| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 136.1 | 150.3 | 288.3 | 164.5 | 395.6 | 735.8 | 226.0 | 117.0 | 220.2 | - |
| Restricted Cash | 2.1 | 0.7 | 0.8 | 1.5 | 1.3 | 0.8 | 3.9 | 0.6 | 36.1 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 136.1 | 150.3 | 288.3 | 164.5 | 395.6 | 735.8 | 226.0 | 117.0 | 220.2 | - |
| Receivables | ||||||||||
| Accounts Receivable | 361.2 | 388.4 | 516.7 | 531.2 | 552.0 | 477.5 | 469.8 | 471.8 | 453.3 | - |
| Current Assets | ||||||||||
| Inventory | 444.1 | 460.1 | 481.5 | 594.5 | 616.0 | 512.2 | 505.1 | 508.5 | 405.4 | - |
| Prepaid Expenses | - | - | - | - | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1,842.3 | 1,739.3 | - |
| Accumulated Depreciation | 1,374.4 | 1,309.7 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 237.3 | 264.9 | 269.3 | 287.0 | 418.8 | 269.9 | 295.0 | 250.0 | 259.9 | - |
| Short Term Debt | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | - | 0.0 | 0.0 | - | - | 0.0 | 1,451.5 | 1,423.0 | 1,264.9 | - |
| Operating Lease Liabilities Non-Current | 158.6 | 105.5 | 122.0 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.9 | 0.8 | 0.9 | 0.8 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | - |
| Additional Paid In Capital | 783.3 | 769.1 | 752.2 | 734.9 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | - | 0.0 | 0.0 | - | - | 0.0 | 1,517.4 | 1,477.9 | 1,273.7 | - |
| Net debt | - | (150.3) | (288.3) | - | ||||||
| (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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 50.4 | 136.1 | 106.7 | 134.1 | 132.5 | 150.3 | 208.5 | 212.8 | 234.5 | 288.3 | 239.2 | 202.6 | 164.5 | 199.8 | 272.5 | |||||||||||||||||||||||||
| - |
| - |
| 28.0 |
| 29.8 |
| 22.8 |
| - |
| Other Current Assets | 73.2 | 73.4 | 71.5 | 73.5 | 55.5 | 34.4 | 38.6 | 48.7 | 30.4 | - |
| Assets Held For Sale | 0.0 | 126.9 | 135.6 | 125.7 | 119.4 | 0.0 | - | - | - | - |
| Total Current Assets | 1,016.7 | 1,199.9 | 1,494.3 | 1,695.6 | 1,739.9 | 1,760.7 | 1,243.3 | 1,146.6 | 1,145.2 | - |
| - |
| - |
| - |
| - |
| - |
| 1,138.9 |
| 1,106.9 |
| - |
| Property,Plant & Equipment Net | 728.4 | 681.4 | 644.2 | 642.0 | 663.6 | 872.6 | 864.4 | 843.4 | 756.7 | 704.7 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 315.2 | 390.2 | 382.0 | 461.3 | 639.9 | 602.5 | 585.9 | 549.1 | 486.9 |
| Intangible Assets | 96.3 | 102.0 | 123.9 | 148.1 | 222.2 | 246.1 | 250.3 | 225.6 | 166.3 | 115.7 |
| Operating Lease Right Of Use Assets | 179.4 | 126.3 | 146.9 | 129.0 | 201.8 | 214.7 | 202.1 | - | - | - |
| Deferred Tax Assets | 16.3 | 143.3 | 150.5 | 182.2 | 204.2 | 199.2 | 183.8 | 209.1 | 183.7 | - |
| Other Non-Current Assets | 65.6 | 52.1 | 30.1 | 25.8 | 26.6 | 31.6 | 35.0 | 36.9 | 61.9 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,102.8 | 2,620.2 | 2,980.1 | 3,501.4 | 3,196.7 | 3,964.7 | 3,381.3 | 3,047.5 | 2,860.1 | 2,536.0 |
| - |
| - |
| 65.8 |
| 54.9 |
| 8.8 |
| - |
| Deferred Revenue Current | 4.9 | 5.4 | 7.2 | 10.1 | 25.6 | 13.5 | 8.0 | 9.9 | 10.0 | - |
| Operating Lease Liabilities Current | 33.8 | 32.7 | 32.5 | 31.2 | 43.9 | 44.3 | 45.3 | - | - | - |
| Accrued Expenses | 223.1 | 224.2 | 233.8 | 247.9 | 289.7 | 379.3 | 298.6 | 252.3 | 186.6 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 577.9 | 625.0 | 678.9 | 786.6 | 888.9 | 867.6 | 768.8 | 672.2 | 577.5 | - |
| 105.1 |
| 166.3 |
| 177.5 |
| 164.0 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | 0.0 | 0.1 | 0.3 | 0.0 | 0.0 | 0.1 | 0.6 | - |
| Deferred Tax Liabilities | 14.7 | 5.7 | 7.2 | 7.9 | 9.3 | 7.3 | 9.3 | 10.5 | 9.2 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.1 | 5.1 | 4.2 | 0.7 | 1.9 | 2.6 | 3.2 | 9.6 | 9.4 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,010.6 | 2,000.1 | 2,129.5 | 2,777.8 | 2,896.5 | 2,960.2 | 2,569.2 | 2,285.9 | 2,070.9 | 2,474.5 |
| 719.5 |
| 690.7 |
| 671.8 |
| 658.6 |
| 652.7 |
| - |
| Retained Earnings | (641.6) | (20.4) | 192.9 | 130.5 | 215.6 | 371.5 | 290.6 | 246.8 | 233.7 | - |
| Accumulated Other Comprehensive Income | (50.4) | (129.5) | (95.3) | (142.6) | (93.7) | (58.7) | (151.3) | (144.8) | (95.3) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | (0.0) | 0.0 | - |
| Total Stockholders Equity | 92.2 | 620.1 | 850.6 | 723.5 | 842.2 | 1,004.5 | 812.1 | 761.6 | 789.1 | 61.6 |
| Total Equity | 92.2 | 620.1 | 850.6 | 723.5 | 842.2 | 1,004.5 | 812.1 | 761.6 | 792.0 | 61.6 |
| - |
| (735.8) |
| 1,291.4 |
| 1,360.9 |
| 1,053.5 |
| - |
| Working Capital | 438.8 | 574.9 | 815.4 | 909.0 | 851.0 | 893.0 | 474.5 | 474.4 | 567.7 | - |
| Book Value | 92.2 | 620.1 | 850.6 | 723.5 | 842.2 | 1,004.5 | 812.1 | 761.6 | 789.1 | 61.6 |
| Tangible Book Value | (4.1) | 202.9 | 336.6 | 193.5 | 158.7 | 118.5 | (40.7) | (49.9) | 73.8 | (541.1) |
| 265.6 |
| 395.6 |
| 443.9 |
| 618.3 |
| 612.8 |
| 735.8 |
| 605.8 |
| 457.7 |
| 214.3 |
| 226.0 |
| 127.9 |
| 119.6 |
| 94.0 |
| 117.0 |
| 151.4 |
| 137.6 |
| 103.0 |
| 220.2 |
| 219.5 |
| 185.5 |
| 102.7 |
| 65.4 |
| 56.4 |
| 43.2 |
| 113.6 |
| Restricted Cash | 2.0 | 2.1 | 1.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 1.4 | 1.5 | 1.3 | 1.4 | 1.5 | 1.3 | 1.1 | 0.9 | 0.5 | 0.8 | 0.8 | 0.8 | 0.3 | 3.9 | 3.8 | 3.9 | 0.3 | 0.6 | 0.4 | 0.4 | 0.3 | 36.1 | 1.0 | 1.0 | 0.8 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 50.4 | 136.1 | 106.7 | 134.1 | 132.5 | 150.3 | 208.5 | 212.8 | 234.5 | 288.3 | 239.2 | 202.6 | 164.5 | 199.8 | 272.5 | 265.6 | 395.6 | 443.9 | 618.3 | 612.8 | 735.8 | 605.8 | 457.7 | 214.3 | 226.0 | 127.9 | 119.6 | 94.0 | 117.0 | 151.4 | 137.6 | 103.0 | 220.2 | 219.5 | 185.5 | 102.7 | 65.4 | 56.4 | 43.2 | 113.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 428.1 | 361.2 | 442.7 | 447.6 | 453.6 | 388.4 | 491.9 | 507.5 | 528.5 | 516.7 | 567.7 | 702.4 | 531.2 | 675.1 | 698.9 | 708.5 | 552.0 | 590.8 | 619.0 | 633.6 | 477.5 | 562.2 | 549.4 | 539.3 | 469.8 | 568.6 | 578.5 | 570.3 | 471.8 | 597.1 | 596.5 | 576.0 | 453.0 | 529.4 | 439.1 | 407.2 | 492.5 | 472.9 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 446.2 | 444.1 | 466.9 | 466.6 | 444.4 | 460.1 | 481.7 | 487.7 | 490.6 | 481.5 | 518.4 | 637.8 | 594.5 | 725.9 | 723.3 | 674.6 | 616.0 | 601.9 | 558.9 | 531.5 | 512.2 | 509.9 | 536.7 | 524.0 | 505.1 | 509.4 | 541.1 | 543.9 | 508.5 | 515.6 | 529.0 | 542.4 | 402.9 | 398.5 | 365.7 | 333.9 | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 69.0 | 73.2 | 80.7 | 73.6 | 77.4 | 73.4 | 75.2 | 63.5 | 76.0 | 71.5 | 69.8 | 80.3 | 73.5 | 108.4 | 90.5 | 87.3 | 55.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 0.0 | 0.0 | 0.0 | 126.9 | 148.7 | 145.7 | 138.9 | 135.6 | 134.2 | 128.5 | 125.7 | 124.6 | 122.4 | 121.3 | 119.4 | |||||||||||||||||||||||
| Total Current Assets | 995.7 | 1,016.7 | 1,098.7 | 1,122.6 | 1,108.6 | 1,199.9 | 1,406.8 | 1,418.0 | 1,469.1 | 1,494.3 | 1,530.0 | 1,753.0 | 1,695.6 | 1,835.1 | 1,909.0 | 1,858.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,006.7 | 2,004.3 | 1,979.5 | 1,982.3 | 1,940.3 | 1,924.6 | 1,941.9 | 1,863.6 | 1,823.3 | 1,735.1 | 1,712.7 | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | 0.0 | 196.6 | 185.2 | 315.2 | 326.4 | 381.7 | 382.8 | 390.2 | 378.9 | 463.6 | 382.0 | 443.3 | 519.2 | 540.0 | 545.2 | 621.5 | ||||||||||||||||||||||
| Intangible Assets | 93.1 | 96.3 | 100.0 | 100.5 | 100.6 | 102.0 | 103.3 | 105.4 | 107.7 | 123.9 | 136.3 | 186.7 | 148.1 | 193.9 | 204.4 | 215.8 | 222.2 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 183.6 | 179.4 | 175.5 | 182.4 | 120.8 | 126.3 | 132.7 | 137.6 | 137.1 | 146.9 | 121.9 | 166.9 | 129.0 | 183.9 | 191.2 | 197.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 16.0 | 16.3 | 16.2 | 157.1 | 147.4 | 143.3 | 155.5 | 153.7 | 157.6 | 150.5 | 185.2 | 200.8 | 182.2 | 181.9 | 198.2 | 203.9 | 204.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 64.6 | 65.6 | 58.2 | 59.2 | 56.7 | 52.1 | 39.2 | 38.2 | 32.0 | 30.1 | 28.1 | 31.3 | 25.8 | 30.7 | 30.7 | 31.8 | 26.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,077.3 | 2,102.8 | 2,171.8 | 2,542.9 | 2,418.9 | 2,620.2 | 2,834.7 | 2,888.1 | 2,933.8 | 2,980.1 | 3,008.3 | 3,560.5 | 3,501.4 | 3,614.9 | 3,815.3 | 3,835.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 267.5 | 237.3 | 290.4 | 286.8 | 269.2 | 264.9 | 318.9 | 310.2 | 319.4 | 269.3 | 313.2 | 348.4 | 287.0 | 386.4 | 420.9 | 406.5 | 418.8 | 354.1 | 346.5 | 326.1 | 269.9 | 290.8 | 293.8 | 281.9 | 295.0 | 281.4 | 291.6 | 286.1 | 250.0 | 277.9 | 297.2 | 303.8 | 259.9 | 264.1 | 212.6 | 188.9 | - | 211.2 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 4.0 | 4.9 | 4.7 | 5.6 | 4.5 | 5.4 | 6.8 | 6.1 | 5.0 | 7.2 | 7.3 | 23.1 | 10.1 | 26.5 | 28.7 | 28.3 | 25.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 36.9 | 33.8 | 31.1 | 31.9 | 32.9 | 32.7 | 35.3 | 34.1 | 33.2 | 32.5 | 31.2 | 43.5 | 31.2 | 42.9 | 43.4 | 45.3 | ||||||||||||||||||||||||
| Accrued Expenses | 218.2 | 223.1 | 218.6 | 221.8 | 216.5 | 224.2 | 253.1 | 243.4 | 252.3 | 233.8 | 255.3 | 294.5 | 247.9 | 319.6 | 290.1 | 303.0 | 289.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 592.1 | 577.9 | 625.3 | 633.0 | 593.4 | 625.0 | 693.9 | 697.7 | 704.8 | 678.9 | 736.3 | 810.6 | 786.6 | 909.7 | 893.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | 1,698.9 | 1,692.7 | 1,547.1 | 1,451.5 | 1,446.5 | 1,513.3 | 1,517.1 | 1,423.0 | 1,467.8 | 1,511.7 | 1,445.8 | 1,264.9 | 1,234.4 | 1,230.5 | 1,600.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 160.9 | 158.6 | 156.2 | 162.6 | 99.2 | 105.5 | 108.0 | 113.5 | 114.3 | 122.0 | 97.9 | 133.0 | 105.1 | 150.2 | 156.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 14.6 | 14.7 | 14.1 | 6.5 | 5.7 | 5.7 | 6.2 | 5.5 | 5.8 | 7.2 | 7.6 | 8.7 | 7.9 | 8.1 | 8.3 | 9.3 | 9.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,065.1 | 2,010.6 | 2,057.8 | 2,065.8 | 1,966.8 | 2,000.1 | 2,114.4 | 2,118.1 | 2,122.2 | 2,129.5 | 2,171.2 | 2,812.8 | 2,777.8 | 2,989.8 | 3,078.8 | 3,024.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 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 | 1.1 | 1.1 | 1.1 | 1.0 | 0.2 | - | - | - | - |
| Additional Paid In Capital | 786.7 | 783.3 | 780.3 | 776.0 | 771.7 | 769.1 | 766.4 | 763.9 | 758.8 | 752.2 | 746.6 | 738.8 | 734.9 | 729.6 | 730.3 | 727.7 | 719.5 | |||||||||||||||||||||||
| Retained Earnings | (718.4) | (641.6) | (599.6) | (232.0) | (210.5) | (20.4) | 48.0 | 122.4 | 165.2 | 192.9 | 227.7 | 145.6 | 130.5 | 96.9 | 155.3 | 173.8 | 215.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (56.9) | (50.4) | (67.6) | (67.7) | (109.9) | (129.5) | (95.0) | (117.2) | (113.4) | (95.3) | (138.0) | (137.5) | (142.6) | (202.2) | (150.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 12.2 | 92.2 | 113.9 | 477.1 | 452.1 | 620.1 | 720.3 | 770.0 | 811.6 | 850.6 | 837.2 | 747.8 | 723.5 | 625.1 | 736.5 | 811.8 | 842.2 | |||||||||||||||||||||||
| Total Equity | 12.2 | 92.2 | 113.9 | 477.1 | 452.1 | 620.1 | 720.3 | 770.0 | 811.6 | 850.6 | 837.2 | 747.8 | 723.5 | 625.1 | 736.5 | 811.8 | 842.2 | 830.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | 1,767.4 | 1,761.9 | 1,611.9 | 1,517.4 | 1,514.4 | 1,570.6 | 1,572.7 | 1,477.9 | 1,532.4 | 1,542.1 | 1,471.1 | 1,273.7 | 1,251.1 | 1,245.6 | 1,619.8 | - | - | - | - |
| Net debt | - | - | - | - | - | - | (208.5) | (212.8) | (234.5) | - | (239.2) | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 403.6 | 438.8 | 473.4 | 489.6 | 515.2 | 574.9 | 712.9 | 720.3 | 764.3 | 815.4 | 793.7 | 942.5 | 909.0 | 925.5 | 1,015.6 | 939.3 | 851.0 | 757.6 | ||||||||||||||||||||||
| Book Value | 12.2 | 92.2 | 113.9 | 477.1 | 452.1 | 620.1 | 720.3 | 770.0 | 811.6 | 850.6 | 837.2 | 747.8 | 723.5 | 625.1 | 736.5 | 811.8 | 842.2 | 830.4 | ||||||||||||||||||||||
| Tangible Book Value | (80.9) | (4.1) | 13.9 | 180.1 | 166.4 | 202.9 | 290.6 | 282.9 | 321.1 | 336.6 | 322.0 | 97.4 | 193.5 | (12.1) | 13.0 | 56.0 | 74.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.1 |
| 47.8 |
| 44.8 |
| 34.4 |
| 51.0 |
| 44.9 |
| 59.4 |
| 38.6 |
| 47.4 |
| 45.7 |
| 52.5 |
| 48.7 |
| 53.0 |
| 54.7 |
| 55.4 |
| 30.3 |
| 31.7 |
| 27.5 |
| 32.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,739.9 |
| 1,695.7 |
| 1,844.9 |
| 1,823.3 |
| 1,760.7 |
| 1,729.8 |
| 1,589.5 |
| 1,337.3 |
| 1,243.3 |
| 1,257.1 |
| 1,288.8 |
| 1,260.9 |
| 1,146.6 |
| 1,317.7 |
| 1,318.3 |
| 1,277.1 |
| 1,142.5 |
| 1,180.1 |
| 1,018.8 |
| 876.7 |
| 967.7 |
| 944.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,164.5 |
| 1,170.9 |
| 1,152.9 |
| 1,138.9 |
| 1,134.0 |
| 1,121.1 |
| 1,129.0 |
| 1,106.9 |
| 1,097.7 |
| 1,029.7 |
| 1,008.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 842.2 |
| 833.3 |
| 826.6 |
| 843.4 |
| 806.3 |
| 803.6 |
| 813.0 |
| 756.7 |
| 725.6 |
| 705.4 |
| 704.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 630.2 |
| 625.7 |
| 639.9 |
| 613.8 |
| 601.4 |
| 587.0 |
| 602.5 |
| 590.0 |
| 601.8 |
| 608.4 |
| 585.9 |
| 595.3 |
| 598.9 |
| 617.5 |
| 549.1 |
| 566.1 |
| 492.8 |
| 486.1 |
| 510.3 |
| - |
| - |
| - |
| 232.9 |
| 239.5 |
| 241.6 |
| 246.1 |
| 243.7 |
| 243.3 |
| 237.2 |
| 250.3 |
| 248.6 |
| 258.4 |
| 249.3 |
| 225.6 |
| 226.5 |
| 225.6 |
| 232.0 |
| 166.3 |
| 159.5 |
| 116.2 |
| 116.6 |
| - |
| - |
| - |
| - |
| 201.8 |
| 211.3 |
| 222.0 |
| 212.7 |
| 214.7 |
| 206.5 |
| 208.3 |
| 200.5 |
| 202.1 |
| 176.5 |
| 189.1 |
| 196.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.8 |
| 191.5 |
| 196.9 |
| 199.2 |
| 186.4 |
| 183.3 |
| 181.6 |
| 183.8 |
| 194.5 |
| 206.1 |
| 207.8 |
| 209.1 |
| 219.7 |
| 182.2 |
| 193.7 |
| 183.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.7 |
| 30.1 |
| 29.7 |
| 31.6 |
| 31.9 |
| 31.6 |
| 33.1 |
| 35.0 |
| 36.6 |
| 37.0 |
| 38.0 |
| 36.9 |
| 33.0 |
| 33.2 |
| 33.0 |
| 61.1 |
| 59.4 |
| 56.6 |
| 63.1 |
| 56.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,738.7 |
| 3,826.5 |
| 4,004.4 |
| 3,983.5 |
| 3,964.7 |
| 3,853.1 |
| 3,698.9 |
| 3,406.6 |
| 3,381.3 |
| 3,345.4 |
| 3,414.5 |
| 3,390.4 |
| 3,047.5 |
| 3,199.6 |
| 3,162.9 |
| 3,164.9 |
| 2,860.1 |
| 2,965.3 |
| 2,677.9 |
| 2,535.1 |
| 2,429.1 |
| 2,362.7 |
| - |
| - |
| - |
| - |
| - |
| 68.5 |
| 69.2 |
| 64.7 |
| 65.8 |
| 67.8 |
| 57.3 |
| 55.6 |
| 54.9 |
| 64.5 |
| 30.4 |
| 25.3 |
| 8.8 |
| 16.8 |
| 15.2 |
| 19.8 |
| - |
| - |
| - |
| - |
| 13.7 |
| 17.4 |
| 15.0 |
| 13.5 |
| 12.4 |
| 10.1 |
| 8.6 |
| 8.0 |
| 8.8 |
| 9.3 |
| 10.9 |
| 9.9 |
| 11.0 |
| 12.5 |
| 13.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 44.9 |
| 46.0 |
| 45.1 |
| 44.3 |
| 44.0 |
| 43.8 |
| 42.9 |
| 45.3 |
| 43.2 |
| 43.9 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 365.8 |
| 354.6 |
| 377.7 |
| 379.3 |
| 385.4 |
| 319.1 |
| 287.3 |
| 298.6 |
| 325.8 |
| 304.9 |
| 309.8 |
| 252.3 |
| 276.7 |
| 179.9 |
| 180.1 |
| 186.4 |
| 189.9 |
| 166.2 |
| 173.6 |
| 218.9 |
| 190.6 |
| 173.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 919.4 |
| 888.9 |
| 938.2 |
| 903.2 |
| 903.0 |
| 867.6 |
| 897.5 |
| 817.4 |
| 758.5 |
| 768.8 |
| 798.6 |
| 778.3 |
| 777.4 |
| 672.2 |
| 757.1 |
| 650.7 |
| 653.3 |
| 577.3 |
| 610.6 |
| 519.2 |
| 513.2 |
| 596.7 |
| 571.7 |
| 543.3 |
| - |
| 161.1 |
| 166.3 |
| 175.4 |
| 184.4 |
| 176.0 |
| 177.5 |
| 169.6 |
| 171.5 |
| 164.3 |
| 164.0 |
| 140.9 |
| 150.4 |
| 158.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 7.3 |
| 7.1 |
| 7.3 |
| 10.1 |
| 9.4 |
| 8.9 |
| 9.3 |
| 10.2 |
| 10.3 |
| 10.0 |
| 10.5 |
| 13.8 |
| 13.8 |
| 14.0 |
| 9.0 |
| 20.5 |
| 11.0 |
| 9.2 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,896.5 |
| 2,996.1 |
| 2,977.9 |
| 3,006.3 |
| 2,960.2 |
| 2,959.8 |
| 2,868.3 |
| 2,652.8 |
| 2,569.2 |
| 2,564.7 |
| 2,625.0 |
| 2,633.7 |
| 2,285.9 |
| 2,426.5 |
| 2,376.4 |
| 2,317.1 |
| 2,070.9 |
| 2,080.6 |
| 1,963.1 |
| 2,323.7 |
| 2,055.6 |
| 2,025.2 |
| 1,997.2 |
| - |
| 715.5 |
| 706.1 |
| 698.1 |
| 690.7 |
| 684.2 |
| 680.3 |
| 675.3 |
| 671.8 |
| 669.9 |
| 665.5 |
| 662.2 |
| 658.6 |
| 657.0 |
| 654.2 |
| 650.6 |
| 652.7 |
| 667.7 |
| 665.3 |
| 36.4 |
| 104.9 |
| 99.0 |
| 91.3 |
| - |
| 220.3 |
| 400.8 |
| 373.8 |
| 371.5 |
| 328.2 |
| 302.7 |
| 279.6 |
| 290.6 |
| 282.8 |
| 265.7 |
| 248.4 |
| 246.8 |
| 250.2 |
| 258.1 |
| 270.3 |
| 229.9 |
| 321.8 |
| 223.7 |
| 221.1 |
| (35.9) |
| (82.0) |
| (148.9) |
| - |
| (90.6) |
| (93.7) |
| (106.3) |
| (81.4) |
| (95.8) |
| (58.7) |
| (120.1) |
| (153.4) |
| (202.2) |
| (151.3) |
| (173.0) |
| (142.8) |
| (154.8) |
| (144.8) |
| (134.8) |
| (126.6) |
| (74.0) |
| (94.5) |
| (105.8) |
| (175.3) |
| (197.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.2) |
| (0.2) |
| (0.2) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 830.4 |
| 1,026.5 |
| 977.2 |
| 1,004.5 |
| 893.3 |
| 830.6 |
| 753.8 |
| 812.1 |
| 780.8 |
| 789.5 |
| 756.7 |
| 761.6 |
| 773.3 |
| 786.7 |
| 847.9 |
| 789.1 |
| 884.7 |
| 714.7 |
| 60.5 |
| (84.7) |
| (144.4) |
| (208.7) |
| - |
| 1,026.5 |
| 977.2 |
| 1,004.5 |
| 893.3 |
| 830.6 |
| 753.8 |
| 812.1 |
| 780.8 |
| 789.4 |
| 756.7 |
| 761.6 |
| 773.1 |
| 786.5 |
| 847.8 |
| 792.0 |
| 890.3 |
| 720.3 |
| 60.5 |
| (84.7) |
| (144.4) |
| (208.7) |
| - |
| - |
| - |
| 1,161.6 |
| 1,304.2 |
| 1,397.6 |
| 1,291.4 |
| 1,386.5 |
| 1,451.1 |
| 1,478.7 |
| 1,360.9 |
| 1,380.9 |
| 1,404.5 |
| 1,368.1 |
| 1,053.5 |
| 1,031.7 |
| 1,060.1 |
| 1,517.1 |
| - |
| - |
| - |
| - |
| 941.7 |
| 920.3 |
| 893.0 |
| 832.3 |
| 772.1 |
| 578.8 |
| 474.5 |
| 458.5 |
| 510.4 |
| 483.4 |
| 474.4 |
| 560.6 |
| 667.6 |
| 623.7 |
| 565.2 |
| 569.5 |
| 499.6 |
| 363.5 |
| 371.0 |
| 372.9 |
| - |
| - |
| 1,026.5 |
| 977.2 |
| 1,004.5 |
| 893.3 |
| 830.6 |
| 753.8 |
| 812.1 |
| 780.8 |
| 789.5 |
| 756.7 |
| 761.6 |
| 773.3 |
| 786.7 |
| 847.9 |
| 789.1 |
| 884.7 |
| 714.7 |
| 60.5 |
| (84.7) |
| (144.4) |
| (208.7) |
| - |
| (23.9) |
| 156.8 |
| 109.8 |
| 118.5 |
| 35.9 |
| (14.1) |
| (70.5) |
| (40.7) |
| (57.8) |
| (70.7) |
| (101.0) |
| (49.9) |
| (48.5) |
| (37.8) |
| (1.6) |
| 73.8 |
| 159.1 |
| 105.8 |
| (542.1) |
| (595.0) |
| - |
| - |
| - |