| (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 | 4.3 | 2.5 | 2.6 | 2.9 | 10.4 | 7.6 | 14.2 | 10.3 | 37.7 | 30.4 | 33.3 | 52.0 | 64.6 | 101.5 | 73.7 | 74.8 | 124.8 | 115.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 4.3 | 2.5 | 2.6 | 2.9 | 10.4 | 7.6 | 14.2 | 10.3 | 37.7 | 30.4 | 33.3 | 52.0 | 64.6 | 101.5 | 73.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | 55.9 | 58.2 | 73.5 | 82.3 | 72.4 | 63.3 | 77.6 | 89.5 | 97.4 | 58.4 | 64.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 60.2 | 70.5 | 73.1 | 75.7 | 62.9 | 78.6 | 118.5 | 124.5 | 102.7 | 83.2 | 96.4 | 95.1 | 77.0 | 107.1 | 89.5 | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 191.3 | 188.7 | 189.1 | 185.5 | 203.5 | 168.5 | 138.0 | 123.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 52.5 | 50.1 | 39.5 | 48.8 | 41.4 | 54.8 | 63.0 | 78.3 | 52.4 | 37.7 | 55.8 | 67.2 | 46.6 | 50.5 | 49.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4.0 | 4.3 | 3.4 | 4.2 | 2.6 | 2.5 | 3.1 | 4.0 | 3.1 | 2.6 | 3.0 | 3.9 | 2.6 | 2.9 | 4.9 | |||||||||||||||||||||||||
| - |
| 74.8 |
| 124.8 |
| 115.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 5.4 | 6.9 | 8.7 | 11.1 | 14.1 | 13.0 | 4.1 | 5.8 | 9.1 | 5.2 | 5.1 | 4.1 | 2.0 | 1.9 | 1.8 | 2.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 156.9 | 161.6 | 167.4 | 205.7 | 179.5 | 195.3 | 216.7 | 226.7 | 226.3 | 199.6 | 214.5 | 244.2 | 247.4 | 276.4 | 240.0 | 239.3 | - | - |
| 124.3 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 109.0 | 101.8 | 93.0 | 81.5 | 76.8 | 93.7 | 87.9 | 81.2 | 78.5 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 82.3 | 86.9 | 96.1 | 104.0 | 126.7 | 74.8 | 50.1 | 42.3 | 45.8 | 46.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 0.2 | 4.0 | 5.3 | 5.8 | 5.1 | 4.3 | 3.5 | 2.0 | - | - |
| Goodwill | 33.1 | 31.9 | 32.6 | 30.7 | 20.2 | 20.3 | 19.6 | 19.3 | 19.8 | 18.9 | 81.8 | 82.9 | 57.8 | 41.2 | 41.2 | 43.8 | - | - |
| Intangible Assets | 11.5 | 14.8 | 19.0 | 23.8 | 31.0 | 36.9 | 42.1 | 49.8 | 57.4 | 63.5 | 134.9 | 82.1 | 51.8 | 40.2 | 42.9 | 45.4 | - | - |
| Operating Lease Right Of Use Assets | 28.3 | 18.5 | 14.9 | 17.3 | 15.1 | 16.1 | 11.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 20.4 | 28.9 | 0.0 | 0.0 | 37.2 | 38.5 | 19.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.1 | 3.5 | 3.0 | 2.4 | 1.3 | 1.2 | 1.1 | 0.6 | 2.1 | 3.0 | 3.2 | 1.7 | 1.5 | 1.7 | 1.4 | 1.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 330.4 | 334.6 | 312.4 | 365.3 | 342.6 | 370.4 | 405.2 | 383.2 | 401.7 | 393.0 | 566.7 | 491.7 | 413.2 | 406.1 | 379.9 | 378.4 | - | - |
| 45.5 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 5.9 | 10.2 | 12.5 | 19.5 | 13.4 | 7.1 | 8.4 | 6.6 | 1.4 | 7.6 | 6.9 | 8.0 | 5.7 | 7.4 | 6.8 | 16.9 | - | - |
| Operating Lease Liabilities Current | 4.4 | 3.8 | 3.0 | 3.1 | 2.9 | 2.6 | 2.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 14.0 | 12.4 | 17.4 | 16.2 | 13.8 | 15.7 | 15.6 | 13.6 | 9.8 | 9.0 | 8.6 | 7.9 | 6.5 | 8.6 | 8.1 | 9.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 83.9 | 88.3 | 94.5 | 103.1 | 86.2 | 95.3 | 116.7 | 124.2 | 93.5 | 82.3 | 91.6 | 108.7 | 75.5 | 92.0 | 84.7 | 97.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 24.3 | 14.7 | 11.9 | 14.2 | 12.3 | 13.5 | 9.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.9 | 1.2 | 1.2 | 3.1 | 3.8 | 4.1 | 4.8 | 5.3 | 6.9 | 11.4 | 8.9 | 7.6 | 11.8 | 12.1 | 11.7 | 11.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.7 | 4.6 | 6.8 | 7.6 | 9.6 | 11.8 | 11.9 | 17.3 | 17.5 | 16.9 | 15.8 | 13.8 | 10.0 | 14.4 | 13.6 | 11.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 154.4 | 155.5 | 169.6 | 227.7 | 159.0 | 193.6 | 235.3 | 261.1 | 247.2 | 259.8 | 283.8 | 155.8 | 96.8 | 118.5 | 110.1 | 122.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 44.8 | 43.6 | 43.1 | 41.3 | 43.3 | 44.6 | 49.2 | 48.0 | 45.0 | 44.1 | 46.7 | 48.1 | 47.2 | 46.3 | 47.3 | 47.3 | - | - |
| Retained Earnings | 175.1 | 167.6 | 124.6 | 123.2 | 168.7 | 165.1 | 157.5 | 114.3 | 145.8 | 133.7 | 276.6 | 322.7 | 298.4 | 270.3 | 255.2 | 233.3 | - | - |
| Accumulated Other Comprehensive Income | (20.9) | (21.7) | (19.3) | (21.2) | (18.8) | (20.3) | (20.2) | (22.2) | (17.8) | (25.3) | (17.9) | (11.9) | (4.6) | (3.7) | (4.6) | (1.1) | - | - |
| Treasury Stock | - | - | - | - | 10.2 | 12.7 | 16.8 | 18.2 | 18.7 | 19.3 | 22.6 | 23.1 | 24.7 | 25.5 | 28.2 | 23.9 | - | - |
| Minority Interest | 0.7 | 0.7 | 0.7 | 0.4 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 175.3 | 178.3 | 142.1 | 137.2 | 183.1 | 176.8 | 169.9 | 122.1 | 154.5 | 133.3 | 282.8 | 335.9 | 316.4 | 287.6 | 269.8 | 255.7 | 232.6 | 217.6 |
| Total Equity | 176.0 | 179.0 | 142.8 | 137.6 | 183.6 | 176.8 | 169.9 | 122.1 | 154.5 | 133.3 | 282.8 | 335.9 | 316.4 | 287.6 | 269.8 | 255.7 | 232.6 | 217.6 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 73.0 | 73.3 | 72.9 | 102.6 | 93.3 | 100.0 | 99.9 | 102.5 | 132.8 | 117.3 | 122.8 | 135.5 | 171.9 | 184.4 | 155.3 | 142.3 | - | - |
| Book Value | 175.3 | 178.3 | 142.1 | 137.2 | 183.1 | 176.8 | 169.9 | 122.1 | 154.5 | 133.3 | 282.8 | 335.9 | 316.4 | 287.6 | 269.8 | 255.7 | 232.6 | 217.6 |
| Tangible Book Value | 130.7 | 131.6 | 90.5 | 82.6 | 131.9 | 119.6 | 108.2 | 53.0 | 77.3 | 50.8 | 66.2 | 170.8 | 206.8 | 206.2 | 185.7 | 166.5 | - | - |
| 7.7 |
| 6.2 |
| 10.4 |
| 6.4 |
| 4.1 |
| 5.0 |
| 7.6 |
| 9.3 |
| 7.4 |
| 6.4 |
| 14.2 |
| 15.4 |
| 12.0 |
| 9.0 |
| 10.3 |
| 9.6 |
| 13.3 |
| 11.0 |
| - |
| 35.0 |
| 35.5 |
| 33.8 |
| 30.4 |
| 3.7 |
| 32.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.0 | 4.3 | 3.4 | 4.2 | 2.6 | 2.5 | 3.1 | 4.0 | 3.1 | 2.6 | 3.0 | 3.9 | 2.6 | 2.9 | 4.9 | 7.7 | 6.2 | 10.4 | 6.4 | 4.1 | 5.0 | 7.6 | 9.3 | 7.4 | 6.4 | 14.2 | 15.4 | 12.0 | 9.0 | 10.3 | 9.6 | 13.3 | 11.0 | - | 35.0 | 35.5 | 33.8 | 30.4 | 3.7 | 32.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 68.5 | 60.2 | 69.6 | 75.4 | 81.8 | 70.5 | 73.9 | 80.1 | 85.8 | 73.1 | 82.0 | 79.5 | 84.6 | 75.7 | 85.1 | 73.4 | 67.8 | 62.9 | 108.9 | 114.2 | 117.4 | 116.5 | 117.3 | 113.7 | 113.5 | 118.5 | 128.7 | 134.4 | 142.7 | 124.5 | 107.2 | 101.3 | 101.1 | - | 104.0 | 84.6 | 82.6 | 83.2 | 91.4 | 95.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 8.2 | 5.4 | 8.2 | 9.5 | 9.4 | 6.9 | 9.5 | 10.9 | 12.1 | 8.7 | 9.7 | 12.2 | 11.8 | 11.1 | 13.7 | 18.6 | 19.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 162.2 | 156.9 | 153.5 | 173.5 | 164.3 | 161.6 | 173.5 | 191.5 | 183.0 | 167.4 | 189.8 | 203.8 | 185.2 | 205.7 | 216.4 | 202.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 193.5 | 191.3 | 190.0 | 191.8 | 190.5 | 188.7 | 188.3 | 187.6 | 189.4 | - | 188.6 | 189.4 | 187.9 | 185.5 | 186.3 | 185.8 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 32.7 | 33.1 | 33.0 | 33.3 | 32.4 | 31.9 | 32.9 | 32.0 | 32.0 | 32.6 | 30.9 | 31.4 | 30.9 | 30.7 | 33.4 | 24.6 | 19.9 | 20.2 | ||||||||||||||||||||||
| Intangible Assets | 10.9 | 11.5 | 12.2 | 12.9 | 13.7 | 14.8 | 16.0 | 17.1 | 18.2 | 19.0 | 20.0 | 21.3 | 22.5 | 23.8 | 29.2 | 29.5 | 29.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 27.2 | 28.3 | 30.1 | 23.3 | 23.5 | 18.5 | 12.6 | 13.3 | 14.1 | 14.9 | 15.4 | 15.8 | 16.5 | 17.3 | 12.7 | 13.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 20.5 | 20.4 | 24.0 | 26.3 | 29.6 | 28.9 | 30.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 36.3 | 36.8 | 37.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 2.9 | 3.1 | 4.2 | 4.3 | 3.5 | 3.5 | 3.8 | 3.8 | 3.0 | 3.0 | 2.6 | 2.4 | 2.3 | 2.4 | 1.2 | 1.2 | 1.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 333.8 | 330.4 | 333.9 | 349.9 | 342.8 | 334.6 | 344.5 | 333.3 | 326.4 | 312.4 | 334.6 | 351.6 | 336.4 | 365.3 | 413.2 | 365.4 | 347.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 44.1 | 52.5 | 37.7 | 39.9 | 37.3 | 50.1 | 40.0 | 45.9 | 43.4 | 39.5 | 44.9 | 43.9 | 48.6 | 48.8 | 51.2 | 49.9 | 45.5 | 41.4 | 53.7 | 65.8 | 66.4 | 54.8 | 60.2 | 71.5 | 63.9 | 63.0 | 73.2 | 78.5 | 90.4 | 78.3 | 72.4 | 73.7 | 63.6 | - | 59.8 | 57.2 | 55.9 | 37.7 | 41.3 | 58.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 8.7 | 5.9 | 9.1 | 9.0 | 10.1 | 10.2 | 9.7 | 7.5 | 11.5 | 12.5 | 16.0 | 16.0 | 14.6 | 19.5 | 22.2 | 19.1 | 19.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.7 | 2.8 | ||||||||||||||||||||||||
| Accrued Expenses | 13.5 | 14.0 | 13.4 | 11.7 | 11.0 | 12.4 | 11.3 | 12.9 | 15.9 | 17.4 | 14.7 | 14.9 | 13.1 | 16.2 | 14.8 | 13.0 | 11.6 | 13.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 73.0 | 83.9 | 69.5 | 68.6 | 63.9 | 88.3 | 76.4 | 80.4 | 84.2 | 94.5 | 96.0 | 91.6 | 88.5 | 103.1 | 105.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 23.3 | 24.3 | 25.7 | 19.8 | 20.1 | 14.7 | 9.9 | 10.5 | 11.2 | 11.9 | 12.3 | 12.7 | 13.4 | 14.2 | 10.0 | 10.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.9 | 0.9 | 1.1 | 1.1 | 1.1 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 1.1 | 1.7 | 1.8 | 3.1 | 2.8 | 3.6 | 3.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.7 | 2.7 | 3.4 | 3.7 | 3.8 | 4.6 | 6.3 | 6.5 | 6.6 | 6.8 | 7.4 | 7.5 | 7.7 | 7.6 | 8.7 | 10.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 159.3 | 154.4 | 158.3 | 174.7 | 171.2 | 155.5 | 162.1 | 185.6 | 181.1 | 169.6 | 192.5 | 209.0 | 199.4 | 227.7 | 237.5 | 184.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 39.5 | 44.8 | 43.5 | 42.3 | 41.8 | 43.6 | 43.4 | 42.6 | 41.9 | 43.1 | 41.8 | 40.9 | 41.0 | 41.3 | 42.6 | 42.2 | 42.2 | |||||||||||||||||||||||
| Retained Earnings | 176.6 | 175.1 | 172.7 | 168.4 | 165.5 | 167.6 | 167.8 | 131.9 | 129.1 | 124.6 | 125.1 | 124.5 | 121.0 | 123.2 | 167.1 | 169.2 | 167.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (22.1) | (20.9) | (20.7) | (20.1) | (21.9) | (21.7) | (20.5) | (21.2) | (20.6) | (19.3) | (20.1) | (18.5) | (20.3) | (21.2) | (26.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.2 | 10.2 | ||||||||||||||||||||||
| Minority Interest | 0.9 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.5 | ||||||||||||||||||||||
| Total Stockholders Equity | 173.6 | 175.3 | 174.8 | 174.4 | 170.8 | 178.3 | 181.9 | 147.1 | 144.6 | 142.1 | 141.8 | 142.2 | 136.6 | 137.2 | 175.3 | 180.6 | 181.1 | |||||||||||||||||||||||
| Total Equity | 174.5 | 176.0 | 175.6 | 175.2 | 171.6 | 179.0 | 182.4 | 147.7 | 145.3 | 142.8 | 142.1 | 142.6 | 137.0 | 137.6 | 175.7 | 181.0 | 181.7 | 183.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 89.3 | 73.0 | 84.0 | 104.9 | 100.5 | 73.3 | 97.1 | 111.0 | 98.8 | 72.9 | 93.8 | 112.1 | 96.7 | 102.6 | 111.3 | 106.3 | 97.3 | 93.3 | ||||||||||||||||||||||
| Book Value | 173.6 | 175.3 | 174.8 | 174.4 | 170.8 | 178.3 | 181.9 | 147.1 | 144.6 | 142.1 | 141.8 | 142.2 | 136.6 | 137.2 | 175.3 | 180.6 | 181.1 | 183.1 | ||||||||||||||||||||||
| Tangible Book Value | 130.0 | 130.7 | 129.6 | 128.2 | 124.7 | 131.6 | 133.0 | 98.0 | 94.4 | 90.5 | 91.0 | 89.5 | 83.2 | 82.6 | 112.6 | 126.4 | 131.7 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 14.7 |
| 13.7 |
| 13.7 |
| 13.0 |
| 15.2 |
| 7.2 |
| 9.1 |
| 4.1 |
| 6.3 |
| 7.0 |
| 7.8 |
| 5.8 |
| 7.4 |
| 12.1 |
| 12.4 |
| - |
| 10.0 |
| 6.6 |
| 6.8 |
| 5.2 |
| 6.2 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| - |
| 3.9 |
| - |
| - |
| - |
| 187.1 |
| 179.5 |
| 194.6 |
| 210.5 |
| 201.8 |
| 195.3 |
| 203.2 |
| 210.8 |
| 207.2 |
| 216.7 |
| 235.5 |
| 252.1 |
| 259.0 |
| 226.7 |
| 210.5 |
| 223.4 |
| 201.5 |
| - |
| 229.4 |
| 204.9 |
| 211.1 |
| 199.6 |
| 173.5 |
| 221.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.6 |
| 109.0 |
| 107.2 |
| 107.3 |
| 104.6 |
| 101.8 |
| 100.4 |
| 98.1 |
| 95.5 |
| - |
| 90.1 |
| 87.9 |
| 84.4 |
| 81.5 |
| 80.2 |
| 77.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.9 |
| 82.3 |
| 82.8 |
| 84.4 |
| 85.9 |
| 86.9 |
| 87.9 |
| 89.5 |
| 93.9 |
| - |
| 98.5 |
| 101.6 |
| 103.5 |
| 104.0 |
| 106.1 |
| 108.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| 4.0 |
| 3.8 |
| 4.0 |
| 4.4 |
| 4.6 |
| 20.1 |
| 20.4 |
| 20.4 |
| 20.3 |
| 19.8 |
| 19.0 |
| 19.0 |
| 19.6 |
| 18.9 |
| 19.2 |
| 19.4 |
| 19.3 |
| 19.4 |
| 19.6 |
| 20.1 |
| - |
| 19.7 |
| 19.4 |
| 19.1 |
| 18.9 |
| 19.4 |
| 24.0 |
| 31.0 |
| 32.5 |
| 34.0 |
| 35.5 |
| 36.9 |
| 38.0 |
| 40.2 |
| 41.6 |
| 42.1 |
| 44.6 |
| 46.4 |
| 48.3 |
| 49.8 |
| 51.8 |
| 53.7 |
| 56.0 |
| - |
| 59.1 |
| 60.6 |
| 61.9 |
| 63.5 |
| 65.8 |
| 70.4 |
| 14.4 |
| 15.1 |
| 14.4 |
| 15.0 |
| 15.4 |
| 16.1 |
| 16.7 |
| 17.7 |
| 18.3 |
| 11.3 |
| 13.2 |
| 13.2 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.2 |
| 38.0 |
| 38.5 |
| 38.8 |
| 38.5 |
| 37.3 |
| 28.8 |
| 28.9 |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.3 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.3 |
| 1.4 |
| 0.5 |
| 0.6 |
| 0.7 |
| 1.4 |
| 1.7 |
| - |
| 2.2 |
| 2.6 |
| 2.8 |
| 3.0 |
| 3.0 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 342.6 |
| 359.8 |
| 379.9 |
| 374.5 |
| 370.4 |
| 378.9 |
| 397.4 |
| 399.1 |
| 405.2 |
| 396.3 |
| 416.8 |
| 426.2 |
| 383.2 |
| 370.5 |
| 387.6 |
| 373.4 |
| - |
| 409.2 |
| 393.0 |
| 402.2 |
| 393.0 |
| 411.3 |
| 470.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| 13.2 |
| 17.3 |
| 15.4 |
| 7.1 |
| 7.8 |
| 8.5 |
| 10.6 |
| 8.4 |
| 8.7 |
| 8.5 |
| 14.2 |
| 6.6 |
| 12.4 |
| 12.2 |
| 10.2 |
| - |
| 11.0 |
| 5.8 |
| 6.9 |
| 7.6 |
| 7.4 |
| 9.2 |
| 2.8 |
| 2.9 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.6 |
| 3.0 |
| 3.2 |
| 2.3 |
| 3.1 |
| 3.3 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 12.9 |
| 12.6 |
| 15.7 |
| 13.3 |
| 15.2 |
| 14.4 |
| 15.6 |
| 14.2 |
| 13.1 |
| 15.0 |
| 13.6 |
| 9.2 |
| 9.2 |
| 10.2 |
| - |
| 8.5 |
| 8.8 |
| 8.1 |
| 9.0 |
| 11.0 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.6 |
| 89.8 |
| 86.2 |
| 97.9 |
| 112.0 |
| 108.3 |
| 95.3 |
| 99.2 |
| 113.1 |
| 107.5 |
| 116.7 |
| 120.7 |
| 123.6 |
| 137.5 |
| 124.2 |
| 114.9 |
| 114.4 |
| 99.7 |
| - |
| 109.2 |
| 99.5 |
| 97.3 |
| 82.3 |
| 78.0 |
| 96.5 |
| 11.6 |
| 12.3 |
| 12.0 |
| 12.5 |
| 12.9 |
| 13.5 |
| 14.1 |
| 14.6 |
| 15.0 |
| 9.0 |
| 10.1 |
| 9.9 |
| 9.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.1 |
| 4.6 |
| 4.6 |
| 4.7 |
| 4.8 |
| 4.7 |
| 4.9 |
| 5.1 |
| 5.3 |
| 7.9 |
| 8.2 |
| 8.6 |
| - |
| 11.0 |
| 11.2 |
| 11.3 |
| 11.4 |
| 7.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 9.6 |
| 11.2 |
| 11.5 |
| 11.6 |
| 11.8 |
| 10.6 |
| 15.7 |
| 15.9 |
| 11.9 |
| 16.1 |
| 16.3 |
| 17.0 |
| 17.3 |
| 16.8 |
| 17.4 |
| 17.7 |
| - |
| 16.7 |
| 16.9 |
| 16.8 |
| 16.9 |
| 15.2 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.7 |
| 159.0 |
| 177.4 |
| 199.0 |
| 197.6 |
| 193.6 |
| 205.6 |
| 233.5 |
| 236.6 |
| 235.3 |
| 257.6 |
| 280.6 |
| 299.0 |
| 261.1 |
| 205.3 |
| 229.8 |
| 219.4 |
| - |
| 265.3 |
| 255.5 |
| 270.5 |
| 259.8 |
| 234.5 |
| 286.0 |
| 43.3 |
| 44.0 |
| 43.7 |
| 43.9 |
| 44.6 |
| 45.3 |
| 44.7 |
| 44.3 |
| 49.2 |
| 49.0 |
| 48.2 |
| 47.4 |
| 48.0 |
| 47.0 |
| 46.1 |
| 45.3 |
| - |
| 44.4 |
| 44.0 |
| 43.6 |
| 44.1 |
| 44.2 |
| 44.0 |
| 168.7 |
| 169.1 |
| 166.7 |
| 163.8 |
| 165.1 |
| 163.0 |
| 156.2 |
| 155.7 |
| 157.5 |
| 131.3 |
| 128.2 |
| 118.6 |
| 114.3 |
| 145.4 |
| 140.4 |
| 135.5 |
| - |
| 137.5 |
| 134.3 |
| 131.2 |
| 133.7 |
| 174.5 |
| 180.9 |
| (22.5) |
| (19.1) |
| (18.8) |
| (20.3) |
| (18.9) |
| (19.6) |
| (20.3) |
| (22.4) |
| (24.4) |
| (24.7) |
| (20.2) |
| (24.9) |
| (23.4) |
| (21.7) |
| (22.2) |
| (19.3) |
| (19.2) |
| (16.9) |
| - |
| (19.5) |
| (22.2) |
| (24.3) |
| (25.3) |
| (22.4) |
| (21.2) |
| 10.9 |
| 11.1 |
| 11.8 |
| 12.7 |
| 12.7 |
| 12.7 |
| 12.9 |
| 16.8 |
| 16.8 |
| 16.8 |
| 17.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.2 |
| - |
| 18.7 |
| 18.7 |
| 18.9 |
| 19.3 |
| 19.6 |
| 19.7 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.1 |
| 182.1 |
| 180.5 |
| 176.5 |
| 176.8 |
| 173.4 |
| 163.9 |
| 162.5 |
| 169.9 |
| 138.7 |
| 136.2 |
| 127.3 |
| 122.1 |
| 165.2 |
| 157.9 |
| 154.0 |
| 140.0 |
| 143.8 |
| 137.5 |
| 131.8 |
| 133.3 |
| 176.8 |
| 184.1 |
| 182.4 |
| 180.9 |
| 176.9 |
| 176.8 |
| 173.4 |
| 163.9 |
| 162.5 |
| 169.9 |
| 138.7 |
| 136.2 |
| 127.3 |
| 122.1 |
| 165.2 |
| 157.9 |
| 154.0 |
| 140.0 |
| 143.8 |
| 137.5 |
| 131.8 |
| 133.3 |
| 176.8 |
| 184.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.7 |
| 98.5 |
| 93.4 |
| 100.0 |
| 103.9 |
| 97.7 |
| 99.7 |
| 99.9 |
| 114.8 |
| 128.6 |
| 121.6 |
| 102.5 |
| 95.6 |
| 108.9 |
| 101.9 |
| - |
| 120.2 |
| 105.4 |
| 113.8 |
| 117.3 |
| 95.5 |
| 124.8 |
| 182.1 |
| 180.5 |
| 176.5 |
| 176.8 |
| 173.4 |
| 163.9 |
| 162.5 |
| 169.9 |
| 138.7 |
| 136.2 |
| 127.3 |
| 122.1 |
| 165.2 |
| 157.9 |
| 154.0 |
| 140.0 |
| 143.8 |
| 137.5 |
| 131.8 |
| 133.3 |
| 176.8 |
| 184.1 |
| 131.9 |
| 129.5 |
| 126.0 |
| 120.7 |
| 119.6 |
| 115.5 |
| 104.8 |
| 101.9 |
| 108.2 |
| 75.2 |
| 70.6 |
| 59.5 |
| 53.0 |
| 94.0 |
| 84.7 |
| 77.9 |
| - |
| 65.0 |
| 57.5 |
| 50.8 |
| 50.8 |
| 91.6 |
| 89.7 |