| (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 | 199.3 | 267.8 | 290.4 | 84.0 | 116.8 | 160.8 | 75.7 | 88.4 | 71.0 | 108.0 | 94.1 | 92.9 | 93.2 | 87.9 | 23.9 | 73.8 | 74.9 | 39.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | 1.8 | 1.8 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 26.9 | 36.3 | 48.6 | 80.6 | 68.1 | 83.0 | 11.2 | 7.2 | 5.0 | - | - | - | 1.9 | - | |
| Cash And Short Term Investments | 199.3 | 267.8 | 290.4 | 110.8 | 153.0 | 209.4 | 156.3 | 156.6 | 154.1 | 119.1 | 101.3 | 97.9 | 93.2 | 87.9 | 23.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 22.2 | 23.8 | 40.2 | 70.8 | 45.3 | 38.8 | 36.9 | 34.8 | 42.5 | 19.8 | 19.3 | 16.1 | 13.0 | 17.5 | 17.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 31.1 | 34.2 | 47.6 | 95.7 | 53.1 | 31.9 | 23.2 | 22.9 | 19.3 | 11.8 | 13.2 | 15.8 | 11.4 | 12.8 | 9.6 | 7.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 102.1 | 111.0 | 130.6 | 129.3 | 134.6 | 105.5 | 77.2 | 67.1 | 60.8 | 56.1 | 53.1 | 49.4 | 46.3 | 44.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 6.5 | 8.2 | 13.2 | 38.0 | 28.0 | 17.4 | 9.6 | 10.6 | 10.2 | 4.6 | 5.1 | 7.1 | 4.8 | 3.4 | 4.1 | |||
| 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.3 | 7.8 | ||
| (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 | 177.0 | 199.3 | 216.5 | 234.6 | 247.6 | 267.8 | 278.6 | 258.2 | 247.1 | 290.4 | 217.5 | 185.9 | 90.2 | 84.0 | 75.2 | |||||||||||||||||||||||||
| - |
| 75.7 |
| 74.9 |
| 39.6 |
| 12.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.2 | 4.0 | 6.0 | 6.3 | 7.9 | 3.9 | 2.4 | 1.9 | 1.7 | 1.7 | 1.5 | 1.1 | 1.7 | 1.7 | 1.7 | 1.6 | - | - |
| Other Current Assets | 4.1 | 3.5 | 2.2 | 41.6 | 39.9 | 4.9 | 5.7 | 3.1 | 2.5 | 2.1 | 1.4 | 0.3 | 0.2 | 0.3 | 0.5 | 0.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 261.9 | 333.2 | 386.5 | 325.2 | 299.3 | 288.9 | 224.6 | 219.3 | 221.9 | 156.4 | 136.7 | 131.2 | 119.6 | 120.1 | 52.8 | 97.5 | - | - |
| 42.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 62.9 | 65.9 | 85.1 | 69.9 | 61.2 | 53.6 | 46.9 | 42.8 | 39.4 | 36.1 | 33.0 | 31.4 | 28.4 | 25.8 | 22.5 | - | - | - |
| Property,Plant & Equipment Net | 39.2 | 45.1 | 45.4 | 59.4 | 73.4 | 51.9 | 30.3 | 24.3 | 21.4 | 20.0 | 20.1 | 17.9 | 17.9 | 18.5 | 19.9 | 19.6 | - | - |
| Long Term Investments | - | - | - | 0.0 | 17.0 | 47.7 | 33.4 | 44.8 | 20.7 | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 43.4 | 40.3 | 35.7 | 35.1 | 40.3 | 40.4 | 36.2 | 18.5 | 20.1 | 18.8 | 18.3 | 21.7 | 23.8 | 25.4 | 24.7 | - | - | - |
| Intangible Assets | 19.0 | 17.4 | 1.2 | 11.7 | 14.3 | 17.9 | 14.7 | 5.1 | 8.2 | 10.3 | 12.6 | 17.5 | 22.2 | 27.2 | 30.4 | 4.8 | - | - |
| Operating Lease Right Of Use Assets | 12.0 | 13.4 | 12.3 | 10.4 | 9.1 | 4.5 | 5.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.3 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.3 | 1.5 | 1.2 | 1.1 | 5.1 | 2.0 | 3.2 | 3.6 | 3.9 | 2.3 | 1.7 | 1.2 | 0.7 | 0.1 | 0.0 | 0.6 | - | - |
| Total Non-Current Assets | 141.3 | 146.4 | 96.4 | 119.0 | 161.7 | 165.6 | 124.7 | 96.3 | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 403.2 | 479.7 | 482.8 | 444.2 | 461.0 | 454.5 | 349.3 | 315.6 | 296.2 | 207.9 | 189.3 | 189.6 | 184.2 | 191.4 | 127.9 | 122.5 | - | - |
| 2.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.3 | 7.8 | - | - |
| Deferred Revenue Current | 1.5 | 3.0 | 1.6 | 1.5 | 2.9 | 4.8 | 3.7 | 3.5 | 1.3 | 1.4 | 9.7 | 8.0 | 1.1 | 5.5 | 1.3 | - | - | - |
| Operating Lease Liabilities Current | 2.2 | 2.1 | 1.6 | 1.8 | 2.2 | 1.1 | 1.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5.3 | 11.1 | 14.7 | 14.1 | 33.8 | 22.2 | 14.3 | 13.9 | 20.7 | 11.3 | 10.4 | 11.1 | 13.0 | 7.8 | 9.2 | 9.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 39.8 | 33.5 | 39.5 | 69.1 | 68.1 | 46.5 | 32.7 | 28.0 | 32.2 | 17.3 | 25.2 | 26.5 | 19.0 | 16.6 | 22.0 | 19.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 10.9 | 12.3 | 11.2 | 9.1 | 7.2 | 3.6 | 4.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | 0.4 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 0.0 | 0.6 | 0.4 | 2.2 | 1.2 | 0.9 | 0.9 | 2.0 | 2.4 | 2.9 | 3.2 | 3.4 | 4.4 | 5.6 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.2 | 0.5 | 0.7 | 0.6 | 0.7 | 1.7 | 2.8 | 3.3 | 3.9 | 2.3 | 1.8 | 1.2 | 0.7 | 0.1 | - | - | - | - |
| Total Non-Current Liabilities | 22.5 | 35.8 | 12.6 | 10.7 | 12.4 | 9.4 | 9.4 | 4.2 | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 62.3 | 69.3 | 52.2 | 79.8 | 80.5 | 55.9 | 42.2 | 32.2 | 38.1 | 22.1 | 29.9 | 30.9 | 23.1 | 21.1 | 27.6 | 19.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (172.2) | (103.4) | (83.9) | (137.6) | (120.5) | (97.5) | (82.5) | (99.2) | (119.5) | (150.5) | (170.2) | (178.3) | (173.7) | (162.5) | (147.4) | (138.6) | - | - |
| Accumulated Other Comprehensive Income | (18.4) | (24.4) | (14.9) | (18.4) | (10.1) | (9.1) | (12.1) | (18.7) | (10.3) | (14.2) | (15.6) | (7.8) | (3.8) | (0.7) | (2.0) | (0.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 340.8 | 410.3 | 430.7 | 364.4 | 380.5 | 398.6 | 307.1 | 283.4 | 258.1 | 185.9 | 159.4 | 158.7 | 161.1 | 170.3 | 100.3 | 102.8 | 103.8 | 108.3 |
| Total Equity | 340.8 | 410.3 | 430.7 | 364.4 | 380.5 | 398.6 | 307.1 | 283.4 | 258.1 | 185.9 | 159.4 | 158.7 | 161.1 | 170.3 | 100.3 | 102.8 | 103.8 | 108.3 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (16.6) | (67.9) | - | - |
| Working Capital | 222.1 | 299.7 | 346.9 | 256.1 | 231.2 | 242.4 | 191.8 | 191.3 | 189.7 | 139.1 | 111.5 | 104.8 | 100.6 | 103.5 | 30.9 | 77.8 | - | - |
| Book Value | 340.8 | 410.3 | 430.7 | 364.4 | 380.5 | 398.6 | 307.1 | 283.4 | 258.1 | 185.9 | 159.4 | 158.7 | 161.1 | 170.3 | 100.3 | 102.8 | 103.8 | 108.3 |
| Tangible Book Value | 278.4 | 352.6 | 393.8 | 317.6 | 325.9 | 340.3 | 256.3 | 259.7 | 229.8 | 156.7 | 128.6 | 119.5 | 115.1 | 117.7 | 45.1 | 98.0 | - | - |
| 66.2 |
| 70.7 |
| 116.8 |
| 135.0 |
| 158.1 |
| 177.7 |
| 160.8 |
| 162.9 |
| 173.9 |
| 83.4 |
| 75.7 |
| 85.5 |
| 72.6 |
| 69.5 |
| 88.4 |
| 78.1 |
| 71.0 |
| 64.0 |
| 71.0 |
| 76.8 |
| 104.9 |
| 120.9 |
| 108.0 |
| 111.7 |
| 105.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 9.1 | 16.6 | 0.0 | 7.4 | 0.0 | 22.2 | 26.9 | 26.4 | 29.6 | 41.5 | 36.3 | 50.1 | 35.2 | 29.1 | 48.6 | 73.0 | 82.7 | 82.7 | 80.6 | 78.2 | 74.4 | 77.5 | 68.1 | 72.2 | 74.3 | 79.4 | 83.0 | 83.4 | 55.4 | 18.8 | 11.2 | 7.6 | 7.7 |
| Cash And Short Term Investments | 177.0 | 199.3 | 216.5 | 234.6 | 247.6 | 267.8 | 278.6 | 267.4 | 263.8 | 290.4 | 224.9 | 185.9 | 112.4 | 110.8 | 101.6 | 95.8 | 112.2 | 153.0 | 185.0 | 193.3 | 206.8 | 209.4 | 235.8 | 256.5 | 166.1 | 156.3 | 163.7 | 147.0 | 147.0 | 156.6 | 150.3 | 145.3 | 143.5 | 154.1 | 160.1 | 160.2 | 139.6 | 119.1 | 119.3 | 113.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 24.8 | 22.2 | 24.3 | 25.9 | 21.5 | 23.8 | 27.0 | 38.1 | 34.0 | 40.2 | 53.4 | 52.8 | 107.4 | 70.8 | 61.3 | 62.9 | 59.7 | 45.3 | 40.1 | 35.3 | 36.4 | 38.8 | 30.6 | 25.9 | 27.9 | 36.9 | 27.8 | 29.4 | 24.9 | 34.8 | 33.3 | 31.6 | 28.2 | 42.5 | 28.1 | 26.7 | 24.0 | 19.8 | 15.5 | 18.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 30.3 | 31.1 | 33.4 | 33.4 | 35.7 | 34.2 | 38.9 | 38.3 | 43.2 | 47.6 | 59.3 | 73.3 | 77.2 | 95.7 | 78.8 | 71.3 | 61.5 | 53.1 | 53.6 | 48.2 | 40.4 | 31.9 | 30.5 | 27.7 | 22.7 | 23.2 | 25.0 | 25.7 | 26.2 | 22.9 | 19.9 | 20.6 | 20.9 | 19.3 | 16.9 | 14.5 | 12.7 | 11.8 | 12.1 | 11.4 |
| Prepaid Expenses | 5.2 | 5.2 | 4.7 | 3.3 | 5.9 | 4.0 | 3.0 | 3.6 | 4.7 | 6.0 | 6.4 | 5.2 | 6.2 | 6.3 | 5.8 | 5.5 | 8.9 | 7.9 | ||||||||||||||||||||||
| Other Current Assets | 1.9 | 4.1 | 4.1 | 4.2 | 3.1 | 3.5 | 2.7 | 3.8 | 2.8 | 2.2 | 12.5 | 24.3 | 40.4 | 41.6 | 32.1 | 31.9 | 26.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 240.8 | 261.9 | 283.0 | 301.4 | 313.8 | 333.2 | 350.2 | 351.1 | 348.5 | 386.5 | 356.5 | 341.6 | 343.6 | 325.2 | 279.7 | 267.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 102.8 | 102.1 | 113.9 | 113.3 | 111.2 | 111.0 | 117.7 | 128.8 | 128.9 | 130.6 | 132.2 | 133.7 | 129.7 | 129.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 64.9 | 62.9 | 73.1 | 71.1 | 68.0 | 65.9 | 79.6 | 88.5 | 86.3 | 85.1 | 84.2 | 84.4 | 72.4 | 69.9 | 68.6 | 66.5 | 64.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 37.9 | 39.2 | 40.8 | 42.2 | 43.2 | 45.1 | 38.1 | 40.3 | 42.6 | 45.4 | 48.0 | 49.3 | 57.3 | 59.4 | 85.2 | 93.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 43.0 | 43.4 | 41.3 | 41.7 | 40.4 | 40.3 | 35.3 | 35.0 | 35.2 | 35.7 | 35.0 | 35.6 | 35.2 | 35.1 | 34.5 | 36.0 | 40.4 | 40.3 | ||||||||||||||||||||||
| Intangible Assets | 18.9 | 19.0 | 17.2 | 17.3 | 17.3 | 17.4 | 0.7 | 0.8 | 1.0 | 1.2 | 3.8 | 10.7 | 11.2 | 11.7 | 11.9 | 12.9 | 13.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 11.5 | 12.0 | 12.2 | 12.7 | 13.0 | 13.4 | 9.9 | 10.2 | 10.6 | 12.3 | 13.3 | 13.4 | 9.9 | 10.4 | 15.8 | 16.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.6 | 0.3 | 0.2 | 0.0 | 0.5 | 0.2 | - | - | - | - | 0.0 | 1.2 | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 1.3 | 1.3 | 1.6 | 2.6 | 1.5 | 1.5 | 0.9 | 1.0 | 1.2 | 1.2 | 1.0 | 1.0 | 1.0 | 1.1 | 3.5 | 1.0 | 1.1 | |||||||||||||||||||||||
| Total Non-Current Assets | 138.4 | 141.3 | 140.1 | 143.6 | 143.8 | 146.4 | 113.9 | 115.3 | 119.1 | 96.4 | 102.0 | 112.0 | 115.8 | 119.0 | 152.5 | 161.9 | 167.2 | |||||||||||||||||||||||
| Total Assets | 379.2 | 403.2 | 423.1 | 445.0 | 457.6 | 479.7 | 464.1 | 466.3 | 467.6 | 482.8 | 458.4 | 453.6 | 459.4 | 444.2 | 432.2 | 429.3 | 435.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 10.6 | 6.5 | 6.4 | 6.4 | 7.8 | 8.2 | 9.6 | 9.1 | 12.7 | 13.2 | 15.0 | 17.8 | 27.4 | 38.0 | 40.4 | 36.2 | 27.1 | 28.0 | 23.8 | 22.1 | 20.7 | 17.4 | 14.4 | 9.1 | 6.9 | 9.6 | 9.8 | 11.0 | 10.6 | 10.6 | 8.1 | 9.7 | 9.6 | 10.2 | 9.6 | 9.6 | 7.3 | 4.6 | 4.4 | 4.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 0.9 | 1.5 | 1.9 | 2.4 | 2.5 | 3.0 | 1.6 | 1.4 | 1.6 | 1.6 | 1.8 | 1.8 | 2.0 | 2.3 | 2.5 | 2.7 | 2.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.1 | 2.2 | 2.0 | 2.1 | 2.1 | 2.1 | 1.5 | 1.6 | 1.6 | 1.6 | 2.0 | 1.9 | 1.8 | 1.8 | 1.9 | 2.1 | ||||||||||||||||||||||||
| Accrued Expenses | 5.5 | 5.3 | 7.4 | 9.0 | 5.8 | 11.1 | 9.3 | 9.9 | 5.5 | 14.7 | 12.2 | 11.0 | 8.0 | 14.1 | 11.3 | 11.6 | 11.3 | 15.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 44.1 | 39.8 | 40.2 | 42.4 | 25.4 | 33.5 | 27.8 | 28.9 | 29.1 | 39.5 | 40.9 | 46.4 | 55.1 | 69.1 | 71.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 10.3 | 10.9 | 11.2 | 11.8 | 12.0 | 12.3 | 9.4 | 10.2 | 10.7 | 11.2 | 11.8 | 12.0 | 8.6 | 9.1 | 14.5 | 15.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.7 | 0.6 | 0.6 | 0.6 | 0.0 | 0.0 | 0.4 | 0.4 | 2.6 | 2.5 | 2.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.3 | 2.2 | 2.2 | 2.8 | 0.4 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 21.8 | 22.5 | 20.9 | 22.0 | 35.9 | 35.8 | 10.7 | 11.7 | 12.2 | 12.6 | 12.6 | 13.0 | 10.1 | 10.7 | 18.6 | 19.6 | ||||||||||||||||||||||||
| Total Liabilities | 65.8 | 62.3 | 61.1 | 64.3 | 61.3 | 69.3 | 38.5 | 40.5 | 41.3 | 52.2 | 53.5 | 59.5 | 65.2 | 79.8 | 90.3 | 85.1 | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (194.5) | (172.2) | (152.9) | (139.2) | (119.5) | (103.4) | (92.6) | (88.1) | (87.5) | (83.9) | (104.0) | (115.2) | (110.4) | (137.6) | (153.9) | (159.2) | (140.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (20.0) | (18.4) | (20.2) | (17.4) | (24.1) | (24.4) | (17.2) | (18.6) | (17.5) | (14.9) | (17.4) | (14.6) | (17.4) | (18.4) | (22.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 313.3 | 340.8 | 362.0 | 380.7 | 396.3 | 410.3 | 425.6 | 425.8 | 426.3 | 430.7 | 404.9 | 394.1 | 394.2 | 364.4 | 342.5 | 344.4 | 364.9 | |||||||||||||||||||||||
| Total Equity | 313.3 | 340.8 | 362.0 | 380.7 | 396.3 | 410.3 | 425.6 | 425.8 | 426.3 | 430.7 | 404.9 | 394.1 | 394.2 | 364.4 | 342.5 | 344.4 | 364.9 | 380.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 196.7 | 222.1 | 242.8 | 259.1 | 288.4 | 299.7 | 322.4 | 322.2 | 319.4 | 346.9 | 315.5 | 295.1 | 288.5 | 256.1 | 208.0 | 201.8 | 212.8 | 220.4 | ||||||||||||||||||||||
| Book Value | 313.3 | 340.8 | 362.0 | 380.7 | 396.3 | 410.3 | 425.6 | 425.8 | 426.3 | 430.7 | 404.9 | 394.1 | 394.2 | 364.4 | 342.5 | 344.4 | 364.9 | 380.5 | ||||||||||||||||||||||
| Tangible Book Value | 251.3 | 278.4 | 303.5 | 321.7 | 338.5 | 352.6 | 389.6 | 390.0 | 390.1 | 393.8 | 366.1 | 347.9 | 347.8 | 317.6 | 296.1 | 295.5 | 310.8 | |||||||||||||||||||||||
| 8.1 |
| 5.4 |
| 6.0 |
| 3.9 |
| 2.5 |
| 2.7 |
| 2.9 |
| 2.4 |
| 1.8 |
| 2.1 |
| 2.6 |
| 1.9 |
| 1.4 |
| 1.5 |
| 2.2 |
| 1.7 |
| 1.2 |
| 1.3 |
| 1.7 |
| 1.7 |
| 1.4 |
| 1.9 |
| 29.0 |
| 2.4 |
| 2.9 |
| 2.9 |
| 4.9 |
| 3.5 |
| 5.1 |
| 3.9 |
| 5.7 |
| 5.0 |
| 5.1 |
| 4.7 |
| 3.1 |
| 3.0 |
| 3.1 |
| 1.9 |
| 2.5 |
| 1.2 |
| 1.0 |
| 0.6 |
| 2.1 |
| 0.7 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.4 |
| 288.4 |
| 289.2 |
| 285.1 |
| 292.4 |
| 288.9 |
| 303.0 |
| 318.0 |
| 223.4 |
| 224.6 |
| 223.3 |
| 209.3 |
| 205.3 |
| 219.3 |
| 207.9 |
| 202.2 |
| 196.8 |
| 221.9 |
| 209.3 |
| 205.7 |
| 180.5 |
| 156.4 |
| 150.7 |
| 146.4 |
| 61.2 |
| 58.8 |
| 57.0 |
| 55.3 |
| 53.6 |
| 51.8 |
| 51.0 |
| 49.4 |
| 46.9 |
| 45.5 |
| 45.0 |
| 44.2 |
| 42.8 |
| 42.1 |
| 41.0 |
| 40.1 |
| 39.4 |
| 38.7 |
| 37.7 |
| 36.9 |
| 36.1 |
| 0.0 |
| 0.0 |
| 97.6 |
| 88.2 |
| 77.6 |
| 72.0 |
| 64.9 |
| 51.9 |
| 39.1 |
| 33.8 |
| 31.8 |
| 30.3 |
| 29.0 |
| 27.8 |
| 26.0 |
| 24.3 |
| 24.4 |
| 23.9 |
| 23.0 |
| 21.4 |
| 21.5 |
| 20.3 |
| 20.1 |
| 20.0 |
| 20.1 |
| 20.2 |
| 17.0 |
| 17.3 |
| 36.1 |
| 33.7 |
| 47.7 |
| 27.8 |
| 9.2 |
| 10.1 |
| 33.4 |
| 37.6 |
| 39.6 |
| 36.6 |
| 44.8 |
| 41.8 |
| 35.8 |
| 34.9 |
| 20.7 |
| 18.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.3 |
| 40.8 |
| 40.5 |
| 40.4 |
| 39.5 |
| 35.2 |
| 34.5 |
| 36.2 |
| 28.9 |
| 29.3 |
| 28.9 |
| 18.5 |
| 19.6 |
| 19.2 |
| 19.6 |
| 20.1 |
| 20.3 |
| 19.5 |
| 19.0 |
| 18.8 |
| 19.2 |
| 19.5 |
| 14.3 |
| 15.2 |
| 16.2 |
| 16.9 |
| 17.9 |
| 18.1 |
| 15.2 |
| 15.7 |
| 14.7 |
| 11.6 |
| 12.5 |
| 12.9 |
| 5.1 |
| 6.1 |
| 6.6 |
| 7.4 |
| 8.2 |
| 9.0 |
| 9.3 |
| 9.8 |
| 10.3 |
| 11.2 |
| 12.0 |
| 12.2 |
| 9.1 |
| 9.6 |
| 10.1 |
| 4.9 |
| 4.5 |
| 4.7 |
| 4.9 |
| 4.7 |
| 5.0 |
| 3.6 |
| 3.7 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.9 |
| 2.2 |
| 1.9 |
| 2.0 |
| 2.8 |
| 2.8 |
| 3.0 |
| 3.2 |
| 4.0 |
| 4.0 |
| 3.9 |
| 3.6 |
| 4.6 |
| 4.5 |
| 4.3 |
| 3.9 |
| 3.9 |
| 3.5 |
| 3.2 |
| 2.3 |
| 2.3 |
| 1.8 |
| 172.6 |
| 166.5 |
| 180.0 |
| 164.1 |
| 165.6 |
| 133.4 |
| 102.9 |
| 101.6 |
| 124.7 |
| 115.9 |
| 118.2 |
| 113.6 |
| 96.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 461.0 |
| 455.8 |
| 465.0 |
| 456.5 |
| 454.5 |
| 436.4 |
| 420.8 |
| 325.1 |
| 349.3 |
| 339.2 |
| 327.5 |
| 318.9 |
| 315.6 |
| 304.3 |
| 292.4 |
| 285.9 |
| 296.2 |
| 282.3 |
| 258.4 |
| 232.6 |
| 207.9 |
| 203.6 |
| 199.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 3.5 |
| 4.2 |
| 4.6 |
| 4.8 |
| 5.3 |
| 4.9 |
| 4.3 |
| 3.7 |
| 3.9 |
| 3.9 |
| 4.2 |
| 3.5 |
| 3.1 |
| 1.6 |
| 1.8 |
| 1.3 |
| 1.2 |
| 1.5 |
| 1.3 |
| 1.4 |
| 7.9 |
| 13.8 |
| 1.8 |
| 2.2 |
| 2.2 |
| 2.1 |
| 1.4 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.7 |
| 9.9 |
| 8.0 |
| 14.8 |
| 8.6 |
| 8.8 |
| 5.4 |
| 6.1 |
| 6.3 |
| 8.6 |
| 7.7 |
| 13.9 |
| 10.3 |
| 9.8 |
| 9.8 |
| 20.7 |
| 15.8 |
| 12.1 |
| 9.7 |
| 11.3 |
| 9.6 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| 55.6 |
| 68.1 |
| 54.2 |
| 46.6 |
| 44.6 |
| 46.5 |
| 37.2 |
| 30.6 |
| 26.3 |
| 32.7 |
| 28.9 |
| 30.0 |
| 27.3 |
| 28.0 |
| 21.4 |
| 21.1 |
| 21.2 |
| 32.2 |
| 26.6 |
| 23.2 |
| 18.3 |
| 17.3 |
| 22.0 |
| 26.1 |
| 10.7 |
| 7.2 |
| 7.7 |
| 8.3 |
| 3.6 |
| 3.6 |
| 3.8 |
| 4.1 |
| 3.9 |
| 4.2 |
| 3.1 |
| 3.3 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.1 |
| 0.9 |
| 1.3 |
| 0.9 |
| 1.5 |
| 1.6 |
| 1.8 |
| 2.0 |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.8 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.7 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.7 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.8 |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.3 |
| 4.6 |
| 4.5 |
| 4.3 |
| 3.9 |
| 3.9 |
| 3.5 |
| 3.2 |
| 2.3 |
| 2.3 |
| 2.0 |
| 15.1 |
| 12.4 |
| 13.8 |
| 13.7 |
| 8.3 |
| 9.4 |
| 11.3 |
| 8.5 |
| 8.6 |
| 9.4 |
| 8.9 |
| 9.3 |
| 11.1 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.6 |
| 80.5 |
| 67.9 |
| 60.2 |
| 53.0 |
| 55.9 |
| 48.5 |
| 39.1 |
| 34.9 |
| 42.2 |
| 37.9 |
| 39.2 |
| 38.4 |
| 32.2 |
| 27.6 |
| 27.2 |
| 27.2 |
| 38.1 |
| 32.7 |
| 28.9 |
| 23.8 |
| 22.1 |
| 27.1 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (120.5) |
| (110.1) |
| (95.0) |
| (93.7) |
| (97.5) |
| (99.3) |
| (100.4) |
| (89.9) |
| (82.5) |
| (85.0) |
| (98.0) |
| (102.4) |
| (99.2) |
| (109.5) |
| (117.6) |
| (121.7) |
| (119.5) |
| (126.8) |
| (132.6) |
| (138.0) |
| (150.5) |
| (157.7) |
| (163.9) |
| (12.5) |
| (8.2) |
| (10.1) |
| (10.7) |
| (6.4) |
| (7.7) |
| (9.1) |
| (15.6) |
| (17.3) |
| (21.8) |
| (12.1) |
| (14.7) |
| (13.3) |
| (16.0) |
| (18.7) |
| (12.7) |
| (14.5) |
| (13.0) |
| (10.3) |
| (9.6) |
| (12.0) |
| (13.8) |
| (14.2) |
| (13.1) |
| (12.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 380.5 |
| 387.8 |
| 404.8 |
| 403.5 |
| 398.6 |
| 387.9 |
| 381.8 |
| 290.2 |
| 307.1 |
| 301.4 |
| 288.2 |
| 280.5 |
| 283.4 |
| 276.8 |
| 265.2 |
| 258.7 |
| 258.1 |
| 249.5 |
| 229.4 |
| 208.8 |
| 185.9 |
| 176.5 |
| 168.8 |
| 387.8 |
| 404.8 |
| 403.5 |
| 398.6 |
| 387.9 |
| 381.8 |
| 290.2 |
| 307.1 |
| 301.4 |
| 288.2 |
| 280.5 |
| 283.4 |
| 276.8 |
| 265.2 |
| 258.7 |
| 258.1 |
| 249.5 |
| 229.4 |
| 208.8 |
| 185.9 |
| 176.5 |
| 168.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.1 |
| 238.5 |
| 247.8 |
| 242.4 |
| 265.8 |
| 287.4 |
| 197.1 |
| 191.8 |
| 194.3 |
| 179.3 |
| 178.0 |
| 191.3 |
| 186.5 |
| 181.1 |
| 175.6 |
| 189.7 |
| 182.7 |
| 182.5 |
| 162.3 |
| 139.1 |
| 128.8 |
| 120.3 |
| 387.8 |
| 404.8 |
| 403.5 |
| 398.6 |
| 387.9 |
| 381.8 |
| 290.2 |
| 307.1 |
| 301.4 |
| 288.2 |
| 280.5 |
| 283.4 |
| 276.8 |
| 265.2 |
| 258.7 |
| 258.1 |
| 249.5 |
| 229.4 |
| 208.8 |
| 185.9 |
| 176.5 |
| 168.8 |
| 325.9 |
| 332.3 |
| 347.8 |
| 346.1 |
| 340.3 |
| 330.3 |
| 331.3 |
| 239.9 |
| 256.3 |
| 260.9 |
| 246.5 |
| 238.7 |
| 259.7 |
| 251.1 |
| 239.3 |
| 231.7 |
| 229.8 |
| 220.3 |
| 200.6 |
| 180.1 |
| 156.7 |
| 146.0 |
| 137.2 |