| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 107.0 | 42.5 | 49.5 | 70.8 | 57.8 | 140.3 | 15.8 | 74.1 | 16.1 | 10.7 | 12.1 | 5.4 | 11.3 | 3.9 |
| Restricted Cash | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 29.8 | 15.5 | 10.2 | 0.0 | - | - |
| Cash And Short Term Investments | 107.0 | 42.5 | 49.5 | 70.8 | 57.8 | 140.3 | 15.8 | 74.1 | 45.9 | 26.2 | 22.3 | 5.4 | 11.3 | 3.9 |
| Receivables | ||||||||||||||
| Accounts Receivable | 36.9 | 24.3 | 20.7 | 16.5 | 12.6 | 10.1 | 7.6 | 5.5 | 3.4 | 2.5 | 2.0 | 1.2 | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 43.4 | 41.0 | 43.4 | 39.2 | 41.2 | 37.5 | 26.4 | 15.9 | 13.4 | 12.1 | 9.3 | 4.6 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 4.1 | 2.4 | 1.1 | 2.5 | 1.7 | 1.0 | 1.9 | 1.5 | 0.6 | 0.9 | 2.4 | 2.1 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 47.4 | 48.6 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | 0.0 | 48.6 | 49.8 | 0.0 | - | - | - | - | - |
| Net debt | ||||||||||||||
| (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 | 147.4 | 107.0 | 76.1 | 73.5 | 56.9 | 42.5 | 62.4 | 59.6 | 59.2 | 49.5 | 59.9 | 24.7 | 103.9 | 70.8 | 67.2 | |||||||||||||||||||||||||
| 65.2 |
| 32.8 |
| 39.9 |
| 24.9 |
| 23.6 |
| 20.8 |
| 15.5 |
| 11.8 |
| 4.5 |
| 3.5 |
| 3.2 |
| 1.2 |
| - |
| - |
| Other Current Assets | 3.4 | 2.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 353.3 | 335.4 | 272.4 | 201.5 | 158.6 | 199.4 | 61.8 | 108.0 | 53.8 | 32.2 | 27.5 | 7.8 | - | - |
| Accumulated Depreciation | 20.2 | 16.5 | 15.1 | 13.1 | 10.8 | 11.1 | 11.6 | 9.0 | 6.7 | 5.1 | 3.2 | 2.0 | - | - |
| Property,Plant & Equipment Net | 23.2 | 24.5 | 28.4 | 26.1 | 30.5 | 26.4 | 14.7 | 6.9 | 6.7 | 7.1 | 6.1 | 2.6 | - | - |
| Long Term Investments | 77.0 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 96.4 | 96.4 | 56.1 | 56.1 | 56.1 | 56.1 | 58.4 | 15.5 | 6.7 | 6.7 | 6.7 | 5.0 | - | - |
| Intangible Assets | 38.8 | 49.1 | 2.4 | 4.8 | 11.7 | 16.4 | 21.4 | 5.9 | 1.7 | 3.1 | 4.5 | 3.6 | - | - |
| Operating Lease Right Of Use Assets | 15.9 | 17.5 | 19.3 | 23.5 | 41.7 | 30.6 | 27.8 | 0.0 | - | - | - | - | - | - |
| Deferred Tax Assets | 58.8 | 76.9 | 0.0 | - | 0.0 | 12.2 | 27.6 | 0.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 14.1 | 9.5 | 8.9 | 8.8 | 7.1 | 6.2 | 6.3 | 7.7 | 1.2 | 1.2 | 1.2 | 0.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 689.0 | 626.7 | 408.9 | 381.2 | 408.0 | 389.5 | 260.1 | 175.7 | 110.2 | 92.6 | 90.5 | 25.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.2 |
| 1.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | 0.9 | 2.5 | 2.3 | 4.6 | 3.4 | 7.1 | 7.6 | 5.0 | 3.8 | - | - |
| Operating Lease Liabilities Current | 4.9 | 4.3 | 3.6 | 3.4 | 1.9 | 1.8 | 2.8 | - | - | - | - | - | - | - |
| Accrued Expenses | 20.8 | 14.7 | 21.7 | 15.6 | 13.3 | 14.1 | 10.8 | 8.3 | 4.3 | 4.0 | 3.3 | 1.7 | - | - |
| Other Current Liabilities | 22.1 | 16.1 | 11.3 | 8.9 | 7.6 | 4.5 | 11.1 | 1.4 | 1.2 | 1.2 | 1.1 | 2.8 | - | - |
| Total Current Liabilities | 106.8 | 63.3 | 69.8 | 61.3 | 52.6 | 49.8 | 47.5 | 28.2 | 23.9 | 21.4 | 16.9 | 13.5 | - | - |
| 33.3 |
| 37.5 |
| 41.1 |
| 50.2 |
| 55.7 |
| 40.1 |
| 33.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Deferred Tax Liabilities | - | 0.0 | 0.7 | - | 1.7 | 13.6 | 0.0 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.3 | 6.6 | 0.0 | 4.1 | 2.3 | - | 0.0 | 7.1 | 1.3 | 1.5 | 0.9 | 0.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 146.4 | 107.4 | 111.6 | 115.7 | 110.6 | 103.6 | 128.2 | 83.9 | 25.2 | 22.9 | 17.8 | 13.7 | - | - |
| 284.1 |
| 254.8 |
| 237.0 |
| 209.7 |
| 171.9 |
| 161.2 |
| 161.5 |
| 157.9 |
| 152.5 |
| 146.7 |
| 141.5 |
| 1.5 |
| - |
| - |
| Retained Earnings | 431.0 | 290.0 | 86.0 | 83.3 | 151.4 | 150.4 | (8.0) | (44.3) | (67.2) | (77.0) | (68.7) | (53.0) | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.2 | 0.1 | (1.7) | (0.2) | 0.1 | 0.0 | (0.2) | (0.2) | (0.1) | (0.2) | 0.0 | - | - |
| Treasury Stock | 172.5 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 21.6 | 21.6 | 0.0 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 542.6 | 519.3 | 297.3 | 265.5 | 297.4 | 285.9 | 132.0 | 91.8 | 85.1 | 69.7 | 72.7 | (51.5) | (44.0) | (37.0) |
| Total Equity | 542.6 | 519.3 | 297.3 | 265.5 | 297.4 | 285.9 | 132.0 | 91.8 | 85.1 | 69.7 | 72.7 | (51.5) | (44.0) | (37.0) |
| - |
| - |
| - |
| - |
| - |
| (140.3) |
| 32.8 |
| (24.3) |
| (45.9) |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 246.5 | 272.1 | 202.6 | 140.1 | 106.0 | 149.5 | 14.3 | 79.8 | 29.9 | 10.9 | 10.6 | (5.7) | - | - |
| Book Value | 542.6 | 519.3 | 297.3 | 265.5 | 297.4 | 285.9 | 132.0 | 91.8 | 85.1 | 69.7 | 72.7 | (51.5) | (44.0) | (37.0) |
| Tangible Book Value | 407.3 | 373.8 | 238.9 | 204.7 | 229.5 | 213.4 | 52.1 | 70.4 | 76.6 | 59.8 | 61.4 | (60.1) | - | - |
| 42.6 |
| 49.5 |
| 57.8 |
| 84.4 |
| 48.6 |
| 44.7 |
| 140.3 |
| 144.0 |
| 53.3 |
| 56.8 |
| - |
| 20.1 |
| 19.5 |
| 16.8 |
| - |
| 13.7 |
| 18.0 |
| 8.5 |
| 16.1 |
| 14.8 |
| 7.4 |
| 8.0 |
| 10.7 |
| 7.6 |
| 11.0 |
| Restricted Cash | 0.3 | - | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | - | - | - | - | - | 0.4 | 0.4 | 0.4 | - | 0.4 | 0.4 | 0.4 | - | 0.4 | 0.4 | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 37.3 | 29.8 | 28.4 | 24.7 | 19.4 | 15.5 | 10.0 | 11.2 |
| Cash And Short Term Investments | 147.4 | 107.0 | 76.1 | 73.5 | 56.9 | 42.5 | 62.4 | 59.6 | 59.2 | 49.5 | 59.9 | 24.7 | 103.9 | 70.8 | 67.2 | 42.6 | 49.5 | 57.8 | 84.4 | 48.6 | 44.7 | 140.3 | 144.0 | 53.3 | 56.8 | - | 20.1 | 19.5 | 16.8 | - | 13.7 | 18.0 | 45.8 | 45.9 | 43.2 | 32.1 | 27.3 | 26.2 | 17.6 | 22.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 44.0 | 36.9 | 34.3 | 32.5 | 27.5 | 24.3 | 25.6 | 25.7 | 26.2 | 20.7 | 20.4 | 20.0 | 17.4 | 16.5 | 14.9 | 16.2 | 16.2 | 12.6 | 12.2 | 15.0 | 12.5 | 10.1 | 9.4 | 12.7 | 9.6 | - | 8.0 | 8.2 | 8.0 | - | 5.5 | 5.6 | 4.5 | 3.4 | 3.4 | 4.2 | 3.8 | 2.5 | 2.7 | 3.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 59.3 | 65.2 | 68.3 | 37.0 | 33.7 | 32.8 | 38.2 | 41.8 | 37.0 | 39.9 | 28.0 | 25.5 | 25.5 | 24.9 | 22.7 | 22.2 | 25.5 | 23.6 | ||||||||||||||||||||||
| Other Current Assets | 1.5 | 3.4 | 2.6 | - | - | 2.7 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 254.9 | 353.3 | 302.8 | 197.1 | 272.0 | 335.4 | 395.1 | 348.8 | 306.7 | 272.4 | 239.9 | 209.5 | 211.9 | 201.5 | 176.8 | 156.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 22.4 | 23.2 | 22.9 | 22.6 | 23.4 | 24.5 | 25.5 | 26.7 | 27.7 | 28.4 | 27.1 | 26.6 | 25.8 | 26.1 | 27.6 | 28.3 | ||||||||||||||||||||||||
| Long Term Investments | 77.7 | 77.0 | 77.0 | 77.0 | - | 2.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 96.4 | 96.4 | 96.4 | 96.4 | 96.4 | 96.4 | 56.1 | 56.1 | 56.1 | 56.1 | 56.1 | 56.1 | 56.1 | 56.1 | 56.1 | 56.1 | 56.1 | 56.1 | ||||||||||||||||||||||
| Intangible Assets | 36.3 | 38.8 | 41.4 | 43.9 | 46.5 | 49.1 | - | - | - | - | 3.0 | 3.6 | 4.2 | 4.8 | 5.8 | 9.4 | 10.6 | 11.7 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 15.4 | 15.9 | 16.6 | 16.5 | 17.0 | 17.5 | 17.7 | 18.2 | 18.8 | 19.3 | 19.8 | 20.3 | 20.8 | 23.5 | 28.5 | 29.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 50.8 | 58.8 | 59.8 | 90.1 | 82.5 | 76.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 15.2 | 14.1 | 11.9 | 11.3 | 13.3 | 9.5 | 12.5 | 12.2 | 10.6 | 11.3 | 8.7 | 8.4 | 8.7 | 8.8 | 8.8 | 8.6 | 7.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 580.6 | 689.0 | 640.5 | 567.4 | 564.7 | 626.7 | 523.3 | 479.3 | 438.8 | 408.9 | 378.6 | 351.4 | 370.7 | 381.2 | 384.9 | 375.4 | 400.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3.7 | 4.1 | 4.1 | 3.3 | 4.9 | 2.4 | 0.5 | 1.3 | 1.5 | 1.1 | 1.4 | 1.5 | 0.7 | 2.5 | 1.5 | 1.3 | 4.8 | 1.7 | 2.5 | 2.4 | 2.3 | 1.0 | 3.6 | 3.4 | 2.5 | - | 1.5 | 1.6 | 1.6 | - | 1.1 | 1.8 | 1.1 | 0.6 | 1.2 | 0.4 | 0.7 | 0.9 | 0.6 | 1.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.1 | 1.0 | 0.9 | 1.1 | 3.1 | 3.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.0 | 4.9 | 4.7 | 4.5 | 4.4 | 4.3 | 3.1 | 3.9 | 3.8 | 3.6 | 3.1 | 3.1 | 3.1 | 3.4 | 3.8 | 3.5 | ||||||||||||||||||||||||
| Accrued Expenses | 21.4 | 20.8 | 19.2 | 18.1 | 15.7 | 14.7 | 14.9 | 16.4 | 13.5 | 21.7 | 20.0 | 18.6 | 18.0 | 15.6 | 16.2 | 15.8 | 14.5 | 13.3 | ||||||||||||||||||||||
| Other Current Liabilities | 22.0 | 22.1 | 24.8 | 20.4 | 16.2 | 16.1 | 14.7 | 13.7 | 11.8 | 11.3 | 10.7 | 9.7 | 14.0 | 8.9 | 10.6 | 7.7 | 5.9 | |||||||||||||||||||||||
| Total Current Liabilities | 72.4 | 106.8 | 100.4 | 67.6 | 58.6 | 63.3 | 63.7 | 63.3 | 56.1 | 69.8 | 74.1 | 74.7 | 79.8 | 61.3 | 57.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 47.7 | 48.0 | 48.3 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 32.0 | 33.3 | 34.5 | 35.2 | 36.3 | 37.5 | 38.4 | 39.4 | 40.5 | 41.1 | 41.1 | 39.6 | 45.3 | 50.2 | 53.3 | 54.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 6.0 | 6.3 | 6.6 | 9.0 | 7.7 | 6.6 | 8.4 | 5.1 | 3.0 | 0.7 | 0.7 | 11.1 | 5.0 | 4.1 | 2.0 | 1.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 110.3 | 146.4 | 141.6 | 111.8 | 102.6 | 107.4 | 110.5 | 107.9 | 99.6 | 111.6 | 115.9 | 125.4 | 130.1 | 115.7 | 113.0 | 110.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 295.1 | 284.1 | 280.4 | 270.8 | 262.2 | 254.8 | 250.8 | 243.0 | 240.4 | 237.0 | 232.7 | 223.0 | 219.1 | 209.7 | 197.2 | 185.5 | 178.9 | |||||||||||||||||||||||
| Retained Earnings | 473.4 | 431.0 | 391.1 | 357.4 | 321.4 | 290.0 | 187.3 | 154.3 | 124.6 | 86.0 | 55.7 | 29.3 | 48.2 | 83.3 | 103.0 | 107.1 | 137.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | 0.0 | (0.1) | (0.1) | (0.0) | 0.2 | 0.5 | (0.2) | (0.1) | 0.1 | (0.0) | (0.6) | (0.9) | (1.7) | (2.6) | |||||||||||||||||||||||||
| Treasury Stock | 298.3 | 172.5 | 172.5 | 172.5 | 121.5 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 470.2 | 542.6 | 498.9 | 455.6 | 462.1 | 519.3 | 412.8 | 371.4 | 339.2 | 297.3 | 262.7 | 226.0 | 240.6 | 265.5 | 271.9 | 265.0 | 288.7 | |||||||||||||||||||||||
| Total Equity | 470.2 | 542.6 | 498.9 | 455.6 | 462.1 | 519.3 | 412.8 | 371.4 | 339.2 | 297.3 | 262.7 | 226.0 | 240.6 | 265.5 | 271.9 | 265.0 | 288.7 | 297.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.8 | 1.5 | - | 48.9 | 49.2 | 49.5 | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 182.6 | 246.5 | 202.3 | 129.5 | 213.4 | 272.1 | 331.4 | 285.4 | 250.6 | 202.6 | 165.7 | 134.8 | 132.1 | 140.1 | 119.0 | 101.7 | 115.6 | 106.0 | ||||||||||||||||||||||
| Book Value | 470.2 | 542.6 | 498.9 | 455.6 | 462.1 | 519.3 | 412.8 | 371.4 | 339.2 | 297.3 | 262.7 | 226.0 | 240.6 | 265.5 | 271.9 | 265.0 | 288.7 | 297.4 | ||||||||||||||||||||||
| Tangible Book Value | 337.5 | 407.3 | 361.1 | 315.3 | 319.2 | 373.8 | 356.8 | 315.4 | 283.1 | 241.3 | 203.6 | 166.3 | 180.3 | 204.7 | 210.0 | 199.4 | 222.0 | |||||||||||||||||||||||
| 24.7 |
| 23.3 |
| 20.8 |
| 20.8 |
| 15.7 |
| 15.8 |
| 18.4 |
| 11.5 |
| 16.2 |
| 16.9 |
| 15.1 |
| 5.7 |
| 10.9 |
| 6.3 |
| 5.3 |
| 4.5 |
| 4.4 |
| 3.7 |
| 3.1 |
| 3.5 |
| 4.0 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.6 |
| 158.6 |
| 197.4 |
| 189.9 |
| 181.5 |
| 199.4 |
| 201.9 |
| 102.7 |
| 92.7 |
| - |
| 64.7 |
| 64.1 |
| 57.5 |
| - |
| 62.0 |
| 64.5 |
| 55.6 |
| 53.8 |
| 51.0 |
| 40.1 |
| 34.3 |
| 32.2 |
| 24.3 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.6 |
| 30.5 |
| 28.2 |
| 27.3 |
| 26.5 |
| 26.4 |
| 26.6 |
| 26.3 |
| 22.5 |
| - |
| 9.8 |
| 7.9 |
| 7.2 |
| - |
| 6.7 |
| 6.5 |
| 6.5 |
| 6.7 |
| 7.0 |
| 6.7 |
| 6.6 |
| 7.1 |
| 6.9 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.1 |
| 56.1 |
| 56.1 |
| 56.1 |
| 56.1 |
| 58.4 |
| 58.4 |
| - |
| 58.4 |
| 58.5 |
| 57.5 |
| - |
| 15.5 |
| 6.7 |
| 6.7 |
| 6.7 |
| 6.7 |
| 6.7 |
| 6.7 |
| 6.7 |
| 6.7 |
| 6.7 |
| 12.9 |
| 14.0 |
| 15.2 |
| 16.4 |
| 17.5 |
| 18.9 |
| 20.1 |
| - |
| 22.7 |
| 24.0 |
| 26.6 |
| - |
| 6.2 |
| 1.1 |
| 1.4 |
| 1.7 |
| 2.1 |
| 2.4 |
| 2.8 |
| 3.1 |
| 3.5 |
| 3.8 |
| 40.6 |
| 41.7 |
| 42.6 |
| 41.0 |
| 30.0 |
| 30.6 |
| 24.6 |
| 25.7 |
| 26.8 |
| 16.9 |
| 16.4 |
| 15.4 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 12.8 |
| 13.4 |
| 12.2 |
| 14.8 |
| 40.7 |
| 27.2 |
| - |
| 23.2 |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 7.4 |
| 7.2 |
| 6.6 |
| 6.2 |
| 6.0 |
| 6.4 |
| 6.4 |
| - |
| 6.3 |
| 6.2 |
| 7.0 |
| 3.1 |
| 6.8 |
| 4.1 |
| 3.8 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 408.0 |
| 407.4 |
| 399.1 |
| 378.7 |
| 389.5 |
| 386.3 |
| 320.4 |
| 293.4 |
| - |
| 233.8 |
| 226.1 |
| 200.6 |
| - |
| 136.2 |
| 124.0 |
| 114.1 |
| 110.2 |
| 105.7 |
| 99.6 |
| 92.9 |
| 92.6 |
| 89.0 |
| 89.8 |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.8 |
| 1.5 |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.7 |
| 3.2 |
| 3.1 |
| 2.3 |
| 2.5 |
| 5.1 |
| 5.7 |
| - |
| 4.2 |
| 3.9 |
| 4.0 |
| - |
| 3.2 |
| 3.8 |
| 5.7 |
| 7.1 |
| 7.5 |
| 8.0 |
| 8.7 |
| 7.6 |
| 6.6 |
| 6.1 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.6 |
| 1.8 |
| 1.8 |
| 2.0 |
| 2.7 |
| 2.8 |
| - |
| 5.0 |
| 4.4 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 11.4 |
| 10.2 |
| 14.1 |
| 13.5 |
| 13.3 |
| 11.4 |
| - |
| 9.2 |
| 9.4 |
| 9.5 |
| - |
| 7.7 |
| 5.8 |
| 4.9 |
| 4.3 |
| 5.9 |
| 5.0 |
| 4.5 |
| 4.0 |
| 4.3 |
| 3.8 |
| 7.6 |
| 4.9 |
| 4.2 |
| 4.8 |
| 4.5 |
| 4.6 |
| 5.1 |
| 5.6 |
| 4.9 |
| 13.1 |
| 12.1 |
| 11.1 |
| - |
| 1.3 |
| 1.8 |
| 1.1 |
| 1.2 |
| 1.1 |
| 1.5 |
| 1.4 |
| 1.2 |
| 1.4 |
| 1.6 |
| 54.7 |
| 54.0 |
| 52.6 |
| 49.2 |
| 48.8 |
| 43.0 |
| 49.8 |
| 56.2 |
| 47.3 |
| 38.6 |
| - |
| 42.3 |
| 41.8 |
| 38.2 |
| - |
| 20.8 |
| 21.9 |
| 20.4 |
| 23.9 |
| 23.8 |
| 23.0 |
| 20.9 |
| 21.4 |
| 17.8 |
| 18.8 |
| 55.0 |
| 55.7 |
| 56.6 |
| 53.9 |
| 39.6 |
| 40.1 |
| 32.8 |
| 33.4 |
| 34.1 |
| - |
| 18.4 |
| 18.1 |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 8.1 |
| 9.1 |
| 13.6 |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.3 |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 7.0 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.7 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.3 |
| 110.6 |
| 115.7 |
| 111.8 |
| 92.9 |
| 103.6 |
| 101.8 |
| 175.8 |
| 168.6 |
| - |
| 108.4 |
| 107.9 |
| 105.5 |
| - |
| 27.8 |
| 23.0 |
| 21.5 |
| 25.2 |
| 25.1 |
| 24.4 |
| 22.4 |
| 22.9 |
| 19.5 |
| 20.7 |
| 171.9 |
| 164.7 |
| 160.2 |
| 160.7 |
| 161.2 |
| 159.3 |
| 156.9 |
| 156.5 |
| - |
| 159.4 |
| 157.2 |
| 157.3 |
| - |
| 155.6 |
| 153.8 |
| 152.9 |
| 152.5 |
| 150.5 |
| 148.7 |
| 146.8 |
| 146.7 |
| 145.0 |
| 143.4 |
| 151.4 |
| 152.7 |
| 152.9 |
| 150.8 |
| 150.4 |
| 150.9 |
| 13.2 |
| (6.1) |
| - |
| (12.5) |
| (17.4) |
| (40.6) |
| (64.3) |
| (47.0) |
| (52.5) |
| (60.0) |
| (67.2) |
| (69.8) |
| (73.5) |
| (76.3) |
| (77.0) |
| (75.7) |
| (74.5) |
| (1.9) |
| (1.5) |
| (0.2) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| 0.0 |
| 0.0 |
| (0.0) |
| - |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.1 |
| 0.2 |
| 25.8 |
| 25.8 |
| 25.8 |
| 25.8 |
| 25.8 |
| 25.8 |
| 25.8 |
| - |
| 21.6 |
| 21.6 |
| 21.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 297.4 |
| 291.7 |
| 287.3 |
| 285.8 |
| 285.9 |
| 284.5 |
| 144.5 |
| 124.9 |
| - |
| 125.4 |
| 118.2 |
| 95.1 |
| - |
| 108.4 |
| 101.0 |
| 92.5 |
| 85.1 |
| 80.7 |
| 75.2 |
| 70.5 |
| 69.7 |
| 69.5 |
| 69.1 |
| 291.7 |
| 287.3 |
| 285.8 |
| 285.9 |
| 284.5 |
| 144.5 |
| 124.9 |
| - |
| 125.4 |
| 118.2 |
| 95.1 |
| - |
| 108.4 |
| 101.0 |
| 92.5 |
| 85.1 |
| 80.7 |
| 75.2 |
| 70.5 |
| 69.7 |
| 69.5 |
| 69.1 |
| - |
| - |
| - |
| (144.0) |
| (51.5) |
| (55.3) |
| - |
| 28.8 |
| 29.7 |
| 32.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.2 |
| 141.1 |
| 138.4 |
| 149.5 |
| 145.7 |
| 55.4 |
| 54.1 |
| - |
| 22.4 |
| 22.2 |
| 19.4 |
| - |
| 41.2 |
| 42.6 |
| 35.3 |
| 29.9 |
| 27.2 |
| 17.1 |
| 13.3 |
| 10.9 |
| 6.5 |
| 10.2 |
| 291.7 |
| 287.3 |
| 285.8 |
| 285.9 |
| 284.5 |
| 144.5 |
| 124.9 |
| - |
| 125.4 |
| 118.2 |
| 95.1 |
| - |
| 108.4 |
| 101.0 |
| 92.5 |
| 85.1 |
| 80.7 |
| 75.2 |
| 70.5 |
| 69.7 |
| 69.5 |
| 69.1 |
| 229.5 |
| 222.7 |
| 217.1 |
| 214.5 |
| 213.4 |
| 210.8 |
| 67.2 |
| 46.3 |
| - |
| 44.3 |
| 35.7 |
| 10.9 |
| - |
| 86.6 |
| 93.1 |
| 84.4 |
| 76.6 |
| 71.9 |
| 66.0 |
| 61.0 |
| 59.8 |
| 59.3 |
| 58.5 |