| (in millions of USD) | FY2026 | 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 | 4.9 | 1.5 | 19.6 | 1.5 | - | 0.6 | 0.5 | 0.8 | 0.6 | 0.8 | 0.6 | 0.1 | 0.0 | 0.4 | 0.0 | 0.0 | 0.1 | 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 15.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 4.9 | 1.5 | 35.2 | 1.5 | - | 0.6 | 0.5 | 0.8 | 0.6 | 0.8 | 0.6 | 0.1 | 0.0 | 0.4 | 0.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 65.2 | 55.9 | 47.8 | 44.7 | 39.7 | 34.0 | 31.0 | 27.5 | 24.7 | 22.0 | 17.1 | 16.9 | 15.7 | 15.4 | 13.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 13.7 | 14.5 | 17.4 | 16.9 | 12.7 | 11.6 | 14.2 | 14.3 | 12.7 | 10.3 | 6.5 | 6.8 | 6.2 | 6.8 | 6.4 | 7.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 133.7 | 115.9 | 97.3 | 80.8 | 73.4 | 64.6 | 59.0 | 54.0 | 47.7 | 42.6 | 36.2 | 31.3 | 27.5 | 25.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 17.9 | 16.8 | 11.5 | 15.9 | 14.2 | 12.3 | 11.9 | 14.6 | 13.5 | 11.6 | 8.1 | 7.7 | 7.1 | 8.9 | 7.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 99.9 | 30.9 | 1.8 | 46.9 | 46.3 | 17.5 | 28.4 | 19.1 | 20.7 | 25.9 | 19.1 | 12.2 | 7.6 | 8.0 | 3.4 | 5.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 4.7 | 4.7 | 4.4 | 3.8 | 3.8 | 3.7 | 3.7 | 3.6 | 3.6 | 3.5 | 3.5 | 3.4 | 3.4 | 3.7 | 3.9 | 3.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 99.9 | 32.7 | 4.2 | 49.1 | 48.5 | 19.6 | 30.3 | 21.0 | 22.9 | 27.3 | 19.1 | 12.2 | 7.6 | 8.0 | 3.4 | 5.3 | ||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4.9 | 3.5 | 5.1 | 1.9 | 1.5 | 4.6 | 23.8 | 22.7 | 19.6 | 35.2 | - | - | 1.5 | - | - | |||||||||||||||||||||||||
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 12.1 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 8.0 | 5.7 | 4.3 | 3.9 | 5.3 | 2.4 | 1.7 | 1.3 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 0.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 92.5 | 78.0 | 105.2 | 67.6 | 59.7 | 48.9 | 48.5 | 45.0 | 40.5 | 35.6 | 26.2 | 27.1 | 25.5 | 25.8 | 23.2 | 21.8 | - | - |
| 23.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 75.9 | 65.8 | 58.3 | 51.7 | 47.0 | 42.4 | 38.2 | 34.4 | 30.6 | 27.0 | 23.9 | 21.9 | 20.4 | 19.1 | 17.9 | - | - | - |
| Property,Plant & Equipment Net | 57.8 | 50.0 | 38.9 | 29.1 | 26.4 | 22.2 | 20.8 | 19.7 | 17.1 | 15.6 | 12.3 | 9.4 | 7.1 | 6.9 | 5.3 | 5.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 218.2 | 176.9 | 105.6 | 69.4 | 65.1 | 43.3 | 41.5 | 34.5 | 32.7 | 32.5 | 29.1 | 20.9 | 17.4 | 17.6 | 13.4 | 11.7 | - | - |
| Intangible Assets | 77.7 | 54.8 | 20.0 | 13.8 | 14.7 | 7.5 | 8.0 | 5.2 | 5.5 | 7.5 | 8.2 | 3.6 | 2.7 | 3.7 | 2.4 | 2.0 | - | - |
| Operating Lease Right Of Use Assets | 32.4 | 24.3 | 16.8 | 14.9 | 11.0 | 9.4 | 8.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.4 | 1.1 | 1.0 | 0.6 | - | - |
| Other Non-Current Assets | 2.0 | 1.2 | 1.1 | 1.1 | 0.8 | 0.8 | 0.7 | 0.8 | 1.0 | 0.9 | 0.9 | 1.1 | 1.2 | 1.1 | 0.7 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 480.5 | 385.2 | 287.6 | 195.7 | 177.8 | 132.1 | 128.1 | 105.2 | 96.8 | 92.1 | 76.7 | 62.1 | 53.9 | 55.0 | 45.0 | 41.4 | - | - |
| 8.2 |
| - |
| - |
| Short Term Debt | 0.0 | 1.8 | 2.3 | 2.2 | 2.2 | 2.1 | 2.0 | 1.9 | 2.1 | 1.4 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.1 | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5.9 | 5.6 | 5.5 | 3.2 | 11.4 | 10.4 | 6.9 | 5.5 | 5.2 | 5.9 | 7.7 | 4.2 | 5.7 | 4.0 | 5.2 | - | - | - |
| Other Current Liabilities | 3.0 | 1.1 | 0.6 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 39.6 | 34.0 | 33.5 | 28.3 | 27.7 | 25.1 | 20.9 | 22.1 | 21.2 | 19.8 | 15.8 | 11.9 | 13.9 | 13.3 | 13.1 | 12.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.0 | 21.4 | 14.9 | 13.0 | 9.2 | 8.0 | 6.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 10.2 | 9.3 | 9.3 | 6.5 | 6.7 | 3.2 | 3.0 | 2.5 | 1.7 | 1.1 | 1.1 | 1.7 | 0.6 | 0.6 | 0.1 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.2 | 2.8 | 2.9 | 1.4 | 1.7 | 3.2 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 2.0 | 1.7 | 1.5 | 1.0 | 0.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 179.9 | 98.4 | 62.4 | 96.1 | 91.6 | 57.0 | 61.0 | 45.6 | 45.5 | 48.7 | 37.8 | 27.8 | 23.8 | 23.4 | 17.6 | 18.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 97.8 | 92.5 | 80.1 | 69.2 | 58.7 | 52.5 | 46.5 | 40.2 | 33.1 | 27.3 | 22.8 | 18.8 | 14.8 | 16.8 | 14.4 | 11.1 | - | - |
| Accumulated Other Comprehensive Income | (0.9) | (1.5) | (0.9) | (1.2) | (0.2) | (0.5) | (1.0) | (0.6) | (0.3) | (0.4) | (0.4) | (0.1) | 0.6 | 0.5 | 0.4 | 0.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.2 | 2.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 300.6 | 286.9 | 225.2 | 99.6 | 86.2 | 75.1 | 67.1 | 59.6 | 51.3 | 43.4 | 38.9 | 34.3 | 30.1 | 31.7 | 27.4 | 23.3 | 20.3 | 18.6 |
| Total Equity | 300.6 | 286.9 | 225.2 | 99.6 | 86.2 | 75.1 | 67.1 | 59.6 | 51.3 | 43.4 | 38.9 | 34.3 | 30.1 | 31.7 | 27.4 | 23.3 | 20.3 | 18.6 |
| - |
| - |
| Net debt | 94.9 | 31.2 | (31.0) | 47.6 | - | 19.0 | 29.8 | 20.2 | 22.3 | 26.5 | 18.4 | 12.1 | 7.6 | 7.6 | 3.3 | 5.2 | - | - |
| Working Capital | 52.8 | 44.0 | 71.7 | 39.3 | 32.0 | 23.8 | 27.5 | 22.9 | 19.4 | 15.8 | 10.4 | 15.2 | 11.7 | 12.5 | 10.1 | 9.7 | - | - |
| Book Value | 300.6 | 286.9 | 225.2 | 99.6 | 86.2 | 75.1 | 67.1 | 59.6 | 51.3 | 43.4 | 38.9 | 34.3 | 30.1 | 31.7 | 27.4 | 23.3 | 20.3 | 18.6 |
| Tangible Book Value | 4.7 | 55.2 | 99.6 | 16.5 | 6.4 | 24.3 | 17.6 | 19.9 | 13.1 | 3.4 | 1.6 | 9.8 | 10.0 | 10.4 | 11.5 | 9.7 | - | - |
| - |
| - |
| 2.8 |
| 2.6 |
| 0.3 |
| - |
| 1.0 |
| 1.0 |
| 0.4 |
| 0.5 |
| 0.2 |
| 0.9 |
| 0.6 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 15.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.9 | 3.5 | 5.1 | 1.9 | 1.5 | 4.6 | 23.8 | 22.7 | 35.2 | 35.2 | - | - | 1.5 | - | - | - | - | 2.8 | 2.6 | 0.3 | - | 1.0 | 1.0 | 0.4 | 0.5 | 0.2 | 0.9 | 0.6 | 0.8 | 0.8 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.8 | 0.6 | 0.6 | 0.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 65.2 | 58.7 | 62.6 | 57.7 | 55.9 | 51.6 | 48.9 | 48.2 | 47.8 | 43.3 | 44.4 | 42.4 | 44.7 | 37.7 | 39.7 | 38.0 | 39.7 | 34.7 | 36.5 | 33.3 | - | 30.6 | 27.6 | 27.8 | 31.0 | 26.7 | 26.7 | 26.7 | 27.5 | 24.6 | 24.1 | 21.9 | 24.7 | 22.7 | 21.1 | 20.4 | 22.0 | 20.0 | 18.0 | 17.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 13.7 | 12.9 | 13.1 | 15.4 | 14.5 | 13.8 | 15.5 | 18.1 | 17.4 | 16.2 | 15.7 | 15.2 | 16.9 | 16.9 | 16.8 | 14.9 | 12.7 | 13.9 | 10.2 | 11.6 | - | 12.4 | 13.7 | 14.2 | 14.2 | 14.5 | 15.3 | 15.9 | 14.3 | 13.6 | 14.2 | 13.3 | 12.7 | 11.1 | 11.5 | 11.8 | 10.3 | 10.8 | 7.5 | 7.6 |
| Prepaid Expenses | 8.0 | 4.6 | 4.4 | 4.0 | 5.7 | 5.8 | 6.2 | 5.1 | 4.3 | 3.3 | 3.5 | 3.4 | 3.9 | 4.1 | 4.4 | 4.9 | 5.3 | 5.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 92.5 | 80.8 | 85.7 | 79.7 | 78.0 | 76.6 | 95.2 | 94.3 | 105.2 | 98.8 | 65.2 | 63.6 | 67.6 | 60.7 | 62.6 | 58.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 133.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 75.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 57.8 | 57.5 | 58.1 | 52.2 | 50.0 | 47.5 | 47.5 | 46.0 | 38.9 | 37.2 | 35.6 | 30.2 | 29.1 | 28.3 | 27.8 | 27.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 218.2 | 218.3 | 218.4 | 177.1 | 176.9 | 176.6 | 138.1 | 138.1 | 105.6 | 105.7 | 106.4 | 77.1 | 69.4 | 68.8 | 66.1 | 66.6 | 65.1 | 59.1 | ||||||||||||||||||||||
| Intangible Assets | 77.7 | 81.2 | 85.2 | 51.9 | 54.8 | 57.7 | 24.4 | 26.3 | 20.0 | 21.5 | 23.2 | 15.1 | 13.8 | 14.8 | 14.9 | 16.0 | 14.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 32.4 | 33.1 | 35.5 | 30.5 | 24.3 | 23.6 | 17.3 | 18.0 | 16.8 | 16.8 | 16.8 | 16.3 | 14.9 | 14.9 | 14.5 | 12.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2.0 | 1.9 | 2.0 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.8 | 0.8 | 0.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 480.5 | 472.9 | 484.9 | 392.5 | 385.2 | 386.0 | 323.6 | 323.7 | 287.6 | 281.1 | 248.2 | 203.3 | 195.7 | 188.5 | 186.7 | 182.0 | 177.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 17.9 | 17.5 | 15.4 | 13.5 | 16.8 | 16.2 | 13.0 | 13.1 | 11.5 | 11.4 | 12.5 | 11.6 | 15.9 | 13.8 | 13.6 | - | 14.2 | 13.0 | 11.0 | 11.2 | - | 9.8 | 11.1 | 9.3 | 11.9 | 10.9 | 11.1 | 13.2 | 14.6 | 11.4 | 12.9 | 12.3 | 13.5 | 11.5 | 9.9 | 8.3 | 11.6 | 11.9 | 10.4 | 7.3 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 1.2 | 1.8 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 5.9 | 4.6 | 5.5 | 4.8 | 5.6 | 5.4 | 5.0 | 4.1 | 5.5 | 4.1 | 3.4 | - | 3.2 | - | - | 8.6 | 11.4 | 9.5 | ||||||||||||||||||||||
| Other Current Liabilities | 3.0 | 1.4 | 1.9 | 0.7 | 1.1 | 1.2 | 0.5 | 0.5 | 0.6 | 1.9 | 1.8 | - | 1.9 | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 39.6 | 36.6 | 35.3 | 27.3 | 34.0 | 31.7 | 26.5 | 31.8 | 33.5 | 29.4 | 28.1 | 23.7 | 28.3 | 25.1 | 24.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 99.9 | 99.9 | 111.9 | 33.2 | 30.9 | 39.5 | 0.6 | 1.2 | 1.8 | 2.4 | 51.0 | 46.1 | 46.9 | 46.9 | 48.6 | 49.6 | 46.3 | 38.6 | 40.9 | 20.1 | - | 22.3 | 20.7 | 26.5 | 28.4 | 17.7 | 22.7 | 20.4 | 19.1 | 22.7 | 23.2 | 19.4 | 20.7 | 24.1 | 28.3 | 30.5 | 25.9 | 24.8 | 22.4 | 25.9 |
| Operating Lease Liabilities Non-Current | 29.0 | 29.2 | 31.9 | 27.5 | 21.4 | 20.8 | 14.7 | 15.4 | 14.9 | 14.5 | 14.5 | 14.2 | 13.0 | 13.0 | 12.7 | 10.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 10.2 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 10.9 | 10.8 | 7.2 | 6.5 | 6.7 | 6.7 | 6.7 | 6.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.2 | 1.1 | 1.1 | 2.8 | 2.8 | 3.7 | 3.7 | 3.7 | 2.9 | 5.5 | 5.5 | 1.4 | 1.4 | 1.5 | 1.5 | 1.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 179.9 | 176.1 | 189.5 | 100.0 | 98.4 | 104.9 | 54.8 | 61.4 | 62.4 | 62.6 | 110.0 | 92.6 | 96.1 | 93.2 | 94.4 | 92.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.6 | 4.6 | 4.4 | 4.4 | 4.0 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.7 | - | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.5 | 3.5 | 3.5 | 3.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 97.8 | 95.8 | 97.0 | 95.8 | 92.5 | 88.1 | 85.9 | 83.5 | 80.1 | 74.4 | 71.0 | 71.9 | 69.2 | 65.5 | 63.9 | 61.5 | 58.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.9) | (0.5) | (0.7) | (0.5) | (1.5) | (1.9) | (0.7) | (1.1) | (0.9) | (0.7) | (1.1) | (0.7) | (1.2) | (1.1) | (1.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 300.6 | 296.8 | 295.4 | 292.5 | 286.9 | 281.1 | 268.8 | 262.3 | 225.2 | 218.5 | 138.3 | 110.7 | 99.6 | 95.3 | 92.3 | 89.6 | 86.2 | |||||||||||||||||||||||
| Total Equity | 300.6 | 296.8 | 295.4 | 292.5 | 286.9 | 281.1 | 268.8 | 262.3 | 225.2 | 218.5 | 138.3 | 110.7 | 99.6 | 95.3 | 92.3 | 89.6 | 86.2 | 82.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 99.9 | 99.9 | 111.9 | 34.4 | 32.7 | 41.9 | 3.0 | 3.6 | 4.2 | 4.7 | 53.3 | 48.4 | 49.1 | 49.2 | 50.8 | 51.8 | 48.5 | 40.8 | 43.1 | 22.2 | - | 24.4 | 22.7 | 28.5 | 30.3 | 19.7 | 24.7 | 22.4 | 21.0 | 24.6 | 25.3 | 21.5 | 22.9 | 26.2 | 29.7 | 32.0 | 27.3 | 26.2 | 23.8 | 27.3 |
| Net debt | 94.9 | 96.4 | 106.8 | 32.5 | 31.2 | 37.3 | (20.8) | (19.1) | (31.0) | (30.5) | - | - | 47.6 | - | - | - | - | 38.0 | 40.5 | |||||||||||||||||||||
| Working Capital | 52.8 | 44.2 | 50.4 | 52.4 | 44.0 | 44.9 | 68.6 | 62.5 | 71.7 | 69.5 | 37.1 | 39.9 | 39.3 | 35.6 | 37.7 | 35.1 | 32.0 | 32.9 | ||||||||||||||||||||||
| Book Value | 300.6 | 296.8 | 295.4 | 292.5 | 286.9 | 281.1 | 268.8 | 262.3 | 225.2 | 218.5 | 138.3 | 110.7 | 99.6 | 95.3 | 92.3 | 89.6 | 86.2 | 82.9 | ||||||||||||||||||||||
| Tangible Book Value | 4.7 | (2.7) | (8.1) | 63.5 | 55.2 | 46.8 | 106.3 | 97.9 | 99.6 | 91.3 | 8.7 | 18.5 | 16.5 | 11.6 | 11.3 | 6.9 | 6.4 | |||||||||||||||||||||||
| 4.1 |
| 3.1 |
| - |
| 2.3 |
| 2.4 |
| 1.9 |
| 1.7 |
| 1.9 |
| 2.4 |
| 1.7 |
| 1.3 |
| 1.4 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.7 |
| 57.5 |
| 53.8 |
| 48.7 |
| - |
| 47.2 |
| 45.4 |
| 45.2 |
| 48.5 |
| 44.6 |
| 46.3 |
| 46.3 |
| 45.0 |
| 41.7 |
| 41.6 |
| 38.0 |
| 40.5 |
| 36.9 |
| 36.1 |
| 35.5 |
| 35.6 |
| 34.3 |
| 28.8 |
| 27.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.4 |
| 23.8 |
| 23.0 |
| 22.2 |
| - |
| 21.3 |
| 21.5 |
| 20.9 |
| 20.8 |
| 20.6 |
| 21.2 |
| 19.1 |
| 19.7 |
| 19.4 |
| 19.6 |
| 17.7 |
| 17.1 |
| 17.5 |
| 17.4 |
| 16.6 |
| 15.6 |
| 15.4 |
| 14.7 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.4 |
| 43.9 |
| - |
| 43.9 |
| 41.8 |
| 41.7 |
| 41.5 |
| 35.0 |
| 34.9 |
| 35.0 |
| 34.5 |
| 34.4 |
| 34.1 |
| 32.7 |
| 32.7 |
| 32.8 |
| 33.0 |
| 32.6 |
| 32.5 |
| 32.4 |
| 32.7 |
| 32.7 |
| 11.5 |
| 12.8 |
| 6.9 |
| - |
| 7.3 |
| 6.7 |
| 7.3 |
| 8.0 |
| 4.0 |
| 4.3 |
| 4.8 |
| 5.2 |
| 5.7 |
| 6.2 |
| 5.1 |
| 5.5 |
| 6.0 |
| 6.5 |
| 7.0 |
| 7.5 |
| 8.1 |
| 8.9 |
| 9.6 |
| 11.0 |
| 8.7 |
| 8.4 |
| 8.5 |
| - |
| 10.2 |
| 10.0 |
| 8.3 |
| 8.6 |
| 9.0 |
| 7.4 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 1.0 |
| - |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.0 |
| 1.0 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.6 |
| 158.3 |
| 131.1 |
| - |
| 130.8 |
| 126.1 |
| 124.2 |
| 128.1 |
| 114.0 |
| 115.0 |
| 113.7 |
| 105.2 |
| 102.0 |
| 102.4 |
| 94.5 |
| 96.8 |
| 94.2 |
| 94.1 |
| 92.7 |
| 92.1 |
| 91.3 |
| 86.0 |
| 85.2 |
| 2.1 |
| 2.1 |
| - |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 7.3 |
| - |
| 7.9 |
| 7.1 |
| 6.6 |
| 6.9 |
| 6.8 |
| 6.3 |
| 6.8 |
| 5.5 |
| 5.2 |
| 5.2 |
| 3.8 |
| 5.2 |
| 4.5 |
| 4.4 |
| 3.5 |
| 5.9 |
| 7.6 |
| 7.4 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| 27.7 |
| 24.6 |
| 21.6 |
| 20.6 |
| - |
| 20.0 |
| 20.6 |
| 17.9 |
| 20.9 |
| 19.7 |
| 19.4 |
| 22.0 |
| 22.1 |
| 19.3 |
| 20.8 |
| 18.6 |
| 21.2 |
| 18.6 |
| 16.1 |
| 14.1 |
| 19.8 |
| 20.9 |
| 19.6 |
| 16.2 |
| 9.2 |
| 7.1 |
| 6.7 |
| 7.2 |
| - |
| 8.8 |
| 8.2 |
| 6.5 |
| 6.8 |
| 7.3 |
| 5.9 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 4.9 |
| 3.2 |
| - |
| 3.1 |
| 3.1 |
| 3.0 |
| 3.0 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.0 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.0 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 3.4 |
| 3.5 |
| 3.3 |
| - |
| 4.1 |
| 3.3 |
| 2.7 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.9 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.0 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.6 |
| 78.7 |
| 77.6 |
| 54.4 |
| - |
| 58.3 |
| 56.0 |
| 56.7 |
| 61.0 |
| 49.2 |
| 52.3 |
| 53.0 |
| 45.6 |
| 45.5 |
| 47.5 |
| 41.6 |
| 45.5 |
| 45.6 |
| 47.5 |
| 47.7 |
| 48.7 |
| 48.8 |
| 44.8 |
| 45.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.4 |
| 54.8 |
| 53.6 |
| - |
| 50.4 |
| 48.6 |
| 46.6 |
| 46.5 |
| 44.0 |
| 42.5 |
| 41.1 |
| 40.2 |
| 37.5 |
| 35.9 |
| 34.5 |
| 33.1 |
| 30.6 |
| 28.8 |
| 28.0 |
| 27.3 |
| 25.8 |
| 24.5 |
| 23.6 |
| (0.7) |
| (0.2) |
| (0.7) |
| (0.5) |
| (0.3) |
| - |
| (0.4) |
| (0.7) |
| (0.8) |
| (1.0) |
| (0.4) |
| (0.5) |
| (0.5) |
| (0.6) |
| (0.6) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.0) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.3) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.9 |
| 80.7 |
| 76.7 |
| 75.1 |
| 72.5 |
| 70.1 |
| 67.5 |
| 67.1 |
| 64.8 |
| 62.7 |
| 60.7 |
| 59.6 |
| 56.5 |
| 54.9 |
| 52.9 |
| 51.3 |
| 48.6 |
| 46.6 |
| 45.0 |
| 43.4 |
| 42.4 |
| 41.2 |
| 40.1 |
| 80.7 |
| 76.7 |
| 75.1 |
| 72.5 |
| 70.1 |
| 67.5 |
| 67.1 |
| 64.8 |
| 62.7 |
| 60.7 |
| 59.6 |
| 56.5 |
| 54.9 |
| 52.9 |
| 51.3 |
| 48.6 |
| 46.6 |
| 45.0 |
| 43.4 |
| 42.4 |
| 41.2 |
| 40.1 |
| 21.9 |
| - |
| 23.3 |
| 21.8 |
| 28.2 |
| 29.8 |
| 19.5 |
| 23.7 |
| 21.7 |
| 20.2 |
| 23.7 |
| 24.7 |
| 21.1 |
| 22.3 |
| 25.7 |
| 29.1 |
| 31.4 |
| 26.5 |
| 25.6 |
| 23.2 |
| 26.6 |
| 32.2 |
| 28.1 |
| - |
| 27.2 |
| 24.7 |
| 27.3 |
| 27.5 |
| 24.9 |
| 27.0 |
| 24.2 |
| 22.9 |
| 22.4 |
| 20.8 |
| 19.4 |
| 19.4 |
| 18.3 |
| 20.0 |
| 21.4 |
| 15.8 |
| 13.3 |
| 9.2 |
| 11.7 |
| 80.7 |
| 76.7 |
| 75.1 |
| 72.5 |
| 70.1 |
| 67.5 |
| 67.1 |
| 64.8 |
| 62.7 |
| 60.7 |
| 59.6 |
| 56.5 |
| 54.9 |
| 52.9 |
| 51.3 |
| 48.6 |
| 46.6 |
| 45.0 |
| 43.4 |
| 42.4 |
| 41.2 |
| 40.1 |
| 12.3 |
| 8.6 |
| 25.9 |
| - |
| 21.2 |
| 21.6 |
| 18.4 |
| 17.6 |
| 25.9 |
| 23.4 |
| 21.0 |
| 19.9 |
| 16.4 |
| 14.5 |
| 15.0 |
| 13.1 |
| 9.8 |
| 7.0 |
| 5.4 |
| 3.4 |
| 1.9 |
| (0.3) |
| (2.3) |