| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 11.3 | 44.9 | 59.8 | 36.0 | 14.5 | 42.1 | 8.3 | 1.6 | 0.6 | 7.4 | - | - |
| Restricted Cash | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 11.3 | 44.9 | 59.8 | 36.0 | 14.5 | 42.1 | 8.3 | 1.6 | 0.6 | 7.4 | - | - |
| Receivables | ||||||||||||
| Accounts Receivable | 133.2 | 119.7 | 97.8 | 124.4 | 89.3 | 85.8 | 105.1 | 135.7 | 129.3 | 114.0 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 32.3 | 25.8 | 21.1 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 74.2 | 60.8 | 65.3 | 75.1 | 63.8 | 66.8 | 86.3 | 74.4 | 67.4 | 57.0 | 0.1 | 0.1 |
| Short Term Debt | 5.0 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | 29.8 | 36.5 | 38.9 | 23.6 | 20.6 | 21.5 | - | - |
| Operating Lease Liabilities Non-Current | 15.9 | |||||||||||
| 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 |
| Additional Paid In Capital | 97.3 | 94.2 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 5.0 | 3.3 | 2.7 | 9.6 | 39.7 | 43.0 | 43.3 | 26.8 | 26.9 | 26.0 | - | - |
| Net debt | (6.3) | (41.6) | ||||||||||
| (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 | 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 | 15.8 | 11.3 | 9.8 | 38.9 | 38.1 | 44.9 | 51.2 | 59.5 | 48.2 | 59.8 | 57.5 | 45.9 | 41.4 | 36.0 | 28.4 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| Other Current Assets | 5.0 | 8.1 | 7.6 | 3.9 | 5.0 | 4.3 | 4.7 | 34.9 | 3.2 | 1.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 195.0 | 220.3 | 217.0 | 226.0 | 192.9 | 199.4 | 195.4 | 205.0 | 166.3 | 155.2 | 0.1 | 0.5 |
| 31.1 |
| 32.9 |
| 28.9 |
| 23.5 |
| 19.0 |
| 16.3 |
| 12.1 |
| 6.4 |
| 7.8 |
| 2.6 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 20.5 | 17.9 | 18.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 70.6 | 33.0 | 16.4 | 11.4 | 11.4 | 6.1 | 6.1 | 10.5 | 10.5 | 10.5 | - | - |
| Intangible Assets | 49.2 | 41.2 | 25.0 | 15.3 | 16.9 | 11.7 | 12.3 | 13.0 | 14.2 | 17.8 | - | - |
| Operating Lease Right Of Use Assets | 19.8 | 21.5 | 19.7 | 18.3 | 20.1 | 18.8 | 21.1 | 0.0 | - | - | - | - |
| Deferred Tax Assets | 2.9 | 5.5 | 5.2 | 4.8 | 4.3 | 6.1 | 4.8 | 4.4 | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.4 | 0.7 | 0.3 | 0.5 | 0.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 381.1 | 352.1 | 304.4 | 294.6 | 267.5 | 262.2 | 261.6 | 253.6 | 213.0 | 206.9 | 46.2 | 46.5 |
| 3.3 |
| 2.7 |
| 9.6 |
| 9.9 |
| 6.5 |
| 4.4 |
| 3.1 |
| 6.4 |
| 4.5 |
| - |
| - |
| Deferred Revenue Current | 20.9 | 44.5 | 42.2 | 44.0 | 26.7 | 46.6 | 42.4 | 0.0 | - | - | - | - |
| Operating Lease Liabilities Current | 4.4 | 4.1 | 3.6 | 3.6 | 4.4 | 3.9 | 3.8 | 0.0 | - | - | - | - |
| Accrued Expenses | 29.4 | 36.8 | 31.0 | 24.9 | 24.4 | 24.7 | 20.0 | 56.2 | 5.4 | 4.7 | 3.0 | - |
| Other Current Liabilities | 0.6 | 0.5 | 0.8 | 0.6 | 0.5 | 0.8 | 0.8 | 0.6 | 0.5 | 0.5 | - | - |
| Total Current Liabilities | 135.1 | 151.0 | 145.1 | 159.1 | 129.7 | 150.3 | 156.9 | 182.1 | 135.5 | 126.7 | - | - |
| 17.8 |
| 16.0 |
| 15.6 |
| 16.6 |
| 15.5 |
| 18.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 3.6 | 3.1 | 4.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.9 | 6.3 | 2.7 | 2.9 | 3.5 | 6.2 | 0.8 | 1.5 | 0.9 | 0.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 185.5 | 198.6 | 183.5 | 199.1 | 179.7 | 208.4 | 214.7 | 207.3 | 156.9 | 149.1 | 0.3 | 0.2 |
| 92.5 |
| 87.8 |
| 85.0 |
| 57.6 |
| 56.6 |
| 54.8 |
| 54.7 |
| 55.2 |
| 5.5 |
| 5.5 |
| Retained Earnings | 100.3 | 61.3 | 30.4 | 9.6 | 2.8 | (3.9) | (9.7) | (8.4) | (6.6) | (7.7) | (0.5) | (0.2) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 195.7 | 153.5 | 120.9 | 95.4 | 87.8 | 53.7 | 46.9 | 46.4 | 48.2 | 47.4 | 5.0 | 5.3 |
| Total Equity | 195.7 | 153.5 | 120.9 | 95.4 | 87.8 | 53.7 | 46.9 | 46.4 | 48.2 | 47.4 | 5.0 | 5.3 |
| (57.2) |
| (26.4) |
| 25.2 |
| 0.9 |
| 34.9 |
| 25.1 |
| 26.3 |
| 18.6 |
| - |
| - |
| Working Capital | 60.0 | 69.3 | 71.9 | 66.9 | 63.2 | 49.1 | 38.5 | 22.8 | 30.8 | 28.5 | - | - |
| Book Value | 195.7 | 153.5 | 120.9 | 95.4 | 87.8 | 53.7 | 46.9 | 46.4 | 48.2 | 47.4 | 5.0 | 5.3 |
| Tangible Book Value | 75.9 | 79.2 | 79.5 | 68.7 | 59.6 | 35.9 | 28.4 | 22.9 | 23.4 | 19.2 | - | - |
| 19.6 |
| 18.1 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 1.0 |
| 3.8 |
| 1.6 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.8 |
| 0.7 |
| 6.3 |
| - |
| 0.5 |
| - |
| Restricted Cash | 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 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 15.8 | 11.3 | 9.8 | 38.9 | 38.1 | 44.9 | 51.2 | 59.5 | 48.2 | 59.8 | 57.5 | 45.9 | 41.4 | 36.0 | 28.4 | 19.6 | 18.1 | 14.5 | - | - | - | - | - | - | - | - | 0.8 | 1.0 | 3.8 | 1.6 | 0.5 | 0.3 | 0.4 | 0.6 | 0.8 | 0.7 | 6.3 | - | 0.5 | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 120.5 | 133.2 | 142.5 | 113.1 | 110.9 | 119.7 | 101.0 | 97.2 | 95.9 | 97.8 | 103.5 | 87.2 | 99.8 | 124.4 | 111.0 | 101.0 | 109.0 | 89.3 | 98.3 | 94.6 | 83.2 | 85.8 | 124.8 | 101.5 | 112.4 | 105.1 | 110.9 | 111.5 | 101.8 | 135.7 | 140.3 | 137.4 | 126.8 | 129.3 | 119.4 | 102.5 | 107.5 | - | 122.3 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 8.9 | 5.0 | 11.8 | 9.2 | 10.5 | 8.1 | 8.0 | 7.9 | 8.2 | 7.7 | 5.3 | 5.7 | 6.6 | 3.9 | 4.3 | 5.5 | 7.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 191.8 | 195.0 | 216.8 | 209.0 | 204.5 | 220.3 | 217.1 | 213.3 | 199.4 | 217.0 | 214.2 | 199.2 | 212.3 | 226.0 | 209.3 | 201.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 70.7 | 70.6 | 69.7 | 33.1 | 33.1 | 33.0 | 21.2 | 16.4 | 16.4 | 16.4 | 13.7 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | ||||||||||||||||||||||
| Intangible Assets | 47.4 | 49.2 | 51.5 | 37.7 | 39.4 | 41.2 | 32.8 | 23.0 | 24.0 | 25.0 | 16.6 | 14.6 | 15.0 | 15.3 | 15.7 | 16.1 | 16.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 19.3 | 19.8 | 20.8 | 21.2 | 20.5 | 21.5 | 22.3 | 20.8 | 20.7 | 19.7 | 15.8 | 17.1 | 18.1 | 18.3 | 19.3 | 16.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 6.6 | 2.9 | 4.1 | 5.4 | 7.4 | 5.5 | 5.6 | 5.3 | 5.5 | 5.2 | 4.8 | 5.0 | 4.9 | 4.8 | 5.4 | 4.3 | 4.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.5 | 0.5 | 0.3 | 0.6 | 0.5 | 0.3 | 0.5 | 0.5 | 0.2 | 0.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 377.0 | 381.1 | 409.1 | 343.0 | 336.4 | 352.1 | 324.4 | 303.9 | 289.2 | 304.4 | 285.2 | 267.4 | 280.6 | 294.6 | 280.7 | 271.0 | 281.0 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 62.1 | 74.2 | 65.9 | 55.4 | 54.9 | 60.8 | 51.8 | 53.3 | 51.9 | 65.3 | 56.6 | 53.4 | 60.2 | 75.1 | 63.8 | 63.2 | 63.7 | 63.8 | 70.9 | 67.0 | 58.0 | 66.8 | 89.0 | 66.7 | 80.5 | - | 72.9 | 69.7 | 70.7 | 74.4 | 60.1 | 61.4 | 62.1 | 67.4 | 56.3 | 45.8 | 53.8 | - | 49.0 | 1.0 |
| Short Term Debt | 4.9 | 5.0 | 5.3 | 4.4 | 3.4 | 3.3 | 2.6 | 2.5 | 2.5 | 2.7 | 2.5 | 2.4 | 9.6 | 9.6 | 9.7 | 9.9 | 13.2 | 9.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 18.1 | 20.9 | 37.3 | 32.1 | 40.2 | 44.5 | 47.0 | 46.5 | 41.1 | 42.2 | 46.7 | 43.7 | 44.9 | 44.0 | 42.5 | 39.8 | 34.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.6 | 4.4 | 4.3 | 4.1 | 4.2 | 4.1 | 4.0 | 3.8 | 3.7 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 0.8 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.8 | 0.4 | 0.4 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | |||||||||||||||||||||||
| Total Current Liabilities | 112.4 | 135.1 | 151.2 | 123.5 | 131.7 | 151.0 | 138.2 | 130.6 | 124.4 | 145.1 | 136.5 | 127.3 | 142.5 | 159.1 | 146.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.1 | 24.7 | 26.6 | 36.5 | 37.5 | 37.5 | 38.0 | 23.7 | 39.6 | 40.0 | 34.4 | 23.6 | 2.6 | 21.1 | 35.2 | 20.6 | 29.6 | 18.1 | 26.8 | - | 46.4 | - |
| Operating Lease Liabilities Non-Current | 15.2 | 15.9 | 16.9 | 17.4 | 16.7 | 17.8 | 18.6 | 17.1 | 17.1 | 16.0 | 13.2 | 14.5 | 15.4 | 15.6 | 16.5 | 14.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.3 | 3.9 | 3.1 | 3.2 | 3.1 | 6.3 | 4.9 | 3.7 | 2.8 | 2.7 | 1.9 | 0.5 | 3.1 | 2.9 | 1.8 | 1.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 180.6 | 185.5 | 227.6 | 172.4 | 175.2 | 198.6 | 182.2 | 171.0 | 163.7 | 183.5 | 171.1 | 161.8 | 181.3 | 199.1 | 187.9 | 182.7 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | 93.6 | 97.3 | 95.5 | 93.3 | 91.7 | 94.2 | 92.8 | 91.0 | 89.6 | 92.5 | 91.0 | 89.7 | 88.6 | 87.8 | 87.0 | 86.1 | 85.6 | |||||||||||||||||||||||
| Retained Earnings | 104.7 | 100.3 | 88.0 | 79.2 | 71.5 | 61.3 | 51.4 | 43.9 | 38.0 | 30.4 | 25.1 | 17.9 | 12.6 | 9.6 | 5.8 | 2.2 | 1.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 196.3 | 195.7 | 181.6 | 170.5 | 161.1 | 153.5 | 142.2 | 133.0 | 125.5 | 120.9 | 114.1 | 105.7 | 99.2 | 95.4 | 92.9 | 88.3 | 86.9 | |||||||||||||||||||||||
| Total Equity | 196.3 | 195.7 | 181.6 | 170.5 | 161.1 | 153.5 | 142.2 | 133.0 | 125.5 | 120.9 | 114.1 | 105.7 | 99.2 | 95.4 | 92.9 | 88.3 | 86.9 | 87.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4.9 | 5.0 | 5.3 | 4.4 | 3.4 | 3.3 | 2.6 | 2.5 | 2.5 | 2.7 | 2.5 | 2.4 | 9.6 | 9.6 | 9.7 | 9.9 | 13.2 | 9.9 | 31.6 | 33.2 | 35.1 | 43.0 | 44.1 | 43.9 | 43.4 | 26.9 | 43.3 | 42.3 | 36.5 | 26.8 | 39.3 | 34.5 | 42.5 | 26.9 | 34.6 | 23.5 | 32.8 | - | 50.8 | - |
| Net debt | (10.9) | (6.3) | (4.6) | (34.5) | (34.7) | (41.6) | (48.5) | (57.0) | (45.7) | (57.2) | (55.0) | (43.5) | (31.7) | (26.4) | (18.7) | (9.7) | (4.8) | (4.6) | ||||||||||||||||||||||
| Working Capital | 79.4 | 60.0 | 65.6 | 85.5 | 72.8 | 69.3 | 78.9 | 82.7 | 75.0 | 71.9 | 77.7 | 71.9 | 69.8 | 66.9 | 63.3 | 59.8 | 68.4 | 63.2 | ||||||||||||||||||||||
| Book Value | 196.3 | 195.7 | 181.6 | 170.5 | 161.1 | 153.5 | 142.2 | 133.0 | 125.5 | 120.9 | 114.1 | 105.7 | 99.2 | 95.4 | 92.9 | 88.3 | 86.9 | 87.8 | ||||||||||||||||||||||
| Tangible Book Value | 78.2 | 75.9 | 60.3 | 99.7 | 88.6 | 79.2 | 88.1 | 93.6 | 85.1 | 79.5 | 83.8 | 79.7 | 72.9 | 68.7 | 65.8 | 60.8 | 59.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 5.0 |
| 5.5 |
| 5.6 |
| 6.3 |
| 4.3 |
| 3.9 |
| 4.3 |
| 4.5 |
| - |
| 5.0 |
| 4.6 |
| 4.6 |
| 34.9 |
| 36.8 |
| 4.6 |
| 4.3 |
| 3.2 |
| 3.8 |
| 3.9 |
| 4.4 |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 210.0 |
| 192.9 |
| 209.7 |
| 199.7 |
| 195.9 |
| 199.4 |
| 237.7 |
| 207.7 |
| 199.4 |
| - |
| 195.2 |
| 184.6 |
| 174.8 |
| 205.0 |
| 210.2 |
| 175.0 |
| 161.6 |
| 166.3 |
| 153.7 |
| 137.4 |
| 148.0 |
| - |
| 153.9 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.1 |
| 14.1 |
| 13.0 |
| 11.8 |
| 10.7 |
| 9.8 |
| 8.8 |
| 7.8 |
| 7.0 |
| 5.9 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| 20.8 |
| 20.6 |
| 20.5 |
| 20.0 |
| 19.3 |
| 18.3 |
| 17.9 |
| 17.5 |
| 17.4 |
| 17.9 |
| - |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| - |
| 6.1 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| 10.5 |
| - |
| 11.9 |
| - |
| 16.9 |
| 11.4 |
| 11.5 |
| 11.6 |
| 11.7 |
| 11.8 |
| 11.9 |
| 12.2 |
| - |
| 12.5 |
| 12.6 |
| 12.8 |
| 13.0 |
| 13.3 |
| 13.6 |
| 13.9 |
| 14.2 |
| 15.0 |
| 15.8 |
| 16.8 |
| - |
| 19.6 |
| - |
| 17.7 |
| 20.1 |
| 15.8 |
| 16.9 |
| 17.9 |
| 18.8 |
| 19.5 |
| 19.6 |
| 20.4 |
| 19.8 |
| 21.7 |
| 22.7 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 5.7 |
| 6.4 |
| 6.4 |
| 6.1 |
| 4.6 |
| 4.0 |
| 3.8 |
| 4.2 |
| 5.0 |
| 4.0 |
| 3.6 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| - |
| 0.7 |
| 0.8 |
| 1.7 |
| 0.3 |
| 0.0 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 267.5 |
| 265.7 |
| 258.3 |
| 256.5 |
| 262.2 |
| 300.8 |
| 270.0 |
| 263.2 |
| - |
| 241.4 |
| 233.4 |
| 224.1 |
| 253.6 |
| 258.7 |
| 223.3 |
| 209.5 |
| 213.0 |
| 201.8 |
| 186.6 |
| 199.1 |
| - |
| 208.1 |
| 46.1 |
| 8.5 |
| 8.5 |
| 8.5 |
| 6.5 |
| 6.6 |
| 6.4 |
| 5.4 |
| 3.2 |
| 3.6 |
| 2.2 |
| 2.1 |
| 3.1 |
| 36.6 |
| 13.5 |
| 7.3 |
| 6.4 |
| 5.0 |
| 5.4 |
| 6.0 |
| - |
| 4.4 |
| - |
| 26.7 |
| 37.0 |
| 39.2 |
| 37.8 |
| 46.6 |
| 61.1 |
| 58.6 |
| 48.4 |
| 48.8 |
| 42.0 |
| 44.1 |
| 42.3 |
| 50.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 4.4 |
| 4.1 |
| 4.1 |
| 4.1 |
| 3.9 |
| 3.9 |
| 3.7 |
| 3.9 |
| 3.2 |
| 3.8 |
| 3.8 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.6 |
| - |
| 0.7 |
| 0.4 |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.6 |
| 0.5 |
| - |
| 0.3 |
| - |
| 142.1 |
| 141.6 |
| 129.7 |
| 143.1 |
| 137.9 |
| 134.5 |
| 150.3 |
| 187.0 |
| 164.8 |
| 159.6 |
| - |
| 154.8 |
| 143.0 |
| 139.5 |
| 182.1 |
| 212.3 |
| 155.7 |
| 129.2 |
| 135.5 |
| 117.2 |
| 110.2 |
| 115.0 |
| - |
| 117.4 |
| - |
| 14.8 |
| 16.6 |
| 12.5 |
| 13.5 |
| 14.4 |
| 15.5 |
| 16.4 |
| 16.5 |
| 17.5 |
| 17.4 |
| 18.8 |
| 19.7 |
| 17.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.5 |
| 4.0 |
| 4.0 |
| 4.2 |
| 6.2 |
| 6.8 |
| 0.9 |
| 1.0 |
| 0.7 |
| 1.2 |
| 1.7 |
| 0.6 |
| 1.5 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.7 |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 194.1 |
| 179.7 |
| 182.7 |
| 180.1 |
| 179.7 |
| 208.4 |
| 247.7 |
| 219.8 |
| 216.0 |
| - |
| 196.4 |
| 185.5 |
| 175.2 |
| 207.3 |
| 216.2 |
| 177.9 |
| 165.4 |
| 156.9 |
| 147.6 |
| 129.3 |
| 142.5 |
| - |
| 165.0 |
| 1.1 |
| 85.0 |
| 84.4 |
| 83.6 |
| 83.0 |
| 57.6 |
| 57.4 |
| 57.0 |
| 56.9 |
| - |
| 56.2 |
| 55.7 |
| 55.2 |
| 54.8 |
| 54.3 |
| 53.8 |
| 53.1 |
| 54.7 |
| 54.2 |
| 55.2 |
| 55.2 |
| - |
| 37.9 |
| 6.5 |
| 2.8 |
| (1.4) |
| (5.4) |
| (6.2) |
| (3.9) |
| (4.3) |
| (6.8) |
| (9.7) |
| (7.9) |
| (10.3) |
| (7.4) |
| (6.1) |
| (8.4) |
| (11.8) |
| (8.3) |
| (9.0) |
| (6.6) |
| (7.7) |
| (8.7) |
| (9.2) |
| - |
| (4.9) |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.8 |
| 83.0 |
| 78.2 |
| 76.8 |
| 53.7 |
| 53.1 |
| 50.2 |
| 47.1 |
| - |
| 45.8 |
| 48.3 |
| 49.1 |
| 46.4 |
| 42.5 |
| 45.5 |
| 44.1 |
| 48.2 |
| 46.5 |
| 46.4 |
| 46.0 |
| (0.1) |
| 33.0 |
| 5.0 |
| 83.0 |
| 78.2 |
| 76.8 |
| 53.7 |
| 53.1 |
| 50.2 |
| 47.1 |
| - |
| 45.8 |
| 48.3 |
| 49.1 |
| 46.4 |
| 42.5 |
| 45.5 |
| 44.1 |
| 48.2 |
| 46.5 |
| 46.4 |
| 46.0 |
| (0.1) |
| 33.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.5 |
| 41.3 |
| 32.7 |
| 25.1 |
| 38.7 |
| 34.3 |
| 42.1 |
| 26.3 |
| 33.8 |
| 22.8 |
| 26.5 |
| - |
| 50.2 |
| - |
| 66.6 |
| 61.8 |
| 61.3 |
| 49.1 |
| 50.7 |
| 42.8 |
| 39.8 |
| - |
| 40.3 |
| 41.6 |
| 35.3 |
| 22.8 |
| (2.2) |
| 19.3 |
| 32.4 |
| 30.8 |
| 36.5 |
| 27.1 |
| 33.0 |
| - |
| 36.5 |
| - |
| 83.0 |
| 78.2 |
| 76.8 |
| 53.7 |
| 53.1 |
| 50.2 |
| 47.1 |
| - |
| 45.8 |
| 48.3 |
| 49.1 |
| 46.4 |
| 42.5 |
| 45.5 |
| 44.1 |
| 48.2 |
| 46.5 |
| 46.4 |
| 46.0 |
| (0.1) |
| 33.0 |
| 5.0 |
| 59.6 |
| 65.5 |
| 60.6 |
| 59.1 |
| 35.9 |
| 35.2 |
| 32.2 |
| 28.8 |
| - |
| 27.2 |
| 25.2 |
| 25.8 |
| 22.9 |
| 18.8 |
| 21.4 |
| 19.7 |
| 23.4 |
| 21.0 |
| 20.2 |
| 18.7 |
| - |
| 1.6 |
| - |