| (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 | 76.5 | 59.1 | 35.5 | 43.9 | 198.6 | 217.7 | 46.1 | 90.1 | - | 223.6 | 117.6 | 58.7 | 53.7 | 39.1 | 95.3 | 153.7 | 220.8 | 272.5 |
| Restricted Cash | 0.1 | 6.9 | 23.1 | 60.9 | 25.2 | 14.8 | 75.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 76.5 | 59.1 | 35.5 | 43.9 | 198.6 | 217.7 | 46.1 | 90.1 | - | 223.6 | 117.6 | 58.7 | 53.7 | 39.1 | 95.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 109.7 | 111.4 | 107.8 | 121.3 | 148.1 | 102.6 | 101.9 | 82.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 23.6 | 18.2 | 27.3 | 34.2 | 22.4 | 19.9 | 5.7 | 10.4 | 8.0 | 10.0 | 13.0 | 10.8 | 12.2 | 10.8 | 6.7 | 3.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 93.6 | 81.7 | 64.0 | 59.8 | 46.0 | 36.2 | 63.7 | 151.8 | 159.6 | 154.9 | 146.3 | 139.2 | 133.1 | 126.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 19.9 | 16.7 | 12.4 | 18.6 | 7.1 | 6.3 | 9.9 | 21.1 | 15.1 | 14.1 | 21.5 | 17.1 | 26.6 | 13.2 | 11.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 188.8 | 127.5 | 129.5 | 134.8 | 0.0 | - | - | 5.5 | 7.5 | 43.1 | 50.8 | 62.4 | 66.6 | 79.8 | 110.5 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 200.8 | 143.2 | 133.1 | 276.5 | 0.0 | - | - | 49.5 | 16.2 | 51.8 | 59.6 | 77.2 | 80.8 | 93.8 | 125.6 | - | ||
| (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 | 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 | 90.6 | 69.5 | 72.2 | 76.5 | 71.0 | 60.6 | 49.7 | 59.1 | 55.2 | 44.3 | - | 35.5 | 49.4 | 42.4 | - | |||||||||||||||||||||||||
| - |
| 153.7 |
| 220.8 |
| 272.5 |
| 41.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 243.9 | 187.7 | 163.6 | 217.7 | 294.3 | 319.3 | 295.7 | 426.8 | 1,106.2 | 923.7 | 994.3 | 1,008.9 | 937.2 | 584.4 | 400.1 | 310.1 | - | - |
| 85.8 |
| 42.6 |
| - |
| - |
| Accumulated Depreciation | 48.6 | 49.8 | 36.6 | 35.2 | 38.5 | 29.5 | 55.4 | 126.0 | 120.2 | 100.0 | 94.0 | 91.4 | 84.8 | 74.2 | 50.0 | 35.3 | - | - |
| Property,Plant & Equipment Net | 44.9 | 31.9 | 27.4 | 24.6 | 7.5 | 6.7 | 8.2 | 25.7 | 39.4 | 55.0 | 52.3 | 47.8 | 48.3 | 52.6 | 35.8 | 7.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.2 | 0.2 | 3.2 | 5.9 | 10.0 | 65.8 | 148.4 | 86.0 | 27.9 | 25.6 | 14.3 | 0.9 | 1.2 | 1.5 | 1.9 | 2.6 | - | - |
| Goodwill | 199.4 | 138.6 | 133.7 | 162.7 | 29.2 | 24.2 | 37.3 | 52.8 | 75.6 | 179.5 | 166.4 | 186.6 | 175.8 | 182.7 | 209.6 | 76.3 | 116.2 | - |
| Intangible Assets | 139.2 | 111.4 | 121.6 | 156.7 | 0.4 | 0.6 | 2.2 | 27.1 | 38.8 | 48.6 | 47.1 | 68.5 | 77.3 | 93.9 | 119.9 | 68.3 | - | - |
| Operating Lease Right Of Use Assets | 9.7 | 7.3 | 4.7 | 7.1 | 4.5 | 5.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 12.6 | 3.4 | 10.3 | 3.8 | 0.6 | 0.4 | 0.2 | 4.8 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.8 | 78.0 | 77.6 | 78.1 | 81.9 | 31.3 | 28.8 | 235.0 | 49.7 | 31.1 | 42.4 | 38.3 | 36.6 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 653.7 | 558.5 | 542.2 | 656.6 | 428.3 | 453.7 | 670.2 | 1,217.3 | 1,450.8 | 1,263.5 | 1,317.0 | 1,350.9 | 1,276.3 | 955.9 | 781.6 | 472.1 | - | - |
| 3.6 |
| - |
| - |
| Short Term Debt | 12.0 | 15.7 | 3.7 | 141.6 | 0.0 | - | - | 44.1 | 8.7 | 8.7 | 8.9 | 14.8 | 14.2 | 14.0 | 15.1 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.0 | 2.3 | 1.7 | 2.5 | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 8.5 | 7.2 | 7.1 | 9.9 | 7.5 | 6.0 | 8.0 | 16.1 | 10.9 | 12.6 | 14.5 | 10.7 | 10.5 | 11.4 | 8.0 | 7.4 | - | - |
| Other Current Liabilities | 72.1 | 56.1 | 36.3 | 34.4 | 27.6 | 23.8 | 59.6 | 41.6 | 34.8 | 37.5 | 45.6 | 42.3 | 33.8 | 40.2 | 71.3 | 50.9 | - | - |
| Total Current Liabilities | 160.5 | 129.9 | 101.9 | 145.9 | 52.5 | 71.3 | 238.1 | 282.5 | 721.3 | 602.2 | 774.6 | 807.8 | 829.3 | 482.5 | 291.1 | 141.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.1 | 5.1 | 3.1 | 4.8 | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 33.9 | 38.1 | 46.8 | 54.2 | 10.4 | 1.9 | 1.3 | 16.1 | 11.1 | 12.6 | 10.6 | 15.5 | 18.7 | 21.0 | 52.8 | 38.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.0 | 2.6 | 2.0 | 2.5 | 2.6 | 2.0 | 2.5 | 30.3 | 2.8 | 2.4 | 2.2 | 23.5 | 21.7 | 25.8 | 1.3 | 4.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 392.3 | 303.2 | 283.3 | 342.2 | 67.4 | 78.5 | 245.2 | 372.7 | 742.7 | 660.3 | 838.2 | 909.2 | 936.4 | 609.1 | 455.6 | 184.8 | - | - |
| - |
| - |
| Additional Paid In Capital | 427.0 | 343.6 | 335.7 | 327.9 | 302.0 | 301.5 | 277.0 | 276.2 | 273.7 | 224.0 | 213.9 | 202.4 | 160.7 | 155.4 | 136.4 | 133.5 | - | - |
| Retained Earnings | 222.7 | 310.2 | 327.7 | 362.7 | 406.6 | 444.7 | 523.0 | 836.2 | 773.3 | 700.3 | 617.9 | 522.7 | 452.6 | 439.6 | 395.0 | 392.3 | - | - |
| Accumulated Other Comprehensive Income | (185.7) | (188.4) | (195.7) | (168.8) | (145.7) | (169.1) | (195.8) | (184.4) | (162.7) | (189.7) | (139.2) | (82.7) | (100.9) | (75.7) | (33.8) | (66.4) | - | - |
| Treasury Stock | 298.5 | 289.7 | 288.2 | 287.0 | 287.0 | 287.0 | 287.0 | 287.0 | 287.0 | 241.6 | 214.5 | 200.7 | 175.8 | 175.8 | 174.7 | 173.7 | 1.3 | - |
| Minority Interest | 6.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 95.9 | 2.8 | 2.5 | 0.7 | (0.0) | 3.3 | 3.3 | 3.0 | 1.4 | - | - |
| Total Stockholders Equity | 165.6 | 175.9 | 179.5 | 234.9 | 276.0 | 290.2 | 317.3 | 641.0 | 597.6 | 493.0 | 478.1 | 441.8 | 336.7 | 343.5 | 323.0 | 285.9 | 375.8 | 340.3 |
| Total Equity | 172.4 | 175.9 | 179.5 | 234.9 | 276.0 | 290.2 | 317.3 | 734.9 | 598.8 | 494.1 | 478.8 | 441.7 | 340.0 | 346.8 | 328.0 | 289.3 | 375.8 | 340.3 |
| - |
| - |
| Net debt | 124.2 | 84.1 | 97.6 | 232.5 | (198.6) | - | - | (40.5) | - | (171.8) | (58.0) | 18.5 | 27.2 | 54.7 | 30.3 | - | - | - |
| Working Capital | 83.5 | 57.8 | 61.7 | 71.9 | 241.8 | 248.0 | 57.5 | 144.3 | 384.9 | 321.5 | 219.7 | 201.1 | 107.9 | 101.9 | 109.0 | 168.5 | - | - |
| Book Value | 165.6 | 175.9 | 179.5 | 234.9 | 276.0 | 290.2 | 317.3 | 641.0 | 597.6 | 493.0 | 478.1 | 441.8 | 336.7 | 343.5 | 323.0 | 285.9 | 375.8 | 340.3 |
| Tangible Book Value | (173.0) | (74.0) | (75.9) | (84.4) | 246.5 | 265.4 | 277.8 | 561.1 | 483.2 | 265.0 | 264.6 | 186.7 | 83.6 | 66.8 | (6.4) | 141.2 | 259.6 | - |
| 43.9 |
| 183.7 |
| 183.7 |
| - |
| 198.6 |
| 207.8 |
| 206.3 |
| - |
| 217.7 |
| 209.3 |
| - |
| 46.1 |
| 48.8 |
| - |
| - |
| - |
| - |
| - |
| 138.4 |
| 258.5 |
| - |
| - |
| 205.3 |
| 223.6 |
| 123.3 |
| Restricted Cash | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 6.9 | 4.4 | 23.5 | 19.9 | 23.1 | 37.8 | 54.4 | 63.2 | 60.9 | 56.3 | 56.3 | 61.9 | 25.2 | 19.0 | 60.8 | 6.7 | 14.8 | 51.4 | - | 75.4 | 74.2 | 63.1 | 84.8 | - | - | - | - | - | 44.7 | 43.7 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 90.6 | 69.5 | 72.2 | 76.5 | 71.0 | 60.6 | 49.7 | 59.1 | 55.2 | 44.3 | - | 35.5 | 49.4 | 42.4 | - | 43.9 | 183.7 | 183.7 | - | 198.6 | 207.8 | 206.3 | - | 217.7 | 209.3 | - | 46.1 | 48.8 | - | - | - | - | - | 138.4 | 258.5 | - | - | 205.3 | 223.6 | 123.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 45.5 | 58.2 | 44.8 | 42.5 | 36.1 | 46.2 | 29.8 | 36.7 | 34.3 | 41.1 | 27.9 | 25.7 | 34.3 | 28.2 | 29.4 | 28.9 | 24.4 | 20.7 | 27.6 | 26.6 | 26.5 | 24.4 | 28.3 | 43.1 | 45.8 | - | 31.1 | - | 105.0 | 113.9 | 109.7 | 120.7 | 128.5 | 115.7 | 111.4 | 122.5 | 102.5 | 108.1 | 107.8 | 111.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 17.5 | 25.1 | 19.0 | 23.6 | 18.8 | 27.3 | 20.2 | 18.2 | 21.8 | 27.6 | 27.8 | 27.3 | 33.1 | 34.1 | 31.2 | 34.2 | 22.1 | 20.0 | 19.6 | 22.4 | 20.3 | 20.9 | 18.1 | 19.9 | 19.3 | - | 5.7 | 7.9 | 10.3 | 10.4 | 10.4 | 11.8 | 12.5 | 9.3 | 8.0 | 10.6 | 14.1 | 10.7 | 10.0 | 11.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 274.5 | 284.9 | 240.5 | 243.9 | 212.4 | 211.4 | 167.3 | 187.7 | 185.8 | 202.6 | 172.8 | 163.6 | 209.8 | 226.4 | 203.7 | 217.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 64.5 | 61.8 | 55.7 | 55.1 | 46.1 | 48.1 | 50.5 | 49.8 | 40.3 | 39.7 | 35.3 | 36.6 | 37.2 | 36.7 | 33.0 | 35.2 | 37.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 44.7 | 46.7 | 46.3 | 44.9 | 42.6 | 42.3 | 34.5 | 31.9 | 27.9 | 28.3 | 27.7 | 27.4 | 28.6 | 27.5 | 24.4 | 24.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 2.3 | 3.2 | 4.7 | 5.3 | 5.1 | 5.9 | 7.3 | |||||||||||||||||||||||
| Goodwill | 207.1 | 211.9 | 205.0 | 199.4 | 209.8 | 200.8 | 146.6 | 138.6 | 133.5 | 137.7 | 133.1 | 133.7 | 149.0 | 155.7 | 147.2 | 162.7 | 28.7 | 26.2 | ||||||||||||||||||||||
| Intangible Assets | 124.0 | 131.7 | 134.7 | 139.2 | 142.2 | 126.0 | 114.1 | 111.4 | 110.8 | 118.0 | 117.6 | 121.6 | 132.4 | 142.2 | 138.0 | 156.7 | 0.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 8.4 | 12.4 | 9.9 | 9.7 | 9.4 | 7.6 | 7.4 | 7.3 | 5.5 | 5.6 | 5.7 | 4.7 | 5.4 | 6.0 | 5.9 | 7.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 11.2 | 12.5 | 12.3 | 12.6 | 6.8 | 6.3 | 3.7 | 3.4 | 9.8 | 10.3 | 9.9 | 10.3 | 8.7 | 4.6 | 3.7 | 3.8 | 1.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 4.7 | 4.4 | 4.0 | 3.8 | 25.8 | 46.1 | 78.1 | 78.0 | 78.0 | 78.0 | 77.8 | 77.6 | 78.1 | 78.1 | 77.8 | 78.1 | 78.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 675.0 | 704.6 | 652.9 | 653.7 | 649.2 | 640.6 | 551.9 | 558.5 | 551.5 | 580.6 | 546.8 | 542.2 | 616.6 | 645.8 | 605.8 | 656.6 | 433.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 19.4 | 20.2 | 19.1 | 19.9 | 15.1 | 16.7 | 12.8 | 16.7 | 19.0 | 18.9 | 13.6 | 12.4 | 22.8 | 26.3 | 19.3 | 18.6 | 5.1 | 3.5 | 4.3 | 7.1 | 6.8 | 6.1 | 5.2 | 6.3 | 7.3 | - | 9.9 | 14.7 | 20.9 | 23.1 | 21.1 | 17.0 | 17.0 | 14.0 | 15.1 | 13.6 | 10.6 | 14.0 | 14.1 | 14.9 |
| Short Term Debt | 15.3 | 13.0 | 12.6 | 12.0 | 28.1 | 79.8 | 16.4 | 15.7 | 3.3 | 3.4 | 3.6 | 3.7 | 3.5 | 7.4 | 6.4 | 6.8 | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.4 | 5.0 | 4.3 | 4.0 | 3.8 | 3.3 | 2.6 | 2.3 | 1.8 | 1.7 | 1.7 | 1.7 | 1.8 | 2.1 | 1.8 | 2.5 | ||||||||||||||||||||||||
| Accrued Expenses | 14.9 | 14.3 | 9.1 | 8.5 | 11.1 | 12.5 | 10.0 | 7.2 | 9.0 | 7.9 | 6.6 | 7.1 | 11.6 | 8.9 | 7.1 | 9.9 | 7.9 | 10.1 | ||||||||||||||||||||||
| Other Current Liabilities | 79.7 | 92.5 | 75.0 | 76.0 | 57.6 | 59.4 | 45.9 | 56.1 | 49.5 | 45.1 | 35.1 | 36.3 | 31.5 | 30.4 | 28.4 | 34.4 | 27.2 | |||||||||||||||||||||||
| Total Current Liabilities | 178.8 | 181.8 | 149.3 | 164.4 | 155.0 | 238.5 | 109.0 | 129.9 | 116.2 | 128.6 | 109.4 | 101.9 | 132.8 | 159.7 | 143.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 186.2 | 203.8 | 195.5 | 188.8 | 166.6 | 68.9 | 132.1 | 127.5 | 132.4 | 139.3 | 130.6 | 129.5 | 147.2 | 135.4 | 121.4 | 134.8 | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 15.8 | 10.4 | 11.7 | 5.5 | 19.0 | 19.9 | 34.9 | 7.5 | 16.3 | 14.9 | 18.2 | 43.1 | 52.3 |
| Operating Lease Liabilities Non-Current | 5.9 | 7.8 | 6.0 | 6.1 | 6.1 | 4.8 | 5.0 | 5.1 | 3.9 | 4.1 | 4.1 | 3.1 | 3.8 | 4.1 | 4.3 | 4.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 29.1 | 31.6 | 32.8 | 33.9 | 37.4 | 36.3 | 39.3 | 38.1 | 43.9 | 45.9 | 45.7 | 46.8 | 50.0 | 50.1 | 49.0 | 54.2 | 10.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3.6 | 3.0 | 3.0 | 3.0 | 3.1 | 3.0 | 2.8 | 2.6 | 2.6 | 2.5 | 2.3 | 2.0 | 2.5 | 2.4 | 2.2 | 2.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 403.6 | 428.0 | 386.6 | 396.3 | 368.2 | 351.6 | 288.2 | 303.2 | 299.0 | 320.4 | 292.1 | 283.3 | 336.2 | 351.8 | 320.5 | 342.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 436.7 | 430.7 | 428.8 | 427.0 | 424.9 | 422.0 | 346.0 | 343.6 | 341.3 | 339.1 | 337.5 | 335.7 | 334.3 | 332.5 | 329.4 | 327.9 | 304.4 | |||||||||||||||||||||||
| Retained Earnings | 218.3 | 217.7 | 218.4 | 218.7 | 251.5 | 273.5 | 305.7 | 310.2 | 315.3 | 319.3 | 322.0 | 327.7 | 339.6 | 345.4 | 352.0 | 362.7 | 377.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (176.5) | (168.3) | (178.5) | (185.6) | (193.8) | (200.0) | (177.8) | (188.4) | (195.1) | (189.4) | (196.1) | (195.7) | (185.6) | (176.2) | (188.5) | |||||||||||||||||||||||||
| Treasury Stock | 292.0 | 299.6 | 298.5 | 298.5 | 297.5 | 302.3 | 289.7 | 289.7 | 288.4 | 288.4 | 288.2 | 288.2 | 287.4 | 287.2 | 287.1 | 287.0 | 287.0 | 287.0 | ||||||||||||||||||||||
| Minority Interest | 0.0 | 7.1 | 6.9 | 6.8 | 6.8 | 6.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 186.6 | 180.6 | 170.4 | 161.6 | 185.2 | 193.3 | 184.2 | 175.9 | 173.1 | 180.7 | 175.3 | 179.5 | 201.0 | 214.5 | 205.9 | 234.9 | 253.0 | |||||||||||||||||||||||
| Total Equity | 186.6 | 187.7 | 172.8 | 168.5 | 188.5 | 196.9 | 181.1 | 173.2 | 173.1 | 180.7 | 175.3 | 179.5 | 201.0 | 214.5 | 205.9 | 234.9 | 253.0 | 240.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 201.6 | 216.8 | 208.1 | 200.8 | 194.7 | 148.7 | 148.5 | 143.2 | 135.7 | 142.8 | 134.2 | 133.1 | 150.7 | 142.9 | 127.8 | 141.6 | - | - | - | - | - | - | - | - | 3.2 | - | 0.0 | 31.6 | 35.1 | 45.6 | 49.5 | 75.5 | 70.4 | 94.2 | 16.2 | 25.3 | 23.2 | 27.2 | 51.8 | 61.0 |
| Net debt | 111.0 | 147.4 | 135.9 | 124.2 | 123.7 | 88.0 | 98.8 | 84.1 | 80.4 | 98.5 | - | 97.6 | 101.3 | 100.5 | - | 97.7 | - | - | ||||||||||||||||||||||
| Working Capital | 95.8 | 103.0 | 91.3 | 79.5 | 57.4 | (27.2) | 58.3 | 57.8 | 69.6 | 74.0 | 63.3 | 61.7 | 77.1 | 66.7 | 60.1 | 71.9 | 227.9 | 217.9 | ||||||||||||||||||||||
| Book Value | 186.6 | 180.6 | 170.4 | 161.6 | 185.2 | 193.3 | 184.2 | 175.9 | 173.1 | 180.7 | 175.3 | 179.5 | 201.0 | 214.5 | 205.9 | 234.9 | 253.0 | 240.3 | ||||||||||||||||||||||
| Tangible Book Value | (144.5) | (163.0) | (169.3) | (177.0) | (166.8) | (133.4) | (76.4) | (74.0) | (71.2) | (74.9) | (75.5) | (75.9) | (80.4) | (83.4) | (79.3) | (84.4) | 224.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 309.1 |
| 302.8 |
| 318.8 |
| 294.3 |
| 296.2 |
| 336.9 |
| 286.8 |
| 319.3 |
| 342.6 |
| - |
| 295.7 |
| 302.4 |
| 339.2 |
| 427.0 |
| 426.8 |
| 695.3 |
| 727.1 |
| 784.2 |
| 1,106.2 |
| 966.5 |
| 696.0 |
| 965.8 |
| 923.7 |
| 781.9 |
| 34.6 |
| 36.2 |
| 38.5 |
| 36.3 |
| 36.0 |
| 31.2 |
| 29.5 |
| 46.0 |
| - |
| 55.4 |
| 131.2 |
| 132.2 |
| 130.7 |
| 126.0 |
| 145.2 |
| 137.0 |
| 122.1 |
| 120.2 |
| 124.5 |
| 112.5 |
| 112.3 |
| 100.0 |
| 106.2 |
| 5.9 |
| 5.4 |
| 6.7 |
| 7.5 |
| 8.1 |
| 8.7 |
| 6.3 |
| 6.7 |
| 6.2 |
| - |
| 8.2 |
| 19.9 |
| 23.7 |
| 25.2 |
| 25.7 |
| 31.6 |
| 32.9 |
| 34.1 |
| 39.4 |
| 43.9 |
| 45.9 |
| 53.3 |
| 55.0 |
| 56.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 7.6 |
| 10.0 |
| 19.9 |
| 53.1 |
| 50.4 |
| 65.8 |
| 102.5 |
| - |
| 151.1 |
| 167.5 |
| 93.6 |
| 94.2 |
| 88.0 |
| 185.0 |
| 147.4 |
| 97.8 |
| 27.9 |
| 38.9 |
| 36.3 |
| 25.6 |
| 25.6 |
| 11.3 |
| 27.6 |
| 29.2 |
| 28.1 |
| 28.5 |
| 24.9 |
| 24.2 |
| 23.4 |
| - |
| 37.3 |
| 156.5 |
| 268.0 |
| 279.2 |
| 169.1 |
| 182.5 |
| 199.5 |
| 186.5 |
| 283.2 |
| 190.2 |
| 180.7 |
| 187.9 |
| 179.5 |
| 163.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.8 |
| - |
| 2.2 |
| 15.7 |
| 115.3 |
| 121.8 |
| 27.1 |
| 31.4 |
| 34.6 |
| 35.6 |
| 38.8 |
| 42.9 |
| 44.3 |
| 47.6 |
| 48.6 |
| 41.9 |
| 3.4 |
| 3.6 |
| 3.9 |
| 4.5 |
| 4.9 |
| 5.1 |
| 4.8 |
| 5.4 |
| 6.1 |
| 6.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.2 |
| - |
| 0.2 |
| 2.9 |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.8 |
| 77.9 |
| 81.9 |
| 58.4 |
| 43.9 |
| 30.2 |
| 31.3 |
| 28.4 |
| - |
| 28.8 |
| 174.9 |
| 219.6 |
| 245.2 |
| 235.0 |
| 271.2 |
| 225.5 |
| 201.2 |
| 49.7 |
| 39.3 |
| 39.1 |
| 45.1 |
| 31.1 |
| 49.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 424.2 |
| 443.8 |
| 428.3 |
| 416.5 |
| 477.0 |
| 404.2 |
| 453.7 |
| 510.2 |
| - |
| 672.9 |
| 839.8 |
| 1,080.1 |
| 1,200.6 |
| 1,219.3 |
| 1,400.5 |
| 1,370.2 |
| 1,343.3 |
| 1,450.8 |
| 1,321.7 |
| 1,042.3 |
| 1,325.3 |
| 1,263.5 |
| 1,103.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| 0.0 |
| 15.8 |
| 24.7 |
| 33.9 |
| 44.1 |
| 56.4 |
| 50.5 |
| 59.4 |
| 8.7 |
| 8.9 |
| 8.3 |
| 9.1 |
| 8.7 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.5 |
| 2.7 |
| 2.8 |
| 2.9 |
| 2.6 |
| 1.9 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 7.5 |
| 5.9 |
| 7.1 |
| 7.2 |
| 6.0 |
| 7.5 |
| - |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.2 |
| 28.2 |
| 27.6 |
| 23.2 |
| 25.1 |
| 25.2 |
| 23.8 |
| 47.4 |
| - |
| 59.6 |
| 37.9 |
| 73.5 |
| 82.3 |
| 41.6 |
| 43.0 |
| 39.2 |
| 38.0 |
| 34.8 |
| 38.3 |
| 41.2 |
| 42.5 |
| 37.5 |
| 44.7 |
| 145.9 |
| 81.3 |
| 84.9 |
| 87.7 |
| 52.5 |
| 47.2 |
| 98.4 |
| 44.4 |
| 71.3 |
| 135.9 |
| - |
| 238.1 |
| 222.7 |
| 254.7 |
| 309.9 |
| 282.5 |
| 528.5 |
| 559.7 |
| 582.6 |
| 721.3 |
| 585.8 |
| 397.8 |
| 675.6 |
| 602.2 |
| 560.9 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.9 |
| 2.1 |
| 2.7 |
| 3.1 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 10.4 |
| 10.4 |
| 5.5 |
| 3.3 |
| 0.1 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 6.3 |
| 52.4 |
| 43.6 |
| 17.5 |
| 17.8 |
| 9.9 |
| 8.6 |
| 11.1 |
| 11.1 |
| 11.1 |
| 11.4 |
| 12.6 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.2 |
| 2.4 |
| 2.1 |
| 2.0 |
| 2.0 |
| - |
| 2.5 |
| 2.3 |
| 2.5 |
| 3.4 |
| 30.3 |
| 2.9 |
| 2.4 |
| 3.0 |
| 2.8 |
| 2.7 |
| 2.2 |
| 2.8 |
| 2.4 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.7 |
| 99.0 |
| 102.0 |
| 67.4 |
| 57.1 |
| 106.7 |
| 49.7 |
| 78.5 |
| 143.5 |
| - |
| 245.8 |
| 231.3 |
| 320.0 |
| 368.6 |
| 373.2 |
| 568.2 |
| 591.9 |
| 629.1 |
| 742.7 |
| 616.0 |
| 426.0 |
| 708.0 |
| 660.3 |
| 624.2 |
| 303.8 |
| 302.3 |
| 302.0 |
| 302.5 |
| 302.2 |
| 301.9 |
| 301.5 |
| 278.2 |
| - |
| 277.0 |
| 278.0 |
| 277.5 |
| 276.9 |
| 276.2 |
| 275.5 |
| 275.0 |
| 274.4 |
| 273.7 |
| 269.5 |
| 223.3 |
| 222.6 |
| 224.0 |
| 224.3 |
| 381.2 |
| 393.6 |
| 406.6 |
| 405.0 |
| 411.2 |
| 415.7 |
| 444.7 |
| 485.9 |
| - |
| 525.3 |
| 713.7 |
| 768.5 |
| 832.4 |
| 837.6 |
| 805.4 |
| 802.4 |
| 792.8 |
| 773.3 |
| 762.0 |
| 743.6 |
| 725.0 |
| 700.3 |
| 676.0 |
| (168.8) |
| (142.5) |
| (157.9) |
| (152.3) |
| (145.7) |
| (146.2) |
| (141.2) |
| (161.2) |
| (169.1) |
| (218.0) |
| - |
| (195.8) |
| (200.4) |
| (198.4) |
| (189.6) |
| (184.5) |
| (102.8) |
| (123.4) |
| (176.6) |
| (162.6) |
| (164.5) |
| (188.6) |
| (167.8) |
| (189.7) |
| (184.4) |
| 287.0 |
| 287.0 |
| 287.0 |
| 287.0 |
| 287.0 |
| 287.0 |
| 287.0 |
| - |
| 287.0 |
| 287.0 |
| 287.0 |
| 287.0 |
| 287.0 |
| 287.0 |
| 287.0 |
| 287.0 |
| 287.0 |
| 273.2 |
| 273.2 |
| 273.2 |
| 241.6 |
| 238.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.3 |
| 91.6 |
| 91.5 |
| 95.9 |
| 4.0 |
| 3.6 |
| 2.9 |
| 2.8 |
| 4.2 |
| 3.6 |
| 3.0 |
| 2.5 |
| 2.0 |
| 240.3 |
| 256.7 |
| 276.0 |
| 274.4 |
| 285.3 |
| 269.5 |
| 290.2 |
| 259.0 |
| - |
| 319.4 |
| 500.4 |
| 560.8 |
| 632.9 |
| 642.5 |
| 720.6 |
| 667.1 |
| 603.7 |
| 597.6 |
| 593.9 |
| 505.1 |
| 506.6 |
| 493.0 |
| 477.6 |
| 256.7 |
| 276.0 |
| 274.4 |
| 285.3 |
| 269.5 |
| 290.2 |
| 257.0 |
| - |
| 317.3 |
| 499.3 |
| 650.9 |
| 722.8 |
| 736.9 |
| 724.6 |
| 670.7 |
| 606.6 |
| 600.3 |
| 705.7 |
| 616.3 |
| 617.3 |
| 603.2 |
| 479.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| (206.1) |
| - |
| (46.1) |
| (17.1) |
| - |
| - |
| - |
| - |
| - |
| (44.1) |
| (242.2) |
| - |
| - |
| (178.1) |
| (171.8) |
| (62.2) |
| 231.0 |
| 241.8 |
| 249.0 |
| 238.5 |
| 242.4 |
| 248.0 |
| 206.7 |
| - |
| 57.5 |
| 79.7 |
| 84.5 |
| 117.1 |
| 144.3 |
| 166.9 |
| 167.4 |
| 201.6 |
| 384.9 |
| 380.8 |
| 298.2 |
| 290.1 |
| 321.5 |
| 221.1 |
| 256.7 |
| 276.0 |
| 274.4 |
| 285.3 |
| 269.5 |
| 290.2 |
| 259.0 |
| - |
| 319.4 |
| 500.4 |
| 560.8 |
| 632.9 |
| 642.5 |
| 720.6 |
| 667.1 |
| 603.7 |
| 597.6 |
| 593.9 |
| 505.1 |
| 506.6 |
| 493.0 |
| 477.6 |
| 213.7 |
| 228.8 |
| 246.5 |
| 245.8 |
| 256.3 |
| 244.1 |
| 265.4 |
| 234.8 |
| - |
| 279.9 |
| 328.2 |
| 177.6 |
| 231.9 |
| 446.3 |
| 506.6 |
| 433.0 |
| 381.6 |
| 275.6 |
| 360.8 |
| 280.0 |
| 271.1 |
| 265.0 |
| 272.4 |