| (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 | 9.5 | 39.3 | 31.9 | 39.1 | 36.2 | 55.3 | 27.1 | 15.9 | 20.1 | 1.3 | 1.9 | 5.6 | 9.0 | 7.2 | 18.4 | 22.0 | 0.7 | 3.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 70.9 | 26.7 | 32.8 | 42.1 | 55.4 | 65.0 | 68.6 | 49.0 | - | |
| Cash And Short Term Investments | 9.5 | 39.3 | 31.9 | 39.1 | 36.2 | 55.3 | 27.1 | 15.9 | 91.0 | 27.9 | 34.7 | 47.8 | 64.5 | 72.3 | 86.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 9.4 | 7.9 | 8.4 | 4.5 | 6.5 | 4.6 | 10.0 | 10.9 | 7.6 | 8.7 | 6.5 | 8.5 | 7.1 | 8.8 | 7.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 3.3 | 4.0 | 3.5 | 3.4 | 5.7 | 3.0 | 2.8 | 2.6 | 2.5 | 3.1 | 3.5 | 4.1 | 3.5 | 3.8 | 3.6 | 3.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 122.6 | 117.3 | 112.0 | 108.6 | 104.8 | 97.9 | 94.0 | 98.7 | 97.3 | 94.2 | 90.0 | 85.7 | 191.9 | 189.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 5.2 | 9.1 | 6.5 | 5.1 | 4.5 | 3.4 | 6.1 | 6.0 | 3.5 | 2.4 | 3.3 | 3.3 | 5.0 | 3.8 | 3.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 0.0 | 48.2 | 48.2 | 52.6 | 57.5 | 61.8 | 65.8 | 69.9 | 73.2 | 74.0 | 4.5 | 0.2 | 0.3 | 0.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 13.5 | 13.4 | 13.4 | 13.3 | 13.2 | 13.1 | 13.0 | 13.0 | 12.9 | 10.4 | 10.3 | 10.3 | 10.3 | 10.0 | 10.0 | 9.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 0.0 | 49.9 | 52.6 | 56.9 | 61.7 | 65.8 | 69.8 | 73.7 | 74.0 | 74.3 | 4.7 | 0.3 | 0.3 | 0.3 | ||
| (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 | 4.7 | 9.5 | 3.6 | 2.5 | 12.3 | 39.3 | 27.4 | 33.0 | 35.6 | 31.9 | 43.1 | 27.3 | 40.4 | 39.1 | 30.3 | |||||||||||||||||||||||||
| - |
| 71.0 |
| 0.7 |
| 3.9 |
| 9.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.6 | 3.8 | 3.5 | 2.7 | 3.6 | 2.8 | 3.3 | 3.3 | 2.8 | 3.1 | 4.1 | 4.5 | 7.7 | 4.9 | 4.3 | 5.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.7 | 0.7 | - | - | - |
| Total Current Assets | 39.3 | 69.4 | 79.8 | 83.0 | 63.0 | 68.5 | 82.2 | 96.5 | 103.9 | 42.9 | 48.9 | 64.8 | 83.2 | 90.8 | 103.8 | 88.8 | - | - |
| 168.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 63.3 | 60.9 | 58.1 | 55.7 | 54.1 | 51.7 | 48.9 | 52.6 | 51.9 | 48.2 | 45.6 | 42.6 | 45.4 | 42.7 | 40.4 | - | - | - |
| Property,Plant & Equipment Net | 59.3 | 56.4 | 54.0 | 53.0 | 50.7 | 46.2 | 45.1 | 46.1 | 45.3 | 46.0 | 44.5 | 43.1 | 146.5 | 146.6 | 128.4 | 117.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 54.0 | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 17.6 | 19.0 | 20.4 | 21.7 | 23.1 | 24.5 | 25.8 | 27.2 | 28.6 | 29.9 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 0.7 | 1.2 | 1.6 | 2.3 | 4.7 | - | - | - | 6.8 | 4.0 | - | - |
| Other Non-Current Assets | 3.6 | 4.0 | 4.1 | 3.6 | 1.6 | 3.3 | 2.8 | 2.5 | 3.8 | 2.7 | 2.0 | 1.6 | 2.1 | 2.6 | 0.7 | 0.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 630.5 | 608.0 | 577.5 | 566.8 | 546.0 | 536.3 | 539.4 | 529.0 | 518.2 | 439.5 | 431.9 | 431.9 | 342.9 | 327.9 | 327.9 | 288.1 | - | - |
| 2.2 |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 1.8 | 4.5 | 4.3 | 4.2 | 4.0 | 4.0 | 3.9 | 0.8 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | - | - |
| Deferred Revenue Current | 2.1 | 2.2 | 1.9 | 1.5 | 1.9 | 2.0 | 1.3 | 2.9 | 1.1 | 1.5 | 1.5 | 1.2 | 0.9 | 1.2 | 2.1 | 0.6 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 9.5 | 16.8 | 11.6 | 12.0 | 15.6 | 12.9 | 15.1 | 16.5 | 10.5 | 18.7 | 10.3 | 16.1 | 8.8 | 7.2 | 10.2 | 4.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 10.9 | 11.4 | 11.4 | 11.4 | 8.4 | 5.6 | 5.7 | 3.4 | 3.4 | 3.7 | 3.8 | 3.7 | 2.2 | 2.2 | 2.7 | 2.3 | - | - |
| Deferred Tax Liabilities | 9.8 | 9.1 | 8.3 | 7.2 | 2.9 | 0.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 15.7 | 14.8 | 15.2 | 10.4 | 14.5 | 19.0 | 15.5 | 12.7 | 11.7 | 13.0 | 13.3 | 13.8 | 7.2 | 6.5 | 5.5 | 3.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 139.9 | 119.0 | 94.4 | 89.2 | 89.5 | 91.0 | 93.8 | 94.4 | 91.4 | 105.2 | 100.6 | 107.6 | 22.7 | 19.6 | 21.5 | 11.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 111.7 | 111.6 | 108.9 | 105.6 | 89.8 | 84.5 | 85.2 | 74.6 | 70.4 | 71.9 | 71.4 | 68.4 | 62.8 | 65.6 | 61.1 | 45.2 | - | - |
| Accumulated Other Comprehensive Income | (0.2) | 0.1 | (0.2) | (2.0) | (6.8) | (9.7) | (6.8) | (4.9) | (5.3) | (6.2) | (6.9) | (6.9) | (3.3) | (5.1) | (4.8) | (2.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 28.6 | 28.6 | 39.7 | 39.7 | 39.6 | 39.7 | 39.8 | 39.9 | - | - |
| Total Stockholders Equity | 475.2 | 473.6 | 467.7 | 462.2 | 441.1 | 430.0 | 430.2 | 419.3 | 398.2 | 305.9 | 291.6 | 284.6 | 280.6 | 268.6 | 260.6 | 236.7 | 214.4 | 173.3 |
| Total Equity | 490.6 | 489.0 | 483.1 | 477.6 | 456.5 | 445.3 | 445.6 | 434.7 | 426.8 | 334.7 | 331.3 | 324.3 | 320.2 | 308.3 | 300.4 | 276.7 | 214.4 | 173.3 |
| - |
| - |
| Net debt | - | - | (31.9) | 10.8 | 16.4 | 1.6 | 34.6 | 49.9 | (21.2) | 45.8 | 39.3 | 26.5 | (59.8) | (72.0) | (86.6) | (70.7) | - | - |
| Working Capital | 29.8 | 52.6 | 68.2 | 71.0 | 47.4 | 55.6 | 67.0 | 80.0 | 93.4 | 24.2 | 38.6 | 48.8 | 74.5 | 83.5 | 93.6 | 84.7 | - | - |
| Book Value | 475.2 | 473.6 | 467.7 | 462.2 | 441.1 | 430.0 | 430.2 | 419.3 | 398.2 | 305.9 | 291.6 | 284.6 | 280.6 | 268.6 | 260.6 | 236.7 | 214.4 | 173.3 |
| Tangible Book Value | 457.6 | 454.6 | 447.4 | 440.5 | 418.1 | 405.5 | 404.4 | 392.1 | 369.7 | 276.0 | - | - | - | - | - | - | - | - |
| 18.4 |
| 36.7 |
| 36.2 |
| 37.7 |
| 40.5 |
| 45.3 |
| 54.9 |
| 36.2 |
| 22.0 |
| 25.0 |
| 27.1 |
| 9.1 |
| 3.5 |
| 7.9 |
| 15.9 |
| 10.2 |
| 10.6 |
| 19.5 |
| 20.1 |
| 2.7 |
| 0.5 |
| 3.5 |
| 1.3 |
| 3.4 |
| 0.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 70.0 | 71.1 | 70.9 | 21.5 | 22.7 | 24.2 | 26.7 | 27.6 | 32.7 |
| Cash And Short Term Investments | 4.7 | 9.5 | 3.6 | 2.5 | 12.3 | 39.3 | 27.4 | 33.0 | 35.6 | 31.9 | 43.1 | 27.3 | 40.4 | 39.1 | 30.3 | 18.4 | 36.7 | 36.2 | 37.7 | 40.5 | 45.3 | 54.9 | 36.2 | 22.0 | 25.0 | 27.1 | 9.1 | 3.5 | 7.9 | 15.9 | 10.2 | 80.6 | 90.6 | 91.0 | 24.2 | 23.2 | 27.7 | 27.9 | 31.0 | 33.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4.8 | 9.4 | 5.1 | 1.8 | 3.0 | 7.9 | 2.8 | 2.4 | 3.7 | 8.4 | 4.0 | 2.4 | 2.0 | 4.5 | 4.7 | 2.8 | 3.3 | 6.5 | 6.0 | 1.4 | 1.3 | 4.6 | 9.7 | 2.9 | 4.1 | 10.0 | 4.1 | 2.6 | 9.7 | 10.9 | 10.9 | 2.7 | 4.2 | 7.6 | 7.3 | 3.8 | 4.5 | 8.7 | 8.6 | 3.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6.1 | 3.3 | 8.2 | 8.7 | 5.7 | 4.0 | 7.6 | 9.0 | 5.8 | 3.5 | 8.9 | 7.6 | 5.7 | 3.4 | 5.5 | 9.4 | 8.3 | 5.7 | 5.7 | 7.8 | 5.2 | 3.0 | 4.6 | 7.5 | 5.2 | 2.8 | 5.8 | 8.1 | 5.2 | 2.6 | 5.6 | 7.3 | 4.8 | 2.5 | 5.4 | 9.3 | 6.4 | 3.1 | 6.2 | 9.5 |
| Prepaid Expenses | 3.0 | 1.6 | 2.2 | 2.8 | 4.2 | 3.8 | 4.1 | 3.6 | 4.5 | 3.5 | 3.5 | 4.3 | 3.9 | 2.7 | 3.9 | 4.3 | 4.2 | 3.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 33.4 | 39.3 | 36.6 | 33.3 | 45.8 | 69.4 | 55.6 | 64.5 | 74.7 | 79.8 | 89.0 | 81.3 | 87.3 | 83.0 | 75.7 | 62.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 59.7 | 59.3 | 59.4 | 58.8 | 57.9 | 56.4 | 56.8 | 56.1 | 55.2 | 54.0 | 54.9 | 54.5 | 53.8 | 53.0 | 53.5 | 52.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 34.4 | 32.1 | 30.1 | 33.6 | 31.3 | 38.4 | 36.3 | 41.9 | 38.6 | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 17.3 | 17.6 | 18.0 | 18.3 | 18.7 | 19.0 | 19.4 | 19.7 | 20.0 | 20.4 | 20.7 | 21.1 | 21.4 | 21.7 | 22.1 | 22.4 | 22.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.5 | 3.6 | 5.9 | 4.9 | 5.1 | 4.0 | 4.5 | 6.3 | 4.9 | 4.1 | 5.1 | 3.2 | 2.1 | 3.6 | 3.2 | 1.6 | 1.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 634.2 | 630.5 | 629.6 | 618.5 | 614.6 | 608.0 | 598.0 | 590.8 | 581.6 | 577.5 | 580.3 | 572.9 | 572.1 | 566.8 | 561.9 | 548.3 | 552.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.0 | 5.2 | 6.6 | 10.1 | 11.5 | 9.1 | 11.3 | 13.2 | 9.8 | 6.5 | 6.4 | 5.4 | 5.2 | 5.1 | 4.1 | 4.4 | 4.3 | 4.5 | 4.0 | 3.9 | 6.2 | 3.4 | 3.5 | 4.0 | 4.9 | 6.1 | 3.7 | 5.7 | 6.6 | 6.0 | 3.0 | 3.3 | 4.3 | 3.5 | 3.4 | 3.4 | 2.8 | 2.4 | 3.5 | 4.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.6 | 4.5 | 4.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 2.8 | 2.1 | 3.0 | 2.4 | 2.6 | 2.2 | 1.7 | 1.7 | 2.4 | 1.9 | 2.3 | 1.9 | 2.3 | 1.5 | 2.1 | 1.7 | 2.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 12.1 | 9.5 | 13.7 | 14.8 | 17.0 | 16.8 | 19.6 | 18.8 | 15.4 | 11.6 | 18.2 | 12.4 | 13.1 | 12.0 | 13.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 46.8 | 47.3 | 47.7 | 48.2 | 48.6 | 49.1 | 47.0 | 48.2 | 49.3 | 50.4 | 51.5 | 52.6 | 53.7 | 54.7 | 55.7 | 57.5 | 58.6 | 59.7 | 60.7 | 61.8 | 62.7 | 63.7 | 64.8 | 65.8 | 66.8 | 67.8 | 68.9 | 69.9 | 70.5 | 71.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 10.9 | 10.9 | 10.9 | 10.9 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 8.4 | 7.8 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 9.8 | 9.8 | 9.0 | 9.0 | 9.0 | 9.1 | 8.3 | 8.3 | 8.3 | 8.3 | 7.7 | 7.2 | 6.9 | 7.2 | 4.1 | 4.0 | 3.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16.0 | 15.7 | 15.4 | 15.0 | 14.8 | 14.8 | 15.1 | 15.8 | 15.9 | 15.2 | 15.2 | 15.6 | 15.9 | 10.4 | 11.9 | 11.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 144.3 | 139.9 | 141.0 | 131.7 | 126.7 | 119.0 | 114.4 | 106.3 | 98.9 | 94.4 | 99.3 | 93.9 | 95.1 | 89.2 | 86.4 | 84.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 13.5 | 13.5 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 | 13.3 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.1 | 13.1 | 13.1 | 13.1 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 12.9 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 111.8 | 111.7 | 110.1 | 108.4 | 110.1 | 111.6 | 107.1 | 109.0 | 108.0 | 108.9 | 107.3 | 107.7 | 107.4 | 105.6 | 103.7 | 93.5 | 94.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.2) | (0.2) | 0.1 | 0.1 | 0.1 | 0.1 | (0.1) | (0.2) | (0.2) | (0.2) | (0.5) | (1.8) | (2.5) | (2.0) | (2.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | |||||||||||||||||||||||
| Total Stockholders Equity | 474.5 | 475.2 | 473.2 | 471.5 | 472.5 | 473.6 | 468.3 | 469.2 | 467.4 | 467.7 | 465.6 | 463.7 | 461.7 | 462.2 | 460.2 | 448.9 | 447.5 | |||||||||||||||||||||||
| Total Equity | 489.9 | 490.6 | 488.6 | 486.9 | 487.8 | 489.0 | 483.7 | 484.6 | 482.7 | 483.1 | 481.0 | 479.1 | 477.1 | 477.6 | 475.5 | 464.3 | 462.9 | 456.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 48.6 | 49.1 | 49.5 | 49.9 | 50.4 | 50.7 | 51.5 | 52.6 | 53.7 | 54.8 | 55.8 | 56.9 | 57.9 | 58.9 | 59.9 | 61.7 | 67.8 | 63.8 | 64.8 | 65.8 | 66.8 | 67.8 | 68.8 | 69.8 | 87.8 | 91.8 | 88.8 | 81.4 | 84.9 | 84.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | 5.5 | 21.7 | 9.1 | 10.8 | 20.1 | 32.3 | 14.8 | 16.4 | 16.1 | |||||||||||||||||||||
| Working Capital | 21.3 | 29.8 | 22.8 | 18.4 | 28.7 | 52.6 | 36.1 | 45.7 | 59.3 | 68.2 | 70.9 | 68.9 | 74.2 | 71.0 | 62.4 | 49.9 | 53.0 | 47.4 | ||||||||||||||||||||||
| Book Value | 474.5 | 475.2 | 473.2 | 471.5 | 472.5 | 473.6 | 468.3 | 469.2 | 467.4 | 467.7 | 465.6 | 463.7 | 461.7 | 462.2 | 460.2 | 448.9 | 447.5 | 441.1 | ||||||||||||||||||||||
| Tangible Book Value | 457.2 | 457.6 | 455.2 | 453.2 | 453.8 | 454.6 | 449.0 | 449.5 | 447.3 | 447.4 | 444.9 | 442.7 | 440.3 | 440.5 | 438.1 | 426.5 | 424.8 | |||||||||||||||||||||||
| 4.6 |
| 4.4 |
| 5.2 |
| 3.2 |
| 2.3 |
| 4.8 |
| 3.7 |
| 3.3 |
| 3.6 |
| 3.8 |
| 3.7 |
| 3.3 |
| 3.9 |
| 3.0 |
| 2.5 |
| 2.8 |
| 2.6 |
| 3.4 |
| 4.0 |
| 3.1 |
| 5.3 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| 63.0 |
| 61.8 |
| 63.2 |
| 63.9 |
| 68.5 |
| 67.0 |
| 64.4 |
| 72.3 |
| 82.2 |
| 70.0 |
| 74.5 |
| 86.7 |
| 96.5 |
| 100.0 |
| 93.6 |
| 102.0 |
| 103.9 |
| 39.5 |
| 39.7 |
| 42.6 |
| 42.9 |
| 51.1 |
| 52.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.4 |
| 50.7 |
| 50.3 |
| 50.1 |
| 48.6 |
| 46.2 |
| 45.8 |
| 45.8 |
| 45.2 |
| 45.1 |
| 46.4 |
| 47.0 |
| 46.9 |
| 46.1 |
| 45.7 |
| 45.7 |
| 45.4 |
| 45.3 |
| 45.5 |
| 46.0 |
| 46.0 |
| 46.0 |
| 45.9 |
| 45.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.1 |
| 23.4 |
| 23.8 |
| 24.1 |
| 24.5 |
| 24.8 |
| 25.2 |
| 25.5 |
| 25.8 |
| 26.2 |
| 26.5 |
| 26.9 |
| 27.2 |
| 27.5 |
| 27.9 |
| 28.2 |
| 28.6 |
| 28.9 |
| 29.2 |
| 29.6 |
| 29.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 1.3 |
| 0.7 |
| 2.0 |
| 1.7 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.3 |
| 1.3 |
| 1.6 |
| 1.5 |
| 1.5 |
| 2.1 |
| 2.3 |
| 4.8 |
| - |
| 1.6 |
| 2.3 |
| 1.8 |
| 2.9 |
| 3.3 |
| 2.1 |
| 2.5 |
| 2.8 |
| 2.8 |
| 2.2 |
| 3.6 |
| 2.2 |
| 2.5 |
| 3.6 |
| 4.3 |
| 3.2 |
| 3.8 |
| 4.0 |
| 4.3 |
| 4.0 |
| 2.7 |
| 2.9 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 546.0 |
| 542.1 |
| 539.4 |
| 537.2 |
| 536.3 |
| 537.1 |
| 535.2 |
| 537.5 |
| 539.4 |
| 533.8 |
| 529.0 |
| 528.0 |
| 529.0 |
| 526.0 |
| 518.8 |
| 520.6 |
| 518.2 |
| 447.5 |
| 450.0 |
| 446.9 |
| 439.7 |
| 448.8 |
| 446.0 |
| 4.4 |
| 4.4 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.2 |
| 4.3 |
| 4.2 |
| 9.1 |
| 4.1 |
| 4.0 |
| 4.0 |
| 4.1 |
| 4.1 |
| 4.0 |
| 4.0 |
| 21.0 |
| 24.0 |
| 19.9 |
| 11.6 |
| 14.3 |
| 13.5 |
| 1.9 |
| 2.1 |
| 1.5 |
| 2.0 |
| 2.0 |
| 2.2 |
| 1.5 |
| 2.1 |
| 1.3 |
| 1.9 |
| 1.6 |
| 2.0 |
| 2.9 |
| 1.9 |
| 1.3 |
| 1.6 |
| 1.1 |
| 1.7 |
| 1.9 |
| 2.1 |
| 1.5 |
| 2.4 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 19.0 |
| 15.6 |
| 14.8 |
| 12.3 |
| 15.6 |
| 12.9 |
| 14.3 |
| 12.4 |
| 14.7 |
| 15.1 |
| 19.3 |
| 14.1 |
| 15.9 |
| 16.5 |
| 13.3 |
| 11.5 |
| 13.1 |
| 10.5 |
| 30.1 |
| 32.5 |
| 28.2 |
| 18.7 |
| 24.5 |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 8.4 |
| 8.3 |
| 8.3 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.2 |
| 5.1 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.2 |
| 3.7 |
| 3.7 |
| 3.8 |
| 3.8 |
| 2.9 |
| 1.7 |
| 1.6 |
| 1.7 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 14.5 |
| 16.5 |
| 17.0 |
| 16.7 |
| 19.0 |
| 18.5 |
| 19.3 |
| 19.2 |
| 15.5 |
| 16.2 |
| 15.0 |
| 13.2 |
| 12.7 |
| 12.0 |
| 10.5 |
| 10.0 |
| 11.7 |
| 11.2 |
| 11.4 |
| 13.0 |
| 13.0 |
| 16.4 |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.1 |
| 89.5 |
| 90.6 |
| 89.6 |
| 91.0 |
| 91.0 |
| 92.1 |
| 92.2 |
| 95.3 |
| 93.8 |
| 99.3 |
| 93.9 |
| 93.3 |
| 94.4 |
| 91.5 |
| 89.2 |
| 91.4 |
| 91.4 |
| 111.4 |
| 115.0 |
| 113.8 |
| 105.2 |
| 115.2 |
| 114.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.8 |
| 86.5 |
| 86.3 |
| 83.4 |
| 84.5 |
| 84.6 |
| 84.2 |
| 84.5 |
| 85.2 |
| 75.5 |
| 75.5 |
| 74.8 |
| 74.6 |
| 74.3 |
| 70.9 |
| 71.8 |
| 70.4 |
| 70.0 |
| 70.1 |
| 70.0 |
| 71.9 |
| 72.2 |
| 71.9 |
| (3.9) |
| (5.0) |
| (6.8) |
| (8.1) |
| (8.4) |
| (8.1) |
| (9.7) |
| (9.7) |
| (9.9) |
| (9.6) |
| (6.8) |
| (7.6) |
| (6.7) |
| (5.3) |
| (4.9) |
| (3.7) |
| (4.1) |
| (4.5) |
| (5.3) |
| (5.1) |
| (5.2) |
| (6.0) |
| (6.2) |
| (8.6) |
| (8.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 15.4 |
| 28.5 |
| 28.6 |
| 28.6 |
| 28.6 |
| 28.6 |
| 28.6 |
| 28.6 |
| 28.6 |
| 39.6 |
| 39.6 |
| 441.1 |
| 436.1 |
| 434.4 |
| 430.8 |
| 430.0 |
| 429.6 |
| 427.6 |
| 426.8 |
| 430.2 |
| 419.1 |
| 419.7 |
| 419.3 |
| 419.3 |
| 405.9 |
| 401.0 |
| 400.6 |
| 398.2 |
| 307.6 |
| 306.5 |
| 304.6 |
| 305.9 |
| 294.0 |
| 292.1 |
| 451.4 |
| 449.8 |
| 446.1 |
| 445.3 |
| 445.0 |
| 443.0 |
| 442.1 |
| 445.6 |
| 434.4 |
| 435.1 |
| 434.7 |
| 434.7 |
| 434.5 |
| 429.6 |
| 429.2 |
| 426.8 |
| 336.1 |
| 335.0 |
| 333.2 |
| 334.5 |
| 333.6 |
| 331.7 |
| 14.3 |
| 10.5 |
| 2.0 |
| 21.8 |
| 37.0 |
| 34.9 |
| 34.6 |
| 58.6 |
| 60.2 |
| 56.9 |
| 49.9 |
| 56.6 |
| (12.8) |
| (21.7) |
| (21.2) |
| 63.7 |
| 68.6 |
| 61.1 |
| 53.5 |
| 53.8 |
| 51.4 |
| 47.0 |
| 50.9 |
| 48.4 |
| 55.6 |
| 52.6 |
| 52.0 |
| 57.6 |
| 67.0 |
| 50.7 |
| 60.4 |
| 70.8 |
| 80.0 |
| 86.6 |
| 82.1 |
| 88.8 |
| 93.4 |
| 9.4 |
| 7.2 |
| 14.4 |
| 24.2 |
| 26.7 |
| 30.1 |
| 436.1 |
| 434.4 |
| 430.8 |
| 430.0 |
| 429.6 |
| 427.6 |
| 426.8 |
| 430.2 |
| 419.1 |
| 419.7 |
| 419.3 |
| 419.3 |
| 405.9 |
| 401.0 |
| 400.6 |
| 398.2 |
| 307.6 |
| 306.5 |
| 304.6 |
| 305.9 |
| 294.0 |
| 292.1 |
| 418.1 |
| 412.6 |
| 410.6 |
| 406.7 |
| 405.5 |
| 404.8 |
| 402.4 |
| 401.3 |
| 404.4 |
| 392.9 |
| 393.2 |
| 392.5 |
| 392.1 |
| 378.4 |
| 373.2 |
| 372.4 |
| 369.7 |
| 278.7 |
| 277.2 |
| 275.0 |
| 276.0 |
| - |
| - |