| (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 | 25.3 | 29.1 | 32.0 | 35.8 | 44.6 | 48.7 | 47.4 | 83.3 | 103.2 | 121.8 | 109.3 | 107.9 | 89.1 | 61.0 | 53.7 | 129.2 | 109.6 | 75.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 0.0 | 15.0 | 30.0 | 29.9 | 4.0 | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 25.3 | 29.1 | 32.0 | 35.8 | 59.6 | 78.7 | 77.3 | 87.3 | 103.2 | 121.8 | 109.3 | 107.9 | 89.1 | 61.0 | 53.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 22.6 | 22.0 | 23.3 | 26.9 | 26.9 | 29.9 | 30.2 | 32.4 | 29.7 | 23.7 | 22.6 | 25.0 | 18.1 | 21.6 | 20.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | 1.0 | 1.7 | 1.7 | 2.0 | 2.3 | 2.7 | 2.2 | 3.3 | 2.3 | 0.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 91.1 | 93.8 | 95.4 | 98.1 | 99.1 | 103.5 | 105.8 | 108.9 | 115.4 | 123.1 | 124.3 | 125.6 | 128.2 | 127.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 4.0 | 5.6 | 6.0 | - | - | - | - | - | - | 1.9 | 2.1 | 2.8 | 1.7 | 2.2 | 1.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 28.3 | 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 | 0.0 | 0.0 | 0.0 | 28.3 | 0.0 | ||
| - |
| 129.2 |
| 109.6 |
| 75.0 |
| 13.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 8.9 | 9.4 | 7.9 | 6.8 | 6.6 | 9.0 | 7.5 | 9.6 | 5.8 | 4.4 | 5.4 | 7.1 | 7.2 | 5.4 | 4.3 | 2.6 | - | - |
| Other Current Assets | 1.1 | 0.8 | 0.7 | 0.6 | 0.9 | 1.3 | 2.7 | 2.7 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 57.9 | 61.3 | 63.9 | 70.1 | 94.1 | 118.9 | 117.7 | 131.0 | 144.3 | 155.9 | 141.6 | 142.8 | 120.2 | 95.9 | 104.2 | 154.4 | - | - |
| 132.3 |
| 151.2 |
| - |
| - |
| Accumulated Depreciation | 85.4 | 87.8 | 88.1 | 89.8 | 92.4 | 95.7 | 97.8 | 98.6 | 102.0 | 110.3 | 108.9 | 108.2 | 107.1 | 107.0 | 109.9 | 124.1 | - | - |
| Property,Plant & Equipment Net | 5.7 | 6.0 | 7.3 | 8.2 | 6.7 | 7.8 | 8.0 | 10.4 | 13.4 | 12.8 | 15.4 | 17.4 | 21.1 | 20.8 | 22.4 | 27.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 124.2 | 133.0 | 133.0 | 133.0 | 133.0 | 133.0 | 133.0 | 133.0 | 131.0 | 0.0 | - | - |
| Intangible Assets | - | - | 0.0 | 0.0 | 0.0 | 0.4 | 2.9 | 5.4 | 7.9 | 10.8 | 15.0 | 19.7 | 25.4 | 30.3 | 38.8 | 0.5 | - | - |
| Operating Lease Right Of Use Assets | 6.5 | 8.2 | 10.5 | 13.9 | 15.8 | 14.0 | 16.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 36.5 | 41.7 | 46.3 | 52.4 | 31.7 | 25.8 | 49.0 | 46.5 | 47.7 | 73.1 | 80.0 | 24.1 | 25.5 | 41.2 | 51.6 | 47.4 | - | - |
| Other Non-Current Assets | 0.3 | 0.7 | 0.5 | 0.8 | 0.7 | 1.0 | 1.8 | 1.4 | 1.7 | 2.5 | 1.4 | 0.9 | 1.3 | 0.6 | 0.9 | 1.1 | - | - |
| Total Non-Current Assets | 148.2 | 155.8 | 163.8 | 174.4 | 154.1 | 158.4 | 202.2 | 196.7 | 203.7 | 232.2 | 244.8 | - | - | - | - | - | - | - |
| Total Assets | 206.1 | 217.1 | 227.7 | 244.5 | 248.2 | 277.3 | 319.9 | 327.7 | 348.0 | 388.1 | 386.4 | 337.9 | 326.9 | 322.6 | 354.4 | 230.7 | - | - |
| 3.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 30.5 | 28.4 | 26.3 | 27.3 | 25.6 | 27.7 | 25.9 | 26.1 | 28.9 | 29.1 | 27.0 | 24.0 | 23.0 | 27.9 | 14.7 | 6.3 | - | - |
| Operating Lease Liabilities Current | 2.7 | 2.9 | 4.2 | 5.1 | 5.4 | 5.3 | 5.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 7.4 | 7.4 | 7.3 | 11.6 | 13.9 | 14.1 | 11.7 | 11.3 | 11.0 | 13.3 | 10.9 | 12.5 | 12.4 | 15.2 | 10.9 | 10.0 | - | - |
| Other Current Liabilities | 4.6 | 4.5 | 4.3 | 4.6 | 4.7 | 3.7 | 4.5 | 3.7 | 4.6 | 3.6 | 3.7 | - | - | - | - | - | - | - |
| Total Current Liabilities | 49.1 | 48.8 | 48.0 | 54.4 | 55.0 | 57.4 | 51.2 | 44.9 | 48.3 | 56.3 | 47.2 | 49.8 | 46.8 | 60.7 | 56.6 | 34.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.3 | 5.9 | 6.9 | 10.6 | 11.9 | 9.5 | 11.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 0.5 | 1.1 | 0.8 | 0.7 | 0.9 | 0.9 | 0.7 | 0.6 | 0.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.5 | 1.8 | 1.8 | 1.1 | 1.2 | 2.5 | 1.0 | 1.7 | 8.1 | 8.9 | 9.0 | 8.1 | 9.3 | 9.8 | 12.2 | 11.8 | - | - |
| Total Non-Current Liabilities | 10.6 | 13.6 | 15.9 | 18.9 | 19.5 | 19.2 | 18.6 | 8.2 | 9.1 | 9.7 | 9.7 | - | - | - | - | - | - | - |
| Total Liabilities | 59.7 | 62.4 | 63.9 | 73.4 | 74.5 | 76.7 | 69.8 | 53.2 | 57.5 | 66.0 | 56.9 | 58.8 | 56.9 | 71.2 | 97.6 | 46.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | 110.4 | 126.7 | 127.3 | 125.2 | 131.6 | - | - | - |
| Retained Earnings | 39.9 | 50.8 | 62.6 | 73.1 | 78.0 | 110.3 | 164.8 | 185.3 | 191.8 | 217.3 | 219.1 | 152.4 | 142.7 | 126.2 | 120.8 | 54.7 | - | - |
| Accumulated Other Comprehensive Income | (1.8) | (1.8) | (1.8) | (1.9) | (1.6) | (1.5) | (1.6) | (1.3) | (1.1) | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 85.5 | 79.0 | 64.1 | 59.8 | 59.8 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 146.4 | 154.7 | 163.8 | 171.1 | 172.7 | 199.6 | 250.1 | 274.6 | 290.5 | 322.1 | 329.6 | 279.1 | 270.0 | 251.4 | 247.6 | 184.4 | 158.8 | 140.7 |
| Total Equity | 146.4 | 154.7 | 163.8 | 171.1 | 172.7 | 199.6 | 250.1 | 274.6 | 290.5 | 322.1 | 329.6 | 279.1 | 270.0 | 251.4 | 247.6 | 184.4 | 158.8 | 140.7 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (109.3) | (107.9) | (89.1) | (61.0) | (25.4) | (129.2) | - | - |
| Working Capital | 8.8 | 12.5 | 15.9 | 15.6 | 39.1 | 61.4 | 66.5 | 86.0 | 96.0 | 99.5 | 94.5 | 93.0 | 73.3 | 35.2 | 47.7 | 119.9 | - | - |
| Book Value | 146.4 | 154.7 | 163.8 | 171.1 | 172.7 | 199.6 | 250.1 | 274.6 | 290.5 | 322.1 | 329.6 | 279.1 | 270.0 | 251.4 | 247.6 | 184.4 | 158.8 | 140.7 |
| Tangible Book Value | 47.2 | 55.6 | 64.6 | 71.9 | 73.5 | 100.0 | 123.0 | 136.1 | 149.6 | 178.3 | 181.6 | 126.3 | 111.6 | 88.1 | 77.9 | 183.9 | - | - |
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 17.1 | 25.3 | 21.4 | 20.2 | 19.9 | 29.1 | 27.8 | 23.9 | 23.3 | 32.0 | 27.3 | 30.9 | 29.6 | - | 37.2 | |||||||||||||||||||||||||
| 23.4 |
| 31.4 |
| - |
| 37.5 |
| 38.1 |
| 48.7 |
| 49.2 |
| 40.9 |
| 42.3 |
| 47.4 |
| 49.3 |
| 47.8 |
| 62.9 |
| 83.3 |
| 95.2 |
| 94.1 |
| 101.3 |
| 107.2 |
| 110.1 |
| 107.2 |
| 118.9 |
| 125.8 |
| 122.5 |
| 117.1 |
| 111.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 15.0 | 15.0 | - | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 29.9 | 29.9 | 29.9 | 29.9 | 18.9 | 4.0 | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 17.1 | 25.3 | 21.4 | 20.2 | 19.9 | 29.1 | 27.8 | 23.9 | 23.3 | 32.0 | 27.3 | 30.9 | 29.6 | - | 37.2 | 38.4 | 46.3 | - | 67.5 | 68.1 | 78.7 | 79.2 | 70.9 | 72.2 | 77.3 | 79.2 | 77.7 | 81.8 | 87.3 | 95.2 | 94.1 | 101.3 | 107.2 | 110.1 | 107.2 | 118.9 | 125.8 | 122.5 | 117.1 | 111.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 19.8 | 22.6 | 25.7 | 25.8 | 20.7 | 22.0 | 21.4 | 22.8 | 21.7 | 23.3 | 25.1 | 25.5 | 22.6 | - | 26.9 | 26.6 | 23.4 | - | 27.0 | 27.5 | 29.9 | 29.7 | 29.6 | 27.2 | 30.2 | 31.1 | 38.6 | 36.7 | 32.4 | 34.4 | 35.6 | 37.1 | 32.3 | 27.1 | 24.5 | 24.1 | 23.7 | 23.4 | 23.7 | 21.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.2 | 1.4 | 1.7 | 1.7 | 1.5 | 1.6 | 1.7 | 1.9 | 1.6 | 1.8 | 2.0 | 2.1 | 2.1 | 2.0 |
| Prepaid Expenses | 9.7 | 8.9 | 9.6 | 9.6 | 9.1 | 9.4 | 8.5 | 8.6 | 7.2 | 7.9 | 7.4 | 7.4 | 7.2 | - | 7.3 | 7.2 | 8.1 | - | ||||||||||||||||||||||
| Other Current Assets | 0.6 | 1.1 | 2.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.9 | 0.7 | 0.7 | 1.3 | 0.8 | 0.6 | - | 0.8 | 0.8 | 0.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 47.2 | 57.9 | 59.5 | 56.5 | 50.4 | 61.3 | 58.4 | 56.1 | 52.9 | 63.9 | 61.2 | 64.5 | 60.0 | - | 72.2 | 73.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 90.7 | 91.1 | 91.6 | 92.5 | 93.0 | 93.8 | 93.3 | 94.8 | 95.4 | 95.4 | 96.5 | 97.0 | 96.8 | - | 95.3 | 96.0 | 97.1 | - | 101.1 | 102.3 | 103.5 | 103.1 | 103.5 | 104.7 | 105.8 | 107.7 | 108.5 | 108.4 | 108.9 | 112.1 | 114.3 | 114.2 | 115.4 | 124.8 | 124.6 | 124.3 | 123.1 | - | - | - |
| Accumulated Depreciation | 85.2 | 85.4 | 85.8 | 86.4 | 87.1 | 87.8 | 86.3 | 87.8 | 88.1 | 88.1 | 89.1 | 89.1 | 89.0 | - | 88.9 | 89.5 | 90.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5.5 | 5.7 | 5.8 | 6.1 | 5.9 | 6.0 | 7.0 | 7.1 | 7.3 | 7.3 | 7.4 | 7.9 | 7.8 | - | 6.4 | 6.5 | 6.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | 99.2 | - | 99.2 | 99.2 | 99.2 | - | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 5.8 | 6.5 | 6.9 | 7.3 | 7.7 | 8.2 | 8.6 | 9.2 | 9.8 | 10.5 | 11.7 | 12.7 | 13.4 | 2.9 | 16.1 | 17.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 36.0 | 36.5 | 37.8 | 39.1 | 40.7 | 41.7 | 42.6 | 43.9 | 45.3 | 46.3 | 47.0 | 49.0 | 50.7 | - | 31.5 | 32.2 | 32.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 1.0 | 0.9 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | - | 1.2 | 0.7 | 0.7 | |||||||||||||||||||||||
| Total Non-Current Assets | 146.7 | 148.2 | 150.1 | 152.2 | 154.1 | 155.8 | 158.4 | 160.2 | 162.1 | 163.8 | 165.8 | 169.4 | 171.8 | - | 154.3 | 155.9 | 154.2 | |||||||||||||||||||||||
| Total Assets | 193.9 | 206.1 | 209.7 | 208.7 | 204.5 | 217.1 | 216.8 | 216.4 | 215.0 | 227.7 | 226.9 | 233.9 | 231.8 | - | 226.5 | 228.9 | 232.9 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.9 | 4.0 | 3.3 | 3.8 | 3.3 | 5.6 | 3.9 | 5.4 | 3.8 | 6.0 | 4.4 | 6.8 | 4.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 | 2.1 | 1.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 28.4 | 30.5 | 32.3 | 28.5 | 27.0 | 28.4 | 28.7 | 25.2 | 25.0 | 26.3 | 25.2 | 24.0 | 24.6 | - | 26.2 | 26.0 | 24.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.5 | 2.7 | 2.7 | 2.8 | 2.8 | 2.9 | 3.0 | 3.4 | 3.8 | 4.2 | 4.8 | 4.7 | 5.0 | - | 5.1 | 5.2 | ||||||||||||||||||||||||
| Accrued Expenses | 3.4 | 7.4 | 6.0 | 5.9 | 3.1 | 7.4 | 5.2 | 4.9 | 3.4 | 7.3 | 5.4 | 8.5 | 6.1 | - | 10.6 | 11.5 | 15.8 | - | ||||||||||||||||||||||
| Other Current Liabilities | 4.2 | 4.6 | 4.8 | 4.4 | 4.6 | 4.5 | 4.8 | 4.4 | 3.9 | 4.3 | 5.4 | 5.4 | 4.8 | - | 5.0 | 5.1 | 5.1 | |||||||||||||||||||||||
| Total Current Liabilities | 43.4 | 49.1 | 49.1 | 45.4 | 40.8 | 48.8 | 45.6 | 43.4 | 39.9 | 48.0 | 45.2 | 49.3 | 45.1 | - | 52.7 | 51.9 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.7 | 4.3 | 4.6 | 5.1 | 5.4 | 5.9 | 6.1 | 6.4 | 6.6 | 6.9 | 7.5 | 9.5 | 10.1 | - | 13.0 | 13.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.9 | 1.5 | 1.5 | 1.5 | 0.8 | 1.8 | 1.4 | 1.2 | 1.1 | 1.8 | 1.2 | 1.0 | 0.8 | - | 1.0 | 0.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 9.5 | 10.6 | 11.8 | 12.3 | 12.0 | 13.6 | 14.8 | 14.8 | 15.0 | 15.9 | 16.2 | 18.0 | 18.3 | - | 20.6 | 20.8 | ||||||||||||||||||||||||
| Total Liabilities | 52.9 | 59.7 | 61.0 | 57.7 | 52.7 | 62.4 | 60.5 | 58.2 | 54.8 | 63.9 | 61.4 | 67.3 | 63.4 | - | 73.3 | 72.7 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 35.1 | 39.9 | 43.7 | 47.2 | 49.3 | 50.8 | 53.9 | 57.0 | 60.2 | 62.6 | 65.8 | 67.9 | 70.6 | - | 56.3 | 59.8 | 64.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.8) | (1.8) | (1.8) | (1.8) | (1.8) | (1.8) | (1.7) | (1.8) | (1.7) | (1.8) | (1.8) | (1.9) | (1.9) | - | (2.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 141.0 | 146.4 | 148.7 | 150.9 | 151.7 | 154.7 | 156.3 | 158.2 | 160.2 | 163.8 | 165.5 | 166.6 | 167.4 | - | 152.3 | 155.2 | 158.9 | |||||||||||||||||||||||
| Total Equity | 141.0 | 146.4 | 148.7 | 150.9 | 151.7 | 154.7 | 156.3 | 158.2 | 160.2 | 163.8 | 165.5 | 166.6 | 167.4 | - | 152.3 | 155.2 | 158.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 3.8 | 8.8 | 10.4 | 11.0 | 9.6 | 12.5 | 12.7 | 12.8 | 13.0 | 15.9 | 16.0 | 15.2 | 14.8 | - | 19.5 | 21.1 | 24.6 | - | ||||||||||||||||||||||
| Book Value | 141.0 | 146.4 | 148.7 | 150.9 | 151.7 | 154.7 | 156.3 | 158.2 | 160.2 | 163.8 | 165.5 | 166.6 | 167.4 | - | 152.3 | 155.2 | 158.9 | - | ||||||||||||||||||||||
| Tangible Book Value | 41.8 | 47.2 | 49.5 | 51.8 | 52.6 | 55.6 | 57.1 | 59.0 | 61.0 | 64.6 | 66.3 | 67.4 | 68.2 | - | 53.1 | 56.0 | 59.7 | |||||||||||||||||||||||
| 9.2 |
| 8.4 |
| 9.0 |
| 8.1 |
| 7.9 |
| 8.4 |
| 7.5 |
| 10.0 |
| 9.3 |
| 8.7 |
| 9.6 |
| 7.9 |
| 7.1 |
| 7.8 |
| 5.8 |
| 6.6 |
| 7.7 |
| 4.7 |
| 4.4 |
| 4.3 |
| 4.1 |
| 4.9 |
| - |
| 0.9 |
| 1.2 |
| 1.3 |
| 1.6 |
| 3.0 |
| 2.4 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.7 |
| - |
| 104.5 |
| 105.2 |
| 118.9 |
| 118.6 |
| 111.4 |
| 110.3 |
| 117.7 |
| 121.2 |
| 126.8 |
| 128.6 |
| 131.0 |
| 139.3 |
| 138.2 |
| 147.8 |
| 146.9 |
| 145.7 |
| 140.9 |
| 149.5 |
| 155.9 |
| 152.2 |
| 147.1 |
| 139.8 |
| - |
| 93.3 |
| 94.4 |
| 95.7 |
| 96.2 |
| 96.3 |
| 97.0 |
| 97.8 |
| 98.1 |
| 98.7 |
| 98.6 |
| 98.6 |
| 99.4 |
| 101.2 |
| 101.5 |
| 102.0 |
| 111.0 |
| 110.7 |
| 110.7 |
| 110.3 |
| - |
| - |
| - |
| - |
| 7.8 |
| 7.9 |
| 7.8 |
| 6.9 |
| 7.2 |
| 7.7 |
| 8.0 |
| 9.6 |
| 9.8 |
| 9.8 |
| 10.4 |
| 12.7 |
| 13.0 |
| 12.6 |
| 13.4 |
| 13.7 |
| 13.9 |
| 13.6 |
| 12.8 |
| 13.7 |
| 14.3 |
| 14.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.2 |
| 99.2 |
| 99.2 |
| 124.2 |
| 124.2 |
| 124.2 |
| 124.2 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 133.0 |
| 0.0 |
| 0.0 |
| 0.4 |
| 1.0 |
| 1.7 |
| 2.3 |
| 2.9 |
| 3.5 |
| 4.2 |
| 4.8 |
| 5.4 |
| 6.0 |
| 6.7 |
| 7.3 |
| 7.9 |
| 8.5 |
| 9.2 |
| 9.8 |
| 10.8 |
| 11.8 |
| 12.8 |
| 13.9 |
| 15.0 |
| 4.4 |
| 16.1 |
| 16.8 |
| 14.0 |
| 14.3 |
| 14.8 |
| 15.6 |
| 16.3 |
| 16.3 |
| 16.8 |
| 17.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.7 |
| 26.0 |
| 25.8 |
| 48.3 |
| 48.0 |
| 47.5 |
| 49.0 |
| 47.0 |
| 46.2 |
| 46.0 |
| 46.5 |
| 47.0 |
| 46.3 |
| 45.6 |
| 47.7 |
| 72.0 |
| 72.0 |
| - |
| 73.1 |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.6 |
| 1.8 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.7 |
| 2.0 |
| 2.2 |
| 2.5 |
| 2.5 |
| 2.6 |
| 1.5 |
| 1.5 |
| - |
| 165.2 |
| 164.1 |
| 158.4 |
| 203.7 |
| 202.3 |
| 200.6 |
| 202.2 |
| 210.8 |
| 211.3 |
| 212.0 |
| 196.7 |
| 200.1 |
| 200.5 |
| 200.1 |
| 203.7 |
| 229.3 |
| 230.3 |
| 231.7 |
| 232.2 |
| - |
| - |
| - |
| - |
| 269.8 |
| 269.2 |
| 277.3 |
| 322.3 |
| 313.7 |
| 310.8 |
| 319.9 |
| 332.0 |
| 338.1 |
| 340.6 |
| 327.7 |
| 339.4 |
| 338.7 |
| 347.9 |
| 350.6 |
| 375.0 |
| 371.2 |
| 381.3 |
| 388.1 |
| 391.1 |
| 388.4 |
| 384.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.8 |
| 25.6 |
| 27.7 |
| 27.2 |
| 24.7 |
| 25.3 |
| 25.9 |
| 27.7 |
| 27.9 |
| 28.1 |
| 26.1 |
| 32.3 |
| 32.4 |
| 30.6 |
| 31.4 |
| 30.2 |
| 31.8 |
| 30.7 |
| 29.1 |
| 30.2 |
| 28.2 |
| 27.4 |
| 5.1 |
| - |
| 5.6 |
| 5.8 |
| 5.3 |
| 5.2 |
| 5.3 |
| 5.2 |
| 5.4 |
| 5.3 |
| 5.3 |
| 5.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 12.6 |
| 14.1 |
| 13.8 |
| 10.6 |
| 10.4 |
| 11.7 |
| 11.5 |
| 8.8 |
| 9.2 |
| 11.3 |
| 11.6 |
| 9.3 |
| 9.2 |
| 11.0 |
| 13.6 |
| 11.3 |
| 11.1 |
| 13.3 |
| 11.5 |
| 11.6 |
| 9.8 |
| - |
| 5.2 |
| 4.3 |
| 3.7 |
| 4.6 |
| 3.2 |
| 3.6 |
| 4.5 |
| 2.5 |
| 2.6 |
| 2.8 |
| 3.7 |
| 3.5 |
| 4.0 |
| 4.5 |
| 4.6 |
| 2.2 |
| 2.8 |
| 2.6 |
| 2.7 |
| - |
| - |
| - |
| 54.1 |
| - |
| 57.4 |
| 52.5 |
| 57.4 |
| 55.9 |
| 50.9 |
| 50.0 |
| 51.2 |
| 52.2 |
| 50.1 |
| 50.6 |
| 44.9 |
| 51.0 |
| 48.1 |
| 47.4 |
| 50.9 |
| 52.0 |
| 50.5 |
| 50.3 |
| 56.3 |
| 48.9 |
| 48.2 |
| 45.1 |
| 11.3 |
| - |
| 12.0 |
| 12.2 |
| 9.5 |
| 9.8 |
| 10.2 |
| 11.0 |
| 11.6 |
| 11.7 |
| 12.1 |
| 12.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.7 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| 1.4 |
| 2.0 |
| 2.5 |
| 2.4 |
| 0.8 |
| 1.0 |
| 1.0 |
| 0.6 |
| 0.7 |
| 0.2 |
| 1.7 |
| 8.5 |
| 8.4 |
| 8.3 |
| 8.1 |
| 8.6 |
| 8.6 |
| 8.8 |
| 8.9 |
| 9.1 |
| 9.0 |
| 8.9 |
| 18.9 |
| - |
| 20.8 |
| 21.7 |
| 19.2 |
| 18.3 |
| 17.1 |
| 18.1 |
| 18.6 |
| 19.1 |
| 19.4 |
| 19.5 |
| 8.2 |
| 9.3 |
| 9.4 |
| 9.2 |
| 9.1 |
| 9.7 |
| 9.2 |
| 9.5 |
| 9.7 |
| - |
| - |
| - |
| 73.0 |
| - |
| 78.1 |
| 74.2 |
| 76.7 |
| 74.3 |
| 68.0 |
| 68.0 |
| 69.8 |
| 71.2 |
| 69.6 |
| 70.1 |
| 53.2 |
| 60.3 |
| 57.4 |
| 56.6 |
| 60.0 |
| 61.6 |
| 59.7 |
| 59.9 |
| 66.0 |
| 58.7 |
| 57.9 |
| 54.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.1 |
| 102.2 |
| 110.3 |
| 159.4 |
| 158.7 |
| 157.4 |
| 164.8 |
| 176.7 |
| 180.5 |
| 183.6 |
| 185.3 |
| 188.4 |
| 191.0 |
| 194.5 |
| 191.8 |
| 215.7 |
| 214.6 |
| 215.6 |
| 217.3 |
| 226.1 |
| 224.7 |
| 223.9 |
| (1.8) |
| (1.6) |
| - |
| (1.6) |
| (1.4) |
| (1.5) |
| (1.7) |
| (1.7) |
| (1.8) |
| (1.6) |
| (1.5) |
| (1.4) |
| (1.4) |
| (1.3) |
| (2.2) |
| (1.9) |
| (1.5) |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.9 |
| 195.0 |
| 200.6 |
| 248.0 |
| 245.7 |
| 242.8 |
| 250.1 |
| 260.8 |
| 268.5 |
| 270.5 |
| 274.6 |
| 278.4 |
| 280.9 |
| 291.1 |
| 290.5 |
| 313.4 |
| 311.5 |
| 321.4 |
| 322.1 |
| 332.5 |
| 330.5 |
| 330.1 |
| 159.9 |
| 195.0 |
| 200.6 |
| 248.0 |
| 245.7 |
| 242.8 |
| 250.1 |
| 260.8 |
| 268.5 |
| 270.5 |
| 274.6 |
| 278.4 |
| 280.9 |
| 291.1 |
| 290.5 |
| 313.4 |
| 311.5 |
| 321.4 |
| 322.1 |
| 332.5 |
| 330.5 |
| 330.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.1 |
| 52.7 |
| 61.4 |
| 62.7 |
| 60.5 |
| 60.3 |
| 66.5 |
| 69.1 |
| 76.6 |
| 78.1 |
| 86.0 |
| 88.3 |
| 90.1 |
| 100.4 |
| 96.0 |
| 93.8 |
| 90.4 |
| 99.2 |
| 99.5 |
| 103.3 |
| 98.9 |
| 94.8 |
| 159.9 |
| 195.0 |
| 200.6 |
| 248.0 |
| 245.7 |
| 242.8 |
| 250.1 |
| 260.8 |
| 268.5 |
| 270.5 |
| 274.6 |
| 278.4 |
| 280.9 |
| 291.1 |
| 290.5 |
| 313.4 |
| 311.5 |
| 321.4 |
| 322.1 |
| 332.5 |
| 330.5 |
| 330.1 |
| - |
| 60.7 |
| 95.8 |
| 101.0 |
| 122.8 |
| 119.8 |
| 116.3 |
| 123.0 |
| 124.2 |
| 131.3 |
| 132.7 |
| 136.1 |
| 139.3 |
| 141.2 |
| 150.8 |
| 149.6 |
| 171.8 |
| 169.3 |
| 178.6 |
| 178.3 |
| 187.6 |
| 184.7 |
| 183.2 |