| (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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2.3 | - | 3.4 | 4.4 | 4.8 | - | 1.1 | 0.1 | 0.1 | - | - | - | - | - | - | |||||||||||||||||||||||||
| (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 | 3.2 | 0.0 | - | - | - | 1.9 | 0.8 | 0.0 | 0.0 | 0.1 | 0.3 | 0.4 | 0.3 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 3.2 | 0.0 | - | - | - | 1.9 | 0.8 | 0.0 | 0.0 | 0.1 | 0.3 | 0.4 | 0.3 | 0.5 | 0.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 23.0 | 23.3 | 23.7 | 25.0 | 40.3 | 32.9 | 37.1 | 42.5 | 46.5 | 43.6 | 50.8 | 50.5 | 44.1 | 32.5 | 29.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 66.4 | 66.9 | 76.2 | 83.7 | 82.7 | 67.9 | 95.5 | 105.2 | 113.7 | 97.2 | 115.1 | 104.2 | 93.2 | 72.2 | 63.9 | 58.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 237.7 | 236.3 | 258.5 | 262.2 | 250.0 | 246.5 | 240.5 | 206.9 | 194.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 22.8 | 14.9 | 13.9 | 14.2 | 16.7 | 15.1 | 16.1 | 17.8 | 18.5 | 20.7 | 26.5 | 22.1 | 21.7 | 14.9 | 14.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 25.1 | 28.5 | 78.3 | 94.7 | 73.7 | 72.0 | 81.7 | 120.3 | 123.4 | 98.3 | 115.9 | 117.2 | 101.8 | 80.2 | 65.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | 43.7 | 45.1 | 46.6 | 45.8 | 45.7 | 45.5 | 45.0 | 37.3 | 36.5 | 36.1 | 47.8 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 25.1 | 28.5 | 78.3 | 94.7 | 77.1 | 78.2 | 88.4 | 128.0 | 133.3 | 108.4 | 126.0 | 126.2 | 108.0 | 84.2 | 68.1 | 65.2 | ||
| - |
| 1.2 |
| 2.4 |
| 1.5 |
| 1.9 |
| 0.0 |
| 0.4 |
| 0.0 |
| 0.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.3 | - | 3.4 | 4.4 | 4.8 | - | 1.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | 1.2 | 2.4 | 1.5 | 1.9 | 0.0 | 0.4 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 26.6 | 23.0 | 26.3 | 28.9 | 27.9 | 23.3 | 26.6 | 28.0 | 28.2 | 23.7 | 28.1 | 30.0 | 25.0 | 36.0 | 38.5 | 40.3 | 42.0 | 51.5 | 40.6 | 32.9 | 38.7 | 32.0 | 38.2 | 37.1 | 45.0 | 47.4 | 43.5 | 42.5 | 49.0 | 49.4 | 47.9 | 46.5 | 50.7 | 51.2 | 43.6 | 47.6 | 46.1 | 45.7 | 50.8 | 53.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 68.1 | 66.4 | 68.5 | 67.4 | 66.7 | 66.9 | 76.8 | 76.1 | 75.0 | 76.2 | 79.9 | 83.7 | 83.7 | 87.0 | 85.9 | 82.7 | 83.2 | 91.4 | 89.7 | 67.9 | 86.9 | 90.0 | 98.2 | 95.5 | 98.5 | 104.2 | 103.8 | 105.2 | 118.2 | 122.4 | 117.0 | 113.7 | 122.9 | 103.5 | 97.2 | 108.0 | 106.2 | 108.9 | 115.1 | 114.9 |
| Prepaid Expenses | 6.2 | 5.4 | 6.6 | 6.0 | 6.2 | 5.6 | 8.2 | 10.9 | 10.8 | 12.2 | 12.2 | 13.2 | 10.2 | 12.4 | 7.9 | 9.9 | 6.1 | 5.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 106.5 | 97.9 | 104.8 | 106.6 | 105.6 | 95.8 | 112.8 | 115.3 | 114.4 | 112.4 | 120.7 | 127.8 | 119.9 | 138.8 | 138.0 | 140.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 221.8 | 239.8 | 238.2 | 214.6 | 238.2 | 237.8 | 236.3 | 236.3 | 257.0 | 256.8 | 255.6 | 258.5 | 261.1 | 262.2 | 262.9 | 262.2 | 261.4 | 253.7 | 250.0 | 248.7 | 247.4 | 247.4 | 246.5 | 245.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 172.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 49.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 22.5 | 23.6 | 24.7 | 26.1 | 24.5 | 25.4 | 26.5 | 27.4 | 28.2 | 29.0 | 18.8 | 20.0 | 20.6 | 21.0 | 21.7 | 22.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 17.3 | 19.5 | 19.1 | 18.9 | 17.4 | 19.9 | 19.1 | 18.3 | 18.0 | 17.1 | 15.4 | 14.8 | 16.0 | 17.2 | 20.0 | 21.1 | 20.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 179.2 | 175.2 | 183.9 | 188.4 | 185.4 | 175.9 | 194.7 | 198.5 | 199.7 | 191.2 | 197.1 | 207.8 | 202.9 | 226.8 | 229.1 | 235.5 | 235.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 26.1 | 22.8 | 26.8 | 26.3 | 26.0 | 14.9 | 18.9 | 19.4 | 21.8 | 13.9 | 18.9 | 17.0 | 14.2 | 19.2 | 18.0 | 16.7 | 21.4 | 27.7 | 25.3 | 15.1 | 22.1 | 19.8 | 18.0 | 16.1 | 21.2 | 27.5 | 19.6 | 17.8 | 20.2 | 27.4 | 23.2 | 18.5 | 24.1 | 25.3 | 20.7 | 23.8 | 24.3 | 22.6 | 26.5 | 27.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.8 | 4.6 | 4.5 | 4.4 | 3.7 | 3.8 | 3.9 | 3.8 | 3.7 | 3.7 | 2.8 | 2.8 | 2.8 | 2.5 | 2.5 | 2.5 | ||||||||||||||||||||||||
| Accrued Expenses | 17.0 | 16.0 | 17.4 | 15.1 | 14.9 | 15.1 | 17.9 | 17.4 | 17.4 | 16.6 | 18.9 | 17.9 | 17.7 | 21.4 | 23.1 | 26.2 | 25.3 | 31.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 108.3 | 101.1 | 105.6 | 104.3 | 103.8 | 88.7 | 44.4 | 44.8 | 47.9 | 39.6 | 45.1 | 43.8 | 41.7 | 48.4 | 48.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 24.6 | 25.1 | 25.5 | 26.1 | 26.7 | 28.5 | 83.7 | 82.7 | 80.6 | 78.3 | 92.7 | 99.6 | 94.7 | 83.5 | 78.3 | 73.7 | 57.7 | 73.4 | 70.7 | 72.0 | 68.3 | 73.1 | 83.9 | 81.7 | 117.0 | 120.8 | 125.7 | 120.3 | 132.7 | 130.2 | 125.6 | 123.4 | 128.8 | 110.8 | 98.3 | 106.4 | 108.3 | 115.9 | 115.9 | 121.8 |
| Operating Lease Liabilities Non-Current | 19.0 | 20.2 | 21.4 | 22.6 | 21.5 | 22.3 | 23.2 | 24.2 | 25.1 | 25.9 | 16.7 | 17.9 | 18.8 | 19.5 | 20.1 | 20.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 14.1 | 16.7 | 16.1 | 16.1 | 15.5 | 16.7 | 16.5 | 15.8 | 15.5 | 14.6 | 13.1 | 13.0 | 12.5 | 12.7 | 14.4 | 16.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 169.3 | 166.4 | 172.2 | 172.6 | 170.8 | 159.7 | 171.4 | 171.2 | 172.7 | 161.9 | 171.2 | 178.1 | 171.4 | 167.8 | 165.9 | 169.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 44.4 | 44.4 | 44.3 | 43.7 | 44.8 | 44.8 | 44.8 | 45.1 | 46.6 | 46.6 | 46.5 | 46.6 | 46.6 | 46.5 | 46.4 | 45.8 | 45.8 | 45.8 | 45.7 | 45.8 | 45.8 | 45.7 | 45.5 | 45.4 |
| Additional Paid In Capital | 159.6 | 160.3 | 160.3 | 160.1 | 160.0 | 159.9 | 159.7 | 158.9 | 158.2 | 159.1 | 158.9 | 158.7 | 158.3 | 156.7 | 157.0 | 157.7 | 157.5 | |||||||||||||||||||||||
| Retained Earnings | (196.2) | (197.3) | (194.3) | (190.2) | (191.4) | (189.7) | (182.5) | (178.6) | (179.2) | (176.7) | (179.9) | (175.7) | (173.8) | (146.6) | (142.1) | (138.7) | (132.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 10.0 | 8.8 | 11.8 | 15.8 | 14.6 | 16.2 | 23.3 | 27.3 | 26.9 | 29.3 | 25.9 | 29.7 | 31.5 | 59.0 | 63.2 | 66.4 | 72.3 | |||||||||||||||||||||||
| Total Equity | 10.0 | 8.8 | 11.8 | 15.8 | 14.6 | 16.2 | 23.3 | 27.3 | 26.9 | 29.3 | 25.9 | 29.7 | 31.5 | 59.0 | 63.2 | 66.4 | 72.3 | 65.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 24.6 | 25.1 | 25.5 | 26.1 | 26.7 | 28.5 | 83.7 | 82.7 | 80.6 | 78.3 | 92.7 | 99.6 | 94.7 | 83.5 | 78.3 | 73.7 | 57.7 | 73.4 | 70.7 | 72.0 | 68.3 | 73.1 | 83.9 | 81.7 | 117.0 | 120.8 | 125.7 | 120.3 | 132.7 | 130.2 | 125.6 | 123.4 | 128.8 | 110.8 | 98.3 | 106.4 | 108.3 | 125.6 | 126.0 | 131.2 |
| Net debt | 22.3 | - | 22.1 | 21.7 | 21.9 | - | 82.7 | 82.6 | 80.6 | - | - | - | - | - | - | - | 56.5 | 71.0 | 69.2 | |||||||||||||||||||||
| Working Capital | (1.9) | (3.1) | (0.8) | 2.3 | 1.9 | 7.1 | 68.4 | 70.5 | 66.4 | 72.8 | 75.5 | 84.0 | 78.2 | 90.4 | 89.0 | 86.2 | 77.1 | 83.6 | ||||||||||||||||||||||
| Book Value | 10.0 | 8.8 | 11.8 | 15.8 | 14.6 | 16.2 | 23.3 | 27.3 | 26.9 | 29.3 | 25.9 | 29.7 | 31.5 | 59.0 | 63.2 | 66.4 | 72.3 | 65.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| 0.2 |
| 0.1 |
| 0.1 |
| 31.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.4 | 5.6 | 12.2 | 10.2 | 9.9 | 8.0 | 6.2 | 5.2 | 4.7 | 4.4 | 3.4 | 6.0 | 5.6 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 5.2 | 4.2 | 1.7 | 1.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 97.9 | 95.8 | 112.4 | 119.9 | 140.4 | 134.2 | 139.6 | 153.0 | 164.8 | 145.4 | 169.6 | 161.1 | 149.8 | 115.1 | 101.0 | 96.9 | - | - |
| 183.8 |
| 178.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 179.8 | 170.9 | 174.4 | 168.4 | 157.2 | 145.3 | 138.0 | 132.4 | 125.2 | 116.3 | 107.8 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 57.9 | 65.4 | 84.1 | 93.8 | 92.8 | 101.1 | 102.5 | 74.5 | 69.5 | 67.5 | 70.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 1.7 | 0.0 | 0.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | 0.0 | 2.5 | 2.8 | 3.1 | 3.4 | 2.5 | 0.4 | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 23.6 | 25.4 | 29.0 | 20.6 | 22.5 | 21.2 | 24.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 19.5 | 19.9 | 17.1 | 16.0 | 21.1 | 17.0 | 17.8 | 15.7 | 19.4 | 24.7 | 21.0 | 20.1 | 24.6 | 17.2 | 14.4 | 13.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 175.2 | 175.9 | 191.2 | 202.9 | 235.5 | 233.7 | 247.7 | 252.8 | 283.9 | 269.0 | 298.2 | 290.4 | 248.9 | 201.8 | 182.9 | 180.9 | - | - |
| 14.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | 3.4 | 6.1 | 6.7 | 7.8 | 9.8 | 10.1 | 10.1 | 9.1 | 6.2 | 4.1 | 2.7 | 7.1 | - | - |
| Deferred Revenue Current | 0.9 | 0.7 | 1.0 | 1.1 | 1.3 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.6 | 3.8 | 3.7 | 2.8 | 2.5 | 3.1 | 3.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 16.0 | 15.1 | 16.6 | 17.7 | 26.2 | 19.5 | 25.4 | 30.9 | 31.4 | 32.8 | 34.3 | 29.3 | 26.2 | 19.1 | 17.2 | 18.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 101.1 | 88.7 | 39.6 | 41.7 | 54.2 | 55.3 | 51.4 | 56.4 | 59.7 | 63.6 | 71.0 | 60.5 | 54.1 | 38.1 | 34.6 | 40.4 | - | - |
| 58.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 20.2 | 22.3 | 25.9 | 18.8 | 20.7 | 18.6 | 22.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 9.4 | 4.1 | 3.8 | 4.8 | - | - | - |
| Pension Obligations | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 0.7 | 0.7 | - | - | - |
| Other Non-Current Liabilities | 16.7 | 16.7 | 14.6 | 12.5 | 16.0 | 17.6 | 19.3 | 17.1 | 21.5 | 20.0 | 20.5 | 19.8 | 18.2 | 15.6 | 13.8 | 15.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 166.4 | 159.7 | 161.9 | 171.4 | 169.1 | 169.9 | 174.4 | 193.8 | 204.6 | 181.9 | 207.4 | 197.5 | 178.1 | 137.7 | 118.6 | 118.5 | - | - |
| - |
| - |
| Additional Paid In Capital | 160.3 | 159.9 | 159.1 | 158.3 | 157.7 | 158.3 | 157.5 | 156.4 | 157.1 | 156.4 | 155.7 | 155.1 | 137.2 | 136.7 | 136.7 | 137.2 | - | - |
| Retained Earnings | (197.3) | (189.7) | (176.7) | (173.8) | (138.7) | (140.3) | (131.1) | (146.4) | (125.0) | (115.7) | (110.4) | (108.0) | (106.6) | (111.8) | (110.9) | (66.8) | - | - |
| Accumulated Other Comprehensive Income | 0.3 | 0.3 | 0.3 | 0.2 | 0.0 | (0.5) | (0.8) | (0.1) | (1.3) | (2.0) | (2.6) | (1.5) | 0.2 | (0.2) | (0.1) | (0.0) | 0.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (58.5) | (58.4) | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8.8 | 16.2 | 29.3 | 31.5 | 66.4 | 63.8 | 73.2 | 59.0 | 79.3 | 87.1 | 90.8 | 93.0 | 70.8 | 64.0 | 64.4 | 62.4 | 66.3 | 106.6 |
| Total Equity | 8.8 | 0.3 | 0.3 | 0.2 | 0.0 | (0.5) | 73.2 | 59.0 | 79.3 | 87.1 | 90.8 | 93.0 | 70.8 | 64.0 | 64.4 | 62.4 | 66.3 | 106.6 |
| - |
| - |
| Net debt | 21.9 | 28.5 | - | - | - | 76.2 | 87.6 | 128.0 | 133.2 | 108.2 | 125.8 | 125.8 | 107.7 | 83.7 | 67.8 | 65.0 | - | - |
| Working Capital | (3.1) | 7.1 | 72.8 | 78.2 | 86.2 | 78.9 | 88.2 | 96.5 | 105.1 | 81.7 | 98.6 | 100.6 | 95.7 | 77.0 | 66.4 | 56.5 | - | - |
| Book Value | 8.8 | 16.2 | 29.3 | 31.5 | 66.4 | 63.8 | 73.2 | 59.0 | 79.3 | 87.1 | 90.8 | 93.0 | 70.8 | 64.0 | 64.4 | 62.4 | 66.3 | 106.6 |
| Tangible Book Value | - | - | - | - | - | 63.8 | 73.2 | 59.0 | 73.4 | 81.0 | 84.3 | 86.2 | 64.9 | 62.0 | 64.4 | 62.4 | - | - |
| 6.9 |
| 8.0 |
| 5.0 |
| 6.8 |
| 8.5 |
| 6.2 |
| 7.2 |
| 6.5 |
| 6.4 |
| 5.2 |
| 8.6 |
| 7.2 |
| 5.8 |
| 4.7 |
| 4.4 |
| 4.6 |
| 4.4 |
| 4.8 |
| 6.2 |
| 5.8 |
| 3.4 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.9 |
| 150.8 |
| 138.7 |
| 134.2 |
| 130.7 |
| 129.1 |
| 145.0 |
| 139.6 |
| 150.7 |
| 158.1 |
| 153.8 |
| 153.0 |
| 175.8 |
| 179.0 |
| 170.7 |
| 164.8 |
| 178.1 |
| 159.4 |
| 145.4 |
| 160.4 |
| 158.6 |
| 160.7 |
| 169.6 |
| 187.3 |
| 184.8 |
| 182.3 |
| 161.7 |
| 178.1 |
| 175.4 |
| 173.1 |
| 170.9 |
| 178.4 |
| 176.3 |
| 173.6 |
| 174.4 |
| 174.3 |
| 173.0 |
| 171.4 |
| 168.4 |
| 165.6 |
| 160.2 |
| 157.2 |
| 154.0 |
| 150.8 |
| 148.5 |
| 145.3 |
| 143.1 |
| 55.0 |
| 56.0 |
| 52.9 |
| 60.2 |
| 62.5 |
| 63.3 |
| 65.4 |
| 78.6 |
| 80.5 |
| 82.1 |
| 84.1 |
| 86.8 |
| 89.1 |
| 91.5 |
| 93.8 |
| 95.8 |
| 93.5 |
| 92.8 |
| 94.7 |
| 96.6 |
| 98.9 |
| 101.1 |
| 102.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.1 |
| 18.3 |
| 20.3 |
| 21.2 |
| 21.2 |
| 22.9 |
| 23.7 |
| 24.0 |
| 24.8 |
| 7.8 |
| 8.4 |
| 9.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.8 |
| 18.9 |
| 17.0 |
| 17.6 |
| 16.5 |
| 14.9 |
| 17.8 |
| 17.1 |
| 17.3 |
| 17.5 |
| 15.7 |
| 18.9 |
| 18.1 |
| 19.4 |
| 19.4 |
| 25.9 |
| 25.4 |
| 24.7 |
| 23.9 |
| 23.1 |
| 22.9 |
| 21.0 |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246.0 |
| 234.8 |
| 233.7 |
| 231.3 |
| 231.8 |
| 247.1 |
| 247.7 |
| 254.2 |
| 264.2 |
| 262.3 |
| 252.8 |
| 287.2 |
| 291.9 |
| 287.4 |
| 283.9 |
| 305.7 |
| 284.4 |
| 269.0 |
| 285.3 |
| 284.6 |
| 288.9 |
| 298.2 |
| 312.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 10.1 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 3.3 |
| 3.3 |
| 3.1 |
| 3.3 |
| 3.3 |
| 3.2 |
| 3.2 |
| 1.8 |
| 2.0 |
| 2.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 19.5 |
| 27.4 |
| 26.9 |
| 27.9 |
| 25.4 |
| 33.7 |
| 31.0 |
| 29.6 |
| 30.9 |
| 32.0 |
| 30.9 |
| 31.1 |
| 31.4 |
| 34.3 |
| 31.6 |
| 32.8 |
| 35.8 |
| 34.2 |
| 34.5 |
| 34.3 |
| 34.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.2 |
| 65.8 |
| 67.2 |
| 62.4 |
| 55.3 |
| 58.5 |
| 56.0 |
| 55.8 |
| 51.4 |
| 63.8 |
| 66.9 |
| 58.2 |
| 56.4 |
| 60.8 |
| 66.3 |
| 63.4 |
| 59.7 |
| 68.1 |
| 66.8 |
| 63.6 |
| 68.9 |
| 67.9 |
| 66.7 |
| 71.0 |
| 71.7 |
| 16.3 |
| 17.8 |
| 18.6 |
| 18.6 |
| 20.2 |
| 21.0 |
| 21.4 |
| 22.1 |
| 6.4 |
| 6.8 |
| 7.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| 22.0 |
| 21.1 |
| 17.6 |
| 20.3 |
| 19.1 |
| 16.7 |
| 19.3 |
| 19.0 |
| 19.3 |
| 19.0 |
| 17.1 |
| 19.5 |
| 19.0 |
| 20.8 |
| 21.5 |
| 20.8 |
| 19.8 |
| 20.0 |
| 22.2 |
| 21.5 |
| 20.9 |
| 20.5 |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.8 |
| 180.4 |
| 172.8 |
| 169.9 |
| 167.2 |
| 169.1 |
| 177.7 |
| 174.4 |
| 206.3 |
| 213.8 |
| 210.2 |
| 193.8 |
| 213.0 |
| 215.4 |
| 209.8 |
| 204.6 |
| 217.7 |
| 197.4 |
| 181.9 |
| 197.5 |
| 197.7 |
| 203.6 |
| 207.4 |
| 221.7 |
| 157.4 |
| 157.4 |
| 158.3 |
| 157.7 |
| 157.7 |
| 157.6 |
| 157.5 |
| 156.8 |
| 156.6 |
| 156.6 |
| 156.4 |
| 156.8 |
| 156.6 |
| 156.5 |
| 157.1 |
| 156.9 |
| 156.5 |
| 156.4 |
| 156.1 |
| 155.8 |
| 155.4 |
| 155.7 |
| 155.4 |
| (139.0) |
| (142.3) |
| (140.3) |
| (140.0) |
| (140.9) |
| (133.8) |
| (131.1) |
| (156.8) |
| (154.3) |
| (153.1) |
| (146.4) |
| (132.7) |
| (129.7) |
| (127.9) |
| (125.0) |
| (115.7) |
| (116.3) |
| (115.7) |
| (112.9) |
| (113.5) |
| (115.1) |
| (110.4) |
| (109.9) |
| (0.1) |
| (0.2) |
| (0.3) |
| (0.5) |
| (1.0) |
| (1.5) |
| (1.7) |
| (0.8) |
| (1.1) |
| (1.1) |
| (0.5) |
| (0.1) |
| 0.6 |
| 0.2 |
| (0.3) |
| (1.3) |
| (1.6) |
| (1.7) |
| (2.0) |
| (3.7) |
| (3.9) |
| (3.3) |
| (2.6) |
| (2.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.6 |
| 62.0 |
| 63.8 |
| 64.1 |
| 62.7 |
| 69.5 |
| 73.2 |
| 47.9 |
| 50.4 |
| 52.1 |
| 59.0 |
| 74.1 |
| 76.5 |
| 77.6 |
| 79.3 |
| 88.0 |
| 86.9 |
| 87.1 |
| 87.8 |
| 86.9 |
| 85.3 |
| 90.8 |
| 90.7 |
| 62.0 |
| 63.8 |
| 64.1 |
| 62.7 |
| 69.5 |
| 73.2 |
| 47.9 |
| 50.4 |
| 52.1 |
| 59.0 |
| 74.1 |
| 76.5 |
| 77.6 |
| 79.3 |
| 88.0 |
| 86.9 |
| 87.1 |
| 87.8 |
| 86.9 |
| 85.3 |
| 90.8 |
| 90.7 |
| 70.1 |
| 68.2 |
| 72.7 |
| 83.9 |
| 80.9 |
| 117.0 |
| 120.8 |
| 125.7 |
| 120.2 |
| 132.7 |
| 130.2 |
| 125.6 |
| 123.4 |
| 128.6 |
| 110.7 |
| 98.1 |
| 106.3 |
| 108.2 |
| 125.3 |
| 125.8 |
| 131.0 |
| 76.3 |
| 78.9 |
| 72.2 |
| 73.1 |
| 89.2 |
| 88.2 |
| 86.8 |
| 91.2 |
| 95.5 |
| 96.5 |
| 115.0 |
| 112.7 |
| 107.3 |
| 105.1 |
| 110.0 |
| 92.6 |
| 81.7 |
| 91.6 |
| 90.6 |
| 94.0 |
| 98.6 |
| 115.6 |
| 62.0 |
| 63.8 |
| 64.1 |
| 62.7 |
| 69.5 |
| 73.2 |
| 47.9 |
| 50.4 |
| 52.1 |
| 59.0 |
| 74.1 |
| 76.5 |
| 77.6 |
| 79.3 |
| 88.0 |
| 86.9 |
| 87.1 |
| 87.8 |
| 86.9 |
| 85.3 |
| 90.8 |
| 90.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.5 |
| 70.8 |
| 71.8 |
| 73.4 |
| 82.1 |
| 80.9 |
| 81.0 |
| 81.6 |
| 80.5 |
| 79.0 |
| 84.3 |
| 84.2 |