| (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 | 53.2 | 49.7 | 52.7 | 49.4 | 61.9 | 72.8 | 63.1 | 62.4 | 61.8 | 85.1 | 128.2 | 117.0 | 109.6 | 110.7 | 92.8 | |||||||||||||||||||||||||
| (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 | 49.7 | 72.8 | 85.1 | 110.7 | 86.0 | 88.5 | 122.9 | 85.3 | 101.6 | 69.3 | 35.7 | 54.1 | 95.4 | 139.9 | 153.8 | 92.4 | 93.0 | 138.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 49.7 | 72.8 | 85.1 | 110.7 | 86.0 | 88.5 | 122.9 | 85.3 | 101.6 | 69.3 | 35.7 | 54.1 | 95.4 | 139.9 | 153.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | 37.9 | 25.7 | 18.9 | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 63.6 | 94.6 | 77.0 | 71.5 | 54.1 | 47.6 | 40.5 | 31.2 | 30.0 | 28.9 | 165.0 | 190.4 | 184.4 | 169.4 | 161.3 | 447.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 245.5 | 220.3 | 207.7 | 195.6 | 262.7 | 282.3 | 342.7 | 294.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | 12.0 | 12.2 | 5.5 | 9.4 | 7.7 | 7.6 | 7.0 | 100.3 | 133.7 | 133.0 | 127.5 | 94.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 100.8 | 99.4 | 35.8 | 18.9 | 20.4 | 45.0 | 17.1 | 6.4 | 42.0 | 94.3 | 160.1 | 191.4 | 152.4 | 135.4 | 74.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 100.8 | 99.4 | 35.8 | 18.9 | 20.4 | 45.0 | 17.1 | 7.0 | 43.1 | 96.0 | 161.6 | 192.9 | 160.3 | 142.4 | 81.2 | 377.8 | ||
| 97.1 |
| 81.6 |
| 86.0 |
| 87.5 |
| 85.0 |
| 79.1 |
| 88.5 |
| 97.6 |
| 95.5 |
| 93.7 |
| 122.9 |
| 115.1 |
| 98.4 |
| 79.1 |
| 85.3 |
| 83.1 |
| 80.0 |
| 83.4 |
| 101.6 |
| 93.9 |
| 54.9 |
| 50.9 |
| 69.3 |
| 38.9 |
| 34.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 53.2 | 49.7 | 52.7 | 49.4 | 61.9 | 72.8 | 63.1 | 62.4 | 61.8 | 85.1 | 128.2 | 117.0 | 109.6 | 110.7 | 92.8 | 97.1 | 81.6 | 86.0 | 87.5 | 85.0 | 79.1 | 88.5 | 97.6 | 95.5 | 93.7 | 122.9 | 115.1 | 98.4 | 79.1 | 85.3 | 83.1 | 80.0 | 83.4 | 101.6 | 93.9 | 54.9 | 50.9 | 69.3 | 38.9 | 34.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 31.0 | 37.9 | 23.6 | 32.1 | 27.2 | 25.7 | 19.1 | 21.3 | 22.3 | 18.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 58.8 | 63.6 | 59.9 | 58.6 | 63.1 | 94.6 | 94.4 | 83.4 | 75.8 | 77.0 | 69.2 | 65.2 | 71.2 | 71.5 | 61.8 | 57.0 | 56.0 | 54.1 | 51.0 | 49.7 | 45.1 | 47.6 | 42.4 | 35.7 | 36.0 | 40.5 | 33.1 | 30.9 | 32.8 | 31.2 | 33.2 | 29.2 | 30.1 | 30.0 | 30.6 | 163.8 | 159.0 | 28.9 | 201.3 | 167.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 25.9 | 21.9 | 27.0 | 14.8 | 21.9 | 16.5 | 29.3 | 23.6 | 19.6 | 16.3 | 12.3 | 12.8 | 12.9 | 15.6 | 17.2 | 14.3 | 12.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 203.2 | 214.9 | 207.7 | 227.3 | 227.5 | 264.7 | 259.0 | 231.0 | 212.8 | 232.0 | 258.1 | 262.1 | 256.3 | 260.4 | 229.3 | 218.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 16.7 | 15.4 | 13.8 | 12.4 | 11.5 | 11.1 | 13.9 | 14.9 | - | - | 18.5 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 4.6 | 4.7 | 4.9 | 5.1 | 5.3 | 5.5 | 5.6 | 5.8 | 5.9 | 6.0 | 25.8 | 26.4 | 27.3 | 28.1 | 29.0 | 29.9 | 30.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.0 | 9.6 | 8.5 | 8.9 | 9.3 | 9.7 | 7.7 | 8.1 | 7.9 | 8.7 | 7.4 | 6.1 | 6.2 | 6.4 | 7.9 | 8.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 13.9 | 14.0 | 21.1 | 18.4 | 17.0 | 14.6 | 17.4 | 15.0 | 15.1 | 15.1 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 34.9 | 29.5 | 31.0 | 28.4 | 26.5 | 25.8 | 46.2 | 43.6 | 43.6 | 41.7 | 41.3 | 41.5 | 38.6 | 40.3 | 50.8 | 47.0 | 51.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 685.7 | 661.2 | 637.6 | 631.3 | 634.2 | 631.7 | 597.4 | 560.1 | 538.0 | 539.7 | 580.9 | 571.5 | 562.1 | 568.1 | 560.2 | 547.3 | 513.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 10.6 | 12.0 | 11.4 | 16.5 | 11.0 | 12.2 | 13.9 | 9.9 | 7.8 | 5.5 | 13.6 | 9.8 | 8.4 | 9.4 | 9.0 | 7.7 | 8.2 | 7.7 | 9.7 | 9.1 | 8.2 | 7.6 | 8.5 | 104.8 | 87.1 | 7.0 | 157.3 | 100.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1.6 | 1.4 | 1.0 | 1.5 | 1.1 | 0.5 | 0.7 | 0.8 | 0.9 | 0.9 | 1.3 | 1.1 | 2.0 | 0.8 | 1.3 | 1.8 | 3.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 10.0 | 10.3 | 9.0 | 9.3 | 9.4 | 8.8 | 9.5 | 7.5 | 6.3 | 7.1 | 8.6 | 7.3 | 7.1 | 6.6 | 9.2 | 8.4 | 8.7 | |||||||||||||||||||||||
| Total Current Liabilities | 61.5 | 69.6 | 67.9 | 58.2 | 66.6 | 64.9 | 68.9 | 81.8 | 63.9 | 70.0 | 60.9 | 37.5 | 34.0 | 44.3 | 44.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.2 | 22.5 | 22.6 | 17.1 | 7.3 | 7.5 | 7.4 | 6.4 | 6.8 | 14.9 | 34.7 | 42.0 | 57.6 | 99.9 | 125.3 | 94.3 | 130.5 | 143.5 |
| Operating Lease Liabilities Non-Current | 7.5 | 8.0 | 7.7 | 8.2 | 8.6 | 9.0 | 7.7 | 8.0 | 8.0 | 8.8 | 8.2 | 7.0 | 7.3 | 7.5 | 8.9 | 9.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 11.7 | 10.6 | 9.5 | 8.4 | 6.1 | 5.1 | 4.1 | 3.1 | 2.1 | 1.5 | 1.6 | 1.6 | 0.8 | 1.7 | 1.9 | 1.2 | 1.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 4.2 | 4.7 | 3.7 | 6.1 | 11.3 | 10.8 | 14.3 | |||||||||||||||||||||||
| Pension Obligations | 4.4 | 4.6 | 4.5 | 4.6 | 4.7 | 4.8 | 4.7 | 4.9 | 5.1 | 5.2 | 4.0 | 4.3 | 4.8 | 5.1 | 4.9 | 5.4 | 6.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 20.2 | 18.5 | 16.9 | 16.0 | 13.7 | 12.9 | 8.5 | 7.6 | 6.7 | 6.1 | 6.1 | 8.6 | 7.8 | 8.5 | 7.7 | 7.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 248.5 | 232.0 | 211.2 | 218.2 | 225.1 | 226.7 | 200.1 | 176.0 | 156.4 | 157.4 | 152.5 | 138.1 | 130.4 | 141.1 | 144.8 | 144.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 388.1 | 381.1 | 388.7 | 377.3 | 375.9 | 373.4 | 367.8 | 355.8 | 354.7 | 355.9 | 404.5 | 409.9 | 409.1 | 404.9 | 392.7 | 383.6 | 347.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.7) | (1.7) | (9.7) | (9.8) | (9.9) | (10.1) | (9.4) | (9.5) | (9.6) | (9.7) | (9.0) | (9.0) | (9.0) | (9.0) | (7.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 437.1 | 429.2 | 426.4 | 413.1 | 409.1 | 404.9 | 397.3 | 384.1 | 381.6 | 382.3 | 428.4 | 433.4 | 431.7 | 427.0 | 415.4 | 402.6 | 364.5 | |||||||||||||||||||||||
| Total Equity | 437.1 | 429.2 | 426.4 | 413.1 | 409.1 | 404.9 | 397.3 | 384.1 | 381.6 | 382.3 | 428.4 | 433.4 | 431.7 | 427.0 | 415.4 | 402.6 | 364.5 | 352.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.1 | 23.4 | 23.6 | 17.9 | 7.7 | 8.0 | 8.0 | 7.0 | 7.5 | 16.0 | 35.8 | 43.1 | 58.7 | 101.1 | 127.1 | 96.0 | 132.1 | 145.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 141.7 | 145.3 | 139.8 | 169.1 | 160.9 | 199.9 | 190.1 | 149.2 | 148.9 | 162.0 | 197.3 | 224.6 | 222.2 | 216.1 | 185.3 | 174.9 | 170.2 | 157.0 | ||||||||||||||||||||||
| Book Value | 437.1 | 429.2 | 426.4 | 413.1 | 409.1 | 404.9 | 397.3 | 384.1 | 381.6 | 382.3 | 428.4 | 433.4 | 431.7 | 427.0 | 415.4 | 402.6 | 364.5 | 352.1 | ||||||||||||||||||||||
| Tangible Book Value | 432.5 | 424.5 | 421.5 | 408.1 | 403.8 | 399.5 | 391.7 | 378.3 | 375.7 | 376.3 | 402.7 | 407.0 | 404.4 | 398.9 | 386.4 | 372.7 | 333.6 | |||||||||||||||||||||||
| - |
| 92.4 |
| 93.0 |
| 138.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 21.9 | 25.9 | 18.1 | 15.6 | 14.6 | 8.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 4.3 | 0.0 | 2.0 | 17.5 | 1.3 | - | 1.5 | 31.4 | 23.7 | - | - |
| Total Current Assets | 214.9 | 264.7 | 232.0 | 260.4 | 203.1 | 188.1 | 200.7 | 164.2 | 177.0 | 381.7 | 361.4 | 447.1 | 461.3 | 486.8 | 1,376.1 | 1,214.2 | - | - |
| 213.2 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 107.5 | 95.7 | 87.7 | 80.4 | 130.1 | 122.7 | 123.4 | 111.5 | 106.0 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 124.6 | 120.1 | 115.1 | 132.5 | 159.6 | 219.3 | 183.0 | 107.2 | 270.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 12.4 | 14.9 | 19.1 | 29.0 | 24.6 | 20.1 | 16.3 | 31.1 | 24.6 | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | 6.3 | 6.3 | 6.3 | 0.0 | 6.4 | 0.0 | - | - | - |
| Intangible Assets | 4.7 | 5.5 | 6.0 | 28.1 | 31.8 | 35.3 | 37.9 | 40.5 | 43.6 | 45.7 | 56.8 | 60.8 | 59.7 | 63.4 | 57.9 | 60.0 | - | - |
| Operating Lease Right Of Use Assets | 9.6 | 9.7 | 8.7 | 6.4 | 8.9 | 10.3 | 11.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 14.0 | 14.6 | 15.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | 3.5 | 5.2 | - | - |
| Other Non-Current Assets | 29.5 | 25.8 | 21.7 | 40.3 | 51.2 | 41.0 | 32.1 | 24.4 | 23.1 | 23.1 | 24.6 | 62.3 | 69.1 | 36.7 | 48.9 | 108.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 661.2 | 631.7 | 539.7 | 568.1 | 507.2 | 476.2 | 444.8 | 377.0 | 389.6 | 668.0 | 655.4 | 770.5 | 810.0 | 776.3 | 1,808.8 | 1,670.9 | - | - |
| 414.5 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 0.7 | 1.1 | 1.7 | 1.5 | 1.5 | 7.9 | 7.0 | 6.7 | 22.5 | - | - |
| Deferred Revenue Current | 1.4 | 0.5 | 0.9 | 0.8 | 4.1 | 0.9 | 0.9 | 0.8 | 0.9 | - | - | - | - | - | 11.2 | 11.2 | - | - |
| Operating Lease Liabilities Current | 2.5 | 2.0 | 1.5 | 1.0 | 1.5 | 1.5 | 1.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 10.3 | 8.8 | 8.0 | 6.6 | 8.3 | 7.3 | 8.9 | 6.5 | 8.1 | 10.0 | 30.0 | 27.1 | 35.9 | 31.1 | 42.8 | 140.6 | - | - |
| Total Current Liabilities | 69.6 | 64.9 | 70.0 | 44.3 | 46.0 | 52.3 | 62.0 | 42.2 | 54.0 | 221.8 | 191.7 | 254.7 | 238.1 | 227.2 | 891.2 | 663.5 | - | - |
| 355.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 8.0 | 9.0 | 8.8 | 7.5 | 9.7 | 11.2 | 12.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 10.6 | 5.1 | 1.5 | 1.7 | 1.5 | 3.6 | 2.2 | 2.0 | 1.8 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 0.0 | 6.1 | 14.8 | 17.6 | 12.3 | - | - | - | - | 0.0 | 24.8 | 27.3 | 20.0 | 0.0 | - | - |
| Pension Obligations | 4.6 | 4.8 | 5.2 | 5.1 | 6.6 | 8.8 | 8.8 | 10.4 | 11.8 | 14.3 | 10.0 | 10.6 | 7.6 | 15.8 | 29.3 | 77.8 | - | - |
| Other Non-Current Liabilities | 18.5 | 12.9 | 6.1 | 8.5 | 7.5 | 12.1 | 6.2 | 15.6 | 12.3 | 9.7 | 52.6 | 64.9 | 59.4 | 60.2 | 39.8 | 113.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 232.0 | 226.7 | 157.4 | 141.1 | 155.1 | 175.6 | 155.4 | 126.3 | 170.1 | 447.7 | 454.3 | 559.0 | 512.2 | 495.0 | 1,231.7 | 1,210.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 381.1 | 373.4 | 355.9 | 404.9 | 336.8 | 294.3 | 284.9 | 250.4 | 216.5 | 239.4 | 217.7 | 224.4 | 302.2 | 270.2 | 619.7 | 475.4 | - | - |
| Accumulated Other Comprehensive Income | (1.7) | (10.1) | (9.7) | (9.0) | (8.2) | (11.6) | (11.3) | (13.6) | (8.3) | (25.9) | (23.4) | (20.2) | (12.3) | (21.9) | (74.6) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.8 | 0.8 | - | - |
| Total Stockholders Equity | 429.2 | 404.9 | 382.3 | 427.0 | 352.1 | 300.6 | 289.4 | 250.7 | 219.4 | 220.3 | 201.1 | 211.5 | 297.8 | 281.3 | 576.2 | 447.4 | 397.1 | - |
| Total Equity | 429.2 | 404.9 | 382.3 | 427.0 | 352.1 | 300.6 | 289.4 | 250.7 | 219.4 | 220.3 | 201.1 | 211.5 | 297.8 | 281.3 | 577.1 | 448.2 | 397.1 | - |
| - |
| - |
| Net debt | 51.1 | 26.6 | (49.3) | (91.8) | (65.6) | (43.5) | (105.7) | (78.2) | (58.5) | 26.7 | 125.9 | 138.8 | 64.9 | 2.6 | (72.6) | 285.4 | - | - |
| Working Capital | 145.3 | 199.9 | 162.0 | 216.1 | 157.0 | 135.9 | 138.7 | 121.9 | 123.0 | 159.9 | 169.7 | 192.5 | 223.2 | 259.7 | 484.9 | 550.7 | - | - |
| Book Value | 429.2 | 404.9 | 382.3 | 427.0 | 352.1 | 300.6 | 289.4 | 250.7 | 219.4 | 220.3 | 201.1 | 211.5 | 297.8 | 281.3 | 576.2 | 447.4 | 397.1 | - |
| Tangible Book Value | 424.5 | 399.5 | 376.3 | 398.9 | 320.3 | 265.3 | 251.5 | 210.2 | 175.9 | 168.4 | 138.0 | 144.4 | 238.1 | 211.6 | 518.3 | 387.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| 15.3 |
| 9.1 |
| 12.3 |
| 8.3 |
| 13.0 |
| 19.1 |
| - |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 5.1 |
| 5.1 |
| 4.3 |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.8 |
| 2.0 |
| 5.0 |
| 15.6 |
| 206.7 |
| 203.1 |
| 192.4 |
| 189.3 |
| 192.8 |
| 188.1 |
| 198.6 |
| 190.7 |
| 188.9 |
| 200.7 |
| 180.3 |
| 175.6 |
| 164.0 |
| 164.2 |
| 151.5 |
| 152.4 |
| 162.3 |
| 177.0 |
| 164.2 |
| 344.0 |
| 330.9 |
| 381.7 |
| 384.2 |
| 321.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.6 |
| 122.3 |
| 125.8 |
| 124.6 |
| 126.1 |
| 123.6 |
| 119.8 |
| 120.1 |
| 116.3 |
| 132.1 |
| 132.2 |
| 115.1 |
| 124.6 |
| 132.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 19.3 |
| 20.9 |
| 29.8 |
| 29.0 |
| 25.5 |
| 25.3 |
| 27.4 |
| 24.6 |
| 23.1 |
| 22.4 |
| 23.3 |
| 20.1 |
| 20.0 |
| 18.4 |
| 18.7 |
| 16.3 |
| 27.3 |
| 27.3 |
| 35.9 |
| 31.1 |
| - |
| 30.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 31.8 |
| 32.5 |
| 33.4 |
| 34.3 |
| 35.3 |
| 35.6 |
| 36.3 |
| 37.1 |
| 37.9 |
| 38.3 |
| 39.0 |
| 39.9 |
| 40.5 |
| 41.3 |
| 42.1 |
| 42.9 |
| 43.6 |
| 44.0 |
| 51.1 |
| 52.0 |
| 45.7 |
| 53.9 |
| 55.0 |
| 8.6 |
| 8.9 |
| 9.2 |
| 9.6 |
| 10.0 |
| 10.3 |
| 10.4 |
| 10.7 |
| 11.1 |
| 11.4 |
| 11.7 |
| 12.1 |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 2.7 |
| 4.5 |
| 6.0 |
| 7.1 |
| 23.8 |
| 26.3 |
| 10.9 |
| - |
| 30.0 |
| 46.2 |
| 46.1 |
| 45.2 |
| 43.2 |
| 41.0 |
| 39.1 |
| 36.6 |
| 31.8 |
| 32.1 |
| 29.8 |
| 24.6 |
| 25.1 |
| 27.7 |
| 23.6 |
| 23.3 |
| 22.5 |
| 23.1 |
| 22.7 |
| 26.2 |
| 26.4 |
| 23.1 |
| 71.3 |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 507.2 |
| 488.9 |
| 474.0 |
| 479.2 |
| 476.2 |
| 465.9 |
| 443.0 |
| 435.9 |
| 444.8 |
| 412.8 |
| 399.2 |
| 393.8 |
| 377.0 |
| 366.5 |
| 366.0 |
| 374.2 |
| 389.6 |
| 384.9 |
| 621.3 |
| 620.3 |
| 668.0 |
| 664.1 |
| 609.5 |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.6 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.8 |
| 1.7 |
| 1.5 |
| 1.5 |
| 4.1 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.3 |
| 9.1 |
| 8.8 |
| 8.5 |
| 8.2 |
| 6.8 |
| 6.7 |
| 6.6 |
| 7.0 |
| 7.8 |
| 7.9 |
| 7.3 |
| 6.5 |
| 7.2 |
| 6.4 |
| 7.2 |
| 8.1 |
| 11.0 |
| 30.5 |
| 26.6 |
| 10.0 |
| 30.6 |
| 27.4 |
| 43.6 |
| 36.4 |
| 46.0 |
| 40.9 |
| 40.4 |
| 45.9 |
| 52.3 |
| 36.6 |
| 39.3 |
| 38.1 |
| 62.0 |
| 52.8 |
| 53.2 |
| 49.6 |
| 42.2 |
| 44.2 |
| 45.9 |
| 40.8 |
| 54.0 |
| 43.2 |
| 186.0 |
| 167.2 |
| 221.8 |
| 229.5 |
| 161.7 |
| 9.5 |
| 9.7 |
| 10.1 |
| 10.5 |
| 10.8 |
| 11.2 |
| 11.5 |
| 11.8 |
| 12.1 |
| 12.4 |
| 12.7 |
| 13.0 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 3.7 |
| 4.1 |
| 4.3 |
| 3.6 |
| 1.4 |
| 1.7 |
| 1.9 |
| 2.2 |
| 1.5 |
| 1.7 |
| 1.8 |
| 2.0 |
| 2.2 |
| 1.4 |
| 1.5 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| 12.6 |
| 14.8 |
| 18.0 |
| 17.6 |
| 28.5 |
| 18.3 |
| 18.6 |
| 12.3 |
| 7.4 |
| 6.2 |
| 6.0 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 7.4 |
| 7.8 |
| 8.3 |
| 8.8 |
| 7.4 |
| 7.9 |
| 8.3 |
| 8.8 |
| 9.4 |
| 9.7 |
| 10.1 |
| 10.4 |
| 10.6 |
| 10.9 |
| 11.3 |
| 11.8 |
| 12.9 |
| 13.4 |
| 13.8 |
| 14.3 |
| 12.4 |
| 12.7 |
| 7.3 |
| 7.5 |
| 11.4 |
| 12.5 |
| 12.6 |
| 12.1 |
| 12.4 |
| 8.5 |
| 7.7 |
| 8.1 |
| 6.7 |
| 6.9 |
| 6.7 |
| 15.6 |
| 15.2 |
| 14.0 |
| 13.6 |
| 12.3 |
| 11.1 |
| 51.8 |
| 50.6 |
| 9.7 |
| 53.4 |
| 51.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.5 |
| 155.1 |
| 148.0 |
| 158.3 |
| 169.9 |
| 175.6 |
| 159.4 |
| 143.7 |
| 142.1 |
| 155.4 |
| 129.5 |
| 127.0 |
| 129.5 |
| 126.3 |
| 126.3 |
| 135.0 |
| 149.3 |
| 170.1 |
| 177.9 |
| 390.3 |
| 395.8 |
| 447.7 |
| 467.8 |
| 410.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 336.8 |
| 330.4 |
| 307.0 |
| 301.9 |
| 294.3 |
| 301.0 |
| 294.4 |
| 289.7 |
| 284.9 |
| 279.8 |
| 270.9 |
| 264.2 |
| 250.4 |
| 239.8 |
| 231.8 |
| 226.5 |
| 216.5 |
| 207.4 |
| 248.2 |
| 242.4 |
| 239.4 |
| 214.7 |
| 217.7 |
| (7.9) |
| (8.1) |
| (8.2) |
| (11.2) |
| (11.3) |
| (11.5) |
| (11.6) |
| (11.0) |
| (11.1) |
| (11.2) |
| (11.3) |
| (13.4) |
| (13.4) |
| (13.5) |
| (13.6) |
| (12.9) |
| (13.0) |
| (13.1) |
| (8.3) |
| (9.4) |
| (24.1) |
| (24.7) |
| (25.9) |
| (25.1) |
| (25.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 352.1 |
| 340.9 |
| 315.7 |
| 309.4 |
| 300.6 |
| 306.5 |
| 299.3 |
| 293.8 |
| 289.4 |
| 283.3 |
| 272.2 |
| 264.3 |
| 250.7 |
| 240.2 |
| 231.0 |
| 224.9 |
| 219.4 |
| 207.1 |
| 231.0 |
| 224.5 |
| 220.3 |
| 196.3 |
| 199.0 |
| 340.9 |
| 315.7 |
| 309.4 |
| 300.6 |
| 306.5 |
| 299.3 |
| 293.8 |
| 289.4 |
| 283.3 |
| 272.2 |
| 264.3 |
| 250.7 |
| 240.2 |
| 231.0 |
| 224.9 |
| 219.4 |
| 207.1 |
| 231.0 |
| 224.5 |
| 220.3 |
| 196.3 |
| 199.0 |
| - |
| - |
| - |
| (74.4) |
| (72.1) |
| (70.1) |
| (104.9) |
| (107.4) |
| (90.4) |
| (71.0) |
| (78.2) |
| (75.6) |
| (64.0) |
| (47.6) |
| (58.5) |
| (35.2) |
| 46.2 |
| 76.2 |
| 26.7 |
| 93.2 |
| 110.7 |
| 151.5 |
| 148.9 |
| 146.9 |
| 135.9 |
| 162.0 |
| 151.4 |
| 150.8 |
| 138.7 |
| 127.5 |
| 122.4 |
| 114.5 |
| 121.9 |
| 107.3 |
| 106.5 |
| 121.5 |
| 123.0 |
| 121.0 |
| 157.9 |
| 163.7 |
| 159.9 |
| 154.7 |
| 159.3 |
| 340.9 |
| 315.7 |
| 309.4 |
| 300.6 |
| 306.5 |
| 299.3 |
| 293.8 |
| 289.4 |
| 283.3 |
| 272.2 |
| 264.3 |
| 250.7 |
| 240.2 |
| 231.0 |
| 224.9 |
| 219.4 |
| 207.1 |
| 231.0 |
| 224.5 |
| 220.3 |
| 196.3 |
| 199.0 |
| 320.3 |
| 308.4 |
| 282.3 |
| 275.0 |
| 265.3 |
| 270.9 |
| 262.9 |
| 256.7 |
| 251.5 |
| 245.0 |
| 233.2 |
| 224.4 |
| 210.2 |
| 198.9 |
| 188.9 |
| 182.0 |
| 175.9 |
| 163.0 |
| 173.6 |
| 166.2 |
| 168.4 |
| 136.2 |
| 137.7 |