| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | 58.4 | 51.7 | 56.9 | 39.5 | 56.0 | 39.5 | 59.9 | 56.9 | 15.3 | 5.5 | 5.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | 58.4 | 51.7 | 56.9 | 39.5 | 56.0 | 39.5 | 59.9 | 56.9 | 15.3 | 5.5 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 47.5 | 60.9 | 56.2 | 79.8 | 20.3 | 17.8 | 30.1 | 27.5 | 27.3 | 23.1 | 26.2 | 5.0 | 0.7 | 0.9 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 8.9 | 11.3 | 12.6 | 15.7 | 11.1 | 10.3 | 10.2 | 12.8 | 9.6 | 7.3 | 4.0 | 2.5 | 1.1 | 0.7 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 51.0 | 53.5 | 326.6 | 282.9 | 296.7 | 310.1 | - | - | - | - | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 127.0 | 38.8 | 39.6 | 115.9 | 130.0 | 188.1 | 187.1 | 205.5 | 367.4 | 411.4 | 361.2 | 178.6 | 79.8 | 60.3 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 127.0 | 38.8 | 46.0 | 128.8 | 145.1 | 210.5 | 207.3 | 228.4 | 404.4 | 453.2 | 388.2 | 196.5 | 88.9 | 67.1 | - | - |
| - |
| - |
| - |
| 54.5 |
| 55.4 |
| 50.2 |
| 58.4 |
| 58.2 |
| 72.9 |
| 64.5 |
| 51.7 |
| 46.2 |
| 54.8 |
| 52.3 |
| - |
| 33.3 |
| 47.9 |
| 35.3 |
| 39.5 |
| 45.8 |
| 54.8 |
| 45.2 |
| 56.0 |
| 53.0 |
| 103.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 54.5 | 55.4 | 50.2 | 58.4 | 58.2 | 72.9 | 64.5 | 51.7 | 46.2 | 54.8 | 52.3 | - | 33.3 | 47.9 | 35.3 | 39.5 | 45.8 | 54.8 | 45.2 | 56.0 | 53.0 | 103.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 52.8 | 47.5 | 53.6 | 52.8 | 47.7 | 60.9 | 65.1 | 75.2 | 60.3 | 56.2 | 50.8 | 63.1 | 68.9 | 79.8 | 65.5 | 51.9 | 0.0 | 20.3 | 18.5 | 16.6 | 19.5 | 17.8 | 19.7 | 33.2 | 27.7 | 30.1 | 24.7 | 24.2 | 27.7 | - | 27.9 | 24.5 | 27.0 | 27.3 | 28.8 | 28.0 | 26.8 | 23.1 | 21.5 | 19.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 13.0 | 8.9 | 10.0 | 10.0 | 11.2 | 11.3 | 11.6 | 13.2 | 11.9 | 12.6 | 14.9 | 14.2 | 14.5 | 15.7 | 19.2 | 18.6 | 0.0 | 11.1 | 10.3 | 9.5 | 9.1 | 10.3 | 8.9 | 6.6 | 10.7 | 10.2 | 9.0 | 9.7 | 11.3 | - | 14.8 | 12.5 | 10.9 | 9.6 | 9.2 | 7.7 | 8.0 | 7.3 | 6.6 | 4.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 22.9 | 0.0 | - | - | - | - | - | - | 14.6 | 0.0 | - | - | - | - | - | 26.9 | 0.0 | |||||||||||||||||||||||
| Total Current Assets | 146.2 | 111.9 | 116.2 | 120.1 | 115.0 | 126.5 | 132.8 | 142.4 | 143.9 | 126.8 | 123.3 | 135.0 | 144.9 | 157.7 | 148.6 | 164.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 607.9 | 638.1 | 643.1 | 542.5 | 540.3 | 545.6 | 550.4 | 557.6 | 511.4 | 524.0 | 522.7 | 520.8 | 526.9 | 531.4 | 538.3 | 544.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.7 | 1.8 | 2.0 | 3.5 | 3.6 | 5.6 | 7.6 | 9.5 | 5.9 | 4.5 | 6.3 | 7.9 | 9.1 | 10.6 | 12.3 | 5.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 643.4 | 676.9 | 683.6 | 583.7 | 575.4 | 578.3 | 590.1 | 599.7 | 560.3 | 564.2 | 563.1 | 561.1 | 563.5 | 566.1 | 571.5 | 568.6 | 0.6 | |||||||||||||||||||||||
| Total Assets | 789.6 | 788.7 | 799.8 | 703.8 | 690.4 | 704.8 | 722.8 | 742.0 | 704.1 | 691.0 | 686.4 | 696.1 | 708.4 | 723.9 | 720.1 | 733.0 | 0.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | 0.0 | 0.0 | 0.0 | 2.5 | 0.0 | 0.0 | 6.4 | 6.4 | 6.6 | 13.2 | 12.9 | 12.7 | 15.1 | 0.0 | 15.1 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.6 | 0.6 | 0.7 | 2.1 | 3.2 | 5.0 | 6.9 | 7.9 | 4.4 | 3.8 | 5.6 | 7.0 | 6.6 | 6.4 | 6.3 | 2.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 30.0 | 25.8 | 26.0 | 30.9 | 30.9 | 29.8 | 37.2 | 40.7 | 73.7 | 33.8 | 42.6 | 38.6 | 43.8 | 52.9 | 125.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 103.4 | 127.0 | 116.1 | 25.0 | 20.5 | 38.8 | 20.0 | 44.2 | 23.1 | 39.6 | 46.0 | 72.3 | 86.7 | 115.9 | 90.2 | 118.3 | 0.1 | 130.0 | 136.5 | 128.0 | 181.2 | 188.1 | 182.0 | 192.4 | 182.6 | 187.1 | 183.5 | 188.3 | 197.4 | - | 317.3 | 324.9 | 357.6 | 367.4 | 366.4 | 374.7 | 400.9 | 411.4 | 407.8 | 342.0 |
| Operating Lease Liabilities Non-Current | 1.2 | 1.3 | 1.4 | 1.6 | 0.4 | 0.5 | 0.6 | 1.5 | 1.3 | 0.5 | 0.5 | 0.7 | 2.2 | 4.0 | 5.7 | 2.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 104.8 | 128.5 | 117.8 | 26.9 | 21.1 | 39.5 | 21.6 | 46.6 | 25.4 | 82.7 | 89.7 | 116.7 | 133.2 | 164.5 | 140.9 | 295.0 | ||||||||||||||||||||||||
| Total Liabilities | 134.8 | 154.4 | 143.9 | 57.8 | 52.0 | 69.4 | 58.8 | 87.3 | 99.1 | 116.5 | 132.3 | 155.3 | 177.0 | 217.4 | 266.8 | 359.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.4 | 0.0 | 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 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | 479.1 | 478.6 | 477.7 | 477.1 | 476.5 | 475.8 | 474.8 | 472.9 | 472.0 | 471.2 | 470.4 | 469.6 | 468.7 | 468.0 | 467.4 | 445.1 | 0.4 | |||||||||||||||||||||||
| Retained Earnings | 208.7 | 188.8 | 183.5 | 174.2 | 167.3 | 164.9 | 167.4 | 160.0 | 111.1 | 81.4 | 61.8 | 49.3 | 40.1 | 15.1 | (37.9) | (98.9) | (0.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.7 | 1.5 | 2.1 | 5.3 | ||||||||||||||||||||||||
| Treasury Stock | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 0.0 | 15.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 654.8 | 634.3 | 628.2 | 618.3 | 610.7 | 607.6 | 627.0 | 617.7 | 567.9 | 537.4 | 517.0 | 503.8 | 494.4 | 469.4 | 416.3 | 336.1 | 287.7 | |||||||||||||||||||||||
| Total Equity | 654.8 | 634.3 | 628.2 | 618.3 | 610.7 | 607.6 | 627.0 | 617.7 | 567.9 | 537.4 | 517.0 | 503.8 | 494.4 | 469.4 | 416.3 | 336.1 | 287.7 | 292.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 103.4 | 127.0 | 116.1 | 25.0 | 20.5 | 38.8 | 22.5 | 44.2 | 23.1 | 46.0 | 52.5 | 78.9 | 99.9 | 128.8 | 102.9 | 133.4 | 0.2 | 145.1 | 151.5 | 143.1 | 199.1 | 210.5 | 203.3 | 210.1 | 215.3 | 207.3 | 203.3 | 208.0 | 218.8 | - | 351.3 | 358.9 | 394.3 | 404.4 | 402.9 | 412.5 | 442.5 | 453.2 | 457.3 | 377.1 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.1 | |||||||||||||||||||||
| Working Capital | 116.2 | 86.0 | 90.2 | 89.2 | 84.1 | 96.7 | 95.6 | 101.7 | 70.1 | 92.9 | 80.7 | 96.4 | 101.1 | 104.8 | 22.8 | 99.6 | 0.1 | 35.7 | ||||||||||||||||||||||
| Book Value | 654.8 | 634.3 | 628.2 | 618.3 | 610.7 | 607.6 | 627.0 | 617.7 | 567.9 | 537.4 | 517.0 | 503.8 | 494.4 | 469.4 | 416.3 | 336.1 | 287.7 | 292.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 5.2 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | 1.3 | 1.4 | 0.8 | 1.0 | 0.7 | 0.5 | 0.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | 9.9 | - | 8.1 | - | - | - | - | - | - | - | - |
| Total Current Assets | 111.9 | 126.5 | 126.8 | 157.7 | 94.2 | 102.5 | 98.0 | 109.5 | 83.9 | 93.8 | 115.4 | 72.2 | 62.0 | 19.6 | - | - |
| - |
| - |
| Accumulated Depreciation | 298.1 | 264.4 | 237.5 | 210.0 | 201.7 | 170.2 | 146.2 | 135.2 | 110.2 | 76.2 | 59.7 | 35.6 | 20.8 | 12.4 | - | - |
| Property,Plant & Equipment Net | 638.1 | 545.6 | 524.0 | 531.4 | 603.2 | 631.5 | 660.8 | 721.5 | 751.8 | 785.5 | 658.9 | 371.6 | 201.7 | 125.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.8 | 5.6 | 4.5 | 10.6 | 1.2 | 1.7 | 1.7 | 2.2 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | 0.7 | 0.9 | 1.1 | 3.6 | 0.7 | 0.4 | 0.2 | 0.2 | 0.1 | - | - |
| Total Non-Current Assets | 676.9 | 578.3 | 564.2 | 566.1 | 630.3 | 649.5 | 674.4 | 735.3 | 761.7 | 789.9 | 662.8 | 490.0 | 296.0 | 160.4 | - | - |
| Total Assets | 788.7 | 704.8 | 691.0 | 723.9 | 724.5 | 752.0 | 772.4 | 844.8 | 845.5 | 883.6 | 778.2 | 562.2 | 358.0 | 180.0 | - | - |
| Short Term Debt | - | - | 6.4 | 12.9 | 15.1 | 22.5 | 20.2 | 22.8 | 37.1 | 41.8 | 27.0 | 17.9 | 9.1 | 6.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 0.0 | 0.5 | 1.2 | 1.5 | 1.8 | 0.9 | - | - |
| Operating Lease Liabilities Current | 0.6 | 5.0 | 3.8 | 6.4 | 0.3 | 0.5 | 0.3 | 0.5 | 0.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 18.6 | 18.3 | 18.3 | 20.9 | 10.7 | 11.2 | 16.3 | 16.0 | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 25.8 | 29.8 | 33.8 | 52.9 | 58.5 | 62.9 | 60.4 | 75.5 | 58.3 | 59.0 | 69.4 | 29.6 | 17.0 | 11.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 1.3 | 0.5 | 0.5 | 4.0 | 0.7 | 1.0 | 1.2 | 1.5 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 0.3 | 1.0 | 1.0 | 0.9 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 128.5 | 39.5 | 82.7 | 164.5 | 337.0 | 368.8 | 386.0 | 422.6 | 406.3 | 420.4 | 361.2 | 205.4 | 108.6 | 60.3 | - | - |
| Total Liabilities | 154.4 | 69.4 | 116.5 | 217.4 | 395.5 | 431.7 | 446.4 | 498.2 | 464.6 | 479.4 | 430.6 | 235.0 | 125.6 | 71.6 | - | - |
| Additional Paid In Capital | 478.6 | 475.8 | 471.2 | 468.0 | 426.1 | 418.2 | 416.8 | 414.5 | 405.5 | 405.3 | 338.2 | 339.1 | 244.7 | 117.0 | - | - |
| Retained Earnings | 188.8 | 164.9 | 81.4 | 15.1 | (119.9) | (81.8) | (75.8) | (52.9) | (9.6) | 2.9 | 10.4 | (10.9) | (12.5) | (8.7) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | 1.5 | 1.0 | (0.7) | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 33.5 | 33.5 | 15.6 | 15.6 | 15.6 | 15.6 | 15.3 | 15.3 | 15.3 | 4.3 | 1.3 | 1.3 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 634.3 | 607.6 | 537.4 | 469.4 | 292.0 | 320.3 | 326.1 | 346.6 | 381.0 | 404.3 | 347.6 | 327.2 | 232.4 | 108.4 | 61.6 | 49.6 |
| Total Equity | 634.3 | 607.6 | 537.4 | 469.4 | 292.0 | 320.3 | 326.1 | 346.6 | 381.0 | 404.3 | 347.6 | 327.2 | 232.4 | 108.4 | 61.6 | 49.6 |
| Net debt | - | - | - | - | - | 152.1 | 155.6 | 171.5 | 365.0 | 397.3 | 348.8 | 136.6 | 32.0 | 51.8 | - | - |
| Working Capital | 86.0 | 96.7 | 92.9 | 104.8 | 35.7 | 39.6 | 37.6 | 33.9 | 25.6 | 34.7 | 46.0 | 42.6 | 44.9 | 8.3 | - | - |
| Book Value | 634.3 | 607.6 | 537.4 | 469.4 | 292.0 | 320.3 | 326.1 | 346.6 | 381.0 | 404.3 | 347.6 | 327.2 | 232.4 | 108.4 | 61.6 | 49.6 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.4 |
| 1.5 |
| - |
| 1.4 |
| 1.3 |
| 1.9 |
| 1.4 |
| 1.0 |
| 1.0 |
| 1.1 |
| 0.8 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 9.9 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 94.2 |
| 90.2 |
| 89.4 |
| 85.9 |
| 102.5 |
| 91.4 |
| 119.1 |
| 109.0 |
| 98.0 |
| 84.3 |
| 93.2 |
| 96.3 |
| - |
| 80.3 |
| 92.3 |
| 81.8 |
| 83.9 |
| 93.2 |
| 99.6 |
| 88.6 |
| 93.8 |
| 106.9 |
| 136.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.8 |
| 0.6 |
| 603.2 |
| 610.7 |
| 616.9 |
| 624.3 |
| 631.5 |
| 655.2 |
| 645.9 |
| 653.6 |
| 660.8 |
| 666.6 |
| 674.2 |
| 697.8 |
| - |
| 743.9 |
| 751.4 |
| 760.1 |
| 751.8 |
| 760.3 |
| 768.8 |
| 777.2 |
| 785.5 |
| 765.4 |
| 644.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.2 |
| 1.3 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.7 |
| 1.8 |
| 2.0 |
| 2.1 |
| 1.7 |
| 2.3 |
| 2.4 |
| 2.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 3.5 |
| 3.6 |
| 3.5 |
| - |
| 3.6 |
| 3.6 |
| 3.7 |
| 3.6 |
| 3.6 |
| 3.6 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 630.3 |
| 638.3 |
| 643.6 |
| 641.2 |
| 649.5 |
| 670.6 |
| 661.0 |
| 669.7 |
| 674.4 |
| 682.3 |
| 690.1 |
| 713.5 |
| - |
| 757.0 |
| 762.6 |
| 770.7 |
| 761.7 |
| 768.5 |
| 776.2 |
| 781.2 |
| 789.9 |
| 773.0 |
| 667.8 |
| 724.5 |
| 728.6 |
| 733.0 |
| 727.1 |
| 752.0 |
| 762.0 |
| 780.2 |
| 778.8 |
| 772.4 |
| 766.7 |
| 783.3 |
| 809.8 |
| - |
| 837.3 |
| 854.9 |
| 852.4 |
| 845.5 |
| 861.7 |
| 875.7 |
| 869.8 |
| 883.6 |
| 879.9 |
| 804.7 |
| 15.1 |
| 15.1 |
| 17.9 |
| 22.5 |
| 21.3 |
| 17.7 |
| 32.6 |
| 20.2 |
| 19.8 |
| 19.8 |
| 21.3 |
| - |
| 34.0 |
| 34.0 |
| 36.7 |
| 37.1 |
| 36.5 |
| 37.9 |
| 41.6 |
| 41.8 |
| 49.5 |
| 35.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 1.6 |
| 2.1 |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.9 |
| 0.1 |
| 58.5 |
| 58.9 |
| 58.1 |
| 57.5 |
| 62.9 |
| 54.9 |
| 52.0 |
| 70.1 |
| 60.4 |
| 56.3 |
| 58.4 |
| 61.9 |
| - |
| 69.4 |
| 65.0 |
| 62.5 |
| 58.3 |
| 59.5 |
| 59.9 |
| 57.9 |
| 59.0 |
| 64.4 |
| 47.4 |
| 0.0 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.2 |
| 1.6 |
| 1.9 |
| 1.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 337.0 |
| 348.1 |
| 341.1 |
| 356.7 |
| 368.8 |
| 367.5 |
| 382.8 |
| 377.0 |
| 386.0 |
| 386.9 |
| 396.3 |
| 410.0 |
| - |
| 404.3 |
| 414.6 |
| 411.8 |
| 406.3 |
| 406.2 |
| 415.4 |
| 409.7 |
| 420.4 |
| 407.8 |
| 342.0 |
| 0.4 |
| 395.5 |
| 407.0 |
| 399.3 |
| 414.2 |
| 431.7 |
| 422.4 |
| 434.8 |
| 447.1 |
| 446.4 |
| 443.3 |
| 454.8 |
| 472.0 |
| - |
| 474.2 |
| 480.0 |
| 474.8 |
| 464.6 |
| 465.8 |
| 475.3 |
| 467.6 |
| 479.4 |
| 472.1 |
| 389.4 |
| 426.1 |
| 425.3 |
| 424.6 |
| 418.7 |
| 418.2 |
| 417.6 |
| 416.8 |
| 415.9 |
| 416.8 |
| 416.2 |
| 415.5 |
| 415.0 |
| - |
| 414.1 |
| 413.6 |
| 405.4 |
| 405.5 |
| 405.6 |
| 405.5 |
| 405.4 |
| 405.3 |
| 405.1 |
| 404.2 |
| (119.9) |
| (111.4) |
| (98.5) |
| (90.3) |
| (81.8) |
| (62.3) |
| (55.7) |
| (69.3) |
| (75.8) |
| (77.7) |
| (72.0) |
| (62.1) |
| - |
| (35.5) |
| (23.3) |
| (14.7) |
| (9.6) |
| (5.7) |
| (1.1) |
| 0.8 |
| 2.9 |
| 6.6 |
| 15.1 |
| 0.0 |
| 1.0 |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.7) |
| (0.7) |
| (0.8) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 15.6 |
| 15.6 |
| 15.6 |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.3 |
| - |
| 15.3 |
| 15.3 |
| 12.9 |
| 15.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 292.0 |
| 298.5 |
| 310.7 |
| 312.9 |
| 320.3 |
| 339.6 |
| 345.4 |
| 331.7 |
| 326.1 |
| 323.4 |
| 328.5 |
| 337.9 |
| - |
| 363.1 |
| 374.9 |
| 377.6 |
| 381.0 |
| 396.0 |
| 400.5 |
| 402.2 |
| 404.3 |
| 407.8 |
| 415.3 |
| 298.5 |
| 310.7 |
| 312.9 |
| 320.3 |
| 339.6 |
| 345.4 |
| 331.7 |
| 326.1 |
| 323.4 |
| 328.5 |
| 337.9 |
| - |
| 363.1 |
| 374.9 |
| 377.6 |
| 381.0 |
| 396.0 |
| 400.5 |
| 402.2 |
| 404.3 |
| 407.8 |
| 415.3 |
| 87.7 |
| 148.9 |
| 152.1 |
| 145.1 |
| 137.2 |
| 150.8 |
| 155.6 |
| 157.1 |
| 153.2 |
| 166.5 |
| - |
| 318.1 |
| 311.0 |
| 359.0 |
| 365.0 |
| 357.1 |
| 357.7 |
| 397.3 |
| 397.3 |
| 404.3 |
| 274.0 |
| 31.3 |
| 31.3 |
| 28.4 |
| 39.6 |
| 36.4 |
| 67.1 |
| 38.9 |
| 37.6 |
| 28.0 |
| 34.7 |
| 34.4 |
| - |
| 10.8 |
| 27.3 |
| 19.2 |
| 25.6 |
| 33.7 |
| 39.7 |
| 30.7 |
| 34.7 |
| 42.5 |
| 89.5 |
| 298.5 |
| 310.7 |
| 312.9 |
| 320.3 |
| 339.6 |
| 345.4 |
| 331.7 |
| 326.1 |
| 323.4 |
| 328.5 |
| 337.9 |
| - |
| 363.1 |
| 374.9 |
| 377.6 |
| 381.0 |
| 396.0 |
| 400.5 |
| 402.2 |
| 404.3 |
| 407.8 |
| 415.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |