| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 102.8 | 81.8 | 132.0 | 113.6 | 331.5 | 72.2 | 184.4 | 41.3 | 37.6 | 6.8 | 10.1 | 8.8 |
| Restricted Cash | 0.4 | 0.4 | 0.3 | 1.0 | 0.8 | 9.3 | 0.6 | 0.2 | - | - | - | - |
| Short Term Investments | 8.5 | 2.0 | 21.5 | 71.2 | 0.0 | - | 0.0 | 17.4 | 0.0 | - | - | - |
| Cash And Short Term Investments | 111.3 | 83.8 | 153.5 | 184.9 | 331.5 | 72.2 | 184.4 | 58.7 | 37.6 | 6.8 | 10.1 | 8.8 |
| Receivables | ||||||||||||
| Accounts Receivable | 91.4 | 86.5 | 78.2 | 74.5 | 61.6 | 55.2 | 30.2 | 24.0 | 21.2 | 16.8 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 11.6 | 13.8 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 76.6 | 58.8 | 44.4 | 36.1 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 42.6 | 28.4 | 34.2 | 26.8 | 9.1 | 11.7 | 4.2 | 3.4 | 3.0 | 4.7 | - | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 247.6 | 281.3 | 418.5 | 480.5 | 486.4 | 282.2 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 221.0 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 485.8 | 435.9 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 247.6 | 281.3 | 418.5 | 480.5 | 486.4 | 282.2 | 0.0 | - | - | - | - | - |
| Net debt | 136.3 | 197.5 | ||||||||||
| (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 | Q4 FY 16 | Q3 FY 16 | Q4 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 47.3 | 102.8 | 73.4 | 60.1 | 35.9 | 81.8 | 74.9 | 62.0 | 105.4 | 132.0 | 107.4 | 91.8 | 85.3 | 113.6 | 166.4 | |||||||||||||||||||||||||
| 17.0 |
| 16.7 |
| 15.8 |
| 14.5 |
| 9.3 |
| 6.1 |
| 3.8 |
| 2.3 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 219.1 | 187.8 | 252.8 | 279.6 | 412.9 | 193.6 | 226.9 | 91.7 | 65.3 | 28.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.9 |
| 33.7 |
| 29.4 |
| 24.9 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 41.7 | 25.1 | 14.9 | 11.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 356.8 | 317.2 | 335.9 | 326.4 | 344.4 | 372.2 | 6.9 | 6.9 | 6.9 | 6.9 | - | - |
| Intangible Assets | 138.7 | 145.4 | 166.9 | 177.4 | 211.2 | 248.1 | 6.6 | 7.1 | 7.6 | 8.5 | - | - |
| Operating Lease Right Of Use Assets | 153.0 | 153.6 | 157.5 | 10.0 | 14.1 | 19.5 | 21.0 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 34.9 | 17.4 | 6.5 | 12.7 | - | - |
| Other Non-Current Assets | 7.8 | 4.0 | 5.5 | 31.3 | 8.7 | 2.0 | 1.5 | 0.5 | 1.2 | 1.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,052.6 | 989.2 | 1,101.0 | 929.3 | 1,065.5 | 890.6 | 341.4 | 150.4 | 104.5 | 70.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 8.7 | 7.0 | 8.1 | 7.2 | 6.2 | 6.5 | 5.2 | 5.3 | 5.8 | 4.0 | - | - |
| Operating Lease Liabilities Current | 3.9 | 3.1 | 5.5 | 7.5 | 5.8 | 5.5 | 4.9 | - | - | - | - | - |
| Accrued Expenses | 91.2 | 101.8 | 69.0 | 62.6 | 65.9 | 63.1 | 27.3 | 21.4 | 15.7 | 14.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 154.1 | 140.3 | 122.8 | 114.0 | 93.5 | 92.2 | 45.7 | 32.7 | 24.5 | 30.5 | - | - |
| 219.2 |
| 220.5 |
| 4.6 |
| 11.0 |
| 17.2 |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 5.0 | 8.0 | 8.4 | 8.3 | 7.6 | 6.4 | 5.7 | 6.4 | 2.5 | 1.7 | - | - |
| Deferred Tax Liabilities | 24.5 | 27.3 | 33.0 | 38.5 | 48.4 | 61.0 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.6 | 0.4 | 11.2 | 6.0 | 1.7 | 0.0 | - | 0.7 | 0.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 652.7 | 676.6 | 803.7 | 657.1 | 652.9 | 460.7 | 71.3 | 41.7 | 27.8 | 70.5 | - | - |
| 391.0 |
| 364.9 |
| 502.5 |
| 451.5 |
| 275.6 |
| 116.6 |
| 102.5 |
| 9.4 |
| - |
| - |
| Retained Earnings | (84.3) | (71.4) | (64.9) | (48.5) | (76.9) | (49.5) | (5.5) | (7.8) | (25.8) | (31.7) | - | - |
| Accumulated Other Comprehensive Income | (1.6) | (52.0) | (28.8) | (44.2) | (13.0) | 27.9 | 0.0 | (0.0) | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 400.0 | 312.5 | 297.4 | 272.2 | 412.6 | 429.9 | 270.1 | 108.8 | 76.7 | (22.4) | (19.1) | (16.7) |
| Total Equity | 400.0 | 312.5 | 297.4 | 272.2 | 412.6 | 429.9 | 270.1 | 108.8 | 76.7 | (22.4) | (19.1) | (16.7) |
| 265.1 |
| 295.7 |
| 155.0 |
| 210.0 |
| (184.4) |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 65.0 | 47.5 | 130.0 | 165.6 | 319.4 | 101.4 | 181.2 | 58.9 | 40.7 | (2.4) | - | - |
| Book Value | 400.0 | 312.5 | 297.4 | 272.2 | 412.6 | 429.9 | 270.1 | 108.8 | 76.7 | (22.4) | (19.1) | (16.7) |
| Tangible Book Value | (95.5) | (150.1) | (205.4) | (231.6) | (143.0) | (190.4) | 256.7 | 94.8 | 62.2 | (37.7) | - | - |
| 165.3 |
| 316.0 |
| 331.5 |
| 321.8 |
| 309.6 |
| 319.7 |
| 72.2 |
| 300.2 |
| 291.0 |
| 492.0 |
| 184.4 |
| 192.4 |
| 140.1 |
| 138.9 |
| 41.3 |
| 48.6 |
| 45.8 |
| 38.8 |
| 37.6 |
| 5.4 |
| 5.7 |
| 6.8 |
| 5.8 |
| 10.1 |
| 8.8 |
| Restricted Cash | 0.2 | - | 0.3 | 0.3 | 0.2 | - | 0.3 | 0.2 | 0.2 | - | 0.3 | 0.2 | 0.2 | - | 0.9 | 0.9 | 1.0 | 0.8 | 9.2 | 9.4 | 9.5 | 9.3 | 1.1 | 0.9 | 25.9 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 3.0 | 8.5 | 7.0 | 8.0 | 5.8 | 2.0 | 5.0 | 14.4 | 41.8 | 21.5 | 31.7 | 30.8 | 38.2 | 71.2 | 145.2 | 137.6 | - | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 55.8 | 59.5 | 17.4 | 14.9 | 11.0 | 8.5 | 0.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 50.3 | 111.3 | 80.4 | 68.1 | 41.7 | 83.8 | 79.9 | 76.4 | 147.2 | 153.5 | 139.1 | 122.6 | 123.5 | 184.9 | 311.6 | 302.9 | 316.0 | 331.5 | 321.8 | 309.6 | 319.7 | 72.2 | 300.2 | 291.0 | 492.0 | 184.4 | 192.4 | 195.9 | 198.4 | 58.7 | 63.5 | 56.8 | 47.3 | 37.6 | 5.4 | 5.7 | 6.8 | 5.8 | 10.1 | 8.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 101.2 | 91.4 | 93.4 | 89.2 | 87.0 | 86.5 | 99.6 | 85.6 | 89.5 | 78.2 | 75.0 | 74.9 | 63.2 | 74.5 | 76.6 | 76.6 | 68.8 | 61.6 | 75.2 | 63.1 | 51.5 | 55.2 | 46.5 | 41.8 | 37.1 | 30.2 | 30.0 | 26.7 | 27.9 | 24.0 | 23.8 | 23.0 | 24.4 | 21.2 | 18.7 | - | 16.8 | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 15.9 | 11.6 | 14.7 | 14.7 | 18.7 | 13.8 | 15.3 | 15.5 | 16.6 | 17.0 | 16.0 | 18.5 | 19.6 | 16.7 | 24.3 | 20.4 | 24.2 | 15.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 171.9 | 219.1 | 193.0 | 176.4 | 151.4 | 187.8 | 198.7 | 181.4 | 257.0 | 252.8 | 234.4 | 220.3 | 210.0 | 279.6 | 417.1 | 404.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 88.4 | 85.0 | 82.0 | 76.6 | 75.6 | 69.1 | 61.9 | 58.8 | 53.9 | 50.2 | 46.3 | 44.4 | 40.7 | - | 36.1 | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 348.7 | 356.8 | 357.0 | 356.2 | 329.3 | 317.2 | 340.4 | 326.2 | 328.6 | 335.9 | 322.0 | 330.1 | 331.3 | 326.4 | 298.9 | 317.7 | 338.1 | 344.4 | ||||||||||||||||||||||
| Intangible Assets | 128.8 | 138.7 | 143.5 | 149.7 | 145.4 | 145.4 | 159.3 | 156.0 | 160.5 | 166.9 | 164.7 | 173.9 | 176.2 | 177.4 | 170.5 | 185.9 | 202.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 152.1 | 153.0 | 152.6 | 153.5 | 153.4 | 153.6 | 152.6 | 155.5 | 156.4 | 157.5 | 161.1 | 7.1 | 8.4 | 10.0 | 11.3 | 13.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 7.9 | 7.8 | 7.9 | 4.4 | 4.3 | 4.0 | 4.2 | 4.9 | 4.9 | 5.5 | 6.4 | 7.6 | 28.2 | 31.3 | 32.3 | 28.4 | 11.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 984.2 | 1,052.6 | 1,033.3 | 1,022.5 | 964.4 | 989.2 | 1,029.7 | 1,002.1 | 1,085.5 | 1,101.0 | 1,070.1 | 917.3 | 861.1 | 929.3 | 1,008.4 | 1,024.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 31.7 | 42.6 | 34.4 | 21.3 | 16.6 | 28.4 | 20.6 | 31.9 | 23.4 | 34.2 | 31.2 | 20.6 | 16.4 | 26.8 | 21.0 | 19.5 | 8.9 | 9.1 | 15.7 | 8.2 | 9.4 | 11.7 | 7.8 | 4.5 | 5.3 | 4.2 | 3.3 | 3.1 | 3.4 | 3.4 | 4.3 | 1.8 | 3.2 | 3.0 | 2.5 | - | 4.7 | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 8.8 | 8.7 | 8.4 | 8.2 | 7.0 | 7.0 | 7.0 | 7.7 | 7.8 | 8.1 | 7.9 | 7.9 | 7.3 | 7.2 | 6.2 | 6.5 | 6.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.1 | 3.9 | 3.7 | 3.6 | 3.3 | 3.1 | 3.4 | 3.5 | 5.1 | 5.5 | 4.8 | 5.1 | 6.5 | 7.5 | 7.2 | 7.1 | ||||||||||||||||||||||||
| Accrued Expenses | 87.4 | 91.2 | 85.2 | 94.2 | 81.3 | 101.8 | 94.4 | 69.3 | 68.1 | 69.0 | 60.5 | 58.7 | 57.5 | 62.6 | 75.1 | 62.3 | 65.5 | 65.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 182.5 | 154.1 | 139.3 | 134.9 | 115.7 | 140.3 | 153.7 | 156.5 | 108.7 | 122.8 | 108.6 | 97.8 | 95.0 | 114.0 | 117.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 148.7 | 247.6 | 247.3 | 247.0 | 246.8 | 281.3 | 281.0 | 280.7 | 419.0 | 418.5 | 418.0 | 417.6 | 417.1 | 480.5 | 637.2 | 636.5 | 635.7 | 486.4 | 479.2 | 472.0 | 464.8 | 282.2 | 277.5 | 272.9 | 268.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 219.9 | 221.0 | 221.1 | 221.9 | 221.6 | 219.2 | 219.7 | 220.5 | 219.7 | 220.5 | 222.7 | 3.5 | 3.8 | 4.6 | 6.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 4.0 | 5.0 | 5.9 | 6.7 | 8.0 | 8.0 | 8.1 | 8.1 | 8.4 | 8.4 | 8.1 | 8.3 | 8.2 | 8.3 | 8.2 | 8.3 | 8.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 21.8 | 24.5 | 26.5 | 26.8 | 26.4 | 27.3 | 30.3 | 28.5 | 31.1 | 33.0 | 32.0 | 34.0 | 34.3 | 38.5 | 35.2 | 41.4 | 46.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 64.3 | 13.3 | 11.2 | 9.6 | 8.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 578.5 | 652.7 | 640.6 | 637.9 | 619.0 | 676.6 | 693.2 | 694.7 | 787.3 | 803.7 | 790.1 | 625.4 | 571.7 | 657.1 | 813.8 | 804.5 | ||||||||||||||||||||||||
| 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 | - | - | - |
| Additional Paid In Capital | 503.3 | 485.8 | 475.4 | 466.4 | 457.1 | 435.9 | 426.8 | 418.5 | 410.4 | 391.0 | 383.0 | 376.9 | 370.8 | 364.9 | 359.5 | 354.7 | 349.9 | |||||||||||||||||||||||
| Retained Earnings | (80.2) | (84.3) | (81.3) | (80.1) | (75.2) | (71.4) | (69.7) | (70.1) | (74.1) | (64.9) | (54.0) | (48.8) | (44.9) | (48.5) | (82.0) | (81.2) | (74.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12.4) | (1.6) | (1.3) | (1.8) | (36.5) | (52.0) | (20.6) | (41.0) | (38.1) | (28.8) | (49.1) | (36.2) | (36.5) | (44.2) | (82.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 405.7 | 400.0 | 392.7 | 384.5 | 345.4 | 312.5 | 336.6 | 307.4 | 298.2 | 297.4 | 280.0 | 291.9 | 289.4 | 272.2 | 194.6 | 219.8 | 251.5 | |||||||||||||||||||||||
| Total Equity | 405.7 | 400.0 | 392.7 | 384.5 | 345.4 | 312.5 | 336.6 | 307.4 | 298.2 | 297.4 | 280.0 | 291.9 | 289.4 | 272.2 | 194.6 | 219.8 | 251.5 | 412.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 148.7 | 247.6 | 247.3 | 247.0 | 246.8 | 281.3 | 281.0 | 280.7 | 419.0 | 418.5 | 418.0 | 417.6 | 417.1 | 480.5 | 637.2 | 636.5 | 635.7 | 486.4 | 479.2 | 472.0 | 464.8 | 282.2 | 277.5 | 272.9 | 268.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 98.4 | 136.3 | 166.9 | 178.9 | 205.1 | 197.5 | 201.1 | 204.2 | 271.8 | 265.1 | 278.9 | 295.0 | 293.6 | 295.7 | 325.7 | 333.6 | 319.7 | 155.0 | ||||||||||||||||||||||
| Working Capital | (10.6) | 65.0 | 53.8 | 41.5 | 35.7 | 47.5 | 45.0 | 24.9 | 148.3 | 130.0 | 125.8 | 122.5 | 115.0 | 165.6 | 300.0 | 302.9 | 318.6 | 319.4 | ||||||||||||||||||||||
| Book Value | 405.7 | 400.0 | 392.7 | 384.5 | 345.4 | 312.5 | 336.6 | 307.4 | 298.2 | 297.4 | 280.0 | 291.9 | 289.4 | 272.2 | 194.6 | 219.8 | 251.5 | 412.6 | ||||||||||||||||||||||
| Tangible Book Value | (71.9) | (95.5) | (107.8) | (121.4) | (129.2) | (150.1) | (163.1) | (174.7) | (190.9) | (205.4) | (206.7) | (212.2) | (218.1) | (231.6) | (274.8) | (283.8) | (289.1) | |||||||||||||||||||||||
| 22.4 |
| 23.4 |
| 13.4 |
| 14.5 |
| 10.0 |
| 10.9 |
| 10.1 |
| 9.3 |
| 8.4 |
| 8.5 |
| 7.0 |
| 6.1 |
| 7.8 |
| 7.4 |
| 7.0 |
| 6.4 |
| 6.2 |
| - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 413.3 |
| 412.9 |
| 431.5 |
| 408.2 |
| 406.7 |
| 193.6 |
| 590.8 |
| 577.3 |
| 566.9 |
| 226.9 |
| 233.3 |
| 233.2 |
| 235.6 |
| 91.4 |
| 95.1 |
| 87.2 |
| 78.6 |
| 65.3 |
| 30.2 |
| - |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.4 |
| 41.3 |
| 38.1 |
| 34.9 |
| 39.5 |
| 37.3 |
| 35.6 |
| 33.7 |
| 32.1 |
| 30.9 |
| 30.4 |
| 29.4 |
| 28.3 |
| - |
| 24.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 43.8 |
| 43.9 |
| 41.7 |
| 36.1 |
| 31.8 |
| 26.4 |
| 25.1 |
| 21.8 |
| 19.3 |
| 15.9 |
| 14.9 |
| 12.4 |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 353.2 |
| 360.6 |
| 356.4 |
| 372.2 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| 6.9 |
| - |
| 6.9 |
| - |
| - |
| - |
| 211.2 |
| 220.6 |
| 230.7 |
| 232.8 |
| 248.1 |
| 6.2 |
| 6.3 |
| 6.4 |
| 6.6 |
| 6.7 |
| 6.8 |
| 7.0 |
| 7.1 |
| 7.2 |
| 7.3 |
| 7.5 |
| 7.6 |
| 7.9 |
| - |
| 8.5 |
| - |
| - |
| - |
| 15.4 |
| 14.1 |
| 15.6 |
| 16.9 |
| 18.0 |
| 19.5 |
| 17.5 |
| 18.7 |
| 19.9 |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 16.6 |
| 34.9 |
| 34.4 |
| 31.6 |
| 25.0 |
| 17.4 |
| 15.6 |
| 13.2 |
| 3.9 |
| 6.5 |
| 9.2 |
| - |
| 12.7 |
| - |
| - |
| - |
| 8.7 |
| 7.5 |
| 7.4 |
| 2.0 |
| 2.0 |
| 1.7 |
| 1.9 |
| 1.6 |
| 1.5 |
| 1.3 |
| 2.1 |
| 1.4 |
| 0.5 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.2 |
| 1.1 |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,054.2 |
| 1,065.5 |
| 1,100.9 |
| 1,094.4 |
| 1,070.3 |
| 890.6 |
| 670.4 |
| 658.0 |
| 665.3 |
| 341.4 |
| 321.0 |
| 313.5 |
| 303.7 |
| 150.4 |
| 149.1 |
| 136.6 |
| 115.8 |
| 104.5 |
| 72.6 |
| - |
| 70.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.4 |
| 6.6 |
| 6.5 |
| 6.5 |
| 5.5 |
| 5.2 |
| 5.0 |
| 5.2 |
| 5.0 |
| 4.9 |
| 5.4 |
| 5.3 |
| 7.1 |
| 5.6 |
| 7.1 |
| 5.8 |
| 4.7 |
| - |
| 4.0 |
| - |
| - |
| - |
| 7.2 |
| 5.8 |
| 6.0 |
| 6.0 |
| 5.6 |
| 5.5 |
| 5.2 |
| 5.1 |
| 5.0 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.3 |
| 66.6 |
| 55.9 |
| 63.1 |
| 34.4 |
| 29.4 |
| 23.8 |
| 27.3 |
| 28.0 |
| 24.1 |
| 21.8 |
| 21.4 |
| 20.3 |
| 18.5 |
| 14.5 |
| 15.7 |
| 15.8 |
| - |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.7 |
| 94.7 |
| 93.5 |
| 109.1 |
| 92.3 |
| 81.6 |
| 92.2 |
| 57.8 |
| 48.7 |
| 44.0 |
| 45.7 |
| 41.1 |
| 34.8 |
| 32.8 |
| 32.7 |
| 31.6 |
| 25.9 |
| 24.8 |
| 24.5 |
| 25.9 |
| - |
| 30.5 |
| - |
| - |
| - |
| 8.5 |
| 10.7 |
| 11.0 |
| 12.5 |
| 14.0 |
| 15.6 |
| 17.2 |
| 15.6 |
| 17.1 |
| 18.5 |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 7.4 |
| 6.9 |
| 6.6 |
| 6.4 |
| 6.3 |
| 6.4 |
| 6.3 |
| 5.7 |
| 5.8 |
| 5.9 |
| 6.4 |
| 6.4 |
| 6.6 |
| 6.9 |
| 7.1 |
| 2.5 |
| 2.4 |
| - |
| 1.7 |
| - |
| - |
| - |
| 48.4 |
| 58.0 |
| 59.3 |
| 57.3 |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 6.0 |
| 5.4 |
| 4.9 |
| 1.6 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.4 |
| 0.7 |
| 0.7 |
| 1.4 |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 802.7 |
| 652.9 |
| 671.6 |
| 649.4 |
| 627.6 |
| 460.7 |
| 357.3 |
| 345.0 |
| 337.1 |
| 71.3 |
| 50.6 |
| 44.4 |
| 41.8 |
| 41.7 |
| 40.9 |
| 35.2 |
| 32.6 |
| 27.8 |
| 65.2 |
| - |
| 70.5 |
| - |
| - |
| - |
| 502.5 |
| 499.7 |
| 496.0 |
| 492.8 |
| 451.5 |
| 342.6 |
| 340.2 |
| 334.8 |
| 275.6 |
| 274.0 |
| 271.6 |
| 267.9 |
| 116.6 |
| 114.8 |
| 110.4 |
| 102.7 |
| 102.5 |
| 10.7 |
| - |
| 9.4 |
| - |
| - |
| - |
| (76.9) |
| (68.7) |
| (61.7) |
| (54.8) |
| (49.5) |
| (29.6) |
| (27.2) |
| (6.6) |
| (5.5) |
| (3.6) |
| (2.6) |
| (6.0) |
| (7.8) |
| (6.6) |
| (9.1) |
| (19.6) |
| (25.8) |
| (25.2) |
| - |
| (31.7) |
| - |
| - |
| - |
| (53.7) |
| (23.6) |
| (13.0) |
| (1.7) |
| 10.8 |
| 4.8 |
| 27.9 |
| 0.1 |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 412.6 |
| 429.3 |
| 445.0 |
| 442.7 |
| 429.9 |
| 313.1 |
| 312.9 |
| 328.2 |
| 270.1 |
| 270.4 |
| 269.1 |
| 261.9 |
| 108.8 |
| 108.2 |
| 101.4 |
| 83.2 |
| 76.7 |
| (14.5) |
| - |
| (22.4) |
| - |
| - |
| (16.7) |
| 429.3 |
| 445.0 |
| 442.7 |
| 429.9 |
| 313.1 |
| 312.9 |
| 328.2 |
| 270.1 |
| 270.4 |
| 269.1 |
| 261.9 |
| 108.8 |
| 108.2 |
| 101.4 |
| 83.2 |
| 76.7 |
| (14.5) |
| - |
| (22.4) |
| - |
| - |
| (16.7) |
| 157.3 |
| 162.4 |
| 145.1 |
| 210.0 |
| (22.7) |
| (18.1) |
| (223.6) |
| (184.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 322.4 |
| 315.9 |
| 325.1 |
| 101.4 |
| 533.0 |
| 528.6 |
| 522.9 |
| 181.2 |
| 192.2 |
| 198.4 |
| 202.8 |
| 58.7 |
| 63.5 |
| 61.3 |
| 53.9 |
| 40.7 |
| 4.4 |
| - |
| (2.4) |
| - |
| - |
| - |
| 429.3 |
| 445.0 |
| 442.7 |
| 429.9 |
| 313.1 |
| 312.9 |
| 328.2 |
| 270.1 |
| 270.4 |
| 269.1 |
| 261.9 |
| 108.8 |
| 108.2 |
| 101.4 |
| 83.2 |
| 76.7 |
| (14.5) |
| - |
| (22.4) |
| - |
| - |
| (16.7) |
| (143.0) |
| (144.4) |
| (146.2) |
| (146.4) |
| (190.4) |
| 300.1 |
| 299.8 |
| 314.9 |
| 256.7 |
| 256.8 |
| 255.4 |
| 248.0 |
| 94.8 |
| 94.2 |
| 87.2 |
| 68.8 |
| 62.2 |
| (29.2) |
| - |
| (37.7) |
| - |
| - |
| - |