| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 438.0 | 661.0 | 345.0 | 753.0 | 577.0 | 692.0 | 531.0 | 413.0 | 603.0 | 636.0 | 368.0 | 292.0 | 326.0 | 251.0 | 244.0 | ||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 661.0 | 692.0 | 636.0 | 326.0 | 775.0 | 517.0 | 122.0 | 265.0 | 56.0 | 47.0 | 82.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 661.0 | 692.0 | 636.0 | 326.0 | 775.0 | 517.0 | 122.0 | 265.0 | 56.0 | 47.0 | 82.0 |
| Receivables | |||||||||||
| Accounts Receivable | 1,073.0 | 1,023.0 | 973.0 | 1,002.0 | 876.0 | 863.0 | 817.0 | 821.0 | 779.0 | - | - |
| Current Assets | |||||||||||
| Inventory | 1,354.0 | 1,237.0 | 941.0 | 975.0 | 740.0 | 672.0 | 671.0 | 628.0 | 465.0 | - | - |
| Prepaid Expenses | - | - | - | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 1,175.0 | 1,046.0 | 1,068.0 | 1,039.0 | 933.0 | 947.0 | 895.0 | 853.0 | 838.0 | - | - |
| Accumulated Depreciation | 728.0 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 1,131.0 | 1,073.0 | 905.0 | 894.0 | 883.0 | 936.0 | 920.0 | 964.0 | 678.0 | - | - |
| Short Term Debt | 18.0 | 6.0 | |||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 3,167.0 | 1,983.0 | 1,396.0 | 1,404.0 | 1,220.0 | 1,155.0 | 1,158.0 | 1,179.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 289.0 | 212.0 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 2,391.0 | 2,315.0 | 2,226.0 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 3,185.0 | 1,989.0 | 1,408.0 | 1,416.0 | 1,230.0 | 1,162.0 | 1,180.0 | 1,201.0 | - | - | - |
| Net debt | 2,524.0 | 1,297.0 | 772.0 | ||||||||
| - |
| 775.0 |
| 579.0 |
| 508.0 |
| 517.0 |
| 260.0 |
| 362.0 |
| 338.0 |
| 122.0 |
| 132.0 |
| - |
| 212.0 |
| 265.0 |
| 184.0 |
| 93.0 |
| 75.0 |
| 56.0 |
| 57.0 |
| 47.0 |
| 82.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | - | - | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 438.0 | 661.0 | 345.0 | 753.0 | 577.0 | 692.0 | 531.0 | 413.0 | 603.0 | 636.0 | 368.0 | 292.0 | 326.0 | 251.0 | 244.0 | - | 775.0 | 579.0 | 508.0 | 517.0 | 260.0 | 362.0 | 338.0 | 122.0 | 132.0 | - | 212.0 | 265.0 | 184.0 | 93.0 | 75.0 | 56.0 | 57.0 | 47.0 | 82.0 |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,114.0 | 1,073.0 | 1,147.0 | 1,135.0 | 1,045.0 | 1,023.0 | 1,103.0 | 1,071.0 | 933.0 | 973.0 | 988.0 | 985.0 | 1,002.0 | 1,073.0 | 1,008.0 | - | 876.0 | 895.0 | 875.0 | 863.0 | 884.0 | - | - | 817.0 | - | - | 838.0 | 821.0 | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | 1,357.0 | 1,354.0 | 1,328.0 | 1,259.0 | 1,228.0 | 1,237.0 | 1,197.0 | 1,188.0 | 929.0 | 941.0 | 970.0 | 1,008.0 | 975.0 | 971.0 | 922.0 | - | 740.0 | 684.0 | 681.0 | 672.0 | 618.0 | - | - | 671.0 | - | - | 701.0 | 628.0 | 603.0 | - | - | 465.0 | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Current Assets | 265.0 | 270.0 | 252.0 | 245.0 | 211.0 | 220.0 | 206.0 | 212.0 | 212.0 | 193.0 | 289.0 | 210.0 | 199.0 | 186.0 | 165.0 | - | 150.0 | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | 38.0 | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | 3,174.0 | 3,358.0 | 3,072.0 | 3,392.0 | 3,061.0 | 3,172.0 | 3,037.0 | 2,884.0 | 2,677.0 | 2,743.0 | 2,615.0 | 2,495.0 | 2,502.0 | 2,481.0 | 2,339.0 | - | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,006.0 | - | - | 933.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 643.0 | - | - | 646.0 | ||||||||||||||||||
| Property,Plant & Equipment Net | 444.0 | 447.0 | 433.0 | 426.0 | 411.0 | 410.0 | 423.0 | 424.0 | 369.0 | 390.0 | 380.0 | 379.0 | 366.0 | 363.0 | 350.0 | - | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Goodwill | 3,096.0 | 3,100.0 | 3,122.0 | 3,126.0 | 3,084.0 | 3,072.0 | 3,119.0 | 3,079.0 | 2,689.0 | 2,705.0 | 2,687.0 | 2,736.0 | 2,724.0 | 2,695.0 | 3,125.0 | 72.0 | 2,661.0 | 2,682.0 | |||||||||||||||||
| Intangible Assets | 1,069.0 | 1,091.0 | 1,113.0 | 1,137.0 | 1,157.0 | 1,176.0 | 1,197.0 | 1,218.0 | 456.0 | 461.0 | 456.0 | 471.0 | 475.0 | 463.0 | - | - | 120.0 | ||||||||||||||||||
| Operating Lease Right Of Use Assets | 315.0 | 327.0 | 331.0 | 269.0 | 241.0 | 248.0 | 225.0 | 234.0 | 183.0 | 192.0 | 197.0 | 192.0 | 191.0 | 172.0 | 164.0 | - | |||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Assets | 424.0 | 437.0 | 448.0 | 434.0 | 361.0 | 369.0 | 359.0 | 379.0 | 329.0 | 346.0 | 321.0 | 318.0 | 320.0 | 314.0 | 431.0 | - | 244.0 | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 8,207.0 | 8,433.0 | 8,188.0 | 8,515.0 | 8,074.0 | 8,199.0 | 8,135.0 | 7,984.0 | 6,520.0 | 6,645.0 | 6,459.0 | 6,399.0 | 6,387.0 | 6,316.0 | 6,245.0 | - | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,015.0 | 1,131.0 | 1,037.0 | 1,102.0 | 971.0 | 1,073.0 | 1,021.0 | 980.0 | 858.0 | 905.0 | 863.0 | 894.0 | 894.0 | 987.0 | 958.0 | - | 883.0 | 915.0 | 908.0 | 936.0 | 858.0 | - | - | 920.0 | - | - | 1,013.0 | 964.0 | 850.0 | - | - | 678.0 | - | - | - |
| Short Term Debt | 18.0 | 18.0 | 20.0 | 8.0 | 8.0 | 6.0 | 6.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | - | 10.0 | 10.0 | |||||||||||||||||
| Deferred Revenue Current | - | - | - | - | 30.0 | 29.0 | 29.0 | 28.0 | 65.0 | 4.0 | 92.0 | 75.0 | 98.0 | - | - | - | - | ||||||||||||||||||
| Operating Lease Liabilities Current | 57.0 | 57.0 | 55.0 | 52.0 | 51.0 | 51.0 | 50.0 | 52.0 | 38.0 | 39.0 | 36.0 | 38.0 | 37.0 | 36.0 | 36.0 | - | |||||||||||||||||||
| Accrued Expenses | 516.0 | 624.0 | 595.0 | 655.0 | 607.0 | 717.0 | 645.0 | 602.0 | 515.0 | 608.0 | 592.0 | 563.0 | 640.0 | 580.0 | 576.0 | - | 601.0 | ||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Liabilities | 1,531.0 | 1,755.0 | 1,632.0 | 3,382.0 | 1,578.0 | 1,790.0 | 1,672.0 | 1,594.0 | 1,385.0 | 1,525.0 | 1,467.0 | 1,469.0 | 1,546.0 | 1,579.0 | 1,546.0 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,165.0 | 3,167.0 | 3,169.0 | 1,983.0 | 1,983.0 | 1,983.0 | 1,983.0 | 1,979.0 | 1,394.0 | 1,396.0 | 1,397.0 | 1,402.0 | 1,404.0 | 1,410.0 | 1,412.0 | - | 1,220.0 | 1,184.0 | 1,186.0 | 1,155.0 | 1,141.0 | - | - | 1,158.0 | - | - | 1,174.0 | 1,179.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 276.0 | 289.0 | 295.0 | 232.0 | 207.0 | 212.0 | 188.0 | 196.0 | 159.0 | 166.0 | 174.0 | 166.0 | 166.0 | 146.0 | 140.0 | ||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Liabilities | 589.0 | 594.0 | 616.0 | 536.0 | 438.0 | 534.0 | 491.0 | 492.0 | 355.0 | 366.0 | 351.0 | 340.0 | 328.0 | 332.0 | 334.0 | - | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Liabilities | 5,285.0 | 5,516.0 | 5,417.0 | 5,901.0 | 4,727.0 | 4,890.0 | 4,781.0 | 4,690.0 | 3,751.0 | 3,896.0 | 3,814.0 | 3,795.0 | 3,858.0 | 3,922.0 | 3,884.0 | - | |||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,410.0 | 2,391.0 | 2,375.0 | 2,349.0 | 2,333.0 | 2,315.0 | 2,294.0 | 2,276.0 | 2,243.0 | 2,226.0 | 2,219.0 | 2,191.0 | 2,176.0 | 2,147.0 | 2,135.0 | - | |||||||||||||||||||
| Retained Earnings | 374.0 | 345.0 | 218.0 | 71.0 | 904.0 | 907.0 | 893.0 | 881.0 | 853.0 | 810.0 | 728.0 | 657.0 | 600.0 | 498.0 | 404.0 | - | 317.0 | ||||||||||||||||||
| Accumulated Other Comprehensive Income | (168.0) | (157.0) | (168.0) | (161.0) | (246.0) | (284.0) | (207.0) | (242.0) | (226.0) | (194.0) | (221.0) | (200.0) | (212.0) | (220.0) | (151.0) | ||||||||||||||||||||
| Treasury Stock | 176.0 | 144.0 | 136.0 | 127.0 | 126.0 | 111.0 | 108.0 | 103.0 | 101.0 | 93.0 | 81.0 | 44.0 | 35.0 | 31.0 | 27.0 | - | 21.0 | 14.0 | |||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Stockholders Equity | 2,922.0 | 2,917.0 | 2,771.0 | 2,614.0 | 3,347.0 | 3,309.0 | 3,354.0 | 3,294.0 | 2,769.0 | 2,749.0 | 2,645.0 | 2,604.0 | 2,529.0 | 2,394.0 | 2,361.0 | - | |||||||||||||||||||
| Total Equity | 2,922.0 | 2,917.0 | 2,771.0 | 2,614.0 | 3,347.0 | 3,309.0 | 3,354.0 | 3,294.0 | 2,769.0 | 2,749.0 | 2,645.0 | 2,604.0 | 2,529.0 | 2,394.0 | 2,361.0 | - | 2,252.0 | 2,103.0 | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | 3,183.0 | 3,185.0 | 3,189.0 | 1,991.0 | 1,991.0 | 1,989.0 | 1,989.0 | 1,991.0 | 1,406.0 | 1,408.0 | 1,409.0 | 1,414.0 | 1,416.0 | 1,422.0 | 1,424.0 | - | 1,230.0 | 1,194.0 | 1,196.0 | 1,162.0 | 1,322.0 | - | - | 1,180.0 | - | - | 1,196.0 | 1,201.0 | - | - | - | - | - | - | - |
| Net debt | 2,745.0 | 2,524.0 | 2,844.0 | 1,238.0 | 1,414.0 | 1,297.0 | 1,458.0 | 1,578.0 | 803.0 | 772.0 | 1,041.0 | 1,122.0 | 1,090.0 | 1,171.0 | 1,180.0 | - | 455.0 | 615.0 | |||||||||||||||||
| Working Capital | 1,643.0 | 1,603.0 | 1,440.0 | 10.0 | 1,483.0 | 1,382.0 | 1,365.0 | 1,290.0 | 1,292.0 | 1,218.0 | 1,148.0 | 1,026.0 | 956.0 | 902.0 | 793.0 | - | 1,047.0 | ||||||||||||||||||
| Book Value | 2,922.0 | 2,917.0 | 2,771.0 | 2,614.0 | 3,347.0 | 3,309.0 | 3,354.0 | 3,294.0 | 2,769.0 | 2,749.0 | 2,645.0 | 2,604.0 | 2,529.0 | 2,394.0 | 2,361.0 | - | 2,252.0 | 2,103.0 | |||||||||||||||||
| Tangible Book Value | (1,243.0) | (1,274.0) | (1,464.0) | (1,649.0) | (894.0) | (939.0) | (962.0) | (1,003.0) | (376.0) | (417.0) | (498.0) | (603.0) | (670.0) | (764.0) | (764.0) | - | (529.0) | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 270.0 | 220.0 | 193.0 | 199.0 | 150.0 | 173.0 | 175.0 | 95.0 | 69.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,358.0 | 3,172.0 | 2,743.0 | 2,502.0 | 2,541.0 | 2,225.0 | 1,785.0 | 1,809.0 | 1,392.0 | - | - |
| 636.0 |
| 678.0 |
| 673.0 |
| 646.0 |
| 629.0 |
| 579.0 |
| 553.0 |
| 573.0 |
| - |
| - |
| Property,Plant & Equipment Net | 447.0 | 410.0 | 390.0 | 366.0 | 287.0 | 318.0 | 316.0 | 300.0 | 265.0 | 261.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,100.0 | 3,072.0 | 2,705.0 | 2,724.0 | 2,661.0 | 2,691.0 | 2,642.0 | 2,634.0 | 2,648.0 | 2,594.0 | - |
| Intangible Assets | 1,091.0 | 1,176.0 | 461.0 | 475.0 | 120.0 | 135.0 | 127.0 | 133.0 | 140.0 | - | - |
| Operating Lease Right Of Use Assets | 327.0 | 248.0 | 192.0 | 191.0 | 141.0 | 133.0 | 137.0 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 437.0 | 369.0 | 346.0 | 320.0 | 244.0 | 376.0 | 385.0 | 96.0 | 23.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,433.0 | 8,199.0 | 6,645.0 | 6,387.0 | 5,853.0 | 5,610.0 | 5,128.0 | 4,972.0 | 4,473.0 | - | - |
| 12.0 |
| 12.0 |
| 10.0 |
| 7.0 |
| 22.0 |
| 22.0 |
| - |
| - |
| - |
| Deferred Revenue Current | - | 29.0 | 4.0 | 98.0 | 94.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 57.0 | 51.0 | 39.0 | 37.0 | 32.0 | 33.0 | 31.0 | - | - | - | - |
| Accrued Expenses | 624.0 | 717.0 | 620.0 | 640.0 | 601.0 | 595.0 | 552.0 | 503.0 | 409.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,755.0 | 1,790.0 | 1,525.0 | 1,546.0 | 1,494.0 | 1,538.0 | 1,494.0 | 1,489.0 | 1,147.0 | - | - |
| 166.0 |
| 166.0 |
| 120.0 |
| 107.0 |
| 111.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 25.0 | 377.0 | - | - |
| Pension Obligations | 92.0 | 100.0 | 117.0 | 86.0 | 114.0 | - | - | - | - | - | - |
| Other Non-Current Liabilities | 594.0 | 534.0 | 366.0 | 328.0 | 302.0 | 334.0 | 280.0 | 142.0 | 346.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,516.0 | 4,890.0 | 3,896.0 | 3,858.0 | 3,601.0 | 3,617.0 | 3,526.0 | 3,439.0 | 1,870.0 | - | - |
| 2,176.0 |
| 2,121.0 |
| 2,070.0 |
| 1,761.0 |
| 1,720.0 |
| - |
| - |
| - |
| Retained Earnings | 345.0 | 907.0 | 810.0 | 600.0 | 317.0 | 75.0 | 38.0 | 2.0 | - | - | - |
| Accumulated Other Comprehensive Income | (157.0) | (284.0) | (194.0) | (212.0) | (165.0) | (146.0) | (194.0) | (189.0) | (100.0) | - | - |
| Treasury Stock | 144.0 | 111.0 | 93.0 | 35.0 | 21.0 | 6.0 | 3.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,917.0 | 3,309.0 | 2,749.0 | 2,529.0 | 2,252.0 | 1,993.0 | 1,602.0 | 1,533.0 | 2,603.0 | 2,874.0 | 2,719.0 |
| Total Equity | 2,917.0 | 3,309.0 | 2,749.0 | 2,529.0 | 2,252.0 | 1,993.0 | 1,602.0 | 1,533.0 | 2,603.0 | 2,874.0 | 2,719.0 |
| 1,090.0 |
| 455.0 |
| 645.0 |
| 1,058.0 |
| 936.0 |
| - |
| - |
| - |
| Working Capital | 1,603.0 | 1,382.0 | 1,218.0 | 956.0 | 1,047.0 | 687.0 | 291.0 | 320.0 | 245.0 | - | - |
| Book Value | 2,917.0 | 3,309.0 | 2,749.0 | 2,529.0 | 2,252.0 | 1,993.0 | 1,602.0 | 1,533.0 | 2,603.0 | 2,874.0 | 2,719.0 |
| Tangible Book Value | (1,274.0) | (939.0) | (417.0) | (670.0) | (529.0) | (833.0) | (1,167.0) | (1,234.0) | (185.0) | 280.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 198.0 |
| 156.0 |
| 173.0 |
| 161.0 |
| - |
| - |
| 175.0 |
| - |
| - |
| 111.0 |
| 95.0 |
| 72.0 |
| - |
| - |
| 69.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,541.0 |
| 2,356.0 |
| 2,220.0 |
| 2,225.0 |
| 1,923.0 |
| - |
| - |
| 1,785.0 |
| - |
| - |
| 1,862.0 |
| 1,809.0 |
| 1,668.0 |
| - |
| - |
| 1,392.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 287.0 |
| 304.0 |
| 307.0 |
| 318.0 |
| 311.0 |
| - |
| - |
| 316.0 |
| - |
| - |
| 296.0 |
| 300.0 |
| 276.0 |
| - |
| - |
| 265.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,675.0 |
| 2,691.0 |
| 2,657.0 |
| - |
| - |
| 2,642.0 |
| - |
| - |
| 2,644.0 |
| 2,634.0 |
| 2,638.0 |
| - |
| - |
| 2,648.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.0 |
| 133.0 |
| 138.0 |
| - |
| - |
| 140.0 |
| - |
| - |
| - |
| 141.0 |
| 134.0 |
| 135.0 |
| 133.0 |
| 134.0 |
| - |
| - |
| 137.0 |
| - |
| - |
| 117.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 370.0 |
| 374.0 |
| 376.0 |
| 378.0 |
| - |
| - |
| 385.0 |
| - |
| - |
| 214.0 |
| 96.0 |
| 18.0 |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,853.0 |
| 5,712.0 |
| 5,576.0 |
| 5,610.0 |
| 5,269.0 |
| - |
| - |
| 5,128.0 |
| - |
| - |
| 5,144.0 |
| 4,972.0 |
| 4,742.0 |
| - |
| - |
| 4,473.0 |
| - |
| - |
| - |
| 10.0 |
| 7.0 |
| 181.0 |
| - |
| - |
| 22.0 |
| - |
| - |
| 22.0 |
| 22.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 34.0 |
| 34.0 |
| 33.0 |
| 33.0 |
| - |
| - |
| 31.0 |
| - |
| - |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 586.0 |
| 528.0 |
| 595.0 |
| 606.0 |
| - |
| - |
| 552.0 |
| - |
| - |
| 524.0 |
| 503.0 |
| 388.0 |
| - |
| - |
| 409.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,494.0 |
| 1,511.0 |
| 1,446.0 |
| 1,538.0 |
| 1,645.0 |
| - |
| - |
| 1,494.0 |
| - |
| - |
| 1,559.0 |
| 1,489.0 |
| 1,400.0 |
| - |
| - |
| 1,147.0 |
| - |
| - |
| - |
| - |
| 120.0 |
| 107.0 |
| 109.0 |
| 107.0 |
| 109.0 |
| - |
| - |
| 111.0 |
| - |
| - |
| 90.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.0 |
| - |
| - |
| 377.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.0 |
| 330.0 |
| 329.0 |
| 334.0 |
| 292.0 |
| - |
| - |
| 280.0 |
| - |
| - |
| 239.0 |
| 142.0 |
| 557.0 |
| - |
| - |
| 346.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,601.0 |
| 3,609.0 |
| 3,544.0 |
| 3,617.0 |
| 3,664.0 |
| - |
| - |
| 3,526.0 |
| - |
| - |
| 3,552.0 |
| 3,439.0 |
| 2,057.0 |
| - |
| - |
| 1,870.0 |
| - |
| - |
| - |
| 2,121.0 |
| 2,098.0 |
| 2,088.0 |
| 2,070.0 |
| 1,782.0 |
| - |
| - |
| 1,761.0 |
| - |
| - |
| 1,727.0 |
| 1,720.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.0 |
| 124.0 |
| 75.0 |
| 16.0 |
| - |
| - |
| 38.0 |
| - |
| - |
| 50.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (165.0) |
| (163.0) |
| (170.0) |
| (146.0) |
| (188.0) |
| - |
| - |
| (194.0) |
| - |
| - |
| (183.0) |
| (189.0) |
| (124.0) |
| - |
| - |
| (100.0) |
| - |
| - |
| - |
| 10.0 |
| 6.0 |
| 5.0 |
| - |
| - |
| 3.0 |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,252.0 |
| 2,103.0 |
| 2,032.0 |
| 1,993.0 |
| 1,605.0 |
| 1,495.0 |
| 1,521.0 |
| 1,602.0 |
| 1,573.0 |
| 1,593.0 |
| 1,592.0 |
| 1,533.0 |
| 2,685.0 |
| 2,480.0 |
| 2,589.0 |
| 2,603.0 |
| - |
| - |
| 2,719.0 |
| 2,032.0 |
| 1,993.0 |
| 1,605.0 |
| 1,495.0 |
| 1,521.0 |
| 1,602.0 |
| 1,573.0 |
| 1,593.0 |
| 1,592.0 |
| 1,533.0 |
| 2,685.0 |
| 2,480.0 |
| 2,589.0 |
| 2,603.0 |
| - |
| - |
| 2,719.0 |
| 688.0 |
| 645.0 |
| 1,062.0 |
| - |
| - |
| 1,058.0 |
| - |
| - |
| 984.0 |
| 936.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 845.0 |
| 774.0 |
| 687.0 |
| 278.0 |
| - |
| - |
| 291.0 |
| - |
| - |
| 303.0 |
| 320.0 |
| 268.0 |
| - |
| - |
| 245.0 |
| - |
| - |
| - |
| 2,032.0 |
| 1,993.0 |
| 1,605.0 |
| 1,495.0 |
| 1,521.0 |
| 1,602.0 |
| 1,573.0 |
| 1,593.0 |
| 1,592.0 |
| 1,533.0 |
| 2,685.0 |
| 2,480.0 |
| 2,589.0 |
| 2,603.0 |
| - |
| - |
| 2,719.0 |
| (579.0) |
| (643.0) |
| (698.0) |
| (1,052.0) |
| - |
| - |
| (1,040.0) |
| - |
| - |
| (1,180.0) |
| (1,234.0) |
| (91.0) |
| - |
| - |
| (185.0) |
| - |
| - |
| - |