| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 14.1 | 36.5 | 54.5 | 41.6 | 43.5 | 54.9 | 45.3 | 36.9 | 65.4 | 65.9 | 62.1 | 46.0 | 56.4 | 30.0 | 41.4 | |||||||||||||||||||||||||
| (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 | 36.5 | 54.9 | 65.9 | 30.0 | 143.6 | 215.8 | 175.4 | 80.5 | 134.5 | 117.3 | 241.1 | 197.0 | 129.4 | 118.6 | 130.4 | 50.9 | 40.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 78.0 | 0.0 | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 36.5 | 54.9 | 65.9 | 30.0 | 143.6 | 215.8 | 175.4 | 80.5 | 134.5 | 117.3 | 241.1 | 197.0 | 129.4 | 118.6 | 130.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 420.4 | 424.9 | 427.1 | 427.0 | 425.0 | 284.7 | 285.8 | 287.8 | 411.8 | 448.2 | - | 250.0 | 250.0 | 125.0 | 49.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 420.4 | 424.9 | 427.1 | 427.0 | 425.0 | 284.7 | 285.8 | 287.8 | 411.8 | 448.2 | - | 250.0 | 250.0 | 125.0 | 49.7 | 51.1 | |||
| 34.8 |
| 72.1 |
| 143.6 |
| 203.0 |
| 160.8 |
| 214.8 |
| 215.8 |
| 224.3 |
| 217.2 |
| 175.4 |
| - |
| - |
| - |
| - |
| 87.6 |
| 66.7 |
| 43.2 |
| 134.5 |
| 119.0 |
| 117.5 |
| 101.9 |
| 117.3 |
| 128.9 |
| 145.2 |
| 197.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 14.1 | 36.5 | 54.5 | 41.6 | 43.5 | 54.9 | 45.3 | 36.9 | 65.4 | 65.9 | 62.1 | 46.0 | 56.4 | 30.0 | 41.4 | 34.8 | 72.1 | 143.6 | 203.0 | 160.8 | 214.8 | 215.8 | 224.3 | 217.2 | 175.4 | - | - | - | - | 87.6 | 66.7 | 43.2 | 134.5 | 119.0 | 117.5 | 101.9 | 117.3 | 128.9 | 145.2 | 197.3 |
| 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 | 13.2 | 13.1 | 14.9 | 15.0 | 15.1 | 29.6 | 29.8 | 30.0 | 29.5 | 29.8 | 30.0 | 30.2 | 30.4 | 30.0 | 30.2 | 30.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 13.2 | 13.8 | 14.5 | 15.2 | 15.8 | 16.5 | 17.2 | 16.8 | 17.5 | 16.3 | 16.1 | 17.0 | 18.0 | 19.0 | 19.7 | 17.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 126.2 | 121.9 | 133.0 | 142.7 | 153.9 | 163.9 | 157.0 | 183.2 | 184.9 | 186.2 | 213.6 | 202.2 | 202.1 | 209.5 | 217.7 | 188.8 | 157.2 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,415.0 | 5,447.2 | 5,552.2 | 5,485.6 | 5,526.0 | 5,574.3 | 5,732.4 | 5,615.0 | 5,650.0 | 5,631.9 | 5,574.0 | 5,657.4 | 5,747.9 | 5,700.0 | 5,783.3 | 5,891.2 | ||||||||||||||||||||||||
| 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 | 419.3 | 420.4 | 421.5 | 422.6 | 423.7 | 424.9 | 425.9 | 426.9 | 427.8 | 427.1 | 426.6 | 426.0 | 427.5 | 427.0 | 426.4 | 425.9 | 425.5 | 425.0 | 424.8 | 458.9 | 284.4 | 284.7 | 285.3 | 285.5 | 285.8 | 286.9 | 287.2 | - | 287.8 | 288.0 | 288.3 | 371.5 | 411.8 | 400.5 | - | - | 448.2 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,076.2 | 4,098.1 | 4,247.9 | 4,210.4 | 4,292.4 | 4,372.5 | 4,501.1 | 4,482.5 | 4,537.0 | 4,519.9 | 4,562.1 | 4,537.7 | 4,609.6 | 4,596.0 | 4,717.3 | 4,721.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,494.1 | 1,485.6 | 1,452.3 | 1,450.8 | 1,428.9 | 1,434.7 | 1,418.6 | 1,402.1 | 1,386.6 | 1,382.0 | 1,375.6 | 1,425.0 | 1,414.4 | 1,423.3 | 1,412.0 | 1,423.9 | 1,428.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (99.0) | (81.0) | (90.8) | (116.6) | (134.9) | (172.4) | (125.1) | (206.0) | (207.0) | (204.5) | (296.8) | (267.5) | (256.0) | (298.6) | (324.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 416.0 | 416.0 | 416.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,338.8 | 1,349.1 | 1,304.3 | 1,275.3 | 1,233.6 | 1,201.7 | 1,231.2 | 1,132.4 | 1,113.1 | 1,112.0 | 1,011.8 | 1,119.7 | 1,138.3 | 1,104.0 | 1,066.0 | 1,169.9 | ||||||||||||||||||||||||
| Total Equity | 1,338.8 | 1,349.1 | 1,304.3 | 1,275.3 | 1,233.6 | 1,201.7 | 1,231.2 | 1,132.4 | 1,113.1 | 1,112.0 | 1,011.8 | 1,119.7 | 1,138.3 | 1,104.0 | 1,066.0 | 1,169.9 | 1,281.8 | 1,428.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 419.3 | 420.4 | 421.5 | 422.6 | 423.7 | 424.9 | 425.9 | 426.9 | 427.8 | 427.1 | 426.6 | 426.0 | 427.5 | 427.0 | 426.4 | 425.9 | 425.5 | 425.0 | 424.8 | 458.9 | 284.4 | 284.7 | 285.3 | 285.5 | 285.8 | 286.9 | 287.2 | - | 287.8 | 288.0 | 288.3 | 371.5 | 411.8 | 400.5 | - | - | 448.2 | - | - | - |
| Net debt | 405.3 | 383.9 | 367.1 | 381.0 | 380.2 | 370.0 | 380.6 | 390.0 | 362.4 | 361.2 | 364.5 | 380.0 | 371.1 | 397.0 | 385.1 | 391.0 | 353.4 | 281.4 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,338.8 | 1,349.1 | 1,304.3 | 1,275.3 | 1,233.6 | 1,201.7 | 1,231.2 | 1,132.4 | 1,113.1 | 1,112.0 | 1,011.8 | 1,119.7 | 1,138.3 | 1,104.0 | 1,066.0 | 1,169.9 | 1,281.8 | 1,428.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,333.3 | 1,343.6 | 1,298.8 | 1,269.8 | 1,228.1 | 1,196.2 | 1,225.7 | 1,126.9 | 1,107.6 | 1,106.5 | 1,006.3 | 1,070.1 | 1,088.7 | 1,054.4 | 1,016.4 | 1,120.3 | 1,232.2 | |||||||||||||||||||||||
| 3.5 |
| 30.3 |
| - |
| - |
| - |
| 50.9 |
| 40.6 |
| 3.5 |
| 30.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.2 | 18.6 | 17.2 | - | - | - |
| Property,Plant & Equipment Net | 13.1 | 29.6 | 29.8 | 30.0 | 30.3 | 30.5 | 30.4 | 31.1 | 32.0 | 31.8 | 38.5 | 39.8 | 41.0 | 41.5 | 40.4 | 44.0 | 44.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 330.6 | 340.9 | 311.9 | 276.5 | 214.2 | 121.0 | 111.3 | 88.8 | - | - | - |
| Goodwill | 5.5 | 5.5 | 5.5 | 49.6 | 49.6 | 49.6 | 210.7 | 210.7 | 210.7 | 210.7 | 210.7 | 210.7 | 161.1 | 163.1 | 159.6 | 161.5 | 122.3 | - | - |
| Intangible Assets | 38.2 | 38.2 | 38.2 | 38.2 | 38.2 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 25.8 | 51.7 | 50.2 | 46.1 | 45.8 | 10.0 | - | - |
| Operating Lease Right Of Use Assets | 13.8 | 16.5 | 16.3 | 19.0 | 19.6 | 19.0 | 21.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 121.9 | 163.9 | 186.2 | 209.5 | 117.6 | 57.1 | 44.4 | 29.1 | 9.9 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,447.2 | 5,574.3 | 5,631.9 | 5,700.0 | 6,191.5 | 4,654.8 | 4,805.6 | 4,600.7 | 4,929.2 | 5,065.2 | 4,906.0 | 5,169.2 | 5,150.1 | 4,876.6 | 4,998.9 | 4,875.1 | 4,647.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 51.1 |
| 50.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,098.1 | 4,372.5 | 4,519.9 | 4,596.0 | 4,763.1 | 3,305.6 | 3,293.7 | 3,077.7 | 3,334.4 | 3,266.5 | 2,947.7 | 3,011.2 | 2,755.7 | 2,606.0 | 2,834.4 | 3,019.2 | 2,942.8 | - | - |
| 0.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,485.6 | 1,434.7 | 1,382.0 | 1,423.3 | 1,434.5 | 1,301.2 | 1,505.7 | 1,571.8 | 1,614.2 | 1,824.1 | 1,988.0 | 1,991.7 | 2,015.6 | 1,782.9 | 1,699.9 | 1,428.0 | 1,196.4 | - | - |
| Accumulated Other Comprehensive Income | (81.0) | (172.4) | (204.5) | (298.6) | 16.3 | 75.2 | 37.0 | (16.9) | 14.9 | 17.4 | 23.9 | 58.2 | 59.7 | 145.4 | 130.0 | 79.1 | 59.3 | - | - |
| Treasury Stock | - | - | - | - | 416.0 | 416.0 | 416.0 | 417.3 | 418.0 | 419.9 | 419.6 | 252.2 | 31.4 | 0.1 | 204.4 | 183.8 | 77.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,349.1 | 1,201.7 | 1,112.0 | 1,104.0 | 1,428.4 | 1,349.2 | 1,511.9 | 1,523.0 | 1,594.8 | 1,798.7 | 1,958.4 | 2,157.9 | 2,394.4 | 2,270.6 | 2,164.5 | 1,855.9 | 1,704.6 | 1,423.6 | 1,255.1 |
| Total Equity | 1,349.1 | 1,201.7 | 1,112.0 | 1,104.0 | 1,428.4 | 1,349.2 | 1,511.9 | 1,523.0 | 1,594.8 | 1,798.7 | 1,958.4 | 2,157.9 | 2,394.4 | 2,270.6 | 2,164.5 | 1,855.9 | 1,704.6 | 1,423.6 | 1,255.1 |
| 50.2 |
| - |
| - |
| Net debt | 383.9 | 370.0 | 361.2 | 397.0 | 281.4 | 68.9 | 110.5 | 207.3 | 277.3 | 330.9 | - | 53.0 | 120.6 | 6.4 | (80.7) | 0.3 | 9.6 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,349.1 | 1,201.7 | 1,112.0 | 1,104.0 | 1,428.4 | 1,349.2 | 1,511.9 | 1,523.0 | 1,594.8 | 1,798.7 | 1,958.4 | 2,157.9 | 2,394.4 | 2,270.6 | 2,164.5 | 1,855.9 | 1,704.6 | 1,423.6 | 1,255.1 |
| Tangible Book Value | 1,305.4 | 1,158.0 | 1,068.3 | 1,016.2 | 1,340.6 | 1,273.8 | 1,275.4 | 1,286.5 | 1,358.3 | 1,562.2 | 1,721.8 | 1,921.4 | 2,181.6 | 2,057.3 | 1,958.7 | 1,648.6 | 1,572.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.1 |
| 30.3 |
| 30.5 |
| 30.7 |
| 30.6 |
| 30.5 |
| 30.2 |
| 31.1 |
| 30.4 |
| 30.6 |
| 30.8 |
| - |
| 31.1 |
| 31.3 |
| 31.3 |
| 31.6 |
| 32.0 |
| 32.3 |
| 32.6 |
| 31.6 |
| 31.8 |
| 38.1 |
| 38.5 |
| 38.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 331.9 |
| 330.3 |
| 330.5 |
| 340.9 |
| 337.5 |
| 332.4 |
| 327.9 |
| 49.6 |
| 49.6 |
| 49.6 |
| 49.6 |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| - |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| 210.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| 19.6 |
| 20.3 |
| 21.7 |
| 18.2 |
| 19.0 |
| 19.2 |
| 19.7 |
| 21.1 |
| 20.6 |
| 20.4 |
| 19.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.6 |
| 117.9 |
| 110.8 |
| 67.7 |
| 57.1 |
| 52.6 |
| 66.7 |
| 44.4 |
| 19.0 |
| 11.3 |
| - |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,058.6 |
| 6,191.5 |
| 6,327.3 |
| 6,358.2 |
| 4,674.5 |
| 4,654.8 |
| 4,783.6 |
| 4,730.9 |
| 4,805.6 |
| 4,824.4 |
| 4,786.1 |
| - |
| 4,600.7 |
| 4,653.4 |
| 4,583.5 |
| 4,678.9 |
| 4,929.2 |
| 4,925.2 |
| 4,861.7 |
| 4,872.6 |
| 5,065.2 |
| 5,015.8 |
| 4,976.8 |
| 4,894.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,776.8 |
| 4,763.1 |
| 4,904.2 |
| 4,934.1 |
| 3,353.2 |
| 3,305.6 |
| 3,309.2 |
| 3,303.3 |
| 3,293.7 |
| 3,234.9 |
| 3,204.6 |
| - |
| 3,077.7 |
| 3,066.5 |
| 3,008.8 |
| 3,109.8 |
| 3,334.4 |
| 3,074.3 |
| 3,023.6 |
| 3,047.0 |
| 3,266.5 |
| 2,973.6 |
| 2,948.6 |
| 2,910.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,434.5 |
| 1,405.0 |
| 1,395.5 |
| 1,306.2 |
| 1,301.2 |
| 1,442.2 |
| 1,463.0 |
| 1,505.7 |
| 1,581.8 |
| 1,581.3 |
| - |
| 1,571.8 |
| 1,639.7 |
| 1,625.1 |
| 1,614.3 |
| 1,614.2 |
| 1,864.1 |
| 1,851.7 |
| 1,848.8 |
| 1,824.1 |
| 2,034.9 |
| 2,017.5 |
| 1,990.9 |
| (234.2) |
| (124.6) |
| 16.3 |
| 41.5 |
| 53.1 |
| 41.5 |
| 75.2 |
| 61.1 |
| (4.9) |
| 37.0 |
| 39.1 |
| 31.7 |
| - |
| (16.9) |
| (20.1) |
| (16.1) |
| (8.0) |
| 14.9 |
| 25.5 |
| 26.1 |
| 20.3 |
| 17.4 |
| 56.3 |
| 61.3 |
| 47.1 |
| 416.0 |
| 416.0 |
| 416.0 |
| 416.0 |
| 416.0 |
| 416.0 |
| 416.0 |
| 417.3 |
| 417.3 |
| - |
| 417.3 |
| 418.0 |
| 418.0 |
| 418.0 |
| 418.0 |
| 419.9 |
| 419.9 |
| 419.9 |
| 419.9 |
| 421.7 |
| 421.7 |
| 420.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,281.8 |
| 1,428.4 |
| 1,423.1 |
| 1,424.0 |
| 1,321.3 |
| 1,349.2 |
| 1,474.4 |
| 1,427.5 |
| 1,511.9 |
| 1,589.5 |
| 1,581.6 |
| - |
| 1,523.0 |
| 1,586.9 |
| 1,574.6 |
| 1,569.2 |
| 1,594.8 |
| 1,850.9 |
| 1,838.1 |
| 1,825.7 |
| 1,798.7 |
| 2,042.2 |
| 2,028.2 |
| 1,984.5 |
| 1,423.1 |
| 1,424.0 |
| 1,321.3 |
| 1,349.2 |
| 1,474.4 |
| 1,427.5 |
| 1,511.9 |
| 1,589.5 |
| 1,581.6 |
| - |
| 1,523.0 |
| 1,586.9 |
| 1,574.6 |
| 1,569.2 |
| 1,594.8 |
| 1,850.9 |
| 1,838.1 |
| 1,825.7 |
| 1,798.7 |
| 2,042.2 |
| 2,028.2 |
| 1,984.5 |
| 221.8 |
| 298.1 |
| 69.6 |
| 68.9 |
| 61.0 |
| 68.4 |
| 110.5 |
| - |
| - |
| - |
| - |
| 200.5 |
| 221.6 |
| 328.3 |
| 277.3 |
| 281.5 |
| - |
| - |
| 330.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,423.1 |
| 1,424.0 |
| 1,321.3 |
| 1,349.2 |
| 1,474.4 |
| 1,427.5 |
| 1,511.9 |
| 1,589.5 |
| 1,581.6 |
| - |
| 1,523.0 |
| 1,586.9 |
| 1,574.6 |
| 1,569.2 |
| 1,594.8 |
| 1,850.9 |
| 1,838.1 |
| 1,825.7 |
| 1,798.7 |
| 2,042.2 |
| 2,028.2 |
| 1,984.5 |
| 1,378.8 |
| 1,373.5 |
| 1,374.4 |
| 1,271.7 |
| 1,299.6 |
| 1,263.7 |
| 1,216.8 |
| 1,301.2 |
| 1,378.7 |
| 1,370.8 |
| - |
| 1,312.3 |
| 1,376.2 |
| 1,363.9 |
| 1,358.4 |
| 1,384.1 |
| 1,640.2 |
| 1,627.4 |
| 1,615.0 |
| 1,588.0 |
| 1,831.4 |
| 1,817.5 |
| 1,773.8 |