| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 5,230.1 | 4,323.3 | 3,375.1 | 2,455.4 | 1,996.6 | 1,918.6 | - | - | - | - |
| Restricted Cash | 0.5 | 1.4 | 2.5 | 1.6 | 0.0 | 0.0 | - | - | - | - |
| Short Term Investments | - | 0.0 | 99.6 | 250.0 | 0.0 | - | 647.3 | 103.2 | - | - |
| Cash And Short Term Investments | 5,230.1 | 4,323.3 | 3,474.7 | 2,705.4 | 1,996.6 | 1,918.6 | - | - | - | - |
| Receivables | ||||||||||
| Accounts Receivable | 1,361.8 | 1,128.6 | 853.1 | 626.2 | 368.1 | 239.2 | 165.0 | 92.5 | - | - |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 379.7 | 314.4 | 183.2 | 121.9 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 1,747.0 | 1,310.4 | 958.4 | 708.6 | 402.4 | 255.5 | 185.7 | 100.4 | - | - |
| Accumulated Depreciation | 770.7 | 521.8 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 105.3 | 130.9 | 28.2 | 45.4 | 47.6 | 12.1 | 1.3 | 6.9 | - | - |
| Short Term Debt | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 745.5 | 744.0 | 742.5 | 741.0 | 739.5 | 738.0 | 0.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 56.4 | 31.1 | 36.2 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.0 | - | - |
| Additional Paid In Capital | 5,694.5 | 4,409.5 | 3,364.3 | 2,612.7 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 745.5 | 744.0 | 742.5 | 741.0 | 739.5 | 738.0 | 0.0 | - | - | - |
| Net debt | (4,484.7) | (3,579.3) | (2,732.2) | (1,964.4) | ||||||
| (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 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 4,552.8 | 5,230.1 | 4,801.1 | 4,972.4 | 4,614.2 | 4,323.3 | 4,260.3 | 4,038.5 | 3,702.4 | 3,375.1 | 2,968.9 | 3,167.2 | 2,829.7 | 2,455.4 | |||||||||||||||||||||
| 79.4 |
| 53.6 |
| 51.6 |
| 18.4 |
| - |
| - |
| Other Current Assets | 128.8 | 67.1 | 38.3 | - | 12.8 | 4.6 | 6.5 | 1.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 7,419.1 | 6,113.3 | 4,757.3 | 3,640.3 | 2,571.0 | 2,292.3 | 1,171.6 | 331.4 | - | - |
| 338.3 |
| 216.3 |
| 141.8 |
| 88.5 |
| 49.7 |
| 26.7 |
| - |
| - |
| Property,Plant & Equipment Net | 976.3 | 788.6 | 620.2 | 492.3 | 260.6 | 167.0 | 136.1 | 73.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 76.8 | 72.5 | 56.2 | 47.3 | 23.6 | 2.5 | 1.0 | 0.0 | - | - |
| Goodwill | 1,363.3 | 912.8 | 638.0 | 430.6 | 416.4 | 83.6 | 7.7 | 7.9 | - | - |
| Intangible Assets | 136.7 | 133.1 | 114.5 | 86.9 | 97.3 | 15.7 | 0.5 | 1.0 | - | - |
| Operating Lease Right Of Use Assets | 69.9 | 42.8 | 48.2 | 39.9 | 31.7 | 36.5 | 0.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | 4.8 | 1.3 | - | - | - | - |
| Other Non-Current Assets | 388.9 | 137.5 | 76.1 | 29.0 | 25.3 | 17.1 | 16.7 | 9.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,086.7 | 8,701.6 | 6,646.5 | 5,026.5 | 3,618.4 | 2,732.5 | 1,404.9 | 433.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 3,421.1 | 2,733.0 | 2,270.8 | 1,727.5 | 1,136.5 | 702.0 | 413.0 | 218.7 | - | - |
| Operating Lease Liabilities Current | 18.2 | 13.8 | 14.2 | 13.0 | 9.8 | 9.0 | 0.0 | - | - | - |
| Accrued Expenses | 181.1 | 191.3 | 125.9 | 137.9 | 83.4 | 51.1 | 30.4 | 32.5 | - | - |
| Other Current Liabilities | 68.8 | 72.8 | 23.7 | 16.5 | 24.9 | 17.5 | 11.6 | 4.0 | - | - |
| Total Current Liabilities | 4,184.2 | 3,461.1 | 2,697.3 | 2,109.1 | 1,406.8 | 863.6 | 493.1 | 281.4 | - | - |
| 29.6 |
| 25.4 |
| 32.0 |
| 0.0 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1,332.4 | 995.7 | 783.3 | 627.6 | 392.8 | 209.9 | 158.2 | 71.4 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 295.7 | 150.8 | 50.1 | 31.8 | 16.2 | 17.2 | 11.0 | 10.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,614.1 | 5,382.7 | 4,309.4 | 3,539.1 | 2,580.7 | 1,860.7 | 662.3 | 363.1 | - | - |
| 1,991.8 |
| 1,598.3 |
| 1,378.5 |
| 31.2 |
| - |
| - |
| Retained Earnings | (1,283.0) | (1,120.5) | (1,058.8) | (1,148.2) | (964.9) | (730.1) | (637.5) | (519.1) | - | - |
| Accumulated Other Comprehensive Income | 16.8 | (9.6) | (1.7) | (1.0) | (1.2) | 2.3 | 1.0 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 44.2 | 39.4 | 33.1 | 23.8 | 11.9 | 1.3 | 0.5 | 0.0 | - | - |
| Total Stockholders Equity | 4,428.4 | 3,279.5 | 2,304.0 | 1,463.6 | 1,025.8 | 870.6 | 742.1 | (487.8) | (369.5) | (243.5) |
| Total Equity | 4,472.6 | 3,318.9 | 2,337.1 | 1,487.4 | 1,037.6 | 871.9 | 742.6 | (487.8) | (369.5) | (243.5) |
| (1,257.1) |
| (1,180.6) |
| - |
| - |
| - |
| - |
| Working Capital | 3,234.9 | 2,652.3 | 2,060.0 | 1,531.2 | 1,164.1 | 1,428.7 | 678.5 | 50.0 | - | - |
| Book Value | 4,428.4 | 3,279.5 | 2,304.0 | 1,463.6 | 1,025.8 | 870.6 | 742.1 | (487.8) | (369.5) | (243.5) |
| Tangible Book Value | 2,928.4 | 2,233.6 | 1,551.4 | 946.1 | 512.0 | 771.3 | 733.9 | (496.8) | - | - |
| 2,466.6 |
| 2,318.9 |
| 2,152.7 |
| 1,996.6 |
| 1,907.5 |
| 1,787.1 |
| 1,685.0 |
| - |
| 1,059.9 |
| 1,064.7 |
| 1,005.0 |
| 264.8 |
| 743.6 |
| 732.8 |
| 93.0 |
| 88.4 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 39.2 | - | 1.0 | 1.5 | 1.5 | - | 1.9 | 1.9 | 2.9 | - | 2.5 | 1.9 | 1.9 | - | 1.5 | 1.5 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 99.6 | 197.5 | 0.0 | 100.0 | 250.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,552.8 | 5,230.1 | 4,801.1 | 4,972.4 | 4,614.2 | 4,323.3 | 4,260.3 | 4,038.5 | 3,702.4 | 3,474.7 | 3,166.4 | 3,167.2 | 2,929.7 | 2,705.4 | 2,466.6 | 2,318.9 | 2,152.7 | 1,996.6 | 1,907.5 | 1,787.1 | 1,685.0 | - | 1,059.9 | 1,064.7 | 1,005.0 | 264.8 | 743.6 | 732.8 | 93.0 | 88.4 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | 933.9 | 1,361.8 | 1,013.1 | 886.6 | 808.7 | 1,128.6 | 813.9 | 661.0 | 702.9 | 853.1 | 561.9 | 539.5 | 461.1 | 626.2 | 485.3 | 418.8 | 369.1 | 368.1 | 283.3 | 266.5 | 211.2 | - | 172.8 | 149.2 | 144.2 | 165.0 | 145.7 | 115.3 | 87.4 | 92.5 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 461.1 | 379.7 | 306.4 | 302.8 | 296.1 | 314.4 | 203.9 | 230.8 | 191.7 | 183.2 | 141.7 | 146.6 | 131.1 | 121.9 | 89.5 | 90.2 | 75.5 | ||||||||||||||||||
| Other Current Assets | 186.6 | - | - | - | 64.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | 6,301.6 | 7,419.1 | 6,519.3 | 6,534.4 | 6,070.8 | 6,113.3 | 5,572.3 | 5,181.6 | 4,841.6 | 4,757.3 | 4,079.1 | 4,050.4 | 3,708.8 | 3,640.3 | 3,203.6 | 2,976.0 | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,908.9 | 1,747.0 | 1,629.8 | 1,510.8 | 1,407.9 | 1,310.4 | 1,221.5 | 1,074.9 | 1,007.7 | 958.4 | 884.0 | 833.5 | 766.3 | 708.6 | 622.2 | 557.0 | 473.7 | 402.4 | 369.3 | 328.8 | 291.9 | - | 239.8 | 220.7 | 196.9 | 185.7 | 172.2 | 144.8 | 117.9 | 100.4 | - | - | - | - | - |
| Accumulated Depreciation | 842.7 | 770.7 | 702.8 | 641.5 | 581.8 | 521.8 | 475.0 | 426.4 | 380.3 | 338.3 | 302.9 | 272.0 | 242.6 | 216.3 | 192.2 | 174.0 | 157.4 | ||||||||||||||||||
| Property,Plant & Equipment Net | 1,066.2 | 976.3 | 927.0 | 869.2 | 826.1 | 788.6 | 746.6 | 648.5 | 627.4 | 620.2 | 581.0 | 561.6 | 523.7 | 492.3 | 430.0 | 383.0 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | 66.3 | 76.8 | 81.3 | 72.5 | 71.3 | 72.5 | 68.2 | 58.2 | 58.4 | 56.2 | 59.5 | 59.5 | 57.9 | 47.3 | 46.4 | 35.6 | 28.7 | ||||||||||||||||||
| Goodwill | 2,267.5 | 1,363.3 | 1,352.9 | 913.3 | 913.3 | 912.8 | 722.0 | 722.0 | 722.0 | 638.0 | 637.7 | 430.7 | 430.8 | 430.6 | 430.3 | 416.1 | 416.2 | 416.4 | |||||||||||||||||
| Intangible Assets | 285.7 | 136.7 | 144.4 | 117.9 | 125.5 | 133.1 | 109.4 | 115.7 | 122.0 | 114.5 | 109.4 | 79.1 | 83.2 | 86.9 | 89.5 | 89.8 | 93.9 | ||||||||||||||||||
| Operating Lease Right Of Use Assets | 70.1 | 69.9 | 67.4 | 63.4 | 39.2 | 42.8 | 46.3 | 45.9 | 48.6 | 48.2 | 50.9 | 46.2 | 50.5 | 39.9 | 25.6 | 28.5 | |||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Assets | 469.5 | 388.9 | 316.9 | 201.1 | 178.2 | 137.5 | 96.4 | 89.0 | 92.0 | 76.1 | 39.4 | 31.4 | 28.7 | 29.0 | 25.4 | 22.8 | 21.7 | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 11,270.1 | 11,086.7 | 9,965.3 | 9,288.9 | 8,720.4 | 8,701.6 | 7,783.0 | 7,202.5 | 6,842.0 | 6,646.5 | 5,831.1 | 5,520.5 | 5,137.9 | 5,026.5 | 4,469.4 | 4,154.2 | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 54.2 | 105.3 | 131.6 | 120.6 | 16.4 | 130.9 | 79.2 | 21.1 | 21.3 | 28.2 | 57.0 | 37.1 | 16.9 | 45.4 | 89.3 | 53.8 | 11.0 | 47.6 | 7.2 | 19.6 | 3.5 | - | 7.5 | 10.1 | 6.5 | 1.3 | 5.2 | 1.1 | 9.9 | 6.9 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Deferred Revenue Current | 3,370.2 | 3,421.1 | 2,851.5 | 2,781.2 | 2,747.1 | 2,733.0 | 2,363.3 | 2,348.5 | 2,309.3 | 2,270.8 | 1,942.8 | 1,894.0 | 1,788.3 | 1,727.5 | 1,483.2 | 1,363.6 | |||||||||||||||||||
| Operating Lease Liabilities Current | 19.9 | 18.2 | 15.9 | 12.9 | 12.0 | 13.8 | 15.7 | 17.0 | 16.0 | 14.2 | 14.4 | 16.1 | 16.2 | 13.0 | 10.4 | 10.3 | |||||||||||||||||||
| Accrued Expenses | 196.2 | 181.1 | 190.0 | 210.5 | 166.8 | 191.3 | 176.6 | 101.3 | 102.1 | 125.9 | 146.1 | 122.4 | 91.5 | 137.9 | 88.9 | 101.2 | 95.0 | ||||||||||||||||||
| Other Current Liabilities | 103.2 | 68.8 | 53.2 | 51.3 | 53.7 | 72.8 | 40.8 | 35.0 | 18.2 | 23.7 | 20.5 | 21.4 | 16.1 | 16.5 | 22.6 | 17.7 | 15.5 | ||||||||||||||||||
| Total Current Liabilities | 4,115.9 | 4,184.2 | 3,599.9 | 3,475.9 | 3,282.5 | 3,461.1 | 3,000.4 | 2,728.3 | 2,683.7 | 2,697.3 | 2,350.4 | 2,229.5 | 2,080.1 | 2,109.1 | 1,817.1 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | 745.8 | 745.5 | 745.1 | 744.7 | 744.4 | 744.0 | 743.6 | 743.2 | 742.9 | 742.5 | 742.1 | 741.8 | 741.4 | 741.0 | 740.6 | 740.3 | 739.9 | 739.5 | 739.1 | 738.8 | 738.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 55.6 | 56.4 | 57.0 | 52.9 | 29.1 | 31.1 | 32.7 | 31.7 | 34.1 | 36.2 | 38.4 | 32.7 | 36.8 | 29.6 | 18.0 | 21.3 | |||||||||||||||||||
| Deferred Revenue Non-Current | 1,352.0 | 1,332.4 | 1,211.8 | 1,053.7 | 1,024.3 | 995.7 | 833.3 | 744.7 | 760.1 | 783.3 | 600.4 | 613.6 | 615.5 | 627.6 | 532.3 | 480.6 | |||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Liabilities | 325.5 | 295.7 | 292.6 | 166.9 | 149.1 | 150.8 | 77.4 | 63.9 | 52.5 | 50.1 | 38.9 | 32.8 | 29.8 | 31.8 | 23.8 | 19.4 | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Liabilities | 6,594.8 | 6,614.1 | 5,906.3 | 5,494.2 | 5,229.3 | 5,382.7 | 4,687.3 | 4,311.9 | 4,273.2 | 4,309.4 | 3,770.2 | 3,650.4 | 3,503.5 | 3,539.1 | 3,131.8 | 2,910.9 | |||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 5,853.4 | 5,694.5 | 5,314.8 | 5,016.5 | 4,669.7 | 4,367.1 | 4,045.7 | 3,824.9 | 3,556.2 | 3,364.3 | 3,146.6 | 2,976.4 | 2,752.7 | 2,612.7 | 2,424.0 | 2,276.7 | |||||||||||||||||||
| Retained Earnings | (1,255.3) | (1,283.0) | (1,300.0) | (1,266.0) | (1,224.8) | (1,078.1) | (985.8) | (969.0) | (1,016.0) | (1,058.8) | (1,112.5) | (1,139.2) | (1,147.7) | (1,148.2) | (1,100.7) | (1,045.7) | (996.4) | ||||||||||||||||||
| Accumulated Other Comprehensive Income | 35.6 | 16.8 | 1.5 | 6.0 | 5.9 | (9.6) | (2.0) | (3.1) | (4.8) | (1.7) | (5.3) | 0.9 | 0.1 | (1.0) | (9.2) | ||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Minority Interest | 41.5 | 44.2 | 42.5 | 38.0 | 40.1 | 39.4 | 37.7 | 37.7 | 33.2 | 33.1 | 31.9 | 31.9 | 29.1 | 23.8 | 23.3 | 17.9 | 14.5 | ||||||||||||||||||
| Total Stockholders Equity | 4,633.9 | 4,428.4 | 4,016.5 | 3,756.7 | 3,450.9 | 3,279.5 | 3,057.9 | 2,852.9 | 2,535.5 | 2,304.0 | 2,029.0 | 1,838.2 | 1,605.3 | 1,463.6 | 1,314.3 | 1,225.4 | |||||||||||||||||||
| Total Equity | 4,675.3 | 4,472.6 | 4,059.0 | 3,794.7 | 3,491.0 | 3,318.9 | 3,095.6 | 2,890.6 | 2,568.8 | 2,337.1 | 2,060.8 | 1,870.1 | 1,634.4 | 1,487.4 | 1,337.6 | 1,243.3 | 1,117.0 | 1,037.6 | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | 745.8 | 745.5 | 745.1 | 744.7 | 744.4 | 744.0 | 743.6 | 743.2 | 742.9 | 742.5 | 742.1 | 741.8 | 741.4 | 741.0 | 740.6 | 740.3 | 739.9 | 739.5 | 739.1 | 738.8 | 738.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (3,807.0) | (4,484.7) | (4,056.0) | (4,227.7) | (3,869.8) | (3,579.3) | (3,516.7) | (3,295.3) | (2,959.6) | (2,732.2) | (2,424.3) | (2,425.5) | (2,188.3) | (1,964.4) | (1,725.9) | (1,578.6) | (1,412.8) | (1,257.1) | |||||||||||||||||
| Working Capital | 2,185.8 | 3,234.9 | 2,919.4 | 3,058.4 | 2,788.3 | 2,652.3 | 2,571.9 | 2,453.3 | 2,157.9 | 2,060.0 | 1,728.7 | 1,820.9 | 1,628.7 | 1,531.2 | 1,386.6 | 1,326.7 | 1,236.0 | ||||||||||||||||||
| Book Value | 4,633.9 | 4,428.4 | 4,016.5 | 3,756.7 | 3,450.9 | 3,279.5 | 3,057.9 | 2,852.9 | 2,535.5 | 2,304.0 | 2,029.0 | 1,838.2 | 1,605.3 | 1,463.6 | 1,314.3 | 1,225.4 | 1,102.5 | 1,025.8 | |||||||||||||||||
| Tangible Book Value | 2,080.6 | 2,928.4 | 2,519.2 | 2,725.5 | 2,412.1 | 2,233.6 | 2,226.6 | 2,015.2 | 1,691.5 | 1,551.4 | 1,281.8 | 1,328.4 | 1,091.3 | 946.1 | 794.5 | 719.5 | 592.4 | ||||||||||||||||||
| 79.4 |
| 60.7 |
| 103.0 |
| 56.4 |
| - |
| 45.7 |
| 48.2 |
| 45.9 |
| 51.6 |
| 37.9 |
| 29.3 |
| 22.6 |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 38.2 |
| 7.0 |
| - |
| 4.3 |
| 6.5 |
| 5.0 |
| 6.5 |
| 2.6 |
| 2.4 |
| 1.5 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,733.1 |
| 2,571.0 |
| 2,360.1 |
| 2,252.0 |
| 2,038.0 |
| - |
| 1,340.8 |
| 1,316.0 |
| 1,248.5 |
| 1,171.6 |
| 1,053.2 |
| 1,005.4 |
| 311.3 |
| 331.4 |
| - |
| - |
| - |
| - |
| - |
| 141.8 |
| 127.1 |
| 113.0 |
| 100.5 |
| - |
| 77.4 |
| 67.4 |
| 57.8 |
| 49.7 |
| 42.7 |
| 36.8 |
| 31.5 |
| 26.7 |
| - |
| - |
| - |
| - |
| - |
| 316.3 |
| 260.6 |
| 242.2 |
| 215.8 |
| 191.3 |
| - |
| 162.4 |
| 153.3 |
| 139.1 |
| 136.1 |
| 129.5 |
| 108.0 |
| 86.3 |
| 73.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| 22.7 |
| 14.2 |
| 8.2 |
| - |
| 2.5 |
| 2.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 373.9 |
| 374.3 |
| 374.6 |
| - |
| 83.1 |
| 8.1 |
| 7.7 |
| 7.7 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| 97.3 |
| 82.9 |
| 85.6 |
| 88.9 |
| - |
| 16.4 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| 28.7 |
| 31.7 |
| 33.9 |
| 34.9 |
| 36.7 |
| 37.4 |
| 38.4 |
| 40.5 |
| 35.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.3 |
| 21.7 |
| 18.8 |
| 18.2 |
| - |
| 14.4 |
| 15.6 |
| 17.1 |
| 16.7 |
| 6.6 |
| 7.9 |
| 13.1 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,835.8 |
| 3,618.4 |
| 3,299.6 |
| 3,136.0 |
| 2,881.2 |
| - |
| 1,749.5 |
| 1,617.0 |
| 1,519.4 |
| 1,404.9 |
| 1,256.1 |
| 1,171.6 |
| 457.4 |
| 433.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,249.2 |
| 1,136.5 |
| 974.6 |
| 883.0 |
| 786.8 |
| - |
| 579.7 |
| 515.1 |
| 465.6 |
| 413.0 |
| 335.8 |
| 280.0 |
| 244.3 |
| 218.7 |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 9.8 |
| 9.7 |
| 9.4 |
| 9.3 |
| - |
| 8.6 |
| 8.6 |
| 6.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.4 |
| 76.8 |
| 70.2 |
| 49.6 |
| - |
| 40.0 |
| 19.2 |
| 26.4 |
| 30.4 |
| 29.5 |
| 32.6 |
| 31.2 |
| 32.5 |
| - |
| - |
| - |
| - |
| - |
| 24.9 |
| 78.6 |
| 59.2 |
| 54.4 |
| - |
| 9.8 |
| 14.1 |
| 13.0 |
| 11.6 |
| 8.2 |
| 8.1 |
| 4.7 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| 1,649.3 |
| 1,497.1 |
| 1,406.8 |
| 1,241.5 |
| 1,136.8 |
| 982.8 |
| - |
| 702.0 |
| 603.3 |
| 555.6 |
| 493.1 |
| 415.6 |
| 341.8 |
| 302.7 |
| 281.4 |
| - |
| - |
| - |
| - |
| - |
| 22.2 |
| 25.4 |
| 27.9 |
| 29.4 |
| 31.5 |
| - |
| 34.0 |
| 36.1 |
| 32.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 443.4 |
| 392.8 |
| 313.6 |
| 281.4 |
| 235.2 |
| - |
| 183.0 |
| 174.8 |
| 170.4 |
| 158.2 |
| 111.8 |
| 89.8 |
| 70.9 |
| 71.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 16.2 |
| 17.8 |
| 38.3 |
| 40.0 |
| - |
| 15.7 |
| 10.8 |
| 7.3 |
| 11.0 |
| 11.6 |
| 11.9 |
| 11.0 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,718.8 |
| 2,580.7 |
| 2,340.0 |
| 2,224.6 |
| 2,027.8 |
| - |
| 934.7 |
| 824.9 |
| 766.2 |
| 662.3 |
| 539.0 |
| 443.5 |
| 384.6 |
| 363.1 |
| - |
| - |
| - |
| - |
| - |
| 2,103.1 |
| 1,991.8 |
| 1,870.1 |
| 1,775.1 |
| 1,662.2 |
| - |
| 1,523.9 |
| 1,476.3 |
| 1,409.8 |
| 1,378.5 |
| 1,326.1 |
| 1,302.1 |
| 36.7 |
| 31.2 |
| - |
| - |
| - |
| - |
| - |
| (964.9) |
| (922.9) |
| (872.5) |
| (815.2) |
| - |
| (711.1) |
| (686.6) |
| (656.7) |
| (637.5) |
| (609.1) |
| (573.6) |
| (521.7) |
| (519.1) |
| - |
| - |
| - |
| - |
| - |
| (5.7) |
| (4.2) |
| (1.2) |
| 0.9 |
| 1.6 |
| 2.1 |
| - |
| 0.6 |
| 1.1 |
| (1.0) |
| 1.0 |
| (0.1) |
| (0.5) |
| (0.2) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| 11.4 |
| 7.1 |
| 4.1 |
| - |
| 1.3 |
| 1.1 |
| 1.0 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,102.5 |
| 1,025.8 |
| 948.2 |
| 904.3 |
| 849.3 |
| - |
| 813.5 |
| 791.0 |
| 752.2 |
| 742.1 |
| 717.0 |
| 728.1 |
| (485.2) |
| (487.8) |
| (461.4) |
| (433.4) |
| (400.9) |
| (369.5) |
| (243.5) |
| 959.6 |
| 911.4 |
| 853.4 |
| - |
| 814.8 |
| 792.0 |
| 753.2 |
| 742.6 |
| 717.0 |
| 728.1 |
| (485.2) |
| (487.8) |
| (461.4) |
| (433.4) |
| (400.9) |
| (369.5) |
| (243.5) |
| (1,168.4) |
| (1,048.3) |
| (946.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,164.1 |
| 1,118.5 |
| 1,115.2 |
| 1,055.2 |
| - |
| 638.8 |
| 712.7 |
| 692.8 |
| 678.5 |
| 637.6 |
| 663.7 |
| 8.5 |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| 948.2 |
| 904.3 |
| 849.3 |
| - |
| 813.5 |
| 791.0 |
| 752.2 |
| 742.1 |
| 717.0 |
| 728.1 |
| (485.2) |
| (487.8) |
| (461.4) |
| (433.4) |
| (400.9) |
| (369.5) |
| (243.5) |
| 512.0 |
| 491.4 |
| 444.4 |
| 385.8 |
| - |
| 714.0 |
| 782.5 |
| 744.1 |
| 733.9 |
| 708.6 |
| 719.6 |
| (493.9) |
| (496.8) |
| - |
| - |
| - |
| - |
| - |