| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 13.9 | 143.3 | 119.9 | 130.6 | 216.2 | 82.5 | 60.6 | 85.3 | 148.1 | 119.1 | 45.9 | 43.6 | 11.8 |
| Restricted Cash | 10.2 | 9.6 | 10.8 | 9.9 | 10.1 | 0.3 | 1.0 | 3.6 | 3.8 | 2.3 | 1.8 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 13.9 | 143.3 | 119.9 | 130.6 | 216.2 | 82.5 | 60.6 | 85.3 | 148.1 | 119.1 | 45.9 | 43.6 | 11.8 |
| Receivables | |||||||||||||
| Accounts Receivable | 51.5 | 37.4 | 138.0 | 184.8 | 153.0 | 132.8 | 184.0 | 176.8 | 121.6 | 67.8 | 72.9 | - | - |
| Current Assets | |||||||||||||
| Inventory | 27.6 | 3.7 | 9.4 | 10.7 | 10.2 | 10.8 | 6.7 | 5.7 | 4.1 | 53.1 | 50.8 | - | - |
| Prepaid Expenses | 23.0 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 258.8 | 253.3 | 344.2 | 332.6 | 272.0 | 352.1 | 306.0 | 237.2 | 185.9 | 135.0 | 101.2 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | 705.2 | 606.1 | 61.2 | 74.6 | 217.9 | 142.1 | 138.5 | 123.6 | 125.4 | - | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | - | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | - | 705.2 | 606.1 | 61.2 | 74.6 | 217.9 | 142.1 | 138.5 | 123.6 | 125.4 | - | - | - |
| Net debt | - | ||||||||||||
| (in millions of USD) | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 13.9 | 29.5 | 106.4 | 171.9 | 143.3 | 80.9 | 101.9 | 116.9 | 119.9 | 160.6 | 170.1 | 164.2 | 133.5 | 86.8 | 142.5 | |||||||||||||||||||||||||
| 10.9 |
| 17.6 |
| 29.1 |
| 14.6 |
| 29.5 |
| 10.0 |
| 26.0 |
| 27.5 |
| 30.7 |
| 31.3 |
| - |
| - |
| Other Current Assets | 18.9 | 14.2 | 34.6 | 26.1 | 22.0 | 27.9 | 29.8 | 16.8 | 0.8 | 0.4 | 1.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 155.2 | 429.1 | 503.1 | 645.2 | 660.3 | 548.2 | 468.4 | 414.2 | 410.8 | 325.2 | 252.4 | - | - |
| 189.8 |
| 177.8 |
| 215.4 |
| 195.8 |
| 129.4 |
| 143.1 |
| 101.0 |
| 77.8 |
| 62.4 |
| 43.8 |
| 33.4 |
| - |
| - |
| Property,Plant & Equipment Net | 69.0 | 75.5 | 128.8 | 136.8 | 142.6 | 209.0 | 205.0 | 159.4 | 123.5 | 91.2 | 67.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | - | - |
| Intangible Assets | 1.5 | 0.6 | 2.4 | 3.3 | 2.9 | 4.1 | 4.2 | 4.5 | 1.1 | 0.3 | 0.4 | - | - |
| Operating Lease Right Of Use Assets | 82.2 | 99.8 | 136.1 | 152.3 | 129.2 | 158.8 | 122.4 | - | - | - | - | - | - |
| Deferred Tax Assets | 22.1 | 15.3 | 18.4 | 9.6 | 10.8 | 18.8 | 11.2 | 15.3 | 1.7 | 5.1 | 1.7 | - | - |
