| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 131.6 | 127.5 | 81.3 | 24.0 | 17.1 | 77.6 | 40.4 | 35.4 | 29.7 | 32.6 | 28.3 | 57.3 | 45.1 | 40.6 | 29.4 | 54.3 | 63.6 | 36.5 |
| Restricted Cash | 0.0 | 0.0 | 0.4 | 0.7 | 0.9 | 2.8 | 0.0 | 0.4 | 0.0 | 0.2 | 0.2 | 0.5 | 0.5 | 0.0 | 1.2 | 1.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | 1.2 | 26.3 | 34.5 | 32.7 | 24.7 | 25.3 | 25.4 | 24.1 | 25.3 | 22.9 | - | |
| Cash And Short Term Investments | 131.6 | 127.5 | 81.3 | 24.0 | 17.1 | 77.6 | 41.6 | 61.7 | 64.2 | 65.3 | 53.0 | 82.6 | 70.5 | 64.7 | 54.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 118.6 | 92.8 | 117.2 | 110.0 | 101.1 | 67.8 | 72.6 | 65.5 | 77.4 | 78.8 | 77.6 | 80.9 | 82.5 | 63.2 | 66.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 110.5 | 105.8 | 138.0 | 149.4 | 134.4 | 74.4 | 86.8 | 78.8 | 75.3 | 66.5 | 69.8 | 64.4 | 62.2 | 49.0 | 54.9 | 46.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 285.8 | 285.0 | 276.3 | 265.5 | 252.3 | 233.4 | 251.4 | 241.7 | 237.2 | 223.9 | 229.0 | 228.0 | 209.0 | 195.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 68.6 | 46.7 | 60.8 | 67.5 | 76.3 | 40.3 | 47.8 | 44.9 | 48.8 | 51.5 | 43.4 | 52.7 | 45.9 | 38.7 | 33.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 9.6 | 10.5 | 53.2 | 17.8 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 63.0 | 61.8 | 60.6 | 60.0 | 57.7 | 54.7 | 52.5 | 51.3 | 49.0 | 43.9 | 37.4 | 34.6 | 32.7 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 10.8 | 12.0 | 54.7 | 17.8 | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.3 | ||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 131.6 | 144.4 | 149.6 | 136.9 | 127.5 | 132.2 | 134.4 | 96.8 | 81.3 | 76.8 | 64.7 | 45.8 | 24.0 | 10.0 | 6.4 | |||||||||||||||||||||||||
| - |
| 77.3 |
| 63.6 |
| 36.5 |
| 61.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 11.3 | 8.5 | 8.5 | 9.7 | 15.0 | 7.4 | 9.6 | 8.3 | 9.0 | 7.6 | 6.5 | 6.7 | 6.8 | 6.2 | 5.5 | 6.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | 1.8 | 1.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 448.0 | 381.5 | 401.9 | 342.7 | 317.6 | 265.0 | 252.0 | 253.7 | 264.1 | 257.7 | 245.2 | 290.1 | 274.2 | 240.1 | 229.0 | 237.8 | - | - |
| 192.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 221.5 | 211.1 | 204.5 | 193.3 | 185.5 | 174.7 | 184.0 | 176.4 | 169.2 | 157.2 | 155.9 | 155.2 | 143.7 | 133.6 | 123.9 | - | - | - |
| Property,Plant & Equipment Net | 64.3 | 73.9 | 71.8 | 72.1 | 66.8 | 58.7 | 67.5 | 65.3 | 68.1 | 66.7 | 73.2 | 72.8 | 65.3 | 61.6 | 68.4 | 69.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 1.8 | 11.9 | 16.9 | 19.9 | 17.3 | 3.7 | 3.6 | 2.7 | 0.0 | - | - | - | - | - | - | - |
| Goodwill | 3.7 | 3.2 | 3.2 | 3.2 | 7.9 | 8.4 | 7.7 | 7.9 | 8.3 | 7.8 | 8.1 | 5.3 | 4.6 | 3.3 | 3.3 | 3.4 | - | - |
| Intangible Assets | 3.3 | 0.6 | 0.8 | 1.1 | 1.5 | 2.1 | 3.4 | 4.9 | 3.7 | 4.7 | 7.7 | 1.8 | 2.3 | 0.8 | 1.4 | 1.7 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 22.3 | 32.1 | 25.9 | 16.9 | 13.3 | 11.9 | 13.3 | 11.2 | 7.9 | 11.3 | 9.4 | 0.7 | 2.0 | 1.1 | 0.0 | 0.2 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 554.4 | 502.9 | 527.9 | 468.1 | 440.9 | 375.2 | 372.7 | 349.2 | 358.8 | 355.4 | 349.9 | 379.5 | 357.5 | 319.4 | 316.0 | 327.8 | - | - |
| 29.2 |
| - |
| - |
| Short Term Debt | 1.2 | 1.5 | 1.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.3 | - | - |
| Deferred Revenue Current | 65.3 | 69.1 | 65.5 | 91.5 | 90.4 | 64.5 | 50.9 | 47.2 | 39.4 | 12.1 | 10.7 | 9.5 | 7.7 | 9.1 | 9.8 | 8.8 | - | - |
| Operating Lease Liabilities Current | 3.2 | 2.0 | 2.0 | 2.3 | 2.3 | 1.9 | 2.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 44.9 | 41.7 | 43.0 | 36.0 | 35.0 | 30.7 | 36.6 | 32.1 | 28.5 | 25.0 | 23.5 | 26.1 | 23.5 | 24.3 | 22.7 | 21.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 193.7 | 172.0 | 192.3 | 210.2 | 213.7 | 146.6 | 146.0 | 134.1 | 131.3 | 130.6 | 121.5 | 142.0 | 133.7 | 114.7 | 109.2 | 109.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 20.7 | 18.4 | 16.3 | 13.1 | 11.0 | 10.7 | 10.7 | 10.1 | 7.5 | 5.4 | 5.6 | 3.9 | 5.0 | 4.4 | 4.4 | 4.6 | - | - |
| Deferred Tax Liabilities | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.8 | 0.8 | 0.9 | 0.0 | 0.0 | 1.5 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.3 | 6.8 | 5.8 | 5.7 | 7.1 | 7.8 | 22.1 | 1.3 | 2.3 | 2.8 | 4.1 | 3.2 | 2.9 | 0.8 | 1.0 | 2.0 | - | - |
| Total Non-Current Liabilities | 60.0 | 59.0 | 96.8 | 57.1 | 35.6 | 35.0 | 49.7 | 27.5 | 29.9 | 26.6 | 27.4 | 25.4 | 20.6 | 16.5 | 16.0 | 15.1 | - | - |
| Total Liabilities | 253.7 | 231.0 | 289.1 | 267.2 | 249.3 | 181.6 | 195.7 | 161.6 | 161.2 | 157.1 | 148.9 | 167.4 | 154.3 | 131.2 | 125.2 | 124.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 196.8 | 189.9 | 117.6 | 50.3 | 48.4 | 46.6 | 44.6 | 42.6 | 40.3 | 38.0 | 35.4 | 32.7 | 29.9 | 27.2 | 24.3 | - | - | - |
| Retained Earnings | 173.3 | 127.9 | 138.0 | 103.4 | 96.6 | 96.0 | 85.1 | 93.6 | 107.1 | 114.0 | 117.3 | 132.8 | 129.3 | 123.8 | 131.8 | 149.3 | - | - |
| Accumulated Other Comprehensive Income | (4.1) | (6.2) | (6.5) | (5.5) | (4.9) | (2.3) | (5.3) | (4.4) | (2.7) | (4.4) | (2.9) | (2.4) | 0.0 | (0.1) | 0.0 | 0.0 | - | - |
| Treasury Stock | 65.3 | 39.8 | 10.3 | 10.3 | 10.3 | 7.3 | 7.5 | 1.8 | 1.8 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 300.7 | 271.9 | 238.8 | 200.9 | 191.6 | 193.6 | 177.0 | 187.7 | 197.6 | 198.3 | 201.1 | 212.0 | 203.1 | 188.2 | 190.8 | 203.1 | 207.1 | 211.9 |
| Total Equity | 300.7 | 271.9 | 238.8 | 200.9 | 191.6 | 193.6 | 177.0 | 187.7 | 197.6 | 198.3 | 201.1 | 212.0 | 203.1 | 188.2 | 190.8 | 203.1 | 207.1 | 211.9 |
| - |
| - |
| Net debt | (120.9) | (115.5) | (26.6) | (6.2) | - | - | - | - | - | - | - | - | - | - | (54.3) | (77.0) | - | - |
| Working Capital | 254.3 | 209.4 | 209.7 | 132.5 | 103.9 | 118.4 | 106.0 | 119.6 | 132.8 | 127.1 | 123.7 | 148.1 | 140.5 | 125.5 | 119.8 | 128.2 | - | - |
| Book Value | 300.7 | 271.9 | 238.8 | 200.9 | 191.6 | 193.6 | 177.0 | 187.7 | 197.6 | 198.3 | 201.1 | 212.0 | 203.1 | 188.2 | 190.8 | 203.1 | 207.1 | 211.9 |
| Tangible Book Value | 293.8 | 268.2 | 234.7 | 196.5 | 182.2 | 183.1 | 165.9 | 174.9 | 185.7 | 185.8 | 185.2 | 204.9 | 196.3 | 184.2 | 186.0 | 198.1 | - | - |
| 8.3 |
| 17.1 |
| 30.9 |
| 59.7 |
| 74.7 |
| 77.6 |
| 76.9 |
| 69.8 |
| 44.6 |
| 40.4 |
| 40.3 |
| 29.3 |
| 20.8 |
| 35.4 |
| 33.3 |
| 35.6 |
| 15.9 |
| 29.7 |
| 49.0 |
| 39.7 |
| 26.9 |
| 32.6 |
| 48.4 |
| 34.0 |
| 29.8 |
| Restricted Cash | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 8.2 | 8.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | 0.8 | 1.9 | 2.5 | 2.8 | 3.9 | 3.6 | 0.1 | 0.0 | 0.1 | 0.1 | 0.3 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.2 | 1.2 | 1.7 | 3.6 | 11.9 | 26.3 | 37.6 | 31.7 | 27.4 | 34.5 | 23.9 | 21.8 | 25.0 | 32.7 | 28.0 | 17.9 | 20.2 |
| Cash And Short Term Investments | 131.6 | 144.4 | 149.6 | 136.9 | 127.5 | 132.2 | 134.4 | 96.8 | 81.3 | 76.8 | 64.7 | 45.8 | 24.0 | 10.0 | 6.4 | 8.3 | 17.1 | 30.9 | 59.7 | 74.7 | 77.6 | 76.9 | 70.8 | 45.8 | 41.6 | 42.0 | 32.9 | 32.6 | 61.7 | 70.9 | 67.3 | 43.3 | 64.2 | 73.0 | 61.5 | 51.9 | 65.3 | 76.4 | 51.9 | 50.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 118.6 | 114.3 | 129.4 | 124.3 | 92.8 | 95.5 | 111.3 | 132.0 | 117.2 | 100.6 | 115.1 | 125.6 | 110.0 | 115.8 | 114.7 | 113.2 | 101.1 | 96.7 | 95.2 | 78.5 | 67.8 | 63.2 | 74.7 | 88.6 | 72.6 | 80.1 | 103.4 | 96.2 | 65.5 | 77.7 | 92.2 | 100.4 | 77.4 | 76.1 | 108.7 | 100.9 | 78.8 | 71.6 | 90.4 | 86.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 110.5 | 103.6 | 101.1 | 109.5 | 105.8 | 112.7 | 121.6 | 134.9 | 138.0 | 140.3 | 141.6 | 144.8 | 149.4 | 164.9 | 167.9 | 157.2 | 134.4 | 111.1 | 94.8 | 84.5 | 74.4 | 72.3 | 71.4 | 81.4 | 86.8 | 80.2 | 79.2 | 85.5 | 78.8 | 72.2 | 69.5 | 79.0 | 75.3 | 70.5 | 70.4 | 74.4 | 66.5 | 61.9 | 63.6 | 68.6 |
| Prepaid Expenses | 11.3 | 10.9 | 11.7 | 13.5 | 8.5 | 7.3 | 9.2 | 8.6 | 8.5 | 7.9 | 10.1 | 9.8 | 9.7 | 8.8 | 11.1 | 11.6 | 15.0 | 12.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 448.0 | 425.8 | 430.2 | 429.4 | 381.5 | 394.4 | 422.8 | 427.4 | 401.9 | 375.5 | 386.3 | 386.7 | 342.7 | 341.8 | 345.6 | 343.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 285.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 253.6 | 251.4 | 246.7 | 244.3 | 242.7 | 241.7 | 242.7 | 243.5 | 238.8 | 237.2 | 230.4 | 229.8 | 226.4 | 223.9 | 222.0 | 220.8 | 219.3 |
| Accumulated Depreciation | 221.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 64.3 | 64.2 | 64.6 | 66.1 | 73.9 | 73.7 | 73.8 | 73.6 | 71.8 | 72.4 | 72.6 | 72.1 | 72.1 | 73.8 | 74.3 | 72.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | 0.0 | 0.3 | 0.9 | 1.8 | 8.5 | 9.8 | 10.8 | 11.9 | 17.1 | 18.0 | 16.0 | 16.9 | |||||||||||||||||||||||
| Goodwill | 3.7 | 3.7 | 3.2 | 3.2 | 3.2 | 3.1 | 3.2 | 3.2 | 3.2 | 3.3 | 3.2 | 3.3 | 3.2 | 3.3 | 7.6 | 7.9 | 7.9 | 8.1 | ||||||||||||||||||||||
| Intangible Assets | 3.3 | 3.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 0.9 | 1.0 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 22.3 | 30.4 | 32.3 | 32.1 | 32.1 | 25.0 | 25.9 | 25.9 | 25.9 | 16.8 | 16.8 | 16.8 | 16.9 | 0.0 | 0.0 | 13.3 | 13.3 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 554.4 | 546.4 | 548.4 | 545.6 | 502.9 | 524.2 | 551.9 | 553.9 | 527.9 | 499.2 | 510.9 | 508.0 | 468.1 | 453.7 | 463.9 | 473.3 | 440.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 68.6 | 63.6 | 61.1 | 65.0 | 46.7 | 44.6 | 57.5 | 67.3 | 60.8 | 49.5 | 53.6 | 62.4 | 67.5 | 70.6 | 86.7 | 82.5 | 76.3 | 62.8 | 66.0 | 57.8 | 40.3 | 32.7 | 37.3 | 48.3 | 47.8 | 44.8 | 48.4 | 57.0 | 44.9 | 35.1 | 46.8 | 48.7 | 48.8 | 40.3 | 49.0 | 54.5 | 51.5 | 38.7 | 44.8 | 50.6 |
| Short Term Debt | 1.2 | 1.2 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 65.3 | 65.8 | 69.0 | 83.4 | 69.1 | 66.0 | 62.5 | 71.8 | 65.5 | 68.9 | 78.3 | 89.3 | 91.5 | 97.7 | 90.4 | 96.4 | 90.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 44.9 | 45.8 | 44.7 | 44.8 | 41.7 | 37.2 | 42.8 | 39.4 | 43.0 | 36.8 | 39.8 | 32.0 | 36.0 | 32.7 | 38.2 | 34.0 | 35.0 | 32.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 193.7 | 191.6 | 192.6 | 207.6 | 172.0 | 162.4 | 180.1 | 196.9 | 192.3 | 170.3 | 189.9 | 204.4 | 210.2 | 212.4 | 227.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9.6 | 9.9 | 9.8 | 10.1 | 10.5 | 41.0 | 63.9 | 74.5 | 53.2 | 48.5 | 55.1 | 41.4 | 17.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 20.7 | 20.0 | 19.5 | 18.5 | 18.4 | 18.1 | 18.3 | 17.4 | 16.3 | 16.3 | 15.4 | 14.5 | 13.1 | 12.7 | 12.3 | 11.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.3 | 0.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.3 | 6.2 | 4.3 | 5.8 | 6.8 | 6.9 | 5.4 | 4.3 | 5.8 | 5.9 | 5.7 | 5.5 | 5.7 | 6.4 | 7.1 | 7.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 60.0 | 61.1 | 58.3 | 58.3 | 59.0 | 89.4 | 110.9 | 118.7 | 96.8 | 92.7 | 97.8 | 82.6 | 57.1 | 61.9 | 64.3 | 62.0 | ||||||||||||||||||||||||
| Total Liabilities | 253.7 | 252.6 | 250.9 | 265.8 | 231.0 | 251.9 | 291.0 | 315.7 | 289.1 | 263.0 | 287.7 | 287.0 | 267.2 | 274.3 | 291.3 | 286.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 71.8 | 70.3 | 69.2 | 65.5 | 65.4 | 64.6 | 63.7 | 63.0 | 63.0 | 62.4 | 62.4 | 61.8 | 61.8 | 61.2 | 61.2 | 60.6 | 60.6 | 60.0 | 60.0 | 60.0 | 59.3 | 59.3 | 58.5 | 57.7 | 57.7 | 55.6 | 55.6 | 54.7 | 54.7 | 53.9 | 53.6 | 52.5 | 52.5 | 51.4 | 51.3 |
| Additional Paid In Capital | 196.8 | 195.6 | 193.1 | 191.7 | 189.9 | 89.9 | 52.5 | 52.6 | 52.0 | 51.6 | 51.0 | 50.8 | 50.3 | 49.7 | 49.2 | 48.9 | 48.4 | |||||||||||||||||||||||
| Retained Earnings | 173.3 | 164.9 | 161.9 | 144.4 | 127.9 | 137.3 | 154.5 | 133.1 | 138.0 | 135.5 | 124.8 | 122.6 | 103.4 | 82.0 | 78.3 | 91.3 | 96.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.1) | (4.1) | (5.5) | (5.9) | (6.2) | (7.4) | (6.1) | (6.4) | (6.5) | (5.9) | (7.0) | (5.8) | (5.5) | (5.1) | (7.1) | |||||||||||||||||||||||||
| Treasury Stock | 65.3 | 62.5 | 52.0 | 50.4 | 39.8 | 19.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 | 10.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 300.7 | 293.7 | 297.5 | 279.8 | 271.9 | 272.3 | 260.9 | 238.2 | 238.8 | 236.2 | 223.2 | 221.0 | 200.9 | 179.3 | 172.5 | 186.7 | 191.6 | |||||||||||||||||||||||
| Total Equity | 300.7 | 293.7 | 297.5 | 279.8 | 271.9 | 272.3 | 260.9 | 238.2 | 238.8 | 236.2 | 223.2 | 221.0 | 200.9 | 179.3 | 172.5 | 186.7 | 191.6 | 193.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10.8 | 11.1 | 11.3 | 11.6 | 12.0 | 42.5 | 65.4 | 76.0 | 54.7 | 50.0 | 56.6 | 42.9 | 17.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (120.9) | (133.4) | (138.3) | (125.3) | (115.5) | (89.7) | (69.0) | (20.8) | (26.6) | (26.8) | (8.2) | (2.9) | (6.2) | - | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 254.3 | 234.2 | 237.6 | 221.8 | 209.4 | 232.0 | 242.7 | 230.5 | 209.7 | 205.3 | 196.4 | 182.2 | 132.5 | 129.4 | 118.6 | 118.5 | 103.9 | 113.9 | ||||||||||||||||||||||
| Book Value | 300.7 | 293.7 | 297.5 | 279.8 | 271.9 | 272.3 | 260.9 | 238.2 | 238.8 | 236.2 | 223.2 | 221.0 | 200.9 | 179.3 | 172.5 | 186.7 | 191.6 | 193.8 | ||||||||||||||||||||||
| Tangible Book Value | 293.8 | 286.7 | 293.9 | 276.1 | 268.2 | 268.6 | 257.0 | 234.2 | 234.7 | 232.1 | 219.1 | 216.6 | 196.5 | 174.8 | 163.6 | 177.5 | 182.2 | |||||||||||||||||||||||
| 10.9 |
| 9.8 |
| 7.4 |
| 7.6 |
| 7.7 |
| 7.6 |
| 9.6 |
| 8.1 |
| 9.9 |
| 9.6 |
| 8.3 |
| 7.6 |
| 8.2 |
| 7.7 |
| 9.0 |
| 7.3 |
| 7.6 |
| 6.9 |
| 7.6 |
| 6.0 |
| 7.5 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 317.6 |
| 300.3 |
| 305.2 |
| 290.6 |
| 265.0 |
| 258.2 |
| 259.4 |
| 262.4 |
| 252.0 |
| 253.0 |
| 270.7 |
| 273.9 |
| 253.7 |
| 264.6 |
| 275.2 |
| 279.3 |
| 264.1 |
| 264.3 |
| 283.2 |
| 282.9 |
| 257.7 |
| 251.8 |
| 260.4 |
| 265.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 187.6 |
| 184.0 |
| 180.3 |
| 177.1 |
| 176.0 |
| 176.4 |
| 177.0 |
| 174.0 |
| 171.5 |
| 169.2 |
| 166.1 |
| 164.5 |
| 161.1 |
| 157.2 |
| 155.1 |
| 151.7 |
| 148.3 |
| 66.8 |
| 58.3 |
| 56.1 |
| 56.2 |
| 58.7 |
| 61.8 |
| 64.5 |
| 66.1 |
| 67.5 |
| 66.4 |
| 67.2 |
| 66.7 |
| 65.3 |
| 65.8 |
| 69.5 |
| 67.3 |
| 68.1 |
| 64.3 |
| 65.2 |
| 65.3 |
| 66.7 |
| 67.0 |
| 69.1 |
| 71.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 18.3 |
| 19.1 |
| 19.9 |
| 15.5 |
| 16.1 |
| 16.7 |
| 17.3 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.7 |
| 4.1 |
| 4.2 |
| 3.9 |
| 3.6 |
| 3.3 |
| 3.1 |
| 3.2 |
| 2.7 |
| 2.5 |
| - |
| - |
| 8.3 |
| 8.3 |
| 8.4 |
| 8.3 |
| 8.1 |
| 8.0 |
| 7.7 |
| 7.9 |
| 8.0 |
| 7.9 |
| 7.9 |
| 8.0 |
| 8.1 |
| 8.1 |
| 8.3 |
| 8.5 |
| 8.2 |
| 8.3 |
| 7.8 |
| 7.9 |
| 7.7 |
| 7.9 |
| 1.7 |
| 1.8 |
| 2.1 |
| 2.4 |
| 2.7 |
| 3.1 |
| 3.4 |
| 3.8 |
| 4.2 |
| 4.6 |
| 4.9 |
| 5.4 |
| 6.1 |
| 6.7 |
| 3.7 |
| 4.2 |
| 4.3 |
| 4.8 |
| 4.7 |
| 5.3 |
| 5.7 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 11.9 |
| 11.9 |
| 11.9 |
| 13.4 |
| 13.3 |
| 13.3 |
| 13.3 |
| 11.4 |
| 11.2 |
| 11.2 |
| 11.2 |
| 8.3 |
| 7.9 |
| 7.9 |
| 7.9 |
| 8.0 |
| 11.3 |
| 11.3 |
| 11.3 |
| 9.7 |
| 9.4 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.1 |
| 98.5 |
| - |
| 94.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 415.1 |
| 417.8 |
| 396.5 |
| 375.2 |
| 368.4 |
| 373.5 |
| 380.1 |
| 372.7 |
| 358.7 |
| 378.4 |
| 381.8 |
| 349.2 |
| 358.8 |
| 373.7 |
| 376.2 |
| 358.8 |
| 356.0 |
| 379.2 |
| 379.9 |
| 355.4 |
| 348.1 |
| 357.7 |
| 366.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.6 |
| 70.2 |
| 67.5 |
| 64.5 |
| 53.3 |
| 47.1 |
| 50.2 |
| 50.9 |
| 49.9 |
| 48.4 |
| 53.4 |
| 47.2 |
| 48.7 |
| 47.2 |
| 50.6 |
| 39.4 |
| 13.9 |
| 14.0 |
| 13.7 |
| 12.1 |
| 12.3 |
| 12.5 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.7 |
| 27.7 |
| 30.7 |
| 26.7 |
| 32.7 |
| 33.9 |
| 36.6 |
| 34.6 |
| 36.8 |
| 32.9 |
| 32.1 |
| 30.8 |
| 29.7 |
| 30.8 |
| 27.4 |
| 27.6 |
| 27.4 |
| 26.6 |
| 25.0 |
| 25.6 |
| 25.3 |
| 26.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 224.6 |
| 213.7 |
| 186.4 |
| 179.9 |
| 163.4 |
| 146.6 |
| 125.5 |
| 130.4 |
| 144.1 |
| 146.0 |
| 139.8 |
| 144.1 |
| 153.7 |
| 134.1 |
| 129.0 |
| 138.1 |
| 146.4 |
| 131.3 |
| 121.3 |
| 139.0 |
| 145.7 |
| 130.6 |
| 120.2 |
| 122.9 |
| 137.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 10.7 |
| 10.7 |
| 10.6 |
| 10.7 |
| 10.6 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.6 |
| 10.1 |
| 10.1 |
| 9.8 |
| 8.5 |
| 8.1 |
| 7.5 |
| 6.9 |
| 6.8 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.5 |
| 5.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 1.0 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 7.5 |
| 9.8 |
| 7.8 |
| 7.8 |
| 23.1 |
| 24.6 |
| 21.5 |
| 22.1 |
| 8.0 |
| 8.3 |
| 8.7 |
| 1.3 |
| 2.0 |
| 2.4 |
| 2.3 |
| 2.3 |
| 2.8 |
| 2.3 |
| 2.6 |
| 2.8 |
| 4.1 |
| 4.5 |
| 4.9 |
| 35.6 |
| 34.8 |
| 37.1 |
| 34.9 |
| 35.0 |
| 50.4 |
| 52.7 |
| 49.8 |
| 49.7 |
| 36.0 |
| 36.3 |
| 35.9 |
| 27.5 |
| 28.6 |
| 30.9 |
| 30.4 |
| 29.9 |
| 30.3 |
| 29.2 |
| 27.8 |
| 26.6 |
| 28.2 |
| 28.6 |
| 28.6 |
| 249.3 |
| 221.2 |
| 217.0 |
| 198.3 |
| 181.6 |
| 175.9 |
| 183.1 |
| 193.9 |
| 195.7 |
| 175.8 |
| 180.4 |
| 189.6 |
| 161.6 |
| 157.6 |
| 168.9 |
| 176.8 |
| 161.2 |
| 151.6 |
| 168.2 |
| 173.5 |
| 157.1 |
| 148.4 |
| 151.5 |
| 166.4 |
| 47.9 |
| 47.4 |
| 47.1 |
| 46.6 |
| 46.1 |
| 45.6 |
| 45.2 |
| 44.6 |
| 44.1 |
| 43.5 |
| 43.2 |
| 42.6 |
| 41.9 |
| 41.3 |
| 41.0 |
| 40.3 |
| 39.7 |
| 39.0 |
| 38.7 |
| 38.0 |
| 37.3 |
| 36.6 |
| 36.1 |
| 97.7 |
| 102.1 |
| 99.7 |
| 96.0 |
| 95.8 |
| 96.0 |
| 92.6 |
| 85.1 |
| 88.4 |
| 103.4 |
| 98.4 |
| 93.6 |
| 107.6 |
| 114.0 |
| 108.6 |
| 107.1 |
| 114.0 |
| 123.3 |
| 119.3 |
| 114.0 |
| 116.1 |
| 124.4 |
| 118.4 |
| (5.6) |
| (4.9) |
| (3.5) |
| (2.8) |
| (2.7) |
| (2.3) |
| (2.6) |
| (3.9) |
| (4.2) |
| (5.3) |
| (4.6) |
| (4.7) |
| (4.8) |
| (4.4) |
| (4.2) |
| (4.4) |
| (3.9) |
| (2.7) |
| (2.2) |
| (3.4) |
| (3.3) |
| (4.4) |
| (4.4) |
| (4.3) |
| (3.8) |
| 7.1 |
| 7.1 |
| 7.3 |
| 7.3 |
| 7.3 |
| 7.3 |
| 7.5 |
| 4.2 |
| 3.5 |
| 3.0 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.8 |
| 200.8 |
| 198.2 |
| 193.6 |
| 192.6 |
| 190.4 |
| 186.2 |
| 177.0 |
| 183.0 |
| 198.0 |
| 192.2 |
| 187.7 |
| 201.2 |
| 204.7 |
| 199.4 |
| 197.6 |
| 204.4 |
| 211.0 |
| 206.4 |
| 198.3 |
| 199.7 |
| 206.2 |
| 200.1 |
| 200.8 |
| 198.2 |
| 193.6 |
| 192.6 |
| 190.4 |
| 186.2 |
| 177.0 |
| 183.0 |
| 198.0 |
| 192.2 |
| 187.7 |
| 201.2 |
| 204.7 |
| 199.4 |
| 197.6 |
| 204.4 |
| 211.0 |
| 206.4 |
| 198.3 |
| 199.7 |
| 206.2 |
| 200.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.2 |
| 127.1 |
| 118.4 |
| 132.7 |
| 129.0 |
| 118.3 |
| 106.0 |
| 113.2 |
| 126.6 |
| 120.2 |
| 119.6 |
| 135.6 |
| 137.1 |
| 132.9 |
| 132.8 |
| 142.9 |
| 144.2 |
| 137.2 |
| 127.1 |
| 131.7 |
| 137.5 |
| 127.3 |
| 200.8 |
| 198.2 |
| 193.6 |
| 192.6 |
| 190.4 |
| 186.2 |
| 177.0 |
| 183.0 |
| 198.0 |
| 192.2 |
| 187.7 |
| 201.2 |
| 204.7 |
| 199.4 |
| 197.6 |
| 204.4 |
| 211.0 |
| 206.4 |
| 198.3 |
| 199.7 |
| 206.2 |
| 200.1 |
| 184.2 |
| 190.8 |
| 188.1 |
| 183.1 |
| 181.9 |
| 179.7 |
| 175.1 |
| 165.9 |
| 171.2 |
| 185.8 |
| 179.7 |
| 174.9 |
| 187.8 |
| 190.6 |
| 184.6 |
| 185.7 |
| 191.8 |
| 198.5 |
| 193.4 |
| 185.8 |
| 186.5 |
| 192.8 |
| 185.2 |