3 | 158.4 | 147.0 | 157.3 | 143.0 | 127.6 | 92.3 | 99.0 | 88.9 | 101.7 | 111.1 | 124.4 | 114.2 | 115.0 |
| Operating Lease Liabilities Non-Current | 5.9 | - | 0.5 | 0.6 | - | - | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 73.7 | 73.7 | 84.0 | 81.8 | 81.2 | 92.5 | 104.2 | 103.5 | 104.3 | 104.3 | 107.4 | 102.8 | 100.9 | 101.4 | 98.9 | 96.3 | 90.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.9 | 6.0 | 0.5 | 0.6 | 0.0 | 0.3 | 0.3 | 0.5 | 0.5 | 0.8 | 0.8 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 470.6 | 487.4 | 475.7 | 463.0 | 443.0 | 464.1 | 447.8 | 426.9 | 431.8 | 446.2 | 415.4 | 394.5 | 441.7 | 449.0 | 436.4 | 421.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 41.6 | 41.7 | 41.5 | 41.3 | 41.4 | 41.2 | 41.0 | 41.2 | 41.0 | 40.8 | 40.7 | 40.7 | 40.7 | 40.5 | 40.3 | 40.4 | 40.2 | |||||||||||||||||||||||
| Retained Earnings | 197.5 | 197.5 | 226.8 | 232.3 | 242.0 | 250.1 | 281.7 | 279.3 | 282.2 | 281.9 | 284.1 | 278.0 | 268.7 | 263.5 | 245.5 | 220.9 | 196.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.9 | 0.0 | 0.0 | 169.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 210.4 | 210.5 | 239.5 | 244.9 | 269.6 | 277.5 | 308.9 | 306.7 | 314.6 | 314.2 | 316.3 | 310.9 | 302.1 | 300.2 | 283.1 | 261.6 | 237.2 | |||||||||||||||||||||||
| Total Equity | 210.4 | 210.5 | 239.5 | 244.9 | 269.6 | 277.5 | 308.9 | 306.7 | 314.6 | 314.2 | 316.3 | 310.9 | 302.1 | 300.2 | 283.1 | 261.6 | 237.2 | 216.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 320.7 | 333.9 | 342.4 | 331.2 | 309.2 | 325.6 | 288.7 | 266.0 | 271.6 | 261.7 | 227.6 | 230.0 | 251.3 | 264.3 | 257.3 | 249.3 | 259.5 | 222.3 | 230.6 | 250.9 | 269.7 | 286.1 | 258.5 | 233.1 | 249.2 | 241.8 | 230.6 | 217.1 | 205.5 | 221.2 | 205.5 | 199.6 | 169.5 | 172.6 | 148.2 | 151.4 | 155.0 | 167.2 | 155.3 | 157.0 |
| Net debt | 239.4 | 250.1 | 226.9 | 213.9 | 206.6 | 214.9 | 196.4 | 152.0 | 145.8 | 117.9 | 84.0 | 90.7 | 117.3 | 148.5 | 178.5 | 195.1 | 140.8 | 164.3 | ||||||||||||||||||||||
| Working Capital | 41.9 | 31.9 | 92.5 | 90.8 | 77.9 | 93.0 | 92.2 | 117.3 | 133.8 | 113.9 | 133.7 | 149.8 | 144.5 | 138.8 | 124.0 | 100.8 | 145.6 | 88.2 | ||||||||||||||||||||||
| Book Value | 210.4 | 210.5 | 239.5 | 244.9 | 269.6 | 277.5 | 308.9 | 306.7 | 314.6 | 314.2 | 316.3 | 310.9 | 302.1 | 300.2 | 283.1 | 261.6 | 237.2 | 216.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 8.4 |
| 7.8 |
| 8.8 |
| 10.2 |
| 7.6 |
| 7.3 |
| 9.1 |
| 8.7 |
| 8.3 |
| 7.8 |
| 9.1 |
| 10.4 |
| 9.1 |
| 6.7 |
| 8.4 |
| 10.1 |
| 9.0 |
| 6.0 |
| 7.6 |
| 8.8 |
| 8.1 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 274.4 |
| 199.6 |
| 177.5 |
| 160.4 |
| 133.1 |
| 123.5 |
| 108.7 |
| 96.8 |
| 105.0 |
| 105.9 |
| 105.1 |
| 106.7 |
| 115.9 |
| 108.7 |
| 121.0 |
| 116.9 |
| 106.6 |
| 102.2 |
| 104.6 |
| 96.3 |
| 100.7 |
| 100.3 |
| 106.8 |
| 107.0 |
| 201.1 |
| 194.1 |
| 196.5 |
| 205.0 |
| 202.9 |
| 196.9 |
| 195.1 |
| 184.3 |
| 175.9 |
| 164.0 |
| 156.1 |
| 144.5 |
| 137.7 |
| 138.8 |
| 144.0 |
| 133.4 |
| 122.9 |
| 116.4 |
| 124.1 |
| 117.1 |
| 112.6 |
| 110.6 |
| 106.7 |
| 385.8 |
| 384.2 |
| 389.0 |
| 406.4 |
| 436.2 |
| 450.8 |
| 419.0 |
| 400.2 |
| 402.8 |
| 387.3 |
| 388.7 |
| 362.2 |
| 346.4 |
| 354.6 |
| 341.6 |
| 319.0 |
| 287.2 |
| 286.9 |
| 272.4 |
| 267.8 |
| 266.7 |
| 277.4 |
| 267.0 |
| 268.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.8 |
| 3.9 |
| 4.1 |
| 4.2 |
| 4.4 |
| 4.5 |
| 4.6 |
| 4.8 |
| 4.1 |
| 4.1 |
| 2.8 |
| 2.8 |
| 3.1 |
| 3.1 |
| 3.0 |
| 3.0 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 587.4 |
| 570.2 |
| 570.7 |
| 573.4 |
| 578.6 |
| 532.1 |
| 501.4 |
| 512.5 |
| 498.0 |
| 498.0 |
| 473.0 |
| 465.1 |
| 466.1 |
| 465.7 |
| 438.9 |
| 396.8 |
| 392.2 |
| 379.4 |
| 366.5 |
| 369.8 |
| 380.1 |
| 376.2 |
| 377.8 |
| 46.4 |
| 60.3 |
| 58.8 |
| 57.8 |
| 63.8 |
| 64.6 |
| 59.7 |
| 67.6 |
| 61.3 |
| 58.7 |
| 58.5 |
| 63.9 |
| 62.4 |
| 72.0 |
| 77.2 |
| 73.6 |
| 59.2 |
| 49.7 |
| 43.9 |
| 42.8 |
| 41.1 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.9 |
| 25.4 |
| 28.3 |
| 26.6 |
| 29.5 |
| 43.2 |
| 42.0 |
| 40.6 |
| 22.9 |
| 24.2 |
| 25.9 |
| 23.5 |
| 21.8 |
| 20.9 |
| 19.5 |
| 17.6 |
| 20.0 |
| 20.2 |
| 21.7 |
| 22.3 |
| 23.7 |
| 25.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.2 |
| 128.8 |
| 111.4 |
| 113.6 |
| 121.6 |
| 126.9 |
| 130.5 |
| 135.5 |
| 137.3 |
| 126.0 |
| 124.8 |
| 111.5 |
| 103.3 |
| 107.1 |
| 107.4 |
| 126.4 |
| 124.9 |
| 120.3 |
| 110.9 |
| 108.9 |
| 86.9 |
| 81.9 |
| 81.2 |
| 90.5 |
| 94.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.7 |
| 83.9 |
| 78.4 |
| 73.0 |
| 68.9 |
| 64.3 |
| 62.6 |
| 63.0 |
| 63.5 |
| 68.0 |
| 66.8 |
| 64.6 |
| 61.9 |
| 59.9 |
| 56.8 |
| 55.0 |
| 54.7 |
| 83.3 |
| 81.7 |
| 80.9 |
| 80.3 |
| 79.1 |
| 77.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.5 |
| 2.8 |
| 0.8 |
| 0.9 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.5 |
| 1.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 426.5 |
| 371.3 |
| 382.1 |
| 393.4 |
| 411.5 |
| 428.6 |
| 395.6 |
| 369.6 |
| 379.8 |
| 364.0 |
| 349.8 |
| 329.5 |
| 318.7 |
| 326.6 |
| 329.3 |
| 309.3 |
| 267.5 |
| 264.6 |
| 281.1 |
| 270.3 |
| 274.0 |
| 285.9 |
| 283.8 |
| 287.1 |
| 84.5 |
| 84.4 |
| 84.4 |
| 84.2 |
| 84.1 |
| 84.1 |
| 84.0 |
| 84.0 |
| 83.7 |
| 83.5 |
| 83.3 |
| 83.0 |
| 82.8 |
| 82.6 |
| 82.4 |
| 81.9 |
| 81.6 |
| 81.4 |
| 81.2 |
| 81.0 |
| 80.8 |
| 80.8 |
| 80.7 |
| 301.4 |
| 273.5 |
| 252.1 |
| 236.8 |
| 224.8 |
| 210.9 |
| 204.9 |
| 205.7 |
| 207.0 |
| 220.6 |
| 216.1 |
| 207.4 |
| 199.1 |
| 193.0 |
| 183.8 |
| 176.5 |
| 167.7 |
| 136.1 |
| 132.7 |
| 131.1 |
| 128.6 |
| 127.9 |
| 124.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 5.5 |
| 6.3 |
| 6.6 |
| 7.5 |
| 6.2 |
| 7.1 |
| 169.9 |
| 159.3 |
| 159.3 |
| 159.1 |
| 158.6 |
| 157.2 |
| 157.2 |
| 156.8 |
| 156.2 |
| 156.0 |
| 144.2 |
| 142.6 |
| 139.4 |
| 136.7 |
| 129.2 |
| 129.2 |
| 124.8 |
| 124.0 |
| 122.8 |
| 122.8 |
| 122.5 |
| 121.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 216.1 |
| 188.1 |
| 177.4 |
| 161.9 |
| 150.0 |
| 136.5 |
| 131.9 |
| 132.7 |
| 134.0 |
| 148.1 |
| 143.5 |
| 146.3 |
| 139.4 |
| 136.3 |
| 129.6 |
| 129.3 |
| 127.6 |
| 98.3 |
| 96.3 |
| 95.9 |
| 94.2 |
| 92.4 |
| 90.6 |
| 188.1 |
| 177.4 |
| 161.9 |
| 150.0 |
| 136.5 |
| 131.9 |
| 132.7 |
| 134.0 |
| 148.1 |
| 143.5 |
| 146.3 |
| 139.4 |
| 136.3 |
| 129.6 |
| 129.3 |
| 127.6 |
| 98.3 |
| 96.3 |
| 95.9 |
| 94.2 |
| 92.4 |
| 90.6 |
| 172.9 |
| 194.9 |
| 237.5 |
| 257.8 |
| 233.0 |
| 207.1 |
| 225.7 |
| 212.0 |
| 201.5 |
| 187.4 |
| 174.4 |
| 193.4 |
| 176.5 |
| 171.5 |
| 143.1 |
| 145.7 |
| 123.0 |
| 126.4 |
| 129.4 |
| 139.4 |
| 129.5 |
| 129.5 |
| 63.9 |
| 38.8 |
| 6.2 |
| (7.0) |
| (26.8) |
| (40.5) |
| (21.0) |
| (19.0) |
| (6.4) |
| 3.4 |
| 8.8 |
| 1.3 |
| (5.4) |
| (8.0) |
| (13.7) |
| (8.7) |
| (4.3) |
| 9.5 |
| 18.8 |
| 19.1 |
| 16.3 |
| 12.4 |
| 188.1 |
| 177.4 |
| 161.9 |
| 150.0 |
| 136.5 |
| 131.9 |
| 132.7 |
| 134.0 |
| 148.1 |
| 143.5 |
| 146.3 |
| 139.4 |
| 136.3 |
| 129.6 |
| 129.3 |
| 127.6 |
| 98.3 |
| 96.3 |
| 95.9 |
| 94.2 |
| 92.4 |
| 90.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |