| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 110.8 | 89.1 | 83.8 | 56.6 | 65.9 | 127.6 | 125.2 | 85.0 | 36.7 | 68.8 | 47.7 | 43.3 | 43.0 | 36.8 | 8.1 | 6.1 | 2.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 17.3 | 14.0 | 19.0 | 23.6 | 11.6 | 34.1 | 35.4 | 46.8 | 57.4 | 39.5 | 33.2 | 30.7 | 36.3 | 25.1 | 0.3 | - | - |
| Cash And Short Term Investments | 128.1 | 103.1 | 102.8 | 80.1 | 77.5 | 161.7 | 160.7 | 131.8 | 94.1 | 108.3 | 80.9 | 74.0 | 79.4 | 61.9 | 8.4 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 79.0 | 66.5 | 72.8 | 76.2 | 80.1 | 57.9 | 57.5 | 59.2 | 51.5 | 34.1 | 36.1 | 24.2 | 18.3 | 15.8 | 11.5 | ||
| Current Assets | |||||||||||||||||
| Inventory | 14.4 | 12.3 | 13.7 | 13.6 | 13.2 | 10.9 | 10.1 | 10.1 | 11.3 | 9.3 | 9.8 | 6.2 | 5.2 | 4.6 | 3.8 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 503.1 | 489.6 | 483.8 | 457.8 | 461.9 | 433.4 | 385.5 | 323.7 | 240.6 | 197.2 | 172.2 | 129.1 | 84.5 | 66.5 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 15.1 | 15.5 | 15.6 | 17.4 | 25.4 | 18.2 | 16.8 | 17.4 | 15.9 | 11.3 | 13.6 | 7.9 | 6.5 | 4.8 | 4.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | 0.6 | - | |
| 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 | - | - | - | - | - | - | - | - | 5.0 | - | - | - | 0.4 | 0.3 | 1.0 | - | |
| (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 | 124.0 | 110.8 | 104.4 | 90.4 | 82.7 | 89.1 | 87.9 | 96.1 | 92.8 | 83.8 | 83.5 | 66.5 | 62.1 | 56.6 | 59.4 | |||||||||||||||||||||||||
| 6.1 |
| 2.7 |
| - |
| - |
| - |
| Prepaid Expenses | 9.6 | 10.0 | 9.1 | 12.6 | 11.5 | 11.0 | 8.2 | 8.6 | 6.3 | 5.7 | 5.2 | 3.4 | 3.6 | 5.4 | 3.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 233.5 | 194.9 | 200.7 | 186.6 | 183.5 | 242.0 | 236.4 | 215.4 | 165.0 | 157.8 | 138.0 | 107.9 | 109.8 | 90.2 | 28.1 | - | - |
| 49.7 |
| - |
| - |
| Accumulated Depreciation | 287.8 | 262.3 | 230.2 | 200.0 | 181.6 | 150.8 | 121.8 | 95.7 | 74.2 | 57.8 | 46.7 | 37.5 | 28.4 | 21.2 | 15.5 | - | - |
| Property,Plant & Equipment Net | 215.3 | 227.3 | 253.7 | 257.8 | 280.3 | 282.7 | 263.7 | 228.0 | 166.4 | 139.5 | 125.5 | 91.6 | 56.1 | 45.3 | 34.2 | - | - |
| Long Term Investments | 14.3 | 17.8 | 8.0 | 26.4 | 14.3 | 59.4 | 13.0 | 23.6 | 37.0 | 84.5 | 64.8 | 54.3 | 64.0 | 37.0 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 274.0 | 274.0 | 274.0 | 274.0 | 400.6 | 128.8 | 128.8 | 128.8 | 128.5 | 28.9 | 28.9 | 28.9 | 0.0 | - | - | - | - |
| Intangible Assets | 18.6 | 21.4 | 25.6 | 31.3 | 38.0 | 14.4 | 17.4 | 19.9 | 19.1 | 2.7 | 3.3 | 4.1 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.8 | 3.0 | 4.6 | 3.8 | 5.6 | 9.9 | 11.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.4 | 4.5 | 4.9 | 4.8 | 4.3 | 4.8 | 3.0 | 3.4 | 2.7 | 0.9 | 0.5 | 0.2 | 0.3 | 0.3 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 763.4 | 743.5 | 772.4 | 802.2 | 928.6 | 744.2 | 673.7 | 619.0 | 518.7 | 414.2 | 361.0 | 287.0 | 230.2 | 172.7 | 62.3 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 5.0 | - | - | - | - | 0.3 | 0.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.2 | 1.3 | 1.6 | 1.6 | 3.3 | 3.3 | 3.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 23.7 | 16.6 | 15.3 | 12.7 | 13.7 | 12.0 | 15.1 | 18.1 | 12.1 | 7.7 | 10.0 | 6.1 | 6.2 | 6.0 | 4.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 67.0 | 53.3 | 49.7 | 71.6 | 54.9 | 50.3 | 47.6 | 52.7 | 43.8 | 23.4 | 26.3 | 18.8 | 13.7 | 11.5 | 9.9 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 1.6 | 1.6 | 3.0 | 2.3 | 2.2 | 7.6 | 8.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 16.6 | 13.6 | 18.7 | 26.3 | 35.9 | 33.9 | 26.3 | 20.2 | 7.0 | 7.0 | 4.2 | 1.4 | 3.7 | 3.3 | 4.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.3 | 4.6 | 5.0 | 4.4 | 5.7 | 6.2 | 5.4 | 4.6 | 4.6 | 4.0 | 2.9 | 1.4 | 1.0 | 0.8 | 0.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 89.5 | 73.4 | 77.1 | 104.5 | 100.1 | 99.8 | 87.9 | 77.5 | 57.5 | 34.4 | 33.4 | 21.5 | 18.5 | 16.0 | 82.6 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 240.8 | 244.4 | 256.4 | 258.2 | 376.7 | 362.9 | 324.7 | 291.5 | 224.7 | 176.7 | 134.0 | 87.5 | 45.8 | 10.6 | (27.7) | - | - |
| Accumulated Other Comprehensive Income | (21.0) | (28.0) | (28.0) | (34.4) | (16.8) | (3.4) | (7.0) | (8.5) | (5.2) | (10.8) | (5.2) | (2.9) | (1.1) | (0.9) | (0.7) | (0.5) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 673.9 | 670.2 | 695.3 | 697.6 | 828.5 | 644.4 | 585.8 | 541.5 | 461.2 | 379.8 | 327.6 | 265.5 | 211.6 | 156.7 | (20.2) | (36.1) | (43.0) |
| Total Equity | 673.9 | 670.2 | 695.3 | 697.6 | 828.5 | 644.4 | 585.8 | 541.5 | 461.2 | 379.8 | 327.6 | 265.5 | 211.6 | 156.7 | (20.2) | (36.1) | (43.0) |
| - |
| Net debt | - | - | - | - | - | - | - | - | (89.1) | - | - | - | (79.0) | (61.6) | (7.4) | - | - |
| Working Capital | 166.5 | 141.6 | 151.0 | 115.0 | 128.6 | 191.7 | 188.8 | 162.6 | 121.2 | 134.4 | 111.7 | 89.1 | 96.1 | 78.6 | 18.1 | - | - |
| Book Value | 673.9 | 670.2 | 695.3 | 697.6 | 828.5 | 644.4 | 585.8 | 541.5 | 461.2 | 379.8 | 327.6 | 265.5 | 211.6 | 156.7 | (20.2) | (36.1) | (43.0) |
| Tangible Book Value | 381.3 | 374.7 | 395.7 | 392.4 | 389.9 | 501.3 | 439.7 | 392.9 | 313.6 | 348.3 | 295.4 | 232.5 | 211.6 | - | - | - | - |
| 54.7 |
| 57.2 |
| 65.9 |
| 47.8 |
| 41.9 |
| 43.8 |
| 127.6 |
| 118.3 |
| 98.0 |
| 91.9 |
| 125.2 |
| 121.6 |
| 100.5 |
| 85.4 |
| 85.0 |
| 62.6 |
| 62.6 |
| 45.1 |
| 36.7 |
| 119.3 |
| 99.2 |
| 71.9 |
| 68.8 |
| 68.2 |
| 57.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 12.3 | 17.3 | 14.8 | 12.8 | 14.2 | 14.0 | 12.6 | 16.8 | 16.9 | 19.0 | 19.2 | 19.9 | 22.9 | 23.6 | 25.3 | 24.4 | 19.9 | 11.6 | 16.5 | 18.3 | 19.6 | 34.1 | 31.0 | 33.1 | 38.2 | 35.4 | 23.6 | 35.9 | 35.0 | 46.8 | 57.6 | 57.6 | 53.5 | 57.4 | 53.2 | 48.3 | 45.6 | 39.5 | 39.0 | 39.2 |
| Cash And Short Term Investments | 136.3 | 128.1 | 119.2 | 103.2 | 96.8 | 103.1 | 100.5 | 112.9 | 109.7 | 102.8 | 102.7 | 86.4 | 84.9 | 80.1 | 84.6 | 79.0 | 77.2 | 77.5 | 64.3 | 60.3 | 63.4 | 161.7 | 149.2 | 131.1 | 130.1 | 160.7 | 145.2 | 136.4 | 120.4 | 131.8 | 120.2 | 120.2 | 98.6 | 94.1 | 172.5 | 147.5 | 117.4 | 108.3 | 107.2 | 96.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 85.6 | 79.0 | 77.8 | 78.0 | 73.9 | 66.5 | 69.5 | 70.9 | 77.8 | 72.8 | 78.4 | 75.0 | 77.6 | 76.2 | 80.6 | 82.5 | 86.0 | 80.1 | 85.6 | 83.5 | 74.7 | 57.9 | 61.3 | 61.3 | 62.1 | 57.5 | 64.1 | 62.5 | 61.5 | 59.2 | 62.1 | 55.9 | 58.5 | 51.5 | 46.3 | 42.2 | 39.0 | 34.1 | 37.3 | 34.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 14.9 | 14.4 | 14.1 | 13.2 | 13.2 | 12.3 | 12.4 | 12.4 | 12.8 | 13.7 | 13.8 | 14.3 | 14.3 | 13.6 | 14.6 | 15.1 | 14.2 | 13.2 | 9.8 | 9.1 | 9.9 | 10.9 | 10.4 | 10.8 | 10.5 | 10.1 | 9.4 | 9.7 | 9.4 | 10.1 | 9.6 | 9.6 | 9.5 | 11.3 | 9.8 | 9.3 | 8.9 | 9.3 | 9.9 | 9.9 |
| Prepaid Expenses | 10.7 | 9.6 | 10.0 | 10.0 | 9.6 | 10.0 | 10.0 | 10.0 | 9.4 | 9.1 | 8.7 | 8.5 | 11.1 | 12.6 | 11.8 | 11.5 | 10.2 | 11.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 248.6 | 233.5 | 225.8 | 205.5 | 194.4 | 194.9 | 193.1 | 207.6 | 210.4 | 200.7 | 204.5 | 185.2 | 188.7 | 186.6 | 192.4 | 190.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 209.5 | 215.3 | 211.3 | 215.8 | 221.2 | 227.3 | 237.9 | 243.7 | 247.8 | 253.7 | 243.0 | 248.6 | 253.6 | 257.8 | 259.9 | 260.6 | ||||||||||||||||||||||||
| Long Term Investments | 21.7 | 14.3 | 19.1 | 20.0 | 19.4 | 17.8 | 17.1 | 0.0 | 3.3 | 8.0 | 12.2 | 16.3 | 19.8 | 26.4 | 29.3 | 31.1 | 28.2 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 274.0 | 274.0 | 274.0 | 274.0 | 274.0 | 274.0 | 274.0 | 274.0 | 274.0 | 274.0 | 274.0 | 274.0 | 274.0 | 274.0 | 383.6 | 390.4 | 398.3 | 400.6 | ||||||||||||||||||||||
| Intangible Assets | 17.5 | 18.6 | 19.5 | 20.5 | 20.8 | 21.4 | 22.9 | 23.4 | 24.4 | 25.6 | 26.7 | 28.4 | 29.9 | 31.3 | 31.9 | 34.0 | 36.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.5 | 2.8 | 2.0 | 2.3 | 2.5 | 3.0 | 3.5 | 3.8 | 4.2 | 4.6 | 2.7 | 3.1 | 3.3 | 3.8 | 4.3 | 4.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4.4 | 4.4 | 4.6 | 4.6 | 4.6 | 4.5 | 4.5 | 4.8 | 4.9 | 4.9 | 4.3 | 4.7 | 4.8 | 4.8 | 4.2 | 4.2 | 4.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 778.6 | 763.4 | 756.9 | 743.3 | 737.5 | 743.5 | 753.8 | 758.2 | 769.8 | 772.4 | 784.2 | 777.2 | 791.4 | 802.2 | 906.9 | 918.6 | 934.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 19.6 | 15.1 | 17.4 | 15.6 | 16.3 | 15.5 | 15.0 | 15.9 | 15.3 | 15.6 | 17.9 | 16.5 | 19.9 | 17.4 | 16.9 | 15.6 | 17.5 | 25.4 | 22.7 | 26.0 | 21.8 | 18.2 | 15.5 | 17.6 | 18.2 | 16.8 | 18.7 | 21.2 | 16.7 | 17.4 | 17.3 | 20.0 | 18.4 | 15.9 | 13.1 | 14.1 | 11.7 | 11.3 | 10.7 | 11.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.0 | 1.2 | 0.9 | 1.0 | 1.1 | 1.3 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.2 | 1.3 | 1.6 | 1.8 | 2.1 | ||||||||||||||||||||||||
| Accrued Expenses | 17.3 | 23.7 | 23.3 | 19.4 | 18.6 | 16.6 | 17.5 | 15.5 | 16.2 | 15.3 | 16.3 | 12.5 | 14.7 | 12.7 | 15.1 | 16.7 | 13.1 | 13.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 70.7 | 67.0 | 69.7 | 62.2 | 62.1 | 53.3 | 53.8 | 50.9 | 58.4 | 49.7 | 74.6 | 66.2 | 78.4 | 71.6 | 60.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.4 | 1.6 | 1.2 | 1.4 | 1.5 | 1.6 | 2.0 | 2.2 | 2.6 | 3.0 | 1.5 | 1.8 | 2.0 | 2.3 | 2.5 | 1.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 18.9 | 16.6 | 16.0 | 9.7 | 12.1 | 13.6 | 12.7 | 14.6 | 16.5 | 18.7 | 17.1 | 20.8 | 23.3 | 26.3 | 26.9 | 30.2 | 32.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.4 | 4.3 | 5.2 | 5.1 | 4.8 | 4.6 | 5.0 | 4.8 | 4.5 | 5.0 | 5.3 | 4.9 | 4.6 | 4.4 | 6.0 | 5.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 95.4 | 89.5 | 92.1 | 78.5 | 80.6 | 73.4 | 73.8 | 73.0 | 82.5 | 77.1 | 99.3 | 94.5 | 108.2 | 104.5 | 96.1 | 98.0 | ||||||||||||||||||||||||
| 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 | 248.9 | 240.8 | 238.6 | 239.3 | 236.6 | 244.4 | 252.8 | 253.2 | 253.4 | 256.4 | 251.3 | 246.9 | 251.4 | 258.2 | 380.7 | 381.1 | 381.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (23.5) | (21.0) | (24.7) | (24.6) | (26.9) | (28.0) | (26.9) | (29.4) | (28.8) | (28.0) | (30.3) | (29.2) | (33.5) | (34.4) | (47.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 683.1 | 673.9 | 664.7 | 664.7 | 656.8 | 670.2 | 680.0 | 685.2 | 687.3 | 695.3 | 684.9 | 682.7 | 683.1 | 697.6 | 810.8 | 820.7 | 832.0 | |||||||||||||||||||||||
| Total Equity | 683.1 | 673.9 | 664.7 | 664.7 | 656.8 | 670.2 | 680.0 | 685.2 | 687.3 | 695.3 | 684.9 | 682.7 | 683.1 | 697.6 | 810.8 | 820.7 | 832.0 | 828.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.0 | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 177.9 | 166.5 | 156.1 | 143.3 | 132.3 | 141.6 | 139.3 | 156.7 | 152.0 | 151.0 | 129.9 | 118.9 | 110.3 | 115.0 | 131.6 | 131.8 | 128.0 | 128.6 | ||||||||||||||||||||||
| Book Value | 683.1 | 673.9 | 664.7 | 664.7 | 656.8 | 670.2 | 680.0 | 685.2 | 687.3 | 695.3 | 684.9 | 682.7 | 683.1 | 697.6 | 810.8 | 820.7 | 832.0 | 828.5 | ||||||||||||||||||||||
| Tangible Book Value | 391.6 | 381.3 | 371.2 | 370.2 | 362.0 | 374.7 | 383.1 | 387.8 | 388.9 | 395.7 | 384.3 | 380.3 | 379.3 | 392.4 | 395.4 | 396.3 | 397.5 | |||||||||||||||||||||||
| 10.6 |
| 10.1 |
| 8.8 |
| 11.0 |
| 10.2 |
| 9.7 |
| 9.8 |
| 8.2 |
| 8.0 |
| 7.8 |
| 8.6 |
| 8.6 |
| 8.6 |
| 7.7 |
| 8.1 |
| 6.3 |
| 6.3 |
| 5.9 |
| 6.4 |
| 5.7 |
| 5.4 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.2 |
| 183.5 |
| 172.1 |
| 167.5 |
| 158.5 |
| 242.0 |
| 231.1 |
| 213.0 |
| 212.5 |
| 236.4 |
| 229.6 |
| 219.3 |
| 202.8 |
| 215.4 |
| 200.5 |
| 193.4 |
| 174.6 |
| 165.0 |
| 234.8 |
| 204.9 |
| 171.8 |
| 157.8 |
| 159.8 |
| 148.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.9 |
| 280.3 |
| 283.0 |
| 288.5 |
| 279.9 |
| 282.7 |
| 281.9 |
| 281.1 |
| 268.0 |
| 263.7 |
| 252.6 |
| 248.8 |
| 234.2 |
| 228.0 |
| 210.1 |
| 197.3 |
| 187.9 |
| 166.4 |
| 153.5 |
| 146.4 |
| 144.0 |
| 139.5 |
| 142.7 |
| 138.7 |
| 14.3 |
| 19.6 |
| 28.7 |
| 29.8 |
| 59.4 |
| 51.4 |
| 44.1 |
| 37.1 |
| 13.0 |
| 9.8 |
| 14.3 |
| 18.3 |
| 23.6 |
| 33.2 |
| 24.6 |
| 30.7 |
| 37.0 |
| 55.4 |
| 69.4 |
| 83.9 |
| 84.5 |
| 68.4 |
| 67.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 404.2 |
| 407.2 |
| 399.4 |
| 128.8 |
| 128.8 |
| 128.8 |
| 128.8 |
| 128.8 |
| 128.8 |
| 128.8 |
| 128.8 |
| 128.8 |
| 128.8 |
| 128.8 |
| 128.8 |
| 128.5 |
| 28.9 |
| 28.9 |
| 28.9 |
| 28.9 |
| 28.9 |
| 28.9 |
| 38.0 |
| 39.8 |
| 41.7 |
| 46.9 |
| 14.4 |
| 15.1 |
| 15.9 |
| 16.6 |
| 17.4 |
| 18.3 |
| 18.1 |
| 19.0 |
| 19.9 |
| 19.7 |
| 18.5 |
| 19.3 |
| 19.1 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.7 |
| 2.8 |
| 3.0 |
| 4.8 |
| 5.6 |
| 5.2 |
| 8.8 |
| 12.8 |
| 9.9 |
| 10.5 |
| 11.0 |
| 10.5 |
| 11.4 |
| 12.0 |
| 12.2 |
| 12.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.3 |
| 4.8 |
| 4.9 |
| 4.8 |
| 5.3 |
| 4.6 |
| 4.6 |
| 3.0 |
| 3.9 |
| 4.0 |
| 3.7 |
| 3.4 |
| 3.6 |
| 3.5 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 1.0 |
| 0.9 |
| 1.4 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 928.6 |
| 930.3 |
| 949.3 |
| 934.4 |
| 744.2 |
| 726.1 |
| 698.4 |
| 678.1 |
| 673.7 |
| 654.9 |
| 645.5 |
| 618.6 |
| 619.0 |
| 595.9 |
| 566.2 |
| 543.9 |
| 518.7 |
| 477.6 |
| 454.7 |
| 432.0 |
| 414.2 |
| 404.0 |
| 388.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 3.3 |
| 2.4 |
| 2.8 |
| 2.7 |
| 3.3 |
| 3.3 |
| 3.4 |
| 3.3 |
| 3.3 |
| 3.4 |
| 3.3 |
| 3.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| 14.9 |
| 11.7 |
| 12.0 |
| 13.5 |
| 15.1 |
| 12.5 |
| 15.1 |
| 12.9 |
| 14.1 |
| 10.1 |
| 18.1 |
| 14.5 |
| 13.8 |
| 9.7 |
| 12.1 |
| 11.4 |
| 11.0 |
| 7.0 |
| 7.7 |
| 10.3 |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.9 |
| 60.3 |
| 54.9 |
| 56.1 |
| 62.4 |
| 59.8 |
| 50.3 |
| 51.7 |
| 51.1 |
| 47.3 |
| 47.6 |
| 54.8 |
| 51.4 |
| 41.4 |
| 52.7 |
| 49.4 |
| 44.4 |
| 41.9 |
| 43.8 |
| 35.8 |
| 31.1 |
| 28.1 |
| 23.4 |
| 25.2 |
| 23.7 |
| 2.5 |
| 2.2 |
| 2.8 |
| 7.1 |
| 11.5 |
| 7.6 |
| 8.0 |
| 8.4 |
| 7.9 |
| 8.6 |
| 9.0 |
| 9.2 |
| 9.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.9 |
| 36.3 |
| 36.9 |
| 36.9 |
| 33.9 |
| 32.8 |
| 31.9 |
| 29.7 |
| 26.3 |
| 21.8 |
| 21.7 |
| 20.5 |
| 20.2 |
| 8.7 |
| 8.6 |
| 7.6 |
| 7.0 |
| 7.7 |
| 8.6 |
| 7.4 |
| 7.0 |
| 4.2 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 5.7 |
| 6.7 |
| 6.6 |
| 6.2 |
| 6.2 |
| 6.0 |
| 5.8 |
| 5.5 |
| 5.4 |
| 5.2 |
| 5.0 |
| 4.7 |
| 4.6 |
| 4.4 |
| 4.8 |
| 4.6 |
| 4.6 |
| 4.2 |
| 4.2 |
| 4.1 |
| 4.0 |
| 3.8 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.7 |
| 100.1 |
| 105.7 |
| 117.3 |
| 121.0 |
| 99.8 |
| 100.3 |
| 97.2 |
| 90.4 |
| 87.9 |
| 90.8 |
| 87.4 |
| 75.8 |
| 77.5 |
| 64.7 |
| 59.9 |
| 56.2 |
| 57.5 |
| 47.7 |
| 43.8 |
| 39.6 |
| 34.4 |
| 33.2 |
| 31.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 376.7 |
| 373.2 |
| 378.5 |
| 366.6 |
| 362.9 |
| 353.3 |
| 338.6 |
| 329.1 |
| 324.7 |
| 309.5 |
| 303.6 |
| 291.2 |
| 291.5 |
| 283.5 |
| 262.5 |
| 244.2 |
| 224.7 |
| 210.4 |
| 197.2 |
| 186.6 |
| 176.7 |
| 167.3 |
| 155.3 |
| (36.1) |
| (22.3) |
| (16.8) |
| (13.5) |
| (8.1) |
| (10.1) |
| (3.4) |
| (6.5) |
| (9.6) |
| (10.0) |
| (7.0) |
| (10.6) |
| (8.5) |
| (8.0) |
| (8.5) |
| (7.2) |
| (6.4) |
| (2.8) |
| (5.2) |
| (5.7) |
| (7.4) |
| (9.6) |
| (10.8) |
| (6.8) |
| (6.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 828.5 |
| 824.6 |
| 832.0 |
| 813.4 |
| 644.4 |
| 625.8 |
| 601.2 |
| 587.7 |
| 585.8 |
| 564.1 |
| 558.1 |
| 542.8 |
| 541.5 |
| 531.2 |
| 506.3 |
| 487.7 |
| 461.2 |
| 429.8 |
| 410.8 |
| 392.5 |
| 379.8 |
| 370.8 |
| 356.8 |
| 824.6 |
| 832.0 |
| 813.4 |
| 644.4 |
| 625.8 |
| 601.2 |
| 587.7 |
| 585.8 |
| 564.1 |
| 558.1 |
| 542.8 |
| 541.5 |
| 531.2 |
| 506.3 |
| 487.7 |
| 461.2 |
| 429.8 |
| 410.8 |
| 392.5 |
| 379.8 |
| 370.8 |
| 356.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (89.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.1 |
| 105.1 |
| 98.7 |
| 191.7 |
| 179.4 |
| 161.9 |
| 165.2 |
| 188.8 |
| 174.8 |
| 167.9 |
| 161.3 |
| 162.6 |
| 151.2 |
| 149.0 |
| 132.8 |
| 121.2 |
| 199.1 |
| 173.9 |
| 143.7 |
| 134.4 |
| 134.6 |
| 124.7 |
| 824.6 |
| 832.0 |
| 813.4 |
| 644.4 |
| 625.8 |
| 601.2 |
| 587.7 |
| 585.8 |
| 564.1 |
| 558.1 |
| 542.8 |
| 541.5 |
| 531.2 |
| 506.3 |
| 487.7 |
| 461.2 |
| 429.8 |
| 410.8 |
| 392.5 |
| 379.8 |
| 370.8 |
| 356.8 |
| 389.9 |
| 380.6 |
| 383.1 |
| 367.1 |
| 501.3 |
| 482.0 |
| 456.6 |
| 442.4 |
| 439.7 |
| 417.1 |
| 411.2 |
| 395.1 |
| 392.9 |
| 382.7 |
| 359.0 |
| 339.6 |
| 313.6 |
| 398.7 |
| 379.5 |
| 361.1 |
| 348.3 |
| 339.1 |
| 324.9 |