| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 127.9 | 112.7 | 88.9 | 81.5 | 117.2 | 73.6 | 52.4 | 52.4 | 24.0 | 20.2 | 43.2 | 20.9 | 19.6 | 17.6 | 14.8 | 11.4 | 1.6 | 33.1 |
| Restricted Cash | 6.3 | 8.9 | 5.4 | 7.0 | 6.8 | 7.1 | 6.6 | 1.8 | 1.8 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | 301.9 | 198.8 | 112.9 | 97.9 | 58.6 | 32.4 | 133.8 | - | 85.6 | 158.0 | 117.4 | - | |
| Cash And Short Term Investments | 127.9 | 112.7 | 88.9 | 81.5 | 117.2 | 375.5 | 251.2 | 165.3 | 121.9 | 78.8 | 75.6 | 154.6 | 19.6 | 103.2 | 172.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 5.5 | 6.3 | 6.5 | 7.8 | 8.0 | 9.7 | 10.8 | 10.8 | 9.7 | 7.7 | 7.6 | 7.8 | - | 6.0 | 2.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 147.0 | 146.6 | 128.8 | 134.8 | 128.7 | 134.4 | 135.1 | 129.3 | 125.8 | 106.9 | 98.3 | 93.9 | - | 77.6 | 65.0 | 56.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 389.5 | 382.6 | 401.1 | 382.7 | 364.5 | 355.6 | 347.1 | 338.4 | 335.6 | 322.2 | 306.9 | 289.3 | - | 237.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 49.2 | 49.4 | 38.9 | 40.4 | 55.6 | 69.8 | 47.8 | 35.3 | 37.9 | 25.5 | 21.9 | 32.1 | - | 16.1 | 21.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.9 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 135.0 | 129.1 | - | 108.4 | 99.4 | 91.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | - | - | ||
| - |
| 128.8 |
| 1.6 |
| 33.1 |
| 6.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 14.4 | 15.4 | 12.4 | 11.3 | 10.0 | 8.8 | 9.5 | 14.8 | 14.4 | 13.1 | 12.2 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 12.2 | 11.7 | - | 9.2 | 7.9 | 7.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 336.0 | 322.4 | 326.6 | 340.2 | 447.6 | 535.3 | 412.6 | 327.2 | 279.2 | 211.4 | 198.9 | 272.8 | - | 203.3 | 253.5 | 200.9 | - | - |
| 195.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 316.7 | 302.4 | 310.6 | 288.9 | 273.0 | 257.3 | 234.1 | 217.9 | 206.8 | 192.6 | 169.6 | 153.6 | - | 121.8 | 106.1 | - | - | - |
| Property,Plant & Equipment Net | 72.8 | 80.2 | 90.5 | 93.7 | 91.5 | 98.4 | 113.1 | 120.5 | 128.9 | 129.7 | 137.2 | 135.6 | - | 115.5 | 89.5 | 78.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.4 | 2.8 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 15.5 | 15.3 | 15.4 | 56.6 | 57.6 | 61.5 | 57.1 | 58.8 | 62.9 | 56.0 | 54.2 | 55.9 | - | 64.6 | 13.2 | 13.2 | - | - |
| Intangible Assets | 15.5 | 13.6 | 14.2 | 14.4 | 14.7 | 16.0 | 14.6 | 15.3 | 16.7 | 14.6 | 11.8 | 13.1 | - | 20.5 | - | - | - | - |
| Operating Lease Right Of Use Assets | 185.6 | 183.2 | 196.8 | 222.2 | 230.2 | 267.2 | 301.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6.3 | 8.7 | 8.6 | 8.2 | 8.7 | 9.9 | 6.3 | - | - | - | - | - | - | - | 3.1 | 5.7 | - | - |
| Other Non-Current Assets | 12.4 | 11.6 | 12.2 | 12.5 | 11.8 | 10.2 | 8.9 | 7.2 | 7.7 | 8.0 | 7.9 | 8.6 | - | 5.3 | 6.0 | 0.9 | - | - |
| Total Non-Current Assets | 308.2 | 312.5 | 337.6 | 407.7 | 414.4 | 463.1 | 501.7 | 207.0 | 220.3 | 215.3 | 215.8 | 220.9 | - | 205.8 | 108.7 | 100.8 | - | - |
| Total Assets | 644.2 | 634.9 | 664.2 | 747.9 | 862.0 | 998.4 | 914.3 | 534.2 | 499.5 | 426.7 | 414.7 | 493.7 | - | 409.1 | 362.2 | 301.6 | - | - |
| 16.4 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | - |
| Deferred Revenue Current | 1.0 | 1.2 | 1.1 | 1.2 | 1.0 | 0.9 | 0.7 | 2.2 | 2.6 | 4.9 | 3.7 | 3.6 | - | 0.9 | - | - | - | - |
| Operating Lease Liabilities Current | 54.0 | 56.0 | 60.9 | 65.5 | 63.6 | 67.0 | 61.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5.6 | 5.9 | 7.1 | 6.5 | 6.5 | 6.7 | 4.9 | 5.6 | 5.5 | 4.2 | 4.5 | 5.0 | - | 6.4 | 5.2 | 7.6 | - | - |
| Other Current Liabilities | 36.1 | 28.2 | 25.9 | 23.6 | 34.0 | 24.5 | 21.8 | 23.5 | 26.9 | 22.9 | 22.6 | 24.6 | - | 18.2 | 14.7 | 13.7 | - | - |
| Total Current Liabilities | 167.5 | 155.5 | 144.1 | 145.8 | 184.4 | 195.5 | 159.7 | 93.1 | 99.2 | 73.6 | 69.1 | 81.4 | - | 57.2 | 55.6 | 45.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 145.3 | 143.8 | 159.9 | 188.8 | 204.3 | 246.1 | 284.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 5.7 | - | 5.5 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.1 | 6.6 | 7.1 | 5.9 | 4.9 | 4.2 | 3.7 | 3.6 | 5.1 | 5.0 | 4.8 | 4.4 | - | 6.0 | 2.0 | 1.8 | - | - |
| Total Non-Current Liabilities | 152.4 | 150.4 | 166.9 | 194.8 | 209.3 | 250.3 | 288.5 | 40.6 | 44.3 | 46.0 | 48.6 | 52.7 | - | 48.5 | 34.3 | 29.4 | - | - |
| Total Liabilities | 319.9 | 305.9 | 311.0 | 340.6 | 393.7 | 445.8 | 448.2 | 133.7 | 143.6 | 119.6 | 117.7 | 134.2 | - | 105.7 | 89.9 | 74.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 124.0 | 149.2 | 176.1 | 238.7 | 301.0 | 380.0 | 317.2 | 256.6 | 209.4 | 182.6 | 177.2 | 241.7 | - | 189.1 | 172.7 | 135.4 | - | - |
| Accumulated Other Comprehensive Income | (11.4) | (23.8) | (19.0) | (19.8) | (13.5) | 0.9 | (12.6) | (9.2) | 0.0 | (16.5) | (15.2) | (11.3) | 4.7 | 6.0 | 0.1 | (0.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 324.3 | 329.0 | 353.2 | 407.3 | 468.3 | 552.6 | 466.1 | 400.5 | 355.9 | 307.1 | 297.0 | 359.5 | 335.7 | 303.4 | 272.3 | 226.7 | 192.7 | 178.0 |
| Total Equity | 324.3 | 329.0 | 353.2 | 407.3 | 468.3 | 552.6 | 466.1 | 400.5 | 355.9 | 307.1 | 297.0 | 359.5 | 335.7 | 303.4 | 272.3 | 226.7 | 192.7 | 178.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | (100.9) | - | - | - | - |
| Working Capital | 168.5 | 166.9 | 182.5 | 194.4 | 263.2 | 339.8 | 252.9 | 234.1 | 179.9 | 137.8 | 129.8 | 191.4 | - | 146.1 | 197.9 | 155.4 | - | - |
| Book Value | 324.3 | 329.0 | 353.2 | 407.3 | 468.3 | 552.6 | 466.1 | 400.5 | 355.9 | 307.1 | 297.0 | 359.5 | 335.7 | 303.4 | 272.3 | 226.7 | 192.7 | 178.0 |
| Tangible Book Value | 293.3 | 300.1 | 323.6 | 336.3 | 396.1 | 475.1 | 394.4 | 326.4 | 276.3 | 236.4 | 230.9 | 290.6 | - | 218.4 | 259.1 | 213.6 | - | - |
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 66.9 | 127.9 | 80.1 | 78.8 | 62.5 | 112.7 | 48.5 | 65.8 | 74.9 | 88.9 | 49.0 | 57.9 | 66.7 | 81.5 | 49.3 | |||||||||||||||||||||||||
| 59.1 |
| 62.5 |
| 117.2 |
| 75.5 |
| - |
| 81.5 |
| 73.6 |
| 84.9 |
| 133.9 |
| 63.7 |
| 73.6 |
| 31.9 |
| 63.8 |
| 60.6 |
| 52.4 |
| 29.6 |
| 41.4 |
| 29.1 |
| 24.0 |
| 10.7 |
| 17.3 |
| 22.3 |
| 20.2 |
| 18.0 |
| 19.6 |
| Restricted Cash | 6.2 | 6.3 | 5.9 | 5.9 | 9.3 | 8.9 | 9.0 | 9.4 | 8.8 | 5.4 | 5.2 | 5.3 | 7.0 | 7.0 | 6.5 | 6.5 | 6.7 | 6.8 | 7.0 | - | 7.2 | 7.1 | 6.9 | 6.9 | 6.5 | 7.1 | 6.1 | 6.0 | 5.7 | 1.8 | 1.8 | 1.5 | 1.7 | 1.8 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 262.5 | - | 318.9 | 301.9 | 231.2 | 165.2 | 153.5 | - | 146.7 | 124.8 | 107.4 | 112.9 | 98.2 | 91.5 | 88.9 | 97.9 | 75.1 | 53.4 | 54.2 | 58.6 | 31.2 | 32.7 |
| Cash And Short Term Investments | 66.9 | 127.9 | 80.1 | 78.8 | 62.5 | 112.7 | 48.5 | 65.8 | 74.9 | 88.9 | 49.0 | 57.9 | 66.7 | 81.5 | 49.3 | 59.1 | 62.5 | 117.2 | 338.1 | - | 400.4 | 375.5 | 316.2 | 299.1 | 217.2 | 73.6 | 178.6 | 188.6 | 168.0 | 165.3 | 127.9 | 132.9 | 118.0 | 121.9 | 85.8 | 70.7 | 76.5 | 78.8 | 49.2 | 52.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 14.1 | 14.0 | 13.8 | 22.0 | 14.8 | 12.8 | 14.9 | 23.1 | 13.4 | 13.8 | 23.0 | 23.9 | 20.7 | 20.6 | 19.8 | 24.2 | 23.6 | 14.4 | 22.1 | - | 20.5 | 16.6 | 19.3 | 24.8 | 16.8 | - | 16.8 | 21.6 | 15.1 | 17.8 | 17.5 | 20.6 | 18.5 | 17.0 | 15.8 | 16.3 | 14.0 | 12.5 | 14.3 | 14.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 153.2 | 147.0 | 180.7 | 157.7 | 149.9 | 146.6 | 187.2 | 158.8 | 146.8 | 128.8 | 175.9 | 156.7 | 147.9 | 134.8 | 177.2 | 151.1 | 141.9 | 128.7 | 175.1 | - | 136.5 | 134.4 | 161.0 | 126.7 | 136.4 | - | 183.4 | 151.1 | 136.0 | 129.3 | 186.9 | 149.7 | 128.2 | 125.8 | 157.0 | 141.8 | 122.4 | 106.9 | 150.6 | 131.8 |
| Prepaid Expenses | 15.1 | 14.4 | 16.1 | 14.3 | 15.5 | 15.4 | 16.9 | 17.9 | 14.2 | 12.4 | 11.3 | 14.5 | 12.8 | 11.3 | 15.2 | 14.1 | 10.3 | 10.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 306.6 | 336.0 | 315.0 | 300.8 | 281.2 | 322.4 | 318.4 | 326.8 | 321.0 | 326.6 | 346.0 | 335.1 | 336.6 | 340.2 | 353.3 | 355.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 70.5 | 72.8 | 74.1 | 77.8 | 79.7 | 80.2 | 84.8 | 87.6 | 89.8 | 90.5 | 92.9 | 94.2 | 94.4 | 93.7 | 91.6 | 91.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 15.6 | 15.5 | 15.4 | 15.3 | 15.3 | 15.3 | 15.4 | 15.4 | 15.4 | 15.4 | 55.1 | 56.9 | 56.9 | 56.6 | 52.9 | 54.0 | 55.3 | 57.6 | ||||||||||||||||||||||
| Intangible Assets | 15.4 | 15.5 | 15.0 | 14.9 | 14.7 | 13.6 | 14.2 | 14.2 | 14.1 | 14.2 | 13.8 | 14.4 | 14.4 | 14.4 | 13.2 | 13.7 | 14.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 190.8 | 185.6 | 194.7 | 193.8 | 185.9 | 183.2 | 192.7 | 203.7 | 192.6 | 196.8 | 213.0 | 221.5 | 216.1 | 222.2 | 220.4 | 228.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 7.6 | 6.3 | 6.8 | 8.8 | 10.2 | 8.7 | 8.6 | 9.9 | 11.2 | 8.6 | 10.8 | 12.2 | 11.0 | 8.2 | 6.8 | 6.5 | 7.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 12.3 | 12.4 | 12.1 | 12.1 | 12.1 | 11.6 | 11.9 | 11.9 | 12.5 | 12.2 | 11.3 | 11.6 | 12.0 | 12.5 | 11.6 | 11.4 | 11.6 | |||||||||||||||||||||||
| Total Non-Current Assets | 312.2 | 308.2 | 318.1 | 322.6 | 317.9 | 312.5 | 327.6 | 342.7 | 335.6 | 337.6 | 397.0 | 410.8 | 404.9 | 407.7 | 396.5 | 405.1 | 419.3 | |||||||||||||||||||||||
| Total Assets | 618.7 | 644.2 | 633.1 | 623.4 | 599.1 | 634.9 | 646.0 | 669.5 | 656.6 | 664.2 | 743.0 | 745.8 | 741.5 | 747.9 | 749.8 | 760.6 | 768.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 56.2 | 49.2 | 72.5 | 69.2 | 49.0 | 49.4 | 72.5 | 75.0 | 62.3 | 38.9 | 74.3 | 69.8 | 59.6 | 40.4 | 69.1 | 72.9 | 65.1 | 55.6 | 84.6 | - | 75.6 | 69.8 | 84.1 | 75.3 | 49.5 | - | 73.4 | 82.9 | 54.5 | 35.3 | 90.1 | 79.4 | 46.0 | 37.9 | 61.7 | 60.7 | 53.4 | 25.5 | 58.1 | 60.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 55.8 | 54.0 | 54.4 | 55.6 | 54.4 | 56.0 | 59.1 | 62.8 | 59.2 | 60.9 | 69.1 | 66.1 | 63.9 | 65.5 | 65.2 | 67.4 | ||||||||||||||||||||||||
| Accrued Expenses | 17.7 | 28.2 | 21.8 | 21.4 | 16.6 | 22.0 | 19.0 | 20.5 | 17.0 | 18.4 | 18.8 | 14.6 | 18.4 | 16.3 | 20.6 | 17.0 | 19.3 | 31.2 | ||||||||||||||||||||||
| Other Current Liabilities | 27.8 | 36.1 | 24.1 | 24.8 | 26.9 | 28.2 | 19.5 | 22.5 | 18.9 | 25.9 | 19.6 | 19.3 | 19.3 | 23.6 | 20.7 | 24.0 | 24.5 | |||||||||||||||||||||||
| Total Current Liabilities | 157.5 | 167.5 | 172.8 | 171.0 | 146.9 | 155.5 | 170.1 | 180.8 | 157.3 | 144.1 | 181.8 | 169.8 | 161.1 | 145.8 | 175.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 148.0 | 145.3 | 154.7 | 153.1 | 147.4 | 143.8 | 152.0 | 161.7 | 155.0 | 159.9 | 176.2 | 184.4 | 182.5 | 188.8 | 188.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7.4 | 7.1 | 7.1 | 6.8 | 6.3 | 6.6 | 6.8 | 7.3 | 6.9 | 7.1 | 5.6 | 6.2 | 6.1 | 5.9 | 4.8 | 5.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 155.4 | 152.4 | 161.8 | 159.9 | 153.7 | 150.4 | 158.8 | 169.0 | 162.0 | 166.9 | 181.8 | 190.6 | 188.6 | 194.8 | 193.6 | 201.1 | ||||||||||||||||||||||||
| Total Liabilities | 312.9 | 319.9 | 334.6 | 331.0 | 300.6 | 305.9 | 328.9 | 349.7 | 319.3 | 311.0 | 363.6 | 360.4 | 349.7 | 340.6 | 369.1 | 382.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 104.5 | 124.0 | 104.4 | 100.7 | 109.6 | 149.2 | 134.4 | 138.9 | 159.3 | 176.1 | 209.6 | 211.8 | 220.3 | 238.7 | 227.3 | 220.3 | 217.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12.4) | (11.4) | (15.4) | (15.7) | (16.7) | (23.8) | (19.2) | (18.8) | (20.0) | (19.0) | (24.3) | (18.6) | (19.1) | (19.8) | (33.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 305.9 | 324.3 | 298.5 | 292.4 | 298.5 | 329.0 | 317.1 | 319.8 | 337.3 | 353.2 | 379.5 | 385.4 | 391.8 | 407.3 | 380.7 | 378.3 | 376.9 | |||||||||||||||||||||||
| Total Equity | 305.9 | 324.3 | 298.5 | 292.4 | 298.5 | 329.0 | 317.1 | 319.8 | 337.3 | 353.2 | 379.5 | 385.4 | 391.8 | 407.3 | 380.7 | 378.3 | 376.9 | 468.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.6 | 4.7 | 0.9 | 11.4 | - | - | - | 11.8 | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 149.1 | 168.5 | 142.2 | 129.8 | 134.3 | 166.9 | 148.3 | 146.0 | 163.7 | 182.5 | 164.3 | 165.3 | 175.5 | 194.4 | 177.8 | 174.3 | 170.5 | 263.2 | ||||||||||||||||||||||
| Book Value | 305.9 | 324.3 | 298.5 | 292.4 | 298.5 | 329.0 | 317.1 | 319.8 | 337.3 | 353.2 | 379.5 | 385.4 | 391.8 | 407.3 | 380.7 | 378.3 | 376.9 | 468.3 | ||||||||||||||||||||||
| Tangible Book Value | 274.9 | 293.3 | 268.2 | 262.3 | 268.5 | 300.1 | 287.5 | 290.3 | 307.8 | 323.6 | 310.5 | 314.1 | 320.5 | 336.3 | 314.6 | 310.6 | 307.5 | |||||||||||||||||||||||
| 11.6 |
| - |
| 9.5 |
| 8.8 |
| 9.2 |
| 10.6 |
| 5.2 |
| - |
| 10.8 |
| 11.8 |
| 9.6 |
| 14.8 |
| 15.9 |
| 16.2 |
| 13.9 |
| 14.4 |
| 14.4 |
| 15.4 |
| 13.2 |
| 13.1 |
| 14.2 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 348.8 |
| 447.6 |
| 546.9 |
| - |
| 566.9 |
| 535.3 |
| 505.7 |
| 461.2 |
| 375.6 |
| - |
| 389.6 |
| 373.1 |
| 328.6 |
| 327.2 |
| 348.2 |
| 319.3 |
| 278.6 |
| 279.2 |
| 272.9 |
| 244.2 |
| 226.1 |
| 211.4 |
| 228.3 |
| 212.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.3 |
| 91.5 |
| 92.0 |
| - |
| 96.0 |
| 98.4 |
| 101.8 |
| 106.2 |
| 109.6 |
| - |
| 115.2 |
| 116.2 |
| 116.8 |
| 120.5 |
| 123.1 |
| 125.1 |
| 126.0 |
| 128.9 |
| 130.9 |
| 131.9 |
| 132.6 |
| 129.7 |
| 135.3 |
| 136.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.5 |
| - |
| 61.3 |
| 61.5 |
| 59.5 |
| 60.2 |
| 56.7 |
| - |
| 57.6 |
| 57.3 |
| 57.7 |
| 58.8 |
| 58.6 |
| 59.3 |
| 60.8 |
| 62.9 |
| 59.5 |
| 60.1 |
| 56.8 |
| 56.0 |
| 56.9 |
| 55.1 |
| 14.7 |
| 15.4 |
| - |
| 16.0 |
| 16.0 |
| 15.3 |
| 15.6 |
| 14.4 |
| - |
| 14.8 |
| 14.7 |
| 14.9 |
| 15.3 |
| 15.2 |
| 15.5 |
| 16.0 |
| 16.7 |
| 15.6 |
| 15.9 |
| 14.8 |
| 14.6 |
| 14.9 |
| 12.0 |
| 240.1 |
| 230.2 |
| 244.8 |
| - |
| 259.8 |
| 267.2 |
| 273.8 |
| 277.3 |
| 285.4 |
| - |
| 301.7 |
| 306.1 |
| 302.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 7.8 |
| - |
| 6.2 |
| 9.9 |
| 8.2 |
| 7.1 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 11.8 |
| - |
| 11.7 |
| 10.2 |
| 9.8 |
| 9.3 |
| 8.6 |
| - |
| 8.8 |
| 8.4 |
| 8.4 |
| 7.2 |
| 7.2 |
| 6.8 |
| 7.0 |
| 7.7 |
| 7.5 |
| 7.0 |
| 8.2 |
| 8.0 |
| 8.1 |
| 7.9 |
| 414.4 |
| 431.3 |
| - |
| 451.0 |
| 463.1 |
| 468.5 |
| 475.7 |
| 485.8 |
| - |
| 505.5 |
| 509.1 |
| 506.1 |
| 207.0 |
| 208.5 |
| 211.2 |
| 213.1 |
| 220.3 |
| 223.4 |
| 224.6 |
| 221.4 |
| 215.3 |
| 224.8 |
| 219.8 |
| 862.0 |
| 978.2 |
| - |
| 1,017.8 |
| 998.4 |
| 974.2 |
| 936.9 |
| 861.4 |
| - |
| 895.0 |
| 882.3 |
| 834.7 |
| 534.2 |
| 556.7 |
| 530.5 |
| 491.7 |
| 499.5 |
| 496.3 |
| 468.9 |
| 447.4 |
| 426.7 |
| 453.0 |
| 432.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 4.7 |
| 0.9 |
| 11.4 |
| - |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.3 |
| 63.6 |
| 64.4 |
| - |
| 67.4 |
| 67.0 |
| 72.5 |
| 74.6 |
| 70.6 |
| - |
| 59.7 |
| 58.6 |
| 54.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.4 |
| - |
| 24.8 |
| 27.9 |
| 25.6 |
| 17.8 |
| 13.2 |
| - |
| 21.9 |
| 15.6 |
| 15.3 |
| 21.0 |
| 21.7 |
| 15.6 |
| 15.1 |
| 20.7 |
| 15.8 |
| 15.7 |
| 11.4 |
| 14.9 |
| 12.0 |
| 12.8 |
| 34.0 |
| 30.1 |
| - |
| 21.7 |
| 24.5 |
| 25.3 |
| 30.4 |
| 19.2 |
| - |
| 18.8 |
| 21.2 |
| 19.7 |
| 23.5 |
| 24.6 |
| 21.3 |
| 21.2 |
| 26.9 |
| 22.1 |
| 23.7 |
| 22.5 |
| 22.9 |
| 21.6 |
| 22.1 |
| 181.2 |
| 178.3 |
| 184.4 |
| 217.6 |
| - |
| 193.2 |
| 195.5 |
| 215.9 |
| 203.6 |
| 156.9 |
| - |
| 177.3 |
| 181.1 |
| 144.0 |
| 93.1 |
| 147.0 |
| 132.4 |
| 95.2 |
| 99.2 |
| 124.8 |
| 108.5 |
| 95.8 |
| 73.6 |
| 116.0 |
| 103.8 |
| 196.1 |
| 208.0 |
| 204.3 |
| 220.5 |
| - |
| 238.6 |
| 246.1 |
| 255.2 |
| 259.4 |
| 269.6 |
| - |
| 287.4 |
| 293.5 |
| 293.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.9 |
| 8.3 |
| - |
| 4.2 |
| 4.2 |
| 3.9 |
| 3.9 |
| 3.8 |
| - |
| 3.5 |
| 3.5 |
| 3.4 |
| 3.6 |
| 3.3 |
| 4.8 |
| 4.8 |
| 5.1 |
| 5.0 |
| 5.1 |
| 4.9 |
| 5.0 |
| 4.8 |
| 4.8 |
| 212.9 |
| 209.3 |
| 228.8 |
| - |
| 242.8 |
| 250.3 |
| 259.0 |
| 263.3 |
| 273.4 |
| - |
| 290.9 |
| 296.9 |
| 296.8 |
| 40.6 |
| 40.9 |
| 43.0 |
| 44.0 |
| 44.3 |
| 44.9 |
| 45.9 |
| 46.1 |
| 46.0 |
| 47.6 |
| 48.5 |
| 391.2 |
| 393.7 |
| 446.4 |
| - |
| 436.0 |
| 445.8 |
| 475.0 |
| 466.9 |
| 430.3 |
| - |
| 468.2 |
| 478.1 |
| 440.8 |
| 133.7 |
| 187.9 |
| 175.4 |
| 139.2 |
| 143.6 |
| 169.7 |
| 154.4 |
| 141.9 |
| 119.6 |
| 163.6 |
| 152.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.0 |
| 358.6 |
| - |
| 406.4 |
| 380.0 |
| 337.2 |
| 308.1 |
| 282.7 |
| - |
| 279.3 |
| 260.2 |
| 251.1 |
| 256.6 |
| 227.0 |
| 213.2 |
| 208.8 |
| 209.4 |
| 189.4 |
| 177.5 |
| 178.1 |
| 182.6 |
| 164.4 |
| 155.9 |
| (26.7) |
| (23.3) |
| (13.5) |
| (5.9) |
| (2.1) |
| 0.4 |
| 0.9 |
| (5.2) |
| (3.1) |
| (14.9) |
| - |
| (11.7) |
| (12.6) |
| (12.3) |
| (9.2) |
| (9.9) |
| (8.1) |
| (4.9) |
| 0.0 |
| (8.1) |
| (6.7) |
| (15.0) |
| (16.5) |
| (14.7) |
| (12.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 468.3 |
| 531.7 |
| 594.3 |
| 581.8 |
| 552.6 |
| 499.2 |
| 470.0 |
| 431.2 |
| - |
| 426.8 |
| 404.2 |
| 394.0 |
| 400.5 |
| 368.8 |
| 355.0 |
| 352.5 |
| 355.9 |
| 326.6 |
| 314.5 |
| 305.6 |
| 307.1 |
| 289.4 |
| 280.2 |
| 531.7 |
| 594.3 |
| 581.8 |
| 552.6 |
| 499.2 |
| 470.0 |
| 431.2 |
| - |
| 426.8 |
| 404.2 |
| 394.0 |
| 400.5 |
| 368.8 |
| 355.0 |
| 352.5 |
| 355.9 |
| 326.6 |
| 314.5 |
| 305.6 |
| 307.1 |
| 289.4 |
| 280.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (127.3) |
| (113.3) |
| (121.0) |
| (74.4) |
| - |
| - |
| - |
| (37.4) |
| - |
| 329.3 |
| - |
| 373.6 |
| 339.8 |
| 289.7 |
| 257.6 |
| 218.7 |
| - |
| 212.2 |
| 192.0 |
| 184.7 |
| 234.1 |
| 201.2 |
| 186.9 |
| 183.4 |
| 179.9 |
| 148.1 |
| 135.8 |
| 130.3 |
| 137.8 |
| 112.2 |
| 109.0 |
| 531.7 |
| 594.3 |
| 581.8 |
| 552.6 |
| 499.2 |
| 470.0 |
| 431.2 |
| - |
| 426.8 |
| 404.2 |
| 394.0 |
| 400.5 |
| 368.8 |
| 355.0 |
| 352.5 |
| 355.9 |
| 326.6 |
| 314.5 |
| 305.6 |
| 307.1 |
| 289.4 |
| 280.2 |
| 396.1 |
| 456.8 |
| - |
| 504.5 |
| 475.1 |
| 424.3 |
| 394.2 |
| 360.1 |
| - |
| 354.5 |
| 332.2 |
| 321.4 |
| 326.4 |
| 295.0 |
| 280.2 |
| 275.7 |
| 276.3 |
| 251.4 |
| 238.5 |
| 234.0 |
| 236.4 |
| 217.6 |
| 213.2 |