| (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 | 8.9 | 4.6 | - | 4.0 | 6.1 | - | 5.0 | 1.3 | 0.7 | 3.9 | 3.9 | 9.2 | 5.9 | 6.5 | 6.9 | 6.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.9 | 4.6 | - | 4.0 | 6.1 | - | 5.0 | 1.3 | 0.7 | 3.9 | 3.9 | 9.2 | 5.9 | 6.5 | 6.9 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | 43.0 | - | 44.6 | 28.9 | 23.0 | 30.6 | 16.0 | 13.6 | 1.8 | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 66.1 | 47.9 | - | 49.4 | 25.1 | 24.1 | 26.4 | 15.4 | 7.7 | 2.6 | 2.8 | 2.8 | 2.0 | 2.4 | 2.3 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 36.3 | 29.3 | - | 21.7 | 16.7 | 12.6 | 8.8 | 4.7 | 2.3 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 37.9 | 23.1 | - | 32.6 | 20.7 | 18.9 | 11.3 | 7.7 | 7.7 | 2.7 | 0.9 | - | - | - | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 53.0 | 12.9 | - | 27.8 | 11.9 | 25.0 | 40.6 | 8.8 | 3.7 | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 53.0 | 12.9 | - | 27.8 | 11.9 | 27.7 | 40.6 | 10.0 | 4.4 | - | - | - | - | - | - | - |
| (in millions of USD) | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | 4.7 | 8.9 | 5.9 | 3.9 | 4.4 | 4.6 | 3.3 | 4.3 | 4.2 | - | 4.0 | 4.4 | 3.8 | |||||||||||||||||||||||||
| 6.1 |
| - |
| Prepaid Expenses | 5.6 | 2.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 8.3 | 5.7 | - | 6.0 | 4.4 | 3.0 | 2.9 | 2.1 | 0.3 | 0.7 | 0.1 | 0.4 | 0.5 | 0.1 | 0.1 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 145.4 | 101.9 | - | 105.6 | 65.2 | 64.7 | 67.9 | 36.4 | 23.8 | 9.9 | 9.0 | 13.6 | 10.8 | 10.6 | 10.7 | - |
| 0.8 |
| - |
| Accumulated Depreciation | 18.5 | 15.4 | - | 8.6 | 6.1 | 4.6 | 3.0 | 1.7 | 1.0 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | - |
| Property,Plant & Equipment Net | 17.8 | 14.0 | - | 13.0 | 10.6 | 8.0 | 5.9 | 3.0 | 1.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 91.7 | 75.1 | 73.4 | 71.0 | 63.9 | 56.7 | 54.5 | 37.1 | 24.8 | - | - | - | - | - | - | - |
| Intangible Assets | 30.9 | 22.0 | - | 26.2 | 23.7 | 21.8 | 22.4 | 15.8 | 7.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | - |
| Operating Lease Right Of Use Assets | 10.8 | 8.1 | - | 7.5 | 7.1 | 5.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 307.0 | 230.7 | - | 230.8 | 177.9 | 160.7 | 154.5 | 95.5 | 57.1 | 10.2 | 9.3 | 13.8 | 11.1 | 10.9 | 11.0 | - |
| - |
| Short Term Debt | - | - | - | - | - | 2.7 | - | 1.2 | 0.7 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 0.4 | - | - | 0.5 | 3.2 | 0.6 | 0.9 | 0.3 | - | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - |
| Operating Lease Liabilities Current | 3.8 | 3.1 | - | 2.5 | 2.1 | 1.7 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 11.1 | 6.0 | - | 7.6 | 4.4 | 4.6 | 5.1 | 3.4 | 4.3 | 0.1 | 0.4 | 0.9 | 1.5 | 0.6 | 0.6 | - |
| Other Current Liabilities | - | - | - | - | 10.3 | 8.5 | 7.2 | 11.6 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 94.9 | 69.8 | - | 74.8 | 49.5 | 42.5 | 30.7 | 29.1 | 21.2 | 5.1 | 4.5 | 9.3 | 5.4 | 2.6 | 2.9 | - |
| Operating Lease Liabilities Non-Current | 8.0 | 5.8 | - | 5.7 | 5.6 | 3.7 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.7 | 5.5 | - | 4.7 | 4.2 | 1.7 | 1.7 | 0.6 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 163.6 | 94.1 | - | 113.1 | 71.1 | 72.9 | 73.0 | 38.4 | 24.9 | 5.1 | 4.5 | 9.3 | 5.4 | 2.6 | 2.9 | - |
| Additional Paid In Capital | 111.2 | 106.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 37.1 | 34.2 | - | 22.9 | 18.8 | 10.4 | 9.6 | 7.5 | 4.9 | 2.8 | 2.5 | 2.2 | 3.4 | 6.0 | 5.9 | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 5.2 | 4.4 | - | 3.1 | 2.9 | 2.0 | 1.4 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 143.5 | 136.6 | - | 117.7 | 106.7 | 87.8 | 77.3 | 57.0 | 32.2 | 5.1 | 4.8 | 4.5 | 5.7 | 8.3 | 8.1 | 7.5 |
| Total Equity | 143.5 | 136.6 | - | 117.7 | 106.7 | 87.8 | 77.3 | 57.0 | 32.2 | 5.1 | 4.8 | 4.5 | 5.7 | 8.3 | 8.1 | 7.5 |
| Net debt | 44.1 | 8.3 | - | 23.9 | 5.8 | - | 35.5 | 8.7 | 3.7 | - | - | - | - | - | - | - |
| Working Capital | 50.6 | 32.1 | - | 30.8 | 15.8 | 22.2 | 37.2 | 7.3 | 2.6 | 4.8 | 4.5 | 4.2 | 5.4 | 8.0 | 7.8 | - |
| Book Value | 143.5 | 136.6 | - | 117.7 | 106.7 | 87.8 | 77.3 | 57.0 | 32.2 | 5.1 | 4.8 | 4.5 | 5.7 | 8.3 | 8.1 | 7.5 |
| Tangible Book Value | 20.9 | 39.5 | - | 20.4 | 19.2 | 9.4 | 0.4 | 4.2 | 0.3 | 5.1 | 4.7 | 4.4 | 5.6 | 8.2 | 8.1 | - |
| 4.0 |
| 5.6 |
| 6.0 |
| 2.8 |
| 6.1 |
| 2.9 |
| 5.0 |
| 5.1 |
| 9.8 |
| 3.9 |
| 5.9 |
| 5.3 |
| 5.0 |
| 6.7 |
| 10.2 |
| 1.9 |
| 1.3 |
| 1.5 |
| 1.2 |
| 0.4 |
| 0.7 |
| 3.6 |
| 2.8 |
| 1.5 |
| 3.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | 4.7 | 8.9 | 5.9 | 3.9 | 4.4 | 4.6 | 3.3 | 4.3 | 4.2 | - | 4.0 | 4.4 | 3.8 | 4.0 | 5.6 | 6.0 | 2.8 | 6.1 | 2.9 | 5.0 | 5.1 | 9.8 | 3.9 | 5.9 | 5.3 | 5.0 | 6.7 | 10.2 | 1.9 | 1.3 | 1.5 | 1.2 | 0.4 | 0.7 | 3.6 | 2.8 | 1.5 | 3.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 56.0 | 56.8 | - | 60.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 80.2 | 78.0 | 75.2 | 66.1 | 49.5 | 50.5 | 50.9 | 47.9 | 52.9 | 56.2 | 57.7 | - | 62.9 | 60.1 | 54.2 | 49.4 | 40.8 | 33.1 | 29.1 | 25.1 | 26.7 | 25.2 | 24.7 | 24.1 | 27.1 | 29.4 | 29.0 | 26.4 | 27.8 | 23.3 | 20.5 | 15.4 | 14.1 | 11.2 | 9.2 | 7.7 | 6.5 | 5.8 | 2.4 | 2.6 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 11.0 | 11.9 | 11.9 | 8.3 | 7.4 | 8.2 | 9.2 | 5.7 | 6.2 | 6.9 | 7.6 | - | 6.9 | 6.8 | 5.9 | 6.0 | 7.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 153.2 | 152.9 | 158.1 | 145.4 | 115.2 | 113.1 | 112.3 | 101.9 | 110.4 | 116.9 | 121.9 | - | 132.6 | 120.9 | 115.5 | 105.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 19.5 | 19.0 | 18.5 | 17.8 | 15.0 | 14.6 | 14.6 | 14.0 | 13.7 | 13.4 | 12.9 | - | 12.6 | 13.1 | 12.9 | 13.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 93.9 | 92.2 | 92.1 | 91.7 | 80.3 | 79.5 | 77.6 | 75.1 | 74.2 | 74.2 | 74.2 | 73.4 | 73.1 | 72.9 | 71.7 | 71.0 | 65.9 | 63.9 | ||||||||||||||||||||||
| Intangible Assets | 29.7 | 29.3 | 30.1 | 30.9 | 23.8 | 24.1 | 22.9 | 22.0 | 22.5 | 23.1 | 23.6 | - | 24.7 | 25.2 | 25.7 | 26.2 | 23.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 11.6 | 11.8 | 12.5 | 10.8 | 8.4 | 8.2 | 8.6 | 8.1 | 8.9 | 10.0 | 7.8 | - | 8.2 | 6.8 | 7.2 | 7.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 10.3 | 10.4 | - | 10.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 318.2 | 315.6 | 321.8 | 307.0 | 251.8 | 248.8 | 245.5 | 230.7 | 239.3 | 247.0 | 249.5 | - | 259.4 | 246.7 | 241.0 | 230.8 | 205.2 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 3.0 | 3.0 | 1.3 | 0.4 | - | - | 0.2 | - | - | 0.2 | 0.5 | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.9 | 3.9 | 3.9 | 3.8 | 3.5 | 3.4 | 3.3 | 3.1 | 3.3 | 3.5 | 2.8 | - | 2.9 | 2.4 | 2.5 | 2.5 | ||||||||||||||||||||||||
| Accrued Expenses | 15.3 | 14.0 | 16.6 | 15.4 | 11.8 | 10.8 | 11.5 | 11.4 | 10.6 | 10.8 | 11.5 | - | 9.5 | 8.3 | 9.4 | 8.5 | 6.4 | 6.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 95.5 | 96.8 | 112.3 | 94.9 | 76.2 | 71.7 | 77.8 | 69.8 | 72.3 | 72.2 | 70.7 | - | 81.3 | 75.3 | 73.8 | 74.8 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 60.0 | 58.0 | 51.0 | 53.0 | 24.0 | 27.9 | 19.9 | 12.9 | 21.9 | 30.9 | 33.9 | - | 38.9 | 36.9 | 35.8 | 27.8 | 23.9 | 14.9 | 19.9 | 11.9 | 20.1 | 20.8 | 19.3 | 25.0 | 29.8 | 34.8 | 40.6 | 40.6 | 41.6 | 37.5 | 20.2 | 8.8 | 21.0 | 9.9 | 4.2 | 3.7 | 3.9 | 4.1 | - | - |
| Operating Lease Liabilities Non-Current | 9.1 | 9.3 | 9.3 | 8.0 | 5.8 | 5.6 | 6.2 | 5.8 | 6.5 | 7.4 | 5.9 | - | 6.2 | 5.1 | 5.4 | 5.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7.7 | 7.5 | 7.6 | 7.7 | 5.6 | 5.5 | 5.5 | 5.5 | 5.2 | 5.0 | 5.0 | - | 4.9 | 4.8 | 4.8 | 4.7 | 4.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 172.2 | 171.7 | 181.0 | 163.6 | 111.6 | 110.8 | 109.5 | 94.1 | 105.8 | 115.4 | 115.5 | - | 131.2 | 122.0 | 119.8 | 113.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
| Additional Paid In Capital | 115.3 | 113.9 | 112.5 | 111.2 | 110.0 | 108.9 | 107.6 | 106.5 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 37.1 | 36.3 | 34.0 | 37.1 | 35.0 | 34.0 | 32.8 | 34.2 | 32.1 | 31.2 | 33.9 | - | 30.7 | 28.0 | 25.7 | 22.9 | 21.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | 6.0 | 5.2 | 5.1 | 5.1 | 4.7 | 4.4 | 4.4 | 4.3 | 3.5 | - | 3.2 | 3.1 | 3.1 | 3.1 | 3.1 | 3.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 146.0 | 144.0 | 140.8 | 143.5 | 140.2 | 138.0 | 136.1 | 136.6 | 133.5 | 131.6 | 134.0 | - | 128.2 | 124.7 | 121.2 | 117.7 | 115.0 | |||||||||||||||||||||||
| Total Equity | 146.0 | 144.0 | 140.8 | 143.5 | 140.2 | 138.0 | 136.1 | 136.6 | 133.5 | 131.6 | 134.0 | - | 128.2 | 124.7 | 121.2 | 117.7 | 115.0 | 110.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 60.0 | 58.0 | 51.0 | 53.0 | 24.0 | 27.9 | 19.9 | 12.9 | 21.9 | 30.9 | 33.9 | - | 38.9 | 36.9 | 35.8 | 27.8 | 23.9 | 14.9 | 19.9 | 11.9 | 22.8 | 22.7 | 19.7 | 27.7 | 29.8 | 34.8 | 40.6 | 40.6 | 41.6 | 37.5 | 21.4 | 10.0 | 22.2 | 11.1 | 4.9 | 4.4 | 4.6 | 4.8 | - | - |
| Net debt | - | - | 46.3 | 44.1 | 18.1 | 24.0 | 15.5 | 8.3 | 18.6 | 26.6 | 29.7 | - | 34.8 | 32.5 | 32.1 | 23.9 | 18.3 | 8.9 | 17.1 | |||||||||||||||||||||
| Working Capital | 57.7 | 56.1 | 45.8 | 50.6 | 38.9 | 41.4 | 34.5 | 32.1 | 38.2 | 44.7 | 51.2 | - | 51.3 | 45.6 | 41.7 | 30.8 | 32.5 | 23.8 | ||||||||||||||||||||||
| Book Value | 146.0 | 144.0 | 140.8 | 143.5 | 140.2 | 138.0 | 136.1 | 136.6 | 133.5 | 131.6 | 134.0 | - | 128.2 | 124.7 | 121.2 | 117.7 | 115.0 | 110.5 | ||||||||||||||||||||||
| Tangible Book Value | 22.4 | 22.4 | 18.6 | 20.9 | 36.2 | 34.4 | 35.5 | 39.5 | 36.8 | 34.3 | 36.3 | - | 30.5 | 26.7 | 23.8 | 20.4 | 25.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.6 |
| 4.4 |
| 4.9 |
| 4.8 |
| 4.4 |
| 3.0 |
| 3.4 |
| 3.9 |
| 3.6 |
| 2.9 |
| 3.3 |
| 3.2 |
| 2.8 |
| 2.1 |
| 2.0 |
| 1.3 |
| 1.0 |
| 0.3 |
| 0.6 |
| 1.6 |
| 0.2 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.8 |
| 75.4 |
| 71.6 |
| 65.2 |
| 71.4 |
| 67.0 |
| 65.5 |
| 64.7 |
| 61.7 |
| 64.3 |
| 64.8 |
| 67.9 |
| 68.9 |
| 68.1 |
| 51.0 |
| 36.4 |
| 43.1 |
| 33.1 |
| 22.4 |
| 23.8 |
| 22.6 |
| 28.2 |
| 9.6 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 11.0 |
| 10.7 |
| 10.6 |
| 10.4 |
| 10.5 |
| 9.0 |
| 8.0 |
| 8.0 |
| 7.2 |
| 6.8 |
| 5.9 |
| 5.1 |
| 4.4 |
| 3.8 |
| 3.0 |
| 2.8 |
| 2.0 |
| 1.2 |
| 1.3 |
| 1.0 |
| 0.9 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.9 |
| 63.9 |
| 63.8 |
| 63.7 |
| 56.6 |
| 56.7 |
| 56.6 |
| 55.5 |
| 55.5 |
| 54.5 |
| 54.6 |
| 48.0 |
| 44.0 |
| 37.1 |
| 37.1 |
| 29.8 |
| 24.7 |
| 24.8 |
| 22.1 |
| 22.1 |
| - |
| - |
| 22.7 |
| 23.2 |
| 23.7 |
| 24.2 |
| 24.7 |
| 21.3 |
| 21.8 |
| 22.2 |
| 21.8 |
| 22.2 |
| 22.4 |
| 22.8 |
| 20.2 |
| 19.1 |
| 15.8 |
| 16.1 |
| 12.0 |
| 7.0 |
| 7.2 |
| 6.2 |
| 6.4 |
| 0.0 |
| 0.0 |
| 7.5 |
| 6.7 |
| 7.2 |
| 7.1 |
| 7.4 |
| 7.5 |
| 7.0 |
| 5.3 |
| 5.8 |
| 5.7 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.8 |
| 183.6 |
| 177.9 |
| 184.1 |
| 180.1 |
| 164.0 |
| 160.7 |
| 158.4 |
| 158.4 |
| 158.9 |
| 154.5 |
| 155.2 |
| 144.5 |
| 121.1 |
| 95.5 |
| 102.6 |
| 77.9 |
| 55.6 |
| 57.1 |
| 52.3 |
| 57.9 |
| 9.7 |
| 10.2 |
| - |
| - |
| 2.7 |
| 1.8 |
| 0.4 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 2.5 |
| 2.3 |
| 2.3 |
| 2.1 |
| 2.1 |
| 2.1 |
| 1.9 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 7.5 |
| 6.0 |
| 5.1 |
| 4.6 |
| 4.8 |
| 4.1 |
| 5.2 |
| 4.2 |
| 5.2 |
| 3.3 |
| 3.7 |
| 2.4 |
| 4.2 |
| 2.8 |
| 1.9 |
| 1.5 |
| 1.5 |
| 0.9 |
| 2.4 |
| 0.4 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.4 |
| 51.6 |
| 44.8 |
| 49.5 |
| 55.0 |
| 51.3 |
| 49.1 |
| 42.5 |
| 34.8 |
| 33.2 |
| 28.6 |
| 30.7 |
| 32.4 |
| 33.4 |
| 31.7 |
| 29.1 |
| 25.0 |
| 25.6 |
| 18.3 |
| 21.2 |
| 19.2 |
| 25.9 |
| 4.3 |
| 5.1 |
| 5.8 |
| 5.1 |
| 5.6 |
| 5.6 |
| 6.0 |
| 6.1 |
| 5.7 |
| 3.7 |
| 4.1 |
| 4.1 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.0 |
| 4.2 |
| 3.6 |
| 3.7 |
| 1.0 |
| 1.7 |
| 2.3 |
| 2.0 |
| 1.7 |
| 1.7 |
| 1.1 |
| 0.9 |
| 0.6 |
| 0.6 |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.2 |
| 76.3 |
| 74.3 |
| 71.1 |
| 84.6 |
| 81.9 |
| 75.1 |
| 72.9 |
| 71.0 |
| 74.1 |
| 75.1 |
| 73.0 |
| 75.0 |
| 71.9 |
| 52.5 |
| 38.4 |
| 46.3 |
| 35.6 |
| 22.5 |
| 24.9 |
| 23.4 |
| 30.1 |
| 4.3 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| 20.8 |
| 18.8 |
| 12.0 |
| 11.4 |
| 10.9 |
| 10.4 |
| 10.5 |
| 10.5 |
| 10.2 |
| 9.6 |
| 8.4 |
| 8.0 |
| 8.3 |
| 7.5 |
| 6.8 |
| 5.6 |
| 5.5 |
| 4.9 |
| 4.4 |
| 3.5 |
| 3.2 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.9 |
| 2.6 |
| 2.4 |
| 2.0 |
| 2.0 |
| 1.9 |
| 1.7 |
| 1.4 |
| 1.4 |
| 1.1 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.3 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.5 |
| 109.2 |
| 106.7 |
| 99.5 |
| 98.2 |
| 88.9 |
| 87.8 |
| 87.4 |
| 84.3 |
| 83.8 |
| 77.3 |
| 75.9 |
| 72.6 |
| 68.6 |
| 57.0 |
| 56.3 |
| 42.4 |
| 33.1 |
| 32.2 |
| 28.9 |
| 27.8 |
| 5.4 |
| 5.1 |
| 109.2 |
| 106.7 |
| 99.5 |
| 98.2 |
| 88.9 |
| 87.8 |
| 87.4 |
| 84.3 |
| 83.8 |
| 77.3 |
| 75.9 |
| 72.6 |
| 68.6 |
| 57.0 |
| 56.3 |
| 42.4 |
| 33.1 |
| 32.2 |
| 28.9 |
| 27.8 |
| 5.4 |
| 5.1 |
| 5.8 |
| 19.8 |
| 17.7 |
| 14.6 |
| 17.9 |
| 25.9 |
| 28.9 |
| 35.3 |
| 35.5 |
| 34.8 |
| 27.4 |
| 19.5 |
| 8.7 |
| 20.7 |
| 9.9 |
| 4.5 |
| 3.7 |
| 1.0 |
| 2.0 |
| - |
| - |
| 26.8 |
| 15.8 |
| 16.4 |
| 15.7 |
| 16.4 |
| 22.2 |
| 26.9 |
| 31.1 |
| 36.3 |
| 37.2 |
| 36.5 |
| 34.6 |
| 19.3 |
| 7.3 |
| 18.1 |
| 7.4 |
| 4.1 |
| 2.6 |
| 3.4 |
| 2.3 |
| 5.3 |
| 4.8 |
| 109.2 |
| 106.7 |
| 99.5 |
| 98.2 |
| 88.9 |
| 87.8 |
| 87.4 |
| 84.3 |
| 83.8 |
| 77.3 |
| 75.9 |
| 72.6 |
| 68.6 |
| 57.0 |
| 56.3 |
| 42.4 |
| 33.1 |
| 32.2 |
| 28.9 |
| 27.8 |
| 5.4 |
| 5.1 |
| 23.9 |
| 22.2 |
| 19.2 |
| 11.6 |
| 9.8 |
| 11.0 |
| 9.4 |
| 8.7 |
| 6.9 |
| 6.2 |
| 0.4 |
| (1.4) |
| 4.5 |
| 5.5 |
| 4.2 |
| 3.1 |
| 0.6 |
| 1.4 |
| 0.3 |
| 0.5 |
| (0.7) |
| 5.4 |
| 5.1 |