| (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 | 17.0 | 13.0 | 18.7 | 11.4 | 37.7 | 46.7 | 8.2 | 7.1 | 5.2 | 6.2 | 7.1 | 7.9 | 6.5 | 5.2 | 15.9 | 0.4 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 17.0 | 13.0 | 18.7 | 11.4 | 37.7 | 46.7 | 8.2 | 7.1 | 5.2 | 6.2 | 7.1 | 7.9 | 6.5 | 5.2 | 15.9 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 76.8 | 93.1 | 54.4 | 43.3 | 36.0 | 43.9 | 44.5 | 52.8 | 50.5 | 54.6 | 57.2 | 61.1 | 48.5 | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 69.2 | 71.3 | 44.0 | 71.3 | 101.9 | 71.3 | 45.7 | 49.5 | 27.5 | 21.7 | 26.1 | 38.4 | 49.6 | - | - | 0.0 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 18.1 | 41.5 | 35.7 | 33.8 | 30.1 | 27.8 | 21.5 | 19.4 | 17.3 | 13.0 | 23.7 | 17.9 | 12.8 | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 24.9 | 34.8 | 26.9 | 19.8 | 40.5 | 42.5 | 22.5 | 17.7 | 13.5 | 11.9 | 17.7 | 35.5 | 44.1 | - | - | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 46.3 | 45.6 | - | - | - | - | - | 0.0 | 27.6 | 28.3 | 27.5 | 5.8 | 10.3 | - | - | - | |
| 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 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 54.9 | 46.9 | - | - | - | - | - | 0.0 | 27.6 | 28.3 | 27.5 | 5.8 | 10.3 | - | - | - | |
| (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 | 12.3 | 17.0 | 12.3 | 11.7 | 11.7 | 13.0 | 13.8 | 12.5 | 17.8 | 18.7 | 12.3 | 15.8 | 20.6 | 11.4 | 10.5 | |||||||||||||||||||||||||
| 0.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 10.8 | 11.0 | 7.7 | 9.2 | 17.5 | 8.1 | 4.1 | 4.5 | 3.5 | 4.1 | 4.2 | 3.8 | 3.6 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 173.8 | 188.4 | 124.9 | 135.2 | 193.1 | 170.0 | 102.5 | 113.8 | 86.8 | 86.6 | 94.9 | 117.6 | 113.4 | - | - | 0.5 | - |
| - |
| - |
| - |
| Accumulated Depreciation | 15.1 | 35.7 | 30.9 | 27.5 | 23.1 | 21.2 | 17.6 | 13.5 | 12.6 | 8.7 | 16.9 | 11.2 | 5.4 | - | - | - | - |
| Property,Plant & Equipment Net | 3.0 | 5.8 | 4.8 | 6.4 | 7.0 | 6.6 | 4.0 | 5.9 | 4.7 | 4.3 | 6.9 | 6.7 | 7.4 | 5.7 | - | 0.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 50.4 | 52.9 | 10.7 | 10.7 | 10.7 | 8.2 | 8.5 | 0.0 | 0.0 | 0.0 | 31.2 | 81.0 | 0.0 | - | - | - | - |
| Intangible Assets | 34.3 | 42.4 | 1.7 | 2.6 | 5.8 | 5.1 | 6.0 | 1.0 | 1.4 | 1.6 | 38.0 | 39.7 | 4.0 | - | - | 0.2 | - |
| Operating Lease Right Of Use Assets | 5.8 | 8.1 | 7.0 | 8.0 | 7.4 | 5.8 | 1.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 5.9 | 6.9 | 7.4 | 0.0 | 0.4 | 0.5 | 0.0 | 1.1 | 0.8 | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 269.1 | 298.9 | 150.0 | 163.4 | 230.5 | 203.5 | 131.4 | 121.9 | 94.3 | 94.8 | 172.5 | 247.0 | 127.3 | - | - | 0.6 | - |
| 0.1 |
| - |
| Short Term Debt | 8.6 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.9 | 1.8 | 1.3 | 1.1 | 0.8 | 0.9 | 0.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2.5 | 3.7 | 3.9 | 4.2 | 4.1 | 7.1 | 3.7 | 4.6 | 2.5 | 2.8 | 2.1 | - | - | - | - | 0.0 | - |
| Other Current Liabilities | 24.8 | 38.2 | 29.4 | 25.4 | 37.7 | 36.1 | 26.4 | 18.5 | 11.5 | 16.4 | 14.2 | 14.5 | 9.7 | - | - | - | - |
| Total Current Liabilities | 87.7 | 123.7 | 56.3 | 64.3 | 78.2 | 78.7 | 64.6 | 73.6 | 67.6 | 66.9 | 69.2 | 88.9 | 111.2 | - | - | 0.6 | - |
| - |
| Operating Lease Liabilities Non-Current | 5.2 | 7.1 | 6.5 | 7.5 | 7.0 | 5.1 | 1.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.6 | 0.9 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.7 | 7.6 | 7.0 | 8.0 | 7.2 | 5.3 | 3.2 | 2.8 | 2.3 | 2.8 | 2.9 | 5.6 | 2.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 140.6 | 178.3 | 64.9 | 74.4 | 89.1 | 87.1 | 68.0 | 84.4 | 116.4 | 115.5 | 115.8 | 115.8 | 138.1 | - | - | 0.6 | - |
| - |
| Additional Paid In Capital | 229.2 | 240.0 | 220.2 | 206.9 | 198.3 | 190.6 | 176.8 | 169.4 | 148.1 | 146.6 | 136.7 | 128.1 | (54.0) | - | - | 0.7 | - |
| Retained Earnings | (102.4) | (118.1) | (134.3) | (116.6) | (57.1) | (74.8) | (113.5) | (131.5) | (170.0) | (166.8) | (79.6) | 3.3 | 18.8 | - | - | (0.7) | - |
| Accumulated Other Comprehensive Income | 1.7 | (1.3) | (0.8) | (1.4) | 0.1 | 0.6 | 0.1 | (0.5) | (0.2) | (0.6) | (0.5) | (0.2) | 0.1 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 128.5 | 120.6 | 85.1 | 88.9 | 141.4 | 116.4 | 63.4 | 37.5 | (22.2) | (20.7) | 56.7 | 131.2 | (35.1) | (31.7) | (20.1) | 0.0 | 0.9 |
| Total Equity | 128.5 | 120.6 | 85.1 | 88.9 | 141.4 | 116.4 | 63.4 | 37.5 | (22.2) | (20.7) | 56.7 | 131.2 | (35.1) | (31.7) | (20.1) | 0.0 | 0.9 |
| - |
| Net debt | 37.9 | 33.9 | - | - | - | - | - | (7.1) | 22.4 | 22.1 | 20.4 | (2.1) | 3.8 | - | - | - | - |
| Working Capital | 86.1 | 64.7 | 68.5 | 70.8 | 114.9 | 91.3 | 38.0 | 40.2 | 19.2 | 19.7 | 25.7 | 28.7 | 2.2 | - | - | (0.2) | - |
| Book Value | 128.5 | 120.6 | 85.1 | 88.9 | 141.4 | 116.4 | 63.4 | 37.5 | (22.2) | (20.7) | 56.7 | 131.2 | (35.1) | (31.7) | (20.1) | 0.0 | 0.9 |
| Tangible Book Value | 43.7 | 25.3 | 72.7 | 75.6 | 124.9 | 103.1 | 48.9 | 36.5 | (23.6) | (22.3) | (12.5) | 10.5 | (39.1) | - | - | (0.1) | - |
| 10.9 |
| 23.7 |
| 37.7 |
| 28.1 |
| 56.2 |
| 63.0 |
| 46.7 |
| 27.3 |
| 21.2 |
| 8.7 |
| 8.2 |
| 7.0 |
| 3.4 |
| 10.2 |
| 7.1 |
| 6.2 |
| 9.1 |
| 4.3 |
| 5.2 |
| 0.5 |
| 1.2 |
| 4.3 |
| 5.2 |
| 3.3 |
| 3.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 12.3 | 17.0 | 12.3 | 11.7 | 11.7 | 13.0 | 13.8 | 12.5 | 17.8 | 18.7 | 12.3 | 15.8 | 20.6 | 11.4 | 10.5 | 10.9 | 23.7 | 37.7 | 28.1 | 56.2 | 63.0 | 46.7 | 27.3 | 21.2 | 8.7 | 8.2 | 7.0 | 3.4 | 10.2 | 7.1 | 6.2 | 9.1 | 4.3 | 5.2 | 0.5 | 1.2 | 4.3 | 5.2 | 3.3 | 3.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 30.4 | 76.8 | 56.8 | 36.4 | 42.4 | 93.1 | 70.7 | 46.5 | 42.9 | 54.4 | 33.8 | 20.3 | 24.0 | 43.3 | 30.1 | 8.6 | 11.8 | 36.0 | 37.0 | 28.0 | 32.4 | 43.9 | 53.8 | 37.0 | 12.4 | 44.5 | 28.5 | 18.4 | 12.5 | 52.8 | 29.0 | 34.6 | 21.8 | 50.5 | 24.6 | 10.0 | 4.5 | 54.6 | 28.5 | 18.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 64.3 | 69.2 | 95.0 | 76.8 | 73.7 | 71.3 | 102.3 | 73.3 | 69.5 | 44.0 | 76.0 | 67.8 | 65.2 | 71.3 | 118.4 | 120.7 | 117.4 | 101.9 | 113.3 | 81.9 | 59.1 | 71.3 | 79.5 | 45.0 | 39.3 | 45.7 | 67.0 | 50.4 | 44.5 | 49.5 | 73.3 | 28.0 | 15.8 | 27.5 | 45.9 | 20.9 | 22.3 | 21.7 | 45.5 | 27.9 |
| Prepaid Expenses | 10.7 | 10.8 | 14.4 | 13.1 | 14.5 | 11.0 | 9.7 | 11.4 | 10.3 | 7.7 | 8.8 | 8.9 | 9.1 | 9.2 | 12.4 | 13.6 | 15.8 | 17.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 117.7 | 173.8 | 178.4 | 138.0 | 142.2 | 188.4 | 196.5 | 143.7 | 140.6 | 124.9 | 131.0 | 112.8 | 118.9 | 135.2 | 171.5 | 153.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 18.4 | 18.1 | 18.3 | 27.9 | 26.8 | 41.5 | 40.4 | 39.7 | 37.2 | 35.7 | 35.1 | 35.0 | 34.5 | 33.8 | 31.9 | 31.6 | 30.6 | 30.1 | 30.8 | 29.4 | 28.5 | 27.8 | 25.9 | 24.0 | 22.6 | 21.5 | 21.9 | 21.4 | 19.8 | 19.4 | 16.9 | 15.0 | 17.6 | 17.3 | 16.1 | 14.2 | 13.4 | 13.0 | 13.1 | 12.3 |
| Accumulated Depreciation | 16.0 | 15.1 | 14.5 | 23.2 | 21.9 | 35.7 | 34.7 | 33.4 | 31.7 | 30.9 | 30.2 | 29.3 | 28.4 | 27.5 | 26.4 | 25.5 | 24.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.5 | 3.0 | 3.8 | 4.8 | 4.9 | 5.8 | 5.8 | 6.3 | 5.5 | 4.8 | 4.8 | 5.7 | 6.1 | 6.4 | 5.4 | 6.1 | 6.3 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 50.4 | 50.4 | 50.4 | 50.4 | 50.4 | 52.9 | 56.7 | 56.8 | 52.9 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | ||||||||||||||||||||||
| Intangible Assets | 32.3 | 34.3 | 36.4 | 38.4 | 40.4 | 42.4 | 44.5 | 46.7 | 48.7 | 1.7 | 2.0 | 2.2 | 2.5 | 2.6 | 4.8 | 5.1 | 5.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 8.6 | 9.7 | 9.4 | - | 7.2 | 7.5 | 7.8 | - | 7.3 | 7.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.1 | 13.0 | 8.2 | 5.9 | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 209.9 | 269.1 | 278.2 | 240.2 | 247.0 | 298.9 | 313.2 | 264.4 | 258.4 | 150.0 | 156.3 | 139.5 | 146.5 | 163.4 | 217.3 | 197.0 | 208.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 20.8 | 24.9 | 46.9 | 34.5 | 39.5 | 34.8 | 66.4 | 48.4 | 44.8 | 26.9 | 39.2 | 34.0 | 21.9 | 19.8 | 29.7 | 31.0 | 32.9 | 40.5 | 55.5 | 47.9 | 27.8 | 42.5 | 63.7 | 41.7 | 11.5 | 22.5 | 37.5 | 22.1 | 13.1 | 17.7 | 49.0 | 30.0 | 9.8 | 13.5 | 30.0 | 12.1 | 8.4 | 11.9 | 38.2 | 19.0 |
| Short Term Debt | 8.6 | 8.6 | 8.6 | 1.7 | 1.3 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 1.8 | 2.1 | 2.0 | - | 1.1 | 1.1 | 1.1 | - | 1.0 | 1.1 | ||||||||||||||||||||||||
| Accrued Expenses | 2.9 | 2.5 | 2.9 | 2.4 | 4.3 | 3.7 | 3.4 | 3.0 | 5.2 | 3.9 | 2.2 | 2.5 | 5.1 | 4.2 | 3.1 | 2.7 | 4.3 | 4.1 | ||||||||||||||||||||||
| Other Current Liabilities | 18.5 | 24.8 | 22.6 | 20.8 | 26.3 | 38.2 | 30.7 | 30.8 | 31.9 | 29.4 | 22.0 | 21.8 | 30.0 | 25.4 | 23.1 | 19.5 | 27.4 | |||||||||||||||||||||||
| Total Current Liabilities | 47.8 | 87.7 | 111.6 | 75.3 | 72.4 | 123.7 | 155.7 | 103.2 | 76.8 | 56.3 | 74.5 | 55.8 | 51.9 | 64.3 | 97.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 44.3 | 46.3 | 48.4 | 40.1 | 45.5 | 45.6 | 45.7 | 45.8 | 46.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.9 | 30.5 | 30.1 | 27.6 | 27.3 | 27.6 | 27.9 | 28.3 | 25.8 | 26.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 7.7 | 7.7 | 8.1 | - | 6.7 | 7.1 | 7.3 | - | 6.8 | 7.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.2 | 5.7 | 6.2 | 6.7 | 6.8 | 7.6 | 8.5 | 8.6 | 8.9 | 7.0 | 7.2 | 7.4 | 7.7 | 8.0 | 7.0 | 7.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 98.1 | 140.6 | 167.6 | 123.3 | 126.2 | 178.3 | 211.4 | 159.1 | 133.2 | 64.9 | 83.9 | 65.5 | 61.7 | 74.4 | 108.0 | 77.3 | ||||||||||||||||||||||||
| 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 | 228.4 | 229.2 | 229.2 | 236.3 | 240.2 | 240.0 | 239.3 | 247.9 | 260.6 | 220.2 | 216.2 | 214.2 | 209.0 | 206.9 | 204.7 | 202.4 | 200.2 | |||||||||||||||||||||||
| Retained Earnings | (117.6) | (102.4) | (120.0) | (121.7) | (118.8) | (118.1) | (138.2) | (141.6) | (134.1) | (134.3) | (142.8) | (139.2) | (123.3) | (116.6) | (93.4) | (81.4) | (63.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.0 | 1.7 | 1.4 | 2.2 | (0.5) | (1.3) | 0.7 | (1.0) | (1.3) | (0.8) | (1.0) | (1.0) | (0.9) | (1.4) | (2.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 111.9 | 128.5 | 110.7 | 116.8 | 120.9 | 120.6 | 101.8 | 105.3 | 125.2 | 85.1 | 72.4 | 74.1 | 84.8 | 88.9 | 109.3 | 119.7 | 136.4 | |||||||||||||||||||||||
| Total Equity | 111.9 | 128.5 | 110.7 | 116.8 | 120.9 | 120.6 | 101.8 | 105.3 | 125.2 | 85.1 | 72.4 | 74.1 | 84.8 | 88.9 | 109.3 | 119.7 | 136.4 | 141.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 52.8 | 54.9 | 57.0 | 41.7 | 46.8 | 46.9 | 45.7 | 45.8 | 46.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.9 | 30.5 | 30.1 | 27.6 | 27.3 | 27.6 | 27.9 | 28.3 | 25.8 | 26.3 |
| Net debt | 40.5 | 37.9 | 44.7 | 30.0 | 35.1 | 33.9 | 31.9 | 33.3 | 28.1 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 69.9 | 86.1 | 66.8 | 62.8 | 69.8 | 64.7 | 40.7 | 40.4 | 63.8 | 68.5 | 56.5 | 57.0 | 66.9 | 70.8 | 74.0 | 87.5 | 108.4 | 114.9 | ||||||||||||||||||||||
| Book Value | 111.9 | 128.5 | 110.7 | 116.8 | 120.9 | 120.6 | 101.8 | 105.3 | 125.2 | 85.1 | 72.4 | 74.1 | 84.8 | 88.9 | 109.3 | 119.7 | 136.4 | 141.4 | ||||||||||||||||||||||
| Tangible Book Value | 29.1 | 43.7 | 23.9 | 28.0 | 30.1 | 25.3 | 0.6 | 1.8 | 23.6 | 72.7 | 59.7 | 61.1 | 71.6 | 75.6 | 93.9 | 103.8 | 120.2 | |||||||||||||||||||||||
| 16.6 |
| 19.4 |
| 14.7 |
| 8.1 |
| 8.5 |
| 10.2 |
| 5.2 |
| 4.1 |
| 5.5 |
| 5.4 |
| 4.8 |
| 4.5 |
| 5.2 |
| 5.2 |
| 3.5 |
| 3.5 |
| 5.0 |
| 4.7 |
| 3.9 |
| 4.1 |
| 6.0 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.7 |
| 193.1 |
| 194.9 |
| 185.6 |
| 169.2 |
| 170.0 |
| 169.0 |
| 113.4 |
| 65.6 |
| 102.5 |
| 108.0 |
| 77.7 |
| 71.9 |
| 113.8 |
| 113.7 |
| 76.9 |
| 45.4 |
| 86.8 |
| 75.9 |
| 36.9 |
| 34.4 |
| 86.6 |
| 83.5 |
| 53.1 |
| 23.1 |
| 23.5 |
| 22.5 |
| 21.4 |
| 21.2 |
| 20.9 |
| 19.6 |
| 18.6 |
| 17.6 |
| 17.0 |
| 15.7 |
| 14.6 |
| 13.5 |
| 12.9 |
| 12.1 |
| 13.6 |
| 12.6 |
| 11.7 |
| 10.9 |
| 9.5 |
| 8.7 |
| 8.4 |
| 6.7 |
| 7.0 |
| 7.3 |
| 6.9 |
| 7.1 |
| 6.6 |
| 5.0 |
| 4.4 |
| 4.0 |
| 4.0 |
| 4.9 |
| 5.7 |
| 5.2 |
| 5.9 |
| 4.0 |
| 2.8 |
| 4.0 |
| 4.7 |
| 4.4 |
| 3.3 |
| 3.9 |
| 4.3 |
| 4.6 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| 10.7 |
| 10.7 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.5 |
| 8.5 |
| 9.1 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 5.8 |
| 6.1 |
| 6.4 |
| 6.8 |
| 5.1 |
| 5.3 |
| 5.5 |
| 5.7 |
| 6.0 |
| 4.8 |
| 8.3 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.8 |
| 35.2 |
| 8.1 |
| - |
| 7.9 |
| 5.3 |
| 4.8 |
| - |
| 5.3 |
| 1.4 |
| 1.6 |
| - |
| 2.6 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 7.0 |
| 7.3 |
| 6.9 |
| 7.8 |
| 6.7 |
| 9.3 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.6 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 230.5 |
| 236.3 |
| 222.8 |
| 207.4 |
| 203.5 |
| 201.5 |
| 140.5 |
| 95.7 |
| 131.4 |
| 130.6 |
| 101.8 |
| 81.9 |
| 121.9 |
| 119.5 |
| 82.2 |
| 52.3 |
| 94.3 |
| 83.1 |
| 43.6 |
| 41.9 |
| 94.8 |
| 91.8 |
| 95.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| 1.0 |
| 0.7 |
| 0.8 |
| - |
| 0.7 |
| 0.6 |
| 0.5 |
| - |
| 1.6 |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 2.8 |
| 7.7 |
| 7.1 |
| 4.2 |
| 3.8 |
| 4.6 |
| 3.7 |
| 3.0 |
| 2.4 |
| 4.8 |
| 4.6 |
| 3.1 |
| 2.3 |
| 1.8 |
| 2.5 |
| 1.6 |
| 1.5 |
| 2.5 |
| 2.8 |
| - |
| - |
| 37.7 |
| 36.0 |
| 32.8 |
| 44.0 |
| 36.1 |
| 34.4 |
| 26.3 |
| 20.8 |
| 26.4 |
| 20.5 |
| 19.6 |
| 16.6 |
| 18.5 |
| 14.6 |
| 14.1 |
| 8.7 |
| 11.5 |
| 12.1 |
| 10.5 |
| 11.3 |
| 16.4 |
| 10.4 |
| 8.8 |
| 66.2 |
| 60.3 |
| 78.2 |
| 91.5 |
| 80.7 |
| 71.8 |
| 78.7 |
| 98.1 |
| 68.0 |
| 32.6 |
| 64.6 |
| 84.5 |
| 52.6 |
| 29.7 |
| 73.6 |
| 67.9 |
| 44.4 |
| 21.1 |
| 67.6 |
| 71.7 |
| 32.3 |
| 23.6 |
| 66.9 |
| 79.7 |
| 39.8 |
| 7.4 |
| - |
| 7.2 |
| 4.9 |
| 5.0 |
| - |
| 4.8 |
| 0.9 |
| 1.1 |
| - |
| 1.5 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.3 |
| 3.4 |
| 3.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 7.2 |
| 7.3 |
| 5.0 |
| 5.1 |
| 5.3 |
| 7.5 |
| 2.9 |
| 3.0 |
| 3.2 |
| 4.3 |
| 4.7 |
| 4.7 |
| 2.8 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.2 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.7 |
| 89.1 |
| 102.7 |
| 89.1 |
| 80.3 |
| 87.1 |
| 105.8 |
| 71.0 |
| 35.8 |
| 68.0 |
| 89.0 |
| 57.4 |
| 34.5 |
| 84.4 |
| 107.1 |
| 88.4 |
| 72.7 |
| 116.4 |
| 119.8 |
| 80.3 |
| 72.1 |
| 115.5 |
| 125.4 |
| 85.7 |
| 198.3 |
| 195.0 |
| 197.2 |
| 193.2 |
| 190.6 |
| 187.1 |
| 179.1 |
| 177.7 |
| 176.8 |
| 176.3 |
| 175.6 |
| 176.1 |
| 169.4 |
| 168.9 |
| 165.1 |
| 148.3 |
| 148.1 |
| 147.8 |
| 147.4 |
| 147.0 |
| 146.6 |
| 145.9 |
| 144.9 |
| (57.1) |
| (61.6) |
| (64.2) |
| (65.9) |
| (74.8) |
| (91.1) |
| (108.9) |
| (117.1) |
| (113.5) |
| (133.9) |
| (130.8) |
| (128.4) |
| (131.5) |
| (156.1) |
| (171.0) |
| (168.7) |
| (170.0) |
| (184.3) |
| (183.8) |
| (176.7) |
| (166.8) |
| (179.0) |
| (134.2) |
| (1.4) |
| (0.3) |
| 0.1 |
| 0.2 |
| 0.7 |
| (0.1) |
| 0.6 |
| (0.3) |
| (0.8) |
| (0.7) |
| 0.1 |
| (0.8) |
| (0.5) |
| (0.3) |
| (0.5) |
| (0.4) |
| (0.3) |
| (0.0) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.5) |
| (0.6) |
| (0.5) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.4 |
| 133.6 |
| 133.7 |
| 127.1 |
| 116.4 |
| 95.7 |
| 69.5 |
| 60.0 |
| 63.4 |
| 41.6 |
| 44.4 |
| 47.4 |
| 37.5 |
| 12.5 |
| (6.2) |
| (20.4) |
| (22.2) |
| (36.7) |
| (36.7) |
| (30.2) |
| (20.7) |
| (33.6) |
| 10.2 |
| 133.6 |
| 133.7 |
| 127.1 |
| 116.4 |
| 95.7 |
| 69.5 |
| 60.0 |
| 63.4 |
| 41.6 |
| 44.4 |
| 47.4 |
| 37.5 |
| 12.5 |
| (6.2) |
| (20.4) |
| (22.2) |
| (36.7) |
| (36.7) |
| (30.2) |
| (20.7) |
| (33.6) |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| 21.4 |
| 25.7 |
| 22.4 |
| 26.8 |
| 26.4 |
| 23.6 |
| 23.1 |
| 22.6 |
| 23.0 |
| 103.4 |
| 104.8 |
| 97.4 |
| 91.3 |
| 70.9 |
| 45.4 |
| 33.0 |
| 38.0 |
| 23.5 |
| 25.1 |
| 42.2 |
| 40.2 |
| 45.8 |
| 32.5 |
| 24.4 |
| 19.2 |
| 4.2 |
| 4.5 |
| 10.8 |
| 19.7 |
| 3.8 |
| 13.3 |
| 133.6 |
| 133.7 |
| 127.1 |
| 116.4 |
| 95.7 |
| 69.5 |
| 60.0 |
| 63.4 |
| 41.6 |
| 44.4 |
| 47.4 |
| 37.5 |
| 12.5 |
| (6.2) |
| (20.4) |
| (22.2) |
| (36.7) |
| (36.7) |
| (30.2) |
| (20.7) |
| (33.6) |
| 10.2 |
| 124.9 |
| 116.8 |
| 116.6 |
| 109.7 |
| 103.1 |
| 82.2 |
| 55.8 |
| 45.7 |
| 48.9 |
| 27.7 |
| 30.1 |
| 46.4 |
| 36.5 |
| 11.4 |
| (7.4) |
| (21.8) |
| (23.6) |
| (38.2) |
| (38.2) |
| (31.7) |
| (22.3) |
| (35.4) |
| (25.1) |