| (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 | - | - | - | - | - | - | 5.1 | 10.7 | 8.1 | 16.8 | 1.3 | 7.0 | 18.7 | 18.7 | 18.2 | 16.6 | 15.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | 0.0 | 1.5 | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | 5.1 | 10.7 | 8.1 | 16.8 | 1.3 | 7.0 | 18.7 | 18.7 | 18.2 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 9.8 | 10.6 | 8.9 | 8.1 | 8.5 | 7.2 | 7.4 | 9.9 | 9.3 | 8.0 | 12.4 | 47.7 | 38.5 | 38.5 | 43.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 52.5 | 66.7 | 77.3 | 42.1 | 30.1 | 16.2 | 20.8 | 18.6 | 17.6 | 14.6 | 20.2 | 29.0 | 34.4 | 34.0 | 33.6 | 30.3 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 84.0 | 76.2 | 69.8 | 64.0 | 64.0 | 72.7 | 66.9 | 87.4 | 143.2 | 189.7 | 192.4 | 192.8 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 10.3 | 18.4 | 26.7 | 17.6 | 12.0 | 6.7 | 9.3 | 13.4 | 10.5 | 6.7 | 11.3 | 39.0 | 36.7 | 36.3 | 51.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 15.5 | 0.0 | 24.0 | 19.0 | 10.0 | 21.3 | |
| 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 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 0.0 | 17.2 | 17.0 | 24.0 | 19.0 | 10.0 | 23.3 | |
| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 16.6 |
| 15.6 |
| 41.4 |
| - |
| - |
| Prepaid Expenses | 10.8 | 11.1 | 9.7 | 8.1 | 5.9 | 4.4 | 4.3 | 4.8 | 2.0 | 2.7 | 4.5 | 5.7 | 5.4 | 4.9 | 3.5 | - | - |
| Other Current Assets | 10.8 | 11.1 | 9.7 | 8.1 | 5.9 | 4.4 | 4.3 | 4.8 | 2.0 | 2.7 | 4.5 | 5.7 | 5.4 | 4.9 | 3.5 | 5.7 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.7 | 0.0 | - |
| Total Current Assets | 79.9 | 98.0 | 103.9 | 80.0 | 56.1 | 39.4 | 39.8 | 45.4 | 40.0 | 42.9 | 41.6 | 89.4 | 97.0 | 96.1 | 100.0 | 94.0 | - |
| 190.6 |
| - |
| - |
| Accumulated Depreciation | - | - | 66.9 | 60.6 | 55.7 | 53.9 | 52.4 | 58.1 | 51.3 | 69.5 | 121.0 | 152.1 | 147.7 | (139.8) | 133.7 | - | - |
| Property,Plant & Equipment Net | - | - | 17.1 | 15.5 | 14.1 | 10.2 | 11.7 | 14.7 | 15.6 | 17.9 | 22.2 | 37.7 | 44.7 | 53.1 | 56.9 | 68.6 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.7 | 0.0 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 6.9 | 6.9 | 6.9 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | - | - |
| Operating Lease Right Of Use Assets | 7.3 | 3.7 | 3.3 | 4.3 | 5.1 | 6.1 | 7.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.2 | 2.0 | 2.7 | 2.4 | 2.5 | 3.6 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.6 | 4.3 | 5.0 | 4.4 | 4.2 | 5.0 | 1.5 | 1.5 | 1.6 | 1.8 | 3.1 | 2.7 | 4.6 | 4.9 | 7.2 | 7.2 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 107.8 | 119.4 | 129.3 | 104.1 | 79.5 | 60.7 | 60.1 | 61.6 | 57.2 | 62.6 | 66.9 | 129.7 | 146.3 | 161.0 | 175.7 | 179.7 | - |
| 39.5 |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 0.0 | 1.7 | 17.0 | 0.0 | - | 0.0 | 2.0 | - |
| Deferred Revenue Current | 42.3 | 50.4 | 49.7 | 27.9 | 15.0 | 6.8 | 5.8 | 8.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 0.9 | 1.1 | 1.2 | 1.1 | 1.0 | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 49.4 | 57.6 | 56.2 | 33.3 | 19.6 | 12.0 | 12.5 | 15.0 | 10.3 | 10.8 | 11.7 | 18.8 | 23.8 | 22.0 | 23.6 | 22.8 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 62.4 | 79.5 | 86.5 | 56.1 | 34.0 | 21.2 | 23.4 | 29.0 | 21.6 | 17.7 | 26.8 | 74.8 | 60.5 | 58.3 | 74.9 | 64.3 | - |
| - |
| Operating Lease Liabilities Non-Current | 6.7 | 3.3 | 2.6 | 3.7 | 4.9 | 5.9 | 6.9 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 2.0 | 3.9 | 3.8 | 12.5 | 4.9 | 0.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.1 | 6.5 | 8.1 | 17.5 | 10.5 | 8.0 | 7.5 | 8.5 | 8.8 | 9.5 | 6.1 | 8.0 | 5.5 | 20.8 | 30.4 | 34.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 90.0 | 99.8 | 106.9 | 84.6 | 60.2 | 45.9 | 46.6 | 46.7 | 40.2 | 36.5 | 47.2 | 82.8 | 90.0 | 98.0 | 115.3 | 119.9 | - |
| - |
| Additional Paid In Capital | 158.0 | 157.0 | 156.2 | 155.5 | 154.9 | 155.0 | 154.7 | 154.4 | 153.9 | 153.3 | 152.1 | 151.3 | 150.6 | 149.6 | 149.2 | 148.6 | - |
| Retained Earnings | (125.0) | (118.6) | (116.9) | (115.3) | (112.8) | (115.8) | (117.4) | (114.9) | (111.6) | (0.1) | (106.8) | (79.6) | (76.8) | (65.3) | (66.7) | (74.6) | - |
| Accumulated Other Comprehensive Income | (15.5) | (19.0) | (17.1) | (20.8) | (23.0) | (24.7) | (24.1) | (24.8) | (25.6) | (26.6) | (25.8) | (25.0) | (17.7) | (21.6) | (22.2) | (14.3) | - |
| Treasury 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 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 17.8 | 19.6 | 22.5 | 19.6 | 19.3 | 14.8 | 13.4 | 14.8 | 16.9 | 26.1 | 19.7 | 46.9 | 56.3 | 62.9 | 60.5 | 59.8 | - |
| Total Equity | 17.8 | 19.6 | 22.5 | 19.6 | 19.3 | 14.8 | 13.4 | 14.8 | 16.9 | 26.1 | 19.7 | 46.9 | 56.3 | 62.9 | 60.5 | 59.8 | - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | (16.8) | 15.9 | 10.0 | 5.3 | 0.3 | (8.2) | 6.7 | - |
| Working Capital | 17.5 | 18.6 | 17.4 | 23.9 | 22.1 | 18.2 | 16.5 | 16.4 | 18.4 | 25.2 | 14.8 | 14.6 | 36.5 | 37.8 | 25.1 | 29.8 | - |
| Book Value | 17.8 | 19.6 | 22.5 | 19.6 | 19.3 | 14.8 | 13.4 | 14.8 | 16.9 | 26.1 | 19.7 | 46.9 | 56.3 | 62.9 | 60.5 | 59.8 | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | 56.3 | 56.0 | 53.4 | 52.9 | - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 5.1 |
| 7.1 |
| 4.5 |
| 5.7 |
| 10.7 |
| 8.6 |
| 7.0 |
| 7.0 |
| 8.1 |
| 10.7 |
| 16.7 |
| 15.3 |
| 1.8 |
| 2.3 |
| 1.3 |
| 1.6 |
| 3.4 |
| 7.0 |
| 19.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 1.5 | 1.5 | 6.0 | 6.0 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.2 | 5.1 | 7.1 | 4.5 | 5.7 | 10.7 | 8.6 | 7.0 | 7.0 | 8.1 | 10.7 | 16.7 | 15.3 | 1.8 | 2.3 | 1.3 | 1.6 | 3.4 | 7.0 | 19.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 9.5 | 9.8 | 9.0 | 10.4 | 11.9 | 10.6 | 12.4 | 11.5 | 13.1 | 8.9 | 10.8 | 10.7 | 8.1 | 9.5 | 13.1 | 8.5 | 10.5 | 8.0 | 7.2 | 6.4 | 8.9 | 7.4 | - | 11.1 | 9.1 | 9.9 | 11.5 | 10.0 | - | 9.3 | 10.8 | 9.0 | 8.0 | 12.3 | 13.5 | 12.4 | 13.2 | 30.4 | 47.7 | 61.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 52.5 | 52.5 | 57.3 | 58.6 | 62.5 | 66.7 | 67.3 | 64.8 | 70.9 | 77.3 | 64.0 | 52.5 | 42.1 | 29.4 | 31.4 | 30.1 | 23.3 | 18.7 | 16.2 | 18.5 | 19.4 | 20.8 | - | 19.9 | 21.1 | 18.6 | 18.9 | 16.6 | - | 17.6 | 23.9 | 19.5 | 14.6 | 20.6 | 20.8 | 20.2 | 24.5 | 30.0 | 29.0 | 35.5 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 10.9 | 10.8 | 9.7 | 10.0 | 8.9 | 11.1 | 11.5 | 10.2 | 10.8 | 9.7 | 10.5 | 8.4 | 8.1 | 6.8 | 5.1 | 5.9 | 5.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 77.8 | 79.9 | 84.4 | 85.3 | 89.9 | 98.0 | 99.4 | 100.3 | 102.9 | 103.9 | 105.9 | 91.1 | 80.0 | 53.1 | 57.1 | 56.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 77.2 | 80.9 | 84.8 | 84.0 | 83.0 | 80.0 | 76.2 | 71.8 | 71.7 | 69.8 | 66.2 | 64.2 | 64.0 | 59.9 | 57.0 | 64.0 | - | 73.9 | 73.7 | 72.7 | 69.6 | 64.7 | - | 66.9 | 88.3 | 87.7 | 87.4 | 144.0 | 146.4 | 143.2 | 151.9 | 188.8 | 189.7 | 195.8 |
| Accumulated Depreciation | - | - | - | - | - | - | 63.3 | 65.8 | 68.1 | 66.9 | 65.4 | 63.3 | 60.6 | 57.2 | 57.2 | 55.7 | 54.9 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 13.9 | 15.1 | 16.7 | 17.1 | 17.5 | 16.8 | 15.5 | 14.6 | 14.6 | 14.1 | 11.3 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.1 | 7.3 | 7.7 | 3.3 | 3.5 | 3.7 | 4.0 | 4.3 | 4.6 | 3.3 | 3.9 | 4.1 | 4.3 | 4.7 | 5.0 | 5.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4.7 | 4.6 | 4.6 | 4.4 | 4.2 | 4.3 | 4.3 | 4.5 | 4.9 | 5.0 | 4.6 | 4.5 | 4.4 | 3.9 | 4.1 | 4.2 | 4.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 105.2 | 107.8 | 112.5 | 105.8 | 110.2 | 119.4 | 121.6 | 124.2 | 129.0 | 129.3 | 131.9 | 116.4 | 104.1 | 76.4 | 80.8 | 79.5 | 78.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 9.9 | 10.3 | 14.0 | 15.8 | 16.0 | 18.4 | 22.6 | 22.5 | 26.5 | 26.7 | 22.4 | 20.8 | 17.6 | 12.8 | 13.6 | 12.0 | 13.8 | 10.1 | 6.7 | 6.5 | 10.7 | 9.3 | - | 11.0 | 12.3 | 13.4 | 14.5 | 11.5 | - | 10.5 | 15.5 | 12.7 | 7.0 | 10.9 | 10.3 | 11.3 | 15.0 | 32.3 | 39.0 | 59.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 42.9 | 42.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.3 | 1.0 | 1.1 | 0.8 | 0.9 | 0.9 | 0.9 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | ||||||||||||||||||||||||
| Accrued Expenses | 49.9 | 49.4 | 35.7 | 41.0 | 50.2 | 57.6 | 50.8 | 50.4 | 56.3 | 56.2 | 54.4 | 35.3 | 33.3 | 21.1 | 18.8 | 19.6 | 17.1 | 11.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 65.0 | 62.4 | 54.7 | 61.8 | 69.5 | 79.5 | 78.8 | 78.6 | 88.5 | 86.5 | 81.8 | 63.4 | 56.1 | 38.9 | 37.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.3 | 19.9 | 0.0 | 25.0 |
| Operating Lease Liabilities Non-Current | 6.4 | 6.7 | 6.9 | 2.8 | 3.0 | 3.3 | 3.6 | 3.6 | 3.9 | 2.6 | 3.1 | 3.4 | 3.7 | 4.3 | 4.6 | 4.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.2 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.4 | 4.1 | 16.1 | 11.2 | 5.5 | 6.5 | 12.0 | 13.5 | 6.0 | 8.1 | 19.3 | 22.8 | 17.5 | 5.9 | 10.6 | 10.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 91.4 | 90.0 | 92.5 | 87.2 | 91.2 | 99.8 | 103.4 | 105.2 | 108.2 | 106.9 | 109.6 | 95.5 | 84.6 | 56.7 | 60.5 | 60.2 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | 158.2 | 158.0 | 157.7 | 157.4 | 157.3 | 157.0 | 156.8 | 156.7 | 156.4 | 156.2 | 155.9 | 155.7 | 155.5 | 155.2 | 155.1 | 154.9 | 154.8 | |||||||||||||||||||||||
| Retained Earnings | (129.1) | (125.0) | (121.0) | (121.6) | (119.5) | (118.6) | (118.7) | (119.1) | (119.2) | (116.9) | (115.3) | (115.5) | (115.3) | (113.2) | (112.6) | (112.8) | (113.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (15.5) | (15.5) | (16.9) | (17.4) | (19.0) | (19.0) | (20.1) | (18.7) | (16.7) | (17.1) | (18.4) | (19.5) | (20.8) | (22.6) | (22.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 13.8 | 17.8 | 20.0 | 18.7 | 19.0 | 19.6 | 18.2 | 19.0 | 20.8 | 22.5 | 22.4 | 21.0 | 19.6 | 19.6 | 20.3 | 19.3 | 16.7 | |||||||||||||||||||||||
| Total Equity | 13.8 | 17.8 | 20.0 | 18.7 | 19.0 | 19.6 | 18.2 | 19.0 | 20.8 | 22.5 | 22.4 | 21.0 | 19.6 | 19.6 | 20.3 | 19.3 | 16.7 | 12.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 1.7 | 1.7 | 25.3 | 19.9 | 0.0 | 25.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 12.8 | 17.5 | 29.6 | 23.5 | 20.4 | 18.6 | 20.6 | 21.7 | 14.4 | 17.4 | 24.2 | 27.6 | 23.9 | 14.2 | 19.8 | 22.1 | 22.0 | 13.1 | ||||||||||||||||||||||
| Book Value | 13.8 | 17.8 | 20.0 | 18.7 | 19.0 | 19.6 | 18.2 | 19.0 | 20.8 | 22.5 | 22.4 | 21.0 | 19.6 | 19.6 | 20.3 | 19.3 | 16.7 | 12.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.4 |
| 4.3 |
| 3.8 |
| 4.3 |
| - |
| 6.0 |
| 4.4 |
| 4.8 |
| 6.0 |
| 4.2 |
| - |
| 2.0 |
| 1.9 |
| 2.2 |
| 2.7 |
| 3.6 |
| 3.4 |
| 4.5 |
| 7.5 |
| 6.3 |
| 5.7 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.1 |
| 40.6 |
| 39.4 |
| 38.2 |
| 39.5 |
| 39.8 |
| - |
| 42.7 |
| 41.8 |
| 45.4 |
| 47.0 |
| 40.6 |
| - |
| 40.0 |
| 49.9 |
| 50.0 |
| 42.9 |
| 44.3 |
| 46.0 |
| 41.6 |
| 56.1 |
| 70.1 |
| 89.4 |
| 122.9 |
| 53.7 |
| 53.9 |
| 50.1 |
| 47.3 |
| 52.4 |
| - |
| 59.8 |
| 58.9 |
| 58.1 |
| 54.9 |
| 48.9 |
| - |
| 51.3 |
| 70.7 |
| 70.3 |
| 69.5 |
| 121.7 |
| 122.2 |
| 121.0 |
| 124.1 |
| 153.2 |
| 152.1 |
| 155.1 |
| 10.4 |
| 10.2 |
| 9.9 |
| 9.7 |
| 11.7 |
| - |
| 14.1 |
| 14.8 |
| 14.7 |
| 14.8 |
| 15.7 |
| - |
| 15.6 |
| 17.6 |
| 17.4 |
| 17.9 |
| 22.3 |
| 24.2 |
| 22.2 |
| 27.8 |
| 35.6 |
| 37.7 |
| 40.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 5.9 |
| 6.1 |
| 6.5 |
| 6.7 |
| 7.0 |
| - |
| 7.4 |
| 7.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 5.0 |
| 1.4 |
| 1.4 |
| 1.5 |
| - |
| 1.6 |
| 1.5 |
| 1.5 |
| 0.9 |
| 1.4 |
| - |
| 1.6 |
| 1.4 |
| 1.9 |
| 1.8 |
| 3.1 |
| 3.2 |
| 3.1 |
| 4.0 |
| 3.0 |
| 2.7 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.6 |
| 60.7 |
| 56.0 |
| 57.3 |
| 60.1 |
| - |
| 65.8 |
| 65.6 |
| 61.6 |
| 62.6 |
| 57.7 |
| - |
| 57.2 |
| 68.9 |
| 69.4 |
| 62.6 |
| 69.8 |
| 73.4 |
| 66.9 |
| 87.9 |
| 108.7 |
| 129.7 |
| 167.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| - |
| 0.8 |
| 1.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| 12.4 |
| 11.6 |
| 12.5 |
| - |
| 14.8 |
| 14.7 |
| 15.0 |
| 15.0 |
| 11.2 |
| - |
| 10.3 |
| 13.0 |
| 13.5 |
| 10.5 |
| 14.5 |
| 14.8 |
| 11.7 |
| 13.3 |
| 15.3 |
| 18.8 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.0 |
| 35.1 |
| 27.5 |
| 22.7 |
| 24.5 |
| 26.3 |
| 23.4 |
| - |
| 27.2 |
| 28.6 |
| 29.0 |
| 30.1 |
| 23.2 |
| - |
| 21.6 |
| 28.7 |
| 26.4 |
| 17.7 |
| 32.2 |
| 29.5 |
| 26.8 |
| 55.5 |
| 63.5 |
| 74.8 |
| 82.7 |
| 5.4 |
| 5.7 |
| 5.9 |
| 6.4 |
| 6.7 |
| 6.9 |
| - |
| 7.4 |
| 7.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 8.1 |
| 6.5 |
| 5.5 |
| 6.8 |
| 7.5 |
| - |
| 6.9 |
| 6.8 |
| 8.5 |
| 8.7 |
| 8.9 |
| - |
| 8.8 |
| 9.9 |
| 9.8 |
| 9.5 |
| 10.8 |
| 11.2 |
| 6.1 |
| 7.6 |
| 7.9 |
| 8.0 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.0 |
| 49.1 |
| 45.9 |
| 44.5 |
| 46.0 |
| 46.6 |
| - |
| 50.7 |
| 52.1 |
| 46.7 |
| 48.2 |
| 41.9 |
| - |
| 40.2 |
| 47.8 |
| 45.5 |
| 36.5 |
| 60.4 |
| 58.4 |
| 47.2 |
| 63.1 |
| 75.4 |
| 82.8 |
| 112.0 |
| 154.8 |
| 155.0 |
| 154.9 |
| 154.8 |
| 154.7 |
| - |
| 154.5 |
| 154.5 |
| 154.4 |
| 154.2 |
| 154.0 |
| - |
| 153.9 |
| 153.5 |
| 153.4 |
| 153.3 |
| 152.8 |
| 152.4 |
| 152.1 |
| 151.7 |
| 151.4 |
| 151.3 |
| 151.0 |
| (117.4) |
| (115.8) |
| (118.1) |
| (117.7) |
| (117.4) |
| - |
| (115.0) |
| (116.5) |
| (114.9) |
| (114.7) |
| (113.2) |
| - |
| (111.6) |
| (107.2) |
| (104.1) |
| (100.8) |
| (117.1) |
| (111.9) |
| (106.8) |
| (101.0) |
| (92.6) |
| (79.6) |
| (77.1) |
| (23.0) |
| (24.7) |
| (25.1) |
| (24.7) |
| (25.5) |
| (26.0) |
| (24.1) |
| - |
| (24.6) |
| (24.7) |
| (24.8) |
| (25.3) |
| (25.1) |
| - |
| (25.6) |
| (25.4) |
| (25.6) |
| (26.6) |
| (26.5) |
| (25.8) |
| (25.8) |
| (26.1) |
| (25.7) |
| (25.0) |
| (18.3) |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 14.8 |
| 11.5 |
| 11.3 |
| 13.4 |
| - |
| 15.1 |
| 13.4 |
| 14.8 |
| 14.5 |
| 15.9 |
| - |
| 16.9 |
| 21.1 |
| 23.8 |
| 26.1 |
| 9.4 |
| 14.9 |
| 19.7 |
| 24.8 |
| 33.3 |
| 46.9 |
| 55.8 |
| 14.8 |
| 11.5 |
| 11.3 |
| 13.4 |
| - |
| 15.1 |
| 13.4 |
| 14.8 |
| 14.5 |
| 15.9 |
| - |
| 16.9 |
| 21.1 |
| 23.8 |
| 26.1 |
| 9.4 |
| 14.9 |
| 19.7 |
| 24.8 |
| 33.3 |
| 46.9 |
| 55.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.6) |
| 0.4 |
| 23.7 |
| 16.5 |
| (7.0) |
| 5.7 |
| 16.7 |
| 13.7 |
| 13.1 |
| 16.5 |
| - |
| 15.5 |
| 13.1 |
| 16.4 |
| 16.9 |
| 17.4 |
| - |
| 18.4 |
| 21.2 |
| 23.6 |
| 25.2 |
| 12.1 |
| 16.5 |
| 14.8 |
| 0.6 |
| 6.6 |
| 14.6 |
| 40.2 |
| 14.8 |
| 11.5 |
| 11.3 |
| 13.4 |
| - |
| 15.1 |
| 13.4 |
| 14.8 |
| 14.5 |
| 15.9 |
| - |
| 16.9 |
| 21.1 |
| 23.8 |
| 26.1 |
| 9.4 |
| 14.9 |
| 19.7 |
| 24.8 |
| 33.3 |
| 46.9 |
| 55.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |