| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 576.6 | 314.8 | 106.5 | 123.1 | 222.7 | 83.4 | 49.5 | 85.4 | 43.6 | 28.1 | 36.0 | 39.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 576.6 | 314.8 | 106.5 | 123.1 | 222.7 | 83.4 | 49.5 | 85.4 | 43.6 | 28.1 | 36.0 | 39.6 |
| Receivables | ||||||||||||
| Accounts Receivable | 170.6 | 203.0 | 886.5 | 866.2 | 707.1 | 522.2 | 474.1 | 413.9 | 347.4 | 285.1 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 234.6 | 141.0 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | |||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 225.7 | 190.9 | 346.9 | 662.1 | 353.4 | 231.3 | 238.9 | 249.0 | 228.3 | 184.7 | - | - |
| Short Term Debt | 75.0 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 3,433.0 | 3,504.5 | 4,609.8 | 4,403.3 | 4,115.7 | 2,732.2 | 2,300.5 | 2,107.3 | 1,798.6 | 1,550.0 | - | - |
| Operating Lease Liabilities Non-Current | - | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 73.9 | 73.4 | 73.2 | 68.7 | 62.1 | 58.8 | 56.6 | 54.7 | 49.7 | 49.1 | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 3,508.0 | 3,504.5 | 4,652.4 | 4,447.9 | 4,413.0 | 2,772.6 | 2,464.0 | 2,140.3 | 1,823.9 | 1,600.1 | - | - |
| Net debt | 2,931.4 | 3,189.7 | ||||||||||
| (in millions of USD) | Q1 FY 26 | Q4 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 484.8 | 576.6 | 406.3 | 314.8 | 456.6 | 599.6 | 458.0 | 106.5 | 104.9 | 221.4 | 82.1 | 123.1 | 175.3 | 216.0 | 624.7 | |||||||||||||||||||||||||
| 218.8 |
| 433.9 |
| 292.1 |
| 170.2 |
| 181.0 |
| 243.7 |
| 165.3 |
| 136.8 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | 0.0 | 21.4 | 1,737.5 | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,192.1 | 1,464.3 | 1,881.1 | 3,707.7 | 1,614.8 | 871.0 | 859.9 | 839.8 | 657.0 | 533.3 | - | - |
| 740.6 |
| 675.6 |
| 596.5 |
| 512.3 |
| 422.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 11.2 | 11.2 | 789.7 | 787.3 | 1,781.3 | 345.2 | 343.0 | 359.0 | 179.3 | 140.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 3.2 | 0.5 | 0.1 | 0.1 | 0.5 | 0.9 | 1.3 | 1.5 | 1.3 | - | - |
| Other Non-Current Assets | 356.9 | 395.7 | 414.0 | 395.9 | 458.5 | 508.9 | 496.9 | 440.9 | 447.4 | 432.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,429.5 | 12,072.9 | 9,277.3 | 13,196.6 | 12,765.3 | 8,735.9 | 8,170.0 | 7,357.7 | 6,237.1 | 5,581.1 | 5,358.7 | - |
| 0.0 |
| 42.6 |
| 44.6 |
| 297.3 |
| 40.4 |
| 163.5 |
| 33.1 |
| 25.3 |
| 50.1 |
| - |
| - |
| Deferred Revenue Current | 67.2 | 63.9 | 48.5 | 51.2 | 59.3 | 67.9 | 69.2 | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 117.4 | 119.4 | 523.0 | 369.7 | 396.1 | 328.9 | 265.0 | 290.9 | 203.4 | 168.1 | - | - |
| Total Current Liabilities | 929.9 | 1,832.0 | 1,684.8 | 3,423.0 | 3,112.0 | 912.0 | 1,079.9 | 938.6 | 815.9 | 628.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 599.0 | 527.9 | 475.5 | 839.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,105.4 | 3,047.4 | 2,160.5 | 2,152.2 | 2,387.0 | 2,251.0 | 2,199.2 | 1,978.4 | 1,810.2 | 1,718.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,468.4 | 8,391.5 | 5,967.3 | 10,137.9 | 9,811.4 | 6,060.9 | 5,664.1 | 5,106.1 | 4,424.7 | 3,919.9 | 3,766.4 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,022.8 | 758.6 | 738.8 | 747.1 | 1,114.3 | 1,068.0 | 1,039.1 | 944.3 | 857.4 | 759.3 | - | - |
| Accumulated Other Comprehensive Income | (34.5) | (49.2) | (43.8) | (44.2) | (46.8) | (61.0) | (56.7) | (52.7) | (47.7) | (48.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | 177.2 | 0.0 | - | - | - | 0.0 | (0.5) | (2.4) | (2.2) | - | - |
| Total Stockholders Equity | 3,961.1 | 3,504.2 | 3,310.0 | 3,058.8 | 2,953.8 | 2,675.0 | 2,505.9 | 2,252.0 | 1,814.8 | 1,663.5 | 1,592.3 | 1,486.3 |
| Total Equity | 3,961.1 | 3,681.4 | 3,310.0 | 3,058.8 | 2,953.8 | 2,675.0 | 2,505.9 | 2,251.6 | 1,812.4 | 1,661.3 | 1,592.3 | 1,486.3 |
| 4,545.9 |
| 4,324.8 |
| 4,190.3 |
| 2,689.3 |
| 2,414.5 |
| 2,055.0 |
| 1,780.3 |
| 1,572.0 |
| - |
| - |
| Working Capital | 262.2 | (367.6) | 196.3 | 284.7 | (1,497.3) | (41.0) | (220.0) | (98.9) | (158.8) | (95.1) | - | - |
| Book Value | 3,961.1 | 3,504.2 | 3,310.0 | 3,058.8 | 2,953.8 | 2,675.0 | 2,505.9 | 2,252.0 | 1,814.8 | 1,663.5 | 1,592.3 | 1,486.3 |
| Tangible Book Value | 3,950.0 | 3,493.0 | 2,520.3 | 2,271.5 | 1,172.5 | 2,329.8 | 2,162.9 | 1,893.0 | 1,635.5 | 1,523.5 | - | - |
| 222.7 |
| 186.7 |
| 47.6 |
| 92.3 |
| 83.4 |
| 23.9 |
| 199.6 |
| 61.0 |
| 49.5 |
| 28.5 |
| 38.4 |
| 97.0 |
| 85.4 |
| 69.2 |
| 34.7 |
| 65.1 |
| 43.6 |
| 59.2 |
| 29.7 |
| 43.4 |
| 28.1 |
| 85.2 |
| 12.1 |
| 60.8 |
| 36.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 484.8 | 576.6 | 406.3 | 314.8 | 456.6 | 599.6 | 458.0 | 106.5 | 104.9 | 221.4 | 82.1 | 123.1 | 175.3 | 216.0 | 624.7 | 222.7 | 186.7 | 47.6 | 92.3 | 83.4 | 23.9 | 199.6 | 61.0 | 49.5 | 28.5 | 38.4 | 97.0 | 85.4 | 69.2 | 34.7 | 65.1 | 43.6 | 59.2 | 29.7 | 43.4 | 28.1 | 85.2 | 12.1 | 60.8 | 36.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 168.8 | 170.6 | 693.8 | 203.0 | 673.2 | 796.2 | 843.1 | 886.5 | 903.4 | 936.2 | 903.3 | 866.2 | 779.6 | 750.8 | 755.9 | 707.1 | 692.1 | 512.4 | 479.2 | 522.2 | 513.0 | 480.1 | 423.0 | 474.1 | 434.2 | 417.6 | 429.2 | 413.9 | 347.6 | 357.9 | 336.0 | 347.4 | 301.8 | 281.9 | 247.2 | 285.1 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 238.3 | 234.6 | 256.8 | 141.0 | 261.1 | 239.9 | 214.5 | 218.8 | 229.7 | 220.3 | 210.3 | 433.9 | 316.6 | 263.4 | 229.1 | 292.1 | 200.7 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | 0.0 | 0.0 | 0.0 | 21.4 | 24.5 | - | - | 1,737.5 | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Assets | 1,057.7 | 1,192.1 | 1,431.9 | 1,464.3 | 1,455.4 | 1,731.6 | 1,780.0 | 1,881.1 | 1,998.5 | 2,240.2 | 2,258.0 | 3,707.7 | 1,709.6 | 1,643.8 | 2,046.6 | 1,614.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | 765.5 | 740.6 | 725.9 | 711.5 | 691.9 | 675.6 | 677.4 | 652.6 | 624.7 | 596.5 | 595.4 | 569.6 | 540.2 | 512.3 | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 11.2 | 11.2 | 781.3 | 11.2 | 787.6 | 786.2 | 787.2 | 789.7 | 787.4 | 789.6 | 787.3 | 787.3 | 1,743.0 | 1,750.5 | 1,773.7 | 1,781.3 | 791.9 | 348.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 0.0 | 3.2 | 2.8 | 2.2 | 1.3 | 0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.0 | 0.1 | 0.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 353.6 | 356.9 | 477.7 | 395.7 | 477.9 | 442.0 | 432.2 | 414.0 | 410.8 | 400.5 | 391.9 | 395.9 | 434.2 | 444.3 | 450.8 | 458.5 | 483.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,406.6 | 10,429.5 | 12,075.8 | 12,072.9 | 11,875.0 | 11,985.3 | 11,888.0 | 11,869.9 | 11,836.3 | 11,950.9 | 11,810.2 | 13,196.6 | 13,102.6 | 12,923.0 | 13,249.5 | 12,765.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 122.0 | 225.7 | 253.3 | 190.9 | 227.0 | 264.3 | 264.6 | 346.9 | 255.3 | 274.0 | 310.7 | 662.1 | 308.8 | 306.8 | 256.6 | 353.4 | 223.0 | 182.3 | 182.8 | 231.3 | 175.5 | 189.4 | 182.2 | 238.9 | 188.9 | 196.9 | 231.3 | 249.0 | 172.2 | 188.2 | 175.9 | 228.3 | 159.4 | 135.7 | 134.2 | 184.7 | - | - | - | - |
| Short Term Debt | 75.0 | 75.0 | 28.9 | 30.0 | 30.3 | 31.2 | 42.8 | 42.6 | 42.3 | 42.1 | 41.9 | 44.6 | 41.5 | 41.3 | 291.1 | 297.3 | 297.3 | 319.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 67.6 | 67.2 | 66.3 | 63.9 | 60.8 | 57.4 | 52.6 | 48.5 | 47.2 | 48.4 | 50.4 | 51.2 | 55.0 | 54.0 | 57.6 | 59.3 | 51.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 100.0 | 117.4 | 347.1 | 119.4 | 422.2 | 408.4 | 577.2 | 523.0 | 527.2 | 574.8 | 592.0 | 369.7 | 404.7 | 387.4 | 413.9 | 396.1 | 384.4 | |||||||||||||||||||||||
| Total Current Liabilities | 730.0 | 929.9 | 1,806.5 | 1,832.0 | 1,702.7 | 1,096.2 | 1,718.7 | 1,684.8 | 1,052.5 | 1,057.4 | 1,610.5 | 3,423.0 | 1,313.7 | 2,350.4 | 2,630.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,433.9 | 3,433.0 | 4,327.9 | 3,504.5 | 4,382.1 | 5,063.6 | 4,649.0 | 4,609.8 | 5,235.5 | 5,284.8 | 4,577.6 | 4,403.3 | 5,865.6 | 4,588.5 | 4,559.8 | 4,115.7 | 3,573.8 | 2,478.8 | 2,696.6 | 2,732.2 | 2,685.7 | 2,639.3 | 2,310.1 | 2,300.5 | 2,462.1 | 2,373.0 | 2,106.3 | 2,107.3 | 2,123.6 | 2,037.7 | 1,998.1 | 1,798.6 | 1,732.0 | 1,685.7 | 1,564.1 | 1,550.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,141.1 | 2,105.4 | 2,182.3 | 3,047.4 | 2,150.1 | 2,151.0 | 2,156.5 | 2,160.5 | 2,164.3 | 2,187.7 | 2,198.9 | 2,152.2 | 2,395.7 | 2,402.6 | 2,434.5 | 2,387.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,305.0 | 6,468.4 | 8,324.4 | 8,391.5 | 8,242.7 | 8,318.4 | 8,531.8 | 8,559.9 | 8,597.5 | 8,688.1 | 8,514.0 | 10,137.9 | 9,689.7 | 9,464.2 | 9,760.4 | 9,811.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 74.0 | 73.9 | 73.5 | 73.4 | 73.4 | 73.3 | 73.3 | 73.2 | 73.1 | 73.1 | 73.0 | 68.7 | 68.7 | 68.6 | 68.5 | 62.1 | 62.0 | 60.7 | 59.6 | 58.8 | 58.1 | 57.5 | 56.8 | 56.6 | 56.3 | 56.0 | 55.0 | 54.7 | 51.1 | 50.8 | 50.0 | 49.7 | 49.4 | 49.2 | 49.2 | 49.1 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,160.3 | 1,022.8 | 827.5 | 758.6 | 710.9 | 755.4 | 781.7 | 738.8 | 669.4 | 697.0 | 742.5 | 747.1 | 1,111.2 | 1,156.3 | 1,190.7 | 1,114.3 | 1,079.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (34.1) | (34.5) | (48.9) | (49.2) | (43.9) | (45.6) | (46.2) | (43.8) | (43.5) | (41.5) | (43.9) | (44.2) | (50.2) | (45.5) | (44.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | 172.6 | 177.2 | 176.9 | 174.2 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,101.7 | 3,961.1 | 3,578.9 | 3,504.2 | 3,455.4 | 3,492.8 | 3,356.2 | 3,310.0 | 3,238.7 | 3,262.8 | 3,296.2 | 3,058.8 | 3,412.9 | 3,458.9 | 3,489.1 | 2,953.8 | ||||||||||||||||||||||||
| Total Equity | 4,101.7 | 3,961.1 | 3,751.4 | 3,681.4 | 3,632.3 | 3,667.0 | 3,356.2 | 3,310.0 | 3,238.7 | 3,262.8 | 3,296.2 | 3,058.8 | 3,412.9 | 3,458.9 | 3,489.1 | 2,953.8 | 2,909.8 | 2,846.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,508.9 | 3,508.0 | 4,356.8 | 3,534.5 | 4,412.4 | 5,094.8 | 4,691.7 | 4,652.4 | 5,277.9 | 5,327.0 | 4,619.5 | 4,447.9 | 5,907.1 | 4,629.7 | 4,850.8 | 4,413.0 | 3,871.1 | 2,798.2 | 2,763.9 | 2,772.6 | 2,730.6 | 2,811.0 | 2,479.7 | 2,464.0 | 2,500.3 | 2,409.8 | 2,141.2 | 2,140.3 | 2,157.1 | 2,069.7 | 2,023.0 | 1,823.9 | 1,760.4 | 1,712.9 | 1,590.2 | 1,600.1 | - | - | - | - |
| Net debt | 3,024.2 | 2,931.4 | 3,950.5 | 3,219.7 | 3,955.8 | 4,495.1 | 4,233.8 | 4,545.9 | 5,172.9 | 5,105.6 | 4,537.4 | 4,324.8 | 5,731.8 | 4,413.8 | 4,226.2 | 4,190.3 | 3,684.4 | 2,750.7 | ||||||||||||||||||||||
| Working Capital | 327.7 | 262.2 | (374.6) | (367.6) | (247.3) | 635.4 | 61.3 | 196.3 | 946.0 | 1,182.8 | 647.5 | 284.7 | 395.9 | (706.6) | (583.6) | (1,497.3) | 37.4 | |||||||||||||||||||||||
| Book Value | 4,101.7 | 3,961.1 | 3,578.9 | 3,504.2 | 3,455.4 | 3,492.8 | 3,356.2 | 3,310.0 | 3,238.7 | 3,262.8 | 3,296.2 | 3,058.8 | 3,412.9 | 3,458.9 | 3,489.1 | 2,953.8 | 2,909.8 | 2,846.9 | ||||||||||||||||||||||
| Tangible Book Value | 4,090.5 | 3,950.0 | 2,797.6 | 3,493.0 | 2,667.8 | 2,706.6 | 2,569.0 | 2,520.3 | 2,451.3 | 2,473.2 | 2,508.8 | 2,271.5 | 1,669.9 | 1,708.4 | 1,715.4 | 1,172.5 | 2,117.9 | |||||||||||||||||||||||
| 149.4 |
| 133.5 |
| 170.2 |
| 151.4 |
| 147.7 |
| 133.3 |
| 181.0 |
| 190.6 |
| 187.7 |
| 177.8 |
| 243.7 |
| 220.2 |
| 251.0 |
| 181.2 |
| 165.3 |
| 132.2 |
| 126.2 |
| 104.3 |
| 136.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,392.6 |
| 1,006.8 |
| 1,000.9 |
| 871.0 |
| 732.8 |
| 867.2 |
| 672.9 |
| 859.9 |
| 765.4 |
| 752.1 |
| 830.4 |
| 839.8 |
| 721.2 |
| 696.1 |
| 663.9 |
| 657.0 |
| 538.9 |
| 483.6 |
| 454.4 |
| 533.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 346.6 |
| 345.2 |
| 340.2 |
| 338.0 |
| 333.9 |
| 343.0 |
| 339.9 |
| 345.9 |
| 364.5 |
| 359.0 |
| 176.1 |
| 174.2 |
| 176.5 |
| 179.3 |
| 147.9 |
| 143.6 |
| 141.0 |
| 140.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.8 |
| 0.6 |
| 0.8 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| 488.0 |
| 497.2 |
| 508.9 |
| 475.0 |
| 474.7 |
| 489.4 |
| 496.9 |
| 429.7 |
| 436.0 |
| 441.2 |
| 440.9 |
| 419.8 |
| 425.6 |
| 438.7 |
| 447.4 |
| 411.7 |
| 416.3 |
| 426.6 |
| 432.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 568.9 |
| 573.5 |
| - |
| - |
| - |
| - |
| 10,369.6 |
| 9,039.0 |
| 8,928.6 |
| 8,735.9 |
| 8,429.7 |
| 8,426.0 |
| 8,093.2 |
| 8,170.0 |
| 7,840.2 |
| 7,666.9 |
| 7,569.4 |
| 7,357.7 |
| 6,654.6 |
| 6,476.4 |
| 6,327.6 |
| 6,237.1 |
| 5,855.1 |
| 5,665.2 |
| 5,551.9 |
| 5,581.1 |
| - |
| - |
| - |
| - |
| 67.3 |
| 40.4 |
| 44.9 |
| 171.7 |
| 169.6 |
| 163.5 |
| 38.2 |
| 36.8 |
| 34.9 |
| 33.1 |
| 33.4 |
| 31.9 |
| 24.9 |
| 25.3 |
| 28.5 |
| 27.2 |
| 26.1 |
| 50.1 |
| - |
| - |
| - |
| - |
| 44.1 |
| 67.1 |
| 67.9 |
| 69.1 |
| 69.9 |
| 69.9 |
| 69.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.0 |
| 282.7 |
| 328.9 |
| 322.9 |
| 289.4 |
| 266.8 |
| 265.0 |
| 279.9 |
| 269.7 |
| 278.6 |
| 290.9 |
| 229.5 |
| 262.1 |
| 208.5 |
| 203.4 |
| 197.9 |
| 175.0 |
| 149.5 |
| 168.1 |
| - |
| - |
| - |
| - |
| 3,112.0 |
| 1,355.2 |
| 1,272.4 |
| 1,036.0 |
| 912.0 |
| 839.2 |
| 918.0 |
| 979.8 |
| 1,079.9 |
| 782.3 |
| 726.5 |
| 974.5 |
| 938.6 |
| 712.7 |
| 663.6 |
| 602.9 |
| 815.9 |
| 656.4 |
| 490.0 |
| 496.8 |
| 628.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,347.3 |
| 2,240.4 |
| 2,217.0 |
| 2,251.0 |
| 2,178.2 |
| 2,170.5 |
| 2,170.4 |
| 2,199.2 |
| 2,087.7 |
| 2,064.8 |
| 2,059.7 |
| 1,978.4 |
| 1,872.5 |
| 1,842.4 |
| 1,850.3 |
| 1,810.2 |
| 1,753.3 |
| 1,755.1 |
| 1,754.3 |
| 1,718.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,459.8 |
| 6,192.1 |
| 6,154.9 |
| 6,060.9 |
| 5,810.4 |
| 5,814.7 |
| 5,545.3 |
| 5,664.1 |
| 5,416.5 |
| 5,247.5 |
| 5,222.9 |
| 5,106.1 |
| 4,708.8 |
| 4,543.8 |
| 4,451.3 |
| 4,424.7 |
| 4,141.7 |
| 3,951.0 |
| 3,838.8 |
| 3,919.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,108.3 |
| 1,112.4 |
| 1,068.0 |
| 1,054.1 |
| 1,085.7 |
| 1,079.8 |
| 1,039.1 |
| 977.5 |
| 1,002.1 |
| 1,009.8 |
| 944.3 |
| 902.7 |
| 916.3 |
| 920.5 |
| 857.4 |
| 784.9 |
| 801.2 |
| 803.5 |
| 759.3 |
| - |
| - |
| - |
| - |
| (46.8) |
| (56.0) |
| (55.7) |
| (58.4) |
| (61.0) |
| (52.8) |
| (55.6) |
| (59.1) |
| (56.7) |
| (47.8) |
| (48.6) |
| (50.6) |
| (52.7) |
| (53.4) |
| (55.5) |
| (56.4) |
| (47.7) |
| (42.8) |
| (45.0) |
| (46.7) |
| (48.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (3.2) |
| (2.4) |
| (2.3) |
| (2.3) |
| (2.3) |
| (2.2) |
| - |
| - |
| - |
| - |
| 2,909.8 |
| 2,846.9 |
| 2,773.7 |
| 2,675.0 |
| 2,619.2 |
| 2,611.3 |
| 2,547.9 |
| 2,505.9 |
| 2,423.7 |
| 2,419.4 |
| 2,347.0 |
| 2,252.0 |
| 1,946.2 |
| 1,933.0 |
| 1,879.5 |
| 1,814.8 |
| 1,715.7 |
| 1,716.6 |
| 1,715.4 |
| 1,663.5 |
| - |
| - |
| - |
| - |
| 2,773.7 |
| 2,675.0 |
| 2,619.2 |
| 2,611.3 |
| 2,547.9 |
| 2,505.9 |
| 2,423.7 |
| 2,419.4 |
| 2,346.5 |
| 2,251.6 |
| 1,945.8 |
| 1,932.6 |
| 1,876.4 |
| 1,812.4 |
| 1,713.4 |
| 1,714.3 |
| 1,713.1 |
| 1,661.3 |
| - |
| - |
| - |
| - |
| 2,671.6 |
| 2,689.3 |
| 2,706.7 |
| 2,611.4 |
| 2,418.7 |
| 2,414.5 |
| 2,471.8 |
| 2,371.4 |
| 2,044.2 |
| 2,055.0 |
| 2,087.9 |
| 2,034.9 |
| 1,957.9 |
| 1,780.3 |
| 1,701.3 |
| 1,683.2 |
| 1,546.8 |
| 1,572.0 |
| - |
| - |
| - |
| - |
| (265.6) |
| (35.1) |
| (41.0) |
| (106.4) |
| (50.8) |
| (306.9) |
| (220.0) |
| (16.9) |
| 25.6 |
| (144.1) |
| (98.9) |
| 8.5 |
| 32.4 |
| 61.1 |
| (158.8) |
| (117.5) |
| (6.5) |
| (42.4) |
| (95.1) |
| - |
| - |
| - |
| - |
| 2,773.7 |
| 2,675.0 |
| 2,619.2 |
| 2,611.3 |
| 2,547.9 |
| 2,505.9 |
| 2,423.7 |
| 2,419.4 |
| 2,347.0 |
| 2,252.0 |
| 1,946.2 |
| 1,933.0 |
| 1,879.5 |
| 1,814.8 |
| 1,715.7 |
| 1,716.6 |
| 1,715.4 |
| 1,663.5 |
| - |
| - |
| - |
| - |
| 2,498.7 |
| 2,427.2 |
| 2,329.8 |
| 2,279.0 |
| 2,273.3 |
| 2,214.0 |
| 2,162.9 |
| 2,083.8 |
| 2,073.5 |
| 1,982.5 |
| 1,893.0 |
| 1,770.2 |
| 1,758.8 |
| 1,703.1 |
| 1,635.5 |
| 1,567.8 |
| 1,573.0 |
| 1,574.4 |
| 1,523.5 |
| - |
| - |
| - |
| - |