| (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 | 66.3 | 71.8 | 40.8 | 54.8 | 85.5 | 73.9 | 69.4 | 81.1 | 66.0 | 50.4 | 54.4 | 43.0 | 62.8 | 44.6 | 78.7 | 72.0 | 91.9 | 92.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 66.3 | 71.8 | 40.8 | 54.8 | 85.5 | 73.9 | 69.4 | 81.1 | 66.0 | 50.4 | 54.4 | 43.0 | 62.8 | 44.6 | 78.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 131.4 | 137.8 | 166.5 | 158.2 | 150.4 | 136.7 | 138.6 | 139.1 | 142.4 | 113.2 | 94.9 | 105.1 | 102.4 | 141.5 | 162.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 132.7 | 151.3 | 187.8 | 152.6 | 138.1 | 90.5 | 93.4 | 79.3 | 73.5 | 60.1 | 61.0 | 71.3 | 79.5 | 96.0 | 120.5 | 55.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 440.8 | 416.5 | 417.3 | 391.3 | 380.7 | 402.8 | 411.5 | 393.5 | 375.2 | 334.1 | 322.8 | 307.5 | 308.7 | 382.6 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 82.2 | 83.5 | 111.9 | 110.2 | 97.7 | 86.1 | 80.7 | 87.9 | 79.4 | 62.6 | 55.2 | 58.6 | 57.5 | 76.3 | 83.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 180.9 | 0.0 | 0.0 | 0.0 | 0.0 | 143.7 | 0.5 | 1.0 | 3.9 | 8.1 | 4.5 | 10.7 | 185.0 | 181.3 | 183.7 | 167.9 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 180.9 | 0.0 | 2.1 | 1.5 | 5.2 | 151.3 | 3.1 | 2.5 | 8.0 | 16.7 | 18.4 | 30.3 | 197.2 | 200.2 | 228.0 | 168.9 | ||
| (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 | 70.5 | 53.1 | 54.0 | 49.8 | 79.1 | 71.8 | 54.1 | 42.1 | 48.4 | 40.8 | 36.8 | 34.7 | 35.2 | 54.8 | 32.3 | |||||||||||||||||||||||||
| - |
| 72.0 |
| 91.9 |
| 92.7 |
| 102.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 31.5 | 26.6 | 34.2 | 44.0 | 36.8 | 33.5 | 29.9 | 20.7 | 21.5 | 17.2 | 21.6 | 26.1 | 27.8 | 29.0 | 27.9 | 20.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 361.9 | 387.5 | 429.4 | 409.6 | 410.8 | 334.7 | 331.3 | 320.2 | 303.4 | 240.9 | 231.9 | 245.5 | 369.6 | 311.1 | 389.5 | 250.0 | - | - |
| 361.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 361.9 | 318.8 | 307.2 | 286.6 | 272.8 | 283.5 | 289.0 | 281.3 | 264.8 | 242.6 | 237.5 | 222.2 | 222.4 | 263.5 | 236.7 | - | - | - |
| Property,Plant & Equipment Net | 78.9 | 97.7 | 110.1 | 104.6 | 107.9 | 119.3 | 122.5 | 112.2 | 110.4 | 91.5 | 85.3 | 85.3 | 86.3 | 119.1 | 124.9 | 76.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 37.6 | 33.1 | 35.3 | 34.2 | 36.4 | 39.1 | 35.9 | 36.7 | 38.4 | 0.9 | - | 1.1 | 54.3 | 62.2 | 71.9 | 9.7 | - | - |
| Intangible Assets | 38.0 | 39.7 | 47.3 | 45.5 | 49.9 | 55.4 | 58.1 | 62.0 | 75.2 | 39.3 | 35.7 | 56.6 | 68.5 | 84.4 | 98.0 | 0.5 | - | - |
| Operating Lease Right Of Use Assets | 12.5 | 10.1 | 10.8 | 13.8 | 18.3 | 18.9 | 22.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.5 | 37.5 | 30.4 | - | - | - | - | 12.1 | 16.2 | 10.5 | 1.4 | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 189.3 | 234.0 | 250.5 | 242.6 | 254.6 | 286.7 | 270.9 | 239.3 | 255.7 | 153.6 | 132.3 | 153.2 | 218.7 | 281.6 | 306.0 | 136.8 | - | - |
| Total Assets | 551.2 | 621.6 | 679.9 | 652.1 | 665.4 | 621.4 | 602.2 | 559.5 | 559.0 | 394.5 | 364.3 | 398.8 | 588.3 | 592.7 | 695.5 | 386.7 | - | - |
| 68.3 |
| - |
| - |
| Short Term Debt | - | 0.0 | 2.1 | 1.5 | 5.2 | 7.7 | 2.7 | 1.5 | 4.2 | 8.6 | 13.9 | 19.7 | 12.2 | 18.9 | 44.2 | 0.9 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.1 | 4.0 | 3.9 | 3.9 | 4.2 | 4.3 | 4.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 25.8 | 21.2 | 23.9 | 19.0 | 18.7 | 21.9 | 19.6 | 18.7 | 22.4 | 16.3 | 17.9 | 17.4 | 19.1 | 22.6 | 22.0 | - | - | - |
| Other Current Liabilities | 75.3 | 66.5 | 64.2 | 66.0 | 70.1 | 52.3 | 55.2 | 57.9 | 52.5 | 41.5 | 38.9 | 42.1 | 47.3 | 57.1 | 91.0 | 42.8 | - | - |
| Total Current Liabilities | 157.6 | 150.0 | 178.2 | 177.7 | 173.1 | 146.0 | 138.6 | 147.3 | 136.1 | 112.7 | 108.1 | 120.3 | 153.7 | 153.5 | 257.9 | 112.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 9.0 | 6.5 | 7.7 | 10.6 | 14.9 | 15.4 | 18.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 10.0 | 5.3 | 7.2 | 8.5 | 10.7 | 12.9 | 12.5 | 14.9 | 18.9 | 9.8 | 41.3 | 50.0 | 57.0 | 59.8 | 67.7 | 8.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 13.9 | 12.9 | 9.7 | 6.6 | 6.8 | 14.4 | 16.8 | 17.1 | 35.1 | 4.9 | 4.0 | 4.0 | 4.0 | 4.3 | 5.5 | 6.5 | - | - |
| Total Non-Current Liabilities | 213.9 | 226.3 | 213.9 | 193.5 | 196.4 | 178.7 | 173.7 | 128.9 | 178.8 | 89.7 | 149.8 | 164.6 | 246.1 | 245.4 | 256.9 | 182.7 | - | - |
| Total Liabilities | 371.4 | 376.3 | 392.2 | 371.2 | 369.4 | 324.8 | 312.3 | 276.3 | 315.0 | 202.5 | 257.8 | 284.9 | 399.8 | 398.9 | 514.9 | 295.5 | - | - |
| - |
| - |
| Additional Paid In Capital | 219.2 | 225.7 | 227.3 | 232.8 | 232.5 | 234.4 | 225.6 | 231.6 | 228.5 | 206.5 | 199.3 | 192.9 | 187.7 | 184.8 | 170.8 | 161.6 | - | - |
