| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 155.0 | 130.8 | 149.6 | 146.7 | 123.9 | 59.1 | 64.0 | 71.4 | 62.1 | 57.3 | 87.8 | 62.5 | 194.7 | 140.9 | 26.7 | 16.2 |
| Restricted Cash | 49.9 | 9.0 | 8.6 | 6.5 | 0.0 | 0.0 | 1.3 | 0.2 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.0 | - | - |
| Cash And Short Term Investments | 155.0 | 130.8 | 149.6 | 146.7 | 123.9 | 59.1 | 64.0 | 71.4 | 62.1 | 57.3 | 87.8 | 62.5 | 194.7 | 150.9 | 26.7 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 34.8 | 29.0 | 34.7 | 18.2 | 31.9 | 14.5 | 23.5 | 17.0 | 14.9 | 7.1 | 9.1 | 7.2 | 11.8 | 3.9 | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 12.6 | 13.8 | 11.6 | 7.8 | 11.6 | 8.6 | 10.5 | 10.8 | 8.1 | 6.4 | 11.5 | 6.4 | 13.6 | 7.9 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | 505.0 | 683.3 | 656.5 | 655.0 | 613.8 | 646.7 | 599.7 | 681.7 | 540.7 | 436.1 | 359.5 | 389.7 | 216.4 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 168.1 | 755.1 | 803.6 | 755.5 | 803.5 | 679.5 | 711.4 | 668.5 | 763.2 | 619.1 | 495.2 | 417.9 | 450.5 | 243.2 | - | - |
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q2 FY 17 | Q4 FY 16 | Q2 FY 16 | Q4 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q4 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 155.0 | 238.1 | - | 130.8 | - | - | - | - | - | - | 143.6 | - | 123.9 | 96.3 | - | |||||||||||||||||||||||||
| 16.2 |
| - |
| Prepaid Expenses | 19.5 | 14.8 | 17.1 | 21.2 | 16.3 | 22.0 | 17.7 | 16.0 | 11.3 | 8.5 | 8.8 | 6.3 | 6.3 | 5.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 295.5 | 220.4 | 255.4 | 228.3 | 215.3 | 136.5 | 126.1 | 118.1 | 112.1 | 93.8 | 125.0 | 84.5 | 226.7 | 171.4 | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 1,601.0 | 1,653.6 | 1,754.4 | 1,692.5 | 1,763.3 | 0.5 | 0.8 | 1.3 | 1.6 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 247.9 | 253.7 | 174.9 | 148.5 | 150.2 | 148.7 | 130.7 | 42.5 | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.4 | 0.4 | 0.3 | 0.2 | 0.4 | 0.3 | 0.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.3 | 2.1 | 2.9 | 3.6 | 0.9 | 5.7 | 6.8 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8.3 | 1.3 | 0.0 | - | - | - | - | 1,812.0 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 1,983.7 | 1,960.2 | 1,947.3 | 1,868.4 | 1,942.1 | 1,702.9 | 1,748.1 | 1,714.6 | 1,741.8 | 1,631.0 | 1,435.5 | - | - | - | - | - |
| Total Assets | 2,279.1 | 2,180.6 | 2,202.7 | 2,096.7 | 2,157.4 | 1,839.4 | 1,874.3 | 1,832.8 | 1,853.9 | 1,724.8 | 1,560.5 | 1,375.3 | 1,326.8 | 832.3 | - | - |
| - |
| Short Term Debt | 168.1 | 250.1 | 120.3 | 99.0 | 148.6 | 65.7 | 64.7 | 68.9 | 81.6 | 78.5 | 59.0 | 58.4 | 60.8 | 26.8 | - | - |
| Deferred Revenue Current | - | 24.5 | 25.6 | 23.1 | 18.5 | 11.6 | 14.2 | 8.3 | 4.8 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.2 | 1.2 | 0.9 | 0.2 | 0.4 | 1.3 | 1.2 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | 0.0 | 0.6 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 250.9 | 318.8 | 185.4 | 159.6 | 204.3 | 107.2 | 109.5 | 105.4 | 110.4 | 127.7 | 89.3 | 80.2 | 89.8 | 43.0 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 1.6 | 2.6 | 3.5 | 4.0 | 0.5 | 5.2 | 6.3 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 19.6 | 9.5 | 7.0 | 4.3 | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 0.0 | 41.3 | 48.1 | - | - | - | 864.8 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 771.4 | 615.5 | 784.2 | 763.7 | 835.6 | 789.8 | 824.8 | 772.2 | 780.2 | 640.7 | 561.1 | 484.5 | 514.7 | 341.4 | - | - |
| Total Liabilities | 1,022.4 | 934.3 | 969.6 | 923.3 | 1,040.0 | 897.0 | 934.4 | 877.6 | 890.7 | 768.4 | 650.4 | 564.7 | 604.6 | 384.1 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 427.2 | 404.5 | 390.2 | 364.0 | 316.0 | 347.0 | 347.6 | 364.4 | 373.5 | 368.2 | 323.6 | 225.5 | 137.7 | 95.2 | - | - |
| Accumulated Other Comprehensive Income | (0.4) | (0.5) | (0.2) | (0.5) | (0.3) | (0.2) | (0.3) | (0.4) | (0.3) | (0.3) | (0.5) | (0.3) | (0.1) | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 29.9 | 40.9 | 42.8 | 10.9 | 3.6 | 1.9 | 0.1 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,226.8 | 1,205.5 | 1,190.3 | 1,162.5 | 1,113.9 | 940.5 | 939.8 | 955.1 | 963.2 | 956.5 | 910.1 | 810.6 | 722.2 | 448.2 | 372.0 | 346.9 |
| Total Equity | 1,256.7 | 1,246.4 | 1,233.1 | 1,173.4 | 1,117.5 | 942.4 | 939.9 | 955.1 | 963.2 | 956.5 | 910.1 | 810.6 | 722.2 | 448.2 | 372.0 | 346.9 |
| Net debt | 13.1 | 624.3 | 654.0 | 608.8 | 679.7 | 620.4 | 647.4 | 597.2 | 701.1 | 561.9 | 407.4 | 355.3 | 255.7 | 92.4 | - | - |
| Working Capital | 44.5 | (98.4) | 69.9 | 68.7 | 11.0 | 29.3 | 16.6 | 12.7 | 1.7 | (33.9) | 35.7 | 4.3 | 136.8 | 128.3 | - | - |
| Book Value | 1,226.8 | 1,205.5 | 1,190.3 | 1,162.5 | 1,113.9 | 940.5 | 939.8 | 955.1 | 963.2 | 956.5 | 910.1 | 810.6 | 722.2 | 448.2 | 372.0 | 346.9 |
| Tangible Book Value | 1,226.5 | 1,205.1 | 1,189.9 | 1,162.3 | 1,113.5 | 940.3 | 939.4 | - | - | - | - | - | - | - | - | - |
| 59.1 |
| 53.1 |
| - |
| 64.0 |
| 47.3 |
| - |
| 71.5 |
| 55.1 |
| - |
| 62.1 |
| 28.8 |
| 57.3 |
| 66.9 |
| 87.8 |
| 66.2 |
| 62.5 |
| 57.3 |
| 159.2 |
| 188.7 |
| 194.7 |
| 46.0 |
| 86.9 |
| 93.4 |
| 140.9 |
| 26.7 |
| Restricted Cash | 49.9 | 49.3 | - | 9.0 | 9.3 | - | 8.6 | 8.5 | - | 6.5 | 7.4 | - | 0.0 | - | - | - | 8.2 | - | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 155.0 | 238.1 | - | 130.8 | - | - | - | - | - | - | 143.6 | - | 123.9 | 96.3 | - | 59.1 | 53.1 | - | 64.0 | 47.3 | - | 71.5 | 55.1 | - | 62.1 | 53.8 | 57.3 | 66.9 | 87.8 | 66.2 | 62.5 | 57.3 | 159.2 | 188.7 | 194.7 | 46.0 | 86.9 | 93.4 | 140.9 | 26.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 34.8 | 30.8 | - | 29.0 | 19.2 | - | 34.7 | 23.5 | - | 18.2 | 24.6 | - | 31.9 | 20.7 | - | 14.5 | 21.9 | - | 23.5 | 20.2 | - | 17.0 | 11.6 | - | 14.9 | 13.2 | 7.1 | 9.3 | 9.1 | 10.6 | 7.2 | 6.2 | 6.8 | 10.2 | 11.8 | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 19.5 | 22.9 | - | 14.8 | 16.8 | - | 17.1 | 24.0 | - | 21.2 | 23.0 | - | 16.3 | 17.5 | - | 22.0 | 20.7 | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 295.5 | 373.6 | - | 220.4 | 222.8 | - | 255.4 | 277.8 | - | 228.3 | 246.7 | - | 215.3 | 166.3 | - | 136.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,601.0 | 1,678.2 | - | 1,653.6 | 1,698.1 | - | 1,754.4 | 1,810.5 | - | 1,692.5 | 0.2 | - | 0.3 | 0.5 | - | 0.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 247.9 | 258.5 | - | 253.7 | 193.3 | - | 174.9 | 151.9 | - | 148.5 | 149.3 | - | 150.2 | - | - | 148.7 | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 0.4 | 0.4 | - | 0.4 | 0.3 | - | 0.3 | 0.3 | - | 0.2 | 0.3 | - | 0.4 | 0.2 | - | 0.3 | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1.3 | 1.9 | - | 2.1 | 2.3 | - | 2.9 | 3.4 | - | 3.6 | 4.5 | - | 0.9 | 0.7 | - | 5.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 8.3 | 2.5 | - | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | 1,983.7 | 2,007.9 | - | 1,960.2 | 1,906.9 | - | 1,947.3 | 1,987.0 | - | 1,868.4 | 1,878.2 | - | 1,942.1 | 1,662.5 | - | 1,702.9 | 1,721.1 | |||||||||||||||||||||||
| Total Assets | 2,279.1 | 2,381.5 | - | 2,180.6 | 2,129.6 | - | 2,202.7 | 2,264.8 | - | 2,096.7 | 2,124.9 | - | 2,157.4 | 1,828.8 | - | 1,839.4 | 1,846.8 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 12.6 | 12.6 | - | 13.8 | 9.5 | - | 11.6 | 10.2 | - | 7.8 | 9.1 | - | 11.6 | 8.6 | - | 8.6 | 11.0 | - | 10.5 | 13.5 | - | 10.8 | 10.2 | - | 8.1 | 7.9 | 6.4 | 6.5 | 11.5 | 7.9 | 6.4 | 8.1 | 10.3 | 8.0 | 13.6 | - | - | - | - | - |
| Short Term Debt | 168.1 | 147.6 | - | 250.1 | 118.5 | - | 120.3 | 119.7 | - | 99.0 | 222.7 | - | 148.6 | 86.7 | - | 65.7 | 72.1 | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | 29.9 | - | 24.5 | 25.6 | - | 25.6 | 24.8 | - | 23.1 | 15.5 | - | 18.5 | 14.0 | - | 11.6 | 16.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.2 | 1.3 | - | 1.2 | 1.2 | - | 0.9 | 0.2 | - | 0.2 | 0.2 | - | 0.4 | 1.0 | - | 1.3 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | 0.5 | - | 0.6 | 1.4 | - | 0.6 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 250.9 | 235.1 | - | 318.8 | 186.6 | - | 185.4 | 181.6 | - | 159.6 | 274.4 | - | 204.7 | 137.4 | - | 107.2 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | 617.2 | - | 683.3 | 770.8 | - | 656.5 | 515.1 | - | 659.7 | 573.9 | - | 613.8 | 610.6 | - | 646.7 | 616.6 | - | 599.7 | 651.0 | - | 681.7 | 632.4 | 540.7 | 339.9 | 436.1 | 415.9 | 359.5 | 258.5 | 391.8 | 377.0 | 389.7 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.6 | 2.3 | - | 2.6 | 2.9 | - | 3.5 | 4.2 | - | 4.0 | 4.1 | - | 0.5 | - | - | 5.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 19.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | 38.1 | - | 41.3 | 44.7 | - | 48.1 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 771.4 | 891.0 | - | 615.5 | 719.0 | - | 784.2 | 880.2 | - | 763.7 | 691.0 | - | 835.2 | 744.5 | - | 789.8 | ||||||||||||||||||||||||
| Total Liabilities | 1,022.4 | 1,126.1 | - | 934.3 | 905.6 | - | 969.6 | 1,061.8 | - | 923.3 | 965.4 | - | 1,040.0 | 881.9 | - | 897.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | - | 0.7 | 0.7 | - | 0.7 | 0.7 | - | 0.8 | 0.8 | - | 0.8 | 0.6 | - | 0.6 | 0.6 | - | 0.6 | 0.6 | - | 0.6 | 0.6 | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 427.2 | 411.2 | - | 404.5 | 375.1 | - | 390.2 | 364.8 | - | 364.0 | 357.1 | - | 316.0 | 350.1 | - | 347.0 | 342.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.4) | 0.1 | - | (0.5) | (0.4) | - | (0.2) | (0.4) | - | (0.5) | (0.5) | - | (0.3) | (0.2) | - | (0.2) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 29.9 | 41.8 | - | 40.9 | 48.7 | - | 42.8 | 39.1 | - | 10.9 | 4.3 | - | 3.6 | 2.6 | - | 1.9 | 1.0 | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,226.8 | 1,213.6 | 1,268.8 | 1,205.5 | 1,175.3 | 1,257.3 | 1,190.3 | 1,163.9 | 1,184.9 | 1,162.5 | 1,155.2 | 1,144.9 | 1,113.9 | 944.2 | 946.0 | 940.5 | ||||||||||||||||||||||||
| Total Equity | 1,256.7 | 1,255.4 | 1,268.8 | 1,246.4 | 1,224.1 | 1,257.3 | 1,233.1 | 1,203.1 | 1,184.9 | 1,173.4 | 1,159.5 | 1,144.9 | 1,117.5 | 946.9 | 946.0 | 942.4 | 936.0 | 932.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 168.1 | 147.6 | - | 250.1 | 735.7 | - | 803.6 | 890.5 | - | 755.5 | 737.7 | - | 808.2 | 660.6 | - | 679.5 | 682.7 | - | 711.4 | 684.4 | - | 668.5 | 724.3 | - | 763.2 | 704.4 | 619.1 | 526.1 | 495.2 | 482.2 | 417.9 | 314.3 | 450.1 | 435.3 | 450.5 | - | - | - | - | - |
| Net debt | 13.1 | (90.6) | - | 119.3 | - | - | - | - | - | - | 594.2 | - | 684.4 | 564.3 | - | 620.4 | 629.6 | - | 647.4 | |||||||||||||||||||||
| Working Capital | 44.5 | 138.5 | - | (98.4) | 36.2 | - | 69.9 | 96.2 | - | 68.7 | (27.7) | - | 10.6 | 28.9 | - | 29.3 | 4.5 | - | ||||||||||||||||||||||
| Book Value | 1,226.8 | 1,213.6 | 1,268.8 | 1,205.5 | 1,175.3 | 1,257.3 | 1,190.3 | 1,163.9 | 1,184.9 | 1,162.5 | 1,155.2 | 1,144.9 | 1,113.9 | 944.2 | 946.0 | 940.5 | 934.9 | 932.3 | ||||||||||||||||||||||
| Tangible Book Value | 1,226.5 | 1,213.2 | - | 1,205.1 | 1,175.0 | - | 1,189.9 | 1,163.7 | - | 1,162.3 | 1,154.9 | - | 1,113.5 | 944.0 | - | 940.3 | - | |||||||||||||||||||||||
| 17.7 |
| 25.4 |
| - |
| 16.1 |
| 17.0 |
| - |
| 11.0 |
| 11.3 |
| 8.5 |
| 10.9 |
| 8.8 |
| 10.1 |
| 6.3 |
| 9.4 |
| 9.2 |
| 7.8 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.7 |
| - |
| 126.1 |
| 105.0 |
| - |
| 118.1 |
| 96.7 |
| - |
| 112.1 |
| 98.7 |
| 93.8 |
| 111.9 |
| 125.0 |
| 107.3 |
| 84.5 |
| 84.9 |
| 191.9 |
| 216.1 |
| 226.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| 1.2 |
| 1.2 |
| - |
| 1.3 |
| 1.5 |
| - |
| 1.6 |
| 1.6 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| - |
| 6.8 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,748.1 |
| 1,742.0 |
| - |
| 1,714.6 |
| 1,716.8 |
| - |
| 1,741.8 |
| 1,694.9 |
| 1,631.0 |
| 1,507.5 |
| 1,435.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,874.3 |
| 1,847.0 |
| - |
| 1,832.8 |
| 1,813.5 |
| - |
| 1,853.9 |
| 1,793.6 |
| 1,724.8 |
| 1,619.4 |
| 1,560.5 |
| 1,487.4 |
| 1,370.5 |
| 1,247.4 |
| 1,358.0 |
| 1,325.5 |
| 1,325.2 |
| - |
| - |
| - |
| - |
| - |
| 64.7 |
| 67.8 |
| - |
| 68.9 |
| 73.3 |
| - |
| 81.6 |
| 72.0 |
| 78.5 |
| 186.2 |
| 59.0 |
| 66.3 |
| 58.4 |
| 55.8 |
| 58.3 |
| 58.3 |
| 60.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| 6.8 |
| - |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| 1.2 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.2 |
| - |
| 109.5 |
| 107.0 |
| - |
| 105.4 |
| 106.0 |
| - |
| 110.4 |
| 98.8 |
| 127.7 |
| 213.2 |
| 89.3 |
| 91.6 |
| 80.2 |
| 82.6 |
| 83.7 |
| 86.1 |
| 89.8 |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| - |
| 6.3 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 789.6 |
| - |
| 824.8 |
| 795.3 |
| - |
| 772.2 |
| 749.8 |
| - |
| 780.2 |
| 732.4 |
| 640.7 |
| 464.9 |
| 561.1 |
| 540.9 |
| 484.5 |
| 383.5 |
| 516.8 |
| 502.0 |
| 514.7 |
| - |
| - |
| - |
| - |
| - |
| 910.9 |
| - |
| 934.4 |
| 902.3 |
| - |
| 877.6 |
| 855.8 |
| - |
| 890.7 |
| 831.2 |
| 768.4 |
| 678.0 |
| 650.4 |
| 632.5 |
| 564.7 |
| 466.1 |
| 600.5 |
| 588.1 |
| 604.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 347.6 |
| 353.3 |
| - |
| 364.4 |
| 367.7 |
| - |
| 373.5 |
| 373.2 |
| 368.2 |
| 354.1 |
| 323.6 |
| 269.0 |
| 220.6 |
| 196.4 |
| 172.7 |
| 153.0 |
| 136.2 |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| (0.3) |
| (0.4) |
| - |
| (0.4) |
| (0.3) |
| - |
| (0.3) |
| (0.1) |
| (0.3) |
| (0.5) |
| (0.5) |
| (0.2) |
| (0.3) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 934.9 |
| 932.3 |
| 939.8 |
| 944.7 |
| 952.0 |
| 955.1 |
| 957.7 |
| 960.9 |
| 963.2 |
| 962.4 |
| 956.5 |
| 941.4 |
| 910.1 |
| 854.9 |
| 810.6 |
| 781.3 |
| 757.4 |
| 737.4 |
| 720.7 |
| - |
| - |
| - |
| 447.8 |
| 372.0 |
| 939.9 |
| 944.7 |
| 952.0 |
| 955.1 |
| 957.7 |
| 960.9 |
| 963.2 |
| 962.4 |
| 956.5 |
| 941.4 |
| 910.1 |
| 854.9 |
| 810.6 |
| 781.3 |
| 757.4 |
| 737.4 |
| 720.7 |
| - |
| - |
| - |
| 447.8 |
| 372.0 |
| 637.1 |
| - |
| 597.0 |
| 669.2 |
| - |
| 701.1 |
| 650.6 |
| 561.9 |
| 459.3 |
| 407.4 |
| 416.0 |
| 355.3 |
| 257.0 |
| 290.9 |
| 246.6 |
| 255.7 |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| (2.0) |
| - |
| 12.7 |
| (9.3) |
| - |
| 1.7 |
| (0.1) |
| (33.9) |
| (101.2) |
| 35.7 |
| 15.7 |
| 4.3 |
| 2.3 |
| 108.2 |
| 129.9 |
| 136.8 |
| - |
| - |
| - |
| - |
| - |
| 939.8 |
| 944.7 |
| 952.0 |
| 955.1 |
| 957.7 |
| 960.9 |
| 963.2 |
| 962.4 |
| 956.5 |
| 941.4 |
| 910.1 |
| 854.9 |
| 810.6 |
| 781.3 |
| 757.4 |
| 737.4 |
| 720.7 |
| - |
| - |
| - |
| 447.8 |
| 372.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |