| (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 | 4.3 | 2.9 | 16.2 | 23.6 | 28.0 | 36.0 | 11.4 | 7.6 | 7.6 | 7.9 | 7.1 | 5.1 | 4.9 | 1.9 | 3.0 | 3.4 | 0.7 | 3.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 3.3 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 4.3 | 2.9 | 16.2 | 23.6 | 28.0 | 36.0 | 11.4 | 7.6 | 7.6 | 7.9 | 7.1 | 5.1 | 4.9 | 1.9 | 3.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 161.9 | 156.7 | 155.2 | 141.2 | 175.1 | 170.0 | 128.6 | 125.3 | 108.0 | 104.6 | 90.6 | 107.2 | 87.2 | 97.4 | 77.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 194.0 | 202.4 | 188.6 | 222.2 | 270.5 | 203.2 | 173.4 | 173.6 | 132.4 | 135.2 | 136.9 | 137.9 | 112.8 | 104.6 | 110.3 | 99.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 166.6 | 163.6 | 159.1 | 156.0 | 154.6 | 150.9 | 148.6 | 138.2 | 127.9 | 123.9 | 121.2 | 116.4 | 107.9 | 104.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 45.8 | 60.0 | 54.2 | 38.1 | 82.6 | 66.1 | 36.2 | 38.2 | 25.5 | 29.7 | 27.2 | 28.7 | 21.4 | 18.6 | 19.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 135.0 | 142.5 | 150.0 | - | - | - | 270.2 | 272.9 | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 140.0 | 147.4 | 150.0 | - | - | - | 270.2 | 272.9 | - | - | - | - | - | - | - | - | ||
| (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 | 13.9 | 4.3 | 12.1 | 12.0 | 10.4 | 2.9 | 6.0 | 3.4 | 4.6 | 16.2 | 6.3 | 15.1 | 41.0 | 23.6 | 5.9 | |||||||||||||||||||||||||
| - |
| 3.4 |
| 0.7 |
| 3.5 |
| 72.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 12.1 | 11.5 | 16.3 | 13.3 | 11.5 | 12.1 | 14.1 | 10.8 | 10.4 | 8.8 | 8.8 | 7.9 | 5.8 | 5.4 | 5.3 | 5.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 373.9 | 373.6 | 376.4 | 400.3 | 485.1 | 421.3 | 329.2 | 318.8 | 258.4 | 256.4 | 243.4 | 258.1 | 214.7 | 212.8 | 198.8 | 182.3 | - | - |
| 98.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 151.2 | 148.6 | 142.2 | 138.0 | 133.8 | 127.8 | 120.4 | 112.5 | 104.8 | 102.8 | 96.3 | 89.6 | 80.2 | 73.2 | 64.4 | - | - | - |
| Property,Plant & Equipment Net | 15.4 | 15.0 | 17.0 | 18.0 | 20.7 | 23.1 | 28.2 | 25.8 | 23.1 | 21.1 | 24.9 | 26.8 | 27.7 | 31.6 | 34.3 | 36.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.5 | 24.1 | - | - |
| Goodwill | 0.0 | 33.2 | 33.2 | 33.2 | 30.3 | 30.3 | 49.4 | 91.7 | 15.8 | 14.2 | 18.1 | 18.1 | 18.1 | 5.1 | 2.7 | - | - | - |
| Intangible Assets | 132.9 | 150.3 | 165.9 | 180.7 | 182.4 | 213.8 | 231.1 | 247.2 | 72.7 | 75.0 | 78.5 | 85.5 | 50.1 | 52.8 | 44.3 | 30.8 | - | - |
| Operating Lease Right Of Use Assets | 48.5 | 59.6 | 69.8 | 74.9 | 86.5 | 96.5 | 106.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 0.7 | 5.8 | 8.5 | 6.5 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.8 | 2.6 | 3.1 | 6.3 | 1.8 | 2.5 | 4.1 | 1.8 | 1.8 | 1.9 | 2.0 | 4.7 | 2.3 | 2.9 | 4.2 | 4.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 572.6 | 634.3 | 667.1 | 725.9 | 829.1 | 807.5 | 770.0 | 708.6 | 401.5 | 399.9 | 398.3 | 421.4 | 336.7 | 348.8 | 318.7 | 277.6 | - | - |
| 19.4 |
| - |
| - |
| Short Term Debt | 5.0 | 4.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 16.1 | 15.1 | 14.1 | 14.0 | 12.6 | 11.5 | 10.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 64.3 | 70.8 | 78.4 | 77.6 | 112.7 | 80.1 | 52.1 | 45.5 | 44.1 | 45.2 | 40.2 | 37.0 | 41.1 | 33.4 | 33.9 | 32.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 131.3 | 151.7 | 152.0 | 129.9 | 214.3 | 180.1 | 107.3 | 84.9 | 71.5 | 91.3 | 91.4 | 83.9 | 69.5 | 66.9 | 70.0 | 60.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 42.4 | 56.7 | 70.0 | 76.4 | 90.8 | 102.4 | 112.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | 0.8 | 0.9 | 1.2 | 2.8 | 1.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.6 | 5.6 | 7.4 | 9.6 | 12.8 | 1.4 | 13.7 | 15.1 | 4.4 | 5.7 | 8.6 | 1.5 | 1.8 | 3.5 | 5.4 | 1.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 14.3 | 16.0 | 9.1 | 15.0 | 12.1 | 16.5 | 12.2 | 23.3 | 20.2 | 19.0 | 18.6 | 20.2 | 18.6 | 21.6 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 370.3 | 404.4 | 436.3 | 485.8 | 573.4 | 577.3 | 533.7 | 429.1 | 191.2 | 202.1 | 198.9 | 233.2 | 155.8 | 176.6 | 172.6 | 150.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 283.4 | 280.6 | 277.7 | 274.6 | 271.6 | 268.7 | 263.4 | 258.6 | 178.9 | 173.6 | 165.8 | 160.3 | 146.3 | 142.5 | 137.5 | 131.4 | - | - |
| Retained Earnings | (63.4) | (32.6) | (13.6) | 1.1 | 17.4 | 0.4 | 7.2 | 55.3 | 60.5 | 61.0 | 47.7 | 37.7 | 38.2 | 33.8 | 14.5 | 1.3 | - | - |
| Accumulated Other Comprehensive Income | (18.0) | (18.3) | (33.5) | (35.9) | (33.5) | (39.2) | (34.5) | (34.6) | (29.3) | (37.0) | (14.2) | (9.9) | (3.7) | (4.2) | (5.9) | (5.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 202.3 | 229.9 | 230.9 | 240.1 | 255.6 | 230.1 | 236.3 | 279.5 | 210.3 | 197.7 | 199.5 | 188.2 | 180.9 | 172.2 | 146.2 | 127.6 | 104.0 | 97.5 |
| Total Equity | 202.3 | 229.9 | 230.9 | 240.1 | 255.6 | 230.1 | 236.3 | 279.5 | 210.3 | 197.7 | 199.5 | 188.2 | 180.9 | 172.2 | 146.2 | 127.6 | 104.0 | 97.5 |
| - |
| - |
| Net debt | 135.8 | 144.5 | 133.8 | - | - | - | 258.8 | 265.3 | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 242.6 | 221.8 | 224.4 | 270.4 | 270.8 | 241.2 | 221.8 | 233.9 | 186.9 | 165.2 | 152.0 | 174.2 | 145.2 | 145.9 | 128.8 | 121.7 | - | - |
| Book Value | 202.3 | 229.9 | 230.9 | 240.1 | 255.6 | 230.1 | 236.3 | 279.5 | 210.3 | 197.7 | 199.5 | 188.2 | 180.9 | 172.2 | 146.2 | 127.6 | 104.0 | 97.5 |
| Tangible Book Value | 69.4 | 46.4 | 31.7 | 26.2 | 43.0 | (13.9) | (44.2) | (59.4) | 121.8 | 108.5 | 102.9 | 84.6 | 112.7 | 114.4 | 99.2 | 96.8 | - | - |
| 7.2 |
| 14.8 |
| 28.0 |
| 8.7 |
| 33.3 |
| 30.6 |
| 36.0 |
| 42.7 |
| 63.5 |
| 85.3 |
| 11.4 |
| 4.8 |
| 10.5 |
| 6.1 |
| 7.6 |
| 5.8 |
| 6.0 |
| 11.9 |
| 7.6 |
| 5.5 |
| 4.1 |
| 6.3 |
| 7.9 |
| 5.8 |
| 6.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 13.9 | 4.3 | 12.1 | 12.0 | 10.4 | 2.9 | 6.0 | 3.4 | 4.6 | 16.2 | 6.3 | 15.1 | 41.0 | 23.6 | 5.9 | 7.2 | 14.8 | 28.0 | 8.7 | 33.3 | 30.6 | 36.0 | 42.7 | 63.5 | 85.3 | 11.4 | 4.8 | 10.5 | 6.1 | 7.6 | 5.8 | 6.0 | 11.9 | 7.6 | 5.5 | 4.1 | 6.3 | 7.9 | 5.8 | 6.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 114.9 | 161.9 | 127.8 | 89.6 | 105.7 | 156.7 | 142.2 | 112.5 | 113.6 | 155.2 | 153.5 | 115.0 | 124.7 | 141.2 | 135.3 | 106.2 | 117.3 | 175.1 | 169.2 | 120.5 | 131.3 | 170.0 | 180.3 | 111.4 | 80.3 | 128.6 | 161.9 | 91.1 | 92.7 | 125.3 | 147.5 | 93.1 | 87.6 | 108.0 | 119.7 | 67.5 | 61.8 | 104.6 | 130.1 | 81.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 190.3 | 194.0 | 221.2 | 218.2 | 210.1 | 202.4 | 235.0 | 208.5 | 189.8 | 188.6 | 217.7 | 212.5 | 209.9 | 222.2 | 269.7 | 295.1 | 275.2 | 270.5 | 256.9 | 218.2 | 210.3 | 203.2 | 209.8 | 168.9 | 164.7 | 173.4 | 229.9 | 205.6 | 187.3 | 173.6 | 209.2 | 197.9 | 177.6 | 132.4 | 175.6 | 167.4 | 154.2 | 135.2 | 171.3 | 150.6 |
| Prepaid Expenses | 11.7 | 12.1 | 11.6 | 12.1 | 14.5 | 11.5 | 13.8 | 15.3 | 13.9 | 16.3 | 12.1 | 11.9 | 11.4 | 13.3 | 10.1 | 14.9 | 13.2 | 11.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 334.2 | 373.9 | 375.0 | 337.0 | 340.6 | 373.6 | 399.9 | 343.3 | 322.0 | 376.4 | 390.9 | 357.5 | 388.3 | 400.3 | 423.7 | 427.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 18.3 | 15.4 | 15.3 | 16.0 | 15.5 | 15.0 | 16.6 | 15.7 | 16.4 | 17.0 | 16.8 | 17.4 | 18.1 | 18.0 | 17.7 | 18.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.2 | 33.4 | 30.3 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 184.3 | 188.1 | 191.9 | 182.4 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 45.0 | 48.5 | 51.8 | 55.4 | 56.9 | 59.6 | 62.0 | 64.1 | 66.7 | 69.8 | 71.8 | 72.4 | 73.3 | 74.9 | 76.5 | 81.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1.8 | 1.8 | 1.8 | 1.9 | 2.4 | 2.6 | 2.2 | 2.3 | 2.3 | 3.1 | 5.3 | 5.9 | 6.0 | 6.3 | 7.1 | 2.3 | 2.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 527.9 | 572.6 | 581.1 | 551.9 | 594.6 | 634.3 | 668.7 | 617.0 | 602.7 | 667.1 | 691.7 | 665.2 | 706.3 | 725.9 | 756.9 | 772.7 | 774.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 26.7 | 45.8 | 49.8 | 52.5 | 45.5 | 60.0 | 79.6 | 59.5 | 32.9 | 54.2 | 57.2 | 48.4 | 31.0 | 38.1 | 43.0 | 61.8 | 62.9 | 82.6 | 60.6 | 55.4 | 60.6 | 66.1 | 109.5 | 66.7 | 27.7 | 36.2 | 67.8 | 48.5 | 32.0 | 38.2 | 60.0 | 43.9 | 34.1 | 25.5 | 48.0 | 34.0 | 26.6 | 29.7 | 49.2 | 25.9 |
| Short Term Debt | 5.1 | 5.0 | 5.0 | 5.0 | 4.9 | 4.9 | 6.9 | 6.8 | 10.7 | 4.7 | 13.9 | 14.9 | 7.6 | 0.0 | 0.0 | 4.6 | - | 5.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.2 | 16.1 | 16.3 | 16.0 | 15.4 | 15.1 | 14.8 | 14.5 | 14.3 | 14.1 | 13.6 | 13.6 | 13.7 | 14.0 | 13.9 | 13.9 | ||||||||||||||||||||||||
| Accrued Expenses | 67.1 | 64.3 | 67.5 | 53.4 | 57.8 | 70.8 | 68.4 | 65.0 | 64.7 | 78.4 | 69.3 | 58.3 | 68.1 | 77.6 | 79.1 | 79.5 | 85.4 | 112.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 114.1 | 131.3 | 138.5 | 126.9 | 124.2 | 151.7 | 169.7 | 145.8 | 123.0 | 152.0 | 154.0 | 135.2 | 120.4 | 129.9 | 135.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 242.5 | 237.6 | - | 241.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 39.2 | 42.4 | 46.2 | 50.6 | 53.3 | 56.7 | 60.1 | 62.9 | 66.3 | 70.0 | 72.8 | 73.8 | 75.1 | 76.4 | 78.5 | 83.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.5 | 1.6 | 5.7 | 5.8 | 5.7 | 5.6 | 7.7 | 7.6 | 7.4 | 7.4 | 9.6 | 9.6 | 9.6 | 9.6 | 13.0 | 13.1 | 13.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.6 | 14.3 | 15.7 | 15.9 | 16.0 | 16.0 | 14.2 | 13.4 | 9.3 | 9.1 | 14.8 | 14.8 | 14.9 | 15.0 | 16.7 | 11.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 330.4 | 370.3 | 396.5 | 366.1 | 368.9 | 404.4 | 447.8 | 397.2 | 379.0 | 436.3 | 918.1 | 888.3 | 477.7 | 485.8 | 520.6 | 527.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 284.3 | 283.4 | 283.2 | 282.3 | 281.2 | 280.6 | 279.5 | 278.5 | 277.5 | 277.7 | 276.8 | 275.9 | 275.0 | 274.6 | 274.3 | 273.3 | 271.7 | |||||||||||||||||||||||
| Retained Earnings | (69.1) | (63.4) | (80.6) | (78.4) | (37.7) | (32.6) | (40.5) | (39.9) | (20.8) | (13.6) | (15.3) | (18.6) | (11.1) | 1.1 | 0.4 | 8.2 | 16.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (17.9) | (18.0) | (18.2) | (18.3) | (18.0) | (18.3) | (18.3) | (19.0) | (33.2) | (33.5) | (35.3) | (34.5) | (35.4) | (35.9) | (38.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 197.5 | 202.3 | 184.6 | 185.8 | 225.7 | 229.9 | 220.9 | 219.8 | 223.7 | 230.9 | (226.4) | (223.1) | 228.7 | 240.1 | 236.3 | 245.4 | 255.7 | |||||||||||||||||||||||
| Total Equity | 197.5 | 202.3 | 184.6 | 185.8 | 225.7 | 229.9 | 220.9 | 219.8 | 223.7 | 230.9 | (226.4) | (223.1) | 228.7 | 240.1 | 236.3 | 245.4 | 255.7 | 255.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5.1 | 5.0 | 5.0 | 5.0 | 4.9 | 4.9 | 6.9 | 6.8 | 10.7 | 4.7 | 13.9 | 14.9 | 7.6 | 0.0 | 242.5 | 242.1 | - | 247.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (8.8) | 0.8 | (7.1) | (7.1) | (5.4) | 2.0 | 0.9 | 3.4 | 6.0 | (11.4) | 7.5 | (0.3) | (33.4) | (23.6) | 236.6 | 234.9 | - | 219.7 | ||||||||||||||||||||||
| Working Capital | 220.1 | 242.6 | 236.4 | 210.1 | 216.4 | 221.8 | 230.2 | 197.5 | 199.0 | 224.4 | 236.9 | 222.4 | 267.9 | 270.4 | 287.7 | 247.0 | 255.8 | 271.3 | ||||||||||||||||||||||
| Book Value | 197.5 | 202.3 | 184.6 | 185.8 | 225.7 | 229.9 | 220.9 | 219.8 | 223.7 | 230.9 | (226.4) | (223.1) | 228.7 | 240.1 | 236.3 | 245.4 | 255.7 | 255.6 | ||||||||||||||||||||||
| Tangible Book Value | 197.5 | 202.3 | 184.6 | 185.8 | 192.4 | 196.7 | 187.7 | 186.6 | 190.5 | 197.6 | (259.7) | (256.3) | 195.4 | 206.9 | 18.8 | 24.1 | 30.5 | |||||||||||||||||||||||
| 9.0 |
| 9.1 |
| 10.1 |
| 12.1 |
| 9.6 |
| 12.2 |
| 13.4 |
| 14.1 |
| 9.8 |
| 12.7 |
| 10.9 |
| 10.8 |
| 13.3 |
| 14.7 |
| 16.3 |
| 10.4 |
| 7.1 |
| 8.1 |
| 9.8 |
| 8.8 |
| 8.3 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 420.6 |
| 485.1 |
| 443.8 |
| 382.9 |
| 382.3 |
| 421.3 |
| 442.4 |
| 358.5 |
| 349.2 |
| 329.2 |
| 406.5 |
| 330.7 |
| 301.0 |
| 318.8 |
| 378.7 |
| 315.8 |
| 293.4 |
| 258.4 |
| 308.9 |
| 251.4 |
| 232.1 |
| 256.4 |
| 317.8 |
| 252.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 20.7 |
| 21.6 |
| 22.5 |
| 22.2 |
| 23.1 |
| 23.8 |
| 25.1 |
| 26.8 |
| 28.2 |
| 28.2 |
| 26.6 |
| 26.1 |
| 25.8 |
| 26.5 |
| 25.6 |
| 27.1 |
| 23.1 |
| 20.1 |
| 20.7 |
| 19.9 |
| 21.1 |
| 21.4 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.3 |
| 30.3 |
| 30.3 |
| 30.3 |
| 30.3 |
| 30.3 |
| 30.3 |
| 49.4 |
| 82.6 |
| 92.6 |
| 92.9 |
| 91.7 |
| 102.0 |
| 99.5 |
| 98.9 |
| 15.8 |
| 15.8 |
| 14.8 |
| 14.3 |
| 14.2 |
| 18.1 |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.6 |
| 86.5 |
| 89.2 |
| 92.5 |
| 94.8 |
| 96.5 |
| 98.1 |
| 99.9 |
| 103.1 |
| 106.9 |
| 108.3 |
| 109.8 |
| 91.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.7 |
| 9.1 |
| 9.0 |
| 8.9 |
| 5.8 |
| 8.5 |
| 8.5 |
| 8.5 |
| 8.5 |
| 7.2 |
| 7.1 |
| 1.8 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.5 |
| 2.6 |
| 2.7 |
| 3.0 |
| 4.1 |
| 3.9 |
| 3.3 |
| 2.4 |
| 1.8 |
| 1.8 |
| 2.0 |
| 2.0 |
| 1.8 |
| 1.8 |
| 1.3 |
| 1.8 |
| 1.9 |
| 2.1 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 829.1 |
| 809.8 |
| 759.6 |
| 762.4 |
| 807.5 |
| 831.8 |
| 753.8 |
| 758.5 |
| 770.0 |
| 883.7 |
| 822.7 |
| 780.4 |
| 708.6 |
| 800.4 |
| 742.0 |
| 726.9 |
| 401.5 |
| 453.7 |
| 395.2 |
| 374.6 |
| 399.9 |
| 467.9 |
| 401.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.6 |
| 12.6 |
| 12.4 |
| 12.3 |
| 12.1 |
| 11.5 |
| 11.3 |
| 10.7 |
| 10.8 |
| 10.7 |
| 10.7 |
| 11.2 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.6 |
| 78.1 |
| 74.6 |
| 80.1 |
| 81.2 |
| 62.1 |
| 42.5 |
| 52.1 |
| 58.3 |
| 51.0 |
| 48.6 |
| 45.5 |
| 61.3 |
| 52.9 |
| 49.6 |
| 44.1 |
| 45.3 |
| 37.2 |
| 31.1 |
| 45.2 |
| 52.4 |
| 34.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.2 |
| 164.8 |
| 213.8 |
| 192.3 |
| 157.3 |
| 165.9 |
| 180.1 |
| 222.0 |
| 153.0 |
| 89.1 |
| 107.3 |
| 145.5 |
| 123.9 |
| 101.6 |
| 84.9 |
| 122.6 |
| 98.2 |
| 85.2 |
| 71.5 |
| 93.4 |
| 71.3 |
| 70.4 |
| 91.3 |
| 111.5 |
| 70.3 |
| 87.6 |
| 90.8 |
| 94.0 |
| 97.6 |
| 100.3 |
| 102.4 |
| 104.2 |
| 106.2 |
| 108.9 |
| 112.2 |
| 113.5 |
| 114.6 |
| 96.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 11.0 |
| 10.8 |
| 10.7 |
| 10.7 |
| 12.8 |
| 12.7 |
| 14.1 |
| 13.7 |
| 14.9 |
| 15.1 |
| 15.2 |
| 15.1 |
| 34.1 |
| 34.0 |
| 34.4 |
| 4.4 |
| 6.3 |
| 6.2 |
| 5.8 |
| 5.7 |
| 9.1 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 12.6 |
| 14.8 |
| 15.2 |
| 15.7 |
| 16.5 |
| 16.4 |
| 16.2 |
| 15.6 |
| 12.2 |
| 11.0 |
| 10.1 |
| 10.1 |
| 23.3 |
| 21.2 |
| 20.8 |
| 20.6 |
| 20.2 |
| 17.4 |
| 17.6 |
| 17.9 |
| 19.0 |
| 19.3 |
| 18.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.2 |
| 573.4 |
| 553.8 |
| 517.8 |
| 529.0 |
| 577.3 |
| 620.1 |
| 558.9 |
| 557.5 |
| 533.7 |
| 635.8 |
| 559.6 |
| 504.1 |
| 429.1 |
| 528.4 |
| 476.2 |
| 449.2 |
| 191.2 |
| 245.6 |
| 194.0 |
| 175.9 |
| 202.1 |
| 270.6 |
| 208.6 |
| 271.6 |
| 270.3 |
| 269.0 |
| 268.1 |
| 268.7 |
| 267.2 |
| 265.6 |
| 264.4 |
| 263.4 |
| 262.0 |
| 260.5 |
| 259.3 |
| 258.6 |
| 257.5 |
| 256.2 |
| 255.4 |
| 178.9 |
| 177.5 |
| 176.5 |
| 174.6 |
| 173.6 |
| 171.2 |
| 170.4 |
| 17.4 |
| 19.0 |
| 7.4 |
| 2.5 |
| 0.4 |
| (13.8) |
| (26.8) |
| (21.9) |
| 7.2 |
| 22.6 |
| 37.1 |
| 49.5 |
| 55.3 |
| 46.2 |
| 41.1 |
| 48.1 |
| 60.5 |
| 59.9 |
| 56.2 |
| 59.0 |
| 61.0 |
| 46.9 |
| 41.0 |
| (36.4) |
| (33.0) |
| (33.5) |
| (33.6) |
| (34.8) |
| (37.5) |
| (39.2) |
| (41.8) |
| (44.2) |
| (41.8) |
| (34.5) |
| (36.9) |
| (34.7) |
| (32.7) |
| (34.6) |
| (31.9) |
| (31.7) |
| (25.9) |
| (29.3) |
| (29.4) |
| (31.7) |
| (35.0) |
| (37.0) |
| (20.9) |
| (19.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 255.6 |
| 256.0 |
| 241.8 |
| 233.4 |
| 230.1 |
| 211.8 |
| 194.9 |
| 200.9 |
| 236.3 |
| 247.9 |
| 263.1 |
| 276.3 |
| 279.5 |
| 272.0 |
| 265.8 |
| 277.7 |
| 210.3 |
| 208.1 |
| 201.2 |
| 198.7 |
| 197.7 |
| 197.3 |
| 192.6 |
| 256.0 |
| 241.8 |
| 233.4 |
| 230.1 |
| 211.8 |
| 194.9 |
| 200.9 |
| 236.3 |
| 247.9 |
| 263.1 |
| 276.3 |
| 279.5 |
| 272.0 |
| 265.8 |
| 277.7 |
| 210.3 |
| 208.1 |
| 201.2 |
| 198.7 |
| 197.7 |
| 197.3 |
| 192.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.5 |
| 225.6 |
| 216.4 |
| 241.2 |
| 220.4 |
| 205.6 |
| 260.0 |
| 221.8 |
| 261.0 |
| 206.8 |
| 199.4 |
| 233.9 |
| 256.1 |
| 217.6 |
| 208.1 |
| 186.9 |
| 215.4 |
| 180.2 |
| 161.7 |
| 165.2 |
| 206.2 |
| 181.8 |
| 256.0 |
| 241.8 |
| 233.4 |
| 230.1 |
| 211.8 |
| 194.9 |
| 200.9 |
| 236.3 |
| 247.9 |
| 263.1 |
| 276.3 |
| 279.5 |
| 272.0 |
| 265.8 |
| 277.7 |
| 210.3 |
| 208.1 |
| 201.2 |
| 198.7 |
| 197.7 |
| 197.3 |
| 192.6 |
| 43.0 |
| 225.7 |
| 211.5 |
| 203.1 |
| 199.9 |
| 181.5 |
| 164.6 |
| 170.7 |
| 186.9 |
| 165.3 |
| 170.5 |
| 183.4 |
| 187.8 |
| 170.0 |
| 166.4 |
| 178.9 |
| 194.5 |
| 192.3 |
| 186.3 |
| 184.4 |
| 183.5 |
| 179.2 |
| 174.5 |