| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 394.9 | 141.1 | 122.6 | 206.5 | 233.4 | 289.6 | 5.4 | 36.9 | 76.8 | 61.2 | 50.8 | 29.0 | 55.8 | 84.4 | 91.1 | 111.3 | 81.3 | ||
| Restricted Cash | 11.7 | 30.1 | 15.5 | 23.3 | 11.2 | 9.2 | 4.7 | 35.7 | - | 69.9 | 87.0 | 91.4 | 127.0 | 145.6 | 184.0 | 199.2 | 217.4 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 394.9 | 141.1 | 122.6 | 206.5 | 233.4 | 289.6 | 5.4 | 36.9 | 76.8 | 61.2 | 50.8 | 29.0 | 55.8 | 84.4 | 91.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 738.6 | 829.7 | 1,147.7 | 1,048.2 | 1,180.8 | 982.1 | 558.9 | 4,075.7 | - | 3,884.6 | 3,849.1 | 4,135.1 | 4,388.2 | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 0.0 | 1.4 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.2 | 1.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 738.6 | 829.7 | 1,147.7 | 1,048.2 | 1,180.8 | 982.1 | 558.9 | 4,075.7 | - | 3,884.6 | 3,849.1 | 4,135.1 | 4,388.2 | - | - | - | |||
| (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 | 320.4 | 394.9 | 404.4 | 41.4 | 49.1 | 141.1 | 82.6 | 88.5 | 121.8 | 122.6 | 95.7 | 165.0 | 166.1 | 206.5 | 206.4 | |||||||||||||||||||||||||
| 299.7 |
| 210.5 |
| - |
| - |
| - |
| 111.3 |
| 81.3 |
| 299.7 |
| 210.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 42.4 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 949.9 | 1,069.5 | 1,633.8 | 1,432.8 | 1,230.4 | 1,005.3 | 936.0 | 5,723.5 | - | 5,755.4 | 5,529.5 | 5,472.8 | 5,391.2 | 5,235.0 | 5,590.3 | 6,153.7 | 6,474.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 0.0 | 158.6 | 337.8 | 307.4 | 280.3 | 0.0 | - | 15.0 | 15.4 | 16.0 | 16.9 | 18.8 | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | 37.8 | 37.8 | 37.8 | 37.8 | 43.9 | 45.1 | 49.0 | 49.0 | 54.5 | 61.9 | - | - | - |
| Intangible Assets | 12.3 | 13.2 | 13.5 | 14.2 | 3.3 | 7.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3.5 | 4.7 | 6.2 | 6.7 | 5.1 | 5.6 | 61.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 5.2 | 2.4 | 2.3 | 6.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,675.7 | 1,956.9 | 2,089.5 | 2,181.2 | 2,434.1 | 1,840.5 | 1,260.1 | 6,190.0 | 6,079.0 | 6,232.8 | 6,118.7 | 6,097.0 | 6,079.4 | 6,401.4 | 6,871.9 | 7,378.6 | 7,906.5 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | 101.5 | 110.3 | 119.6 | 124.7 | 131.6 | 148.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,122.8 | 1,644.6 | 1,497.9 | 1,389.0 | 1,838.1 | 1,277.1 | 741.8 | 4,325.1 | 4,321.8 | 4,184.7 | 4,266.9 | 4,567.0 | 4,826.7 | 5,166.4 | 5,643.8 | 5,968.4 | 6,255.1 | - | - |
| 1.2 |
| - |
| - |
| Additional Paid In Capital | 429.1 | 425.0 | 464.5 | 496.5 | 521.8 | 515.1 | 0.0 | 3,515.7 | 3,900.0 | 4,051.7 | 4,064.7 | 3,696.1 | 3,701.3 | 3,712.7 | 3,098.3 | 3,070.3 | 3,072.7 | - | - |
| Retained Earnings | (68.7) | (303.4) | (116.3) | 49.9 | (22.8) | (16.8) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | (16.8) | 0.0 | 4.8 | 3.6 | 1.0 | (6.0) | (6.5) | (4.6) | (3.5) | (6.9) | (2.1) | (1.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 361.9 | 123.0 | 349.7 | 547.9 | 500.6 | 499.8 | 513.3 | 1,699.4 | 1,663.1 | 1,793.9 | 1,622.4 | 1,227.7 | 967.5 | 915.4 | 908.3 | 1,046.0 | 1,239.7 | 1,646.7 | 2,048.4 |
| Total Equity | 394.6 | 169.4 | 420.0 | 625.4 | 562.2 | 559.1 | 513.6 | 227.5 | 284.3 | 1,945.0 | 1,763.9 | 1,442.1 | 1,172.7 | 1,154.9 | 1,144.7 | 1,306.8 | 1,534.7 | 1,646.7 | 2,048.4 |
| - |
| - |
| - |
| Net debt | 343.7 | 688.6 | 1,025.1 | 841.7 | 947.5 | 692.5 | 553.5 | 4,038.8 | - | 3,823.4 | 3,798.4 | 4,106.2 | 4,332.4 | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 361.9 | 123.0 | 349.7 | 547.9 | 500.6 | 499.8 | 513.3 | 1,699.4 | 1,663.1 | 1,793.9 | 1,622.4 | 1,227.7 | 967.5 | 915.4 | 908.3 | 1,046.0 | 1,239.7 | 1,646.7 | 2,048.4 |
| Tangible Book Value | 349.6 | 109.8 | 336.2 | 533.7 | 497.3 | 492.5 | 475.5 | 1,661.6 | 1,625.3 | 1,756.1 | 1,578.5 | 1,182.6 | 918.5 | 866.4 | 853.8 | 984.1 | - | - | - |
| 81.8 |
| 109.0 |
| 233.4 |
| 253.1 |
| 286.1 |
| 226.1 |
| 289.6 |
| 228.4 |
| 398.4 |
| 340.9 |
| 142.9 |
| 58.7 |
| 34.0 |
| 162.3 |
| 36.9 |
| - |
| - |
| - |
| - |
| 55.7 |
| 63.8 |
| 65.1 |
| 61.2 |
| 47.9 |
| 55.2 |
| Restricted Cash | 9.6 | 10.1 | 20.7 | 26.4 | 27.6 | 30.1 | 27.8 | 20.9 | 18.6 | 16.7 | 20.2 | 27.4 | 22.5 | 23.3 | 19.1 | 12.5 | 68.6 | 11.2 | 9.6 | 9.2 | 9.2 | 9.2 | 40.1 | 44.1 | 33.9 | 34.8 | 34.5 | 31.9 | 36.1 | 35.7 | - | - | - | - | - | - | - | - | 109.5 | 375.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 320.4 | 394.9 | 404.4 | 41.4 | 49.1 | 141.1 | 82.6 | 88.5 | 121.8 | 122.6 | 95.7 | 165.0 | 166.1 | 206.5 | 206.4 | 81.8 | 109.0 | 233.4 | 253.1 | 286.1 | 226.1 | 289.6 | 228.4 | 398.4 | 340.9 | 142.9 | 58.7 | 34.0 | 162.3 | 36.9 | - | - | - | - | 55.7 | 63.8 | 65.1 | 61.2 | 47.9 | 55.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | 832.5 | 1,049.9 | 1,269.6 | 1,256.4 | 1,069.5 | 1,687.7 | 1,675.1 | 1,661.3 | 1,633.8 | 1,619.8 | 1,558.1 | 1,487.3 | 1,432.8 | 1,370.4 | 1,351.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 158.2 | 158.3 | 158.4 | 158.6 | 362.8 | 354.4 | 346.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | 12.3 | 12.5 | 12.7 | 12.9 | 13.2 | 13.4 | 13.4 | 13.4 | 13.5 | 13.6 | 13.6 | 13.9 | 14.2 | 1.2 | 1.6 | 2.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | 3.8 | 4.3 | 4.6 | 4.7 | 5.1 | 5.5 | 5.8 | 6.2 | 6.6 | 6.9 | 6.4 | 6.7 | 4.6 | 4.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 1.9 | 1.0 | 5.9 | 5.2 | 4.7 | 4.1 | 3.7 | 2.4 | 2.1 | 1.8 | 2.1 | 2.3 | 2.0 | - | 9.7 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | - | 1,675.7 | 2,076.8 | 1,869.8 | 1,872.8 | 1,956.9 | 2,067.6 | 2,057.1 | 2,119.9 | 2,089.5 | 2,250.9 | 2,216.4 | 2,189.2 | 2,181.2 | 2,296.2 | 2,419.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | 457.3 | 828.5 | 1,098.4 | 1,083.0 | 829.7 | 1,250.6 | 1,211.3 | 1,182.0 | 1,147.7 | 1,120.2 | 1,065.7 | 1,085.0 | 1,048.2 | 940.4 | 1,148.2 | 1,227.0 | 1,180.8 | 1,157.7 | 1,076.3 | 964.0 | 982.1 | 4,406.8 | 4,892.2 | 4,802.5 | 4,505.6 | 4,254.7 | 3,997.4 | 3,929.0 | 4,075.7 | - | - | - | - | - | 4,300.0 | 4,000.0 | 3,900.0 | 4,055.5 | 3,955.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | 102.8 | 102.2 | 101.7 | 101.5 | 103.2 | 106.5 | 108.5 | 110.3 | 112.1 | 114.0 | 114.9 | 119.6 | 121.3 | 137.0 | 123.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | - | 1,122.8 | 1,821.5 | 1,587.4 | 1,570.2 | 1,644.6 | 1,600.2 | 1,564.4 | 1,541.3 | 1,497.9 | 1,495.4 | 1,448.9 | 1,413.3 | 1,389.0 | 1,285.4 | 1,542.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| Additional Paid In Capital | - | 429.1 | 431.6 | 426.7 | 426.3 | 425.0 | 437.3 | 439.2 | 460.9 | 464.5 | 472.3 | 483.3 | 489.3 | 496.5 | 514.3 | 515.1 | 523.5 | |||||||||||||||||||||||
| Retained Earnings | - | (68.7) | (371.0) | (336.5) | (317.2) | (303.4) | (208.9) | (187.0) | (126.5) | (116.3) | 35.2 | 37.5 | 41.1 | 49.9 | 251.0 | 224.6 | (14.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 388.8 | 361.9 | 62.0 | 91.7 | 110.5 | 123.0 | 229.8 | 253.5 | 335.8 | 349.7 | 508.9 | 522.2 | 531.8 | 547.9 | 766.8 | 741.1 | 510.4 | |||||||||||||||||||||||
| Total Equity | 388.8 | 394.6 | 103.6 | 136.3 | 156.2 | 169.4 | 292.0 | 317.9 | 405.4 | 420.0 | 585.3 | 598.8 | 608.7 | 625.4 | 852.8 | 825.0 | 582.0 | 562.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | 457.3 | 828.5 | 1,098.4 | 1,083.0 | 829.7 | 1,250.6 | 1,211.3 | 1,182.0 | 1,147.7 | 1,120.2 | 1,065.7 | 1,085.0 | 1,048.2 | 940.4 | 1,148.2 | 1,227.0 | 1,180.8 | 1,157.7 | 1,076.3 | 964.0 | 982.1 | 4,406.8 | 4,892.2 | 4,802.5 | 4,505.6 | 4,254.7 | 3,997.4 | 3,929.0 | 4,075.7 | - | - | - | - | - | 4,300.0 | 4,000.0 | 3,900.0 | 4,055.5 | 3,955.6 |
| Net debt | - | 62.4 | 424.2 | 1,057.0 | 1,033.8 | 688.6 | 1,168.0 | 1,122.8 | 1,060.2 | 1,025.1 | 1,024.5 | 900.7 | 918.8 | 841.7 | 734.0 | 1,066.4 | 1,118.0 | 947.5 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 388.8 | 361.9 | 62.0 | 91.7 | 110.5 | 123.0 | 229.8 | 253.5 | 335.8 | 349.7 | 508.9 | 522.2 | 531.8 | 547.9 | 766.8 | 741.1 | 510.4 | 500.6 | ||||||||||||||||||||||
| Tangible Book Value | - | 349.6 | 49.5 | 78.9 | 97.6 | 109.8 | 216.4 | 240.1 | 322.4 | 336.2 | 495.3 | 508.6 | 517.9 | 533.7 | 765.7 | 739.5 | 508.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,321.8 |
| 1,230.4 |
| 1,190.9 |
| 1,098.9 |
| 1,046.2 |
| 1,005.3 |
| 6,040.0 |
| 6,008.5 |
| 6,025.7 |
| 6,019.3 |
| 6,050.9 |
| 5,719.0 |
| 5,643.9 |
| 5,723.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,755.7 |
| 5,474.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.8 |
| 330.0 |
| - |
| - |
| 307.4 |
| 300.3 |
| 293.4 |
| 286.5 |
| 280.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 4.8 |
| 4.8 |
| 5.7 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.1 |
| 5.2 |
| 5.3 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,593.8 |
| 2,434.1 |
| 2,394.2 |
| 2,312.1 |
| 2,217.9 |
| 1,840.5 |
| 7,042.1 |
| 7,121.1 |
| 7,048.2 |
| 6,828.7 |
| 6,539.2 |
| 6,240.8 |
| 6,283.8 |
| 6,190.0 |
| 6,185.0 |
| 6,544.4 |
| 6,255.3 |
| 6,079.0 |
| 6,169.3 |
| 6,199.2 |
| 6,187.4 |
| 6,232.8 |
| 6,293.8 |
| 6,274.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.7 |
| 126.9 |
| 128.3 |
| 125.7 |
| 131.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,974.6 |
| 1,838.1 |
| 1,829.4 |
| 1,746.7 |
| 1,632.4 |
| 1,277.1 |
| 4,821.5 |
| 5,246.0 |
| 5,151.6 |
| 4,866.2 |
| 4,651.9 |
| 4,296.8 |
| 4,222.3 |
| 4,325.1 |
| 3,889.6 |
| 4,788.2 |
| 4,491.3 |
| 4,321.8 |
| 4,632.1 |
| 4,619.6 |
| 4,249.5 |
| 4,184.7 |
| 4,363.0 |
| 4,269.2 |
| 521.8 |
| 518.9 |
| 517.5 |
| 516.1 |
| 515.1 |
| 4,000.9 |
| 3,491.3 |
| 3,488.6 |
| 3,497.4 |
| 3,497.3 |
| 3,498.6 |
| 3,495.3 |
| 3,515.7 |
| 3,888.3 |
| 3,887.3 |
| 3,885.3 |
| 3,900.0 |
| 3,898.4 |
| 3,897.6 |
| 4,051.6 |
| 4,051.7 |
| 4,052.6 |
| 4,066.5 |
| (22.8) |
| (21.4) |
| (16.3) |
| 3.4 |
| (16.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.8 |
| 4.1 |
| 4.2 |
| 4.5 |
| 4.9 |
| 4.9 |
| 4.8 |
| 4.9 |
| 3.2 |
| 3.5 |
| 3.6 |
| 1.9 |
| 0.9 |
| (0.1) |
| 1.0 |
| (0.4) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 500.6 |
| 499.0 |
| 502.7 |
| 520.9 |
| 499.8 |
| 2,121.4 |
| 1,698.0 |
| 1,717.5 |
| 1,780.6 |
| 1,705.5 |
| 1,763.2 |
| 1,883.6 |
| 1,699.4 |
| 2,125.7 |
| 1,614.9 |
| 1,670.2 |
| 1,663.1 |
| 1,454.2 |
| 1,494.5 |
| 1,688.1 |
| 1,793.9 |
| 1,682.9 |
| 1,771.2 |
| 560.5 |
| 561.2 |
| 581.4 |
| 559.1 |
| 646.7 |
| 521.5 |
| 512.0 |
| 513.6 |
| 1,786.1 |
| 1,842.9 |
| 1,960.3 |
| 1,763.6 |
| 2,194.1 |
| 1,654.8 |
| 1,662.6 |
| 1,655.8 |
| 1,435.7 |
| 1,478.1 |
| 1,836.4 |
| 1,945.0 |
| 1,827.6 |
| 1,918.8 |
| 904.5 |
| 790.3 |
| 737.9 |
| 692.5 |
| 4,178.4 |
| 4,493.8 |
| 4,461.6 |
| 4,362.7 |
| 4,196.0 |
| 3,963.5 |
| 3,766.7 |
| 4,038.8 |
| - |
| - |
| - |
| - |
| - |
| 4,236.2 |
| 3,934.9 |
| 3,838.8 |
| 4,007.6 |
| 3,900.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 499.0 |
| 502.7 |
| 520.9 |
| 499.8 |
| 2,121.4 |
| 1,698.0 |
| 1,717.5 |
| 1,780.6 |
| 1,705.5 |
| 1,763.2 |
| 1,883.6 |
| 1,699.4 |
| 2,125.7 |
| 1,614.9 |
| 1,670.2 |
| 1,663.1 |
| 1,454.2 |
| 1,494.5 |
| 1,688.1 |
| 1,793.9 |
| 1,682.9 |
| 1,771.2 |
| 497.3 |
| 494.3 |
| 497.9 |
| 515.2 |
| 492.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |