| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 273.9 | 141.4 | 138.6 | 120.1 | 67.3 | 80.8 | 138.0 | 82.1 | 73.3 | 54.2 | 53.6 | 33.3 | 24.5 | 26.1 | 25.8 | 28.4 | 30.8 | 26.4 |
| Restricted Cash | 1.4 | 2.0 | 2.4 | 149.8 | 128.4 | 11.5 | 9.6 | 8.0 | 0.0 | - | - | - | - | - | 3.0 | 3.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 273.9 | 141.4 | 138.6 | 120.1 | 67.3 | 80.8 | 138.0 | 82.1 | 73.3 | 54.2 | 53.6 | 33.3 | 24.5 | 26.1 | 25.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 49.9 | 12.5 | 4.7 | 3.7 | 3.2 | 2.5 | 2.4 | 1.9 | 0.1 | 0.0 | 0.1 | 1.2 | 7.0 | 14.4 | 13.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 14.6 | 18.9 | 15.8 | 12.2 | 11.4 | 6.3 | 5.6 | 5.8 | 0.7 | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 1,003.4 | 1,095.3 | 1,095.2 | 1,070.6 | 1,014.5 | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 61.9 | 26.3 | 17.6 | 22.8 | 13.2 | 10.6 | 9.1 | 9.6 | 1.5 | 1.0 | 0.6 | 2.1 | 1.3 | 5.4 | 1.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 541.6 | 538.8 | 619.2 | 744.6 | 880.1 | 692.8 | 809.4 | 813.1 | 358.5 | - | - | - | 316.3 | 375.1 | 437.6 | 488.3 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 689.1 | 684.1 | 812.4 | 934.4 | 1,070.5 | 769.5 | 896.9 | 877.2 | 398.5 | - | - | - | 366.4 | 425.7 | 483.6 | 532.8 | ||
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 273.9 | 415.6 | - | 141.4 | 171.3 | - | 138.6 | 84.5 | - | 120.1 | 181.2 | - | 67.3 | 143.0 | - | |||||||||||||||||||
| - |
| 28.4 |
| 30.8 |
| 26.4 |
| 7.3 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 33.6 | 31.9 | 40.5 | 33.8 | 25.2 | 6.7 | 8.1 | 6.2 | 1.4 | 1.1 | 1.1 | 0.6 | 5.3 | 0.8 | - | - | - | - |
| Other Current Assets | 19.8 | 23.0 | 14.1 | 8.8 | 8.3 | 3.0 | 0.5 | 0.7 | 0.2 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 627.0 | 301.2 | 295.7 | 237.0 | 143.4 | 98.6 | 161.9 | 99.0 | 77.4 | 56.9 | 57.6 | 36.7 | 38.4 | 44.0 | 45.5 | 41.0 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 318.0 | 283.7 | 248.3 | 234.1 | 196.6 | - | - | - | - | - |
| Property,Plant & Equipment Net | 1,962.9 | 1,884.6 | 1,664.1 | 1,623.3 | 1,682.8 | 1,140.6 | 1,155.6 | 1,112.8 | 586.5 | 719.1 | 846.9 | 836.5 | 817.9 | 856.4 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | 0.0 | 1.5 | 5.4 | 0.7 | 0.9 | - | - | 0.1 | 0.1 | 0.1 | 13.7 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Other Non-Current Assets | 10.8 | 20.2 | 23.9 | 31.0 | 14.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.2 | 0.3 | 0.4 | - | - | 0.1 | 0.0 | - | - |
| Total Non-Current Assets | 2,234.2 | 2,072.0 | 1,876.1 | 1,869.2 | 1,850.8 | 1,175.6 | 1,190.0 | 1,134.5 | 598.5 | 719.3 | 847.3 | 837.0 | 819.9 | 859.7 | 894.0 | 940.0 | - | - |
| Total Assets | 2,861.2 | 2,373.2 | 2,171.8 | 2,106.2 | 1,994.1 | 1,274.2 | 1,351.8 | 1,233.5 | 675.9 | 776.3 | 904.9 | 873.7 | 858.2 | 903.7 | 939.5 | 981.0 | - | - |
| 1.4 |
| - |
| - |
| Short Term Debt | 147.6 | 145.3 | 193.3 | 189.8 | 190.3 | 76.7 | 87.5 | 64.1 | 40.0 | - | - | - | 50.1 | 50.6 | 46.0 | 44.5 | - | - |
| Deferred Revenue Current | 48.9 | 44.7 | 40.3 | 12.6 | 8.5 | 5.6 | 10.0 | 3.1 | 2.2 | 1.9 | 0.8 | 0.5 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 47.7 | 46.9 | 28.5 | 36.0 | 32.2 | 19.1 | 22.9 | 15.4 | 8.8 | 11.7 | 13.7 | 15.3 | 6.9 | 5.4 | 5.0 | 5.6 | - | - |
| Other Current Liabilities | 0.7 | 0.7 | 0.7 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 306.8 | 264.0 | 280.4 | 261.8 | 244.8 | 112.2 | 129.6 | 95.5 | 55.3 | 48.7 | 53.6 | 20.0 | 69.2 | 75.7 | 70.3 | 71.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 121.7 | 57.6 | 82.1 | 119.2 | 101.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 753.3 | 645.8 | 707.0 | 878.0 | 1,036.8 | 697.2 | 815.8 | 821.6 | 369.0 | 398.6 | 454.5 | 415.6 | 389.6 | 461.4 | 535.1 | 585.1 | - | - |
| Total Liabilities | 1,060.1 | 909.8 | 987.4 | 1,139.7 | 1,281.6 | 809.5 | 945.4 | 917.1 | 424.3 | 447.4 | 508.2 | 435.6 | 458.8 | 537.1 | 605.3 | 656.5 | - | - |
| - |
| - |
| Additional Paid In Capital | 694.3 | 680.7 | 676.6 | 688.3 | 698.5 | 586.4 | 565.6 | 512.4 | 387.2 | 386.7 | 386.4 | 386.4 | 352.7 | - | - | - | - | - |
| Retained Earnings | 1,104.6 | 773.8 | 488.1 | 246.4 | 13.5 | (121.8) | (159.4) | (196.1) | (135.7) | (58.4) | 9.8 | 51.2 | 46.2 | 13.7 | (18.2) | (27.3) | - | - |
| Accumulated Other Comprehensive Income | 1.8 | 8.6 | 19.3 | 31.5 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,801.1 | 1,463.5 | 1,184.4 | 966.5 | 712.6 | 464.7 | 406.4 | 316.4 | 251.6 | 328.9 | 396.8 | 438.1 | 399.5 | 366.6 | 334.2 | 324.6 | 327.6 | 295.0 |
| Total Equity | 1,801.1 | 1,463.5 | 1,184.4 | 966.5 | 712.6 | 464.7 | 406.4 | 316.4 | 251.6 | 328.9 | 396.8 | 438.1 | 399.5 | 366.6 | 334.2 | 324.6 | 327.6 | 295.0 |
| - |
| - |
| Net debt | 415.3 | 542.7 | 673.8 | 814.3 | 1,003.2 | 688.7 | 758.9 | 795.2 | 325.2 | - | - | - | 341.8 | 399.5 | 457.8 | 504.4 | - | - |
| Working Capital | 320.2 | 37.2 | 15.2 | (24.7) | (101.4) | (13.6) | 32.3 | 3.5 | 22.1 | 8.2 | 4.0 | 16.7 | (30.8) | (31.7) | (24.8) | (30.4) | - | - |
| Book Value | 1,801.1 | 1,463.5 | 1,184.4 | 966.5 | 712.6 | 464.7 | 406.4 | 316.4 | 251.6 | 328.9 | 396.8 | 438.1 | 399.5 | 366.6 | 334.2 | 324.6 | 327.6 | 295.0 |
| Tangible Book Value | - | - | - | - | - | 464.7 | 404.9 | 311.0 | 250.9 | 328.0 | - | - | 399.4 | 366.5 | 334.1 | 310.9 | - | - |
| 80.8 |
| 73.7 |
| - |
| 138.0 |
| 75.4 |
| - |
| 82.1 |
| - |
| - |
| - |
| 54.2 |
| 53.6 |
| 33.3 |
| 24.5 |
| 26.1 |
| 25.8 |
| 28.4 |
| 30.8 |
| 26.4 |
| Restricted Cash | 1.4 | 49.0 | - | 55.6 | 58.9 | - | 56.8 | 45.1 | - | 28.4 | 14.6 | - | 24.9 | 17.5 | - | 0.8 | 9.8 | - | 3.9 | 3.4 | - | 2.2 | - | - | - | - | - | - | - | - | 3.0 | 3.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 273.9 | 415.6 | - | 141.4 | 171.3 | - | 138.6 | 84.5 | - | 120.1 | 181.2 | - | 67.3 | 143.0 | - | 80.8 | 73.7 | - | 138.0 | 75.4 | - | 82.1 | - | - | - | 54.2 | 53.6 | 33.3 | 24.5 | 26.1 | 25.8 | 28.4 | 30.8 | 26.4 |
| Receivables | ||||||||||||||||||||||||||||||||||
| Accounts Receivable | 49.9 | 28.8 | - | 12.5 | 11.6 | - | 4.7 | 3.1 | - | 3.7 | 3.5 | - | 3.2 | 2.9 | - | 2.5 | 3.4 | - | 2.4 | 2.9 | - | 1.9 | - | - | - | 0.0 | 0.1 | 1.2 | 7.0 | 14.4 | 13.9 | 7.3 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||
| Inventory | 14.6 | 18.1 | - | 18.9 | 15.6 | - | 15.8 | 13.4 | - | 12.2 | 12.0 | - | 11.4 | 6.5 | - | 6.3 | 6.1 | - | 5.6 | 6.0 | - | 5.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 33.6 | 28.7 | - | 31.9 | 39.4 | - | 40.5 | 36.3 | - | 33.8 | 22.4 | - | 25.2 | 12.0 | - | 6.7 | 6.9 | - | ||||||||||||||||
| Other Current Assets | 19.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Current Assets | 627.0 | 566.3 | - | 301.2 | 373.3 | - | 295.7 | 223.2 | - | 237.0 | 261.2 | - | 143.4 | 183.8 | - | 98.6 | ||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,095.3 | 1,095.2 | 1,070.6 | 1,014.5 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Property,Plant & Equipment Net | 1,962.9 | 1,918.1 | - | 1,884.6 | 1,631.4 | - | 1,664.1 | 1,716.8 | - | 1,623.3 | 1,655.2 | - | 1,682.8 | 1,212.6 | - | 1,140.6 | ||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | ||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Current Assets | 10.8 | 17.4 | - | 20.2 | 22.6 | - | 23.9 | 31.6 | - | 31.0 | 22.7 | - | 14.0 | - | - | - | - | |||||||||||||||||
| Total Non-Current Assets | 2,234.2 | 2,076.7 | - | 2,072.0 | 1,829.2 | - | 1,876.1 | 1,969.6 | - | 1,869.2 | 1,869.7 | - | 1,850.8 | 1,269.0 | - | 1,175.6 | 1,181.3 | |||||||||||||||||
| Total Assets | 2,861.2 | 2,643.0 | - | 2,373.2 | 2,202.5 | - | 2,171.8 | 2,192.9 | - | 2,106.2 | 2,130.8 | - | 1,994.1 | 1,452.7 | - | 1,274.2 | 1,295.5 | |||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||
| Accounts Payable | 61.9 | 45.6 | - | 26.3 | 18.4 | - | 17.6 | 25.8 | - | 22.8 | 18.5 | - | 13.2 | 10.8 | - | 10.6 | 14.9 | - | 9.1 | 8.0 | - | 9.6 | - | - | - | 1.0 | 0.6 | 2.1 | 1.3 | 5.4 | 1.3 | 1.4 | - | - |
| Short Term Debt | 147.6 | 147.6 | - | 145.3 | 173.7 | - | 193.3 | 204.1 | - | 189.8 | 273.6 | - | 190.3 | 95.3 | - | 76.7 | 81.4 | - | ||||||||||||||||
| Deferred Revenue Current | 48.9 | 47.0 | - | 44.7 | 41.2 | - | 40.3 | 29.7 | - | 12.6 | 7.3 | - | 8.5 | 6.2 | - | 5.6 | 5.0 | |||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Accrued Expenses | 47.7 | 41.0 | - | 46.9 | 29.1 | - | 28.5 | 29.6 | - | 36.0 | 28.2 | - | 32.2 | 16.1 | - | 19.1 | 13.9 | - | ||||||||||||||||
| Other Current Liabilities | 0.7 | 0.7 | - | 0.7 | 0.6 | - | 0.7 | 0.7 | - | 0.6 | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Liabilities | 306.8 | 281.9 | - | 264.0 | 263.0 | - | 280.4 | 289.9 | - | 261.8 | 328.2 | - | 244.8 | 128.8 | - | 112.2 | ||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||
| Long Term Debt | 541.6 | 614.0 | - | 538.8 | 539.0 | - | 619.2 | 707.7 | - | 744.6 | 833.2 | - | 880.1 | 726.0 | - | 692.8 | 748.9 | - | 809.4 | 789.5 | - | 813.1 | - | - | - | - | - | - | 316.3 | 375.1 | 437.6 | 488.3 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Revenue Non-Current | 121.7 | 45.3 | - | 57.6 | 66.8 | - | 82.1 | 114.3 | - | 119.2 | 103.1 | - | 101.3 | - | - | - | - | |||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Non-Current Liabilities | 753.3 | 718.1 | - | 645.8 | 608.5 | - | 707.0 | 830.7 | - | 878.0 | 968.2 | - | 1,036.8 | 730.6 | - | 697.2 | ||||||||||||||||||
| Total Liabilities | 1,060.1 | 1,000.0 | - | 909.8 | 871.5 | - | 987.4 | 1,120.6 | - | 1,139.7 | 1,296.5 | - | 1,281.6 | 859.4 | - | 809.5 | ||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 694.3 | 685.0 | - | 680.7 | 676.1 | - | 676.6 | 676.6 | - | 688.3 | 695.6 | - | 698.5 | 689.9 | - | 586.4 | 572.0 | |||||||||||||||||
| Retained Earnings | 1,104.6 | 953.0 | - | 773.8 | 636.8 | - | 488.1 | 367.3 | - | 246.4 | 115.1 | - | 13.5 | (96.9) | - | (121.8) | (146.1) | |||||||||||||||||
| Accumulated Other Comprehensive Income | 1.8 | 4.6 | - | 8.6 | 17.9 | - | 19.3 | 28.0 | - | 31.5 | 23.3 | - | 0.2 | - | - | - | ||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Stockholders Equity | 1,801.1 | 1,643.0 | 1,568.2 | 1,463.5 | 1,331.1 | 1,258.2 | 1,184.4 | 1,072.2 | 1,011.0 | 966.5 | 834.4 | 791.8 | 712.6 | 593.4 | 549.1 | 464.7 | ||||||||||||||||||
| Total Equity | 1,801.1 | 1,643.0 | 1,568.2 | 1,463.5 | 1,331.1 | 1,258.2 | 1,184.4 | 1,072.2 | 1,011.0 | 966.5 | 834.4 | 791.8 | 712.6 | 593.4 | 549.1 | 464.7 | 426.0 | 411.4 | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| Total Debt | 689.1 | 761.5 | - | 684.1 | 712.7 | - | 812.4 | 911.8 | - | 934.4 | 1,106.8 | - | 1,070.5 | 821.3 | - | 769.5 | 830.2 | - | 896.9 | 865.2 | - | 877.2 | - | - | - | - | - | - | 366.4 | 425.7 | 483.6 | 532.8 | - | - |
| Net debt | 415.3 | 345.9 | - | 542.7 | 541.4 | - | 673.8 | 827.3 | - | 814.3 | 925.6 | - | 1,003.2 | 678.4 | - | 688.7 | 756.5 | - | ||||||||||||||||
| Working Capital | 320.2 | 284.3 | - | 37.2 | 110.3 | - | 15.2 | (66.7) | - | (24.7) | (67.0) | - | (101.4) | 55.0 | - | (13.6) | (0.9) | - | ||||||||||||||||
| Book Value | 1,801.1 | 1,643.0 | 1,568.2 | 1,463.5 | 1,331.1 | 1,258.2 | 1,184.4 | 1,072.2 | 1,011.0 | 966.5 | 834.4 | 791.8 | 712.6 | 593.4 | 549.1 | 464.7 | 426.0 | 411.4 | ||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 425.9 | - | ||||||||||||||||
| 8.1 |
| 7.9 |
| - |
| 6.2 |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| 0.6 |
| 5.3 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.2 |
| - |
| 161.9 |
| 99.5 |
| - |
| 99.0 |
| - |
| - |
| - |
| 56.9 |
| 57.6 |
| 36.7 |
| 38.4 |
| 44.0 |
| 45.5 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 283.7 |
| 248.3 |
| 234.1 |
| 196.6 |
| - |
| - |
| - |
| - |
| - |
| 1,147.2 |
| - |
| 1,155.6 |
| 1,118.0 |
| - |
| 1,112.8 |
| - |
| - |
| 586.5 |
| 719.1 |
| 846.9 |
| 836.5 |
| 817.9 |
| 856.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 3.4 |
| - |
| 5.4 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.4 |
| - |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| 1,190.0 |
| 1,136.8 |
| - |
| 1,134.5 |
| - |
| - |
| - |
| 719.3 |
| 847.3 |
| 837.0 |
| 819.9 |
| 859.7 |
| 894.0 |
| 940.0 |
| - |
| - |
| - |
| 1,351.8 |
| 1,236.3 |
| - |
| 1,233.5 |
| - |
| - |
| - |
| 776.3 |
| 904.9 |
| 873.7 |
| 858.2 |
| 903.7 |
| 939.5 |
| 981.0 |
| - |
| - |
| 87.5 |
| 75.7 |
| - |
| 64.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.1 |
| 50.6 |
| 46.0 |
| 44.5 |
| - |
| - |
| - |
| 10.0 |
| 2.3 |
| - |
| 3.1 |
| - |
| - |
| - |
| 1.9 |
| 0.8 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.9 |
| 17.9 |
| - |
| 15.4 |
| - |
| - |
| - |
| 11.7 |
| 13.7 |
| 15.3 |
| 6.9 |
| 5.4 |
| 5.0 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.1 |
| - |
| 129.6 |
| 104.2 |
| - |
| 95.5 |
| - |
| - |
| - |
| 48.7 |
| 53.6 |
| 20.0 |
| 69.2 |
| 75.7 |
| 70.3 |
| 71.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 754.3 |
| - |
| 815.8 |
| 797.0 |
| - |
| 821.6 |
| - |
| - |
| - |
| 398.6 |
| 454.5 |
| 415.6 |
| 389.6 |
| 461.4 |
| 535.1 |
| 585.1 |
| - |
| - |
| 869.5 |
| - |
| 945.4 |
| 901.1 |
| - |
| 917.1 |
| - |
| - |
| - |
| 447.4 |
| 508.2 |
| 435.6 |
| 458.8 |
| 537.1 |
| 605.3 |
| 656.5 |
| - |
| - |
| - |
| 565.6 |
| 512.4 |
| - |
| 512.4 |
| - |
| - |
| - |
| 386.7 |
| 386.4 |
| 386.4 |
| 352.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (159.4) |
| (177.3) |
| - |
| (196.1) |
| - |
| - |
| - |
| (58.4) |
| 9.8 |
| 51.2 |
| 46.2 |
| 13.7 |
| (18.2) |
| (27.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 426.0 |
| 411.4 |
| 406.4 |
| 335.2 |
| 326.4 |
| 316.4 |
| 260.1 |
| 256.1 |
| 251.6 |
| 328.9 |
| 396.8 |
| 438.1 |
| 399.5 |
| 366.6 |
| 334.2 |
| 324.6 |
| 327.6 |
| 295.0 |
| 406.4 |
| 335.2 |
| 326.4 |
| 316.4 |
| 260.1 |
| 256.1 |
| 251.6 |
| 328.9 |
| 396.8 |
| 438.1 |
| 399.5 |
| 366.6 |
| 334.2 |
| 324.6 |
| 327.6 |
| 295.0 |
| 758.9 |
| 789.8 |
| - |
| 795.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 341.8 |
| 399.5 |
| 457.8 |
| 504.4 |
| - |
| - |
| 32.3 |
| (4.6) |
| - |
| 3.5 |
| - |
| - |
| - |
| 8.2 |
| 4.0 |
| 16.7 |
| (30.8) |
| (31.7) |
| (24.8) |
| (30.4) |
| - |
| - |
| 406.4 |
| 335.2 |
| 326.4 |
| 316.4 |
| 260.1 |
| 256.1 |
| 251.6 |
| 328.9 |
| 396.8 |
| 438.1 |
| 399.5 |
| 366.6 |
| 334.2 |
| 324.6 |
| 327.6 |
| 295.0 |
| 404.9 |
| 331.8 |
| - |
| 311.0 |
| - |
| - |
| - |
| 328.0 |
| - |
| - |
| 399.4 |
| 366.5 |
| 334.1 |
| 310.9 |
| - |
| - |