| Retained Earnings | 77.2 | 180.0 | 196.5 | 201.7 | 215.7 | 212.3 | 206.5 | 146.3 | 92.3 | 45.4 | (32.1) | (54.9) | (7.8) | (22.9) | (28.3) | (77.6) | - | - |
| Accumulated Other Comprehensive Income | (89.1) | (122.0) | (92.8) | (103.1) | (97.0) | (89.6) | (91.5) | (85.8) | (69.6) | (67.9) | (69.8) | (45.5) | (30.5) | (10.3) | (9.6) | 4.1 | - | - |
| Treasury Stock | - | - | - | 50.4 | 55.3 | 60.5 | 50.8 | 8.9 | 7.1 | 5.6 | 4.2 | 1.3 | 0.5 | 1.9 | 1.9 | 1.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 13.8 | 13.3 | 22.6 | 39.5 | 44.1 | 49.6 | 4.3 | - | - |
| Total Stockholders Equity | 179.8 | 245.3 | 287.7 | 280.9 | 296.0 | 296.6 | 289.9 | 283.3 | 244.1 | 178.3 | 93.1 | 91.3 | 149.0 | 149.8 | 131.0 | 86.9 | 76.5 | 2.7 |
| Total Equity | 179.8 | 245.3 | 287.7 | 280.9 | 296.0 | 296.6 | 289.9 | 283.3 | 244.1 | 192.1 | 106.4 | 113.8 | 188.5 | 193.8 | 180.6 | 91.2 | 76.5 | 2.7 |
| - |
| - |
| Net debt | 114.7 | (71.8) | (38.7) | (53.3) | (80.3) | 77.4 | (66.3) | (78.6) | (58.0) | (33.7) | (36.0) | (12.7) | 134.4 | 155.7 | 149.2 | 96.9 | - | - |
| Working Capital | 204.3 | 237.5 | 251.1 | 231.9 | 237.8 | 188.6 | 192.7 | 172.9 | 167.2 | 128.2 | 123.9 | 125.2 | 215.9 | 157.6 | 131.5 | 137.2 | - | - |
| Book Value | 179.8 | 245.3 | 287.7 | 280.9 | 296.0 | 296.6 | 289.9 | 283.3 | 244.1 | 178.3 | 93.1 | 91.3 | 149.0 | 149.8 | 131.0 | 86.9 | 76.5 | 2.7 |
| Tangible Book Value | 104.2 | 172.5 | 205.1 | 201.2 | 209.7 | 202.1 | 195.9 | 184.5 | 130.4 | 138.1 | 57.4 | 33.5 | 26.1 | 3.1 | (38.9) | 76.7 | - | - |
| 40.7 |
| 41.4 |
| 85.5 |
| 50.0 |
| 55.6 |
| 60.5 |
| 73.9 |
| 68.3 |
| 72.4 |
| 81.3 |
| 69.4 |
| 55.3 |
| 51.5 |
| 53.1 |
| 81.1 |
| 60.7 |
| 59.0 |
| 57.4 |
| 66.0 |
| 50.8 |
| 44.2 |
| 44.9 |
| 50.4 |
| 50.6 |
| 55.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 70.5 | 53.1 | 54.0 | 49.8 | 79.1 | 71.8 | 54.1 | 42.1 | 48.4 | 40.8 | 36.8 | 34.7 | 35.2 | 54.8 | 32.3 | 40.7 | 41.4 | 85.5 | 50.0 | 55.6 | 60.5 | 73.9 | 68.3 | 72.4 | 81.3 | 69.4 | 55.3 | 51.5 | 53.1 | 81.1 | 60.7 | 59.0 | 57.4 | 66.0 | 50.8 | 44.2 | 44.9 | 50.4 | 50.6 | 55.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 140.2 | 89.0 | 153.1 | 163.1 | 156.7 | 137.8 | 158.5 | 168.2 | 170.3 | 166.5 | 177.2 | 185.3 | 175.7 | 158.2 | 166.9 | 159.7 | 156.0 | 150.4 | 137.1 | 153.2 | 149.7 | 136.7 | 129.5 | 97.4 | 138.4 | 138.6 | 143.6 | 151.7 | 155.7 | 139.1 | 150.4 | 147.7 | 156.5 | 142.4 | 144.5 | 137.6 | 141.0 | 113.2 | 122.3 | 125.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 111.3 | 106.4 | 145.4 | 144.5 | 151.8 | 151.3 | 176.4 | 178.7 | 179.9 | 187.8 | 183.2 | 175.3 | 168.7 | 152.6 | 150.7 | 144.1 | 148.4 | 138.1 | 124.7 | 114.8 | 95.4 | 90.5 | 88.1 | 96.9 | 95.8 | 93.4 | 103.6 | 100.8 | 92.2 | 79.3 | 86.8 | 80.2 | 78.6 | 73.5 | 78.6 | 77.0 | 72.7 | 60.1 | 65.2 | 68.3 |
| Prepaid Expenses | 26.1 | 27.0 | 31.8 | 36.1 | 30.4 | 26.6 | 25.3 | 32.9 | 32.7 | 34.2 | 39.3 | 43.3 | 43.6 | 44.0 | 48.6 | 51.2 | 50.6 | 36.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 348.0 | 361.8 | 384.3 | 393.4 | 418.0 | 387.5 | 414.4 | 422.0 | 431.3 | 429.4 | 436.4 | 438.6 | 423.1 | 409.6 | 398.5 | 395.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 60.2 | 62.7 | 100.5 | 100.1 | 99.3 | 97.7 | 103.5 | 103.1 | 106.2 | 110.1 | 106.8 | 106.2 | 107.6 | 104.6 | 101.9 | 105.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 37.0 | 37.6 | 37.5 | 37.7 | 34.6 | 33.1 | 35.6 | 34.2 | 34.5 | 35.3 | 33.8 | 34.9 | 34.7 | 34.2 | 31.3 | 33.5 | 35.4 | 36.4 | ||||||||||||||||||||||
| Intangible Assets | 35.5 | 37.6 | 40.7 | 42.5 | 41.3 | 39.7 | 44.2 | 43.6 | 45.3 | 47.3 | 45.2 | 46.6 | 45.6 | 45.5 | 43.1 | 45.9 | 49.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.0 | 9.6 | 13.5 | 11.4 | 9.6 | 10.1 | 10.8 | 8.7 | 9.6 | 10.8 | 11.1 | 12.2 | 13.4 | 13.8 | 13.9 | 15.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 164.0 | 189.3 | 247.8 | 246.0 | 239.3 | 234.0 | 248.1 | 244.7 | 244.1 | 250.5 | 242.4 | 246.9 | 247.6 | 242.6 | 234.5 | 242.6 | 254.5 | |||||||||||||||||||||||
| Total Assets | 512.0 | 551.1 | 632.1 | 639.4 | 657.4 | 621.6 | 662.5 | 666.7 | 675.4 | 679.9 | 678.8 | 685.5 | 670.7 | 652.1 | 633.1 | 638.4 | 650.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 103.5 | 62.4 | 101.8 | 105.8 | 97.0 | 83.5 | 98.1 | 108.1 | 109.2 | 111.9 | 131.1 | 136.5 | 132.0 | 110.2 | 106.3 | 109.2 | 102.6 | 97.7 | 102.6 | 97.1 | 88.9 | 86.1 | 76.7 | 52.0 | 79.2 | 80.7 | 95.8 | 100.7 | 102.6 | 87.9 | 91.3 | 84.5 | 87.1 | 79.4 | 80.1 | 78.9 | 82.4 | 62.6 | 66.6 | 73.5 |
| Short Term Debt | - | - | 0.9 | - | - | 0.0 | 0.0 | 2.1 | 2.1 | 2.1 | 186.0 | 171.6 | 1.5 | 1.5 | 2.8 | 4.2 | 5.2 | 5.2 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | 77.3 | 78.4 | 78.1 | 66.5 | 71.8 | 76.1 | 68.9 | 64.2 | 64.8 | 75.6 | 68.5 | 66.0 | 68.8 | 67.1 | 71.2 | |||||||||||||||||||||||
| Total Current Liabilities | 172.6 | 157.5 | 180.0 | 184.2 | 175.2 | 150.0 | 169.9 | 186.2 | 180.2 | 178.2 | 381.9 | 383.6 | 202.0 | 177.7 | 178.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 167.8 | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.3 | 0.5 | 0.6 | 0.7 | 0.8 | 1.0 | 1.2 | 1.8 | 2.7 | 3.9 | 5.1 | 5.9 | 7.3 | 8.1 | 8.3 | 6.9 |
| Operating Lease Liabilities Non-Current | 6.2 | 6.6 | 9.5 | 8.0 | 6.2 | 6.5 | 7.2 | 5.8 | 6.6 | 7.7 | 8.1 | 9.0 | 10.0 | 10.6 | 10.9 | 12.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 8.7 | 10.0 | 4.9 | 5.4 | 5.3 | 5.3 | 6.3 | 6.3 | 6.8 | 7.2 | 7.4 | 8.0 | 8.3 | 8.5 | 8.3 | 9.3 | 10.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 11.8 | 11.6 | 16.2 | 17.0 | 14.4 | 12.9 | 11.4 | 10.4 | 10.0 | 9.7 | 8.1 | 7.3 | 6.8 | 6.6 | 6.0 | 6.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 183.2 | 213.9 | 200.9 | 194.7 | 229.1 | 226.3 | 221.3 | 210.0 | 217.9 | 213.9 | 23.5 | 24.2 | 192.5 | 193.5 | 190.9 | 185.4 | ||||||||||||||||||||||||
| Total Liabilities | 355.8 | 371.3 | 380.9 | 378.9 | 404.3 | 376.3 | 391.2 | 396.2 | 398.2 | 392.2 | 405.4 | 407.9 | 394.5 | 371.2 | 368.9 | 365.9 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 215.6 | 219.2 | 218.0 | 217.6 | 221.1 | 225.7 | 224.9 | 224.6 | 223.9 | 227.3 | 226.4 | 226.7 | 226.0 | 232.8 | 231.7 | 230.5 | 228.8 | |||||||||||||||||||||||
| Retained Earnings | 49.2 | 77.2 | 154.1 | 163.4 | 172.8 | 180.0 | 186.1 | 193.2 | 190.4 | 196.5 | 193.5 | 191.3 | 194.3 | 201.7 | 201.5 | 200.7 | 208.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (88.3) | (89.1) | (93.5) | (92.5) | (107.9) | (122.0) | (101.1) | (108.3) | (97.6) | (92.8) | (103.1) | (96.0) | (99.3) | (103.1) | (118.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.8 | 51.1 | 51.2 | 55.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 156.2 | 179.8 | 251.2 | 260.5 | 253.1 | 245.3 | 271.4 | 270.5 | 277.3 | 287.7 | 273.3 | 277.6 | 276.2 | 280.9 | 264.2 | 272.5 | 293.9 | |||||||||||||||||||||||
| Total Equity | 156.2 | 179.8 | 251.2 | 260.5 | 253.1 | 245.3 | 271.4 | 270.5 | 277.3 | 287.7 | 273.3 | 277.6 | 276.2 | 280.9 | 264.2 | 272.5 | 293.9 | 296.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 0.9 | - | - | 0.0 | 0.0 | 2.1 | 2.1 | 2.1 | 186.0 | 171.6 | 1.5 | 169.3 | 2.8 | 4.2 | 5.2 | 5.2 | 1.7 | 4.5 | 5.2 | 7.7 | 7.6 | 5.0 | 2.8 | 3.1 | 3.3 | 1.6 | 1.9 | 2.5 | 3.0 | 5.0 | 6.9 | 8.0 | 9.5 | 12.4 | 14.2 | 16.7 | 18.2 | 20.8 |
| Net debt | - | - | (53.0) | - | - | (71.8) | (54.1) | (40.0) | (46.4) | (38.7) | 149.2 | 136.9 | (33.7) | 114.5 | (29.5) | (36.5) | (36.2) | (80.3) | ||||||||||||||||||||||
| Working Capital | 175.4 | 204.3 | 204.3 | 209.3 | 242.9 | 237.5 | 244.5 | 235.7 | 251.1 | 251.1 | 54.5 | 55.0 | 221.1 | 231.9 | 220.6 | 215.3 | 217.3 | 237.8 | ||||||||||||||||||||||
| Book Value | 156.2 | 179.8 | 251.2 | 260.5 | 253.1 | 245.3 | 271.4 | 270.5 | 277.3 | 287.7 | 273.3 | 277.6 | 276.2 | 280.9 | 264.2 | 272.5 | 293.9 | 296.0 | ||||||||||||||||||||||
| Tangible Book Value | 83.7 | 104.6 | 172.9 | 180.3 | 177.2 | 172.5 | 191.6 | 192.6 | 197.5 | 205.1 | 194.4 | 196.1 | 196.0 | 201.2 | 189.7 | 193.1 | 209.2 | |||||||||||||||||||||||
| 45.3 |
| 38.8 |
| 37.5 |
| 33.5 |
| 33.9 |
| 29.9 |
| 33.7 |
| 29.9 |
| 28.8 |
| 32.1 |
| 22.4 |
| 20.7 |
| 22.1 |
| 29.1 |
| 26.1 |
| 21.5 |
| 23.3 |
| 27.4 |
| 24.5 |
| 17.2 |
| 31.7 |
| 26.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 396.3 |
| 410.8 |
| 357.1 |
| 362.4 |
| 343.1 |
| 334.7 |
| 319.8 |
| 296.6 |
| 349.3 |
| 331.3 |
| 331.2 |
| 336.1 |
| 323.4 |
| 320.2 |
| 319.9 |
| 316.0 |
| 318.7 |
| 303.4 |
| 297.2 |
| 286.2 |
| 283.1 |
| 240.9 |
| 269.7 |
| 275.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.1 |
| 107.9 |
| 109.7 |
| 112.1 |
| 114.3 |
| 119.3 |
| 117.2 |
| 117.2 |
| 116.1 |
| 122.5 |
| 118.1 |
| 117.0 |
| 114.3 |
| 112.2 |
| 111.0 |
| 111.2 |
| 114.9 |
| 110.4 |
| 108.9 |
| 102.7 |
| 101.5 |
| 91.5 |
| 90.7 |
| 90.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 38.0 |
| 37.5 |
| 39.1 |
| 37.5 |
| 35.9 |
| 35.3 |
| 35.9 |
| 34.9 |
| 36.4 |
| 35.9 |
| 36.7 |
| 37.2 |
| 37.4 |
| 39.4 |
| 38.4 |
| 38.2 |
| 36.2 |
| 35.2 |
| 0.9 |
| - |
| - |
| 49.9 |
| 52.7 |
| 55.3 |
| 52.9 |
| 55.4 |
| 52.0 |
| 51.0 |
| 51.5 |
| 58.1 |
| 56.9 |
| 58.9 |
| 59.5 |
| 62.0 |
| 63.1 |
| 66.0 |
| 74.7 |
| 75.2 |
| 78.0 |
| 76.7 |
| 77.7 |
| 39.3 |
| - |
| - |
| 17.1 |
| 18.3 |
| 17.1 |
| 16.8 |
| 17.4 |
| 18.9 |
| 18.8 |
| 20.0 |
| 20.3 |
| 22.0 |
| 20.9 |
| 19.0 |
| 19.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.6 |
| 269.6 |
| 273.5 |
| 278.4 |
| 286.7 |
| 262.1 |
| 260.6 |
| 251.2 |
| 270.9 |
| 262.8 |
| 260.0 |
| 258.8 |
| 239.3 |
| 239.3 |
| 244.7 |
| 261.5 |
| 255.7 |
| 243.1 |
| 234.8 |
| 236.4 |
| 153.6 |
| 143.9 |
| 143.4 |
| 665.4 |
| 626.7 |
| 635.9 |
| 621.5 |
| 621.4 |
| 582.0 |
| 557.2 |
| 600.5 |
| 602.2 |
| 594.0 |
| 596.0 |
| 582.3 |
| 559.5 |
| 559.3 |
| 560.6 |
| 580.2 |
| 559.0 |
| 540.3 |
| 521.0 |
| 519.5 |
| 394.5 |
| 413.6 |
| 419.2 |
| 1.7 |
| 4.5 |
| 5.2 |
| 7.7 |
| 7.5 |
| 4.8 |
| 2.5 |
| 2.7 |
| 2.8 |
| 0.9 |
| 1.0 |
| 1.5 |
| 1.8 |
| 3.2 |
| 4.2 |
| 4.2 |
| 4.4 |
| 6.5 |
| 6.9 |
| 8.6 |
| 9.9 |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.6 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.1 |
| 62.4 |
| 61.9 |
| 50.6 |
| 52.3 |
| 49.0 |
| 47.1 |
| 48.7 |
| 55.2 |
| 62.1 |
| 62.0 |
| 53.2 |
| 57.9 |
| 52.7 |
| 60.4 |
| 54.2 |
| 52.5 |
| 48.3 |
| 41.5 |
| 43.9 |
| 41.5 |
| 50.0 |
| 43.3 |
| 180.5 |
| 179.0 |
| 173.1 |
| 166.6 |
| 163.5 |
| 144.7 |
| 146.0 |
| 133.3 |
| 104.0 |
| 130.5 |
| 138.6 |
| 160.6 |
| 163.5 |
| 156.7 |
| 147.3 |
| 145.7 |
| 148.0 |
| 145.5 |
| 136.1 |
| 132.7 |
| 126.9 |
| 133.2 |
| 112.7 |
| 126.5 |
| 130.7 |
| 13.8 |
| 14.9 |
| 14.1 |
| 13.7 |
| 14.2 |
| 15.4 |
| 15.1 |
| 16.2 |
| 16.6 |
| 18.0 |
| 17.1 |
| 14.6 |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| 11.0 |
| 11.9 |
| 12.0 |
| 12.9 |
| 11.6 |
| 11.2 |
| 11.3 |
| 12.5 |
| 13.4 |
| 15.0 |
| 14.5 |
| 14.9 |
| 17.2 |
| 17.8 |
| 19.6 |
| 18.9 |
| 20.3 |
| 19.6 |
| 19.7 |
| 9.8 |
| 43.3 |
| 43.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 6.8 |
| 7.3 |
| 7.3 |
| 12.5 |
| 14.4 |
| 13.6 |
| 15.4 |
| 13.6 |
| 16.8 |
| 17.3 |
| 17.2 |
| 16.5 |
| 17.1 |
| 24.7 |
| 25.0 |
| 36.8 |
| 35.1 |
| 31.6 |
| 28.3 |
| 10.6 |
| 4.9 |
| 3.9 |
| 4.2 |
| 177.9 |
| 196.4 |
| 162.4 |
| 158.8 |
| 192.1 |
| 178.7 |
| 184.3 |
| 204.0 |
| 202.7 |
| 173.7 |
| 156.8 |
| 151.0 |
| 137.8 |
| 128.9 |
| 144.1 |
| 154.6 |
| 175.1 |
| 178.8 |
| 183.0 |
| 185.7 |
| 178.7 |
| 89.7 |
| 142.5 |
| 154.6 |
| 356.9 |
| 369.4 |
| 329.0 |
| 322.3 |
| 336.8 |
| 324.8 |
| 317.6 |
| 308.0 |
| 333.2 |
| 312.3 |
| 317.4 |
| 314.5 |
| 294.5 |
| 276.3 |
| 289.9 |
| 302.6 |
| 320.6 |
| 315.0 |
| 315.7 |
| 312.7 |
| 311.9 |
| 202.5 |
| 269.0 |
| 285.3 |
| 232.5 |
| 231.6 |
| 230.4 |
| 228.8 |
| 234.4 |
| 232.1 |
| 230.8 |
| 230.5 |
| 225.6 |
| 224.3 |
| 223.8 |
| 232.1 |
| 231.6 |
| 230.2 |
| 228.9 |
| 227.6 |
| 228.5 |
| 227.1 |
| 225.4 |
| 208.3 |
| 206.5 |
| 204.0 |
| 202.3 |
| 215.7 |
| 221.9 |
| 232.3 |
| 212.5 |
| 212.3 |
| 195.0 |
| 188.3 |
| 210.0 |
| 206.5 |
| 202.3 |
| 195.7 |
| 155.9 |
| 146.3 |
| 133.8 |
| 120.6 |
| 105.4 |
| 92.3 |
| 73.4 |
| 65.3 |
| 56.3 |
| 45.4 |
| (3.0) |
| (13.3) |
| (107.6) |
| (91.8) |
| (97.0) |
| (100.2) |
| (93.0) |
| (100.5) |
| (89.6) |
| (102.2) |
| (109.2) |
| (112.2) |
| (91.5) |
| (99.2) |
| (87.3) |
| (89.5) |
| (85.8) |
| (85.8) |
| (82.5) |
| (64.9) |
| (69.6) |
| (68.9) |
| (75.3) |
| (64.5) |
| (67.9) |
| (64.5) |
| (63.7) |
| 55.6 |
| 56.1 |
| 56.1 |
| 60.5 |
| 60.5 |
| 60.6 |
| 61.0 |
| 50.8 |
| 50.8 |
| 50.7 |
| 10.8 |
| 8.9 |
| 8.9 |
| 8.9 |
| 8.5 |
| 7.1 |
| 7.1 |
| 7.1 |
| 6.9 |
| 5.6 |
| 5.6 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.5 |
| 13.8 |
| 13.7 |
| 14.2 |
| 296.0 |
| 297.7 |
| 313.6 |
| 284.7 |
| 296.6 |
| 264.4 |
| 249.3 |
| 267.3 |
| 289.9 |
| 276.6 |
| 281.5 |
| 287.8 |
| 283.3 |
| 269.4 |
| 258.0 |
| 259.6 |
| 244.1 |
| 224.5 |
| 208.3 |
| 193.2 |
| 178.3 |
| 130.9 |
| 119.7 |
| 297.7 |
| 313.6 |
| 284.7 |
| 296.6 |
| 264.4 |
| 249.3 |
| 267.3 |
| 289.9 |
| 276.6 |
| 281.5 |
| 287.8 |
| 283.3 |
| 269.4 |
| 258.0 |
| 259.6 |
| 244.1 |
| 224.5 |
| 208.3 |
| 207.6 |
| 192.1 |
| 144.6 |
| 133.9 |
| (48.4) |
| (51.1) |
| (55.3) |
| (66.2) |
| (60.7) |
| (67.4) |
| (78.5) |
| (66.3) |
| (52.0) |
| (49.9) |
| (51.2) |
| (78.6) |
| (57.6) |
| (54.0) |
| (50.5) |
| (58.0) |
| (41.3) |
| (31.8) |
| (30.7) |
| (33.7) |
| (32.4) |
| (34.5) |
| 190.5 |
| 198.9 |
| 198.4 |
| 188.6 |
| 186.6 |
| 192.7 |
| 218.8 |
| 192.7 |
| 170.6 |
| 172.6 |
| 166.7 |
| 172.9 |
| 174.2 |
| 168.0 |
| 173.2 |
| 167.2 |
| 164.4 |
| 159.2 |
| 149.9 |
| 128.2 |
| 143.2 |
| 145.1 |
| 297.7 |
| 313.6 |
| 284.7 |
| 296.6 |
| 264.4 |
| 249.3 |
| 267.3 |
| 289.9 |
| 276.6 |
| 281.5 |
| 287.8 |
| 283.3 |
| 269.4 |
| 258.0 |
| 259.6 |
| 244.1 |
| 224.5 |
| 208.3 |
| 193.2 |
| 178.3 |
| 130.9 |
| 119.7 |
| 209.7 |
| 207.9 |
| 220.3 |
| 194.2 |
| 202.1 |
| 174.8 |
| 162.4 |
| 180.6 |
| 195.9 |
| 184.8 |
| 186.2 |
| 192.4 |
| 184.5 |
| 169.2 |
| 154.7 |
| 145.5 |
| 130.4 |
| 108.3 |
| 95.4 |
| 80.3 |
| 138.1 |
| - |
| - |