| (in millions of USD) | FY2026 | 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 | 140.7 | 79.5 | 90.5 | 23.4 | 40.6 | 67.8 | 24.7 | 77.5 | 34.1 | 26.8 | 39.3 | 20.5 | 43.1 | 39.2 | 46.3 | 123.8 | 87.6 | ||
| Restricted Cash | 3.5 | 1.6 | 0.5 | 1.7 | 2.8 | 2.2 | 0.5 | - | 0.0 | 0.8 | 0.5 | 2.8 | 2.9 | 6.1 | 12.1 | 5.6 | 5.7 | - | |
| Short Term Investments | - | - | - | - | 0.0 | 5.1 | 30.1 | - | - | - | - | - | - | - | 5.3 | 116.1 | 54.5 | ||
| Cash And Short Term Investments | 140.7 | 79.5 | 90.5 | 23.4 | 40.6 | 73.0 | 54.8 | 77.5 | 34.1 | 26.8 | 39.3 | 20.5 | 43.1 | 39.2 | 51.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 69.4 | 46.2 | 26.3 | 30.7 | 20.3 | 13.3 | 17.0 | 7.9 | 7.4 | 8.0 | 19.3 | 9.9 | 7.6 | 18.9 | 19.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 103.7 | 71.2 | 41.9 | 37.0 | 23.7 | 13.3 | 19.0 | 12.1 | 19.8 | 17.5 | 18.5 | 20.6 | 20.7 | 33.5 | 29.3 | 25.8 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 51.4 | 48.6 | 49.5 | 76.7 | 115.9 | 117.3 | 125.5 | 128.5 | 130.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 13.0 | 6.7 | 4.5 | 13.9 | 13.2 | 5.4 | 10.0 | 2.9 | 3.1 | 3.2 | 5.8 | 7.1 | 1.7 | 7.1 | 8.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.5 | 0.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | 0.0 | 0.0 | 0.1 | 0.2 | 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 | 140.7 | 141.1 | 212.9 | 207.9 | 79.5 | 75.2 | 72.1 | 93.5 | 90.5 | 24.0 | 22.8 | 22.0 | 23.4 | 23.7 | 27.8 | |||||||||||||||||||||||||
| 70.7 |
| 67.8 |
| - |
| - |
| - |
| 239.9 |
| 142.1 |
| 70.7 |
| 67.8 |
| 15.3 |
| 57.3 |
| - |
| - |
| 35.9 |
| - |
| - |
| Prepaid Expenses | 14.4 | 8.1 | 7.3 | 13.4 | 7.1 | 3.5 | 3.0 | 3.1 | 2.9 | 2.7 | 5.8 | 10.8 | 9.0 | 22.5 | 31.4 | 32.8 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 331.7 | 206.5 | 166.5 | 106.2 | 94.3 | 105.2 | 94.3 | 103.4 | 67.2 | 55.7 | 83.3 | 64.6 | 83.3 | 120.2 | 143.6 | 319.8 | 263.0 | - | - |
| 136.9 |
| 130.8 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 42.4 | 40.1 | 40.6 | 64.2 | 72.4 | 67.5 | 69.4 | 64.0 | 56.2 | 46.0 | 34.3 | - | - | - |
| Property,Plant & Equipment Net | 89.8 | 38.6 | 10.9 | 12.3 | 13.7 | 9.0 | 8.6 | 9.0 | 12.5 | 43.4 | 49.8 | 56.1 | 64.6 | 74.6 | 90.8 | 96.5 | 64.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | 5.0 | - | - | - | - | - | - | - | - | - | 7.3 | - | - |
| Equity Method Investments | 1.3 | 1.1 | 0.0 | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 175.4 | 48.2 | 43.5 | 43.5 | 43.5 | 34.6 | 1.7 | 1.7 | 1.7 | 0.0 | - | - | - | - | - | - | 36.7 | 26.2 | - |
| Intangible Assets | 13.5 | 5.9 | 6.4 | 8.5 | 11.3 | 9.2 | 3.6 | 2.9 | 3.2 | 0.3 | 0.9 | 1.4 | 2.0 | 2.7 | 3.8 | 7.1 | 7.8 | - | - |
| Operating Lease Right Of Use Assets | 3.9 | 3.8 | 2.6 | 2.9 | 3.5 | 3.7 | 3.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 119.5 | 1.2 | 1.1 | 1.1 | 1.2 | 1.2 | 1.6 | 1.4 | 0.5 | 0.4 | 0.1 | 7.8 | 7.7 | - | - | - | - | - | - |
| Other Non-Current Assets | 1.0 | 1.0 | 0.6 | 0.5 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 2.8 | 7.5 | 9.0 | 11.2 | 12.0 | 18.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 739.5 | 310.5 | 232.8 | 175.6 | 173.9 | 168.9 | 124.1 | 119.3 | 88.2 | 100.2 | 135.3 | 133.8 | 168.5 | 216.8 | 255.1 | 441.2 | 400.2 | - | - |
| 40.1 |
| - |
| - |
| - |
| Short Term Debt | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 77.9 | 66.8 | 50.7 | 43.6 | 22.8 | 13.3 | 18.4 | 7.6 | 13.5 | 14.3 | 12.0 | 11.0 | 9.5 | 29.8 | 19.7 | 10.3 | 20.0 | - | - |
| Operating Lease Liabilities Current | 1.2 | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 15.5 | 13.4 | 10.3 | 5.4 | 4.6 | 7.0 | 5.7 | 5.4 | 3.6 | 5.0 | 7.5 | 6.0 | 6.1 | 5.5 | 8.4 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 138.5 | 99.8 | 78.8 | 84.1 | 54.0 | 40.7 | 41.0 | 28.4 | 27.3 | 32.2 | 41.0 | 47.2 | 47.8 | 79.8 | 86.3 | 145.2 | 104.8 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2.8 | 2.7 | 2.0 | 2.2 | 2.9 | 3.2 | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 15.4 | 9.3 | 7.1 | 7.2 | 7.2 | 8.0 | 7.7 | 8.0 | 8.5 | 7.6 | 9.3 | 2.8 | 1.0 | 1.3 | 1.6 | 2.2 | 13.3 | - | - |
| Deferred Tax Liabilities | 0.0 | 1.6 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 1.7 | 0.1 | 0.1 | 0.1 | - | - | - | 0.2 | 0.5 | 0.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 1.1 | 1.3 | 2.1 | 0.5 | 0.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 184.0 | 113.4 | 88.2 | 93.8 | 64.5 | 52.3 | 51.9 | 38.1 | 35.9 | 40.0 | 51.8 | 53.9 | 56.3 | 91.6 | 90.2 | 148.4 | 119.2 | - | - |
| 0.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 966.4 | 923.8 | 896.6 | 885.7 | 698.4 | - | - |
| Retained Earnings | (926.8) | (1,060.6) | (1,066.7) | (1,055.5) | (1,020.5) | (1,001.3) | (978.6) | (961.5) | (988.3) | (955.6) | (928.2) | (905.0) | (856.4) | (800.1) | (734.0) | (597.2) | (410.9) | - | - |
| Accumulated Other Comprehensive Income | 4.1 | 1.6 | 1.6 | 1.6 | (0.3) | (0.3) | (0.2) | (0.0) | 0.9 | (0.5) | 0.7 | (0.3) | 1.8 | 1.1 | 2.0 | 3.8 | (7.0) | - | - |
| Treasury Stock | 3.8 | 3.8 | 3.6 | - | 3.6 | 3.6 | 2.7 | 2.1 | 1.6 | 1.4 | 0.9 | 0.8 | 0.4 | 0.3 | 0.3 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 555.4 | 197.1 | 144.6 | 81.8 | 109.4 | 116.6 | 72.2 | 81.2 | 52.2 | 60.2 | 83.5 | 79.9 | 112.3 | 125.1 | 164.9 | 292.9 | 281.0 | 221.9 | 208.5 |
| Total Equity | 555.4 | 197.1 | 144.6 | 81.8 | 109.4 | 116.6 | 72.2 | 81.2 | 52.2 | 60.2 | 83.5 | 79.9 | 112.3 | 125.1 | 164.9 | 292.9 | 281.0 | 221.9 | 208.5 |
| - |
| - |
| - |
| Net debt | - | (79.5) | (90.5) | (23.3) | (40.4) | (73.0) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 193.2 | 106.8 | 87.7 | 22.1 | 40.4 | 64.5 | 53.3 | 75.0 | 39.9 | 23.5 | 42.3 | 17.3 | 35.5 | 40.4 | 57.2 | 174.6 | 158.2 | - | - |
| Book Value | 555.4 | 197.1 | 144.6 | 81.8 | 109.4 | 116.6 | 72.2 | 81.2 | 52.2 | 60.2 | 83.5 | 79.9 | 112.3 | 125.1 | 164.9 | 292.9 | 281.0 | 221.9 | 208.5 |
| Tangible Book Value | 366.5 | 143.0 | 94.7 | 29.8 | 54.6 | 72.8 | 67.0 | 76.6 | 47.3 | 59.9 | 82.7 | 78.5 | 110.3 | 122.4 | 161.1 | 285.8 | 236.5 | 195.6 | - |
| 33.4 |
| 40.6 |
| 43.9 |
| 48.5 |
| 50.1 |
| 67.8 |
| 67.9 |
| 41.2 |
| 20.7 |
| 24.7 |
| 25.5 |
| 52.8 |
| 74.0 |
| 77.5 |
| 80.0 |
| 56.2 |
| 26.8 |
| 34.1 |
| 22.1 |
| 30.3 |
| 37.5 |
| 26.8 |
| 25.1 |
| 25.3 |
| 35.2 |
| Restricted Cash | 3.5 | 2.8 | 2.9 | 1.3 | 1.6 | 1.3 | 1.2 | 0.5 | 0.5 | 0.7 | 0.5 | 0.5 | 1.7 | 6.6 | 3.6 | 3.8 | 2.8 | 2.7 | 2.3 | 2.3 | 2.2 | 0.6 | 0.5 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.8 | 0.8 | 0.5 | 0.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 5.2 | 5.1 | 10.2 | 10.2 | 30.3 | 30.1 | 25.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 140.7 | 141.1 | 212.9 | 207.9 | 79.5 | 75.2 | 72.1 | 93.5 | 90.5 | 24.0 | 22.8 | 22.0 | 23.4 | 23.7 | 27.8 | 33.4 | 40.6 | 43.9 | 48.5 | 55.2 | 73.0 | 78.1 | 51.4 | 51.0 | 54.8 | 50.5 | 52.8 | 74.0 | 77.5 | 80.0 | 56.2 | 26.8 | 34.1 | 22.1 | 30.3 | 37.5 | 26.8 | 25.1 | 25.3 | 35.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 69.4 | 62.6 | 62.6 | 54.7 | 46.2 | 44.1 | 40.1 | 23.5 | 26.3 | 24.7 | 27.5 | 30.1 | 30.7 | 17.6 | 20.4 | 21.7 | 20.3 | 21.0 | 25.2 | 23.9 | 13.3 | 12.1 | 16.8 | 8.2 | 17.0 | 16.5 | 10.1 | 10.7 | 7.9 | 8.1 | 7.6 | 11.5 | 7.4 | 12.1 | 8.2 | 7.8 | 8.0 | 15.9 | 12.1 | 7.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 103.7 | 105.4 | 75.5 | 71.6 | 71.2 | 74.6 | 70.9 | 45.1 | 41.9 | 44.2 | 47.8 | 42.9 | 37.0 | 38.7 | 36.3 | 32.9 | 23.7 | 20.9 | 21.6 | 22.2 | 13.3 | 14.2 | 14.2 | 17.1 | 19.0 | 18.6 | 15.5 | 11.9 | 12.1 | 14.0 | 16.2 | 18.4 | 19.8 | 17.1 | 16.0 | 15.6 | 17.5 | 19.4 | 26.4 | 28.9 |
| Prepaid Expenses | 14.4 | 13.2 | 11.8 | 13.3 | 8.1 | 10.2 | 10.8 | 10.4 | 7.3 | 6.6 | 5.4 | 6.7 | 13.4 | 7.5 | 6.9 | 6.4 | 7.1 | 6.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 331.7 | 325.0 | 342.9 | 348.9 | 206.5 | 205.4 | 195.1 | 173.0 | 166.5 | 100.2 | 104.1 | 102.2 | 106.2 | 94.2 | 95.0 | 98.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 51.4 | 50.2 | 49.3 | 48.6 | 51.8 | 50.6 | 50.4 | 49.5 | 49.6 | 49.5 | 76.5 | 76.7 | 114.5 | 115.7 | 115.1 | 115.9 | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 89.8 | 87.5 | 39.0 | 38.5 | 38.6 | 38.4 | 38.8 | 10.5 | 10.9 | 11.2 | 11.6 | 11.9 | 12.3 | 12.6 | 12.8 | 13.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 1.3 | 1.6 | 1.5 | 1.4 | 1.1 | 1.4 | 1.2 | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 175.4 | 166.4 | 48.2 | 48.2 | 48.2 | 49.0 | 49.0 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | 43.5 | ||||||||||||||||||||||
| Intangible Assets | 13.5 | 13.9 | 5.2 | 5.6 | 5.9 | 6.6 | 7.3 | 6.0 | 6.4 | 6.9 | 7.4 | 8.0 | 8.5 | 9.2 | 9.9 | 10.6 | 11.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3.9 | 3.7 | 3.8 | 4.0 | 3.8 | 4.1 | 4.1 | 4.1 | 2.6 | 2.4 | 2.5 | 2.7 | 2.9 | 3.1 | 3.3 | 3.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 119.5 | 117.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.1 | 1.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 1.0 | 1.0 | 0.8 | 0.8 | 1.0 | 0.8 | 0.7 | 0.4 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 739.5 | 719.5 | 445.6 | 452.8 | 310.5 | 310.3 | 298.4 | 240.1 | 232.8 | 166.3 | 171.3 | 170.6 | 175.6 | 165.1 | 171.7 | 176.5 | 173.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 13.0 | 16.2 | 7.4 | 11.9 | 6.7 | 4.1 | 3.8 | 3.8 | 4.5 | 5.9 | 11.4 | 10.9 | 13.9 | 13.5 | 18.2 | 19.2 | 13.2 | 10.4 | 14.9 | 13.2 | 5.4 | 3.7 | 7.7 | 3.5 | 10.0 | 7.3 | 6.2 | 4.1 | 2.9 | 2.9 | 3.9 | 3.9 | 3.1 | 5.6 | 4.1 | 1.8 | 3.2 | 6.6 | 6.3 | 7.7 |
| Short Term Debt | - | 1.6 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 77.9 | 72.7 | 52.2 | 66.1 | 66.8 | 74.3 | 69.4 | 56.0 | 50.7 | 52.6 | 52.1 | 50.9 | 43.6 | 34.2 | 28.8 | 27.0 | 22.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.2 | 1.1 | 1.0 | 0.9 | 0.7 | - | 0.7 | 0.9 | 0.7 | - | - | - | - | 0.8 | 0.8 | 0.8 | ||||||||||||||||||||||||
| Accrued Expenses | 15.5 | 12.8 | 9.9 | 9.3 | 13.4 | 10.7 | 8.3 | 5.1 | 10.3 | 7.4 | 6.0 | 4.4 | 5.4 | 4.3 | 5.6 | 5.4 | 4.6 | 3.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 138.5 | 122.0 | 87.8 | 105.3 | 99.8 | 104.4 | 95.1 | 86.2 | 78.8 | 77.6 | 85.3 | 83.1 | 84.1 | 68.1 | 66.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | 6.1 | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.8 | 2.6 | 2.7 | 2.9 | 2.7 | - | 2.7 | 3.4 | 2.0 | - | - | - | - | 2.4 | 2.6 | 2.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 15.4 | 16.7 | 11.2 | 9.8 | 9.3 | 9.0 | 11.9 | 6.9 | 7.1 | 7.1 | 7.0 | 7.2 | 7.2 | 7.2 | 6.6 | 6.7 | 7.2 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.0 | 0.0 | 1.7 | 1.6 | 1.6 | 1.4 | 1.6 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.6 | 0.6 | 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 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 184.0 | 182.7 | 103.4 | 119.7 | 113.4 | 117.6 | 111.4 | 96.8 | 88.2 | 86.8 | 94.4 | 92.7 | 93.8 | 77.9 | 76.4 | 74.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 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 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (926.8) | (931.3) | (1,049.2) | (1,053.9) | (1,060.6) | (1,061.8) | (1,064.3) | (1,069.2) | (1,066.7) | (1,065.1) | (1,063.4) | (1,060.9) | (1,055.5) | (1,048.7) | (1,039.1) | (1,029.2) | (1,020.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 4.1 | (4.3) | 1.4 | 1.4 | 1.6 | 1.7 | 1.5 | 1.6 | 1.6 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.8 | (0.2) | ||||||||||||||||||||||||
| Treasury Stock | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 555.4 | 536.8 | 342.2 | 333.1 | 197.1 | 192.7 | 187.0 | 143.3 | 144.6 | 79.5 | 76.9 | 77.9 | 81.8 | 87.2 | 95.4 | 101.9 | 109.4 | |||||||||||||||||||||||
| Total Equity | 555.4 | 536.8 | 342.2 | 333.1 | 197.1 | 192.7 | 187.0 | 143.3 | 144.6 | 79.5 | 76.9 | 77.9 | 81.8 | 87.2 | 95.4 | 101.9 | 109.4 | 113.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | 7.7 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | (133.3) | - | - | (79.5) | (75.2) | (72.1) | (93.4) | (90.5) | (23.9) | (22.8) | (21.9) | (23.3) | (23.6) | (27.7) | (33.2) | (40.4) | (43.7) | ||||||||||||||||||||||
| Working Capital | 193.2 | 203.0 | 255.1 | 243.5 | 106.8 | 101.0 | 100.0 | 86.8 | 87.7 | 22.6 | 18.8 | 19.0 | 22.1 | 26.1 | 28.1 | 33.5 | 40.4 | 43.1 | ||||||||||||||||||||||
| Book Value | 555.4 | 536.8 | 342.2 | 333.1 | 197.1 | 192.7 | 187.0 | 143.3 | 144.6 | 79.5 | 76.9 | 77.9 | 81.8 | 87.2 | 95.4 | 101.9 | 109.4 | 113.0 | ||||||||||||||||||||||
| Tangible Book Value | 366.5 | 356.6 | 288.8 | 279.4 | 143.0 | 137.1 | 130.7 | 93.9 | 94.7 | 29.1 | 26.0 | 26.5 | 29.8 | 34.5 | 42.0 | 47.8 | 54.6 | |||||||||||||||||||||||
| 4.9 |
| 5.9 |
| 3.5 |
| 4.6 |
| 3.5 |
| 3.6 |
| 3.0 |
| 3.7 |
| 5.0 |
| 4.1 |
| 3.1 |
| 4.1 |
| 3.3 |
| 4.7 |
| 2.9 |
| 2.8 |
| 3.3 |
| 3.3 |
| 2.7 |
| 3.1 |
| 2.8 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.3 |
| 94.9 |
| 102.5 |
| 109.5 |
| 105.2 |
| 109.7 |
| 86.4 |
| 80.4 |
| 94.3 |
| 89.3 |
| 83.4 |
| 100.7 |
| 103.4 |
| 109.2 |
| 86.4 |
| 64.3 |
| 67.2 |
| 54.1 |
| 57.8 |
| 64.3 |
| 55.7 |
| 64.3 |
| 67.1 |
| 75.7 |
| - |
| - |
| - |
| - |
| 41.8 |
| 42.0 |
| 41.0 |
| 40.1 |
| 43.0 |
| 42.0 |
| 41.6 |
| 40.6 |
| 39.8 |
| 39.0 |
| 65.0 |
| 64.2 |
| 77.8 |
| 79.2 |
| 75.8 |
| 72.4 |
| - |
| - |
| - |
| 13.7 |
| 14.1 |
| 14.6 |
| 15.1 |
| 9.0 |
| 9.5 |
| 8.1 |
| 8.3 |
| 8.6 |
| 8.8 |
| 8.6 |
| 8.7 |
| 9.0 |
| 9.8 |
| 10.6 |
| 11.6 |
| 12.5 |
| 36.7 |
| 36.4 |
| 39.3 |
| 43.4 |
| 45.1 |
| 46.7 |
| 48.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 5.0 |
| 10.0 |
| 10.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.5 |
| 43.5 |
| 34.6 |
| 34.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| 12.0 |
| 12.6 |
| 13.3 |
| 9.2 |
| 10.0 |
| 3.3 |
| 3.4 |
| 3.6 |
| 2.6 |
| 2.7 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.5 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.7 |
| 3.5 |
| 3.4 |
| 3.6 |
| 3.8 |
| 3.7 |
| 3.8 |
| 3.9 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.6 |
| 3.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 175.3 |
| 184.4 |
| 173.9 |
| 168.9 |
| 175.0 |
| 111.2 |
| 109.7 |
| 168.9 |
| 123.5 |
| 117.4 |
| 120.2 |
| 119.3 |
| 128.5 |
| 105.5 |
| 84.4 |
| 88.2 |
| 96.8 |
| 100.5 |
| 104.6 |
| 100.2 |
| 110.2 |
| 115.8 |
| 126.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 23.9 |
| 20.6 |
| 13.3 |
| 15.7 |
| 13.5 |
| 14.7 |
| 18.4 |
| 15.2 |
| 8.3 |
| 10.8 |
| 7.6 |
| 9.9 |
| 10.1 |
| 11.4 |
| 13.5 |
| 14.2 |
| 16.1 |
| 17.7 |
| 14.3 |
| 16.0 |
| 17.3 |
| 12.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 4.6 |
| 7.0 |
| 5.8 |
| 4.3 |
| 3.4 |
| 5.7 |
| 4.4 |
| 3.7 |
| 3.7 |
| 5.4 |
| 4.4 |
| 3.4 |
| 4.3 |
| 3.6 |
| 3.8 |
| 3.7 |
| 5.3 |
| 5.0 |
| 5.1 |
| 4.1 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.7 |
| 54.0 |
| 51.8 |
| 57.3 |
| 61.9 |
| 40.7 |
| 40.0 |
| 32.6 |
| 29.4 |
| 41.0 |
| 35.0 |
| 28.0 |
| 28.7 |
| 28.4 |
| 31.5 |
| 26.8 |
| 28.3 |
| 27.3 |
| 30.8 |
| 31.3 |
| 32.7 |
| 32.2 |
| 38.4 |
| 40.7 |
| 44.4 |
| 2.9 |
| 2.8 |
| 3.0 |
| 3.2 |
| 3.2 |
| 3.3 |
| 3.4 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.2 |
| 3.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 7.6 |
| 8.1 |
| 8.0 |
| 8.7 |
| 8.4 |
| 7.7 |
| 7.7 |
| 7.9 |
| 7.7 |
| 7.9 |
| 8.0 |
| 8.1 |
| 7.9 |
| 8.0 |
| 8.5 |
| 8.4 |
| 8.3 |
| 8.2 |
| 7.6 |
| 8.0 |
| 8.3 |
| 8.3 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.8 |
| 1.7 |
| 1.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.5 |
| 62.3 |
| 68.3 |
| 73.6 |
| 52.3 |
| 52.1 |
| 44.8 |
| 40.3 |
| 51.9 |
| 46.3 |
| 40.8 |
| 41.7 |
| 38.1 |
| 39.8 |
| 34.9 |
| 36.5 |
| 35.9 |
| 39.4 |
| 39.9 |
| 41.3 |
| 40.0 |
| 46.4 |
| 49.1 |
| 52.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,015.5) |
| (1,011.2) |
| (1,006.7) |
| (1,001.3) |
| (993.7) |
| (985.8) |
| (982.1) |
| (978.6) |
| (972.7) |
| (965.9) |
| (965.1) |
| (961.5) |
| (953.2) |
| (970.5) |
| (993.0) |
| (988.3) |
| (982.3) |
| (978.1) |
| (970.8) |
| (955.6) |
| (948.6) |
| (945.9) |
| (938.5) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.9) |
| 0.4 |
| (0.0) |
| (0.1) |
| (0.0) |
| 0.7 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.3 |
| (0.5) |
| (0.7) |
| 0.1 |
| 0.0 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.3 |
| 3.0 |
| 2.7 |
| 2.7 |
| 2.6 |
| 2.4 |
| 2.1 |
| 2.1 |
| 2.0 |
| 1.9 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.0 |
| 116.1 |
| 118.6 |
| 116.6 |
| 122.9 |
| 66.4 |
| 69.4 |
| 72.2 |
| 77.2 |
| 76.7 |
| 78.4 |
| 81.2 |
| 88.7 |
| 70.6 |
| 47.9 |
| 52.2 |
| 57.3 |
| 60.7 |
| 63.3 |
| 60.2 |
| 63.8 |
| 66.7 |
| 73.2 |
| 116.1 |
| 118.6 |
| 116.6 |
| 122.9 |
| 66.4 |
| 69.4 |
| 72.2 |
| 77.2 |
| 76.7 |
| 78.4 |
| 81.2 |
| 88.7 |
| 70.6 |
| 47.9 |
| 52.2 |
| 57.3 |
| 60.7 |
| 63.3 |
| 60.2 |
| 63.8 |
| 66.7 |
| 73.2 |
| (48.3) |
| (55.0) |
| (73.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.2 |
| 47.6 |
| 64.5 |
| 69.7 |
| 53.8 |
| 50.9 |
| 53.3 |
| 54.2 |
| 55.4 |
| 72.0 |
| 75.0 |
| 77.7 |
| 59.6 |
| 36.1 |
| 39.9 |
| 23.3 |
| 26.5 |
| 31.6 |
| 23.5 |
| 25.9 |
| 26.5 |
| 31.3 |
| 116.1 |
| 118.6 |
| 116.6 |
| 122.9 |
| 66.4 |
| 69.4 |
| 72.2 |
| 77.2 |
| 76.7 |
| 78.4 |
| 81.2 |
| 88.7 |
| 70.6 |
| 47.9 |
| 52.2 |
| 57.3 |
| 60.7 |
| 63.3 |
| 60.2 |
| 63.8 |
| 66.7 |
| 73.2 |
| 57.6 |
| 60.0 |
| 61.8 |
| 72.8 |
| 78.3 |
| 61.4 |
| 64.3 |
| 67.0 |
| 72.8 |
| 72.2 |
| 73.9 |
| 76.6 |
| 84.0 |
| 65.9 |
| 43.1 |
| 47.3 |
| 52.3 |
| 55.4 |
| 63.1 |
| 59.9 |
| 63.4 |
| 66.1 |
| 72.5 |