| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 22.6 | 1.6 | 6.1 | 5.5 | 25.6 | 11.7 | 2.6 | 1.5 | 34.7 | 46.6 | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 0.5 | 1.0 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 22.6 | 1.6 | 6.1 | 5.5 | 25.6 | 11.7 | 2.6 | 1.5 | 34.7 | 46.6 | - | - | - |
| Receivables | |||||||||||||
| Accounts Receivable | 30.5 | 41.0 | 23.2 | 35.7 | 17.5 | 69.7 | 58.9 | 19.0 | 23.4 | 5.3 | 2.0 | - | - |
| Current Assets | |||||||||||||
| Inventory | 31.1 | 25.0 | 26.8 | 20.2 | 15.0 | 19.1 | 21.4 | 18.6 | 9.5 | 10.3 | 5.0 | - | - |
| Prepaid Expenses | 4.0 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 435.5 | 421.4 | 414.2 | 393.8 | 372.4 | 359.7 | 293.5 | 291.2 | 198.1 | 123.5 | 122.0 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 9.4 | 17.0 | 16.0 | 14.4 | 8.5 | 3.3 | 4.0 | 11.3 | 26.1 | 1.7 | 1.2 | - | - |
| Short Term Debt | 4.4 | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 8.7 | 9.1 | 3.4 | 9.8 | 15.4 | 22.4 | 28.2 | 47.9 | 0.0 | 0.6 | - | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| 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 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 13.0 | 12.7 | 19.2 | 16.0 | 22.5 | 29.3 | 34.4 | 48.7 | 0.9 | 0.6 | - | - | - |
| Net debt | (9.5) | ||||||||||||
| (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 |
|---|
| 2.6 |
| 3.2 |
| 6.6 |
| 13.9 |
| 11.4 |
| 4.4 |
| 3.2 |
| 3.8 |
| 1.4 |
| 1.5 |
| - |
| - |
| Other Current Assets | - | - | 0.0 | 0.2 | 0.0 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 88.1 | 75.5 | 61.9 | 68.1 | 73.9 | 112.1 | 92.2 | 50.1 | 73.2 | 65.0 | 16.5 | - | - |
| 212.2 |
| 184.7 |
| 159.1 |
| 135.0 |
| 109.9 |
| 85.0 |
| 63.1 |
| 42.8 |
| 26.4 |
| 19.4 |
| 13.1 |
| - |
| - |
| Property,Plant & Equipment Net | 223.3 | 236.7 | 255.1 | 258.8 | 262.5 | 274.7 | 230.5 | 248.4 | 171.8 | 104.1 | 108.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - |
| Intangible Assets | 4.3 | 5.1 | 5.9 | 6.7 | 7.5 | 8.3 | 9.0 | 18.1 | 0.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 23.5 | 23.2 | 23.3 | 26.1 | 29.8 | 32.1 | 28.2 | 0.0 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.9 | 1.1 | 0.2 | 0.3 | 0.4 | 0.6 | 3.5 | 3.7 | 1.0 | 0.0 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 340.0 | 341.5 | 346.3 | 360.0 | 374.0 | 427.7 | 363.4 | 320.3 | 246.8 | 173.5 | 132.6 | - | - |
| 3.6 |
| 15.7 |
| 6.2 |
| 7.1 |
| 6.9 |
| 6.2 |
| 0.8 |
| 0.9 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 9.8 | 0.1 | 1.2 | 7.0 | 9.8 | 6.9 | 7.7 | 4.1 | 0.0 | 1.6 | 7.1 | - | - |
| Operating Lease Liabilities Current | 8.8 | 10.1 | 10.5 | 10.9 | 9.0 | 7.1 | 13.1 | 0.0 | - | - | - | - | - |
| Accrued Expenses | 17.5 | 12.6 | 11.0 | 13.4 | 14.1 | 13.1 | 2.2 | 1.9 | 0.7 | 1.0 | 0.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 49.9 | 43.2 | 54.5 | 51.9 | 48.6 | 37.3 | 40.0 | 24.7 | 34.6 | 13.7 | 48.6 | - | - |
| 14.4 |
| 14.5 |
| 14.1 |
| 17.6 |
| 23.7 |
| 27.0 |
| 15.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | 0.0 | 6.4 | 3.5 | 1.7 | 0.0 | - | - | - | - | - |
| Deferred Tax Liabilities | 4.2 | 9.3 | 12.1 | 18.2 | 22.4 | 33.0 | 24.4 | 17.9 | 13.2 | 15.0 | 14.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.7 | 0.3 | 0.0 | 0.0 | 0.2 | 0.5 | 0.0 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 100.3 | 97.7 | 104.0 | 116.5 | 132.9 | 138.9 | 117.8 | 110.9 | 56.8 | 31.0 | 128.8 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 68.1 | 73.2 | 74.5 | 69.9 | 70.6 | 121.3 | 83.3 | 50.3 | 31.6 | 10.1 | (0.3) | - | - |
| Accumulated Other Comprehensive Income | (0.1) | (0.1) | (0.0) | 0.2 | 0.6 | 0.4 | (0.0) | (0.3) | 0.0 | - | - | - | - |
| Treasury Stock | - | - | - | 5.1 | 4.5 | 4.1 | 3.0 | 2.8 | 0.7 | 0.5 | 0.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 239.7 | 243.8 | 242.3 | 243.5 | 241.2 | 288.8 | 245.6 | 210.8 | 190.0 | 142.4 | 3.7 | (2.0) | (9.9) |
| Total Equity | 239.7 | 243.8 | 242.3 | 243.5 | 241.2 | 288.8 | 245.6 | 210.8 | 190.0 | 142.4 | 3.7 | (2.0) | (9.9) |
| 11.1 |
| 13.1 |
| 10.5 |
| (3.1) |
| 17.6 |
| 31.8 |
| 47.3 |
| (33.9) |
| (46.0) |
| - |
| - |
| - |
| Working Capital | 38.2 | 32.3 | 7.4 | 16.2 | 25.3 | 74.8 | 52.2 | 25.4 | 38.6 | 51.3 | (32.1) | - | - |
| Book Value | 239.7 | 243.8 | 242.3 | 243.5 | 241.2 | 288.8 | 245.6 | 210.8 | 190.0 | 142.4 | 3.7 | (2.0) | (9.9) |
| Tangible Book Value | 235.4 | 238.7 | 236.4 | 236.8 | 233.7 | 280.6 | 236.5 | 192.7 | 190.0 | - | - | - | - |
| 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 |
|---|
| Q4 FY 15 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 19.5 | 22.6 | 5.1 | 4.3 | 5.1 | 1.6 | 7.2 | 6.3 | 4.6 | 6.1 | 9.3 | 5.5 | 7.6 | 5.5 | 10.4 | 2.1 | 4.7 | 25.6 | 36.7 | 39.3 | 11.4 | 11.7 | 11.0 | 16.6 | 11.5 | 2.6 | 2.1 | 1.3 | 2.4 | - | 1.2 | 1.7 | 2.1 | 34.7 | 51.3 | 63.4 | - | 46.6 | 0.7 | 3.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 19.5 | 22.6 | 5.1 | 4.3 | 5.1 | 1.6 | 7.2 | 6.3 | 4.6 | 6.1 | 9.3 | 5.5 | 7.6 | 5.5 | 10.4 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 28.4 | 30.5 | 44.2 | 47.2 | 28.0 | 41.0 | 24.2 | 26.2 | 37.7 | 23.2 | 24.0 | 30.0 | 36.0 | 35.7 | 32.9 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 30.2 | 31.1 | 31.6 | 28.7 | 28.3 | 25.0 | 27.8 | 25.0 | 25.6 | 26.8 | 26.0 | 23.0 | 20.1 | 20.2 | 20.6 | 16.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 440.8 | 435.5 | 432.9 | 429.1 | 424.9 | 421.4 | 419.6 | 419.6 | 417.4 | 414.2 | 407.9 | 402.9 | 395.3 | 393.8 | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.5 | 9.4 | 9.5 | 15.6 | 12.4 | 17.0 | 10.9 | 9.5 | 9.9 | 16.0 | 10.4 | 15.2 | 15.8 | 14.4 | 11.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9.2 | 8.7 | 8.3 | 17.6 | 8.5 | 9.1 | 9.9 | 9.3 | 2.4 | 3.4 | 6.9 | 7.5 | 15.5 | 9.8 | 16.3 | 14.8 | ||||||||||||||||||||||||
| 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 | 13.9 | 13.0 | 12.6 | 21.6 | 12.0 | 12.7 | 13.6 | 14.8 | 24.5 | 19.2 | 12.6 | 13.0 | 25.9 | 16.0 | 22.8 | 21.7 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 4.7 |
| 25.6 |
| 36.7 |
| 39.3 |
| 11.4 |
| 11.7 |
| 11.0 |
| 16.6 |
| 11.5 |
| 2.6 |
| 2.1 |
| 1.3 |
| 2.4 |
| - |
| 1.2 |
| 1.7 |
| 2.1 |
| 34.7 |
| 51.3 |
| 63.4 |
| - |
| 46.6 |
| 0.7 |
| 3.9 |
| 32.2 |
| 26.7 |
| 17.5 |
| 15.6 |
| 10.4 |
| 66.7 |
| 69.7 |
| 66.0 |
| 56.0 |
| 57.8 |
| 58.9 |
| 58.7 |
| 45.7 |
| 31.4 |
| - |
| 29.7 |
| 24.1 |
| 27.7 |
| 23.4 |
| 20.5 |
| 14.8 |
| 9.4 |
| 5.3 |
| 2.7 |
| 2.0 |
| 13.6 |
| 15.0 |
| 15.4 |
| 15.9 |
| 17.5 |
| 19.1 |
| 23.6 |
| 20.3 |
| 17.8 |
| 21.4 |
| 15.9 |
| 12.4 |
| 13.6 |
| - |
| 16.4 |
| 11.5 |
| 5.3 |
| 9.5 |
| 7.7 |
| 8.8 |
| 9.1 |
| 10.3 |
| 6.2 |
| 4.2 |
| Prepaid Expenses | 4.8 | 4.0 | 3.1 | 3.0 | 2.9 | 2.6 | 2.8 | 2.9 | 3.2 | 3.2 | 0.7 | 1.6 | 7.1 | 6.6 | 7.4 | 9.2 | 9.7 | 13.9 | 14.0 | 14.9 | 11.0 | 11.4 | 1.5 | 4.1 | 5.4 | 4.4 | 1.1 | 1.9 | 2.2 | - | 4.9 | 4.8 | 5.0 | 3.8 | 2.6 | 4.8 | 1.6 | 1.4 | 1.3 | 1.5 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 83.0 | 88.1 | 84.0 | 83.1 | 67.2 | 75.5 | 64.7 | 64.8 | 71.2 | 61.9 | 60.2 | 60.3 | 72.0 | 68.1 | 72.6 | 65.1 | 56.1 | 73.9 | 82.7 | 81.7 | 106.8 | 112.1 | 111.4 | 97.1 | 92.8 | 92.2 | 79.1 | 68.5 | 57.6 | - | 53.5 | 47.1 | 40.8 | 73.2 | 83.6 | 92.4 | 95.1 | 65.0 | 11.0 | 15.6 |
| 396.0 |
| 393.3 |
| 389.5 |
| 372.4 |
| 366.8 |
| 365.9 |
| 363.5 |
| 359.7 |
| 360.2 |
| 298.8 |
| 297.7 |
| 293.5 |
| 312.1 |
| 305.9 |
| 297.7 |
| 15.5 |
| 270.5 |
| 257.5 |
| 239.6 |
| 198.1 |
| 162.8 |
| 133.5 |
| 125.4 |
| 123.5 |
| 123.0 |
| 122.0 |
| Accumulated Depreciation | 218.4 | 212.2 | 205.2 | 198.3 | 191.5 | 184.7 | 177.7 | 173.0 | 166.1 | 159.1 | 152.3 | 146.1 | 139.5 | 135.0 | 128.8 | 122.7 | 116.2 | 109.9 | 103.7 | 97.5 | 91.3 | 85.0 | 79.0 | 73.6 | 68.5 | 63.1 | 61.6 | 54.9 | 48.6 | - | 37.3 | 33.5 | 29.5 | 26.4 | 24.2 | 22.5 | 21.0 | 19.4 | 17.8 | 13.1 |
| Property,Plant & Equipment Net | 222.4 | 223.3 | 227.6 | 230.7 | 233.3 | 236.7 | 241.9 | 246.5 | 251.4 | 255.1 | 255.6 | 256.8 | 255.8 | 258.8 | 267.2 | 270.6 | 273.3 | 262.5 | 263.1 | 268.4 | 272.2 | 274.7 | 281.1 | 225.2 | 229.2 | 230.5 | 250.5 | 251.0 | 249.1 | - | 233.2 | 224.0 | 210.0 | 171.8 | 138.5 | 111.1 | 104.4 | 104.1 | 105.3 | 108.9 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.9 | 16.9 | - | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 4.1 | 4.3 | 4.5 | 4.7 | 4.9 | 5.1 | 5.3 | 5.5 | 5.7 | 5.9 | 6.1 | 6.3 | 6.5 | 6.7 | 6.9 | 7.1 | 7.3 | 7.5 | 7.7 | 7.9 | 8.1 | 8.3 | 8.5 | 8.6 | 8.8 | 9.0 | 9.2 | 17.2 | 17.6 | - | 19.4 | 19.7 | - | 0.0 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 25.4 | 23.5 | 26.0 | 26.3 | 20.4 | 23.2 | 22.7 | 24.4 | 20.5 | 23.3 | 24.4 | 25.1 | 24.7 | 26.1 | 28.4 | 30.8 | 29.5 | 29.8 | 29.5 | 29.0 | 29.7 | 32.1 | 32.2 | 24.9 | 25.1 | 28.2 | 29.7 | 32.4 | 34.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.8 | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | 1.2 | 0.6 | 0.6 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 3.4 | 3.6 | - | 3.5 | 3.4 | 3.4 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 335.7 | 340.0 | 343.1 | 345.8 | 326.9 | 341.5 | 335.8 | 341.8 | 349.3 | 346.3 | 346.5 | 348.6 | 359.3 | 360.0 | 375.4 | 374.0 | 366.6 | 374.0 | 383.4 | 387.5 | 417.3 | 427.7 | 436.6 | 359.2 | 359.5 | 363.4 | 372.0 | 372.5 | 362.3 | - | 326.9 | 311.5 | 254.6 | 246.8 | 223.2 | 204.7 | 200.9 | 173.5 | 123.6 | 133.1 |
| 12.7 |
| 7.5 |
| 8.5 |
| 4.8 |
| 4.9 |
| 4.8 |
| 3.3 |
| 3.3 |
| 3.2 |
| 6.7 |
| 4.0 |
| 10.0 |
| 8.1 |
| 8.5 |
| - |
| 10.8 |
| 13.4 |
| 12.2 |
| 26.1 |
| 13.5 |
| 3.9 |
| 2.2 |
| 1.7 |
| 0.5 |
| 1.2 |
| Short Term Debt | 4.7 | 4.4 | 4.3 | 4.0 | 3.5 | 3.6 | 3.7 | 5.5 | 22.0 | 15.7 | 5.7 | 5.5 | 10.4 | 6.2 | 6.5 | 6.9 | 7.2 | 7.1 | 7.3 | 7.2 | 7.1 | 6.9 | 6.4 | 6.4 | 6.4 | 6.2 | 23.9 | 40.2 | 1.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1.0 | 9.8 | 0.0 | 0.0 | 0.5 | 0.1 | 1.4 | 0.6 | 2.4 | 1.2 | 2.0 | 6.3 | 5.9 | 7.0 | 9.9 | 9.3 | 11.5 | 9.8 | 9.2 | 4.8 | 5.6 | 6.9 | 8.2 | 6.7 | 6.4 | 7.7 | 5.5 | 3.4 | 5.0 | - | 4.0 | 4.8 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 5.2 | 7.1 |
| Operating Lease Liabilities Current | 9.1 | 8.8 | 9.9 | 11.2 | 8.3 | 10.1 | 9.5 | 10.6 | 9.6 | 10.5 | 11.1 | 11.0 | 11.0 | 10.9 | 10.6 | 10.7 | 9.4 | 9.0 | 7.4 | 7.6 | 7.5 | 7.1 | 8.8 | 8.2 | 12.7 | 13.1 | 11.8 | 13.3 | 13.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2.4 | 5.0 | 2.9 | 1.5 | 2.1 | 1.6 | 2.0 | 2.1 | 2.1 | 1.8 | 2.3 | 1.8 | 2.2 | 1.2 | 2.5 | 1.6 | 2.0 | 0.8 | 1.2 | 1.6 | 1.2 | 1.0 | 0.5 | 0.7 | 0.8 | 2.2 | 4.1 | 3.0 | 2.5 | - | 2.6 | 2.6 | 1.2 | 0.7 | 0.9 | 1.4 | 0.7 | 1.0 | 0.2 | 0.2 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 50.2 | 49.9 | 49.4 | 44.8 | 38.4 | 43.2 | 37.8 | 39.1 | 59.3 | 54.5 | 44.7 | 50.8 | 56.9 | 51.9 | 54.9 | 53.7 | 48.2 | 48.6 | 40.0 | 34.6 | 37.3 | 37.3 | 41.0 | 33.1 | 39.1 | 40.0 | 61.6 | 75.3 | 39.2 | - | 31.2 | 30.0 | 25.7 | 34.6 | 24.4 | 12.5 | 15.6 | 13.7 | 53.6 | 48.6 |
| 13.3 |
| 15.4 |
| 17.0 |
| 18.8 |
| 20.7 |
| 22.4 |
| 23.9 |
| 24.9 |
| 31.2 |
| 28.2 |
| 6.8 |
| 6.4 |
| 51.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.6 |
| - |
| 0.7 |
| - |
| Operating Lease Liabilities Non-Current | 15.9 | 14.4 | 16.1 | 16.2 | 12.2 | 14.5 | 14.0 | 15.1 | 12.1 | 14.1 | 15.0 | 15.7 | 16.1 | 17.6 | 20.0 | 22.5 | 22.6 | 23.7 | 24.7 | 24.5 | 25.1 | 27.0 | 24.5 | 17.2 | 12.7 | 15.5 | 17.4 | 19.7 | 21.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.4 | 3.6 | 6.4 | 7.2 | 7.0 | 7.0 | 3.5 | 4.8 | 0.3 | 0.4 | 1.7 | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.2 | 4.2 | 6.7 | 4.7 | 26.0 | 9.3 | 9.9 | 15.0 | 12.7 | 12.1 | 14.1 | 16.5 | 19.9 | 18.2 | 19.7 | 19.2 | 18.3 | 22.4 | 25.4 | 27.1 | 25.3 | 33.0 | 35.5 | 25.5 | 25.3 | 24.4 | 24.7 | 22.2 | 18.2 | - | 20.5 | 15.9 | 13.5 | 13.2 | 18.8 | 19.2 | 15.4 | 15.0 | 9.8 | 14.5 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 0.7 | 0.6 | 0.2 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.5 | 0.5 | 0.5 | 0.5 | 0.8 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 101.5 | 100.3 | 103.2 | 105.3 | 107.0 | 97.7 | 92.3 | 99.0 | 106.7 | 104.0 | 100.4 | 109.8 | 127.5 | 116.5 | 135.8 | 137.5 | 130.6 | 132.9 | 131.1 | 128.6 | 131.7 | 138.9 | 145.9 | 107.9 | 115.5 | 117.8 | 131.1 | 143.1 | 148.0 | - | 111.7 | 109.2 | 63.0 | 56.8 | 44.7 | 33.8 | 33.1 | 31.0 | 121.3 | 129.3 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 64.2 | 68.1 | 69.1 | 70.4 | 49.0 | 73.2 | 73.8 | 73.9 | 74.3 | 74.5 | 79.3 | 72.6 | 66.3 | 69.9 | 67.3 | 64.6 | 64.7 | 70.6 | 82.8 | 90.1 | 117.4 | 121.3 | 124.2 | 87.9 | 81.8 | 83.3 | 79.5 | 68.6 | 54.3 | - | 54.7 | 42.6 | 32.6 | 31.6 | 20.7 | 13.7 | 11.0 | 10.1 | (2.4) | (0.3) |
| Accumulated Other Comprehensive Income | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | 0.1 | 0.2 | 0.2 | 0.3 | 0.5 | 0.6 | 0.6 | 0.4 | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 | (0.2) | (0.0) | (0.1) | (0.1) | (0.2) | - | (0.1) | 0.1 | - | 0.0 | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.8 | 4.7 | 4.5 | 4.4 | 4.4 | 4.3 | 4.1 | 4.0 | 4.0 | 4.0 | 3.0 | 3.0 | 3.0 | 2.9 | - | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.2 | 0.1 |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 234.1 | 239.7 | 239.9 | 240.5 | 219.9 | 243.8 | 243.6 | 242.9 | 242.5 | 242.3 | 246.1 | 238.8 | 231.8 | 243.5 | 239.6 | 236.5 | 236.0 | 241.2 | 252.2 | 258.8 | 285.6 | 288.8 | 290.7 | 251.3 | 245.4 | 245.6 | 239.5 | 228.0 | 212.9 | - | 215.2 | 202.3 | 191.6 | 190.0 | 178.5 | 178.5 | 167.8 | 142.4 | 2.3 | 3.7 |
| Total Equity | 234.1 | 239.7 | 239.9 | 240.5 | 219.9 | 243.8 | 243.6 | 242.9 | 242.5 | 242.3 | 246.1 | 238.8 | 231.8 | 243.5 | 239.6 | 236.5 | 236.0 | 241.2 | 252.2 | 258.8 | 285.6 | 288.8 | 290.7 | 251.3 | 245.4 | 245.6 | 239.5 | 228.0 | 212.9 | - | 215.2 | 202.3 | 191.6 | 190.0 | 178.5 | 178.5 | 167.8 | 142.4 | 2.3 | 3.7 |
| 20.4 |
| 22.5 |
| 24.3 |
| 26.0 |
| 27.7 |
| 29.3 |
| 30.3 |
| 31.3 |
| 37.7 |
| 34.4 |
| 30.7 |
| 46.6 |
| 52.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.6 |
| - |
| 0.7 |
| - |
| Net debt | (5.5) | (9.5) | 7.5 | 17.3 | 6.9 | 11.1 | 6.4 | 8.6 | 19.9 | 13.1 | 3.3 | 7.5 | 18.3 | 10.5 | 12.4 | 19.6 | 15.7 | (3.1) | (12.4) | (13.3) | 16.3 | 17.6 | 19.3 | 14.7 | 26.1 | 31.8 | 28.6 | 45.4 | 50.3 | - | - | - | - | - | - | (63.1) | - | - | (0.0) | - |
| Working Capital | 32.9 | 38.2 | 34.7 | 38.3 | 28.8 | 32.3 | 26.9 | 25.7 | 11.9 | 7.4 | 15.4 | 9.5 | 15.2 | 16.2 | 17.7 | 11.4 | 7.9 | 25.3 | 42.7 | 47.1 | 69.5 | 74.8 | 70.4 | 63.9 | 53.7 | 52.2 | 17.5 | (6.8) | 18.4 | - | 22.3 | 17.1 | 15.1 | 38.6 | 59.3 | 80.0 | 79.5 | 51.3 | (42.6) | (32.9) |
| Book Value | 234.1 | 239.7 | 239.9 | 240.5 | 219.9 | 243.8 | 243.6 | 242.9 | 242.5 | 242.3 | 246.1 | 238.8 | 231.8 | 243.5 | 239.6 | 236.5 | 236.0 | 241.2 | 252.2 | 258.8 | 285.6 | 288.8 | 290.7 | 251.3 | 245.4 | 245.6 | 239.5 | 228.0 | 212.9 | - | 215.2 | 202.3 | 191.6 | 190.0 | 178.5 | 178.5 | 167.8 | 142.4 | 2.3 | 3.7 |
| Tangible Book Value | 230.0 | 235.4 | 235.4 | 235.8 | 215.0 | 238.7 | 238.3 | 237.4 | 236.9 | 236.4 | 240.1 | 232.5 | 225.3 | 236.8 | 232.7 | 229.4 | 228.7 | 233.7 | 244.6 | 251.0 | 277.5 | 280.6 | 282.3 | 242.7 | 236.5 | 236.5 | 230.3 | 210.7 | 195.3 | - | 178.9 | 165.7 | - | 190.0 | - | - | - | - | - | - |