| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 14.7 | 19.8 | 23.6 | 17.1 | 39.0 | 18.3 | 17.8 | 37.8 | 51.2 | 63.3 | 76.4 | 54.8 | 86.4 | 52.0 | 27.0 | 35.9 | 81.3 | 42.6 |
| Restricted Cash | 0.7 | 0.0 | - | - | - | 0.4 | 0.8 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 14.7 | 19.8 | 23.6 | 17.1 | 39.0 | 18.3 | 17.8 | 37.8 | 51.2 | 63.3 | 76.4 | 54.8 | 86.4 | 52.0 | 27.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 8.8 | 2.9 | 5.3 | 4.6 | 3.4 | 2.0 | 4.7 | 4.7 | 1.7 | 0.7 | - | 1.9 | 2.1 | 1.4 | 1.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 25.7 | 21.2 | 19.0 | 16.8 | 18.0 | 13.1 | 8.2 | 8.6 | 7.8 | 5.2 | 5.8 | 3.5 | 8.0 | 4.0 | 0.3 | 1.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 41.9 | 40.3 | 39.7 | 38.2 | 37.7 | 36.8 | 36.0 | 35.5 | 35.1 | 34.3 | 33.5 | 32.7 | 32.0 | 31.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | 19.6 | 12.3 | 16.4 | 13.9 | 11.9 | 10.3 | 9.3 | 7.5 | 5.5 | 6.8 | - | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 2.4 | 5.4 | 6.6 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 2.4 | 5.4 | 6.6 | - | ||
| (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 | 41.0 | 14.7 | 13.6 | 17.9 | 19.5 | 19.8 | 27.4 | 23.4 | 27.2 | 23.6 | 20.4 | 48.2 | 33.0 | 17.1 | 10.7 | |||||||||||||||||||||||||
| - |
| 35.9 |
| 81.3 |
| 42.6 |
| 7.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.4 | 0.5 | 0.4 | 0.8 | 0.9 | 0.8 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | - | - | - |
| Other Current Assets | 1.1 | 1.1 | 1.1 | 1.3 | 1.3 | 2.1 | 1.8 | 1.9 | 1.9 | 2.6 | 1.7 | 2.2 | 1.5 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 66.7 | 60.1 | 69.9 | 44.9 | 61.7 | 55.7 | 32.5 | 53.0 | 62.7 | 71.9 | 85.9 | 65.5 | 97.9 | 61.2 | 32.5 | 46.3 | - | - |
| 29.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 37.0 | 35.7 | 34.7 | 33.7 | 32.8 | 31.9 | 30.7 | 29.1 | 27.5 | 25.6 | 23.8 | 21.5 | 18.3 | 14.8 | 11.1 | - | - | - |
| Property,Plant & Equipment Net | 4.9 | 4.6 | 5.0 | 4.6 | 5.0 | 4.8 | 5.3 | 6.4 | 7.7 | 8.7 | 9.7 | 11.3 | 13.7 | 16.3 | 18.3 | 17.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 7.7 | 5.4 | 5.9 | 5.1 | 5.0 | 5.6 | 5.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.5 | 2.9 | 3.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 82.3 | 73.4 | 84.4 | 55.8 | 73.7 | 67.9 | 45.4 | 61.1 | 72.2 | 82.2 | 97.3 | 78.4 | 113.3 | 78.7 | 51.8 | 64.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | 0.0 | 13.2 | 8.6 | 5.4 | 16.3 | 9.9 | - | 0.8 | 0.5 | 0.9 | 9.4 | 9.4 | 6.1 | 4.6 | - | - |
| Operating Lease Liabilities Current | 1.4 | 1.5 | 1.4 | 1.1 | 1.2 | 1.4 | 1.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 9.8 | 9.6 | 9.0 | 7.5 | 12.0 | 9.6 | 7.4 | 6.4 | 4.8 | 3.6 | 1.6 | 3.1 | 1.8 | 2.0 | 2.3 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 26.5 | 25.6 | 45.5 | 32.4 | 33.2 | 86.5 | 40.2 | 25.4 | 22.8 | 66.2 | 11.2 | 64.4 | 26.7 | 25.8 | 18.7 | 18.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.9 | 4.0 | 4.6 | 4.2 | 4.4 | 4.5 | 4.5 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | 0.0 | 11.8 | 1.7 | 17.0 | 33.0 | 25.0 | - | 0.7 | 37.2 | 41.8 | 48.9 | 50.9 | 55.5 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 1.7 | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | 0.1 | 0.5 | 5.3 | 5.1 | 4.3 | - | - | - | - | 6.6 | - | - | - |
| Total Non-Current Liabilities | 7.6 | 4.6 | 5.3 | 34.0 | 46.5 | 8.5 | 75.5 | 88.7 | 78.9 | 26.0 | 75.1 | 69.6 | 113.6 | 56.3 | 59.2 | 57.1 | - | - |
| Total Liabilities | 34.1 | 30.2 | 50.9 | 66.4 | 79.7 | 95.0 | 115.7 | 114.0 | 101.7 | 92.2 | 86.4 | 134.0 | 140.3 | 82.1 | 77.9 | 76.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (385.0) | (378.4) | (381.5) | (389.9) | (374.9) | (347.4) | (340.8) | (322.6) | (296.1) | (212.7) | (183.3) | (241.3) | (211.4) | (183.6) | (172.0) | (135.4) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 48.2 | 43.2 | 33.6 | (10.6) | (6.0) | (27.0) | (70.3) | (52.9) | (29.5) | (10.0) | 10.9 | (55.6) | (26.9) | (3.4) | (26.1) | (11.3) | 15.9 | 44.3 |
| Total Equity | 48.2 | 43.2 | 33.6 | (10.6) | (6.0) | (27.0) | (70.3) | (52.9) | (29.5) | (10.0) | 10.9 | (55.6) | (26.9) | (3.4) | (26.1) | (11.3) | 15.9 | 44.3 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | (53.9) | (84.0) | (46.6) | (20.4) | - | - | - |
| Working Capital | 40.2 | 34.5 | 24.4 | 12.5 | 28.5 | (30.8) | (7.7) | 27.6 | 39.9 | 5.7 | 74.6 | 1.2 | 71.2 | 35.4 | 13.8 | 27.4 | - | - |
| Book Value | 48.2 | 43.2 | 33.6 | (10.6) | (6.0) | (27.0) | (70.3) | (52.9) | (29.5) | (10.0) | 10.9 | (55.6) | (26.9) | (3.4) | (26.1) | (11.3) | 15.9 | 44.3 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 12.5 |
| 16.9 |
| 39.0 |
| 10.6 |
| 33.9 |
| 19.8 |
| 18.3 |
| 13.5 |
| 4.8 |
| 14.2 |
| 17.8 |
| 21.4 |
| 25.1 |
| 30.4 |
| 37.8 |
| 41.9 |
| 28.3 |
| 41.3 |
| 51.2 |
| 33.5 |
| 34.5 |
| 48.0 |
| 63.3 |
| 51.3 |
| 54.6 |
| Restricted Cash | 0.7 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 41.0 | 14.7 | 13.6 | 17.9 | 19.5 | 19.8 | 27.4 | 23.4 | 27.2 | 23.6 | 20.4 | 48.2 | 33.0 | 17.1 | 10.7 | 12.5 | 16.9 | 39.0 | 10.6 | 33.9 | 19.8 | 18.3 | 13.5 | 4.8 | 14.2 | 17.8 | 21.4 | 25.1 | 30.4 | 37.8 | 41.9 | 28.3 | 41.3 | 51.2 | 33.5 | 34.5 | 48.0 | 63.3 | 51.3 | 54.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2.9 | 8.8 | 14.4 | 9.4 | 4.7 | 2.9 | 2.2 | 10.1 | 3.8 | 5.3 | 8.9 | 4.0 | 1.3 | 4.6 | 8.7 | 2.0 | 5.9 | 3.4 | 5.6 | 2.3 | 4.6 | 2.0 | 3.1 | 5.3 | 8.9 | 4.7 | 8.7 | 7.3 | 8.6 | 4.7 | 4.9 | 5.2 | 4.8 | 1.7 | 7.3 | 3.0 | 2.7 | 0.7 | 2.1 | 1.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 30.5 | 25.7 | 21.3 | 21.1 | 19.5 | 21.2 | 17.2 | 20.7 | 22.3 | 19.0 | 21.6 | 19.6 | 20.3 | 16.8 | 14.6 | 16.5 | 16.6 | 18.0 | 14.7 | 13.6 | 13.9 | 13.1 | 13.3 | 11.1 | 9.5 | 8.2 | 7.5 | 7.0 | 6.7 | 8.6 | 8.0 | 7.0 | 7.0 | 7.8 | 7.5 | 7.1 | 7.1 | 5.2 | 4.9 | 6.1 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1.1 | 1.1 | 1.5 | 1.5 | 1.6 | 1.1 | 1.1 | 1.5 | 0.8 | 1.1 | 1.1 | 1.7 | 0.8 | 1.3 | 1.7 | 2.6 | 1.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 86.4 | 66.7 | 66.5 | 65.5 | 60.5 | 60.1 | 47.9 | 77.4 | 75.4 | 69.9 | 72.6 | 73.6 | 55.4 | 44.9 | 45.8 | 49.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5.2 | 4.9 | 4.7 | 4.7 | 4.7 | 4.6 | 4.6 | 4.6 | 4.8 | 5.0 | 4.7 | 4.6 | 4.7 | 4.6 | 4.7 | 4.8 | 4.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 7.8 | 7.7 | 7.8 | 5.0 | 5.2 | 5.4 | 5.6 | 5.7 | 5.9 | 5.9 | 5.9 | 5.8 | 5.2 | 5.1 | 4.9 | 4.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.4 | 2.5 | 2.7 | 2.7 | 3.0 | 2.9 | 2.9 | 3.3 | 3.2 | 3.1 | 3.1 | 3.1 | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 102.3 | 82.3 | 82.3 | 78.5 | 73.9 | 73.4 | 61.6 | 91.5 | 89.8 | 84.4 | 87.6 | 88.4 | 66.6 | 55.8 | 56.7 | 60.6 | 68.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | 19.6 | 19.3 | 18.8 | 19.6 | 18.7 | 18.5 | - | 12.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | 12.7 | 11.0 | - | - | - | 11.8 | 13.2 | 14.8 | 10.2 | 11.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.4 | 1.4 | 1.4 | 1.5 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.3 | 1.3 | 1.1 | 1.1 | 1.0 | 1.1 | ||||||||||||||||||||||||
| Accrued Expenses | 9.7 | 9.8 | 8.1 | 7.3 | 9.3 | 9.6 | 8.3 | 9.4 | 8.5 | 9.0 | 9.2 | 8.6 | - | 7.5 | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 27.4 | 26.5 | 21.9 | 24.1 | 24.3 | 25.6 | 24.2 | 58.0 | 54.8 | 45.5 | 43.4 | 23.1 | 31.5 | 32.4 | 34.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 7.0 | 6.9 | 6.8 | 3.9 | 3.8 | 4.0 | 4.2 | 4.3 | 4.5 | 4.6 | 4.5 | 4.6 | 4.2 | 4.2 | 4.0 | 3.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.9 | 5.9 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 7.7 | 7.6 | 7.4 | 4.5 | 4.4 | 4.6 | 4.9 | 5.0 | 5.2 | 5.3 | 6.0 | 26.3 | 34.0 | 34.0 | 33.9 | 39.6 | ||||||||||||||||||||||||
| Total Liabilities | 35.1 | 34.1 | 29.4 | 28.6 | 28.7 | 30.2 | 29.1 | 63.0 | 60.0 | 50.9 | 49.3 | 49.4 | 65.6 | 66.4 | 68.2 | 70.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | 381.5 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 67.2 | 48.2 | 52.9 | 49.9 | 45.2 | 43.2 | 32.4 | 28.6 | 29.8 | 33.6 | 38.2 | 39.0 | 1.0 | (10.6) | (11.5) | (9.9) | (7.5) | |||||||||||||||||||||||
| Total Equity | 67.2 | 48.2 | 52.9 | 49.9 | 45.2 | 43.2 | 32.4 | 28.6 | 29.8 | 33.6 | 38.2 | 39.0 | 1.0 | (10.6) | (11.5) | (9.9) | (7.5) | (6.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 59.0 | 40.2 | 44.6 | 41.4 | 36.2 | 34.5 | 23.6 | 19.4 | 20.6 | 24.4 | 29.3 | 50.5 | 23.9 | 12.5 | 11.5 | 18.7 | 21.2 | 28.5 | ||||||||||||||||||||||
| Book Value | 67.2 | 48.2 | 52.9 | 49.9 | 45.2 | 43.2 | 32.4 | 28.6 | 29.8 | 33.6 | 38.2 | 39.0 | 1.0 | (10.6) | (11.5) | (9.9) | (7.5) | (6.0) | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 2.3 |
| 3.0 |
| 1.8 |
| 2.1 |
| 2.6 |
| 2.9 |
| 2.7 |
| 1.8 |
| 2.8 |
| 2.2 |
| 1.7 |
| 1.9 |
| 2.6 |
| 2.5 |
| 2.6 |
| 1.9 |
| 2.7 |
| 4.1 |
| 3.5 |
| 2.3 |
| 1.0 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.5 |
| 61.7 |
| 71.2 |
| 95.9 |
| 90.7 |
| 55.7 |
| 60.3 |
| 54.2 |
| 57.8 |
| 32.5 |
| 40.4 |
| 41.6 |
| 47.3 |
| 53.0 |
| 57.3 |
| 43.1 |
| 55.7 |
| 62.7 |
| 51.2 |
| 48.9 |
| 61.5 |
| 71.9 |
| 59.6 |
| 67.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.1 |
| 5.0 |
| 4.8 |
| 4.8 |
| 4.6 |
| 4.8 |
| 5.0 |
| 5.3 |
| 5.6 |
| 5.9 |
| 6.1 |
| 6.4 |
| 6.6 |
| 6.9 |
| 7.3 |
| 7.7 |
| 8.0 |
| 8.2 |
| 8.5 |
| 8.7 |
| 9.1 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.0 |
| 5.2 |
| 5.4 |
| 5.5 |
| 5.6 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.8 |
| 5.9 |
| 5.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 17.5 |
| 25.1 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.7 |
| 83.5 |
| 108.2 |
| 102.8 |
| 67.9 |
| 72.3 |
| 71.7 |
| 82.9 |
| 45.4 |
| 53.7 |
| 55.2 |
| 61.0 |
| 61.1 |
| 65.7 |
| 51.7 |
| 64.8 |
| 72.2 |
| 61.1 |
| 59.0 |
| 71.9 |
| 82.2 |
| 70.5 |
| 78.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 15.2 |
| 18.1 |
| 2.6 |
| 5.4 |
| 16.7 |
| 18.4 |
| 19.0 |
| 16.3 |
| 11.6 |
| 7.5 |
| 9.4 |
| 9.9 |
| 9.8 |
| 3.4 |
| 2.7 |
| - |
| 0.0 |
| 1.9 |
| 1.9 |
| 0.8 |
| 0.5 |
| 0.5 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| 35.3 |
| 33.2 |
| 42.8 |
| 96.2 |
| 80.9 |
| 86.5 |
| 43.9 |
| 42.4 |
| 47.6 |
| 40.2 |
| 33.3 |
| 26.0 |
| 27.0 |
| 25.4 |
| 24.3 |
| 18.5 |
| 24.2 |
| 22.8 |
| 26.6 |
| 19.1 |
| 20.3 |
| 66.2 |
| 10.3 |
| 11.5 |
| 4.2 |
| 4.4 |
| 4.4 |
| 4.5 |
| 4.3 |
| 4.5 |
| 4.6 |
| 4.5 |
| 4.5 |
| 4.5 |
| 4.5 |
| 4.6 |
| 4.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 5.9 |
| 1.3 |
| 0.9 |
| 1.7 |
| 1.5 |
| 4.1 |
| 7.1 |
| 17.0 |
| 28.6 |
| 34.9 |
| 33.0 |
| 33.0 |
| 33.5 |
| 21.6 |
| 22.4 |
| 25.0 |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.5 |
| 5.4 |
| 5.3 |
| 5.3 |
| 5.3 |
| 6.2 |
| 5.3 |
| 5.2 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.5 |
| 46.5 |
| 40.5 |
| 8.1 |
| 7.4 |
| 8.5 |
| 61.7 |
| 64.1 |
| 66.1 |
| 75.5 |
| 91.3 |
| 96.7 |
| 93.9 |
| 88.7 |
| 89.4 |
| 76.0 |
| 76.1 |
| 78.9 |
| 60.5 |
| 60.6 |
| 120.0 |
| 26.0 |
| 75.2 |
| 75.4 |
| 75.9 |
| 79.7 |
| 83.3 |
| 104.4 |
| 88.3 |
| 95.0 |
| 105.6 |
| 106.5 |
| 113.8 |
| 115.7 |
| 124.6 |
| 122.7 |
| 120.9 |
| 114.0 |
| 113.7 |
| 94.5 |
| 100.2 |
| 101.7 |
| 87.1 |
| 79.7 |
| 140.3 |
| 92.2 |
| 85.6 |
| 86.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 341.0 |
| 337.6 |
| - |
| - |
| - |
| - |
| - |
| (296.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.0) |
| 0.2 |
| 3.8 |
| 14.5 |
| (27.0) |
| (33.3) |
| (34.8) |
| (30.9) |
| (70.3) |
| (70.8) |
| (67.5) |
| (59.9) |
| (52.9) |
| (47.9) |
| (42.7) |
| (35.4) |
| (29.5) |
| (26.1) |
| (20.7) |
| (68.5) |
| (10.0) |
| (15.1) |
| (8.0) |
| 0.2 |
| 3.8 |
| 14.5 |
| (27.0) |
| (33.3) |
| (34.8) |
| (30.9) |
| (70.3) |
| (70.8) |
| (67.5) |
| (59.9) |
| (52.9) |
| (47.9) |
| (42.7) |
| (35.4) |
| (29.5) |
| (26.1) |
| (20.7) |
| (68.5) |
| (10.0) |
| (15.1) |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.5 |
| (0.3) |
| 9.8 |
| (30.8) |
| 16.4 |
| 11.8 |
| 10.1 |
| (7.7) |
| 7.1 |
| 15.6 |
| 20.3 |
| 27.6 |
| 33.0 |
| 24.6 |
| 31.5 |
| 39.9 |
| 24.6 |
| 29.8 |
| 41.3 |
| 5.7 |
| 49.3 |
| 56.2 |
| 0.2 |
| 3.8 |
| 14.5 |
| (27.0) |
| (33.3) |
| (34.8) |
| (30.9) |
| (70.3) |
| (70.8) |
| (67.5) |
| (59.9) |
| (52.9) |
| (47.9) |
| (42.7) |
| (35.4) |
| (29.5) |
| (26.1) |
| (20.7) |
| (68.5) |
| (10.0) |
| (15.1) |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |