| (in millions of USD) | FY2027 | FY2026 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 1.1 | 6.3 | 43.2 | 19.0 | 69.4 | 65.8 | 11.4 | 30.9 | 39.8 | 53.9 | 23.9 | 26.3 | 40.4 | 16.6 | 38.0 | 33.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.1 | 6.3 | 43.2 | 19.0 | 69.4 | 65.8 | 11.4 | 30.9 | 39.8 | 53.9 | 23.9 | 26.3 | 40.4 | 16.6 | 38.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 37.8 | 45.5 | 51.3 | 62.1 | 73.7 | 83.3 | 112.6 | 92.8 | 92.6 | 28.2 | 29.4 | 28.3 | 25.8 | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 48.7 | 66.2 | 61.8 | 96.7 | 75.0 | 70.2 | 105.2 | 84.5 | 75.3 | 43.7 | 49.0 | 49.9 | 34.1 | 57.4 | 36.2 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 66.1 | 71.8 | 74.9 | 78.2 | 75.6 | 68.9 | 64.6 | 63.0 | 55.3 | 48.6 | 56.3 | 54.9 | 57.7 | 0.7 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 11.0 | 16.4 | 16.5 | 16.1 | 30.9 | 32.2 | 40.8 | 32.7 | 36.6 | 9.1 | 7.1 | 11.6 | 9.2 | 11.8 | 10.4 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 3.2 | 21.7 | 21.5 | 22.9 | - | 0.0 | 29.6 | 45.8 | 41.8 | 0.0 | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 51.4 | 50.5 | 49.5 | 50.8 | 53.3 | 53.3 | 49.5 | 49.0 | 39.8 | 18.7 | 17.6 | 17.4 | 17.3 | 17.2 | 17.1 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 3.2 | 21.7 | 22.9 | 24.3 | 0.0 | 0.0 | 35.5 | 53.3 | 47.6 | 0.0 | - | - | - | - | - | - |
| (in millions of USD) | Q4 FY 27 | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | 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 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | 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 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1.1 | 10.6 | 6.3 | - | 18.0 | - | 20.4 | - | 40.9 | - | 39.8 | 50.0 | 31.0 | 19.0 | 6.5 | |||||||||||||||||||||||||
| 33.1 |
| - |
| Prepaid Expenses | 5.3 | 5.1 | 5.5 | 6.4 | 5.2 | 4.4 | 5.7 | 5.3 | 4.2 | 2.3 | 2.4 | 3.6 | 3.2 | 5.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 92.9 | 141.1 | 164.8 | 187.3 | 227.7 | 223.7 | 234.9 | 213.5 | 211.9 | 128.1 | 107.1 | 109.7 | 104.5 | 106.7 | 103.5 | - |
| - |
| - |
| Accumulated Depreciation | 46.1 | 47.5 | 47.7 | 53.4 | 49.1 | 44.1 | 39.9 | 35.1 | 31.2 | 27.7 | 36.4 | 34.6 | 41.1 | 41.2 | - | - |
| Property,Plant & Equipment Net | 25.2 | 27.3 | 29.1 | 27.0 | 28.1 | 26.8 | 29.5 | 29.2 | 25.8 | 22.8 | 23.8 | 22.8 | 21.7 | 20.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.6 | 15.0 | 15.0 | 15.0 | 0.5 | 0.5 | 40.1 | 40.1 | 23.2 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 13.0 | 18.0 | 28.6 | 31.8 | 23.9 | 26.2 | 35.8 | 38.1 | 25.9 | 1.4 | 1.4 | 1.3 | 1.3 | 3.1 | 3.5 | - |
| Operating Lease Right Of Use Assets | 23.0 | 39.3 | 50.8 | 68.9 | 51.9 | 34.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 24.9 | 16.1 | 12.0 | 14.5 | 11.6 | 14.2 | 4.5 | - | - | - | - | - | - | 3.8 | - | - |
| Other Non-Current Assets | 15.8 | 16.6 | 14.7 | 9.7 | 4.5 | 0.9 | 1.2 | 2.2 | 2.2 | 2.2 | 0.4 | 0.3 | 0.4 | 5.0 | 4.5 | - |
| Total Non-Current Assets | 133.0 | 172.8 | 178.8 | 194.4 | 146.8 | 128.6 | 134.8 | 136.6 | 106.8 | 53.6 | 48.4 | 46.2 | - | - | - | - |
| Total Assets | 225.9 | 313.9 | 343.6 | 381.7 | 374.6 | 352.3 | 369.7 | 350.1 | 318.7 | 181.7 | 155.5 | 155.8 | 149.2 | 150.4 | 149.1 | - |
| - |
| Short Term Debt | - | 0.0 | 1.4 | 1.4 | 0.0 | 0.0 | 5.8 | 7.5 | 5.8 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 5.3 | 5.7 | 5.9 | 8.5 | 7.1 | 4.3 | 3.0 | 4.3 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.4 | 6.3 | 7.0 | 7.3 | 7.5 | 6.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3.7 | 3.9 | 7.4 | 9.3 | 7.1 | 7.1 | 8.0 | 9.2 | 8.4 | 4.8 | 3.5 | 3.3 | 3.9 | 3.4 | 2.2 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 27.6 | 40.0 | 41.4 | 50.0 | 56.9 | 54.1 | 64.4 | 60.3 | 64.1 | 16.6 | 12.9 | 17.5 | 15.0 | 17.4 | 15.6 | - |
| Operating Lease Liabilities Non-Current | 19.5 | 35.3 | 46.4 | 63.8 | 46.6 | 29.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | 0.0 | 2.4 | 3.5 | 0.0 | - | 7.1 | 7.1 | 6.1 | - | - |
| Other Non-Current Liabilities | 0.0 | 5.7 | 0.9 | 0.8 | 0.0 | - | 1.0 | 0.9 | 0.6 | 0.6 | 0.0 | 0.0 | - | - | - | - |
| Total Non-Current Liabilities | 29.1 | 69.6 | 76.2 | 95.7 | 56.5 | 40.7 | 42.1 | 60.3 | 56.7 | 9.0 | 7.8 | 7.3 | - | - | - | - |
| Total Liabilities | 56.6 | 109.6 | 117.6 | 145.7 | 113.4 | 94.8 | 106.5 | 120.6 | 120.8 | 25.6 | 20.7 | 24.8 | 22.1 | 23.6 | 21.5 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 117.6 | 153.3 | 175.7 | 184.4 | 207.9 | 205.0 | 213.4 | 180.1 | 157.7 | 137.3 | 117.1 | 113.5 | 109.7 | 109.0 | 110.1 | - |
| Accumulated Other Comprehensive Income | 0.3 | 0.6 | 0.7 | 0.9 | (0.1) | (0.8) | 0.2 | 0.4 | 0.5 | 0.1 | 0.1 | 0.2 | 0.1 | 0.6 | 0.4 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 169.2 | 204.4 | 226.0 | 236.0 | 261.1 | 257.5 | 263.2 | 229.5 | 197.9 | 156.1 | 134.8 | 131.0 | 127.1 | 126.8 | 127.6 | 140.8 |
| Total Equity | 169.2 | 204.4 | 226.0 | 236.0 | 261.1 | 257.5 | 263.2 | 229.5 | 197.9 | 156.1 | 134.8 | 131.0 | 127.1 | 126.8 | 127.6 | 140.8 |
| Net debt | 2.1 | 15.4 | (20.3) | 5.3 | (69.4) | (65.8) | 24.0 | 22.4 | 7.8 | (53.9) | - | - | - | - | - | - |
| Working Capital | 65.3 | 101.2 | 123.4 | 137.3 | 170.8 | 169.6 | 170.5 | 153.2 | 147.9 | 111.5 | 94.1 | 92.2 | 89.5 | 89.3 | 87.9 | - |
| Book Value | 169.2 | 204.4 | 226.0 | 236.0 | 261.1 | 257.5 | 263.2 | 229.5 | 197.9 | 156.1 | 134.8 | 131.0 | 127.1 | 126.8 | 127.6 | 140.8 |
| Tangible Book Value | 155.7 | 171.3 | 182.3 | 189.3 | 236.8 | 230.8 | 187.4 | 151.3 | 148.8 | 154.7 | 133.4 | 129.8 | 125.9 | 123.7 | 124.1 | - |
| 11.7 |
| 69.4 |
| 57.2 |
| 61.6 |
| 93.9 |
| 82.2 |
| 51.2 |
| 11.4 |
| 13.3 |
| 28.3 |
| 29.4 |
| 29.2 |
| 46.6 |
| 30.9 |
| 32.4 |
| 45.8 |
| 53.8 |
| 39.8 |
| 43.1 |
| 39.1 |
| 38.7 |
| 43.6 |
| 40.5 |
| 23.9 |
| 36.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.1 | 10.6 | 6.3 | - | 18.0 | - | 20.4 | - | 40.9 | - | 39.8 | 50.0 | 31.0 | 19.0 | 6.5 | 11.7 | 69.4 | 57.2 | 61.6 | 93.9 | 82.2 | 51.2 | 11.4 | 13.3 | 28.3 | 29.4 | 29.2 | 46.6 | 30.9 | 32.4 | 45.8 | 53.8 | 39.8 | 43.1 | 39.1 | 38.7 | 43.6 | 40.5 | 23.9 | 36.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 37.8 | 30.9 | 45.5 | - | 39.6 | - | 51.8 | - | 49.6 | - | 59.1 | 39.4 | 54.5 | 62.1 | 76.0 | 81.7 | 73.7 | 73.6 | 91.3 | 75.3 | 67.1 | 63.9 | 112.6 | 86.3 | 78.2 | 87.0 | 83.6 | 74.8 | 92.5 | 79.9 | 75.4 | 69.5 | 92.6 | 74.2 | 67.4 | 32.2 | 28.5 | 30.3 | 29.4 | 25.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 48.7 | 45.0 | 66.2 | - | 64.3 | - | 66.5 | - | 56.6 | - | 65.2 | 63.4 | 73.2 | 96.7 | 133.9 | 131.1 | 75.0 | 77.9 | 81.5 | 64.1 | 67.7 | 82.1 | 105.2 | 113.6 | 110.8 | 100.7 | 98.5 | 84.2 | 84.5 | 83.6 | 82.0 | 79.4 | 75.3 | 74.7 | 76.9 | 45.0 | 47.0 | 44.0 | 49.0 | 44.6 |
| Prepaid Expenses | 5.3 | 5.3 | 5.1 | - | 6.1 | - | 9.0 | - | 7.3 | - | 5.9 | 7.4 | 7.6 | 6.4 | 7.9 | 9.0 | 5.2 | 6.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 92.9 | 91.9 | 141.1 | - | 128.1 | - | 150.7 | - | 156.9 | - | 173.0 | 163.2 | 169.2 | 187.3 | 226.4 | 237.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 66.1 | 66.1 | 71.8 | - | 76.4 | - | 76.6 | - | 76.2 | - | 73.7 | 79.5 | 82.2 | 78.2 | 77.8 | 76.2 | 75.6 | 75.9 | 69.4 | 73.1 | 72.9 | 72.8 | 64.6 | 65.9 | 65.3 | 64.2 | 63.6 | 63.2 | 63.0 | 63.0 | 57.1 | 55.6 | 55.3 | 54.8 | 55.1 | 51.1 | 46.9 | 43.5 | 56.3 | 55.2 |
| Accumulated Depreciation | 46.1 | 46.7 | 47.5 | - | 52.1 | - | 50.4 | - | 48.7 | - | 46.6 | 53.0 | 54.7 | 53.4 | 52.3 | 51.0 | 49.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 25.2 | 22.2 | 27.3 | - | 28.2 | - | 28.5 | - | 28.9 | - | 29.1 | 28.4 | 29.1 | 27.0 | 27.7 | 27.6 | 28.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 0.6 | 0.6 | 15.0 | - | 15.0 | - | 15.0 | - | 15.0 | - | 15.0 | 15.1 | 15.0 | 15.0 | 15.0 | 15.6 | 0.5 | 0.5 | ||||||||||||||||||||||
| Intangible Assets | 13.0 | 12.4 | 18.0 | - | 21.2 | - | 23.9 | - | 27.7 | - | 29.5 | 30.5 | 30.9 | 31.8 | 32.7 | 33.5 | 23.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 23.0 | 21.7 | 39.3 | - | 43.7 | - | 47.4 | - | 49.2 | - | 54.2 | 58.6 | 66.8 | 68.9 | 52.5 | 54.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 24.9 | 24.8 | 16.1 | - | 17.1 | - | 15.6 | - | 13.3 | - | 12.0 | 14.0 | 14.2 | 14.5 | 9.9 | 9.8 | 11.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 15.8 | 18.4 | 16.6 | - | 16.4 | - | 16.7 | - | 15.7 | - | 13.4 | 12.3 | 11.0 | 9.7 | 8.5 | 7.1 | 4.5 | |||||||||||||||||||||||
| Total Non-Current Assets | 133.0 | 131.4 | 172.8 | - | 171.6 | - | 176.1 | - | 178.6 | - | 181.5 | 186.9 | 194.8 | 194.4 | 173.8 | 175.6 | 146.8 | |||||||||||||||||||||||
| Total Assets | 225.9 | 223.2 | 313.9 | - | 299.7 | - | 326.9 | - | 335.5 | - | 354.5 | 350.1 | 364.1 | 381.7 | 400.3 | 412.6 | 374.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 11.0 | 12.1 | 16.4 | - | 11.5 | - | 23.2 | - | 18.6 | - | 23.3 | 14.1 | 16.0 | 16.1 | 30.3 | 36.6 | 30.9 | 16.6 | 39.6 | 28.5 | 24.1 | 13.4 | 40.8 | 31.8 | 33.4 | 38.4 | 37.0 | 34.9 | 32.7 | 33.7 | 27.7 | 29.7 | 36.6 | 31.5 | 29.4 | 10.3 | 10.0 | 8.4 | 7.1 | 8.7 |
| Short Term Debt | - | - | 0.0 | - | - | - | 1.4 | - | 22.5 | - | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 0.0 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 5.3 | 5.2 | 5.7 | - | 6.4 | - | 5.8 | - | 6.6 | - | 5.0 | 8.3 | 6.6 | 8.5 | 9.1 | 10.4 | 7.1 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.4 | 5.4 | 6.3 | - | 7.6 | - | 7.6 | - | 7.1 | - | 7.0 | 6.9 | 7.4 | 7.3 | 6.9 | 7.3 | ||||||||||||||||||||||||
| Accrued Expenses | 3.7 | 4.7 | 3.9 | - | 4.0 | - | 6.9 | - | 5.6 | - | 6.7 | 6.4 | 5.7 | 9.3 | 8.1 | 5.7 | 7.1 | 5.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 27.6 | 29.8 | 40.0 | - | 32.5 | - | 47.8 | - | 62.9 | - | 46.6 | 39.4 | 39.8 | 50.0 | 59.5 | 64.4 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3.2 | 0.0 | 21.7 | - | 22.3 | - | 20.6 | - | - | - | 21.8 | 22.2 | 22.5 | 22.9 | 23.2 | 23.6 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 29.6 | 26.7 | 28.2 | 31.6 | 33.0 | 34.5 | 45.8 | 47.7 | 38.9 | 40.3 | 41.8 | 43.2 | 44.7 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 19.5 | 18.2 | 35.3 | - | 39.1 | - | 42.8 | - | 44.9 | - | 49.7 | 54.2 | 61.9 | 63.8 | 47.5 | 49.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.0 | - | 5.7 | - | - | - | 0.0 | - | 0.9 | - | 0.9 | 0.9 | 0.9 | 0.8 | 1.0 | 0.8 | 0.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | 29.1 | 24.4 | 69.6 | - | 68.0 | - | 70.3 | - | 53.0 | - | 80.1 | 85.1 | 93.3 | 95.7 | 81.1 | 83.4 | ||||||||||||||||||||||||
| Total Liabilities | 56.6 | 54.1 | 109.6 | - | 100.5 | - | 118.1 | - | 115.9 | - | 126.7 | 124.4 | 133.0 | 145.7 | 140.7 | 147.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 51.4 | 51.5 | 50.5 | - | 50.8 | - | 50.0 | - | 49.7 | - | 49.5 | 49.6 | 50.1 | 50.8 | 51.9 | 53.9 | 53.3 | 53.7 | 53.0 | 53.1 | 52.6 | 52.2 | 49.5 | 50.8 | 50.7 | 49.4 | 49.2 | 49.1 | 49.0 | 48.9 | 40.4 | 40.3 | 39.8 | 39.6 | 39.6 | 17.9 | 18.5 | 18.4 | 17.6 | 17.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 117.6 | 117.4 | 153.3 | - | 147.8 | - | 158.1 | - | 169.2 | - | 177.6 | 175.3 | 180.2 | 184.4 | 207.7 | 211.0 | 207.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.3 | 0.3 | 0.6 | - | 0.5 | - | 0.6 | - | 0.7 | - | 0.7 | 0.8 | 0.8 | 0.9 | (0.0) | (0.0) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 169.2 | 169.1 | 204.4 | 193.1 | 199.2 | 204.4 | 208.8 | 215.3 | 219.6 | 226.0 | 227.8 | 225.7 | 231.0 | 236.0 | 259.6 | 264.8 | 261.1 | |||||||||||||||||||||||
| Total Equity | 169.2 | 169.1 | 204.4 | 193.1 | 199.2 | 204.4 | 208.8 | 215.3 | 219.6 | 226.0 | 227.8 | 225.7 | 231.0 | 236.0 | 259.6 | 264.8 | 261.1 | 267.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3.2 | 0.0 | 21.7 | - | 22.3 | - | 21.9 | - | 22.5 | - | 23.2 | 23.6 | 23.9 | 24.3 | 24.6 | 25.0 | 0.0 | - | - | 25.7 | 27.2 | 28.2 | 35.5 | 32.5 | 34.0 | 37.7 | 39.6 | 41.4 | 53.3 | 55.2 | 44.7 | 46.1 | 47.6 | 49.0 | 50.5 | - | - | - | - | - |
| Net debt | 2.1 | (10.6) | 15.4 | - | 4.3 | - | 1.5 | - | (18.3) | - | (16.6) | (26.4) | (7.1) | 5.3 | 18.1 | 13.3 | (69.4) | - | - | |||||||||||||||||||||
| Working Capital | 65.3 | 62.1 | 101.2 | - | 95.6 | - | 103.0 | - | 94.0 | - | 126.4 | 123.8 | 129.5 | 137.3 | 166.9 | 172.6 | 170.8 | 176.5 | ||||||||||||||||||||||
| Book Value | 169.2 | 169.1 | 204.4 | 193.1 | 199.2 | 204.4 | 208.8 | 215.3 | 219.6 | 226.0 | 227.8 | 225.7 | 231.0 | 236.0 | 259.6 | 264.8 | 261.1 | 267.4 | ||||||||||||||||||||||
| Tangible Book Value | 155.7 | 156.1 | 171.3 | - | 162.9 | - | 169.8 | - | 176.9 | - | 183.2 | 180.1 | 185.2 | 189.3 | 212.0 | 215.7 | 236.8 | |||||||||||||||||||||||
| 6.2 |
| 4.5 |
| 6.3 |
| 5.5 |
| 5.7 |
| 7.0 |
| 7.0 |
| 6.7 |
| 6.1 |
| 5.6 |
| 5.3 |
| 5.2 |
| 4.2 |
| 3.5 |
| 4.2 |
| 4.2 |
| 4.4 |
| 2.4 |
| 2.1 |
| 2.1 |
| 2.4 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.7 |
| 218.3 |
| 240.6 |
| 237.8 |
| 223.4 |
| 204.3 |
| 234.9 |
| 224.0 |
| 224.2 |
| 227.8 |
| 217.4 |
| 211.1 |
| 213.1 |
| 201.9 |
| 207.5 |
| 206.2 |
| 211.9 |
| 196.3 |
| 187.8 |
| 118.2 |
| 122.8 |
| 118.0 |
| 107.1 |
| 110.3 |
| 47.9 |
| 45.2 |
| 47.3 |
| 46.3 |
| 45.2 |
| 39.9 |
| 41.9 |
| 41.0 |
| 38.8 |
| 37.5 |
| 36.3 |
| 35.1 |
| 34.2 |
| 33.2 |
| 32.2 |
| 31.2 |
| 30.0 |
| 29.9 |
| 32.8 |
| 26.2 |
| 25.8 |
| 36.4 |
| 36.0 |
| 29.6 |
| 27.9 |
| 27.3 |
| 28.3 |
| 29.3 |
| 29.5 |
| 30.9 |
| 30.6 |
| 28.1 |
| 27.6 |
| 28.6 |
| 29.2 |
| 30.8 |
| 25.5 |
| 25.7 |
| 25.8 |
| 26.5 |
| 27.5 |
| 22.8 |
| 22.8 |
| 22.6 |
| 23.8 |
| 23.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 40.1 |
| 40.1 |
| 40.1 |
| 40.1 |
| 40.1 |
| 40.1 |
| 40.1 |
| 40.8 |
| 23.2 |
| 23.2 |
| 23.2 |
| 24.1 |
| 23.4 |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 25.6 |
| 26.8 |
| 27.4 |
| 28.0 |
| 35.8 |
| 34.6 |
| 35.2 |
| 36.4 |
| 36.9 |
| 37.5 |
| 38.1 |
| 37.8 |
| 25.3 |
| 25.6 |
| 25.9 |
| 26.4 |
| 26.7 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 51.9 |
| 53.2 |
| 32.8 |
| 36.3 |
| 38.0 |
| 37.8 |
| 0.0 |
| 42.5 |
| 43.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 12.4 |
| 14.2 |
| 14.0 |
| 12.9 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 1.5 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.2 |
| 1.5 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.1 |
| 0.4 |
| 1.7 |
| 149.1 |
| 126.7 |
| 131.5 |
| 134.3 |
| 135.2 |
| 134.8 |
| 176.6 |
| 177.7 |
| 132.4 |
| 132.6 |
| 133.1 |
| 136.6 |
| 140.6 |
| 105.4 |
| 104.4 |
| 106.8 |
| 108.5 |
| 109.0 |
| 52.5 |
| 51.5 |
| 51.0 |
| 48.4 |
| 50.1 |
| 367.4 |
| 367.3 |
| 369.3 |
| 357.7 |
| 339.5 |
| 369.7 |
| 393.7 |
| 393.7 |
| 360.3 |
| 350.1 |
| 344.3 |
| 349.7 |
| 342.5 |
| 312.9 |
| 310.6 |
| 318.7 |
| 304.7 |
| 296.7 |
| 170.8 |
| 174.3 |
| 168.9 |
| 155.5 |
| 160.4 |
| - |
| 25.7 |
| 27.2 |
| 28.2 |
| 5.8 |
| 5.8 |
| 5.8 |
| 6.1 |
| 6.5 |
| 6.9 |
| 7.5 |
| 7.5 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 7.3 |
| 4.3 |
| 4.3 |
| 4.0 |
| 3.0 |
| 5.5 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 7.3 |
| 6.4 |
| 6.8 |
| 6.8 |
| 6.2 |
| 0.0 |
| 6.4 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 4.5 |
| 4.2 |
| 3.3 |
| 8.0 |
| 5.1 |
| 4.7 |
| 9.0 |
| 7.6 |
| 6.4 |
| 9.2 |
| 8.4 |
| 7.0 |
| 4.5 |
| 8.4 |
| 6.9 |
| 5.7 |
| 4.8 |
| 3.9 |
| 2.9 |
| 3.5 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.9 |
| 41.8 |
| 63.6 |
| 74.8 |
| 71.0 |
| 57.5 |
| 64.4 |
| 59.4 |
| 60.2 |
| 65.8 |
| 59.8 |
| 59.9 |
| 60.0 |
| 57.3 |
| 50.8 |
| 53.4 |
| 64.1 |
| 57.8 |
| 52.4 |
| 19.1 |
| 16.5 |
| 14.1 |
| 12.9 |
| 14.2 |
| 46.6 |
| 47.5 |
| 28.0 |
| 30.9 |
| 32.4 |
| 32.6 |
| 0.0 |
| 36.6 |
| 38.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| 2.4 |
| 2.3 |
| 2.4 |
| 3.0 |
| 3.0 |
| 3.4 |
| 3.5 |
| 3.6 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.5 |
| - |
| 1.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.6 |
| 1.5 |
| 1.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.0 |
| 0.3 |
| 56.5 |
| 58.2 |
| 39.1 |
| 43.3 |
| 44.2 |
| 43.9 |
| 42.1 |
| 74.1 |
| 77.1 |
| 44.0 |
| 47.7 |
| 49.0 |
| 60.3 |
| 62.6 |
| 53.7 |
| 55.4 |
| 56.7 |
| 59.1 |
| 61.9 |
| 8.8 |
| 9.0 |
| 9.0 |
| 7.8 |
| 8.4 |
| 113.4 |
| 100.0 |
| 102.8 |
| 118.1 |
| 115.2 |
| 101.4 |
| 106.5 |
| 133.5 |
| 137.3 |
| 109.9 |
| 107.5 |
| 109.0 |
| 120.3 |
| 119.8 |
| 104.5 |
| 108.8 |
| 120.8 |
| 116.9 |
| 114.3 |
| 27.8 |
| 25.5 |
| 23.1 |
| 20.7 |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.2 |
| 212.3 |
| 198.6 |
| 190.4 |
| 186.5 |
| 213.4 |
| 216.0 |
| 213.6 |
| 200.5 |
| 192.8 |
| 185.7 |
| 180.1 |
| 173.2 |
| 167.4 |
| 161.0 |
| 157.7 |
| 148.1 |
| 142.8 |
| 125.4 |
| 130.6 |
| 127.8 |
| 117.1 |
| 120.0 |
| (0.1) |
| (0.6) |
| (0.7) |
| (0.5) |
| (0.6) |
| (0.6) |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.1 |
| 0.1 |
| (0.3) |
| (0.3) |
| (0.3) |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 267.4 |
| 264.6 |
| 251.1 |
| 242.5 |
| 238.1 |
| 263.2 |
| 267.1 |
| 264.6 |
| 250.4 |
| 242.5 |
| 235.3 |
| 229.5 |
| 222.7 |
| 208.3 |
| 201.8 |
| 197.9 |
| 187.9 |
| 182.5 |
| 142.9 |
| 148.8 |
| 145.9 |
| 134.8 |
| 137.8 |
| 264.6 |
| 251.1 |
| 242.5 |
| 238.1 |
| 263.2 |
| 267.1 |
| 264.6 |
| 250.4 |
| 242.5 |
| 235.3 |
| 229.5 |
| 222.7 |
| 208.3 |
| 201.8 |
| 197.9 |
| 187.9 |
| 182.5 |
| 142.9 |
| 148.8 |
| 145.9 |
| 134.8 |
| 137.8 |
| (68.1) |
| (55.0) |
| (23.1) |
| 24.0 |
| 19.3 |
| 5.7 |
| 8.2 |
| 10.3 |
| (5.1) |
| 22.4 |
| 22.8 |
| (1.1) |
| (7.6) |
| 7.8 |
| 5.9 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| 177.0 |
| 163.0 |
| 152.3 |
| 146.8 |
| 170.5 |
| 164.6 |
| 164.1 |
| 162.0 |
| 157.6 |
| 151.2 |
| 153.2 |
| 144.7 |
| 156.7 |
| 152.8 |
| 147.9 |
| 138.5 |
| 135.4 |
| 99.2 |
| 106.3 |
| 103.9 |
| 94.1 |
| 96.1 |
| 264.6 |
| 251.1 |
| 242.5 |
| 238.1 |
| 263.2 |
| 267.1 |
| 264.6 |
| 250.4 |
| 242.5 |
| 235.3 |
| 229.5 |
| 222.7 |
| 208.3 |
| 201.8 |
| 197.9 |
| 187.9 |
| 182.5 |
| 142.9 |
| 148.8 |
| 145.9 |
| 134.8 |
| 137.8 |
| 242.4 |
| 238.4 |
| 223.8 |
| 214.5 |
| 209.6 |
| 187.4 |
| 192.5 |
| 189.4 |
| 174.0 |
| 165.5 |
| 157.7 |
| 151.3 |
| 144.0 |
| 159.9 |
| 153.1 |
| 148.8 |
| 137.4 |
| 132.3 |
| 141.5 |
| 147.4 |
| 144.5 |
| 133.4 |
| 136.5 |