| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 87.8 | 92.8 | 83.1 | 113.5 | 145.5 | 98.5 | 101.9 | 61.8 | 98.0 | 129.2 |
| Restricted Cash | 0.5 | 3.9 | 0.7 | 4.1 | 5.0 | 10.5 | 0.5 | - | - | - | - | - | - | 14.7 | 1.8 | 2.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 87.8 | 92.8 | 83.1 | 113.5 | 145.5 | 98.5 | 101.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 12.4 | 12.5 | 6.4 | 9.6 | 9.6 | 9.4 | 7.0 | 18.2 | 7.6 | 25.2 | 39.7 | 4.1 | 4.0 | 13.0 | 10.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 68.3 | 75.3 | 125.0 | 64.3 | 56.0 | 38.8 | 25.1 | 64.6 | 45.3 | 97.9 | 115.4 | 82.3 | 66.3 | 73.8 | 72.9 | 57.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 79.2 | 72.3 | 67.7 | 55.4 | 46.9 | 45.4 | 102.4 | 111.2 | 94.4 | 96.1 | 83.7 | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 55.7 | 49.6 | 84.4 | 48.4 | 41.2 | 17.8 | 11.7 | 34.7 | 23.3 | 34.5 | 34.3 | 34.0 | 16.0 | 33.5 | 28.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 97.5 | 105.5 | 0.0 | 51.5 | 79.5 | 37.7 | 10.2 | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 107.2 | 108.4 | 29.4 | 92.2 | 79.5 | 55.3 | 10.2 | - | - | - | - | - | - | - | - | - | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.3 |
| 87.8 |
| 70.2 |
| 101.3 |
| 98.1 |
| 92.8 |
| 24.8 |
| 63.5 |
| Restricted Cash | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 3.9 | 3.7 | 2.5 | 1.1 | 0.7 | 5.1 | 4.2 | 4.8 | 4.1 | 3.9 | 3.9 | 4.4 | 5.0 | 6.7 | 7.2 | 8.8 | 10.5 | 5.9 | 13.9 | 11.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 65.3 | 87.8 | 70.2 | 101.3 | 98.1 | 92.8 | 24.8 | 63.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 12.8 | 12.4 | 32.5 | 16.2 | 18.4 | 12.5 | 24.3 | 12.8 | 35.0 | 6.4 | 10.7 | 21.5 | 8.7 | 9.6 | 12.2 | 23.5 | 22.1 | 9.6 | 7.7 | 8.5 | 6.2 | 9.4 | 10.3 | 6.8 | 5.7 | 7.0 | 8.7 | 12.9 | 9.3 | 18.2 | 38.9 | 25.7 | 12.9 | 7.6 | 17.1 | 15.4 | 22.2 | 25.2 | 30.3 | 16.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 80.1 | 68.3 | 104.2 | 107.1 | 79.1 | 75.3 | 84.8 | 64.5 | 109.8 | 125.0 | 122.1 | 88.8 | 80.9 | 64.3 | 84.2 | 75.8 | 58.5 | 56.0 | 44.6 | 47.5 | 35.6 | 38.8 | 60.2 | 47.1 | 41.1 | 25.1 | 55.7 | 61.8 | 52.7 | 64.6 | 62.7 | 60.4 | 46.7 | 45.3 | 70.3 | 74.1 | 77.5 | 97.9 | 144.7 | 136.1 |
| Prepaid Expenses | 12.3 | 8.9 | 15.9 | 13.1 | 12.0 | 8.3 | 10.1 | 5.9 | 6.5 | 4.9 | 6.2 | 15.7 | 7.2 | 5.5 | 8.1 | 11.2 | 8.2 | 5.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 163.5 | 160.0 | 221.1 | 204.0 | 173.0 | 145.0 | 168.1 | 127.1 | 170.8 | 180.4 | 157.7 | 140.6 | 131.6 | 128.9 | 131.9 | 150.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 29.3 | 31.0 | 28.1 | 28.3 | 28.8 | 30.1 | 30.5 | 30.5 | 30.7 | 31.3 | 29.3 | 26.6 | 24.8 | 23.2 | 21.1 | 19.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 39.8 | 40.3 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.6 | 2.7 | 2.8 | 2.9 | 1.2 | 1.3 | 1.6 | 15.7 | 16.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.9 | 0.9 | 1.2 | 1.3 | 2.0 | 0.6 | 1.0 | 2.5 | 4.8 | 1.8 | 0.6 | 0.5 | 1.1 | 1.6 | 4.6 | 6.7 | 7.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 288.0 | 290.0 | 340.8 | 328.1 | 250.5 | 224.2 | 245.9 | 207.2 | 248.7 | 259.5 | 229.3 | 208.2 | 202.7 | 199.7 | 193.1 | 212.4 | 230.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 53.6 | 55.7 | 98.6 | 89.4 | 64.7 | 49.6 | 74.4 | 45.1 | 75.9 | 84.4 | 51.6 | 41.8 | 55.8 | 48.4 | 44.4 | 46.8 | 46.5 | 41.2 | 28.3 | 34.6 | 27.2 | 17.8 | 20.6 | 18.1 | 19.7 | 11.7 | 24.0 | 30.1 | 30.6 | 34.7 | 42.5 | 38.6 | 26.3 | 23.3 | 32.0 | 28.7 | 33.3 | 34.5 | 33.0 | 39.1 |
| Short Term Debt | 2.9 | 9.7 | 2.9 | 2.9 | 2.9 | 2.9 | 0.0 | 0.0 | 30.0 | 29.4 | 0.0 | 22.3 | 40.5 | 40.7 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 19.6 | 19.6 | - | 0.0 | - | 18.7 | 22.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.9 | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | 1.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 4.2 | 6.6 | 9.8 | 11.4 | 9.9 | 9.9 | 10.2 | 6.6 | 7.3 | 13.7 | 4.6 | 6.7 | 8.3 | 7.4 | 9.0 | 5.6 | 4.8 | |||||||||||||||||||||||
| Total Current Liabilities | 90.3 | 85.6 | 132.8 | 129.8 | 108.1 | 80.8 | 104.8 | 68.1 | 122.1 | 137.4 | 85.5 | 96.9 | 112.1 | 106.0 | 64.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 98.2 | 97.5 | 104.7 | 105.0 | 105.3 | 105.5 | - | - | - | - | 31.1 | 0.0 | 53.8 | 51.5 | 91.6 | 82.0 | 88.6 | 79.5 | 70.7 | 48.2 | 36.8 | 37.7 | 4.4 | 6.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 42.7 | 43.2 | 2.2 | 2.4 | 2.5 | 2.6 | 2.8 | 2.9 | 3.0 | 3.2 | 3.3 | 1.7 | 1.7 | 1.8 | 15.9 | 16.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.3 | 1.3 | 0.7 | 0.9 | 1.1 | 1.4 | 1.7 | 2.0 | 2.3 | 2.6 | 0.6 | 0.6 | 3.0 | 3.8 | 4.4 | 3.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 353.3 | 397.5 | 431.6 | 411.6 | 347.9 | 374.5 | 318.4 | 172.3 | 222.0 | 222.2 | 190.3 | 173.9 | 235.2 | 228.3 | 211.9 | 222.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 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 |
| Additional Paid In Capital | 73.3 | 72.6 | 72.0 | 71.6 | 70.9 | 69.4 | 97.1 | 96.3 | 94.8 | 94.1 | 93.4 | 92.6 | 90.2 | 89.1 | 87.7 | 86.4 | 85.1 | |||||||||||||||||||||||
| Retained Earnings | (140.9) | (182.5) | (165.9) | (158.5) | (170.2) | (220.6) | (253.7) | (146.5) | (154.6) | (142.8) | (139.8) | (142.9) | (124.0) | (118.9) | (109.2) | (91.4) | (105.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 2.1 | 2.3 | 2.8 | 3.2 | 1.7 | 0.7 | 0.1 | 1.2 | 2.6 | 2.4 | 2.0 | 1.1 | 1.1 | 1.0 | 2.4 | (5.4) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (65.3) | (107.4) | (90.9) | (83.5) | (97.4) | (150.3) | (156.3) | (48.8) | (57.0) | (46.2) | (44.3) | (49.0) | (32.5) | (28.6) | (18.8) | (10.2) | ||||||||||||||||||||||||
| Total Equity | (65.3) | (107.4) | (90.9) | (83.5) | (97.4) | (150.3) | (156.3) | (48.8) | (57.0) | (46.2) | (44.3) | (49.0) | (32.5) | (28.6) | (18.8) | (10.2) | (26.0) | (1.7) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 101.0 | 107.2 | 107.6 | 107.9 | 108.2 | 108.4 | 0.0 | 0.0 | 30.0 | 29.4 | 31.1 | 22.3 | 94.3 | 92.2 | 91.6 | 82.0 | 88.6 | 79.5 | 80.9 | 68.7 | 56.1 | 55.3 | 20.2 | 20.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 73.1 | 74.4 | 88.3 | 74.3 | 64.9 | 64.2 | 63.3 | 59.0 | 48.8 | 43.1 | 72.2 | 43.8 | 19.6 | 22.9 | 67.6 | 64.4 | 76.1 | 67.4 | ||||||||||||||||||||||
| Book Value | (65.3) | (107.4) | (90.9) | (83.5) | (97.4) | (150.3) | (156.3) | (48.8) | (57.0) | (46.2) | (44.3) | (49.0) | (32.5) | (28.6) | (18.8) | (10.2) | (26.0) | (1.7) | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| 61.8 |
| 98.0 |
| 129.2 |
| 4.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 8.9 | 8.3 | 4.9 | 5.5 | 5.1 | 3.7 | 7.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | 7.6 | 5.0 | 5.1 | 6.1 | 8.7 | 7.2 | 6.8 | 7.1 | 2.6 | 7.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 160.0 | 145.0 | 180.4 | 128.9 | 136.7 | 121.0 | 109.7 | 155.8 | 199.9 | 241.2 | 280.7 | 273.2 | 297.4 | 261.2 | 200.3 | 150.5 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 48.2 | 42.2 | 36.4 | 32.2 | 28.6 | 25.7 | 63.8 | 65.9 | 56.2 | 49.7 | 41.1 | - | - | 39.3 | 33.3 | - | - | - |
| Property,Plant & Equipment Net | 31.0 | 30.1 | 31.3 | 23.2 | 18.2 | 19.6 | 38.6 | 45.3 | 38.3 | 46.3 | 42.6 | 43.2 | 39.4 | 39.3 | 36.0 | 40.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | 21.5 | 21.5 | 21.5 | 21.5 | 22.1 | 22.1 | 22.1 | 22.1 | 22.1 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 1.7 | 2.4 | 3.2 | 4.0 | - | - | - |
| Operating Lease Right Of Use Assets | 40.3 | 2.4 | 2.8 | 1.6 | 16.7 | 18.2 | 56.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 9.4 | 4.2 | 34.7 | 21.6 | 19.8 | 18.9 | 28.2 | 26.2 | - | - |
| Other Non-Current Assets | 0.9 | 0.3 | 1.8 | 1.6 | 8.9 | 3.0 | 1.6 | 2.3 | 3.3 | 2.0 | 2.7 | 2.3 | 2.9 | 3.5 | 4.2 | 4.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 290.0 | 224.2 | 259.5 | 199.7 | 200.7 | 182.7 | 245.2 | 289.7 | 295.9 | 339.3 | 406.9 | 385.3 | 417.7 | 388.6 | 345.5 | 310.6 | - | - |
| 12.9 |
| - |
| - |
| Short Term Debt | 9.7 | 2.9 | 29.4 | 40.7 | 0.0 | 17.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | 0.0 | 3.3 | 4.4 | 5.1 | 3.0 | 0.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.9 | 0.5 | 0.5 | 0.9 | 2.0 | 11.6 | 15.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 1.6 | 1.8 | 3.1 | 8.7 | 6.5 | 4.0 | 6.5 | 5.6 | 4.1 | - | - |
| Other Current Liabilities | 8.6 | 9.4 | 6.6 | 7.4 | 7.7 | 6.3 | 2.4 | 1.3 | 1.0 | 1.5 | 3.3 | 1.2 | 9.1 | 7.9 | 5.0 | 4.5 | - | - |
| Total Current Liabilities | 85.6 | 80.8 | 137.4 | 106.0 | 69.3 | 71.1 | 49.4 | 62.1 | 40.3 | 54.1 | 72.6 | 98.3 | 147.2 | 96.6 | 69.7 | 38.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 43.2 | 2.6 | 3.2 | 1.8 | 16.6 | 18.5 | 53.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 1.3 | 1.1 | 1.0 | 1.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.3 | 1.4 | 2.6 | 3.8 | 3.1 | 2.6 | 3.4 | 0.8 | 0.4 | 4.2 | 7.9 | 7.5 | 4.2 | 4.1 | 4.3 | 3.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 397.5 | 374.5 | 222.2 | 228.3 | 202.3 | 152.2 | 128.0 | 96.1 | 64.2 | 82.3 | 171.8 | 186.6 | 215.2 | 177.2 | 148.1 | 118.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 72.6 | 69.4 | 94.1 | 89.1 | 83.7 | 82.1 | 83.0 | 90.6 | 90.3 | 92.0 | 93.9 | 100.3 | 99.3 | 100.4 | 100.2 | 98.7 | - | - |
| Retained Earnings | (182.5) | (220.6) | (142.8) | (118.9) | (80.1) | (38.6) | 45.8 | 120.8 | 161.4 | 187.5 | 179.6 | 152.3 | 149.2 | 171.4 | 155.2 | 150.3 | - | - |
| Accumulated Other Comprehensive Income | 2.3 | 0.7 | 2.4 | 1.0 | (5.5) | (11.8) | (10.8) | (8.2) | (7.6) | (8.2) | (21.1) | (24.0) | (15.1) | (26.1) | (22.3) | (20.0) | - | - |
| Treasury Stock | - | - | - | - | - | 1.3 | 1.0 | 9.7 | 12.6 | 14.6 | 17.5 | 30.0 | 31.0 | 34.5 | 35.9 | 36.5 | - | - |
| Minority Interest | - | - | - | - | - | - | (0.1) | - | - | - | - | - | - | - | - | (0.0) | - | - |
| Total Stockholders Equity | (107.4) | (150.3) | (46.2) | (28.6) | (1.7) | 30.5 | 117.2 | 193.6 | 231.7 | 256.9 | 235.1 | 198.7 | 202.5 | 211.3 | 197.3 | 192.6 | 206.3 | 204.8 |
| Total Equity | (107.4) | (150.3) | (46.2) | (28.6) | (1.7) | (30.5) | 117.2 | 193.6 | 231.7 | 256.9 | 235.1 | 198.7 | 202.5 | 211.3 | 197.3 | 192.6 | 206.3 | 204.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 74.4 | 64.2 | 43.1 | 22.9 | 67.4 | 49.8 | 60.2 | 93.8 | 159.6 | 187.0 | 208.1 | 174.8 | 150.2 | 164.6 | 130.6 | 111.8 | - | - |
| Book Value | (107.4) | (150.3) | (46.2) | (28.6) | (1.7) | 30.5 | 117.2 | 193.6 | 231.7 | 256.9 | 235.1 | 198.7 | 202.5 | 211.3 | 197.3 | 192.6 | 206.3 | 204.8 |
| Tangible Book Value | - | - | - | - | - | - | - | 172.1 | 210.2 | 235.4 | 213.2 | 174.9 | 178.0 | 186.0 | 171.2 | 170.5 | - | - |
| 6.3 |
| 10.5 |
| 10.9 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 14.3 |
| 8.3 |
| 7.0 |
| 7.7 |
| 7.3 |
| 7.4 |
| 5.0 |
| 5.5 |
| 7.6 |
| 7.7 |
| 5.1 |
| 4.8 |
| 5.9 |
| 15.9 |
| 6.1 |
| 22.4 |
| 26.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.0 |
| 136.7 |
| 124.6 |
| 108.6 |
| 97.7 |
| 121.0 |
| 118.6 |
| 121.6 |
| 116.7 |
| 109.7 |
| 132.0 |
| 153.5 |
| 138.0 |
| 155.8 |
| 210.4 |
| 218.4 |
| 205.3 |
| 199.9 |
| 220.2 |
| 234.3 |
| 243.7 |
| 241.2 |
| 243.1 |
| 262.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 18.2 |
| 18.9 |
| 19.8 |
| 19.5 |
| 19.6 |
| 19.4 |
| 39.5 |
| 39.3 |
| 38.6 |
| 38.9 |
| 40.4 |
| 43.4 |
| 45.3 |
| 47.3 |
| 50.3 |
| 53.0 |
| 38.3 |
| 40.0 |
| 42.0 |
| 44.4 |
| 46.3 |
| 48.1 |
| 47.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.5 |
| 21.5 |
| 21.5 |
| 21.5 |
| 21.5 |
| 21.5 |
| 21.5 |
| 21.5 |
| 21.5 |
| 21.5 |
| 21.5 |
| 21.5 |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 16.7 |
| 17.0 |
| 17.3 |
| 17.7 |
| 18.2 |
| 34.1 |
| 53.4 |
| 55.5 |
| 56.5 |
| 69.2 |
| 71.7 |
| 74.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| 12.1 |
| 11.4 |
| 9.4 |
| 11.7 |
| 5.1 |
| 3.8 |
| 4.2 |
| 17.2 |
| 10.8 |
| 8.9 |
| 3.1 |
| 2.5 |
| 2.8 |
| 3.0 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.6 |
| 2.1 |
| 3.1 |
| 2.6 |
| 2.3 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.3 |
| 1.5 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.7 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.7 |
| 184.1 |
| 168.8 |
| 158.6 |
| 182.7 |
| 211.1 |
| 253.8 |
| 251.1 |
| 245.2 |
| 289.3 |
| 337.6 |
| 344.1 |
| 289.7 |
| 324.5 |
| 329.9 |
| 317.6 |
| 295.9 |
| 318.5 |
| 328.7 |
| 339.3 |
| 339.3 |
| 355.8 |
| 368.6 |
| 10.2 |
| 20.5 |
| 19.3 |
| 17.6 |
| 15.8 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 0.5 |
| - |
| - |
| 4.4 |
| 29.8 |
| 33.0 |
| 22.5 |
| 5.1 |
| 1.3 |
| 1.3 |
| 1.3 |
| 3.0 |
| 3.0 |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| 1.9 |
| 1.9 |
| 2.0 |
| 11.6 |
| 15.1 |
| 15.1 |
| 14.9 |
| 15.0 |
| 17.1 |
| 17.0 |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 1.6 |
| 1.4 |
| 2.7 |
| 2.1 |
| 1.8 |
| 2.2 |
| 1.9 |
| 4.2 |
| 3.1 |
| 2.7 |
| 3.6 |
| 5.7 |
| 5.1 |
| 4.2 |
| 3.6 |
| 6.3 |
| 4.8 |
| 5.6 |
| 3.3 |
| 2.4 |
| 1.4 |
| 4.8 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 2.7 |
| 1.0 |
| 3.1 |
| 3.4 |
| 3.5 |
| 3.3 |
| 3.2 |
| 3.3 |
| 86.1 |
| 91.9 |
| 69.3 |
| 62.7 |
| 71.2 |
| 63.1 |
| 71.1 |
| 103.5 |
| 99.5 |
| 74.6 |
| 49.4 |
| 61.7 |
| 69.4 |
| 68.8 |
| 62.1 |
| 70.0 |
| 67.5 |
| 51.4 |
| 40.3 |
| 49.2 |
| 46.1 |
| 54.5 |
| 54.1 |
| 66.7 |
| 78.4 |
| 16.1 |
| 16.6 |
| 17.1 |
| 17.6 |
| 18.1 |
| 18.5 |
| 44.5 |
| 48.3 |
| 52.1 |
| 53.8 |
| 68.8 |
| 73.1 |
| 77.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 3.1 |
| 3.8 |
| 4.3 |
| 5.2 |
| 2.6 |
| 3.4 |
| 2.8 |
| 3.4 |
| 3.4 |
| 4.0 |
| 4.5 |
| 0.5 |
| 0.8 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.2 |
| 7.8 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 256.8 |
| 202.3 |
| 194.0 |
| 181.2 |
| 167.1 |
| 152.2 |
| 164.7 |
| 166.5 |
| 150.8 |
| 128.0 |
| 160.3 |
| 173.4 |
| 163.6 |
| 96.1 |
| 105.2 |
| 105.2 |
| 91.5 |
| 64.2 |
| 75.8 |
| 73.4 |
| 82.7 |
| 82.3 |
| 98.8 |
| 109.8 |
| 83.7 |
| 83.3 |
| 82.7 |
| 82.5 |
| 82.1 |
| 83.7 |
| 83.3 |
| 83.4 |
| 83.0 |
| 82.6 |
| 83.4 |
| 86.1 |
| 90.6 |
| 89.9 |
| 89.1 |
| 88.9 |
| 90.3 |
| 90.8 |
| 90.0 |
| 90.5 |
| 92.0 |
| 91.7 |
| 91.6 |
| (80.1) |
| (81.2) |
| (82.0) |
| (77.8) |
| (38.6) |
| (24.2) |
| 16.1 |
| 28.9 |
| 45.8 |
| 55.4 |
| 91.1 |
| 107.0 |
| 120.8 |
| 146.5 |
| 152.6 |
| 155.0 |
| 161.4 |
| 172.5 |
| 185.2 |
| 186.8 |
| 187.5 |
| 188.5 |
| 189.6 |
| (5.4) |
| (5.5) |
| (11.3) |
| (11.5) |
| (11.6) |
| (11.8) |
| (10.4) |
| (10.5) |
| (10.6) |
| (10.8) |
| (8.1) |
| (8.1) |
| (8.1) |
| (8.2) |
| (7.5) |
| (7.5) |
| (7.5) |
| (7.6) |
| (8.1) |
| (8.1) |
| (8.1) |
| (8.2) |
| (8.9) |
| (8.0) |
| 0.9 |
| 1.8 |
| 1.8 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.1 |
| 1.0 |
| 1.0 |
| 2.3 |
| 4.6 |
| 9.7 |
| 9.7 |
| 9.7 |
| 10.4 |
| 12.6 |
| 12.6 |
| 12.0 |
| 12.6 |
| 14.6 |
| 14.5 |
| 14.6 |
| - |
| - |
| - |
| - |
| (1.5) |
| (0.5) |
| (0.3) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.0) |
| (1.7) |
| (9.9) |
| (12.4) |
| (8.5) |
| 30.5 |
| 47.9 |
| 87.8 |
| 100.6 |
| 117.2 |
| 129.0 |
| 164.2 |
| 180.5 |
| 193.6 |
| 219.3 |
| 224.7 |
| 226.1 |
| 231.7 |
| 242.8 |
| 255.3 |
| 256.7 |
| 256.9 |
| 256.9 |
| 258.8 |
| (9.9) |
| (12.4) |
| (8.5) |
| 30.5 |
| 46.4 |
| 87.3 |
| 100.4 |
| 117.2 |
| 129.0 |
| 164.2 |
| 180.5 |
| 193.6 |
| 219.3 |
| 224.7 |
| 226.1 |
| 231.7 |
| 242.8 |
| 255.3 |
| 256.7 |
| 256.9 |
| 256.9 |
| 258.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.9 |
| 37.4 |
| 34.6 |
| 49.8 |
| 15.1 |
| 22.1 |
| 42.1 |
| 60.2 |
| 70.3 |
| 84.1 |
| 69.2 |
| 93.8 |
| 140.4 |
| 150.9 |
| 154.0 |
| 159.6 |
| 171.0 |
| 188.3 |
| 189.2 |
| 187.0 |
| 176.4 |
| 184.3 |
| (9.9) |
| (12.4) |
| (8.5) |
| 30.5 |
| 47.9 |
| 87.8 |
| 100.6 |
| 117.2 |
| 129.0 |
| 164.2 |
| 180.5 |
| 193.6 |
| 219.3 |
| 224.7 |
| 226.1 |
| 231.7 |
| 242.8 |
| 255.3 |
| 256.7 |
| 256.9 |
| 256.9 |
| 258.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.7 |
| 158.9 |
| 172.1 |
| 197.8 |
| 203.2 |
| 204.6 |
| 210.2 |
| 221.2 |
| 233.8 |
| 235.1 |
| 235.4 |
| 235.4 |
| 237.3 |