| (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 | 34.6 | 67.0 | - | 94.0 | 85.6 | 75.2 | 68.3 | 88.4 | 96.2 | - | 10.4 | 15.3 | 6.2 | 6.2 | 10.4 | 12.3 | 21.1 | 9.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 5.5 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 34.6 | 72.5 | - | 94.0 | 85.6 | 75.2 | 68.3 | 88.4 | 96.2 | - | 10.4 | 15.3 | 6.2 | 6.2 | 10.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 38.0 | 37.0 | - | 53.5 | 39.0 | 37.9 | 43.1 | 40.4 | 35.7 | 37.4 | 36.5 | 62.9 | - | 60.1 | 58.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 54.9 | 38.8 | - | 46.8 | 38.5 | 32.9 | 34.8 | 35.4 | 26.5 | 28.0 | 27.6 | 119.8 | - | 109.7 | 132.6 | 100.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 255.3 | 241.3 | - | 235.4 | 233.4 | 238.1 | 237.8 | 226.2 | 210.7 | 214.0 | 209.0 | 273.7 | - | 258.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 14.3 | 13.8 | - | 18.3 | 16.7 | 14.8 | 17.2 | 13.7 | 12.2 | 14.2 | 13.7 | 21.3 | - | 22.3 | 27.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 30.0 | 30.0 | 30.0 | 40.0 | 106.5 | - | 57.5 | 90.0 | 50.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 75.1 | 75.1 | - | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | - | 75.1 | 75.1 | 75.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 30.0 | 30.0 | 30.0 | 40.0 | 106.5 | - | 57.5 | 90.0 | 50.6 | ||
| (in millions of USD) | Q1 FY 27 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 49.1 | 34.6 | 31.3 | 31.9 | 32.6 | 67.0 | 55.7 | 100.0 | 91.4 | - | 83.9 | 100.3 | 102.1 | 94.0 | 87.0 | |||||||||||||||||||||||||
| - |
| 12.3 |
| 21.1 |
| 9.3 |
| 58.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | 1.8 | 1.3 | 1.4 | 1.4 | 8.9 | - | 7.4 | 8.1 | 5.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | 0.0 | 0.5 | - | - | 0.1 | 1.2 | 0.5 | - | - | - | - | - | - | - |
| Total Current Assets | 131.8 | 152.7 | - | 196.6 | 165.0 | 148.1 | 149.9 | 166.2 | 163.3 | 149.3 | 175.8 | 216.5 | - | 193.4 | 219.2 | 182.4 | - | - |
| 256.8 |
| 252.5 |
| - |
| - |
| Accumulated Depreciation | 192.0 | 188.7 | - | 187.6 | 179.8 | 182.7 | 181.4 | 173.1 | 164.8 | 164.1 | 158.2 | 180.9 | - | 166.9 | 157.3 | 158.8 | - | - |
| Property,Plant & Equipment Net | 63.3 | 52.6 | - | 47.8 | 53.6 | 55.4 | 56.4 | 53.1 | 45.9 | 50.0 | 50.8 | 92.9 | - | 91.9 | 99.5 | 93.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 106.6 | 94.3 | 94.3 | 91.8 | 88.7 | 88.6 | 82.5 | 81.6 | 70.6 | 70.6 | 64.5 | 64.5 | - | 121.8 | 121.6 | 117.3 | - | - |
| Intangible Assets | 38.8 | 33.3 | - | 44.1 | 45.6 | 52.7 | 56.6 | 61.3 | 49.3 | 53.9 | 66.9 | 76.2 | - | 20.8 | 24.1 | 17.5 | - | - |
| Operating Lease Right Of Use Assets | 9.5 | 9.8 | - | 13.1 | 15.5 | 19.2 | 20.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.7 | 4.7 | - | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 3.1 | - | 3.5 | 4.3 | 3.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 356.9 | 348.9 | - | 393.8 | 368.8 | 364.4 | 365.7 | 363.1 | 329.4 | 324.3 | 390.0 | 453.3 | - | 495.3 | 532.0 | 473.7 | - | - |
| 18.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.2 | 4.2 | - | 4.8 | 5.1 | 5.3 | 5.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 16.8 | 15.3 | - | 18.1 | 15.4 | 15.0 | 15.1 | 17.9 | 17.4 | 13.5 | 11.8 | 16.0 | - | 17.5 | 16.1 | 16.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 35.4 | 33.3 | - | 41.2 | 37.2 | 35.1 | 38.0 | 31.6 | 29.6 | 30.0 | 40.4 | 40.2 | - | 43.0 | 50.2 | 47.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 5.0 | 5.3 | - | 8.2 | 10.2 | 13.6 | 14.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.3 | 7.8 | - | 11.1 | 11.4 | 7.7 | 8.7 | 10.9 | 6.2 | 7.0 | 1.5 | 10.2 | - | 23.2 | 23.0 | 25.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.5 | 0.5 | - | 1.3 | 0.5 | 1.2 | 1.5 | 1.4 | 1.2 | 1.2 | 0.9 | 1.7 | - | 1.0 | 1.3 | 1.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 48.2 | 47.0 | - | 62.4 | 65.0 | 63.8 | 71.4 | 74.0 | 67.7 | 72.9 | 91.5 | 168.6 | - | 134.1 | 172.1 | 126.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 201.2 | 184.4 | - | 219.5 | 198.0 | 194.4 | 193.8 | 179.0 | 164.2 | 150.7 | 206.1 | 188.4 | - | 251.7 | 249.9 | 234.6 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | (16.7) | (16.4) | (15.3) | (27.3) | (22.2) | - | (14.9) | (12.8) | (8.4) | - | - |
| Treasury Stock | 85.1 | 71.6 | - | 74.9 | 74.7 | 71.8 | 72.5 | 71.4 | 82.5 | 80.7 | 77.0 | 78.4 | - | 72.9 | 73.7 | 74.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 308.7 | 302.0 | - | 331.4 | 303.8 | 300.5 | 294.3 | 289.1 | 261.7 | 251.4 | 298.5 | 284.7 | 361.2 | 361.2 | 359.9 | 347.7 | 313.3 | 292.0 |
| Total Equity | 308.7 | 302.0 | - | 331.4 | 303.8 | 300.5 | 294.3 | 289.1 | 261.7 | 251.4 | 298.5 | 284.7 | 361.2 | 361.2 | 359.9 | 347.7 | 313.3 | 292.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | (58.4) | (66.2) | - | 29.6 | 91.2 | - | 51.3 | 79.6 | 38.3 | - | - |
| Working Capital | 96.4 | 119.4 | - | 155.4 | 127.8 | 113.0 | 111.9 | 134.5 | 133.8 | 119.3 | 135.4 | 176.3 | - | 150.4 | 169.0 | 135.3 | - | - |
| Book Value | 308.7 | 302.0 | - | 331.4 | 303.8 | 300.5 | 294.3 | 289.1 | 261.7 | 251.4 | 298.5 | 284.7 | 361.2 | 361.2 | 359.9 | 347.7 | 313.3 | 292.0 |
| Tangible Book Value | 163.3 | 174.4 | - | 195.5 | 169.6 | 159.2 | 155.2 | 146.2 | 141.8 | 126.8 | 167.1 | 144.0 | - | 218.6 | 214.2 | 212.8 | - | - |
| 91.5 |
| 91.2 |
| 85.6 |
| 81.0 |
| 82.1 |
| 81.3 |
| 75.2 |
| 89.4 |
| 83.9 |
| 75.8 |
| 68.3 |
| 61.3 |
| 52.5 |
| 87.4 |
| 88.4 |
| 80.8 |
| 79.5 |
| - |
| 96.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 0.0 | 0.0 | 5.5 | 12.9 | 22.7 | 32.3 | - | 18.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 49.1 | 34.6 | 31.3 | 31.9 | 32.6 | 72.5 | 68.6 | 122.6 | 123.7 | - | 102.4 | 100.3 | 102.1 | 94.0 | 87.0 | 91.5 | 91.2 | 85.6 | 81.0 | 82.1 | 81.3 | 75.2 | 89.4 | 83.9 | 75.8 | 68.3 | 61.3 | 52.5 | 87.4 | 88.4 | 80.8 | 79.5 | - | 96.2 | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 34.8 | 38.0 | 35.3 | 36.5 | - | 37.0 | 40.3 | 43.7 | 43.9 | - | 48.1 | 48.2 | 46.6 | 53.5 | 45.7 | 43.9 | 40.9 | 39.0 | 38.6 | 37.9 | 35.7 | 37.9 | 33.8 | 33.5 | 33.2 | 43.1 | 45.0 | 43.7 | 41.9 | 40.4 | 41.6 | 43.5 | 36.2 | 35.7 | 38.4 | 38.2 | 36.4 | 37.4 | 35.2 | 37.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 56.1 | 54.9 | 60.8 | 62.1 | 53.1 | 38.8 | 39.4 | 41.7 | 41.0 | - | 42.3 | 45.7 | 48.0 | 46.8 | 49.9 | 48.4 | 43.9 | 38.5 | 40.4 | 40.2 | 36.3 | 32.9 | 32.0 | 33.3 | 34.2 | 34.8 | 36.5 | 39.1 | 36.8 | 35.4 | 38.2 | 34.9 | 31.0 | 26.5 | 27.8 | 29.2 | 29.2 | 28.0 | 27.1 | 28.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 143.5 | 131.8 | 132.6 | 138.9 | 136.0 | 152.7 | 152.4 | 212.4 | 211.1 | - | 199.3 | 198.9 | 198.7 | 196.6 | 185.1 | 185.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 254.5 | 255.3 | 248.6 | 247.1 | 247.5 | 241.3 | 240.1 | 245.1 | 243.9 | - | 240.9 | 243.4 | 240.3 | 235.4 | 236.2 | 234.9 | 234.4 | 233.4 | 238.8 | 238.3 | 236.3 | 238.1 | 230.4 | 233.3 | 234.3 | 237.8 | 239.3 | 238.2 | 230.7 | 226.2 | 225.7 | 225.3 | 213.1 | 210.7 | 212.5 | 212.6 | 212.0 | 214.0 | 209.4 | 210.5 |
| Accumulated Depreciation | 193.0 | 192.0 | 191.2 | 189.1 | 188.4 | 188.7 | 186.9 | 190.3 | 188.8 | - | 184.9 | 191.4 | 189.7 | 187.6 | 186.8 | 184.7 | 182.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 61.5 | 63.3 | 57.4 | 58.0 | 59.1 | 52.6 | 53.2 | 54.8 | 55.1 | - | 56.0 | 52.0 | 50.6 | 47.8 | 49.4 | 50.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 106.6 | 106.6 | 106.6 | 106.9 | 106.8 | 94.3 | 94.3 | 94.3 | 94.3 | 94.3 | 92.4 | 92.2 | 92.0 | 91.8 | 93.4 | 88.7 | 88.7 | 88.7 | ||||||||||||||||||||||
| Intangible Assets | 36.8 | 38.8 | 40.9 | 40.6 | 42.8 | 33.3 | 34.5 | 36.5 | 36.4 | - | 42.1 | 43.3 | 42.5 | 44.1 | 44.1 | 42.6 | 43.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 8.3 | 9.5 | 10.6 | 11.3 | 10.8 | 9.8 | 11.1 | 8.4 | 8.8 | - | 11.2 | 12.2 | 11.9 | 13.1 | 14.2 | 13.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 0.4 | 0.4 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 363.5 | 356.9 | 354.3 | 361.8 | 361.7 | 348.9 | 346.1 | 406.8 | 406.2 | - | 401.2 | 398.9 | 396.0 | 393.8 | 386.7 | 381.5 | 377.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 15.3 | 14.3 | 12.9 | 19.6 | 23.1 | 13.8 | 12.1 | 14.3 | 15.5 | - | 10.9 | 13.1 | 14.5 | 18.3 | 15.4 | 15.8 | 16.7 | 16.7 | 16.0 | 18.8 | 15.4 | 14.8 | 12.3 | 13.8 | 12.0 | 17.2 | 16.5 | 17.9 | 15.0 | 13.7 | 13.8 | 15.4 | 11.3 | 12.2 | 10.0 | 10.8 | 11.7 | 14.2 | 10.1 | 11.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.8 | 4.2 | 4.6 | 4.3 | 4.3 | 4.2 | 4.7 | 3.9 | 4.1 | - | 4.8 | 4.9 | 4.7 | 4.8 | 4.9 | 4.6 | ||||||||||||||||||||||||
| Accrued Expenses | 21.6 | 16.8 | 17.5 | 17.3 | 18.4 | 15.3 | 15.6 | 15.7 | 17.2 | - | 18.6 | 17.7 | 19.2 | 18.1 | 19.1 | 19.1 | 19.9 | 15.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 40.7 | 35.4 | 35.0 | 41.2 | 45.8 | 33.3 | 32.3 | 33.9 | 36.8 | - | 34.3 | 35.6 | 38.4 | 41.2 | 39.4 | 39.5 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 |
| Operating Lease Liabilities Non-Current | 4.3 | 5.0 | 5.8 | 6.7 | 6.2 | 5.3 | 6.2 | 4.2 | 4.5 | - | 6.1 | 7.1 | 7.0 | 8.2 | 9.2 | 8.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7.4 | 7.3 | 8.2 | 8.1 | 8.0 | 7.8 | 9.4 | 9.3 | 9.4 | - | 11.5 | 11.3 | 11.2 | 11.1 | 11.9 | 11.7 | 11.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.1 | 1.1 | - | 1.1 | 1.1 | 1.1 | 1.3 | 1.0 | 0.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 52.9 | 48.2 | 49.5 | 56.5 | 60.5 | 47.0 | 48.4 | 48.4 | 51.8 | - | 53.6 | 55.7 | 58.3 | 62.4 | 65.2 | 66.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | - | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 | 75.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 204.7 | 201.2 | 198.7 | 194.3 | 187.7 | 184.4 | 182.1 | 244.2 | 240.4 | - | 232.5 | 229.1 | 224.6 | 219.5 | 213.7 | 208.9 | 203.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 85.0 | 85.1 | 85.1 | 79.2 | 76.2 | 71.6 | 72.0 | 72.1 | 72.5 | - | 74.1 | 74.1 | 74.5 | 74.9 | 74.9 | 74.9 | 75.2 | 74.7 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 310.7 | 308.7 | 304.8 | 305.4 | 301.2 | 302.0 | 297.7 | 358.4 | 354.4 | - | 347.6 | 343.1 | 337.7 | 331.4 | 321.4 | 315.3 | 308.6 | |||||||||||||||||||||||
| Total Equity | 310.7 | 308.7 | 304.8 | 305.4 | 301.2 | 302.0 | 297.7 | 358.4 | 354.4 | - | 347.6 | 343.1 | 337.7 | 331.4 | 321.4 | 315.3 | 308.6 | 303.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 102.8 | 96.4 | 97.6 | 97.8 | 90.2 | 119.4 | 120.1 | 178.5 | 174.3 | - | 165.0 | 163.3 | 160.3 | 155.4 | 145.7 | 146.4 | 136.3 | 127.8 | ||||||||||||||||||||||
| Book Value | 310.7 | 308.7 | 304.8 | 305.4 | 301.2 | 302.0 | 297.7 | 358.4 | 354.4 | - | 347.6 | 343.1 | 337.7 | 331.4 | 321.4 | 315.3 | 308.6 | 303.8 | ||||||||||||||||||||||
| Tangible Book Value | 167.3 | 163.3 | 157.3 | 157.8 | 151.6 | 174.4 | 168.8 | 227.5 | 223.6 | - | 213.2 | 207.7 | 203.2 | 195.5 | 183.9 | 184.0 | 176.1 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.2 |
| 1.8 |
| 1.5 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.2 |
| 0.8 |
| 1.0 |
| 1.4 |
| 1.2 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.2 |
| - |
| - |
| 177.7 |
| 165.0 |
| 161.9 |
| 161.9 |
| 154.7 |
| 148.1 |
| 160.3 |
| 155.2 |
| 145.4 |
| 149.9 |
| 144.8 |
| 137.0 |
| 167.3 |
| 166.2 |
| 163.0 |
| 159.7 |
| 165.2 |
| 163.3 |
| 162.6 |
| 154.9 |
| 152.3 |
| 149.3 |
| 157.7 |
| 160.6 |
| 179.8 |
| 184.9 |
| 184.0 |
| 182.8 |
| 182.7 |
| 180.4 |
| 181.0 |
| 179.2 |
| 181.4 |
| 180.4 |
| 177.6 |
| 175.4 |
| 173.1 |
| 171.2 |
| 169.5 |
| 166.8 |
| 164.8 |
| 166.3 |
| 164.8 |
| 163.4 |
| 164.1 |
| 162.8 |
| 162.0 |
| 52.0 |
| 53.6 |
| 53.9 |
| 54.3 |
| 53.5 |
| 55.4 |
| 50.0 |
| 52.3 |
| 55.1 |
| 56.4 |
| 58.9 |
| 60.5 |
| 55.3 |
| 53.1 |
| 54.5 |
| 55.9 |
| 46.4 |
| 45.9 |
| 46.2 |
| 47.8 |
| 48.6 |
| 50.0 |
| 46.6 |
| 48.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.7 |
| 88.7 |
| 88.6 |
| 88.6 |
| 82.5 |
| 82.5 |
| 82.5 |
| 82.5 |
| 83.0 |
| 83.0 |
| 82.5 |
| 81.6 |
| 81.4 |
| 80.9 |
| 70.6 |
| 70.6 |
| 70.6 |
| 70.6 |
| 70.6 |
| 70.6 |
| 64.5 |
| 64.5 |
| 45.6 |
| 47.8 |
| 49.7 |
| 50.6 |
| 52.7 |
| 50.6 |
| 52.6 |
| 54.6 |
| 56.6 |
| 58.7 |
| 60.7 |
| 61.2 |
| 61.3 |
| 63.1 |
| 65.5 |
| 49.8 |
| 49.3 |
| 50.7 |
| 52.2 |
| 52.4 |
| 53.9 |
| 34.0 |
| 34.9 |
| 15.0 |
| 15.5 |
| 17.1 |
| 18.4 |
| 19.0 |
| 19.2 |
| 16.1 |
| 17.3 |
| 18.6 |
| 20.1 |
| 20.8 |
| 20.8 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 4.2 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 368.8 |
| 369.7 |
| 373.2 |
| 370.7 |
| 364.4 |
| 359.8 |
| 360.2 |
| 356.5 |
| 365.7 |
| 367.1 |
| 362.9 |
| 385.8 |
| 363.1 |
| 362.3 |
| 362.4 |
| 332.3 |
| 329.4 |
| 330.5 |
| 325.9 |
| 324.4 |
| 324.3 |
| 318.6 |
| 324.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.1 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.3 |
| 5.1 |
| 5.2 |
| 5.4 |
| 5.7 |
| 5.6 |
| 5.3 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| 16.0 |
| 17.8 |
| 15.0 |
| 15.5 |
| 15.6 |
| 13.8 |
| 15.1 |
| 16.2 |
| 15.1 |
| 18.1 |
| 17.9 |
| 16.8 |
| 16.6 |
| 16.6 |
| 17.4 |
| 14.8 |
| 13.1 |
| 12.2 |
| 13.5 |
| 11.7 |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.5 |
| 37.2 |
| 38.3 |
| 40.4 |
| 38.7 |
| 35.1 |
| 32.8 |
| 34.6 |
| 31.2 |
| 38.0 |
| 38.3 |
| 38.4 |
| 38.2 |
| 31.6 |
| 30.6 |
| 32.0 |
| 27.9 |
| 29.6 |
| 27.0 |
| 26.3 |
| 29.4 |
| 30.0 |
| 24.8 |
| 26.6 |
| 9.8 |
| 10.2 |
| 11.3 |
| 12.6 |
| 13.2 |
| 13.6 |
| 10.8 |
| 11.9 |
| 13.0 |
| 14.2 |
| 15.0 |
| 15.2 |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.4 |
| 8.1 |
| 7.9 |
| 7.8 |
| 7.7 |
| 9.2 |
| 9.0 |
| 8.9 |
| 8.7 |
| 11.8 |
| 11.7 |
| 11.0 |
| 10.9 |
| 11.7 |
| 11.6 |
| 6.3 |
| 6.2 |
| 7.4 |
| 7.3 |
| 7.1 |
| 7.0 |
| 4.7 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.7 |
| 1.2 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.1 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.2 |
| 1.5 |
| 1.5 |
| 1.1 |
| 1.2 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.0 |
| 65.0 |
| 63.8 |
| 67.9 |
| 67.2 |
| 63.8 |
| 63.1 |
| 65.9 |
| 63.5 |
| 71.4 |
| 66.6 |
| 66.9 |
| 93.6 |
| 74.0 |
| 74.6 |
| 75.9 |
| 66.6 |
| 67.7 |
| 70.8 |
| 69.9 |
| 72.5 |
| 72.9 |
| 70.9 |
| 72.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 198.0 |
| 197.8 |
| 196.8 |
| 195.9 |
| 194.4 |
| 195.2 |
| 192.7 |
| 192.1 |
| 193.8 |
| 191.1 |
| 186.4 |
| 182.8 |
| 179.0 |
| 176.7 |
| 172.2 |
| 168.3 |
| 164.2 |
| 160.6 |
| 157.5 |
| 154.0 |
| 150.7 |
| 149.0 |
| 147.8 |
| - |
| - |
| - |
| (19.7) |
| - |
| (20.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.5) |
| (16.7) |
| (15.7) |
| (15.9) |
| (16.2) |
| (16.4) |
| (14.5) |
| (14.8) |
| (15.0) |
| (15.3) |
| (17.3) |
| (17.3) |
| 72.0 |
| 70.1 |
| 70.3 |
| 71.8 |
| 72.4 |
| 71.6 |
| 71.8 |
| 72.5 |
| 72.5 |
| 71.6 |
| 71.3 |
| 71.4 |
| 71.1 |
| 67.3 |
| 81.8 |
| 82.5 |
| 82.5 |
| 82.5 |
| 82.6 |
| 80.7 |
| 80.0 |
| 74.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.8 |
| 305.9 |
| 305.3 |
| 303.5 |
| 300.5 |
| 296.7 |
| 294.3 |
| 293.0 |
| 294.3 |
| 300.4 |
| 296.0 |
| 292.3 |
| 289.1 |
| 287.7 |
| 286.5 |
| 265.8 |
| 261.7 |
| 259.8 |
| 256.0 |
| 251.9 |
| 251.4 |
| 247.7 |
| 252.1 |
| 305.9 |
| 305.3 |
| 303.5 |
| 300.5 |
| 296.7 |
| 294.3 |
| 293.0 |
| 294.3 |
| 300.4 |
| 296.0 |
| 292.3 |
| 289.1 |
| 287.7 |
| 286.5 |
| 265.8 |
| 261.7 |
| 259.8 |
| 256.0 |
| 251.9 |
| 251.4 |
| 247.7 |
| 252.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (57.4) |
| (58.4) |
| (50.8) |
| (49.5) |
| - |
| (66.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.6 |
| 121.4 |
| 116.0 |
| 113.0 |
| 127.5 |
| 120.6 |
| 114.2 |
| 111.9 |
| 106.5 |
| 98.7 |
| 129.1 |
| 134.5 |
| 132.3 |
| 127.7 |
| 137.3 |
| 133.8 |
| 135.6 |
| 128.6 |
| 122.9 |
| 119.3 |
| 132.9 |
| 133.9 |
| 305.9 |
| 305.3 |
| 303.5 |
| 300.5 |
| 296.7 |
| 294.3 |
| 293.0 |
| 294.3 |
| 300.4 |
| 296.0 |
| 292.3 |
| 289.1 |
| 287.7 |
| 286.5 |
| 265.8 |
| 261.7 |
| 259.8 |
| 256.0 |
| 251.9 |
| 251.4 |
| 247.7 |
| 252.1 |
| 169.6 |
| 169.5 |
| 167.0 |
| 164.2 |
| 159.2 |
| 163.6 |
| 159.2 |
| 155.9 |
| 155.2 |
| 158.7 |
| 152.4 |
| 148.6 |
| 146.2 |
| 143.2 |
| 140.1 |
| 145.4 |
| 141.8 |
| 138.4 |
| 133.1 |
| 128.9 |
| 126.8 |
| 149.1 |
| 152.7 |