| (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 | 23.2 | 23.7 | 16.7 | 21.0 | 19.8 | 18.8 | 18.4 | 13.4 | 22.0 | 19.9 | 17.7 | 18.7 | 26.6 | 17.7 | 18.9 | |||||||||||||||||||||||||
| (in millions of USD) | 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 | 23.7 | 18.8 | 19.9 | 17.7 | 8.9 | 5.2 | 9.0 | 5.4 | 8.1 | 3.6 | 1.0 | 4.6 | 5.3 | 3.6 | 2.8 | 9.1 | 6.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 23.7 | 18.8 | 19.9 | 17.7 | 8.9 | 5.2 | 9.0 | 5.4 | 8.1 | 3.6 | 1.0 | 4.6 | 5.3 | 3.6 | 2.8 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 104.3 | 95.1 | 103.5 | 104.8 | 107.1 | 101.9 | 79.7 | 64.0 | 50.6 | 41.8 | 29.9 | 28.0 | 22.7 | 16.7 | 15.9 | ||
| Current Assets | |||||||||||||||||
| Inventory | 97.5 | 96.7 | 98.1 | 125.0 | 120.6 | 89.8 | 73.4 | 70.2 | 65.0 | 69.2 | 63.6 | 58.3 | 49.5 | 39.2 | 41.2 | 31.0 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 123.2 | 119.8 | 118.0 | 122.6 | 114.0 | 96.0 | 88.7 | 80.3 | 74.4 | 72.5 | 64.9 | 58.5 | 54.4 | 57.5 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 48.3 | 50.9 | 50.5 | 42.1 | 52.3 | 39.3 | 33.3 | 24.7 | 19.8 | 13.5 | 11.8 | 9.7 | 8.4 | 6.6 | 5.9 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 87.1 | 80.4 | 88.8 | 151.6 | 100.8 | 72.4 | 104.0 | 111.5 | 32.9 | 36.2 | 21.1 | 22.7 | 24.5 | - | 0.6 | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 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 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 93.7 | 86.0 | 93.5 | 155.3 | 116.1 | 87.7 | 119.3 | 117.5 | 38.9 | 42.1 | 23.9 | 25.0 | 26.3 | - | 0.6 | - | |
| 10.3 |
| 8.3 |
| 8.9 |
| 6.4 |
| 7.5 |
| 10.9 |
| 5.2 |
| 5.7 |
| 5.1 |
| 5.8 |
| 9.0 |
| 5.5 |
| 8.3 |
| 6.8 |
| 5.4 |
| 2.3 |
| 4.2 |
| 10.4 |
| 8.1 |
| 13.3 |
| 7.6 |
| 9.4 |
| 3.6 |
| 2.8 |
| 4.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 23.2 | 23.7 | 16.7 | 21.0 | 19.8 | 18.8 | 18.4 | 13.4 | 22.0 | 19.9 | 17.7 | 18.7 | 26.6 | 17.7 | 18.9 | 10.3 | 8.3 | 8.9 | 6.4 | 7.5 | 10.9 | 5.2 | 5.7 | 5.1 | 5.8 | 9.0 | 5.5 | 8.3 | 6.8 | 5.4 | 2.3 | 4.2 | 10.4 | 8.1 | 13.3 | 7.6 | 9.4 | 3.6 | 2.8 | 4.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 84.9 | 104.3 | 97.4 | 94.2 | 92.5 | 95.1 | 98.8 | 92.6 | 93.7 | 103.5 | 98.3 | 96.7 | 103.5 | 104.8 | 103.3 | 110.4 | 105.8 | 107.1 | 92.5 | 101.6 | 103.1 | 101.9 | 85.3 | 87.1 | 73.6 | 79.7 | 75.6 | 70.9 | 63.6 | 64.0 | 65.0 | 63.3 | 48.3 | 50.6 | 42.8 | 40.6 | 34.5 | 41.8 | 41.3 | 37.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 97.4 | 97.5 | 105.7 | 106.6 | 98.5 | 96.7 | 93.8 | 93.0 | 92.6 | 98.1 | 105.1 | 114.4 | 98.1 | 125.0 | 135.9 | 127.0 | 129.5 | 120.6 | 103.4 | 98.6 | 87.8 | 89.8 | 80.2 | 72.5 | 73.8 | 73.4 | 66.1 | 63.4 | 65.8 | 73.4 | 65.1 | 67.9 | 36.4 | 65.0 | 66.0 | 67.6 | 70.3 | 69.2 | 65.7 | 63.2 |
| Prepaid Expenses | 13.9 | 13.3 | 11.7 | 10.0 | 10.4 | 10.8 | 10.2 | 10.2 | 6.5 | 9.2 | 10.8 | 14.6 | 11.9 | 14.2 | 18.8 | 20.4 | 21.2 | 19.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 274.7 | 287.7 | 280.0 | 285.6 | 272.0 | 273.1 | 271.5 | 262.3 | 267.5 | 279.4 | 278.8 | 292.5 | 307.3 | 318.0 | 328.7 | 318.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 36.0 | 37.4 | 38.8 | 40.2 | 40.7 | 41.9 | 42.9 | 44.3 | 45.3 | 46.9 | 48.7 | 50.8 | 51.5 | 51.4 | 55.1 | 53.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2.6 | 2.6 | 2.4 | 2.4 | 2.3 | 2.3 | - | - | - | - | - | - | - | - | 0.0 | 21.6 | 39.7 | 39.4 | 38.6 | |||||||||||||||||||||
| Intangible Assets | 46.4 | 47.3 | 48.4 | 49.3 | 50.2 | 51.1 | 48.0 | 49.1 | 50.2 | 51.2 | 52.1 | 53.1 | 54.4 | 55.8 | 57.1 | 58.4 | 59.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 12.2 | 12.6 | 12.7 | 13.7 | 14.7 | 15.6 | 16.3 | 16.8 | 17.5 | 17.9 | 18.8 | 14.8 | 13.9 | 9.1 | 9.6 | 9.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 19.7 | 19.4 | 19.0 | 18.1 | 17.2 | 17.4 | 16.4 | 15.6 | 15.7 | 14.8 | 13.0 | 13.4 | 12.7 | 12.0 | 11.1 | 11.4 | 13.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 406.5 | 421.8 | 415.3 | 423.3 | 411.0 | 415.1 | 407.4 | 400.3 | 408.5 | 422.5 | 422.1 | 435.3 | 450.4 | 456.9 | 467.3 | 473.7 | 485.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 45.2 | 48.3 | 45.7 | 56.5 | 48.8 | 50.9 | 46.3 | 46.9 | 41.7 | 50.5 | 45.2 | 47.9 | 50.6 | 42.1 | 44.9 | 48.6 | 52.9 | 52.3 | 38.1 | 38.0 | 35.4 | 39.3 | 30.5 | 33.3 | 24.7 | 33.3 | 30.8 | 25.9 | 24.8 | 24.7 | 25.0 | 22.3 | 19.3 | 19.8 | 13.7 | 14.0 | 12.8 | 13.5 | 14.7 | 15.4 |
| Short Term Debt | 7.0 | 6.6 | 6.1 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.2 | 4.7 | 4.2 | 3.8 | 3.8 | 3.8 | 4.7 | 15.3 | 15.3 | 15.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 3.9 | 10.7 | 2.0 | 2.1 | 3.5 | 2.8 | 2.8 | 4.6 | 5.8 | 5.3 | 3.1 | 2.3 | 5.3 | 2.2 | 5.9 | 7.9 | 9.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.3 | 4.4 | 4.6 | 4.7 | 4.6 | 4.6 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 12.7 | 15.0 | 14.6 | 12.2 | 10.8 | 18.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 48.3 | 53.0 | 42.9 | 41.6 | 38.5 | 44.4 | 42.4 | 39.3 | 40.4 | 44.0 | 37.4 | 34.2 | 31.6 | 38.6 | 40.2 | 40.6 | 33.0 | |||||||||||||||||||||||
| Total Current Liabilities | 100.5 | 107.9 | 95.4 | 105.3 | 93.9 | 101.7 | 95.0 | 92.9 | 88.2 | 100.6 | 88.1 | 87.2 | 86.7 | 85.2 | 91.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 80.3 | 87.1 | 93.9 | 93.7 | 90.1 | 80.4 | 78.8 | 72.1 | 84.4 | 88.8 | 103.1 | 122.5 | 88.8 | 151.6 | 156.5 | 133.4 | 114.7 | 100.8 | 80.9 | 98.2 | 94.9 | 72.4 | 61.5 | 69.7 | 89.7 | 104.0 | 103.8 | 108.0 | 101.9 | 111.5 | 112.2 | 122.8 | 39.9 | 32.9 | 33.0 | 34.5 | 36.0 | 36.2 | 38.6 | 36.9 |
| Operating Lease Liabilities Non-Current | 7.6 | 7.9 | 7.9 | 8.7 | 9.7 | 10.5 | 11.3 | 11.7 | 12.5 | 12.8 | 13.4 | 9.7 | 8.5 | 3.9 | 4.6 | 4.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.5 | |||||||||||||||||||||||
| Pension Obligations | 15.1 | 15.0 | 13.6 | 13.5 | 13.4 | 13.3 | 13.5 | 13.4 | 13.4 | 13.3 | 13.3 | 13.1 | 13.0 | 12.9 | 15.8 | 15.7 | 15.5 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9.3 | 10.2 | 9.9 | 9.3 | 8.4 | 9.4 | 9.2 | 8.6 | 8.6 | 8.8 | 8.6 | 8.7 | 8.2 | 8.5 | 7.8 | 8.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 213.8 | 229.0 | 221.4 | 231.2 | 216.5 | 216.3 | 207.8 | 199.4 | 207.7 | 224.8 | 226.9 | 242.0 | 257.8 | 264.3 | 278.2 | 270.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 84.9 | 84.6 | 84.5 | 83.3 | 83.9 | 84.1 | 81.9 | 82.8 | 79.6 | 77.4 | 76.5 | 75.1 | 73.7 | 72.6 | 71.7 | 70.6 | 70.7 | |||||||||||||||||||||||
| Retained Earnings | 111.2 | 112.9 | 112.6 | 112.0 | 114.8 | 120.1 | 121.1 | 122.1 | 123.9 | 122.5 | 121.3 | 120.5 | 121.6 | 123.0 | 123.1 | 138.0 | 166.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3.4) | (4.7) | (3.3) | (3.2) | (4.3) | (5.4) | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 192.8 | 192.8 | 193.8 | 192.1 | 194.4 | 198.9 | 199.5 | 200.9 | 200.8 | 197.6 | 195.1 | 193.2 | 192.7 | 192.6 | 189.1 | 203.1 | 232.6 | |||||||||||||||||||||||
| Total Equity | 192.8 | 192.8 | 193.8 | 192.1 | 194.4 | 198.9 | 199.5 | 200.9 | 200.8 | 197.6 | 195.1 | 193.2 | 192.7 | 192.6 | 189.1 | 203.1 | 232.6 | 227.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 87.3 | 93.7 | 100.0 | 99.3 | 95.7 | 86.0 | 84.4 | 77.7 | 89.6 | 93.5 | 107.4 | 126.2 | 92.5 | 155.3 | 161.1 | 148.7 | 130.0 | 116.1 | 96.2 | 113.5 | 110.2 | 87.7 | 76.8 | 85.0 | 101.1 | 119.3 | 119.1 | 123.3 | 117.2 | 117.5 | 118.2 | 128.8 | 45.9 | 38.9 | 39.0 | 40.5 | 42.0 | 42.1 | 44.5 | 43.3 |
| Net debt | 64.1 | 70.0 | 83.3 | 78.3 | 75.9 | 67.3 | 66.0 | 64.4 | 67.6 | 73.6 | 89.6 | 107.5 | 65.9 | 137.6 | 142.2 | 138.4 | 121.7 | 107.2 | ||||||||||||||||||||||
| Working Capital | 174.2 | 179.7 | 184.7 | 180.3 | 178.1 | 171.3 | 176.4 | 169.3 | 179.4 | 178.8 | 190.7 | 205.3 | 220.6 | 232.8 | 237.5 | 212.6 | 206.4 | 188.1 | ||||||||||||||||||||||
| Book Value | 192.8 | 192.8 | 193.8 | 192.1 | 194.4 | 198.9 | 199.5 | 200.9 | 200.8 | 197.6 | 195.1 | 193.2 | 192.7 | 192.6 | 189.1 | 203.1 | 232.6 | 227.0 | ||||||||||||||||||||||
| Tangible Book Value | 143.8 | 143.0 | 143.0 | 140.3 | 141.9 | 145.4 | 151.6 | 151.8 | 150.7 | 146.5 | 143.0 | 140.1 | 138.2 | 136.8 | 132.0 | 123.1 | 133.5 | |||||||||||||||||||||||
| 9.1 |
| 6.4 |
| 16.5 |
| - |
| - |
| Prepaid Expenses | 13.3 | 10.8 | 9.2 | 14.2 | 19.2 | 11.0 | 9.9 | 6.7 | 11.0 | 7.2 | 6.2 | 4.5 | 6.0 | 2.8 | 2.5 | 4.0 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 287.7 | 273.1 | 279.4 | 318.0 | 299.3 | 248.5 | 211.7 | 197.2 | 136.5 | 125.0 | 104.0 | 99.5 | 87.7 | 65.2 | 66.2 | 62.0 | - |
| 56.2 |
| - |
| - |
| Accumulated Depreciation | 85.8 | 77.9 | 71.1 | 71.2 | 64.3 | 59.3 | 55.9 | 51.5 | 47.6 | 44.9 | 42.4 | 42.2 | 41.2 | 48.8 | 47.8 | - | - |
| Property,Plant & Equipment Net | 37.4 | 41.9 | 46.9 | 51.4 | 49.7 | 36.6 | 32.8 | 28.8 | 26.8 | 27.5 | 22.5 | 16.3 | 13.2 | 8.7 | 8.4 | 9.5 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2.6 | 2.3 | 0.0 | 0.0 | 39.4 | 36.1 | 36.3 | 34.0 | 16.0 | 11.3 | 4.1 | 4.1 | 4.1 | - | - | - | - |
| Intangible Assets | 47.3 | 51.1 | 51.2 | 55.8 | 60.4 | 58.7 | 62.5 | 66.3 | - | - | - | - | - | - | 2.7 | 0.9 | - |
| Operating Lease Right Of Use Assets | 12.6 | 15.6 | 17.9 | 9.1 | 8.2 | 3.8 | 5.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 3.6 | 2.0 | 4.2 | 3.5 | 1.7 | - |
| Other Non-Current Assets | 19.4 | 17.4 | 14.8 | 12.0 | 13.2 | 10.1 | 10.1 | 8.8 | 7.6 | 3.0 | 1.9 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 421.8 | 415.1 | 422.5 | 456.9 | 470.2 | 393.9 | 358.9 | 335.1 | 218.9 | 196.8 | 151.7 | 139.9 | 125.5 | 78.9 | 80.9 | 74.2 | - |
| 5.1 |
| - |
| Short Term Debt | 6.6 | 5.6 | 4.7 | 3.8 | 15.3 | 15.3 | 15.3 | 6.0 | 6.0 | 5.9 | 2.8 | 2.4 | 1.8 | - | - | - | - |
| Deferred Revenue Current | 10.7 | 2.8 | 5.3 | 2.2 | 8.8 | 5.1 | 1.8 | 0.4 | 0.5 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.4 | 4.6 | 4.2 | - | - | - | 1.3 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 15.0 | 18.5 | 14.6 | 14.3 | 17.4 | 26.3 | 7.3 | 6.5 | 7.9 | 5.6 | 5.4 | 5.9 | 5.6 | 2.5 | 3.6 | - | - |
| Other Current Liabilities | 53.0 | 44.4 | 44.0 | 38.6 | 39.0 | 44.7 | 18.9 | 14.8 | 12.4 | 10.7 | 8.3 | 9.0 | 7.8 | 3.2 | 4.5 | 3.7 | - |
| Total Current Liabilities | 107.9 | 101.7 | 100.6 | 85.2 | 111.1 | 104.9 | 69.4 | 46.4 | 41.2 | 31.9 | 24.6 | 22.3 | 17.9 | 9.9 | 10.4 | 8.8 | - |
| - |
| Operating Lease Liabilities Non-Current | 7.9 | 10.5 | 12.8 | 3.9 | 3.7 | 1.6 | 2.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | 0.4 | 0.5 | 7.0 | 8.5 | - | - | - | 0.2 | - | 0.1 | - | - | - |
| Pension Obligations | 15.0 | 13.3 | 13.3 | 12.9 | 15.4 | 14.6 | 10.3 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.2 | 9.4 | 8.8 | 8.5 | 9.2 | 6.5 | 4.9 | 3.6 | - | - | - | - | - | - | 0.7 | 0.7 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 229.0 | 216.3 | 224.8 | 264.3 | 243.3 | 202.3 | 201.4 | 184.2 | 94.0 | 86.3 | 59.0 | 59.4 | 53.6 | 21.1 | 19.9 | 13.1 | - |
| - |
| Additional Paid In Capital | 84.6 | 84.1 | 77.4 | 72.6 | 69.4 | 61.8 | 57.4 | 55.9 | 49.1 | 42.4 | 33.8 | 29.5 | 25.8 | 21.3 | 19.3 | 16.8 | - |
| Retained Earnings | 112.9 | 120.1 | 122.5 | 123.0 | 163.8 | 142.0 | 107.6 | 103.0 | 83.1 | 74.3 | 65.4 | 56.8 | 49.3 | 44.5 | 48.6 | 48.4 | - |
| Accumulated Other Comprehensive Income | (4.7) | (5.4) | (2.3) | - | - | - | - | - | - | - | - | - | - | (8.0) | (6.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 192.8 | 198.9 | 197.6 | 192.6 | 227.0 | 191.6 | 157.6 | 150.9 | 125.0 | 110.6 | 92.7 | 80.4 | 71.9 | 57.8 | 61.0 | 61.1 | 60.1 |
| Total Equity | 192.8 | 198.9 | 197.6 | 192.6 | 227.0 | 191.6 | 157.6 | 150.9 | 125.0 | 110.6 | 92.7 | 80.4 | 71.9 | 57.8 | 61.0 | 61.1 | 60.1 |
| - |
| Net debt | 70.0 | 67.3 | 73.6 | 137.6 | 107.2 | 82.5 | 110.3 | 112.2 | 30.8 | 38.5 | 22.8 | 20.4 | 20.9 | - | (2.2) | - | - |
| Working Capital | 179.7 | 171.3 | 178.8 | 232.8 | 188.1 | 143.6 | 142.4 | 150.8 | 95.3 | 93.1 | 79.4 | 77.2 | 69.8 | 55.4 | 55.8 | 53.1 | - |
| Book Value | 192.8 | 198.9 | 197.6 | 192.6 | 227.0 | 191.6 | 157.6 | 150.9 | 125.0 | 110.6 | 92.7 | 80.4 | 71.9 | 57.8 | 61.0 | 61.1 | 60.1 |
| Tangible Book Value | 143.0 | 145.4 | 146.5 | 136.8 | 127.1 | 96.8 | 58.7 | 50.6 | 108.9 | 99.3 | 88.6 | 76.3 | 67.8 | - | 58.3 | 60.2 | - |
| 15.6 |
| 13.8 |
| 11.5 |
| 11.0 |
| 13.1 |
| 11.0 |
| 7.4 |
| 9.9 |
| 16.5 |
| 12.1 |
| 11.5 |
| 9.6 |
| 10.8 |
| 10.8 |
| 10.0 |
| 11.0 |
| 7.4 |
| 8.6 |
| 9.1 |
| 7.2 |
| 10.7 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 312.2 |
| 299.3 |
| 257.8 |
| 265.6 |
| 256.3 |
| 248.5 |
| 222.0 |
| 211.6 |
| 199.5 |
| 211.7 |
| 202.9 |
| 199.8 |
| 196.5 |
| 197.2 |
| 195.0 |
| 195.5 |
| 154.3 |
| 136.5 |
| 131.6 |
| 126.8 |
| 125.7 |
| 125.0 |
| 123.3 |
| 118.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.0 |
| 49.7 |
| 46.9 |
| 45.1 |
| 42.1 |
| 36.6 |
| 35.4 |
| 35.7 |
| 34.0 |
| 32.8 |
| 31.7 |
| 31.4 |
| 29.4 |
| 28.8 |
| 29.0 |
| 28.6 |
| 27.0 |
| 26.8 |
| 25.8 |
| 26.2 |
| 25.9 |
| 27.5 |
| 27.5 |
| 27.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.6 |
| 36.2 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.1 |
| 36.3 |
| 36.3 |
| 36.3 |
| 34.0 |
| 34.0 |
| 33.8 |
| 35.3 |
| 16.0 |
| 16.0 |
| 11.6 |
| 11.3 |
| 11.3 |
| 11.3 |
| 11.3 |
| 11.5 |
| 60.4 |
| 59.4 |
| 60.5 |
| 63.7 |
| 58.7 |
| 59.7 |
| 60.6 |
| 61.6 |
| 62.5 |
| 63.5 |
| 64.4 |
| - |
| 66.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 8.2 |
| 6.3 |
| 5.9 |
| 5.0 |
| 3.8 |
| 4.1 |
| 4.6 |
| 5.0 |
| 5.4 |
| 4.6 |
| 4.7 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 13.2 |
| 13.1 |
| 10.9 |
| 10.1 |
| 10.0 |
| 9.6 |
| 8.5 |
| 10.1 |
| 10.4 |
| 10.3 |
| 9.8 |
| 8.8 |
| 10.0 |
| 9.5 |
| 9.2 |
| 7.6 |
| 5.1 |
| 4.8 |
| 4.5 |
| 3.0 |
| 2.1 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 470.2 |
| 422.5 |
| 429.2 |
| 415.0 |
| 393.9 |
| 367.2 |
| 358.2 |
| 344.6 |
| 358.9 |
| 349.4 |
| 347.0 |
| 339.6 |
| 335.1 |
| 335.0 |
| 335.2 |
| 235.1 |
| 218.9 |
| 205.3 |
| 198.2 |
| 197.2 |
| 196.8 |
| 194.8 |
| 188.4 |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.3 |
| 11.5 |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.3 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 5.9 |
| 5.9 |
| 6.4 |
| 8.8 |
| 7.4 |
| 5.6 |
| 6.4 |
| 5.1 |
| 11.8 |
| 8.5 |
| 17.6 |
| 1.8 |
| 1.4 |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.2 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| 36.1 |
| 33.8 |
| 34.5 |
| 44.7 |
| 49.9 |
| 39.3 |
| 31.7 |
| 18.9 |
| 16.1 |
| 15.4 |
| 15.7 |
| 14.8 |
| 14.8 |
| 11.3 |
| 9.4 |
| 12.4 |
| 10.1 |
| 8.2 |
| 10.6 |
| 10.7 |
| 9.8 |
| 7.9 |
| 105.8 |
| 105.9 |
| 111.1 |
| 93.4 |
| 90.5 |
| 91.0 |
| 104.9 |
| 100.0 |
| 90.7 |
| 69.8 |
| 69.4 |
| 63.5 |
| 58.8 |
| 56.7 |
| 46.4 |
| 46.6 |
| 41.1 |
| 35.7 |
| 41.2 |
| 32.9 |
| 31.4 |
| 29.4 |
| 31.9 |
| 32.3 |
| 31.7 |
| 4.0 |
| 3.7 |
| 2.2 |
| 2.0 |
| 2.3 |
| 1.6 |
| 1.7 |
| 1.9 |
| 2.1 |
| 2.4 |
| 2.6 |
| 2.9 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 3.3 |
| 4.4 |
| 6.0 |
| 7.0 |
| 6.6 |
| 6.7 |
| 7.4 |
| 8.5 |
| 8.5 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 14.5 |
| 14.4 |
| 14.4 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 9.2 |
| 8.8 |
| 8.8 |
| 8.1 |
| 6.5 |
| 5.6 |
| 5.3 |
| 5.0 |
| 4.9 |
| 4.2 |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.8 |
| 243.3 |
| 199.8 |
| 213.9 |
| 213.6 |
| 202.3 |
| 183.7 |
| 183.7 |
| 186.2 |
| 201.4 |
| 193.0 |
| 192.9 |
| 187.8 |
| 184.2 |
| 184.3 |
| 189.6 |
| 96.0 |
| 94.0 |
| 80.6 |
| 80.1 |
| 83.1 |
| 86.3 |
| 87.0 |
| 84.8 |
| 69.4 |
| 67.0 |
| 65.6 |
| 62.8 |
| 61.8 |
| 60.6 |
| 58.4 |
| 57.7 |
| 57.4 |
| 57.1 |
| 57.2 |
| 56.5 |
| 55.9 |
| 55.7 |
| 55.0 |
| 50.6 |
| 49.1 |
| 47.4 |
| 44.7 |
| 43.5 |
| 42.4 |
| 42.3 |
| 41.0 |
| 163.8 |
| 161.5 |
| 155.2 |
| 150.7 |
| 142.0 |
| 131.0 |
| 124.2 |
| 109.1 |
| 107.6 |
| 106.4 |
| 104.2 |
| 102.9 |
| 103.0 |
| 102.1 |
| 97.7 |
| 95.3 |
| 83.1 |
| 82.8 |
| 79.2 |
| 76.6 |
| 74.3 |
| 71.2 |
| 68.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.0 |
| 222.7 |
| 215.3 |
| 201.4 |
| 191.6 |
| 183.6 |
| 174.5 |
| 158.4 |
| 157.6 |
| 156.4 |
| 154.1 |
| 151.7 |
| 150.9 |
| 150.7 |
| 145.6 |
| 139.1 |
| 125.0 |
| 124.7 |
| 118.1 |
| 114.1 |
| 110.6 |
| 107.8 |
| 103.6 |
| 222.7 |
| 215.3 |
| 201.4 |
| 191.6 |
| 183.6 |
| 174.5 |
| 158.4 |
| 157.6 |
| 156.4 |
| 154.1 |
| 151.7 |
| 150.9 |
| 150.7 |
| 145.6 |
| 139.1 |
| 125.0 |
| 124.7 |
| 118.1 |
| 114.1 |
| 110.6 |
| 107.8 |
| 103.6 |
| 89.8 |
| 106.0 |
| 99.3 |
| 82.5 |
| 71.1 |
| 79.9 |
| 95.4 |
| 110.3 |
| 113.6 |
| 115.1 |
| 110.4 |
| 112.2 |
| 115.9 |
| 124.6 |
| 35.5 |
| 30.8 |
| 25.6 |
| 32.9 |
| 32.6 |
| 38.5 |
| 41.7 |
| 38.6 |
| 164.4 |
| 175.2 |
| 165.3 |
| 143.6 |
| 122.0 |
| 120.9 |
| 129.7 |
| 142.4 |
| 139.4 |
| 141.0 |
| 139.7 |
| 150.8 |
| 148.4 |
| 154.4 |
| 118.6 |
| 95.3 |
| 98.6 |
| 95.4 |
| 96.3 |
| 93.1 |
| 91.0 |
| 86.6 |
| 222.7 |
| 215.3 |
| 201.4 |
| 191.6 |
| 183.6 |
| 174.5 |
| 158.4 |
| 157.6 |
| 156.4 |
| 154.1 |
| 151.7 |
| 150.9 |
| 150.7 |
| 145.6 |
| 139.1 |
| 125.0 |
| 124.7 |
| 118.1 |
| 114.1 |
| 110.6 |
| 107.8 |
| 103.6 |
| 127.1 |
| 124.8 |
| 116.2 |
| 101.5 |
| 96.8 |
| 87.8 |
| 77.8 |
| 60.7 |
| 58.7 |
| 56.7 |
| 53.4 |
| 117.8 |
| 50.6 |
| 116.9 |
| 110.3 |
| 123.0 |
| 108.9 |
| 113.1 |
| 106.8 |
| 102.8 |
| 99.3 |
| 96.5 |
| 92.1 |