| (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 | 52.2 | 69.9 | 72.4 | 85.3 | 44.5 | 88.0 | 61.6 | 53.3 | 65.0 | 86.1 | 102.5 | 71.5 | 117.1 | 189.3 | 257.3 | 278.3 | 254.8 | 169.5 |
| Restricted Cash | 1.9 | 0.2 | 0.2 | 0.2 | 0.8 | 4.7 | 4.7 | 4.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | |
| Cash And Short Term Investments | 52.2 | 69.9 | 72.4 | 85.3 | 44.5 | 88.0 | 61.6 | 53.3 | 65.0 | 86.1 | 102.5 | 71.7 | 117.3 | 189.5 | 257.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 138.3 | 131.6 | 123.8 | 102.8 | 147.4 | 102.3 | 117.9 | 122.3 | 142.5 | 173.6 | 163.4 | 234.5 | 101.2 | 105.5 | 103.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 59.8 | 52.8 | 52.6 | 80.6 | 84.0 | 38.6 | 54.3 | 53.9 | 58.4 | 75.4 | 60.5 | 78.8 | 46.8 | 59.7 | 47.0 | 43.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 152.2 | 142.6 | 136.0 | 130.4 | 121.9 | 114.0 | 121.8 | 128.0 | 141.4 | 128.4 | 112.1 | 107.1 | 97.3 | 94.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 55.6 | 42.6 | 42.2 | 33.7 | 50.2 | 30.3 | 61.2 | 57.6 | 49.9 | 51.7 | 35.0 | 56.1 | 25.3 | 37.8 | 26.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | 68.9 | 98.5 | 34.1 | 52.7 | - | - | - | - | - | - | 70.7 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 0.0 | 94.4 | 100.6 | 40.1 | 54.6 | 27.2 | 21.2 | 10.0 | - | - | 38.1 | 141.4 | - | - | ||
| (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 | 62.8 | 52.2 | 25.9 | 38.2 | 59.2 | 69.9 | 22.1 | 17.7 | 35.3 | 72.4 | 96.3 | 32.2 | 38.1 | 85.3 | 76.4 | |||||||||||||||||||||||||
| - |
| 278.6 |
| 254.8 |
| 169.5 |
| 122.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 16.9 | 14.1 | 6.4 | 6.3 | 10.9 | 17.2 | 21.9 | 15.8 | 16.8 | 17.1 | 31.9 | 25.1 | 27.7 | 20.3 | 30.7 | 25.3 | - | - |
| Other Current Assets | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 269.1 | 268.7 | 255.4 | 275.2 | 287.6 | 250.8 | 260.4 | 250.1 | 282.7 | 353.4 | 382.4 | 437.6 | 320.9 | 406.1 | 497.5 | 512.2 | - | - |
| 81.4 |
| 76.2 |
| - |
| - |
| Accumulated Depreciation | 133.2 | 127.0 | 121.4 | 115.6 | 108.8 | 100.5 | 106.6 | 107.1 | 118.1 | 105.6 | 93.7 | 96.0 | 86.2 | 79.0 | 65.2 | 59.2 | - | - |
| Property,Plant & Equipment Net | 19.0 | 15.6 | 14.6 | 14.9 | 13.1 | 13.5 | 15.3 | 20.9 | 23.2 | 22.8 | 18.4 | 11.1 | 11.1 | 15.8 | 16.2 | 16.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.4 | 43.2 | 44.2 | 44.5 | 44.9 | 48.8 | 24.0 | 7.0 | - | - |
| Intangible Assets | - | - | - | 0.0 | 1.0 | 2.0 | 3.2 | 17.3 | 22.2 | 33.1 | 51.1 | 59.7 | 63.8 | 71.0 | 26.1 | 23.4 | - | - |
| Operating Lease Right Of Use Assets | 46.8 | 53.3 | 23.6 | 19.9 | 17.0 | 24.4 | 32.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 69.6 | 70.4 | 68.1 | 57.8 | 0.0 | - | - | 0.4 | - | - | 0.4 | - | - | - | 47.1 | 58.8 | - | - |
| Other Non-Current Assets | 2.7 | 1.8 | 2.2 | 2.5 | 3.0 | 3.2 | 18.9 | 19.1 | 6.6 | 2.2 | 3.1 | 10.4 | 6.2 | 4.6 | 3.7 | 12.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 442.2 | 444.9 | 399.0 | 405.3 | 357.0 | 329.4 | 365.2 | 342.8 | 370.3 | 464.3 | 499.6 | 561.8 | 449.8 | 554.8 | 615.2 | 633.4 | - | - |
| 35.9 |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 25.5 | 2.1 | 6.0 | 1.9 | 27.2 | 21.2 | 10.0 | - | - | 38.1 | 70.7 | - | - | - | - |
| Deferred Revenue Current | - | 0.2 | 0.7 | 0.9 | 2.5 | 0.9 | 0.6 | 0.6 | 3.9 | 0.8 | 1.7 | 1.4 | 1.3 | 1.1 | 0.8 | - | - | - |
| Operating Lease Liabilities Current | 13.8 | 8.1 | 7.4 | 10.7 | 10.5 | 9.9 | 9.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 43.1 | 48.5 | 45.1 | 38.0 | 47.1 | 39.3 | 39.5 | 29.9 | 42.1 | 38.6 | 54.1 | 87.0 | 69.1 | 63.7 | 50.8 | 54.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 148.1 | 149.4 | 149.2 | 177.8 | 173.1 | 138.3 | 152.9 | 144.1 | 135.8 | 116.8 | 127.4 | 191.3 | 184.6 | 219.5 | 122.8 | 124.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 39.6 | 48.4 | 16.7 | 9.9 | 8.0 | 16.9 | 25.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | 0.1 | 0.1 | 0.0 | 1.4 | 0.8 | 2.0 | 2.3 | 6.0 | 6.9 | 10.2 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 2.7 | - | - | 8.1 | 5.4 | 4.4 | 4.5 | 5.0 | 5.2 | 1.9 | 7.0 | 18.3 | 1.6 | 1.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 193.1 | 204.0 | 202.8 | 254.2 | 296.1 | 314.7 | 360.7 | 291.2 | 275.8 | 329.1 | 346.2 | 416.7 | 301.2 | 347.6 | 221.6 | 221.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 302.4 | 297.2 | 278.6 | 275.2 | 272.9 | 221.6 | 200.5 | 218.2 | 215.8 | 177.6 | 194.7 | 202.1 | 200.7 | 202.6 | 274.5 | 302.4 | - | - |
| Retained Earnings | (41.0) | (39.7) | (73.6) | (112.0) | (203.4) | (197.4) | (183.1) | (127.6) | (85.2) | (2.1) | (3.4) | (26.6) | (48.2) | 8.8 | 123.2 | 119.9 | - | - |
| Accumulated Other Comprehensive Income | (12.3) | (17.2) | (15.6) | (17.5) | (13.0) | (12.4) | (14.4) | (15.8) | (13.1) | (17.2) | (10.1) | (6.8) | (3.8) | (4.2) | (4.1) | (4.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | 0.0 | 24.0 | 24.0 | 24.0 | 28.3 | 24.0 | - | - | - | 5.6 | - | - |
| Minority Interest | 0.0 | 0.5 | 0.7 | 1.0 | 1.3 | 1.2 | 1.1 | 0.9 | 1.0 | 0.9 | 0.4 | 0.5 | - | - | - | - | - | - |
| Total Stockholders Equity | 249.1 | 240.3 | 189.4 | 145.7 | 56.6 | 11.7 | 2.9 | 50.7 | 93.5 | 134.3 | 153.0 | 144.6 | 148.7 | 207.2 | 393.6 | 412.4 | 372.1 | 747.0 |
| Total Equity | 249.1 | 240.8 | 190.1 | 146.7 | 57.9 | 12.9 | 4.0 | 51.6 | 94.5 | 135.2 | 153.4 | 145.1 | 148.7 | 207.2 | 393.6 | 412.4 | 372.1 | 747.0 |
| - |
| - |
| Net debt | - | - | (72.4) | 9.1 | 56.1 | (47.9) | (7.1) | (26.1) | (43.8) | (76.1) | - | - | (79.2) | (48.1) | - | - | - | - |
| Working Capital | 121.0 | 119.3 | 106.1 | 97.4 | 114.5 | 112.6 | 107.5 | 106.0 | 146.9 | 236.6 | 255.0 | 246.2 | 136.3 | 186.6 | 374.7 | 387.3 | - | - |
| Book Value | 249.1 | 240.3 | 189.4 | 145.7 | 56.6 | 11.7 | 2.9 | 50.7 | 93.5 | 134.3 | 153.0 | 144.6 | 148.7 | 207.2 | 393.6 | 412.4 | 372.1 | 747.0 |
| Tangible Book Value | 214.0 | 205.2 | 154.3 | 110.6 | 20.5 | (25.4) | (35.3) | (1.7) | 36.0 | 58.0 | 57.7 | 40.4 | 40.0 | 87.4 | 343.4 | 382.0 | - | - |
| 62.3 |
| 39.2 |
| 44.5 |
| 25.9 |
| 37.5 |
| 80.4 |
| 88.0 |
| 75.2 |
| 48.1 |
| 39.5 |
| 61.6 |
| 71.0 |
| 32.1 |
| 42.4 |
| 53.3 |
| 52.2 |
| 36.8 |
| 46.8 |
| 65.0 |
| 45.4 |
| 64.1 |
| 68.0 |
| 86.1 |
| 45.5 |
| 86.7 |
| Restricted Cash | 1.1 | 1.9 | 1.9 | 4.9 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 | 3.7 | 4.7 | 4.6 | 4.6 | 4.6 | 4.7 | 4.9 | 4.9 | 5.0 | 4.9 | 5.0 | 26.2 | - | - | 3.4 | 3.5 | 10.6 | - | 2.7 | 9.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 62.8 | 52.2 | 25.9 | 38.2 | 59.2 | 69.9 | 22.1 | 17.7 | 35.3 | 72.4 | 96.3 | 32.2 | 38.1 | 85.3 | 76.4 | 62.3 | 39.2 | 44.5 | 25.9 | 37.5 | 80.4 | 88.0 | 75.2 | 48.1 | 39.5 | 61.6 | 71.0 | 32.1 | 42.4 | 53.3 | 52.2 | 36.8 | 46.8 | 65.0 | 45.4 | 64.1 | 68.0 | 86.1 | 45.5 | 86.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 93.2 | 138.3 | 195.8 | 124.5 | 95.6 | 131.6 | 290.4 | 140.0 | 79.9 | 123.8 | 206.8 | 132.5 | 85.2 | 102.8 | 204.9 | 164.0 | 103.7 | 147.4 | 209.2 | 107.9 | 79.7 | 102.3 | 166.8 | 69.0 | 64.8 | 117.9 | 200.8 | 85.1 | 67.8 | 122.3 | 205.4 | 100.3 | 93.9 | 142.5 | 224.1 | 110.5 | 98.5 | 173.6 | 272.3 | 132.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 52.9 | 59.8 | 71.5 | 71.8 | 53.2 | 52.8 | 63.5 | 51.3 | 46.3 | 52.6 | 68.8 | 65.1 | 64.0 | 80.6 | 109.2 | 123.7 | 85.3 | 84.0 | 89.8 | 60.6 | 36.7 | 38.6 | 54.6 | 57.7 | 48.2 | 54.3 | 65.3 | 53.5 | 44.7 | 53.9 | 64.5 | 62.2 | 54.0 | 58.4 | 80.1 | 81.2 | 67.5 | 75.4 | 75.1 | 71.5 |
| Prepaid Expenses | 18.7 | 16.9 | 19.8 | 22.6 | 19.9 | 14.1 | 8.1 | 26.5 | 19.1 | 6.4 | 6.7 | 11.2 | 12.8 | 6.3 | 11.1 | 14.5 | 17.4 | 10.9 | ||||||||||||||||||||||
| Other Current Assets | 0.1 | 0.1 | 2.9 | 3.4 | 2.8 | 0.1 | 1.7 | 1.6 | 1.5 | 0.2 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 228.8 | 269.1 | 314.8 | 261.9 | 228.0 | 268.7 | 384.3 | 235.7 | 180.8 | 255.4 | 378.8 | 241.2 | 200.3 | 275.2 | 401.7 | 364.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 156.6 | 152.2 | 147.7 | 146.7 | 142.5 | 142.6 | 144.1 | 141.3 | 138.1 | 136.0 | 135.8 | 134.1 | 130.7 | 130.4 | 131.9 | 128.8 | 124.3 | 121.9 | 120.9 | 118.8 | 115.1 | 114.0 | 114.5 | 113.0 | 122.1 | 121.8 | 128.8 | 127.3 | 123.8 | 128.0 | 142.0 | 140.1 | 143.0 | 141.4 | 137.6 | 135.6 | 130.0 | 128.4 | 125.4 | 121.1 |
| Accumulated Depreciation | 135.2 | 133.2 | 131.2 | 126.9 | 124.6 | 127.0 | 128.9 | 124.6 | 122.7 | 121.4 | 121.2 | 116.8 | 114.5 | 115.6 | 116.6 | 112.6 | 110.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 21.4 | 19.0 | 16.5 | 19.8 | 17.9 | 15.6 | 15.1 | 16.7 | 15.4 | 14.6 | 14.6 | 17.3 | 16.2 | 14.9 | 15.4 | 16.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 35.0 | 35.1 | 35.1 | 35.0 | 35.1 | 35.1 | 35.1 | 35.0 | 35.0 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.5 | 0.8 | 1.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 43.9 | 46.8 | 49.6 | 49.9 | 52.7 | 53.3 | 19.2 | 20.7 | 23.0 | 23.6 | 25.7 | 15.2 | 17.6 | 19.9 | 22.2 | 24.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 69.6 | 69.6 | 67.6 | 70.4 | 70.4 | 70.4 | 68.2 | 68.1 | 68.1 | 68.1 | 57.9 | 57.8 | 57.8 | 57.8 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 1.8 | 2.7 | 1.6 | 1.7 | 1.7 | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 | 2.2 | 2.3 | 2.4 | 2.5 | 2.5 | 2.7 | 2.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 400.4 | 442.2 | 485.3 | 438.7 | 405.9 | 444.9 | 523.9 | 378.3 | 324.3 | 399.0 | 514.3 | 368.9 | 329.4 | 405.3 | 477.1 | 443.6 | 315.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 40.0 | 55.6 | 72.3 | 65.4 | 44.5 | 42.6 | 98.9 | 55.4 | 31.7 | 42.2 | 94.4 | 57.8 | 27.7 | 33.7 | 77.1 | 86.7 | 36.4 | 50.2 | 105.3 | 68.8 | 31.3 | 40.5 | 95.5 | 53.1 | 22.8 | 61.2 | 136.2 | 64.4 | 27.9 | 57.6 | 142.6 | 68.1 | 39.1 | 49.9 | 98.4 | 67.0 | 30.1 | 51.7 | 102.6 | 73.7 |
| Short Term Debt | - | - | - | - | - | - | - | 5.0 | - | 0.0 | 0.0 | 0.0 | 2.5 | 25.5 | 2.5 | 2.5 | 2.5 | 2.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.1 | 13.8 | 13.5 | 12.4 | 9.8 | 8.1 | 7.4 | 7.8 | 8.2 | 7.4 | 6.4 | 9.2 | 10.0 | 10.7 | 10.5 | 10.2 | ||||||||||||||||||||||||
| Accrued Expenses | 35.7 | 43.1 | 52.1 | 45.9 | 37.2 | 48.5 | 71.7 | 45.0 | 37.2 | 45.1 | 65.6 | 46.4 | 27.0 | 38.0 | 73.7 | 58.2 | 30.6 | 47.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 117.0 | 148.1 | 181.0 | 152.8 | 118.8 | 149.4 | 253.9 | 161.8 | 113.7 | 149.2 | 255.3 | 175.7 | 122.5 | 177.8 | 265.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 174.2 | 169.4 | 175.0 | 170.8 | 160.7 | - | 139.8 | - | - | - | - | 21.5 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 35.9 | 39.6 | 43.1 | 43.9 | 47.1 | 48.4 | 14.5 | 14.9 | 16.0 | 16.7 | 19.3 | 6.2 | 8.1 | 9.9 | 12.6 | 15.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 158.5 | 193.1 | 229.4 | 202.0 | 170.8 | 204.0 | 273.8 | 182.4 | 136.1 | 202.8 | 310.0 | 212.7 | 182.3 | 254.2 | 366.7 | 361.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 304.2 | 302.4 | 301.1 | 299.1 | 295.9 | 297.2 | 295.4 | 294.5 | 292.0 | 278.6 | 277.5 | 277.2 | 275.7 | 275.2 | 274.0 | 273.6 | 272.8 | |||||||||||||||||||||||
| Retained Earnings | (48.2) | (41.0) | (32.9) | (50.0) | (44.9) | (39.7) | (30.6) | (82.9) | (88.1) | (73.6) | (62.7) | (110.9) | (117.3) | (112.0) | (150.0) | (180.7) | (207.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (14.1) | (12.3) | (12.3) | (12.9) | (16.6) | (17.2) | (15.3) | (16.3) | (16.2) | (15.6) | (16.8) | (16.0) | (17.2) | (17.5) | (18.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | 0.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 1.0 | 1.0 | 0.9 | 0.9 | 1.2 | 1.3 | ||||||||||||||||||||||
| Total Stockholders Equity | 242.0 | 249.1 | 255.9 | 236.2 | 234.5 | 240.3 | 249.6 | 195.4 | 187.7 | 189.4 | 198.0 | 150.3 | 141.2 | 145.7 | 105.5 | 77.2 | 52.0 | |||||||||||||||||||||||
| Total Equity | 242.0 | 249.1 | 255.9 | 236.7 | 235.0 | 240.8 | 250.1 | 195.9 | 188.2 | 190.1 | 198.7 | 151.0 | 142.2 | 146.7 | 106.3 | 78.1 | 53.2 | 57.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 5.0 | - | 0.0 | 0.0 | 0.0 | 2.5 | 25.5 | 2.5 | 2.5 | 2.5 | 2.1 | 1.9 | 33.6 | 6.7 | 6.0 | 22.5 | 175.9 | 171.3 | 176.9 | 177.7 | 162.5 | 20.0 | 167.0 | 19.4 | 19.0 | - | 5.0 | 42.7 | - | 10.0 | 10.0 | - | - |
| Net debt | - | - | - | - | - | - | - | (12.7) | - | (72.4) | (96.3) | (32.2) | (35.6) | (59.8) | (73.9) | (59.8) | (36.8) | (42.4) | ||||||||||||||||||||||
| Working Capital | 111.8 | 121.0 | 133.8 | 109.1 | 109.2 | 119.3 | 130.4 | 73.9 | 67.1 | 106.1 | 123.4 | 65.5 | 77.8 | 97.4 | 136.3 | 116.7 | 109.1 | 114.5 | ||||||||||||||||||||||
| Book Value | 242.0 | 249.1 | 255.9 | 236.2 | 234.5 | 240.3 | 249.6 | 195.4 | 187.7 | 189.4 | 198.0 | 150.3 | 141.2 | 145.7 | 105.5 | 77.2 | 52.0 | 56.6 | ||||||||||||||||||||||
| Tangible Book Value | 207.0 | 214.0 | 220.8 | 201.3 | 199.4 | 205.2 | 214.5 | 160.4 | 152.7 | 154.3 | 162.9 | 115.2 | 106.1 | 110.6 | 70.1 | 41.6 | 16.1 | |||||||||||||||||||||||
| 12.4 |
| 32.5 |
| 23.5 |
| 17.2 |
| 22.1 |
| 28.4 |
| 18.8 |
| 21.9 |
| 18.5 |
| 28.5 |
| 28.0 |
| 15.8 |
| 26.5 |
| 24.7 |
| 20.8 |
| 16.8 |
| 16.5 |
| 27.5 |
| 31.8 |
| 17.1 |
| 27.8 |
| 28.1 |
| 0.2 |
| 0.3 |
| 0.0 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.7 |
| 287.6 |
| 338.1 |
| 239.3 |
| 223.8 |
| 250.8 |
| 323.3 |
| 207.8 |
| 175.8 |
| 260.4 |
| 360.5 |
| 204.2 |
| 187.9 |
| 250.1 |
| 353.5 |
| 250.1 |
| 215.5 |
| 282.7 |
| 371.3 |
| 289.4 |
| 267.6 |
| 353.4 |
| 446.7 |
| 352.5 |
| 108.8 |
| 108.1 |
| 104.1 |
| 102.0 |
| 100.5 |
| 100.2 |
| 96.0 |
| 106.7 |
| 106.6 |
| 111.9 |
| 106.2 |
| 103.7 |
| 107.1 |
| 120.8 |
| 115.3 |
| 120.1 |
| 118.1 |
| 117.0 |
| 111.0 |
| 107.4 |
| 105.6 |
| 102.7 |
| 97.0 |
| 13.9 |
| 13.1 |
| 12.8 |
| 14.7 |
| 13.0 |
| 13.5 |
| 14.2 |
| 17.0 |
| 15.4 |
| 15.3 |
| 16.9 |
| 21.1 |
| 20.2 |
| 20.9 |
| 21.2 |
| 24.7 |
| 23.0 |
| 23.2 |
| 20.6 |
| 24.5 |
| 22.6 |
| 22.8 |
| 22.7 |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.1 |
| 35.1 |
| 35.1 |
| 35.1 |
| 35.1 |
| 35.1 |
| 35.1 |
| 35.1 |
| 35.1 |
| 35.1 |
| 35.1 |
| 35.1 |
| 35.2 |
| 35.3 |
| 35.6 |
| 35.4 |
| 35.3 |
| 43.5 |
| 43.3 |
| 43.2 |
| 43.5 |
| 43.6 |
| 1.3 |
| 1.5 |
| 1.8 |
| 2.0 |
| 2.3 |
| 2.5 |
| 2.8 |
| 3.2 |
| 13.7 |
| 14.9 |
| 16.1 |
| 17.3 |
| 18.5 |
| 19.5 |
| 21.0 |
| 22.2 |
| 23.6 |
| 28.9 |
| 31.0 |
| 33.1 |
| 35.6 |
| 37.7 |
| 17.1 |
| 17.0 |
| 18.5 |
| 20.7 |
| 22.3 |
| 24.4 |
| 25.5 |
| 27.6 |
| 29.8 |
| 32.1 |
| 34.1 |
| 35.8 |
| 35.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.1 |
| 3.6 |
| 2.1 |
| 3.2 |
| 6.9 |
| 10.1 |
| 17.7 |
| 18.9 |
| 19.0 |
| 17.3 |
| 17.3 |
| 19.1 |
| 18.9 |
| 19.0 |
| 18.5 |
| 6.6 |
| 2.1 |
| 2.5 |
| 2.3 |
| 2.2 |
| 2.4 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 357.0 |
| 409.1 |
| 315.1 |
| 298.4 |
| 329.4 |
| 407.6 |
| 300.4 |
| 276.9 |
| 365.2 |
| 365.2 |
| 328.7 |
| 312.0 |
| 342.8 |
| 447.6 |
| 348.9 |
| 313.9 |
| 370.3 |
| 453.3 |
| 398.4 |
| 376.3 |
| 464.3 |
| 560.1 |
| 469.9 |
| 1.9 |
| 33.6 |
| 6.7 |
| 6.0 |
| 22.5 |
| 1.8 |
| 1.9 |
| 1.9 |
| 6.9 |
| 1.9 |
| 20.0 |
| 27.2 |
| 19.4 |
| 19.0 |
| - |
| 5.0 |
| 21.2 |
| - |
| 10.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 10.5 |
| 10.4 |
| 10.5 |
| 10.1 |
| 9.9 |
| 9.7 |
| 9.6 |
| 9.6 |
| 9.5 |
| 9.4 |
| 9.2 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.2 |
| 37.6 |
| 28.2 |
| 39.3 |
| 43.9 |
| 25.2 |
| 22.1 |
| 39.5 |
| 60.3 |
| 33.6 |
| 30.0 |
| 29.9 |
| 48.5 |
| 35.5 |
| 37.1 |
| 42.1 |
| 54.9 |
| 22.4 |
| 18.6 |
| 38.6 |
| 57.4 |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 247.8 |
| 136.6 |
| 173.1 |
| 224.1 |
| 193.4 |
| 116.0 |
| 138.3 |
| 217.5 |
| 122.5 |
| 88.4 |
| 152.9 |
| 250.8 |
| 133.6 |
| 112.7 |
| 144.1 |
| 240.8 |
| 165.1 |
| 112.7 |
| 135.8 |
| 189.3 |
| 98.4 |
| 69.3 |
| 116.8 |
| 199.1 |
| 136.1 |
| 7.4 |
| 8.0 |
| 9.9 |
| 12.3 |
| 14.5 |
| 16.9 |
| 18.4 |
| 20.7 |
| 23.1 |
| 25.6 |
| 27.9 |
| 29.8 |
| 29.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.3 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.1 |
| 17.0 |
| 15.4 |
| 8.1 |
| 5.9 |
| 3.3 |
| 3.3 |
| 5.4 |
| 5.0 |
| 0.1 |
| 0.1 |
| 4.4 |
| 4.4 |
| 4.3 |
| 4.4 |
| 4.5 |
| 4.6 |
| 4.7 |
| 4.9 |
| 5.0 |
| 5.2 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.1 |
| 296.1 |
| 345.4 |
| 318.8 |
| 302.0 |
| 314.7 |
| 394.3 |
| 322.5 |
| 286.0 |
| 360.7 |
| 457.4 |
| 327.1 |
| 287.8 |
| 291.2 |
| 392.0 |
| 308.6 |
| 253.9 |
| 275.8 |
| 329.4 |
| 259.4 |
| 243.1 |
| 329.1 |
| 416.8 |
| 353.4 |
| 272.9 |
| 272.6 |
| 241.4 |
| 227.1 |
| 221.6 |
| 211.6 |
| 210.2 |
| 200.2 |
| 200.5 |
| 199.8 |
| 218.9 |
| 218.5 |
| 218.2 |
| 217.5 |
| 216.7 |
| 216.4 |
| 215.8 |
| 214.7 |
| 213.9 |
| 193.4 |
| 177.6 |
| 177.3 |
| 179.4 |
| (203.4) |
| (200.3) |
| (236.6) |
| (221.5) |
| (197.4) |
| (186.1) |
| (218.5) |
| (195.2) |
| (183.1) |
| (162.9) |
| (179.3) |
| (156.8) |
| (127.6) |
| (124.4) |
| (140.0) |
| (121.5) |
| (85.2) |
| (54.8) |
| (37.2) |
| (20.5) |
| (2.1) |
| 5.4 |
| (25.2) |
| (15.8) |
| (13.6) |
| (13.0) |
| (12.6) |
| (12.1) |
| (12.5) |
| (12.4) |
| (14.8) |
| (16.0) |
| (16.1) |
| (14.4) |
| (15.9) |
| (15.0) |
| (14.5) |
| (15.8) |
| (14.5) |
| (13.4) |
| (12.0) |
| (13.1) |
| (13.1) |
| (14.7) |
| (16.7) |
| (17.2) |
| (16.1) |
| (13.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 24.7 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.6 |
| 0.7 |
| 56.6 |
| 59.7 |
| (7.3) |
| (6.9) |
| 11.7 |
| 10.7 |
| (24.3) |
| (11.0) |
| 2.9 |
| 21.1 |
| 0.6 |
| 23.3 |
| 50.7 |
| 54.6 |
| 39.3 |
| 58.9 |
| 93.5 |
| 122.8 |
| 138.0 |
| 132.3 |
| 134.3 |
| 142.7 |
| 115.9 |
| 61.0 |
| (6.0) |
| (5.6) |
| 12.9 |
| 11.9 |
| (23.2) |
| (9.8) |
| 4.0 |
| 22.0 |
| 1.6 |
| 24.2 |
| 51.6 |
| 55.6 |
| 40.3 |
| 60.0 |
| 94.5 |
| 123.9 |
| 139.0 |
| 133.3 |
| 135.2 |
| 143.3 |
| 116.5 |
| (24.0) |
| (3.9) |
| (73.7) |
| (82.0) |
| (52.6) |
| 127.8 |
| 131.8 |
| 115.3 |
| 106.7 |
| 130.4 |
| (22.4) |
| 113.7 |
| (32.8) |
| (17.8) |
| - |
| (60.0) |
| (2.7) |
| - |
| (58.0) |
| (76.1) |
| - |
| - |
| 114.0 |
| 45.9 |
| 107.8 |
| 112.6 |
| 105.9 |
| 85.3 |
| 87.4 |
| 107.5 |
| 109.7 |
| 70.6 |
| 75.2 |
| 106.0 |
| 112.7 |
| 85.0 |
| 102.8 |
| 146.9 |
| 182.0 |
| 191.0 |
| 198.2 |
| 236.6 |
| 247.6 |
| 216.5 |
| 59.7 |
| (7.3) |
| (6.9) |
| 11.7 |
| 10.7 |
| (24.3) |
| (11.0) |
| 2.9 |
| 21.1 |
| 0.6 |
| 23.3 |
| 50.7 |
| 54.6 |
| 39.3 |
| 58.9 |
| 93.5 |
| 122.8 |
| 138.0 |
| 132.3 |
| 134.3 |
| 142.7 |
| 115.9 |
| 20.5 |
| 23.4 |
| (43.9) |
| (43.8) |
| (25.4) |
| (26.6) |
| (61.9) |
| (48.8) |
| (35.3) |
| (27.8) |
| (49.4) |
| (28.0) |
| (1.7) |
| 0.9 |
| (15.5) |
| 2.3 |
| 36.0 |
| 63.9 |
| 65.6 |
| 58.1 |
| 58.0 |
| 63.7 |
| 34.6 |