| (in millions of USD) | 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 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 26.9 | 28.6 | 33.7 | 29.3 | 32.7 | 34.7 | - | 34.9 | 20.0 | 21.2 | 21.0 | 23.6 | 22.8 | 34.1 | 36.0 | |||||||||||||||||||||||||
| (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 | 33.7 | 32.4 | 21.0 | 36.0 | 35.7 | 15.6 | 14.1 | - | - | 11.3 | - | 10.0 | 10.6 | 5.5 | - | 18.6 | 12.4 | 5.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.6 | 1.1 | - | 0.0 | - | |
| Cash And Short Term Investments | 33.7 | 32.4 | 21.0 | 36.0 | 35.7 | 15.6 | 14.1 | - | - | 11.3 | - | 10.6 | 11.2 | 6.6 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | 9.8 | 8.5 | 7.6 | 6.8 | 7.4 | - | - | 4.4 | - | 1.1 | 1.4 | 1.7 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 4.9 | 4.7 | 4.4 | 3.9 | 2.7 | 2.4 | 2.6 | - | - | 2.0 | - | 1.9 | 1.5 | 1.3 | - | 1.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 396.6 | 386.3 | 369.2 | 295.2 | 239.2 | 240.3 | 239.3 | - | - | 181.3 | - | 144.6 | 124.3 | 100.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 5.8 | 5.6 | 6.1 | 5.5 | 4.4 | 4.8 | 3.8 | - | - | 1.7 | - | 2.2 | 1.8 | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 214.6 | 219.3 | 216.9 | 190.6 | 118.7 | 125.1 | 127.8 | - | 9.9 | 95.9 | 7.2 | 58.0 | 69.8 | 56.9 | 0.8 | 34.8 | ||
| 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 235.8 | 238.2 | 239.8 | 202.5 | 125.2 | 141.4 | 143.5 | - | 9.9 | 105.9 | 7.2 | 70.4 | 78.6 | 63.5 | 0.8 | 42.7 | ||
| 37.5 |
| 38.1 |
| 18.0 |
| 35.7 |
| 29.1 |
| 20.2 |
| 17.0 |
| 15.6 |
| - |
| - |
| 13.2 |
| 12.5 |
| 12.0 |
| - |
| 10.8 |
| 13.2 |
| 12.1 |
| 11.3 |
| 10.5 |
| 9.1 |
| 8.4 |
| - |
| 13.7 |
| 13.2 |
| 10.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.6 | - | 0.6 | 0.6 | 0.6 |
| Cash And Short Term Investments | 26.9 | 28.6 | 33.7 | 29.3 | 32.7 | 34.7 | - | 34.9 | 20.0 | 21.2 | 21.0 | 23.6 | 22.8 | 34.1 | 36.0 | 37.5 | 38.1 | 18.0 | 35.7 | 29.1 | 20.2 | 17.0 | 15.6 | - | - | 13.2 | 12.5 | 12.0 | - | 10.8 | 13.2 | 12.1 | 11.3 | 10.5 | 9.1 | 9.0 | - | 14.3 | 13.8 | 10.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | 4.6 | 4.2 | 3.5 | - | 6.8 | 8.8 | 8.6 | 9.8 | 7.4 | 6.8 | 6.0 | 8.5 | 4.0 | 6.3 | 6.0 | 7.6 | 2.5 | 3.6 | 5.3 | 6.8 | 6.7 | - | 5.0 | 5.2 | 4.1 | - | 2.3 | 2.5 | 3.7 | 4.4 | 1.3 | 2.1 | 1.9 | - | 2.6 | 1.3 | 1.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4.7 | 4.8 | 4.9 | 4.7 | 4.6 | 4.6 | - | 4.6 | 4.6 | 4.6 | 4.4 | 4.6 | 4.6 | 4.1 | 3.9 | 3.7 | 3.4 | 3.5 | 2.7 | 2.5 | 2.4 | 2.4 | 2.4 | - | - | 2.4 | 2.4 | 2.4 | - | 2.3 | 2.1 | 2.1 | 2.0 | 2.7 | 2.7 | 2.7 | - | 2.4 | 2.4 | 1.9 |
| Prepaid Expenses | 6.3 | 7.8 | 5.0 | 3.2 | 4.1 | 4.2 | - | 5.5 | 8.4 | 11.0 | 1.9 | 5.0 | 6.9 | 8.6 | 1.5 | 4.5 | 6.9 | 8.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | 0.1 | - | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 7.0 | 6.1 | |||||||||||||||||||||||
| Total Current Assets | 40.5 | 50.0 | 50.9 | 45.3 | 45.6 | 47.1 | - | 52.1 | 42.0 | 45.6 | 37.5 | 40.9 | 41.2 | 53.0 | 51.2 | 56.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 278.1 | 276.3 | 279.0 | 282.2 | 283.4 | 282.6 | 2.0 | 283.8 | 288.2 | 284.4 | 282.7 | 277.5 | 295.9 | 246.5 | 224.6 | 208.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 62.2 | 62.2 | 62.7 | 70.2 | 62.5 | 61.9 | - | 61.9 | 67.9 | 70.8 | 70.8 | 78.7 | 84.1 | 70.2 | 67.8 | 61.4 | 54.5 | 54.5 | ||||||||||||||||||||||
| Intangible Assets | 162.3 | 170.2 | 171.9 | 166.9 | 167.4 | 162.9 | - | 170.7 | 172.7 | 178.5 | 179.1 | 181.3 | 156.3 | 143.9 | 144.0 | 130.6 | 125.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 24.3 | 25.1 | 25.8 | 26.6 | 24.9 | 25.6 | - | 26.9 | 33.4 | 34.2 | 34.9 | 35.7 | 37.2 | 36.3 | 37.0 | 37.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2.6 | 2.7 | 2.7 | 2.1 | 1.9 | 2.0 | - | 1.3 | 1.4 | 1.4 | 1.4 | 1.6 | 1.9 | 1.5 | 1.4 | 2.1 | 1.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 574.4 | 590.3 | 596.9 | 597.4 | 589.8 | 586.2 | - | 601.0 | 609.9 | 619.2 | 610.9 | 620.1 | 621.1 | 556.2 | 530.7 | 502.2 | 487.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.3 | 4.5 | 5.8 | 5.4 | 5.7 | 5.0 | - | 5.5 | 5.6 | 5.3 | 6.1 | 7.8 | 7.7 | 5.2 | 5.5 | 5.8 | 6.3 | 5.8 | 4.4 | 4.9 | 4.0 | 3.6 | 4.8 | - | - | 2.6 | 1.6 | 2.6 | - | 1.8 | 2.2 | 2.0 | 1.7 | 1.9 | 2.1 | 1.6 | - | 3.2 | 2.0 | 2.2 |
| Short Term Debt | 33.4 | 34.4 | 21.2 | 18.6 | 19.7 | 17.8 | - | 28.9 | 25.1 | 19.8 | 22.8 | 23.8 | 21.0 | 13.3 | 11.9 | 12.3 | 11.2 | 9.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.7 | 0.6 | 0.1 | 0.5 | 0.4 | 0.2 | - | 0.5 | 0.6 | 0.3 | 0.1 | 0.6 | 0.6 | 0.6 | 0.2 | 0.7 | 0.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.4 | 3.4 | 3.3 | 3.2 | 3.1 | 3.0 | - | 3.2 | 3.1 | 3.0 | 3.0 | 2.9 | 3.0 | 2.9 | 2.8 | 2.7 | ||||||||||||||||||||||||
| Accrued Expenses | 30.2 | 33.9 | 32.6 | 21.8 | 18.2 | 20.5 | - | 20.2 | 22.6 | 26.6 | 16.1 | 17.7 | 21.0 | 18.9 | 11.3 | 12.9 | 15.6 | 18.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 73.3 | 76.2 | 63.0 | 49.0 | 46.6 | 46.3 | - | 57.7 | 56.4 | 54.6 | 48.0 | 52.2 | 52.7 | 40.2 | 31.5 | 33.7 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 215.3 | 222.0 | 214.6 | 222.6 | 221.7 | 217.7 | - | 216.5 | 206.9 | 214.3 | 216.9 | 220.0 | 224.8 | 197.9 | 190.6 | 175.7 | 166.9 | 152.8 | 118.7 | 113.9 | 116.0 | 119.1 | 125.1 | - | - | 119.0 | 114.9 | 111.9 | 9.9 | 109.0 | 90.1 | 95.7 | 95.9 | 87.0 | 93.0 | 85.2 | 7.2 | 63.0 | 60.4 | 58.0 |
| Operating Lease Liabilities Non-Current | 25.6 | 26.4 | 27.3 | 28.2 | 26.7 | 27.5 | - | 32.8 | 33.6 | 34.4 | 35.2 | 35.9 | 36.4 | 35.3 | 36.0 | 36.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 19.5 | 21.7 | 21.7 | 20.5 | 21.5 | 22.3 | - | 22.7 | 27.2 | 29.1 | 29.1 | 30.1 | 30.9 | 30.6 | 30.6 | 24.1 | 22.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8.2 | 8.2 | 9.5 | 7.8 | 4.7 | 3.6 | - | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 341.9 | 354.6 | 336.1 | 328.1 | 321.2 | 317.4 | - | 330.1 | 324.4 | 332.8 | 329.6 | 338.7 | 345.2 | 304.3 | 289.0 | 270.5 | ||||||||||||||||||||||||
| 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 | 0.1 | 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 | 26.9 | 29.1 | 50.9 | 53.2 | 55.9 | 58.7 | - | 69.0 | 77.7 | 78.8 | 80.4 | 82.1 | 85.1 | 68.1 | 67.2 | 68.3 | 77.6 | |||||||||||||||||||||||
| Retained Earnings | 203.1 | 204.0 | 210.1 | 216.2 | 212.8 | 210.2 | - | 202.1 | 207.9 | 207.7 | 201.1 | 199.4 | 190.9 | 183.7 | 174.0 | 163.8 | 150.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 2.5 | 2.4 | (0.2) | (0.2) | (0.2) | (0.2) | - | (0.3) | (0.3) | (0.2) | (0.3) | (0.2) | (0.1) | (0.1) | 0.5 | (0.6) | (0.6) | |||||||||||||||||||||||
| Total Stockholders Equity | 230.1 | 233.3 | 261.1 | 269.5 | 268.8 | 269.0 | - | 271.2 | 285.8 | 286.6 | 281.6 | 281.6 | 276.1 | 251.9 | 241.3 | 232.2 | 228.0 | |||||||||||||||||||||||
| Total Equity | 232.5 | 235.7 | 260.9 | 269.3 | 268.5 | 268.8 | - | 270.9 | 285.5 | 286.4 | 281.3 | 281.4 | 276.0 | 251.8 | 241.8 | 231.7 | 227.4 | 219.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 248.7 | 256.4 | 235.8 | 241.3 | 241.5 | 235.5 | - | 245.4 | 231.9 | 234.1 | 239.8 | 243.8 | 245.8 | 211.2 | 202.5 | 188.0 | 178.1 | 161.9 | 125.2 | 127.6 | 132.4 | 134.8 | 141.4 | - | - | 131.3 | 127.2 | 126.0 | 9.9 | 125.3 | 102.3 | 105.6 | 105.9 | 100.9 | 101.7 | 94.4 | 7.2 | 71.5 | 69.8 | 70.4 |
| Net debt | 221.8 | 227.8 | 202.1 | 211.9 | 208.8 | 200.8 | - | 210.5 | 212.0 | 213.0 | 218.7 | 220.2 | 223.0 | 177.1 | 166.5 | 150.5 | 140.0 | 143.9 | ||||||||||||||||||||||
| Working Capital | (32.7) | (26.3) | (12.1) | (3.7) | (1.1) | 0.8 | - | (5.6) | (14.4) | (9.0) | (10.5) | (11.4) | (11.4) | 12.8 | 19.7 | 23.2 | 25.7 | 3.6 | ||||||||||||||||||||||
| Book Value | 230.1 | 233.3 | 261.1 | 269.5 | 268.8 | 269.0 | - | 271.2 | 285.8 | 286.6 | 281.6 | 281.6 | 276.1 | 251.9 | 241.3 | 232.2 | 228.0 | 220.4 | ||||||||||||||||||||||
| Tangible Book Value | 5.5 | 0.9 | 26.4 | 32.4 | 38.9 | 44.2 | - | 38.6 | 45.2 | 37.4 | 31.7 | 21.7 | 35.7 | 37.8 | 29.5 | 40.3 | 48.2 | |||||||||||||||||||||||
| - |
| 18.6 |
| 12.4 |
| 5.0 |
| 0.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.0 | 4.4 | 1.9 | 1.5 | 1.9 | 6.5 | 5.4 | - | - | 4.0 | - | 3.8 | 1.7 | 1.1 | - | 0.9 | - | - |
| Other Current Assets | - | - | - | - | - | 1.6 | 2.5 | - | - | 1.1 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | 0.0 | 1.0 | 4.9 | - | 2.9 | - | - | 7.7 | - | - | - | - | - | - | - | - |
| Total Current Assets | 50.9 | 47.3 | 37.5 | 51.2 | 53.0 | 31.4 | 35.9 | - | - | 29.4 | - | 23.4 | 20.7 | 14.7 | - | 27.8 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 80.9 | 70.6 | 63.2 | 58.9 | 55.3 | - | - | 40.2 | - | 30.7 | 25.7 | 20.6 | - | - | - | - |
| Property,Plant & Equipment Net | 279.0 | 280.1 | 282.7 | 224.6 | 176.0 | 181.4 | 184.0 | - | - | 141.1 | - | 114.0 | 98.6 | 79.9 | - | 56.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 62.7 | 61.9 | 70.8 | 67.8 | 39.4 | 45.7 | 53.6 | 0.5 | - | 45.8 | - | 43.4 | 44.0 | 43.4 | - | 21.0 | - | - |
| Intangible Assets | 171.9 | 163.5 | 179.1 | 144.0 | 67.8 | 73.1 | 76.0 | - | - | 52.8 | - | 0.7 | 1.1 | 1.2 | - | 1.1 | - | - |
| Operating Lease Right Of Use Assets | 25.8 | 26.2 | 34.9 | 37.0 | 24.3 | 25.5 | 24.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.7 | 1.2 | 1.4 | 1.4 | 1.4 | 0.9 | 1.1 | - | - | 2.2 | - | 3.8 | 3.8 | 2.5 | - | 0.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 596.9 | 584.4 | 610.9 | 530.7 | 364.6 | 360.9 | 354.8 | - | - | 276.1 | - | 233.5 | 223.1 | 192.4 | - | 148.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | 21.2 | 18.9 | 22.8 | 11.9 | 6.4 | 16.3 | 15.8 | - | - | 10.0 | - | 12.3 | 8.8 | 6.6 | - | 7.9 | - | - |
| Deferred Revenue Current | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.1 | - | - | 0.3 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.3 | 3.3 | 3.0 | 2.8 | 1.8 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 32.6 | 20.3 | 16.1 | 11.3 | 10.4 | 14.6 | 14.6 | - | - | 15.4 | - | 9.2 | 5.2 | 4.3 | - | 4.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 63.0 | 48.1 | 48.0 | 31.5 | 23.0 | 37.3 | 34.2 | - | - | 27.0 | - | 39.2 | 28.9 | 22.9 | - | 18.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 27.3 | 30.8 | 35.2 | 36.0 | 24.2 | 25.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 21.7 | 22.7 | 29.1 | 30.6 | 19.1 | 20.4 | 21.7 | - | - | 23.3 | - | 27.7 | 26.4 | 24.0 | - | 15.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.5 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 1.7 | - | - | 0.5 | - | 0.9 | 1.0 | 0.8 | - | 0.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 336.1 | 321.3 | 329.6 | 289.0 | 185.4 | 208.6 | 185.3 | - | - | 146.7 | - | 125.8 | 126.0 | 104.6 | - | 70.8 | - | - |
| - |
| - |
| Additional Paid In Capital | 50.9 | 61.5 | 80.4 | 67.2 | 50.0 | 51.8 | 61.3 | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 210.1 | 201.8 | 201.1 | 174.0 | 129.7 | 100.8 | 108.2 | - | - | 62.1 | - | 43.4 | 32.1 | 22.9 | - | 7.5 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | - | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 | 2.1 | - | 1.6 | - | - |
| Minority Interest | (0.2) | (0.3) | (0.3) | 0.5 | (0.6) | (0.4) | (0.2) | - | - | 2.6 | - | 3.0 | 3.3 | 3.3 | - | 3.3 | - | - |
| Total Stockholders Equity | 261.1 | 263.4 | 281.6 | 241.3 | 179.8 | 152.7 | 169.6 | - | - | 126.8 | - | 110.3 | 93.8 | 84.3 | - | 69.9 | 73.4 | 66.3 |
| Total Equity | 260.9 | 263.1 | 281.3 | 241.8 | 179.2 | 152.3 | 169.4 | - | - | 129.3 | - | 112.5 | 97.1 | 87.6 | - | 73.3 | 73.4 | 66.3 |
| - |
| - |
| Net debt | 202.1 | 205.8 | 218.7 | 166.5 | 89.5 | 125.8 | 129.4 | - | - | 94.6 | - | 59.8 | 67.4 | 56.9 | - | 24.1 | - | - |
| Working Capital | (12.1) | (0.8) | (10.5) | 19.7 | 29.9 | (5.9) | 1.7 | - | - | 2.4 | - | (15.8) | (8.3) | (8.1) | - | 9.1 | - | - |
| Book Value | 261.1 | 263.4 | 281.6 | 241.3 | 179.8 | 152.7 | 169.6 | - | - | 126.8 | - | 110.3 | 93.8 | 84.3 | - | 69.9 | 73.4 | 66.3 |
| Tangible Book Value | 26.4 | 38.0 | 31.7 | 29.5 | 72.6 | 34.0 | 40.0 | - | - | 28.1 | - | 66.2 | 48.7 | 39.7 | - | 47.8 | - | - |
| 1.9 |
| 4.1 |
| 5.0 |
| 5.3 |
| 6.5 |
| - |
| - |
| 1.5 |
| 2.7 |
| 2.8 |
| - |
| 2.2 |
| 3.2 |
| 3.4 |
| 4.0 |
| 2.5 |
| 3.2 |
| 3.7 |
| - |
| 3.3 |
| 3.5 |
| 3.8 |
| - |
| - |
| 0.9 |
| 1.0 |
| 0.7 |
| 0.4 |
| - |
| - |
| 1.7 |
| 1.3 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 4.9 |
| 4.9 |
| 7.4 |
| - |
| - |
| - |
| - |
| 7.6 |
| 5.6 |
| 5.6 |
| - |
| 10.0 |
| 5.5 |
| 7.7 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.0 |
| 39.1 |
| 53.0 |
| 43.2 |
| 38.8 |
| 30.3 |
| 31.4 |
| 26.2 |
| - |
| 31.3 |
| 29.6 |
| 27.6 |
| - |
| 27.6 |
| 26.5 |
| 29.0 |
| 29.4 |
| 17.6 |
| 17.6 |
| 18.1 |
| - |
| 30.5 |
| 27.2 |
| 23.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 203.4 |
| 203.9 |
| 176.0 |
| 178.1 |
| 175.2 |
| 180.5 |
| 181.4 |
| - |
| - |
| 165.7 |
| 158.7 |
| 154.3 |
| - |
| 145.6 |
| 144.6 |
| 143.4 |
| 141.3 |
| 146.8 |
| 144.5 |
| 133.4 |
| - |
| 117.6 |
| 113.9 |
| 114.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.4 |
| 45.4 |
| 45.7 |
| 45.7 |
| 45.7 |
| - |
| 0.5 |
| 43.9 |
| 43.9 |
| 43.9 |
| - |
| 45.2 |
| 45.9 |
| 45.9 |
| 45.9 |
| 52.6 |
| 52.6 |
| 52.6 |
| - |
| 43.4 |
| 43.4 |
| 43.4 |
| 125.3 |
| 67.8 |
| 73.0 |
| 73.1 |
| 73.1 |
| 73.1 |
| - |
| - |
| 74.7 |
| 74.4 |
| 74.4 |
| - |
| 77.0 |
| 52.1 |
| 52.1 |
| 52.9 |
| 4.6 |
| 4.6 |
| 4.8 |
| - |
| 10.5 |
| 10.7 |
| 0.7 |
| 36.2 |
| 35.8 |
| 24.3 |
| 24.5 |
| 24.7 |
| 25.1 |
| 25.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.4 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.9 |
| - |
| - |
| 1.8 |
| 1.4 |
| 1.5 |
| - |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.2 |
| 1.3 |
| 1.4 |
| 2.3 |
| - |
| 2.4 |
| 2.4 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 465.7 |
| 364.6 |
| 367.9 |
| 361.1 |
| 358.6 |
| 360.9 |
| 350.6 |
| - |
| 320.3 |
| 311.3 |
| 306.6 |
| - |
| 302.7 |
| 276.1 |
| 299.9 |
| 276.5 |
| 278.6 |
| 276.5 |
| 267.1 |
| - |
| 260.5 |
| 245.0 |
| 239.1 |
| 6.4 |
| 13.7 |
| 16.4 |
| 15.7 |
| 16.3 |
| - |
| - |
| 12.3 |
| 12.3 |
| 14.0 |
| - |
| 16.2 |
| 12.2 |
| 10.0 |
| 10.0 |
| 14.0 |
| 8.8 |
| 9.2 |
| - |
| 8.6 |
| 9.4 |
| 12.3 |
| 0.6 |
| 0.4 |
| 0.2 |
| 0.6 |
| 0.4 |
| 0.3 |
| - |
| - |
| 0.8 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.3 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 11.7 |
| 12.3 |
| 13.1 |
| 14.6 |
| - |
| - |
| 10.4 |
| 11.7 |
| 11.6 |
| - |
| 10.8 |
| 10.4 |
| 12.2 |
| 12.8 |
| 10.7 |
| 8.3 |
| 9.8 |
| - |
| 17.3 |
| 7.6 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.3 |
| 35.5 |
| 23.0 |
| 32.1 |
| 34.4 |
| 34.0 |
| 37.3 |
| - |
| - |
| 25.3 |
| 25.6 |
| 28.2 |
| - |
| 28.9 |
| 24.8 |
| 24.2 |
| 24.5 |
| 26.6 |
| 20.4 |
| 22.3 |
| - |
| 46.2 |
| 35.3 |
| 39.2 |
| 35.5 |
| 35.2 |
| 24.2 |
| 24.4 |
| 24.6 |
| 25.0 |
| 25.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 19.1 |
| 20.0 |
| 20.4 |
| 20.4 |
| 20.4 |
| - |
| - |
| 15.9 |
| 15.9 |
| 15.8 |
| - |
| 25.5 |
| 25.5 |
| 25.5 |
| 25.5 |
| 29.3 |
| 28.9 |
| 28.8 |
| - |
| 29.6 |
| 29.3 |
| 27.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| 1.5 |
| 1.4 |
| 1.3 |
| - |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.5 |
| 2.3 |
| 2.3 |
| 2.7 |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 260.1 |
| 245.9 |
| 185.4 |
| 190.6 |
| 195.8 |
| 198.9 |
| 208.6 |
| 190.4 |
| - |
| 161.6 |
| 157.8 |
| 157.3 |
| - |
| 164.1 |
| 141.0 |
| 145.8 |
| 146.3 |
| 145.2 |
| 144.6 |
| 138.9 |
| - |
| 139.6 |
| 126.0 |
| 125.8 |
| 80.4 |
| 50.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| 51.8 |
| - |
| - |
| 63.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.9 |
| 129.7 |
| 127.8 |
| 115.8 |
| 110.1 |
| 100.8 |
| 96.3 |
| - |
| 92.7 |
| 87.6 |
| 83.2 |
| - |
| 72.5 |
| 69.0 |
| 65.5 |
| 62.9 |
| 62.8 |
| 60.4 |
| 55.2 |
| - |
| 43.9 |
| 46.7 |
| 43.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.5) |
| (0.4) |
| - |
| - |
| 2.4 |
| 2.4 |
| 2.5 |
| - |
| 2.5 |
| 2.6 |
| 2.5 |
| 2.6 |
| 5.2 |
| 5.4 |
| 5.7 |
| - |
| 6.4 |
| 6.7 |
| 3.0 |
| 220.4 |
| 179.8 |
| 177.9 |
| 165.9 |
| 160.2 |
| 152.7 |
| 160.3 |
| - |
| 156.3 |
| 151.2 |
| 146.8 |
| - |
| 136.1 |
| 132.5 |
| 129.1 |
| 127.6 |
| 128.2 |
| 126.6 |
| 122.5 |
| - |
| 114.5 |
| 117.6 |
| 110.3 |
| 179.2 |
| 177.3 |
| 165.3 |
| 159.7 |
| 152.3 |
| 160.2 |
| - |
| 158.6 |
| 153.6 |
| 149.2 |
| - |
| 138.6 |
| 135.1 |
| 131.6 |
| 130.1 |
| 133.5 |
| 131.9 |
| 128.2 |
| - |
| 120.8 |
| 124.3 |
| 113.3 |
| 89.5 |
| 98.5 |
| 112.3 |
| 117.9 |
| 125.8 |
| - |
| - |
| 118.1 |
| 114.7 |
| 114.0 |
| - |
| 114.5 |
| 89.1 |
| 93.6 |
| 94.6 |
| 90.5 |
| 92.7 |
| 85.4 |
| - |
| 57.3 |
| 56.0 |
| 59.8 |
| 29.9 |
| 11.1 |
| 4.4 |
| (3.8) |
| (5.9) |
| - |
| - |
| 6.0 |
| 4.0 |
| (0.6) |
| - |
| (1.3) |
| 1.7 |
| 4.8 |
| 4.9 |
| (9.0) |
| (2.8) |
| (4.2) |
| - |
| (15.7) |
| (8.1) |
| (15.8) |
| 179.8 |
| 177.9 |
| 165.9 |
| 160.2 |
| 152.7 |
| 160.3 |
| - |
| 156.3 |
| 151.2 |
| 146.8 |
| - |
| 136.1 |
| 132.5 |
| 129.1 |
| 127.6 |
| 128.2 |
| 126.6 |
| 122.5 |
| - |
| 114.5 |
| 117.6 |
| 110.3 |
| 40.6 |
| 72.6 |
| 59.4 |
| 47.2 |
| 41.4 |
| 34.0 |
| - |
| - |
| 37.7 |
| 32.9 |
| 28.5 |
| - |
| 14.0 |
| 34.5 |
| 31.0 |
| 28.7 |
| 71.0 |
| 69.3 |
| 65.0 |
| - |
| 60.6 |
| 63.4 |
| 66.2 |