| (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 | - | - | - | - | - | 41.0 | 35.7 | 27.8 | 36.9 | 18.6 | 36.9 | 18.6 | 19.9 | 24.1 | 39.4 | 20.1 | 69.1 | 53.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | 41.0 | 35.7 | 27.8 | 36.9 | 18.6 | 36.9 | 18.6 | 19.9 | 24.1 | 39.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 97.6 | 87.4 | 83.8 | 86.8 | 71.0 | 83.2 | 87.9 | 81.5 | 79.1 | 78.6 | 67.7 | 60.9 | 42.3 | 25.4 | 34.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 149.7 | 137.0 | 140.4 | 136.5 | 104.0 | 79.5 | 77.9 | 82.0 | 71.5 | 70.9 | 51.6 | 48.2 | 28.0 | 30.3 | 24.0 | 23.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 142.6 | 130.2 | 168.3 | 161.1 | 149.5 | 138.8 | 124.7 | 113.5 | 105.0 | 96.5 | 81.5 | 72.0 | 56.7 | 48.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 38.7 | 32.3 | 31.4 | 49.3 | 27.4 | 16.3 | 16.1 | 18.7 | 16.3 | 17.3 | 14.6 | 9.8 | 7.7 | 5.4 | 5.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 144.0 | 147.5 | 189.4 | 207.7 | - | 236.7 | 222.1 | 242.9 | 274.9 | 306.7 | 182.5 | 186.5 | 110.0 | 111.0 | 111.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 151.4 | 147.5 | 196.2 | 218.9 | 11.1 | 238.3 | 244.2 | 275.7 | 307.6 | 309.6 | 184.1 | 188.1 | 111.0 | 112.0 | 122.9 | 121.2 | ||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 20.1 |
| 69.1 |
| 53.6 |
| 37.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.4 | 6.1 | 6.9 | 7.8 | 4.5 | 5.3 | 3.5 | 3.6 | 2.9 | 2.9 | 2.1 | 2.2 | 1.3 | 1.1 | 1.1 | 1.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 266.0 | 238.2 | 262.2 | 252.9 | 220.4 | 217.2 | 211.5 | 199.1 | 198.1 | 176.4 | 169.2 | 142.5 | 98.4 | 89.6 | 103.5 | 89.0 | - | - |
| 47.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 97.8 | 88.9 | 100.9 | 92.4 | 82.7 | 74.4 | 66.3 | 58.3 | 51.0 | 44.4 | 38.9 | 34.4 | 31.8 | 28.9 | 26.5 | - | - | - |
| Property,Plant & Equipment Net | 44.8 | 41.3 | 67.3 | 68.7 | 66.8 | 64.3 | 58.4 | 55.2 | 54.0 | 52.1 | 42.6 | 37.5 | 24.9 | 19.9 | 21.3 | 22.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 116.8 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 241.0 | 241.0 | 241.0 | 238.3 | 160.9 | 161.0 | 113.1 | 107.2 | 107.2 | 107.2 | - | - |
| Intangible Assets | 116.3 | 113.6 | 121.1 | 131.6 | 142.1 | 152.8 | 163.7 | 174.7 | 186.2 | 194.9 | 127.6 | 135.0 | 123.4 | 116.5 | 121.7 | 126.9 | - | - |
| Operating Lease Right Of Use Assets | 69.0 | 70.8 | 18.0 | 17.4 | 18.5 | 21.4 | 22.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.8 | 2.5 | 2.4 | 4.3 | 1.2 | 1.3 | 1.2 | 6.2 | 5.9 | 4.5 | 2.7 | 1.9 | 1.2 | 0.6 | 0.1 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 626.7 | 590.0 | 593.4 | 596.9 | 572.5 | 579.2 | 705.7 | 676.2 | 685.2 | 666.2 | 497.0 | 478.0 | 364.3 | 338.4 | 359.0 | 348.0 | - | - |
| 2.8 |
| - |
| - |
| Short Term Debt | 7.4 | 0.0 | 6.8 | 11.1 | 11.1 | 1.7 | 22.1 | 32.7 | 32.7 | 2.8 | 1.6 | 1.6 | 1.0 | 1.0 | 11.1 | 1.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.2 | 7.4 | 5.3 | 4.9 | 4.6 | 4.3 | 3.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 33.4 | 26.2 | 25.8 | 30.5 | 36.1 | 30.8 | 26.5 | 23.3 | 21.0 | 27.3 | 25.5 | 33.7 | 14.4 | 10.3 | 16.1 | 11.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 95.8 | 70.2 | 118.5 | 100.4 | 81.9 | 66.2 | 78.1 | 79.1 | 80.8 | 51.4 | 41.7 | 45.7 | 36.1 | 16.7 | 32.6 | 16.0 | - | - |
| 120.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 60.1 | 64.8 | 13.9 | 14.0 | 15.4 | 17.4 | 19.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 33.1 | 24.6 | 27.9 | 29.8 | 29.8 | 26.7 | 47.2 | 48.2 | 39.3 | 54.6 | 54.9 | 49.9 | 45.0 | 33.8 | 27.0 | 22.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.1 | 5.9 | 6.1 | 5.5 | 7.5 | 16.2 | 12.1 | 14.9 | 17.0 | 15.7 | 6.0 | 6.0 | 5.5 | 1.5 | 1.1 | 0.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 345.3 | 325.8 | 361.9 | 359.8 | 357.9 | 379.0 | 392.5 | 393.4 | 428.5 | 445.7 | 296.5 | 304.7 | 209.0 | 184.6 | 195.6 | 178.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 107.4 | 88.4 | 59.7 | 63.5 | 51.9 | 47.7 | 160.7 | 136.8 | 115.7 | 82.4 | 64.8 | 40.8 | 20.5 | 27.5 | 39.7 | 46.5 | - | - |
| Accumulated Other Comprehensive Income | 3.2 | 5.5 | 6.4 | 9.1 | (1.1) | (5.5) | (2.8) | (6.0) | (6.6) | (6.7) | (6.2) | (6.0) | (0.9) | (7.1) | (7.5) | (4.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 281.4 | 264.2 | 231.6 | 237.1 | 214.6 | 200.2 | 313.2 | 282.8 | 256.7 | 220.5 | 200.5 | 173.3 | 155.3 | 153.7 | 163.4 | 169.5 | 108.2 | 98.1 |
| Total Equity | 281.4 | 264.2 | 231.6 | 237.1 | 214.6 | 200.2 | 313.2 | 282.8 | 256.7 | 220.5 | 200.5 | 173.3 | 155.3 | 153.7 | 163.4 | 169.5 | 108.2 | 98.1 |
| - |
| - |
| Net debt | - | - | - | - | - | 197.3 | 208.6 | 247.9 | 270.7 | 290.9 | 147.3 | 169.5 | 91.1 | 87.8 | 83.5 | 101.0 | - | - |
| Working Capital | 170.2 | 168.0 | 143.7 | 152.5 | 138.5 | 151.0 | 133.4 | 120.0 | 117.3 | 125.0 | 127.5 | 96.8 | 62.3 | 72.9 | 70.9 | 73.0 | - | - |
| Book Value | 281.4 | 264.2 | 231.6 | 237.1 | 214.6 | 200.2 | 313.2 | 282.8 | 256.7 | 220.5 | 200.5 | 173.3 | 155.3 | 153.7 | 163.4 | 169.5 | 108.2 | 98.1 |
| Tangible Book Value | 48.4 | 37.5 | (2.6) | (7.6) | (40.6) | (65.7) | (91.6) | (132.9) | (170.5) | (212.7) | (88.1) | (122.7) | (81.2) | (70.0) | (65.6) | (64.7) | - | - |
| - |
| - |
| - |
| 7.3 |
| 15.2 |
| 35.5 |
| 41.0 |
| 14.3 |
| 34.9 |
| 27.1 |
| 35.7 |
| 4.9 |
| 5.0 |
| 0.3 |
| 27.8 |
| - |
| - |
| 12.9 |
| 36.9 |
| 1.5 |
| 4.3 |
| 8.0 |
| 18.6 |
| 0.3 |
| 48.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.3 | 15.2 | 35.5 | 41.0 | 14.3 | 34.9 | 27.1 | 35.7 | 4.9 | 5.0 | 0.3 | 27.8 | - | - | 12.9 | 36.9 | 1.5 | 4.3 | 8.0 | 18.6 | 0.3 | 48.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 67.7 | 97.6 | 173.5 | 141.2 | 69.2 | 87.4 | 153.1 | 140.2 | 58.6 | 83.8 | 165.3 | 139.4 | 48.2 | 86.8 | 165.3 | 127.9 | 43.1 | 71.0 | 124.1 | 92.1 | 45.1 | 83.2 | 123.2 | 76.8 | 48.1 | 87.9 | 153.2 | 114.7 | 55.3 | 81.5 | 128.2 | 95.0 | 41.1 | 79.1 | 117.5 | 80.1 | 41.9 | 78.6 | 120.2 | 66.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 185.8 | 149.7 | 138.7 | 153.3 | 171.5 | 137.0 | 145.4 | 139.4 | 174.8 | 140.4 | 147.2 | 148.9 | 184.6 | 136.5 | 133.8 | 131.5 | 143.8 | 104.0 | 100.1 | 93.9 | 99.9 | 79.5 | 93.7 | 99.8 | 112.4 | 77.9 | 90.4 | 93.9 | 111.2 | 82.0 | 89.4 | 84.6 | 94.9 | 71.5 | 77.4 | 85.9 | 98.4 | 70.9 | 71.6 | 60.3 |
| Prepaid Expenses | 4.8 | 5.4 | 6.0 | 4.1 | 5.2 | 6.1 | 5.7 | 5.3 | 6.5 | 6.9 | 9.0 | 7.7 | 7.3 | 7.8 | 7.5 | 4.0 | 4.8 | 4.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 267.7 | 266.0 | 348.5 | 326.7 | 274.3 | 238.2 | 316.1 | 293.8 | 251.2 | 262.2 | 337.1 | 304.6 | 247.6 | 252.9 | 310.0 | 270.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 145.8 | 142.6 | 138.1 | 135.1 | 131.9 | 130.2 | 126.0 | 168.3 | 167.6 | 168.3 | 165.5 | 163.1 | 160.5 | 161.1 | 156.7 | 153.3 | 150.8 | 149.5 | 145.0 | 142.9 | 140.6 | 138.8 | 134.4 | 129.3 | 126.9 | 124.7 | 120.9 | 118.6 | 114.1 | 113.5 | 110.6 | 108.7 | 105.7 | 105.0 | 102.1 | 100.4 | 97.8 | 96.5 | 93.9 | 85.9 |
| Accumulated Depreciation | 99.8 | 97.8 | 95.6 | 93.4 | 91.1 | 88.9 | 86.7 | 105.5 | 103.5 | 100.9 | 98.1 | 95.7 | 93.0 | 92.4 | 89.8 | 87.2 | 85.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 45.9 | 44.8 | 42.5 | 41.7 | 40.8 | 41.3 | 39.3 | 62.8 | 64.2 | 67.3 | 67.3 | 67.4 | 67.5 | 68.7 | 66.9 | 66.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 116.8 | 116.8 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | 113.1 | ||||||||||||||||||||||
| Intangible Assets | 114.8 | 116.3 | 108.9 | 110.5 | 112.0 | 113.6 | 115.2 | 116.8 | 118.4 | 121.1 | 123.7 | 126.3 | 129.0 | 131.6 | 134.2 | 136.8 | 139.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 71.1 | 69.0 | 68.5 | 66.4 | 68.3 | 70.8 | 69.3 | 17.2 | 16.7 | 18.0 | 17.1 | 16.4 | 16.4 | 17.4 | 17.0 | 16.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2.2 | 1.8 | 1.5 | 1.7 | 2.0 | 2.5 | 2.0 | 3.2 | 3.4 | 2.4 | 4.4 | 3.9 | 2.6 | 4.3 | 5.2 | 1.9 | 1.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 630.3 | 626.7 | 694.9 | 671.5 | 621.0 | 590.0 | 665.6 | 617.0 | 577.1 | 593.4 | 671.9 | 641.2 | 585.3 | 596.9 | 654.8 | 613.5 | 550.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 35.8 | 38.7 | 40.0 | 39.6 | 42.9 | 32.3 | 35.3 | 27.8 | 24.1 | 31.4 | 41.6 | 22.7 | 23.1 | 49.3 | 26.1 | 18.1 | 17.2 | 27.4 | 16.9 | 19.4 | 19.8 | 16.3 | 20.1 | 18.7 | 17.2 | 16.1 | 17.0 | 18.5 | 16.4 | 18.7 | 15.3 | 16.8 | 15.6 | 16.3 | 15.4 | 19.6 | 15.1 | 17.3 | 14.8 | 14.2 |
| Short Term Debt | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 0.0 | 0.0 | 15.2 | 11.0 | 6.8 | 2.5 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.2 | 7.2 | 7.0 | 7.3 | 7.2 | 7.4 | 6.8 | 5.6 | 5.3 | 5.3 | 5.1 | 5.0 | 4.9 | 4.9 | 4.7 | 4.4 | ||||||||||||||||||||||||
| Accrued Expenses | 26.1 | 33.4 | 32.9 | 31.0 | 23.5 | 26.2 | 31.2 | 29.8 | 23.6 | 25.8 | 29.0 | 30.3 | 22.1 | 30.5 | 33.7 | 32.1 | 27.2 | 36.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 100.9 | 95.8 | 173.7 | 154.7 | 115.8 | 70.2 | 147.5 | 145.0 | 122.1 | 118.5 | 187.7 | 151.0 | 114.4 | 100.4 | 161.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 208.7 | 211.4 | 216.6 | 236.7 | 265.9 | 266.3 | 222.0 | 222.1 | 242.4 | 242.7 | 242.5 | 242.9 | 273.4 | 273.9 | 274.4 | 274.9 | 305.4 | 305.8 | 306.2 | 306.7 | 307.3 | 181.9 |
| Operating Lease Liabilities Non-Current | 62.4 | 60.1 | 59.5 | 60.9 | 62.6 | 64.8 | 63.8 | 12.8 | 12.6 | 13.9 | 13.3 | 12.7 | 13.0 | 14.0 | 13.7 | 13.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 33.5 | 33.1 | 30.2 | 24.7 | 24.6 | 24.6 | 25.4 | 27.7 | 28.0 | 27.9 | 27.7 | 28.6 | 28.7 | 29.8 | 30.7 | 30.8 | 30.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.5 | 6.1 | 5.7 | 5.7 | 5.4 | 5.9 | 6.6 | 7.0 | 5.3 | 6.1 | 6.3 | 5.3 | 5.0 | 5.5 | 5.1 | 4.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 350.9 | 345.3 | 419.6 | 398.2 | 362.2 | 325.8 | 404.8 | 380.3 | 359.9 | 361.9 | 435.0 | 403.0 | 368.9 | 359.8 | 424.3 | 393.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 106.6 | 107.4 | 101.5 | 100.6 | 81.6 | 88.4 | 87.5 | 62.1 | 44.6 | 59.7 | 59.4 | 60.5 | 43.4 | 63.5 | 58.7 | 52.2 | 41.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 3.3 | 3.2 | 4.4 | 4.8 | 5.0 | 5.5 | 4.2 | 6.2 | 6.7 | 6.4 | 8.8 | 8.9 | 7.5 | 9.1 | 8.4 | 4.6 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 279.4 | 281.4 | 275.3 | 273.3 | 258.9 | 264.2 | 260.8 | 236.7 | 217.2 | 231.6 | 236.9 | 238.2 | 216.4 | 237.1 | 230.4 | 219.7 | 207.1 | |||||||||||||||||||||||
| Total Equity | 279.4 | 281.4 | 275.3 | 273.3 | 258.9 | 264.2 | 260.8 | 236.7 | 217.2 | 231.6 | 236.9 | 238.2 | 216.4 | 237.1 | 230.4 | 219.7 | 207.1 | 214.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 0.0 | 0.0 | 15.2 | 11.0 | 6.8 | 2.5 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 219.9 | 222.6 | 218.0 | 238.3 | 267.9 | 268.3 | 223.9 | 244.2 | 244.6 | 244.9 | 245.2 | 275.7 | 276.2 | 276.7 | 277.1 | 307.6 | 308.1 | 308.6 | 309.1 | 309.6 | 310.1 | 183.5 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 212.5 | |||||||||||||||||||||
| Working Capital | 166.8 | 170.2 | 174.9 | 172.1 | 158.5 | 168.0 | 168.6 | 148.8 | 129.1 | 143.7 | 149.4 | 153.5 | 133.2 | 152.5 | 148.2 | 141.8 | 129.3 | 138.5 | ||||||||||||||||||||||
| Book Value | 279.4 | 281.4 | 275.3 | 273.3 | 258.9 | 264.2 | 260.8 | 236.7 | 217.2 | 231.6 | 236.9 | 238.2 | 216.4 | 237.1 | 230.4 | 219.7 | 207.1 | 214.6 | ||||||||||||||||||||||
| Tangible Book Value | 47.9 | 48.4 | 53.3 | 49.7 | 33.8 | 37.5 | 32.4 | 6.7 | (14.4) | (2.6) | 0.1 | (1.3) | (25.7) | (7.6) | (16.9) | (30.3) | (45.5) | |||||||||||||||||||||||
| 5.6 |
| 4.5 |
| 5.2 |
| 5.3 |
| 4.7 |
| 4.7 |
| 5.2 |
| 3.5 |
| 4.2 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.6 |
| 2.9 |
| 3.2 |
| 2.9 |
| 3.4 |
| 2.8 |
| 3.5 |
| 2.9 |
| 4.4 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.9 |
| 220.4 |
| 247.6 |
| 213.1 |
| 197.9 |
| 217.2 |
| 248.7 |
| 223.0 |
| 202.5 |
| 211.5 |
| 272.6 |
| 227.0 |
| 180.0 |
| 199.1 |
| 232.1 |
| 186.3 |
| 156.7 |
| 198.1 |
| 205.9 |
| 182.8 |
| 164.0 |
| 176.4 |
| 209.5 |
| 183.4 |
| 82.7 |
| 80.4 |
| 78.6 |
| 76.2 |
| 74.4 |
| 72.2 |
| 70.2 |
| 68.4 |
| 66.3 |
| 64.2 |
| 62.2 |
| 60.3 |
| 58.3 |
| 56.3 |
| 54.5 |
| 52.8 |
| 51.0 |
| 49.4 |
| 47.7 |
| 46.0 |
| 44.4 |
| 42.6 |
| 41.2 |
| 65.6 |
| 66.8 |
| 64.6 |
| 64.3 |
| 64.4 |
| 64.3 |
| 62.2 |
| 59.1 |
| 58.5 |
| 58.4 |
| 56.8 |
| 56.4 |
| 53.8 |
| 55.2 |
| 54.3 |
| 54.1 |
| 52.9 |
| 54.0 |
| 52.7 |
| 52.6 |
| 51.7 |
| 52.1 |
| 51.3 |
| 44.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.1 |
| 113.1 |
| 113.1 |
| 113.1 |
| 113.1 |
| 113.1 |
| 241.0 |
| 241.0 |
| 241.0 |
| 241.0 |
| 241.0 |
| 241.0 |
| 241.0 |
| 241.0 |
| 241.0 |
| 241.0 |
| 240.9 |
| 240.6 |
| 238.3 |
| 238.3 |
| 233.1 |
| 160.9 |
| 142.1 |
| 144.7 |
| 147.4 |
| 150.1 |
| 152.8 |
| 155.5 |
| 158.2 |
| 161.0 |
| 163.7 |
| 166.5 |
| 169.2 |
| 171.9 |
| 174.7 |
| 177.5 |
| 180.4 |
| 183.3 |
| 186.2 |
| 189.0 |
| 192.0 |
| 192.1 |
| 194.9 |
| 202.0 |
| 124.2 |
| 17.3 |
| 18.5 |
| 19.1 |
| 19.8 |
| 20.4 |
| 21.4 |
| 22.5 |
| 22.5 |
| 21.6 |
| 22.6 |
| 22.2 |
| 22.3 |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 9.3 |
| 8.9 |
| 7.9 |
| 8.4 |
| 7.9 |
| 7.9 |
| 7.7 |
| 6.2 |
| 7.8 |
| 6.9 |
| 6.7 |
| 5.9 |
| 5.5 |
| 5.4 |
| 5.1 |
| 4.5 |
| 4.2 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 572.5 |
| 600.2 |
| 568.9 |
| 556.6 |
| 579.2 |
| 611.3 |
| 584.9 |
| 692.5 |
| 705.7 |
| 766.9 |
| 723.9 |
| 676.0 |
| 676.2 |
| 712.7 |
| 668.7 |
| 640.6 |
| 685.2 |
| 694.1 |
| 673.5 |
| 651.2 |
| 666.2 |
| 700.1 |
| 516.8 |
| 11.1 |
| 11.1 |
| 1.5 |
| 1.7 |
| 2.0 |
| 2.0 |
| 1.9 |
| 22.1 |
| 2.1 |
| 2.1 |
| 2.7 |
| 32.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 32.7 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.4 |
| 4.3 |
| 4.3 |
| 4.1 |
| 3.8 |
| 3.8 |
| 3.6 |
| 3.5 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.7 |
| 33.3 |
| 27.4 |
| 30.8 |
| 28.7 |
| 25.8 |
| 22.1 |
| 26.5 |
| 27.6 |
| 23.9 |
| 18.4 |
| 23.3 |
| 28.4 |
| 23.9 |
| 18.1 |
| 21.0 |
| 20.7 |
| 23.3 |
| 19.1 |
| 27.3 |
| 35.8 |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.7 |
| 73.6 |
| 81.9 |
| 110.2 |
| 75.5 |
| 69.6 |
| 66.2 |
| 78.0 |
| 57.3 |
| 83.8 |
| 78.1 |
| 127.1 |
| 89.9 |
| 64.3 |
| 79.1 |
| 93.9 |
| 49.4 |
| 40.9 |
| 80.8 |
| 69.4 |
| 57.4 |
| 44.0 |
| 51.4 |
| 89.6 |
| 40.3 |
| 14.3 |
| 15.4 |
| 14.8 |
| 15.5 |
| 16.4 |
| 17.4 |
| 18.5 |
| 18.6 |
| 18.0 |
| 19.0 |
| 18.8 |
| 19.0 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.8 |
| 27.6 |
| 27.2 |
| 27.0 |
| 26.7 |
| 28.7 |
| 27.5 |
| 46.0 |
| 47.2 |
| 48.6 |
| 48.7 |
| 49.2 |
| 48.2 |
| 46.4 |
| 42.9 |
| 41.0 |
| 39.3 |
| 59.0 |
| 57.6 |
| 55.3 |
| 54.6 |
| 57.7 |
| 56.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 7.5 |
| 11.4 |
| 12.8 |
| 13.5 |
| 16.2 |
| 25.7 |
| 24.2 |
| 23.2 |
| 19.8 |
| 20.9 |
| 20.3 |
| 17.1 |
| 14.9 |
| 14.4 |
| 15.5 |
| 16.2 |
| 17.0 |
| 16.5 |
| 13.5 |
| 16.3 |
| 15.7 |
| 14.5 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 343.4 |
| 357.9 |
| 390.0 |
| 359.7 |
| 360.0 |
| 379.0 |
| 423.4 |
| 400.5 |
| 399.5 |
| 392.5 |
| 466.9 |
| 429.4 |
| 399.9 |
| 393.4 |
| 438.0 |
| 398.6 |
| 389.3 |
| 428.5 |
| 467.5 |
| 451.5 |
| 438.9 |
| 445.7 |
| 486.0 |
| 305.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 49.7 |
| 49.3 |
| 41.7 |
| 47.7 |
| 36.1 |
| 33.3 |
| 143.6 |
| 160.7 |
| 155.5 |
| 149.4 |
| 130.2 |
| 136.8 |
| 127.0 |
| 123.2 |
| 108.1 |
| 115.7 |
| 86.7 |
| 82.9 |
| 73.6 |
| 82.4 |
| 77.7 |
| 75.7 |
| 3.2 |
| (1.1) |
| (3.5) |
| (4.1) |
| (5.0) |
| (5.5) |
| (6.1) |
| (6.6) |
| (7.1) |
| (2.8) |
| (10.5) |
| (9.5) |
| (7.1) |
| (6.0) |
| (4.0) |
| (4.8) |
| (5.7) |
| (6.6) |
| (6.9) |
| (6.9) |
| (6.7) |
| (6.7) |
| (7.7) |
| (7.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.6 |
| 210.2 |
| 209.2 |
| 196.6 |
| 200.2 |
| 187.9 |
| 184.4 |
| 293.0 |
| 313.2 |
| 300.0 |
| 294.4 |
| 276.1 |
| 282.8 |
| 274.7 |
| 270.1 |
| 251.3 |
| 256.7 |
| 226.6 |
| 222.0 |
| 212.3 |
| 220.5 |
| 214.1 |
| 211.6 |
| 210.2 |
| 209.2 |
| 196.6 |
| 200.2 |
| 187.9 |
| 184.4 |
| 293.0 |
| 313.2 |
| 300.0 |
| 294.4 |
| 276.1 |
| 282.8 |
| 274.7 |
| 270.1 |
| 251.3 |
| 256.7 |
| 226.6 |
| 222.0 |
| 212.3 |
| 220.5 |
| 214.1 |
| 211.6 |
| 207.4 |
| 182.5 |
| 197.3 |
| 253.6 |
| 233.4 |
| 196.8 |
| 208.6 |
| 239.7 |
| 239.9 |
| 244.9 |
| 247.9 |
| - |
| - |
| 264.2 |
| 270.7 |
| 306.6 |
| 304.3 |
| 301.1 |
| 290.9 |
| 309.8 |
| 134.9 |
| 137.4 |
| 137.6 |
| 128.2 |
| 151.0 |
| 170.6 |
| 165.7 |
| 118.7 |
| 133.4 |
| 145.5 |
| 137.1 |
| 115.7 |
| 120.0 |
| 138.3 |
| 136.8 |
| 115.8 |
| 117.3 |
| 136.5 |
| 125.5 |
| 120.0 |
| 125.0 |
| 119.8 |
| 143.1 |
| 210.2 |
| 209.2 |
| 196.6 |
| 200.2 |
| 187.9 |
| 184.4 |
| 293.0 |
| 313.2 |
| 300.0 |
| 294.4 |
| 276.1 |
| 282.8 |
| 274.7 |
| 270.1 |
| 251.3 |
| 256.7 |
| 226.6 |
| 222.0 |
| 212.3 |
| 220.5 |
| 214.1 |
| 211.6 |
| (40.6) |
| (47.6) |
| (51.3) |
| (66.6) |
| (65.7) |
| (80.8) |
| (87.0) |
| (109.0) |
| (91.6) |
| (107.5) |
| (115.8) |
| (136.8) |
| (132.9) |
| (143.8) |
| (151.3) |
| (173.0) |
| (170.5) |
| (203.3) |
| (210.6) |
| (218.1) |
| (212.7) |
| (221.0) |
| (73.5) |