| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 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 | 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 35.9 | 33.0 | 41.3 | 34.4 | 39.4 | 39.6 | 38.3 | 40.6 | - | 48.0 | 54.6 | 54.9 | 61.6 | 66.9 | 71.6 | |||||||||||||||||||||||||
| (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 | 41.3 | 39.6 | 52.4 | 61.6 | - | 45.8 | 19.7 | 33.5 | 53.9 | 35.1 | 36.3 | 26.7 | 12.7 | 45.6 | 69.6 | 11.1 | 23.2 | 3.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 18.0 | 20.4 | 17.8 | 17.7 | - | 17.7 | 17.4 | 22.6 | 23.1 | 23.1 | 23.1 | 23.1 | 28.1 | - | 2.9 | - | - | |
| Cash And Short Term Investments | 59.2 | 59.9 | 70.2 | 79.3 | - | 63.5 | 37.1 | 56.1 | 77.1 | 58.3 | 59.4 | 49.8 | 40.9 | 45.6 | 72.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 14.4 | 13.2 | 13.7 | 17.8 | - | 22.3 | 21.4 | 19.1 | 19.6 | 18.4 | 21.2 | 15.2 | 16.1 | 15.8 | 14.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 61.8 | 55.0 | 63.0 | 85.5 | - | 54.9 | 66.3 | 64.2 | 54.5 | 53.2 | 59.9 | 57.3 | 53.1 | 57.9 | 45.1 | 41.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 239.9 | 240.8 | 242.8 | 228.4 | - | 242.6 | 250.7 | 242.7 | 230.7 | 221.1 | 202.1 | 171.8 | 154.5 | 148.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 14.7 | 13.3 | 16.3 | 20.4 | - | 23.4 | 23.7 | 27.4 | 21.8 | 21.3 | 20.9 | 22.3 | 19.9 | 22.4 | 18.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 0.3 | 0.3 | 3.8 | 8.5 | 1.9 | 2.7 | 3.3 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 43.3 | 43.7 | 43.8 | 44.8 | - | 49.7 | 50.6 | - | - | - | - | - | - | - | 56.7 | 57.8 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 0.6 | 3.7 | 7.1 | 13.8 | 2.2 | 2.7 | 3.3 | - | - | ||
| 31.9 |
| - |
| 38.6 |
| 45.8 |
| 45.0 |
| 45.8 |
| 31.0 |
| 11.4 |
| 12.2 |
| 19.7 |
| 11.6 |
| 10.0 |
| 33.5 |
| 25.8 |
| 22.5 |
| 24.3 |
| 53.9 |
| 36.5 |
| 29.8 |
| 23.5 |
| 35.1 |
| 28.1 |
| 29.7 |
| 25.1 |
| 36.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 18.0 | 18.0 | 18.0 | 20.2 | 20.4 | 20.4 | 17.8 | 17.8 | 20.4 | 17.7 | 17.7 | 17.7 | 17.7 | 17.7 | 17.7 | 17.7 | - | 17.7 | 17.7 | 17.7 | 17.7 | 17.7 | 17.7 | 17.7 | 17.4 | 22.6 | 22.6 | 22.6 | 22.6 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 | 23.1 |
| Cash And Short Term Investments | 53.9 | 51.0 | 59.2 | 54.6 | 59.8 | 59.9 | 56.2 | 58.4 | - | 65.8 | 72.3 | 72.6 | 79.3 | 84.6 | 89.3 | 49.6 | - | 56.3 | 63.5 | 62.7 | 63.5 | 48.7 | 29.1 | 29.9 | 37.1 | 34.2 | 32.6 | 56.1 | 48.4 | 45.7 | 47.4 | 77.1 | 59.6 | 52.9 | 46.6 | 58.3 | 51.2 | 52.9 | 48.2 | 59.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 12.6 | 14.7 | 14.4 | 13.1 | 12.9 | 13.2 | 13.0 | 13.9 | - | 15.3 | 14.8 | 18.3 | 17.8 | 21.0 | 22.8 | 25.6 | - | 26.8 | 25.9 | 24.7 | 22.3 | 19.1 | 17.8 | 23.2 | 21.4 | 20.9 | 23.2 | 19.1 | 19.5 | 20.6 | 21.5 | 19.6 | 19.5 | 19.5 | 18.5 | 18.4 | 19.3 | 19.0 | 19.7 | 21.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 64.6 | 65.7 | 61.8 | 61.5 | 59.4 | 55.0 | 56.1 | 63.0 | - | 66.9 | 70.3 | 79.0 | 85.5 | 91.7 | 92.9 | 81.7 | - | 73.8 | 67.3 | 62.9 | 54.9 | 58.6 | 62.5 | 67.5 | 66.3 | 66.7 | 66.7 | 64.2 | 63.7 | 62.1 | 63.7 | 54.5 | 57.7 | 58.1 | 55.5 | 53.2 | 53.4 | 54.8 | 57.5 | 59.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 6.9 | 8.1 | 7.2 | 7.5 | 7.5 | 9.2 | 9.4 | 12.0 | - | 9.3 | 8.8 | 12.1 | 11.5 | 11.1 | 11.3 | 11.0 | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 138.4 | 140.0 | 145.5 | 141.0 | 144.2 | 141.5 | 137.5 | 149.5 | - | 161.1 | 169.4 | 183.7 | 196.5 | 213.7 | 221.7 | 236.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 71.9 | 72.2 | 73.2 | 74.7 | 75.1 | 77.0 | 78.6 | 83.6 | - | 84.2 | 79.5 | 78.0 | 77.0 | 75.5 | 73.7 | 69.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7.7 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 | - | 12.7 | 12.6 | 12.7 | 12.8 | 7.2 | 7.2 | 7.2 | - | 16.0 | ||||||||||||||||||||||
| Intangible Assets | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 7.0 | 0.1 | 0.2 | - | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.3 | 0.3 | - | 2.1 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 77.5 | 75.2 | 76.7 | 80.6 | 84.9 | 93.6 | 90.3 | 99.4 | - | 90.0 | 92.5 | 96.5 | 99.5 | 86.8 | 91.3 | 94.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 6.2 | 6.0 | 6.0 | 5.6 | 5.5 | 6.9 | 7.4 | 5.6 | - | 5.1 | 5.2 | 5.4 | 5.5 | 6.0 | 7.0 | 3.1 | - | |||||||||||||||||||||||
| Other Non-Current Assets | 8.9 | 8.5 | 8.3 | 8.3 | 7.5 | 7.9 | 7.9 | 7.3 | - | 7.1 | 6.2 | 6.4 | 6.1 | 6.3 | 5.8 | 6.1 | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 317.5 | 316.2 | 323.8 | 324.2 | 331.3 | 341.2 | 335.9 | 361.4 | - | 369.0 | 374.3 | 391.6 | 406.3 | 402.7 | 413.8 | 424.1 | - | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.1 | 14.8 | 14.7 | 14.4 | 14.5 | 13.3 | 14.2 | 14.6 | - | 17.1 | 16.2 | 18.0 | 20.4 | 24.2 | 27.0 | 24.4 | - | 28.0 | 28.5 | 28.2 | 23.4 | 19.2 | 14.3 | 20.3 | 23.7 | 19.6 | 21.4 | 27.4 | 24.2 | 21.8 | 25.6 | 21.8 | 19.0 | 20.9 | 18.4 | 21.3 | 19.6 | 20.2 | 20.2 | 20.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 25.6 | 24.7 | 25.0 | 23.1 | 24.0 | 25.7 | 23.7 | 22.8 | - | 23.6 | 23.9 | 31.0 | 36.0 | 40.3 | 46.4 | 54.5 | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 17.7 | 17.7 | 19.3 | 19.5 | 19.7 | 18.1 | 18.5 | 17.5 | - | 19.6 | 19.0 | 18.9 | 18.8 | 20.0 | 20.3 | 20.1 | ||||||||||||||||||||||||
| Accrued Expenses | 6.8 | 6.9 | 10.2 | 8.5 | 7.8 | 6.9 | 6.6 | 7.7 | - | 9.5 | 9.0 | 9.9 | 12.9 | 12.8 | 12.6 | 10.9 | - | 14.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 70.1 | 71.8 | 77.0 | 73.3 | 74.5 | 73.4 | 73.1 | 73.3 | - | 82.0 | 79.7 | 90.6 | 100.8 | 110.0 | 121.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.1 | 0.2 | 0.3 | 0.5 | 0.6 | 0.7 | 3.8 | 9.1 | 9.2 | 7.8 | 8.5 |
| Operating Lease Liabilities Non-Current | 70.1 | 67.4 | 69.4 | 73.2 | 78.1 | 88.4 | 85.3 | 95.3 | - | 85.9 | 89.2 | 93.6 | 97.5 | 84.1 | 88.8 | 93.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.7 | 0.9 | 1.0 | 1.0 | 1.1 | 1.2 | 1.5 | 1.5 | - | 1.7 | 1.8 | 3.2 | 2.4 | 0.6 | 0.7 | 0.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 82.9 | 79.9 | 81.7 | 85.2 | 90.0 | 100.4 | 97.7 | 107.5 | - | 98.2 | 101.5 | 107.2 | 109.8 | 97.7 | 102.5 | 107.3 | ||||||||||||||||||||||||
| Total Liabilities | 153.0 | 151.7 | 158.7 | 158.5 | 164.6 | 173.8 | 170.8 | 180.8 | - | 180.3 | 181.1 | 197.8 | 210.7 | 207.7 | 223.6 | 257.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 43.2 | 43.2 | 43.3 | 43.4 | 43.4 | 43.7 | 43.7 | 43.9 | - | 43.8 | 43.9 | 44.3 | 44.8 | 46.1 | 46.4 | 48.6 | - | 48.8 | 49.3 | 49.6 | 49.7 | - | - | - | - | 52.3 | 52.6 | 52.6 | 53.3 | 53.7 | 53.8 | 53.7 | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 120.6 | 120.5 | 121.1 | 121.6 | 122.6 | 122.8 | 121.4 | 136.6 | - | 145.0 | 149.4 | 149.6 | 150.8 | 150.6 | 145.5 | 119.6 | - | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | (0.0) | (0.0) | - | (0.1) | (0.1) | (0.1) | 0.1 | (1.7) | (1.7) | (1.8) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 164.5 | 164.4 | 165.1 | 165.7 | 166.8 | 167.3 | 165.0 | 180.6 | - | 188.8 | 193.2 | 193.9 | 195.6 | 194.9 | 190.1 | 166.4 | 162.7 | |||||||||||||||||||||||
| Total Equity | 164.5 | 164.4 | 165.1 | 165.7 | 166.8 | 167.3 | 165.0 | 180.6 | - | 188.8 | 193.2 | 193.9 | 195.6 | 194.9 | 190.1 | 166.4 | 162.7 | 159.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.5 | 0.6 | 3.7 | 3.9 | 4.0 | 4.1 | 7.1 | 14.1 | 15.7 | 13.6 | 13.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 68.3 | 68.2 | 68.6 | 67.7 | 69.7 | 68.1 | 64.4 | 76.2 | - | 79.0 | 89.7 | 93.2 | 95.7 | 103.7 | 100.6 | 86.1 | - | 42.6 | ||||||||||||||||||||||
| Book Value | 164.5 | 164.4 | 165.1 | 165.7 | 166.8 | 167.3 | 165.0 | 180.6 | - | 188.8 | 193.2 | 193.9 | 195.6 | 194.9 | 190.1 | 166.4 | 162.7 | 159.4 | ||||||||||||||||||||||
| Tangible Book Value | 149.9 | 150.3 | 151.0 | 151.6 | 152.6 | 153.1 | 157.7 | 173.3 | - | 175.9 | 180.3 | 181.0 | 182.8 | 187.5 | 182.7 | 158.9 | - | |||||||||||||||||||||||
| - |
| 11.1 |
| 23.2 |
| 3.8 |
| 31.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 7.2 | 9.2 | 8.5 | 11.5 | - | 10.3 | 11.7 | 9.2 | 8.2 | 10.7 | 6.8 | 7.8 | 11.9 | 6.4 | 10.3 | 7.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 145.5 | 141.5 | 158.0 | 196.5 | - | 160.7 | 136.8 | 148.5 | 159.4 | 140.6 | 147.3 | 130.1 | 126.4 | 132.5 | 140.2 | 91.5 | - | - |
| 143.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 166.7 | 163.8 | 158.8 | 151.4 | - | 151.6 | 149.0 | 137.9 | 127.5 | 116.5 | 106.0 | 96.9 | 90.2 | 91.5 | 93.9 | - | - | - |
| Property,Plant & Equipment Net | 73.2 | 77.0 | 84.0 | 77.0 | - | 90.9 | 101.7 | 104.9 | 103.2 | 104.7 | 96.1 | 74.8 | 64.3 | 56.6 | 49.9 | 46.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 15.1 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.5 | 6.1 | - | - | - |
| Goodwill | 7.2 | 7.2 | 7.2 | 12.8 | - | 7.2 | 14.1 | 16.0 | 11.9 | 11.6 | 11.6 | 1.7 | 1.7 | 1.7 | 0.4 | 0.4 | - | - |
| Intangible Assets | 6.9 | 7.0 | 0.2 | 0.2 | - | 2.3 | 2.7 | 3.1 | 3.0 | 3.3 | 3.6 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 76.7 | 93.6 | 100.9 | 99.5 | - | 116.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6.0 | 6.9 | 4.6 | 5.5 | - | 4.6 | 5.7 | 3.3 | 8.4 | 8.1 | 13.5 | 15.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 8.3 | 7.9 | 6.9 | 6.1 | - | 5.6 | 5.3 | 6.5 | 5.4 | 7.6 | 8.0 | 19.1 | 14.0 | 14.8 | 16.0 | 9.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | 31.1 | 33.0 | 39.2 | 35.8 | 35.2 | 38.0 | 33.0 | 59.6 | - | - |
| Total Assets | 323.8 | 341.2 | 370.4 | 406.3 | - | 402.5 | 275.8 | 291.6 | 293.7 | 278.3 | 282.5 | 240.7 | 225.8 | 227.2 | 223.2 | 197.3 | - | - |
| 24.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | 0.3 | 3.4 | 3.3 | 5.3 | 0.3 | - | - | - | - | - | - |
| Deferred Revenue Current | 25.0 | 25.7 | 22.8 | 36.0 | - | 39.8 | 25.3 | 27.2 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 19.3 | 18.1 | 18.8 | 18.8 | - | 27.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 10.2 | 6.9 | 8.9 | 12.9 | - | 17.0 | 11.3 | 13.0 | 14.7 | 13.6 | 14.3 | 8.9 | 6.5 | 6.9 | 7.2 | 6.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 77.0 | 73.4 | 77.9 | 100.8 | - | 118.4 | 72.3 | 81.8 | 83.4 | 77.0 | 79.9 | 66.8 | 51.4 | 52.6 | 51.8 | 61.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 69.4 | 88.4 | 97.4 | 97.5 | - | 112.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 6.2 | 6.1 | 6.3 | 6.6 | - | 9.5 | 9.4 | 10.9 | 11.5 | 11.1 | 10.9 | 9.7 | 9.0 | 9.0 | 8.5 | - | - | - |
| Other Non-Current Liabilities | 1.0 | 1.2 | 1.5 | 2.4 | - | 2.1 | 13.0 | 6.3 | 5.3 | 4.0 | 4.1 | 3.7 | 3.4 | 2.7 | 4.0 | 6.5 | - | - |
| Total Non-Current Liabilities | 81.7 | 100.4 | 109.1 | 109.8 | - | 126.1 | 24.8 | 19.5 | 18.9 | 20.5 | 25.3 | 17.1 | 17.0 | 17.3 | 18.9 | 29.2 | - | - |
| Total Liabilities | 158.7 | 173.8 | 187.0 | 210.7 | - | 244.5 | 97.1 | 101.3 | 102.3 | 97.6 | 105.2 | 83.9 | 68.4 | 69.9 | 70.7 | 91.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 121.1 | 122.8 | 139.4 | 150.8 | - | 109.7 | 129.1 | 140.0 | 139.4 | 129.4 | 120.9 | 106.3 | 104.5 | 104.3 | 96.3 | 48.5 | - | - |
| Accumulated Other Comprehensive Income | 0.7 | 0.8 | 0.2 | 0.1 | - | (1.4) | (1.2) | (2.3) | (2.6) | (2.6) | (2.7) | (2.0) | (1.4) | (1.2) | (0.6) | (0.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 165.1 | 167.3 | 183.4 | 195.6 | 162.7 | 158.0 | 178.7 | 190.3 | 191.5 | 180.7 | 177.4 | 156.8 | 157.4 | 157.3 | 152.4 | 106.3 | 110.3 | 194.9 |
| Total Equity | 165.1 | 167.3 | 183.4 | 195.6 | 162.7 | 158.0 | 178.7 | 190.3 | 191.5 | 180.7 | 177.4 | 156.8 | 157.4 | 157.3 | 152.4 | 106.3 | 110.3 | 194.9 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | (55.5) | (73.3) | (51.2) | (45.6) | (47.6) | (38.1) | (42.3) | - | - | - | - |
| Working Capital | 68.6 | 68.1 | 80.1 | 95.7 | - | 42.3 | 64.5 | 66.7 | 76.0 | 63.6 | 67.4 | 63.3 | 74.9 | 79.9 | 88.4 | 29.6 | - | - |
| Book Value | 165.1 | 167.3 | 183.4 | 195.6 | 162.7 | 158.0 | 178.7 | 190.3 | 191.5 | 180.7 | 177.4 | 156.8 | 157.4 | 157.3 | 152.4 | 106.3 | 110.3 | 194.9 |
| Tangible Book Value | 151.0 | 153.1 | 176.0 | 182.6 | - | 148.5 | 161.8 | 171.2 | 176.6 | 165.8 | 162.2 | 155.1 | 155.7 | 155.5 | 152.0 | 105.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 12.0 |
| 11.8 |
| 10.3 |
| 9.5 |
| 8.4 |
| 11.2 |
| 11.7 |
| 14.7 |
| 14.5 |
| 9.2 |
| 8.7 |
| 10.5 |
| 9.6 |
| 8.2 |
| 8.8 |
| 8.6 |
| 9.6 |
| 10.7 |
| 11.5 |
| 8.2 |
| 8.1 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.8 |
| 176.5 |
| 171.0 |
| 160.7 |
| 145.9 |
| 129.1 |
| 131.8 |
| 136.8 |
| 136.5 |
| 137.1 |
| 148.5 |
| 140.3 |
| 138.9 |
| 142.3 |
| 159.4 |
| 145.7 |
| 139.1 |
| 130.2 |
| 140.6 |
| 135.4 |
| 134.9 |
| 133.6 |
| 147.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.5 |
| 92.6 |
| 92.8 |
| 90.9 |
| 89.0 |
| 91.1 |
| 100.5 |
| 101.7 |
| 106.1 |
| 106.9 |
| 104.9 |
| 103.2 |
| 101.7 |
| 103.8 |
| 103.2 |
| 102.0 |
| 106.9 |
| 106.8 |
| 104.7 |
| 105.6 |
| 104.1 |
| 101.8 |
| 96.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 16.0 |
| - |
| 12.1 |
| 12.1 |
| 14.1 |
| 14.1 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.1 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.6 |
| 11.6 |
| 11.6 |
| 11.6 |
| - |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.4 |
| 3.5 |
| 3.6 |
| - |
| 110.8 |
| 116.4 |
| 111.7 |
| 116.9 |
| 120.9 |
| 130.0 |
| 144.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.4 |
| 3.7 |
| 4.6 |
| 7.7 |
| 7.6 |
| 7.1 |
| 5.7 |
| 3.3 |
| 3.2 |
| 3.3 |
| 5.8 |
| 6.2 |
| 6.2 |
| 8.4 |
| 8.2 |
| 8.1 |
| 7.9 |
| 8.1 |
| 9.0 |
| 12.2 |
| 12.6 |
| 13.5 |
| 6.9 |
| 6.1 |
| 6.0 |
| 5.6 |
| 6.8 |
| 5.1 |
| 5.3 |
| 5.3 |
| 6.4 |
| 6.5 |
| 6.5 |
| 6.6 |
| 5.9 |
| 5.6 |
| 5.4 |
| 6.4 |
| 5.5 |
| 7.1 |
| 7.6 |
| 8.0 |
| 7.5 |
| 8.0 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.1 |
| 38.2 |
| 40.9 |
| 40.8 |
| 40.6 |
| 31.1 |
| 32.1 |
| 31.1 |
| 32.7 |
| 33.0 |
| 34.5 |
| 37.3 |
| 38.2 |
| 39.2 |
| 416.0 |
| 418.5 |
| 409.0 |
| 402.5 |
| 394.3 |
| 387.0 |
| 402.5 |
| 275.8 |
| 280.5 |
| 282.0 |
| 291.6 |
| 284.5 |
| 281.3 |
| 291.6 |
| 293.7 |
| 279.8 |
| 277.1 |
| 269.6 |
| 278.3 |
| 275.5 |
| 276.2 |
| 273.7 |
| 282.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 3.4 |
| 3.4 |
| 3.3 |
| 3.3 |
| 3.3 |
| 5.0 |
| 6.4 |
| 5.9 |
| 5.3 |
| 51.1 |
| 47.9 |
| 44.7 |
| 39.8 |
| 35.7 |
| 23.2 |
| 24.0 |
| 25.3 |
| 24.9 |
| 24.4 |
| 27.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 27.4 |
| 27.1 |
| 27.1 |
| 28.2 |
| 29.0 |
| 29.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 14.4 |
| 17.0 |
| 14.5 |
| 12.1 |
| 12.1 |
| 11.3 |
| 11.3 |
| 10.9 |
| 13.0 |
| 13.4 |
| 13.2 |
| 12.6 |
| 14.7 |
| 13.6 |
| 12.9 |
| 12.2 |
| 13.6 |
| 11.9 |
| 11.6 |
| 11.5 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.3 |
| - |
| 134.3 |
| 130.4 |
| 127.4 |
| 118.4 |
| 110.5 |
| 95.8 |
| 96.3 |
| 72.3 |
| 67.5 |
| 73.3 |
| 81.8 |
| 72.3 |
| 69.8 |
| 78.2 |
| 83.4 |
| 70.3 |
| 71.6 |
| 69.9 |
| 77.0 |
| 67.7 |
| 69.3 |
| 71.0 |
| 79.9 |
| - |
| 103.5 |
| 109.8 |
| 106.0 |
| 112.0 |
| 117.0 |
| 126.0 |
| 132.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 5.5 |
| 5.5 |
| 2.1 |
| 1.3 |
| 1.1 |
| 1.2 |
| 13.0 |
| 13.2 |
| 6.9 |
| 6.3 |
| 6.6 |
| 5.6 |
| 5.5 |
| 5.3 |
| 4.4 |
| 4.2 |
| 3.8 |
| 4.0 |
| 3.9 |
| 4.2 |
| 3.9 |
| 4.1 |
| - |
| 122.3 |
| 127.8 |
| 123.8 |
| 126.1 |
| 130.4 |
| 139.0 |
| 144.9 |
| 24.8 |
| 25.9 |
| 19.8 |
| 19.5 |
| 20.2 |
| 19.4 |
| 19.4 |
| 18.9 |
| 18.7 |
| 18.5 |
| 17.3 |
| 20.5 |
| 25.6 |
| 26.0 |
| 24.4 |
| 25.3 |
| - |
| 256.6 |
| 258.2 |
| 251.3 |
| 244.5 |
| 240.9 |
| 234.8 |
| 228.5 |
| 97.1 |
| 93.3 |
| 93.0 |
| 101.3 |
| 92.5 |
| 89.3 |
| 102.6 |
| 102.3 |
| 89.0 |
| 90.1 |
| 87.1 |
| 97.6 |
| 93.3 |
| 95.3 |
| 95.4 |
| 105.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.0 |
| 112.3 |
| 109.5 |
| 109.7 |
| 104.7 |
| 103.4 |
| 125.1 |
| 129.1 |
| 137.1 |
| 138.7 |
| 140.0 |
| 141.5 |
| 140.9 |
| 137.8 |
| 139.4 |
| 139.3 |
| 135.9 |
| 131.2 |
| 129.4 |
| 128.6 |
| 125.6 |
| 123.2 |
| 120.9 |
| - |
| (1.3) |
| (1.3) |
| (1.4) |
| (1.4) |
| (1.2) |
| (1.2) |
| (1.2) |
| (1.2) |
| (2.2) |
| (2.3) |
| (2.3) |
| (2.9) |
| (3.0) |
| (3.0) |
| (2.6) |
| (2.9) |
| (3.0) |
| (2.5) |
| (2.6) |
| (2.5) |
| (2.6) |
| (2.6) |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.4 |
| 160.3 |
| 157.7 |
| 158.0 |
| 153.5 |
| 152.2 |
| 174.0 |
| 178.7 |
| 187.2 |
| 189.0 |
| 190.3 |
| 192.0 |
| 192.1 |
| 189.1 |
| 191.5 |
| 190.7 |
| 187.0 |
| 182.5 |
| 180.7 |
| 182.2 |
| 180.9 |
| 178.2 |
| 177.4 |
| 160.3 |
| 157.7 |
| 158.0 |
| 153.5 |
| 152.2 |
| 174.0 |
| 178.7 |
| 187.2 |
| 189.0 |
| 190.3 |
| 192.0 |
| 192.1 |
| 189.1 |
| 191.5 |
| 190.7 |
| 187.0 |
| 182.5 |
| 180.7 |
| 182.2 |
| 180.9 |
| 178.2 |
| 177.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (47.5) |
| (45.1) |
| (46.8) |
| (73.3) |
| (55.7) |
| (48.9) |
| (42.6) |
| (51.2) |
| (37.1) |
| (37.2) |
| (34.6) |
| (45.6) |
| 46.0 |
| 43.6 |
| 42.3 |
| 35.4 |
| 33.3 |
| 35.5 |
| 64.5 |
| 69.0 |
| 63.8 |
| 66.7 |
| 68.1 |
| 69.1 |
| 64.0 |
| 76.0 |
| 75.4 |
| 67.5 |
| 60.3 |
| 63.6 |
| 67.7 |
| 65.6 |
| 62.6 |
| 67.4 |
| 160.3 |
| 157.7 |
| 158.0 |
| 153.5 |
| 152.2 |
| 174.0 |
| 178.7 |
| 187.2 |
| 189.0 |
| 190.3 |
| 192.0 |
| 192.1 |
| 189.1 |
| 191.5 |
| 190.7 |
| 187.0 |
| 182.5 |
| 180.7 |
| 182.2 |
| 180.9 |
| 178.2 |
| 177.4 |
| 141.3 |
| 142.1 |
| 139.4 |
| 155.7 |
| 138.9 |
| 137.5 |
| 157.3 |
| 161.8 |
| 168.2 |
| 170.0 |
| 171.2 |
| 172.8 |
| 172.8 |
| 169.6 |
| 176.6 |
| 175.8 |
| 172.0 |
| 167.4 |
| 165.8 |
| 167.2 |
| 165.9 |
| 163.1 |
| 173.8 |