| (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 | 0.7 | 0.8 | 8.6 | 17.4 | 4.5 | 6.1 | 4.7 | 2.7 | 3.9 | 4.9 | 5.3 | 3.5 | 1.5 | 2.6 | 1.4 | 1.3 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 | 0.7 | 0.9 | 0.7 | 1.4 | 1.8 | 0.6 | 0.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.7 | 0.8 | 8.6 | 17.4 | 4.5 | 6.1 | 4.7 | 2.7 | 3.9 | 4.9 | 5.3 | 3.5 | 1.5 | 2.6 | 1.4 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 65.9 | 53.3 | 46.7 | 44.6 | 33.9 | 29.7 | 31.7 | 27.0 | 21.3 | 18.8 | 15.5 | 17.8 | 14.4 | 14.0 | 12.3 | |
| Current Assets | ||||||||||||||||
| Inventory | 84.0 | 69.6 | 56.3 | 48.8 | 40.4 | 39.5 | 37.3 | 30.5 | 26.5 | 21.5 | 16.7 | 14.9 | 14.3 | 12.2 | 11.4 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 51.6 | 50.3 | 22.8 | 21.8 | 20.1 | 19.2 | 13.3 | 18.8 | 17.2 | 8.5 | 8.2 | 7.6 | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 4.1 | 4.2 | 4.3 | 4.5 | 4.6 | 4.8 | 6.1 | 8.2 | 12.2 | 0.0 | 0.0 | 1.7 | 6.5 | 12.5 | 14.5 | - |
| 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 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 4.2 | 4.3 | 4.5 | 4.5 | 4.6 | 4.8 | 6.1 | 8.2 | 12.2 | 0.0 | 0.0 | 1.7 | 6.5 | 12.5 | 14.5 | - |
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 5.1 | 0.5 | 0.7 | 7.3 | 0.5 | 0.6 | 0.8 | 0.7 | 4.0 | 6.5 | 8.6 | 1.3 | 5.3 | 14.0 | 17.4 | |||||||||||||||||||||||||
| 1.3 |
| - |
| Prepaid Expenses | 5.0 | 3.5 | 3.8 | 5.0 | 6.8 | 5.1 | 4.2 | 1.6 | 0.5 | 1.1 | 0.6 | 1.1 | 0.6 | 0.5 | 0.3 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 186.0 | 142.0 | 142.6 | 119.8 | 89.4 | 84.7 | 80.4 | 65.6 | 54.5 | 48.3 | 39.9 | 38.0 | 40.2 | 31.5 | 29.0 | - |
| - |
| - |
| Accumulated Depreciation | 16.9 | 15.2 | 14.7 | 13.3 | 11.8 | 10.4 | 9.6 | 8.9 | 7.9 | 7.1 | 6.6 | 6.0 | - | - | - | - |
| Property,Plant & Equipment Net | 34.7 | 35.1 | 8.0 | 8.5 | 8.3 | 8.8 | 3.7 | 9.8 | 9.3 | 1.4 | 1.6 | 1.6 | 1.4 | 1.1 | 1.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6.8 | 7.5 | 10.0 | 10.4 | 11.1 | 12.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 2.1 | 2.6 | - |
| Other Non-Current Assets | 2.7 | 4.0 | 1.7 | 1.0 | 1.7 | 1.4 | 1.9 | 1.6 | 2.1 | 0.9 | 1.1 | 1.0 | 2.3 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 230.2 | 188.5 | 162.2 | 139.7 | 110.4 | 107.8 | 92.9 | 77.1 | 65.8 | 50.6 | 42.5 | 40.9 | 44.5 | 44.3 | 42.9 | - |
| Short Term Debt | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.8 | 2.7 | 4.0 | 3.4 | 3.1 | 2.7 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | 2.9 | 0.7 | 0.9 | 0.7 | 1.4 | 1.8 | 0.6 | 0.0 | - | - | - |
| Total Current Liabilities | 65.9 | 55.8 | 43.0 | 40.3 | 30.6 | 33.8 | 35.6 | 27.0 | 18.8 | 19.8 | 15.5 | 15.4 | 17.7 | 14.8 | 12.9 | - |
| Operating Lease Liabilities Non-Current | 4.3 | 4.9 | 6.2 | 7.2 | 8.1 | 10.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 74.3 | 64.9 | 53.5 | 51.9 | 43.3 | 48.9 | 41.7 | 35.2 | 30.9 | 19.8 | 15.6 | 17.4 | 26.8 | 29.4 | 30.3 | - |
| Additional Paid In Capital | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | - |
| Retained Earnings | 143.3 | 111.1 | 96.3 | 75.1 | 53.9 | 45.6 | 37.9 | 28.5 | 21.7 | 17.7 | 13.7 | 10.0 | 4.5 | 2.0 | (0.4) | - |
| Accumulated Other Comprehensive Income | 0.1 | 0.1 | 0.0 | 0.2 | 0.8 | 0.8 | 0.9 | 0.9 | 0.7 | 0.7 | 0.9 | 1.1 | 0.8 | 0.5 | 0.6 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 155.9 | 123.6 | 108.7 | 87.7 | 67.1 | 58.8 | 51.2 | 41.9 | 34.8 | 30.8 | 27.0 | 23.5 | 17.7 | 14.9 | 12.6 | 10.8 |
| Total Equity | 155.9 | 123.6 | 108.7 | 87.7 | 67.1 | 58.8 | 51.2 | 41.9 | 34.8 | 30.8 | 27.0 | 23.5 | 17.7 | 14.9 | 12.6 | 10.8 |
| Net debt | 3.5 | 3.5 | (4.1) | (12.9) | 0.1 | (1.3) | 1.4 | 5.5 | 8.3 | (4.9) | (5.2) | (1.8) | 5.0 | 10.0 | 13.1 | - |
| Working Capital | 120.0 | 86.2 | 99.6 | 79.5 | 58.8 | 50.8 | 44.8 | 38.7 | 35.7 | 28.6 | 24.3 | 22.6 | 22.5 | 16.7 | 16.1 | - |
| Book Value | 155.9 | 123.6 | 108.7 | 87.7 | 67.1 | 58.8 | 51.2 | 41.9 | 34.8 | 30.8 | 27.0 | 23.5 | 17.7 | 14.9 | 12.6 | 10.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 5.4 |
| 5.6 |
| 5.6 |
| 4.5 |
| 2.4 |
| 2.8 |
| 6.7 |
| 6.1 |
| 7.2 |
| 5.9 |
| 6.1 |
| 4.7 |
| 5.6 |
| 4.0 |
| 3.3 |
| 2.7 |
| 3.0 |
| 3.3 |
| 4.2 |
| 4.6 |
| 5.4 |
| 5.0 |
| 5.1 |
| 4.9 |
| 5.3 |
| Restricted Cash | 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 | - | 3.2 | 2.9 | 0.1 | 2.4 | 2.8 | 0.7 | 2.3 | 0.8 | 0.2 | 0.9 | 0.8 | 0.6 | 0.6 | 0.7 | 1.7 | 2.5 | 1.9 | 1.4 | 1.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5.1 | 0.5 | 0.7 | 7.3 | 0.5 | 0.6 | 0.8 | 0.7 | 4.0 | 6.5 | 8.6 | 1.3 | 5.3 | 14.0 | 17.4 | 5.4 | 5.6 | 5.6 | 4.5 | 2.4 | 2.8 | 6.7 | 6.1 | 7.2 | 5.9 | 6.1 | 4.7 | 5.6 | 4.0 | 3.3 | 2.7 | 3.0 | 3.3 | 4.2 | 4.6 | 5.4 | 5.0 | 5.1 | 4.9 | 5.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 64.7 | 57.5 | 65.9 | 57.9 | 54.7 | 51.7 | 53.3 | 54.1 | 47.0 | 46.1 | 46.7 | 40.5 | 41.6 | 40.3 | 44.6 | 42.7 | 36.9 | 34.2 | 33.9 | 32.8 | 28.7 | 28.0 | 29.7 | 28.7 | 30.7 | 29.5 | 31.7 | 28.6 | 28.1 | 26.4 | 26.3 | 24.3 | 24.5 | 22.2 | 21.3 | 19.1 | 19.0 | 18.6 | 18.8 | 19.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 91.3 | 88.6 | 84.0 | 82.8 | 79.4 | 75.7 | 69.6 | 67.4 | 63.8 | 60.3 | 56.3 | 56.5 | 53.5 | 53.1 | 48.8 | 47.5 | 44.7 | 42.5 | 40.4 | 40.4 | 40.2 | 39.6 | 39.5 | 41.8 | 40.0 | 39.7 | 37.3 | 36.5 | 35.5 | 33.1 | 30.5 | 29.5 | 28.4 | 26.8 | 26.5 | 26.0 | 24.6 | 23.4 | 21.5 | 19.6 |
| Prepaid Expenses | 6.1 | 6.1 | 5.0 | 3.5 | 4.3 | 4.5 | 3.5 | 3.8 | 3.2 | 4.1 | 3.8 | 3.8 | 3.3 | 5.2 | 5.0 | 7.5 | 8.4 | 11.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 192.2 | 182.5 | 186.0 | 173.5 | 154.0 | 153.0 | 142.0 | 135.5 | 119.6 | 121.2 | 142.6 | 130.5 | 125.5 | 123.3 | 119.8 | 108.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 17.8 | 17.3 | 16.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 35.5 | 35.4 | 34.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 8.6 | 8.9 | 6.8 | 6.7 | 7.2 | 6.9 | 7.5 | 4.5 | 4.7 | 4.2 | 10.0 | 10.4 | 10.7 | 10.6 | 10.4 | 10.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2.9 | 2.7 | 2.7 | 4.0 | 4.0 | 4.0 | 4.0 | 1.5 | 1.5 | 1.8 | 1.7 | 1.1 | 1.4 | 1.1 | 1.0 | 1.4 | 1.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 239.1 | 229.6 | 230.2 | 218.6 | 199.8 | 198.8 | 188.5 | 176.9 | 161.3 | 162.7 | 162.2 | 150.2 | 145.7 | 143.2 | 139.7 | 128.0 | 120.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 3.2 | 0.1 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.3 | 3.2 | 2.8 | 2.7 | 2.7 | 2.6 | 2.7 | 2.1 | 2.2 | 2.1 | 4.0 | 3.8 | 3.7 | 3.6 | 3.4 | 3.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | 9.3 | 8.7 | 9.2 | 8.5 | 8.5 | 1.7 | 1.8 | 2.1 | 1.7 | 1.3 | 1.3 | 1.3 | 1.2 | 2.8 | 3.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 54.3 | 54.2 | 65.9 | 63.0 | 53.8 | 59.7 | 55.8 | 53.0 | 38.6 | 45.8 | 43.0 | 36.3 | 36.7 | 39.2 | 40.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4.0 | 4.0 | 4.1 | 4.1 | 4.1 | 4.2 | 4.2 | 4.3 | 4.3 | 4.3 | 4.3 | 4.4 | 4.4 | 4.4 | 4.5 | 4.5 | 4.5 | 4.6 | 4.6 | 4.6 | 4.6 | 4.7 | 4.8 | 12.1 | 13.0 | 8.7 | 6.1 | 6.9 | 12.7 | 9.3 | 8.2 | 11.8 | 13.7 | 12.5 | 12.2 | 11.8 | 4.0 | 4.1 | 0.0 | 1.4 |
| Operating Lease Liabilities Non-Current | 5.8 | 6.2 | 4.3 | 4.2 | 4.7 | 4.4 | 4.9 | 2.5 | 2.6 | 2.2 | 6.2 | 6.8 | 7.2 | 7.3 | 7.2 | 7.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 64.1 | 64.4 | 74.3 | 71.8 | 62.7 | 68.3 | 64.9 | 59.8 | 45.5 | 52.3 | 53.5 | 47.5 | 48.3 | 50.9 | 51.9 | 45.9 | ||||||||||||||||||||||||
| 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 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | |||||||||||||||||||||||
| Retained Earnings | 162.4 | 152.6 | 143.3 | 134.2 | 124.7 | 118.0 | 111.1 | 104.7 | 103.5 | 98.0 | 96.3 | 90.2 | 84.9 | 79.8 | 75.1 | 69.4 | 64.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.1 | 0.1 | 0.1 | (0.1) | 0.0 | 0.1 | (0.0) | (0.0) | (0.1) | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 175.0 | 165.1 | 155.9 | 146.7 | 137.1 | 130.5 | 123.6 | 117.1 | 115.9 | 110.4 | 108.7 | 102.7 | 97.4 | 92.4 | 87.7 | 82.1 | 76.8 | |||||||||||||||||||||||
| Total Equity | 175.0 | 165.1 | 155.9 | 146.7 | 137.1 | 130.5 | 123.6 | 117.1 | 115.9 | 110.4 | 108.7 | 102.7 | 97.4 | 92.4 | 87.7 | 82.1 | 76.8 | 73.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4.1 | 4.2 | 4.2 | 4.2 | 4.3 | 4.3 | 4.3 | 4.4 | 4.4 | 7.5 | 4.5 | 4.4 | 4.4 | 4.4 | 4.5 | 4.5 | 4.5 | 4.6 | 4.6 | 4.6 | 4.6 | 4.7 | 4.8 | 12.1 | 13.0 | 8.7 | 6.1 | 6.9 | 12.7 | 9.3 | 8.2 | 11.8 | 13.7 | 12.5 | 12.2 | 11.8 | 4.0 | 4.1 | 0.0 | 1.4 |
| Net debt | (1.0) | 3.6 | 3.5 | (3.0) | 3.8 | 3.7 | 3.5 | 3.6 | 0.4 | 1.0 | (4.1) | 3.0 | (0.9) | (9.6) | (12.9) | (0.9) | (1.1) | (1.0) | ||||||||||||||||||||||
| Working Capital | 137.9 | 128.3 | 120.0 | 110.5 | 100.2 | 93.3 | 86.2 | 82.4 | 81.0 | 75.4 | 99.6 | 94.2 | 88.7 | 84.1 | 79.5 | 74.1 | 68.5 | 65.2 | ||||||||||||||||||||||
| Book Value | 175.0 | 165.1 | 155.9 | 146.7 | 137.1 | 130.5 | 123.6 | 117.1 | 115.9 | 110.4 | 108.7 | 102.7 | 97.4 | 92.4 | 87.7 | 82.1 | 76.8 | 73.4 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 6.8 |
| 3.5 |
| 3.8 |
| 4.4 |
| 5.1 |
| 4.1 |
| 5.1 |
| 4.8 |
| 4.2 |
| 3.2 |
| 2.2 |
| 2.6 |
| 1.6 |
| 1.9 |
| 1.4 |
| 1.2 |
| 0.5 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.1 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.2 |
| 97.4 |
| 89.4 |
| 84.2 |
| 81.0 |
| 82.7 |
| 84.7 |
| 81.8 |
| 85.0 |
| 83.3 |
| 80.4 |
| 77.2 |
| 72.5 |
| 68.1 |
| 64.9 |
| 62.2 |
| 60.4 |
| 56.6 |
| 54.5 |
| 53.4 |
| 52.4 |
| 50.4 |
| 48.3 |
| 46.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 7.5 |
| 5.5 |
| 3.7 |
| 9.9 |
| 9.7 |
| 9.8 |
| 9.8 |
| 9.9 |
| 10.0 |
| 9.9 |
| 9.3 |
| 9.2 |
| 1.9 |
| 1.8 |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 11.3 |
| 11.1 |
| 11.4 |
| 12.0 |
| 12.4 |
| 12.8 |
| 12.4 |
| 13.0 |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.7 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 2.0 |
| 2.1 |
| 2.1 |
| 1.9 |
| 1.7 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.9 |
| 1.9 |
| 1.7 |
| 2.1 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.3 |
| 110.4 |
| 105.4 |
| 102.8 |
| 105.2 |
| 107.8 |
| 104.8 |
| 107.6 |
| 104.5 |
| 92.9 |
| 88.8 |
| 83.6 |
| 79.3 |
| 76.3 |
| 74.0 |
| 72.2 |
| 68.1 |
| 65.8 |
| 63.5 |
| 55.2 |
| 53.1 |
| 50.6 |
| 49.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.3 |
| 3.1 |
| 2.5 |
| 2.6 |
| 2.6 |
| 2.7 |
| 2.4 |
| 2.5 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 1.6 |
| 1.5 |
| 1.5 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 3.2 |
| 2.9 |
| 0.1 |
| 2.4 |
| 2.8 |
| 0.7 |
| 2.3 |
| 0.8 |
| 0.2 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.7 |
| 1.7 |
| 2.5 |
| 1.9 |
| 1.4 |
| 1.5 |
| 33.9 |
| 31.7 |
| 32.2 |
| 30.6 |
| 27.5 |
| 27.7 |
| 31.1 |
| 33.8 |
| 25.4 |
| 28.5 |
| 31.7 |
| 35.6 |
| 33.3 |
| 24.9 |
| 26.1 |
| 26.2 |
| 22.4 |
| 21.1 |
| 19.4 |
| 18.8 |
| 18.3 |
| 19.1 |
| 17.6 |
| 19.8 |
| 17.9 |
| 7.8 |
| 8.1 |
| 8.1 |
| 9.0 |
| 9.4 |
| 9.8 |
| 10.3 |
| 10.2 |
| 10.7 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.0 |
| 44.9 |
| 43.3 |
| 41.1 |
| 41.7 |
| 45.6 |
| 48.9 |
| 47.6 |
| 52.2 |
| 51.6 |
| 41.7 |
| 40.1 |
| 37.6 |
| 35.4 |
| 34.4 |
| 34.3 |
| 34.8 |
| 32.0 |
| 30.9 |
| 30.0 |
| 23.2 |
| 21.6 |
| 19.8 |
| 19.3 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| 60.7 |
| 53.9 |
| 50.9 |
| 47.8 |
| 46.4 |
| 45.6 |
| 44.1 |
| 42.4 |
| 39.8 |
| 37.9 |
| 35.3 |
| 32.4 |
| 30.4 |
| 28.5 |
| 26.4 |
| 24.1 |
| 22.8 |
| 21.7 |
| 20.3 |
| 19.1 |
| 18.3 |
| 17.7 |
| 16.5 |
| 0.3 |
| 0.3 |
| 0.8 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.9 |
| 0.9 |
| 1.2 |
| 1.1 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.4 |
| 67.1 |
| 64.3 |
| 61.0 |
| 59.6 |
| 58.8 |
| 57.2 |
| 55.4 |
| 52.9 |
| 51.2 |
| 48.6 |
| 46.0 |
| 44.0 |
| 41.9 |
| 39.7 |
| 37.4 |
| 36.2 |
| 34.8 |
| 33.5 |
| 32.1 |
| 31.4 |
| 30.8 |
| 29.8 |
| 67.1 |
| 64.3 |
| 61.0 |
| 59.6 |
| 58.8 |
| 57.2 |
| 55.4 |
| 52.9 |
| 51.2 |
| 48.6 |
| 46.0 |
| 44.0 |
| 41.9 |
| 39.7 |
| 37.4 |
| 36.2 |
| 34.8 |
| 33.5 |
| 32.1 |
| 31.4 |
| 30.8 |
| 29.8 |
| 0.1 |
| 2.2 |
| 1.8 |
| (2.0) |
| (1.3) |
| 4.9 |
| 7.1 |
| 2.6 |
| 1.4 |
| 1.3 |
| 8.7 |
| 5.9 |
| 5.5 |
| 8.8 |
| 10.4 |
| 8.3 |
| 7.6 |
| 6.4 |
| (1.0) |
| (1.0) |
| (4.9) |
| (4.0) |
| 58.8 |
| 56.6 |
| 53.3 |
| 51.6 |
| 50.8 |
| 56.5 |
| 56.5 |
| 51.6 |
| 44.8 |
| 43.9 |
| 47.6 |
| 42.0 |
| 38.7 |
| 39.8 |
| 39.2 |
| 37.1 |
| 35.7 |
| 35.2 |
| 33.3 |
| 32.8 |
| 28.6 |
| 28.7 |
| 67.1 |
| 64.3 |
| 61.0 |
| 59.6 |
| 58.8 |
| 57.2 |
| 55.4 |
| 52.9 |
| 51.2 |
| 48.6 |
| 46.0 |
| 44.0 |
| 41.9 |
| 39.7 |
| 37.4 |
| 36.2 |
| 34.8 |
| 33.5 |
| 32.1 |
| 31.4 |
| 30.8 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |