| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 4.1 | 2.8 | 1.2 | 1.6 | 3.3 | 4.2 | 1.4 | 1.4 | 1.0 | 2.3 | 1.8 | 4.3 | 9.8 | 7.9 | 7.3 | 5.6 | 5.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.1 | 2.8 | 1.2 | 1.6 | 3.3 | 4.2 | 1.4 | 1.4 | 1.0 | 2.3 | 1.8 | 4.3 | 9.8 | 7.9 | 7.3 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 9.8 | 8.6 | 9.5 | 11.1 | 9.9 | 8.7 | 12.0 | 12.2 | 9.9 | 11.3 | 9.6 | 8.8 | 10.2 | 9.2 | 12.9 | ||
| Current Assets | |||||||||||||||||
| Inventory | 1.6 | 1.6 | 1.7 | 1.5 | 1.1 | 0.9 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.9 | 0.8 | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 96.3 | 94.4 | 92.0 | 88.8 | 82.3 | 77.4 | 72.7 | 64.4 | 65.3 | 63.6 | 60.6 | 51.1 | 41.1 | 37.7 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 8.0 | 7.1 | 9.7 | 11.0 | 10.2 | 9.1 | 11.7 | 10.5 | 7.8 | 9.4 | 8.0 | 6.4 | 8.1 | 6.7 | 9.6 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 28.0 | 28.6 | 29.2 | 29.8 | 19.4 | 21.9 | 21.6 | 10.2 | 10.7 | 11.3 | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 28.6 | 29.2 | 29.8 | 30.3 | 20.5 | 23.5 | 22.6 | 10.7 | 11.3 | 11.8 | - | - | - | - | - | - | |
| (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 | 2.4 | 4.1 | 4.6 | 3.7 | 1.3 | 2.8 | 3.9 | 3.8 | 1.2 | 1.2 | 0.7 | 2.2 | 1.3 | 1.6 | 1.5 | |||||||||||||||||||||||||
| 5.6 |
| 5.9 |
| 8.2 |
| - |
| - |
| Prepaid Expenses | 0.9 | 1.0 | 1.1 | 1.2 | 1.0 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | - |
| Other Current Assets | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.7 | 0.6 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 17.0 | 14.6 | 14.0 | 16.1 | 16.0 | 15.3 | 15.6 | 15.6 | 12.9 | 14.9 | 12.8 | 14.6 | 21.2 | 18.2 | 21.2 | 14.7 | - |
| 37.4 |
| - |
| - |
| Accumulated Depreciation | 42.3 | 38.8 | 35.4 | 32.0 | 29.0 | 26.1 | 23.8 | 21.9 | 22.0 | 19.6 | 17.2 | 15.2 | 13.6 | 12.5 | 11.3 | 10.2 | - |
| Property,Plant & Equipment Net | 54.0 | 55.6 | 56.6 | 56.8 | 53.3 | 51.3 | 49.0 | 42.5 | 43.2 | 44.0 | 43.4 | 36.0 | 27.6 | 25.2 | 26.1 | 27.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.4 | 1.4 | 1.3 | 1.4 | 1.6 | 1.7 | 1.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 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 | 0.0 | 0.0 | - |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.9 | 0.1 | 0.1 | 0.1 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 87.4 | 86.2 | 88.0 | 89.8 | 78.0 | 78.0 | 79.2 | 64.8 | 65.4 | 67.9 | 62.3 | 57.8 | 55.6 | 50.2 | 53.4 | 47.3 | - |
| 5.2 |
| - |
| Short Term Debt | 0.6 | 0.6 | 0.5 | 0.5 | 1.1 | 1.6 | 1.0 | 0.6 | 0.5 | 0.5 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 3.5 | 3.5 | 3.4 | 3.6 | 3.4 | 3.2 | 3.2 | 2.9 | 2.7 | 2.7 | 2.4 | 2.3 | 2.3 | 2.2 | 2.1 | 2.0 | - |
| Operating Lease Liabilities Current | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1.2 | 1.1 | 1.3 | 1.0 | 0.8 | 0.8 | 1.0 | 0.9 | 0.7 | 0.7 | 0.6 | 0.7 | 0.5 | 0.5 | 0.8 | 0.4 | - |
| Other Current Liabilities | 2.1 | 2.0 | 1.8 | 1.5 | 1.3 | 1.1 | 0.8 | 0.8 | 0.7 | 0.8 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.3 | - |
| Total Current Liabilities | 16.8 | 15.5 | 17.9 | 18.9 | 18.0 | 17.2 | 19.0 | 16.3 | 13.1 | 14.7 | 12.1 | 10.6 | 11.6 | 10.1 | 13.2 | 8.1 | - |
| - |
| Operating Lease Liabilities Non-Current | 1.0 | 1.0 | 0.8 | 1.0 | 1.1 | 1.2 | 1.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 50.4 | 49.1 | 51.9 | 51.6 | 39.1 | 41.0 | 42.2 | 27.3 | 24.8 | 26.5 | 20.5 | 14.9 | 12.1 | 10.3 | 13.4 | 8.4 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (20.9) | (21.2) | (22.5) | (20.8) | (20.2) | (22.1) | (22.2) | (21.7) | (20.6) | (20.3) | (20.2) | (19.5) | (18.4) | (18.8) | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (1.4) | (1.0) | (0.6) | (0.3) | (0.1) | (0.1) | (0.1) | 0.0 | 2.1 | 2.6 | 3.0 | 3.5 | 3.1 | - | - | - | - |
| Total Stockholders Equity | 38.4 | 38.0 | 36.7 | 38.5 | 39.1 | 37.1 | 37.0 | 37.5 | 38.4 | 38.7 | 38.8 | 39.4 | 40.4 | 39.9 | 40.0 | 39.0 | 39.4 |
| Total Equity | 37.0 | 37.1 | 36.1 | 38.1 | 39.0 | 37.0 | 37.0 | 37.5 | 40.6 | 41.4 | 41.8 | 42.9 | 43.5 | 39.9 | 40.0 | 39.0 | 39.4 |
| - |
| Net debt | 24.5 | 26.4 | 28.6 | 28.6 | 17.2 | 19.3 | 21.1 | 9.3 | 10.3 | 9.5 | - | - | - | - | - | - | - |
| Working Capital | 0.1 | (0.9) | (3.9) | (2.8) | (2.1) | (1.9) | (3.4) | (0.7) | (0.2) | 0.2 | 0.6 | 4.0 | 9.5 | 8.1 | 8.0 | 6.6 | - |
| Book Value | 38.4 | 38.0 | 36.7 | 38.5 | 39.1 | 37.1 | 37.0 | 37.5 | 38.4 | 38.7 | 38.8 | 39.4 | 40.4 | 39.9 | 40.0 | 39.0 | 39.4 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3.3 |
| 2.4 |
| 3.3 |
| 4.1 |
| 4.5 |
| 4.0 |
| 4.2 |
| 4.7 |
| 5.5 |
| 1.4 |
| 1.4 |
| 1.9 |
| 3.3 |
| 1.2 |
| 1.4 |
| 1.8 |
| 2.4 |
| 1.6 |
| 1.0 |
| 1.6 |
| 1.7 |
| 1.1 |
| 2.3 |
| 1.6 |
| 1.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.4 | 4.1 | 4.6 | 3.7 | 1.3 | 2.8 | 3.9 | 3.8 | 1.2 | 1.2 | 0.7 | 2.2 | 1.3 | 1.6 | 1.5 | 3.3 | 2.4 | 3.3 | 4.1 | 4.5 | 4.0 | 4.2 | 4.7 | 5.5 | 1.4 | 1.4 | 1.9 | 3.3 | 1.2 | 1.4 | 1.8 | 2.4 | 1.6 | 1.0 | 1.6 | 1.7 | 1.1 | 2.3 | 1.6 | 1.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 11.8 | 9.8 | 12.5 | 9.9 | 11.4 | 8.6 | 10.0 | 11.5 | 12.3 | 9.5 | 11.6 | 11.1 | 13.4 | 11.1 | 13.4 | 10.5 | 10.7 | 9.9 | 9.9 | 9.0 | 10.7 | 8.7 | 8.7 | 7.8 | 11.0 | 12.0 | 11.0 | 12.3 | 11.2 | 12.2 | 11.3 | 11.0 | 8.3 | 9.9 | 10.8 | 9.9 | 9.0 | 11.3 | 13.7 | 11.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1.8 | 1.6 | 1.7 | 1.8 | 1.8 | 1.6 | 1.7 | 1.9 | 1.9 | 1.7 | 1.7 | 1.8 | 1.7 | 1.5 | 1.5 | 1.5 | 1.4 | 1.1 | 1.2 | 1.2 | 1.1 | 0.9 | 1.0 | 1.1 | 1.0 | 0.8 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 1.0 | 1.0 | 0.9 | 0.9 | 1.0 | 0.9 | 0.8 | 0.9 | 1.0 |
| Prepaid Expenses | 1.0 | 0.9 | 0.6 | 0.8 | 1.1 | 1.0 | 0.7 | 0.9 | 1.3 | 1.1 | 0.9 | 1.0 | 1.5 | 1.2 | 1.1 | 0.9 | 1.2 | 1.0 | ||||||||||||||||||||||
| Other Current Assets | 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 | 0.1 | 0.1 | 0.1 | 0.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 17.7 | 17.0 | 20.2 | 17.3 | 16.3 | 14.6 | 17.2 | 19.2 | 17.4 | 14.0 | 15.8 | 17.3 | 18.7 | 16.1 | 18.4 | 17.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 96.6 | 96.3 | 96.0 | 95.4 | 94.9 | 94.4 | 93.7 | 92.8 | 92.4 | 92.0 | 91.4 | 90.8 | 89.9 | 88.8 | 87.6 | 86.7 | 84.2 | 82.3 | 80.6 | 79.2 | 78.0 | 77.4 | 76.0 | 75.2 | 74.1 | 72.7 | 71.4 | 69.5 | 65.7 | 64.4 | 69.0 | 67.2 | 66.8 | 65.3 | 65.0 | 64.5 | 64.1 | 63.6 | 63.0 | - |
| Accumulated Depreciation | 43.1 | 42.3 | 41.5 | 40.8 | 39.6 | 38.8 | 37.9 | 37.1 | 36.2 | 35.4 | 34.5 | 33.7 | 32.8 | 32.0 | 31.1 | 30.4 | 29.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 53.5 | 54.0 | 54.5 | 54.6 | 55.2 | 55.6 | 55.8 | 55.7 | 56.2 | 56.6 | 56.9 | 57.1 | 57.0 | 56.8 | 56.5 | 56.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.4 | 1.4 | 1.1 | 1.3 | 1.4 | 1.4 | 1.4 | 1.1 | 1.3 | 1.3 | 1.4 | 1.3 | 1.4 | 1.4 | 1.2 | 1.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 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 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 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 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 87.5 | 87.4 | 90.7 | 88.1 | 87.6 | 86.2 | 89.1 | 91.7 | 90.6 | 88.0 | 90.0 | 91.4 | 92.8 | 89.8 | 91.7 | 80.4 | 78.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.7 | 8.0 | 9.6 | 7.7 | 8.4 | 7.1 | 7.7 | 11.0 | 11.3 | 9.7 | 10.8 | 11.6 | 13.2 | 11.0 | 11.0 | 11.0 | 10.2 | 10.2 | 9.0 | 8.6 | 10.4 | 9.1 | 8.1 | 8.7 | 10.4 | 11.7 | 10.5 | 12.1 | 10.3 | 10.5 | 9.8 | 9.1 | 7.0 | 7.8 | 8.2 | 6.7 | 6.4 | 9.4 | 10.2 | 8.5 |
| Short Term Debt | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.2 | 1.1 | 1.1 | ||||||||||||||||||||||
| Deferred Revenue Current | 5.1 | 3.5 | 4.6 | 5.7 | 5.1 | 3.5 | 4.7 | 5.9 | 5.2 | 3.4 | 4.6 | 5.7 | 4.9 | 3.6 | 4.6 | 5.8 | 4.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Accrued Expenses | 1.5 | 1.2 | 1.7 | 1.5 | 1.3 | 1.1 | 1.8 | 1.8 | 1.8 | 1.3 | 1.3 | 1.2 | 1.4 | 1.0 | 1.5 | 1.7 | 1.3 | 0.8 | ||||||||||||||||||||||
| Other Current Liabilities | 2.1 | 2.1 | 2.0 | 2.3 | 2.1 | 2.0 | 1.9 | 2.0 | 1.9 | 1.8 | 1.7 | 1.9 | 1.9 | 1.5 | 1.6 | 1.3 | 1.4 | |||||||||||||||||||||||
| Total Current Liabilities | 18.5 | 16.8 | 19.9 | 18.9 | 18.6 | 15.5 | 17.7 | 22.2 | 21.8 | 17.9 | 20.1 | 22.1 | 23.0 | 18.9 | 20.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 27.9 | 28.0 | 28.2 | 28.3 | 28.5 | 28.6 | 28.8 | 28.9 | 29.1 | 29.2 | 29.4 | 29.5 | 29.6 | 29.8 | 29.9 | 18.8 | 19.1 | 19.4 | 19.7 | 19.9 | 20.7 | 21.9 | 22.0 | 22.7 | - | 21.6 | - | 13.3 | 12.9 | 10.2 | 10.3 | 10.5 | 10.6 | 10.7 | 10.9 | 11.0 | 11.2 | 11.3 | - | - |
| Operating Lease Liabilities Non-Current | 1.0 | 1.0 | 0.7 | 0.9 | 1.0 | 1.0 | 1.1 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 1.0 | 0.7 | 0.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 51.9 | 50.4 | 53.3 | 52.5 | 52.3 | 49.1 | 51.5 | 55.8 | 55.6 | 51.9 | 53.1 | 55.2 | 56.4 | 51.6 | 52.5 | 42.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (22.1) | (20.9) | (20.5) | (22.4) | (22.7) | (21.2) | (20.7) | (22.6) | (23.5) | (22.5) | (21.7) | (22.6) | (22.4) | (20.8) | (19.8) | (20.9) | (21.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (1.4) | (1.4) | (1.3) | (1.2) | (1.2) | (1.0) | (0.9) | (0.8) | (0.7) | (0.6) | (0.6) | (0.5) | (0.5) | (0.3) | (0.3) | (0.2) | (0.1) | |||||||||||||||||||||||
| Total Stockholders Equity | 37.1 | 38.4 | 38.7 | 36.8 | 36.5 | 38.0 | 38.5 | 36.7 | 35.7 | 36.7 | 37.5 | 36.7 | 36.8 | 38.5 | 39.5 | 38.3 | 37.8 | |||||||||||||||||||||||
| Total Equity | 35.7 | 37.0 | 37.4 | 35.6 | 35.4 | 37.1 | 37.7 | 35.9 | 35.0 | 36.1 | 37.0 | 36.1 | 36.3 | 38.1 | 39.2 | 38.1 | 37.7 | 39.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 28.5 | 28.6 | 28.8 | 28.9 | 29.1 | 29.2 | 29.4 | 29.5 | 29.6 | 29.8 | 29.9 | 30.0 | 30.1 | 30.3 | 30.4 | 19.9 | 20.2 | 20.5 | 20.8 | 21.0 | 22.2 | 23.5 | 24.6 | 24.8 | 1.0 | 22.6 | 0.8 | 14.0 | 13.6 | 10.7 | 10.9 | 11.0 | 11.2 | 11.3 | 11.4 | 11.6 | 11.7 | 11.8 | - | - |
| Net debt | 26.1 | 24.5 | 24.2 | 25.2 | 27.8 | 26.4 | 25.4 | 25.7 | 28.5 | 28.6 | 29.2 | 27.8 | 28.9 | 28.6 | 28.9 | 16.7 | 17.8 | 17.2 | ||||||||||||||||||||||
| Working Capital | (0.7) | 0.1 | 0.3 | (1.7) | (2.3) | (0.9) | (0.5) | (3.1) | (4.4) | (3.9) | (4.3) | (4.8) | (4.3) | (2.8) | (2.0) | (4.6) | (3.6) | (2.1) | ||||||||||||||||||||||
| Book Value | 37.1 | 38.4 | 38.7 | 36.8 | 36.5 | 38.0 | 38.5 | 36.7 | 35.7 | 36.7 | 37.5 | 36.7 | 36.8 | 38.5 | 39.5 | 38.3 | 37.8 | 39.1 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 0.8 |
| 0.8 |
| 0.9 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.9 |
| 0.7 |
| 0.8 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.4 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 16.0 |
| 16.8 |
| 16.6 |
| 17.5 |
| 15.3 |
| 16.1 |
| 16.1 |
| 15.2 |
| 15.6 |
| 15.4 |
| 18.1 |
| 14.7 |
| 15.6 |
| 15.4 |
| 15.9 |
| 12.1 |
| 12.9 |
| 14.0 |
| 12.9 |
| 11.5 |
| 14.9 |
| 16.8 |
| 14.6 |
| 29.0 |
| 28.0 |
| 27.3 |
| 26.7 |
| 26.1 |
| 25.5 |
| 24.9 |
| 24.3 |
| 23.8 |
| 23.2 |
| 22.7 |
| 22.3 |
| 21.9 |
| 23.8 |
| 23.2 |
| 22.6 |
| 22.0 |
| 21.4 |
| 20.8 |
| 20.2 |
| 19.6 |
| 19.0 |
| 18.4 |
| 54.5 |
| 53.3 |
| 52.6 |
| 51.9 |
| 51.3 |
| 51.3 |
| 50.5 |
| 50.3 |
| 49.7 |
| 49.0 |
| 48.2 |
| 46.8 |
| 43.3 |
| 42.5 |
| 45.2 |
| 44.0 |
| 44.2 |
| 43.2 |
| 43.6 |
| 43.7 |
| 43.9 |
| 44.0 |
| 44.0 |
| 44.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.3 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.7 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 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 |
| 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 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.0 |
| 78.6 |
| 78.7 |
| 79.8 |
| 78.0 |
| 78.0 |
| 79.0 |
| 77.7 |
| 79.2 |
| 71.1 |
| 73.1 |
| 68.6 |
| 64.8 |
| 68.1 |
| 67.6 |
| 63.9 |
| 65.4 |
| 66.8 |
| 66.0 |
| 64.9 |
| 67.9 |
| 66.8 |
| 64.8 |
| 1.1 |
| 1.1 |
| 1.5 |
| 1.6 |
| 2.6 |
| 2.1 |
| 1.0 |
| 1.0 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| 3.4 |
| 4.4 |
| 5.4 |
| 4.1 |
| 3.2 |
| 4.0 |
| 4.8 |
| 4.0 |
| 3.2 |
| 3.9 |
| 4.5 |
| 3.3 |
| 2.9 |
| 3.4 |
| 4.0 |
| 3.1 |
| 2.7 |
| 3.3 |
| 4.2 |
| 3.2 |
| 2.7 |
| 3.3 |
| 3.7 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.3 |
| 1.1 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.2 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 0.7 |
| 0.7 |
| 1.0 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.9 |
| 1.3 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 0.9 |
| 0.9 |
| 0.8 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.8 |
| 22.0 |
| 20.1 |
| 18.0 |
| 18.0 |
| 18.8 |
| 19.6 |
| 17.2 |
| 18.1 |
| 18.7 |
| 18.6 |
| 19.0 |
| 18.4 |
| 20.7 |
| 17.0 |
| 16.3 |
| 16.1 |
| 16.0 |
| 12.7 |
| 13.1 |
| 14.3 |
| 13.6 |
| 12.3 |
| 14.7 |
| 24.6 |
| 23.2 |
| 1.1 |
| 1.1 |
| 0.8 |
| 1.0 |
| 1.2 |
| 1.2 |
| 0.7 |
| 1.0 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.2 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| 39.1 |
| 39.0 |
| 40.3 |
| 42.1 |
| 41.0 |
| 41.6 |
| 43.3 |
| 41.5 |
| 42.2 |
| 33.6 |
| 35.9 |
| 31.8 |
| 27.3 |
| 27.2 |
| 27.4 |
| 24.3 |
| 24.8 |
| 26.1 |
| 25.6 |
| 24.5 |
| 26.5 |
| 25.0 |
| 23.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.2) |
| (19.7) |
| (20.7) |
| (21.4) |
| (22.1) |
| (22.6) |
| (23.4) |
| (23.0) |
| (22.2) |
| (21.7) |
| (21.9) |
| (22.3) |
| (21.7) |
| (19.9) |
| (20.7) |
| (21.4) |
| (20.6) |
| (20.5) |
| (21.1) |
| (21.2) |
| (20.3) |
| (19.9) |
| (20.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.0 |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.0 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.8 |
| 39.1 |
| 39.5 |
| 38.6 |
| 37.8 |
| 37.1 |
| 36.6 |
| 35.8 |
| 36.2 |
| 37.0 |
| 37.5 |
| 37.3 |
| 36.8 |
| 37.5 |
| 39.1 |
| 38.3 |
| 37.6 |
| 38.4 |
| 38.5 |
| 37.9 |
| 37.8 |
| 38.7 |
| 39.1 |
| 38.3 |
| 39.6 |
| 38.4 |
| 37.7 |
| 37.0 |
| 36.5 |
| 35.7 |
| 36.1 |
| 37.0 |
| 37.4 |
| 37.3 |
| 36.8 |
| 37.5 |
| 40.9 |
| 40.2 |
| 39.7 |
| 40.6 |
| 40.7 |
| 40.4 |
| 40.4 |
| 41.4 |
| 41.9 |
| 41.1 |
| 16.7 |
| 16.6 |
| 18.1 |
| 19.3 |
| 19.9 |
| 19.3 |
| (0.4) |
| 21.1 |
| (1.2) |
| 10.7 |
| 12.3 |
| 9.3 |
| 9.1 |
| 8.6 |
| 9.5 |
| 10.3 |
| 9.8 |
| 9.9 |
| 10.6 |
| 9.5 |
| - |
| - |
| (1.2) |
| (2.1) |
| (2.1) |
| (1.9) |
| (2.1) |
| (2.6) |
| (3.5) |
| (3.4) |
| (3.0) |
| (2.6) |
| (2.3) |
| (0.7) |
| (0.7) |
| (0.1) |
| (0.6) |
| (0.2) |
| (0.3) |
| (0.7) |
| (0.8) |
| 0.2 |
| (7.8) |
| (8.7) |
| 39.5 |
| 38.6 |
| 37.8 |
| 37.1 |
| 36.6 |
| 35.8 |
| 36.2 |
| 37.0 |
| 37.5 |
| 37.3 |
| 36.8 |
| 37.5 |
| 39.1 |
| 38.3 |
| 37.6 |
| 38.4 |
| 38.5 |
| 37.9 |
| 37.8 |
| 38.7 |
| 39.1 |
| 38.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |