| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 4.1 | 9.0 | 3.1 | 6.6 | 12.6 | 18.0 | 7.5 | 12.8 | 5.2 | 20.5 | 11.5 | 6.6 | 2.0 |
| Restricted Cash | 2.8 | 2.1 | 1.7 | 1.0 | 0.8 | 3.3 | 1.6 | 0.4 | - | 0.2 | 9.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.1 | 9.0 | 3.1 | 6.6 | 12.6 | 18.0 | 7.5 | 12.8 | 5.2 | 20.5 | 11.5 | 6.6 | 2.0 |
| Receivables | |||||||||||||
| Accounts Receivable | 3.7 | 3.2 | 3.4 | 2.1 | 2.0 | 2.1 | 1.6 | 1.5 | - | 1.5 | 1.1 | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.4 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 340.2 | 326.3 | 312.1 | - | 273.4 | 258.2 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 2.3 | 2.1 | 1.0 | 2.2 | 2.1 | 0.5 | 1.0 | 0.6 | - | 1.8 | 1.3 | - | - |
| Short Term Debt | 3.9 | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 129.8 | 118.5 | 101.3 | 104.9 | 108.7 | 115.0 | 115.0 | 115.1 | - | 115.0 | 104.5 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.0 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 133.7 | 122.4 | 105.2 | 108.8 | 112.6 | 115.0 | 115.0 | 115.1 | - | 115.0 | 104.5 | - | - |
| Net debt | 129.6 | ||||||||||||
| (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 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1.8 | 4.1 | 15.3 | 10.2 | 31.5 | 9.0 | 18.1 | 18.1 | 20.7 | 3.1 | 5.3 | 2.0 | 1.9 | 6.6 | 15.6 | |||||||||||||||||||||||||
| 4.1 |
| 2.5 |
| 2.4 |
| 1.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| 0.8 |
| 1.2 |
| - |
| - |
| Other Current Assets | 0.1 | 0.0 | 0.5 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 2.8 | - | - |
| Total Current Assets | 14.6 | 19.5 | 11.7 | 14.2 | 19.0 | 23.5 | 12.3 | 17.3 | - | 24.7 | 18.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| 101.3 |
| 92.7 |
| 85.1 |
| - |
| 72.9 |
| 64.1 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | 238.9 | 233.6 | 227.1 | - | 200.5 | 194.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 0.1 | - | 0.5 | 0.8 | - | - |
| Goodwill | 6.5 | 9.5 | 10.8 | 5.0 | 5.7 | 4.6 | 4.4 | 2.6 | - | 0.0 | 0.0 | - | - |
| Intangible Assets | 6.1 | 6.1 | 8.8 | 10.1 | 10.3 | 11.2 | 12.6 | 13.0 | - | 12.8 | 12.8 | - | - |
| Operating Lease Right Of Use Assets | 2.7 | 1.0 | 1.2 | 1.5 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 26.4 | 23.9 | 26.1 | 21.2 | 19.2 | 21.1 | 20.3 | 18.1 | - | 13.6 | 22.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 482.9 | 405.1 | 361.1 | 323.1 | 294.1 | 283.4 | 266.1 | 262.5 | - | 238.8 | 235.7 | - | - |
| 3.9 |
| 3.9 |
| 3.8 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 0.8 | 0.6 | 0.9 | 0.6 | 0.4 | 0.4 | 0.0 | - | - | 0.0 | 0.0 | - | - |
| Operating Lease Liabilities Current | 0.4 | 0.5 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 10.5 | 13.8 | 7.1 | 8.1 | 9.2 | 8.3 | 7.5 | 7.5 | - | 7.6 | 5.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 19.2 | 22.3 | 14.2 | 16.2 | 16.9 | 12.4 | 10.1 | 9.6 | - | 10.9 | 10.7 | - | - |
| 3.0 |
| 0.7 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 22.8 | 21.5 | 19.7 | 21.0 | 19.0 | 17.8 | 17.4 | 17.4 | - | 19.7 | 19.7 | - | - |
| Deferred Tax Liabilities | 9.7 | 9.7 | 8.3 | 5.9 | 3.3 | 3.7 | 4.9 | 4.4 | - | 2.6 | 4.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.6 | 15.4 | 14.9 | 0.8 | 0.8 | 3.9 | 1.7 | 0.7 | - | 0.9 | 0.3 | - | - |
| Total Non-Current Liabilities | 247.3 | 216.8 | 196.9 | 262.4 | 247.1 | 238.9 | 231.3 | 225.0 | - | 212.9 | 205.0 | - | - |
| Total Liabilities | 396.3 | 357.5 | 312.5 | 278.7 | 264.0 | 251.3 | 241.4 | 234.6 | - | 223.8 | 215.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1.0) | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | (4.2) | (1.6) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.0) | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 86.6 | 47.6 | 48.6 | 44.4 | 30.0 | 32.2 | 24.7 | 27.9 | - | 15.0 | 20.1 | 27.7 | (32.8) |
| Total Equity | 86.6 | 47.6 | 48.6 | 44.4 | 30.0 | 32.2 | 24.7 | 27.9 | - | 15.0 | 20.1 | 27.7 | (32.8) |
| 113.4 |
| 102.1 |
| 102.2 |
| 99.9 |
| 97.0 |
| 107.5 |
| 102.3 |
| - |
| 94.5 |
| 93.0 |
| - |
| - |
| Working Capital | (4.6) | (2.8) | (2.5) | (2.1) | 2.1 | 11.1 | 2.2 | 7.8 | - | 13.8 | 8.1 | - | - |
| Book Value | 86.6 | 47.6 | 48.6 | 44.4 | 30.0 | 32.2 | 24.7 | 27.9 | - | 15.0 | 20.1 | 27.7 | (32.8) |
| Tangible Book Value | 74.0 | 32.1 | 29.0 | 29.3 | 14.0 | 16.4 | 7.7 | 12.3 | - | 2.2 | 7.3 | - | - |
| 4.8 |
| 11.1 |
| 12.6 |
| 21.2 |
| 19.3 |
| 18.2 |
| 18.0 |
| 18.1 |
| 15.5 |
| 17.1 |
| 7.5 |
| 11.1 |
| 11.3 |
| 13.3 |
| 12.8 |
| 3.8 |
| 6.9 |
| 5.2 |
| 9.1 |
| 14.8 |
| 20.5 |
| 26.3 |
| 25.6 |
| 11.4 |
| 11.5 |
| Restricted Cash | 3.1 | - | 2.3 | 2.2 | 1.7 | - | 3.9 | 1.5 | 2.2 | - | 2.4 | 2.3 | 1.1 | - | 1.0 | 1.9 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.8 | 4.1 | 15.3 | 10.2 | 31.5 | 9.0 | 18.1 | 18.1 | 20.7 | 3.1 | 5.3 | 2.0 | 1.9 | 6.6 | 15.6 | 4.8 | 11.1 | 12.6 | 21.2 | 19.3 | 18.2 | 18.0 | 18.1 | 15.5 | 17.1 | 7.5 | 11.1 | 11.3 | 13.3 | 12.8 | 3.8 | 6.9 | 5.2 | 9.1 | 14.8 | 20.5 | 26.3 | 25.6 | 11.4 | 11.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3.4 | 3.7 | 3.8 | 3.8 | 3.3 | 3.2 | 3.3 | 2.8 | 2.5 | 2.8 | 3.1 | 3.1 | 2.6 | 2.1 | 2.3 | 2.3 | 1.9 | 2.0 | 1.9 | 1.9 | 1.7 | 2.1 | 2.1 | 2.1 | 1.7 | 1.6 | 1.8 | 1.6 | 1.3 | 1.5 | 1.7 | 1.4 | - | 1.7 | 1.3 | 1.5 | 1.5 | 1.5 | 1.2 | 1.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 4.7 | 3.4 | 2.3 | 4.0 | 1.9 | 4.1 | 2.6 | 1.9 | 2.1 | 2.5 | 2.0 | 1.4 | 1.4 | 2.4 | 1.8 | 1.5 | 1.9 | 1.6 | ||||||||||||||||||||||
| Other Current Assets | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13.4 | 14.6 | 25.0 | 21.8 | 39.9 | 19.5 | 28.1 | 26.9 | 28.6 | 11.7 | 14.0 | 9.9 | 8.8 | 14.2 | 23.0 | 11.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 322.1 | 315.7 | 313.7 | 358.0 | 353.3 | 345.9 | 340.2 | 334.8 | 330.0 | 329.3 | 326.3 | 321.0 | 317.6 | 313.9 | 312.1 | 287.6 | 287.2 | - | 282.1 | 281.4 | 273.4 | 267.7 | 262.0 | 260.7 | 258.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 122.2 | 119.6 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 280.6 | 271.7 | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6.5 | 6.5 | 6.5 | 6.3 | 6.5 | 9.5 | 9.5 | 9.5 | 10.8 | 10.8 | 10.9 | 10.9 | 10.9 | 5.0 | 5.1 | 5.1 | 5.8 | 5.7 | ||||||||||||||||||||||
| Intangible Assets | 5.9 | 6.1 | 8.5 | 8.5 | 8.4 | 8.4 | 8.6 | 8.6 | 8.8 | 8.8 | 8.8 | 10.1 | 10.1 | 10.1 | 10.3 | 10.3 | 10.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | 1.1 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.6 | 1.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 26.3 | 26.4 | 28.1 | 25.8 | 25.8 | 26.3 | 28.1 | 25.6 | 26.5 | 26.1 | 26.8 | 28.2 | 27.2 | 21.2 | 21.6 | 22.3 | 19.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 485.1 | 482.9 | 480.7 | 449.4 | 443.9 | 405.1 | 402.9 | 384.5 | 381.7 | 361.1 | 358.5 | 351.8 | 343.4 | 323.1 | 325.2 | 306.0 | 297.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1.4 | 2.3 | 0.9 | 1.0 | 3.8 | 2.1 | 1.3 | 1.1 | 0.6 | 1.0 | 0.7 | 0.4 | 1.7 | 2.2 | 4.1 | 1.4 | 0.6 | 2.1 | 0.5 | 0.8 | 0.5 | 0.5 | 0.2 | 0.9 | 0.7 | 1.0 | 0.7 | 0.7 | 0.3 | 0.6 | 0.5 | 1.6 | - | 0.8 | 3.0 | 1.8 | 2.7 | 1.0 | 2.5 | 1.3 |
| Short Term Debt | 3.9 | 3.9 | 3.9 | 3.9 | 3.6 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.8 | 3.8 | 3.8 | - | - | 4.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 0.7 | 0.8 | 0.9 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 0.8 | 0.9 | 13.9 | 12.5 | 15.8 | 13.8 | 9.7 | 7.2 | 8.9 | 7.1 | 9.6 | 8.4 | 9.7 | 8.1 | 9.6 | 8.7 | 10.8 | 9.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 19.8 | 19.2 | 21.2 | 20.0 | 25.7 | 22.3 | 17.3 | 14.4 | 15.6 | 14.2 | 16.4 | 14.8 | 17.4 | 16.2 | 19.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 129.7 | 129.8 | 116.8 | 116.8 | 118.9 | 118.5 | 120.4 | 119.1 | 121.0 | 101.3 | 103.3 | 103.3 | 105.0 | 104.9 | 106.9 | 111.2 | 113.1 | 108.9 | 115.0 | 115.0 | 115.0 | - | 115.0 | 115.0 | 115.0 | - | 115.0 | 115.0 | 115.0 | - | 115.1 | 115.1 | - | 115.1 | 115.0 | 115.0 | 115.2 | 115.0 | 106.7 | 104.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 23.0 | 22.8 | 22.5 | 22.4 | 21.6 | 21.5 | 20.3 | 20.0 | 19.8 | 19.7 | 19.7 | 19.4 | 18.8 | 21.0 | - | - | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 9.7 | 9.7 | 10.0 | 9.7 | 9.9 | 9.7 | 10.1 | 9.1 | 8.5 | 8.3 | 8.1 | 7.0 | 6.7 | 5.9 | 3.8 | 3.6 | 3.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.1 | 4.2 | 12.9 | 13.3 | 15.4 | 15.4 | 11.7 | 8.7 | 9.5 | 8.2 | 2.0 | 2.1 | 0.9 | 0.8 | 0.8 | 1.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 251.3 | 247.3 | 253.0 | 235.8 | 222.1 | 216.8 | 336.8 | 322.4 | 318.4 | 298.3 | 293.0 | 288.9 | 280.7 | 262.4 | 260.4 | 260.3 | ||||||||||||||||||||||||
| Total Liabilities | 400.9 | 396.3 | 391.0 | 372.6 | 366.7 | 357.5 | 354.1 | 336.8 | 334.0 | 312.5 | 309.4 | 303.7 | 298.1 | 278.7 | 280.2 | 276.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1.3) | (1.0) | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 0.7 | 0.8 | 0.8 | 1.5 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 84.2 | 86.6 | 89.6 | 76.7 | 77.2 | 47.6 | 48.8 | 47.6 | 47.7 | 48.6 | 49.1 | 48.0 | 45.4 | 44.4 | 45.0 | 29.9 | 29.6 | |||||||||||||||||||||||
| Total Equity | 84.2 | 86.6 | 89.6 | 76.7 | 77.2 | 47.6 | 48.8 | 47.6 | 47.7 | 48.6 | 49.1 | 48.0 | 45.4 | 44.4 | 45.0 | 29.9 | 29.6 | 30.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 133.7 | 133.7 | 120.7 | 120.7 | 122.4 | 122.4 | 124.4 | 123.0 | 124.9 | 105.2 | 107.1 | 107.1 | 108.8 | 108.8 | 110.7 | 111.2 | 113.1 | 112.9 | 115.0 | 115.0 | 115.0 | - | 115.0 | 115.0 | 115.0 | - | 115.0 | 115.0 | 115.0 | - | 115.1 | 115.1 | - | 115.1 | 115.0 | 115.0 | 115.2 | 115.0 | 108.7 | 106.7 |
| Net debt | 131.9 | 129.6 | 105.5 | 110.5 | 91.0 | 113.4 | 106.2 | 104.8 | 104.2 | 102.1 | 101.8 | 105.1 | 106.9 | 102.2 | 95.1 | 106.4 | 101.9 | 100.3 | ||||||||||||||||||||||
| Working Capital | (6.4) | (4.6) | 3.8 | 1.8 | 14.2 | (2.8) | 10.8 | 12.4 | 13.0 | (2.5) | (2.4) | (5.0) | (8.6) | (2.1) | 3.3 | (3.9) | 0.7 | 2.1 | ||||||||||||||||||||||
| Book Value | 84.2 | 86.6 | 89.6 | 76.7 | 77.2 | 47.6 | 48.8 | 47.6 | 47.7 | 48.6 | 49.1 | 48.0 | 45.4 | 44.4 | 45.0 | 29.9 | 29.6 | 30.0 | ||||||||||||||||||||||
| Tangible Book Value | 71.8 | 74.0 | 74.6 | 62.0 | 62.3 | 29.7 | 30.8 | 29.6 | 28.0 | 29.0 | 29.4 | 27.0 | 24.3 | 29.3 | 29.7 | 14.5 | 13.5 | |||||||||||||||||||||||
| 1.3 |
| 1.0 |
| 0.7 |
| 0.7 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.7 |
| - |
| 1.2 |
| 0.8 |
| 0.8 |
| 1.1 |
| 0.9 |
| 2.0 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.8 |
| 17.8 |
| 19.0 |
| 27.5 |
| 25.3 |
| 23.3 |
| 23.5 |
| 24.1 |
| 21.3 |
| 22.0 |
| 12.3 |
| 16.3 |
| 16.5 |
| 17.8 |
| 17.3 |
| 8.8 |
| 11.2 |
| - |
| 14.3 |
| 19.0 |
| 24.7 |
| 31.1 |
| 30.1 |
| 19.5 |
| 18.7 |
| 113.4 |
| 108.2 |
| 105.8 |
| 103.6 |
| 101.3 |
| 98.4 |
| 96.2 |
| 95.0 |
| 92.7 |
| 90.8 |
| 88.7 |
| 87.2 |
| 85.1 |
| 74.8 |
| 74.4 |
| - |
| 72.2 |
| 74.1 |
| 72.9 |
| 71.4 |
| 67.3 |
| 65.6 |
| 64.1 |
| 255.9 |
| 249.7 |
| 247.5 |
| 242.3 |
| 238.9 |
| 236.4 |
| 233.9 |
| 234.4 |
| 233.6 |
| 230.3 |
| 229.0 |
| 226.7 |
| 227.1 |
| 212.7 |
| 212.8 |
| - |
| 209.9 |
| 207.3 |
| 200.5 |
| 196.3 |
| 194.8 |
| 195.0 |
| 194.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.8 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 4.4 |
| 3.6 |
| 2.6 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 10.3 |
| 10.5 |
| 10.7 |
| 11.2 |
| 11.2 |
| 11.7 |
| 12.3 |
| 12.6 |
| 12.6 |
| 12.6 |
| 13.0 |
| 13.0 |
| 13.0 |
| 12.8 |
| 12.8 |
| - |
| 12.8 |
| 12.8 |
| 12.8 |
| 12.8 |
| 12.8 |
| 12.8 |
| 12.8 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| 18.3 |
| 18.8 |
| 21.8 |
| 21.1 |
| 20.4 |
| 20.3 |
| 20.4 |
| 20.3 |
| 19.9 |
| 18.9 |
| 18.0 |
| 18.1 |
| 17.1 |
| 15.4 |
| - |
| 13.5 |
| 13.7 |
| 13.6 |
| 13.7 |
| 13.5 |
| 22.7 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 294.1 |
| 295.5 |
| 291.7 |
| 287.4 |
| 283.4 |
| 280.9 |
| 275.5 |
| 276.7 |
| 266.1 |
| 266.5 |
| 264.4 |
| 262.5 |
| 262.5 |
| 238.6 |
| 239.4 |
| - |
| 237.8 |
| 240.0 |
| 238.8 |
| 241.1 |
| 238.4 |
| 237.2 |
| 235.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 7.8 |
| 10.1 |
| 8.3 |
| 8.6 |
| 6.9 |
| 7.4 |
| 7.5 |
| 8.7 |
| 7.3 |
| 8.1 |
| 7.5 |
| 7.5 |
| 7.8 |
| - |
| 7.9 |
| 8.5 |
| 7.6 |
| 8.1 |
| 7.0 |
| 6.7 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 17.1 |
| 16.9 |
| 16.0 |
| 14.2 |
| 14.3 |
| 12.4 |
| 10.5 |
| 9.4 |
| 9.7 |
| 10.1 |
| 11.0 |
| 9.5 |
| 9.9 |
| 9.6 |
| 9.4 |
| 10.8 |
| - |
| 10.2 |
| 12.9 |
| 10.9 |
| 12.4 |
| 9.7 |
| 13.3 |
| 10.7 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 18.1 |
| 17.8 |
| 17.4 |
| 68.1 |
| 67.9 |
| 67.6 |
| 17.4 |
| 17.4 |
| - |
| 17.4 |
| 17.4 |
| 19.7 |
| - |
| 19.7 |
| 19.7 |
| 19.7 |
| 19.7 |
| 19.7 |
| 19.7 |
| 19.7 |
| 3.3 |
| 4.5 |
| 4.2 |
| 3.6 |
| 3.7 |
| 5.2 |
| 5.1 |
| 5.1 |
| 4.9 |
| 5.0 |
| 4.9 |
| 4.6 |
| 4.4 |
| 4.0 |
| 3.2 |
| - |
| 3.0 |
| 2.7 |
| 2.6 |
| 2.4 |
| 1.9 |
| 3.8 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 0.8 |
| 1.0 |
| 1.4 |
| 3.9 |
| 3.9 |
| 2.7 |
| 2.1 |
| 1.9 |
| 1.7 |
| 1.5 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| - |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.3 |
| 0.3 |
| 250.7 |
| 247.1 |
| 248.6 |
| 246.5 |
| 242.5 |
| 238.9 |
| 236.7 |
| 232.1 |
| 232.0 |
| 231.3 |
| 229.1 |
| 228.1 |
| 225.5 |
| 225.0 |
| 213.6 |
| 214.7 |
| - |
| 214.3 |
| 212.9 |
| 212.9 |
| 212.8 |
| 212.9 |
| 205.9 |
| 205.0 |
| 267.8 |
| 264.0 |
| 264.6 |
| 260.7 |
| 256.8 |
| 251.3 |
| 247.1 |
| 241.4 |
| 241.7 |
| 241.4 |
| 240.1 |
| 237.6 |
| 235.4 |
| 234.6 |
| 223.1 |
| 225.5 |
| - |
| 224.5 |
| 226.1 |
| 223.8 |
| 225.2 |
| 222.6 |
| 219.3 |
| 215.7 |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 3.0 |
| 0.7 |
| - |
| (3.6) |
| (4.0) |
| (4.2) |
| (4.4) |
| (5.6) |
| (2.0) |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.0 |
| 30.9 |
| 31.0 |
| 30.6 |
| 32.2 |
| 33.8 |
| 34.0 |
| 35.0 |
| 24.7 |
| 26.4 |
| 26.8 |
| 27.0 |
| 27.9 |
| 15.6 |
| 13.9 |
| - |
| 13.3 |
| 14.0 |
| 15.0 |
| 15.9 |
| 15.8 |
| 18.0 |
| 20.1 |
| 30.9 |
| 31.0 |
| 30.6 |
| 32.2 |
| 33.8 |
| 34.0 |
| 35.0 |
| 24.7 |
| 26.4 |
| 26.8 |
| 27.0 |
| 27.9 |
| 15.6 |
| 13.9 |
| - |
| 13.3 |
| 14.0 |
| 15.0 |
| 15.9 |
| 15.8 |
| 18.0 |
| 20.1 |
| 93.8 |
| 95.7 |
| 96.8 |
| - |
| 96.9 |
| 99.5 |
| 97.9 |
| - |
| 103.9 |
| 103.7 |
| 101.7 |
| - |
| 111.3 |
| 108.2 |
| - |
| 105.9 |
| 100.2 |
| 94.5 |
| 88.9 |
| 89.4 |
| 97.3 |
| 95.2 |
| 11.5 |
| 11.1 |
| 9.0 |
| 11.1 |
| 13.7 |
| 11.9 |
| 12.2 |
| 2.2 |
| 5.3 |
| 7.0 |
| 7.9 |
| 7.8 |
| (0.6) |
| 0.4 |
| - |
| 4.2 |
| 6.1 |
| 13.8 |
| 18.7 |
| 20.4 |
| 6.2 |
| 8.1 |
| 30.9 |
| 31.0 |
| 30.6 |
| 32.2 |
| 33.8 |
| 34.0 |
| 35.0 |
| 24.7 |
| 26.4 |
| 26.8 |
| 27.0 |
| 27.9 |
| 15.6 |
| 13.9 |
| - |
| 13.3 |
| 14.0 |
| 15.0 |
| 15.9 |
| 15.8 |
| 18.0 |
| 20.1 |
| 14.0 |
| 15.8 |
| 15.7 |
| 14.8 |
| 16.4 |
| 17.7 |
| 17.4 |
| 18.1 |
| 7.7 |
| 9.4 |
| 10.2 |
| 11.4 |
| 12.3 |
| 2.8 |
| 1.1 |
| - |
| 0.5 |
| 1.2 |
| 2.2 |
| 3.1 |
| 3.0 |
| 5.2 |
| 7.3 |