| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 716.0 | 642.2 | 473.7 | 1,032.1 | 602.2 | 737.9 | 616.6 | 868.2 | 820.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 716.0 | 642.2 | 473.7 | 1,032.1 | 602.2 | 737.9 | 616.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 821.7 | 781.9 | 750.0 | 734.8 | 745.4 | 786.8 | 795.8 | 694.1 | 653.3 | 641.7 | 553.8 | 550.2 | 553.8 | 523.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,007.1 | 1,441.4 | 1,741.5 | 1,442.9 | 1,870.4 | 549.5 | 3,210.3 | 3,470.0 | 3,397.5 | 2,761.8 | 2,676.2 | 3,930.1 | 3,087.3 | 1,015.3 | 1,177.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.6 | 1.6 | 1.6 | 1.7 | 1.8 | 1.8 | 1.7 | 1.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,315.0 | 1,911.8 | 2,068.2 | 2,048.9 | 2,224.6 | 801.8 | 3,675.4 | 3,627.1 | 3,789.7 | 3,853.8 | 3,510.6 | 4,998.4 | 3,828.2 | 3,342.3 | 3,691.6 | 3,161.0 | |||
| (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 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 570.7 |
| 587.1 |
| - |
| - |
| - |
| 868.2 |
| 820.7 |
| 570.7 |
| 587.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 481.8 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 440.1 | 402.8 | 377.0 | 357.9 | 360.2 | 367.8 | 360.6 | 330.8 | 322.4 | 311.4 | 286.2 | 275.5 | 282.9 | 269.4 | 258.0 | - | - | - | - |
| Property,Plant & Equipment Net | 381.6 | 379.1 | 373.0 | 376.9 | 385.2 | 418.9 | 435.3 | 363.2 | 331.0 | 330.3 | 267.6 | 274.7 | 270.9 | 254.0 | 223.7 | 190.5 | 186.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,109.3 | 1,176.2 | 1,169.0 | 976.2 | 972.0 | 968.8 | 929.2 | 929.2 | 929.2 | 929.2 | 929.2 | 929.2 | - | - |
| Intangible Assets | 22.8 | 31.7 | 40.5 | 49.3 | 58.1 | 68.3 | 88.3 | 75.8 | 15.6 | 15.4 | 16.5 | 7.4 | 74.5 | 61.2 | 67.6 | 88.0 | 92.8 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 32.0 | 45.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 45,202.6 | 43,023.1 | 41,015.9 | 39,405.7 | 35,104.3 | 33,419.8 | 32,386.5 | 33,615.1 | 30,483.6 | 29,139.3 | 27,711.8 | 26,821.8 | 24,226.9 | 23,487.7 | 21,924.2 | 21,785.6 | 22,874.1 | - | - |
| - |
| - |
| - |
| Short Term Debt | 307.9 | 470.4 | 326.8 | 605.9 | 354.3 | 252.3 | 465.1 | 157.1 | 392.3 | 1,092.0 | 834.4 | 1,068.3 | 740.9 | 2,326.9 | 2,514.5 | 1,747.4 | 1,226.9 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,413.6 |
| 1,954.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 40,227.2 | 38,417.5 | 36,841.9 | 35,390.2 | 31,079.4 | 29,328.9 | 28,464.4 | 29,834.2 | 27,246.2 | 26,048.0 | 24,774.6 | 24,021.5 | 21,335.6 | 20,551.3 | 19,058.4 | 18,626.8 | 20,135.5 | - | - |
| 1.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,226.8 | 2,919.3 | 2,946.8 | 2,904.9 | 2,672.6 | 2,458.9 | 2,380.9 | 2,181.4 | 1,934.7 | 1,695.8 | 1,593.2 | 1,497.8 | 1,392.5 | 1,281.8 | 1,148.8 | 1,041.7 | 1,081.2 | - | - |
| Accumulated Other Comprehensive Income | (7.6) | (74.4) | (171.1) | (272.8) | (10.3) | 12.6 | (33.2) | (125.0) | (62.8) | (54.7) | (32.6) | (4.9) | (24.2) | 48.6 | 65.6 | 27.6 | 63.4 | - | - |
| Treasury Stock | 490.3 | 482.6 | 512.4 | 525.2 | 546.2 | 456.2 | 400.5 | 246.6 | 134.8 | 170.8 | 204.9 | 239.0 | 158.6 | 61.2 | 0.0 | 0.0 | 0.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,975.3 | 4,605.6 | 4,174.0 | 4,015.5 | 4,024.9 | 4,090.9 | 3,922.1 | 3,780.9 | 3,237.4 | 3,091.3 | 2,937.2 | 2,800.3 | 2,891.3 | 2,936.4 | 2,865.8 | 3,158.8 | 2,738.6 | 2,876.5 | 2,327.2 |
| Total Equity | 4,975.3 | 4,605.6 | 4,174.0 | 4,015.5 | 4,024.9 | 4,090.9 | 3,922.1 | 3,780.9 | 3,237.4 | 3,091.3 | 2,937.2 | 2,800.3 | 2,891.3 | 2,936.4 | 2,865.8 | 3,158.8 | 2,738.6 | 2,876.5 | 2,327.2 |
| 3,180.9 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | 3,073.7 | 3,211.6 | 3,036.9 | 3,966.3 | 3,225.9 | 2,604.4 | 3,075.0 | 2,292.8 | 2,360.2 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 4,975.3 | 4,605.6 | 4,174.0 | 4,015.5 | 4,024.9 | 4,090.9 | 3,922.1 | 3,780.9 | 3,237.4 | 3,091.3 | 2,937.2 | 2,800.3 | 2,891.3 | 2,936.4 | 2,865.8 | 3,158.8 | 2,738.6 | 2,876.5 | 2,327.2 |
| Tangible Book Value | 3,847.5 | 3,468.9 | 3,028.5 | 2,861.2 | 2,861.8 | 2,913.4 | 2,657.6 | 2,536.0 | 2,245.6 | 2,104.0 | 1,951.9 | 1,863.6 | 1,887.7 | 1,946.1 | 1,869.1 | 2,141.6 | 1,716.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 876.7 |
| 546.3 |
| 471.4 |
| 433.2 |
| 716.0 |
| 491.6 |
| 565.9 |
| 689.5 |
| 642.2 |
| 610.3 |
| 477.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 876.7 | 546.3 | 471.4 | 433.2 | 716.0 | 491.6 | 565.9 | 689.5 | 642.2 | 610.3 | 477.9 |
| 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 | 376.8 | 381.6 | 384.1 | 377.4 | 377.5 | 379.1 | 373.8 | 370.0 | 367.6 | 373.0 | 373.0 | 374.9 | 375.5 | 376.9 | 379.5 | 387.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | 1,105.0 | ||||||||||||||||||||||
| Intangible Assets | 20.6 | 22.8 | 25.1 | 27.3 | 29.5 | 31.7 | 33.9 | 36.1 | 38.3 | 40.5 | 42.7 | 44.9 | 47.1 | 49.3 | 51.5 | 53.7 | 55.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | 31.8 | 32.5 | 33.2 | 28.4 | 26.2 | 23.3 | 24.7 | 23.7 | 23.8 | 24.4 | 25.6 | 27.0 | 26.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 45,593.7 | 45,202.6 | 44,455.9 | 43,993.7 | 43,309.1 | 43,023.1 | 42,210.8 | 41,623.9 | 41,137.1 | 41,015.9 | 41,637.4 | 41,219.5 | 40,702.5 | 39,405.7 | 38,049.6 | 37,236.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 395.7 | 307.9 | 399.7 | 75.6 | 311.3 | 470.4 | 917.0 | 859.5 | 765.7 | 326.8 | 451.6 | 341.3 | 226.6 | 605.9 | 284.4 | 705.6 | 399.4 | 354.3 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 592.6 | 594.3 | 594.1 | 593.5 | 591.4 | 837.6 | 844.3 | 536.1 | 536.1 | 541.3 | 529.5 | 534.3 | 544.1 | 248.1 | 249.5 | 249.8 | 249.8 | 249.3 | - | - | - | - | 1,571.4 | 1,558.7 | 549.6 | 549.3 | 796.8 | 796.4 | - | 795.6 | 795.2 | 497.6 | 3,233.3 | 497.3 | 3,147.3 | 3,262.1 | 2,762.0 | 2,761.8 | 2,761.6 | 3,511.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 40,595.9 | 40,227.2 | 39,587.6 | 39,212.9 | 38,622.6 | 38,417.5 | 37,797.6 | 37,381.6 | 36,968.4 | 36,841.9 | 37,509.7 | 37,096.6 | 36,576.9 | 35,390.2 | 34,095.7 | 33,276.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | - | 1.8 | 1.8 | 1.8 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,303.5 | 3,226.8 | 3,132.7 | 3,049.4 | 2,979.5 | 2,919.3 | 3,122.3 | 3,070.8 | 2,991.6 | 2,946.8 | 3,074.0 | 3,025.6 | 2,973.4 | 2,904.9 | 2,830.9 | 2,768.7 | 2,715.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (44.5) | (7.6) | (16.0) | (14.3) | (35.1) | (74.4) | (111.7) | (219.2) | (209.9) | (171.1) | (339.1) | (291.6) | (233.6) | (272.8) | (255.4) | |||||||||||||||||||||||||
| Treasury Stock | 509.6 | 490.3 | 492.1 | 494.8 | 494.2 | 482.6 | 507.2 | 516.4 | 517.5 | 512.4 | 514.5 | 515.3 | 516.2 | 525.2 | 527.5 | 531.8 | 532.9 | 546.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,997.9 | 4,975.3 | 4,868.3 | 4,780.8 | 4,686.6 | 4,605.6 | 4,413.2 | 4,242.3 | 4,168.7 | 4,174.0 | 4,127.6 | 4,122.9 | 4,125.7 | 4,015.5 | 3,954.0 | 3,959.4 | ||||||||||||||||||||||||
| Total Equity | 4,997.9 | 4,975.3 | 4,868.3 | 4,780.8 | 4,686.6 | 4,605.6 | 4,413.2 | 4,242.3 | 4,168.7 | 4,174.0 | 4,127.6 | 4,122.9 | 4,125.7 | 4,015.5 | 3,954.0 | 3,959.4 | 3,948.3 | 4,024.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 988.3 | 902.1 | 993.7 | 669.1 | 902.7 | 1,308.0 | 1,761.4 | 1,395.7 | 1,301.7 | 868.0 | 981.1 | 875.5 | 770.7 | 854.0 | 533.8 | 955.4 | 649.2 | 603.6 | 322.5 | 226.2 | 189.7 | 252.3 | 1,777.7 | 1,740.5 | 716.3 | 1,014.5 | 905.2 | 908.4 | - | 952.7 | 1,005.4 | 754.1 | 5,379.7 | 889.6 | 4,211.9 | 4,664.6 | 3,842.8 | 3,853.8 | 4,001.7 | 5,423.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 4,997.9 | 4,975.3 | 4,868.3 | 4,780.8 | 4,686.6 | 4,605.6 | 4,413.2 | 4,242.3 | 4,168.7 | 4,174.0 | 4,127.6 | 4,122.9 | 4,125.7 | 4,015.5 | 3,954.0 | 3,959.4 | 3,948.3 | 4,024.9 | ||||||||||||||||||||||
| Tangible Book Value | 3,872.2 | 3,847.5 | 3,738.3 | 3,648.5 | 3,552.1 | 3,468.9 | 3,274.4 | 3,101.3 | 3,025.4 | 3,028.5 | 2,980.0 | 2,973.0 | 2,973.6 | 2,861.2 | 2,797.5 | 2,800.7 | 2,787.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.6 |
| 385.2 |
| 383.1 |
| 398.1 |
| 398.7 |
| 418.9 |
| 422.2 |
| 434.0 |
| 438.5 |
| 435.3 |
| 436.3 |
| 432.1 |
| - |
| 363.2 |
| 358.9 |
| 361.4 |
| 381.3 |
| 331.0 |
| 330.1 |
| 328.4 |
| 332.9 |
| 330.3 |
| 329.7 |
| 331.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,105.0 |
| 1,105.0 |
| 1,105.0 |
| 1,109.3 |
| 1,107.9 |
| 1,107.9 |
| 1,191.4 |
| 1,176.2 |
| 1,176.2 |
| 1,176.0 |
| - |
| 1,169.0 |
| 1,168.9 |
| 1,166.7 |
| 1,153.2 |
| 976.2 |
| 972.0 |
| 972.0 |
| 972.0 |
| 972.0 |
| 972.0 |
| 972.0 |
| 58.1 |
| 60.3 |
| 62.5 |
| 64.7 |
| 68.3 |
| 70.5 |
| 72.8 |
| 92.7 |
| 88.3 |
| 91.1 |
| 93.9 |
| - |
| 75.8 |
| 78.1 |
| 80.3 |
| 79.7 |
| 15.6 |
| 14.1 |
| 14.5 |
| 15.0 |
| 15.4 |
| 15.9 |
| 16.4 |
| 28.4 |
| 28.3 |
| 29.5 |
| 31.6 |
| 32.1 |
| 32.0 |
| 36.0 |
| 39.7 |
| 43.3 |
| 45.4 |
| 48.1 |
| 48.1 |
| 52.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34,955.9 |
| 35,104.3 |
| 34,439.7 |
| 34,152.6 |
| 34,575.3 |
| 33,419.8 |
| 34,698.7 |
| 35,501.5 |
| 33,908.1 |
| 32,386.5 |
| 32,596.5 |
| 33,272.6 |
| - |
| 33,615.1 |
| 33,489.0 |
| 33,652.6 |
| 33,366.5 |
| 30,483.6 |
| 30,064.5 |
| 29,769.0 |
| 29,109.9 |
| 29,139.3 |
| 29,152.8 |
| 29,038.7 |
| 322.5 |
| 226.2 |
| 189.7 |
| 252.3 |
| 206.3 |
| 181.8 |
| 166.7 |
| 465.1 |
| 108.4 |
| 112.0 |
| - |
| 157.1 |
| 210.2 |
| 256.5 |
| 2,146.4 |
| 392.3 |
| 1,064.6 |
| 1,402.5 |
| 1,080.9 |
| 1,092.0 |
| 1,240.1 |
| 1,911.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,007.6 |
| 31,079.4 |
| 30,444.7 |
| 30,042.6 |
| 30,447.5 |
| 29,328.9 |
| 30,653.3 |
| 31,477.0 |
| 30,117.6 |
| 28,464.4 |
| 28,675.6 |
| 29,372.8 |
| - |
| 29,834.2 |
| 29,692.0 |
| 29,882.4 |
| 29,653.8 |
| 27,246.2 |
| 26,860.9 |
| 26,577.5 |
| 25,965.1 |
| 26,048.0 |
| 26,055.6 |
| 26,008.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,672.6 |
| 2,628.4 |
| 2,576.8 |
| 2,520.1 |
| 2,458.9 |
| 2,425.0 |
| 2,412.9 |
| 2,296.2 |
| 2,380.9 |
| 2,341.2 |
| 2,288.9 |
| - |
| 2,181.4 |
| 1,977.9 |
| 1,920.6 |
| 1,859.1 |
| 1,819.2 |
| 1,792.2 |
| 1,747.6 |
| 1,709.5 |
| 1,695.8 |
| 1,662.8 |
| 1,629.9 |
| (182.8) |
| (137.0) |
| (10.3) |
| (10.8) |
| 2.9 |
| (4.2) |
| 12.6 |
| 4.0 |
| (1.9) |
| (17.0) |
| (33.2) |
| (37.0) |
| (59.1) |
| - |
| (125.0) |
| (135.5) |
| (119.9) |
| (107.7) |
| (62.8) |
| (54.3) |
| (53.5) |
| (56.3) |
| (54.7) |
| (1.3) |
| 13.5 |
| 529.5 |
| 469.8 |
| 450.2 |
| 456.2 |
| 456.1 |
| 455.1 |
| 453.7 |
| 400.5 |
| 355.8 |
| 284.2 |
| - |
| 246.6 |
| 137.9 |
| 20.6 |
| 24.1 |
| 134.8 |
| 138.2 |
| 138.5 |
| 139.7 |
| 170.8 |
| 185.1 |
| 188.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,948.3 |
| 4,024.9 |
| 3,995.0 |
| 4,110.1 |
| 4,127.8 |
| 4,090.9 |
| 4,045.4 |
| 4,024.5 |
| 3,790.5 |
| 3,922.1 |
| 3,920.9 |
| 3,899.8 |
| - |
| 3,780.9 |
| 3,797.0 |
| 3,770.2 |
| 3,712.7 |
| 3,237.4 |
| 3,203.6 |
| 3,191.5 |
| 3,144.8 |
| 3,091.3 |
| 3,097.1 |
| 3,030.1 |
| 3,995.0 |
| 4,110.1 |
| 4,127.8 |
| 4,090.9 |
| 4,045.4 |
| 4,024.5 |
| 3,790.5 |
| 3,922.1 |
| 3,920.9 |
| 3,899.8 |
| - |
| 3,780.9 |
| 3,797.0 |
| 3,770.2 |
| 3,712.7 |
| 3,237.4 |
| 3,203.6 |
| 3,191.5 |
| 3,144.8 |
| 3,091.3 |
| 3,097.1 |
| 3,030.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.0 |
| 459.0 |
| 282.8 |
| 4,946.5 |
| 173.5 |
| 3,720.3 |
| 4,098.7 |
| 3,153.4 |
| 3,211.6 |
| 3,391.4 |
| 4,945.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,995.0 |
| 4,110.1 |
| 4,127.8 |
| 4,090.9 |
| 4,045.4 |
| 4,024.5 |
| 3,790.5 |
| 3,922.1 |
| 3,920.9 |
| 3,899.8 |
| - |
| 3,780.9 |
| 3,797.0 |
| 3,770.2 |
| 3,712.7 |
| 3,237.4 |
| 3,203.6 |
| 3,191.5 |
| 3,144.8 |
| 3,091.3 |
| 3,097.1 |
| 3,030.1 |
| 2,861.8 |
| 2,829.7 |
| 2,942.6 |
| 2,958.1 |
| 2,913.4 |
| 2,867.0 |
| 2,843.8 |
| 2,506.4 |
| 2,657.6 |
| 2,653.5 |
| 2,629.9 |
| - |
| 2,536.0 |
| 2,550.0 |
| 2,523.2 |
| 2,479.8 |
| 2,245.6 |
| 2,217.5 |
| 2,205.0 |
| 2,157.8 |
| 2,104.0 |
| 2,109.3 |
| 2,041.8 |