| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 0.5 | 0.6 | 0.4 | 1.1 | 1.1 | 3.8 | 0.5 | 0.2 | 5.4 | 21.0 | 6.2 | 0.1 | 21.5 | 0.3 | - | - |
| Restricted Cash | 0.1 | 0.1 | 0.9 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.5 | 0.6 | 0.4 | 1.1 | 1.1 | 3.8 | 0.5 | 0.2 | 5.4 | 21.0 | 6.2 | 0.1 | 21.5 | 0.3 | - | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 30.5 | 32.9 | 20.7 | 20.7 | 29.9 | 31.9 | 40.7 | 38.0 | 20.8 | 10.3 | 9.4 | 33.8 | 40.2 | 33.9 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 66.2 | 59.1 | 58.8 | 90.0 | 78.6 | 68.2 | 66.4 | 71.6 | 48.9 | 38.5 | 36.6 | 37.4 | 34.0 | 18.9 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 57.3 | 55.4 | 57.8 | 61.7 | 72.3 | 69.5 | 71.1 | 67.9 | 60.6 | 64.6 | 53.2 | 37.7 | 19.6 | 11.1 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 25.9 | 35.1 | 31.7 | 49.4 | 46.7 | 40.2 | 43.1 | 40.3 | 22.6 | 37.0 | 28.7 | 29.1 | 23.8 | 18.5 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 19.5 | 19.2 | 44.0 | 108.1 | 88.9 | 84.5 | 48.7 | 42.3 | 40.7 | 48.3 | 57.6 | 84.5 | 170.0 | 391.4 | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.4 | 0.4 | 0.4 | 0.3 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 19.5 | 19.2 | 44.0 | 111.6 | 91.5 | 84.5 | 51.4 | 45.1 | 48.7 | 48.3 | 57.6 | 84.5 | 170.0 | 391.4 | - | - |
| (in millions of USD) | Q1 FY 27 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 0.8 | 0.5 | 1.1 | 0.8 | 2.6 | 0.6 | 0.9 | 0.7 | 0.7 | 0.4 | 1.2 | 0.9 | 0.4 | - | 1.2 | |||||||||||||||||||||||||
| - |
| - |
| Prepaid Expenses | 3.8 | 3.9 | 5.0 | 3.5 | 5.8 | 6.7 | 6.7 | 9.6 | 6.5 | 4.8 | 8.0 | 9.8 | 4.5 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 101.0 | 96.6 | 84.8 | 115.3 | 115.4 | 110.6 | 114.2 | 119.5 | 81.6 | 74.6 | 60.2 | 81.1 | 103.7 | 199.8 | - | - |
| - |
| - |
| Accumulated Depreciation | 49.3 | 48.1 | 50.8 | 51.2 | 55.2 | 51.8 | 45.8 | 38.6 | 29.0 | 21.6 | 15.4 | 9.4 | 6.0 | 4.1 | - | - |
| Property,Plant & Equipment Net | 7.9 | 7.4 | 7.0 | 10.5 | 17.1 | 17.7 | 25.3 | 29.3 | 31.6 | 42.9 | 37.8 | 28.3 | 13.6 | 7.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 21.5 | 23.5 | 26.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 0.0 | 32.0 | 32.0 | 32.0 | 32.0 | 41.4 | 43.6 | 41.4 | 41.4 | 63.7 | 63.7 | 63.7 | 63.7 | 63.7 | - |
| Intangible Assets | - | - | - | 70.1 | 75.8 | 76.5 | 81.5 | 100.5 | 77.1 | 77.7 | 109.0 | 109.6 | 110.2 | 110.8 | - | - |
| Operating Lease Right Of Use Assets | 90.9 | 91.2 | 73.0 | 72.6 | 92.7 | 92.0 | 94.6 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.1 | 0.2 | 0.4 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.8 | 4.1 | 2.3 | 2.6 | 4.3 | 4.2 | 5.1 | 3.9 | 2.4 | 2.8 | 3.5 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 225.0 | 222.7 | 225.1 | 303.3 | 337.2 | 332.9 | 362.3 | 297.0 | 234.5 | 239.5 | 363.6 | 378.6 | 414.3 | 442.1 | - | - |
