| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 87.6 | 103.1 | 51.4 | 86.5 | 51.1 | 55.9 | 26.8 | 26.8 | 43.1 | 9.9 | 10.4 | 17.2 | 26.1 | 12.5 | 0.1 | 0.2 |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 1.5 | 0.0 | - | - | 0.0 | 0.5 | 0.3 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 0.0 | 5.4 | 6.4 | 4.7 | 2.9 | 0.0 | - | - |
| Cash And Short Term Investments | 87.6 | 103.1 | 51.4 | 86.5 | 51.1 | 55.9 | 26.8 | 26.8 | 43.1 | 15.3 | 16.8 | 21.9 | 29.1 | 12.5 | 0.1 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 158.4 | 50.0 | 27.4 | 15.5 | 28.6 | 13.2 | 3.5 | 1.4 | 3.9 | 1.0 | 0.9 | 0.4 | 0.0 | 0.0 | 0.0 | |
| Current Assets | ||||||||||||||||
| Inventory | 206.5 | 170.2 | 172.9 | 163.3 | 124.7 | 81.5 | 53.1 | 18.6 | 12.6 | 5.0 | 3.4 | 1.7 | 1.7 | 1.3 | 1.1 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 103.4 | 88.3 | 80.6 | 77.7 | 64.2 | 50.5 | 37.5 | 33.5 | 31.8 | 4.2 | 4.2 | 4.1 | 1.8 | 1.6 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 22.5 | 20.2 | 15.7 | 13.2 | 12.4 | 11.1 | 9.2 | 5.9 | 5.9 | 2.6 | 2.1 | 1.8 | 2.7 | 1.1 | 1.3 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 69.3 | 72.3 | - | - | - | - | 0.0 | 2.8 | 2.8 | 1.8 | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 72.1 | 72.3 | - | - | - | - | 0.0 | 2.8 | 2.8 | 1.8 | - | - | - | - | - | - |
| (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 | 138.2 | 87.6 | 61.4 | 90.3 | 71.6 | 103.1 | 86.7 | 88.2 | 45.3 | 51.4 | 74.2 | 62.5 | 69.2 | 86.5 | 34.9 | |||||||||||||||||||||||||
| 0.2 |
| - |
| Prepaid Expenses | 7.5 | 8.0 | 5.3 | 5.1 | 4.3 | 3.0 | 2.5 | 1.8 | 1.2 | 0.3 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 6.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 466.5 | 331.4 | 257.0 | 270.4 | 208.7 | 153.7 | 85.8 | 44.5 | 62.3 | 21.7 | 21.3 | 24.1 | 31.1 | 13.9 | 1.3 | - |
| 1.5 |
| - |
| Accumulated Depreciation | 38.3 | 33.6 | 26.7 | 19.5 | 13.3 | 8.9 | 5.7 | 3.4 | 1.3 | 2.2 | 1.8 | 1.3 | (1.0) | (0.8) | (0.7) | - |
| Property,Plant & Equipment Net | 65.1 | 54.7 | 53.8 | 58.3 | 50.9 | 41.6 | 31.7 | 30.1 | 30.5 | 2.0 | 2.4 | 2.8 | 0.8 | 0.8 | 0.9 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 0.6 | 0.5 | 0.5 | 1.0 | 1.7 | 2.4 | 3.2 | 4.0 | 4.8 | 0.0 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6.7 | 8.6 | 9.6 | 10.5 | 7.3 | 4.3 | 1.2 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 73.3 | 84.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.2 | 0.8 | 0.8 | - |
| Total Assets | 624.2 | 488.7 | 329.2 | 348.5 | 276.3 | 207.7 | 127.1 | 88.9 | 108.0 | 23.7 | 23.7 | 27.0 | 32.0 | 15.6 | 2.9 | - |
| - |
| Short Term Debt | 2.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.1 | 1.2 | 1.0 | 0.9 | 0.6 | 0.4 | 0.2 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | 8.4 | 4.5 | 3.6 | 3.4 | 2.4 | 2.0 | 2.2 | 0.8 | 0.7 | 0.5 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | 0.1 | 0.0 | - | - | - | - | - | - |
| Total Current Liabilities | 69.5 | 55.5 | 49.8 | 39.3 | 30.4 | 19.9 | 14.0 | 9.6 | 9.4 | 11.2 | 4.2 | 4.2 | 3.7 | 1.8 | 2.3 | - |
| Operating Lease Liabilities Non-Current | 6.6 | 8.6 | 9.8 | 10.7 | 7.5 | 4.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1.4 | 1.5 | 1.7 | 1.8 | 2.0 | 2.1 | 2.3 | 2.4 | 2.5 | 2.7 | 2.8 | 1.5 | 1.6 | 0.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 1.4 | 0.1 | 0.1 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 146.9 | 139.7 | 194.0 | 196.5 | 135.1 | 119.4 | 100.9 | 69.1 | 67.7 | 28.1 | 22.9 | 21.0 | 10.4 | 6.1 | 2.5 | - |
| Additional Paid In Capital | 671.0 | 657.6 | 641.4 | 630.0 | 553.3 | 428.7 | 290.9 | 236.2 | 191.0 | 102.5 | 88.2 | 75.5 | 74.2 | 46.5 | 30.2 | - |
| Retained Earnings | (161.7) | (308.6) | (506.3) | (478.0) | (412.1) | (340.5) | (264.7) | (216.4) | (150.7) | (106.9) | (87.4) | (69.4) | (52.6) | (37.1) | (29.8) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 32.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 477.3 | 349.0 | 135.2 | 152.0 | 141.2 | 88.2 | 26.2 | 19.8 | 40.3 | (4.5) | 0.8 | 6.0 | 21.6 | 9.4 | 0.4 | (3.9) |
| Total Equity | 477.3 | 349.0 | 135.2 | 152.0 | 141.2 | 88.2 | 26.2 | 19.8 | 40.3 | (4.5) | 0.8 | 6.0 | 21.6 | 9.4 | 0.4 | (3.9) |
| Net debt | (15.5) | (30.8) | - | - | - | - | (26.8) | (24.0) | (40.3) | (13.5) | - | - | - | - | - | - |
| Working Capital | 397.0 | 275.9 | 207.2 | 231.1 | 178.4 | 133.8 | 71.8 | 34.9 | 52.9 | 10.4 | 17.1 | 19.9 | 27.4 | 12.1 | (1.0) | - |
| Book Value | 477.3 | 349.0 | 135.2 | 152.0 | 141.2 | 88.2 | 26.2 | 19.8 | 40.3 | (4.5) | 0.8 | 6.0 | 21.6 | 9.4 | 0.4 | (3.9) |
| Tangible Book Value | 473.2 | 345.0 | 131.2 | 147.4 | 135.9 | 82.3 | 19.5 | 12.2 | 32.0 | (4.5) | - | - | - | - | - | - |
| 52.4 |
| 69.5 |
| 51.1 |
| 34.4 |
| 42.4 |
| 62.0 |
| 55.9 |
| 59.7 |
| 75.8 |
| 101.2 |
| 26.8 |
| 48.0 |
| 73.6 |
| 16.5 |
| 26.8 |
| 42.4 |
| 55.2 |
| 26.1 |
| 43.1 |
| 13.6 |
| 25.6 |
| 8.5 |
| 9.9 |
| 7.9 |
| 12.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 1.5 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 5.4 | 11.0 | 11.3 |
| Cash And Short Term Investments | 138.2 | 87.6 | 61.4 | 90.3 | 71.6 | 103.1 | 86.7 | 88.2 | 45.3 | 51.4 | 74.2 | 62.5 | 69.2 | 86.5 | 34.9 | 52.4 | 69.5 | 51.1 | 34.4 | 42.4 | 62.0 | 55.9 | 59.7 | 75.8 | 101.2 | 26.8 | 48.0 | 73.6 | 16.5 | 26.8 | 42.4 | 55.2 | 26.1 | 43.1 | 13.6 | 25.6 | 8.8 | 15.3 | 18.9 | 23.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 135.9 | 158.4 | 137.7 | 109.7 | 99.4 | 50.0 | 50.1 | 30.1 | 49.6 | 27.4 | 31.3 | 36.7 | 26.5 | 15.5 | 20.9 | 18.9 | 25.6 | 28.6 | 20.4 | 23.5 | 15.4 | 13.2 | 6.3 | 6.5 | 7.1 | 3.5 | 7.3 | 5.1 | 1.3 | 1.4 | 4.1 | 3.8 | 3.7 | 3.9 | 1.5 | 2.3 | 0.8 | 1.0 | 1.3 | 0.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 222.1 | 206.5 | 196.7 | 191.5 | 172.2 | 170.2 | 171.8 | 179.8 | 177.7 | 172.9 | 163.1 | 161.8 | 164.0 | 163.3 | 162.9 | 146.1 | 139.1 | 124.7 | 114.1 | 99.7 | 94.1 | 81.5 | 69.8 | 56.0 | 52.3 | 53.1 | 40.3 | 23.6 | 18.4 | 18.6 | 13.9 | 12.2 | 12.4 | 12.6 | 13.4 | 13.2 | 5.3 | 5.0 | 4.6 | 4.2 |
| Prepaid Expenses | 15.1 | 7.5 | 6.9 | 8.1 | 8.6 | 8.0 | 9.5 | 5.5 | 3.7 | 5.3 | 5.1 | 5.2 | 4.4 | 5.1 | 5.4 | 5.4 | 5.5 | 4.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 0.0 | 6.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 511.2 | 466.5 | 402.7 | 399.6 | 351.8 | 331.4 | 318.2 | 303.7 | 276.4 | 257.0 | 273.7 | 266.2 | 264.1 | 270.4 | 224.1 | 222.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 105.0 | 103.4 | - | 95.0 | 93.2 | 88.3 | 86.1 | 84.9 | 84.0 | 80.6 | 79.9 | 79.5 | 78.7 | 77.7 | 74.8 | 71.2 | 67.9 | 64.2 | 60.6 | 57.4 | 54.1 | 50.5 | 47.5 | 44.4 | 41.4 | 37.5 | 36.0 | 34.1 | 33.8 | 33.5 | 33.2 | 32.7 | 32.4 | 31.8 | 30.6 | 29.0 | - | 4.2 | - | - |
| Accumulated Depreciation | 40.0 | 38.3 | - | 37.5 | 35.5 | 33.6 | 32.5 | 30.5 | 28.6 | 26.7 | 25.1 | 23.2 | 21.3 | 19.5 | 17.9 | 16.2 | 14.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 65.0 | 65.1 | 69.5 | 57.5 | 57.7 | 54.7 | 53.7 | 54.3 | 55.3 | 53.8 | 54.8 | 56.3 | 57.4 | 58.3 | 56.9 | 55.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | ||||||||||||||||||||||
| Intangible Assets | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.5 | 0.5 | 0.7 | 0.8 | 1.0 | 1.2 | 1.4 | 1.5 | 1.7 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.4 | 6.7 | 9.3 | 9.0 | 8.0 | 8.6 | 8.9 | 9.2 | 9.4 | 9.6 | 9.8 | 10.0 | 10.2 | 10.5 | 10.3 | 10.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 70.0 | 73.3 | 74.4 | 79.2 | 80.9 | 84.3 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 665.2 | 624.2 | 568.7 | 558.4 | 510.6 | 488.7 | 390.6 | 376.4 | 350.9 | 329.2 | 349.0 | 343.0 | 340.8 | 348.5 | 300.6 | 296.9 | 308.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 20.5 | 22.5 | 24.0 | 29.8 | 20.6 | 20.2 | 16.0 | 14.2 | 17.2 | 15.7 | 10.9 | 12.1 | 13.0 | 13.2 | 25.2 | 11.4 | 14.1 | 12.4 | 17.3 | 6.2 | 12.2 | 11.1 | 8.0 | 6.9 | 9.2 | 9.2 | 9.0 | 6.8 | 5.5 | 5.9 | 5.3 | 3.1 | 5.7 | 5.9 | 9.2 | 4.7 | 3.9 | 2.6 | 2.8 | 3.3 |
| Short Term Debt | 3.3 | 2.8 | 2.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 1.1 | 1.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.2 | 1.1 | 1.3 | 1.1 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.7 | 0.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 73.5 | 69.5 | 56.5 | 74.9 | 53.5 | 55.5 | 44.9 | 44.2 | 53.1 | 49.8 | 41.8 | 42.0 | 36.7 | 39.3 | 44.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 193.6 | 69.3 | 70.1 | - | - | 72.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 1.8 | 1.8 | - | 1.8 | - | - |
| Operating Lease Liabilities Non-Current | 6.4 | 6.6 | 9.4 | 9.3 | 8.3 | 8.6 | 8.9 | 9.2 | 9.5 | 9.8 | 10.0 | 10.2 | 10.5 | 10.7 | 10.6 | 10.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | 0.1 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 274.9 | 146.9 | 137.5 | 160.1 | 137.2 | 139.7 | 158.7 | 188.1 | 197.2 | 194.0 | 197.6 | 196.3 | 195.1 | 196.5 | 200.2 | 182.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 649.8 | 671.0 | 665.4 | 660.9 | 655.1 | 657.6 | 652.3 | 644.6 | 642.1 | 641.4 | 640.0 | 637.9 | 630.4 | 630.0 | 566.1 | 565.3 | 564.0 | |||||||||||||||||||||||
| Retained Earnings | (116.3) | (161.7) | (211.0) | (247.5) | (281.7) | (308.6) | (420.5) | (456.4) | (488.5) | (506.3) | (488.6) | (491.2) | (484.8) | (478.0) | (465.8) | (450.9) | (437.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 143.2 | 32.1 | 23.2 | 15.1 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 390.3 | 477.3 | 431.2 | 398.3 | 373.4 | 349.0 | 231.9 | 188.3 | 153.7 | 135.2 | 151.4 | 146.8 | 145.7 | 152.0 | 100.4 | 114.4 | 126.9 | |||||||||||||||||||||||
| Total Equity | 390.3 | 477.3 | 431.2 | 398.3 | 373.4 | 349.0 | 231.9 | 188.3 | 153.7 | 135.2 | 151.4 | 146.8 | 145.7 | 152.0 | 100.4 | 114.4 | 126.9 | 141.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 196.9 | 72.1 | 72.4 | - | - | 72.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 1.8 | 1.8 | - | 1.8 | - | - |
| Net debt | 58.7 | (15.5) | 11.0 | - | - | (30.8) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 437.6 | 397.0 | 346.2 | 324.6 | 298.3 | 275.9 | 273.3 | 259.5 | 223.3 | 207.2 | 231.9 | 224.3 | 227.4 | 231.1 | 179.7 | 194.7 | 208.2 | 178.4 | ||||||||||||||||||||||
| Book Value | 390.3 | 477.3 | 431.2 | 398.3 | 373.4 | 349.0 | 231.9 | 188.3 | 153.7 | 135.2 | 151.4 | 146.8 | 145.7 | 152.0 | 100.4 | 114.4 | 126.9 | 141.2 | ||||||||||||||||||||||
| Tangible Book Value | 386.2 | 473.2 | 427.2 | 394.3 | 369.4 | 345.0 | 227.9 | 184.3 | 149.9 | 131.2 | 147.4 | 142.6 | 141.3 | 147.4 | 95.7 | 109.5 | 121.9 | |||||||||||||||||||||||
| 5.9 |
| 5.7 |
| 5.8 |
| 3.0 |
| 3.8 |
| 4.7 |
| 4.9 |
| 2.5 |
| 1.7 |
| 1.6 |
| 2.0 |
| 1.8 |
| 2.1 |
| 2.4 |
| 2.7 |
| 2.1 |
| 2.1 |
| 2.4 |
| 0.7 |
| 0.3 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| - |
| 0.0 |
| - |
| - |
| 239.8 |
| 208.7 |
| 174.8 |
| 171.4 |
| 177.3 |
| 153.7 |
| 139.5 |
| 143.0 |
| 165.5 |
| 85.8 |
| 97.3 |
| 103.9 |
| 38.3 |
| 44.5 |
| 62.5 |
| 73.6 |
| 46.4 |
| 63.2 |
| 31.4 |
| 44.3 |
| 15.7 |
| 21.7 |
| 25.4 |
| 29.5 |
| 13.3 |
| 12.2 |
| 11.0 |
| 9.9 |
| 8.9 |
| 7.9 |
| 7.0 |
| 6.3 |
| 5.7 |
| 5.3 |
| 4.7 |
| 4.1 |
| 3.4 |
| 2.9 |
| (2.3) |
| 1.8 |
| 1.3 |
| 0.8 |
| 0.4 |
| - |
| 2.2 |
| - |
| - |
| 53.2 |
| 50.9 |
| 48.4 |
| 46.5 |
| 44.2 |
| 41.6 |
| 39.6 |
| 37.4 |
| 35.1 |
| 31.7 |
| 30.7 |
| 29.4 |
| 29.7 |
| 30.1 |
| 30.4 |
| 30.3 |
| 30.6 |
| 30.5 |
| 29.8 |
| 28.6 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| - |
| 0.0 |
| - |
| - |
| 1.9 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.6 |
| 2.8 |
| 3.0 |
| 3.2 |
| 3.4 |
| 3.6 |
| 3.8 |
| 4.0 |
| 4.2 |
| 4.4 |
| 4.6 |
| 4.8 |
| 5.7 |
| 6.0 |
| - |
| 0.0 |
| - |
| - |
| 7.1 |
| 7.3 |
| 6.7 |
| 6.8 |
| 6.2 |
| 4.3 |
| 2.8 |
| 1.7 |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 276.3 |
| 238.6 |
| 232.8 |
| 235.7 |
| 207.7 |
| 190.0 |
| 191.5 |
| 210.5 |
| 127.1 |
| 137.8 |
| 143.3 |
| 78.1 |
| 88.9 |
| 106.3 |
| 117.8 |
| 91.1 |
| 108.0 |
| 72.8 |
| 84.6 |
| 17.6 |
| 23.7 |
| 27.5 |
| 31.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.4 |
| (0.3) |
| 0.4 |
| (0.3) |
| (0.2) |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 5.6 |
| 4.4 |
| 4.5 |
| 4.8 |
| 3.0 |
| 2.5 |
| 3.6 |
| 4.5 |
| 3.6 |
| 3.6 |
| 3.4 |
| 3.9 |
| 4.1 |
| 2.2 |
| 2.4 |
| 1.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 28.1 |
| 31.6 |
| 30.4 |
| 32.3 |
| 18.2 |
| 21.2 |
| 19.9 |
| 16.5 |
| 12.9 |
| 13.9 |
| 14.0 |
| 15.2 |
| 10.1 |
| 8.3 |
| 9.6 |
| 9.9 |
| 6.9 |
| 9.4 |
| 9.4 |
| 13.3 |
| 15.6 |
| 13.0 |
| 11.2 |
| 9.2 |
| 5.1 |
| 7.3 |
| 7.5 |
| 6.9 |
| 7.1 |
| - |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.6 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.8 |
| 0.1 |
| 1.8 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.1 |
| 135.1 |
| 135.9 |
| 121.2 |
| 123.2 |
| 119.4 |
| 118.6 |
| 114.7 |
| 114.2 |
| 100.9 |
| 101.7 |
| 96.4 |
| 68.1 |
| 69.1 |
| 69.1 |
| 66.0 |
| 68.1 |
| 67.7 |
| 59.8 |
| 57.0 |
| 28.4 |
| 28.1 |
| 27.6 |
| 27.8 |
| 553.3 |
| 498.2 |
| 489.3 |
| 471.3 |
| 428.7 |
| 392.4 |
| 381.0 |
| 380.3 |
| 290.9 |
| 290.3 |
| 289.6 |
| 239.5 |
| 236.2 |
| 235.6 |
| 235.0 |
| 191.5 |
| 191.0 |
| 150.7 |
| 150.2 |
| 102.7 |
| 102.5 |
| 102.2 |
| 102.0 |
| (412.1) |
| (395.5) |
| (377.8) |
| (358.8) |
| (340.5) |
| (321.1) |
| (304.1) |
| (284.0) |
| (264.7) |
| (254.2) |
| (242.7) |
| (229.5) |
| (216.4) |
| (198.4) |
| (183.3) |
| (168.5) |
| (150.7) |
| (137.7) |
| (122.5) |
| (113.5) |
| (106.9) |
| (102.4) |
| (98.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.2 |
| 102.8 |
| 111.6 |
| 112.5 |
| 88.2 |
| 71.4 |
| 76.9 |
| 96.3 |
| 26.2 |
| 36.1 |
| 46.9 |
| 10.0 |
| 19.8 |
| 37.2 |
| 51.8 |
| 23.0 |
| 40.3 |
| 13.0 |
| 27.7 |
| (10.8) |
| (4.5) |
| (0.2) |
| 3.9 |
| 102.8 |
| 111.6 |
| 112.5 |
| 88.2 |
| 71.4 |
| 76.9 |
| 96.3 |
| 26.2 |
| 36.1 |
| 46.9 |
| 10.0 |
| 19.8 |
| 37.2 |
| 51.8 |
| 23.0 |
| 40.3 |
| 13.0 |
| 27.7 |
| (10.8) |
| (4.5) |
| (0.2) |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (48.0) |
| (73.6) |
| (16.5) |
| (24.0) |
| (39.6) |
| (52.4) |
| (23.4) |
| (40.3) |
| (11.8) |
| (23.8) |
| - |
| (13.5) |
| - |
| - |
| 142.4 |
| 153.2 |
| 156.1 |
| 133.8 |
| 123.1 |
| 130.1 |
| 151.6 |
| 71.8 |
| 82.2 |
| 93.8 |
| 30.0 |
| 34.9 |
| 52.6 |
| 66.7 |
| 37.0 |
| 53.7 |
| 18.1 |
| 28.6 |
| 2.7 |
| 10.4 |
| 16.2 |
| 24.4 |
| 102.8 |
| 111.6 |
| 112.5 |
| 88.2 |
| 71.4 |
| 76.9 |
| 96.3 |
| 26.2 |
| 36.1 |
| 46.9 |
| 10.0 |
| 19.8 |
| 37.2 |
| 51.8 |
| 23.0 |
| 40.3 |
| 13.0 |
| 27.7 |
| (10.8) |
| (4.5) |
| (0.2) |
| 3.9 |
| 135.9 |
| 97.3 |
| 106.0 |
| 106.7 |
| 82.3 |
| 65.2 |
| 70.5 |
| 89.8 |
| 19.5 |
| 29.2 |
| 39.8 |
| 2.7 |
| 12.2 |
| 29.5 |
| 43.8 |
| 14.9 |
| 32.0 |
| 3.7 |
| 18.1 |
| - |
| (4.5) |
| - |
| - |