| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 250.6 | 190.9 | 160.8 | 105.0 | 127.1 | 121.4 | 127.2 | 160.8 | 121.6 | 101.2 | 139.1 | 171.8 | 151.9 | 143.4 | 108.2 | 83.4 | 85.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 5.6 | 11.5 | 19.6 | 19.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 250.6 | 190.9 | 166.3 | 116.5 | 146.7 | 140.9 | 127.2 | 160.8 | 121.6 | 101.2 | 139.1 | 171.8 | 151.9 | 143.4 | 108.2 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 113.0 | 116.6 | 144.8 | 138.2 | 93.6 | 84.6 | 75.6 | 69.1 | 73.9 | 80.6 | 74.1 | 94.1 | 120.3 | 82.6 | 79.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 136.9 | 154.5 | 155.9 | 193.8 | 145.2 | 104.8 | 92.3 | 79.2 | 86.2 | 74.8 | 74.9 | 71.7 | 68.6 | 52.9 | 49.5 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 206.9 | 194.7 | 183.9 | 168.2 | 159.4 | 145.1 | 162.8 | 159.5 | 158.1 | 148.1 | 132.1 | 115.3 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 48.7 | 37.4 | 44.3 | 60.0 | 45.2 | 29.6 | 29.4 | 30.5 | 36.7 | 32.3 | 38.8 | 42.4 | 42.3 | 31.4 | 32.2 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 114.8 | 115.0 | 115.2 | 115.3 | 115.5 | 115.7 | 115.8 | 116.1 | 116.8 | 117.0 | 117.2 | - | - | 4.3 | 4.3 | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 19.2 | 19.1 | 19.1 | 19.1 | 19.0 | 18.9 | 18.9 | 18.8 | 18.8 | 18.7 | 18.7 | 18.6 | 18.6 | 18.4 | 18.4 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 115.0 | 115.2 | 115.4 | 115.6 | 115.7 | 115.9 | 116.1 | 116.3 | 117.0 | 117.2 | 117.4 | - | - | 8.6 | 8.6 | - | |
| (in millions of USD) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 154.8 | 186.1 | 199.6 | 250.6 | 196.1 | 172.0 | 194.1 | 190.9 | 140.2 | 133.4 | 159.4 | 160.8 | 131.6 | 97.7 | 99.2 | |||||||||||||||||||||||||
| 83.4 |
| 85.9 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | 3.9 | 4.4 | 3.7 | 5.2 | 3.7 | - | - | - | - | - |
| Other Current Assets | 32.3 | 31.3 | 20.5 | 28.6 | 30.5 | 17.6 | 15.7 | 11.1 | 6.9 | 14.5 | 11.1 | 14.9 | 15.3 | 10.5 | 12.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 532.8 | 493.2 | 487.5 | 477.1 | 416.1 | 347.9 | 313.5 | 331.1 | 292.9 | 276.8 | 322.2 | 374.1 | 368.8 | 298.9 | 257.7 | - | - |
| 109.7 |
| - |
| - |
| Accumulated Depreciation | 142.5 | 139.9 | 130.9 | 120.8 | 116.9 | 110.4 | 102.4 | 98.2 | 99.9 | 90.2 | 88.8 | 83.7 | 76.5 | 70.6 | 65.1 | - | - |
| Property,Plant & Equipment Net | 142.3 | 112.8 | 99.7 | 94.5 | 92.0 | 79.6 | 69.0 | 57.2 | 74.5 | 77.6 | 78.7 | 72.5 | 65.1 | 56.2 | 58.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 8.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 84.5 | 84.2 | 83.1 | 67.1 | 68.0 | 68.0 | 64.4 | 64.7 | 77.1 | 76.8 | 76.8 | 37.0 | 37.4 | 30.0 | 30.9 | 27.4 | - |
| Intangible Assets | 23.3 | 25.4 | 27.7 | 18.2 | 20.4 | 23.5 | 24.4 | 27.4 | 42.8 | 47.2 | 51.9 | 32.0 | 36.0 | 25.1 | 28.6 | - | - |
| Operating Lease Right Of Use Assets | 18.1 | 15.7 | 17.0 | 19.2 | 18.3 | 27.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 19.5 | 14.4 | 10.9 | 9.3 | 8.1 | 9.9 | 11.8 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 11.6 | 14.5 | 19.7 | 25.2 | 14.4 | 14.1 | 17.3 | 12.8 | 13.4 | 4.9 | 6.9 | 11.0 | 5.0 | 5.5 | 5.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,455.0 | 5,404.0 | - | - |
| Total Assets | 840.8 | 760.2 | 745.7 | 710.7 | 637.2 | 570.5 | 500.3 | 499.8 | 506.0 | 487.5 | 522.6 | 526.6 | 512.3 | 415.5 | 381.1 | 325.5 | - |
| - |
| - |
| Short Term Debt | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | 4.3 | 4.3 | - | - |
| Deferred Revenue Current | 13.5 | 20.5 | 18.8 | 29.5 | 36.1 | 17.3 | 14.8 | 7.3 | 6.2 | 7.6 | 6.1 | 9.0 | 4.8 | 3.7 | 6.7 | - | - |
| Operating Lease Liabilities Current | 4.1 | 3.6 | 3.0 | 3.2 | 4.0 | 5.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 28.8 | 21.7 | 25.0 | 23.1 | 21.6 | 20.9 | 14.0 | 17.9 | 18.9 | 19.0 | 16.2 | 16.6 | 18.5 | 14.4 | 14.3 | - | - |
| Other Current Liabilities | 94.7 | 88.2 | 91.6 | 100.7 | 92.8 | 72.6 | 52.5 | 46.9 | 55.1 | 55.4 | 56.1 | 73.9 | 59.8 | 44.8 | 42.9 | - | - |
| Total Current Liabilities | 143.6 | 125.8 | 136.1 | 160.9 | 138.2 | 102.4 | 82.1 | 80.1 | 92.0 | 87.9 | 95.1 | 116.4 | 102.1 | 80.4 | 79.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 17.4 | 15.5 | 17.7 | 19.8 | 18.3 | 25.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.0 | 0.7 | 0.7 | 1.1 | 0.8 | 0.9 | 0.9 | 1.1 | 1.2 | 1.2 | 19.0 | 13.0 | 15.4 | 10.0 | 12.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 27.8 | 18.1 | 16.0 | 15.3 | 20.1 | 20.8 | 27.2 | 19.8 | 19.7 | 23.0 | 10.1 | 7.9 | 7.8 | 7.5 | 3.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 308.0 | 279.3 | 290.0 | 317.3 | 298.7 | 272.0 | 232.1 | 222.9 | 236.0 | 235.9 | 247.9 | 143.9 | 131.7 | 104.7 | 105.5 | 95.9 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | 63.0 | 57.3 | 55.2 | 52.9 | 49.8 | 43.1 | 39.1 | - | - |
| Retained Earnings | 745.4 | 687.1 | 636.3 | 579.0 | 528.1 | 499.7 | 474.7 | 484.9 | 477.6 | 466.9 | 458.9 | 445.4 | 405.6 | 341.1 | 302.7 | - | - |
| Accumulated Other Comprehensive Income | (33.5) | (30.0) | (21.0) | (21.5) | (17.9) | (20.6) | (19.8) | (18.1) | (12.1) | (14.2) | (15.3) | (2.2) | (2.3) | (0.9) | 6.5 | - | - |
| Treasury Stock | 311.2 | 299.7 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 228.9 | 132.0 | 91.0 | 91.0 | 91.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 532.9 | 480.9 | 455.7 | 393.4 | 338.4 | 298.5 | 268.2 | 276.9 | 270.1 | 251.6 | 288.6 | 382.6 | 380.6 | 310.8 | 275.7 | 229.6 | 207.7 |
| Total Equity | 532.9 | 480.9 | 455.7 | 393.4 | 338.4 | 298.5 | 268.2 | 276.9 | 270.1 | 251.6 | 288.6 | 382.6 | 380.6 | 310.8 | 275.7 | 229.6 | 207.7 |
| - |
| Net debt | (135.5) | (75.7) | (50.9) | (0.9) | (31.0) | (25.0) | (11.1) | (44.5) | (4.6) | 15.9 | (21.7) | - | - | (134.9) | (99.6) | - | - |
| Working Capital | 389.2 | 367.4 | 351.4 | 316.2 | 277.9 | 245.5 | 231.4 | 251.0 | 200.9 | 188.9 | 227.1 | 257.7 | 266.7 | 218.4 | 178.4 | - | - |
| Book Value | 532.9 | 480.9 | 455.7 | 393.4 | 338.4 | 298.5 | 268.2 | 276.9 | 270.1 | 251.6 | 288.6 | 382.6 | 380.6 | 310.8 | 275.7 | 229.6 | 207.7 |
| Tangible Book Value | 425.1 | 371.3 | 344.8 | 308.0 | 250.1 | 207.0 | 179.4 | 184.8 | 150.1 | 127.6 | 159.8 | 313.6 | 307.2 | 255.8 | 216.1 | 202.2 | - |
| 105.0 |
| 81.8 |
| 69.0 |
| 84.7 |
| 127.1 |
| 120.8 |
| 110.8 |
| 126.8 |
| 121.4 |
| 102.5 |
| 101.3 |
| 120.9 |
| 127.2 |
| 110.8 |
| 102.8 |
| 137.2 |
| 160.8 |
| 111.8 |
| 102.2 |
| 109.5 |
| 121.6 |
| 113.2 |
| 102.8 |
| 103.1 |
| 101.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 |
| Short Term Investments | 0.0 | 0.0 | - | 0.0 | 14.7 | 14.7 | 0.0 | 0.0 | 12.5 | 17.2 | 16.3 | 5.6 | 12.8 | 8.8 | 11.4 | 11.5 | 13.9 | 24.9 | 30.2 | 19.6 | 19.7 | 19.6 | 19.6 | 19.5 | 19.0 | 18.7 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 154.8 | 186.1 | 199.6 | 250.6 | 210.8 | 186.7 | 194.1 | 190.9 | 152.7 | 150.6 | 175.7 | 166.3 | 144.4 | 106.4 | 110.6 | 116.5 | 95.7 | 93.9 | 114.9 | 146.7 | 140.5 | 130.3 | 146.4 | 140.9 | 121.5 | 120.0 | 120.9 | 127.2 | 110.8 | 102.8 | 137.2 | 160.8 | 111.8 | 102.2 | 109.5 | 121.6 | 113.2 | 102.8 | 103.1 | 101.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 137.4 | 134.1 | 129.0 | 113.0 | 147.8 | 155.4 | 120.9 | 116.6 | 134.5 | 153.6 | 143.0 | 144.8 | 154.2 | 167.0 | 157.1 | 138.2 | 155.5 | 134.7 | 112.0 | 93.6 | 107.7 | 94.2 | 74.9 | 84.6 | 84.9 | 80.5 | 79.3 | 75.6 | 94.6 | 88.6 | 84.9 | 69.1 | 92.1 | 96.7 | 79.8 | 73.9 | 86.8 | 78.8 | 69.8 | 80.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 145.9 | 144.6 | 146.4 | 136.9 | 150.5 | 154.6 | 158.3 | 154.5 | 171.5 | 167.3 | 164.1 | 155.9 | 166.8 | 178.7 | 188.4 | 193.8 | 195.6 | 187.3 | 173.1 | 145.2 | 136.6 | 121.6 | 114.3 | 104.8 | 113.3 | 105.5 | 97.3 | 92.3 | 91.1 | 100.0 | 88.9 | 79.2 | 82.6 | 103.0 | 94.0 | 86.2 | 88.6 | 82.8 | 80.1 | 74.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 42.2 | 34.5 | 32.0 | 32.3 | 38.1 | 29.9 | 28.9 | 31.3 | 30.0 | 29.1 | 18.5 | 20.5 | 25.9 | 28.0 | 25.3 | 28.6 | 28.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 480.4 | 499.2 | 507.0 | 532.8 | 547.2 | 526.7 | 502.1 | 493.2 | 488.7 | 500.7 | 501.3 | 487.5 | 491.3 | 480.1 | 481.4 | 477.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 348.0 | 341.6 | 330.5 | 315.1 | 304.6 | 295.6 | 286.7 | 280.6 | 277.8 | 275.3 | 265.3 | 257.7 | 252.7 | 246.4 | 243.0 | 241.0 | 239.0 | 234.2 | 230.3 | 229.0 | 230.2 | 223.4 | 212.7 | 208.1 | 198.2 | 191.7 | 193.0 | 188.7 | 188.2 | 181.6 | 176.7 | 171.5 | 172.4 | 192.9 | 190.0 | 189.1 | 187.9 | 185.7 | 182.8 | 182.7 |
| Accumulated Depreciation | 181.6 | 179.0 | 175.3 | 172.8 | 174.0 | 170.8 | 168.7 | 167.8 | 166.2 | 164.6 | 161.5 | 158.1 | 155.7 | 152.6 | 149.5 | 146.5 | 144.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 166.4 | 162.6 | 155.1 | 142.3 | 130.6 | 124.8 | 118.0 | 112.8 | 111.6 | 110.7 | 103.8 | 99.7 | 97.0 | 93.8 | 93.5 | 94.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 8.4 | 8.4 | 8.1 | 8.8 | 8.3 | 7.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 84.5 | 84.5 | 84.4 | 84.5 | 84.3 | 83.9 | 83.9 | 84.2 | 84.1 | 84.1 | 84.0 | 83.1 | 67.4 | 67.4 | 67.3 | 67.1 | 67.5 | 67.7 | ||||||||||||||||||||||
| Intangible Assets | 22.6 | 23.0 | 23.4 | 23.3 | 23.7 | 24.1 | 24.6 | 25.4 | 25.6 | 26.3 | 27.0 | 27.7 | 16.9 | 17.3 | 17.8 | 18.2 | 18.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 19.9 | 20.3 | 17.6 | 18.1 | 16.9 | 17.6 | 15.0 | 15.7 | 16.3 | 16.8 | 17.5 | 17.0 | 17.4 | 18.0 | 18.5 | 19.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 23.2 | 22.9 | 18.6 | 19.5 | 18.9 | 11.9 | 12.4 | 14.4 | 13.4 | 9.2 | 12.7 | 10.9 | 11.5 | 9.5 | 8.1 | 9.3 | 7.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 16.4 | 16.7 | 14.2 | 11.6 | 10.8 | 17.8 | 15.0 | 14.5 | 18.3 | 17.5 | 17.5 | 19.7 | 22.2 | 22.9 | 21.7 | 25.2 | 27.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 821.6 | 837.7 | 828.4 | 840.8 | 840.9 | 814.2 | 771.0 | 760.2 | 758.1 | 765.3 | 763.9 | 745.7 | 723.6 | 709.1 | 708.3 | 710.7 | 711.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 58.7 | 55.2 | 57.2 | 48.7 | 47.0 | 57.6 | 53.2 | 37.4 | 35.1 | 47.9 | 52.2 | 44.3 | 42.2 | 53.0 | 58.5 | 60.0 | 72.4 | 74.3 | 58.9 | 45.2 | 49.4 | 39.9 | 36.3 | 29.6 | 35.3 | 33.3 | 30.1 | 29.4 | 37.5 | 37.4 | 41.3 | 30.5 | 30.3 | 46.6 | 41.0 | 36.7 | 40.3 | 44.3 | 32.5 | 32.3 |
| Short Term Debt | 0.1 | 0.1 | 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 | ||||||||||||||||||||||
| Deferred Revenue Current | 23.2 | 26.0 | 12.2 | 13.5 | 19.9 | 23.3 | 16.7 | 20.5 | 22.5 | 16.8 | 19.0 | 18.8 | 19.4 | 16.8 | 26.5 | 29.5 | 33.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.1 | 4.1 | 4.2 | 4.1 | 3.7 | 3.8 | 3.6 | 3.6 | 3.7 | 3.4 | 3.4 | 3.0 | 3.0 | 3.1 | 3.1 | 3.2 | ||||||||||||||||||||||||
| Accrued Expenses | 23.5 | 21.2 | 19.7 | 28.8 | 24.4 | 19.9 | 18.0 | 21.7 | 18.1 | 16.7 | 16.2 | 25.0 | 19.2 | 16.5 | 15.0 | 23.1 | 18.2 | 15.2 | ||||||||||||||||||||||
| Other Current Liabilities | 104.9 | 109.9 | 91.0 | 94.7 | 103.0 | 87.0 | 76.4 | 88.2 | 88.4 | 81.1 | 89.5 | 91.6 | 90.6 | 79.6 | 89.8 | 100.7 | 101.2 | |||||||||||||||||||||||
| Total Current Liabilities | 163.7 | 165.3 | 148.4 | 143.6 | 150.2 | 144.9 | 129.8 | 125.8 | 123.7 | 129.3 | 142.0 | 136.1 | 133.0 | 132.8 | 148.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 114.8 | 114.8 | 114.8 | 114.8 | 114.9 | 114.9 | 114.9 | 115.0 | 115.0 | 115.1 | 115.1 | 115.2 | 115.2 | 115.3 | 115.3 | 115.3 | 115.4 | 115.4 | 115.5 | 115.5 | 115.6 | 115.6 | 115.6 | 115.7 | 115.7 | 115.8 | 115.8 | 115.8 | 115.9 | 116.0 | 116.1 | 116.1 | 116.2 | 116.7 | 116.7 | 116.8 | 116.8 | 116.9 | 116.9 | 117.0 |
| Operating Lease Liabilities Non-Current | 18.8 | 19.5 | 16.7 | 17.4 | 16.6 | 17.1 | 14.8 | 15.5 | 16.1 | 16.9 | 17.7 | 17.7 | 18.1 | 18.7 | 19.2 | 19.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.2 | 2.2 | 1.8 | 1.0 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 1.1 | 0.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 20.9 | 24.8 | 25.1 | 27.8 | 25.7 | 16.2 | 18.2 | 18.1 | 18.4 | 16.0 | 17.2 | 16.0 | 15.1 | 14.7 | 15.0 | 15.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 322.5 | 329.9 | 310.2 | 308.0 | 312.1 | 297.8 | 282.5 | 279.3 | 278.1 | 282.2 | 297.1 | 290.0 | 286.8 | 286.8 | 303.5 | 317.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.1 | 19.0 | 19.0 | 19.0 | 18.9 | 18.9 | 18.9 | 18.9 | 18.9 | 18.9 | 18.9 | 18.9 | 18.9 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.7 | 18.7 | 18.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 778.3 | 766.2 | 758.0 | 745.4 | 738.6 | 723.0 | 700.3 | 687.1 | 678.3 | 661.7 | 647.5 | 636.3 | 620.9 | 607.8 | 593.5 | 579.0 | 564.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (24.4) | (26.9) | (30.8) | (33.5) | (37.1) | (32.5) | (36.3) | (30.0) | (25.0) | (21.6) | (21.1) | (21.0) | (22.6) | (22.2) | (23.6) | |||||||||||||||||||||||||
| Treasury Stock | 392.0 | 366.7 | 341.5 | 311.2 | 302.4 | 301.1 | 299.7 | 299.7 | 295.1 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 499.1 | 507.8 | 518.2 | 532.9 | 528.8 | 516.4 | 488.5 | 480.9 | 480.0 | 483.0 | 466.9 | 455.7 | 436.8 | 422.3 | 404.8 | 393.4 | 380.8 | |||||||||||||||||||||||
| Total Equity | 499.1 | 507.8 | 518.2 | 532.9 | 528.8 | 516.4 | 488.5 | 480.9 | 480.0 | 483.0 | 466.9 | 455.7 | 436.8 | 422.3 | 404.8 | 393.4 | 380.8 | 356.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 114.9 | 115.0 | 115.0 | 115.0 | 115.1 | 115.1 | 115.2 | 115.2 | 115.3 | 115.3 | 115.3 | 115.4 | 115.4 | 115.5 | 115.5 | 115.6 | 115.6 | 115.6 | 115.7 | 115.7 | 115.8 | 115.8 | 115.9 | 115.9 | 115.9 | 116.0 | 116.0 | 116.1 | 116.1 | 116.2 | 116.3 | 116.3 | 116.4 | 116.9 | 116.9 | 117.0 | 117.0 | 117.1 | 117.1 | 117.2 |
| Net debt | (39.9) | (71.2) | (84.6) | (135.5) | (95.7) | (71.6) | (78.9) | (75.7) | (37.5) | (35.3) | (60.3) | (50.9) | (28.9) | 9.0 | 4.9 | (0.9) | 19.9 | 21.8 | ||||||||||||||||||||||
| Working Capital | 316.7 | 333.9 | 358.6 | 389.2 | 397.0 | 381.8 | 372.3 | 367.4 | 365.0 | 371.4 | 359.3 | 351.4 | 358.2 | 347.3 | 332.8 | 316.2 | 301.6 | 288.9 | ||||||||||||||||||||||
| Book Value | 499.1 | 507.8 | 518.2 | 532.9 | 528.8 | 516.4 | 488.5 | 480.9 | 480.0 | 483.0 | 466.9 | 455.7 | 436.8 | 422.3 | 404.8 | 393.4 | 380.8 | 356.5 | ||||||||||||||||||||||
| Tangible Book Value | 392.0 | 400.2 | 410.4 | 425.1 | 420.8 | 408.4 | 379.9 | 371.3 | 370.3 | 372.7 | 355.8 | 344.8 | 352.5 | 337.5 | 319.7 | 308.0 | 294.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 3.2 |
| 3.9 |
| 4.1 |
| 5.3 |
| 3.6 |
| 4.4 |
| 4.9 |
| 5.2 |
| 3.3 |
| 3.7 |
| 34.4 |
| 26.3 |
| 30.5 |
| 32.9 |
| 29.5 |
| 20.8 |
| 17.6 |
| 19.5 |
| 19.1 |
| 16.4 |
| 15.7 |
| 17.9 |
| 23.1 |
| 11.6 |
| 11.1 |
| 12.3 |
| 6.1 |
| 9.5 |
| 6.9 |
| 11.9 |
| 16.0 |
| 18.6 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.4 |
| 450.3 |
| 426.3 |
| 416.1 |
| 417.7 |
| 375.6 |
| 356.5 |
| 347.9 |
| 339.2 |
| 325.0 |
| 316.6 |
| 313.5 |
| 317.2 |
| 317.2 |
| 325.3 |
| 331.1 |
| 350.4 |
| 313.4 |
| 296.2 |
| 292.9 |
| 305.4 |
| 285.7 |
| 274.9 |
| 276.8 |
| 141.9 |
| 138.6 |
| 137.0 |
| 137.7 |
| 134.2 |
| 131.4 |
| 128.5 |
| 125.4 |
| 122.9 |
| 122.7 |
| 119.7 |
| 117.8 |
| 116.3 |
| 116.2 |
| 114.2 |
| 112.6 |
| 120.2 |
| 117.1 |
| 114.6 |
| 113.5 |
| 110.1 |
| 107.3 |
| 105.1 |
| 94.4 |
| 92.3 |
| 91.6 |
| 92.0 |
| 92.5 |
| 89.2 |
| 81.3 |
| 79.6 |
| 72.8 |
| 68.8 |
| 70.3 |
| 69.0 |
| 70.4 |
| 65.3 |
| 60.5 |
| 57.2 |
| 59.9 |
| 72.7 |
| 72.9 |
| 74.5 |
| 74.4 |
| 75.6 |
| 75.6 |
| 77.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.7 |
| 68.0 |
| 68.1 |
| 68.1 |
| 68.0 |
| 68.0 |
| 67.6 |
| 64.3 |
| 64.4 |
| 64.4 |
| 64.5 |
| 64.6 |
| 64.6 |
| 64.7 |
| 64.7 |
| 77.3 |
| 77.1 |
| 77.1 |
| 76.8 |
| 76.6 |
| 76.6 |
| 76.8 |
| 19.3 |
| 19.8 |
| 20.4 |
| 21.9 |
| 22.4 |
| 22.8 |
| 23.5 |
| 24.1 |
| 23.2 |
| 23.7 |
| 24.4 |
| 25.1 |
| 25.9 |
| 26.6 |
| 27.4 |
| 28.7 |
| 40.7 |
| 41.7 |
| 42.8 |
| 43.9 |
| 44.9 |
| 46.0 |
| 47.2 |
| 20.3 |
| 16.7 |
| 17.6 |
| 18.3 |
| 19.4 |
| 20.2 |
| 26.0 |
| 27.5 |
| 27.7 |
| 27.3 |
| 25.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 6.2 |
| 8.1 |
| 10.2 |
| 10.3 |
| 9.9 |
| 9.9 |
| 11.1 |
| 10.2 |
| 9.9 |
| 11.8 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 3.1 |
| 3.1 |
| 4.2 |
| 25.0 |
| 20.2 |
| 14.4 |
| 12.3 |
| 10.8 |
| 10.7 |
| 14.1 |
| 15.0 |
| 15.6 |
| 16.1 |
| 17.3 |
| 20.1 |
| 20.2 |
| 19.5 |
| 12.8 |
| 11.5 |
| 12.6 |
| 12.3 |
| 13.4 |
| 4.7 |
| 4.7 |
| 4.8 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 676.6 |
| 649.4 |
| 637.2 |
| 642.2 |
| 596.6 |
| 575.2 |
| 570.5 |
| 557.5 |
| 534.3 |
| 526.8 |
| 500.3 |
| 505.9 |
| 499.7 |
| 502.1 |
| 499.8 |
| 519.8 |
| 522.4 |
| 503.4 |
| 506.0 |
| 511.3 |
| 490.6 |
| 480.9 |
| 487.5 |
| 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 |
| 38.5 |
| 39.7 |
| 36.1 |
| 34.1 |
| 20.0 |
| 18.5 |
| 17.3 |
| 16.0 |
| 12.3 |
| 13.3 |
| 14.8 |
| 11.7 |
| 8.7 |
| 7.0 |
| 8.2 |
| 10.6 |
| 17.5 |
| 3.8 |
| 6.2 |
| 8.9 |
| 4.9 |
| 7.2 |
| 7.6 |
| 3.3 |
| 3.4 |
| 3.8 |
| 4.0 |
| 4.0 |
| 4.0 |
| 5.0 |
| 5.1 |
| 5.0 |
| 4.8 |
| 4.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| 21.6 |
| 19.6 |
| 16.7 |
| 13.8 |
| 20.9 |
| 17.1 |
| 13.4 |
| 11.4 |
| 14.0 |
| 13.5 |
| 13.1 |
| 12.0 |
| 17.9 |
| 17.3 |
| 16.1 |
| 14.6 |
| 18.9 |
| 18.8 |
| 13.8 |
| 14.2 |
| 19.0 |
| 86.8 |
| 88.7 |
| 92.8 |
| 94.6 |
| 74.7 |
| 65.9 |
| 72.6 |
| 71.7 |
| 54.3 |
| 54.5 |
| 52.5 |
| 49.1 |
| 44.8 |
| 41.5 |
| 46.9 |
| 53.9 |
| 57.7 |
| 48.9 |
| 55.1 |
| 62.5 |
| 46.4 |
| 51.9 |
| 55.4 |
| 160.9 |
| 173.8 |
| 161.4 |
| 147.8 |
| 138.2 |
| 144.2 |
| 114.8 |
| 102.4 |
| 102.4 |
| 107.2 |
| 87.8 |
| 84.8 |
| 82.1 |
| 86.8 |
| 82.5 |
| 83.0 |
| 80.1 |
| 98.7 |
| 104.5 |
| 90.1 |
| 92.0 |
| 103.0 |
| 90.8 |
| 84.6 |
| 87.9 |
| 20.7 |
| 17.2 |
| 17.7 |
| 18.3 |
| 19.4 |
| 20.2 |
| 24.9 |
| 25.9 |
| 26.3 |
| 25.9 |
| 25.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.6 |
| 1.2 |
| 1.1 |
| 1.7 |
| 2.3 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.1 |
| 19.7 |
| 20.1 |
| 20.1 |
| 20.0 |
| 19.9 |
| 21.2 |
| 20.8 |
| 18.6 |
| 20.8 |
| 21.1 |
| 27.2 |
| 26.2 |
| 22.6 |
| 19.5 |
| 19.8 |
| 20.2 |
| 20.8 |
| 19.5 |
| 19.7 |
| 20.1 |
| 21.0 |
| 22.1 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 331.1 |
| 320.0 |
| 307.5 |
| 298.7 |
| 306.0 |
| 277.6 |
| 271.3 |
| 272.0 |
| 274.5 |
| 257.0 |
| 253.8 |
| 232.1 |
| 235.5 |
| 227.8 |
| 225.4 |
| 222.9 |
| 242.3 |
| 249.3 |
| 234.2 |
| 236.0 |
| 247.6 |
| 237.1 |
| 232.8 |
| 235.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.2 |
| 63.0 |
| 61.7 |
| 59.0 |
| 57.5 |
| 57.3 |
| 543.4 |
| 532.4 |
| 528.1 |
| 525.9 |
| 511.7 |
| 503.3 |
| 499.7 |
| 488.5 |
| 481.9 |
| 479.7 |
| 474.7 |
| 476.6 |
| 477.0 |
| 483.8 |
| 484.9 |
| 483.2 |
| 476.1 |
| 477.6 |
| 477.6 |
| 474.5 |
| 466.6 |
| 464.7 |
| 466.9 |
| (21.5) |
| (18.4) |
| (19.4) |
| (21.3) |
| (17.9) |
| (16.8) |
| (16.8) |
| (19.2) |
| (20.6) |
| (23.4) |
| (20.9) |
| (20.1) |
| (19.8) |
| (18.4) |
| (16.6) |
| (17.5) |
| (18.1) |
| (14.9) |
| (11.3) |
| (13.1) |
| (12.1) |
| (14.0) |
| (13.6) |
| (15.6) |
| (14.2) |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| 277.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 356.5 |
| 341.9 |
| 338.4 |
| 336.2 |
| 319.0 |
| 303.9 |
| 298.5 |
| 283.0 |
| 277.3 |
| 273.0 |
| 268.2 |
| 270.4 |
| 271.8 |
| 276.7 |
| 276.9 |
| 277.5 |
| 273.1 |
| 269.2 |
| 270.1 |
| 263.7 |
| 253.6 |
| 248.2 |
| 251.6 |
| 341.9 |
| 338.4 |
| 336.2 |
| 319.0 |
| 303.9 |
| 298.5 |
| 283.0 |
| 277.3 |
| 273.0 |
| 268.2 |
| 270.4 |
| 271.8 |
| 276.7 |
| 276.9 |
| 277.5 |
| 273.1 |
| 269.2 |
| 270.1 |
| 263.7 |
| 253.6 |
| 248.2 |
| 251.6 |
| 0.8 |
| (31.0) |
| (24.7) |
| (14.5) |
| (30.6) |
| (25.0) |
| (5.6) |
| (4.0) |
| (4.9) |
| (11.1) |
| 5.3 |
| 13.5 |
| (20.9) |
| (44.5) |
| 4.6 |
| 14.7 |
| 7.5 |
| (4.6) |
| 3.8 |
| 14.3 |
| 14.1 |
| 15.9 |
| 278.6 |
| 277.9 |
| 273.6 |
| 260.8 |
| 254.1 |
| 245.5 |
| 232.0 |
| 237.2 |
| 231.8 |
| 231.4 |
| 230.3 |
| 234.8 |
| 242.3 |
| 251.0 |
| 251.7 |
| 208.8 |
| 206.1 |
| 200.9 |
| 202.4 |
| 194.9 |
| 190.3 |
| 188.9 |
| 341.9 |
| 338.4 |
| 336.2 |
| 319.0 |
| 303.9 |
| 298.5 |
| 283.0 |
| 277.3 |
| 273.0 |
| 268.2 |
| 270.4 |
| 271.8 |
| 276.7 |
| 276.9 |
| 277.5 |
| 273.1 |
| 269.2 |
| 270.1 |
| 263.7 |
| 253.6 |
| 248.2 |
| 251.6 |
| 269.5 |
| 254.4 |
| 250.1 |
| 246.1 |
| 228.6 |
| 213.1 |
| 207.0 |
| 191.3 |
| 189.8 |
| 184.9 |
| 179.4 |
| 180.8 |
| 181.4 |
| 185.5 |
| 184.8 |
| 184.1 |
| 155.1 |
| 150.4 |
| 150.1 |
| 143.0 |
| 132.1 |
| 125.6 |
| 127.6 |