| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 0.6 | 0.5 | 1.9 | 0.4 | - | - | - | - | 2.0 | 2.2 | 1.9 | 1.9 | 0.8 | 2.5 | 1.3 | 1.4 | 0.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.6 | 0.5 | 1.9 | 0.4 | - | - | - | - | 2.0 | 2.2 | 1.9 | 1.9 | 0.8 | 2.5 | 1.3 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 76.7 | 85.0 | 72.7 | 69.6 | - | - | - | - | 64.8 | 78.1 | 75.6 | 55.8 | 49.5 | 49.9 | 39.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 254.6 | 196.6 | 172.9 | 204.9 | - | - | - | - | 182.4 | 156.6 | 198.0 | 182.8 | 158.7 | 146.4 | 128.9 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 473.7 | 438.4 | 388.1 | 369.5 | - | - | - | - | 316.8 | 310.2 | 299.9 | 290.5 | 284.4 | 279.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 60.5 | 53.4 | 42.7 | 47.7 | - | - | - | - | 50.0 | 43.7 | 45.7 | 44.9 | 43.7 | 33.0 | 28.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 42.4 | 48.9 | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 42.4 | 48.9 | - | - | |
| (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 | 1.3 | 2.4 | 0.7 | 0.6 | 1.3 | 0.3 | 0.4 | 0.5 | 0.4 | 2.0 | 0.8 | 1.9 | 0.4 | 0.6 | 0.3 | |||||||||||||||||||||||||
| 1.4 |
| 0.9 |
| - |
| - |
| - |
| Prepaid Expenses | 14.6 | 12.1 | 6.8 | 8.3 | - | - | - | - | 4.2 | 5.3 | 4.5 | 5.4 | 4.8 | 3.3 | 3.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | 0.0 | - | - | - | - | - | - | - | - | 6.2 | - | - | - | - |
| Total Current Assets | 346.4 | 294.1 | 254.4 | 283.2 | - | - | - | - | 253.4 | 242.2 | 284.3 | 249.4 | 223.8 | 206.8 | 177.3 | - | - |
| 274.8 |
| - |
| - |
| Accumulated Depreciation | - | 287.2 | 267.3 | 252.4 | - | - | - | - | 210.6 | 200.4 | 189.7 | 181.7 | 172.9 | 161.8 | 151.4 | - | - |
| Property,Plant & Equipment Net | 178.2 | 165.1 | 135.5 | 132.6 | - | - | - | - | 125.5 | 129.8 | 131.0 | 130.5 | 133.8 | 146.7 | 153.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 11.8 | 11.8 | 11.8 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 4.4 | 5.8 | 6.7 | 8.1 | - | - | - | - | 0.0 | 1.4 | 3.1 | 5.2 | 7.9 | 10.9 | 13.9 | - | - |
| Operating Lease Right Of Use Assets | 27.8 | 27.4 | 6.4 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 5.8 | 3.1 | 3.6 | 3.2 | - | - | - | - | - | - | - | 0.7 | 0.8 | 11.5 | 9.8 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 597.6 | 515.6 | 425.3 | 447.3 | - | - | - | - | 398.1 | 391.2 | 431.9 | 394.6 | 374.7 | 371.7 | 351.8 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.5 | 2.6 | 1.7 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 18.4 | 35.6 | 27.6 | 18.9 | - | - | - | - | 16.0 | 16.0 | 14.8 | 13.1 | 15.9 | 14.7 | 5.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 156.0 | 125.9 | 85.7 | 122.8 | - | - | - | - | 109.9 | 83.2 | 134.1 | 112.2 | 108.8 | 119.7 | 111.9 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 24.2 | 24.9 | 4.8 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 2.1 | - | - |
| Pension Obligations | 27.9 | 26.2 | 26.7 | 28.9 | - | - | - | - | 21.0 | 22.1 | 17.9 | 14.4 | 12.6 | 13.3 | 10.6 | - | - |
| Other Non-Current Liabilities | 3.5 | 2.0 | 1.5 | 0.4 | - | - | - | - | 6.5 | 5.9 | 6.4 | 5.5 | 4.4 | 1.0 | 1.1 | - | - |
| Total Non-Current Liabilities | 80.9 | 67.0 | 47.4 | 45.7 | - | - | - | - | 52.7 | 56.8 | 56.6 | 55.6 | 50.6 | 51.0 | 56.2 | - | - |
| Total Liabilities | 236.9 | 193.0 | 133.1 | 168.4 | - | - | - | - | 162.6 | 140.0 | 190.7 | 167.8 | 159.4 | 170.7 | 168.1 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 221.5 | 187.0 | 161.5 | 153.6 | - | - | - | - | 123.2 | 143.6 | 135.7 | 123.1 | 113.4 | 102.6 | 85.4 | - | - |
| Accumulated Other Comprehensive Income | 0.6 | 1.0 | (0.2) | (2.5) | - | - | - | - | (4.4) | (6.4) | (4.8) | (3.5) | (3.2) | (4.3) | (3.2) | - | - |
| Treasury Stock | 1.2 | 1.2 | 1.2 | 1.2 | - | - | - | - | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 360.7 | 322.6 | 292.2 | 278.8 | - | - | - | - | 235.5 | 251.2 | 241.3 | 226.8 | 215.3 | 201.0 | 183.7 | 179.9 | 165.5 |
| Total Equity | 360.7 | 322.6 | 292.2 | 278.8 | - | - | - | - | 235.5 | 251.2 | 241.3 | 226.8 | 215.3 | 201.0 | 183.7 | 179.9 | 165.5 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | 41.5 | 46.5 | - | - | - |
| Working Capital | 190.4 | 168.1 | 168.7 | 160.4 | - | - | - | - | 143.5 | 159.0 | 150.2 | 137.1 | 115.0 | 87.1 | 65.3 | - | - |
| Book Value | 360.7 | 322.6 | 292.2 | 278.8 | - | - | - | - | 235.5 | 251.2 | 241.3 | 226.8 | 215.3 | 201.0 | 183.7 | 179.9 | 165.5 |
| Tangible Book Value | 344.5 | 305.0 | 273.8 | 261.1 | - | - | - | - | 235.5 | 249.8 | 238.2 | 221.6 | 207.4 | 190.1 | 169.8 | - | - |
| 0.4 |
| 0.7 |
| 1.0 |
| 0.5 |
| - |
| 1.0 |
| 1.8 |
| 0.7 |
| - |
| 1.0 |
| 1.4 |
| 0.9 |
| - |
| 1.1 |
| 2.6 |
| 1.2 |
| - |
| 1.0 |
| 3.1 |
| 0.9 |
| 2.0 |
| 1.8 |
| 2.0 |
| 1.4 |
| 2.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.3 | 2.4 | 0.7 | 0.6 | 1.3 | 0.3 | 0.4 | 0.5 | 0.4 | 2.0 | 0.8 | 1.9 | 0.4 | 0.6 | 0.3 | 0.4 | 0.7 | 1.0 | 0.5 | - | 1.0 | 1.8 | 0.7 | - | 1.0 | 1.4 | 0.9 | - | 1.1 | 2.6 | 1.2 | - | 1.0 | 3.1 | 0.9 | 2.0 | 1.8 | 2.0 | 1.4 | 2.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 85.2 | 79.8 | 84.4 | 76.7 | 74.5 | 81.2 | 83.8 | 85.0 | 75.6 | 77.4 | 68.4 | 72.7 | 74.5 | 72.4 | 76.4 | 69.6 | 68.7 | 65.0 | 71.9 | - | 64.5 | 60.5 | 69.9 | - | 68.0 | 52.7 | 60.5 | - | 57.8 | 62.6 | 58.9 | - | 65.1 | 70.4 | 71.6 | 64.8 | 59.4 | 66.0 | 75.7 | 78.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 252.6 | 235.4 | 234.7 | 254.6 | 257.8 | 205.8 | 194.6 | 196.6 | 210.7 | 197.3 | 174.8 | 172.9 | 190.4 | 173.1 | 192.1 | 204.9 | 211.1 | 178.7 | 152.6 | - | 151.8 | 155.4 | 150.4 | - | 188.5 | 172.3 | 156.5 | - | 178.9 | 171.7 | 181.0 | - | 184.8 | 168.4 | 165.3 | 182.4 | 201.4 | 182.7 | 147.2 | 156.6 |
| Prepaid Expenses | 13.0 | 19.6 | 13.7 | 14.6 | 15.6 | 19.3 | 8.7 | 12.1 | 9.6 | 13.0 | 7.6 | 6.8 | 9.3 | 11.7 | 6.7 | 8.3 | 7.7 | 12.8 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||||||||||||||||||||
| Total Current Assets | 352.1 | 337.2 | 333.5 | 346.4 | 349.2 | 306.7 | 287.5 | 294.1 | 296.3 | 289.8 | 251.6 | 254.4 | 274.6 | 257.8 | 275.5 | 283.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 554.0 | 495.2 | 483.6 | 473.7 | 463.6 | 457.9 | 453.5 | 438.4 | 430.2 | 424.5 | 394.9 | 388.1 | 385.5 | 381.8 | 376.8 | 369.5 | 366.8 | 363.5 | 360.9 | - | 361.2 | 356.8 | 351.4 | - | 344.8 | 341.1 | 340.4 | - | 335.6 | 333.6 | 331.0 | - | 323.7 | 322.2 | 321.8 | 316.8 | 317.6 | 316.4 | 314.7 | 310.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 281.9 | 277.0 | 271.4 | 267.3 | 263.7 | 259.6 | 255.9 | 252.4 | 249.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 241.3 | 187.6 | 181.7 | 178.2 | 174.4 | 174.1 | 175.4 | 165.1 | 162.4 | 161.7 | 138.0 | 135.5 | 136.7 | 137.3 | 136.2 | 132.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 12.0 | 9.7 | 9.7 | 9.7 | 9.7 | ||||||||||||||||||||||
| Intangible Assets | 3.6 | 3.8 | 4.1 | 4.4 | 4.7 | 5.1 | 5.4 | 5.8 | 6.2 | 6.6 | 6.2 | 6.7 | 7.1 | 7.6 | 7.6 | 8.1 | 8.5 | 9.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 25.8 | 26.9 | 27.2 | 27.8 | 28.9 | 29.0 | 28.0 | 27.4 | 7.4 | 6.9 | 6.8 | 6.4 | 6.6 | 2.6 | 2.4 | 2.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 0.0 | 0.0 | 5.8 | 3.6 | 3.9 | 3.7 | 3.1 | 0.7 | 0.6 | 3.5 | 3.6 | 2.4 | 2.6 | 3.2 | 3.2 | 5.1 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 650.7 | 617.7 | 598.7 | 597.6 | 590.0 | 545.3 | 519.4 | 515.6 | 491.9 | 484.5 | 424.9 | 425.3 | 445.1 | 425.9 | 440.8 | 447.3 | 453.6 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 73.1 | 79.9 | 51.6 | 60.5 | 52.0 | 64.6 | 59.6 | 53.4 | 51.5 | 63.0 | 51.9 | 42.7 | 42.3 | 49.3 | 51.2 | 47.7 | 48.9 | 63.5 | 46.1 | - | 43.7 | 52.1 | 41.4 | - | 54.9 | 71.0 | 52.4 | - | 45.2 | 69.7 | 59.8 | - | 48.1 | 84.8 | 54.5 | 50.0 | 40.2 | 90.8 | 60.4 | 43.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.2 | 5.1 | 4.8 | 4.5 | 4.5 | 4.2 | 3.4 | 2.6 | 1.9 | 1.8 | 1.8 | 1.7 | 1.8 | 1.2 | 1.2 | 1.3 | ||||||||||||||||||||||||
| Accrued Expenses | 23.6 | 20.4 | 11.8 | 18.4 | 12.9 | 14.7 | 10.8 | 35.6 | 21.7 | 17.5 | 12.0 | 27.6 | 17.1 | 15.0 | 12.2 | 18.9 | 12.6 | 12.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 153.2 | 148.4 | 136.7 | 156.0 | 174.0 | 150.1 | 139.8 | 125.9 | 120.4 | 128.3 | 89.3 | 85.7 | 102.8 | 104.1 | 126.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 21.9 | 23.1 | 23.5 | 24.2 | 25.3 | 25.8 | 25.2 | 24.9 | 5.6 | 5.1 | 5.1 | 4.8 | 4.9 | 1.5 | 1.2 | 1.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 29.2 | 28.8 | 28.3 | 27.9 | 27.1 | 26.8 | 26.5 | 26.2 | 27.6 | 27.3 | 26.8 | 26.7 | 29.5 | 29.1 | 28.8 | 28.9 | 35.9 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3.5 | 3.7 | 3.6 | 3.5 | 3.4 | 3.2 | 3.2 | 2.0 | 2.7 | 2.4 | 2.0 | 1.5 | 0.8 | 0.7 | 0.4 | 7.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 109.8 | 99.2 | 99.2 | 80.9 | 69.4 | 69.6 | 68.7 | 67.0 | 49.7 | 48.9 | 48.2 | 47.4 | 50.0 | 46.2 | 45.4 | 45.7 | ||||||||||||||||||||||||
| Total Liabilities | 263.0 | 247.6 | 235.9 | 236.9 | 243.4 | 219.6 | 208.6 | 193.0 | 170.1 | 177.2 | 137.5 | 133.1 | 152.7 | 150.3 | 171.6 | 168.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 245.8 | 229.0 | 222.7 | 221.5 | 208.0 | 187.8 | 174.2 | 187.0 | 188.6 | 175.1 | 155.9 | 161.5 | 164.2 | 148.5 | 143.2 | 153.6 | 136.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.6 | 0.6 | 0.6 | 0.6 | 1.0 | 1.0 | 1.0 | 1.0 | (0.2) | (0.2) | (0.2) | (0.2) | (2.5) | (2.5) | (2.5) | (2.5) | ||||||||||||||||||||||||
| Treasury Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 387.6 | 370.1 | 362.8 | 360.7 | 346.6 | 325.6 | 310.8 | 322.6 | 321.8 | 307.2 | 287.4 | 292.2 | 292.3 | 275.7 | 269.2 | 278.8 | 254.8 | |||||||||||||||||||||||
| Total Equity | 387.6 | 370.1 | 362.8 | 360.7 | 346.6 | 325.6 | 310.8 | 322.6 | 321.8 | 307.2 | 287.4 | 292.2 | 292.3 | 275.7 | 269.2 | 278.8 | 254.8 | 241.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 199.0 | 188.8 | 196.8 | 190.4 | 175.2 | 156.6 | 147.7 | 168.1 | 175.9 | 161.5 | 162.3 | 168.7 | 171.8 | 153.8 | 149.4 | 160.4 | 142.3 | 126.7 | ||||||||||||||||||||||
| Book Value | 387.6 | 370.1 | 362.8 | 360.7 | 346.6 | 325.6 | 310.8 | 322.6 | 321.8 | 307.2 | 287.4 | 292.2 | 292.3 | 275.7 | 269.2 | 278.8 | 254.8 | 241.8 | ||||||||||||||||||||||
| Tangible Book Value | 372.3 | 354.6 | 346.9 | 344.5 | 330.1 | 308.8 | 293.6 | 305.0 | 303.9 | 288.9 | 269.4 | 273.8 | 273.5 | 256.1 | 251.9 | 261.1 | 236.6 | |||||||||||||||||||||||
| 10.4 |
| - |
| 6.5 |
| 9.9 |
| 6.4 |
| - |
| 5.2 |
| 6.0 |
| 5.3 |
| - |
| 6.2 |
| 6.9 |
| 4.2 |
| - |
| 7.6 |
| 14.0 |
| 5.4 |
| 4.2 |
| 4.6 |
| 6.8 |
| 3.8 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.2 |
| 257.6 |
| 235.4 |
| - |
| 223.8 |
| 227.5 |
| 227.3 |
| - |
| 262.8 |
| 232.4 |
| 223.1 |
| - |
| 243.9 |
| 243.8 |
| 245.3 |
| - |
| 258.5 |
| 255.9 |
| 243.2 |
| 253.4 |
| 267.3 |
| 257.5 |
| 228.1 |
| 242.2 |
| 245.6 |
| 242.4 |
| - |
| 247.8 |
| 244.4 |
| 242.0 |
| - |
| 237.2 |
| 233.8 |
| 231.9 |
| - |
| 225.6 |
| 223.0 |
| 220.4 |
| - |
| 217.1 |
| 214.4 |
| 213.3 |
| 210.6 |
| 209.9 |
| 206.8 |
| 203.8 |
| 200.4 |
| 133.1 |
| 133.8 |
| 134.6 |
| - |
| 129.9 |
| 129.0 |
| 126.3 |
| - |
| 125.0 |
| 124.8 |
| 126.0 |
| - |
| 127.9 |
| 128.7 |
| 128.9 |
| - |
| 125.2 |
| 126.7 |
| 127.6 |
| 125.5 |
| 127.2 |
| 129.3 |
| 130.7 |
| 129.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.7 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.5 |
| - |
| 10.5 |
| 11.0 |
| 11.5 |
| - |
| 12.7 |
| 13.3 |
| 14.0 |
| - |
| 15.3 |
| 16.0 |
| 16.8 |
| - |
| 18.5 |
| 19.3 |
| - |
| 0.0 |
| 0.2 |
| 0.6 |
| 1.0 |
| 1.4 |
| 2.6 |
| 2.9 |
| 3.2 |
| - |
| 3.8 |
| 4.1 |
| 4.2 |
| - |
| 4.6 |
| 4.8 |
| 5.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 5.3 |
| - |
| 5.1 |
| 7.3 |
| 7.0 |
| - |
| 6.0 |
| 5.6 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 426.7 |
| 407.2 |
| - |
| 392.2 |
| 397.6 |
| 396.8 |
| - |
| 430.7 |
| 399.7 |
| 393.2 |
| - |
| 409.7 |
| 411.4 |
| 415.4 |
| - |
| 426.3 |
| 426.6 |
| 389.9 |
| 398.1 |
| 412.3 |
| 405.7 |
| 378.9 |
| 391.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.4 |
| - |
| 19.2 |
| 13.5 |
| 11.5 |
| - |
| 21.1 |
| 13.4 |
| 11.5 |
| - |
| 14.7 |
| 10.3 |
| 10.1 |
| - |
| 7.5 |
| 6.3 |
| 8.1 |
| 16.0 |
| 13.4 |
| 10.6 |
| 9.3 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.8 |
| 145.8 |
| 130.8 |
| 123.8 |
| - |
| 106.7 |
| 98.0 |
| 117.6 |
| - |
| 135.2 |
| 117.7 |
| 104.4 |
| - |
| 114.4 |
| 125.5 |
| 140.0 |
| - |
| 132.4 |
| 140.7 |
| 119.0 |
| 109.9 |
| 130.2 |
| 129.8 |
| 88.4 |
| 83.2 |
| 1.2 |
| 1.5 |
| 1.8 |
| - |
| 2.4 |
| 2.7 |
| 2.8 |
| - |
| 3.3 |
| 3.5 |
| 3.8 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.6 |
| 35.3 |
| - |
| 32.4 |
| 32.1 |
| 31.9 |
| - |
| 25.4 |
| 25.2 |
| 25.0 |
| - |
| 21.9 |
| 21.7 |
| 21.5 |
| - |
| 21.6 |
| 21.4 |
| 21.2 |
| 21.0 |
| 22.7 |
| 22.5 |
| 22.3 |
| 22.1 |
| 7.9 |
| 8.1 |
| 8.2 |
| - |
| 8.0 |
| 7.9 |
| 7.4 |
| - |
| 7.8 |
| 7.8 |
| 7.9 |
| - |
| 7.2 |
| 7.1 |
| 7.0 |
| - |
| 7.0 |
| 7.1 |
| 6.9 |
| 6.5 |
| 6.5 |
| 6.7 |
| 6.4 |
| 5.9 |
| 53.0 |
| 54.1 |
| 55.2 |
| - |
| 54.7 |
| 55.6 |
| 55.8 |
| - |
| 52.2 |
| 53.1 |
| 54.8 |
| - |
| 51.0 |
| 52.5 |
| 54.1 |
| - |
| 57.8 |
| 59.3 |
| 52.4 |
| 52.7 |
| 55.3 |
| 56.2 |
| 56.5 |
| 56.8 |
| 198.8 |
| 184.9 |
| 179.0 |
| - |
| 161.3 |
| 153.6 |
| 173.5 |
| - |
| 187.4 |
| 170.8 |
| 159.2 |
| - |
| 165.3 |
| 178.1 |
| 194.1 |
| - |
| 190.2 |
| 200.0 |
| 171.4 |
| 162.6 |
| 185.5 |
| 186.0 |
| 144.9 |
| 140.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.3 |
| 111.1 |
| - |
| 114.0 |
| 128.1 |
| 108.2 |
| - |
| 125.3 |
| 111.8 |
| 117.3 |
| - |
| 126.4 |
| 116.1 |
| 104.9 |
| - |
| 121.7 |
| 113.1 |
| 105.5 |
| 123.2 |
| 116.5 |
| 110.1 |
| 125.6 |
| 143.6 |
| (8.2) |
| (8.5) |
| (8.8) |
| - |
| (7.7) |
| (8.0) |
| (8.3) |
| - |
| (4.5) |
| (4.8) |
| (5.0) |
| - |
| (2.6) |
| (2.8) |
| (3.0) |
| - |
| (3.9) |
| (4.1) |
| (4.2) |
| (4.4) |
| (5.8) |
| (6.0) |
| (6.2) |
| (6.4) |
| 1.2 |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 241.8 |
| 228.2 |
| - |
| 230.9 |
| 244.0 |
| 223.3 |
| - |
| 243.3 |
| 228.9 |
| 234.1 |
| - |
| 244.4 |
| 233.4 |
| 221.3 |
| - |
| 236.1 |
| 226.6 |
| 218.5 |
| 235.5 |
| 226.8 |
| 219.7 |
| 234.0 |
| 251.2 |
| 228.2 |
| - |
| 230.9 |
| 244.0 |
| 223.3 |
| - |
| 243.3 |
| 228.9 |
| 234.1 |
| - |
| 244.4 |
| 233.4 |
| 221.3 |
| - |
| 236.1 |
| 226.6 |
| 218.5 |
| 235.5 |
| 226.8 |
| 219.7 |
| 234.0 |
| 251.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.6 |
| - |
| 117.1 |
| 129.5 |
| 109.7 |
| - |
| 127.6 |
| 114.6 |
| 118.7 |
| - |
| 129.6 |
| 118.3 |
| 105.3 |
| - |
| 126.1 |
| 115.2 |
| 124.2 |
| 143.5 |
| 137.1 |
| 127.7 |
| 139.8 |
| 159.0 |
| 228.2 |
| - |
| 230.9 |
| 244.0 |
| 223.3 |
| - |
| 243.3 |
| 228.9 |
| 234.1 |
| - |
| 244.4 |
| 233.4 |
| 221.3 |
| - |
| 236.1 |
| 226.6 |
| 218.5 |
| 235.5 |
| 226.8 |
| 219.7 |
| 234.0 |
| 251.2 |
| 223.2 |
| 209.1 |
| - |
| 210.8 |
| 223.4 |
| 202.1 |
| - |
| 220.9 |
| 206.0 |
| 210.4 |
| - |
| 219.5 |
| 207.8 |
| 194.9 |
| - |
| 207.9 |
| 197.6 |
| - |
| 235.5 |
| 226.6 |
| 219.1 |
| 233.0 |
| 249.8 |