| (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 | 8.5 | 25.0 | 25.8 | 92.9 | 106.1 | 200.4 | 74.3 | 60.7 | 79.2 | 48.0 | 23.7 | 21.9 | 51.6 | 4.2 |
| Restricted Cash | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - |
| Short Term Investments | 0.0 | 17.5 | 25.9 | 149.9 | 265.0 | 300.3 | 184.8 | 248.9 | 86.9 | 207.7 | 296.7 | 82.2 | - | - |
| Cash And Short Term Investments | 8.5 | 42.5 | 51.7 | 242.8 | 371.1 | 500.7 | 259.1 | 309.6 | 166.1 | 255.7 | 320.5 | 104.1 | 51.6 | 4.2 |
| Receivables | ||||||||||||||
| Accounts Receivable | 1.3 | 1.5 | 34.1 | 40.2 | 1.0 | 1.3 | 0.0 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | 0.0 | 10.7 | 9.7 | 1.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 0.3 | 18.6 | 19.7 | 18.7 | 82.5 | 70.2 | 65.9 | 73.7 | 45.5 | 3.6 | - | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 0.1 | 4.4 | 3.7 | 6.9 | 17.4 | 7.1 | 8.0 | 3.7 | 14.7 | 2.8 | 1.4 | 0.4 | 0.6 | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| 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 | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 8.4 | 8.5 | 5.7 | 16.9 | 13.8 | 25.0 | 46.5 | 31.3 | 35.1 | 25.8 | 64.8 | 45.9 | 48.7 | 92.9 | 65.1 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| 12.4 |
| 21.2 |
| 13.7 |
| 11.7 |
| 5.9 |
| 4.7 |
| 3.9 |
| 1.9 |
| 0.2 |
| - |
| Other Current Assets | 2.5 | 10.1 | 6.2 | 10.3 | 12.4 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 12.2 | 64.9 | 101.9 | 295.1 | 384.6 | 523.3 | 273.0 | 321.5 | 172.2 | 260.6 | 324.6 | 106.0 | 51.8 | - |
| Accumulated Depreciation | 0.2 | 17.3 | 15.9 | 12.4 | 28.7 | 19.7 | 11.7 | 5.1 | 1.3 | 0.4 | - | - | - | - |
| Property,Plant & Equipment Net | 0.1 | 1.3 | 3.9 | 6.3 | 53.8 | 50.5 | 54.2 | 68.6 | 44.1 | 3.3 | 0.3 | 0.0 | 0.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 7.1 | 39.8 | 54.9 | 68.0 | 26.2 | 12.3 | 14.0 | 0.0 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.9 | 3.1 | 4.8 | 7.0 | 2.4 | 0.8 | 0.6 | 0.6 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20.2 | 109.1 | 165.5 | 376.4 | 468.1 | 588.1 | 342.9 | 391.8 | 217.8 | 263.9 | 325.0 | 106.1 | 51.8 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | 77.8 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 12.9 | 11.3 | 12.8 | 2.6 | 1.7 | 1.3 | 0.0 | - | - | - | - | - | - |
| Accrued Expenses | 1.8 | 6.0 | 19.0 | 7.4 | 6.0 | 3.0 | 3.9 | 5.6 | 5.7 | 3.7 | 2.6 | 1.2 | - | - |
| Other Current Liabilities | 3.0 | 20.2 | 31.8 | 21.4 | 9.1 | 6.1 | 5.7 | 6.4 | 3.3 | 0.7 | - | - | - | - |
| Total Current Liabilities | 14.9 | 134.6 | 142.2 | 78.9 | 105.8 | 82.9 | 36.7 | 40.0 | 27.6 | 9.7 | 9.7 | 2.7 | 1.5 | - |
| 9.3 |
| 29.9 |
| 45.7 |
| 58.1 |
| 25.5 |
| 13.0 |
| 14.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | 0.0 | 37.6 | 77.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.8 | 3.3 | 4.6 | 5.6 | 1.5 | 2.0 | 1.3 | 13.0 | - | - | - | 0.2 | 0.2 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 13.0 | 12.3 | 0.5 | 0.2 | 0.2 | - | - |
| Total Liabilities | 58.7 | 206.4 | 264.7 | 249.8 | 188.5 | 125.8 | 52.2 | 53.0 | 39.9 | 10.2 | 9.9 | 2.9 | 1.8 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (2,021.9) | (2,054.6) | (1,969.2) | (1,693.0) | (1,464.7) | (1,124.6) | (818.0) | (527.3) | (296.7) | (177.2) | (98.1) | (40.9) | (12.9) | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | (0.2) | (2.1) | (0.4) | 0.3 | 0.2 | (0.3) | (0.2) | (0.2) | (0.5) | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (38.5) | (97.3) | 99.2 | 126.6 | 279.6 | 462.3 | 290.8 | 339.2 | 177.9 | 253.7 | 315.1 | 103.2 | (11.0) | (3.7) |
| Total Equity | (38.5) | (97.3) | 99.2 | 126.6 | 279.6 | 462.3 | 290.8 | 339.2 | 177.9 | 253.7 | 315.1 | 103.2 | (11.0) | (3.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (2.7) | (69.7) | (40.4) | 216.2 | 278.8 | 440.4 | 236.2 | 281.5 | 144.5 | 250.9 | 314.9 | 103.3 | 50.3 | - |
| Book Value | (38.5) | (97.3) | 99.2 | 126.6 | 279.6 | 462.3 | 290.8 | 339.2 | 177.9 | 253.7 | 315.1 | 103.2 | (11.0) | (3.7) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 70.7 |
| 101.7 |
| 106.1 |
| 113.2 |
| 123.9 |
| 151.1 |
| 200.4 |
| 62.6 |
| 74.5 |
| 70.2 |
| - |
| 94.4 |
| 59.2 |
| 56.2 |
| 60.7 |
| 66.0 |
| 103.2 |
| 90.5 |
| 79.2 |
| 60.5 |
| 64.2 |
| 62.4 |
| 48.0 |
| 46.0 |
| 26.4 |
| Restricted Cash | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.3 | 1.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 0.2 | 0.2 | 0.2 |
| Short Term Investments | - | - | 8.0 | 5.4 | 0.0 | 17.5 | 20.7 | 4.0 | 11.2 | 25.9 | 37.6 | 107.7 | 156.7 | 149.9 | 200.3 | 260.6 | 200.1 | 265.0 | 244.0 | 249.5 | 284.1 | 300.3 | 264.6 | 273.2 | 144.4 | - | 188.5 | 131.0 | 181.4 | 248.9 | 298.5 | 313.8 | 316.8 | 86.9 | 139.7 | 152.7 | 168.2 | 207.7 | 232.1 | 268.2 |
| Cash And Short Term Investments | 8.4 | 8.5 | 13.7 | 22.3 | 13.8 | 42.5 | 67.2 | 35.3 | 46.2 | 51.7 | 102.4 | 153.6 | 205.4 | 242.8 | 265.4 | 331.3 | 301.8 | 371.1 | 357.2 | 373.4 | 435.2 | 500.7 | 327.2 | 347.7 | 214.6 | - | 282.9 | 190.1 | 237.5 | 309.6 | 364.5 | 417.0 | 407.3 | 166.1 | 200.2 | 216.9 | 230.6 | 255.7 | 278.1 | 294.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.0 | 1.3 | 1.9 | 0.0 | 8.9 | 1.5 | 1.3 | 2.4 | 35.8 | 34.1 | 0.2 | 0.5 | 0.4 | 40.2 | 0.2 | 0.6 | 0.7 | 1.0 | - | - | 9.6 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | 0.0 | 0.0 | 0.0 | 10.7 | 14.0 | 18.7 | 16.1 | 9.7 | 6.6 | 7.9 | 5.3 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.0 | 13.7 | 11.6 | 12.4 | ||||||||||||||||||||||
| Other Current Assets | 3.8 | 2.5 | 2.8 | 2.4 | 4.3 | 10.1 | 9.2 | 5.8 | 8.1 | 6.2 | 9.4 | 10.2 | 12.9 | 10.3 | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 12.2 | 12.2 | 18.4 | 24.8 | 27.2 | 64.9 | 91.9 | 62.4 | 106.4 | 101.9 | 118.7 | 172.3 | 224.2 | 295.1 | 283.0 | 347.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 0.6 | 0.6 | 2.0 | 18.6 | 19.7 | 19.7 | 19.7 | 19.7 | 19.6 | 19.5 | 19.1 | 18.7 | 19.6 | 19.6 | 19.4 | 82.5 | 79.8 | 75.1 | 73.3 | 70.2 | 69.6 | 69.1 | 68.0 | - | 65.6 | 65.3 | 64.7 | 73.7 | 71.9 | 68.5 | 59.9 | 45.5 | 23.2 | 21.1 | 5.0 | 3.6 | - | - |
| Accumulated Depreciation | - | - | 0.4 | 0.4 | 1.7 | 17.3 | 18.0 | 17.4 | 16.7 | 15.9 | 15.0 | 14.2 | 13.3 | 12.4 | 12.3 | 11.3 | 10.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 1.3 | 1.7 | 2.3 | 3.0 | 3.9 | 4.6 | 5.3 | 5.9 | 6.3 | 7.3 | 8.3 | 9.1 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.9 | 7.1 | 10.7 | 11.0 | 31.7 | 39.8 | 45.8 | 48.9 | 52.0 | 54.9 | 59.2 | 62.2 | 65.1 | 68.0 | 70.8 | 73.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.9 | 0.9 | 0.9 | 0.9 | 2.8 | 3.1 | 3.4 | 3.6 | 3.9 | 4.8 | 6.3 | 6.6 | 6.9 | 7.0 | 7.2 | 7.2 | 2.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 20.0 | 20.2 | 30.2 | 36.9 | 62.0 | 109.1 | 142.7 | 117.3 | 165.3 | 165.5 | 188.8 | 246.4 | 302.1 | 376.4 | 368.3 | 436.1 | 397.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 0.6 | 0.1 | 0.3 | 1.8 | 1.4 | 4.4 | 2.1 | 5.3 | 2.9 | 3.7 | 6.5 | 4.1 | 5.1 | 6.9 | 11.3 | 12.8 | 11.9 | 17.4 | 16.5 | 12.3 | 17.4 | 7.1 | 5.2 | 5.1 | 8.1 | - | 5.2 | 6.4 | 6.2 | 3.7 | 6.2 | 6.5 | 6.1 | 14.7 | 5.5 | 5.2 | 2.2 | 2.8 | 4.5 | 3.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.0 | 1.0 | 2.0 | 2.2 | 12.8 | 12.9 | 13.7 | 13.0 | 13.1 | 11.3 | 12.4 | 12.1 | 11.8 | 12.8 | 11.0 | 10.7 | ||||||||||||||||||||||||
| Accrued Expenses | 1.8 | 1.8 | 2.6 | 4.8 | 9.5 | 6.0 | 8.1 | 11.2 | 18.2 | 19.0 | 8.3 | 10.6 | 6.8 | 7.4 | 17.6 | 16.3 | 16.4 | 25.2 | ||||||||||||||||||||||
| Other Current Liabilities | 2.9 | 3.0 | 4.6 | 7.7 | 24.1 | 20.2 | 23.6 | 26.1 | 33.0 | 31.8 | 22.6 | 25.2 | 20.2 | 21.4 | 22.8 | 19.8 | 8.1 | |||||||||||||||||||||||
| Total Current Liabilities | 5.6 | 14.9 | 18.1 | 14.6 | 47.9 | 134.6 | 156.0 | 148.3 | 180.7 | 142.2 | 79.1 | 74.6 | 67.9 | 78.9 | 72.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 9.1 | 9.3 | 15.0 | 15.4 | 26.7 | 29.9 | 35.2 | 38.7 | 42.2 | 45.7 | 48.5 | 51.8 | 54.9 | 58.1 | 61.1 | 64.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.7 | 37.6 | 73.9 | 75.6 | 78.0 | 77.0 | 42.3 | 43.3 | 45.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.8 | 1.8 | 1.8 | 1.7 | 3.1 | 3.3 | 4.0 | 4.2 | 4.4 | 4.6 | 4.8 | 5.0 | 5.2 | 5.6 | 5.5 | 5.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 57.3 | 58.7 | 66.8 | 71.9 | 117.1 | 206.4 | 233.2 | 228.2 | 263.6 | 264.7 | 239.6 | 239.0 | 237.1 | 249.8 | 181.2 | 178.6 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (2,026.0) | (2,021.9) | (2,018.5) | (2,014.2) | (2,016.5) | (2,054.6) | (2,041.9) | (2,020.0) | (2,000.9) | (1,969.2) | (1,908.7) | (1,838.9) | (1,767.8) | (1,693.0) | (1,618.5) | (1,534.4) | (1,552.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.1) | (0.2) | (0.6) | (0.9) | (1.2) | (2.1) | (3.0) | (2.6) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (37.3) | (38.5) | (36.6) | (35.0) | (55.1) | (97.3) | (90.5) | (110.9) | (98.3) | (99.2) | (50.8) | 7.5 | 65.0 | 126.6 | 187.1 | 257.5 | 224.3 | |||||||||||||||||||||||
| Total Equity | (37.3) | (38.5) | (36.6) | (35.0) | (55.1) | (97.3) | (90.5) | (110.9) | (98.3) | (99.2) | (50.8) | 7.5 | 65.0 | 126.6 | 187.1 | 257.5 | 224.3 | 279.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 6.5 | (2.7) | 0.4 | 10.2 | (20.7) | (69.7) | (64.1) | (85.9) | (74.3) | (40.4) | 39.6 | 97.8 | 156.3 | 216.2 | 210.8 | 281.3 | 212.8 | 278.8 | ||||||||||||||||||||||
| Book Value | (37.3) | (38.5) | (36.6) | (35.0) | (55.1) | (97.3) | (90.5) | (110.9) | (98.3) | (99.2) | (50.8) | 7.5 | 65.0 | 126.6 | 187.1 | 257.5 | 224.3 | 279.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 12.1 |
| 18.8 |
| 19.3 |
| 21.2 |
| 12.1 |
| 11.1 |
| 14.4 |
| - |
| 10.3 |
| 10.8 |
| 13.1 |
| 11.7 |
| 8.2 |
| 7.9 |
| 6.1 |
| 5.9 |
| 5.8 |
| 5.4 |
| 4.5 |
| 4.7 |
| 3.9 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 314.4 |
| 384.6 |
| 369.5 |
| 392.3 |
| 464.3 |
| 523.3 |
| 339.4 |
| 359.0 |
| 229.2 |
| - |
| 293.4 |
| 201.1 |
| 250.8 |
| 321.5 |
| 373.0 |
| 425.1 |
| 413.6 |
| 172.2 |
| 206.2 |
| 222.5 |
| 235.3 |
| 260.6 |
| 282.2 |
| 298.9 |
| 28.7 |
| 26.3 |
| 24.1 |
| 21.8 |
| 19.7 |
| 17.6 |
| 15.5 |
| 13.6 |
| - |
| 9.9 |
| 8.2 |
| 6.6 |
| 5.1 |
| 3.6 |
| 2.4 |
| 1.7 |
| 1.3 |
| 1.1 |
| 0.8 |
| 0.6 |
| 0.4 |
| - |
| - |
| 53.8 |
| 53.5 |
| 51.0 |
| 51.5 |
| 50.5 |
| 52.0 |
| 53.6 |
| 54.4 |
| - |
| 55.7 |
| 57.1 |
| 58.1 |
| 68.6 |
| 68.3 |
| 66.1 |
| 58.2 |
| 44.1 |
| 22.2 |
| 20.3 |
| 4.4 |
| 3.3 |
| 2.1 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.9 |
| 26.2 |
| 25.1 |
| 11.5 |
| 11.9 |
| 12.3 |
| 12.1 |
| 13.3 |
| 13.7 |
| 14.3 |
| 14.2 |
| 14.4 |
| 14.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| - |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.8 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 468.1 |
| 449.9 |
| 456.8 |
| 529.6 |
| 588.1 |
| 405.5 |
| 428.1 |
| 299.5 |
| - |
| 364.8 |
| 274.1 |
| 324.7 |
| 391.8 |
| 442.9 |
| 492.7 |
| 473.1 |
| 217.8 |
| 229.7 |
| 244.2 |
| 241.7 |
| 263.9 |
| 284.4 |
| 300.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.2 |
| 41.0 |
| 35.5 |
| 33.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 15.3 |
| 12.8 |
| 20.5 |
| 16.7 |
| 12.7 |
| 9.7 |
| - |
| 12.9 |
| 7.8 |
| 7.5 |
| 10.6 |
| 9.1 |
| 5.3 |
| 4.3 |
| 5.7 |
| 5.3 |
| 3.3 |
| 2.6 |
| 3.7 |
| 3.2 |
| 2.1 |
| 9.1 |
| 9.3 |
| 7.4 |
| 7.9 |
| 6.1 |
| 5.3 |
| 5.7 |
| 5.9 |
| - |
| 6.5 |
| 6.4 |
| 5.4 |
| 6.4 |
| 7.9 |
| 8.8 |
| 4.3 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.7 |
| 101.6 |
| 105.8 |
| 86.2 |
| 88.8 |
| 84.2 |
| 82.9 |
| 36.1 |
| 31.7 |
| 31.5 |
| - |
| 30.7 |
| 25.8 |
| 25.2 |
| 40.0 |
| 27.0 |
| 27.2 |
| 21.0 |
| 27.6 |
| 16.5 |
| 11.5 |
| 7.8 |
| 9.7 |
| 13.7 |
| 10.0 |
| 17.5 |
| 25.5 |
| 24.6 |
| 12.2 |
| 12.6 |
| 13.0 |
| 13.1 |
| 13.4 |
| 13.8 |
| - |
| 14.5 |
| 14.9 |
| 14.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.7 |
| 26.8 |
| 22.5 |
| 31.8 |
| 27.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 1.5 |
| 2.2 |
| 1.8 |
| 2.0 |
| 2.0 |
| 2.4 |
| 1.9 |
| 1.4 |
| - |
| 1.1 |
| 1.1 |
| 1.2 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 13.0 |
| 12.9 |
| 12.3 |
| 7.2 |
| 11.5 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.6 |
| 173.0 |
| 188.5 |
| 139.8 |
| 125.3 |
| 130.6 |
| 125.8 |
| 51.6 |
| 47.0 |
| 46.7 |
| - |
| 46.3 |
| 41.9 |
| 40.8 |
| 53.0 |
| 39.9 |
| 40.2 |
| 33.9 |
| 39.9 |
| 23.7 |
| 23.0 |
| 8.6 |
| 10.2 |
| 14.2 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,464.7) |
| (1,371.4) |
| (1,286.7) |
| (1,202.9) |
| (1,124.6) |
| (1,043.3) |
| (968.9) |
| (891.5) |
| - |
| (739.5) |
| (667.6) |
| (593.2) |
| (527.3) |
| (447.3) |
| (389.0) |
| (338.1) |
| (296.7) |
| (261.3) |
| (230.2) |
| (202.8) |
| (177.2) |
| (158.9) |
| (133.6) |
| (1.9) |
| (0.4) |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.8 |
| 0.2 |
| - |
| 0.2 |
| 0.2 |
| 0.0 |
| (0.3) |
| (0.4) |
| (0.5) |
| (0.5) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.2) |
| 0.0 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.6 |
| 310.1 |
| 331.5 |
| 399.0 |
| 462.3 |
| 353.9 |
| 381.1 |
| 252.8 |
| - |
| 318.4 |
| 232.3 |
| 283.9 |
| 338.9 |
| 403.1 |
| 452.5 |
| 439.2 |
| 177.9 |
| 206.0 |
| 221.1 |
| 233.1 |
| 253.7 |
| 270.2 |
| 290.2 |
| 310.1 |
| 331.5 |
| 399.0 |
| 462.3 |
| 353.9 |
| 381.1 |
| 252.8 |
| - |
| 318.4 |
| 232.3 |
| 283.9 |
| 338.9 |
| 403.1 |
| 452.5 |
| 439.2 |
| 177.9 |
| 206.0 |
| 221.1 |
| 233.1 |
| 253.7 |
| 270.2 |
| 290.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 283.3 |
| 303.5 |
| 380.1 |
| 440.4 |
| 303.4 |
| 327.3 |
| 197.7 |
| - |
| 262.7 |
| 175.3 |
| 225.7 |
| 281.5 |
| 346.0 |
| 397.8 |
| 392.6 |
| 144.5 |
| 189.7 |
| 211.0 |
| 227.5 |
| 250.9 |
| 268.5 |
| 288.9 |
| 310.1 |
| 331.5 |
| 399.0 |
| 462.3 |
| 353.9 |
| 381.1 |
| 252.8 |
| - |
| 318.4 |
| 232.3 |
| 283.9 |
| 338.9 |
| 403.1 |
| 452.5 |
| 439.2 |
| 177.9 |
| 206.0 |
| 221.1 |
| 233.1 |
| 253.7 |
| 270.2 |
| 290.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |