| (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 | 0.5 | 7.7 | 1.1 | 12.7 | 0.9 | 3.4 | - | 1.2 | 0.1 | 18.7 | 6.4 | 12.1 | 24.8 | 0.5 | 13.3 | 15.3 | 4.7 | 14.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.9 | 0.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 0.0 | 3.2 | 6.2 | 8.0 | 1.1 | - | - | - | - | |
| Cash And Short Term Investments | 0.5 | 7.7 | 1.1 | 12.7 | 0.9 | 3.4 | - | 1.2 | 0.1 | 21.9 | 12.6 | 20.1 | 25.9 | 0.5 | 13.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 15.8 | 13.5 | 19.2 | 17.0 | 13.8 | 15.3 | - | 17.5 | 13.6 | 11.9 | 9.8 | 17.0 | 18.7 | 20.0 | 25.3 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 42.0 | 40.0 | 37.4 | 44.3 | 33.4 | 26.7 | - | 22.7 | 19.3 | 21.2 | 24.2 | 31.1 | 37.1 | 22.0 | 23.4 | 17.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 139.3 | 168.4 | 167.2 | 160.2 | 154.0 | 150.4 | - | 143.2 | 145.7 | 140.0 | 131.0 | 133.6 | 140.0 | 143.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 17.4 | 16.1 | 20.7 | 26.3 | 16.5 | 18.2 | - | 11.6 | 11.8 | 15.9 | 13.8 | 17.5 | 27.5 | 16.4 | 17.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 5.1 | 7.7 | 6.3 | 7.1 | 0.2 | 9.4 | - | 1.4 | 0.8 | 2.6 | 2.6 | 2.6 | 2.8 | 3.0 | 4.8 | 9.7 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 10.1 | 9.2 | 12.2 | 8.3 | 6.8 | 10.8 | - | 13.3 | 0.9 | 2.6 | 5.4 | 2.8 | 3.0 | 3.3 | 5.4 | 11.1 | ||
| (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 | 0.9 | 0.5 | 1.2 | 1.0 | 1.2 | 7.7 | 1.4 | 0.9 | 1.1 | 1.1 | 1.7 | 2.1 | 1.7 | 12.7 | 1.5 | |||||||||||||||||||||||||
| - |
| 15.3 |
| 4.7 |
| 14.0 |
| 21.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2.5 | 2.4 | 3.5 | 3.3 | 2.7 | 2.9 | - | 1.8 | 1.8 | 2.4 | 1.5 | 1.6 | 2.3 | 3.8 | 4.0 | 3.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 8.0 | 8.1 | 6.8 | - | - |
| Total Current Assets | 64.3 | 66.9 | 69.7 | 79.3 | 52.3 | 50.6 | - | 43.1 | 35.4 | 58.2 | 52.6 | 77.7 | 86.3 | 54.8 | 75.0 | 65.0 | - | - |
| 137.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 99.8 | 122.8 | 120.1 | 114.9 | 110.4 | 105.2 | - | 94.1 | 90.0 | 85.4 | 79.1 | 75.1 | 70.9 | 63.2 | 49.7 | - | - | - |
| Property,Plant & Equipment Net | 39.5 | 45.6 | 47.1 | 45.3 | 43.7 | 45.2 | - | 49.1 | 55.7 | 54.6 | 51.9 | 58.5 | 69.1 | 79.9 | 87.8 | 106.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | 5.0 | 5.0 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.7 | 1.4 | 2.1 | 2.7 | 3.5 | 4.2 | - | 6.6 | 16.1 | 4.6 | 5.0 | 5.5 | 5.9 | 7.5 | 9.2 | 10.1 | - | - |
| Operating Lease Right Of Use Assets | 11.9 | 13.8 | 15.6 | 16.4 | 18.0 | 19.3 | 17.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 0.6 | - | 0.6 | 0.8 | 0.9 | 2.0 | 2.2 | 3.9 | - | - | - |
| Other Non-Current Assets | 0.4 | 0.6 | 0.6 | 0.8 | 0.6 | 0.4 | - | 0.4 | 0.2 | 0.3 | 0.4 | 0.4 | 2.4 | 0.8 | 0.9 | 2.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 4.4 | 12.3 | - | - | - | - | - | - |
| Total Assets | 116.8 | 128.3 | 135.2 | 144.5 | 118.0 | 119.7 | - | 99.2 | 112.4 | 117.7 | 109.9 | 146.6 | 163.7 | 142.9 | 172.9 | 183.5 | - | - |
| 22.3 |
| - |
| - |
| Short Term Debt | 5.0 | 1.5 | 5.9 | 1.2 | 6.7 | 1.4 | - | 11.9 | 0.1 | - | 2.8 | 0.1 | 0.2 | 0.4 | 0.6 | 1.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.3 | 2.1 | 1.9 | 1.9 | 1.8 | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2.2 | 3.6 | 6.5 | 4.3 | 3.7 | 6.3 | - | 3.8 | 4.4 | 8.4 | 8.1 | 9.3 | 8.1 | 6.0 | 5.7 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 31.7 | 43.6 | 53.6 | 70.2 | 42.7 | 48.0 | - | 51.9 | 41.0 | 43.3 | 36.8 | 51.7 | 60.5 | 33.8 | 48.4 | 44.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 11.3 | 13.8 | 15.9 | 16.7 | 18.4 | 19.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 0.5 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | - | 2.0 | 3.6 | 2.2 | 3.1 | 3.5 | 3.9 | 2.2 | 0.8 | 1.3 | - | - |
| Total Non-Current Liabilities | 18.8 | 25.3 | 25.5 | 28.1 | 21.2 | 31.1 | - | 3.9 | 5.3 | 5.8 | 5.7 | 6.6 | 7.8 | 5.8 | 6.6 | 12.8 | - | - |
| Total Liabilities | 50.5 | 68.9 | 79.1 | 98.3 | 63.9 | 79.0 | - | 55.8 | 46.3 | 49.1 | 42.4 | 58.2 | 68.4 | 39.6 | 55.0 | 57.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (335.1) | (340.3) | (341.5) | (349.1) | (339.4) | (342.3) | - | (336.3) | (312.1) | (308.5) | (308.8) | (287.0) | (280.8) | (270.3) | (252.4) | (230.5) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 1.8 | 1.8 | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 66.3 | 59.4 | 56.0 | 46.3 | 54.1 | 40.7 | - | 43.4 | 66.1 | 68.6 | 67.5 | 88.4 | 95.3 | 103.3 | 117.9 | 126.2 | 155.6 | 262.2 |
| Total Equity | 66.3 | 59.4 | 56.0 | 46.3 | 54.1 | 40.7 | - | 43.4 | 66.1 | 68.6 | 67.5 | 88.4 | 95.3 | 103.3 | 117.9 | 126.2 | 155.6 | 262.2 |
| - |
| - |
| Net debt | 9.7 | 1.5 | 11.1 | (4.4) | 6.0 | 7.4 | - | 12.2 | 0.8 | (19.3) | (7.2) | (17.3) | (22.9) | 2.8 | (7.9) | (4.2) | - | - |
| Working Capital | 32.6 | 23.3 | 16.1 | 9.1 | 9.6 | 2.6 | - | (8.8) | (5.6) | 14.9 | 15.9 | 26.1 | 25.8 | 20.9 | 26.5 | 20.5 | - | - |
| Book Value | 66.3 | 59.4 | 56.0 | 46.3 | 54.1 | 40.7 | - | 43.4 | 66.1 | 68.6 | 67.5 | 88.4 | 95.3 | 103.3 | 117.9 | 126.2 | 155.6 | 262.2 |
| Tangible Book Value | 65.5 | 58.0 | 54.0 | 43.5 | 50.7 | 36.5 | - | 31.8 | 45.0 | 64.0 | 62.5 | 82.9 | 89.4 | 95.9 | 108.6 | 116.1 | - | - |
| 0.0 |
| 0.8 |
| 0.9 |
| 2.3 |
| 4.8 |
| 2.9 |
| 3.4 |
| 2.5 |
| 2.1 |
| 2.7 |
| - |
| 0.0 |
| 0.1 |
| 0.0 |
| 1.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.2 |
| 18.7 |
| 8.1 |
| 7.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.2 | 16.2 | 3.6 |
| Cash And Short Term Investments | 0.9 | 0.5 | 1.2 | 1.0 | 1.2 | 7.7 | 1.4 | 0.9 | 1.1 | 1.1 | 1.7 | 2.1 | 1.7 | 12.7 | 1.5 | 0.0 | 0.8 | 0.9 | 2.3 | 4.8 | 2.9 | 3.4 | 2.5 | 2.1 | 2.7 | - | 0.0 | 0.1 | 0.0 | 1.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.2 | 0.2 | 21.9 | 24.3 | 11.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 16.0 | 15.8 | 14.4 | 15.4 | 11.2 | 13.5 | 13.4 | 14.2 | 14.6 | 19.2 | 41.3 | 28.8 | 25.8 | 17.0 | 16.9 | 21.2 | 18.9 | 13.8 | 16.1 | 17.6 | 14.3 | 15.3 | 24.2 | 26.1 | 16.2 | - | 22.9 | 20.3 | 22.5 | 17.5 | 16.7 | 17.9 | 15.9 | 13.6 | 9.3 | 21.5 | 23.7 | 11.9 | 14.9 | 16.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 42.7 | 42.0 | 45.8 | 51.4 | 49.5 | 40.0 | 40.4 | 38.8 | 37.4 | 37.4 | 39.9 | 48.6 | 48.5 | 44.3 | 33.9 | 34.9 | 39.1 | 33.4 | 24.9 | 32.0 | 40.3 | 26.7 | 25.5 | 37.6 | 40.8 | - | 31.3 | 35.8 | 32.9 | 22.7 | 23.5 | 20.7 | 22.3 | 19.3 | 15.4 | 21.3 | 25.8 | 21.2 | 26.2 | 21.0 |
| Prepaid Expenses | 2.0 | 2.5 | 2.5 | 2.1 | 2.8 | 2.4 | 2.3 | 2.4 | 2.8 | 3.5 | 3.5 | 3.1 | 3.2 | 3.3 | 3.9 | 2.1 | 2.5 | 2.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | 3.8 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 64.6 | 64.3 | 68.6 | 78.3 | 68.1 | 66.9 | 62.1 | 59.2 | 58.3 | 69.7 | 99.7 | 91.5 | 81.2 | 79.3 | 59.7 | 61.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 40.9 | 39.5 | 39.9 | 40.6 | 45.0 | 45.6 | 46.6 | 46.3 | 47.1 | 47.1 | 46.9 | 46.8 | 45.3 | 45.3 | 45.5 | 44.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 0.6 | 0.7 | 0.9 | 1.1 | 1.2 | 1.4 | 1.6 | 1.7 | 1.9 | 2.1 | 2.2 | 2.4 | 2.6 | 2.7 | 2.9 | 3.1 | 3.3 | 3.5 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 11.4 | 11.9 | 9.8 | 10.0 | 14.4 | 13.8 | 14.3 | 14.7 | 15.2 | 15.6 | 15.1 | 15.5 | 15.9 | 16.4 | 16.9 | 17.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 1.1 | 0.7 | 0.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 118.0 | 116.8 | 119.6 | 130.5 | 129.3 | 128.3 | 125.1 | 122.5 | 123.1 | 135.2 | 164.6 | 157.0 | 149.0 | 144.5 | 126.1 | 126.9 | 130.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 17.6 | 17.4 | 17.6 | 20.0 | 23.0 | 16.1 | 17.4 | 16.0 | 16.3 | 20.7 | 25.3 | 28.4 | 25.8 | 26.3 | 21.4 | 26.1 | 26.9 | 16.5 | 13.8 | 17.1 | 25.8 | 18.2 | 17.6 | 21.9 | 25.1 | - | 17.9 | 15.5 | 20.1 | 11.6 | 14.4 | 15.7 | 13.9 | 11.8 | 7.1 | 14.6 | 19.5 | 15.9 | 21.1 | 15.7 |
| Short Term Debt | 5.9 | 5.0 | 4.9 | 19.1 | 4.8 | 1.5 | 11.4 | 12.0 | 1.4 | 5.9 | 19.8 | 13.1 | 18.1 | 1.2 | 15.6 | 17.2 | 13.9 | 6.7 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.8 | 2.3 | 1.7 | 1.6 | 2.3 | 2.1 | 2.1 | 2.0 | 1.9 | 1.9 | 1.7 | 1.7 | 1.8 | 1.9 | 1.9 | 1.8 | ||||||||||||||||||||||||
| Accrued Expenses | 3.8 | 2.2 | 3.5 | 4.0 | 3.9 | 3.6 | 4.0 | 4.3 | 6.4 | 6.5 | 6.2 | 5.7 | 5.2 | 4.3 | 4.9 | 4.3 | 3.4 | 3.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 33.6 | 31.7 | 34.8 | 51.3 | 45.1 | 43.6 | 41.4 | 39.2 | 39.7 | 53.6 | 84.4 | 80.9 | 74.3 | 70.2 | 48.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4.8 | 5.1 | 5.4 | 7.0 | 7.4 | 7.7 | 5.6 | 5.9 | 6.3 | 6.3 | 6.6 | 7.2 | 6.9 | 7.1 | 8.5 | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 | 9.4 | 9.4 | 9.5 | 9.5 | 0.4 | - | 0.8 | 1.0 | 1.2 | 1.4 | 1.8 | 2.0 | 1.5 | 0.8 | - | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
| Operating Lease Liabilities Non-Current | 11.1 | 11.3 | 9.9 | 10.2 | 14.1 | 13.8 | 14.3 | 14.9 | 15.4 | 15.9 | 15.6 | 15.9 | 16.3 | 16.7 | 17.2 | 17.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 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 | 0.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 18.2 | 18.8 | 18.0 | 20.3 | 24.9 | 25.3 | 24.1 | 24.3 | 25.4 | 25.5 | 25.8 | 26.7 | 27.2 | 28.1 | 28.6 | 21.3 | ||||||||||||||||||||||||
| Total Liabilities | 51.8 | 50.5 | 52.8 | 71.6 | 70.0 | 68.9 | 65.5 | 63.5 | 65.0 | 79.1 | 110.2 | 107.6 | 101.4 | 98.3 | 77.5 | 77.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (335.6) | (335.1) | (334.2) | (341.7) | (340.7) | (340.3) | (339.4) | (339.5) | (340.0) | (341.5) | (342.6) | (347.0) | (348.4) | (349.1) | (346.3) | (344.5) | (341.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 66.2 | 66.3 | 66.9 | 59.0 | 59.3 | 59.4 | 59.6 | 59.1 | 58.0 | 56.0 | 54.4 | 49.4 | 47.5 | 46.3 | 48.6 | 49.7 | 51.8 | |||||||||||||||||||||||
| Total Equity | 66.2 | 66.3 | 66.9 | 59.0 | 59.3 | 59.4 | 59.6 | 59.1 | 58.0 | 56.0 | 54.4 | 49.4 | 47.5 | 46.3 | 48.6 | 49.7 | 51.8 | 54.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10.8 | 10.1 | 10.3 | 26.1 | 12.2 | 9.2 | 16.9 | 18.0 | 7.7 | 12.2 | 26.3 | 20.3 | 25.0 | 8.3 | 24.1 | 17.9 | 14.0 | 6.8 | 5.7 | 6.6 | 14.5 | 10.8 | 17.7 | 22.5 | 16.7 | - | 10.4 | 28.6 | 24.4 | 13.3 | 21.4 | 20.0 | 1.6 | 0.9 | 10.4 | 16.3 | 9.1 | 2.6 | 2.6 | 2.6 |
| Net debt | 9.8 | 9.7 | 9.1 | 25.1 | 11.0 | 1.5 | 15.6 | 17.0 | 6.6 | 11.1 | 24.6 | 18.2 | 23.2 | (4.4) | 22.6 | 17.8 | 13.3 | 6.0 | ||||||||||||||||||||||
| Working Capital | 31.0 | 32.6 | 33.8 | 27.0 | 23.0 | 23.3 | 20.6 | 20.0 | 18.6 | 16.1 | 15.3 | 10.7 | 6.9 | 9.1 | 10.8 | 5.7 | 7.7 | 9.6 | ||||||||||||||||||||||
| Book Value | 66.2 | 66.3 | 66.9 | 59.0 | 59.3 | 59.4 | 59.6 | 59.1 | 58.0 | 56.0 | 54.4 | 49.4 | 47.5 | 46.3 | 48.6 | 49.7 | 51.8 | 54.1 | ||||||||||||||||||||||
| Tangible Book Value | 65.6 | 65.5 | 66.0 | 57.9 | 58.1 | 58.0 | 58.1 | 57.3 | 56.1 | 54.0 | 52.1 | 47.0 | 45.0 | 43.5 | 45.7 | 46.6 | 48.5 | |||||||||||||||||||||||
| 2.2 |
| 1.9 |
| 2.2 |
| 2.9 |
| 2.5 |
| 1.7 |
| 2.6 |
| - |
| 2.4 |
| 1.8 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 2.1 |
| 1.6 |
| 2.0 |
| 2.4 |
| 2.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.4 |
| 52.3 |
| 47.6 |
| 60.6 |
| 65.6 |
| 50.6 |
| 56.1 |
| 67.6 |
| 62.3 |
| - |
| 56.5 |
| 57.9 |
| 57.2 |
| 43.1 |
| 42.2 |
| 41.0 |
| 40.6 |
| 35.4 |
| 27.2 |
| 45.1 |
| 52.4 |
| 58.2 |
| 68.9 |
| 52.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.5 |
| 43.7 |
| 44.2 |
| 45.2 |
| 44.8 |
| 45.2 |
| 46.1 |
| 46.4 |
| 47.0 |
| - |
| 47.0 |
| 48.2 |
| 48.5 |
| 49.1 |
| 50.7 |
| 52.3 |
| 53.7 |
| 55.7 |
| 56.5 |
| 57.4 |
| 56.0 |
| 54.6 |
| 51.8 |
| 51.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| 5.0 |
| 5.0 |
| 4.9 |
| 5.2 |
| 5.6 |
| - |
| - |
| - |
| 3.6 |
| 3.8 |
| 4.0 |
| 4.2 |
| 4.4 |
| 4.6 |
| 4.7 |
| - |
| 6.0 |
| 6.2 |
| 6.4 |
| 6.6 |
| 14.7 |
| 15.1 |
| 15.6 |
| 16.1 |
| 16.5 |
| 17.0 |
| 17.5 |
| 4.6 |
| 4.7 |
| 4.8 |
| 17.6 |
| 18.0 |
| 18.5 |
| 18.9 |
| 19.4 |
| 19.3 |
| 19.1 |
| 19.5 |
| 19.9 |
| 17.6 |
| 16.2 |
| 16.7 |
| 17.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| - |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.0 |
| 114.5 |
| 129.0 |
| 134.2 |
| 119.7 |
| 126.1 |
| 138.5 |
| 134.3 |
| - |
| 126.0 |
| 129.3 |
| 129.6 |
| 99.2 |
| 108.0 |
| 108.7 |
| 115.1 |
| 112.4 |
| 105.3 |
| 125.0 |
| 131.7 |
| 117.7 |
| 125.6 |
| 108.5 |
| 5.4 |
| 6.4 |
| 5.1 |
| 1.4 |
| 8.2 |
| 13.0 |
| 16.4 |
| - |
| 9.6 |
| 27.6 |
| 23.2 |
| 11.9 |
| 19.7 |
| 18.0 |
| 0.1 |
| 0.1 |
| 10.4 |
| 13.7 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.6 |
| 1.6 |
| 1.6 |
| - |
| 1.5 |
| 1.6 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 4.6 |
| 6.7 |
| 6.3 |
| 5.8 |
| 5.1 |
| 4.4 |
| - |
| 5.5 |
| 4.4 |
| 4.1 |
| 3.8 |
| 4.8 |
| 4.7 |
| 6.0 |
| 4.4 |
| 6.6 |
| 7.4 |
| 8.5 |
| 8.4 |
| 8.9 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.9 |
| 56.6 |
| 42.7 |
| 34.6 |
| 47.1 |
| 57.9 |
| 48.0 |
| 52.8 |
| 64.4 |
| 70.9 |
| - |
| 66.1 |
| 68.4 |
| 67.8 |
| 51.9 |
| 47.7 |
| 47.9 |
| 48.9 |
| 41.0 |
| 27.4 |
| 42.3 |
| 48.9 |
| 43.3 |
| 52.2 |
| 36.0 |
| 18.0 |
| 18.4 |
| 18.9 |
| 19.3 |
| 19.7 |
| 19.6 |
| 19.5 |
| 19.9 |
| 20.3 |
| - |
| 16.7 |
| 17.0 |
| 17.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.9 |
| 0.9 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 2.0 |
| 2.3 |
| 2.3 |
| 2.3 |
| 3.6 |
| 3.6 |
| 3.7 |
| 4.1 |
| 2.2 |
| 2.3 |
| 2.3 |
| 22.0 |
| 21.2 |
| 22.8 |
| 23.1 |
| 31.1 |
| 31.1 |
| 31.0 |
| 31.3 |
| 21.3 |
| - |
| 18.0 |
| 18.6 |
| 19.0 |
| 3.9 |
| 4.8 |
| 4.8 |
| 4.6 |
| 5.3 |
| 5.1 |
| 8.1 |
| 7.6 |
| 5.8 |
| 5.3 |
| 5.4 |
| 78.7 |
| 63.9 |
| 57.3 |
| 70.2 |
| 89.0 |
| 79.0 |
| 83.8 |
| 95.7 |
| 92.3 |
| - |
| 84.2 |
| 87.1 |
| 86.8 |
| 55.8 |
| 52.5 |
| 52.7 |
| 53.5 |
| 46.3 |
| 32.5 |
| 50.4 |
| 56.6 |
| 49.1 |
| 57.5 |
| 41.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (339.4) |
| (335.3) |
| (333.2) |
| (343.5) |
| (342.3) |
| (340.3) |
| (339.3) |
| (339.8) |
| - |
| (339.2) |
| (338.3) |
| (337.3) |
| (336.3) |
| (323.8) |
| (323.1) |
| (316.9) |
| (312.1) |
| (305.1) |
| (302.9) |
| (302.1) |
| (308.5) |
| (308.8) |
| (309.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.1 |
| 57.2 |
| 58.8 |
| 45.2 |
| 40.7 |
| 42.2 |
| 42.8 |
| 42.0 |
| - |
| 41.8 |
| 42.2 |
| 42.8 |
| 43.4 |
| 55.5 |
| 55.9 |
| 61.7 |
| 66.1 |
| 72.7 |
| 74.6 |
| 75.1 |
| 68.6 |
| 68.1 |
| 67.1 |
| 57.2 |
| 58.8 |
| 45.2 |
| 40.7 |
| 42.2 |
| 42.8 |
| 42.0 |
| - |
| 41.8 |
| 42.2 |
| 42.8 |
| 43.4 |
| 55.5 |
| 55.9 |
| 61.7 |
| 66.1 |
| 72.7 |
| 74.6 |
| 75.1 |
| 68.6 |
| 68.1 |
| 67.1 |
| 3.3 |
| 1.9 |
| 11.5 |
| 7.4 |
| 15.1 |
| 20.4 |
| 14.0 |
| - |
| 10.4 |
| 28.5 |
| 24.3 |
| 12.2 |
| 21.3 |
| 19.9 |
| 1.6 |
| 0.8 |
| 10.3 |
| 16.1 |
| 8.9 |
| (19.3) |
| (21.7) |
| (8.5) |
| 13.0 |
| 13.5 |
| 7.7 |
| 2.6 |
| 3.3 |
| 3.2 |
| (8.6) |
| - |
| (9.6) |
| (10.5) |
| (10.6) |
| (8.8) |
| (5.4) |
| (6.8) |
| (8.2) |
| (5.6) |
| (0.2) |
| 2.8 |
| 3.4 |
| 14.9 |
| 16.7 |
| 16.0 |
| 57.2 |
| 58.8 |
| 45.2 |
| 40.7 |
| 42.2 |
| 42.8 |
| 42.0 |
| - |
| 41.8 |
| 42.2 |
| 42.8 |
| 43.4 |
| 55.5 |
| 55.9 |
| 61.7 |
| 66.1 |
| 72.7 |
| 74.6 |
| 75.1 |
| 68.6 |
| 68.1 |
| 67.1 |
| 50.7 |
| 53.5 |
| 55.0 |
| 41.2 |
| 36.5 |
| 37.9 |
| 38.2 |
| 37.3 |
| - |
| 35.8 |
| 36.0 |
| 36.4 |
| 31.8 |
| 40.8 |
| 40.8 |
| 41.1 |
| 45.0 |
| 51.3 |
| 52.4 |
| 52.1 |
| 64.0 |
| 63.4 |
| 62.3 |