| (in millions of USD) | FY2026 | 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 | 67.2 | 13.4 | 14.4 | 27.2 | 37.0 | 44.2 | 51.5 | 42.5 | 40.2 | 33.7 | 32.0 | 36.8 | 41.5 | 41.1 | 31.6 | 26.0 | 24.7 | 12.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | 9.7 | 15.1 | 19.3 | 18.1 | 16.2 | 23.1 | 22.2 | 39.4 | 26.1 | 27.0 | 26.0 | - | |
| Cash And Short Term Investments | 67.2 | 13.4 | 14.4 | 27.2 | 37.0 | 54.0 | 66.6 | 61.8 | 58.4 | 49.9 | 55.1 | 59.0 | 80.9 | 67.3 | 58.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 4.2 | 3.2 | 3.1 | 3.5 | 4.5 | 3.7 | 6.3 | 7.3 | 5.3 | 6.3 | 7.5 | 8.3 | 8.2 | 10.2 | 10.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 4.1 | 3.9 | 5.0 | 6.4 | 4.7 | 4.3 | 4.3 | 5.7 | 5.5 | 9.2 | 7.2 | 8.4 | 8.2 | 13.8 | 16.7 | 21.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 23.7 | 23.2 | 24.0 | 32.3 | 31.5 | 31.1 | 30.9 | 31.7 | 29.9 | 30.4 | 30.1 | 29.1 | 28.8 | 28.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 3.6 | 1.0 | 0.7 | 1.6 | 1.5 | 1.6 | 1.2 | 1.9 | 1.8 | 1.6 | 2.5 | 3.0 | 4.9 | 3.8 | 5.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 67.2 | 70.7 | 25.3 | 22.7 | 13.4 | 15.1 | 18.4 | 21.8 | 14.4 | 21.6 | 24.7 | 26.8 | 27.2 | 31.9 | 32.8 | |||||||||||||||||||||||||
| - |
| 52.0 |
| 24.7 |
| 12.6 |
| 15.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.7 | 3.0 | 2.0 | 1.4 | 1.6 | 1.5 | 1.9 | 2.5 | 2.1 | 2.8 | 2.2 | 2.3 | 5.2 | 4.9 | 8.1 | 5.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.4 | 0.6 | 0.6 | 0.6 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 79.2 | 23.5 | 30.1 | 41.9 | 54.7 | 63.4 | 79.1 | 77.4 | 71.3 | 68.3 | 72.0 | 77.9 | 102.5 | 97.5 | 95.2 | 95.7 | - | - |
| 28.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 22.8 | 22.4 | 22.9 | 24.8 | 24.1 | 23.7 | 22.8 | 22.7 | 21.8 | 22.7 | 21.5 | 20.4 | 19.1 | 17.3 | 15.2 | - | - | - |
| Property,Plant & Equipment Net | 0.9 | 0.8 | 1.1 | 7.4 | 7.4 | 7.3 | 8.1 | 9.0 | 8.2 | 7.7 | 8.7 | 8.7 | 9.7 | 10.8 | 12.8 | 13.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | - | - | - | - | - | - | - |
| Intangible Assets | 1.1 | 1.3 | 1.6 | 1.8 | 2.0 | 2.3 | 2.5 | 2.7 | 3.0 | 3.3 | 3.7 | 0.4 | 0.6 | 0.7 | 0.9 | - | - | - |
| Operating Lease Right Of Use Assets | 8.3 | 9.5 | 1.6 | 0.7 | 0.9 | 0.7 | 0.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.2 | 0.2 | - | - | - | - | 0.1 | 0.2 | 1.2 | 2.5 | 3.1 | 0.1 | 0.7 | 2.1 | 1.6 | 1.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 98.0 | 43.3 | 42.5 | 59.9 | 76.4 | 87.6 | 102.6 | 106.2 | 99.5 | 102.6 | 106.5 | 108.9 | 141.7 | 145.8 | 143.1 | 141.9 | - | - |
| 5.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 0.1 | 1.8 | 2.3 | 2.8 | 2.5 | 3.1 | 2.7 | 5.2 | - | - |
| Operating Lease Liabilities Current | 1.5 | 1.6 | 0.6 | 0.4 | 0.5 | 0.4 | 0.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.1 | 4.4 | 4.1 | 5.2 | 6.9 | 5.5 | 6.6 | 6.9 | 5.6 | 7.1 | 4.4 | 5.9 | 4.4 | 4.0 | 4.3 | 4.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 9.2 | 7.1 | 5.4 | 7.2 | 8.9 | 7.5 | 8.3 | 8.7 | 7.4 | 10.5 | 9.2 | 11.7 | 11.8 | 10.9 | 12.5 | 15.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 7.0 | 8.0 | 1.0 | 0.2 | 0.4 | 0.3 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | 0.8 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 16.2 | 15.1 | 6.5 | 8.5 | 12.0 | 12.0 | 12.9 | 13.1 | 12.7 | 16.2 | 16.7 | 12.5 | 13.3 | 13.7 | 14.3 | 17.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 130.3 | 63.5 | 60.6 | 56.0 | 53.1 | 47.7 | 40.2 | 33.5 | 27.4 | 21.8 | 25.1 | 29.4 | 56.4 | 54.0 | 54.4 | 57.1 | - | - |
| Retained Earnings | (48.5) | (35.2) | (24.6) | (4.5) | 11.5 | 27.9 | 49.4 | 59.7 | 59.5 | 64.7 | 64.8 | 66.9 | 71.9 | 78.1 | 74.3 | 67.5 | - | - |
| Accumulated Other Comprehensive Income | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.0) | 0.1 | (0.0) | (0.1) | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 81.8 | 28.2 | 36.0 | 51.4 | 64.5 | 75.6 | 89.6 | 93.2 | 86.8 | 86.4 | 89.9 | 96.4 | 128.4 | 132.2 | 128.8 | 124.7 | 98.7 | 84.7 |
| Total Equity | 81.8 | 28.2 | 36.0 | 51.4 | 64.5 | 75.6 | 89.6 | 93.2 | 86.8 | 86.4 | 89.9 | 96.4 | 128.4 | 132.2 | 128.8 | 124.7 | 98.7 | 84.7 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 70.0 | 16.4 | 24.7 | 34.7 | 45.8 | 56.0 | 70.9 | 68.6 | 63.9 | 57.8 | 62.7 | 66.2 | 90.7 | 86.6 | 82.7 | 80.0 | - | - |
| Book Value | 81.8 | 28.2 | 36.0 | 51.4 | 64.5 | 75.6 | 89.6 | 93.2 | 86.8 | 86.4 | 89.9 | 96.4 | 128.4 | 132.2 | 128.8 | 124.7 | 98.7 | 84.7 |
| Tangible Book Value | 72.7 | 18.9 | 26.4 | 41.6 | 54.5 | 65.4 | 79.2 | 82.5 | 75.8 | 75.2 | 78.2 | 96.0 | 127.8 | 131.4 | 127.9 | - | - | - |
| 33.5 |
| 37.0 |
| 36.3 |
| 40.9 |
| 44.5 |
| 44.2 |
| 43.1 |
| 44.0 |
| 51.0 |
| 51.5 |
| 48.0 |
| 45.7 |
| 46.4 |
| 42.5 |
| 40.5 |
| 37.9 |
| 36.4 |
| 40.2 |
| 39.7 |
| 37.4 |
| 31.9 |
| 33.7 |
| 30.5 |
| 28.8 |
| 28.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.0 | 9.7 | - | - | - | - | - | - | - | - | - | - | 16.2 | 18.1 | 17.0 | 12.2 | 17.2 | 16.2 | 16.5 | 19.0 | 21.7 |
| Cash And Short Term Investments | 67.2 | 70.7 | 25.3 | 22.7 | 13.4 | 15.1 | 18.4 | 21.8 | 14.4 | 21.6 | 24.7 | 26.8 | 27.2 | 31.9 | 32.8 | 33.5 | 37.0 | 36.3 | 40.9 | 51.5 | 54.0 | 43.1 | 44.0 | 51.0 | 51.5 | 48.0 | 45.7 | 46.4 | 42.5 | 40.5 | 37.9 | 52.6 | 58.4 | 56.8 | 49.6 | 49.1 | 49.9 | 47.0 | 47.8 | 50.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4.2 | 2.8 | 1.6 | 1.6 | 3.2 | 3.6 | 2.4 | 2.7 | 3.1 | 2.4 | 3.1 | 3.1 | 3.5 | 3.6 | 4.8 | 4.3 | 4.5 | 3.0 | 3.7 | 4.6 | 3.7 | 4.0 | 4.3 | 3.8 | 6.3 | 5.4 | 7.5 | 7.4 | 7.3 | 8.2 | 7.8 | 6.8 | 5.3 | 5.5 | 5.4 | 6.2 | 6.3 | 7.1 | 8.8 | 9.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4.1 | 3.9 | 3.6 | 3.8 | 3.9 | 3.9 | 4.1 | 4.5 | 5.0 | 5.5 | 5.6 | 5.9 | 6.4 | 6.2 | 5.5 | 4.8 | 4.7 | 4.7 | 4.4 | 3.9 | 4.3 | 4.5 | 4.3 | 4.7 | 4.3 | 4.5 | 5.0 | 5.5 | 5.7 | 5.9 | 5.2 | 5.1 | 5.5 | 6.8 | 8.5 | 8.8 | 9.2 | 9.2 | 9.0 | 7.6 |
| Prepaid Expenses | 3.7 | 1.9 | 2.2 | 3.0 | 3.0 | 1.3 | 1.7 | 2.1 | 2.0 | 2.1 | 1.3 | 1.6 | 1.4 | 1.3 | 1.6 | 1.8 | 1.6 | 2.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 79.2 | 79.3 | 32.7 | 31.1 | 23.5 | 23.8 | 26.6 | 31.1 | 30.1 | 31.5 | 35.2 | 38.3 | 41.9 | 46.4 | 50.2 | 52.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 23.7 | 23.6 | 23.5 | 23.2 | 23.2 | 23.2 | 23.4 | 23.4 | 24.0 | 31.6 | 31.9 | 32.3 | 32.3 | 31.7 | 31.6 | 31.5 | 31.5 | 31.2 | 31.0 | 31.4 | 31.1 | 31.0 | 31.0 | 30.9 | 30.9 | 30.8 | 31.8 | 31.7 | 31.7 | 31.6 | 31.6 | 31.4 | 29.9 | 30.7 | 30.7 | 30.5 | 30.4 | 30.3 | 30.3 | 30.3 |
| Accumulated Depreciation | 22.8 | 22.7 | 22.6 | 22.5 | 22.4 | 22.3 | 22.5 | 22.4 | 22.9 | 24.7 | 24.9 | 25.1 | 24.8 | 24.7 | 24.5 | 24.3 | 24.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.9 | 0.9 | 0.9 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.1 | 6.9 | 7.1 | 7.2 | 7.4 | 7.0 | 7.2 | 7.2 | 7.4 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | ||||||||||||||||||||||
| Intangible Assets | 1.1 | 1.1 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 | 1.9 | 2.0 | 2.0 | 2.1 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 8.3 | 8.6 | 8.9 | 9.2 | 9.5 | 9.9 | 10.2 | 10.5 | 1.6 | 0.9 | 1.0 | 1.2 | 0.7 | 0.8 | 1.0 | 1.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.2 | 0.5 | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 98.0 | 98.5 | 52.0 | 50.5 | 43.3 | 44.1 | 47.4 | 52.3 | 42.5 | 49.1 | 53.1 | 56.5 | 59.9 | 64.1 | 69.0 | 71.7 | 76.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3.6 | 1.0 | 1.2 | 0.7 | 1.0 | 0.7 | 0.9 | 0.7 | 0.7 | 1.3 | 0.9 | 0.8 | 1.6 | 1.6 | 1.6 | 1.4 | 1.5 | 2.4 | 1.7 | 1.9 | 1.6 | 2.4 | 1.3 | 1.1 | 1.2 | 1.1 | 1.9 | 1.7 | 1.9 | 2.3 | 2.5 | 2.3 | 1.8 | 1.8 | 1.9 | 2.0 | 1.6 | 2.1 | 3.2 | 2.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 0.6 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.6 | ||||||||||||||||||||||||
| Accrued Expenses | 4.1 | 5.0 | 3.2 | 3.0 | 4.4 | 3.7 | 3.1 | 3.2 | 4.1 | 6.8 | 5.1 | 5.0 | 5.2 | 5.1 | 5.8 | 5.6 | 6.9 | 5.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 9.2 | 7.6 | 6.0 | 5.4 | 7.1 | 5.9 | 5.5 | 5.4 | 5.4 | 8.4 | 6.4 | 6.3 | 7.2 | 7.1 | 8.0 | 7.6 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 7.0 | 7.2 | 7.5 | 7.7 | 8.0 | 8.3 | 8.6 | 8.8 | 1.0 | 0.5 | 0.6 | 0.7 | 0.2 | 0.3 | 0.4 | 0.5 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16.2 | 14.8 | 13.4 | 13.1 | 15.1 | 14.2 | 14.1 | 14.3 | 6.5 | 9.5 | 7.7 | 7.9 | 8.5 | 9.3 | 10.3 | 10.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 130.3 | 127.3 | 79.2 | 74.9 | 63.5 | 63.0 | 62.3 | 61.6 | 60.6 | 59.9 | 59.1 | 58.2 | 56.0 | 55.4 | 54.6 | 53.9 | 53.1 | |||||||||||||||||||||||
| Retained Earnings | (48.5) | (43.6) | (40.6) | (37.4) | (35.2) | (33.0) | (28.9) | (23.5) | (24.6) | (20.2) | (13.6) | (9.6) | (4.5) | (0.5) | 4.3 | 7.5 | 11.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (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) | (0.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 81.8 | 83.6 | 38.6 | 37.4 | 28.2 | 29.9 | 33.3 | 38.0 | 36.0 | 39.6 | 45.4 | 48.6 | 51.4 | 54.8 | 58.7 | 61.3 | 64.5 | |||||||||||||||||||||||
| Total Equity | 81.8 | 83.6 | 38.6 | 37.4 | 28.2 | 29.9 | 33.3 | 38.0 | 36.0 | 39.6 | 45.4 | 48.6 | 51.4 | 54.8 | 58.7 | 61.3 | 64.5 | 66.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 70.0 | 71.7 | 26.8 | 25.7 | 16.4 | 17.9 | 21.1 | 25.7 | 24.7 | 23.1 | 28.8 | 32.1 | 34.7 | 39.2 | 42.2 | 44.8 | 45.8 | 49.9 | ||||||||||||||||||||||
| Book Value | 81.8 | 83.6 | 38.6 | 37.4 | 28.2 | 29.9 | 33.3 | 38.0 | 36.0 | 39.6 | 45.4 | 48.6 | 51.4 | 54.8 | 58.7 | 61.3 | 64.5 | 66.8 | ||||||||||||||||||||||
| Tangible Book Value | 72.7 | 74.5 | 29.4 | 28.1 | 18.9 | 20.6 | 23.9 | 28.5 | 26.4 | 30.0 | 35.7 | 38.9 | 41.6 | 45.0 | 48.8 | 51.3 | 54.5 | |||||||||||||||||||||||
| 1.9 |
| 1.8 |
| 1.5 |
| 2.0 |
| 1.7 |
| 1.7 |
| 1.9 |
| 2.5 |
| 3.2 |
| 3.0 |
| 2.5 |
| 2.6 |
| 2.5 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.4 |
| 2.7 |
| 2.8 |
| 3.2 |
| 2.2 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.7 |
| 58.2 |
| 60.7 |
| 61.9 |
| 63.4 |
| 62.8 |
| 66.3 |
| 74.8 |
| 79.1 |
| 80.8 |
| 83.8 |
| 80.6 |
| 77.4 |
| 73.8 |
| 72.1 |
| 66.7 |
| 71.3 |
| 71.2 |
| 65.9 |
| 66.7 |
| 68.3 |
| 66.5 |
| 67.8 |
| 69.1 |
| 23.9 |
| 23.7 |
| 23.9 |
| 23.7 |
| 23.6 |
| 23.4 |
| 23.1 |
| 22.8 |
| 22.5 |
| 23.3 |
| 23.0 |
| 22.7 |
| 22.4 |
| 22.3 |
| 22.0 |
| 21.8 |
| 23.1 |
| 23.1 |
| 22.9 |
| 22.7 |
| 22.4 |
| 22.1 |
| 21.8 |
| 7.3 |
| 7.3 |
| 7.5 |
| 7.3 |
| 7.4 |
| 7.6 |
| 7.9 |
| 8.1 |
| 8.4 |
| 8.5 |
| 8.7 |
| 9.0 |
| 9.2 |
| 9.3 |
| 9.3 |
| 8.2 |
| 7.7 |
| 7.6 |
| 7.6 |
| 7.7 |
| 7.9 |
| 8.2 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.6 |
| 0.9 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.8 |
| 1.0 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.9 |
| 1.9 |
| 2.5 |
| 2.5 |
| 3.2 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.7 |
| 81.6 |
| 84.5 |
| 87.6 |
| 91.6 |
| 94.0 |
| 98.6 |
| 102.6 |
| 105.9 |
| 108.8 |
| 108.3 |
| 106.2 |
| 104.1 |
| 102.3 |
| 100.0 |
| 99.5 |
| 99.3 |
| 101.1 |
| 101.5 |
| 102.6 |
| 102.3 |
| 103.2 |
| 101.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 2.2 |
| 2.0 |
| 1.8 |
| 2.2 |
| 1.6 |
| 2.0 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 4.8 |
| 5.5 |
| 5.5 |
| 5.2 |
| 6.1 |
| 6.6 |
| 7.3 |
| 5.7 |
| 5.2 |
| 6.9 |
| 5.9 |
| 6.2 |
| 5.2 |
| 5.6 |
| 5.3 |
| 5.5 |
| 5.1 |
| 7.1 |
| 6.4 |
| 6.3 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 8.3 |
| 7.1 |
| 7.0 |
| 7.5 |
| 8.4 |
| 7.1 |
| 7.5 |
| 8.3 |
| 9.0 |
| 8.3 |
| 7.4 |
| 8.7 |
| 8.2 |
| 8.8 |
| 7.5 |
| 7.4 |
| 7.5 |
| 9.6 |
| 9.1 |
| 10.5 |
| 10.7 |
| 11.1 |
| 8.5 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 12.9 |
| 11.6 |
| 11.6 |
| 12.0 |
| 13.1 |
| 11.8 |
| 11.9 |
| 12.9 |
| 13.7 |
| 13.0 |
| 12.2 |
| 13.1 |
| 12.9 |
| 14.2 |
| 12.8 |
| 12.7 |
| 13.9 |
| 15.4 |
| 14.9 |
| 16.2 |
| 16.1 |
| 17.7 |
| 14.9 |
| 52.4 |
| 50.9 |
| 49.3 |
| 47.7 |
| 45.6 |
| 44.1 |
| 43.3 |
| 40.2 |
| 39.0 |
| 37.9 |
| 36.5 |
| 33.5 |
| 31.5 |
| 30.7 |
| 29.4 |
| 27.4 |
| 26.3 |
| 24.9 |
| 24.1 |
| 21.8 |
| 20.3 |
| 19.9 |
| 21.9 |
| 14.5 |
| 19.1 |
| 23.7 |
| 27.9 |
| 32.8 |
| 38.1 |
| 43.3 |
| 49.4 |
| 53.2 |
| 57.8 |
| 59.6 |
| 59.7 |
| 59.8 |
| 57.5 |
| 57.9 |
| 59.5 |
| 59.3 |
| 60.8 |
| 62.5 |
| 64.7 |
| 66.0 |
| 65.7 |
| 65.0 |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.8 |
| 69.9 |
| 73.0 |
| 75.6 |
| 78.5 |
| 82.2 |
| 86.7 |
| 89.6 |
| 92.2 |
| 95.8 |
| 96.1 |
| 93.2 |
| 91.2 |
| 88.1 |
| 87.2 |
| 86.8 |
| 85.5 |
| 85.6 |
| 86.6 |
| 86.4 |
| 86.2 |
| 85.6 |
| 86.9 |
| 69.9 |
| 73.0 |
| 75.6 |
| 78.5 |
| 82.2 |
| 86.7 |
| 89.6 |
| 92.2 |
| 95.8 |
| 96.1 |
| 93.2 |
| 91.2 |
| 88.1 |
| 87.2 |
| 86.8 |
| 85.5 |
| 85.6 |
| 86.6 |
| 86.4 |
| 86.2 |
| 85.6 |
| 86.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.6 |
| 54.8 |
| 56.0 |
| 54.4 |
| 59.2 |
| 67.3 |
| 70.9 |
| 71.8 |
| 75.6 |
| 73.1 |
| 68.6 |
| 65.5 |
| 63.3 |
| 59.2 |
| 63.9 |
| 63.7 |
| 56.3 |
| 57.6 |
| 57.8 |
| 55.8 |
| 56.7 |
| 60.7 |
| 69.9 |
| 73.0 |
| 75.6 |
| 78.5 |
| 82.2 |
| 86.7 |
| 89.6 |
| 92.2 |
| 95.8 |
| 96.1 |
| 93.2 |
| 91.2 |
| 88.1 |
| 87.2 |
| 86.8 |
| 85.5 |
| 85.6 |
| 86.6 |
| 86.4 |
| 86.2 |
| 85.6 |
| 86.9 |
| 56.7 |
| 59.8 |
| 62.8 |
| 65.4 |
| 68.2 |
| 71.9 |
| 76.3 |
| 79.2 |
| 81.7 |
| 85.2 |
| 85.4 |
| 82.5 |
| 80.4 |
| 77.3 |
| 76.3 |
| 75.8 |
| 74.4 |
| 74.5 |
| 75.4 |
| 75.2 |
| 74.9 |
| 74.1 |
| 75.4 |