| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 120.5 | 127.7 | 135.6 | 66.3 | 77.6 | 76.2 | 31.3 | 41.6 | 31.1 | 51.5 | 40.4 | 24.2 | 54.9 | 93.0 | 39.6 | ||||||||||||
| (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 | 108.7 | 120.5 | 125.1 | 102.7 | 89.8 | 127.7 | 137.3 | 128.6 | 149.8 | 135.6 | 111.8 | 172.4 | 299.9 | 66.3 | - | |||||||||||||||||||||||||
| 24.6 |
| 23.9 |
| 14.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 251.7 | 255.7 | 232.7 | 365.3 | - | - | - | - | 57.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 372.2 | 383.3 | 368.2 | 431.7 | 77.6 | 76.2 | 31.3 | 41.6 | 88.7 | 51.5 | 40.4 | 24.2 | 54.9 | 93.0 | 39.6 | 24.6 | 23.9 | 14.7 | - | - | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 59.8 | 54.0 | 41.1 | 31.1 | 27.6 | 26.2 | 19.9 | 17.6 | 15.3 | 9.9 | 6.2 | 3.3 | 1.4 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | 12.9 | 12.4 | 7.7 | 6.1 | 5.0 | 4.9 | 5.4 | 4.7 | 4.6 | 2.3 | 1.7 | 1.2 | 1.1 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 40.7 | 21.9 | 27.6 | 16.4 | 10.3 | 6.7 | 6.0 | 7.7 | 2.7 | 2.0 | 0.6 | 1.4 | 0.9 | 0.6 | 0.1 | 0.4 | - | - | |||||||||
| Other Current Assets | 7.1 | 6.1 | 5.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 485.5 | 471.6 | 458.6 | 499.3 | 266.5 | 478.5 | 307.4 | 236.8 | 124.2 | 65.7 | 49.0 | 30.2 | 58.3 | 95.1 | 39.8 | 25.0 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1.3 | 0.9 | 0.7 | 0.5 | 0.5 | 0.4 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 0.6 | 0.4 | 0.5 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | - | - | ||||||||||
| Property,Plant & Equipment Net | 1.9 | 2.7 | 0.2 | 0.6 | 1.0 | 1.7 | 1.1 | 0.7 | 0.5 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | - | ||||||||||
| Long Term Investments | 160.3 | 219.8 | 57.2 | 4.9 | - | - | - | - | 15.3 | 0.0 | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Operating Lease Right Of Use Assets | 4.6 | 5.3 | 0.1 | 1.1 | 0.5 | 2.5 | 3.4 | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Tax Assets | 168.2 | 130.9 | 90.6 | 61.5 | 27.5 | 31.6 | 45.7 | 62.7 | 76.7 | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Assets | 5.2 | 6.6 | 6.5 | 5.1 | 3.1 | 5.0 | 3.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | - | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 836.7 | 840.6 | 621.5 | 583.4 | 423.8 | 571.7 | 412.3 | 311.7 | 220.5 | 68.8 | 51.9 | 34.6 | 63.1 | 99.2 | 39.8 | 25.1 | - | ||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 40.4 | 15.4 | 17.4 | 12.0 | 6.9 | 10.6 | 7.5 | 8.3 | 8.6 | 2.3 | 1.3 | 1.9 | 2.4 | 3.8 | 3.6 | 0.8 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.0 | 14.7 | 15.0 | 9.4 | 5.7 | 2.7 | - | - | - | - | |||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | ||||||||||
| Operating Lease Liabilities Current | 1.1 | 0.8 | 0.2 | 1.1 | 0.5 | 2.1 | 1.6 | - | - | - | - | - | - | - | - | - | |||||||||||
| Accrued Expenses | 90.6 | 90.7 | 51.6 | 30.8 | 27.7 | 21.2 | 23.3 | 23.8 | 18.7 | 9.0 | 3.3 | 1.9 | 1.3 | 1.0 | 0.5 | 0.8 | - | - | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.4 | - | ||||||||||
| Total Current Liabilities | 166.1 | 140.8 | 104.5 | 72.5 | 47.5 | 47.5 | 38.8 | 35.6 | 29.6 | 27.4 | 20.9 | 13.6 | 12.7 | 8.4 | 5.0 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 12.5 | 24.5 | 29.3 | 29.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.0 | 6.1 | 0.0 | - | 0.0 | 0.5 | 1.9 | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 188.8 | 161.0 | 114.8 | 81.6 | 48.0 | 48.4 | 41.1 | 35.8 | 29.6 | 27.4 | 33.4 | 38.0 | 42.1 | 37.4 | 5.0 | 3.9 | |||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | 832.1 | 738.5 | 662.3 | 591.3 | 516.1 | 457.1 | 417.2 | 384.1 | 363.5 | 348.8 | 320.5 | 313.5 | 308.3 | 243.3 | 197.5 | - | ||||||||||
| Retained Earnings | 643.4 | 543.7 | 402.5 | 296.4 | 195.0 | 82.5 | (23.6) | (117.7) | (193.1) | (322.3) | (330.4) | (324.0) | (292.6) | (246.6) | (208.6) | (176.2) | - | ||||||||||
| Accumulated Other Comprehensive Income | 2.3 | (0.2) | 0.6 | (0.9) | (0.2) | 0.4 | 0.3 | (0.1) | (0.1) | 0.0 | - | - | - | - | - | - | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | 23.7 | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 647.8 | 679.6 | 506.7 | 501.8 | 375.8 | 523.3 | 371.2 | 275.9 | 191.0 | 41.4 | 18.5 | (3.4) | 21.0 | 61.8 | 34.8 | 21.2 | 22.1 | ||||||||||
| Total Equity | 647.8 | 679.6 | 506.7 | 501.8 | 375.8 | 523.3 | 371.2 | 275.9 | 191.0 | 41.4 | 18.5 | (3.4) | 21.0 | 61.8 | 34.8 | 21.2 | 22.1 | 16.9 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 0.0 | 14.7 | 27.5 | 33.9 | 35.1 | 31.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | (88.7) | (36.9) | (12.9) | 9.6 | (19.8) | (61.4) | - | - | - | - | - | ||||||||
| Working Capital | 319.4 | 330.8 | 354.1 | 426.8 | 218.9 | 431.0 | 268.5 | 201.2 | 94.6 | 38.3 | 28.1 | 16.7 | 45.6 | 86.7 | 34.7 | 21.1 | - | - | |||||||||
| Book Value | 647.8 | 679.6 | 506.7 | 501.8 | 375.8 | 523.3 | 371.2 | 275.9 | 191.0 | 41.4 | 18.5 | (3.4) | 21.0 | 61.8 | 34.8 | 21.2 | 22.1 | 16.9 | |||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 35.3 |
| 61.9 |
| 77.6 |
| 94.7 |
| 95.4 |
| 52.4 |
| 76.2 |
| 30.6 |
| 58.5 |
| 84.5 |
| 31.3 |
| 44.9 |
| 58.1 |
| - |
| 41.6 |
| 33.9 |
| 31.2 |
| 33.1 |
| 31.1 |
| 31.1 |
| 33.6 |
| 38.0 |
| 51.5 |
| 47.9 |
| 41.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 229.4 | 251.7 | 296.5 | 239.5 | 232.9 | 255.7 | 243.0 | 344.6 | 261.0 | 232.7 | 243.4 | 190.9 | 165.1 | 365.3 | 346.0 | 334.7 | 283.7 | 145.9 | 266.6 | 274.6 | 320.6 | 364.5 | 398.2 | 346.8 | 222.8 | 244.7 | 186.7 | 143.4 | - | 165.1 | 161.3 | 128.8 | 92.2 | 57.7 | 44.1 | 32.5 | 14.8 | 0.0 | - | - |
| Cash And Short Term Investments | 338.2 | 372.2 | 421.7 | 342.2 | 322.8 | 383.3 | 380.3 | 473.2 | 410.8 | 368.2 | 355.2 | 363.3 | 465.1 | 431.7 | - | 370.1 | 345.5 | 223.5 | 361.3 | 370.0 | 373.0 | 440.7 | 428.8 | 405.4 | 307.3 | 276.0 | 231.6 | 201.5 | - | 206.8 | 195.2 | 159.9 | 125.4 | 88.7 | 75.2 | 66.2 | 52.8 | 51.5 | 47.9 | 41.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 39.1 | 59.8 | 69.6 | 64.6 | 61.8 | 54.0 | 59.7 | 53.8 | 61.5 | 41.1 | 34.6 | 32.6 | 32.6 | 31.1 | 29.4 | 28.2 | 27.2 | 27.6 | 26.5 | 27.6 | 22.2 | 26.2 | 22.0 | 22.7 | 26.7 | 19.9 | 22.4 | 19.8 | - | 17.6 | 19.4 | 28.7 | 17.3 | 15.3 | 11.9 | 9.5 | 9.2 | 9.9 | 8.2 | 9.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 12.9 | 12.9 | 12.3 | 12.3 | 14.4 | 12.4 | 8.1 | 8.4 | 7.2 | 7.7 | 7.5 | 6.9 | 6.4 | 6.1 | 6.0 | 5.4 | 5.1 | 5.0 | 5.0 | 4.7 | 4.9 | 4.9 | 4.8 | 4.9 | 5.1 | 5.4 | 5.5 | 5.1 | - | 4.7 | 5.4 | 4.9 | 4.9 | 4.6 | 3.8 | 3.1 | 2.9 | 2.3 | 2.3 | 2.1 |
| Prepaid Expenses | 35.9 | 40.7 | 37.5 | 24.0 | 39.6 | 21.9 | 18.9 | 25.5 | 23.9 | 27.6 | 20.2 | 15.9 | 15.9 | 16.4 | 20.7 | 15.4 | 10.4 | 10.3 | ||||||||||||||||||||||
| Other Current Assets | 6.4 | 7.1 | 6.0 | 7.5 | 24.9 | 6.1 | 4.6 | 9.1 | 18.4 | 5.9 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 426.0 | 485.5 | 541.1 | 443.1 | 438.5 | 471.6 | 467.0 | 560.8 | 503.4 | 458.6 | 431.5 | 432.6 | 533.9 | 499.3 | 452.4 | 419.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 4.5 | 4.3 | 4.3 | 4.3 | 4.2 | 3.9 | 3.9 | 3.9 | 3.8 | 3.6 | 3.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 4.1 | 3.9 | 3.7 | 3.5 | 3.3 | 3.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3.2 | 1.9 | 2.1 | 2.3 | 2.5 | 2.7 | 2.9 | 1.5 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.8 | 0.9 | 0.7 | |||||||||||||||||||||||
| Long Term Investments | 177.3 | 160.3 | 102.6 | 172.8 | 248.0 | 219.8 | 167.3 | 19.3 | 40.3 | 57.2 | 59.6 | 0.0 | 0.0 | 4.9 | 4.9 | 11.9 | 22.6 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.2 | 4.6 | 4.8 | 5.0 | 5.1 | 5.3 | 5.5 | 5.7 | 0.1 | 0.1 | 0.2 | 0.2 | 0.6 | 1.1 | 1.7 | 2.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 181.6 | 168.2 | 153.0 | 162.2 | 144.4 | 130.9 | 126.8 | 111.8 | 97.9 | 90.6 | 87.1 | 78.2 | 68.0 | 61.5 | 57.3 | 48.5 | 37.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 5.2 | 5.2 | 8.0 | 8.3 | 6.6 | 6.6 | 7.0 | 6.9 | 6.4 | 6.5 | 6.5 | 4.4 | 4.8 | 5.1 | 5.1 | 1.8 | 3.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 814.9 | 836.7 | 823.6 | 801.7 | 846.5 | 840.6 | 784.3 | 714.6 | 655.9 | 621.5 | 594.0 | 524.6 | 617.8 | 583.4 | 533.3 | 496.4 | 468.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 33.3 | 40.4 | 34.4 | 23.5 | 27.9 | 15.4 | 18.6 | 19.5 | 12.6 | 17.4 | 16.7 | 8.0 | 11.2 | 12.0 | 8.2 | 8.2 | 9.3 | 6.9 | 6.6 | 9.2 | 7.0 | 10.6 | 6.5 | 6.3 | 5.0 | 7.5 | 5.9 | 7.0 | - | 8.3 | 13.9 | 6.4 | 7.9 | 8.6 | 6.2 | 2.1 | 4.3 | 2.3 | 4.3 | 2.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.6 | 1.1 | 1.1 | 1.0 | 1.0 | 0.8 | 0.4 | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.6 | 1.1 | 1.7 | 2.3 | ||||||||||||||||||||||||
| Accrued Expenses | 80.2 | 90.6 | 108.4 | 91.1 | 88.9 | 90.7 | 79.5 | 59.3 | 59.7 | 51.6 | 69.6 | 52.2 | 39.1 | 30.8 | 29.4 | 24.7 | 32.7 | 27.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 149.2 | 166.1 | 172.3 | 144.7 | 143.1 | 140.8 | 126.2 | 100.8 | 97.2 | 104.5 | 121.9 | 93.1 | 78.9 | 72.5 | 53.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.7 |
| Operating Lease Liabilities Non-Current | 8.0 | 5.0 | 5.3 | 5.6 | 5.9 | 6.1 | 6.4 | 5.6 | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 176.9 | 188.8 | 191.7 | 165.9 | 163.2 | 161.0 | 145.4 | 118.3 | 108.1 | 114.8 | 132.3 | 103.0 | 88.3 | 81.6 | 59.9 | 54.0 | ||||||||||||||||||||||||
| 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 | 0.1 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 611.6 | 643.4 | 619.1 | 599.4 | 564.3 | 543.7 | 513.0 | 465.8 | 430.3 | 402.5 | 371.2 | 339.8 | 312.3 | 296.4 | 279.8 | 245.2 | 217.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.9 | 2.3 | 2.3 | 2.3 | 0.7 | (0.2) | 1.6 | 0.1 | 0.3 | 0.6 | (0.2) | 0.0 | (0.2) | (0.9) | (2.4) | (2.1) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 638.0 | 647.8 | 631.9 | 635.8 | 683.3 | 679.6 | 638.8 | 596.2 | 547.9 | 506.7 | 461.7 | 421.6 | 529.6 | 501.8 | 473.4 | 442.3 | 407.8 | |||||||||||||||||||||||
| Total Equity | 638.0 | 647.8 | 631.9 | 635.8 | 683.3 | 679.6 | 638.8 | 596.2 | 547.9 | 506.7 | 461.7 | 421.6 | 529.6 | 501.8 | 473.4 | 442.3 | 407.8 | 375.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.6 | 10.1 | 14.7 | 18.7 | 22.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 276.8 | 319.4 | 368.9 | 298.4 | 295.4 | 330.8 | 340.8 | 460.1 | 406.2 | 354.1 | 309.7 | 339.5 | 455.0 | 426.8 | 399.3 | 370.0 | 331.0 | 218.9 | ||||||||||||||||||||||
| Book Value | 638.0 | 647.8 | 631.9 | 635.8 | 683.3 | 679.6 | 638.8 | 596.2 | 547.9 | 506.7 | 461.7 | 421.6 | 529.6 | 501.8 | 473.4 | 442.3 | 407.8 | 375.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.9 |
| 14.7 |
| 6.4 |
| 26.6 |
| 45.9 |
| (31.5) |
| (21.9) |
| (7.5) |
| (2.0) |
| (0.2) |
| 14.7 |
| 6.4 |
| 26.6 |
| 45.9 |
| (31.5) |
| (21.9) |
| (7.5) |
| (2.0) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| 6.4 |
| 26.6 |
| 45.9 |
| (31.5) |
| (21.9) |
| (7.5) |
| (2.0) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| 9.0 |
| 9.5 |
| 6.7 |
| 7.9 |
| 5.3 |
| 5.7 |
| 6.0 |
| 7.8 |
| 6.2 |
| - |
| 7.7 |
| 4.3 |
| 3.6 |
| 3.3 |
| 2.7 |
| 3.1 |
| 2.5 |
| 1.8 |
| 2.0 |
| 1.4 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 388.2 |
| 266.5 |
| 401.9 |
| 411.3 |
| 409.6 |
| 478.5 |
| 463.5 |
| 438.3 |
| 344.8 |
| 307.4 |
| 267.3 |
| 232.7 |
| - |
| 236.8 |
| 224.2 |
| 197.2 |
| 150.8 |
| 124.2 |
| 93.9 |
| 81.3 |
| 66.7 |
| 65.7 |
| 59.8 |
| 54.8 |
| 2.9 |
| 2.6 |
| 2.4 |
| 2.1 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.7 |
| 1.3 |
| 0.6 |
| 0.9 |
| 1.1 |
| 1.2 |
| 1.2 |
| - |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 112.3 |
| 133.8 |
| 101.7 |
| 81.8 |
| 36.2 |
| 15.4 |
| 4.2 |
| 41.7 |
| 39.4 |
| 35.3 |
| 24.2 |
| - |
| 0.0 |
| 1.5 |
| 0.0 |
| 15.0 |
| 15.3 |
| 1.5 |
| 1.5 |
| 4.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 0.5 |
| 1.0 |
| 1.5 |
| 2.0 |
| 2.5 |
| 3.0 |
| 3.5 |
| 3.1 |
| 3.4 |
| 0.7 |
| 1.1 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 29.6 |
| 33.7 |
| 37.0 |
| 31.6 |
| 33.8 |
| 35.5 |
| 40.6 |
| 45.7 |
| 50.8 |
| 56.7 |
| - |
| 62.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 4.1 |
| 4.1 |
| 5.0 |
| 5.0 |
| 5.0 |
| 4.5 |
| 3.4 |
| 3.4 |
| 0.2 |
| 0.2 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 13.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 423.8 |
| 585.4 |
| 568.5 |
| 552.4 |
| 571.7 |
| 534.1 |
| 497.8 |
| 445.5 |
| 412.3 |
| 367.0 |
| 328.7 |
| - |
| 311.7 |
| 299.8 |
| 274.4 |
| 243.0 |
| 220.5 |
| 110.7 |
| 86.5 |
| 75.3 |
| 68.8 |
| 62.9 |
| 56.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 4.6 |
| 10.1 |
| 14.7 |
| 18.7 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 2.3 |
| 0.5 |
| 1.0 |
| 1.6 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.0 |
| 1.6 |
| 1.6 |
| 0.8 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.3 |
| 21.5 |
| 18.0 |
| 21.2 |
| 19.0 |
| 22.6 |
| 19.6 |
| 23.3 |
| 21.6 |
| 16.4 |
| - |
| 23.8 |
| 20.9 |
| 19.1 |
| 16.4 |
| 18.7 |
| 16.3 |
| 12.2 |
| 9.9 |
| 9.0 |
| 6.9 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.1 |
| 57.2 |
| 47.5 |
| 44.8 |
| 45.4 |
| 40.6 |
| 47.5 |
| 43.0 |
| 42.2 |
| 34.1 |
| 38.8 |
| 32.4 |
| 30.4 |
| - |
| 35.6 |
| 40.2 |
| 30.9 |
| 27.7 |
| 29.6 |
| 24.4 |
| 20.4 |
| 25.8 |
| 27.4 |
| 31.7 |
| 27.4 |
| 0.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 1.0 |
| 1.5 |
| 1.5 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.3 |
| 48.0 |
| 45.2 |
| 45.8 |
| 41.6 |
| 48.4 |
| 44.4 |
| 44.1 |
| 36.0 |
| 41.1 |
| 32.6 |
| 30.6 |
| - |
| 35.8 |
| 40.2 |
| 30.9 |
| 27.8 |
| 29.6 |
| 24.4 |
| 20.4 |
| 25.8 |
| 27.4 |
| 31.7 |
| 31.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 377.7 |
| 371.3 |
| 367.4 |
| 363.5 |
| 358.0 |
| 355.0 |
| 195.0 |
| 162.9 |
| 132.4 |
| 105.9 |
| 82.5 |
| 56.5 |
| 34.8 |
| 6.5 |
| (23.6) |
| (52.9) |
| (79.3) |
| - |
| (117.7) |
| (139.7) |
| (157.5) |
| (175.7) |
| (193.1) |
| (291.5) |
| (305.2) |
| (317.9) |
| (322.3) |
| (326.9) |
| (329.5) |
| (1.4) |
| (0.2) |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.6 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 375.8 |
| 540.2 |
| 522.7 |
| 510.8 |
| 523.3 |
| 489.7 |
| 453.7 |
| 409.5 |
| 371.2 |
| 334.4 |
| 298.1 |
| - |
| 275.9 |
| 259.5 |
| 243.5 |
| 215.2 |
| 191.0 |
| 86.3 |
| 66.1 |
| 49.6 |
| 41.4 |
| 31.2 |
| 25.7 |
| 540.2 |
| 522.7 |
| 510.8 |
| 523.3 |
| 489.7 |
| 453.7 |
| 409.5 |
| 371.2 |
| 334.4 |
| 298.1 |
| - |
| 275.9 |
| 259.5 |
| 243.5 |
| 215.2 |
| 191.0 |
| 86.3 |
| 66.1 |
| 49.6 |
| 41.4 |
| 31.2 |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (75.2) |
| (61.6) |
| (42.7) |
| (36.9) |
| (29.1) |
| (19.5) |
| 357.1 |
| 365.9 |
| 369.0 |
| 431.0 |
| 420.4 |
| 396.1 |
| 310.7 |
| 268.5 |
| 234.9 |
| 202.3 |
| - |
| 201.2 |
| 184.0 |
| 166.3 |
| 123.1 |
| 94.6 |
| 69.6 |
| 60.9 |
| 40.9 |
| 38.3 |
| 28.1 |
| 27.3 |
| 540.2 |
| 522.7 |
| 510.8 |
| 523.3 |
| 489.7 |
| 453.7 |
| 409.5 |
| 371.2 |
| 334.4 |
| 298.1 |
| - |
| 275.9 |
| 259.5 |
| 243.5 |
| 215.2 |
| 191.0 |
| 86.3 |
| 66.1 |
| 49.6 |
| 41.4 |
| 31.2 |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |