| (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 | 20.0 | 20.3 | 11.6 | 35.6 | 48.8 | 36.6 | 35.0 | 28.9 | 13.7 | 22.6 | 71.0 | 22.8 | 29.5 | 26.7 | 25.5 | 28.9 | 17.3 | 10.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 28.5 | 28.2 | 0.0 | 0.3 | 1.1 | - | |
| Cash And Short Term Investments | 20.0 | 20.3 | 11.6 | 35.6 | 48.8 | 36.6 | 35.0 | 28.9 | 13.7 | 22.6 | 71.0 | 51.3 | 57.7 | 26.7 | 25.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 30.4 | 29.8 | 35.5 | 34.4 | 25.1 | 21.2 | 16.9 | 8.8 | 12.4 | 6.9 | 5.8 | 5.5 | 6.1 | 4.4 | 6.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 56.1 | 38.2 | 39.9 | 29.0 | 26.8 | 23.3 | 19.5 | 13.5 | 14.5 | 12.5 | 10.8 | 15.0 | 13.1 | 10.2 | 6.4 | 6.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 28.9 | 25.6 | 25.1 | 25.2 | 24.1 | 23.4 | 22.5 | 19.6 | 13.5 | 13.3 | 13.0 | 12.6 | 10.8 | 10.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 28.0 | 21.7 | 23.8 | 33.0 | 35.6 | 24.2 | 22.2 | 18.6 | 11.0 | 8.6 | 5.2 | 9.9 | 5.7 | 7.2 | 4.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 20.0 | 10.0 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 20.0 | 10.0 | - | - | - | - | ||
| (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 | 27.9 | 20.0 | 15.7 | 16.0 | 19.5 | 20.3 | 21.6 | 12.4 | 20.5 | 11.6 | 17.4 | 20.6 | 27.6 | 35.6 | 28.9 | |||||||||||||||||||||||||
| - |
| 30.0 |
| 17.3 |
| 10.3 |
| 4.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.0 | 3.6 | 3.2 | 4.6 | 5.8 | 5.4 | 6.0 | 7.0 | 2.3 | 1.3 | 1.2 | 1.2 | 0.8 | 0.6 | 0.8 | 0.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | 1.1 | 1.8 | 4.8 | 1.9 | 0.4 | 2.0 | 0.6 | 0.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 174.4 | 152.0 | 144.4 | 170.1 | 187.1 | 183.4 | 128.1 | 146.9 | 89.9 | 94.1 | 130.4 | 74.9 | 78.2 | 44.0 | 39.7 | 41.8 | - | - |
| 10.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 19.7 | 18.4 | 16.5 | 14.2 | 11.9 | 9.6 | 7.6 | 11.5 | 11.4 | 10.3 | 9.4 | 8.8 | 8.6 | 8.3 | 8.0 | - | - | - |
| Property,Plant & Equipment Net | 9.2 | 7.2 | 8.6 | 11.0 | 12.2 | 13.9 | 14.9 | 8.1 | 2.1 | 3.0 | 3.5 | 3.8 | 2.2 | 1.7 | 2.0 | 2.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | - | - |
| Intangible Assets | - | - | - | - | - | - | 0.1 | 0.3 | 0.5 | 0.7 | 0.9 | 1.1 | 1.3 | 1.5 | 1.7 | 2.0 | - | - |
| Operating Lease Right Of Use Assets | 10.1 | 8.4 | 10.7 | 12.5 | 13.0 | 13.1 | 14.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 11.0 | 16.8 | 11.4 | 5.9 | 21.6 | 7.4 | 4.5 | 4.1 | 4.1 | 4.1 | 2.6 | 0.1 | 0.1 | 0.1 | 0.2 | 0.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 221.9 | 200.9 | 197.7 | 218.1 | 237.5 | 221.4 | 165.5 | 163.5 | 98.2 | 103.5 | 139.4 | 81.8 | 83.4 | 48.9 | 45.4 | 48.2 | - | - |
| 3.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1.3 | 1.4 | 2.0 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.1 | 0.6 | 0.4 | 0.2 | 0.1 | 0.1 | 0.2 | - | - |
| Operating Lease Liabilities Current | 2.9 | 2.3 | 2.5 | 2.1 | 1.9 | 1.9 | 1.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 25.3 | 18.9 | 19.2 | 25.2 | 25.7 | 24.8 | 21.0 | 19.8 | 11.7 | 11.2 | 9.9 | 8.4 | 9.8 | 7.6 | 5.8 | 6.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 100.8 | 63.6 | 67.5 | 117.1 | 78.6 | 60.0 | 50.3 | 52.7 | 23.1 | 26.9 | 21.9 | 29.2 | 39.4 | 25.6 | 21.1 | 19.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 10.2 | 11.7 | 13.8 | 15.3 | 16.3 | 16.9 | 18.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.4 | 3.9 | 3.2 | 3.5 | 2.3 | 1.2 | 0.3 | 4.3 | 0.6 | 1.6 | 1.3 | 1.1 | 1.1 | 1.2 | 1.2 | 1.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 156.9 | 144.0 | 144.3 | 149.5 | 151.9 | 117.6 | 108.5 | 78.9 | 59.3 | 45.7 | 44.6 | 40.3 | 40.6 | 29.8 | 27.1 | 24.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 545.9 | 478.9 | 452.7 | 441.0 | - | - |
| Retained Earnings | (1,081.2) | (1,065.5) | (1,044.6) | (1,007.1) | (964.3) | (910.0) | (850.1) | (778.9) | (721.3) | (660.7) | (597.8) | (541.9) | (503.2) | (459.9) | (443.9) | (427.0) | - | - |
| Accumulated Other Comprehensive Income | (0.2) | (0.4) | (1.3) | (2.8) | (0.1) | 0.7 | 0.1 | (0.3) | (0.1) | 0.1 | 7.3 | (0.0) | 0.0 | - | 0.0 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.7 | 0.8 | 0.8 | 1.0 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 64.2 | 56.1 | 52.7 | 67.6 | 84.6 | 103.8 | 57.1 | 84.5 | 38.9 | 57.8 | 94.8 | 41.5 | 42.8 | 19.1 | 18.3 | 23.7 | 21.4 | 34.3 |
| Total Equity | 65.0 | 56.9 | 53.4 | 68.6 | 85.6 | 103.8 | 57.1 | 84.5 | 38.9 | 57.8 | 94.8 | 41.5 | 42.8 | 19.1 | 18.3 | 23.7 | 21.4 | 34.3 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (51.0) | (41.3) | - | - | - | - | - | - |
| Working Capital | 73.6 | 88.4 | 76.9 | 53.1 | 108.5 | 123.5 | 77.8 | 94.2 | 66.8 | 67.2 | 108.5 | 45.7 | 38.7 | 18.4 | 18.6 | 22.1 | - | - |
| Book Value | 64.2 | 56.1 | 52.7 | 67.6 | 84.6 | 103.8 | 57.1 | 84.5 | 38.9 | 57.8 | 94.8 | 41.5 | 42.8 | 19.1 | 18.3 | 23.7 | 21.4 | 34.3 |
| Tangible Book Value | 62.9 | 54.8 | 51.3 | 66.3 | 83.3 | 102.5 | 55.6 | 82.9 | 37.1 | 55.7 | 92.5 | 39.1 | 40.1 | 16.2 | 15.2 | 20.5 | - | - |
| 32.3 |
| 38.4 |
| 48.8 |
| 78.5 |
| 59.0 |
| 57.6 |
| 36.6 |
| 29.0 |
| 34.9 |
| 33.7 |
| 35.0 |
| 24.4 |
| 23.5 |
| 29.0 |
| 28.9 |
| 22.3 |
| 14.3 |
| 14.9 |
| 13.7 |
| 17.0 |
| 20.3 |
| 10.9 |
| 22.6 |
| 12.9 |
| 7.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 27.9 | 20.0 | 15.7 | 16.0 | 19.5 | 20.3 | 21.6 | 12.4 | 20.5 | 11.6 | 17.4 | 20.6 | 27.6 | 35.6 | 28.9 | 32.3 | 38.4 | 48.8 | 78.5 | 59.0 | 57.6 | 36.6 | 29.0 | 34.9 | 33.7 | 35.0 | 24.4 | 23.5 | 29.0 | 28.9 | 22.3 | 14.3 | 14.9 | 13.7 | 17.0 | 20.3 | 10.9 | 22.6 | 12.9 | 7.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 29.3 | 30.4 | 29.8 | 31.4 | 26.3 | 29.8 | 24.4 | 23.7 | 22.5 | 35.5 | 24.5 | 22.2 | 25.2 | 34.4 | 28.2 | 26.8 | 25.6 | 25.1 | 22.4 | 22.9 | 18.3 | 21.2 | 16.2 | 17.6 | 18.2 | 16.9 | 14.5 | 13.4 | 13.8 | 8.8 | 10.5 | 11.4 | 10.5 | 12.4 | 10.5 | 7.9 | 5.6 | 6.9 | 7.4 | 5.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 61.1 | 56.1 | 53.1 | 54.5 | 48.2 | 38.2 | 36.5 | 36.3 | 39.9 | 39.9 | 42.7 | 40.6 | 36.6 | 29.0 | 28.3 | 27.8 | 28.5 | 26.8 | 29.4 | 31.3 | 24.3 | 23.3 | 19.5 | 18.4 | 21.7 | 19.5 | 20.9 | 17.4 | 15.8 | 13.5 | 13.3 | 12.9 | 13.2 | 14.5 | 14.3 | 12.2 | 12.9 | 12.5 | 12.2 | 12.1 |
| Prepaid Expenses | 4.5 | 5.0 | 5.7 | 4.6 | 6.1 | 3.6 | 4.1 | 3.8 | 3.6 | 3.2 | 4.7 | 3.7 | 5.7 | 4.6 | 4.4 | 3.0 | 10.1 | 5.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 175.3 | 174.4 | 167.1 | 168.5 | 161.5 | 152.0 | 140.6 | 135.0 | 138.2 | 144.4 | 150.9 | 150.9 | 162.2 | 170.1 | 164.7 | 164.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 9.2 | 9.2 | 6.6 | 6.9 | 7.0 | 7.2 | 7.4 | 7.8 | 8.1 | 8.6 | 9.3 | 10.3 | 10.8 | 11.0 | 10.6 | 11.2 | 11.7 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.5 | 10.1 | 8.1 | 8.7 | 9.1 | 8.4 | 8.9 | 9.6 | 10.2 | 10.7 | 11.0 | 12.3 | 12.3 | 12.5 | 12.9 | 13.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 11.2 | 11.0 | 15.9 | 12.2 | 11.5 | 16.8 | 14.8 | 13.3 | 11.7 | 11.4 | 10.3 | 22.3 | 20.9 | 5.9 | 23.8 | 24.0 | 20.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 222.9 | 221.9 | 215.2 | 213.1 | 206.8 | 200.9 | 189.5 | 185.5 | 189.1 | 197.7 | 205.8 | 198.9 | 209.3 | 218.1 | 215.4 | 216.5 | 221.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 31.8 | 28.0 | 25.5 | 30.5 | 27.7 | 21.7 | 15.9 | 16.7 | 16.6 | 23.8 | 38.5 | 37.5 | 36.4 | 33.0 | 29.8 | 29.4 | 31.5 | 35.6 | 26.2 | 30.9 | 22.5 | 24.2 | 19.2 | 18.8 | 20.2 | 22.2 | 20.0 | 21.1 | 20.9 | 18.6 | 14.3 | 11.3 | 11.2 | 11.0 | 12.5 | 9.6 | 8.8 | 8.6 | 6.9 | 7.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1.7 | 1.3 | 2.3 | 2.2 | 2.4 | 1.4 | 1.8 | 1.1 | 2.2 | 2.0 | 0.9 | 1.4 | 1.7 | 0.6 | 0.8 | 1.0 | 1.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.1 | 2.9 | 2.6 | 2.6 | 2.5 | 2.3 | 2.3 | 2.2 | 2.2 | 2.5 | 2.3 | 2.2 | 2.2 | 2.1 | 2.0 | 2.0 | ||||||||||||||||||||||||
| Accrued Expenses | 18.3 | 25.3 | 21.8 | 20.9 | 16.9 | 18.9 | 15.9 | 15.0 | 16.2 | 19.2 | 19.6 | 17.5 | 19.3 | 25.2 | 20.1 | 18.3 | 16.9 | 25.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 107.4 | 100.8 | 88.4 | 84.4 | 69.7 | 63.6 | 54.3 | 53.9 | 57.2 | 67.5 | 80.1 | 75.1 | 77.6 | 117.1 | 95.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.0 |
| Operating Lease Liabilities Non-Current | 9.4 | 10.2 | 10.7 | 11.4 | 11.9 | 11.7 | 12.3 | 12.9 | 13.5 | 13.8 | 14.1 | 14.5 | 15.0 | 15.3 | 15.7 | 16.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.4 | 5.4 | 5.2 | 4.4 | 4.0 | 3.9 | 3.8 | 3.6 | 3.4 | 3.2 | 2.8 | 2.8 | 2.4 | 3.5 | 3.3 | 3.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 154.6 | 156.9 | 153.0 | 156.9 | 150.5 | 144.0 | 135.3 | 135.2 | 139.0 | 144.3 | 156.8 | 147.2 | 149.8 | 149.5 | 141.3 | 139.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.2 | 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 | 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 | (1,082.8) | (1,081.2) | (1,079.0) | (1,079.0) | (1,073.2) | (1,065.5) | (1,063.0) | (1,060.1) | (1,054.3) | (1,044.6) | (1,043.3) | (1,036.0) | (1,022.7) | (1,007.1) | (993.5) | (985.0) | (976.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.3) | (0.2) | (0.2) | (0.3) | (0.3) | (0.4) | (0.1) | (0.9) | (1.1) | (1.3) | (2.2) | (2.4) | (2.2) | (2.8) | (3.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 67.6 | 64.2 | 61.5 | 55.4 | 55.5 | 56.1 | 53.5 | 49.5 | 49.4 | 52.7 | 48.2 | 50.8 | 58.6 | 67.6 | 73.1 | 75.8 | 79.4 | |||||||||||||||||||||||
| Total Equity | 68.3 | 65.0 | 62.2 | 56.2 | 56.2 | 56.9 | 54.3 | 50.3 | 50.2 | 53.4 | 49.0 | 51.7 | 59.6 | 68.6 | 74.1 | 76.8 | 80.4 | 85.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 68.0 | 73.6 | 78.7 | 84.2 | 91.8 | 88.4 | 86.3 | 81.1 | 80.9 | 76.9 | 70.8 | 75.9 | 84.6 | 53.1 | 69.7 | 85.4 | 106.2 | 108.5 | ||||||||||||||||||||||
| Book Value | 67.6 | 64.2 | 61.5 | 55.4 | 55.5 | 56.1 | 53.5 | 49.5 | 49.4 | 52.7 | 48.2 | 50.8 | 58.6 | 67.6 | 73.1 | 75.8 | 79.4 | 84.6 | ||||||||||||||||||||||
| Tangible Book Value | 66.2 | 62.9 | 60.1 | 54.1 | 54.2 | 54.8 | 52.2 | 48.2 | 48.1 | 51.3 | 46.9 | 49.5 | 57.3 | 66.3 | 71.8 | 74.5 | 78.1 | |||||||||||||||||||||||
| 6.2 |
| 8.6 |
| 7.0 |
| 5.4 |
| 6.5 |
| 6.5 |
| 5.4 |
| 6.0 |
| 5.8 |
| 8.8 |
| 5.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 5.0 |
| 4.3 |
| 2.3 |
| 4.1 |
| 3.3 |
| 3.5 |
| 3.1 |
| 5.5 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.8 |
| 187.1 |
| 178.1 |
| 185.6 |
| 181.3 |
| 183.4 |
| 177.3 |
| 179.0 |
| 178.3 |
| 128.1 |
| 126.3 |
| 135.8 |
| 134.9 |
| 146.9 |
| 150.2 |
| 141.2 |
| 133.8 |
| 89.9 |
| 88.4 |
| 74.3 |
| 75.7 |
| 94.1 |
| 108.0 |
| 112.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 12.7 |
| 12.8 |
| 13.3 |
| 13.9 |
| 14.3 |
| 14.5 |
| 14.7 |
| 14.9 |
| 15.2 |
| 15.3 |
| 16.1 |
| 8.1 |
| 3.1 |
| 2.2 |
| 2.0 |
| 2.1 |
| 2.3 |
| 2.7 |
| 2.8 |
| 3.0 |
| 3.2 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 13.7 |
| 13.0 |
| 12.4 |
| 12.5 |
| 12.8 |
| 13.1 |
| 13.5 |
| 13.8 |
| 14.1 |
| 14.1 |
| 14.1 |
| 14.4 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| 12.2 |
| 8.8 |
| 9.7 |
| 7.4 |
| 4.5 |
| 4.4 |
| 4.5 |
| 4.5 |
| 4.6 |
| 4.8 |
| 5.0 |
| 4.1 |
| 3.9 |
| 4.0 |
| 4.1 |
| 4.1 |
| 4.2 |
| 4.3 |
| 4.1 |
| 4.1 |
| 2.2 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.5 |
| 218.9 |
| 223.2 |
| 220.6 |
| 221.4 |
| 213.4 |
| 215.5 |
| 215.4 |
| 165.5 |
| 164.4 |
| 174.6 |
| 175.9 |
| 163.5 |
| 161.7 |
| 151.8 |
| 144.4 |
| 98.2 |
| 97.1 |
| 83.5 |
| 84.9 |
| 103.5 |
| 116.1 |
| 120.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.9 |
| 1.1 |
| 0.6 |
| 0.6 |
| 0.7 |
| 1.1 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.7 |
| 0.4 |
| 0.5 |
| 0.1 |
| 0.9 |
| 0.8 |
| 2.0 |
| 1.9 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.2 |
| 23.2 |
| 19.7 |
| 24.8 |
| 19.5 |
| 16.9 |
| 17.2 |
| 21.0 |
| 18.4 |
| 16.7 |
| 18.4 |
| 19.8 |
| 16.8 |
| 12.5 |
| 10.4 |
| 11.7 |
| 10.7 |
| 9.8 |
| 9.5 |
| 11.2 |
| 10.2 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.3 |
| 66.7 |
| 78.6 |
| 64.7 |
| 65.8 |
| 54.8 |
| 60.0 |
| 46.2 |
| 43.1 |
| 45.1 |
| 50.3 |
| 45.6 |
| 50.8 |
| 47.6 |
| 52.7 |
| 43.2 |
| 28.1 |
| 23.7 |
| 23.1 |
| 23.9 |
| 25.3 |
| 26.4 |
| 26.9 |
| 22.9 |
| 25.7 |
| 16.8 |
| 16.3 |
| 16.1 |
| 16.3 |
| 16.7 |
| 16.9 |
| 17.3 |
| 17.6 |
| 18.0 |
| 18.4 |
| 18.5 |
| 18.7 |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 2.3 |
| 2.4 |
| 2.2 |
| 1.9 |
| 1.2 |
| 1.1 |
| 0.7 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 4.3 |
| 2.5 |
| 1.3 |
| 0.8 |
| 0.6 |
| 0.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.5 |
| 151.9 |
| 137.9 |
| 139.0 |
| 127.9 |
| 117.6 |
| 104.1 |
| 101.0 |
| 103.0 |
| 108.5 |
| 103.6 |
| 109.0 |
| 106.4 |
| 78.9 |
| 69.9 |
| 61.4 |
| 58.8 |
| 59.3 |
| 59.9 |
| 44.2 |
| 43.5 |
| 45.7 |
| 43.8 |
| 45.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (964.3) |
| (955.2) |
| (942.8) |
| (927.4) |
| (910.0) |
| (895.6) |
| (881.4) |
| (866.6) |
| (850.1) |
| (833.2) |
| (815.2) |
| (797.7) |
| (778.9) |
| (762.7) |
| (748.5) |
| (735.2) |
| (721.3) |
| (709.8) |
| (696.4) |
| (679.3) |
| (660.7) |
| (647.2) |
| (632.8) |
| (2.2) |
| (1.6) |
| (0.1) |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.7 |
| 0.9 |
| 1.1 |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.1) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.4) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.1 |
| 3.2 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.6 |
| 80.1 |
| 84.2 |
| 92.6 |
| 103.8 |
| 109.2 |
| 114.5 |
| 112.4 |
| 57.1 |
| 60.8 |
| 65.6 |
| 69.5 |
| 84.5 |
| 91.8 |
| 90.4 |
| 85.6 |
| 38.9 |
| 37.2 |
| 39.3 |
| 41.5 |
| 57.8 |
| 72.3 |
| 74.6 |
| 81.1 |
| 84.2 |
| 92.6 |
| 103.8 |
| 109.2 |
| 114.5 |
| 112.4 |
| 57.1 |
| 60.8 |
| 65.6 |
| 69.5 |
| 84.5 |
| 91.8 |
| 90.4 |
| 85.6 |
| 38.9 |
| 37.2 |
| 39.3 |
| 41.5 |
| 57.8 |
| 72.3 |
| 74.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 113.3 |
| 119.8 |
| 126.5 |
| 123.5 |
| 131.1 |
| 135.8 |
| 133.2 |
| 77.8 |
| 80.8 |
| 85.1 |
| 87.3 |
| 94.2 |
| 107.0 |
| 113.1 |
| 110.1 |
| 66.8 |
| 64.6 |
| 49.0 |
| 49.3 |
| 67.2 |
| 85.1 |
| 86.5 |
| 80.1 |
| 84.2 |
| 92.6 |
| 103.8 |
| 109.2 |
| 114.5 |
| 112.4 |
| 57.1 |
| 60.8 |
| 65.6 |
| 69.5 |
| 84.5 |
| 91.8 |
| 90.4 |
| 85.6 |
| 38.9 |
| 37.2 |
| 39.3 |
| 41.5 |
| 57.8 |
| 72.3 |
| 74.6 |
| 83.3 |
| 78.8 |
| 82.9 |
| 91.3 |
| 102.5 |
| 107.9 |
| 113.2 |
| 111.0 |
| 55.6 |
| 59.3 |
| 64.1 |
| 67.9 |
| 82.9 |
| 90.1 |
| 88.7 |
| 83.8 |
| 37.1 |
| 35.3 |
| 37.3 |
| 39.5 |
| 55.7 |
| 70.2 |
| 72.5 |