| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | 35.8 | 2.3 | 2.0 | 2.9 | 6.6 | 5.5 | 7.7 | 0.8 | 1.0 | 10.3 | 17.6 | 26.3 | 32.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 1.1 | 1.1 | - | |
| Cash And Short Term Investments | - | - | - | - | - | 35.8 | 2.3 | 2.0 | 2.9 | 6.6 | 5.5 | 7.7 | 0.9 | 1.1 | 11.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 7.1 | 6.1 | 7.4 | 6.4 | 5.0 | 6.3 | 2.7 | 3.7 | 2.5 | 3.3 | 3.2 | 3.8 | 5.0 | 7.4 | 7.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 95.2 | 90.4 | 128.9 | 136.0 | 138.9 | 89.3 | 52.5 | 49.6 | 54.2 | 50.9 | 51.2 | 48.4 | 37.0 | 42.7 | 52.2 | 48.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 71.4 | 68.9 | 50.2 | 48.4 | 38.9 | 42.6 | 46.3 | 50.8 | 48.0 | 52.3 | 53.2 | 69.3 | 82.2 | 78.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 44.9 | 60.4 | 77.9 | 57.6 | 67.4 | 45.3 | 44.4 | 34.0 | 36.0 | 33.7 | 25.5 | 25.4 | 19.7 | 28.0 | 41.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.6 | 17.9 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.9 | 24.0 | ||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 18.7 |
| 26.3 |
| 32.5 |
| 5.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 7.0 | 6.0 | 6.1 | 6.7 | 6.6 | 7.9 | 4.9 | 3.4 | 3.0 | 2.8 | 2.5 | 2.7 | 3.2 | 4.2 | 3.5 | 5.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 135.1 | 138.9 | 193.3 | 167.9 | 168.6 | 139.4 | 62.4 | 58.8 | 62.5 | 63.7 | 62.5 | 62.6 | 46.1 | 55.5 | 75.6 | 78.1 | - | - |
| 68.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 51.2 | 36.7 | 23.8 | 24.1 | 18.2 | 27.8 | 36.6 | 35.7 | 33.0 | 35.8 | 34.7 | 52.3 | 62.5 | 49.7 | 34.0 | - | - | - |
| Property,Plant & Equipment Net | 20.2 | 32.2 | 26.4 | 24.3 | 20.7 | 14.7 | 9.7 | 15.2 | 15.1 | 16.5 | 18.4 | 17.0 | 19.7 | 28.6 | 34.6 | 33.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.1 | 4.1 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 18.9 | 18.6 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | 0.5 | 0.7 | 1.0 | 1.5 | 1.7 | 1.6 | 3.2 | 10.0 | 18.7 | - | - |
| Operating Lease Right Of Use Assets | 18.6 | 26.7 | 19.5 | 24.0 | 28.7 | 17.5 | 4.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 21.8 | 21.5 | 0.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.8 | 2.1 | 3.3 | 2.5 | 2.2 | 2.9 | 2.4 | 2.2 | 1.6 | 1.0 | 1.3 | 1.7 | 1.8 | 1.6 | 1.0 | 0.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 184.9 | 210.6 | 257.9 | 238.4 | 235.3 | 187.0 | 87.9 | 98.0 | 100.7 | 82.1 | 83.8 | 82.9 | 69.2 | 88.9 | 142.2 | 153.5 | - | - |
| 31.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.3 | 6.1 | - | - |
| Deferred Revenue Current | - | - | - | - | 0.8 | 0.6 | 0.7 | 0.5 | 2.5 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.9 | 5.8 | 4.7 | 4.6 | 4.2 | 2.5 | 1.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 24.6 | 16.1 | 20.8 | 16.5 | 17.5 | 18.2 | 9.5 | 10.2 | 7.4 | 6.9 | 7.3 | 7.7 | 6.0 | 10.5 | 11.6 | 15.5 | - | - |
| Other Current Liabilities | 4.1 | 4.7 | 5.3 | 4.6 | 4.8 | 3.7 | 2.6 | 2.9 | 2.5 | 2.0 | 1.3 | 3.5 | 3.7 | 4.7 | 7.7 | 5.5 | - | - |
| Total Current Liabilities | 81.2 | 90.4 | 113.0 | 88.0 | 96.8 | 72.0 | 59.9 | 48.3 | 48.9 | 46.8 | 48.9 | 47.9 | 36.4 | 59.5 | 67.0 | 58.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 15.8 | 23.2 | 16.7 | 21.4 | 26.4 | 16.0 | 3.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.9 | 1.6 | 0.3 | 0.3 | 1.6 | 3.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.1 | 2.9 | 3.0 | 3.0 | 3.7 | 4.0 | 2.5 | 2.3 | 2.3 | 2.1 | 1.6 | 1.9 | 2.1 | 1.3 | 1.1 | 0.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 131.4 | 125.4 | 145.0 | 128.3 | 139.8 | 103.5 | 75.6 | 59.1 | 60.3 | 58.8 | 61.6 | 60.7 | 48.3 | 61.2 | 81.3 | 80.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (280.0) | (229.6) | (189.0) | (180.8) | (179.8) | (169.5) | (167.9) | (137.8) | (133.0) | (156.5) | (157.0) | (155.5) | (148.4) | (132.6) | (96.6) | (81.4) | - | - |
| Accumulated Other Comprehensive Income | 1.2 | 1.1 | 0.8 | 1.1 | 0.3 | (0.2) | 0.2 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | - | - |
| Treasury Stock | 11.9 | 11.9 | 11.9 | 7.6 | 7.6 | 7.1 | 7.1 | 7.1 | 7.1 | 1.4 | 0.0 | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 0.0 | 0.5 | 1.8 | 2.9 | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | 53.5 | 85.2 | 112.8 | 110.1 | 95.6 | 83.5 | 12.4 | 38.8 | 40.4 | 22.9 | 20.3 | 19.3 | 20.9 | 27.6 | 60.9 | 72.8 | 82.7 | 77.5 |
| Total Equity | 53.5 | 85.2 | 112.8 | 110.1 | 95.6 | 83.5 | 12.4 | 38.8 | 40.4 | 23.3 | 22.1 | 22.2 | 20.9 | 27.6 | 60.9 | 72.8 | 82.7 | 77.5 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.4 | 5.3 | - | - |
| Working Capital | 53.8 | 48.4 | 80.4 | 79.8 | 71.8 | 67.4 | 2.4 | 10.5 | 13.6 | 16.9 | 13.6 | 14.6 | 9.8 | (4.0) | 8.7 | 19.2 | - | - |
| Book Value | 53.5 | 85.2 | 112.8 | 110.1 | 95.6 | 83.5 | 12.4 | 38.8 | 40.4 | 22.9 | 20.3 | 19.3 | 20.9 | 27.6 | 60.9 | 72.8 | 82.7 | 77.5 |
| Tangible Book Value | - | - | - | - | - | - | - | 38.4 | 39.7 | 21.9 | 18.9 | 17.6 | 19.3 | 24.4 | 32.1 | 35.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 2.0 |
| 8.3 |
| 6.8 |
| 9.2 |
| 2.9 |
| 6.7 |
| 9.9 |
| 7.2 |
| 6.6 |
| 7.5 |
| 4.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.8 | 2.0 | 8.3 | 6.8 | 9.2 | 2.9 | 6.7 | 9.9 | 7.2 | 6.6 | 7.5 | 4.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 8.3 | 7.1 | 7.3 | 7.5 | 10.2 | 6.1 | 8.4 | 6.1 | 8.9 | 7.4 | 9.4 | 7.5 | 9.7 | 6.4 | 9.5 | 7.1 | 6.5 | 5.0 | 8.1 | 7.0 | 9.7 | 6.3 | 7.0 | 5.3 | 5.0 | 2.7 | 4.3 | 4.0 | 5.7 | 3.7 | 3.0 | 2.6 | 3.4 | 2.5 | 2.9 | 2.7 | 3.2 | 3.3 | 3.0 | 3.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 91.0 | 95.2 | 94.3 | 94.0 | 94.2 | 90.4 | 97.2 | 109.3 | 120.0 | 128.9 | 124.0 | 113.7 | 112.4 | 136.0 | 154.8 | 163.0 | 157.9 | 138.9 | 131.8 | 114.0 | 97.9 | 89.3 | 76.7 | 65.4 | 57.4 | 52.5 | 47.7 | 52.6 | 51.7 | 49.6 | 53.4 | 54.2 | 58.1 | 54.2 | 53.7 | 52.2 | 57.2 | 50.9 | 49.5 | 44.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 7.3 | 7.0 | 6.2 | 5.1 | 6.3 | 6.0 | 6.5 | 8.2 | 8.0 | 6.1 | 6.7 | 6.7 | 7.2 | 6.7 | 6.7 | 8.3 | 7.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 144.6 | 135.1 | 143.9 | 126.4 | 149.2 | 138.9 | 150.2 | 157.7 | 183.0 | 193.3 | 206.8 | 207.1 | 178.6 | 167.9 | 187.6 | 193.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 18.5 | 20.2 | 26.0 | 28.4 | 30.1 | 32.2 | 34.5 | 34.6 | 31.3 | 26.4 | 23.7 | 23.6 | 24.4 | 24.3 | 25.0 | 24.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 17.7 | 18.6 | 20.0 | 23.9 | 25.3 | 26.7 | 28.0 | 29.5 | 31.0 | 19.5 | 20.6 | 21.7 | 22.9 | 24.0 | 25.0 | 26.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4.3 | 3.8 | 2.4 | 1.9 | 2.0 | 2.1 | 3.1 | 3.3 | 3.8 | 3.3 | 3.3 | 2.5 | 2.6 | 2.5 | 2.6 | 2.7 | 2.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 191.6 | 184.9 | 200.3 | 189.6 | 216.5 | 210.6 | 227.6 | 238.0 | 263.2 | 257.9 | 270.8 | 272.0 | 246.9 | 238.4 | 260.0 | 266.9 | 267.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 46.4 | 44.9 | 53.6 | 51.5 | 74.6 | 60.4 | 59.7 | 62.7 | 74.8 | 77.9 | 83.4 | 83.0 | 55.2 | 57.6 | 68.2 | 82.9 | 80.5 | 67.4 | 59.4 | 60.7 | 58.3 | 45.3 | 49.4 | 69.0 | 57.7 | 44.4 | 35.8 | 40.3 | 42.4 | 34.0 | 35.1 | 34.2 | 42.7 | 36.0 | 37.3 | 39.8 | 43.3 | 33.7 | 33.1 | 26.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.6 | 0.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.7 | 4.9 | 5.0 | 5.8 | 5.9 | 5.8 | 5.7 | 5.7 | 5.6 | 4.7 | 4.8 | 4.7 | 4.6 | 4.6 | 4.4 | 4.1 | ||||||||||||||||||||||||
| Accrued Expenses | 28.2 | 24.6 | 18.5 | 20.3 | 21.9 | 16.1 | 19.0 | 17.6 | 22.2 | 20.8 | 21.9 | 19.5 | 20.9 | 16.5 | 20.0 | 18.7 | 22.5 | 17.5 | ||||||||||||||||||||||
| Other Current Liabilities | 4.5 | 4.1 | 4.2 | 5.5 | 5.2 | 4.7 | 4.8 | 4.7 | 5.5 | 5.3 | 5.0 | 5.5 | 6.1 | 4.6 | 4.2 | 4.1 | 4.2 | |||||||||||||||||||||||
| Total Current Liabilities | 86.4 | 81.2 | 84.2 | 86.2 | 110.8 | 90.4 | 92.9 | 94.6 | 112.2 | 113.0 | 119.6 | 117.2 | 91.5 | 88.0 | 101.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 14.7 | 15.8 | 17.0 | 20.5 | 21.8 | 23.2 | 24.8 | 26.2 | 27.5 | 16.7 | 17.7 | 19.0 | 20.3 | 21.4 | 22.4 | 23.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.0 | 3.1 | 3.2 | 3.2 | 3.1 | 2.9 | 3.1 | 2.9 | 3.0 | 3.0 | 2.6 | 3.3 | 3.2 | 3.0 | 3.3 | 3.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 132.0 | 131.4 | 136.1 | 127.1 | 143.7 | 125.4 | 130.4 | 134.1 | 154.1 | 145.0 | 153.2 | 153.3 | 129.8 | 128.3 | 148.4 | 158.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (282.0) | (280.0) | (268.5) | (257.6) | (244.9) | (229.6) | (214.2) | (204.1) | (195.5) | (189.0) | (182.9) | (180.4) | (179.7) | (180.8) | (174.5) | (173.6) | (177.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.9 | 0.9 | 0.8 | 1.2 | 1.2 | 1.2 | 1.1 | 0.2 | 0.3 | ||||||||||||||||||||||||
| Treasury Stock | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 9.8 | 8.7 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 59.6 | 53.5 | 64.2 | 62.4 | 72.8 | 85.2 | 97.2 | 103.9 | 109.2 | 112.8 | 117.7 | 118.8 | 117.1 | 110.1 | 111.6 | 108.3 | 103.2 | |||||||||||||||||||||||
| Total Equity | 59.6 | 53.5 | 64.2 | 62.4 | 72.8 | 85.2 | 97.2 | 103.9 | 109.2 | 112.8 | 117.7 | 118.8 | 117.1 | 110.1 | 111.6 | 108.3 | 103.2 | 95.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 58.1 | 53.8 | 59.7 | 40.3 | 38.4 | 48.4 | 57.3 | 63.1 | 70.8 | 80.4 | 87.2 | 89.9 | 87.1 | 79.8 | 85.9 | 78.8 | 76.4 | 71.8 | ||||||||||||||||||||||
| Book Value | 59.6 | 53.5 | 64.2 | 62.4 | 72.8 | 85.2 | 97.2 | 103.9 | 109.2 | 112.8 | 117.7 | 118.8 | 117.1 | 110.1 | 111.6 | 108.3 | 103.2 | 95.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 6.4 |
| 6.4 |
| 9.8 |
| 7.9 |
| 6.9 |
| 6.6 |
| 5.7 |
| 4.9 |
| 4.2 |
| 4.9 |
| 3.8 |
| 3.4 |
| 4.2 |
| 3.6 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.7 |
| 2.8 |
| 2.8 |
| 3.3 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 197.0 |
| 168.6 |
| 166.9 |
| 160.5 |
| 163.4 |
| 139.4 |
| 149.6 |
| 102.1 |
| 82.2 |
| 62.4 |
| 57.4 |
| 62.4 |
| 66.1 |
| 58.8 |
| 68.9 |
| 67.3 |
| 73.7 |
| 62.5 |
| 66.3 |
| 67.6 |
| 70.4 |
| 63.7 |
| 63.3 |
| 55.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.6 |
| 20.7 |
| 19.1 |
| 17.6 |
| 16.1 |
| 14.7 |
| 12.6 |
| 10.8 |
| 10.2 |
| 9.7 |
| 9.8 |
| 8.6 |
| 8.1 |
| 15.2 |
| 14.9 |
| 14.9 |
| 15.0 |
| 15.1 |
| 15.2 |
| 15.7 |
| 16.0 |
| 16.5 |
| 18.0 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| 27.4 |
| 28.7 |
| 18.9 |
| 15.9 |
| 16.7 |
| 17.5 |
| 18.3 |
| 13.2 |
| 9.5 |
| 4.5 |
| 5.0 |
| 5.6 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 22.5 |
| 21.8 |
| 21.6 |
| 21.8 |
| 20.5 |
| 20.5 |
| 21.1 |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.9 |
| 2.3 |
| 2.0 |
| 1.9 |
| 2.4 |
| 1.8 |
| 2.1 |
| 2.6 |
| 2.2 |
| 1.6 |
| 1.5 |
| 1.3 |
| 1.0 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.3 |
| 221.8 |
| 211.2 |
| 212.4 |
| 187.0 |
| 192.8 |
| 136.9 |
| 112.6 |
| 87.9 |
| 105.6 |
| 109.0 |
| 108.1 |
| 98.0 |
| 106.4 |
| 104.7 |
| 111.7 |
| 100.7 |
| 108.9 |
| 110.7 |
| 88.2 |
| 82.1 |
| 83.5 |
| 76.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.7 |
| 0.4 |
| 2.2 |
| 0.6 |
| 0.5 |
| 0.8 |
| 0.4 |
| 0.7 |
| - |
| 0.4 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.6 |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.2 |
| 3.5 |
| 2.7 |
| 2.5 |
| 2.5 |
| 2.3 |
| 1.9 |
| 1.6 |
| 1.4 |
| 1.6 |
| 1.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.4 |
| 15.8 |
| 26.5 |
| 18.2 |
| 22.6 |
| 17.0 |
| 14.2 |
| 9.5 |
| 12.6 |
| 12.2 |
| 12.6 |
| 10.2 |
| 13.6 |
| 13.6 |
| 10.9 |
| 7.4 |
| 8.1 |
| 8.0 |
| 7.8 |
| 6.9 |
| 7.7 |
| 7.5 |
| 3.9 |
| 3.9 |
| 4.0 |
| 4.5 |
| 3.7 |
| 3.2 |
| 4.2 |
| 3.7 |
| 2.6 |
| 3.1 |
| 3.3 |
| 3.6 |
| 2.9 |
| 2.9 |
| 3.0 |
| 3.6 |
| 2.5 |
| 2.4 |
| 2.1 |
| 2.1 |
| 2.0 |
| 4.1 |
| 4.2 |
| 114.8 |
| 120.6 |
| 96.8 |
| 93.5 |
| 86.0 |
| 95.9 |
| 72.0 |
| 78.9 |
| 93.5 |
| 78.2 |
| 59.9 |
| 54.3 |
| 58.5 |
| 60.6 |
| 48.3 |
| 52.7 |
| 52.0 |
| 58.4 |
| 48.9 |
| 51.5 |
| 53.2 |
| 57.3 |
| 46.8 |
| 45.5 |
| 38.7 |
| 25.1 |
| 26.4 |
| 17.1 |
| 14.4 |
| 15.2 |
| 16.0 |
| 16.8 |
| 11.7 |
| 8.1 |
| 3.4 |
| 3.7 |
| 4.0 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.7 |
| 4.0 |
| 3.8 |
| 3.6 |
| 4.0 |
| 2.9 |
| 2.7 |
| 2.5 |
| 2.5 |
| 2.2 |
| 2.1 |
| 2.0 |
| 2.3 |
| 2.4 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.2 |
| 2.0 |
| 2.1 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 163.9 |
| 139.8 |
| 127.3 |
| 117.1 |
| 127.3 |
| 103.5 |
| 108.3 |
| 116.5 |
| 97.4 |
| 75.6 |
| 69.8 |
| 72.7 |
| 71.0 |
| 59.1 |
| 63.8 |
| 63.2 |
| 69.7 |
| 60.3 |
| 63.1 |
| 64.8 |
| 68.9 |
| 58.8 |
| 57.7 |
| 51.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (179.8) |
| (174.8) |
| (170.1) |
| (172.2) |
| (169.5) |
| (166.0) |
| (167.4) |
| (168.9) |
| (167.9) |
| (142.8) |
| (141.3) |
| (139.8) |
| (137.8) |
| (132.2) |
| (132.6) |
| (132.0) |
| (133.0) |
| (128.9) |
| (129.7) |
| (156.6) |
| (156.5) |
| (155.1) |
| (154.9) |
| 0.3 |
| 0.3 |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.2) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 5.2 |
| 3.6 |
| 3.6 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 1.0 |
| 1.3 |
| 95.6 |
| 94.5 |
| 94.0 |
| 85.1 |
| 83.5 |
| 84.6 |
| 20.4 |
| 15.2 |
| 12.4 |
| 35.7 |
| 36.2 |
| 37.1 |
| 38.8 |
| 42.6 |
| 41.6 |
| 42.0 |
| 40.4 |
| 45.8 |
| 45.9 |
| 19.2 |
| 22.9 |
| 24.7 |
| 23.8 |
| 94.5 |
| 94.0 |
| 85.1 |
| 83.5 |
| 84.6 |
| 20.4 |
| 15.2 |
| 12.4 |
| 35.7 |
| 36.2 |
| 37.1 |
| 38.8 |
| 41.5 |
| 41.1 |
| 41.8 |
| 40.4 |
| 45.8 |
| 45.9 |
| 19.2 |
| 23.3 |
| 25.7 |
| 25.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.4 |
| 74.6 |
| 67.5 |
| 67.4 |
| 70.7 |
| 8.6 |
| 4.0 |
| 2.4 |
| 3.1 |
| 3.9 |
| 5.5 |
| 10.5 |
| 16.2 |
| 15.3 |
| 15.3 |
| 13.6 |
| 14.8 |
| 14.4 |
| 13.1 |
| 16.9 |
| 17.8 |
| 17.2 |
| 94.5 |
| 94.0 |
| 85.1 |
| 83.5 |
| 84.6 |
| 20.4 |
| 15.2 |
| 12.4 |
| 35.7 |
| 36.2 |
| 37.1 |
| 38.8 |
| 42.6 |
| 41.6 |
| 42.0 |
| 40.4 |
| 45.8 |
| 45.9 |
| 19.2 |
| 22.9 |
| 24.7 |
| 23.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.0 |
| 41.0 |
| 41.4 |
| 39.7 |
| 45.1 |
| 45.2 |
| 18.4 |
| 21.9 |
| 23.6 |
| 22.6 |