| (in millions of USD) | FY2026 | 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 | 133.9 | 136.3 | 128.3 | 145.7 | 131.6 | 182.3 | 118.1 | 119.1 | 106.8 | 106.6 | 84.6 | 115.6 | 114.3 | 118.5 | - | 174.4 | 156.1 | 53.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 7.5 | 5.0 | 10.3 | 18.0 | 139.2 | 101.5 | 64.9 | - | 63.8 | - | |
| Cash And Short Term Investments | 133.9 | 136.3 | 128.3 | 145.7 | 131.6 | 182.3 | 118.1 | 126.5 | 111.8 | 116.9 | 102.6 | 254.8 | 215.8 | 183.4 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 102.3 | 81.1 | 104.4 | 94.0 | 79.9 | 64.6 | 64.9 | 60.9 | 55.1 | 99.6 | 88.5 | 62.4 | 50.1 | 46.9 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 89.2 | 103.4 | 98.8 | 110.4 | 67.6 | 64.6 | 55.0 | 67.1 | 79.9 | 79.2 | 75.9 | 64.9 | 46.2 | 44.2 | - | 37.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 200.7 | 178.9 | 175.4 | 164.0 | 148.0 | 150.8 | 165.2 | 176.3 | 171.7 | 184.3 | 170.8 | 181.9 | 209.6 | 209.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 56.5 | 36.8 | 34.5 | 42.0 | 34.6 | 27.5 | 44.4 | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 0.0 | 128.8 | 140.8 | 157.9 | 125.1 | 251.4 | 299.7 | 300.9 | 330.9 | 0.0 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 0.0 | 128.8 | 157.9 | 170.7 | 146.5 | 259.6 | 301.2 | 334.6 | 338.4 | 0.0 | - | - | - | - | ||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | 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 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 140.0 | 133.9 | 117.9 | 107.2 | 127.6 | 136.3 | 124.3 | 109.2 | 107.5 | 128.3 | 114.4 | 103.8 | 112.1 | - | 118.8 | |||||||||||||||||||||||||
| - |
| 238.2 |
| 156.1 |
| 53.7 |
| 41.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 38.5 | 44.1 | 36.4 | 29.1 | 22.3 | 22.3 | 24.5 | 27.8 | 16.6 | 19.0 | 18.9 | 16.3 | 13.7 | 12.5 | - | 8.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 363.9 | 364.8 | 367.9 | 379.2 | 301.4 | 333.8 | 262.4 | 284.4 | 263.4 | 314.7 | 285.9 | 398.4 | 325.8 | 287.1 | - | 325.4 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 123.7 | 125.9 | 125.9 | 116.3 | 109.9 | 111.2 | 126.0 | 141.4 | 131.3 | 134.8 | 118.9 | 154.1 | 167.9 | 168.9 | - | - | - | - |
| Property,Plant & Equipment Net | 77.0 | 53.0 | 49.5 | 47.6 | 38.1 | 39.7 | 39.2 | 34.9 | 40.4 | 49.5 | 51.9 | 27.8 | 41.7 | 40.4 | - | 39.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | 0.0 | 2.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 4.5 | 0.0 | - | - | - | - | - | - |
| Goodwill | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 267.5 | 267.5 | 267.5 | 267.5 | 269.8 | 267.5 | 44.8 | 44.8 | 44.8 | 267.5 | 0.0 | - | - |
