| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 0.7 | 109.6 | 0.8 | 16.5 | 7.4 | 7.3 | 13.5 | 4.6 | 7.4 | 7.0 | 5.4 | 12.3 | 7.0 | 13.0 | 139.7 | 56.7 | 10.0 | 20.3 |
| Restricted Cash | 3.1 | 4.2 | 3.4 | 3.1 | 1.4 | 1.9 | 1.8 | 1.5 | - | 1.2 | 5.2 | 5.7 | 0.4 | 0.3 | 9.0 | 12.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 0.7 | 109.6 | 0.8 | 16.5 | 7.4 | 7.3 | 13.5 | 4.6 | 7.4 | 7.0 | 5.4 | 12.3 | 7.0 | 13.0 | 139.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,224.7 | 2,222.3 | 2,054.6 | 1,983.7 | 1,877.8 | - | 1,481.4 | 1,685.5 | 1,726.9 | 2,020.5 | 2,029.5 | 2,269.9 | 2,002.2 | 1,416.5 | 1,472.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.5 | 1.5 | 1.6 | 1.7 | 1.7 | 1.7 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,224.7 | 2,222.3 | 2,054.6 | 1,983.7 | 1,877.8 | - | 1,481.4 | 1,685.5 | 1,726.9 | 2,020.5 | 2,029.5 | 2,269.9 | 2,002.2 | 1,416.5 | 1,472.5 | - | ||
| (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 | Q4 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2.3 | 0.7 | 3.0 | 3.3 | 2.9 | 109.6 | 133.6 | 138.5 | 3.5 | 0.8 | 5.0 | 5.2 | 170.6 | 16.5 | 10.7 | |||||||||||||||||||||||||
| - |
| 56.7 |
| 10.0 |
| 20.3 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 3,421.7 | 3,461.2 | 3,512.5 | 3,500.6 | 3,245.3 | 3,056.0 | 2,942.5 | 3,016.6 | 3,384.7 | 3,731.7 | 3,695.8 | 4,075.1 | 3,952.0 | 3,612.7 | 3,704.1 | 3,676.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 14.1 | 37.2 | 38.2 | 42.0 | - | - |
| Goodwill | 53.5 | 53.5 | 53.5 | 82.9 | 98.9 | 98.9 | 98.9 | 98.9 | 98.9 | 98.9 | 104.8 | 180.1 | 180.1 | 180.1 | 180.1 | 180.1 | - | - |
| Intangible Assets | 44.4 | 60.5 | 82.6 | 114.4 | 94.4 | 90.6 | 74.4 | 77.7 | 77.8 | 99.7 | 84.7 | 70.2 | 74.4 | 54.7 | 79.2 | 74.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,031.4 | 4,114.7 | 4,057.1 | 4,085.5 | 3,930.7 | 3,739.8 | 3,516.8 | 3,592.4 | 4,000.0 | 4,368.2 | 4,361.5 | 4,787.8 | 4,666.1 | 4,254.9 | 4,447.8 | 4,373.5 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,534.7 | 2,526.5 | 2,334.1 | 2,236.3 | 2,143.2 | 1,841.8 | 1,697.8 | 1,880.3 | 2,013.5 | 2,270.5 | 2,238.1 | 2,475.8 | 2,204.9 | 1,614.4 | 1,674.4 | 1,600.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (9.0) | (10.1) | (9.4) | (8.7) | (18.2) | (24.1) | 1.0 | 8.5 | 8.2 | 2.1 | 1.7 | 8.3 | 20.3 | (7.2) | (2.5) | (0.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 | 1.9 | 1.0 | 1.6 | 1.6 | 1.6 | 1.6 | 6.2 | - | - |
| Total Stockholders Equity | 1,495.2 | 1,586.6 | 1,721.4 | 1,847.7 | 1,785.8 | 1,896.3 | 1,817.2 | 1,710.4 | 1,984.7 | 2,095.8 | 2,122.4 | 2,310.4 | 2,459.6 | 2,638.9 | 2,771.8 | 2,767.2 | 2,606.9 | 2,702.3 |
| Total Equity | 1,496.7 | 1,588.1 | 1,723.0 | 1,849.3 | 1,787.4 | 1,898.0 | 1,819.0 | 1,712.1 | 1,986.5 | 2,097.7 | 2,123.4 | 2,280.7 | 2,431.0 | 2,640.5 | 2,773.4 | 2,773.5 | 2,606.9 | 2,702.3 |
| - |
| - |
| Net debt | 2,224.0 | 2,112.7 | 2,053.8 | 1,967.1 | 1,870.4 | - | 1,467.9 | 1,680.9 | 1,719.5 | 2,013.5 | 2,024.1 | 2,257.6 | 1,995.2 | 1,403.6 | 1,332.8 | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,495.2 | 1,586.6 | 1,721.4 | 1,847.7 | 1,785.8 | 1,896.3 | 1,817.2 | 1,710.4 | 1,984.7 | 2,095.8 | 2,122.4 | 2,310.4 | 2,459.6 | 2,638.9 | 2,771.8 | 2,767.2 | 2,606.9 | 2,702.3 |
| Tangible Book Value | 1,397.3 | 1,472.6 | 1,585.3 | 1,650.4 | 1,592.5 | 1,706.8 | 1,643.9 | 1,533.8 | 1,807.9 | 1,897.2 | 1,932.9 | 2,060.1 | 2,205.1 | 2,404.0 | 2,512.6 | 2,513.1 | - | - |
| 6.4 |
| 7.2 |
| 7.4 |
| 8.2 |
| 8.1 |
| 10.7 |
| 7.3 |
| 24.0 |
| 36.5 |
| 7.9 |
| 13.5 |
| 10.3 |
| 7.7 |
| 4.6 |
| 4.6 |
| 6.8 |
| 8.9 |
| 6.7 |
| 7.4 |
| 36.1 |
| 9.6 |
| 6.8 |
| 7.0 |
| 5.4 |
| 12.3 |
| Restricted Cash | 4.1 | 3.1 | 5.1 | 4.5 | 3.7 | 4.2 | 3.3 | 5.4 | 4.2 | 3.4 | 6.0 | 5.1 | 4.2 | 3.1 | 2.2 | 1.5 | 1.5 | 1.4 | 6.1 | 1.6 | 1.7 | 1.9 | 1.8 | - | - | 1.8 | - | - | - | - | - | - | - | - | 1.3 | 1.3 | 1.3 | 1.2 | 5.2 | 5.7 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.3 | 0.7 | 3.0 | 3.3 | 2.9 | 109.6 | 133.6 | 138.5 | 3.5 | 0.8 | 5.0 | 5.2 | 170.6 | 16.5 | 10.7 | 6.4 | 7.2 | 7.4 | 8.2 | 8.1 | 10.7 | 7.3 | 24.0 | 36.5 | 7.9 | 13.5 | 10.3 | 7.7 | 4.6 | 4.6 | 6.8 | 8.9 | 6.7 | 7.4 | 36.1 | 9.6 | 6.8 | 7.0 | 5.4 | 12.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,421.7 | 3,421.7 | 3,431.3 | 3,417.2 | 3,449.1 | 3,461.2 | 3,461.9 | 3,468.0 | 3,452.5 | 3,512.5 | 3,502.6 | 3,512.1 | 3,486.8 | 3,500.6 | 3,572.6 | 3,139.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 53.5 | 53.5 | 53.5 | 53.5 | 53.5 | 53.5 | 53.5 | 53.5 | 53.5 | 53.5 | 72.0 | 82.9 | 82.9 | 82.9 | 98.9 | 98.9 | 98.9 | 98.9 | ||||||||||||||||||||||
| Intangible Assets | 40.6 | 44.4 | 48.2 | 52.3 | 56.2 | 60.5 | 65.4 | 70.8 | 76.7 | 82.6 | 91.4 | 98.4 | 106.2 | 114.4 | 123.5 | 78.7 | 86.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,033.9 | 4,031.4 | 4,003.7 | 3,980.3 | 4,004.0 | 4,114.7 | 4,138.2 | 4,158.6 | 3,994.0 | 4,057.1 | 4,073.8 | 4,094.3 | 4,237.5 | 4,085.5 | 4,185.5 | 3,695.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,252.4 | 2,224.7 | 2,193.3 | 2,177.8 | 2,186.2 | 2,222.3 | 2,221.9 | 2,221.7 | 2,070.1 | 2,054.6 | 2,050.3 | 2,049.2 | 2,198.0 | 1,983.7 | 2,145.4 | - | - | 1,877.8 | 1,665.1 | 1,666.6 | - | 1,622.0 | - | - | - | - | 1,879.2 | 1,662.0 | 1,565.8 | 1,685.5 | 1,715.4 | 1,720.8 | 1,689.6 | 1,726.9 | 1,703.6 | 2,053.2 | 2,065.8 | 2,020.5 | 2,029.5 | 2,277.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,551.0 | 2,534.7 | 2,466.7 | 2,432.3 | 2,442.2 | 2,526.5 | 2,508.0 | 2,500.3 | 2,312.1 | 2,334.1 | 2,306.7 | 2,297.0 | 2,417.4 | 2,236.3 | 2,388.2 | 1,879.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (8.4) | (9.0) | (9.5) | (9.9) | (10.6) | (10.1) | (11.3) | (8.2) | (8.1) | (9.4) | (6.7) | (7.0) | (10.3) | (8.7) | (9.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,481.4 | 1,495.2 | 1,535.5 | 1,546.5 | 1,560.2 | 1,586.6 | 1,628.6 | 1,656.8 | 1,680.4 | 1,721.4 | 1,765.5 | 1,795.8 | 1,818.5 | 1,847.7 | 1,795.7 | 1,814.1 | ||||||||||||||||||||||||
| Total Equity | 1,482.9 | 1,496.7 | 1,537.0 | 1,548.0 | 1,561.7 | 1,588.1 | 1,630.2 | 1,658.3 | 1,681.9 | 1,723.0 | 1,767.1 | 1,797.3 | 1,820.1 | 1,849.3 | 1,797.3 | 1,815.7 | 1,830.5 | 1,787.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,252.4 | 2,224.7 | 2,193.3 | 2,177.8 | 2,186.2 | 2,222.3 | 2,221.9 | 2,221.7 | 2,070.1 | 2,054.6 | 2,050.3 | 2,049.2 | 2,198.0 | 1,983.7 | 2,145.4 | - | - | 1,877.8 | 1,665.1 | 1,666.6 | - | 1,622.0 | - | - | - | - | 1,879.2 | 1,662.0 | 1,565.8 | 1,685.5 | 1,715.4 | 1,720.8 | 1,689.6 | 1,726.9 | 1,703.6 | 2,053.2 | 2,065.8 | 2,020.5 | 2,029.5 | 2,277.6 |
| Net debt | 2,250.1 | 2,224.0 | 2,190.3 | 2,174.4 | 2,183.3 | 2,112.7 | 2,088.3 | 2,083.3 | 2,066.5 | 2,053.8 | 2,045.3 | 2,044.1 | 2,027.4 | 1,967.1 | 2,134.8 | - | - | 1,870.4 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,481.4 | 1,495.2 | 1,535.5 | 1,546.5 | 1,560.2 | 1,586.6 | 1,628.6 | 1,656.8 | 1,680.4 | 1,721.4 | 1,765.5 | 1,795.8 | 1,818.5 | 1,847.7 | 1,795.7 | 1,814.1 | 1,828.9 | 1,785.8 | ||||||||||||||||||||||
| Tangible Book Value | 1,387.4 | 1,397.3 | 1,433.8 | 1,440.8 | 1,450.5 | 1,472.6 | 1,509.8 | 1,532.5 | 1,550.1 | 1,585.3 | 1,602.1 | 1,614.5 | 1,629.4 | 1,650.4 | 1,573.3 | 1,636.4 | 1,643.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,147.4 |
| 3,245.3 |
| 3,085.5 |
| 3,079.7 |
| 3,061.3 |
| 3,056.0 |
| 3,141.0 |
| 3,144.1 |
| 3,295.3 |
| 2,942.5 |
| 3,148.8 |
| 2,952.1 |
| 2,885.5 |
| 3,016.6 |
| 3,036.0 |
| 3,045.5 |
| 3,062.7 |
| 3,384.7 |
| 3,425.8 |
| 3,683.0 |
| 3,719.2 |
| 3,731.7 |
| 3,695.8 |
| 4,075.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 98.9 |
| 180.1 |
| 180.1 |
| 94.4 |
| 68.9 |
| 75.9 |
| 83.2 |
| 90.6 |
| 98.5 |
| 106.0 |
| 115.4 |
| 74.4 |
| 88.4 |
| 79.3 |
| 71.3 |
| 77.7 |
| 65.5 |
| 70.3 |
| 75.3 |
| 77.8 |
| 78.7 |
| 85.0 |
| 91.9 |
| 99.7 |
| 84.7 |
| 70.2 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,699.6 |
| 3,930.7 |
| 3,760.6 |
| 3,758.3 |
| 3,737.9 |
| 3,739.8 |
| 3,753.1 |
| 3,769.7 |
| 3,920.8 |
| 3,516.8 |
| 3,751.9 |
| 3,525.4 |
| 3,433.4 |
| 3,592.4 |
| 3,623.9 |
| 3,624.0 |
| 3,635.7 |
| 4,000.0 |
| 4,060.7 |
| 4,320.3 |
| 4,350.7 |
| 4,368.2 |
| 4,434.5 |
| 4,795.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,869.2 |
| 2,143.2 |
| 1,900.0 |
| 1,885.8 |
| 1,850.5 |
| 1,841.8 |
| 1,823.2 |
| 1,821.9 |
| 2,137.1 |
| 1,697.8 |
| 2,071.1 |
| 1,822.4 |
| 1,709.9 |
| 1,880.3 |
| 1,889.9 |
| 1,880.9 |
| 1,846.1 |
| 2,013.5 |
| 1,886.7 |
| 2,240.0 |
| 2,263.6 |
| 2,270.5 |
| 2,238.1 |
| 2,483.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.1) |
| (13.6) |
| (18.2) |
| (20.0) |
| (21.4) |
| (21.8) |
| (24.1) |
| (25.0) |
| (23.4) |
| (21.0) |
| 1.0 |
| (0.3) |
| 1.5 |
| 5.7 |
| 8.5 |
| 12.9 |
| 12.1 |
| 10.6 |
| 8.2 |
| 5.4 |
| 4.5 |
| 4.5 |
| 2.1 |
| 1.7 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.0 |
| 1.6 |
| 1,828.9 |
| 1,785.8 |
| 1,859.0 |
| 1,870.9 |
| 1,885.7 |
| 1,896.3 |
| 1,928.2 |
| 1,946.1 |
| 1,782.0 |
| 1,817.2 |
| 1,679.0 |
| 1,701.2 |
| 1,721.8 |
| 1,710.4 |
| 1,732.2 |
| 1,741.3 |
| 1,787.8 |
| 1,984.7 |
| 2,172.1 |
| 2,078.4 |
| 2,085.2 |
| 2,095.8 |
| 2,195.4 |
| 2,310.4 |
| 1,860.6 |
| 1,872.5 |
| 1,887.3 |
| 1,898.0 |
| 1,929.9 |
| 1,947.8 |
| 1,783.7 |
| 1,819.0 |
| 1,680.8 |
| 1,703.0 |
| 1,723.5 |
| 1,712.1 |
| 1,734.0 |
| 1,743.1 |
| 1,789.6 |
| 1,986.5 |
| 2,174.0 |
| 2,080.3 |
| 2,087.1 |
| 2,097.7 |
| 2,123.4 |
| 2,312.0 |
| 1,656.9 |
| 1,658.4 |
| - |
| 1,614.7 |
| - |
| - |
| - |
| - |
| 1,869.0 |
| 1,654.2 |
| 1,561.1 |
| 1,680.9 |
| 1,708.6 |
| 1,711.9 |
| 1,682.9 |
| 1,719.5 |
| 1,667.5 |
| 2,043.6 |
| 2,059.0 |
| 2,013.5 |
| 2,024.1 |
| 2,265.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,859.0 |
| 1,870.9 |
| 1,885.7 |
| 1,896.3 |
| 1,928.2 |
| 1,946.1 |
| 1,782.0 |
| 1,817.2 |
| 1,679.0 |
| 1,701.2 |
| 1,721.8 |
| 1,710.4 |
| 1,732.2 |
| 1,741.3 |
| 1,787.8 |
| 1,984.7 |
| 2,172.1 |
| 2,078.4 |
| 2,085.2 |
| 2,095.8 |
| 2,195.4 |
| 2,310.4 |
| 1,592.5 |
| 1,691.2 |
| 1,696.1 |
| 1,703.6 |
| 1,706.8 |
| 1,730.8 |
| 1,741.2 |
| 1,567.6 |
| 1,643.9 |
| 1,491.8 |
| 1,523.0 |
| 1,551.6 |
| 1,533.8 |
| 1,567.8 |
| 1,572.1 |
| 1,613.6 |
| 1,807.9 |
| 1,994.5 |
| 1,894.5 |
| 1,894.4 |
| 1,897.2 |
| 1,930.7 |
| 2,060.1 |