| (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 | - | - | - | - | - | - | - | 185.6 | 198.2 | 187.3 | 181.1 | 236.5 | 235.3 | 264.8 | 290.3 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | - | - | 187.3 | 259.4 | 355.5 | 346.0 | 398.9 | 418.1 | 493.2 | 423.5 | 381.3 | 298.7 | 384.4 | 257.2 | 298.6 | 245.9 | 197.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | 25.9 | 32.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | 213.2 | 291.6 | 355.5 | 346.0 | 398.9 | 418.1 | 493.2 | 423.5 | 381.3 | 298.7 | 384.4 | 257.2 | 298.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 237.8 | 239.5 | 118.4 | 90.9 | 100.5 | 116.2 | 107.6 | 118.7 | 191.6 | 213.5 | 319.8 | 374.0 | 279.3 | 263.2 | 180.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 248.4 | 271.2 | 141.2 | 146.0 | 145.7 | 212.5 | 205.1 | 191.2 | 291.1 | 355.4 | 344.5 | 392.6 | 368.4 | 362.2 | 277.8 | 243.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 261.2 | 264.2 | 113.1 | 562.3 | 612.4 | 604.9 | 604.3 | 595.5 | 552.9 | 570.6 | 567.7 | 561.7 | 532.7 | 501.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 60.7 | 65.2 | 32.0 | 43.0 | 35.2 | 37.4 | 46.3 | 26.7 | 33.5 | 36.1 | 30.9 | 53.8 | 45.5 | 28.3 | 35.6 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | 25.4 | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | 25.4 | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.3 | |||
| 320.8 |
| 338.0 |
| 355.5 |
| 375.2 |
| 370.5 |
| 362.2 |
| 346.0 |
| 359.2 |
| 345.8 |
| 343.5 |
| - |
| 413.1 |
| 423.1 |
| 414.8 |
| 418.1 |
| 424.1 |
| 493.4 |
| 495.6 |
| 493.2 |
| 473.0 |
| 437.0 |
| 414.2 |
| 423.5 |
| 542.6 |
| 491.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 0.0 | 4.0 | 25.9 | 8.9 | 18.8 | 18.9 | 32.2 | 25.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 185.6 | 202.2 | 213.2 | 190.0 | 255.3 | 254.3 | 297.0 | 315.6 | 320.8 | 338.0 | 355.5 | 375.2 | 370.5 | 362.2 | 346.0 | 359.2 | 345.8 | 343.5 | - | 413.1 | 423.1 | 414.8 | 418.1 | 424.1 | 493.4 | 495.6 | 493.2 | 473.0 | 437.0 | 414.2 | 423.5 | 542.6 | 491.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 245.6 | 237.8 | 220.4 | 221.0 | 236.0 | 239.5 | 225.1 | 154.2 | 137.1 | 118.4 | 133.3 | 135.5 | 132.2 | 90.9 | 81.7 | 85.3 | 86.4 | 100.5 | 102.7 | 90.4 | 103.8 | 116.2 | 93.5 | 101.0 | 118.6 | - | 235.6 | 218.5 | 208.2 | 202.2 | 190.4 | 184.5 | 193.9 | 191.6 | 197.1 | 221.6 | 208.5 | 213.5 | 221.6 | 251.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 253.0 | 248.4 | 275.2 | 278.5 | 269.3 | 271.2 | 297.5 | 204.7 | 209.2 | 141.2 | 183.3 | 164.5 | 152.8 | 146.0 | 140.5 | 139.8 | 141.3 | 145.7 | 194.7 | 202.4 | 194.9 | 212.5 | 219.0 | 212.4 | 197.0 | - | 201.7 | 194.5 | 194.5 | 191.2 | 242.1 | 264.1 | 276.0 | 291.1 | 297.2 | 330.5 | 346.7 | 355.4 | 351.1 | 339.9 |
| Prepaid Expenses | 49.5 | 35.7 | 47.4 | 55.9 | 48.0 | 47.6 | 45.2 | 16.9 | 13.1 | 21.3 | 19.2 | 19.0 | 15.6 | 19.9 | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2.4 | 2.4 | 4.1 | 5.2 | 3.2 | 5.1 | 4.2 | 8.0 | 8.3 | 5.0 | 18.1 | 30.9 | 36.2 | 32.4 | 47.5 | 50.4 | 42.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 752.9 | 728.0 | 710.4 | 670.1 | 632.6 | 641.4 | 677.3 | 707.6 | 715.1 | 288.3 | 709.0 | 755.2 | 752.1 | 750.0 | 743.8 | 747.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 271.8 | 261.2 | 253.0 | 238.4 | 270.5 | 264.2 | 246.8 | - | - | 113.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 108.5 | 102.4 | 94.3 | 87.7 | 82.1 | 73.4 | 64.5 | - | - | 60.7 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 163.3 | 158.9 | 158.7 | 150.7 | 188.4 | 190.8 | 182.2 | 211.1 | 215.3 | 52.4 | 211.8 | 185.9 | 183.3 | 181.3 | 181.4 | 179.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 19.9 | - | - | 20.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 99.8 | 99.7 | 95.4 | 94.1 | 75.6 | 60.2 | 23.9 | 16.1 | 16.3 | 23.9 | 16.2 | - | - | 23.9 | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 112.0 | 116.2 | 120.5 | 124.7 | 104.7 | 108.4 | 35.8 | 38.9 | 40.2 | 41.9 | 42.5 | 22.1 | 22.7 | 23.3 | 23.9 | 24.8 | 25.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 51.2 | 52.2 | 54.7 | 56.5 | 57.0 | 54.9 | 47.4 | 16.8 | 16.4 | 32.7 | 16.2 | 5.9 | 6.3 | 4.9 | 4.9 | 4.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 98.2 | 102.4 | 104.1 | 122.1 | 129.0 | 134.5 | 138.5 | 10.2 | 9.7 | 14.0 | 5.8 | 4.4 | 4.9 | 4.5 | 8.9 | 10.2 | 11.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 10.3 | 10.9 | 10.1 | 8.8 | 8.7 | 7.4 | 7.7 | 7.5 | 8.1 | 2.1 | 5.9 | 6.2 | 6.1 | 5.9 | 5.7 | 5.9 | 6.2 | |||||||||||||||||||||||
| Total Non-Current Assets | 534.8 | 540.3 | 543.6 | 557.0 | 563.4 | 556.1 | 455.5 | - | - | 187.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,287.7 | 1,268.3 | 1,253.9 | 1,227.1 | 1,196.0 | 1,197.5 | 1,132.8 | 1,008.2 | 1,021.0 | 475.3 | 1,007.6 | 979.7 | 975.4 | 970.0 | 968.6 | 973.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 74.9 | 60.7 | 66.6 | 65.3 | 76.4 | 65.2 | 83.6 | 60.8 | 62.9 | 32.0 | 50.5 | 54.4 | 47.2 | 43.0 | 46.5 | 46.3 | 36.6 | 35.2 | 40.0 | 47.6 | 38.5 | 37.4 | 51.2 | 58.9 | 49.8 | - | 45.8 | 34.7 | 20.7 | 26.7 | 21.2 | 21.0 | 25.3 | 33.5 | 23.9 | 24.4 | 25.7 | 36.1 | 23.7 | 20.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 11.1 | 12.0 | 10.3 | 6.9 | 11.1 | 13.5 | 14.1 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 12.6 | 12.7 | 12.8 | 12.3 | 11.5 | 10.5 | 9.1 | 2.5 | 2.3 | 7.4 | 2.1 | 1.1 | 1.2 | 1.1 | 1.0 | 0.9 | ||||||||||||||||||||||||
| Accrued Expenses | 35.2 | 49.1 | 45.7 | 48.6 | 37.1 | 60.6 | 55.9 | 14.6 | 14.0 | 28.7 | 14.1 | 8.8 | 7.6 | 11.3 | 8.4 | 6.5 | 7.4 | 6.3 | ||||||||||||||||||||||
| Other Current Liabilities | 7.7 | 6.9 | 7.0 | 6.7 | 4.1 | 2.4 | 1.4 | - | - | 0.7 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 147.8 | 148.2 | 148.7 | 145.7 | 145.8 | 162.7 | 174.8 | 126.4 | 133.6 | 78.6 | 106.7 | 88.1 | 83.4 | 87.6 | 89.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 39.3 | 41.0 | 43.3 | 45.6 | 46.0 | 45.2 | 39.3 | 14.9 | 14.5 | 27.2 | 14.4 | 4.9 | 5.2 | 3.8 | 3.8 | 3.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.7 | 0.5 | 0.6 | 1.4 | 0.7 | 0.6 | - | 9.2 | 10.3 | 10.6 | 12.1 | 4.5 | 4.0 | 3.8 | 3.9 | 4.2 | 4.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.1 | 2.0 | 2.3 | 4.0 | 5.4 | 6.0 | 2.0 | 4.6 | 4.9 | 0.0 | 3.4 | 1.7 | 1.6 | 1.7 | 2.2 | 2.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 109.0 | 62.4 | 66.2 | 85.8 | 71.8 | 76.7 | 53.6 | - | - | 67.8 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Total Liabilities | 256.8 | 210.6 | 215.0 | 231.5 | 217.6 | 239.3 | 228.4 | 155.6 | 163.7 | 146.4 | 137.1 | 100.3 | 95.0 | 97.6 | 105.7 | 104.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 254.5 | 285.3 | 271.3 | 232.1 | 225.4 | 211.3 | 179.5 | 929.0 | 930.8 | 145.9 | 948.9 | 956.0 | 955.0 | 950.2 | 953.0 | 948.9 | 958.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 5.8 | 4.1 | 3.8 | 2.5 | (4.2) | (8.9) | 1.7 | - | - | 2.1 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,030.9 | 1,057.7 | 1,039.0 | 995.6 | 978.4 | 958.2 | 904.4 | 352.5 | 344.3 | 328.9 | 307.9 | 292.9 | 877.8 | 251.3 | 862.9 | 868.7 | 887.3 | |||||||||||||||||||||||
| Total Equity | 1,030.9 | 1,057.7 | 1,039.0 | 995.6 | 978.4 | 958.2 | 904.4 | 352.5 | 344.3 | 328.9 | 307.9 | 292.9 | 877.8 | 251.3 | 862.9 | 868.7 | 887.3 | 897.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 605.1 | 579.9 | 561.6 | 524.4 | 486.8 | 478.7 | 502.5 | 581.1 | 581.6 | 209.6 | 602.3 | 667.0 | 668.8 | 662.5 | 654.6 | 663.0 | 647.1 | 651.4 | ||||||||||||||||||||||
| Book Value | 1,030.9 | 1,057.7 | 1,039.0 | 995.6 | 978.4 | 958.2 | 904.4 | 352.5 | 344.3 | 328.9 | 307.9 | 292.9 | 877.8 | 251.3 | 862.9 | 868.7 | 887.3 | 897.1 | ||||||||||||||||||||||
| Tangible Book Value | 819.2 | 841.7 | 823.1 | 776.7 | 798.1 | 789.6 | 844.6 | 297.5 | 287.8 | 263.0 | 249.2 | 270.9 | 855.1 | 204.0 | 839.0 | 843.9 | 861.6 | |||||||||||||||||||||||
| 96.0 |
| 201.7 |
| - |
| - |
| - |
| 245.9 |
| 197.8 |
| 96.0 |
| 201.7 |
| 158.9 |
| 130.8 |
| - |
| - |
| 251.4 |
| - |
| - |
| Prepaid Expenses | 35.7 | 47.6 | 21.3 | 19.9 | 9.6 | - | - | - | - | 39.8 | 54.1 | 38.3 | - | - | - | - | - | - | - |
| Other Current Assets | 2.4 | 5.1 | 5.0 | 32.4 | 31.2 | 48.2 | 28.3 | 41.5 | 32.7 | 39.8 | - | 38.3 | 28.6 | 18.0 | 19.0 | 18.1 | 18.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 728.0 | 641.4 | 288.3 | 750.0 | 745.1 | 863.2 | 880.5 | 853.0 | 1,008.5 | 1,056.7 | 1,124.3 | 1,127.1 | 1,081.0 | 924.4 | 799.3 | 688.2 | 616.5 | - | - |
| 453.7 |
| 418.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 102.4 | 73.4 | 60.7 | 410.9 | 419.8 | 399.1 | 371.4 | 349.7 | 315.1 | 293.9 | 273.4 | 252.2 | 227.9 | 205.1 | 179.1 | 171.0 | - | - | - |
| Property,Plant & Equipment Net | 158.9 | 190.8 | 52.4 | 181.3 | 216.2 | 234.8 | 258.5 | 274.1 | 284.2 | 323.1 | 294.3 | 309.5 | 304.8 | 296.0 | 274.6 | 247.2 | 194.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 20.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 99.7 | 60.2 | 23.9 | 23.9 | - | - | 7.9 | 7.7 | 47.6 | 34.4 | 0.0 | - | - | - | - | - | - | - | - |
| Intangible Assets | 116.2 | 108.4 | 41.9 | 23.3 | 26.4 | 29.4 | 32.2 | 35.0 | 38.4 | 29.6 | 0.0 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 52.2 | 54.9 | 32.7 | 4.9 | 5.3 | 7.0 | 5.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 102.4 | 134.5 | 14.0 | 4.5 | 11.4 | 5.8 | 8.9 | 8.0 | 5.4 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 10.9 | 7.4 | 2.1 | 5.9 | 5.6 | 11.0 | 13.3 | 14.7 | 15.6 | 15.9 | 9.7 | 12.6 | 11.0 | 11.1 | 12.0 | 13.1 | 6.0 | - | - |
| Total Non-Current Assets | 540.3 | 556.1 | 187.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,268.3 | 1,197.5 | 475.3 | 970.0 | 1,009.9 | 1,151.2 | 1,206.6 | 1,192.5 | 1,399.8 | 1,461.4 | 1,428.3 | 1,449.3 | 1,396.8 | 1,249.7 | 1,085.9 | 948.6 | 817.2 | - | - |
| 31.1 |
| 24.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.3 | 0.7 | - | - |
| Deferred Revenue Current | 12.0 | 13.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 12.7 | 10.5 | 7.4 | 1.1 | 1.0 | 1.1 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 49.1 | 60.6 | 28.7 | 11.3 | 6.3 | 5.0 | 13.6 | 10.5 | 11.4 | 10.8 | 18.0 | 21.5 | 21.6 | 14.6 | 12.6 | 11.9 | 10.8 | - | - |
| Other Current Liabilities | 6.9 | 2.4 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 148.2 | 162.7 | 78.6 | 87.6 | 93.7 | 85.5 | 96.9 | 81.5 | 99.9 | 101.5 | 100.8 | 198.6 | 149.4 | 155.1 | 151.0 | 111.3 | 104.6 | - | - |
| 0.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 41.0 | 45.2 | 27.2 | 3.8 | 4.2 | 5.8 | 3.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.5 | 0.6 | 0.0 | 3.8 | 3.9 | 6.8 | 4.2 | 2.5 | 3.4 | 1.8 | 3.0 | 5.4 | 5.3 | 9.9 | 9.6 | 9.2 | 7.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.0 | 6.0 | 0.0 | 1.7 | 1.9 | 2.1 | 2.1 | 2.7 | 2.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 62.4 | 76.7 | 67.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 210.6 | 239.3 | 146.4 | 97.6 | 113.3 | 109.6 | 115.9 | 96.3 | 105.3 | 105.0 | 103.8 | 204.1 | 154.8 | 165.0 | 160.6 | 120.5 | 112.2 | - | - |
| 0.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 285.3 | 211.3 | 145.9 | 950.2 | 973.1 | 1,125.3 | 1,181.0 | 1,205.9 | 1,400.3 | 1,501.0 | 1,425.3 | 1,278.5 | 1,069.8 | 900.0 | 780.8 | 685.5 | 583.3 | - | - |
| Accumulated Other Comprehensive Income | 4.1 | (8.9) | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 190.2 | 10.0 | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,057.7 | 958.2 | 328.9 | 251.3 | 180.6 | 1,041.5 | 1,090.7 | 1,096.2 | 1,294.5 | 1,356.4 | 1,324.5 | 1,245.2 | 1,242.0 | 1,066.4 | 925.2 | 828.0 | 705.1 | 559.5 | 592.5 |
| Total Equity | 1,057.7 | 958.2 | 328.9 | 251.3 | 180.6 | 1,041.5 | 1,090.7 | 1,096.2 | 1,294.5 | 1,356.4 | 1,324.5 | 1,245.2 | 1,242.0 | 1,066.4 | 925.2 | 828.0 | 705.1 | 559.5 | 592.5 |
| 1.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (298.5) | (245.5) | (196.8) | - | - |
| Working Capital | 579.9 | 478.7 | 209.6 | 662.5 | 651.4 | 777.7 | 783.5 | 771.4 | 908.6 | 955.2 | 1,023.5 | 928.5 | 931.6 | 769.3 | 648.3 | 576.9 | 511.9 | - | - |
| Book Value | 1,057.7 | 958.2 | 328.9 | 251.3 | 180.6 | 1,041.5 | 1,090.7 | 1,096.2 | 1,294.5 | 1,356.4 | 1,324.5 | 1,245.2 | 1,242.0 | 1,066.4 | 925.2 | 828.0 | 705.1 | 559.5 | 592.5 |
| Tangible Book Value | 841.7 | 789.6 | 263.0 | 204.0 | 154.1 | 1,012.1 | 1,050.5 | 1,053.5 | 1,208.4 | 1,292.5 | 1,324.5 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.8 |
| 40.3 |
| 40.6 |
| 44.3 |
| 48.2 |
| 46.0 |
| 48.7 |
| 37.8 |
| - |
| 28.3 |
| 32.0 |
| 25.8 |
| 41.5 |
| 40.8 |
| 34.4 |
| 36.6 |
| 32.7 |
| 25.1 |
| 35.8 |
| 37.8 |
| 39.8 |
| 17.0 |
| 31.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 717.4 |
| 745.1 |
| 827.3 |
| 849.3 |
| 844.7 |
| 863.2 |
| 863.0 |
| 848.2 |
| 826.3 |
| - |
| 878.7 |
| 868.1 |
| 843.3 |
| 853.0 |
| 897.5 |
| 976.4 |
| 1,002.1 |
| 1,008.5 |
| 992.5 |
| 1,024.9 |
| 1,007.2 |
| 1,056.7 |
| 1,158.1 |
| 1,140.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.9 |
| 216.2 |
| 224.7 |
| 229.2 |
| 231.4 |
| 234.8 |
| 239.6 |
| 243.8 |
| 244.5 |
| - |
| 259.4 |
| 265.6 |
| 270.4 |
| 274.1 |
| 292.7 |
| 283.0 |
| 288.5 |
| 284.2 |
| 286.6 |
| 314.6 |
| 320.0 |
| 323.1 |
| 290.1 |
| 293.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 7.6 |
| 7.8 |
| 7.7 |
| 47.1 |
| 47.0 |
| 47.8 |
| 47.6 |
| 48.5 |
| 47.9 |
| 46.5 |
| 34.4 |
| - |
| - |
| 26.4 |
| 27.1 |
| 28.0 |
| 28.7 |
| 29.4 |
| 29.9 |
| 30.5 |
| 31.2 |
| - |
| 33.1 |
| 33.8 |
| 34.5 |
| 35.0 |
| 35.5 |
| 36.1 |
| 37.9 |
| 38.4 |
| 39.0 |
| 39.5 |
| 39.8 |
| 29.6 |
| - |
| - |
| 4.9 |
| 5.3 |
| 5.3 |
| 5.5 |
| 5.6 |
| 7.0 |
| 7.2 |
| 4.7 |
| 5.0 |
| - |
| 5.3 |
| 4.3 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.4 |
| 6.0 |
| 6.4 |
| 6.1 |
| 5.8 |
| 9.3 |
| 9.6 |
| 17.9 |
| - |
| 8.0 |
| 8.0 |
| 7.8 |
| 8.0 |
| 5.5 |
| 4.0 |
| - |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 3.4 |
| 6.3 |
| 10.2 |
| 11.0 |
| 10.5 |
| 10.9 |
| 11.2 |
| - |
| 13.7 |
| 14.4 |
| 15.5 |
| 14.7 |
| 14.5 |
| 15.1 |
| 16.1 |
| 15.6 |
| 17.2 |
| 16.4 |
| 16.8 |
| 15.9 |
| 11.7 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 978.1 |
| 1,009.9 |
| 1,093.7 |
| 1,124.7 |
| 1,126.8 |
| 1,151.2 |
| 1,159.5 |
| 1,147.7 |
| 1,136.1 |
| - |
| 1,205.6 |
| 1,201.9 |
| 1,183.7 |
| 1,192.5 |
| 1,292.8 |
| 1,361.7 |
| 1,397.9 |
| 1,399.8 |
| 1,437.5 |
| 1,466.9 |
| 1,453.5 |
| 1,461.4 |
| 1,462.1 |
| 1,447.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 4.1 |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 1.1 |
| 1.3 |
| 1.0 |
| 1.2 |
| 1.6 |
| 1.3 |
| 1.3 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 8.5 |
| 7.0 |
| 5.0 |
| 8.3 |
| 9.2 |
| 6.9 |
| - |
| 11.3 |
| 11.4 |
| 8.4 |
| 10.5 |
| 11.5 |
| 13.5 |
| 11.1 |
| 11.4 |
| 16.1 |
| 17.7 |
| 12.5 |
| 10.8 |
| 12.8 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.9 |
| 70.3 |
| 93.7 |
| 91.8 |
| 106.5 |
| 95.3 |
| 85.5 |
| 101.0 |
| 113.7 |
| 93.4 |
| - |
| 96.5 |
| 87.1 |
| 70.7 |
| 82.3 |
| 68.3 |
| 80.5 |
| 87.2 |
| 99.9 |
| 69.3 |
| 86.3 |
| 83.2 |
| 101.5 |
| 86.8 |
| 86.5 |
| 4.0 |
| 4.2 |
| 4.4 |
| 4.6 |
| 4.9 |
| 5.8 |
| 6.0 |
| 3.7 |
| 3.8 |
| 3.9 |
| 4.0 |
| 3.0 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 6.2 |
| 6.7 |
| 6.9 |
| 6.8 |
| 3.7 |
| 3.6 |
| 3.5 |
| - |
| 2.3 |
| 2.6 |
| 2.3 |
| 2.5 |
| 3.2 |
| 3.1 |
| 3.5 |
| 3.4 |
| 2.2 |
| 2.3 |
| 2.3 |
| 3.5 |
| 2.9 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.2 |
| - |
| 0.2 |
| 2.2 |
| 2.4 |
| 2.0 |
| 2.0 |
| 2.7 |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.3 |
| 113.3 |
| 114.0 |
| 129.4 |
| 118.6 |
| 109.6 |
| 122.0 |
| 132.3 |
| 111.9 |
| - |
| 113.0 |
| 104.8 |
| 88.3 |
| 96.3 |
| 101.5 |
| 86.2 |
| 92.8 |
| 105.3 |
| 71.5 |
| 88.6 |
| 85.5 |
| 105.0 |
| 89.7 |
| 89.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 973.1 |
| 1,059.6 |
| 1,071.8 |
| 1,090.9 |
| 1,125.3 |
| 1,136.5 |
| 1,122.2 |
| 1,136.3 |
| - |
| 1,194.8 |
| 1,199.5 |
| 1,198.7 |
| 1,205.9 |
| 1,371.4 |
| 1,381.7 |
| 1,393.9 |
| 1,400.3 |
| 1,471.8 |
| 1,501.1 |
| 1,501.1 |
| 1,501.0 |
| 1,499.9 |
| 1,480.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 897.1 |
| 979.8 |
| 995.3 |
| 1,008.3 |
| 1,041.5 |
| 1,037.6 |
| 1,015.4 |
| 1,024.2 |
| - |
| 1,092.7 |
| 1,097.1 |
| 1,095.4 |
| 1,096.2 |
| 1,191.3 |
| 1,275.4 |
| 1,305.1 |
| 1,294.5 |
| 1,366.0 |
| 1,378.3 |
| 1,368.0 |
| 1,356.4 |
| 1,372.4 |
| 1,358.5 |
| 979.8 |
| 995.3 |
| 1,008.3 |
| 1,041.5 |
| 1,037.6 |
| 1,015.4 |
| 1,024.2 |
| - |
| 1,092.7 |
| 1,097.1 |
| 1,095.4 |
| 1,096.2 |
| 1,191.3 |
| 1,275.4 |
| 1,305.1 |
| 1,294.5 |
| 1,366.0 |
| 1,378.3 |
| 1,368.0 |
| 1,356.4 |
| 1,372.4 |
| 1,358.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 735.4 |
| 742.8 |
| 749.4 |
| 777.7 |
| 762.0 |
| 734.5 |
| 732.8 |
| - |
| 782.2 |
| 781.0 |
| 772.6 |
| 770.7 |
| 829.2 |
| 896.0 |
| 914.9 |
| 908.6 |
| 923.2 |
| 938.6 |
| 924.0 |
| 955.2 |
| 1,071.3 |
| 1,054.1 |
| 979.8 |
| 995.3 |
| 1,008.3 |
| 1,041.5 |
| 1,037.6 |
| 1,015.4 |
| 1,024.2 |
| - |
| 1,092.7 |
| 1,097.1 |
| 1,095.4 |
| 1,096.2 |
| 1,191.3 |
| 1,275.4 |
| 1,305.1 |
| 1,294.5 |
| 1,366.0 |
| 1,378.3 |
| 1,368.0 |
| 1,356.4 |
| 1,372.4 |
| 1,358.5 |
| 870.7 |
| 952.6 |
| 967.3 |
| 979.5 |
| 1,012.1 |
| 1,007.7 |
| 984.9 |
| 993.0 |
| - |
| 1,052.2 |
| 1,055.7 |
| 1,053.2 |
| 1,053.5 |
| 1,108.6 |
| 1,192.3 |
| 1,219.4 |
| 1,208.4 |
| 1,278.5 |
| 1,291.0 |
| 1,281.6 |
| 1,292.5 |
| - |
| - |