| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 3.9 | 5.1 | 7.2 | 3.5 | 3.0 | 4.3 | 5.0 | 6.9 | 20.0 | - | 18.6 | 33.5 | 28.7 | 18.9 | 18.8 | 18.8 | 29.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 7.3 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3.9 | 5.1 | 7.2 | 3.5 | 3.0 | 4.3 | 5.0 | 6.9 | 20.0 | - | 18.6 | 33.5 | 28.7 | 18.9 | 18.8 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 139.8 | 131.8 | 114.5 | 122.8 | 90.6 | 67.4 | 63.5 | 57.3 | 59.3 | - | 40.4 | 37.9 | 35.9 | 35.7 | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 78.2 | 83.5 | 74.6 | 95.0 | 63.9 | 54.4 | 59.7 | 51.2 | 47.7 | - | 37.0 | 26.2 | 28.2 | 29.2 | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 489.7 | 421.0 | 386.6 | 304.1 | 300.4 | 267.2 | 238.2 | 221.5 | 204.8 | - | 172.8 | 158.9 | 153.1 | 113.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 59.8 | 61.2 | 56.4 | 66.7 | 37.3 | 34.1 | 33.4 | 29.8 | 30.1 | - | 20.1 | 18.3 | 18.5 | 23.4 | - | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 244.0 | 149.0 | 88.8 | 115.6 | 88.8 | 49.8 | 90.8 | 94.6 | 123.6 | - | 0.0 | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 244.0 | 158.9 | 98.7 | 125.6 | 98.8 | 59.7 | 100.6 | 102.6 | 129.1 | - | 0.0 | - | - | - | - | - | |
| (in millions of USD) | 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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3.9 | - | - | - | - | - | - | - | - | - | - | 3.5 | - | - | 23.4 | |||||||||||||||||||||||||
| 18.8 |
| 29.5 |
| - |
| - |
| - |
| Prepaid Expenses | 8.7 | 7.4 | 6.6 | 6.4 | 5.5 | 4.9 | 4.1 | 4.2 | 4.2 | - | 3.1 | 3.2 | 2.6 | 2.9 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 231.5 | 230.7 | 202.8 | 227.7 | 163.0 | 131.0 | 135.0 | 120.9 | 137.3 | - | 114.3 | 114.6 | 111.1 | 104.2 | - | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 223.4 | 195.7 | 177.8 | 142.2 | 155.8 | 140.9 | 114.3 | 100.0 | 88.5 | - | 79.0 | 68.4 | 62.1 | 50.6 | - | - | - |
| Property,Plant & Equipment Net | 266.3 | 225.3 | 208.9 | 161.8 | 144.6 | 126.3 | 123.8 | 121.5 | 116.3 | - | 93.7 | 90.5 | 91.0 | 62.4 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | 0.0 | - | 17.2 | 15.9 | 5.6 | 3.2 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 223.0 | 135.4 | 103.4 | 77.4 | 70.7 | 58.4 | 58.4 | 97.6 | 97.7 | - | 11.8 | 7.4 | 6.5 | 6.2 | - | - | - |
| Intangible Assets | 232.9 | 150.1 | 116.6 | 80.2 | 76.4 | 60.7 | 71.2 | 76.9 | 82.9 | - | 11.2 | 8.5 | 7.7 | 8.8 | - | - | - |
| Operating Lease Right Of Use Assets | 16.8 | 13.4 | 11.7 | 10.6 | 11.6 | 9.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.0 | 3.9 | 4.9 | 2.8 | 0.5 | 3.8 | 2.6 | 1.7 | 2.2 | - | 0.2 | 0.3 | 0.3 | 0.1 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 986.3 | 770.0 | 657.9 | 567.3 | 472.6 | 389.3 | 391.0 | 418.6 | 436.5 | - | 248.5 | 237.2 | 222.1 | 185.0 | - | - | - |
| - |
| - |
| Short Term Debt | - | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 8.0 | 5.5 | - | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 1.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.0 | 2.9 | - | 1.7 | 1.6 | 1.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 20.1 | 19.7 | 19.5 | 19.0 | 18.0 | 13.5 | 8.4 | 10.0 | 8.8 | - | 6.1 | 5.6 | 5.4 | 7.8 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 104.8 | 97.2 | 103.3 | 101.5 | 70.5 | 62.2 | 60.6 | 55.7 | 59.8 | - | 36.3 | 35.8 | 35.1 | 39.5 | - | - | - |
| - |
| Operating Lease Liabilities Non-Current | 14.5 | 10.9 | 9.5 | 9.1 | 10.2 | 7.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 25.1 | 22.4 | 22.4 | 23.4 | 24.4 | 25.1 | 27.4 | 42.0 | 42.2 | - | 10.0 | 10.2 | 8.1 | 7.9 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.4 | 1.4 | 1.3 | 2.4 | 1.4 | 1.1 | 4.4 | 2.5 | 3.6 | - | 1.6 | 1.9 | 1.7 | 1.2 | - | - | - |
| Total Non-Current Liabilities | 347.4 | 212.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 452.3 | 309.8 | 251.9 | 264.7 | 207.3 | 155.8 | 188.7 | 200.8 | 235.5 | - | 54.5 | 54.8 | 52.0 | 48.6 | - | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 500.1 | 434.3 | 364.5 | 254.4 | 213.9 | 182.9 | 147.2 | 165.9 | 152.3 | - | 142.6 | 131.4 | 121.0 | 95.0 | - | - | - |
| Accumulated Other Comprehensive Income | 1.0 | 1.7 | 3.1 | 1.3 | 0.0 | (0.1) | 0.6 | 0.3 | (0.0) | - | (0.0) | (0.0) | (0.1) | (0.1) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 534.0 | 460.3 | 406.0 | 302.6 | 265.2 | 233.5 | 202.2 | 217.8 | 201.0 | - | 194.0 | 182.4 | 170.2 | 136.4 | - | 121.5 | 103.7 |
| Total Equity | 534.0 | 460.3 | 406.0 | 302.6 | 265.2 | 233.5 | 202.2 | 217.8 | 201.0 | - | 194.0 | 182.4 | 170.2 | 136.4 | - | 121.5 | 103.7 |
| - |
| Net debt | 240.1 | 153.8 | 91.6 | 122.1 | 95.8 | 55.4 | 95.6 | 95.8 | 109.1 | - | (18.6) | - | - | - | - | - | - |
| Working Capital | 126.6 | 133.5 | 99.5 | 126.3 | 92.5 | 68.8 | 74.4 | 65.2 | 77.5 | - | 78.0 | 78.8 | 76.0 | 64.8 | - | - | - |
| Book Value | 534.0 | 460.3 | 406.0 | 302.6 | 265.2 | 233.5 | 202.2 | 217.8 | 201.0 | - | 194.0 | 182.4 | 170.2 | 136.4 | - | 121.5 | 103.7 |
| Tangible Book Value | 78.1 | 174.8 | 186.0 | 145.0 | 118.2 | 114.4 | 72.6 | 43.4 | 20.3 | - | 171.1 | 166.5 | 156.0 | 121.4 | - | - | - |
| 6.8 |
| 5.2 |
| 3.0 |
| 8.0 |
| 3.2 |
| 4.5 |
| 4.3 |
| 7.3 |
| 4.1 |
| 5.6 |
| 5.0 |
| 7.3 |
| 4.0 |
| 6.9 |
| 7.6 |
| 2.8 |
| 20.0 |
| 16.7 |
| 21.2 |
| - |
| 20.8 |
| 20.8 |
| 18.1 |
| 18.6 |
| 19.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.3 | 7.3 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 10.1 | 14.0 | 14.5 | 16.1 |
| Cash And Short Term Investments | 3.9 | - | - | - | - | - | - | - | - | - | - | 3.5 | - | - | 23.4 | 6.8 | 5.2 | 3.0 | 8.0 | 3.2 | 4.5 | 4.3 | 7.3 | 4.1 | 5.6 | 5.0 | 7.3 | 4.0 | 6.9 | 7.6 | 2.8 | 20.0 | 16.7 | 21.2 | - | 21.2 | 30.9 | 32.1 | 33.1 | 35.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 139.8 | 123.7 | 131.1 | 140.1 | 131.8 | 111.5 | 115.2 | 126.4 | 114.5 | 113.0 | 138.3 | 122.8 | 131.4 | 138.8 | 102.0 | 90.1 | 90.9 | 90.6 | 76.8 | 74.5 | 69.5 | 67.4 | 56.0 | 65.4 | 69.0 | 63.5 | 61.4 | 66.4 | 57.3 | 57.9 | 61.9 | 59.3 | 52.8 | 57.5 | - | 51.8 | 37.3 | 39.8 | 40.4 | 34.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 78.2 | 85.9 | 92.9 | 95.7 | 83.5 | 81.6 | 81.6 | 81.2 | 74.6 | 68.8 | 76.9 | 95.0 | 113.1 | 105.0 | 76.2 | 70.3 | 67.9 | 63.9 | 64.7 | 63.2 | 63.4 | 54.4 | 57.5 | 60.8 | 58.7 | 59.7 | 67.7 | 67.8 | 51.2 | 62.7 | 65.6 | 47.7 | 54.4 | 47.3 | - | 49.3 | 41.4 | 39.1 | 37.0 | 37.0 |
| Prepaid Expenses | 8.7 | 10.3 | 5.1 | 6.1 | 7.4 | 8.9 | 5.6 | 5.5 | 6.6 | 7.4 | 4.1 | 6.4 | 3.2 | 3.9 | 7.0 | 2.5 | 3.7 | 5.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 231.5 | 228.2 | 239.6 | 256.4 | 230.7 | 210.4 | 209.9 | 222.0 | 202.8 | 195.0 | 226.5 | 227.7 | 251.6 | 253.6 | 209.5 | 169.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 489.7 | 468.6 | 455.9 | 444.7 | 421.0 | 410.4 | 402.1 | 396.2 | 386.6 | 377.0 | 354.0 | 304.1 | 321.5 | 313.2 | 294.3 | 307.0 | 302.0 | 300.4 | 291.5 | 276.2 | 272.0 | 267.2 | 262.2 | 258.0 | 253.5 | 238.2 | 242.9 | 241.0 | 221.5 | 235.7 | 227.1 | 204.8 | 213.2 | 209.5 | - | 200.5 | 181.1 | 175.9 | 172.8 | 168.0 |
| Accumulated Depreciation | 223.4 | 215.6 | 208.4 | 201.3 | 195.7 | 190.0 | 184.6 | 182.6 | 177.8 | 173.5 | 163.4 | 142.2 | 150.4 | 146.7 | 146.8 | 163.9 | 159.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 266.3 | 253.0 | 247.4 | 243.4 | 225.3 | 220.4 | 217.5 | 213.6 | 208.9 | 203.5 | 190.6 | 161.8 | 171.0 | 166.4 | 147.5 | 143.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 223.0 | 223.0 | 222.1 | 218.9 | 135.4 | 116.7 | 111.6 | 114.0 | 103.4 | 101.5 | 77.4 | 77.4 | 77.4 | 77.4 | 72.9 | 72.4 | 70.8 | 70.7 | ||||||||||||||||||||||
| Intangible Assets | 232.9 | 238.4 | 241.1 | 240.0 | 150.1 | 130.5 | 123.9 | 124.6 | 116.6 | 116.7 | 71.4 | 80.2 | 76.7 | 78.4 | 72.6 | 73.7 | 74.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 16.8 | 17.6 | 17.4 | 13.2 | 13.4 | 13.1 | 12.0 | 12.2 | 11.7 | 13.4 | 11.3 | 10.6 | 10.0 | 10.0 | 10.9 | 11.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.0 | 2.1 | 2.6 | 3.1 | 3.7 | 4.2 | 3.2 | 5.0 | 4.9 | 4.3 | 5.6 | 2.8 | 5.8 | 3.2 | 7.8 | 7.9 | 8.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 986.3 | 976.5 | 984.2 | 988.3 | 769.9 | 707.2 | 689.7 | 702.7 | 657.9 | 644.0 | 592.0 | 567.3 | 599.3 | 596.4 | 521.1 | 477.8 | 475.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 59.8 | 46.4 | 55.3 | 62.8 | 61.2 | 39.9 | 51.0 | 47.8 | 56.4 | 42.9 | 55.6 | 66.7 | 60.9 | 56.4 | 44.0 | 43.0 | 38.1 | 37.3 | 31.2 | 32.7 | 31.1 | 34.1 | 26.7 | 29.6 | 32.0 | 33.4 | 29.3 | 35.5 | 29.8 | 28.1 | 27.9 | 30.1 | 27.7 | 29.3 | - | 24.3 | 20.3 | 18.3 | 20.1 | 18.2 |
| Short Term Debt | - | 9.8 | 9.8 | 9.8 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.0 | - | - | - | - | - | - | - | - | - | - | 1.7 | 1.4 | 1.5 | 1.7 | 1.6 | ||||||||||||||||||||||||
| Accrued Expenses | 20.1 | 20.8 | 14.7 | 14.5 | 19.7 | 18.4 | 12.7 | 12.5 | 19.5 | 17.8 | 10.7 | 19.0 | 12.1 | 9.7 | 15.8 | 12.4 | 8.4 | 18.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 104.8 | 97.2 | 98.6 | 110.9 | 107.1 | 84.3 | 92.3 | 98.0 | 103.3 | 79.7 | 94.3 | 101.5 | 90.9 | 88.2 | 75.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 244.0 | 253.4 | 268.3 | 288.3 | 138.9 | 103.9 | 93.9 | 123.8 | 88.8 | 109.8 | 78.4 | 115.6 | 130.7 | 149.2 | 105.9 | 73.9 | 85.9 | 88.8 | 85.8 | 65.8 | 55.8 | 49.8 | 57.7 | 64.7 | 74.7 | 90.8 | 80.6 | 75.8 | 94.6 | 104.2 | 112.2 | 123.6 | 106.9 | 121.8 | - | 125.3 | - | - | 0.0 | - |
| Operating Lease Liabilities Non-Current | 14.5 | 15.1 | 15.1 | 10.6 | 10.9 | 10.6 | 9.7 | 9.8 | 9.5 | 11.1 | 9.6 | 9.1 | 8.8 | 8.7 | 9.4 | 9.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 25.1 | 22.1 | 22.2 | 22.2 | 22.4 | 22.1 | 21.9 | 22.4 | 22.4 | 23.7 | 24.1 | 23.4 | 24.3 | 23.6 | 24.4 | 24.4 | 24.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.4 | 0.4 | 0.3 | 0.3 | 1.4 | 0.5 | 0.2 | 0.2 | 1.3 | 10.9 | 0.7 | 2.4 | 1.3 | 1.3 | 1.5 | 1.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 347.4 | 360.5 | 378.6 | 392.8 | 202.4 | 166.0 | - | - | 148.6 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Total Liabilities | 452.3 | 457.6 | 477.2 | 503.7 | 309.6 | 250.3 | 246.3 | 281.5 | 251.9 | 250.3 | 221.0 | 264.7 | 267.9 | 283.1 | 229.5 | 193.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 500.1 | 488.7 | 478.3 | 459.7 | 434.3 | 421.7 | 410.4 | 390.1 | 364.5 | 354.1 | 322.7 | 254.4 | 286.2 | 271.1 | 246.8 | 239.3 | 227.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.0 | 0.9 | 1.2 | 1.4 | 1.7 | 2.3 | 1.7 | 3.0 | 3.1 | 2.7 | 3.7 | 1.3 | 3.7 | 1.8 | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 534.0 | 518.9 | 507.0 | 484.6 | 460.3 | 457.0 | 443.4 | 421.2 | 406.0 | 393.8 | 371.0 | 302.6 | 331.4 | 313.3 | 291.7 | 284.3 | 275.2 | |||||||||||||||||||||||
| Total Equity | 534.0 | 518.9 | 507.0 | 484.6 | 460.3 | 457.0 | 443.4 | 421.2 | 406.0 | 393.8 | 371.0 | 302.6 | 331.4 | 313.3 | 291.7 | 284.3 | 275.2 | 265.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 244.0 | 263.2 | 278.1 | 298.1 | 148.8 | 113.8 | 103.8 | 133.8 | 98.7 | 119.7 | 88.3 | 125.6 | 140.6 | 159.1 | 115.8 | 83.8 | 95.8 | 98.8 | 95.7 | 75.7 | 65.7 | 59.7 | 67.6 | 74.6 | 84.6 | 100.6 | 90.5 | 85.7 | 102.6 | 114.1 | 120.8 | 129.1 | 113.7 | 127.9 | - | 130.3 | - | - | 0.0 | - |
| Net debt | 240.1 | - | - | - | - | - | - | - | - | - | - | 122.1 | - | - | 92.4 | 77.0 | 90.6 | 95.8 | 87.8 | |||||||||||||||||||||
| Working Capital | 126.6 | 131.0 | 141.0 | 145.5 | 123.6 | 126.1 | 117.5 | 124.0 | 99.5 | 115.3 | 132.2 | 126.3 | 160.7 | 165.5 | 133.9 | 98.1 | 101.3 | 92.5 | ||||||||||||||||||||||
| Book Value | 534.0 | 518.9 | 507.0 | 484.6 | 460.3 | 457.0 | 443.4 | 421.2 | 406.0 | 393.8 | 371.0 | 302.6 | 331.4 | 313.3 | 291.7 | 284.3 | 275.2 | 265.2 | ||||||||||||||||||||||
| Tangible Book Value | 78.1 | 57.5 | 43.7 | 25.7 | 174.8 | 209.8 | 207.9 | 182.6 | 186.0 | 175.5 | 222.2 | 145.0 | 177.3 | 157.4 | 146.2 | 138.2 | 129.7 | |||||||||||||||||||||||
| 5.1 |
| 1.7 |
| 3.1 |
| 4.9 |
| 5.6 |
| 2.8 |
| 4.8 |
| 4.1 |
| 5.7 |
| 1.7 |
| 4.2 |
| 4.8 |
| 3.3 |
| 4.2 |
| 2.5 |
| 3.5 |
| - |
| 4.6 |
| 2.0 |
| 2.5 |
| 3.1 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 167.8 |
| 163.0 |
| 155.5 |
| 142.6 |
| 140.4 |
| 131.0 |
| 127.0 |
| 133.1 |
| 138.1 |
| 135.0 |
| 142.2 |
| 139.9 |
| 120.9 |
| 133.1 |
| 134.4 |
| 137.3 |
| 126.4 |
| 133.1 |
| - |
| 129.9 |
| 111.5 |
| 113.4 |
| 114.3 |
| 110.3 |
| 155.8 |
| 152.6 |
| 148.8 |
| 144.9 |
| 140.9 |
| 136.8 |
| 133.6 |
| 130.0 |
| 114.3 |
| 125.3 |
| 121.7 |
| 100.0 |
| 110.6 |
| 104.1 |
| 88.5 |
| 95.3 |
| 91.8 |
| - |
| 88.4 |
| 83.6 |
| 80.7 |
| 79.0 |
| 75.8 |
| 142.2 |
| 144.6 |
| 138.9 |
| 127.5 |
| 127.1 |
| 126.3 |
| 125.4 |
| 124.4 |
| 123.5 |
| 123.8 |
| 117.6 |
| 119.4 |
| 121.5 |
| 125.1 |
| 123.0 |
| 116.3 |
| 117.9 |
| 117.8 |
| - |
| 112.1 |
| 97.6 |
| 95.1 |
| 93.7 |
| 92.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.6 |
| 17.3 |
| 16.1 |
| 17.2 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.7 |
| 67.7 |
| 58.4 |
| 58.4 |
| 58.4 |
| 58.4 |
| 58.4 |
| 58.4 |
| 58.4 |
| 58.4 |
| 97.6 |
| 97.6 |
| 97.6 |
| 97.7 |
| 97.7 |
| 97.7 |
| - |
| 110.3 |
| 13.8 |
| 11.8 |
| 11.8 |
| 11.8 |
| 76.4 |
| 69.7 |
| 71.2 |
| 59.4 |
| 60.7 |
| 61.9 |
| 63.2 |
| 64.5 |
| 71.2 |
| 67.0 |
| 68.4 |
| 76.9 |
| 72.6 |
| 75.5 |
| 82.9 |
| 79.9 |
| 81.4 |
| - |
| 64.0 |
| 12.6 |
| 11.1 |
| 11.2 |
| 11.4 |
| 11.4 |
| 11.6 |
| 8.2 |
| 8.5 |
| 8.8 |
| 9.1 |
| 9.5 |
| 9.5 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.0 |
| 5.6 |
| 5.4 |
| 3.8 |
| 4.3 |
| 4.4 |
| 4.5 |
| 2.6 |
| 3.2 |
| 3.8 |
| 1.7 |
| 2.4 |
| 3.0 |
| 2.2 |
| 1.1 |
| 2.1 |
| - |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 472.6 |
| 446.0 |
| 423.1 |
| 399.5 |
| 389.3 |
| 386.6 |
| 393.0 |
| 399.0 |
| 391.0 |
| 388.4 |
| 389.8 |
| 418.6 |
| 430.7 |
| 433.3 |
| 436.5 |
| 422.9 |
| 432.1 |
| - |
| 419.2 |
| 253.2 |
| 247.9 |
| 248.5 |
| 242.1 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 8.0 |
| 9.9 |
| 8.6 |
| 5.5 |
| 6.7 |
| 6.1 |
| - |
| 5.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| 10.8 |
| 6.8 |
| 13.5 |
| 10.1 |
| 8.9 |
| 5.9 |
| 8.4 |
| 10.1 |
| 8.7 |
| 10.0 |
| 7.0 |
| 5.3 |
| 8.8 |
| 9.2 |
| 5.8 |
| - |
| 8.7 |
| 5.8 |
| 4.8 |
| 6.1 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.5 |
| 66.5 |
| 70.5 |
| 59.0 |
| 58.8 |
| 56.7 |
| 62.2 |
| 51.3 |
| 53.9 |
| 55.7 |
| 60.6 |
| 53.1 |
| 58.8 |
| 55.7 |
| 48.5 |
| 45.0 |
| 59.8 |
| 53.1 |
| 49.6 |
| - |
| 57.3 |
| 37.7 |
| 30.4 |
| 36.3 |
| 30.4 |
| 9.9 |
| 10.2 |
| 6.9 |
| 7.1 |
| 7.3 |
| 7.6 |
| 8.0 |
| 7.9 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 25.1 |
| 25.1 |
| 25.1 |
| 25.1 |
| 26.6 |
| 26.6 |
| 26.6 |
| 27.4 |
| 27.2 |
| 27.4 |
| 42.0 |
| 25.3 |
| 42.0 |
| 42.2 |
| 42.2 |
| 42.2 |
| - |
| 29.8 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 1.4 |
| 0.5 |
| 6.8 |
| 6.3 |
| 1.1 |
| 5.7 |
| 5.4 |
| 5.1 |
| 4.4 |
| 4.6 |
| 4.5 |
| 2.5 |
| 3.6 |
| 3.6 |
| 3.6 |
| 1.8 |
| 2.7 |
| - |
| 0.8 |
| 0.7 |
| 0.7 |
| 1.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.8 |
| 207.3 |
| 189.1 |
| 168.4 |
| 156.0 |
| 155.8 |
| 154.4 |
| 163.6 |
| 175.6 |
| 188.7 |
| 170.9 |
| 172.0 |
| 200.8 |
| 187.5 |
| 208.6 |
| 235.5 |
| 210.1 |
| 222.5 |
| - |
| 219.5 |
| 54.8 |
| 47.6 |
| 54.5 |
| 48.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 213.9 |
| 207.4 |
| 202.0 |
| 192.3 |
| 182.9 |
| 180.7 |
| 178.6 |
| 171.8 |
| 147.2 |
| 163.1 |
| 161.4 |
| 165.9 |
| 189.4 |
| 171.7 |
| 152.3 |
| 162.6 |
| 159.9 |
| - |
| 151.6 |
| 150.8 |
| 149.4 |
| 142.6 |
| 142.7 |
| - |
| - |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.6 |
| 0.4 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.2 |
| (0.0) |
| (0.1) |
| (0.0) |
| - |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 265.2 |
| 256.9 |
| 254.6 |
| 243.4 |
| 233.5 |
| 232.2 |
| 229.4 |
| 223.4 |
| 202.2 |
| 217.5 |
| 217.8 |
| 217.8 |
| 243.3 |
| 224.7 |
| 201.0 |
| 212.8 |
| 209.7 |
| - |
| 199.7 |
| 198.5 |
| 200.3 |
| 194.0 |
| 193.9 |
| 256.9 |
| 254.6 |
| 243.4 |
| 233.5 |
| 232.2 |
| 229.4 |
| 223.4 |
| 202.2 |
| 217.5 |
| 217.8 |
| 217.8 |
| 243.3 |
| 224.7 |
| 201.0 |
| 212.8 |
| 209.7 |
| - |
| 199.7 |
| 198.5 |
| 200.3 |
| 194.0 |
| 193.9 |
| 72.5 |
| 61.2 |
| 55.4 |
| 60.4 |
| 70.6 |
| 79.0 |
| 95.6 |
| 83.2 |
| 81.7 |
| 95.8 |
| 106.5 |
| 118.0 |
| 109.1 |
| 97.0 |
| 106.7 |
| - |
| 109.1 |
| - |
| - |
| (33.1) |
| - |
| 96.4 |
| 83.8 |
| 83.7 |
| 68.8 |
| 75.8 |
| 79.3 |
| 82.4 |
| 74.4 |
| 89.1 |
| 81.0 |
| 65.2 |
| 84.5 |
| 89.4 |
| 77.5 |
| 73.3 |
| 83.5 |
| - |
| 72.7 |
| 73.9 |
| 83.0 |
| 78.0 |
| 79.9 |
| 256.9 |
| 254.6 |
| 243.4 |
| 233.5 |
| 232.2 |
| 229.4 |
| 223.4 |
| 202.2 |
| 217.5 |
| 217.8 |
| 217.8 |
| 243.3 |
| 224.7 |
| 201.0 |
| 212.8 |
| 209.7 |
| - |
| 199.7 |
| 198.5 |
| 200.3 |
| 194.0 |
| 193.9 |
| 118.2 |
| 119.5 |
| 115.7 |
| 125.6 |
| 114.4 |
| 111.9 |
| 107.8 |
| 100.5 |
| 72.6 |
| 92.1 |
| 91.0 |
| 43.4 |
| 73.1 |
| 51.7 |
| 20.3 |
| 35.2 |
| 30.5 |
| - |
| 25.4 |
| 172.0 |
| 177.5 |
| 171.1 |
| 170.7 |