| (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 | 116.9 | 73.0 | 144.9 | 112.8 | 97.0 | 99.2 | 46.7 | 40.8 | - | - | - | 75.1 | 99.6 | 82.4 | 95.5 | 74.4 | 65.5 | 36.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 116.9 | 73.0 | 144.9 | 112.8 | 97.0 | 99.2 | 46.7 | 40.8 | - | - | - | 75.1 | 99.6 | 82.4 | 95.5 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 43.1 | 31.5 | 29.4 | 22.4 | 25.2 | 25.7 | 35.9 | 27.0 | 16.4 | 15.6 | 22.0 | 25.5 | 23.6 | 15.6 | 32.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 7.5 | 5.2 | 4.6 | 9.8 | 6.9 | 1.2 | 3.9 | 2.0 | 2.0 | 2.2 | 2.7 | 0.6 | 0.5 | 0.8 | 15.7 | 10.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 43.0 | 43.0 | 41.3 | 43.5 | 38.1 | 39.1 | 38.6 | 36.0 | 33.6 | 28.5 | 25.1 | 22.1 | 33.4 | 31.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 12.4 | 12.4 | 9.4 | 9.4 | 9.8 | 6.3 | 13.4 | 4.7 | 8.4 | 8.7 | 7.8 | 16.6 | 11.1 | 9.9 | 24.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 24.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 10.0 | 10.0 | 10.0 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.0 | 24.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 116.9 | 81.5 | 59.3 | 55.6 | 73.0 | 60.8 | 54.9 | 144.1 | 144.9 | 116.2 | 107.4 | 107.1 | 112.8 | 105.8 | 96.2 | |||||||||||||||||||||||||
| - |
| 74.4 |
| 65.5 |
| 36.5 |
| 31.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 12.2 | 9.3 | 7.7 | 7.4 | 5.4 | 4.8 | 4.9 | 6.3 | 5.6 | 6.5 | 10.2 | 3.8 | 3.3 | 3.7 | 3.0 | 2.8 | - | - |
| Other Current Assets | 0.1 | 1.2 | 0.4 | - | - | - | - | - | - | - | - | 0.0 | 2.9 | 0.7 | 5.5 | 7.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 184.1 | 123.5 | 188.9 | 154.7 | 136.2 | 133.3 | 93.4 | 79.0 | 63.9 | 73.5 | 95.5 | 105.0 | 129.9 | 146.3 | 154.3 | 229.8 | - | - |
| 35.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 29.0 | 26.3 | 23.4 | 28.9 | 31.8 | 30.3 | 24.6 | 20.2 | 16.1 | 12.5 | 9.8 | 10.1 | 21.2 | 17.6 | 18.9 | - | - | - |
| Property,Plant & Equipment Net | 14.0 | 16.7 | 17.9 | 14.6 | 6.3 | 8.8 | 12.2 | 15.8 | 17.5 | 16.0 | 15.3 | 11.9 | 12.3 | 13.8 | 16.5 | 24.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 133.9 | 130.6 | 32.8 | 32.6 | 32.8 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 19.6 | 17.2 | 14.1 | 15.2 | 15.2 | - | - |
| Intangible Assets | 66.4 | 70.8 | 17.0 | 18.1 | 20.2 | 8.4 | 8.4 | 8.4 | 8.5 | 8.5 | 8.6 | 9.0 | 9.0 | 10.6 | 14.1 | 22.5 | - | - |
| Operating Lease Right Of Use Assets | 13.8 | 17.1 | 18.4 | 12.7 | 9.9 | 12.2 | 13.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 58.1 | 66.5 | 67.4 | 2.8 | 2.7 | 1.8 | 0.8 | 0.4 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 11.3 | 9.0 | 8.1 | 7.5 | 6.2 | 5.8 | 6.3 | 5.7 | 2.5 | 2.6 | 3.0 | 4.1 | 3.8 | 4.2 | 4.0 | 11.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 481.5 | 434.4 | 350.4 | 243.0 | 214.2 | 189.9 | 154.6 | 163.6 | 157.2 | 167.3 | 185.2 | 181.5 | 190.9 | 197.5 | 204.1 | 312.4 | - | - |
| 17.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 38.7 | 26.8 | 29.2 | 33.2 | 23.9 | 22.8 | 19.3 | 28.4 | 24.0 | - | - |
| Operating Lease Liabilities Current | 5.3 | 5.7 | 4.3 | 3.3 | 5.0 | 5.0 | 4.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 24.3 | 22.3 | 19.5 | 13.7 | 10.6 | 11.4 | 9.0 | 14.4 | 9.2 | 8.3 | 13.0 | 10.0 | 14.2 | 12.8 | 24.0 | 14.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 125.1 | 111.0 | 89.4 | 78.5 | 71.5 | 61.2 | 69.4 | 57.8 | 44.6 | 46.3 | 54.1 | 50.6 | 48.1 | 74.2 | 78.0 | 146.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 13.7 | 17.3 | 19.6 | 13.5 | 5.6 | 8.6 | 10.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 10.1 | 11.0 | 0.6 | 2.3 | 0.9 | 0.9 | 0.9 | 0.9 | 0.2 | 3.2 | 3.1 | 3.1 | 3.4 | 3.7 | 5.1 | 3.9 | - | - |
| Pension Obligations | - | - | 4.3 | 2.7 | 2.0 | 2.5 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.8 | 5.2 | 4.4 | 4.0 | 3.3 | 3.9 | 1.9 | 4.3 | 3.9 | 4.0 | 4.3 | 3.6 | 6.2 | 4.6 | 6.2 | 12.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 154.7 | 168.5 | 114.0 | 133.7 | 116.8 | 110.0 | 82.8 | 63.0 | 48.8 | 53.6 | 61.7 | 57.3 | 58.0 | 83.6 | 89.7 | 164.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 131.6 | 109.8 | 94.7 | 53.0 | 50.0 | 37.3 | 5.5 | 0.8 | (1.9) | (5.8) | (7.6) | (10.7) | (13.4) | (14.3) | (16.0) | (5.4) | - | - |
| Retained Earnings | 199.8 | 161.0 | 137.8 | 52.8 | 40.0 | 35.4 | 59.0 | 93.1 | 103.6 | 112.7 | 124.4 | 128.2 | 139.7 | 122.6 | 123.9 | 146.7 | - | - |
| Accumulated Other Comprehensive Income | (13.1) | (13.3) | (4.2) | (4.0) | (0.1) | 0.0 | 0.2 | (0.3) | (0.3) | (0.2) | (0.2) | (0.2) | (0.1) | (1.1) | 0.0 | (0.0) | - | - |
| Treasury Stock | 1.6 | 1.6 | 1.8 | 1.9 | 2.1 | 2.3 | 2.4 | 2.4 | 2.5 | 2.5 | 2.6 | 2.6 | 2.7 | 2.8 | 2.9 | 2.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 326.8 | 265.9 | 236.5 | 109.3 | 97.3 | 79.9 | 71.8 | 100.6 | 108.4 | 113.7 | 123.5 | 124.2 | 132.9 | 113.9 | 114.4 | 148.1 | 198.9 | 192.7 |
| Total Equity | 326.8 | 265.9 | 236.5 | 109.3 | 97.3 | 79.9 | 71.8 | 100.6 | 108.4 | 113.7 | 123.5 | 124.2 | 132.9 | 113.9 | 114.4 | 148.1 | 198.9 | 192.7 |
| - |
| - |
| Net debt | (116.9) | (49.0) | (144.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 59.0 | 12.5 | 99.6 | 76.1 | 64.7 | 72.1 | 24.0 | 21.2 | 19.3 | 27.2 | 41.4 | 54.4 | 81.7 | 72.1 | 76.3 | 83.0 | - | - |
| Book Value | 326.8 | 265.9 | 236.5 | 109.3 | 97.3 | 79.9 | 71.8 | 100.6 | 108.4 | 113.7 | 123.5 | 124.2 | 132.9 | 113.9 | 114.4 | 148.1 | 198.9 | 192.7 |
| Tangible Book Value | 126.5 | 64.4 | 186.7 | 58.5 | 44.4 | 51.9 | 43.7 | 72.6 | 80.3 | 85.5 | 95.3 | 95.6 | 106.7 | 89.1 | 85.1 | 110.4 | - | - |
| 94.9 |
| 97.0 |
| 115.1 |
| 106.4 |
| 103.9 |
| 99.2 |
| 92.6 |
| 85.7 |
| 74.6 |
| 46.7 |
| 41.9 |
| 38.9 |
| 37.2 |
| 40.8 |
| 37.0 |
| 32.9 |
| 35.1 |
| 39.9 |
| 37.6 |
| 38.5 |
| 43.4 |
| 49.3 |
| 52.7 |
| 51.6 |
| 55.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 116.9 | 81.5 | 59.3 | 55.6 | 73.0 | 60.8 | 54.9 | 144.1 | 144.9 | 116.2 | 107.4 | 107.1 | 112.8 | 105.8 | 96.2 | 94.9 | 97.0 | 115.1 | 106.4 | 103.9 | 99.2 | 92.6 | 85.7 | 74.6 | 46.7 | 41.9 | 38.9 | 37.2 | 40.8 | 37.0 | 32.9 | 35.1 | 39.9 | 37.6 | 38.5 | 43.4 | 49.3 | 52.7 | 51.6 | 55.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 43.1 | 63.7 | 36.8 | 35.1 | 31.5 | 49.3 | 31.6 | 27.3 | 29.4 | 49.4 | 27.8 | 25.6 | 22.4 | 32.0 | 21.0 | 22.9 | 25.2 | 25.0 | 19.3 | 22.8 | 25.7 | 30.9 | 20.2 | 30.5 | 35.9 | 29.8 | 23.1 | 25.7 | 27.0 | 33.6 | 19.0 | 20.3 | 16.4 | 14.7 | 14.7 | 18.7 | 15.6 | 15.3 | 16.1 | 17.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 7.5 | 7.8 | 7.7 | 6.6 | 5.2 | 6.4 | 6.4 | 5.3 | 4.6 | 6.8 | 7.5 | 8.5 | 9.8 | 10.3 | 9.7 | 7.2 | 6.9 | 3.3 | 1.9 | 1.2 | 1.2 | 1.3 | 2.2 | 2.8 | 3.9 | 1.9 | 1.0 | 1.5 | 2.0 | 1.6 | 1.7 | 1.8 | 2.0 | 2.1 | 2.3 | 1.9 | 2.2 | 2.1 | 2.3 | 2.3 |
| Prepaid Expenses | 12.2 | 13.4 | 10.1 | 7.5 | 9.3 | 10.8 | 11.2 | 6.5 | 7.7 | 9.4 | 7.5 | 6.0 | 7.4 | 8.4 | 5.8 | 4.4 | 5.4 | 4.7 | ||||||||||||||||||||||
| Other Current Assets | 0.1 | 0.2 | 0.3 | 0.6 | 1.2 | 2.0 | 2.1 | - | 0.4 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 184.1 | 169.8 | 118.0 | 108.5 | 123.5 | 131.2 | 108.7 | 186.8 | 188.9 | 183.7 | 153.4 | 149.4 | 154.7 | 159.1 | 136.4 | 132.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 43.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 29.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 14.0 | 14.7 | 15.3 | 16.2 | 16.7 | 16.9 | 17.5 | 17.7 | 17.9 | 18.1 | 17.5 | 16.0 | 14.6 | 9.7 | 6.3 | 5.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 133.9 | 135.8 | 134.1 | 136.1 | 130.6 | 128.5 | 135.4 | 32.7 | 32.8 | 33.1 | 32.8 | 33.1 | 32.6 | 33.6 | 32.8 | 32.8 | 32.8 | 19.6 | ||||||||||||||||||||||
| Intangible Assets | 66.4 | 68.8 | 69.5 | 72.0 | 70.8 | 73.5 | 79.0 | 16.7 | 17.0 | 17.2 | 17.5 | 17.9 | 18.1 | 19.2 | 19.5 | 19.8 | 20.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 13.8 | 14.9 | 15.1 | 16.2 | 17.1 | 17.0 | 18.1 | 17.8 | 18.4 | 18.7 | 23.1 | 24.0 | 12.7 | 14.8 | 15.7 | 9.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 58.1 | 60.5 | 63.2 | 67.1 | 66.5 | 68.0 | 74.9 | 76.2 | 67.4 | 68.0 | 3.2 | 2.9 | 2.8 | 2.4 | 2.8 | 2.7 | 2.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 11.3 | 10.7 | 10.4 | 10.0 | 9.0 | 8.6 | 8.3 | 7.8 | 8.1 | 7.9 | 7.8 | 8.0 | 7.5 | 7.4 | 7.3 | 6.2 | 6.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 481.5 | 475.2 | 425.6 | 426.0 | 434.4 | 443.9 | 442.0 | 355.7 | 350.4 | 346.7 | 255.2 | 251.3 | 243.0 | 246.2 | 220.8 | 208.8 | 214.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.4 | 12.5 | 12.8 | 14.3 | 12.4 | 11.7 | 12.7 | 10.1 | 9.4 | 9.0 | 10.1 | 10.5 | 9.4 | 9.8 | 10.4 | 8.2 | 9.8 | 8.0 | 9.0 | 7.4 | 6.3 | 5.4 | 3.2 | 4.4 | 13.4 | 10.5 | 8.8 | 4.5 | 4.7 | 6.4 | 7.4 | 9.0 | 8.4 | 8.2 | 8.9 | 9.0 | 8.7 | 8.6 | 9.3 | 7.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.3 | 5.4 | 5.4 | 5.6 | 5.7 | 5.4 | 5.5 | 5.0 | 4.3 | 3.9 | 5.5 | 4.8 | 3.3 | 3.7 | 4.1 | 4.7 | ||||||||||||||||||||||||
| Accrued Expenses | 24.3 | 19.5 | 15.6 | 12.3 | 22.3 | 17.5 | 22.3 | 13.1 | 19.5 | 15.3 | 13.8 | 11.3 | 13.7 | 11.7 | 10.0 | 7.9 | 10.6 | 8.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 125.1 | 129.9 | 96.7 | 97.6 | 111.0 | 115.0 | 95.9 | 77.4 | 89.4 | 91.2 | 72.7 | 73.9 | 78.5 | 81.1 | 62.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 12.0 | 24.0 | 38.0 | 50.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 13.7 | 14.9 | 15.2 | 16.3 | 17.3 | 17.5 | 18.7 | 18.9 | 19.6 | 20.2 | 23.3 | 24.1 | 13.5 | 12.5 | 11.9 | 5.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 10.1 | 11.5 | 11.3 | 11.5 | 11.0 | 11.5 | 12.3 | 0.5 | 0.6 | 1.0 | 2.3 | 2.3 | 2.3 | 1.7 | 0.9 | 0.9 | 0.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | 4.6 | 4.3 | 3.8 | 3.6 | 3.0 | 2.7 | 2.6 | 2.5 | 2.5 | 2.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.8 | 5.8 | 5.5 | 5.4 | 5.2 | 5.1 | 4.9 | 4.7 | 4.4 | 3.9 | 4.9 | 4.3 | 4.0 | 3.9 | 3.8 | 3.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 154.7 | 162.1 | 128.8 | 142.8 | 168.5 | 187.1 | 181.7 | 101.5 | 114.0 | 116.4 | 138.6 | 139.7 | 133.7 | 134.2 | 114.2 | 107.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 |
| Additional Paid In Capital | 131.6 | 125.7 | 120.9 | 115.0 | 109.8 | 105.0 | 102.3 | 98.3 | 94.7 | 91.2 | 55.2 | 53.7 | 53.0 | 56.2 | 54.1 | 51.6 | 50.0 | |||||||||||||||||||||||
| Retained Earnings | 199.8 | 187.5 | 177.6 | 165.9 | 161.0 | 157.1 | 153.2 | 151.9 | 137.8 | 134.8 | 57.9 | 53.9 | 52.8 | 49.1 | 45.7 | 42.6 | 40.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (13.1) | (8.5) | (10.1) | (6.1) | (13.3) | (13.7) | (3.6) | (4.3) | (4.2) | (3.9) | (4.1) | (3.5) | (4.0) | (1.0) | (0.7) | |||||||||||||||||||||||||
| Treasury Stock | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 326.8 | 313.1 | 296.7 | 283.2 | 265.9 | 256.8 | 260.3 | 254.2 | 236.5 | 230.3 | 116.6 | 111.7 | 109.3 | 111.9 | 106.6 | 101.3 | 97.3 | |||||||||||||||||||||||
| Total Equity | 326.8 | 313.1 | 296.7 | 283.2 | 265.9 | 256.8 | 260.3 | 254.2 | 236.5 | 230.3 | 116.6 | 111.7 | 109.3 | 111.9 | 106.6 | 101.3 | 97.3 | 92.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 0.0 | 0.0 | 12.0 | 24.0 | 38.0 | 50.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (116.9) | (81.5) | (59.3) | (43.6) | (49.0) | (22.8) | (4.9) | - | (144.9) | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 59.0 | 39.9 | 21.2 | 11.0 | 12.5 | 16.3 | 12.8 | 109.4 | 99.6 | 92.5 | 80.7 | 75.5 | 76.1 | 78.0 | 74.4 | 69.4 | 64.7 | 85.5 | ||||||||||||||||||||||
| Book Value | 326.8 | 313.1 | 296.7 | 283.2 | 265.9 | 256.8 | 260.3 | 254.2 | 236.5 | 230.3 | 116.6 | 111.7 | 109.3 | 111.9 | 106.6 | 101.3 | 97.3 | 92.4 | ||||||||||||||||||||||
| Tangible Book Value | 126.5 | 108.5 | 93.1 | 75.1 | 64.4 | 54.7 | 45.8 | 204.8 | 186.7 | 180.0 | 66.4 | 60.7 | 58.5 | 59.2 | 54.3 | 48.7 | 44.4 | |||||||||||||||||||||||
| 4.8 |
| 4.8 |
| 4.8 |
| 4.3 |
| 5.0 |
| 6.4 |
| 4.9 |
| 6.8 |
| 5.5 |
| 5.2 |
| 6.3 |
| 4.3 |
| 5.1 |
| 5.4 |
| 5.6 |
| 6.8 |
| 5.4 |
| 5.2 |
| 6.5 |
| 8.6 |
| 9.0 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.2 |
| 149.6 |
| 134.2 |
| 134.8 |
| 133.3 |
| 132.0 |
| 115.5 |
| 116.9 |
| 93.4 |
| 84.3 |
| 72.4 |
| 73.4 |
| 79.0 |
| 80.8 |
| 63.3 |
| 67.8 |
| 63.9 |
| 61.3 |
| 61.0 |
| 69.3 |
| 73.5 |
| 78.7 |
| 79.1 |
| 83.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 6.8 |
| 7.4 |
| 7.7 |
| 8.8 |
| 9.5 |
| 10.1 |
| 11.1 |
| 12.2 |
| 14.8 |
| 15.3 |
| 15.1 |
| 15.8 |
| 15.3 |
| 16.4 |
| 17.1 |
| 17.5 |
| 17.8 |
| 16.9 |
| 16.9 |
| 16.0 |
| 13.8 |
| 14.0 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 19.6 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.5 |
| 8.5 |
| 8.5 |
| 8.5 |
| 8.5 |
| 8.5 |
| 8.5 |
| 8.5 |
| 8.5 |
| 8.6 |
| 8.6 |
| 9.9 |
| 9.7 |
| 10.5 |
| 11.4 |
| 12.2 |
| 12.6 |
| 13.0 |
| 13.1 |
| 13.8 |
| 12.0 |
| 12.7 |
| 13.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.1 |
| 1.9 |
| 1.8 |
| 1.2 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.7 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 5.9 |
| 5.6 |
| 5.8 |
| 5.9 |
| 6.0 |
| 6.1 |
| 6.3 |
| 6.7 |
| 6.4 |
| 6.1 |
| 5.7 |
| 5.5 |
| 4.7 |
| 4.7 |
| 2.5 |
| 2.6 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.5 |
| 2.6 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.3 |
| 188.1 |
| 189.5 |
| 189.9 |
| 189.2 |
| 173.7 |
| 176.1 |
| 154.6 |
| 171.8 |
| 163.8 |
| 167.4 |
| 163.6 |
| 167.4 |
| 153.6 |
| 162.2 |
| 157.2 |
| 155.9 |
| 155.7 |
| 164.2 |
| 167.3 |
| 171.7 |
| 171.4 |
| 175.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.4 |
| 22.2 |
| 26.9 |
| 29.2 |
| 27.2 |
| 25.4 |
| 28.8 |
| 5.0 |
| 4.5 |
| 4.3 |
| 4.7 |
| 5.0 |
| 4.8 |
| 4.6 |
| 4.6 |
| 4.7 |
| 4.2 |
| 4.2 |
| 4.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 10.1 |
| 11.2 |
| 8.9 |
| 7.2 |
| 8.8 |
| 9.0 |
| 12.5 |
| 10.0 |
| 9.5 |
| 14.7 |
| 12.9 |
| 9.5 |
| 8.5 |
| 9.2 |
| 9.8 |
| 7.8 |
| 9.0 |
| 8.3 |
| 10.6 |
| 9.5 |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.8 |
| 71.5 |
| 64.2 |
| 52.2 |
| 57.0 |
| 61.0 |
| 58.4 |
| 45.8 |
| 56.1 |
| 69.4 |
| 62.6 |
| 52.6 |
| 53.8 |
| 58.1 |
| 59.3 |
| 42.7 |
| 48.5 |
| 44.6 |
| 41.6 |
| 38.9 |
| 45.0 |
| 46.3 |
| 46.6 |
| 44.3 |
| 46.1 |
| 5.6 |
| 6.2 |
| 7.3 |
| 7.9 |
| 8.6 |
| 9.4 |
| 9.9 |
| 9.8 |
| 10.6 |
| 9.8 |
| 10.6 |
| 11.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.2 |
| 3.1 |
| 2.4 |
| 3.1 |
| 2.8 |
| 2.6 |
| 1.5 |
| 1.1 |
| 1.4 |
| 0.5 |
| 0.3 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.6 |
| 4.5 |
| 4.2 |
| 4.0 |
| 3.7 |
| 3.7 |
| 2.8 |
| 1.9 |
| 1.6 |
| 1.3 |
| 1.3 |
| 3.9 |
| 3.5 |
| 3.6 |
| 3.7 |
| 3.9 |
| 4.0 |
| 3.9 |
| 3.9 |
| 4.0 |
| 4.1 |
| 4.2 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.8 |
| 109.9 |
| 100.4 |
| 105.0 |
| 110.0 |
| 107.4 |
| 95.8 |
| 104.8 |
| 82.8 |
| 74.9 |
| 65.4 |
| 67.5 |
| 63.0 |
| 63.3 |
| 46.7 |
| 52.5 |
| 48.8 |
| 47.7 |
| 46.3 |
| 52.3 |
| 53.6 |
| 54.0 |
| 51.9 |
| 53.7 |
| 46.4 |
| 42.9 |
| 40.2 |
| 37.3 |
| 14.6 |
| 8.2 |
| 6.8 |
| 5.5 |
| 4.1 |
| 2.9 |
| 1.7 |
| 0.8 |
| 0.6 |
| (0.5) |
| (1.5) |
| (1.9) |
| (2.4) |
| (3.1) |
| (3.9) |
| (5.8) |
| (7.0) |
| (7.0) |
| (7.3) |
| 38.5 |
| 37.4 |
| 36.9 |
| 35.4 |
| 60.1 |
| 62.6 |
| 57.3 |
| 59.0 |
| 86.0 |
| 88.6 |
| 91.5 |
| 93.1 |
| 96.6 |
| 100.7 |
| 104.5 |
| 103.6 |
| 103.8 |
| 105.7 |
| 109.0 |
| 112.7 |
| 118.0 |
| 119.7 |
| 122.1 |
| (0.5) |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.2 |
| 0.2 |
| (0.2) |
| (0.2) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| 2.1 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.4 |
| 87.7 |
| 84.5 |
| 79.9 |
| 81.8 |
| 77.9 |
| 71.4 |
| 71.8 |
| 96.9 |
| 98.4 |
| 99.9 |
| 100.6 |
| 104.1 |
| 107.0 |
| 109.7 |
| 108.4 |
| 108.2 |
| 109.4 |
| 111.9 |
| 113.7 |
| 117.7 |
| 119.5 |
| 121.5 |
| 87.7 |
| 84.5 |
| 79.9 |
| 81.8 |
| 77.9 |
| 71.4 |
| 71.8 |
| 96.9 |
| 98.4 |
| 99.9 |
| 100.6 |
| 104.1 |
| 107.0 |
| 109.7 |
| 108.4 |
| 108.2 |
| 109.4 |
| 111.9 |
| 113.7 |
| 117.7 |
| 119.5 |
| 121.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.0 |
| 77.8 |
| 72.2 |
| 73.5 |
| 69.8 |
| 60.9 |
| 24.0 |
| 21.7 |
| 19.8 |
| 19.7 |
| 20.9 |
| 21.5 |
| 20.6 |
| 19.4 |
| 19.3 |
| 19.8 |
| 22.1 |
| 24.3 |
| 27.2 |
| 32.1 |
| 34.8 |
| 37.7 |
| 87.7 |
| 84.5 |
| 79.9 |
| 81.8 |
| 77.9 |
| 71.4 |
| 71.8 |
| 96.9 |
| 98.4 |
| 99.9 |
| 100.6 |
| 104.1 |
| 107.0 |
| 109.7 |
| 108.4 |
| 108.2 |
| 109.4 |
| 111.9 |
| 113.7 |
| 117.7 |
| 119.5 |
| 121.5 |
| 64.4 |
| 59.7 |
| 56.5 |
| 51.9 |
| 53.8 |
| 49.9 |
| 43.3 |
| 43.7 |
| 68.9 |
| 70.3 |
| 71.9 |
| 72.6 |
| 76.0 |
| 78.9 |
| 81.7 |
| 80.3 |
| 80.1 |
| 81.3 |
| 83.8 |
| 85.5 |
| 89.5 |
| 91.3 |
| 93.3 |