| (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 | 10.0 | 14.9 | 23.3 | 8.1 | 4.4 | 5.2 | 4.4 | 10.6 | 9.7 | 12.5 | 5.2 | 3.0 | 6.2 | 5.8 | 6.2 | 2.4 | 1.7 | 3.6 |
| Restricted Cash | 1.7 | 2.2 | 2.7 | 5.7 | 2.5 | 0.5 | 0.9 | 0.5 | 1.2 | 1.4 | 1.6 | - | 0.4 | 0.7 | 0.7 | 0.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 10.0 | 14.9 | 23.3 | 8.1 | 4.4 | 5.2 | 4.4 | 10.6 | 9.7 | 12.5 | 5.2 | 3.0 | 6.2 | 5.8 | 6.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 58.7 | 62.4 | 45.1 | 46.1 | 41.3 | 32.9 | 28.1 | 33.3 | 32.7 | 29.9 | 27.8 | - | 23.5 | 25.9 | 22.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 30.5 | 32.8 | 20.7 | 21.9 | 23.8 | 16.5 | 15.3 | 17.2 | 18.5 | 14.9 | 15.6 | - | 11.9 | 13.2 | 11.8 | 10.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 74.4 | 72.0 | 64.2 | 61.4 | 60.3 | 58.8 | 57.9 | 56.7 | 54.6 | 51.6 | 49.9 | - | 46.4 | 45.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 22.5 | 27.0 | 23.3 | 23.6 | 27.3 | 16.8 | 13.1 | 15.2 | 14.8 | 12.0 | 11.7 | - | 8.5 | 10.4 | 8.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 15.1 | 34.7 | - | - | - | - | 0.0 | 0.1 | 1.3 | 2.4 | 3.3 | - | 4.2 | 3.3 | 3.5 | 3.7 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 7.4 | 7.4 | 7.3 | 7.1 | 7.0 | 6.9 | 6.9 | 6.9 | 6.8 | 6.8 | 6.7 | - | 6.6 | 6.6 | 6.6 | 6.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 20.1 | 37.7 | 3.1 | 3.6 | 1.6 | 6.8 | 0.0 | 1.3 | 2.4 | 3.3 | 3.8 | - | 4.6 | 3.5 | 3.7 | 3.9 | ||
| (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 | 10.0 | 8.2 | 12.6 | 19.5 | 14.9 | 9.5 | 26.0 | 24.2 | 23.3 | 21.3 | 13.7 | 12.7 | 8.1 | 13.0 | 9.4 | |||||||||||||||||||||||||
| - |
| 2.4 |
| 1.7 |
| 3.6 |
| 27.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 4.5 | 6.0 | 5.1 | 6.1 | 6.2 | 4.4 | 2.9 | 3.7 | 2.2 | 1.0 | 0.7 | - | 0.7 | 1.0 | 1.0 | 1.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 105.4 | 118.4 | 96.8 | 87.9 | 91.6 | 60.5 | 54.2 | 65.4 | 64.4 | 59.8 | 51.0 | - | 43.4 | 47.2 | 42.8 | 42.4 | - | - |
| 43.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 52.0 | 48.8 | 46.6 | 45.0 | 45.2 | 42.8 | 41.6 | 40.2 | 40.0 | 37.5 | 35.8 | - | 31.8 | 30.0 | 28.2 | - | - | - |
| Property,Plant & Equipment Net | 22.4 | 23.2 | 17.6 | 16.4 | 15.1 | 16.0 | 16.3 | 16.5 | 14.7 | 14.0 | 14.1 | - | 14.6 | 15.1 | 15.3 | 16.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 12.5 | 12.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 16.3 | 17.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 10.8 | 13.0 | 7.5 | 9.2 | 7.6 | 9.3 | 9.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3.8 | 4.0 | 7.4 | 0.0 | - | 0.0 | 0.3 | 1.8 | 1.9 | 3.2 | 3.4 | - | 1.4 | 2.2 | 1.7 | 0.4 | - | - |
| Other Non-Current Assets | 7.1 | 5.8 | 5.4 | 5.4 | 4.5 | 3.7 | 3.8 | 3.6 | 4.2 | 3.9 | 3.9 | - | 3.4 | 4.2 | 3.5 | 3.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 178.3 | 194.7 | 134.8 | 118.9 | 118.8 | 89.4 | 83.9 | 87.2 | 85.1 | 80.9 | 72.4 | - | 62.7 | 68.7 | 63.4 | 63.1 | - | - |
| 9.8 |
| - |
| - |
| Short Term Debt | 5.0 | 3.0 | 3.1 | 3.6 | 1.6 | 6.8 | 0.0 | 1.2 | 1.2 | 0.9 | 0.4 | - | 0.4 | 0.2 | 0.2 | 0.2 | - | - |
| Deferred Revenue Current | 4.2 | 6.1 | 4.4 | 4.1 | 3.5 | 3.1 | 2.5 | 1.6 | 1.9 | 5.8 | 0.8 | - | 0.1 | 0.5 | 0.6 | 1.1 | - | - |
| Operating Lease Liabilities Current | 3.8 | 3.3 | 2.1 | 2.0 | 1.3 | 1.3 | 1.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 8.8 | 9.2 | 6.0 | 4.3 | 4.5 | 4.7 | 4.2 | 1.5 | 3.8 | 2.8 | 2.3 | - | 2.0 | 2.1 | 1.3 | 1.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 48.4 | 53.7 | 40.8 | 40.1 | 42.3 | 34.2 | 27.1 | 32.7 | 27.6 | 26.9 | 21.0 | - | 16.2 | 22.1 | 19.5 | 20.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.3 | 8.8 | 5.4 | 7.1 | 6.2 | 7.9 | 7.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.9 | 1.1 | 1.2 | 0.9 | 0.4 | 0.3 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.8 | 0.6 | 0.7 | 0.5 | - | - | - | 0.9 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 101.5 | 128.4 | 78.6 | 80.4 | 82.6 | 47.9 | 45.2 | 39.5 | 36.9 | 37.7 | 33.9 | - | 28.5 | 35.0 | 31.7 | 30.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 68.5 | 58.9 | 47.5 | 28.8 | 28.0 | 34.1 | 37.8 | 43.6 | 43.8 | 39.8 | 36.8 | - | 32.1 | 31.2 | 29.2 | 29.2 | - | - |
| Accumulated Other Comprehensive Income | (4.6) | (3.8) | (3.4) | (3.4) | (3.7) | (3.6) | (9.6) | (6.4) | (5.9) | (6.3) | (7.6) | (7.9) | (6.3) | (7.3) | (7.2) | (4.9) | (4.9) | - |
| Treasury Stock | 3.6 | 3.6 | 2.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.3 | 0.4 | 0.4 | - | - |
| Minority Interest | 2.1 | 1.8 | 1.4 | 1.1 | 0.5 | 0.2 | 0.3 | 0.6 | 0.5 | 0.4 | 0.3 | - | 0.3 | 2.0 | 2.1 | 1.5 | - | - |
| Total Stockholders Equity | 74.7 | 64.5 | 54.8 | 37.4 | 35.7 | 41.2 | 38.4 | 47.1 | 47.7 | 43.5 | 38.2 | 34.9 | 34.0 | 31.7 | 29.5 | 31.5 | 30.4 | 27.0 |
| Total Equity | 76.8 | 66.2 | 56.2 | 38.5 | 36.2 | 41.5 | 38.7 | 47.7 | 48.2 | 43.3 | 38.6 | 34.9 | 34.2 | 33.7 | 31.7 | 33.0 | 30.4 | 27.0 |
| - |
| - |
| Net debt | 10.1 | 22.7 | (20.2) | (4.5) | (2.8) | 1.6 | (4.4) | (9.4) | (7.3) | (9.2) | (1.5) | - | (1.6) | (2.3) | (2.5) | 1.5 | - | - |
| Working Capital | 57.0 | 64.7 | 56.0 | 47.9 | 49.3 | 26.3 | 27.2 | 32.6 | 36.8 | 32.9 | 30.0 | - | 27.2 | 25.1 | 23.4 | 22.1 | - | - |
| Book Value | 74.7 | 64.5 | 54.8 | 37.4 | 35.7 | 41.2 | 38.4 | 47.1 | 47.7 | 43.5 | 38.2 | 34.9 | 34.0 | 31.7 | 29.5 | 31.5 | 30.4 | 27.0 |
| Tangible Book Value | 45.9 | 34.1 | 54.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 14.4 |
| 4.4 |
| 4.7 |
| 4.7 |
| 5.0 |
| 5.2 |
| 5.6 |
| 5.8 |
| 4.0 |
| 4.4 |
| 3.6 |
| 7.6 |
| 11.7 |
| 10.6 |
| 10.8 |
| 9.5 |
| 9.1 |
| 9.7 |
| 9.2 |
| 11.8 |
| 12.0 |
| 12.5 |
| 8.3 |
| 7.6 |
| 6.7 |
| Restricted Cash | 1.7 | 2.2 | 1.1 | 1.0 | 2.2 | 2.9 | 3.7 | 1.0 | 2.7 | 5.8 | 8.0 | 8.9 | 5.7 | 5.4 | 6.9 | 7.2 | 2.5 | 0.8 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0.8 | 0.9 | 2.5 | 2.0 | 0.9 | 0.5 | 0.6 | 0.7 | 1.0 | 1.2 | 1.5 | 1.4 | 1.5 | 1.4 | 1.4 | 1.6 | 1.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 10.0 | 8.2 | 12.6 | 19.5 | 14.9 | 9.5 | 26.0 | 24.2 | 23.3 | 21.3 | 13.7 | 12.7 | 8.1 | 13.0 | 9.4 | 14.4 | 4.4 | 4.7 | 4.7 | 5.0 | 5.2 | 5.6 | 5.8 | 4.0 | 4.4 | 3.6 | 7.6 | 11.7 | 10.6 | 10.8 | 9.5 | 9.1 | 9.7 | 9.2 | 11.8 | 12.0 | 12.5 | 8.3 | 7.6 | 6.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 58.7 | 54.1 | 59.0 | 56.9 | 62.4 | 57.4 | 41.9 | 43.5 | 45.1 | 41.1 | 42.6 | 42.5 | 46.1 | 44.0 | 41.5 | 40.7 | 41.3 | 35.1 | 37.1 | 34.9 | 32.9 | 30.1 | 33.8 | 30.9 | 28.1 | 27.4 | 32.0 | 36.2 | 33.3 | 27.9 | 29.8 | 36.0 | 32.7 | 30.8 | 33.2 | 23.6 | 29.9 | 25.8 | 29.0 | 30.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 30.5 | 32.9 | 35.5 | 34.9 | 32.8 | 31.6 | 18.7 | 19.3 | 20.7 | 21.8 | 21.7 | 22.1 | 21.9 | 21.4 | 24.5 | 25.1 | 23.8 | 19.9 | 18.1 | 17.9 | 16.5 | 15.6 | 16.1 | 16.5 | 15.3 | 15.2 | 14.8 | 16.4 | 17.2 | 16.7 | 17.1 | 15.0 | 18.5 | 17.7 | 16.4 | 17.0 | 14.9 | 15.7 | 16.8 | 16.8 |
| Prepaid Expenses | 4.5 | 6.2 | 5.4 | 4.9 | 6.0 | 7.3 | 6.2 | 4.7 | 5.1 | 6.1 | 4.9 | 7.4 | 6.1 | 7.7 | 8.3 | 10.4 | 6.2 | 7.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 105.4 | 103.6 | 113.6 | 117.1 | 118.4 | 108.6 | 96.4 | 92.7 | 96.8 | 96.2 | 90.9 | 93.5 | 87.9 | 91.6 | 90.6 | 97.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 74.4 | 74.7 | 74.2 | 72.7 | 72.0 | 73.1 | 65.1 | 64.5 | 64.2 | 64.2 | 63.7 | 63.0 | 61.4 | 61.8 | 61.2 | 60.7 | 60.3 | 60.3 | 59.7 | 59.3 | 58.8 | 59.6 | 59.0 | 58.8 | 57.9 | 58.0 | 57.4 | 57.7 | 56.7 | 56.8 | 56.1 | 55.3 | 54.6 | 53.4 | 53.0 | 52.0 | 51.6 | 51.8 | 51.6 | 50.9 |
| Accumulated Depreciation | 52.0 | 52.1 | 51.1 | 50.0 | 48.8 | 49.2 | 48.1 | 47.4 | 46.6 | 46.7 | 45.9 | 45.7 | 45.0 | 47.3 | 46.6 | 45.9 | 45.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 22.4 | 22.6 | 23.2 | 22.8 | 23.2 | 23.8 | 17.0 | 17.1 | 17.6 | 17.5 | 17.8 | 17.3 | 16.4 | 14.5 | 14.6 | 14.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 14.2 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 16.3 | 16.7 | 17.1 | 17.4 | 17.8 | 18.2 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 10.8 | 10.4 | 11.5 | 12.0 | 13.0 | 14.0 | 6.9 | 6.9 | 7.5 | 7.8 | 8.4 | 8.6 | 9.2 | 9.6 | 9.9 | 9.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.8 | 3.6 | 3.8 | 4.2 | 4.0 | 3.9 | 8.3 | 8.1 | 7.4 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 7.1 | 6.6 | 7.4 | 7.4 | 5.8 | 6.5 | 5.8 | 7.2 | 5.4 | 4.8 | 4.6 | 5.3 | 5.4 | 6.1 | 4.0 | 4.1 | 4.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 178.3 | 176.0 | 189.1 | 193.5 | 194.7 | 189.1 | 134.5 | 132.0 | 134.8 | 126.3 | 121.7 | 124.8 | 118.9 | 121.8 | 119.1 | 125.6 | 118.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 22.5 | 23.6 | 22.7 | 26.3 | 27.0 | 24.5 | 21.5 | 20.6 | 23.3 | 19.1 | 19.2 | 22.1 | 23.6 | 24.9 | 23.1 | 25.0 | 27.3 | 27.4 | 20.2 | 17.5 | 16.8 | 16.0 | 17.3 | 14.1 | 13.1 | 11.7 | 13.8 | 15.4 | 15.2 | 11.1 | 10.7 | 13.2 | 14.8 | 12.6 | 14.4 | 11.9 | 12.0 | 10.1 | 10.8 | 13.8 |
| Short Term Debt | 5.0 | 5.0 | 3.0 | 3.0 | 3.0 | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 4.2 | 4.1 | 4.3 | 5.0 | 6.1 | 7.8 | 6.2 | 4.9 | 4.4 | 10.2 | 4.9 | 7.1 | 4.1 | 5.1 | 11.4 | 14.1 | 3.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.8 | 3.2 | 3.4 | 3.1 | 3.3 | 3.4 | 2.1 | 2.0 | 2.1 | 2.1 | 2.1 | 1.9 | 2.0 | 2.0 | 2.0 | 1.7 | ||||||||||||||||||||||||
| Accrued Expenses | 8.8 | 7.3 | 7.6 | 7.8 | 9.2 | 6.8 | 3.7 | 3.1 | 6.0 | 5.8 | 5.0 | 4.9 | 4.3 | 4.2 | 4.3 | 4.3 | 4.5 | 4.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 48.4 | 48.8 | 45.8 | 50.5 | 53.7 | 50.2 | 36.5 | 36.7 | 40.8 | 42.1 | 38.7 | 44.2 | 40.1 | 44.2 | 42.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 15.1 | 16.3 | 32.3 | 34.4 | 34.7 | 35.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 0.8 | 1.0 | 1.3 | 1.6 | 1.8 | 2.1 | 2.4 | 3.0 | 3.1 | 3.2 |
| Operating Lease Liabilities Non-Current | 6.3 | 6.5 | 7.3 | 8.0 | 8.8 | 9.6 | 5.0 | 5.1 | 5.4 | 5.7 | 6.2 | 6.6 | 7.1 | 7.4 | 7.7 | 7.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.9 | 0.9 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 0.9 | 0.8 | 0.4 | 0.5 | 0.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 101.5 | 103.4 | 117.4 | 124.6 | 128.4 | 127.0 | 73.8 | 74.5 | 78.6 | 81.0 | 78.3 | 84.3 | 80.4 | 85.4 | 84.1 | 90.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.3 | 7.3 | 7.3 | 7.3 | 7.1 | 7.1 | 7.1 | 7.1 | 7.0 | 7.0 | 7.0 | 7.0 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 68.5 | 65.1 | 64.5 | 62.0 | 58.9 | 54.1 | 52.7 | 49.7 | 47.5 | 36.5 | 34.0 | 31.2 | 28.8 | 27.8 | 27.0 | 27.3 | 28.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.6) | (4.8) | (4.4) | (4.2) | (3.8) | (3.8) | (3.6) | (3.5) | (3.4) | (3.9) | (3.8) | (3.6) | (3.4) | (4.3) | (4.2) | |||||||||||||||||||||||||
| Treasury Stock | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Minority Interest | 2.1 | 1.9 | 1.9 | 1.8 | 1.8 | 1.3 | 1.3 | 1.5 | 1.4 | 1.3 | 1.3 | 1.1 | 1.1 | 1.0 | 0.6 | 0.5 | 0.5 | 0.3 | ||||||||||||||||||||||
| Total Stockholders Equity | 74.7 | 70.7 | 69.9 | 67.1 | 64.5 | 60.8 | 59.3 | 56.0 | 54.8 | 44.1 | 42.1 | 39.4 | 37.4 | 35.4 | 34.4 | 34.7 | 35.7 | |||||||||||||||||||||||
| Total Equity | 76.8 | 72.5 | 71.7 | 68.9 | 66.2 | 62.1 | 60.7 | 57.5 | 56.2 | 45.3 | 43.4 | 40.5 | 38.5 | 36.3 | 35.0 | 35.2 | 36.2 | 36.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 20.1 | 21.3 | 35.3 | 37.4 | 37.7 | 38.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.0 | 1.3 | 0.5 | 0.8 | 2.1 | 2.4 | 2.7 | 3.0 | 3.2 | 3.3 | 3.5 | 3.6 | 3.7 |
| Net debt | 10.1 | 13.2 | 22.7 | 17.9 | 22.7 | 28.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 57.0 | 54.8 | 67.8 | 66.7 | 64.7 | 58.4 | 60.0 | 56.0 | 56.0 | 54.0 | 52.1 | 49.3 | 47.9 | 47.3 | 47.8 | 48.3 | 49.3 | 21.4 | ||||||||||||||||||||||
| Book Value | 74.7 | 70.7 | 69.9 | 67.1 | 64.5 | 60.8 | 59.3 | 56.0 | 54.8 | 44.1 | 42.1 | 39.4 | 37.4 | 35.4 | 34.4 | 34.7 | 35.7 | 35.8 | ||||||||||||||||||||||
| Tangible Book Value | 45.9 | 41.5 | 40.3 | 37.1 | 34.1 | 28.4 | - | - | 54.8 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 5.3 |
| 2.8 |
| 4.4 |
| 4.1 |
| 3.1 |
| 6.3 |
| 2.9 |
| 4.5 |
| 4.7 |
| 3.8 |
| 3.7 |
| 3.8 |
| 3.3 |
| 3.4 |
| 2.2 |
| 3.1 |
| 1.9 |
| 1.6 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.6 |
| 68.9 |
| 66.8 |
| 62.0 |
| 60.5 |
| 60.1 |
| 62.4 |
| 58.5 |
| 54.2 |
| 53.2 |
| 61.1 |
| 69.0 |
| 65.4 |
| 59.8 |
| 60.3 |
| 64.5 |
| 64.4 |
| 62.3 |
| 64.8 |
| 55.7 |
| 59.8 |
| 52.2 |
| 56.1 |
| 56.9 |
| 44.9 |
| 44.2 |
| 43.5 |
| 42.8 |
| 43.4 |
| 42.8 |
| 42.3 |
| 41.6 |
| 42.1 |
| 41.5 |
| 40.8 |
| 40.2 |
| 41.6 |
| 41.3 |
| 40.6 |
| 40.0 |
| 39.6 |
| 38.9 |
| 38.2 |
| 37.5 |
| 37.4 |
| 37.1 |
| 36.4 |
| 15.1 |
| 15.3 |
| 15.5 |
| 15.8 |
| 16.0 |
| 16.2 |
| 16.2 |
| 16.5 |
| 16.3 |
| 15.9 |
| 15.9 |
| 16.9 |
| 16.5 |
| 15.2 |
| 14.9 |
| 14.6 |
| 14.7 |
| 13.8 |
| 14.1 |
| 13.8 |
| 14.0 |
| 14.3 |
| 14.6 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 8.0 |
| 8.5 |
| 8.8 |
| 9.3 |
| 9.7 |
| 9.2 |
| 8.8 |
| 9.3 |
| 11.1 |
| 10.1 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.8 |
| 0.1 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.9 |
| 2.0 |
| 1.9 |
| 2.5 |
| 3.1 |
| 3.1 |
| 3.2 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.5 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.6 |
| 3.0 |
| 3.8 |
| 3.3 |
| 3.2 |
| 4.0 |
| 3.6 |
| 2.9 |
| 3.6 |
| 3.7 |
| 4.2 |
| 4.1 |
| 3.9 |
| 4.0 |
| 3.9 |
| 3.7 |
| 3.5 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.7 |
| 94.3 |
| 90.3 |
| 89.4 |
| 89.6 |
| 91.4 |
| 87.2 |
| 83.9 |
| 84.4 |
| 90.3 |
| 98.5 |
| 87.2 |
| 79.6 |
| 80.6 |
| 84.9 |
| 85.1 |
| 82.7 |
| 85.9 |
| 76.6 |
| 80.9 |
| 73.6 |
| 77.6 |
| 78.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 1.0 |
| 1.2 |
| - |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.1 |
| 0.9 |
| 0.4 |
| 0.4 |
| 0.4 |
| 3.1 |
| 3.1 |
| 2.6 |
| 3.1 |
| 3.6 |
| 2.8 |
| 1.4 |
| 2.5 |
| 1.8 |
| 2.0 |
| 1.5 |
| 1.6 |
| 1.5 |
| 1.6 |
| 1.8 |
| 1.9 |
| 2.0 |
| 1.5 |
| 0.8 |
| 5.8 |
| 0.5 |
| 1.1 |
| 0.8 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.3 |
| 2.1 |
| 1.4 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.6 |
| 4.7 |
| 4.5 |
| 3.4 |
| 4.0 |
| 4.2 |
| 3.5 |
| 3.8 |
| 3.7 |
| 3.7 |
| 2.0 |
| 3.2 |
| 2.2 |
| 3.8 |
| 2.8 |
| 2.8 |
| 1.8 |
| 2.8 |
| 2.0 |
| 2.6 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.5 |
| 42.3 |
| 47.5 |
| 43.8 |
| 36.3 |
| 34.2 |
| 31.6 |
| 33.9 |
| 30.7 |
| 27.1 |
| 25.5 |
| 30.2 |
| 38.0 |
| 32.7 |
| 23.7 |
| 24.0 |
| 28.9 |
| 27.6 |
| 26.1 |
| 30.5 |
| 21.6 |
| 26.9 |
| 20.4 |
| 24.6 |
| 26.1 |
| 6.2 |
| 6.6 |
| 7.0 |
| 7.4 |
| 7.9 |
| 8.3 |
| 7.8 |
| 7.5 |
| 7.8 |
| 8.9 |
| 8.5 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| 1.2 |
| 1.2 |
| 0.8 |
| 0.8 |
| 1.3 |
| - |
| 0.6 |
| 1.0 |
| 0.9 |
| - |
| 0.7 |
| 6.3 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.6 |
| 59.5 |
| 57.0 |
| 50.0 |
| 47.9 |
| 51.3 |
| 53.3 |
| 49.0 |
| 45.2 |
| 41.4 |
| 45.3 |
| 50.6 |
| 39.5 |
| 30.1 |
| 31.2 |
| 36.5 |
| 36.9 |
| 36.6 |
| 40.6 |
| 32.4 |
| 37.7 |
| 32.9 |
| 36.8 |
| 38.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 29.7 |
| 32.8 |
| 34.1 |
| 37.1 |
| 37.0 |
| 37.2 |
| 37.8 |
| 38.9 |
| 40.8 |
| 43.5 |
| 43.6 |
| 45.3 |
| 45.9 |
| 44.3 |
| 43.8 |
| 42.2 |
| 41.8 |
| 40.5 |
| 39.8 |
| 38.8 |
| 38.9 |
| 37.8 |
| (4.0) |
| (3.7) |
| (3.7) |
| (3.7) |
| (3.7) |
| (3.6) |
| (9.6) |
| (9.6) |
| (9.6) |
| (9.6) |
| (6.4) |
| (6.4) |
| (6.2) |
| (6.4) |
| (6.5) |
| (7.0) |
| (6.3) |
| (5.9) |
| (6.2) |
| (6.5) |
| (6.2) |
| (6.3) |
| (7.8) |
| (7.8) |
| (7.6) |
| 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 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 35.8 |
| 37.0 |
| 40.1 |
| 41.2 |
| 38.1 |
| 37.8 |
| 37.9 |
| 38.4 |
| 42.6 |
| 44.5 |
| 47.3 |
| 47.1 |
| 49.0 |
| 48.9 |
| 48.7 |
| 47.7 |
| 46.3 |
| 45.5 |
| 44.3 |
| 43.5 |
| 40.3 |
| 40.4 |
| 39.3 |
| 37.3 |
| 40.3 |
| 41.5 |
| 38.3 |
| 38.1 |
| 38.2 |
| 38.7 |
| 42.9 |
| 45.0 |
| 47.9 |
| 47.7 |
| 49.5 |
| 49.4 |
| 48.4 |
| 48.2 |
| 46.1 |
| 45.3 |
| 44.2 |
| 43.3 |
| 40.7 |
| 40.7 |
| 39.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.6) |
| (7.6) |
| (10.7) |
| (9.4) |
| (10.2) |
| (8.7) |
| (6.9) |
| (7.3) |
| (6.5) |
| (8.8) |
| (8.8) |
| (9.2) |
| (4.8) |
| (4.0) |
| (3.0) |
| 23.0 |
| 25.7 |
| 26.3 |
| 28.5 |
| 28.5 |
| 27.8 |
| 27.2 |
| 27.7 |
| 30.8 |
| 31.0 |
| 32.6 |
| 36.1 |
| 36.3 |
| 35.6 |
| 36.8 |
| 36.2 |
| 34.2 |
| 34.1 |
| 32.9 |
| 31.8 |
| 31.4 |
| 30.8 |
| 37.0 |
| 40.1 |
| 41.2 |
| 38.1 |
| 37.8 |
| 37.9 |
| 38.4 |
| 42.6 |
| 44.5 |
| 47.3 |
| 47.1 |
| 49.0 |
| 48.9 |
| 48.7 |
| 47.7 |
| 46.3 |
| 45.5 |
| 44.3 |
| 43.5 |
| 40.3 |
| 40.4 |
| 39.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |