| (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 | 153.1 | 175.1 | 195.2 | 314.4 | 202.4 | 158.5 | 121.9 | 131.5 | 115.7 | 87.8 | 106.1 | 117.8 | 92.4 | 82.2 | 86.7 | 119.0 | 60.4 |
| Restricted Cash | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 2.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 153.1 | 175.1 | 195.2 | 314.4 | 202.4 | 158.5 | 121.9 | 131.5 | 115.7 | 87.8 | 106.1 | 117.8 | 92.4 | 82.2 | 86.7 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 34.8 | 12.5 | 22.4 | 65.7 | 35.8 | 13.3 | 24.3 | 33.8 | 28.4 | 26.6 | 38.8 | 36.5 | 38.3 | 38.9 | 42.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | 189.7 | 195.8 | 183.2 | 158.0 | 154.3 | 135.5 | 111.6 | 90.2 | 76.3 | 68.8 | 64.2 | 66.6 | 68.3 | 65.8 | 65.3 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | 87.4 | 80.7 | 86.2 | 94.4 | 92.7 | 63.1 | 42.7 | 44.1 | 38.8 | 31.7 | 35.6 | 64.7 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 14.9 | 26.7 | 38.4 | 42.5 | 78.0 | 99.8 | 59.4 | 26.8 | 0.0 | - | - | 0.0 | 13.6 | 16.4 | 0.0 | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 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 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 26.7 | 38.4 | 49.8 | 68.0 | 136.0 | 129.9 | 86.0 | 30.7 | 0.0 | - | 0.0 | 13.8 | 17.4 | 20.0 | 0.0 | - | |
| (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 | 190.3 | 196.3 | 223.5 | 153.1 | 169.4 | 182.6 | 176.0 | 175.1 | 174.4 | 162.3 | 193.6 | 195.2 | 265.9 | 287.8 | 316.1 | |||||||||||||||||||||||||
| 119.0 |
| 60.4 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 18.2 | 14.2 | 22.7 | 11.2 | 14.6 | 8.8 | 37.1 | 29.6 | 4.9 | 4.5 | 4.3 | 3.8 | 3.6 | 4.0 | 5.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 396.2 | 398.0 | 423.9 | 549.6 | 407.3 | 318.3 | 295.3 | 285.2 | 225.5 | 187.9 | 213.7 | 227.8 | 205.9 | 193.8 | 201.3 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 371.8 | 320.8 | 272.5 | 233.3 | 348.7 | 291.5 | 253.0 | 225.2 | 194.9 | 168.7 | 141.9 | 114.7 | 87.2 | 63.1 | 38.6 | - | - |
| Property,Plant & Equipment Net | 314.1 | 336.6 | 357.8 | 318.7 | 437.0 | 412.3 | 409.7 | 331.7 | 148.2 | 116.1 | 119.6 | 123.3 | 138.1 | 158.5 | 127.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 279.1 | 356.0 | 366.6 | 378.4 | 0.0 | - | - | - | 0.6 | - | - | - | - | - | - | - | - |
| Goodwill | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | - | - |
| Intangible Assets | 0.0 | 3.2 | 6.5 | 9.8 | 13.1 | 16.5 | 16.6 | 16.3 | 0.0 | 0.0 | 0.0 | 0.2 | 0.5 | 1.0 | 1.6 | - | - |
| Operating Lease Right Of Use Assets | 21.3 | 25.1 | 24.3 | 23.7 | 34.7 | 32.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 4.8 | 4.9 | 4.6 | 12.1 | 12.3 | 10.9 | 10.8 | 10.1 | 9.0 | - | - |
| Other Non-Current Assets | 22.8 | 25.2 | 19.7 | 17.7 | 18.9 | 5.8 | 10.6 | 28.7 | 19.9 | 2.4 | 2.3 | 2.0 | 0.8 | 2.5 | 7.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,034.3 | 1,145.0 | 1,199.7 | 1,298.6 | 918.6 | 792.9 | 739.4 | 667.0 | 398.4 | 318.5 | 347.9 | 364.3 | 356.3 | 366.2 | 347.4 | - | - |
| - |
| - |
| Short Term Debt | 11.9 | 11.6 | 11.4 | 25.6 | 58.0 | 30.1 | 26.6 | 3.9 | 0.0 | - | 0.0 | 13.8 | 3.8 | 3.6 | - | - | - |
| Deferred Revenue Current | 0.0 | 2.6 | 8.1 | 0.0 | - | 2.8 | 0.4 | 2.6 | 1.2 | 1.5 | 1.1 | 1.0 | 1.0 | 0.6 | 0.8 | - | - |
| Operating Lease Liabilities Current | 5.0 | 5.1 | 4.4 | 3.9 | 5.7 | 4.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 59.0 | 72.4 | 79.5 | 116.9 | 69.5 | 55.0 | 44.1 | 49.8 | 28.4 | 22.6 | 19.2 | 17.4 | 14.6 | 21.0 | 15.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 154.5 | 154.2 | 172.6 | 267.7 | 233.2 | 192.1 | 178.0 | 154.7 | 94.9 | 69.5 | 66.3 | 73.6 | 53.5 | 63.9 | 83.0 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 16.9 | 20.5 | 20.5 | 20.9 | 30.4 | 30.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 7.0 | 19.7 | 46.4 | 70.3 | 42.0 | 8.0 | 10.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.5 | 0.7 | 2.7 | 3.0 | 2.3 | 3.2 | 2.6 | 0.6 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.0 | 19.7 | 51.0 | 78.6 | 44.1 | 10.7 | 13.9 | 1.0 | 0.5 | 0.7 | 1.0 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 212.0 | 253.4 | 315.8 | 444.5 | 402.2 | 361.1 | 296.1 | 240.9 | 99.9 | 76.5 | 71.3 | 81.3 | 74.9 | 86.8 | 87.2 | - | - |
| - |
| Additional Paid In Capital | 379.8 | 353.1 | 329.0 | 289.0 | 260.0 | 246.1 | 234.4 | 220.2 | 206.3 | 191.4 | 181.0 | 174.1 | 168.4 | 160.6 | 153.0 | - | - |
| Retained Earnings | 533.9 | 631.1 | 642.3 | 630.0 | 176.9 | 118.8 | 125.5 | 122.6 | 113.9 | 100.1 | 103.2 | 110.8 | 114.1 | 119.9 | 107.0 | - | - |
| Accumulated Other Comprehensive Income | (12.4) | (13.4) | (8.1) | 1.1 | 2.3 | (5.1) | (2.7) | 0.4 | 0.3 | 0.8 | 0.9 | 1.0 | 1.0 | 1.0 | 0.9 | - | - |
| Treasury Stock | 79.1 | 79.2 | 79.4 | 66.0 | 66.1 | 66.2 | 66.2 | 64.8 | 49.8 | 50.2 | 8.6 | 2.9 | 2.1 | 2.1 | 0.7 | - | - |
| Minority Interest | - | - | - | 0.0 | 143.1 | 138.2 | 152.3 | 147.6 | 27.8 | (0.1) | 0.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 822.3 | 891.6 | 883.9 | 854.1 | 373.2 | 293.7 | 291.0 | 278.6 | 270.8 | 242.1 | 276.6 | 283.0 | 281.5 | 279.4 | 260.3 | 189.4 | 94.5 |
| Total Equity | 822.3 | 891.6 | 883.9 | 854.1 | 516.3 | 431.9 | 443.3 | 426.2 | 298.5 | 242.0 | 276.6 | 283.4 | 281.6 | 279.4 | 260.3 | 189.4 | 94.5 |
| - |
| Net debt | (126.4) | (136.8) | (145.4) | (246.3) | (66.4) | (28.6) | (35.9) | (100.8) | (115.7) | - | (106.1) | (104.0) | (75.0) | (62.2) | (86.7) | - | - |
| Working Capital | 241.7 | 243.8 | 251.4 | 281.9 | 174.1 | 126.3 | 117.3 | 130.5 | 130.6 | 118.5 | 147.4 | 154.2 | 152.4 | 129.9 | 118.4 | - | - |
| Book Value | 822.3 | 891.6 | 883.9 | 854.1 | 373.2 | 293.7 | 291.0 | 278.6 | 270.8 | 242.1 | 276.6 | 283.0 | 281.5 | 279.4 | 260.3 | 189.4 | 94.5 |
| Tangible Book Value | 822.1 | 888.1 | 877.2 | 844.0 | 359.8 | 276.9 | 274.1 | 262.0 | 270.5 | 241.8 | 276.4 | 282.5 | 280.7 | 278.1 | 258.7 | - | - |
| 314.4 |
| 323.1 |
| 269.3 |
| 252.5 |
| 202.4 |
| 192.1 |
| 181.0 |
| 154.7 |
| 158.5 |
| 110.2 |
| 107.2 |
| 103.1 |
| 121.9 |
| 139.1 |
| 146.6 |
| 113.2 |
| 131.5 |
| 125.2 |
| 146.2 |
| 180.2 |
| 115.7 |
| 116.2 |
| 122.8 |
| 118.8 |
| 87.8 |
| Restricted Cash | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 2.3 | 2.2 | 2.3 | 2.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 1.0 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 190.3 | 196.3 | 223.5 | 153.1 | 169.4 | 182.6 | 176.0 | 175.1 | 174.4 | 162.3 | 193.6 | 195.2 | 265.9 | 287.8 | 316.1 | 314.4 | 323.1 | 269.3 | 252.5 | 202.4 | 192.1 | 181.0 | 154.7 | 158.5 | 110.2 | 107.2 | 103.1 | 121.9 | 139.1 | 146.6 | 113.2 | 131.5 | 125.2 | 146.2 | 180.2 | 115.7 | 116.2 | 122.8 | 118.8 | 87.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 38.3 | 29.0 | 37.1 | 34.8 | 28.4 | 19.9 | 24.6 | 12.5 | 13.3 | 31.9 | 34.4 | 22.4 | 19.4 | 53.2 | 55.8 | 65.7 | 39.2 | 31.7 | 39.3 | 35.8 | 33.7 | 24.9 | 26.3 | 13.3 | 17.5 | 33.9 | 39.3 | 24.3 | 28.4 | 33.9 | 37.1 | 33.8 | 28.9 | 24.3 | 25.4 | 28.4 | 22.5 | 24.5 | 27.1 | 26.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 199.0 | 200.1 | 196.2 | 189.7 | 188.1 | 183.7 | 185.0 | 195.8 | 198.1 | 191.7 | 187.8 | 183.2 | 179.8 | 163.8 | 164.9 | 158.0 | 143.5 | 129.1 | 163.4 | 154.3 | 145.1 | 144.3 | 137.7 | 135.5 | 127.4 | 117.6 | 118.6 | 111.6 | 107.9 | 103.0 | 98.0 | 90.2 | 90.5 | 85.7 | 79.2 | 76.3 | 73.3 | 70.2 | 70.0 | 68.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 9.2 | 10.4 | 17.7 | 18.2 | 13.3 | 15.4 | 13.9 | 14.2 | 8.6 | 20.5 | 24.0 | 22.7 | 10.0 | 12.0 | 11.0 | 11.2 | 11.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 452.8 | 482.4 | 531.3 | 396.2 | 399.4 | 410.3 | 402.7 | 398.0 | 394.6 | 406.6 | 439.9 | 423.9 | 475.4 | 517.1 | 548.1 | 549.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 409.0 | 396.4 | 384.1 | 371.8 | 357.9 | 344.7 | 332.5 | 320.8 | 308.4 | 296.5 | 284.1 | 272.5 | 261.8 | 251.7 | 241.9 | 233.3 | 228.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 314.2 | 311.0 | 309.7 | 314.1 | 316.2 | 317.8 | 327.6 | 336.6 | 339.5 | 349.0 | 354.2 | 357.8 | 358.2 | 351.0 | 339.5 | 318.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 142.1 | 141.4 | 140.8 | 279.1 | 354.4 | 357.9 | 354.3 | 356.0 | 359.2 | 356.1 | 357.9 | 366.6 | 368.0 | 365.1 | 375.9 | 378.4 | 379.8 | |||||||||||||||||||||||
| Goodwill | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||
| Intangible Assets | 1.2 | 1.0 | 1.1 | 0.0 | 0.8 | 1.6 | 2.4 | 3.2 | 4.1 | 4.9 | 5.7 | 6.5 | 7.3 | 8.1 | 8.9 | 9.8 | 10.6 | 11.5 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 22.5 | 23.7 | 24.2 | 21.3 | 22.1 | 23.3 | 24.8 | 25.1 | 24.4 | 25.4 | 26.6 | 24.3 | 23.0 | 23.5 | 24.3 | 23.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 8.4 | 8.2 | 8.0 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 34.9 | 34.4 | 22.2 | 22.8 | 22.7 | 22.2 | 24.9 | 25.2 | 31.5 | 33.5 | 21.3 | 19.7 | 20.7 | 20.0 | 13.9 | 17.7 | 29.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 976.4 | 1,002.3 | 1,037.5 | 1,034.3 | 1,116.4 | 1,133.9 | 1,137.6 | 1,145.0 | 1,154.0 | 1,176.3 | 1,206.4 | 1,199.7 | 1,253.3 | 1,285.6 | 1,311.4 | 1,298.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 54.7 | 65.8 | 80.1 | 87.4 | 69.8 | 62.2 | 81.7 | 80.7 | 81.9 | 83.9 | 87.6 | 86.2 | 88.0 | 89.7 | 92.9 | 94.4 | 92.2 | 102.6 | 96.3 | 92.7 | 78.1 | 70.5 | 60.1 | 63.1 | 45.0 | 38.0 | 38.6 | 42.7 |
| Short Term Debt | 3.0 | 3.0 | 2.9 | 11.9 | 11.8 | 11.7 | 11.7 | 11.6 | 11.6 | 11.5 | 11.5 | 11.4 | 24.9 | 25.0 | 26.7 | 25.6 | 11.3 | 9.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1.3 | 2.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 7.7 | 3.7 | 9.2 | 8.1 | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.1 | 5.9 | 5.8 | 5.0 | 4.9 | 5.0 | 5.2 | 5.1 | 4.9 | 5.0 | 5.0 | 4.4 | 4.5 | 4.6 | 4.1 | 3.9 | ||||||||||||||||||||||||
| Accrued Expenses | 59.0 | 57.8 | 68.2 | 59.0 | 64.4 | 71.4 | 71.4 | 72.4 | 73.6 | 77.7 | 83.9 | 79.5 | 90.0 | 98.1 | 108.4 | 116.9 | 91.3 | 95.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 136.5 | 140.2 | 161.3 | 154.5 | 155.4 | 151.0 | 151.7 | 154.2 | 159.9 | 161.6 | 187.5 | 172.6 | 214.3 | 221.5 | 244.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1.3 | 2.1 | 2.9 | 14.9 | 17.9 | 20.8 | 23.8 | 26.7 | 29.7 | 32.6 | 35.5 | 38.4 | 41.2 | 44.1 | 47.0 | 42.5 | 53.9 | 13.7 | 76.0 | 78.0 | 90.9 | 93.1 | 100.0 | 99.8 | 74.2 | 76.3 | 56.4 | 59.4 | 62.5 | 36.7 | 38.8 | 26.8 | 10.9 | - | - | 0.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 17.2 | 18.5 | 19.1 | 16.9 | 17.7 | 18.9 | 20.3 | 20.5 | 20.1 | 21.2 | 22.2 | 20.5 | 19.3 | 19.7 | 20.7 | 20.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 3.5 | 4.7 | 2.0 | 7.0 | 8.0 | 8.0 | 14.7 | 19.7 | 22.4 | 31.9 | 40.4 | 46.4 | 51.9 | 60.7 | 71.7 | 70.3 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 12.3 | 12.4 | 12.3 | 13.2 | 25.7 | 26.8 | 26.2 | 26.4 | 26.3 | 26.4 | 26.1 | 27.3 | 27.8 | 27.1 | 28.6 | 28.8 | 29.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.1 | 5.2 | 2.5 | 7.0 | 8.1 | 8.4 | 14.7 | 19.7 | 23.6 | 34.3 | 44.0 | 51.0 | 57.7 | 67.6 | 79.3 | 78.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 176.2 | 183.5 | 203.4 | 212.0 | 230.1 | 231.4 | 242.4 | 253.4 | 265.1 | 281.8 | 321.1 | 315.8 | 366.0 | 386.0 | 426.0 | 444.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 397.0 | 398.1 | 386.5 | 379.8 | 368.3 | 370.5 | 359.4 | 353.1 | 345.4 | 342.6 | 330.0 | 329.0 | 321.5 | 316.1 | 299.2 | 289.0 | 276.5 | |||||||||||||||||||||||
| Retained Earnings | 504.6 | 518.5 | 531.8 | 533.9 | 611.0 | 621.9 | 628.6 | 631.1 | 633.8 | 645.1 | 648.1 | 642.3 | 643.4 | 662.4 | 656.0 | 630.0 | 614.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.3) | (4.7) | (5.2) | (12.4) | (14.0) | (10.7) | (13.6) | (13.4) | (11.1) | (13.9) | (13.5) | (8.1) | (9.2) | (12.9) | (3.8) | |||||||||||||||||||||||||
| Treasury Stock | 97.2 | 93.1 | 79.1 | 79.1 | 79.1 | 79.2 | 79.2 | 79.2 | 79.2 | 79.3 | 79.4 | 79.4 | 68.6 | 66.0 | 66.0 | 66.0 | 66.0 | 66.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 800.2 | 818.8 | 834.1 | 822.3 | 886.3 | 902.6 | 895.3 | 891.6 | 888.9 | 894.6 | 885.3 | 883.9 | 887.3 | 899.7 | 885.5 | 854.1 | 826.9 | |||||||||||||||||||||||
| Total Equity | 800.2 | 818.8 | 834.1 | 822.3 | 886.3 | 902.6 | 895.3 | 891.6 | 888.9 | 894.6 | 885.3 | 883.9 | 887.3 | 899.7 | 885.5 | 854.1 | 826.9 | 794.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4.4 | 5.1 | 5.8 | 26.7 | 29.7 | 32.6 | 35.5 | 38.4 | 41.2 | 44.1 | 47.0 | 49.8 | 66.1 | 69.1 | 73.7 | 68.0 | 65.2 | 22.7 | 133.9 | 136.0 | 134.1 | 136.7 | 132.7 | 129.9 | 107.0 | 97.3 | 85.1 | 86.0 | 89.1 | 59.5 | 47.0 | 30.6 | 13.0 | - | - | 0.0 | - | - | - | - |
| Net debt | (185.9) | (191.2) | (217.7) | (126.4) | (139.7) | (150.0) | (140.5) | (136.8) | (133.2) | (118.2) | (146.6) | (145.4) | (199.8) | (218.7) | (242.4) | (246.3) | (257.9) | (246.6) | ||||||||||||||||||||||
| Working Capital | 316.4 | 342.1 | 370.0 | 241.7 | 244.0 | 259.3 | 251.0 | 243.8 | 234.6 | 245.0 | 252.4 | 251.4 | 261.0 | 295.6 | 303.8 | 281.9 | 318.3 | 288.7 | ||||||||||||||||||||||
| Book Value | 800.2 | 818.8 | 834.1 | 822.3 | 886.3 | 902.6 | 895.3 | 891.6 | 888.9 | 894.6 | 885.3 | 883.9 | 887.3 | 899.7 | 885.5 | 854.1 | 826.9 | 794.0 | ||||||||||||||||||||||
| Tangible Book Value | 798.7 | 817.5 | 832.7 | 822.1 | 885.2 | 900.7 | 892.6 | 888.1 | 884.6 | 889.4 | 879.3 | 877.2 | 879.7 | 891.3 | 876.3 | 844.0 | 816.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 17.5 |
| 14.6 |
| 11.2 |
| 10.8 |
| 10.5 |
| 8.8 |
| 34.5 |
| 34.4 |
| 33.1 |
| 37.1 |
| 37.1 |
| 34.3 |
| 32.8 |
| 29.6 |
| 17.1 |
| 8.9 |
| 6.4 |
| 4.9 |
| 4.9 |
| 5.8 |
| 5.3 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 517.8 |
| 466.7 |
| 473.1 |
| 407.3 |
| 382.4 |
| 361.3 |
| 331.5 |
| 318.3 |
| 291.9 |
| 295.3 |
| 294.4 |
| 295.3 |
| 312.8 |
| 318.0 |
| 281.3 |
| 285.2 |
| 262.0 |
| 265.3 |
| 292.2 |
| 225.5 |
| 217.1 |
| 223.6 |
| 221.4 |
| 187.9 |
| 221.2 |
| 360.5 |
| 348.7 |
| 336.0 |
| 324.3 |
| 307.0 |
| 291.5 |
| 280.3 |
| 271.2 |
| 259.5 |
| 253.0 |
| 247.7 |
| 237.6 |
| 229.6 |
| 225.2 |
| 222.6 |
| 212.1 |
| 203.0 |
| 194.9 |
| 187.1 |
| 179.8 |
| 175.0 |
| 168.7 |
| 245.8 |
| 196.7 |
| 441.3 |
| 437.0 |
| 432.6 |
| 430.8 |
| 421.6 |
| 412.3 |
| 412.3 |
| 416.1 |
| 404.0 |
| 409.7 |
| 391.6 |
| 380.8 |
| 368.5 |
| 331.7 |
| 258.8 |
| 193.3 |
| 159.0 |
| 148.2 |
| 117.3 |
| 122.7 |
| 123.0 |
| 116.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 376.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 12.3 |
| 13.1 |
| 14.0 |
| 14.8 |
| 15.7 |
| 16.5 |
| 16.5 |
| 16.6 |
| 16.6 |
| 16.6 |
| 16.6 |
| 16.7 |
| 16.3 |
| 16.3 |
| 16.4 |
| 14.3 |
| 12.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 25.0 |
| 22.3 |
| 33.4 |
| 34.7 |
| 33.0 |
| 34.4 |
| 32.4 |
| 32.9 |
| 32.7 |
| 34.4 |
| 35.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 5.2 |
| 5.2 |
| 5.0 |
| 4.9 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.8 |
| 5.0 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 5.5 |
| 5.5 |
| 5.5 |
| 12.1 |
| 37.9 |
| 23.9 |
| 18.9 |
| 5.0 |
| 4.6 |
| 3.5 |
| 5.8 |
| 6.8 |
| 9.5 |
| 8.5 |
| 10.6 |
| 12.3 |
| 13.5 |
| 13.7 |
| 28.7 |
| 52.8 |
| 42.8 |
| 14.9 |
| 19.9 |
| 21.5 |
| 10.2 |
| 10.6 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,209.2 |
| 1,111.9 |
| 991.7 |
| 918.6 |
| 874.4 |
| 853.2 |
| 811.7 |
| 792.9 |
| 767.3 |
| 778.8 |
| 765.9 |
| 739.4 |
| 740.7 |
| 734.2 |
| 685.0 |
| 667.0 |
| 594.8 |
| 520.6 |
| 492.6 |
| 398.4 |
| 370.2 |
| 362.0 |
| 360.6 |
| 318.5 |
| 58.0 |
| 58.0 |
| 43.3 |
| 43.6 |
| 32.7 |
| 30.1 |
| 32.8 |
| 21.0 |
| 28.8 |
| 26.6 |
| 26.6 |
| 22.8 |
| 8.3 |
| 3.8 |
| 2.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.3 |
| 5.5 |
| 5.7 |
| 5.2 |
| 4.9 |
| 4.1 |
| 4.2 |
| 3.8 |
| 4.1 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.2 |
| 69.5 |
| 62.7 |
| 60.5 |
| 55.9 |
| 55.0 |
| 50.6 |
| 52.7 |
| 49.4 |
| 44.1 |
| 40.7 |
| 59.0 |
| 56.1 |
| 49.8 |
| 61.6 |
| 51.2 |
| 37.3 |
| 28.4 |
| 23.7 |
| 25.1 |
| 26.0 |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 267.7 |
| 199.5 |
| 178.0 |
| 257.1 |
| 233.2 |
| 211.9 |
| 211.5 |
| 198.3 |
| 192.1 |
| 190.8 |
| 185.0 |
| 190.1 |
| 178.0 |
| 171.2 |
| 193.6 |
| 168.7 |
| 154.7 |
| 144.4 |
| 125.3 |
| 101.6 |
| 94.9 |
| 73.1 |
| 67.5 |
| 69.1 |
| 69.5 |
| 22.1 |
| 19.4 |
| 29.3 |
| 30.4 |
| 29.8 |
| 31.1 |
| 29.8 |
| 30.3 |
| 30.2 |
| 31.3 |
| 31.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.4 |
| 77.7 |
| 72.6 |
| 42.0 |
| 33.0 |
| 15.0 |
| 6.0 |
| 8.0 |
| 8.0 |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.7 |
| 3.1 |
| 2.4 |
| 1.5 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.5 |
| 1.3 |
| 1.1 |
| 1.1 |
| 0.7 |
| 2.1 |
| 0.4 |
| 2.7 |
| 2.7 |
| 2.9 |
| 2.9 |
| 3.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.4 |
| 77.7 |
| 74.3 |
| 44.1 |
| 36.1 |
| 20.2 |
| 9.1 |
| 10.7 |
| 10.4 |
| - |
| - |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 338.8 |
| 328.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 382.3 |
| 317.9 |
| 449.7 |
| 402.2 |
| 387.6 |
| 378.5 |
| 362.5 |
| 361.1 |
| 337.6 |
| 323.0 |
| 312.4 |
| 296.1 |
| 295.2 |
| 289.7 |
| 263.3 |
| 240.9 |
| 158.7 |
| 127.5 |
| 106.4 |
| 99.9 |
| 78.6 |
| 73.9 |
| 75.8 |
| 76.5 |
| 275.4 |
| 264.3 |
| 260.0 |
| 252.9 |
| 255.0 |
| 249.0 |
| 246.1 |
| 242.5 |
| 240.8 |
| 236.7 |
| 234.4 |
| 230.2 |
| 227.8 |
| 223.4 |
| 220.2 |
| 215.2 |
| 212.8 |
| 208.3 |
| 206.3 |
| 202.7 |
| 202.4 |
| 198.6 |
| 191.4 |
| 583.3 |
| 200.3 |
| 176.9 |
| 157.4 |
| 141.3 |
| 128.4 |
| 118.8 |
| 118.9 |
| 125.5 |
| 126.5 |
| 125.5 |
| 122.9 |
| 124.5 |
| 126.1 |
| 122.6 |
| 121.6 |
| 120.0 |
| 113.2 |
| 113.9 |
| 109.8 |
| 106.3 |
| 103.4 |
| 100.1 |
| 1.1 |
| 1.4 |
| 1.3 |
| 2.2 |
| 2.3 |
| 1.0 |
| 1.5 |
| (2.1) |
| (5.1) |
| (5.4) |
| (4.2) |
| (5.9) |
| (2.7) |
| (0.6) |
| (2.8) |
| (2.8) |
| 0.4 |
| 5.2 |
| 2.5 |
| 0.7 |
| 0.3 |
| 0.0 |
| (0.4) |
| 0.9 |
| 0.8 |
| 66.1 |
| 66.1 |
| 66.1 |
| 66.1 |
| 66.2 |
| 66.2 |
| 66.2 |
| 66.2 |
| 66.2 |
| 66.2 |
| 66.2 |
| 66.3 |
| 66.3 |
| 64.8 |
| 61.7 |
| 55.8 |
| 49.8 |
| 49.8 |
| 49.9 |
| 49.9 |
| 50.2 |
| 50.2 |
| 141.1 |
| 143.1 |
| 141.5 |
| 142.9 |
| 140.1 |
| 138.2 |
| 139.9 |
| 144.3 |
| 146.4 |
| 152.3 |
| 159.1 |
| 161.2 |
| 141.3 |
| 147.6 |
| 155.9 |
| 113.5 |
| 113.6 |
| 27.8 |
| 28.8 |
| 29.8 |
| 32.0 |
| (0.1) |
| 794.0 |
| 400.9 |
| 373.2 |
| 345.3 |
| 331.7 |
| 309.1 |
| 293.7 |
| 289.9 |
| 295.9 |
| 291.1 |
| 291.0 |
| 286.4 |
| 283.3 |
| 280.4 |
| 278.6 |
| 280.3 |
| 279.5 |
| 272.5 |
| 270.8 |
| 262.7 |
| 258.4 |
| 252.7 |
| 242.1 |
| 542.0 |
| 516.3 |
| 486.8 |
| 474.7 |
| 449.2 |
| 431.9 |
| 429.7 |
| 440.2 |
| 437.6 |
| 443.3 |
| 445.5 |
| 444.5 |
| 421.7 |
| 426.2 |
| 436.2 |
| 393.1 |
| 386.2 |
| 298.5 |
| 291.6 |
| 288.1 |
| 284.7 |
| 242.0 |
| (118.5) |
| (66.4) |
| (58.0) |
| (44.3) |
| (22.0) |
| (28.6) |
| (3.2) |
| (9.9) |
| (18.0) |
| (35.9) |
| (50.1) |
| (87.1) |
| (66.1) |
| (100.9) |
| (112.2) |
| - |
| - |
| (115.7) |
| - |
| - |
| - |
| - |
| 216.0 |
| 174.1 |
| 170.4 |
| 149.8 |
| 133.2 |
| 126.3 |
| 101.1 |
| 110.3 |
| 104.3 |
| 117.3 |
| 141.6 |
| 124.4 |
| 112.6 |
| 130.5 |
| 117.6 |
| 140.0 |
| 190.6 |
| 130.6 |
| 144.0 |
| 156.1 |
| 152.3 |
| 118.5 |
| 400.9 |
| 373.2 |
| 345.3 |
| 331.7 |
| 309.1 |
| 293.7 |
| 289.9 |
| 295.9 |
| 291.1 |
| 291.0 |
| 286.4 |
| 283.3 |
| 280.4 |
| 278.6 |
| 280.3 |
| 279.5 |
| 272.5 |
| 270.8 |
| 262.7 |
| 258.4 |
| 252.7 |
| 242.1 |
| 782.3 |
| 388.3 |
| 359.8 |
| 331.0 |
| 316.6 |
| 293.2 |
| 276.9 |
| 273.1 |
| 279.0 |
| 274.3 |
| 274.1 |
| 269.5 |
| 266.4 |
| 263.9 |
| 262.0 |
| 263.7 |
| 264.9 |
| 259.5 |
| 270.5 |
| 262.5 |
| 258.1 |
| 252.5 |
| 241.9 |