| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | - | - | - | - | 971.0 | 507.9 | 250.0 | 50.4 | 33.8 | 70.4 | 189.9 | 15.9 | 123.7 | 105.4 | 85.0 | 50.2 | 41.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | 971.0 | 507.9 | 250.0 | 50.4 | 33.8 | 70.4 | 189.9 | 15.9 | 123.7 | 105.4 | 85.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 166.6 | 166.3 | 152.1 | 144.0 | 128.6 | 118.7 | 95.8 | 91.2 | 81.1 | 83.7 | 70.9 | 65.5 | 78.4 | 76.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | 0.0 | 125.0 | 125.0 | 195.0 | 175.0 | - | - | - | - | - | - | 0.0 | 115.0 | 125.0 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 15.0 | 10.0 | 30.0 | 125.0 | 125.0 | 195.0 | 225.0 | 50.0 | 289.9 | 418.8 | 446.2 | 377.8 | 514.7 | 477.0 | 283.7 | 318.6 | |||
| (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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 49.8 |
| 150.3 |
| - |
| - |
| - |
| 50.2 |
| 41.0 |
| 49.8 |
| 150.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 79.7 |
| 79.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 89.3 | 106.9 | 91.4 | 75.8 | 76.8 | 74.9 | 66.0 | 58.9 | 55.9 | 58.3 | 51.9 | 47.3 | 62.3 | 61.0 | 58.2 | 57.8 | 59.6 | - | - |
| Property,Plant & Equipment Net | 77.3 | 59.4 | 60.8 | 68.2 | 51.8 | 43.8 | 29.9 | 32.3 | 25.2 | 25.3 | 19.0 | 18.2 | 16.1 | 15.1 | 21.5 | 21.5 | 16.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 17.0 | 14.4 | 11.9 | 11.3 | 12.1 | 7.7 | 7.1 | 6.3 | 8.2 | 9.2 | 17.8 | 23.8 | 21.4 | 20.4 | 16.2 | 16.7 | - | - | - |
| Goodwill | 319.3 | 312.0 | 301.8 | 301.2 | 227.5 | 227.5 | 87.6 | 81.9 | 81.9 | 196.2 | 218.0 | 211.9 | 210.6 | 196.8 | 196.8 | 317.1 | 164.6 | - | - |
| Intangible Assets | 99.6 | 107.5 | 116.2 | 135.6 | 119.8 | 149.9 | 16.7 | 4.3 | 9.1 | 37.2 | 30.5 | 30.7 | 39.9 | 41.3 | 48.2 | 55.5 | 12.1 | - | - |
| Operating Lease Right Of Use Assets | 64.0 | 66.6 | 69.4 | 87.7 | 71.3 | 82.5 | 40.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 156.1 | 161.6 | 179.2 | 191.0 | 158.2 | 104.2 | 68.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,592.6 | 2,255.9 | 2,141.0 | 2,181.6 | 2,565.3 | 1,997.1 | 1,628.7 | 1,345.3 | 2,024.7 | 2,125.5 | 2,138.5 | 2,623.9 | 2,318.2 | 2,087.7 | 1,655.7 | 2,033.8 | 1,703.3 | - | - |
| - |
| - |
| - |
| Short Term Debt | 15.0 | 10.0 | 30.0 | 0.0 | - | 0.0 | 50.0 | 50.0 | 289.9 | 418.8 | 446.2 | 377.8 | 514.7 | 477.0 | 168.7 | 193.6 | 90.1 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,009.9 | 840.2 | 841.5 | 927.5 | 1,338.5 | 1,071.1 | 822.2 | 614.9 | 1,283.4 | 1,309.2 | 1,305.7 | 1,654.5 | 1,436.1 | 1,297.6 | 905.1 | 1,215.7 | 924.7 | - | - |
| 0.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 728.9 | 561.7 | 454.4 | 453.3 | 450.2 | 271.0 | 258.7 | 182.6 | 176.3 | 257.2 | 279.1 | 227.1 | 163.9 | 118.8 | 77.5 | 179.6 | 155.2 | - | - |
| Accumulated Other Comprehensive Income | 2.7 | (1.2) | (0.9) | (2.5) | (1.0) | (0.2) | (0.9) | (1.4) | (1.3) | (2.6) | (0.2) | 0.4 | 0.9 | 0.7 | 0.6 | 0.7 | 1.1 | - | - |
| Treasury Stock | - | - | - | 441.7 | 312.6 | 289.4 | 284.4 | 300.3 | 273.8 | 284.5 | 247.6 | 143.1 | 170.6 | 140.9 | 151.1 | 203.3 | 181.4 | - | - |
| Minority Interest | 211.8 | 187.9 | 214.0 | 200.0 | 164.6 | 96.7 | 75.2 | 53.0 | 47.9 | 57.0 | 49.2 | 149.5 | 147.4 | 56.9 | 32.2 | 4.8 | - | - | - |
| Total Stockholders Equity | 1,371.0 | 1,227.8 | 1,085.5 | 1,054.1 | 1,062.2 | 829.4 | 731.3 | 677.4 | 693.3 | 759.3 | 783.7 | 819.9 | 734.7 | 733.3 | 718.4 | 813.3 | 778.6 | 748.0 | 895.1 |
| Total Equity | 1,582.8 | 1,415.8 | 1,299.5 | 1,254.0 | 1,226.9 | 926.1 | 806.5 | 730.4 | 741.2 | 816.3 | 832.8 | 969.5 | 882.1 | 790.2 | 750.6 | 818.1 | 782.3 | 752.2 | 895.1 |
| 90.1 |
| - |
| - |
| Net debt | - | - | - | - | (846.0) | (312.9) | (25.0) | (0.4) | 256.1 | 348.5 | 256.3 | 361.9 | 391.0 | 371.6 | 198.7 | 268.4 | 49.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,371.0 | 1,227.8 | 1,085.5 | 1,054.1 | 1,062.2 | 829.4 | 731.3 | 677.4 | 693.3 | 759.3 | 783.7 | 819.9 | 734.7 | 733.3 | 718.4 | 813.3 | 778.6 | 748.0 | 895.1 |
| Tangible Book Value | 952.2 | 808.3 | 667.5 | 617.3 | 714.9 | 452.1 | 626.9 | 591.3 | 602.3 | 525.8 | 535.2 | 577.4 | 484.1 | 495.2 | 473.3 | 440.8 | 601.9 | - | - |
| - |
| - |
| - |
| 571.1 |
| 397.5 |
| 151.8 |
| 507.9 |
| 371.8 |
| 235.9 |
| 128.6 |
| 250.0 |
| 24.0 |
| 23.4 |
| 18.2 |
| 50.4 |
| 68.8 |
| 26.0 |
| 27.6 |
| 33.8 |
| 40.9 |
| 26.2 |
| 18.9 |
| 41.4 |
| 51.4 |
| 172.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 571.1 | 397.5 | 151.8 | 507.9 | 371.8 | 235.9 | 128.6 | 250.0 | 24.0 | 23.4 | 18.2 | 50.4 | 68.8 | 26.0 | 27.6 | 33.8 | 40.9 | 26.2 | 18.9 | 41.4 | 51.4 | 172.2 |
| 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 | 94.0 | 89.3 | 89.1 | 115.4 | 111.2 | 106.9 | 104.0 | 99.7 | 95.5 | 91.4 | 88.8 | 84.4 | 79.9 | 75.8 | 85.0 | 81.3 | 80.3 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 74.6 | 77.3 | 78.4 | 77.1 | 66.5 | 59.4 | 55.6 | 56.9 | 57.7 | 60.8 | 63.1 | 64.4 | 65.9 | 68.2 | 64.5 | 58.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 17.8 | 17.0 | 16.7 | 15.4 | 15.0 | 14.4 | 14.3 | 13.9 | 11.9 | 11.9 | 11.8 | 11.1 | 11.3 | 11.3 | 10.9 | 11.3 | 10.9 | |||||||||||||||||||||||
| Goodwill | 319.3 | 319.3 | 319.4 | 311.9 | 311.9 | 312.0 | 310.3 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 301.2 | 244.0 | 244.3 | 237.4 | 227.5 | ||||||||||||||||||||||
| Intangible Assets | 98.7 | 99.6 | 103.2 | 103.2 | 105.3 | 107.5 | 110.5 | 111.5 | 113.8 | 116.2 | 121.0 | 125.8 | 130.7 | 135.6 | 130.6 | 134.0 | 135.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 60.5 | 64.0 | 68.6 | 71.4 | 78.4 | 66.6 | 72.3 | 66.6 | 67.3 | 69.4 | 70.4 | 76.0 | 82.9 | 87.7 | 89.1 | 98.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 138.2 | 156.1 | 136.1 | 138.9 | 129.3 | 161.6 | 156.2 | 147.3 | 138.5 | 179.2 | 193.8 | 201.2 | 198.8 | 191.0 | 166.8 | 160.4 | 150.9 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,130.1 | 2,592.6 | 2,219.8 | 1,959.1 | 1,820.5 | 2,255.9 | 2,032.1 | 1,920.1 | 1,822.5 | 2,141.0 | 1,965.3 | 1,940.3 | 1,804.0 | 2,181.6 | 2,041.8 | 1,951.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 10.0 | 20.0 | 0.0 | 0.0 | 30.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 125.0 | 125.0 | 125.0 | 125.0 | 125.0 | 125.0 | 125.0 | 125.0 | 175.0 | 175.0 | 175.0 | 195.0 | 195.0 | 195.0 | - | 175.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 572.2 | 1,009.9 | 756.7 | 559.7 | 442.4 | 840.2 | 670.0 | 579.3 | 497.4 | 841.5 | 746.6 | 681.9 | 564.5 | 927.5 | 849.1 | 773.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 680.5 | 728.9 | 629.8 | 581.5 | 556.4 | 561.7 | 505.3 | 481.2 | 461.2 | 454.4 | 412.6 | 418.8 | 428.1 | 453.3 | 423.7 | 418.4 | 405.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.8 | 2.7 | 2.4 | 3.5 | (0.0) | (1.2) | 1.6 | (0.8) | (0.9) | (0.9) | (2.0) | (0.8) | (1.5) | (2.5) | (3.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 441.9 | 425.1 | 375.5 | 312.6 | ||||||||||||||||||||||
| Minority Interest | 216.0 | 211.8 | 180.3 | 169.5 | 164.6 | 187.9 | 194.8 | 214.6 | 224.5 | 214.0 | 184.4 | 225.7 | 202.7 | 200.0 | 192.3 | 181.0 | 139.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,341.8 | 1,371.0 | 1,282.8 | 1,229.9 | 1,213.5 | 1,227.8 | 1,167.3 | 1,126.3 | 1,100.6 | 1,085.5 | 1,034.4 | 1,032.8 | 1,036.8 | 1,054.1 | 1,000.5 | 996.6 | ||||||||||||||||||||||||
| Total Equity | 1,557.9 | 1,582.8 | 1,463.2 | 1,399.4 | 1,378.1 | 1,415.8 | 1,362.1 | 1,340.8 | 1,325.0 | 1,299.5 | 1,218.7 | 1,258.5 | 1,239.6 | 1,254.0 | 1,192.8 | 1,177.6 | 1,156.4 | 1,226.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 10.0 | 20.0 | 0.0 | 0.0 | 30.0 | 125.0 | 125.0 | 125.0 | 125.0 | 125.0 | 125.0 | 125.0 | 125.0 | 175.0 | 175.0 | 175.0 | 195.0 | 270.0 | 295.0 | 100.0 | 225.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 51.7 | 186.3 | 289.9 | 76.8 | 330.4 | 297.1 | 418.8 | 425.8 | 501.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (396.1) | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,341.8 | 1,371.0 | 1,282.8 | 1,229.9 | 1,213.5 | 1,227.8 | 1,167.3 | 1,126.3 | 1,100.6 | 1,085.5 | 1,034.4 | 1,032.8 | 1,036.8 | 1,054.1 | 1,000.5 | 996.6 | 1,017.2 | 1,062.2 | ||||||||||||||||||||||
| Tangible Book Value | 923.9 | 952.2 | 860.2 | 814.8 | 796.2 | 808.3 | 746.5 | 713.0 | 685.0 | 667.5 | 611.6 | 605.2 | 604.4 | 617.3 | 625.9 | 618.3 | 644.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.8 |
| 74.9 |
| 71.7 |
| 68.5 |
| 74.9 |
| 73.6 |
| 71.1 |
| 68.4 |
| 66.0 |
| 65.6 |
| 63.5 |
| 63.0 |
| 58.9 |
| 61.9 |
| 59.9 |
| 58.1 |
| 55.9 |
| 61.3 |
| 59.4 |
| 57.9 |
| 58.3 |
| 56.8 |
| 55.9 |
| 53.1 |
| 51.8 |
| 50.6 |
| 52.8 |
| 50.4 |
| 43.8 |
| 39.0 |
| 38.1 |
| 36.3 |
| 29.9 |
| 30.6 |
| 30.8 |
| 31.7 |
| 32.3 |
| 31.3 |
| 27.3 |
| 24.8 |
| 25.2 |
| 24.3 |
| 24.8 |
| 25.4 |
| 25.3 |
| 23.4 |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 11.1 |
| 8.7 |
| 8.3 |
| 7.7 |
| 7.4 |
| 5.9 |
| 6.4 |
| 7.1 |
| 6.0 |
| 6.1 |
| 6.2 |
| 6.3 |
| 7.0 |
| 6.7 |
| 6.5 |
| 8.2 |
| 8.5 |
| 10.0 |
| 9.7 |
| 9.2 |
| 10.3 |
| 10.5 |
| 227.5 |
| 227.5 |
| 227.5 |
| 227.5 |
| 215.3 |
| 215.3 |
| 181.8 |
| 87.6 |
| 88.2 |
| 81.9 |
| 81.9 |
| 81.9 |
| 81.9 |
| 81.9 |
| 81.9 |
| 81.9 |
| 81.9 |
| 196.2 |
| 196.2 |
| 196.2 |
| 278.7 |
| 290.7 |
| 119.8 |
| 127.3 |
| 134.8 |
| 142.3 |
| 149.9 |
| 156.2 |
| 167.8 |
| 164.4 |
| 16.7 |
| 16.7 |
| 2.8 |
| 10.3 |
| 4.3 |
| 15.0 |
| 17.6 |
| 20.2 |
| 22.8 |
| 25.8 |
| 29.6 |
| 33.4 |
| 37.2 |
| 41.8 |
| 37.8 |
| 90.1 |
| 71.3 |
| 72.0 |
| 71.9 |
| 77.2 |
| 82.5 |
| 84.9 |
| 91.9 |
| 74.8 |
| 40.0 |
| 41.7 |
| 42.0 |
| 41.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.2 |
| 133.7 |
| 118.8 |
| 102.4 |
| 104.2 |
| 87.2 |
| 79.7 |
| 79.4 |
| 68.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,882.5 |
| 2,565.3 |
| 2,194.2 |
| 2,114.3 |
| 1,758.7 |
| 1,997.1 |
| 1,821.2 |
| 1,710.9 |
| 1,517.9 |
| 1,628.7 |
| 1,343.8 |
| 1,206.0 |
| 1,169.7 |
| 1,345.3 |
| 1,493.4 |
| 1,514.5 |
| 1,577.4 |
| 2,024.7 |
| 1,739.8 |
| 1,931.3 |
| 2,113.2 |
| 2,125.5 |
| 2,211.3 |
| 2,121.3 |
| - |
| - |
| - |
| - |
| 75.0 |
| 100.0 |
| 100.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| 50.0 |
| 51.7 |
| 186.3 |
| 289.9 |
| 76.8 |
| 330.4 |
| 297.1 |
| 418.8 |
| 425.8 |
| 501.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 726.1 |
| 1,338.5 |
| 1,080.1 |
| 1,039.4 |
| 767.4 |
| 1,071.1 |
| 962.8 |
| 897.2 |
| 721.8 |
| 822.2 |
| 581.7 |
| 480.3 |
| 456.0 |
| 614.9 |
| 746.0 |
| 777.3 |
| 842.4 |
| 1,283.4 |
| 953.1 |
| 1,096.6 |
| 1,291.2 |
| 1,309.2 |
| 1,372.3 |
| 1,294.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 450.2 |
| 386.9 |
| 349.3 |
| 285.9 |
| 271.0 |
| 234.1 |
| 226.6 |
| 227.9 |
| 258.7 |
| 225.2 |
| 187.2 |
| 182.0 |
| 182.6 |
| 169.9 |
| 153.4 |
| 152.7 |
| 176.3 |
| 227.1 |
| 281.6 |
| 272.7 |
| 257.2 |
| 294.2 |
| 283.5 |
| (3.0) |
| (1.7) |
| (1.0) |
| (0.3) |
| 0.3 |
| 0.1 |
| (0.2) |
| (1.0) |
| (1.6) |
| (1.5) |
| (0.9) |
| (1.5) |
| (1.3) |
| (1.2) |
| (1.4) |
| (1.2) |
| (1.1) |
| (0.8) |
| (1.3) |
| (1.5) |
| (1.6) |
| (2.4) |
| (2.6) |
| (2.0) |
| (1.4) |
| 312.3 |
| 283.5 |
| 266.8 |
| 289.4 |
| 290.4 |
| 286.7 |
| 287.4 |
| 284.4 |
| 284.6 |
| 284.7 |
| 291.9 |
| 300.3 |
| 270.0 |
| 268.6 |
| 266.7 |
| 273.8 |
| 274.1 |
| 274.7 |
| 277.1 |
| 284.5 |
| 288.9 |
| 282.9 |
| 164.6 |
| 133.9 |
| 119.9 |
| 102.7 |
| 96.7 |
| 88.9 |
| 67.8 |
| 66.5 |
| 75.2 |
| 65.4 |
| 68.1 |
| 52.4 |
| 53.0 |
| 47.2 |
| 51.7 |
| 47.0 |
| 47.9 |
| 48.5 |
| 45.2 |
| 43.8 |
| 57.0 |
| 54.5 |
| 52.2 |
| 1,017.2 |
| 1,062.2 |
| 980.2 |
| 955.1 |
| 888.5 |
| 829.4 |
| 769.5 |
| 746.0 |
| 729.6 |
| 731.3 |
| 696.7 |
| 657.7 |
| 661.3 |
| 677.4 |
| 700.2 |
| 685.5 |
| 688.0 |
| 693.3 |
| 738.3 |
| 789.6 |
| 778.2 |
| 759.3 |
| 784.5 |
| 775.0 |
| 1,114.1 |
| 1,075.0 |
| 991.2 |
| 926.1 |
| 858.4 |
| 813.7 |
| 796.1 |
| 806.5 |
| 762.1 |
| 725.8 |
| 713.7 |
| 730.4 |
| 747.4 |
| 737.2 |
| 735.0 |
| 741.2 |
| 786.8 |
| 834.7 |
| 822.0 |
| 816.3 |
| 839.0 |
| 827.3 |
| (222.5) |
| 23.2 |
| (312.9) |
| (101.9) |
| 59.1 |
| (28.6) |
| (25.0) |
| 26.0 |
| 26.5 |
| 31.7 |
| (0.4) |
| (18.8) |
| 25.7 |
| 158.6 |
| 256.1 |
| 35.9 |
| 304.3 |
| 278.3 |
| 377.5 |
| 374.4 |
| 329.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 980.2 |
| 955.1 |
| 888.5 |
| 829.4 |
| 769.5 |
| 746.0 |
| 729.6 |
| 731.3 |
| 696.7 |
| 657.7 |
| 661.3 |
| 677.4 |
| 700.2 |
| 685.5 |
| 688.0 |
| 693.3 |
| 738.3 |
| 789.6 |
| 778.2 |
| 759.3 |
| 784.5 |
| 775.0 |
| 714.9 |
| 625.4 |
| 592.7 |
| 518.6 |
| 452.1 |
| 398.0 |
| 362.9 |
| 383.3 |
| 626.9 |
| 591.8 |
| 573.0 |
| 569.2 |
| 591.3 |
| 603.4 |
| 586.1 |
| 585.9 |
| 588.6 |
| 630.6 |
| 563.8 |
| 548.5 |
| 525.8 |
| 464.0 |
| 446.5 |