| (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 | 120.3 | 22.8 | 37.8 | 34.9 | 36.8 | 72.6 | 26.9 | 16.5 | 44.4 | 36.2 | 24.9 | 28.8 | 25.0 | 30.6 | 25.0 | 23.7 | 16.9 | 13.6 |
| Restricted Cash | 8.1 | 11.0 | 12.4 | 6.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 2.1 | 9.3 | 5.4 | 0.2 | 9.4 | 22.1 | 20.0 | 11.4 | 11.4 | 12.3 | 12.5 | 10.3 | 5.5 | 10.1 | - | |
| Cash And Short Term Investments | 120.3 | 22.8 | 39.9 | 44.3 | 42.2 | 72.8 | 36.3 | 38.7 | 64.4 | 47.6 | 36.3 | 41.2 | 37.5 | 40.9 | 30.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 26.8 | 25.6 | 19.3 | 29.3 | 34.8 | 24.6 | 19.0 | 19.6 | 22.8 | 14.5 | 18.5 | 17.9 | 14.9 | 17.9 | 18.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 81.7 | 85.1 | 86.5 | 89.6 | 65.9 | 51.5 | 49.2 | 58.6 | 45.8 | 40.2 | 38.0 | 38.6 | 39.1 | 40.4 | 46.0 | 36.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 79.9 | 79.4 | 78.5 | 72.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 12.9 | 12.4 | 9.6 | 10.1 | 16.6 | 12.7 | 10.1 | 13.3 | 11.4 | 6.7 | 6.5 | 7.1 | 8.1 | 5.9 | 3.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 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 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 4.3 | 1.3 | 52.9 | 47.1 | 12.2 | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 41.8 | 120.3 | 23.1 | 27.0 | 31.6 | 22.8 | 24.9 | 27.8 | 25.8 | 37.8 | 28.5 | 30.1 | 35.4 | 34.9 | 32.9 | |||||||||||||||||||||||||
| - |
| 33.8 |
| 16.9 |
| 13.6 |
| 23.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 9.7 | 13.7 | 12.6 | 14.0 | 17.3 | 15.6 | 8.7 | 11.7 | 7.5 | 5.1 | 4.1 | 5.4 | 8.0 | 5.3 | 7.1 | 4.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 246.6 | 158.3 | 170.7 | 183.5 | 160.2 | 164.5 | 113.2 | 128.5 | 140.5 | 107.3 | 96.9 | 103.2 | 99.5 | 106.5 | 103.1 | 97.0 | - | - |
| 66.1 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 48.5 | 45.5 | 40.9 | 35.7 | 31.9 | - | - | - |
| Property,Plant & Equipment Net | 161.9 | 159.7 | 166.3 | 161.0 | 142.4 | 115.8 | 97.4 | 82.3 | 46.5 | 27.8 | 31.4 | 33.9 | 37.6 | 37.2 | 34.3 | 24.2 | - | - |
| Long Term Investments | - | - | - | 2.1 | 9.6 | 5.7 | - | 0.7 | 12.6 | 6.2 | 7.7 | 7.8 | 10.1 | 9.2 | 9.0 | 7.2 | - | - |
| Equity Method Investments | 15.0 | 14.1 | 12.5 | 12.7 | 10.2 | 6.4 | 6.0 | 8.4 | 9.8 | 6.6 | 7.9 | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.0 | 2.5 | 2.8 | 1.8 | 2.3 | 2.7 | 2.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.5 | 1.4 | 1.7 | 2.2 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 23.4 | 18.8 | 18.9 | 21.6 | 17.9 | 10.1 | 9.8 | 12.0 | 11.6 | 12.8 | 15.7 | 15.0 | 14.8 | 14.3 | 14.1 | 11.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 433.8 | 339.3 | 358.7 | 370.1 | 332.4 | 298.9 | 223.3 | 223.5 | 211.2 | 154.2 | 151.9 | 161.5 | 163.8 | 167.6 | 162.5 | 140.3 | - | - |
| 7.1 |
| - |
| - |
| Short Term Debt | 4.3 | 1.3 | 52.9 | 47.1 | 12.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.1 | 1.6 | 0.3 | 0.3 | 0.9 | 0.4 | 0.4 | 0.5 | 0.9 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 14.8 | 14.6 | 19.0 | 18.2 | 17.1 | 16.0 | 11.7 | 15.4 | 11.1 | 9.3 | 6.4 | 7.6 | 7.3 | 7.2 | 7.6 | 7.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 90.5 | 74.2 | 81.6 | 75.3 | 47.8 | 39.1 | 27.5 | 28.7 | 22.6 | 16.0 | 12.8 | 14.8 | 15.4 | 13.1 | 10.9 | 14.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.4 | 2.0 | 2.4 | 1.3 | 1.9 | 2.4 | 2.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.1 | 8.3 | 5.6 | 3.7 | 2.5 | 1.9 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 99.1 | 84.4 | 89.6 | 80.3 | 52.2 | 43.3 | 30.6 | 29.0 | 22.9 | 16.9 | 14.3 | 16.8 | 18.3 | 16.7 | 15.4 | 20.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 339.9 | 241.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (64.9) | (43.7) | (32.0) | (14.2) | (30.0) | (44.5) | (47.8) | (45.2) | (54.8) | (65.0) | (70.6) | (68.4) | (67.0) | (59.0) | (62.2) | (82.5) | - | - |
| Accumulated Other Comprehensive Income | (5.3) | (8.7) | (6.0) | (3.1) | 6.3 | 3.2 | (4.9) | (2.0) | 3.4 | 0.3 | 4.4 | 7.7 | 9.0 | 6.0 | 5.8 | 4.7 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | - | - | - | - | - |
| Minority Interest | 23.3 | 23.6 | 23.5 | 23.3 | 18.3 | 15.4 | 4.9 | 3.7 | 4.5 | 4.4 | 5.6 | 6.4 | 5.9 | 7.3 | 8.3 | 4.0 | - | - |
| Total Stockholders Equity | 273.3 | 192.8 | 204.0 | 221.6 | 211.5 | 192.6 | 187.9 | 190.8 | 183.8 | 133.0 | 132.0 | 138.3 | 139.7 | 143.6 | 138.8 | 115.8 | 97.3 | 96.9 |
| Total Equity | 296.6 | 216.3 | 227.5 | 244.9 | 229.8 | 208.0 | 192.8 | 194.5 | 188.3 | 137.4 | 134.7 | 141.9 | 145.5 | 150.9 | 147.0 | 119.8 | 97.3 | 96.9 |
| - |
| - |
| Net debt | (116.0) | (21.5) | 13.0 | 2.8 | (30.0) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 156.0 | 84.1 | 89.1 | 108.2 | 112.4 | 125.4 | 85.7 | 99.8 | 117.9 | 91.3 | 84.0 | 88.4 | 84.1 | 93.4 | 92.2 | 82.1 | - | - |
| Book Value | 273.3 | 192.8 | 204.0 | 221.6 | 211.5 | 192.6 | 187.9 | 190.8 | 183.8 | 133.0 | 132.0 | 138.3 | 139.7 | 143.6 | 138.8 | 115.8 | 97.3 | 96.9 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 41.0 |
| 29.5 |
| 36.8 |
| 43.6 |
| 52.8 |
| 61.2 |
| 72.6 |
| 22.4 |
| 26.5 |
| 20.1 |
| 26.9 |
| 27.8 |
| 28.7 |
| 21.1 |
| 16.5 |
| 18.0 |
| 29.7 |
| 39.2 |
| 44.4 |
| 48.1 |
| 56.5 |
| 56.5 |
| 36.2 |
| 29.7 |
| 26.1 |
| Restricted Cash | 16.1 | 8.1 | 8.1 | 8.1 | 6.6 | 11.0 | 13.9 | 13.8 | 13.8 | 12.4 | 10.8 | 10.8 | 9.5 | 6.4 | 3.9 | 3.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 65.4 | 0.0 | - | - | - | - | - | 1.7 | 1.7 | 2.1 | 4.3 | 7.1 | 7.0 | 9.3 | 7.2 | 4.5 | 5.4 | 5.4 | 5.7 | 2.8 | 0.2 | 0.2 | 4.5 | 5.2 | 8.7 | 9.4 | 6.1 | 7.5 | 13.1 | 22.1 | 21.9 | 18.8 | 15.2 | 20.0 | 20.5 | 22.5 | 20.5 | 11.4 | 9.6 | 10.5 |
| Cash And Short Term Investments | 107.1 | 120.3 | 23.1 | 27.0 | 31.6 | 22.8 | 24.9 | 29.5 | 27.5 | 39.9 | 32.8 | 37.2 | 42.5 | 44.3 | 40.1 | 45.5 | 34.9 | 42.2 | 49.3 | 55.5 | 61.4 | 72.8 | 26.9 | 31.8 | 28.8 | 36.3 | 34.0 | 36.2 | 34.1 | 38.7 | 39.9 | 48.5 | 54.4 | 64.4 | 68.6 | 78.9 | 77.0 | 47.6 | 39.2 | 36.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 32.0 | 26.8 | 33.8 | 22.8 | 22.9 | 25.6 | 28.0 | 27.2 | 25.1 | 19.3 | 18.9 | 19.9 | 21.3 | 29.3 | 38.1 | 38.8 | 39.8 | 34.8 | 36.6 | 33.5 | 28.4 | 24.6 | 22.7 | 19.8 | 23.6 | 19.0 | 17.5 | 18.3 | 19.6 | 19.6 | 23.3 | 22.5 | 21.3 | 22.8 | 20.9 | 18.3 | 17.6 | 14.5 | 18.4 | 18.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 90.2 | 81.7 | 77.7 | 80.1 | 80.4 | 85.1 | 86.1 | 85.8 | 85.9 | 86.5 | 86.4 | 87.1 | 91.7 | 89.6 | 88.5 | 77.3 | 68.8 | 65.9 | 60.7 | 58.9 | 54.7 | 51.5 | 48.4 | 49.6 | 48.3 | 49.2 | 49.1 | 50.3 | 53.0 | 58.6 | 58.7 | 57.0 | 51.1 | 45.8 | 40.8 | 40.6 | 39.2 | 40.2 | 38.7 | 38.6 |
| Prepaid Expenses | 8.3 | 9.7 | 7.1 | 7.0 | 8.1 | 13.7 | 15.0 | 11.2 | 11.5 | 12.6 | 11.5 | 10.6 | 12.1 | 14.0 | 10.8 | 11.9 | 16.5 | 17.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 253.8 | 246.6 | 149.8 | 145.0 | 149.5 | 158.3 | 167.9 | 167.4 | 163.7 | 170.7 | 160.3 | 165.5 | 177.0 | 183.5 | 181.5 | 177.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 164.6 | 161.9 | 159.3 | 159.7 | 159.0 | 159.7 | 166.5 | 161.3 | 163.1 | 166.3 | 158.8 | 158.7 | 162.5 | 161.0 | 152.7 | 152.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 1.6 | 1.6 | 2.1 | 4.2 | 7.8 | 9.4 | |||||||||||||||||||||||
| Equity Method Investments | 15.5 | 15.0 | 14.6 | 14.3 | 14.6 | 14.1 | 13.5 | 11.9 | 13.2 | 12.5 | 13.2 | 11.8 | 16.5 | 14.6 | 13.7 | 13.1 | 11.3 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.9 | 2.0 | 2.1 | 2.2 | 2.4 | 2.5 | 2.5 | 2.5 | 2.7 | 2.8 | 2.9 | 1.5 | 1.7 | 1.8 | 1.8 | 2.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 24.3 | 23.4 | 22.9 | 22.1 | 22.6 | 18.8 | 18.8 | 18.2 | 19.4 | 18.9 | 20.2 | 18.9 | 23.8 | 21.6 | 21.6 | 21.2 | 19.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 444.6 | 433.8 | 334.0 | 329.0 | 333.5 | 339.3 | 355.6 | 349.4 | 349.0 | 358.7 | 342.2 | 346.2 | 366.6 | 370.1 | 361.8 | 361.3 | 338.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 16.1 | 12.9 | 10.8 | 11.2 | 11.1 | 12.4 | 12.8 | 11.7 | 10.3 | 9.6 | 6.4 | 4.7 | 6.8 | 10.1 | 13.4 | 23.3 | 14.4 | 16.6 | 11.4 | 16.1 | 13.4 | 12.7 | 12.3 | 11.5 | 9.5 | 10.1 | 8.1 | 6.0 | 7.9 | 13.3 | 12.3 | 14.1 | 12.0 | 11.4 | 9.5 | 8.2 | 8.2 | 6.7 | 7.3 | 7.8 |
| Short Term Debt | 5.1 | 58.6 | 4.5 | 4.6 | 1.7 | 46.0 | 1.2 | 0.8 | 0.8 | 52.9 | 45.8 | 45.6 | 52.8 | 47.1 | 43.0 | - | - | 12.2 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.9 | 0.1 | 0.5 | 0.3 | 0.2 | 1.6 | 0.4 | 1.1 | 0.5 | 0.3 | 0.6 | 0.2 | 1.1 | 0.3 | 0.4 | 0.8 | 1.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Accrued Expenses | 12.9 | 14.8 | 12.5 | 12.4 | 11.6 | 14.6 | 11.9 | 12.3 | 12.7 | 19.0 | 15.5 | 16.9 | 13.2 | 18.2 | 16.6 | 14.6 | 12.2 | 17.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 97.9 | 90.5 | 84.9 | 79.5 | 75.3 | 74.2 | 78.8 | 74.6 | 72.0 | 81.6 | 67.7 | 67.3 | 72.8 | 75.3 | 72.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.3 | 1.4 | 1.6 | 1.7 | 1.9 | 2.0 | 2.0 | 2.1 | 2.2 | 2.4 | 2.4 | 1.2 | 1.3 | 1.3 | 1.4 | 1.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8.4 | 7.1 | 7.1 | 7.1 | 10.2 | 8.3 | 8.6 | 9.6 | 9.7 | 5.6 | 4.0 | 3.4 | 4.2 | 3.7 | 2.1 | 2.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 107.6 | 99.1 | 93.6 | 88.4 | 87.3 | 84.4 | 89.4 | 86.3 | 83.9 | 89.6 | 74.1 | 71.8 | 78.3 | 80.3 | 76.4 | 74.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 342.4 | 339.9 | 243.6 | 242.8 | - | 241.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (66.5) | (64.9) | (61.4) | (59.5) | (52.5) | (43.7) | (38.6) | (35.6) | (34.1) | (32.0) | (28.4) | (22.6) | (17.5) | (14.2) | (15.5) | (21.3) | (26.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.6) | (5.3) | (6.7) | (7.2) | (8.2) | (8.7) | (5.0) | (8.2) | (7.6) | (6.0) | (8.6) | (8.2) | (2.3) | (3.1) | (5.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 23.6 | 23.3 | 23.2 | 22.9 | 23.0 | 23.6 | 24.2 | 23.7 | 23.4 | 23.5 | 23.2 | 23.2 | 23.4 | 23.3 | 23.0 | 22.1 | 20.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 274.9 | 273.3 | 179.1 | 179.7 | 185.0 | 192.8 | 200.7 | 199.7 | 201.1 | 204.0 | 204.2 | 209.8 | 220.0 | 221.6 | 217.2 | 216.3 | 215.7 | |||||||||||||||||||||||
| Total Equity | 298.5 | 296.6 | 202.3 | 202.6 | 208.0 | 216.3 | 225.0 | 223.4 | 224.5 | 227.5 | 227.4 | 233.0 | 243.4 | 244.9 | 240.2 | 238.5 | 236.6 | 229.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5.1 | 58.6 | 4.5 | 4.6 | 1.7 | 46.0 | 1.2 | 0.8 | 0.8 | 52.9 | 45.8 | 45.6 | 52.8 | 47.1 | 43.0 | - | - | 12.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (102.0) | (61.7) | (18.6) | (22.4) | (29.9) | 23.1 | (23.7) | (28.7) | (26.7) | 13.0 | 13.0 | 8.4 | 10.4 | 2.8 | 2.9 | - | - | (30.0) | ||||||||||||||||||||||
| Working Capital | 155.9 | 156.0 | 64.9 | 65.4 | 74.3 | 84.1 | 89.1 | 92.7 | 91.7 | 89.1 | 92.6 | 98.2 | 104.2 | 108.2 | 108.5 | 106.5 | 113.3 | 112.4 | ||||||||||||||||||||||
| Book Value | 274.9 | 273.3 | 179.1 | 179.7 | 185.0 | 192.8 | 200.7 | 199.7 | 201.1 | 204.0 | 204.2 | 209.8 | 220.0 | 221.6 | 217.2 | 216.3 | 215.7 | 211.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 13.1 |
| 16.5 |
| 18.4 |
| 15.6 |
| 10.6 |
| 9.6 |
| 10.6 |
| 8.7 |
| 8.2 |
| 6.9 |
| 11.4 |
| 11.7 |
| 10.6 |
| 9.4 |
| 6.7 |
| 7.5 |
| 5.7 |
| 5.3 |
| 4.7 |
| 5.1 |
| 5.3 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.1 |
| 160.2 |
| 159.6 |
| 164.4 |
| 163.0 |
| 164.5 |
| 108.5 |
| 110.7 |
| 111.3 |
| 113.2 |
| 108.7 |
| 111.7 |
| 118.1 |
| 128.5 |
| 132.6 |
| 137.5 |
| 133.6 |
| 140.5 |
| 136.0 |
| 143.2 |
| 138.7 |
| 107.3 |
| 101.6 |
| 98.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.3 |
| 142.4 |
| 131.6 |
| 127.2 |
| 119.9 |
| 115.8 |
| 108.3 |
| 101.0 |
| 97.5 |
| 97.4 |
| 89.7 |
| 87.6 |
| 85.0 |
| 82.3 |
| 74.8 |
| 65.2 |
| 58.8 |
| 46.5 |
| 42.3 |
| 27.9 |
| 27.1 |
| 27.8 |
| 29.4 |
| 30.2 |
| 9.6 |
| 6.7 |
| 2.9 |
| 5.5 |
| 5.7 |
| 2.9 |
| 0.7 |
| - |
| - |
| 4.5 |
| 1.3 |
| - |
| 0.7 |
| 1.9 |
| 5.7 |
| 12.5 |
| 12.6 |
| 9.7 |
| 8.6 |
| 9.8 |
| 6.2 |
| 8.1 |
| 8.4 |
| 10.2 |
| 9.3 |
| 8.3 |
| 7.5 |
| 6.4 |
| 5.8 |
| 5.6 |
| 5.8 |
| 6.0 |
| 6.1 |
| 6.4 |
| 4.3 |
| 4.0 |
| 5.1 |
| 5.4 |
| 5.5 |
| 5.6 |
| 6.0 |
| 6.2 |
| 6.3 |
| 6.6 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.8 |
| 2.9 |
| 3.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 15.3 |
| 12.3 |
| 11.0 |
| 10.1 |
| 10.3 |
| 11.0 |
| 11.1 |
| 9.8 |
| 11.8 |
| 12.3 |
| 10.4 |
| 12.0 |
| 11.2 |
| 11.3 |
| 11.5 |
| 11.6 |
| 11.7 |
| 12.0 |
| 11.9 |
| 12.8 |
| 12.1 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 332.4 |
| 315.7 |
| 309.4 |
| 301.9 |
| 298.9 |
| 232.7 |
| 226.2 |
| 222.6 |
| 223.3 |
| 217.7 |
| 213.9 |
| 214.6 |
| 223.5 |
| 220.4 |
| 219.7 |
| 216.3 |
| 211.2 |
| 199.6 |
| 191.8 |
| 187.4 |
| 154.2 |
| 152.9 |
| 151.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.9 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 11.5 |
| 15.7 |
| 16.0 |
| 10.8 |
| 10.5 |
| 10.4 |
| 11.7 |
| 9.4 |
| 10.9 |
| 9.6 |
| 15.4 |
| 12.8 |
| 11.8 |
| 9.2 |
| 11.1 |
| 9.3 |
| 9.4 |
| 7.9 |
| 9.3 |
| 5.0 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.9 |
| 46.8 |
| 47.8 |
| 37.3 |
| 38.2 |
| 39.5 |
| 39.1 |
| 26.5 |
| 28.1 |
| 26.0 |
| 27.5 |
| 23.2 |
| 16.9 |
| 17.4 |
| 28.7 |
| 25.4 |
| 25.9 |
| 21.2 |
| 22.6 |
| 18.8 |
| 17.6 |
| 16.1 |
| 16.0 |
| 12.3 |
| 13.2 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.2 |
| 2.2 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.7 |
| 2.7 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.5 |
| 1.6 |
| 1.7 |
| 1.5 |
| 1.9 |
| 0.7 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.9 |
| 52.2 |
| 41.9 |
| 42.1 |
| 43.2 |
| 43.3 |
| 30.8 |
| 32.2 |
| 30.5 |
| 30.6 |
| 26.3 |
| 18.2 |
| 18.6 |
| 29.0 |
| 25.7 |
| 26.1 |
| 21.6 |
| 22.9 |
| 19.2 |
| 18.1 |
| 16.7 |
| 16.9 |
| 13.3 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.0) |
| (32.9) |
| (36.7) |
| (41.1) |
| (44.5) |
| (46.6) |
| (47.6) |
| (48.0) |
| (47.8) |
| (45.7) |
| (44.8) |
| (46.3) |
| (45.2) |
| (44.1) |
| (48.1) |
| (52.0) |
| (54.8) |
| (58.0) |
| (62.4) |
| (64.3) |
| (65.0) |
| (67.2) |
| (69.4) |
| 0.6 |
| 6.6 |
| 6.3 |
| 4.6 |
| 4.5 |
| 3.1 |
| 3.2 |
| (2.0) |
| (6.4) |
| (6.6) |
| (4.9) |
| (7.2) |
| (3.1) |
| (0.7) |
| (2.0) |
| (1.8) |
| 1.2 |
| 5.8 |
| 3.4 |
| 2.3 |
| 1.3 |
| 0.6 |
| 0.3 |
| 2.5 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 17.8 |
| 17.5 |
| 15.3 |
| 15.4 |
| 6.5 |
| 5.7 |
| 5.2 |
| 4.9 |
| 4.5 |
| 4.3 |
| 4.5 |
| 3.7 |
| 3.6 |
| 3.9 |
| 5.1 |
| 4.5 |
| 4.0 |
| 3.7 |
| 3.7 |
| 4.4 |
| 4.9 |
| 4.9 |
| 211.5 |
| 205.7 |
| 199.8 |
| 195.1 |
| 192.6 |
| 195.4 |
| 188.4 |
| 187.0 |
| 187.9 |
| 186.9 |
| 191.3 |
| 191.5 |
| 190.8 |
| 191.1 |
| 189.7 |
| 189.7 |
| 183.8 |
| 176.4 |
| 170.0 |
| 167.0 |
| 133.0 |
| 134.8 |
| 132.1 |
| 223.6 |
| 217.3 |
| 210.5 |
| 208.0 |
| 201.9 |
| 194.1 |
| 192.2 |
| 192.8 |
| 191.5 |
| 195.7 |
| 196.0 |
| 194.5 |
| 194.7 |
| 193.5 |
| 194.7 |
| 188.3 |
| 180.4 |
| 173.7 |
| 170.7 |
| 137.4 |
| 139.6 |
| 137.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.3 |
| 126.2 |
| 123.5 |
| 125.4 |
| 82.1 |
| 82.6 |
| 85.3 |
| 85.7 |
| 85.5 |
| 94.8 |
| 100.7 |
| 99.8 |
| 107.2 |
| 111.6 |
| 112.3 |
| 117.9 |
| 117.2 |
| 125.7 |
| 122.6 |
| 91.3 |
| 89.3 |
| 85.1 |
| 205.7 |
| 199.8 |
| 195.1 |
| 192.6 |
| 195.4 |
| 188.4 |
| 187.0 |
| 187.9 |
| 186.9 |
| 191.3 |
| 191.5 |
| 190.8 |
| 191.1 |
| 189.7 |
| 189.7 |
| 183.8 |
| 176.4 |
| 170.0 |
| 167.0 |
| 133.0 |
| 134.8 |
| 132.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |