| (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 | 67.5 | 44.6 | 34.4 | 28.5 | 15.4 | 22.4 | 97.2 | 295.4 | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 67.5 | 44.6 | 34.4 | 28.5 | 15.4 | 22.4 | 97.2 | 295.4 | - | - | - | - | - | - | - | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 139.6 | 126.5 | 130.7 | 108.0 | 106.8 | 102.3 | 88.2 | 84.1 | 73.1 | 148.6 | 266.3 | 354.5 | 333.3 | 304.0 | 269.0 | |
| Current Assets | ||||||||||||||||
| Inventory | 174.6 | 167.1 | 150.8 | 179.4 | 172.8 | 132.3 | 112.5 | 107.3 | 88.2 | 116.7 | 144.4 | 292.9 | 321.8 | 367.2 | 372.2 | 370.4 |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 65.1 | 61.3 | 59.4 | 57.4 | 52.1 | 50.4 | 58.2 | 55.3 | 58.9 | 62.5 | 148.2 | 173.0 | 179.7 | 183.1 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 108.7 | 106.5 | 111.0 | 96.9 | 114.4 | 125.4 | 115.9 | 101.1 | 108.1 | 181.3 | 346.5 | 419.5 | 418.7 | 405.3 | 336.5 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 0.4 | 1.1 | 2.9 | 5.3 | 7.1 | 7.4 |
| Common Equity | ||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | 0.0 | 0.6 | 4.5 | 0.0 | - | - | - | - | 1.0 | 3.9 | 5.4 | 8.1 | 9.7 | 10.0 |
| - |
| 276.3 |
| Prepaid Expenses | 14.8 | 14.4 | 13.9 | 9.8 | 6.4 | 6.8 | 6.4 | 10.6 | 3.3 | 3.9 | 14.5 | 15.9 | 16.3 | 14.6 | 18.2 | 19.3 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 2.3 | 0.0 | - |
| Total Current Assets | 396.5 | 352.6 | 329.8 | 325.7 | 301.4 | 263.8 | 304.3 | 497.4 | 494.1 | 511.2 | 640.3 | 828.3 | 856.2 | 852.4 | 766.3 | 765.2 |
| 186.5 |
| - |
| Accumulated Depreciation | 46.6 | 42.2 | 39.4 | 36.4 | 35.6 | 33.8 | 40.4 | 40.4 | 44.9 | 46.1 | 109.9 | 131.8 | 120.3 | 120.1 | 115.8 | - |
| Property,Plant & Equipment Net | 18.5 | 19.1 | 20.0 | 21.0 | 16.5 | 16.6 | 17.8 | 14.9 | 14.0 | 16.4 | 38.3 | 41.2 | 59.4 | 63.0 | 70.7 | 73.8 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 40.6 | 39.6 | 40.0 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 7.6 | 9.2 | 3.9 | 2.4 | 2.4 | 3.3 | 3.3 |
| Intangible Assets | 23.0 | 25.4 | 28.6 | 1.1 | 1.3 | 1.5 | 1.0 | 1.5 | 4.4 | 5.4 | 3.2 | 1.0 | 2.3 | 5.4 | 38.8 | - |
| Operating Lease Right Of Use Assets | 91.8 | 72.7 | 84.4 | 90.3 | 68.8 | 77.3 | 59.3 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 7.4 | 8.1 | 7.9 | 9.9 | 10.3 | 7.6 | 7.3 | 8.9 | 20.1 | 4.2 | 8.6 | 15.2 | 15.3 | 30.2 | 0.0 | 2.3 |
| Other Non-Current Assets | 2.3 | 2.5 | 2.0 | 1.7 | 1.2 | 2.6 | 1.0 | 1.1 | 1.1 | 1.5 | 4.1 | 4.8 | 5.2 | 5.6 | 4.9 | 3.3 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 580.8 | 520.7 | 513.4 | 455.2 | 405.0 | 374.9 | 396.9 | 530.0 | 551.4 | 566.1 | 710.1 | 896.9 | 942.2 | 962.3 | 889.7 | 894.1 |
| 377.0 |
| Short Term Debt | - | - | 0.0 | 0.6 | 4.5 | 0.0 | - | - | - | - | 0.6 | 2.8 | 2.5 | 2.8 | 2.6 | 2.7 |
| Deferred Revenue Current | 3.2 | 4.3 | 3.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 16.1 | 14.1 | 14.1 | 12.4 | 10.5 | 10.3 | 9.9 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 53.7 | 47.8 | 49.1 | 43.2 | 50.5 | 50.7 | 34.0 | 35.0 | 38.5 | 49.2 | 79.6 | 95.4 | 89.2 | 83.5 | 72.4 | 84.7 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 178.5 | 168.4 | 174.2 | 153.1 | 179.9 | 186.4 | 159.8 | 379.6 | 315.8 | 325.0 | 426.1 | 517.7 | 510.4 | 491.6 | 411.5 | 464.4 |
| Operating Lease Liabilities Non-Current | 87.5 | 69.0 | 81.4 | 89.1 | 68.5 | 77.2 | 58.7 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.0 | - | - | 2.3 | 0.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.6 | 2.2 | 2.6 | 2.6 | 3.0 | 4.5 | 2.9 | 12.6 | 19.9 | 24.3 | 29.7 | 18.5 | 22.7 | 19.0 | 14.5 | 13.1 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 267.6 | 239.6 | 258.2 | 244.8 | 251.4 | 268.1 | 221.4 | 392.3 | 339.6 | 351.7 | 456.2 | 537.3 | 536.0 | 516.0 | 435.4 | 484.8 |
| Additional Paid In Capital | 212.8 | 207.5 | 204.8 | 201.2 | 195.8 | 193.5 | 189.7 | 187.0 | 186.5 | 185.5 | 184.4 | 184.3 | 183.3 | 183.0 | 180.5 | 181.5 |
| Retained Earnings | 120.3 | 88.6 | 66.0 | 25.9 | (25.5) | (66.5) | 2.8 | (27.6) | 44.8 | 73.1 | 109.4 | 209.2 | 246.7 | 290.5 | 307.9 | 253.5 |
| Accumulated Other Comprehensive Income | 1.8 | 1.4 | 2.6 | 2.4 | 3.3 | 3.4 | 3.0 | 3.0 | 1.9 | (20.7) | (15.8) | (8.9) | 2.2 | 1.0 | (4.0) | (1.2) |
| Treasury Stock | - | - | - | - | 20.4 | 24.0 | 20.4 | 25.1 | 21.8 | 23.9 | 24.5 | 25.4 | 26.4 | 28.6 | 30.5 | 24.9 |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 313.2 | 281.1 | 255.2 | 210.4 | 153.6 | 106.8 | 175.5 | 137.7 | 211.8 | 214.4 | 253.9 | 359.6 | 406.2 | 446.3 | 454.3 | 409.3 |
| Total Equity | 313.2 | 281.1 | 255.2 | 210.4 | 153.6 | 106.8 | 175.5 | 137.7 | 211.8 | 214.4 | 253.9 | 359.6 | 406.2 | 446.3 | 454.3 | 409.3 |
| Net debt | - | - | (34.4) | (27.9) | (10.9) | (22.4) | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 218.0 | 184.2 | 155.6 | 172.6 | 121.5 | 77.4 | 144.5 | 117.8 | 178.3 | 186.2 | 214.2 | 310.6 | 345.8 | 360.8 | 354.8 | 300.9 |
| Book Value | 313.2 | 281.1 | 255.2 | 210.4 | 153.6 | 106.8 | 175.5 | 137.7 | 211.8 | 214.4 | 253.9 | 359.6 | 406.2 | 446.3 | 454.3 | 409.3 |
| Tangible Book Value | 249.6 | 216.1 | 186.6 | 203.8 | 146.8 | 99.8 | 169.0 | 130.7 | 201.9 | 201.4 | 241.5 | 354.7 | 401.5 | 438.5 | 412.2 | 406.0 |
| (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 | 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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 61.7 | 67.5 | 67.2 | 55.1 | 39.0 | 44.6 | 38.9 | 38.8 | 29.9 | 34.4 | 34.3 | 44.9 | 48.2 | 28.5 | 20.0 | |||||||||||||||||||||||||
| 23.5 |
| 14.6 |
| 15.4 |
| 54.1 |
| 41.6 |
| 36.9 |
| 22.4 |
| 78.4 |
| 58.1 |
| 64.1 |
| 97.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 61.7 | 67.5 | 67.2 | 55.1 | 39.0 | 44.6 | 38.9 | 38.8 | 29.9 | 34.4 | 34.3 | 44.9 | 48.2 | 28.5 | 20.0 | 23.5 | 14.6 | 15.4 | 54.1 | 41.6 | 36.9 | 22.4 | 78.4 | 58.1 | 64.1 | 97.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 149.9 | 139.6 | 149.1 | 156.8 | 142.8 | 126.5 | 140.1 | 142.8 | 133.9 | 130.7 | 136.8 | 140.5 | 113.7 | 108.0 | 127.3 | 135.1 | 118.9 | 106.8 | 119.5 | 111.2 | 104.7 | 102.3 | 114.0 | 110.2 | 95.0 | 88.2 | 96.1 | 96.2 | 91.7 | 84.1 | 87.9 | 189.5 | 186.3 | 73.1 | 164.5 | 161.8 | 152.2 | 148.6 | 228.0 | 228.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 177.4 | 174.6 | 174.6 | 171.2 | 178.6 | 167.1 | 165.3 | 172.9 | 162.8 | 150.8 | 153.8 | 164.3 | 166.1 | 179.4 | 189.4 | 205.7 | 204.4 | 172.8 | 141.4 | 131.4 | 134.7 | 132.3 | 132.3 | 132.4 | 107.6 | 112.5 | 102.3 | 101.4 | 105.9 | 107.3 | 91.2 | 126.4 | 130.9 | 88.2 | 122.9 | 122.6 | 117.5 | 116.7 | 119.5 | 126.4 |
| Prepaid Expenses | 13.7 | 14.8 | 13.3 | 10.9 | 12.5 | 14.4 | 14.6 | 12.4 | 11.1 | 13.9 | 13.0 | 9.7 | 7.4 | 9.8 | 9.6 | 7.8 | 7.1 | 6.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 402.7 | 396.5 | 404.2 | 394.0 | 372.9 | 352.6 | 358.9 | 366.9 | 337.7 | 329.8 | 337.9 | 359.4 | 335.4 | 325.7 | 346.3 | 372.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 18.1 | 18.5 | 18.8 | 19.4 | 18.3 | 19.1 | 19.7 | 19.9 | 20.1 | 20.0 | 20.3 | 20.6 | 20.8 | 21.0 | 18.5 | 16.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 40.6 | 40.6 | 40.6 | 40.6 | 39.6 | 39.6 | 39.6 | 39.6 | 40.0 | 40.0 | 40.6 | 40.6 | - | 5.5 | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 22.2 | 23.0 | 23.8 | 24.6 | 24.6 | 25.4 | 26.2 | 27.0 | 27.8 | 28.6 | 29.4 | 30.2 | - | 0.4 | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 87.4 | 91.8 | 103.7 | 96.2 | 70.0 | 72.7 | 75.7 | 77.4 | 81.0 | 84.4 | 87.0 | 90.7 | 87.3 | 90.3 | 90.6 | 97.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 7.2 | 7.4 | 8.2 | 8.5 | 8.1 | 8.1 | 8.1 | 8.1 | 7.6 | 7.9 | 10.0 | 9.9 | 9.8 | 9.9 | 10.6 | 10.5 | 10.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 2.2 | 2.3 | 2.5 | 2.5 | 2.5 | 2.5 | 2.7 | 2.9 | 2.5 | 2.0 | 1.9 | 1.9 | - | 1.7 | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 581.1 | 580.8 | 602.5 | 586.5 | 536.7 | 520.7 | 531.6 | 542.5 | 517.4 | 513.4 | 527.8 | 554.0 | 461.6 | 455.2 | 474.4 | 505.4 | 446.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 101.9 | 108.7 | 112.0 | 115.0 | 115.3 | 106.5 | 113.2 | 126.0 | 112.2 | 111.0 | 125.8 | 118.8 | 103.6 | 96.9 | 113.2 | 128.7 | 123.0 | 114.4 | 134.7 | 130.1 | 142.2 | 125.4 | 129.1 | 130.6 | 117.9 | 115.9 | 119.9 | 116.8 | 111.0 | 101.1 | 105.2 | 187.7 | 202.8 | 108.1 | 178.8 | 175.1 | 169.2 | 181.3 | 250.3 | 262.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 40.3 | 0.0 | 0.6 | 10.0 | 30.0 | 25.0 | 4.5 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.9 | 16.1 | 14.9 | 14.9 | 13.9 | 14.1 | 14.3 | 14.2 | 14.1 | 14.1 | 13.9 | 13.9 | 12.2 | 12.4 | 11.8 | 11.9 | ||||||||||||||||||||||||
| Accrued Expenses | 59.2 | 53.7 | 57.8 | 57.4 | 51.2 | 47.8 | 50.5 | 55.6 | 50.6 | 49.1 | 55.3 | 58.3 | 40.0 | 43.2 | 45.1 | 48.8 | 48.6 | 50.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 177.0 | 178.5 | 184.7 | 187.3 | 180.4 | 168.4 | 178.0 | 195.8 | 176.9 | 174.2 | 195.0 | 231.3 | 155.8 | 153.1 | 180.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 |
| Operating Lease Liabilities Non-Current | 83.3 | 87.5 | 100.1 | 92.1 | 66.3 | 69.0 | 72.0 | 73.9 | 77.8 | 81.4 | 84.1 | 88.0 | 86.2 | 89.1 | 89.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.9 | 1.6 | 1.7 | 1.9 | 2.1 | 2.2 | 2.4 | 2.4 | 2.5 | 2.6 | 2.5 | 2.9 | 2.6 | 2.6 | 2.6 | 2.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 261.2 | 267.6 | 286.5 | 281.3 | 248.8 | 239.6 | 252.4 | 272.1 | 257.2 | 258.2 | 281.6 | 322.2 | 244.6 | 244.8 | 272.4 | 317.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | 213.6 | 212.8 | 211.5 | 210.6 | 209.0 | 207.5 | 205.8 | 204.6 | 205.0 | 204.8 | 203.9 | 202.3 | 201.8 | 201.2 | 200.1 | 198.3 | 197.1 | |||||||||||||||||||||||
| Retained Earnings | 126.1 | 120.3 | 115.8 | 107.1 | 92.1 | 88.6 | 87.5 | 80.3 | 69.6 | 66.0 | 58.3 | 45.3 | 31.4 | 25.9 | 18.9 | 5.6 | (10.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.5 | 1.8 | 1.7 | 2.1 | 1.6 | 1.4 | 2.3 | 2.2 | 2.4 | 2.6 | 2.4 | 2.7 | 2.5 | 2.4 | 2.2 | 3.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.6 | 19.8 | 20.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 319.9 | 313.2 | 316.0 | 305.2 | 287.9 | 281.1 | 279.2 | 270.4 | 260.2 | 255.2 | 246.2 | 231.8 | 217.0 | 210.4 | 202.0 | 187.7 | 170.8 | |||||||||||||||||||||||
| Total Equity | 319.9 | 313.2 | 316.0 | 305.2 | 287.9 | 281.1 | 279.2 | 270.4 | 260.2 | 255.2 | 246.2 | 231.8 | 217.0 | 210.4 | 202.0 | 187.7 | 170.8 | 153.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 40.3 | 0.0 | 0.6 | 10.0 | 30.0 | 25.0 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | (34.3) | (4.6) | (48.2) | (27.9) | (10.0) | 6.5 | 10.4 | (10.9) | - | |||||||||||||||||||||
| Working Capital | 225.7 | 218.0 | 219.5 | 206.7 | 192.5 | 184.2 | 180.9 | 171.1 | 160.8 | 155.6 | 142.9 | 128.1 | 179.6 | 172.6 | 166.2 | 152.7 | 137.9 | 121.5 | ||||||||||||||||||||||
| Book Value | 319.9 | 313.2 | 316.0 | 305.2 | 287.9 | 281.1 | 279.2 | 270.4 | 260.2 | 255.2 | 246.2 | 231.8 | 217.0 | 210.4 | 202.0 | 187.7 | 170.8 | 153.6 | ||||||||||||||||||||||
| Tangible Book Value | 257.1 | 249.6 | 251.6 | 240.0 | 223.7 | 216.1 | 213.4 | 203.8 | 192.4 | 186.6 | 176.2 | 161.0 | - | 204.5 | - | - | - | |||||||||||||||||||||||
| 7.0 |
| 8.1 |
| 6.6 |
| 6.8 |
| 7.3 |
| 6.5 |
| 5.7 |
| 6.4 |
| 6.7 |
| 4.7 |
| 6.8 |
| 10.6 |
| 8.7 |
| 5.7 |
| 5.5 |
| 3.3 |
| 5.1 |
| 5.0 |
| 4.8 |
| 3.9 |
| 10.7 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.0 |
| 301.4 |
| 322.0 |
| 292.3 |
| 282.9 |
| 263.8 |
| 332.0 |
| 307.2 |
| 272.4 |
| 304.3 |
| 302.7 |
| 293.1 |
| 274.4 |
| 497.4 |
| 490.6 |
| 418.5 |
| 463.7 |
| 494.1 |
| 468.5 |
| 449.2 |
| 419.0 |
| 511.2 |
| 510.6 |
| 529.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| 16.5 |
| 17.4 |
| 16.8 |
| 16.6 |
| 16.6 |
| 16.0 |
| 16.1 |
| 17.0 |
| 17.8 |
| 18.3 |
| 15.3 |
| 14.9 |
| 14.9 |
| 14.3 |
| 14.6 |
| 14.7 |
| 14.0 |
| 15.1 |
| 15.7 |
| 15.9 |
| 16.4 |
| 33.3 |
| 34.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.3 |
| 68.8 |
| 71.4 |
| 74.1 |
| 75.3 |
| 77.3 |
| 78.8 |
| 57.7 |
| 56.3 |
| 59.3 |
| 60.8 |
| 63.4 |
| 51.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 9.9 |
| 10.3 |
| 7.0 |
| 7.6 |
| 7.8 |
| 7.4 |
| 7.2 |
| 7.3 |
| 9.4 |
| 9.1 |
| 8.9 |
| 8.9 |
| 12.5 |
| 25.8 |
| 26.2 |
| 20.1 |
| 2.8 |
| 2.9 |
| 3.5 |
| 4.2 |
| 6.7 |
| 7.1 |
| - |
| 2.2 |
| 2.4 |
| 2.7 |
| 2.6 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.3 |
| 1.1 |
| 1.0 |
| 1.5 |
| 1.5 |
| 1.1 |
| 1.6 |
| 2.2 |
| 2.2 |
| 1.5 |
| 3.7 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 405.0 |
| 429.8 |
| 402.8 |
| 391.5 |
| 374.9 |
| 442.7 |
| 396.7 |
| 361.3 |
| 396.9 |
| 399.6 |
| 389.5 |
| 358.2 |
| 530.0 |
| 528.3 |
| 474.4 |
| 520.3 |
| 551.4 |
| 502.7 |
| 485.0 |
| 455.9 |
| 566.1 |
| 572.5 |
| 593.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 10.5 |
| 10.3 |
| 10.1 |
| 9.8 |
| 10.3 |
| 9.1 |
| 10.1 |
| 9.6 |
| 9.9 |
| 11.2 |
| 11.4 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.8 |
| 50.1 |
| 42.6 |
| 50.7 |
| 52.0 |
| 45.8 |
| 37.0 |
| 34.0 |
| 40.1 |
| 39.7 |
| 38.2 |
| 35.0 |
| 38.7 |
| 67.6 |
| 70.6 |
| 38.5 |
| 63.1 |
| 57.5 |
| 52.2 |
| 49.2 |
| 71.6 |
| 71.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.4 |
| 207.1 |
| 179.9 |
| 200.8 |
| 190.3 |
| 194.6 |
| 186.4 |
| 190.2 |
| 186.5 |
| 164.5 |
| 159.8 |
| 171.2 |
| 167.9 |
| 159.8 |
| 379.6 |
| 143.9 |
| 255.3 |
| 273.4 |
| 315.8 |
| 241.9 |
| 232.6 |
| 221.4 |
| 325.0 |
| 322.1 |
| 334.7 |
| 95.9 |
| 65.8 |
| 68.5 |
| 71.0 |
| 73.7 |
| 75.0 |
| 77.2 |
| 79.4 |
| 57.3 |
| 56.2 |
| 58.7 |
| 59.9 |
| 62.8 |
| 51.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 3.0 |
| 4.7 |
| 4.3 |
| 4.5 |
| 4.5 |
| 4.9 |
| 4.1 |
| 2.8 |
| 2.8 |
| 2.5 |
| 2.6 |
| 3.0 |
| 12.6 |
| 13.1 |
| 21.7 |
| 22.8 |
| 20.0 |
| 25.0 |
| 27.7 |
| 24.7 |
| 24.3 |
| 28.1 |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.6 |
| 251.4 |
| 276.5 |
| 268.3 |
| 274.1 |
| 268.1 |
| 274.6 |
| 248.0 |
| 223.6 |
| 221.4 |
| 233.7 |
| 233.4 |
| 214.2 |
| 392.3 |
| 157.0 |
| 277.1 |
| 296.3 |
| 339.6 |
| 267.2 |
| 260.6 |
| 246.4 |
| 351.7 |
| 350.7 |
| 364.2 |
| 195.8 |
| 195.0 |
| 193.8 |
| 193.1 |
| 193.5 |
| 192.9 |
| 191.0 |
| 190.3 |
| 189.7 |
| 189.5 |
| 188.1 |
| 187.1 |
| 187.0 |
| 186.5 |
| 185.7 |
| 185.8 |
| 186.5 |
| 186.1 |
| 185.6 |
| 185.5 |
| 185.5 |
| 185.3 |
| 185.0 |
| (25.5) |
| (24.4) |
| (41.4) |
| (57.3) |
| (66.5) |
| (1.9) |
| (21.2) |
| (32.3) |
| 2.8 |
| (4.2) |
| (12.3) |
| (22.4) |
| (27.6) |
| 206.9 |
| 32.2 |
| 55.3 |
| 44.8 |
| 70.5 |
| 62.9 |
| 52.8 |
| 73.1 |
| 77.0 |
| 84.7 |
| 3.4 |
| 3.3 |
| 3.4 |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.1 |
| 2.8 |
| 2.8 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.0 |
| 3.0 |
| 3.2 |
| (0.4) |
| 3.3 |
| 1.9 |
| 0.6 |
| (1.5) |
| (5.6) |
| (20.7) |
| (16.9) |
| (17.0) |
| 21.1 |
| 21.9 |
| 22.3 |
| 24.0 |
| 26.4 |
| 24.3 |
| 23.5 |
| 20.4 |
| 22.9 |
| 23.2 |
| 24.1 |
| 25.1 |
| 25.7 |
| 20.6 |
| 20.8 |
| 21.8 |
| 22.1 |
| 23.0 |
| 23.6 |
| 23.9 |
| 24.0 |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.6 |
| 153.3 |
| 134.5 |
| 117.4 |
| 106.8 |
| 168.1 |
| 148.7 |
| 137.7 |
| 175.5 |
| 165.9 |
| 156.1 |
| 144.0 |
| 137.7 |
| 371.3 |
| 197.3 |
| 224.0 |
| 211.8 |
| 235.5 |
| 224.4 |
| 209.5 |
| 214.4 |
| 221.8 |
| 229.0 |
| 153.3 |
| 134.5 |
| 117.4 |
| 106.8 |
| 168.1 |
| 148.7 |
| 137.7 |
| 175.5 |
| 165.9 |
| 156.1 |
| 144.0 |
| 137.7 |
| 371.3 |
| 197.3 |
| 224.0 |
| 211.8 |
| 235.5 |
| 224.4 |
| 209.5 |
| 214.4 |
| 221.8 |
| 229.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.2 |
| 102.0 |
| 88.3 |
| 77.4 |
| 141.8 |
| 120.7 |
| 107.9 |
| 144.5 |
| 131.5 |
| 125.2 |
| 114.6 |
| 117.8 |
| 346.7 |
| 163.2 |
| 190.3 |
| 178.3 |
| 226.6 |
| 216.6 |
| 197.6 |
| 186.2 |
| 188.5 |
| 194.8 |
| 153.3 |
| 134.5 |
| 117.4 |
| 106.8 |
| 168.1 |
| 148.7 |
| 137.7 |
| 175.5 |
| 165.9 |
| 156.1 |
| 144.0 |
| 137.7 |
| 371.3 |
| 197.3 |
| 224.0 |
| 211.8 |
| 235.5 |
| 224.4 |
| 209.5 |
| 214.4 |
| 221.8 |
| 229.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |