| (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 | 8.6 | 4.1 | 4.3 | 4.5 | 7.8 | 8.3 | 8.3 | 8.2 | 5.2 | 5.6 | 6.7 | 14.1 | 25.8 | 20.7 | 17.9 | 19.7 | 16.6 | 13.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 8.6 | 4.1 | 4.3 | 4.5 | 7.8 | 8.3 | 8.3 | 8.2 | 5.2 | 5.6 | 6.7 | 14.1 | 25.8 | 20.7 | 17.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 16.0 | 14.9 | 16.1 | 16.7 | 21.8 | 17.8 | 20.7 | 21.5 | 13.4 | 15.7 | 17.5 | 16.1 | 13.9 | 14.4 | 15.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 20.8 | 23.2 | 24.7 | 26.4 | 27.6 | 22.3 | 22.1 | 25.1 | 16.8 | 20.0 | 22.3 | 20.5 | 15.8 | 17.8 | 18.2 | 15.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 22.9 | 20.9 | 18.4 | 18.2 | 17.9 | 20.6 | 19.7 | 23.3 | 19.3 | 18.9 | 21.9 | 20.2 | 18.8 | 17.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 3.7 | 4.8 | 5.6 | 6.4 | 4.9 | 6.0 | 5.3 | 7.4 | 4.4 | 6.2 | 8.8 | 6.3 | 4.7 | 4.7 | 5.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 35.9 | 0.0 | 30.7 | 43.0 | 45.1 | 46.3 | 46.9 | 54.8 | 9.0 | 11.4 | 16.4 | 16.5 | 19.8 | 13.0 | 16.3 | 18.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 35.9 | 37.0 | 36.8 | 47.1 | 48.6 | 48.3 | 50.1 | 57.2 | 9.0 | 11.4 | 16.4 | 16.5 | 19.8 | 13.0 | 16.3 | 18.0 | ||
| (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 | 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 | 7.1 | 8.6 | 6.8 | 7.4 | 5.5 | 4.1 | 4.6 | 4.0 | 4.3 | 4.3 | 5.3 | 4.3 | 3.8 | 4.5 | 5.1 | |||||||||||||||||||||||||
| - |
| 19.7 |
| 16.6 |
| 13.7 |
| 15.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 2.8 | 2.9 | 3.9 | 3.5 | 4.3 | 3.4 | 2.5 | 3.1 | 3.7 | 4.2 | 3.9 | 4.7 | 3.8 | 4.6 | 2.5 | 2.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 48.2 | 45.1 | 49.0 | 51.1 | 61.6 | 51.7 | 53.6 | 57.8 | 47.5 | 45.5 | 50.5 | 57.1 | 60.8 | 59.0 | 57.6 | 58.6 | - | - |
| 13.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 18.1 | 15.8 | 14.4 | 14.8 | 14.4 | 16.6 | 14.9 | 17.4 | 15.6 | 14.6 | 16.0 | 15.0 | 14.4 | 13.3 | 10.3 | - | - | - |
| Property,Plant & Equipment Net | 4.8 | 5.1 | 4.0 | 3.4 | 3.4 | 4.0 | 4.8 | 5.9 | 3.7 | 4.3 | 5.9 | 5.2 | 4.4 | 4.6 | 3.1 | 3.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9.6 | 56.3 | 57.1 | 56.3 | 57.7 | 58.6 | 57.4 | 57.3 | 36.3 | 38.0 | 40.4 | 39.8 | 36.6 | 36.2 | 34.2 | 33.4 | - | - |
| Intangible Assets | 7.6 | 11.1 | 16.0 | 21.0 | 27.4 | 33.2 | 38.4 | 45.8 | 10.0 | 17.5 | 20.9 | 21.2 | 19.0 | 21.2 | 22.4 | 21.9 | - | - |
| Operating Lease Right Of Use Assets | 7.2 | 6.1 | 4.8 | 5.8 | 6.9 | 7.8 | 8.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 0.1 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 1.2 | 1.0 | 11.1 | 13.1 | 10.8 | 7.9 | 6.1 | - | - |
| Other Non-Current Assets | 2.7 | 2.8 | 6.5 | 7.8 | 5.4 | 1.1 | 2.3 | 1.8 | 0.3 | 0.1 | 0.2 | 0.4 | 0.3 | 0.5 | 0.2 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 80.1 | 126.6 | 137.4 | 145.4 | 162.3 | 156.3 | 164.9 | 168.6 | 109.4 | 107.8 | 120.1 | 135.9 | 135.5 | 133.5 | 126.6 | 124.8 | - | - |
| 4.9 |
| - |
| - |
| Short Term Debt | 0.0 | 37.0 | 6.1 | 4.1 | 3.5 | 2.0 | 3.2 | 2.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 3.4 | 3.8 | 4.5 | 3.4 | 4.3 | 3.8 | 3.9 | 3.8 | 0.5 | 0.5 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | - | - |
| Operating Lease Liabilities Current | 1.5 | 1.2 | 1.4 | 2.1 | 2.1 | 2.1 | 2.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1.8 | 1.7 | 3.9 | 3.5 | 6.0 | 3.7 | 6.1 | 7.4 | 3.8 | 4.6 | 4.0 | 4.5 | 5.1 | 3.5 | 3.3 | 4.7 | - | - |
| Other Current Liabilities | 14.9 | 9.4 | 10.6 | 7.5 | 10.8 | 7.5 | 6.7 | 7.4 | 0.3 | 0.8 | 0.9 | 1.0 | 0.6 | 0.7 | 0.5 | 0.6 | - | - |
| Total Current Liabilities | 22.0 | 55.0 | 26.5 | 23.2 | 25.3 | 21.1 | 25.3 | 25.5 | 14.0 | 14.6 | 19.3 | 18.1 | 16.1 | 9.9 | 9.6 | 11.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.9 | 6.4 | 4.8 | 5.3 | 6.5 | 7.5 | 8.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.3 | 0.7 | 0.8 | 0.6 | 1.6 | 1.9 | 2.0 | 2.3 | 2.7 | 6.4 | 3.8 | 1.3 | 0.2 | 0.3 | 0.4 | 1.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | 0.9 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.3 | 1.3 | 1.5 | 1.0 | 0.5 | 2.9 | 0.7 | 3.3 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 66.3 | 63.3 | 64.3 | 73.1 | 78.9 | 79.6 | 83.2 | 85.9 | 28.5 | 35.6 | 42.5 | 40.4 | 41.0 | 29.3 | 31.1 | 34.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (214.7) | (158.0) | (145.6) | (142.2) | (132.7) | (132.4) | (124.6) | (119.9) | (117.0) | (116.0) | (111.7) | (92.7) | (95.0) | (77.3) | (79.6) | (83.4) | - | - |
| Accumulated Other Comprehensive Income | (11.7) | (15.7) | (14.2) | (15.1) | (10.0) | (13.1) | (12.7) | (13.5) | (10.7) | (16.7) | (11.9) | (8.2) | (2.6) | (4.9) | (5.7) | (3.9) | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 10.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 13.7 | 63.3 | 73.1 | 72.2 | 83.4 | 76.7 | 81.7 | 82.7 | 80.9 | 72.2 | 77.6 | 95.5 | 94.5 | 104.2 | 95.5 | 90.2 | 75.3 | 66.7 |
| Total Equity | 13.7 | 63.3 | 73.1 | 72.2 | 83.4 | 76.7 | 81.7 | 82.7 | 80.9 | 72.2 | 77.6 | 95.5 | 94.5 | 104.2 | 95.5 | 90.2 | 75.3 | 66.7 |
| - |
| - |
| Net debt | 27.3 | 32.8 | 32.6 | 42.6 | 40.8 | 40.0 | 41.8 | 49.0 | 3.8 | 5.8 | 9.6 | 2.3 | (6.0) | (7.7) | (1.6) | (1.7) | - | - |
| Working Capital | 26.3 | (9.8) | 22.5 | 27.9 | 36.3 | 30.6 | 28.3 | 32.3 | 33.5 | 30.9 | 31.2 | 39.0 | 44.7 | 49.1 | 48.0 | 47.3 | - | - |
| Book Value | 13.7 | 63.3 | 73.1 | 72.2 | 83.4 | 76.7 | 81.7 | 82.7 | 80.9 | 72.2 | 77.6 | 95.5 | 94.5 | 104.2 | 95.5 | 90.2 | 75.3 | 66.7 |
| Tangible Book Value | (3.5) | (4.1) | (0.0) | (5.1) | (1.7) | (15.1) | (14.1) | (20.3) | 34.5 | 16.7 | 16.4 | 34.5 | 38.9 | 46.8 | 38.9 | 34.9 | - | - |
| 4.3 |
| 5.4 |
| 7.8 |
| 5.5 |
| 6.2 |
| 5.8 |
| 8.3 |
| 2.8 |
| 2.6 |
| 5.9 |
| 8.3 |
| 6.8 |
| 4.9 |
| - |
| 8.2 |
| 6.7 |
| 5.6 |
| 6.0 |
| 5.7 |
| 5.8 |
| 4.7 |
| 4.6 |
| 5.6 |
| 5.3 |
| 3.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 7.1 | 8.6 | 6.8 | 7.4 | 5.5 | 4.1 | 4.6 | 4.0 | 4.3 | 4.3 | 5.3 | 4.3 | 3.8 | 4.5 | 5.1 | 4.3 | 5.4 | 7.8 | 5.5 | 6.2 | 5.8 | 8.3 | 2.8 | 2.6 | 5.9 | 8.3 | 6.8 | 4.9 | - | 8.2 | 6.7 | 5.6 | 6.0 | 5.7 | 5.8 | 4.7 | 4.6 | 5.6 | 5.3 | 3.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 14.6 | 16.0 | 12.1 | 11.9 | 13.5 | 14.9 | 12.8 | 12.5 | 15.3 | 16.1 | 15.0 | 16.9 | 17.7 | 16.7 | 15.0 | 17.8 | 20.3 | 21.8 | 18.3 | 17.4 | 17.1 | 17.8 | 13.9 | 14.7 | 15.4 | 20.7 | 17.1 | 18.4 | - | 21.5 | 17.9 | 19.6 | 19.0 | 13.4 | 15.3 | 16.0 | 15.5 | 15.7 | 15.1 | 16.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 22.2 | 20.8 | 21.6 | 22.3 | 22.8 | 23.2 | 26.0 | 25.1 | 24.1 | 24.7 | 25.8 | 26.1 | 26.9 | 26.4 | 26.1 | 29.3 | 28.7 | 27.6 | 26.0 | 24.7 | 22.7 | 22.3 | 22.7 | 23.2 | 23.1 | 22.1 | 23.9 | 25.3 | - | 25.1 | 25.7 | 25.6 | 27.9 | 16.8 | 21.4 | 20.4 | 20.3 | 20.0 | 21.2 | 22.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 3.6 | 2.8 | 3.3 | 3.3 | 3.1 | 2.9 | 3.4 | 4.8 | 4.4 | 3.9 | 4.3 | 5.3 | 4.1 | 3.5 | 5.5 | 5.1 | 5.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 47.5 | 48.2 | 43.8 | 45.0 | 44.9 | 45.1 | 46.8 | 46.4 | 48.1 | 49.0 | 50.5 | 52.6 | 52.4 | 51.1 | 51.8 | 56.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.8 | 19.7 | 20.4 | 23.8 | - | 23.3 | 22.6 | 21.6 | 21.8 | 19.3 | 20.7 | 20.1 | 19.3 | 18.9 | 22.0 | 22.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 4.9 | 4.8 | 5.0 | 4.9 | 5.0 | 5.1 | 5.2 | 4.8 | 4.5 | 4.0 | 3.4 | 3.5 | 3.4 | 3.4 | 3.6 | 3.4 | 3.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9.4 | 9.6 | 9.5 | 10.2 | 9.0 | 56.3 | 57.4 | 56.6 | 56.7 | 57.1 | 56.2 | 56.8 | 56.6 | 56.3 | 54.9 | 56.2 | 57.4 | 57.7 | ||||||||||||||||||||||
| Intangible Assets | 6.9 | 7.6 | 8.4 | 9.1 | 10.1 | 11.1 | 12.3 | 13.4 | 14.7 | 16.0 | 17.1 | 18.4 | 19.6 | 21.0 | 22.5 | 24.2 | 25.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.7 | 7.2 | 7.5 | 7.1 | 7.3 | 6.1 | 6.5 | 4.4 | 4.4 | 4.8 | 5.1 | 5.3 | 5.5 | 5.8 | 6.0 | 6.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2.6 | 2.7 | 3.8 | 3.8 | 3.5 | 2.8 | 2.9 | 3.2 | 4.8 | 6.5 | 7.5 | 6.4 | 7.9 | 7.8 | 8.3 | 8.7 | 5.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 77.9 | 80.1 | 78.0 | 80.1 | 79.8 | 126.6 | 131.2 | 128.9 | 133.2 | 137.4 | 139.7 | 142.9 | 145.6 | 145.4 | 147.0 | 155.3 | 158.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5.3 | 3.7 | 5.2 | 4.7 | 4.8 | 4.8 | 5.3 | 5.7 | 6.0 | 5.6 | 6.3 | 4.7 | 6.0 | 6.4 | 5.9 | 6.8 | 6.2 | 4.9 | 5.6 | 7.5 | 6.4 | 6.0 | 6.0 | 6.6 | 6.6 | 5.3 | 5.3 | 6.0 | - | 7.4 | 5.4 | 7.7 | 7.4 | 4.4 | 5.6 | 5.6 | 5.8 | 6.2 | 6.1 | 6.6 |
| Short Term Debt | 0.0 | 0.0 | - | - | - | - | 4.0 | 4.0 | 4.0 | 6.1 | 3.8 | 3.5 | 3.3 | 4.1 | 3.0 | 3.0 | 3.0 | 3.5 | ||||||||||||||||||||||
| Deferred Revenue Current | 3.7 | 3.4 | 2.9 | 3.1 | 3.4 | 3.8 | 3.7 | 4.0 | 4.4 | 4.5 | 4.0 | 3.8 | 4.1 | 3.4 | 3.6 | 3.6 | 4.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.2 | 1.1 | 1.1 | 1.2 | 1.4 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | ||||||||||||||||||||||||
| Accrued Expenses | 2.2 | 1.8 | 1.9 | 2.1 | 1.9 | 1.7 | 1.9 | 2.4 | 3.2 | 3.9 | 3.4 | 3.8 | 3.2 | 3.5 | 3.1 | 3.1 | 2.9 | 6.0 | ||||||||||||||||||||||
| Other Current Liabilities | 14.9 | 14.9 | 12.4 | 12.5 | 11.4 | 9.4 | 10.2 | 9.2 | 10.3 | 10.6 | 8.3 | 9.0 | 8.0 | 7.5 | 7.0 | 8.1 | 12.2 | |||||||||||||||||||||||
| Total Current Liabilities | 23.9 | 22.0 | 54.4 | 55.2 | 55.6 | 55.0 | 22.8 | 22.6 | 25.7 | 26.5 | 24.2 | 22.9 | 23.2 | 23.2 | 21.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 36.2 | 35.9 | 34.0 | 34.9 | 36.4 | 37.0 | 34.3 | 32.0 | 31.9 | 30.7 | 35.3 | 38.2 | 41.1 | 43.0 | 46.5 | 45.8 | 46.2 | 45.1 | 42.7 | 40.9 | 41.6 | 46.3 | 40.7 | 40.9 | 46.3 | 46.9 | 51.7 | 52.4 | - | 54.8 | 59.2 | 59.8 | 61.6 | 9.0 | 9.7 | 10.4 | 10.9 | 11.4 | 12.7 | 13.8 |
| Operating Lease Liabilities Non-Current | 6.4 | 6.9 | 7.3 | 7.0 | 7.2 | 6.4 | 6.7 | 4.7 | 4.6 | 4.8 | 4.4 | 4.7 | 4.9 | 5.3 | 5.5 | 5.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.3 | 0.3 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.5 | 0.6 | 1.2 | 2.4 | 1.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.1 | 1.3 | 1.5 | 1.4 | 1.4 | 1.3 | 1.5 | 1.6 | 1.5 | 1.5 | 0.9 | 1.0 | 1.5 | 1.0 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 67.9 | 66.3 | 63.9 | 64.4 | 65.0 | 63.3 | 65.9 | 61.7 | 64.3 | 64.3 | 65.4 | 67.5 | 71.2 | 73.1 | 75.0 | 77.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (218.1) | (214.7) | (211.9) | (210.6) | (208.4) | (158.0) | (158.0) | (153.2) | (150.3) | (145.6) | (143.8) | (142.5) | (141.6) | (142.2) | (140.5) | (137.1) | (139.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12.3) | (11.7) | (12.4) | (11.7) | (14.4) | (15.7) | (13.1) | (14.9) | (14.8) | (14.2) | (15.3) | (14.1) | (14.7) | (15.1) | (16.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 10.0 | 13.7 | 14.1 | 15.7 | 14.8 | 63.3 | 65.3 | 67.2 | 68.8 | 73.1 | 74.3 | 75.4 | 74.3 | 72.2 | 72.0 | 77.5 | 76.4 | |||||||||||||||||||||||
| Total Equity | 10.0 | 13.7 | 14.1 | 15.7 | 14.8 | 63.3 | 65.3 | 67.2 | 68.8 | 73.1 | 74.3 | 75.4 | 74.3 | 72.2 | 72.0 | 77.5 | 76.4 | 83.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 36.2 | 35.9 | 34.0 | 34.9 | 36.4 | 37.0 | 38.3 | 36.0 | 35.9 | 36.8 | 39.0 | 41.7 | 44.3 | 47.1 | 49.5 | 48.8 | 49.2 | 48.6 | 45.5 | 43.4 | 43.9 | 48.3 | 43.9 | 44.1 | 49.5 | 50.1 | 51.7 | 52.4 | - | 54.8 | 59.2 | 59.8 | 61.6 | 9.0 | 9.7 | 10.4 | 10.9 | 11.4 | 12.7 | 13.8 |
| Net debt | 29.1 | 27.3 | 27.2 | 27.5 | 30.9 | 32.8 | 33.7 | 31.9 | 31.6 | 32.6 | 33.7 | 37.4 | 40.5 | 42.6 | 44.4 | 44.5 | 43.8 | 40.8 | ||||||||||||||||||||||
| Working Capital | 23.6 | 26.3 | (10.6) | (10.2) | (10.7) | (9.8) | 24.0 | 23.8 | 22.5 | 22.5 | 26.3 | 29.7 | 29.2 | 27.9 | 30.5 | 33.1 | 32.2 | 36.3 | ||||||||||||||||||||||
| Book Value | 10.0 | 13.7 | 14.1 | 15.7 | 14.8 | 63.3 | 65.3 | 67.2 | 68.8 | 73.1 | 74.3 | 75.4 | 74.3 | 72.2 | 72.0 | 77.5 | 76.4 | 83.4 | ||||||||||||||||||||||
| Tangible Book Value | (6.2) | (3.5) | (3.8) | (3.6) | (4.3) | (4.1) | (4.5) | (2.8) | (2.6) | (0.0) | 1.0 | 0.3 | (1.9) | (5.1) | (5.3) | (2.9) | (6.9) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 5.8 |
| 5.2 |
| 3.7 |
| 3.4 |
| 4.1 |
| 3.6 |
| 3.7 |
| 2.5 |
| 4.5 |
| 3.9 |
| - |
| 3.1 |
| 4.2 |
| 2.8 |
| 3.0 |
| 3.7 |
| 4.9 |
| 4.8 |
| 4.8 |
| 4.2 |
| 4.5 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.4 |
| 61.6 |
| 55.7 |
| 53.6 |
| 49.2 |
| 51.7 |
| 43.5 |
| 44.1 |
| 48.2 |
| 53.6 |
| 52.3 |
| 52.5 |
| - |
| 57.8 |
| 54.5 |
| 53.7 |
| 55.8 |
| 47.5 |
| 47.4 |
| 45.8 |
| 45.1 |
| 45.5 |
| 46.2 |
| 46.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| 14.9 |
| 15.2 |
| 18.4 |
| - |
| 17.4 |
| 17.2 |
| 16.1 |
| 16.0 |
| 15.6 |
| 16.4 |
| 15.8 |
| 15.1 |
| 14.6 |
| 16.7 |
| 16.4 |
| 3.4 |
| 3.5 |
| 3.4 |
| 3.7 |
| 4.0 |
| 4.3 |
| 4.2 |
| 4.5 |
| 4.8 |
| 5.2 |
| 5.4 |
| - |
| 5.9 |
| 5.4 |
| 5.5 |
| 5.8 |
| 3.7 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 5.3 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| 58.4 |
| 58.2 |
| 58.6 |
| 57.6 |
| 57.0 |
| 56.8 |
| 57.4 |
| 56.6 |
| 57.2 |
| - |
| 57.3 |
| 55.8 |
| 55.7 |
| 56.2 |
| 36.3 |
| 39.8 |
| 39.3 |
| 38.4 |
| 38.0 |
| 39.6 |
| 39.7 |
| 27.4 |
| 28.9 |
| 30.5 |
| 31.9 |
| 33.2 |
| 34.3 |
| 35.5 |
| 36.8 |
| 38.4 |
| 38.6 |
| 40.7 |
| - |
| 44.5 |
| 46.1 |
| 47.5 |
| 49.4 |
| 10.0 |
| 16.5 |
| 16.9 |
| 17.1 |
| 17.5 |
| 18.9 |
| 19.6 |
| 6.6 |
| 6.9 |
| 7.1 |
| 7.2 |
| 7.4 |
| 7.8 |
| 7.9 |
| 8.2 |
| 8.1 |
| 8.5 |
| 8.5 |
| 8.8 |
| 9.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| - |
| 0.0 |
| 0.2 |
| 0.2 |
| 1.1 |
| 0.2 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.9 |
| 1.0 |
| 5.4 |
| 0.7 |
| 0.8 |
| 0.8 |
| 1.1 |
| 1.9 |
| 1.7 |
| 1.9 |
| 2.3 |
| 0.3 |
| 0.2 |
| - |
| 1.8 |
| 1.8 |
| 1.3 |
| 1.4 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.3 |
| 153.9 |
| 154.0 |
| 151.2 |
| 156.3 |
| 149.6 |
| 150.7 |
| 156.3 |
| 164.9 |
| 162.8 |
| 166.2 |
| - |
| 168.6 |
| 165.0 |
| 165.1 |
| 170.9 |
| 109.4 |
| 110.7 |
| 108.9 |
| 107.4 |
| 107.8 |
| 112.2 |
| 114.1 |
| 2.8 |
| 2.5 |
| 2.3 |
| 2.0 |
| 3.2 |
| 3.2 |
| 3.2 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 3.6 |
| 3.7 |
| 3.6 |
| 3.8 |
| 3.6 |
| 3.7 |
| 3.7 |
| 3.9 |
| 3.6 |
| 3.5 |
| - |
| 3.8 |
| 3.3 |
| 3.5 |
| 3.9 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.7 |
| 0.9 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.4 |
| 2.7 |
| 3.7 |
| 2.2 |
| 2.9 |
| 7.4 |
| 6.1 |
| 7.5 |
| 4.3 |
| - |
| 7.4 |
| 6.3 |
| 7.8 |
| 7.7 |
| 3.8 |
| 4.5 |
| 3.7 |
| 4.3 |
| 4.6 |
| 4.5 |
| 4.0 |
| 10.8 |
| 9.7 |
| 7.8 |
| 6.6 |
| 7.5 |
| 6.0 |
| 6.4 |
| 7.4 |
| 6.1 |
| 0.0 |
| 1.7 |
| - |
| 0.0 |
| 1.9 |
| 1.5 |
| 1.4 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.5 |
| 0.8 |
| 23.4 |
| 27.2 |
| 25.3 |
| 23.5 |
| 23.3 |
| 20.7 |
| 21.1 |
| 21.2 |
| 22.7 |
| 23.5 |
| 25.3 |
| 21.7 |
| 20.9 |
| - |
| 25.5 |
| 19.3 |
| 22.2 |
| 22.3 |
| 14.0 |
| 13.9 |
| 13.2 |
| 14.1 |
| 14.6 |
| 14.4 |
| 14.9 |
| 6.2 |
| 6.5 |
| 6.7 |
| 7.0 |
| 7.2 |
| 7.5 |
| 7.7 |
| 7.9 |
| 7.9 |
| 8.2 |
| 8.3 |
| 8.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.5 |
| 1.6 |
| 1.8 |
| 1.9 |
| 1.9 |
| 2.3 |
| 1.8 |
| 2.0 |
| 2.3 |
| 2.3 |
| - |
| 2.3 |
| 2.1 |
| 2.0 |
| 1.7 |
| 2.7 |
| 6.6 |
| 6.6 |
| 6.5 |
| 6.4 |
| 6.5 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| 0.9 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 3.4 |
| 3.3 |
| 3.2 |
| 3.0 |
| 2.6 |
| 2.6 |
| 0.6 |
| 0.5 |
| 2.5 |
| 2.5 |
| 2.8 |
| 2.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.7 |
| 78.9 |
| 77.0 |
| 75.3 |
| 74.1 |
| 79.6 |
| 72.4 |
| 74.6 |
| 80.3 |
| 83.2 |
| 85.7 |
| 85.9 |
| - |
| 85.9 |
| 84.1 |
| 88.0 |
| 91.7 |
| 28.5 |
| 33.8 |
| 33.6 |
| 34.7 |
| 35.6 |
| 36.3 |
| 37.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (132.7) |
| (133.6) |
| (133.5) |
| (133.1) |
| (132.4) |
| (131.8) |
| (130.7) |
| (129.1) |
| (124.6) |
| (125.1) |
| (122.5) |
| - |
| (119.9) |
| (122.8) |
| (122.5) |
| (121.0) |
| (117.0) |
| (118.0) |
| (117.5) |
| (117.2) |
| (116.0) |
| (114.7) |
| (113.1) |
| (13.2) |
| (10.7) |
| (10.0) |
| (15.0) |
| (13.9) |
| (14.4) |
| (13.1) |
| (12.0) |
| (13.7) |
| (14.4) |
| (12.7) |
| (15.7) |
| (14.2) |
| - |
| (13.5) |
| (11.6) |
| (12.2) |
| (9.4) |
| (10.7) |
| (12.5) |
| (13.7) |
| (15.7) |
| (16.7) |
| (13.3) |
| (13.1) |
| 0.0 |
| 0.0 |
| - |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.4 |
| 76.9 |
| 78.7 |
| 77.1 |
| 76.7 |
| 77.2 |
| 76.1 |
| 76.0 |
| 81.7 |
| 77.1 |
| 80.3 |
| - |
| 82.7 |
| 81.0 |
| 77.0 |
| 79.3 |
| 80.9 |
| 76.9 |
| 75.2 |
| 72.7 |
| 72.2 |
| 75.9 |
| 76.7 |
| 76.9 |
| 78.7 |
| 77.1 |
| 76.7 |
| 77.2 |
| 76.1 |
| 76.0 |
| 81.7 |
| 77.1 |
| 80.3 |
| - |
| 82.7 |
| 81.0 |
| 77.0 |
| 79.3 |
| 80.9 |
| 76.9 |
| 75.2 |
| 72.7 |
| 72.2 |
| 75.9 |
| 76.7 |
| 39.9 |
| 37.2 |
| 38.0 |
| 40.0 |
| 41.1 |
| 41.5 |
| 43.6 |
| 41.8 |
| 44.9 |
| 47.5 |
| - |
| 46.6 |
| 52.6 |
| 54.2 |
| 55.6 |
| 3.3 |
| 3.8 |
| 5.7 |
| 6.3 |
| 5.8 |
| 7.3 |
| 10.1 |
| 32.2 |
| 30.3 |
| 28.5 |
| 30.6 |
| 22.3 |
| 21.4 |
| 24.7 |
| 28.3 |
| 30.6 |
| 31.6 |
| - |
| 32.3 |
| 35.3 |
| 31.5 |
| 33.5 |
| 33.5 |
| 33.5 |
| 32.6 |
| 31.1 |
| 30.9 |
| 31.7 |
| 32.0 |
| 76.9 |
| 78.7 |
| 77.1 |
| 76.7 |
| 77.2 |
| 76.1 |
| 76.0 |
| 81.7 |
| 77.1 |
| 80.3 |
| - |
| 82.7 |
| 81.0 |
| 77.0 |
| 79.3 |
| 80.9 |
| 76.9 |
| 75.2 |
| 72.7 |
| 72.2 |
| 75.9 |
| 76.7 |
| (1.7) |
| (10.0) |
| (10.2) |
| (13.0) |
| (15.1) |
| (14.8) |
| (16.4) |
| (17.6) |
| (14.1) |
| (18.1) |
| (17.6) |
| - |
| (19.1) |
| (21.0) |
| (26.1) |
| (26.3) |
| 34.5 |
| 20.5 |
| 19.1 |
| 17.2 |
| 16.7 |
| 17.4 |
| 17.3 |