| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 303.7 | 416.4 | 364.0 | 321.2 | 428.1 | 812.7 | 390.6 | 337.0 | 221.5 | 36.4 | 2.5 | 4.6 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.4 | 0.5 | 1.4 | 0.0 | 0.0 | 0.0 | - |
| Short Term Investments | - | - | - | 0.0 | 0.0 | 50.0 | - | 24.9 | - | - | - | - |
| Cash And Short Term Investments | 303.7 | 416.4 | 364.0 | 321.2 | 428.1 | 862.7 | 390.6 | 361.9 | 221.5 | 36.4 | 2.5 | 4.6 |
| Receivables | ||||||||||||
| Accounts Receivable | 33.1 | 36.7 | 51.1 | 72.0 | 86.3 | 43.1 | 41.7 | 27.3 | 28.1 | 18.7 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 15.5 | 13.1 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 321.1 | 321.0 | 324.9 | 298.4 | 226.5 | 204.3 | 171.6 | 107.3 | 77.7 | 41.7 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 34.0 | 18.3 | 29.5 | 30.4 | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 497.7 | 496.8 | 496.0 | 495.3 | 494.6 | 712.3 | 231.9 | 245.0 | 258.3 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 24.2 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 497.7 | 496.8 | 496.0 | 495.3 | 494.6 | 712.3 | 245.7 | 258.7 | 272.1 | 0.0 | - | - |
| Net debt | 194.0 | 80.4 | ||||||||||
| (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 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 244.6 | 303.7 | 340.7 | 362.5 | 386.6 | 416.4 | 395.2 | 384.9 | 363.3 | 364.0 | 366.8 | 370.6 | 315.0 | 321.2 | 328.8 | |||||||||||||||||||||||
| 21.5 |
| 24.0 |
| 24.7 |
| 17.7 |
| 21.8 |
| 16.2 |
| 10.9 |
| 6.5 |
| - |
| - |
| Other Current Assets | 29.6 | 42.0 | 72.1 | 64.3 | 70.5 | 72.0 | 67.8 | 84.9 | 12.8 | 8.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 366.4 | 495.1 | 487.2 | 484.2 | 585.0 | 977.8 | 500.0 | 474.1 | 262.4 | 63.8 | - | - |
| 222.0 |
| 241.4 |
| 215.4 |
| 145.9 |
| 108.2 |
| 95.4 |
| 68.2 |
| 36.5 |
| 24.4 |
| 18.1 |
| - |
| - |
| Property,Plant & Equipment Net | 99.1 | 79.6 | 109.5 | 152.6 | 118.3 | 108.8 | 103.4 | 70.9 | 53.3 | 23.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 890.1 | 883.4 | 886.0 | 882.9 | 916.0 | 891.8 | 884.0 | 894.7 | 770.2 | 171.0 | 150.6 | - |
| Intangible Assets | 167.1 | 167.7 | 170.8 | 178.1 | 193.8 | 209.7 | 251.7 | 304.3 | 328.6 | 10.8 | - | - |
| Operating Lease Right Of Use Assets | 25.3 | 30.4 | 46.0 | 56.3 | 69.9 | 87.6 | 101.2 | 0.0 | - | - | - | - |
| Deferred Tax Assets | 126.2 | 169.1 | 148.2 | 138.4 | 122.7 | 85.7 | 72.6 | 40.8 | 50.7 | - | - | - |
| Other Non-Current Assets | 31.4 | 35.9 | 54.5 | 61.5 | 76.2 | 94.3 | 182.6 | 23.2 | 2.1 | 11.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,680.4 | 1,830.7 | 1,856.2 | 1,907.8 | 2,012.1 | 2,368.2 | 1,921.6 | 1,808.0 | 1,467.3 | 295.5 | - | - |
| - |
| - |
| - |
| 0.0 |
| 13.8 |
| 13.8 |
| 13.8 |
| 0.0 |
| - |
| - |
| Deferred Revenue Current | 22.1 | 42.0 | 49.9 | 50.1 | 53.2 | 54.7 | 58.2 | 61.4 | 62.4 | 18.8 | - | - |
| Operating Lease Liabilities Current | 13.5 | 12.8 | 17.8 | 16.3 | 17.1 | 15.7 | 13.2 | - | - | - | - | - |
| Accrued Expenses | 166.3 | 171.4 | 179.3 | 182.8 | 185.7 | 148.2 | 117.0 | 106.0 | 75.2 | 34.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 222.4 | 231.7 | 258.7 | 281.8 | 278.4 | 233.7 | 215.0 | 201.2 | 171.0 | 67.6 | - | - |
| 35.5 |
| 51.6 |
| 72.7 |
| 88.4 |
| 103.6 |
| 119.4 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.5 | - | - | - | - |
| Deferred Tax Liabilities | 1.5 | 1.5 | 2.7 | 2.9 | 1.9 | 1.3 | 3.4 | 3.8 | 5.6 | 2.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 31.4 | 37.9 | 54.3 | 75.5 | 91.7 | 111.7 | 121.1 | 16.8 | 5.9 | 2.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 753.0 | 767.9 | 811.7 | 856.4 | 866.5 | 1,085.3 | 598.1 | 486.0 | 464.2 | 132.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (150.9) | (195.0) | (231.0) | (190.1) | (61.6) | 9.7 | 16.0 | (18.8) | (121.8) | 0.0 | - | - |
| Accumulated Other Comprehensive Income | 5.9 | (2.5) | 1.2 | (1.2) | 3.3 | 4.6 | (1.4) | (1.9) | 2.2 | (1.7) | - | - |
| Treasury Stock | 355.9 | 205.9 | 177.3 | 166.2 | 158.0 | 122.1 | 57.9 | 0.0 | - | - | - | - |
| Minority Interest | - | 0.0 | 3.7 | 3.0 | 10.9 | 10.6 | 9.3 | 9.0 | 9.7 | 9.5 | - | - |
| Total Stockholders Equity | 927.4 | 1,062.8 | 1,040.8 | 1,048.4 | 1,134.6 | 1,272.3 | 1,314.3 | 1,312.9 | 993.3 | 153.1 | 127.3 | 144.3 |
| Total Equity | 927.4 | 1,062.8 | 1,044.5 | 1,051.4 | 1,145.5 | 1,282.9 | 1,323.6 | 1,322.0 | 1,003.1 | 162.6 | 127.3 | 144.3 |
| 132.0 |
| 174.1 |
| 66.4 |
| (150.4) |
| (144.9) |
| (103.2) |
| 50.5 |
| (36.4) |
| - |
| - |
| Working Capital | 143.9 | 263.4 | 228.6 | 202.4 | 306.6 | 744.1 | 285.0 | 272.9 | 91.3 | (3.8) | - | - |
| Book Value | 927.4 | 1,062.8 | 1,040.8 | 1,048.4 | 1,134.6 | 1,272.3 | 1,314.3 | 1,312.9 | 993.3 | 153.1 | 127.3 | 144.3 |
| Tangible Book Value | (129.8) | 11.7 | (16.1) | (12.7) | 24.8 | 170.8 | 178.6 | 113.9 | (105.5) | (28.7) | (23.4) | - |
| 361.0 |
| 391.3 |
| 428.1 |
| 476.6 |
| 584.3 |
| 777.0 |
| 812.7 |
| 855.0 |
| 421.0 |
| 384.2 |
| 390.6 |
| 402.9 |
| 380.6 |
| 345.4 |
| 337.0 |
| 279.5 |
| 255.6 |
| 228.7 |
| 221.5 |
| 59.5 |
| 36.4 |
| 2.5 |
| 4.6 |
| Restricted Cash | - | - | 0.0 | 0.0 | - | 0.0 | 0.1 | 15.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 1.4 | 1.4 | 1.4 | 1.4 | 0.0 | - | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 12.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 50.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 244.6 | 303.7 | 340.7 | 362.5 | 386.6 | 416.4 | 395.2 | 384.9 | 363.3 | 364.0 | 366.8 | 370.6 | 327.5 | 321.2 | 328.8 | 361.0 | 391.3 | 428.1 | 476.6 | 584.3 | 777.0 | 862.7 | 855.0 | 421.0 | 384.2 | 390.6 | 402.9 | 380.6 | 345.4 | 337.0 | 279.5 | 255.6 | 228.7 | 221.5 | 59.5 | 36.4 | 2.5 | 4.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 37.4 | 33.1 | 38.4 | 44.8 | 40.5 | 36.7 | 52.4 | 66.3 | 60.8 | 51.1 | 77.3 | 78.5 | 92.3 | 93.9 | 102.9 | 119.8 | 100.0 | 84.4 | 98.5 | 62.1 | 56.9 | 43.1 | 51.7 | 49.8 | 44.2 | 41.7 | 44.0 | 56.8 | 52.3 | 27.3 | 44.4 | 43.4 | 35.9 | 28.1 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Current Assets | 31.4 | 29.6 | 28.3 | 35.9 | 38.2 | 42.0 | 51.9 | 64.9 | 57.7 | 72.1 | 71.7 | 62.3 | 66.6 | 69.2 | 80.7 | 81.9 | 67.6 | |||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Current Assets | 313.3 | 366.4 | 407.4 | 443.2 | 465.2 | 495.1 | 499.5 | 516.1 | 481.8 | 487.2 | 515.8 | 511.3 | 486.3 | 484.2 | 512.4 | 562.6 | ||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 220.2 | 222.0 | 237.5 | 235.6 | 241.7 | 241.4 | 253.4 | 244.8 | 229.3 | 215.4 | 194.5 | 178.7 | 162.6 | 146.6 | 139.2 | 128.1 | 119.0 | |||||||||||||||||||||
| Property,Plant & Equipment Net | 101.4 | 99.1 | 93.1 | 87.4 | 83.9 | 79.6 | 85.6 | 89.7 | 99.9 | 109.5 | 121.2 | 129.7 | 139.1 | 153.9 | 167.3 | 156.2 | ||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Goodwill | 889.2 | 890.1 | 889.7 | 889.9 | 885.6 | 883.4 | 888.1 | 885.0 | 885.2 | 886.0 | 883.5 | 885.9 | 883.7 | 882.9 | 903.1 | 910.0 | 913.4 | 916.0 | ||||||||||||||||||||
| Intangible Assets | 167.0 | 167.1 | 168.9 | 168.9 | 168.1 | 167.7 | 171.2 | 170.6 | 170.6 | 170.8 | 170.3 | 173.4 | 175.6 | 178.1 | 180.0 | 185.2 | 189.8 | |||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Tax Assets | 125.3 | 126.2 | 157.3 | 166.9 | 169.6 | 169.1 | 172.0 | 147.1 | 147.3 | 148.2 | 158.5 | 148.9 | 144.3 | 145.5 | 136.7 | 135.3 | 131.2 | |||||||||||||||||||||
| Other Non-Current Assets | 29.1 | 31.4 | 31.1 | 32.4 | 33.2 | 35.9 | 39.6 | 44.0 | 50.2 | 54.5 | 56.5 | 53.1 | 59.9 | 63.2 | 68.6 | 68.3 | 73.4 | |||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Assets | 1,625.3 | 1,680.4 | 1,747.4 | 1,788.8 | 1,805.5 | 1,830.7 | 1,856.0 | 1,852.5 | 1,835.0 | 1,856.2 | 1,905.8 | 1,902.2 | 1,888.9 | 1,907.8 | 1,968.2 | 2,017.5 | ||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 35.1 | 34.0 | 38.9 | 39.8 | 28.7 | 18.3 | 33.1 | 20.9 | 30.5 | 29.5 | 52.8 | 36.9 | - | 30.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Deferred Revenue Current | 21.0 | 22.1 | 29.9 | 33.0 | 35.3 | 42.0 | 50.2 | 51.3 | 50.1 | 49.9 | 55.2 | 54.0 | 50.2 | 50.1 | 55.2 | 56.9 | 55.3 | |||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accrued Expenses | 153.1 | 166.3 | 146.4 | 175.1 | 152.0 | 171.4 | 160.3 | 188.6 | 161.6 | 179.3 | 195.8 | 212.5 | 188.9 | 200.0 | 194.5 | 239.0 | 194.5 | |||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Current Liabilities | 209.2 | 222.4 | 215.2 | 247.9 | 216.1 | 231.7 | 243.6 | 260.8 | 242.2 | 258.7 | 303.7 | 303.4 | 270.1 | 281.8 | 300.1 | |||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 471.4 | 497.7 | 497.5 | 497.2 | 497.0 | 496.8 | 496.6 | 496.4 | 496.2 | 496.0 | 495.9 | 495.7 | 495.5 | 495.3 | 495.1 | 494.9 | 494.7 | 494.6 | 494.4 | 494.2 | 706.0 | 712.3 | 715.4 | 225.3 | 228.6 | 231.9 | 235.2 | 238.4 | 241.7 | 245.0 | 248.5 | 251.7 | 255.0 | 258.3 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Non-Current | 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 | |||||||||||||||||||||
| Deferred Tax Liabilities | 1.5 | 1.5 | 1.0 | 1.6 | 1.5 | 1.5 | 2.0 | 3.3 | 3.0 | 2.7 | 2.9 | 3.0 | 2.9 | 2.9 | 1.7 | 2.2 | 2.3 | |||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Current Liabilities | 28.5 | 31.4 | 39.6 | 39.8 | 41.9 | 37.9 | 44.2 | 47.8 | 50.4 | 54.3 | 58.0 | 58.3 | 72.0 | 76.4 | 82.9 | 82.9 | ||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Liabilities | 710.5 | 753.0 | 753.3 | 786.6 | 756.5 | 767.9 | 786.5 | 808.3 | 791.9 | 811.7 | 860.5 | 860.3 | 840.6 | 856.4 | 879.7 | 917.6 | ||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Retained Earnings | (159.9) | (150.9) | (158.1) | (169.0) | (179.9) | (195.0) | (193.7) | (228.9) | (232.7) | (231.0) | (225.5) | (220.1) | (205.4) | (190.1) | (136.7) | (119.3) | (95.0) | |||||||||||||||||||||
| Accumulated Other Comprehensive Income | 5.8 | 5.9 | 5.8 | 6.4 | 0.4 | (2.5) | 3.3 | 0.3 | 0.4 | 1.2 | (0.9) | 1.1 | (0.7) | (1.2) | (5.2) | (0.4) | ||||||||||||||||||||||
| Treasury Stock | 355.9 | 355.9 | 310.0 | 284.6 | 216.6 | 205.9 | 203.1 | 195.5 | 184.0 | 177.3 | 169.6 | 169.6 | 166.2 | 166.2 | 166.2 | 166.2 | 166.2 | 158.0 | ||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | 0.0 | 4.3 | 4.0 | 3.7 | 3.6 | 3.6 | 3.4 | 3.0 | 2.9 | 11.0 | 11.1 | 10.9 | ||||||||||||||||||||
| Total Stockholders Equity | 914.7 | 927.4 | 994.1 | 1,002.2 | 1,049.0 | 1,062.8 | 1,069.5 | 1,039.8 | 1,039.0 | 1,040.8 | 1,041.7 | 1,038.2 | 1,045.0 | 1,048.4 | 1,085.6 | 1,088.9 | ||||||||||||||||||||||
| Total Equity | 914.7 | 927.4 | 994.1 | 1,002.2 | 1,049.0 | 1,062.8 | 1,069.5 | 1,044.1 | 1,043.0 | 1,044.5 | 1,045.3 | 1,041.9 | 1,048.3 | 1,051.4 | 1,088.5 | 1,099.9 | 1,114.4 | 1,145.5 | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| Total Debt | 471.4 | 497.7 | 497.5 | 497.2 | 497.0 | 496.8 | 496.6 | 496.4 | 496.2 | 496.0 | 495.9 | 495.7 | 495.5 | 495.3 | 495.1 | 494.9 | 494.7 | 494.6 | 494.4 | 494.2 | 706.0 | 712.3 | 729.2 | 239.1 | 242.4 | 245.7 | 249.0 | 252.1 | 255.4 | 258.7 | 262.2 | 265.5 | 268.8 | 272.1 | - | - | - | - |
| Net debt | 226.8 | 194.0 | 156.8 | 134.8 | 110.5 | 80.4 | 101.4 | 111.5 | 132.9 | 132.0 | 129.0 | 125.1 | 168.0 | 174.1 | 166.3 | 134.0 | 103.4 | 66.4 | ||||||||||||||||||||
| Working Capital | 104.1 | 143.9 | 192.1 | 195.3 | 249.2 | 263.4 | 255.9 | 255.3 | 239.6 | 228.6 | 212.1 | 207.9 | 216.2 | 202.4 | 212.4 | 225.0 | 252.7 | 306.6 | ||||||||||||||||||||
| Book Value | 914.7 | 927.4 | 994.1 | 1,002.2 | 1,049.0 | 1,062.8 | 1,069.5 | 1,039.8 | 1,039.0 | 1,040.8 | 1,041.7 | 1,038.2 | 1,045.0 | 1,048.4 | 1,085.6 | 1,088.9 | 1,103.4 | 1,134.6 | ||||||||||||||||||||
| Tangible Book Value | (141.5) | (129.8) | (64.4) | (56.6) | (4.6) | 11.7 | 10.2 | (15.8) | (16.8) | (16.1) | (12.0) | (21.0) | (14.4) | (12.7) | 2.5 | (6.2) | 0.2 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.5 |
| 75.8 |
| 67.8 |
| 74.0 |
| 72.0 |
| 69.5 |
| 63.6 |
| 65.7 |
| 67.8 |
| 62.5 |
| 63.5 |
| 81.9 |
| 84.9 |
| 61.9 |
| 55.0 |
| 54.8 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 559.0 |
| 583.1 |
| 651.0 |
| 714.1 |
| 908.0 |
| 977.8 |
| 1,026.3 |
| 534.3 |
| 494.1 |
| 500.0 |
| 509.5 |
| 500.9 |
| 479.6 |
| 474.1 |
| 420.6 |
| 354.0 |
| 319.4 |
| 262.4 |
| - |
| - |
| - |
| - |
| 108.2 |
| 97.0 |
| 87.3 |
| 80.1 |
| 95.4 |
| 93.8 |
| 84.0 |
| 73.5 |
| 68.2 |
| 57.5 |
| 49.1 |
| 41.4 |
| 36.5 |
| 34.7 |
| 29.9 |
| 27.9 |
| 24.4 |
| - |
| - |
| - |
| - |
| 138.0 |
| 118.3 |
| 116.8 |
| 111.1 |
| 111.4 |
| 108.8 |
| 104.3 |
| 104.3 |
| 103.8 |
| 103.4 |
| 102.0 |
| 99.9 |
| 79.6 |
| 70.9 |
| 58.8 |
| 53.4 |
| 47.0 |
| 53.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 917.1 |
| 892.6 |
| 891.3 |
| 891.8 |
| 884.7 |
| 882.4 |
| 879.1 |
| 884.0 |
| 882.1 |
| 914.5 |
| 915.9 |
| 894.7 |
| 769.1 |
| 769.0 |
| 773.8 |
| 770.2 |
| - |
| - |
| 150.6 |
| - |
| 193.8 |
| 198.0 |
| 201.2 |
| 204.6 |
| 209.7 |
| 212.9 |
| 225.4 |
| 237.7 |
| 251.7 |
| 264.3 |
| 276.2 |
| 290.2 |
| 304.3 |
| 280.6 |
| 296.2 |
| 313.2 |
| 328.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.3 |
| 104.0 |
| 91.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.9 |
| 72.6 |
| 75.9 |
| 52.8 |
| 54.9 |
| 40.8 |
| 42.5 |
| 47.7 |
| - |
| 50.7 |
| - |
| - |
| - |
| - |
| 76.2 |
| 192.1 |
| 187.8 |
| 186.3 |
| 180.0 |
| 186.4 |
| 179.0 |
| 107.1 |
| 182.6 |
| 8.9 |
| 8.7 |
| 8.4 |
| 23.2 |
| 7.4 |
| 8.0 |
| 8.1 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,004.8 |
| 2,010.1 |
| 2,075.0 |
| 2,106.7 |
| 2,301.6 |
| 2,368.2 |
| 2,414.6 |
| 1,925.4 |
| 1,902.7 |
| 1,921.6 |
| 1,944.0 |
| 1,957.0 |
| 1,920.2 |
| 1,808.0 |
| 1,579.1 |
| 1,528.3 |
| 1,507.6 |
| 1,467.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| - |
| - |
| - |
| - |
| 53.8 |
| 60.0 |
| 60.1 |
| 57.7 |
| 54.7 |
| 58.2 |
| 58.1 |
| 57.9 |
| 58.2 |
| 64.8 |
| 65.3 |
| 62.9 |
| 61.4 |
| 66.7 |
| 69.4 |
| 67.0 |
| 62.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 12.8 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.8 |
| 203.8 |
| 178.6 |
| 154.4 |
| 148.2 |
| 153.6 |
| 138.8 |
| 134.4 |
| 117.0 |
| 127.2 |
| 112.9 |
| 120.5 |
| 106.0 |
| 81.5 |
| 66.4 |
| 70.5 |
| 75.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.6 |
| 306.3 |
| 276.5 |
| 303.3 |
| 291.9 |
| 247.3 |
| 233.7 |
| 268.5 |
| 255.3 |
| 240.0 |
| 215.0 |
| 231.2 |
| 226.1 |
| 219.0 |
| 201.2 |
| 180.6 |
| 172.0 |
| 169.0 |
| 171.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.7 |
| 120.0 |
| 99.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.7 |
| 1.0 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.6 |
| 1.7 |
| 1.3 |
| 1.3 |
| 2.1 |
| 1.9 |
| 3.4 |
| 3.4 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.8 |
| 3.6 |
| 4.4 |
| 5.3 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.1 |
| 91.7 |
| 102.4 |
| 105.0 |
| 108.4 |
| 111.7 |
| 119.1 |
| 115.9 |
| 115.8 |
| 121.1 |
| 119.8 |
| 121.1 |
| 100.9 |
| 16.8 |
| 11.6 |
| 9.2 |
| 6.9 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 890.4 |
| 864.6 |
| 906.2 |
| 897.3 |
| 1,067.6 |
| 1,085.3 |
| 1,130.8 |
| 623.5 |
| 611.7 |
| 598.1 |
| 611.5 |
| 612.5 |
| 588.3 |
| 486.0 |
| 467.3 |
| 460.8 |
| 461.3 |
| 464.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (61.6) |
| (35.6) |
| (18.6) |
| 11.7 |
| 9.7 |
| 24.2 |
| 19.7 |
| 7.1 |
| 16.0 |
| 16.1 |
| (1.9) |
| (8.8) |
| (18.8) |
| (55.5) |
| (82.1) |
| (105.0) |
| (121.8) |
| - |
| - |
| - |
| - |
| 2.5 |
| 3.3 |
| 4.9 |
| 6.0 |
| 4.6 |
| 4.6 |
| (1.0) |
| (2.7) |
| (8.0) |
| (1.4) |
| (4.2) |
| (1.5) |
| (0.2) |
| (1.9) |
| 1.3 |
| 1.1 |
| 6.2 |
| 2.2 |
| - |
| - |
| - |
| - |
| 157.5 |
| 127.7 |
| 127.0 |
| 122.1 |
| 112.8 |
| 112.8 |
| 96.9 |
| 57.9 |
| 34.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| 11.1 |
| 10.8 |
| 10.6 |
| 9.8 |
| 9.6 |
| 9.3 |
| 9.3 |
| 9.2 |
| 9.1 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.1 |
| 9.6 |
| 9.7 |
| - |
| - |
| - |
| - |
| 1,103.4 |
| 1,134.6 |
| 1,157.9 |
| 1,198.4 |
| 1,223.1 |
| 1,272.3 |
| 1,273.9 |
| 1,292.3 |
| 1,281.8 |
| 1,314.3 |
| 1,323.3 |
| 1,335.4 |
| 1,322.9 |
| 1,312.9 |
| 1,102.8 |
| 1,058.4 |
| 1,036.7 |
| 993.3 |
| - |
| - |
| 127.3 |
| 144.3 |
| 1,168.8 |
| 1,209.4 |
| 1,233.9 |
| 1,282.9 |
| 1,283.8 |
| 1,301.9 |
| 1,291.0 |
| 1,323.6 |
| 1,332.5 |
| 1,344.5 |
| 1,331.9 |
| 1,322.0 |
| 1,111.8 |
| 1,067.5 |
| 1,046.3 |
| 1,003.1 |
| - |
| - |
| 127.3 |
| 144.3 |
| 17.7 |
| (90.1) |
| (71.1) |
| (150.4) |
| (125.9) |
| (181.9) |
| (141.8) |
| (144.9) |
| (153.9) |
| (128.5) |
| (89.9) |
| (78.3) |
| (17.3) |
| 9.9 |
| 40.0 |
| 50.5 |
| - |
| - |
| - |
| - |
| 347.7 |
| 422.2 |
| 660.7 |
| 744.1 |
| 757.8 |
| 279.1 |
| 254.1 |
| 285.0 |
| 278.3 |
| 274.7 |
| 260.6 |
| 272.9 |
| 240.0 |
| 182.0 |
| 150.4 |
| 91.3 |
| - |
| - |
| - |
| - |
| 1,157.9 |
| 1,198.4 |
| 1,223.1 |
| 1,272.3 |
| 1,273.9 |
| 1,292.3 |
| 1,281.8 |
| 1,314.3 |
| 1,323.3 |
| 1,335.4 |
| 1,322.9 |
| 1,312.9 |
| 1,102.8 |
| 1,058.4 |
| 1,036.7 |
| 993.3 |
| - |
| - |
| 127.3 |
| 144.3 |
| 24.8 |
| 42.8 |
| 104.6 |
| 127.2 |
| 170.8 |
| 176.3 |
| 184.5 |
| 164.9 |
| 178.6 |
| 176.8 |
| 144.7 |
| 116.8 |
| 113.9 |
| 53.0 |
| (6.8) |
| (50.3) |
| (105.5) |
| - |
| - |
| (23.4) |
| - |