| (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 | 105.9 | 73.4 | 49.6 | 35.2 | 283.2 | 195.8 | 192.4 | 111.5 | 91.0 | 140.7 | 133.7 | 91.8 | 97.3 | 154.2 | 87.5 | 74.7 | 60.3 | 44.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 105.9 | 73.4 | 49.6 | 35.2 | 283.2 | 195.8 | 192.4 | 111.5 | 91.0 | 140.7 | 133.7 | 91.8 | 97.3 | 154.2 | 87.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 184.1 | 189.2 | 198.1 | 208.2 | 162.9 | 126.6 | 140.9 | 132.3 | 124.6 | 98.3 | 102.6 | 100.0 | 87.5 | 76.4 | 75.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 175.2 | 173.1 | 171.5 | 180.5 | 123.2 | 108.9 | 116.2 | 112.9 | 103.3 | 88.7 | 82.7 | 76.1 | 71.8 | 69.8 | 63.5 | 50.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,009.5 | 1,012.0 | 960.2 | 860.1 | 757.2 | 717.3 | 676.7 | 570.3 | 653.9 | 605.0 | 571.7 | 538.1 | 510.4 | 483.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 82.4 | 89.3 | 90.8 | 108.1 | 96.8 | 73.1 | 72.0 | 69.6 | 72.7 | 62.0 | 59.2 | 60.0 | 50.9 | 52.8 | 55.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 27.0 | 55.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 139.1 | 136.5 | 114.6 | 94.0 | 73.6 | 49.3 | 45.7 | 27.3 | 17.4 | 25.3 | 31.7 | 32.6 | 34.5 | 43.0 | 45.0 | 38.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.0 | 0.0 | 27.0 | 55.0 | 0.0 | - | - | - | - | 13.6 | - | - | - | - | - | - | ||
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 59.7 | 66.8 | 105.9 | 77.4 | 48.5 | 73.6 | 73.4 | 64.0 | 43.6 | 50.0 | - | 65.6 | 43.3 | 54.9 | 35.2 | |||||||||||||||||||||||||
| - |
| 74.7 |
| 60.3 |
| 44.3 |
| 69.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 13.2 | 14.6 | 11.0 | 16.8 | 7.5 | 17.1 | 5.8 | 5.0 | 3.9 | 13.9 | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 478.3 | 450.4 | 430.2 | 444.6 | 584.8 | 499.6 | 506.4 | 382.8 | 381.8 | 355.1 | 325.6 | 275.6 | 264.7 | 308.1 | 259.9 | 220.5 | - | - |
| 446.9 |
| 414.4 |
| - |
| - |
| Accumulated Depreciation | 619.3 | 620.9 | 574.3 | 524.7 | 490.1 | 455.6 | 423.3 | 327.6 | 426.3 | 420.8 | 399.6 | 380.6 | 363.3 | 342.3 | 322.2 | 304.3 | - | - |
| Property,Plant & Equipment Net | 390.2 | 391.2 | 385.9 | 335.4 | 267.2 | 261.6 | 253.4 | 242.7 | 227.6 | 184.2 | 172.1 | 157.5 | 147.2 | 141.5 | 124.7 | 110.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 185.1 | 185.1 | 185.1 | 184.4 | 121.8 | 121.8 | 102.5 | 102.5 | 102.5 | 86.4 | 86.4 | 86.4 | 76.9 | 76.9 | 70.1 | 70.1 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 44.0 | 48.5 | 52.0 | 55.3 | - | - |
| Operating Lease Right Of Use Assets | 151.5 | 152.4 | 88.9 | 51.1 | 54.6 | 58.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.8 | 3.8 | 3.7 | 4.0 | 2.0 | 2.9 | 2.8 | 2.8 | 2.9 | 2.7 | 3.5 | 4.1 | 3.2 | 3.1 | 2.2 | 1.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,381.5 | 1,365.1 | 1,277.2 | 1,217.0 | 1,122.2 | 1,056.6 | 1,019.3 | 938.2 | 867.2 | 790.5 | 739.7 | 704.8 | 645.7 | 603.0 | 550.8 | 484.0 | - | - |
| 52.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 13.6 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 21.6 | 19.1 | 16.5 | 13.5 | 13.4 | 13.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 12.6 | 10.1 | 14.2 | 9.2 | 11.0 | 7.4 | 7.8 | 8.0 | 7.8 | 6.2 | 5.4 | 5.0 | 3.8 | 4.0 | 4.6 | 4.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 175.7 | 174.1 | 174.9 | 181.8 | 167.6 | 134.1 | 121.2 | 117.9 | 119.0 | 102.3 | 97.1 | 96.0 | 83.2 | 81.5 | 75.8 | 71.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 140.0 | 140.8 | 77.6 | 42.7 | 46.6 | 47.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 91.7 | 87.8 | 81.3 | 70.4 | 61.6 | 64.4 | 61.9 | 52.3 | 62.7 | 48.2 | 40.5 | 44.8 | 45.2 | 44.9 | 41.1 | 30.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.1 | 5.0 | 4.2 | 3.6 | 0.4 | 0.5 | 1.7 | 1.9 | 2.3 | 0.8 | 0.9 | 1.1 | 0.5 | 0.8 | 1.0 | 1.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 414.8 | 408.1 | 365.7 | 353.8 | 276.6 | 247.1 | 185.6 | 179.1 | 184.9 | 152.5 | 139.8 | 142.3 | 129.1 | 127.6 | 118.4 | 103.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 840.2 | 835.8 | 807.1 | 782.9 | 785.4 | 775.8 | 801.0 | 743.7 | 673.8 | 626.1 | 579.2 | 535.9 | 488.0 | 435.6 | 391.3 | 345.0 | - | - |
| Accumulated Other Comprehensive Income | (12.6) | (15.3) | (10.2) | (13.7) | (13.4) | (15.6) | (13.0) | (12.0) | (8.9) | (13.4) | (10.9) | (6.0) | (5.9) | (3.1) | (3.9) | (2.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 966.7 | 957.0 | 911.5 | 863.2 | 845.7 | 809.5 | 833.8 | 759.1 | 682.3 | 638.0 | 599.9 | 562.5 | 516.6 | 475.5 | 432.4 | 380.6 | 342.8 | - |
| Total Equity | 966.7 | 957.0 | 911.5 | 863.2 | 845.7 | 809.5 | 833.8 | 759.1 | 682.3 | 638.0 | 599.9 | 562.5 | 516.6 | 475.5 | 432.4 | 380.6 | 342.8 | - |
| - |
| - |
| Net debt | (105.9) | (73.4) | (22.6) | 19.8 | (283.2) | - | - | - | - | (127.1) | - | - | - | - | - | - | - | - |
| Working Capital | 302.7 | 276.3 | 255.3 | 262.8 | 417.1 | 365.4 | 385.1 | 264.9 | 262.8 | 252.8 | 228.4 | 179.6 | 181.5 | 226.6 | 184.0 | 149.5 | - | - |
| Book Value | 966.7 | 957.0 | 911.5 | 863.2 | 845.7 | 809.5 | 833.8 | 759.1 | 682.3 | 638.0 | 599.9 | 562.5 | 516.6 | 475.5 | 432.4 | 380.6 | 342.8 | - |
| Tangible Book Value | 781.6 | 771.9 | 726.4 | 678.7 | 723.8 | 687.7 | 731.2 | 656.6 | 579.8 | 551.5 | 513.5 | 476.1 | 395.7 | 350.1 | 310.3 | 255.2 | - | - |
| 81.3 |
| 221.0 |
| 268.5 |
| 283.2 |
| 276.3 |
| 238.4 |
| 228.3 |
| - |
| 170.0 |
| 143.0 |
| 170.3 |
| 192.4 |
| 156.1 |
| 126.7 |
| 124.7 |
| 111.5 |
| 95.6 |
| 75.2 |
| 81.1 |
| 91.0 |
| 92.6 |
| 86.3 |
| 141.0 |
| 140.7 |
| 104.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 59.7 | 66.8 | 105.9 | 77.4 | 48.5 | 73.6 | 73.4 | 64.0 | 43.6 | 50.0 | - | 65.6 | 43.3 | 54.9 | 35.2 | 81.3 | 221.0 | 268.5 | 283.2 | 276.3 | 238.4 | 228.3 | - | 170.0 | 143.0 | 170.3 | 192.4 | 156.1 | 126.7 | 124.7 | 111.5 | 95.6 | 75.2 | 81.1 | 91.0 | 92.6 | 86.3 | 141.0 | 140.7 | 104.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 178.0 | 161.4 | 184.1 | 206.0 | 173.1 | 163.8 | 189.2 | 208.7 | 178.3 | 166.2 | - | 217.5 | 198.4 | 187.3 | 208.2 | 253.5 | 187.9 | 162.6 | 162.9 | 154.8 | 137.7 | 113.2 | - | 116.5 | 134.7 | 131.6 | 140.9 | 146.6 | 130.2 | 117.8 | 132.3 | 131.8 | 126.2 | 109.7 | 124.6 | 126.2 | 110.3 | 92.4 | 98.3 | 114.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 171.6 | 172.1 | 175.2 | 195.0 | 186.1 | 169.8 | 173.1 | 179.7 | 188.7 | 172.7 | - | 177.6 | 180.7 | 182.6 | 180.5 | 173.9 | 159.0 | 132.7 | 123.2 | 114.8 | 115.6 | 114.9 | - | 120.6 | 128.1 | 125.8 | 116.2 | 119.2 | 123.1 | 117.8 | 112.9 | 116.2 | 116.1 | 113.0 | 103.3 | 107.2 | 105.7 | 95.4 | 88.7 | 94.9 |
| Prepaid Expenses | 24.2 | 12.3 | 13.2 | 10.1 | 26.0 | 20.4 | 14.6 | 8.7 | 9.9 | 8.4 | - | 8.4 | 12.1 | 14.5 | 16.8 | 10.5 | 11.8 | 6.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 433.5 | 412.5 | 478.3 | 488.4 | 433.8 | 427.5 | 450.4 | 461.1 | 420.6 | 397.3 | - | 469.2 | 434.5 | 441.3 | 444.6 | 523.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,030.6 | 1,026.2 | 1,009.5 | 1,046.5 | 1,041.3 | 1,027.0 | 1,012.0 | 1,003.8 | 993.9 | 979.3 | - | 934.3 | 908.1 | 891.2 | 860.1 | 832.4 | 782.1 | 766.5 | 757.2 | 741.0 | 727.7 | 722.1 | - | 717.4 | 711.0 | 695.2 | 676.7 | 737.2 | 721.4 | 707.1 | 697.5 | 682.3 | 669.6 | 659.1 | 653.9 | 638.1 | 614.4 | 610.4 | 605.0 | 597.3 |
| Accumulated Depreciation | 646.9 | 634.6 | 619.3 | 641.6 | 644.2 | 633.3 | 620.9 | 609.6 | 601.9 | 588.2 | - | 563.0 | 550.0 | 537.9 | 524.7 | 513.9 | 504.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 383.7 | 391.5 | 390.2 | 405.0 | 397.2 | 393.7 | 391.2 | 394.2 | 392.0 | 391.1 | - | 371.3 | 358.1 | 353.4 | 335.4 | 318.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | 185.1 | - | 185.1 | 185.1 | 184.4 | 184.4 | 188.5 | 121.8 | 121.8 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 149.6 | 149.1 | 151.5 | 156.8 | 159.6 | 151.5 | 152.4 | 152.7 | 154.1 | 133.7 | - | 83.1 | 50.3 | 50.1 | 51.1 | 55.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.5 | 3.9 | 3.8 | 3.8 | 3.6 | 3.9 | 3.8 | 3.4 | 3.5 | 3.5 | - | 4.2 | 4.2 | 4.0 | 4.0 | 3.5 | 2.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,325.1 | 1,313.3 | 1,381.5 | 1,413.9 | 1,357.6 | 1,346.8 | 1,365.1 | 1,380.7 | 1,335.6 | 1,292.6 | - | 1,304.1 | 1,225.0 | 1,227.5 | 1,217.0 | 1,291.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 89.6 | 80.6 | 82.4 | 104.4 | 100.6 | 81.3 | 89.3 | 108.6 | 95.8 | 85.3 | - | 100.0 | 85.5 | 91.6 | 108.1 | 128.6 | 101.2 | 91.0 | 96.8 | 97.1 | 83.5 | 76.3 | - | 68.8 | 67.5 | 71.9 | 72.0 | 80.2 | 68.3 | 65.1 | 69.6 | 79.5 | 72.7 | 68.0 | 72.7 | 81.3 | 67.5 | 63.1 | 62.0 | 65.9 |
| Short Term Debt | 29.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 23.1 | 21.9 | 21.6 | 21.1 | 21.1 | 21.6 | 19.1 | 19.1 | 19.2 | 17.9 | - | 14.7 | 13.5 | 13.2 | 13.5 | 14.1 | ||||||||||||||||||||||||
| Accrued Expenses | 12.3 | 11.0 | 12.6 | 23.2 | 10.3 | 11.4 | 10.1 | 21.0 | 9.0 | 13.1 | - | 22.4 | 10.4 | 9.6 | 9.2 | 10.1 | 6.5 | 13.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 207.5 | 163.9 | 175.7 | 204.8 | 182.2 | 162.6 | 174.1 | 203.2 | 174.6 | 165.3 | - | 187.6 | 159.1 | 160.2 | 181.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 12.0 | 17.0 | 7.0 | - | 83.0 | 92.0 | 92.0 | 55.0 | 125.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 138.7 | 137.6 | 140.0 | 144.0 | 146.5 | 140.0 | 140.8 | 140.7 | 141.7 | 121.6 | - | 73.4 | 41.6 | 41.9 | 42.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 91.2 | 91.3 | 91.7 | 87.9 | 87.9 | 87.7 | 87.8 | 81.7 | 81.7 | 81.1 | - | 69.4 | 69.6 | 69.9 | 70.4 | 61.4 | 61.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 6.5 | 6.3 | 6.1 | 5.8 | 5.5 | 5.3 | 5.0 | 4.8 | 4.5 | 4.5 | - | 3.9 | 3.6 | 3.6 | 3.6 | 3.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 445.1 | 400.4 | 414.8 | 444.0 | 422.6 | 399.9 | 408.1 | 442.8 | 420.0 | 380.1 | - | 417.9 | 366.7 | 367.8 | 353.8 | 435.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 78.1 | 97.9 | 139.1 | 139.2 | 137.2 | 139.0 | 136.5 | 129.1 | 124.3 | 120.5 | - | 104.3 | 100.6 | 96.6 | 94.0 | 90.3 | 87.7 | 75.4 | 73.6 | 69.6 | 65.0 | 54.9 | - | 46.6 | 45.5 | 47.5 | 45.7 | 37.8 | 35.2 | 30.0 | 27.3 | 23.0 | 22.3 | 18.6 | 17.4 | 29.0 | 28.3 | 27.1 | 25.3 | 21.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 812.6 | 825.9 | 840.2 | 844.4 | 815.3 | 825.7 | 835.8 | 821.3 | 799.3 | 800.2 | - | 790.9 | 769.4 | 776.0 | 782.9 | 779.0 | 775.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10.6) | (11.0) | (12.6) | (13.7) | (17.4) | (17.9) | (15.3) | (12.4) | (7.9) | (8.2) | - | (9.0) | (11.8) | (12.8) | (13.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 880.1 | 912.9 | 966.7 | 969.9 | 935.0 | 946.8 | 957.0 | 937.9 | 915.7 | 912.5 | 911.5 | 886.2 | 858.3 | 859.7 | 863.2 | 855.9 | 850.0 | |||||||||||||||||||||||
| Total Equity | 880.1 | 912.9 | 966.7 | 969.9 | 935.0 | 946.8 | 957.0 | 937.9 | 915.7 | 912.5 | 911.5 | 886.2 | 858.3 | 859.7 | 863.2 | 855.9 | 850.0 | 846.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 29.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 12.0 | 17.0 | 7.0 | - | 83.0 | 92.0 | 92.0 | 55.0 | 125.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (30.7) | (66.8) | (105.9) | (77.4) | (48.5) | - | (73.4) | (52.0) | (26.6) | (43.0) | - | 17.4 | 48.7 | 37.1 | 19.8 | 43.7 | - | - | ||||||||||||||||||||||
| Working Capital | 226.0 | 248.6 | 302.7 | 283.6 | 251.6 | 264.9 | 276.3 | 258.0 | 246.0 | 232.0 | - | 281.6 | 275.4 | 281.1 | 262.8 | 324.7 | 418.6 | 417.9 | ||||||||||||||||||||||
| Book Value | 880.1 | 912.9 | 966.7 | 969.9 | 935.0 | 946.8 | 957.0 | 937.9 | 915.7 | 912.5 | 911.5 | 886.2 | 858.3 | 859.7 | 863.2 | 855.9 | 850.0 | 846.0 | ||||||||||||||||||||||
| Tangible Book Value | 695.0 | 727.8 | 781.6 | 784.9 | 750.0 | 761.8 | 771.9 | 752.8 | 730.6 | 727.4 | - | 701.1 | 673.2 | 675.3 | 678.7 | 667.4 | 728.1 | |||||||||||||||||||||||
| 7.5 |
| 11.5 |
| 17.2 |
| 17.9 |
| - |
| 13.7 |
| 7.4 |
| 3.9 |
| 5.8 |
| 4.1 |
| 4.9 |
| 4.7 |
| 5.0 |
| 6.9 |
| 6.5 |
| 3.8 |
| 3.9 |
| 8.2 |
| - |
| - |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 584.3 |
| 576.0 |
| 584.8 |
| 567.4 |
| 530.3 |
| 508.7 |
| - |
| 478.9 |
| 482.5 |
| 495.1 |
| 506.4 |
| 466.8 |
| 407.1 |
| 377.5 |
| 382.8 |
| 380.7 |
| 374.6 |
| 357.1 |
| 381.8 |
| 385.1 |
| 348.3 |
| 362.9 |
| 355.1 |
| 331.9 |
| 495.5 |
| 490.1 |
| 482.1 |
| 472.0 |
| 462.9 |
| - |
| 452.7 |
| 441.9 |
| 431.6 |
| 423.3 |
| 486.5 |
| 475.2 |
| 464.1 |
| 454.8 |
| 445.0 |
| 438.0 |
| 429.2 |
| 426.3 |
| 418.9 |
| 411.9 |
| 424.3 |
| 420.8 |
| 414.9 |
| 277.9 |
| 271.0 |
| 267.2 |
| 258.9 |
| 255.7 |
| 259.2 |
| - |
| 264.7 |
| 269.2 |
| 263.6 |
| 253.4 |
| 250.7 |
| 246.2 |
| 242.9 |
| 242.7 |
| 237.3 |
| 231.6 |
| 229.8 |
| 227.6 |
| 219.2 |
| 202.5 |
| 186.1 |
| 184.2 |
| 182.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.8 |
| 121.8 |
| 121.8 |
| 121.8 |
| 19.3 |
| 123.0 |
| 123.0 |
| 119.5 |
| 102.5 |
| 102.5 |
| 102.5 |
| 119.5 |
| 102.5 |
| 102.5 |
| 102.5 |
| 102.5 |
| 102.5 |
| 101.9 |
| 100.0 |
| 86.4 |
| 86.4 |
| 86.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.9 |
| 54.2 |
| 54.6 |
| 51.8 |
| 54.0 |
| 56.0 |
| - |
| 64.6 |
| 64.5 |
| 67.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.0 |
| 3.1 |
| 2.7 |
| 2.9 |
| - |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.9 |
| 2.8 |
| 2.9 |
| 2.8 |
| 2.6 |
| 2.8 |
| 2.9 |
| 2.9 |
| 261.5 |
| 2.7 |
| 2.7 |
| 251.2 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,123.3 |
| 1,111.9 |
| 1,122.2 |
| 1,101.5 |
| 1,064.9 |
| 1,051.8 |
| - |
| 1,057.3 |
| 1,077.9 |
| 1,096.1 |
| 1,019.3 |
| 995.7 |
| 952.7 |
| 934.0 |
| 932.0 |
| 914.2 |
| 887.5 |
| 865.0 |
| 867.2 |
| 865.8 |
| 825.0 |
| 794.2 |
| 790.5 |
| 771.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.7 |
| 13.5 |
| 13.4 |
| 12.8 |
| 13.0 |
| 13.0 |
| - |
| 13.9 |
| 13.1 |
| 13.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 6.9 |
| 7.3 |
| 6.9 |
| - |
| 7.0 |
| 6.9 |
| 13.1 |
| 7.8 |
| 14.1 |
| 8.3 |
| 11.5 |
| 8.0 |
| 7.8 |
| 6.3 |
| 10.5 |
| 7.8 |
| 7.4 |
| 8.9 |
| 7.0 |
| 6.2 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.0 |
| 165.7 |
| 158.1 |
| 167.6 |
| 159.9 |
| 143.2 |
| 132.7 |
| - |
| 127.8 |
| 128.1 |
| 134.3 |
| 121.2 |
| 130.5 |
| 112.2 |
| 109.9 |
| 117.9 |
| 123.1 |
| 115.0 |
| 110.2 |
| 119.0 |
| 128.3 |
| 106.3 |
| 100.0 |
| 102.3 |
| 104.4 |
| 46.0 |
| 45.5 |
| 46.0 |
| 46.6 |
| 41.6 |
| 43.6 |
| 45.6 |
| - |
| 56.6 |
| 54.3 |
| 56.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.1 |
| 61.6 |
| 64.3 |
| 64.4 |
| 64.5 |
| - |
| 61.3 |
| 61.5 |
| 61.7 |
| 61.9 |
| 53.0 |
| 52.9 |
| 53.0 |
| 52.3 |
| 50.2 |
| 47.3 |
| 44.5 |
| 62.7 |
| 58.6 |
| 59.1 |
| 48.1 |
| 48.2 |
| 43.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 1.7 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.6 |
| 0.7 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 273.3 |
| 265.9 |
| 276.6 |
| 266.5 |
| 251.9 |
| 243.6 |
| - |
| 246.7 |
| 244.9 |
| 253.6 |
| 185.6 |
| 186.0 |
| 167.6 |
| 165.4 |
| 172.9 |
| 176.2 |
| 165.4 |
| 157.6 |
| 184.9 |
| 190.3 |
| 169.0 |
| 150.0 |
| 152.5 |
| 150.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 784.4 |
| 785.4 |
| 778.6 |
| 761.8 |
| 766.7 |
| - |
| 780.1 |
| 803.6 |
| 807.2 |
| 801.0 |
| 784.4 |
| 762.9 |
| 752.0 |
| 743.7 |
| 728.8 |
| 711.1 |
| 701.7 |
| 673.8 |
| 657.3 |
| 639.9 |
| 631.7 |
| 626.1 |
| 612.7 |
| (13.4) |
| (13.3) |
| (13.8) |
| (13.4) |
| (13.2) |
| (13.8) |
| (13.3) |
| - |
| (16.1) |
| (16.1) |
| (12.2) |
| (13.0) |
| (12.5) |
| (13.0) |
| (13.4) |
| (12.0) |
| (13.8) |
| (11.2) |
| (12.9) |
| (8.9) |
| (10.8) |
| (12.1) |
| (14.6) |
| (13.4) |
| (13.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 846.0 |
| 845.7 |
| 835.0 |
| 813.0 |
| 808.3 |
| - |
| 810.6 |
| 833.1 |
| 842.5 |
| 833.8 |
| 809.7 |
| 785.1 |
| 768.5 |
| 759.1 |
| 738.1 |
| 722.2 |
| 707.4 |
| 682.3 |
| 675.4 |
| 656.1 |
| 644.2 |
| 638.0 |
| 621.1 |
| 845.7 |
| 835.0 |
| 813.0 |
| 808.3 |
| - |
| 810.6 |
| 833.1 |
| 842.5 |
| 833.8 |
| 809.7 |
| 785.1 |
| 768.5 |
| 759.1 |
| 738.1 |
| 722.2 |
| 707.4 |
| 682.3 |
| 675.4 |
| 656.1 |
| 644.2 |
| 638.0 |
| 621.1 |
| (283.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 417.1 |
| 407.5 |
| 387.1 |
| 376.0 |
| - |
| 351.1 |
| 354.4 |
| 360.9 |
| 385.1 |
| 336.3 |
| 294.9 |
| 267.6 |
| 264.9 |
| 257.6 |
| 259.6 |
| 246.9 |
| 262.8 |
| 256.8 |
| 242.1 |
| 262.9 |
| 252.8 |
| 227.5 |
| 845.7 |
| 835.0 |
| 813.0 |
| 808.3 |
| - |
| 810.6 |
| 833.1 |
| 842.5 |
| 833.8 |
| 809.7 |
| 785.1 |
| 768.5 |
| 759.1 |
| 738.1 |
| 722.2 |
| 707.4 |
| 682.3 |
| 675.4 |
| 656.1 |
| 644.2 |
| 638.0 |
| 621.1 |
| 724.2 |
| 723.8 |
| 713.2 |
| 691.2 |
| 686.5 |
| - |
| 687.6 |
| 710.0 |
| 723.0 |
| 731.2 |
| 707.2 |
| 682.6 |
| 649.1 |
| 656.6 |
| 635.6 |
| 619.7 |
| 604.9 |
| 579.8 |
| 573.6 |
| 556.1 |
| 557.7 |
| 551.5 |
| 534.6 |