| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 112.7 | 76.1 | 53.1 | 63.2 | 56.1 | 41.3 | 12.2 | 12.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 197.1 | 280.3 | 66.8 | 277.1 | 140.9 | - | 132.0 | 77.8 | 46.3 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | 244.6 | 153.9 | 99.4 | 63.2 | 56.1 | 41.3 | 12.2 | 12.4 |
| Receivables | ||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | 659.5 | 584.6 | 527.7 | 455.1 | 281.3 | - | 187.0 | 154.4 | 148.4 | 115.7 | 60.8 | 38.8 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 2,011.7 | 1,718.4 | 1,379.6 | 1,140.8 | 843.4 | - | 308.0 | 238.6 | 194.2 | 146.4 | 90.6 | 64.7 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 260.3 | 256.3 | 221.1 | 196.5 | 138.6 | - | 73.0 | 51.2 | 58.2 | 39.2 | 28.0 | 23.6 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | - | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.2 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 0.0 | 15.0 | 0.0 | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 638.9 | 723.7 | 562.7 | 427.5 | 169.7 | 209.0 | 96.3 | 162.9 | 334.5 | 335.3 | 332.3 | 44.2 | 155.1 | 120.5 | 65.0 | |||||||||||||||||||||||||
| 158.4 |
| 154.0 |
| 130.6 |
| 96.2 |
| 58.1 |
| 49.0 |
| 45.4 |
| 29.9 |
| 15.6 |
| 18.2 |
| 11.4 |
| 7.3 |
| - |
| - |
| Other Current Assets | 120.7 | 123.5 | 104.7 | 69.8 | 39.1 | - | 27.6 | 16.4 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,351.4 | 1,203.5 | 1,066.4 | 904.7 | 755.4 | 631.2 | 479.4 | 339.8 | 264.7 | 199.0 | 129.7 | 92.2 | - | - |
| Accumulated Depreciation | 749.9 | 584.1 | 454.0 | 363.3 | 278.0 | - | 127.7 | 100.2 | 74.4 | 59.4 | 31.5 | 22.7 | - | - |
| Property,Plant & Equipment Net | 1,261.7 | 1,134.3 | 925.5 | 777.5 | 565.4 | - | 180.3 | 138.4 | 119.8 | 87.0 | 59.0 | 42.0 | - | - |
| Long Term Investments | 0.0 | 7.8 | 0.0 | 37.7 | 0.0 | - | 27.7 | 10.5 | 0.0 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,706.5 | 1,509.4 | 1,319.1 | 1,151.4 | 975.9 | 628.9 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 19.9 | 17.0 | 13.9 | 9.1 | 18.1 | - | 1.6 | 0.8 | 0.3 | 0.3 | 0.9 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,339.6 | 3,872.0 | 3,324.9 | 2,880.5 | 2,314.8 | 1,570.1 | 695.7 | 500.5 | 393.3 | 294.1 | 189.7 | 134.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 15.0 |
| 0.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 274.9 | 241.0 | 199.8 | 163.5 | 143.1 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 149.5 | 146.9 | 136.3 | 145.3 | 108.5 | 96.2 | 43.2 | 30.7 | 24.4 | 20.5 | 14.5 | 8.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 756.4 | 715.9 | 602.6 | 586.9 | 435.7 | 245.1 | 164.5 | 116.6 | 102.2 | 79.4 | 68.8 | 49.9 | - | - |
| 1,706.7 |
| 1,497.6 |
| 1,297.0 |
| 1,135.5 |
| 967.3 |
| 709.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 59.9 | 66.7 | 59.2 | 36.2 | 28.9 | - | - | - | - | 0.7 | 1.6 | 1.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.2 | 6.8 | 4.3 | 1.7 | 1.0 | - | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,531.2 | 2,287.1 | 1,963.0 | 1,760.2 | 1,432.9 | 955.0 | 237.2 | 169.1 | 148.8 | 119.9 | 118.9 | 72.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,655.3 | 1,401.7 | 1,100.6 | 839.1 | 560.3 | - | 111.7 | 9.3 | (62.6) | (120.3) | (200.4) | (133.6) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,808.3 | 1,585.0 | 1,361.9 | 1,120.3 | 881.9 | 615.1 | 458.6 | 331.4 | 244.5 | 174.3 | 70.7 | (129.8) | (148.8) | (1.0) |
| Total Equity | 1,808.3 | 1,585.0 | 1,361.9 | 1,120.3 | 881.9 | 615.1 | 458.6 | 331.4 | 244.5 | 174.3 | 70.7 | (129.8) | (148.8) | (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (63.2) |
| (41.1) |
| (41.3) |
| - |
| - |
| Working Capital | 594.9 | 487.6 | 463.8 | 317.8 | 319.7 | 386.1 | 314.9 | 223.2 | 162.5 | 119.6 | 60.9 | 42.3 | - | - |
| Book Value | 1,808.3 | 1,585.0 | 1,361.9 | 1,120.3 | 881.9 | 615.1 | 458.6 | 331.4 | 244.5 | 174.3 | 70.7 | (129.8) | (148.8) | (1.0) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 86.8 |
| 126.2 |
| 268.8 |
| 117.0 |
| 69.8 |
| 77.5 |
| 178.8 |
| 220.8 |
| 103.3 |
| 133.3 |
| 84.4 |
| 54.9 |
| 74.8 |
| 65.2 |
| 76.1 |
| 53.5 |
| 67.1 |
| 25.8 |
| 53.1 |
| 18.1 |
| 52.4 |
| 50.2 |
| 25.6 |
| 17.8 |
| 56.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 474.4 | 208.5 | 107.4 | 196.5 | 46.9 | 118.7 | 273.3 | 0.0 | 101.8 | 88.2 | 66.8 | 72.7 | 117.3 | 189.1 | 277.1 | 224.6 | 286.9 | 140.9 | 96.7 | 69.2 | 54.1 | 90.3 | 67.9 | 85.0 | 131.4 | 189.8 | 56.7 | 92.7 | 113.8 | 77.8 | 9.9 | 28.9 | 55.9 | 46.3 | 0.0 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 1,113.3 | 932.2 | 670.2 | 624.0 | 216.6 | 327.7 | 369.6 | 162.9 | 436.4 | 423.5 | 399.2 | 117.0 | 272.4 | 309.6 | 342.1 | 311.3 | 413.1 | 409.7 | 213.8 | 139.0 | 131.6 | 269.1 | 288.7 | 188.3 | 264.7 | 274.2 | 111.6 | 167.5 | 179.0 | 153.9 | 63.4 | 96.0 | 81.6 | 99.4 | 18.1 | 52.4 | 50.2 | 25.6 | 17.8 | 56.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 813.3 | 846.6 | 799.6 | 702.1 | 817.8 | 639.9 | 630.0 | 763.3 | 543.6 | 534.4 | 527.7 | 701.6 | 569.2 | 504.2 | 455.1 | 521.1 | 347.3 | 281.3 | 430.2 | 367.5 | 419.3 | 272.7 | 268.4 | 339.9 | 228.1 | 215.4 | 271.7 | 184.5 | 180.0 | 154.4 | 228.2 | 154.8 | 156.3 | 148.4 | 213.6 | 119.8 | 89.4 | 106.7 | 98.6 | 60.8 |
| Prepaid Expenses | 130.2 | 132.7 | 110.5 | 142.4 | 157.4 | 136.9 | 146.0 | 140.8 | 121.4 | 116.7 | 130.6 | 113.1 | 107.8 | 87.3 | 96.2 | 77.5 | 69.5 | |||||||||||||||||||||||
| Other Current Assets | 84.0 | 96.6 | 63.7 | 104.1 | 115.4 | 103.0 | 108.6 | 109.7 | 88.3 | 86.4 | 104.7 | 85.5 | 74.8 | 57.9 | 69.8 | 51.0 | 46.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,061.9 | 1,916.7 | 1,584.9 | 1,473.1 | 1,212.2 | 1,118.6 | 1,150.5 | 1,091.0 | 1,111.9 | 1,083.5 | 1,066.4 | 957.0 | 963.8 | 905.6 | 904.7 | 933.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 114.4 | - | - | 90.6 |
| Accumulated Depreciation | 971.5 | 921.0 | 841.1 | 796.3 | 706.0 | 662.7 | 621.3 | 547.7 | 514.1 | 483.2 | 454.0 | 439.9 | 412.3 | 387.2 | 363.3 | 340.6 | 317.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,242.4 | 1,234.3 | 1,253.8 | 1,260.8 | 1,259.8 | 1,246.9 | 1,190.9 | 1,075.3 | 1,013.7 | 944.4 | 925.5 | 880.5 | 842.0 | 799.8 | 777.5 | 728.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.2 | 37.7 | 0.0 | 1.1 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,725.2 | 1,765.7 | 1,746.3 | 1,696.9 | 1,693.0 | 1,627.5 | 1,587.4 | 1,475.1 | 1,407.5 | 1,336.6 | 1,319.1 | 1,312.4 | 1,267.3 | 1,232.2 | 1,151.4 | 1,151.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Other Non-Current Assets | 25.4 | 20.3 | 21.6 | 22.0 | 20.4 | 20.1 | 18.5 | 16.1 | 16.3 | 16.0 | 13.9 | 13.8 | 13.1 | 13.0 | 9.1 | 9.6 | 18.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,055.0 | 4,937.0 | 4,606.5 | 4,452.8 | 4,185.3 | 4,013.1 | 3,947.3 | 3,657.4 | 3,549.4 | 3,380.5 | 3,324.9 | 3,163.7 | 3,086.2 | 2,960.8 | 2,880.5 | 2,823.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 351.5 | 368.4 | 371.8 | 276.5 | 352.2 | 256.0 | 221.8 | 349.3 | 249.1 | 234.5 | 221.1 | 279.8 | 266.1 | 230.3 | 196.5 | 253.8 | 167.7 | 138.6 | 237.6 | 137.5 | 188.1 | 108.7 | 112.5 | 156.0 | 103.9 | 95.1 | 124.2 | 76.9 | 78.0 | 51.2 | 104.7 | 59.6 | 57.8 | 58.2 | 110.1 | 42.1 | 34.0 | 46.5 | 35.5 | 28.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 300.5 | 301.1 | 311.4 | 305.0 | 351.1 | 252.4 | 292.0 | 231.2 | 211.2 | 207.5 | 199.8 | 193.6 | 184.5 | 174.4 | 163.5 | 162.8 | ||||||||||||||||||||||||
| Accrued Expenses | 188.7 | 160.3 | 204.9 | 176.8 | 143.4 | 164.2 | 150.3 | 158.3 | 162.9 | 135.5 | 136.3 | 152.3 | 160.0 | 140.8 | 145.3 | 167.5 | 141.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 982.7 | 954.0 | 924.6 | 861.7 | 875.4 | 685.2 | 741.6 | 758.2 | 649.5 | 618.6 | 602.6 | 639.9 | 630.5 | 594.4 | 586.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,698.2 | 1,731.0 | 1,707.3 | 1,670.2 | 1,617.0 | 1,642.1 | 1,546.2 | 1,455.4 | 1,394.7 | 1,310.5 | 1,297.0 | 1,293.7 | 1,247.6 | 1,209.8 | 1,135.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 50.8 | 50.0 | 57.1 | 54.8 | 68.2 | 69.5 | 66.6 | 61.4 | 60.2 | 59.6 | 59.2 | 41.4 | 41.4 | 37.9 | 36.2 | 37.4 | 35.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,742.5 | 2,743.7 | 2,699.3 | 2,594.7 | 2,569.5 | 2,405.4 | 2,362.6 | 2,279.5 | 2,109.3 | 1,993.2 | 1,963.0 | 1,979.2 | 1,923.6 | 1,845.8 | 1,760.2 | 1,790.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,137.0 | 2,013.9 | 1,739.2 | 1,696.5 | 1,467.9 | 1,466.2 | 1,433.2 | 1,199.5 | 1,184.9 | 1,138.1 | 1,100.6 | 929.3 | 913.1 | 871.8 | 839.1 | 698.9 | 674.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,312.5 | 2,193.3 | 1,907.2 | 1,858.1 | 1,615.9 | 1,607.7 | 1,584.7 | 1,377.9 | 1,440.1 | 1,387.3 | 1,361.9 | 1,184.5 | 1,162.6 | 1,114.9 | 1,120.3 | 1,033.2 | ||||||||||||||||||||||||
| Total Equity | 2,312.5 | 2,193.3 | 1,907.2 | 1,858.1 | 1,615.9 | 1,607.7 | 1,584.7 | 1,377.9 | 1,440.1 | 1,387.3 | 1,361.9 | 1,184.5 | 1,162.6 | 1,114.9 | 1,120.3 | 1,033.2 | 1,002.5 | 881.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.5 | 0.0 | 0.0 | 15.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,079.2 | 962.7 | 660.3 | 611.4 | 336.8 | 433.4 | 408.8 | 332.8 | 462.5 | 464.9 | 463.8 | 317.2 | 333.2 | 311.2 | 317.8 | 320.3 | 337.5 | 319.7 | ||||||||||||||||||||||
| Book Value | 2,312.5 | 2,193.3 | 1,907.2 | 1,858.1 | 1,615.9 | 1,607.7 | 1,584.7 | 1,377.9 | 1,440.1 | 1,387.3 | 1,361.9 | 1,184.5 | 1,162.6 | 1,114.9 | 1,120.3 | 1,033.2 | 1,002.5 | 881.9 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 58.1 |
| 50.2 |
| 54.6 |
| 58.7 |
| 52.4 |
| 47.2 |
| 59.5 |
| 50.2 |
| 37.4 |
| 41.9 |
| 34.9 |
| 29.3 |
| 29.9 |
| 33.2 |
| 24.9 |
| 21.6 |
| 15.6 |
| 24.7 |
| 16.7 |
| 15.3 |
| 19.9 |
| 16.6 |
| 11.4 |
| 39.1 |
| 32.5 |
| 40.3 |
| 39.9 |
| 32.8 |
| 30.5 |
| 27.4 |
| 17.5 |
| 17.6 |
| 23.8 |
| 18.2 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 839.3 |
| 755.4 |
| 712.3 |
| 573.0 |
| 626.0 |
| 605.1 |
| 605.8 |
| 599.1 |
| 550.4 |
| 529.1 |
| 430.1 |
| 390.6 |
| 389.6 |
| 339.8 |
| 330.6 |
| 278.9 |
| 264.0 |
| 264.7 |
| 266.7 |
| 195.9 |
| 160.9 |
| 159.6 |
| 143.7 |
| 129.7 |
| 278.0 |
| 260.9 |
| 231.2 |
| 200.3 |
| 187.1 |
| 177.9 |
| 157.6 |
| 147.0 |
| 137.0 |
| 123.2 |
| 114.5 |
| 107.0 |
| 100.2 |
| 93.3 |
| 87.1 |
| 80.5 |
| 74.4 |
| 70.8 |
| 63.6 |
| 44.0 |
| 51.7 |
| 47.5 |
| 31.5 |
| 677.2 |
| 565.4 |
| 522.2 |
| 475.6 |
| 400.1 |
| 337.2 |
| 319.2 |
| 245.6 |
| 214.9 |
| 195.9 |
| 177.9 |
| 159.7 |
| 148.6 |
| 138.4 |
| 135.9 |
| 132.5 |
| 123.8 |
| 119.8 |
| 120.0 |
| 98.1 |
| 70.4 |
| 82.9 |
| 78.0 |
| 59.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| 1.0 |
| 0.0 |
| 0.0 |
| 1.4 |
| 2.9 |
| 23.2 |
| 0.0 |
| 6.7 |
| 10.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,086.4 |
| 975.9 |
| 928.7 |
| 867.3 |
| 794.4 |
| 709.3 |
| 659.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 4.4 |
| 2.3 |
| 2.9 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.1 |
| 12.3 |
| 12.4 |
| 11.0 |
| 3.8 |
| 3.3 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.6 |
| 1.6 |
| 0.8 |
| 1.3 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,622.9 |
| 2,314.8 |
| 2,175.5 |
| 1,932.7 |
| 1,833.8 |
| 1,659.4 |
| 1,592.3 |
| 849.7 |
| 772.3 |
| 735.0 |
| 643.3 |
| 561.6 |
| 556.9 |
| 500.5 |
| 476.9 |
| 421.1 |
| 396.7 |
| 393.3 |
| 397.4 |
| 302.8 |
| 232.1 |
| 244.1 |
| 222.6 |
| 189.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 0.0 |
| 0.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.0 |
| 143.1 |
| 136.5 |
| 126.7 |
| 105.8 |
| 98.5 |
| 109.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.5 |
| 99.5 |
| 85.4 |
| 91.3 |
| 83.9 |
| 72.4 |
| 72.0 |
| 66.9 |
| 51.5 |
| 55.2 |
| 44.8 |
| 41.7 |
| 30.7 |
| 32.1 |
| 34.6 |
| 28.8 |
| 24.4 |
| 34.5 |
| 30.5 |
| 17.6 |
| 19.3 |
| 20.2 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 613.6 |
| 501.9 |
| 435.7 |
| 496.8 |
| 363.8 |
| 397.8 |
| 305.9 |
| 320.9 |
| 239.4 |
| 184.7 |
| 180.7 |
| 194.2 |
| 133.5 |
| 155.0 |
| 116.6 |
| 145.5 |
| 100.1 |
| 93.0 |
| 102.2 |
| 151.0 |
| 77.5 |
| 79.7 |
| 70.9 |
| 59.8 |
| 68.8 |
| 1,137.7 |
| 1,081.6 |
| 967.3 |
| 922.8 |
| 877.5 |
| 789.3 |
| 701.6 |
| 635.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.9 |
| 4.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,620.5 |
| 1,432.9 |
| 1,426.0 |
| 1,243.0 |
| 1,188.4 |
| 1,007.5 |
| 956.3 |
| 324.7 |
| 264.4 |
| 257.1 |
| 262.0 |
| 195.1 |
| 212.7 |
| 169.1 |
| 198.8 |
| 151.4 |
| 142.4 |
| 148.8 |
| 197.9 |
| 121.1 |
| 115.2 |
| 111.4 |
| 99.4 |
| 118.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 560.3 |
| 436.3 |
| 386.3 |
| 326.5 |
| 316.3 |
| 287.5 |
| 172.6 |
| 159.1 |
| 134.0 |
| 44.3 |
| 34.4 |
| 17.6 |
| 9.3 |
| (40.5) |
| (46.0) |
| (55.8) |
| (62.6) |
| (104.6) |
| (116.0) |
| (168.3) |
| (156.9) |
| (165.2) |
| (200.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,002.5 |
| 881.9 |
| 749.5 |
| 689.8 |
| 645.4 |
| 651.9 |
| 636.0 |
| 525.1 |
| 508.0 |
| 477.9 |
| 381.3 |
| 366.5 |
| 344.2 |
| 331.4 |
| 278.2 |
| 269.7 |
| 254.3 |
| 244.5 |
| 199.5 |
| 181.7 |
| 116.9 |
| 132.7 |
| 123.2 |
| 70.7 |
| 749.5 |
| 689.8 |
| 645.4 |
| 651.9 |
| 636.0 |
| 525.1 |
| 508.0 |
| 477.9 |
| 381.3 |
| 366.5 |
| 344.2 |
| 331.4 |
| 278.2 |
| 269.7 |
| 254.3 |
| 244.5 |
| 199.5 |
| 181.7 |
| 116.9 |
| 132.7 |
| 123.2 |
| 70.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.7) |
| (25.6) |
| (17.8) |
| (41.1) |
| 215.4 |
| 209.2 |
| 228.2 |
| 299.2 |
| 284.9 |
| 359.7 |
| 365.6 |
| 348.5 |
| 235.9 |
| 257.1 |
| 234.6 |
| 223.2 |
| 185.1 |
| 178.8 |
| 170.9 |
| 162.5 |
| 115.7 |
| 118.4 |
| 81.2 |
| 88.7 |
| 83.9 |
| 60.9 |
| 749.5 |
| 689.8 |
| 645.4 |
| 651.9 |
| 636.0 |
| 525.1 |
| 508.0 |
| 477.9 |
| 381.3 |
| 366.5 |
| 344.2 |
| 331.4 |
| 278.2 |
| 269.7 |
| 254.3 |
| 244.5 |
| 199.5 |
| 181.7 |
| 116.9 |
| 132.7 |
| 123.2 |
| 70.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |