| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 90.9 | 60.5 | 37.7 | 38.7 | 38.8 | 62.5 | 72.8 | 84.8 | 30.6 | 52.2 | 43.7 | 80.9 | 84.1 | 135.2 | 71.4 | |||||||||||||||||||||||||
| (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 | 60.5 | 62.5 | 52.2 | 135.2 | 190.5 | 85.9 | 128.9 | 118.0 | 69.0 | 49.7 | 58.4 | 150.6 | 156.0 | 0.4 | 6.5 | 3.4 | - |
| Restricted Cash | 0.0 | 0.0 | 0.7 | 1.1 | 6.3 | 2.5 | 1.1 | - | 0.2 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 77.5 | 79.9 | 117.3 | 55.1 | - | - | - | - | - |
| Cash And Short Term Investments | 60.5 | 62.5 | 52.2 | 135.2 | 190.5 | 85.9 | 128.9 | 118.0 | 146.5 | 129.6 | 175.6 | 205.7 | 156.0 | 0.4 | 6.5 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 26.2 | 30.8 | 27.0 | 47.1 | 22.5 | 12.9 | 7.9 | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 4.0 | 4.7 | 3.0 | 4.2 | 4.1 | 2.6 | 0.3 | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 5.6 | 7.1 | 7.2 | 7.8 | 7.7 | 7.4 | 7.3 | 7.2 | 4.7 | 4.7 | 4.6 | 3.2 | 0.6 | 0.5 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 4.0 | 5.1 | 3.1 | 2.8 | 1.6 | 4.5 | 1.0 | 4.3 | 5.7 | 4.8 | 3.8 | 6.3 | 1.7 | 1.1 | - | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | 169.3 | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 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 | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | 169.3 | - | - | - | - | - | - | - | - | - | - | - | |
| 82.2 |
| 153.3 |
| 190.5 |
| 137.4 |
| 141.3 |
| 88.5 |
| - |
| 82.3 |
| 103.1 |
| 202.2 |
| 128.9 |
| 168.0 |
| 75.5 |
| 83.5 |
| 118.0 |
| 101.6 |
| 119.0 |
| 37.5 |
| 69.0 |
| 54.5 |
| 55.4 |
| 25.6 |
| 49.7 |
| 43.9 |
| 37.7 |
| Restricted Cash | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.5 | 0.7 | 0.5 | 0.6 | 0.8 | 1.1 | 1.1 | 1.1 | 1.0 | 6.3 | 2.4 | 0.8 | 0.8 | - | 1.1 | 1.9 | 1.0 | 1.1 | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 93.4 | 77.5 | 65.0 | 88.1 | 84.3 | 79.9 | 82.9 | 85.0 |
| Cash And Short Term Investments | 90.9 | 60.5 | 37.7 | 38.7 | 38.8 | 62.5 | 72.8 | 84.8 | 30.6 | 52.2 | 43.7 | 80.9 | 84.1 | 135.2 | 71.4 | 82.2 | 153.3 | 190.5 | 137.4 | 141.3 | 88.5 | - | 82.3 | 103.1 | 202.2 | 128.9 | 168.0 | 75.5 | 83.5 | 118.0 | 101.6 | 119.0 | 130.9 | 146.5 | 119.4 | 143.5 | 109.9 | 129.6 | 126.8 | 122.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 23.4 | 26.2 | 31.9 | 32.9 | 35.2 | 30.8 | 31.8 | 38.0 | 31.1 | 27.0 | 37.9 | 32.3 | 35.2 | 47.1 | 27.4 | 23.5 | 25.0 | 22.5 | 18.8 | 17.9 | 17.8 | - | 11.1 | 9.6 | 9.3 | 7.9 | 7.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3.6 | 4.0 | 4.0 | 5.0 | 4.8 | 4.7 | 4.7 | 3.5 | 2.8 | 3.0 | 3.1 | 3.7 | 3.8 | 4.2 | 4.2 | 3.5 | 3.9 | 4.1 | 3.9 | 3.9 | 3.1 | - | 2.0 | 1.7 | 1.0 | 0.3 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 8.5 | 9.2 | 8.0 | 8.2 | 10.3 | 12.2 | 14.7 | 14.9 | 15.5 | 11.8 | 13.3 | 18.1 | 18.3 | 19.8 | 10.1 | 11.4 | 12.2 | 12.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31.5 | 32.1 | 29.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 126.3 | 103.1 | 89.7 | 97.9 | 120.2 | 156.5 | 184.8 | 208.5 | 198.4 | 233.9 | 263.2 | 291.4 | 318.5 | 350.2 | 222.7 | 242.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | 5.5 | 5.2 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.6 | 0.7 | 0.8 | 0.8 | 1.1 | 1.3 | 1.4 | 1.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.4 | 4.5 | 4.7 | 5.1 | 5.5 | 5.9 | 2.6 | 3.2 | 3.7 | 4.3 | 4.8 | 5.3 | 5.8 | 6.2 | 6.7 | 7.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 131.4 | 108.4 | 96.2 | 104.9 | 127.7 | 164.4 | 189.5 | 214.0 | 204.5 | 240.4 | 270.0 | 297.8 | 325.8 | 358.2 | 231.2 | 256.5 | 294.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.3 | 4.0 | 5.4 | 2.6 | 5.9 | 5.1 | 5.8 | 2.8 | 5.0 | 3.1 | 0.9 | 2.3 | 9.0 | 2.8 | 0.8 | 1.7 | 3.4 | 1.6 | 0.9 | 2.3 | 3.0 | - | 2.4 | 1.9 | 1.7 | 1.0 | 3.1 | 1.1 | 2.3 | 4.3 | 2.2 | 3.8 | 4.9 | 5.7 | 1.9 | 3.2 | 4.2 | 4.8 | 2.2 | 4.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.0 | 1.0 | 0.9 | 1.4 | 0.9 | 0.4 | 3.7 | 3.5 | 3.4 | 3.3 | 3.2 | 3.1 | 3.0 | 2.9 | 2.8 | 2.6 | ||||||||||||||||||||||||
| Accrued Expenses | 76.3 | 64.5 | 66.3 | 62.9 | 57.2 | 60.7 | 50.1 | 49.8 | 54.9 | 61.4 | 55.7 | 51.8 | 47.0 | 58.4 | 55.7 | 56.4 | 58.4 | 69.1 | ||||||||||||||||||||||
| Other Current Liabilities | 3.5 | 1.6 | 1.8 | 1.6 | 1.9 | 1.6 | 1.9 | 1.5 | 2.0 | 1.7 | 2.2 | 1.7 | 2.5 | 1.8 | 2.5 | 1.9 | 2.1 | |||||||||||||||||||||||
| Total Current Liabilities | 117.3 | 92.1 | 87.2 | 99.2 | 90.4 | 92.3 | 61.5 | 57.6 | 65.3 | 69.5 | 62.1 | 58.9 | 61.6 | 65.9 | 61.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.5 | 5.7 | 6.0 | 6.3 | 6.5 | 6.7 | 0.0 | 1.0 | 1.9 | 2.8 | 3.7 | 4.5 | 5.3 | 6.1 | 6.9 | 7.6 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.3 | 11.1 | 14.1 | 8.3 | 5.1 | 2.4 | 6.2 | 4.3 | 2.6 | 1.0 | 1.4 | 2.4 | 1.1 | 0.0 | - | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 397.1 | 401.3 | 365.5 | 343.8 | 333.6 | 350.4 | 349.1 | 346.1 | 373.4 | 376.6 | 370.4 | 369.1 | 371.0 | 374.8 | 371.5 | 372.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,781.9) | (1,759.5) | (1,657.3) | (1,624.2) | (1,586.9) | (1,563.5) | (1,532.7) | (1,500.6) | (1,524.4) | (1,487.0) | (1,445.2) | (1,410.7) | (1,378.1) | (1,343.9) | (1,305.4) | (1,269.1) | (1,220.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.1 | (0.3) | (0.3) | (0.3) | (0.4) | (0.2) | (0.6) | (0.5) | (0.2) | (0.7) | (0.8) | (0.4) | (0.6) | (0.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (265.6) | (292.9) | (269.3) | (238.9) | (205.9) | (186.0) | (159.6) | (132.1) | (169.0) | (136.2) | (100.4) | (71.2) | (45.2) | (16.7) | (140.3) | (116.3) | ||||||||||||||||||||||||
| Total Equity | (265.6) | (292.9) | (269.3) | (238.9) | (205.9) | (186.0) | (159.6) | (132.1) | (169.0) | (136.2) | (100.4) | (71.2) | (45.2) | (16.7) | (140.3) | (116.3) | (83.1) | (79.7) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 9.0 | 11.1 | 2.6 | (1.3) | 29.9 | 64.2 | 123.3 | 150.9 | 133.0 | 164.4 | 201.1 | 232.5 | 257.0 | 284.3 | 160.9 | 179.9 | 210.2 | 201.9 | ||||||||||||||||||||||
| Book Value | (265.6) | (292.9) | (269.3) | (238.9) | (205.9) | (186.0) | (159.6) | (132.1) | (169.0) | (136.2) | (100.4) | (71.2) | (45.2) | (16.7) | (140.3) | (116.3) | (83.1) | (79.7) | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 3.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 9.2 | 12.2 | 11.8 | 19.8 | 14.0 | 9.3 | 7.3 | 6.4 | 1.8 | 2.1 | 2.0 | 2.0 | 2.0 | 0.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 103.1 | 156.5 | 233.9 | 350.2 | 275.6 | 276.5 | 278.6 | 334.6 | 148.4 | 131.6 | 177.6 | 207.8 | 158.0 | 1.0 | - | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 5.5 | 6.7 | 6.6 | 6.6 | 6.1 | 5.2 | 4.2 | 3.3 | 2.6 | 1.8 | 1.1 | 0.5 | 0.4 | 0.2 | - | - | - |
| Property,Plant & Equipment Net | 0.1 | 0.4 | 0.6 | 1.1 | 1.6 | 2.2 | 3.0 | 3.9 | 2.2 | 2.8 | 3.5 | 2.8 | 0.2 | 0.3 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | 29.4 | 45.4 | 33.9 | 8.7 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.5 | 5.9 | 4.3 | 6.2 | 7.9 | 9.4 | 10.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.0 | 0.0 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 108.4 | 164.4 | 240.4 | 358.2 | 305.3 | 313.1 | 295.0 | 341.2 | 180.3 | 180.4 | 215.4 | 220.3 | 158.2 | 1.3 | - | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | 0.3 | 2.3 | 9.4 | 21.9 | - | - | - | 0.1 | 0.1 | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 0.4 | 3.3 | 2.9 | 2.3 | 1.9 | 1.6 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 64.5 | 60.7 | 61.4 | 58.4 | 69.1 | 52.9 | 40.9 | 32.5 | 21.4 | 11.4 | 11.0 | 5.8 | 1.2 | 0.8 | - | - | - |
| Other Current Liabilities | 1.6 | 1.6 | 1.7 | 1.8 | 0.7 | 0.6 | 0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | - | - | - |
| Total Current Liabilities | 92.1 | 92.3 | 69.5 | 65.9 | 73.7 | 60.2 | 46.4 | 46.9 | 49.5 | 16.5 | 15.1 | 12.3 | 3.3 | 1.9 | - | - | - |
| - |
| Operating Lease Liabilities Non-Current | 5.7 | 6.7 | 2.8 | 6.1 | 9.0 | 11.3 | 13.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | 0.0 | 2.2 | 4.5 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 11.1 | 2.4 | 1.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 401.3 | 350.4 | 376.6 | 374.8 | 385.0 | 262.5 | 245.2 | 158.0 | 50.8 | 18.1 | 17.1 | 13.5 | 3.3 | 29.2 | - | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 345.2 | 217.5 | 0.7 | - | - | - |
| Retained Earnings | (1,759.5) | (1,563.5) | (1,487.0) | (1,343.9) | (1,178.6) | (1,069.6) | (873.3) | (673.7) | (495.3) | (366.1) | (256.5) | (138.3) | (62.6) | - | - | - | - |
| Accumulated Other Comprehensive Income | 0.1 | (0.4) | (0.2) | (0.6) | 0.2 | 0.5 | (0.0) | (0.2) | (0.2) | (0.3) | (0.3) | (0.0) | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (292.9) | (186.0) | (136.2) | (16.7) | (79.7) | 50.5 | 49.8 | 183.2 | 129.5 | 162.2 | 198.4 | 206.8 | 154.9 | (27.9) | (12.7) | (2.4) | (0.2) |
| Total Equity | (292.9) | (186.0) | (136.2) | (16.7) | (79.7) | 50.5 | 49.8 | 183.2 | 129.5 | 162.2 | 198.4 | 206.8 | 154.9 | (27.9) | (12.7) | (2.4) | (0.2) |
| - |
| Net debt | - | - | - | - | (21.2) | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 11.1 | 64.2 | 164.4 | 284.3 | 201.9 | 216.3 | 232.2 | 287.7 | 99.0 | 115.2 | 162.5 | 195.5 | 154.7 | (1.0) | - | - | - |
| Book Value | (292.9) | (186.0) | (136.2) | (16.7) | (79.7) | 50.5 | 49.8 | 183.2 | 129.5 | 162.2 | 198.4 | 206.8 | 154.9 | (27.9) | (12.7) | (2.4) | (0.2) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 12.3 |
| 15.1 |
| 9.4 |
| - |
| 8.2 |
| 8.0 |
| 7.6 |
| 7.3 |
| 5.3 |
| 5.7 |
| 7.0 |
| 6.4 |
| 4.8 |
| 3.4 |
| 2.4 |
| 1.8 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 3.4 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.5 |
| 275.6 |
| 241.6 |
| 273.5 |
| 255.5 |
| - |
| 285.4 |
| 317.8 |
| 370.9 |
| 278.6 |
| 280.9 |
| 222.8 |
| 271.4 |
| 334.6 |
| 211.6 |
| 244.6 |
| 133.3 |
| 148.4 |
| 121.7 |
| 145.7 |
| 112.2 |
| 131.6 |
| 130.3 |
| 124.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 2.9 |
| 2.7 |
| 2.6 |
| 2.4 |
| 2.2 |
| 2.0 |
| 1.8 |
| 1.7 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.8 |
| 2.0 |
| - |
| 2.4 |
| 2.6 |
| 2.8 |
| 3.0 |
| 3.2 |
| 3.4 |
| 3.6 |
| 3.9 |
| 2.9 |
| 2.6 |
| 2.5 |
| 2.2 |
| 2.3 |
| 2.5 |
| 2.7 |
| 2.8 |
| 3.0 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 29.4 |
| 39.5 |
| 37.3 |
| 40.3 |
| 45.4 |
| 49.6 |
| 42.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 7.9 |
| 8.3 |
| 8.7 |
| 9.0 |
| - |
| 9.7 |
| 10.0 |
| 10.3 |
| 10.6 |
| 10.9 |
| 11.2 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 305.3 |
| 254.1 |
| 286.6 |
| 274.9 |
| - |
| 337.6 |
| 380.0 |
| 416.1 |
| 295.0 |
| 297.7 |
| 238.1 |
| 287.2 |
| 341.2 |
| 220.0 |
| 256.6 |
| 146.4 |
| 180.3 |
| 163.8 |
| 185.8 |
| 155.4 |
| 180.4 |
| 183.6 |
| 170.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.3 |
| 0.3 |
| 1.3 |
| 2.3 |
| 1.1 |
| 1.3 |
| 10.7 |
| 9.4 |
| 9.4 |
| 9.4 |
| 19.7 |
| 21.9 |
| 1.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.0 |
| - |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.7 |
| 53.2 |
| 55.6 |
| - |
| 46.6 |
| 46.0 |
| 43.8 |
| 40.9 |
| 32.4 |
| 27.8 |
| 28.9 |
| 32.5 |
| 29.2 |
| 23.0 |
| 21.5 |
| 21.4 |
| 17.7 |
| 12.9 |
| 10.7 |
| 11.4 |
| 12.3 |
| 11.1 |
| 0.7 |
| 1.1 |
| 0.5 |
| 1.4 |
| - |
| 1.5 |
| 0.6 |
| 1.2 |
| 0.5 |
| 1.1 |
| 0.5 |
| 0.7 |
| 0.3 |
| 0.6 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 62.5 |
| 66.3 |
| 73.7 |
| 68.9 |
| 58.1 |
| 62.0 |
| - |
| 52.6 |
| 50.6 |
| 49.7 |
| 46.4 |
| 39.2 |
| 32.2 |
| 43.9 |
| 46.9 |
| 41.6 |
| 36.5 |
| 46.7 |
| 49.5 |
| 21.2 |
| 17.5 |
| 15.5 |
| 16.5 |
| 15.0 |
| 15.5 |
| 8.3 |
| 9.0 |
| 9.6 |
| 10.2 |
| 10.7 |
| - |
| 11.8 |
| 12.3 |
| 12.7 |
| 13.2 |
| 13.6 |
| 14.1 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| 2.2 |
| 2.2 |
| 3.5 |
| 3.2 |
| 3.2 |
| 4.5 |
| 4.5 |
| 4.5 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 377.1 |
| 385.0 |
| 380.1 |
| 369.7 |
| 314.5 |
| - |
| 253.8 |
| 250.2 |
| 250.0 |
| 245.2 |
| 237.9 |
| 155.6 |
| 165.9 |
| 158.0 |
| 48.9 |
| 43.1 |
| 50.8 |
| 50.8 |
| 22.6 |
| 19.0 |
| 17.1 |
| 18.1 |
| 16.7 |
| 17.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,178.6) |
| (1,217.4) |
| (1,165.6) |
| (1,112.0) |
| - |
| (1,026.2) |
| (972.7) |
| (926.3) |
| (873.3) |
| (824.7) |
| (783.3) |
| (739.9) |
| (673.7) |
| (615.5) |
| (567.5) |
| (533.8) |
| (495.3) |
| (456.3) |
| (425.7) |
| (396.3) |
| (366.1) |
| (339.2) |
| (313.7) |
| (0.5) |
| 0.1 |
| 0.2 |
| 0.4 |
| 0.2 |
| 0.3 |
| - |
| 0.6 |
| 0.9 |
| (0.4) |
| (0.0) |
| (0.0) |
| 0.1 |
| (0.0) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.0) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (83.1) |
| (79.7) |
| (126.0) |
| (83.1) |
| (39.6) |
| - |
| 83.8 |
| 129.8 |
| 166.1 |
| 49.8 |
| 59.9 |
| 82.5 |
| 121.3 |
| 183.2 |
| 171.1 |
| 213.5 |
| 95.5 |
| 129.5 |
| 141.2 |
| 166.7 |
| 138.4 |
| 162.2 |
| 166.9 |
| 153.6 |
| (126.0) |
| (83.1) |
| (39.6) |
| - |
| 83.8 |
| 129.8 |
| 166.1 |
| 49.8 |
| 59.9 |
| 82.5 |
| 121.3 |
| 183.2 |
| 171.1 |
| 213.5 |
| 95.5 |
| 129.5 |
| 141.2 |
| 166.7 |
| 138.4 |
| 162.2 |
| 166.9 |
| 153.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.7 |
| 215.4 |
| 193.5 |
| - |
| 232.8 |
| 267.3 |
| 321.2 |
| 232.2 |
| 241.7 |
| 190.7 |
| 227.6 |
| 287.7 |
| 170.0 |
| 208.0 |
| 86.6 |
| 99.0 |
| 100.5 |
| 128.2 |
| 96.7 |
| 115.2 |
| 115.3 |
| 108.7 |
| (126.0) |
| (83.1) |
| (39.6) |
| - |
| 83.8 |
| 129.8 |
| 166.1 |
| 49.8 |
| 59.9 |
| 82.5 |
| 121.3 |
| 183.2 |
| 171.1 |
| 213.5 |
| 95.5 |
| 129.5 |
| 141.2 |
| 166.7 |
| 138.4 |
| 162.2 |
| 166.9 |
| 153.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |