| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 18.2 | 16.4 | 21.0 | - | 45.8 | 26.0 | 13.8 | 17.5 | 23.5 | 14.6 | 18.2 | 16.9 | 32.9 | 25.3 | 32.1 |
| Restricted Cash | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 18.2 | 16.4 | 21.0 | - | 45.8 | 26.0 | 13.8 | 17.5 | 23.5 | 14.6 | 18.2 | 16.9 | 32.9 | 25.3 | 32.1 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | 49.8 | 54.8 | 52.3 | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 47.1 | 39.7 | 35.8 | - | 47.6 | 42.4 | 39.3 | 41.3 | 31.4 | 28.6 | 25.8 | 23.9 | 20.7 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 6.3 | 6.5 | 7.6 | - | 7.7 | 8.5 | 7.4 | 8.4 | 8.3 | 7.5 | 8.1 | 7.7 | 7.4 | 5.6 | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 75.8 | 12.7 | 32.7 | - | - | - | 6.5 | 19.0 | - | 18.3 | 19.0 | 22.1 | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 75.8 | 12.7 | 32.7 | - | - | - | 6.5 | 19.0 | - | 18.3 | 19.0 | 25.0 | - | - | - |
| 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 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 6.1 | 18.2 | 13.9 | 10.1 | 9.2 | 16.4 | 10.0 | 19.1 | 13.0 | 21.0 | 9.9 | 15.8 | 16.9 | - | 67.0 | |||||||||||||||||||||||||
| 6.2 |
| 2.9 |
| 2.4 |
| - |
| 5.8 |
| 2.9 |
| 4.3 |
| 2.5 |
| 1.9 |
| 1.8 |
| 2.3 |
| 2.3 |
| 2.3 |
| 5.1 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 83.9 | 76.3 | 75.4 | - | 102.2 | 78.6 | 73.1 | 75.3 | 67.5 | 53.9 | 59.6 | 60.9 | 77.5 | 62.0 | - |
| - |
| Accumulated Depreciation | 23.0 | 19.4 | 15.8 | - | 29.6 | 22.5 | 19.6 | 22.4 | 17.3 | 14.8 | 12.7 | 11.0 | 9.0 | - | - |
| Property,Plant & Equipment Net | 24.0 | 20.3 | 20.0 | - | 18.0 | 19.9 | 19.8 | 18.9 | 14.1 | 13.8 | 13.0 | 12.9 | 11.7 | 8.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 90.7 | 89.8 | 84.2 | - | 85.1 | 84.6 | 84.2 | 85.1 | 74.6 | 75.4 | 76.3 | 76.2 | 75.6 | 75.6 | - |
| Intangible Assets | 3.3 | 2.3 | - | - | 0.2 | 2.1 | 3.1 | 5.5 | 3.8 | 6.0 | 0.4 | 1.0 | 1.6 | - | - |
| Operating Lease Right Of Use Assets | 2.5 | 2.7 | 1.4 | - | 1.6 | 8.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.8 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.4 | 0.4 | 0.3 | - | 0.6 | 2.7 | 3.7 | 6.0 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 206.4 | 193.3 | 181.4 | - | 207.5 | 193.7 | 180.8 | 185.2 | 160.4 | 149.6 | 150.3 | 153.9 | 167.4 | 150.8 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 2.9 | - | - | - |
| Deferred Revenue Current | 12.3 | 11.1 | 12.1 | 13.3 | 14.6 | 9.6 | 8.3 | 9.3 | 11.4 | 8.9 | 8.3 | 7.7 | 8.4 | - | - |
| Operating Lease Liabilities Current | 1.3 | 1.0 | 1.1 | - | 2.3 | 2.7 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 26.5 | 28.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | 41.8 | 30.9 | 25.6 | 26.5 | 28.0 | 29.1 | - |
| Total Current Liabilities | 48.8 | 53.1 | 49.9 | - | 54.9 | 43.7 | 44.2 | 51.4 | 50.1 | 38.5 | 33.7 | 37.1 | 35.5 | 34.7 | - |
| Operating Lease Liabilities Non-Current |
| 1.2 |
| 2.0 |
| 0.6 |
| - |
| 1.5 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 12.5 | 9.9 | 8.1 | - | 7.3 | 7.2 | 6.4 | 6.2 | 8.1 | 3.1 | 4.4 | - | 1.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 2.8 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 138.3 | 77.7 | 91.3 | - | 63.7 | 56.1 | 57.2 | 78.0 | 58.2 | 59.8 | 57.1 | 59.2 | 37.2 | 37.6 | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 78.4 | 78.3 | 60.8 | - | 11.3 | (13.7) | (25.4) | (38.5) | (70.1) | (77.7) | (83.9) | (89.5) | (103.1) | (124.9) | - |
| Accumulated Other Comprehensive Income | (12.7) | (14.1) | (13.2) | - | (10.5) | (10.6) | (11.4) | (8.5) | (8.0) | (6.2) | (4.5) | (4.5) | (5.4) | (5.0) | - |
| Treasury Stock | 350.2 | 281.0 | 274.6 | - | 157.3 | 141.9 | 136.6 | 134.1 | 92.7 | 91.3 | 80.4 | 74.4 | 74.4 | 65.5 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 68.1 | 115.6 | 90.1 | - | 143.9 | 137.6 | 123.6 | 107.3 | 102.1 | 89.8 | 93.2 | 94.7 | 130.2 | 113.2 | 93.9 |
| Total Equity | 68.1 | 115.6 | 90.1 | - | 143.9 | 137.6 | 123.6 | 107.3 | 102.1 | 89.8 | 93.2 | 94.7 | 130.2 | 113.2 | 93.9 |
| 57.6 |
| (3.6) |
| 11.8 |
| - |
| - |
| - |
| (7.3) |
| 1.5 |
| - |
| 3.7 |
| 0.8 |
| 8.1 |
| - |
| - |
| - |
| Working Capital | 35.1 | 23.2 | 25.6 | - | 47.3 | 34.9 | 28.9 | 23.8 | 17.4 | 15.4 | 25.9 | 23.8 | 42.0 | 27.2 | - |
| Book Value | 68.1 | 115.6 | 90.1 | - | 143.9 | 137.6 | 123.6 | 107.3 | 102.1 | 89.8 | 93.2 | 94.7 | 130.2 | 113.2 | 93.9 |
| Tangible Book Value | (25.8) | 23.5 | 5.8 | - | 58.6 | 50.9 | 36.3 | 16.7 | 23.8 | 8.4 | 16.4 | 17.5 | 53.1 | 37.6 | - |
| 47.8 |
| 45.8 |
| 52.5 |
| 51.1 |
| 43.2 |
| 37.4 |
| 23.3 |
| 26.0 |
| 16.4 |
| 16.7 |
| 10.7 |
| 13.8 |
| 13.2 |
| 13.3 |
| 23.7 |
| 17.5 |
| 16.2 |
| 14.4 |
| 17.1 |
| 19.7 |
| 14.4 |
| 12.6 |
| 14.6 |
| 16.2 |
| 10.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6.1 | 18.2 | 13.9 | 10.1 | 9.2 | 16.4 | 10.0 | 19.1 | 13.0 | 21.0 | 9.9 | 15.8 | 16.9 | - | 67.0 | 47.8 | 45.8 | 52.5 | 51.1 | 43.2 | 37.4 | 23.3 | 26.0 | 16.4 | 16.7 | 10.7 | 13.8 | 13.2 | 13.3 | 23.7 | 17.5 | 16.2 | 14.4 | 17.1 | 19.7 | 14.4 | 12.6 | 14.6 | 16.2 | 10.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 37.0 | 53.4 | 49.8 | - | 54.5 | 56.0 | 54.8 | 56.9 | 56.8 | 51.9 | 55.3 | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.3 | 6.2 | 9.2 | 6.7 | 3.3 | 2.9 | 3.7 | 3.0 | 2.7 | 2.4 | 3.2 | 3.2 | 3.2 | - | 3.2 | 5.4 | 5.8 | 2.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 81.7 | 83.9 | 80.4 | 80.2 | 75.0 | 76.3 | 74.9 | 80.3 | 73.7 | 75.4 | 75.3 | 76.8 | 72.0 | - | 122.4 | 103.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.6 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 25.2 | 24.0 | - | 21.8 | 20.9 | 20.3 | 20.3 | 20.0 | 20.0 | 20.0 | 20.0 | 19.9 | 19.6 | - | 18.7 | 18.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 90.2 | 90.7 | 90.6 | 91.1 | 90.2 | 89.8 | 89.4 | 84.1 | 84.1 | 84.2 | 83.7 | 84.1 | 83.8 | - | 82.5 | 84.6 | 85.1 | 85.4 | ||||||||||||||||||||||
| Intangible Assets | 2.9 | 3.3 | 3.6 | 4.0 | 2.2 | 2.3 | 2.8 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.2 | 2.5 | 2.7 | 3.0 | 3.1 | 2.7 | 3.0 | 2.8 | 1.2 | 1.4 | 1.6 | 1.8 | 1.9 | - | 0.9 | 1.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.0 | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.5 | 0.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 204.4 | 206.4 | 200.7 | 200.5 | 191.8 | 191.9 | 190.8 | 187.5 | 179.3 | 181.4 | 180.8 | 182.9 | 177.7 | - | 224.7 | 208.4 | 207.5 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.7 | 6.3 | 4.6 | 4.8 | 4.9 | 6.5 | 5.3 | 4.3 | 6.2 | 7.6 | 5.0 | 5.5 | 6.9 | - | 4.7 | 8.0 | 7.7 | 4.7 | 4.9 | 5.0 | 4.7 | 8.3 | 8.5 | 5.2 | 6.8 | 6.4 | 7.4 | 5.1 | 8.4 | 8.6 | 8.4 | 8.6 | 8.2 | 11.7 | 9.1 | 6.2 | 10.8 | 7.5 | 5.2 | 5.4 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 13.2 | 12.3 | 11.9 | 13.8 | 14.9 | 11.1 | 12.6 | 13.3 | 15.0 | 12.1 | 12.9 | 14.5 | 15.6 | 13.3 | 12.4 | 15.9 | 14.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.2 | 1.3 | 1.2 | 1.2 | 1.2 | 1.0 | 1.2 | 0.9 | 0.8 | 1.1 | 1.3 | 1.2 | 1.2 | - | 0.9 | 2.1 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 43.5 | 48.8 | 42.7 | 47.0 | 47.2 | 53.1 | 49.5 | 46.8 | 44.3 | 49.9 | 47.0 | 46.9 | 46.3 | - | 51.9 | 48.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 78.8 | 75.8 | 43.8 | 22.8 | 17.8 | 12.7 | 19.7 | 26.7 | 30.7 | 32.7 | 43.7 | 52.7 | 57.7 | - | - | - | - | - | - | - | - | - | - | 2.5 | 4.5 | 7.5 | 6.5 | 11.5 | 13.5 | 19.0 | 19.0 | 22.0 | 20.0 | 9.0 | 7.0 | 12.6 | - | 18.3 | 14.9 | 16.6 |
| Operating Lease Liabilities Non-Current | 1.1 | 1.2 | 1.5 | 1.7 | 2.0 | 2.0 | 2.0 | 2.1 | 0.7 | 0.6 | 0.8 | 1.2 | 1.4 | - | 1.0 | 1.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 15.0 | 12.5 | 11.1 | 9.2 | 10.4 | 8.5 | 8.6 | 9.6 | 10.1 | 8.1 | 8.6 | 9.3 | 8.9 | - | 7.7 | 9.0 | 7.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 138.4 | 138.3 | 99.0 | 80.7 | 77.3 | 76.3 | 79.8 | 85.3 | 85.8 | 91.3 | 100.0 | 110.0 | 114.2 | - | 60.6 | 58.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 79.6 | 78.4 | 75.8 | 76.5 | 78.1 | 78.3 | 77.8 | 72.2 | 66.5 | 60.8 | 56.0 | 49.5 | 43.8 | - | 31.9 | 18.3 | 11.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (14.2) | (12.7) | (12.9) | (11.3) | (13.1) | (14.1) | (12.2) | (13.6) | (13.6) | (13.2) | (14.6) | (13.6) | (14.3) | - | (16.5) | |||||||||||||||||||||||||
| Treasury Stock | 353.1 | 350.2 | 308.9 | 291.5 | 287.2 | 281.0 | 277.4 | 275.7 | 275.7 | 274.6 | 274.6 | 274.6 | 274.6 | - | 157.9 | 157.9 | 157.3 | 155.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 66.0 | 68.1 | 101.6 | 119.8 | 114.4 | 115.6 | 110.9 | 102.2 | 93.5 | 90.1 | 80.8 | 72.9 | 63.4 | - | 164.1 | 150.3 | 143.9 | |||||||||||||||||||||||
| Total Equity | 66.0 | 68.1 | 101.6 | 119.8 | 114.4 | 115.6 | 110.9 | 102.2 | 93.5 | 90.1 | 80.8 | 72.9 | 63.4 | - | 164.1 | 150.3 | 143.9 | 144.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 78.8 | 75.8 | 43.8 | 22.8 | 17.8 | 12.7 | 19.7 | 26.7 | 30.7 | 32.7 | 43.7 | 52.7 | 57.7 | - | - | - | - | - | - | - | - | - | - | 2.5 | 4.5 | 7.5 | 6.5 | 11.5 | 13.5 | 19.0 | 19.0 | 22.0 | 20.0 | 9.0 | 7.0 | 12.6 | - | 18.3 | 18.3 | 18.3 |
| Net debt | 72.8 | 57.6 | 29.9 | 12.6 | 8.6 | (3.6) | 9.8 | 7.6 | 17.8 | 11.8 | 33.8 | 36.8 | 40.8 | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 38.2 | 35.1 | 37.7 | 33.2 | 27.8 | 23.2 | 25.4 | 33.5 | 29.4 | 25.6 | 28.3 | 30.0 | 25.8 | - | 70.4 | 55.7 | 47.3 | 46.7 | ||||||||||||||||||||||
| Book Value | 66.0 | 68.1 | 101.6 | 119.8 | 114.4 | 115.6 | 110.9 | 102.2 | 93.5 | 90.1 | 80.8 | 72.9 | 63.4 | - | 164.1 | 150.3 | 143.9 | 144.4 | ||||||||||||||||||||||
| Tangible Book Value | (27.0) | (25.8) | 7.5 | 24.6 | 22.0 | 23.5 | 18.7 | 18.1 | 9.4 | 5.8 | (2.8) | (11.3) | (20.4) | - | 81.6 | 65.7 | 58.8 | |||||||||||||||||||||||
| 2.7 |
| 3.4 |
| 3.7 |
| 3.3 |
| 2.9 |
| 3.7 |
| 4.1 |
| 4.0 |
| 4.3 |
| 3.7 |
| 3.3 |
| 3.5 |
| 2.5 |
| 2.9 |
| 3.2 |
| 2.6 |
| 1.7 |
| 2.2 |
| 2.4 |
| 1.8 |
| 2.5 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.2 |
| 102.3 |
| 92.4 |
| 82.7 |
| 78.1 |
| 80.0 |
| 78.6 |
| 78.0 |
| 75.3 |
| 70.7 |
| 73.1 |
| 73.8 |
| 73.3 |
| 79.1 |
| 75.3 |
| 74.7 |
| 68.0 |
| 69.6 |
| 68.8 |
| 64.5 |
| 62.1 |
| 53.9 |
| 65.6 |
| 57.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| - |
| - |
| 18.0 |
| 17.8 |
| 17.8 |
| 19.0 |
| 19.7 |
| 19.8 |
| 19.9 |
| 21.1 |
| 21.1 |
| 20.6 |
| 19.8 |
| 24.3 |
| 22.8 |
| 20.7 |
| 18.9 |
| 17.9 |
| 16.5 |
| 15.8 |
| 14.8 |
| 14.3 |
| 13.9 |
| 13.8 |
| 14.0 |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.4 |
| 84.3 |
| 83.9 |
| 83.8 |
| 84.6 |
| 83.8 |
| 84.2 |
| 84.6 |
| 84.2 |
| 84.6 |
| 84.7 |
| 85.7 |
| 85.1 |
| 85.0 |
| 85.3 |
| 72.6 |
| 72.4 |
| 73.0 |
| 74.2 |
| 75.4 |
| 75.4 |
| 74.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| 1.6 |
| 2.1 |
| 2.3 |
| 8.3 |
| 8.8 |
| 9.3 |
| 8.0 |
| 8.3 |
| 7.6 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.4 |
| 1.8 |
| 2.1 |
| 2.2 |
| 2.7 |
| 2.8 |
| 3.1 |
| 3.5 |
| 3.7 |
| 4.4 |
| 5.0 |
| 5.6 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 208.8 |
| 199.4 |
| 196.1 |
| 192.5 |
| 195.1 |
| 193.7 |
| 193.9 |
| 191.4 |
| 187.7 |
| 180.8 |
| 187.1 |
| 185.9 |
| 191.0 |
| 185.2 |
| 182.2 |
| 174.9 |
| 160.8 |
| 159.3 |
| 155.1 |
| 154.2 |
| 149.6 |
| 160.4 |
| 152.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 1.7 |
| 13.9 |
| 13.8 |
| 10.0 |
| 11.7 |
| 11.9 |
| 9.6 |
| 9.8 |
| 10.5 |
| 11.2 |
| 8.3 |
| 9.1 |
| 10.3 |
| 11.9 |
| 9.3 |
| 12.0 |
| 13.3 |
| 12.8 |
| 11.0 |
| 9.5 |
| 13.6 |
| 8.9 |
| 10.5 |
| 11.8 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.4 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.2 |
| 46.7 |
| 42.7 |
| 32.3 |
| 30.9 |
| 35.2 |
| 31.3 |
| 54.9 |
| 55.6 |
| 46.2 |
| 45.1 |
| 42.3 |
| 38.9 |
| 43.7 |
| 39.4 |
| 42.3 |
| 36.6 |
| 44.2 |
| 39.2 |
| 42.5 |
| 48.4 |
| 51.4 |
| 44.6 |
| 45.2 |
| 45.8 |
| 55.8 |
| 48.9 |
| 43.1 |
| 38.5 |
| 43.7 |
| 38.4 |
| 1.5 |
| 2.5 |
| 3.0 |
| 5.6 |
| 6.1 |
| 6.6 |
| 5.3 |
| 5.6 |
| 5.2 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 7.0 |
| 6.8 |
| 7.6 |
| 8.8 |
| 7.2 |
| 7.7 |
| 8.1 |
| 8.2 |
| 6.4 |
| 7.8 |
| 8.1 |
| 7.6 |
| 6.2 |
| 10.6 |
| 10.8 |
| 9.9 |
| 10.2 |
| 10.7 |
| 10.9 |
| 3.1 |
| 8.8 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.7 |
| 64.4 |
| 56.2 |
| 57.5 |
| 55.9 |
| 54.3 |
| 56.1 |
| 55.2 |
| 60.2 |
| 57.9 |
| 57.2 |
| 58.7 |
| 64.3 |
| 75.7 |
| 78.0 |
| 84.1 |
| 83.1 |
| 64.7 |
| 73.0 |
| 72.2 |
| 53.9 |
| 59.8 |
| 67.5 |
| 62.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.7 |
| 277.1 |
| 275.1 |
| 271.6 |
| - |
| 265.9 |
| 264.3 |
| (7.0) |
| (14.3) |
| (15.2) |
| (15.2) |
| (8.2) |
| (13.7) |
| (10.2) |
| (17.1) |
| (18.3) |
| (25.4) |
| (19.9) |
| (25.0) |
| (31.2) |
| (38.5) |
| (43.3) |
| (48.6) |
| (48.7) |
| (56.6) |
| (58.8) |
| (65.8) |
| (77.7) |
| (74.0) |
| (74.7) |
| (11.6) |
| (10.5) |
| (9.4) |
| (9.3) |
| (11.4) |
| (12.3) |
| (12.4) |
| (10.6) |
| (12.5) |
| (11.4) |
| (10.7) |
| (11.4) |
| (10.1) |
| (9.7) |
| (7.4) |
| (8.5) |
| (9.3) |
| (10.1) |
| (11.1) |
| (11.5) |
| (10.7) |
| (8.7) |
| (6.2) |
| (6.3) |
| (7.5) |
| 146.4 |
| 143.8 |
| 142.9 |
| 142.9 |
| 141.9 |
| 139.7 |
| 139.7 |
| 138.2 |
| 136.6 |
| 136.4 |
| 136.4 |
| 136.4 |
| 134.1 |
| 134.1 |
| 131.6 |
| 123.9 |
| 122.8 |
| 122.8 |
| 96.9 |
| 91.3 |
| 92.7 |
| 92.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.4 |
| 143.2 |
| 138.6 |
| 136.6 |
| 140.8 |
| 137.6 |
| 138.7 |
| 131.2 |
| 129.7 |
| 123.6 |
| 128.4 |
| 121.6 |
| 115.4 |
| 107.3 |
| 98.1 |
| 91.8 |
| 96.0 |
| 86.3 |
| 82.9 |
| 100.3 |
| 89.8 |
| 92.9 |
| 90.2 |
| 143.2 |
| 138.6 |
| 136.6 |
| 140.8 |
| 137.6 |
| 138.7 |
| 131.2 |
| 129.7 |
| 123.6 |
| 128.4 |
| 121.6 |
| 115.4 |
| 107.3 |
| 98.1 |
| 91.8 |
| 96.0 |
| 86.3 |
| 82.9 |
| 100.3 |
| 89.8 |
| 92.9 |
| 90.2 |
| - |
| - |
| - |
| - |
| (13.9) |
| (12.2) |
| (3.2) |
| (7.3) |
| (1.7) |
| 0.2 |
| (4.7) |
| 1.5 |
| 5.8 |
| 5.6 |
| (8.1) |
| (12.7) |
| (1.8) |
| - |
| 3.7 |
| 2.0 |
| 7.4 |
| 46.2 |
| 37.6 |
| 35.8 |
| 41.1 |
| 34.9 |
| 38.6 |
| 33.0 |
| 34.1 |
| 28.9 |
| 34.6 |
| 30.9 |
| 30.6 |
| 23.8 |
| 30.1 |
| 22.8 |
| 23.8 |
| 13.0 |
| 15.6 |
| 19.0 |
| 15.4 |
| 21.9 |
| 19.4 |
| 143.2 |
| 138.6 |
| 136.6 |
| 140.8 |
| 137.6 |
| 138.7 |
| 131.2 |
| 129.7 |
| 123.6 |
| 128.4 |
| 121.6 |
| 115.4 |
| 107.3 |
| 98.1 |
| 91.8 |
| 96.0 |
| 86.3 |
| 82.9 |
| 100.3 |
| 89.8 |
| 92.9 |
| 90.2 |
| 59.0 |
| 57.7 |
| 54.4 |
| 52.7 |
| 57.0 |
| 53.0 |
| 55.0 |
| 47.0 |
| 45.2 |
| 39.4 |
| 43.8 |
| 36.9 |
| 29.7 |
| 22.2 |
| 13.1 |
| 6.6 |
| 23.5 |
| 13.9 |
| 9.9 |
| 26.0 |
| 8.4 |
| 17.5 |
| 15.5 |