| (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 | 206.1 | 67.4 | 45.4 | 24.7 | 34.7 | 43.4 | 60.0 | 55.6 | 82.9 | 50.2 | 28.1 | 32.2 | 22.0 | 10.7 | 1.8 | 4.5 |
| Restricted Cash | 9.9 | 11.7 | 9.7 | 10.9 | 6.5 | 6.7 | 7.1 | 2.4 | 1.0 | 1.7 | 4.7 | 0.5 | 0.8 | 0.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 7.9 | 8.2 | - | - | - | - |
| Cash And Short Term Investments | 206.1 | 67.4 | 45.4 | 24.7 | 34.7 | 43.4 | 60.0 | 55.6 | 83.0 | 50.3 | 36.0 | 40.4 | 22.0 | 10.7 | 1.8 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 244.4 | 116.8 | 48.1 | 61.2 | 47.9 | 43.0 | 34.7 | 30.5 | 59.9 | 49.8 | 38.8 | 31.6 | 22.1 | 13.5 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 183.1 | 88.1 | 63.9 | 79.7 | 92.5 | 110.4 | 85.0 | 93.3 | 75.8 | 51.8 | 66.2 | 33.8 | 19.6 | 12.5 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 568.1 | 414.2 | 363.4 | 356.2 | 376.0 | 361.0 | 338.4 | 311.9 | 262.2 | 190.2 | 125.3 | 84.7 | 58.4 | 49.1 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 143.9 | 105.0 | 32.9 | 47.8 | 34.4 | 29.5 | 32.8 | 29.9 | 43.6 | 36.4 | 28.7 | 31.0 | 15.0 | 6.9 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 0.0 | 4.3 | 0.0 | 0.0 | 5.0 | 13.9 | 16.6 | 60.3 | 49.0 | 35.0 | 34.0 | 28.6 | 26.1 | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 34.0 | 26.7 | 23.2 | 57.1 | 54.7 | 52.2 | 49.9 | 83.9 | 49.5 | 42.8 | 64.9 | 28.6 | 26.1 | - | - | - |
| (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 | 439.7 | 206.1 | 137.0 | 64.7 | 51.1 | 67.4 | 34.1 | 10.7 | 8.4 | 45.4 | 21.9 | 21.6 | 16.1 | 24.7 | 26.3 | |||||||||||||||||||||||||
| 4.5 |
| - |
| Prepaid Expenses | 32.2 | 17.2 | 5.3 | 6.4 | 4.3 | 5.2 | 5.9 | 11.3 | 8.7 | 4.0 | 8.2 | 6.0 | 5.5 | 1.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 675.7 | 301.3 | 172.6 | 183.2 | 194.1 | 209.2 | 192.8 | 194.3 | 229.7 | 157.6 | 153.9 | 113.2 | 77.9 | 39.2 | - | - |
| - |
| - |
| Accumulated Depreciation | 232.9 | 204.5 | 194.1 | 177.5 | 167.8 | 142.4 | 117.0 | 95.2 | 70.2 | 49.2 | 38.0 | 32.4 | 28.1 | 25.0 | 22.6 | - |
| Property,Plant & Equipment Net | 376.1 | 219.2 | 200.3 | 210.2 | 243.0 | 253.0 | 248.4 | 234.2 | 197.9 | 144.1 | 109.7 | 64.8 | 31.1 | 24.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 3.6 | 3.7 | 3.6 | 3.7 | 3.8 | 4.0 | 4.1 | 4.0 | 4.0 | 4.0 | 3.9 | 3.8 | 0.9 | 0.8 | - | - |
| Operating Lease Right Of Use Assets | 49.7 | 9.6 | 5.0 | 5.6 | 7.1 | 7.7 | 7.8 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 7.3 | 21.7 | 12.8 | 11.4 | - | - | - | - | - | - |
| Other Non-Current Assets | 58.5 | 8.4 | 2.6 | 0.4 | 0.5 | 1.0 | 0.7 | 6.8 | 7.7 | 4.5 | 5.1 | 0.9 | 0.2 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,168.4 | 547.0 | 389.2 | 408.3 | 454.5 | 480.8 | 466.8 | 466.8 | 452.9 | 322.3 | 273.5 | 183.7 | 111.1 | 65.7 | - | - |
| - |
| Short Term Debt | 34.0 | 22.4 | 23.2 | 57.1 | 49.7 | 38.3 | 33.4 | 23.6 | 0.6 | 7.9 | 30.9 | - | - | - | - | - |
| Deferred Revenue Current | - | 0.0 | 1.8 | 3.0 | 0.2 | 0.3 | 0.3 | 0.4 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.5 | 1.4 | 1.1 | 1.0 | 1.1 | 1.0 | 1.0 | 0.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 42.5 | 22.1 | 18.5 | 17.2 | 15.6 | 18.5 | 17.9 | 19.3 | 19.1 | 14.5 | 11.5 | 6.8 | 4.5 | 3.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 257.3 | 170.1 | 93.4 | 138.6 | 109.0 | 103.1 | 91.4 | 77.4 | 70.7 | 60.0 | 74.1 | 48.6 | 39.1 | 25.6 | - | - |
| Operating Lease Liabilities Non-Current | 47.4 | 9.0 | 4.7 | 5.5 | 7.2 | 7.9 | 8.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 434.5 | 317.9 | 174.3 | 223.6 | 199.9 | 202.9 | 193.0 | 137.7 | 119.7 | 94.9 | 108.1 | 68.7 | 48.0 | 34.7 | - | - |
| Additional Paid In Capital | 1,224.5 | 683.5 | 479.0 | 391.5 | 381.1 | 354.7 | 303.4 | 292.5 | 285.4 | 265.3 | 233.3 | 192.1 | 144.0 | 4.5 | - | - |
| Retained Earnings | (490.1) | (451.9) | (265.1) | (209.1) | (142.7) | (88.5) | (30.1) | 36.0 | 38.1 | (37.0) | (68.2) | (79.0) | (83.3) | (81.9) | - | - |
| Accumulated Other Comprehensive Income | (0.6) | (2.5) | 1.0 | 2.2 | 16.1 | 11.7 | 0.4 | 0.6 | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 733.9 | 229.1 | 214.9 | 184.7 | 254.6 | 277.9 | 273.8 | 329.1 | 333.3 | 227.4 | 165.4 | 115.0 | 63.1 | 31.0 | 20.7 | 21.0 |
| Total Equity | 733.9 | 229.1 | 214.9 | 184.7 | 254.6 | 277.9 | 273.8 | 329.1 | 333.3 | 227.4 | 165.4 | 115.0 | 63.1 | 31.0 | 20.7 | 21.0 |
| Net debt | (172.2) | (40.7) | (22.2) | 32.4 | 20.0 | 8.7 | (10.1) | 28.3 | (33.4) | (7.4) | 28.9 | (11.7) | 4.1 | - | - | - |
| Working Capital | 418.4 | 131.2 | 79.2 | 44.6 | 85.1 | 106.0 | 101.4 | 116.9 | 159.0 | 97.6 | 79.8 | 64.6 | 38.9 | 13.7 | - | - |
| Book Value | 733.9 | 229.1 | 214.9 | 184.7 | 254.6 | 277.9 | 273.8 | 329.1 | 333.3 | 227.4 | 165.4 | 115.0 | 63.1 | 31.0 | 20.7 | 21.0 |
| Tangible Book Value | 730.3 | 225.4 | 211.2 | 181.0 | 250.7 | 273.9 | 269.7 | 325.1 | 329.3 | 223.4 | 161.5 | 111.2 | 62.2 | 30.2 | - | - |
| 33.7 |
| 32.0 |
| 34.7 |
| 43.5 |
| 44.0 |
| 45.5 |
| 43.4 |
| 46.8 |
| 51.1 |
| 55.9 |
| 60.0 |
| 70.0 |
| 81.1 |
| 74.9 |
| 55.6 |
| 56.4 |
| 76.2 |
| 82.3 |
| 82.9 |
| 70.9 |
| 74.8 |
| 59.7 |
| 50.2 |
| 55.9 |
| 42.3 |
| Restricted Cash | 9.7 | 9.9 | 13.8 | 22.5 | 15.7 | 11.7 | 7.2 | 5.5 | 9.0 | 9.7 | 9.3 | 7.0 | 10.8 | 10.9 | 8.3 | 7.0 | 8.1 | 6.5 | 5.4 | 6.5 | 3.9 | 6.7 | 11.3 | 7.8 | 6.6 | 7.1 | 2.4 | 2.9 | 2.5 | 2.4 | 1.7 | 1.8 | 1.0 | 1.0 | 1.1 | 1.1 | 0.9 | 1.7 | 4.3 | 4.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash And Short Term Investments | 439.7 | 206.1 | 137.0 | 64.7 | 51.1 | 67.4 | 34.1 | 10.7 | 8.4 | 45.4 | 21.9 | 21.6 | 16.1 | 24.7 | 26.3 | 33.7 | 32.0 | 34.7 | 43.5 | 44.0 | 45.5 | 43.4 | 46.8 | 51.1 | 55.9 | 60.0 | 70.0 | 81.1 | 74.9 | 55.6 | 62.4 | 76.2 | 82.3 | 83.0 | 71.0 | 74.9 | 59.7 | 50.3 | 56.0 | 42.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 299.0 | 244.4 | 224.0 | 211.5 | 171.1 | 116.8 | 75.2 | 57.7 | 57.5 | 48.1 | 60.8 | 42.6 | 56.8 | 61.2 | 52.8 | 49.1 | 54.2 | 47.9 | 43.9 | 48.4 | 47.6 | 43.0 | 51.5 | 50.0 | 25.8 | 34.7 | 29.7 | 28.4 | 32.1 | 30.5 | 32.0 | 48.7 | 53.7 | 59.9 | 73.0 | 73.8 | 66.8 | 49.8 | 44.2 | 41.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 206.2 | 183.1 | 170.2 | 138.9 | 102.3 | 88.1 | 64.4 | 54.3 | 54.3 | 63.9 | 67.5 | 66.3 | 70.2 | 79.7 | 94.3 | 98.2 | 92.0 | 92.5 | 94.5 | 100.4 | 106.3 | 110.4 | 111.4 | 97.3 | 87.1 | 85.0 | 82.1 | 81.5 | 84.5 | 93.3 | 107.9 | 93.3 | 92.6 | 75.8 | 74.6 | 59.7 | 57.5 | 51.8 | 54.9 | 59.8 |
| Prepaid Expenses | 38.0 | 32.2 | 30.4 | 20.8 | 18.6 | 17.2 | 7.4 | 4.4 | 4.1 | 5.3 | 4.9 | 6.2 | 6.5 | 6.4 | 6.1 | 6.2 | 5.7 | 4.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 992.6 | 675.7 | 575.3 | 458.3 | 358.8 | 301.3 | 188.4 | 133.0 | 133.6 | 172.6 | 164.4 | 144.5 | 161.5 | 183.2 | 187.8 | 194.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 607.4 | 568.1 | 522.2 | 481.1 | 437.6 | 414.2 | 404.6 | 393.3 | 362.6 | 363.4 | 349.0 | 351.0 | 358.5 | 356.2 | 349.9 | 362.7 | 373.5 | 376.0 | 369.8 | 368.5 | 362.8 | 361.0 | 349.8 | 341.5 | 338.4 | 338.4 | 331.1 | 332.6 | 325.0 | 311.9 | 290.6 | 279.8 | 276.4 | 262.2 | 237.1 | 215.6 | 200.2 | 190.2 | 185.4 | 175.8 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 195.5 | 194.1 | 185.8 | 183.5 | 183.0 | 177.5 | 169.9 | 171.7 | 171.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 419.0 | 376.1 | 310.3 | 269.4 | 241.5 | 219.2 | 205.3 | 197.8 | 199.9 | 200.3 | 193.8 | 197.9 | 207.2 | 210.2 | 211.6 | 224.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 | 3.8 | 3.8 | 3.8 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 71.9 | 49.7 | 42.0 | 22.1 | 9.2 | 9.6 | 4.1 | 4.2 | 4.6 | 5.0 | 5.0 | 5.3 | 5.4 | 5.6 | 5.6 | 6.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 6.7 | 7.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 67.2 | 50.9 | 42.4 | 38.6 | 26.7 | 8.4 | 3.5 | 4.5 | 4.2 | 2.6 | 2.0 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,565.9 | 1,168.4 | 978.5 | 796.9 | 644.7 | 547.0 | 410.0 | 348.0 | 350.9 | 389.2 | 373.8 | 356.9 | 383.6 | 408.3 | 414.3 | 434.8 | 446.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 148.2 | 143.9 | 150.1 | 133.0 | 124.9 | 105.0 | 56.0 | 33.5 | 23.6 | 32.9 | 34.9 | 35.1 | 38.4 | 47.8 | 52.3 | 52.5 | 40.0 | 34.4 | 28.3 | 25.6 | 26.2 | 29.5 | 56.1 | 51.2 | 36.2 | 32.8 | 28.1 | 31.5 | 28.3 | 29.9 | 53.7 | 51.4 | 46.2 | 43.6 | 51.0 | 53.3 | 48.3 | 36.4 | 32.4 | 33.1 |
| Short Term Debt | 41.2 | 34.0 | 28.0 | 22.2 | 20.3 | 26.7 | 29.5 | 22.5 | 22.4 | 23.2 | 31.3 | 37.3 | 50.9 | 57.1 | 51.4 | 53.6 | 57.1 | 49.7 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | 1.4 | 1.6 | 1.7 | 1.8 | 10.1 | 10.7 | 0.2 | 3.0 | 0.5 | 0.6 | 0.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.9 | 3.5 | 2.8 | 1.9 | 1.3 | 1.4 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | ||||||||||||||||||||||||
| Accrued Expenses | 31.3 | 42.5 | 34.1 | 27.7 | 20.5 | 22.1 | 19.1 | 17.2 | 13.3 | 18.5 | 16.4 | 14.7 | 13.5 | 17.2 | 17.2 | 12.4 | 13.2 | 15.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 259.4 | 257.3 | 249.1 | 216.8 | 191.0 | 170.1 | 117.1 | 80.9 | 74.6 | 93.4 | 188.2 | 187.5 | 205.6 | 138.6 | 130.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 | 4.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 19.3 | 19.4 | 13.7 | 13.9 | 14.6 | 15.5 | 15.3 | 16.6 | 48.2 | 49.6 | 17.5 | 60.3 | 62.9 | 57.9 | 62.5 | 49.0 | 37.4 | 22.8 | 23.9 | 35.0 | 67.2 | 56.0 |
| Operating Lease Liabilities Non-Current | 71.0 | 47.4 | 40.2 | 21.1 | 8.6 | 9.0 | 3.7 | 3.9 | 4.3 | 4.7 | 4.8 | 5.1 | 5.3 | 5.5 | 5.6 | 6.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 2.4 | 1.0 | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 459.9 | 434.5 | 419.4 | 371.9 | 335.7 | 317.9 | 197.9 | 161.5 | 155.2 | 174.3 | 195.4 | 193.6 | 210.9 | 223.6 | 215.8 | 215.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 1,610.4 | 1,224.5 | 1,046.0 | 893.9 | 772.7 | 683.5 | 543.5 | 502.4 | 484.7 | 479.0 | 431.8 | 407.0 | 394.1 | 391.5 | 388.3 | 385.5 | 383.5 | |||||||||||||||||||||||
| Retained Earnings | (504.4) | (490.1) | (488.1) | (470.1) | (461.0) | (451.9) | (332.2) | (314.4) | (288.3) | (265.1) | (251.3) | (242.3) | (225.4) | (209.1) | (188.8) | (173.2) | (158.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.2) | (0.6) | 1.1 | 1.1 | (2.8) | (2.5) | 0.7 | (1.5) | (0.7) | 1.0 | (2.2) | (1.5) | 3.8 | 2.2 | (1.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,106.0 | 733.9 | 559.1 | 425.0 | 309.0 | 229.1 | 212.1 | 186.5 | 195.7 | 214.9 | 178.4 | 163.3 | 172.6 | 184.7 | 198.5 | 219.6 | 239.6 | |||||||||||||||||||||||
| Total Equity | 1,106.0 | 733.9 | 559.1 | 425.0 | 309.0 | 229.1 | 212.1 | 186.5 | 195.7 | 214.9 | 178.4 | 163.3 | 172.6 | 184.7 | 198.5 | 219.6 | 239.6 | 254.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 41.2 | 34.0 | 28.0 | 22.2 | 22.1 | 26.7 | 29.5 | 22.5 | 26.7 | 23.2 | 31.3 | 37.3 | 50.9 | 57.1 | 51.4 | 53.6 | 57.1 | 54.7 | 60.5 | 61.2 | 64.5 | 52.2 | 58.9 | 57.8 | 53.4 | 49.9 | 64.0 | 68.8 | 35.7 | 83.9 | 71.2 | 61.0 | 65.2 | 49.6 | 41.0 | 27.4 | 28.6 | 42.8 | 92.3 | 84.9 |
| Net debt | (398.5) | (172.2) | (109.0) | (42.5) | (29.0) | (40.7) | (4.6) | 11.9 | 18.2 | (22.2) | 9.4 | 15.7 | 34.8 | 32.4 | 25.1 | 19.9 | 25.1 | 20.0 | ||||||||||||||||||||||
| Working Capital | 733.1 | 418.4 | 326.2 | 241.5 | 167.8 | 131.2 | 71.3 | 52.0 | 59.0 | 79.2 | (23.9) | (42.9) | (44.1) | 44.6 | 56.9 | 64.6 | 76.7 | 85.1 | ||||||||||||||||||||||
| Book Value | 1,106.0 | 733.9 | 559.1 | 425.0 | 309.0 | 229.1 | 212.1 | 186.5 | 195.7 | 214.9 | 178.4 | 163.3 | 172.6 | 184.7 | 198.5 | 219.6 | 239.6 | 254.6 | ||||||||||||||||||||||
| Tangible Book Value | 1,102.3 | 730.3 | 555.4 | 421.3 | 305.4 | 225.4 | 208.4 | 182.9 | 192.1 | 211.2 | 174.7 | 159.6 | 169.0 | 181.0 | 194.8 | 215.8 | 235.8 | |||||||||||||||||||||||
| 4.7 |
| 5.1 |
| 5.2 |
| 5.2 |
| 8.8 |
| 6.6 |
| 6.9 |
| 5.9 |
| 5.7 |
| 5.7 |
| 7.7 |
| 11.3 |
| 10.4 |
| 10.1 |
| 10.9 |
| 8.7 |
| 10.4 |
| 9.1 |
| 9.4 |
| 4.0 |
| 4.8 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.2 |
| 194.1 |
| 200.6 |
| 208.2 |
| 209.9 |
| 209.2 |
| 229.9 |
| 213.0 |
| 182.7 |
| 192.8 |
| 190.6 |
| 201.0 |
| 203.3 |
| 194.3 |
| 215.2 |
| 230.6 |
| 241.8 |
| 229.7 |
| 230.1 |
| 218.5 |
| 194.2 |
| 157.6 |
| 164.2 |
| 153.7 |
| 167.8 |
| 161.3 |
| 155.5 |
| 148.0 |
| 142.4 |
| 133.6 |
| 126.8 |
| 121.7 |
| 117.0 |
| 110.5 |
| 105.8 |
| 101.0 |
| 95.2 |
| 87.7 |
| 81.8 |
| 78.0 |
| 70.2 |
| 63.9 |
| 58.6 |
| 54.0 |
| 49.2 |
| 47.1 |
| 43.4 |
| 236.8 |
| 243.0 |
| 242.5 |
| 246.8 |
| 248.3 |
| 253.0 |
| 249.7 |
| 244.1 |
| 243.7 |
| 248.4 |
| 245.5 |
| 247.9 |
| 242.6 |
| 234.2 |
| 222.5 |
| 212.1 |
| 204.6 |
| 197.9 |
| 181.5 |
| 165.2 |
| 150.6 |
| 144.1 |
| 140.5 |
| 136.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.9 |
| 3.9 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.1 |
| 4.1 |
| 4.1 |
| 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 |
| 6.6 |
| 7.1 |
| 7.3 |
| 7.5 |
| 7.5 |
| 7.7 |
| 7.8 |
| 7.6 |
| 7.6 |
| 7.8 |
| 7.7 |
| 7.9 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 2.1 |
| 9.1 |
| 7.3 |
| 29.4 |
| 27.4 |
| 24.2 |
| 21.7 |
| 18.5 |
| 13.2 |
| 13.9 |
| 12.8 |
| 15.2 |
| 10.0 |
| 12.0 |
| 11.4 |
| 11.9 |
| - |
| 0.5 |
| 2.5 |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.6 |
| 1.7 |
| 0.8 |
| 0.7 |
| 1.0 |
| 1.1 |
| 2.9 |
| 6.8 |
| 15.1 |
| 6.3 |
| 4.8 |
| 7.7 |
| 7.2 |
| 8.5 |
| 6.0 |
| 4.5 |
| 4.6 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 454.5 |
| 462.5 |
| 473.1 |
| 476.4 |
| 480.8 |
| 497.8 |
| 478.1 |
| 453.5 |
| 466.8 |
| 483.9 |
| 495.1 |
| 491.2 |
| 466.8 |
| 481.1 |
| 472.2 |
| 475.6 |
| 453.0 |
| 438.7 |
| 407.0 |
| 367.6 |
| 322.3 |
| 326.8 |
| 301.4 |
| 41.3 |
| 41.9 |
| 50.8 |
| 38.3 |
| 44.3 |
| 42.2 |
| 38.1 |
| 33.4 |
| 15.8 |
| 19.2 |
| 18.2 |
| 23.6 |
| 8.3 |
| 3.2 |
| 2.7 |
| 0.6 |
| 3.6 |
| 4.6 |
| 4.7 |
| 7.9 |
| 25.1 |
| 28.8 |
| 0.2 |
| 0.5 |
| 0.3 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 15.5 |
| 14.0 |
| 18.5 |
| 17.5 |
| 15.6 |
| 10.7 |
| 17.9 |
| 15.5 |
| 14.0 |
| 12.4 |
| 19.3 |
| 20.7 |
| 16.7 |
| 13.4 |
| 19.1 |
| 16.8 |
| 13.9 |
| 10.5 |
| 14.5 |
| 11.3 |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.8 |
| 116.5 |
| 109.0 |
| 93.3 |
| 90.5 |
| 98.4 |
| 103.1 |
| 132.3 |
| 119.8 |
| 95.5 |
| 91.4 |
| 64.4 |
| 68.1 |
| 65.2 |
| 77.4 |
| 82.7 |
| 71.7 |
| 69.9 |
| 70.7 |
| 76.9 |
| 76.7 |
| 67.6 |
| 60.0 |
| 72.1 |
| 78.2 |
| 6.7 |
| 7.2 |
| 7.4 |
| 7.7 |
| 7.7 |
| 7.9 |
| 8.0 |
| 7.8 |
| 7.9 |
| 8.0 |
| 8.0 |
| 8.2 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.2 |
| 199.9 |
| 198.6 |
| 195.9 |
| 197.9 |
| 202.9 |
| 232.6 |
| 220.6 |
| 196.0 |
| 193.0 |
| 181.6 |
| 183.4 |
| 167.6 |
| 137.7 |
| 145.6 |
| 129.6 |
| 132.3 |
| 119.7 |
| 114.3 |
| 99.5 |
| 91.5 |
| 94.9 |
| 139.3 |
| 134.2 |
| 381.1 |
| 378.2 |
| 375.3 |
| 371.9 |
| 354.7 |
| 335.0 |
| 323.4 |
| 306.3 |
| 303.4 |
| 300.7 |
| 297.9 |
| 295.1 |
| 292.5 |
| 290.1 |
| 288.7 |
| 286.9 |
| 285.4 |
| 285.6 |
| 290.1 |
| 288.6 |
| 265.3 |
| 236.6 |
| 235.3 |
| (142.7) |
| (128.1) |
| (112.3) |
| (104.1) |
| (88.5) |
| (75.1) |
| (65.5) |
| (46.9) |
| (30.1) |
| 5.4 |
| 14.2 |
| 25.5 |
| 36.0 |
| 44.6 |
| 48.3 |
| 40.3 |
| 38.1 |
| 32.4 |
| 13.0 |
| (16.0) |
| (37.0) |
| (51.2) |
| (69.0) |
| 7.2 |
| 14.8 |
| 16.1 |
| 13.9 |
| 14.3 |
| 10.7 |
| 11.7 |
| 5.2 |
| (0.5) |
| (2.0) |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.6 |
| 264.0 |
| 277.3 |
| 278.5 |
| 277.9 |
| 265.2 |
| 257.5 |
| 257.5 |
| 273.8 |
| 302.3 |
| 311.7 |
| 323.6 |
| 329.1 |
| 335.5 |
| 342.6 |
| 343.3 |
| 333.3 |
| 324.4 |
| 307.5 |
| 276.2 |
| 227.4 |
| 187.5 |
| 167.2 |
| 264.0 |
| 277.3 |
| 278.5 |
| 277.9 |
| 265.2 |
| 257.5 |
| 257.5 |
| 273.8 |
| 302.3 |
| 311.7 |
| 323.6 |
| 329.1 |
| 335.5 |
| 342.6 |
| 343.3 |
| 333.3 |
| 324.4 |
| 307.5 |
| 276.2 |
| 227.4 |
| 187.5 |
| 167.2 |
| 17.0 |
| 17.2 |
| 19.0 |
| 8.7 |
| 12.1 |
| 6.6 |
| (2.5) |
| (10.1) |
| (6.0) |
| (12.2) |
| (39.2) |
| 28.3 |
| 8.8 |
| (15.2) |
| (17.1) |
| (33.4) |
| (30.0) |
| (47.5) |
| (31.2) |
| (7.4) |
| 36.3 |
| 42.5 |
| 107.2 |
| 117.7 |
| 111.4 |
| 106.0 |
| 97.6 |
| 93.2 |
| 87.2 |
| 101.4 |
| 126.2 |
| 132.9 |
| 138.1 |
| 116.9 |
| 132.5 |
| 158.9 |
| 172.0 |
| 159.0 |
| 153.2 |
| 141.8 |
| 126.6 |
| 97.6 |
| 92.1 |
| 75.6 |
| 264.0 |
| 277.3 |
| 278.5 |
| 277.9 |
| 265.2 |
| 257.5 |
| 257.5 |
| 273.8 |
| 302.3 |
| 311.7 |
| 323.6 |
| 329.1 |
| 335.5 |
| 342.6 |
| 343.3 |
| 333.3 |
| 324.4 |
| 307.5 |
| 276.2 |
| 227.4 |
| 187.5 |
| 167.2 |
| 250.7 |
| 260.1 |
| 273.4 |
| 274.5 |
| 273.9 |
| 261.1 |
| 253.4 |
| 253.4 |
| 269.7 |
| 298.2 |
| 307.7 |
| 319.6 |
| 325.1 |
| 331.5 |
| 338.7 |
| 339.3 |
| 329.3 |
| 320.4 |
| 303.5 |
| 272.2 |
| 223.4 |
| 183.5 |
| 163.2 |