| (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 | 38.1 | 3.2 | 1.1 | 0.9 | 0.9 | 3.2 | 18.6 | 25.3 | 3.4 | 6.6 | 5.5 | 31.1 | 27.3 | 13.3 | 1.3 | 10.9 | 18.8 | 54.4 |
| Restricted Cash | - | - | - | - | - | 16.5 | 5.2 | 7.0 | 0.0 | - | - | 0.3 | 0.3 | 0.3 | 1.1 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 1.0 | 1.4 | - | |
| Cash And Short Term Investments | 38.1 | 3.2 | 1.1 | 0.9 | 0.9 | 3.2 | 18.6 | 25.3 | 3.4 | 6.6 | 5.5 | 31.4 | 27.5 | 13.6 | 2.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1.0 | 0.8 | 0.7 | 0.3 | 6.1 | 4.3 | 0.7 | 2.5 | 4.3 | 4.7 | 3.1 | 8.4 | 4.3 | 3.1 | 2.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 4.2 | 30.1 | 52.5 | 27.7 | 43.4 | 40.9 | 40.1 | 41.0 | 36.2 | 58.5 | 58.3 | 25.5 | 29.4 | 27.3 | 22.4 | 18.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 0.4 | 3.4 | 6.3 | 3.4 | 7.3 | 3.5 | 4.2 | 3.8 | 3.2 | 6.0 | 4.4 | 2.1 | 1.7 | 4.9 | 2.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 82.8 | 82.3 | 101.4 | 102.9 | - | - | 158.1 | 169.1 | 181.9 | 192.7 | 201.0 | 58.4 | 34.0 | 36.6 | 53.9 | 72.2 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 83.0 | 83.7 | 104.0 | 105.9 | 4.3 | 9.1 | 163.4 | 174.3 | 186.5 | 197.2 | 205.5 | 61.6 | 36.0 | 39.9 | 57.2 | 73.5 | ||
| (in millions of USD) | 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 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 52.9 | 34.8 | 38.1 | 42.1 | 14.7 | 4.4 | 3.2 | 9.1 | 6.0 | 18.6 | 1.1 | 1.6 | 0.1 | 0.3 | 0.9 | |||||||||||||||||||||||||
| - |
| 12.4 |
| 18.8 |
| 54.4 |
| 4.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2.0 | 1.6 | 1.7 | 1.4 | 1.2 | 1.4 | 1.0 | 0.8 | 1.6 | 1.0 | 1.8 | 1.3 | 0.3 | 0.3 | 1.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 2.3 | 1.8 | 1.3 | 1.3 | 1.2 | 0.9 | 1.0 | - | - |
| Assets Held For Sale | 9.2 | 3.1 | 1.6 | 0.2 | 0.2 | 1.4 | 1.4 | 1.4 | 21.0 | 0.0 | - | - | - | 2.5 | - | - | - | - |
| Total Current Assets | 54.9 | 40.6 | 58.8 | 31.6 | 54.9 | 51.9 | 62.0 | 71.1 | 66.5 | 71.9 | 70.8 | 125.7 | 59.8 | 51.5 | 29.2 | 37.4 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 142.1 | 352.7 | 361.8 | 372.5 | 373.2 | 350.1 | 345.6 | 340.4 | 349.3 | 379.2 | 381.1 | 126.8 | 131.1 | 122.8 | 128.8 | 125.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 5.1 | 5.6 | 10.3 | 12.7 | - | - |
| Goodwill | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.3 | 0.2 | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.2 | 0.3 | 0.5 | 0.8 | 0.3 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.2 | 8.7 | 9.2 | - | - |
| Other Non-Current Assets | 1.5 | 2.9 | 2.8 | 2.9 | 2.8 | 3.2 | 2.3 | 2.7 | 0.8 | 1.7 | 3.0 | 3.9 | 2.0 | 2.1 | 2.2 | 3.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 201.5 | 398.7 | 428.4 | 409.3 | 433.2 | 423.9 | 417.4 | 423.4 | 419.2 | 455.4 | 460.1 | 257.6 | 198.8 | 185.1 | 180.0 | 188.8 | - | - |
| 2.0 |
| - |
| - |
| Short Term Debt | 0.3 | 1.4 | 2.6 | 3.0 | 4.3 | 9.1 | 5.3 | 5.3 | 4.6 | 4.5 | 4.5 | 3.2 | 2.0 | 3.3 | 3.3 | 1.3 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.6 | 5.4 | 5.4 | 9.1 | 9.9 | 7.1 | 7.8 | 8.9 | 6.8 | 6.9 | 13.8 | 4.2 | 2.4 | 2.5 | 1.7 | 1.0 | - | - |
| Other Current Liabilities | 0.5 | 0.5 | 0.8 | 1.1 | 0.9 | 1.4 | 0.9 | 0.9 | 1.5 | 1.3 | 1.0 | 3.2 | 1.1 | 3.4 | 1.1 | 1.1 | - | - |
| Total Current Liabilities | 5.7 | 10.7 | 15.1 | 16.5 | 22.3 | 21.2 | 29.0 | 21.5 | 16.0 | 18.7 | 24.1 | 20.7 | 11.5 | 17.1 | 11.8 | 7.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.2 | 0.3 | 0.4 | 0.0 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2.5 | 40.9 | 36.4 | 35.6 | 39.5 | 39.7 | 32.1 | 25.2 | 27.1 | 31.1 | 25.6 | 8.8 | 6.6 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 0.2 | 0.4 | 0.4 | 0.3 | 0.4 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 93.5 | 142.4 | 178.0 | 160.4 | 183.1 | 202.2 | 218.0 | 245.8 | 253.8 | 277.2 | 284.6 | 95.7 | 56.1 | 57.5 | 69.4 | 83.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 100.4 | 249.3 | 243.8 | 243.5 | 246.2 | 219.0 | 198.0 | 151.1 | 140.0 | 151.5 | 146.5 | 135.0 | 128.7 | 111.7 | 94.9 | 88.7 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 26.2 | 26.7 | - | 27.9 | 29.9 | 30.8 | 31.9 | 7.5 | 6.5 | 4.6 | 4.0 | 0.7 | 2.8 | 0.5 | 0.9 | 0.2 | - | - |
| Minority Interest | 5.0 | 5.1 | 5.4 | 5.1 | 5.4 | 5.4 | 5.1 | 5.5 | 4.7 | 4.8 | 4.8 | 0.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 103.0 | 251.2 | 245.0 | 243.7 | 244.7 | 216.3 | 194.3 | 172.1 | 160.6 | 173.5 | 170.7 | 161.9 | 142.7 | 127.5 | 110.7 | 105.2 | 106.9 | 115.5 |
| Total Equity | 108.0 | 256.3 | 250.4 | 248.9 | 250.1 | 224.3 | 201.9 | 177.6 | 165.4 | 178.3 | 175.5 | 162.5 | 142.7 | 127.5 | 110.7 | 105.2 | 106.9 | 115.5 |
| - |
| - |
| Net debt | 44.9 | 80.6 | 102.9 | 105.1 | 3.4 | 6.0 | 144.8 | 149.1 | 183.1 | 190.6 | 200.0 | 30.2 | 8.5 | 26.3 | 54.8 | 61.1 | - | - |
| Working Capital | 49.2 | 30.0 | 43.7 | 15.1 | 32.6 | 30.7 | 33.0 | 49.6 | 50.5 | 53.2 | 46.6 | 105.0 | 48.3 | 34.3 | 17.4 | 29.5 | - | - |
| Book Value | 103.0 | 251.2 | 245.0 | 243.7 | 244.7 | 216.3 | 194.3 | 172.1 | 160.6 | 173.5 | 170.7 | 161.9 | 142.7 | 127.5 | 110.7 | 105.2 | 106.9 | 115.5 |
| Tangible Book Value | 100.8 | 248.9 | 242.7 | 241.5 | 242.5 | 214.1 | 192.1 | 169.9 | 158.4 | 171.2 | 168.5 | 161.6 | 142.5 | 127.3 | - | - | - | - |
| 6.9 |
| 23.5 |
| 0.1 |
| 0.9 |
| 31.4 |
| 10.4 |
| 2.6 |
| 3.2 |
| 80.4 |
| 80.4 |
| 5.5 |
| 18.6 |
| 3.5 |
| 0.6 |
| 0.3 |
| 25.3 |
| 26.6 |
| 12.0 |
| 0.9 |
| 3.4 |
| 9.9 |
| 1.0 |
| 1.1 |
| 6.6 |
| 13.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.7 | 2.7 | - | - | - | - | - | 16.5 | 0.8 | 3.7 | 0.7 | 5.2 | 7.0 | 7.0 | 7.0 | 7.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 52.9 | 34.8 | 38.1 | 42.1 | 14.7 | 4.4 | 3.2 | 9.1 | 6.0 | 18.6 | 1.1 | 1.6 | 0.1 | 0.3 | 0.9 | 6.9 | 23.5 | 0.1 | 0.9 | 31.4 | 10.4 | 2.6 | 3.2 | 80.4 | 80.4 | 5.5 | 18.6 | 3.5 | 0.6 | 0.3 | 25.3 | 26.6 | 12.0 | 0.9 | 3.4 | 9.9 | 1.0 | 1.1 | 6.6 | 13.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2.2 | 1.5 | 1.0 | 1.6 | 10.0 | 8.6 | 0.8 | 4.5 | 9.4 | 7.9 | 0.7 | 4.4 | 9.0 | 4.4 | 0.3 | 4.6 | 12.5 | 8.9 | 6.1 | 6.5 | 11.0 | 5.6 | 4.3 | 0.9 | 4.4 | 1.9 | 0.7 | 6.3 | 14.0 | 6.8 | 2.5 | 8.8 | 16.5 | 11.9 | 4.3 | 11.8 | 22.6 | 11.9 | 4.7 | 14.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1.5 | 4.6 | 4.2 | 3.0 | 7.2 | 20.8 | 30.1 | 36.0 | 29.7 | 41.8 | 52.5 | 38.8 | 23.4 | 29.0 | 27.7 | 39.0 | 33.2 | 46.0 | 43.4 | 31.6 | 30.0 | 46.4 | 40.9 | 29.3 | 28.5 | 43.3 | 40.1 | 30.7 | 36.1 | 42.5 | 41.0 | 29.7 | 27.0 | 33.2 | 36.2 | 39.5 | 53.1 | 62.5 | 58.5 | 44.1 |
| Prepaid Expenses | 1.7 | 1.6 | 2.0 | 1.6 | 1.2 | 1.7 | 1.6 | 1.6 | 1.6 | 3.4 | 1.7 | 1.7 | 1.4 | 1.5 | 1.4 | 1.6 | 1.2 | 1.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 0.0 | 6.3 | 9.2 | 6.7 | 9.9 | 3.3 | 3.1 | 3.1 | 4.9 | 0.1 | 1.6 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | |||||||||||||||||||||||
| Total Current Assets | 58.2 | 48.8 | 54.9 | 56.0 | 44.0 | 40.8 | 40.6 | 54.4 | 51.6 | 71.8 | 58.8 | 47.7 | 37.0 | 37.6 | 31.6 | 52.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 132.1 | 136.6 | 142.1 | 149.5 | 194.0 | 350.9 | 352.7 | 355.3 | 360.2 | 361.6 | 361.8 | 368.3 | 369.1 | 370.1 | 372.5 | 373.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 6.6 | 6.6 | 1.5 | 2.1 | 2.2 | 2.9 | 2.9 | 2.7 | 2.7 | 2.9 | 2.8 | 2.9 | 3.2 | 3.1 | 2.9 | 3.3 | 3.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 199.9 | 195.0 | 201.5 | 210.6 | 243.2 | 397.6 | 398.7 | 414.6 | 416.8 | 441.2 | 428.4 | 421.1 | 411.6 | 413.0 | 409.3 | 433.6 | 452.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.0 | 0.2 | 0.4 | 0.9 | 2.2 | 3.2 | 3.4 | 6.6 | 6.9 | 7.0 | 6.3 | 7.1 | 8.0 | 3.0 | 3.4 | 4.8 | 7.4 | 2.8 | 7.3 | 8.0 | 11.8 | 2.0 | 3.5 | 4.5 | 5.2 | 1.5 | 4.2 | 4.3 | 7.4 | 3.0 | 3.8 | 3.1 | 4.4 | 2.1 | 3.2 | 1.5 | 5.9 | 3.7 | 6.0 | 2.9 |
| Short Term Debt | 0.3 | 0.3 | 0.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 2.6 | 2.1 | 1.6 | 3.0 | 3.0 | 3.0 | 4.3 | 4.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 3.8 | 2.4 | 4.6 | 3.3 | 3.7 | 3.3 | 5.4 | 4.6 | 3.4 | 3.6 | 5.4 | 5.4 | 3.8 | 3.3 | 9.1 | 9.1 | 8.0 | 8.0 | ||||||||||||||||||||||
| Other Current Liabilities | 0.4 | 0.5 | 0.5 | 0.3 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 1.1 | 1.1 | 0.8 | |||||||||||||||||||||||
| Total Current Liabilities | 6.0 | 3.4 | 5.7 | 6.0 | 7.9 | 8.4 | 10.7 | 20.4 | 20.2 | 28.5 | 15.1 | 15.4 | 14.3 | 10.2 | 16.5 | 21.2 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 82.7 | 82.8 | 82.8 | 81.3 | 81.7 | 82.0 | 82.3 | 82.6 | 83.0 | 83.3 | 101.4 | - | - | - | - | - | - | - | - | - | - | - | - | 215.3 | 220.3 | 151.2 | 158.1 | 160.9 | 163.6 | 166.3 | 169.1 | 171.8 | 174.5 | 180.8 | 181.9 | 184.6 | 187.3 | 190.0 | 192.7 | 195.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1.5 | 1.9 | 2.5 | 4.0 | 11.8 | 38.7 | 40.9 | 36.9 | 36.9 | 36.4 | 36.4 | 35.8 | 35.6 | 35.6 | 35.6 | 37.2 | 37.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 92.7 | 90.5 | 93.5 | 93.9 | 108.0 | 150.8 | 142.4 | 140.3 | 140.4 | 148.6 | 178.0 | 171.5 | 174.2 | 167.4 | 160.4 | 162.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 | 8.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 107.5 | 96.5 | 100.4 | 109.3 | 127.9 | 239.7 | 249.3 | 267.8 | 270.2 | 286.4 | 243.8 | 243.2 | 231.8 | 240.0 | 243.5 | 265.9 | 266.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 34.1 | 25.8 | 26.2 | 26.3 | 26.4 | 26.6 | 26.7 | 26.8 | 27.0 | 27.1 | 27.3 | 27.4 | 27.6 | 27.8 | 27.9 | 28.1 | 29.0 | 29.4 | ||||||||||||||||||||||
| Minority Interest | 4.7 | 4.8 | 5.0 | 5.0 | 5.0 | 5.1 | 5.1 | 4.8 | 4.7 | 4.9 | 5.4 | 5.4 | 4.7 | 5.1 | 5.1 | 5.2 | 5.3 | 5.4 | ||||||||||||||||||||||
| Total Stockholders Equity | 102.4 | 99.6 | 103.0 | 111.7 | 130.2 | 241.8 | 251.2 | 269.5 | 271.7 | 287.7 | 245.0 | 244.2 | 232.6 | 240.5 | 243.7 | 265.8 | 266.3 | |||||||||||||||||||||||
| Total Equity | 107.1 | 104.5 | 108.0 | 116.7 | 135.2 | 246.8 | 256.3 | 274.3 | 276.4 | 292.6 | 250.4 | 249.7 | 237.3 | 245.6 | 248.9 | 273.5 | 274.1 | 257.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 83.0 | 83.0 | 83.0 | 82.7 | 83.1 | 83.4 | 83.7 | 84.1 | 84.4 | 84.7 | 104.0 | 2.1 | 1.6 | 3.0 | 3.0 | 3.0 | 4.3 | 4.3 | 4.3 | 8.4 | 8.4 | 9.1 | 9.1 | 220.5 | 225.5 | 156.3 | 163.4 | 166.2 | 168.9 | 171.6 | 174.3 | 177.1 | 179.8 | 185.4 | 186.5 | 189.2 | 191.8 | 194.5 | 197.2 | 199.9 |
| Net debt | 30.1 | 48.2 | 44.9 | 40.7 | 68.4 | 79.0 | 80.6 | 74.9 | 78.4 | 66.1 | 102.9 | 0.5 | 1.5 | 2.8 | 2.2 | (3.8) | (19.2) | 4.2 | ||||||||||||||||||||||
| Working Capital | 52.2 | 45.4 | 49.2 | 50.0 | 36.1 | 32.4 | 30.0 | 34.0 | 31.4 | 43.3 | 43.7 | 32.3 | 22.7 | 27.3 | 15.1 | 31.1 | 46.1 | 42.7 | ||||||||||||||||||||||
| Book Value | 102.4 | 99.6 | 103.0 | 111.7 | 130.2 | 241.8 | 251.2 | 269.5 | 271.7 | 287.7 | 245.0 | 244.2 | 232.6 | 240.5 | 243.7 | 265.8 | 266.3 | 249.1 | ||||||||||||||||||||||
| Tangible Book Value | 100.1 | 97.4 | 100.8 | 109.5 | 128.0 | 239.5 | 248.9 | 267.2 | 269.5 | 285.5 | 242.7 | 242.0 | 230.3 | 238.3 | 241.5 | 263.6 | 264.0 | |||||||||||||||||||||||
| 1.2 |
| 1.5 |
| 1.4 |
| 1.8 |
| 1.4 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.0 |
| 1.5 |
| 0.9 |
| 1.1 |
| 0.8 |
| 2.6 |
| 2.3 |
| 2.0 |
| 1.6 |
| 2.4 |
| 2.6 |
| 3.4 |
| 1.0 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.2 |
| 0.9 |
| 2.0 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 2.1 |
| 1.4 |
| 1.2 |
| 1.4 |
| 10.3 |
| 0.7 |
| 18.3 |
| 21.0 |
| 3.2 |
| 3.1 |
| - |
| 0.0 |
| - |
| 70.6 |
| 58.6 |
| 54.9 |
| 71.9 |
| 54.9 |
| 57.8 |
| 51.9 |
| 113.6 |
| 116.2 |
| 53.7 |
| 62.0 |
| 44.1 |
| 53.1 |
| 55.7 |
| 71.1 |
| 77.9 |
| 58.5 |
| 66.3 |
| 66.5 |
| 67.2 |
| 83.5 |
| 80.0 |
| 71.9 |
| 75.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 373.9 |
| 373.2 |
| 373.2 |
| 370.1 |
| 369.0 |
| 367.2 |
| 350.1 |
| 351.1 |
| 347.8 |
| 345.6 |
| 350.1 |
| 343.6 |
| 342.9 |
| 340.6 |
| 340.4 |
| 337.2 |
| 348.0 |
| 348.5 |
| 349.3 |
| 376.0 |
| 372.5 |
| 376.8 |
| 379.2 |
| 378.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.8 |
| 2.8 |
| 2.6 |
| 2.9 |
| 3.2 |
| 2.2 |
| 2.4 |
| 2.9 |
| 2.3 |
| 2.5 |
| 2.8 |
| 3.2 |
| 2.6 |
| 1.0 |
| 1.0 |
| 0.7 |
| 0.8 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.7 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 436.9 |
| 433.2 |
| 447.1 |
| 428.8 |
| 430.2 |
| 423.9 |
| 469.9 |
| 472.3 |
| 405.1 |
| 417.4 |
| 399.5 |
| 408.1 |
| 408.8 |
| 423.4 |
| 418.6 |
| 409.9 |
| 418.0 |
| 419.2 |
| 447.2 |
| 460.0 |
| 460.8 |
| 455.4 |
| 459.5 |
| 4.3 |
| 8.4 |
| 8.4 |
| 9.1 |
| 9.1 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.3 |
| 5.3 |
| 5.3 |
| 5.3 |
| 5.3 |
| 5.3 |
| 5.2 |
| 4.6 |
| 4.6 |
| 4.5 |
| 4.5 |
| 4.5 |
| 4.5 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 8.6 |
| 5.1 |
| 5.5 |
| 7.1 |
| 5.8 |
| 4.9 |
| 4.4 |
| 7.8 |
| 6.1 |
| 6.0 |
| 4.4 |
| 9.2 |
| 6.3 |
| 5.0 |
| 4.6 |
| 6.8 |
| 4.6 |
| 4.2 |
| 3.0 |
| 6.9 |
| 7.1 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.8 |
| 1.0 |
| 1.4 |
| 1.1 |
| 0.6 |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.4 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.4 |
| 1.1 |
| 1.5 |
| 0.9 |
| 0.3 |
| 0.7 |
| 1.0 |
| 0.7 |
| 24.5 |
| 15.9 |
| 22.3 |
| 32.9 |
| 27.0 |
| 18.0 |
| 21.2 |
| 24.6 |
| 23.7 |
| 23.0 |
| 29.0 |
| 23.4 |
| 20.6 |
| 28.2 |
| 21.5 |
| 15.5 |
| 15.1 |
| 12.3 |
| 16.0 |
| 13.1 |
| 15.3 |
| 12.7 |
| 18.7 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 42.0 |
| 39.7 |
| 39.7 |
| 39.7 |
| 39.7 |
| 31.4 |
| 31.3 |
| 32.1 |
| 32.1 |
| 29.3 |
| 28.9 |
| 25.2 |
| 25.2 |
| 27.8 |
| 22.8 |
| 14.7 |
| 27.1 |
| 35.5 |
| 34.1 |
| 29.8 |
| 31.1 |
| 32.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.4 |
| 182.4 |
| 185.6 |
| 195.0 |
| 200.4 |
| 205.6 |
| 202.2 |
| 265.2 |
| 269.2 |
| 205.4 |
| 218.0 |
| 216.2 |
| 240.9 |
| 244.5 |
| 245.8 |
| 242.3 |
| 241.7 |
| 243.9 |
| 253.8 |
| 261.8 |
| 278.4 |
| 284.3 |
| 277.2 |
| 277.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 250.0 |
| 243.7 |
| 248.4 |
| 225.0 |
| 221.5 |
| 219.0 |
| 202.5 |
| 201.1 |
| 198.2 |
| 198.0 |
| 182.0 |
| 166.2 |
| 162.8 |
| 151.1 |
| 150.9 |
| 142.3 |
| 148.3 |
| 140.0 |
| 159.6 |
| 154.6 |
| 149.3 |
| 151.5 |
| 155.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| 30.0 |
| 30.2 |
| 30.4 |
| 30.8 |
| 31.5 |
| 31.8 |
| 32.0 |
| 31.9 |
| 32.2 |
| 32.5 |
| 32.8 |
| 7.5 |
| 7.9 |
| 6.2 |
| 6.3 |
| 6.5 |
| 5.9 |
| 4.6 |
| 4.2 |
| 4.6 |
| 4.9 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.2 |
| 5.2 |
| 5.2 |
| 5.1 |
| 5.3 |
| 5.4 |
| 5.4 |
| 5.5 |
| 5.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.8 |
| 249.1 |
| 242.2 |
| 246.7 |
| 223.0 |
| 219.1 |
| 216.3 |
| 199.5 |
| 197.9 |
| 194.5 |
| 194.3 |
| 178.0 |
| 161.8 |
| 158.8 |
| 172.1 |
| 170.6 |
| 163.5 |
| 169.3 |
| 160.6 |
| 180.6 |
| 176.8 |
| 171.7 |
| 173.5 |
| 177.2 |
| 250.1 |
| 252.1 |
| 228.4 |
| 224.5 |
| 221.8 |
| 204.7 |
| 203.1 |
| 199.7 |
| 199.4 |
| 183.3 |
| 167.2 |
| 160.5 |
| 177.6 |
| 176.3 |
| 168.2 |
| 174.0 |
| 165.4 |
| 185.4 |
| 181.6 |
| 176.5 |
| 178.3 |
| 181.9 |
| 3.4 |
| (23.1) |
| (2.0) |
| 6.5 |
| 6.0 |
| 140.0 |
| 145.1 |
| 150.8 |
| 144.8 |
| 162.7 |
| 168.3 |
| 171.4 |
| 149.1 |
| 150.5 |
| 167.7 |
| 184.4 |
| 183.1 |
| 179.2 |
| 190.8 |
| 193.4 |
| 190.6 |
| 186.9 |
| 32.6 |
| 39.0 |
| 27.9 |
| 39.8 |
| 30.7 |
| 89.0 |
| 92.5 |
| 30.7 |
| 33.0 |
| 20.8 |
| 32.5 |
| 27.5 |
| 49.6 |
| 62.4 |
| 43.4 |
| 54.0 |
| 50.5 |
| 54.1 |
| 68.3 |
| 67.3 |
| 53.2 |
| 59.0 |
| 242.2 |
| 246.7 |
| 223.0 |
| 219.1 |
| 216.3 |
| 199.5 |
| 197.9 |
| 194.5 |
| 194.3 |
| 178.0 |
| 161.8 |
| 158.8 |
| 172.1 |
| 170.6 |
| 163.5 |
| 169.3 |
| 160.6 |
| 180.6 |
| 176.8 |
| 171.7 |
| 173.5 |
| 177.2 |
| 246.9 |
| 240.0 |
| 244.4 |
| 220.7 |
| 216.9 |
| 214.1 |
| 197.3 |
| 195.6 |
| 192.2 |
| 192.1 |
| 175.7 |
| 159.6 |
| 156.5 |
| 169.9 |
| 168.4 |
| 161.3 |
| 167.1 |
| 158.4 |
| 178.4 |
| 174.5 |
| 169.5 |
| 171.2 |
| 174.9 |