| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 18.5 | 10.0 | 15.2 | 65.2 | 21.0 | 20.1 | 35.4 | 38.5 | 63.5 | 87.1 | 69.2 | 8.9 | 55.1 | 31.0 | 81.1 | 5.1 | 5.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 74.1 | 95.5 | 102.5 | 159.1 | 200.0 | 121.0 | 129.5 | 114.3 | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 92.5 | 105.5 | 117.7 | 224.3 | 221.0 | 141.2 | 164.9 | 152.8 | 63.5 | 87.1 | 69.2 | 8.9 | 55.1 | 31.0 | 81.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 64.5 | 67.1 | 59.9 | 65.4 | 57.0 | 57.9 | 52.6 | 45.0 | 60.1 | 69.4 | 71.7 | 49.7 | 67.4 | 43.0 | 42.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 42.9 | 76.5 | 79.8 | 65.0 | 43.9 | 29.1 | 28.3 | 31.4 | 39.7 | 54.5 | 37.1 | 44.7 | 23.3 | 16.0 | 10.2 | 9.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 506.8 | 477.6 | 462.4 | 447.1 | 421.3 | 393.8 | 372.5 | 358.8 | 365.0 | 331.6 | 308.6 | 288.2 | 250.1 | 195.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | 13.3 | 12.2 | 12.8 | 8.3 | 11.7 | 8.8 | 17.0 | 13.1 | 11.8 | 15.9 | 13.4 | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | 24.1 | 24.1 | 24.0 | 23.8 | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 23.7 | 18.5 | 16.1 | 23.3 | 16.2 | 10.0 | 7.5 | 7.2 | 15.8 | 15.2 | 13.6 | 8.1 | 65.2 | 43.5 | 41.6 | |||||||||||||||||||||||||
| 9.7 |
| 5.1 |
| - |
| - |
| - |
| 5.1 |
| 5.0 |
| 9.7 |
| 5.1 |
| 31.6 |
| 25.0 |
| - |
| - |
| 9.7 |
| - |
| - |
| Prepaid Expenses | 11.7 | 9.2 | 14.1 | 7.1 | 6.8 | 6.3 | 3.5 | 2.9 | 3.5 | 3.7 | 3.0 | 7.6 | 4.3 | 1.6 | 7.0 | 1.4 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 211.6 | 258.4 | 271.4 | 361.8 | 328.7 | 234.4 | 249.3 | 232.2 | 166.8 | 214.8 | 189.3 | 118.2 | 157.6 | 96.9 | 146.2 | 105.2 | 98.4 | - | - |
| 169.1 |
| 150.4 |
| 134.1 |
| - |
| - |
| Accumulated Depreciation | 426.7 | 406.4 | 390.9 | 370.3 | 347.7 | 323.1 | 298.6 | 276.0 | 261.2 | 227.4 | 204.8 | 177.6 | 149.1 | 129.7 | 116.2 | 107.5 | 101.3 | - | - |
| Property,Plant & Equipment Net | 80.1 | 71.2 | 71.5 | 76.9 | 73.6 | 70.7 | 73.9 | 82.7 | 103.8 | 104.2 | 103.8 | 110.7 | 101.0 | 66.0 | 52.9 | 42.9 | 32.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 1.3 | 1.0 | - | - | - | - |
| Goodwill | - | 3.3 | 3.3 | 3.3 | 3.3 | 0.8 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | 2.1 | 2.1 | 2.1 | 2.1 | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 2.1 | 2.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 19.7 | 16.7 | 12.0 | 6.1 | 0.5 | 1.5 | 5.4 | - | - | - | - | - | - | - | 0.0 | 5.4 | - | - | - |
| Other Non-Current Assets | 30.6 | 37.7 | 43.9 | 40.0 | 39.4 | 41.6 | 20.3 | 17.7 | 13.7 | 27.5 | 22.8 | 25.5 | 18.5 | 9.6 | 7.3 | 4.2 | 4.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 342.0 | 384.0 | 398.8 | 484.8 | 442.3 | 348.3 | 349.0 | 335.5 | 284.3 | 346.9 | 315.9 | 254.4 | 277.1 | 174.5 | 206.5 | 157.8 | 141.7 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | 0.1 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 20.7 | 4.0 | 17.2 | 16.0 | 15.0 | 17.0 | 12.7 | 14.9 | 10.9 | 12.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 54.7 | 60.8 | 63.2 | 163.1 | 77.1 | 81.8 | 61.2 | 71.2 | 52.7 | 80.9 | 82.0 | 60.4 | 88.2 | 59.5 | 49.6 | 33.3 | 33.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.2 | 1.7 | 2.2 | 3.0 | 1.5 | 1.7 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 1.4 | 8.5 | 6.1 | 8.3 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.1 | 9.4 | 12.2 | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 58.2 | 64.5 | 67.1 | 168.0 | 78.7 | 83.6 | 63.5 | 71.3 | 54.2 | 81.0 | 88.1 | 68.9 | 98.0 | 79.5 | 69.1 | 43.3 | 46.2 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.9 | 8.0 | - | - |
| Retained Earnings | 422.0 | 436.6 | 418.1 | 393.1 | 438.1 | 342.6 | 368.2 | 350.4 | 321.3 | 293.4 | 239.1 | 198.2 | 192.1 | 123.4 | 169.0 | 137.1 | 115.2 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | (19.4) | (29.6) | (27.5) | (19.6) | (20.4) | - | - |
| Treasury Stock | - | - | - | 145.8 | 145.6 | 145.6 | 145.6 | 143.6 | 143.6 | 78.7 | 64.7 | 61.9 | 37.9 | 37.9 | 37.9 | (35.9) | (30.2) | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 283.8 | 319.6 | 331.7 | 316.7 | 363.7 | 264.7 | 285.5 | 264.2 | 230.1 | 265.9 | 227.7 | 185.5 | 179.1 | 95.0 | 137.4 | 114.5 | 95.5 | 65.6 | 76.1 |
| Total Equity | 283.8 | 319.6 | 331.7 | 316.7 | 363.7 | 264.7 | 285.5 | 264.2 | 230.1 | 265.9 | 227.7 | 185.5 | 179.1 | 95.0 | 137.4 | 114.5 | 95.5 | 65.6 | 76.1 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 156.9 | 197.5 | 208.2 | 198.8 | 251.6 | 152.6 | 188.1 | 161.0 | 114.1 | 133.9 | 107.3 | 57.8 | 69.5 | 37.4 | 96.6 | 71.9 | 65.4 | - | - |
| Book Value | 283.8 | 319.6 | 331.7 | 316.7 | 363.7 | 264.7 | 285.5 | 264.2 | 230.1 | 265.9 | 227.7 | 185.5 | 179.1 | 95.0 | 137.4 | 114.5 | 95.5 | 65.6 | 76.1 |
| Tangible Book Value | - | 316.3 | 328.5 | 313.5 | 360.4 | 263.9 | 285.2 | - | - | - | - | 183.4 | 177.0 | 93.0 | 135.3 | - | - | - | - |
| 27.7 |
| 23.6 |
| 24.1 |
| 20.1 |
| 29.7 |
| 17.7 |
| 38.0 |
| 35.4 |
| 22.8 |
| 32.2 |
| 35.4 |
| 38.5 |
| 137.8 |
| 131.7 |
| 102.7 |
| 63.5 |
| 45.4 |
| 35.1 |
| 87.1 |
| 103.1 |
| 80.5 |
| 69.2 |
| 60.3 |
| 61.1 |
| 30.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 81.4 | 74.1 | 64.8 | 78.1 | 92.2 | 95.5 | 88.5 | 98.5 | 99.5 | 102.5 | 106.5 | 122.0 | 159.1 | 165.0 | 170.0 | 165.0 | 150.0 | 122.0 | 121.0 | 104.0 | 208.9 | 149.6 | 129.5 | 114.5 | 99.6 | 99.5 | 114.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 105.2 | 92.5 | 80.8 | 101.4 | 108.3 | 105.5 | 96.0 | 105.6 | 115.3 | 117.7 | 120.0 | 130.1 | 224.3 | 208.5 | 211.6 | 192.7 | 173.6 | 146.1 | 141.2 | 133.6 | 226.6 | 187.6 | 164.9 | 137.3 | 131.8 | 134.9 | 152.8 | 137.8 | 131.7 | 102.7 | 63.5 | 45.4 | 35.1 | 87.1 | 103.1 | 80.5 | 69.2 | 60.3 | 61.1 | 30.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 72.9 | 64.5 | 59.9 | 61.8 | 67.5 | 67.1 | 60.2 | 56.1 | 65.8 | 59.9 | 59.9 | 65.2 | 65.4 | 56.2 | 69.3 | 71.9 | 76.1 | 73.2 | 57.9 | 58.2 | 53.7 | 55.8 | 52.6 | 56.0 | 41.5 | 52.2 | 45.0 | 46.8 | 50.1 | 61.1 | 60.1 | 53.2 | 77.6 | 69.4 | 65.0 | 74.7 | 71.7 | 53.0 | 54.1 | 63.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 32.2 | 42.9 | 54.6 | 53.0 | 70.7 | 76.5 | 76.0 | 73.3 | 68.5 | 79.8 | 79.3 | 62.0 | 65.0 | 57.1 | 46.9 | 39.1 | 32.0 | 28.8 | 29.1 | 13.6 | 12.1 | 18.3 | 28.3 | 33.0 | 41.5 | 36.5 | 31.4 | 26.2 | 24.0 | 26.1 | 39.7 | 52.2 | 55.0 | 54.5 | 38.8 | 32.3 | 37.1 | 40.8 | 34.2 | 29.3 |
| Prepaid Expenses | 10.7 | 11.7 | 12.9 | 10.4 | 6.9 | 9.2 | 14.9 | 16.9 | 9.0 | 14.1 | 14.8 | 6.7 | 7.1 | 12.2 | 8.4 | 5.2 | 4.0 | 4.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 221.1 | 211.6 | 208.3 | 226.5 | 253.4 | 258.4 | 247.1 | 252.0 | 258.6 | 271.4 | 274.0 | 264.0 | 361.8 | 334.1 | 336.3 | 308.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 511.0 | 506.8 | 504.3 | 483.4 | 478.6 | 477.6 | 474.5 | 471.4 | 464.1 | 462.4 | 458.3 | 448.7 | 447.1 | 434.8 | 431.4 | 408.7 | 404.9 | 399.2 | 393.8 | 378.2 | 376.6 | 376.1 | 372.5 | 362.8 | 357.8 | 361.3 | 358.8 | 353.1 | 360.6 | 359.5 | 365.0 | 344.6 | 338.7 | 331.6 | 309.5 | 304.7 | 308.6 | 304.6 | 303.9 | 292.3 |
| Accumulated Depreciation | 432.0 | 426.7 | 421.4 | 416.0 | 411.6 | 406.4 | 402.0 | 400.1 | 396.3 | 390.9 | 388.5 | 376.4 | 370.3 | 359.6 | 353.3 | 344.2 | 337.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 79.1 | 80.1 | 82.9 | 67.3 | 67.0 | 71.2 | 72.5 | 71.3 | 67.8 | 71.5 | 69.8 | 72.3 | 76.9 | 75.2 | 78.1 | 64.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | 3.7 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.7 | - | - | - | - | - | 2.3 | 2.5 | - | - | 2.9 | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 19.1 | 19.7 | 20.1 | 19.1 | 18.3 | 16.7 | 14.9 | 14.7 | 15.1 | 12.0 | 10.2 | 6.2 | 6.1 | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 29.8 | 30.6 | 31.1 | 36.5 | 40.3 | 37.7 | 38.9 | 38.7 | 43.6 | 43.9 | 46.4 | 46.7 | 40.0 | 34.1 | 32.0 | 46.7 | 45.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 349.1 | 342.0 | 342.3 | 349.5 | 379.0 | 384.0 | 373.5 | 376.7 | 385.0 | 398.8 | 400.4 | 389.1 | 484.8 | 443.7 | 446.5 | 420.1 | 398.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 0.7 | - | 1.0 | 0.1 | 0.8 | - | - | - | 0.0 | 0.1 | 1.4 | 1.1 | 1.0 | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 0.6 | 0.6 | - | - | 0.6 | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 63.2 | 54.7 | 58.9 | 57.2 | 54.8 | 60.8 | 55.0 | 52.0 | 50.1 | 63.2 | 61.2 | 61.6 | 163.1 | 54.5 | 66.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.1 | 1.2 | 1.3 | 1.4 | 1.6 | 1.7 | 1.8 | 1.9 | 2.0 | 2.2 | 2.3 | 2.9 | 3.0 | 2.2 | 2.2 | 1.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 65.8 | 58.2 | 62.7 | 60.2 | 57.5 | 64.5 | 58.5 | 55.2 | 53.0 | 67.1 | 65.0 | 67.0 | 168.0 | 56.8 | 68.5 | 82.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 24.4 | - | 24.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.1 | 24.0 | 24.0 | - | 23.8 | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 420.9 | 422.0 | 419.2 | 420.3 | 440.5 | 436.6 | 428.0 | 426.6 | 421.1 | 418.1 | 410.9 | 399.4 | 393.1 | 461.4 | 452.9 | 414.1 | 396.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 145.8 | 145.8 | 145.6 | 145.6 | 145.6 | 145.6 | 145.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 283.3 | 283.8 | 279.6 | 289.3 | 321.5 | 319.6 | 314.9 | 321.5 | 332.0 | 331.7 | 335.3 | 322.1 | 316.7 | 387.0 | 378.0 | 338.1 | 319.1 | |||||||||||||||||||||||
| Total Equity | 283.3 | 283.8 | 279.6 | 289.3 | 321.5 | 319.6 | 314.9 | 321.5 | 332.0 | 331.7 | 335.3 | 322.1 | 316.7 | 387.0 | 378.0 | 338.1 | 319.1 | 288.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 157.9 | 156.9 | 149.4 | 169.3 | 198.6 | 197.5 | 192.1 | 199.9 | 208.5 | 208.2 | 212.8 | 202.4 | 198.8 | 279.6 | 270.1 | 228.5 | 207.9 | 179.2 | ||||||||||||||||||||||
| Book Value | 283.3 | 283.8 | 279.6 | 289.3 | 321.5 | 319.6 | 314.9 | 321.5 | 332.0 | 331.7 | 335.3 | 322.1 | 316.7 | 387.0 | 378.0 | 338.1 | 319.1 | 288.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | 276.0 | 286.1 | 318.2 | 316.3 | 311.7 | 318.2 | 328.7 | 328.5 | 332.0 | 318.8 | 313.5 | 383.7 | 374.7 | - | - | |||||||||||||||||||||||
| 6.3 |
| 7.5 |
| 2.6 |
| 2.9 |
| 3.5 |
| 3.6 |
| 5.7 |
| 3.1 |
| 2.9 |
| 3.6 |
| 2.6 |
| 3.0 |
| 3.5 |
| 2.6 |
| 3.3 |
| 3.7 |
| 2.5 |
| 3.6 |
| 3.0 |
| 4.4 |
| 2.8 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 285.6 |
| 252.2 |
| 234.4 |
| 213.0 |
| 294.9 |
| 264.6 |
| 249.3 |
| 229.9 |
| 220.5 |
| 226.7 |
| 232.2 |
| 214.4 |
| 208.5 |
| 192.9 |
| 166.8 |
| 153.3 |
| 170.9 |
| 214.8 |
| 219.8 |
| 201.0 |
| 189.3 |
| 165.8 |
| 161.1 |
| 133.6 |
| 330.4 |
| 323.1 |
| 317.8 |
| 311.1 |
| 305.3 |
| 298.6 |
| 293.2 |
| 286.1 |
| 283.3 |
| 276.0 |
| 268.7 |
| 270.6 |
| 262.4 |
| 261.2 |
| 253.0 |
| 236.5 |
| 227.4 |
| 210.6 |
| 202.7 |
| 204.8 |
| 195.7 |
| 194.5 |
| 186.2 |
| 67.6 |
| 68.8 |
| 70.7 |
| 60.4 |
| 65.5 |
| 70.9 |
| 73.9 |
| 69.6 |
| 71.7 |
| 78.0 |
| 82.7 |
| 84.4 |
| 90.0 |
| 97.1 |
| 103.8 |
| 91.6 |
| 102.2 |
| 104.2 |
| 98.8 |
| 102.0 |
| 103.8 |
| 108.9 |
| 109.4 |
| 106.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.1 |
| 41.6 |
| 34.9 |
| 27.1 |
| 23.1 |
| 20.3 |
| 26.1 |
| 26.9 |
| 24.4 |
| 17.7 |
| 16.3 |
| 14.3 |
| 13.3 |
| 13.7 |
| 32.6 |
| 31.0 |
| 27.5 |
| 25.1 |
| 22.5 |
| 22.8 |
| 18.5 |
| 21.1 |
| 27.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 364.1 |
| 348.3 |
| 310.6 |
| 389.9 |
| 362.4 |
| 349.0 |
| 328.5 |
| 320.9 |
| 331.7 |
| 335.5 |
| 316.1 |
| 312.8 |
| 303.3 |
| 284.3 |
| 277.5 |
| 304.1 |
| 346.9 |
| 343.7 |
| 325.4 |
| 315.9 |
| 293.1 |
| 291.7 |
| 267.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 1.2 |
| 3.6 |
| 8.6 |
| 9.6 |
| 3.6 |
| 1.3 |
| 4.0 |
| 7.5 |
| 5.9 |
| 6.7 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 12.6 |
| 20.7 |
| 19.7 |
| 19.8 |
| 15.8 |
| 4.0 |
| 14.7 |
| 15.6 |
| 25.5 |
| 23.0 |
| 18.6 |
| 28.3 |
| 27.4 |
| 25.4 |
| 20.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.4 |
| 77.7 |
| 73.0 |
| 81.8 |
| 67.4 |
| 76.3 |
| 62.5 |
| 61.2 |
| 48.7 |
| 43.0 |
| 55.6 |
| 71.2 |
| 61.8 |
| 62.4 |
| 64.0 |
| 52.7 |
| 54.3 |
| 78.4 |
| 80.9 |
| 79.1 |
| 77.0 |
| 82.0 |
| 70.5 |
| 74.8 |
| 63.0 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.8 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.1 |
| 2.0 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.7 |
| 75.6 |
| 83.6 |
| 69.3 |
| 78.3 |
| 64.6 |
| 63.5 |
| 50.9 |
| 45.1 |
| 57.8 |
| 71.3 |
| 61.9 |
| 63.3 |
| 64.8 |
| 54.2 |
| 55.0 |
| 79.1 |
| 81.0 |
| 88.9 |
| 85.7 |
| 88.1 |
| 79.0 |
| 83.7 |
| 72.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 367.8 |
| 342.6 |
| 320.9 |
| 392.9 |
| 380.5 |
| 368.2 |
| 362.0 |
| 359.6 |
| 358.6 |
| 350.4 |
| 341.9 |
| 338.8 |
| 329.3 |
| 321.3 |
| 314.7 |
| 307.8 |
| 293.4 |
| 270.0 |
| 255.7 |
| 239.1 |
| 226.8 |
| 221.8 |
| 210.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.6 |
| 145.6 |
| 145.6 |
| 145.6 |
| 145.6 |
| 145.6 |
| 143.6 |
| 143.6 |
| 143.6 |
| 143.6 |
| 143.6 |
| 143.6 |
| 143.6 |
| 143.6 |
| 132.2 |
| 78.7 |
| 64.7 |
| 64.7 |
| 64.7 |
| 64.7 |
| 64.7 |
| 64.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.5 |
| 264.7 |
| 241.3 |
| 311.5 |
| 297.8 |
| 285.5 |
| 277.6 |
| 275.8 |
| 273.9 |
| 264.2 |
| 254.2 |
| 249.4 |
| 238.5 |
| 230.1 |
| 222.5 |
| 225.0 |
| 265.9 |
| 254.8 |
| 239.7 |
| 227.7 |
| 214.1 |
| 208.0 |
| 195.4 |
| 264.7 |
| 241.3 |
| 311.5 |
| 297.8 |
| 285.5 |
| 277.6 |
| 275.8 |
| 273.9 |
| 264.2 |
| 254.2 |
| 249.4 |
| 238.5 |
| 230.1 |
| 222.5 |
| 225.0 |
| 265.9 |
| 254.8 |
| 239.7 |
| 227.7 |
| 214.1 |
| 208.0 |
| 195.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.6 |
| 145.6 |
| 218.6 |
| 202.1 |
| 188.1 |
| 181.2 |
| 177.5 |
| 171.2 |
| 161.0 |
| 152.6 |
| 146.1 |
| 128.9 |
| 114.1 |
| 99.0 |
| 92.5 |
| 133.9 |
| 140.7 |
| 123.9 |
| 107.3 |
| 95.3 |
| 86.3 |
| 70.6 |
| 264.7 |
| 241.3 |
| 311.5 |
| 297.8 |
| 285.5 |
| 277.6 |
| 275.8 |
| 273.9 |
| 264.2 |
| 254.2 |
| 249.4 |
| 238.5 |
| 230.1 |
| 222.5 |
| 225.0 |
| 265.9 |
| 254.8 |
| 239.7 |
| 227.7 |
| 214.1 |
| 208.0 |
| 195.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |