| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 338.8 | 301.8 | 256.1 | 240.2 | 300.4 | 322.8 | 381.7 | 77.6 | 60.3 | 51.3 | 58.8 | 101.1 | 15.5 | 25.0 | 10.0 |
| Restricted Cash | 0.7 | 0.5 | 0.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 338.8 | 301.8 | 256.1 | 240.2 | 300.4 | 322.8 | 381.7 | 77.6 | 60.3 | 51.3 | 58.8 | 101.1 | 15.5 | 25.0 | 10.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 169.0 | 148.4 | 125.2 | 106.3 | 76.8 | 68.9 | 60.2 | 65.1 | 28.8 | 22.5 | 15.6 | 11.1 | 13.9 | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 59.8 | 56.1 | 55.6 | 55.4 | 54.0 | 38.8 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 8.9 | 7.7 | 5.2 | 6.2 | 4.1 | 2.8 | 7.1 | 5.5 | 3.1 | 0.8 | 5.1 | 3.0 | 4.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 2.3 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.2 | 4.6 | - | - |
| 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 | 334.3 | 338.8 | 315.9 | 284.3 | 242.0 | 301.8 | 248.2 | 267.9 | 296.1 | 256.1 | 404.9 | 198.9 | 195.5 | 240.2 | 229.5 | |||||||||||||||||||||||||
| 28.8 |
| 22.2 |
| 23.6 |
| 18.0 |
| 15.1 |
| 9.0 |
| 6.5 |
| 4.4 |
| 6.4 |
| 9.4 |
| 3.9 |
| 3.1 |
| 0.9 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,162.4 | 1,048.2 | 1,008.9 | 600.1 | 657.1 | 633.1 | 571.2 | 177.2 | 115.3 | 98.0 | 97.9 | 116.5 | 35.9 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 18.4 | 15.6 | 13.0 | 11.0 | 7.7 | 4.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 41.5 | 40.4 | 42.6 | 44.4 | 46.3 | 34.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 206.2 | 196.8 | 112.1 | 109.7 | 34.6 | 0.0 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 22.3 | 27.4 | 22.9 | 28.2 | 10.4 | 1.6 | 1.7 | 1.3 | 1.1 | 1.0 | 0.9 | 0.5 | 0.2 | - | - |
| Operating Lease Right Of Use Assets | 14.0 | 11.8 | 12.6 | 13.9 | 17.8 | 15.8 | 15.4 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8.5 | 7.5 | 4.7 | 6.8 | 5.0 | 3.7 | 3.4 | 0.6 | 0.9 | 1.5 | 0.7 | 0.8 | 0.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,493.6 | 1,368.5 | 1,218.9 | 819.6 | 786.8 | 707.0 | 639.0 | 231.1 | 157.7 | 143.1 | 143.9 | 164.6 | 73.9 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 2.3 | - | - |
| Deferred Revenue Current | 547.9 | 457.6 | 380.8 | 316.3 | 258.0 | 209.0 | 173.6 | 148.5 | 104.7 | 76.0 | 55.7 | 42.6 | 27.4 | - | - |
| Operating Lease Liabilities Current | 5.7 | 4.9 | 5.3 | 5.7 | 6.0 | 4.5 | 3.1 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 113.1 | 126.5 | 97.9 | 84.0 | 84.1 | 68.3 | 49.8 | 36.4 | 20.4 | 20.7 | 20.4 | 16.8 | 8.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 741.7 | 592.4 | 484.5 | 406.9 | 646.5 | 281.8 | 232.1 | 191.6 | 129.3 | 99.9 | 84.1 | 66.7 | 43.4 | - | - |
| Operating Lease Liabilities Non-Current |
| 10.5 |
| 9.4 |
| 10.9 |
| 12.1 |
| 16.4 |
| 17.2 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 37.3 | 29.7 | 36.2 | 38.2 | 34.2 | 35.9 | 32.6 | 25.2 | 22.7 | 21.5 | 7.6 | 13.7 | 9.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.2 | 0.2 | 1.5 | 1.6 | 1.7 | 1.5 | 6.9 | 4.2 | 4.1 | 3.3 | 2.1 | 0.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,499.0 | 1,410.2 | 1,308.3 | 813.6 | 713.8 | 642.7 | 584.7 | 240.9 | 174.6 | 146.3 | 118.2 | 108.7 | 80.7 | - | - |
| 720.9 |
| 672.4 |
| 562.9 |
| 537.7 |
| 525.6 |
| 478.7 |
| 420.2 |
| 297.1 |
| 248.3 |
| 217.5 |
| 202.4 |
| 189.2 |
| - |
| - |
| - |
| Retained Earnings | (733.9) | (707.7) | (652.6) | (525.1) | (452.4) | (414.7) | (366.3) | (307.0) | (265.3) | (220.9) | (176.9) | (133.5) | - | - | - |
| Accumulated Other Comprehensive Income | 7.4 | (6.4) | 0.3 | (6.7) | (0.3) | 0.2 | 0.3 | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | (0.1) | (0.0) | 0.0 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (5.4) | (41.7) | (89.4) | 6.0 | 73.0 | 64.3 | 54.2 | (9.7) | (16.9) | (3.1) | 25.7 | 55.8 | - | - | - |
| Total Equity | (5.4) | (41.7) | (89.4) | 6.0 | 73.0 | 64.3 | 54.2 | (9.7) | (16.9) | (3.1) | 25.7 | 55.8 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (60.3) |
| (51.2) |
| (58.7) |
| (101.0) |
| (11.0) |
| - |
| - |
| Working Capital | 420.7 | 455.8 | 524.4 | 193.1 | 10.6 | 351.3 | 339.1 | (14.4) | (14.0) | (1.8) | 13.8 | 49.8 | (7.5) | - | - |
| Book Value | (5.4) | (41.7) | (89.4) | 6.0 | 73.0 | 64.3 | 54.2 | (9.7) | (16.9) | (3.1) | 25.7 | 55.8 | - | - | - |
| Tangible Book Value | (233.9) | (265.9) | (224.4) | (132.0) | 28.0 | 62.7 | 52.6 | (11.0) | (18.1) | (4.1) | 24.8 | 55.3 | - | - | - |
| 226.3 |
| 303.1 |
| 300.4 |
| 291.1 |
| 322.2 |
| 331.2 |
| 322.8 |
| 426.1 |
| 402.1 |
| 393.4 |
| 381.7 |
| 389.1 |
| 94.7 |
| 78.7 |
| 77.6 |
| 71.8 |
| 57.5 |
| 65.3 |
| 60.3 |
| 62.7 |
| 60.0 |
| 52.2 |
| 51.3 |
| 42.8 |
| 39.9 |
| Restricted Cash | 0.7 | - | 0.7 | 0.7 | 0.7 | - | 0.5 | 0.5 | 0.5 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 334.3 | 338.8 | 315.9 | 284.3 | 242.0 | 301.8 | 248.2 | 267.9 | 296.1 | 256.1 | 404.9 | 198.9 | 195.5 | 240.2 | 229.5 | 226.3 | 303.1 | 300.4 | 291.1 | 322.2 | 331.2 | 322.8 | 426.1 | 402.1 | 393.4 | 381.7 | 389.1 | 94.7 | 78.7 | 77.6 | 71.8 | 57.5 | 65.3 | 60.3 | 62.7 | 60.0 | 52.2 | 51.3 | 42.8 | 39.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 138.1 | 169.0 | 144.4 | 121.6 | 118.6 | 148.4 | 137.9 | 121.4 | 87.9 | 125.2 | 98.9 | 84.3 | 77.2 | 106.3 | 82.3 | 75.6 | 70.1 | 76.8 | 64.1 | 65.9 | 53.8 | 68.9 | 55.6 | 41.5 | 45.5 | 60.2 | 43.6 | 47.2 | 50.6 | 65.1 | 40.7 | 39.1 | 39.2 | 28.8 | 24.3 | 22.7 | 19.6 | 22.5 | 22.4 | 18.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 33.9 | 28.8 | 25.6 | 25.2 | 28.2 | 22.2 | 21.1 | 21.3 | 25.8 | 23.6 | 21.9 | 25.4 | 23.7 | 18.0 | 14.1 | 17.8 | 16.2 | 15.1 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,108.1 | 1,162.4 | 1,092.3 | 1,023.1 | 974.3 | 1,048.2 | 988.7 | 932.4 | 997.0 | 1,008.9 | 947.2 | 619.9 | 585.4 | 600.1 | 567.9 | 555.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 204.2 | 206.2 | 206.0 | 206.0 | 199.7 | 196.8 | 202.1 | 199.2 | 110.3 | 112.1 | 108.9 | 111.2 | 111.0 | 109.7 | 103.1 | 109.0 | 34.6 | 34.6 | ||||||||||||||||||||||
| Intangible Assets | 21.5 | 22.3 | 23.5 | 25.2 | 26.0 | 27.4 | 30.3 | 31.5 | 21.2 | 22.9 | 23.6 | 25.6 | 27.1 | 28.2 | 27.8 | 30.2 | 9.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 10.6 | 14.0 | 10.3 | 11.7 | 12.3 | 11.8 | 9.5 | 10.5 | 11.3 | 12.6 | 10.2 | 11.5 | 12.7 | 13.9 | 14.4 | 15.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 7.2 | 8.5 | 7.1 | 7.0 | 8.3 | 7.5 | 6.2 | 6.6 | 6.0 | 4.7 | 5.4 | 6.4 | 6.9 | 6.8 | 6.0 | 5.1 | 5.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,425.4 | 1,493.6 | 1,411.3 | 1,345.7 | 1,293.6 | 1,368.5 | 1,302.1 | 1,242.7 | 1,201.9 | 1,218.9 | 1,149.1 | 830.8 | 800.1 | 819.6 | 776.6 | 776.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 10.7 | 8.9 | 11.0 | 10.9 | 14.8 | 7.7 | 13.3 | 8.2 | 9.9 | 5.2 | 4.9 | 5.3 | 6.4 | 6.2 | 9.7 | 5.8 | 8.4 | 4.1 | 4.0 | 3.7 | 4.7 | 2.8 | 3.7 | 3.8 | 5.5 | 7.1 | 4.9 | 4.8 | 3.2 | 5.5 | 5.1 | 4.7 | 5.9 | 3.1 | 1.9 | 1.2 | 1.9 | 0.8 | 5.6 | 5.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 514.3 | 547.9 | 489.7 | 461.3 | 438.5 | 457.6 | 414.2 | 384.1 | 367.1 | 380.8 | 338.4 | 327.4 | 309.8 | 316.3 | 280.6 | 272.7 | 259.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.9 | 5.7 | 4.7 | 4.9 | 4.9 | 4.9 | 4.0 | 4.5 | 4.5 | 5.3 | 4.5 | 5.1 | 5.5 | 5.7 | 5.6 | 5.6 | ||||||||||||||||||||||||
| Accrued Expenses | 89.3 | 113.1 | 120.2 | 118.6 | 93.5 | 126.5 | 111.0 | 113.3 | 89.4 | 97.9 | 94.2 | 91.1 | 79.3 | 84.0 | 84.9 | 85.9 | 71.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 686.1 | 741.7 | 692.5 | 662.3 | 547.3 | 592.4 | 539.2 | 506.2 | 466.9 | 484.5 | 438.0 | 424.3 | 396.0 | 406.9 | 375.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| Operating Lease Liabilities Non-Current | 7.0 | 10.5 | 7.9 | 8.9 | 9.8 | 9.4 | 8.1 | 8.9 | 9.8 | 10.9 | 9.0 | 9.7 | 10.9 | 12.1 | 12.9 | 13.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 35.0 | 37.3 | 38.8 | 32.4 | 33.1 | 29.7 | 27.5 | 27.7 | 31.1 | 36.2 | 38.2 | 39.8 | 35.6 | 38.2 | 37.5 | 34.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,438.0 | 1,499.0 | 1,448.2 | 1,412.3 | 1,369.4 | 1,410.2 | 1,352.9 | 1,320.4 | 1,285.1 | 1,308.3 | 1,262.8 | 830.6 | 799.1 | 813.6 | 782.1 | 768.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 699.6 | 720.9 | 701.9 | 675.1 | 655.4 | 672.4 | 645.1 | 608.8 | 584.8 | 562.9 | 541.1 | 595.7 | 575.5 | 537.7 | 522.3 | 498.1 | 479.9 | |||||||||||||||||||||||
| Retained Earnings | (714.9) | (733.9) | (745.7) | (748.5) | (729.1) | (707.7) | (698.9) | (681.9) | (664.3) | (652.6) | (648.4) | (592.2) | (571.3) | (525.1) | (511.2) | (481.5) | (452.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 2.5 | 7.4 | 6.8 | 6.8 | (2.1) | (6.4) | 2.9 | (4.7) | (3.6) | 0.3 | (6.4) | (3.4) | (3.4) | (6.7) | (16.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (12.6) | (5.4) | (36.9) | (66.5) | (75.7) | (41.7) | (50.8) | (77.7) | (83.2) | (89.4) | (113.7) | 0.2 | 0.9 | 6.0 | (5.5) | 7.9 | 25.2 | |||||||||||||||||||||||
| Total Equity | (12.6) | (5.4) | (36.9) | (66.5) | (75.7) | (41.7) | (50.8) | (77.7) | (83.2) | (89.4) | (113.7) | 0.2 | 0.9 | 6.0 | (5.5) | 7.9 | 25.2 | 73.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 422.1 | 420.7 | 399.8 | 360.9 | 427.0 | 455.8 | 449.5 | 426.2 | 530.1 | 524.4 | 509.1 | 195.6 | 189.4 | 193.1 | 192.1 | 190.0 | 304.4 | 10.6 | ||||||||||||||||||||||
| Book Value | (12.6) | (5.4) | (36.9) | (66.5) | (75.7) | (41.7) | (50.8) | (77.7) | (83.2) | (89.4) | (113.7) | 0.2 | 0.9 | 6.0 | (5.5) | 7.9 | 25.2 | 73.0 | ||||||||||||||||||||||
| Tangible Book Value | (238.3) | (233.9) | (266.4) | (297.8) | (301.5) | (265.9) | (283.2) | (308.5) | (214.6) | (224.4) | (246.1) | (136.6) | (137.2) | (132.0) | (136.4) | (131.3) | (19.0) | |||||||||||||||||||||||
| 13.1 |
| 12.0 |
| 12.8 |
| 9.0 |
| 9.6 |
| 9.3 |
| 8.5 |
| 6.5 |
| 8.1 |
| 8.0 |
| 7.7 |
| 4.4 |
| 5.7 |
| 8.2 |
| 6.2 |
| 6.4 |
| 6.3 |
| 11.4 |
| 8.6 |
| 9.4 |
| 5.0 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 645.1 |
| 657.1 |
| 630.9 |
| 659.0 |
| 633.4 |
| 633.1 |
| 609.4 |
| 577.7 |
| 565.2 |
| 571.2 |
| 550.9 |
| 205.4 |
| 183.5 |
| 177.2 |
| 150.7 |
| 133.7 |
| 131.3 |
| 115.3 |
| 111.6 |
| 110.6 |
| 95.4 |
| 98.0 |
| 84.1 |
| 77.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.3 |
| 41.0 |
| 41.0 |
| 41.5 |
| 39.8 |
| 39.3 |
| 39.8 |
| 40.4 |
| 41.3 |
| 41.1 |
| 41.9 |
| 42.6 |
| 43.3 |
| 43.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 8.2 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 16.5 |
| 17.8 |
| 14.5 |
| 15.6 |
| 16.5 |
| 15.8 |
| 16.6 |
| 17.5 |
| 18.4 |
| 15.4 |
| 15.9 |
| 16.5 |
| 17.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.6 |
| 5.1 |
| 4.6 |
| 3.7 |
| 4.1 |
| 4.1 |
| 3.5 |
| 3.4 |
| 3.9 |
| 2.0 |
| 2.0 |
| 0.6 |
| 1.4 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.6 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 769.9 |
| 786.8 |
| 750.2 |
| 738.9 |
| 708.4 |
| 707.0 |
| 687.5 |
| 654.7 |
| 643.7 |
| 646.4 |
| 626.8 |
| 280.0 |
| 256.3 |
| 231.1 |
| 200.4 |
| 181.7 |
| 178.6 |
| 157.7 |
| 155.6 |
| 154.2 |
| 139.8 |
| 143.1 |
| 129.9 |
| 122.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 258.0 |
| 235.8 |
| 225.0 |
| 212.0 |
| 209.0 |
| 182.7 |
| 171.4 |
| 172.4 |
| 173.6 |
| 156.4 |
| 156.2 |
| 149.9 |
| 148.5 |
| 128.4 |
| 118.5 |
| 110.9 |
| 104.7 |
| 99.1 |
| 91.9 |
| 79.1 |
| 76.0 |
| 63.6 |
| 57.3 |
| 5.9 |
| 6.0 |
| 4.2 |
| 4.6 |
| 4.6 |
| 4.5 |
| 4.5 |
| 4.4 |
| 4.3 |
| 3.1 |
| 2.8 |
| 2.8 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.1 |
| 78.8 |
| 76.7 |
| 60.1 |
| 68.3 |
| 63.4 |
| 56.4 |
| 42.8 |
| 49.9 |
| 47.3 |
| 42.1 |
| 33.4 |
| 36.4 |
| 34.1 |
| 31.0 |
| 26.4 |
| 20.2 |
| 20.8 |
| 17.3 |
| 14.9 |
| 20.7 |
| 17.2 |
| 14.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 365.3 |
| 340.6 |
| 646.5 |
| 616.7 |
| 307.1 |
| 278.6 |
| 281.8 |
| 251.2 |
| 233.0 |
| 222.0 |
| 231.9 |
| 209.8 |
| 204.4 |
| 187.8 |
| 191.6 |
| 169.0 |
| 155.4 |
| 144.5 |
| 129.3 |
| 123.8 |
| 112.6 |
| 98.0 |
| 99.9 |
| 89.1 |
| 79.6 |
| 15.0 |
| 16.4 |
| 15.2 |
| 16.4 |
| 17.5 |
| 17.2 |
| 18.2 |
| 19.3 |
| 20.4 |
| 18.6 |
| 19.3 |
| 20.0 |
| 20.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.2 |
| 34.2 |
| 31.5 |
| 32.2 |
| 32.9 |
| 35.9 |
| 34.8 |
| 29.3 |
| 31.6 |
| 32.6 |
| 31.5 |
| 28.0 |
| 25.9 |
| 25.2 |
| 20.7 |
| 21.8 |
| 21.0 |
| 22.7 |
| 23.3 |
| 24.3 |
| 22.6 |
| 21.5 |
| 15.2 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
| 1.3 |
| 1.3 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.0 |
| 6.9 |
| 5.4 |
| 4.1 |
| 4.0 |
| 3.9 |
| 4.0 |
| 4.0 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 744.7 |
| 713.8 |
| 680.0 |
| 666.8 |
| 638.7 |
| 642.7 |
| 608.0 |
| 583.5 |
| 573.9 |
| 581.1 |
| 556.6 |
| 270.4 |
| 252.4 |
| 240.9 |
| 212.7 |
| 199.4 |
| 187.9 |
| 174.6 |
| 170.1 |
| 160.3 |
| 144.8 |
| 146.3 |
| 129.5 |
| 113.9 |
| 525.6 |
| 508.0 |
| 503.4 |
| 491.5 |
| 478.7 |
| 475.0 |
| 456.0 |
| 435.2 |
| 420.2 |
| 408.7 |
| 332.2 |
| 318.2 |
| 297.1 |
| 286.9 |
| 270.6 |
| 257.3 |
| 248.3 |
| 236.4 |
| 230.6 |
| 221.5 |
| 217.5 |
| 213.5 |
| 209.0 |
| (452.4) |
| (438.1) |
| (431.5) |
| (422.0) |
| (414.7) |
| (396.0) |
| (385.5) |
| (365.7) |
| (355.2) |
| (338.9) |
| (322.8) |
| (314.5) |
| (307.0) |
| (299.3) |
| (288.3) |
| (266.6) |
| (265.3) |
| (251.0) |
| (236.9) |
| (226.7) |
| (220.9) |
| (213.4) |
| (200.5) |
| (8.8) |
| (2.1) |
| (0.3) |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.5 |
| 0.7 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.0 |
| 70.2 |
| 72.1 |
| 69.8 |
| 64.3 |
| 68.8 |
| 60.4 |
| 58.8 |
| 54.2 |
| 70.1 |
| 9.6 |
| 3.9 |
| (9.7) |
| (12.3) |
| (17.7) |
| (9.2) |
| (16.9) |
| (14.5) |
| (6.1) |
| (5.0) |
| (3.1) |
| 0.4 |
| 8.8 |
| 70.2 |
| 72.1 |
| 69.8 |
| 64.3 |
| 68.8 |
| 60.4 |
| 58.8 |
| 54.2 |
| 70.1 |
| 9.6 |
| 3.9 |
| (9.7) |
| (12.3) |
| (17.7) |
| (9.2) |
| (16.9) |
| (14.5) |
| (6.1) |
| (5.0) |
| (3.1) |
| 0.4 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (62.7) |
| (59.9) |
| (52.1) |
| (51.2) |
| (42.8) |
| (39.8) |
| 14.2 |
| 351.9 |
| 354.8 |
| 351.3 |
| 358.2 |
| 344.7 |
| 343.2 |
| 339.3 |
| 341.1 |
| 0.9 |
| (4.3) |
| (14.4) |
| (18.4) |
| (21.7) |
| (13.3) |
| (14.0) |
| (12.1) |
| (2.0) |
| (2.5) |
| (1.8) |
| (5.0) |
| (2.6) |
| 70.2 |
| 72.1 |
| 69.8 |
| 64.3 |
| 68.8 |
| 60.4 |
| 58.8 |
| 54.2 |
| 70.1 |
| 9.6 |
| 3.9 |
| (9.7) |
| (12.3) |
| (17.7) |
| (9.2) |
| (16.9) |
| (14.5) |
| (6.1) |
| (5.0) |
| (3.1) |
| 0.4 |
| 8.8 |
| 28.0 |
| 27.7 |
| 70.6 |
| 68.2 |
| 62.7 |
| 67.2 |
| 58.8 |
| 57.1 |
| 52.6 |
| 68.3 |
| 7.8 |
| 2.5 |
| (11.0) |
| (13.5) |
| (18.9) |
| (10.4) |
| (18.1) |
| (15.6) |
| (7.2) |
| (6.0) |
| (4.1) |
| (0.6) |
| 7.8 |