| (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 | - | - | - | 20.3 | 16.3 | 15.9 | 6.6 | 6.2 | 11.3 | 7.9 | 5.5 | 4.9 | 6.7 | 38.5 | 35.1 | 1.2 | 0.4 | 1.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | 20.3 | 16.3 | 15.9 | 6.6 | 6.2 | 11.3 | 7.9 | 5.5 | 4.9 | 6.7 | 38.5 | 35.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 160.5 | 169.7 | 182.6 | 156.5 | 149.3 | 130.0 | 136.1 | 123.3 | 102.5 | 83.8 | 72.8 | 86.0 | 74.1 | 76.1 | 68.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 176.0 | 179.3 | 219.6 | 184.2 | 154.3 | 163.8 | 163.3 | 159.9 | 123.1 | 120.6 | 136.5 | 165.6 | 139.8 | 88.0 | 71.1 | 74.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 181.8 | 179.1 | 195.2 | 187.2 | 174.9 | 166.3 | 151.4 | 138.5 | 134.4 | 133.6 | 139.6 | 133.2 | 131.4 | 116.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 87.5 | 69.2 | 68.8 | 69.0 | 67.1 | 59.3 | 64.9 | 66.5 | 53.7 | 24.4 | 15.3 | 20.4 | 40.7 | 32.8 | 23.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 174.0 | 147.3 | 138.9 | 51.5 | 52.2 | 107.4 | 148.8 | 96.7 | 77.5 | 41.0 | 68.3 | 98.6 | 51.7 | 36.2 | 51.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 3.5 | 3.5 | 3.5 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 3.2 | 3.2 | 3.2 | 3.2 | 3.1 | 3.1 | 3.0 | 3.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 174.0 | 147.3 | 138.9 | 51.5 | 52.2 | 107.4 | 148.8 | 96.7 | 77.5 | 41.0 | 68.4 | 98.7 | 51.7 | 52.4 | 66.4 | 8.4 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | 11.5 | 14.6 | 19.6 | 20.3 | 20.8 | 22.1 | |||||||||||||||||||||||||
| - |
| 1.2 |
| 0.4 |
| 1.2 |
| 33.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 9.7 | 7.6 | 6.3 | 15.9 | 12.5 | 10.5 | 10.5 | 10.1 | 10.8 | 11.4 | 11.2 | 13.4 | 11.4 | 13.7 | 4.2 | 2.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 370.5 | 378.9 | 432.0 | 388.6 | 342.0 | 330.3 | 336.2 | 310.2 | 254.9 | 227.1 | 228.6 | 287.0 | 249.5 | 222.3 | 183.7 | 118.6 | - | - |
| 98.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 128.7 | 120.9 | 120.6 | 116.3 | 108.8 | 100.9 | 94.8 | 89.2 | 85.1 | 83.3 | 91.6 | 83.2 | 79.0 | 70.5 | 63.0 | - | - | - |
| Property,Plant & Equipment Net | 53.0 | 58.2 | 74.6 | 70.9 | 66.1 | 65.4 | 56.5 | 49.3 | 49.3 | 50.3 | 48.0 | 50.0 | 52.5 | 45.7 | 35.5 | 40.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 2.5 | 3.2 | 2.7 | - | - | - | - | - |
| Goodwill | 0.0 | 19.7 | 51.2 | 47.0 | 46.3 | 52.1 | 46.7 | 25.9 | 22.3 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 138.7 | 150.5 | 172.5 | 184.7 | 197.8 | 197.5 | 198.3 | 186.6 | 181.0 | 121.4 | 129.2 | 100.2 | 107.0 | 113.5 | 116.2 | 115.2 | 87.0 | - |
| Operating Lease Right Of Use Assets | 16.8 | 19.7 | 22.4 | 24.3 | 25.4 | 12.2 | 11.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.6 | 1.2 | 2.8 | 0.1 | 0.3 | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 14.8 | 8.5 | 12.0 | 10.8 | 16.3 | 20.1 | 21.2 | 21.8 | 28.3 | 31.2 | 29.6 | 35.0 | 38.5 | 18.4 | 7.1 | 5.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 596.5 | 636.7 | 767.5 | 726.3 | 694.2 | 680.3 | 670.1 | 593.6 | 535.6 | 430.0 | 435.3 | 472.3 | 447.4 | 399.9 | 342.6 | 280.2 | - | - |
| 14.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 16.2 | 14.5 | 8.4 | - | - |
| Deferred Revenue Current | - | - | - | - | 63.1 | 43.6 | 6.8 | 20.0 | 14.6 | 3.8 | 8.9 | 0.9 | 3.8 | 20.4 | 7.6 | 5.6 | - | - |
| Operating Lease Liabilities Current | 5.8 | 6.1 | 6.1 | 5.3 | 5.1 | 4.2 | 4.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 52.2 | 69.4 | 68.1 | 60.7 | 63.2 | 45.4 | 47.7 | 37.3 | 39.1 | 42.9 | 44.4 | 52.5 | 53.6 | 32.3 | 25.9 | 17.0 | - | - |
| Other Current Liabilities | - | - | - | 0.0 | 0.8 | 2.6 | 1.5 | 1.6 | 5.4 | 0.0 | 0.5 | 1.4 | 2.1 | 1.8 | 1.0 | - | - | - |
| Total Current Liabilities | 209.4 | 232.4 | 230.5 | 266.6 | 223.1 | 171.3 | 138.6 | 145.5 | 126.2 | 97.1 | 88.7 | 81.2 | 110.5 | 113.7 | 79.0 | 49.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 11.6 | 14.3 | 17.1 | 19.5 | 20.8 | 8.2 | 6.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 8.2 | 8.0 | 7.9 | 14.6 | 20.0 | 23.6 | 19.1 | 15.4 | 16.3 | 6.7 | 6.9 | 28.2 | 23.3 | 19.2 | 18.6 | 10.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.9 | 1.6 | 3.1 | 4.2 | 5.3 | 9.1 | 12.9 | 6.8 | 10.3 | 2.9 | 3.1 | 3.3 | 4.1 | - | 51.9 | 53.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 404.1 | 403.6 | 397.5 | 356.3 | 321.4 | 319.6 | 325.9 | 264.4 | 230.3 | 147.6 | 166.9 | 211.3 | 189.6 | 174.5 | 155.5 | 113.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 66.2 | 60.2 | 54.3 | 46.0 | 43.4 | - | - |
| Retained Earnings | 155.0 | 204.9 | 332.9 | 328.7 | 304.4 | 288.2 | 274.1 | 262.8 | 239.0 | 220.4 | 208.5 | 202.5 | 202.5 | 174.2 | 143.5 | 123.7 | - | - |
| Accumulated Other Comprehensive Income | (12.0) | (18.7) | (6.0) | (12.2) | (13.8) | (9.3) | (5.7) | (4.5) | (4.5) | (4.9) | (3.5) | (2.0) | (1.0) | (1.8) | (2.3) | (0.4) | (1.7) | - |
| Treasury Stock | 71.2 | 71.2 | 71.2 | 55.7 | 22.7 | 18.2 | 18.2 | 15.6 | 8.3 | 8.3 | 8.3 | 8.3 | 6.7 | 4.8 | 3.2 | 3.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 0.3 | 0.2 | (0.1) | (0.6) | (0.2) | 0.4 | - | - | - | - |
| Total Stockholders Equity | 192.4 | 233.1 | 370.0 | 370.0 | 372.7 | 360.7 | 344.2 | 329.2 | 305.1 | 282.2 | 268.4 | 261.6 | 258.0 | 225.1 | 187.1 | 166.4 | 153.1 | 155.9 |
| Total Equity | 192.4 | 233.1 | 370.0 | 370.0 | 372.7 | 360.7 | 344.2 | 329.2 | 305.3 | 282.4 | 268.3 | 261.0 | 257.8 | 225.4 | 187.1 | 166.4 | 153.1 | 155.9 |
| - |
| - |
| Net debt | - | - | - | 31.1 | 36.0 | 91.5 | 142.2 | 90.5 | 66.1 | 33.1 | 62.9 | 93.8 | 45.1 | 14.0 | 31.3 | 7.3 | - | - |
| Working Capital | 161.1 | 146.5 | 201.5 | 122.0 | 118.9 | 158.9 | 197.6 | 164.7 | 128.7 | 130.0 | 139.9 | 205.8 | 139.0 | 108.6 | 104.7 | 69.0 | - | - |
| Book Value | 192.4 | 233.1 | 370.0 | 370.0 | 372.7 | 360.7 | 344.2 | 329.2 | 305.1 | 282.2 | 268.4 | 261.6 | 258.0 | 225.1 | 187.1 | 166.4 | 153.1 | 155.9 |
| Tangible Book Value | 53.7 | 62.9 | 146.3 | 138.3 | 128.6 | 111.1 | 99.2 | 116.7 | 101.8 | 160.8 | 139.2 | 161.4 | 150.9 | 111.6 | 70.9 | 51.2 | 66.1 | - |
| 17.8 |
| 16.3 |
| 16.7 |
| 19.6 |
| 13.8 |
| 15.9 |
| 9.6 |
| 8.6 |
| 5.5 |
| 6.6 |
| 5.9 |
| 6.3 |
| 6.7 |
| 6.2 |
| 9.4 |
| 7.1 |
| 13.0 |
| 11.3 |
| 9.0 |
| 7.6 |
| 10.8 |
| 7.9 |
| 6.6 |
| 5.8 |
| 7.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | 11.5 | 14.6 | 19.6 | 20.3 | 20.8 | 22.1 | 17.8 | 16.3 | 16.7 | 19.6 | 13.8 | 15.9 | 9.6 | 8.6 | 5.5 | 6.6 | 5.9 | 6.3 | 6.7 | 6.2 | 9.4 | 7.1 | 13.0 | 11.3 | 9.0 | 7.6 | 10.8 | 7.9 | 6.6 | 5.8 | 7.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 179.3 | 160.5 | 167.1 | 169.5 | 169.7 | 146.1 | 192.1 | 187.2 | 182.6 | 185.6 | 151.5 | 166.1 | 156.5 | 194.5 | 165.7 | 183.5 | 149.3 | 167.7 | 152.0 | 156.0 | 130.0 | 145.4 | 123.4 | 141.5 | 136.1 | 140.2 | 118.4 | 119.2 | 123.3 | 125.0 | 94.9 | 111.6 | 102.5 | 100.0 | 63.3 | 72.8 | 83.8 | 91.1 | 76.2 | 82.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 175.0 | 176.0 | 199.0 | 191.5 | 179.3 | 246.0 | 244.9 | 228.3 | 219.6 | 247.9 | 237.6 | 219.1 | 184.2 | 192.3 | 182.2 | 168.0 | 154.3 | 167.0 | 175.2 | 172.2 | 163.8 | 176.3 | 181.0 | 175.9 | 163.3 | 186.3 | 193.4 | 189.5 | 159.9 | 162.8 | 163.2 | 143.2 | 123.1 | 123.3 | 126.9 | 122.3 | 120.6 | 141.7 | 151.1 | 144.4 |
| Prepaid Expenses | 7.7 | 9.7 | 10.1 | 9.4 | 7.6 | 7.5 | 9.1 | 7.4 | 6.3 | 8.5 | 17.5 | 15.3 | 15.9 | 17.0 | 16.4 | 13.6 | 12.5 | 12.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 443.6 | 370.5 | 406.5 | 399.3 | 378.9 | 425.1 | 477.6 | 446.9 | 432.0 | 471.6 | 438.2 | 435.0 | 388.6 | 436.8 | 400.1 | 394.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 182.8 | 181.8 | 180.7 | 179.4 | 179.1 | 199.6 | 198.8 | 198.3 | 195.2 | 192.0 | 190.9 | 187.1 | 187.2 | 182.9 | 180.1 | 178.1 | 174.9 | 173.3 | 171.0 | 169.0 | 166.3 | 159.2 | 156.9 | 153.8 | 151.4 | 148.6 | 145.4 | 141.5 | 138.5 | 136.0 | 134.3 | 135.7 | 134.4 | 133.0 | 133.0 | 135.5 | 133.6 | 145.3 | 141.2 | 140.2 |
| Accumulated Depreciation | 131.1 | 128.7 | 124.9 | 123.3 | 120.9 | 126.1 | 124.1 | 122.4 | 120.6 | 118.8 | 117.5 | 115.6 | 116.3 | 114.3 | 112.7 | 110.7 | 108.8 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 51.7 | 53.0 | 55.8 | 56.1 | 58.2 | 73.5 | 74.7 | 75.9 | 74.6 | 73.2 | 73.5 | 71.5 | 70.9 | 68.6 | 67.5 | 67.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | 21.0 | 20.8 | 19.7 | 48.0 | 48.9 | 50.5 | 51.2 | 47.4 | 48.2 | 47.4 | 47.0 | 46.2 | 47.0 | 49.1 | 46.3 | 46.6 | ||||||||||||||||||||||
| Intangible Assets | 136.1 | 138.7 | 143.4 | 146.2 | 150.5 | 164.5 | 150.5 | 168.7 | 172.5 | 174.9 | 178.6 | 181.9 | 184.7 | 187.2 | 191.6 | 196.4 | 197.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 16.0 | 16.8 | 17.7 | 18.4 | 19.7 | 21.4 | 22.6 | 23.1 | 22.4 | 22.9 | 23.7 | 24.5 | 24.3 | 25.4 | 24.4 | 25.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.4 | 2.6 | 3.5 | 3.4 | 1.2 | 12.2 | 3.4 | 3.3 | 2.8 | 0.4 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 14.5 | 14.8 | 7.0 | 7.8 | 8.5 | 14.7 | 13.4 | 13.2 | 12.0 | 12.4 | 10.2 | 10.6 | 10.8 | 11.9 | 13.1 | 15.5 | 16.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 665.2 | 596.5 | 655.0 | 652.0 | 636.7 | 759.5 | 807.5 | 781.6 | 767.5 | 802.8 | 772.7 | 771.1 | 726.3 | 776.2 | 743.6 | 747.5 | 694.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 90.7 | 87.5 | 84.2 | 96.8 | 69.2 | 73.6 | 93.9 | 64.6 | 68.8 | 71.1 | 78.9 | 74.9 | 69.0 | 81.9 | 86.9 | 77.7 | 67.1 | 66.1 | 65.1 | 60.9 | 59.3 | 61.3 | 52.6 | 64.3 | 64.9 | 67.2 | 62.2 | 77.5 | 66.5 | 59.8 | 64.8 | 63.8 | 53.7 | 29.4 | 25.6 | 21.3 | 24.4 | 23.3 | 25.2 | 28.4 |
| Short Term Debt | 2.3 | 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 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.5 | 5.8 | 6.2 | 6.3 | 6.1 | 6.6 | 6.6 | 6.4 | 6.1 | 5.6 | 5.5 | 5.4 | 5.3 | 5.3 | 5.0 | 5.0 | ||||||||||||||||||||||||
| Accrued Expenses | 46.1 | 52.2 | 81.9 | 79.9 | 69.4 | 85.7 | 86.1 | 74.3 | 68.1 | 90.4 | 80.3 | 71.4 | 60.7 | 108.0 | 99.2 | 88.0 | 63.2 | 79.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.4 | 1.4 | 0.8 | |||||||||||||||||||||||
| Total Current Liabilities | 190.9 | 209.4 | 230.2 | 208.7 | 232.4 | 225.3 | 214.9 | 195.4 | 230.5 | 189.5 | 205.3 | 260.0 | 266.6 | 219.9 | 212.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 264.4 | 174.0 | 182.3 | 189.5 | 147.3 | 178.7 | 211.3 | 187.0 | 138.9 | 218.0 | 160.8 | 97.0 | 51.5 | 148.4 | 100.8 | 98.3 | 52.2 | 136.3 | 149.4 | 143.4 | 107.4 | 149.4 | 159.4 | 168.2 | 148.8 | 165.0 | 164.6 | 149.3 | 96.7 | 97.3 | 74.3 | 90.3 | 77.5 | 57.4 | 26.3 | 30.0 | 41.0 | 44.5 | 49.6 | 65.8 |
| Operating Lease Liabilities Non-Current | 11.0 | 11.6 | 12.2 | 12.7 | 14.3 | 15.6 | 16.7 | 17.4 | 17.1 | 18.1 | 18.9 | 19.6 | 19.5 | 20.5 | 19.9 | 20.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 8.2 | 8.2 | 9.0 | 9.2 | 8.0 | 9.2 | 8.7 | 7.2 | 7.9 | 13.7 | 13.7 | 14.8 | 14.6 | 19.3 | 19.7 | 20.1 | 20.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.1 | 0.9 | 0.5 | 1.0 | 1.6 | 2.8 | 2.6 | 3.0 | 3.1 | 4.8 | 4.9 | 4.6 | 4.2 | 5.5 | 5.6 | 6.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 475.6 | 404.1 | 434.0 | 421.2 | 403.6 | 431.6 | 454.2 | 410.0 | 397.5 | 444.1 | 403.6 | 396.1 | 356.3 | 413.6 | 358.8 | 364.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 150.9 | 155.0 | 183.2 | 195.6 | 204.9 | 295.3 | 321.1 | 333.6 | 332.9 | 326.8 | 327.9 | 329.8 | 328.7 | 325.7 | 319.7 | 313.6 | 304.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (11.1) | (12.0) | (11.4) | (12.9) | (18.7) | (13.8) | (13.3) | (7.5) | (6.0) | (9.3) | (6.1) | (9.6) | (12.2) | (15.5) | (12.8) | |||||||||||||||||||||||||
| Treasury Stock | 71.2 | 71.2 | 71.2 | 71.2 | 71.2 | 71.2 | 71.2 | 71.2 | 71.2 | 71.2 | 62.9 | 56.2 | 55.7 | 52.5 | 29.0 | 29.0 | 22.7 | 22.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 189.6 | 192.4 | 221.0 | 230.8 | 233.1 | 327.9 | 353.2 | 371.6 | 370.0 | 358.7 | 369.1 | 375.0 | 370.0 | 362.6 | 384.8 | 382.6 | 372.7 | |||||||||||||||||||||||
| Total Equity | 189.6 | 192.4 | 221.0 | 230.8 | 233.1 | 327.9 | 353.2 | 371.6 | 370.0 | 358.7 | 369.1 | 375.0 | 370.0 | 362.6 | 384.8 | 382.6 | 372.7 | 368.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 266.6 | 174.0 | 182.3 | 189.5 | 147.3 | 178.7 | 211.3 | 187.0 | 138.9 | 218.0 | 160.8 | 97.0 | 51.5 | 148.4 | 100.8 | 98.3 | 52.2 | 136.3 | 149.4 | 143.4 | 107.4 | 149.4 | 159.4 | 168.2 | 148.8 | 165.0 | 164.6 | 149.3 | 96.7 | 97.3 | 74.3 | 90.3 | 77.5 | 57.4 | 26.3 | 30.0 | 41.0 | 44.5 | 49.6 | 65.8 |
| Net debt | - | - | - | - | - | - | - | - | - | 206.5 | 146.1 | 77.4 | 31.1 | 127.6 | 78.7 | 80.5 | 36.0 | 119.6 | 129.8 | |||||||||||||||||||||
| Working Capital | 252.6 | 161.1 | 176.3 | 190.6 | 146.5 | 199.8 | 262.7 | 251.5 | 201.5 | 282.1 | 232.8 | 175.0 | 122.0 | 216.9 | 187.1 | 174.0 | 118.9 | 198.0 | ||||||||||||||||||||||
| Book Value | 189.6 | 192.4 | 221.0 | 230.8 | 233.1 | 327.9 | 353.2 | 371.6 | 370.0 | 358.7 | 369.1 | 375.0 | 370.0 | 362.6 | 384.8 | 382.6 | 372.7 | 368.3 | ||||||||||||||||||||||
| Tangible Book Value | 53.5 | 53.7 | 56.5 | 63.8 | 62.9 | 115.4 | 153.9 | 152.4 | 146.3 | 136.4 | 142.2 | 145.7 | 138.3 | 129.1 | 146.3 | 137.2 | 128.6 | |||||||||||||||||||||||
| 13.9 |
| 11.2 |
| 10.5 |
| 10.7 |
| 12.5 |
| 11.1 |
| 10.5 |
| 10.7 |
| 11.7 |
| 12.7 |
| 10.1 |
| 11.4 |
| 11.3 |
| 11.4 |
| 10.8 |
| 13.5 |
| 12.6 |
| 12.5 |
| 11.4 |
| 12.3 |
| 14.0 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 342.0 |
| 376.3 |
| 373.1 |
| 365.9 |
| 331.7 |
| 353.0 |
| 336.8 |
| 350.6 |
| 336.2 |
| 357.0 |
| 342.9 |
| 340.5 |
| 310.2 |
| 320.8 |
| 288.5 |
| 290.0 |
| 254.9 |
| 249.6 |
| 214.3 |
| 221.6 |
| 227.1 |
| 263.2 |
| 258.5 |
| 258.4 |
| 106.8 |
| 104.4 |
| 103.0 |
| 100.9 |
| 99.4 |
| 97.7 |
| 96.2 |
| 94.8 |
| 93.3 |
| 91.7 |
| 90.1 |
| 89.2 |
| 87.7 |
| 85.9 |
| 87.1 |
| 85.1 |
| 83.5 |
| 82.6 |
| 84.0 |
| 83.3 |
| 97.5 |
| 95.8 |
| 93.7 |
| 66.1 |
| 66.5 |
| 66.5 |
| 65.9 |
| 65.4 |
| 59.8 |
| 59.2 |
| 57.6 |
| 56.5 |
| 55.3 |
| 53.6 |
| 51.4 |
| 49.3 |
| 48.3 |
| 48.4 |
| 48.6 |
| 49.3 |
| 49.5 |
| 50.4 |
| 51.4 |
| 50.3 |
| 47.8 |
| 45.4 |
| 46.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 48.2 |
| 50.5 |
| 52.1 |
| 40.7 |
| 41.3 |
| 42.0 |
| 46.6 |
| 38.4 |
| 39.4 |
| 39.2 |
| 25.8 |
| 21.8 |
| 21.8 |
| 23.0 |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 201.1 |
| 195.7 |
| 193.8 |
| 197.5 |
| 191.1 |
| 194.4 |
| 193.8 |
| 198.4 |
| 196.5 |
| 194.3 |
| 197.1 |
| 186.6 |
| 174.8 |
| 177.5 |
| 178.3 |
| 181.0 |
| 141.1 |
| 130.8 |
| 119.8 |
| 121.4 |
| 123.4 |
| 125.4 |
| 127.1 |
| 25.4 |
| 26.1 |
| 21.6 |
| 11.2 |
| 12.2 |
| 12.1 |
| 10.0 |
| 10.7 |
| 11.3 |
| 12.2 |
| 12.4 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 2.7 |
| 4.2 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 27.7 |
| 18.5 |
| 18.6 |
| 18.9 |
| 19.8 |
| 19.5 |
| 21.2 |
| 21.8 |
| 23.1 |
| 24.0 |
| 21.8 |
| 24.2 |
| 25.8 |
| 26.9 |
| 28.3 |
| 28.9 |
| 30.1 |
| 29.8 |
| 31.2 |
| 28.7 |
| 30.3 |
| 31.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 735.9 |
| 735.4 |
| 710.0 |
| 680.3 |
| 675.7 |
| 661.3 |
| 674.2 |
| 670.1 |
| 681.3 |
| 665.8 |
| 662.4 |
| 593.6 |
| 589.9 |
| 562.0 |
| 566.8 |
| 535.6 |
| 469.1 |
| 425.6 |
| 422.6 |
| 430.0 |
| 463.1 |
| 459.7 |
| 463.5 |
| 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 |
| 5.5 |
| 13.2 |
| 32.3 |
| 43.6 |
| 5.7 |
| 4.3 |
| 43.6 |
| 6.8 |
| 0.4 |
| 0.8 |
| 4.2 |
| 20.0 |
| 0.6 |
| 7.3 |
| 11.9 |
| 14.6 |
| - |
| 1.7 |
| 3.5 |
| 3.8 |
| 0.0 |
| 7.0 |
| 7.0 |
| 5.1 |
| 5.0 |
| 4.0 |
| 3.7 |
| 4.2 |
| 4.3 |
| 4.8 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.7 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.5 |
| 53.2 |
| 45.4 |
| 67.7 |
| 60.3 |
| 53.7 |
| 47.7 |
| 57.5 |
| 49.2 |
| 39.7 |
| 37.3 |
| 61.9 |
| 54.1 |
| 43.7 |
| 39.1 |
| 65.7 |
| 61.7 |
| 49.5 |
| 42.9 |
| 74.9 |
| 62.3 |
| 52.0 |
| 1.6 |
| 1.6 |
| 0.9 |
| 2.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.5 |
| 1.3 |
| 1.3 |
| 3.1 |
| 1.6 |
| 0.5 |
| 3.5 |
| 5.5 |
| 5.4 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 220.1 |
| 223.1 |
| 178.3 |
| 165.9 |
| 166.9 |
| 171.3 |
| 150.5 |
| 131.8 |
| 139.3 |
| 138.6 |
| 143.2 |
| 129.3 |
| 147.5 |
| 145.5 |
| 137.9 |
| 140.7 |
| 134.7 |
| 126.2 |
| 105.5 |
| 98.1 |
| 95.6 |
| 97.1 |
| 109.8 |
| 104.7 |
| 95.6 |
| 20.8 |
| 21.4 |
| 17.7 |
| 7.7 |
| 8.2 |
| 8.0 |
| 5.4 |
| 6.0 |
| 6.5 |
| 7.4 |
| 7.7 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.3 |
| 25.0 |
| 23.5 |
| 23.6 |
| 14.0 |
| 14.4 |
| 15.5 |
| 19.1 |
| 17.9 |
| 19.4 |
| 19.2 |
| 15.4 |
| 17.2 |
| 17.2 |
| 17.3 |
| 16.3 |
| 6.7 |
| 6.7 |
| 6.7 |
| 6.7 |
| 27.6 |
| 27.6 |
| 27.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 7.2 |
| 8.2 |
| 8.5 |
| 9.1 |
| 9.1 |
| 10.6 |
| 11.0 |
| 12.9 |
| 9.8 |
| 11.0 |
| 11.1 |
| 6.8 |
| 8.8 |
| 9.6 |
| 10.3 |
| 10.3 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 321.4 |
| 367.5 |
| 366.1 |
| 350.0 |
| 319.6 |
| 330.9 |
| 321.7 |
| 340.0 |
| 325.9 |
| 343.3 |
| 332.0 |
| 333.3 |
| 264.4 |
| 261.3 |
| 241.8 |
| 252.6 |
| 230.3 |
| 172.4 |
| 134.0 |
| 135.1 |
| 147.6 |
| 184.8 |
| 184.8 |
| 192.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.1 |
| 295.2 |
| 290.7 |
| 288.2 |
| 280.9 |
| 277.9 |
| 274.1 |
| 274.1 |
| 271.3 |
| 268.7 |
| 266.2 |
| 262.8 |
| 256.0 |
| 250.1 |
| 245.1 |
| 239.0 |
| 231.0 |
| 227.3 |
| 223.4 |
| 220.4 |
| 217.1 |
| 214.3 |
| 211.3 |
| (6.7) |
| (13.8) |
| (12.4) |
| (8.9) |
| (11.8) |
| (9.3) |
| (14.5) |
| (14.4) |
| (14.8) |
| (5.7) |
| (6.7) |
| (5.6) |
| (6.3) |
| (4.5) |
| (4.1) |
| (4.7) |
| (3.8) |
| (4.5) |
| (3.9) |
| (3.8) |
| (4.1) |
| (4.9) |
| (4.4) |
| (4.0) |
| (3.5) |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 15.6 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 368.3 |
| 369.4 |
| 360.0 |
| 360.7 |
| 344.8 |
| 339.7 |
| 334.2 |
| 344.2 |
| 338.0 |
| 333.8 |
| 329.1 |
| 329.2 |
| 328.5 |
| 320.1 |
| 314.0 |
| 305.1 |
| 296.5 |
| 291.2 |
| 287.3 |
| 282.2 |
| 278.1 |
| 274.6 |
| 271.5 |
| 369.4 |
| 360.0 |
| 360.7 |
| 344.8 |
| 339.7 |
| 334.2 |
| 344.2 |
| 338.0 |
| 333.8 |
| 329.1 |
| 329.2 |
| 328.6 |
| 320.2 |
| 314.2 |
| 305.3 |
| 296.7 |
| 291.6 |
| 287.5 |
| 282.4 |
| 278.3 |
| 274.8 |
| 271.5 |
| 129.7 |
| 91.5 |
| 139.8 |
| 150.8 |
| 162.7 |
| 142.2 |
| 159.1 |
| 158.3 |
| 142.7 |
| 90.5 |
| 87.9 |
| 67.2 |
| 77.3 |
| 66.1 |
| 48.3 |
| 18.8 |
| 19.2 |
| 33.1 |
| 37.9 |
| 43.8 |
| 57.9 |
| 207.2 |
| 199.0 |
| 160.4 |
| 202.5 |
| 204.9 |
| 211.3 |
| 197.6 |
| 213.8 |
| 213.6 |
| 193.0 |
| 164.7 |
| 182.9 |
| 147.9 |
| 155.3 |
| 128.7 |
| 144.1 |
| 116.1 |
| 126.0 |
| 130.0 |
| 153.5 |
| 153.9 |
| 162.7 |
| 369.4 |
| 360.0 |
| 360.7 |
| 344.8 |
| 339.7 |
| 334.2 |
| 344.2 |
| 338.0 |
| 333.8 |
| 329.1 |
| 329.2 |
| 328.5 |
| 320.1 |
| 314.0 |
| 305.1 |
| 296.5 |
| 291.2 |
| 287.3 |
| 282.2 |
| 278.1 |
| 274.6 |
| 271.5 |
| 120.6 |
| 125.6 |
| 115.8 |
| 111.1 |
| 112.9 |
| 104.0 |
| 98.4 |
| 99.2 |
| 103.0 |
| 100.1 |
| 92.9 |
| 116.9 |
| 131.9 |
| 120.7 |
| 112.7 |
| 101.9 |
| 155.3 |
| 160.4 |
| 167.6 |
| 160.8 |
| 154.7 |
| 149.2 |
| 144.3 |