| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 34.5 | 57.5 | 34.5 | 97.0 | 345.2 | 338.4 | 69.5 | 75.6 | 46.7 | 24.8 | 54.1 | 1.1 | 1.1 | 2.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 195.6 | 177.2 | 240.7 | 267.7 | 112.2 | 137.3 | 226.7 | 244.2 | 114.1 | 64.7 | 60.0 | - | - | - |
| Cash And Short Term Investments | 230.1 | 234.7 | 275.3 | 364.6 | 457.4 | 475.7 | 296.2 | 319.8 | 160.8 | 89.6 | 114.1 | 1.1 | 1.1 | 2.2 |
| Receivables | ||||||||||||||
| Accounts Receivable | 26.4 | 20.5 | 24.8 | 28.1 | 32.4 | 43.0 | 38.1 | - | - | - | 2.1 | 0.8 | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 192.0 | 189.9 | 189.3 | 183.1 | 160.6 | 79.1 | 43.3 | 35.9 | 17.3 | 9.9 | 0.6 | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 21.4 | 22.8 | 22.8 | 27.2 | 11.4 | 10.6 | 6.4 | 4.4 | 4.8 | 1.5 | 1.0 | 0.3 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| 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 | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | ||||||||||||||
| (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 | 15.2 | 34.5 | 58.8 | 79.6 | 130.1 | 57.5 | 56.6 | 57.8 | 113.0 | 34.5 | 53.0 | 68.6 | 70.1 | 97.0 | 118.5 | |||||||||||||||||||||||||
| 11.9 |
| 9.1 |
| 14.5 |
| 13.9 |
| 18.8 |
| 10.5 |
| 6.5 |
| 5.7 |
| 5.3 |
| 1.8 |
| 1.0 |
| 0.0 |
| - |
| - |
| Other Current Assets | 12.9 | 13.8 | 20.4 | 9.4 | 10.2 | 2.0 | 4.2 | 3.8 | 1.4 | 1.0 | 0.9 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 281.3 | 278.0 | 335.0 | 416.0 | 518.8 | 531.2 | 345.0 | 337.9 | 168.0 | 93.4 | 118.1 | 3.0 | - | - |
| Accumulated Depreciation | 87.2 | 72.3 | 57.2 | 41.4 | 29.0 | 22.7 | 14.3 | 7.2 | 3.3 | 0.6 | 0.1 | - | - | - |
| Property,Plant & Equipment Net | 104.9 | 117.6 | 132.1 | 141.7 | 131.5 | 56.5 | 29.0 | 28.7 | 14.0 | 9.3 | 0.5 | 0.0 | - | - |
| Long Term Investments | 10.8 | 10.2 | 38.9 | 200.6 | 391.9 | 46.8 | 103.8 | 150.8 | 15.6 | 69.4 | 102.2 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 47.2 | 53.7 | 60.5 | 65.1 | 60.9 | 63.8 | 10.1 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.6 | 4.0 | 4.8 | 6.4 | 6.4 | 5.3 | 4.6 | 2.3 | 0.9 | 0.4 | 0.2 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 453.0 | 466.0 | 574.0 | 833.3 | 1,113.9 | 708.2 | 497.9 | 543.8 | 198.7 | 172.7 | 221.4 | 3.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 10.5 | 0.1 | 0.1 | 1.8 | 3.3 | 0.4 | - | 0.6 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.3 | 7.9 | 7.1 | 6.0 | 1.8 | 2.5 | 2.4 | - | - | - | - | - | - | - |
| Accrued Expenses | 17.4 | 17.6 | 18.1 | 18.1 | 19.8 | 13.2 | 10.9 | 9.5 | 5.8 | 3.3 | 1.4 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 118.1 | 103.2 | 130.3 | 130.4 | 130.5 | 81.4 | 33.7 | 22.2 | 14.4 | 9.7 | 4.3 | 9.2 | - | - |
| 65.2 |
| 74.1 |
| 82.2 |
| 88.8 |
| 84.9 |
| 70.2 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 18.9 | - | - | - | - | 3.8 | 3.3 | 3.3 | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 3.6 | 6.2 | 8.8 | 0.7 | 0.5 | 1.8 | 2.5 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 350.3 | 206.3 | 262.2 | 317.1 | 349.6 | 330.4 | 47.7 | 35.0 | 15.6 | 11.0 | 4.6 | 9.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,126.0) | (932.1) | (705.0) | (441.6) | (161.2) | (289.1) | (177.8) | (83.0) | (187.8) | (114.6) | (51.6) | (28.8) | - | - |
| Accumulated Other Comprehensive Income | (0.7) | (0.7) | (4.4) | (15.4) | (2.6) | (0.4) | 0.2 | (0.7) | (0.7) | (0.0) | (0.7) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 102.7 | 259.7 | 311.7 | 516.2 | 764.3 | 377.8 | 450.2 | 508.8 | 183.0 | 161.7 | 216.8 | (18.3) | (13.9) | (8.1) |
| Total Equity | 102.7 | 259.7 | 311.7 | 516.2 | 764.3 | 377.8 | 450.2 | 508.8 | 183.0 | 161.7 | 216.8 | (18.3) | (13.9) | (8.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 163.2 | 174.8 | 204.7 | 285.5 | 388.4 | 449.8 | 311.4 | 315.7 | 153.6 | 83.7 | 113.8 | (6.2) | - | - |
| Book Value | 102.7 | 259.7 | 311.7 | 516.2 | 764.3 | 377.8 | 450.2 | 508.8 | 183.0 | 161.7 | 216.8 | (18.3) | (13.9) | (8.1) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 121.4 |
| 191.9 |
| 345.2 |
| 228.4 |
| 257.1 |
| 291.5 |
| 338.4 |
| 93.2 |
| 94.2 |
| 69.4 |
| 69.5 |
| 79.6 |
| 55.1 |
| 55.9 |
| 75.6 |
| 142.4 |
| 106.9 |
| 71.9 |
| 46.7 |
| 59.9 |
| 57.6 |
| 82.0 |
| 24.8 |
| 28.1 |
| 30.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 135.3 | 195.6 | 215.4 | 243.7 | 137.8 | 177.2 | 198.8 | 232.6 | 225.7 | 240.7 | 248.8 | 251.5 | 261.7 | 267.7 | 263.9 | 281.6 | 202.3 | 112.2 | 111.5 | 117.7 | 149.4 | 137.3 | 148.3 | 175.0 | 209.8 | 226.7 | 252.1 | 286.4 | 229.4 | 244.2 | 230.2 | 179.6 | 158.0 | 114.1 | 106.8 | 104.4 | 63.8 | 64.7 | 63.7 | 64.1 |
| Cash And Short Term Investments | 150.5 | 230.1 | 274.2 | 323.3 | 267.9 | 234.7 | 255.5 | 290.4 | 338.7 | 275.3 | 301.9 | 320.1 | 331.8 | 364.6 | 382.4 | 403.0 | 394.1 | 457.4 | 339.9 | 374.7 | 440.9 | 475.7 | 241.5 | 269.2 | 279.3 | 296.2 | 331.7 | 341.5 | 285.2 | 319.8 | 372.6 | 286.5 | 229.9 | 160.8 | 166.7 | 162.1 | 145.8 | 89.6 | 91.8 | 94.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 10.0 | 26.4 | 25.3 | 20.2 | 18.2 | 20.5 | 23.6 | 22.8 | 15.8 | 24.8 | 28.0 | 21.4 | 18.9 | 28.1 | 32.5 | 37.5 | 27.0 | 32.4 | 46.0 | 44.4 | 41.0 | 43.0 | 122.1 | - | - | 38.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 11.5 | 11.9 | 12.9 | 10.8 | 11.1 | 9.1 | 11.0 | 10.0 | 13.6 | 14.5 | 12.6 | 15.1 | 15.5 | 13.9 | 14.8 | 16.2 | 18.5 | 18.8 | ||||||||||||||||||||||
| Other Current Assets | 14.4 | 12.9 | 19.5 | 19.5 | 16.1 | 13.8 | 16.1 | 23.5 | 27.3 | 20.4 | 23.3 | 22.2 | 23.0 | 9.4 | 6.8 | 8.7 | 7.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 186.5 | 281.3 | 332.0 | 373.8 | 313.2 | 278.0 | 313.4 | 346.7 | 395.4 | 335.0 | 365.8 | 378.8 | 389.2 | 416.0 | 436.6 | 465.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 192.9 | 192.0 | 191.1 | 191.1 | 190.7 | 189.9 | 189.9 | 189.4 | 189.0 | 189.3 | 189.9 | 188.7 | 187.1 | 183.1 | 178.2 | 173.1 | 166.9 | 160.6 | 148.7 | 133.2 | 113.9 | 79.1 | 59.4 | 51.1 | 46.7 | 43.3 | 40.7 | 37.9 | 32.0 | 35.9 | 25.8 | 21.7 | 18.9 | 17.3 | 14.1 | 13.4 | 12.2 | 9.9 | 6.1 | 3.0 |
| Accumulated Depreciation | 91.0 | 87.2 | 83.5 | 80.1 | 76.2 | 72.3 | 69.3 | 65.4 | 61.4 | 57.2 | 54.4 | 50.0 | 45.6 | 41.4 | 37.3 | 34.3 | 31.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 101.9 | 104.9 | 107.5 | 111.0 | 114.5 | 117.6 | 120.6 | 124.0 | 127.7 | 132.1 | 135.5 | 138.7 | 141.6 | 141.7 | 140.9 | 138.8 | ||||||||||||||||||||||||
| Long Term Investments | - | 10.8 | 27.8 | 40.3 | 4.9 | 10.2 | 23.1 | 36.9 | 41.8 | 38.9 | 62.6 | 95.3 | 141.7 | 200.6 | 234.6 | 279.1 | 370.7 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 45.5 | 47.2 | 48.8 | 50.5 | 52.1 | 53.7 | 55.3 | 56.3 | 57.6 | 60.5 | 61.8 | 62.4 | 63.7 | 65.1 | 59.5 | 60.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 5.5 | 4.6 | 4.3 | 1.9 | 3.0 | 4.0 | 4.3 | 2.9 | 4.2 | 4.8 | 4.7 | 3.8 | 8.3 | 6.4 | 8.4 | 5.9 | 8.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 341.9 | 453.0 | 525.2 | 581.0 | 490.9 | 466.0 | 519.1 | 569.4 | 629.2 | 574.0 | 633.8 | 682.5 | 747.8 | 833.3 | 883.8 | 953.4 | 1,025.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 21.2 | 21.4 | 22.3 | 21.7 | 19.0 | 22.8 | 19.5 | 16.4 | 31.4 | 22.8 | 21.9 | 11.6 | 23.3 | 27.2 | 25.2 | 17.0 | 24.7 | 11.4 | 19.8 | 9.4 | 11.3 | 10.6 | 15.2 | 10.9 | 9.0 | 6.4 | 9.6 | 5.9 | 4.2 | 4.4 | 5.2 | 4.2 | 5.0 | 4.8 | 2.6 | 3.9 | 4.1 | 1.5 | 5.4 | 2.1 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 5.9 | 10.5 | 13.2 | 14.0 | 13.6 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.4 | 0.4 | 1.3 | 1.8 | 5.9 | 6.6 | 3.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.9 | 8.3 | 9.1 | 8.0 | 7.9 | 7.9 | 7.7 | 7.3 | 7.1 | 7.1 | 6.6 | 6.3 | 6.3 | 6.0 | 3.6 | 2.8 | ||||||||||||||||||||||||
| Accrued Expenses | 9.4 | 17.4 | 15.1 | 13.8 | 8.5 | 17.6 | 14.3 | 12.4 | 8.1 | 18.1 | 14.9 | 13.8 | 8.7 | 18.1 | 13.4 | 13.1 | 7.9 | 19.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 71.1 | 118.1 | 124.6 | 119.5 | 106.7 | 103.2 | 102.7 | 98.3 | 110.2 | 130.3 | 127.3 | 117.9 | 112.3 | 130.4 | 123.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 63.2 | 65.2 | 67.4 | 69.6 | 71.9 | 74.1 | 76.3 | 78.2 | 80.2 | 82.2 | 84.1 | 85.3 | 87.0 | 88.8 | 84.7 | 85.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 22.8 | 18.9 | 21.2 | 23.8 | 26.3 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 3.6 | 3.6 | 3.5 | 3.5 | 6.2 | 6.2 | 6.1 | 6.0 | 8.8 | 8.7 | 8.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 320.8 | 350.3 | 363.8 | 367.3 | 216.7 | 206.3 | 217.7 | 221.1 | 238.5 | 262.2 | 270.7 | 276.6 | 282.7 | 317.1 | 320.0 | 322.9 | ||||||||||||||||||||||||
| 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 | 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 | (1,216.1) | (1,126.0) | (1,058.9) | (996.9) | (926.1) | (932.1) | (881.0) | (821.4) | (768.4) | (705.0) | (642.2) | (580.3) | (508.2) | (441.6) | (381.6) | (306.1) | (238.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.9) | (0.7) | (0.7) | (0.8) | (0.8) | (0.7) | (0.6) | (2.3) | (3.2) | (4.4) | (7.4) | (10.1) | (11.6) | (15.4) | (18.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 21.1 | 102.7 | 161.5 | 213.7 | 274.2 | 259.7 | 301.4 | 348.3 | 390.7 | 311.7 | 363.1 | 405.9 | 465.1 | 516.2 | 563.8 | 630.5 | 689.7 | |||||||||||||||||||||||
| Total Equity | 21.1 | 102.7 | 161.5 | 213.7 | 274.2 | 259.7 | 301.4 | 348.3 | 390.7 | 311.7 | 363.1 | 405.9 | 465.1 | 516.2 | 563.8 | 630.5 | 689.7 | 764.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 115.4 | 163.2 | 207.4 | 254.2 | 206.5 | 174.8 | 210.7 | 248.4 | 285.2 | 204.7 | 238.5 | 260.9 | 276.9 | 285.5 | 313.1 | 350.9 | 326.9 | 388.4 | ||||||||||||||||||||||
| Book Value | 21.1 | 102.7 | 161.5 | 213.7 | 274.2 | 259.7 | 301.4 | 348.3 | 390.7 | 311.7 | 363.1 | 405.9 | 465.1 | 516.2 | 563.8 | 630.5 | 689.7 | 764.3 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 18.4 |
| 13.1 |
| 13.8 |
| 10.5 |
| 16.1 |
| 9.7 |
| 7.4 |
| 6.5 |
| 6.9 |
| 6.0 |
| 6.3 |
| 5.7 |
| 6.3 |
| 3.7 |
| 4.7 |
| 5.3 |
| 3.2 |
| 2.4 |
| 1.8 |
| 1.8 |
| 2.2 |
| 1.5 |
| 10.2 |
| 5.9 |
| 5.2 |
| 2.9 |
| 2.0 |
| 7.2 |
| 7.3 |
| 7.0 |
| 4.2 |
| 2.4 |
| 2.3 |
| 4.0 |
| 3.8 |
| 4.8 |
| 2.3 |
| 2.2 |
| 1.4 |
| 1.4 |
| 1.3 |
| 0.9 |
| 1.0 |
| 2.0 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 446.9 |
| 518.8 |
| 410.2 |
| 437.4 |
| 498.6 |
| 531.2 |
| 387.0 |
| 329.1 |
| 338.2 |
| 345.0 |
| 360.2 |
| 359.5 |
| 303.9 |
| 337.9 |
| 386.4 |
| 293.3 |
| 262.7 |
| 168.0 |
| 172.2 |
| 165.8 |
| 148.8 |
| 93.4 |
| 96.6 |
| 97.9 |
| 29.0 |
| 26.4 |
| 26.5 |
| 24.6 |
| 22.7 |
| 20.6 |
| 18.4 |
| 16.3 |
| 14.3 |
| 12.4 |
| 10.6 |
| 8.8 |
| 7.2 |
| 5.9 |
| 5.0 |
| 4.1 |
| 3.3 |
| 2.6 |
| 1.9 |
| 1.2 |
| 0.6 |
| 0.3 |
| 0.2 |
| 135.3 |
| 131.5 |
| 122.2 |
| 106.7 |
| 89.3 |
| 56.5 |
| 38.9 |
| 32.7 |
| 30.4 |
| 29.0 |
| 28.3 |
| 27.3 |
| 23.1 |
| 28.7 |
| 19.9 |
| 16.7 |
| 14.8 |
| 14.0 |
| 11.5 |
| 11.5 |
| 11.1 |
| 9.3 |
| 5.8 |
| 2.9 |
| 391.9 |
| 193.6 |
| 218.2 |
| 215.6 |
| 46.8 |
| 48.3 |
| 70.1 |
| 77.4 |
| 103.8 |
| 85.4 |
| 108.2 |
| 159.1 |
| 150.8 |
| 102.3 |
| 19.8 |
| 5.9 |
| 15.6 |
| 24.5 |
| 46.4 |
| 63.7 |
| 69.4 |
| 93.1 |
| 104.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.9 |
| 60.9 |
| 61.7 |
| 62.3 |
| 62.6 |
| 63.8 |
| 57.8 |
| 8.6 |
| 9.4 |
| 10.1 |
| 5.9 |
| 5.9 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 8.6 |
| 7.7 |
| 9.1 |
| 5.3 |
| 4.4 |
| 4.3 |
| 2.9 |
| 4.6 |
| 4.0 |
| 3.2 |
| 2.3 |
| 2.3 |
| 1.7 |
| 1.5 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,113.9 |
| 800.4 |
| 836.4 |
| 879.4 |
| 708.2 |
| 541.2 |
| 449.7 |
| 463.9 |
| 497.9 |
| 509.2 |
| 529.1 |
| 519.0 |
| 543.8 |
| 515.0 |
| 336.0 |
| 317.2 |
| 198.7 |
| 209.3 |
| 224.4 |
| 224.1 |
| 172.7 |
| 196.0 |
| 206.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 1.8 |
| 1.3 |
| 1.7 |
| 1.8 |
| 2.5 |
| 3.6 |
| 3.0 |
| 2.5 |
| 2.4 |
| 2.5 |
| 2.3 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 10.9 |
| 8.0 |
| 13.2 |
| 10.4 |
| 9.4 |
| 6.7 |
| 10.9 |
| 8.9 |
| 6.7 |
| 5.4 |
| 9.5 |
| 6.4 |
| 4.9 |
| 3.8 |
| 5.8 |
| 5.1 |
| 3.9 |
| 3.0 |
| 3.3 |
| 3.3 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.6 |
| 119.9 |
| 130.5 |
| 106.8 |
| 91.6 |
| 84.0 |
| 81.4 |
| 63.6 |
| 40.2 |
| 31.8 |
| 33.7 |
| 31.3 |
| 24.7 |
| 21.4 |
| 22.2 |
| 19.1 |
| 16.9 |
| 14.9 |
| 14.4 |
| 13.4 |
| 11.5 |
| 10.0 |
| 9.7 |
| 14.4 |
| 9.1 |
| 85.6 |
| 84.9 |
| 83.9 |
| 82.4 |
| 75.1 |
| 70.2 |
| 57.5 |
| 7.1 |
| 8.0 |
| 8.9 |
| 4.3 |
| 4.7 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.6 |
| 3.7 |
| 3.8 |
| 3.9 |
| 4.0 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.8 |
| 2.5 |
| 0.7 |
| 0.7 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 335.7 |
| 349.6 |
| 339.0 |
| 329.2 |
| 324.9 |
| 330.4 |
| 125.5 |
| 51.9 |
| 43.8 |
| 47.7 |
| 40.8 |
| 34.5 |
| 32.0 |
| 35.0 |
| 20.9 |
| 18.8 |
| 17.9 |
| 15.6 |
| 14.6 |
| 12.7 |
| 11.2 |
| 11.0 |
| 15.7 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (161.2) |
| (455.3) |
| (396.9) |
| (339.2) |
| (289.1) |
| (242.8) |
| (251.6) |
| (217.9) |
| (177.8) |
| (151.4) |
| (116.8) |
| (115.3) |
| (83.0) |
| (87.3) |
| (68.1) |
| (78.7) |
| (187.8) |
| (171.8) |
| (151.1) |
| (136.6) |
| (114.6) |
| (95.0) |
| (76.8) |
| (14.8) |
| (12.0) |
| (2.6) |
| (1.3) |
| (1.3) |
| (1.4) |
| (0.4) |
| 0.3 |
| 0.8 |
| (0.6) |
| 0.2 |
| 0.4 |
| 0.5 |
| (0.1) |
| (0.7) |
| (0.9) |
| (0.8) |
| (0.9) |
| (0.7) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.0) |
| 0.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 764.3 |
| 461.4 |
| 507.2 |
| 554.5 |
| 377.8 |
| 415.7 |
| 397.9 |
| 420.2 |
| 450.2 |
| 468.4 |
| 494.6 |
| 487.1 |
| 508.8 |
| 494.1 |
| 317.2 |
| 299.3 |
| 183.0 |
| 194.7 |
| 211.7 |
| 212.9 |
| 161.7 |
| 180.2 |
| 196.2 |
| 461.4 |
| 507.2 |
| 554.5 |
| 377.8 |
| 415.7 |
| 397.9 |
| 420.2 |
| 450.2 |
| 468.4 |
| 494.6 |
| 487.1 |
| 508.8 |
| 494.1 |
| 317.2 |
| 299.3 |
| 183.0 |
| 194.7 |
| 211.7 |
| 212.9 |
| 161.7 |
| 180.2 |
| 196.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.4 |
| 345.8 |
| 414.7 |
| 449.8 |
| 323.3 |
| 288.9 |
| 306.4 |
| 311.4 |
| 328.9 |
| 334.8 |
| 282.5 |
| 315.7 |
| 367.2 |
| 276.4 |
| 247.8 |
| 153.6 |
| 158.8 |
| 154.4 |
| 138.8 |
| 83.7 |
| 82.2 |
| 88.8 |
| 461.4 |
| 507.2 |
| 554.5 |
| 377.8 |
| 415.7 |
| 397.9 |
| 420.2 |
| 450.2 |
| 468.4 |
| 494.6 |
| 487.1 |
| 508.8 |
| 494.1 |
| 317.2 |
| 299.3 |
| 183.0 |
| 194.7 |
| 211.7 |
| 212.9 |
| 161.7 |
| 180.2 |
| 196.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |