| (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 | 91.1 | 100.9 | 124.0 | 137.9 | 157.3 | 134.9 | 122.1 | 126.8 | 135.9 | 129.5 | 119.0 | 104.7 | 128.5 | 103.7 | 84.4 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 100.9 | 134.9 | 129.5 | 103.7 | 85.0 | 67.7 | 47.9 | 33.0 | 40.9 | 26.9 | 22.7 | 19.3 | 2.9 | 2.1 | 4.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.6 | - | - |
| Short Term Investments | 3.2 | 2.6 | 2.9 | 2.0 | 2.0 | 2.4 | 2.3 | 1.2 | 1.7 | 1.5 | 1.5 | 1.2 | 1.4 | 2.7 | - |
| Cash And Short Term Investments | 104.1 | 137.5 | 132.4 | 105.7 | 87.0 | 70.1 | 50.2 | 34.2 | 42.6 | 28.5 | 24.1 | 20.5 | 4.2 | 4.8 | 4.6 |
| Receivables | |||||||||||||||
| Accounts Receivable | 239.4 | 202.9 | 166.5 | 158.4 | 110.5 | 89.4 | 110.6 | 92.8 | 110.5 | 92.3 | 67.1 | 44.7 | 50.9 | 37.4 | - |
| Current Assets | |||||||||||||||
| Inventory | 213.5 | 139.6 | 159.1 | 125.0 | 85.0 | 81.2 | 82.7 | 91.8 | 71.7 | 55.1 | 48.7 | 29.0 | 24.2 | 21.6 | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 680.3 | 490.3 | 471.2 | 304.7 | 248.6 | 232.9 | 219.9 | 227.1 | 234.8 | 220.1 | 169.0 | 135.6 | 118.3 | 87.0 | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | 65.5 | 55.2 | 39.0 | - | - | 29.3 | 19.2 | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 171.2 | 108.2 | 163.0 | 169.0 | 188.4 | 222.7 | 243.7 | 220.7 | 221.0 | 196.9 | 121.5 | 39.3 | 48.1 | 50.1 | - |
| 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 | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 171.6 | 109.3 | 170.0 | 169.5 | 199.1 | 224.5 | 259.8 | 242.3 | 224.3 | 199.6 | 139.1 | 94.2 | 77.8 | 57.3 | - |
| 98.6 |
| 84.4 |
| 85.0 |
| 86.5 |
| 100.3 |
| 85.2 |
| 66.9 |
| 69.4 |
| 63.4 |
| 36.8 |
| 47.9 |
| 41.7 |
| 47.6 |
| 61.7 |
| 33.0 |
| 28.0 |
| 29.9 |
| 30.6 |
| 40.9 |
| 36.2 |
| 43.7 |
| 54.4 |
| 26.9 |
| 23.2 |
| 37.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 3.2 | 3.2 | 3.1 | 2.9 | 2.9 | 2.6 | 2.7 | 2.7 | 2.9 | 2.9 | 2.5 | 2.4 | 2.1 | 2.0 | 2.2 | 2.4 | 2.6 | 2.0 | 2.0 | 2.1 | 2.2 | 2.4 | 1.7 | 1.8 | 1.6 | 2.3 | 2.3 | 2.3 | 2.3 | 1.2 | 1.5 | 2.1 | 2.0 | 1.7 | 1.9 | 1.9 | 1.8 | 1.5 | 2.0 | 26.9 |
| Cash And Short Term Investments | 94.4 | 104.1 | 127.1 | 140.9 | 160.2 | 137.5 | 124.8 | 129.5 | 138.8 | 132.4 | 121.5 | 107.1 | 130.7 | 105.7 | 86.6 | 101.0 | 87.1 | 87.0 | 88.6 | 102.4 | 87.4 | 69.3 | 71.1 | 65.2 | 38.4 | 50.2 | 44.0 | 50.0 | 64.0 | 34.2 | 29.5 | 32.0 | 32.6 | 42.6 | 38.1 | 45.6 | 56.1 | 28.5 | 25.2 | 64.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 264.4 | 239.4 | 242.7 | 227.6 | 224.6 | 202.9 | 209.0 | 178.8 | 170.6 | 166.5 | 174.1 | 186.0 | 167.1 | 158.4 | 133.9 | 114.2 | 106.5 | 110.5 | 100.0 | 91.2 | 90.0 | 88.4 | 87.8 | 91.0 | 104.4 | 110.6 | 112.7 | 110.7 | 106.2 | 92.8 | 91.9 | 87.4 | 83.3 | 110.5 | 108.5 | 106.3 | 103.3 | 92.3 | 84.6 | 72.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 253.3 | 213.5 | 194.4 | 176.5 | 155.8 | 139.6 | 142.9 | 132.5 | 144.2 | 159.1 | 165.8 | 161.8 | 143.1 | 125.0 | 122.8 | 111.9 | 104.5 | 85.0 | 80.1 | 74.7 | 71.3 | 80.7 | 73.8 | 79.5 | 68.3 | 82.7 | 82.1 | 90.9 | 90.9 | 91.8 | 88.5 | 79.9 | 79.6 | 71.7 | 65.1 | 61.1 | 56.7 | 55.1 | 60.7 | 59.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 76.8 | 62.7 | 59.8 | 60.3 | 67.3 | 54.3 | 49.0 | 51.2 | 73.5 | 58.6 | 57.7 | 53.3 | 40.4 | 29.0 | 29.7 | 23.6 | 28.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 720.1 | 653.6 | 658.4 | 639.4 | 636.8 | 560.0 | 546.8 | 516.7 | 549.6 | 535.8 | 537.1 | 527.8 | 501.0 | 432.1 | 392.2 | 368.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 545.6 | 490.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 206.3 | 194.1 | 202.5 | 192.0 | 193.8 | 182.0 |
| Accumulated Depreciation | - | - | - | - | 157.7 | 145.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 502.5 | 476.2 | 445.1 | 422.0 | 387.9 | 344.4 | 341.5 | 324.0 | 329.2 | 324.6 | 299.1 | 266.8 | 223.6 | 202.9 | 184.1 | 183.6 | ||||||||||||||||||||||||
| Long Term Investments | 58.1 | 57.4 | 57.8 | 56.6 | 64.6 | 63.3 | 61.5 | 60.2 | 61.6 | 60.6 | 61.5 | 60.4 | 59.3 | 57.8 | 57.2 | 55.1 | 53.4 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 30.1 | 30.1 | 30.1 | 30.2 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | ||||||||||||||||||||||
| Intangible Assets | 13.5 | 13.0 | 13.2 | 12.8 | 4.9 | 4.4 | 3.9 | 3.6 | 3.3 | 3.5 | 3.2 | 2.5 | 2.6 | 2.7 | 2.8 | 3.0 | 3.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.4 | 1.3 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.6 | 2.9 | 2.5 | 0.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 7.1 | 6.7 | 6.2 | 5.8 | 5.7 | 5.5 | 5.7 | 5.8 | 5.8 | 5.8 | 5.3 | 5.0 | 4.9 | 4.5 | 4.0 | 4.3 | 4.8 | |||||||||||||||||||||||
| Total Non-Current Assets | 640.4 | 606.8 | 569.6 | 541.8 | 501.5 | 456.6 | 449.4 | 425.8 | 431.9 | 427.0 | 401.9 | 364.5 | 318.5 | 302.2 | 285.9 | 286.9 | 280.8 | |||||||||||||||||||||||
| Total Assets | 1,360.5 | 1,260.4 | 1,228.1 | 1,181.2 | 1,138.3 | 1,016.6 | 996.3 | 942.5 | 981.6 | 962.7 | 939.1 | 892.3 | 819.5 | 734.3 | 678.1 | 655.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 5.9 | 0.4 | 0.7 | 0.6 | 0.6 | 1.1 | 1.8 | 2.2 | 3.3 | 7.0 | 3.1 | 0.6 | 0.8 | 0.5 | 0.4 | 0.6 | 0.5 | 10.7 | ||||||||||||||||||||||
| Deferred Revenue Current | 161.0 | 149.4 | 136.5 | 128.3 | 120.3 | 98.0 | 94.8 | 77.4 | 71.9 | 72.5 | 68.7 | 62.9 | 58.6 | 49.6 | 53.3 | 59.0 | 44.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 43.3 | 24.4 | 35.9 | |||||||||||||||||||||||
| Total Current Liabilities | 406.4 | 351.7 | 332.6 | 320.5 | 329.1 | 265.8 | 247.3 | 212.9 | 235.7 | 235.9 | 239.0 | 235.0 | 244.3 | 209.8 | 192.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 194.4 | 171.2 | 111.2 | 108.6 | 108.4 | 108.2 | 122.8 | 140.1 | 154.6 | 163.0 | 166.7 | 169.0 | 169.1 | 169.0 | 168.3 | 184.3 | 183.4 | 188.4 | 189.3 | 218.9 | 221.6 | 222.7 | 246.2 | 243.8 | 243.7 | 243.7 | 247.8 | 250.2 | 219.8 | 220.7 | 219.9 | 220.4 | 219.8 | 221.0 | 220.4 | 221.5 | 220.7 | 196.9 | 140.2 | 140.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.6 | 2.0 | 1.4 | 0.1 | 0.6 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 22.8 | 22.4 | 18.9 | 15.9 | 15.0 | 11.4 | 12.8 | 14.6 | 17.7 | 15.8 | 13.9 | 10.6 | 5.7 | 5.2 | 3.9 | 3.4 | 3.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 218.8 | 195.6 | 131.5 | 124.7 | 124.1 | 119.6 | 135.6 | 154.7 | 172.3 | 178.8 | 180.6 | 179.6 | 174.8 | 174.2 | 172.2 | 187.7 | ||||||||||||||||||||||||
| Total Liabilities | 625.2 | 547.3 | 464.1 | 445.2 | 453.2 | 385.5 | 383.0 | 367.7 | 407.9 | 414.7 | 419.6 | 414.6 | 419.1 | 384.0 | 364.7 | 368.4 | ||||||||||||||||||||||||
| 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 | 153.4 | 153.4 | 161.8 | 191.8 | 192.0 | 192.1 | 192.4 | 192.4 | 192.4 | 192.4 | 210.4 | 219.2 | 219.3 | 219.3 | 219.3 | 219.3 | 219.3 | |||||||||||||||||||||||
| Retained Earnings | 695.8 | 670.6 | 651.2 | 611.0 | 573.9 | 538.8 | 498.8 | 454.5 | 424.6 | 400.0 | 367.9 | 326.4 | 278.2 | 234.3 | 182.9 | 139.7 | 108.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (19.7) | (33.1) | (50.4) | (68.2) | (82.2) | (101.2) | (79.3) | (73.5) | (44.8) | (45.9) | (62.3) | (71.2) | (100.2) | (106.2) | (91.6) | |||||||||||||||||||||||||
| Treasury Stock | 95.7 | 79.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 2.0 | 1.8 | 1.6 | 1.5 | 1.4 | 1.2 | 0.9 | 0.8 | ||||||||||||||||||||||
| Total Stockholders Equity | 735.2 | 713.1 | 764.0 | 736.0 | 685.1 | 631.2 | 613.3 | 574.8 | 573.6 | 548.0 | 517.5 | 475.9 | 398.7 | 348.8 | 312.0 | 286.1 | 277.9 | |||||||||||||||||||||||
| Total Equity | 735.2 | 713.1 | 764.0 | 736.0 | 685.1 | 631.2 | 613.3 | 574.8 | 573.6 | 548.0 | 519.5 | 477.7 | 400.4 | 350.3 | 313.4 | 287.2 | 278.8 | 244.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 200.3 | 171.6 | 111.9 | 109.2 | 109.0 | 109.3 | 124.7 | 142.3 | 157.9 | 170.0 | 169.8 | 169.6 | 169.9 | 169.5 | 168.7 | 184.9 | 183.9 | 199.1 | 202.4 | 232.3 | 235.4 | 224.5 | 246.4 | 262.6 | 258.9 | 259.8 | 263.9 | 262.5 | 247.9 | 242.3 | 236.0 | 231.9 | 225.6 | 224.3 | 224.1 | 226.9 | 227.3 | 199.6 | 202.6 | 210.9 |
| Net debt | 105.9 | 67.6 | (15.2) | (31.6) | (51.1) | (28.2) | (0.1) | 12.8 | 19.1 | 37.6 | 48.4 | 62.6 | 39.2 | 63.8 | 82.0 | 83.8 | 96.8 | 112.1 | ||||||||||||||||||||||
| Working Capital | 313.7 | 301.8 | 325.8 | 318.9 | 307.7 | 294.2 | 299.5 | 303.7 | 314.0 | 299.9 | 298.1 | 292.8 | 256.7 | 222.3 | 199.7 | 188.0 | 185.3 | 171.3 | ||||||||||||||||||||||
| Book Value | 735.2 | 713.1 | 764.0 | 736.0 | 685.1 | 631.2 | 613.3 | 574.8 | 573.6 | 548.0 | 517.5 | 475.9 | 398.7 | 348.8 | 312.0 | 286.1 | 277.9 | 243.9 | ||||||||||||||||||||||
| Tangible Book Value | 691.7 | 670.0 | 720.7 | 693.0 | 656.7 | 603.2 | 585.9 | 547.7 | 546.8 | 521.0 | 490.7 | 449.8 | 372.6 | 322.6 | 285.6 | 259.5 | 251.2 | |||||||||||||||||||||||
| Prepaid Expenses |
| 7.8 |
| 5.7 |
| 5.2 |
| 3.8 |
| 3.9 |
| 2.4 |
| 2.6 |
| 1.4 |
| 1.2 |
| 1.2 |
| 3.4 |
| 1.3 |
| 0.8 |
| 1.6 |
| - |
| Other Current Assets | 62.7 | 54.3 | 58.6 | 29.0 | 22.9 | 13.9 | 29.3 | 20.3 | 17.5 | 16.1 | 7.8 | 5.5 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 653.6 | 560.0 | 535.8 | 432.1 | 326.3 | 285.2 | 322.8 | 293.4 | 261.9 | 210.7 | 171.2 | 136.1 | 154.8 | 88.4 | - |
| - |
| Accumulated Depreciation | 204.1 | 145.9 | 146.6 | 101.8 | 106.8 | 107.4 | 93.5 | 77.9 | 66.1 | 49.3 | 33.0 | 31.6 | 30.9 | 26.8 | - |
| Property,Plant & Equipment Net | 476.2 | 344.4 | 324.6 | 202.9 | 166.6 | 152.5 | 154.6 | 149.2 | 168.7 | 170.8 | 136.0 | 104.0 | 87.4 | 63.0 | - |
| Long Term Investments | 57.4 | 63.3 | 60.6 | 57.8 | 51.2 | 47.5 | 45.6 | - | - | - | 148.8 | 114.4 | 0.0 | 1.2 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 30.1 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.1 | 1.3 | 1.3 | 1.3 | - | - | - |
| Intangible Assets | 13.0 | 4.4 | 3.5 | 2.7 | 3.3 | 5.1 | 6.7 | 9.0 | 11.5 | 4.6 | 3.3 | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.3 | 0.3 | 0.2 | 0.6 | 0.6 | 0.3 | 4.6 | 4.8 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 6.7 | 5.5 | 5.8 | 4.5 | 4.2 | 2.8 | 2.9 | 2.9 | 2.7 | 7.3 | 6.4 | 4.7 | 0.3 | 1.3 | - |
| Total Non-Current Assets | 606.8 | 456.6 | 427.0 | 302.2 | 265.3 | 245.0 | 246.8 | 196.4 | 206.1 | 184.0 | 150.2 | - | - | - | - |
| Total Assets | 1,260.4 | 1,016.6 | 962.7 | 734.3 | 591.6 | 530.1 | 569.7 | 489.8 | 468.0 | 394.7 | 321.4 | 250.5 | 248.2 | 154.0 | - |
| Short Term Debt | 0.4 | 1.1 | 7.0 | 0.5 | 10.7 | 1.8 | 16.1 | 21.6 | 3.3 | 2.7 | 17.6 | 54.9 | 29.7 | 7.1 | - |
| Deferred Revenue Current | 149.4 | 98.0 | 72.5 | 49.6 | 45.2 | 27.2 | 12.5 | 16.8 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | 1.6 | 1.4 | 0.9 | 0.5 | 1.0 | 1.7 | - |
| Other Current Liabilities | - | - | - | 60.6 | 24.0 | 10.0 | 15.6 | 8.9 | 1.6 | - | - | - | - | - | - |
| Total Current Liabilities | 351.7 | 265.8 | 235.9 | 209.8 | 155.0 | 94.1 | 129.0 | 122.6 | 121.4 | 78.4 | 133.9 | 112.7 | 108.5 | 56.6 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 2.0 | - | 0.0 | 0.0 | 0.1 | 1.0 | 0.2 | 1.4 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 22.4 | 11.4 | 15.8 | 5.2 | 3.4 | 3.2 | 0.4 | 2.7 | 2.3 | 0.6 | 3.4 | 0.4 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 195.6 | 119.6 | 178.8 | 174.2 | 191.9 | 227.5 | 253.4 | 234.0 | 224.9 | 202.8 | 149.7 | 91.6 | 74.6 | - | - |
| Total Liabilities | 547.3 | 385.5 | 414.7 | 384.0 | 346.9 | 321.6 | 382.5 | 356.5 | 346.3 | 281.2 | 283.6 | 204.3 | 201.3 | 106.7 | - |
| Additional Paid In Capital |
| 153.4 |
| 192.1 |
| 192.4 |
| 219.3 |
| 219.3 |
| 219.3 |
| 208.3 |
| 157.6 |
| 125.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 670.6 | 538.8 | 400.0 | 234.3 | 91.0 | 29.9 | 16.2 | 10.4 | 22.2 | 26.5 | 22.0 | 30.1 | 20.6 | (3.8) | - |
| Accumulated Other Comprehensive Income | (33.1) | (101.2) | (45.9) | (106.2) | (68.8) | (43.5) | (39.3) | (37.1) | (28.7) | (29.2) | (31.2) | (11.4) | 4.6 | 5.5 | - |
| Treasury Stock | 79.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | 1.5 | 0.8 | 0.6 | 0.6 | 0.9 | 1.4 | - | - | - | - | - | - |
| Total Stockholders Equity | 713.1 | 631.2 | 548.0 | 348.8 | 243.9 | 208.0 | 186.6 | 132.4 | 120.2 | 113.6 | 37.8 | 46.2 | 46.9 | 47.3 | 33.6 |
| Total Equity | 713.1 | 631.2 | 548.0 | 350.3 | 244.7 | 208.5 | 183.1 | 133.2 | 121.7 | 113.6 | 37.8 | 50.5 | 46.9 | 47.3 | 33.6 |
| Net debt |
| 67.6 |
| (28.2) |
| 37.6 |
| 63.8 |
| 112.1 |
| 154.4 |
| 209.6 |
| 208.1 |
| 181.7 |
| 171.1 |
| 114.9 |
| 73.7 |
| 73.6 |
| 52.4 |
| - |
| Working Capital | 301.8 | 294.2 | 299.9 | 222.3 | 171.3 | 191.1 | 193.8 | 170.8 | 140.4 | 132.4 | 37.3 | 23.4 | 46.4 | 31.8 | - |
| Book Value | 713.1 | 631.2 | 548.0 | 348.8 | 243.9 | 208.0 | 186.6 | 132.4 | 120.2 | 113.6 | 37.8 | 46.2 | 46.9 | 47.3 | 33.6 |
| Tangible Book Value | 670.0 | 603.2 | 521.0 | 322.6 | 217.0 | 179.3 | 156.3 | 99.8 | 85.6 | 107.7 | 33.1 | 44.9 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.2 |
| 0.6 |
| 1.0 |
| 22.9 |
| 18.3 |
| 16.9 |
| 13.5 |
| 13.5 |
| 12.2 |
| 24.3 |
| 27.7 |
| 29.3 |
| 24.9 |
| 21.8 |
| 25.5 |
| 20.3 |
| 21.4 |
| 18.5 |
| 21.3 |
| 18.7 |
| 22.1 |
| 15.4 |
| 23.3 |
| 23.9 |
| 26.3 |
| 25.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 344.8 |
| 326.3 |
| 317.4 |
| 317.9 |
| 293.2 |
| 286.8 |
| 281.9 |
| 303.7 |
| 284.1 |
| 322.8 |
| 315.5 |
| 333.3 |
| 345.2 |
| 293.4 |
| 285.1 |
| 271.9 |
| 272.5 |
| 261.9 |
| 241.6 |
| 236.9 |
| 250.6 |
| 210.7 |
| 224.2 |
| 250.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.0 |
| 56.9 |
| 55.5 |
| 49.3 |
| 47.1 |
| 42.6 |
| 182.8 |
| 166.6 |
| 156.9 |
| 149.6 |
| 142.0 |
| 152.3 |
| 134.6 |
| 136.7 |
| 128.4 |
| 154.6 |
| 146.6 |
| 155.9 |
| 152.0 |
| 149.2 |
| 163.5 |
| 167.6 |
| 177.1 |
| 168.7 |
| 173.7 |
| 165.1 |
| 176.2 |
| 170.8 |
| 174.8 |
| 157.4 |
| 51.2 |
| 50.7 |
| 49.4 |
| 48.6 |
| 47.5 |
| 46.4 |
| 45.7 |
| 45.9 |
| 45.6 |
| 45.3 |
| 45.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.6 |
| 23.1 |
| 23.1 |
| 19.9 |
| 20.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 3.3 |
| 3.8 |
| 4.3 |
| 4.7 |
| 5.1 |
| 5.3 |
| 5.7 |
| 6.1 |
| 6.7 |
| 7.1 |
| 7.7 |
| 8.4 |
| 9.0 |
| 9.9 |
| 10.6 |
| 11.3 |
| 11.5 |
| 12.0 |
| 12.5 |
| 12.9 |
| 4.6 |
| 1.5 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 2.2 |
| 1.3 |
| 2.0 |
| 0.3 |
| 11.7 |
| 11.7 |
| 14.6 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.5 |
| 4.5 |
| 3.9 |
| 2.8 |
| 2.9 |
| 2.9 |
| 2.6 |
| 2.9 |
| 3.1 |
| 3.2 |
| 2.9 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.1 |
| 2.7 |
| 2.7 |
| 7.5 |
| 7.5 |
| 7.3 |
| 11.1 |
| 11.0 |
| 265.3 |
| 256.9 |
| 247.8 |
| 239.4 |
| 245.2 |
| 234.1 |
| 237.1 |
| 233.3 |
| 246.8 |
| 242.1 |
| 247.2 |
| 198.3 |
| 196.4 |
| 205.5 |
| 205.7 |
| 215.6 |
| 206.1 |
| 212.3 |
| 208.8 |
| 217.2 |
| 184.0 |
| 187.6 |
| 170.1 |
| 625.6 |
| 591.6 |
| 574.2 |
| 565.7 |
| 532.6 |
| 532.0 |
| 516.1 |
| 540.7 |
| 517.4 |
| 569.7 |
| 557.6 |
| 580.5 |
| 543.4 |
| 489.8 |
| 490.6 |
| 477.6 |
| 488.1 |
| 468.0 |
| 453.9 |
| 445.7 |
| 467.8 |
| 394.7 |
| 411.8 |
| 421.1 |
| 13.0 |
| 13.4 |
| 13.7 |
| 1.8 |
| 0.2 |
| 18.7 |
| 15.2 |
| 16.1 |
| 16.2 |
| 12.2 |
| 28.0 |
| 21.6 |
| 16.1 |
| 11.5 |
| 5.8 |
| 3.3 |
| 3.7 |
| 5.5 |
| 6.6 |
| 2.7 |
| 62.4 |
| 70.0 |
| 45.2 |
| 34.5 |
| 36.7 |
| 29.3 |
| 24.7 |
| 18.4 |
| 18.8 |
| 14.0 |
| 12.5 |
| 12.8 |
| 14.0 |
| 13.7 |
| 16.8 |
| 17.9 |
| 16.1 |
| 14.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 1.3 |
| - |
| 1.4 |
| - |
| - |
| 24.0 |
| 21.0 |
| 11.8 |
| 9.8 |
| 9.6 |
| 14.4 |
| 6.9 |
| 14.3 |
| 15.6 |
| 14.0 |
| 8.6 |
| 14.5 |
| 8.9 |
| 8.9 |
| 3.9 |
| 13.0 |
| 13.6 |
| 7.9 |
| 6.3 |
| 23.0 |
| 18.3 |
| 18.1 |
| 18.6 |
| 180.7 |
| 159.5 |
| 155.0 |
| 147.0 |
| 124.0 |
| 103.5 |
| 91.5 |
| 98.7 |
| 121.2 |
| 119.6 |
| 129.0 |
| 130.9 |
| 138.3 |
| 138.1 |
| 122.6 |
| 110.2 |
| 108.6 |
| 122.4 |
| 121.4 |
| 101.6 |
| 105.0 |
| 118.2 |
| 78.4 |
| 171.0 |
| 195.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.6 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.7 |
| 1.4 |
| 1.8 |
| 1.6 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 0.2 |
| 0.3 |
| 1.7 |
| 3.2 |
| 0.4 |
| 0.8 |
| 0.9 |
| 0.4 |
| 0.5 |
| 0.7 |
| 1.2 |
| 2.7 |
| 2.9 |
| 3.2 |
| 4.8 |
| 2.3 |
| 7.0 |
| 3.3 |
| 5.4 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| 187.3 |
| 191.9 |
| 190.8 |
| 220.8 |
| 225.0 |
| 227.5 |
| 248.2 |
| 253.8 |
| 253.8 |
| 253.4 |
| 257.6 |
| 260.6 |
| 230.9 |
| 234.0 |
| 233.1 |
| 225.2 |
| 225.7 |
| 224.9 |
| 229.3 |
| 228.2 |
| 228.3 |
| 202.8 |
| 145.0 |
| 147.2 |
| 346.8 |
| 346.9 |
| 337.7 |
| 344.8 |
| 328.5 |
| 319.1 |
| 346.9 |
| 375.0 |
| 373.4 |
| 382.5 |
| 388.5 |
| 398.9 |
| 369.0 |
| 356.5 |
| 343.3 |
| 333.8 |
| 348.1 |
| 346.3 |
| 330.9 |
| 333.2 |
| 346.5 |
| 281.2 |
| 316.1 |
| 342.7 |
| 219.3 |
| 219.3 |
| 219.3 |
| 219.3 |
| 219.3 |
| 208.4 |
| 208.4 |
| 208.4 |
| 208.3 |
| 208.3 |
| 203.7 |
| 195.8 |
| 157.6 |
| 152.9 |
| 148.4 |
| 129.5 |
| 125.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.0 |
| 78.7 |
| 59.1 |
| 41.2 |
| 34.3 |
| 17.2 |
| 10.1 |
| (3.9) |
| 16.2 |
| 5.3 |
| 12.9 |
| 11.7 |
| 10.4 |
| 20.1 |
| 19.0 |
| 27.8 |
| 22.2 |
| 26.0 |
| 19.1 |
| 27.5 |
| 26.5 |
| 21.4 |
| 45.4 |
| (74.4) |
| (52.5) |
| (68.8) |
| (64.5) |
| (60.5) |
| (59.3) |
| (43.5) |
| (59.2) |
| (55.6) |
| (62.6) |
| (39.3) |
| (46.8) |
| (37.3) |
| (35.3) |
| (37.1) |
| (28.1) |
| (26.1) |
| (20.0) |
| (28.7) |
| (26.5) |
| (29.6) |
| (24.4) |
| (29.2) |
| (22.5) |
| (25.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.4 |
| 1.3 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| 243.9 |
| 235.8 |
| 220.2 |
| 203.4 |
| 212.4 |
| 168.7 |
| 165.2 |
| 143.2 |
| 186.6 |
| 168.2 |
| 180.6 |
| 173.6 |
| 132.4 |
| 146.3 |
| 142.7 |
| 138.7 |
| 120.2 |
| 121.6 |
| 111.3 |
| 120.2 |
| 113.6 |
| 95.7 |
| 78.3 |
| 232.2 |
| 216.9 |
| 199.7 |
| 208.5 |
| 169.2 |
| 165.7 |
| 144.0 |
| 187.2 |
| 169.1 |
| 181.6 |
| 174.4 |
| 133.2 |
| 147.3 |
| 143.8 |
| 140.0 |
| 121.7 |
| 123.0 |
| 112.5 |
| 121.3 |
| 113.6 |
| 95.7 |
| 78.3 |
| 113.8 |
| 130.0 |
| 148.0 |
| 155.2 |
| 175.3 |
| 197.3 |
| 220.5 |
| 209.6 |
| 219.9 |
| 212.5 |
| 183.9 |
| 208.1 |
| 206.5 |
| 199.9 |
| 193.0 |
| 181.7 |
| 186.0 |
| 181.4 |
| 171.2 |
| 171.1 |
| 177.4 |
| 146.9 |
| 170.4 |
| 193.9 |
| 189.8 |
| 195.3 |
| 183.2 |
| 182.5 |
| 164.5 |
| 193.8 |
| 184.6 |
| 195.0 |
| 207.0 |
| 170.8 |
| 174.8 |
| 163.3 |
| 150.1 |
| 140.4 |
| 140.0 |
| 131.9 |
| 132.5 |
| 132.4 |
| 53.2 |
| 55.4 |
| 235.8 |
| 220.2 |
| 203.4 |
| 212.4 |
| 168.7 |
| 165.2 |
| 143.2 |
| 186.6 |
| 168.2 |
| 180.6 |
| 173.6 |
| 132.4 |
| 146.3 |
| 142.7 |
| 138.7 |
| 120.2 |
| 121.6 |
| 111.3 |
| 120.2 |
| 113.6 |
| 95.7 |
| 78.3 |
| 217.0 |
| 208.4 |
| 192.3 |
| 175.2 |
| 183.7 |
| 139.8 |
| 135.9 |
| 113.6 |
| 156.3 |
| 137.5 |
| 149.3 |
| 141.6 |
| 99.8 |
| 112.8 |
| 108.5 |
| 103.8 |
| 85.6 |
| 86.5 |
| 78.9 |
| 87.1 |
| 107.7 |
| 92.9 |
| 75.4 |