| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 182.0 | 131.5 | 106.2 | 247.7 | 85.8 | 724.7 | 533.7 | 315.7 | 245.6 | 141.7 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 182.0 | 131.5 | 106.2 | 247.7 | 85.8 | 724.7 | 533.7 | 315.7 | 245.6 | 141.7 | - | - |
| Receivables | ||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 16.0 | 30.4 | 35.8 | 24.7 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | 16.3 | 22.3 | 29.7 | 23.9 | - | - |
| Prepaid Expenses | - | - | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 167.7 | 207.8 | 200.3 | 271.0 | 283.1 | 330.6 | 400.5 | 391.8 | 411.3 | 408.0 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 16.8 | 16.6 | 27.0 | 25.8 | 22.7 | 25.7 | 19.6 | 23.0 | 20.3 | 24.7 | - | - |
| Short Term Debt | 6.3 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 64.5 | 120.0 | 102.5 | 95.1 | 14.1 | 52.2 | 120.1 | 42.2 | 12.7 | 93.3 | - | - |
| Operating Lease Liabilities Non-Current | 122.8 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 2,040.5 | 2,013.3 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 70.8 | 181.0 | 105.0 | 97.4 | 16.4 | 63.5 | 127.1 | 48.1 | 134.9 | 104.7 | - | - |
| Net debt | (111.2) | 49.5 | ||||||||||
| (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 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 135.7 | 182.0 | 233.8 | 66.7 | 126.2 | 131.5 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| 64.4 |
| 22.1 |
| 21.4 |
| 8.7 |
| - |
| - |
| Other Current Assets | 25.7 | 23.5 | 29.5 | 26.1 | 35.8 | 84.3 | 97.2 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 268.3 | 196.9 | 177.3 | 310.6 | 121.6 | 844.2 | 630.9 | 451.7 | 350.2 | 272.6 | - | - |
| 118.7 |
| 146.0 |
| 141.6 |
| 183.5 |
| 182.5 |
| 184.8 |
| 237.9 |
| 216.3 |
| 192.5 |
| 173.0 |
| - |
| - |
| Property,Plant & Equipment Net | 49.0 | 61.8 | 58.7 | 87.5 | 100.6 | 145.8 | 162.6 | 175.5 | 218.8 | 235.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 643.5 | 764.9 | 1,718.8 | 1,950.7 | 2,261.3 | 1,453.0 | 836.5 | 397.2 | 424.9 | 401.0 | - | - |
| Goodwill | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 66.1 | 76.5 | 103.2 | 103.1 | 102.7 | - |
| Intangible Assets | 13.2 | 15.1 | 16.8 | 23.5 | 26.9 | 51.8 | 63.1 | 92.4 | 214.5 | 111.8 | - | - |
| Operating Lease Right Of Use Assets | 116.9 | 136.0 | 143.5 | 156.0 | 172.0 | 202.3 | 192.9 | - | - | - | - | - |
| Deferred Tax Assets | 0.6 | 73.9 | 82.0 | 22.7 | 0.0 | 0.0 | 54.5 | 23.8 | 10.6 | 33.1 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,320.7 | 2,228.9 | 2,686.7 | 3,125.5 | 3,889.6 | 4,613.4 | 2,092.2 | 1,459.5 | 1,487.2 | 1,473.3 | 1,469.5 | - |
| 61.0 |
| 2.5 |
| 2.3 |
| 2.3 |
| 11.3 |
| 7.0 |
| 5.9 |
| 122.2 |
| 11.4 |
| - |
| - |
| Deferred Revenue Current | 16.1 | 16.2 | 16.9 | 18.6 | 23.1 | 23.9 | 26.4 | 25.8 | 26.1 | 24.7 | - | - |
| Operating Lease Liabilities Current | 15.4 | 14.5 | 13.9 | 22.8 | 23.8 | 26.2 | 41.5 | - | - | - | - | - |
| Accrued Expenses | 9.4 | 15.5 | 12.8 | 13.3 | 24.4 | 21.5 | 25.3 | 22.8 | 23.7 | 20.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 129.7 | 146.5 | 107.5 | 122.7 | 179.5 | 202.0 | 198.7 | 160.0 | 249.8 | 159.5 | - | - |
| 134.6 |
| 142.2 |
| 151.0 |
| 166.1 |
| 195.6 |
| 199.7 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 0.0 | 0.0 | 9.1 | 0.0 | - | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | 143.8 | 325.3 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 29.5 | 29.4 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 329.8 | 413.6 | 377.5 | 410.6 | 548.5 | 828.2 | 562.4 | 259.8 | 334.1 | 463.5 | 413.0 | - |
| 1,977.0 |
| 1,936.2 |
| 1,888.3 |
| 1,875.8 |
| 1,396.7 |
| 1,146.2 |
| 1,130.2 |
| 0.0 |
| - |
| - |
| Retained Earnings | 23.3 | 567.1 | 901.3 | 1,214.7 | 1,642.8 | 1,929.8 | 143.6 | 45.8 | 0.2 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | 6.5 | (19.2) | (19.9) | (18.1) | (7.2) | (4.9) | (45.9) | (67.2) | (71.0) | (68.1) | - | - |
| Treasury Stock | 1,046.5 | 724.7 | 533.9 | 414.0 | 188.6 | 21.1 | 5.9 | 0.2 | 0.0 | - | - | - |
| Minority Interest | (32.9) | (21.2) | (15.3) | (3.9) | 5.8 | 5.6 | 41.3 | 75.1 | 93.7 | 116.3 | - | - |
| Total Stockholders Equity | 1,023.8 | 1,836.5 | 2,324.5 | 2,718.8 | 3,335.3 | 3,779.6 | 1,488.5 | 1,124.6 | 1,059.4 | 893.5 | 1,056.5 | 1,483.6 |
| Total Equity | 990.9 | 1,815.3 | 2,309.2 | 2,714.9 | 3,341.1 | 3,785.2 | 1,529.8 | 1,199.7 | 1,153.1 | 1,009.8 | 1,056.5 | 1,483.6 |
| (1.2) |
| (150.3) |
| (69.4) |
| (661.2) |
| (406.6) |
| (267.6) |
| (110.7) |
| (37.0) |
| - |
| - |
| Working Capital | 138.6 | 50.4 | 69.8 | 187.9 | (57.9) | 642.2 | 432.2 | 291.7 | 100.4 | 113.1 | - | - |
| Book Value | 1,023.8 | 1,836.5 | 2,324.5 | 2,718.8 | 3,335.3 | 3,779.6 | 1,488.5 | 1,124.6 | 1,059.4 | 893.5 | 1,056.5 | 1,483.6 |
| Tangible Book Value | 957.2 | 1,768.0 | 2,254.3 | 2,641.9 | 3,255.0 | 3,674.4 | 1,359.3 | 955.7 | 741.7 | 678.6 | 953.8 | - |
| - |
| - |
| - |
| - |
| 271.2 |
| 439.7 |
| 724.7 |
| 405.9 |
| 922.7 |
| 444.3 |
| 533.7 |
| 153.2 |
| 73.7 |
| 121.2 |
| 323.0 |
| 57.8 |
| 77.7 |
| 104.2 |
| 245.6 |
| 335.5 |
| 375.7 |
| 186.1 |
| 146.4 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 100.0 | 0.8 | 0.5 | 0.2 | 1.8 | 12.1 | 31.4 | 32.2 | 17.3 | 21.1 | 0.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 135.7 | 182.0 | 233.8 | 66.7 | 126.2 | 131.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | 271.2 | 439.7 | 724.7 | 405.9 | 1,022.7 | 445.1 | 534.2 | 153.4 | 75.5 | 133.3 | 354.4 | 90.0 | 95.0 | 125.3 | 245.6 | 335.5 | 375.7 | 186.1 | 146.4 | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.7 | 4.2 | 3.2 | 16.0 | 34.4 | 33.1 | 29.5 | 49.8 | 34.2 | 36.8 | 30.2 | 35.8 | 15.2 | - | - | 24.7 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.4 | 6.6 | 8.1 | 16.3 | 32.5 | 32.5 | 31.0 | 22.3 | 43.3 | 41.4 | 38.6 | 29.7 | 37.7 | - | - | 23.9 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 24.9 | 25.7 | 18.5 | 17.9 | 19.5 | 23.5 | 19.7 | 20.8 | 26.2 | 29.5 | 45.2 | 23.8 | 23.4 | 26.1 | 27.4 | 28.0 | 25.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 208.7 | 256.5 | 265.1 | 623.5 | 773.5 | 196.9 | 214.8 | 100.7 | 335.6 | 177.3 | 126.3 | 190.1 | 313.2 | 310.6 | 398.5 | 128.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 44.5 | 49.0 | 52.1 | 53.0 | 53.6 | 61.8 | 63.1 | 64.3 | 57.2 | 58.7 | 63.3 | 78.6 | 84.8 | 87.5 | 88.9 | 91.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 634.5 | 643.5 | 743.7 | 629.9 | 784.2 | 764.9 | 1,495.2 | 1,519.6 | 1,678.3 | 1,718.8 | 1,878.7 | 1,972.5 | 1,958.5 | 1,950.7 | 1,996.5 | 2,309.6 | ||||||||||||||||||||||||
| Goodwill | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | 53.4 | ||||||||||||||||||||||
| Intangible Assets | 12.7 | 13.2 | 13.6 | 14.1 | 14.6 | 15.1 | 15.4 | 15.9 | 16.3 | 16.8 | 21.6 | 22.2 | 22.8 | 23.5 | 24.3 | 25.2 | 26.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 108.7 | 116.9 | 128.7 | 131.7 | 134.9 | 136.0 | 137.7 | 139.8 | 141.3 | 143.5 | 122.8 | 150.0 | 152.5 | 156.0 | 158.8 | 163.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.0 | 0.6 | 50.4 | 55.0 | 55.0 | 73.9 | 69.4 | 63.2 | 29.0 | 82.0 | 84.5 | 47.6 | 31.1 | 22.7 | 76.0 | 85.8 | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,239.6 | 1,308.9 | 1,514.3 | 1,785.8 | 2,096.4 | 2,228.9 | 2,286.2 | 2,224.0 | 2,609.8 | 2,686.7 | 2,768.4 | 2,995.6 | 3,132.8 | 3,125.5 | 3,181.1 | 3,188.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 5.8 | 6.3 | 6.9 | 106.7 | 102.0 | 61.0 | 1.9 | 0.5 | 1.9 | 2.5 | 3.1 | 5.0 | 1.5 | 2.3 | 13.2 | 10.8 | 1.6 | 2.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 14.5 | 16.1 | 11.7 | 13.4 | 14.3 | 16.2 | 12.2 | 14.3 | 15.3 | 16.9 | 11.5 | 14.2 | 15.0 | 18.6 | 13.6 | 16.1 | 18.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 15.6 | 15.4 | 15.2 | 15.0 | 14.8 | 14.5 | 14.3 | 14.1 | 13.9 | 13.9 | 15.8 | 20.5 | 21.8 | 22.8 | 23.4 | 23.5 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 122.4 | 129.7 | 130.6 | 224.5 | 184.6 | 146.5 | 84.2 | 99.3 | 101.2 | 107.5 | 118.4 | 127.9 | 123.8 | 122.7 | 166.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 64.5 | 64.5 | 61.7 | 61.7 | 68.6 | 120.0 | 179.3 | 77.7 | 77.4 | 102.5 | 99.5 | 98.3 | 100.4 | 95.1 | 95.5 | 95.9 | 13.7 | 14.1 | 220.4 | 24.7 | 45.8 | 52.2 | 37.1 | 64.4 | 42.6 | 120.1 | 193.8 | 195.2 | 206.3 | 42.2 | 11.6 | 11.0 | 11.1 | 12.7 | 119.5 | - | - | 93.3 | - | - |
| Operating Lease Liabilities Non-Current | 118.0 | 122.8 | 126.3 | 129.5 | 133.1 | 134.6 | 134.7 | 137.1 | 139.7 | 142.2 | 144.9 | 146.6 | 148.7 | 151.0 | 151.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 317.2 | 329.8 | 331.6 | 429.1 | 399.7 | 413.6 | 423.4 | 340.5 | 344.7 | 377.5 | 402.8 | 413.6 | 414.2 | 410.6 | 455.6 | 482.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - |
| Additional Paid In Capital | 2,043.5 | 2,040.5 | 2,037.8 | 2,035.4 | 2,021.0 | 2,013.3 | 2,005.0 | 1,997.9 | 1,984.7 | 1,977.0 | 1,966.0 | 1,957.0 | 1,945.8 | 1,936.2 | 1,924.4 | 1,913.5 | ||||||||||||||||||||||||
| Retained Earnings | (27.5) | 11.5 | 123.5 | 200.1 | 446.5 | 567.1 | 620.8 | 642.0 | 804.6 | 901.3 | 966.1 | 1,123.4 | 1,210.6 | 1,214.7 | 1,187.2 | 1,131.9 | 1,395.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 6.0 | 6.5 | 8.8 | (15.5) | (21.3) | (19.2) | (17.2) | (17.6) | (16.5) | (19.9) | (16.4) | (13.9) | (16.9) | (18.1) | (20.8) | |||||||||||||||||||||||||
| Treasury Stock | 1,063.1 | 1,046.5 | 960.2 | 838.6 | 726.3 | 724.7 | 724.6 | 721.6 | 490.5 | 533.9 | 526.8 | 474.5 | 414.1 | 414.0 | 363.3 | 327.2 | 242.5 | 188.6 | ||||||||||||||||||||||
| Minority Interest | (36.5) | (32.9) | (27.2) | (24.7) | (23.2) | (21.2) | (21.2) | (17.2) | (17.2) | (15.3) | (23.3) | (10.0) | (6.8) | (3.9) | (2.0) | 2.7 | 4.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 958.9 | 1,012.0 | 1,209.9 | 1,381.4 | 1,719.9 | 1,836.5 | 1,884.0 | 1,900.7 | 2,282.3 | 2,324.5 | 2,388.9 | 2,592.0 | 2,725.4 | 2,718.8 | 2,727.5 | 2,703.4 | ||||||||||||||||||||||||
| Total Equity | 922.4 | 979.1 | 1,182.7 | 1,356.7 | 1,696.7 | 1,815.3 | 1,862.8 | 1,883.5 | 2,265.1 | 2,309.2 | 2,365.6 | 2,582.0 | 2,718.6 | 2,714.9 | 2,725.5 | 2,706.1 | 3,042.7 | 3,341.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 70.3 | 70.8 | 68.6 | 168.4 | 170.6 | 181.0 | 181.2 | 78.2 | 79.3 | 105.0 | 102.6 | 103.3 | 101.9 | 97.4 | 108.7 | 106.7 | 15.3 | 16.4 | 227.8 | 51.5 | 59.7 | 63.5 | 70.3 | 70.4 | 48.9 | 127.1 | 201.2 | 201.1 | 212.2 | 48.1 | 12.1 | 12.4 | 12.5 | 134.9 | 128.5 | - | - | 104.7 | - | - |
| Net debt | (65.4) | (111.2) | (165.2) | 101.7 | 44.4 | 49.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 86.3 | 126.8 | 134.5 | 399.0 | 588.9 | 50.4 | 130.6 | 1.4 | 234.4 | 69.8 | 7.9 | 62.2 | 189.4 | 187.9 | 232.2 | (58.0) | (153.4) | (57.9) | ||||||||||||||||||||||
| Book Value | 958.9 | 1,012.0 | 1,209.9 | 1,381.4 | 1,719.9 | 1,836.5 | 1,884.0 | 1,900.7 | 2,282.3 | 2,324.5 | 2,388.9 | 2,592.0 | 2,725.4 | 2,718.8 | 2,727.5 | 2,703.4 | 3,038.7 | 3,335.3 | ||||||||||||||||||||||
| Tangible Book Value | 892.8 | 945.4 | 1,142.9 | 1,313.9 | 1,651.9 | 1,768.0 | 1,815.2 | 1,831.4 | 2,212.6 | 2,254.3 | 2,313.9 | 2,516.4 | 2,649.2 | 2,641.9 | 2,649.8 | 2,624.8 | 2,959.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| 75.1 |
| 49.9 |
| 35.0 |
| 64.4 |
| 20.5 |
| 24.2 |
| 29.0 |
| 25.2 |
| 84.7 |
| 22.0 |
| 23.2 |
| 21.4 |
| 18.9 |
| - |
| - |
| 9.3 |
| - |
| - |
| 35.8 |
| 91.8 |
| 40.9 |
| 40.5 |
| 84.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.3 |
| 121.6 |
| 326.0 |
| 416.5 |
| 592.9 |
| 844.2 |
| 493.1 |
| 1,083.4 |
| 491.4 |
| 630.9 |
| 240.8 |
| 165.3 |
| 222.8 |
| 451.7 |
| 252.4 |
| 195.4 |
| 217.5 |
| 350.2 |
| 424.2 |
| - |
| - |
| 273.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.1 |
| 100.6 |
| 99.7 |
| 102.5 |
| 119.6 |
| 145.8 |
| 127.2 |
| 132.5 |
| 137.9 |
| 162.6 |
| 155.8 |
| 160.4 |
| 168.7 |
| 176.4 |
| 186.0 |
| 201.9 |
| 209.8 |
| 218.8 |
| 232.1 |
| - |
| - |
| 236.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,435.1 |
| 2,261.3 |
| 2,268.2 |
| 1,988.7 |
| 2,011.1 |
| 1,453.0 |
| 1,413.2 |
| 799.7 |
| 759.2 |
| 836.5 |
| 851.9 |
| 887.3 |
| 904.5 |
| 397.2 |
| 450.9 |
| 479.6 |
| 415.4 |
| 424.9 |
| 410.0 |
| - |
| - |
| 407.3 |
| - |
| - |
| 53.4 |
| 53.4 |
| 53.4 |
| 53.4 |
| 53.5 |
| 53.5 |
| 53.5 |
| 66.1 |
| 76.5 |
| 76.5 |
| 76.5 |
| 164.8 |
| 197.2 |
| 202.0 |
| 202.0 |
| 202.7 |
| 103.1 |
| 103.1 |
| 103.1 |
| 101.4 |
| 101.4 |
| - |
| 26.9 |
| 27.8 |
| 28.6 |
| 29.2 |
| 51.8 |
| 37.4 |
| 37.9 |
| 38.3 |
| 63.1 |
| 154.2 |
| 158.0 |
| 162.1 |
| 175.8 |
| 194.6 |
| 201.4 |
| 209.1 |
| 214.5 |
| 92.2 |
| - |
| - |
| 99.5 |
| - |
| - |
| 166.6 |
| 172.0 |
| 177.2 |
| 178.1 |
| 182.1 |
| 202.3 |
| 131.8 |
| 139.4 |
| 145.0 |
| 192.9 |
| 218.6 |
| 228.4 |
| 240.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 54.5 |
| 19.9 |
| 15.3 |
| 18.6 |
| 16.9 |
| 8.4 |
| 7.3 |
| 14.1 |
| 10.6 |
| 30.1 |
| - |
| - |
| 30.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,492.7 |
| 3,889.6 |
| 4,313.5 |
| 4,439.6 |
| 4,305.4 |
| 4,613.4 |
| 3,868.6 |
| 3,788.6 |
| 2,705.1 |
| 2,092.2 |
| 1,893.7 |
| 1,852.2 |
| 1,957.8 |
| 1,459.5 |
| 1,364.7 |
| 1,359.9 |
| 1,340.6 |
| 1,487.2 |
| 1,369.7 |
| 1,419.0 |
| 1,499.8 |
| 1,464.8 |
| 1,441.0 |
| - |
| 7.4 |
| 26.8 |
| 13.9 |
| 11.3 |
| 33.2 |
| 6.0 |
| 6.3 |
| 7.0 |
| 7.4 |
| 5.9 |
| 5.9 |
| 5.9 |
| 0.5 |
| 1.4 |
| 1.4 |
| 122.2 |
| 9.0 |
| - |
| - |
| 11.4 |
| - |
| - |
| 23.1 |
| 14.6 |
| 15.6 |
| 17.0 |
| 23.9 |
| 14.7 |
| 15.7 |
| 16.2 |
| 26.4 |
| 22.4 |
| 25.3 |
| 25.9 |
| 31.5 |
| 19.4 |
| 23.8 |
| 23.4 |
| 26.1 |
| 10.5 |
| - |
| - |
| 24.7 |
| - |
| - |
| 23.8 |
| 23.8 |
| 23.8 |
| 23.5 |
| 23.2 |
| 26.2 |
| 26.7 |
| 27.1 |
| 26.7 |
| 41.5 |
| 43.2 |
| 43.0 |
| 42.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.6 |
| 229.7 |
| 179.5 |
| 176.6 |
| 318.9 |
| 237.1 |
| 202.0 |
| 159.0 |
| 188.8 |
| 152.1 |
| 198.7 |
| 184.9 |
| 176.5 |
| 188.1 |
| 160.0 |
| 119.3 |
| 115.7 |
| 118.0 |
| 249.8 |
| 114.2 |
| - |
| - |
| 159.5 |
| - |
| - |
| 156.5 |
| 160.5 |
| 166.1 |
| 169.3 |
| 171.2 |
| 176.8 |
| 195.6 |
| 123.3 |
| 132.0 |
| 138.4 |
| 199.7 |
| 210.5 |
| 218.0 |
| 230.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 2.9 |
| 1.9 |
| 1.9 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.8 |
| - |
| - |
| 244.8 |
| 325.3 |
| 231.1 |
| 226.0 |
| 124.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 450.0 |
| 548.5 |
| 805.7 |
| 806.1 |
| 755.1 |
| 828.2 |
| 596.6 |
| 654.8 |
| 500.1 |
| 562.4 |
| 619.0 |
| 620.0 |
| 755.1 |
| 259.8 |
| 192.2 |
| 188.9 |
| 192.0 |
| 334.1 |
| 287.3 |
| 316.7 |
| 490.1 |
| 451.1 |
| 419.4 |
| - |
| 1,894.4 |
| 1,888.3 |
| 1,883.7 |
| 1,880.8 |
| 1,878.3 |
| 1,875.8 |
| 1,871.7 |
| 1,868.4 |
| 1,406.1 |
| 1,396.7 |
| 1,156.3 |
| 1,150.9 |
| 1,148.8 |
| 1,146.2 |
| 1,157.4 |
| 1,155.4 |
| 1,131.9 |
| 1,130.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,642.8 |
| 1,752.1 |
| 1,873.1 |
| 1,696.7 |
| 1,929.8 |
| 1,398.5 |
| 1,266.6 |
| 791.3 |
| 143.6 |
| 119.1 |
| 72.9 |
| 49.5 |
| 45.8 |
| 1.2 |
| 0.1 |
| 2.8 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.8) |
| (8.4) |
| (7.2) |
| (18.8) |
| (15.8) |
| (8.7) |
| (4.9) |
| 10.1 |
| 3.2 |
| (0.2) |
| (45.9) |
| (59.2) |
| (59.4) |
| (65.9) |
| (67.2) |
| (67.5) |
| (75.5) |
| (75.6) |
| (71.0) |
| (65.4) |
| - |
| - |
| (68.1) |
| - |
| - |
| 117.6 |
| 110.8 |
| 21.1 |
| 21.1 |
| 20.3 |
| 20.3 |
| 16.7 |
| 5.9 |
| 4.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.8 |
| 8.4 |
| 6.2 |
| 5.1 |
| 5.6 |
| 12.0 |
| 15.9 |
| 24.5 |
| 41.3 |
| 62.6 |
| 66.9 |
| 71.6 |
| 75.1 |
| 81.4 |
| 91.0 |
| 89.5 |
| 93.7 |
| 99.6 |
| - |
| - |
| 116.3 |
| - |
| - |
| 3,038.7 |
| 3,335.3 |
| 3,499.4 |
| 3,627.3 |
| 3,545.2 |
| 3,779.6 |
| 3,260.0 |
| 3,117.9 |
| 2,180.5 |
| 1,488.5 |
| 1,212.1 |
| 1,185.5 |
| 1,154.4 |
| 1,124.6 |
| 1,091.1 |
| 1,080.0 |
| 1,059.1 |
| 1,059.4 |
| 974.1 |
| 1,102.3 |
| 1,009.7 |
| 897.4 |
| 1,021.6 |
| 1,059.1 |
| 3,507.8 |
| 3,633.5 |
| 3,550.3 |
| 3,785.2 |
| 3,272.0 |
| 3,133.8 |
| 2,205.0 |
| 1,529.8 |
| 1,274.7 |
| 1,232.2 |
| 1,202.5 |
| 1,199.7 |
| 1,170.1 |
| 1,168.2 |
| 1,146.8 |
| 1,153.1 |
| 1,071.1 |
| 1,102.3 |
| 1,009.7 |
| 1,009.8 |
| 1,021.6 |
| 1,059.1 |
| (219.7) |
| (380.0) |
| (661.2) |
| (335.6) |
| (952.3) |
| (396.2) |
| (407.1) |
| 47.8 |
| 125.6 |
| 78.9 |
| (306.3) |
| (77.9) |
| (82.6) |
| (112.8) |
| (110.7) |
| (207.0) |
| - |
| - |
| (41.7) |
| - |
| - |
| 149.4 |
| 97.6 |
| 355.8 |
| 642.2 |
| 334.1 |
| 894.6 |
| 339.3 |
| 432.2 |
| 55.9 |
| (11.2) |
| 34.7 |
| 291.7 |
| 133.1 |
| 79.7 |
| 99.5 |
| 100.4 |
| 310.0 |
| - |
| - |
| 113.7 |
| - |
| - |
| 3,499.4 |
| 3,627.3 |
| 3,545.2 |
| 3,779.6 |
| 3,260.0 |
| 3,117.9 |
| 2,180.5 |
| 1,488.5 |
| 1,212.1 |
| 1,185.5 |
| 1,154.4 |
| 1,124.6 |
| 1,091.1 |
| 1,080.0 |
| 1,059.1 |
| 1,059.4 |
| 974.1 |
| 1,102.3 |
| 1,009.7 |
| 897.4 |
| 1,021.6 |
| 1,059.1 |
| 3,255.0 |
| 3,418.2 |
| 3,545.3 |
| 3,462.6 |
| 3,674.4 |
| 3,169.1 |
| 3,026.5 |
| 2,088.7 |
| 1,359.3 |
| 981.4 |
| 951.0 |
| 915.8 |
| 784.0 |
| 699.3 |
| 676.6 |
| 648.0 |
| 642.2 |
| 778.8 |
| 999.2 |
| 906.6 |
| 696.5 |
| 920.2 |
| - |