| (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 | 155.0 | 155.4 | 150.1 | 98.8 | 103.1 | 117.9 | 65.2 | 100.7 | 19.9 | 28.7 | 112.7 | 99.7 | 91.3 | 32.0 | 49.3 | 6.3 | 6.3 | 2.3 |
| Restricted Cash | - | - | - | 0.0 | 0.0 | 0.0 | 95.7 | 11.5 | 17.2 | 27.5 | 0.0 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 15.0 | - | |
| Cash And Short Term Investments | 155.0 | 155.4 | 150.1 | 98.8 | 103.1 | 117.9 | 65.2 | 100.7 | 19.9 | 28.7 | 112.7 | 99.7 | 91.3 | 32.0 | 49.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 3.3 | 21.2 | 21.1 | 45.4 | 83.7 | 3.3 | 4.2 | 2.0 | 1.8 | 3.2 | 3.7 | 0.5 | 1.0 | 1.0 | 2.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 49.1 | 49.6 | 64.2 | 39.3 | 19.5 | 20.3 | 9.7 | 2.9 | 3.0 | 26.2 | 12.4 | 19.0 | 20.5 | 17.6 | 0.0 | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 7.6 | 7.4 | 6.9 | 6.9 | 7.0 | 6.3 | 6.3 | 3.4 | 3.5 | 3.8 | 3.7 | 4.3 | 6.8 | 5.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 0.8 | 1.3 | 1.5 | 3.4 | 2.0 | 1.3 | 3.1 | 1.7 | 1.3 | 2.5 | 3.9 | 3.4 | 5.1 | 10.2 | 2.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.0 | 4.0 | 0.0 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | 0.0 | 80.0 | 0.0 | - | - | 0.0 | 2.0 | 4.0 | 4.9 | 0.0 | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 145.6 | 155.0 | 172.0 | 182.5 | 162.3 | 155.4 | 99.3 | 106.9 | 143.9 | 150.1 | 71.1 | 76.2 | 115.7 | 98.8 | 109.7 | |||||||||||||||||||||||||
| - |
| 21.3 |
| 6.3 |
| 2.3 |
| 3.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 5.6 | 4.9 | 3.5 | 2.3 | 2.5 | 2.1 | 5.2 | 4.3 | 2.0 | 1.0 | 0.6 | 0.9 | 0.8 | 0.8 | 0.4 | 0.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 212.9 | 231.0 | 239.0 | 185.8 | 208.8 | 143.6 | 180.0 | 121.3 | 37.4 | 69.2 | 129.5 | 124.1 | 123.9 | 84.9 | 53.0 | 24.7 | - | - |
| 6.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 6.5 | 6.1 | 5.6 | 5.0 | 4.6 | 4.2 | 3.7 | 3.2 | 3.3 | 3.5 | 3.3 | 3.5 | 5.4 | 4.9 | 5.7 | - | - | - |
| Property,Plant & Equipment Net | 1.1 | 1.3 | 1.3 | 1.8 | 2.4 | 2.1 | 2.6 | 0.2 | 0.1 | 0.3 | 0.4 | 0.8 | 1.4 | 1.0 | 0.8 | 1.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 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 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 2.9 | 2.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.4 | 10.9 | 11.0 | 6.3 | 2.4 | 2.5 | - | - | - | - | - | 0.0 | 42.9 | 10.2 | 35.1 | 0.0 | - | - |
| Other Non-Current Assets | 0.2 | 0.2 | 2.1 | 0.3 | 0.3 | 0.7 | 0.9 | 1.1 | 0.7 | 0.6 | 2.0 | 2.0 | 2.1 | 2.2 | 0.3 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 219.5 | 244.3 | 254.4 | 195.0 | 214.7 | 149.8 | 198.6 | 203.4 | 144.7 | 161.0 | 185.7 | 160.7 | 193.8 | 105.8 | 90.4 | 27.0 | - | - |
| 2.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.0 | 80.0 | 0.0 | - | - | 0.0 | 2.0 | 2.0 | 1.0 | 0.0 | - | - | - |
| Deferred Revenue Current | 10.2 | 10.3 | 20.8 | 10.5 | 3.8 | 3.3 | 2.3 | 4.2 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.5 | 0.6 | - | - | - | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 6.5 | 5.6 | 10.2 | 6.3 | 9.3 | 8.3 | 8.6 | 9.6 | 5.5 | 4.6 | 3.4 | 2.1 | 4.8 | 4.3 | 4.6 | 1.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 18.0 | 25.3 | 54.1 | 21.5 | 30.5 | 10.5 | 91.7 | 11.3 | 6.8 | 7.1 | 7.3 | 7.5 | 12.2 | 15.8 | 7.0 | 4.3 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.2 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 0.0 | 377.6 | 367.5 | 255.3 | 0.1 | 162.2 | 57.1 | 41.0 | 0.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.3 | 0.2 | 0.0 | - | 0.0 | 0.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.7 | 3.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 20.6 | 28.5 | 57.5 | 24.9 | 40.4 | 20.0 | 100.8 | 100.5 | 467.8 | 448.4 | 470.2 | 407.2 | 176.8 | 77.6 | 49.6 | 15.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (43.1) | (22.8) | (38.9) | (63.8) | (51.8) | (95.2) | (123.0) | (115.8) | (537.4) | (501.1) | (461.4) | (422.0) | (156.5) | (139.4) | (125.3) | (122.5) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 198.8 | 215.8 | 196.9 | 170.2 | 174.3 | 129.8 | 97.8 | 102.9 | (323.1) | (287.4) | (284.4) | (246.5) | 17.0 | 28.2 | 40.8 | (12.9) | (12.9) | 0.0 |
| Total Equity | 198.8 | 215.8 | 196.9 | 170.2 | 174.3 | 129.8 | 97.8 | 102.9 | (323.1) | (287.4) | (284.4) | (246.5) | 17.0 | 28.2 | 40.8 | (12.9) | (12.9) | 0.0 |
| - |
| - |
| Net debt | - | - | - | - | - | (117.9) | 14.8 | (100.7) | - | - | (112.7) | (97.7) | (87.4) | (27.1) | (49.3) | - | - | - |
| Working Capital | 194.9 | 205.7 | 184.9 | 164.3 | 178.3 | 133.1 | 88.3 | 110.0 | 30.6 | 62.1 | 122.1 | 116.7 | 111.8 | 69.2 | 45.9 | 20.4 | - | - |
| Book Value | 198.8 | 215.8 | 196.9 | 170.2 | 174.3 | 129.8 | 97.8 | 102.9 | (323.1) | (287.4) | (284.4) | (246.5) | 17.0 | 28.2 | 40.8 | (12.9) | (12.9) | 0.0 |
| Tangible Book Value | 197.9 | 214.9 | 196.0 | 169.3 | 173.4 | 128.9 | 96.9 | 102.0 | (324.0) | (288.3) | (285.3) | (247.4) | 16.1 | 27.3 | 39.9 | (13.8) | - | - |
| 114.5 |
| 153.3 |
| 103.1 |
| 92.8 |
| 98.5 |
| 106.5 |
| 117.9 |
| 78.7 |
| 53.1 |
| 77.4 |
| 65.2 |
| 78.1 |
| 100.3 |
| 102.1 |
| 100.7 |
| 104.0 |
| 10.6 |
| 13.9 |
| 19.9 |
| 25.8 |
| 30.9 |
| 30.1 |
| 28.7 |
| 20.5 |
| 78.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 95.7 | 11.1 | 11.2 | 11.5 | 11.5 | 4.1 | 11.0 | 10.9 | 10.7 | 10.4 | 10.3 | 10.1 | 10.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 145.6 | 155.0 | 172.0 | 182.5 | 162.3 | 155.4 | 99.3 | 106.9 | 143.9 | 150.1 | 71.1 | 76.2 | 115.7 | 98.8 | 109.7 | 114.5 | 153.3 | 103.1 | 92.8 | 98.5 | 106.5 | 117.9 | 78.7 | 53.1 | 77.4 | 65.2 | 78.1 | 100.3 | 102.1 | 100.7 | 104.0 | 10.6 | 13.9 | 19.9 | 25.8 | 30.9 | 30.1 | 28.7 | 20.5 | 78.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4.5 | 3.3 | 2.5 | 6.5 | 7.2 | 21.2 | 12.1 | 9.0 | 18.1 | 21.1 | 8.1 | 6.0 | 12.3 | 45.4 | 54.9 | 19.6 | 5.3 | 83.7 | 3.8 | 7.2 | 4.0 | 3.3 | 40.4 | 36.6 | 1.7 | 4.2 | 3.2 | 4.1 | 4.1 | 2.0 | 1.5 | 2.1 | 1.3 | 1.8 | 0.6 | 1.8 | 4.9 | 3.2 | 38.7 | 34.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 56.5 | 49.1 | 48.0 | 35.6 | 59.1 | 49.6 | 62.0 | 55.7 | 63.7 | 64.2 | 65.0 | 50.5 | 42.6 | 39.3 | 31.3 | 16.4 | 16.3 | 19.5 | 29.7 | 19.6 | 20.4 | 20.3 | 10.7 | 14.0 | 16.3 | 9.7 | 3.9 | 2.4 | 2.0 | 2.9 | 2.9 | 2.9 | 3.0 | 3.0 | 3.0 | 15.4 | 19.1 | 26.2 | 17.8 | 28.9 |
| Prepaid Expenses | 5.0 | 5.6 | 5.3 | 4.6 | 5.1 | 4.9 | 7.3 | 4.9 | 2.2 | 3.5 | 1.9 | 1.6 | 2.0 | 2.3 | 1.0 | 3.1 | 2.2 | 2.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 211.5 | 212.9 | 227.7 | 229.2 | 233.6 | 231.0 | 180.7 | 176.5 | 227.9 | 239.0 | 146.0 | 134.3 | 172.5 | 185.8 | 196.9 | 153.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8.3 | 7.6 | 7.6 | 7.4 | 7.4 | 7.4 | 7.3 | 7.4 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 7.0 | 7.0 | 7.0 | 6.2 | 6.3 | 6.4 | 6.4 | 6.4 | 6.3 | 6.3 | 6.3 | 6.3 | 3.4 | 3.3 | 3.5 | 3.5 | 3.5 | 3.4 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 |
| Accumulated Depreciation | 6.6 | 6.5 | 6.4 | 6.3 | 6.2 | 6.1 | 5.9 | 5.9 | 5.7 | 5.6 | 5.4 | 5.3 | 5.2 | 5.0 | 4.9 | 4.8 | 4.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.7 | 1.1 | 1.2 | 1.0 | 1.2 | 1.3 | 1.4 | 1.5 | 1.2 | 1.3 | 1.5 | 1.6 | 1.7 | 1.8 | 2.0 | 2.1 | 2.2 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 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 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 5.1 | 4.4 | 1.6 | 4.0 | 11.1 | 10.9 | 12.1 | 11.6 | 11.0 | 11.0 | 7.9 | 7.6 | 6.7 | 6.3 | 4.2 | 3.0 | 4.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 0.3 | 0.3 | 0.2 | 0.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 219.4 | 219.5 | 231.6 | 235.3 | 247.1 | 244.3 | 195.4 | 192.7 | 243.1 | 254.4 | 158.4 | 146.5 | 183.9 | 195.0 | 204.2 | 159.9 | 184.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.3 | 0.8 | 5.0 | 1.2 | 1.2 | 1.3 | 1.3 | 1.0 | 2.5 | 1.5 | 0.6 | 1.1 | 1.1 | 3.4 | 2.4 | 1.2 | 1.8 | 2.0 | 10.0 | 0.7 | 0.4 | 1.3 | 1.1 | 0.6 | 4.8 | 3.1 | 2.3 | 1.1 | 2.1 | 1.7 | 0.9 | 1.4 | 0.4 | 1.3 | 1.4 | 3.5 | 2.3 | 2.5 | 2.9 | 9.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 8.9 | 10.2 | 10.2 | 10.2 | 10.3 | 10.3 | 13.7 | 13.7 | 20.8 | 20.8 | 21.9 | 11.4 | 10.5 | 10.6 | 10.1 | 7.0 | 0.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 6.5 | 6.5 | 9.5 | 7.1 | 16.2 | 5.6 | 7.2 | 6.5 | 6.1 | 10.2 | 30.1 | 17.9 | 16.0 | 16.9 | 15.9 | 14.8 | 4.7 | 9.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 65.2 | 18.0 | 24.8 | 22.7 | 27.8 | 25.3 | 22.3 | 21.4 | 74.8 | 54.1 | 30.7 | 19.0 | 18.5 | 21.5 | 27.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78.9 | 77.8 | 76.7 | 75.5 | 74.4 | 73.3 | 72.2 | 71.1 | 69.9 | 68.8 | - | 66.6 | - | - |
| Operating Lease Liabilities Non-Current | 0.1 | - | 0.3 | 0.5 | 0.7 | - | 1.0 | 1.1 | 0.8 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.6 | 2.7 | 3.3 | 3.3 | 3.1 | 3.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 67.8 | 20.6 | 28.1 | 26.0 | 30.9 | 28.5 | 25.9 | 25.1 | 78.2 | 57.5 | 34.2 | 22.4 | 21.8 | 24.9 | 31.1 | 20.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (90.4) | (43.1) | (37.6) | (31.3) | (23.2) | (22.8) | (68.6) | (70.0) | (71.8) | (38.9) | (111.2) | (110.8) | (72.3) | (63.8) | (60.1) | (93.2) | (58.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 151.6 | 198.8 | 203.5 | 209.3 | 216.1 | 215.8 | 169.4 | 167.6 | 165.0 | 196.9 | 124.1 | 124.1 | 162.1 | 170.2 | 173.1 | 139.8 | 167.7 | |||||||||||||||||||||||
| Total Equity | 151.6 | 198.8 | 203.5 | 209.3 | 216.1 | 215.8 | 169.4 | 167.6 | 165.0 | 196.9 | 124.1 | 124.1 | 162.1 | 170.2 | 173.1 | 139.8 | 167.7 | 174.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 80.0 | 78.9 | 77.8 | 76.7 | 75.5 | 74.4 | 73.3 | 72.2 | 71.1 | 69.9 | 68.8 | - | 66.6 | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 146.4 | 194.9 | 202.9 | 206.5 | 205.8 | 205.7 | 158.4 | 155.1 | 153.1 | 184.9 | 115.2 | 115.3 | 154.1 | 164.3 | 169.4 | 136.9 | 169.9 | 178.3 | ||||||||||||||||||||||
| Book Value | 151.6 | 198.8 | 203.5 | 209.3 | 216.1 | 215.8 | 169.4 | 167.6 | 165.0 | 196.9 | 124.1 | 124.1 | 162.1 | 170.2 | 173.1 | 139.8 | 167.7 | 174.3 | ||||||||||||||||||||||
| Tangible Book Value | 150.7 | 197.9 | 202.6 | 208.4 | 215.2 | 214.9 | 168.5 | 166.7 | 164.1 | 196.0 | 123.2 | 123.2 | 161.2 | 169.3 | 172.2 | 138.9 | 166.8 | |||||||||||||||||||||||
| 2.6 |
| 1.8 |
| 2.0 |
| 2.1 |
| 1.3 |
| 1.4 |
| 2.6 |
| 5.2 |
| 2.3 |
| 3.5 |
| 3.9 |
| 4.3 |
| 1.1 |
| 1.4 |
| 1.9 |
| 2.0 |
| 1.1 |
| 0.6 |
| 0.9 |
| 1.0 |
| 9.6 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.1 |
| 208.8 |
| 128.9 |
| 127.1 |
| 132.9 |
| 143.6 |
| 131.1 |
| 105.1 |
| 98.0 |
| 180.0 |
| 98.6 |
| 121.5 |
| 123.5 |
| 121.3 |
| 113.7 |
| 122.4 |
| 30.9 |
| 37.4 |
| 40.9 |
| 58.9 |
| 65.2 |
| 69.2 |
| 86.6 |
| 143.6 |
| 4.6 |
| 4.5 |
| 4.4 |
| 4.2 |
| 4.2 |
| 4.1 |
| 4.0 |
| 3.9 |
| 3.7 |
| 3.6 |
| 3.5 |
| 3.3 |
| 3.2 |
| 3.2 |
| 3.4 |
| 3.4 |
| 3.3 |
| 3.3 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.4 |
| 3.4 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.9 |
| 3.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.7 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 3.0 |
| 2.7 |
| 2.6 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.7 |
| 0.7 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.1 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.7 |
| 135.6 |
| 133.7 |
| 138.8 |
| 149.8 |
| 141.4 |
| 120.4 |
| 118.6 |
| 198.6 |
| 203.0 |
| 203.1 |
| 206.4 |
| 203.4 |
| 143.7 |
| 128.3 |
| 133.1 |
| 144.7 |
| 148.7 |
| 156.0 |
| 160.8 |
| 161.0 |
| 162.8 |
| 201.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 80.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.6 |
| 3.7 |
| 3.6 |
| 3.3 |
| 6.6 |
| 10.6 |
| 13.6 |
| 2.3 |
| 4.1 |
| 5.4 |
| 5.4 |
| 4.2 |
| 0.7 |
| 376.6 |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 7.3 |
| 7.1 |
| 9.2 |
| 15.2 |
| 14.9 |
| 16.7 |
| 8.6 |
| 9.5 |
| 10.1 |
| 10.0 |
| 9.6 |
| 4.3 |
| 3.3 |
| 3.6 |
| 5.5 |
| 4.3 |
| 3.1 |
| 2.9 |
| 4.6 |
| 4.8 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| 7.2 |
| 30.5 |
| 18.9 |
| 8.0 |
| 7.5 |
| 10.5 |
| 16.3 |
| 15.6 |
| 21.4 |
| 91.7 |
| 11.8 |
| 11.1 |
| 12.1 |
| 11.3 |
| 5.2 |
| 381.3 |
| 4.0 |
| 6.8 |
| 13.0 |
| 13.6 |
| 12.6 |
| 13.8 |
| 108.3 |
| 216.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 376.0 |
| 377.6 |
| 377.4 |
| 376.5 |
| 376.2 |
| 367.5 |
| 367.1 |
| 288.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 40.4 |
| 29.0 |
| 17.0 |
| 16.1 |
| 20.0 |
| 28.5 |
| 26.3 |
| 30.4 |
| 100.8 |
| 100.1 |
| 99.6 |
| 100.4 |
| 100.5 |
| 91.3 |
| 469.7 |
| 467.8 |
| 467.8 |
| 461.6 |
| 459.4 |
| 457.0 |
| 448.4 |
| 476.0 |
| 505.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (51.8) |
| (119.2) |
| (109.0) |
| (102.5) |
| (95.2) |
| (108.6) |
| (127.3) |
| (132.9) |
| (123.0) |
| (118.5) |
| (117.3) |
| (114.2) |
| (115.8) |
| (168.2) |
| (556.2) |
| (549.2) |
| (537.4) |
| (527.1) |
| (517.3) |
| (509.8) |
| (501.1) |
| (490.7) |
| (481.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.3 |
| 106.6 |
| 116.7 |
| 122.7 |
| 129.8 |
| 113.0 |
| 94.1 |
| 88.1 |
| 97.8 |
| 102.9 |
| 103.5 |
| 106.1 |
| 102.9 |
| 52.5 |
| (341.3) |
| (334.6) |
| (323.1) |
| (312.8) |
| (303.4) |
| (296.1) |
| (287.4) |
| (313.2) |
| (304.1) |
| 106.6 |
| 116.7 |
| 122.7 |
| 129.8 |
| 113.0 |
| 94.1 |
| 88.1 |
| 97.8 |
| 102.9 |
| 103.5 |
| 106.1 |
| 102.9 |
| 52.5 |
| (341.3) |
| (334.6) |
| (323.1) |
| (312.8) |
| (303.4) |
| (296.1) |
| (287.4) |
| (313.2) |
| (304.1) |
| - |
| - |
| - |
| (78.7) |
| (53.1) |
| - |
| 14.8 |
| 0.8 |
| (22.5) |
| (25.4) |
| (25.1) |
| (29.6) |
| 62.7 |
| 58.2 |
| 51.2 |
| 44.1 |
| 37.9 |
| - |
| 37.9 |
| - |
| - |
| 110.0 |
| 119.1 |
| 125.4 |
| 133.1 |
| 114.8 |
| 89.5 |
| 76.6 |
| 88.3 |
| 86.8 |
| 110.4 |
| 111.4 |
| 110.0 |
| 108.5 |
| (258.9) |
| 26.9 |
| 30.6 |
| 27.9 |
| 45.3 |
| 52.6 |
| 55.3 |
| (21.7) |
| (73.3) |
| 106.6 |
| 116.7 |
| 122.7 |
| 129.8 |
| 113.0 |
| 94.1 |
| 88.1 |
| 97.8 |
| 102.9 |
| 103.5 |
| 106.1 |
| 102.9 |
| 52.5 |
| (341.3) |
| (334.6) |
| (323.1) |
| (312.8) |
| (303.4) |
| (296.1) |
| (287.4) |
| (313.2) |
| (304.1) |
| 173.4 |
| 105.7 |
| 115.8 |
| 121.8 |
| 128.9 |
| 112.1 |
| 93.2 |
| 87.2 |
| 96.9 |
| 102.0 |
| 102.6 |
| 105.2 |
| 102.0 |
| 51.6 |
| (342.2) |
| (335.5) |
| (324.0) |
| (313.7) |
| (304.3) |
| (297.0) |
| (288.3) |
| (314.1) |
| (305.0) |