| (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 | 57.5 | 55.6 | 68.7 | 86.3 | 94.4 | 95.8 | 157.5 | 89.0 | 133.3 | 104.3 | 110.7 | 100.2 | 63.3 | 44.1 | 35.8 | 28.2 | 24.4 | 43.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 23.7 | 23.6 | 26.4 | 34.6 | 29.8 | 2.5 | 27.5 | 70.0 | 24.0 | 20.5 | 27.8 | 6.8 | - | - | - | - | - | |
| Cash And Short Term Investments | 81.2 | 79.2 | 95.1 | 121.0 | 124.2 | 98.3 | 184.9 | 159.0 | 157.3 | 124.8 | 138.5 | 106.9 | 63.3 | 44.1 | 35.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 23.7 | 23.6 | 26.4 | 34.6 | 29.8 | 24.1 | 23.1 | 20.8 | 23.8 | 27.6 | 21.7 | 17.2 | 18.7 | 21.5 | 17.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 18.8 | 23.8 | 24.4 | 39.8 | 36.0 | 46.2 | 22.0 | 21.3 | 22.0 | 16.0 | 14.9 | 12.4 | 11.0 | 8.3 | 7.3 | 8.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 91.8 | 85.3 | 81.4 | 94.5 | 87.2 | 85.3 | 79.3 | 78.2 | 76.4 | 79.1 | 64.6 | 53.6 | 52.4 | 52.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 6.0 | 5.6 | 6.2 | 9.1 | 7.6 | 9.0 | 3.8 | 3.1 | 6.7 | 2.3 | 8.3 | 1.2 | 2.8 | 2.3 | 4.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.0 | 9.6 | 11.2 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.6 | 11.2 | 12.8 | ||
| (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 | 41.0 | 57.5 | 58.0 | 53.2 | 53.4 | 55.6 | 62.4 | 62.8 | 68.6 | 72.9 | 70.7 | 65.1 | 79.7 | - | 87.8 | |||||||||||||||||||||||||
| - |
| 28.2 |
| 24.4 |
| 43.2 |
| 14.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.4 | 5.5 | 7.5 | 8.8 | 8.3 | 8.8 | 4.3 | 1.9 | 3.2 | 2.1 | 1.4 | 1.4 | 0.9 | 1.5 | 1.8 | 2.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 103.4 | 113.7 | 163.3 | 169.5 | 168.5 | 177.4 | 234.3 | 202.9 | 206.3 | 170.4 | 176.4 | 137.8 | 94.6 | 77.4 | 64.1 | 56.3 | - | - |
| 50.9 |
| 49.7 |
| - |
| - |
| Accumulated Depreciation | 51.4 | 46.3 | 44.0 | 46.2 | 39.6 | 34.7 | 28.5 | 24.1 | 20.2 | 26.8 | 24.5 | 22.0 | 19.5 | 17.3 | 14.4 | 12.7 | - | - |
| Property,Plant & Equipment Net | 40.3 | 39.0 | 37.4 | 48.3 | 47.6 | 50.6 | 50.8 | 54.1 | 56.2 | 52.3 | 40.1 | 31.7 | 32.9 | 35.1 | 36.5 | 37.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 8.1 | 7.1 | 7.6 | 7.3 | 7.8 | 8.4 | 7.7 | 7.9 | 8.2 | 7.2 | 7.5 | 8.3 | 9.4 | 9.1 | 8.9 | 9.1 | - | - |
| Intangible Assets | 1.7 | 2.5 | 2.6 | 74.6 | 82.4 | 91.2 | 7.6 | 9.2 | 10.6 | 10.2 | 11.7 | 14.9 | 19.0 | 20.3 | 23.1 | 25.8 | - | - |
| Operating Lease Right Of Use Assets | 25.9 | 25.7 | 27.6 | 30.7 | 21.0 | 22.6 | 22.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.3 | 1.2 | 1.5 | 1.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - |
| Other Non-Current Assets | 4.0 | 5.7 | 5.7 | 17.2 | 20.3 | 15.4 | 7.5 | 4.9 | 1.3 | 0.1 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 190.3 | 202.7 | 270.6 | 349.1 | 347.5 | 365.6 | 330.7 | 279.0 | 282.6 | 240.2 | 235.7 | 192.8 | 156.0 | 142.1 | 132.8 | 128.9 | - | - |
| 9.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 | 1.6 | 1.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 2.9 | 2.9 | 2.7 | - | - |
| Operating Lease Liabilities Current | 2.1 | 1.9 | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 8.7 | 6.8 | 7.9 | 11.3 | 9.5 | 7.3 | 5.8 | 4.4 | 6.3 | 6.5 | 4.8 | 4.8 | 5.5 | 5.8 | 5.3 | 5.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 21.9 | 23.3 | 31.1 | 27.9 | 29.8 | 36.9 | 16.3 | 11.3 | 13.1 | 8.8 | 17.3 | 6.0 | 9.3 | 14.5 | 14.5 | 19.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 24.2 | 24.0 | 25.9 | 28.8 | 19.2 | 20.9 | 21.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 2.1 | 2.2 | 5.0 | 5.4 | - | - |
| Deferred Tax Liabilities | - | - | 0.0 | 6.4 | 10.2 | 11.9 | 4.3 | 3.5 | 5.4 | 6.5 | 6.8 | 7.7 | 7.9 | 7.0 | 7.4 | 6.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.7 | 0.8 | 0.4 | 0.4 | 1.3 | 1.2 | 0.4 | 0.6 | 0.7 | 2.1 | 0.8 | 0.9 | 1.1 | 1.5 | 1.5 | 1.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 46.8 | 48.8 | 58.4 | 63.6 | 60.5 | 93.2 | 42.3 | 15.4 | 19.1 | 17.5 | 24.9 | 14.7 | 20.4 | 33.1 | 38.1 | 43.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 65.4 | 63.4 | 61.8 | - | - |
| Retained Earnings | 60.8 | 71.7 | 128.1 | 210.7 | 225.6 | 221.4 | 245.4 | 218.2 | 199.5 | 168.2 | 135.7 | 104.9 | 66.6 | 46.0 | 34.3 | 25.8 | - | - |
| Accumulated Other Comprehensive Income | (5.0) | (6.8) | (5.9) | (6.4) | (5.7) | (4.5) | (5.9) | (5.5) | (4.8) | (7.3) | (6.6) | (4.5) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 143.5 | 154.0 | 212.3 | 285.6 | 287.1 | 272.4 | 288.4 | 263.6 | 263.5 | 222.8 | 210.8 | 178.1 | 135.6 | 108.9 | 94.8 | 85.2 | 82.1 | 60.8 |
| Total Equity | 143.5 | 154.0 | 212.3 | 285.6 | 287.1 | 272.4 | 288.4 | 263.6 | 263.5 | 222.8 | 210.8 | 178.1 | 135.6 | 108.9 | 94.8 | 85.2 | 82.1 | 60.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | (34.5) | (24.6) | (15.4) | - | - |
| Working Capital | 81.5 | 90.3 | 132.3 | 141.6 | 138.7 | 140.5 | 218.0 | 191.7 | 193.3 | 161.6 | 159.2 | 131.9 | 85.3 | 62.9 | 49.6 | 37.0 | - | - |
| Book Value | 143.5 | 154.0 | 212.3 | 285.6 | 287.1 | 272.4 | 288.4 | 263.6 | 263.5 | 222.8 | 210.8 | 178.1 | 135.6 | 108.9 | 94.8 | 85.2 | 82.1 | 60.8 |
| Tangible Book Value | 133.8 | 144.4 | 202.1 | 203.6 | 196.9 | 172.8 | 273.1 | 246.6 | 244.6 | 205.3 | 191.7 | 154.9 | 107.2 | 79.5 | 62.7 | 50.3 | - | - |
| 91.4 |
| 90.3 |
| 94.4 |
| 91.0 |
| 97.2 |
| 94.6 |
| 95.8 |
| 104.2 |
| 116.7 |
| 65.8 |
| 157.5 |
| 103.4 |
| 69.4 |
| 95.5 |
| 89.0 |
| 81.8 |
| 126.0 |
| 141.8 |
| 133.3 |
| 127.0 |
| 117.9 |
| 119.4 |
| 104.3 |
| 98.0 |
| 89.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 25.8 | 23.7 | 22.2 | 24.0 | 22.0 | 23.6 | 28.4 | 33.8 | 32.1 | 36.0 | 34.7 | 36.7 | 30.6 | - | 34.2 | 32.2 | 29.3 | 29.8 | - | 0.0 | 0.0 | 2.5 | 20.5 | 27.6 | 26.5 | 27.5 | 69.8 | 72.0 | 71.2 | 70.0 | 67.2 | 13.3 | 21.3 | 24.0 | 25.8 | 25.0 | 19.3 | 20.5 | 22.3 | 22.5 |
| Cash And Short Term Investments | 66.8 | 81.2 | 80.2 | 77.1 | 75.4 | 79.2 | 90.7 | 96.6 | 100.7 | 108.8 | 105.3 | 101.8 | 110.4 | - | 121.9 | 123.6 | 119.6 | 124.2 | 91.0 | 97.2 | 94.6 | 98.3 | 124.8 | 144.4 | 92.3 | 184.9 | 173.2 | 141.5 | 166.7 | 159.0 | 149.0 | 139.3 | 163.0 | 157.3 | 152.7 | 142.9 | 138.6 | 124.8 | 120.3 | 111.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 25.8 | 23.7 | 22.2 | 24.0 | 22.0 | 23.6 | 28.4 | 33.8 | 32.1 | 36.0 | 34.7 | 36.7 | 30.6 | 36.0 | - | - | - | - | 32.4 | 29.4 | 26.5 | 24.1 | 23.0 | 24.1 | 28.1 | 23.1 | 23.9 | 23.1 | 18.3 | 20.8 | 20.8 | 23.4 | 18.3 | 23.8 | 23.8 | 30.5 | 21.1 | 27.6 | 21.8 | 24.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 22.8 | 18.8 | 16.3 | 16.9 | 21.3 | 23.8 | 39.6 | 51.5 | 49.4 | 46.4 | 43.7 | 42.6 | 41.3 | - | 37.2 | 35.3 | 35.2 | 36.0 | 35.0 | 42.9 | 42.7 | 46.2 | 47.9 | 46.5 | 42.7 | 22.0 | 25.2 | 23.0 | 22.6 | 21.3 | 23.8 | 24.1 | 22.8 | 22.0 | 20.3 | 17.6 | 16.2 | 16.0 | 18.0 | 17.3 |
| Prepaid Expenses | 3.9 | 3.4 | 5.1 | 5.3 | 5.8 | 5.5 | 5.8 | 6.9 | 8.8 | 8.1 | 7.7 | 7.8 | 8.6 | - | 8.6 | 9.0 | 10.5 | 8.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 93.6 | 103.4 | 101.6 | 99.3 | 102.5 | 113.7 | 136.1 | 155.0 | 159.0 | 163.3 | 156.8 | 152.2 | 160.3 | - | 167.8 | 167.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 92.5 | 91.8 | - | 91.3 | 88.1 | 85.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 52.8 | 51.4 | - | 50.6 | 47.6 | 46.3 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 39.7 | 40.3 | 40.7 | 40.7 | 40.5 | 39.0 | 44.6 | 47.7 | 46.1 | 46.2 | 45.9 | 48.0 | 48.8 | - | 47.4 | 48.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7.9 | 8.1 | 8.1 | 8.1 | 7.4 | 7.1 | 7.7 | 7.4 | 7.4 | 7.6 | 7.3 | 7.5 | 7.5 | - | 6.7 | 7.2 | 7.6 | 7.8 | ||||||||||||||||||||||
| Intangible Assets | 1.7 | 1.7 | 1.7 | 1.7 | 2.3 | 2.5 | 3.1 | 4.0 | 4.3 | 4.6 | 68.8 | 70.7 | 72.7 | - | 76.5 | 78.5 | 80.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 25.4 | 25.9 | 24.2 | 24.7 | 25.2 | 25.7 | 27.2 | 27.8 | 28.2 | 28.8 | 29.1 | 29.6 | 30.2 | - | 31.0 | 31.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.2 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.5 | 1.4 | 1.3 | 1.5 | 1.4 | 1.5 | 1.5 | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 4.3 | 4.0 | 5.5 | 5.6 | 5.7 | 5.7 | 11.3 | 19.5 | 17.6 | 18.7 | 19.0 | 19.4 | 18.1 | - | 18.3 | 20.9 | 20.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 179.4 | 190.3 | 189.4 | 187.7 | 190.6 | 202.7 | 231.4 | 262.7 | 263.7 | 270.6 | 328.2 | 328.9 | 339.1 | - | 347.7 | 354.1 | 342.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.3 | 6.0 | 4.7 | 4.8 | 5.3 | 5.6 | 6.8 | 10.0 | 10.0 | 9.9 | 8.3 | 7.9 | 8.9 | - | 8.4 | 8.2 | 7.4 | 7.6 | 7.9 | 8.1 | 8.7 | 9.0 | 6.8 | 6.2 | 9.9 | 3.8 | 2.7 | 2.3 | 3.6 | 3.1 | 2.5 | 5.1 | 6.2 | 6.7 | 5.2 | 5.5 | 6.1 | 2.3 | 1.9 | 3.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.9 | 2.1 | 1.7 | 1.8 | 1.9 | 1.9 | 2.3 | 2.3 | 2.1 | 2.1 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 6.8 | 8.7 | 8.1 | 6.0 | 5.9 | 6.8 | 10.5 | 8.5 | 8.6 | 11.8 | 11.0 | 8.7 | 7.7 | - | 11.2 | 8.8 | 7.5 | 9.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 21.0 | 21.9 | 19.1 | 16.1 | 17.9 | 23.3 | 25.5 | 26.1 | 28.5 | 31.1 | 28.1 | 23.5 | 28.7 | - | 26.4 | 29.4 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.0 | 50.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 23.8 | 24.2 | 22.8 | 23.2 | 23.6 | 24.0 | 25.2 | 25.8 | 26.3 | 26.9 | 27.3 | 27.8 | 28.3 | - | 29.2 | 29.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 2.0 | 3.2 | 4.1 | - | 6.8 | 8.2 | 10.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | 0.5 | 0.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 45.5 | 46.8 | 42.6 | 40.0 | 42.2 | 48.8 | 51.5 | 52.3 | 55.2 | 58.4 | 57.7 | 54.9 | 61.5 | - | 62.8 | 68.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 55.7 | 60.8 | 60.5 | 62.8 | 66.8 | 71.7 | 93.5 | 123.5 | 123.5 | 128.1 | 191.1 | 197.6 | 200.4 | - | 215.6 | 219.8 | 222.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.3) | (5.0) | (4.9) | (4.8) | (6.1) | (6.8) | (5.7) | (6.4) | (6.3) | (5.9) | (6.6) | (6.2) | (6.2) | - | (7.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 133.9 | 143.5 | 146.8 | 147.7 | 148.4 | 154.0 | 179.9 | 210.3 | 208.5 | 212.3 | 270.5 | 274.0 | 277.6 | - | 284.9 | 286.2 | 285.8 | |||||||||||||||||||||||
| Total Equity | 133.9 | 143.5 | 146.8 | 147.7 | 148.4 | 154.0 | 179.9 | 210.3 | 208.5 | 212.3 | 270.5 | 274.0 | 277.6 | - | 284.9 | 286.2 | 285.8 | 287.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.0 | 50.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 72.6 | 81.5 | 82.5 | 83.2 | 84.6 | 90.3 | 110.6 | 128.9 | 130.5 | 132.3 | 128.7 | 128.7 | 131.6 | - | 141.4 | 138.4 | 138.3 | 138.7 | ||||||||||||||||||||||
| Book Value | 133.9 | 143.5 | 146.8 | 147.7 | 148.4 | 154.0 | 179.9 | 210.3 | 208.5 | 212.3 | 270.5 | 274.0 | 277.6 | - | 284.9 | 286.2 | 285.8 | 287.1 | ||||||||||||||||||||||
| Tangible Book Value | 124.4 | 133.8 | 137.1 | 138.0 | 138.7 | 144.4 | 169.1 | 199.0 | 196.8 | 200.1 | 194.5 | 195.8 | 197.5 | - | 201.7 | 200.5 | 197.7 | |||||||||||||||||||||||
| 7.4 |
| 8.3 |
| 9.6 |
| 8.8 |
| 6.2 |
| 6.3 |
| 5.7 |
| 4.3 |
| 1.5 |
| 2.4 |
| 2.1 |
| 1.9 |
| 2.0 |
| 4.2 |
| 4.1 |
| 3.2 |
| 2.3 |
| 2.0 |
| 1.2 |
| 2.1 |
| 0.9 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.3 |
| 168.5 |
| 165.8 |
| 177.8 |
| 173.5 |
| 177.4 |
| 201.9 |
| 221.3 |
| 161.1 |
| 234.3 |
| 223.8 |
| 189.9 |
| 209.7 |
| 202.9 |
| 195.6 |
| 191.0 |
| 208.2 |
| 206.3 |
| 199.0 |
| 192.9 |
| 177.1 |
| 170.4 |
| 161.1 |
| 154.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.0 |
| 47.6 |
| 49.1 |
| 49.5 |
| 49.1 |
| 50.6 |
| 51.6 |
| 52.7 |
| 54.2 |
| 50.8 |
| 51.8 |
| 53.0 |
| 53.1 |
| 54.1 |
| 55.0 |
| 55.4 |
| 55.8 |
| 56.2 |
| 54.0 |
| 52.3 |
| 51.6 |
| 52.3 |
| 51.1 |
| 49.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 8.1 |
| 8.0 |
| 8.4 |
| 32.4 |
| 34.0 |
| 33.8 |
| 7.7 |
| 7.5 |
| 7.8 |
| 7.7 |
| 7.9 |
| 8.0 |
| 8.0 |
| 8.5 |
| 8.2 |
| 8.1 |
| 7.8 |
| 7.3 |
| 7.2 |
| 7.7 |
| 7.6 |
| 82.4 |
| 85.0 |
| 87.1 |
| 89.0 |
| 91.2 |
| 94.3 |
| 96.0 |
| 98.7 |
| 7.6 |
| 7.7 |
| 8.3 |
| 8.5 |
| 9.2 |
| 9.6 |
| 9.9 |
| 10.7 |
| 10.6 |
| 10.7 |
| 10.6 |
| 10.2 |
| 10.2 |
| 11.2 |
| 11.3 |
| 20.5 |
| 21.0 |
| 21.4 |
| 21.8 |
| 22.3 |
| 22.6 |
| 22.9 |
| 23.2 |
| 23.5 |
| 22.9 |
| 23.1 |
| 23.5 |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.3 |
| 23.7 |
| 18.7 |
| 20.3 |
| 15.4 |
| 13.2 |
| 13.5 |
| 27.5 |
| 7.5 |
| 5.8 |
| 4.9 |
| 4.0 |
| 4.9 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.3 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 347.5 |
| 352.9 |
| 363.1 |
| 362.3 |
| 365.6 |
| 416.3 |
| 440.5 |
| 398.9 |
| 330.7 |
| 319.6 |
| 287.4 |
| 306.7 |
| 279.0 |
| 269.3 |
| 265.4 |
| 284.3 |
| 282.6 |
| 273.1 |
| 265.0 |
| 247.4 |
| 240.2 |
| 231.1 |
| 222.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 7.8 |
| 5.7 |
| 7.3 |
| 6.6 |
| 3.2 |
| 2.7 |
| 5.8 |
| 4.0 |
| 3.6 |
| 2.6 |
| 4.4 |
| 3.9 |
| 3.6 |
| 8.0 |
| 6.3 |
| 6.5 |
| 5.7 |
| - |
| 6.5 |
| 5.4 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| 29.8 |
| 28.8 |
| 41.4 |
| 47.0 |
| 36.9 |
| 31.1 |
| 27.9 |
| 26.2 |
| 16.3 |
| 11.2 |
| 10.4 |
| 11.6 |
| 11.3 |
| 9.3 |
| 12.5 |
| 14.1 |
| 13.1 |
| 11.7 |
| 13.4 |
| 10.2 |
| 8.8 |
| 7.6 |
| 10.5 |
| 18.8 |
| 19.2 |
| 19.6 |
| 20.1 |
| 20.5 |
| 20.9 |
| 21.1 |
| 21.4 |
| 21.7 |
| 21.4 |
| 21.6 |
| 22.0 |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 10.2 |
| 13.0 |
| 13.1 |
| 10.7 |
| 11.9 |
| 12.6 |
| 14.9 |
| 16.0 |
| 4.3 |
| 4.7 |
| 3.7 |
| 3.4 |
| 3.5 |
| 4.1 |
| 5.4 |
| 5.3 |
| 5.4 |
| 7.6 |
| 7.0 |
| 6.7 |
| 6.5 |
| 6.3 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 1.3 |
| 1.5 |
| 1.7 |
| 1.6 |
| 1.2 |
| 1.0 |
| 0.8 |
| 1.0 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.9 |
| 1.2 |
| 0.7 |
| 0.5 |
| 0.4 |
| 0.4 |
| 2.1 |
| 2.6 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.5 |
| 60.5 |
| 62.9 |
| 76.3 |
| 85.6 |
| 93.2 |
| 131.9 |
| 152.1 |
| 105.2 |
| 42.3 |
| 37.9 |
| 36.4 |
| 37.6 |
| 15.4 |
| 14.0 |
| 18.8 |
| 20.6 |
| 19.1 |
| 19.8 |
| 20.9 |
| 17.3 |
| 17.5 |
| 16.5 |
| 18.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.6 |
| 231.4 |
| 230.8 |
| 224.3 |
| 221.4 |
| 237.1 |
| 243.5 |
| 251.2 |
| 245.4 |
| 241.4 |
| 232.2 |
| 222.7 |
| 218.2 |
| 210.5 |
| 202.9 |
| 192.8 |
| 199.5 |
| 191.4 |
| 184.6 |
| 173.2 |
| 168.2 |
| 160.1 |
| 151.2 |
| (6.6) |
| (5.8) |
| (5.7) |
| (5.3) |
| (4.9) |
| (5.1) |
| (4.5) |
| (5.3) |
| (5.8) |
| (6.0) |
| (5.9) |
| (6.3) |
| (5.7) |
| (5.8) |
| (5.5) |
| (5.2) |
| (5.1) |
| (4.2) |
| (4.8) |
| (5.0) |
| (5.7) |
| (7.0) |
| (7.3) |
| (6.1) |
| (6.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 287.1 |
| 290.1 |
| 286.8 |
| 276.7 |
| 272.4 |
| 284.5 |
| 288.4 |
| 293.7 |
| 288.4 |
| 281.7 |
| 250.9 |
| 269.1 |
| 263.6 |
| 255.3 |
| 246.6 |
| 263.8 |
| 263.5 |
| 253.3 |
| 244.1 |
| 230.0 |
| 222.8 |
| 214.5 |
| 204.4 |
| 290.1 |
| 286.8 |
| 276.7 |
| 272.4 |
| 284.5 |
| 288.4 |
| 293.7 |
| 288.4 |
| 281.7 |
| 250.9 |
| 269.1 |
| 263.6 |
| 255.3 |
| 246.6 |
| 263.8 |
| 263.5 |
| 253.3 |
| 244.1 |
| 230.0 |
| 222.8 |
| 214.5 |
| 204.4 |
| - |
| - |
| - |
| (99.8) |
| (94.4) |
| - |
| (184.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.0 |
| 136.4 |
| 126.5 |
| 140.5 |
| 170.7 |
| 193.4 |
| 134.9 |
| 218.0 |
| 212.6 |
| 179.5 |
| 198.1 |
| 191.7 |
| 186.3 |
| 178.5 |
| 194.1 |
| 193.3 |
| 187.3 |
| 179.4 |
| 166.8 |
| 161.6 |
| 153.5 |
| 144.1 |
| 290.1 |
| 286.8 |
| 276.7 |
| 272.4 |
| 284.5 |
| 288.4 |
| 293.7 |
| 288.4 |
| 281.7 |
| 250.9 |
| 269.1 |
| 263.6 |
| 255.3 |
| 246.6 |
| 263.8 |
| 263.5 |
| 253.3 |
| 244.1 |
| 230.0 |
| 222.8 |
| 214.5 |
| 204.4 |
| 196.9 |
| 197.1 |
| 191.6 |
| 179.6 |
| 172.8 |
| 157.7 |
| 158.5 |
| 161.2 |
| 273.1 |
| 266.5 |
| 234.8 |
| 252.9 |
| 246.6 |
| 237.7 |
| 228.7 |
| 244.6 |
| 244.6 |
| 234.4 |
| 225.7 |
| 212.5 |
| 205.3 |
| 195.7 |
| 185.6 |