| (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 | 32.3 | 26.8 | 42.8 | 66.7 | 60.8 | 57.2 | 74.3 | 53.2 | 62.4 | 50.6 | 53.0 | 112.5 | 76.2 | 44.6 | 29.4 | 54.2 | 29.0 | 75.2 |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 4.9 | 4.6 | 4.6 | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 32.3 | 26.8 | 42.8 | 66.7 | 60.8 | 57.2 | 74.3 | 53.2 | 62.4 | 50.6 | 53.0 | 112.5 | 76.2 | 44.6 | 29.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 70.4 | 91.5 | 104.8 | 106.5 | 120.6 | 120.7 | 128.8 | 131.9 | 140.7 | 119.5 | 117.8 | 90.4 | 93.0 | 88.7 | 82.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 77.8 | 79.4 | 88.3 | 140.2 | 134.5 | 120.4 | 145.1 | 144.4 | 162.6 | 129.9 | 122.4 | 97.5 | 96.3 | 84.4 | 90.9 | 65.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 189.5 | 189.7 | 205.2 | 223.4 | 235.7 | 234.2 | 222.4 | 207.1 | 198.8 | 191.0 | 175.9 | 163.7 | 162.4 | 144.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 48.9 | 72.0 | 57.0 | 71.4 | 92.7 | 83.2 | 102.6 | 107.3 | 119.2 | 97.2 | 93.8 | 70.0 | 58.5 | 59.8 | 55.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 16.4 | - | ||
| (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 | 29.8 | 32.3 | 31.5 | 34.3 | 27.4 | 26.8 | 26.3 | 23.1 | 26.9 | 42.8 | 60.1 | 55.8 | 56.9 | 66.7 | 61.7 | |||||||||||||||||||||||||
| - |
| 54.2 |
| 29.0 |
| 75.2 |
| 86.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 6.8 | 9.5 | 7.3 | 6.6 | 7.3 | 6.8 | 6.7 | 11.6 | 11.7 | 7.4 | 6.2 | 6.9 | 4.4 | 3.7 | 3.0 | 2.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 205.1 | 242.5 | 258.9 | 338.0 | 337.1 | 326.8 | 378.8 | 380.5 | 407.3 | 324.2 | 315.3 | 320.0 | 278.5 | 229.2 | 212.1 | 214.4 | - | - |
| 137.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 163.7 | 156.8 | 163.3 | 170.5 | 165.9 | 154.2 | 135.3 | 116.8 | 102.3 | 101.8 | 96.4 | 90.0 | 87.7 | 74.8 | 66.3 | - | - | - |
| Property,Plant & Equipment Net | 25.8 | 32.9 | 41.9 | 62.8 | 74.6 | 87.3 | 90.7 | 95.8 | 111.0 | 105.4 | 90.0 | 76.1 | 75.6 | 77.7 | 80.4 | 78.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 49.1 | 48.5 | 48.6 | 48.4 | 48.5 | 48.7 | 43.1 | 43.1 | 30.7 | 31.0 | 30.9 | 30.8 | 30.9 | - | - |
| Intangible Assets | 22.0 | 24.0 | 25.3 | 24.5 | 20.2 | 19.7 | 19.8 | 24.4 | 29.0 | 28.5 | 32.9 | 24.6 | 27.0 | 29.8 | 32.8 | 36.0 | - | - |
| Operating Lease Right Of Use Assets | 10.2 | 14.3 | 18.7 | 21.6 | 19.8 | 19.5 | 19.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 5.5 | 6.4 | 6.8 | 6.2 | 7.7 | 5.6 | 4.4 | 1.8 | 7.9 | 10.4 | 8.5 | 6.1 | 6.5 | 6.4 | 8.0 | 7.8 | - | - |
| Other Non-Current Assets | 3.6 | 1.9 | 1.6 | 1.9 | 2.3 | 2.8 | 2.2 | 4.6 | 4.6 | 4.9 | 5.4 | 5.5 | 5.3 | 5.4 | 5.4 | 5.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 274.0 | 323.4 | 355.9 | 504.2 | 510.3 | 510.3 | 564.2 | 555.6 | 608.4 | 521.0 | 495.2 | 463.1 | 423.7 | 379.3 | 369.5 | 372.7 | - | - |
| 56.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 16.4 | - | - | - |
| Deferred Revenue Current | 2.2 | 2.5 | 2.7 | 1.1 | 0.4 | 1.4 | 1.0 | 2.6 | 0.2 | 1.4 | 1.4 | 0.6 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.2 | 3.6 | 4.8 | 5.5 | 4.8 | 6.1 | 4.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 17.5 | 20.9 | 20.3 | 20.9 | 24.2 | 28.9 | 43.7 | 34.0 | 34.5 | 35.6 | 37.5 | 40.7 | 38.3 | 33.4 | 29.2 | 30.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 119.3 | 158.3 | 161.1 | 216.5 | 216.8 | 179.5 | 266.5 | 279.9 | 332.9 | 215.9 | 215.1 | 136.4 | 119.9 | 115.7 | 127.3 | 148.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.2 | 9.2 | 12.6 | 15.0 | 14.3 | 13.7 | 15.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.5 | 1.9 | 2.0 | 2.7 | 2.4 | 1.9 | 1.7 | 0.9 | 4.4 | 7.1 | 7.9 | 8.5 | 9.9 | 10.7 | 11.1 | 11.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.7 | 0.7 | 0.8 | 0.8 | 0.0 | 0.5 | 0.0 | 1.8 | 1.6 | 6.3 | 1.9 | 2.1 | 2.1 | 1.8 | 0.0 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 127.8 | 170.2 | 177.0 | 235.8 | 234.4 | 197.0 | 289.8 | 292.6 | 354.9 | 240.5 | 237.3 | 147.4 | 132.5 | 128.7 | 139.5 | 161.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 189.8 | 208.4 | 232.5 | 330.7 | 330.3 | 325.0 | 286.4 | 282.8 | 266.8 | 275.6 | 255.2 | 226.1 | 193.5 | 170.6 | 154.0 | 134.1 | - | - |
| Accumulated Other Comprehensive Income | (19.1) | (28.4) | (20.8) | (21.2) | (13.5) | (18.5) | (22.8) | (20.3) | (16.6) | (22.8) | (15.8) | (4.4) | 3.0 | 1.1 | 0.9 | (0.5) | - | - |
| Treasury Stock | - | - | 370.0 | 368.2 | 355.2 | 295.5 | 277.8 | 275.9 | 262.1 | 223.0 | 210.3 | 120.9 | 105.0 | 101.8 | 98.9 | 89.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 146.2 | 153.1 | 178.9 | 268.4 | 275.9 | 313.3 | 274.4 | 263.0 | 257.6 | 280.5 | 257.6 | 315.6 | 291.3 | 250.7 | 230.0 | 211.2 | 169.7 | 153.4 |
| Total Equity | 146.2 | 153.1 | 178.9 | 268.4 | 275.9 | 313.3 | 274.4 | 263.0 | 253.5 | 280.5 | 257.9 | 315.6 | 291.3 | 250.7 | 230.0 | 211.2 | 169.7 | 153.4 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | (44.6) | (13.0) | - | - | - |
| Working Capital | 85.8 | 84.2 | 97.7 | 121.6 | 120.4 | 147.3 | 112.3 | 100.6 | 74.4 | 108.3 | 100.2 | 183.6 | 158.5 | 113.5 | 84.8 | 65.6 | - | - |
| Book Value | 146.2 | 153.1 | 178.9 | 268.4 | 275.9 | 313.3 | 274.4 | 263.0 | 257.6 | 280.5 | 257.6 | 315.6 | 291.3 | 250.7 | 230.0 | 211.2 | 169.7 | 153.4 |
| Tangible Book Value | 124.2 | 129.1 | 153.6 | 194.9 | 207.3 | 245.0 | 206.1 | 190.1 | 179.9 | 208.9 | 181.6 | 260.3 | 233.3 | 189.9 | 166.4 | 144.3 | - | - |
| 46.1 |
| 53.6 |
| 60.8 |
| 58.8 |
| 67.7 |
| 55.4 |
| 57.2 |
| 67.1 |
| 58.8 |
| 58.9 |
| 74.3 |
| 54.7 |
| 49.6 |
| 44.9 |
| 53.2 |
| 42.0 |
| 59.4 |
| 40.2 |
| 62.4 |
| 48.6 |
| 49.7 |
| 62.7 |
| 50.6 |
| 48.1 |
| 49.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 5.1 | 4.9 | 4.8 | 0.0 | 0.0 | 4.6 | 4.6 | 4.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 29.8 | 32.3 | 31.5 | 34.3 | 27.4 | 26.8 | 26.3 | 23.1 | 26.9 | 42.8 | 60.1 | 55.8 | 56.9 | 66.7 | 61.7 | 46.1 | 53.6 | 60.8 | 58.8 | 67.7 | 55.4 | 57.2 | 67.1 | 58.8 | 58.9 | 74.3 | 54.7 | 49.6 | 44.9 | 53.2 | 42.0 | 59.4 | 40.2 | 62.4 | 48.6 | 49.7 | 62.7 | 50.6 | 48.1 | 49.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 68.6 | 70.4 | 71.9 | 81.2 | 83.8 | 91.5 | 100.9 | 93.1 | 92.6 | 104.8 | 106.3 | 98.5 | 100.2 | 106.5 | 130.2 | 126.6 | 125.2 | 120.6 | 131.1 | 125.2 | 132.2 | 120.7 | 120.5 | 135.9 | 127.1 | 128.8 | 149.4 | 149.1 | 142.1 | 131.9 | 144.2 | 138.9 | 152.6 | 140.7 | 145.7 | 139.4 | 123.0 | 119.5 | 129.8 | 128.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 68.0 | 77.8 | 80.6 | 80.2 | 77.5 | 79.4 | 88.9 | 87.5 | 83.2 | 88.3 | 93.5 | 105.9 | 122.7 | 140.2 | 135.9 | 147.4 | 139.4 | 134.5 | 124.0 | 121.4 | 117.9 | 120.4 | 115.8 | 134.7 | 142.2 | 145.1 | 137.5 | 148.9 | 150.0 | 144.4 | 135.9 | 147.2 | 139.4 | 162.6 | 154.5 | 143.4 | 131.5 | 129.9 | 124.1 | 119.1 |
| Prepaid Expenses | 6.6 | 6.8 | 6.1 | 6.2 | 9.9 | 9.5 | 9.7 | 11.1 | 11.8 | 7.3 | 5.8 | 5.7 | 6.9 | 6.6 | 6.3 | 6.8 | 7.7 | 7.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 189.3 | 205.1 | 208.6 | 227.1 | 232.2 | 242.5 | 237.3 | 226.1 | 230.2 | 258.9 | 282.4 | 280.7 | 302.4 | 338.0 | 349.6 | 348.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 166.3 | 163.7 | 166.5 | 163.6 | 159.6 | 156.8 | 166.8 | 160.6 | 165.0 | 163.3 | 170.0 | 170.0 | 171.8 | 170.5 | 165.8 | 168.8 | 170.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 29.3 | 31.8 | 32.6 | 34.2 | 37.6 | 39.3 | 42.1 | 44.6 | 46.6 | 58.2 | 61.8 | 62.8 | 65.3 | 67.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 49.1 | 48.9 | 49.0 | 49.2 | 48.5 | 48.5 | |||||||||||||||||||||
| Intangible Assets | 21.1 | 22.0 | 22.6 | 23.0 | 23.4 | 24.0 | 24.7 | 25.2 | 25.1 | 25.3 | 25.5 | 25.4 | 25.0 | 24.5 | 23.7 | 23.1 | 22.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 10.9 | 10.2 | 11.0 | 13.3 | 13.6 | 14.3 | 15.1 | 15.9 | 17.2 | 18.7 | 17.8 | 20.3 | 20.2 | 21.6 | 18.9 | 19.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.6 | 5.5 | 5.9 | 6.1 | 6.6 | 6.4 | 5.2 | 6.1 | 6.7 | 6.8 | 4.5 | 5.5 | 5.6 | 6.2 | 5.4 | 6.5 | 7.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 3.7 | 3.6 | 3.3 | 2.8 | 2.3 | 1.9 | 1.4 | 1.4 | 1.5 | 1.6 | 1.6 | 1.7 | 2.0 | 1.9 | 1.8 | 2.1 | 2.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 255.1 | 274.0 | 280.7 | 304.1 | 310.6 | 323.4 | 321.3 | 314.0 | 322.9 | 355.9 | 378.3 | 391.9 | 417.0 | 504.2 | 513.7 | 516.1 | 525.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 44.0 | 48.9 | 59.2 | 65.7 | 69.1 | 72.0 | 62.8 | 55.5 | 49.8 | 57.0 | 54.8 | 47.9 | 50.8 | 71.4 | 80.2 | 84.1 | 82.6 | 92.7 | 85.6 | 90.1 | 79.9 | 83.2 | 67.5 | 80.7 | 89.6 | 102.6 | 103.8 | 113.8 | 107.7 | 107.3 | 108.3 | 116.6 | 105.5 | 119.2 | 106.9 | 110.1 | 93.3 | 97.2 | 102.8 | 99.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 2.5 | 2.2 | 2.8 | 3.4 | 3.6 | 2.5 | 3.3 | 4.0 | 3.7 | 2.7 | 2.1 | 2.2 | 1.9 | 1.1 | 1.6 | 4.1 | 4.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.8 | 3.2 | 3.7 | 3.4 | 3.5 | 3.6 | 4.2 | 4.4 | 4.5 | 4.8 | 4.8 | 5.1 | 5.2 | 5.5 | 5.4 | 5.2 | ||||||||||||||||||||||||
| Accrued Expenses | 16.6 | 17.5 | 19.1 | 17.8 | 20.0 | 20.9 | 20.6 | 18.9 | 18.4 | 20.3 | 21.7 | 19.8 | 20.3 | 20.9 | 21.7 | 21.6 | 22.3 | 24.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 106.4 | 119.3 | 124.7 | 140.1 | 149.3 | 158.3 | 147.7 | 141.0 | 138.7 | 161.1 | 182.5 | 174.2 | 187.8 | 216.5 | 228.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 7.3 | 6.2 | 6.9 | 8.5 | 8.6 | 9.2 | 9.4 | 10.4 | 11.5 | 12.6 | 11.6 | 14.2 | 14.0 | 15.0 | 12.7 | 13.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.4 | 1.5 | 2.1 | 2.1 | 1.9 | 1.9 | 1.8 | 1.7 | 2.0 | 2.0 | 1.3 | 2.1 | 2.6 | 2.7 | 2.8 | 2.7 | 2.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 115.8 | 127.8 | 134.6 | 151.4 | 160.6 | 170.2 | 160.1 | 154.2 | 153.3 | 177.0 | 196.8 | 191.9 | 205.9 | 235.8 | 246.1 | 251.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 182.5 | 189.8 | 190.9 | 199.2 | 202.2 | 208.4 | 213.0 | 215.6 | 223.8 | 232.5 | 239.6 | 258.9 | 269.3 | 330.7 | 337.6 | 330.4 | 327.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (19.4) | (19.1) | (21.7) | (22.5) | (26.8) | (28.4) | (23.1) | (25.3) | (22.3) | (20.8) | (23.9) | (22.4) | (19.3) | (21.2) | (26.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | 371.8 | 371.2 | 370.0 | 369.1 | 369.0 | 369.0 | 368.2 | 366.5 | 366.4 | 362.5 | 355.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 139.3 | 146.2 | 146.1 | 152.8 | 150.0 | 153.1 | 161.2 | 159.8 | 169.7 | 178.9 | 181.5 | 200.0 | 211.0 | 268.4 | 267.7 | 265.1 | 270.4 | |||||||||||||||||||||||
| Total Equity | 139.3 | 146.2 | 146.1 | 152.8 | 150.0 | 153.1 | 161.2 | 159.8 | 169.7 | 178.9 | 181.5 | 200.0 | 211.0 | 268.4 | 267.7 | 265.1 | 270.4 | 275.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 83.0 | 85.8 | 83.9 | 87.1 | 82.8 | 84.2 | 89.5 | 85.2 | 91.6 | 97.7 | 99.9 | 106.6 | 114.6 | 121.6 | 120.9 | 115.1 | 115.2 | 120.4 | ||||||||||||||||||||||
| Book Value | 139.3 | 146.2 | 146.1 | 152.8 | 150.0 | 153.1 | 161.2 | 159.8 | 169.7 | 178.9 | 181.5 | 200.0 | 211.0 | 268.4 | 267.7 | 265.1 | 270.4 | 275.9 | ||||||||||||||||||||||
| Tangible Book Value | 118.2 | 124.2 | 123.6 | 129.8 | 126.6 | 129.1 | 136.5 | 134.6 | 144.5 | 153.6 | 156.0 | 174.6 | 186.1 | 194.9 | 195.0 | 193.0 | 198.7 | |||||||||||||||||||||||
| 6.2 |
| 6.9 |
| 8.0 |
| 6.8 |
| 5.8 |
| 5.3 |
| 6.4 |
| 6.7 |
| 6.1 |
| 9.0 |
| 10.0 |
| 11.6 |
| 15.4 |
| 14.3 |
| 12.2 |
| 11.7 |
| 10.0 |
| 7.6 |
| 8.4 |
| 7.4 |
| 6.7 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 350.9 |
| 337.1 |
| 340.9 |
| 344.3 |
| 332.1 |
| 326.8 |
| 329.8 |
| 351.0 |
| 356.2 |
| 378.8 |
| 380.6 |
| 388.9 |
| 391.2 |
| 380.5 |
| 374.1 |
| 395.4 |
| 395.8 |
| 407.3 |
| 386.9 |
| 352.6 |
| 334.5 |
| 324.2 |
| 325.7 |
| 319.4 |
| 165.9 |
| 164.5 |
| 161.8 |
| 157.3 |
| 154.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.4 |
| 74.6 |
| 79.2 |
| 82.5 |
| 84.9 |
| 87.3 |
| 84.5 |
| 83.4 |
| 85.3 |
| 90.7 |
| 91.1 |
| 93.9 |
| 94.0 |
| 95.8 |
| 101.0 |
| 107.0 |
| 117.0 |
| 111.0 |
| 109.1 |
| 112.3 |
| 106.7 |
| 105.4 |
| 103.1 |
| 98.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.6 |
| 48.5 |
| 48.6 |
| 48.5 |
| 48.5 |
| 48.4 |
| 48.4 |
| 48.4 |
| 48.5 |
| 48.4 |
| 48.5 |
| 48.5 |
| 48.5 |
| 48.6 |
| 48.7 |
| 48.6 |
| 48.4 |
| 43.0 |
| 43.1 |
| 43.2 |
| 43.1 |
| 20.2 |
| 20.7 |
| 19.9 |
| 20.0 |
| 19.7 |
| 19.6 |
| 19.2 |
| 19.3 |
| 19.8 |
| 20.5 |
| 22.0 |
| 23.2 |
| 24.4 |
| 25.6 |
| 26.7 |
| 27.8 |
| 29.0 |
| 30.2 |
| 31.6 |
| 27.3 |
| 28.5 |
| 29.6 |
| 30.8 |
| 21.2 |
| 19.8 |
| 17.7 |
| 19.1 |
| 17.7 |
| 19.5 |
| 18.7 |
| 17.9 |
| 18.4 |
| 19.8 |
| 19.9 |
| 20.3 |
| 21.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 4.3 |
| 4.6 |
| 4.9 |
| 5.6 |
| 4.6 |
| 4.1 |
| 4.1 |
| 4.4 |
| 2.7 |
| 2.2 |
| 1.7 |
| 1.8 |
| 7.4 |
| 7.2 |
| 7.1 |
| 7.9 |
| 18.3 |
| 18.3 |
| 17.7 |
| 10.4 |
| 9.1 |
| 10.0 |
| 2.3 |
| 2.1 |
| 2.5 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.5 |
| 2.6 |
| 2.2 |
| 2.4 |
| 2.4 |
| 2.4 |
| 4.6 |
| 4.3 |
| 4.3 |
| 4.5 |
| 4.6 |
| 4.0 |
| 5.0 |
| 4.9 |
| 4.9 |
| 5.1 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 510.3 |
| 513.5 |
| 521.4 |
| 510.8 |
| 510.3 |
| 508.6 |
| 526.4 |
| 534.2 |
| 564.2 |
| 565.5 |
| 578.3 |
| 582.4 |
| 555.6 |
| 561.0 |
| 589.1 |
| 600.8 |
| 608.4 |
| 597.2 |
| 572.8 |
| 538.9 |
| 521.0 |
| 520.6 |
| 506.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 4.5 |
| 4.2 |
| 4.7 |
| 4.5 |
| 2.2 |
| 2.3 |
| 1.7 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.1 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.5 |
| 5.7 |
| 4.8 |
| 5.0 |
| 5.1 |
| 5.8 |
| 6.1 |
| 5.8 |
| 5.3 |
| 5.0 |
| 4.9 |
| 4.5 |
| 4.2 |
| 3.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| 24.2 |
| 22.8 |
| 28.9 |
| 22.9 |
| 19.6 |
| 31.8 |
| 43.7 |
| 40.3 |
| 36.3 |
| 33.9 |
| 34.0 |
| 32.2 |
| 33.0 |
| 33.3 |
| 34.5 |
| 33.3 |
| 33.5 |
| 31.9 |
| 35.6 |
| 32.4 |
| 33.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 233.4 |
| 235.6 |
| 216.8 |
| 204.8 |
| 197.0 |
| 185.2 |
| 179.5 |
| 194.1 |
| 222.2 |
| 246.2 |
| 266.5 |
| 277.7 |
| 290.4 |
| 289.4 |
| 279.9 |
| 273.3 |
| 296.3 |
| 319.4 |
| 332.9 |
| 288.8 |
| 264.7 |
| 240.6 |
| 215.9 |
| 202.5 |
| 208.8 |
| 14.8 |
| 14.3 |
| 11.9 |
| 13.2 |
| 11.3 |
| 13.7 |
| 13.3 |
| 13.1 |
| 14.1 |
| 15.6 |
| 15.6 |
| 16.4 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 0.2 |
| 2.5 |
| 2.2 |
| 1.9 |
| 2.3 |
| 2.9 |
| 2.5 |
| 1.7 |
| 4.2 |
| 4.5 |
| 3.7 |
| 0.9 |
| 1.2 |
| 1.5 |
| 4.5 |
| 4.4 |
| 6.4 |
| 6.3 |
| 6.3 |
| 7.1 |
| 10.0 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.7 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.8 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.6 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.8 |
| 234.4 |
| 218.3 |
| 214.0 |
| 200.2 |
| 197.0 |
| 212.1 |
| 240.3 |
| 264.3 |
| 289.8 |
| 303.8 |
| 317.4 |
| 317.2 |
| 292.6 |
| 288.8 |
| 311.6 |
| 337.3 |
| 354.9 |
| 311.6 |
| 290.6 |
| 262.6 |
| 240.5 |
| 231.2 |
| 231.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 330.3 |
| 336.6 |
| 337.6 |
| 332.0 |
| 325.0 |
| 312.8 |
| 306.7 |
| 292.3 |
| 286.4 |
| 279.4 |
| 276.7 |
| 281.8 |
| 282.8 |
| 293.9 |
| 292.9 |
| 270.3 |
| 266.8 |
| 283.6 |
| 281.9 |
| 277.2 |
| 275.6 |
| 272.4 |
| 264.6 |
| (19.0) |
| (11.7) |
| (13.5) |
| (13.9) |
| (17.3) |
| (21.4) |
| (18.5) |
| (25.6) |
| (30.6) |
| (29.8) |
| (22.8) |
| (25.8) |
| (20.4) |
| (18.5) |
| (20.3) |
| (21.8) |
| (18.0) |
| (13.0) |
| (16.6) |
| (17.8) |
| (20.8) |
| (21.4) |
| (22.8) |
| (17.7) |
| (17.1) |
| 339.7 |
| 322.2 |
| 306.4 |
| 295.5 |
| 287.6 |
| 284.2 |
| 284.1 |
| 277.8 |
| 277.6 |
| 277.3 |
| 277.1 |
| 275.9 |
| 274.6 |
| 269.2 |
| 262.7 |
| 262.1 |
| 243.2 |
| 237.9 |
| 234.4 |
| 223.0 |
| 212.5 |
| 212.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 275.9 |
| 295.2 |
| 307.4 |
| 310.6 |
| 313.3 |
| 296.6 |
| 286.1 |
| 270.0 |
| 274.4 |
| 261.7 |
| 260.9 |
| 265.2 |
| 263.0 |
| 272.2 |
| 277.5 |
| 263.5 |
| 253.5 |
| 285.6 |
| 282.2 |
| 276.3 |
| 280.5 |
| 289.3 |
| 274.8 |
| 295.2 |
| 307.4 |
| 310.6 |
| 313.3 |
| 296.6 |
| 286.1 |
| 270.0 |
| 274.4 |
| 261.7 |
| 260.9 |
| 265.2 |
| 263.0 |
| 272.2 |
| 277.5 |
| 263.5 |
| 253.5 |
| 285.6 |
| 282.2 |
| 276.3 |
| 280.5 |
| 289.3 |
| 274.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.1 |
| 147.3 |
| 147.0 |
| 147.3 |
| 135.7 |
| 128.7 |
| 110.0 |
| 112.3 |
| 102.9 |
| 98.5 |
| 101.8 |
| 100.6 |
| 100.8 |
| 99.1 |
| 76.4 |
| 74.4 |
| 98.1 |
| 87.9 |
| 93.9 |
| 108.3 |
| 123.2 |
| 110.6 |
| 295.2 |
| 307.4 |
| 310.6 |
| 313.3 |
| 296.6 |
| 286.1 |
| 270.0 |
| 274.4 |
| 261.7 |
| 260.9 |
| 265.2 |
| 263.0 |
| 272.2 |
| 277.5 |
| 263.5 |
| 253.5 |
| 285.6 |
| 282.2 |
| 276.3 |
| 280.5 |
| 289.3 |
| 274.8 |
| 207.3 |
| 226.0 |
| 238.9 |
| 242.1 |
| 245.0 |
| 228.4 |
| 218.5 |
| 202.3 |
| 206.1 |
| 192.8 |
| 190.4 |
| 193.5 |
| 190.1 |
| 198.1 |
| 202.3 |
| 187.1 |
| 175.9 |
| 206.8 |
| 202.2 |
| 205.9 |
| 208.9 |
| 216.6 |
| 200.8 |