| (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 | - | - | - | - | - | 45.2 | 38.9 | 43.6 | 44.4 | 30.7 | 30.4 | 29.6 | 24.3 | 28.1 | 32.1 | 22.7 | 24.1 | 19.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | 45.2 | 38.9 | 43.6 | 44.4 | 30.7 | 30.4 | 29.6 | 24.3 | 28.1 | 32.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 113.2 | 111.4 | 106.9 | 125.3 | 98.2 | 92.7 | 83.5 | 73.1 | 74.0 | 63.4 | 63.6 | 67.9 | 67.6 | 61.7 | 68.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 148.7 | 129.9 | 148.8 | 147.5 | 114.5 | 97.5 | 95.7 | 85.3 | 77.9 | 74.5 | 69.9 | 80.0 | 73.8 | 86.9 | 88.6 | 73.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 461.0 | 408.9 | 412.2 | 371.5 | 336.0 | 306.0 | 294.7 | 261.7 | 261.2 | 247.2 | 224.9 | 237.4 | 231.2 | 218.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 32.9 | 18.4 | 48.8 | 68.4 | 40.0 | 33.3 | 53.7 | 25.0 | 34.6 | 42.9 | 31.8 | 31.7 | 13.1 | 9.3 | 28.0 | 9.4 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 13.9 | 13.8 | 13.6 | 13.4 | 13.2 | 13.0 | 12.8 | 12.7 | 12.6 | 12.5 | 12.5 | 12.4 | 10.8 | 10.8 | 10.7 | 10.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 38.3 | 20.8 | 55.3 | 71.4 | 43.2 | 38.5 | 57.1 | 26.4 | 36.0 | 44.4 | 31.9 | 31.9 | 13.2 | 9.6 | 28.6 | 10.7 | ||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.9 | |||||||||||||||||||||||||
| - |
| 22.7 |
| 24.1 |
| 19.9 |
| 56.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 13.0 | 11.7 | 8.2 | 13.3 | 19.8 | 17.7 | - | - | - | - | 4.0 | 6.9 | 6.1 | - | - | - | - | - |
| Other Current Assets | 5.2 | 5.5 | 7.3 | 4.9 | 3.2 | 3.3 | 4.3 | 2.9 | 2.2 | 8.4 | 6.3 | 6.6 | 3.2 | 2.4 | 2.3 | 1.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 363.5 | 315.8 | 324.8 | 328.2 | 272.1 | 256.3 | 232.0 | 214.3 | 207.1 | 189.1 | 179.9 | 200.7 | 185.7 | 194.1 | 205.5 | 167.3 | - | - |
| 198.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 238.3 | 213.8 | 204.3 | 196.5 | 186.2 | 180.0 | 170.7 | 158.7 | 152.6 | 142.1 | 133.0 | 134.8 | 130.8 | 125.1 | 115.8 | - | - | - |
| Property,Plant & Equipment Net | 222.8 | 195.1 | 207.9 | 175.0 | 149.8 | 126.0 | 124.0 | 103.0 | 108.6 | 105.1 | 92.0 | 102.5 | 100.5 | 93.3 | 82.9 | 76.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 30.7 | 26.7 | 29.5 | 28.0 | 28.2 | 29.5 | 27.8 | 15.6 | 16.5 | 15.8 | 15.8 | 17.8 | 13.9 | 15.5 | 12.2 | 12.3 | - | - |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.4 | 15.1 | 8.5 | 10.0 | 10.5 | 11.3 | 14.1 | 11.8 | 14.0 | 11.4 | 12.7 | - | - |
| Operating Lease Right Of Use Assets | 9.7 | 10.1 | 11.7 | 10.8 | 12.4 | 13.1 | 12.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 7.5 | 6.5 | 7.1 | 5.3 | 3.8 | 10.9 | 7.6 | 6.9 | 7.8 | 10.2 | 12.7 | 5.8 | 3.4 | 6.1 | 5.6 | 3.6 | - | - |
| Other Non-Current Assets | 9.4 | 10.0 | 9.2 | 7.1 | 10.7 | 10.9 | 14.6 | 10.6 | 9.7 | 10.3 | 11.7 | 13.1 | 17.1 | 10.0 | 9.9 | 8.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 653.6 | 573.9 | 603.2 | 568.5 | 489.0 | 461.1 | 433.6 | 358.8 | 359.8 | 340.9 | 323.4 | 354.0 | 332.4 | 333.1 | 327.3 | 281.0 | - | - |
| - |
| - |
| Short Term Debt | 5.4 | 2.4 | 6.5 | 3.0 | 3.1 | 5.2 | 3.4 | 1.4 | 1.4 | 1.4 | 0.1 | 0.1 | 0.2 | 0.3 | 0.6 | 1.3 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.7 | 1.6 | 1.7 | 1.6 | 2.0 | 2.2 | 2.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 29.2 | 25.9 | 28.0 | 15.0 | 13.8 | 14.7 | 11.8 | 11.2 | 11.5 | 10.0 | 9.3 | 13.0 | 11.1 | 12.0 | 12.5 | 9.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 114.7 | 108.4 | 111.3 | 115.3 | 105.5 | 103.8 | 81.1 | 69.5 | 62.8 | 55.5 | 51.7 | 55.3 | 52.2 | 58.2 | 61.8 | 56.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.0 | 6.5 | 7.9 | 7.0 | 8.2 | 8.7 | 8.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.7 | 3.8 | 3.5 | 4.2 | 2.8 | 2.9 | 3.1 | 1.7 | 2.1 | 2.1 | 2.5 | 3.3 | 3.6 | 4.5 | 3.3 | 3.6 | - | - |
| Pension Obligations | - | - | - | - | 3.7 | 5.8 | 5.3 | 5.3 | 10.7 | 10.4 | 11.6 | 12.5 | 5.0 | 13.2 | 15.8 | 9.5 | - | - |
| Other Non-Current Liabilities | 18.8 | 14.5 | 15.5 | 14.9 | 12.7 | 14.4 | 13.6 | 8.0 | 11.1 | 6.5 | 6.9 | 6.4 | 4.6 | 4.5 | 3.8 | 3.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 178.1 | 151.6 | 187.0 | 209.9 | 172.9 | 169.0 | 165.0 | 109.4 | 121.2 | 117.4 | 104.4 | 111.0 | 80.1 | 92.0 | 114.5 | 84.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 584.4 | 553.2 | 520.2 | 460.9 | 410.7 | 379.0 | 353.3 | 334.2 | 311.8 | 303.4 | 292.3 | 289.8 | 238.2 | 227.6 | 206.5 | 184.1 | - | - |
| Accumulated Other Comprehensive Income | (53.4) | (82.9) | (60.3) | (70.0) | (61.7) | (54.6) | (57.4) | (59.6) | (47.4) | (57.4) | (54.2) | (35.1) | (17.7) | (13.7) | (17.0) | (6.0) | - | - |
| Treasury Stock | 136.6 | 126.8 | 118.2 | 99.3 | 93.8 | 88.6 | 79.1 | 72.3 | 68.1 | 59.6 | 54.6 | 47.0 | - | - | - | - | - | - |
| Minority Interest | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | (0.7) | - | - |
| Total Stockholders Equity | 475.5 | 422.3 | 416.2 | 358.6 | 316.1 | 292.1 | 268.5 | 249.4 | 238.5 | 223.5 | 219.0 | 242.9 | 252.3 | 241.1 | 212.9 | 197.3 | 170.8 | 137.0 |
| Total Equity | 475.6 | 422.3 | 416.2 | 358.6 | 316.1 | 292.1 | 268.6 | 249.4 | 238.5 | 223.5 | 219.0 | 242.9 | 252.3 | 241.1 | 212.9 | 196.7 | 170.8 | 137.0 |
| - |
| - |
| Net debt | - | - | - | - | - | (6.6) | 18.1 | (17.2) | (8.3) | 13.7 | 1.5 | 2.2 | (11.0) | (18.5) | (3.5) | (12.0) | - | - |
| Working Capital | 248.8 | 207.4 | 213.5 | 212.8 | 166.6 | 152.5 | 150.9 | 144.8 | 144.3 | 133.7 | 128.2 | 145.3 | 133.5 | 135.9 | 143.7 | 110.8 | - | - |
| Book Value | 475.5 | 422.3 | 416.2 | 358.6 | 316.1 | 292.1 | 268.5 | 249.4 | 238.5 | 223.5 | 219.0 | 242.9 | 252.3 | 241.1 | 212.9 | 197.3 | 170.8 | 137.0 |
| Tangible Book Value | 444.8 | 395.6 | 386.7 | 330.6 | 287.9 | 248.1 | 225.6 | 225.3 | 212.0 | 197.3 | 191.9 | 211.0 | 226.7 | 211.5 | 189.3 | 172.3 | - | - |
| 30.1 |
| 34.6 |
| 36.4 |
| 38.3 |
| 33.5 |
| 34.7 |
| 45.2 |
| 41.2 |
| 36.5 |
| 34.1 |
| 38.9 |
| 41.2 |
| 41.3 |
| 43.5 |
| 43.6 |
| 34.0 |
| 41.4 |
| 45.5 |
| 44.4 |
| 39.2 |
| 28.0 |
| 31.0 |
| 30.7 |
| 32.9 |
| 28.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.9 | 30.1 | 34.6 | 36.4 | 38.3 | 33.5 | 34.7 | 45.2 | 41.2 | 36.5 | 34.1 | 38.9 | 41.2 | 41.3 | 43.5 | 43.6 | 34.0 | 41.4 | 45.5 | 44.4 | 39.2 | 28.0 | 31.0 | 30.7 | 32.9 | 28.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 130.8 | 113.2 | 120.8 | 123.9 | 118.5 | 111.4 | 110.9 | 101.5 | 111.5 | 106.9 | 126.0 | 144.6 | 141.1 | 125.3 | 122.9 | 123.1 | 115.8 | 98.2 | 108.0 | 104.7 | 93.7 | 92.7 | 96.7 | 94.8 | 83.4 | 83.5 | 85.8 | 91.8 | 73.6 | 73.1 | 87.0 | 78.1 | 77.4 | 74.0 | 80.4 | 79.7 | 70.5 | 63.4 | 69.5 | 65.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 151.8 | 148.7 | 146.1 | 143.4 | 135.1 | 129.9 | 142.7 | 141.8 | 141.5 | 148.8 | 149.6 | 148.5 | 149.8 | 147.5 | 134.6 | 127.4 | 126.1 | 114.5 | 108.6 | 105.4 | 99.7 | 97.5 | 94.3 | 95.5 | 92.5 | 95.7 | 92.2 | 92.7 | 87.6 | 85.3 | 82.4 | 83.2 | 83.3 | 77.9 | 75.7 | 75.5 | 77.4 | 74.5 | 73.7 | 72.1 |
| Prepaid Expenses | 13.0 | 13.0 | 14.1 | 12.7 | 12.3 | 11.7 | 13.1 | 7.4 | 8.3 | 8.2 | 8.3 | 8.7 | 8.3 | 13.3 | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 6.3 | 5.2 | 6.3 | 6.3 | 6.0 | 5.5 | 6.5 | 7.0 | 7.1 | 7.3 | 10.5 | 8.4 | 8.2 | 4.9 | 3.3 | 5.6 | 3.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 371.4 | 363.5 | 360.3 | 353.2 | 326.7 | 315.8 | 320.6 | 305.1 | 314.3 | 324.8 | 338.2 | 353.4 | 339.2 | 328.2 | 308.2 | 307.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 465.3 | 461.0 | 449.7 | 441.2 | 423.7 | 408.9 | 417.7 | 408.4 | 408.1 | 412.2 | 396.4 | 396.6 | 390.0 | 371.5 | 346.2 | 346.5 | 346.9 | 336.0 | 334.2 | 334.3 | 326.1 | 306.0 | 309.8 | 295.7 | 285.1 | 294.7 | 286.1 | 279.9 | 265.4 | 261.7 | 261.7 | 259.8 | 266.7 | 261.2 | 262.9 | 257.4 | 253.6 | 247.2 | 249.5 | 246.3 |
| Accumulated Depreciation | 240.0 | 238.3 | 231.9 | 229.3 | 220.6 | 213.8 | 216.5 | 207.9 | 204.8 | 204.3 | 195.3 | 196.3 | 193.9 | 196.5 | 186.3 | 189.0 | 190.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 225.3 | 222.8 | 217.8 | 211.9 | 203.1 | 195.1 | 201.2 | 200.4 | 203.2 | 207.9 | 201.1 | 200.3 | 196.2 | 175.0 | 159.9 | 157.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 30.4 | 30.7 | 30.5 | 29.5 | 27.7 | 26.7 | 28.7 | 27.9 | 28.6 | 29.5 | 28.4 | 29.5 | 28.7 | 28.0 | 26.3 | 34.8 | 38.4 | 28.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.2 | 9.7 | 9.9 | 10.5 | 10.1 | 10.1 | 10.7 | 10.6 | 11.0 | 11.7 | 11.6 | 10.9 | 10.8 | 10.8 | 10.0 | 11.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 6.8 | 7.5 | 7.3 | 7.2 | 6.3 | 6.5 | 9.5 | 7.7 | 7.4 | 7.1 | 6.9 | 6.4 | 6.1 | 5.3 | 5.9 | 5.6 | 5.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 9.0 | 9.4 | 9.2 | 9.2 | 8.7 | 10.0 | 10.2 | 9.8 | 9.7 | 9.2 | 7.6 | 6.9 | 6.7 | 7.1 | 6.7 | 6.1 | 6.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 661.8 | 653.6 | 644.6 | 631.5 | 592.5 | 573.9 | 592.0 | 572.6 | 586.1 | 603.2 | 606.6 | 621.9 | 602.2 | 568.5 | 530.7 | 537.1 | 534.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 5.9 | 5.4 | 4.7 | 3.9 | 3.4 | 2.4 | 2.6 | 2.8 | 7.1 | 6.5 | 6.7 | 6.9 | 3.0 | 3.0 | 3.2 | 3.2 | 3.3 | 3.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.5 | 1.7 | 1.8 | 1.8 | 1.8 | 1.6 | 1.6 | 1.6 | 1.5 | 1.7 | 1.6 | 1.2 | 1.5 | 1.6 | 1.6 | 2.0 | ||||||||||||||||||||||||
| Accrued Expenses | 24.1 | 29.2 | 30.7 | 25.6 | 20.8 | 25.9 | 29.5 | 24.4 | 23.3 | 28.0 | 23.2 | 19.9 | 18.7 | 15.0 | 28.4 | 24.3 | 20.4 | 21.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 123.6 | 114.7 | 116.4 | 114.8 | 105.9 | 108.4 | 114.0 | 104.0 | 99.7 | 111.3 | 135.8 | 126.8 | 125.2 | 115.3 | 120.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 34.7 | 32.9 | 31.3 | 27.9 | 25.7 | 18.4 | 24.6 | 28.8 | 47.9 | 48.8 | 45.3 | 68.9 | 68.4 | 68.4 | 55.9 | 57.5 | 60.6 | 40.0 | 42.4 | 42.1 | 37.4 | 33.3 | 45.2 | 57.7 | 58.7 | 53.7 | 52.9 | 55.2 | 41.8 | 25.0 | 32.7 | 37.3 | 43.8 | 34.6 | 32.8 | 36.6 | 45.3 | 42.9 | 44.2 | 44.6 |
| Operating Lease Liabilities Non-Current | 5.5 | 6.0 | 6.2 | 6.7 | 6.5 | 6.5 | 7.0 | 7.0 | 7.4 | 7.9 | 7.9 | 7.5 | 7.1 | 7.0 | 6.3 | 7.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5.5 | 5.7 | 5.7 | 3.5 | 3.0 | 3.8 | 2.8 | 2.2 | 3.4 | 3.5 | 3.0 | 3.3 | 3.5 | 4.2 | 3.9 | 4.2 | 4.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 3.1 | 3.4 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 18.9 | 18.8 | 18.7 | 17.9 | 15.6 | 14.5 | 14.6 | 14.3 | 14.3 | 15.5 | 14.8 | 17.0 | 17.3 | 14.9 | 12.6 | 12.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 188.2 | 178.1 | 178.3 | 170.7 | 156.6 | 151.6 | 163.0 | 156.4 | 172.7 | 187.0 | 206.8 | 223.5 | 221.5 | 209.9 | 199.7 | 204.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 13.9 | 13.9 | 13.8 | 13.8 | 13.8 | 13.8 | 13.7 | 13.7 | 13.7 | 13.6 | 13.6 | 13.5 | 13.5 | 13.4 | 13.3 | 13.3 | 13.3 | 13.2 | 13.2 | 13.2 | 13.2 | 13.0 | 13.0 | 13.0 | 13.0 | 12.8 | 12.8 | 12.8 | 12.8 | 12.7 | 12.6 | 12.6 | 12.6 | 12.6 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 593.9 | 584.4 | 577.0 | 575.4 | 563.7 | 553.2 | 543.7 | 537.1 | 528.7 | 520.2 | 514.8 | 500.7 | 481.3 | 460.9 | 445.5 | 434.7 | 421.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (54.8) | (53.4) | (55.5) | (62.3) | (76.1) | (82.9) | (65.1) | (72.7) | (66.8) | (60.3) | (70.4) | (63.6) | (66.0) | (70.0) | (81.8) | |||||||||||||||||||||||||
| Treasury Stock | 145.5 | 136.6 | 134.7 | 130.2 | 127.8 | 126.8 | 126.5 | 124.3 | 123.7 | 118.2 | 117.7 | 109.1 | 103.0 | 99.3 | 97.8 | 95.6 | 95.6 | 93.8 | ||||||||||||||||||||||
| Minority Interest | 0.1 | 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) | |||||||||||||||||||||||
| Total Stockholders Equity | 473.5 | 475.5 | 466.3 | 460.7 | 435.8 | 422.3 | 429.0 | 416.2 | 413.4 | 416.2 | 399.8 | 398.4 | 380.7 | 358.6 | 331.0 | 332.7 | 328.9 | |||||||||||||||||||||||
| Total Equity | 473.6 | 475.6 | 466.3 | 460.8 | 435.8 | 422.3 | 429.0 | 416.2 | 413.4 | 416.2 | 399.8 | 398.4 | 380.7 | 358.6 | 331.0 | 332.7 | 328.9 | 316.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 40.6 | 38.3 | 36.0 | 31.8 | 29.1 | 20.8 | 27.2 | 31.6 | 55.0 | 55.3 | 51.9 | 75.8 | 71.4 | 71.4 | 59.1 | 60.7 | 63.9 | 43.2 | 45.5 | 48.8 | 46.4 | 38.5 | 52.4 | 60.4 | 62.0 | 57.1 | 55.6 | 57.5 | 43.3 | 26.4 | 34.1 | 38.8 | 45.2 | 36.0 | 34.3 | 38.0 | 46.8 | 44.4 | 45.8 | 46.2 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.2 | 30.6 | 29.2 | 6.8 | 7.2 | |||||||||||||||||||||
| Working Capital | 247.8 | 248.8 | 243.8 | 238.4 | 220.8 | 207.4 | 206.6 | 201.1 | 214.6 | 213.5 | 202.4 | 226.7 | 214.0 | 212.8 | 187.7 | 187.4 | 183.6 | 166.6 | ||||||||||||||||||||||
| Book Value | 473.5 | 475.5 | 466.3 | 460.7 | 435.8 | 422.3 | 429.0 | 416.2 | 413.4 | 416.2 | 399.8 | 398.4 | 380.7 | 358.6 | 331.0 | 332.7 | 328.9 | 316.1 | ||||||||||||||||||||||
| Tangible Book Value | 443.2 | 444.8 | 435.8 | 431.2 | 408.0 | 395.6 | 400.3 | 388.3 | 384.8 | 386.7 | 371.4 | 368.9 | 352.0 | 330.6 | 304.7 | 297.9 | 290.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.4 |
| 3.1 |
| 3.3 |
| 3.3 |
| 2.5 |
| 3.1 |
| 2.7 |
| 4.3 |
| 4.8 |
| 2.0 |
| 4.1 |
| 2.9 |
| 3.7 |
| 4.1 |
| 2.6 |
| 2.2 |
| 1.9 |
| 2.3 |
| 6.4 |
| 8.4 |
| 6.2 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.1 |
| 272.1 |
| 271.4 |
| 258.6 |
| 240.0 |
| 256.3 |
| 245.9 |
| 238.2 |
| 222.5 |
| 232.0 |
| 232.9 |
| 237.2 |
| 220.9 |
| 214.3 |
| 215.9 |
| 214.4 |
| 217.8 |
| 207.1 |
| 206.8 |
| 195.5 |
| 196.0 |
| 189.1 |
| 192.2 |
| 182.6 |
| 186.2 |
| 186.2 |
| 185.8 |
| 180.7 |
| 180.0 |
| 175.4 |
| 171.4 |
| 165.8 |
| 170.7 |
| 168.4 |
| 167.7 |
| 162.2 |
| 158.7 |
| 157.1 |
| 154.6 |
| 156.9 |
| 152.6 |
| 154.6 |
| 150.2 |
| 146.8 |
| 142.1 |
| 142.2 |
| 139.0 |
| 156.4 |
| 149.8 |
| 148.1 |
| 148.5 |
| 145.4 |
| 126.0 |
| 134.4 |
| 124.3 |
| 119.4 |
| 124.0 |
| 117.7 |
| 112.3 |
| 103.2 |
| 103.0 |
| 104.6 |
| 105.2 |
| 109.8 |
| 108.6 |
| 108.3 |
| 107.2 |
| 106.8 |
| 105.1 |
| 107.3 |
| 107.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.7 |
| 29.3 |
| 28.8 |
| 29.5 |
| 27.7 |
| 27.0 |
| 25.8 |
| 27.8 |
| 25.3 |
| 28.7 |
| 25.5 |
| 15.6 |
| 15.9 |
| 15.9 |
| 16.6 |
| 16.5 |
| 16.7 |
| 16.5 |
| 16.1 |
| 15.8 |
| 16.6 |
| 16.3 |
| - |
| 13.7 |
| 13.8 |
| 14.4 |
| 13.9 |
| 13.8 |
| 13.5 |
| 15.1 |
| 15.2 |
| 12.9 |
| 8.3 |
| 8.5 |
| 8.9 |
| 9.1 |
| 9.8 |
| 10.0 |
| 10.4 |
| 10.5 |
| 10.5 |
| 10.5 |
| 11.2 |
| 11.4 |
| 11.8 |
| 12.4 |
| 12.9 |
| 13.4 |
| 12.4 |
| 13.1 |
| 12.8 |
| 13.0 |
| 13.1 |
| 12.5 |
| 12.5 |
| 13.0 |
| 10.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 8.9 |
| 9.2 |
| 5.5 |
| 10.9 |
| 6.5 |
| 6.3 |
| 6.1 |
| 7.6 |
| 8.2 |
| 7.5 |
| 6.7 |
| 6.9 |
| 7.8 |
| 8.0 |
| 7.9 |
| 7.8 |
| 10.3 |
| 10.9 |
| 10.5 |
| 10.2 |
| 13.9 |
| 13.6 |
| 10.7 |
| 10.6 |
| 10.7 |
| 11.0 |
| 10.9 |
| 10.8 |
| 13.7 |
| 13.0 |
| 14.6 |
| 13.2 |
| 13.6 |
| 12.4 |
| 10.6 |
| 10.9 |
| 11.5 |
| 14.0 |
| 9.7 |
| 10.1 |
| 11.0 |
| 10.6 |
| 10.3 |
| 11.4 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 489.0 |
| 493.6 |
| 483.4 |
| 457.0 |
| 461.1 |
| 452.0 |
| 436.3 |
| 413.3 |
| 433.6 |
| 425.0 |
| 425.2 |
| 387.1 |
| 358.8 |
| 364.0 |
| 364.1 |
| 376.0 |
| 359.8 |
| 362.6 |
| 351.6 |
| 350.5 |
| 340.9 |
| 352.6 |
| 342.2 |
| 3.1 |
| 6.7 |
| 9.0 |
| 5.2 |
| 7.2 |
| 2.8 |
| 3.3 |
| 3.4 |
| 2.7 |
| 2.3 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.6 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.9 |
| 20.0 |
| 16.8 |
| 14.7 |
| 17.8 |
| 15.2 |
| 11.2 |
| 11.8 |
| 15.0 |
| 14.4 |
| 11.5 |
| 11.2 |
| 14.3 |
| 13.4 |
| 11.7 |
| 11.5 |
| 13.8 |
| 12.4 |
| 10.5 |
| 10.0 |
| 12.7 |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.7 |
| 115.5 |
| 105.5 |
| 114.4 |
| 107.4 |
| 97.7 |
| 103.8 |
| 98.2 |
| 84.3 |
| 74.5 |
| 81.1 |
| 83.5 |
| 83.5 |
| 70.9 |
| 69.5 |
| 70.4 |
| 64.8 |
| 61.6 |
| 62.8 |
| 65.6 |
| 59.1 |
| 55.9 |
| 55.5 |
| 62.8 |
| 54.4 |
| 7.6 |
| 8.2 |
| 8.7 |
| 9.2 |
| 8.2 |
| 8.7 |
| 8.5 |
| 8.6 |
| 8.7 |
| 8.2 |
| 8.4 |
| 8.8 |
| 8.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.8 |
| 3.1 |
| 3.6 |
| 3.2 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.8 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.5 |
| 2.5 |
| 3.7 |
| 4.9 |
| 5.2 |
| 5.5 |
| 5.8 |
| 4.4 |
| 5.1 |
| 5.3 |
| 5.3 |
| 5.1 |
| 5.1 |
| 5.2 |
| 5.3 |
| 4.9 |
| 10.0 |
| 10.6 |
| 10.7 |
| 10.1 |
| 10.3 |
| 10.4 |
| 10.4 |
| 10.5 |
| 11.6 |
| 14.1 |
| 12.7 |
| 11.8 |
| 13.0 |
| 14.3 |
| 14.4 |
| 13.2 |
| 13.4 |
| 11.8 |
| 13.6 |
| 11.9 |
| 11.5 |
| 8.9 |
| 8.0 |
| 7.7 |
| 10.6 |
| 10.9 |
| 11.1 |
| 7.3 |
| 6.8 |
| 6.7 |
| 6.5 |
| 6.1 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 205.6 |
| 172.9 |
| 184.8 |
| 179.8 |
| 165.9 |
| 169.0 |
| 172.5 |
| 172.1 |
| 161.8 |
| 165.0 |
| 165.3 |
| 167.3 |
| 136.9 |
| 109.4 |
| 117.6 |
| 124.6 |
| 128.9 |
| 121.2 |
| 118.0 |
| 115.0 |
| 120.4 |
| 117.4 |
| 126.2 |
| 119.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 410.7 |
| 402.7 |
| 393.0 |
| 385.2 |
| 379.0 |
| 377.4 |
| 365.4 |
| 356.0 |
| 353.3 |
| 348.7 |
| 341.8 |
| 334.9 |
| 334.2 |
| 330.0 |
| 322.0 |
| 316.3 |
| 311.8 |
| 312.2 |
| 307.0 |
| 303.9 |
| 303.4 |
| 299.4 |
| 295.6 |
| (69.6) |
| (59.5) |
| (61.7) |
| (60.2) |
| (54.8) |
| (59.3) |
| (54.6) |
| (65.5) |
| (68.6) |
| (74.1) |
| (57.4) |
| (62.7) |
| (56.9) |
| (58.1) |
| (59.6) |
| (57.2) |
| (56.8) |
| (43.5) |
| (47.4) |
| (45.9) |
| (48.9) |
| (51.8) |
| (57.4) |
| (50.6) |
| (52.0) |
| 93.8 |
| 93.3 |
| 92.2 |
| 88.6 |
| 87.3 |
| 86.1 |
| 83.1 |
| 79.1 |
| 76.8 |
| 76.0 |
| 74.6 |
| 72.3 |
| 72.2 |
| 69.9 |
| 68.9 |
| 68.1 |
| 61.1 |
| 59.9 |
| 59.7 |
| 59.6 |
| 59.0 |
| 56.6 |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.1 |
| (0.0) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 316.1 |
| 308.8 |
| 303.6 |
| 291.1 |
| 292.1 |
| 279.6 |
| 264.2 |
| 251.5 |
| 268.5 |
| 259.7 |
| 257.9 |
| 250.2 |
| 249.4 |
| 246.4 |
| 239.5 |
| 247.0 |
| 238.5 |
| 244.7 |
| 236.6 |
| 230.1 |
| 223.5 |
| 226.5 |
| 223.0 |
| 308.8 |
| 303.6 |
| 291.1 |
| 292.1 |
| 279.6 |
| 264.2 |
| 251.5 |
| 268.6 |
| 259.7 |
| 257.8 |
| 250.2 |
| 249.4 |
| 246.4 |
| 239.5 |
| 247.0 |
| 238.5 |
| 244.7 |
| 236.6 |
| 230.1 |
| 223.5 |
| 226.5 |
| 223.0 |
| 15.3 |
| 11.7 |
| (6.6) |
| 11.2 |
| 23.9 |
| 27.9 |
| 18.1 |
| 14.4 |
| 16.2 |
| (0.2) |
| (17.2) |
| 0.1 |
| (2.6) |
| (0.2) |
| (8.3) |
| (4.9) |
| 10.0 |
| 15.7 |
| 13.7 |
| 12.9 |
| 18.0 |
| 157.0 |
| 151.2 |
| 142.4 |
| 152.5 |
| 147.7 |
| 153.9 |
| 148.0 |
| 150.9 |
| 149.4 |
| 153.7 |
| 150.0 |
| 144.8 |
| 145.5 |
| 149.6 |
| 156.2 |
| 144.3 |
| 141.2 |
| 136.4 |
| 140.1 |
| 133.7 |
| 129.4 |
| 128.2 |
| 308.8 |
| 303.6 |
| 291.1 |
| 292.1 |
| 279.6 |
| 264.2 |
| 251.5 |
| 268.5 |
| 259.7 |
| 257.9 |
| 250.2 |
| 249.4 |
| 246.4 |
| 239.5 |
| 247.0 |
| 238.5 |
| 244.7 |
| 236.6 |
| 230.1 |
| 223.5 |
| 226.5 |
| 223.0 |
| 287.9 |
| 280.1 |
| 260.7 |
| 248.5 |
| 248.1 |
| 238.0 |
| 223.3 |
| 212.2 |
| 225.6 |
| 219.2 |
| 216.3 |
| 216.4 |
| 225.3 |
| 221.7 |
| 214.6 |
| 220.6 |
| 212.0 |
| 217.6 |
| 209.7 |
| 203.5 |
| 197.3 |
| 198.7 |
| 195.3 |