| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | 25.2 | 24.6 | 52.7 | 52.6 | 14.6 | 12.8 | 15.8 | 10.4 | 7.0 | 6.7 | 4.6 | 6.7 | 5.7 | 6.0 | 5.1 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 2.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | 27.4 | 24.6 | 52.7 | 52.6 | 14.6 | 12.8 | 15.8 | 10.4 | 7.0 | 6.7 | 4.6 | 6.7 | 5.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 32.0 | 27.6 | 19.2 | 17.3 | 14.8 | 21.7 | 17.7 | 16.5 | 14.1 | 10.7 | 11.5 | 13.3 | 13.8 | 13.8 | 12.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 82.5 | 82.7 | 51.3 | 58.2 | 47.7 | 43.6 | 44.2 | 42.4 | 42.9 | 35.5 | 40.8 | 37.1 | 39.8 | 39.3 | 45.7 | 45.3 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 29.5 | 31.2 | 27.2 | 22.5 | 22.1 | 21.7 | 20.2 | 19.9 | 16.9 | 17.1 | 18.1 | 18.8 | 23.7 | 26.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 15.6 | 15.7 | 7.4 | 6.6 | 5.9 | 7.4 | 7.2 | 6.2 | 6.9 | 4.9 | 4.3 | 7.8 | 8.2 | 6.7 | 4.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 30.4 | 16.4 | - | - | - | - | 0.0 | 1.2 | 1.3 | 0.7 | 0.7 | 9.8 | 19.6 | 18.1 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 32.3 | 17.4 | 0.3 | 0.4 | 0.0 | 0.0 | 1.2 | 1.3 | 1.5 | 0.8 | 0.7 | 12.4 | 22.2 | 25.2 | 0.0 | - | ||
| (in millions of USD) | Q1 FY 27 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | 26.0 | 24.6 | 34.9 | |||||||||||||||||||||||||
| - |
| 6.0 |
| 5.1 |
| - |
| 14.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | 3.1 | 3.5 | 3.8 | 4.1 | 2.0 | 2.3 | 1.6 | 2.1 | 1.6 | 2.4 | 2.1 | 1.7 | 2.0 | 2.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 134.2 | 136.5 | 101.5 | 105.6 | 120.6 | 123.3 | 79.8 | 75.5 | 76.5 | 60.1 | 62.1 | 68.6 | 65.5 | 63.9 | 73.7 | 75.7 | - | - |
| 25.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 18.4 | 18.2 | 17.6 | 14.4 | 13.4 | 12.0 | 10.2 | 9.1 | 8.9 | 8.8 | 8.9 | 8.7 | 11.7 | 13.0 | 12.1 | - | - | - |
| Property,Plant & Equipment Net | 11.6 | 13.9 | 10.7 | 9.1 | 8.7 | 9.8 | 10.1 | 10.8 | 8.8 | 8.5 | 9.3 | 10.1 | 12.1 | 14.1 | 13.9 | 11.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 4.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 15.3 | 16.2 | 13.7 | 8.5 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 6.1 | 6.3 | - | 0.9 |
| Intangible Assets | 31.7 | 25.5 | 6.8 | 6.0 | 0.0 | - | - | - | - | - | 0.1 | 0.2 | 1.5 | 0.5 | 4.5 | 4.8 | - | - |
| Operating Lease Right Of Use Assets | 11.2 | 13.9 | 11.0 | 5.5 | 5.3 | 2.3 | 2.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.1 | 6.3 | 3.1 | 2.8 | - | 2.8 | 5.9 | 7.3 | 7.6 | 13.5 | 14.3 | 13.1 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | 0.1 | 0.2 | 0.4 | 0.2 | 0.2 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 209.9 | 212.5 | 153.7 | 142.9 | 140.8 | 139.6 | 99.4 | 94.7 | 94.5 | 84.6 | 88.3 | 93.2 | 80.5 | 83.3 | 102.4 | 101.4 | - | - |
| 6.5 |
| - |
| - |
| Short Term Debt | 1.9 | 0.9 | 0.3 | 0.4 | 0.0 | 0.0 | 1.2 | 0.2 | 0.2 | 0.1 | 0.1 | 2.6 | 2.6 | 7.1 | 0.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.8 | 3.6 | 2.2 | 1.3 | 1.2 | 0.8 | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5.0 | 4.5 | 3.9 | 2.5 | 1.4 | 1.8 | 2.4 | 2.8 | 1.4 | 1.0 | 1.8 | 1.5 | 1.4 | 2.4 | 1.6 | 2.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 38.0 | 34.9 | 18.3 | 18.6 | 12.0 | 16.2 | 12.9 | 10.3 | 10.4 | 12.3 | 20.0 | 26.2 | 26.8 | 27.9 | 9.5 | 10.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 10.3 | 10.7 | 9.1 | 3.6 | 3.7 | 1.6 | 1.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2.2 | 3.9 | 2.1 | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 80.8 | 65.9 | 30.3 | 22.9 | 15.7 | 17.8 | 14.4 | 11.5 | 11.7 | 13.0 | 20.7 | 30.0 | 36.0 | 37.3 | 29.1 | 27.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 129.4 | 123.1 | 79.4 | 78.5 | 77.8 | 76.8 | 75.2 | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 23.9 | 50.3 | 69.3 | 64.8 | 62.9 | 51.5 | 17.6 | 14.3 | 12.8 | 12.4 | 8.5 | 4.7 | (3.7) | (0.5) | 25.8 | 26.2 | - | - |
| Accumulated Other Comprehensive Income | (4.3) | (7.0) | (5.4) | (3.7) | (1.5) | (1.6) | (2.8) | (2.3) | (1.7) | (2.4) | (2.2) | (2.7) | (1.8) | (1.2) | (0.0) | 0.7 | - | - |
| Treasury Stock | 20.0 | 20.0 | 20.0 | 19.6 | 14.2 | 5.0 | (5.0) | 4.5 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 129.1 | 146.6 | 123.5 | 120.0 | 125.1 | 121.8 | 85.1 | 83.2 | 82.8 | 71.5 | 67.5 | 63.3 | 44.5 | 42.9 | 73.3 | 74.2 | 72.4 | - |
| Total Equity | 129.1 | 146.6 | 123.5 | 120.0 | 125.1 | 121.8 | 85.1 | 83.2 | 82.8 | 71.5 | 67.5 | 63.3 | 44.5 | 42.9 | 73.3 | 74.2 | 72.4 | - |
| - |
| - |
| Net debt | - | - | (27.1) | (24.2) | (52.7) | (52.6) | (13.5) | (11.5) | (14.3) | (9.6) | (6.3) | 5.7 | 17.6 | 18.5 | (5.7) | - | - | - |
| Working Capital | 96.2 | 101.6 | 83.2 | 87.0 | 108.6 | 107.2 | 66.9 | 65.1 | 66.1 | 47.8 | 42.2 | 42.4 | 38.6 | 36.0 | 64.3 | 65.0 | - | - |
| Book Value | 129.1 | 146.6 | 123.5 | 120.0 | 125.1 | 121.8 | 85.1 | 83.2 | 82.8 | 71.5 | 67.5 | 63.3 | 44.5 | 42.9 | 73.3 | 74.2 | 72.4 | - |
| Tangible Book Value | 82.1 | 104.9 | 103.0 | 105.5 | 124.2 | 120.9 | 84.2 | 82.4 | 82.0 | 70.6 | 66.6 | 62.2 | 42.1 | 41.5 | 62.6 | 63.1 | - | - |
| 41.2 |
| 50.9 |
| 52.7 |
| 55.5 |
| 59.8 |
| 60.3 |
| 52.6 |
| 40.2 |
| 34.9 |
| 23.5 |
| 14.6 |
| 9.5 |
| 9.1 |
| 14.3 |
| 12.8 |
| 11.7 |
| 14.9 |
| 16.3 |
| 15.8 |
| 21.5 |
| 13.2 |
| 11.8 |
| 10.4 |
| 8.5 |
| 7.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 26.0 | 24.6 | 34.9 | 41.2 | 50.9 | 52.7 | 55.5 | 59.8 | 60.3 | 52.6 | 40.2 | 34.9 | 23.5 | 14.6 | 9.5 | 9.1 | 14.3 | 12.8 | 11.7 | 14.9 | 16.3 | 15.8 | 21.5 | 13.2 | 11.8 | 10.4 | 8.5 | 7.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 31.5 | 32.0 | 30.3 | 30.9 | 27.6 | 27.6 | 26.6 | 22.9 | 21.8 | 19.2 | 18.2 | 17.7 | 16.9 | 17.3 | 16.7 | 15.9 | 14.0 | 14.8 | 16.9 | 15.1 | 19.2 | 21.7 | 26.8 | 20.2 | 25.1 | 17.7 | 17.4 | 18.0 | 15.2 | 16.5 | 16.3 | 13.6 | 14.6 | 14.1 | 13.0 | 13.8 | 12.7 | 10.7 | 11.3 | 12.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 77.7 | 82.5 | 87.9 | 90.2 | 85.8 | 82.7 | 72.7 | 67.9 | 56.1 | 51.3 | 54.4 | 57.4 | 57.9 | 58.2 | 57.2 | 56.8 | 49.6 | 47.7 | 47.0 | 47.0 | 43.9 | 43.8 | 45.0 | 43.1 | 37.5 | 44.2 | 47.8 | 49.4 | 46.8 | 42.4 | 46.6 | 46.4 | 44.4 | 42.9 | 38.5 | 34.1 | 32.1 | 35.5 | 36.6 | 39.2 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 7.8 | 4.7 | - | - | - | - | - | - | - | - | - | - | - | - | 3.6 | 4.7 | 4.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 137.2 | 134.2 | 143.3 | 147.1 | 140.7 | 136.5 | 125.3 | 128.5 | 113.8 | 101.5 | 104.0 | 106.3 | 107.9 | 105.0 | 114.2 | 120.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 12.3 | 11.6 | 12.2 | 13.5 | 14.6 | 13.9 | 12.7 | 12.6 | 11.9 | 10.7 | 9.2 | 9.1 | 9.2 | 9.1 | 8.6 | 8.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 15.2 | 15.3 | 17.6 | 15.0 | 17.1 | 16.2 | 22.4 | 20.3 | 15.2 | 13.7 | 0.8 | 8.5 | 8.5 | 8.5 | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 30.9 | 31.7 | 32.1 | 26.0 | 26.1 | 25.5 | 15.5 | 14.5 | 7.9 | 6.8 | 5.7 | 5.8 | 5.9 | 6.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 10.4 | 11.2 | 10.7 | 9.0 | 13.6 | 13.9 | 14.4 | 11.9 | 12.1 | 11.0 | 10.5 | 9.1 | 5.3 | 5.5 | 4.6 | 4.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.1 | 1.1 | 0.8 | 14.2 | 5.6 | 6.3 | 3.3 | 3.1 | 3.0 | 3.1 | - | - | 2.9 | 2.8 | - | 2.1 | 2.5 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 212.3 | 209.9 | 220.7 | 226.3 | 218.1 | 212.5 | 201.2 | 198.4 | 171.5 | 153.7 | 148.3 | 147.4 | 145.1 | 142.3 | 136.4 | 141.5 | 142.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 16.0 | 15.6 | 14.5 | 18.1 | 14.7 | 15.7 | 16.7 | 16.6 | 9.1 | 7.4 | 6.8 | 8.4 | 8.3 | 6.6 | 6.5 | 8.9 | 8.2 | 5.9 | 6.4 | 10.0 | 7.3 | 7.4 | 8.1 | 10.5 | 6.1 | 7.2 | 6.2 | 8.3 | 10.4 | 6.2 | 7.7 | 8.7 | 7.8 | 6.9 | 8.5 | 8.2 | 5.3 | 4.9 | 4.8 | 6.6 |
| Short Term Debt | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.1 | 0.4 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 6.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.6 | 4.8 | 4.6 | 3.6 | 3.6 | 3.6 | 3.5 | 2.5 | 2.2 | 2.2 | 1.5 | 1.5 | 1.0 | 1.3 | 1.0 | 1.0 | ||||||||||||||||||||||||
| Accrued Expenses | 4.9 | 5.0 | 5.2 | 5.1 | 5.1 | 4.5 | 4.5 | 4.5 | 4.0 | 3.9 | 3.7 | 3.2 | 3.4 | 2.5 | 3.0 | 2.9 | 3.2 | 3.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 44.4 | 38.0 | 37.5 | 40.2 | 36.3 | 34.9 | 29.6 | 30.3 | 21.1 | 18.3 | 15.5 | 18.6 | 20.5 | 18.0 | 12.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 25.8 | 30.4 | - | - | - | - | - | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 2.1 | 0.7 | 0.7 | - | - |
| Operating Lease Liabilities Non-Current | 9.5 | 10.3 | 10.1 | 9.1 | 10.3 | 10.7 | 11.3 | 11.8 | 10.2 | 9.1 | 9.2 | 6.9 | 3.7 | 3.6 | 3.1 | 3.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2.1 | 2.2 | 1.6 | 1.6 | 3.5 | 3.9 | 4.5 | 2.1 | 2.1 | 2.1 | 0.0 | 0.5 | 0.8 | 0.8 | 1.8 | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 81.8 | 80.8 | 86.2 | 79.0 | 74.7 | 65.9 | 76.5 | 73.7 | 46.4 | 30.3 | 24.7 | 26.1 | 25.0 | 22.3 | 17.6 | 20.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 130.0 | 129.4 | 129.1 | 124.6 | 123.3 | 123.1 | 80.1 | 79.7 | 79.5 | 79.4 | 78.8 | 78.5 | 78.5 | 78.5 | 78.2 | 77.8 | 77.6 | |||||||||||||||||||||||
| Retained Earnings | 24.2 | 23.9 | 30.4 | 46.6 | 46.1 | 50.3 | 69.0 | 69.1 | 70.7 | 69.3 | 70.5 | 68.1 | 65.8 | 64.8 | 64.6 | 63.2 | 64.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3.9) | (4.3) | (5.1) | (4.1) | (6.2) | (7.0) | (4.5) | (4.3) | (5.2) | (5.4) | (5.8) | (5.3) | (4.4) | (3.7) | (4.4) | |||||||||||||||||||||||||
| Treasury Stock | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 19.9 | 19.6 | 19.6 | 17.3 | 14.6 | 14.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 130.5 | 129.1 | 134.5 | 147.3 | 143.4 | 146.6 | 124.7 | 124.7 | 125.1 | 123.5 | 123.6 | 121.4 | 120.1 | 120.0 | 118.8 | 121.0 | 124.8 | |||||||||||||||||||||||
| Total Equity | 130.5 | 129.1 | 134.5 | 147.3 | 143.4 | 146.6 | 124.7 | 124.7 | 125.1 | 123.5 | 123.6 | 121.4 | 120.1 | 120.0 | 118.8 | 121.0 | 124.8 | 125.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 25.8 | 30.4 | - | - | - | - | 0.0 | 2.9 | 0.0 | 0.3 | 0.0 | 0.0 | 0.1 | 0.4 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 2.3 | 0.7 | 0.8 | 0.3 | 3.2 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | (25.9) | (24.2) | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 92.8 | 96.2 | 105.9 | 106.8 | 104.4 | 101.6 | 95.7 | 98.2 | 92.7 | 83.2 | 88.5 | 87.7 | 87.4 | 87.0 | 101.5 | 105.1 | 106.1 | 108.6 | ||||||||||||||||||||||
| Book Value | 130.5 | 129.1 | 134.5 | 147.3 | 143.4 | 146.6 | 124.7 | 124.7 | 125.1 | 123.5 | 123.6 | 121.4 | 120.1 | 120.0 | 118.8 | 121.0 | 124.8 | 125.1 | ||||||||||||||||||||||
| Tangible Book Value | 84.4 | 82.1 | 84.8 | 106.2 | 100.2 | 104.9 | 86.8 | 89.9 | 102.0 | 103.0 | 117.0 | 107.1 | 105.7 | 105.5 | - | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.1 |
| 3.5 |
| 3.5 |
| 4.1 |
| 2.8 |
| 4.2 |
| 3.2 |
| 2.0 |
| 2.6 |
| 2.4 |
| 2.6 |
| 2.3 |
| 2.9 |
| 2.4 |
| 2.2 |
| 1.6 |
| 1.8 |
| 1.9 |
| 2.2 |
| 2.1 |
| 2.0 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.5 |
| 120.6 |
| 124.9 |
| 128.0 |
| 129.2 |
| 123.6 |
| 116.0 |
| 103.7 |
| 90.8 |
| 79.8 |
| 78.6 |
| 80.0 |
| 80.1 |
| 75.5 |
| 79.4 |
| 80.1 |
| 79.4 |
| 76.5 |
| 76.6 |
| 64.3 |
| 60.0 |
| 60.1 |
| 59.9 |
| 64.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 8.7 |
| 8.9 |
| 9.2 |
| 9.4 |
| 9.8 |
| 10.0 |
| 9.9 |
| 9.8 |
| 10.1 |
| 10.2 |
| 10.6 |
| 10.6 |
| 10.8 |
| 10.3 |
| 9.5 |
| 8.8 |
| 8.8 |
| 8.6 |
| 8.7 |
| 8.4 |
| 8.5 |
| 8.5 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.3 |
| 5.4 |
| 2.4 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.5 |
| 2.7 |
| 2.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.0 |
| 2.1 |
| 2.9 |
| 2.8 |
| 2.7 |
| 4.6 |
| 3.6 |
| 5.9 |
| 6.6 |
| 7.0 |
| 7.4 |
| 7.3 |
| 7.2 |
| 7.3 |
| 7.4 |
| 7.6 |
| 12.8 |
| 13.3 |
| 13.2 |
| 13.5 |
| 14.1 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.8 |
| 145.2 |
| 143.0 |
| 145.0 |
| 139.9 |
| 132.3 |
| 121.6 |
| 107.7 |
| 99.4 |
| 99.1 |
| 101.4 |
| 101.6 |
| 94.7 |
| 98.4 |
| 98.4 |
| 97.3 |
| 94.5 |
| 100.4 |
| 88.7 |
| 84.0 |
| 84.6 |
| 85.0 |
| 88.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.2 |
| 1.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.3 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.1 |
| 1.0 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.3 |
| 0.5 |
| 0.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 2.6 |
| 3.3 |
| 3.9 |
| 4.7 |
| 3.6 |
| 3.7 |
| 2.4 |
| 3.2 |
| 3.5 |
| 3.1 |
| 2.8 |
| 2.0 |
| 1.4 |
| 1.5 |
| 1.4 |
| 1.2 |
| 1.1 |
| 1.3 |
| 1.0 |
| 1.6 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 14.4 |
| 12.0 |
| 13.9 |
| 16.6 |
| 16.5 |
| 15.4 |
| 17.3 |
| 17.1 |
| 12.9 |
| 12.9 |
| 12.6 |
| 14.6 |
| 16.0 |
| 10.3 |
| 11.4 |
| 11.8 |
| 11.4 |
| 10.4 |
| 11.9 |
| 11.2 |
| 10.1 |
| 12.3 |
| 13.7 |
| 18.8 |
| 3.4 |
| 3.7 |
| 3.8 |
| 1.2 |
| 1.2 |
| 1.6 |
| 1.3 |
| 1.1 |
| 1.3 |
| 1.4 |
| 2.2 |
| 2.2 |
| 1.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 3.2 |
| 2.7 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.8 |
| 15.7 |
| 17.7 |
| 17.8 |
| 17.7 |
| 17.0 |
| 18.6 |
| 18.3 |
| 14.2 |
| 14.4 |
| 14.9 |
| 17.8 |
| 18.7 |
| 11.5 |
| 12.6 |
| 13.0 |
| 12.6 |
| 11.7 |
| 13.3 |
| 13.3 |
| 10.7 |
| 13.0 |
| 14.4 |
| 19.6 |
| 77.8 |
| 77.2 |
| 76.9 |
| 76.7 |
| 76.8 |
| 76.3 |
| - |
| - |
| 75.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.9 |
| 62.7 |
| 59.9 |
| 57.3 |
| 52.7 |
| 44.8 |
| 35.6 |
| 26.2 |
| 17.6 |
| 16.4 |
| 15.2 |
| 13.8 |
| 14.3 |
| 16.2 |
| 15.7 |
| 14.7 |
| 12.8 |
| 17.8 |
| 16.0 |
| 14.1 |
| 12.4 |
| 11.5 |
| 9.9 |
| (2.7) |
| (2.3) |
| (1.5) |
| (1.6) |
| (1.7) |
| (1.7) |
| (1.6) |
| (2.5) |
| (2.8) |
| (3.1) |
| (2.8) |
| (2.7) |
| (2.5) |
| (2.3) |
| (2.3) |
| (2.5) |
| (2.3) |
| (1.9) |
| (1.7) |
| (2.2) |
| (2.3) |
| (2.5) |
| (2.4) |
| (2.3) |
| (2.1) |
| 10.9 |
| 10.0 |
| 5.0 |
| 5.0 |
| (5.0) |
| (5.0) |
| 5.0 |
| (5.0) |
| 4.6 |
| 4.6 |
| 4.5 |
| 4.5 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.1 |
| 127.1 |
| 124.8 |
| 126.6 |
| 121.8 |
| 113.6 |
| 103.4 |
| 93.5 |
| 85.1 |
| 84.2 |
| 83.6 |
| 82.9 |
| 83.2 |
| 85.8 |
| 85.4 |
| 84.6 |
| 82.8 |
| 87.1 |
| 75.4 |
| 73.2 |
| 71.5 |
| 70.6 |
| 69.1 |
| 127.1 |
| 124.8 |
| 126.6 |
| 121.8 |
| 113.6 |
| 103.4 |
| 93.5 |
| 85.1 |
| 84.2 |
| 83.6 |
| 82.9 |
| 83.2 |
| 85.8 |
| 85.4 |
| 84.6 |
| 82.8 |
| 87.1 |
| 75.4 |
| 73.2 |
| 71.5 |
| 70.6 |
| 69.1 |
| - |
| - |
| - |
| (40.2) |
| (34.9) |
| (23.5) |
| (13.5) |
| (8.3) |
| (7.8) |
| (13.0) |
| (11.5) |
| (10.3) |
| (13.5) |
| (14.9) |
| (14.3) |
| (20.0) |
| (10.8) |
| (11.1) |
| (9.6) |
| (8.2) |
| (4.7) |
| 111.0 |
| 111.5 |
| 112.7 |
| 108.2 |
| 98.7 |
| 86.6 |
| 77.8 |
| 66.9 |
| 66.0 |
| 65.4 |
| 64.1 |
| 65.1 |
| 68.1 |
| 68.3 |
| 68.0 |
| 66.1 |
| 64.7 |
| 53.1 |
| 49.9 |
| 47.8 |
| 46.2 |
| 45.9 |
| 127.1 |
| 124.8 |
| 126.6 |
| 121.8 |
| 113.6 |
| 103.4 |
| 93.5 |
| 85.1 |
| 84.2 |
| 83.6 |
| 82.9 |
| 83.2 |
| 85.8 |
| 85.4 |
| 84.6 |
| 82.8 |
| 87.1 |
| 75.4 |
| 73.2 |
| 71.5 |
| 70.6 |
| 69.1 |
| - |
| - |
| - |
| 125.7 |
| 120.9 |
| 112.8 |
| 102.5 |
| 92.7 |
| 84.2 |
| 83.4 |
| 82.7 |
| 82.0 |
| 82.4 |
| 85.0 |
| 84.5 |
| 83.8 |
| 82.0 |
| 86.2 |
| 74.5 |
| 72.4 |
| 70.6 |
| 69.7 |
| 68.3 |