| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 85.8 | 83.0 | 92.9 | 75.1 | 61.0 | 51.6 | 42.8 | 51.1 | 39.9 | 26.3 | 23.3 | 19.3 | 14.4 | 8.9 | 6.5 | 3.8 | 0.4 | 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 85.8 | 83.0 | 92.9 | 75.1 | 61.0 | 51.6 | 42.8 | 51.1 | 39.9 | 26.3 | 23.3 | 19.3 | 14.4 | 8.9 | 6.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 3.5 | 4.1 | 3.4 | 5.5 | 5.1 | 4.1 | 4.7 | 4.0 | 3.6 | 3.2 | 4.6 | 4.7 | 4.3 | 4.3 | 4.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 7.9 | 8.8 | 9.6 | 8.8 | 6.6 | 6.2 | 6.9 | 5.4 | 5.2 | 4.5 | 4.2 | 4.9 | 4.7 | 4.4 | 5.0 | 3.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 35.2 | 33.7 | 34.3 | 33.2 | 33.4 | 33.9 | 32.6 | 31.5 | 32.4 | 30.0 | 27.1 | 27.6 | 27.7 | 27.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 0.9 | 0.7 | 0.8 | 1.2 | 0.8 | 0.8 | 1.1 | 1.0 | 0.9 | 0.9 | 0.6 | 0.9 | 0.8 | 1.0 | 0.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | ||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | ||
| (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 | 87.4 | 85.8 | 84.3 | 82.2 | 83.3 | 83.0 | 88.5 | 89.2 | 93.8 | 92.9 | 88.2 | 84.6 | 80.9 | 75.1 | 69.5 | |||||||||||||||||||||||||
| - |
| 3.8 |
| 0.4 |
| 0.1 |
| 3.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | - | - |
| Other Current Assets | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 97.7 | 96.3 | 106.3 | 89.9 | 73.2 | 62.3 | 54.9 | 60.9 | 49.2 | 34.5 | 32.9 | 29.7 | 24.3 | 18.5 | 17.0 | 25.1 | - | - |
| 26.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 25.3 | 23.9 | 23.7 | 22.9 | 22.8 | 22.6 | 21.9 | 21.2 | 20.8 | 20.1 | 19.7 | 19.4 | 19.3 | (18.7) | (18.0) | - | - | - |
| Property,Plant & Equipment Net | 9.9 | 9.8 | 10.6 | 10.2 | 10.6 | 11.3 | 10.7 | 10.4 | 11.6 | 10.0 | 7.4 | 8.2 | 8.3 | 8.4 | 8.8 | 8.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 14.1 | 13.6 | 13.7 | 13.4 | 14.1 | 14.2 | 14.0 | 13.7 | 14.1 | 13.5 | 14.7 | 15.1 | 15.7 | 15.5 | 15.1 | 7.2 | - | - |
| Intangible Assets | 0.8 | 2.9 | 4.9 | 10.4 | 17.8 | 24.0 | 30.2 | 14.8 | 17.8 | 18.3 | 24.2 | 28.0 | 32.4 | 34.5 | 35.4 | 0.2 | - | - |
| Operating Lease Right Of Use Assets | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 122.5 | 122.5 | 135.5 | 123.9 | 115.6 | 111.7 | 109.8 | 99.8 | 92.7 | 76.2 | 79.2 | 81.1 | 80.7 | 76.9 | 76.4 | 41.2 | - | - |
| 0.4 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1.7 | 3.1 | 3.9 | 4.7 | 3.0 | 3.0 | 2.4 | 4.3 | 4.3 | 2.1 | 3.4 | 4.1 | 2.8 | 2.8 | 3.3 | 1.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2.6 | 3.8 | 4.7 | 6.0 | 3.7 | 3.8 | 3.4 | 5.3 | 5.3 | 3.0 | 4.1 | 9.0 | 7.6 | 7.8 | 9.6 | 1.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.3 | 0.5 | 0.3 | 0.5 | 0.6 | 0.7 | 0.5 | 0.5 | 0.5 | 0.7 | 1.0 | 1.0 | 0.9 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 0.0 | 0.7 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.4 | 0.5 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3.3 | 5.1 | 7.1 | 9.6 | 8.5 | 8.9 | 8.7 | 10.8 | 14.6 | 6.9 | 9.5 | 16.5 | 20.1 | 26.0 | 35.6 | 3.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 128.7 | 129.3 | 138.3 | 126.0 | 115.3 | 111.0 | 110.8 | 100.1 | 85.6 | 81.1 | 72.9 | 64.9 | 57.3 | 49.5 | 42.9 | 38.9 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 119.3 | 117.4 | 128.3 | 114.3 | 107.1 | 102.8 | 101.1 | 89.0 | 78.1 | 69.2 | 69.6 | 64.6 | 60.6 | 51.0 | 40.8 | 37.8 | - | - |
| Total Equity | 119.3 | 117.4 | 128.3 | 114.3 | 107.1 | 102.8 | 101.1 | 89.0 | 78.1 | 69.2 | 69.6 | 64.6 | 60.6 | 51.0 | 40.8 | 37.8 | - | - |
| - |
| - |
| Net debt | (85.8) | (83.0) | (92.9) | (75.1) | (61.0) | (51.6) | (42.8) | (51.1) | (39.9) | - | (23.3) | (19.3) | (14.4) | - | - | - | - | - |
| Working Capital | 95.1 | 92.6 | 101.6 | 84.0 | 69.4 | 58.5 | 51.4 | 55.6 | 43.9 | 31.5 | 28.8 | 20.7 | 16.7 | 10.7 | 7.4 | 23.2 | - | - |
| Book Value | 119.3 | 117.4 | 128.3 | 114.3 | 107.1 | 102.8 | 101.1 | 89.0 | 78.1 | 69.2 | 69.6 | 64.6 | 60.6 | 51.0 | 40.8 | 37.8 | - | - |
| Tangible Book Value | 104.4 | 101.0 | 109.7 | 90.5 | 75.3 | 64.7 | 56.9 | 60.5 | 46.2 | 37.5 | 30.7 | 21.4 | 12.5 | 1.0 | (9.8) | 30.4 | - | - |
| 66.2 |
| 65.9 |
| 61.0 |
| 64.3 |
| 59.5 |
| 56.0 |
| 51.6 |
| 46.3 |
| 42.4 |
| 39.6 |
| 42.8 |
| 37.4 |
| 32.9 |
| 32.7 |
| 51.1 |
| 49.4 |
| 45.9 |
| 42.9 |
| 39.9 |
| 37.4 |
| 33.7 |
| 30.7 |
| 26.3 |
| 31.6 |
| 29.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 87.4 | 85.8 | 84.3 | 82.2 | 83.3 | 83.0 | 88.5 | 89.2 | 93.8 | 92.9 | 88.2 | 84.6 | 80.9 | 75.1 | 69.5 | 66.2 | 65.9 | 61.0 | 64.3 | 59.5 | 56.0 | 51.6 | 46.3 | 42.4 | 39.6 | 42.8 | 37.4 | 32.9 | 32.7 | 51.1 | 49.4 | 45.9 | 42.9 | 39.9 | 37.4 | 33.7 | 30.7 | 26.3 | 31.6 | 29.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3.6 | 3.5 | 3.7 | 3.6 | 3.9 | 4.1 | 3.7 | 3.7 | 3.6 | 3.4 | 3.5 | 3.6 | 3.8 | 5.5 | 6.0 | 4.9 | 5.7 | 5.1 | 4.9 | 4.6 | 4.2 | 4.1 | 4.3 | 3.8 | 4.4 | 4.7 | 5.1 | 5.2 | 4.9 | 4.0 | 4.5 | 4.5 | 4.2 | 3.6 | 4.7 | 4.5 | 4.2 | 3.2 | 5.0 | 5.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 8.7 | 7.9 | 8.1 | 8.2 | 8.6 | 8.8 | 9.1 | 9.1 | 9.2 | 9.6 | 9.7 | 10.1 | 9.9 | 8.8 | 8.3 | 7.3 | 7.4 | 6.6 | 6.3 | 6.1 | 6.0 | 6.2 | 6.3 | 6.6 | 6.8 | 6.9 | 6.3 | 7.7 | 7.6 | 6.9 | 4.9 | 5.2 | 5.6 | 5.2 | 5.0 | 4.8 | 4.8 | 4.5 | 4.5 | 4.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 0.6 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 100.4 | 97.7 | 96.5 | 94.4 | 96.4 | 96.3 | 101.7 | 102.3 | 107.1 | 106.3 | 101.8 | 98.8 | 95.1 | 89.9 | 84.2 | 79.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 9.7 | 9.9 | 10.0 | 10.3 | 9.9 | 9.8 | 10.4 | 10.2 | 10.3 | 10.6 | 10.3 | 10.5 | 10.2 | 10.2 | 9.9 | 10.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 13.9 | 14.1 | 14.1 | 14.2 | 13.8 | 13.6 | 14.0 | 13.6 | 13.6 | 13.7 | 13.4 | 13.7 | 13.5 | 13.4 | 12.9 | 13.4 | 13.9 | 14.1 | ||||||||||||||||||||||
| Intangible Assets | 0.4 | 0.8 | 1.4 | 2.0 | 2.4 | 2.9 | 3.6 | 3.9 | 4.4 | 4.9 | 5.6 | 7.5 | 8.9 | 10.4 | 11.0 | 13.2 | 15.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 124.4 | 122.5 | 122.0 | 120.8 | 122.5 | 122.5 | 129.7 | 130.0 | 135.4 | 135.5 | 131.2 | 130.5 | 127.8 | 123.9 | 118.4 | 116.1 | 119.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.2 | 0.9 | 0.8 | 0.7 | 0.9 | 0.7 | 1.0 | 0.8 | 1.0 | 0.8 | 0.5 | 1.3 | 1.0 | 1.2 | 1.3 | 0.8 | 1.5 | 0.8 | 1.0 | 1.2 | 0.8 | 0.8 | 0.7 | 0.6 | 1.1 | 1.1 | 0.8 | 0.9 | 2.8 | 1.0 | 0.7 | 1.0 | 1.1 | 0.9 | 1.1 | 1.0 | 1.0 | 0.9 | 0.9 | 1.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 2.3 | 1.7 | 2.2 | 1.5 | 3.4 | 3.1 | 2.4 | 3.1 | 4.5 | 3.9 | 3.7 | 3.8 | 5.0 | 4.7 | 5.0 | 3.6 | 4.6 | 3.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3.5 | 2.6 | 3.0 | 2.3 | 4.3 | 3.8 | 3.4 | 3.9 | 5.5 | 4.7 | 4.2 | 5.1 | 6.1 | 6.0 | 6.3 | 4.4 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.5 | 0.3 | 0.2 | 0.3 | 0.3 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | 0.7 | 0.7 | 0.7 | 0.7 | 1.3 | 1.3 | 1.3 | 1.3 | 1.7 | 1.7 | 1.9 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4.0 | 3.3 | 3.7 | 3.3 | 5.5 | 5.1 | 5.5 | 6.0 | 7.7 | 7.1 | 7.5 | 8.7 | 9.8 | 9.6 | 10.2 | 8.7 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 130.3 | 128.7 | 128.0 | 126.9 | 128.2 | 129.3 | 134.1 | 135.3 | 139.0 | 138.3 | 135.1 | 132.3 | 129.2 | 126.0 | 122.5 | 119.3 | 117.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 120.4 | 119.3 | 118.3 | 117.5 | 117.0 | 117.4 | 124.2 | 124.1 | 127.7 | 128.3 | 123.7 | 121.8 | 118.0 | 114.3 | 108.2 | 107.5 | 109.2 | |||||||||||||||||||||||
| Total Equity | 120.4 | 119.3 | 118.3 | 117.5 | 117.0 | 117.4 | 124.2 | 124.1 | 127.7 | 128.3 | 123.7 | 121.8 | 118.0 | 114.3 | 108.2 | 107.5 | 109.2 | 107.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 96.9 | 95.1 | 93.5 | 92.1 | 92.1 | 92.6 | 98.2 | 98.4 | 101.7 | 101.6 | 97.7 | 93.7 | 89.0 | 84.0 | 78.0 | 74.5 | 73.4 | 69.4 | ||||||||||||||||||||||
| Book Value | 120.4 | 119.3 | 118.3 | 117.5 | 117.0 | 117.4 | 124.2 | 124.1 | 127.7 | 128.3 | 123.7 | 121.8 | 118.0 | 114.3 | 108.2 | 107.5 | 109.2 | 107.1 | ||||||||||||||||||||||
| Tangible Book Value | 106.1 | 104.4 | 102.8 | 101.4 | 100.9 | 101.0 | 106.6 | 106.5 | 109.7 | 109.7 | 104.7 | 100.6 | 95.6 | 90.5 | 84.3 | 80.9 | 79.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.5 |
| 73.2 |
| 75.8 |
| 70.6 |
| 66.6 |
| 62.3 |
| 57.3 |
| 53.1 |
| 51.2 |
| 54.9 |
| 49.5 |
| 46.2 |
| 45.7 |
| 60.9 |
| 59.1 |
| 56.0 |
| 53.1 |
| 49.2 |
| 48.0 |
| 43.8 |
| 40.5 |
| 34.9 |
| 41.9 |
| 39.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 10.6 |
| 10.5 |
| 10.8 |
| 10.7 |
| 10.9 |
| 10.7 |
| 10.4 |
| 10.2 |
| 10.3 |
| 9.8 |
| 10.1 |
| 10.2 |
| 10.4 |
| 10.6 |
| 10.8 |
| 11.8 |
| 11.6 |
| 10.4 |
| 10.1 |
| 10.0 |
| 10.0 |
| 7.3 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 14.2 |
| 14.2 |
| 14.2 |
| 13.8 |
| 13.5 |
| 13.5 |
| 14.0 |
| 13.5 |
| 13.7 |
| 13.8 |
| 13.7 |
| 13.9 |
| 13.9 |
| 14.3 |
| 14.1 |
| 14.0 |
| 13.8 |
| 13.6 |
| 13.5 |
| 13.8 |
| 14.0 |
| 17.3 |
| 18.9 |
| 20.8 |
| 22.5 |
| 24.0 |
| 25.0 |
| 26.1 |
| 27.8 |
| 30.2 |
| 30.8 |
| 32.9 |
| 34.9 |
| 14.8 |
| 15.7 |
| 16.4 |
| 17.9 |
| 17.8 |
| 18.2 |
| 18.2 |
| 18.1 |
| 18.3 |
| 19.8 |
| 20.7 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.6 |
| 119.8 |
| 116.8 |
| 114.4 |
| 111.7 |
| 107.1 |
| 103.5 |
| 103.2 |
| 109.8 |
| 104.1 |
| 103.4 |
| 105.1 |
| 99.8 |
| 99.2 |
| 97.0 |
| 97.2 |
| 92.7 |
| 90.7 |
| 85.9 |
| 82.2 |
| 76.6 |
| 82.8 |
| 81.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.2 |
| 3.7 |
| 3.0 |
| 3.0 |
| 2.7 |
| 2.7 |
| 2.4 |
| 2.9 |
| 3.0 |
| 4.2 |
| 4.3 |
| 4.1 |
| 4.3 |
| 4.0 |
| 4.3 |
| 4.1 |
| 3.4 |
| 4.3 |
| 2.1 |
| 4.6 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 3.7 |
| 5.0 |
| 4.4 |
| 4.6 |
| 3.8 |
| 3.6 |
| 3.2 |
| 3.8 |
| 3.4 |
| 3.7 |
| 3.8 |
| 7.0 |
| 5.3 |
| 4.8 |
| 5.2 |
| 5.1 |
| 5.3 |
| 5.2 |
| 4.4 |
| 5.4 |
| 3.0 |
| 5.5 |
| 5.2 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 2.2 |
| 1.8 |
| 2.1 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.2 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.4 |
| 2.4 |
| 5.2 |
| 3.1 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 8.5 |
| 9.8 |
| 9.4 |
| 9.5 |
| 8.9 |
| 8.7 |
| 8.3 |
| 8.8 |
| 8.7 |
| 9.1 |
| 9.4 |
| 12.9 |
| 10.8 |
| 10.3 |
| 13.7 |
| 14.5 |
| 14.6 |
| 9.5 |
| 8.7 |
| 9.6 |
| 7.3 |
| 10.1 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.3 |
| 118.5 |
| 115.3 |
| 112.9 |
| 111.0 |
| 108.6 |
| 106.9 |
| 106.6 |
| 110.8 |
| 107.4 |
| 104.7 |
| 102.2 |
| 100.1 |
| 97.8 |
| 92.0 |
| 88.7 |
| 85.6 |
| 89.1 |
| 86.5 |
| 83.6 |
| 81.1 |
| 79.3 |
| 77.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.1 |
| 110.0 |
| 107.4 |
| 104.9 |
| 102.8 |
| 98.4 |
| 95.3 |
| 94.4 |
| 101.1 |
| 95.0 |
| 93.9 |
| 92.2 |
| 89.0 |
| 88.8 |
| 83.4 |
| 82.7 |
| 78.1 |
| 81.2 |
| 77.3 |
| 72.5 |
| 69.2 |
| 72.7 |
| 71.1 |
| 110.0 |
| 107.4 |
| 104.9 |
| 102.8 |
| 98.4 |
| 95.3 |
| 94.4 |
| 101.1 |
| 95.0 |
| 93.9 |
| 92.2 |
| 89.0 |
| 88.8 |
| 83.4 |
| 82.7 |
| 78.1 |
| 81.2 |
| 77.3 |
| 72.5 |
| 69.2 |
| 72.7 |
| 71.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.8 |
| 66.2 |
| 62.0 |
| 58.5 |
| 53.6 |
| 49.9 |
| 47.4 |
| 51.4 |
| 45.8 |
| 42.4 |
| 38.6 |
| 55.6 |
| 54.3 |
| 50.7 |
| 48.0 |
| 43.9 |
| 42.8 |
| 39.4 |
| 35.2 |
| 31.8 |
| 36.4 |
| 34.0 |
| 110.0 |
| 107.4 |
| 104.9 |
| 102.8 |
| 98.4 |
| 95.3 |
| 94.4 |
| 101.1 |
| 95.0 |
| 93.9 |
| 92.2 |
| 89.0 |
| 88.8 |
| 83.4 |
| 82.7 |
| 78.1 |
| 81.2 |
| 77.3 |
| 72.5 |
| 69.2 |
| 72.7 |
| 71.1 |
| 75.7 |
| 77.0 |
| 72.3 |
| 68.2 |
| 64.7 |
| 59.6 |
| 55.7 |
| 53.0 |
| 56.9 |
| 50.7 |
| 47.3 |
| 43.5 |
| 60.5 |
| 59.3 |
| 53.1 |
| 50.4 |
| 46.2 |
| 49.0 |
| 45.2 |
| 40.9 |
| 37.5 |
| 39.1 |
| 36.4 |