| (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 | 383.2 | 371.1 | 349.5 | 319.9 | 300.6 | 278.0 | 255.0 | 222.5 | 207.0 | 188.0 | 176.3 | 156.2 | 147.6 | 133.4 | 122.7 | |||||||||||||||||||||||||
| (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 | 371.1 | 278.0 | 188.0 | 133.4 | 105.4 | 83.6 | 54.3 | 67.2 | 85.0 | 74.7 | 59.9 | 58.3 | 49.5 | 29.8 | 53.4 | 36.2 | 16.5 | 0.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 371.1 | 278.0 | 188.0 | 133.4 | 105.4 | 83.6 | 54.3 | 67.2 | 85.0 | 74.7 | 59.9 | 58.3 | 49.5 | 29.8 | 53.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 47.9 | 44.0 | 38.1 | 33.6 | 26.7 | 23.0 | 22.9 | 19.6 | 16.5 | 16.8 | 15.9 | 17.4 | 14.1 | 14.6 | 15.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 30.9 | 27.7 | 24.3 | 19.6 | 15.1 | 15.2 | 13.4 | 12.8 | 13.5 | 12.4 | 14.7 | 13.4 | 13.7 | 14.1 | 10.8 | 10.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 554.6 | 493.2 | 469.6 | 441.6 | 413.6 | 388.2 | 370.4 | 348.5 | 300.2 | 285.6 | 271.7 | 262.5 | 249.7 | 242.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 14.5 | 8.8 | 7.4 | 7.7 | 5.4 | 4.6 | 4.4 | 4.6 | 6.3 | 5.6 | 6.0 | 5.2 | 5.8 | 4.2 | 5.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.7 | 16.7 | 21.7 | 26.7 | 31.7 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 33.3 | 21.7 | 26.7 | 32.9 | 36.7 | ||
| 108.6 |
| 100.9 |
| 105.4 |
| 101.4 |
| 91.3 |
| 89.7 |
| 83.6 |
| 71.3 |
| 68.8 |
| 58.8 |
| 54.3 |
| 80.7 |
| 73.7 |
| 68.3 |
| 67.2 |
| 83.2 |
| 82.3 |
| 83.3 |
| 85.0 |
| 82.2 |
| 81.6 |
| 75.8 |
| 74.7 |
| 68.9 |
| 63.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 383.2 | 371.1 | 349.5 | 319.9 | 300.6 | 278.0 | 255.0 | 222.5 | 207.0 | 188.0 | 176.3 | 156.2 | 147.6 | 133.4 | 122.7 | 108.6 | 100.9 | 105.4 | 101.4 | 91.3 | 89.7 | 83.6 | 71.3 | 68.8 | 58.8 | 54.3 | 80.7 | 73.7 | 68.3 | 67.2 | 83.2 | 82.3 | 83.3 | 85.0 | 82.2 | 81.6 | 75.8 | 74.7 | 68.9 | 63.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 58.1 | 47.9 | 59.3 | 54.4 | 55.8 | 44.0 | 52.9 | 46.3 | 42.2 | 38.1 | 44.1 | 40.7 | 38.4 | 33.6 | 39.6 | 37.1 | 32.9 | 26.7 | 29.2 | 27.5 | 24.0 | 23.0 | 24.8 | 21.2 | 23.1 | 22.9 | 23.2 | 22.9 | 22.7 | 19.6 | 18.4 | 20.9 | 19.1 | 16.5 | 18.2 | 18.9 | 20.0 | 16.8 | 19.4 | 17.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 30.6 | 30.9 | 28.7 | 25.6 | 27.9 | 27.7 | 27.8 | 27.3 | 25.7 | 24.3 | 23.8 | 22.4 | 22.0 | 19.6 | 17.7 | 16.7 | 16.5 | 15.1 | 14.8 | 14.6 | 15.4 | 15.2 | 15.1 | 14.4 | 13.5 | 13.4 | 13.2 | 12.3 | 12.8 | 12.8 | 12.9 | 12.3 | 12.6 | 13.5 | 12.5 | 11.3 | 11.8 | 12.4 | 12.7 | 13.5 |
| Prepaid Expenses | 4.4 | 5.4 | 2.8 | 3.5 | 4.1 | 5.1 | 2.7 | 3.5 | 4.0 | 4.6 | 2.3 | 2.8 | 2.8 | 3.4 | 2.2 | 2.2 | 2.5 | 3.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 476.3 | 455.3 | 440.3 | 403.4 | 388.3 | 354.8 | 338.5 | 299.6 | 278.9 | 255.0 | 246.4 | 222.1 | 210.8 | 190.0 | 182.0 | 164.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 570.9 | 554.6 | 535.1 | 520.8 | 508.0 | 493.2 | 483.1 | 477.3 | 474.3 | 469.6 | 456.5 | 454.6 | 445.7 | 441.6 | 434.2 | 429.0 | 424.1 | 413.6 | 407.3 | 402.0 | 392.6 | 388.2 | 387.6 | 379.0 | 375.4 | 370.4 | 366.4 | 358.7 | 353.6 | 348.5 | 330.2 | 317.9 | 307.3 | 300.2 | 297.8 | 292.6 | 287.9 | 285.6 | 281.4 | 277.5 |
| Accumulated Depreciation | 338.8 | 333.2 | 327.2 | 321.6 | 316.1 | 310.4 | 305.3 | 299.5 | 294.6 | 289.8 | 284.5 | 280.0 | 274.5 | 269.6 | 264.9 | 260.4 | 255.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 232.1 | 221.4 | 207.9 | 199.2 | 191.8 | 182.9 | 177.8 | 177.8 | 179.7 | 179.8 | 172.1 | 174.5 | 171.2 | 172.0 | 169.4 | 168.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3.5 | 3.9 | 4.2 | 4.3 | 4.6 | 4.9 | 5.0 | 4.6 | 4.9 | 5.3 | 5.0 | 5.3 | 5.3 | 5.4 | 4.0 | 3.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2.0 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 2.1 | 0.5 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 713.8 | 681.0 | 652.8 | 607.4 | 585.3 | 543.2 | 521.8 | 484.2 | 464.0 | 440.6 | 424.1 | 402.4 | 387.7 | 367.8 | 355.9 | 336.7 | 324.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 11.7 | 14.5 | 11.9 | 11.1 | 9.2 | 8.8 | 8.5 | 7.2 | 7.0 | 7.4 | 8.1 | 7.5 | 8.8 | 7.7 | 7.1 | 7.1 | 5.5 | 5.4 | 5.7 | 5.3 | 5.7 | 4.6 | 5.3 | 4.2 | 4.8 | 4.4 | 6.5 | 5.0 | 6.1 | 4.6 | 8.8 | 6.2 | 5.7 | 6.3 | 4.9 | 5.6 | 5.0 | 5.6 | 4.2 | 3.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.6 | 1.5 | 1.5 | 1.2 | 1.4 | 1.1 | 0.8 | ||||||||||||||||||||||||
| Accrued Expenses | 9.6 | 7.5 | 9.6 | 5.9 | 14.6 | 6.5 | 8.7 | 5.4 | 10.7 | 8.5 | 6.4 | 5.6 | 8.7 | 6.4 | 6.5 | 4.5 | 4.6 | 4.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 23.0 | 23.6 | 23.1 | 18.5 | 25.4 | 17.0 | 18.7 | 14.1 | 19.2 | 17.5 | 16.0 | 14.6 | 18.7 | 15.5 | 14.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 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 | - | - | - |
| Operating Lease Liabilities Non-Current | 2.0 | 2.4 | 2.7 | 2.9 | 3.2 | 3.4 | 3.6 | 3.3 | 3.6 | 3.9 | 3.7 | 4.0 | 4.3 | 4.1 | 3.1 | 2.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 26.4 | 23.0 | 23.4 | 21.4 | 23.1 | 23.7 | 23.8 | 24.3 | 24.4 | 24.7 | 25.3 | 25.1 | 25.4 | 25.6 | 25.2 | 24.3 | 23.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 52.7 | 50.3 | 50.5 | 44.1 | 53.0 | 45.4 | 47.5 | 43.1 | 48.7 | 47.5 | 46.4 | 45.1 | 49.9 | 46.7 | 44.5 | 40.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 0.7 | 3.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 671.9 | 643.0 | 614.2 | 577.1 | 548.0 | 515.6 | 490.1 | 458.1 | 433.5 | 412.5 | 396.6 | 377.0 | 358.5 | 342.5 | 332.8 | 318.3 | 309.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 661.2 | 630.8 | 602.3 | 563.3 | 532.2 | 497.7 | 474.2 | 441.1 | 415.3 | 393.1 | 377.6 | 357.3 | 337.9 | 321.1 | 311.4 | 296.2 | 286.3 | |||||||||||||||||||||||
| Total Equity | 661.2 | 630.8 | 602.3 | 563.3 | 532.2 | 497.7 | 474.2 | 441.1 | 415.3 | 393.1 | 377.6 | 357.3 | 337.9 | 321.1 | 311.4 | 296.2 | 286.3 | 278.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 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 | - | - | - |
| Net debt | (383.2) | - | (349.5) | (319.9) | (300.6) | - | (255.0) | (222.5) | (207.0) | - | (176.3) | (156.2) | (147.6) | - | (122.7) | (108.6) | (100.9) | - | ||||||||||||||||||||||
| Working Capital | 453.3 | 431.7 | 417.1 | 384.9 | 362.9 | 337.8 | 319.8 | 285.5 | 259.6 | 237.5 | 230.4 | 207.5 | 192.1 | 174.5 | 167.3 | 152.2 | 141.8 | 139.2 | ||||||||||||||||||||||
| Book Value | 661.2 | 630.8 | 602.3 | 563.3 | 532.2 | 497.7 | 474.2 | 441.1 | 415.3 | 393.1 | 377.6 | 357.3 | 337.9 | 321.1 | 311.4 | 296.2 | 286.3 | 278.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| 36.2 |
| 16.5 |
| 0.8 |
| 13.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.4 | 5.1 | 4.6 | 3.4 | 3.2 | 2.2 | 2.1 | 1.7 | 3.0 | 1.1 | 1.4 | 2.1 | 1.6 | 1.5 | 1.7 | 1.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 455.3 | 354.8 | 255.0 | 190.0 | 150.4 | 124.0 | 92.7 | 101.4 | 118.0 | 105.0 | 92.0 | 91.3 | 78.8 | 60.0 | 81.5 | 61.9 | - | - |
| 236.7 |
| 229.2 |
| - |
| - |
| Accumulated Depreciation | 333.2 | 310.4 | 289.8 | 269.6 | 251.4 | 235.7 | 219.7 | 205.7 | 190.5 | 180.6 | 167.3 | 153.9 | 141.2 | 128.6 | 115.4 | 103.0 | - | - |
| Property,Plant & Equipment Net | 221.4 | 182.9 | 179.8 | 172.0 | 162.2 | 152.5 | 150.7 | 142.8 | 109.7 | 105.0 | 104.4 | 108.5 | 108.5 | 114.0 | 121.3 | 126.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 3.9 | 4.9 | 5.3 | 5.4 | 3.1 | 2.2 | 3.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.9 | 2.8 | 4.9 | 7.4 | 8.6 | 9.7 | - | - | - |
| Other Non-Current Assets | 0.4 | 0.6 | 0.6 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.7 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 681.0 | 543.2 | 440.6 | 367.8 | 316.2 | 279.1 | 247.0 | 244.7 | 228.4 | 210.2 | 196.5 | 200.0 | 187.5 | 174.2 | 203.1 | 188.5 | - | - |
| 4.5 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 16.7 | 5.0 | 5.0 | 6.3 | 5.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.6 | 1.6 | 1.6 | 1.4 | 0.9 | 1.2 | 1.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 7.5 | 6.5 | 8.5 | 6.4 | 4.9 | 5.8 | 3.7 | 3.4 | 3.1 | 3.5 | 2.7 | 3.1 | 3.5 | 4.2 | 4.4 | 6.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 23.6 | 17.0 | 17.5 | 15.5 | 11.2 | 11.6 | 9.5 | 8.0 | 9.4 | 9.1 | 8.7 | 25.0 | 14.3 | 13.3 | 16.0 | 15.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2.4 | 3.4 | 3.9 | 4.1 | 2.3 | 1.0 | 1.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 23.0 | 23.7 | 24.7 | 25.6 | 23.1 | 21.5 | 17.2 | 12.4 | 12.4 | 19.8 | 19.2 | 18.8 | 17.8 | 15.7 | 13.0 | 8.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.8 | 1.4 | 1.4 | 1.5 | 1.6 | 1.9 | 1.5 | 1.9 | 3.2 | 4.4 | 3.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 50.3 | 45.4 | 47.5 | 46.7 | 38.0 | 35.9 | 29.9 | 21.7 | 23.2 | 30.5 | 29.9 | 45.3 | 50.7 | 53.9 | 60.1 | 60.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 643.0 | 515.6 | 412.5 | 342.5 | 301.6 | 268.2 | 243.6 | 250.6 | 233.9 | 209.8 | 194.8 | 184.7 | 168.1 | 153.3 | 136.9 | 114.7 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | (0.0) | (0.0) | 0.1 | (0.2) | - | (1.0) | (1.5) | (2.4) | (3.0) | (3.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 50.5 | 50.1 | 49.8 | 49.6 | 8.7 | 0.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 630.8 | 497.7 | 393.1 | 321.1 | 278.2 | 243.2 | 217.1 | 223.0 | 205.3 | 179.6 | 166.6 | 154.7 | 136.8 | 120.4 | 143.0 | 128.3 | 110.0 | 94.4 |
| Total Equity | 630.8 | 497.7 | 393.1 | 321.1 | 278.2 | 243.2 | 217.1 | 223.0 | 205.3 | 179.6 | 166.6 | 154.7 | 136.8 | 120.4 | 143.0 | 128.3 | 110.0 | 94.4 |
| - |
| - |
| Net debt | (371.1) | (278.0) | (188.0) | (133.4) | (105.4) | (83.6) | (54.3) | (67.2) | (85.0) | (74.7) | (59.9) | (25.0) | (27.8) | (3.1) | (20.5) | 0.4 | - | - |
| Working Capital | 431.7 | 337.8 | 237.5 | 174.5 | 139.2 | 112.4 | 83.3 | 93.4 | 108.7 | 95.9 | 83.2 | 66.4 | 64.5 | 46.6 | 65.4 | 46.2 | - | - |
| Book Value | 630.8 | 497.7 | 393.1 | 321.1 | 278.2 | 243.2 | 217.1 | 223.0 | 205.3 | 179.6 | 166.6 | 154.7 | 136.8 | 120.4 | 143.0 | 128.3 | 110.0 | 94.4 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 143.0 | - | - | - |
| 1.4 |
| 1.8 |
| 2.4 |
| 2.2 |
| 1.9 |
| 1.2 |
| 1.9 |
| 2.1 |
| 1.7 |
| 1.4 |
| 1.5 |
| 1.7 |
| 2.3 |
| 2.6 |
| 2.6 |
| 3.0 |
| 1.6 |
| 1.2 |
| 1.1 |
| 1.1 |
| 0.7 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.8 |
| 150.4 |
| 146.8 |
| 135.3 |
| 131.4 |
| 124.0 |
| 113.1 |
| 105.7 |
| 97.4 |
| 92.7 |
| 118.8 |
| 110.3 |
| 105.3 |
| 101.4 |
| 116.8 |
| 118.1 |
| 117.5 |
| 118.0 |
| 114.6 |
| 113.0 |
| 108.7 |
| 105.0 |
| 101.8 |
| 94.7 |
| 251.4 |
| 246.6 |
| 242.5 |
| 241.0 |
| 235.7 |
| 231.5 |
| 228.3 |
| 224.1 |
| 219.7 |
| 215.4 |
| 212.1 |
| 208.4 |
| 205.7 |
| 201.5 |
| 197.9 |
| 194.4 |
| 190.5 |
| 190.2 |
| 186.2 |
| 183.1 |
| 180.6 |
| 178.0 |
| 174.1 |
| 168.2 |
| 162.2 |
| 160.6 |
| 159.5 |
| 151.6 |
| 152.5 |
| 156.0 |
| 150.7 |
| 151.3 |
| 150.7 |
| 151.0 |
| 146.6 |
| 145.2 |
| 142.8 |
| 128.7 |
| 120.0 |
| 112.8 |
| 109.7 |
| 107.6 |
| 106.4 |
| 104.8 |
| 105.0 |
| 103.4 |
| 103.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.1 |
| 3.0 |
| 1.7 |
| 1.9 |
| 2.2 |
| 2.3 |
| 2.5 |
| 2.8 |
| 3.2 |
| 3.5 |
| 4.1 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 316.2 |
| 310.9 |
| 297.1 |
| 285.4 |
| 279.1 |
| 271.7 |
| 259.3 |
| 251.9 |
| 247.0 |
| 273.8 |
| 261.5 |
| 255.1 |
| 244.7 |
| 246.0 |
| 238.7 |
| 231.0 |
| 228.4 |
| 222.4 |
| 219.5 |
| 213.6 |
| 210.2 |
| 205.3 |
| 198.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.1 |
| 1.2 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 4.4 |
| 4.0 |
| 5.8 |
| 4.7 |
| 3.8 |
| 2.5 |
| 3.7 |
| 3.4 |
| 3.0 |
| 2.3 |
| 3.4 |
| 3.0 |
| 2.4 |
| 2.0 |
| 3.1 |
| 2.9 |
| 4.5 |
| 4.1 |
| 3.5 |
| 3.3 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 10.9 |
| 11.2 |
| 11.9 |
| 10.6 |
| 10.7 |
| 11.6 |
| 11.1 |
| 9.2 |
| 8.6 |
| 9.5 |
| 11.3 |
| 9.4 |
| 9.9 |
| 8.0 |
| 11.8 |
| 8.7 |
| 7.7 |
| 9.4 |
| 7.8 |
| 10.2 |
| 9.1 |
| 9.1 |
| 7.5 |
| 6.2 |
| 2.6 |
| 2.3 |
| 2.1 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.4 |
| 1.6 |
| 1.9 |
| 2.1 |
| 2.5 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.1 |
| 23.6 |
| 23.3 |
| 22.3 |
| 21.5 |
| 21.6 |
| 19.7 |
| 18.2 |
| 17.2 |
| 16.4 |
| 15.0 |
| 13.6 |
| 12.4 |
| 13.5 |
| 13.5 |
| 12.8 |
| 12.4 |
| 18.8 |
| 19.0 |
| 19.3 |
| 19.8 |
| 19.5 |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.4 |
| 38.0 |
| 39.3 |
| 36.5 |
| 35.6 |
| 35.9 |
| 35.2 |
| 31.7 |
| 29.7 |
| 29.9 |
| 31.2 |
| 28.3 |
| 27.5 |
| 21.7 |
| 26.7 |
| 23.6 |
| 22.0 |
| 23.2 |
| 28.1 |
| 30.7 |
| 29.9 |
| 30.5 |
| 28.8 |
| 27.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.6 |
| 294.9 |
| 284.5 |
| 274.3 |
| 268.2 |
| 261.8 |
| 253.4 |
| 248.2 |
| 243.6 |
| 269.4 |
| 260.2 |
| 254.9 |
| 250.6 |
| 247.1 |
| 243.3 |
| 237.4 |
| 233.9 |
| 223.1 |
| 218.2 |
| 213.6 |
| 209.8 |
| 206.5 |
| 201.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.2) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 278.2 |
| 271.6 |
| 260.6 |
| 249.8 |
| 243.2 |
| 236.5 |
| 227.6 |
| 222.2 |
| 217.1 |
| 242.7 |
| 233.1 |
| 227.6 |
| 223.0 |
| 219.3 |
| 215.1 |
| 209.1 |
| 205.3 |
| 194.2 |
| 188.8 |
| 183.7 |
| 179.6 |
| 176.5 |
| 170.8 |
| 271.6 |
| 260.6 |
| 249.8 |
| 243.2 |
| 236.5 |
| 227.6 |
| 222.2 |
| 217.1 |
| 242.7 |
| 233.1 |
| 227.6 |
| 223.0 |
| 219.3 |
| 215.1 |
| 209.1 |
| 205.3 |
| 194.2 |
| 188.8 |
| 183.7 |
| 179.6 |
| 176.5 |
| 170.8 |
| (101.4) |
| (91.3) |
| (89.7) |
| - |
| (71.3) |
| (68.8) |
| (58.8) |
| - |
| (80.7) |
| (73.7) |
| (68.3) |
| - |
| (83.2) |
| (82.3) |
| (83.3) |
| - |
| (82.2) |
| (81.6) |
| (75.8) |
| - |
| - |
| - |
| 134.9 |
| 124.7 |
| 120.7 |
| 112.4 |
| 102.0 |
| 96.5 |
| 88.8 |
| 83.3 |
| 107.5 |
| 100.9 |
| 95.5 |
| 93.4 |
| 104.9 |
| 109.4 |
| 109.8 |
| 108.7 |
| 106.7 |
| 102.8 |
| 99.6 |
| 95.9 |
| 94.3 |
| 88.5 |
| 271.6 |
| 260.6 |
| 249.8 |
| 243.2 |
| 236.5 |
| 227.6 |
| 222.2 |
| 217.1 |
| 242.7 |
| 233.1 |
| 227.6 |
| 223.0 |
| 219.3 |
| 215.1 |
| 209.1 |
| 205.3 |
| 194.2 |
| 188.8 |
| 183.7 |
| 179.6 |
| 176.5 |
| 170.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |