| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 25.0 | 1.6 | 21.4 | 23.7 | 33.7 | 25.4 | 11.1 | 7.8 | 22.4 | 14.2 | 12.8 | 27.5 | 15.0 | 35.8 | 52.0 | ||||||||||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q4 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 31.0 | 25.0 | 9.8 | 12.7 | 4.9 | 1.6 | 21.4 | 23.7 | 22.5 | 33.3 | 31.2 | 33.7 | 29.5 | 30.5 | 27.2 | |||||||||||||||||||||||||
| 47.6 |
| 6.8 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 0.6 | 0.7 | 4.3 | 3.6 | 3.8 | 3.3 | 3.0 | 3.4 | 3.8 | 5.8 | 2.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 25.0 | 1.6 | 21.4 | 23.7 | 34.3 | 26.1 | 15.3 | 11.4 | 26.2 | 17.5 | 15.8 | 31.0 | 18.8 | 41.6 | 54.5 | 47.6 | 6.8 | 3.5 | - | - | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 13.3 | 2.2 | 5.1 | 5.1 | 8.7 | 4.2 | 8.4 | 1.7 | 2.9 | 0.6 | 0.3 | 1.4 | 2.3 | 6.3 | 14.3 | 1.2 | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | 8.2 | 6.9 | 11.2 | 13.5 | 10.4 | 10.0 | 13.5 | 14.3 | 11.6 | 8.9 | 8.8 | 7.3 | 7.5 | 7.5 | 4.2 | 3.1 | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2.8 | 5.8 | 3.0 | 3.8 | 2.3 | 2.6 | 2.0 | 2.7 | 1.8 | 1.6 | 3.9 | 2.9 | 5.8 | 1.0 | 1.0 | 0.2 | - | - | |||||||||
| Other Current Assets | 0.6 | 0.8 | - | 1.2 | 0.9 | 0.6 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 49.3 | 16.6 | 40.7 | 46.1 | 58.9 | 42.9 | 51.0 | 31.4 | 42.5 | 29.3 | 32.6 | 43.2 | 39.6 | 59.0 | 85.1 | 57.7 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 322.7 | 304.1 | - | 284.5 | 261.9 | 153.6 | 141.4 | 168.5 | 125.3 | 98.9 | 69.3 | 41.7 | 24.0 | 17.1 | 11.8 | 5.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 188.0 | 175.7 | - | 131.9 | 105.2 | 91.1 | 76.1 | 57.2 | 42.7 | 28.8 | 17.7 | 9.4 | 5.7 | 3.1 | 1.5 | 0.7 | - | ||||||||||
| Property,Plant & Equipment Net | 134.7 | 128.4 | 148.7 | 152.6 | 156.8 | 62.5 | 65.2 | 111.2 | 82.6 | 70.1 | 51.6 | 32.3 | 18.4 | 14.1 | 10.3 | 4.8 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 7.4 | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Tax Assets | - | - | 7.3 | 5.9 | - | 0.3 | 3.9 | 7.4 | 6.9 | 17.6 | 21.1 | 26.2 | 29.8 | 31.6 | 19.5 | - | - | ||||||||||
| Other Non-Current Assets | 0.1 | 0.9 | 5.5 | 5.5 | 0.1 | 0.0 | 0.0 | 0.4 | 1.0 | 1.5 | 1.2 | 1.6 | 4.4 | - | 0.0 | 0.0 | - | ||||||||||
| Total Non-Current Assets | - | 129.3 | - | 164.0 | 156.8 | 62.9 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 184.1 | 145.9 | 202.2 | 210.1 | 215.8 | 105.7 | 193.0 | 150.3 | 132.9 | 118.4 | 106.5 | 106.0 | 92.4 | 105.6 | 115.2 | 62.8 | - | ||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 7.4 | 11.3 | 8.1 | 13.3 | 13.3 | 8.8 | 9.1 | 12.4 | 6.9 | 5.4 | 11.6 | 3.9 | 2.9 | 3.0 | 1.7 | 2.4 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 7.3 | - | - | - | - | - | - | - | - | - | |||||||||||
| Accrued Expenses | 7.0 | 3.0 | 5.5 | 5.2 | 4.7 | 2.3 | 3.1 | 2.0 | 2.9 | 1.5 | 3.0 | 3.9 | 5.6 | 4.2 | 4.9 | 0.8 | - | - | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | 17.3 | 14.5 | 16.6 | 24.7 | 29.7 | 12.1 | 28.0 | 17.6 | 15.0 | 8.9 | 14.9 | 14.0 | 11.9 | 13.0 | 25.8 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 1.7 | 2.1 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | 0.0 | 0.2 | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Revenue Non-Current | 90.9 | 74.4 | 53.5 | 43.5 | 42.6 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | 15.5 | 14.0 | 15.3 | 15.2 | 13.1 | - | - | 1.5 | 0.9 | 5.6 | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 2.6 | 1.6 | 2.3 | 2.5 | 2.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Liabilities | - | - | - | 73.7 | 65.4 | 3.1 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 140.0 | 118.6 | 101.2 | 98.3 | 95.0 | 15.2 | 35.0 | 23.1 | 20.8 | 11.4 | 17.7 | 17.8 | 17.2 | 15.8 | 28.0 | 9.0 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 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 | 138.5 | 115.3 | 111.3 | 111.0 | 110.2 | 84.9 | 148.2 | 121.6 | 114.6 | 112.0 | 96.8 | 93.1 | 88.0 | 102.7 | 132.5 | 152.4 | - | ||||||||||
| Retained Earnings | (87.5) | (81.1) | (3.3) | 7.7 | 17.6 | 12.7 | 16.9 | 12.7 | 4.5 | 2.0 | (0.9) | 2.0 | (5.8) | (5.9) | - | - | - | ||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Treasury Stock | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 2.0 | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 44.0 | 27.3 | 101.0 | 103.6 | 120.8 | 90.5 | 158.1 | 127.3 | 112.1 | 107.1 | 88.8 | 88.1 | 74.5 | 83.8 | 87.1 | 53.8 | 19.9 | ||||||||||
| Total Equity | 44.0 | 27.3 | 101.0 | 103.6 | 120.8 | 90.5 | 158.1 | 127.3 | 112.1 | 107.1 | 88.8 | 88.1 | 74.5 | 83.8 | 87.1 | 53.8 | 19.9 | 3.0 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 1.7 | 2.1 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | (13.6) | (9.3) | (24.0) | - | - | - | - | - | - | - | - | - | - | ||||||||
| Working Capital | 32.0 | 2.1 | 24.1 | 21.4 | 29.3 | 30.8 | 23.0 | 13.8 | 27.5 | 20.3 | 17.7 | 29.2 | 27.7 | 46.0 | 59.3 | 51.2 | - | - | |||||||||
| Book Value | 44.0 | 27.3 | 101.0 | 103.6 | 120.8 | 90.5 | 158.1 | 127.3 | 112.1 | 107.1 | 88.8 | 88.1 | 74.5 | 83.8 | 87.1 | 53.8 | 19.9 | 3.0 | |||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 25.4 |
| 23.4 |
| 13.4 |
| 18.1 |
| 10.2 |
| 8.8 |
| 7.9 |
| 8.5 |
| 7.8 |
| 16.6 |
| 26.6 |
| 28.6 |
| 22.4 |
| 15.8 |
| 16.4 |
| 16.6 |
| 14.2 |
| 17.1 |
| 13.3 |
| 10.3 |
| 12.8 |
| 14.1 |
| 21.0 |
| 21.4 |
| 27.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.6 | 0.6 | 0.7 | 5.2 | 4.7 | 4.1 | 4.3 | 4.2 | 3.9 | 3.7 | 3.6 | 3.4 | 3.7 | 3.8 | 3.8 | 3.8 | 3.6 | 3.7 | 3.3 | 3.9 | 3.8 | 3.4 | 3.0 | 3.2 | 3.4 | 3.4 | 3.4 |
| Cash And Short Term Investments | 31.0 | 25.0 | 9.8 | 12.7 | 4.9 | 1.6 | 21.4 | 23.7 | 22.5 | 33.3 | 31.2 | 33.7 | 30.1 | 31.2 | 27.8 | 26.1 | 28.6 | 18.1 | 22.2 | 14.5 | 12.9 | 11.8 | 12.2 | 11.4 | 20.0 | 30.3 | 32.4 | 26.2 | 19.7 | 20.1 | 20.3 | 17.5 | 20.9 | 17.0 | 13.7 | 15.8 | 17.3 | 24.4 | 24.9 | 31.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 15.1 | 13.3 | 12.9 | 3.6 | 3.2 | 2.2 | 5.1 | 5.1 | 3.7 | 6.3 | 11.6 | 8.7 | 4.9 | 5.1 | 3.5 | 4.2 | 4.8 | 3.4 | 4.0 | 8.4 | 7.8 | 5.6 | 4.5 | 1.7 | 1.4 | 1.7 | 1.6 | 2.9 | 3.7 | 1.3 | 1.8 | 0.6 | 2.4 | 2.0 | 0.9 | 0.3 | 1.9 | 0.7 | 7.5 | 1.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 8.7 | 8.2 | 7.2 | 6.7 | 6.4 | 6.9 | 11.2 | 13.5 | 13.6 | 12.5 | 12.8 | 10.4 | 10.9 | 10.5 | 11.6 | 10.0 | 27.0 | 27.0 | 24.8 | 24.1 | 24.1 | 26.5 | 20.5 | 14.3 | 12.0 | 12.5 | 12.9 | 11.6 | 9.9 | 10.0 | 8.6 | 8.9 | 9.4 | 10.1 | 9.3 | 8.8 | 9.3 | 8.5 | 8.0 | 7.3 |
| Prepaid Expenses | 2.7 | 2.8 | 1.3 | 3.2 | 5.7 | 5.8 | 3.0 | 3.8 | 4.5 | 4.0 | 1.2 | 2.3 | 3.0 | 2.9 | 1.6 | 2.6 | 2.2 | 2.5 | ||||||||||||||||||||||
| Other Current Assets | 0.7 | 0.6 | 0.6 | 2.4 | 1.2 | 0.8 | - | 1.2 | 1.4 | 0.4 | 0.4 | 0.9 | 0.3 | 0.3 | 0.5 | 0.6 | 0.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 57.5 | 49.3 | 31.2 | 26.3 | 20.2 | 16.6 | 40.7 | 46.1 | 48.3 | 60.4 | 60.7 | 58.9 | 48.9 | 49.7 | 44.5 | 42.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 331.3 | 322.7 | 316.6 | 310.0 | 305.9 | 304.1 | - | 284.5 | 274.0 | 271.7 | 267.3 | 261.9 | 167.6 | 161.9 | 157.9 | 153.6 | 222.9 | 219.3 | 217.1 | 210.7 | 200.4 | 190.5 | 180.7 | 168.5 | 155.1 | 141.2 | 132.3 | 125.3 | 117.8 | 114.5 | 106.6 | 98.9 | 96.6 | 75.0 | 73.0 | 69.3 | 63.2 | 55.8 | 47.8 | 41.7 |
| Accumulated Depreciation | 192.5 | 188.0 | 184.2 | 181.3 | 178.6 | 175.7 | - | 131.9 | 124.8 | 118.9 | 111.8 | 105.2 | 101.3 | 98.1 | 94.9 | 91.1 | 105.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 138.8 | 134.7 | 132.5 | 128.7 | 127.3 | 128.4 | 148.7 | 152.6 | 149.2 | 152.8 | 155.5 | 156.8 | 66.3 | 63.9 | 63.0 | 62.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | 0.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 7.3 | 5.9 | - | - | - | - | 0.4 | 1.0 | 0.3 | 0.3 | 8.6 | 8.5 | ||||||||||||||||||||||
| Other Non-Current Assets | 0.2 | 0.1 | 0.7 | 0.2 | 0.1 | 0.9 | 5.5 | 5.5 | 2.0 | 0.4 | 0.4 | 0.1 | 0.5 | 0.0 | 0.0 | 0.0 | 5.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | 133.1 | 128.9 | 127.5 | 129.3 | - | 164.0 | 151.2 | 153.2 | 155.9 | 156.8 | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 196.4 | 184.1 | 164.3 | 155.1 | 147.7 | 145.9 | 202.2 | 210.1 | 199.5 | 213.6 | 216.6 | 215.8 | 116.2 | 114.6 | 107.8 | 105.7 | 203.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.3 | 7.4 | 13.9 | 13.3 | 10.6 | 11.3 | 8.1 | 13.3 | 11.3 | 11.7 | 10.6 | 13.3 | 9.0 | 9.5 | 7.7 | 8.8 | 12.0 | 8.5 | 12.1 | 14.5 | 13.3 | 17.1 | 18.2 | 12.4 | 13.9 | 11.8 | 9.3 | 6.9 | 8.9 | 11.8 | 6.9 | 5.4 | 5.4 | 6.7 | 10.9 | 11.6 | 8.2 | 5.7 | 6.3 | 3.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 7.3 | 7.0 | 3.9 | 2.5 | 3.0 | 3.0 | 5.5 | 5.2 | 4.5 | 5.6 | 7.5 | 4.7 | 3.9 | 3.4 | 2.1 | 2.3 | 3.8 | 3.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 17.2 | 17.3 | 18.4 | 15.9 | 14.0 | 14.5 | 16.6 | 24.7 | 19.5 | 23.4 | 28.3 | 29.7 | 18.0 | 17.1 | 12.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | 5.7 | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.2 | 1.4 | 1.7 | 1.9 | 2.1 | 2.3 | 2.1 | 2.3 | 1.9 | 2.1 | - | 2.4 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 95.6 | 90.9 | 86.5 | 82.3 | 78.3 | 74.4 | 53.5 | 43.5 | 43.2 | 43.0 | 42.8 | 42.6 | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 18.0 | 15.5 | 15.3 | 14.5 | 14.5 | 14.0 | 15.3 | 15.2 | 11.8 | 11.8 | 12.1 | 13.1 | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.9 | 2.6 | 2.2 | 2.0 | 1.7 | 1.6 | 2.3 | 2.5 | 2.1 | 1.9 | 2.0 | 2.0 | 0.9 | 1.1 | 0.4 | 0.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 73.7 | 64.4 | 64.2 | 64.5 | 65.4 | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 147.6 | 140.0 | 138.4 | 136.0 | 123.1 | 118.6 | 101.2 | 98.3 | 83.9 | 87.6 | 92.9 | 95.0 | 22.0 | 21.3 | 15.4 | 15.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 138.5 | 138.5 | 138.4 | 127.0 | 120.9 | 115.3 | 111.3 | 111.0 | 110.7 | 110.5 | 110.0 | 110.2 | 85.4 | 85.3 | 85.0 | 84.9 | 168.1 | |||||||||||||||||||||||
| Retained Earnings | (82.8) | (87.5) | (105.5) | (100.9) | (89.4) | (81.1) | (3.3) | 7.7 | 11.9 | 22.5 | 20.7 | 17.6 | 15.8 | 15.0 | 14.4 | 12.7 | 14.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 48.8 | 44.0 | 26.0 | 19.2 | 24.6 | 27.3 | 101.0 | 111.8 | 115.6 | 126.0 | 123.7 | 120.8 | 94.2 | 93.3 | 92.4 | 90.5 | 176.0 | |||||||||||||||||||||||
| Total Equity | 48.8 | 44.0 | 26.0 | 19.2 | 24.6 | 27.3 | 101.0 | 111.8 | 115.6 | 126.0 | 123.7 | 120.8 | 94.2 | 93.3 | 92.4 | 90.5 | 176.0 | 164.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | 5.7 | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.2 | 1.4 | 1.7 | 1.9 | 2.1 | 2.3 | 2.1 | 2.3 | 1.9 | 2.1 | - | 2.4 | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | (6.9) | - | - | - | - | - | - | - | - | - | - | - | - | (27.6) | (16.9) | (20.8) | |||||||||||||||||||||
| Working Capital | 40.2 | 32.0 | 12.8 | 10.4 | 6.2 | 2.1 | 24.1 | 21.4 | 28.9 | 37.1 | 32.4 | 29.3 | 31.0 | 32.6 | 32.5 | 30.8 | 50.0 | 33.6 | ||||||||||||||||||||||
| Book Value | 48.8 | 44.0 | 26.0 | 19.2 | 24.6 | 27.3 | 101.0 | 111.8 | 115.6 | 126.0 | 123.7 | 120.8 | 94.2 | 93.3 | 92.4 | 90.5 | 176.0 | 164.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 21.8 |
| 7.5 |
| 0.2 |
| (0.7) |
| (0.7) |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| 21.8 |
| 7.5 |
| 0.2 |
| (0.7) |
| (0.7) |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.8 |
| 7.5 |
| 0.2 |
| (0.7) |
| (0.7) |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 2.0 |
| 2.1 |
| 3.8 |
| 2.6 |
| 2.7 |
| 2.6 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.8 |
| 2.1 |
| 1.7 |
| 1.6 |
| 1.7 |
| 2.3 |
| 2.4 |
| 3.9 |
| 1.9 |
| 1.8 |
| 2.3 |
| 2.9 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.5 |
| 0.2 |
| 0.3 |
| 0.2 |
| - |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.5 |
| 51.0 |
| 52.7 |
| 50.7 |
| 48.8 |
| 51.1 |
| 41.7 |
| 31.4 |
| 37.3 |
| 46.2 |
| 48.7 |
| 42.5 |
| 36.1 |
| 33.9 |
| 32.4 |
| 29.3 |
| 35.4 |
| 34.3 |
| 31.6 |
| 32.6 |
| 36.2 |
| 40.5 |
| 47.2 |
| 47.1 |
| 97.6 |
| 92.6 |
| 85.4 |
| 77.4 |
| 70.4 |
| 61.1 |
| 57.2 |
| 53.0 |
| 50.0 |
| 46.4 |
| 42.7 |
| 38.3 |
| 35.0 |
| 31.4 |
| 28.8 |
| 25.7 |
| 22.5 |
| 20.0 |
| 17.7 |
| 15.4 |
| 13.0 |
| 10.9 |
| 9.4 |
| 117.4 |
| 121.8 |
| 124.5 |
| 125.3 |
| 123.0 |
| 120.2 |
| 119.6 |
| 111.2 |
| 102.1 |
| 91.1 |
| 86.0 |
| 82.6 |
| 79.4 |
| 79.5 |
| 75.2 |
| 70.1 |
| 71.0 |
| 52.5 |
| 53.1 |
| 51.6 |
| 47.8 |
| 42.7 |
| 36.9 |
| 32.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 3.2 |
| 5.3 |
| 7.4 |
| 9.5 |
| 11.0 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 4.6 |
| - |
| - |
| - |
| - |
| 7.6 |
| 8.0 |
| 6.8 |
| 6.9 |
| - |
| - |
| - |
| - |
| 15.1 |
| 19.4 |
| 20.5 |
| 21.1 |
| 27.0 |
| 23.9 |
| 25.5 |
| 25.5 |
| 4.3 |
| 5.2 |
| 5.0 |
| 4.2 |
| 3.1 |
| 0.6 |
| 0.4 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.5 |
| 1.5 |
| 0.9 |
| 0.9 |
| 1.2 |
| 3.0 |
| 4.5 |
| 4.7 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.8 |
| 196.1 |
| 193.0 |
| 191.8 |
| 191.7 |
| 181.2 |
| 150.3 |
| 147.8 |
| 146.1 |
| 142.4 |
| 132.9 |
| 135.1 |
| 130.7 |
| 124.7 |
| 118.4 |
| 123.0 |
| 107.4 |
| 106.4 |
| 106.5 |
| 114.9 |
| 112.7 |
| 116.3 |
| 111.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 3.2 |
| 5.2 |
| 7.3 |
| 8.6 |
| 8.2 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.4 |
| 2.3 |
| 2.9 |
| 1.9 |
| 2.0 |
| 3.0 |
| 3.0 |
| 2.5 |
| 2.9 |
| 2.2 |
| 2.2 |
| 1.8 |
| 1.5 |
| 2.6 |
| 2.1 |
| 2.1 |
| 3.1 |
| 5.1 |
| 5.2 |
| 3.7 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 20.5 |
| 17.3 |
| 24.5 |
| 28.0 |
| 26.3 |
| 30.4 |
| 31.2 |
| 17.6 |
| 19.6 |
| 18.5 |
| 18.9 |
| 15.0 |
| 12.8 |
| 15.0 |
| 9.9 |
| 8.9 |
| 9.1 |
| 9.7 |
| 13.8 |
| 14.9 |
| 18.4 |
| 15.3 |
| 18.4 |
| 17.8 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.9 |
| 2.8 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 24.3 |
| 31.0 |
| 35.0 |
| 33.6 |
| 39.2 |
| 42.0 |
| 23.1 |
| 25.8 |
| 23.9 |
| 24.7 |
| 20.8 |
| 17.4 |
| 17.8 |
| 12.6 |
| 11.4 |
| 11.7 |
| 12.3 |
| 16.6 |
| 17.7 |
| 21.0 |
| 18.1 |
| 21.7 |
| 21.6 |
| 160.9 |
| 159.0 |
| 148.2 |
| 147.8 |
| 144.8 |
| 132.9 |
| 121.6 |
| 116.9 |
| 116.1 |
| 115.0 |
| 114.6 |
| 114.2 |
| 113.7 |
| 113.5 |
| 112.0 |
| 111.8 |
| 97.0 |
| 96.9 |
| 96.8 |
| 96.4 |
| 95.0 |
| 94.2 |
| 93.1 |
| 10.6 |
| 13.1 |
| 16.9 |
| 17.4 |
| 14.7 |
| 13.2 |
| 12.7 |
| 12.1 |
| 13.2 |
| 9.7 |
| 4.5 |
| 10.5 |
| 6.2 |
| 5.6 |
| 2.0 |
| 6.5 |
| 5.2 |
| (0.2) |
| (0.9) |
| 4.5 |
| 6.6 |
| 7.4 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.5 |
| 165.1 |
| 158.1 |
| 158.2 |
| 152.5 |
| 139.2 |
| 127.3 |
| 122.0 |
| 122.3 |
| 117.7 |
| 112.1 |
| 117.7 |
| 112.9 |
| 112.1 |
| 107.1 |
| 111.3 |
| 95.2 |
| 89.8 |
| 88.8 |
| 93.9 |
| 94.6 |
| 94.6 |
| 90.1 |
| 165.1 |
| 158.1 |
| 158.2 |
| 152.5 |
| 139.2 |
| 127.3 |
| 122.0 |
| 122.3 |
| 117.7 |
| 112.1 |
| 117.7 |
| 112.9 |
| 112.1 |
| 107.1 |
| 111.3 |
| 95.2 |
| 89.8 |
| 88.8 |
| 93.9 |
| 94.6 |
| 94.6 |
| 90.1 |
| (12.8) |
| (11.0) |
| (9.7) |
| (9.9) |
| (9.3) |
| (17.7) |
| (28.4) |
| (30.3) |
| - |
| (17.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.2 |
| 22.7 |
| 22.5 |
| 20.7 |
| 10.5 |
| 13.8 |
| 17.6 |
| 27.7 |
| 29.8 |
| 27.5 |
| 23.2 |
| 18.9 |
| 22.4 |
| 20.3 |
| 26.3 |
| 24.7 |
| 17.8 |
| 17.7 |
| 17.7 |
| 25.2 |
| 28.8 |
| 29.3 |
| 165.1 |
| 158.1 |
| 158.2 |
| 152.5 |
| 139.2 |
| 127.3 |
| 122.0 |
| 122.3 |
| 117.7 |
| 112.1 |
| 117.7 |
| 112.9 |
| 112.1 |
| 107.1 |
| 111.3 |
| 95.2 |
| 89.8 |
| 88.8 |
| 93.9 |
| 94.6 |
| 94.6 |
| 90.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |