| (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 | 26.8 | 19.4 | 12.5 | 47.2 | 13.9 | 8.8 | 7.7 | 5.7 | 1.7 | 1.8 | 12.9 | 8.0 | 10.2 | 2.6 | 5.5 | 9.8 | 2.2 | 28.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 15.1 | 14.4 | 13.4 | 14.3 | 11.6 | 10.0 | 16.1 | 15.0 | - | |
| Cash And Short Term Investments | 26.8 | 19.4 | 12.5 | 47.2 | 13.9 | 8.8 | 7.7 | 5.7 | 16.8 | 16.1 | 26.4 | 22.3 | 21.8 | 12.5 | 21.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 261.3 | 293.6 | 287.9 | 350.7 | 341.4 | 259.2 | 210.5 | 216.0 | 171.0 | 144.7 | 141.3 | 151.1 | 132.0 | 118.9 | 112.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 9.9 | 8.3 | 12.4 | 11.4 | 14.1 | 8.3 | 7.2 | 6.8 | 5.3 | 8.6 | 8.6 | 8.3 | 3.6 | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,287.0 | 1,171.4 | 931.4 | 743.4 | 679.4 | 663.6 | 609.9 | 534.6 | 473.0 | 427.6 | 349.0 | 327.7 | 280.3 | 254.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 61.1 | 60.0 | 64.1 | 87.1 | 117.8 | 97.9 | 91.9 | 92.0 | 84.4 | 65.9 | 46.3 | 57.4 | 46.5 | 55.2 | 49.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 682.7 | 670.3 | 311.2 | 313.2 | 366.2 | 400.4 | 398.1 | 348.5 | 207.1 | 226.8 | 172.2 | 225.7 | 232.0 | 146.0 | 66.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 26.3 | 26.3 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 30.9 | 30.9 | 30.9 | 30.9 | 30.7 | 30.7 | 30.6 | 16.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 797.6 | 759.1 | 381.9 | 378.5 | 427.3 | 460.1 | 457.6 | 400.5 | 248.0 | 261.3 | 233.4 | 235.3 | 237.5 | 146.0 | 83.1 | - | ||
| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q4 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 17.9 | 26.8 | 27.4 | 24.3 | 20.6 | 19.4 | 11.8 | 7.5 | 11.1 | 12.5 | 16.8 | 76.8 | 47.2 | 14.7 | 14.9 | |||||||||||||||||||||||||
| - |
| 24.8 |
| 2.2 |
| 28.8 |
| 68.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 25.8 | 24.7 | 30.2 | 25.6 | 30.2 | 23.4 | 19.7 | 19.8 | 16.1 | 17.4 | 17.9 | 19.3 | 16.4 | 10.9 | 13.2 | 6.5 | - | - |
| Other Current Assets | 1.0 | 1.3 | 0.7 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 382.8 | 409.8 | 365.5 | 459.7 | 420.7 | 321.5 | 271.8 | 275.3 | 228.7 | 207.5 | 202.8 | 216.3 | 203.4 | 169.1 | 172.0 | 101.5 | - | - |
| 234.2 |
| 116.5 |
| - |
| - |
| Accumulated Depreciation | 467.5 | 429.0 | 370.3 | 352.2 | 333.8 | 298.8 | 270.1 | 231.3 | 205.8 | 181.3 | 171.8 | 149.6 | 137.6 | 126.7 | 120.0 | 38.3 | - | - |
| Property,Plant & Equipment Net | 819.5 | 742.4 | 561.1 | 391.2 | 345.6 | 364.8 | 339.8 | 303.2 | 267.2 | 246.3 | 177.2 | 178.1 | 142.7 | 127.8 | 114.2 | 78.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 105.6 | 206.8 | 170.7 | 170.7 | 170.7 | 170.7 | 168.5 | 145.2 | 74.5 | 74.5 | 74.5 | 74.5 | 74.6 | 18.0 | 17.7 | 17.2 | - | - |
| Intangible Assets | 108.6 | 150.9 | 61.3 | 74.0 | 88.3 | 102.2 | 116.1 | 113.8 | 31.3 | 37.2 | 44.7 | 53.8 | 62.8 | 7.1 | 9.5 | 12.0 | - | - |
| Operating Lease Right Of Use Assets | 169.4 | 74.0 | 87.2 | 99.7 | 105.9 | 97.8 | 94.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.1 | 0.3 | 1.2 | 1.4 | 2.1 | 2.2 | 1.5 | 2.5 | 4.2 | 0.2 | 0.1 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.4 | 4.6 | 6.5 | 7.1 | 4.2 | 3.8 | 3.1 | 3.2 | 4.8 | 4.9 | 3.9 | 6.4 | 6.7 | 5.4 | 2.4 | 3.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,772.0 | 1,786.8 | 1,253.5 | 1,203.7 | 1,137.5 | 1,063.0 | 995.4 | 843.1 | 610.6 | 570.5 | 503.2 | 529.0 | 490.1 | 327.4 | 315.8 | 294.8 | - | - |
| 23.8 |
| - |
| - |
| Short Term Debt | 114.9 | 88.8 | 70.7 | 65.3 | 61.2 | 59.7 | 59.5 | 51.9 | 40.9 | 34.5 | 61.2 | 9.6 | 5.5 | - | 16.4 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 29.4 | 28.6 | 30.0 | 28.2 | 24.6 | 21.9 | 26.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 59.5 | 70.7 | 43.1 | 43.1 | 43.6 | 39.6 | 34.8 | 25.1 | 24.1 | 19.8 | 19.0 | 22.3 | 21.1 | 17.1 | 16.7 | 18.5 | - | - |
| Other Current Liabilities | 17.2 | 23.3 | 20.7 | 20.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 318.1 | 304.6 | 260.4 | 286.9 | 312.7 | 272.8 | 250.4 | 221.2 | 199.1 | 144.5 | 153.8 | 114.0 | 101.0 | 103.7 | 113.4 | 42.3 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 144.4 | 50.8 | 63.6 | 77.6 | 86.0 | 78.1 | 70.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 82.4 | 109.0 | 79.6 | 69.6 | 61.3 | 64.4 | 65.7 | 59.2 | 32.4 | 47.8 | 40.5 | 45.9 | 43.7 | 15.6 | 9.9 | 5.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.0 | 5.2 | 6.5 | 9.5 | 9.2 | 7.7 | 5.7 | 4.9 | 3.3 | 3.6 | 4.5 | 4.3 | 4.8 | 4.7 | 4.0 | 0.1 | - | - |
| Total Non-Current Liabilities | 913.5 | 835.2 | 460.9 | 469.8 | 522.6 | 550.7 | 539.8 | 412.7 | 242.8 | 278.2 | 218.2 | 277.8 | 283.6 | 166.3 | 107.6 | 5.5 | - | - |
| Total Liabilities | 1,231.6 | 1,139.8 | 721.3 | 756.7 | 835.3 | 823.5 | 790.2 | 633.8 | 441.8 | 422.7 | 372.1 | 391.9 | 384.6 | 270.0 | 221.0 | 210.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 512.1 | 623.0 | 595.5 | 513.6 | 356.1 | 293.6 | 251.2 | 231.5 | 186.2 | 166.0 | 149.7 | 117.9 | 81.0 | 34.6 | 6.0 | 72.6 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | 3.8 | 2.7 | 1.8 | 2.9 | 2.5 | 1.0 | 1.6 | 2.2 | - | - |
| Treasury Stock | 0.2 | 0.1 | 96.8 | 96.7 | 82.4 | 82.4 | 77.2 | 52.5 | 51.5 | 50.0 | 50.0 | 15.0 | 9.3 | 9.3 | 8.3 | 6.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 540.4 | 647.0 | 532.2 | 446.9 | 302.2 | 239.6 | 205.2 | 209.3 | 168.8 | 147.7 | 131.1 | 137.2 | 105.6 | 57.4 | 94.9 | 84.4 | 62.9 | 164.5 |
| Total Equity | 540.4 | 647.0 | 532.2 | 446.9 | 302.2 | 239.6 | 205.2 | 209.3 | 168.8 | 147.7 | 131.1 | 137.2 | 105.6 | 57.4 | 94.9 | 84.4 | 62.9 | 164.5 |
| - |
| - |
| Net debt | 770.7 | 739.7 | 369.4 | 331.3 | 413.4 | 451.4 | 449.9 | 394.7 | 231.2 | 245.2 | 207.1 | 213.0 | 215.7 | 133.5 | 61.5 | - | - | - |
| Working Capital | 64.7 | 105.2 | 105.1 | 172.8 | 108.0 | 48.7 | 21.4 | 54.1 | 29.6 | 62.9 | 49.0 | 102.2 | 102.4 | 65.4 | 58.6 | 59.2 | - | - |
| Book Value | 540.4 | 647.0 | 532.2 | 446.9 | 302.2 | 239.6 | 205.2 | 209.3 | 168.8 | 147.7 | 131.1 | 137.2 | 105.6 | 57.4 | 94.9 | 84.4 | 62.9 | 164.5 |
| Tangible Book Value | 326.1 | 289.3 | 300.2 | 202.2 | 43.1 | (33.4) | (79.3) | (49.6) | 63.0 | 36.1 | 11.9 | 8.9 | (31.8) | 32.3 | 67.7 | 55.2 | - | - |
| 13.9 |
| 13.1 |
| 10.8 |
| 8.8 |
| - |
| 6.3 |
| 5.7 |
| 2.5 |
| 1.7 |
| 2.1 |
| 1.7 |
| 2.9 |
| 3.4 |
| 1.8 |
| 4.0 |
| 11.7 |
| 12.9 |
| 12.9 |
| 10.2 |
| 7.7 |
| 5.5 |
| 8.0 |
| 10.0 |
| 8.1 |
| 7.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.4 | 12.5 | 11.9 | 15.1 | 14.6 | 14.6 | 14.4 | 14.3 | 13.4 | - | 13.4 | 13.4 | 15.1 | 15.2 | 14.3 | 12.3 | 12.4 | 11.8 |
| Cash And Short Term Investments | 17.9 | 26.8 | 27.4 | 24.3 | 20.6 | 19.4 | 11.8 | 7.5 | 11.1 | 12.5 | 16.8 | 76.8 | 47.2 | 14.7 | 14.9 | 13.9 | 13.1 | 10.8 | 8.8 | - | 6.3 | 5.7 | 13.0 | 14.2 | 14.1 | 16.8 | 17.5 | 18.0 | 16.1 | 18.3 | 25.1 | 12.9 | 26.4 | 23.6 | 22.8 | 20.8 | 22.3 | 22.3 | 20.5 | 19.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 257.4 | 261.3 | 277.6 | 254.8 | 259.2 | 293.6 | 300.2 | 288.1 | 280.6 | 287.9 | 307.5 | 332.4 | 350.7 | 400.0 | 393.0 | 341.4 | 285.4 | 264.4 | 259.2 | - | 216.2 | 216.0 | 214.7 | 213.7 | 197.5 | 171.0 | 170.2 | 155.0 | 144.7 | 146.8 | 139.3 | - | 141.3 | 159.0 | 161.0 | 161.3 | 151.1 | 160.1 | 161.2 | 154.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 9.0 | 9.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 26.7 | 25.8 | 31.9 | 32.3 | 33.3 | 24.7 | 24.7 | 26.9 | 23.9 | 30.2 | 28.5 | 25.5 | 25.6 | 33.6 | 30.8 | 30.2 | 25.6 | 22.1 | ||||||||||||||||||||||
| Other Current Assets | 0.7 | 1.0 | 2.2 | 2.3 | 1.0 | 1.3 | 1.3 | 0.8 | 1.1 | 0.7 | 1.9 | - | 1.0 | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 359.2 | 382.8 | 429.0 | 393.4 | 389.1 | 409.8 | 405.7 | 382.8 | 367.1 | 365.5 | 389.2 | 473.8 | 459.7 | 482.6 | 477.8 | 420.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 488.6 | 467.5 | 471.7 | 450.9 | 447.8 | 429.0 | 423.5 | 404.8 | 382.6 | 370.3 | 356.5 | 349.9 | 352.2 | 356.2 | 342.0 | 333.8 | 314.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 796.1 | 819.5 | 831.8 | 814.8 | 763.8 | 742.4 | 697.9 | 658.0 | 613.6 | 561.1 | 534.0 | 406.5 | 391.2 | 343.7 | 337.0 | 345.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 105.6 | 105.6 | 105.6 | 206.8 | 206.8 | 206.8 | 167.3 | 170.7 | 170.7 | 170.7 | 170.7 | 170.7 | 170.7 | 170.7 | 170.7 | 170.7 | 170.7 | 170.7 | ||||||||||||||||||||||
| Intangible Assets | 105.8 | 108.6 | 111.4 | 137.5 | 143.1 | 150.9 | 55.0 | 51.7 | 56.5 | 61.3 | 64.4 | 70.8 | 74.0 | 81.2 | 84.8 | 88.3 | 95.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 176.5 | 169.4 | 105.8 | 111.9 | 97.0 | 74.0 | 69.0 | 77.6 | 82.7 | 87.2 | 92.5 | 105.3 | 99.7 | 106.1 | 112.4 | 105.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.1 | 1.1 | 0.3 | 0.3 | 0.3 | 0.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.4 | 1.4 | 1.4 | 2.1 | 2.1 | 2.1 | 2.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 2.0 | 2.4 | 2.8 | 3.4 | 4.0 | 4.6 | 4.1 | 6.0 | 6.9 | 6.5 | 7.0 | 6.8 | 7.1 | 4.9 | 4.4 | 4.2 | 4.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,724.2 | 1,772.0 | 1,773.9 | 1,859.7 | 1,800.2 | 1,786.8 | 1,554.9 | 1,472.1 | 1,384.6 | 1,253.5 | 1,259.3 | 1,235.3 | 1,203.7 | 1,191.5 | 1,189.2 | 1,137.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 52.0 | 61.1 | 67.6 | 74.8 | 77.9 | 60.0 | 78.4 | 74.0 | 73.9 | 64.1 | 83.9 | 83.7 | 87.1 | 118.7 | 130.5 | 117.8 | 104.3 | 98.6 | 97.9 | - | 100.7 | 92.0 | 107.0 | 113.5 | 103.9 | 84.4 | 100.8 | 85.7 | 65.9 | 70.6 | 73.0 | - | 46.3 | 57.4 | 63.5 | 64.8 | 57.4 | 63.3 | 66.9 | 60.9 |
| Short Term Debt | 116.0 | 114.9 | 105.2 | 97.3 | 91.6 | 88.8 | 85.7 | 79.9 | 73.5 | 70.7 | 69.9 | 67.5 | 65.3 | 52.4 | 60.5 | 61.2 | 60.0 | 60.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 30.6 | 29.4 | 24.4 | 25.3 | 30.5 | 28.6 | 28.2 | 29.8 | 23.4 | 30.0 | 29.1 | 29.1 | 28.2 | 28.3 | 26.9 | 24.6 | ||||||||||||||||||||||||
| Accrued Expenses | 58.2 | 59.5 | 66.7 | 57.6 | 63.7 | 70.7 | 50.0 | 61.3 | 64.3 | 43.1 | 43.2 | 47.7 | 43.1 | 44.0 | 55.1 | 43.6 | 41.4 | 43.3 | ||||||||||||||||||||||
| Other Current Liabilities | 24.9 | 17.2 | 27.6 | 18.8 | 24.2 | 23.3 | 18.5 | 20.4 | 23.3 | 20.7 | 14.9 | - | 20.6 | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 317.6 | 318.1 | 324.3 | 308.0 | 328.8 | 304.6 | 297.4 | 303.6 | 300.6 | 260.4 | 286.9 | 300.3 | 286.9 | 307.9 | 355.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 634.3 | 682.7 | 718.9 | 698.2 | 645.2 | 670.3 | 471.7 | 404.0 | 340.6 | 311.2 | 317.4 | 310.2 | 313.2 | 362.9 | 341.2 | 366.2 | 372.1 | 369.0 | 400.4 | - | 316.1 | 348.5 | 244.3 | 220.6 | 222.8 | 207.1 | 204.4 | 221.3 | 226.8 | 195.6 | 168.9 | - | 172.2 | 237.3 | 209.4 | 215.6 | 225.7 | 229.9 | 234.8 | 229.0 |
| Operating Lease Liabilities Non-Current | 149.8 | 144.4 | 85.8 | 90.9 | 71.6 | 50.8 | 46.6 | 53.7 | 65.6 | 63.6 | 69.9 | 82.5 | 77.6 | 83.6 | 90.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 82.4 | 82.4 | 106.5 | 106.6 | 106.6 | 109.0 | 103.8 | 98.3 | 90.8 | 79.6 | 69.6 | 69.6 | 69.6 | 61.3 | 61.3 | 61.3 | 64.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.5 | 4.0 | 3.5 | 2.4 | 1.6 | 5.2 | 4.4 | 3.6 | 2.9 | 6.5 | 5.4 | 4.4 | 9.5 | 8.9 | 6.6 | 9.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 868.1 | 913.5 | 914.8 | 898.0 | 825.0 | 835.2 | 626.5 | 559.5 | 500.1 | 460.9 | 462.2 | 466.7 | 469.8 | 516.6 | 499.6 | 522.6 | ||||||||||||||||||||||||
| Total Liabilities | 1,185.7 | 1,231.6 | 1,239.0 | 1,206.0 | 1,153.8 | 1,139.8 | 923.9 | 863.2 | 800.7 | 721.3 | 749.1 | 767.0 | 756.7 | 824.5 | 855.4 | 835.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 26.4 | 26.3 | 26.3 | 26.3 | 26.3 | 26.3 | 26.3 | 26.3 | 26.3 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | - | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 30.9 | 30.9 | 30.9 | 30.9 | 30.9 | 30.9 | - | 30.9 | 30.9 | 30.9 | 30.9 | 30.9 | 30.8 | 30.8 | 30.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 505.8 | 512.1 | 511.1 | 631.8 | 626.3 | 623.0 | 605.6 | 581.8 | 553.9 | 595.5 | 576.8 | 535.7 | 513.6 | 437.2 | 395.3 | 356.1 | 335.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | 96.8 | 96.8 | 96.7 | 96.7 | 96.7 | 87.6 | 82.4 | 82.4 | 82.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 538.6 | 540.4 | 534.9 | 653.7 | 646.4 | 647.0 | 631.0 | 608.9 | 583.9 | 532.2 | 510.2 | 468.3 | 446.9 | 367.0 | 333.7 | 302.2 | 281.9 | |||||||||||||||||||||||
| Total Equity | 538.6 | 540.4 | 534.9 | 653.7 | 646.4 | 647.0 | 631.0 | 608.9 | 583.9 | 532.2 | 510.2 | 468.3 | 446.9 | 367.0 | 333.7 | 302.2 | 281.9 | 259.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 750.3 | 797.6 | 824.2 | 795.5 | 736.7 | 759.1 | 557.4 | 483.8 | 414.1 | 381.9 | 387.2 | 377.7 | 378.5 | 415.3 | 401.7 | 427.3 | 432.2 | 429.0 | 460.1 | - | 369.6 | 400.5 | 329.3 | 272.2 | 271.0 | 248.0 | 243.5 | 256.3 | 261.3 | 228.7 | 233.4 | - | 233.4 | 245.9 | 221.6 | 227.8 | 235.3 | 238.4 | 242.4 | 235.4 |
| Net debt | 732.4 | 770.7 | 796.8 | 771.1 | 716.1 | 739.7 | 545.6 | 476.3 | 403.0 | 369.4 | 370.4 | 300.9 | 331.3 | 400.6 | 386.8 | 413.4 | 419.1 | 418.2 | ||||||||||||||||||||||
| Working Capital | 41.6 | 64.7 | 104.7 | 85.4 | 60.2 | 105.2 | 108.4 | 79.2 | 66.5 | 105.1 | 102.3 | 173.5 | 172.8 | 174.8 | 121.9 | 108.0 | 84.0 | 51.0 | ||||||||||||||||||||||
| Book Value | 538.6 | 540.4 | 534.9 | 653.7 | 646.4 | 647.0 | 631.0 | 608.9 | 583.9 | 532.2 | 510.2 | 468.3 | 446.9 | 367.0 | 333.7 | 302.2 | 281.9 | 259.8 | ||||||||||||||||||||||
| Tangible Book Value | 327.2 | 326.1 | 317.9 | 309.5 | 296.6 | 289.3 | 408.7 | 386.4 | 356.7 | 300.2 | 275.0 | 226.8 | 202.2 | 115.0 | 78.2 | 43.1 | 15.9 | |||||||||||||||||||||||
| 23.4 |
| - |
| 17.8 |
| 19.8 |
| 25.8 |
| 21.1 |
| 18.1 |
| 16.1 |
| 17.5 |
| 17.5 |
| 17.4 |
| 20.6 |
| 16.0 |
| - |
| 17.9 |
| 18.8 |
| 21.2 |
| 16.4 |
| 19.3 |
| 19.4 |
| 16.9 |
| 19.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 359.2 |
| 329.9 |
| 321.5 |
| - |
| 275.5 |
| 275.3 |
| 274.4 |
| 269.1 |
| 253.5 |
| 228.7 |
| 228.1 |
| 212.5 |
| 207.5 |
| 202.0 |
| 196.6 |
| - |
| 202.8 |
| 230.3 |
| 236.6 |
| 230.6 |
| 216.3 |
| 222.3 |
| 228.2 |
| 221.4 |
| 309.5 |
| 298.8 |
| - |
| 239.1 |
| 231.3 |
| 227.1 |
| 219.0 |
| 209.9 |
| 205.8 |
| 200.6 |
| 186.6 |
| 181.3 |
| 173.0 |
| 176.1 |
| - |
| 171.8 |
| 167.3 |
| 161.9 |
| 155.8 |
| 149.6 |
| 144.4 |
| 141.5 |
| 140.9 |
| 350.3 |
| 353.4 |
| 364.8 |
| - |
| 300.3 |
| 303.2 |
| 298.6 |
| 284.4 |
| 272.7 |
| 267.2 |
| 263.4 |
| 255.2 |
| 246.3 |
| 207.7 |
| 206.5 |
| - |
| 177.2 |
| 170.9 |
| 173.6 |
| 173.4 |
| 178.1 |
| 165.0 |
| 161.4 |
| 148.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 170.7 |
| - |
| 147.9 |
| 145.2 |
| 114.1 |
| 84.8 |
| 84.8 |
| 74.5 |
| 74.5 |
| 74.5 |
| 74.5 |
| 74.5 |
| 74.5 |
| - |
| 74.5 |
| 74.5 |
| 74.5 |
| 74.5 |
| 74.5 |
| 74.6 |
| 74.6 |
| 74.6 |
| 98.8 |
| 102.2 |
| - |
| 106.1 |
| 113.8 |
| 75.8 |
| 41.2 |
| 42.0 |
| 31.3 |
| 32.5 |
| 35.4 |
| 37.2 |
| 40.9 |
| 42.8 |
| - |
| 44.7 |
| 47.0 |
| 49.2 |
| 51.5 |
| 53.8 |
| 55.3 |
| 57.7 |
| 60.3 |
| 100.4 |
| 94.9 |
| 97.8 |
| 93.3 |
| 83.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.2 |
| - |
| 2.9 |
| 2.5 |
| 2.6 |
| 3.6 |
| 4.2 |
| 4.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 7.1 |
| 8.8 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 3.8 |
| - |
| 3.2 |
| 3.2 |
| 3.4 |
| 4.8 |
| 5.3 |
| 4.8 |
| 5.1 |
| 5.3 |
| 4.9 |
| 4.8 |
| 5.0 |
| - |
| 3.9 |
| 5.2 |
| 5.5 |
| 6.0 |
| 6.4 |
| 7.2 |
| 6.6 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,082.2 |
| 1,054.7 |
| 1,063.0 |
| 935.3 |
| 919.7 |
| 843.1 |
| 769.0 |
| 687.9 |
| 662.5 |
| 610.6 |
| 603.9 |
| 583.1 |
| 570.5 |
| 537.0 |
| 534.2 |
| - |
| 503.2 |
| 527.9 |
| 539.4 |
| 534.3 |
| 529.0 |
| 524.3 |
| 528.5 |
| 511.3 |
| 59.7 |
| - |
| 53.5 |
| 51.9 |
| 85.0 |
| 51.6 |
| 48.2 |
| 40.9 |
| 39.2 |
| 35.0 |
| 34.5 |
| 33.1 |
| 64.5 |
| - |
| 61.2 |
| 8.6 |
| 12.2 |
| 12.2 |
| 9.6 |
| 8.6 |
| 7.6 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| 21.7 |
| 21.9 |
| 25.2 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.6 |
| - |
| 28.3 |
| 25.1 |
| 27.3 |
| 24.5 |
| 27.4 |
| 24.1 |
| 24.8 |
| 19.8 |
| 19.8 |
| 21.2 |
| 19.9 |
| - |
| 19.0 |
| 23.0 |
| 22.2 |
| 23.1 |
| 22.3 |
| 22.7 |
| 23.9 |
| 24.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 312.7 |
| 275.2 |
| 278.9 |
| 272.8 |
| 250.0 |
| 264.2 |
| 221.2 |
| 270.3 |
| 236.1 |
| 224.3 |
| 199.1 |
| 206.9 |
| 163.0 |
| 144.5 |
| 148.8 |
| 179.8 |
| - |
| 153.8 |
| 118.4 |
| 127.2 |
| 127.5 |
| 114.0 |
| 118.3 |
| 127.2 |
| 122.4 |
| 86.0 |
| 81.0 |
| 75.4 |
| 78.1 |
| 69.3 |
| 59.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.4 |
| 64.4 |
| - |
| 55.5 |
| 59.2 |
| 45.3 |
| 34.9 |
| 33.4 |
| 32.4 |
| 43.3 |
| 44.8 |
| 47.8 |
| 46.0 |
| 46.2 |
| - |
| 40.5 |
| 43.2 |
| 44.8 |
| 46.1 |
| 45.9 |
| 39.4 |
| 40.4 |
| 40.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 7.2 |
| 7.7 |
| - |
| 4.0 |
| 4.9 |
| 4.3 |
| 3.5 |
| 2.7 |
| 3.3 |
| 3.0 |
| 2.4 |
| 3.6 |
| 3.1 |
| 2.8 |
| - |
| 4.5 |
| 4.0 |
| 3.5 |
| 3.1 |
| 4.3 |
| 5.3 |
| 4.5 |
| 5.3 |
| 525.1 |
| 516.0 |
| 550.7 |
| 447.9 |
| 434.8 |
| 412.7 |
| 293.9 |
| 259.1 |
| 258.8 |
| 242.8 |
| 250.7 |
| 268.5 |
| 278.2 |
| 244.9 |
| 218.1 |
| - |
| 218.2 |
| 285.7 |
| 259.2 |
| 266.5 |
| 277.8 |
| 276.8 |
| 282.3 |
| 277.7 |
| 800.3 |
| 794.9 |
| 823.5 |
| - |
| 699.1 |
| 633.8 |
| 564.2 |
| 495.1 |
| 483.1 |
| 441.8 |
| 457.5 |
| 431.5 |
| 422.7 |
| 393.6 |
| 397.8 |
| - |
| 372.1 |
| 404.1 |
| 386.4 |
| 392.3 |
| 391.9 |
| 395.1 |
| 409.4 |
| 400.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 312.5 |
| 293.6 |
| - |
| 242.7 |
| 231.5 |
| 225.5 |
| 213.4 |
| 198.7 |
| 186.2 |
| 163.8 |
| 168.4 |
| 166.0 |
| 162.3 |
| 155.2 |
| - |
| 149.7 |
| 142.4 |
| 135.2 |
| 124.0 |
| 117.9 |
| 109.5 |
| 98.5 |
| 87.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 2.8 |
| 2.9 |
| 2.7 |
| 2.4 |
| 1.8 |
| - |
| 1.8 |
| 1.6 |
| 2.7 |
| 2.8 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.6 |
| 82.4 |
| - |
| 52.5 |
| 52.5 |
| 52.4 |
| 51.5 |
| 51.5 |
| 51.5 |
| 50.6 |
| 50.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| - |
| 50.0 |
| 50.0 |
| 15.6 |
| 15.6 |
| 15.0 |
| 14.1 |
| 13.7 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.8 |
| 239.6 |
| - |
| 220.7 |
| 209.3 |
| 204.7 |
| 192.8 |
| 179.4 |
| 168.8 |
| 146.3 |
| 151.5 |
| 147.7 |
| 143.4 |
| 136.3 |
| - |
| 131.1 |
| 123.7 |
| 153.0 |
| 142.1 |
| 137.2 |
| 129.2 |
| 119.1 |
| 111.3 |
| 239.6 |
| - |
| 220.7 |
| 209.3 |
| 204.7 |
| 192.8 |
| 179.4 |
| 168.8 |
| 146.3 |
| 151.5 |
| 147.7 |
| 143.4 |
| 136.3 |
| - |
| 131.1 |
| 123.7 |
| 153.0 |
| 142.1 |
| 137.2 |
| 129.2 |
| 119.1 |
| 111.3 |
| 451.4 |
| - |
| 363.3 |
| 394.7 |
| 316.3 |
| 258.0 |
| 256.9 |
| 231.2 |
| 226.0 |
| 238.3 |
| 245.2 |
| 210.5 |
| 208.3 |
| - |
| 207.1 |
| 222.3 |
| 198.8 |
| 207.0 |
| 213.0 |
| 216.1 |
| 221.9 |
| 216.2 |
| 48.7 |
| - |
| 11.2 |
| 54.1 |
| 4.1 |
| 33.1 |
| 29.2 |
| 29.6 |
| 21.3 |
| 49.4 |
| 62.9 |
| 53.2 |
| 16.8 |
| - |
| 49.0 |
| 111.9 |
| 109.4 |
| 103.1 |
| 102.2 |
| 104.0 |
| 101.0 |
| 99.0 |
| 239.6 |
| - |
| 220.7 |
| 209.3 |
| 204.7 |
| 192.8 |
| 179.4 |
| 168.8 |
| 146.3 |
| 151.5 |
| 147.7 |
| 143.4 |
| 136.3 |
| - |
| 131.1 |
| 123.7 |
| 153.0 |
| 142.1 |
| 137.2 |
| 129.2 |
| 119.1 |
| 111.3 |
| (9.7) |
| (33.4) |
| - |
| (33.4) |
| (49.6) |
| 14.8 |
| 66.7 |
| 52.6 |
| 63.0 |
| 39.3 |
| 41.7 |
| 36.1 |
| 28.0 |
| 19.1 |
| - |
| 11.9 |
| 2.3 |
| 29.3 |
| 16.1 |
| 8.9 |
| (0.6) |
| (13.3) |
| (23.6) |