| (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 | 4,188.1 | 5,250.7 | 4,615.0 | 3,481.8 | 3,912.9 | 4,018.0 | 3,261.1 | 3,001.4 | 2,174.6 | 1,878.5 | 1,360.9 | 1,039.9 | 895.8 | 1,323.1 | 1,431.2 | 1,333.9 | 1,099.1 | 878.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 299.9 | 338.7 | 257.5 | 366.4 | 61.8 | 143.6 | - | |
| Cash And Short Term Investments | 4,188.1 | 5,250.7 | 4,615.0 | 3,481.8 | 3,912.9 | 4,018.0 | 3,261.1 | 3,001.4 | 2,174.6 | 1,878.5 | 1,660.8 | 1,378.6 | 1,153.3 | 1,689.5 | 1,493.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 247.5 | 171.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 146.8 | 171.6 | 186.3 | 206.1 | 225.8 | 226.9 | 137.2 | 212.2 | 235.6 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 28.7 | 204.5 | 171.6 | 246.4 | 206.1 | 225.8 | 226.9 | 137.2 | 212.2 | 235.6 | ||
| (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 | 4,438.9 | 4,188.1 | 4,694.2 | 4,409.9 | 3,448.3 | 5,250.7 | 4,860.1 | 4,365.7 | 4,210.8 | 4,615.0 | 4,561.2 | 6,377.9 | 5,934.2 | 3,481.8 | ||||||||||||||||||||||||||
| - |
| 1,477.5 |
| 1,099.1 |
| 878.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 178.6 |
| 196.6 |
| - |
| - |
| Accumulated Depreciation | 175.3 | 166.2 | 157.6 | 148.1 | 139.4 | 127.9 | 116.8 | 118.5 | 111.9 | 114.9 | 100.1 | 85.4 | 69.8 | 64.2 | 59.7 | 60.7 | - | - |
| Property,Plant & Equipment Net | 82.3 | 82.2 | 86.4 | 89.2 | 97.3 | 103.3 | 118.4 | 119.2 | 121.2 | 159.9 | 167.0 | 180.9 | 177.7 | 107.5 | 118.9 | 135.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 108.0 | - | - | - | - | - | - | - | - | - | - | - | 129.6 | 142.5 | 94.9 | 111.6 | - | - |
| Goodwill | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.5 | 469.4 | 469.4 | 469.4 | 469.4 | 337.4 | 337.4 | 337.4 | 337.4 | 337.4 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | 28.0 | 36.1 | 45.3 | 46.9 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 125.4 | 82.0 | 94.0 | 103.7 | 98.6 | 95.5 | 100.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 80,435.0 | 75,976.5 | 69,612.9 | 64,112.2 | 60,870.7 | 52,156.9 | 44,196.1 | 41,042.4 | 37,121.6 | 34,788.8 | 32,350.9 | 28,743.6 | 24,732.2 | 22,536.1 | 21,968.7 | 20,700.5 | 20,559.2 | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 28.7 | 57.6 | 0.0 | 60.1 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 71,535.8 | 68,253.4 | 62,662.1 | 58,127.5 | 55,033.5 | 46,887.7 | 39,178.5 | 36,618.4 | 33,279.6 | 31,361.1 | 29,228.0 | 25,887.5 | 22,365.8 | 20,154.0 | 19,656.9 | 18,586.6 | 18,274.6 | - |
| - |
| - |
| Additional Paid In Capital | 2,111.3 | 2,030.7 | 1,980.8 | 1,936.4 | 1,893.6 | 1,858.4 | 1,826.3 | 1,789.8 | 1,755.3 | 1,727.4 | 1,701.3 | 1,677.8 | 1,571.7 | 1,464.7 | 1,443.9 | 1,434.3 | - | - |
| Retained Earnings | 8,301.5 | 7,311.5 | 6,465.2 | 5,582.5 | 4,683.7 | 4,000.4 | 3,689.4 | 3,160.1 | 2,576.3 | 2,187.7 | 1,872.6 | 1,604.1 | 1,360.1 | 1,151.8 | 934.6 | 720.1 | - | - |
| Accumulated Other Comprehensive Income | (345.6) | (585.3) | (620.6) | (765.6) | (90.4) | 44.3 | (18.4) | (58.2) | (37.5) | (48.1) | (14.9) | 4.2 | (30.5) | 4.7 | (33.9) | (12.4) | 0.6 | - |
| Treasury Stock | - | - | - | - | 649.8 | 634.1 | 479.9 | 468.0 | 452.3 | 439.4 | 436.2 | 430.2 | 537.3 | 322.3 | 116.0 | 111.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8,899.2 | 7,723.1 | 6,950.8 | 5,984.6 | 5,837.2 | 5,269.2 | 5,017.6 | 4,424.0 | 3,842.0 | 3,427.7 | 3,123.0 | 2,856.1 | 2,366.4 | 2,386.0 | 2,311.7 | 2,113.9 | 2,284.7 | 1,550.8 |
| Total Equity | 8,899.2 | 7,723.1 | 6,950.8 | 5,984.6 | 5,837.2 | 5,269.2 | 5,017.6 | 4,424.0 | 3,842.0 | 3,427.7 | 3,123.0 | 2,856.1 | 2,366.4 | 2,386.0 | 2,311.7 | 2,113.9 | 2,284.7 | 1,550.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | (3,232.5) | (2,796.9) | (2,003.0) | (1,632.1) | (1,454.7) | (1,152.8) | (926.4) | (1,552.3) | (1,280.8) | (1,241.9) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 8,899.2 | 7,723.1 | 6,950.8 | 5,984.6 | 5,837.2 | 5,269.2 | 5,017.6 | 4,424.0 | 3,842.0 | 3,427.7 | 3,123.0 | 2,856.1 | 2,366.4 | 2,386.0 | 2,311.7 | 2,113.9 | 2,284.7 | 1,550.8 |
| Tangible Book Value | 8,433.5 | 7,257.4 | 6,485.1 | 5,518.9 | 5,371.5 | 4,803.5 | 4,551.9 | 3,958.4 | 3,372.5 | 2,930.3 | 2,617.4 | 2,341.4 | 1,982.0 | 2,048.6 | 1,974.3 | 1,776.5 | 1,947.2 | - |
| 2,163.4 |
| 1,902.1 |
| 3,848.7 |
| 3,912.9 |
| 4,852.9 |
| 5,997.8 |
| 4,619.1 |
| 4,018.0 |
| 4,506.9 |
| 4,533.5 |
| 3,080.0 |
| 3,261.1 |
| 3,042.3 |
| 3,621.6 |
| 3,785.3 |
| 3,001.4 |
| 2,218.8 |
| 2,297.5 |
| 2,314.9 |
| 2,174.6 |
| 1,736.7 |
| 2,752.5 |
| 2,434.6 |
| 1,878.5 |
| 1,666.8 |
| 1,592.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 307.5 | 230.0 |
| Cash And Short Term Investments | 4,438.9 | 4,188.1 | 4,694.2 | 4,409.9 | 3,448.3 | 5,250.7 | 4,860.1 | 4,365.7 | 4,210.8 | 4,615.0 | 4,561.2 | 6,377.9 | 5,934.2 | 3,481.8 | 2,163.4 | 1,902.1 | 3,848.7 | 3,912.9 | 4,852.9 | 5,997.8 | 4,619.1 | 4,018.0 | 4,506.9 | 4,533.5 | 3,080.0 | 3,261.1 | 3,042.3 | 3,621.6 | 3,785.3 | 3,001.4 | 2,218.8 | 2,297.5 | 2,314.9 | 2,174.6 | 1,736.7 | 2,752.5 | 2,434.6 | 1,878.5 | 1,974.3 | 1,822.8 |
| 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 | 178.2 | 175.3 | 172.5 | 170.0 | 168.7 | 166.2 | 164.0 | 162.0 | 159.8 | 157.6 | 155.0 | 153.1 | 150.8 | 148.1 | 146.1 | 143.7 | 141.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 177.8 | 82.3 | 78.6 | 81.3 | 82.0 | 82.2 | 80.7 | 81.7 | 84.0 | 86.4 | 87.9 | 89.0 | 90.2 | 89.2 | 91.6 | 93.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | 108.0 | 109.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | 465.7 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 134.1 | 125.4 | 77.9 | 80.5 | 80.2 | 82.0 | 82.8 | 81.9 | 87.5 | 94.0 | 97.8 | 100.5 | 103.1 | 103.7 | 105.4 | 107.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 82,886.2 | 80,435.0 | 79,669.5 | 78,158.1 | 76,165.0 | 75,976.5 | 74,483.7 | 72,468.3 | 70,875.7 | 69,612.9 | 68,289.5 | 68,532.7 | 67,244.9 | 64,112.2 | 62,576.1 | 62,394.3 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 146.8 | 156.8 | 161.7 | 166.6 | 171.6 | 176.5 | 176.5 | 181.4 | 186.3 | 191.3 | 196.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 73,886.7 | 71,535.8 | 71,086.7 | 69,956.3 | 68,235.5 | 68,253.4 | 66,819.2 | 65,253.2 | 63,852.4 | 62,662.1 | 61,692.8 | 62,071.0 | 60,935.6 | 58,127.5 | 56,915.4 | 56,784.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | 2,131.2 | 2,111.3 | 2,096.2 | 2,060.1 | 2,043.9 | 2,030.7 | 2,018.1 | 2,007.4 | 1,993.8 | 1,980.8 | 1,969.2 | 1,959.6 | 1,947.5 | 1,936.4 | 1,926.4 | 1,914.1 | ||||||||||||||||||||||||
| Retained Earnings | 8,547.8 | 8,301.5 | 8,028.9 | 7,744.2 | 7,517.7 | 7,311.5 | 7,095.6 | 6,873.7 | 6,662.9 | 6,465.2 | 6,294.8 | 6,075.7 | 5,832.3 | 5,582.5 | 5,302.9 | 5,064.7 | 4,863.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (388.2) | (345.6) | (375.6) | (462.4) | (495.0) | (585.3) | (437.3) | (654.2) | (662.7) | (620.6) | (875.4) | (781.9) | (680.0) | (765.6) | (800.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 668.4 | 649.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 8,999.4 | 8,899.2 | 8,582.8 | 8,201.8 | 7,929.5 | 7,723.1 | 7,664.5 | 7,215.1 | 7,023.2 | 6,950.8 | 6,596.7 | 6,461.7 | 6,309.3 | 5,984.6 | 5,660.7 | 5,609.5 | ||||||||||||||||||||||||
| Total Equity | 8,999.4 | 8,899.2 | 8,582.8 | 8,201.8 | 7,929.5 | 7,723.1 | 7,664.5 | 7,215.1 | 7,023.2 | 6,950.8 | 6,596.7 | 6,461.7 | 6,309.3 | 5,984.6 | 5,660.7 | 5,609.5 | 5,703.5 | 5,837.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 47.7 | 20.0 | 39.6 | 204.5 | 213.2 | 220.2 | 196.9 | 171.6 | 201.3 | 200.9 | 223.4 | 246.4 | 228.3 | 225.7 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 8,999.4 | 8,899.2 | 8,582.8 | 8,201.8 | 7,929.5 | 7,723.1 | 7,664.5 | 7,215.1 | 7,023.2 | 6,950.8 | 6,596.7 | 6,461.7 | 6,309.3 | 5,984.6 | 5,660.7 | 5,609.5 | 5,703.5 | 5,837.2 | ||||||||||||||||||||||
| Tangible Book Value | 8,533.7 | 8,433.5 | 8,117.1 | 7,736.1 | 7,463.8 | 7,257.4 | 7,198.8 | 6,749.4 | 6,557.5 | 6,485.1 | 6,131.0 | 5,996.0 | 5,843.6 | 5,518.9 | 5,195.0 | 5,143.8 | 5,237.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.4 |
| 136.8 |
| 134.0 |
| 130.9 |
| 127.9 |
| 125.2 |
| 122.4 |
| 120.2 |
| 116.8 |
| 114.4 |
| 125.9 |
| 122.4 |
| 118.5 |
| 115.9 |
| 112.4 |
| 109.1 |
| 111.9 |
| 109.3 |
| 105.9 |
| 103.9 |
| 114.9 |
| 110.7 |
| 106.9 |
| 95.9 |
| 97.3 |
| 97.0 |
| 99.3 |
| 102.1 |
| 103.3 |
| 107.5 |
| 110.7 |
| 115.4 |
| 118.4 |
| 120.9 |
| 121.5 |
| 124.3 |
| 119.2 |
| 120.3 |
| 122.1 |
| 119.7 |
| 121.2 |
| 131.3 |
| 128.3 |
| 128.0 |
| 159.9 |
| 162.5 |
| 163.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 465.7 |
| 465.7 |
| 465.7 |
| 465.7 |
| 465.7 |
| 465.7 |
| 465.7 |
| 465.7 |
| 465.7 |
| 465.7 |
| 465.7 |
| 465.5 |
| 465.5 |
| 465.5 |
| 465.5 |
| 469.4 |
| 469.4 |
| 469.4 |
| 469.4 |
| 469.4 |
| 469.4 |
| 469.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| 31.9 |
| 102.5 |
| 98.6 |
| 99.8 |
| 102.6 |
| 94.5 |
| 95.5 |
| 96.1 |
| 94.9 |
| 101.4 |
| 100.0 |
| 103.9 |
| 109.0 |
| 104.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62,241.5 |
| 60,870.7 |
| 60,959.1 |
| 59,854.9 |
| 56,874.1 |
| 52,156.9 |
| 50,371.5 |
| 49,407.6 |
| 45,948.5 |
| 44,196.1 |
| 43,274.7 |
| 42,892.4 |
| 42,091.4 |
| 41,042.4 |
| 39,042.7 |
| 38,043.2 |
| 37,671.9 |
| 37,150.2 |
| 36,308.0 |
| 35,917.6 |
| 35,342.1 |
| 34,788.8 |
| 33,255.3 |
| 32,952.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.7 |
| 20.0 |
| 39.6 |
| 57.6 |
| 56.4 |
| 58.5 |
| 30.3 |
| 0.0 |
| 24.8 |
| 24.4 |
| 42.0 |
| 60.1 |
| 37.0 |
| 29.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56,538.0 |
| 55,033.5 |
| 55,268.9 |
| 54,307.3 |
| 51,589.1 |
| 46,887.7 |
| 45,245.4 |
| 44,420.4 |
| 41,045.6 |
| 39,178.5 |
| 38,392.0 |
| 38,157.8 |
| 37,499.5 |
| 36,618.4 |
| 34,828.3 |
| 33,958.7 |
| 33,714.4 |
| 33,308.3 |
| 32,526.1 |
| 32,247.4 |
| 31,776.2 |
| 31,361.1 |
| 29,877.2 |
| 29,655.3 |
| 1,902.9 |
| 1,893.6 |
| 1,883.9 |
| 1,876.1 |
| 1,865.9 |
| 1,858.4 |
| 1,850.4 |
| 1,841.7 |
| 1,833.6 |
| 1,826.3 |
| 1,817.1 |
| 1,808.9 |
| 1,799.0 |
| 1,789.8 |
| 1,766.1 |
| 1,754.7 |
| 1,746.5 |
| 1,755.3 |
| 1,745.2 |
| 1,738.6 |
| 1,732.6 |
| 1,727.4 |
| 1,718.2 |
| 1,712.6 |
| 4,683.7 |
| 4,513.3 |
| 4,335.3 |
| 4,158.0 |
| 4,000.4 |
| 3,875.7 |
| 3,755.6 |
| 3,695.8 |
| 3,689.4 |
| 3,545.8 |
| 3,414.9 |
| 3,305.1 |
| 3,160.1 |
| 3,020.8 |
| 2,883.2 |
| 2,740.2 |
| 2,576.3 |
| 2,520.8 |
| 2,417.4 |
| 2,328.3 |
| 2,187.7 |
| 2,106.1 |
| 2,025.1 |
| (600.6) |
| (394.9) |
| (90.4) |
| (57.6) |
| (14.7) |
| (90.0) |
| 44.3 |
| 33.3 |
| 23.1 |
| 6.9 |
| (18.4) |
| (1.0) |
| (10.0) |
| (33.0) |
| (58.2) |
| (89.8) |
| (71.5) |
| (55.8) |
| (37.5) |
| (32.2) |
| (34.2) |
| (43.5) |
| (48.1) |
| (7.2) |
| (1.7) |
| 649.6 |
| 649.3 |
| 649.1 |
| 634.1 |
| 633.5 |
| 633.5 |
| 633.4 |
| 479.9 |
| 479.5 |
| 479.4 |
| 479.3 |
| 468.0 |
| 452.3 |
| 452.3 |
| 452.3 |
| 452.3 |
| 452.1 |
| 451.6 |
| 451.5 |
| 439.4 |
| 439.3 |
| 439.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,703.5 |
| 5,837.2 |
| 5,690.2 |
| 5,547.5 |
| 5,285.0 |
| 5,269.2 |
| 5,126.1 |
| 4,987.2 |
| 4,903.0 |
| 5,017.6 |
| 4,882.7 |
| 4,734.6 |
| 4,591.9 |
| 4,424.0 |
| 4,244.9 |
| 4,114.3 |
| 3,978.8 |
| 3,842.0 |
| 3,781.9 |
| 3,670.3 |
| 3,566.0 |
| 3,427.7 |
| 3,378.1 |
| 3,296.9 |
| 5,690.2 |
| 5,547.5 |
| 5,285.0 |
| 5,269.2 |
| 5,126.1 |
| 4,987.2 |
| 4,903.0 |
| 5,017.6 |
| 4,882.7 |
| 4,734.6 |
| 4,591.9 |
| 4,424.0 |
| 4,244.9 |
| 4,114.3 |
| 3,978.8 |
| 3,842.0 |
| 3,781.9 |
| 3,670.3 |
| 3,566.0 |
| 3,427.7 |
| 3,378.1 |
| 3,296.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,994.6) |
| (3,601.6) |
| (3,745.8) |
| (2,796.9) |
| (2,005.6) |
| (2,077.2) |
| (2,118.0) |
| (2,003.0) |
| (1,535.4) |
| (2,551.6) |
| (2,211.2) |
| (1,632.1) |
| (1,746.0) |
| (1,597.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,690.2 |
| 5,547.5 |
| 5,285.0 |
| 5,269.2 |
| 5,126.1 |
| 4,987.2 |
| 4,903.0 |
| 5,017.6 |
| 4,882.7 |
| 4,734.6 |
| 4,591.9 |
| 4,424.0 |
| 4,244.9 |
| 4,114.3 |
| 3,978.8 |
| 3,842.0 |
| 3,781.9 |
| 3,670.3 |
| 3,566.0 |
| 3,427.7 |
| 3,378.1 |
| 3,296.9 |
| 5,371.5 |
| 5,224.5 |
| 5,081.9 |
| 4,819.3 |
| 4,803.5 |
| 4,660.4 |
| 4,521.5 |
| 4,437.3 |
| 4,551.9 |
| 4,417.0 |
| 4,268.9 |
| 4,126.2 |
| 3,958.4 |
| 3,779.3 |
| 3,648.7 |
| 3,513.2 |
| 3,372.5 |
| 3,312.5 |
| 3,200.8 |
| 3,096.5 |
| 2,958.3 |
| 2,878.7 |
| 2,795.6 |