| (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 | 38.6 | 111.5 | 125.7 | 48.3 | 89.9 | 68.7 | 38.2 | 43.9 | 32.1 | 58.9 | 33.3 | 3.1 | 15.4 | 0.0 | 0.0 | 45.9 | 35.1 | 26.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 38.6 | 111.5 | 125.7 | 48.3 | 89.9 | 68.7 | 38.2 | 43.9 | 32.1 | 58.9 | 33.3 | 3.1 | 15.4 | 0.0 | 0.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 78.7 | 58.3 | 63.4 | 81.6 | 67.9 | 53.8 | 44.2 | 51.5 | 40.3 | 47.4 | 46.8 | 51.2 | 41.1 | 42.1 | 42.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 137.8 | 88.8 | 103.3 | 197.7 | 79.0 | 69.0 | 70.9 | 94.2 | 81.9 | 71.2 | 66.0 | 81.9 | 58.8 | 65.8 | 76.4 | 43.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 325.3 | 306.9 | 288.3 | 273.5 | 258.6 | 243.6 | 241.8 | 238.9 | 221.7 | 208.5 | 196.7 | 193.1 | 181.5 | 177.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 48.2 | 37.5 | 34.3 | 46.8 | 49.4 | 39.0 | 21.6 | 60.1 | 33.7 | 42.8 | 32.2 | 52.8 | 30.6 | 30.1 | 38.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.5 | 13.5 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 19.4 | 19.5 | 19.5 | 19.5 | 19.4 | 19.3 | 19.3 | 19.2 | 19.0 | 19.0 | 18.5 | 18.4 | 18.2 | 17.7 | 17.6 | 17.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.5 | 13.5 | - | ||
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 15.1 | 15.6 | 38.6 | 53.7 | 28.4 | 36.0 | 111.5 | 97.7 | 83.9 | 85.6 | 125.7 | 91.7 | 80.2 | 48.3 | 63.0 | |||||||||||||||||||||||||
| - |
| 45.9 |
| 35.1 |
| 26.5 |
| 25.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | 10.1 | 5.6 | 7.4 | 5.9 | 5.9 | 3.0 | 5.3 | 6.4 | 5.9 | 7.1 | 4.1 | - | - | - |
| Other Current Assets | 6.8 | 8.6 | 6.5 | 7.7 | 10.1 | 5.6 | 7.4 | 5.9 | 5.9 | 3.0 | 5.3 | 6.4 | 5.9 | 7.1 | 4.1 | 3.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | 7.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 261.9 | 267.3 | 298.9 | 335.3 | 246.9 | 197.0 | 160.6 | 195.5 | 160.2 | 180.5 | 151.4 | 142.6 | 121.2 | 115.1 | 122.4 | 118.8 | - | - |
| 170.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 196.6 | 181.3 | 168.3 | 165.4 | 153.0 | 142.2 | 136.9 | 132.7 | 123.0 | 120.3 | 112.5 | 102.7 | 98.5 | 89.6 | 80.5 | - | - | - |
| Property,Plant & Equipment Net | 128.7 | 125.5 | 120.0 | 108.2 | 105.6 | 101.4 | 105.0 | 106.1 | 98.7 | 88.2 | 84.2 | 90.4 | 83.1 | 87.7 | 89.5 | 58.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 37.8 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 8.3 | 8.3 | 7.0 | 7.0 | 7.0 | 7.0 | - | - | - | - | - | - |
| Intangible Assets | 16.6 | 5.3 | 6.1 | 6.8 | 7.7 | 8.6 | 8.6 | 9.7 | 7.9 | 9.1 | 10.2 | 9.8 | 1.7 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3.9 | 1.7 | 1.9 | 1.6 | 1.7 | 2.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 17.7 | 14.6 | 12.8 | 11.7 | 20.8 | 21.2 | 10.6 | 9.9 | 9.3 | 8.2 | 7.5 | 7.0 | 6.7 | 5.8 | 4.6 | 5.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | 112.1 | 108.6 | 114.0 | 90.9 | 92.9 | - | - | - | - |
| Total Assets | 462.7 | 422.6 | 447.5 | 471.7 | 390.7 | 337.9 | 293.0 | 329.5 | 283.1 | 292.9 | 260.2 | 256.8 | 212.6 | 208.6 | 216.5 | 182.5 | - | - |
| 20.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.5 | 0.1 | - | 0.4 | - | - | - |
| Operating Lease Liabilities Current | 1.9 | 0.9 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 17.8 | 9.5 | 11.8 | 15.8 | 19.4 | 14.7 | 6.8 | 11.9 | 8.7 | 11.0 | 13.6 | 10.4 | 6.9 | 5.9 | 7.4 | 5.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 66.0 | 47.0 | 46.2 | 62.6 | 68.8 | 53.7 | 28.4 | 72.0 | 42.3 | 53.8 | 45.8 | 63.2 | 37.4 | 36.0 | 46.7 | 26.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2.1 | 0.8 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 6.9 | 5.3 | 8.1 | 5.5 | 6.1 | 6.6 | 7.3 | 4.1 | 1.7 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 25.1 | 24.7 | 19.9 | 19.4 | 19.8 | 19.4 | 18.6 | 15.9 | 17.4 | 14.5 | 14.2 | 14.7 | 14.2 | 11.6 | 7.9 | 7.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 91.1 | 71.7 | 66.0 | 82.0 | 88.7 | 73.1 | 47.0 | 87.9 | 59.7 | 68.3 | 60.0 | 77.9 | 51.6 | 59.1 | 68.1 | 34.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 262.7 | 245.3 | 278.5 | 289.2 | 206.4 | 171.1 | 154.4 | 151.1 | 135.9 | 139.3 | 122.9 | 103.4 | 89.0 | 83.8 | 84.2 | 86.7 | - | - |
| Accumulated Other Comprehensive Income | (0.0) | (0.6) | (0.3) | (1.0) | (2.4) | (2.0) | (2.2) | (1.5) | (1.3) | (1.5) | (2.1) | (1.8) | (1.6) | (2.4) | (2.0) | (2.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 371.5 | 350.9 | 381.5 | 389.7 | 302.0 | 264.8 | 246.0 | 241.7 | 223.4 | 224.6 | 200.2 | 178.9 | 161.1 | 149.5 | 148.5 | 147.9 | - | - |
| Total Equity | 371.5 | 350.9 | 381.5 | 389.7 | 302.0 | 264.8 | 246.0 | 241.7 | 223.4 | 224.6 | 200.2 | 178.9 | 161.1 | 149.5 | 148.5 | 147.9 | - | - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.5 | 13.5 | - | - | - |
| Working Capital | 195.9 | 220.3 | 252.7 | 272.7 | 178.1 | 143.4 | 132.2 | 123.5 | 117.9 | 126.7 | 105.5 | 79.4 | 83.8 | 79.1 | 75.8 | 91.9 | - | - |
| Book Value | 371.5 | 350.9 | 381.5 | 389.7 | 302.0 | 264.8 | 246.0 | 241.7 | 223.4 | 224.6 | 200.2 | 178.9 | 161.1 | 149.5 | 148.5 | 147.9 | - | - |
| Tangible Book Value | 317.2 | 335.8 | 365.7 | 373.2 | 284.6 | 246.5 | 229.1 | 223.7 | 208.5 | 208.5 | 183.0 | 162.1 | 159.3 | - | - | - | - | - |
| 69.7 |
| 89.9 |
| 89.8 |
| 58.9 |
| 50.2 |
| 68.7 |
| 61.4 |
| 40.4 |
| 67.1 |
| 38.2 |
| 7.4 |
| 0.5 |
| 15.5 |
| 43.9 |
| 45.2 |
| 23.5 |
| 37.3 |
| 32.1 |
| 37.8 |
| 40.2 |
| 57.0 |
| 58.9 |
| 53.8 |
| 36.4 |
| 45.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 15.1 | 15.6 | 38.6 | 53.7 | 28.4 | 36.0 | 111.5 | 97.7 | 83.9 | 85.6 | 125.7 | 91.7 | 80.2 | 48.3 | 63.0 | 69.7 | 89.9 | 89.8 | 58.9 | 50.2 | 68.7 | 61.4 | 40.4 | 67.1 | 38.2 | 7.4 | 0.5 | 15.5 | 43.9 | 45.2 | 23.5 | 37.3 | 32.1 | 37.8 | 40.2 | 57.0 | 58.9 | 53.8 | 36.4 | 45.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 81.4 | 64.6 | 78.7 | 83.3 | 79.8 | 49.4 | 58.3 | 61.2 | 55.5 | 43.4 | 63.4 | 66.4 | 65.9 | 81.6 | 81.2 | 80.7 | 67.9 | 59.3 | 58.1 | 49.2 | 53.8 | 54.9 | 54.9 | 35.4 | 44.2 | 50.7 | 50.6 | 36.5 | 51.5 | 55.8 | 50.5 | 39.8 | 40.3 | 42.3 | 49.6 | 44.2 | 47.4 | 49.4 | 48.6 | 40.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 159.0 | 172.3 | 137.8 | 119.2 | 96.0 | 98.7 | 88.8 | 89.4 | 92.5 | 94.1 | 103.3 | 133.1 | 136.5 | 197.7 | 192.4 | 127.0 | 79.0 | 71.2 | 68.6 | 64.3 | 69.0 | 74.3 | 71.7 | 65.3 | 70.9 | 104.6 | 117.2 | 115.3 | 94.2 | 54.8 | 63.2 | 70.9 | 81.9 | 83.7 | 59.2 | 61.6 | 71.2 | 63.9 | 56.6 | 69.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.1 | 7.5 | ||||||||||||||||||||||
| Other Current Assets | 8.1 | 5.7 | 6.8 | 7.4 | 6.5 | 8.4 | 8.6 | 8.8 | 7.7 | 8.7 | 6.5 | 6.4 | 5.4 | 7.7 | 7.0 | 5.3 | 10.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | 4.9 | 5.5 | 7.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 263.5 | 258.2 | 261.9 | 263.5 | 210.8 | 192.5 | 267.3 | 257.1 | 239.7 | 231.8 | 298.9 | 297.6 | 287.9 | 335.3 | 343.7 | 282.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 328.4 | 325.8 | 325.3 | 324.0 | 322.9 | 321.4 | 306.9 | 305.6 | 301.7 | 299.9 | 288.3 | 286.4 | 276.6 | 273.5 | 270.4 | 266.8 | 258.6 | 255.3 | 250.8 | 245.0 | 243.6 | 242.0 | 250.4 | 242.2 | 241.8 | 241.9 | 245.8 | 244.8 | 238.9 | 233.3 | 231.2 | 228.4 | 221.7 | 220.0 | 215.6 | 213.7 | 208.5 | 204.1 | 200.7 | 197.8 |
| Accumulated Depreciation | 202.2 | 199.5 | 196.6 | 193.0 | 188.9 | 185.0 | 181.3 | 177.7 | 174.2 | 170.6 | 168.3 | 167.6 | 164.7 | 165.4 | 162.2 | 159.6 | 153.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 126.2 | 126.3 | 128.7 | 131.1 | 133.9 | 136.4 | 125.5 | 127.9 | 127.5 | 129.3 | 120.0 | 118.8 | 111.9 | 108.2 | 108.3 | 107.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 37.8 | 37.8 | 37.8 | 37.8 | 37.8 | 35.6 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | ||||||||||||||||||||||
| Intangible Assets | 15.7 | 16.1 | 16.6 | 17.0 | 17.5 | 18.0 | 5.3 | 5.5 | 5.7 | 5.9 | 6.1 | 6.3 | 6.5 | 6.8 | 7.1 | 7.3 | 7.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3.1 | 3.6 | 3.9 | 4.1 | 3.5 | 2.3 | 1.7 | 2.0 | 2.3 | 2.2 | 1.9 | - | - | - | 1.9 | 2.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 17.3 | 17.7 | 17.7 | 22.5 | 21.9 | 22.2 | 14.6 | 14.3 | 14.5 | 13.8 | 12.8 | 12.9 | 12.2 | 11.7 | 12.3 | 13.6 | 20.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 460.5 | 456.1 | 462.7 | 471.9 | 421.9 | 404.7 | 422.6 | 414.6 | 397.2 | 390.6 | 447.5 | 445.4 | 428.2 | 471.7 | 481.0 | 420.6 | 390.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 62.2 | 57.3 | 48.2 | 73.4 | 43.0 | 36.7 | 37.5 | 34.8 | 25.4 | 23.9 | 34.3 | 38.1 | 36.9 | 46.8 | 77.2 | 58.5 | 49.4 | 60.2 | 44.9 | 31.8 | 39.0 | 47.9 | 38.4 | 31.9 | 21.6 | 31.3 | 35.1 | 40.5 | 60.1 | 34.4 | 32.6 | 31.0 | 33.7 | 48.1 | 35.6 | 29.0 | 42.8 | 39.7 | 30.7 | 31.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.7 | 1.8 | 1.9 | 1.8 | 1.6 | 1.1 | 0.9 | 1.0 | - | - | 1.0 | - | - | - | 1.1 | 1.2 | ||||||||||||||||||||||||
| Accrued Expenses | 8.8 | 14.9 | 17.8 | 16.3 | 11.4 | 10.4 | 9.5 | 9.9 | 8.0 | 9.6 | 11.8 | 13.0 | 8.2 | 15.8 | 17.9 | 15.4 | 19.4 | 15.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 71.0 | 72.2 | 66.0 | 89.7 | 54.4 | 47.1 | 47.0 | 44.7 | 33.4 | 33.4 | 46.2 | 51.1 | 45.1 | 62.6 | 95.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.4 | 1.7 | 2.1 | 2.2 | 1.9 | 1.2 | 0.8 | 1.0 | - | - | 0.9 | - | - | - | 0.7 | 0.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 25.0 | 25.1 | 25.1 | 26.0 | 26.0 | 26.0 | 24.7 | 23.9 | 23.2 | 23.5 | 19.9 | 19.3 | 18.2 | 19.4 | 21.1 | 21.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 96.0 | 97.3 | 91.1 | 115.7 | 80.4 | 73.0 | 71.7 | 68.6 | 56.6 | 57.0 | 66.0 | 70.3 | 63.2 | 82.0 | 116.1 | 95.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 | 19.4 | 19.5 | 19.4 | 19.5 | 19.4 | 19.5 | 19.4 | 19.4 | 19.5 | 19.5 | 19.4 | 19.4 | 19.4 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 | 19.2 | 19.2 | 19.1 | 19.1 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 18.9 | 18.8 | 18.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 254.4 | 249.8 | 262.7 | 249.0 | 234.7 | 225.9 | 245.3 | 241.3 | 236.1 | 230.0 | 278.5 | 273.5 | 263.8 | 289.2 | 266.5 | 228.5 | 206.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | (0.0) | (0.0) | (0.6) | (0.6) | (0.6) | (0.6) | (0.3) | (0.3) | (0.3) | (0.3) | (1.0) | (1.0) | (1.0) | (2.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 364.5 | 358.8 | 371.5 | 356.2 | 341.4 | 331.7 | 350.9 | 346.0 | 340.6 | 333.6 | 381.5 | 375.1 | 365.0 | 389.7 | 364.9 | 325.1 | 302.0 | |||||||||||||||||||||||
| Total Equity | 364.5 | 358.8 | 371.5 | 356.2 | 341.4 | 331.7 | 350.9 | 346.0 | 340.6 | 333.6 | 381.5 | 375.1 | 365.0 | 389.7 | 364.9 | 325.1 | 302.0 | 277.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 192.5 | 186.0 | 195.9 | 173.8 | 156.4 | 145.4 | 220.3 | 212.4 | 206.3 | 198.4 | 252.7 | 246.6 | 242.8 | 272.7 | 248.6 | 209.0 | 178.1 | 152.2 | ||||||||||||||||||||||
| Book Value | 364.5 | 358.8 | 371.5 | 356.2 | 341.4 | 331.7 | 350.9 | 346.0 | 340.6 | 333.6 | 381.5 | 375.1 | 365.0 | 389.7 | 364.9 | 325.1 | 302.0 | 277.0 | ||||||||||||||||||||||
| Tangible Book Value | 311.0 | 305.0 | 317.2 | 301.4 | 286.1 | 278.0 | 335.8 | 330.7 | 325.2 | 317.9 | 365.7 | 359.0 | 348.8 | 373.2 | 348.1 | 308.1 | 284.6 | |||||||||||||||||||||||
| 6.6 |
| 5.2 |
| 5.6 |
| 6.2 |
| 9.3 |
| 6.5 |
| 7.4 |
| 6.9 |
| 6.3 |
| 5.8 |
| 5.9 |
| 5.1 |
| 4.1 |
| 5.1 |
| 5.9 |
| 5.2 |
| 3.3 |
| 3.3 |
| 3.0 |
| 2.2 |
| 2.6 |
| 2.5 |
| 7.5 |
| 6.6 |
| 5.2 |
| 5.6 |
| 6.2 |
| 9.3 |
| 6.5 |
| 7.4 |
| 6.9 |
| 6.3 |
| 5.8 |
| 5.9 |
| 5.1 |
| 4.1 |
| 5.1 |
| 5.9 |
| 5.2 |
| 3.3 |
| 3.3 |
| 3.0 |
| 2.2 |
| 2.6 |
| 2.5 |
| 7.8 |
| 7.8 |
| 7.8 |
| 8.0 |
| 0.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246.9 |
| 227.8 |
| 192.2 |
| 168.9 |
| 197.0 |
| 196.8 |
| 176.3 |
| 174.2 |
| 160.6 |
| 169.7 |
| 174.6 |
| 173.2 |
| 195.5 |
| 160.9 |
| 141.1 |
| 153.1 |
| 160.2 |
| 169.0 |
| 152.3 |
| 166.0 |
| 180.5 |
| 169.4 |
| 144.1 |
| 157.6 |
| 149.6 |
| 146.2 |
| 143.7 |
| 142.2 |
| 140.9 |
| 138.7 |
| 139.6 |
| 136.9 |
| 134.6 |
| 136.4 |
| 133.6 |
| 132.7 |
| 130.5 |
| 127.9 |
| 125.5 |
| 123.0 |
| 120.6 |
| 120.8 |
| 121.3 |
| 120.3 |
| 118.3 |
| 116.9 |
| 114.7 |
| 105.6 |
| 105.7 |
| 104.7 |
| 101.4 |
| 101.4 |
| 101.1 |
| 111.7 |
| 102.7 |
| 105.0 |
| 107.3 |
| 109.4 |
| 111.2 |
| 106.1 |
| 102.8 |
| 103.3 |
| 102.9 |
| 98.7 |
| 99.4 |
| 94.8 |
| 92.3 |
| 88.2 |
| 85.8 |
| 83.8 |
| 83.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.6 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 8.3 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 7.9 |
| 8.1 |
| 8.3 |
| 8.6 |
| 8.8 |
| 9.0 |
| 8.3 |
| 8.6 |
| 8.9 |
| 9.2 |
| 9.4 |
| 9.7 |
| 10.0 |
| 10.3 |
| 10.6 |
| 7.9 |
| 8.2 |
| 8.5 |
| 8.8 |
| 9.1 |
| 9.4 |
| 9.6 |
| 9.9 |
| 1.7 |
| 1.8 |
| 2.1 |
| 2.5 |
| 2.5 |
| 1.8 |
| 2.0 |
| 2.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.8 |
| 22.1 |
| 21.6 |
| 21.2 |
| 20.3 |
| 12.5 |
| 12.9 |
| 10.6 |
| 10.6 |
| 10.2 |
| 9.4 |
| 9.9 |
| 9.8 |
| 9.6 |
| 9.7 |
| 9.3 |
| 8.9 |
| 8.7 |
| 8.5 |
| 8.2 |
| 7.9 |
| 7.8 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 371.9 |
| 336.9 |
| 310.0 |
| 337.9 |
| 336.7 |
| 319.0 |
| 306.5 |
| 293.0 |
| 304.8 |
| 311.6 |
| 311.4 |
| 329.5 |
| 291.7 |
| 272.6 |
| 284.6 |
| 283.1 |
| 292.5 |
| 271.2 |
| 282.6 |
| 292.9 |
| 279.4 |
| 252.3 |
| 265.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.2 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| 15.0 |
| 14.7 |
| 11.8 |
| 9.7 |
| 8.4 |
| 6.8 |
| 6.4 |
| 6.0 |
| 7.5 |
| 11.9 |
| 10.0 |
| 5.5 |
| 5.4 |
| 8.7 |
| 7.6 |
| 7.2 |
| 8.4 |
| 11.0 |
| 13.4 |
| 9.1 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.8 |
| 68.8 |
| 75.6 |
| 59.2 |
| 46.8 |
| 53.7 |
| 59.7 |
| 48.1 |
| 40.3 |
| 28.4 |
| 37.7 |
| 41.1 |
| 47.9 |
| 72.0 |
| 44.4 |
| 38.1 |
| 56.0 |
| 42.3 |
| 55.7 |
| 42.8 |
| 61.7 |
| 53.8 |
| 53.1 |
| 39.8 |
| 62.1 |
| 0.7 |
| 0.7 |
| 1.0 |
| 1.2 |
| 1.3 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 7.5 |
| 7.1 |
| 6.9 |
| 7.5 |
| 7.5 |
| 7.5 |
| 5.3 |
| 5.8 |
| 5.8 |
| 6.0 |
| 8.1 |
| 8.2 |
| 6.4 |
| 6.7 |
| 5.5 |
| 5.2 |
| 5.4 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.8 |
| 19.3 |
| 18.9 |
| 19.4 |
| 19.4 |
| 19.9 |
| 20.1 |
| 20.0 |
| 18.6 |
| 18.8 |
| 18.6 |
| 18.1 |
| 15.9 |
| 16.6 |
| 16.5 |
| 16.5 |
| 17.4 |
| 17.6 |
| 15.7 |
| 15.9 |
| 14.5 |
| 13.2 |
| 13.5 |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.7 |
| 94.9 |
| 78.1 |
| 66.2 |
| 73.1 |
| 79.6 |
| 68.2 |
| 60.3 |
| 47.0 |
| 56.5 |
| 65.0 |
| 66.1 |
| 87.9 |
| 61.0 |
| 54.6 |
| 72.5 |
| 59.7 |
| 73.3 |
| 58.6 |
| 77.6 |
| 68.3 |
| 66.3 |
| 53.2 |
| 75.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.8 |
| 164.0 |
| 149.7 |
| 171.1 |
| 164.2 |
| 158.1 |
| 154.3 |
| 154.4 |
| 156.7 |
| 155.1 |
| 154.6 |
| 151.1 |
| 142.0 |
| 129.7 |
| 124.4 |
| 135.9 |
| 132.6 |
| 126.3 |
| 119.5 |
| 139.3 |
| 130.0 |
| 117.1 |
| 110.5 |
| (2.4) |
| (2.4) |
| (2.0) |
| (2.0) |
| (2.0) |
| (2.0) |
| (2.2) |
| (2.2) |
| (2.2) |
| (2.2) |
| (1.5) |
| (1.5) |
| (1.5) |
| (1.5) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.5) |
| (1.5) |
| (1.5) |
| (1.5) |
| (2.1) |
| (2.1) |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 277.0 |
| 258.7 |
| 243.7 |
| 264.8 |
| 257.1 |
| 250.8 |
| 246.2 |
| 246.0 |
| 248.3 |
| 246.5 |
| 245.4 |
| 241.7 |
| 230.7 |
| 218.0 |
| 212.1 |
| 223.4 |
| 219.2 |
| 212.7 |
| 205.0 |
| 224.6 |
| 213.1 |
| 199.1 |
| 189.4 |
| 258.7 |
| 243.7 |
| 264.8 |
| 257.1 |
| 250.8 |
| 246.2 |
| 246.0 |
| 248.3 |
| 246.5 |
| 245.4 |
| 241.7 |
| 230.7 |
| 218.0 |
| 212.1 |
| 223.4 |
| 219.2 |
| 212.7 |
| 205.0 |
| 224.6 |
| 213.1 |
| 199.1 |
| 189.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.0 |
| 122.1 |
| 143.4 |
| 137.1 |
| 128.1 |
| 134.0 |
| 132.2 |
| 132.0 |
| 133.4 |
| 125.3 |
| 123.5 |
| 116.5 |
| 103.1 |
| 97.1 |
| 117.9 |
| 113.3 |
| 109.4 |
| 104.3 |
| 126.7 |
| 116.3 |
| 104.4 |
| 95.5 |
| 258.7 |
| 243.7 |
| 264.8 |
| 257.1 |
| 250.8 |
| 246.2 |
| 246.0 |
| 248.3 |
| 246.5 |
| 245.4 |
| 241.7 |
| 230.7 |
| 218.0 |
| 212.1 |
| 223.4 |
| 219.2 |
| 212.7 |
| 205.0 |
| 224.6 |
| 213.1 |
| 199.1 |
| 189.4 |
| 259.4 |
| 240.9 |
| 225.7 |
| 246.5 |
| 238.5 |
| 232.3 |
| 229.6 |
| 229.1 |
| 231.1 |
| 229.1 |
| 227.7 |
| 223.7 |
| 212.4 |
| 199.5 |
| 193.2 |
| 208.5 |
| 204.0 |
| 197.2 |
| 189.2 |
| 208.5 |
| 196.8 |
| 182.5 |
| 172.5 |