| (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 | 69.9 | 50.6 | 11.3 | 21.1 | 11.4 | 12.6 | 18.4 | 15.2 | 34.6 | 26.4 | 22.7 | 25.3 | 9.4 | 9.0 | 7.0 | 7.2 | 5.9 | 5.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 58.5 | 55.7 | 13.1 | 25.1 | 29.9 | 0.0 | 8.3 | 25.7 | 22.6 | 24.5 | 46.4 | 29.3 | 23.6 | 30.1 | - | |
| Cash And Short Term Investments | 69.9 | 50.6 | 69.8 | 76.7 | 24.5 | 37.7 | 48.3 | 15.2 | 42.9 | 52.1 | 45.3 | 49.8 | 55.7 | 38.3 | 30.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 25.0 | 21.6 | 25.7 | 27.4 | 27.8 | 33.7 | 32.9 | 28.6 | 28.3 | 31.2 | 43.9 | 39.9 | 27.5 | 27.7 | 26.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 14.9 | 23.0 | 19.0 | 22.7 | 15.8 | 24.7 | 23.5 | 22.9 | 22.7 | 20.7 | 21.6 | 17.4 | 18.3 | 16.2 | 18.6 | 14.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 69.3 | 78.3 | 103.3 | 115.4 | 105.6 | 114.3 | 107.6 | 96.4 | 94.6 | 82.4 | 83.1 | 83.2 | 73.6 | 68.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 4.5 | 4.3 | 4.8 | 20.4 | 9.5 | 11.4 | 15.0 | 16.7 | 15.7 | 8.4 | 9.0 | 12.5 | 8.9 | 7.1 | 6.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 1.9 | 0.0 | 19.4 | 44.6 | 50.2 | 58.1 | 64.7 | 37.1 | 3.4 | 3.6 | 3.7 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 6.9 | 0.0 | 29.4 | 47.1 | 58.1 | 64.7 | 70.9 | 38.4 | 3.6 | 3.7 | 3.8 | ||
| (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 | 59.2 | 69.9 | 72.8 | 55.9 | 48.6 | 50.6 | 14.4 | 10.4 | 11.4 | 11.3 | 11.5 | 14.0 | 12.4 | 21.1 | 14.4 | |||||||||||||||||||||||||
| - |
| 37.3 |
| 5.9 |
| 5.0 |
| 18.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 8.0 | 16.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 0.0 | 11.4 | 0.0 | 0.0 | 15.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 117.8 | 122.6 | 118.8 | 130.0 | 87.8 | 101.1 | 109.3 | 77.7 | 97.8 | 108.8 | 115.1 | 112.9 | 108.4 | 86.6 | 79.0 | 74.5 | - | - |
| 61.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 47.3 | 51.3 | 55.7 | 62.3 | 52.7 | 58.0 | 54.0 | 45.8 | 51.1 | 45.8 | 43.2 | 41.5 | 36.5 | 31.7 | 27.5 | 23.5 | - | - |
| Property,Plant & Equipment Net | 22.0 | 27.0 | 47.7 | 53.1 | 52.9 | 56.3 | 53.6 | 50.6 | 43.5 | 36.6 | 39.9 | 41.7 | 37.1 | 36.7 | 34.0 | 23.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.7 | 0.0 | 0.0 | 5.3 | 6.6 | 6.6 | 15.4 | 15.0 | 33.9 | 31.3 | 36.7 | 40.5 | 18.3 | 4.7 | 4.4 | 4.5 | - | - |
| Intangible Assets | 3.7 | 0.8 | 1.2 | 0.4 | 1.3 | 2.3 | 4.9 | 5.7 | 15.1 | 17.8 | 26.8 | 33.6 | 15.0 | 1.7 | 1.9 | 2.3 | - | - |
| Operating Lease Right Of Use Assets | 4.4 | 1.4 | 1.1 | 2.2 | 3.1 | 6.9 | 6.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.6 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 | 0.2 | 0.0 | - | - | - | 0.0 | 3.5 | 5.4 | 5.0 | - | - |
| Other Non-Current Assets | 2.2 | 3.1 | 3.6 | 5.0 | 6.8 | 7.8 | 6.4 | 5.5 | 5.9 | 5.1 | 3.1 | 4.5 | 5.0 | 4.4 | 3.8 | 5.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 151.5 | 155.1 | 172.6 | 196.3 | 168.8 | 183.6 | 199.4 | 187.7 | 196.2 | 199.8 | 226.3 | 235.8 | 183.8 | 137.6 | 128.6 | 115.2 | - | - |
| 3.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 5.0 | 0.0 | 9.9 | 2.5 | 7.9 | 6.6 | 6.2 | 1.3 | 0.1 | 0.1 | 0.1 | - | - |
| Deferred Revenue Current | 1.2 | 1.0 | 1.8 | 1.4 | 1.7 | 4.4 | 4.4 | 7.6 | 0.0 | 6.7 | 6.0 | 7.8 | 4.9 | 1.9 | 2.7 | 1.0 | - | - |
| Operating Lease Liabilities Current | 0.5 | 0.7 | 0.8 | 1.5 | 1.9 | 3.8 | 2.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5.2 | 4.7 | 4.5 | 7.6 | 6.1 | 7.2 | 5.6 | 4.9 | 5.4 | 4.8 | 6.6 | 4.9 | 5.9 | 6.8 | 4.3 | 4.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 16.7 | 15.9 | 25.0 | 37.1 | 33.9 | 40.8 | 38.4 | 56.0 | 43.3 | 39.6 | 43.6 | 47.7 | 29.5 | 21.3 | 19.2 | 13.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3.8 | 0.6 | 0.3 | 0.6 | 1.2 | 3.2 | 3.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 0.0 | 4.5 | 4.7 | 5.5 | 9.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.4 | 0.8 | 1.0 | 2.6 | 3.1 | 5.1 | 5.5 | 0.6 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.0 | 0.0 | 0.7 | 1.3 | 1.9 | 0.0 | 0.3 | 1.4 | 1.5 | 0.2 | 0.1 | 0.1 | 1.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 20.5 | 16.5 | 25.3 | 37.8 | 39.8 | 51.7 | 49.4 | 88.1 | 90.6 | 93.3 | 108.1 | 119.3 | 67.4 | 31.9 | 31.9 | 18.9 | - | - |
| - |
| - |
| Additional Paid In Capital | 168.9 | 167.3 | 165.1 | 160.5 | 156.2 | 149.2 | 144.5 | 139.6 | 134.4 | 129.7 | 124.6 | 121.1 | 117.1 | 111.5 | 106.6 | 102.7 | - | - |
| Retained Earnings | (20.1) | (12.8) | (1.7) | 13.7 | (12.2) | (2.4) | 19.5 | (15.4) | (4.4) | 6.6 | 14.1 | 11.9 | 11.8 | 7.3 | 3.7 | 2.9 | - | - |
| Accumulated Other Comprehensive Income | (4.2) | (4.0) | (4.2) | (4.1) | (3.4) | (3.2) | (2.8) | (14.7) | (11.3) | (16.8) | (7.6) | (3.4) | 0.5 | (0.1) | (0.7) | 0.0 | - | - |
| Treasury Stock | 13.8 | 12.1 | 12.1 | 11.9 | 11.9 | 11.9 | 11.5 | 10.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 9.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 131.0 | 138.6 | 147.4 | 158.4 | 130.8 | 131.9 | 150.0 | 99.5 | 105.7 | 106.5 | 118.2 | 116.5 | 116.5 | 105.7 | 96.7 | 96.3 | 81.6 | 79.1 |
| Total Equity | 131.0 | 138.6 | 147.4 | 158.4 | 130.8 | 131.9 | 150.0 | 99.5 | 105.7 | 106.5 | 118.2 | 116.5 | 116.5 | 105.7 | 96.7 | 96.3 | 81.6 | 79.1 |
| - |
| - |
| Net debt | - | - | - | - | (24.5) | (30.8) | (48.3) | 14.1 | 4.1 | 5.9 | 19.4 | 21.1 | (17.4) | (34.7) | (26.9) | (33.5) | - | - |
| Working Capital | 101.1 | 106.7 | 93.8 | 92.8 | 53.9 | 60.3 | 70.9 | 21.7 | 54.4 | 69.2 | 71.5 | 65.2 | 78.9 | 65.2 | 59.8 | 60.6 | - | - |
| Book Value | 131.0 | 138.6 | 147.4 | 158.4 | 130.8 | 131.9 | 150.0 | 99.5 | 105.7 | 106.5 | 118.2 | 116.5 | 116.5 | 105.7 | 96.7 | 96.3 | 81.6 | 79.1 |
| Tangible Book Value | 126.5 | 137.8 | 146.2 | 152.7 | 123.0 | 123.0 | 129.6 | 78.8 | 56.7 | 57.3 | 54.7 | 42.4 | 83.2 | 99.3 | 90.3 | 89.5 | - | - |
| 10.4 |
| 8.0 |
| 11.4 |
| 9.9 |
| 9.2 |
| 14.0 |
| 12.6 |
| 18.1 |
| 21.4 |
| 18.5 |
| 18.4 |
| 9.2 |
| 15.3 |
| 14.3 |
| 15.2 |
| 32.9 |
| 34.5 |
| 37.8 |
| 34.6 |
| 35.4 |
| 30.4 |
| 29.4 |
| 26.4 |
| 25.1 |
| 24.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 35.4 | 38.9 | 55.2 | 58.5 | 57.7 | 57.0 | 56.3 | 55.7 | 55.2 | 5.2 | 8.6 | 13.1 | 17.1 | 25.1 | 25.1 | 25.1 | 22.5 | 22.5 | 22.5 | 29.9 | 46.3 | 50.1 | 0.0 | 0.0 | 0.3 | 0.3 | 3.3 | 8.3 | 8.3 | 13.8 | 16.7 | 25.7 | 28.7 | 22.7 |
| Cash And Short Term Investments | 59.2 | 69.9 | 72.8 | 55.9 | 48.6 | 50.6 | 49.8 | 49.3 | 66.6 | 69.8 | 69.2 | 71.0 | 68.7 | 76.7 | 69.6 | 15.6 | 16.7 | 24.5 | 27.0 | 34.4 | 39.1 | 37.7 | 40.7 | 43.9 | 41.0 | 48.3 | 55.6 | 65.4 | 14.3 | 15.2 | 33.2 | 34.9 | 41.1 | 42.9 | 43.7 | 44.2 | 46.1 | 52.1 | 53.8 | 47.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 28.8 | 25.0 | 24.3 | 25.4 | 23.2 | 21.6 | 24.8 | 27.3 | 26.0 | 25.7 | 28.2 | 27.0 | 26.4 | 27.4 | 27.8 | 33.4 | 34.3 | 27.8 | 32.0 | 33.0 | 30.0 | 33.7 | 31.5 | 28.6 | 29.0 | 32.9 | 30.0 | 29.6 | 28.8 | 28.6 | 29.0 | 29.8 | 28.6 | 28.3 | 29.1 | 27.1 | 27.0 | 31.2 | 31.8 | 32.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 13.2 | 14.9 | 13.4 | 20.3 | 22.0 | 23.0 | 25.2 | 22.7 | 19.1 | 19.0 | 26.4 | 24.2 | 23.9 | 22.7 | 23.9 | 31.0 | 25.7 | 15.8 | 24.6 | 22.3 | 22.8 | 24.7 | 24.7 | 24.5 | 25.6 | 23.5 | 25.3 | 24.2 | 26.1 | 22.9 | 24.7 | 22.9 | 23.3 | 22.7 | 21.7 | 23.4 | 21.8 | 20.7 | 21.1 | 21.7 |
| Prepaid Expenses | 19.9 | 8.0 | 9.2 | 13.6 | 16.4 | 16.0 | 20.5 | 19.2 | - | 4.3 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 0.0 | 7.8 | 11.4 | 11.4 | 11.4 | - | - | 0.0 | - | - | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Total Current Assets | 121.1 | 117.8 | 119.7 | 123.0 | 121.6 | 122.6 | 131.7 | 118.5 | 115.9 | 118.8 | 129.6 | 125.7 | 123.4 | 131.2 | 125.9 | 85.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 70.1 | 69.3 | 68.7 | 73.2 | 77.7 | 78.3 | 80.4 | 104.4 | 103.5 | 103.3 | 117.1 | 118.2 | 116.8 | 115.4 | 112.5 | 129.9 | 127.6 | 105.6 | 121.5 | 117.7 | 112.9 | 114.3 | 116.8 | 113.7 | 111.0 | 107.6 | 104.5 | 102.2 | 104.6 | 96.4 | 108.1 | 104.2 | 100.9 | 94.6 | 92.5 | 90.3 | 84.3 | 82.4 | - | - |
| Accumulated Depreciation | 47.9 | 47.3 | 46.4 | 49.1 | 52.9 | 51.3 | 50.5 | 59.6 | 57.3 | 55.7 | 67.7 | 67.4 | 65.0 | 62.3 | 59.6 | 69.2 | 67.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 22.2 | 22.0 | 22.3 | 24.1 | 24.8 | 27.0 | 29.9 | 44.8 | 46.2 | 47.7 | 49.4 | 50.8 | 51.8 | 53.1 | 52.9 | 60.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 0.7 | 0.7 | - | - | - | - | - | - | - | - | 0.0 | 5.4 | 5.3 | 5.3 | 5.2 | 5.3 | 6.5 | 6.6 | 6.6 | |||||||||||||||||||||
| Intangible Assets | 3.5 | 3.7 | 0.5 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.2 | 0.0 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 1.1 | 1.3 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.2 | 4.4 | 4.6 | 1.3 | 1.1 | 1.4 | 1.1 | 1.4 | 1.6 | 1.1 | 1.2 | 1.6 | 1.8 | 2.2 | 1.4 | 2.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.6 | 0.6 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 2.2 | 2.2 | 3.0 | 2.9 | 3.0 | 3.1 | 2.9 | 3.0 | 3.3 | 3.6 | 4.0 | 4.6 | 4.7 | 5.0 | 5.1 | 5.6 | 6.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 154.6 | 151.5 | 150.3 | 152.0 | 151.4 | 155.1 | 166.7 | 168.9 | 168.4 | 172.6 | 187.0 | 191.3 | 190.7 | 200.5 | 194.3 | 162.3 | 162.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 8.9 | 4.5 | 4.0 | 3.2 | 3.4 | 4.3 | 10.2 | 9.6 | 6.9 | 4.8 | 3.6 | 12.2 | 5.4 | 20.4 | 9.6 | 10.9 | 10.9 | 9.5 | 9.1 | 11.8 | 8.2 | 11.4 | 11.4 | 12.2 | 13.8 | 15.0 | 14.5 | 17.0 | 20.3 | 16.7 | 15.0 | 16.8 | 17.1 | 15.7 | 11.9 | 11.8 | 10.3 | 8.4 | 7.7 | 9.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 2.0 | 1.2 | 1.3 | 1.5 | 1.8 | 1.0 | 1.5 | 1.6 | 2.2 | 1.8 | 1.7 | 1.7 | 1.8 | 1.7 | 3.8 | 4.1 | 4.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.5 | 0.6 | 0.7 | 0.5 | 0.7 | 0.7 | 1.0 | 1.2 | 0.8 | 0.9 | 1.2 | 1.4 | 1.5 | 1.0 | 1.4 | ||||||||||||||||||||||||
| Accrued Expenses | 2.7 | 5.2 | 4.3 | 3.0 | 2.8 | 4.7 | 4.3 | 5.1 | 4.6 | 4.5 | 4.9 | 4.3 | 4.2 | 7.6 | 7.3 | 6.2 | 5.9 | 6.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 19.4 | 16.7 | 15.2 | 13.1 | 13.1 | 15.9 | 23.6 | 25.1 | 22.9 | 25.0 | 25.7 | 25.9 | 27.8 | 38.9 | 34.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.8 | 1.9 | 3.1 | 4.2 | - | 0.0 | 0.0 | 0.0 | 18.7 | 19.4 | 20.3 | 38.6 | 41.7 | 44.6 | 45.2 | 45.8 | 46.4 | 50.2 | 52.1 | 54.1 |
| Operating Lease Liabilities Non-Current | 3.7 | 3.8 | 4.0 | 0.6 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.5 | 0.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 3.9 | 4.2 | 4.7 | 4.3 | 4.3 | 4.3 | 4.4 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 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 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 23.0 | 20.5 | 19.2 | 13.7 | 13.6 | 16.5 | 24.0 | 25.5 | 23.3 | 25.3 | 29.9 | 30.6 | 32.9 | 43.9 | 39.7 | 38.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 169.3 | 168.9 | 168.5 | 168.1 | 167.6 | 167.3 | 166.9 | 166.5 | 165.8 | 165.1 | 164.5 | 163.7 | 161.8 | 160.5 | 159.6 | 158.0 | 157.1 | |||||||||||||||||||||||
| Retained Earnings | (19.5) | (20.1) | (20.5) | (13.5) | (14.5) | (12.8) | (8.4) | (7.2) | (4.9) | (1.7) | 8.6 | 12.8 | 11.9 | 11.9 | 11.3 | (18.3) | (16.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.4) | (4.2) | (3.7) | (3.0) | (3.3) | (4.0) | (3.9) | (4.0) | (4.0) | (4.2) | (4.2) | (4.0) | (4.0) | (4.1) | (4.7) | |||||||||||||||||||||||||
| Treasury Stock | 14.0 | 13.8 | 13.5 | 13.3 | 12.3 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 131.5 | 131.0 | 131.0 | 138.4 | 137.8 | 138.6 | 142.7 | 143.4 | 145.1 | 147.4 | 158.9 | 162.7 | 160.0 | 158.4 | 154.6 | 124.0 | 125.0 | |||||||||||||||||||||||
| Total Equity | 131.5 | 131.0 | 131.0 | 138.4 | 137.8 | 138.6 | 142.7 | 143.4 | 145.1 | 147.4 | 158.9 | 162.7 | 160.0 | 158.4 | 154.6 | 124.0 | 125.0 | 129.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | - | 0.0 | 0.0 | 2.0 | 29.3 | 29.4 | 42.9 | 43.6 | 44.2 | 47.1 | 47.7 | 48.3 | 48.9 | 58.1 | 60.0 | 61.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (27.0) | |||||||||||||||||||||
| Working Capital | 101.7 | 101.1 | 104.5 | 109.9 | 108.5 | 106.7 | 108.1 | 93.4 | 93.0 | 93.8 | 103.8 | 99.7 | 95.6 | 92.3 | 91.2 | 52.0 | 50.7 | 53.9 | ||||||||||||||||||||||
| Book Value | 131.5 | 131.0 | 131.0 | 138.4 | 137.8 | 138.6 | 142.7 | 143.4 | 145.1 | 147.4 | 158.9 | 162.7 | 160.0 | 158.4 | 154.6 | 124.0 | 125.0 | 129.0 | ||||||||||||||||||||||
| Tangible Book Value | 127.3 | 126.5 | 130.5 | 137.7 | 137.1 | 137.8 | 141.8 | 142.4 | 144.0 | 146.2 | 158.9 | 157.1 | 154.3 | 152.7 | 148.9 | 118.2 | 117.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.2 |
| 87.8 |
| 89.5 |
| 94.9 |
| 97.6 |
| 101.1 |
| 101.5 |
| 101.4 |
| 100.4 |
| 109.3 |
| 115.4 |
| 126.5 |
| 77.2 |
| 77.7 |
| 94.1 |
| 94.4 |
| 100.7 |
| 97.8 |
| 99.4 |
| 99.5 |
| 99.8 |
| 108.8 |
| 114.2 |
| 107.3 |
| 52.7 |
| 61.5 |
| 58.6 |
| 55.8 |
| 58.0 |
| 60.9 |
| 58.5 |
| 56.2 |
| 54.0 |
| 51.8 |
| 49.7 |
| 50.9 |
| 45.8 |
| 55.7 |
| 54.1 |
| 52.8 |
| 51.1 |
| 49.9 |
| 48.5 |
| 47.1 |
| 45.8 |
| 48.6 |
| 46.9 |
| 60.6 |
| 52.9 |
| 60.0 |
| 59.1 |
| 57.1 |
| 56.3 |
| 55.9 |
| 55.3 |
| 54.8 |
| 53.6 |
| 52.7 |
| 52.5 |
| 53.7 |
| 50.6 |
| 52.4 |
| 50.1 |
| 48.1 |
| 43.5 |
| 42.6 |
| 41.8 |
| 37.2 |
| 36.6 |
| 37.9 |
| 38.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 6.6 |
| 6.6 |
| 15.1 |
| 14.7 |
| 14.7 |
| 15.4 |
| 14.7 |
| 15.0 |
| 32.8 |
| 15.0 |
| 32.8 |
| 33.2 |
| 35.0 |
| 33.9 |
| 33.7 |
| 32.8 |
| 31.6 |
| 31.3 |
| 32.7 |
| 33.6 |
| 1.5 |
| 1.8 |
| 2.0 |
| 2.3 |
| 4.1 |
| 4.2 |
| 4.4 |
| 4.9 |
| 4.8 |
| 5.2 |
| 9.8 |
| 5.7 |
| 11.6 |
| 12.7 |
| 14.6 |
| 15.1 |
| 16.0 |
| 16.7 |
| 17.0 |
| 17.8 |
| 20.1 |
| 21.9 |
| 2.4 |
| 3.1 |
| 3.6 |
| 4.5 |
| 5.3 |
| 6.9 |
| 3.9 |
| 4.1 |
| 5.0 |
| 6.3 |
| 7.0 |
| 8.2 |
| 9.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.8 |
| 1.7 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 6.9 |
| 7.2 |
| 7.4 |
| 7.8 |
| 7.9 |
| 7.3 |
| 6.6 |
| 6.4 |
| 6.1 |
| 5.8 |
| 7.0 |
| 5.5 |
| 6.7 |
| 6.7 |
| 6.4 |
| 5.9 |
| 5.9 |
| 5.8 |
| 5.4 |
| 5.1 |
| 5.0 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.8 |
| 170.4 |
| 176.6 |
| 178.3 |
| 183.6 |
| 191.2 |
| 190.0 |
| 189.3 |
| 199.4 |
| 204.2 |
| 220.9 |
| 197.5 |
| 187.7 |
| 204.5 |
| 203.6 |
| 211.4 |
| 196.2 |
| 197.7 |
| 196.5 |
| 191.0 |
| 199.8 |
| 213.7 |
| 209.2 |
| 0.0 |
| 6.9 |
| 6.2 |
| 5.0 |
| 3.8 |
| 2.7 |
| - |
| 0.0 |
| 0.0 |
| 2.0 |
| 10.6 |
| 9.9 |
| 22.7 |
| 5.0 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 7.9 |
| 7.9 |
| 7.5 |
| 3.8 |
| 4.1 |
| 4.2 |
| 4.5 |
| 4.4 |
| 4.2 |
| 4.4 |
| 4.9 |
| 4.4 |
| 5.7 |
| 5.2 |
| 9.3 |
| 7.6 |
| 10.8 |
| 11.1 |
| 12.0 |
| 0.0 |
| 9.2 |
| 9.9 |
| 7.2 |
| 6.7 |
| 9.3 |
| 6.4 |
| 1.6 |
| 1.9 |
| 2.0 |
| 2.5 |
| 3.0 |
| 3.8 |
| 1.3 |
| 1.3 |
| 1.6 |
| 2.8 |
| 3.6 |
| 4.4 |
| 4.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 7.0 |
| 6.9 |
| 7.2 |
| 7.2 |
| 5.6 |
| 5.1 |
| 5.6 |
| 5.4 |
| 4.8 |
| 4.2 |
| 4.9 |
| 5.6 |
| 4.9 |
| 4.5 |
| 5.4 |
| 7.0 |
| 6.0 |
| 5.5 |
| 4.8 |
| 4.8 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.1 |
| 31.5 |
| 33.9 |
| 32.0 |
| 42.7 |
| 39.8 |
| 40.8 |
| 38.7 |
| 37.3 |
| 36.8 |
| 38.4 |
| 41.7 |
| 50.6 |
| 65.4 |
| 56.0 |
| 69.1 |
| 49.5 |
| 49.4 |
| 43.3 |
| 43.3 |
| 42.0 |
| 37.6 |
| 39.6 |
| 44.2 |
| 39.3 |
| 0.9 |
| 1.2 |
| 1.7 |
| 2.1 |
| 2.5 |
| 3.2 |
| 2.6 |
| 2.8 |
| 3.4 |
| 3.5 |
| 3.4 |
| 3.8 |
| 4.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 4.3 |
| 4.3 |
| 4.0 |
| 4.7 |
| 4.8 |
| 4.9 |
| 5.2 |
| 5.5 |
| 5.2 |
| 5.2 |
| 5.3 |
| 9.1 |
| 8.8 |
| 8.4 |
| 8.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.7 |
| 0.9 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.6 |
| 3.4 |
| 3.3 |
| 3.1 |
| 3.1 |
| 4.2 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.4 |
| 1.6 |
| 1.8 |
| 1.9 |
| 2.1 |
| 2.2 |
| 2.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 39.8 |
| 38.4 |
| 49.7 |
| 47.7 |
| 51.7 |
| 50.8 |
| 51.0 |
| 47.4 |
| 49.4 |
| 52.5 |
| 66.9 |
| 101.9 |
| 88.1 |
| 102.7 |
| 101.2 |
| 104.5 |
| 90.6 |
| 92.0 |
| 91.2 |
| 87.2 |
| 93.3 |
| 101.6 |
| 98.9 |
| 156.2 |
| 155.0 |
| 153.6 |
| 151.7 |
| 149.2 |
| 147.1 |
| 146.3 |
| 145.5 |
| 144.5 |
| 143.2 |
| 141.9 |
| 140.8 |
| 139.6 |
| 138.7 |
| 137.5 |
| 136.7 |
| 134.4 |
| 133.2 |
| 132.3 |
| 131.3 |
| 129.7 |
| 126.6 |
| 125.4 |
| (12.2) |
| (8.1) |
| (12.1) |
| (6.4) |
| (2.4) |
| 9.2 |
| 9.8 |
| 13.3 |
| 19.5 |
| 23.0 |
| 27.4 |
| (20.0) |
| (15.4) |
| (13.6) |
| (12.4) |
| (11.1) |
| (4.4) |
| (2.7) |
| (0.3) |
| 1.7 |
| 6.6 |
| 13.4 |
| 10.5 |
| (4.0) |
| (3.6) |
| (3.4) |
| (3.3) |
| (3.0) |
| (3.0) |
| (3.2) |
| (4.3) |
| (5.4) |
| (5.2) |
| (2.8) |
| (4.6) |
| (3.5) |
| (13.6) |
| (14.7) |
| (13.5) |
| (12.7) |
| (8.9) |
| (11.3) |
| (11.7) |
| (13.7) |
| (16.2) |
| (16.8) |
| (15.0) |
| (12.8) |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.5 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| 10.2 |
| 13.2 |
| 13.2 |
| 13.2 |
| 13.2 |
| 13.2 |
| 13.2 |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.0 |
| 132.0 |
| 126.9 |
| 130.6 |
| 131.9 |
| 140.5 |
| 139.0 |
| 141.9 |
| 150.0 |
| 151.7 |
| 155.8 |
| 97.2 |
| 99.5 |
| 101.7 |
| 102.4 |
| 106.8 |
| 105.7 |
| 105.7 |
| 105.3 |
| 103.9 |
| 106.5 |
| 112.0 |
| 110.2 |
| 132.0 |
| 126.9 |
| 130.6 |
| 131.9 |
| 140.5 |
| 139.0 |
| 141.9 |
| 150.0 |
| 151.7 |
| 155.8 |
| 97.2 |
| 99.5 |
| 101.7 |
| 102.4 |
| 106.8 |
| 105.7 |
| 105.7 |
| 105.3 |
| 103.9 |
| 106.5 |
| 112.0 |
| 110.2 |
| (27.4) |
| (32.2) |
| (30.8) |
| (33.7) |
| (37.0) |
| - |
| (48.3) |
| (55.6) |
| (63.4) |
| 15.1 |
| 14.1 |
| 9.7 |
| 8.7 |
| 3.1 |
| 4.1 |
| 4.0 |
| 4.1 |
| 2.8 |
| 5.9 |
| 6.2 |
| 14.1 |
| 57.5 |
| 52.2 |
| 57.8 |
| 60.3 |
| 62.8 |
| 64.1 |
| 63.6 |
| 70.9 |
| 73.7 |
| 75.8 |
| 11.8 |
| 21.7 |
| 25.0 |
| 44.9 |
| 51.3 |
| 54.4 |
| 56.1 |
| 57.5 |
| 62.2 |
| 69.2 |
| 70.0 |
| 68.0 |
| 132.0 |
| 126.9 |
| 130.6 |
| 131.9 |
| 140.5 |
| 139.0 |
| 141.9 |
| 150.0 |
| 151.7 |
| 155.8 |
| 97.2 |
| 99.5 |
| 101.7 |
| 102.4 |
| 106.8 |
| 105.7 |
| 105.7 |
| 105.3 |
| 103.9 |
| 106.5 |
| 112.0 |
| 110.2 |
| 121.1 |
| 123.9 |
| 118.5 |
| 121.9 |
| 123.0 |
| 121.2 |
| 120.1 |
| 122.7 |
| 129.6 |
| 132.2 |
| 135.6 |
| 54.6 |
| 78.8 |
| 57.2 |
| 56.5 |
| 57.3 |
| 56.7 |
| 56.0 |
| 55.9 |
| 55.2 |
| 57.3 |
| 59.2 |
| 54.7 |