| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 55.9 | 76.1 | 44.6 | 28.8 | 48.2 | 54.4 | 227.6 | 74.1 | 47.5 | 32.3 | 18.4 | 18.4 | 16.1 | 23.7 | 46.0 | 58.8 | 27.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.1 | 85.6 | - | - |
| Cash And Short Term Investments | 55.9 | 76.1 | 44.6 | 28.8 | 48.2 | 54.4 | 227.6 | 74.1 | 47.5 | 32.3 | 18.4 | 18.4 | 16.1 | 37.8 | 131.5 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 42.9 | 43.6 | 52.8 | 52.3 | 35.4 | 31.3 | 43.6 | 39.4 | 44.5 | 52.9 | 58.4 | 62.0 | 47.7 | 46.9 | 27.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 62.0 | 60.6 | 55.3 | 51.4 | 48.6 | 59.9 | 40.1 | 39.3 | 54.5 | 55.4 | 67.4 | 61.7 | 55.1 | 55.8 | 28.1 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | 108.2 | 102.9 | 95.6 | 82.2 | 68.5 | 64.8 | 63.9 | 93.2 | 90.1 | 88.9 | 103.4 | 90.8 | 77.3 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 33.3 | 37.8 | 40.4 | 28.0 | 19.6 | 19.1 | 22.8 | 15.8 | 18.1 | 15.6 | 23.0 | 32.9 | 24.5 | 29.2 | 11.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | 0.0 | 49.8 | 25.0 | - | - | 124.4 | 86.6 | 91.3 | - | - | 137.7 | 135.0 | 142.5 | 6.3 | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 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 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | 0.0 | 49.8 | 25.0 | - | 0.0 | 131.9 | 91.6 | 96.3 | 16.3 | 8.8 | 142.7 | 142.5 | 150.0 | 6.6 | - | |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 37.8 | 41.6 | 38.8 | 55.9 | 44.8 | 54.1 | 55.0 | 76.1 | 78.5 | 60.9 | 57.6 | 44.6 | 30.1 | 29.9 | - | |||||||||||||||||||||||||
| 58.8 |
| 27.9 |
| - |
| - |
| - |
| Prepaid Expenses | 7.5 | 13.0 | 4.6 | 10.8 | 8.7 | 7.3 | 4.0 | 4.3 | 6.1 | 3.2 | 4.1 | 4.9 | 7.3 | 9.8 | 4.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 168.3 | 193.3 | 163.5 | 143.3 | 140.9 | 152.9 | 315.3 | 168.0 | 153.9 | 146.3 | 150.8 | 147.0 | 141.2 | 157.8 | 194.2 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | 69.7 | 59.0 | 51.1 | 45.6 | 40.7 | 41.6 | 39.3 | 49.7 | 43.5 | 36.2 | 37.8 | 29.4 | 22.4 | - | - | - |
| Property,Plant & Equipment Net | 32.3 | 35.7 | 44.4 | 45.0 | 37.1 | 28.3 | 24.3 | 25.7 | 45.2 | 48.3 | 54.5 | 66.5 | 62.4 | 55.6 | 23.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 0.0 | 159.2 | 201.1 | 201.3 | 200.5 | 347.7 | 285.9 | 361.3 | 361.3 | 361.3 | 360.5 | 355.6 | 309.1 | 162.0 | - | - |
| Intangible Assets | 69.1 | 77.4 | 111.1 | 152.4 | 169.0 | 197.1 | 145.4 | 112.5 | 145.7 | 166.6 | 181.7 | 205.1 | 214.5 | 147.2 | 48.0 | - | - |
| Operating Lease Right Of Use Assets | 3.9 | 5.8 | 5.1 | 7.0 | 9.4 | 10.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 0.0 | 19.5 | 15.3 | 18.0 | 44.3 | 5.9 | - | - |
| Other Non-Current Assets | 10.4 | 11.4 | 10.7 | 11.0 | 13.2 | 15.3 | 3.8 | 3.4 | 1.9 | 3.8 | 5.4 | 3.8 | 4.9 | 10.4 | 2.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 280.1 | 317.7 | 532.6 | 552.8 | 561.4 | 594.2 | 836.4 | 705.5 | 708.0 | 726.2 | 773.1 | 798.6 | 790.6 | 719.9 | 437.3 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.0 | 7.5 | 5.0 | 5.0 | 16.3 | 8.8 | 5.0 | 7.5 | 7.5 | 0.3 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | 0.0 | 0.8 | 0.2 | 1.6 | 3.1 | - | - | - |
| Operating Lease Liabilities Current | 1.8 | 2.0 | 1.9 | 2.6 | 2.4 | 2.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 35.5 | 41.1 | 26.6 | 34.8 | 35.5 | 29.4 | 38.3 | 34.4 | 38.8 | 21.9 | 18.1 | 15.9 | 16.0 | 17.1 | 13.7 | - | - |
| Other Current Liabilities | 7.4 | 7.6 | 2.0 | 2.7 | 2.5 | 2.1 | 0.0 | - | - | 0.0 | 0.2 | 0.6 | 5.8 | - | - | - | - |
| Total Current Liabilities | 76.2 | 91.2 | 83.8 | 74.3 | 57.6 | 51.4 | 73.3 | 57.3 | 71.5 | 66.7 | 60.5 | 65.9 | 62.9 | 53.8 | 25.4 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 2.1 | 3.9 | 3.3 | 4.7 | 7.3 | 8.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 16.9 | 16.1 | 3.4 | 4.7 | 8.7 | 9.0 | 0.5 | 0.6 | 0.9 | 0.9 | 0.0 | 0.5 | 0.5 | 0.3 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 97.2 | 112.1 | 154.3 | 128.3 | 122.0 | 139.3 | 221.6 | 162.9 | 192.9 | 219.0 | 228.0 | 261.7 | 264.2 | 196.6 | 31.7 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (429.2) | (395.2) | (210.9) | (158.4) | (131.9) | (100.3) | 66.5 | 5.1 | (11.0) | (16.0) | 27.6 | 31.0 | 28.6 | 29.7 | 35.3 | - | - |
| Accumulated Other Comprehensive Income | (2.0) | (4.4) | (4.7) | 1.4 | 3.2 | (1.3) | (1.4) | (1.0) | (1.3) | (0.8) | (0.8) | (0.7) | (1.1) | (1.0) | (1.3) | - | - |
| Treasury Stock | 7.4 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 183.0 | 205.6 | 378.3 | 424.5 | 439.5 | 454.9 | 614.8 | 542.6 | 515.0 | 507.2 | 545.1 | 536.9 | 526.3 | 523.3 | 405.6 | 391.3 | 372.2 |
| Total Equity | 183.0 | 205.6 | 378.3 | 424.5 | 439.5 | 454.9 | 614.8 | 542.6 | 515.0 | 507.2 | 545.1 | 536.9 | 526.3 | 523.3 | 405.6 | 391.3 | 372.2 |
| - |
| Net debt | - | (76.1) | 5.2 | (3.8) | - | (54.4) | (95.7) | 17.5 | 48.8 | (16.1) | (9.6) | 124.3 | 126.4 | 112.2 | (125.0) | - | - |
| Working Capital | 92.1 | 102.1 | 79.7 | 69.0 | 83.3 | 101.5 | 242.0 | 110.7 | 82.4 | 79.5 | 90.3 | 81.1 | 78.2 | 104.0 | 168.8 | - | - |
| Book Value | 183.0 | 205.6 | 378.3 | 424.5 | 439.5 | 454.9 | 614.8 | 542.6 | 515.0 | 507.2 | 545.1 | 536.9 | 526.3 | 523.3 | 405.6 | 391.3 | 372.2 |
| Tangible Book Value | 113.9 | 128.2 | 107.9 | 71.1 | 69.2 | 57.2 | 121.8 | 144.1 | 8.1 | (20.6) | 2.2 | (28.6) | (43.8) | 67.0 | 195.6 | - | - |
| 28.8 |
| 23.9 |
| 34.3 |
| 35.5 |
| 48.2 |
| 54.5 |
| 58.0 |
| 47.9 |
| 54.4 |
| 27.2 |
| 41.2 |
| 83.6 |
| 227.6 |
| 41.7 |
| 42.8 |
| 24.8 |
| 74.1 |
| 52.3 |
| 49.9 |
| 48.2 |
| 47.5 |
| 35.6 |
| 35.7 |
| 35.6 |
| 32.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 37.8 | 41.6 | 38.8 | 55.9 | 44.8 | 54.1 | 55.0 | 76.1 | 78.5 | 60.9 | 57.6 | 44.6 | 30.1 | 29.9 | - | 28.8 | 23.9 | 34.3 | 35.5 | 48.2 | 54.5 | 58.0 | 47.9 | 54.4 | 27.2 | 41.2 | 83.6 | 227.6 | 41.7 | 42.8 | 24.8 | 74.1 | 52.3 | 49.9 | 48.2 | 47.5 | 35.6 | 35.7 | 35.6 | 32.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 45.6 | 44.4 | 42.6 | 42.9 | 43.5 | 43.2 | 39.6 | 43.6 | 49.5 | 51.6 | 49.8 | 52.8 | 50.9 | 52.9 | - | 52.3 | 41.8 | 38.2 | 35.4 | 35.4 | 33.2 | 33.6 | 33.6 | 31.3 | 35.6 | 34.0 | 32.5 | 43.6 | 44.2 | 43.4 | 40.2 | 39.4 | 41.8 | 42.1 | 41.3 | 44.5 | 46.3 | 50.2 | 50.1 | 52.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 58.6 | 65.6 | 62.3 | 62.0 | 63.1 | 65.9 | 64.7 | 60.6 | 58.1 | 64.3 | 60.0 | 55.3 | 63.5 | 63.2 | - | 51.4 | 48.0 | 48.2 | 49.3 | 48.6 | 49.0 | 49.6 | 52.8 | 59.9 | 54.9 | 50.2 | 45.2 | 40.1 | 52.4 | 50.6 | 49.7 | 48.9 | 56.6 | 54.0 | 55.4 | 54.5 | 57.7 | 56.7 | 58.3 | 55.4 |
| Prepaid Expenses | 13.6 | 9.7 | 13.0 | 7.5 | 15.4 | 12.2 | 13.3 | 13.0 | 10.9 | 8.7 | 8.2 | 4.6 | 8.0 | 12.9 | - | 10.8 | 13.9 | 11.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 155.6 | 161.3 | 156.7 | 168.3 | 172.3 | 175.4 | 172.6 | 193.3 | 196.9 | 185.5 | 175.5 | 163.5 | 152.6 | 158.8 | - | 143.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 29.1 | 30.5 | 31.1 | 32.3 | 32.5 | 33.0 | 34.4 | 35.7 | 37.0 | 42.6 | 43.4 | 44.4 | 45.6 | 46.0 | - | 45.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | 0.0 | 159.2 | 159.0 | 159.2 | 200.0 | 200.8 | 201.1 | 201.1 | 201.5 | 201.7 | ||||||||||||||||||||||
| Intangible Assets | 65.5 | 66.7 | 68.4 | 69.1 | 70.9 | 73.1 | 75.8 | 77.4 | 81.6 | 103.9 | 106.7 | 111.1 | 134.0 | 141.9 | - | 152.4 | 159.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 5.4 | 5.7 | 3.4 | 3.9 | 4.3 | 4.8 | 5.3 | 5.8 | 3.9 | 4.1 | 4.6 | 5.1 | 5.1 | 5.7 | - | 7.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 10.5 | 11.1 | 9.5 | 10.4 | 9.7 | 10.1 | 10.9 | 11.4 | 9.3 | 8.5 | 9.4 | 10.7 | 10.7 | 10.7 | - | 11.0 | 11.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 260.7 | 269.7 | 265.6 | 280.1 | 285.4 | 291.6 | 293.6 | 317.7 | 324.8 | 499.6 | 493.9 | 532.6 | 542.8 | 558.2 | - | 552.8 | 543.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 29.1 | 35.4 | 31.9 | 33.3 | 30.3 | 34.7 | 31.3 | 37.8 | 35.2 | 37.7 | 24.8 | 40.4 | 35.6 | 34.7 | - | 28.0 | 21.6 | 24.2 | 22.7 | 19.6 | 17.1 | 16.0 | 14.0 | 19.1 | 18.3 | 18.0 | 16.9 | 22.8 | 18.4 | 19.4 | 16.9 | 15.8 | 16.4 | 21.8 | 17.4 | 18.1 | 15.4 | 15.3 | 15.6 | 15.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.3 | 1.3 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 2.0 | 1.6 | 1.7 | 1.8 | 1.9 | 2.3 | 2.5 | - | 2.6 | ||||||||||||||||||||||||
| Accrued Expenses | 32.3 | 29.9 | 27.7 | 35.5 | 36.9 | 39.9 | 34.1 | 41.1 | 31.0 | 29.2 | 26.1 | 26.6 | 21.8 | 26.5 | - | 34.8 | 25.2 | 27.7 | ||||||||||||||||||||||
| Other Current Liabilities | 4.7 | 6.7 | 8.7 | 7.4 | 5.8 | 9.0 | 6.5 | 7.6 | 10.3 | 1.8 | 1.8 | 2.0 | 2.4 | 2.6 | - | 2.7 | 2.6 | |||||||||||||||||||||||
| Total Current Liabilities | 66.1 | 72.0 | 68.3 | 76.2 | 78.0 | 88.6 | 76.7 | 91.2 | 85.9 | 78.0 | 57.5 | 83.8 | 69.6 | 73.6 | - | 74.3 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 49.8 | 49.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 126.8 | 139.3 | 85.4 | - | 87.8 | 89.0 | 90.1 | - | 92.5 | 110.2 | - | - |
| Operating Lease Liabilities Non-Current | 4.2 | 4.5 | 1.7 | 2.1 | 2.6 | 3.0 | 3.5 | 3.9 | 2.3 | 2.6 | 2.9 | 3.3 | 3.0 | 3.5 | - | 4.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.7 | 17.1 | 14.2 | 16.9 | 17.4 | 11.9 | 15.7 | 16.1 | 14.4 | 2.6 | 3.0 | 3.4 | 3.1 | 3.5 | - | 4.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 87.3 | 93.3 | 86.8 | 97.2 | 99.5 | 104.8 | 97.0 | 112.1 | 106.1 | 98.4 | 66.1 | 154.3 | 145.2 | 150.2 | - | 128.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.4 | 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 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (454.5) | (446.5) | (440.1) | (429.2) | (423.1) | (418.7) | (408.0) | (395.2) | (381.8) | (194.0) | (165.0) | (210.9) | (189.4) | (179.9) | - | (158.4) | (152.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 2.7 | 1.0 | 0.1 | (2.0) | (3.5) | (3.7) | (3.3) | (4.4) | (2.8) | (4.7) | (5.7) | (4.7) | (3.9) | (0.3) | - | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 5.7 | 5.7 | 5.7 | 5.7 | - | 5.7 | 5.7 | 5.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 173.4 | 176.3 | 178.9 | 183.0 | 185.9 | 186.8 | 196.6 | 205.6 | 218.7 | 401.2 | 427.8 | 378.3 | 397.7 | 408.0 | - | 424.5 | 429.7 | |||||||||||||||||||||||
| Total Equity | 173.4 | 176.3 | 178.9 | 183.0 | 185.9 | 186.8 | 196.6 | 205.6 | 218.7 | 401.2 | 427.8 | 378.3 | 397.7 | 408.0 | - | 424.5 | 429.7 | 432.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 49.8 | 49.8 | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 7.5 | 133.1 | 144.3 | 90.4 | 5.0 | 92.8 | 94.0 | 95.1 | 5.0 | 97.5 | 115.2 | 17.5 | 16.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | 19.7 | 19.9 | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 89.5 | 89.4 | 88.4 | 92.1 | 94.3 | 86.8 | 95.9 | 102.1 | 111.0 | 107.4 | 118.0 | 79.7 | 82.9 | 85.3 | - | 69.0 | 78.3 | 77.7 | ||||||||||||||||||||||
| Book Value | 173.4 | 176.3 | 178.9 | 183.0 | 185.9 | 186.8 | 196.6 | 205.6 | 218.7 | 401.2 | 427.8 | 378.3 | 397.7 | 408.0 | - | 424.5 | 429.7 | 432.4 | ||||||||||||||||||||||
| Tangible Book Value | 107.9 | 109.6 | 110.5 | 113.9 | 114.9 | 113.7 | 120.8 | 128.2 | 137.1 | 138.1 | 162.1 | 107.9 | 63.7 | 65.3 | - | 71.1 | 69.1 | |||||||||||||||||||||||
| 11.1 |
| 8.7 |
| 9.0 |
| 8.5 |
| 8.0 |
| 7.3 |
| 11.4 |
| 6.5 |
| 4.9 |
| 4.0 |
| 4.4 |
| 4.8 |
| 4.9 |
| 4.3 |
| 4.5 |
| 4.8 |
| 4.3 |
| 5.8 |
| 4.0 |
| 3.5 |
| 4.3 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.7 |
| 132.2 |
| 131.3 |
| 140.9 |
| 145.7 |
| 149.7 |
| 142.2 |
| 152.9 |
| 129.0 |
| 132.0 |
| 166.4 |
| 315.3 |
| 142.7 |
| 143.0 |
| 120.9 |
| 168.0 |
| 156.6 |
| 152.5 |
| 150.7 |
| 153.9 |
| 145.1 |
| 147.8 |
| 152.3 |
| 146.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.6 |
| 43.1 |
| 41.1 |
| 37.1 |
| 29.8 |
| 29.6 |
| 29.4 |
| 28.3 |
| 28.2 |
| 27.5 |
| 25.3 |
| 24.3 |
| 41.2 |
| 41.9 |
| 42.2 |
| 42.5 |
| 43.1 |
| 43.8 |
| 44.4 |
| 45.2 |
| 46.2 |
| 47.1 |
| 47.2 |
| 48.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 201.5 |
| 201.3 |
| 201.1 |
| 201.1 |
| 200.9 |
| 200.5 |
| 359.1 |
| 360.1 |
| 347.7 |
| 347.7 |
| 423.7 |
| 426.9 |
| 383.0 |
| 361.3 |
| 361.3 |
| 361.3 |
| 361.3 |
| 361.3 |
| 361.3 |
| 361.3 |
| 361.3 |
| 361.3 |
| 165.0 |
| 168.9 |
| 169.0 |
| 186.2 |
| 190.6 |
| 194.3 |
| 197.1 |
| 202.0 |
| 196.3 |
| 141.7 |
| 145.4 |
| 166.6 |
| 168.7 |
| 144.2 |
| 130.3 |
| 134.5 |
| 137.4 |
| 141.6 |
| 145.7 |
| 150.1 |
| 154.4 |
| 162.3 |
| 166.6 |
| 7.6 |
| 8.2 |
| 8.8 |
| 9.4 |
| 9.9 |
| 9.4 |
| 10.0 |
| 10.1 |
| 9.6 |
| 4.6 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 12.9 |
| 13.2 |
| 19.4 |
| 17.5 |
| 16.8 |
| 15.3 |
| 13.7 |
| 9.0 |
| 9.4 |
| 3.8 |
| 3.6 |
| 3.5 |
| 3.6 |
| 3.4 |
| 3.0 |
| 2.9 |
| 2.4 |
| 1.9 |
| 1.8 |
| 1.6 |
| 3.6 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 554.1 |
| 555.8 |
| 561.4 |
| 582.2 |
| 588.5 |
| 583.8 |
| 594.2 |
| 732.0 |
| 724.9 |
| 690.4 |
| 836.4 |
| 777.8 |
| 784.0 |
| 693.9 |
| 705.5 |
| 698.4 |
| 697.8 |
| 700.3 |
| 708.0 |
| 704.3 |
| 712.2 |
| 726.7 |
| 726.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 7.5 |
| 6.3 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 17.5 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.1 |
| 2.2 |
| 2.1 |
| 1.9 |
| 1.4 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.9 |
| 35.5 |
| 30.8 |
| 27.6 |
| 23.6 |
| 29.4 |
| 27.4 |
| 28.5 |
| 22.7 |
| 38.3 |
| 21.9 |
| 21.3 |
| 19.9 |
| 34.4 |
| 31.0 |
| 30.8 |
| 32.3 |
| 38.8 |
| 20.8 |
| 20.9 |
| 19.2 |
| 21.9 |
| 2.6 |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.2 |
| 2.3 |
| 2.1 |
| 2.1 |
| 9.7 |
| 6.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.4 |
| 54.5 |
| 52.1 |
| 57.6 |
| 50.3 |
| 45.8 |
| 39.8 |
| 51.4 |
| 48.7 |
| 57.0 |
| 47.2 |
| 73.3 |
| 53.3 |
| 49.7 |
| 45.8 |
| 57.3 |
| 54.4 |
| 59.7 |
| 64.3 |
| 71.5 |
| 50.6 |
| 50.8 |
| 65.4 |
| 66.7 |
| 5.4 |
| 6.0 |
| 6.7 |
| 7.3 |
| 7.9 |
| 7.6 |
| 8.2 |
| 8.3 |
| 7.7 |
| 3.2 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 7.7 |
| 8.4 |
| 8.7 |
| 9.3 |
| 10.2 |
| 10.0 |
| 9.0 |
| 8.0 |
| 3.5 |
| 3.8 |
| 0.5 |
| 5.3 |
| 5.2 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.5 |
| 121.7 |
| 119.8 |
| 122.0 |
| 127.3 |
| 134.2 |
| 128.7 |
| 139.3 |
| 121.5 |
| 111.1 |
| 76.3 |
| 221.6 |
| 223.7 |
| 234.4 |
| 149.0 |
| 162.9 |
| 160.1 |
| 176.6 |
| 182.5 |
| 192.9 |
| 172.6 |
| 188.8 |
| 214.0 |
| 219.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (147.2) |
| (138.8) |
| (131.9) |
| (112.4) |
| (108.9) |
| (104.6) |
| (100.3) |
| 56.7 |
| 62.5 |
| 65.2 |
| 66.5 |
| 7.6 |
| 6.8 |
| 4.7 |
| 5.1 |
| 3.0 |
| (11.0) |
| (11.2) |
| (11.0) |
| 1.9 |
| (1.0) |
| (14.7) |
| (16.0) |
| 1.4 |
| 3.5 |
| 4.6 |
| 3.7 |
| 3.2 |
| 1.9 |
| 1.9 |
| 0.8 |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.5) |
| (1.4) |
| (1.1) |
| (1.3) |
| (1.0) |
| (1.0) |
| (0.6) |
| (0.8) |
| (0.8) |
| (1.3) |
| (1.7) |
| (1.7) |
| (1.1) |
| (0.8) |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 0.0 |
| 9.9 |
| 2.1 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 432.4 |
| 436.0 |
| 439.5 |
| 454.9 |
| 454.3 |
| 455.1 |
| 454.9 |
| 610.5 |
| 613.8 |
| 614.1 |
| 614.8 |
| 554.1 |
| 549.6 |
| 544.9 |
| 542.6 |
| 538.3 |
| 521.2 |
| 517.9 |
| 515.0 |
| 531.8 |
| 523.3 |
| 512.7 |
| 507.2 |
| 436.0 |
| 439.5 |
| 454.9 |
| 454.3 |
| 455.1 |
| 454.9 |
| 610.5 |
| 613.8 |
| 614.1 |
| 614.8 |
| 554.1 |
| 549.6 |
| 544.9 |
| 542.6 |
| 538.3 |
| 521.2 |
| 517.9 |
| 515.0 |
| 531.8 |
| 523.3 |
| 512.7 |
| 507.2 |
| - |
| - |
| - |
| - |
| - |
| (27.2) |
| (41.2) |
| (83.6) |
| (220.1) |
| 91.4 |
| 101.4 |
| 65.7 |
| (69.1) |
| 40.5 |
| 44.1 |
| 46.9 |
| (42.5) |
| 61.9 |
| 79.5 |
| (18.1) |
| (16.1) |
| 79.2 |
| 83.3 |
| 95.4 |
| 103.9 |
| 102.4 |
| 101.5 |
| 80.3 |
| 75.0 |
| 119.2 |
| 242.0 |
| 89.4 |
| 93.3 |
| 75.1 |
| 110.7 |
| 102.2 |
| 92.8 |
| 86.4 |
| 82.4 |
| 94.4 |
| 97.1 |
| 86.9 |
| 79.5 |
| 436.0 |
| 439.5 |
| 454.9 |
| 454.3 |
| 455.1 |
| 454.9 |
| 610.5 |
| 613.8 |
| 614.1 |
| 614.8 |
| 554.1 |
| 549.6 |
| 544.9 |
| 542.6 |
| 538.3 |
| 521.2 |
| 517.9 |
| 515.0 |
| 531.8 |
| 523.3 |
| 512.7 |
| 507.2 |
| 65.7 |
| 65.6 |
| 69.2 |
| 67.6 |
| 62.7 |
| 59.8 |
| 57.2 |
| 49.4 |
| 57.4 |
| 124.8 |
| 121.8 |
| (36.2) |
| (46.0) |
| 17.7 |
| 51.0 |
| 42.6 |
| 22.5 |
| 15.0 |
| 8.1 |
| 20.4 |
| 7.7 |
| (10.9) |
| (20.6) |