| Other Non-Current Assets | 31.7 | 26.0 | 30.8 | 21.8 | 23.6 | 33.3 | 23.9 | 24.0 | 7.6 | 17.7 | 6.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 342.4 | 692.5 | 804.1 | 962.2 | 1,007.7 | 956.3 | 826.7 | 604.9 | 545.7 | 437.2 | 329.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 0.0 | 30.4 | 24.0 | 17.1 | 1.3 | 0.6 | 3.0 | 7.1 | 2.8 | 69.6 | 65.5 | - | - |
| Operating Lease Liabilities Current | 18.1 | 18.2 | 22.0 | 22.2 | 22.3 | 26.1 | 16.6 | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 639.9 | 474.0 | 386.4 | 456.6 | 469.1 | 406.1 | 373.9 | 270.0 | 235.9 | 236.6 | 241.2 | - | - |
| 49.6 |
| 84.6 |
| 117.1 |
| 133.4 |
| 136.6 |
| 155.9 |
| 113.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.7 | 5.8 | 8.1 | 10.7 | 10.6 | 8.9 | 6.0 | 3.3 | 3.4 | 4.4 | 3.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,021.9 | 1,065.7 | 926.4 | 601.8 | 634.8 | 755.2 | 621.6 | 383.9 | 325.2 | 330.7 | 322.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,117.9) | (777.1) | (536.3) | (334.6) | (269.3) | (109.7) | (90.7) | (75.0) | (80.3) | (182.8) | (191.2) | - | - |
| Accumulated Other Comprehensive Income | 10.3 | (22.8) | (7.6) | (15.4) | (54.0) | (33.0) | (23.6) | (14.4) | (0.6) | (3.9) | (0.0) | - | - |
| Treasury Stock | 12.5 | 11.9 | 10.1 | 7.6 | 6.6 | 6.1 | 3.9 | 1.8 | 0.5 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (679.5) | (373.2) | (122.3) | 50.5 | 122.0 | 201.0 | 205.1 | 221.0 | 220.6 | 171.4 | (139.5) | (187.1) | (173.2) |
| Total Equity | (679.5) | (373.2) | (122.3) | 50.5 | 122.0 | 201.0 | 205.1 | 221.0 | 220.6 | 171.4 | (139.5) | (187.1) | (173.2) |
| 561.9 |
| 486.2 |
| (69.5) |
| (141.6) |
| 135.5 |
| 81.5 |
| 53.2 |
| (24.6) |
| 6.4 |
| - |
| - |
| - |
| Working Capital | (484.7) | (44.9) | 116.7 | 188.6 | 191.2 | 142.1 | 94.5 | 144.2 | 174.9 | 88.7 | 11.2 | - | - |
| Book Value | (679.5) | (373.2) | (122.3) | 50.5 | 122.0 | 201.0 | 205.1 | 221.0 | 220.6 | 171.4 | (139.5) | (187.1) | (173.2) |
| Tangible Book Value | (683.8) | (376.7) | (127.6) | 44.4 | 116.3 | 194.1 | 198.1 | 213.7 | 216.6 | 168.3 | (142.7) | - | - |
| 120.3 |
| 216.2 |
| 119.0 |
| 123.1 |
| 136.2 |
| 129.9 |
| 149.4 |
| 96.7 |
| 109.5 |
| 70.3 |
| 92.1 |
| 58.7 |
| 78.3 |
| 85.3 |
| 110.8 |
| 114.0 |
| 138.8 |
| 148.1 |
| 139.1 |
| 130.8 |
| 115.5 |
| 119.1 |
| 106.8 |
| 31.1 |
| 35.8 |
| Restricted Cash | 10.2 | 10.1 | 9.8 | 9.7 | 9.6 | 9.6 | 8.5 | 12.0 | 10.8 | 9.3 | 9.2 | 8.8 | 9.9 | 9.8 | 8.7 | 9.9 | 10.1 | 0.2 | 0.2 | 0.3 | 0.3 | 2.0 | 0.3 | 0.7 | 1.0 | 1.6 | 2.1 | 1.9 | 3.6 | 2.8 | 4.4 | 3.3 | 3.8 | 3.8 | 2.8 | 1.9 | 2.3 | 2.4 | 2.4 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 13.9 | 29.5 | 106.4 | 171.9 | 143.3 | 80.9 | 101.9 | 116.9 | 119.9 | 160.6 | 170.1 | 164.2 | 133.5 | 86.8 | 142.5 | 120.3 | 216.2 | 119.0 | 123.1 | 136.2 | 129.9 | 149.4 | 96.7 | 109.5 | 70.3 | 92.1 | 58.7 | 78.3 | 85.3 | 110.8 | 114.0 | 138.8 | 148.1 | 139.1 | 130.8 | 115.5 | 119.1 | 106.8 | 31.1 | 35.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 51.5 | 43.7 | 69.1 | 109.9 | 37.4 | 150.2 | 145.9 | 125.9 | 138.0 | 135.7 | 158.4 | 178.7 | 184.8 | 184.0 | 194.9 | 188.0 | 157.8 | 178.1 | 147.8 | 130.4 | 132.8 | 150.0 | 133.1 | 127.4 | 184.0 | 152.7 | 154.2 | 167.2 | 176.8 | 117.1 | 119.5 | 118.0 | 121.6 | 134.5 | 117.2 | 96.6 | 67.8 | 100.2 | 87.6 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 27.6 | 2.4 | 4.1 | 3.0 | 3.7 | 4.5 | 5.5 | 13.7 | 9.4 | 5.8 | 7.2 | 14.5 | 10.7 | 15.1 | 13.7 | 17.6 | 11.5 | 11.3 | 13.2 | 11.8 | 10.8 | 14.6 | 12.4 | 9.9 | 6.7 | 11.6 | 9.7 | 6.2 | 5.7 | 7.4 | 5.6 | 4.2 | 4.1 | 60.6 | 59.8 | 51.9 | 53.1 | 58.8 | 52.7 | - |
| Prepaid Expenses | 23.0 | 30.2 | 17.8 | 14.6 | 10.9 | 19.9 | 19.4 | 18.5 | 17.6 | 27.3 | 28.1 | 32.6 | 29.1 | 21.2 | 20.8 | 29.7 | 19.3 | 22.9 | ||||||||||||||||||||||
| Other Current Assets | 18.9 | 16.1 | 38.7 | 25.5 | 14.2 | 26.8 | 29.3 | 41.0 | 34.6 | 34.5 | 36.6 | 30.8 | 26.1 | 27.1 | 25.1 | 24.6 | 22.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 155.2 | 183.6 | 348.7 | 423.7 | 429.1 | 467.5 | 422.4 | 444.4 | 503.1 | 562.4 | 642.8 | 686.2 | 645.2 | 606.7 | 620.3 | 615.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 258.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 331.2 | 327.5 | 306.0 | 286.4 | 268.6 | 254.9 | 237.2 | 221.5 | 213.5 | 192.8 | 185.9 | 177.2 | 164.7 | 151.0 | 135.0 | 121.1 | 112.9 | - |
| Accumulated Depreciation | 189.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 69.0 | 72.9 | 89.0 | 91.1 | 75.5 | 116.3 | 120.8 | 126.4 | 128.8 | 128.1 | 130.0 | 131.1 | 136.8 | 157.4 | 167.1 | 178.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 82.2 | 86.9 | 112.7 | 116.9 | 99.8 | 130.7 | 133.7 | 135.9 | 136.1 | 134.7 | 134.7 | 147.9 | 152.3 | 147.1 | 154.6 | 160.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 22.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 31.7 | 37.5 | 41.3 | 34.7 | 29.5 | 38.1 | 38.5 | 39.2 | 36.1 | 30.2 | 30.1 | 27.7 | 27.9 | 39.2 | 39.7 | 41.8 | 40.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 342.4 | 380.9 | 591.7 | 666.5 | 692.5 | 752.6 | 715.4 | 745.9 | 804.1 | 855.5 | 944.9 | 992.9 | 962.2 | 950.4 | 981.8 | 996.2 | 1,007.7 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 0.0 | 0.0 | 25.1 | 29.6 | 30.4 | 2.8 | 4.4 | 10.2 | 24.0 | 1.8 | 0.0 | 0.0 | 17.1 | 0.0 | 1.3 | 1.3 | 1.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 18.1 | 17.8 | 27.3 | 26.6 | 18.2 | 26.1 | 24.8 | 22.4 | 22.0 | 21.9 | 22.3 | 22.6 | 22.2 | 21.4 | 22.1 | 22.7 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 639.9 | 584.2 | 981.0 | 480.7 | 474.0 | 493.1 | 421.8 | 373.8 | 386.4 | 385.5 | 417.4 | 401.4 | 456.6 | 411.4 | 431.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 192.1 | 191.0 | 190.3 | 61.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 49.6 | 54.8 | 88.5 | 93.4 | 84.6 | 108.1 | 112.4 | 116.8 | 117.1 | 117.0 | 124.9 | 129.8 | 133.4 | 133.1 | 141.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8.7 | 7.0 | 7.6 | 7.2 | 5.8 | 7.5 | 7.2 | 8.4 | 8.1 | 15.3 | 12.3 | 11.2 | 10.7 | 15.7 | 11.8 | 10.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,021.9 | 963.7 | 1,077.1 | 1,087.2 | 1,065.7 | 1,074.6 | 989.7 | 929.9 | 926.4 | 646.6 | 683.4 | 671.1 | 601.8 | 561.5 | 586.5 | 590.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,117.9) | (1,021.8) | (893.6) | (825.4) | (777.1) | (729.0) | (688.9) | (597.8) | (536.3) | (478.7) | (421.9) | (356.7) | (334.6) | (292.0) | (290.6) | (285.1) | (269.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 10.3 | 11.2 | (19.6) | (22.5) | (22.8) | (18.3) | (9.0) | (8.9) | (7.6) | (10.8) | (12.3) | (13.4) | (15.4) | (25.6) | (17.0) | |||||||||||||||||||||||||
| Treasury Stock | 12.5 | 12.5 | 12.5 | 12.5 | 11.9 | 11.8 | 11.8 | 11.8 | 10.1 | 10.1 | 10.1 | 10.1 | 7.6 | 7.0 | 7.0 | 6.9 | 6.6 | 6.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (679.5) | (582.8) | (485.4) | (420.7) | (373.2) | (322.0) | (274.3) | (184.1) | (122.3) | (147.8) | (79.1) | (3.2) | 50.5 | 94.3 | 115.6 | 141.0 | ||||||||||||||||||||||||
| Total Equity | (679.5) | (582.8) | (485.4) | (420.7) | (373.2) | (322.0) | (274.3) | (184.1) | (122.3) | (147.8) | (79.1) | (3.2) | 50.5 | 94.3 | 115.6 | 141.0 | 122.0 | 131.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 192.1 | 191.0 | 190.3 | 61.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | 31.5 | 20.9 | 26.1 | (72.4) | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (484.7) | (400.7) | (632.3) | (57.0) | (44.9) | (25.5) | 0.7 | 70.6 | 116.7 | 177.0 | 225.4 | 284.8 | 188.6 | 195.3 | 188.9 | 189.8 | 191.2 | |||||||||||||||||||||||
| Book Value | (679.5) | (582.8) | (485.4) | (420.7) | (373.2) | (322.0) | (274.3) | (184.1) | (122.3) | (147.8) | (79.1) | (3.2) | 50.5 | 94.3 | 115.6 | 141.0 | 122.0 | 131.1 | ||||||||||||||||||||||
| Tangible Book Value | (683.8) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 21.0 |
| 23.1 |
| 29.5 |
| 16.0 |
| 16.0 |
| 14.1 |
| 10.0 |
| 19.3 |
| 15.8 |
| 43.3 |
| 26.0 |
| 25.0 |
| 26.6 |
| 35.7 |
| 27.5 |
| 29.8 |
| 25.5 |
| 23.8 |
| 30.7 |
| 26.4 |
| 41.0 |
| - |
| 22.6 |
| 20.5 |
| 19.4 |
| 27.9 |
| 21.8 |
| 25.9 |
| 24.4 |
| 29.8 |
| 26.6 |
| 30.9 |
| - |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 660.3 |
| 598.8 |
| 557.6 |
| 537.4 |
| 548.2 |
| 565.3 |
| 498.9 |
| 478.1 |
| 468.4 |
| 468.4 |
| 428.8 |
| 429.9 |
| 414.2 |
| 385.5 |
| 401.5 |
| 430.0 |
| 410.8 |
| 437.5 |
| 393.0 |
| 358.5 |
| 325.2 |
| 342.8 |
| 264.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.0 |
| 109.9 |
| 101.0 |
| 92.4 |
| 87.2 |
| 83.0 |
| 77.8 |
| 70.6 |
| 68.1 |
| 65.9 |
| 62.4 |
| 57.5 |
| 52.3 |
| 47.5 |
| 43.8 |
| 42.5 |
| 39.3 |
| - |
| 169.6 |
| 192.3 |
| 205.7 |
| 212.1 |
| 209.0 |
| 210.0 |
| 211.2 |
| 217.6 |
| 205.0 |
| 194.0 |
| 181.4 |
| 171.9 |
| 159.4 |
| 150.9 |
| 145.3 |
| 126.9 |
| 123.5 |
| 119.6 |
| 112.4 |
| 103.5 |
| 91.2 |
| 78.6 |
| 73.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.2 |
| 146.8 |
| 149.0 |
| 151.2 |
| 158.8 |
| 168.6 |
| 162.8 |
| 170.4 |
| 122.4 |
| 126.4 |
| 130.5 |
| 135.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.7 |
| 28.2 |
| 53.3 |
| 40.3 |
| 41.8 |
| 22.4 |
| 49.4 |
| 30.9 |
| 32.2 |
| 47.3 |
| 44.1 |
| 31.2 |
| 38.3 |
| 25.0 |
| 23.0 |
| 22.3 |
| 19.2 |
| 14.4 |
| 16.0 |
| 20.8 |
| 17.7 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 962.6 |
| 940.5 |
| 954.1 |
| 956.3 |
| 985.7 |
| 895.3 |
| 915.4 |
| 826.7 |
| 821.0 |
| 788.0 |
| 781.8 |
| 604.9 |
| 574.7 |
| 571.9 |
| 579.9 |
| 556.6 |
| 576.4 |
| 519.9 |
| 477.9 |
| 437.2 |
| 439.1 |
| 352.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 2.3 |
| 2.1 |
| 0.6 |
| 2.0 |
| 2.4 |
| 2.6 |
| 3.0 |
| 2.1 |
| 2.6 |
| 7.5 |
| 7.1 |
| 8.3 |
| 1.8 |
| 4.4 |
| 2.8 |
| 87.3 |
| 74.3 |
| 89.3 |
| 69.6 |
| 61.9 |
| 65.7 |
| - |
| 22.7 |
| 22.9 |
| 23.1 |
| 26.5 |
| 26.1 |
| 25.6 |
| 21.9 |
| 17.4 |
| 16.6 |
| 16.7 |
| 17.4 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 425.5 |
| 469.1 |
| 663.3 |
| 439.3 |
| 419.8 |
| 406.1 |
| 427.3 |
| 374.3 |
| 366.8 |
| 373.9 |
| 373.0 |
| 336.5 |
| 323.9 |
| 270.0 |
| 248.3 |
| 242.6 |
| 249.4 |
| 235.9 |
| 331.2 |
| 296.6 |
| 273.3 |
| 236.6 |
| 241.3 |
| 235.8 |
| - |
| 148.2 |
| 146.5 |
| 149.7 |
| 152.1 |
| 150.3 |
| 155.9 |
| 165.6 |
| 154.8 |
| 163.1 |
| 113.9 |
| 113.1 |
| 119.3 |
| 123.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 8.0 |
| 8.1 |
| 8.4 |
| 8.9 |
| 9.6 |
| 24.8 |
| 7.8 |
| 6.0 |
| 5.3 |
| 5.0 |
| 3.7 |
| 3.3 |
| 4.3 |
| 4.8 |
| 4.8 |
| 4.9 |
| 4.2 |
| 4.2 |
| 4.6 |
| 4.4 |
| 4.3 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 634.8 |
| 831.5 |
| 779.6 |
| 759.4 |
| 755.2 |
| 804.2 |
| 766.4 |
| 724.4 |
| 621.6 |
| 614.8 |
| 575.9 |
| 568.6 |
| 383.9 |
| 346.1 |
| 337.8 |
| 336.8 |
| 326.7 |
| 424.6 |
| 390.7 |
| 365.9 |
| 330.7 |
| 329.3 |
| 332.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (182.0) |
| (151.3) |
| (111.5) |
| (109.7) |
| (114.9) |
| (157.3) |
| (91.2) |
| (90.7) |
| (89.8) |
| (85.3) |
| (87.1) |
| (75.0) |
| (56.8) |
| (66.3) |
| (62.3) |
| (70.9) |
| (146.1) |
| (166.5) |
| (180.0) |
| (182.8) |
| (180.5) |
| (182.7) |
| - |
| (7.9) |
| (54.0) |
| (43.2) |
| (41.6) |
| (41.3) |
| (33.0) |
| (37.9) |
| (39.2) |
| (40.5) |
| (23.6) |
| (21.8) |
| (20.1) |
| (14.9) |
| (14.4) |
| (22.0) |
| (6.7) |
| 1.3 |
| (0.6) |
| (1.1) |
| (2.3) |
| (3.6) |
| (3.9) |
| (1.2) |
| (0.9) |
| - |
| 6.1 |
| 6.1 |
| 6.1 |
| 4.4 |
| 4.4 |
| 4.4 |
| 3.9 |
| 3.9 |
| 2.3 |
| 2.3 |
| 1.8 |
| 3.2 |
| 0.6 |
| 0.6 |
| 0.5 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.0 |
| 131.1 |
| 160.9 |
| 194.6 |
| 201.0 |
| 181.5 |
| 128.8 |
| 191.0 |
| 205.1 |
| 206.2 |
| 212.0 |
| 213.3 |
| 221.0 |
| 228.6 |
| 234.1 |
| 243.0 |
| 229.9 |
| 151.8 |
| 129.2 |
| 112.1 |
| 106.5 |
| 109.8 |
| (183.6) |
| - |
| 160.9 |
| 194.6 |
| 201.0 |
| 181.5 |
| 128.8 |
| 191.0 |
| 205.1 |
| 206.2 |
| 212.0 |
| 213.3 |
| 221.0 |
| 228.6 |
| 234.1 |
| 243.0 |
| 229.9 |
| 151.8 |
| 129.2 |
| 112.1 |
| 106.5 |
| 109.8 |
| (183.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (64.4) |
| 118.3 |
| 117.5 |
| 142.1 |
| 138.0 |
| 124.7 |
| 111.2 |
| 94.5 |
| 95.5 |
| 92.3 |
| 106.0 |
| 144.2 |
| 137.2 |
| 158.9 |
| 180.6 |
| 174.9 |
| 106.3 |
| 96.4 |
| 85.2 |
| 88.7 |
| 101.5 |
| 28.9 |
| - |
| 160.9 |
| 194.6 |
| 201.0 |
| 181.5 |
| 128.8 |
| 191.0 |
| 205.1 |
| 206.2 |
| 212.0 |
| 213.3 |
| 221.0 |
| 228.6 |
| 234.1 |
| 243.0 |
| 229.9 |
| 151.8 |
| 129.2 |
| 112.1 |
| 106.5 |
| 109.8 |
| (183.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 226.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |