| (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 | 110.6 | 163.2 | 111.5 | 68.9 | 147.0 | 137.0 | 129.7 | 116.3 | 98.3 | 93.2 | 96.5 | 72.6 | 52.6 | (78.0) | 11.7 | 15.5 | 24.6 | 16.5 |
| Restricted Cash | 3.1 | 20.5 | 2.9 | 2.9 | 2.8 | 2.7 | 2.7 | 3.7 | 3.4 | 3.8 | 3.2 | 4.0 | 3.3 | 5.4 | 3.3 | 7.4 | - | - |
| Short Term Investments | - | - | 53.1 | 70.2 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |
| Cash And Short Term Investments | 110.6 | 163.2 | 164.7 | 139.0 | 147.0 | 137.0 | 129.7 | 116.3 | 98.3 | 93.2 | 96.5 | 72.6 | 52.6 | (78.0) | 11.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 10.5 | 12.0 | 14.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 30.4 | 28.4 | 30.7 | 31.3 | 25.6 | 18.3 | 18.3 | 17.1 | 15.4 | 15.0 | 15.1 | 16.9 | 13.2 | 11.2 | 19.6 | 18.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 107.5 | 104.8 | 103.6 | 103.4 | 100.9 | 97.3 | 96.7 | 96.0 | 96.7 | 95.2 | 92.3 | 89.5 | 86.7 | 86.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 2.7 | 3.8 | 3.1 | 3.5 | 3.4 | 2.6 | 3.4 | 4.8 | 4.1 | 5.0 | 4.6 | 6.1 | 3.0 | 5.4 | 8.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 17.5 | 27.3 | 64.5 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 18.5 | 37.3 | 74.5 | ||
| (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 | 101.9 | 110.6 | 101.9 | 111.5 | 110.0 | 163.2 | 146.0 | 167.5 | 138.3 | 111.5 | 65.8 | 58.5 | 48.1 | 68.9 | 128.0 | |||||||||||||||||||||||||
| - |
| 15.5 |
| 24.6 |
| 16.5 |
| 29.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2.0 | 2.2 | 2.2 | 2.3 | 2.6 | 1.6 | 1.4 | 1.3 | 1.2 | 1.0 | 1.0 | 0.8 | 0.8 | 1.8 | 1.4 | 1.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 159.9 | 238.0 | 218.3 | 194.0 | 193.6 | 171.2 | 164.7 | 166.6 | 130.7 | 123.5 | 124.8 | 103.5 | 84.4 | 112.7 | 58.3 | 82.0 | - | - |
| 170.1 |
| 178.2 |
| - |
| - |
| Accumulated Depreciation | 83.8 | 80.8 | 77.8 | 74.7 | 71.7 | 68.4 | 65.7 | 64.0 | 64.2 | 61.6 | 58.2 | 55.9 | 52.4 | 52.1 | 118.3 | 117.6 | - | - |
| Property,Plant & Equipment Net | 23.7 | 24.0 | 25.9 | 28.7 | 29.2 | 29.0 | 31.0 | 32.0 | 32.5 | 33.6 | 34.1 | 33.6 | 34.3 | 34.3 | 51.8 | 60.5 | - | - |
| Long Term Investments | 14.4 | 28.0 | 18.2 | 26.4 | 34.4 | 18.2 | - | - | - | - | - | - | 252.7 | 179.7 | 311.4 | 130.8 | - | - |
| Equity Method Investments | 230.1 | 250.3 | 247.6 | 292.2 | 264.8 | 242.4 | 248.4 | 255.6 | 229.5 | 120.3 | 140.7 | 237.7 | 284.5 | - | - | - | - | - |
| Goodwill | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 47.6 | 44.8 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 2.0 | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 1.0 | 2.1 | 2.5 | 2.8 | 5.3 | 5.9 | 3.1 | 4.8 | 3.3 | 3.3 | 2.1 | 2.7 | 3.9 | 4.3 | 1.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 359.2 | 567.1 | 533.8 | 651.1 | 411.2 | - | - |
| Total Assets | 464.2 | 578.3 | 576.7 | 609.9 | 596.2 | 548.2 | 557.5 | 547.2 | 551.6 | 385.0 | 349.3 | 496.2 | 685.8 | 680.8 | 761.2 | 553.7 | - | - |
| 9.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.0 | 10.0 | 10.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 15.0 | 12.0 | 13.2 | 13.4 | 12.0 | 10.3 | 10.6 | 10.9 | 9.7 | 10.6 | 10.6 | 10.9 | 11.2 | 12.2 | 14.0 | 15.5 | - | - |
| Other Current Liabilities | 0.8 | 0.7 | 0.6 | 0.7 | 1.7 | 1.3 | 1.7 | 1.9 | 1.1 | 1.6 | 1.4 | 1.6 | 1.6 | 1.8 | 2.3 | - | - | - |
| Total Current Liabilities | 20.6 | 91.1 | 30.4 | 32.1 | 30.6 | 27.5 | 29.8 | 81.3 | 19.6 | 30.7 | 24.0 | 24.6 | 19.1 | 24.8 | 40.8 | 45.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 54.1 | 53.4 | 41.7 | 50.1 | 44.1 | 33.8 | 34.0 | 31.4 | 49.3 | 27.4 | 25.0 | 83.2 | 161.9 | 171.9 | 192.5 | 115.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.3 | 6.3 | 5.1 | 4.3 | 3.5 | 3.8 | 6.3 | 9.9 | 10.3 | 13.5 | 13.6 | 18.3 | 18.3 | 18.6 | 19.2 | 18.7 | - | - |
| Total Non-Current Liabilities | 66.8 | 71.3 | 154.5 | 175.1 | 180.6 | 185.3 | 200.5 | 162.4 | 179.0 | 160.0 | 160.1 | 220.1 | 297.8 | 267.9 | 294.4 | 244.6 | - | - |
| Total Liabilities | 87.4 | 162.4 | 184.9 | 207.1 | 211.2 | 212.8 | 230.3 | 243.7 | 198.5 | 190.7 | 184.1 | 244.7 | 316.8 | 292.7 | 335.3 | 289.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 300.4 | 300.2 | 300.2 | 300.1 | 299.5 | - | - |
| Retained Earnings | 249.4 | 315.1 | 284.5 | 300.4 | 297.4 | 257.9 | 251.0 | 225.2 | 220.1 | 104.0 | 88.7 | 112.6 | 84.1 | 163.8 | 113.6 | 56.2 | - | - |
| Accumulated Other Comprehensive Income | (196.1) | (223.4) | (219.6) | (223.0) | (240.8) | (251.2) | (251.7) | (248.3) | (191.7) | (232.8) | (245.4) | (182.0) | (35.0) | (95.3) | (4.7) | (108.8) | (143.4) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 18.0 | 19.0 | 22.0 | 20.6 | 22.5 | 23.5 | 22.7 | 19.4 | 17.8 | 16.4 | 15.3 | 14.4 | 13.6 | 13.3 | 11.0 | 10.9 | - | - |
| Total Stockholders Equity | 358.8 | 396.9 | 369.8 | 382.2 | 362.5 | 311.9 | 304.5 | 284.1 | 335.3 | 177.9 | 150.0 | 237.0 | 355.4 | 374.8 | 415.0 | 252.9 | 185.7 | 200.2 |
| Total Equity | 376.8 | 415.9 | 391.8 | 402.7 | 385.0 | 335.3 | 327.2 | 303.6 | 353.1 | 194.3 | 165.3 | 251.5 | 369.0 | 388.1 | 426.0 | 263.9 | 185.7 | 200.2 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | (52.6) | 96.5 | 25.6 | 59.1 | - | - |
| Working Capital | 139.3 | 146.9 | 187.8 | 161.9 | 163.1 | 143.7 | 134.9 | 85.3 | 111.1 | 92.8 | 100.8 | 78.8 | 65.3 | 87.9 | 17.5 | 36.7 | - | - |
| Book Value | 358.8 | 396.9 | 369.8 | 382.2 | 362.5 | 311.9 | 304.5 | 284.1 | 335.3 | 177.9 | 150.0 | 237.0 | 355.4 | 374.8 | 415.0 | 252.9 | 185.7 | 200.2 |
| Tangible Book Value | 331.6 | 369.7 | 342.7 | 355.0 | 335.3 | 284.7 | 277.4 | 257.0 | 308.2 | 150.8 | 122.8 | 209.9 | 328.2 | 347.5 | 365.4 | 208.1 | - | - |
| 151.2 |
| 145.1 |
| 147.0 |
| 142.2 |
| 145.3 |
| 134.8 |
| 137.0 |
| 128.8 |
| 134.3 |
| 133.4 |
| 129.7 |
| 109.4 |
| 128.6 |
| 111.4 |
| 116.3 |
| 123.0 |
| 111.1 |
| 99.9 |
| 98.3 |
| 96.6 |
| 90.1 |
| 93.4 |
| 93.2 |
| 101.0 |
| 102.1 |
| Restricted Cash | 3.1 | 3.1 | 21.3 | 20.7 | 20.5 | 20.5 | 29.7 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.9 | 3.0 | 3.8 | 3.7 | 4.3 | 3.4 | 3.3 | 3.4 | 3.9 | 3.2 | 3.2 | 3.8 | 3.3 | 3.4 |
| Short Term Investments | - | - | - | - | - | - | - | 11.9 | 29.7 | 53.1 | 80.2 | 95.7 | 95.7 | 70.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 101.9 | 110.6 | 101.9 | 111.5 | 110.0 | 163.2 | 146.0 | 179.4 | 167.9 | 164.7 | 146.1 | 154.2 | 143.8 | 139.0 | 128.0 | 151.2 | 145.1 | 147.0 | 142.2 | 145.3 | 134.8 | 137.0 | 128.8 | 134.3 | 133.4 | 129.7 | 109.4 | 128.6 | 111.4 | 116.3 | 123.0 | 111.1 | 99.9 | 98.3 | 96.6 | 90.1 | 93.4 | 93.2 | 101.0 | 102.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 30.1 | 30.4 | 31.0 | 32.9 | 29.2 | 28.4 | 28.0 | 27.4 | 27.5 | 30.7 | 34.3 | 33.8 | 30.2 | 31.3 | 33.3 | 33.3 | 28.1 | 25.6 | 23.5 | 19.9 | 18.2 | 18.3 | 19.2 | 21.8 | 19.0 | 18.3 | 18.8 | 17.8 | 18.5 | 17.1 | 17.2 | 16.6 | 16.3 | 15.4 | 15.3 | 15.3 | 15.3 | 15.0 | 14.6 | 14.1 |
| Prepaid Expenses | 1.8 | 2.0 | 2.0 | 1.7 | 1.8 | 2.2 | 7.3 | 1.9 | 1.9 | 2.2 | 2.2 | 1.8 | 2.1 | 2.3 | 2.7 | 3.9 | 3.7 | 2.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 155.9 | 159.9 | 174.3 | 183.7 | 179.6 | 238.0 | 225.6 | 227.4 | 218.3 | 218.3 | 206.1 | 208.4 | 198.6 | 194.0 | 186.0 | 209.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 108.1 | 107.5 | 107.0 | 106.2 | 105.1 | 104.8 | 104.5 | 104.1 | 103.8 | 103.6 | 103.6 | 103.5 | 103.3 | 103.4 | 102.8 | 102.4 | 102.6 | 100.9 | 99.4 | 98.6 | 97.7 | 97.3 | 96.8 | 97.3 | 96.9 | 96.7 | 96.4 | 96.3 | 96.1 | 96.0 | 95.0 | 97.5 | 96.9 | 96.7 | 96.3 | 95.8 | 95.1 | 95.2 | 94.3 | 93.8 |
| Accumulated Depreciation | 84.6 | 83.8 | 83.0 | 82.3 | 81.6 | 80.8 | 80.3 | 79.3 | 78.7 | 77.8 | 77.3 | 76.4 | 75.4 | 74.7 | 73.8 | 72.9 | 72.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 23.5 | 23.7 | 24.0 | 23.9 | 23.6 | 24.0 | 24.3 | 24.7 | 25.2 | 25.9 | 26.2 | 27.1 | 27.9 | 28.7 | 29.1 | 29.5 | ||||||||||||||||||||||||
| Long Term Investments | 17.1 | 14.4 | 18.9 | 19.4 | 19.5 | 28.0 | 40.0 | 21.4 | 20.6 | 18.2 | 15.9 | 15.4 | 20.9 | 26.4 | 30.1 | 54.3 | 35.1 | |||||||||||||||||||||||
| Equity Method Investments | 228.2 | 230.1 | 246.5 | 259.4 | 259.5 | 250.3 | 259.6 | 237.3 | 237.2 | 247.6 | 255.2 | 268.5 | 278.4 | 292.2 | 268.3 | 275.9 | 278.9 | |||||||||||||||||||||||
| Goodwill | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 0.7 | 5.7 | 3.5 | 2.1 | 1.8 | 1.8 | 2.9 | 2.5 | 2.6 | 2.6 | 2.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 461.2 | 464.2 | 500.2 | 523.7 | 520.0 | 578.3 | 585.7 | 580.0 | 568.8 | 576.7 | 570.5 | 586.4 | 594.0 | 609.9 | 583.4 | 640.4 | 614.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3.2 | 2.7 | 3.2 | 4.1 | 4.0 | 3.8 | 3.3 | 3.8 | 3.1 | 3.1 | 4.0 | 5.2 | 3.9 | 3.5 | 5.2 | 6.4 | 5.1 | 3.4 | 4.5 | 3.8 | 3.1 | 2.6 | 2.7 | 2.9 | 3.3 | 3.4 | 5.0 | 3.7 | 4.5 | 4.8 | 5.8 | 3.7 | 3.9 | 4.1 | 5.4 | 4.6 | 5.0 | 5.0 | 5.4 | 4.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 8.2 | 15.0 | 11.6 | 9.9 | 7.7 | 12.0 | 10.6 | 10.7 | 7.4 | 13.2 | 11.7 | 9.7 | 8.3 | 13.4 | 11.7 | 9.7 | 7.2 | 12.0 | ||||||||||||||||||||||
| Other Current Liabilities | 1.1 | 0.8 | 1.0 | 0.6 | 1.0 | 0.7 | 0.8 | 0.6 | 0.7 | 0.6 | 2.4 | 1.9 | 2.6 | 2.4 | 2.2 | 2.0 | 1.9 | |||||||||||||||||||||||
| Total Current Liabilities | 14.6 | 20.6 | 35.2 | 34.0 | 30.9 | 91.1 | 33.6 | 29.6 | 24.6 | 30.4 | 30.0 | 29.3 | 26.7 | 32.1 | 32.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 55.4 | 54.1 | 59.4 | 60.3 | 59.3 | 53.4 | 51.8 | 42.9 | 41.4 | 41.7 | 42.7 | 43.7 | 51.0 | 50.1 | 44.8 | 51.8 | 47.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.2 | 1.3 | 1.3 | 1.3 | 1.4 | 6.2 | 5.1 | 5.1 | 5.0 | 5.1 | 4.0 | 4.2 | 4.2 | 4.3 | 3.2 | 3.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 68.9 | 66.8 | 71.8 | 72.7 | 72.3 | 71.3 | 147.2 | 155.2 | 154.1 | 154.5 | 154.8 | 168.3 | 176.0 | 175.1 | 167.8 | 187.9 | ||||||||||||||||||||||||
| Total Liabilities | 83.6 | 87.4 | 106.9 | 106.7 | 103.2 | 162.4 | 180.7 | 184.8 | 178.7 | 184.9 | 184.8 | 197.6 | 202.7 | 207.1 | 199.9 | 219.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 248.8 | 249.4 | 284.8 | 307.3 | 311.3 | 315.1 | 302.4 | 291.3 | 287.4 | 284.5 | 280.3 | 283.8 | 290.3 | 300.4 | 309.9 | 339.3 | 312.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (195.0) | (196.1) | (214.8) | (215.2) | (218.9) | (223.4) | (221.6) | (223.4) | (224.2) | (219.6) | (221.0) | (221.1) | (224.4) | (223.0) | (251.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 18.3 | 18.0 | 17.9 | 19.4 | 19.2 | 19.0 | 18.9 | 22.1 | 22.0 | 22.0 | 21.5 | 21.1 | 21.0 | 20.6 | 20.4 | 22.9 | 22.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 359.3 | 358.8 | 375.4 | 397.6 | 397.6 | 396.9 | 386.0 | 373.1 | 368.1 | 369.8 | 364.2 | 367.7 | 370.3 | 382.2 | 363.2 | 398.0 | 380.4 | |||||||||||||||||||||||
| Total Equity | 377.6 | 376.8 | 393.3 | 417.0 | 416.8 | 415.9 | 404.9 | 395.2 | 390.1 | 391.8 | 385.7 | 388.8 | 391.3 | 402.7 | 383.5 | 421.0 | 403.2 | 385.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 141.2 | 139.3 | 139.1 | 149.7 | 148.7 | 146.9 | 192.0 | 197.8 | 193.7 | 187.8 | 176.1 | 179.0 | 171.9 | 161.9 | 154.0 | 177.5 | 169.8 | 163.1 | ||||||||||||||||||||||
| Book Value | 359.3 | 358.8 | 375.4 | 397.6 | 397.6 | 396.9 | 386.0 | 373.1 | 368.1 | 369.8 | 364.2 | 367.7 | 370.3 | 382.2 | 363.2 | 398.0 | 380.4 | 362.5 | ||||||||||||||||||||||
| Tangible Book Value | 332.2 | 331.6 | 348.2 | 370.4 | 370.5 | 369.7 | 358.9 | 345.9 | 341.0 | 342.7 | 337.1 | 340.5 | 343.1 | 355.0 | 336.0 | 370.9 | 353.3 | |||||||||||||||||||||||
| 3.1 |
| 2.0 |
| 2.2 |
| 1.6 |
| 1.3 |
| 1.0 |
| 1.3 |
| 1.4 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.3 |
| 1.1 |
| 0.9 |
| 2.0 |
| 1.2 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.9 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 197.3 |
| 193.6 |
| 186.7 |
| 186.6 |
| 175.1 |
| 171.2 |
| 164.8 |
| 171.6 |
| 172.1 |
| 164.7 |
| 146.8 |
| 165.7 |
| 165.7 |
| 166.6 |
| 174.4 |
| 161.2 |
| 136.3 |
| 130.7 |
| 129.3 |
| 121.9 |
| 126.2 |
| 123.5 |
| 133.1 |
| 133.8 |
| 71.7 |
| 70.9 |
| 69.9 |
| 69.2 |
| 68.4 |
| 67.4 |
| 67.4 |
| 66.5 |
| 65.7 |
| 65.1 |
| 64.5 |
| 64.7 |
| 64.0 |
| 63.2 |
| 65.6 |
| 64.8 |
| 64.2 |
| 63.2 |
| 62.5 |
| 61.8 |
| 61.6 |
| 60.7 |
| 60.0 |
| 29.9 |
| 29.2 |
| 28.5 |
| 28.7 |
| 28.5 |
| 29.0 |
| 29.4 |
| 29.9 |
| 30.4 |
| 31.0 |
| 31.2 |
| 31.7 |
| 31.4 |
| 32.0 |
| 31.8 |
| 31.9 |
| 32.1 |
| 32.5 |
| 33.1 |
| 33.3 |
| 33.2 |
| 33.6 |
| 33.6 |
| 33.8 |
| 34.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 264.8 |
| 250.1 |
| 246.9 |
| 243.7 |
| 242.4 |
| 244.0 |
| 243.8 |
| 238.1 |
| 248.4 |
| 257.7 |
| 264.1 |
| 259.1 |
| 255.6 |
| 265.8 |
| 259.8 |
| 249.0 |
| 229.5 |
| 216.3 |
| 189.0 |
| 130.0 |
| 120.3 |
| 138.6 |
| 133.0 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| 27.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 2.8 |
| 5.3 |
| 5.4 |
| 5.3 |
| 5.3 |
| 5.6 |
| 5.4 |
| 5.7 |
| 5.9 |
| 3.2 |
| 3.9 |
| 4.2 |
| 3.1 |
| 5.1 |
| 5.0 |
| 5.2 |
| 4.8 |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.3 |
| 3.7 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 596.2 |
| 573.0 |
| 575.3 |
| 559.1 |
| 548.2 |
| 542.6 |
| 546.5 |
| 539.1 |
| 557.5 |
| 555.3 |
| 590.8 |
| 560.8 |
| 547.2 |
| 570.0 |
| 591.1 |
| 574.9 |
| 551.6 |
| 481.0 |
| 457.1 |
| 396.1 |
| 385.0 |
| 379.9 |
| 354.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 8.8 |
| 7.0 |
| 10.3 |
| 9.1 |
| 7.5 |
| 7.5 |
| 10.6 |
| 9.8 |
| 8.9 |
| 7.2 |
| 10.9 |
| 70.1 |
| 68.4 |
| 7.1 |
| 9.7 |
| 10.0 |
| 8.4 |
| 7.2 |
| 10.6 |
| 10.1 |
| 8.5 |
| 1.7 |
| 1.8 |
| 1.5 |
| 1.7 |
| 1.3 |
| 1.5 |
| 1.4 |
| 2.3 |
| 1.7 |
| 2.1 |
| 2.4 |
| 2.0 |
| 1.9 |
| 2.1 |
| 2.1 |
| 1.4 |
| 1.4 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.6 |
| 2.1 |
| 1.9 |
| 31.5 |
| 27.5 |
| 30.6 |
| 30.1 |
| 27.5 |
| 24.9 |
| 27.5 |
| 27.4 |
| 26.3 |
| 26.9 |
| 29.8 |
| 30.4 |
| 43.0 |
| 77.0 |
| 81.3 |
| 95.3 |
| 90.9 |
| 29.7 |
| 19.6 |
| 27.0 |
| 26.9 |
| 27.1 |
| 30.7 |
| 28.8 |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.1 |
| 41.4 |
| 39.0 |
| 36.8 |
| 33.8 |
| 33.4 |
| 28.1 |
| 28.2 |
| 34.0 |
| 32.0 |
| 35.4 |
| 34.1 |
| 31.4 |
| 32.8 |
| 39.6 |
| 53.7 |
| 49.3 |
| 57.0 |
| 49.5 |
| 29.9 |
| 27.4 |
| 31.7 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.5 |
| 2.1 |
| 3.6 |
| 3.7 |
| 3.8 |
| 2.9 |
| 6.2 |
| 6.2 |
| 6.3 |
| 9.8 |
| 9.8 |
| 9.9 |
| 9.9 |
| 25.4 |
| 25.4 |
| 8.5 |
| 8.5 |
| 13.5 |
| 13.5 |
| 13.5 |
| 13.5 |
| 13.6 |
| 13.6 |
| 184.0 |
| 180.6 |
| 177.5 |
| 189.2 |
| 187.4 |
| 185.3 |
| 183.2 |
| 193.6 |
| 194.0 |
| 200.5 |
| 201.5 |
| 219.2 |
| 163.9 |
| 162.4 |
| 163.3 |
| 175.9 |
| 173.9 |
| 179.0 |
| 188.7 |
| 184.3 |
| 165.0 |
| 160.0 |
| 164.8 |
| 160.8 |
| 211.5 |
| 211.2 |
| 207.7 |
| 216.8 |
| 212.3 |
| 212.8 |
| 210.6 |
| 219.9 |
| 220.9 |
| 230.3 |
| 231.9 |
| 262.2 |
| 240.9 |
| 243.7 |
| 258.6 |
| 266.8 |
| 203.6 |
| 198.5 |
| 215.6 |
| 211.1 |
| 192.2 |
| 190.7 |
| 193.7 |
| 185.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 297.4 |
| 285.4 |
| 278.0 |
| 268.2 |
| 257.9 |
| 255.5 |
| 253.6 |
| 251.0 |
| 251.0 |
| 244.7 |
| 246.2 |
| 240.4 |
| 225.2 |
| 222.4 |
| 237.8 |
| 280.4 |
| 220.1 |
| 171.0 |
| 153.5 |
| 112.4 |
| 104.0 |
| 94.4 |
| 87.1 |
| (246.3) |
| (238.4) |
| (240.8) |
| (248.9) |
| (248.1) |
| (249.6) |
| (251.2) |
| (252.1) |
| (255.5) |
| (260.8) |
| (251.7) |
| (248.8) |
| (245.1) |
| (247.5) |
| (248.3) |
| (237.5) |
| (239.5) |
| (234.3) |
| (191.7) |
| (229.9) |
| (231.5) |
| (231.9) |
| (232.8) |
| (231.1) |
| (240.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.5 |
| 22.5 |
| 22.3 |
| 22.0 |
| 23.5 |
| 23.3 |
| 23.3 |
| 23.1 |
| 22.7 |
| 22.4 |
| 22.0 |
| 19.8 |
| 19.4 |
| 19.2 |
| 18.7 |
| 18.2 |
| 17.8 |
| 17.3 |
| 17.0 |
| 16.7 |
| 16.4 |
| 16.1 |
| 15.8 |
| 362.5 |
| 342.9 |
| 336.3 |
| 324.8 |
| 311.9 |
| 308.6 |
| 303.3 |
| 295.1 |
| 304.5 |
| 301.1 |
| 306.7 |
| 300.1 |
| 284.1 |
| 292.1 |
| 305.5 |
| 353.1 |
| 335.3 |
| 248.1 |
| 228.9 |
| 187.3 |
| 177.9 |
| 170.1 |
| 153.1 |
| 365.4 |
| 358.6 |
| 346.8 |
| 335.3 |
| 332.0 |
| 326.5 |
| 318.2 |
| 327.2 |
| 323.5 |
| 328.6 |
| 319.9 |
| 303.6 |
| 311.3 |
| 324.3 |
| 371.2 |
| 353.1 |
| 265.4 |
| 246.0 |
| 203.9 |
| 194.3 |
| 186.2 |
| 168.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.6 |
| 159.1 |
| 150.2 |
| 143.7 |
| 137.4 |
| 145.3 |
| 145.2 |
| 134.9 |
| 116.4 |
| 122.7 |
| 88.7 |
| 85.3 |
| 79.1 |
| 70.3 |
| 106.6 |
| 111.1 |
| 102.3 |
| 95.0 |
| 99.1 |
| 92.8 |
| 104.3 |
| 109.6 |
| 342.9 |
| 336.3 |
| 324.8 |
| 311.9 |
| 308.6 |
| 303.3 |
| 295.1 |
| 304.5 |
| 301.1 |
| 306.7 |
| 300.1 |
| 284.1 |
| 292.1 |
| 305.5 |
| 353.1 |
| 335.3 |
| 248.1 |
| 228.9 |
| 187.3 |
| 177.9 |
| 170.1 |
| 153.1 |
| 335.3 |
| 315.7 |
| 309.1 |
| 297.7 |
| 284.7 |
| 281.5 |
| 276.1 |
| 267.9 |
| 277.4 |
| 273.9 |
| 279.5 |
| 272.9 |
| 257.0 |
| 265.0 |
| 278.4 |
| 325.9 |
| 308.2 |
| 220.9 |
| 201.8 |
| 160.1 |
| 150.8 |
| 143.0 |
| 126.0 |