| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 63.0 | 31.6 | 24.5 | 21.8 | 61.4 | 69.8 | 24.9 | 11.2 | 7.4 | 7.3 | 7.4 | 12.5 | 6.2 | 19.8 | 9.5 | 3.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 63.0 | 31.6 | 24.5 | 21.8 | 61.4 | 69.8 | 24.9 | 11.2 | 7.4 | 7.3 | 7.4 | 12.5 | 6.2 | 19.8 | 9.5 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | 132.6 | 119.8 | 105.5 | 84.3 | 74.8 | 53.5 | 43.5 | 34.8 | 31.3 | 29.1 | 29.7 | 26.9 | 23.3 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 44.5 | 59.1 | 59.0 | 58.8 | 29.9 | 29.8 | 24.9 | 24.9 | 24.8 | 15.0 | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 44.5 | 59.1 | 59.0 | 58.8 | 29.9 | 29.8 | 24.9 | 24.9 | 24.8 | 15.0 | - | - | - | - | - | - |
| (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 |
|---|
| 3.5 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 23.4 |
| - |
| Accumulated Depreciation | 37.9 | 32.7 | 27.8 | 24.1 | 20.5 | 17.7 | 15.3 | 14.1 | 12.9 | 11.9 | 10.9 | 9.7 | 8.0 | 7.7 | 7.3 | - |
| Property,Plant & Equipment Net | 101.4 | 101.5 | 94.3 | 84.3 | 67.3 | 58.8 | 40.1 | 29.3 | 22.0 | 19.4 | 18.2 | 20.0 | 18.9 | 15.6 | 16.2 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - |
| Goodwill | 34.7 | 34.7 | 34.7 | 34.7 | 20.8 | 20.8 | 15.8 | 12.1 | 7.0 | 7.0 | 7.0 | 7.0 | 6.9 | - | - | - |
| Intangible Assets | 3.3 | 4.5 | 5.9 | 7.5 | 1.8 | 2.3 | 2.8 | 1.5 | 0.3 | 0.4 | 0.5 | 0.7 | 0.9 | - | - | - |
| Operating Lease Right Of Use Assets | 1.2 | 1.7 | 2.3 | 3.0 | 3.4 | 1.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 8.3 | 10.4 | 9.8 | 10.8 | 0.0 | - | - | 1.2 | 1.4 | 2.0 | 1.5 | 1.5 | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,106.4 | 2,103.1 | 2,075.7 | 1,948.4 | 1,435.9 | 1,257.6 | 1,054.3 | 853.9 | 716.8 | 673.9 | 630.3 | 560.2 | 510.5 | 327.3 | 331.1 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | 0.6 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,914.6 | 1,928.3 | 1,906.4 | 1,790.0 | 1,279.2 | 1,104.7 | 932.6 | 759.1 | 633.2 | 614.5 | 574.9 | 505.7 | 461.3 | 273.6 | 278.6 | - |
| Additional Paid In Capital | 108.1 | 108.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 111.5 | 101.3 | 96.0 | 92.0 | 85.4 | 74.0 | 55.4 | 46.9 | 43.9 | 41.2 | 37.3 | 35.9 | 33.8 | 33.0 | 31.9 | - |
| Accumulated Other Comprehensive Income | (12.9) | (20.1) | (19.9) | (26.4) | 3.5 | 5.9 | 1.3 | (1.1) | 0.3 | (0.4) | 0.3 | (0.2) | (3.4) | 2.3 | 1.9 | - |
| Treasury Stock | 11.6 | 10.8 | 11.1 | 11.3 | 7.3 | 4.4 | 3.6 | 2.6 | 2.8 | 3.0 | 3.3 | 2.2 | 2.0 | 2.2 | 1.8 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 191.8 | 174.8 | 169.3 | 158.4 | 156.7 | 152.9 | 121.7 | 94.8 | 83.6 | 59.5 | 55.5 | 54.5 | 49.2 | 53.7 | 52.5 | 52.4 |
| Total Equity | 191.8 | 174.8 | 169.3 | 158.4 | 156.7 | 152.9 | 121.7 | 94.8 | 83.6 | 59.5 | 55.5 | 54.5 | 49.2 | 53.7 | 52.5 | 52.4 |
| Net debt | (18.5) | 27.6 | 34.5 | 37.0 | (31.6) | (40.0) | 0.0 | 13.7 | 17.4 | 7.7 | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 191.8 | 174.8 | 169.3 | 158.4 | 156.7 | 152.9 | 121.7 | 94.8 | 83.6 | 59.5 | 55.5 | 54.5 | 49.2 | 53.7 | 52.5 | 52.4 |
| Tangible Book Value | 153.8 | 135.5 | 128.7 | 116.2 | 134.2 | 129.8 | 103.0 | 81.2 | 76.3 | 52.0 | 47.9 | 46.8 | 41.4 | - | - | - |
| 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 | 53.7 | 63.0 | 29.5 | 26.9 | 22.8 | 31.6 | 42.2 | 23.8 | 20.9 | 24.5 | 20.8 | 23.0 | 19.4 | 21.8 | 25.2 | 46.0 | 95.1 | 61.4 | 94.9 | 58.7 | 111.2 | 69.8 | 72.8 | 52.9 | 19.8 | 24.9 | 13.3 | 13.4 | 11.3 | 11.2 | 9.0 | 9.0 | 12.9 | 7.4 | 8.2 | 9.0 | 6.2 | 7.3 | 7.8 | 6.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 53.7 | 63.0 | 29.5 | 26.9 | 22.8 | 31.6 | 42.2 | 23.8 | 20.9 | 24.5 | 20.8 | 23.0 | 19.4 | 21.8 | 25.2 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 44.5 | 44.5 | 59.3 | 59.2 | 59.2 | 59.1 | 59.1 | 59.1 | 59.0 | 59.0 | 59.0 | 58.9 | 58.9 | 58.8 | 59.0 | 59.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 44.5 | 44.5 | 59.3 | 59.2 | 59.2 | 59.1 | 59.1 | 59.1 | 59.0 | 59.0 | 59.0 | 58.9 | 58.9 | 58.8 | 59.0 | 59.0 | ||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.0 |
| 95.1 |
| 61.4 |
| 94.9 |
| 58.7 |
| 111.2 |
| 69.8 |
| 72.8 |
| 52.9 |
| 19.8 |
| 24.9 |
| 13.3 |
| 13.4 |
| 11.3 |
| 11.2 |
| 9.0 |
| 9.0 |
| 12.9 |
| 7.4 |
| 8.2 |
| 9.0 |
| 6.2 |
| 7.3 |
| 7.8 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 100.6 | 101.4 | 102.0 | 100.9 | 101.8 | 101.5 | 100.3 | 98.4 | 97.6 | 94.3 | 93.0 | 88.8 | 86.6 | 84.3 | 79.4 | 76.6 | 69.5 | 67.3 | 66.5 | 65.6 | 62.0 | 58.8 | 54.5 | 52.9 | 51.7 | 40.1 | 38.6 | 37.0 | 35.4 | 29.3 | 28.6 | 28.0 | 27.4 | 22.0 | 20.9 | 20.0 | 19.8 | 19.4 | 19.5 | 18.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 |
| Goodwill | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 34.7 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 15.8 | 15.7 | 15.7 | 15.7 | 12.1 | 12.1 | 12.1 | 12.1 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 |
| Intangible Assets | 3.0 | 3.3 | 3.6 | 3.9 | 4.2 | 4.5 | 4.8 | 5.2 | 5.5 | 5.9 | 6.3 | 6.6 | 7.0 | 7.5 | 7.9 | 8.2 | 1.7 | 1.8 | 1.9 | 2.1 | 2.2 | 2.3 | 2.5 | 2.7 | 2.8 | 2.8 | 3.0 | 3.1 | 3.3 | 1.5 | 1.6 | 1.7 | 1.9 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.1 | 8.3 | - | - | 10.0 | 10.4 | - | - | - | - | - | - | - | - | - | - | 3.8 | 0.0 | - | - | 0.2 | 0.0 | - | - | - | - | - | 0.1 | 1.3 | 1.2 | 2.1 | 2.0 | 2.0 | 1.4 | 1.3 | 1.1 | 2.0 | 2.0 | 0.5 | 0.3 |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,091.9 | 2,106.4 | 2,119.8 | 2,137.6 | 2,088.4 | 2,103.1 | 2,145.1 | 2,099.0 | 2,076.1 | 2,075.7 | 2,063.1 | 2,023.3 | 1,982.7 | 1,948.4 | 1,923.9 | 1,900.5 | 1,492.1 | 1,435.9 | 1,406.9 | 1,359.4 | 1,311.4 | 1,257.6 | 1,255.0 | 1,248.4 | 1,158.6 | 1,054.3 | 1,022.2 | 1,007.7 | 979.6 | 853.9 | 840.0 | 826.8 | 815.9 | 716.8 | 702.6 | 710.2 | 683.7 | 673.9 | 674.5 | 663.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 59.0 |
| 29.9 |
| 29.9 |
| 29.8 |
| 29.8 |
| 29.8 |
| 29.8 |
| 39.7 |
| 25.0 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.8 |
| 24.8 |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.6 | 1.3 | 0.6 | 0.0 | 0.5 | 1.4 | 0.5 | 0.1 | 0.5 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,898.9 | 1,914.6 | 1,933.3 | 1,957.0 | 1,910.8 | 1,928.3 | 1,967.4 | 1,928.8 | 1,907.1 | 1,906.4 | 1,905.8 | 1,860.6 | 1,819.7 | 1,790.0 | 1,772.6 | 1,737.7 | 1,348.5 | 1,279.2 | 1,250.4 | 1,206.6 | 1,155.6 | 1,104.7 | 1,107.7 | 1,106.9 | 1,024.9 | 932.6 | 901.8 | 892.0 | 867.3 | 759.1 | 748.0 | 735.0 | 725.0 | 633.2 | 639.2 | 648.1 | 623.6 | 614.5 | 614.5 | 604.3 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Additional Paid In Capital | 108.1 | 108.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 114.4 | 111.5 | 107.9 | 105.5 | 103.4 | 101.3 | 99.0 | 97.4 | 96.8 | 96.0 | 95.0 | 93.5 | 92.5 | 92.0 | 89.5 | 87.5 | 86.8 | 85.4 | 84.5 | 80.6 | 78.6 | 74.0 | 69.5 | 63.8 | 58.7 | 55.4 | 53.7 | 50.2 | 47.5 | 46.9 | 46.0 | 44.9 | 44.0 | 43.9 | 43.8 | 42.5 | 41.7 | 41.2 | 40.1 | 38.6 |
| Accumulated Other Comprehensive Income | (14.9) | (12.9) | (14.8) | (17.9) | (18.9) | (20.1) | (15.1) | (20.9) | (21.3) | (19.9) | (30.9) | (23.7) | (22.5) | (26.4) | (30.9) | (19.1) | (9.1) | 3.5 | 4.5 | 4.9 | 4.0 | 5.9 | 5.0 | 4.1 | 1.5 | 1.3 | 2.0 | 1.2 | 0.0 | (1.1) | (2.6) | (1.6) | (1.6) | 0.3 | 0.6 | 0.9 | (0.4) | (0.4) | 1.9 | 2.4 |
| Treasury Stock | 11.4 | 11.6 | 11.9 | 11.9 | 11.5 | 10.8 | 11.1 | 11.1 | 11.1 | 11.1 | 11.6 | 11.6 | 11.3 | 11.3 | 11.6 | 9.7 | 9.6 | 7.3 | 7.6 | 7.6 | 4.4 | 4.4 | 4.6 | 3.7 | 3.6 | 3.6 | 3.9 | 3.9 | 3.4 | 2.6 | 2.8 | 2.8 | 2.8 | 2.8 | 3.0 | 3.0 | 3.0 | 3.0 | 3.3 | 3.3 |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 193.0 | 191.8 | 186.5 | 180.6 | 177.6 | 174.8 | 177.7 | 170.2 | 168.9 | 169.3 | 157.3 | 162.7 | 163.0 | 158.4 | 151.3 | 162.8 | 143.5 | 156.7 | 156.5 | 152.7 | 155.8 | 152.9 | 147.4 | 141.5 | 133.7 | 121.7 | 120.5 | 115.7 | 112.3 | 94.8 | 92.0 | 91.8 | 90.9 | 83.6 | 63.3 | 62.1 | 60.0 | 59.5 | 60.0 | 59.0 |
| Total Equity | 193.0 | 191.8 | 186.5 | 180.6 | 177.6 | 174.8 | 177.7 | 170.2 | 168.9 | 169.3 | 157.3 | 162.7 | 163.0 | 158.4 | 151.3 | 162.8 | 143.5 | 156.7 | 156.5 | 152.7 | 155.8 | 152.9 | 147.4 | 141.5 | 133.7 | 121.7 | 120.5 | 115.7 | 112.3 | 94.8 | 92.0 | 91.8 | 90.9 | 83.6 | 63.3 | 62.1 | 60.0 | 59.5 | 60.0 | 59.0 |
| 59.0 |
| 29.9 |
| 29.9 |
| 29.8 |
| 29.8 |
| 29.8 |
| 29.8 |
| 39.7 |
| 25.0 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.8 |
| 24.8 |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | (9.3) | (18.5) | 29.7 | 32.3 | 36.4 | 27.6 | 16.9 | 35.3 | 38.1 | 34.5 | 38.2 | 35.9 | 39.5 | 37.0 | 33.9 | 13.0 | (36.1) | (31.6) | (65.1) | (28.8) | (81.4) | (40.0) | (43.0) | (13.2) | 5.2 | 0.0 | 11.6 | 11.5 | 13.6 | 13.7 | 15.9 | 15.9 | 11.9 | 17.4 | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 193.0 | 191.8 | 186.5 | 180.6 | 177.6 | 174.8 | 177.7 | 170.2 | 168.9 | 169.3 | 157.3 | 162.7 | 163.0 | 158.4 | 151.3 | 162.8 | 143.5 | 156.7 | 156.5 | 152.7 | 155.8 | 152.9 | 147.4 | 141.5 | 133.7 | 121.7 | 120.5 | 115.7 | 112.3 | 94.8 | 92.0 | 91.8 | 90.9 | 83.6 | 63.3 | 62.1 | 60.0 | 59.5 | 60.0 | 59.0 |
| Tangible Book Value | 155.2 | 153.8 | 148.1 | 142.0 | 138.7 | 135.5 | 138.2 | 130.3 | 128.7 | 128.7 | 116.3 | 121.3 | 121.2 | 116.2 | 108.6 | 119.8 | 121.1 | 134.2 | 133.8 | 129.9 | 132.8 | 129.8 | 124.1 | 118.1 | 110.1 | 103.0 | 101.8 | 96.8 | 93.3 | 81.2 | 78.3 | 78.0 | 77.0 | 76.3 | 56.0 | 54.8 | 52.6 | 52.0 | 52.6 | 51.5 |