| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 28.6 | 77.3 | 46.6 | 88.4 | 64.2 | 113.5 | 68.8 | 86.4 | 97.7 | 112.3 | 9.6 | 4.9 | 14.0 | 6.5 | 0.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 0.0 | 1.3 | 19.4 | 54.2 | 30.2 | 0.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 28.6 | 77.3 | 46.6 | 88.4 | 65.5 | 132.9 | 122.9 | 116.5 | 97.7 | 112.3 | 9.6 | 4.9 | 14.0 | 6.5 | 0.8 |
| Receivables | |||||||||||||||
| Accounts Receivable | 13.8 | 17.1 | 22.1 | 20.7 | 27.5 | 15.6 | 15.6 | 23.3 | 31.3 | 31.4 | 34.8 | 38.1 | 34.3 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 91.4 | 118.3 | 142.3 | 144.9 | 141.4 | 91.6 | 87.8 | 102.3 | 113.6 | 98.4 | 131.6 | 107.0 | 96.7 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 165.4 | 167.6 | 167.5 | 168.9 | 164.2 | 187.2 | 181.7 | 208.2 | 208.0 | 188.3 | 128.9 | 94.2 | 75.8 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 17.2 | 14.2 | 20.4 | 30.5 | 27.1 | 14.6 | 13.5 | 32.6 | 24.6 | 32.9 | 14.9 | 27.3 | 30.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 15.0 | 25.1 | 66.9 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 15.1 | 25.2 | 67.0 | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 12.5 | 18.5 | 15.2 | 11.3 | 77.3 | 44.1 | 55.2 | 52.3 | 48.5 | 25.3 | 46.6 | 25.2 | 38.3 | 64.0 | 88.4 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 8.1 |
| 12.8 |
| 14.3 |
| 15.9 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | 11.6 | 11.3 | 10.2 | 10.3 | 9.1 | 11.0 | 8.3 | 6.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 164.9 | 226.0 | 226.6 | 279.3 | 259.7 | 252.5 | 242.0 | 255.6 | 253.6 | 267.7 | 198.3 | 166.3 | 160.5 | - | - |
| - |
| Accumulated Depreciation | 112.8 | 113.3 | 108.8 | 109.0 | 100.3 | 109.3 | 95.3 | 106.6 | 94.3 | 79.3 | 51.7 | 41.9 | 32.8 | - | - |
| Property,Plant & Equipment Net | 52.6 | 54.3 | 58.7 | 59.9 | 64.0 | 78.0 | 86.5 | 101.6 | 113.7 | 109.0 | 77.2 | 52.3 | 43.0 | - | - |
| Long Term Investments | - | - | - | - | 0.0 | 23.7 | 15.5 | 0.0 | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 44.3 | 44.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.0 | 7.6 | 15.9 | 44.2 | 47.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 74.8 | 66.5 | 78.0 | 79.9 | 88.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 20.4 | 21.5 | 3.9 | 3.5 | 6.7 | 5.4 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9.0 | 6.2 | 3.9 | 6.1 | 6.3 | 1.3 | 1.3 | 2.8 | 2.0 | 0.6 | 1.8 | 0.9 | 2.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 306.7 | 380.8 | 404.5 | 517.5 | 513.8 | 362.1 | 350.7 | 373.5 | 380.7 | 377.3 | 277.3 | 219.5 | 206.0 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | - | - |
| Deferred Revenue Current | 1.7 | 2.6 | 3.2 | 3.9 | 4.1 | 1.6 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 19.0 | 18.5 | 19.7 | 18.7 | 22.3 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 6.5 | 12.9 | 14.3 | 12.5 | 13.6 | 13.3 | 13.6 | 12.5 | 14.9 | 14.6 | 14.2 | 15.7 | 17.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 58.0 | 58.3 | 67.7 | 78.1 | 77.4 | 43.6 | 40.3 | 62.5 | 66.6 | 63.0 | 52.7 | 60.1 | 68.5 | - | - |
| Operating Lease Liabilities Non-Current |
| 66.3 |
| 62.6 |
| 74.7 |
| 80.9 |
| 91.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 0.0 | 5.3 | 6.1 | 4.2 | 3.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | - | - | - | 28.9 | 24.5 | 9.3 | 6.1 | 2.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | 23.9 | 25.1 | 27.2 | 28.9 | - | - | - | - | - | - |
| Total Liabilities | 127.7 | 120.9 | 142.4 | 159.1 | 169.1 | 67.4 | 65.4 | 89.7 | 95.4 | 92.8 | 83.1 | 95.5 | 141.7 | - | - |
| Additional Paid In Capital |
| 115.5 |
| 112.6 |
| 109.7 |
| 107.9 |
| 105.4 |
| 95.6 |
| 91.2 |
| 88.7 |
| 85.4 |
| 81.0 |
| 75.7 |
| 73.6 |
| 71.9 |
| - |
| - |
| Retained Earnings | 220.3 | 282.5 | 274.6 | 334.4 | 316.5 | 292.0 | 270.8 | 263.8 | 244.0 | 216.5 | 119.2 | 50.3 | (7.6) | - | - |
| Accumulated Other Comprehensive Income | (0.0) | (0.1) | (0.1) | (0.0) | 0.0 | (0.0) | (0.1) | (0.1) | (0.0) | (0.0) | (0.6) | 0.1 | - | - | - |
| Treasury Stock | 156.8 | 135.1 | 132.9 | 114.8 | 107.1 | 92.8 | 76.6 | 68.7 | 44.1 | 13.0 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 179.0 | 259.9 | 251.4 | 327.4 | 314.9 | 294.7 | 285.3 | 283.8 | 285.3 | 284.5 | 194.3 | 124.0 | 64.3 | 77.9 | 57.9 |
| Total Equity | 179.0 | 259.9 | 251.4 | 327.4 | 314.9 | 294.7 | 285.3 | 283.8 | 285.3 | 284.5 | 194.3 | 124.0 | 64.3 | 77.9 | 57.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 20.3 |
| 53.1 |
| - |
| - |
| Working Capital | 106.9 | 167.7 | 158.9 | 201.2 | 182.3 | 208.9 | 201.7 | 193.1 | 187.1 | 204.6 | 145.6 | 106.2 | 91.9 | - | - |
| Book Value | 179.0 | 259.9 | 251.4 | 327.4 | 314.9 | 294.7 | 285.3 | 283.8 | 285.3 | 284.5 | 194.3 | 124.0 | 64.3 | 77.9 | 57.9 |
| Tangible Book Value | 179.0 | 252.4 | 235.5 | 239.0 | 223.4 | 294.7 | - | - | - | - | - | - | - | - | - |
| 74.8 |
| 75.8 |
| 64.2 |
| 75.8 |
| 82.3 |
| 113.5 |
| 46.8 |
| 99.8 |
| - |
| 68.8 |
| 81.1 |
| 61.4 |
| 71.3 |
| 66.4 |
| 74.4 |
| 86.4 |
| 52.9 |
| 55.5 |
| 51.8 |
| 97.7 |
| 61.8 |
| 96.6 |
| 59.2 |
| 79.1 |
| 81.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.7 | 1.3 | 1.1 | 0.5 | 19.4 | 9.0 | 13.9 | - | 54.2 | 52.7 | 59.9 | 21.7 | 18.4 | 9.5 | 30.2 | 30.1 | 30.1 | 30.0 | 0.0 | - | - | - | - | - |
| Cash And Short Term Investments | 12.5 | 18.5 | 15.2 | 11.3 | 77.3 | 44.1 | 55.2 | 52.3 | 48.5 | 25.3 | 46.6 | 25.2 | 38.3 | 64.0 | 88.4 | 75.3 | 76.5 | 65.5 | 76.8 | 82.8 | 132.9 | 55.8 | 113.7 | - | 122.9 | 133.8 | 121.3 | 93.0 | 84.8 | 83.9 | 116.5 | 83.0 | 85.5 | 81.8 | 97.7 | 61.8 | 96.6 | 59.2 | 79.1 | 81.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 17.3 | 17.3 | 17.0 | 14.6 | 17.1 | 25.1 | 17.9 | 25.6 | 23.9 | 20.2 | 22.1 | 25.1 | 25.6 | 20.1 | 20.7 | 30.0 | 29.9 | 27.5 | 36.0 | 20.6 | 15.6 | 28.2 | 16.7 | - | 15.6 | 25.6 | 17.5 | 27.4 | 19.6 | 22.7 | 23.3 | 37.8 | 29.2 | 27.7 | 31.3 | 38.0 | 26.2 | 29.2 | 28.7 | 18.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 73.0 | 76.0 | 96.7 | 99.2 | 118.3 | 133.0 | 125.2 | 129.1 | 139.3 | 142.7 | 142.3 | 178.3 | 179.6 | 161.8 | 144.9 | 148.3 | 148.0 | 141.4 | 141.6 | 132.9 | 91.6 | 130.7 | 90.1 | - | 87.8 | 86.3 | 86.2 | 100.1 | 104.1 | 105.4 | 102.3 | 95.7 | 96.5 | 113.4 | 113.6 | 118.2 | 101.8 | 136.9 | 112.0 | 126.6 |
| Prepaid Expenses | - | - | - | - | 12.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 6.5 | 6.0 | 9.5 | 8.8 | - | 14.7 | 16.3 | 13.0 | 14.6 | 15.1 | 14.3 | 14.8 | 16.9 | 17.5 | 15.9 | 14.8 | 15.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 111.5 | 119.7 | 140.5 | 135.5 | 226.0 | 223.5 | 218.4 | 221.4 | 228.6 | 207.6 | 226.6 | 247.6 | 265.5 | 266.8 | 279.3 | 277.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 167.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 187.2 | - | - | - | 181.7 | - | - | - | - | - | - | - | - | - | - | - | - | 151.4 | - | - |
| Accumulated Depreciation | - | - | - | - | 113.3 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 44.8 | 46.4 | 49.4 | 51.2 | 54.3 | 56.0 | 53.1 | 55.9 | 56.1 | 57.8 | 58.7 | 60.4 | 60.3 | 60.0 | 59.9 | 61.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | 24.8 | 24.8 | 44.3 | 44.3 | 44.3 | 44.3 | 44.3 | 44.3 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | 7.6 | 6.2 | 6.8 | 13.7 | 14.5 | 15.2 | 15.9 | 32.0 | 32.8 | 43.5 | 44.2 | 45.0 | 45.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 58.6 | 63.2 | 66.9 | 71.2 | 66.5 | 63.3 | 64.4 | 67.0 | 69.9 | 75.1 | 78.0 | 82.7 | 85.8 | 79.8 | 79.9 | 83.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | 20.4 | 20.3 | 19.9 | 19.0 | 20.0 | 21.1 | 21.5 | 9.4 | 9.3 | 4.0 | 3.9 | 3.5 | 3.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 4.3 | 4.5 | 8.6 | 8.8 | 6.2 | 9.9 | 5.9 | 5.8 | 2.4 | 3.1 | 3.9 | 4.4 | 4.7 | 5.3 | 6.1 | 6.0 | 6.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 219.2 | 234.0 | 266.2 | 267.9 | 380.8 | 379.2 | 368.7 | 382.8 | 391.5 | 379.9 | 404.5 | 461.3 | 483.2 | 503.7 | 517.5 | 520.7 | 525.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 9.2 | 16.2 | 21.1 | 23.2 | 14.2 | 37.9 | 21.7 | 12.3 | 21.6 | 16.5 | 20.4 | 31.1 | 43.7 | 39.3 | 30.5 | 32.7 | 30.2 | 27.1 | 27.1 | 23.7 | 14.6 | 30.1 | 15.1 | - | 13.5 | 14.4 | 13.4 | 21.0 | 17.2 | 25.7 | 32.6 | 18.5 | 17.3 | 26.4 | 24.6 | 21.0 | 31.5 | 27.7 | 19.6 | 23.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1.6 | 1.6 | 1.6 | 1.7 | 2.6 | 2.0 | 2.2 | 2.5 | 2.5 | 2.9 | 3.2 | 2.7 | 2.9 | 3.4 | 3.9 | 3.7 | 3.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 18.1 | 18.6 | 17.8 | 18.6 | 18.5 | 17.7 | 18.2 | 18.7 | 19.6 | 20.3 | 19.7 | 19.7 | 19.8 | 17.3 | 18.7 | 19.9 | ||||||||||||||||||||||||
| Accrued Expenses | 7.5 | 5.4 | 7.2 | 6.0 | 12.9 | 6.6 | 9.1 | 11.8 | 13.0 | 10.4 | 14.3 | 12.3 | 16.0 | 7.9 | 12.5 | 10.8 | 15.5 | 13.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 45.0 | 50.5 | 57.7 | 59.5 | 58.3 | 78.3 | 63.0 | 57.0 | 68.2 | 61.0 | 67.7 | 78.4 | 101.4 | 81.8 | 78.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.0 | 60.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 47.2 | 51.9 | 57.9 | 62.4 | 62.6 | 58.3 | 59.7 | 63.9 | 66.7 | 71.9 | 74.7 | 80.1 | 84.0 | 81.5 | 80.9 | 83.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 92.2 | 102.4 | 125.7 | 121.9 | 120.9 | 136.7 | 122.8 | 121.0 | 135.0 | 132.9 | 142.4 | 158.6 | 185.6 | 163.5 | 159.1 | 162.6 | ||||||||||||||||||||||||
| 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 | - | - |
| Additional Paid In Capital | 116.4 | 116.2 | 115.3 | 116.1 | 112.6 | 113.5 | 113.0 | 112.4 | 111.7 | 110.8 | 109.7 | 109.1 | 107.9 | 107.0 | 107.9 | 107.4 | 106.5 | |||||||||||||||||||||||
| Retained Earnings | 167.6 | 172.4 | 182.1 | 186.8 | 282.5 | 280.1 | 274.3 | 284.3 | 279.2 | 270.0 | 274.6 | 302.8 | 297.6 | 327.4 | 334.4 | 329.2 | 323.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.0) | |||||||||||||||||||||||||
| Treasury Stock | 156.8 | 156.8 | 156.8 | 156.8 | 135.1 | 150.9 | 141.4 | 134.8 | 134.3 | 133.6 | 132.9 | 132.1 | 131.3 | 125.3 | 114.8 | 109.2 | 107.1 | 107.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 127.0 | 131.6 | 140.5 | 146.0 | 259.9 | 242.5 | 245.9 | 261.9 | 256.5 | 247.0 | 251.4 | 279.6 | 274.2 | 309.1 | 327.4 | 327.4 | 322.8 | |||||||||||||||||||||||
| Total Equity | 127.0 | 131.6 | 140.5 | 146.0 | 259.9 | 242.5 | 245.9 | 261.9 | 256.5 | 247.0 | 251.4 | 279.6 | 274.2 | 309.1 | 327.4 | 327.4 | 322.8 | 314.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.0 | 60.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Net debt | - | - | (5.2) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (46.8) | |||||||||||||||||||||
| Working Capital | 66.5 | 69.3 | 82.7 | 76.0 | 167.7 | 145.1 | 155.4 | 164.4 | 160.4 | 146.6 | 158.9 | 169.2 | 164.1 | 185.0 | 201.2 | 198.8 | 192.5 | 182.3 | ||||||||||||||||||||||
| Book Value | 127.0 | 131.6 | 140.5 | 146.0 | 259.9 | 242.5 | 245.9 | 261.9 | 256.5 | 247.0 | 251.4 | 279.6 | 274.2 | 309.1 | 327.4 | 327.4 | 322.8 | 314.9 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | 252.4 | 236.3 | 239.1 | 248.2 | 242.1 | 231.8 | 235.5 | 222.8 | 216.5 | 221.4 | 239.0 | 238.2 | 232.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 13.9 |
| 14.6 |
| 11.6 |
| 10.5 |
| 8.0 |
| - |
| 11.3 |
| 11.3 |
| 10.9 |
| 10.9 |
| 11.3 |
| 11.6 |
| 10.2 |
| 12.2 |
| 12.2 |
| 11.9 |
| 10.3 |
| 10.7 |
| 9.4 |
| 10.0 |
| 9.5 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.3 |
| 259.7 |
| 271.9 |
| 261.7 |
| 252.5 |
| 226.2 |
| 231.3 |
| - |
| 242.0 |
| 259.7 |
| 240.5 |
| 235.0 |
| 225.4 |
| 229.3 |
| 255.6 |
| 231.0 |
| 225.5 |
| 237.6 |
| 253.6 |
| 245.6 |
| 253.1 |
| 248.4 |
| 247.4 |
| 250.0 |
| - |
| - |
| - |
| 109.3 |
| - |
| - |
| - |
| 95.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.4 |
| - |
| - |
| 62.4 |
| 64.0 |
| 66.4 |
| 69.7 |
| 78.0 |
| 77.5 |
| 76.6 |
| - |
| 86.5 |
| 82.9 |
| 86.4 |
| 89.2 |
| 96.9 |
| 100.6 |
| 101.6 |
| 114.3 |
| 114.8 |
| 114.9 |
| 113.7 |
| 117.2 |
| 112.5 |
| 84.9 |
| 93.2 |
| 88.4 |
| - |
| 0.5 |
| 2.3 |
| 23.7 |
| 14.7 |
| 30.6 |
| - |
| 15.5 |
| 11.0 |
| 11.0 |
| 15.1 |
| 17.5 |
| 17.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.3 |
| 0.0 |
| 41.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.3 |
| 49.3 |
| 53.9 |
| 0.0 |
| 61.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.6 |
| 88.7 |
| 97.5 |
| 106.4 |
| - |
| 122.2 |
| 118.2 |
| 126.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 5.0 |
| 6.9 |
| 6.7 |
| 7.3 |
| 6.7 |
| - |
| 5.4 |
| 4.9 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 6.4 |
| 6.3 |
| 1.3 |
| 2.6 |
| 1.0 |
| - |
| 1.3 |
| 0.9 |
| 1.2 |
| 1.5 |
| 1.9 |
| 2.2 |
| 2.8 |
| 2.4 |
| 2.4 |
| 2.1 |
| 2.0 |
| 1.2 |
| 0.6 |
| 1.1 |
| 0.8 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 513.8 |
| 541.2 |
| 551.4 |
| 362.1 |
| 553.3 |
| 464.4 |
| - |
| 350.7 |
| 359.4 |
| 344.5 |
| 354.4 |
| 353.4 |
| 362.3 |
| 373.5 |
| 357.9 |
| 353.6 |
| 365.7 |
| 380.7 |
| 363.9 |
| 366.3 |
| 334.4 |
| 341.5 |
| 339.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 4.1 |
| 3.7 |
| 4.4 |
| 1.6 |
| 2.6 |
| 1.4 |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.6 |
| 22.3 |
| 24.5 |
| 27.0 |
| - |
| 21.6 |
| 21.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 5.7 |
| 13.3 |
| 11.2 |
| 6.4 |
| - |
| 13.6 |
| 11.5 |
| 6.2 |
| 13.1 |
| 10.3 |
| 10.7 |
| 12.5 |
| 13.7 |
| 10.3 |
| 10.5 |
| 14.9 |
| 13.9 |
| 11.8 |
| 10.6 |
| 10.2 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.5 |
| 83.8 |
| 77.4 |
| 79.2 |
| 69.2 |
| 43.6 |
| 105.0 |
| 55.7 |
| - |
| 40.3 |
| 42.4 |
| 34.3 |
| 50.1 |
| 46.7 |
| 55.8 |
| 62.5 |
| 49.3 |
| 45.4 |
| 54.0 |
| 66.6 |
| 55.7 |
| 59.1 |
| 54.8 |
| 52.3 |
| 60.3 |
| 88.0 |
| 91.5 |
| 97.8 |
| 107.7 |
| - |
| 122.2 |
| 118.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 5.7 |
| 4.6 |
| 3.8 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.1 |
| 27.4 |
| 19.7 |
| 14.6 |
| 12.6 |
| - |
| - |
| - |
| 23.9 |
| 0.1 |
| 0.1 |
| - |
| 25.1 |
| 24.8 |
| 25.5 |
| 26.3 |
| 26.6 |
| 27.2 |
| 27.2 |
| 27.9 |
| 29.7 |
| 29.4 |
| 28.9 |
| - |
| - |
| - |
| - |
| - |
| 171.9 |
| 169.1 |
| 207.2 |
| 237.0 |
| 67.4 |
| 227.3 |
| 174.7 |
| - |
| 65.4 |
| 67.2 |
| 59.8 |
| 76.5 |
| 73.3 |
| 83.0 |
| 89.7 |
| 77.2 |
| 75.1 |
| 83.5 |
| 95.4 |
| 91.4 |
| 92.2 |
| 79.2 |
| 70.8 |
| 77.2 |
| 105.4 |
| 103.3 |
| 99.9 |
| 95.6 |
| 97.0 |
| 96.0 |
| - |
| 91.2 |
| 93.3 |
| 91.6 |
| 90.7 |
| 90.2 |
| 89.4 |
| 88.7 |
| 87.9 |
| 86.8 |
| 85.7 |
| 85.4 |
| 84.3 |
| 81.9 |
| 78.2 |
| 79.5 |
| 78.6 |
| 316.5 |
| 308.6 |
| 282.8 |
| 292.0 |
| 295.2 |
| 289.4 |
| - |
| 270.8 |
| 279.1 |
| 269.9 |
| 262.3 |
| 261.9 |
| 259.7 |
| 263.8 |
| 260.3 |
| 251.5 |
| 246.4 |
| 244.0 |
| 228.3 |
| 212.3 |
| 178.0 |
| 192.2 |
| 184.6 |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.1 |
| - |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| 107.1 |
| 107.1 |
| 92.8 |
| 98.0 |
| 95.7 |
| - |
| 76.6 |
| 80.2 |
| 76.6 |
| 74.9 |
| 72.0 |
| 69.9 |
| 68.7 |
| 67.5 |
| 59.8 |
| 49.8 |
| 44.1 |
| 40.0 |
| 20.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 314.9 |
| 304.8 |
| 275.6 |
| 294.7 |
| 294.4 |
| 289.8 |
| - |
| 285.3 |
| 292.1 |
| 284.7 |
| 277.9 |
| 280.1 |
| 279.2 |
| 283.8 |
| 280.7 |
| 278.5 |
| 282.3 |
| 285.3 |
| 272.5 |
| 274.1 |
| 255.1 |
| 270.7 |
| 262.1 |
| 304.8 |
| 275.6 |
| 294.7 |
| 294.4 |
| 289.8 |
| - |
| 285.3 |
| 292.1 |
| 284.7 |
| 277.9 |
| 280.1 |
| 279.2 |
| 283.8 |
| 280.7 |
| 278.5 |
| 282.3 |
| 285.3 |
| 272.5 |
| 274.1 |
| 255.1 |
| 270.7 |
| 262.1 |
| (22.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (59.2) |
| - |
| - |
| 192.7 |
| 192.5 |
| 208.9 |
| 121.2 |
| 175.5 |
| - |
| 201.7 |
| 217.3 |
| 206.2 |
| 184.9 |
| 178.8 |
| 173.5 |
| 193.1 |
| 181.7 |
| 180.1 |
| 183.6 |
| 187.1 |
| 189.9 |
| 194.1 |
| 193.5 |
| 195.1 |
| 189.7 |
| 304.8 |
| 275.6 |
| 294.7 |
| 294.4 |
| 289.8 |
| - |
| 285.3 |
| 292.1 |
| 284.7 |
| 277.9 |
| 280.1 |
| 279.2 |
| 283.8 |
| 280.7 |
| 278.5 |
| 282.3 |
| 285.3 |
| 272.5 |
| 274.1 |
| 255.1 |
| 270.7 |
| 262.1 |
| 223.4 |
| 211.3 |
| 177.5 |
| 294.7 |
| 191.5 |
| 289.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |