| (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 | 54.1 | 60.8 | 41.4 | 26.7 | 76.6 | 70.6 | 63.3 | 45.4 | 29.7 | 33.2 | 52.3 | 45.6 | 38.8 | 63.8 | 10.1 | 13.9 | 20.8 | 14.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 35.4 | 33.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 54.1 | 60.8 | 76.7 | 59.9 | 76.6 | 70.6 | 63.3 | 45.4 | 29.7 | 33.2 | 52.3 | 45.6 | 38.8 | 63.8 | 10.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 13.8 | 14.1 | 17.1 | 17.8 | 15.5 | 10.7 | 11.9 | 12.1 | 10.4 | 10.3 | 8.8 | 8.7 | 8.5 | 8.5 | 14.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 30.4 | 28.4 | 30.7 | 31.3 | 25.6 | 18.3 | 18.3 | 17.1 | 15.4 | 15.0 | 15.1 | 16.9 | 13.2 | 11.2 | 19.6 | 18.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 107.5 | 104.8 | 103.6 | 103.4 | 100.9 | 97.3 | 96.7 | 95.5 | 95.7 | 94.1 | 91.3 | 88.6 | 85.8 | 85.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | 2.6 | 2.7 | 3.9 | 1.5 | 2.8 | 6.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.5 | 23.2 | 44.2 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.5 | 24.2 | 44.2 | ||
| (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 |
|---|
| - |
| 13.9 |
| 20.8 |
| 14.4 |
| 14.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.8 | 2.0 | 2.1 | 2.1 | 2.5 | 1.5 | 1.6 | 1.6 | 0.9 | 0.7 | 0.7 | 0.6 | 0.6 | 4.4 | 1.0 | 1.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 100.1 | 105.3 | 126.6 | 111.2 | 120.2 | 101.2 | 95.1 | 76.3 | 56.4 | 59.2 | 76.9 | 71.7 | 63.6 | 90.6 | 47.4 | 65.4 | - | - |
| 169.2 |
| 177.3 |
| - |
| - |
| Accumulated Depreciation | 83.8 | 80.8 | 77.8 | 74.7 | 71.7 | 68.4 | 65.7 | 63.6 | 63.6 | 61.1 | 57.7 | 55.6 | 52.1 | 51.8 | 118.0 | 117.4 | - | - |
| Property,Plant & Equipment Net | 23.7 | 24.0 | 25.9 | 28.7 | 29.2 | 29.0 | 31.0 | 31.8 | 32.1 | 33.1 | 33.6 | 33.0 | 33.8 | 33.7 | 51.1 | 59.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 34.2 | 31.4 | 30.9 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 2.0 | 0.8 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 0.7 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 2.1 | 0.1 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 24.3 | 24.3 | 25.9 | 43.0 | 34.8 | - | - |
| Total Assets | 156.2 | 163.0 | 187.6 | 177.4 | 192.5 | 184.0 | 178.5 | 166.4 | 151.0 | 144.0 | 134.8 | 129.1 | 119.2 | 150.2 | 141.5 | 160.1 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.0 | - | - | - |
| Deferred Revenue Current | 0.1 | 0.1 | 0.6 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 11.2 | 9.8 | 10.7 | 10.5 | 9.8 | 8.4 | 8.3 | 8.1 | 7.4 | 7.6 | 7.7 | 7.4 | 6.8 | 6.5 | 7.8 | - | - | - |
| Other Current Liabilities | 1.7 | 0.8 | 1.5 | 1.0 | - | - | - | - | - | - | - | - | 0.0 | 0.2 | - | - | - | - |
| Total Current Liabilities | 17.0 | 15.8 | 17.2 | 16.7 | 16.4 | 13.2 | 13.1 | 13.7 | 11.3 | 13.3 | 12.1 | 13.2 | 10.1 | 24.5 | 18.8 | 20.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.4 | 1.1 | 1.5 | 2.2 | 2.9 | 3.2 | 3.3 | 3.2 | 3.1 | 4.9 | 5.0 | 4.9 | 6.9 | 6.2 | 14.2 | 11.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.0 | - | - |
| Total Non-Current Liabilities | 0.5 | 1.1 | 1.6 | 2.3 | 2.9 | - | - | - | - | - | - | - | 6.9 | 23.7 | 38.1 | 56.1 | - | - |
| Total Liabilities | 17.6 | 16.9 | 18.8 | 19.0 | 19.4 | 16.4 | 16.3 | 16.9 | 14.4 | 18.2 | 17.1 | 18.1 | 14.5 | 48.1 | 56.8 | 76.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 55.3 | 55.2 | 55.1 | 55.0 | - | - |
| Retained Earnings | 85.0 | 92.6 | 115.5 | 105.2 | 118.2 | 111.5 | 106.2 | 93.7 | 80.8 | 70.1 | 62.2 | 55.5 | 49.3 | 46.7 | 18.0 | 16.5 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.5 | 12.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 138.6 | 146.1 | 168.8 | 158.4 | 173.1 | 167.7 | 162.2 | 149.6 | 136.6 | 125.8 | 117.7 | 111.0 | 104.7 | 102.1 | 84.7 | 83.9 | 85.0 | 91.3 |
| Total Equity | 138.6 | 146.1 | 168.8 | 158.4 | 173.1 | 167.7 | 162.2 | 149.6 | 136.6 | 125.8 | 117.7 | 111.0 | 104.7 | 102.1 | 84.7 | 83.9 | 85.0 | 91.3 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | (45.3) | 14.1 | 30.3 | - | - |
| Working Capital | 83.1 | 89.5 | 109.4 | 94.5 | 103.8 | 88.1 | 82.0 | 62.6 | 45.1 | 45.9 | 64.8 | 58.5 | 53.6 | 66.1 | 28.7 | 45.3 | - | - |
| Book Value | 138.6 | 146.1 | 168.8 | 158.4 | 173.1 | 167.7 | 162.2 | 149.6 | 136.6 | 125.8 | 117.7 | 111.0 | 104.7 | 102.1 | 84.7 | 83.9 | 85.0 | 91.3 |
| Tangible Book Value | 114.9 | 122.4 | 145.1 | 134.7 | 149.3 | 143.9 | 138.5 | 125.8 | 112.8 | 102.0 | 94.0 | 87.2 | 81.0 | 78.2 | 48.5 | 51.7 | 54.1 | - |
| 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 | 49.4 | 54.1 | 46.3 | 56.2 | 56.1 | 60.8 | 58.8 | 70.2 | 51.9 | 41.4 | 17.6 | 18.0 | 18.0 | 26.7 | 53.3 | 70.1 | 70.2 | 76.6 | 76.0 | 70.4 | 64.7 | 70.6 | 65.1 | 62.5 | 64.0 | 63.3 | 50.2 | 41.9 | 36.1 | 45.4 | 43.7 | 33.7 | 28.4 | 29.7 | 28.8 | 22.5 | 30.1 | 33.2 | 45.4 | 51.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | 11.9 | 23.7 | 35.4 | 46.8 | 46.8 | 43.0 | 33.1 | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 49.4 | 54.1 | 46.3 | 56.2 | 56.1 | 60.8 | 58.8 | 82.1 | 75.6 | 76.7 | 64.4 | 64.8 | 61.0 | 59.9 | 53.3 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 19.0 | 13.8 | 17.9 | 16.9 | 18.0 | 14.1 | 14.5 | 15.4 | 17.3 | 17.1 | 19.7 | 15.0 | 18.7 | 17.8 | 19.2 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 30.1 | 30.4 | 31.0 | 32.9 | 29.2 | 28.4 | 28.0 | 27.4 | 27.5 | 30.7 | 34.3 | 33.8 | 30.2 | 31.3 | 33.3 | 33.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 108.1 | 107.5 | 107.0 | 106.2 | 105.1 | 104.8 | 104.5 | 104.1 | 103.8 | 103.6 | 103.6 | 103.5 | 103.3 | 103.4 | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.1 |
| 70.2 |
| 76.6 |
| 76.0 |
| 70.4 |
| 64.7 |
| 70.6 |
| 65.1 |
| 62.5 |
| 64.0 |
| 63.3 |
| 50.2 |
| 41.9 |
| 36.1 |
| 45.4 |
| 43.7 |
| 33.7 |
| 28.4 |
| 29.7 |
| 28.8 |
| 22.5 |
| 30.1 |
| 33.2 |
| 45.4 |
| 51.3 |
| 17.6 |
| 17.8 |
| 15.5 |
| 15.1 |
| 16.6 |
| 16.9 |
| 10.7 |
| 12.3 |
| 11.3 |
| 15.2 |
| 11.9 |
| 13.4 |
| 14.9 |
| 15.4 |
| 12.1 |
| 13.3 |
| 13.8 |
| 12.7 |
| 10.4 |
| 11.7 |
| 12.2 |
| 13.0 |
| 10.3 |
| 13.0 |
| 12.4 |
| 28.1 |
| 25.6 |
| 23.5 |
| 19.9 |
| 18.2 |
| 18.3 |
| 19.2 |
| 21.8 |
| 19.0 |
| 18.3 |
| 18.8 |
| 17.8 |
| 18.5 |
| 17.1 |
| 17.2 |
| 16.6 |
| 16.3 |
| 15.4 |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.0 |
| 14.6 |
| 14.1 |
| Prepaid Expenses | 1.6 | 1.8 | 2.2 | 1.6 | 1.6 | 2.0 | 2.2 | 1.8 | 1.8 | 2.1 | 2.2 | 1.7 | 2.0 | 2.1 | 2.6 | 3.8 | 3.5 | 2.5 | 3.1 | 1.9 | 2.0 | 1.5 | 1.3 | 0.9 | 1.4 | 1.6 | 1.7 | 0.9 | 0.9 | 1.6 | 0.9 | 0.8 | 0.7 | 0.9 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 1.3 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 100.1 | 100.1 | 97.3 | 107.6 | 105.0 | 105.3 | 103.5 | 126.7 | 122.2 | 126.6 | 120.5 | 115.2 | 111.8 | 111.2 | 108.4 | 124.7 | 119.5 | 120.2 | 117.7 | 108.9 | 101.8 | 101.2 | 97.8 | 96.5 | 99.7 | 95.1 | 84.2 | 75.6 | 70.9 | 76.3 | 75.2 | 64.9 | 58.1 | 56.4 | 56.6 | 50.7 | 59.2 | 59.2 | 73.7 | 79.1 |
| 102.8 |
| 102.4 |
| 102.6 |
| 100.9 |
| 99.4 |
| 98.6 |
| 97.7 |
| 97.3 |
| 96.8 |
| 97.3 |
| 96.9 |
| 96.7 |
| 96.0 |
| 95.7 |
| 95.5 |
| 95.5 |
| 94.3 |
| 96.9 |
| 96.3 |
| 95.7 |
| 95.3 |
| 94.7 |
| 94.0 |
| 94.1 |
| 93.3 |
| 92.8 |
| Accumulated Depreciation | 84.6 | 83.8 | 83.0 | 82.3 | 81.6 | 80.8 | 80.3 | 79.3 | 78.7 | 77.8 | 77.3 | 76.4 | 75.4 | 74.7 | 73.8 | 72.9 | 72.7 | 71.7 | 70.9 | 69.9 | 69.2 | 68.4 | 67.4 | 67.4 | 66.5 | 65.7 | 64.8 | 64.2 | 64.3 | 63.6 | 62.8 | 65.1 | 64.4 | 63.6 | 62.7 | 61.9 | 61.3 | 61.1 | 60.2 | 59.5 |
| Property,Plant & Equipment Net | 23.5 | 23.7 | 24.0 | 23.9 | 23.6 | 24.0 | 24.3 | 24.7 | 25.2 | 25.9 | 26.2 | 27.1 | 27.9 | 28.7 | 29.1 | 29.5 | 29.9 | 29.2 | 28.5 | 28.7 | 28.5 | 29.0 | 29.4 | 29.9 | 30.4 | 31.0 | 31.2 | 31.5 | 31.2 | 31.8 | 31.5 | 31.7 | 31.9 | 32.1 | 32.6 | 32.8 | 32.7 | 33.1 | 33.1 | 33.3 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 | 23.7 |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.7 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 156.4 | 156.2 | 153.7 | 164.8 | 162.2 | 163.0 | 160.1 | 185.1 | 181.7 | 187.6 | 183.2 | 179.0 | 176.5 | 177.4 | 176.5 | 195.1 | 191.9 | 192.5 | 192.3 | 187.9 | 183.8 | 184.0 | 182.0 | 181.2 | 179.8 | 178.5 | 176.4 | 171.4 | 166.4 | 166.4 | 164.0 | 158.5 | 152.3 | 151.0 | 150.2 | 147.3 | 145.3 | 144.0 | 141.9 | 136.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 3.5 |
| 3.7 |
| 2.6 |
| 3.5 |
| 3.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.6 | 0.6 | 0.2 | 0.2 | 0.2 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5.6 | 11.2 | 9.0 | 7.7 | 5.3 | 9.8 | 7.8 | 6.9 | 4.8 | 10.7 | 8.7 | 7.2 | 5.2 | 10.5 | 8.9 | 7.2 | 4.8 | 9.8 | 8.1 | 6.8 | 4.7 | 8.4 | 7.0 | 5.6 | 4.6 | 8.3 | 7.1 | 5.7 | 4.3 | 8.1 | 7.0 | 5.5 | 4.0 | 7.4 | 6.8 | 5.2 | 4.1 | 7.6 | 6.7 | 5.1 |
| Other Current Liabilities | 3.8 | 1.7 | 1.1 | 1.0 | 2.5 | 0.8 | 0.7 | 0.6 | 1.7 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 14.3 | 17.0 | 15.2 | 14.4 | 13.6 | 15.8 | 13.8 | 13.7 | 11.4 | 17.2 | 16.4 | 14.8 | 13.1 | 16.7 | 17.5 | 16.2 | 14.2 | 16.4 | 15.7 | 12.9 | 11.3 | 13.2 | 11.7 | 11.7 | 11.2 | 13.1 | 13.1 | 11.2 | 10.4 | 13.7 | 13.2 | 11.1 | 9.4 | 11.3 | 12.3 | 11.3 | 12.0 | 13.3 | 13.4 | 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.2 | 0.4 | 0.8 | 0.9 | 1.0 | 1.1 | 1.0 | 1.1 | 1.4 | 1.5 | 1.7 | 1.8 | 2.0 | 2.2 | 2.2 | 2.4 | 2.7 | 2.9 | 3.7 | 3.7 | 3.4 | 3.2 | 3.5 | 3.3 | 3.4 | 3.3 | 3.4 | 3.4 | 3.3 | 3.2 | 3.3 | 3.3 | 3.3 | 3.1 | 4.9 | 5.0 | 4.9 | 4.9 | 4.9 | 5.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 1.3 | 0.5 | 0.9 | 0.9 | 1.0 | 1.1 | 1.0 | 1.2 | 1.4 | 1.6 | 1.7 | 1.8 | 2.0 | 2.3 | 2.2 | - | - | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 15.6 | 17.6 | 16.1 | 15.3 | 14.6 | 16.9 | 14.8 | 14.9 | 12.8 | 18.8 | 18.1 | 16.6 | 15.1 | 19.0 | 19.8 | 18.7 | 16.9 | 19.4 | 19.4 | 16.6 | 14.7 | 16.4 | 15.2 | 15.1 | 14.6 | 16.3 | 16.6 | 14.6 | 13.7 | 16.9 | 16.5 | 14.3 | 12.6 | 14.4 | 17.2 | 16.2 | 17.0 | 18.2 | 18.3 | 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 87.1 | 85.0 | 84.0 | 95.8 | 94.1 | 92.6 | 91.8 | 116.7 | 115.5 | 115.5 | 111.8 | 109.2 | 108.2 | 105.2 | 103.5 | 123.2 | 120.1 | 118.2 | 117.5 | 115.9 | 113.7 | 111.5 | 110.6 | 110.0 | 109.2 | 106.2 | 103.8 | 100.8 | 96.8 | 93.7 | 91.6 | 88.3 | 84.0 | 80.8 | 77.2 | 75.3 | 72.7 | 70.1 | 67.9 | 65.6 |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 140.8 | 138.6 | 137.7 | 149.5 | 147.6 | 146.1 | 145.3 | 170.2 | 168.9 | 168.8 | 165.1 | 162.4 | 161.4 | 158.4 | 156.8 | 176.4 | 175.0 | 173.1 | 173.0 | 171.3 | 169.1 | 167.7 | 166.7 | 166.2 | 165.2 | 162.2 | 159.8 | 156.8 | 152.7 | 149.6 | 147.5 | 144.2 | 139.7 | 136.6 | 133.0 | 131.1 | 128.3 | 125.8 | 123.5 | 121.2 |
| Total Equity | 140.8 | 138.6 | 137.7 | 149.5 | 147.6 | 146.1 | 145.3 | 170.2 | 168.9 | 168.8 | 165.1 | 162.4 | 161.4 | 158.4 | 156.8 | 176.4 | 175.0 | 173.1 | 173.0 | 171.3 | 169.1 | 167.7 | 166.7 | 166.2 | 165.2 | 162.2 | 159.8 | 156.8 | 152.7 | 149.6 | 147.5 | 144.2 | 139.7 | 136.6 | 133.0 | 131.1 | 128.3 | 125.8 | 123.5 | 121.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 85.8 | 83.1 | 82.1 | 93.2 | 91.4 | 89.5 | 89.7 | 112.9 | 110.8 | 109.4 | 104.1 | 100.5 | 98.7 | 94.5 | 90.9 | 108.5 | 105.3 | 103.8 | 102.0 | 96.0 | 90.5 | 88.1 | 86.0 | 84.7 | 88.4 | 82.0 | 71.0 | 64.4 | 60.5 | 62.6 | 61.9 | 53.8 | 48.7 | 45.1 | 44.3 | 39.4 | 47.2 | 45.9 | 60.3 | 68.5 |
| Book Value | 140.8 | 138.6 | 137.7 | 149.5 | 147.6 | 146.1 | 145.3 | 170.2 | 168.9 | 168.8 | 165.1 | 162.4 | 161.4 | 158.4 | 156.8 | 176.4 | 175.0 | 173.1 | 173.0 | 171.3 | 169.1 | 167.7 | 166.7 | 166.2 | 165.2 | 162.2 | 159.8 | 156.8 | 152.7 | 149.6 | 147.5 | 144.2 | 139.7 | 136.6 | 133.0 | 131.1 | 128.3 | 125.8 | 123.5 | 121.2 |
| Tangible Book Value | 117.0 | 114.9 | 113.9 | 125.7 | 123.8 | 122.4 | 121.6 | 146.4 | 145.2 | 145.1 | 141.4 | 138.7 | 137.7 | 134.7 | 133.0 | 152.7 | 151.2 | 149.3 | 149.2 | 147.6 | 145.4 | 143.9 | 143.0 | 142.4 | 141.5 | 138.5 | 136.1 | 133.1 | 128.9 | 125.8 | 123.8 | 120.5 | 115.9 | 112.8 | 109.2 | 107.3 | 104.6 | 102.0 | 99.8 | 97.5 |