| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 1,083.5 | 490.1 | 803.0 | 455.8 | 473.9 | 429.7 | 706.2 | 147.8 | 61.9 | 69.3 | 33.2 | - |
| Restricted Cash | 3.1 | 2.6 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.1 | 0.1 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,083.5 | 490.1 | 803.0 | 455.8 | 473.9 | 429.7 | 706.2 | 147.8 | 61.9 | 69.3 | 33.2 | - |
| Receivables | ||||||||||||
| Accounts Receivable | 499.0 | 393.1 | 325.6 | 285.2 | 195.4 | 135.2 | 85.6 | 72.8 | 50.6 | 31.3 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 97.2 | 81.2 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | 76.5 | 77.8 | 76.4 | 74.4 | 70.3 | 63.9 | 77.1 | 71.7 | 14.6 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 20.3 | 10.5 | 9.9 | 8.3 | 5.2 | 4.1 | 2.8 | 2.2 | 2.3 | 2.8 | - | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 216.9 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 23.6 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 5,345.5 | 4,625.1 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | - | - | - | - | - | - | - | 216.9 | - | - | - | - |
| Net debt | - | - | ||||||||||
| (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 | 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 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,036.4 | 1,083.5 | 834.1 | 647.1 | 657.8 | 490.1 | 673.1 | 1,290.9 | 815.7 | 803.0 | 477.7 | 607.2 | 721.8 | 455.8 | 999.7 | ||||||||||||||||||||||||
| 50.1 |
| 31.2 |
| 32.6 |
| 12.4 |
| 16.9 |
| 11.6 |
| 5.9 |
| 3.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,114.9 | 2,923.5 | 2,483.6 | 2,236.6 | 2,117.4 | 1,141.9 | 1,113.2 | 566.2 | 347.3 | 158.5 | - | - |
| - |
| 30.1 |
| 24.8 |
| 18.5 |
| 11.8 |
| 7.9 |
| 5.6 |
| 3.4 |
| 12.2 |
| 9.7 |
| - |
| - |
| Property,Plant & Equipment Net | - | 46.4 | 53.0 | 57.8 | 62.6 | 62.4 | 58.3 | 73.7 | 59.6 | 4.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 191.4 | 69.7 | 69.7 | 69.7 | 57.8 | 55.8 | 55.8 | 41.9 | 1.7 | 1.7 | - | - |
| Intangible Assets | 34.5 | 24.6 | 4.0 | 11.4 | 20.6 | 26.3 | 34.8 | 15.9 | 1.6 | 2.5 | - | - |
| Operating Lease Right Of Use Assets | 29.0 | 34.6 | 37.4 | 41.2 | 41.7 | 34.6 | 11.1 | 0.0 | - | - | - | - |
| Deferred Tax Assets | 26.0 | 20.8 | 4.1 | 2.6 | 1.9 | 1.0 | 0.6 | 1.2 | 0.3 | 0.1 | - | - |
| Other Non-Current Assets | 323.3 | 310.7 | 217.8 | 181.5 | 147.5 | 85.6 | 54.7 | 34.6 | 22.4 | 6.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,758.8 | 3,430.3 | 2,869.6 | 2,588.9 | 2,449.6 | 1,407.5 | 1,328.6 | 733.5 | 432.8 | 174.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 387.1 | 334.4 | 357.1 | 428.7 | 352.0 | 221.4 | 167.5 | 122.3 | 84.4 | 78.3 | - | - |
| Operating Lease Liabilities Current | 9.3 | 9.1 | 9.8 | 8.7 | 8.1 | 2.3 | 3.8 | 0.0 | - | - | - | - |
| Accrued Expenses | 109.8 | 87.7 | 74.8 | 52.7 | 48.8 | 56.4 | 26.9 | 14.2 | 8.4 | 5.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 669.5 | 562.0 | 564.2 | 588.5 | 526.7 | 354.5 | 242.4 | 164.6 | 112.5 | 97.8 | - | - |
| 27.4 |
| 30.9 |
| 36.3 |
| 38.7 |
| 39.1 |
| 8.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 83.6 | 25.4 | 20.3 | 31.5 | 23.2 | 16.5 | 23.3 | 15.3 | 16.5 | 15.5 | - | - |
| Deferred Tax Liabilities | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.8 | 0.8 | 0.1 | 0.0 | 0.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 29.5 | 33.0 | 41.7 | 53.0 | 57.7 | 59.1 | 60.0 | 69.4 | 55.2 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 806.5 | 648.1 | 1,800.7 | 1,849.4 | 1,782.9 | 1,407.8 | 1,245.7 | 468.9 | 185.2 | 115.7 | - | - |
| 2,777.3 |
| 2,276.7 |
| 1,860.5 |
| 932.3 |
| 752.1 |
| 754.6 |
| 638.7 |
| 62.6 |
| - |
| - |
| Retained Earnings | (1,911.9) | (1,840.7) | (1,711.6) | (1,535.0) | (1,189.6) | (935.4) | (668.2) | (488.6) | (389.6) | (347.4) | - | - |
| Accumulated Other Comprehensive Income | 13.2 | (0.9) | 4.5 | (0.9) | (2.9) | (0.7) | 0.2 | (0.2) | (0.2) | (0.4) | - | - |
| Treasury Stock | 494.6 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,952.4 | 2,782.2 | 1,069.0 | 739.5 | 666.7 | (5.0) | 82.9 | 264.6 | 247.7 | (244.7) | (228.5) | (171.0) |
| Total Equity | 2,952.4 | 2,782.2 | 1,069.0 | 739.5 | 666.7 | (5.0) | 82.9 | 264.6 | 247.7 | (244.7) | (228.5) | (171.0) |
| - |
| - |
| - |
| - |
| - |
| 69.0 |
| - |
| - |
| - |
| - |
| Working Capital | 2,445.4 | 2,361.5 | 1,919.4 | 1,648.1 | 1,590.7 | 787.3 | 870.8 | 401.6 | 234.8 | 60.7 | - | - |
| Book Value | 2,952.4 | 2,782.2 | 1,069.0 | 739.5 | 666.7 | (5.0) | 82.9 | 264.6 | 247.7 | (244.7) | (228.5) | (171.0) |
| Tangible Book Value | 2,726.5 | 2,687.9 | 995.4 | 658.4 | 588.3 | (87.1) | (7.8) | 206.8 | 244.3 | (248.9) | - | - |
| 651.4 |
| 456.3 |
| 473.9 |
| 748.1 |
| 1,161.0 |
| 407.1 |
| 429.7 |
| 414.8 |
| 469.5 |
| 700.6 |
| 706.2 |
| 151.3 |
| 158.1 |
| 147.8 |
| 139.5 |
| 122.8 |
| 111.6 |
| 61.9 |
| 242.7 |
| 40.8 |
| 44.2 |
| 69.3 |
| 33.2 |
| - |
| Restricted Cash | - | - | 3.1 | 3.1 | 2.6 | - | 2.6 | 1.6 | 0.7 | - | 0.7 | 0.7 | 0.4 | - | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.1 | - | 0.1 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,036.4 | 1,083.5 | 834.1 | 647.1 | 657.8 | 490.1 | 673.1 | 1,290.9 | 815.7 | 803.0 | 477.7 | 607.2 | 721.8 | 455.8 | 999.7 | 651.4 | 456.3 | 473.9 | 748.1 | 1,161.0 | 407.1 | 429.7 | 414.8 | 469.5 | 700.6 | 706.2 | 151.3 | 158.1 | 147.8 | 139.5 | 122.8 | 111.6 | 61.9 | 242.7 | 40.8 | 44.2 | 69.3 | 33.2 | - |
| Receivables | |||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 387.3 | 499.0 | 416.5 | 349.7 | 313.2 | 393.1 | 334.6 | 311.2 | 266.0 | 325.6 | 271.7 | 272.4 | 211.6 | 285.2 | 231.3 | 213.3 | 164.9 | 195.4 | 182.7 | 120.2 | 100.6 | 135.2 | 91.8 | 87.2 | 80.8 | 85.6 | 67.5 | 61.6 | 72.8 | 37.5 | 38.3 | 32.5 | 46.9 | 35.2 | - | - | 31.3 | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 115.3 | 97.2 | 87.2 | 89.9 | 89.1 | 81.2 | 53.8 | 48.4 | 218.9 | 50.1 | 37.0 | 37.3 | 34.4 | 31.2 | 26.0 | 27.6 | 36.0 | 32.6 | |||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Current Assets | 3,059.6 | 3,114.9 | 2,932.3 | 2,904.5 | 2,972.5 | 2,923.5 | 2,794.3 | 2,722.0 | 2,652.3 | 2,483.6 | 2,320.6 | 2,295.0 | 2,232.3 | 2,236.6 | 2,122.3 | 2,108.5 | |||||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Property,Plant & Equipment Net | 40.9 | 39.8 | 40.7 | 41.8 | 43.7 | 46.4 | 47.3 | 48.4 | 50.2 | 53.0 | 54.9 | 53.9 | 55.2 | 57.8 | 59.5 | 61.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Goodwill | 191.4 | 191.4 | 189.6 | 189.6 | 189.6 | 69.7 | 69.7 | 69.7 | 69.7 | 69.7 | 69.7 | 57.8 | 57.8 | 57.8 | 57.8 | 57.8 | 57.8 | 57.8 | |||||||||||||||||||||
| Intangible Assets | 30.9 | 34.5 | 38.3 | 42.1 | 45.9 | 24.6 | 1.0 | 1.1 | 1.3 | 4.0 | 7.1 | 6.8 | 9.1 | 11.4 | 13.7 | 16.0 | 18.3 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 26.6 | 29.0 | 30.9 | 31.6 | 33.7 | 34.6 | 35.9 | 36.9 | 34.8 | 37.4 | 39.2 | 42.2 | 40.1 | 41.2 | 43.5 | 46.4 | |||||||||||||||||||||||
| Deferred Tax Assets | 26.1 | 26.0 | 23.0 | 23.5 | 22.4 | 20.8 | 5.6 | 4.8 | 4.5 | 4.1 | 3.8 | 3.6 | 3.0 | 2.6 | 1.7 | 2.2 | 2.0 | ||||||||||||||||||||||
| Other Non-Current Assets | 317.3 | 323.3 | 311.8 | 308.9 | 316.5 | 310.7 | 271.1 | 248.3 | 221.6 | 217.8 | 198.7 | 189.0 | 183.0 | 181.5 | 168.8 | 159.1 | 152.2 | ||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Assets | 3,692.7 | 3,758.8 | 3,566.6 | 3,542.1 | 3,624.4 | 3,430.3 | 3,224.8 | 3,131.2 | 3,034.4 | 2,869.6 | 2,694.0 | 2,648.2 | 2,580.5 | 2,588.9 | 2,467.2 | 2,451.6 | |||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 41.7 | 20.3 | 14.8 | 9.9 | 8.6 | 10.5 | 11.4 | 10.1 | 9.3 | 9.9 | 9.3 | 8.2 | 8.0 | 8.3 | 7.7 | 7.3 | 6.2 | 5.2 | 5.2 | 4.6 | 4.4 | 4.1 | 3.6 | 3.6 | 3.2 | 2.8 | 2.1 | 2.1 | 2.2 | 1.9 | 2.3 | 1.4 | 2.3 | 3.1 | - | - | 2.8 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Revenue Current | 341.1 | 387.1 | 300.9 | 275.9 | 295.7 | 334.4 | 286.4 | 307.1 | 323.9 | 357.1 | 303.3 | 348.4 | 387.2 | 428.7 | 364.2 | 350.7 | 351.9 | ||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.4 | 9.3 | 9.1 | 9.5 | 8.9 | 9.1 | 10.8 | 11.0 | 9.9 | 9.8 | 9.6 | 9.4 | 8.6 | 8.7 | 8.6 | 9.2 | |||||||||||||||||||||||
| Accrued Expenses | 110.5 | 109.8 | 101.4 | 103.7 | 89.1 | 87.7 | 86.8 | 100.8 | 84.1 | 74.8 | 66.7 | 55.0 | 50.5 | 52.7 | 52.8 | 73.9 | 49.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Liabilities | 618.2 | 669.5 | 558.0 | 509.8 | 505.0 | 562.0 | 1,640.8 | 541.2 | 537.5 | 564.2 | 489.6 | 512.3 | 532.6 | 588.5 | 517.8 | ||||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 21.1 | 23.6 | 25.5 | 26.2 | 28.1 | 27.4 | 27.6 | 28.9 | 28.4 | 30.9 | 33.1 | 37.0 | 35.6 | 36.3 | 37.3 | 40.4 | |||||||||||||||||||||||
| Deferred Revenue Non-Current | 91.2 | 83.6 | 66.2 | 33.3 | 24.3 | 25.4 | 18.5 | 15.6 | 16.2 | 20.3 | 17.4 | 20.3 | 25.5 | 31.5 | 34.0 | 24.5 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.4 | 0.4 | 0.6 | 0.7 | 0.6 | 0.3 | 1.0 | 1.1 | 0.8 | 0.3 | 1.1 | 0.9 | 0.6 | 0.2 | 0.4 | 0.1 | 0.1 | ||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Liabilities | 26.9 | 29.5 | 28.0 | 29.0 | 33.5 | 33.0 | 34.9 | 36.5 | 38.2 | 41.7 | 42.8 | 51.1 | 53.0 | 53.0 | 54.4 | 55.3 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Liabilities | 757.7 | 806.5 | 678.2 | 599.1 | 591.5 | 648.1 | 1,722.8 | 1,768.2 | 1,765.2 | 1,800.7 | 1,726.5 | 1,763.1 | 1,788.1 | 1,849.4 | 1,782.9 | 1,783.4 | |||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 4,843.3 | 5,345.5 | 5,152.1 | 5,064.0 | 4,899.5 | 4,625.1 | 3,357.1 | 3,210.1 | 3,068.7 | 2,777.3 | 2,634.4 | 2,517.2 | 2,382.1 | 2,276.7 | 2,160.0 | 2,059.4 | |||||||||||||||||||||||
| Retained Earnings | (1,907.4) | (1,911.9) | (1,927.4) | (1,925.4) | (1,878.3) | (1,840.7) | (1,856.5) | (1,846.8) | (1,792.2) | (1,711.6) | (1,656.2) | (1,626.9) | (1,589.3) | (1,535.0) | (1,470.6) | (1,385.8) | (1,266.9) | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 7.3 | 13.2 | 10.3 | 5.6 | 13.0 | (0.9) | 2.6 | 0.9 | (6.0) | 4.5 | (9.4) | (4.0) | 0.8 | (0.9) | (3.8) | (4.2) | |||||||||||||||||||||||
| Treasury Stock | 8.3 | 494.6 | 346.7 | 201.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | |||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Stockholders Equity | 2,935.0 | 2,952.4 | 2,888.4 | 2,943.0 | 3,033.0 | 2,782.2 | 1,502.0 | 1,363.0 | 1,269.3 | 1,069.0 | 967.5 | 885.1 | 792.4 | 739.5 | 684.3 | 668.2 | |||||||||||||||||||||||
| Total Equity | 2,935.0 | 2,952.4 | 2,888.4 | 2,943.0 | 3,033.0 | 2,782.2 | 1,502.0 | 1,363.0 | 1,269.3 | 1,069.0 | 967.5 | 885.1 | 792.4 | 739.5 | 684.3 | 668.2 | 672.9 | 666.7 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Working Capital | 2,441.4 | 2,445.4 | 2,374.3 | 2,394.7 | 2,467.5 | 2,361.5 | 1,153.5 | 2,180.9 | 2,114.8 | 1,919.4 | 1,831.0 | 1,782.7 | 1,699.7 | 1,648.1 | 1,604.4 | 1,583.6 | 1,592.6 | ||||||||||||||||||||||
| Book Value | 2,935.0 | 2,952.4 | 2,888.4 | 2,943.0 | 3,033.0 | 2,782.2 | 1,502.0 | 1,363.0 | 1,269.3 | 1,069.0 | 967.5 | 885.1 | 792.4 | 739.5 | 684.3 | 668.2 | 672.9 | 666.7 | |||||||||||||||||||||
| Tangible Book Value | 2,712.7 | 2,726.5 | 2,660.5 | 2,711.2 | 2,797.4 | 2,687.9 | 1,431.3 | 1,292.2 | 1,198.3 | 995.4 | 890.7 | 820.5 | 725.5 | 670.3 | 612.8 | 594.4 | 596.8 | ||||||||||||||||||||||
| 19.4 |
| 17.8 |
| 20.7 |
| 12.4 |
| 15.6 |
| 15.3 |
| 16.9 |
| 16.9 |
| 12.5 |
| 12.3 |
| 11.6 |
| 8.7 |
| 7.8 |
| 9.1 |
| 5.9 |
| 5.2 |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,096.3 |
| 2,117.4 |
| 2,054.6 |
| 1,996.1 |
| 1,096.0 |
| 1,141.9 |
| 1,103.8 |
| 1,104.8 |
| 1,100.4 |
| 1,113.2 |
| 525.6 |
| 567.2 |
| 566.2 |
| 587.5 |
| 583.7 |
| 325.7 |
| 343.6 |
| 338.9 |
| - |
| - |
| 158.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.8 |
| 62.6 |
| 61.8 |
| 60.8 |
| 60.9 |
| 62.4 |
| 63.6 |
| 62.2 |
| 57.9 |
| 58.3 |
| 59.4 |
| 60.3 |
| 73.7 |
| 73.2 |
| 70.4 |
| 63.3 |
| 59.6 |
| 4.4 |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.8 |
| 57.8 |
| 57.8 |
| 55.8 |
| 55.8 |
| 55.8 |
| 55.8 |
| 55.8 |
| 55.5 |
| 41.9 |
| 41.9 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| - |
| 1.7 |
| - |
| - |
| 20.6 |
| 22.9 |
| 25.2 |
| 27.5 |
| 26.3 |
| 28.4 |
| 30.5 |
| 32.7 |
| 34.8 |
| 37.0 |
| 14.2 |
| 15.9 |
| 1.0 |
| 1.2 |
| 1.4 |
| 1.6 |
| 1.8 |
| - |
| - |
| 2.5 |
| - |
| - |
| 45.2 |
| 41.7 |
| 42.3 |
| 43.2 |
| 45.0 |
| 34.6 |
| 36.9 |
| 40.5 |
| 33.0 |
| 11.1 |
| 12.2 |
| 12.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.2 |
| 1.8 |
| 1.0 |
| 1.0 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 2.2 |
| 1.8 |
| 1.2 |
| 0.7 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| - |
| - |
| 0.1 |
| - |
| - |
| 147.5 |
| 110.1 |
| 96.5 |
| 89.4 |
| 85.6 |
| 66.6 |
| 60.6 |
| 56.4 |
| 54.7 |
| 43.1 |
| 36.5 |
| 34.6 |
| 6.6 |
| 6.7 |
| 7.7 |
| 8.4 |
| 7.1 |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,434.5 |
| 2,449.6 |
| 2,351.6 |
| 2,281.4 |
| 1,377.6 |
| 1,407.5 |
| 1,355.9 |
| 1,355.2 |
| 1,336.8 |
| 1,328.6 |
| 735.0 |
| 734.2 |
| 733.5 |
| 670.7 |
| 663.9 |
| 400.2 |
| 415.2 |
| 354.0 |
| - |
| - |
| 174.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 352.0 |
| 279.2 |
| 230.2 |
| 231.0 |
| 221.4 |
| 179.3 |
| 176.2 |
| 173.1 |
| 167.5 |
| 137.8 |
| 128.3 |
| 122.3 |
| 136.6 |
| 125.5 |
| 119.9 |
| 114.5 |
| 92.4 |
| - |
| - |
| 78.3 |
| - |
| - |
| 8.7 |
| 8.1 |
| 7.3 |
| 7.0 |
| 6.4 |
| 2.3 |
| 4.3 |
| 4.9 |
| 4.0 |
| 3.8 |
| 4.2 |
| 3.6 |
| 0.0 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.8 |
| 46.5 |
| 35.1 |
| 27.4 |
| 56.4 |
| 27.5 |
| 24.6 |
| 27.1 |
| 26.9 |
| 29.1 |
| 20.1 |
| 14.2 |
| 12.2 |
| 13.5 |
| 8.5 |
| 8.4 |
| 10.8 |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.9 |
| 503.7 |
| 526.7 |
| 432.2 |
| 347.9 |
| 328.7 |
| 354.5 |
| 271.5 |
| 252.7 |
| 241.0 |
| 242.4 |
| 204.5 |
| 178.2 |
| 164.6 |
| 172.3 |
| 156.2 |
| 144.7 |
| 142.6 |
| 117.3 |
| - |
| - |
| 97.8 |
| - |
| - |
| 40.3 |
| 38.7 |
| 41.1 |
| 43.3 |
| 45.8 |
| 39.1 |
| 36.5 |
| 38.9 |
| 29.6 |
| 8.1 |
| 9.0 |
| 9.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| 23.2 |
| 18.7 |
| 19.1 |
| 17.3 |
| 16.5 |
| 16.5 |
| 18.9 |
| 20.0 |
| 23.3 |
| 14.6 |
| 15.4 |
| 15.3 |
| 17.2 |
| 20.2 |
| 21.9 |
| 22.9 |
| 22.3 |
| - |
| - |
| 15.5 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.7 |
| 57.7 |
| 60.9 |
| 60.6 |
| 61.7 |
| 59.1 |
| 61.0 |
| 60.5 |
| 59.3 |
| 60.0 |
| 61.2 |
| 62.7 |
| 69.4 |
| 67.9 |
| 66.4 |
| 59.7 |
| 55.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,761.7 |
| 1,782.9 |
| 1,688.7 |
| 1,607.7 |
| 1,646.0 |
| 1,407.8 |
| 1,334.1 |
| 1,307.0 |
| 1,273.8 |
| 1,245.7 |
| 516.2 |
| 486.4 |
| 468.9 |
| 473.4 |
| 455.3 |
| 227.7 |
| 221.7 |
| 140.8 |
| - |
| - |
| 115.7 |
| - |
| - |
| 1,945.7 |
| 1,860.5 |
| 1,770.6 |
| 1,699.2 |
| 680.4 |
| 932.3 |
| 883.0 |
| 836.3 |
| 785.7 |
| 752.1 |
| 825.6 |
| 775.2 |
| 754.6 |
| 734.4 |
| 714.4 |
| 647.0 |
| 638.7 |
| 632.1 |
| - |
| - |
| 62.6 |
| - |
| - |
| (1,189.6) |
| (1,105.2) |
| (1,023.9) |
| (946.8) |
| (935.4) |
| (859.6) |
| (787.0) |
| (722.4) |
| (668.2) |
| (605.7) |
| (526.0) |
| (488.6) |
| (535.5) |
| (504.2) |
| (472.9) |
| (443.8) |
| (417.4) |
| - |
| - |
| (347.4) |
| - |
| - |
| (4.7) |
| (2.9) |
| (1.3) |
| (0.3) |
| (0.8) |
| (0.7) |
| (0.3) |
| 0.1 |
| 1.0 |
| 0.2 |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.2) |
| - |
| - |
| (0.4) |
| - |
| - |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 672.9 |
| 666.7 |
| 662.9 |
| 673.7 |
| (268.4) |
| (5.0) |
| 21.8 |
| 48.2 |
| 63.0 |
| 82.9 |
| 218.8 |
| 247.9 |
| 264.6 |
| 266.3 |
| 268.9 |
| 229.3 |
| 247.7 |
| 213.2 |
| - |
| - |
| (286.5) |
| (228.5) |
| (171.0) |
| 662.9 |
| 673.7 |
| (268.4) |
| (5.0) |
| 21.8 |
| 48.2 |
| 63.0 |
| 82.9 |
| 218.8 |
| 247.9 |
| 264.6 |
| 266.3 |
| 268.9 |
| 229.3 |
| 247.7 |
| 213.2 |
| - |
| - |
| (286.5) |
| (228.5) |
| (171.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,590.7 |
| 1,622.4 |
| 1,648.2 |
| 767.3 |
| 787.3 |
| 832.2 |
| 852.2 |
| 859.4 |
| 870.8 |
| 321.1 |
| 389.0 |
| 401.6 |
| 415.1 |
| 427.5 |
| 181.1 |
| 200.9 |
| 221.6 |
| - |
| - |
| 60.7 |
| - |
| - |
| 662.9 |
| 673.7 |
| (268.4) |
| (5.0) |
| 21.8 |
| 48.2 |
| 63.0 |
| 82.9 |
| 218.8 |
| 247.9 |
| 264.6 |
| 266.3 |
| 268.9 |
| 229.3 |
| 247.7 |
| 213.2 |
| - |
| - |
| (286.5) |
| (228.5) |
| (171.0) |
| 588.3 |
| 582.2 |
| 590.8 |
| (353.6) |
| (87.1) |
| (62.4) |
| (38.2) |
| (25.4) |
| (7.8) |
| 126.4 |
| 191.8 |
| 206.8 |
| 263.7 |
| 266.0 |
| 226.2 |
| 244.3 |
| 209.6 |
| - |
| - |
| (290.7) |
| - |
| - |