| (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 | 12.7 | 38.1 | 17.2 | 193.7 | 205.5 | 191.9 | 188.4 | 247.6 | 177.5 | 104.6 | 59.8 | 64.4 | 8.7 | 14.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 196.6 | 77.3 | 126.9 | 0.0 | - | - |
| Cash And Short Term Investments | 12.7 | 38.1 | 17.2 | 193.7 | 205.5 | 191.9 | 188.4 | 247.6 | 374.1 | 181.9 | 186.7 | 64.4 | 8.7 | 14.7 |
| Receivables | ||||||||||||||
| Accounts Receivable | 2.0 | 3.1 | 3.4 | 36.0 | 0.8 | 0.8 | 0.0 | 0.1 | 10.1 | 2.2 | 0.4 | 1.9 | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 18.2 | 18.7 | 18.6 | 19.4 | 19.8 | 18.4 | 16.4 | 13.9 | 9.4 | 8.1 | 6.3 | 5.0 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 1.3 | 1.1 | 1.5 | 2.8 | 2.8 | 3.0 | 4.2 | 5.1 | 4.2 | 6.6 | 4.7 | 1.9 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 1.6 | - | - |
| 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 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 3.0 | - | - |
| 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 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 28.8 | 12.7 | 34.2 | 49.0 | 47.6 | 38.1 | 40.6 | 43.2 | 36.2 | 17.2 | 26.0 | 57.5 | 56.4 | 193.7 | 205.5 | |||||||||||||||||||||||||
| 4.9 |
| 3.6 |
| 5.0 |
| 7.5 |
| 4.3 |
| 7.1 |
| 7.2 |
| 9.3 |
| 4.4 |
| 3.9 |
| 2.3 |
| 0.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 143.9 | 107.3 | 182.9 | 237.1 | 310.3 | 324.0 | 303.3 | 445.5 | 388.6 | 188.1 | 189.8 | 66.9 | - | - |
| Accumulated Depreciation | 16.9 | 16.2 | 14.7 | 14.4 | 13.8 | 11.4 | 9.1 | 6.9 | 5.2 | 3.7 | 2.8 | 2.0 | - | - |
| Property,Plant & Equipment Net | 1.3 | 2.5 | 4.0 | 5.1 | 6.0 | 7.0 | 7.4 | 6.9 | 4.2 | 4.4 | 3.5 | 3.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | - |
| Intangible Assets | 0.4 | 0.6 | 0.7 | 0.9 | 1.0 | 1.2 | 1.3 | 1.5 | 1.6 | 1.8 | 1.8 | 1.8 | - | - |
| Operating Lease Right Of Use Assets | 3.4 | 8.1 | 12.2 | 15.9 | 19.4 | 22.5 | 25.4 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.0 | 0.1 | 0.1 | 0.0 | 0.9 | 2.2 | 2.0 | 1.4 | 1.4 | 3.0 | 0.4 | 0.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 151.6 | 120.5 | 201.8 | 260.9 | 339.4 | 358.7 | 341.3 | 457.1 | 397.6 | 199.1 | 197.2 | 73.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| Deferred Revenue Current | 26.9 | 67.2 | 132.3 | 121.3 | 40.8 | 42.1 | 51.4 | 52.7 | 40.6 | 20.3 | 6.1 | 6.1 | - | - |
| Operating Lease Liabilities Current | 4.2 | 5.1 | 4.6 | 4.1 | 3.6 | 3.2 | 2.8 | - | - | - | - | - | - | - |
| Accrued Expenses | 14.2 | 12.3 | 17.6 | 24.5 | 34.2 | 23.1 | 30.1 | 26.7 | 16.4 | 8.8 | 4.9 | 1.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 46.6 | 85.8 | 155.9 | 152.6 | 77.9 | 68.1 | 85.6 | 97.9 | 61.1 | 35.8 | 15.7 | 11.2 | - | - |
| 0.0 |
| 4.2 |
| 9.4 |
| 14.0 |
| 18.1 |
| 21.7 |
| 24.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1.6 | 26.9 | 80.0 | 180.1 | 243.9 | 276.7 | 178.9 | 225.3 | 264.7 | 83.8 | 54.7 | 60.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 0.5 | 0.5 | 0.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.4 | 4.1 | 3.9 | 0.0 | - | - | 0.9 | 3.1 | 1.9 | 0.6 | 0.2 | 0.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 52.6 | 121.0 | 249.2 | 346.6 | 339.9 | 366.4 | 290.2 | 326.2 | 327.7 | 120.6 | 71.1 | 74.9 | - | - |
| 810.8 |
| 691.1 |
| 675.9 |
| 637.1 |
| 623.3 |
| 500.0 |
| 468.3 |
| 446.0 |
| 289.5 |
| 254.9 |
| 243.7 |
| - |
| - |
| - |
| Retained Earnings | (711.9) | (691.6) | (723.4) | (722.9) | (623.6) | (507.7) | (442.9) | (315.0) | (219.5) | (176.4) | (117.5) | (78.1) | - | - |
| Accumulated Other Comprehensive Income | 0.1 | 0.0 | 0.1 | 0.0 | (0.2) | (0.0) | 0.1 | (0.1) | (0.1) | (0.0) | (0.1) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 99.0 | (0.5) | (47.4) | (85.8) | (0.5) | (7.8) | 25.5 | 135.8 | 69.9 | 78.5 | 126.1 | (78.5) | (44.3) | (26.0) |
| Total Equity | 99.0 | (0.5) | (47.4) | (85.8) | (0.5) | (7.8) | 25.5 | 135.8 | 69.9 | 78.5 | 126.1 | (78.5) | (44.3) | (26.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (61.4) |
| - |
| - |
| Working Capital | 97.3 | 21.5 | 27.0 | 84.5 | 232.4 | 255.9 | 217.7 | 347.6 | 327.5 | 152.4 | 174.0 | 55.7 | - | - |
| Book Value | 99.0 | (0.5) | (47.4) | (85.8) | (0.5) | (7.8) | 25.5 | 135.8 | 69.9 | 78.5 | 126.1 | (78.5) | (44.3) | (26.0) |
| Tangible Book Value | 97.6 | (2.0) | (49.1) | (87.6) | (2.4) | (9.9) | 23.2 | 133.4 | 67.3 | 75.8 | 123.4 | (81.2) | - | - |
| 191.9 |
| 176.8 |
| 291.4 |
| 143.3 |
| 188.4 |
| 164.6 |
| 149.4 |
| 190.4 |
| 247.6 |
| 259.8 |
| 132.9 |
| 142.2 |
| 177.5 |
| 284.2 |
| 272.9 |
| 85.7 |
| 104.6 |
| 59.8 |
| 62.4 |
| 67.9 |
| 59.8 |
| 36.2 |
| 45.8 |
| 7.8 |
| 64.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | 0.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 204.8 | 202.2 | 219.3 | 196.6 | 47.1 | 63.1 | 76.9 | 77.3 | 118.7 | 133.4 | 112.7 | 126.9 | 77.5 | - | - | 0.0 |
| Cash And Short Term Investments | 28.8 | 12.7 | 34.2 | 49.0 | 47.6 | 38.1 | 40.6 | 43.2 | 36.2 | 17.2 | 26.0 | 57.5 | 56.4 | 193.7 | 205.5 | 191.9 | 176.8 | 291.4 | 143.3 | 188.4 | 164.6 | 149.4 | 190.4 | 247.6 | 464.6 | 335.1 | 361.5 | 374.1 | 331.3 | 335.9 | 162.5 | 181.9 | 178.5 | 195.8 | 180.6 | 186.7 | 113.7 | 45.8 | 7.8 | 64.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 0.6 | 2.0 | 1.6 | 1.9 | 2.0 | 3.1 | 3.4 | 2.8 | 13.2 | 3.4 | 2.4 | 1.9 | 1.1 | 36.0 | 0.8 | 0.8 | 0.5 | 0.2 | 130.0 | 0.0 | 0.0 | 10.0 | 0.0 | 0.1 | 0.1 | 25.1 | 0.1 | 10.1 | 40.2 | 0.2 | 0.2 | 2.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | - | - | 1.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.7 | 4.9 | 4.0 | 4.7 | 4.8 | 3.6 | 3.2 | 3.1 | 3.8 | 5.0 | 4.7 | 5.0 | 6.7 | 7.5 | 4.3 | 7.1 | 5.6 | 6.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 353.1 | 143.9 | 149.2 | 164.6 | 86.6 | 107.3 | 124.2 | 143.1 | 167.2 | 182.9 | 201.2 | 187.8 | 212.3 | 237.1 | 310.3 | 324.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.9 | 8.8 | 8.7 | 8.1 | 7.8 | 7.0 | 6.7 | 6.3 | 6.5 | - | - | 5.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1.1 | 1.3 | 1.7 | 1.9 | 2.2 | 2.5 | 2.9 | 3.3 | 3.6 | 4.0 | 4.1 | 4.5 | 4.6 | 5.1 | 6.0 | 7.0 | 7.2 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | ||||||||||||||||||||||
| Intangible Assets | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 1.0 | 1.2 | 1.2 | 1.2 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.3 | 3.4 | 4.8 | 5.9 | 7.1 | 8.1 | 9.2 | 10.2 | 11.2 | 12.2 | 13.2 | 14.1 | 15.0 | 15.9 | 19.4 | 22.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.9 | 2.2 | 1.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 359.4 | 151.6 | 158.3 | 175.1 | 98.5 | 120.5 | 139.0 | 159.2 | 184.7 | 201.8 | 221.2 | 209.2 | 234.6 | 260.9 | 339.4 | 358.7 | 375.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.4 | 1.3 | 0.6 | 0.2 | 0.3 | 1.1 | 1.4 | 0.6 | 2.0 | 1.5 | 1.7 | 1.0 | 2.2 | 2.8 | 2.8 | 3.0 | 3.6 | 4.9 | 3.8 | 4.2 | 4.6 | 4.5 | 9.5 | 5.1 | 6.9 | 4.2 | 5.3 | 4.2 | 2.9 | 6.4 | 3.7 | 6.6 | 0.5 | 1.4 | 5.0 | 4.7 | 2.7 | - | - | 1.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 17.9 | 26.9 | 22.4 | 22.1 | 33.2 | 67.2 | 96.1 | 123.8 | 123.6 | 132.3 | 124.4 | 120.3 | 126.8 | 121.3 | 69.3 | 74.9 | 74.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.9 | 4.2 | 5.6 | 5.4 | 5.3 | 5.1 | 5.0 | 4.9 | 4.7 | 4.6 | 4.5 | 4.3 | 4.2 | 4.1 | 3.6 | 3.2 | ||||||||||||||||||||||||
| Accrued Expenses | 11.9 | 14.2 | 12.4 | 11.5 | 11.4 | 12.3 | 16.7 | 13.6 | 14.2 | 17.6 | 20.7 | 20.1 | 22.3 | 28.5 | 34.2 | 23.1 | 23.9 | 21.1 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 34.0 | 46.6 | 41.0 | 39.2 | 50.2 | 85.8 | 119.2 | 142.9 | 144.5 | 155.9 | 146.8 | 141.4 | 151.3 | 152.6 | 106.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 |
| Operating Lease Liabilities Non-Current | - | - | 0.0 | 1.4 | 2.9 | 4.2 | 5.6 | 6.9 | 8.1 | 9.4 | 10.6 | 11.7 | 12.9 | 14.0 | 18.1 | 21.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1.0 | 1.6 | 5.5 | 10.2 | 16.2 | 26.9 | 33.6 | 36.7 | 59.7 | 80.0 | 112.3 | 140.9 | 157.1 | 180.1 | 125.7 | 186.3 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.4 | 4.4 | 4.3 | 4.2 | 4.2 | 4.1 | 4.1 | 4.0 | 3.9 | 3.9 | 2.8 | 0.2 | - | 0.0 | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 39.4 | 52.6 | 50.9 | 55.1 | 73.4 | 121.0 | 162.4 | 190.4 | 216.4 | 249.2 | 272.4 | 294.2 | 321.3 | 346.6 | 250.0 | 308.9 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | 1,050.0 | 810.8 | 789.7 | 788.1 | 693.1 | 691.1 | 687.0 | 685.0 | 678.0 | 675.9 | 673.1 | 642.2 | 639.5 | 637.1 | 623.3 | 500.0 | 483.5 | |||||||||||||||||||||||
| Retained Earnings | (730.2) | (711.9) | (682.4) | (668.2) | (668.1) | (691.6) | (710.5) | (716.2) | (709.7) | (723.4) | (724.3) | (727.3) | (726.2) | (722.9) | (533.7) | (450.1) | (435.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.1 | 0.1 | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | (0.0) | 0.1 | (0.1) | 0.0 | 0.0 | 0.0 | (0.2) | (0.0) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 319.9 | 99.0 | 107.4 | 119.9 | 25.0 | (0.5) | (23.5) | (31.2) | (31.7) | (47.4) | (51.2) | (85.0) | (86.6) | (85.8) | (0.5) | 49.8 | 48.1 | |||||||||||||||||||||||
| Total Equity | 319.9 | 99.0 | 107.4 | 119.9 | 25.0 | (0.5) | (23.5) | (31.2) | (31.7) | (47.4) | (51.2) | (85.0) | (86.6) | (85.8) | (0.5) | 49.8 | 48.1 | 58.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 319.1 | 97.3 | 108.2 | 125.4 | 36.4 | 21.5 | 5.0 | 0.2 | 22.7 | 27.0 | 54.4 | 46.4 | 61.0 | 84.5 | 204.0 | 223.1 | 238.3 | 267.8 | ||||||||||||||||||||||
| Book Value | 319.9 | 99.0 | 107.4 | 119.9 | 25.0 | (0.5) | (23.5) | (31.2) | (31.7) | (47.4) | (51.2) | (85.0) | (86.6) | (85.8) | (0.5) | 49.8 | 48.1 | 58.8 | ||||||||||||||||||||||
| Tangible Book Value | 318.6 | 97.6 | 106.0 | 118.5 | 23.6 | (2.0) | (25.0) | (32.8) | (33.3) | (49.1) | (53.0) | (86.8) | (88.4) | (87.6) | (2.4) | 47.7 | 45.9 | |||||||||||||||||||||||
| 9.1 |
| 7.2 |
| 9.1 |
| 7.5 |
| 8.4 |
| 9.3 |
| 7.9 |
| 6.4 |
| 5.5 |
| 4.4 |
| 4.8 |
| 4.6 |
| 4.1 |
| 3.9 |
| 4.4 |
| 3.4 |
| 3.4 |
| 2.3 |
| 0.9 |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.3 |
| 366.6 |
| 400.1 |
| 303.3 |
| 334.8 |
| 366.7 |
| 405.1 |
| 445.5 |
| 472.5 |
| 366.7 |
| 367.0 |
| 388.6 |
| 376.4 |
| 340.7 |
| 166.9 |
| 188.1 |
| 183.3 |
| 199.6 |
| 184.5 |
| 189.8 |
| 115.1 |
| - |
| - |
| 66.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 4.5 |
| 4.1 |
| 3.7 |
| 4.1 |
| 3.6 |
| 3.2 |
| 2.8 |
| 2.9 |
| - |
| - |
| 2.0 |
| 7.5 |
| 7.4 |
| 7.4 |
| 7.1 |
| 7.2 |
| 7.4 |
| 6.9 |
| 5.5 |
| 5.5 |
| 4.6 |
| 4.2 |
| 4.1 |
| 4.3 |
| 4.6 |
| 4.4 |
| 3.7 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.7 |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| 0.9 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| - |
| - |
| 1.8 |
| 23.2 |
| 24.0 |
| 24.7 |
| 25.4 |
| 26.1 |
| 26.7 |
| 25.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 2.0 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 3.1 |
| 3.2 |
| 2.8 |
| 3.0 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 3.3 |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 402.5 |
| 436.7 |
| 341.3 |
| 372.5 |
| 405.3 |
| 444.5 |
| 457.1 |
| 482.7 |
| 376.9 |
| 376.5 |
| 397.6 |
| 387.0 |
| 351.9 |
| 177.9 |
| 199.1 |
| 192.9 |
| 206.9 |
| 192.0 |
| 197.2 |
| 124.8 |
| - |
| - |
| 73.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 72.7 |
| 73.9 |
| 51.4 |
| 51.1 |
| 51.7 |
| 50.8 |
| 52.7 |
| 53.0 |
| 51.5 |
| 47.0 |
| 40.6 |
| 56.9 |
| 46.8 |
| 27.1 |
| 20.3 |
| 14.1 |
| 13.5 |
| 7.3 |
| 6.1 |
| 6.1 |
| - |
| - |
| 6.1 |
| 3.1 |
| 3.0 |
| 2.9 |
| 2.8 |
| 2.7 |
| 2.6 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 30.1 |
| 20.5 |
| 22.5 |
| 22.6 |
| 26.7 |
| 21.4 |
| 24.8 |
| 16.3 |
| 16.4 |
| 11.4 |
| 7.5 |
| 6.3 |
| 8.8 |
| 9.0 |
| 7.3 |
| 4.7 |
| 4.9 |
| 5.1 |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.9 |
| 102.0 |
| 98.8 |
| 106.0 |
| 85.6 |
| 76.1 |
| 78.7 |
| 96.2 |
| 97.9 |
| 86.3 |
| 83.2 |
| 69.7 |
| 61.1 |
| 71.2 |
| 60.6 |
| 37.1 |
| 35.8 |
| 23.7 |
| 22.2 |
| 17.0 |
| 15.7 |
| 14.0 |
| - |
| - |
| 11.2 |
| 22.5 |
| 23.3 |
| 24.1 |
| 24.9 |
| 25.6 |
| 26.3 |
| 24.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.6 |
| 221.5 |
| 236.8 |
| 178.9 |
| 187.7 |
| 197.8 |
| 197.8 |
| 225.3 |
| 236.4 |
| 250.3 |
| 255.1 |
| 264.7 |
| 268.0 |
| 237.1 |
| 65.5 |
| 83.8 |
| 79.1 |
| 82.8 |
| 61.7 |
| 54.7 |
| 56.2 |
| - |
| - |
| 60.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 3.1 |
| 2.4 |
| 2.3 |
| 2.1 |
| 1.9 |
| 1.8 |
| 1.4 |
| 1.0 |
| 0.6 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 327.1 |
| 343.7 |
| 366.9 |
| 290.2 |
| 290.4 |
| 303.8 |
| 321.9 |
| 326.2 |
| 325.1 |
| 335.8 |
| 326.8 |
| 327.7 |
| 341.6 |
| 299.6 |
| 104.1 |
| 120.6 |
| 103.5 |
| 105.7 |
| 79.2 |
| 71.1 |
| 71.7 |
| - |
| - |
| 74.9 |
| 479.5 |
| 474.5 |
| 468.3 |
| 463.8 |
| 459.4 |
| 451.6 |
| 446.0 |
| 440.6 |
| 300.6 |
| 295.7 |
| 289.5 |
| 265.6 |
| 262.2 |
| 258.5 |
| 254.9 |
| 251.7 |
| 248.8 |
| 246.3 |
| 243.7 |
| - |
| - |
| - |
| - |
| (420.7) |
| (405.0) |
| (417.2) |
| (381.8) |
| (358.1) |
| (329.1) |
| (315.0) |
| (282.7) |
| (259.3) |
| (245.9) |
| (219.5) |
| (220.1) |
| (209.8) |
| (184.6) |
| (176.4) |
| (162.3) |
| (147.7) |
| (133.5) |
| (117.5) |
| (106.0) |
| - |
| - |
| (78.1) |
| (0.0) |
| 0.0 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.0 |
| 0.1 |
| 0.0 |
| (0.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.8 |
| 69.8 |
| 51.1 |
| 82.1 |
| 101.5 |
| 122.6 |
| 130.9 |
| 157.7 |
| 41.1 |
| 49.6 |
| 69.9 |
| 45.5 |
| 52.2 |
| 73.8 |
| 78.5 |
| 89.4 |
| 101.2 |
| 112.7 |
| 126.1 |
| (106.0) |
| - |
| - |
| (78.5) |
| 69.8 |
| 51.1 |
| 82.1 |
| 101.5 |
| 122.6 |
| 130.9 |
| 157.7 |
| 41.1 |
| 49.6 |
| 69.9 |
| 45.5 |
| 52.2 |
| 73.8 |
| 78.5 |
| 89.4 |
| 101.2 |
| 112.7 |
| 126.1 |
| (106.0) |
| - |
| - |
| (78.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (61.4) |
| 294.1 |
| 217.7 |
| 258.7 |
| 288.0 |
| 308.9 |
| 347.6 |
| 386.2 |
| 283.5 |
| 297.3 |
| 327.5 |
| 305.1 |
| 280.0 |
| 129.8 |
| 152.4 |
| 159.6 |
| 177.4 |
| 167.5 |
| 174.0 |
| 101.1 |
| - |
| - |
| 55.7 |
| 69.8 |
| 51.1 |
| 82.1 |
| 101.5 |
| 122.6 |
| 130.9 |
| 157.7 |
| 41.1 |
| 49.6 |
| 69.9 |
| 45.5 |
| 52.2 |
| 73.8 |
| 78.5 |
| 89.4 |
| 101.2 |
| 112.7 |
| 126.1 |
| (106.0) |
| - |
| - |
| (78.5) |
| 56.6 |
| 67.5 |
| 48.9 |
| 79.8 |
| 99.2 |
| 120.2 |
| 128.5 |
| 155.2 |
| 38.7 |
| 47.1 |
| 67.3 |
| 42.9 |
| 49.5 |
| 71.1 |
| 75.8 |
| 86.7 |
| 98.5 |
| 110.0 |
| 123.4 |
| (108.7) |
| - |
| - |
| (81.2) |