| (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 | 209.9 | 286.4 | 176.7 | 146.5 | 263.8 | 346.5 | 190.2 | 201.0 | 202.7 | 240.5 | 181.9 | 141.2 | 143.0 | 149.0 | 208.9 | 126.2 | 172.2 | 192.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 113.1 | 122.2 | 106.9 | 80.9 | 7.7 | 6.9 | 5.5 | 73.3 | 126.9 | 125.5 | 96.3 | 115.9 | 105.1 | 227.8 | 144.8 | 144.6 | - | |
| Cash And Short Term Investments | 323.0 | 408.7 | 283.6 | 227.4 | 271.5 | 353.3 | 195.7 | 274.4 | 329.7 | 366.0 | 278.3 | 257.1 | 248.2 | 376.9 | 353.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 142.0 | 156.2 | 185.1 | 277.5 | 261.2 | 277.5 | 277.2 | 303.7 | 255.1 | 313.8 | 290.6 | 275.7 | 266.5 | 256.0 | 261.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 176.5 | 162.5 | 248.9 | 299.6 | 315.7 | 172.1 | 235.5 | 243.9 | 162.9 | 247.9 | 213.1 | 222.9 | 224.5 | 174.9 | 163.7 | 127.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 104.0 | 104.4 | 97.2 | 135.7 | 134.2 | 130.9 | 116.0 | 116.1 | 116.8 | 123.5 | 126.5 | 118.6 | 98.9 | 73.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 43.7 | 58.5 | 46.9 | 85.6 | 73.7 | 90.9 | 80.5 | 139.7 | 91.2 | 112.4 | 90.5 | 106.4 | 114.5 | 87.3 | 117.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 183.5 | 209.9 | 203.5 | 241.0 | 269.8 | 286.4 | 273.8 | 177.1 | 172.7 | 176.7 | 106.4 | 143.2 | 146.5 | 149.0 | 206.8 | |||||||||||||||||||||||||
| - |
| 270.7 |
| 172.2 |
| 192.8 |
| 226.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 31.7 | 30.6 | 30.4 | 29.8 | 34.8 | 30.7 | 35.7 | 36.0 | 24.8 | 35.1 | 39.1 | 38.2 | 33.8 | 33.7 | 32.4 | 23.9 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 673.3 | 758.0 | 748.0 | 834.3 | 883.1 | 893.2 | 744.1 | 857.9 | 1,015.7 | 962.8 | 821.1 | 823.0 | 800.1 | 864.2 | 834.2 | 668.0 | - | - |
| 59.3 |
| 51.6 |
| - |
| - |
| Accumulated Depreciation | 78.0 | 93.1 | 89.0 | 126.5 | 120.8 | 114.8 | 98.3 | 95.9 | 99.4 | 104.0 | 104.2 | 88.9 | 71.8 | 54.6 | 43.4 | 34.1 | - | - |
| Property,Plant & Equipment Net | 26.0 | 11.3 | 8.3 | 9.2 | 13.3 | 16.1 | 17.7 | 20.2 | 17.3 | 18.1 | 22.4 | 29.7 | 27.2 | 19.0 | 15.9 | 17.5 | - | - |
| Long Term Investments | 8.7 | 8.4 | 8.4 | 7.9 | 7.6 | 8.4 | 8.1 | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 45.0 | 36.3 | 36.3 | 36.3 | 80.7 | 80.7 | 80.7 | 80.7 | 64.3 | 64.3 | 81.7 | 81.7 | 155.9 | 100.9 | 85.9 | 74.2 | 64.9 | - |
| Intangible Assets | 38.5 | 0.0 | 0.0 | 1.3 | 1.9 | 3.9 | 10.1 | 17.1 | 20.6 | 37.9 | 48.9 | 66.2 | 84.1 | 27.6 | 21.0 | 6.2 | 8.3 | - |
| Operating Lease Right Of Use Assets | 36.7 | 28.0 | 37.3 | 40.9 | 23.2 | 29.4 | 28.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.4 | 2.3 | 3.3 | 85.7 | 63.8 | 68.3 | 58.9 | 57.6 | 38.3 | 70.9 | 68.4 | 38.7 | 20.2 | 16.9 | 8.0 | 7.1 | - | - |
| Other Non-Current Assets | 16.8 | 16.6 | 17.3 | 97.8 | 76.4 | 82.8 | 74.3 | 67.4 | 49.5 | 78.8 | 76.4 | 48.1 | 26.6 | 22.8 | 14.4 | 14.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 836.3 | 850.2 | 847.1 | 1,019.8 | 1,078.5 | 1,106.0 | 955.8 | 1,043.4 | 1,208.6 | 1,184.5 | 1,050.6 | 1,048.7 | 1,093.9 | 1,034.6 | 971.4 | 780.3 | - | - |
| 89.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 26.9 | 30.3 | 27.1 | 21.1 | 16.5 | 21.1 | 6.5 | 11.1 | 21.2 | 35.3 | 29.1 | 30.0 | 24.5 | 27.6 | 40.1 | 27.5 | - | - |
| Operating Lease Liabilities Current | 9.9 | 10.8 | 11.9 | 11.0 | 9.2 | 9.1 | 9.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 144.0 | 148.1 | 168.1 | 213.5 | 224.6 | 218.4 | 189.5 | 199.5 | 149.8 | 170.7 | 166.3 | 143.7 | 143.2 | 126.3 | 120.5 | 110.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 250.2 | 270.1 | 264.3 | 346.0 | 341.0 | 365.1 | 298.4 | 384.0 | 424.4 | 356.7 | 315.8 | 304.1 | 300.1 | 260.9 | 309.0 | 254.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 41.0 | 19.8 | 29.7 | 34.1 | 18.6 | 25.5 | 25.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 4.2 | 5.1 | 4.9 | 3.9 | 3.1 | 3.2 | 2.1 | 0.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 40.0 | 11.7 | 4.9 | 3.9 | 3.1 | 6.9 | 8.0 | 12.2 | 8.8 | 15.9 | 11.6 | 7.8 | 6.3 | 5.3 | 5.0 | 5.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 338.4 | 309.2 | 311.6 | 398.9 | 381.7 | 416.7 | 347.1 | 415.8 | 478.1 | 387.6 | 341.9 | 327.1 | 320.1 | 280.0 | 332.6 | 279.9 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,036.5 | 997.9 | 967.7 | 946.1 | 923.2 | 882.7 | 831.4 | 793.6 | 603.1 | 566.3 | 513.0 | 454.1 | 421.9 | 394.4 | 364.2 | 316.1 | - | - |
| Retained Earnings | (538.9) | (457.1) | (432.3) | (324.8) | (226.6) | (193.3) | (222.7) | (166.1) | 128.2 | 228.5 | 195.6 | 267.3 | 351.8 | 360.1 | 274.5 | 184.0 | - | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.2 | 0.1 | (0.5) | 0.1 | (0.0) | 0.0 | (0.0) | (0.9) | 1.9 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 497.8 | 541.1 | 535.5 | 620.9 | 696.8 | 689.4 | 608.7 | 627.6 | 730.5 | 796.8 | 708.7 | 721.6 | 773.8 | 754.6 | 638.8 | 500.4 | 414.2 | 391.0 |
| Total Equity | 497.8 | 541.1 | 535.5 | 620.9 | 696.8 | 689.4 | 608.7 | 627.6 | 730.5 | 796.8 | 708.7 | 721.6 | 773.8 | 754.6 | 638.8 | 500.4 | 414.2 | 391.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 423.1 | 487.9 | 483.6 | 488.3 | 542.0 | 528.1 | 445.7 | 473.9 | 591.2 | 606.1 | 505.4 | 518.8 | 500.0 | 603.3 | 525.3 | 413.3 | - | - |
| Book Value | 497.8 | 541.1 | 535.5 | 620.9 | 696.8 | 689.4 | 608.7 | 627.6 | 730.5 | 796.8 | 708.7 | 721.6 | 773.8 | 754.6 | 638.8 | 500.4 | 414.2 | 391.0 |
| Tangible Book Value | 414.3 | 504.8 | 499.2 | 583.2 | 614.2 | 604.8 | 517.9 | 529.7 | 645.5 | 694.6 | 578.0 | 573.6 | 533.7 | 626.1 | 531.9 | 420.0 | 340.9 | - |
| 263.8 |
| 328.9 |
| 363.5 |
| 346.5 |
| 300.5 |
| 252.6 |
| 204.3 |
| 190.2 |
| 168.0 |
| 214.6 |
| 185.7 |
| - |
| 393.6 |
| 258.8 |
| 246.6 |
| 190.7 |
| 235.7 |
| - |
| 240.5 |
| 226.0 |
| 226.9 |
| 181.9 |
| 136.8 |
| 146.4 |
| 141.2 |
| Restricted Cash | 2.1 | - | - | - | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 113.0 | 113.1 | 122.9 | 122.5 | 122.1 | 122.2 | 122.0 | 117.2 | 116.8 | 106.9 | 96.5 | 96.0 | 80.9 | 101.1 | 57.0 | 7.7 | 6.4 | 7.1 | 6.9 | 6.3 | 5.9 | 5.4 | 5.5 | 3.9 | 3.7 | 27.0 | - | 136.2 | 127.4 | 126.2 | 114.8 | 125.6 | - | 125.5 | 126.7 | 106.4 | 96.3 | 76.2 | 101.0 | 115.9 |
| Cash And Short Term Investments | 296.5 | 323.0 | 326.4 | 363.5 | 391.9 | 408.7 | 395.7 | 294.3 | 289.4 | 283.6 | 202.8 | 239.2 | 227.4 | 250.1 | 263.8 | 271.5 | 335.3 | 370.7 | 353.3 | 306.8 | 258.6 | 209.7 | 195.7 | 171.9 | 218.3 | 212.7 | - | 529.8 | 386.2 | 372.8 | 305.5 | 361.2 | - | 366.0 | 352.7 | 333.3 | 278.3 | 212.9 | 247.4 | 257.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 142.2 | 142.0 | 159.9 | 144.9 | 142.7 | 156.2 | 177.3 | 147.1 | 172.8 | 185.1 | 179.5 | 192.5 | 277.5 | 217.9 | 219.9 | 261.2 | 290.6 | 312.9 | 337.1 | 340.0 | 277.5 | 257.6 | 277.2 | 248.1 | 238.6 | 262.5 | 260.4 | 359.0 | 317.1 | 295.6 | 304.6 | 265.3 | - | 313.8 | 230.6 | 218.4 | 290.6 | 246.5 | 254.7 | 275.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 169.3 | 176.5 | 166.6 | 157.3 | 157.9 | 162.5 | 162.0 | 188.9 | 211.3 | 248.9 | 324.5 | 337.2 | 299.6 | 300.8 | 327.3 | 315.7 | 251.8 | 215.7 | 172.1 | 144.3 | 150.6 | 180.6 | 235.5 | 275.6 | 276.3 | 236.1 | 161.0 | 330.5 | 266.3 | 249.1 | 263.8 | 267.8 | - | 247.9 | 207.8 | 215.3 | 213.1 | 188.7 | 200.9 | 222.9 |
| Prepaid Expenses | 34.8 | 31.7 | 29.1 | 33.0 | 31.2 | 30.6 | 34.3 | 27.2 | 30.2 | 30.4 | 26.8 | 30.5 | 29.8 | 30.7 | 27.1 | 34.8 | 34.1 | 31.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 642.8 | 673.3 | 681.9 | 698.7 | 723.7 | 758.0 | 769.3 | 657.6 | 703.6 | 748.0 | 733.6 | 799.4 | 834.3 | 799.5 | 838.1 | 883.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 106.1 | 104.0 | 103.0 | 108.7 | 105.4 | 104.4 | 102.0 | 100.8 | 97.8 | 97.2 | 136.5 | 136.4 | 135.7 | 136.7 | 135.3 | 134.2 | 129.6 | 128.3 | 130.9 | 127.1 | 124.5 | 117.6 | 116.0 | 124.3 | 122.7 | 119.4 | - | 160.1 | 124.2 | 121.3 | 117.4 | 125.7 | - | 123.5 | 131.1 | 128.4 | 126.5 | 121.3 | 121.2 | 118.6 |
| Accumulated Depreciation | 79.9 | 78.0 | 79.9 | 95.0 | 94.1 | 93.1 | 91.3 | 89.8 | 88.5 | 89.0 | 128.5 | 128.2 | 126.5 | 125.1 | 123.3 | 120.8 | 115.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 26.2 | 26.0 | 23.1 | 13.7 | 11.3 | 11.3 | 10.6 | 11.0 | 9.4 | 8.3 | 8.0 | 8.3 | 9.2 | 11.6 | 12.0 | 13.3 | ||||||||||||||||||||||||
| Long Term Investments | 8.8 | 8.7 | 8.7 | 8.7 | 8.5 | 8.4 | 8.5 | 8.3 | 8.3 | 8.4 | 8.1 | 7.9 | 7.9 | 7.8 | 7.6 | 7.6 | 10.1 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 45.0 | 45.0 | 45.8 | 45.8 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 80.7 | 80.7 | 80.7 | ||||||||||||||||||||||
| Intangible Assets | 37.1 | 38.5 | 4.1 | 4.4 | - | - | - | - | - | - | 1.1 | 1.2 | 1.3 | 1.6 | 1.7 | 1.9 | 2.2 | 2.4 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 34.3 | 36.7 | 38.7 | 23.2 | 25.8 | 28.0 | 30.8 | 33.4 | 34.7 | 37.3 | 40.4 | 39.9 | 40.9 | 39.7 | 42.0 | 23.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.5 | 2.4 | 2.6 | 2.5 | 2.5 | 2.3 | 3.1 | 2.8 | 3.3 | 3.3 | 93.5 | 90.3 | 85.7 | 74.7 | 71.4 | 63.8 | 61.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 16.5 | 16.8 | 17.2 | 17.9 | 17.1 | 16.6 | 15.6 | 15.8 | 17.3 | 17.3 | 107.1 | 103.0 | 97.8 | 86.9 | 83.9 | 76.4 | 77.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 801.9 | 836.3 | 810.8 | 803.6 | 814.2 | 850.2 | 862.6 | 754.1 | 801.3 | 847.1 | 926.5 | 988.1 | 1,019.8 | 975.5 | 1,014.0 | 1,078.5 | 1,112.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 43.4 | 43.7 | 58.2 | 58.9 | 54.6 | 58.5 | 52.0 | 40.1 | 38.5 | 46.9 | 35.9 | 79.6 | 85.6 | 69.8 | 64.8 | 73.7 | 70.4 | 87.3 | 90.9 | 87.7 | 76.1 | 39.2 | 80.5 | 83.9 | 108.4 | 69.3 | 91.1 | 168.2 | 96.4 | 92.9 | 72.9 | 89.8 | - | 112.4 | 80.7 | 75.1 | 90.5 | 71.2 | 66.7 | 106.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 26.2 | 26.9 | 27.9 | 28.9 | 30.2 | 30.3 | 29.6 | 28.7 | 28.4 | 27.1 | 23.2 | 22.4 | 21.1 | 18.4 | 17.9 | 16.5 | 15.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.0 | 9.9 | 3.6 | 9.4 | 10.3 | 10.8 | 11.5 | 11.9 | 11.3 | 11.9 | 12.5 | 12.5 | 11.0 | 9.3 | 9.0 | 9.2 | ||||||||||||||||||||||||
| Accrued Expenses | 139.1 | 144.0 | 124.6 | 127.4 | 128.0 | 148.1 | 155.2 | 159.6 | 154.6 | 168.1 | 177.9 | 190.3 | 213.5 | 194.1 | 212.3 | 224.6 | 222.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 248.7 | 250.2 | 239.2 | 243.1 | 242.0 | 270.1 | 271.4 | 253.0 | 244.3 | 264.3 | 264.4 | 317.8 | 346.0 | 305.2 | 317.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 38.1 | 41.0 | 43.0 | 16.3 | 18.0 | 19.8 | 22.0 | 24.7 | 26.7 | 29.7 | 32.4 | 32.4 | 34.1 | 34.2 | 36.9 | 18.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 4.0 | 4.2 | 4.5 | 4.9 | 5.0 | 5.1 | 5.5 | 5.5 | 5.3 | 4.9 | 4.5 | 4.2 | 3.9 | 3.2 | 3.4 | 3.1 | 2.9 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 37.2 | 40.0 | 13.3 | 12.6 | 12.1 | 11.7 | 10.4 | 8.8 | 7.0 | 4.9 | 4.5 | 4.2 | 3.9 | 3.2 | 3.5 | 3.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 330.8 | 338.4 | 304.0 | 280.4 | 280.0 | 309.2 | 312.3 | 294.7 | 289.9 | 311.6 | 313.8 | 369.5 | 398.9 | 359.3 | 377.0 | 381.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 1,047.3 | 1,036.5 | 1,027.8 | 1,017.4 | 1,010.1 | 997.9 | 987.6 | 980.1 | 974.2 | 967.7 | 957.8 | 953.1 | 946.1 | 936.4 | 931.3 | 923.2 | 906.3 | |||||||||||||||||||||||
| Retained Earnings | (576.1) | (538.9) | (521.1) | (494.3) | (475.8) | (457.1) | (437.4) | (520.6) | (462.9) | (432.3) | (345.2) | (334.6) | (324.8) | (320.3) | (294.4) | (226.6) | (183.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | 0.2 | 0.2 | (0.0) | (0.1) | 0.2 | 0.2 | (0.1) | 0.0 | 0.1 | 0.1 | 0.1 | (0.5) | 0.1 | 0.2 | 0.1 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 471.2 | 497.8 | 506.8 | 523.2 | 534.2 | 541.1 | 550.3 | 459.4 | 511.4 | 535.5 | 612.7 | 618.6 | 620.9 | 616.2 | 637.0 | 696.8 | 723.0 | |||||||||||||||||||||||
| Total Equity | 471.2 | 497.8 | 506.8 | 523.2 | 534.2 | 541.1 | 550.3 | 459.4 | 511.4 | 535.5 | 612.7 | 618.6 | 620.9 | 616.2 | 637.0 | 696.8 | 723.0 | 724.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 394.1 | 423.1 | 442.8 | 455.5 | 481.8 | 487.9 | 498.0 | 404.5 | 459.3 | 483.6 | 469.2 | 481.7 | 488.3 | 494.3 | 520.6 | 542.0 | 568.4 | 569.5 | ||||||||||||||||||||||
| Book Value | 471.2 | 497.8 | 506.8 | 523.2 | 534.2 | 541.1 | 550.3 | 459.4 | 511.4 | 535.5 | 612.7 | 618.6 | 620.9 | 616.2 | 637.0 | 696.8 | 723.0 | 724.4 | ||||||||||||||||||||||
| Tangible Book Value | 389.1 | 414.3 | 457.0 | 473.0 | 498.0 | 504.8 | 514.1 | 423.1 | 475.1 | 499.2 | 575.4 | 581.1 | 583.2 | 578.4 | 599.0 | 614.2 | 640.1 | |||||||||||||||||||||||
| 30.7 |
| 31.6 |
| 35.1 |
| 29.7 |
| 35.7 |
| 31.2 |
| 38.7 |
| 34.8 |
| - |
| 39.0 |
| 29.8 |
| 27.7 |
| 27.7 |
| 30.0 |
| - |
| 35.1 |
| 36.4 |
| 35.4 |
| 39.1 |
| 39.1 |
| 38.1 |
| 38.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 911.8 |
| 930.9 |
| 893.2 |
| 822.7 |
| 721.7 |
| 677.6 |
| 744.1 |
| 726.7 |
| 771.9 |
| 746.1 |
| 1,019.4 |
| 1,258.3 |
| 999.5 |
| 945.2 |
| 901.6 |
| 924.3 |
| - |
| 962.8 |
| 827.4 |
| 802.5 |
| 821.1 |
| 713.7 |
| 769.9 |
| 823.0 |
| 113.4 |
| 114.8 |
| 111.8 |
| 109.0 |
| 101.3 |
| 98.3 |
| 104.7 |
| 101.7 |
| 98.7 |
| - |
| 103.5 |
| 104.4 |
| 101.1 |
| 98.5 |
| 106.3 |
| - |
| 104.0 |
| 111.8 |
| 107.8 |
| 104.2 |
| 95.7 |
| 93.4 |
| 88.9 |
| 14.2 |
| 14.9 |
| 16.1 |
| 15.3 |
| 15.5 |
| 16.4 |
| 17.7 |
| 19.7 |
| 21.1 |
| 20.6 |
| - |
| 56.6 |
| 19.8 |
| 20.2 |
| 18.8 |
| 19.3 |
| - |
| 19.5 |
| 19.3 |
| 20.7 |
| 22.4 |
| 25.6 |
| 27.8 |
| 29.7 |
| 8.7 |
| 8.4 |
| 9.1 |
| 9.9 |
| - |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.7 |
| 80.7 |
| 80.7 |
| 80.7 |
| 80.7 |
| 80.7 |
| 80.7 |
| 80.7 |
| - |
| 102.0 |
| 85.5 |
| 85.5 |
| 85.5 |
| 85.5 |
| 85.5 |
| 85.5 |
| 81.7 |
| 81.7 |
| 81.7 |
| 81.7 |
| 81.7 |
| 81.7 |
| 3.9 |
| 5.4 |
| 6.9 |
| 8.5 |
| 10.1 |
| 11.7 |
| 13.3 |
| 15.1 |
| - |
| 22.3 |
| 22.4 |
| 27.5 |
| 30.2 |
| 33.4 |
| - |
| 37.9 |
| 40.5 |
| 44.7 |
| 48.9 |
| 57.4 |
| 61.8 |
| 66.2 |
| 25.8 |
| 27.7 |
| 29.4 |
| 31.2 |
| 31.8 |
| 27.6 |
| 28.9 |
| 31.6 |
| 34.1 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| 68.3 |
| 57.4 |
| 56.1 |
| 57.8 |
| 58.9 |
| 57.1 |
| 55.4 |
| 56.4 |
| - |
| 75.7 |
| 74.8 |
| 72.0 |
| 70.2 |
| 70.5 |
| - |
| 70.9 |
| 64.6 |
| 68.0 |
| 68.4 |
| 39.4 |
| 39.4 |
| 38.7 |
| 80.8 |
| 82.8 |
| 73.0 |
| 72.3 |
| 68.5 |
| 74.3 |
| 72.6 |
| 71.4 |
| 71.2 |
| 52.4 |
| 94.0 |
| 86.0 |
| 82.8 |
| 79.5 |
| 79.6 |
| - |
| 78.8 |
| 71.9 |
| 75.7 |
| 76.4 |
| 48.4 |
| 48.7 |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,137.4 |
| 1,106.0 |
| 1,028.3 |
| 929.0 |
| 879.4 |
| 955.8 |
| 943.1 |
| 992.5 |
| 970.4 |
| 1,216.7 |
| 1,533.3 |
| 1,213.2 |
| 1,161.2 |
| 1,115.6 |
| 1,142.1 |
| - |
| 1,184.5 |
| 1,040.8 |
| 1,025.3 |
| 1,050.6 |
| 926.8 |
| 989.9 |
| 1,048.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.1 |
| 13.5 |
| 10.9 |
| 8.2 |
| 6.7 |
| 6.5 |
| 5.8 |
| 10.1 |
| 11.8 |
| 5.4 |
| 35.5 |
| 31.0 |
| 45.6 |
| 36.5 |
| 32.5 |
| - |
| 35.3 |
| 29.3 |
| 26.4 |
| 29.1 |
| 28.4 |
| 23.7 |
| 30.0 |
| 8.9 |
| 9.0 |
| 9.1 |
| 8.8 |
| 8.9 |
| 8.7 |
| 9.4 |
| 9.8 |
| 10.2 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.3 |
| 218.4 |
| 196.3 |
| 163.1 |
| 172.9 |
| 189.5 |
| 163.3 |
| 171.9 |
| 177.6 |
| 181.9 |
| 282.4 |
| 239.3 |
| 187.5 |
| 173.7 |
| 149.3 |
| - |
| 170.7 |
| 132.1 |
| 148.0 |
| 166.3 |
| 123.8 |
| 122.2 |
| 143.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 341.0 |
| 343.4 |
| 361.3 |
| 365.1 |
| 326.0 |
| 270.3 |
| 234.2 |
| 298.4 |
| 272.5 |
| 315.0 |
| 280.0 |
| 445.3 |
| 524.1 |
| 402.2 |
| 352.3 |
| 307.2 |
| 301.9 |
| - |
| 356.7 |
| 273.3 |
| 274.8 |
| 315.8 |
| 242.1 |
| 237.4 |
| 304.1 |
| 21.9 |
| 24.1 |
| 25.5 |
| 27.4 |
| 27.7 |
| 24.3 |
| 25.4 |
| 27.2 |
| 29.3 |
| 31.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.2 |
| 2.9 |
| 2.6 |
| 2.3 |
| 2.1 |
| 1.9 |
| 2.0 |
| 1.8 |
| 0.7 |
| 20.1 |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 6.7 |
| 6.9 |
| 10.3 |
| 9.3 |
| 8.0 |
| 8.0 |
| 8.1 |
| 7.9 |
| 7.8 |
| 8.7 |
| 53.5 |
| 23.2 |
| 17.7 |
| 16.8 |
| 16.5 |
| - |
| 15.9 |
| 11.7 |
| 11.4 |
| 11.6 |
| 9.3 |
| 7.8 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 389.2 |
| 413.0 |
| 416.7 |
| 382.0 |
| 322.8 |
| 281.6 |
| 347.1 |
| 320.9 |
| 370.4 |
| 337.5 |
| 498.7 |
| 598.8 |
| 457.5 |
| 384.6 |
| 339.7 |
| 334.1 |
| - |
| 387.6 |
| 300.0 |
| 300.9 |
| 341.9 |
| 266.9 |
| 260.0 |
| 327.1 |
| 896.7 |
| 882.7 |
| 869.0 |
| 853.1 |
| 840.6 |
| 831.4 |
| 822.0 |
| 812.0 |
| 804.4 |
| - |
| 785.7 |
| 615.9 |
| 594.2 |
| 584.1 |
| 576.9 |
| - |
| 566.3 |
| 539.6 |
| 523.0 |
| 513.0 |
| 467.7 |
| 463.0 |
| 454.1 |
| (172.3) |
| (193.3) |
| (222.6) |
| (247.0) |
| (243.3) |
| (222.7) |
| (199.8) |
| (190.0) |
| (171.6) |
| 115.7 |
| 124.5 |
| 140.1 |
| 187.0 |
| 196.6 |
| 230.7 |
| - |
| 228.5 |
| 201.1 |
| 201.9 |
| 195.6 |
| 192.2 |
| 266.8 |
| 267.3 |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.1) |
| 0.0 |
| 0.4 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| (0.0) |
| (0.3) |
| (4.8) |
| (4.8) |
| 0.4 |
| - |
| 1.9 |
| 0.1 |
| (0.5) |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 724.4 |
| 689.4 |
| 646.3 |
| 606.1 |
| 597.8 |
| 608.7 |
| 622.1 |
| 622.1 |
| 632.9 |
| - |
| 910.2 |
| 755.7 |
| 776.5 |
| 775.9 |
| 808.0 |
| - |
| 796.8 |
| 740.8 |
| 724.4 |
| 708.7 |
| 659.9 |
| 729.8 |
| 721.6 |
| 689.4 |
| 646.3 |
| 606.1 |
| 597.8 |
| 608.7 |
| 622.1 |
| 622.1 |
| 632.9 |
| - |
| 934.5 |
| 755.7 |
| 776.5 |
| 775.9 |
| 808.0 |
| - |
| 796.8 |
| 740.8 |
| 724.4 |
| 708.7 |
| 659.9 |
| 729.8 |
| 721.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 528.1 |
| 496.7 |
| 451.4 |
| 443.4 |
| 445.7 |
| 454.3 |
| 457.0 |
| 466.1 |
| 574.1 |
| 734.3 |
| 597.4 |
| 592.8 |
| 594.4 |
| 622.4 |
| - |
| 606.1 |
| 554.1 |
| 527.7 |
| 505.4 |
| 471.6 |
| 532.5 |
| 518.8 |
| 689.4 |
| 646.3 |
| 606.1 |
| 597.8 |
| 608.7 |
| 622.1 |
| 622.1 |
| 632.9 |
| - |
| 910.2 |
| 755.7 |
| 776.5 |
| 775.9 |
| 808.0 |
| - |
| 796.8 |
| 740.8 |
| 724.4 |
| 708.7 |
| 659.9 |
| 729.8 |
| 721.6 |
| 641.3 |
| 604.8 |
| 560.2 |
| 518.5 |
| 508.6 |
| 517.9 |
| 529.7 |
| 528.1 |
| 537.1 |
| - |
| 785.9 |
| 647.8 |
| 663.5 |
| 660.2 |
| 689.1 |
| - |
| 673.5 |
| 618.6 |
| 597.9 |
| 578.0 |
| 520.7 |
| 586.3 |
| 573.6 |