| (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 | 38.8 | 16.8 | 17.5 | 17.2 | 17.7 | 18.7 | 14.1 | 20.1 | 74.8 | 71.8 | 72.8 | 217.6 | 79.2 | 91.8 | 89.8 | 120.6 | 93.8 | 86.7 |
| Restricted Cash | 18.1 | 22.9 | 7.8 | 15.1 | 9.8 | 11.1 | 13.9 | 13.2 | 10.8 | 22.9 | 37.3 | 30.6 | 109.8 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 38.8 | 16.8 | 17.5 | 17.2 | 17.7 | 18.7 | 14.1 | 20.1 | 74.8 | 71.8 | 72.8 | 217.6 | 79.2 | 91.8 | 89.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,862.9 | 1,537.3 | 1,870.1 | 1,793.1 | 1,812.2 | 1,707.8 | 1,708.2 | 1,550.5 | 1,424.4 | 1,488.7 | 1,358.6 | 991.5 | 1,040.0 | 612.3 | 647.7 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,862.9 | 1,537.3 | 1,870.1 | 1,793.1 | 1,812.2 | 1,707.8 | 1,708.2 | 1,550.5 | 1,424.4 | 1,488.7 | 1,358.6 | 991.5 | 1,040.0 | 612.3 | 647.7 | 806.2 | ||
| (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 | Q4 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 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 31.4 | 38.8 | 49.4 | 42.8 | 32.0 | 16.8 | 46.2 | 31.9 | 18.8 | 17.5 | 19.3 | 17.2 | 17.1 | 17.2 | 18.1 | |||||||||||||||||||||||||
| - |
| 120.6 |
| 93.8 |
| 86.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 3,983.8 | 3,544.0 | 3,517.3 | 3,343.3 | 3,219.4 | 3,190.8 | 3,295.9 | 3,160.9 | 2,952.9 | 2,551.4 | 1,828.0 | 1,505.2 | 1,252.2 | 895.6 | 719.8 | 905.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 128.2 | 86.9 | 100.6 | 102.4 | 108.9 | 100.4 | 116.8 | 115.9 | 127.6 | 114.6 | 52.6 | 44.6 | 33.7 | 28.6 | 26.7 | 18.6 | - | - |
| Operating Lease Right Of Use Assets | 23.6 | 25.5 | 29.3 | 37.3 | 40.7 | 76.3 | 60.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,837.2 | 4,371.2 | 4,291.2 | 4,302.6 | 4,261.7 | 4,131.1 | 4,251.7 | 3,958.8 | 3,960.2 | 3,996.0 | 3,032.3 | 2,720.7 | 2,265.0 | 1,908.4 | 1,653.3 | 1,524.8 | 1,382.5 | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 806.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,207.7 | 1,838.9 | 2,157.6 | 2,053.7 | 2,111.8 | 2,080.9 | 2,122.1 | 1,876.8 | 1,744.6 | 1,817.8 | 1,511.0 | 1,284.8 | 1,143.4 | 838.2 | 884.0 | 937.3 | 850.0 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (500.7) | (409.4) | (349.1) | (300.4) | (196.6) | (167.3) | (133.0) | (89.7) | (32.0) | (5.6) | 12.6 | 31.6 | 37.7 | 45.1 | 39.3 | 17.2 | - | - |
| Accumulated Other Comprehensive Income | 15.6 | 38.7 | 32.4 | 46.8 | (36.2) | (74.9) | (31.2) | 0.5 | 2.6 | (0.8) | (4.5) | (4.0) | 1.1 | (4.3) | (3.9) | (2.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 394.7 | 436.0 | 446.3 | 489.4 | 628.3 | 609.2 | 644.7 | 622.4 | 648.4 | 589.5 | 420.9 | 380.4 | 417.4 | 447.5 | 385.2 | 269.3 | - | - |
| Total Stockholders Equity | 2,225.6 | 2,065.7 | 1,636.9 | 1,691.8 | 1,521.6 | 1,441.0 | 1,542.3 | 1,459.5 | 1,567.2 | 1,588.6 | 1,100.5 | 1,055.5 | 704.2 | 622.8 | 384.1 | 318.2 | 532.5 | 442.2 |
| Total Equity | 2,620.3 | 2,501.7 | 2,083.2 | 2,181.2 | 2,149.9 | 2,050.2 | 2,188.4 | 2,082.8 | 2,215.6 | 2,178.1 | 1,521.4 | 1,436.0 | 1,121.6 | 1,070.3 | 769.3 | 587.5 | 532.5 | 442.2 |
| - |
| - |
| Net debt | 1,824.1 | 1,520.5 | 1,852.7 | 1,775.9 | 1,794.5 | 1,689.1 | 1,694.0 | 1,530.5 | 1,349.6 | 1,416.9 | 1,285.8 | 773.9 | 960.8 | 520.4 | 557.9 | 685.6 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,225.6 | 2,065.7 | 1,636.9 | 1,691.8 | 1,521.6 | 1,441.0 | 1,542.3 | 1,459.5 | 1,567.2 | 1,588.6 | 1,100.5 | 1,055.5 | 704.2 | 622.8 | 384.1 | 318.2 | 532.5 | 442.2 |
| Tangible Book Value | 2,097.4 | 1,978.8 | 1,536.3 | 1,589.5 | 1,412.7 | 1,340.6 | 1,425.5 | 1,343.6 | 1,439.6 | 1,474.0 | 1,047.9 | 1,010.9 | 670.6 | 594.2 | 357.4 | 299.6 | - | - |
| 23.9 |
| 36.2 |
| 17.7 |
| 18.7 |
| 15.8 |
| 27.8 |
| 27.8 |
| 27.8 |
| 21.3 |
| 9.5 |
| 17.3 |
| 39.3 |
| 74.8 |
| 48.3 |
| 43.4 |
| 47.7 |
| 71.8 |
| 49.2 |
| 83.9 |
| 84.9 |
| 72.8 |
| 72.8 |
| 104.7 |
| 119.6 |
| 217.6 |
| Restricted Cash | 17.4 | 18.1 | 25.6 | 25.0 | 24.3 | 22.9 | 23.1 | 23.1 | 8.1 | 7.8 | 7.9 | 12.3 | 14.3 | 15.1 | 12.6 | 11.0 | 11.9 | 9.8 | 11.1 | 14.2 | 12.5 | 12.5 | 12.5 | 13.6 | 12.5 | 13.8 | 12.5 | 10.8 | 19.5 | 24.3 | 24.0 | 22.9 | 2.4 | 10.8 | 10.8 | 10.8 | 16.2 | 29.2 | 5.4 | 30.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 31.4 | 38.8 | 49.4 | 42.8 | 32.0 | 16.8 | 46.2 | 31.9 | 18.8 | 17.5 | 19.3 | 17.2 | 17.1 | 17.2 | 18.1 | 23.9 | 36.2 | 17.7 | 18.7 | 15.8 | 27.8 | 27.8 | 27.8 | 21.3 | 9.5 | 17.3 | 39.3 | 74.8 | 48.3 | 43.4 | 47.7 | 71.8 | 49.2 | 83.9 | 84.9 | 72.8 | 72.8 | 104.7 | 119.6 | 217.6 |
| 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 | 3,587.7 | 3,983.8 | 3,994.4 | 3,962.8 | 3,895.2 | 3,544.0 | 3,450.6 | 3,446.9 | 3,499.7 | 3,517.3 | 3,482.7 | 3,386.6 | 3,401.4 | 3,343.3 | 3,374.5 | 3,441.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 96.7 | 128.2 | 138.2 | 131.6 | 123.3 | 86.9 | 83.8 | 86.4 | 93.7 | 100.6 | 90.0 | 86.1 | 94.6 | 102.4 | 110.6 | 119.8 | 121.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 22.6 | 23.6 | 24.6 | 25.6 | 26.7 | 25.5 | 26.8 | 27.7 | 28.3 | 29.3 | 30.2 | 35.5 | 36.4 | 37.3 | 38.2 | 39.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,532.7 | 4,837.2 | 4,875.2 | 4,875.6 | 4,735.7 | 4,371.2 | 4,276.3 | 4,251.0 | 4,271.8 | 4,291.2 | 4,280.8 | 4,204.2 | 4,194.2 | 4,302.6 | 4,363.5 | 4,438.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,596.3 | 1,862.9 | 1,862.0 | 1,804.1 | 1,625.8 | 1,537.3 | 1,579.6 | 1,695.8 | 1,723.7 | 1,870.1 | 1,820.1 | 1,763.0 | 1,746.6 | 1,793.1 | 1,817.8 | 1,814.2 | 1,819.6 | 1,812.2 | 1,763.8 | 1,708.2 | 1,655.4 | 1,685.1 | 1,599.2 | 1,550.5 | 1,481.7 | 1,461.3 | 1,455.3 | 1,424.4 | 1,602.8 | 1,543.8 | 1,501.9 | 1,488.7 | 888.0 | 799.3 | 955.0 | 1,050.1 | 1,111.8 | 1,326.7 | 1,304.7 | 1,003.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,888.7 | 2,207.7 | 2,210.1 | 2,148.2 | 1,947.0 | 1,838.9 | 1,866.4 | 1,971.5 | 2,000.3 | 2,157.6 | 2,101.3 | 2,006.2 | 2,000.7 | 2,053.7 | 2,082.3 | 2,075.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.1 | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (498.7) | (500.7) | (479.8) | (458.2) | (434.0) | (409.4) | (395.2) | (381.9) | (364.4) | (349.1) | (330.6) | (312.1) | (304.2) | (300.4) | (287.3) | (214.3) | (196.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 20.1 | 15.6 | 17.0 | 20.0 | 27.1 | 38.7 | 17.3 | 47.6 | 46.9 | 32.4 | 65.6 | 49.9 | 30.0 | 46.8 | 49.7 | 11.2 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 358.5 | 394.7 | 410.0 | 437.0 | 464.8 | 436.0 | 448.2 | 457.2 | 465.2 | 446.3 | 439.0 | 452.4 | 459.2 | 489.4 | 506.3 | 670.6 | 746.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,277.0 | 2,225.6 | 2,246.0 | 2,269.1 | 2,298.0 | 2,065.7 | 1,926.7 | 1,781.5 | 1,760.9 | 1,636.9 | 1,685.2 | 1,685.7 | 1,671.1 | 1,691.8 | 1,702.6 | 1,692.6 | ||||||||||||||||||||||||
| Total Equity | 2,635.5 | 2,620.3 | 2,656.0 | 2,706.2 | 2,762.7 | 2,501.7 | 2,374.9 | 2,238.7 | 2,226.1 | 2,083.2 | 2,124.2 | 2,138.1 | 2,130.3 | 2,181.2 | 2,208.9 | 2,363.2 | 2,408.2 | 2,149.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,596.3 | 1,862.9 | 1,862.0 | 1,804.1 | 1,625.8 | 1,537.3 | 1,579.6 | 1,695.8 | 1,723.7 | 1,870.1 | 1,820.1 | 1,763.0 | 1,746.6 | 1,793.1 | 1,817.8 | 1,814.2 | 1,819.6 | 1,812.2 | 1,763.8 | 1,708.2 | 1,655.4 | 1,685.1 | 1,599.2 | 1,550.5 | 1,481.7 | 1,461.3 | 1,455.3 | 1,424.4 | 1,602.8 | 1,543.8 | 1,501.9 | 1,488.7 | 888.0 | 799.3 | 955.0 | 1,050.1 | 1,111.8 | 1,326.7 | 1,304.7 | 1,003.4 |
| Net debt | 1,564.9 | 1,824.1 | 1,812.6 | 1,761.4 | 1,593.8 | 1,520.5 | 1,533.4 | 1,663.9 | 1,704.9 | 1,852.7 | 1,800.8 | 1,745.8 | 1,729.5 | 1,775.9 | 1,799.8 | 1,790.3 | 1,783.5 | 1,794.5 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,277.0 | 2,225.6 | 2,246.0 | 2,269.1 | 2,298.0 | 2,065.7 | 1,926.7 | 1,781.5 | 1,760.9 | 1,636.9 | 1,685.2 | 1,685.7 | 1,671.1 | 1,691.8 | 1,702.6 | 1,692.6 | 1,661.6 | 1,521.6 | ||||||||||||||||||||||
| Tangible Book Value | 2,180.4 | 2,097.4 | 2,107.8 | 2,137.6 | 2,174.7 | 1,978.8 | 1,842.9 | 1,695.0 | 1,667.2 | 1,536.3 | 1,595.2 | 1,599.6 | 1,576.5 | 1,589.5 | 1,591.9 | 1,572.8 | 1,540.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,406.6 |
| 3,219.4 |
| 3,219.4 |
| 3,355.9 |
| 3,288.4 |
| 3,269.6 |
| 3,124.2 |
| 3,160.9 |
| 3,027.7 |
| 2,977.6 |
| 2,988.4 |
| 2,952.9 |
| 2,905.0 |
| 2,957.5 |
| 2,621.5 |
| 2,551.4 |
| 2,066.8 |
| 1,735.4 |
| 1,819.6 |
| 1,828.0 |
| 1,783.7 |
| 1,767.6 |
| 1,749.3 |
| 1,505.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.9 |
| 100.7 |
| 116.8 |
| 121.2 |
| 117.1 |
| 110.6 |
| 115.9 |
| 112.2 |
| 115.0 |
| 125.1 |
| 127.6 |
| 123.6 |
| 119.0 |
| 116.4 |
| 114.6 |
| 93.8 |
| 61.8 |
| 64.4 |
| 52.6 |
| 49.7 |
| 47.7 |
| 45.7 |
| 44.6 |
| 39.9 |
| 40.7 |
| 76.3 |
| 60.0 |
| 55.7 |
| 56.3 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,496.2 |
| 4,261.7 |
| 4,186.9 |
| 4,309.1 |
| 4,329.5 |
| 4,209.9 |
| 4,044.0 |
| 3,958.8 |
| 3,918.7 |
| 3,880.8 |
| 3,939.0 |
| 3,960.2 |
| 4,093.0 |
| 4,048.8 |
| 4,014.9 |
| 3,996.0 |
| 3,578.5 |
| 3,235.0 |
| 3,148.3 |
| 3,032.3 |
| 2,968.1 |
| 2,973.7 |
| 2,870.9 |
| 2,732.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,088.0 |
| 2,111.8 |
| 2,138.3 |
| 2,122.1 |
| 2,100.0 |
| 2,109.8 |
| 1,932.5 |
| 1,876.8 |
| 1,794.9 |
| 1,768.2 |
| 1,774.3 |
| 1,744.6 |
| 1,923.2 |
| 1,868.4 |
| 1,818.4 |
| 1,817.8 |
| 1,569.5 |
| 1,474.1 |
| 1,519.9 |
| 1,511.0 |
| 1,453.5 |
| 1,453.8 |
| 1,429.1 |
| 1,296.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (196.6) |
| (167.0) |
| (133.0) |
| (129.0) |
| (115.2) |
| (100.6) |
| (89.7) |
| (74.0) |
| (61.2) |
| (46.9) |
| (32.0) |
| (30.3) |
| (21.4) |
| (11.8) |
| (5.6) |
| 8.8 |
| 22.9 |
| 23.7 |
| 12.6 |
| 38.9 |
| 41.7 |
| 31.7 |
| 31.6 |
| (5.7) |
| (36.2) |
| (74.9) |
| (31.2) |
| (44.1) |
| (29.6) |
| (11.0) |
| 0.5 |
| 13.3 |
| 10.1 |
| 7.4 |
| 2.6 |
| (0.6) |
| (0.5) |
| 0.4 |
| (0.8) |
| (12.8) |
| (15.2) |
| (11.5) |
| (4.5) |
| (7.3) |
| (3.3) |
| (6.8) |
| (4.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 628.3 |
| 607.2 |
| 644.7 |
| 709.9 |
| 618.9 |
| 640.4 |
| 622.4 |
| 638.0 |
| 619.9 |
| 640.0 |
| 648.4 |
| 606.3 |
| 610.2 |
| 618.0 |
| 589.5 |
| 512.1 |
| 465.3 |
| 475.3 |
| 420.9 |
| 426.4 |
| 431.0 |
| 368.4 |
| 380.4 |
| 1,661.6 |
| 1,521.6 |
| 1,441.3 |
| 1,542.3 |
| 1,519.6 |
| 1,481.2 |
| 1,465.9 |
| 1,459.5 |
| 1,485.8 |
| 1,492.7 |
| 1,524.7 |
| 1,567.2 |
| 1,563.5 |
| 1,570.2 |
| 1,578.5 |
| 1,588.6 |
| 1,496.9 |
| 1,295.6 |
| 1,153.2 |
| 1,100.5 |
| 1,088.2 |
| 1,088.8 |
| 1,073.4 |
| 1,055.5 |
| 2,050.2 |
| 2,187.0 |
| 2,229.5 |
| 2,100.1 |
| 2,106.4 |
| 2,081.9 |
| 2,123.8 |
| 2,112.5 |
| 2,164.7 |
| 2,215.6 |
| 2,169.8 |
| 2,180.4 |
| 2,196.5 |
| 2,178.1 |
| 2,009.1 |
| 1,760.9 |
| 1,628.5 |
| 1,521.4 |
| 1,514.5 |
| 1,519.9 |
| 1,441.7 |
| 1,436.0 |
| 1,745.1 |
| 1,692.4 |
| 1,627.6 |
| 1,657.3 |
| 1,571.4 |
| 1,529.3 |
| 1,472.2 |
| 1,443.9 |
| 1,415.9 |
| 1,349.6 |
| 1,554.6 |
| 1,500.3 |
| 1,454.2 |
| 1,416.9 |
| 838.7 |
| 715.4 |
| 870.1 |
| 977.3 |
| 1,038.9 |
| 1,222.0 |
| 1,185.2 |
| 785.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,441.3 |
| 1,542.3 |
| 1,519.6 |
| 1,481.2 |
| 1,465.9 |
| 1,459.5 |
| 1,485.8 |
| 1,492.7 |
| 1,524.7 |
| 1,567.2 |
| 1,563.5 |
| 1,570.2 |
| 1,578.5 |
| 1,588.6 |
| 1,496.9 |
| 1,295.6 |
| 1,153.2 |
| 1,100.5 |
| 1,088.2 |
| 1,088.8 |
| 1,073.4 |
| 1,055.5 |
| 1,412.7 |
| 1,340.6 |
| 1,425.5 |
| 1,398.4 |
| 1,364.1 |
| 1,355.3 |
| 1,343.6 |
| 1,373.5 |
| 1,377.7 |
| 1,399.6 |
| 1,439.6 |
| 1,439.9 |
| 1,451.2 |
| 1,462.2 |
| 1,474.0 |
| 1,403.1 |
| 1,233.8 |
| 1,088.8 |
| 1,047.9 |
| 1,038.5 |
| 1,041.1 |
| 1,027.7 |
| 1,010.9 |