| (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 | - | - | - | - | - | - | - | - | - | - | - | - | 72.7 | 68.4 | 88.0 | 42.6 | 9.5 | 7.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 72.7 | 68.4 | 88.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 86.3 | 118.7 | 129.3 | 152.6 | 174.5 | 151.1 | 115.1 | 141.8 | 108.6 | 97.8 | 130.2 | 139.9 | 119.1 | 114.6 | 130.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 118.6 | 128.2 | 117.3 | 142.5 | 141.0 | 91.2 | 82.9 | 94.6 | 99.0 | 71.1 | 75.7 | 83.8 | 80.1 | 88.5 | 79.4 | 66.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 259.8 | 246.7 | 245.8 | 251.9 | 235.7 | 221.8 | 228.6 | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 74.2 | 77.0 | 75.2 | 122.1 | 101.9 | 112.4 | 63.1 | 85.6 | 86.6 | 60.6 | 66.7 | 70.8 | 68.3 | 58.1 | 74.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 104.0 | 127.1 | 126.2 | 141.5 | 185.6 | 144.1 | 153.1 | 163.0 | 163.8 | 233.2 | 232.4 | 250.0 | 250.0 | 250.0 | 250.0 | |||
| 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 104.9 | 135.5 | 141.5 | 152.4 | 195.0 | 146.6 | 156.4 | 166.2 | 166.9 | 233.2 | 232.4 | 250.0 | 250.0 | 250.0 | 250.0 | 165.0 | ||
| (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 | Q4 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 42.6 |
| 9.5 |
| 7.3 |
| 91.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.3 | 11.1 | - | - |
| Other Current Assets | 25.2 | 29.8 | 27.7 | 12.6 | 20.2 | 17.7 | 18.5 | 16.5 | 14.8 | 9.9 | 10.2 | 6.4 | 7.5 | 6.4 | 7.5 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 263.3 | 303.3 | 327.7 | 339.6 | 370.7 | 310.5 | 256.0 | 290.8 | 274.6 | 308.9 | 308.3 | 300.1 | 287.6 | 286.3 | 307.0 | 211.4 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 193.2 | 177.8 | 176.9 | 184.1 | 172.5 | 159.0 | 154.9 | - | 147.6 | 137.9 | 134.6 | 123.8 | 118.4 | 117.4 | 109.4 | 97.1 | - | - |
| Property,Plant & Equipment Net | 66.6 | 68.9 | 68.9 | 67.8 | 63.1 | 62.8 | 73.7 | 62.3 | 64.6 | 66.0 | 71.0 | 73.5 | 78.9 | 83.3 | 76.7 | 59.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | 0.0 | 27.8 | 7.9 | 8.0 | 7.7 | 7.8 | 8.1 | 8.2 | 9.0 | - | - | - | - |
| Intangible Assets | 3.4 | 3.9 | 6.6 | 14.6 | 18.3 | 21.8 | 25.3 | 14.1 | 14.5 | 15.5 | 16.9 | 18.6 | 20.3 | 23.0 | 7.3 | 3.8 | - | - |
| Operating Lease Right Of Use Assets | 36.8 | 29.9 | 31.2 | 26.4 | 26.1 | 30.0 | 35.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 11.3 | 11.1 | 33.6 | 12.3 | 24.1 | 26.0 | 14.7 | 18.4 | 20.3 | 28.6 | (1.1) | (0.9) | 24.0 | 23.6 | (0.8) | - | - | - |
| Other Non-Current Assets | 10.3 | 7.5 | 6.0 | 9.6 | 5.4 | 3.2 | 3.5 | 3.2 | 2.2 | 2.0 | 4.8 | 9.4 | 12.9 | 14.5 | 15.9 | 11.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 391.7 | 424.6 | 483.2 | 470.3 | 507.7 | 454.4 | 435.8 | 396.8 | 384.4 | 428.8 | 434.0 | 442.9 | 432.4 | 439.7 | 406.9 | 286.2 | - | - |
| 61.2 |
| - |
| - |
| Short Term Debt | 0.9 | 8.4 | 15.3 | 10.9 | 9.4 | 2.4 | 3.3 | 3.2 | 3.2 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.8 | 2.1 | 0.1 | - | - | - | - |
| Operating Lease Liabilities Current | 7.9 | 8.0 | 7.5 | 7.4 | 9.0 | 9.2 | 7.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 12.2 | 12.5 | 23.6 | 13.4 | 16.7 | 15.9 | 9.1 | - | 12.9 | 10.4 | 11.9 | 16.7 | 14.7 | 32.9 | 39.0 | 34.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 108.4 | 125.8 | 145.2 | 175.8 | 162.1 | 164.9 | 106.6 | 120.6 | 123.7 | 106.3 | 114.9 | 107.5 | 102.6 | 90.9 | 113.2 | 95.3 | - | - |
| 165.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.8 | 22.8 | 24.4 | 19.4 | 18.5 | 23.9 | 29.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 11.9 | 11.0 | 12.8 | 8.6 | 4.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 6.9 | 8.1 | 9.2 | 8.4 | 9.9 | 15.3 | 10.7 | 15.4 | 15.5 | 18.9 | 17.2 | 23.4 | 17.2 | 28.3 | 28.0 | 23.3 | - | - |
| Other Non-Current Liabilities | 9.3 | 5.2 | 5.2 | 5.0 | 4.9 | 10.7 | 7.3 | 6.9 | 6.7 | 2.7 | 3.7 | 3.2 | 2.7 | 4.2 | 2.9 | 2.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 258.4 | 289.0 | 310.3 | 350.2 | 381.0 | 359.0 | 307.1 | 313.2 | 309.6 | 361.1 | 368.1 | 384.1 | 372.5 | 373.4 | 394.1 | 286.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (96.8) | (74.1) | (46.2) | (95.6) | (73.6) | (97.4) | (60.3) | (108.1) | (115.1) | (115.2) | (122.4) | (129.5) | (137.1) | (124.7) | (174.8) | (193.4) | - | - |
| Accumulated Other Comprehensive Income | (26.4) | (43.3) | (30.3) | (31.6) | (42.4) | (45.0) | (46.0) | (40.1) | (41.2) | (48.8) | (39.7) | (37.3) | (26.3) | (27.9) | (27.8) | (19.7) | - | - |
| Treasury Stock | - | - | - | - | 13.2 | 11.9 | 11.2 | 9.1 | 9.1 | 7.8 | 7.0 | 6.6 | 6.1 | 5.3 | 4.1 | 2.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Total Stockholders Equity | 133.4 | 135.6 | 172.9 | 120.0 | 126.7 | 95.4 | 128.7 | 83.6 | 72.3 | 65.8 | 65.9 | 58.8 | 59.9 | 66.3 | 12.8 | (0.1) | (37.8) | 43.9 |
| Total Equity | 133.4 | 135.6 | 172.9 | 120.0 | 126.7 | 95.4 | 128.7 | 83.6 | 74.7 | 67.7 | 65.9 | 58.8 | 59.9 | 66.3 | 12.8 | (0.1) | (37.8) | 43.9 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | 177.3 | 181.6 | 162.0 | 122.4 | - | - |
| Working Capital | 155.0 | 177.5 | 182.6 | 163.7 | 208.5 | 145.7 | 149.4 | 170.3 | 150.9 | 202.7 | 193.4 | 192.6 | 185.0 | 195.3 | 193.8 | 116.1 | - | - |
| Book Value | 133.4 | 135.6 | 172.9 | 120.0 | 126.7 | 95.4 | 128.7 | 83.6 | 72.3 | 65.8 | 65.9 | 58.8 | 59.9 | 66.3 | 12.8 | (0.1) | (37.8) | 43.9 |
| Tangible Book Value | 130.0 | 131.7 | 166.3 | 105.4 | 108.4 | 73.6 | 75.6 | 61.5 | 49.7 | 42.6 | 41.2 | 32.2 | 31.3 | 34.3 | 5.5 | (4.0) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 100.9 | 86.3 | 90.6 | 107.4 | 119.5 | 118.7 | 127.2 | 138.7 | 145.1 | 129.3 | 159.9 | 173.5 | 171.9 | 152.6 | 178.3 | 219.3 | 210.4 | 174.5 | 192.1 | 202.1 | 186.0 | 151.1 | 128.6 | 102.8 | 123.3 | 115.1 | 141.8 | 108.6 | 128.3 | 123.6 | 113.8 | 97.8 | 104.9 | 116.4 | 135.1 | 130.2 | 143.2 | 154.6 | 157.2 | 139.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 121.6 | 118.6 | 123.1 | 116.7 | 123.1 | 128.2 | 130.9 | 132.6 | 127.5 | 117.3 | 128.2 | 131.7 | 139.6 | 142.5 | 150.3 | 150.0 | 158.4 | 141.0 | 146.5 | 128.3 | 109.0 | 91.2 | 83.3 | 70.7 | 84.5 | 82.9 | 94.6 | 99.0 | 88.4 | 80.7 | 76.4 | 71.1 | 67.9 | 67.0 | 71.4 | 75.7 | 79.8 | 81.7 | 81.3 | 83.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 25.5 | 25.2 | 31.1 | 33.7 | 30.7 | 29.8 | 32.3 | 35.6 | 36.8 | 27.7 | 29.9 | 22.2 | 20.1 | 12.6 | 15.8 | 19.1 | 23.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 276.7 | 263.3 | 276.0 | 303.0 | 293.5 | 303.3 | 346.3 | 346.2 | 356.2 | 327.7 | 364.2 | 369.8 | 373.0 | 339.6 | 383.2 | 416.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 255.3 | 259.8 | 257.3 | 255.9 | 251.3 | 246.7 | 253.7 | 267.0 | 262.3 | 245.8 | 260.0 | 256.9 | 252.5 | 251.9 | 242.8 | 242.2 | 240.6 | 235.7 | 231.7 | 227.7 | 221.8 | 221.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 192.7 | 193.2 | 191.2 | 188.2 | 182.6 | 177.8 | 184.1 | 191.4 | 188.4 | 176.9 | 188.4 | 186.5 | 183.5 | 184.1 | 178.1 | 177.0 | 175.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 62.5 | 66.6 | 66.1 | 67.8 | 68.7 | 68.9 | 69.6 | 75.5 | 73.9 | 68.9 | 71.6 | 70.4 | 68.9 | 67.8 | 64.8 | 65.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 3.2 | 3.4 | 3.5 | 3.7 | 3.8 | 3.9 | 4.1 | 7.7 | 8.5 | 6.6 | 12.0 | 12.9 | 13.8 | 14.6 | 15.5 | 16.4 | 17.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 48.5 | 36.8 | 33.4 | 34.4 | 35.3 | 29.9 | 30.0 | 32.4 | 30.7 | 29.2 | 29.4 | 28.9 | 25.7 | 26.4 | 26.8 | 28.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 11.2 | 11.3 | 12.0 | 12.1 | 11.4 | 11.1 | 39.3 | 34.2 | 33.0 | 33.6 | 11.2 | 11.0 | 11.0 | 12.3 | 24.4 | 24.5 | 23.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 58.9 | 47.1 | 42.7 | 43.3 | 42.5 | 37.4 | 36.0 | 39.5 | 37.7 | 35.3 | 37.0 | 36.4 | 31.1 | 36.0 | 33.7 | 33.5 | 30.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 412.5 | 391.7 | 400.3 | 429.8 | 419.8 | 424.6 | 495.3 | 503.2 | 509.2 | 483.2 | 496.0 | 500.5 | 497.8 | 470.3 | 521.5 | 556.6 | 565.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 84.0 | 74.2 | 67.1 | 79.9 | 85.6 | 77.0 | 93.0 | 100.8 | 90.4 | 75.2 | 105.1 | 106.3 | 119.1 | 122.1 | 121.4 | 125.5 | 128.9 | 101.9 | 139.1 | 141.8 | 135.5 | 112.4 | 89.4 | 54.6 | 73.6 | 63.1 | 85.6 | 86.6 | 91.7 | 87.0 | 74.1 | 60.6 | 59.0 | 63.2 | 61.9 | 66.7 | 83.8 | 89.7 | 87.4 | 70.8 |
| Short Term Debt | 0.9 | 0.9 | 0.9 | 0.9 | 13.9 | 8.4 | 3.0 | 17.5 | 16.4 | 15.3 | 18.3 | 17.3 | 16.4 | 10.9 | 9.8 | 8.8 | 10.3 | 9.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 4.1 | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.5 | 7.9 | 8.1 | 8.0 | 8.2 | 8.0 | 6.7 | 7.4 | 7.0 | 6.5 | 6.8 | 8.7 | 6.5 | 7.4 | 7.2 | 7.5 | ||||||||||||||||||||||||
| Accrued Expenses | 16.4 | 12.2 | 18.9 | 18.6 | 14.7 | 12.5 | 21.2 | 20.8 | 17.9 | 23.6 | 26.5 | 24.4 | 16.8 | 13.4 | 14.6 | 17.0 | 15.1 | 16.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 129.8 | 108.4 | 112.4 | 125.7 | 138.6 | 125.8 | 150.1 | 167.9 | 155.0 | 145.2 | 176.4 | 178.3 | 182.8 | 175.8 | 179.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 89.7 | 104.0 | 107.3 | 117.2 | 103.5 | 127.1 | 125.8 | 124.5 | 139.3 | 126.2 | 135.6 | 143.9 | 149.2 | 141.5 | 174.5 | 197.2 | 213.6 | 185.6 | 170.3 | 177.2 | 152.0 | 144.1 | 148.0 | 151.7 | 152.3 | 153.1 | 163.0 | 163.8 | 164.6 | 165.4 | 167.0 | 233.2 | 233.0 | 232.8 | 232.6 | 232.4 | 250.0 | 250.0 | 250.0 | 250.0 |
| Operating Lease Liabilities Non-Current | 41.2 | 29.8 | 26.3 | 27.3 | 28.1 | 22.8 | 24.3 | 25.7 | 24.3 | 23.6 | 23.3 | 20.7 | 19.6 | 19.4 | 20.2 | 21.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 6.7 | 6.9 | 8.8 | 9.0 | 8.5 | 8.1 | 10.2 | 9.6 | 9.5 | 9.2 | 9.3 | 8.8 | 8.5 | 8.4 | 7.7 | 7.0 | 9.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 55.3 | 39.1 | 35.3 | 35.3 | 32.6 | 28.0 | 30.0 | 31.7 | 29.9 | 28.8 | 28.2 | 25.8 | 23.6 | 24.5 | 23.9 | 26.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 281.6 | 258.4 | 263.7 | 287.2 | 283.2 | 289.0 | 316.1 | 333.6 | 333.7 | 310.3 | 349.5 | 356.7 | 364.1 | 350.2 | 385.7 | 423.1 | ||||||||||||||||||||||||
| 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 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (95.9) | (96.8) | (90.2) | (83.1) | (78.4) | (74.1) | (35.3) | (44.8) | (43.2) | (46.2) | (69.5) | (76.8) | (86.9) | (95.6) | (63.6) | (67.2) | (69.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (30.0) | (26.4) | (28.9) | (29.0) | (38.7) | (43.3) | (37.7) | (36.9) | (31.3) | (30.3) | (32.6) | (27.4) | (27.5) | (31.6) | (47.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.1 | 13.6 | 13.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 131.0 | 133.4 | 136.5 | 142.6 | 136.7 | 135.6 | 179.3 | 169.6 | 175.5 | 172.9 | 146.6 | 143.8 | 133.8 | 120.0 | 135.8 | 133.5 | 134.4 | |||||||||||||||||||||||
| Total Equity | 131.0 | 133.4 | 136.5 | 142.6 | 136.7 | 135.6 | 179.3 | 169.6 | 175.5 | 172.9 | 146.6 | 143.8 | 133.8 | 120.0 | 135.8 | 133.5 | 134.4 | 126.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 90.7 | 104.9 | 108.2 | 118.2 | 117.4 | 135.5 | 128.8 | 142.0 | 155.7 | 141.5 | 153.9 | 161.2 | 165.6 | 152.4 | 184.3 | 205.9 | 223.9 | 195.0 | 178.7 | 184.7 | 154.5 | 146.6 | 150.4 | 154.2 | 155.6 | 156.4 | 166.2 | 166.9 | 167.7 | 168.6 | 233.4 | 233.2 | 233.0 | 232.8 | 232.6 | 232.4 | 250.0 | 250.0 | 250.0 | 250.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 146.9 | 155.0 | 163.6 | 177.3 | 154.9 | 177.5 | 196.1 | 178.4 | 201.2 | 182.6 | 187.8 | 191.5 | 190.2 | 163.7 | 203.5 | 224.4 | 244.2 | 208.5 | ||||||||||||||||||||||
| Book Value | 131.0 | 133.4 | 136.5 | 142.6 | 136.7 | 135.6 | 179.3 | 169.6 | 175.5 | 172.9 | 146.6 | 143.8 | 133.8 | 120.0 | 135.8 | 133.5 | 134.4 | 126.7 | ||||||||||||||||||||||
| Tangible Book Value | 127.8 | 130.0 | 133.0 | 139.0 | 132.9 | 131.7 | 175.1 | 161.9 | 167.1 | 166.3 | 134.5 | 130.8 | 120.0 | 105.4 | 120.3 | 117.0 | 117.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.2 |
| 19.9 |
| 21.7 |
| 22.0 |
| 17.7 |
| 13.0 |
| 13.7 |
| 14.0 |
| 18.5 |
| 16.5 |
| 14.8 |
| 14.9 |
| 15.1 |
| 16.5 |
| 9.9 |
| 8.8 |
| 11.3 |
| 11.1 |
| 10.2 |
| 10.2 |
| 12.6 |
| 7.8 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 429.9 |
| 370.7 |
| 392.1 |
| 393.0 |
| 355.2 |
| 310.5 |
| 278.6 |
| 250.6 |
| 279.9 |
| 256.0 |
| 290.8 |
| 274.6 |
| 281.9 |
| 271.0 |
| 325.8 |
| 308.9 |
| 318.7 |
| 319.0 |
| 315.4 |
| 308.3 |
| 352.6 |
| 346.8 |
| 336.8 |
| 309.3 |
| 172.5 |
| 169.6 |
| 166.4 |
| 161.9 |
| 159.0 |
| 156.8 |
| 153.8 |
| 155.7 |
| 154.9 |
| - |
| 147.6 |
| 144.3 |
| 140.4 |
| 136.2 |
| 137.9 |
| 137.7 |
| 136.8 |
| 136.1 |
| 134.6 |
| 131.6 |
| 130.7 |
| 126.3 |
| 123.8 |
| 64.8 |
| 63.1 |
| 62.1 |
| 61.3 |
| 59.9 |
| 62.8 |
| 64.6 |
| 66.9 |
| 70.0 |
| 73.7 |
| 62.3 |
| 64.6 |
| 65.0 |
| 65.3 |
| 65.0 |
| 66.0 |
| 65.4 |
| 66.5 |
| 67.8 |
| 71.0 |
| 71.2 |
| 72.3 |
| 71.4 |
| 73.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 27.8 |
| 7.9 |
| 8.0 |
| 7.9 |
| 8.0 |
| 8.0 |
| 7.7 |
| 7.8 |
| 7.7 |
| 7.8 |
| 7.8 |
| 7.8 |
| 8.0 |
| 8.2 |
| 8.1 |
| 18.3 |
| 19.1 |
| 20.0 |
| 20.9 |
| 21.8 |
| 22.6 |
| 23.4 |
| 24.2 |
| 25.3 |
| 14.1 |
| 14.5 |
| 14.7 |
| 15.1 |
| 15.5 |
| 15.5 |
| 16.0 |
| 16.2 |
| 16.7 |
| 16.9 |
| 17.2 |
| 17.9 |
| 18.3 |
| 18.6 |
| 24.6 |
| 26.1 |
| 28.1 |
| 27.3 |
| 28.2 |
| 30.0 |
| 31.1 |
| 31.2 |
| 31.6 |
| 35.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 24.0 |
| 24.7 |
| 24.6 |
| 26.0 |
| 28.1 |
| 26.4 |
| 22.8 |
| 14.7 |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.5 |
| 31.8 |
| 31.0 |
| 31.3 |
| 33.3 |
| 2.2 |
| 2.6 |
| 2.7 |
| 3.5 |
| 3.2 |
| 2.2 |
| 2.2 |
| 2.5 |
| 2.3 |
| 2.0 |
| 2.0 |
| 4.5 |
| 4.5 |
| 4.8 |
| 8.0 |
| 8.6 |
| 9.0 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 507.7 |
| 529.2 |
| 530.0 |
| 491.9 |
| 454.4 |
| 427.1 |
| 401.0 |
| 431.2 |
| 435.8 |
| 396.8 |
| 384.4 |
| 400.8 |
| 391.8 |
| 446.2 |
| 428.8 |
| 438.4 |
| 438.4 |
| 436.8 |
| 434.0 |
| 473.8 |
| 473.2 |
| 465.8 |
| 442.0 |
| 8.4 |
| 7.5 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 3.3 |
| 3.3 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| 66.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 9.0 |
| 9.1 |
| 8.6 |
| 8.6 |
| 9.2 |
| 8.9 |
| 8.3 |
| 7.7 |
| 7.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 16.8 |
| 15.7 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.5 |
| 185.7 |
| 162.1 |
| 199.6 |
| 195.8 |
| 189.6 |
| 164.9 |
| 137.2 |
| 117.4 |
| 138.9 |
| 106.6 |
| 120.6 |
| 123.7 |
| 134.7 |
| 130.8 |
| 186.8 |
| 106.3 |
| 110.2 |
| 114.0 |
| 113.7 |
| 114.9 |
| 133.4 |
| 133.2 |
| 130.0 |
| 107.5 |
| 17.1 |
| 18.5 |
| 20.7 |
| 20.5 |
| 22.0 |
| 23.9 |
| 25.1 |
| 25.2 |
| 26.2 |
| 29.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 11.6 |
| 13.9 |
| 14.7 |
| 15.3 |
| 10.4 |
| 10.0 |
| 10.1 |
| 10.7 |
| 15.4 |
| 15.5 |
| 20.0 |
| 19.5 |
| 19.1 |
| 18.9 |
| 16.5 |
| 16.6 |
| 17.2 |
| 17.2 |
| 21.0 |
| 22.2 |
| 22.5 |
| 23.4 |
| 22.7 |
| 23.4 |
| 27.1 |
| 31.4 |
| 33.0 |
| 34.7 |
| 11.1 |
| 8.8 |
| 6.7 |
| 7.3 |
| 6.9 |
| 6.7 |
| 3.1 |
| 3.5 |
| 3.2 |
| 2.7 |
| 3.6 |
| 3.9 |
| 3.8 |
| 3.7 |
| 3.7 |
| 3.5 |
| 3.2 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 431.4 |
| 381.0 |
| 408.5 |
| 418.3 |
| 389.3 |
| 359.0 |
| 331.8 |
| 313.1 |
| 334.3 |
| 307.1 |
| 313.2 |
| 309.6 |
| 322.4 |
| 319.3 |
| 376.1 |
| 361.1 |
| 363.4 |
| 367.3 |
| 367.2 |
| 368.1 |
| 408.2 |
| 408.8 |
| 405.6 |
| 383.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (73.6) |
| (76.3) |
| (83.8) |
| (88.9) |
| (97.4) |
| (93.2) |
| (97.4) |
| (84.9) |
| (60.3) |
| (108.1) |
| (115.1) |
| (107.9) |
| (112.6) |
| (112.8) |
| (113.4) |
| (113.7) |
| (117.1) |
| (119.9) |
| (122.4) |
| (120.1) |
| (122.7) |
| (125.9) |
| (129.5) |
| (44.0) |
| (39.3) |
| (42.4) |
| (45.8) |
| (45.4) |
| (47.2) |
| (45.0) |
| (48.8) |
| (51.4) |
| (54.0) |
| (46.0) |
| (40.1) |
| (41.2) |
| (45.5) |
| (46.1) |
| (47.8) |
| (48.8) |
| (41.1) |
| (41.1) |
| (39.2) |
| (39.7) |
| (42.0) |
| (39.9) |
| (40.2) |
| (37.3) |
| 12.0 |
| 12.0 |
| 11.9 |
| 11.9 |
| 11.2 |
| 11.2 |
| 11.2 |
| 11.2 |
| 9.1 |
| 9.1 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 126.7 |
| 120.7 |
| 111.6 |
| 102.6 |
| 95.4 |
| 95.3 |
| 87.9 |
| 96.9 |
| 128.7 |
| 83.6 |
| 74.7 |
| 78.4 |
| 72.5 |
| 70.0 |
| 67.7 |
| 75.0 |
| 71.2 |
| 69.6 |
| 65.9 |
| 65.6 |
| 64.4 |
| 60.1 |
| 58.8 |
| 120.7 |
| 111.6 |
| 102.6 |
| 95.4 |
| 95.3 |
| 87.9 |
| 96.9 |
| 128.7 |
| 83.6 |
| 74.7 |
| 78.4 |
| 72.5 |
| 70.0 |
| 67.7 |
| 75.0 |
| 71.2 |
| 69.6 |
| 65.9 |
| 65.6 |
| 64.4 |
| 60.1 |
| 58.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.5 |
| 197.2 |
| 165.7 |
| 145.7 |
| 141.4 |
| 133.1 |
| 140.9 |
| 149.4 |
| 170.3 |
| 150.9 |
| 147.2 |
| 140.3 |
| 139.0 |
| 202.7 |
| 208.5 |
| 205.0 |
| 201.7 |
| 193.4 |
| 219.2 |
| 213.7 |
| 206.8 |
| 201.8 |
| 120.7 |
| 111.6 |
| 102.6 |
| 95.4 |
| 95.3 |
| 87.9 |
| 96.9 |
| 128.7 |
| 83.6 |
| 74.7 |
| 78.4 |
| 72.5 |
| 70.0 |
| 67.7 |
| 75.0 |
| 71.2 |
| 69.6 |
| 65.9 |
| 65.6 |
| 64.4 |
| 60.1 |
| 58.8 |
| 108.4 |
| 101.5 |
| 91.6 |
| 81.7 |
| 73.6 |
| 72.8 |
| 64.5 |
| 72.8 |
| 75.6 |
| 61.5 |
| 52.1 |
| 55.8 |
| 49.4 |
| 46.6 |
| 44.5 |
| 51.2 |
| 47.2 |
| 45.1 |
| 41.2 |
| 40.5 |
| 38.5 |
| 33.7 |
| 32.2 |