| (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 | 6.7 | 7.1 | 9.7 | 19.2 | 30.5 | - | 31.4 | 34.4 | 36.5 | 29.5 | 44.2 | 50.1 | 52.6 | 48.8 | 68.9 | 73.2 | 90.7 | 46.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 6.7 | 7.1 | 9.7 | 19.2 | 30.5 | - | 31.4 | 34.4 | 36.5 | 29.5 | 44.2 | 50.1 | 52.6 | 48.8 | 68.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 82.1 | 65.0 | 56.8 | 87.5 | 105.0 | - | 110.6 | 127.7 | 123.4 | 91.1 | 90.0 | 106.1 | 94.7 | 96.7 | 95.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 65.0 | 51.4 | 49.7 | 127.8 | 88.6 | - | 81.4 | 93.8 | 86.9 | 66.1 | 65.3 | 74.3 | 70.7 | 74.7 | 61.3 | 43.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 509.4 | 499.4 | 496.3 | 531.9 | 498.3 | - | 810.8 | 793.1 | 770.9 | 797.6 | 754.7 | 790.6 | 798.8 | 749.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 75.8 | 64.7 | 69.3 | 114.9 | 123.8 | - | 103.7 | 112.8 | 108.4 | 81.3 | 84.1 | 94.1 | 82.8 | 82.1 | 72.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 34.6 | 60.6 | 0.0 | 137.0 | 73.0 | - | 42.0 | 101.5 | 152.0 | 95.0 | 104.0 | 137.3 | 139.0 | 128.0 | 125.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 65.5 | 63.6 | 61.6 | 58.8 | 55.2 | - | 45.5 | 38.9 | 34.7 | 32.0 | 29.5 | 24.4 | 20.6 | 15.2 | 14.4 | 10.7 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 35.0 | 61.9 | 126.3 | 137.0 | 73.0 | - | 42.0 | 101.5 | 152.0 | 95.0 | 104.0 | 137.3 | 139.0 | 128.0 | 125.0 | 0.5 | ||
| (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 | 15.6 | 6.7 | 13.3 | 9.8 | 3.7 | 7.1 | 2.7 | 3.5 | 3.5 | 9.7 | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 73.2 |
| 90.7 |
| 46.0 |
| 84.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 15.5 | 16.6 | 8.8 | 10.3 | 11.3 | - | 8.7 | 9.6 | 8.2 | 7.7 | 6.9 | 8.3 | 6.4 | 6.8 | 7.8 | 5.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 169.1 | 139.8 | 176.7 | 242.6 | 236.4 | - | 233.2 | 269.3 | 283.8 | 208.2 | 211.0 | 255.7 | 234.5 | 239.6 | 245.9 | 219.3 | - | - |
| 745.7 |
| 669.3 |
| - |
| - |
| Accumulated Depreciation | 376.5 | 362.4 | 345.1 | 345.5 | 327.9 | - | 567.9 | 564.7 | 547.8 | 536.9 | 523.4 | 520.7 | 516.3 | 495.7 | 488.5 | 462.5 | - | - |
| Property,Plant & Equipment Net | 133.0 | 137.0 | 151.2 | 186.4 | 170.4 | - | 242.9 | 228.4 | 223.1 | 260.7 | 231.3 | 270.0 | 282.6 | 253.4 | 257.3 | 206.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 22.4 | 22.4 | 35.7 | 70.6 | 70.6 | 67.7 | 81.4 | 81.4 | 128.2 | 117.8 | 117.8 | 169.7 | 172.8 | 176.6 | 165.4 | 103.6 | 104.3 | - |
| Intangible Assets | 5.6 | 7.3 | 9.1 | 11.7 | 14.2 | - | 22.6 | 36.3 | 40.6 | 33.6 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 12.8 | 14.6 | 11.1 | 14.0 | 13.8 | - | 19.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | 25.0 | 13.9 | 15.7 | - | 52.4 | 32.4 | 46.5 | 53.2 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.3 | 2.4 | 3.4 | 2.9 | 2.5 | - | 4.7 | 4.0 | 9.4 | 10.0 | 27.9 | 47.8 | 49.6 | 49.6 | 36.9 | 48.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 371.4 | 356.4 | 446.5 | 542.1 | 523.6 | - | 712.7 | 707.4 | 755.7 | 651.2 | 623.3 | 788.6 | 793.0 | 783.2 | 780.6 | 580.3 | - | - |
| 58.2 |
| - |
| - |
| Short Term Debt | 0.5 | 1.3 | 126.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.3 | 2.5 | 1.9 | 2.0 | 2.2 | - | 3.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 25.4 | 22.2 | 18.6 | 31.6 | 33.1 | - | 45.8 | 42.5 | 42.4 | 38.6 | 33.7 | 32.0 | 42.2 | 42.5 | 40.9 | 33.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 104.4 | 91.7 | 249.1 | 149.7 | 168.5 | - | 152.5 | 155.3 | 150.8 | 120.0 | 117.8 | 126.2 | 125.1 | 124.6 | 115.7 | 91.7 | - | - |
| 0.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 11.0 | 13.0 | 10.4 | 12.7 | 12.8 | - | 17.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 11.0 | 0.0 | 2.1 | 21.1 | 18.7 | 39.3 | 70.8 | 60.8 | 70.8 | 51.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.7 | 4.1 | 3.9 | 5.8 | 6.2 | - | 5.3 | 7.6 | 8.2 | 8.9 | 110.1 | 113.9 | 55.5 | 97.6 | 71.8 | 19.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 154.8 | 175.4 | 290.8 | 340.3 | 338.9 | - | 335.9 | 352.5 | 412.0 | 340.4 | 350.5 | 416.6 | 390.3 | 410.9 | 383.7 | 162.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 146.9 | 113.4 | 178.0 | 292.7 | 281.2 | - | 530.5 | 497.5 | 487.2 | 463.5 | 453.5 | 499.3 | 473.7 | 460.8 | 463.3 | 444.2 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | (197.7) | (180.0) | (176.7) | (183.2) | (208.7) | (150.2) | (90.3) | (102.3) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 216.6 | 181.0 | 155.7 | 201.8 | 184.7 | 109.1 | 376.7 | 354.9 | 343.8 | 310.8 | 272.7 | 372.0 | 402.7 | 372.3 | 396.9 | 417.5 | 429.1 | 420.4 |
| Total Equity | 216.6 | 181.0 | 155.7 | 201.8 | 184.7 | 109.1 | 376.7 | 354.9 | 343.8 | 310.8 | 272.7 | 372.0 | 402.7 | 372.3 | 396.9 | 417.5 | 429.1 | 420.4 |
| - |
| - |
| Net debt | 28.3 | 54.9 | 116.7 | 117.8 | 42.5 | - | 10.6 | 67.1 | 115.5 | 65.5 | 59.8 | 87.2 | 86.4 | 79.2 | 56.1 | (72.7) | - | - |
| Working Capital | 64.7 | 48.1 | (72.4) | 92.9 | 67.9 | - | 80.7 | 114.0 | 133.0 | 88.2 | 93.2 | 129.6 | 109.4 | 115.0 | 130.1 | 127.6 | - | - |
| Book Value | 216.6 | 181.0 | 155.7 | 201.8 | 184.7 | 109.1 | 376.7 | 354.9 | 343.8 | 310.8 | 272.7 | 372.0 | 402.7 | 372.3 | 396.9 | 417.5 | 429.1 | 420.4 |
| Tangible Book Value | 188.5 | 151.2 | 110.8 | 119.5 | 100.0 | 41.3 | 272.7 | 237.2 | 175.0 | 159.4 | 154.9 | 202.3 | 229.9 | 195.6 | 231.5 | 313.9 | 324.8 | - |
| - |
| - |
| - |
| 30.3 |
| 18.3 |
| 21.9 |
| 11.8 |
| 35.0 |
| 39.9 |
| 35.1 |
| 31.4 |
| 36.9 |
| 34.7 |
| 36.3 |
| 34.4 |
| 36.8 |
| 62.3 |
| 36.1 |
| 36.5 |
| 31.9 |
| 24.0 |
| 28.9 |
| 29.5 |
| 28.4 |
| 27.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.8 | 5.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 15.6 | 6.7 | 13.3 | 9.8 | 3.7 | 7.1 | 2.7 | 3.5 | 3.5 | 9.7 | - | - | - | - | - | - | - | - | 30.3 | 18.3 | 21.9 | 11.8 | 35.0 | 39.9 | 35.1 | 31.4 | 36.9 | 34.7 | 36.3 | 34.4 | 36.8 | 62.3 | 36.1 | 36.5 | 31.9 | 24.0 | 28.9 | 29.5 | 28.4 | 27.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 94.0 | 82.1 | 88.2 | 79.1 | 80.0 | 65.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100.5 | 106.2 | 107.6 | 115.7 | 116.4 | 122.9 | 124.7 | 125.4 | 128.3 | 130.6 | 120.1 | 127.0 | 129.2 | 121.0 | 97.4 | 104.4 | 101.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 84.1 | 65.0 | 62.0 | 66.6 | 68.9 | 51.4 | 88.1 | 89.2 | 86.8 | 82.0 | 79.3 | 86.7 | 113.6 | 127.8 | 114.1 | 121.4 | 104.6 | 88.6 | 85.7 | 81.2 | 70.6 | 66.4 | 63.5 | 85.2 | 84.2 | 64.2 | 85.3 | 93.4 | 100.4 | 93.8 | 92.8 | 84.9 | 85.4 | 86.9 | 82.4 | 84.4 | 76.5 | 66.1 | 73.3 | 66.7 |
| Prepaid Expenses | 9.9 | 15.5 | 11.4 | 8.2 | 9.1 | 16.6 | 11.0 | 8.2 | 9.4 | 12.1 | 11.7 | 10.2 | 10.0 | 10.3 | 9.6 | 8.2 | 17.2 | 11.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 203.3 | 169.1 | 174.9 | 163.8 | 161.7 | 139.8 | 188.3 | 190.8 | 174.9 | 176.7 | 211.6 | 198.5 | 228.7 | 242.6 | 255.0 | 285.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 513.6 | 509.4 | 502.8 | 499.3 | 501.7 | 499.4 | 541.6 | 538.2 | 540.9 | 541.0 | 538.2 | 545.0 | 537.9 | 531.9 | 520.4 | 510.6 | 506.5 | 498.3 | 493.1 | 488.6 | 479.6 | 475.6 | 488.7 | 806.5 | 801.7 | 482.7 | 796.8 | 795.0 | 797.6 | 793.1 | 777.8 | 772.2 | 780.6 | 770.9 | 881.1 | 861.4 | 846.6 | 797.6 | 795.1 | 792.3 |
| Accumulated Depreciation | 380.5 | 376.5 | 372.4 | 367.8 | 367.2 | 362.4 | 372.9 | 366.3 | 362.9 | 357.6 | 352.4 | 355.2 | 350.9 | 345.5 | 340.9 | 336.8 | 333.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 133.1 | 133.0 | 130.4 | 131.6 | 134.5 | 137.0 | 168.7 | 171.8 | 178.0 | 183.5 | 185.8 | 189.9 | 187.0 | 186.4 | 179.5 | 173.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 35.7 | 35.7 | 35.7 | 35.7 | 35.7 | 55.2 | 70.6 | 70.6 | 70.6 | 70.6 | 70.6 | 70.6 | ||||||||||||||||||||||
| Intangible Assets | 5.1 | 5.6 | 6.0 | 6.4 | 6.9 | 7.3 | 8.4 | 8.8 | 9.4 | 9.9 | 10.3 | 10.8 | 11.2 | 11.7 | 12.2 | 12.9 | 13.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 12.2 | 12.8 | 13.3 | 13.7 | 14.3 | 14.6 | 15.7 | 16.2 | 16.8 | 11.8 | 12.0 | 12.8 | 13.9 | 14.0 | 14.4 | 13.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 25.6 | 26.3 | 29.7 | 31.4 | 32.3 | 32.5 | 22.8 | 23.6 | 24.3 | 25.0 | 21.8 | 14.6 | 11.7 | 13.9 | 11.8 | 12.2 | 11.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 1.9 | 2.3 | 2.1 | 2.3 | 2.0 | 2.4 | 3.1 | 3.5 | 3.5 | 3.9 | 2.3 | 3.1 | 3.1 | 2.9 | 3.2 | 3.4 | 3.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 403.6 | 371.4 | 378.8 | 371.6 | 374.2 | 356.4 | 442.5 | 450.4 | 442.5 | 446.5 | 479.5 | 484.9 | 526.2 | 542.1 | 546.7 | 571.8 | 564.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 96.4 | 75.8 | 79.2 | 68.2 | 83.2 | 64.7 | 89.1 | 93.0 | 84.9 | 95.0 | 94.7 | 82.3 | 92.3 | 114.9 | 126.8 | 174.6 | 144.6 | 123.8 | 115.9 | 113.2 | 94.5 | 89.7 | 76.0 | 92.9 | 105.1 | 87.3 | 103.9 | 106.9 | 111.2 | 112.8 | 128.0 | 121.3 | 106.5 | 108.4 | 95.7 | 95.7 | 94.1 | 81.3 | 88.1 | 82.3 |
| Short Term Debt | 0.5 | 0.5 | 0.0 | 0.6 | 0.6 | 1.3 | 1.4 | 122.0 | 128.3 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.1 | 2.3 | 2.3 | 2.4 | 2.5 | 2.5 | 2.8 | 2.9 | 2.9 | 2.1 | 2.2 | 2.2 | 2.2 | 2.0 | 2.0 | 2.2 | ||||||||||||||||||||||||
| Accrued Expenses | 18.4 | 25.4 | 22.8 | 21.4 | 17.0 | 22.2 | 24.0 | 27.0 | 23.1 | 24.4 | 21.8 | 23.5 | 21.9 | 31.6 | 36.9 | 32.7 | 27.0 | 33.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 118.3 | 104.4 | 104.9 | 92.8 | 103.8 | 91.7 | 239.3 | 245.2 | 239.4 | 249.1 | 119.2 | 108.5 | 116.6 | 149.7 | 167.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 45.8 | 34.6 | 49.5 | 62.0 | 56.0 | 60.6 | 20.0 | 20.0 | 20.0 | 20.0 | 155.0 | 141.0 | 155.0 | 137.0 | 124.0 | 101.5 | 131.3 | 73.0 | 127.0 | 117.0 | 143.0 | 134.0 | 7.0 | 34.0 | 43.0 | 42.0 | 68.0 | 73.0 | 110.0 | 101.5 | 91.0 | 123.0 | 141.0 | 152.0 | 177.0 | 187.3 | 193.0 | 95.0 | 91.8 | 94.0 |
| Operating Lease Liabilities Non-Current | 10.4 | 11.0 | 11.5 | 12.0 | 12.5 | 13.0 | 14.0 | 14.6 | 15.3 | 10.9 | 11.1 | 12.0 | 12.5 | 12.7 | 13.2 | 12.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.0 | 3.7 | 4.9 | 4.8 | 4.6 | 4.1 | 4.4 | 4.2 | 4.4 | 4.1 | 4.4 | 4.4 | 5.1 | 5.8 | 6.8 | 7.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 179.8 | 154.8 | 176.6 | 177.5 | 182.8 | 175.4 | 284.1 | 290.4 | 285.7 | 290.8 | 325.3 | 301.7 | 324.6 | 340.3 | 339.6 | 360.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 65.9 | 65.5 | 65.3 | 64.6 | 64.2 | 63.6 | 63.0 | 62.5 | 62.0 | 61.6 | 60.8 | 60.1 | 59.4 | 58.8 | 57.9 | 56.9 | 56.0 | 55.2 | 53.9 | 52.9 | 51.6 | 50.1 | 49.0 | 47.4 | 46.1 | 45.5 | 42.7 | 41.2 | 39.6 | 38.9 | 38.5 | 37.7 | 35.1 | 34.7 | 34.0 | 33.5 | 33.0 | 32.0 | 32.3 | 29.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 152.5 | 146.9 | 132.3 | 125.2 | 123.5 | 113.4 | 186.1 | 190.1 | 181.3 | 178.0 | 213.6 | 263.9 | 287.3 | 292.7 | 301.0 | 304.4 | 293.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 223.8 | 216.6 | 202.2 | 194.1 | 191.4 | 181.0 | 158.4 | 160.0 | 156.8 | 155.7 | 154.2 | 183.1 | 201.6 | 201.8 | 207.1 | 211.8 | 211.9 | |||||||||||||||||||||||
| Total Equity | 223.8 | 216.6 | 202.2 | 194.1 | 191.4 | 181.0 | 158.4 | 160.0 | 156.8 | 155.7 | 154.2 | 183.1 | 201.6 | 201.8 | 207.1 | 211.8 | 211.9 | 184.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 46.3 | 35.0 | 49.5 | 62.6 | 56.6 | 61.9 | 21.4 | 142.0 | 148.3 | 20.0 | 155.0 | 141.0 | 155.0 | 137.0 | 124.0 | 101.5 | 131.3 | 73.0 | 127.0 | 117.0 | 143.0 | 134.0 | 7.0 | 34.0 | 43.0 | 42.0 | 68.0 | 73.0 | 110.0 | 101.5 | 91.0 | 123.0 | 141.0 | 152.0 | 177.0 | 187.3 | 193.0 | 95.0 | 91.8 | 94.0 |
| Net debt | 30.7 | 28.3 | 36.2 | 52.8 | 53.0 | 54.9 | 18.6 | 138.5 | 144.8 | 10.3 | - | - | - | - | - | - | - | - | 96.7 | |||||||||||||||||||||
| Working Capital | 84.9 | 64.7 | 70.0 | 70.9 | 57.9 | 48.1 | (51.0) | (54.4) | (64.6) | (72.4) | 92.4 | 89.9 | 112.1 | 92.9 | 87.8 | 74.8 | 105.1 | 67.9 | ||||||||||||||||||||||
| Book Value | 223.8 | 216.6 | 202.2 | 194.1 | 191.4 | 181.0 | 158.4 | 160.0 | 156.8 | 155.7 | 154.2 | 183.1 | 201.6 | 201.8 | 207.1 | 211.8 | 211.9 | 184.7 | ||||||||||||||||||||||
| Tangible Book Value | 196.2 | 188.5 | 173.7 | 165.2 | 162.0 | 151.2 | 114.4 | 115.4 | 111.7 | 110.1 | 108.2 | 117.2 | 119.8 | 119.5 | 124.3 | 128.3 | 127.6 | |||||||||||||||||||||||
| 13.5 |
| 15.2 |
| 14.4 |
| 19.7 |
| 13.4 |
| 10.4 |
| 8.8 |
| 8.3 |
| 9.4 |
| 8.5 |
| 8.5 |
| 9.6 |
| 7.8 |
| 8.8 |
| 7.7 |
| 8.2 |
| 8.4 |
| 7.2 |
| 8.3 |
| 7.7 |
| 6.4 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.6 |
| 236.4 |
| 228.8 |
| 214.6 |
| 200.1 |
| 188.4 |
| 240.1 |
| 236.8 |
| 234.8 |
| 233.2 |
| 260.3 |
| 260.9 |
| 290.8 |
| 269.3 |
| 268.6 |
| 289.9 |
| 285.5 |
| 283.8 |
| 257.9 |
| 258.4 |
| 239.4 |
| 208.2 |
| 217.0 |
| 204.6 |
| 327.9 |
| 325.1 |
| 320.0 |
| 314.0 |
| 309.1 |
| 323.7 |
| 576.6 |
| 568.0 |
| 309.2 |
| 560.5 |
| 559.3 |
| 565.2 |
| 564.7 |
| 559.6 |
| 554.9 |
| 558.8 |
| 547.8 |
| 571.1 |
| 556.8 |
| 544.0 |
| 536.9 |
| 538.3 |
| 540.0 |
| 172.6 |
| 170.4 |
| 168.0 |
| 168.6 |
| 165.6 |
| 166.5 |
| 164.9 |
| 229.9 |
| 233.6 |
| 173.6 |
| 236.3 |
| 235.7 |
| 232.3 |
| 228.4 |
| 218.3 |
| 217.3 |
| 221.8 |
| 223.1 |
| 310.1 |
| 304.5 |
| 302.7 |
| 260.7 |
| 256.8 |
| 252.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.7 |
| 67.7 |
| 67.7 |
| 67.7 |
| 67.7 |
| 67.7 |
| 67.7 |
| 81.4 |
| 81.4 |
| 81.4 |
| 81.4 |
| 81.4 |
| 81.4 |
| 128.2 |
| 128.2 |
| 128.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| 16.6 |
| 17.4 |
| 18.0 |
| 18.8 |
| 20.0 |
| 20.8 |
| 21.6 |
| 22.6 |
| 31.0 |
| 34.5 |
| 35.4 |
| 36.3 |
| 37.1 |
| 38.2 |
| 39.5 |
| 40.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| 13.8 |
| 14.5 |
| 15.0 |
| 15.5 |
| 16.0 |
| 17.0 |
| 17.9 |
| 18.6 |
| 18.5 |
| 19.5 |
| 19.6 |
| 20.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| 12.1 |
| 14.2 |
| - |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.6 |
| 2.7 |
| 3.1 |
| 3.5 |
| 3.7 |
| 4.2 |
| 4.3 |
| 4.6 |
| 5.1 |
| 5.4 |
| 3.9 |
| 4.0 |
| 8.3 |
| 9.0 |
| 9.3 |
| 9.4 |
| 55.7 |
| 55.6 |
| 34.1 |
| 30.8 |
| 29.5 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 523.6 |
| 545.8 |
| 535.5 |
| 522.5 |
| 514.9 |
| 567.6 |
| 658.8 |
| 663.2 |
| 712.7 |
| 730.9 |
| 730.1 |
| 749.4 |
| 707.4 |
| 690.9 |
| 754.5 |
| 755.6 |
| 755.7 |
| 811.9 |
| 808.0 |
| 767.7 |
| 651.2 |
| 655.8 |
| 641.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.7 |
| 2.9 |
| 3.0 |
| 2.4 |
| 2.8 |
| 2.7 |
| 2.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.7 |
| 33.3 |
| 33.4 |
| 40.7 |
| 44.6 |
| 47.1 |
| 46.9 |
| 39.5 |
| 47.7 |
| 46.5 |
| 40.9 |
| 42.5 |
| 45.1 |
| 40.2 |
| 39.8 |
| 42.4 |
| 41.8 |
| 38.3 |
| 37.3 |
| 38.6 |
| 36.9 |
| 32.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.0 |
| 174.5 |
| 168.5 |
| 150.1 |
| 150.4 |
| 137.6 |
| 140.8 |
| 147.0 |
| 148.5 |
| 154.9 |
| 152.5 |
| 154.4 |
| 156.0 |
| 154.6 |
| 155.3 |
| 173.2 |
| 161.5 |
| 146.3 |
| 150.8 |
| 137.5 |
| 134.0 |
| 131.4 |
| 120.0 |
| 124.9 |
| 114.6 |
| 12.4 |
| 12.8 |
| 13.4 |
| 13.9 |
| 14.4 |
| 14.9 |
| 15.6 |
| 16.3 |
| 17.0 |
| 17.3 |
| 18.2 |
| 18.5 |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 11.0 |
| 6.8 |
| 4.4 |
| 1.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.1 |
| 25.8 |
| 25.7 |
| 21.2 |
| 21.1 |
| 19.8 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 6.2 |
| 6.1 |
| 5.8 |
| 5.5 |
| 5.5 |
| 4.2 |
| 4.2 |
| 4.4 |
| 5.3 |
| 5.0 |
| 5.9 |
| 5.9 |
| 7.6 |
| 8.8 |
| 8.3 |
| 8.5 |
| 8.2 |
| 97.8 |
| 101.5 |
| 103.3 |
| 104.3 |
| 101.3 |
| 106.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 352.8 |
| 338.9 |
| 399.6 |
| 392.2 |
| 406.5 |
| 405.8 |
| 278.3 |
| 307.9 |
| 324.6 |
| 335.9 |
| 333.1 |
| 341.8 |
| 376.8 |
| 352.5 |
| 362.2 |
| 387.1 |
| 392.7 |
| 412.0 |
| 438.0 |
| 448.5 |
| 448.9 |
| 340.4 |
| 337.9 |
| 335.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 281.2 |
| 263.9 |
| 261.7 |
| 244.5 |
| 239.5 |
| 442.1 |
| 511.3 |
| 504.2 |
| 530.5 |
| 537.6 |
| 524.5 |
| 513.7 |
| 497.5 |
| 475.0 |
| 512.8 |
| 501.8 |
| 487.2 |
| 508.8 |
| 504.1 |
| 463.6 |
| 463.5 |
| 465.4 |
| 457.0 |
| - |
| - |
| - |
| (169.2) |
| (178.0) |
| (178.4) |
| (200.2) |
| (206.3) |
| (210.0) |
| (197.7) |
| (180.9) |
| (175.8) |
| (179.1) |
| (180.0) |
| (183.2) |
| (181.5) |
| (172.4) |
| (176.7) |
| (167.4) |
| (176.7) |
| (176.3) |
| (183.2) |
| (178.3) |
| (179.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 184.7 |
| 146.3 |
| 143.3 |
| 116.0 |
| 109.1 |
| 289.3 |
| 350.9 |
| 338.6 |
| 376.7 |
| 397.8 |
| 388.3 |
| 372.6 |
| 354.9 |
| 328.8 |
| 367.4 |
| 362.9 |
| 343.8 |
| 373.9 |
| 359.4 |
| 318.8 |
| 310.8 |
| 317.9 |
| 305.7 |
| 146.3 |
| 143.3 |
| 116.0 |
| 109.1 |
| 289.3 |
| 350.9 |
| 338.6 |
| 376.7 |
| 397.8 |
| 388.3 |
| 372.6 |
| 354.9 |
| 328.8 |
| 367.4 |
| 362.9 |
| 343.8 |
| 373.9 |
| 359.4 |
| 318.8 |
| 310.8 |
| 317.9 |
| 305.7 |
| 98.7 |
| 121.1 |
| 122.2 |
| (28.0) |
| (5.9) |
| 7.9 |
| 10.6 |
| 31.1 |
| 38.3 |
| 73.7 |
| 67.1 |
| 54.2 |
| 60.7 |
| 104.9 |
| 115.5 |
| 145.2 |
| 163.2 |
| 164.1 |
| 65.5 |
| 63.4 |
| 66.5 |
| 78.7 |
| 64.3 |
| 62.5 |
| 47.7 |
| 93.1 |
| 88.3 |
| 79.9 |
| 80.7 |
| 105.9 |
| 104.9 |
| 136.2 |
| 114.0 |
| 95.4 |
| 128.4 |
| 139.1 |
| 133.0 |
| 120.4 |
| 124.4 |
| 107.9 |
| 88.2 |
| 92.1 |
| 90.0 |
| 146.3 |
| 143.3 |
| 116.0 |
| 109.1 |
| 289.3 |
| 350.9 |
| 338.6 |
| 376.7 |
| 397.8 |
| 388.3 |
| 372.6 |
| 354.9 |
| 328.8 |
| 367.4 |
| 362.9 |
| 343.8 |
| 373.9 |
| 359.4 |
| 318.8 |
| 310.8 |
| 317.9 |
| 305.7 |
| 100.0 |
| 62.0 |
| 58.2 |
| 30.3 |
| 22.5 |
| 201.6 |
| 262.4 |
| 249.3 |
| 272.7 |
| 285.4 |
| 272.3 |
| 255.8 |
| 237.2 |
| 210.2 |
| 201.0 |
| 195.2 |
| 175.0 |
| - |
| - |
| - |
| - |
| - |
| - |