| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 440.3 | 33.0 | 42.0 | 35.6 | 21.9 | 5.3 | 5.5 | 7.0 | 5.9 | 5.2 | 1.0 | - |
| Restricted Cash | 0.8 | 0.8 | 0.8 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 5.2 | 55.2 | - | - |
| Cash And Short Term Investments | 440.3 | 33.0 | 42.0 | 35.6 | 21.9 | 5.3 | 5.5 | 7.0 | 11.1 | 60.4 | 1.0 | - |
| Receivables | ||||||||||||
| Accounts Receivable | 54.4 | 73.6 | 96.9 | 41.2 | 44.5 | 20.3 | 19.3 | 10.7 | 7.2 | 0.9 | - | - |
| Current Assets | ||||||||||||
| Inventory | 87.2 | 43.4 | 37.2 | 45.0 | 15.8 | 11.9 | 15.3 | 14.2 | 10.1 | 1.5 | - | - |
| Prepaid Expenses | 15.8 | 17.7 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 261.6 | |||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 41.6 | 48.9 | 51.6 | 34.8 | 15.3 | 11.7 | 10.7 | 16.4 | 19.5 | 9.0 | - | - |
| Short Term Debt | 0.1 | 0.4 | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 467.6 | 0.1 | 0.3 | 18.8 | 3.3 | 12.6 | 9.6 | 4.5 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.8 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 467.6 | 0.4 | 56.9 | 54.4 | 11.0 | 17.5 | 12.9 | 9.5 | - | - | - | - |
| Net debt | 27.3 | (32.6) | ||||||||||
| (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 |
|---|
| 13.7 |
| 25.7 |
| 4.6 |
| 5.0 |
| 4.3 |
| 3.2 |
| 1.1 |
| 0.4 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 597.6 | 167.6 | 189.7 | 147.5 | 86.8 | 42.5 | 44.3 | 35.0 | 29.5 | 63.3 | - | - |
| 201.1 |
| 139.7 |
| 111.9 |
| 80.3 |
| 56.2 |
| 35.3 |
| 15.8 |
| 3.4 |
| 0.3 |
| - |
| - |
| Property,Plant & Equipment Net | 511.9 | 482.0 | 459.1 | 429.8 | 227.1 | 180.5 | 178.2 | 149.2 | 115.5 | 46.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | 5.2 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.1 | 1.3 | 0.5 | 0.7 | 0.0 | 0.1 | 0.2 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9.4 | 7.9 | 3.8 | 2.8 | 0.5 | 0.8 | 1.0 | 1.0 | 0.3 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,140.6 | 674.7 | 665.8 | 596.3 | 329.0 | 228.6 | 226.8 | 188.2 | 148.1 | 119.2 | - | - |
| 56.5 |
| 35.6 |
| 7.7 |
| 4.9 |
| 3.3 |
| 5.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.4 | 0.3 | 0.1 | 0.1 | 0.0 | 0.1 | - | - | - | - | - | - |
| Accrued Expenses | 54.7 | 61.7 | 52.2 | 41.8 | 19.4 | 11.6 | 11.7 | 8.1 | 2.8 | 1.2 | - | - |
| Other Current Liabilities | - | - | - | 40.0 | 0.3 | 0.9 | 0.7 | 0.3 | - | - | - | - |
| Total Current Liabilities | 109.5 | 122.4 | 170.0 | 162.8 | 46.7 | 29.1 | 26.4 | 29.8 | 22.4 | 15.4 | - | - |
| 1.1 |
| 0.5 |
| 0.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 44.3 | 56.0 | 54.4 | 35.6 | 6.4 | 1.8 | 5.3 | 0.1 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.5 | 7.7 | 4.5 | 3.3 | 2.5 | 1.0 | 0.9 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 657.0 | 311.9 | 296.2 | 287.1 | 118.0 | 59.5 | 56.7 | 47.1 | 34.7 | 35.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (0.3) | 69.5 | 91.9 | 140.0 | 47.1 | 9.8 | 14.7 | (10.2) | (35.3) | (18.3) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 483.6 | 362.8 | 369.6 | 309.2 | 211.1 | 169.1 | 170.1 | 141.1 | 113.4 | (5.0) | 6.7 | (1.0) |
| Total Equity | 483.6 | 362.8 | 369.6 | 309.2 | 211.1 | 169.1 | 170.1 | 141.1 | 113.4 | (5.0) | 6.7 | (1.0) |
| 14.9 |
| 18.8 |
| (10.9) |
| 12.2 |
| 7.4 |
| 2.5 |
| - |
| - |
| - |
| - |
| Working Capital | 488.1 | 45.2 | 19.8 | (15.4) | 40.1 | 13.4 | 17.9 | 5.2 | 7.0 | 47.9 | - | - |
| Book Value | 483.6 | 362.8 | 369.6 | 309.2 | 211.1 | 169.1 | 170.1 | 141.1 | 113.4 | (5.0) | 6.7 | (1.0) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 355.2 | 440.3 | 193.8 | 28.1 | 43.5 | 33.0 | 22.9 | 27.6 | 30.5 | 42.0 | 42.9 | 33.9 | 36.6 | 35.6 | 46.6 | 43.5 | 71.5 | 21.9 | 46.7 | 19.4 | 5.5 | 5.3 | 6.4 | 9.8 | 15.3 | 5.5 | 5.5 | 5.5 | 1.9 | 7.0 | 5.5 | 5.9 | 7.3 | 5.9 | 9.3 | 2.9 | 14.0 | 5.2 | 19.0 | 0.3 |
| Restricted Cash | 0.8 | - | 0.8 | - | 0.8 | - | 0.8 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 355.2 | 440.3 | 193.8 | 28.1 | 43.5 | 33.0 | 22.9 | 27.6 | 30.5 | 42.0 | 42.9 | 33.9 | 36.6 | 35.6 | 46.6 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 66.3 | 54.4 | 43.6 | 55.9 | 52.1 | 73.6 | 62.9 | 69.6 | 103.5 | 96.9 | 63.6 | 59.0 | 71.1 | 41.2 | 50.4 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 105.5 | 87.2 | 81.6 | 59.3 | 56.1 | 43.4 | 53.1 | 52.4 | 41.3 | 37.2 | 50.2 | 67.4 | 51.0 | 45.0 | 40.0 | 32.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 57.0 | 41.6 | 41.7 | 56.3 | 59.5 | 48.9 | 53.8 | 47.9 | 59.7 | 51.6 | 51.6 | 49.8 | 49.9 | 34.8 | 30.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 116.3 | - | - | 0.1 | 43.1 | 42.2 | 24.7 | 0.3 | 34.2 | 64.0 | 45.6 | 18.8 | 16.8 | 1.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 0.1 | 116.5 | 0.2 | 0.3 | 0.4 | 43.5 | 49.4 | 53.0 | 56.9 | 62.2 | 89.3 | 75.3 | 54.4 | 47.7 | 7.9 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 19.9 |
| 49.8 |
| 59.7 |
| 55.2 |
| - |
| - |
| 43.5 |
| 71.5 |
| 21.9 |
| 46.7 |
| 19.4 |
| 5.5 |
| 5.3 |
| 6.4 |
| 9.8 |
| 15.3 |
| 5.5 |
| 5.5 |
| 5.5 |
| 1.9 |
| 7.0 |
| 5.5 |
| 5.9 |
| 7.3 |
| 11.1 |
| 29.1 |
| 52.7 |
| 73.6 |
| 60.4 |
| 19.0 |
| 0.3 |
| 52.7 |
| 47.6 |
| 44.5 |
| 37.6 |
| 13.9 |
| 21.7 |
| 20.3 |
| 21.3 |
| 15.8 |
| 14.4 |
| 19.3 |
| 30.1 |
| 26.1 |
| 27.3 |
| 10.7 |
| 31.3 |
| 28.3 |
| 23.5 |
| 7.2 |
| 2.6 |
| 1.9 |
| 1.6 |
| 0.9 |
| - |
| - |
| 19.5 |
| 15.8 |
| 13.9 |
| 19.6 |
| 24.2 |
| 11.9 |
| 23.3 |
| 25.5 |
| 23.5 |
| 15.3 |
| 12.6 |
| 16.6 |
| 15.0 |
| 14.2 |
| 8.0 |
| 11.3 |
| 10.1 |
| 10.1 |
| 4.0 |
| 2.4 |
| 2.2 |
| 1.5 |
| - |
| - |
| Prepaid Expenses | 15.6 | 15.8 | 9.7 | 11.5 | 12.3 | 17.7 | 7.9 | 11.1 | 7.3 | 13.7 | 12.4 | 17.5 | 19.0 | 25.7 | 5.0 | 3.5 | 2.9 | 4.6 | 4.3 | 4.9 | 5.8 | 5.0 | 3.8 | 3.2 | 4.9 | 4.3 | 3.3 | 1.6 | 2.0 | 3.2 | 3.3 | 2.9 | 3.4 | 1.1 | 1.5 | 0.8 | 1.1 | 0.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 542.7 | 597.6 | 328.7 | 154.9 | 164.0 | 167.6 | 146.7 | 160.6 | 182.6 | 189.7 | 169.2 | 177.8 | 177.7 | 147.5 | 142.0 | 132.1 | 141.6 | 86.8 | 102.5 | 57.8 | 57.3 | 42.5 | 54.7 | 54.2 | 58.1 | 44.3 | 51.5 | 49.8 | 46.2 | 35.0 | 48.0 | 48.3 | 44.3 | 29.5 | 37.2 | 57.8 | 78.4 | 63.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 276.5 | 261.6 | 242.8 | 228.1 | 222.4 | 201.1 | 184.3 | 164.7 | 152.3 | 139.7 | 126.8 | 114.8 | 121.9 | 111.9 | 105.3 | 95.6 | 87.3 | 80.3 | 73.5 | 67.7 | 62.4 | 56.2 | 50.9 | 45.7 | 40.3 | 35.3 | 30.1 | 24.7 | 19.9 | 15.8 | 12.1 | 8.8 | 5.8 | 3.4 | 1.6 | 0.7 | 0.4 | 0.3 | - | - |
| Property,Plant & Equipment Net | 517.1 | 511.9 | 489.2 | 487.3 | 487.9 | 482.0 | 476.7 | 474.5 | 466.3 | 459.1 | 456.7 | 457.6 | 444.1 | 429.8 | 403.1 | 341.6 | 245.9 | 227.1 | 181.7 | 177.6 | 177.7 | 180.5 | 181.0 | 183.1 | 181.9 | 178.2 | 171.9 | 164.2 | 156.3 | 149.2 | 144.5 | 136.6 | 125.8 | 115.5 | 103.0 | 88.3 | 63.7 | 46.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.2 | 5.2 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 10.5 | 9.4 | 6.5 | 7.8 | 9.1 | 7.9 | 6.1 | 6.4 | 4.6 | 3.8 | 4.0 | 4.2 | 3.8 | 2.8 | 3.6 | 2.2 | 1.9 | 0.5 | 0.5 | 0.6 | 0.5 | 0.9 | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.6 | 0.5 | 0.4 | 0.3 | 0.4 | 0.2 | 0.0 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,091.6 | 1,140.6 | 849.7 | 674.6 | 685.7 | 674.7 | 645.4 | 659.2 | 674.0 | 665.8 | 646.7 | 660.4 | 641.3 | 596.3 | 562.1 | 489.7 | 406.4 | 329.0 | 299.1 | 247.1 | 241.0 | 228.6 | 241.3 | 242.1 | 244.7 | 226.8 | 227.8 | 218.1 | 206.7 | 188.2 | 196.2 | 188.2 | 173.3 | 148.1 | 143.5 | 149.1 | 149.4 | 119.2 | - | - |
| 34.4 |
| 40.4 |
| 15.3 |
| 21.2 |
| 16.8 |
| 16.8 |
| 11.7 |
| 11.8 |
| 8.2 |
| 13.1 |
| 10.7 |
| 13.9 |
| 16.3 |
| 15.2 |
| 16.4 |
| 22.7 |
| 20.1 |
| 28.3 |
| 19.5 |
| 14.5 |
| 16.3 |
| 10.1 |
| 9.0 |
| - |
| - |
| Short Term Debt | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 7.2 | 28.2 | 56.5 | 28.0 | 25.3 | 29.7 | 35.6 | 30.8 | 6.1 | 7.1 | 7.7 | 5.8 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 3.3 | 3.3 | 5.0 | 5.0 | 5.0 | 5.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 43.5 | 54.7 | 58.5 | 47.6 | 53.9 | 61.7 | 48.4 | 58.0 | 49.7 | 52.2 | 46.5 | 38.7 | 33.1 | 41.8 | 49.2 | 35.4 | 23.9 | 19.4 | 14.1 | 12.9 | 10.7 | 11.6 | 9.3 | 12.8 | 11.5 | 11.7 | 11.2 | 9.4 | 9.1 | 8.1 | 6.6 | 8.8 | 6.1 | 2.8 | 1.6 | 0.4 | 2.3 | 1.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 10.0 | 20.0 | 2.4 | 40.0 | - | 0.1 | 0.2 | 0.3 | 0.0 | 0.1 | 0.5 | 0.9 | - | 0.1 | 0.4 | 0.7 | - | - | 0.1 | 0.3 | 0.6 | 0.4 | 0.6 | - | - | - | 0.0 | 0.1 | - | - |
| Total Current Liabilities | 111.2 | 109.5 | 110.6 | 113.8 | 124.4 | 122.4 | 108.8 | 120.8 | 148.5 | 170.0 | 142.5 | 142.1 | 151.2 | 162.8 | 150.4 | 110.8 | 76.2 | 46.7 | 45.3 | 36.9 | 33.3 | 29.1 | 27.1 | 27.8 | 28.7 | 26.4 | 30.7 | 31.2 | 29.8 | 29.8 | 45.5 | 44.5 | 41.1 | 22.4 | 17.2 | 17.7 | 14.8 | 15.4 | - | - |
| 2.7 |
| 3.3 |
| 2.8 |
| 3.1 |
| 16.0 |
| 12.6 |
| 21.0 |
| 15.9 |
| 22.3 |
| 9.6 |
| 11.8 |
| 10.0 |
| 13.7 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 38.5 | 44.3 | 46.4 | 49.7 | 51.4 | 56.0 | 54.6 | 54.7 | 52.4 | 54.4 | 45.7 | 42.3 | 37.8 | 35.6 | 18.0 | 12.9 | 11.4 | 6.4 | 3.4 | 1.8 | 1.6 | 1.8 | 5.2 | 6.6 | 5.4 | 5.3 | 4.7 | 3.5 | 1.5 | 0.1 | 1.4 | 1.4 | 0.7 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.4 | 8.5 | 7.3 | 7.1 | 6.8 | 7.7 | 5.4 | 4.9 | 5.0 | 4.5 | 4.3 | 4.1 | 3.7 | 3.3 | 3.4 | 2.6 | 2.4 | 2.5 | 2.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.7 | 0.2 | 0.2 | - | - | - | - | - | - | 0.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 654.6 | 657.0 | 322.7 | 327.2 | 330.5 | 311.9 | 283.6 | 293.1 | 301.7 | 296.2 | 294.1 | 323.3 | 304.4 | 287.1 | 263.5 | 210.0 | 154.4 | 118.0 | 105.3 | 61.7 | 66.7 | 59.5 | 68.5 | 65.6 | 71.7 | 56.7 | 60.5 | 57.6 | 57.8 | 47.1 | 59.2 | 58.1 | 54.1 | 34.7 | 27.9 | 27.5 | 24.4 | 35.4 | - | - |
| 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 | - | - | 509.3 | - | - | 292.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (18.6) | (0.3) | 17.1 | 32.6 | 48.4 | 69.5 | 80.2 | 88.9 | 91.8 | 91.9 | 76.1 | 63.9 | 164.9 | 140.0 | 131.2 | 114.3 | 86.0 | 47.1 | 30.9 | 23.9 | 14.0 | 9.8 | 14.6 | 19.3 | 16.7 | 14.7 | 12.8 | 7.3 | (3.3) | (10.2) | (13.6) | (19.8) | (30.0) | (35.3) | (32.7) | (26.5) | (23.0) | (18.3) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 437.0 | 483.6 | 526.9 | 347.4 | 355.2 | 362.8 | 361.8 | 366.1 | 372.3 | 369.6 | 352.6 | 337.1 | 336.9 | 309.2 | 298.7 | 279.7 | 251.9 | 211.1 | 193.8 | 185.4 | 174.3 | 169.1 | 172.8 | 176.5 | 173.0 | 170.1 | 167.2 | 160.6 | 148.9 | 141.1 | 137.0 | 130.1 | 119.2 | 113.4 | 115.6 | 121.6 | 125.0 | (5.0) | 0.4 | 2.7 |
| Total Equity | 437.0 | 483.6 | 526.9 | 347.4 | 355.2 | 362.8 | 361.8 | 366.1 | 372.3 | 369.6 | 352.6 | 337.1 | 336.9 | 309.2 | 298.7 | 279.7 | 251.9 | 211.1 | 193.8 | 185.4 | 174.3 | 169.1 | 172.8 | 176.5 | 173.0 | 170.1 | 167.2 | 160.6 | 148.9 | 141.1 | 137.0 | 130.1 | 119.2 | 113.4 | 115.6 | 121.6 | 125.0 | (5.0) | 0.4 | 2.7 |
| 9.8 |
| 11.0 |
| 8.6 |
| 8.1 |
| 20.9 |
| 17.5 |
| 25.9 |
| 20.8 |
| 25.6 |
| 12.9 |
| 16.8 |
| 15.0 |
| 18.7 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | (355.2) | (440.3) | (77.4) | (27.9) | (43.2) | (32.6) | 20.7 | 21.8 | 22.5 | 14.9 | 19.2 | 55.4 | 38.6 | 18.8 | 1.1 | (35.5) | (61.6) | (10.9) | (38.1) | (11.3) | 15.3 | 12.2 | 19.6 | 11.1 | 10.3 | 7.4 | 11.3 | 9.5 | 16.8 | 2.5 | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 431.5 | 488.1 | 218.2 | 41.1 | 39.6 | 45.2 | 37.9 | 39.9 | 34.1 | 19.8 | 26.7 | 35.7 | 26.5 | (15.4) | (8.5) | 21.3 | 65.4 | 40.1 | 57.2 | 20.8 | 24.1 | 13.4 | 27.6 | 26.3 | 29.5 | 17.9 | 20.8 | 18.6 | 16.4 | 5.2 | 2.5 | 3.8 | 3.2 | 7.0 | 19.9 | 40.0 | 63.6 | 47.9 | - | - |
| Book Value | 437.0 | 483.6 | 526.9 | 347.4 | 355.2 | 362.8 | 361.8 | 366.1 | 372.3 | 369.6 | 352.6 | 337.1 | 336.9 | 309.2 | 298.7 | 279.7 | 251.9 | 211.1 | 193.8 | 185.4 | 174.3 | 169.1 | 172.8 | 176.5 | 173.0 | 170.1 | 167.2 | 160.6 | 148.9 | 141.1 | 137.0 | 130.1 | 119.2 | 113.4 | 115.6 | 121.6 | 125.0 | (5.0) | 0.4 | 2.7 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |