| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 68.0 | 64.9 | 21.5 | 96.1 | 72.4 | 91.0 | 181.1 | 78.8 | 75.4 | 74.6 | 107.0 | 107.3 | 34.4 | 32.9 | 10.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 68.0 | 64.9 | 21.5 | 96.1 | 72.4 | 91.0 | 181.1 | 78.8 | 75.4 | 74.6 | 107.0 | 107.3 | 34.4 | 32.9 | 10.8 |
| Receivables | |||||||||||||||
| Accounts Receivable | 71.8 | 57.7 | 22.0 | 7.7 | 0.5 | 0.0 | - | - | - | - | - | 2.6 | 6.4 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 123.1 | 91.2 | 49.5 | 28.3 | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 4.8 | 12.1 | 11.2 | 10.9 | 18.3 | 16.4 | 16.1 | 15.8 | 15.6 | 14.1 | 8.5 | 5.8 | 3.9 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 19.2 | 16.0 | 11.1 | 10.9 | 4.3 | 5.6 | 2.2 | 1.1 | 3.9 | 5.6 | 2.8 | 3.1 | 2.3 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 202.8 | 150.9 | 49.8 | 26.7 | 32.3 | 50.8 | 50.0 | 52.0 | - | - | - | - | - | - | - |
| 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 | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 202.8 | 150.9 | 49.8 | 26.7 | 32.3 | 50.8 | 50.0 | 52.0 | - | - | - | - | - | - | - |
| 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 | 31.2 | 68.0 | 42.7 | 90.0 | 30.8 | 64.9 | 47.4 | 41.9 | 36.1 | 21.5 | 33.8 | 30.1 | 92.5 | 96.1 | 61.6 | |||||||||||||||||||||||||
| 13.6 |
| 11.1 |
| 8.4 |
| 5.1 |
| 7.1 |
| 8.2 |
| 3.8 |
| 3.2 |
| 4.9 |
| 3.2 |
| 5.0 |
| 1.2 |
| 1.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 382.3 | 356.5 | 246.1 | 153.6 | 133.6 | 194.7 | 252.1 | 176.4 | 149.7 | 204.0 | 112.0 | 111.1 | 41.8 | - | - |
| - |
| Accumulated Depreciation | 2.7 | 10.6 | 10.2 | 9.7 | 15.9 | 14.5 | 12.6 | 10.2 | 7.6 | 5.1 | 3.8 | 3.6 | 3.3 | - | - |
| Property,Plant & Equipment Net | 2.2 | 1.5 | 1.0 | 1.2 | 2.4 | 1.9 | 3.4 | 5.6 | 8.0 | 9.0 | 4.7 | 2.1 | 0.5 | - | - |
| Long Term Investments | - | - | - | - | 0.0 | 2.1 | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.8 | 2.4 | 5.6 | 9.3 | 12.8 | 2.3 | 4.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 6.9 | 5.4 | 3.6 | 0.9 | 1.2 | 0.6 | 0.3 | 1.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 501.6 | 435.8 | 297.6 | 190.1 | 149.9 | 201.6 | 259.8 | 183.3 | 157.9 | 213.1 | 116.9 | 113.4 | 42.9 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1.2 | 10.7 | 7.2 | 4.2 | 0.0 | 4.2 | - | 1.0 | - | - | - | 16.0 | 13.8 | - | - |
| Operating Lease Liabilities Current | 1.5 | 1.6 | 4.4 | 3.9 | 3.5 | 2.1 | 2.6 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 19.1 | 14.9 | 12.6 | 7.5 | 5.4 | 5.7 | 4.5 | 12.9 | 10.7 | 10.4 | 1.3 | 1.6 | 0.9 | - | - |
| Other Current Liabilities | 7.3 | 6.5 | 4.9 | 0.9 | 0.5 | 0.3 | 0.7 | 0.4 | 0.8 | 0.7 | 0.4 | - | - | - | - |
| Total Current Liabilities | 88.6 | 77.8 | 50.4 | 65.6 | 52.8 | 28.4 | 22.2 | 17.7 | 17.9 | 19.2 | 7.7 | 21.5 | 17.1 | - | - |
| Operating Lease Liabilities Non-Current |
| 3.6 |
| 1.0 |
| 1.7 |
| 5.9 |
| 9.7 |
| 0.4 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 13.7 | 7.2 | 8.6 | 9.0 | 4.7 | 0.0 | - | - | - | - | - | 31.1 | 26.5 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | 0.8 | 0.3 | 0.1 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 0.6 | 0.7 | 0.8 | - | - | - | - | - |
| Total Liabilities | 334.7 | 262.5 | 130.8 | 91.7 | 67.3 | 75.5 | 73.1 | 67.5 | 18.6 | 20.0 | 8.0 | 52.7 | 50.2 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (946.9) | (885.3) | (846.2) | (780.1) | (712.9) | (554.8) | (460.5) | (365.5) | (278.2) | (213.9) | (101.5) | (71.9) | (68.7) | - | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.1 | 0.2 | (0.1) | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | (0.1) | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 166.9 | 173.3 | 166.8 | 98.3 | 82.6 | 126.1 | 186.7 | 115.8 | 139.3 | 193.2 | 108.9 | 60.7 | (63.5) | (57.4) | (48.3) |
| Total Equity | 166.9 | 173.3 | 166.8 | 98.3 | 82.6 | 126.1 | 186.7 | 115.8 | 139.3 | 193.2 | 108.9 | 60.7 | (63.5) | (57.4) | (48.3) |
| 134.8 |
| 85.9 |
| 28.4 |
| (69.4) |
| (40.2) |
| (40.2) |
| (131.1) |
| (26.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 293.7 | 278.6 | 195.7 | 88.0 | 80.8 | 166.3 | 229.8 | 158.6 | 131.8 | 184.8 | 104.3 | 89.5 | 24.7 | - | - |
| Book Value | 166.9 | 173.3 | 166.8 | 98.3 | 82.6 | 126.1 | 186.7 | 115.8 | 139.3 | 193.2 | 108.9 | 60.7 | (63.5) | (57.4) | (48.3) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 53.4 |
| 47.1 |
| 72.4 |
| 75.3 |
| 86.7 |
| 84.1 |
| 91.0 |
| 91.0 |
| 100.5 |
| 105.9 |
| 181.1 |
| 92.7 |
| 89.6 |
| 92.0 |
| 78.8 |
| 75.0 |
| 91.8 |
| 67.7 |
| 75.4 |
| 59.5 |
| 63.6 |
| 71.2 |
| 74.6 |
| 160.4 |
| 146.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 31.2 | 68.0 | 42.7 | 90.0 | 30.8 | 64.9 | 47.4 | 41.9 | 36.1 | 21.5 | 33.8 | 30.1 | 92.5 | 96.1 | 61.6 | 53.4 | 47.1 | 72.4 | 75.3 | 86.7 | 84.1 | 91.0 | 91.0 | 100.5 | 105.9 | 181.1 | 92.7 | 89.6 | 92.0 | 78.8 | 75.0 | 91.8 | 67.7 | 75.4 | 59.5 | 63.6 | 71.2 | 74.6 | 160.4 | 146.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 82.8 | 71.8 | 76.6 | 62.6 | 46.5 | 57.7 | 53.2 | 37.2 | 28.2 | 22.0 | 43.3 | 9.1 | 12.1 | 7.7 | 5.2 | 5.6 | 4.4 | 0.5 | 0.3 | - | 5.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 128.0 | 123.1 | 129.4 | 123.3 | 105.9 | 91.2 | 85.2 | 83.4 | 78.9 | 49.5 | 47.5 | 47.9 | 44.9 | 28.3 | 9.8 | 4.5 | 3.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 23.6 | 13.6 | 15.4 | 15.5 | 14.6 | 11.1 | 12.5 | 11.3 | 11.9 | 8.4 | 7.2 | 4.6 | 5.9 | 5.1 | 6.6 | 5.2 | 16.6 | 7.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 381.9 | 382.3 | 368.0 | 351.6 | 312.7 | 356.5 | 284.1 | 263.0 | 257.9 | 246.1 | 241.2 | 162.1 | 167.0 | 153.6 | 119.9 | 114.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.0 | 2.2 | 2.1 | 2.1 | 1.7 | 1.5 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.5 | 2.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.4 | 4.8 | 5.2 | 5.0 | 3.7 | 2.4 | 3.6 | 4.3 | 4.6 | 5.6 | 6.5 | 7.1 | 8.0 | 9.3 | 10.2 | 11.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 6.7 | 6.9 | 6.8 | 7.1 | 6.8 | 5.4 | 5.3 | 5.5 | 5.5 | 3.6 | 1.6 | 0.7 | 0.8 | 0.9 | 13.3 | 4.9 | 1.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 504.5 | 501.6 | 486.2 | 466.8 | 410.2 | 435.8 | 367.9 | 343.5 | 342.4 | 297.6 | 289.4 | 211.2 | 217.0 | 190.1 | 144.7 | 131.6 | 129.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 28.2 | 19.2 | 18.4 | 21.7 | 13.7 | 16.0 | 15.8 | 10.9 | 17.3 | 11.1 | 7.7 | 5.3 | 10.5 | 10.9 | 3.1 | 4.3 | 5.0 | 4.3 | 4.3 | 2.6 | 5.4 | 5.6 | 2.5 | 4.2 | 1.0 | 2.2 | 2.7 | 1.3 | 2.9 | 1.1 | 2.3 | 3.2 | 1.8 | 3.9 | 1.7 | 4.7 | 5.9 | 5.6 | 6.3 | 4.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26.5 | 26.4 | 26.1 | 32.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 3.2 | 1.2 | 6.6 | 6.3 | 10.9 | 10.7 | 7.3 | 10.8 | 6.6 | 7.2 | 4.1 | 6.0 | 5.5 | 4.2 | 4.0 | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.5 | 1.5 | 1.4 | 1.2 | 1.3 | 1.6 | 2.6 | 3.6 | 4.3 | 4.4 | 4.3 | 4.1 | 4.0 | 3.9 | 3.8 | 3.7 | ||||||||||||||||||||||||
| Accrued Expenses | 9.4 | 19.1 | 15.1 | 11.8 | 7.2 | 14.9 | 11.5 | 10.5 | 6.7 | 12.6 | 8.4 | 6.9 | 5.1 | 7.5 | 7.2 | 6.4 | 6.3 | 5.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 109.6 | 88.6 | 83.4 | 81.7 | 75.8 | 77.8 | 70.5 | 62.4 | 56.9 | 50.4 | 43.5 | 61.7 | 63.1 | 65.6 | 52.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 203.5 | 202.8 | 202.1 | 201.4 | 151.3 | 150.9 | 100.7 | 100.2 | 99.8 | - | 27.2 | 27.1 | 26.9 | - | 0.0 | 0.0 | 0.0 | - | 51.5 | 51.2 | 51.0 | - | 50.7 | 50.5 | 50.2 | - | 52.0 | 52.0 | 52.0 | - | 52.0 | 52.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.2 | 3.6 | 4.0 | 4.0 | 2.5 | 1.0 | 1.2 | 1.1 | 0.8 | 1.7 | 2.9 | 3.8 | 4.8 | 5.9 | 6.9 | 7.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 13.7 | 13.7 | 13.7 | 12.3 | 8.4 | 7.2 | 12.8 | 9.6 | 12.1 | 8.6 | 10.3 | 9.2 | 11.5 | 9.0 | 8.6 | 12.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 355.9 | 334.7 | 331.9 | 327.2 | 264.5 | 262.5 | 209.6 | 196.5 | 191.5 | 130.8 | 98.2 | 88.0 | 91.6 | 91.7 | 77.8 | 78.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (984.5) | (946.9) | (946.5) | (945.6) | (926.5) | (885.3) | (890.0) | (889.2) | (872.7) | (846.2) | (817.4) | (824.0) | (806.9) | (780.1) | (790.8) | (767.9) | (741.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | 0.2 | 0.1 | (0.0) | 0.0 | 0.1 | 0.2 | (0.1) | (0.0) | 0.2 | (0.2) | (0.2) | (0.0) | (0.1) | (0.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 148.6 | 166.9 | 154.3 | 139.5 | 145.7 | 173.3 | 158.3 | 147.0 | 150.9 | 166.8 | 191.2 | 123.2 | 125.4 | 98.3 | 66.9 | 53.0 | 64.2 | |||||||||||||||||||||||
| Total Equity | 148.6 | 166.9 | 154.3 | 139.5 | 145.7 | 173.3 | 158.3 | 147.0 | 150.9 | 166.8 | 191.2 | 123.2 | 125.4 | 98.3 | 66.9 | 53.0 | 64.2 | 82.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 203.5 | 202.8 | 202.1 | 201.4 | 151.3 | 150.9 | 100.7 | 100.2 | 99.8 | - | 27.2 | 27.1 | 26.9 | - | 26.5 | 26.4 | 26.1 | 32.3 | 51.5 | 51.2 | 51.0 | - | 50.7 | 50.5 | 50.2 | - | 52.0 | 52.0 | 52.0 | - | 52.0 | 52.0 | - | - | - | - | - | - | - | - |
| Net debt | 172.3 | 134.8 | 159.4 | 111.4 | 120.5 | 85.9 | 53.3 | 58.4 | 63.7 | - | (6.5) | (3.0) | (65.6) | - | (35.1) | (27.0) | (20.9) | (40.2) | ||||||||||||||||||||||
| Working Capital | 272.3 | 293.7 | 284.6 | 269.8 | 236.9 | 278.6 | 213.6 | 200.6 | 201.0 | 195.7 | 197.7 | 100.4 | 104.0 | 88.0 | 67.9 | 65.4 | 66.4 | 80.8 | ||||||||||||||||||||||
| Book Value | 148.6 | 166.9 | 154.3 | 139.5 | 145.7 | 173.3 | 158.3 | 147.0 | 150.9 | 166.8 | 191.2 | 123.2 | 125.4 | 98.3 | 66.9 | 53.0 | 64.2 | 82.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 11.4 |
| 14.7 |
| 21.4 |
| 8.2 |
| 7.5 |
| 6.0 |
| 4.6 |
| 3.8 |
| 4.6 |
| 3.3 |
| 2.7 |
| 3.2 |
| 7.7 |
| 3.9 |
| 2.9 |
| 4.9 |
| 4.3 |
| 5.2 |
| 4.6 |
| 3.2 |
| 4.1 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.2 |
| 133.6 |
| 153.4 |
| 186.5 |
| 205.4 |
| 194.7 |
| 193.8 |
| 211.6 |
| 228.6 |
| 252.1 |
| 110.8 |
| 127.2 |
| 154.3 |
| 176.4 |
| 199.3 |
| 221.7 |
| 135.3 |
| 149.7 |
| 133.6 |
| 153.9 |
| 178.0 |
| 204.0 |
| 234.2 |
| 150.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.7 |
| 2.7 |
| 2.3 |
| 1.9 |
| 2.1 |
| 2.5 |
| 3.0 |
| 3.4 |
| 3.9 |
| 4.5 |
| 5.1 |
| 5.6 |
| 6.0 |
| 6.7 |
| 7.4 |
| 8.0 |
| 8.6 |
| 9.3 |
| 8.9 |
| 9.0 |
| 7.0 |
| 4.8 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| 12.8 |
| 13.6 |
| 14.5 |
| 1.7 |
| 2.3 |
| 2.4 |
| 2.9 |
| 3.5 |
| 4.0 |
| 4.5 |
| 4.9 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.0 |
| 0.6 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.9 |
| 170.8 |
| 205.0 |
| 210.3 |
| 201.6 |
| 198.6 |
| 217.3 |
| 235.3 |
| 259.8 |
| 119.4 |
| 138.0 |
| 166.1 |
| 183.3 |
| 206.7 |
| 228.5 |
| 142.8 |
| 157.9 |
| 143.1 |
| 164.1 |
| 187.8 |
| 213.1 |
| 241.3 |
| 155.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.5 |
| 1.4 |
| 2.7 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.2 |
| 1.4 |
| 2.1 |
| 2.8 |
| 2.8 |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.3 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 5.9 |
| 4.3 |
| 5.7 |
| 3.7 |
| 3.1 |
| 2.0 |
| 4.5 |
| 2.8 |
| 2.4 |
| 1.6 |
| 2.7 |
| 2.3 |
| 2.2 |
| 1.6 |
| 3.2 |
| 2.7 |
| 2.6 |
| 1.9 |
| 3.2 |
| 2.2 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 1.0 |
| 0.8 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.9 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.8 |
| 48.7 |
| 47.8 |
| 52.8 |
| 68.8 |
| 57.8 |
| 41.8 |
| 28.4 |
| 16.5 |
| 33.7 |
| 23.4 |
| 22.2 |
| 17.7 |
| 16.3 |
| 20.8 |
| 17.7 |
| 15.5 |
| 15.6 |
| 13.2 |
| 17.9 |
| 15.7 |
| 18.4 |
| 19.3 |
| 19.2 |
| 17.6 |
| 14.1 |
| 8.8 |
| 9.7 |
| 10.7 |
| 11.5 |
| 0.4 |
| 0.4 |
| - |
| 0.6 |
| 1.4 |
| 2.1 |
| 2.8 |
| 3.4 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 4.7 |
| 2.9 |
| 2.9 |
| 2.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.2 |
| 67.3 |
| 89.4 |
| 87.4 |
| 79.5 |
| 75.5 |
| 67.2 |
| 71.0 |
| 67.6 |
| 73.1 |
| 70.3 |
| 69.4 |
| 74.3 |
| 67.5 |
| 65.2 |
| 65.1 |
| 13.9 |
| 18.6 |
| 16.5 |
| 19.1 |
| 20.1 |
| 20.0 |
| 18.4 |
| 14.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (712.9) |
| (676.7) |
| (633.1) |
| (587.9) |
| (554.8) |
| (525.9) |
| (507.8) |
| (482.8) |
| (460.5) |
| (440.7) |
| (417.1) |
| (391.7) |
| (365.5) |
| (337.7) |
| (313.5) |
| (291.2) |
| (278.2) |
| (288.3) |
| (267.6) |
| (241.9) |
| (213.9) |
| (182.6) |
| (153.6) |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.3 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.6 |
| 81.4 |
| 117.6 |
| 130.8 |
| 126.1 |
| 131.3 |
| 146.4 |
| 167.8 |
| 186.7 |
| 49.2 |
| 68.6 |
| 91.8 |
| 115.8 |
| 141.4 |
| 163.4 |
| 129.0 |
| 139.3 |
| 126.6 |
| 145.0 |
| 167.7 |
| 193.2 |
| 222.9 |
| 140.6 |
| 81.4 |
| 117.6 |
| 130.8 |
| 126.1 |
| 131.3 |
| 146.4 |
| 167.8 |
| 186.7 |
| 49.2 |
| 68.6 |
| 91.8 |
| 115.8 |
| 141.4 |
| 163.4 |
| 129.0 |
| 139.3 |
| 126.6 |
| 145.0 |
| 167.7 |
| 193.2 |
| 222.9 |
| 140.6 |
| (23.8) |
| (35.5) |
| (33.1) |
| - |
| (40.3) |
| (50.0) |
| (55.7) |
| - |
| (40.7) |
| (37.7) |
| (40.1) |
| - |
| (23.0) |
| (39.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.6 |
| 128.7 |
| 163.6 |
| 166.3 |
| 177.3 |
| 178.0 |
| 205.2 |
| 229.8 |
| 93.2 |
| 110.9 |
| 133.5 |
| 158.6 |
| 183.8 |
| 206.1 |
| 122.2 |
| 131.8 |
| 117.9 |
| 135.6 |
| 158.7 |
| 184.8 |
| 216.6 |
| 136.3 |
| 81.4 |
| 117.6 |
| 130.8 |
| 126.1 |
| 131.3 |
| 146.4 |
| 167.8 |
| 186.7 |
| 49.2 |
| 68.6 |
| 91.8 |
| 115.8 |
| 141.4 |
| 163.4 |
| 129.0 |
| 139.3 |
| 126.6 |
| 145.0 |
| 167.7 |
| 193.2 |
| 222.9 |
| 140.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |