| (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 | 24.9 | 39.6 | 2.4 | 7.1 | 46.5 | 40.0 | 12.1 | 31.0 | 21.2 | 9.9 | 12.6 | 17.9 | 2.9 | 16.0 | 47.1 | 17.4 | 100.0 | 77.7 |
| Restricted Cash | - | - | - | 0.0 | 3.3 | 0.0 | - | - | 0.1 | 0.0 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 0.0 | 1.3 | 0.0 | 16.6 | 38.1 | 28.3 | 59.8 | - | |
| Cash And Short Term Investments | 24.9 | 39.6 | 2.4 | 7.1 | 46.5 | 40.0 | 12.1 | 31.0 | 21.2 | 9.9 | 13.8 | 17.9 | 19.5 | 54.1 | 75.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 25.1 | 13.8 | 18.2 | 25.3 | 26.8 | 29.9 | 19.7 | 20.6 | 15.7 | 22.2 | 35.3 | 24.2 | 40.0 | 42.7 | 36.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 7.7 | 13.6 | 20.6 | 38.0 | 37.4 | 34.0 | 25.3 | 26.4 | 20.4 | 31.1 | 55.8 | 37.8 | 27.8 | 39.0 | 42.3 | 43.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 27.2 | 30.0 | 29.9 | 31.4 | 34.8 | 35.4 | 26.8 | 25.1 | 35.1 | 33.4 | 71.6 | 73.7 | 72.2 | 74.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 23.6 | 18.4 | 23.4 | 29.0 | 48.6 | 52.3 | 26.5 | 39.2 | 29.3 | 31.2 | 35.3 | 34.5 | 24.5 | 45.7 | 54.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 152.6 | 152.6 | 153.5 | 120.6 | 124.1 | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 152.6 | 152.6 | 153.5 | 120.6 | 124.1 | - | - | - | - | - | ||
| (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 | 19.3 | 24.9 | 14.6 | 13.2 | 35.1 | 39.6 | 12.0 | 49.0 | 12.3 | 2.4 | 18.9 | 15.2 | 8.7 | 7.1 | 18.1 | |||||||||||||||||||||||||
| - |
| 77.2 |
| 100.0 |
| 77.7 |
| 63.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 6.4 | 5.9 | 4.9 | 8.0 | 13.6 | 10.2 | 7.1 | 6.2 | 9.1 | 5.2 | 6.0 | 7.9 | 5.8 | 4.8 | 3.7 | 7.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 64.1 | 72.9 | 58.2 | 78.4 | 127.6 | 114.1 | 64.1 | 84.4 | 66.4 | 68.4 | 111.0 | 87.8 | 95.6 | 140.7 | 160.2 | 191.0 | - | - |
| 77.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 26.1 | 28.9 | 27.5 | 26.0 | 26.7 | 21.7 | 16.0 | 18.4 | 28.1 | 25.0 | 62.8 | 68.4 | 62.3 | 59.7 | 59.2 | 48.2 | - | - |
| Property,Plant & Equipment Net | 1.1 | 1.1 | 2.4 | 5.4 | 8.1 | 13.7 | 10.8 | 6.7 | 7.0 | 8.4 | 8.8 | 5.3 | 9.9 | 15.2 | 18.5 | 21.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.4 | 1.2 | 13.5 | 20.7 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3.9 | 3.9 | 3.9 | 21.9 | 20.3 | 32.5 | 33.7 | 32.9 | 37.7 | 34.4 | 29.5 | 0.0 | 0.0 | 0.0 | 19.8 | 22.3 | - | - |
| Intangible Assets | 20.7 | 18.7 | 25.7 | 41.4 | 47.0 | 51.5 | 44.4 | 32.0 | 38.7 | 40.3 | 43.1 | 1.5 | 2.1 | 3.2 | 35.7 | 44.3 | - | - |
| Operating Lease Right Of Use Assets | 3.5 | 2.9 | 4.0 | 6.7 | 7.8 | 9.1 | 2.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.6 | 1.0 | 2.1 | - | - |
| Other Non-Current Assets | 0.6 | 0.4 | 1.3 | 1.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.9 | 0.2 | 0.2 | 0.5 | 0.4 | 0.6 | 0.5 | 0.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 93.8 | 100.0 | 121.8 | 159.9 | 215.8 | 227.4 | 161.4 | 162.3 | 158.2 | 158.7 | 198.8 | 95.0 | 111.5 | 161.5 | 249.2 | 302.1 | - | - |
| 77.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | 0.0 | 2.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 1.3 | 1.2 | 1.8 | 1.8 | 1.6 | 1.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 24.9 | 30.1 | 21.0 | 27.9 | 26.3 | 23.4 | 18.0 | 13.0 | 27.6 | 27.9 | 25.6 | 23.8 | 23.3 | 27.8 | 25.0 | 26.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 48.4 | 63.5 | 55.9 | 57.0 | 74.8 | 75.7 | 44.5 | 53.7 | 60.0 | 62.4 | 64.2 | 58.4 | 54.7 | 73.5 | 79.1 | 103.8 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2.9 | 2.6 | 4.0 | 5.9 | 7.1 | 8.3 | 1.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 4.6 | 4.6 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.2 | 0.2 | 0.1 | 0.3 | 0.9 | 4.5 | 3.9 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.7 | 4.8 | 2.4 | 0.6 | 7.1 | 9.9 | 2.4 | 2.5 | 9.8 | 18.7 | 18.1 | 0.9 | 1.8 | 2.6 | 4.1 | 12.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 97.9 | 112.9 | 223.9 | 230.1 | 240.7 | 255.3 | 198.7 | 198.8 | 203.8 | 176.4 | 168.3 | 64.5 | 66.5 | 76.1 | 83.2 | 116.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 903.9 | 892.5 | 810.1 | 794.0 | 770.6 | 711.5 | 584.9 | 546.2 | 519.5 | 507.6 | 502.3 | 466.7 | 441.4 | 438.5 | 429.8 | 424.3 | - | - |
| Retained Earnings | (908.4) | (905.6) | (906.9) | (857.8) | (787.0) | (732.4) | (618.3) | (577.8) | (569.8) | (524.0) | (463.5) | (411.2) | (371.5) | (328.1) | (238.8) | (213.9) | - | - |
| Accumulated Other Comprehensive Income | 0.4 | 0.2 | (5.3) | (6.3) | (8.5) | (7.0) | (3.9) | (4.9) | 4.6 | (1.4) | (8.5) | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 0.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | - | - |
| Minority Interest | - | - | - | - | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Total Stockholders Equity | (4.0) | (12.9) | (102.1) | (70.1) | (24.9) | (27.8) | (37.2) | (36.4) | (45.6) | (17.8) | 30.4 | 30.5 | 44.9 | 85.4 | 166.0 | 185.4 | 211.2 | 198.0 |
| Total Equity | (4.0) | (12.9) | (102.1) | (70.1) | (24.9) | (27.9) | (37.4) | (36.5) | (45.6) | (17.7) | 30.5 | 30.5 | 44.9 | 85.4 | 166.0 | 185.4 | 211.2 | 198.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | 140.6 | 121.6 | 132.3 | 110.7 | 110.2 | - | - | - | - | - | - | - |
| Working Capital | 15.6 | 9.4 | 2.3 | 21.4 | 52.8 | 38.4 | 19.6 | 30.7 | 6.5 | 6.1 | 46.8 | 29.4 | 40.9 | 67.2 | 81.1 | 87.2 | - | - |
| Book Value | (4.0) | (12.9) | (102.1) | (70.1) | (24.9) | (27.8) | (37.2) | (36.4) | (45.6) | (17.8) | 30.4 | 30.5 | 44.9 | 85.4 | 166.0 | 185.4 | 211.2 | 198.0 |
| Tangible Book Value | (28.7) | (35.6) | (131.8) | (133.4) | (92.2) | (111.8) | (115.3) | (101.3) | (121.9) | (92.5) | (42.2) | 29.1 | 42.8 | 82.3 | 110.5 | 118.9 | - | - |
| 21.1 |
| 41.5 |
| 46.5 |
| 58.1 |
| 30.8 |
| - |
| 40.0 |
| 42.0 |
| 42.1 |
| 30.5 |
| 12.1 |
| 13.9 |
| 20.3 |
| 31.9 |
| 31.0 |
| 31.5 |
| 18.8 |
| 16.1 |
| 21.2 |
| 19.6 |
| 8.9 |
| 6.4 |
| 9.9 |
| 17.2 |
| 18.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.3 | 3.7 | 3.3 | 3.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 2.5 | - | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Cash And Short Term Investments | 19.3 | 24.9 | 14.6 | 13.2 | 35.1 | 39.6 | 12.0 | 49.0 | 12.3 | 2.4 | 18.9 | 15.2 | 8.7 | 7.1 | 18.1 | 21.1 | 41.5 | 46.5 | 58.1 | 30.8 | - | 40.0 | 42.0 | 42.1 | 30.5 | 12.1 | 13.9 | 20.3 | 31.9 | 31.0 | 31.5 | 18.8 | 16.1 | 21.2 | 19.6 | 8.9 | 6.4 | 9.9 | 17.2 | 18.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 15.7 | 25.1 | 27.6 | 24.1 | 12.1 | 13.8 | 15.6 | 20.7 | 23.5 | 18.2 | 17.4 | 25.2 | 27.4 | 25.3 | 28.7 | 22.5 | 21.7 | 26.8 | 23.1 | 20.0 | 22.8 | 29.9 | 38.0 | 40.6 | 27.8 | 19.7 | 21.5 | 19.6 | 23.7 | 20.6 | 27.4 | 23.4 | 18.9 | 15.7 | 21.0 | 26.9 | 30.6 | 22.2 | 27.5 | 35.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 12.5 | 7.7 | 8.6 | 15.0 | 15.1 | 13.6 | 18.1 | 18.0 | 20.8 | 20.6 | 21.9 | 30.5 | 34.2 | 38.0 | 42.4 | 47.0 | 37.5 | 37.4 | 33.7 | 27.5 | 35.5 | 34.0 | 24.2 | 20.2 | 14.3 | 25.3 | 26.0 | 29.4 | 33.3 | 26.4 | 13.7 | 12.9 | 15.0 | 20.4 | 21.0 | 24.0 | 29.4 | 31.1 | 40.0 | 34.3 |
| Prepaid Expenses | 5.7 | 6.4 | 6.3 | 3.8 | 3.8 | 5.9 | 3.6 | 5.4 | 6.5 | 4.9 | 5.6 | 7.6 | 10.0 | 8.0 | 10.9 | 10.4 | 10.9 | 13.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 53.3 | 64.1 | 57.0 | 56.2 | 66.2 | 72.9 | 85.1 | 93.1 | 63.1 | 58.2 | 63.9 | 78.5 | 80.3 | 78.4 | 100.0 | 104.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 28.6 | 29.8 | 29.4 | 27.5 | 28.2 | 27.6 | 26.7 | 26.0 | 25.2 | 24.1 | 23.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 21.9 | 21.9 | 3.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 21.9 | 20.3 | ||||||||||||||||||||||
| Intangible Assets | 21.9 | 20.7 | 19.6 | 19.2 | 18.9 | 18.7 | 19.5 | 22.6 | 24.3 | 25.7 | 35.1 | 37.3 | 39.3 | 41.4 | 44.4 | 46.0 | 46.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3.2 | 3.5 | 3.7 | 2.3 | 2.6 | 2.9 | 3.1 | 4.7 | 5.2 | 4.0 | 5.8 | 6.2 | 6.1 | 6.7 | 6.9 | 7.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 1.3 | 1.5 | 0.5 | 0.4 | 0.5 | 0.6 | 0.6 | 0.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 84.2 | 93.8 | 85.8 | 83.1 | 93.0 | 100.0 | 113.4 | 149.6 | 122.1 | 121.8 | 136.8 | 153.7 | 157.7 | 159.0 | 184.4 | 191.3 | 204.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 24.7 | 23.6 | 18.8 | 22.4 | 18.1 | 18.4 | 35.5 | 30.7 | 24.0 | 23.4 | 31.0 | 34.2 | 34.6 | 29.0 | 39.5 | 45.6 | 40.1 | 48.6 | 44.5 | 31.2 | 45.9 | 52.3 | 51.1 | 49.2 | 27.6 | 26.5 | 28.8 | 35.9 | 42.7 | 39.2 | 31.6 | 29.3 | 20.3 | 29.3 | 30.8 | 38.2 | 45.0 | 31.2 | 32.4 | 19.9 |
| Short Term Debt | - | - | - | - | - | - | 6.0 | 13.7 | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | 7.3 | 8.9 | - | 9.2 | - | - | - | - | - | - | - | - | 8.6 | 5.0 | 6.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.0 | 1.0 | 0.9 | 1.4 | 1.4 | 1.3 | 1.3 | 1.6 | 1.7 | 1.2 | 2.0 | 2.0 | 1.8 | 1.8 | 1.7 | 1.6 | ||||||||||||||||||||||||
| Accrued Expenses | 27.4 | 24.9 | 25.1 | 23.8 | 26.1 | 30.1 | 31.1 | 37.0 | 30.8 | 21.0 | 28.9 | 21.3 | 27.1 | 27.9 | 31.5 | 24.3 | 32.5 | 26.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 52.1 | 48.4 | 43.9 | 46.2 | 59.1 | 63.5 | 188.9 | 239.1 | 59.5 | 55.9 | 59.9 | 55.6 | 61.7 | 57.0 | 71.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.6 | 2.9 | 3.2 | 1.9 | 2.3 | 2.6 | 3.0 | 4.4 | 4.8 | 4.0 | 5.1 | 5.5 | 5.1 | 5.9 | 6.1 | 6.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 4.0 | 4.6 | 4.5 | 3.4 | 2.6 | 4.6 | 6.4 | 7.0 | - | 1.7 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.7 | 0.7 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.8 | 0.9 | 1.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.2 | 4.7 | 4.7 | 3.5 | 2.7 | 4.8 | 6.5 | 7.1 | 2.4 | 2.4 | 7.8 | 6.9 | 6.0 | 6.5 | 6.8 | 6.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 109.6 | 97.9 | 93.5 | 93.6 | 106.0 | 112.9 | 198.5 | 251.3 | 227.7 | 223.9 | 227.5 | 224.5 | 230.5 | 229.1 | 240.2 | 235.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 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 | 872.0 | 903.9 | 899.8 | 897.6 | 894.8 | 892.5 | 825.9 | 816.0 | 811.6 | 810.1 | 808.2 | 805.2 | 797.0 | 793.9 | 790.5 | 787.3 | 784.3 | |||||||||||||||||||||||
| Retained Earnings | (897.8) | (908.4) | (907.9) | (908.4) | (908.1) | (905.6) | (904.2) | (912.4) | (912.2) | (906.9) | (891.8) | (869.3) | (863.6) | (857.8) | (842.4) | (826.0) | (812.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | (6.7) | (5.4) | (5.1) | (5.3) | (7.3) | (6.9) | (6.2) | (6.3) | (4.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (25.4) | (4.0) | (7.7) | (10.5) | (13.0) | (12.9) | (85.1) | (101.8) | (105.6) | (102.1) | (90.8) | (70.8) | (72.7) | (70.1) | (55.8) | (43.7) | ||||||||||||||||||||||||
| Total Equity | (25.4) | (4.0) | (7.7) | (10.5) | (13.0) | (12.9) | (85.1) | (101.8) | (105.6) | (102.1) | (90.8) | (70.8) | (72.7) | (70.1) | (55.8) | (43.7) | (34.2) | (24.9) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 6.0 | 13.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | (6.0) | (35.3) | - | (2.4) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1.1 | 15.6 | 13.1 | 9.9 | 7.1 | 9.4 | (103.8) | (146.0) | 3.6 | 2.3 | 4.0 | 22.9 | 18.6 | 21.4 | 29.0 | 34.3 | 42.7 | 52.8 | ||||||||||||||||||||||
| Book Value | (25.4) | (4.0) | (7.7) | (10.5) | (13.0) | (12.9) | (85.1) | (101.8) | (105.6) | (102.1) | (90.8) | (70.8) | (72.7) | (70.1) | (55.8) | (43.7) | (34.2) | (24.9) | ||||||||||||||||||||||
| Tangible Book Value | (51.2) | (28.7) | (31.3) | (33.7) | (35.8) | (35.6) | (108.5) | (146.3) | (151.8) | (131.8) | (147.8) | (130.0) | (134.0) | (133.4) | (122.1) | (111.6) | (102.4) | |||||||||||||||||||||||
| 11.7 |
| 8.1 |
| 8.3 |
| 10.2 |
| 11.0 |
| 11.9 |
| 7.3 |
| 7.1 |
| 10.4 |
| 7.3 |
| 5.9 |
| 6.2 |
| 6.6 |
| 6.2 |
| 5.6 |
| 9.1 |
| 10.7 |
| 8.8 |
| 9.0 |
| 5.2 |
| 12.4 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.3 |
| 127.6 |
| 130.0 |
| 128.9 |
| 162.4 |
| 114.1 |
| 115.2 |
| 114.7 |
| 79.8 |
| 64.1 |
| 71.8 |
| 76.6 |
| 94.8 |
| 84.4 |
| 79.4 |
| 61.4 |
| 55.6 |
| 66.4 |
| 72.7 |
| 71.1 |
| 75.4 |
| 68.4 |
| 97.0 |
| 94.3 |
| 26.7 |
| 25.9 |
| 19.8 |
| 18.2 |
| 21.7 |
| 18.6 |
| 16.9 |
| 15.8 |
| 16.0 |
| 15.8 |
| 13.9 |
| 19.0 |
| 18.4 |
| 29.4 |
| 29.0 |
| 29.0 |
| 28.1 |
| 27.6 |
| 26.9 |
| 25.9 |
| 25.0 |
| 65.2 |
| 64.6 |
| - |
| 8.7 |
| 9.3 |
| 9.4 |
| 13.7 |
| 13.1 |
| 12.2 |
| 11.5 |
| 10.8 |
| 7.5 |
| 9.2 |
| 7.0 |
| 6.7 |
| 5.8 |
| 6.0 |
| 6.9 |
| 7.0 |
| 6.9 |
| 8.0 |
| 8.3 |
| 8.4 |
| 7.8 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 22.2 |
| 21.4 |
| 32.5 |
| 28.7 |
| 28.0 |
| 27.3 |
| 33.7 |
| 31.5 |
| 33.6 |
| 32.8 |
| 32.9 |
| 33.5 |
| 34.4 |
| 39.3 |
| 37.7 |
| 34.8 |
| 35.9 |
| 35.0 |
| 34.4 |
| 33.1 |
| 31.1 |
| 47.0 |
| 47.7 |
| 47.2 |
| 45.0 |
| 51.5 |
| 52.0 |
| 45.6 |
| 43.0 |
| 44.4 |
| 39.9 |
| 36.8 |
| 34.0 |
| 32.0 |
| 33.4 |
| 33.5 |
| 38.6 |
| 38.7 |
| 37.6 |
| 39.6 |
| 40.1 |
| 40.3 |
| 41.0 |
| 42.5 |
| 7.7 |
| 7.8 |
| 8.0 |
| 8.3 |
| 8.5 |
| 9.1 |
| 9.3 |
| 6.2 |
| 6.5 |
| 2.7 |
| 2.3 |
| 2.7 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.8 |
| 220.5 |
| 224.7 |
| 251.4 |
| 227.4 |
| 223.7 |
| 211.9 |
| 173.3 |
| 161.4 |
| 158.7 |
| 164.7 |
| 177.6 |
| 162.3 |
| 158.9 |
| 142.5 |
| 148.8 |
| 158.2 |
| 158.9 |
| 161.5 |
| 165.6 |
| 158.7 |
| 185.6 |
| 183.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.6 |
| 1.5 |
| 1.6 |
| 1.3 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.5 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 22.9 |
| 28.7 |
| 23.4 |
| 23.3 |
| 18.6 |
| 17.6 |
| 17.9 |
| 16.6 |
| 14.1 |
| 17.4 |
| 13.0 |
| 16.4 |
| 35.4 |
| 36.1 |
| 27.6 |
| 32.5 |
| 30.6 |
| 36.1 |
| 27.9 |
| 37.1 |
| 35.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.9 |
| 72.6 |
| 74.8 |
| 68.9 |
| 65.2 |
| 84.7 |
| 75.7 |
| 74.5 |
| 67.9 |
| 92.2 |
| 44.5 |
| 191.1 |
| 194.0 |
| 61.4 |
| 53.7 |
| 49.6 |
| 67.2 |
| 59.5 |
| 60.0 |
| 66.3 |
| 90.0 |
| 84.3 |
| 62.4 |
| 72.2 |
| 58.8 |
| 7.0 |
| 7.1 |
| 7.3 |
| 7.6 |
| 8.0 |
| - |
| 8.7 |
| 5.7 |
| 5.6 |
| - |
| 1.3 |
| 1.3 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.8 |
| 4.5 |
| 3.3 |
| 3.1 |
| 3.0 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 7.1 |
| 8.1 |
| 8.5 |
| 8.7 |
| 9.9 |
| 10.4 |
| 6.6 |
| 6.1 |
| 2.4 |
| 1.7 |
| 3.4 |
| 3.9 |
| 2.5 |
| 2.5 |
| 1.6 |
| 1.7 |
| 9.8 |
| 10.7 |
| 9.9 |
| 10.5 |
| 18.7 |
| 13.4 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.4 |
| 240.7 |
| 235.9 |
| 233.6 |
| 252.9 |
| 255.3 |
| 251.0 |
| 253.8 |
| 145.5 |
| 198.7 |
| 197.0 |
| 202.0 |
| 210.2 |
| 198.8 |
| 192.2 |
| 207.1 |
| 198.0 |
| 203.8 |
| 207.8 |
| 196.6 |
| 191.8 |
| 176.4 |
| 177.8 |
| 161.8 |
| 770.6 |
| 766.7 |
| 761.4 |
| 757.4 |
| 711.5 |
| 706.2 |
| 686.4 |
| 682.0 |
| 584.9 |
| 574.5 |
| 562.4 |
| 558.2 |
| 546.2 |
| 544.3 |
| 522.0 |
| 520.8 |
| 519.5 |
| 518.3 |
| 515.1 |
| 514.2 |
| 507.6 |
| 506.1 |
| 505.0 |
| (787.0) |
| (774.9) |
| (764.2) |
| (750.2) |
| (732.4) |
| (718.8) |
| (712.6) |
| (636.9) |
| (618.3) |
| (605.0) |
| (596.1) |
| (585.3) |
| (577.8) |
| (573.6) |
| (584.5) |
| (577.8) |
| (569.8) |
| (565.9) |
| (552.1) |
| (540.1) |
| (524.0) |
| (496.6) |
| (478.1) |
| (5.1) |
| (5.6) |
| (8.5) |
| (7.2) |
| (6.3) |
| (8.7) |
| (7.0) |
| (14.6) |
| (15.8) |
| (17.4) |
| (3.9) |
| (7.8) |
| (3.7) |
| (5.5) |
| (4.9) |
| (4.0) |
| (2.2) |
| 7.8 |
| 4.6 |
| (1.4) |
| 1.9 |
| (0.4) |
| (1.4) |
| (1.9) |
| (5.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| (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 |
| 0.1 |
| 0.0 |
| (34.2) |
| (24.9) |
| (15.3) |
| (8.9) |
| (1.5) |
| (27.8) |
| (27.1) |
| (41.8) |
| 27.9 |
| (37.2) |
| (38.2) |
| (37.3) |
| (32.5) |
| (36.4) |
| (33.2) |
| (64.6) |
| (49.2) |
| (45.6) |
| (48.9) |
| (35.1) |
| (26.3) |
| (17.8) |
| 7.7 |
| 21.1 |
| (15.3) |
| (8.9) |
| (1.5) |
| (27.9) |
| (27.2) |
| (41.9) |
| 27.8 |
| (37.4) |
| (38.3) |
| (37.3) |
| (32.6) |
| (36.5) |
| (33.3) |
| (64.6) |
| (49.2) |
| (45.6) |
| (48.9) |
| (35.1) |
| (26.2) |
| (17.7) |
| 7.8 |
| 21.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.2 |
| 63.7 |
| 77.7 |
| 38.4 |
| 40.7 |
| 46.8 |
| (12.4) |
| 19.6 |
| (119.3) |
| (117.3) |
| 33.4 |
| 30.7 |
| 29.8 |
| (5.8) |
| (3.9) |
| 6.5 |
| 6.4 |
| (18.9) |
| (8.9) |
| 6.1 |
| 24.8 |
| 35.4 |
| (15.3) |
| (8.9) |
| (1.5) |
| (27.8) |
| (27.1) |
| (41.8) |
| 27.9 |
| (37.2) |
| (38.2) |
| (37.3) |
| (32.5) |
| (36.4) |
| (33.2) |
| (64.6) |
| (49.2) |
| (45.6) |
| (48.9) |
| (35.1) |
| (26.3) |
| (17.8) |
| 7.7 |
| 21.1 |
| (92.2) |
| (84.2) |
| (78.3) |
| (67.9) |
| (111.8) |
| (107.8) |
| (115.5) |
| (42.4) |
| (115.3) |
| (109.6) |
| (107.6) |
| (99.3) |
| (101.3) |
| (100.1) |
| (132.4) |
| (127.0) |
| (121.9) |
| (121.4) |
| (110.6) |
| (101.4) |
| (92.5) |
| (66.4) |
| (52.5) |