| (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 | 125.3 | 120.0 | 120.6 | 123.1 | 166.1 | 200.1 | 75.7 | 71.5 | 79.5 | 63.5 | 70.7 | 65.5 | 83.2 | 53.6 | 49.6 | 58.0 | 44.5 | 3.7 |
| Restricted Cash | 6.5 | 6.3 | 7.1 | 6.8 | 6.7 | 6.7 | 6.7 | 8.3 | 8.1 | 8.0 | 8.0 | 8.0 | 7.0 | 7.0 | 6.8 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 125.3 | 120.0 | 120.6 | 123.1 | 166.1 | 200.1 | 75.7 | 71.5 | 79.5 | 63.5 | 70.7 | 65.5 | 83.2 | 53.6 | 49.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 1.5 | 1.8 | 2.4 | 4.2 | 5.9 | 7.1 | 8.2 | 9.7 | 11.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 96.2 | 83.4 | 94.0 | 118.3 | 112.0 | 89.9 | 104.8 | 105.8 | 103.4 | 102.0 | 108.9 | 107.1 | 91.5 | 96.9 | 93.7 | 91.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 509.1 | 493.3 | 463.4 | 417.3 | 391.3 | 359.4 | 424.4 | 513.5 | 543.5 | 540.7 | 512.1 | 486.5 | 435.9 | 422.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 15.4 | 14.9 | 18.8 | 23.3 | 31.2 | 31.4 | 27.8 | 19.8 | 20.5 | 25.7 | 27.8 | 24.2 | 21.8 | 28.2 | 21.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 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 | 107.5 | 125.3 | 130.5 | 107.4 | 111.9 | 120.0 | 121.2 | 109.9 | 111.8 | 120.6 | 134.3 | 109.1 | 120.2 | 123.1 | 137.2 | |||||||||||||||||||||||||
| - |
| 58.0 |
| 44.5 |
| 3.7 |
| 13.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 10.2 | 14.6 | 17.1 | 9.7 | 12.4 | 9.6 | 7.7 | 8.1 | 11.3 | 8.8 | 6.1 | 6.4 | 6.5 | 9.5 | 11.2 | 7.7 | - | - |
| Other Current Assets | 11.1 | 14.6 | 12.8 | 18.3 | 11.7 | 10.0 | 9.7 | 6.3 | 5.9 | 7.5 | 6.3 | 8.0 | 4.3 | 3.2 | 4.9 | 5.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 249.3 | 238.9 | 251.6 | 276.3 | 309.1 | 316.2 | 204.5 | 201.9 | 210.7 | 194.1 | 218.7 | 209.5 | 200.7 | 179.9 | 177.7 | 176.9 | - | - |
| 393.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 331.9 | 310.7 | 291.8 | 279.8 | 265.2 | 251.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 177.2 | 182.6 | 171.6 | 137.5 | 126.1 | 108.4 | 156.5 | 216.9 | 229.2 | 233.7 | 229.3 | 225.2 | 189.2 | 193.1 | 179.3 | 175.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 190.6 | 194.4 | 202.3 | 207.4 | 222.4 | 228.7 | 175.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 19.3 | 17.1 | 15.6 | 15.5 | 16.4 | 15.8 | 13.2 | 12.5 | 12.4 | 18.4 | 17.2 | 17.6 | 13.3 | 24.4 | 22.7 | 11.5 | - | - |
| Other Non-Current Assets | 12.6 | 15.7 | 13.0 | 12.4 | 12.4 | 11.2 | 10.3 | 8.7 | 8.8 | 7.9 | 5.4 | 8.0 | 13.8 | 3.9 | 5.0 | 5.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 649.1 | 648.7 | 654.1 | 649.0 | 686.3 | 680.4 | 560.1 | 440.2 | 461.3 | 454.5 | 471.3 | 461.0 | 417.9 | 402.1 | 385.1 | 370.2 | - | - |
| 18.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 35.5 | 40.7 | 35.8 | 48.0 | 98.9 | 86.2 | 30.1 | 24.5 | 27.8 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 36.0 | 36.3 | 37.4 | 34.4 | 33.6 | 33.5 | 29.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 46.5 | 39.6 | 46.3 | 48.7 | 46.7 | 53.0 | 39.7 | 39.9 | 37.6 | 41.9 | 42.1 | 40.0 | 36.3 | 33.3 | 29.2 | 31.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 133.4 | 131.6 | 138.3 | 154.4 | 210.4 | 204.0 | 127.0 | 88.2 | 89.7 | 96.0 | 94.0 | 95.9 | 78.1 | 89.9 | 72.4 | 70.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 180.5 | 182.1 | 180.4 | 186.8 | 196.8 | 200.2 | 149.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 10.2 | 21.4 | 26.7 | 22.6 | 20.1 | - | - | - |
| Pension Obligations | 6.4 | 6.3 | 6.6 | 6.3 | 8.3 | 8.6 | 7.9 | 7.0 | 7.8 | 7.3 | 7.4 | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 27.2 | 27.5 | 27.1 | 18.4 | 23.2 | 23.2 | 23.0 | 30.5 | 26.7 | 24.7 | 25.5 | 26.4 | 25.3 | 34.3 | 37.8 | 37.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 341.1 | 341.2 | 345.8 | 359.7 | 430.3 | 427.4 | 299.6 | 165.6 | 167.2 | 172.6 | 169.5 | 168.9 | 119.6 | 142.7 | 122.4 | 117.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 123.4 | 117.3 | 113.3 | 108.7 | 102.6 | 96.9 | 93.2 | 91.4 | 89.0 | 86.3 | 83.2 | 79.7 | 77.4 | 73.8 | 69.2 | 67.2 | - | - |
| Retained Earnings | 417.9 | 419.0 | 419.5 | 398.4 | 343.0 | 304.6 | 296.0 | 282.4 | 287.4 | 277.7 | 279.8 | 260.0 | 281.2 | 254.3 | 264.1 | 251.2 | - | - |
| Accumulated Other Comprehensive Income | (1.1) | (0.9) | (1.0) | (0.8) | (2.3) | (2.6) | (2.1) | (1.5) | (2.1) | (1.8) | (1.9) | (2.2) | (15.4) | (23.4) | (25.0) | (19.4) | - | - |
| Treasury Stock | - | - | - | - | - | 177.5 | 158.1 | 129.0 | 111.3 | 111.4 | 90.3 | 76.4 | 75.7 | 75.8 | 75.8 | 76.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 307.9 | 307.6 | 308.4 | 289.4 | 256.0 | 253.0 | 260.5 | 274.6 | 294.1 | 281.9 | 301.7 | 292.1 | 298.3 | 259.4 | 262.7 | 253.2 | 244.6 | 245.0 |
| Total Equity | 307.9 | 307.6 | 308.4 | 289.4 | 256.0 | 253.0 | 260.5 | 274.6 | 294.1 | 281.9 | 301.7 | 292.1 | 298.3 | 259.4 | 262.7 | 253.2 | 244.6 | 245.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 115.9 | 107.3 | 113.3 | 121.8 | 98.7 | 112.2 | 77.5 | 113.6 | 121.0 | 98.2 | 124.7 | 113.6 | 122.6 | 90.0 | 105.3 | 106.3 | - | - |
| Book Value | 307.9 | 307.6 | 308.4 | 289.4 | 256.0 | 253.0 | 260.5 | 274.6 | 294.1 | 281.9 | 301.7 | 292.1 | 298.3 | 259.4 | 262.7 | 253.2 | 244.6 | 245.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 143.5 |
| 162.3 |
| 166.1 |
| 225.7 |
| 235.3 |
| 210.1 |
| 200.1 |
| 211.8 |
| 151.1 |
| 84.6 |
| 75.7 |
| 89.5 |
| 56.1 |
| 73.0 |
| 71.5 |
| 96.3 |
| 74.6 |
| 72.1 |
| 79.5 |
| 86.9 |
| 65.9 |
| 61.5 |
| 63.5 |
| 75.6 |
| 48.5 |
| Restricted Cash | 6.6 | 6.5 | 6.5 | 6.4 | 6.3 | 6.3 | 6.2 | 6.1 | 6.0 | 7.1 | 7.0 | 7.0 | 6.9 | 6.8 | 6.8 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.6 | 6.6 | 6.5 | 8.3 | 8.2 | 8.2 | - | 8.1 | 8.1 | 8.1 | 8.0 | 8.0 | 8.0 | 8.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 107.5 | 125.3 | 130.5 | 107.4 | 111.9 | 120.0 | 121.2 | 109.9 | 111.8 | 120.6 | 134.3 | 109.1 | 120.2 | 123.1 | 137.2 | 143.5 | 162.3 | 166.1 | 225.7 | 235.3 | 210.1 | 200.1 | 211.8 | 151.1 | 84.6 | 75.7 | 89.5 | 56.1 | 73.0 | 71.5 | 96.3 | 74.6 | 72.1 | 79.5 | 86.9 | 65.9 | 61.5 | 63.5 | 75.6 | 48.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 1.1 | 1.4 | 1.5 | 1.6 | 1.6 | 1.7 | 1.8 | 1.8 | 1.9 | 2.1 | 2.4 | 2.7 | 2.9 | 3.4 | 4.2 | 4.5 | 4.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 106.9 | 96.2 | 92.4 | 93.3 | 88.7 | 83.4 | 88.7 | 92.4 | 92.1 | 94.0 | 102.3 | 114.7 | 114.3 | 118.3 | 137.3 | 134.1 | 119.9 | 112.0 | 119.0 | 115.1 | 103.6 | 89.9 | 90.9 | 104.8 | 110.5 | 104.8 | 100.0 | 109.2 | 109.4 | 105.8 | 108.3 | 107.5 | 109.0 | 103.4 | 99.7 | 103.8 | 108.3 | 102.0 | 99.1 | 109.9 |
| Prepaid Expenses | 12.1 | 10.2 | 12.5 | 15.8 | 12.0 | 14.6 | 16.6 | 16.4 | 17.4 | 17.1 | 12.8 | 11.7 | 11.4 | 9.7 | 12.0 | 10.5 | 10.6 | 12.4 | ||||||||||||||||||||||
| Other Current Assets | 7.8 | 11.1 | 8.9 | 13.3 | 13.7 | 14.6 | 17.5 | 15.5 | 13.7 | 12.8 | 14.5 | 14.9 | 19.6 | 18.3 | 16.8 | 14.7 | 13.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 240.8 | 249.3 | 250.8 | 236.1 | 232.7 | 238.9 | 250.1 | 240.4 | 241.0 | 251.6 | 270.9 | 257.5 | 272.3 | 276.3 | 310.1 | 309.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 178.7 | 177.2 | 179.6 | 181.2 | 182.0 | 182.6 | 179.6 | 177.4 | 173.1 | 171.6 | 170.3 | 169.1 | 139.2 | 137.5 | 135.3 | 131.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 193.8 | 190.6 | 186.8 | 192.3 | 193.9 | 194.4 | 199.7 | 195.0 | 197.0 | 202.3 | 205.3 | 199.7 | 207.7 | 207.4 | 217.8 | 222.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 20.8 | 19.3 | 18.1 | 17.0 | 18.0 | 17.1 | 16.0 | 15.5 | 15.6 | 15.6 | 17.9 | 16.8 | 16.3 | 15.5 | 17.8 | 18.8 | 18.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 13.3 | 12.6 | 16.4 | 16.0 | 16.0 | 15.7 | 13.9 | 13.8 | 13.8 | 13.0 | 12.3 | 13.1 | 12.9 | 12.4 | 11.9 | 12.2 | 12.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 647.3 | 649.1 | 651.7 | 642.7 | 642.7 | 648.7 | 659.3 | 642.1 | 640.5 | 654.1 | 676.7 | 656.2 | 648.4 | 649.0 | 692.9 | 694.3 | 693.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 19.3 | 15.4 | 19.9 | 16.5 | 16.9 | 14.9 | 18.2 | 18.1 | 17.0 | 18.8 | 21.1 | 20.3 | 15.6 | 23.3 | 24.9 | 35.1 | 32.4 | 31.2 | 34.7 | 34.1 | 25.0 | 31.4 | 27.1 | 22.8 | 16.8 | 27.8 | 27.5 | 20.9 | 22.1 | 19.8 | 24.9 | 22.1 | 19.6 | 20.5 | 26.6 | 20.8 | 23.4 | 25.7 | 24.1 | 25.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 40.4 | 35.5 | 43.9 | 39.4 | 42.8 | 40.7 | 43.9 | 38.7 | 40.9 | 35.8 | 46.3 | 45.6 | 46.4 | 48.0 | 79.7 | 90.8 | 98.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 35.1 | 36.0 | 36.9 | 37.3 | 36.7 | 36.3 | 36.2 | 36.6 | 37.6 | 37.4 | 38.4 | 36.8 | 36.2 | 34.4 | 34.7 | 34.5 | ||||||||||||||||||||||||
| Accrued Expenses | 36.2 | 46.5 | 42.6 | 37.4 | 32.4 | 39.6 | 39.5 | 37.1 | 35.7 | 46.3 | 45.6 | 41.8 | 40.4 | 48.7 | 53.4 | 48.1 | 48.9 | 46.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 130.9 | 133.4 | 143.3 | 130.5 | 128.6 | 131.6 | 137.8 | 130.4 | 131.1 | 138.3 | 151.4 | 144.5 | 138.6 | 154.4 | 192.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 184.2 | 180.5 | 174.9 | 180.0 | 181.1 | 182.1 | 186.0 | 176.9 | 174.7 | 180.4 | 182.3 | 178.8 | 185.9 | 186.8 | 196.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 25.6 | 27.2 | 27.4 | 27.2 | 27.6 | 27.5 | 27.7 | 27.6 | 28.0 | 27.1 | 26.6 | 27.3 | 27.6 | 18.4 | 19.8 | 20.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 340.7 | 341.1 | 345.7 | 337.8 | 337.3 | 341.2 | 351.5 | 335.0 | 333.8 | 345.8 | 360.3 | 350.6 | 352.0 | 359.7 | 409.3 | 427.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 125.0 | 123.4 | 121.7 | 120.1 | 118.4 | 117.3 | 115.6 | 114.6 | 114.0 | 113.3 | 111.5 | 109.7 | 107.8 | 108.7 | 107.5 | 105.7 | 104.3 | |||||||||||||||||||||||
| Retained Earnings | 416.8 | 417.9 | 414.6 | 415.1 | 417.6 | 419.0 | 415.9 | 416.2 | 417.0 | 419.5 | 425.4 | 413.1 | 406.2 | 398.4 | 395.2 | 375.2 | 358.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.1) | (1.1) | (0.9) | (0.9) | (0.9) | (0.9) | (1.0) | (1.0) | (1.0) | (1.0) | (0.8) | (0.8) | (0.8) | (0.8) | (2.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 306.6 | 307.9 | 306.0 | 304.9 | 305.4 | 307.6 | 307.8 | 307.1 | 306.7 | 308.4 | 316.4 | 305.6 | 296.4 | 289.4 | 283.6 | 266.7 | 260.4 | |||||||||||||||||||||||
| Total Equity | 306.6 | 307.9 | 306.0 | 304.9 | 305.4 | 307.6 | 307.8 | 307.1 | 306.7 | 308.4 | 316.4 | 305.6 | 296.4 | 289.4 | 283.6 | 266.7 | 260.4 | 256.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 109.9 | 115.9 | 107.5 | 105.6 | 104.1 | 107.3 | 112.3 | 110.0 | 109.9 | 113.3 | 119.5 | 113.0 | 133.8 | 121.8 | 117.3 | 100.9 | 99.4 | 98.7 | ||||||||||||||||||||||
| Book Value | 306.6 | 307.9 | 306.0 | 304.9 | 305.4 | 307.6 | 307.8 | 307.1 | 306.7 | 308.4 | 316.4 | 305.6 | 296.4 | 289.4 | 283.6 | 266.7 | 260.4 | 256.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 13.7 |
| 11.4 |
| 12.3 |
| 9.6 |
| 10.0 |
| 10.3 |
| 10.0 |
| 7.7 |
| 10.5 |
| 9.9 |
| 8.6 |
| 8.1 |
| 9.8 |
| 12.2 |
| 9.1 |
| 11.3 |
| 8.9 |
| 10.3 |
| 10.6 |
| 8.8 |
| 9.0 |
| 15.9 |
| 11.7 |
| 13.4 |
| 12.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 9.0 |
| 7.0 |
| 8.1 |
| 6.4 |
| 10.5 |
| 8.6 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.0 |
| 5.9 |
| 7.0 |
| 4.9 |
| 4.9 |
| 7.5 |
| 5.7 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 313.1 |
| 309.1 |
| 378.5 |
| 380.6 |
| 342.7 |
| 316.2 |
| 331.0 |
| 283.0 |
| 220.2 |
| 204.5 |
| 214.6 |
| 193.8 |
| 207.8 |
| 201.9 |
| 230.8 |
| 210.7 |
| 206.4 |
| 210.7 |
| 213.2 |
| 195.9 |
| 196.7 |
| 194.1 |
| 202.6 |
| 193.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.0 |
| 294.6 |
| 128.7 |
| 126.1 |
| 124.8 |
| 112.2 |
| 108.8 |
| 108.4 |
| 109.7 |
| 112.3 |
| 153.2 |
| 156.5 |
| 158.1 |
| 157.6 |
| 158.3 |
| 216.9 |
| 220.3 |
| 226.1 |
| 227.0 |
| 229.2 |
| 226.7 |
| 229.2 |
| 231.6 |
| 233.7 |
| 237.2 |
| 238.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 221.1 |
| 222.4 |
| 230.0 |
| 239.1 |
| 228.1 |
| 228.7 |
| 235.8 |
| 234.0 |
| 180.1 |
| 175.5 |
| 183.5 |
| 187.2 |
| 188.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 18.1 |
| 16.5 |
| 16.7 |
| 15.8 |
| 12.5 |
| 11.6 |
| 12.1 |
| 13.2 |
| - |
| - |
| - |
| - |
| 12.9 |
| 12.6 |
| 13.1 |
| 12.4 |
| 21.3 |
| 20.1 |
| 18.4 |
| 18.4 |
| 20.2 |
| 18.4 |
| 12.4 |
| 12.3 |
| 12.8 |
| 11.9 |
| 11.2 |
| 10.3 |
| 10.0 |
| 9.2 |
| 10.1 |
| 9.9 |
| 9.8 |
| 9.6 |
| 8.7 |
| 9.4 |
| 9.2 |
| 9.1 |
| 8.8 |
| 8.6 |
| 8.7 |
| 8.6 |
| 7.9 |
| 8.0 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 686.3 |
| 763.8 |
| 761.1 |
| 708.3 |
| 680.4 |
| 699.4 |
| 651.1 |
| 574.9 |
| 560.1 |
| 578.5 |
| 560.8 |
| 575.1 |
| 440.2 |
| 473.6 |
| 458.9 |
| 455.8 |
| 461.3 |
| 470.2 |
| 454.3 |
| 455.6 |
| 454.5 |
| 468.5 |
| 457.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.9 |
| 120.1 |
| 116.1 |
| 104.7 |
| 86.2 |
| 88.4 |
| 57.5 |
| 26.2 |
| 30.1 |
| 34.9 |
| 29.1 |
| 29.4 |
| 24.5 |
| 30.5 |
| 29.4 |
| 28.3 |
| 27.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.9 |
| 33.6 |
| 34.1 |
| 33.8 |
| 33.8 |
| 33.5 |
| 32.7 |
| 31.3 |
| 30.2 |
| 29.4 |
| 29.3 |
| 28.8 |
| 28.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.9 |
| 50.8 |
| 51.4 |
| 53.0 |
| 53.9 |
| 45.7 |
| 29.8 |
| 39.7 |
| 41.2 |
| 33.3 |
| 32.1 |
| 39.9 |
| 41.7 |
| 36.6 |
| 33.0 |
| 37.6 |
| 38.4 |
| 33.5 |
| 37.7 |
| 41.9 |
| 38.4 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 208.5 |
| 213.7 |
| 210.4 |
| 245.8 |
| 234.8 |
| 214.9 |
| 204.0 |
| 202.1 |
| 157.4 |
| 146.8 |
| 127.0 |
| 132.8 |
| 112.1 |
| 112.4 |
| 88.2 |
| 101.1 |
| 91.9 |
| 84.8 |
| 89.7 |
| 98.2 |
| 86.3 |
| 91.9 |
| 96.0 |
| 96.3 |
| 91.1 |
| 198.3 |
| 197.3 |
| 196.8 |
| 203.9 |
| 213.5 |
| 199.3 |
| 200.2 |
| 207.8 |
| 206.9 |
| 153.8 |
| 149.6 |
| 155.0 |
| 158.8 |
| 157.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.5 |
| 23.2 |
| 22.5 |
| 23.4 |
| 23.7 |
| 23.2 |
| 22.2 |
| 22.5 |
| 21.9 |
| 23.0 |
| 21.9 |
| 22.6 |
| 23.2 |
| 30.5 |
| 32.2 |
| 26.4 |
| 26.7 |
| 26.7 |
| 26.5 |
| 26.5 |
| 25.2 |
| 24.7 |
| 25.6 |
| 25.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 433.5 |
| 430.3 |
| 472.2 |
| 471.7 |
| 438.0 |
| 427.4 |
| 432.0 |
| 386.7 |
| 322.4 |
| 299.6 |
| 309.8 |
| 293.5 |
| 293.2 |
| 165.6 |
| 181.2 |
| 167.1 |
| 161.3 |
| 167.2 |
| 176.2 |
| 164.0 |
| 169.2 |
| 172.6 |
| 174.9 |
| 169.0 |
| 102.6 |
| 100.8 |
| 99.0 |
| 98.7 |
| 96.9 |
| 95.9 |
| 94.6 |
| 93.8 |
| 93.2 |
| 92.6 |
| 91.8 |
| 91.9 |
| 91.4 |
| 90.8 |
| 89.7 |
| 90.2 |
| 89.0 |
| 88.2 |
| 87.4 |
| 87.4 |
| 86.3 |
| 85.5 |
| 84.7 |
| 343.0 |
| 358.1 |
| 338.3 |
| 320.0 |
| 304.6 |
| 319.4 |
| 304.9 |
| 294.1 |
| 296.0 |
| 293.8 |
| 291.6 |
| 289.1 |
| 282.4 |
| 297.1 |
| 292.5 |
| 290.0 |
| 287.4 |
| 287.6 |
| 284.8 |
| 281.2 |
| 277.7 |
| 290.3 |
| 285.4 |
| (2.2) |
| (2.3) |
| (2.3) |
| (2.4) |
| (2.5) |
| (2.5) |
| (2.6) |
| (2.0) |
| (2.0) |
| (2.1) |
| (2.1) |
| (1.4) |
| (1.4) |
| (1.5) |
| (1.5) |
| (2.1) |
| (2.1) |
| (2.1) |
| (2.1) |
| (1.8) |
| (1.8) |
| (1.8) |
| (1.8) |
| (1.9) |
| (1.9) |
| 196.7 |
| 177.2 |
| 177.5 |
| 177.5 |
| 177.6 |
| 164.7 |
| 164.9 |
| 158.1 |
| 147.7 |
| 146.2 |
| 129.0 |
| 129.0 |
| 124.7 |
| 119.6 |
| 114.8 |
| 111.3 |
| 111.3 |
| 111.3 |
| 111.4 |
| 111.4 |
| 111.4 |
| 111.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 256.0 |
| 291.5 |
| 289.4 |
| 270.3 |
| 253.0 |
| 267.4 |
| 264.4 |
| 252.4 |
| 260.5 |
| 268.7 |
| 267.3 |
| 281.9 |
| 274.6 |
| 292.4 |
| 291.8 |
| 294.5 |
| 294.1 |
| 294.0 |
| 290.3 |
| 286.5 |
| 281.9 |
| 293.6 |
| 287.9 |
| 291.5 |
| 289.4 |
| 270.3 |
| 253.0 |
| 267.4 |
| 264.4 |
| 252.4 |
| 260.5 |
| 268.7 |
| 267.3 |
| 281.9 |
| 274.6 |
| 292.4 |
| 291.8 |
| 294.5 |
| 294.1 |
| 294.0 |
| 290.3 |
| 286.5 |
| 281.9 |
| 293.6 |
| 287.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.7 |
| 145.8 |
| 127.8 |
| 112.2 |
| 128.9 |
| 125.6 |
| 73.4 |
| 77.5 |
| 81.8 |
| 81.7 |
| 95.3 |
| 113.6 |
| 129.7 |
| 118.8 |
| 121.6 |
| 121.0 |
| 115.1 |
| 109.5 |
| 104.8 |
| 98.2 |
| 106.3 |
| 102.8 |
| 291.5 |
| 289.4 |
| 270.3 |
| 253.0 |
| 267.4 |
| 264.4 |
| 252.4 |
| 260.5 |
| 268.7 |
| 267.3 |
| 281.9 |
| 274.6 |
| 292.4 |
| 291.8 |
| 294.5 |
| 294.1 |
| 294.0 |
| 290.3 |
| 286.5 |
| 281.9 |
| 293.6 |
| 287.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |