| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 497.0 | 669.4 | 245.4 | 28.3 | 461.3 | 277.8 | - | 23.3 | 26.5 | 37.1 | 14.9 | - |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.3 | 2.9 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 497.0 | 669.4 | 245.4 | 28.3 | 461.3 | 277.8 | - | 23.3 | 26.5 | 37.1 | 14.9 | - |
| Receivables | ||||||||||||
| Accounts Receivable | 402.1 | 296.4 | 298.4 | 253.4 | 186.4 | 161.0 | - | 133.4 | 83.1 | 79.8 | 65.1 | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 90.5 | 63.4 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 254.3 | 222.5 | 200.0 | 172.0 | 144.3 | 124.1 | - | 85.4 | 74.9 | 61.4 | 48.2 | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 28.1 | 32.5 | 31.9 | 33.1 | 25.7 | 26.6 | - | 16.7 | 16.7 | 10.9 | 8.7 | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 79.7 | 205.1 | 151.3 | 377.9 | - |
| Operating Lease Liabilities Non-Current | 113.6 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | - | 0.4 | 0.4 | 0.4 | 0.3 | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | - | - | 0.0 | 50.0 | 0.0 | - | - | 79.7 | 221.6 | 163.6 | 377.9 | - |
| Net debt | - | - | ||||||||||
| (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 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 652.7 | 497.0 | 285.4 | 46.3 | 441.4 | 669.4 | 656.9 | 510.9 | 407.0 | 245.4 | 95.2 | 39.1 | 46.9 | 28.3 | 31.0 | |||||||||||||||||||||||||
| 50.0 |
| 52.3 |
| 43.2 |
| 34.9 |
| 21.0 |
| 21.4 |
| 20.4 |
| 16.1 |
| 11.9 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 989.6 | 1,029.2 | 593.8 | 334.0 | 690.9 | 473.7 | 177.7 | 178.1 | 130.0 | 133.2 | 94.7 | - |
| 123.3 |
| 98.9 |
| 79.4 |
| 62.1 |
| 51.1 |
| 39.1 |
| - |
| 33.1 |
| 26.1 |
| 17.6 |
| 10.7 |
| - |
| Property,Plant & Equipment Net | 131.1 | 123.6 | 120.6 | 109.8 | 93.2 | 85.0 | 37.6 | 52.3 | 48.7 | 43.8 | 37.5 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | - | 661.0 | 661.0 | 661.0 | 661.0 | 670.3 |
| Intangible Assets | 33.4 | 34.4 | 35.8 | 38.0 | 41.4 | 46.5 | - | 69.2 | 98.7 | 136.1 | 186.7 | - |
| Operating Lease Right Of Use Assets | 117.8 | 128.6 | 144.8 | 139.1 | 129.6 | 113.8 | 51.9 | 0.0 | - | - | - | - |
| Deferred Tax Assets | 19.2 | 100.4 | 74.4 | 48.1 | 25.1 | 0.5 | - | - | - | - | - | - |
| Other Non-Current Assets | 21.9 | 22.3 | 25.0 | 21.1 | 17.4 | 8.8 | - | 6.7 | 5.9 | 4.9 | 3.9 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,975.5 | 2,100.9 | 1,656.8 | 1,352.5 | 1,659.9 | 1,390.7 | 1,004.8 | 967.9 | 950.7 | 979.1 | 984.0 | - |
| 0.0 |
| 50.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 16.5 |
| 12.4 |
| 0.1 |
| - |
| Deferred Revenue Current | 854.4 | 710.6 | 559.9 | 462.7 | 344.6 | 255.7 | - | 147.9 | 73.8 | 65.7 | 51.1 | - |
| Operating Lease Liabilities Current | 23.2 | 23.3 | 22.4 | 19.3 | 16.3 | 15.9 | - | - | - | - | - | - |
| Accrued Expenses | 408.4 | 307.8 | 293.0 | 210.1 | 159.3 | 134.4 | - | 87.5 | 23.7 | 24.4 | 20.1 | - |
| Other Current Liabilities | 52.8 | 53.6 | 40.4 | 47.5 | 27.6 | 23.5 | 11.0 | 4.9 | 4.7 | 3.3 | 7.5 | - |
| Total Current Liabilities | 1,343.7 | 1,104.6 | 925.1 | 803.5 | 557.2 | 440.1 | 263.1 | 257.0 | 192.7 | 168.6 | 134.0 | - |
| 126.2 |
| 142.1 |
| 138.9 |
| 131.0 |
| 115.1 |
| 45.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.4 | 1.8 | 2.4 | 1.1 | 1.1 | 13.6 | 3.2 | 0.4 | 0.6 | 12.0 | 21.1 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 57.7 | 42.7 | 28.2 | 22.7 | 17.7 | 16.1 | 14.6 | 16.6 | 10.7 | 8.0 | 7.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,516.4 | 1,275.3 | 1,097.9 | 966.1 | 707.0 | 584.9 | 405.9 | 378.2 | 447.2 | 368.4 | 570.6 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 623.6 |
| 438.7 |
| - |
| Retained Earnings | (460.0) | 8.2 | (221.6) | (359.8) | 235.0 | 115.2 | (32.3) | (41.5) | (120.4) | (9.6) | (23.0) | - |
| Accumulated Other Comprehensive Income | (4.9) | (14.7) | (10.1) | (12.4) | (4.8) | (0.1) | - | (2.5) | (0.7) | (3.7) | (2.6) | - |
| Treasury Stock | - | - | - | 12.5 | 5.4 | 5.6 | - | 6.0 | 6.0 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 459.1 | 825.5 | 559.0 | 386.4 | 952.9 | 805.8 | 598.9 | 598.9 | 509.3 | 610.7 | 413.5 | 402.0 |
| Total Equity | 459.1 | 825.5 | 559.0 | 386.4 | 952.9 | 805.8 | 598.9 | 598.9 | 509.3 | 610.7 | 413.5 | 402.0 |
| (245.4) |
| 21.7 |
| (461.3) |
| - |
| - |
| 56.4 |
| 195.1 |
| 126.5 |
| 363.1 |
| - |
| Working Capital | (354.1) | (75.3) | (331.3) | (469.5) | 133.7 | 33.5 | (85.4) | (78.9) | (62.7) | (35.4) | (39.3) | - |
| Book Value | 459.1 | 825.5 | 559.0 | 386.4 | 952.9 | 805.8 | 598.9 | 598.9 | 509.3 | 610.7 | 413.5 | 402.0 |
| Tangible Book Value | (236.7) | 128.8 | (139.3) | (314.0) | 249.2 | 96.9 | - | (131.3) | (250.5) | (186.3) | (434.3) | (268.3) |
| 42.6 |
| 82.8 |
| 461.3 |
| 398.4 |
| 339.0 |
| 332.9 |
| 277.8 |
| 219.2 |
| 160.9 |
| 134.0 |
| - |
| 79.3 |
| 20.1 |
| 30.1 |
| 23.3 |
| 22.2 |
| 22.2 |
| 22.2 |
| 26.5 |
| 24.2 |
| 29.1 |
| 29.3 |
| 37.1 |
| 14.6 |
| 14.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | 3.4 | 2.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 652.7 | 497.0 | 285.4 | 46.3 | 441.4 | 669.4 | 656.9 | 510.9 | 407.0 | 245.4 | 95.2 | 39.1 | 46.9 | 28.3 | 31.0 | 42.6 | 82.8 | 461.3 | 398.4 | 339.0 | 332.9 | 277.8 | 219.2 | 160.9 | 134.0 | - | 79.3 | 20.1 | 30.1 | 23.3 | 22.2 | 22.2 | 22.2 | 26.5 | 24.2 | 29.1 | 29.3 | 37.1 | 14.6 | 14.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 394.6 | 402.1 | 373.0 | 377.9 | 298.2 | 296.4 | 311.5 | 301.1 | 279.2 | 298.4 | 292.8 | 275.1 | 257.7 | 253.4 | 249.1 | 225.7 | 224.8 | 186.4 | 186.4 | 161.5 | 160.0 | 161.0 | 134.1 | 127.3 | 136.4 | - | 140.2 | 149.9 | 129.6 | 133.4 | 108.3 | 115.4 | 110.7 | 83.1 | 74.7 | 76.7 | 82.3 | 79.8 | 81.9 | 65.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 91.8 | 90.5 | 78.9 | 96.6 | 81.8 | 63.4 | 64.2 | 60.5 | 58.7 | 50.0 | 60.9 | 64.7 | 63.0 | 52.3 | 57.6 | 60.6 | 48.4 | 43.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,139.1 | 989.6 | 737.3 | 520.8 | 821.4 | 1,029.2 | 1,032.6 | 872.5 | 744.9 | 593.8 | 448.9 | 378.9 | 367.6 | 334.0 | 337.7 | 328.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 136.5 | 131.1 | 133.2 | 135.5 | 128.3 | 123.6 | 124.1 | 122.4 | 118.6 | 120.6 | 114.8 | 114.8 | 113.8 | 109.8 | 104.7 | 103.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | ||||||||||||||||||||||
| Intangible Assets | 33.3 | 33.4 | 33.7 | 33.9 | 34.1 | 34.4 | 34.7 | 35.1 | 35.4 | 35.8 | 36.4 | 36.9 | 37.5 | 38.0 | 38.8 | 39.7 | 40.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 126.8 | 117.8 | 123.6 | 129.5 | 129.9 | 128.6 | 130.5 | 134.0 | 138.8 | 144.8 | 144.1 | 139.9 | 143.3 | 139.1 | 139.1 | 135.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.2 | 19.2 | 37.2 | 65.8 | 99.7 | 100.4 | 76.7 | 75.2 | 75.2 | 74.4 | 59.3 | 51.8 | 49.2 | 48.1 | 27.0 | 26.4 | 25.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 28.3 | 21.9 | 25.7 | 23.8 | 21.5 | 22.3 | 23.1 | 18.5 | 20.4 | 25.0 | 20.8 | 22.3 | 22.0 | 21.1 | 18.6 | 19.1 | 19.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,129.6 | 1,975.5 | 1,753.0 | 1,571.7 | 1,897.4 | 2,100.9 | 2,084.1 | 1,920.0 | 1,795.8 | 1,656.8 | 1,486.7 | 1,406.9 | 1,395.7 | 1,352.5 | 1,328.4 | 1,315.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 34.4 | 28.1 | 26.5 | 43.3 | 61.3 | 32.5 | 26.2 | 27.4 | 24.4 | 31.9 | 29.0 | 33.6 | 37.1 | 33.1 | 28.2 | 28.8 | 25.4 | 25.7 | 25.1 | 23.3 | 21.3 | 26.6 | 15.9 | 14.9 | 17.0 | - | 20.7 | 22.7 | 13.6 | 16.7 | 13.6 | 16.9 | 17.9 | 16.7 | 10.0 | 7.2 | 8.3 | 10.9 | 9.3 | 8.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 55.0 | 115.0 | 50.0 | 139.7 | 249.7 | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 856.3 | 854.4 | 834.3 | 808.8 | 718.7 | 710.6 | 670.9 | 638.4 | 616.7 | 559.9 | 518.8 | 490.6 | 466.0 | 462.7 | 417.9 | 401.4 | 367.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 23.8 | 23.2 | 24.9 | 24.9 | 23.7 | 23.3 | 23.6 | 21.9 | 22.0 | 22.4 | 20.3 | 20.0 | 19.2 | 19.3 | 18.7 | 18.8 | ||||||||||||||||||||||||
| Accrued Expenses | 406.1 | 408.4 | 368.7 | 323.5 | 286.1 | 307.8 | 306.9 | 292.7 | 270.9 | 293.0 | 264.8 | 231.9 | 201.2 | 210.1 | 204.1 | 173.2 | 155.0 | |||||||||||||||||||||||
| Other Current Liabilities | 48.2 | 52.8 | 54.3 | 44.9 | 56.2 | 53.6 | 37.3 | 34.6 | 44.6 | 40.4 | 36.0 | 41.3 | 62.5 | 47.5 | 30.9 | 25.9 | 31.8 | |||||||||||||||||||||||
| Total Current Liabilities | 1,345.0 | 1,343.7 | 1,283.9 | 1,220.4 | 1,122.3 | 1,104.6 | 1,041.4 | 993.1 | 956.6 | 925.1 | 848.5 | 852.4 | 881.9 | 803.5 | 820.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 55.8 | 79.7 | 113.7 | 147.0 | 181.1 | 205.1 | 169.2 | 143.2 | 147.2 | 151.3 | 154.6 | 377.9 |
| Operating Lease Liabilities Non-Current | 122.3 | 113.6 | 119.1 | 124.9 | 126.7 | 126.2 | 128.3 | 131.8 | 136.2 | 142.1 | 143.0 | 139.4 | 142.7 | 138.9 | 139.2 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3.9 | 1.4 | 1.9 | 2.0 | 1.8 | 1.8 | 2.3 | 2.3 | 2.4 | 2.4 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 1.0 | 1.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 60.1 | 57.7 | 54.5 | 51.9 | 53.0 | 42.7 | 30.7 | 29.3 | 29.1 | 28.2 | 23.1 | 23.0 | 22.8 | 22.7 | 17.6 | 17.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,531.3 | 1,516.4 | 1,459.4 | 1,399.3 | 1,303.8 | 1,275.3 | 1,202.6 | 1,156.4 | 1,124.2 | 1,097.9 | 1,015.8 | 1,015.9 | 1,048.5 | 966.1 | 978.5 | 1,032.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (336.1) | (460.0) | (596.2) | (703.2) | (269.7) | 8.2 | 65.6 | (30.8) | (119.1) | (221.6) | (300.2) | (371.0) | (408.1) | (359.8) | (380.1) | (446.1) | (120.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.1) | (4.9) | (5.7) | (5.7) | (11.6) | (14.7) | (9.2) | (12.6) | (12.0) | (10.1) | (12.9) | (11.2) | (11.3) | (12.4) | (16.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 12.3 | 12.3 | 12.5 | 14.2 | 14.2 | 14.2 | 5.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 598.3 | 459.1 | 293.6 | 172.4 | 593.6 | 825.5 | 881.4 | 763.6 | 671.5 | 559.0 | 470.9 | 391.1 | 347.3 | 386.4 | 349.9 | 283.3 | 605.0 | |||||||||||||||||||||||
| Total Equity | 598.3 | 459.1 | 293.6 | 172.4 | 593.6 | 825.5 | 881.4 | 763.6 | 671.5 | 559.0 | 470.9 | 391.1 | 347.3 | 386.4 | 349.9 | 283.3 | 605.0 | 952.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 0.0 | 55.0 | 115.0 | 50.0 | 139.7 | 249.7 | - | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 55.8 | 79.7 | 113.7 | 163.5 | 197.6 | 221.6 | 184.6 | 157.6 | 160.6 | 163.6 | 154.6 | 377.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | (95.2) | 15.9 | 68.1 | 21.7 | 108.7 | 207.1 | - | (461.3) | - | |||||||||||||||||||||
| Working Capital | (206.0) | (354.1) | (546.6) | (699.6) | (300.9) | (75.3) | (8.8) | (120.6) | (211.7) | (331.3) | (399.6) | (473.5) | (514.3) | (469.5) | (483.1) | (550.1) | (223.5) | |||||||||||||||||||||||
| Book Value | 598.3 | 459.1 | 293.6 | 172.4 | 593.6 | 825.5 | 881.4 | 763.6 | 671.5 | 559.0 | 470.9 | 391.1 | 347.3 | 386.4 | 349.9 | 283.3 | 605.0 | 952.9 | ||||||||||||||||||||||
| Tangible Book Value | (97.3) | (236.7) | (402.4) | (523.9) | (102.9) | 128.8 | 184.3 | 66.1 | (26.3) | (139.3) | (227.8) | (308.2) | (352.6) | (314.0) | (351.4) | (418.8) | (97.9) | |||||||||||||||||||||||
| 56.5 |
| 49.6 |
| 40.5 |
| 34.9 |
| 41.7 |
| 30.9 |
| 32.6 |
| 21.0 |
| 30.9 |
| 24.4 |
| 22.6 |
| 21.4 |
| 22.5 |
| 20.8 |
| 20.8 |
| 20.4 |
| 18.1 |
| 17.1 |
| 16.4 |
| 16.1 |
| 20.6 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 356.0 |
| 690.9 |
| 641.2 |
| 550.1 |
| 533.4 |
| 473.7 |
| 395.0 |
| 319.1 |
| 303.0 |
| 177.7 |
| 250.4 |
| 194.3 |
| 182.4 |
| 178.1 |
| 153.1 |
| 158.5 |
| 153.8 |
| 130.0 |
| 117.0 |
| 123.1 |
| 128.3 |
| 133.2 |
| 120.5 |
| 94.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.5 |
| 93.2 |
| 87.7 |
| 86.2 |
| 84.5 |
| 85.0 |
| 71.5 |
| 66.0 |
| 50.0 |
| 37.6 |
| 43.7 |
| 39.7 |
| 37.6 |
| 52.3 |
| 52.0 |
| 52.4 |
| 51.1 |
| 48.7 |
| 45.9 |
| 45.2 |
| 45.0 |
| 43.8 |
| 41.3 |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 662.4 |
| 662.4 |
| 662.4 |
| 662.4 |
| 662.5 |
| 662.4 |
| 662.4 |
| - |
| 662.4 |
| 662.4 |
| 662.4 |
| 661.0 |
| 661.0 |
| 661.0 |
| 661.0 |
| 661.0 |
| 661.0 |
| 661.0 |
| 661.0 |
| 661.0 |
| 661.0 |
| 661.0 |
| 41.4 |
| 42.6 |
| 43.9 |
| 45.2 |
| 46.5 |
| 48.4 |
| 50.4 |
| 52.4 |
| - |
| 57.3 |
| 60.3 |
| 63.3 |
| 69.2 |
| 76.6 |
| 84.0 |
| 91.3 |
| 98.7 |
| 108.2 |
| 117.7 |
| 126.6 |
| 136.1 |
| 148.7 |
| 186.7 |
| 141.6 |
| 129.6 |
| 125.4 |
| 110.7 |
| 112.3 |
| 113.8 |
| 109.5 |
| 113.6 |
| 58.7 |
| 51.9 |
| 52.5 |
| 51.8 |
| 52.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.1 |
| 1.3 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 16.5 |
| 15.8 |
| 13.1 |
| 8.8 |
| 8.8 |
| 10.3 |
| 10.7 |
| - |
| 5.7 |
| 7.9 |
| 6.8 |
| 6.7 |
| 6.7 |
| 6.4 |
| 5.9 |
| 5.9 |
| 5.6 |
| 5.1 |
| 5.0 |
| 4.9 |
| 4.8 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,344.3 |
| 1,659.9 |
| 1,577.1 |
| 1,469.7 |
| 1,451.4 |
| 1,390.7 |
| 1,296.1 |
| 1,222.1 |
| 1,137.6 |
| 1,004.8 |
| 1,072.3 |
| 1,016.9 |
| 1,006.5 |
| 967.9 |
| 949.8 |
| 968.2 |
| 973.0 |
| 950.7 |
| 948.9 |
| 963.6 |
| 966.1 |
| 979.1 |
| 976.5 |
| 984.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 16.5 |
| 16.5 |
| 16.5 |
| 15.5 |
| 14.4 |
| 13.4 |
| 12.4 |
| 0.0 |
| 0.1 |
| 344.6 |
| 303.8 |
| 282.2 |
| 277.8 |
| 255.7 |
| 202.6 |
| 195.4 |
| 189.6 |
| - |
| 169.5 |
| 165.4 |
| 150.2 |
| 147.9 |
| 133.4 |
| 120.9 |
| 126.4 |
| 73.8 |
| 68.3 |
| 65.6 |
| 60.5 |
| 65.7 |
| 67.7 |
| 51.1 |
| 18.5 |
| 16.3 |
| 15.0 |
| 15.2 |
| 16.1 |
| 15.9 |
| 15.1 |
| 14.0 |
| 12.6 |
| - |
| 10.2 |
| 10.1 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.3 |
| 158.2 |
| 145.8 |
| 123.6 |
| 134.4 |
| 117.0 |
| 103.0 |
| 107.0 |
| - |
| 102.5 |
| 93.6 |
| 82.2 |
| 87.5 |
| 80.3 |
| 72.9 |
| 63.6 |
| 23.7 |
| 20.1 |
| 16.4 |
| 14.1 |
| 24.4 |
| 21.4 |
| 20.1 |
| 27.6 |
| 30.1 |
| 21.2 |
| 24.5 |
| 23.5 |
| 22.9 |
| 24.8 |
| 25.1 |
| 11.0 |
| 21.6 |
| 14.3 |
| 18.4 |
| 4.9 |
| 4.8 |
| 5.9 |
| 8.1 |
| 4.7 |
| 5.3 |
| 3.1 |
| 5.3 |
| 3.3 |
| 4.8 |
| 7.5 |
| 879.0 |
| 579.4 |
| 557.2 |
| 517.2 |
| 472.6 |
| 447.3 |
| 440.1 |
| 358.4 |
| 338.0 |
| 338.7 |
| 263.1 |
| 314.4 |
| 296.1 |
| 264.5 |
| 257.0 |
| 232.1 |
| 233.2 |
| 232.5 |
| 192.7 |
| 172.4 |
| 155.3 |
| 150.0 |
| 168.6 |
| 156.6 |
| 134.0 |
| 135.0 |
| 141.6 |
| 131.0 |
| 128.2 |
| 112.9 |
| 114.1 |
| 115.1 |
| 110.7 |
| 115.0 |
| 51.4 |
| 45.3 |
| 46.0 |
| 43.7 |
| 45.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 17.6 |
| 16.2 |
| 14.9 |
| 13.6 |
| 19.9 |
| 15.3 |
| 14.0 |
| 3.2 |
| 5.6 |
| 4.6 |
| 3.4 |
| 0.4 |
| 2.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 11.7 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.2 |
| 17.7 |
| 16.1 |
| 16.1 |
| 16.1 |
| 16.1 |
| 15.6 |
| 15.8 |
| 15.8 |
| 14.6 |
| 14.3 |
| 14.4 |
| 14.6 |
| 16.6 |
| 11.0 |
| 10.7 |
| 10.4 |
| 10.7 |
| 8.5 |
| 8.3 |
| 8.1 |
| 8.0 |
| 5.2 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 739.3 |
| 707.0 |
| 679.1 |
| 617.8 |
| 592.4 |
| 584.9 |
| 504.5 |
| 484.1 |
| 419.8 |
| 405.9 |
| 380.3 |
| 358.8 |
| 384.6 |
| 378.2 |
| 388.5 |
| 428.1 |
| 462.0 |
| 447.2 |
| 398.6 |
| 356.3 |
| 345.1 |
| 368.4 |
| 365.9 |
| 570.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 622.1 |
| 438.7 |
| 235.0 |
| 185.0 |
| 142.3 |
| 158.5 |
| 115.2 |
| 111.8 |
| 70.3 |
| 53.8 |
| (32.3) |
| 38.3 |
| 14.3 |
| (13.1) |
| (41.5) |
| (67.3) |
| (86.6) |
| (115.5) |
| (120.4) |
| (77.4) |
| (18.4) |
| (1.6) |
| (9.6) |
| (9.6) |
| (23.0) |
| (10.0) |
| (6.4) |
| (4.8) |
| (3.2) |
| (1.8) |
| (2.3) |
| (0.1) |
| (2.1) |
| (3.2) |
| (3.7) |
| - |
| (3.7) |
| (2.4) |
| (2.8) |
| (2.5) |
| (2.2) |
| (2.1) |
| (0.1) |
| (0.7) |
| (1.3) |
| (2.0) |
| (3.1) |
| (3.7) |
| (2.4) |
| (2.6) |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.6 |
| 6.0 |
| 6.0 |
| 6.0 |
| - |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 952.9 |
| 898.1 |
| 851.9 |
| 858.9 |
| 805.8 |
| 791.6 |
| 738.1 |
| 717.8 |
| 598.9 |
| 692.0 |
| 658.1 |
| 621.9 |
| 598.9 |
| 564.4 |
| 543.1 |
| 526.5 |
| 503.5 |
| 550.3 |
| 607.4 |
| 621.0 |
| 610.7 |
| 610.5 |
| 413.5 |
| 898.1 |
| 851.9 |
| 858.9 |
| 805.8 |
| 791.6 |
| 738.1 |
| 717.8 |
| 598.9 |
| 692.0 |
| 658.1 |
| 621.9 |
| 598.9 |
| 564.4 |
| 543.1 |
| 526.5 |
| 503.5 |
| 550.3 |
| 607.4 |
| 621.0 |
| 610.7 |
| 610.5 |
| 413.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (79.3) |
| (20.1) |
| 25.7 |
| 56.4 |
| 91.4 |
| 141.3 |
| 175.3 |
| 195.1 |
| 160.5 |
| 128.6 |
| 131.3 |
| 126.5 |
| 140.0 |
| 363.1 |
| 133.7 |
| 124.0 |
| 77.5 |
| 86.1 |
| 33.5 |
| 36.6 |
| (18.9) |
| (35.6) |
| (85.4) |
| (64.0) |
| (101.7) |
| (82.2) |
| (78.9) |
| (79.0) |
| (74.7) |
| (78.7) |
| (62.7) |
| (55.3) |
| (32.1) |
| (21.7) |
| (35.4) |
| (36.1) |
| (39.3) |
| 898.1 |
| 851.9 |
| 858.9 |
| 805.8 |
| 791.6 |
| 738.1 |
| 717.8 |
| 598.9 |
| 692.0 |
| 658.1 |
| 621.9 |
| 598.9 |
| 564.4 |
| 543.1 |
| 526.5 |
| 503.5 |
| 550.3 |
| 607.4 |
| 621.0 |
| 610.7 |
| 610.5 |
| 413.5 |
| 249.2 |
| 193.1 |
| 145.6 |
| 151.3 |
| 96.9 |
| 80.7 |
| 25.3 |
| 3.0 |
| - |
| (27.8) |
| (64.7) |
| (103.8) |
| (131.3) |
| (173.1) |
| (201.8) |
| (225.9) |
| (256.2) |
| (219.0) |
| (171.3) |
| (166.6) |
| (186.3) |
| (199.2) |
| (434.3) |