| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 207.9 | 176.3 | 181.1 | 173.7 | - | 156.6 | 115.0 | 127.0 | 108.5 | 113.1 | 116.2 | 90.0 | 142.7 | 108.7 | 97.8 | 100.4 | 99.8 | |
| Restricted Cash | 49.0 | 41.7 | 37.9 | 25.4 | - | 20.9 | - | - | - | - | - | 3.7 | 5.6 | 3.6 | 4.5 | 4.3 | - | - |
| Short Term Investments | 21.7 | 17.8 | 19.2 | 17.0 | - | 10.1 | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 229.6 | 194.0 | 200.3 | 190.6 | - | 166.7 | 115.0 | 127.0 | 108.5 | 113.1 | 116.2 | 90.0 | 142.7 | 108.7 | 97.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 829.3 | 735.5 | 643.4 | 577.9 | - | 372.1 | 393.9 | 455.2 | 382.5 | 311.0 | 298.5 | 294.2 | 371.4 | 328.5 | 286.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | 19.0 | 15.8 | 14.9 | 11.8 | 9.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 307.2 | 251.7 | 233.6 | 189.8 | 179.9 | 154.6 | 296.9 | 296.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | 102.5 | 83.6 | 77.5 | 82.7 | 92.9 | 88.6 | 82.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,633.5 | 1,508.5 | 1,502.6 | 1,439.1 | - | 479.9 | - | - | - | 262.5 | 257.7 | 457.0 | 328.0 | 298.2 | 100.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1,531.6 | 1,472.2 | 1,127.0 | 845.7 | - | 458.0 | 442.2 | 415.8 | 407.0 | 399.8 | 396.1 | 310.4 | 300.8 | 118.8 | 110.8 | 106.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,633.5 | 1,508.5 | 1,502.6 | 1,439.1 | - | 479.9 | - | - | - | 262.5 | 260.9 | 493.3 | 372.8 | 337.2 | 316.4 | - | ||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 207.9 | 176.3 | 181.1 | 173.7 | - | 156.6 | 115.0 | 127.0 | 108.5 | 113.1 | 116.2 | 90.0 | 142.7 | 108.7 | 97.8 | 100.4 | 99.8 | 79.6 |
| Restricted Cash | 49.0 | 41.7 | 37.9 | 25.4 | - | 20.9 | - | - | - | - | - | 3.7 | 5.6 | 3.6 | 4.5 | 4.3 | - | - |
| Short Term Investments | 21.7 | 17.8 | 19.2 | 17.0 | - | 10.1 | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 229.6 | 194.0 | 200.3 | 190.6 | - | 166.7 | 115.0 | 127.0 | 108.5 | 113.1 | 116.2 | 90.0 | 142.7 | 108.7 | 97.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 829.3 | 735.5 | 643.4 | 577.9 | - | 372.1 | 393.9 | 455.2 | 382.5 | 311.0 | 298.5 | 294.2 | 371.4 | 328.5 | 286.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | 19.0 | 15.8 | 14.9 | 11.8 | 9.1 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 307.2 | 251.7 | 233.6 | 189.8 | 179.9 | 154.6 | 296.9 | 296.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | 102.5 | 83.6 | 77.5 | 82.7 | 92.9 | 88.6 | 82.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,633.5 | 1,508.5 | 1,502.6 | 1,439.1 | - | 479.9 | - | - | - | 262.5 | 257.7 | 457.0 | 328.0 | 298.2 | 100.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1,531.6 | 1,472.2 | 1,127.0 | 845.7 | - | 458.0 | 442.2 | 415.8 | 407.0 | 399.8 | 396.1 | 310.4 | 300.8 | 118.8 | 110.8 | 106.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,633.5 | 1,508.5 | 1,502.6 | 1,439.1 | - | 479.9 | - | - | - | 262.5 | 260.9 | 493.3 | 372.8 | 337.2 | 316.4 | - | ||
| 79.6 |
| - |
| 100.4 |
| 99.8 |
| 79.6 |
| 262.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 345.6 | 310.0 | 258.7 | 247.6 | - | 177.8 | 145.2 | 62.5 | 54.7 | 37.1 | 31.9 | 23.5 | 38.3 | 34.2 | 23.9 | 23.0 | - | - |
| Other Current Assets | 1.4 | 1.5 | 3.8 | 0.7 | - | 18.9 | 1.4 | 4.9 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 56.1 | 110.8 | 44.5 | 45.4 | - | 0.0 | 10.7 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,821.8 | 1,599.4 | 1,474.3 | 1,213.4 | - | 1,035.8 | 718.1 | 757.3 | 664.4 | 506.3 | 496.0 | 707.8 | 615.3 | 510.5 | 450.2 | 419.6 | - | - |
| 253.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 200.0 | 158.3 | 149.7 | 124.5 | 117.4 | 89.4 | 195.3 | 189.1 | 158.9 | - | - | - |
| Property,Plant & Equipment Net | - | 227.3 | 202.8 | 164.5 | - | 129.2 | 107.2 | 93.5 | 83.9 | 65.3 | 62.6 | 65.2 | 101.6 | 107.0 | 94.2 | 86.1 | - | - |
| Long Term Investments | 7.1 | 7.9 | 8.4 | 8.9 | - | 5.3 | 5.6 | 3.8 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 67.3 | 54.3 | 33.9 | 28.2 | - | 11.2 | 5.9 | 4.0 | 2.8 | 7.0 | 5.9 | 5.2 | 4.9 | 5.5 | 3.4 | - | - | - |
| Goodwill | 2,629.2 | 2,297.9 | 2,038.2 | 1,988.5 | 1,091.0 | 1,089.0 | 949.2 | 887.9 | 455.1 | 348.0 | 305.7 | 286.1 | 215.7 | 402.6 | 395.5 | 379.9 | - | - |
| Intangible Assets | 1,225.9 | 1,183.6 | 1,080.5 | 1,159.9 | - | 610.3 | 477.5 | 497.9 | 183.0 | 139.6 | 121.0 | 114.8 | 177.2 | 177.9 | 188.9 | 193.2 | - | - |
| Operating Lease Right Of Use Assets | 443.4 | 398.5 | 390.6 | 341.6 | - | 288.1 | 263.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 93.9 | 79.3 | 59.5 | 63.5 | - | 45.0 | 37.4 | 34.2 | 48.4 | 82.3 | 84.0 | 79.1 | 102.6 | 99.5 | 87.9 | 22.9 | - | - |
| Other Non-Current Assets | 213.1 | 186.3 | 157.2 | 138.5 | - | 74.4 | 69.5 | 63.7 | 55.5 | 38.7 | 19.3 | 16.1 | 12.3 | 14.0 | 10.3 | 19.4 | - | - |
| Total Non-Current Assets | 4,966.7 | 4,501.2 | 4,007.9 | 3,884.8 | - | 2,256.4 | 2,174.7 | 1,600.3 | 843.2 | 683.9 | 596.4 | 931.6 | 828.3 | 807.4 | 783.5 | 709.9 | - | - |
| Total Assets | 6,788.5 | 6,100.6 | 5,482.1 | 5,098.2 | - | 3,292.2 | 2,892.7 | 2,357.6 | 1,507.6 | 1,190.3 | 1,092.4 | 1,023.9 | 833.2 | 1,317.9 | 1,233.7 | 1,129.5 | - | - |
| 72.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 3.2 | 36.4 | 44.8 | 39.0 | 216.4 | - | - | - |
| Deferred Revenue Current | 80.4 | 63.5 | 45.3 | 25.6 | - | 21.1 | 24.1 | 28.8 | 35.4 | 4.1 | 4.6 | 7.5 | 20.2 | 19.7 | 19.4 | 22.1 | - | - |
| Operating Lease Liabilities Current | 99.7 | 93.0 | 89.9 | 85.0 | - | 78.9 | 69.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 756.5 | 646.0 | 569.2 | 625.6 | - | 450.9 | 495.4 | 469.6 | 516.1 | 399.8 | 377.8 | 379.3 | 392.4 | 313.2 | 272.1 | 273.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,654.8 | 1,508.0 | 1,441.2 | 1,341.6 | - | 1,108.3 | 924.3 | 798.7 | 724.6 | 510.2 | 479.1 | 630.2 | 570.2 | 467.9 | 594.3 | 411.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 419.2 | 383.9 | 375.5 | 322.5 | - | 251.7 | 229.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 91.0 | 78.5 | 43.2 | 57.8 | - | 50.5 | 28.0 | 27.6 | 19.0 | 14.6 | 18.4 | 22.0 | 31.2 | 34.7 | 38.2 | 33.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 110.7 | 129.5 | 120.6 | 91.1 | - | 48.5 | 31.7 | 21.8 | 11.8 | 9.0 | 3.2 | 23.3 | 34.4 | 35.6 | 29.1 | 20.3 | - | - |
| Total Non-Current Liabilities | 2,314.1 | 2,114.4 | 2,118.4 | 2,183.9 | - | 1,155.4 | 1,092.0 | 823.5 | 334.4 | 332.7 | 324.2 | 626.0 | 402.2 | 458.1 | 254.4 | 344.0 | - | - |
| Total Liabilities | 5,254.0 | 4,775.0 | 4,631.6 | 4,604.8 | - | 2,706.1 | 2,375.4 | 1,965.6 | 1,204.5 | 966.4 | 942.9 | 790.7 | 584.2 | 1,073.8 | 987.2 | 928.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 173.7 | 140.5 | 123.4 | 104.5 | - | 67.0 | 60.7 | 54.7 | 50.2 | 51.5 | 47.6 | 46.9 | 37.5 | 29.8 | 28.0 | 26.8 | - | - |
| Retained Earnings | (98.5) | (186.3) | (332.9) | (384.2) | - | 119.4 | 77.2 | (21.8) | (115.5) | (174.3) | (238.4) | (118.2) | (123.1) | (74.0) | (64.0) | (110.6) | - | - |
| Accumulated Other Comprehensive Income | (73.5) | (101.5) | (69.6) | (76.3) | - | (62.0) | (67.2) | (61.2) | (43.2) | (71.3) | (63.6) | (13.9) | 26.8 | 34.6 | 28.2 | 32.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1.1 | 0.7 | 2.5 | 3.7 | - | 3.7 | 4.4 | 4.4 | 4.5 | 6.8 | 7.8 | 8.0 | 7.1 | 4.2 | - | - | - | - |
| Total Stockholders Equity | 1,533.3 | 1,324.9 | 848.0 | 489.7 | - | 582.4 | 512.9 | 387.6 | 298.6 | 205.7 | 141.7 | 225.2 | 241.9 | 239.9 | 243.6 | 199.2 | 166.0 | 199.1 |
| Total Equity | 1,534.4 | 1,325.6 | 850.5 | 493.4 | - | 586.1 | 517.3 | 392.0 | 303.0 | 223.9 | 149.5 | 233.2 | 249.0 | 244.2 | 246.5 | 201.3 | 166.0 | 199.1 |
| - |
| - |
| Net debt | 1,403.9 | 1,314.5 | 1,302.3 | 1,248.5 | - | 313.2 | - | - | - | 149.4 | 144.8 | 403.3 | 230.1 | 228.5 | 218.6 | - | - | - |
| Working Capital | 167.0 | 91.3 | 33.1 | (128.2) | - | (72.5) | (206.2) | (41.4) | (60.3) | (3.9) | 16.8 | 77.7 | 45.1 | 42.6 | (144.0) | 7.7 | - | - |
| Book Value | 1,533.3 | 1,324.9 | 848.0 | 489.7 | - | 582.4 | 512.9 | 387.6 | 298.6 | 205.7 | 141.7 | 225.2 | 241.9 | 239.9 | 243.6 | 199.2 | 166.0 | 199.1 |
| Tangible Book Value | (2,321.8) | (2,156.7) | (2,270.7) | (2,658.8) | - | (1,116.9) | (913.8) | (998.3) | (339.6) | (281.8) | (285.0) | (175.7) | (151.0) | (340.7) | (340.8) | (373.8) | - | - |
| - |
| 100.4 |
| 99.8 |
| 79.6 |
| 262.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 345.6 | 310.0 | 258.7 | 247.6 | - | 177.8 | 145.2 | 62.5 | 54.7 | 37.1 | 31.9 | 23.5 | 38.3 | 34.2 | 23.9 | 23.0 | - | - |
| Other Current Assets | 1.4 | 1.5 | 3.8 | 0.7 | - | 18.9 | 1.4 | 4.9 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 56.1 | 110.8 | 44.5 | 45.4 | - | 0.0 | 10.7 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,821.8 | 1,599.4 | 1,474.3 | 1,213.4 | - | 1,035.8 | 718.1 | 757.3 | 664.4 | 506.3 | 496.0 | 707.8 | 615.3 | 510.5 | 450.2 | 419.6 | - | - |
| 253.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 200.0 | 158.3 | 149.7 | 124.5 | 117.4 | 89.4 | 195.3 | 189.1 | 158.9 | - | - | - |
| Property,Plant & Equipment Net | - | 227.3 | 202.8 | 164.5 | - | 129.2 | 107.2 | 93.5 | 83.9 | 65.3 | 62.6 | 65.2 | 101.6 | 107.0 | 94.2 | 86.1 | - | - |
| Long Term Investments | 7.1 | 7.9 | 8.4 | 8.9 | - | 5.3 | 5.6 | 3.8 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 67.3 | 54.3 | 33.9 | 28.2 | - | 11.2 | 5.9 | 4.0 | 2.8 | 7.0 | 5.9 | 5.2 | 4.9 | 5.5 | 3.4 | - | - | - |
| Goodwill | 2,629.2 | 2,297.9 | 2,038.2 | 1,988.5 | 1,091.0 | 1,089.0 | 949.2 | 887.9 | 455.1 | 348.0 | 305.7 | 286.1 | 215.7 | 402.6 | 395.5 | 379.9 | - | - |
| Intangible Assets | 1,225.9 | 1,183.6 | 1,080.5 | 1,159.9 | - | 610.3 | 477.5 | 497.9 | 183.0 | 139.6 | 121.0 | 114.8 | 177.2 | 177.9 | 188.9 | 193.2 | - | - |
| Operating Lease Right Of Use Assets | 443.4 | 398.5 | 390.6 | 341.6 | - | 288.1 | 263.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 93.9 | 79.3 | 59.5 | 63.5 | - | 45.0 | 37.4 | 34.2 | 48.4 | 82.3 | 84.0 | 79.1 | 102.6 | 99.5 | 87.9 | 22.9 | - | - |
| Other Non-Current Assets | 213.1 | 186.3 | 157.2 | 138.5 | - | 74.4 | 69.5 | 63.7 | 55.5 | 38.7 | 19.3 | 16.1 | 12.3 | 14.0 | 10.3 | 19.4 | - | - |
| Total Non-Current Assets | 4,966.7 | 4,501.2 | 4,007.9 | 3,884.8 | - | 2,256.4 | 2,174.7 | 1,600.3 | 843.2 | 683.9 | 596.4 | 931.6 | 828.3 | 807.4 | 783.5 | 709.9 | - | - |
| Total Assets | 6,788.5 | 6,100.6 | 5,482.1 | 5,098.2 | - | 3,292.2 | 2,892.7 | 2,357.6 | 1,507.6 | 1,190.3 | 1,092.4 | 1,023.9 | 833.2 | 1,317.9 | 1,233.7 | 1,129.5 | - | - |
| 72.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 3.2 | 36.4 | 44.8 | 39.0 | 216.4 | - | - | - |
| Deferred Revenue Current | 80.4 | 63.5 | 45.3 | 25.6 | - | 21.1 | 24.1 | 28.8 | 35.4 | 4.1 | 4.6 | 7.5 | 20.2 | 19.7 | 19.4 | 22.1 | - | - |
| Operating Lease Liabilities Current | 99.7 | 93.0 | 89.9 | 85.0 | - | 78.9 | 69.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 756.5 | 646.0 | 569.2 | 625.6 | - | 450.9 | 495.4 | 469.6 | 516.1 | 399.8 | 377.8 | 379.3 | 392.4 | 313.2 | 272.1 | 273.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,654.8 | 1,508.0 | 1,441.2 | 1,341.6 | - | 1,108.3 | 924.3 | 798.7 | 724.6 | 510.2 | 479.1 | 630.2 | 570.2 | 467.9 | 594.3 | 411.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 419.2 | 383.9 | 375.5 | 322.5 | - | 251.7 | 229.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 91.0 | 78.5 | 43.2 | 57.8 | - | 50.5 | 28.0 | 27.6 | 19.0 | 14.6 | 18.4 | 22.0 | 31.2 | 34.7 | 38.2 | 33.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 110.7 | 129.5 | 120.6 | 91.1 | - | 48.5 | 31.7 | 21.8 | 11.8 | 9.0 | 3.2 | 23.3 | 34.4 | 35.6 | 29.1 | 20.3 | - | - |
| Total Non-Current Liabilities | 2,314.1 | 2,114.4 | 2,118.4 | 2,183.9 | - | 1,155.4 | 1,092.0 | 823.5 | 334.4 | 332.7 | 324.2 | 626.0 | 402.2 | 458.1 | 254.4 | 344.0 | - | - |
| Total Liabilities | 5,254.0 | 4,775.0 | 4,631.6 | 4,604.8 | - | 2,706.1 | 2,375.4 | 1,965.6 | 1,204.5 | 966.4 | 942.9 | 790.7 | 584.2 | 1,073.8 | 987.2 | 928.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 173.7 | 140.5 | 123.4 | 104.5 | - | 67.0 | 60.7 | 54.7 | 50.2 | 51.5 | 47.6 | 46.9 | 37.5 | 29.8 | 28.0 | 26.8 | - | - |
| Retained Earnings | (98.5) | (186.3) | (332.9) | (384.2) | - | 119.4 | 77.2 | (21.8) | (115.5) | (174.3) | (238.4) | (118.2) | (123.1) | (74.0) | (64.0) | (110.6) | - | - |
| Accumulated Other Comprehensive Income | (73.5) | (101.5) | (69.6) | (76.3) | - | (62.0) | (67.2) | (61.2) | (43.2) | (71.3) | (63.6) | (13.9) | 26.8 | 34.6 | 28.2 | 32.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1.1 | 0.7 | 2.5 | 3.7 | - | 3.7 | 4.4 | 4.4 | 4.5 | 6.8 | 7.8 | 8.0 | 7.1 | 4.2 | - | - | - | - |
| Total Stockholders Equity | 1,533.3 | 1,324.9 | 848.0 | 489.7 | - | 582.4 | 512.9 | 387.6 | 298.6 | 205.7 | 141.7 | 225.2 | 241.9 | 239.9 | 243.6 | 199.2 | 166.0 | 199.1 |
| Total Equity | 1,534.4 | 1,325.6 | 850.5 | 493.4 | - | 586.1 | 517.3 | 392.0 | 303.0 | 223.9 | 149.5 | 233.2 | 249.0 | 244.2 | 246.5 | 201.3 | 166.0 | 199.1 |
| - |
| - |
| Net debt | 1,403.9 | 1,314.5 | 1,302.3 | 1,248.5 | - | 313.2 | - | - | - | 149.4 | 144.8 | 403.3 | 230.1 | 228.5 | 218.6 | - | - | - |
| Working Capital | 167.0 | 91.3 | 33.1 | (128.2) | - | (72.5) | (206.2) | (41.4) | (60.3) | (3.9) | 16.8 | 77.7 | 45.1 | 42.6 | (144.0) | 7.7 | - | - |
| Book Value | 1,533.3 | 1,324.9 | 848.0 | 489.7 | - | 582.4 | 512.9 | 387.6 | 298.6 | 205.7 | 141.7 | 225.2 | 241.9 | 239.9 | 243.6 | 199.2 | 166.0 | 199.1 |
| Tangible Book Value | (2,321.8) | (2,156.7) | (2,270.7) | (2,658.8) | - | (1,116.9) | (913.8) | (998.3) | (339.6) | (281.8) | (285.0) | (175.7) | (151.0) | (340.7) | (340.8) | (373.8) | - | - |