| (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 | 38.4 | 35.3 | 28.2 | 22.9 | 17.1 | 27.1 | 23.9 | 35.6 | 25.9 | 36.3 | 36.3 | 41.4 | 42.4 | 47.1 | 29.0 | 37.7 | 38.3 | 28.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 5.5 | - | 9.7 | 7.4 | - | |
| Cash And Short Term Investments | 38.4 | 35.3 | 28.2 | 22.9 | 17.1 | 27.1 | 23.9 | 35.6 | 25.9 | 36.3 | 36.3 | 42.0 | 47.9 | 47.1 | 38.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 99.7 | 149.6 | 104.3 | 100.0 | 107.8 | 107.4 | 118.5 | 123.5 | 113.7 | 107.4 | 116.7 | 162.6 | 131.2 | 149.1 | 143.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 61.6 | 59.7 | 68.8 | 72.0 | 61.4 | 50.6 | 62.1 | 53.5 | 54.2 | 45.6 | 49.7 | 61.8 | 64.2 | 65.6 | 93.5 | 65.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 192.8 | 178.1 | 162.2 | 147.6 | 137.3 | 128.6 | 124.4 | 114.6 | 104.1 | 94.4 | 90.3 | 85.8 | 80.3 | 97.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 70.8 | 91.2 | 67.0 | 67.4 | 69.4 | 63.7 | 59.6 | 78.9 | 75.5 | 68.4 | 73.6 | 101.8 | 78.0 | 102.1 | 77.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 2.1 | 10.3 | 18.5 | 26.8 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 19.0 | 25.2 | 32.6 | 37.5 | 14.8 | 6.0 | 14.6 | - | - | 17.0 | 34.9 | 10.3 | 18.5 | 26.8 | 35.0 | - | ||
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q2 FY 22 | Q4 FY 21 | Q2 FY 21 | Q4 FY 20 | Q2 FY 20 | Q4 FY 19 | Q2 FY 19 | Q4 FY 18 | Q2 FY 18 | Q4 FY 17 | Q2 FY 17 | Q4 FY 16 | Q2 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q3 FY 13 | Q4 FY 12 | Q3 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | 38.4 | 29.2 | 35.3 | 26.3 | 28.2 | 24.5 | 22.9 | 23.6 | 17.1 | 28.7 | 27.1 | 35.2 | 23.9 | 29.0 | 35.6 | |||||||||||||||
| - |
| 45.1 |
| 38.3 |
| 28.2 |
| 88.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 25.6 | 16.4 | 16.6 | 15.8 | 17.2 | 14.8 | 11.0 | 12.1 | 17.1 | 17.1 | 23.8 | 22.9 | 34.2 | 38.7 | 37.3 | 15.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 225.2 | 261.0 | 217.9 | 210.7 | 203.5 | 199.9 | 215.6 | 225.2 | 210.8 | 206.5 | 226.5 | 293.2 | 285.2 | 309.5 | 328.4 | 241.9 | - | - |
| 84.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 152.9 | 141.4 | 131.6 | 118.1 | 107.9 | 96.9 | 89.6 | 81.0 | 74.3 | 66.9 | 61.4 | 52.6 | 45.0 | 64.0 | 54.1 | - | - | - |
| Property,Plant & Equipment Net | 40.0 | 36.8 | 30.7 | 29.5 | 29.4 | 31.7 | 34.9 | 33.6 | 29.9 | 27.6 | 28.9 | 33.1 | 35.2 | 33.6 | 30.5 | 16.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 4.1 | 3.7 | 13.1 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 11.0 | 7.7 | 7.7 | 0.0 | - | - | - | - | - | - | - | - | 14.9 | 15.3 | 14.6 | 1.1 | - | - |
| Intangible Assets | 23.2 | 16.8 | 16.4 | 8.2 | 6.3 | 6.1 | 7.9 | 6.6 | 2.2 | 1.5 | 3.2 | 5.1 | 7.2 | 9.8 | 13.4 | - | - | - |
| Operating Lease Right Of Use Assets | 16.6 | 16.7 | 18.8 | 18.0 | 20.2 | 6.8 | 10.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 8.3 | 8.1 | 7.5 | 1.0 | 1.3 | 1.8 | 0.2 | 6.5 | 9.1 | 8.9 | 8.8 | - | - |
| Other Non-Current Assets | 0.8 | 1.0 | 2.0 | 18.3 | 17.1 | 13.6 | 7.6 | 4.5 | 3.3 | - | 1.5 | 4.5 | 5.8 | 5.0 | 5.3 | - | - | - |
| Total Non-Current Assets | 91.8 | 84.0 | 80.6 | 78.6 | 89.1 | 72.5 | 74.3 | 57.8 | 42.8 | 37.8 | 40.8 | 48.6 | 80.8 | 84.1 | 82.7 | 28.0 | - | - |
| Total Assets | 317.0 | 345.0 | 298.5 | 289.3 | 292.6 | 272.4 | 289.9 | 283.0 | 253.6 | 244.2 | 267.2 | 341.9 | 366.0 | 393.6 | 411.2 | 287.2 | - | - |
| 40.5 |
| - |
| - |
| Short Term Debt | 19.0 | 25.2 | 32.6 | 37.5 | 14.8 | 6.0 | 14.6 | - | - | 17.0 | 34.9 | 8.2 | 8.2 | 8.2 | 8.2 | - | - | - |
| Deferred Revenue Current | 2.4 | 2.6 | 5.5 | 3.3 | 3.4 | 3.5 | 1.7 | 3.9 | 5.2 | 2.7 | 8.9 | 17.7 | 8.0 | 16.7 | 38.3 | 20.7 | - | - |
| Operating Lease Liabilities Current | 4.0 | 3.0 | 3.9 | 3.7 | 4.4 | 3.2 | 5.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2.8 | 2.8 | 2.5 | 2.4 | 2.4 | 2.9 | 3.7 | 3.5 | 4.7 | 4.1 | 5.0 | 16.3 | 20.3 | 9.7 | 20.3 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 120.2 | 151.4 | 133.0 | 132.8 | 115.7 | 100.4 | 104.4 | 110.2 | 105.5 | 110.5 | 144.5 | 205.5 | 178.4 | 180.1 | 173.4 | 74.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 13.3 | 12.9 | 13.7 | 13.2 | 17.2 | 3.8 | 4.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 0.0 | 0.7 | 11.5 | 9.3 | 7.5 | 6.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.2 | 5.9 | 7.8 | 2.7 | 2.4 | 2.9 | 3.4 | 3.7 | 4.0 | 8.4 | 10.6 | 18.3 | 28.6 | 38.9 | 37.9 | - | - | - |
| Total Non-Current Liabilities | 24.1 | 27.2 | 31.6 | 36.7 | 39.7 | 25.9 | 25.1 | 13.2 | 14.2 | 17.6 | 19.9 | 31.8 | 52.5 | 69.8 | 76.7 | 8.6 | - | - |
| Total Liabilities | 144.3 | 178.7 | 164.5 | 169.5 | 155.4 | 126.3 | 129.5 | 123.4 | 119.7 | 128.1 | 164.4 | 237.3 | 230.9 | 249.9 | 250.1 | 83.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 454.6 | 447.4 | 437.2 | 432.2 | 428.2 | 421.0 | 418.1 | 415.4 | 410.8 | 409.3 | 408.2 | 406.4 | 358.0 | 318.1 | 311.9 | 300.9 | - | - |
| Retained Earnings | (253.2) | (251.1) | (275.2) | (281.4) | (261.7) | (246.9) | (229.1) | (226.8) | (249.9) | (265.4) | (276.9) | (277.9) | (201.4) | (153.9) | (130.5) | (76.9) | - | - |
| Accumulated Other Comprehensive Income | (8.8) | (10.1) | (8.1) | (11.2) | (9.5) | (8.1) | (8.7) | (9.2) | (7.2) | (7.8) | (8.6) | (4.1) | (1.6) | (0.5) | (0.3) | 0.2 | - | - |
| Treasury Stock | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 172.8 | 166.3 | 134.0 | 119.8 | 137.2 | 146.1 | 160.4 | 159.6 | 133.9 | 116.2 | 102.8 | 104.6 | 135.1 | 143.7 | 161.1 | 204.2 | 180.9 | 182.9 |
| Total Equity | 172.8 | 166.3 | 134.0 | 119.8 | 137.2 | 146.1 | 160.4 | 159.6 | 133.9 | 116.2 | 102.8 | 104.6 | 135.1 | 143.7 | 161.1 | 204.2 | 180.9 | 182.9 |
| - |
| - |
| Net debt | (19.4) | (10.1) | 4.4 | 14.6 | (2.3) | (21.1) | (9.3) | - | - | (19.3) | (1.4) | (31.7) | (29.4) | (20.3) | (3.7) | - | - | - |
| Working Capital | 105.0 | 109.6 | 85.0 | 77.9 | 87.8 | 99.4 | 111.3 | 115.0 | 105.4 | 96.0 | 82.0 | 87.7 | 106.8 | 129.4 | 155.0 | 167.5 | - | - |
| Book Value | 172.8 | 166.3 | 134.0 | 119.8 | 137.2 | 146.1 | 160.4 | 159.6 | 133.9 | 116.2 | 102.8 | 104.6 | 135.1 | 143.7 | 161.1 | 204.2 | 180.9 | 182.9 |
| Tangible Book Value | 138.6 | 141.8 | 109.9 | 111.6 | 130.9 | 140.0 | 152.5 | 153.0 | 131.7 | 114.6 | 99.6 | 99.5 | 112.9 | 118.6 | 133.0 | 203.1 | - | - |
| 29.4 |
| 25.9 |
| 34.1 |
| 36.3 |
| 34.4 |
| 36.3 |
| 41.4 |
| 42.4 |
| 40.6 |
| 47.1 |
| 44.4 |
| 29.0 |
| 37.7 |
| 38.3 |
| 28.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 5.5 | - | - | - | - | 7.4 | - | - |
| Cash And Short Term Investments | 38.4 | 29.2 | 35.3 | 26.3 | 28.2 | 24.5 | 22.9 | 23.6 | 17.1 | 28.7 | 27.1 | 35.2 | 23.9 | 29.0 | 35.6 | 29.4 | 25.9 | 34.1 | 36.3 | 34.4 | 36.3 | 42.0 | 47.9 | 40.6 | 47.1 | 44.4 | 29.0 | 45.1 | 38.3 | 28.2 |
| Receivables | ||||||||||||||||||||||||||||||
| Accounts Receivable | 99.7 | 124.1 | 149.6 | 112.9 | 104.3 | 107.6 | 100.0 | 115.7 | 107.8 | 107.4 | 107.4 | 97.5 | 118.5 | 121.4 | 123.5 | 118.5 | 113.7 | 114.1 | 107.4 | - | - | 162.6 | 131.2 | 128.8 | 149.1 | - | - | 88.1 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||
| Inventory | 61.6 | 59.9 | 59.7 | 59.5 | 68.8 | 67.8 | 72.0 | 60.7 | 61.4 | 52.3 | 50.6 | 53.6 | 62.1 | 73.9 | 53.5 | 46.0 | 54.2 | 56.2 | 45.6 | - | - | 61.8 | 64.2 | 57.4 | 65.6 | - | - | 65.9 | - | - |
| Prepaid Expenses | 25.6 | 21.0 | 16.4 | 17.6 | 16.6 | 15.8 | 15.8 | 17.8 | 17.2 | 18.1 | 14.8 | 12.9 | 11.0 | 13.8 | 12.1 | 10.5 | 17.1 | 19.9 | ||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Assets | 225.2 | 234.2 | 261.0 | 216.3 | 217.9 | 215.8 | 210.7 | 217.8 | 203.5 | 206.5 | 199.9 | 199.2 | 215.6 | 238.2 | 225.2 | 204.5 | ||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 192.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 85.8 | 80.3 | - | - | - | - | - | - | - |
| Accumulated Depreciation | 152.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Property,Plant & Equipment Net | 40.0 | 38.0 | 36.8 | 33.9 | 30.7 | 30.5 | 29.5 | 30.9 | 29.4 | 30.0 | 31.7 | 33.2 | 34.9 | 35.0 | 33.6 | 30.1 | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Goodwill | 11.0 | 11.0 | 7.7 | 7.7 | 7.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Intangible Assets | 23.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Operating Lease Right Of Use Assets | 16.6 | 16.7 | 16.7 | 17.8 | 18.8 | 16.7 | 18.0 | 19.0 | 20.2 | 22.7 | 6.8 | - | - | - | - | - | ||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.2 | 7.5 | 0.5 | 1.0 | 1.2 | ||||||||||||
| Other Non-Current Assets | 0.8 | 0.9 | 1.0 | 2.0 | 2.0 | 17.7 | 18.3 | 19.0 | 17.1 | 15.0 | 13.6 | 17.6 | 17.7 | 15.8 | 4.5 | - | - | |||||||||||||
| Total Non-Current Assets | 91.8 | 94.2 | 84.0 | 82.7 | 80.6 | 78.7 | 78.6 | 87.2 | 89.1 | 87.9 | 72.5 | 72.9 | 74.3 | 70.3 | 57.8 | 42.7 | 42.8 | |||||||||||||
| Total Assets | 317.0 | 328.4 | 345.0 | 299.0 | 298.5 | 294.5 | 289.3 | 305.0 | 292.6 | 294.4 | 272.4 | 272.1 | 289.9 | 308.5 | 283.0 | 247.2 | 253.6 | |||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | 70.8 | 73.8 | 91.2 | 67.4 | 67.0 | 62.8 | 67.4 | 72.0 | 69.4 | 66.0 | 63.7 | 54.4 | 59.6 | 79.4 | 78.9 | 63.6 | 75.5 | 90.1 | 68.4 | - | - | 101.8 | 78.0 | 81.0 | 102.1 | - | - | 40.5 | - | - |
| Short Term Debt | 19.0 | 20.5 | 25.2 | 28.5 | 32.6 | 39.6 | 37.5 | 31.9 | 14.8 | 11.0 | 6.0 | 19.7 | 14.6 | 8.9 | - | - | - | 8.0 | ||||||||||||
| Deferred Revenue Current | 2.4 | 2.4 | 2.6 | 2.6 | 5.5 | 3.1 | 3.3 | 3.1 | 3.4 | 3.1 | 3.5 | 2.5 | 1.7 | 3.8 | 3.9 | 6.4 | 5.2 | |||||||||||||
| Operating Lease Liabilities Current | 4.0 | 3.7 | 3.0 | 3.2 | 3.9 | 3.2 | 3.7 | 3.8 | 4.4 | 4.6 | 3.2 | - | - | - | - | - | ||||||||||||||
| Accrued Expenses | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Liabilities | 120.2 | 125.9 | 151.4 | 127.3 | 133.0 | 132.2 | 132.8 | 135.7 | 115.7 | 106.7 | 100.4 | 101.0 | 104.4 | 118.5 | 110.0 | |||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.1 | 10.3 | 12.4 | 18.5 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 13.3 | 13.3 | 12.9 | 13.1 | 13.7 | 11.8 | 13.2 | 14.3 | 17.2 | 18.5 | 3.8 | - | - | - | - | - | ||||||||||||||
| Deferred Revenue Non-Current | - | - | - | 0.7 | 0.7 | 12.2 | 11.5 | 10.9 | 9.3 | 9.2 | 7.5 | 6.3 | 6.3 | 6.3 | - | - | - | |||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | 8.2 | 8.8 | 5.9 | 5.7 | 7.8 | 2.8 | 2.7 | 2.5 | 2.4 | 2.8 | 2.9 | 7.0 | 8.1 | 9.9 | 3.7 | 3.7 | ||||||||||||||
| Total Non-Current Liabilities | 24.1 | 30.7 | 27.2 | 28.2 | 31.6 | 35.8 | 36.7 | 37.3 | 39.7 | 41.5 | 25.9 | 23.7 | 25.1 | 26.3 | 13.4 | 13.4 | ||||||||||||||
| Total Liabilities | 144.3 | 156.6 | 178.7 | 155.5 | 164.5 | 168.1 | 169.5 | 173.0 | 155.4 | 148.1 | 126.3 | 124.8 | 129.5 | 144.8 | 123.4 | 108.7 | ||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | 0.2 | 0.1 | 0.1 | 0.1 | - | - | 0.1 | - | - |
| Additional Paid In Capital | 454.6 | 452.7 | 447.4 | 440.2 | 437.2 | 434.2 | 432.2 | 429.8 | 428.2 | 425.5 | 421.0 | 419.5 | 418.1 | 416.8 | 415.4 | 412.2 | 410.8 | |||||||||||||
| Retained Earnings | (253.2) | (253.4) | (251.1) | (267.0) | (275.2) | (277.4) | (281.4) | (265.5) | (261.7) | (249.8) | (246.9) | (242.2) | (229.1) | (225.2) | (226.8) | (244.5) | (249.9) | |||||||||||||
| Accumulated Other Comprehensive Income | (8.8) | (7.7) | (10.1) | (9.9) | (8.1) | (10.6) | (11.2) | (12.4) | (9.5) | (9.6) | (8.1) | (10.1) | (8.7) | (8.0) | (9.2) | |||||||||||||||
| Treasury Stock | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | 20.1 | ||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Stockholders Equity | 172.8 | 171.8 | 166.3 | 143.5 | 134.0 | 126.4 | 119.8 | 132.0 | 137.2 | 146.3 | 146.1 | 147.3 | 160.4 | 163.8 | 159.6 | 138.5 | 133.9 | |||||||||||||
| Total Equity | 172.8 | 171.8 | 166.3 | 143.5 | 134.0 | 126.4 | 119.8 | 132.0 | 137.2 | 146.3 | 146.1 | 147.3 | 160.4 | 163.8 | 159.6 | 138.5 | 133.9 | 123.7 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | 19.0 | 20.5 | 25.2 | 28.5 | 32.6 | 39.6 | 37.5 | 31.9 | 14.8 | 11.0 | 6.0 | 19.7 | 14.6 | 8.9 | - | - | - | 8.0 | 17.0 | - | - | 10.3 | 18.5 | 20.6 | 26.8 | - | - | - | - | - |
| Net debt | (19.4) | (8.7) | (10.1) | 2.1 | 4.4 | 15.0 | 14.6 | 8.3 | (2.3) | (17.7) | (21.1) | (15.5) | (9.3) | (20.1) | - | - | - | (26.1) | ||||||||||||
| Working Capital | 105.0 | 108.3 | 109.6 | 89.0 | 85.0 | 83.5 | 77.9 | 82.1 | 87.8 | 99.9 | 99.4 | 98.2 | 111.3 | 119.7 | 115.2 | 109.1 | 105.4 | 102.8 | ||||||||||||
| Book Value | 172.8 | 171.8 | 166.3 | 143.5 | 134.0 | 126.4 | 119.8 | 132.0 | 137.2 | 146.3 | 146.1 | 147.3 | 160.4 | 163.8 | 159.6 | 138.5 | 133.9 | 123.7 | ||||||||||||
| Tangible Book Value | 138.6 | 160.7 | 158.6 | 135.8 | 126.3 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| 17.1 |
| - |
| - |
| 22.9 |
| 34.2 |
| 37.5 |
| 38.7 |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 210.8 |
| 224.3 |
| 206.5 |
| - |
| - |
| 293.2 |
| 285.2 |
| 267.3 |
| 309.5 |
| - |
| - |
| 241.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.6 |
| 45.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| 28.3 |
| 27.6 |
| - |
| - |
| 33.1 |
| 35.2 |
| 36.4 |
| 33.6 |
| - |
| - |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.9 |
| 4.1 |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 15.1 |
| 15.3 |
| - |
| 14.6 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| 0.2 |
| 6.5 |
| 11.0 |
| 9.1 |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 5.8 |
| 4.9 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| 39.4 |
| 37.8 |
| - |
| - |
| 48.6 |
| 80.8 |
| 86.8 |
| 84.1 |
| - |
| - |
| 28.0 |
| - |
| - |
| 263.7 |
| 244.2 |
| - |
| - |
| 341.9 |
| 366.0 |
| 354.1 |
| 393.6 |
| - |
| - |
| 287.2 |
| - |
| - |
| 17.0 |
| - |
| - |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 2.7 |
| - |
| - |
| 17.7 |
| 8.0 |
| 8.5 |
| 16.7 |
| - |
| - |
| 20.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 20.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.4 |
| 105.5 |
| 121.5 |
| 110.5 |
| - |
| - |
| 205.5 |
| 178.4 |
| 178.2 |
| 180.1 |
| - |
| - |
| 74.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 8.8 |
| 8.4 |
| - |
| - |
| 18.3 |
| 28.6 |
| 36.0 |
| 38.9 |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| 18.6 |
| 17.6 |
| - |
| - |
| 31.8 |
| 52.5 |
| 61.1 |
| 69.8 |
| - |
| - |
| 8.6 |
| - |
| - |
| 119.7 |
| 140.0 |
| 128.1 |
| - |
| - |
| 237.3 |
| 230.9 |
| 239.3 |
| 249.9 |
| - |
| - |
| 83.0 |
| - |
| - |
| 410.1 |
| 409.3 |
| - |
| - |
| 406.4 |
| 358.0 |
| 322.0 |
| 318.1 |
| - |
| - |
| 300.9 |
| - |
| - |
| (260.6) |
| (265.4) |
| - |
| - |
| (277.9) |
| (201.4) |
| (186.0) |
| (153.9) |
| - |
| - |
| (76.9) |
| - |
| - |
| (9.4) |
| (7.2) |
| (6.0) |
| (7.8) |
| - |
| - |
| (4.1) |
| (1.6) |
| (1.3) |
| (0.5) |
| - |
| - |
| 0.2 |
| - |
| - |
| 20.1 |
| - |
| - |
| 20.1 |
| 20.1 |
| 20.1 |
| 20.1 |
| - |
| - |
| 20.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.7 |
| 116.2 |
| - |
| 102.8 |
| 104.6 |
| 135.1 |
| 114.7 |
| 143.7 |
| - |
| 161.1 |
| 204.2 |
| 180.9 |
| 182.9 |
| 116.2 |
| - |
| 102.8 |
| 104.6 |
| 135.1 |
| 114.7 |
| 143.7 |
| - |
| 161.1 |
| 204.2 |
| 180.9 |
| 182.9 |
| (19.3) |
| - |
| - |
| (31.7) |
| (29.4) |
| (20.0) |
| (20.3) |
| - |
| - |
| - |
| - |
| - |
| 96.0 |
| - |
| - |
| 87.7 |
| 106.8 |
| 89.1 |
| 129.4 |
| - |
| - |
| 167.5 |
| - |
| - |
| 116.2 |
| - |
| 102.8 |
| 104.6 |
| 135.1 |
| 114.7 |
| 143.7 |
| - |
| 161.1 |
| 204.2 |
| 180.9 |
| 182.9 |
| - |
| - |
| - |
| - |
| 99.5 |
| 112.9 |
| 99.7 |
| 128.4 |
| - |
| 146.5 |
| 203.1 |
| - |
| - |