| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 141.0 | 69.8 | 75.8 | 20.7 | 73.1 | 69.6 | 16.6 | 9.0 | 7.2 | 1.4 | 1.1 | 1.2 | 0.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 141.0 | 69.8 | 75.8 | 20.7 | 73.1 | 69.6 | 16.6 | 9.0 | 7.2 | 1.4 | 1.1 | 1.2 | 0.6 |
| Receivables | |||||||||||||
| Accounts Receivable | 15.3 | 10.3 | 10.0 | 9.7 | 12.8 | 12.1 | 8.1 | 4.4 | 4.1 | 3.9 | 2.2 | - | - |
| Current Assets | |||||||||||||
| Inventory | 844.6 | 747.2 | 599.1 | 474.3 | 275.8 | 288.7 | 240.7 | 211.5 | 176.3 | 129.3 | 102.7 | - | - |
| Prepaid Expenses | 33.5 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 833.4 | 668.6 | 509.8 | 258.4 | 186.5 | 171.7 | 170.4 | 143.1 | 101.0 | 44.0 | 29.0 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 142.1 | 134.5 | 132.9 | 131.4 | 104.6 | 95.3 | 105.0 | 90.0 | 66.6 | 44.6 | 36.0 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 247.3 | 91.2 | - | - | - |
| Operating Lease Liabilities Non-Current | 671.3 | ||||||||||||
| 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 | - | - |
| Additional Paid In Capital | 263.3 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 247.3 | 91.2 | - | - | - |
| Net debt | - | ||||||||||||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | 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 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 141.0 | 200.1 | 64.7 | 95.3 | 69.8 | 152.9 | 37.4 | 83.4 | 75.8 | 107.2 | 38.7 | 50.4 | 19.7 | 16.0 | 20.7 | |||||||||||||||||||||||||
| 36.7 |
| 44.7 |
| 37.2 |
| 12.8 |
| 14.3 |
| 11.9 |
| 16.3 |
| 15.6 |
| 10.7 |
| 8.7 |
| - |
| - |
| Other Current Assets | 7.1 | 7.5 | 7.1 | 6.7 | 2.9 | 2.0 | 1.9 | 4.3 | 1.2 | 1.0 | 0.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,034.4 | 864.0 | 729.6 | 541.8 | 374.5 | 384.7 | 277.3 | 241.1 | 203.2 | 145.3 | 114.7 | - | - |
| 319.3 |
| 246.5 |
| 186.1 |
| 103.2 |
| 76.1 |
| 62.1 |
| 71.7 |
| 53.9 |
| 24.9 |
| 13.9 |
| 7.5 |
| - |
| - |
| Property,Plant & Equipment Net | 514.1 | 422.1 | 323.7 | 155.2 | 110.4 | 109.6 | 98.7 | 89.2 | 76.1 | 30.1 | 21.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 195.9 | 193.1 | 193.1 | 93.1 | 93.1 | 78.0 | - |
| Intangible Assets | 59.0 | 58.7 | 58.7 | 60.8 | 60.9 | 61.0 | 62.8 | 63.4 | 64.9 | 57.1 | 59.7 | - | - |
| Operating Lease Right Of Use Assets | 631.4 | 461.7 | 382.0 | 230.9 | 178.8 | 159.8 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 6.7 | 6.3 | 5.6 | 3.3 | 3.5 | 1.7 | 1.4 | 1.1 | 2.1 | 0.6 | 2.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,450.1 | 2,018.0 | 1,705.6 | 1,199.9 | 933.6 | 924.7 | 636.1 | 587.9 | 539.3 | 326.1 | 291.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | 10.2 | 9.5 | 7.1 | 4.4 | 3.8 | - | - |
| Operating Lease Liabilities Current | 88.7 | 71.9 | 62.6 | 42.3 | 38.2 | 33.8 | - | - | - | - | - | - | - |
| Accrued Expenses | 159.1 | 146.0 | 116.5 | 133.4 | 77.6 | 52.6 | 47.0 | 40.0 | 35.9 | 24.1 | 20.8 | - | - |
| Other Current Liabilities | 8.2 | 5.3 | 4.8 | 1.1 | 0.6 | 10.3 | 12.5 | 11.8 | 15.4 | 6.7 | 5.1 | - | - |
| Total Current Liabilities | 391.0 | 353.3 | 312.8 | 336.5 | 221.7 | 312.6 | 151.9 | 151.0 | 152.3 | 86.5 | 86.4 | - | - |
| 476.7 |
| 388.9 |
| 218.4 |
| 168.3 |
| 148.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 51.7 | 39.3 | 42.0 | 26.9 | 22.0 | 19.8 | 17.2 | 13.0 | 12.3 | 21.1 | 20.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.0 | 4.1 | 3.8 | 2.2 | 3.4 | 0.6 | 21.8 | 18.8 | 12.4 | 4.1 | 2.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,131.4 | 887.0 | 761.9 | 600.2 | 538.7 | 603.0 | 371.9 | 373.3 | 377.8 | 183.7 | 207.3 | - | - |
| 246.7 |
| 232.6 |
| 199.1 |
| 183.8 |
| 169.2 |
| 159.1 |
| 148.1 |
| 137.9 |
| 128.7 |
| 78.8 |
| - |
| - |
| Retained Earnings | 1,129.8 | 904.0 | 723.0 | 405.5 | 213.0 | 153.6 | 105.7 | 66.7 | 23.6 | 13.7 | 1.7 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | 4.9 | 2.0 | 1.2 | 0.7 | 0.2 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 0.0 | - | 4.1 | - | - |
| Total Stockholders Equity | 1,318.7 | 1,131.1 | 943.6 | 599.7 | 394.9 | 321.7 | 264.2 | 214.6 | 161.5 | 142.4 | 84.6 | 77.6 | 74.2 |
| Total Equity | 1,318.7 | 1,131.1 | 943.6 | 599.7 | 394.9 | 321.7 | 264.2 | 214.6 | 161.5 | 142.4 | 84.6 | 77.6 | 74.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 240.1 |
| 89.8 |
| - |
| - |
| - |
| Working Capital | 643.4 | 510.6 | 416.8 | 205.4 | 152.8 | 72.0 | 125.4 | 90.1 | 50.9 | 58.8 | 28.3 | - | - |
| Book Value | 1,318.7 | 1,131.1 | 943.6 | 599.7 | 394.9 | 321.7 | 264.2 | 214.6 | 161.5 | 142.4 | 84.6 | 77.6 | 74.2 |
| Tangible Book Value | 1,062.2 | 874.9 | 687.4 | 341.4 | 136.5 | 63.2 | 5.5 | (41.9) | (96.5) | (7.8) | (68.2) | (0.4) | - |
| 114.7 |
| 39.5 |
| 49.6 |
| 73.1 |
| 76.3 |
| 35.7 |
| 83.1 |
| 69.6 |
| 45.4 |
| 13.2 |
| 22.7 |
| 16.6 |
| 50.6 |
| 9.4 |
| 7.4 |
| 9.0 |
| 19.1 |
| 7.3 |
| 31.2 |
| 11.1 |
| 5.8 |
| 7.2 |
| 17.8 |
| 7.5 |
| 12.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 141.0 | 200.1 | 64.7 | 95.3 | 69.8 | 152.9 | 37.4 | 83.4 | 75.8 | 107.2 | 38.7 | 50.4 | 19.7 | 16.0 | 20.7 | 114.7 | 39.5 | 49.6 | 73.1 | 76.3 | 35.7 | 83.1 | 69.6 | 45.4 | 13.2 | 22.7 | 16.6 | 50.6 | 9.4 | 7.4 | 9.0 | 19.1 | 7.3 | 31.2 | 11.1 | 5.8 | 7.2 | 17.8 | 7.5 | 12.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 15.3 | 14.2 | 10.1 | 8.5 | 10.3 | 10.2 | 7.9 | 7.9 | 10.0 | 10.4 | 9.3 | 14.8 | 11.1 | 9.2 | 9.7 | 7.9 | 13.2 | 10.0 | 12.8 | 13.9 | 13.3 | 10.7 | 12.1 | 11.2 | 7.4 | 6.6 | 8.1 | 8.0 | 4.4 | 5.4 | 4.4 | 6.4 | 4.1 | 6.6 | 4.6 | 3.5 | 4.1 | 5.7 | 4.5 | 3.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 844.6 | 805.5 | 855.1 | 774.1 | 747.2 | 690.3 | 713.0 | 627.1 | 599.1 | 563.4 | 585.6 | 592.2 | 641.0 | 534.4 | 474.3 | 385.6 | 350.3 | 296.8 | 275.8 | 246.0 | 260.9 | 261.5 | 288.7 | 275.4 | 301.7 | 253.9 | 240.7 | 225.2 | 230.1 | 204.4 | 211.5 | 207.5 | 192.3 | 180.0 | 190.8 | 179.2 | 176.3 | 174.1 | 178.0 | 136.4 |
| Prepaid Expenses | 33.5 | 37.9 | 37.3 | 30.8 | 36.7 | 45.9 | 48.9 | 37.6 | 44.7 | 54.2 | 39.0 | 51.5 | 43.0 | 57.8 | 37.2 | 54.3 | 38.1 | 20.1 | ||||||||||||||||||||||
| Other Current Assets | 7.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,034.4 | 1,057.6 | 967.3 | 908.7 | 864.0 | 899.4 | 807.1 | 756.0 | 729.6 | 735.1 | 672.6 | 708.9 | 714.7 | 617.4 | 541.8 | 562.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 833.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 319.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 514.1 | 490.7 | 466.3 | 430.4 | 422.1 | 398.2 | 368.3 | 346.7 | 323.7 | 308.1 | 293.7 | 231.7 | 204.3 | 177.4 | 155.2 | 136.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | 197.5 | ||||||||||||||||||||||
| Intangible Assets | 59.0 | 59.0 | 59.0 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 58.7 | 60.7 | 60.7 | 60.8 | 60.8 | 60.8 | 60.8 | 60.8 | 60.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 631.4 | 579.3 | 552.2 | 484.2 | 461.7 | 445.1 | 420.9 | 401.4 | 382.0 | 358.0 | 339.8 | 297.6 | 292.2 | 254.6 | 230.9 | 216.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 6.7 | 7.1 | 6.9 | 6.7 | 6.3 | 6.3 | 6.2 | 5.8 | 5.6 | 5.3 | 4.9 | 6.5 | 6.6 | 3.5 | 3.3 | 3.5 | 4.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,450.1 | 2,398.5 | 2,256.5 | 2,093.8 | 2,018.0 | 2,013.0 | 1,866.8 | 1,774.5 | 1,705.6 | 1,673.5 | 1,578.2 | 1,512.5 | 1,485.9 | 1,321.2 | 1,199.9 | 1,188.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 142.1 | 147.3 | 175.4 | 141.4 | 134.5 | 129.3 | 153.6 | 134.0 | 132.9 | 131.7 | 139.8 | 153.9 | 171.1 | 151.6 | 131.4 | 189.2 | 140.5 | 110.9 | 104.6 | 103.1 | 81.0 | 80.7 | 95.3 | 122.8 | 131.2 | 99.5 | 105.0 | 122.7 | 102.8 | 77.8 | 90.0 | 117.5 | 60.7 | 89.5 | 76.1 | 58.0 | 66.6 | 81.3 | 60.7 | 48.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 88.7 | 78.1 | 75.9 | 75.9 | 71.9 | 69.4 | 69.6 | 66.9 | 62.6 | 58.4 | 55.4 | 48.4 | 46.0 | 44.3 | 42.3 | 40.5 | ||||||||||||||||||||||||
| Accrued Expenses | 159.1 | 214.9 | 160.1 | 140.5 | 146.0 | 209.5 | 134.3 | 121.4 | 116.5 | 152.7 | 132.9 | 182.8 | 116.5 | 119.2 | 133.4 | 157.4 | 97.0 | |||||||||||||||||||||||
| Other Current Liabilities | 8.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 391.0 | 441.4 | 412.4 | 358.7 | 353.3 | 409.1 | 358.4 | 323.1 | 312.8 | 343.6 | 328.8 | 445.0 | 481.4 | 390.9 | 336.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 258.2 | - | 229.0 | 268.5 | 101.6 |
| Operating Lease Liabilities Non-Current | 671.3 | 612.2 | 578.1 | 507.1 | 476.7 | 457.4 | 432.1 | 409.2 | 388.9 | 360.7 | 342.6 | 292.7 | 284.1 | 244.0 | 218.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 51.7 | 43.7 | 42.6 | 38.6 | 39.3 | 37.8 | 41.3 | 42.1 | 42.0 | 39.9 | 36.3 | 27.4 | 28.4 | 28.5 | 26.9 | 22.7 | 15.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.0 | 5.4 | 5.2 | 4.9 | 4.1 | 4.5 | 4.4 | 4.0 | 3.8 | 3.7 | 3.3 | 2.7 | 2.5 | 2.4 | 2.2 | 4.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,131.4 | 1,115.4 | 1,051.3 | 922.4 | 887.0 | 922.4 | 850.1 | 792.6 | 761.9 | 762.6 | 725.8 | 783.2 | 812.0 | 681.7 | 600.2 | 634.7 | ||||||||||||||||||||||||
| 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 | 263.3 | 259.5 | 254.8 | 250.5 | 246.7 | 243.8 | 244.9 | 239.4 | 232.6 | 229.3 | 226.4 | 208.9 | 206.4 | 204.0 | 199.1 | 197.2 | 194.3 | |||||||||||||||||||||||
| Retained Earnings | 1,129.8 | 1,085.4 | 999.6 | 957.4 | 904.0 | 866.4 | 791.4 | 761.9 | 723.0 | 693.6 | 638.0 | 529.6 | 476.8 | 444.8 | 405.5 | 360.8 | 291.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 9.4 | 9.3 | 4.9 | 4.7 | 4.6 | 4.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,318.7 | 1,283.0 | 1,205.2 | 1,171.4 | 1,131.1 | 1,090.6 | 1,016.7 | 981.8 | 943.6 | 910.9 | 852.4 | 729.2 | 673.9 | 639.5 | 599.7 | 553.3 | ||||||||||||||||||||||||
| Total Equity | 1,318.7 | 1,283.0 | 1,205.2 | 1,171.4 | 1,131.1 | 1,090.6 | 1,016.7 | 981.8 | 943.6 | 910.9 | 852.4 | 729.2 | 673.9 | 639.5 | 599.7 | 553.3 | 481.3 | 439.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 258.2 | - | 229.0 | 268.5 | 101.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 643.4 | 616.2 | 554.9 | 550.1 | 510.6 | 490.3 | 448.7 | 432.9 | 416.8 | 391.5 | 343.8 | 263.9 | 233.4 | 226.6 | 205.4 | 174.1 | 160.6 | 127.6 | ||||||||||||||||||||||
| Book Value | 1,318.7 | 1,283.0 | 1,205.2 | 1,171.4 | 1,131.1 | 1,090.6 | 1,016.7 | 981.8 | 943.6 | 910.9 | 852.4 | 729.2 | 673.9 | 639.5 | 599.7 | 553.3 | 481.3 | 439.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,062.2 | 1,026.6 | 948.7 | 915.2 | 874.9 | 834.4 | 760.5 | 725.6 | 687.4 | 652.7 | 594.2 | 470.9 | 415.7 | 381.2 | 341.4 | 294.9 | 222.9 | |||||||||||||||||||||||
| 12.8 |
| 15.0 |
| 14.4 |
| 13.5 |
| 14.3 |
| 13.8 |
| 16.2 |
| 12.9 |
| 11.9 |
| 14.3 |
| 20.1 |
| 17.5 |
| 16.3 |
| 12.3 |
| 14.4 |
| 16.7 |
| 16.6 |
| 16.0 |
| 15.6 |
| 9.1 |
| 17.0 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 441.1 |
| 376.5 |
| 374.5 |
| 351.2 |
| 324.3 |
| 368.8 |
| 384.7 |
| 345.9 |
| 338.6 |
| 296.1 |
| 277.3 |
| 298.2 |
| 264.0 |
| 234.7 |
| 241.1 |
| 245.3 |
| 218.2 |
| 234.5 |
| 223.0 |
| 204.5 |
| 203.2 |
| 206.7 |
| 206.9 |
| 161.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.0 |
| 114.6 |
| 110.4 |
| 109.8 |
| 107.8 |
| 109.3 |
| 109.6 |
| 102.6 |
| 98.1 |
| 93.7 |
| 98.7 |
| 97.2 |
| 95.0 |
| 93.2 |
| 89.2 |
| 88.0 |
| 84.4 |
| 82.4 |
| 81.1 |
| 76.4 |
| 76.1 |
| 72.6 |
| 64.8 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 197.5 |
| 197.5 |
| 197.5 |
| 197.5 |
| 197.5 |
| 197.5 |
| 197.5 |
| 195.9 |
| 195.9 |
| 195.9 |
| 195.9 |
| 195.9 |
| 193.1 |
| 193.1 |
| 193.1 |
| 193.1 |
| 193.1 |
| 193.1 |
| 193.1 |
| 191.9 |
| 191.9 |
| 93.1 |
| 60.9 |
| 60.9 |
| 60.9 |
| 60.9 |
| 61.0 |
| 61.0 |
| 61.0 |
| 61.1 |
| 60.8 |
| 62.8 |
| 63.0 |
| 63.1 |
| 63.3 |
| 63.4 |
| 63.6 |
| 64.1 |
| 63.2 |
| 63.8 |
| 64.3 |
| 64.9 |
| 65.6 |
| 66.2 |
| 56.5 |
| 199.2 |
| 189.3 |
| 178.8 |
| 162.0 |
| 163.2 |
| 154.5 |
| 159.8 |
| 160.6 |
| 158.3 |
| 154.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.5 |
| 2.4 |
| 2.2 |
| 2.1 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.0 |
| 2.1 |
| 0.9 |
| 1.0 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,037.4 |
| 950.5 |
| 933.6 |
| 892.2 |
| 864.3 |
| 903.5 |
| 924.7 |
| 876.8 |
| 862.8 |
| 810.6 |
| 636.1 |
| 655.6 |
| 619.2 |
| 588.2 |
| 587.9 |
| 591.2 |
| 560.8 |
| 574.1 |
| 561.9 |
| 539.4 |
| 539.3 |
| 537.7 |
| 530.8 |
| 347.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.7 |
| 40.1 |
| 38.2 |
| 35.6 |
| 34.8 |
| 33.9 |
| 33.8 |
| 33.5 |
| 30.9 |
| 30.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.7 |
| 77.6 |
| 94.8 |
| 53.2 |
| 49.3 |
| 52.6 |
| 78.2 |
| 49.3 |
| 48.9 |
| 47.0 |
| 61.6 |
| 40.2 |
| 39.4 |
| 40.0 |
| 50.5 |
| 35.9 |
| 48.7 |
| 34.9 |
| 32.2 |
| 35.9 |
| 47.9 |
| 35.3 |
| 23.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 388.4 |
| 280.5 |
| 248.8 |
| 221.7 |
| 234.7 |
| 237.9 |
| 294.9 |
| 312.6 |
| 280.2 |
| 297.1 |
| 259.2 |
| 151.9 |
| 184.2 |
| 169.1 |
| 147.9 |
| 151.0 |
| 168.0 |
| 159.5 |
| 162.3 |
| 169.1 |
| 151.4 |
| 152.3 |
| 160.2 |
| 166.0 |
| 101.1 |
| 202.9 |
| 190.8 |
| 179.1 |
| 168.3 |
| 151.5 |
| 152.3 |
| 142.8 |
| 148.0 |
| 146.6 |
| 144.6 |
| 140.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 22.0 |
| 18.7 |
| 19.6 |
| 20.1 |
| 19.8 |
| 16.5 |
| 16.4 |
| 16.2 |
| 17.2 |
| 15.1 |
| 14.6 |
| 13.4 |
| 13.0 |
| 10.1 |
| 11.7 |
| 19.1 |
| 11.8 |
| 11.4 |
| 12.3 |
| 4.0 |
| 4.0 |
| 21.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 4.0 |
| 3.4 |
| 1.4 |
| 1.2 |
| 1.0 |
| 0.6 |
| 4.6 |
| 4.5 |
| 4.5 |
| 21.8 |
| 20.6 |
| 19.7 |
| 19.5 |
| 18.8 |
| 18.4 |
| 18.3 |
| 16.6 |
| 16.1 |
| 13.0 |
| 12.4 |
| 12.5 |
| 10.5 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 556.2 |
| 510.6 |
| 538.7 |
| 529.6 |
| 534.3 |
| 580.9 |
| 603.0 |
| 562.9 |
| 577.7 |
| 534.9 |
| 371.9 |
| 400.9 |
| 384.2 |
| 361.5 |
| 373.3 |
| 386.9 |
| 379.6 |
| 397.7 |
| 397.1 |
| 376.3 |
| 377.8 |
| 377.8 |
| 382.0 |
| 199.1 |
| 190.6 |
| 183.8 |
| 175.9 |
| 172.8 |
| 171.1 |
| 169.2 |
| 167.2 |
| 163.2 |
| 161.4 |
| 159.1 |
| 158.4 |
| 157.6 |
| 153.8 |
| 148.1 |
| 144.7 |
| 142.8 |
| 141.3 |
| 140.1 |
| 138.9 |
| 137.9 |
| 137.2 |
| 136.1 |
| 132.7 |
| 253.7 |
| 213.0 |
| 188.5 |
| 158.9 |
| 153.2 |
| 153.6 |
| 147.9 |
| 123.1 |
| 115.4 |
| 105.7 |
| 97.0 |
| 78.0 |
| 73.4 |
| 66.7 |
| 59.8 |
| 38.6 |
| 35.2 |
| 24.7 |
| 24.2 |
| 23.6 |
| 22.6 |
| 12.7 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.1 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 481.3 |
| 439.9 |
| 394.9 |
| 362.6 |
| 330.0 |
| 322.5 |
| 321.7 |
| 313.9 |
| 285.1 |
| 275.7 |
| 264.2 |
| 254.8 |
| 235.0 |
| 226.7 |
| 214.6 |
| 204.3 |
| 181.2 |
| 176.5 |
| 164.8 |
| 163.1 |
| 161.5 |
| 159.8 |
| 148.7 |
| 148.7 |
| 394.9 |
| 362.6 |
| 330.0 |
| 322.5 |
| 321.7 |
| 313.9 |
| 285.1 |
| 275.7 |
| 264.2 |
| 254.8 |
| 235.0 |
| 226.7 |
| 214.6 |
| 204.3 |
| 181.2 |
| 176.5 |
| 164.8 |
| 163.1 |
| 161.5 |
| 159.8 |
| 148.7 |
| 148.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.4 |
| - |
| 211.2 |
| 261.1 |
| 88.7 |
| 152.8 |
| 116.5 |
| 86.4 |
| 74.0 |
| 72.0 |
| 65.7 |
| 41.5 |
| 36.9 |
| 125.4 |
| 114.0 |
| 94.9 |
| 86.8 |
| 90.1 |
| 77.4 |
| 58.7 |
| 72.3 |
| 53.9 |
| 53.1 |
| 50.9 |
| 46.5 |
| 40.9 |
| 60.8 |
| 394.9 |
| 362.6 |
| 330.0 |
| 322.5 |
| 321.7 |
| 313.9 |
| 285.1 |
| 275.7 |
| 264.2 |
| 254.8 |
| 235.0 |
| 226.7 |
| 214.6 |
| 204.3 |
| 181.2 |
| 176.5 |
| 164.8 |
| 163.1 |
| 161.5 |
| 159.8 |
| 148.7 |
| 148.7 |
| 181.5 |
| 136.5 |
| 104.2 |
| 71.6 |
| 64.1 |
| 63.2 |
| 55.4 |
| 26.6 |
| 19.1 |
| 5.5 |
| (4.1) |
| (24.0) |
| (32.4) |
| (41.9) |
| (52.4) |
| (76.1) |
| (79.9) |
| (92.1) |
| (94.3) |
| (96.5) |
| (97.7) |
| (109.4) |
| (0.9) |