| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 153.2 | 144.2 | 183.0 | 86.5 | 199.7 | 152.5 | 120.0 | 103.9 | 18.5 | 14.0 | 13.4 | 13.0 | 23.0 | 21.7 | 16.6 | 9.4 | 6.3 | 5.0 |
| Restricted Cash | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.1 | 0.1 | - | - |
| Short Term Investments | 34.4 | 86.3 | 37.7 | 125.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 187.5 | 230.5 | 220.7 | 211.6 | 199.7 | 152.5 | 120.0 | 103.9 | 18.5 | 14.0 | 13.4 | 13.0 | 23.0 | 21.7 | 16.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 50.1 | 77.9 | 94.7 | 62.4 | 43.5 | 35.2 | 31.0 | 25.9 | 17.9 | 16.3 | 15.7 | 11.1 | 10.7 | 8.5 | 9.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 15.9 | 15.7 | 12.5 | 11.7 | 10.9 | 10.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 112.9 | 118.5 | 94.6 | 88.8 | 70.2 | 55.8 | 46.2 | 38.9 | 35.4 | 37.0 | 32.7 | 30.6 | 27.6 | 23.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 11.6 | 16.7 | 13.6 | 11.6 | 8.7 | 7.5 | 8.1 | 6.5 | 6.0 | 8.3 | 6.7 | 6.6 | 6.3 | 5.1 | 4.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 131.9 | 153.2 | 176.2 | 167.1 | 173.1 | 144.2 | 164.0 | 192.8 | 224.0 | 183.0 | 127.4 | 94.7 | 90.0 | 86.5 | 129.2 | |||||||||||||||||||||||||
| - |
| 9.4 |
| 6.3 |
| 5.0 |
| 8.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 8.0 | 7.9 | 5.9 | 4.0 | 4.0 | 3.4 | 3.0 | 1.7 | 1.4 | 1.0 | 1.0 | 2.0 | 2.2 | 1.7 | 1.3 | - | - | - |
| Other Current Assets | 0.4 | 1.0 | 0.8 | 0.8 | 0.6 | 1.1 | 0.5 | 0.3 | 0.2 | 0.5 | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 311.5 | 367.9 | 365.3 | 311.7 | 271.4 | 216.4 | 174.7 | 151.6 | 53.9 | 49.5 | 49.1 | 44.9 | 50.1 | 44.1 | 38.7 | 30.0 | - | - |
| 22.8 |
| - |
| - |
| - |
| Accumulated Depreciation | 39.6 | 33.6 | 27.8 | 37.9 | 34.3 | 31.8 | 29.1 | 27.5 | 25.6 | 25.2 | 22.6 | 20.5 | 20.2 | 18.1 | 18.5 | - | - | - |
| Property,Plant & Equipment Net | 73.3 | 84.9 | 66.8 | 50.9 | 35.9 | 24.0 | 17.1 | 11.5 | 9.8 | 11.8 | 10.1 | 10.1 | 7.4 | 5.4 | 4.2 | 3.7 | - | - |
| Long Term Investments | - | - | 11.7 | 13.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | - | - |
| Intangible Assets | - | - | - | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.5 | 0.7 | 0.9 | 1.4 | 2.1 | 3.0 | 3.7 | - | - |
| Operating Lease Right Of Use Assets | 29.6 | 36.9 | 34.4 | 34.4 | 31.3 | 8.8 | 6.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3.4 | 0.8 | 5.2 | 8.7 | 3.8 | 4.9 | 4.4 | 1.3 | 1.2 | 1.1 | 0.7 | 0.7 | 0.6 | 0.2 | 0.2 | 0.2 | - | - |
| Other Non-Current Assets | 1.4 | 1.5 | 3.3 | 1.0 | 0.8 | 0.6 | 0.8 | 1.0 | 1.0 | 0.8 | 0.6 | 0.6 | 0.7 | 1.1 | 1.2 | 1.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 451.7 | 509.5 | 488.7 | 418.8 | 345.8 | 257.4 | 207.5 | 167.3 | 67.9 | 65.5 | 63.0 | 58.9 | 61.9 | 54.8 | 49.0 | 40.6 | - | - |
| 3.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.9 | 3.9 | 4.2 | 3.5 | 3.3 | 2.5 | 2.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 40.9 | 43.1 | 40.9 | 30.7 | 31.9 | 25.0 | 17.7 | 13.4 | 7.3 | 7.3 | 6.3 | 4.9 | 6.4 | 5.7 | 6.1 | 6.5 | - | - |
| Total Current Liabilities | 68.5 | 70.3 | 65.0 | 51.7 | 48.8 | 41.2 | 34.5 | 27.7 | 19.1 | 21.1 | 17.9 | 16.4 | 18.4 | 17.9 | 14.0 | 13.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 32.5 | 34.8 | 31.4 | 27.1 | 28.3 | 6.5 | 4.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 0.3 | 1.1 | 1.5 | 0.8 | 0.2 | 0.7 | 2.3 | 1.8 | 4.0 | 1.2 | 1.7 | 1.7 | 0.9 | 0.7 | 0.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 2.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 107.5 | 112.2 | 102.7 | 82.7 | 87.2 | 60.2 | 47.6 | 34.9 | 25.0 | 27.6 | 24.1 | 21.8 | 23.1 | 23.0 | 19.5 | 18.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 157.4 | 152.0 | - | - |
| Retained Earnings | (148.0) | (67.6) | (47.4) | (68.7) | (111.4) | (135.9) | (141.8) | (156.3) | (161.2) | (159.1) | (147.0) | (140.4) | (132.1) | (132.5) | (130.7) | (132.0) | - | - |
| Accumulated Other Comprehensive Income | (6.5) | (7.0) | (4.1) | 0.2 | (4.0) | (5.5) | (3.0) | (1.3) | (1.2) | (1.1) | (1.6) | (1.1) | 0.3 | 1.6 | 2.4 | 2.1 | - | - |
| Treasury Stock | 6.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 344.2 | 397.3 | 386.0 | 336.1 | 261.6 | 197.2 | 159.9 | 132.4 | 42.9 | 37.9 | 38.8 | 37.1 | 38.9 | 31.7 | 29.5 | 22.4 | 21.1 | 16.0 |
| Total Equity | 344.2 | 397.3 | 386.0 | 336.1 | 261.6 | 197.2 | 159.9 | 132.4 | 42.9 | 37.9 | 38.8 | 37.1 | 38.9 | 31.7 | 29.5 | 22.4 | 21.1 | 16.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 243.0 | 297.6 | 300.2 | 260.0 | 222.6 | 175.2 | 140.2 | 123.8 | 34.8 | 28.5 | 31.2 | 28.5 | 31.7 | 26.1 | 24.6 | 16.5 | - | - |
| Book Value | 344.2 | 397.3 | 386.0 | 336.1 | 261.6 | 197.2 | 159.9 | 132.4 | 42.9 | 37.9 | 38.8 | 37.1 | 38.9 | 31.7 | 29.5 | 22.4 | 21.1 | 16.0 |
| Tangible Book Value | 342.4 | 395.5 | 384.2 | 334.2 | 259.6 | 195.2 | 157.8 | 130.4 | 40.9 | 35.6 | 36.4 | 34.4 | 35.7 | 27.8 | 24.7 | 17.0 | - | - |
| 202.5 |
| 193.1 |
| 199.7 |
| 196.2 |
| 173.1 |
| 162.3 |
| 152.5 |
| 128.3 |
| 116.3 |
| 110.9 |
| 120.0 |
| 112.3 |
| 103.3 |
| 102.1 |
| 103.9 |
| 102.2 |
| 21.2 |
| 20.8 |
| 18.5 |
| 16.1 |
| 13.4 |
| 13.5 |
| 14.0 |
| 14.3 |
| 12.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Short Term Investments | 32.0 | 34.4 | 16.5 | 22.8 | 49.6 | 86.3 | 72.0 | 42.4 | 21.1 | 37.7 | 60.7 | 97.3 | 113.9 | 125.2 | 82.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 163.9 | 187.5 | 192.7 | 189.9 | 222.8 | 230.5 | 236.0 | 235.2 | 245.1 | 220.7 | 188.1 | 192.0 | 203.8 | 211.6 | 211.3 | 202.5 | 193.1 | 199.7 | 196.2 | 173.1 | 162.3 | 152.5 | 128.3 | 116.3 | 110.9 | 120.0 | 112.3 | 103.3 | 102.1 | 103.9 | 102.2 | 21.2 | 20.8 | 18.5 | 16.1 | 13.4 | 13.5 | 14.0 | 14.3 | 12.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 81.2 | 50.1 | 60.1 | 34.4 | 39.9 | 77.9 | 104.5 | 93.8 | 64.6 | 94.7 | 112.4 | 94.4 | 63.5 | 62.4 | 55.4 | 62.8 | 47.1 | 43.5 | 41.9 | 48.6 | 33.7 | 35.2 | 42.1 | 39.5 | 34.5 | 31.0 | 30.8 | 33.0 | 26.6 | 25.9 | 23.7 | 26.2 | 23.0 | 20.0 | 16.2 | 16.4 | 15.6 | 16.3 | 14.4 | 16.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 7.0 | 8.0 | 8.8 | 8.2 | 8.8 | 7.9 | 7.5 | 6.9 | 7.8 | 5.9 | 5.8 | 5.0 | 5.2 | 4.0 | 3.7 | 4.4 | 5.0 | 4.0 | ||||||||||||||||||||||
| Other Current Assets | 0.9 | 1.1 | 2.1 | 1.9 | 0.3 | 1.7 | 1.2 | 0.5 | 0.4 | 0.8 | 0.9 | 0.7 | 0.5 | 0.7 | 0.4 | 0.4 | 1.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 312.4 | 311.5 | 321.2 | 292.8 | 326.5 | 367.9 | 397.1 | 383.8 | 365.7 | 365.3 | 347.1 | 328.0 | 312.9 | 311.7 | 296.9 | 296.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 113.3 | 112.9 | 111.9 | 111.8 | 110.3 | 118.5 | 113.6 | 108.4 | 102.6 | 94.6 | 92.1 | 95.9 | 92.4 | 88.8 | 85.2 | 79.0 | 74.9 | 70.2 | 66.7 | 62.2 | 58.9 | 55.8 | 54.1 | 52.1 | 50.1 | 46.2 | 43.3 | 41.2 | 38.5 | 38.9 | 38.3 | 37.9 | 37.6 | 35.4 | 36.7 | 38.2 | 37.9 | 37.0 | 36.4 | 35.4 |
| Accumulated Depreciation | 41.6 | 39.6 | 39.3 | 37.3 | 35.4 | 33.6 | 32.1 | 30.9 | 30.3 | 27.8 | 29.2 | 39.9 | 38.9 | 37.9 | 37.1 | 36.2 | 35.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 71.7 | 73.3 | 72.6 | 74.4 | 75.0 | 84.9 | 81.6 | 77.5 | 72.3 | 66.8 | 62.9 | 55.9 | 53.5 | 50.9 | 48.0 | 42.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | 0.3 | 7.0 | 11.7 | 13.6 | 17.5 | 13.4 | 13.9 | 13.4 | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 28.6 | 29.6 | 31.3 | 33.0 | 31.0 | 36.9 | 37.9 | 35.0 | 34.6 | 34.4 | 35.0 | 31.5 | 31.2 | 30.3 | 29.5 | 30.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.1 | 3.4 | 2.0 | 11.9 | 4.0 | 0.8 | 5.3 | 5.1 | 5.1 | 5.2 | 8.6 | 4.7 | 4.7 | 8.7 | 3.7 | 3.2 | 3.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 1.3 | 1.4 | 27.4 | 23.9 | 19.1 | 17.2 | 13.8 | 9.2 | 5.9 | 3.3 | 2.4 | 1.0 | 1.0 | 1.0 | 0.8 | 0.8 | 0.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 451.1 | 451.7 | 456.4 | 437.8 | 457.4 | 509.5 | 537.6 | 512.7 | 492.5 | 488.7 | 471.5 | 440.7 | 418.9 | 418.8 | 394.7 | 376.0 | 351.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 8.7 | 11.6 | 9.2 | 12.3 | 11.5 | 16.7 | 14.7 | 19.1 | 16.6 | 13.6 | 8.8 | 11.4 | 9.1 | 11.6 | 7.6 | 12.7 | 13.4 | 8.7 | 9.1 | 7.6 | 7.8 | 7.9 | 7.8 | 8.9 | 9.5 | 8.1 | 7.5 | 8.1 | 7.0 | 6.5 | 8.3 | 7.2 | 8.2 | 6.0 | 5.7 | 6.9 | 7.6 | 8.3 | 8.0 | 8.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.1 | 5.9 | 5.3 | 5.1 | 3.6 | 3.9 | 4.5 | 4.6 | 4.4 | 4.2 | 4.0 | 4.0 | 3.5 | 3.5 | 3.5 | 3.7 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 33.0 | 40.9 | 39.6 | 37.1 | 47.7 | 43.1 | 38.9 | 35.1 | 35.3 | 40.9 | 36.3 | 31.9 | 28.9 | 30.7 | 29.1 | 24.4 | 19.4 | |||||||||||||||||||||||
| Total Current Liabilities | 61.0 | 68.5 | 61.6 | 59.2 | 68.4 | 70.3 | 66.3 | 66.2 | 62.7 | 65.0 | 56.8 | 54.2 | 47.1 | 51.7 | 45.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 31.2 | 32.5 | 33.8 | 35.4 | 33.1 | 34.8 | 35.4 | 31.5 | 31.1 | 31.4 | 31.6 | 28.2 | 28.0 | 27.1 | 26.0 | 26.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | 0.0 | 0.0 | 0.0 | 0.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1.3 | 1.3 | 1.4 | 1.5 | 1.6 | 1.0 | 0.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 98.8 | 107.5 | 102.6 | 101.2 | 107.4 | 112.2 | 109.5 | 103.6 | 99.7 | 102.7 | 92.9 | 87.0 | 80.0 | 82.7 | 74.5 | 76.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (142.8) | (148.0) | (129.7) | (138.6) | (121.8) | (67.6) | (33.3) | (43.3) | (50.7) | (47.4) | (55.1) | (63.9) | (69.9) | (68.7) | (78.5) | (88.8) | (101.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (6.8) | (6.5) | (6.5) | (5.6) | (5.6) | (7.0) | (5.6) | (5.5) | (4.7) | (4.1) | (2.9) | (2.5) | (0.9) | 0.2 | (0.3) | |||||||||||||||||||||||||
| Treasury Stock | 6.5 | 6.5 | 6.5 | 4.5 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 352.4 | 344.2 | 353.8 | 336.6 | 350.0 | 397.3 | 428.1 | 409.1 | 392.8 | 386.0 | 378.6 | 357.6 | 342.8 | 336.1 | 323.1 | 302.3 | 276.3 | |||||||||||||||||||||||
| Total Equity | 352.4 | 344.2 | 353.8 | 336.6 | 350.0 | 397.3 | 428.1 | 409.1 | 392.8 | 386.0 | 378.6 | 357.6 | 342.8 | 336.1 | 323.1 | 302.3 | 276.3 | 261.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 251.4 | 243.0 | 259.6 | 233.6 | 258.1 | 297.6 | 330.8 | 317.6 | 303.0 | 300.2 | 290.3 | 273.8 | 265.8 | 260.0 | 251.6 | 249.9 | 232.7 | 222.6 | ||||||||||||||||||||||
| Book Value | 352.4 | 344.2 | 353.8 | 336.6 | 350.0 | 397.3 | 428.1 | 409.1 | 392.8 | 386.0 | 378.6 | 357.6 | 342.8 | 336.1 | 323.1 | 302.3 | 276.3 | 261.6 | ||||||||||||||||||||||
| Tangible Book Value | 350.6 | 342.4 | 352.0 | 334.8 | 348.2 | 395.5 | 426.3 | 407.3 | 391.0 | 384.2 | 376.8 | 355.8 | 340.9 | 334.2 | 321.2 | 300.3 | 274.3 | |||||||||||||||||||||||
| 4.2 |
| 4.4 |
| 3.6 |
| 3.4 |
| 3.5 |
| 5.1 |
| 4.4 |
| 3.0 |
| 2.6 |
| 3.0 |
| 2.7 |
| 1.7 |
| 2.0 |
| 2.0 |
| 2.1 |
| 1.4 |
| 1.9 |
| 1.4 |
| 1.6 |
| 1.0 |
| 2.1 |
| 1.5 |
| 0.6 |
| 1.7 |
| 1.1 |
| 1.0 |
| 0.7 |
| 1.0 |
| 0.6 |
| 1.2 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 273.9 |
| 271.4 |
| 263.9 |
| 248.1 |
| 223.5 |
| 216.4 |
| 196.0 |
| 182.5 |
| 172.1 |
| 174.7 |
| 165.0 |
| 158.9 |
| 152.7 |
| 151.6 |
| 147.3 |
| 66.9 |
| 62.1 |
| 56.4 |
| 57.6 |
| 47.8 |
| 49.0 |
| 49.5 |
| 49.7 |
| 48.9 |
| 34.3 |
| 34.5 |
| 33.5 |
| 32.6 |
| 31.8 |
| 31.4 |
| 30.6 |
| 29.9 |
| 29.1 |
| 28.5 |
| 27.9 |
| 27.2 |
| 27.5 |
| 26.9 |
| 26.3 |
| 25.8 |
| 25.6 |
| 25.7 |
| 26.5 |
| 25.8 |
| 25.2 |
| 24.7 |
| 24.0 |
| 39.6 |
| 35.9 |
| 32.3 |
| 28.6 |
| 26.3 |
| 24.0 |
| 22.7 |
| 21.5 |
| 20.2 |
| 17.1 |
| 14.8 |
| 13.4 |
| 11.3 |
| 11.5 |
| 11.5 |
| 11.6 |
| 11.9 |
| 9.8 |
| 11.0 |
| 11.6 |
| 12.1 |
| 11.8 |
| 11.7 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.7 |
| 31.0 |
| 31.3 |
| 22.0 |
| 11.2 |
| 8.7 |
| 8.8 |
| 7.7 |
| 5.6 |
| 6.0 |
| 6.7 |
| 6.7 |
| 7.2 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.7 |
| 3.7 |
| 4.5 |
| 4.9 |
| 5.0 |
| 5.1 |
| 5.1 |
| 3.8 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.3 |
| 1.2 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.7 |
| 1.7 |
| 0.8 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.8 |
| 324.6 |
| 294.4 |
| 265.8 |
| 257.4 |
| 234.7 |
| 218.0 |
| 206.8 |
| 206.9 |
| 192.7 |
| 186.0 |
| 177.2 |
| 167.3 |
| 163.0 |
| 82.7 |
| 78.3 |
| 70.5 |
| 72.7 |
| 63.6 |
| 65.4 |
| 65.4 |
| 66.3 |
| 65.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.3 |
| 2.6 |
| 2.8 |
| 2.4 |
| 2.5 |
| 2.2 |
| 2.4 |
| 2.5 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.9 |
| 28.2 |
| 24.7 |
| 19.9 |
| 24.6 |
| 17.6 |
| 14.2 |
| 12.2 |
| 17.7 |
| 12.9 |
| 10.8 |
| 11.3 |
| 13.4 |
| 10.9 |
| 9.0 |
| 8.1 |
| 7.3 |
| 7.3 |
| 6.4 |
| 8.4 |
| 7.3 |
| 7.6 |
| 6.1 |
| 46.5 |
| 41.2 |
| 48.8 |
| 46.8 |
| 41.8 |
| 36.1 |
| 41.2 |
| 33.9 |
| 31.6 |
| 29.9 |
| 34.5 |
| 30.0 |
| 28.7 |
| 28.2 |
| 27.7 |
| 27.5 |
| 24.9 |
| 25.6 |
| 21.6 |
| 25.7 |
| 19.0 |
| 21.8 |
| 21.1 |
| 21.3 |
| 20.4 |
| 27.8 |
| 28.3 |
| 19.4 |
| 8.7 |
| 6.3 |
| 6.5 |
| 5.6 |
| 3.3 |
| 3.6 |
| 4.1 |
| 4.0 |
| 4.6 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.9 |
| 87.2 |
| 75.5 |
| 59.8 |
| 51.6 |
| 60.2 |
| 48.3 |
| 43.4 |
| 41.8 |
| 47.0 |
| 43.4 |
| 41.6 |
| 39.9 |
| 34.9 |
| 34.1 |
| 31.6 |
| 32.4 |
| 27.5 |
| 32.0 |
| 25.3 |
| 28.5 |
| 27.5 |
| 28.6 |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (108.4) |
| (116.3) |
| (122.3) |
| (130.9) |
| (135.9) |
| (139.2) |
| (143.1) |
| (141.9) |
| (141.8) |
| (148.2) |
| (150.6) |
| (154.5) |
| (156.3) |
| (157.4) |
| (158.8) |
| (160.7) |
| (161.2) |
| (161.1) |
| (162.3) |
| (161.3) |
| (159.1) |
| (158.9) |
| (157.2) |
| 0.2 |
| (1.1) |
| (4.0) |
| (3.6) |
| (3.8) |
| (3.5) |
| (5.5) |
| (2.9) |
| (2.9) |
| (3.0) |
| (3.0) |
| (2.5) |
| (1.6) |
| (1.3) |
| (1.3) |
| (1.2) |
| (1.0) |
| (0.6) |
| (1.2) |
| (0.8) |
| (0.8) |
| (0.7) |
| (1.1) |
| (0.1) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 261.6 |
| 249.1 |
| 234.6 |
| 214.2 |
| 197.2 |
| 186.4 |
| 174.7 |
| 165.0 |
| 159.9 |
| 149.3 |
| 144.3 |
| 137.3 |
| 132.4 |
| 128.9 |
| 51.1 |
| 45.9 |
| 42.9 |
| 40.7 |
| 38.3 |
| 37.0 |
| 37.9 |
| 37.7 |
| 38.0 |
| 249.1 |
| 234.6 |
| 214.2 |
| 197.2 |
| 186.4 |
| 174.7 |
| 165.0 |
| 159.9 |
| 149.3 |
| 144.3 |
| 137.3 |
| 132.4 |
| 128.9 |
| 51.1 |
| 45.9 |
| 42.9 |
| 40.7 |
| 38.3 |
| 37.0 |
| 37.9 |
| 37.7 |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.1 |
| 206.3 |
| 187.4 |
| 175.2 |
| 162.1 |
| 150.9 |
| 142.2 |
| 140.2 |
| 135.0 |
| 130.2 |
| 124.5 |
| 123.8 |
| 119.8 |
| 42.0 |
| 36.5 |
| 34.8 |
| 31.9 |
| 28.8 |
| 27.3 |
| 28.5 |
| 28.5 |
| 28.6 |
| 249.1 |
| 234.6 |
| 214.2 |
| 197.2 |
| 186.4 |
| 174.7 |
| 165.0 |
| 159.9 |
| 149.3 |
| 144.3 |
| 137.3 |
| 132.4 |
| 128.9 |
| 51.1 |
| 45.9 |
| 42.9 |
| 40.7 |
| 38.3 |
| 37.0 |
| 37.9 |
| 37.7 |
| 38.0 |
| 259.6 |
| 247.1 |
| 232.6 |
| 212.1 |
| 195.2 |
| 184.3 |
| 172.6 |
| 162.9 |
| 157.8 |
| 147.3 |
| 142.3 |
| 135.3 |
| 130.4 |
| 126.8 |
| 49.0 |
| 43.9 |
| 40.9 |
| 38.6 |
| 36.1 |
| 34.7 |
| 35.6 |
| 35.3 |
| 35.5 |