| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 2,389.0 | 1,423.1 | 1,262.2 | 1,013.2 | 275.9 | 141.9 | 78.5 | 135.6 | 88.0 | 92.8 | 83.8 |
| Restricted Cash | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,389.0 | 1,423.1 | 1,262.2 | 1,013.2 | 275.9 | 141.9 | 78.5 | 135.6 | 88.0 | 92.8 | 83.8 |
| Receivables | |||||||||||
| Accounts Receivable | 992.2 | 736.5 | 582.6 | 399.7 | 257.1 | 147.6 | 93.3 | 61.6 | 39.1 | - | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 148.9 | 101.6 | 91.6 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 915.2 | 633.4 | 418.8 | 279.8 | 185.8 | 126.4 | 74.8 | 44.2 | 30.4 | - | - |
| Accumulated Depreciation | 371.8 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 46.9 | 23.3 | 18.5 | 26.2 | 12.5 | 5.2 | 6.2 | 4.9 | 3.8 | - | - |
| Short Term Debt | - | - | - | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | 1,142.3 | 1,134.2 | 968.7 | 913.5 | 861.6 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 43.4 | 44.8 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | 2,980.6 | 2,426.8 | 1,816.9 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | - | 1,142.3 | 1,134.2 | 968.7 | 913.5 | 861.6 | - | - | - | - | - |
| Net debt | - | (280.8) | (128.0) | ||||||||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 982.1 | 1,202.8 | 1,338.2 | 2,389.0 | 1,990.9 | 1,758.5 | 1,553.6 | 1,423.1 | 1,259.2 | 1,438.6 | 1,361.7 | 1,262.2 | 1,275.3 | 1,257.0 | 1,084.9 | ||||||||||||||||||||||||
| 39.4 |
| 31.3 |
| 31.4 |
| 16.9 |
| 10.9 |
| 5.4 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,894.3 | 3,396.6 | 2,890.3 | 2,256.6 | 1,848.3 | 1,581.8 | 496.1 | 387.2 | 142.9 | - | - |
| 250.3 |
| 176.4 |
| 119.1 |
| 77.2 |
| 50.6 |
| 33.7 |
| 24.4 |
| 17.3 |
| - |
| - |
| Property,Plant & Equipment Net | 543.4 | 383.1 | 242.4 | 160.6 | 108.6 | 75.7 | 41.0 | 19.8 | 13.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 417.7 | 417.0 | 89.2 | 78.5 | 59.0 | 30.1 | 7.5 | 0.0 | - | - | - |
| Intangible Assets | 47.3 | 63.8 | 25.9 | 31.8 | 32.1 | 24.0 | 8.7 | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 89.8 | 89.8 | 70.7 | 72.4 | 44.3 | 36.1 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 98.7 | 58.1 | 30.5 | 21.9 | 15.7 | 8.1 | 2.3 | 1.1 | 2.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,419.9 | 4,705.0 | 3,608.3 | 2,832.7 | 2,257.6 | 1,833.5 | 604.2 | 447.8 | 182.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 2,054.4 | 1,643.9 | 1,281.1 | 923.7 | 571.3 | 337.3 | 221.4 | 140.7 | 85.5 | - | - |
| Operating Lease Liabilities Current | 52.5 | 50.9 | 34.5 | 26.1 | 19.8 | 15.6 | - | - | - | - | - |
| Accrued Expenses | 181.8 | 160.8 | 136.8 | 111.9 | 93.6 | 49.4 | 21.5 | 23.4 | 11.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,429.6 | 3,112.9 | 1,535.9 | 1,134.4 | 720.2 | 423.9 | 261.9 | 182.8 | 120.5 | - | - |
| 41.9 |
| 50.9 |
| 31.2 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 413.6 | 251.1 | 158.5 | 97.4 | 59.3 | 32.5 | 29.8 | 23.4 | 11.2 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 33.3 | 22.1 | 12.7 | 7.9 | 4.5 | 2.6 | 3.8 | 1.4 | 1.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,620.6 | 3,430.9 | 2,883.2 | 2,259.4 | 1,728.7 | 1,348.6 | 295.6 | 207.5 | 133.1 | - | - |
| 1,590.9 |
| 1,131.0 |
| 823.8 |
| 532.6 |
| 438.4 |
| 18.7 |
| - |
| - |
| Retained Earnings | (1,189.6) | (1,148.1) | (1,090.4) | (991.9) | (601.6) | (339.6) | (224.5) | (196.1) | (162.0) | - | - |
| Accumulated Other Comprehensive Income | 8.1 | (4.8) | (1.6) | (25.9) | (0.7) | 0.5 | 0.3 | (0.1) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,799.3 | 1,274.1 | 725.1 | 573.3 | 528.9 | 484.8 | 308.6 | 240.2 | (151.1) | (124.7) | (95.3) |
| Total Equity | 1,799.3 | 1,274.1 | 725.1 | 573.3 | 528.9 | 484.8 | 308.6 | 240.2 | (151.1) | (124.7) | (95.3) |
| (44.5) |
| 637.6 |
| 719.8 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 2,464.7 | 283.7 | 1,354.4 | 1,122.2 | 1,128.1 | 1,157.9 | 234.1 | 204.3 | 22.5 | - | - |
| Book Value | 1,799.3 | 1,274.1 | 725.1 | 573.3 | 528.9 | 484.8 | 308.6 | 240.2 | (151.1) | (124.7) | (95.3) |
| Tangible Book Value | 1,334.2 | 793.2 | 610.1 | 462.9 | 437.8 | 430.7 | 292.4 | 240.2 | - | - | - |
| 1,013.2 |
| 594.9 |
| 409.8 |
| 371.7 |
| 275.9 |
| 106.6 |
| 95.3 |
| 102.0 |
| 141.9 |
| 124.6 |
| 76.5 |
| 69.3 |
| 78.5 |
| 55.0 |
| 67.5 |
| 42.8 |
| 135.6 |
| 287.4 |
| 71.6 |
| 75.8 |
| 88.0 |
| 87.4 |
| 92.8 |
| 83.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.1 | 0.2 | - | 0.2 | 0.2 | 0.2 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 982.1 | 1,202.8 | 1,338.2 | 2,389.0 | 1,990.9 | 1,758.5 | 1,553.6 | 1,423.1 | 1,259.2 | 1,438.6 | 1,361.7 | 1,262.2 | 1,275.3 | 1,257.0 | 1,084.9 | 1,013.2 | 594.9 | 409.8 | 371.7 | 275.9 | 106.6 | 95.3 | 102.0 | 141.9 | 124.6 | 76.5 | 69.3 | 78.5 | 55.0 | 67.5 | 42.8 | 135.6 | 287.4 | 71.6 | 75.8 | 88.0 | 87.4 | 92.8 | 83.8 |
| Receivables | |||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 730.5 | 551.8 | 530.5 | 992.2 | 615.8 | 514.3 | 424.6 | 736.5 | 506.3 | 479.6 | 366.8 | 582.6 | 376.3 | 358.6 | 268.7 | 399.7 | 272.1 | 269.4 | 172.0 | 257.1 | 164.9 | 170.4 | 105.9 | 147.6 | 105.6 | 94.8 | 70.5 | 93.3 | 71.2 | 75.5 | 49.2 | 61.6 | 40.2 | - | - | 39.1 | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 187.9 | 197.5 | 171.6 | 148.9 | 128.3 | 114.6 | 108.8 | 101.6 | 88.6 | 77.7 | 80.9 | 91.6 | 78.6 | 56.0 | 49.8 | 39.4 | 41.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Current Assets | 4,654.2 | 4,450.8 | 4,206.0 | 4,894.3 | 3,915.4 | 3,665.2 | 3,393.8 | 3,396.6 | 2,970.0 | 3,142.7 | 2,891.6 | 2,890.3 | 2,527.3 | 2,416.1 | 2,233.4 | 2,256.6 | |||||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,070.6 | 995.7 | 952.3 | 915.2 | 835.0 | 725.5 | 683.7 | 633.4 | 558.9 | 502.9 | 458.3 | 418.8 | 385.3 | 347.6 | 315.4 | 279.8 | 249.5 | 217.7 | 199.0 | 185.8 | 175.9 | 151.9 | 138.2 | 126.4 | 108.6 | 93.2 | 85.6 | 74.8 | 63.0 | 54.6 | 50.7 | 44.2 | 43.5 | - | - | 30.4 | - | - | - |
| Accumulated Depreciation | 495.9 | 451.1 | 410.0 | 371.8 | 336.1 | 303.2 | 274.7 | 250.3 | 228.3 | 208.4 | 192.7 | 176.4 | 162.5 | 147.1 | 132.0 | 119.1 | 107.8 | ||||||||||||||||||||||
| Property,Plant & Equipment Net | 574.7 | 544.6 | 542.3 | 543.4 | 498.9 | 422.3 | 409.0 | 383.1 | 330.6 | 294.5 | 265.6 | 242.4 | 222.8 | 200.5 | 183.4 | 160.6 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Goodwill | 1,094.4 | 1,001.4 | 994.5 | 417.7 | 417.7 | 417.7 | 417.0 | 417.0 | 417.0 | 92.4 | 92.4 | 89.2 | 89.2 | 78.5 | 78.5 | 78.5 | 59.8 | 59.8 | |||||||||||||||||||||
| Intangible Assets | 191.7 | 193.4 | 215.3 | 47.3 | 51.4 | 55.7 | 59.6 | 63.8 | 69.0 | 22.5 | 25.6 | 25.9 | 28.8 | 26.7 | 29.3 | 31.8 | 27.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 138.2 | 138.3 | 127.5 | 89.8 | 71.4 | 83.7 | 84.1 | 89.8 | 92.5 | 87.8 | 77.1 | 70.7 | 68.5 | 69.8 | 76.2 | 72.4 | |||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Current Assets | 97.0 | 94.7 | 95.1 | 98.7 | 86.7 | 77.1 | 58.8 | 58.1 | 51.6 | 38.4 | 29.8 | 30.5 | 31.8 | 29.2 | 23.5 | 21.9 | 22.4 | ||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Assets | 7,098.1 | 6,753.8 | 6,503.1 | 6,419.9 | 5,339.6 | 5,006.0 | 4,709.0 | 4,705.0 | 4,198.8 | 3,934.2 | 3,635.6 | 3,608.3 | 3,200.7 | 3,040.0 | 2,835.7 | 2,832.7 | |||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 33.9 | 29.0 | 48.4 | 46.9 | 54.6 | 24.6 | 25.4 | 23.3 | 28.0 | 17.1 | 23.2 | 18.5 | 24.8 | 33.6 | 29.7 | 26.2 | 15.2 | 13.5 | 15.0 | 12.5 | 20.2 | 13.2 | 7.7 | 5.2 | 9.4 | 2.7 | 3.8 | 6.2 | 3.6 | 3.5 | 4.6 | 4.9 | 4.9 | - | - | 3.8 | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Revenue Current | 2,097.1 | 1,983.6 | 1,946.2 | 2,054.4 | 1,677.9 | 1,595.8 | 1,533.1 | 1,643.9 | 1,376.7 | 1,316.4 | 1,244.5 | 1,281.1 | 1,058.9 | 1,000.4 | 913.1 | 923.7 | 731.9 | ||||||||||||||||||||||
| Operating Lease Liabilities Current | 66.8 | 67.6 | 68.4 | 52.5 | 47.2 | 49.9 | 49.6 | 50.9 | 50.9 | 44.8 | 38.1 | 34.5 | 31.1 | 29.2 | 28.6 | 26.1 | |||||||||||||||||||||||
| Accrued Expenses | 180.6 | 160.5 | 135.2 | 181.8 | 155.1 | 140.4 | 126.4 | 160.8 | 163.1 | 137.4 | 97.6 | 136.8 | 123.2 | 97.3 | 79.6 | 111.9 | 102.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Liabilities | 2,500.9 | 2,341.0 | 2,305.7 | 2,429.6 | 3,168.4 | 3,048.9 | 2,963.6 | 3,112.9 | 1,701.3 | 1,583.9 | 1,474.4 | 1,535.9 | 1,289.1 | 1,204.0 | 1,111.3 | ||||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | 1,148.9 | 1,147.5 | 1,145.8 | 1,142.3 | 1,137.7 | 1,141.0 | 1,134.0 | 1,134.2 | 1,140.8 | 1,140.5 | 1,139.5 | 968.7 | 954.6 | 940.7 | 927.0 | 913.5 | 900.3 | 887.2 | 874.4 | 861.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 94.8 | 94.1 | 65.8 | 43.4 | 32.7 | 40.9 | 41.9 | 44.8 | 46.9 | 47.9 | 43.6 | 41.9 | 42.9 | 46.2 | 51.1 | 50.9 | |||||||||||||||||||||||
| Deferred Revenue Non-Current | 380.1 | 371.8 | 405.1 | 413.6 | 307.1 | 282.7 | 250.6 | 251.1 | 200.3 | 185.8 | 155.0 | 158.5 | 116.5 | 111.5 | 92.6 | 97.4 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Liabilities | 56.0 | 48.3 | 44.3 | 33.3 | 26.5 | 26.1 | 24.3 | 22.1 | 19.4 | 16.8 | 21.0 | 12.7 | 10.1 | 9.0 | 10.0 | 7.9 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Liabilities | 4,731.5 | 4,557.9 | 4,520.8 | 4,620.6 | 3,534.7 | 3,398.6 | 3,280.5 | 3,430.9 | 3,105.6 | 2,975.4 | 2,828.1 | 2,883.2 | 2,599.4 | 2,511.3 | 2,404.5 | 2,259.4 | |||||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.0 | - | - | - |
| Additional Paid In Capital | 3,623.5 | 3,416.1 | 3,175.5 | 2,980.6 | 2,960.5 | 2,797.4 | 2,593.0 | 2,426.8 | 2,241.9 | 2,114.0 | 1,949.2 | 1,816.9 | 1,660.9 | 1,547.2 | 1,425.2 | 1,590.9 | |||||||||||||||||||||||
| Retained Earnings | (1,249.4) | (1,235.5) | (1,201.2) | (1,189.6) | (1,172.0) | (1,167.9) | (1,160.1) | (1,148.1) | (1,133.2) | (1,152.3) | (1,123.9) | (1,090.4) | (1,059.7) | (1,013.7) | (956.2) | (991.9) | (894.2) | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.7) | 15.2 | 7.9 | 8.1 | 16.2 | (22.3) | (4.5) | (4.8) | (15.7) | (3.0) | (18.0) | (1.6) | (0.1) | (5.0) | (37.8) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Stockholders Equity | 2,366.6 | 2,195.9 | 1,982.3 | 1,799.3 | 1,804.9 | 1,607.3 | 1,428.5 | 1,274.1 | 1,093.1 | 958.9 | 807.5 | 725.1 | 601.3 | 528.7 | 431.3 | 573.3 | |||||||||||||||||||||||
| Total Equity | 2,366.6 | 2,195.9 | 1,982.3 | 1,799.3 | 1,804.9 | 1,607.3 | 1,428.5 | 1,274.1 | 1,093.1 | 958.9 | 807.5 | 725.1 | 601.3 | 528.7 | 431.3 | 573.3 | 531.6 | 539.4 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | 1,148.9 | 1,147.5 | 1,145.8 | 1,142.3 | 1,137.7 | 1,141.0 | 1,134.0 | 1,134.2 | 1,140.8 | 1,140.5 | 1,139.5 | 968.7 | 954.6 | 940.7 | 927.0 | 913.5 | 900.3 | 887.2 | 874.4 | 861.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | (842.0) | (611.0) | (407.8) | (280.8) | (121.5) | (297.6) | (227.7) | (128.0) | (134.5) | (116.5) | 54.6 | (44.5) | 359.7 | 530.9 | |||||||||||||||||||||
| Working Capital | 2,153.2 | 2,109.8 | 1,900.2 | 2,464.7 | 747.0 | 616.3 | 430.2 | 283.7 | 1,268.7 | 1,558.8 | 1,417.2 | 1,354.4 | 1,238.1 | 1,212.1 | 1,122.1 | 1,122.2 | 1,134.5 | ||||||||||||||||||||||
| Book Value | 2,366.6 | 2,195.9 | 1,982.3 | 1,799.3 | 1,804.9 | 1,607.3 | 1,428.5 | 1,274.1 | 1,093.1 | 958.9 | 807.5 | 725.1 | 601.3 | 528.7 | 431.3 | 573.3 | 531.6 | 539.4 | |||||||||||||||||||||
| Tangible Book Value | 1,080.4 | 1,001.2 | 772.6 | 1,334.2 | 1,335.8 | 1,134.0 | 951.9 | 793.2 | 607.2 | 843.9 | 689.5 | 610.1 | 483.2 | 423.4 | 323.5 | 462.9 | 444.7 | ||||||||||||||||||||||
| 29.5 |
| 36.7 |
| 31.3 |
| 28.4 |
| 23.6 |
| 22.0 |
| 31.4 |
| 28.9 |
| 19.9 |
| 18.7 |
| 16.9 |
| 12.8 |
| 12.5 |
| 11.9 |
| 10.9 |
| 9.0 |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,047.0 |
| 1,989.2 |
| 1,855.4 |
| 1,848.3 |
| 1,705.5 |
| 1,678.6 |
| 1,579.5 |
| 1,581.8 |
| 552.1 |
| 523.1 |
| 488.9 |
| 496.1 |
| 456.0 |
| 446.0 |
| 391.6 |
| 387.2 |
| 350.4 |
| - |
| - |
| 142.9 |
| - |
| - |
| - |
| 96.5 |
| 86.0 |
| 77.2 |
| 69.1 |
| 61.3 |
| 54.2 |
| 50.6 |
| 45.3 |
| 40.9 |
| 37.2 |
| 33.7 |
| 31.1 |
| 28.8 |
| 26.5 |
| 24.4 |
| 23.0 |
| - |
| - |
| 17.3 |
| - |
| - |
| - |
| 141.7 |
| 121.2 |
| 113.0 |
| 108.6 |
| 106.8 |
| 90.5 |
| 84.0 |
| 75.7 |
| 63.3 |
| 52.4 |
| 48.4 |
| 41.0 |
| 32.0 |
| 25.8 |
| 24.1 |
| 19.8 |
| 20.4 |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| 59.0 |
| 53.3 |
| 30.1 |
| 30.1 |
| 30.1 |
| 13.4 |
| 7.5 |
| 7.5 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.3 |
| 29.9 |
| 32.1 |
| 26.5 |
| 20.9 |
| 22.4 |
| 24.0 |
| 10.1 |
| 7.3 |
| 7.9 |
| 8.7 |
| 2.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.2 |
| 42.8 |
| 44.2 |
| 44.3 |
| 49.7 |
| 45.9 |
| 45.6 |
| 36.1 |
| 35.1 |
| 32.1 |
| 32.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| 15.6 |
| 15.7 |
| 12.5 |
| 8.3 |
| 7.7 |
| 8.1 |
| 3.9 |
| 3.5 |
| 2.6 |
| 2.3 |
| 4.8 |
| 3.8 |
| 2.8 |
| 1.1 |
| 1.9 |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,524.5 |
| 2,422.0 |
| 2,271.1 |
| 2,257.6 |
| 2,062.3 |
| 1,969.4 |
| 1,852.9 |
| 1,833.5 |
| 736.0 |
| 676.4 |
| 636.2 |
| 604.2 |
| 537.5 |
| 518.1 |
| 458.1 |
| 447.8 |
| 405.5 |
| - |
| - |
| 182.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 687.9 |
| 584.3 |
| 571.3 |
| 445.8 |
| 406.2 |
| 340.0 |
| 337.3 |
| 274.7 |
| 251.2 |
| 218.2 |
| 221.4 |
| 183.6 |
| 176.3 |
| 144.5 |
| 140.7 |
| 111.0 |
| - |
| - |
| 85.5 |
| - |
| - |
| - |
| 19.6 |
| 19.7 |
| 20.5 |
| 19.8 |
| 21.0 |
| 20.2 |
| 17.8 |
| 15.6 |
| 12.9 |
| 11.1 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.9 |
| 72.7 |
| 93.6 |
| 61.3 |
| 47.9 |
| 37.1 |
| 49.4 |
| 34.2 |
| 25.0 |
| 22.9 |
| 21.5 |
| 21.8 |
| 15.5 |
| 18.7 |
| 23.4 |
| 14.8 |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,134.4 |
| 912.6 |
| 836.0 |
| 715.3 |
| 720.2 |
| 564.9 |
| 501.6 |
| 416.5 |
| 423.9 |
| 345.6 |
| 303.7 |
| 266.3 |
| 261.9 |
| 221.6 |
| 210.2 |
| 183.9 |
| 182.8 |
| 147.2 |
| - |
| - |
| 120.5 |
| - |
| - |
| - |
| 31.0 |
| 29.3 |
| 30.5 |
| 31.2 |
| 35.5 |
| 33.8 |
| 35.3 |
| 28.0 |
| 27.9 |
| 23.3 |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.8 |
| 72.0 |
| 63.5 |
| 59.3 |
| 49.6 |
| 40.6 |
| 31.9 |
| 32.5 |
| 26.1 |
| 28.8 |
| 27.7 |
| 29.8 |
| 27.9 |
| 29.7 |
| 20.8 |
| 23.4 |
| 13.8 |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 4.6 |
| 4.6 |
| 4.5 |
| 4.0 |
| 3.5 |
| 2.9 |
| 2.6 |
| 1.6 |
| 1.5 |
| 3.4 |
| 3.8 |
| 1.5 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.4 |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,993.0 |
| 1,882.7 |
| 1,740.9 |
| 1,728.7 |
| 1,554.2 |
| 1,466.7 |
| 1,360.8 |
| 1,348.6 |
| 401.2 |
| 357.3 |
| 322.2 |
| 295.6 |
| 251.0 |
| 241.0 |
| 205.9 |
| 207.5 |
| 162.3 |
| - |
| - |
| 133.1 |
| - |
| - |
| - |
| 1,450.1 |
| 1,341.3 |
| 1,225.2 |
| 1,131.0 |
| 1,027.9 |
| 964.2 |
| 886.8 |
| 823.8 |
| 623.9 |
| 589.2 |
| 555.0 |
| 532.6 |
| 505.5 |
| 484.0 |
| 455.8 |
| 438.4 |
| 434.3 |
| - |
| - |
| 18.7 |
| - |
| - |
| - |
| (792.8) |
| (692.4) |
| (601.6) |
| (520.6) |
| (462.1) |
| (394.6) |
| (339.6) |
| (290.0) |
| (270.7) |
| (241.5) |
| (224.5) |
| (219.2) |
| (206.9) |
| (203.4) |
| (196.1) |
| (189.1) |
| - |
| - |
| (162.0) |
| - |
| - |
| - |
| (25.9) |
| (24.5) |
| (9.3) |
| (2.8) |
| (0.7) |
| 0.7 |
| 0.5 |
| (0.3) |
| 0.5 |
| 0.8 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.1 |
| (0.1) |
| (0.3) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 531.6 |
| 539.4 |
| 530.2 |
| 528.9 |
| 508.1 |
| 502.7 |
| 492.1 |
| 484.8 |
| 334.8 |
| 319.2 |
| 314.1 |
| 308.6 |
| 286.6 |
| 277.1 |
| 252.2 |
| 240.2 |
| 243.2 |
| (167.1) |
| (161.4) |
| (151.1) |
| - |
| - |
| (95.3) |
| 530.2 |
| 528.9 |
| 508.1 |
| 502.7 |
| 492.1 |
| 484.8 |
| 334.8 |
| 319.2 |
| 314.1 |
| 308.6 |
| 286.6 |
| 277.1 |
| 252.2 |
| 240.2 |
| 243.2 |
| (167.1) |
| (161.4) |
| (151.1) |
| - |
| - |
| (95.3) |
| 555.3 |
| 637.6 |
| 793.7 |
| 791.8 |
| 772.3 |
| 719.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,153.1 |
| 1,140.1 |
| 1,128.1 |
| 1,140.6 |
| 1,177.1 |
| 1,163.1 |
| 1,157.9 |
| 206.5 |
| 219.5 |
| 222.6 |
| 234.1 |
| 234.5 |
| 235.8 |
| 207.7 |
| 204.3 |
| 203.3 |
| - |
| - |
| 22.5 |
| - |
| - |
| - |
| 530.2 |
| 528.9 |
| 508.1 |
| 502.7 |
| 492.1 |
| 484.8 |
| 334.8 |
| 319.2 |
| 314.1 |
| 308.6 |
| 286.6 |
| 277.1 |
| 252.2 |
| 240.2 |
| 243.2 |
| (167.1) |
| (161.4) |
| (151.1) |
| - |
| - |
| (95.3) |
| 450.3 |
| 441.3 |
| 437.8 |
| 428.3 |
| 451.8 |
| 439.6 |
| 430.7 |
| 311.3 |
| 304.4 |
| 298.6 |
| 292.4 |
| 284.4 |
| - |
| - |
| 240.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |