| (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 | 21.9 | 27.5 | 31.7 | 34.9 | 152.4 | 54.1 | 92.8 | 58.0 | 78.2 | 75.7 | 45.0 | 47.5 | 41.3 | 60.2 | 54.7 | 50.9 | 48.4 | 14.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 47.0 | 58.4 | 51.5 | 36.6 | - | |
| Cash And Short Term Investments | 21.9 | 27.5 | 31.7 | 34.9 | 152.4 | 54.1 | 92.8 | 58.0 | 78.2 | 75.7 | 45.0 | 47.5 | 88.3 | 118.6 | 106.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 63.5 | 69.6 | 56.0 | 50.5 | 43.7 | 59.2 | 56.4 | 49.8 | 28.9 | 28.7 | 27.8 | 28.6 | 26.8 | 24.6 | 26.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 38.9 | 53.4 | 74.4 | 73.2 | 43.9 | 51.6 | 39.8 | 41.6 | 30.2 | 26.3 | 31.9 | 31.2 | 26.1 | 24.4 | 24.0 | 26.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 94.2 | 81.5 | 68.7 | 61.3 | 41.2 | 40.0 | 38.7 | 30.4 | 39.9 | 37.5 | 37.5 | 35.4 | 46.0 | 44.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 35.9 | 23.8 | 17.1 | 32.4 | 22.6 | 28.1 | 21.2 | 12.9 | 6.2 | 8.6 | 6.7 | 10.5 | 8.9 | 6.0 | 6.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 159.2 | 123.2 | 188.1 | 222.4 | 45.8 | 59.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 159.2 | 123.2 | 203.6 | 238.0 | 45.8 | 61.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | 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 | Q4 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 31.7 | 30.9 | 21.9 | 20.1 | 26.3 | 25.9 | 27.5 | 28.3 | 23.8 | 31.5 | 31.7 | 29.6 | 31.7 | 30.9 | 34.9 | |||||||||||||||||||||||||
| - |
| 87.6 |
| 48.4 |
| 14.2 |
| 24.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 4.6 | 3.8 | 4.1 | 3.9 | 3.9 | 5.1 | 3.6 | 2.6 | 3.0 | 3.6 | 3.4 | 4.2 | 4.5 | 2.5 | 3.0 | 2.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 130.7 | 154.4 | 166.2 | 166.2 | 246.7 | 170.1 | 192.5 | 162.0 | 174.4 | 195.6 | 160.2 | 147.7 | 149.0 | 173.6 | 162.2 | 143.7 | - | - |
| 44.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 60.1 | 46.6 | 39.5 | 33.7 | 29.0 | 28.5 | 24.9 | 22.0 | 27.1 | 23.5 | 23.2 | 22.2 | 32.0 | 29.6 | 29.5 | - | - | - |
| Property,Plant & Equipment Net | 34.0 | 34.9 | 29.1 | 27.6 | 12.1 | 11.5 | 13.9 | 8.4 | 13.2 | 14.0 | 14.3 | 13.1 | 13.9 | 15.2 | 15.4 | 16.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 392.9 | 342.8 | 341.6 | 340.5 | 225.5 | 210.1 | 153.4 | 154.5 | 132.0 | 109.4 | 100.2 | 101.5 | 103.6 | 86.2 | 86.0 | 86.2 | - | - |
| Intangible Assets | 350.7 | 252.9 | 277.1 | 302.1 | 118.0 | 121.2 | 30.7 | 39.3 | 11.8 | 4.0 | 2.6 | 6.8 | 9.7 | 10.6 | 14.4 | 19.9 | - | - |
| Operating Lease Right Of Use Assets | 8.4 | 10.2 | 12.9 | 15.3 | 15.7 | 14.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 5.1 | 16.1 | 4.9 | 0.0 | 0.4 | 0.4 | 7.3 | - | 9.2 | 7.3 | 6.3 | 7.4 | 6.2 | 5.0 | 3.8 | 0.3 | - | - |
| Other Non-Current Assets | 0.8 | 3.7 | 3.8 | 2.3 | 1.5 | 1.0 | 0.9 | 1.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.2 | 0.5 | 0.5 | 0.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 922.6 | 815.1 | 835.5 | 853.9 | 619.5 | 528.7 | 398.7 | 372.1 | 345.2 | 336.2 | 300.4 | 290.5 | 299.9 | 293.1 | 283.9 | 267.0 | - | - |
| 7.4 |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 15.5 | 15.5 | 0.0 | 2.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 40.7 | 30.6 | 25.3 | 19.8 | 13.6 | 7.7 | 5.0 | 3.2 | 1.8 | 0.4 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.4 | 3.0 | 3.4 | 3.2 | 2.6 | 2.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 16.3 | 14.0 | 16.4 | 14.6 | 12.9 | 9.4 | 8.7 | 8.2 | 4.3 | 10.8 | 10.2 | 8.1 | 7.4 | 5.7 | 7.8 | 5.9 | - | - |
| Other Current Liabilities | 11.1 | 15.5 | 7.1 | 10.9 | 7.2 | 7.4 | 4.1 | 5.4 | 2.1 | 2.3 | 3.0 | 3.2 | 3.9 | 4.1 | 4.3 | 5.4 | - | - |
| Total Current Liabilities | 107.8 | 89.3 | 86.0 | 96.5 | 58.9 | 61.2 | 44.5 | 35.6 | 18.0 | 23.8 | 23.2 | 21.8 | 21.3 | 18.2 | 19.5 | 21.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 8.7 | 11.2 | 14.0 | 17.0 | 18.4 | 16.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.2 | 1.3 | 1.8 | 9.7 | 13.5 | 17.2 | 0.3 | 0.3 | 0.5 | 0.6 | 0.1 | 0.3 | 0.4 | 0.6 | 0.8 | 1.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.5 | 6.2 | 2.9 | 4.3 | 8.1 | 1.7 | 3.8 | 0.7 | 0.8 | 0.8 | 0.5 | 0.4 | 0.1 | 0.1 | 0.3 | 0.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 286.6 | 234.0 | 295.0 | 352.4 | 147.0 | 157.2 | 49.7 | 41.7 | 26.0 | 36.1 | 25.4 | 25.2 | 25.7 | 22.2 | 23.2 | 26.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 288.2 | 247.4 | 224.8 | 200.1 | 180.7 | 170.3 | 161.9 | 152.0 | 150.4 | 141.1 | 124.4 | 117.8 | 116.1 | 110.3 | 102.6 | 91.6 | - | - |
| Accumulated Other Comprehensive Income | (23.8) | (23.7) | (27.0) | (26.1) | (22.7) | (23.8) | (25.5) | (23.5) | (22.7) | (24.7) | (22.6) | (18.3) | (15.6) | (13.7) | (10.5) | (9.6) | - | - |
| Treasury Stock | 66.1 | 63.4 | 61.5 | 58.2 | 56.5 | 55.1 | 54.3 | 54.2 | 54.5 | 54.2 | 54.5 | 53.2 | 38.5 | 25.5 | 26.4 | 27.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 636.1 | 581.0 | 540.5 | 501.5 | 472.5 | 371.5 | 349.0 | 330.5 | 319.0 | 300.0 | 274.9 | 265.3 | 274.2 | 270.8 | 260.7 | 240.6 | 229.6 | 231.9 |
| Total Equity | 636.1 | 581.0 | 540.5 | 501.5 | 472.5 | 371.5 | 349.0 | 330.5 | 319.0 | 300.0 | 274.9 | 265.3 | 274.2 | 270.8 | 260.7 | 240.6 | 229.6 | 231.9 |
| - |
| - |
| Net debt | 137.3 | 95.7 | 171.9 | 203.1 | (106.6) | 6.8 | (92.8) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 22.9 | 65.1 | 80.2 | 69.7 | 187.7 | 108.8 | 148.1 | 126.5 | 156.4 | 171.8 | 137.0 | 125.9 | 127.7 | 155.4 | 142.7 | 122.1 | - | - |
| Book Value | 636.1 | 581.0 | 540.5 | 501.5 | 472.5 | 371.5 | 349.0 | 330.5 | 319.0 | 300.0 | 274.9 | 265.3 | 274.2 | 270.8 | 260.7 | 240.6 | 229.6 | 231.9 |
| Tangible Book Value | (107.5) | (14.6) | (78.2) | (141.0) | 129.0 | 40.1 | 164.9 | 136.6 | 175.2 | 186.5 | 172.1 | 157.0 | 160.9 | 174.0 | 160.3 | 134.5 | - | - |
| 41.5 |
| 41.4 |
| 47.2 |
| 152.4 |
| 146.9 |
| 127.2 |
| 49.3 |
| 54.1 |
| 55.1 |
| 58.1 |
| 49.1 |
| 92.8 |
| 84.1 |
| 69.6 |
| 72.2 |
| 58.0 |
| 47.7 |
| 52.4 |
| 45.6 |
| 78.2 |
| 92.1 |
| 71.9 |
| 81.1 |
| 75.7 |
| 67.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 31.7 | 30.9 | 21.9 | 20.1 | 26.3 | 25.9 | 27.5 | 28.3 | 23.8 | 31.5 | 31.7 | 29.6 | 31.7 | 30.9 | 34.9 | 41.5 | 41.4 | 47.2 | 152.4 | 146.9 | 127.2 | 49.3 | 54.1 | 55.1 | 58.1 | 49.1 | 92.8 | 84.1 | 69.6 | 72.2 | 58.0 | 47.7 | 52.4 | 45.6 | 78.2 | 92.1 | 71.9 | 81.1 | 75.7 | 67.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 61.2 | 59.7 | 63.5 | 66.1 | 61.2 | 64.9 | 69.6 | 71.2 | 72.0 | 61.4 | 56.0 | 48.0 | 44.9 | 49.7 | 50.5 | 52.0 | 56.7 | 49.4 | 43.7 | 41.3 | 44.1 | 52.5 | 59.2 | 53.9 | 78.5 | 81.1 | 56.4 | 44.7 | 53.5 | 46.4 | 49.8 | 48.2 | 39.8 | 30.3 | 28.9 | 28.6 | 28.7 | 28.0 | 28.7 | 28.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 44.8 | 39.6 | 38.9 | 35.4 | 38.6 | 50.2 | 53.4 | 56.7 | 62.2 | 67.6 | 74.4 | 83.6 | 83.1 | 81.0 | 73.2 | 61.7 | 51.7 | 51.9 | 43.9 | 47.3 | 51.4 | 54.8 | 51.6 | 46.6 | 43.3 | 47.4 | 39.8 | 41.8 | 44.0 | 47.0 | 41.6 | 41.8 | 39.7 | 31.1 | 30.2 | 33.0 | 30.5 | 24.3 | 26.3 | 25.7 |
| Prepaid Expenses | 7.1 | 6.8 | 4.6 | 3.7 | 4.9 | 4.8 | 3.8 | 8.3 | 8.4 | 4.8 | 4.1 | 3.5 | 4.7 | 3.9 | 3.9 | 4.6 | 7.4 | 8.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 146.6 | 141.4 | 130.7 | 127.1 | 134.7 | 145.9 | 154.4 | 164.5 | 166.4 | 165.4 | 166.2 | 167.4 | 169.1 | 170.2 | 166.2 | 169.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 32.7 | 32.9 | 34.0 | 35.0 | 35.5 | 34.8 | 34.9 | 32.7 | 30.1 | 28.6 | 29.1 | 29.6 | 29.8 | 28.4 | 27.6 | 26.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 411.4 | 392.1 | 392.9 | 343.0 | 341.7 | 341.2 | 342.8 | 341.9 | 342.0 | 342.4 | 341.6 | 342.3 | 341.9 | 341.6 | 340.5 | 341.7 | 341.6 | 342.5 | ||||||||||||||||||||||
| Intangible Assets | 374.6 | 343.5 | 350.7 | 237.0 | 242.1 | 247.2 | 252.9 | 258.9 | 264.9 | 270.9 | 277.1 | 283.3 | 289.4 | 295.7 | 302.1 | 308.8 | 315.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.7 | 7.8 | 8.4 | 8.7 | 9.2 | 9.8 | 10.2 | 10.9 | 11.5 | 12.2 | 12.9 | 13.6 | 14.2 | 14.9 | 15.3 | 14.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Other Non-Current Assets | 0.8 | 0.8 | 0.8 | 0.9 | 1.3 | 1.5 | 3.7 | 3.7 | 3.7 | 3.9 | 3.8 | 3.9 | 3.4 | 3.9 | 2.3 | 2.4 | 1.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 974.2 | 918.4 | 922.6 | 770.3 | 781.0 | 796.1 | 815.1 | 820.4 | 825.3 | 828.7 | 835.5 | 840.1 | 847.7 | 854.6 | 853.9 | 863.6 | 869.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 41.7 | 32.5 | 35.9 | 29.4 | 25.3 | 27.0 | 23.8 | 20.9 | 22.2 | 16.7 | 17.1 | 21.5 | 20.7 | 30.6 | 32.4 | 27.9 | 22.8 | 22.9 | 22.6 | 18.8 | 18.9 | 22.5 | 28.1 | 21.9 | 17.4 | 23.2 | 21.2 | 15.5 | 14.6 | 16.0 | 12.9 | 10.8 | 11.0 | 6.3 | 6.2 | 9.8 | 10.8 | 7.9 | 8.6 | 7.3 |
| Short Term Debt | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 11.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 55.9 | 54.7 | 40.7 | 33.6 | 36.7 | 36.3 | 30.6 | 30.5 | 32.2 | 31.2 | 25.3 | 24.2 | 22.6 | 20.4 | 19.8 | 18.2 | 21.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.5 | 2.9 | 3.4 | 2.9 | 2.9 | 2.9 | 3.0 | 3.0 | 3.2 | 3.2 | 3.4 | 3.4 | 3.3 | 3.4 | 3.2 | 3.0 | ||||||||||||||||||||||||
| Accrued Expenses | 13.9 | 10.0 | 16.3 | 13.7 | 11.0 | 13.0 | 14.0 | 12.6 | 9.6 | 9.4 | 16.4 | 15.7 | 12.2 | 11.8 | 14.6 | 12.9 | 11.4 | 10.4 | ||||||||||||||||||||||
| Other Current Liabilities | 18.0 | 13.6 | 11.1 | 9.1 | 8.0 | 8.3 | 15.5 | 14.0 | 14.0 | 8.8 | 7.1 | 8.7 | 9.4 | 8.9 | 11.0 | 10.9 | 10.0 | |||||||||||||||||||||||
| Total Current Liabilities | 131.9 | 113.7 | 107.8 | 88.7 | 85.7 | 90.3 | 89.3 | 82.4 | 81.1 | 70.4 | 86.0 | 89.0 | 83.8 | 90.6 | 96.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 143.0 | 135.0 | 159.2 | 40.1 | 70.0 | 95.0 | 123.2 | 151.6 | 171.8 | 194.7 | 188.1 | 194.6 | 214.1 | 218.6 | 222.4 | 240.7 | 260.2 | 275.3 | 45.8 | 45.7 | 45.5 | 43.5 | 59.0 | 74.5 | 105.0 | 105.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 8.4 | 8.2 | 8.7 | 9.3 | 10.0 | 10.8 | 11.2 | 11.9 | 12.6 | 13.3 | 14.0 | 14.8 | 15.5 | 16.3 | 17.0 | 16.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3.3 | 0.2 | 0.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.8 | 1.8 | 1.8 | 1.8 | 3.2 | 6.9 | 10.6 | 9.7 | 15.4 | 15.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 18.3 | 8.9 | 7.5 | 6.5 | 5.8 | 5.2 | 6.2 | 7.3 | 6.1 | 4.0 | 2.9 | 5.1 | 5.5 | 6.9 | 4.3 | 6.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 308.3 | 269.2 | 286.6 | 148.8 | 175.8 | 205.4 | 234.0 | 257.4 | 275.7 | 286.6 | 295.0 | 308.5 | 327.6 | 344.7 | 352.4 | 376.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 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 | 311.2 | 299.9 | 288.2 | 278.2 | 267.9 | 257.4 | 247.4 | 235.5 | 225.8 | 221.8 | 224.8 | 218.5 | 211.8 | 205.9 | 200.1 | 188.9 | 184.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (24.3) | (23.7) | (23.8) | (23.5) | (24.9) | (25.5) | (23.7) | (24.7) | (24.7) | (24.1) | (27.0) | (24.7) | (24.6) | (24.8) | (26.1) | |||||||||||||||||||||||||
| Treasury Stock | 72.3 | 72.4 | 66.1 | 66.2 | 66.3 | 66.4 | 63.4 | 63.6 | 63.7 | 63.4 | 61.5 | 61.5 | 61.4 | 61.0 | 58.2 | 58.2 | 58.3 | 58.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 666.0 | 649.2 | 636.1 | 621.5 | 605.2 | 590.7 | 581.0 | 563.1 | 549.6 | 542.1 | 540.5 | 531.6 | 520.2 | 509.9 | 501.5 | 486.9 | 480.5 | |||||||||||||||||||||||
| Total Equity | 666.0 | 649.2 | 636.1 | 621.5 | 605.2 | 590.7 | 581.0 | 563.1 | 549.6 | 542.1 | 540.5 | 531.6 | 520.2 | 509.9 | 501.5 | 486.9 | 480.5 | 474.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 143.0 | 135.0 | 159.2 | 40.1 | 70.0 | 95.0 | 123.2 | 151.6 | 171.8 | 194.7 | 203.6 | 210.1 | 229.6 | 234.1 | 238.0 | 256.2 | 275.7 | 286.5 | 45.8 | 45.7 | 45.5 | 45.5 | 61.0 | 76.4 | 106.9 | 107.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 111.3 | 104.0 | 137.3 | 20.0 | 43.7 | 69.0 | 95.7 | 123.3 | 148.0 | 163.1 | 171.9 | 180.5 | 197.9 | 203.1 | 203.1 | 214.7 | 234.3 | 239.3 | ||||||||||||||||||||||
| Working Capital | 14.7 | 27.7 | 22.9 | 38.4 | 49.1 | 55.5 | 65.1 | 82.2 | 85.3 | 94.9 | 80.2 | 78.3 | 85.3 | 79.7 | 69.7 | 75.0 | 77.9 | 77.4 | ||||||||||||||||||||||
| Book Value | 666.0 | 649.2 | 636.1 | 621.5 | 605.2 | 590.7 | 581.0 | 563.1 | 549.6 | 542.1 | 540.5 | 531.6 | 520.2 | 509.9 | 501.5 | 486.9 | 480.5 | 474.0 | ||||||||||||||||||||||
| Tangible Book Value | (120.0) | (86.4) | (107.5) | 41.5 | 21.5 | 2.2 | (14.6) | (37.7) | (57.3) | (71.3) | (78.2) | (94.0) | (111.1) | (127.3) | (141.0) | (163.6) | (176.9) | |||||||||||||||||||||||
| 3.9 |
| 10.8 |
| 11.7 |
| 10.7 |
| 5.1 |
| 11.0 |
| 8.5 |
| 7.5 |
| 3.6 |
| 5.1 |
| 5.5 |
| 3.8 |
| 2.6 |
| 3.6 |
| 3.7 |
| 4.8 |
| 3.0 |
| 3.7 |
| 4.4 |
| 4.6 |
| 3.6 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 167.8 |
| 156.7 |
| 246.7 |
| 246.3 |
| 234.4 |
| 167.3 |
| 170.1 |
| 166.5 |
| 188.4 |
| 185.0 |
| 192.5 |
| 177.9 |
| 175.2 |
| 173.7 |
| 162.0 |
| 146.0 |
| 140.3 |
| 140.0 |
| 174.4 |
| 176.5 |
| 173.6 |
| 192.0 |
| 195.6 |
| 176.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| 27.1 |
| 12.1 |
| 12.6 |
| 13.1 |
| 13.4 |
| 11.5 |
| 12.3 |
| 12.8 |
| 13.2 |
| 13.9 |
| 14.4 |
| 13.9 |
| 11.8 |
| 8.4 |
| 11.5 |
| 12.1 |
| 12.7 |
| 12.8 |
| 13.3 |
| 13.6 |
| 14.0 |
| 14.0 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.5 |
| 221.3 |
| 227.5 |
| 212.4 |
| 210.1 |
| 206.7 |
| 207.4 |
| 214.8 |
| 153.4 |
| 154.0 |
| 154.0 |
| 153.6 |
| 154.5 |
| 154.6 |
| 156.0 |
| 149.3 |
| 132.0 |
| 129.9 |
| 129.9 |
| 111.1 |
| 109.4 |
| 110.7 |
| 322.8 |
| 118.0 |
| 115.0 |
| 113.5 |
| 117.4 |
| 121.2 |
| 125.2 |
| 129.3 |
| 131.0 |
| 30.7 |
| 32.8 |
| 34.8 |
| 36.8 |
| 39.3 |
| 41.8 |
| 44.3 |
| 34.5 |
| 11.8 |
| 12.5 |
| 13.2 |
| 4.3 |
| 4.0 |
| 4.8 |
| 15.4 |
| 15.9 |
| 15.7 |
| 16.3 |
| 16.3 |
| 16.7 |
| 14.3 |
| 14.9 |
| 15.0 |
| 15.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.2 |
| 1.0 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.6 |
| 6.2 |
| 9.2 |
| 8.0 |
| 7.0 |
| 6.6 |
| 7.3 |
| 7.7 |
| 1.3 |
| 1.1 |
| 1.4 |
| 1.7 |
| 1.1 |
| 1.0 |
| 0.8 |
| 16.5 |
| 16.5 |
| 0.9 |
| 0.8 |
| 0.4 |
| 0.4 |
| 1.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 866.2 |
| 619.5 |
| 613.1 |
| 607.5 |
| 528.8 |
| 528.7 |
| 526.9 |
| 554.8 |
| 560.9 |
| 398.7 |
| 385.2 |
| 383.5 |
| 381.7 |
| 372.1 |
| 360.2 |
| 359.3 |
| 347.5 |
| 345.2 |
| 343.7 |
| 339.7 |
| 331.5 |
| 336.2 |
| 323.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.1 |
| 13.6 |
| 13.0 |
| 14.4 |
| 12.0 |
| 7.7 |
| 5.0 |
| 8.1 |
| 6.4 |
| 5.0 |
| 5.0 |
| 6.6 |
| 7.8 |
| 3.2 |
| 3.7 |
| 4.3 |
| 4.1 |
| 1.3 |
| 1.7 |
| 1.6 |
| - |
| 0.4 |
| - |
| 2.9 |
| 2.9 |
| 2.6 |
| 2.7 |
| 2.7 |
| 2.8 |
| 2.5 |
| 2.5 |
| 2.6 |
| 1.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 11.5 |
| 9.7 |
| 10.3 |
| 9.4 |
| 8.7 |
| 8.0 |
| 7.1 |
| 8.7 |
| 5.1 |
| 7.0 |
| 6.7 |
| 8.2 |
| 6.2 |
| 6.1 |
| 4.6 |
| 4.3 |
| 3.3 |
| 4.2 |
| 4.0 |
| 10.8 |
| 7.0 |
| 3.8 |
| 7.2 |
| 8.3 |
| 8.1 |
| 8.0 |
| 7.4 |
| 6.0 |
| 7.4 |
| 8.1 |
| 4.1 |
| 4.0 |
| 4.4 |
| 4.3 |
| 5.4 |
| 2.3 |
| 2.9 |
| 2.5 |
| 2.1 |
| 3.4 |
| 2.7 |
| 2.9 |
| 3.4 |
| 4.4 |
| 94.6 |
| 90.0 |
| 79.3 |
| 58.9 |
| 57.4 |
| 56.9 |
| 67.5 |
| 61.2 |
| 50.3 |
| 53.2 |
| 61.5 |
| 44.5 |
| 35.0 |
| 41.1 |
| 40.8 |
| 35.6 |
| 30.5 |
| 31.0 |
| 23.5 |
| 18.0 |
| 21.8 |
| 21.8 |
| 17.8 |
| 23.8 |
| 20.7 |
| 17.6 |
| 18.2 |
| 18.4 |
| 19.1 |
| 18.8 |
| 19.4 |
| 16.2 |
| 16.8 |
| 16.9 |
| 17.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| 13.5 |
| 18.7 |
| 18.2 |
| 17.8 |
| 17.2 |
| 18.9 |
| 18.9 |
| 18.6 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 2.3 |
| 8.1 |
| 4.7 |
| 7.0 |
| 1.1 |
| 1.7 |
| 1.5 |
| 17.5 |
| 17.9 |
| 3.8 |
| 4.2 |
| 0.5 |
| 0.4 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 389.0 |
| 392.2 |
| 147.0 |
| 147.6 |
| 148.4 |
| 151.1 |
| 157.2 |
| 163.6 |
| 196.4 |
| 204.6 |
| 49.7 |
| 40.2 |
| 42.7 |
| 46.7 |
| 41.7 |
| 36.8 |
| 37.3 |
| 28.9 |
| 26.0 |
| 32.1 |
| 33.3 |
| 29.4 |
| 36.1 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.9 |
| 180.7 |
| 176.1 |
| 173.0 |
| 170.0 |
| 170.3 |
| 165.9 |
| 164.1 |
| 162.1 |
| 161.9 |
| 159.6 |
| 158.0 |
| 156.6 |
| 152.0 |
| 148.1 |
| 145.5 |
| 145.9 |
| 150.5 |
| 146.1 |
| 144.8 |
| 143.5 |
| 141.1 |
| 133.0 |
| (24.3) |
| (22.9) |
| (23.0) |
| (22.7) |
| (21.7) |
| (22.2) |
| (21.9) |
| (23.8) |
| (24.7) |
| (25.3) |
| (22.9) |
| (25.5) |
| (24.6) |
| (25.2) |
| (25.1) |
| (23.5) |
| (23.7) |
| (20.6) |
| (22.4) |
| (22.7) |
| (24.6) |
| (27.2) |
| (28.5) |
| (24.7) |
| (23.0) |
| 56.5 |
| 56.6 |
| 56.6 |
| 56.3 |
| 55.1 |
| 55.2 |
| 55.6 |
| 55.7 |
| 54.3 |
| 54.5 |
| 54.7 |
| 54.9 |
| 54.2 |
| 54.4 |
| 54.6 |
| 54.8 |
| 54.5 |
| 54.5 |
| 54.4 |
| 54.3 |
| 54.2 |
| 54.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 474.0 |
| 472.5 |
| 465.5 |
| 459.2 |
| 377.6 |
| 371.5 |
| 363.3 |
| 358.4 |
| 356.3 |
| 349.0 |
| 345.1 |
| 340.8 |
| 335.0 |
| 330.5 |
| 323.9 |
| 322.2 |
| 318.6 |
| 319.0 |
| 311.6 |
| 306.4 |
| 302.1 |
| 300.0 |
| 290.4 |
| 472.5 |
| 465.5 |
| 459.2 |
| 377.6 |
| 371.5 |
| 363.3 |
| 358.4 |
| 356.3 |
| 349.0 |
| 345.1 |
| 340.8 |
| 335.0 |
| 330.5 |
| 323.9 |
| 322.2 |
| 318.6 |
| 319.0 |
| 311.6 |
| 306.4 |
| 302.1 |
| 300.0 |
| 290.4 |
| (106.6) |
| (101.3) |
| (81.6) |
| (3.8) |
| 6.8 |
| 21.4 |
| 48.9 |
| 58.4 |
| (92.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 187.7 |
| 188.9 |
| 177.6 |
| 99.8 |
| 108.8 |
| 116.1 |
| 135.2 |
| 123.5 |
| 148.1 |
| 142.9 |
| 134.1 |
| 132.9 |
| 126.5 |
| 115.5 |
| 109.3 |
| 116.6 |
| 156.4 |
| 154.7 |
| 151.8 |
| 174.2 |
| 171.8 |
| 156.3 |
| 472.5 |
| 465.5 |
| 459.2 |
| 377.6 |
| 371.5 |
| 363.3 |
| 358.4 |
| 356.3 |
| 349.0 |
| 345.1 |
| 340.8 |
| 335.0 |
| 330.5 |
| 323.9 |
| 322.2 |
| 318.6 |
| 319.0 |
| 311.6 |
| 306.4 |
| 302.1 |
| 300.0 |
| 290.4 |
| (191.3) |
| 129.0 |
| 129.2 |
| 118.1 |
| 47.9 |
| 40.1 |
| 31.4 |
| 21.8 |
| 10.5 |
| 164.9 |
| 158.3 |
| 152.0 |
| 144.7 |
| 136.6 |
| 127.6 |
| 121.9 |
| 134.8 |
| 175.2 |
| 169.1 |
| 163.3 |
| 186.7 |
| 186.5 |
| 174.9 |