| Intangible Assets | 4.1 | 4.6 | 21.0 | 25.1 | 29.8 | 6.3 | 7.0 | 21.3 | 51.3 | 118.9 | 162.6 | 9.5 | 12.5 | 15.4 | - | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 39.5 | 13.9 | 14.5 | 17.6 | 23.8 | 22.2 | 23.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 62.7 | 67.0 | 57.8 | 1.0 | - | 0.6 | 0.5 | 0.2 | 0.2 | 0.4 | 0.6 | 20.1 | 11.7 | 15.4 | - | 0.0 | - | - |
| Other Non-Current Assets | 20.6 | 25.3 | 14.8 | 12.9 | 18.1 | 10.5 | 11.8 | 15.3 | 13.1 | 13.7 | 17.5 | 9.9 | 6.1 | 6.9 | - | 2.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 883.1 | 843.9 | 840.9 | 798.7 | 726.5 | 680.1 | 612.0 | 623.7 | 636.0 | 766.9 | 785.9 | 510.5 | 447.9 | 414.6 | - | 377.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 17.2 | 12.8 | 21.5 | 8.3 | 1.5 | 33.8 | 7.6 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 4.0 | 11.2 | 5.3 | 17.7 | 4.8 | 3.1 | - | 0.0 | 0.1 | 0.7 | 2.0 | 0.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.0 | 5.8 | 5.6 | - | - | - | 4.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 30.6 | 45.6 | 36.0 | 48.5 | 26.4 | 21.4 | 20.6 | 9.4 | 10.4 | 9.9 | 9.5 | 13.6 | 13.7 | 6.1 | - | 11.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 117.7 | 99.6 | 97.4 | 127.4 | 106.2 | 79.7 | 99.8 | 69.4 | 83.6 | 157.6 | 111.2 | 60.7 | 58.6 | 53.1 | - | 54.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 36.1 | 9.4 | 10.7 | 13.6 | 19.2 | 18.9 | 21.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 15.3 | 23.9 | 40.7 | 41.8 | 48.7 | 39.1 | 38.0 | 44.5 | 35.0 | 38.0 | 38.4 | 8.8 | 3.6 | 4.0 | - | 4.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 169.1 | 133.0 | 148.9 | 311.6 | 314.9 | 295.6 | 284.4 | 365.2 | 418.3 | 496.5 | 480.4 | 69.6 | 62.2 | 57.1 | - | 59.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 503.6 | 504.3 | 545.6 | 599.3 | 701.7 | 770.7 | 762.2 | 736.3 | 695.8 | 680.3 | 660.1 | 635.3 | 626.9 | 621.2 | - | - | - | - |
| Retained Earnings | 212.2 | 209.1 | 148.0 | (111.1) | (290.0) | (385.9) | (433.3) | (476.8) | (477.9) | (406.9) | (352.8) | (193.6) | (242.2) | (264.5) | - | (313.1) | - | - |
| Accumulated Other Comprehensive Income | (3.1) | (3.8) | (2.9) | (2.4) | (1.5) | (1.7) | (2.6) | (2.3) | (1.5) | (4.2) | (2.9) | (1.9) | (0.1) | (0.3) | - | 0.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 714.1 | 710.9 | 692.0 | 487.2 | 411.6 | 384.4 | 327.7 | 258.5 | 245.1 | 270.4 | 305.5 | 441.0 | 385.7 | 357.6 | - | 318.7 | 253.4 | 254.9 |
| Total Equity | 714.1 | 710.9 | 692.0 | 487.2 | 411.6 | 384.4 | 327.7 | 258.5 | 245.1 | 270.4 | 305.5 | 441.0 | 385.7 | 357.6 | - | 318.7 | 253.4 | 254.9 |
| - |
| - |
| Net debt | - | - | (128.3) | (17.0) | 26.4 | (11.6) | 28.5 | 133.1 | 189.4 | 217.8 | 235.9 | (254.8) | - | - | - | - | - | - |
| Working Capital | 246.2 | 265.2 | 270.5 | 251.8 | 195.2 | 254.1 | 162.6 | 215.0 | 179.7 | 157.2 | 174.7 | 337.7 | 267.2 | 234.0 | - | 271.0 | - | - |
| Book Value | 714.1 | 710.9 | 692.0 | 487.2 | 411.6 | 384.4 | 327.7 | 258.5 | 245.1 | 270.4 | 305.5 | 441.0 | 385.7 | 357.6 | - | 318.7 | 253.4 | 254.9 |
| Tangible Book Value | 394.6 | 391.0 | 355.7 | 146.7 | 66.5 | 110.6 | 53.2 | (30.4) | (73.7) | (118.2) | (124.6) | 386.6 | 328.4 | 297.3 | - | 318.7 | - | - |
| 117.9 |
| 123.0 |
| 131.6 |
| 181.5 |
| 187.7 |
| 185.3 |
| 182.3 |
| 182.3 |
| 165.2 |
| 176.6 |
| 118.1 |
| 97.4 |
| 122.6 |
| - |
| 119.1 |
| 107.9 |
| 93.7 |
| 99.4 |
| 106.8 |
| 100.0 |
| 74.4 |
| 97.5 |
| 106.6 |
| 110.5 |
| 104.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 7.5 | 7.4 | 5.0 | 5.0 | 5.0 | 8.0 | 10.5 | 12.0 | 10.3 | 8.8 | 11.9 |
| Cash And Short Term Investments | 140.0 | 133.9 | 117.9 | 107.2 | 127.6 | 136.3 | 124.3 | 109.2 | 107.5 | 128.3 | 114.4 | 103.8 | 112.1 | - | 118.8 | 117.9 | 123.0 | 131.6 | 181.5 | 187.7 | 185.3 | 182.3 | 182.3 | 165.2 | 176.6 | 118.1 | 97.4 | 122.6 | - | 126.5 | 115.3 | 98.7 | 104.4 | 111.8 | 108.0 | 84.9 | 109.4 | 116.9 | 119.3 | 116.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 118.1 | 102.3 | 95.5 | 85.7 | 84.5 | 81.1 | 91.5 | 103.4 | 98.9 | 104.4 | 105.9 | 96.6 | 90.8 | - | 100.4 | 93.4 | 83.1 | 79.9 | 79.6 | 71.2 | 71.1 | 64.6 | 73.0 | 87.4 | 68.6 | 64.9 | 47.4 | 37.9 | - | 60.9 | 75.6 | 76.6 | 65.8 | 55.1 | 79.0 | 86.8 | 66.1 | 99.6 | 84.7 | 84.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 88.2 | 89.2 | 90.7 | 93.8 | 94.9 | 103.4 | 104.5 | 101.6 | 95.4 | 98.8 | 104.0 | 111.5 | 117.1 | - | 94.0 | 77.5 | 71.8 | 67.6 | 66.1 | 65.6 | 59.5 | 64.6 | 59.5 | 54.1 | 48.9 | 55.0 | 59.7 | 65.0 | - | 67.1 | 66.4 | 65.6 | 77.9 | 79.9 | 77.5 | 78.5 | 77.8 | 79.2 | 86.7 | 82.6 |
| Prepaid Expenses | 39.9 | 38.5 | 38.1 | 35.8 | 31.3 | 44.1 | 45.8 | 39.0 | 38.9 | 36.4 | 36.4 | 32.8 | 28.8 | - | 27.1 | 25.7 | 21.4 | 22.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 386.2 | 363.9 | 342.2 | 322.4 | 338.3 | 364.8 | 366.1 | 353.2 | 340.7 | 367.9 | 360.7 | 344.6 | 348.9 | - | 340.3 | 314.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 119.9 | 123.7 | 132.2 | 131.5 | 128.2 | 125.9 | 123.5 | 119.2 | 115.6 | 125.9 | 124.5 | 121.0 | 117.8 | - | 114.9 | 114.1 | 0.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 77.5 | 77.0 | 72.1 | 63.0 | 55.7 | 53.0 | 52.5 | 50.8 | 51.4 | 49.5 | 50.2 | 50.4 | 51.1 | - | 45.2 | 42.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | 315.4 | - | 315.4 | 315.4 | 315.4 | 315.4 | ||||||||||||||||||||||
| Intangible Assets | 3.6 | 4.1 | 4.7 | 5.1 | 5.1 | 4.6 | 19.7 | 19.0 | 19.9 | 21.0 | 22.0 | 22.8 | 23.9 | 25.1 | 26.1 | 27.2 | 28.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 37.5 | 39.5 | 19.0 | 20.3 | 20.7 | 13.9 | 15.8 | 17.3 | 17.0 | 14.5 | 16.1 | 14.5 | 16.1 | - | 17.4 | 20.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 59.4 | 62.7 | 69.0 | 66.1 | 66.3 | 67.0 | 56.2 | 57.3 | 57.1 | 57.8 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 19.3 | 20.6 | 22.0 | 16.3 | 22.1 | 25.3 | 28.0 | 14.5 | 14.1 | 14.8 | 15.3 | 11.3 | 12.3 | - | 14.6 | 16.9 | 16.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 899.0 | 883.1 | 844.4 | 808.6 | 823.7 | 843.9 | 853.7 | 827.5 | 815.6 | 840.9 | 779.6 | 759.1 | 767.6 | - | 758.9 | 737.1 | 720.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 58.8 | 56.5 | 47.7 | 33.8 | 32.3 | 36.8 | 32.1 | 35.0 | 33.1 | 34.5 | 36.9 | 41.3 | 40.8 | - | 43.6 | 39.3 | 38.5 | 34.6 | 36.3 | 34.5 | 27.4 | 27.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 17.2 | 17.2 | 17.2 | ||||||||||||||||||||||
| Deferred Revenue Current | 4.4 | 4.0 | 6.0 | 7.5 | 4.4 | 11.2 | 5.8 | 6.0 | 6.5 | 5.3 | 5.1 | 3.9 | 6.1 | - | 5.9 | 5.3 | 4.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.8 | 6.0 | 5.8 | 5.9 | 5.6 | 5.8 | 7.0 | 7.2 | - | 5.6 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 31.5 | 30.6 | 32.1 | 33.6 | 30.8 | 45.6 | 41.2 | 32.1 | 32.0 | 36.0 | 36.3 | 32.9 | 40.7 | - | 35.1 | 29.1 | 27.1 | 26.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 111.0 | 117.7 | 105.8 | 86.9 | 78.5 | 99.6 | 92.0 | 80.3 | 81.6 | 97.4 | 100.7 | 92.0 | 97.2 | - | 110.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 43.9 | 103.8 | 128.8 | 148.7 | 132.2 | 136.5 | 140.8 | 145.1 | 149.4 | 153.6 | 157.9 | 162.2 | 166.5 | 170.8 | 125.1 | 139.2 | 172.3 | - | 251.4 | 261.0 | 265.7 | 299.0 | 299.7 | 280.4 | 287.0 | 301.6 | 300.9 | 315.2 | 335.5 |
| Operating Lease Liabilities Non-Current | 34.1 | 36.1 | 14.6 | 16.0 | 16.2 | 9.4 | 10.7 | 12.0 | 12.8 | 10.7 | 12.1 | 10.8 | 12.0 | - | 14.2 | 15.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13.8 | 15.3 | 17.6 | 18.6 | 21.1 | 23.9 | 47.4 | 36.4 | 38.6 | 40.7 | 40.7 | 37.6 | 39.7 | - | 44.1 | 46.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 158.8 | 169.1 | 138.0 | 121.5 | 115.7 | 133.0 | 150.1 | 128.7 | 132.9 | 148.9 | 153.5 | 184.3 | 252.7 | - | 317.2 | 301.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | - | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 508.7 | 503.6 | 488.7 | 471.6 | 495.9 | 504.3 | 512.5 | 515.8 | 521.9 | 545.6 | 578.6 | 580.6 | 571.0 | - | 607.0 | 646.6 | 675.8 | |||||||||||||||||||||||
| Retained Earnings | 234.0 | 212.2 | 219.8 | 217.0 | 214.1 | 209.1 | 192.6 | 185.4 | 162.8 | 148.0 | 49.3 | (4.5) | (55.2) | - | (163.0) | (209.4) | (253.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3.9) | (3.1) | (3.5) | (3.0) | (3.5) | (3.8) | (2.9) | (3.7) | (3.4) | (2.9) | (3.1) | (2.7) | (2.2) | - | (3.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 740.2 | 714.1 | 706.4 | 687.0 | 707.9 | 710.9 | 703.5 | 698.8 | 682.7 | 692.0 | 626.2 | 574.8 | 515.0 | - | 441.7 | 435.9 | 421.6 | |||||||||||||||||||||||
| Total Equity | 740.2 | 714.1 | 706.4 | 687.0 | 707.9 | 710.9 | 703.5 | 698.8 | 682.7 | 692.0 | 626.2 | 574.8 | 515.0 | - | 441.7 | 435.9 | 421.6 | 411.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 43.9 | 103.8 | 128.8 | 148.7 | 149.4 | 153.6 | 157.9 | 162.2 | 166.5 | 170.8 | 170.7 | 170.6 | 170.5 | 192.3 | 146.5 | 156.4 | 189.5 | - | 259.6 | 275.1 | 290.2 | 300.8 | 301.2 | 302.6 | 302.3 | 324.8 | 334.6 | 335.7 | 337.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | (114.4) | (59.9) | (8.3) | - | 29.9 | 31.5 | 30.7 | 26.4 | (19.2) | |||||||||||||||||||||
| Working Capital | 275.3 | 246.2 | 236.4 | 235.5 | 259.9 | 265.2 | 274.1 | 272.9 | 259.2 | 270.5 | 260.1 | 252.6 | 251.7 | - | 230.0 | 208.1 | 200.1 | 195.2 | ||||||||||||||||||||||
| Book Value | 740.2 | 714.1 | 706.4 | 687.0 | 707.9 | 710.9 | 703.5 | 698.8 | 682.7 | 692.0 | 626.2 | 574.8 | 515.0 | - | 441.7 | 435.9 | 421.6 | 411.6 | ||||||||||||||||||||||
| Tangible Book Value | 421.2 | 394.6 | 386.3 | 366.6 | 387.4 | 391.0 | 368.5 | 364.5 | 347.4 | 355.7 | 288.9 | 236.6 | 175.7 | - | 100.3 | 93.3 | 77.8 | |||||||||||||||||||||||
| 24.6 |
| 21.9 |
| 21.1 |
| 22.3 |
| 24.2 |
| 24.4 |
| 24.5 |
| 24.5 |
| 34.7 |
| 30.8 |
| - |
| 27.8 |
| 24.1 |
| 21.7 |
| 25.4 |
| 16.6 |
| 19.9 |
| 18.4 |
| 19.7 |
| 19.0 |
| 16.8 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.2 |
| 301.4 |
| 351.8 |
| 346.5 |
| 336.9 |
| 333.8 |
| 339.0 |
| 331.0 |
| 318.7 |
| 262.4 |
| 239.2 |
| 256.2 |
| - |
| 284.4 |
| 283.7 |
| 269.7 |
| 280.6 |
| 263.4 |
| 284.4 |
| 268.6 |
| 273.0 |
| 314.7 |
| 307.6 |
| 300.5 |
| 109.9 |
| 114.3 |
| 113.7 |
| 0.1 |
| 111.2 |
| 108.6 |
| 106.2 |
| 128.9 |
| 126.0 |
| 138.3 |
| 136.9 |
| - |
| 141.4 |
| 139.3 |
| 137.9 |
| 136.2 |
| 131.3 |
| 129.2 |
| 131.9 |
| 127.2 |
| 134.8 |
| 126.9 |
| 123.2 |
| 39.6 |
| 38.1 |
| 37.3 |
| 37.5 |
| 38.1 |
| 39.7 |
| 39.8 |
| 40.3 |
| 39.9 |
| 39.2 |
| 40.2 |
| 39.6 |
| - |
| 34.9 |
| 35.7 |
| 36.4 |
| 37.7 |
| 40.4 |
| 43.2 |
| 49.4 |
| 48.8 |
| 49.5 |
| 52.1 |
| 53.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 2.2 |
| 2.2 |
| 7.1 |
| 7.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.6 |
| 3.7 |
| 4.0 |
| - |
| - |
| 267.5 |
| 267.5 |
| 267.5 |
| 267.5 |
| 267.5 |
| 267.5 |
| 267.5 |
| 267.5 |
| 267.5 |
| 267.5 |
| - |
| 267.5 |
| 267.5 |
| 267.5 |
| 267.5 |
| 267.5 |
| 267.5 |
| 269.8 |
| 269.8 |
| 269.8 |
| 269.8 |
| 269.8 |
| 29.8 |
| 5.6 |
| 6.5 |
| 7.3 |
| 6.3 |
| 3.5 |
| 3.7 |
| 4.3 |
| 7.0 |
| 10.4 |
| 13.8 |
| - |
| 21.3 |
| 25.0 |
| 29.2 |
| 45.6 |
| 51.3 |
| 53.0 |
| 97.8 |
| 106.7 |
| 118.9 |
| 143.6 |
| 153.7 |
| 22.4 |
| 23.8 |
| 24.8 |
| 26.4 |
| 28.0 |
| 22.2 |
| 21.6 |
| 22.3 |
| 22.2 |
| 23.6 |
| 24.6 |
| 26.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.6 |
| 18.1 |
| 17.3 |
| 8.6 |
| 9.2 |
| 10.0 |
| 10.6 |
| 10.8 |
| 11.1 |
| 11.8 |
| 11.3 |
| 13.2 |
| - |
| 15.3 |
| 20.3 |
| 20.2 |
| 13.3 |
| 13.1 |
| 13.1 |
| 11.4 |
| 12.8 |
| 13.7 |
| 16.0 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 726.5 |
| 704.8 |
| 693.6 |
| 687.6 |
| 680.1 |
| 682.4 |
| 676.0 |
| 664.2 |
| 612.0 |
| 593.4 |
| 616.7 |
| - |
| 623.7 |
| 632.3 |
| 623.2 |
| 644.8 |
| 636.0 |
| 661.5 |
| 697.3 |
| 711.4 |
| 766.9 |
| 789.5 |
| 793.6 |
| 17.2 |
| 17.2 |
| 17.1 |
| 12.8 |
| 8.4 |
| 4.0 |
| 21.5 |
| 21.5 |
| 17.2 |
| 17.2 |
| - |
| 8.3 |
| 14.1 |
| 24.5 |
| 1.8 |
| 1.5 |
| 22.2 |
| 15.3 |
| 23.2 |
| 33.8 |
| 20.5 |
| 2.3 |
| 4.8 |
| 5.1 |
| 4.8 |
| 4.9 |
| 3.1 |
| - |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| 1.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.3 |
| 0.7 |
| 0.8 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 5.0 |
| 4.6 |
| 4.7 |
| 4.6 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| 21.4 |
| 24.6 |
| 21.4 |
| 15.1 |
| 15.3 |
| 7.7 |
| 13.4 |
| 11.4 |
| 9.1 |
| - |
| 9.4 |
| 9.9 |
| 8.7 |
| 9.0 |
| 10.4 |
| 7.7 |
| 8.0 |
| 8.2 |
| 9.9 |
| 10.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.4 |
| 99.1 |
| 106.2 |
| 103.4 |
| 88.6 |
| 80.7 |
| 79.7 |
| 87.8 |
| 90.5 |
| 93.7 |
| 99.8 |
| 81.4 |
| 83.1 |
| - |
| 69.4 |
| 70.9 |
| 86.7 |
| 66.1 |
| 83.6 |
| 129.0 |
| 116.5 |
| 106.3 |
| 157.6 |
| 153.0 |
| 125.8 |
| 17.7 |
| 19.2 |
| 20.4 |
| 22.5 |
| 23.5 |
| 18.9 |
| 19.5 |
| 19.8 |
| 20.2 |
| 21.4 |
| 22.5 |
| 23.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.1 |
| 48.7 |
| 43.1 |
| 35.9 |
| 38.1 |
| 39.1 |
| 36.0 |
| 35.1 |
| 36.6 |
| 38.0 |
| 40.6 |
| 42.3 |
| - |
| 44.5 |
| 39.3 |
| 40.2 |
| 34.1 |
| 35.0 |
| 33.8 |
| 35.0 |
| 35.9 |
| 38.0 |
| 40.0 |
| 41.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.4 |
| 314.9 |
| 311.9 |
| 296.2 |
| 296.0 |
| 295.6 |
| 305.5 |
| 311.9 |
| 321.2 |
| 284.4 |
| 283.8 |
| 321.5 |
| - |
| 365.2 |
| 371.2 |
| 392.6 |
| 399.2 |
| 418.3 |
| 443.2 |
| 438.5 |
| 443.9 |
| 496.5 |
| 508.1 |
| 502.5 |
| 701.7 |
| 711.9 |
| 743.0 |
| 759.3 |
| 770.7 |
| 779.6 |
| 779.8 |
| 769.5 |
| 762.2 |
| 757.9 |
| 756.9 |
| - |
| 736.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (290.0) |
| (318.5) |
| (345.2) |
| (367.1) |
| (385.9) |
| (401.9) |
| (414.5) |
| (425.1) |
| (433.3) |
| (447.3) |
| (460.8) |
| - |
| (476.8) |
| (469.7) |
| (476.6) |
| (456.4) |
| (477.9) |
| (470.6) |
| (427.6) |
| (414.6) |
| (406.9) |
| (386.4) |
| (372.6) |
| (2.7) |
| (1.7) |
| (1.5) |
| (1.8) |
| (1.8) |
| (2.0) |
| (1.7) |
| (2.2) |
| (2.6) |
| (2.7) |
| (2.6) |
| (2.3) |
| (2.3) |
| - |
| (2.3) |
| (2.6) |
| (2.0) |
| (0.9) |
| (1.5) |
| (2.7) |
| (3.1) |
| (3.8) |
| (4.2) |
| (3.2) |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 411.6 |
| 392.9 |
| 397.3 |
| 391.6 |
| 384.4 |
| 376.9 |
| 364.1 |
| 343.0 |
| 327.7 |
| 309.6 |
| 295.2 |
| 281.2 |
| 258.5 |
| 261.1 |
| 230.6 |
| 245.7 |
| 217.7 |
| 218.3 |
| 258.8 |
| 267.5 |
| 270.4 |
| 281.4 |
| 291.2 |
| 392.9 |
| 397.3 |
| 391.6 |
| 384.4 |
| 376.9 |
| 364.1 |
| 343.0 |
| 327.7 |
| 309.6 |
| 295.2 |
| 281.2 |
| 258.5 |
| 261.1 |
| 230.6 |
| 245.7 |
| 217.7 |
| 218.3 |
| 258.8 |
| 267.5 |
| 270.4 |
| 281.4 |
| 291.2 |
| (21.2) |
| (14.5) |
| (11.6) |
| (11.7) |
| 5.3 |
| 15.7 |
| 28.5 |
| 59.0 |
| 66.8 |
| - |
| 133.1 |
| 159.8 |
| 191.5 |
| 196.4 |
| 189.4 |
| 194.6 |
| 217.4 |
| 215.3 |
| 217.8 |
| 216.3 |
| 221.3 |
| 248.4 |
| 257.9 |
| 256.2 |
| 254.1 |
| 251.1 |
| 240.5 |
| 225.0 |
| 162.6 |
| 157.8 |
| 173.1 |
| - |
| 215.0 |
| 212.8 |
| 182.9 |
| 214.5 |
| 179.7 |
| 155.4 |
| 152.0 |
| 166.6 |
| 157.2 |
| 154.6 |
| 174.8 |
| 392.9 |
| 397.3 |
| 391.6 |
| 384.4 |
| 376.9 |
| 364.1 |
| 343.0 |
| 327.7 |
| 309.6 |
| 295.2 |
| 281.2 |
| 258.5 |
| 261.1 |
| 230.6 |
| 245.7 |
| 217.7 |
| 218.3 |
| 258.8 |
| 267.5 |
| 270.4 |
| 281.4 |
| 291.2 |
| 66.5 |
| 119.7 |
| 123.3 |
| 116.8 |
| 110.6 |
| 105.9 |
| 92.9 |
| 71.1 |
| 53.2 |
| 31.8 |
| 13.9 |
| - |
| (30.4) |
| (31.4) |
| (66.1) |
| (67.4) |
| (101.1) |
| (102.2) |
| (108.8) |
| (109.0) |
| (118.2) |
| (132.0) |
| (132.3) |