| (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 | 21.5 | 14.1 | 37.8 | 16.7 | 13.2 | 16.4 | 10.1 | 8.5 | 18.5 | 28.0 | 18.1 | 18.2 | 9.8 | 5.7 | 11.3 | 5.3 | 4.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 84.5 | 114.8 | 130.3 | 5.8 | 10.4 | 10.6 | 13.5 | 8.9 | 5.9 | 5.5 | 7.9 | 6.6 | 6.0 | 9.1 | 1.8 | 1.8 | - |
| Cash And Short Term Investments | 106.0 | 129.0 | 168.1 | 22.5 | 23.6 | 27.0 | 23.6 | 17.5 | 24.5 | 33.5 | 26.0 | 24.8 | 15.8 | 14.8 | 13.1 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 18.0 | 13.8 | 28.4 | 53.7 | 19.4 | 10.5 | 9.1 | 12.8 | 7.2 | 8.0 | 6.0 | 5.0 | 7.8 | 3.0 | 3.2 | ||
| Current Assets | |||||||||||||||||
| Inventory | 42.0 | 56.1 | 98.1 | 82.2 | 27.5 | 14.4 | 9.0 | 10.1 | 8.5 | 8.4 | 7.2 | 5.4 | 5.6 | 3.0 | 2.8 | 1.5 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 30.9 | 33.9 | 37.1 | 29.6 | 15.1 | 13.5 | 13.8 | 11.7 | 11.6 | 10.7 | 9.4 | 5.6 | 4.6 | 3.4 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 7.0 | 2.8 | 8.9 | 24.1 | 9.2 | 3.7 | 3.2 | 2.4 | 1.7 | 2.6 | 2.4 | 2.1 | 2.6 | 1.5 | 1.4 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.1 | 0.1 | 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 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | 0.0 | 2.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 9.4 | 13.9 | 21.5 | 33.9 | 28.8 | 30.5 | 16.2 | 25.6 | 15.8 | - | 31.4 | 137.1 | 16.7 | 14.2 | 13.9 | |||||||||||||||||||||||||
| 7.1 |
| 4.7 |
| 3.2 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 11.2 | 10.5 | 1.7 | 1.8 | 1.0 | 0.6 | 0.8 | 0.7 | 1.0 | 1.2 | 0.4 | 0.5 | 0.3 | 0.5 | 0.2 | 0.1 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 198.5 | 229.6 | 296.3 | 160.1 | 71.5 | 52.5 | 42.5 | 41.1 | 41.1 | 51.1 | 40.8 | 38.0 | 34.2 | 22.7 | 20.3 | 11.9 | - |
| 3.2 |
| - |
| - |
| Accumulated Depreciation | 21.2 | 18.0 | 15.6 | 11.4 | 10.1 | 8.5 | 8.4 | 6.9 | 6.1 | 4.9 | 3.7 | 3.1 | 2.8 | 2.3 | 2.2 | - | - |
| Property,Plant & Equipment Net | 9.7 | 15.9 | 21.5 | 18.2 | 5.0 | 5.0 | 5.4 | 4.7 | 5.4 | 5.8 | 5.7 | 2.5 | 1.8 | 1.1 | 1.0 | 1.3 | - |
| Long Term Investments | 59.8 | 24.5 | 6.3 | 22.7 | 36.9 | 25.1 | 23.9 | 18.0 | 19.8 | 10.7 | 8.3 | 8.3 | 6.8 | 4.6 | 2.7 | 3.2 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4.7 | 6.6 | 6.5 | 6.4 | 4.7 | 4.7 | 4.7 | 4.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | - |
| Intangible Assets | 9.4 | 4.7 | 6.1 | 6.4 | 4.7 | 5.0 | 5.1 | 5.5 | 0.3 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 8.4 | 11.0 | 13.9 | 13.3 | 2.3 | 2.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 10.3 | 6.1 | 3.0 | 1.4 | 0.4 | 0.2 | - | - | - | - | - | 0.2 | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 1.0 | 1.9 | 0.6 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 11.4 | 10.4 | 13.9 | 9.0 | 8.2 | - |
| Total Assets | 306.2 | 315.3 | 355.5 | 229.1 | 125.9 | 95.3 | 81.9 | 74.2 | 69.5 | 70.6 | 57.6 | 51.8 | 46.4 | 37.7 | 30.3 | 21.4 | - |
| 1.2 |
| - |
| Short Term Debt | - | 0.0 | 2.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.8 | 2.5 | 3.7 | 3.4 | 0.9 | 0.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2.2 | 2.3 | 2.4 | 6.2 | 1.6 | 1.2 | 0.2 | 0.6 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 36.6 | 24.4 | 29.0 | 51.7 | 20.5 | 10.4 | 6.6 | 5.0 | 4.2 | 7.3 | 5.0 | 5.1 | 6.3 | 3.0 | 4.0 | 2.0 | - |
| - |
| Operating Lease Liabilities Non-Current | 5.9 | 8.8 | 10.6 | 10.4 | 1.6 | 2.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 0.2 | 0.7 | 0.8 | 0.0 | - | 0.1 | - | - | 0.4 | 1.1 | - | - | - | (3.6) | (2.1) | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | 2.1 | 0.3 | 0.4 | 0.7 | 0.7 | 1.3 | - | - | - | - | - | - |
| Total Liabilities | 50.0 | 39.5 | 40.4 | 81.5 | 22.1 | 12.5 | 7.0 | 5.4 | 5.0 | 8.0 | 6.3 | 5.1 | 6.3 | 3.1 | 4.1 | 2.1 | - |
| - |
| Additional Paid In Capital | 147.4 | 159.6 | 188.2 | 54.5 | 58.2 | 57.5 | 57.0 | 55.5 | 55.4 | 57.3 | 55.9 | 56.0 | 54.8 | 54.2 | 53.4 | 52.6 | - |
| Retained Earnings | 106.9 | 115.0 | 127.3 | 94.8 | 45.4 | 25.1 | 17.8 | 13.3 | 9.0 | 5.1 | (4.7) | (9.4) | (14.9) | (19.6) | (27.3) | (33.5) | - |
| Accumulated Other Comprehensive Income | 1.7 | 1.1 | (0.5) | (1.9) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 256.2 | 275.8 | 315.2 | 147.6 | 103.8 | 82.8 | 74.9 | 68.9 | 64.5 | 62.6 | 51.3 | 46.7 | 40.1 | 34.7 | 26.2 | 19.2 | 17.8 |
| Total Equity | 256.2 | 275.8 | 315.2 | 147.6 | 103.8 | 82.8 | 74.9 | 68.9 | 64.5 | 62.6 | 51.3 | 46.7 | 40.1 | 34.7 | 26.2 | 19.2 | 17.8 |
| - |
| Net debt | - | (129.0) | (166.0) | (22.5) | (23.6) | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 161.9 | 205.2 | 267.3 | 108.4 | 51.0 | 42.1 | 35.9 | 36.1 | 36.9 | 43.8 | 35.7 | 32.9 | 27.9 | 19.7 | 16.3 | 9.9 | - |
| Book Value | 256.2 | 275.8 | 315.2 | 147.6 | 103.8 | 82.8 | 74.9 | 68.9 | 64.5 | 62.6 | 51.3 | 46.7 | 40.1 | 34.7 | 26.2 | 19.2 | 17.8 |
| Tangible Book Value | 242.1 | 264.5 | 302.5 | 134.8 | 94.4 | 73.1 | 65.1 | 58.7 | 61.7 | 60.0 | 48.7 | 44.2 | 37.5 | 32.1 | 23.7 | 16.7 | - |
| 12.7 |
| 13.2 |
| 21.3 |
| 22.3 |
| 19.2 |
| 16.4 |
| 9.3 |
| 8.6 |
| 10.6 |
| 10.1 |
| 6.0 |
| 7.9 |
| 15.4 |
| 8.5 |
| 9.3 |
| 9.1 |
| 20.5 |
| 18.5 |
| 19.7 |
| 22.5 |
| 22.1 |
| 28.0 |
| 24.6 |
| 20.6 |
| 20.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 81.7 | 82.6 | 84.5 | 83.4 | 83.1 | 82.6 | 114.8 | 98.2 | 127.1 | - | 130.7 | 20.0 | 5.8 | 3.9 | 0.7 | 10.4 | 10.4 | 10.9 | 10.0 | 9.1 | 10.6 | 11.1 | 14.7 | 14.5 | 13.5 | 14.6 | 17.0 | 8.5 | 8.9 | 8.5 | 6.3 | 5.4 | 5.9 | 5.7 | 5.8 | 7.9 | 5.5 | 7.4 | 8.4 | 8.7 |
| Cash And Short Term Investments | 91.1 | 96.4 | 106.0 | 117.2 | 112.0 | 113.0 | 131.0 | 123.8 | 142.9 | - | 162.1 | 157.1 | 22.5 | 18.1 | 14.7 | 23.1 | 23.6 | 32.2 | 32.3 | 28.3 | 27.0 | 20.4 | 23.3 | 25.1 | 23.6 | 20.7 | 25.0 | 23.8 | 17.5 | 17.8 | 15.4 | 25.8 | 24.5 | 25.5 | 28.3 | 30.0 | 33.5 | 32.0 | 28.9 | 29.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 20.9 | 15.0 | 18.0 | 26.6 | 24.2 | 14.1 | 21.3 | 27.6 | 21.9 | - | 31.9 | 39.4 | 53.7 | 31.6 | 21.8 | 16.3 | 19.4 | 16.2 | 13.2 | 9.8 | 10.5 | 9.1 | 8.1 | 7.0 | 9.1 | 9.3 | 9.0 | 8.2 | 12.8 | 9.7 | 7.2 | 5.6 | 7.2 | 8.1 | 8.1 | 7.5 | 8.0 | 8.7 | 7.9 | 5.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 36.9 | 40.2 | 42.0 | 53.8 | 56.1 | 59.2 | 66.8 | 74.9 | 84.0 | - | 105.0 | 100.8 | 82.2 | 69.3 | 60.9 | 43.6 | 27.5 | 21.0 | 14.6 | 13.7 | 14.4 | 14.9 | 11.7 | 10.6 | 9.0 | 9.4 | 8.3 | 9.6 | 10.1 | 9.7 | 10.9 | 8.1 | 8.5 | 9.3 | 10.0 | 8.7 | 8.4 | 8.1 | 8.1 | 6.9 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 14.1 | 14.1 | 11.2 | 15.0 | 14.0 | 11.6 | 10.5 | 9.9 | 8.6 | - | 4.1 | 3.7 | 1.8 | 1.1 | 1.6 | 1.1 | 1.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 163.0 | 165.7 | 198.5 | 212.6 | 206.3 | 197.9 | 229.6 | 236.2 | 257.4 | - | 303.1 | 300.9 | 160.1 | 120.1 | 99.0 | 84.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 9.5 | 9.5 | 9.7 | 19.7 | 25.2 | 23.7 | 24.0 | 21.5 | 22.4 | - | 21.3 | 21.1 | 18.2 | 9.6 | 8.7 | 6.6 | ||||||||||||||||||||||||
| Long Term Investments | 56.0 | 60.3 | 59.8 | 40.2 | 41.4 | 41.9 | 24.5 | 24.2 | 6.5 | - | 6.6 | 8.5 | 22.7 | 25.0 | 28.4 | 35.2 | 36.9 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | 6.7 | 6.6 | 6.5 | 6.6 | 6.6 | 6.6 | 6.4 | - | 6.6 | 6.4 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | |||||||||||||||||||||
| Intangible Assets | 8.4 | 8.9 | 9.4 | 10.7 | 5.9 | 6.1 | 6.3 | 6.4 | 6.2 | - | 6.3 | 6.5 | 6.4 | 4.7 | 4.5 | 4.5 | 4.7 | 4.8 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 10.6 | 7.8 | 8.4 | 18.0 | 17.8 | 18.3 | 15.8 | 15.9 | 12.4 | - | 14.8 | 11.9 | 13.3 | 12.7 | 13.4 | 1.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 10.9 | 10.6 | 10.3 | 6.0 | 6.8 | 6.6 | 6.1 | 5.5 | 2.8 | - | 1.0 | 1.0 | 1.4 | 0.6 | 0.6 | 0.4 | 0.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 0.5 | 0.5 | 0.6 | 0.7 | 1.0 | 2.2 | 2.3 | 1.8 | 1.0 | - | 1.5 | 0.9 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 263.5 | 268.1 | 306.2 | 314.7 | 310.9 | 303.2 | 315.3 | 318.1 | 315.4 | 351.8 | 361.2 | 361.2 | 229.1 | 177.9 | 160.0 | 137.8 | 125.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3.7 | 3.9 | 7.0 | 8.7 | 8.7 | 4.3 | 6.7 | 9.0 | 5.9 | - | 11.6 | 16.7 | 24.1 | 16.2 | 15.0 | 12.4 | 9.2 | 6.6 | 5.0 | 1.9 | 3.7 | 3.9 | 3.9 | 2.3 | 3.2 | 1.6 | 2.4 | 1.9 | 2.4 | 2.0 | 1.8 | 1.2 | 1.7 | 2.2 | 2.4 | 2.4 | 2.6 | 3.2 | 3.2 | 2.2 |
| Short Term Debt | - | - | - | 2.4 | 2.2 | - | 0.0 | 0.0 | 2.2 | - | 2.2 | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.9 | 2.9 | 2.8 | 4.1 | 3.8 | 3.7 | 3.4 | 3.2 | 3.8 | - | 3.7 | 3.5 | 3.4 | 2.8 | 2.8 | 0.7 | ||||||||||||||||||||||||
| Accrued Expenses | 1.1 | 2.3 | 2.2 | 4.7 | 3.5 | 2.6 | 4.4 | 3.0 | 2.7 | - | 3.3 | 5.1 | 6.2 | 2.8 | 0.8 | 4.9 | 1.6 | 1.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 12.7 | 13.2 | 36.6 | 35.9 | 30.5 | 18.7 | 24.4 | 28.2 | 26.4 | - | 36.9 | 40.1 | 51.7 | 30.7 | 25.3 | 22.1 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | 0.0 | 0.0 | 2.1 | 2.2 | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 8.0 | 5.2 | 5.9 | 14.3 | 14.5 | 15.0 | 12.8 | 13.1 | 9.1 | - | 11.6 | 8.9 | 10.4 | 10.5 | 11.2 | 1.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.7 | - | 0.8 | 0.8 | 0.8 | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 20.7 | 18.4 | 50.0 | 50.2 | 45.0 | 35.8 | 39.5 | 43.5 | 36.2 | 57.9 | 49.3 | 52.0 | 81.5 | 41.2 | 36.5 | 23.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 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 | 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 | 137.0 | 143.1 | 147.4 | 146.6 | 150.8 | 154.3 | 159.6 | 158.6 | 162.7 | - | 187.4 | 186.1 | 54.5 | 59.8 | 58.9 | 58.5 | 58.2 | |||||||||||||||||||||||
| Retained Earnings | 105.8 | 106.3 | 106.9 | 116.0 | 114.4 | 113.1 | 115.0 | 115.8 | 116.2 | - | 124.6 | 119.4 | 94.8 | 77.8 | 65.1 | 55.8 | 45.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | 0.2 | 1.7 | 1.7 | 0.6 | (0.0) | 1.1 | 0.0 | 0.1 | - | (0.3) | (0.2) | (1.9) | (1.0) | (0.7) | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 242.8 | 249.7 | 256.2 | 264.5 | 265.9 | 267.4 | 275.8 | 274.6 | 279.2 | 293.9 | 311.9 | 305.4 | 147.6 | 136.8 | 123.4 | 114.5 | 103.8 | |||||||||||||||||||||||
| Total Equity | 242.8 | 249.7 | 256.2 | 264.5 | 265.9 | 267.4 | 275.8 | 274.6 | 279.2 | 293.9 | 311.9 | 305.4 | 147.6 | 136.8 | 123.4 | 114.5 | 103.8 | 96.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | 2.4 | 2.2 | 2.1 | 2.2 | 0.0 | 2.2 | - | 2.2 | - | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | (114.9) | (109.8) | (110.9) | (128.8) | (123.8) | (140.7) | - | (159.9) | - | (22.5) | - | - | (23.1) | - | - | ||||||||||||||||||||||
| Working Capital | 150.3 | 152.5 | 161.9 | 176.8 | 175.8 | 179.2 | 205.2 | 208.0 | 231.1 | - | 266.2 | 260.9 | 108.4 | 89.4 | 73.7 | 62.0 | 51.0 | 54.3 | ||||||||||||||||||||||
| Book Value | 242.8 | 249.7 | 256.2 | 264.5 | 265.9 | 267.4 | 275.8 | 274.6 | 279.2 | 293.9 | 311.9 | 305.4 | 147.6 | 136.8 | 123.4 | 114.5 | 103.8 | 96.5 | ||||||||||||||||||||||
| Tangible Book Value | 234.4 | 240.7 | 246.8 | 247.1 | 253.5 | 254.8 | 262.8 | 261.6 | 266.4 | 287.5 | 305.6 | 292.4 | 134.8 | 127.4 | 114.2 | 105.2 | 94.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.3 |
| 0.7 |
| 0.7 |
| 0.7 |
| 1.1 |
| 0.9 |
| 1.0 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.2 |
| 0.8 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.5 |
| 70.0 |
| 60.8 |
| 52.2 |
| 52.5 |
| 45.0 |
| 43.7 |
| 43.6 |
| 42.5 |
| 40.3 |
| 43.5 |
| 42.3 |
| 41.1 |
| 37.8 |
| 34.5 |
| 40.5 |
| 41.1 |
| 43.7 |
| 47.4 |
| 47.1 |
| 51.1 |
| 49.6 |
| 45.5 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.9 |
| 4.7 |
| 5.0 |
| 5.0 |
| 5.4 |
| 5.6 |
| 5.7 |
| 5.4 |
| 4.5 |
| 4.4 |
| 4.6 |
| 4.7 |
| 4.9 |
| 5.1 |
| 5.2 |
| 5.4 |
| 5.5 |
| 6.0 |
| 5.9 |
| 5.8 |
| 5.6 |
| 5.4 |
| 5.6 |
| 26.7 |
| 25.6 |
| 26.1 |
| 25.1 |
| 28.1 |
| 25.1 |
| 21.7 |
| 23.9 |
| 22.5 |
| 18.6 |
| 18.3 |
| 18.0 |
| 18.2 |
| 20.2 |
| 20.4 |
| 19.8 |
| 17.2 |
| 15.0 |
| 13.3 |
| 10.7 |
| 8.6 |
| 7.8 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 4.8 |
| 4.7 |
| 5.0 |
| 4.9 |
| 5.0 |
| 5.1 |
| 5.1 |
| 5.2 |
| 5.3 |
| 5.4 |
| 5.5 |
| 5.5 |
| 5.6 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.5 |
| 2.7 |
| 2.9 |
| 2.5 |
| 2.7 |
| 2.9 |
| 2.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.2 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.1 |
| 103.8 |
| 96.2 |
| 95.3 |
| 90.9 |
| 87.2 |
| 83.2 |
| 81.9 |
| 77.4 |
| 76.7 |
| 75.5 |
| 74.2 |
| 71.4 |
| 70.3 |
| 69.2 |
| 69.5 |
| 69.5 |
| 71.4 |
| 69.3 |
| 70.6 |
| 66.6 |
| 61.6 |
| 57.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 1.9 |
| 1.2 |
| 1.0 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.0 |
| 0.9 |
| 0.6 |
| 0.5 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.5 |
| 15.7 |
| 11.9 |
| 7.8 |
| 10.4 |
| 8.8 |
| 8.4 |
| 5.3 |
| 6.6 |
| 4.1 |
| 4.8 |
| 4.6 |
| 5.0 |
| 4.1 |
| 3.9 |
| 2.7 |
| 4.2 |
| 4.3 |
| 5.0 |
| 4.4 |
| 7.3 |
| 6.6 |
| 5.7 |
| 3.7 |
| 1.6 |
| 1.8 |
| 2.1 |
| 2.3 |
| 2.1 |
| 2.3 |
| 2.5 |
| 1.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 2.1 |
| 2.3 |
| 2.1 |
| 2.4 |
| 2.6 |
| 2.0 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.4 |
| 22.1 |
| 17.6 |
| 14.0 |
| 10.1 |
| 12.5 |
| 11.2 |
| 11.0 |
| 7.3 |
| 7.0 |
| 4.5 |
| 5.2 |
| 4.9 |
| 5.4 |
| 4.4 |
| 4.3 |
| 3.1 |
| 5.0 |
| 5.0 |
| 5.7 |
| 5.1 |
| 8.0 |
| 7.3 |
| 6.4 |
| 4.1 |
| 58.3 |
| 57.8 |
| 57.7 |
| 57.5 |
| 57.4 |
| 57.0 |
| 57.4 |
| 57.0 |
| 56.9 |
| 56.7 |
| 56.2 |
| 55.5 |
| 55.5 |
| 56.3 |
| 56.0 |
| 55.4 |
| 56.6 |
| 58.6 |
| 58.1 |
| 57.3 |
| 58.8 |
| 56.9 |
| 56.4 |
| 38.0 |
| 31.9 |
| 28.3 |
| 25.1 |
| 22.1 |
| 19.1 |
| 18.3 |
| 17.8 |
| 15.9 |
| 14.6 |
| 14.3 |
| 13.3 |
| 11.4 |
| 9.6 |
| 9.9 |
| 9.0 |
| 7.7 |
| 6.9 |
| 6.0 |
| 5.1 |
| 0.4 |
| (1.9) |
| (3.4) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.5 |
| 89.8 |
| 86.1 |
| 82.8 |
| 79.6 |
| 76.2 |
| 75.8 |
| 74.9 |
| 73.0 |
| 71.5 |
| 70.6 |
| 68.9 |
| 67.0 |
| 66.1 |
| 66.1 |
| 64.5 |
| 64.5 |
| 65.7 |
| 64.2 |
| 62.6 |
| 59.3 |
| 55.1 |
| 53.1 |
| 89.8 |
| 86.1 |
| 82.8 |
| 79.6 |
| 76.2 |
| 75.8 |
| 74.9 |
| 73.0 |
| 71.5 |
| 70.6 |
| 68.9 |
| 67.0 |
| 66.1 |
| 66.1 |
| 64.5 |
| 64.5 |
| 65.7 |
| 64.2 |
| 62.6 |
| 59.3 |
| 55.1 |
| 53.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.9 |
| 44.4 |
| 42.1 |
| 36.1 |
| 35.3 |
| 38.3 |
| 35.9 |
| 36.2 |
| 38.7 |
| 37.7 |
| 36.1 |
| 33.7 |
| 30.6 |
| 37.7 |
| 36.9 |
| 39.4 |
| 42.3 |
| 42.7 |
| 43.8 |
| 43.0 |
| 39.7 |
| 38.3 |
| 89.8 |
| 86.1 |
| 82.8 |
| 79.6 |
| 76.2 |
| 75.8 |
| 74.9 |
| 73.0 |
| 71.5 |
| 70.6 |
| 68.9 |
| 67.0 |
| 66.1 |
| 66.1 |
| 64.5 |
| 64.5 |
| 65.7 |
| 64.2 |
| 62.6 |
| 59.3 |
| 55.1 |
| 53.1 |
| 87.0 |
| 80.3 |
| 76.7 |
| 73.1 |
| 70.1 |
| 66.6 |
| 66.1 |
| 65.1 |
| 63.0 |
| 61.5 |
| 60.5 |
| 58.7 |
| 56.7 |
| 55.7 |
| 63.5 |
| 61.7 |
| 61.9 |
| 63.1 |
| 61.7 |
| 60.0 |
| 56.8 |
| 52.6 |
| 50.6 |