| (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 | 168.9 | 119.4 | 104.0 | 86.6 | 81.9 | 88.8 | 74.8 | 67.4 | 53.0 | 40.1 | 18.4 | 27.7 | 58.4 | 67.0 | 67.0 | 57.2 | 122.7 | 73.9 |
| Restricted Cash | 0.1 | 0.9 | 0.7 | 0.5 | 2.6 | 27.2 | 27.1 | 32.3 | 29.3 | 62.2 | 100.8 | 26.0 | 18.9 | 1.9 | 7.0 | 3.8 | - | - |
| Short Term Investments | 16.4 | 0.0 | - | 0.0 | 2.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 185.3 | 119.4 | 104.0 | 86.6 | 84.0 | 88.8 | 74.8 | 67.4 | 53.0 | 40.1 | 18.4 | 27.7 | 58.4 | 67.0 | 67.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 85.9 | 49.6 | 44.7 | 50.6 | 39.2 | 28.0 | 47.7 | 47.2 | 50.1 | 89.4 | 51.0 | 57.7 | 56.5 | 52.7 | 51.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 45.4 | 38.9 | 38.5 | 33.0 | 28.4 | 31.3 | 27.2 | 21.1 | 28.9 | 21.5 | 25.4 | 25.1 | 27.1 | 23.1 | 31.9 | 29.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 212.6 | 198.5 | 194.7 | 184.9 | 170.5 | 182.5 | 179.0 | 192.1 | 184.3 | 221.4 | 248.4 | 247.6 | 230.4 | 216.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 31.6 | 17.1 | 13.9 | 20.7 | 19.8 | 20.5 | 20.7 | 24.6 | 33.7 | 29.6 | 17.2 | 22.9 | 20.9 | 22.2 | 25.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 4.0 | 8.1 | 12.6 | 17.1 | 21.5 | 26.0 | 30.9 | 35.9 | 48.7 | 45.1 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 3.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.0 | 2.0 | 1.9 | 1.9 | 1.9 | 1.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2.0 | 0.0 | - | - | 0.0 | 8.0 | 12.2 | 17.0 | 21.5 | 26.2 | 30.6 | 35.5 | 40.6 | 56.7 | 64.2 | 2.2 | ||
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q2 FY 22 | Q4 FY 21 | Q2 FY 21 | Q4 FY 20 | Q2 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q3 FY 15 | Q4 FY 14 | Q3 FY 14 | Q4 FY 13 | Q2 FY 13 | Q4 FY 12 | Q2 FY 12 | Q4 FY 11 | Q2 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||
| Cash And Equivalents | 168.9 | 64.9 | 119.4 | 93.7 | 104.0 | 87.4 | 86.6 | 70.1 | 81.9 | 57.9 | 88.8 | 59.6 | 74.8 | 39.9 | - | |||||||||||||||||
| - |
| 57.2 |
| 122.7 |
| 73.9 |
| 52.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 7.9 | 6.3 | 6.2 | 6.4 | 5.9 | 5.7 | 6.1 | 6.6 | 4.2 | 3.8 | 4.8 | 1.7 | 2.5 | 2.2 | 3.4 | - | - | - |
| Other Current Assets | 37.4 | 22.0 | 24.3 | 19.3 | 14.6 | 16.6 | 23.0 | 26.0 | 19.4 | 17.0 | 16.2 | 14.8 | 10.1 | 23.1 | 25.8 | 23.0 | - | - |
| Assets Held For Sale | - | - | - | 0.0 | 4.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 391.2 | 255.6 | 240.6 | 215.1 | 199.4 | 238.9 | 223.5 | 246.1 | 243.7 | 239.3 | 220.3 | 166.8 | 174.3 | 218.5 | 174.2 | 166.7 | - | - |
| 293.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 137.4 | 127.6 | 120.4 | 108.4 | 98.1 | 105.3 | 96.4 | 107.7 | 102.1 | 140.6 | 166.5 | 156.7 | 145.0 | 129.0 | 193.0 | - | - | - |
| Property,Plant & Equipment Net | 75.2 | 70.8 | 74.3 | 76.6 | 72.4 | 77.2 | 82.6 | 84.4 | 82.2 | 80.8 | 82.0 | 90.9 | 85.4 | 87.2 | 100.9 | 103.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 169.5 | 52.5 | 54.7 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 63.9 | 63.9 | 63.9 | 87.8 | 106.1 | - | - |
| Intangible Assets | 54.0 | 12.9 | 16.1 | 0.3 | 0.6 | 1.1 | 1.5 | 2.4 | 5.7 | 11.4 | 17.2 | 23.0 | 28.8 | 34.8 | 49.9 | 57.5 | - | - |
| Operating Lease Right Of Use Assets | 5.9 | 6.6 | 5.1 | 3.9 | 4.5 | 4.9 | 5.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 15.6 | 11.9 | 11.5 | 18.3 | 17.6 | 19.3 | 18.5 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 19.9 | 5.3 | 9.5 | 10.7 | 10.5 | 7.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 746.1 | 429.7 | 426.9 | 385.4 | 367.7 | 412.2 | 391.8 | 394.7 | 391.6 | 383.2 | 370.8 | 364.9 | 368.8 | 414.6 | 446.7 | 455.4 | - | - |
| 18.3 |
| - |
| - |
| Short Term Debt | 2.0 | 0.0 | - | - | 0.0 | 4.0 | 4.1 | 4.5 | 4.5 | 4.6 | 4.5 | 4.6 | 4.7 | 8.0 | 19.1 | 2.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 8.7 | 6.0 | - | 4.8 | 4.0 | 6.3 | 12.9 | 12.1 | - | - | - |
| Operating Lease Liabilities Current | 3.0 | 2.6 | 2.4 | 1.9 | 1.8 | 1.9 | 2.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 58.9 | 45.4 | 51.9 | 50.4 | 49.2 | 49.9 | 54.7 | 67.5 | 75.3 | 53.4 | 23.5 | 22.5 | 16.7 | 21.5 | 25.6 | 24.6 | - | - |
| Other Current Liabilities | 41.5 | 17.8 | 16.4 | 22.3 | 13.3 | 13.3 | 12.3 | 14.6 | 20.0 | 13.8 | 11.4 | 18.6 | 54.7 | 32.3 | 36.8 | 39.7 | - | - |
| Total Current Liabilities | 215.5 | 101.4 | 126.6 | 125.8 | 108.5 | 148.8 | 121.0 | 140.3 | 151.6 | 146.7 | 159.8 | 100.2 | 97.0 | 110.1 | 111.5 | 87.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3.1 | 4.0 | 3.0 | 1.9 | 2.3 | 3.0 | 3.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.1 | 0.6 | 1.1 | 1.0 | 1.2 | 2.2 | 2.9 | - | - | - | 0.0 | 0.0 | 0.1 | 0.5 | 0.1 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.0 | 0.6 | 1.0 | - | - | - | - | 2.7 | 6.3 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 19.6 | 10.6 | 12.9 | 6.0 | 0.1 | 0.6 | 0.1 | 0.6 | 1.0 | 2.3 | 4.0 | 5.2 | 4.9 | 12.3 | 25.3 | 32.7 | - | - |
| Total Non-Current Liabilities | 30.3 | 23.9 | 25.6 | 15.5 | 10.9 | 13.0 | 17.3 | 15.3 | 21.6 | 26.7 | 33.0 | 39.6 | 45.8 | 62.6 | 75.1 | 103.4 | - | - |
| Total Liabilities | 245.8 | 125.3 | 152.2 | 141.3 | 119.4 | 161.8 | 121.8 | 139.6 | 173.2 | 173.4 | 192.8 | 139.8 | 142.7 | 172.7 | 186.6 | 191.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (614.7) | (635.5) | (660.3) | (683.8) | (677.9) | (674.9) | (671.4) | (16.1) | (703.0) | (709.7) | (704.4) | (652.0) | (650.5) | (632.6) | (609.4) | (603.6) | - | - |
| Accumulated Other Comprehensive Income | (3.8) | (6.1) | (5.3) | (6.8) | (6.4) | (6.0) | (5.0) | (5.4) | (3.0) | (3.2) | (3.7) | (1.4) | 1.6 | 2.9 | 0.5 | 0.8 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 500.3 | 304.4 | 274.7 | 244.1 | 248.3 | 250.4 | 270.0 | 255.2 | 218.3 | 209.8 | 178.1 | 225.1 | 226.0 | 242.0 | 260.1 | 264.1 | 232.3 | 230.2 |
| Total Equity | 500.3 | 304.4 | 274.7 | 244.1 | 248.3 | 250.4 | 270.0 | 255.2 | 218.3 | 209.8 | 178.1 | 225.1 | 226.0 | 242.0 | 260.1 | 264.1 | 232.3 | 230.2 |
| - |
| - |
| Net debt | (183.3) | (119.4) | - | - | (84.0) | (80.8) | (62.6) | (50.4) | (31.4) | (14.0) | 12.1 | 7.7 | (17.8) | (10.3) | (2.8) | (55.1) | - | - |
| Working Capital | 175.7 | 154.2 | 114.0 | 89.3 | 90.9 | 90.1 | 102.5 | 105.8 | 92.0 | 92.6 | 60.5 | 66.6 | 77.3 | 108.4 | 62.7 | 78.8 | - | - |
| Book Value | 500.3 | 304.4 | 274.7 | 244.1 | 248.3 | 250.4 | 270.0 | 255.2 | 218.3 | 209.8 | 178.1 | 225.1 | 226.0 | 242.0 | 260.1 | 264.1 | 232.3 | 230.2 |
| Tangible Book Value | 276.8 | 239.0 | 203.9 | 200.3 | 204.2 | 205.8 | 225.0 | 209.3 | 169.1 | 155.0 | 117.5 | 138.3 | 133.3 | 143.3 | 122.3 | 100.6 | - | - |
| 67.4 |
| - |
| - |
| 40.1 |
| 18.4 |
| 27.7 |
| 27.7 |
| 24.6 |
| 58.4 |
| 65.8 |
| 67.0 |
| 52.5 |
| 56.2 |
| 46.1 |
| 57.2 |
| 122.7 |
| 73.9 |
| Restricted Cash | 0.1 | 0.5 | 0.9 | 1.0 | 0.7 | 0.4 | 0.5 | 1.3 | 2.6 | 21.9 | 27.2 | 25.6 | 27.1 | 27.1 | - | 32.3 | - | - | 62.2 | 100.8 | 68.4 | 26.0 | - | - | 2.3 | 3.8 | 1.9 | 7.0 | - | - | - | - |
| Short Term Investments | 16.4 | - | - | - | - | - | - | 0.0 | 2.2 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 185.3 | 64.9 | 119.4 | 93.7 | 104.0 | 87.4 | 86.6 | 70.1 | 84.0 | 60.0 | 88.8 | 59.6 | 74.8 | 39.9 | - | 67.4 | - | - | 40.1 | 18.4 | 27.7 | 27.7 | 24.6 | 58.4 | 65.8 | 67.0 | 52.5 | 56.2 | 46.1 | 57.2 | 122.7 | 73.9 |
| Receivables | ||||||||||||||||||||||||||||||||
| Accounts Receivable | 85.9 | 53.2 | 49.6 | 62.2 | 44.7 | 41.6 | 50.6 | 51.3 | 39.2 | 33.0 | 28.0 | 28.6 | 47.7 | 45.6 | - | 47.2 | - | - | 89.4 | 51.0 | 38.7 | 57.7 | - | - | 62.9 | 61.0 | 58.2 | 51.7 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||
| Inventory | 45.4 | 48.7 | 38.9 | 36.8 | 38.5 | 40.0 | 33.0 | 32.2 | 28.4 | 29.6 | 31.3 | 32.5 | 27.2 | 26.2 | - | 21.1 | - | - | 21.5 | 25.4 | 28.8 | 25.1 | - | - | 29.4 | 25.0 | 30.9 | 31.9 | - | - | - | - |
| Prepaid Expenses | 7.9 | 11.1 | 6.3 | 6.5 | 6.2 | 8.7 | 6.4 | 8.9 | 5.9 | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Current Assets | 37.4 | 45.5 | 22.0 | 20.0 | 24.3 | 22.7 | 19.3 | 22.5 | 14.6 | 22.5 | 16.6 | 15.6 | 23.0 | 25.8 | - | 26.0 | - | |||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | 4.3 | 4.6 | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Assets | 391.2 | 221.4 | 255.6 | 239.7 | 240.6 | 209.7 | 215.1 | 210.9 | 199.4 | 190.9 | 233.4 | 193.9 | 223.5 | 214.0 | - | 246.1 | ||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 212.6 | 202.8 | 198.5 | 195.8 | 194.7 | 188.2 | 184.9 | 173.0 | 170.5 | 185.3 | 182.5 | 179.6 | 179.0 | 195.1 | - | 192.1 | - | - | 221.4 | 248.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 137.4 | 132.3 | 127.6 | 124.6 | 120.4 | 114.3 | 108.4 | 100.6 | 98.1 | 108.7 | 105.3 | 100.9 | 96.4 | 112.6 | - | 107.7 | - | |||||||||||||||
| Property,Plant & Equipment Net | 75.2 | 70.5 | 70.8 | 71.2 | 74.3 | 73.9 | 76.6 | 72.4 | 72.4 | 76.6 | 77.2 | 78.8 | 82.6 | 82.5 | - | 84.4 | ||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Goodwill | 169.5 | 167.7 | 52.5 | 54.7 | 54.7 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | - | 43.5 | - | - | ||||||||||||||
| Intangible Assets | 54.0 | 61.7 | 12.9 | 14.2 | 16.1 | 0.2 | 0.3 | 0.4 | 0.6 | 0.9 | 1.1 | 1.3 | 1.5 | 1.8 | - | 2.4 | - | - | ||||||||||||||
| Operating Lease Right Of Use Assets | 5.9 | 6.0 | 6.6 | 4.9 | 5.1 | 3.2 | 3.9 | 3.8 | 4.5 | 4.3 | 4.9 | 6.4 | 5.2 | 4.7 | 5.6 | - | ||||||||||||||||
| Deferred Tax Assets | 15.6 | 16.1 | 11.9 | 9.8 | 11.5 | 16.4 | 18.3 | 15.9 | 17.6 | 19.1 | 19.3 | 18.3 | 18.5 | - | - | - | - | |||||||||||||||
| Other Non-Current Assets | 19.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Assets | 746.1 | 575.9 | 429.7 | 416.9 | 426.9 | 371.6 | 385.4 | 376.0 | 367.7 | 350.6 | 393.8 | 358.3 | 391.8 | 365.5 | - | 394.7 | - | |||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||
| Accounts Payable | 31.6 | 18.5 | 17.1 | 17.6 | 13.9 | 14.7 | 20.7 | 24.0 | 19.8 | 19.7 | 20.5 | 20.1 | 20.7 | 28.6 | - | 24.6 | - | - | 29.6 | 17.2 | 14.7 | 22.9 | - | - | 26.8 | 23.2 | 30.8 | 25.5 | - | - | - | - |
| Short Term Debt | 2.0 | 3.4 | 0.0 | 0.1 | 7.5 | - | - | - | - | - | 4.0 | 4.0 | 4.1 | 4.3 | - | 4.5 | - | - | ||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Operating Lease Liabilities Current | 3.0 | 2.9 | 2.6 | 2.6 | 2.4 | 1.9 | 1.9 | 1.7 | 1.8 | 1.8 | 1.9 | 2.1 | 2.0 | 1.7 | - | - | ||||||||||||||||
| Accrued Expenses | 58.9 | 46.3 | 45.4 | 48.6 | 51.9 | 43.1 | 50.4 | 47.7 | 49.2 | 48.4 | 46.4 | 48.2 | 54.7 | 59.0 | - | 67.5 | - | - | ||||||||||||||
| Other Current Liabilities | 41.5 | 18.6 | 17.8 | 18.1 | 16.4 | 14.4 | 22.3 | 15.5 | 13.3 | 14.3 | 13.3 | 10.6 | 12.3 | 13.7 | - | 14.6 | - | |||||||||||||||
| Total Current Liabilities | 215.5 | 147.2 | 101.4 | 112.2 | 126.6 | 107.2 | 125.8 | 120.8 | 108.5 | 108.1 | 147.4 | 108.1 | 121.0 | 127.6 | - | |||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||
| Long Term Debt | - | 59.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 21.5 | 26.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.1 | 3.2 | 4.0 | 2.4 | 3.0 | 1.3 | 1.9 | 2.1 | 2.3 | 2.6 | 3.0 | 4.2 | 3.3 | 3.1 | - | - | ||||||||||||||||
| Deferred Revenue Non-Current | 0.1 | 0.0 | 0.6 | 0.9 | 1.1 | 1.5 | 1.0 | 0.7 | 1.2 | 4.2 | 1.9 | 1.2 | 2.9 | - | - | - | - | |||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Non-Current Liabilities | 19.6 | 46.0 | 10.6 | 10.1 | 12.9 | 0.2 | 6.0 | 0.1 | 0.1 | 0.1 | 0.6 | 1.2 | 0.1 | 0.6 | - | 0.6 | ||||||||||||||||
| Total Non-Current Liabilities | 30.3 | 112.9 | 23.9 | 22.0 | 25.6 | 9.3 | 15.5 | 9.5 | 10.9 | 13.8 | 12.6 | 13.2 | 17.3 | 14.8 | - | 15.3 | ||||||||||||||||
| Total Liabilities | 245.8 | 260.1 | 125.3 | 134.2 | 152.2 | 116.5 | 141.3 | 130.3 | 119.4 | 105.3 | 143.4 | 121.4 | 138.2 | 142.4 | - | 155.7 | ||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||
| Common Stock | 3.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | - | 2.6 | - | - | 2.6 | 2.0 | 2.0 | 2.0 | - | - | 1.9 | 1.9 | 1.9 | 1.9 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Retained Earnings | (614.7) | (631.6) | (635.5) | (654.1) | (660.3) | (673.9) | (683.8) | (679.9) | (677.9) | (696.7) | (691.4) | (687.3) | (671.4) | (701.7) | - | (683.0) | - | |||||||||||||||
| Accumulated Other Comprehensive Income | (3.8) | (2.8) | (6.1) | (6.4) | (5.3) | (7.0) | (6.8) | (8.0) | (6.4) | (6.2) | (6.0) | (6.4) | (5.0) | (4.3) | - | |||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Stockholders Equity | 500.3 | 315.8 | 304.4 | 282.8 | 274.7 | 255.0 | 244.1 | 245.7 | 248.3 | 245.3 | 250.4 | 236.9 | 253.6 | 223.2 | - | 239.1 | 223.1 | |||||||||||||||
| Total Equity | 500.3 | 315.8 | 304.4 | 282.8 | 274.7 | 255.0 | 244.1 | 245.7 | 248.3 | 245.3 | 250.4 | 236.9 | 253.6 | 223.2 | - | 239.1 | 223.1 | 218.3 | ||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||
| Total Debt | 2.0 | 62.6 | 0.0 | 0.1 | 7.5 | - | - | - | - | - | 4.0 | 4.0 | 4.1 | 4.3 | - | 4.5 | - | - | 26.2 | 30.6 | 4.6 | 4.6 | - | - | 8.0 | 8.0 | 22.4 | 19.1 | - | - | - | - |
| Net debt | (183.3) | (2.3) | (119.4) | (93.5) | (96.5) | - | - | - | - | - | (84.8) | (55.6) | (70.7) | (35.6) | - | (62.9) | - | - | ||||||||||||||
| Working Capital | 175.7 | 74.2 | 154.2 | 127.5 | 114.0 | 102.5 | 89.3 | 90.1 | 90.9 | 82.9 | 86.1 | 85.7 | 102.5 | 86.4 | - | 105.8 | - | - | ||||||||||||||
| Book Value | 500.3 | 315.8 | 304.4 | 282.8 | 274.7 | 255.0 | 244.1 | 245.7 | 248.3 | 245.3 | 250.4 | 236.9 | 253.6 | 223.2 | - | 239.1 | 223.1 | 218.3 | ||||||||||||||
| Tangible Book Value | 276.8 | 86.4 | 239.0 | 213.8 | 203.9 | 211.4 | 200.3 | 201.8 | 204.2 | 201.0 | 205.8 | 192.2 | 208.6 | 177.9 | - | 193.2 | - | |||||||||||||||
| 3.8 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 16.2 |
| 16.0 |
| 14.8 |
| - |
| - |
| 21.4 |
| 29.1 |
| 32.4 |
| 25.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.3 |
| 220.3 |
| 180.9 |
| 166.8 |
| - |
| - |
| 184.7 |
| 187.5 |
| 186.1 |
| 174.2 |
| - |
| - |
| - |
| - |
| - |
| 140.6 |
| 166.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.8 |
| 82.0 |
| 86.0 |
| 90.9 |
| - |
| - |
| 92.1 |
| 94.7 |
| 97.7 |
| 100.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.5 |
| 43.5 |
| 43.5 |
| 63.9 |
| - |
| - |
| 65.8 |
| 65.8 |
| 89.7 |
| 89.7 |
| - |
| - |
| - |
| - |
| 11.4 |
| 17.2 |
| 18.6 |
| 23.0 |
| - |
| - |
| 32.8 |
| 36.0 |
| 48.0 |
| 49.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 383.2 |
| 370.8 |
| 343.9 |
| 364.9 |
| - |
| - |
| 406.3 |
| 414.6 |
| 451.7 |
| 446.7 |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.5 |
| 4.6 |
| 4.6 |
| - |
| - |
| 8.0 |
| 8.0 |
| 22.4 |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.4 |
| 23.5 |
| 20.3 |
| 22.5 |
| - |
| - |
| 21.7 |
| 24.4 |
| 19.5 |
| 25.6 |
| - |
| - |
| - |
| - |
| - |
| 13.8 |
| 11.4 |
| 17.3 |
| 18.6 |
| - |
| - |
| 41.4 |
| 40.3 |
| 32.6 |
| 36.8 |
| - |
| - |
| - |
| - |
| 140.3 |
| - |
| - |
| 146.7 |
| 159.8 |
| 127.1 |
| 100.2 |
| - |
| - |
| 101.4 |
| 103.9 |
| 116.0 |
| 111.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 4.0 |
| 4.4 |
| 5.2 |
| - |
| - |
| 24.7 |
| 18.6 |
| 24.2 |
| 25.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.7 |
| 33.0 |
| 33.5 |
| 39.6 |
| - |
| - |
| 68.8 |
| 68.8 |
| 76.0 |
| 75.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.4 |
| 192.8 |
| 160.7 |
| 139.8 |
| - |
| - |
| 170.2 |
| 172.7 |
| 192.0 |
| 186.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (709.7) |
| (704.4) |
| (699.1) |
| (652.0) |
| - |
| - |
| (639.0) |
| (632.6) |
| (611.7) |
| (609.4) |
| - |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| (3.2) |
| (3.7) |
| (3.5) |
| (1.4) |
| - |
| - |
| 1.6 |
| 2.9 |
| 1.3 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 218.3 |
| 209.8 |
| 178.1 |
| 183.2 |
| 225.1 |
| - |
| 226.0 |
| 236.1 |
| 242.0 |
| 259.7 |
| 260.1 |
| - |
| 264.1 |
| 232.3 |
| 230.2 |
| 209.8 |
| 178.1 |
| 183.2 |
| 225.1 |
| - |
| 226.0 |
| 236.1 |
| 242.0 |
| 259.7 |
| 260.1 |
| - |
| 264.1 |
| 232.3 |
| 230.2 |
| (14.0) |
| 12.1 |
| (23.2) |
| (23.1) |
| - |
| - |
| (57.9) |
| (59.0) |
| (30.2) |
| (37.1) |
| - |
| - |
| - |
| - |
| 92.6 |
| 60.5 |
| 53.8 |
| 66.6 |
| - |
| - |
| 83.2 |
| 83.7 |
| 70.1 |
| 62.7 |
| - |
| - |
| - |
| - |
| 209.8 |
| 178.1 |
| 183.2 |
| 225.1 |
| - |
| 226.0 |
| 236.1 |
| 242.0 |
| 259.7 |
| 260.1 |
| - |
| 264.1 |
| 232.3 |
| 230.2 |
| - |
| 155.0 |
| 117.5 |
| 121.2 |
| 138.3 |
| - |
| - |
| 137.6 |
| 140.2 |
| 122.0 |
| 120.5 |
| - |
| - |
| - |
| - |