| (in millions of USD) | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 73.2 | 70.7 | 70.9 | 62.4 | 35.8 | 34.3 | 24.7 | 31.4 | 30.7 | 30.0 | 31.9 | 33.3 | 28.4 | 32.7 | 33.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 153.3 | 144.3 | 158.6 | 134.7 | 95.2 | 99.0 | 102.3 | 78.9 | 72.9 | 48.4 | 60.8 | 43.6 | 46.1 | 38.4 | 38.4 | 35.0 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 164.5 | 153.9 | 120.8 | 81.7 | 46.9 | 46.2 | 45.8 | 42.4 | 38.7 | 36.5 | 37.3 | 37.0 | 34.6 | 32.8 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 69.5 | 54.5 | 43.1 | 40.0 | 24.2 | 22.1 | 18.6 | 20.8 | 17.6 | 18.2 | 17.0 | 16.4 | 15.9 | 17.2 | 18.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 11.0 | 16.6 | 11.7 | 7.4 | 5.1 | 2.6 | 3.1 | 3.7 | 2.6 | 3.0 | 3.4 | 3.7 | 4.1 | 5.1 | 6.2 | 5.2 | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 16.5 | 21.8 | 13.6 | 9.0 | 5.6 | 3.1 | 3.7 | 4.8 | 3.0 | 3.4 | 3.7 | 4.1 | 5.1 | 6.3 | 7.6 | 6.1 | |
| (in millions of USD) | 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 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| 27.9 |
| - |
| - |
| Prepaid Expenses | 12.2 | 12.8 | 13.6 | 12.7 | 5.0 | 2.1 | 7.1 | 4.9 | 4.2 | 8.6 | 2.1 | 5.0 | 5.0 | 6.5 | 6.1 | 3.0 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 239.5 | 229.1 | 245.7 | 211.0 | 136.6 | 136.0 | 134.8 | 116.0 | 108.3 | 87.8 | 96.7 | 83.7 | 81.6 | 79.9 | 80.6 | 68.2 | - |
| 31.6 |
| - |
| - |
| Accumulated Depreciation | 56.7 | 47.8 | 40.2 | 33.6 | 30.8 | 28.7 | 28.2 | 26.6 | 25.4 | 23.9 | 24.6 | 23.2 | 21.5 | 19.7 | 17.9 | - | - |
| Property,Plant & Equipment Net | 107.8 | 106.0 | 80.6 | 48.1 | 16.0 | 17.5 | 17.7 | 15.8 | 13.3 | 12.6 | 12.8 | 13.8 | 13.1 | 13.1 | 13.7 | 11.9 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 9.4 | 6.7 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5.8 | 5.8 | 5.8 | 5.3 | 4.4 | 4.4 | 4.4 | 4.4 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | 6.1 | - |
| Intangible Assets | 4.2 | 4.7 | 5.3 | 2.1 | 0.5 | 0.5 | 0.5 | 3.4 | 3.5 | 3.8 | 4.1 | 4.5 | 4.8 | 5.2 | 5.6 | 4.8 | - |
| Operating Lease Right Of Use Assets | 30.5 | 25.5 | 23.2 | 19.9 | 17.8 | 18.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.2 | 3.0 | 2.9 | 2.8 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 1.3 | 1.2 | 1.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 391.1 | 374.1 | 363.4 | 289.1 | 188.4 | 188.0 | 157.7 | 140.0 | 131.8 | 110.8 | 120.2 | 108.7 | 106.4 | 105.8 | 107.4 | 92.1 | - |
| 16.7 |
| - |
| Short Term Debt | 5.5 | 5.2 | 2.0 | 1.6 | 0.6 | 0.5 | 0.5 | 1.1 | 0.4 | 0.4 | 0.4 | 0.3 | 1.0 | 1.2 | 1.4 | 0.9 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.9 | 7.0 | 6.1 | 6.5 | 5.5 | 5.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 15.5 | 15.8 | 14.9 | 14.4 | 11.5 | 8.3 | 8.6 | 8.6 | 7.6 | 6.8 | 7.2 | 6.9 | 6.7 | 6.9 | 7.2 | 6.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 112.1 | 93.2 | 76.6 | 72.0 | 47.1 | 41.9 | 31.6 | 34.4 | 29.6 | 28.9 | 27.9 | 27.9 | 28.2 | 30.0 | 31.5 | 29.1 | - |
| - |
| Operating Lease Liabilities Non-Current | 22.8 | 18.8 | 17.4 | 13.8 | 12.7 | 14.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4.0 | 4.4 | 4.9 | 2.3 | 1.5 | 1.8 | 1.8 | 1.8 | 2.3 | 2.6 | 3.7 | 3.5 | 3.3 | 3.6 | 2.7 | 1.1 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.2 | 1.7 | 0.4 | 0.1 | 0.8 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.4 | 0.6 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 278.0 | 262.4 | 259.3 | 196.3 | 110.8 | 123.2 | 97.0 | 75.4 | 63.6 | 45.1 | 58.8 | 53.2 | 53.6 | 57.4 | 65.7 | 59.3 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 108.5 | 108.6 | 104.8 | 96.8 | 83.6 | 71.4 | 66.4 | 63.8 | 60.9 | 58.7 | 53.5 | 47.8 | 43.5 | 38.3 | 31.7 | 24.4 | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | 30.9 | 30.9 | 30.9 | 28.8 | 21.3 | 13.6 | 12.5 | 7.7 | 6.0 | 3.3 | 0.9 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 113.1 | 111.7 | 104.2 | 92.8 | 77.6 | 64.8 | 60.8 | 64.6 | 68.2 | 65.8 | 61.4 | 55.4 | 52.7 | 48.5 | 41.7 | 32.8 | 23.8 |
| Total Equity | 113.1 | 111.7 | 104.2 | 92.8 | 77.6 | 64.8 | 60.8 | 64.6 | 68.2 | 65.8 | 61.4 | 55.4 | 52.7 | 48.5 | 41.7 | 32.8 | 23.8 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 127.4 | 135.8 | 169.0 | 139.0 | 89.4 | 94.1 | 103.3 | 81.6 | 78.8 | 58.9 | 68.8 | 55.8 | 53.4 | 49.9 | 49.0 | 39.1 | - |
| Book Value | 113.1 | 111.7 | 104.2 | 92.8 | 77.6 | 64.8 | 60.8 | 64.6 | 68.2 | 65.8 | 61.4 | 55.4 | 52.7 | 48.5 | 41.7 | 32.8 | 23.8 |
| Tangible Book Value | 103.1 | 101.2 | 93.1 | 85.5 | 72.7 | 59.9 | 55.8 | 56.7 | 58.3 | 55.6 | 50.9 | 44.6 | 41.6 | 36.9 | 29.8 | 21.8 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 72.8 | 69.1 | 73.2 | 78.8 | 65.1 | 70.6 | 70.7 | 80.5 | 66.9 | 68.8 | 70.9 | 78.6 | 65.9 | 54.5 | 62.4 | 33.6 | 30.9 | 35.8 | 36.5 | 32.9 | 29.7 | 34.3 | 33.6 | 27.8 | 31.5 | 24.7 | 34.5 | 28.0 | 30.7 | 31.4 | 33.9 | 29.2 | 30.5 | 30.7 | 31.0 | 27.7 | 26.4 | 30.0 | 33.9 | 29.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 150.7 | 144.4 | 153.3 | 149.3 | 160.5 | 174.5 | 144.3 | 160.8 | 121.3 | 158.2 | 158.6 | 162.6 | 130.9 | 185.2 | 134.7 | 90.2 | 97.7 | 95.2 | 95.6 | 81.1 | 67.8 | 99.0 | 82.0 | 84.9 | 63.0 | 102.3 | 66.9 | 57.7 | 56.6 | 78.9 | 51.0 | 76.1 | 49.7 | 72.9 | 49.1 | 45.7 | 49.7 | 48.4 | 50.7 | 56.6 |
| Prepaid Expenses | 16.1 | 15.6 | 12.2 | 14.8 | 13.0 | 12.1 | 12.8 | 16.0 | 15.2 | 13.9 | 13.6 | 13.6 | 13.3 | 12.7 | 12.7 | 5.5 | 4.8 | 5.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 241.2 | 230.0 | 239.5 | 243.7 | 239.7 | 258.1 | 229.1 | 258.3 | 205.2 | 243.4 | 245.7 | 255.6 | 211.7 | 253.5 | 211.0 | 130.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 111.8 | 106.1 | 107.8 | 109.5 | 110.6 | 106.7 | 106.0 | 104.0 | 94.5 | 81.7 | 80.6 | 78.9 | 75.4 | 48.4 | 48.1 | 15.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.5 | 10.4 | |||||||||||||||||||||||
| Goodwill | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.9 | 5.3 | 5.3 | 4.4 | 4.4 | 4.4 | ||||||||||||||||||||||
| Intangible Assets | 4.0 | 4.1 | 4.2 | 4.4 | 4.5 | 4.6 | 4.7 | 4.9 | 5.0 | 5.2 | 5.3 | 5.4 | 5.6 | 2.1 | 2.1 | 0.5 | 0.5 | 0.5 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 28.5 | 29.6 | 30.5 | 27.4 | 28.5 | 26.2 | 25.5 | 24.7 | 22.8 | 23.3 | 23.2 | 19.7 | 18.9 | 19.1 | 19.9 | 16.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.2 | 3.1 | 3.2 | 3.2 | 3.0 | 3.1 | 3.0 | 3.0 | 2.8 | 2.9 | 2.9 | 3.3 | 3.0 | 2.6 | 2.8 | 0.4 | 0.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 394.5 | 378.7 | 391.1 | 393.9 | 392.0 | 404.7 | 374.1 | 400.6 | 336.2 | 362.4 | 363.4 | 368.7 | 320.5 | 330.9 | 289.1 | 181.2 | 185.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 69.9 | 48.5 | 69.5 | 45.9 | 57.2 | 47.3 | 54.5 | 46.2 | 51.7 | 44.1 | 43.1 | 51.9 | 50.5 | 33.3 | 40.0 | 25.6 | 18.4 | 24.2 | 24.8 | 22.6 | 17.1 | 22.1 | 20.7 | 23.0 | 17.2 | 18.6 | 23.4 | 20.6 | 16.8 | 20.8 | 19.1 | 17.7 | 15.0 | 17.6 | 18.3 | 17.3 | 15.8 | 18.2 | 18.0 | 16.0 |
| Short Term Debt | 5.5 | 5.5 | 5.5 | 5.4 | 5.3 | 5.2 | 5.2 | 5.3 | 4.5 | 2.0 | 2.0 | 2.7 | 2.8 | 1.6 | 1.6 | 0.6 | 0.6 | 0.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.4 | 7.6 | 7.9 | 7.5 | 7.7 | 7.3 | 7.0 | 6.7 | 6.0 | 6.0 | 6.1 | 6.3 | 6.5 | 6.4 | 6.5 | 5.5 | ||||||||||||||||||||||||
| Accrued Expenses | 15.6 | 14.5 | 15.5 | 16.5 | 14.8 | 14.9 | 15.8 | 16.6 | 12.7 | 13.8 | 14.9 | 16.0 | 15.2 | 14.7 | 14.4 | 9.7 | 9.7 | 11.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 110.9 | 87.1 | 112.1 | 88.9 | 91.7 | 79.9 | 93.2 | 84.7 | 82.1 | 72.8 | 76.6 | 87.0 | 81.8 | 61.5 | 72.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 17.9 | 16.0 | - | 11.7 | 12.2 | 12.7 | - | 7.4 | - | - | 5.1 | 5.2 | 5.4 | 5.5 | 2.6 | - | - | - | - | - | 3.4 | 3.6 | 3.7 | 2.4 | 2.5 | 2.6 | 2.6 | 2.7 | 2.8 | 2.9 | 3.0 | 3.1 | 3.2 |
| Operating Lease Liabilities Non-Current | 21.3 | 22.2 | 22.8 | 20.1 | 21.1 | 19.2 | 18.8 | 18.4 | 17.1 | 17.6 | 17.4 | 13.7 | 12.7 | 13.0 | 13.8 | 11.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3.3 | 3.8 | 4.0 | 3.3 | 3.8 | 4.4 | 4.4 | 4.6 | 5.1 | 5.4 | 4.9 | 3.1 | 3.3 | 3.5 | 2.3 | 2.6 | 2.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.3 | 1.1 | 1.2 | 1.3 | 1.2 | 1.0 | 1.7 | 1.7 | 0.7 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 282.1 | 264.6 | 278.0 | 280.7 | 280.7 | 292.3 | 262.4 | 290.6 | 228.2 | 255.5 | 259.3 | 267.8 | 223.4 | 236.2 | 196.3 | 99.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 106.7 | 109.0 | 108.5 | 108.1 | 106.9 | 108.6 | 108.6 | 107.4 | 106.1 | 105.6 | 104.8 | 102.0 | 98.2 | 96.2 | 96.8 | 86.3 | 83.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 30.9 | 30.9 | 30.9 | 30.9 | 30.9 | 30.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 112.4 | 114.1 | 113.1 | 113.2 | 111.4 | 112.4 | 111.7 | 110.0 | 108.0 | 106.9 | 104.2 | 100.9 | 97.1 | 94.7 | 92.8 | 82.0 | 79.6 | |||||||||||||||||||||||
| Total Equity | 112.4 | 114.1 | 113.1 | 113.2 | 111.4 | 112.4 | 111.7 | 110.0 | 108.0 | 106.9 | 104.2 | 100.9 | 97.1 | 94.7 | 92.8 | 82.0 | 79.6 | 77.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5.5 | 5.5 | 5.5 | 5.4 | 5.3 | 5.2 | 5.2 | 23.3 | 20.5 | 2.0 | 13.6 | 15.0 | 15.5 | 1.6 | 9.0 | 0.6 | 0.6 | 5.6 | 5.8 | 5.9 | 6.0 | 3.1 | 0.5 | 0.5 | 0.5 | 0.5 | 0.8 | 4.2 | 4.5 | 4.8 | 2.7 | 2.8 | 2.9 | 3.0 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 | 3.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 130.2 | 142.8 | 127.4 | 154.8 | 148.0 | 178.3 | 135.8 | 173.6 | 123.2 | 170.7 | 169.0 | 168.5 | 129.9 | 192.0 | 139.0 | 85.1 | 96.0 | 89.4 | ||||||||||||||||||||||
| Book Value | 112.4 | 114.1 | 113.1 | 113.2 | 111.4 | 112.4 | 111.7 | 110.0 | 108.0 | 106.9 | 104.2 | 100.9 | 97.1 | 94.7 | 92.8 | 82.0 | 79.6 | 77.6 | ||||||||||||||||||||||
| Tangible Book Value | 102.6 | 104.2 | 103.1 | 103.1 | 101.1 | 102.0 | 101.2 | 99.3 | 97.2 | 96.0 | 93.1 | 89.7 | 85.7 | 87.4 | 85.5 | 77.1 | 74.6 | |||||||||||||||||||||||
| 5.8 |
| 6.2 |
| 7.9 |
| 2.1 |
| 7.3 |
| 7.0 |
| 8.5 |
| 7.1 |
| 10.6 |
| 7.3 |
| 9.3 |
| 4.9 |
| 10.1 |
| 3.0 |
| 8.0 |
| 4.2 |
| 7.8 |
| 7.8 |
| 6.6 |
| 8.6 |
| 5.4 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.3 |
| 136.6 |
| 138.6 |
| 120.9 |
| 105.9 |
| 136.0 |
| 123.5 |
| 120.5 |
| 103.6 |
| 134.8 |
| 112.5 |
| 93.7 |
| 97.4 |
| 116.0 |
| 95.3 |
| 108.9 |
| 88.8 |
| 108.3 |
| 89.6 |
| 83.0 |
| 84.4 |
| 89.3 |
| 91.9 |
| 91.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 16.0 |
| 16.4 |
| 16.7 |
| 17.2 |
| 17.5 |
| 18.2 |
| 18.3 |
| 18.3 |
| 17.7 |
| 17.4 |
| 16.9 |
| 16.3 |
| 15.8 |
| 13.7 |
| 13.6 |
| 13.0 |
| 13.3 |
| 12.9 |
| 12.4 |
| 12.4 |
| 12.6 |
| 12.4 |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 7.8 |
| 7.6 |
| 7.2 |
| 6.7 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.6 |
| 3.6 |
| 3.7 |
| 3.8 |
| 3.8 |
| 3.9 |
| 16.9 |
| 17.8 |
| 17.1 |
| 17.6 |
| 18.7 |
| 18.9 |
| 19.7 |
| 19.7 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.4 |
| 188.8 |
| 171.5 |
| 157.7 |
| 188.0 |
| 176.9 |
| 163.9 |
| 147.6 |
| 157.7 |
| 137.9 |
| 118.7 |
| 121.8 |
| 140.0 |
| 119.1 |
| 132.6 |
| 111.9 |
| 131.8 |
| 112.7 |
| 105.7 |
| 107.0 |
| 112.3 |
| 114.7 |
| 114.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.1 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 5.5 |
| 5.5 |
| 5.7 |
| 5.8 |
| 5.6 |
| 5.5 |
| 5.4 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| 8.7 |
| 11.1 |
| 8.3 |
| 7.1 |
| 6.7 |
| 6.6 |
| 8.6 |
| 8.6 |
| 7.1 |
| 7.7 |
| 8.6 |
| 8.1 |
| 6.7 |
| 6.7 |
| 7.6 |
| 7.1 |
| 6.3 |
| 5.7 |
| 6.8 |
| 6.8 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.4 |
| 38.3 |
| 47.1 |
| 46.4 |
| 41.2 |
| 37.4 |
| 41.9 |
| 37.3 |
| 38.7 |
| 31.8 |
| 31.6 |
| 35.2 |
| 31.2 |
| 27.2 |
| 34.4 |
| 30.9 |
| 27.6 |
| 24.3 |
| 29.6 |
| 28.2 |
| 26.6 |
| 23.5 |
| 28.9 |
| 29.0 |
| 25.0 |
| 11.7 |
| 12.7 |
| 12.0 |
| 12.4 |
| 13.6 |
| 14.0 |
| 14.6 |
| 14.6 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.6 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.9 |
| 2.0 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.1 |
| 1.8 |
| 1.7 |
| 1.9 |
| 1.9 |
| 2.3 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.0 |
| 3.8 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.2 |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.1 |
| 110.8 |
| 117.4 |
| 103.7 |
| 92.2 |
| 123.2 |
| 112.9 |
| 101.3 |
| 85.6 |
| 97.0 |
| 72.5 |
| 53.8 |
| 56.2 |
| 75.4 |
| 55.4 |
| 62.6 |
| 41.4 |
| 63.6 |
| 45.4 |
| 38.6 |
| 40.3 |
| 46.5 |
| 52.5 |
| 52.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.6 |
| 77.3 |
| 73.7 |
| 71.4 |
| 71.4 |
| 68.7 |
| 67.2 |
| 66.6 |
| 66.4 |
| 66.8 |
| 66.2 |
| 64.8 |
| 63.8 |
| 63.0 |
| 62.3 |
| 62.1 |
| 60.9 |
| 60.0 |
| 59.8 |
| 59.4 |
| 58.7 |
| 57.2 |
| 55.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.9 |
| 30.9 |
| 30.9 |
| 30.9 |
| 28.9 |
| 28.9 |
| 28.8 |
| 28.8 |
| 24.5 |
| 24.5 |
| 22.2 |
| 21.3 |
| 21.3 |
| 14.2 |
| 13.6 |
| 13.6 |
| 13.5 |
| 13.5 |
| 13.5 |
| 12.5 |
| 11.7 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.6 |
| 71.4 |
| 67.8 |
| 65.6 |
| 64.8 |
| 64.0 |
| 62.6 |
| 62.0 |
| 60.8 |
| 65.4 |
| 64.8 |
| 65.7 |
| 64.6 |
| 63.7 |
| 70.1 |
| 70.5 |
| 68.2 |
| 67.3 |
| 67.1 |
| 66.7 |
| 65.8 |
| 62.2 |
| 62.0 |
| 71.4 |
| 67.8 |
| 65.6 |
| 64.8 |
| 64.0 |
| 62.6 |
| 62.0 |
| 60.8 |
| 65.4 |
| 64.8 |
| 65.7 |
| 64.6 |
| 63.7 |
| 70.1 |
| 70.5 |
| 68.2 |
| 67.3 |
| 67.1 |
| 66.7 |
| 65.8 |
| 62.2 |
| 62.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.3 |
| 79.7 |
| 68.5 |
| 94.1 |
| 86.2 |
| 81.8 |
| 71.8 |
| 103.3 |
| 77.3 |
| 62.5 |
| 70.2 |
| 81.6 |
| 64.4 |
| 81.3 |
| 64.4 |
| 78.8 |
| 61.4 |
| 56.4 |
| 60.9 |
| 60.4 |
| 62.9 |
| 66.5 |
| 71.4 |
| 67.8 |
| 65.6 |
| 64.8 |
| 64.0 |
| 62.6 |
| 62.0 |
| 60.8 |
| 65.4 |
| 64.8 |
| 65.7 |
| 64.6 |
| 63.7 |
| 70.1 |
| 70.5 |
| 68.2 |
| 67.3 |
| 67.1 |
| 66.7 |
| 65.8 |
| 62.2 |
| 62.0 |
| 72.7 |
| 66.5 |
| 62.8 |
| 60.6 |
| 59.9 |
| 59.0 |
| 57.6 |
| 57.0 |
| 55.8 |
| 57.6 |
| 57.0 |
| 57.8 |
| 56.7 |
| 53.9 |
| 60.3 |
| 60.7 |
| 58.3 |
| 57.4 |
| 57.1 |
| 56.7 |
| 55.6 |
| 52.0 |
| 51.7 |