| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 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 | Q2 FY 17 | Q4 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 0.4 | 0.8 | 1.1 | 1.4 | 2.5 | 4.2 | 6.6 | 4.8 | 1.7 | 0.8 | 3.5 | 1.0 | 1.5 | 1.3 | 5.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 1.4 | 4.8 | 1.7 | 3.5 | 0.6 | 0.6 | 0.3 | 1.0 | - | 5.8 | 10.8 | 0.5 | 0.8 | 0.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.4 | 4.8 | 1.7 | 3.5 | 0.6 | 0.6 | 0.3 | 1.0 | - | 5.8 | 10.8 | 0.5 | 0.8 | 0.7 |
| Receivables | ||||||||||||||
| Accounts Receivable | 96.1 | 132.6 | 135.9 | 110.3 | 86.1 | 58.4 | 70.3 | 61.7 | - | 49.7 | 47.0 | 60.7 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 97.3 | 105.1 | 155.7 | 137.3 | 115.0 | 100.4 | 110.3 | 107.0 | - | 55.6 | 44.7 | 58.4 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 134.7 | 118.6 | 106.3 | 112.3 | 104.5 | 98.3 | 90.5 | 82.7 | - | 69.8 | 61.6 | 58.5 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 63.7 | 79.4 | 121.4 | 92.8 | 80.2 | 73.6 | 76.2 | 59.0 | - | 32.5 | 26.4 | 43.0 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 98.9 | 116.4 | 100.3 | 100.4 | 70.9 | 36.3 | 35.0 | 26.3 | 35.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 47.5 | 47.3 | 47.5 | 47.2 | 46.9 | 46.7 | 46.2 | 45.2 | - | 44.2 | 43.4 | 42.4 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 105.2 | 119.5 | 102.5 | 100.4 | 70.9 | 36.3 | 35.0 | 26.3 | 35.0 | - | - | - | - | - |
| Net debt | ||||||||||||||
| 1.5 |
| 0.6 |
| 0.6 |
| 0.2 |
| 0.2 |
| - |
| 0.4 |
| 0.3 |
| 0.5 |
| 1.0 |
| 1.0 |
| 0.3 |
| 0.3 |
| 1.2 |
| 0.1 |
| - |
| 0.3 |
| 0.2 |
| 1.0 |
| 5.8 |
| 2.2 |
| 1.4 |
| 2.0 |
| 10.8 |
| 3.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.4 | 0.8 | 1.1 | 1.4 | 2.5 | 4.2 | 6.6 | 4.8 | 1.7 | 0.8 | 3.5 | 1.0 | 1.5 | 1.3 | 5.0 | 1.5 | 0.6 | 0.6 | 0.2 | 0.2 | - | 0.4 | 0.3 | 0.5 | 1.0 | 1.0 | 0.3 | 0.3 | 1.2 | 0.1 | - | 0.3 | 0.2 | 1.0 | 5.8 | 2.2 | 1.4 | 2.0 | 10.8 | 3.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 84.6 | 83.3 | 80.1 | 96.1 | 112.3 | 113.1 | 134.0 | 132.6 | 135.9 | 134.3 | 110.3 | 123.4 | 126.5 | 112.9 | 100.1 | 91.6 | 86.1 | 58.4 | 55.9 | 72.2 | - | 65.2 | 60.7 | 57.4 | 55.6 | 61.7 | 66.4 | 55.6 | 60.8 | 73.8 | - | 69.7 | 68.5 | 74.7 | 49.7 | 52.6 | 51.4 | 48.6 | 47.0 | 48.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 85.8 | 88.4 | 97.6 | 97.3 | 99.3 | 100.7 | 95.8 | 105.1 | 155.7 | 171.7 | 137.3 | 157.8 | 143.1 | 130.4 | 119.4 | 119.8 | 115.0 | 100.4 | 95.4 | 91.6 | - | 101.6 | 115.0 | 108.9 | 105.7 | 107.0 | 98.1 | 107.2 | 97.9 | 100.8 | - | 78.0 | 71.4 | 74.7 | 55.6 | 46.1 | 47.1 | 45.6 | 44.7 | 47.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 13.9 | 15.0 | 17.8 | 21.9 | 19.7 | 24.2 | 28.3 | 24.7 | 24.7 | 26.5 | 23.3 | 35.4 | 29.6 | 19.8 | 20.0 | 18.8 | 17.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 208.0 | 207.5 | 218.8 | 234.2 | 252.8 | 261.1 | 288.3 | 288.4 | 340.0 | 361.6 | 299.3 | 343.6 | 324.3 | 283.8 | 267.1 | 256.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 106.3 | - | 112.3 | - | - | - | - | - | - | - | - | - | - | 87.5 | - | - | - | 82.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 80.3 | - | 76.6 | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 29.4 | 33.8 | 31.7 | 27.7 | 28.0 | 27.1 | 27.9 | 28.8 | 26.0 | 27.1 | 35.7 | 29.0 | 31.2 | 36.6 | 35.5 | 33.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | 0.7 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 27.8 | 29.2 | 26.0 | 11.3 | 12.6 | 13.8 | 14.6 | 15.4 | 16.7 | 18.7 | 15.7 | 19.1 | 19.0 | 16.9 | 17.7 | 16.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 10.1 | - | 9.7 | - | - | - | - | - | - | 7.8 | ||||||||||||||||||||||
| Other Non-Current Assets | 28.4 | 25.0 | 23.3 | 19.2 | 13.6 | 6.5 | 6.7 | 5.3 | 14.1 | 11.9 | 1.5 | 8.2 | 6.6 | 1.4 | 1.6 | 2.4 | 2.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 322.9 | 325.3 | 324.6 | 315.9 | 328.6 | 327.8 | 355.9 | 355.3 | 406.9 | 430.2 | 361.8 | 410.5 | 391.3 | 346.9 | 330.5 | 317.8 | 304.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 65.8 | 62.5 | 61.1 | 63.7 | 65.3 | 63.6 | 83.8 | 79.4 | 121.4 | 140.7 | 92.8 | 131.8 | 111.7 | 83.1 | 69.9 | 79.1 | 80.2 | 73.6 | 68.8 | 73.1 | - | 53.1 | 69.2 | 61.5 | 56.7 | 59.0 | 51.2 | 56.2 | 56.8 | 75.0 | - | 50.3 | 42.9 | 49.0 | 32.5 | 28.5 | 27.8 | 27.6 | 26.4 | 27.3 |
| Short Term Debt | 7.3 | 7.5 | 6.0 | 6.2 | 5.1 | 5.1 | 3.1 | 3.1 | 2.2 | 6.7 | - | 5.0 | 4.0 | 1.7 | 1.7 | 0.9 | 7.5 | 5.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.7 | 6.8 | 5.6 | - | 4.9 | 5.4 | 5.0 | - | - | 5.6 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 5.9 | 10.1 | 6.9 | 8.2 | 5.9 | 6.2 | 6.9 | 6.5 | 11.8 | 7.8 | 11.5 | 7.4 | 8.5 | 9.4 | 9.0 | 7.6 | 10.4 | 6.8 | ||||||||||||||||||||||
| Other Current Liabilities | 22.0 | 22.0 | 17.7 | 13.9 | 16.6 | 18.9 | 18.5 | 15.1 | 28.2 | 18.3 | 20.3 | 22.9 | 17.9 | 18.1 | 13.1 | 14.0 | 14.1 | |||||||||||||||||||||||
| Total Current Liabilities | 101.1 | 102.1 | 91.6 | 92.0 | 92.8 | 93.8 | 112.1 | 104.2 | 163.7 | 173.5 | 126.7 | 167.1 | 142.0 | 112.3 | 93.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 92.0 | 90.2 | 94.8 | 98.9 | 108.5 | 106.0 | 109.7 | 116.4 | 100.3 | 116.5 | 100.4 | 105.4 | 110.3 | 99.9 | 100.1 | 85.3 | 10.0 | 11.3 | 32.5 | 40.2 | 35.0 | 42.9 | 35.2 | 15.9 | 17.3 | 26.3 | 21.7 | 22.5 | 23.8 | 25.0 | 35.0 | 27.5 | 28.8 | 30.0 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 21.2 | 22.4 | 20.3 | 6.9 | 7.7 | 8.4 | 9.6 | 10.3 | 12.0 | 13.1 | 11.4 | 13.6 | 13.7 | 11.8 | 13.0 | 11.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.5 | 4.4 | 3.0 | 1.0 | 0.0 | 0.1 | 0.1 | 0.2 | 6.0 | 4.6 | 1.7 | 3.8 | 4.3 | 1.0 | 2.0 | 1.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 118.7 | 117.0 | 118.1 | 106.7 | 116.2 | 114.6 | 119.4 | 127.2 | 118.4 | 129.5 | 111.4 | 120.7 | 126.3 | 111.2 | 113.6 | 97.6 | ||||||||||||||||||||||||
| Total Liabilities | 219.8 | 219.1 | 209.8 | 198.7 | 209.0 | 208.3 | 231.6 | 231.4 | 282.0 | 302.9 | 238.1 | 287.9 | 268.3 | 223.5 | 207.4 | 199.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 48.0 | 48.0 | 47.7 | 47.5 | 47.4 | 47.4 | 47.4 | 47.3 | 47.5 | 47.6 | 47.2 | 47.3 | 47.2 | 47.1 | 47.1 | 47.0 | 46.9 | 46.7 | 46.6 | 46.5 | - | 45.8 | 46.1 | 46.0 | 45.9 | 45.2 | 45.5 | 45.1 | 44.9 | 44.6 | - | 44.8 | 44.6 | 44.3 | 44.2 | 44.0 | 43.9 | 43.6 | 43.4 | 43.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 55.2 | 57.8 | 66.3 | 68.6 | 72.5 | 73.1 | 78.0 | 76.9 | 77.8 | 79.9 | 74.5 | 75.9 | 75.3 | 74.3 | 73.4 | 71.8 | 70.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | 0.4 | 0.7 | 1.0 | (0.3) | (1.0) | (1.1) | (0.2) | (0.4) | (0.2) | 2.1 | (0.5) | 0.5 | 2.1 | 2.7 | (0.2) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 103.1 | 106.2 | 114.8 | 117.1 | 119.6 | 119.5 | 124.3 | 124.0 | 124.9 | 127.3 | 123.7 | 122.6 | 123.7 | 123.5 | 123.2 | 118.6 | 115.6 | |||||||||||||||||||||||
| Total Equity | 103.1 | 106.2 | 114.8 | 117.1 | 119.6 | 119.5 | 124.3 | 124.0 | 124.9 | 127.3 | 123.7 | 122.6 | 123.7 | 123.5 | 123.2 | 118.6 | 115.6 | 114.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 99.3 | 97.7 | 100.8 | 105.2 | 113.6 | 111.1 | 112.7 | 119.5 | 102.5 | 123.2 | 100.4 | 110.4 | 114.2 | 101.6 | 101.8 | 86.2 | 17.5 | 17.1 | 38.4 | 46.1 | 35.0 | 42.9 | 41.1 | 21.7 | 23.2 | 26.3 | 27.5 | 22.5 | 23.8 | 25.0 | 35.0 | 27.5 | 28.8 | 30.0 | 0.0 | - | - | - | - | - |
| Net debt | 98.9 | 96.9 | 99.6 | 103.8 | 111.1 | 106.8 | 106.2 | 114.8 | 100.8 | 122.4 | 96.9 | 109.4 | 112.7 | 100.3 | 96.8 | 84.8 | 17.0 | 16.5 | ||||||||||||||||||||||
| Working Capital | 106.9 | 105.4 | 127.2 | 142.2 | 160.0 | 167.4 | 176.1 | 184.2 | 176.3 | 188.2 | 172.5 | 176.4 | 182.3 | 171.5 | 173.4 | 154.4 | 130.5 | 104.7 | ||||||||||||||||||||||
| Book Value | 103.1 | 106.2 | 114.8 | 117.1 | 119.6 | 119.5 | 124.3 | 124.0 | 124.9 | 127.3 | 123.7 | 122.6 | 123.7 | 123.5 | 123.2 | 118.6 | 115.6 | 114.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 123.7 | - | - | - | - | - | - | 113.8 | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 21.9 | 24.7 | 24.7 | 23.3 | 17.3 | 16.5 | 13.6 | 11.8 | - | 11.2 | 7.5 | 4.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 234.2 | 288.4 | 340.0 | 299.3 | 242.8 | 198.1 | 194.5 | 181.5 | - | 123.2 | 111.8 | 129.5 | - | - |
| Accumulated Depreciation | 107.0 | 89.8 | 80.3 | 76.6 | 72.7 | 68.9 | 63.0 | 54.8 | - | 46.2 | 43.7 | 41.2 | - | - |
| Property,Plant & Equipment Net | 27.7 | 28.8 | 26.0 | 35.7 | 31.8 | 29.4 | 27.5 | 27.9 | - | 23.6 | 17.9 | 17.9 | 13.9 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | 0.0 | 10.0 | 10.0 | - | 1.7 | 0.0 | - | - | - |
| Intangible Assets | - | - | - | 0.0 | 0.0 | 0.7 | 3.7 | 5.9 | - | 2.1 | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 11.3 | 15.4 | 16.7 | 15.7 | 17.6 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 23.4 | 17.4 | 10.1 | 9.7 | 10.2 | 7.8 | 7.9 | 9.0 | - | 3.3 | 3.2 | 2.7 | - | - |
| Other Non-Current Assets | 19.2 | 5.3 | 14.1 | 1.5 | 2.6 | 2.3 | 2.9 | 1.7 | - | 2.7 | 2.3 | 1.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 315.9 | 355.3 | 406.9 | 361.8 | 304.9 | 238.3 | 246.5 | 235.9 | - | 156.7 | 135.1 | 150.9 | - | - |
| 6.2 |
| 3.1 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.5 | 5.1 | - | - | 4.5 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 8.2 | 6.5 | 11.8 | 11.5 | 10.4 | 6.8 | 8.1 | 9.6 | - | 7.6 | 7.4 | 6.3 | - | - |
| Other Current Liabilities | 13.9 | 15.1 | 28.2 | 20.3 | 14.1 | 7.2 | 8.8 | 10.6 | - | 4.3 | 3.6 | 3.2 | - | - |
| Total Current Liabilities | 92.0 | 104.2 | 163.7 | 126.7 | 112.2 | 93.4 | 98.9 | 84.1 | - | 52.2 | 37.9 | 53.3 | - | - |
| 6.9 |
| 10.3 |
| 12.0 |
| 11.4 |
| 12.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 0.0 | - | 0.3 | 1.6 | 1.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.0 | 0.2 | 6.0 | 1.7 | 0.9 | 0.0 | 0.4 | 6.9 | - | 0.6 | 1.4 | 2.9 | - | - |
| Total Non-Current Liabilities | 106.7 | 127.2 | 118.4 | 111.4 | 77.1 | 30.4 | 29.5 | 46.2 | - | 0.8 | 3.0 | 19.1 | - | - |
| Total Liabilities | 198.7 | 231.4 | 282.0 | 238.1 | 189.3 | 123.9 | 128.4 | 130.3 | - | 53.0 | 41.0 | 72.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 68.6 | 76.9 | 77.8 | 74.5 | 70.1 | 65.4 | 72.8 | 67.9 | - | 57.1 | 49.5 | 36.9 | - | - |
| Accumulated Other Comprehensive Income | 1.0 | (0.2) | (0.4) | 2.1 | (1.5) | 2.4 | (1.0) | (7.6) | - | 2.4 | 1.3 | (0.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 117.1 | 124.0 | 124.9 | 123.7 | 115.6 | 114.5 | 118.1 | 105.6 | - | 103.6 | 94.2 | 78.6 | 59.4 | 51.1 |
| Total Equity | 117.1 | 124.0 | 124.9 | 123.7 | 115.6 | 114.5 | 118.1 | 105.6 | - | 103.6 | 94.2 | 78.6 | 59.4 | 51.1 |
| 103.8 |
| 114.8 |
| 100.8 |
| 96.9 |
| 70.4 |
| 35.7 |
| 34.7 |
| 25.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 142.2 | 184.2 | 176.3 | 172.5 | 130.5 | 104.7 | 95.6 | 97.3 | - | 71.0 | 73.8 | 76.2 | - | - |
| Book Value | 117.1 | 124.0 | 124.9 | 123.7 | 115.6 | 114.5 | 118.1 | 105.6 | - | 103.6 | 94.2 | 78.6 | 59.4 | 51.1 |
| Tangible Book Value | - | - | - | 123.7 | 115.6 | 113.8 | 104.4 | 89.7 | - | 99.8 | 94.2 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 16.6 |
| 18.3 |
| - |
| 11.0 |
| 12.9 |
| 13.8 |
| 16.4 |
| 11.8 |
| 10.9 |
| 16.2 |
| 14.2 |
| 15.5 |
| - |
| 15.2 |
| 13.6 |
| 14.6 |
| 11.2 |
| 9.5 |
| 7.8 |
| 7.8 |
| 7.5 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.8 |
| 198.1 |
| 188.2 |
| 201.4 |
| - |
| 178.2 |
| 188.9 |
| 180.6 |
| 178.6 |
| 181.5 |
| 176.7 |
| 179.3 |
| 174.2 |
| 196.5 |
| - |
| 168.9 |
| 159.2 |
| 169.1 |
| 123.2 |
| 111.9 |
| 109.3 |
| 105.2 |
| 111.8 |
| 107.9 |
| - |
| - |
| - |
| - |
| 57.0 |
| - |
| - |
| - |
| 54.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.8 |
| 29.4 |
| 28.5 |
| 27.9 |
| - |
| 30.5 |
| 27.9 |
| 28.5 |
| 29.2 |
| 27.9 |
| 29.9 |
| 27.3 |
| 26.0 |
| 26.9 |
| - |
| 28.7 |
| 30.0 |
| 30.4 |
| 23.6 |
| 21.2 |
| 20.2 |
| 19.5 |
| 17.9 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| - |
| 10.0 |
| 10.0 |
| 9.7 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.6 |
| 0.0 |
| - |
| 0.7 |
| 3.3 |
| - |
| 4.8 |
| 4.0 |
| 4.3 |
| 4.5 |
| 5.9 |
| 5.4 |
| 6.2 |
| 6.5 |
| 6.8 |
| - |
| 7.3 |
| 7.6 |
| 7.9 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.3 |
| 0.0 |
| - |
| 17.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 7.3 |
| - |
| 7.0 |
| 7.3 |
| 7.5 |
| 7.0 |
| 9.0 |
| 11.1 |
| 9.7 |
| 9.6 |
| 2.6 |
| - |
| 0.3 |
| 0.0 |
| 0.0 |
| 3.3 |
| 3.1 |
| 3.3 |
| 4.1 |
| 3.2 |
| 4.3 |
| 2.3 |
| 2.9 |
| 3.0 |
| - |
| 2.4 |
| 3.8 |
| 2.1 |
| 2.4 |
| 1.7 |
| 1.5 |
| 1.8 |
| 1.7 |
| 1.6 |
| - |
| 1.4 |
| 1.2 |
| 1.4 |
| 2.7 |
| 1.9 |
| 2.2 |
| 3.6 |
| 2.3 |
| 3.9 |
| 10.8 |
| 11.4 |
| 23.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.3 |
| 228.2 |
| 252.8 |
| - |
| 232.8 |
| 241.7 |
| 232.8 |
| 231.7 |
| 235.9 |
| 234.5 |
| 234.3 |
| 227.9 |
| 244.3 |
| - |
| 216.6 |
| 208.0 |
| 218.5 |
| 156.7 |
| 142.0 |
| 138.8 |
| 136.3 |
| 135.1 |
| 134.2 |
| 5.8 |
| 5.8 |
| - |
| - |
| 5.8 |
| 5.8 |
| 5.8 |
| - |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 7.8 |
| - |
| 10.0 |
| 6.6 |
| 6.5 |
| 7.6 |
| 9.6 |
| 7.7 |
| 7.9 |
| 7.4 |
| 7.5 |
| - |
| 7.7 |
| 7.4 |
| 7.7 |
| 7.6 |
| 6.3 |
| 5.9 |
| 6.0 |
| 7.4 |
| 6.8 |
| 7.2 |
| 6.9 |
| 7.0 |
| - |
| 8.8 |
| 8.8 |
| 9.8 |
| 8.0 |
| 10.6 |
| 14.3 |
| 13.9 |
| 14.0 |
| 13.2 |
| - |
| 10.6 |
| 8.5 |
| 7.0 |
| 4.3 |
| 5.0 |
| 4.4 |
| 3.8 |
| 3.6 |
| 3.8 |
| 101.7 |
| 112.2 |
| 93.4 |
| 87.8 |
| 93.7 |
| - |
| 77.8 |
| 90.5 |
| 83.7 |
| 78.0 |
| 84.1 |
| 79.0 |
| 83.1 |
| 83.2 |
| 100.7 |
| - |
| 73.6 |
| 63.9 |
| 68.7 |
| 52.2 |
| 39.9 |
| 38.2 |
| 37.8 |
| 37.9 |
| 38.6 |
| 12.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 1.1 |
| 0.9 |
| 0.3 |
| 0.0 |
| 0.0 |
| 1.7 |
| 1.6 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.0 |
| 0.5 |
| 0.5 |
| - |
| 1.4 |
| 0.0 |
| 0.8 |
| 0.3 |
| 6.9 |
| 8.0 |
| 5.7 |
| 6.4 |
| 7.4 |
| - |
| 4.7 |
| 3.5 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.9 |
| 1.4 |
| 1.0 |
| 77.1 |
| 30.4 |
| 27.2 |
| 34.9 |
| - |
| 38.5 |
| 29.4 |
| 32.3 |
| 35.6 |
| 46.2 |
| 48.6 |
| 46.7 |
| 42.8 |
| 44.5 |
| - |
| 43.6 |
| 45.3 |
| 49.2 |
| 0.8 |
| 0.6 |
| 0.7 |
| 2.6 |
| 3.0 |
| 2.6 |
| 189.3 |
| 123.9 |
| 115.0 |
| 128.6 |
| - |
| 116.3 |
| 119.9 |
| 116.0 |
| 113.6 |
| 130.3 |
| 127.6 |
| 129.8 |
| 126.1 |
| 145.2 |
| - |
| 117.2 |
| 109.2 |
| 118.0 |
| 53.0 |
| 40.4 |
| 39.0 |
| 40.4 |
| 41.0 |
| 41.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.4 |
| 64.5 |
| 76.5 |
| - |
| 73.5 |
| 75.0 |
| 73.8 |
| 74.0 |
| 67.9 |
| 71.2 |
| 65.8 |
| 64.0 |
| 62.2 |
| - |
| 59.1 |
| 57.2 |
| 55.6 |
| 57.1 |
| 55.7 |
| 54.3 |
| 51.2 |
| 49.5 |
| 47.1 |
| (1.5) |
| 2.4 |
| 2.1 |
| 1.2 |
| - |
| (2.8) |
| 0.8 |
| (3.0) |
| (1.8) |
| (7.6) |
| (9.8) |
| (6.4) |
| (7.1) |
| (7.7) |
| - |
| (4.4) |
| (2.9) |
| 0.7 |
| 2.4 |
| 1.8 |
| 1.6 |
| 1.1 |
| 1.3 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.5 |
| 113.2 |
| 113.2 |
| - |
| 116.6 |
| 121.9 |
| 116.8 |
| 118.1 |
| 105.6 |
| 106.9 |
| 104.6 |
| 101.9 |
| 99.1 |
| - |
| 99.4 |
| 98.8 |
| 100.6 |
| 103.6 |
| 101.6 |
| 99.8 |
| 95.9 |
| 94.2 |
| 93.0 |
| 113.2 |
| 113.2 |
| - |
| 116.6 |
| 121.9 |
| 116.8 |
| 118.1 |
| 105.6 |
| 106.9 |
| 104.6 |
| 101.9 |
| 99.1 |
| - |
| 99.4 |
| 98.8 |
| 100.6 |
| 103.6 |
| 101.6 |
| 99.8 |
| 95.9 |
| 94.2 |
| 93.0 |
| 38.2 |
| 45.9 |
| - |
| 42.6 |
| 40.8 |
| 21.2 |
| 22.2 |
| 25.3 |
| 27.2 |
| 22.2 |
| 22.6 |
| 24.9 |
| - |
| 27.2 |
| 28.5 |
| 29.0 |
| (5.8) |
| - |
| - |
| - |
| - |
| - |
| 100.4 |
| 107.7 |
| - |
| 100.4 |
| 98.4 |
| 96.9 |
| 100.6 |
| 97.3 |
| 97.7 |
| 96.3 |
| 90.9 |
| 95.8 |
| - |
| 95.3 |
| 95.3 |
| 100.3 |
| 71.0 |
| 72.1 |
| 71.1 |
| 67.4 |
| 73.8 |
| 69.2 |
| 113.2 |
| 113.2 |
| - |
| 116.6 |
| 121.9 |
| 116.8 |
| 118.1 |
| 105.6 |
| 106.9 |
| 104.6 |
| 101.9 |
| 99.1 |
| - |
| 99.4 |
| 98.8 |
| 100.6 |
| 103.6 |
| 101.6 |
| 99.8 |
| 95.9 |
| 94.2 |
| 93.0 |
| 112.5 |
| 99.9 |
| - |
| 101.8 |
| 107.9 |
| 102.6 |
| 103.6 |
| 89.7 |
| 91.6 |
| 88.4 |
| 85.4 |
| 82.4 |
| - |
| 82.1 |
| 81.2 |
| 82.9 |
| 99.8 |
| 97.7 |
| 96.0 |
| 92.0 |
| 94.2 |
| - |