| - |
| Short Term Debt | - | - | - | 3.5 | 2.6 | - | 2.8 | 2.8 | 8.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 16.4 | 16.0 | 16.8 | 20.9 | 22.7 | 22.1 | 20.6 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 10.8 | 8.7 | 4.0 | 4.3 | 6.2 | 4.2 | 9.6 | 6.9 | 6.7 | 3.4 | 5.8 | 7.4 | 5.4 | 11.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 67.9 | 73.5 | 61.4 | 93.1 | 91.5 | 82.2 | 90.3 | 79.2 | 45.2 | 50.4 | 71.6 | 64.5 | 38.3 | 190.0 | - | - |
| Operating Lease Liabilities Non-Current | 86.5 | 87.2 | 67.7 | 72.1 | 94.4 | 97.1 | 90.2 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.6 | 0.6 | 4.9 | 8.9 | 6.1 | 1.7 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 0.5 | - | 0.9 | 0.6 | 1.2 | 2.4 | 59.0 | 58.3 | 137.8 | 140.8 | 146.1 | 169.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 174.9 | 181.0 | 178.0 | 283.1 | 281.4 | 266.7 | 231.5 | 197.8 | 134.7 | 253.5 | 285.1 | 306.7 | 380.8 | 1,003.4 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 1,011.2 | 1,008.5 | 386.4 | - | - |
| Retained Earnings | (1,110.3) | (1,116.7) | (1,097.6) | (1,123.1) | (1,084.7) | (1,072.0) | (1,006.4) | (1,036.2) | (1,038.6) | (1,097.1) | (934.5) | (939.6) | (975.3) | (947.9) | - | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 50.1 | 41.8 | 47.2 | 20.3 | 55.8 | 66.2 | 130.8 | 99.2 | 99.9 | (14.0) | 78.5 | 72.0 | 33.6 | (561.3) | (743.0) | (595.2) |
| Total Equity | 50.1 | 41.8 | 47.2 | 20.3 | 55.8 | 66.2 | 130.8 | 99.2 | 99.9 | (14.0) | 78.5 | 72.0 | 33.6 | (561.3) | (743.0) | (595.2) |
| Net debt | 19.0 | 18.5 | 43.6 | 110.5 | 90.4 | 80.7 | 51.0 | 44.9 | 43.3 | 27.3 | 51.4 | 84.3 | 148.5 | 391.1 | - | - |
| Working Capital | 33.1 | 23.0 | 23.4 | 22.2 | 23.9 | 28.4 | 24.0 | 40.3 | 36.4 | 24.2 | (11.4) | 16.7 | 65.4 | 9.7 | - | - |
| Book Value | 50.1 | 41.8 | 47.2 | 20.3 | 55.8 | 66.2 | 130.8 | 99.2 | 99.9 | (14.0) | 78.5 | 72.0 | 33.6 | (561.3) | (743.0) | (595.2) |
| Tangible Book Value | 50.1 | 41.8 | 15.2 | (81.8) | (52.0) | (42.3) | 7.8 | (44.8) | (18.7) | (133.1) | (94.3) | (101.4) | (140.4) | (735.9) | (806.8) | - |
| 1.1 |
| 1.3 |
| 1.1 |
| 1.6 |
| 1.5 |
| 1.4 |
| 3.8 |
| 0.7 |
| 0.8 |
| 26.7 |
| 0.5 |
| 0.8 |
| 0.7 |
| 1.0 |
| 0.1 |
| 1.1 |
| 5.3 |
| 5.2 |
| 5.4 |
| 5.7 |
| 3.8 |
| 15.4 |
| 21.0 |
| 20.7 |
| 21.3 |
| Restricted Cash | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.9 | - | 1.2 | 5.4 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.1 | 0.2 | - | 0.1 | 0.2 | 0.2 | - | 0.0 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.8 | 0.5 | 1.1 | 0.8 | 2.6 | 0.6 | 0.9 | 0.7 | 0.7 | 0.4 | 1.2 | 0.9 | 0.4 | - | 1.2 | 1.1 | 1.3 | 1.1 | 1.6 | 1.5 | 1.4 | 3.8 | 0.7 | 0.8 | 26.7 | 0.5 | 0.8 | 0.7 | 1.0 | 0.1 | 1.1 | 5.3 | 5.2 | 5.4 | 5.7 | 3.8 | 15.4 | 21.0 | 20.7 | 21.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 18.5 | 30.5 | 37.6 | 29.4 | 23.0 | 32.9 | 29.4 | 35.1 | 22.2 | 20.7 | 28.3 | 20.9 | 17.4 | - | 30.1 | 27.5 | 25.1 | 29.9 | 32.3 | 31.2 | 26.8 | 31.9 | 32.9 | 18.6 | 16.5 | 40.7 | 32.2 | 28.6 | 15.8 | 28.9 | 32.3 | 23.0 | 12.8 | 20.8 | 31.3 | 18.9 | 20.3 | 10.3 | 16.6 | 21.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 70.8 | 66.2 | 75.9 | 76.7 | 62.3 | 59.1 | 63.8 | 66.3 | 56.7 | 58.8 | 69.6 | 85.1 | 80.0 | - | 116.4 | 129.5 | 83.3 | 78.6 | 82.0 | 74.3 | 71.7 | 68.2 | 88.6 | 92.1 | 67.3 | 66.4 | 57.7 | 59.7 | 50.3 | 53.3 | 61.5 | 61.6 | 49.4 | 48.9 | 51.4 | 41.8 | 32.2 | 38.5 | 34.4 | 34.7 |
| Prepaid Expenses | 6.8 | 3.8 | 3.7 | 5.2 | 7.6 | 3.9 | 6.4 | 6.6 | 6.9 | 5.0 | 5.1 | 11.1 | 4.2 | - | 4.0 | 4.2 | 4.6 | 5.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 96.9 | 101.0 | 118.2 | 112.1 | 95.5 | 96.6 | 100.5 | 108.7 | 86.6 | 84.8 | 104.2 | 118.0 | 102.0 | - | 151.7 | 162.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 7.6 | 7.9 | 8.5 | 8.4 | 8.1 | 7.4 | 6.8 | 6.3 | 6.9 | 7.0 | 7.7 | 8.3 | 9.4 | - | 13.3 | 15.6 | 16.2 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 20.7 | 21.5 | 21.7 | 22.2 | 22.2 | 23.5 | 23.6 | 24.7 | 25.1 | 26.1 | 26.5 | 26.2 | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | - | 32.0 | 32.0 | 32.0 | 32.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 70.3 | 73.8 | 75.7 | 75.8 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 90.8 | 90.9 | 93.6 | 92.3 | 88.0 | 91.2 | 89.1 | 79.7 | 70.4 | 73.0 | 72.6 | 75.3 | 68.7 | - | 75.7 | 82.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.9 | 3.8 | 4.0 | 4.0 | 4.2 | 4.1 | 2.8 | 2.3 | 2.2 | 2.3 | 2.4 | 2.6 | 2.0 | - | 3.5 | 3.2 | 3.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 219.8 | 225.0 | 246.0 | 239.0 | 218.0 | 222.7 | 254.7 | 253.6 | 223.1 | 225.1 | 245.3 | 262.4 | 284.1 | - | 349.3 | 369.2 | 329.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 26.5 | 25.9 | 28.2 | 35.9 | 27.4 | 35.1 | 27.0 | 36.7 | 22.5 | 31.7 | 30.5 | 39.2 | 46.0 | - | 68.2 | 80.3 | 42.6 | 46.7 | 46.7 | 50.8 | 42.3 | 40.2 | 43.5 | 58.5 | 31.6 | 43.1 | 29.1 | 34.1 | 21.6 | 28.8 | 27.1 | 30.6 | 20.1 | 22.6 | 15.7 | 24.6 | 25.0 | 37.0 | 23.8 | 33.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 0.0 | 3.5 | 2.6 | 3.5 | 2.6 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.7 | 16.4 | 16.6 | 15.1 | 14.6 | 16.0 | 14.2 | 14.8 | 15.8 | 16.8 | 18.5 | 18.3 | 19.4 | - | 22.0 | 22.9 | ||||||||||||||||||||||||
| Accrued Expenses | 4.7 | 10.8 | 7.8 | 8.3 | 9.3 | 8.7 | 6.7 | 6.4 | 4.2 | 4.0 | 3.7 | 2.8 | 4.2 | - | 5.4 | 6.3 | 9.4 | 6.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 55.6 | 67.9 | 66.2 | 69.7 | 60.7 | 73.5 | 57.7 | 67.5 | 52.0 | 61.4 | 63.5 | 69.2 | 89.8 | - | 114.1 | 124.2 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 29.1 | 19.5 | 36.1 | 31.1 | 34.7 | 19.2 | 50.6 | 54.4 | 50.1 | 44.0 | 57.9 | 67.2 | 102.4 | 44.0 | 119.5 | 112.0 | 93.8 | 88.9 | 92.9 | 84.8 | 85.3 | 84.5 | 92.8 | 72.9 | 84.6 | 48.7 | 43.5 | 48.1 | 41.5 | 42.3 | 58.7 | 63.6 | 41.6 | 40.7 | 57.6 | 72.0 | 64.4 | 48.3 | 50.7 | 52.8 |
| Operating Lease Liabilities Non-Current | 85.9 | 86.5 | 89.4 | 87.8 | 84.2 | 87.2 | 85.3 | 75.7 | 65.8 | 67.7 | 69.4 | 72.9 | 67.0 | - | 77.2 | 83.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 3.6 | 3.6 | 3.6 | 4.9 | 3.0 | 3.0 | 3.6 | - | 7.1 | 13.9 | 6.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | - | - | - | - | - | 0.9 | - | 0.6 | 0.6 | 0.6 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 171.6 | 174.9 | 192.6 | 189.7 | 180.8 | 181.0 | 197.6 | 201.2 | 171.4 | 178.0 | 193.9 | 212.3 | 263.8 | - | 318.6 | 333.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.5 | 0.0 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,112.4) | (1,110.3) | (1,106.7) | (1,109.4) | (1,121.5) | (1,116.7) | (1,088.3) | (1,092.7) | (1,093.3) | (1,097.6) | (1,093.0) | (1,093.9) | (1,123.5) | - | (1,112.1) | (1,106.9) | (1,091.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | - | (0.1) | (0.1) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 48.2 | 50.1 | 53.4 | 49.3 | 37.2 | 41.8 | 57.1 | 52.4 | 51.7 | 47.2 | 51.4 | 50.1 | 20.3 | - | 30.7 | 35.4 | 49.4 | |||||||||||||||||||||||
| Total Equity | 48.2 | 50.1 | 53.4 | 49.3 | 37.2 | 41.8 | 57.1 | 52.4 | 51.7 | 47.2 | 51.4 | 50.1 | 20.3 | - | 30.7 | 35.4 | 49.4 | 55.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 29.1 | 19.5 | 36.1 | 31.1 | 34.7 | 19.2 | 50.6 | 54.4 | 50.1 | 44.0 | 57.9 | 67.2 | 105.9 | 44.0 | 123.0 | 114.6 | 97.3 | 91.5 | 94.6 | 86.1 | 86.0 | 84.5 | 92.8 | 75.0 | 87.4 | 51.4 | 46.2 | 50.9 | 44.3 | 45.1 | 61.5 | 63.6 | 49.6 | 48.7 | 66.6 | 72.0 | 64.4 | 48.3 | 50.7 | 52.8 |
| Net debt | 28.4 | 19.0 | 35.0 | 30.3 | 32.2 | 18.5 | 49.7 | 53.7 | 49.4 | 43.6 | 56.7 | 66.3 | 105.5 | - | 121.9 | 113.5 | 96.1 | 90.4 | ||||||||||||||||||||||
| Working Capital | 41.3 | 33.1 | 52.0 | 42.3 | 34.7 | 23.0 | 42.8 | 41.2 | 34.6 | 23.4 | 40.7 | 48.7 | 12.2 | - | 37.6 | 38.0 | 24.0 | 23.9 | ||||||||||||||||||||||
| Book Value | 48.2 | 50.1 | 53.4 | 49.3 | 37.2 | 41.8 | 57.1 | 52.4 | 51.7 | 47.2 | 51.4 | 50.1 | 20.3 | - | 30.7 | 35.4 | 49.4 | 55.8 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | 25.1 | 20.5 | 19.7 | 15.2 | 19.4 | 18.1 | (11.7) | - | (71.5) | (70.3) | (58.3) | |||||||||||||||||||||||
| 5.3 |
| 5.6 |
| 5.9 |
| 6.7 |
| 4.4 |
| 3.5 |
| 4.1 |
| 6.7 |
| 8.2 |
| 6.9 |
| 7.8 |
| 6.3 |
| 6.4 |
| 6.7 |
| 7.5 |
| 6.5 |
| 4.0 |
| 7.0 |
| 2.9 |
| 4.8 |
| 8.7 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.4 |
| 115.4 |
| 121.3 |
| 112.6 |
| 105.9 |
| 110.6 |
| 126.5 |
| 115.0 |
| 114.6 |
| 114.2 |
| 98.7 |
| 95.5 |
| 74.0 |
| 88.6 |
| 101.3 |
| 96.7 |
| 74.9 |
| 81.6 |
| 92.4 |
| 71.6 |
| 70.8 |
| 74.6 |
| 80.5 |
| 88.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.1 |
| 18.1 |
| 17.7 |
| 16.8 |
| 17.7 |
| 18.2 |
| 18.8 |
| 19.9 |
| 25.3 |
| 22.9 |
| 23.1 |
| 23.8 |
| 25.2 |
| 28.2 |
| 29.3 |
| 30.0 |
| 31.6 |
| 38.8 |
| 40.5 |
| 42.0 |
| 42.9 |
| 46.1 |
| 43.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 32.0 |
| 32.0 |
| 32.0 |
| 32.0 |
| 32.0 |
| 32.0 |
| 41.4 |
| 41.4 |
| 41.4 |
| 41.4 |
| 41.4 |
| 41.4 |
| 41.4 |
| 41.4 |
| 41.4 |
| 41.4 |
| 41.4 |
| 41.4 |
| 41.4 |
| 63.7 |
| 63.7 |
| 76.0 |
| 76.2 |
| 76.3 |
| 76.5 |
| 76.7 |
| 76.8 |
| 77.0 |
| 81.5 |
| 76.1 |
| 76.2 |
| 76.4 |
| 76.5 |
| 76.7 |
| 76.8 |
| 76.9 |
| 77.1 |
| 77.2 |
| 77.4 |
| 77.5 |
| 77.7 |
| 108.6 |
| 108.7 |
| 87.6 |
| 92.7 |
| 97.4 |
| 89.0 |
| 90.9 |
| 92.0 |
| 96.2 |
| 89.0 |
| 82.0 |
| 94.6 |
| 82.7 |
| 85.7 |
| 80.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.4 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.2 |
| 3.7 |
| 4.0 |
| 4.2 |
| 4.9 |
| 5.1 |
| 5.4 |
| 5.1 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.0 |
| 3.0 |
| 2.2 |
| 2.4 |
| 2.4 |
| 2.8 |
| 2.5 |
| 2.5 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.2 |
| 348.9 |
| 331.2 |
| 325.8 |
| 332.9 |
| 354.5 |
| 336.7 |
| 330.8 |
| 362.3 |
| 324.9 |
| 325.2 |
| 299.4 |
| 234.9 |
| 250.9 |
| 246.8 |
| 226.0 |
| 234.5 |
| 252.7 |
| 233.4 |
| 234.3 |
| 239.5 |
| 396.3 |
| 402.3 |
| 1.8 |
| 1.4 |
| 0.7 |
| - |
| - |
| 2.1 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| - |
| 8.0 |
| 8.0 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.9 |
| 22.7 |
| 23.2 |
| 24.2 |
| 23.3 |
| 22.1 |
| 20.4 |
| 19.2 |
| 20.9 |
| 20.6 |
| 16.7 |
| 16.4 |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 5.3 |
| 4.2 |
| 4.2 |
| 7.2 |
| 9.0 |
| 9.4 |
| 9.6 |
| 6.9 |
| 4.9 |
| 4.2 |
| 5.5 |
| 6.5 |
| 4.3 |
| 4.0 |
| 6.7 |
| 5.0 |
| 4.6 |
| 2.7 |
| 3.4 |
| 2.7 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.4 |
| 91.5 |
| 94.9 |
| 94.1 |
| 85.8 |
| 82.2 |
| 85.9 |
| 100.0 |
| 77.7 |
| 90.3 |
| 66.3 |
| 67.1 |
| 54.1 |
| 45.6 |
| 45.8 |
| 43.9 |
| 41.4 |
| 45.2 |
| 41.3 |
| 40.0 |
| 38.4 |
| 50.4 |
| 39.8 |
| 50.4 |
| 89.0 |
| 94.4 |
| 98.8 |
| 90.7 |
| 94.2 |
| 97.1 |
| 101.7 |
| 95.0 |
| 85.4 |
| 90.2 |
| 80.2 |
| 83.6 |
| 78.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 3.3 |
| 5.6 |
| 4.3 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.9 |
| 0.4 |
| 0.2 |
| 2.4 |
| 58.3 |
| 58.3 |
| 58.3 |
| 58.3 |
| 58.3 |
| 58.3 |
| 58.3 |
| 58.3 |
| 137.8 |
| 137.8 |
| 137.8 |
| 137.8 |
| 140.8 |
| 140.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.9 |
| 281.4 |
| 291.2 |
| 276.3 |
| 270.9 |
| 266.7 |
| 281.3 |
| 268.3 |
| 247.9 |
| 231.5 |
| 246.4 |
| 253.2 |
| 208.4 |
| 135.7 |
| 177.9 |
| 180.9 |
| 156.6 |
| 159.8 |
| 252.7 |
| 266.3 |
| 257.3 |
| 253.5 |
| 248.1 |
| 260.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,084.7) |
| (1,082.0) |
| (1,084.2) |
| (1,083.7) |
| (1,072.0) |
| (1,064.7) |
| (1,069.6) |
| (1,054.6) |
| (1,006.4) |
| (1,039.3) |
| (1,047.2) |
| (1,048.2) |
| (1,040.6) |
| (1,041.3) |
| (1,048.1) |
| (1,044.3) |
| (1,038.6) |
| (1,113.1) |
| (1,116.6) |
| (1,106.5) |
| (1,097.1) |
| (935.0) |
| (938.4) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.8 |
| 57.7 |
| 54.9 |
| 55.0 |
| 66.2 |
| 73.1 |
| 68.4 |
| 82.9 |
| 130.8 |
| 78.6 |
| 72.0 |
| 91.0 |
| 99.2 |
| 73.0 |
| 65.9 |
| 69.3 |
| 74.8 |
| 0.1 |
| (32.9) |
| (23.0) |
| (14.0) |
| 148.2 |
| 141.6 |
| 57.7 |
| 54.9 |
| 55.0 |
| 66.2 |
| 73.1 |
| 68.4 |
| 82.9 |
| 130.8 |
| 78.6 |
| 72.0 |
| 91.0 |
| 99.2 |
| 73.0 |
| 65.9 |
| 69.3 |
| 74.8 |
| 0.1 |
| (32.9) |
| (23.0) |
| (14.0) |
| 148.2 |
| 141.6 |
| 93.0 |
| 84.6 |
| 84.6 |
| 80.7 |
| 92.1 |
| 74.2 |
| 60.7 |
| 51.0 |
| 45.4 |
| 50.1 |
| 43.3 |
| 45.0 |
| 60.4 |
| 58.3 |
| 44.4 |
| 43.3 |
| 60.9 |
| 68.2 |
| 49.0 |
| 27.3 |
| 30.0 |
| 31.5 |
| 26.3 |
| 18.5 |
| 20.0 |
| 28.4 |
| 40.6 |
| 15.0 |
| 36.9 |
| 24.0 |
| 32.4 |
| 28.4 |
| 19.9 |
| 43.0 |
| 55.5 |
| 52.8 |
| 33.4 |
| 36.4 |
| 51.1 |
| 31.5 |
| 32.3 |
| 24.2 |
| 40.7 |
| 37.6 |
| 57.7 |
| 54.9 |
| 55.0 |
| 66.2 |
| 73.1 |
| 68.4 |
| 82.9 |
| 130.8 |
| 78.6 |
| 72.0 |
| 91.0 |
| 99.2 |
| 73.0 |
| 65.9 |
| 69.3 |
| 74.8 |
| 0.1 |
| (32.9) |
| (23.0) |
| (14.0) |
| 148.2 |
| 141.6 |
| (52.0) |
| (50.3) |
| (53.2) |
| (53.3) |
| (42.3) |
| (35.5) |
| (40.4) |
| (26.1) |
| 7.8 |
| (38.9) |
| (45.7) |
| (26.8) |
| (18.7) |
| (45.1) |
| (52.3) |
| (49.1) |
| (43.8) |
| (118.6) |
| (151.7) |
| (142.0) |
| (133.1) |
| (24.1) |
| (30.9) |