| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 512.0 | 576.0 | 519.0 | 1,045.0 | 1,840.0 | 2,625.0 | 2,740.0 | 1,081.0 | - | - |
| Restricted Cash | 31.0 | 33.0 | 70.0 | 55.0 | 33.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 512.0 | 576.0 | 519.0 | 1,045.0 | 1,840.0 | 2,625.0 | 2,740.0 | 1,081.0 | - | - |
| Receivables | ||||||||||
| Accounts Receivable | 1,122.0 | 796.0 | 850.0 | 857.0 | 818.0 | 883.0 | 1,236.0 | 1,270.0 | - | - |
| Current Assets | ||||||||||
| Inventory | 1,016.0 | 695.0 | 661.0 | 797.0 | 696.0 | 843.0 | 694.0 | 829.0 | - | - |
| Prepaid Expenses | - | - | - | - | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 979.0 | 931.0 | 1,074.0 | 1,163.0 | 1,266.0 | 1,376.0 | 1,443.0 | 2,804.0 | - | - |
| Accumulated Depreciation | 680.0 | 686.0 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 1,498.0 | 1,023.0 | 1,044.0 | 1,331.0 | 1,069.0 | 983.0 | 1,053.0 | 1,073.0 | - | - |
| Short Term Debt | 231.0 | 585.0 | 567.0 | |||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 4,016.0 | 2,814.0 | 2,710.0 | 2,866.0 | 3,596.0 | 4,050.0 | 3,233.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 263.0 | 143.0 | 141.0 | |||||||
| Common Equity | ||||||||||
| Common Stock | 128.0 | 124.0 | 123.0 | 156.0 | 168.0 | 198.0 | 215.0 | 232.0 | - | - |
| Additional Paid In Capital | - | - | - | - | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 4,247.0 | 3,399.0 | 3,277.0 | 3,726.0 | 4,246.0 | 4,444.0 | 4,282.0 | 961.0 | - | - |
| Net debt | 3,735.0 | 2,823.0 | 2,758.0 | 2,681.0 | ||||||
| (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 | Q4 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 585.0 | 512.0 | 479.0 | 449.0 | 336.0 | 576.0 | 521.0 | 485.0 | 685.0 | 519.0 | 532.0 | 477.0 | 591.0 | 1,045.0 | 932.0 | |||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 362.0 | 212.0 | 234.0 | 254.0 | 211.0 | 251.0 | 201.0 | 191.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,568.0 | 2,935.0 | 3,177.0 | 4,107.0 | 4,701.0 | 5,783.0 | 6,140.0 | 4,713.0 | - | - |
| 809.0 |
| 928.0 |
| 1,013.0 |
| 1,080.0 |
| 1,079.0 |
| 2,306.0 |
| - |
| - |
| Property,Plant & Equipment Net | 299.0 | 245.0 | 265.0 | 235.0 | 253.0 | 296.0 | 364.0 | 498.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 46.0 | 1,403.0 | - | - |
| Goodwill | 2,222.0 | 1,937.0 | 2,747.0 | 2,820.0 | 3,287.0 | 4,071.0 | 3,900.0 | 3,858.0 | 3,921.0 | 3,778.0 |
| Intangible Assets | 921.0 | 236.0 | 177.0 | 208.0 | 211.0 | 237.0 | 199.0 | 220.0 | - | - |
| Operating Lease Right Of Use Assets | 311.0 | 179.0 | 172.0 | 215.0 | 264.0 | 310.0 | 319.0 | - | - | - |
| Deferred Tax Assets | 98.0 | 615.0 | 745.0 | 582.0 | 519.0 | 508.0 | 598.0 | 740.0 | - | - |
| Other Non-Current Assets | 1,479.0 | 1,057.0 | 1,034.0 | 1,323.0 | 1,960.0 | 1,455.0 | 1,338.0 | 902.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,823.0 | 8,365.0 | 10,008.0 | 11,543.0 | 13,223.0 | 14,741.0 | 15,047.0 | 14,874.0 | - | - |
| 860.0 |
| 650.0 |
| 394.0 |
| 1,049.0 |
| 961.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 64.0 | 45.0 | 41.0 | 68.0 | 79.0 | 83.0 | 87.0 | - | - | - |
| Accrued Expenses | 235.0 | 227.0 | 306.0 | 258.0 | 239.0 | 261.0 | 349.0 | 348.0 | - | - |
| Other Current Liabilities | 1,258.0 | 784.0 | 862.0 | 881.0 | 871.0 | 840.0 | 984.0 | 848.0 | - | - |
| Total Current Liabilities | 3,222.0 | 2,619.0 | 2,779.0 | 3,330.0 | 2,829.0 | 2,478.0 | 3,435.0 | 3,251.0 | - | - |
| 161.0 |
| 204.0 |
| 250.0 |
| 260.0 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 109.0 | 19.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 138.0 | 85.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 685.0 | 386.0 | 360.0 | 411.0 | 481.0 | 497.0 | 512.0 | 269.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,150.0 | 7,061.0 | 7,236.0 | 7,966.0 | 8,556.0 | 8,931.0 | 9,239.0 | 9,621.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 2,444.0 | 3,514.0 | 4,977.0 | 5,136.0 | 5,631.0 | 6,281.0 | 6,312.0 | 5,072.0 | - | - |
| Accumulated Other Comprehensive Income | (3,311.0) | (3,699.0) | (3,676.0) | (3,537.0) | (2,988.0) | (3,332.0) | (3,646.0) | (3,565.0) | (3,748.0) | - |
| Treasury Stock | - | - | - | - | 177.0 | 0.0 | 76.0 | 55.0 | - | - |
| Minority Interest | 5.0 | 4.0 | 10.0 | 10.0 | 7.0 | 4.0 | 7.0 | 34.0 | - | - |
| Total Stockholders Equity | 444.0 | 1,076.0 | 2,538.0 | 3,343.0 | 4,436.0 | 5,592.0 | 5,587.0 | 5,005.0 | 5,293.0 | 4,747.0 |
| Total Equity | 449.0 | 1,080.0 | 2,548.0 | 3,353.0 | 4,443.0 | 5,596.0 | 5,594.0 | 5,039.0 | 5,293.0 | 4,747.0 |
| 2,406.0 |
| 1,819.0 |
| 1,542.0 |
| (120.0) |
| - |
| - |
| Working Capital | 346.0 | 316.0 | 398.0 | 777.0 | 1,872.0 | 3,305.0 | 2,705.0 | 1,462.0 | - | - |
| Book Value | 444.0 | 1,076.0 | 2,538.0 | 3,343.0 | 4,436.0 | 5,592.0 | 5,587.0 | 5,005.0 | 5,293.0 | 4,747.0 |
| Tangible Book Value | (2,699.0) | (1,097.0) | (386.0) | 315.0 | 938.0 | 1,284.0 | 1,488.0 | 927.0 | 1,372.0 | 969.0 |
| 1,151.0 |
| 1,681.0 |
| 1,840.0 |
| 2,209.0 |
| 2,124.0 |
| 2,379.0 |
| 2,625.0 |
| 3,242.0 |
| 2,272.0 |
| 2,622.0 |
| 2,740.0 |
| 922.0 |
| - |
| - |
| 1,084.0 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 585.0 | 512.0 | 479.0 | 449.0 | 336.0 | 576.0 | 521.0 | 485.0 | 685.0 | 519.0 | 532.0 | 477.0 | 591.0 | 1,045.0 | 932.0 | 1,151.0 | 1,681.0 | 1,840.0 | 2,209.0 | 2,124.0 | 2,379.0 | 2,625.0 | 3,242.0 | 2,272.0 | 2,622.0 | 2,740.0 | 922.0 | - | - | 1,084.0 | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,218.0 | 1,122.0 | 1,196.0 | 862.0 | 819.0 | 796.0 | 821.0 | 847.0 | 846.0 | 850.0 | 880.0 | 903.0 | 818.0 | 857.0 | 835.0 | 852.0 | 807.0 | 818.0 | 891.0 | 846.0 | 781.0 | 883.0 | 895.0 | 789.0 | 1,060.0 | 1,236.0 | 1,188.0 | - | - | 1,276.0 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||
| Inventory | 1,043.0 | 1,016.0 | 1,143.0 | 871.0 | 836.0 | 695.0 | 732.0 | 737.0 | 736.0 | 661.0 | 728.0 | 782.0 | 863.0 | 797.0 | 777.0 | 765.0 | 732.0 | 696.0 | 788.0 | 815.0 | 841.0 | 843.0 | 978.0 | 922.0 | 824.0 | 694.0 | 758.0 | - | - | 818.0 | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Current Assets | 415.0 | 362.0 | 329.0 | 731.0 | 250.0 | 212.0 | 223.0 | 199.0 | 231.0 | 234.0 | 228.0 | 218.0 | 252.0 | 254.0 | 265.0 | 232.0 | 234.0 | |||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Current Assets | 3,780.0 | 3,568.0 | 3,753.0 | 3,543.0 | 2,867.0 | 2,935.0 | 3,011.0 | 3,051.0 | 3,348.0 | 3,177.0 | 3,354.0 | 3,390.0 | 3,640.0 | 4,107.0 | 3,895.0 | 4,102.0 | ||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 964.0 | 979.0 | 984.0 | 939.0 | 942.0 | 931.0 | 991.0 | 984.0 | 1,010.0 | 1,074.0 | 1,078.0 | 1,128.0 | 1,161.0 | 1,163.0 | 1,142.0 | 1,188.0 | 1,256.0 | 1,266.0 | 1,279.0 | 1,321.0 | 1,332.0 | 1,376.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 672.0 | 680.0 | 684.0 | 690.0 | 694.0 | 686.0 | 736.0 | 731.0 | 753.0 | 809.0 | 821.0 | 869.0 | 911.0 | 928.0 | 926.0 | 962.0 | 1,002.0 | |||||||||||||||||
| Property,Plant & Equipment Net | 292.0 | 299.0 | 300.0 | 249.0 | 248.0 | 245.0 | 255.0 | 253.0 | 257.0 | 265.0 | 257.0 | 259.0 | 250.0 | 235.0 | 216.0 | 226.0 | ||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Goodwill | 2,201.0 | 2,222.0 | 2,182.0 | 1,984.0 | 1,954.0 | 1,937.0 | 1,709.0 | 2,719.0 | 2,720.0 | 2,747.0 | 2,716.0 | 2,751.0 | 2,850.0 | 2,820.0 | 2,753.0 | 3,217.0 | 3,300.0 | 3,287.0 | ||||||||||||||||
| Intangible Assets | 891.0 | 921.0 | 954.0 | 222.0 | 228.0 | 236.0 | 149.0 | 155.0 | 165.0 | 177.0 | 183.0 | 194.0 | 202.0 | 208.0 | 216.0 | 223.0 | 240.0 | |||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | 324.0 | 180.0 | 183.0 | 179.0 | 168.0 | 170.0 | 175.0 | 172.0 | 178.0 | 188.0 | 201.0 | 215.0 | 215.0 | 233.0 | ||||||||||||||||||
| Deferred Tax Assets | 96.0 | 98.0 | 101.0 | 551.0 | 607.0 | 615.0 | 635.0 | 760.0 | 749.0 | 745.0 | 701.0 | 620.0 | 598.0 | 582.0 | 496.0 | 539.0 | 528.0 | |||||||||||||||||
| Other Non-Current Assets | 1,467.0 | 1,479.0 | 1,401.0 | 1,148.0 | 1,099.0 | 1,057.0 | 1,063.0 | 1,049.0 | 1,052.0 | 1,034.0 | 1,355.0 | 1,377.0 | 1,331.0 | 1,323.0 | 1,715.0 | 1,784.0 | 1,951.0 | |||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Assets | 9,902.0 | 9,823.0 | 10,068.0 | 8,874.0 | 8,211.0 | 8,365.0 | 8,322.0 | 9,491.0 | 9,944.0 | 10,008.0 | 10,444.0 | 10,569.0 | 11,046.0 | 11,543.0 | 11,420.0 | 12,270.0 | ||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,548.0 | 1,498.0 | 1,481.0 | 1,080.0 | 1,120.0 | 1,023.0 | 895.0 | 936.0 | 1,046.0 | 1,044.0 | 1,031.0 | 1,041.0 | 1,301.0 | 1,331.0 | 1,213.0 | 1,207.0 | 1,183.0 | 1,069.0 | 1,032.0 | 935.0 | 932.0 | 983.0 | 1,018.0 | 916.0 | 1,122.0 | 1,053.0 | 1,070.0 | - | - | 1,091.0 | - | - | - | - |
| Short Term Debt | 165.0 | 231.0 | 354.0 | 458.0 | 599.0 | 585.0 | 519.0 | 129.0 | 405.0 | 567.0 | 870.0 | 891.0 | 553.0 | 860.0 | 1,070.0 | 1,108.0 | 1,450.0 | 650.0 | ||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Operating Lease Liabilities Current | - | - | 74.0 | 55.0 | 54.0 | 45.0 | 39.0 | 39.0 | 41.0 | 41.0 | 46.0 | 55.0 | 61.0 | 68.0 | 71.0 | 75.0 | ||||||||||||||||||
| Accrued Expenses | 223.0 | 235.0 | 247.0 | 182.0 | 199.0 | 227.0 | 227.0 | 205.0 | 213.0 | 306.0 | 276.0 | 251.0 | 243.0 | 258.0 | 250.0 | 233.0 | 258.0 | |||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Liabilities | 3,202.0 | 3,222.0 | 3,399.0 | 2,426.0 | 2,639.0 | 2,619.0 | 2,393.0 | 2,046.0 | 2,438.0 | 2,779.0 | 3,006.0 | 2,949.0 | 2,879.0 | 3,330.0 | 3,343.0 | |||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,281.0 | 4,016.0 | 4,052.0 | 3,484.0 | 2,699.0 | 2,814.0 | 2,752.0 | 3,174.0 | 3,199.0 | 2,710.0 | 2,739.0 | 2,225.0 | 2,726.0 | 2,866.0 | 2,676.0 | 2,764.0 | 2,821.0 | 3,596.0 | 3,673.0 | 3,597.0 | 3,674.0 | 4,050.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | 265.0 | 138.0 | 142.0 | 143.0 | 138.0 | 140.0 | 145.0 | 141.0 | 144.0 | 148.0 | 153.0 | 161.0 | 160.0 | |||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Liabilities | 697.0 | 685.0 | 705.0 | 377.0 | 363.0 | 386.0 | 354.0 | 338.0 | 352.0 | 360.0 | 371.0 | 394.0 | 400.0 | 411.0 | 416.0 | 433.0 | ||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Liabilities | 9,373.0 | 9,150.0 | 9,474.0 | 7,523.0 | 6,930.0 | 7,061.0 | 6,791.0 | 6,902.0 | 7,339.0 | 7,236.0 | 7,422.0 | 6,953.0 | 7,355.0 | 7,966.0 | 7,942.0 | 8,164.0 | ||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||
| Common Stock | 131.0 | 128.0 | 128.0 | 126.0 | 126.0 | 124.0 | 124.0 | 124.0 | 124.0 | 123.0 | 157.0 | 157.0 | 157.0 | 156.0 | 156.0 | 155.0 | 156.0 | 168.0 | 182.0 | 189.0 | 199.0 | 198.0 | 214.0 | 213.0 | 213.0 | 215.0 | 221.0 | - | - | 232.0 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Retained Earnings | 2,320.0 | 2,444.0 | 2,523.0 | 3,290.0 | 3,403.0 | 3,514.0 | 3,570.0 | 4,810.0 | 4,828.0 | 4,977.0 | 5,070.0 | 5,057.0 | 5,162.0 | 5,136.0 | 5,057.0 | 5,484.0 | 5,532.0 | |||||||||||||||||
| Accumulated Other Comprehensive Income | (3,344.0) | (3,311.0) | (3,457.0) | (3,448.0) | (3,617.0) | (3,699.0) | (3,514.0) | (3,687.0) | (3,673.0) | (3,676.0) | (3,504.0) | (3,437.0) | (3,454.0) | (3,537.0) | (3,547.0) | |||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 32.0 | 177.0 | ||||||||||||||||
| Minority Interest | 6.0 | 5.0 | 5.0 | 5.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.0 | 10.0 | 9.0 | 8.0 | 8.0 | 10.0 | 11.0 | 9.0 | 5.0 | |||||||||||||||||
| Total Stockholders Equity | 299.0 | 444.0 | 365.0 | 1,122.0 | 1,053.0 | 1,076.0 | 1,303.0 | 2,361.0 | 2,378.0 | 2,538.0 | 2,789.0 | 3,384.0 | 3,459.0 | 3,343.0 | 3,243.0 | 3,873.0 | ||||||||||||||||||
| Total Equity | 305.0 | 449.0 | 370.0 | 1,127.0 | 1,057.0 | 1,080.0 | 1,307.0 | 2,365.0 | 2,381.0 | 2,548.0 | 2,798.0 | 3,392.0 | 3,467.0 | 3,353.0 | 3,254.0 | 3,882.0 | 4,189.0 | 4,443.0 | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| Total Debt | 4,446.0 | 4,247.0 | 4,406.0 | 3,942.0 | 3,298.0 | 3,399.0 | 3,271.0 | 3,303.0 | 3,604.0 | 3,277.0 | 3,609.0 | 3,116.0 | 3,279.0 | 3,726.0 | 3,746.0 | 3,872.0 | 4,271.0 | 4,246.0 | 4,319.0 | 4,239.0 | 4,352.0 | 4,444.0 | 1,218.0 | 1,793.0 | 1,050.0 | 1,049.0 | 1,602.0 | - | - | 961.0 | - | - | - | - |
| Net debt | 3,861.0 | 3,735.0 | 3,927.0 | 3,493.0 | 2,962.0 | 2,823.0 | 2,750.0 | 2,818.0 | 2,919.0 | 2,758.0 | 3,077.0 | 2,639.0 | 2,688.0 | 2,681.0 | 2,814.0 | 2,721.0 | 2,590.0 | 2,406.0 | ||||||||||||||||
| Working Capital | 578.0 | 346.0 | 354.0 | 1,117.0 | 228.0 | 316.0 | 618.0 | 1,005.0 | 910.0 | 398.0 | 348.0 | 441.0 | 761.0 | 777.0 | 552.0 | 687.0 | 797.0 | 1,872.0 | ||||||||||||||||
| Book Value | 299.0 | 444.0 | 365.0 | 1,122.0 | 1,053.0 | 1,076.0 | 1,303.0 | 2,361.0 | 2,378.0 | 2,538.0 | 2,789.0 | 3,384.0 | 3,459.0 | 3,343.0 | 3,243.0 | 3,873.0 | 4,184.0 | 4,436.0 | ||||||||||||||||
| Tangible Book Value | (2,793.0) | (2,699.0) | (2,771.0) | (1,084.0) | (1,129.0) | (1,097.0) | (555.0) | (513.0) | (507.0) | (386.0) | (110.0) | 439.0 | 407.0 | 315.0 | 274.0 | 433.0 | 644.0 | |||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.0 |
| 209.0 |
| 244.0 |
| 262.0 |
| 251.0 |
| 249.0 |
| 246.0 |
| 259.0 |
| 201.0 |
| 221.0 |
| - |
| - |
| 194.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,566.0 |
| 4,701.0 |
| 5,236.0 |
| 5,175.0 |
| 5,420.0 |
| 5,783.0 |
| 6,541.0 |
| 5,391.0 |
| 5,977.0 |
| 6,140.0 |
| 4,340.0 |
| - |
| - |
| 4,695.0 |
| - |
| - |
| - |
| - |
| 1,013.0 |
| 1,025.0 |
| 1,050.0 |
| 1,055.0 |
| 1,080.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.0 |
| 253.0 |
| 254.0 |
| 271.0 |
| 277.0 |
| 296.0 |
| - |
| - |
| - |
| - |
| 442.0 |
| - |
| - |
| 499.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,517.0 |
| - |
| - |
| 1,403.0 |
| - |
| - |
| - |
| - |
| 4,066.0 |
| 4,104.0 |
| 4,075.0 |
| 4,071.0 |
| 3,996.0 |
| 3,939.0 |
| 3,941.0 |
| 3,900.0 |
| 3,853.0 |
| - |
| - |
| 3,867.0 |
| - |
| - |
| - |
| 3,778.0 |
| 211.0 |
| 216.0 |
| 230.0 |
| 223.0 |
| 237.0 |
| 240.0 |
| 250.0 |
| 263.0 |
| 199.0 |
| 203.0 |
| - |
| - |
| 220.0 |
| - |
| - |
| - |
| - |
| 252.0 |
| 264.0 |
| 269.0 |
| 280.0 |
| 287.0 |
| 310.0 |
| 323.0 |
| 327.0 |
| 319.0 |
| 319.0 |
| 297.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.0 |
| 511.0 |
| 491.0 |
| 510.0 |
| 508.0 |
| 573.0 |
| 563.0 |
| 604.0 |
| 598.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,960.0 |
| 1,492.0 |
| 1,496.0 |
| 1,454.0 |
| 1,455.0 |
| 1,390.0 |
| 1,344.0 |
| 1,309.0 |
| 1,338.0 |
| 1,206.0 |
| - |
| - |
| 859.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,082.0 |
| 13,223.0 |
| 14,081.0 |
| 14,110.0 |
| 14,272.0 |
| 14,741.0 |
| 15,352.0 |
| 14,125.0 |
| 14,784.0 |
| 15,047.0 |
| 14,660.0 |
| - |
| - |
| 14,874.0 |
| - |
| - |
| - |
| - |
| 646.0 |
| 642.0 |
| 678.0 |
| 394.0 |
| 1,218.0 |
| 1,793.0 |
| 1,050.0 |
| 1,049.0 |
| 1,602.0 |
| - |
| - |
| 961.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.0 |
| 79.0 |
| 79.0 |
| 79.0 |
| 79.0 |
| 83.0 |
| 86.0 |
| 86.0 |
| 86.0 |
| 87.0 |
| 88.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.0 |
| 262.0 |
| 263.0 |
| 241.0 |
| 261.0 |
| 276.0 |
| 269.0 |
| 271.0 |
| 349.0 |
| 321.0 |
| - |
| - |
| 349.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,415.0 |
| 3,769.0 |
| 2,829.0 |
| 2,784.0 |
| 2,691.0 |
| 2,645.0 |
| 2,478.0 |
| 3,327.0 |
| 3,791.0 |
| 3,373.0 |
| 3,435.0 |
| 3,923.0 |
| - |
| - |
| 3,251.0 |
| - |
| - |
| - |
| - |
| 175.0 |
| 191.0 |
| 204.0 |
| 211.0 |
| 223.0 |
| 231.0 |
| 250.0 |
| 264.0 |
| 269.0 |
| 262.0 |
| 260.0 |
| 235.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 473.0 |
| 481.0 |
| 491.0 |
| 537.0 |
| 498.0 |
| 497.0 |
| 512.0 |
| 521.0 |
| 530.0 |
| 512.0 |
| 473.0 |
| - |
| - |
| 269.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,669.0 |
| 8,556.0 |
| 8,662.0 |
| 8,601.0 |
| 8,629.0 |
| 8,931.0 |
| 9,686.0 |
| 8,430.0 |
| 9,170.0 |
| 9,239.0 |
| 9,560.0 |
| - |
| - |
| 9,621.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,631.0 |
| 6,348.0 |
| 6,308.0 |
| 6,267.0 |
| 6,281.0 |
| 6,258.0 |
| 6,223.0 |
| 6,252.0 |
| 6,312.0 |
| 5,552.0 |
| - |
| - |
| 5,072.0 |
| - |
| - |
| - |
| - |
| (3,330.0) |
| (3,032.0) |
| (2,988.0) |
| (3,335.0) |
| (3,265.0) |
| (3,335.0) |
| (3,332.0) |
| (3,593.0) |
| (3,681.0) |
| (3,784.0) |
| (3,646.0) |
| (3,850.0) |
| - |
| - |
| (3,565.0) |
| - |
| - |
| - |
| - |
| 87.0 |
| 159.0 |
| 162.0 |
| 0.0 |
| 150.0 |
| 0.0 |
| 0.0 |
| 76.0 |
| 68.0 |
| - |
| - |
| 55.0 |
| - |
| - |
| - |
| - |
| 7.0 |
| 7.0 |
| 8.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 7.0 |
| 7.0 |
| 31.0 |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| - |
| 4,184.0 |
| 4,436.0 |
| 5,188.0 |
| 5,287.0 |
| 5,425.0 |
| 5,592.0 |
| 5,448.0 |
| 5,477.0 |
| 5,393.0 |
| 5,587.0 |
| 4,855.0 |
| 4,992.0 |
| 5,063.0 |
| 5,005.0 |
| 5,222.0 |
| 5,408.0 |
| 5,293.0 |
| 4,747.0 |
| 5,195.0 |
| 5,295.0 |
| 5,429.0 |
| 5,596.0 |
| 5,452.0 |
| 5,481.0 |
| 5,400.0 |
| 5,594.0 |
| 4,886.0 |
| 4,992.0 |
| 5,063.0 |
| 5,039.0 |
| 5,222.0 |
| 5,408.0 |
| 5,293.0 |
| 4,747.0 |
| 2,110.0 |
| 2,115.0 |
| 1,973.0 |
| 1,819.0 |
| (2,024.0) |
| (479.0) |
| (1,572.0) |
| (1,691.0) |
| 680.0 |
| - |
| - |
| (123.0) |
| - |
| - |
| - |
| - |
| 2,452.0 |
| 2,484.0 |
| 2,775.0 |
| 3,305.0 |
| 3,214.0 |
| 1,600.0 |
| 2,604.0 |
| 2,705.0 |
| 417.0 |
| - |
| - |
| 1,444.0 |
| - |
| - |
| - |
| - |
| 5,188.0 |
| 5,287.0 |
| 5,425.0 |
| 5,592.0 |
| 5,448.0 |
| 5,477.0 |
| 5,393.0 |
| 5,587.0 |
| 4,855.0 |
| 4,992.0 |
| 5,063.0 |
| 5,005.0 |
| 5,222.0 |
| 5,408.0 |
| 5,293.0 |
| 4,747.0 |
| 938.0 |
| 906.0 |
| 953.0 |
| 1,127.0 |
| 1,284.0 |
| 1,212.0 |
| 1,288.0 |
| 1,189.0 |
| 1,488.0 |
| 799.0 |
| - |
| - |
| 918.0 |
| - |
| - |
| - |
| 969.0 |