| (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 | 1.7 | 1.2 | 1.5 | 1.2 | 1.1 | 0.9 | 0.7 | 0.6 | 1.0 | 1.0 | 0.5 | 3.3 | 1.4 | 1.7 | 1.1 | 1.3 | 3.6 | 5.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1.7 | 1.2 | 1.5 | 1.2 | 1.1 | 0.9 | 0.7 | 0.6 | 1.0 | 1.0 | 0.5 | 3.3 | 1.4 | 1.7 | 1.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 40.6 | 30.2 | 27.1 | 24.5 | 25.3 | 25.1 | 21.5 | 18.9 | 19.7 | 18.9 | 18.2 | 19.3 | 18.0 | 17.8 | 16.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 7.8 | 7.9 | 8.3 | 7.6 | 7.3 | 7.3 | 7.0 | 6.8 | 6.5 | 6.1 | 5.7 | 5.3 | 5.3 | 5.1 | 5.1 | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 425.5 | 406.7 | 395.9 | 414.5 | 415.3 | 385.8 | 363.1 | 345.6 | 318.2 | 281.5 | 249.3 | 236.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 19.0 | 15.4 | 11.9 | 11.7 | 14.2 | 11.3 | 8.4 | 10.0 | 6.5 | 10.2 | 7.9 | 6.5 | 7.0 | 5.2 | 13.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 5.6 | 4.9 | 5.5 | 3.4 | 4.0 | 4.5 | 5.7 | 33.1 | 212.2 | 204.4 | 195.0 | 152.4 | 142.5 | 163.5 | 135.0 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 6.2 | 5.5 | 6.0 | 4.0 | 4.5 | 5.5 | 7.0 | 35.1 | 229.1 | 217.4 | 207.0 | 162.0 | 155.8 | 174.6 | 135.5 | - | ||
| (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 | 2.9 | 1.7 | 1.2 | 1.4 | 4.6 | 1.2 | 1.3 | 1.5 | 1.7 | 1.5 | 1.7 | 1.0 | 1.3 | 1.2 | 0.8 | |||||||||||||||||||||||||
| - |
| 1.3 |
| 3.6 |
| 5.0 |
| 15.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.5 | 4.0 | 3.8 | 4.1 | 2.2 | 1.9 | 1.6 | 1.5 | 2.0 | 2.6 | 4.7 | 4.6 | 4.4 | 5.1 | 4.6 | - | - | - |
| Other Current Assets | 6.0 | 4.1 | 4.8 | 4.7 | 6.4 | 2.1 | 10.7 | 3.0 | 1.0 | 2.0 | 4.7 | 7.1 | 3.5 | 1.9 | 3.8 | - | - | - |
| Assets Held For Sale | 0.0 | 1.1 | 0.0 | - | - | - | - | - | - | - | - | - | 3.5 | 1.5 | 0.0 | - | - | - |
| Total Current Assets | 56.1 | 44.5 | 41.7 | 38.0 | 40.2 | 35.3 | 39.9 | 29.3 | 30.1 | 33.0 | 33.8 | 36.7 | 36.1 | 33.1 | 31.3 | 27.7 | - | - |
| 214.6 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 138.0 | 128.6 | 126.5 | 145.4 | 136.1 | 124.9 | 115.8 | 110.5 | 103.3 | 95.2 | 88.6 | 84.3 | 78.1 | 71.7 | - | - |
| Property,Plant & Equipment Net | 286.8 | 273.0 | 287.5 | 278.1 | 269.4 | 269.1 | 279.2 | 260.8 | 247.3 | 235.1 | 214.9 | 186.2 | 160.7 | 152.4 | 136.5 | 128.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 427.9 | 414.9 | 423.6 | 410.1 | 392.0 | 392.0 | 393.0 | 398.3 | 303.9 | 288.0 | 264.4 | 257.4 | 221.1 | 218.4 | 194.0 | 183.3 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 12.0 | 15.0 | 16.3 | 17.1 | 17.9 | 21.2 | 22.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 29.9 | 28.1 | 28.9 | 25.6 | 23.6 | 23.6 | 25.2 | 17.6 | 14.4 | 11.7 | 8.9 | 7.7 | 5.4 | 1.6 | 2.0 | 7.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,345.9 | 1,279.6 | 1,268.1 | 1,193.0 | 1,178.6 | 1,178.6 | 1,145.8 | 1,129.8 | 917.5 | 921.5 | 833.1 | 827.5 | 746.6 | 738.1 | 672.8 | 671.0 | - | - |
| 9.7 |
| - |
| - |
| Short Term Debt | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 1.0 | 1.3 | 2.0 | 16.9 | 13.0 | 12.0 | 9.6 | 13.2 | 11.1 | 0.5 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.1 | 2.8 | 2.7 | 2.2 | 1.9 | 2.1 | 1.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 33.9 | 38.5 | 35.4 | 30.6 | 43.8 | 31.1 | 24.0 | 22.6 | 17.6 | 20.1 | 16.5 | 15.2 | 12.9 | 12.3 | 17.9 | 14.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | 1.2 | 1.4 | 0.7 | 0.5 | 1.4 | 9.9 | 13.1 | - | - | - | - |
| Total Current Liabilities | 57.2 | 58.0 | 51.1 | 45.5 | 60.8 | 48.4 | 35.6 | 35.0 | 42.7 | 44.3 | 37.2 | 33.0 | 47.6 | 42.2 | 32.4 | 25.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 10.5 | 14.0 | 15.8 | 17.3 | 18.5 | 20.3 | 21.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 55.4 | 51.4 | 52.1 | 48.8 | 45.8 | 46.5 | 41.4 | 31.3 | 31.2 | 42.8 | 40.0 | 36.4 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.9 | 1.2 | 1.9 | 3.1 | 1.4 | 4.7 | 1.7 | 3.1 | 3.4 | 2.6 | 5.5 | 2.4 | 1.5 | 0.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,091.1 | 1,071.0 | 1,095.0 | 1,055.8 | 1,050.6 | 905.3 | 903.2 | 696.0 | 723.9 | 709.3 | 675.5 | 647.7 | 590.6 | 603.1 | 545.8 | 551.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 294.7 | 243.2 | 210.3 | 176.8 | 135.5 | 102.3 | 86.2 | 71.7 | 57.9 | 20.7 | 3.4 | (17.5) | (33.3) | (52.6) | (64.0) | (71.0) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Treasury Stock | 278.8 | 278.8 | 278.8 | 278.8 | 244.5 | 102.1 | 102.1 | 94.3 | 76.6 | 60.3 | 60.3 | 15.3 | 15.3 | 15.3 | 10.7 | 10.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 254.8 | 208.6 | 173.1 | 137.1 | 128.0 | 240.5 | 226.6 | 221.5 | 197.7 | 175.7 | 157.6 | 179.9 | 156.0 | 134.8 | 126.8 | 119.7 | 108.2 | 103.5 |
| Total Equity | 254.8 | 208.6 | 173.1 | 137.1 | 128.0 | 240.5 | 226.6 | 221.5 | 197.7 | 175.7 | 155.3 | 179.9 | 156.0 | 134.8 | 126.8 | 119.7 | 108.2 | 103.5 |
| - |
| - |
| Net debt | 4.5 | 4.3 | 4.5 | 2.8 | 3.4 | 4.6 | 6.2 | 34.4 | 228.1 | 216.5 | 206.5 | 158.7 | 154.4 | 172.9 | 134.4 | - | - | - |
| Working Capital | (1.1) | (13.5) | (9.3) | (7.5) | (20.6) | (13.0) | 4.3 | (5.7) | (12.6) | (11.3) | (3.5) | 3.8 | (11.5) | (9.0) | (1.1) | 2.5 | - | - |
| Book Value | 254.8 | 208.6 | 173.1 | 137.1 | 128.0 | 240.5 | 226.6 | 221.5 | 197.7 | 175.7 | 157.6 | 179.9 | 156.0 | 134.8 | 126.8 | 119.7 | 108.2 | 103.5 |
| Tangible Book Value | (173.1) | (206.3) | (250.6) | (273.0) | (264.0) | (151.5) | (166.4) | (176.8) | (106.2) | (112.2) | (106.8) | (77.6) | (65.1) | (83.6) | (67.2) | (63.7) | - | - |
| 1.1 |
| 0.9 |
| 1.1 |
| 1.1 |
| 1.5 |
| 0.4 |
| 0.9 |
| 0.7 |
| 0.7 |
| 11.9 |
| 0.7 |
| 5.8 |
| 0.7 |
| 0.7 |
| 0.6 |
| 9.5 |
| 40.5 |
| 0.8 |
| 1.0 |
| 0.8 |
| 0.4 |
| 0.8 |
| 1.0 |
| 0.8 |
| 0.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.9 | 1.7 | 1.2 | 1.4 | 4.6 | 1.2 | 1.3 | 1.5 | 1.7 | 1.5 | 1.7 | 1.0 | 1.3 | 1.2 | 0.8 | 1.1 | 0.9 | 1.1 | 1.1 | 1.5 | 0.4 | 0.9 | 0.7 | 0.7 | 11.9 | 0.7 | 5.8 | 0.7 | 0.7 | 0.6 | 9.5 | 40.5 | 0.8 | 1.0 | 0.8 | 0.4 | 0.8 | 1.0 | 0.8 | 0.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 42.2 | 40.6 | 37.5 | 34.8 | 32.6 | 30.2 | 30.9 | 29.4 | 26.5 | 27.1 | 25.5 | 24.6 | 23.9 | 24.5 | 23.4 | 24.3 | 25.6 | 25.3 | 26.2 | 23.8 | 25.6 | 25.1 | 22.3 | 20.0 | 20.8 | 21.5 | 17.7 | 16.8 | 17.7 | 18.9 | 17.1 | 17.0 | 17.8 | 19.7 | 18.8 | 17.0 | 17.7 | 18.9 | 18.0 | 18.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 7.7 | 7.8 | 7.6 | 7.6 | 7.9 | 7.9 | 8.2 | 8.3 | 8.3 | 8.3 | 9.1 | 8.4 | 9.5 | 7.6 | 7.7 | 7.6 | 7.6 | 7.3 | 7.4 | 7.3 | 7.4 | 7.3 | 7.4 | 7.4 | 7.2 | 7.0 | 6.7 | 6.8 | 6.8 | 6.8 | 6.9 | 6.6 | 6.6 | 6.5 | 6.3 | 6.3 | 6.3 | 6.1 | 5.9 | 5.8 |
| Prepaid Expenses | - | - | - | - | 4.2 | 4.0 | 2.8 | 3.1 | 3.8 | 3.8 | 3.4 | 2.8 | 3.6 | 4.1 | 3.3 | 3.5 | 3.8 | 2.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | 4.7 | 4.1 | 3.2 | 4.0 | 3.9 | 4.8 | 4.0 | 3.6 | 9.0 | 4.7 | 4.1 | 4.0 | 4.0 | |||||||||||||||||||||||
| Assets Held For Sale | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 57.1 | 56.1 | 50.8 | 51.3 | 49.9 | 44.5 | 43.6 | 43.1 | 40.4 | 41.7 | 40.3 | 37.7 | 43.7 | 38.0 | 36.0 | 37.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 424.8 | 422.3 | 420.6 | 425.5 | 425.2 | 422.3 | 420.4 | 406.7 | 403.6 | 395.8 | 393.3 | 395.9 | 392.6 | 391.6 | 414.5 | 414.5 | 414.0 | 420.0 | 418.2 | 415.3 | 391.1 | 391.1 | 387.7 | 385.8 | 384.0 | 364.8 | 364.5 | 363.1 | 349.1 | 346.3 | 347.7 | 345.6 | 340.6 | 335.9 |
| Accumulated Depreciation | - | - | - | - | - | - | 145.3 | 142.0 | 138.7 | 138.0 | 136.8 | 134.7 | 131.1 | 128.6 | 127.6 | 124.3 | 122.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 285.0 | 286.8 | 284.5 | 271.4 | 273.4 | 273.0 | 279.5 | 280.4 | 282.0 | 287.5 | 288.4 | 287.6 | 289.3 | 278.1 | 276.0 | 271.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 427.7 | 427.9 | 433.5 | 410.7 | 410.7 | 414.9 | 414.9 | 414.9 | 414.9 | 423.6 | 423.6 | 423.6 | 423.7 | 410.1 | 393.8 | 391.1 | 391.1 | 392.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 11.9 | 12.0 | 12.9 | 14.3 | 14.4 | 15.0 | 15.5 | 16.1 | 16.5 | 16.3 | 16.0 | 17.1 | 17.5 | 17.1 | 17.3 | 17.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | 28.1 | 28.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.5 | 0.3 | 0.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,348.3 | 1,345.9 | 1,342.8 | 1,275.7 | 1,275.2 | 1,279.6 | 1,275.4 | 1,269.3 | 1,260.5 | 1,268.1 | 1,255.5 | 1,242.1 | 1,225.0 | 1,193.0 | 1,147.4 | 1,151.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.6 | 19.0 | 17.2 | 16.7 | 14.1 | 15.4 | 15.1 | 16.2 | 12.7 | 11.9 | 11.6 | 9.4 | 11.4 | 11.7 | 9.3 | 9.1 | 13.6 | 14.2 | 14.5 | 11.7 | 9.5 | 11.3 | 9.7 | 8.0 | 6.4 | 8.4 | 6.1 | 6.8 | 7.1 | 10.0 | 5.8 | 5.8 | 7.3 | 6.5 | 6.7 | 6.4 | 7.4 | 10.2 | 5.9 | 6.9 |
| Short Term Debt | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.5 | 2.6 | 2.5 | 2.2 | 2.1 | 2.0 | ||||||||||||||||||||||||
| Accrued Expenses | 32.4 | 33.9 | 36.0 | 26.9 | 34.1 | 38.5 | 41.1 | 30.7 | 39.4 | 35.4 | 38.0 | 29.6 | 34.9 | 30.6 | 37.1 | 30.7 | 31.3 | 43.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 49.6 | 57.2 | 57.5 | 48.5 | 52.5 | 58.0 | 60.2 | 50.8 | 56.1 | 51.1 | 53.3 | 42.5 | 49.8 | 45.5 | 49.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5.5 | 5.6 | 6.1 | 4.8 | 4.9 | 4.9 | 5.4 | 5.4 | 5.4 | 5.5 | 3.3 | 3.4 | 3.4 | 3.4 | 3.8 | 3.9 | 3.9 | 4.0 | 4.4 | 4.4 | 4.4 | 4.5 | 5.0 | 5.3 | 5.5 | 5.7 | 23.2 | 30.1 | 26.6 | 33.1 | 7.6 | 7.8 | 200.3 | 212.2 | 200.0 | 190.7 | 197.8 | 204.4 | 198.7 | 198.4 |
| Operating Lease Liabilities Non-Current | 10.0 | 10.5 | 11.9 | 12.9 | 13.4 | 14.0 | 14.7 | 15.3 | 15.8 | 15.8 | 15.7 | 16.9 | 17.4 | 17.3 | 17.6 | 18.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 56.7 | 55.4 | 54.3 | 54.7 | 53.9 | 51.4 | 50.3 | 50.7 | 49.8 | 52.1 | 48.9 | 48.8 | 48.6 | 48.8 | 47.5 | 47.5 | 45.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.2 | 1.9 | 1.5 | 1.3 | 1.1 | 1.2 | 1.4 | 1.9 | 1.9 | 1.9 | 1.5 | 1.3 | 0.9 | 3.1 | 2.7 | 1.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,081.4 | 1,091.1 | 1,100.7 | 1,040.3 | 1,052.2 | 1,071.0 | 1,077.3 | 1,081.4 | 1,081.0 | 1,095.0 | 1,094.2 | 1,085.9 | 1,077.8 | 1,055.8 | 1,018.5 | 1,028.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 308.2 | 294.7 | 282.4 | 275.9 | 264.1 | 243.2 | 233.4 | 223.5 | 217.2 | 210.3 | 198.6 | 194.0 | 185.7 | 176.8 | 168.6 | 162.8 | 151.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 278.8 | 270.5 | 244.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 266.9 | 254.8 | 242.1 | 235.4 | 223.1 | 208.6 | 198.1 | 187.9 | 179.6 | 173.1 | 161.3 | 156.2 | 147.2 | 137.1 | 128.9 | 122.8 | 120.0 | |||||||||||||||||||||||
| Total Equity | 266.9 | 254.8 | 242.1 | 235.4 | 223.1 | 208.6 | 198.1 | 187.9 | 179.6 | 173.1 | 161.3 | 156.2 | 147.2 | 137.1 | 128.9 | 122.8 | 120.0 | 128.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6.2 | 6.2 | 6.7 | 5.4 | 5.4 | 5.5 | 5.9 | 6.0 | 6.0 | 6.0 | 3.9 | 3.9 | 4.0 | 4.0 | 4.5 | 4.5 | 4.5 | 4.5 | 5.1 | 5.2 | 5.4 | 5.5 | 6.1 | 6.4 | 6.5 | 7.0 | 24.9 | 32.0 | 28.7 | 35.1 | 9.8 | 9.9 | 217.3 | 229.1 | 216.1 | 205.7 | 211.8 | 217.4 | 211.1 | 210.8 |
| Net debt | 3.3 | 4.5 | 5.4 | 4.0 | 0.8 | 4.3 | 4.7 | 4.5 | 4.3 | 4.5 | 2.2 | 3.0 | 2.7 | 2.8 | 3.6 | 3.4 | 3.6 | 3.4 | 4.0 | |||||||||||||||||||||
| Working Capital | 7.5 | (1.1) | (6.7) | 2.9 | (2.6) | (13.5) | (16.6) | (7.6) | (15.7) | (9.3) | (13.0) | (4.9) | (6.1) | (7.5) | (13.6) | (5.9) | (9.7) | (20.6) | ||||||||||||||||||||||
| Book Value | 266.9 | 254.8 | 242.1 | 235.4 | 223.1 | 208.6 | 198.1 | 187.9 | 179.6 | 173.1 | 161.3 | 156.2 | 147.2 | 137.1 | 128.9 | 122.8 | 120.0 | 128.0 | ||||||||||||||||||||||
| Tangible Book Value | (160.8) | (173.1) | (191.4) | (175.3) | (187.6) | (206.3) | (216.7) | (227.0) | (235.3) | (250.6) | (262.4) | (267.5) | (276.6) | (273.0) | (264.8) | (268.2) | (271.1) | |||||||||||||||||||||||
| 2.0 |
| 1.7 |
| 1.9 |
| 1.9 |
| 1.5 |
| 1.4 |
| 1.7 |
| 1.6 |
| 1.5 |
| 1.3 |
| 1.9 |
| 1.5 |
| 1.8 |
| 1.6 |
| 2.0 |
| 2.0 |
| 1.4 |
| 1.1 |
| 2.4 |
| 2.6 |
| 3.6 |
| 3.0 |
| 6.4 |
| 2.2 |
| 2.9 |
| 2.1 |
| 2.1 |
| 2.3 |
| 12.1 |
| 14.4 |
| 10.7 |
| 1.8 |
| 1.4 |
| 2.1 |
| 3.0 |
| 2.8 |
| 2.5 |
| 0.6 |
| 1.0 |
| 0.8 |
| 0.6 |
| 0.1 |
| 2.0 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.1 |
| 40.2 |
| 36.9 |
| 35.5 |
| 35.5 |
| 35.3 |
| 32.6 |
| 40.2 |
| 54.4 |
| 39.9 |
| 32.0 |
| 25.6 |
| 27.3 |
| 29.3 |
| 38.1 |
| 68.2 |
| 27.7 |
| 30.1 |
| 28.0 |
| 25.5 |
| 27.4 |
| 33.0 |
| 29.2 |
| 28.7 |
| 126.5 |
| 124.9 |
| 124.2 |
| 147.4 |
| 145.4 |
| 143.6 |
| 142.4 |
| 139.2 |
| 136.1 |
| 133.1 |
| 131.2 |
| 128.1 |
| 124.9 |
| 122.5 |
| 120.2 |
| 118.9 |
| 115.8 |
| 113.6 |
| 110.8 |
| 113.3 |
| 110.5 |
| 109.1 |
| 107.0 |
| 271.2 |
| 269.4 |
| 267.8 |
| 267.4 |
| 267.1 |
| 269.1 |
| 270.4 |
| 277.6 |
| 279.0 |
| 279.2 |
| 258.0 |
| 259.8 |
| 259.6 |
| 260.8 |
| 261.6 |
| 244.6 |
| 245.6 |
| 247.3 |
| 235.5 |
| 235.5 |
| 234.4 |
| 235.1 |
| 231.5 |
| 228.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 392.0 |
| 392.0 |
| 392.0 |
| 393.0 |
| 394.5 |
| 396.9 |
| 396.7 |
| 393.0 |
| 299.2 |
| 303.9 |
| 303.9 |
| 398.3 |
| 304.7 |
| 288.0 |
| 288.0 |
| 303.9 |
| 275.5 |
| 275.5 |
| 275.5 |
| 275.5 |
| 267.8 |
| 265.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.6 |
| 17.9 |
| 18.3 |
| 20.3 |
| 20.7 |
| 21.2 |
| 20.8 |
| 21.4 |
| 21.9 |
| 22.3 |
| 22.6 |
| 23.5 |
| 15.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,180.3 |
| 1,178.6 |
| 1,164.0 |
| 1,169.0 |
| 1,157.7 |
| 1,145.8 |
| 1,120.6 |
| 1,134.7 |
| 1,120.6 |
| 1,129.8 |
| 952.1 |
| 957.4 |
| 944.5 |
| 917.5 |
| 948.7 |
| 945.6 |
| 905.2 |
| 921.5 |
| 887.0 |
| 881.0 |
| 881.0 |
| 885.1 |
| 859.5 |
| 842.8 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.3 |
| 1.7 |
| 1.9 |
| 2.1 |
| 2.0 |
| 2.1 |
| 2.1 |
| 17.0 |
| 16.9 |
| 16.1 |
| 15.0 |
| 14.0 |
| 13.0 |
| 12.4 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.0 |
| 1.8 |
| 1.6 |
| 1.5 |
| 1.5 |
| 2.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.1 |
| 33.7 |
| 39.6 |
| 31.1 |
| 32.7 |
| 23.3 |
| 23.8 |
| 24.0 |
| 29.3 |
| 21.9 |
| 21.4 |
| 22.6 |
| 21.7 |
| 17.0 |
| 12.4 |
| 17.6 |
| 15.3 |
| 14.3 |
| 11.4 |
| 20.1 |
| 17.7 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 3.8 |
| 1.4 |
| 1.8 |
| 0.8 |
| 3.3 |
| 0.7 |
| 2.5 |
| 2.5 |
| 42.8 |
| 47.8 |
| 60.8 |
| 60.7 |
| 48.5 |
| 52.4 |
| 48.4 |
| 48.4 |
| 40.9 |
| 39.5 |
| 35.6 |
| 38.9 |
| 32.5 |
| 33.5 |
| 35.0 |
| 30.8 |
| 26.1 |
| 40.8 |
| 42.7 |
| 40.1 |
| 36.8 |
| 36.4 |
| 44.3 |
| 38.8 |
| 38.0 |
| 18.2 |
| 18.5 |
| 19.0 |
| 19.4 |
| 19.9 |
| 20.3 |
| 20.0 |
| 20.6 |
| 21.1 |
| 21.5 |
| 21.8 |
| 22.7 |
| 14.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.8 |
| 43.0 |
| 42.0 |
| 48.0 |
| 46.5 |
| 46.6 |
| 46.8 |
| 45.5 |
| 41.4 |
| 32.5 |
| 32.6 |
| 32.3 |
| 31.3 |
| 31.7 |
| 30.3 |
| 31.4 |
| 31.2 |
| 44.0 |
| 43.2 |
| 40.7 |
| 42.8 |
| 39.3 |
| 36.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 3.0 |
| 3.2 |
| 2.7 |
| 4.7 |
| 2.1 |
| 1.5 |
| 1.4 |
| 1.7 |
| 1.9 |
| 1.9 |
| 1.8 |
| 3.1 |
| 3.2 |
| 2.8 |
| 2.8 |
| 3.4 |
| 2.7 |
| 2.4 |
| 1.8 |
| 2.6 |
| 2.6 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,060.3 |
| 1,050.6 |
| 971.5 |
| 936.1 |
| 906.2 |
| 905.3 |
| 887.9 |
| 906.2 |
| 898.1 |
| 903.2 |
| 727.6 |
| 732.8 |
| 716.4 |
| 696.0 |
| 706.9 |
| 705.6 |
| 695.0 |
| 723.9 |
| 711.8 |
| 693.2 |
| 695.4 |
| 709.3 |
| 685.6 |
| 674.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.5 |
| 122.1 |
| 109.1 |
| 115.2 |
| 102.3 |
| 93.9 |
| 88.4 |
| 82.0 |
| 86.2 |
| 83.6 |
| 83.1 |
| 78.2 |
| 71.7 |
| 74.3 |
| 72.1 |
| 70.0 |
| 57.9 |
| 35.2 |
| 32.2 |
| 30.1 |
| 20.7 |
| 18.8 |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 167.6 |
| 114.4 |
| 102.1 |
| 102.1 |
| 102.1 |
| 102.1 |
| 102.1 |
| 102.1 |
| 102.1 |
| 102.1 |
| 94.3 |
| 94.3 |
| 76.6 |
| 76.6 |
| 76.6 |
| 76.6 |
| 76.6 |
| 60.3 |
| 60.3 |
| 60.3 |
| 60.3 |
| 60.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.0 |
| 192.5 |
| 232.9 |
| 251.5 |
| 240.5 |
| 232.8 |
| 228.5 |
| 222.5 |
| 226.6 |
| 224.5 |
| 224.6 |
| 228.1 |
| 221.5 |
| 241.8 |
| 240.0 |
| 210.2 |
| 197.7 |
| 175.2 |
| 187.9 |
| 185.5 |
| 175.7 |
| 174.0 |
| 168.5 |
| 192.5 |
| 232.9 |
| 251.5 |
| 240.5 |
| 232.8 |
| 228.5 |
| 222.5 |
| 226.6 |
| 224.5 |
| 224.6 |
| 228.1 |
| 221.5 |
| 241.8 |
| 240.0 |
| 209.5 |
| 197.7 |
| 175.2 |
| 187.9 |
| 185.5 |
| 175.7 |
| 174.0 |
| 168.5 |
| 3.7 |
| 4.9 |
| 4.6 |
| 5.4 |
| 5.7 |
| (5.4) |
| 6.2 |
| 19.1 |
| 31.3 |
| 28.0 |
| 34.4 |
| 0.3 |
| (30.6) |
| 216.5 |
| 228.1 |
| 215.3 |
| 205.3 |
| 211.0 |
| 216.5 |
| 210.3 |
| 209.9 |
| (23.8) |
| (13.0) |
| (17.0) |
| (13.0) |
| (15.8) |
| (0.7) |
| 14.9 |
| 4.3 |
| (6.9) |
| (6.8) |
| (6.2) |
| (5.7) |
| 7.2 |
| 42.1 |
| (13.1) |
| (12.6) |
| (12.1) |
| (11.3) |
| (9.0) |
| (11.3) |
| (9.6) |
| (9.3) |
| 192.5 |
| 232.9 |
| 251.5 |
| 240.5 |
| 232.8 |
| 228.5 |
| 222.5 |
| 226.6 |
| 224.5 |
| 224.6 |
| 228.1 |
| 221.5 |
| 241.8 |
| 240.0 |
| 210.2 |
| 197.7 |
| 175.2 |
| 187.9 |
| 185.5 |
| 175.7 |
| 174.0 |
| 168.5 |
| (264.0) |
| (199.5) |
| (159.1) |
| (140.5) |
| (152.5) |
| (161.7) |
| (168.4) |
| (174.2) |
| (166.4) |
| (74.7) |
| (79.3) |
| (75.8) |
| (176.8) |
| (62.9) |
| (48.0) |
| (77.8) |
| (106.2) |
| (100.3) |
| (87.6) |
| (90.0) |
| (99.8) |
| (93.8) |
| (96.7) |