| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 154.1 | 123.1 | 210.2 | 190.2 | 261.2 | 230.4 | 256.1 | 91.8 | 34.4 | 24.4 | 30.0 | 49.0 |
| Restricted Cash | 1.5 | 9.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 84.0 | 0.0 | - | - |
| Cash And Short Term Investments | 154.1 | 123.1 | 210.2 | 190.2 | 261.2 | 230.4 | 256.1 | 91.8 | 118.3 | 24.4 | 30.0 | 49.0 |
| Receivables | ||||||||||||
| Accounts Receivable | 120.6 | 112.9 | 108.2 | 109.7 | 101.6 | 97.5 | 80.6 | 55.3 | 44.7 | 27.6 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 21.3 | 18.1 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 116.6 | 116.0 | 113.7 | 115.3 | 110.9 | 100.9 | 51.4 | 28.8 | 23.0 | 18.7 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 5.8 | 4.8 | 7.4 | 7.3 | 9.2 | 13.0 | 9.6 | 8.0 | 4.3 | 5.3 | - | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 98.0 | 0.0 | - | - | - | - | - | - | 0.0 | 5.0 | - | - |
| Operating Lease Liabilities Non-Current | 61.9 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | 1,027.9 | 996.5 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 98.0 | 0.0 | - | - | - | - | - | - | 0.0 | 5.0 | - | - |
| Net debt | (56.2) | (123.1) | ||||||||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 91.9 | 154.1 | 139.9 | 178.8 | 115.0 | 123.1 | 100.5 | 234.8 | 246.1 | 210.2 | 182.2 | 200.5 | 216.9 | 190.2 | 162.3 | |||||||||||||||||||||||||
| 14.8 |
| 15.6 |
| 13.5 |
| 18.0 |
| 12.7 |
| 14.1 |
| 7.7 |
| 3.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 317.8 | 285.8 | 359.9 | 346.6 | 410.4 | 376.2 | 377.8 | 230.1 | 180.0 | 61.8 | - | - |
| 86.5 |
| 76.3 |
| 65.1 |
| 53.2 |
| 36.3 |
| 20.6 |
| 25.2 |
| 17.7 |
| 11.5 |
| 7.1 |
| - |
| - |
| Property,Plant & Equipment Net | 30.1 | 39.7 | 48.5 | 62.1 | 74.6 | 80.3 | 26.2 | 11.1 | 11.4 | 11.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 110.8 | 96.8 | 4.5 | 4.5 | 4.6 | 4.8 | 4.5 | 4.7 | 4.9 | 4.4 | 4.5 | - |
| Intangible Assets | 85.1 | 94.2 | 0.2 | 0.2 | 0.2 | 0.8 | 1.3 | 2.0 | 2.8 | 3.1 | - | - |
| Operating Lease Right Of Use Assets | 50.9 | 67.5 | 76.0 | 85.5 | 97.1 | 104.8 | 112.0 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.8 | 9.1 | 3.0 | 3.9 | 6.2 | 6.3 | 3.6 | 1.0 | 0.9 | 5.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 621.8 | 610.1 | 508.8 | 523.8 | 620.3 | 596.0 | 563.6 | 267.1 | 203.5 | 86.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 217.5 | 229.1 | 212.2 | 223.7 | 223.4 | 191.8 | 176.8 | 135.5 | 89.5 | 57.1 | - | - |
| Operating Lease Liabilities Current | 18.6 | 18.6 | 16.8 | 18.2 | 18.8 | 14.2 | 8.6 | 0.0 | - | - | - | - |
| Accrued Expenses | 26.1 | 29.2 | 16.0 | 23.6 | 17.6 | 16.8 | 20.6 | 19.0 | 11.3 | 10.6 | - | - |
| Other Current Liabilities | 13.9 | 27.4 | 9.3 | 10.8 | 13.7 | 15.3 | 17.3 | 6.3 | 3.0 | 2.8 | - | - |
| Total Current Liabilities | 296.8 | 344.7 | 267.8 | 290.9 | 290.7 | 260.2 | 244.9 | 179.8 | 118.2 | 83.7 | - | - |
| 76.8 |
| 89.6 |
| 100.5 |
| 113.8 |
| 123.6 |
| 115.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 0.4 | 0.6 | 0.7 | 0.1 | 0.5 | 0.2 | 0.4 | 0.1 | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.7 | 17.3 | 4.3 | 4.3 | 4.0 | 5.0 | 2.3 | 2.8 | 0.6 | 0.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 462.4 | 456.9 | 361.6 | 395.7 | 408.5 | 388.8 | 362.4 | 182.6 | 122.0 | 93.6 | - | - |
| 942.6 |
| 897.4 |
| 834.4 |
| 733.9 |
| 636.0 |
| 398.9 |
| 328.3 |
| 52.8 |
| - |
| - |
| Retained Earnings | (669.2) | (707.1) | (679.2) | (676.5) | (610.6) | (517.3) | (422.7) | (301.1) | (233.5) | (166.9) | - | - |
| Accumulated Other Comprehensive Income | (1.6) | (6.0) | (4.2) | (3.6) | (0.2) | 2.4 | (0.4) | (1.4) | (1.6) | (1.8) | - | - |
| Treasury Stock | - | - | - | 89.3 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 159.4 | 153.2 | 147.2 | 128.0 | 211.9 | 207.2 | 201.2 | 84.5 | 81.5 | (127.8) | (95.2) | (74.4) |
| Total Equity | 159.4 | 153.2 | 147.2 | 128.0 | 211.9 | 207.2 | 201.2 | 84.5 | 81.5 | (127.8) | (95.2) | (74.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| (118.3) |
| (19.4) |
| - |
| - |
| Working Capital | 21.0 | (58.9) | 92.1 | 55.7 | 119.6 | 116.0 | 132.9 | 50.3 | 61.9 | (21.9) | - | - |
| Book Value | 159.4 | 153.2 | 147.2 | 128.0 | 211.9 | 207.2 | 201.2 | 84.5 | 81.5 | (127.8) | (95.2) | (74.4) |
| Tangible Book Value | (36.5) | (37.8) | 142.5 | 123.4 | 207.1 | 201.6 | 195.3 | 77.9 | 73.8 | (135.3) | (99.7) | - |
| 187.9 |
| 247.8 |
| 261.2 |
| 229.5 |
| 240.5 |
| 272.1 |
| 230.4 |
| 209.0 |
| 223.3 |
| 248.8 |
| 256.1 |
| 244.8 |
| 268.8 |
| 257.7 |
| 91.8 |
| 28.3 |
| 47.2 |
| 53.4 |
| 34.4 |
| 21.1 |
| 32.9 |
| 133.7 |
| 24.4 |
| 20.7 |
| 30.7 |
| Restricted Cash | 0.0 | 1.5 | 5.3 | 17.0 | 17.0 | 9.7 | 11.7 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 91.9 | 154.1 | 139.9 | 178.8 | 115.0 | 123.1 | 100.5 | 234.8 | 246.1 | 210.2 | 182.2 | 200.5 | 216.9 | 190.2 | 162.3 | 187.9 | 247.8 | 261.2 | 229.5 | 240.5 | 272.1 | 230.4 | 209.0 | 223.3 | 248.8 | 256.1 | 244.8 | 268.8 | 257.7 | 91.8 | 28.3 | 47.2 | 53.4 | 34.4 | 21.1 | 32.9 | 133.7 | 24.4 | 20.7 | 30.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 70.4 | 120.6 | 62.9 | 66.4 | 71.5 | 112.9 | 57.8 | 45.9 | 53.6 | 108.2 | 51.4 | 54.5 | 58.3 | 109.7 | 68.0 | 53.4 | 58.0 | 101.6 | 62.1 | 59.1 | 55.5 | 97.5 | 48.7 | 53.1 | 47.3 | 80.6 | 38.8 | 37.0 | 32.8 | 55.3 | 34.4 | 27.9 | 24.1 | 44.7 | 23.9 | 14.5 | 19.0 | 27.6 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 27.1 | 21.3 | 17.8 | 20.1 | 23.1 | 18.1 | 17.4 | 18.3 | 15.5 | 14.8 | 18.3 | 16.3 | 17.2 | 15.6 | 14.9 | 18.1 | 19.0 | 13.5 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 208.0 | 317.8 | 242.8 | 300.4 | 247.0 | 285.8 | 208.7 | 322.1 | 339.6 | 359.9 | 278.9 | 300.6 | 322.9 | 346.6 | 275.6 | 290.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 116.8 | 116.6 | 117.8 | 117.6 | 117.0 | 116.0 | 116.0 | 115.0 | 114.2 | 113.7 | 113.2 | 116.1 | 115.2 | 115.3 | 113.6 | 113.5 | 111.7 | 110.9 | 109.6 | 108.5 | 105.9 | 100.9 | 89.8 | 80.3 | 76.0 | 51.4 | 39.6 | 35.4 | 30.6 | 28.8 | 27.7 | 26.1 | 24.5 | 23.0 | 21.8 | 20.8 | 19.9 | 18.7 | - | - |
| Accumulated Depreciation | 89.4 | 86.5 | 84.8 | 81.8 | 79.2 | 76.3 | 73.7 | 70.9 | 68.0 | 65.1 | 61.9 | 61.8 | 57.5 | 53.2 | 48.3 | 44.3 | 40.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 27.4 | 30.1 | 32.9 | 35.7 | 37.9 | 39.7 | 42.2 | 44.0 | 46.2 | 48.5 | 51.3 | 54.3 | 57.7 | 62.1 | 65.3 | 69.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 110.8 | 110.8 | 110.7 | 110.7 | 110.7 | 96.8 | 105.0 | 4.5 | 4.5 | 4.5 | 4.4 | 4.5 | 4.5 | 4.5 | 4.2 | 4.3 | 4.4 | 4.6 | ||||||||||||||||||||||
| Intangible Assets | 81.1 | 85.1 | 89.2 | 93.2 | 97.3 | 94.2 | 88.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 45.7 | 50.9 | 56.0 | 61.2 | 65.9 | 67.5 | 70.1 | 71.9 | 73.9 | 76.0 | 77.8 | 79.9 | 82.1 | 85.5 | 86.6 | 90.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.7 | 2.8 | 2.8 | 2.5 | 3.5 | 9.1 | 8.7 | 2.8 | 2.9 | 3.0 | 3.3 | 3.2 | 2.8 | 3.9 | 3.6 | 4.1 | 5.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 499.5 | 621.8 | 555.8 | 626.2 | 572.4 | 610.1 | 540.3 | 458.2 | 481.7 | 508.8 | 431.6 | 459.4 | 488.8 | 523.8 | 456.1 | 480.3 | 555.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5.0 | 5.8 | 4.0 | 7.5 | 6.9 | 4.8 | 8.0 | 5.7 | 4.8 | 7.4 | 8.4 | 4.5 | 4.4 | 7.3 | 4.8 | 7.5 | 11.4 | 9.2 | 11.2 | 9.5 | 9.2 | 13.0 | 10.8 | 19.1 | 24.0 | 9.6 | 10.3 | 10.6 | 8.7 | 8.0 | 4.4 | 6.9 | 4.4 | 4.3 | 5.2 | 4.7 | 5.2 | 5.3 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 201.1 | 217.5 | 154.6 | 185.6 | 210.7 | 229.1 | 160.9 | 156.2 | 185.2 | 212.2 | 144.5 | 169.5 | 197.0 | 223.7 | 153.3 | 165.9 | 196.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 18.9 | 18.6 | 18.1 | 18.3 | 18.9 | 18.6 | 18.4 | 17.6 | 17.2 | 16.8 | 16.6 | 17.5 | 17.7 | 18.2 | 17.8 | 18.1 | ||||||||||||||||||||||||
| Accrued Expenses | 13.2 | 26.1 | 15.5 | 23.9 | 24.8 | 29.2 | 20.9 | 12.1 | 13.3 | 16.0 | 16.0 | 13.2 | 14.0 | 23.6 | 21.5 | 16.4 | 16.6 | 17.6 | ||||||||||||||||||||||
| Other Current Liabilities | 12.1 | 13.9 | 13.0 | 34.6 | 34.8 | 27.4 | 27.5 | 8.1 | 9.1 | 9.3 | 7.9 | 10.2 | 8.5 | 10.8 | 16.3 | 16.1 | 20.5 | |||||||||||||||||||||||
| Total Current Liabilities | 263.6 | 296.8 | 222.0 | 286.1 | 327.2 | 344.7 | 241.3 | 207.5 | 235.5 | 267.8 | 199.1 | 222.0 | 247.6 | 290.9 | 219.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 147.6 | 98.0 | 98.2 | 98.3 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | - | - |
| Operating Lease Liabilities Non-Current | 58.2 | 61.9 | 65.1 | 68.6 | 73.9 | 76.8 | 80.3 | 83.2 | 86.3 | 89.6 | 92.2 | 94.5 | 97.1 | 100.5 | 102.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 0.3 | - | 0.4 | 0.5 | 0.4 | - | 1.5 | 0.8 | 0.5 | - | 0.2 | - | - | - | 0.1 | 0.1 | 0.3 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5.6 | 5.7 | 6.1 | 6.7 | 7.4 | 17.3 | 18.6 | 4.7 | 4.2 | 4.3 | 4.0 | 3.9 | 3.6 | 4.3 | 4.3 | 3.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 475.0 | 462.4 | 400.6 | 473.6 | 430.3 | 456.9 | 380.4 | 295.4 | 326.1 | 361.6 | 295.3 | 320.3 | 348.2 | 395.7 | 326.3 | 341.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | 890.8 | 1,027.9 | 1,021.2 | 1,010.6 | 1,009.1 | 996.5 | 983.4 | 966.6 | 955.4 | 942.6 | 933.6 | 923.1 | 914.6 | 897.4 | 886.2 | 871.7 | 855.3 | |||||||||||||||||||||||
| Retained Earnings | (666.6) | (669.2) | (673.5) | (679.6) | (706.4) | (707.1) | (699.8) | (687.0) | (683.0) | (679.2) | (680.9) | (680.4) | (677.0) | (676.5) | (668.7) | (656.4) | (636.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.0) | (1.6) | (2.4) | (2.7) | (2.7) | (6.0) | (4.5) | (4.4) | (4.6) | (4.2) | (4.3) | (3.5) | (3.3) | (3.6) | (6.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 70.9 | 42.5 | 11.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 24.5 | 159.4 | 155.2 | 152.5 | 142.0 | 153.2 | 160.0 | 162.8 | 155.7 | 147.2 | 136.3 | 139.0 | 140.6 | 128.0 | 129.9 | 138.9 | 172.9 | |||||||||||||||||||||||
| Total Equity | 24.5 | 159.4 | 155.2 | 152.5 | 142.0 | 153.2 | 160.0 | 162.8 | 155.7 | 147.2 | 136.3 | 139.0 | 140.6 | 128.0 | 129.9 | 138.9 | 172.9 | 211.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 147.6 | 98.0 | 98.2 | 98.3 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | - | - |
| Net debt | 55.7 | (56.2) | (41.7) | (80.5) | - | (123.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (55.6) | 21.0 | 20.9 | 14.3 | (80.3) | (58.9) | (32.6) | 114.5 | 104.1 | 92.1 | 79.8 | 78.6 | 75.4 | 55.7 | 56.2 | 59.0 | 87.8 | 119.6 | ||||||||||||||||||||||
| Book Value | 24.5 | 159.4 | 155.2 | 152.5 | 142.0 | 153.2 | 160.0 | 162.8 | 155.7 | 147.2 | 136.3 | 139.0 | 140.6 | 128.0 | 129.9 | 138.9 | 172.9 | 211.9 | ||||||||||||||||||||||
| Tangible Book Value | (167.4) | (36.5) | (44.7) | (51.4) | (65.9) | (37.8) | (33.0) | 158.2 | 151.1 | 142.5 | 131.7 | 134.3 | 135.9 | 123.4 | 125.4 | 134.4 | 168.3 | |||||||||||||||||||||||
| 18.1 |
| 16.2 |
| 16.5 |
| 18.0 |
| 17.6 |
| 20.4 |
| 17.2 |
| 12.7 |
| 12.5 |
| 13.8 |
| 14.1 |
| 14.1 |
| 10.7 |
| 11.2 |
| 7.9 |
| 7.7 |
| 5.6 |
| 6.2 |
| 4.8 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 356.8 |
| 410.4 |
| 343.4 |
| 349.2 |
| 376.2 |
| 376.2 |
| 304.4 |
| 325.9 |
| 341.4 |
| 377.8 |
| 318.1 |
| 345.2 |
| 349.6 |
| 230.1 |
| 163.1 |
| 174.6 |
| 165.6 |
| 180.0 |
| 149.5 |
| 154.2 |
| 164.4 |
| 61.8 |
| - |
| - |
| 36.3 |
| 32.5 |
| 28.2 |
| 24.1 |
| 20.6 |
| 17.8 |
| 16.2 |
| 26.9 |
| 25.2 |
| 23.1 |
| 21.2 |
| 19.5 |
| 17.7 |
| 16.1 |
| 14.4 |
| 12.9 |
| 11.5 |
| 10.3 |
| 9.2 |
| 8.1 |
| 7.1 |
| - |
| - |
| 71.6 |
| 74.6 |
| 77.1 |
| 80.3 |
| 81.8 |
| 80.3 |
| 71.9 |
| 64.1 |
| 49.0 |
| 26.2 |
| 16.5 |
| 14.2 |
| 11.1 |
| 11.1 |
| 11.6 |
| 11.6 |
| 11.6 |
| 11.4 |
| 11.5 |
| 11.6 |
| 11.8 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 4.8 |
| 4.8 |
| 4.8 |
| 4.7 |
| 4.8 |
| 4.5 |
| 4.5 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.7 |
| 4.6 |
| 4.7 |
| 4.8 |
| 4.9 |
| 4.7 |
| 4.7 |
| 4.5 |
| 4.4 |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.5 |
| 1.6 |
| 1.8 |
| 2.0 |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.8 |
| 2.8 |
| 2.9 |
| 3.1 |
| 3.1 |
| - |
| - |
| 93.6 |
| 97.1 |
| 97.2 |
| 100.0 |
| 102.5 |
| 104.8 |
| 106.9 |
| 108.7 |
| 114.1 |
| 112.0 |
| 110.0 |
| 110.3 |
| 33.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 5.9 |
| 6.1 |
| 6.4 |
| 6.3 |
| 5.0 |
| 5.2 |
| 3.9 |
| 3.6 |
| 2.7 |
| 1.8 |
| 2.8 |
| 1.0 |
| 4.8 |
| 4.5 |
| 3.8 |
| 4.3 |
| 3.4 |
| 3.1 |
| 2.9 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 620.3 |
| 556.2 |
| 568.7 |
| 598.7 |
| 596.0 |
| 514.9 |
| 531.7 |
| 536.8 |
| 563.6 |
| 485.8 |
| 508.2 |
| 433.3 |
| 267.1 |
| 186.3 |
| 197.7 |
| 188.4 |
| 203.5 |
| 171.9 |
| 176.6 |
| 186.7 |
| 86.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 223.4 |
| 151.5 |
| 165.4 |
| 186.6 |
| 191.8 |
| 128.7 |
| 147.2 |
| 152.6 |
| 176.8 |
| 107.5 |
| 122.7 |
| 125.4 |
| 135.5 |
| 83.2 |
| 87.5 |
| 83.9 |
| 89.5 |
| 59.6 |
| 57.6 |
| 57.4 |
| 57.1 |
| - |
| - |
| 18.2 |
| 18.8 |
| 18.5 |
| 14.2 |
| 14.3 |
| 14.2 |
| 6.8 |
| 7.1 |
| 8.8 |
| 8.6 |
| 8.1 |
| 6.9 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 17.4 |
| 20.8 |
| 16.8 |
| 16.9 |
| 13.5 |
| 12.1 |
| 20.6 |
| 15.1 |
| 14.8 |
| 9.3 |
| 19.0 |
| 11.0 |
| 10.7 |
| 5.1 |
| 11.3 |
| 6.5 |
| 7.0 |
| 4.4 |
| 10.6 |
| - |
| - |
| 13.7 |
| 12.5 |
| 13.7 |
| 13.5 |
| 15.3 |
| 14.2 |
| 12.8 |
| 13.3 |
| 17.3 |
| 11.9 |
| 8.6 |
| 6.5 |
| 8.7 |
| 4.9 |
| 4.9 |
| 3.9 |
| 3.0 |
| 4.4 |
| 3.8 |
| 3.9 |
| 2.8 |
| - |
| - |
| 231.3 |
| 269.1 |
| 290.7 |
| 220.9 |
| 228.9 |
| 251.8 |
| 260.2 |
| 183.1 |
| 208.3 |
| 217.2 |
| 244.9 |
| 161.1 |
| 172.7 |
| 163.0 |
| 179.8 |
| 111.7 |
| 119.0 |
| 104.7 |
| 118.2 |
| 83.6 |
| 79.4 |
| 78.4 |
| 83.7 |
| - |
| - |
| 106.7 |
| 110.0 |
| 113.8 |
| 114.5 |
| 117.7 |
| 120.6 |
| 123.6 |
| 123.7 |
| 123.9 |
| 123.1 |
| 115.2 |
| 110.4 |
| 108.7 |
| 34.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.2 |
| 0.1 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 4.0 |
| 5.7 |
| 5.6 |
| 5.1 |
| 5.0 |
| 7.5 |
| 5.9 |
| 2.6 |
| 2.3 |
| 2.0 |
| 1.6 |
| 1.5 |
| 2.8 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 382.5 |
| 408.5 |
| 341.2 |
| 352.2 |
| 377.5 |
| 388.8 |
| 314.3 |
| 338.1 |
| 342.9 |
| 362.4 |
| 273.4 |
| 283.0 |
| 199.1 |
| 182.6 |
| 114.4 |
| 122.1 |
| 108.1 |
| 122.0 |
| 87.8 |
| 83.7 |
| 83.0 |
| 93.6 |
| - |
| - |
| 834.4 |
| 813.1 |
| 788.1 |
| 765.1 |
| 733.9 |
| 711.4 |
| 681.8 |
| 659.3 |
| 636.0 |
| 616.6 |
| 588.3 |
| 567.1 |
| 398.9 |
| 382.6 |
| 361.7 |
| 345.4 |
| 328.3 |
| 313.9 |
| 305.6 |
| 300.1 |
| 52.8 |
| - |
| - |
| (610.6) |
| (587.5) |
| (562.6) |
| (535.0) |
| (517.3) |
| (499.0) |
| (477.0) |
| (451.9) |
| (422.7) |
| (392.1) |
| (349.4) |
| (320.1) |
| (301.1) |
| (297.4) |
| (272.7) |
| (251.6) |
| (233.5) |
| (216.5) |
| (199.4) |
| (183.0) |
| (166.9) |
| - |
| - |
| (5.6) |
| (3.6) |
| (0.2) |
| 1.2 |
| 2.8 |
| 2.8 |
| 2.4 |
| 0.1 |
| 0.6 |
| (1.7) |
| (0.4) |
| (0.4) |
| (2.0) |
| (1.1) |
| (1.4) |
| (1.4) |
| (1.6) |
| (1.7) |
| (1.6) |
| (1.5) |
| (1.5) |
| (1.6) |
| (1.8) |
| - |
| - |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.9 |
| 215.0 |
| 216.6 |
| 221.2 |
| 207.2 |
| 200.7 |
| 193.5 |
| 193.9 |
| 201.2 |
| 212.4 |
| 225.1 |
| 234.2 |
| 84.5 |
| 83.7 |
| 85.6 |
| 88.6 |
| 81.5 |
| 84.1 |
| 92.9 |
| 103.7 |
| (127.8) |
| - |
| - |
| 215.0 |
| 216.6 |
| 221.2 |
| 207.2 |
| 200.7 |
| 193.5 |
| 193.9 |
| 201.2 |
| 212.4 |
| 225.1 |
| 234.2 |
| 84.5 |
| 83.7 |
| 85.6 |
| 88.6 |
| 81.5 |
| 84.1 |
| 92.9 |
| 103.7 |
| (127.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.3) |
| (47.2) |
| (53.4) |
| (34.4) |
| (21.1) |
| (32.9) |
| (133.7) |
| (19.4) |
| - |
| - |
| 122.5 |
| 120.3 |
| 124.4 |
| 116.0 |
| 121.3 |
| 117.6 |
| 124.3 |
| 132.9 |
| 157.1 |
| 172.5 |
| 186.6 |
| 50.3 |
| 51.4 |
| 55.6 |
| 60.9 |
| 61.9 |
| 65.9 |
| 74.8 |
| 86.0 |
| (21.9) |
| - |
| - |
| 215.0 |
| 216.6 |
| 221.2 |
| 207.2 |
| 200.7 |
| 193.5 |
| 193.9 |
| 201.2 |
| 212.4 |
| 225.1 |
| 234.2 |
| 84.5 |
| 83.7 |
| 85.6 |
| 88.6 |
| 81.5 |
| 84.1 |
| 92.9 |
| 103.7 |
| (127.8) |
| - |
| - |
| 207.1 |
| 210.0 |
| 211.4 |
| 215.7 |
| 201.6 |
| 195.1 |
| 187.7 |
| 188.3 |
| 195.3 |
| 206.3 |
| 219.0 |
| 227.8 |
| 77.9 |
| 77.0 |
| 78.6 |
| 81.2 |
| 73.8 |
| 76.7 |
| 85.2 |
| 96.1 |
| (135.3) |
| - |
| - |