| (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 | 1,070.7 | 1,092.0 | 801.4 | 576.0 | 1,878.0 | 633.2 | 414.9 | 569.1 | 281.5 | 306.2 | 211.6 | 161.6 | 246.6 | 132.4 | 209.0 | 292.7 | 148.6 | 100.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1,070.7 | 1,092.0 | 801.4 | 576.0 | 1,878.0 | 633.2 | 414.9 | 569.1 | 281.5 | 306.2 | 211.6 | 161.6 | 246.6 | 132.4 | 209.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 302.2 | 262.4 | 247.8 | 231.3 | 168.2 | 151.4 | 110.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 499.8 | 430.6 | 429.4 | 428.1 | 471.2 | 475.0 | 376.5 | 263.6 | 207.5 | 202.5 | 148.2 | 156.4 | 169.6 | 159.5 | 243.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 488.6 | 332.4 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 250.0 | 225.5 | 206.5 | 163.3 | 163.3 | 133.6 | 133.6 | 133.6 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,055.5 | 538.6 | 737.0 | 1,140.4 | 485.2 | 496.3 | 865.6 | 651.3 | 297.4 | 312.1 | 570.5 | 188.8 | 171.9 | 164.7 | 254.7 | 316.4 | ||
| (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 | 1,217.0 | 1,070.7 | 1,083.8 | 1,378.6 | 1,091.3 | 1,092.0 | 1,275.6 | 851.9 | 844.4 | 801.4 | 741.2 | 946.9 | 847.7 | 576.0 | 479.5 | |||||||||||||||||||||||||
| - |
| 292.7 |
| 148.6 |
| 100.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 103.7 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 93.0 | 79.1 | 68.6 | 62.2 | 54.5 | 49.8 | 44.0 | 49.2 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 283.6 | 293.1 | 300.5 | 309.7 | 209.2 | 183.3 | 179.2 | 169.1 | 113.7 | 101.5 | 66.8 | 54.5 | 51.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,405.8 | 988.9 | 991.7 | 991.7 | 939.7 | 939.7 | 939.7 | 932.9 | 611.0 | 470.5 | 445.9 | 274.7 | 276.1 | 184.9 | 184.9 | 184.9 | - | - |
| Intangible Assets | 146.6 | 14.1 | 18.8 | 24.2 | 24.1 | 30.1 | 37.3 | 44.9 | 24.5 | 24.1 | 28.8 | 22.6 | 28.2 | 6.1 | 7.4 | 7.0 | - | - |
| Operating Lease Right Of Use Assets | 55.9 | 46.8 | 48.5 | 54.9 | 63.5 | 66.0 | 84.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 26,751.4 | 18,034.9 | 17,360.5 | 16,988.2 | 16,810.3 | 14,929.6 | 13,400.6 | 12,934.9 | 9,830.0 | 8,699.9 | 7,926.5 | 5,805.1 | 5,746.3 | 4,178.6 | 4,202.0 | 4,297.3 | - | - |
| - |
| - |
| Short Term Debt | 555.8 | 108.0 | 307.6 | 712.2 | 13.9 | 21.3 | 489.1 | 387.7 | 89.8 | 109.7 | 422.3 | 32.4 | 2.3 | 5.3 | 11.5 | 15.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 301.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,866.5 | 15,356.6 | 15,063.2 | 14,852.2 | 14,600.5 | 12,796.9 | 11,274.9 | 10,891.0 | 8,315.0 | 7,467.0 | 6,889.7 | 5,093.5 | 5,080.6 | 3,680.4 | 3,714.8 | 3,827.8 | - | - |
| - |
| - |
| Additional Paid In Capital | 2,393.0 | 1,491.8 | 1,308.3 | 1,302.4 | 1,300.2 | 1,297.0 | 1,294.3 | 1,288.9 | 898.1 | 707.4 | 585.9 | 345.2 | 342.6 | 218.1 | 217.5 | 217.0 | - | - |
| Retained Earnings | 1,196.5 | 1,093.9 | 952.1 | 857.7 | 741.6 | 615.8 | 617.4 | 500.7 | 397.4 | 337.5 | 276.3 | 232.9 | 194.8 | 180.6 | 171.1 | 162.5 | - | - |
| Accumulated Other Comprehensive Income | (89.7) | (142.6) | (154.3) | (209.0) | (10.4) | 25.1 | 0.8 | (17.9) | (10.5) | (15.9) | (9.5) | (7.6) | (12.0) | (8.5) | (8.1) | (16.4) | - | - |
| Treasury Stock | - | - | - | - | 118.0 | 101.6 | 83.2 | 24.2 | 19.9 | 21.7 | 22.4 | 22.1 | 23.0 | 25.6 | 26.8 | 27.2 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,884.9 | 2,678.3 | 2,297.4 | 2,136.0 | 2,209.9 | 2,132.7 | 2,125.7 | 2,043.9 | 1,515.0 | 1,232.9 | 1,036.8 | 711.7 | 665.7 | 498.2 | 487.2 | 469.5 | 410.1 | 400.4 |
| Total Equity | 3,884.9 | 2,678.3 | 2,297.4 | 2,136.0 | 2,209.9 | 2,132.7 | 2,125.7 | 2,043.9 | 1,515.0 | 1,232.9 | 1,036.8 | 711.7 | 665.7 | 498.2 | 487.2 | 469.5 | 410.1 | 400.4 |
| - |
| - |
| Net debt | (15.2) | (553.4) | (64.4) | 564.4 | (1,392.8) | (136.9) | 450.7 | 82.2 | 15.9 | 5.9 | 358.9 | 27.2 | (74.8) | 32.3 | 45.7 | 23.8 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,884.9 | 2,678.3 | 2,297.4 | 2,136.0 | 2,209.9 | 2,132.7 | 2,125.7 | 2,043.9 | 1,515.0 | 1,232.9 | 1,036.8 | 711.7 | 665.7 | 498.2 | 487.2 | 469.5 | 410.1 | 400.4 |
| Tangible Book Value | 2,332.5 | 1,675.3 | 1,286.9 | 1,120.1 | 1,246.1 | 1,162.9 | 1,148.7 | 1,066.1 | 879.4 | 738.3 | 562.1 | 414.3 | 361.3 | 307.3 | 294.9 | 277.6 | - | - |
| 1,010.5 |
| 1,607.5 |
| 1,878.0 |
| 1,476.1 |
| 1,605.5 |
| 1,261.9 |
| 633.2 |
| 414.1 |
| 616.9 |
| 637.8 |
| 414.9 |
| 409.7 |
| 443.9 |
| 562.1 |
| 569.1 |
| 369.6 |
| 293.0 |
| 251.0 |
| 281.5 |
| 332.2 |
| 236.1 |
| 370.7 |
| 306.2 |
| 217.4 |
| 210.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,217.0 | 1,070.7 | 1,083.8 | 1,378.6 | 1,091.3 | 1,092.0 | 1,275.6 | 851.9 | 844.4 | 801.4 | 741.2 | 946.9 | 847.7 | 576.0 | 479.5 | 1,010.5 | 1,607.5 | 1,878.0 | 1,476.1 | 1,605.5 | 1,261.9 | 633.2 | 414.1 | 616.9 | 637.8 | 414.9 | 409.7 | 443.9 | 562.1 | 569.1 | 369.6 | 293.0 | 251.0 | 281.5 | 332.2 | 236.1 | 370.7 | 306.2 | 217.4 | 210.8 |
| 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 | - | - | - | - | - | - | 280.6 | 281.0 | 282.2 | 283.2 | 284.4 | 286.0 | 287.0 | 283.6 | 284.1 | 284.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,406.7 | 1,405.8 | 1,411.7 | 1,419.8 | 988.9 | 988.9 | 988.9 | 991.7 | 991.7 | 991.7 | 991.7 | 991.7 | 991.7 | 991.7 | 946.3 | 946.3 | 946.3 | 939.7 | ||||||||||||||||||||||
| Intangible Assets | 138.4 | 146.6 | 155.1 | 163.8 | 13.0 | 14.1 | 15.2 | 16.4 | 17.6 | 18.8 | 20.1 | 21.4 | 22.8 | 24.2 | 20.2 | 21.4 | 22.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 27,107.3 | 26,751.4 | 26,726.2 | 26,625.0 | 18,271.4 | 18,034.9 | 17,958.8 | 17,510.4 | 17,345.7 | 17,360.5 | 17,181.6 | 17,224.3 | 17,474.1 | 16,988.2 | 16,471.1 | 16,618.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 305.9 | 555.8 | 606.1 | 405.3 | 108.0 | 108.0 | 108.7 | 232.7 | 108.1 | 307.6 | 107.7 | 257.3 | 732.1 | 712.2 | 312.8 | 112.6 | 111.3 | 13.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 500.3 | 499.8 | 558.9 | 557.0 | 433.3 | 430.6 | 433.2 | 428.7 | 428.0 | 429.4 | 427.4 | 429.6 | 431.1 | 428.1 | 426.8 | 431.6 | 435.4 | 471.2 | 468.9 | 469.4 | 467.7 | 475.0 | 475.1 | 376.7 | 376.6 | 376.5 | 228.1 | 262.9 | 263.3 | 263.6 | 264.0 | 207.4 | 207.4 | 207.5 | 207.7 | 192.0 | 192.1 | 202.5 | 202.6 | 143.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 23,240.4 | 22,866.5 | 22,900.4 | 22,846.1 | 15,544.3 | 15,356.6 | 15,300.8 | 15,155.7 | 15,023.4 | 15,063.2 | 14,948.3 | 15,015.7 | 15,286.8 | 14,852.2 | 14,378.8 | 14,501.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 488.6 | 488.6 | 488.6 | 488.6 | 332.4 | 332.4 | 332.4 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 296.5 | 250.0 | 250.0 | 250.0 | 250.0 | 225.5 | 225.5 | 225.5 | 214.9 | 214.9 |
| Additional Paid In Capital | 2,388.6 | 2,393.0 | 2,389.0 | 2,393.6 | 1,486.8 | 1,491.8 | 1,488.7 | 1,304.8 | 1,303.6 | 1,308.3 | 1,304.9 | 1,301.9 | 1,299.5 | 1,302.4 | 1,299.5 | 1,298.2 | ||||||||||||||||||||||||
| Retained Earnings | 1,263.1 | 1,196.5 | 1,139.6 | 1,101.0 | 1,121.1 | 1,093.9 | 1,063.3 | 1,005.1 | 978.9 | 952.1 | 936.6 | 907.3 | 891.2 | 857.7 | 824.0 | 789.9 | 762.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (99.6) | (89.7) | (101.2) | (114.0) | (121.6) | (142.6) | (129.1) | (154.1) | (156.9) | (154.3) | (199.3) | (191.5) | (192.3) | (209.0) | (216.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 112.3 | 114.1 | 118.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,866.9 | 3,884.9 | 3,825.8 | 3,778.9 | 2,727.1 | 2,678.3 | 2,658.1 | 2,354.7 | 2,322.4 | 2,297.4 | 2,233.3 | 2,208.6 | 2,187.3 | 2,136.0 | 2,092.3 | 2,116.9 | ||||||||||||||||||||||||
| Total Equity | 3,866.9 | 3,884.9 | 3,825.8 | 3,778.9 | 2,727.1 | 2,678.3 | 2,658.1 | 2,354.7 | 2,322.4 | 2,297.4 | 2,233.3 | 2,208.6 | 2,187.3 | 2,136.0 | 2,092.3 | 2,116.9 | 2,137.6 | 2,209.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 806.2 | 1,055.5 | 1,164.9 | 962.3 | 541.3 | 538.6 | 541.9 | 661.4 | 536.2 | 737.0 | 535.1 | 686.9 | 1,163.2 | 1,140.4 | 739.6 | 544.2 | 546.7 | 485.2 | 480.1 | 484.3 | 479.8 | 496.3 | 517.7 | 718.5 | 1,179.6 | 865.6 | 433.7 | 401.9 | 350.9 | 651.3 | 439.5 | 520.7 | 265.2 | 297.4 | 591.9 | 312.1 | 202.0 | 312.1 | 469.6 | 588.7 |
| Net debt | (410.8) | (15.2) | 81.2 | (416.3) | (550.0) | (553.4) | (733.7) | (190.5) | (308.2) | (64.4) | (206.1) | (260.0) | 315.5 | 564.4 | 260.1 | (466.3) | (1,060.8) | (1,392.8) | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 3,866.9 | 3,884.9 | 3,825.8 | 3,778.9 | 2,727.1 | 2,678.3 | 2,658.1 | 2,354.7 | 2,322.4 | 2,297.4 | 2,233.3 | 2,208.6 | 2,187.3 | 2,136.0 | 2,092.3 | 2,116.9 | 2,137.6 | 2,209.9 | ||||||||||||||||||||||
| Tangible Book Value | 2,321.9 | 2,332.5 | 2,259.0 | 2,195.3 | 1,725.2 | 1,675.3 | 1,653.9 | 1,346.6 | 1,313.1 | 1,286.9 | 1,221.6 | 1,195.6 | 1,172.9 | 1,120.1 | 1,125.8 | 1,149.2 | 1,168.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 285.3 |
| 293.1 |
| 294.5 |
| 293.2 |
| 300.9 |
| 300.5 |
| 300.4 |
| 302.4 |
| 306.7 |
| 309.7 |
| 306.7 |
| 290.5 |
| 267.4 |
| 209.2 |
| 206.8 |
| 186.6 |
| 184.2 |
| 183.3 |
| 186.7 |
| 178.3 |
| 179.9 |
| 179.2 |
| 177.8 |
| 178.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 939.7 |
| 939.7 |
| 939.7 |
| 939.7 |
| 939.7 |
| 939.7 |
| 939.7 |
| 939.7 |
| 939.7 |
| 933.0 |
| 933.0 |
| 932.9 |
| 927.3 |
| 611.0 |
| 611.0 |
| 611.0 |
| 611.0 |
| 470.5 |
| 470.5 |
| 470.5 |
| 470.5 |
| 470.5 |
| 24.1 |
| 25.5 |
| 27.0 |
| 28.5 |
| 30.1 |
| 31.8 |
| 33.5 |
| 35.4 |
| 37.3 |
| 38.7 |
| 40.7 |
| 42.8 |
| 44.9 |
| 46.9 |
| 21.3 |
| 22.9 |
| 24.5 |
| 26.2 |
| 21.0 |
| 22.5 |
| 24.1 |
| 25.7 |
| 27.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.7 |
| 73.8 |
| 52.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,863.8 |
| 16,810.3 |
| 16,155.6 |
| 16,022.4 |
| 15,622.6 |
| 14,929.6 |
| 14,808.9 |
| 14,897.2 |
| 13,900.6 |
| 13,400.6 |
| 13,039.7 |
| 12,892.7 |
| 12,862.4 |
| 12,934.9 |
| 12,746.9 |
| 10,544.5 |
| 10,238.3 |
| 9,830.0 |
| 10,323.7 |
| 8,872.3 |
| 8,764.7 |
| 8,699.9 |
| 8,542.5 |
| 8,529.6 |
| 11.3 |
| 14.9 |
| 12.2 |
| 21.3 |
| 42.6 |
| 341.8 |
| 803.0 |
| 489.1 |
| 205.6 |
| 139.0 |
| 87.6 |
| 387.7 |
| 175.6 |
| 313.4 |
| 57.8 |
| 89.8 |
| 384.2 |
| 120.1 |
| 10.0 |
| 109.7 |
| 266.9 |
| 445.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,726.1 |
| 14,600.5 |
| 13,951.6 |
| 13,818.6 |
| 13,448.9 |
| 12,796.9 |
| 12,704.6 |
| 12,814.3 |
| 11,830.0 |
| 11,274.9 |
| 10,920.0 |
| 10,773.0 |
| 10,773.5 |
| 10,891.0 |
| 10,736.2 |
| 8,985.8 |
| 8,705.5 |
| 8,315.0 |
| 8,811.9 |
| 7,600.5 |
| 7,513.6 |
| 7,467.0 |
| 7,400.2 |
| 7,405.3 |
| 1,297.1 |
| 1,300.2 |
| 1,298.0 |
| 1,295.9 |
| 1,294.9 |
| 1,297.0 |
| 1,294.9 |
| 1,293.0 |
| 1,291.4 |
| 1,294.3 |
| 1,291.9 |
| 1,289.4 |
| 1,288.1 |
| 1,288.9 |
| 1,287.1 |
| 897.8 |
| 896.9 |
| 898.1 |
| 896.6 |
| 706.1 |
| 705.7 |
| 707.4 |
| 633.3 |
| 632.6 |
| 741.6 |
| 717.0 |
| 689.4 |
| 661.1 |
| 615.8 |
| 596.8 |
| 579.3 |
| 571.7 |
| 617.4 |
| 591.6 |
| 567.0 |
| 533.3 |
| 500.7 |
| 468.6 |
| 448.5 |
| 421.7 |
| 397.4 |
| 388.2 |
| 370.7 |
| 353.5 |
| 337.5 |
| 321.5 |
| 306.0 |
| (155.4) |
| (104.6) |
| (10.4) |
| 10.7 |
| 19.3 |
| 20.1 |
| 25.1 |
| 18.0 |
| 16.3 |
| 14.5 |
| 0.8 |
| 1.7 |
| 0.5 |
| (7.5) |
| (17.9) |
| (24.2) |
| (20.1) |
| (17.5) |
| (10.5) |
| (3.0) |
| (10.5) |
| (12.9) |
| (15.9) |
| (6.3) |
| (8.0) |
| 118.3 |
| 97.2 |
| 98.9 |
| 101.6 |
| 101.8 |
| 102.2 |
| 103.6 |
| 83.2 |
| 62.0 |
| 33.6 |
| 21.6 |
| 24.2 |
| 17.2 |
| 17.5 |
| 18.3 |
| 19.9 |
| 19.9 |
| 20.1 |
| 20.8 |
| 21.7 |
| 21.2 |
| 21.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,137.6 |
| 2,209.9 |
| 2,203.9 |
| 2,203.8 |
| 2,173.7 |
| 2,132.7 |
| 2,104.3 |
| 2,082.9 |
| 2,070.5 |
| 2,125.7 |
| 2,119.7 |
| 2,119.7 |
| 2,088.9 |
| 2,043.9 |
| 2,010.7 |
| 1,558.7 |
| 1,532.8 |
| 1,515.0 |
| 1,511.8 |
| 1,271.8 |
| 1,251.1 |
| 1,232.9 |
| 1,142.2 |
| 1,124.3 |
| 2,203.9 |
| 2,203.8 |
| 2,173.7 |
| 2,132.7 |
| 2,104.3 |
| 2,082.9 |
| 2,070.5 |
| 2,125.7 |
| 2,119.7 |
| 2,119.7 |
| 2,088.9 |
| 2,043.9 |
| 2,010.7 |
| 1,558.7 |
| 1,532.8 |
| 1,515.0 |
| 1,511.8 |
| 1,271.8 |
| 1,251.1 |
| 1,232.9 |
| 1,142.2 |
| 1,124.3 |
| (996.0) |
| (1,121.1) |
| (782.1) |
| (136.9) |
| 103.6 |
| 101.6 |
| 541.9 |
| 450.7 |
| 24.0 |
| (41.9) |
| (211.2) |
| 82.2 |
| 69.9 |
| 227.8 |
| 14.2 |
| 15.9 |
| 259.7 |
| 76.0 |
| (168.7) |
| 5.9 |
| 252.2 |
| 377.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,203.9 |
| 2,203.8 |
| 2,173.7 |
| 2,132.7 |
| 2,104.3 |
| 2,082.9 |
| 2,070.5 |
| 2,125.7 |
| 2,119.7 |
| 2,119.7 |
| 2,088.9 |
| 2,043.9 |
| 2,010.7 |
| 1,558.7 |
| 1,532.8 |
| 1,515.0 |
| 1,511.8 |
| 1,271.8 |
| 1,251.1 |
| 1,232.9 |
| 1,142.2 |
| 1,124.3 |
| 1,246.1 |
| 1,238.7 |
| 1,237.1 |
| 1,205.5 |
| 1,162.9 |
| 1,132.8 |
| 1,109.7 |
| 1,095.5 |
| 1,148.7 |
| 1,141.3 |
| 1,146.0 |
| 1,113.2 |
| 1,066.1 |
| 1,036.6 |
| 926.4 |
| 898.9 |
| 879.4 |
| 874.6 |
| 780.2 |
| 758.0 |
| 738.3 |
| 646.0 |
| 626.3 |