| (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 | 3.5 | 11.0 | 13.7 | 12.3 | 8.1 | 4.0 | 1.4 | 1.4 | 2.2 | 2.9 | 2.2 | 1.1 | 1.9 | 1.6 | 2.6 | - | - | - |
| Restricted Cash | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 3.5 | 11.0 | 13.7 | 12.3 | 8.1 | 4.0 | 1.4 | 1.4 | 2.2 | 2.9 | 2.2 | 1.1 | 1.9 | 1.6 | 2.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 10.5 | 11.6 | 4.3 | 3.8 | 4.2 | 4.3 | 6.9 | 5.5 | 5.0 | 4.1 | 3.0 | 3.2 | 4.5 | 3.7 | 4.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 100.7 | 100.2 | 104.9 | 94.8 | 96.6 | 95.2 | 94.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 0.6 | 1.6 | 0.3 | 0.2 | 0.3 | 0.7 | 0.6 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.6 | 0.3 | 0.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 17.3 | 11.0 | 12.2 | 14.3 | 3.4 | 2.0 | 3.3 | 3.6 | 5.1 | 9.6 | 10.7 | 15.5 | 17.8 | 15.4 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.7 | 10.7 | 10.6 | 10.4 | 10.4 | 8.6 | 8.6 | 8.6 | 8.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 17.3 | 20.2 | 13.1 | 13.5 | 15.4 | 4.6 | 3.5 | 5.5 | 6.1 | 7.3 | 12.3 | 12.7 | 20.3 | 21.7 | 19.3 | 3.5 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 5.0 | 3.5 | 5.1 | 11.1 | 11.2 | 11.0 | 13.8 | 14.2 | 12.8 | 13.7 | 14.5 | 13.7 | 13.1 | 12.3 | 11.5 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.8 | 0.9 | 0.5 | 0.9 | 0.8 | 0.8 | 1.9 | 1.3 | 1.2 | 0.4 | 0.6 | 0.4 | 0.7 | 0.9 | 0.7 | 0.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 17.7 | 26.3 | 20.5 | 18.7 | 15.1 | 10.9 | 10.7 | 9.9 | 8.9 | 7.9 | 6.0 | 14.2 | 7.7 | 7.0 | 17.6 | 15.1 | - | - |
| 88.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 39.9 | 41.7 | 55.4 | 50.8 | 45.7 | 45.7 | - | - | 51.7 | 53.5 | 47.7 | 46.6 | 43.8 | 41.2 | 35.3 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 41.5 | 46.7 | 48.5 | 51.3 | 47.1 | 50.0 | 51.4 | 53.7 | 53.3 | 47.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 0.0 | 0.6 | 0.6 | 2.7 | - | - | - | - | - | - |
| Goodwill | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3.6 | 1.0 | 0.1 | 0.3 | 0.7 | 0.9 | 1.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.5 | 0.9 | 0.8 | 0.8 | 0.4 | 0.5 | 1.0 | 1.0 | 1.0 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 55.5 | 60.2 | 48.2 | 44.0 | 45.4 | 43.7 | 53.8 | 57.5 | 58.2 | 60.6 | 54.1 | 67.5 | 71.7 | 73.3 | 74.5 | 65.3 | - | - |
| 0.3 |
| - |
| - |
| Short Term Debt | 17.3 | 2.8 | 2.1 | 1.3 | 1.1 | 1.2 | 1.5 | 2.1 | 2.5 | 2.2 | 2.7 | 2.0 | 4.8 | 3.9 | 3.9 | 3.5 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.1 | 0.3 | 0.4 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1.5 | 1.4 | 0.8 | 0.7 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 23.4 | 10.4 | 10.8 | 5.2 | 5.9 | 12.4 | 8.2 | 9.5 | 9.0 | 8.7 | 8.7 | 16.3 | 11.8 | 9.7 | 9.9 | 7.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.2 | 1.5 | 0.0 | 0.1 | 0.4 | 0.6 | 0.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.9 | 0.0 | - | - | - | - | - |
| Deferred Tax Liabilities | 0.1 | 0.9 | 0.1 | 0.8 | 0.5 | 0.4 | 2.5 | 3.0 | 2.9 | 4.2 | 3.4 | 3.5 | 3.4 | 3.3 | 3.4 | 3.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 27.8 | 30.2 | 21.9 | 18.3 | 21.2 | 20.0 | 22.0 | 26.5 | 28.3 | 33.4 | 28.9 | 19.4 | 24.4 | 45.2 | 49.4 | 42.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4.3 | 5.8 | 3.6 | 3.0 | 1.7 | 1.5 | 8.6 | 7.9 | 6.9 | 5.0 | 4.0 | 5.5 | 6.5 | 6.8 | 6.8 | 6.3 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.4) | (0.4) | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 3.7 | 4.8 | 3.7 | 4.0 | 4.3 | 4.4 | 5.8 | 5.9 | 6.0 | 5.7 | 5.1 | 4.7 | 4.4 | 4.9 | 5.0 | 3.5 | - | - |
| Total Stockholders Equity | 24.0 | 25.2 | 22.6 | 21.6 | 19.9 | 19.3 | 26.0 | 25.1 | 23.9 | 21.5 | 20.1 | 21.4 | 19.6 | 19.9 | 20.2 | 19.6 | 22.8 | 22.9 |
| Total Equity | 27.7 | 30.0 | 26.3 | 25.6 | 24.2 | 23.7 | 31.8 | 31.0 | 29.9 | 27.2 | 25.2 | 26.2 | 24.1 | 24.8 | 25.2 | 23.0 | 22.8 | 22.9 |
| - |
| - |
| Net debt | 13.8 | 9.2 | (0.6) | 1.1 | 7.3 | 0.6 | 2.1 | 4.0 | 3.9 | 4.4 | 10.1 | 11.7 | 18.4 | 20.1 | 16.7 | - | - | - |
| Working Capital | (5.7) | 15.9 | 9.7 | 13.5 | 9.2 | (1.5) | 2.5 | 0.5 | (0.1) | (0.8) | (2.7) | (2.0) | (4.1) | (2.7) | 7.7 | 7.6 | - | - |
| Book Value | 24.0 | 25.2 | 22.6 | 21.6 | 19.9 | 19.3 | 26.0 | 25.1 | 23.9 | 21.5 | 20.1 | 21.4 | 19.6 | 19.9 | 20.2 | 19.6 | 22.8 | 22.9 |
| Tangible Book Value | 22.7 | 23.8 | 21.3 | 20.3 | 18.6 | 17.9 | 26.0 | - | - | - | - | - | - | - | - | - | - | - |
| 11.8 |
| 8.3 |
| 8.1 |
| 7.1 |
| 8.3 |
| 4.9 |
| 4.0 |
| 3.6 |
| 4.0 |
| 2.7 |
| 1.4 |
| 1.3 |
| 1.9 |
| 2.0 |
| 1.4 |
| 1.8 |
| 3.5 |
| 2.8 |
| 2.2 |
| 1.3 |
| 2.6 |
| 2.4 |
| 2.9 |
| 1.8 |
| 1.8 |
| Restricted Cash | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1.7 | 2.9 | 0.0 | 3.1 | 2.1 | 1.8 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5.0 | 3.5 | 5.1 | 11.1 | 11.2 | 11.0 | 13.8 | 14.2 | 12.8 | 13.7 | 14.5 | 13.7 | 13.1 | 12.3 | 11.5 | 11.8 | 8.3 | 8.1 | 7.1 | 8.3 | 4.9 | 4.0 | 3.6 | 4.0 | 2.7 | 1.4 | 1.3 | 1.9 | 2.0 | 1.4 | 1.8 | 3.5 | 2.8 | 2.2 | 1.3 | 2.6 | 2.4 | 2.9 | 1.8 | 1.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 10.6 | 10.5 | 11.8 | 9.6 | 8.7 | 11.6 | 8.6 | 8.6 | 6.4 | 4.3 | 4.0 | 4.7 | 4.4 | 3.8 | 3.6 | 3.4 | 4.8 | 4.2 | 4.1 | 3.6 | 4.8 | 4.3 | 5.2 | 5.5 | 6.0 | 6.9 | 6.5 | 6.6 | 5.9 | 5.5 | 5.4 | 5.0 | 5.6 | 5.0 | 5.3 | 4.9 | 4.9 | 4.1 | 4.3 | 3.8 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.8 | 0.8 | 0.6 | 0.7 | 0.8 | 0.9 | 0.8 | 0.6 | 0.5 | 0.5 | 0.2 | 0.6 | 0.8 | 0.9 | 0.2 | 0.4 | 0.7 | 0.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 18.3 | 17.7 | 20.6 | 24.4 | 23.7 | 26.3 | 25.7 | 25.6 | 21.4 | 20.5 | 20.4 | 20.1 | 19.6 | 18.7 | 16.8 | 16.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 72.3 | 76.2 | 93.7 | 99.1 | 98.3 | 96.9 | 96.8 | 95.5 | 95.1 | 100.7 | 98.5 | 98.1 | 100.6 | 100.2 | 100.1 | 101.6 | 106.0 | 104.9 | 103.8 | 102.7 |
| Accumulated Depreciation | 41.2 | 39.9 | 42.2 | 40.8 | 43.2 | 41.7 | 45.9 | 48.8 | 52.3 | 55.4 | 54.4 | 53.4 | 52.1 | 50.8 | 49.5 | 48.2 | 47.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | ||||||||||||||||||||||
| Intangible Assets | 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 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3.6 | 3.6 | 3.8 | 3.0 | 3.1 | 1.0 | 1.0 | 0.6 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.5 | 0.4 | 0.4 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 54.7 | 55.5 | 59.6 | 63.5 | 63.3 | 60.2 | 63.3 | 60.8 | 50.1 | 48.2 | 47.4 | 44.5 | 43.5 | 44.0 | 43.4 | 44.5 | 44.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.1 | 0.6 | 1.1 | 0.8 | 1.2 | 1.6 | 1.8 | 0.9 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.4 | 0.3 | 0.3 | 0.6 | 0.9 | 0.7 | 0.9 | 1.1 | 0.9 | 0.6 | 1.1 | 0.4 | 0.4 | 0.4 | 0.6 | 0.4 | 0.7 | 0.4 | 0.3 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 |
| Short Term Debt | 16.8 | 17.3 | 18.2 | 9.9 | 3.1 | 2.8 | 3.6 | 3.0 | 2.7 | 2.1 | 1.5 | 1.3 | 1.3 | 1.3 | 1.3 | 1.6 | 1.6 | 1.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.5 | 0.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Accrued Expenses | 1.3 | 1.5 | 0.6 | 1.0 | 0.9 | 1.4 | 1.2 | 0.9 | 0.7 | 0.8 | 0.8 | 0.8 | 0.5 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | 7.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 23.7 | 23.4 | 25.8 | 20.9 | 12.7 | 10.4 | 17.6 | 13.3 | 10.8 | 10.8 | 10.0 | 6.8 | 5.3 | 5.2 | 4.3 | 4.6 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 16.8 | - | 0.0 | 9.2 | 16.8 | 17.3 | 10.8 | 12.1 | 12.9 | 11.0 | 10.5 | 11.1 | 11.5 | 12.2 | 12.6 | 13.5 | 13.7 | 14.3 | 14.7 | 15.1 | 11.8 | 3.4 | 3.7 | 4.0 | 2.9 | 2.0 | 2.2 | 2.5 | 2.9 | 3.3 | 2.1 | 2.6 | 3.1 | 3.6 | 4.2 | - | - | 5.1 | - | - |
| Operating Lease Liabilities Non-Current | 4.2 | 4.2 | 4.3 | 3.6 | 3.7 | 1.5 | 1.5 | 1.6 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.1 | 0.1 | 0.9 | 0.9 | 0.9 | 0.9 | 1.6 | 1.5 | 0.1 | 0.1 | 0.8 | 0.8 | 0.9 | 0.8 | 0.9 | 0.8 | 0.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 28.0 | 27.8 | 31.0 | 34.6 | 34.1 | 30.2 | 31.4 | 28.5 | 23.7 | 21.9 | 21.4 | 18.7 | 17.7 | 18.3 | 18.0 | 19.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | - | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.6 | 10.4 | 10.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3.7 | 4.3 | 4.9 | 4.9 | 5.2 | 5.8 | 7.1 | 7.4 | 3.7 | 3.6 | 3.2 | 3.1 | 3.2 | 3.0 | 2.8 | 2.5 | 2.0 | 1.7 | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 3.2 | 3.7 | 4.0 | 4.4 | 4.6 | 4.8 | 5.4 | 5.8 | 3.5 | 3.7 | 3.9 | 3.8 | 3.9 | 4.0 | 4.2 | 4.5 | 4.5 | 4.3 | ||||||||||||||||||||||
| Total Stockholders Equity | 23.5 | 24.0 | 24.6 | 24.5 | 24.6 | 25.2 | 26.4 | 26.5 | 22.8 | 22.6 | 22.1 | 21.9 | 21.9 | 21.6 | 21.2 | 20.8 | 20.2 | |||||||||||||||||||||||
| Total Equity | 26.7 | 27.7 | 28.6 | 28.8 | 29.2 | 30.0 | 31.8 | 32.4 | 26.4 | 26.3 | 26.0 | 25.7 | 25.8 | 25.6 | 25.4 | 25.3 | 24.7 | 24.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 33.7 | 17.3 | 18.2 | 19.1 | 19.9 | 20.2 | 14.4 | 15.1 | 15.6 | 13.1 | 11.9 | 12.3 | 12.8 | 13.5 | 13.9 | 15.1 | 15.4 | 15.4 | 15.8 | 16.0 | 12.6 | 4.6 | 4.9 | 5.3 | 4.4 | 3.5 | 3.9 | 4.5 | 4.9 | 5.5 | 4.2 | 4.8 | 5.6 | 6.1 | 6.7 | 2.3 | 2.2 | 7.3 | 1.9 | 2.6 |
| Net debt | 28.7 | 13.8 | 13.1 | 8.0 | 8.7 | 9.2 | 0.5 | 0.8 | 2.8 | (0.6) | (2.6) | (1.3) | (0.3) | 1.1 | 2.3 | 3.3 | 7.1 | 7.3 | 8.8 | |||||||||||||||||||||
| Working Capital | (5.4) | (5.7) | (5.2) | 3.6 | 11.0 | 15.9 | 8.2 | 12.3 | 10.6 | 9.7 | 10.3 | 13.3 | 14.3 | 13.5 | 12.6 | 12.2 | 10.4 | 9.2 | ||||||||||||||||||||||
| Book Value | 23.5 | 24.0 | 24.6 | 24.5 | 24.6 | 25.2 | 26.4 | 26.5 | 22.8 | 22.6 | 22.1 | 21.9 | 21.9 | 21.6 | 21.2 | 20.8 | 20.2 | 19.9 | ||||||||||||||||||||||
| Tangible Book Value | 22.2 | 22.7 | 23.2 | 23.1 | 23.3 | 23.8 | 25.1 | 25.2 | 21.5 | 21.3 | 20.8 | 20.6 | 20.6 | 20.3 | 19.9 | 19.5 | 18.9 | |||||||||||||||||||||||
| 1.8 |
| 0.8 |
| 1.4 |
| 2.0 |
| 1.3 |
| 0.8 |
| 1.4 |
| 1.9 |
| 1.8 |
| 0.6 |
| 1.0 |
| 1.3 |
| 1.6 |
| 0.6 |
| 1.0 |
| 1.2 |
| 1.9 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 15.1 |
| 13.8 |
| 13.4 |
| 11.4 |
| 10.9 |
| 11.0 |
| 10.8 |
| 10.6 |
| 10.7 |
| 10.2 |
| 9.9 |
| 9.6 |
| 9.9 |
| 9.5 |
| 9.8 |
| 9.9 |
| 8.9 |
| 9.1 |
| 8.8 |
| 8.8 |
| 8.4 |
| 7.3 |
| 6.5 |
| 45.7 |
| 44.6 |
| 43.2 |
| 41.9 |
| 45.7 |
| 54.9 |
| 58.8 |
| 57.1 |
| 55.5 |
| 53.8 |
| 52.0 |
| 50.0 |
| 54.0 |
| 52.3 |
| 50.6 |
| 53.3 |
| 51.7 |
| 50.1 |
| 52.3 |
| 55.2 |
| 53.5 |
| 52.2 |
| 50.9 |
| - |
| - |
| - |
| 30.3 |
| 30.4 |
| 38.8 |
| 40.3 |
| 41.2 |
| 41.5 |
| 43.0 |
| 43.5 |
| 45.1 |
| 46.7 |
| 46.1 |
| 47.5 |
| 47.3 |
| 48.5 |
| 50.1 |
| 49.3 |
| 50.8 |
| 51.3 |
| 51.6 |
| 51.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| 0.6 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.4 |
| 44.1 |
| 45.0 |
| 44.0 |
| 43.7 |
| 52.3 |
| 53.9 |
| 53.2 |
| 53.8 |
| 55.3 |
| 55.6 |
| 56.9 |
| 57.5 |
| 56.5 |
| 58.1 |
| 58.0 |
| 58.2 |
| 60.0 |
| 59.0 |
| 60.4 |
| 60.6 |
| 59.9 |
| 59.3 |
| 1.1 |
| 0.9 |
| 0.8 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.5 |
| 1.5 |
| 1.7 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.3 |
| 2.2 |
| 2.2 |
| 1.9 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 5.9 |
| 4.6 |
| 5.2 |
| 7.3 |
| 12.4 |
| 8.0 |
| 8.7 |
| 7.8 |
| 8.2 |
| 8.8 |
| 8.6 |
| 8.8 |
| 9.5 |
| 8.8 |
| 8.8 |
| 9.5 |
| 9.0 |
| 8.8 |
| 8.4 |
| 8.4 |
| 8.7 |
| 9.3 |
| 9.6 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.7 |
| 3.0 |
| 3.1 |
| 3.0 |
| 2.8 |
| 2.8 |
| 3.0 |
| 2.9 |
| 4.7 |
| 4.5 |
| 4.4 |
| 4.2 |
| 3.8 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 21.2 |
| 20.2 |
| 21.3 |
| 20.2 |
| 20.0 |
| 21.6 |
| 22.9 |
| 21.7 |
| 22.0 |
| 23.8 |
| 23.8 |
| 25.4 |
| 26.5 |
| 25.4 |
| 27.0 |
| 27.4 |
| 28.3 |
| 31.8 |
| 30.9 |
| 32.7 |
| 33.4 |
| 33.7 |
| 33.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.5 |
| 7.7 |
| 7.9 |
| 8.4 |
| 8.6 |
| 8.4 |
| 8.2 |
| 8.2 |
| 7.9 |
| 7.7 |
| 7.6 |
| 7.3 |
| 6.9 |
| 5.5 |
| 5.4 |
| 5.2 |
| 5.0 |
| 4.5 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.3 |
| 4.4 |
| 4.4 |
| 5.3 |
| 5.4 |
| 5.5 |
| 5.8 |
| 5.6 |
| 6.2 |
| 6.1 |
| 5.9 |
| 6.2 |
| 6.4 |
| 6.3 |
| 6.0 |
| 5.9 |
| 6.0 |
| 5.8 |
| 5.7 |
| 5.4 |
| 5.3 |
| 19.9 |
| 19.6 |
| 19.4 |
| 19.4 |
| 19.3 |
| 25.4 |
| 25.5 |
| 26.0 |
| 26.0 |
| 25.8 |
| 25.5 |
| 25.4 |
| 25.1 |
| 24.9 |
| 24.6 |
| 24.3 |
| 23.9 |
| 22.3 |
| 22.1 |
| 22.0 |
| 21.5 |
| 20.8 |
| 20.4 |
| 24.0 |
| 23.7 |
| 23.8 |
| 23.7 |
| 30.7 |
| 31.0 |
| 31.5 |
| 31.8 |
| 31.4 |
| 31.8 |
| 31.5 |
| 31.0 |
| 31.0 |
| 31.1 |
| 30.6 |
| 29.9 |
| 28.2 |
| 28.1 |
| 27.8 |
| 27.2 |
| 26.2 |
| 25.7 |
| 7.7 |
| 7.7 |
| 0.6 |
| 1.3 |
| 1.2 |
| 1.7 |
| 2.1 |
| 2.6 |
| 2.6 |
| 2.9 |
| 4.0 |
| 2.4 |
| 1.3 |
| 2.8 |
| 3.9 |
| 5.4 |
| (0.3) |
| (0.2) |
| 4.4 |
| 0.0 |
| 0.8 |
| 9.2 |
| 8.3 |
| 4.2 |
| (1.5) |
| 2.9 |
| 2.1 |
| 2.8 |
| 2.5 |
| 1.5 |
| 1.3 |
| 0.9 |
| 0.5 |
| 0.8 |
| 1.0 |
| 0.5 |
| (0.1) |
| 0.3 |
| 0.4 |
| 0.3 |
| (0.3) |
| (2.1) |
| (3.1) |
| 19.6 |
| 19.4 |
| 19.4 |
| 19.3 |
| 25.4 |
| 25.5 |
| 26.0 |
| 26.0 |
| 25.8 |
| 25.5 |
| 25.4 |
| 25.1 |
| 24.9 |
| 24.6 |
| 24.3 |
| 23.9 |
| 22.3 |
| 22.1 |
| 22.0 |
| 21.5 |
| 20.8 |
| 20.4 |
| 18.6 |
| 18.2 |
| 18.1 |
| 18.1 |
| 17.9 |
| 24.1 |
| 24.2 |
| - |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |