| (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 | 780.1 | 966.5 | 794.7 | 1,588.6 | 434.1 | 354.1 | 528.1 | 446.0 | 396.7 | 378.1 | 398.9 | 428.3 | 372.2 | 319.9 | 390.9 | |||||||||||||||||||||||||
| (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 | 966.5 | 354.1 | 378.1 | 319.9 | 802.5 | 493.3 | 436.0 | 261.2 | 199.4 | 179.2 | 142.7 | 133.3 | 73.0 | 82.9 | 96.7 | 61.2 | 45.9 | 148.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | |
| Cash And Short Term Investments | 966.5 | 354.1 | 378.1 | 319.9 | 802.5 | 493.3 | 436.0 | 261.2 | 199.4 | 179.2 | 142.7 | 133.3 | 73.0 | 82.9 | 96.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 317.1 | 263.1 | 231.4 | 233.6 | 244.8 | 276.1 | 263.4 | 240.5 | 203.1 | 198.8 | 194.0 | 194.0 | 136.8 | 136.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 771.9 | 418.3 | 391.0 | 389.9 | 388.7 | 489.8 | 1,077.5 | 668.5 | 425.3 | 413.3 | 291.2 | 299.5 | 199.4 | 136.8 | 155.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 188.6 | 118.5 | 99.1 | 98.9 | 100.1 | 104.2 | 105.8 | 87.3 | 57.7 | 57.5 | 59.2 | 59.8 | 33.0 | 33.5 | 34.7 | 34.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,497.3 | 534.6 | 1,311.9 | 1,708.7 | 506.6 | 840.7 | 1,513.7 | 1,756.3 | 1,219.4 | 990.1 | 680.2 | 686.9 | 463.3 | 269.1 | 218.4 | 154.9 | ||
| 241.4 |
| 396.3 |
| 802.5 |
| 1,063.3 |
| 865.2 |
| 400.9 |
| 493.3 |
| 521.0 |
| 842.0 |
| 505.0 |
| 436.0 |
| 591.9 |
| 320.5 |
| 283.6 |
| 261.2 |
| 282.2 |
| 578.1 |
| 342.5 |
| 199.4 |
| 177.0 |
| 181.9 |
| 183.8 |
| 179.2 |
| 156.2 |
| 217.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 780.1 | 966.5 | 794.7 | 1,588.6 | 434.1 | 354.1 | 528.1 | 446.0 | 396.7 | 378.1 | 398.9 | 428.3 | 372.2 | 319.9 | 390.9 | 241.4 | 396.3 | 802.5 | 1,063.3 | 865.2 | 400.9 | 493.3 | 521.0 | 842.0 | 505.0 | 436.0 | 591.9 | 320.5 | 283.6 | 261.2 | 282.2 | 578.1 | 342.5 | 199.4 | 177.0 | 181.9 | 183.8 | 179.2 | 156.2 | 217.0 |
| 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 | 162.5 | 166.8 | 168.3 | 164.8 | 111.9 | 112.7 | 115.1 | 115.0 | 90.1 | 91.0 | 94.5 | 114.8 | 116.5 | 118.2 | 126.4 | 128.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,754.9 | 1,733.3 | 1,726.4 | 1,710.9 | 1,214.1 | 1,214.1 | 1,212.7 | 1,207.5 | 925.2 | 925.2 | 925.2 | 925.2 | 925.2 | 925.2 | 925.2 | 925.2 | 935.6 | 935.6 | ||||||||||||||||||||||
| Intangible Assets | 300.1 | 315.5 | 333.2 | 351.4 | 79.2 | 84.6 | 90.2 | 96.0 | 17.3 | 19.2 | 21.3 | 23.5 | 24.5 | 26.8 | 29.1 | 31.6 | 40.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 94.4 | 98.1 | 108.3 | 111.5 | 73.0 | 74.8 | 75.8 | 76.8 | 70.7 | 71.8 | 68.8 | 32.7 | 34.5 | 35.7 | 31.8 | 32.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 37,315.0 | 37,585.8 | 37,072.7 | 37,289.4 | 24,632.6 | 24,585.3 | 24,803.7 | 24,761.4 | 21,378.1 | 21,166.2 | 20,736.2 | 20,602.3 | 20,103.4 | 20,461.1 | 19,950.2 | 19,661.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 529.6 | 725.4 | 91.6 | 127.4 | 57.0 | 116.3 | 434.2 | 790.1 | 666.4 | 920.8 | 629.9 | 929.9 | 408.8 | 1,318.8 | 280.0 | 408.7 | 115.0 | 117.9 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 775.0 | 771.9 | 768.7 | 765.4 | 418.7 | 418.3 | 417.9 | 416.6 | 391.3 | 391.0 | 390.7 | 390.4 | 390.2 | 389.9 | 389.6 | 389.3 | 389.0 | 388.7 | 290.6 | 290.3 | 290.1 | 489.8 | 1,048.0 | 1,047.8 | 1,077.7 | 1,077.5 | 1,137.3 | 1,220.3 | 739.6 | 668.5 | 497.8 | 507.1 | 481.4 | 425.3 | 434.8 | 434.3 | 413.8 | 413.3 | 259.9 | 274.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 32,262.7 | 32,579.4 | 32,155.7 | 32,456.7 | 21,447.4 | 21,442.4 | 21,621.3 | 21,717.7 | 18,829.2 | 18,609.9 | 18,347.4 | 18,177.9 | 17,663.1 | 18,088.4 | 17,669.1 | 17,270.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 188.9 | 188.6 | 188.5 | 188.5 | 118.8 | 118.5 | 118.5 | 118.5 | 99.4 | 99.1 | 99.1 | 99.1 | 99.1 | 98.9 | 98.8 | 98.8 | 99.7 | 100.1 | 100.1 | 103.1 | 104.5 | 104.2 | 104.1 | 104.1 | 104.1 | 105.8 | 107.3 | 108.6 | 108.5 | 87.3 | 87.2 | 87.1 | 87.1 | 57.7 | 57.7 | 57.6 | 57.6 | 57.5 | 57.4 | 57.5 |
| Additional Paid In Capital | 3,890.3 | 3,888.8 | 3,882.8 | 3,876.8 | 2,280.3 | 2,280.5 | 2,277.0 | 2,273.3 | 1,782.8 | 1,782.3 | 1,779.3 | 1,776.5 | 1,773.1 | 1,772.4 | 1,769.9 | 1,767.1 | ||||||||||||||||||||||||
| Retained Earnings | 1,251.4 | 1,184.9 | 1,128.7 | 1,088.0 | 1,119.6 | 1,103.3 | 1,079.0 | 1,034.3 | 1,040.8 | 1,018.1 | 988.1 | 959.6 | 929.8 | 919.5 | 874.4 | 841.7 | 803.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (278.5) | (256.1) | (283.1) | (320.8) | (333.7) | (359.7) | (292.3) | (382.6) | (374.3) | (343.3) | (477.9) | (410.9) | (361.9) | (418.3) | (462.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,052.3 | 5,006.4 | 4,917.1 | 4,832.6 | 3,185.2 | 3,142.9 | 3,182.4 | 3,043.7 | 2,548.9 | 2,556.3 | 2,388.8 | 2,424.5 | 2,440.2 | 2,372.7 | 2,281.2 | 2,391.5 | ||||||||||||||||||||||||
| Total Equity | 5,052.3 | 5,006.4 | 4,917.1 | 4,832.6 | 3,185.2 | 3,142.9 | 3,182.4 | 3,043.7 | 2,548.9 | 2,556.3 | 2,388.8 | 2,424.5 | 2,440.2 | 2,372.7 | 2,281.2 | 2,391.5 | 2,498.3 | 2,710.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,304.6 | 1,497.3 | 860.3 | 892.8 | 475.7 | 534.6 | 852.2 | 1,206.7 | 1,057.7 | 1,311.9 | 1,020.7 | 1,320.3 | 798.9 | 1,708.7 | 669.6 | 797.9 | 504.0 | 506.6 | 385.8 | 380.1 | 563.6 | 840.7 | 1,314.3 | 1,125.0 | 1,514.5 | 1,513.7 | 1,549.2 | 1,909.2 | 1,753.1 | 1,756.3 | 1,554.6 | 1,300.3 | 1,535.0 | 1,219.4 | 1,052.1 | 1,070.8 | 980.9 | 990.1 | 925.6 | 952.8 |
| Net debt | 524.5 | 530.8 | 65.6 | (695.9) | 41.5 | 180.5 | 324.1 | 760.7 | 661.1 | 933.7 | 621.7 | 892.0 | 426.7 | 1,388.8 | 278.6 | 556.6 | 107.7 | (295.9) | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 5,052.3 | 5,006.4 | 4,917.1 | 4,832.6 | 3,185.2 | 3,142.9 | 3,182.4 | 3,043.7 | 2,548.9 | 2,556.3 | 2,388.8 | 2,424.5 | 2,440.2 | 2,372.7 | 2,281.2 | 2,391.5 | 2,498.3 | 2,710.1 | ||||||||||||||||||||||
| Tangible Book Value | 2,997.3 | 2,957.6 | 2,857.4 | 2,770.3 | 1,892.0 | 1,844.3 | 1,879.5 | 1,740.2 | 1,606.4 | 1,611.9 | 1,442.3 | 1,475.8 | 1,490.5 | 1,420.8 | 1,326.8 | 1,434.6 | 1,522.5 | |||||||||||||||||||||||
| - |
| 61.2 |
| 45.9 |
| 148.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 138.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 150.3 | 150.4 | 140.4 | 115.4 | 109.9 | 112.2 | 102.3 | 93.6 | 83.5 | 76.8 | 68.0 | 58.8 | 54.0 | 51.5 | 48.0 | - | - | - |
| Property,Plant & Equipment Net | 166.8 | 112.7 | 91.0 | 118.2 | 134.8 | 163.8 | 161.1 | 147.0 | 119.6 | 122.0 | 126.0 | 135.2 | 82.8 | 85.4 | 90.6 | 90.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,733.3 | 1,214.1 | 925.2 | 925.2 | 935.6 | 935.6 | 935.6 | 727.2 | 298.5 | 298.2 | 293.5 | 293.5 | 59.4 | 59.4 | 59.4 | 57.6 | - | - |
| Intangible Assets | 315.5 | 84.6 | 19.2 | 26.8 | 43.3 | 57.2 | 73.7 | 48.7 | 14.8 | 20.6 | 23.3 | 31.8 | 12.0 | 15.8 | 20.7 | 26.8 | - | - |
| Operating Lease Right Of Use Assets | 98.1 | 74.8 | 71.8 | 35.7 | 40.7 | 48.1 | 54.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 37,585.8 | 24,585.3 | 21,166.2 | 20,461.1 | 20,064.8 | 19,628.4 | 17,563.0 | 13,765.6 | 9,315.2 | 8,426.8 | 7,693.3 | 7,358.6 | 4,176.4 | 4,095.9 | 3,907.1 | 3,837.2 | - | - |
| - |
| - |
| Short Term Debt | 725.4 | 116.3 | 920.8 | 1,318.8 | 117.9 | 350.9 | 436.3 | 1,087.8 | 794.2 | 576.8 | 389.0 | 387.4 | 264.0 | 132.3 | 63.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 154.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 32,579.4 | 21,442.4 | 18,609.9 | 18,088.4 | 17,354.7 | 16,920.0 | 15,049.9 | 11,841.0 | 8,268.9 | 7,425.8 | 6,697.9 | 6,381.5 | 3,738.3 | 3,660.0 | 3,485.4 | 3,409.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 3,888.8 | 2,280.5 | 1,782.3 | 1,772.4 | 1,807.4 | 1,917.1 | 1,790.3 | 1,380.3 | 610.0 | 605.4 | 631.8 | 643.4 | 170.8 | 176.6 | 187.5 | 185.8 | - | - |
| Retained Earnings | 1,184.9 | 1,103.3 | 1,018.1 | 919.5 | 783.8 | 616.1 | 581.4 | 467.3 | 379.5 | 341.9 | 298.1 | 261.7 | 236.6 | 215.6 | 189.8 | 169.8 | - | - |
| Accumulated Other Comprehensive Income | (256.1) | (359.7) | (343.3) | (418.3) | 18.6 | 71.0 | 35.6 | (10.3) | (0.9) | (3.8) | 6.3 | 12.3 | (2.2) | 10.1 | 9.7 | 3.6 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,006.4 | 3,142.9 | 2,556.3 | 2,372.7 | 2,710.1 | 2,708.5 | 2,513.1 | 1,924.6 | 1,046.3 | 1,001.0 | 995.4 | 977.2 | 437.8 | 435.6 | 421.6 | 428.1 | 282.1 | 273.8 |
| Total Equity | 5,006.4 | 3,142.9 | 2,556.3 | 2,372.7 | 2,710.1 | 2,708.5 | 2,513.1 | 1,924.6 | 1,046.3 | 1,001.0 | 995.4 | 977.2 | 437.8 | 435.9 | 421.6 | 428.1 | 282.1 | 273.8 |
| - |
| - |
| Net debt | 530.8 | 180.5 | 933.7 | 1,388.8 | (295.9) | 347.4 | 1,077.7 | 1,495.1 | 1,020.0 | 810.9 | 537.5 | 553.7 | 390.3 | 186.2 | 121.7 | 93.7 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,006.4 | 3,142.9 | 2,556.3 | 2,372.7 | 2,710.1 | 2,708.5 | 2,513.1 | 1,924.6 | 1,046.3 | 1,001.0 | 995.4 | 977.2 | 437.8 | 435.6 | 421.6 | 428.1 | 282.1 | 273.8 |
| Tangible Book Value | 2,957.6 | 1,844.3 | 1,611.9 | 1,420.8 | 1,731.2 | 1,715.7 | 1,503.9 | 1,148.7 | 733.0 | 682.2 | 678.5 | 651.9 | 366.4 | 360.4 | 341.5 | 343.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.0 |
| 134.8 |
| 159.6 |
| 161.1 |
| 161.5 |
| 163.8 |
| 156.9 |
| 164.3 |
| 161.1 |
| 161.1 |
| 168.1 |
| 168.5 |
| 172.5 |
| 147.0 |
| 155.0 |
| 160.5 |
| 163.1 |
| 119.6 |
| 120.8 |
| 121.8 |
| 122.5 |
| 122.0 |
| 123.4 |
| 124.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 935.6 |
| 935.6 |
| 935.6 |
| 935.6 |
| 935.6 |
| 935.6 |
| 935.6 |
| 935.6 |
| 929.8 |
| 930.4 |
| 927.8 |
| 727.2 |
| 727.7 |
| 725.2 |
| 724.1 |
| 298.5 |
| 298.2 |
| 298.2 |
| 298.2 |
| 298.2 |
| 298.2 |
| 297.7 |
| 43.3 |
| 46.5 |
| 49.9 |
| 53.5 |
| 57.2 |
| 61.1 |
| 65.1 |
| 69.3 |
| 73.7 |
| 78.2 |
| 83.0 |
| 88.6 |
| 48.7 |
| 51.6 |
| 51.2 |
| 50.1 |
| 14.8 |
| 16.0 |
| 17.4 |
| 19.0 |
| 20.6 |
| 22.3 |
| 23.4 |
| 35.2 |
| 40.7 |
| 43.3 |
| 45.3 |
| 47.2 |
| 48.1 |
| 53.9 |
| 53.2 |
| - |
| 54.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,782.4 |
| 20,064.8 |
| 19,935.7 |
| 19,989.4 |
| 19,854.6 |
| 19,628.4 |
| 19,930.7 |
| 19,752.3 |
| 17,847.4 |
| 17,563.0 |
| 17,441.0 |
| 17,159.4 |
| 16,897.7 |
| 13,765.6 |
| 13,371.7 |
| 13,066.1 |
| 13,149.3 |
| 9,315.2 |
| 9,029.4 |
| 8,915.2 |
| 8,669.9 |
| 8,426.8 |
| 8,258.2 |
| 8,100.6 |
| 95.2 |
| 89.7 |
| 273.5 |
| 350.9 |
| 266.3 |
| 77.2 |
| 436.8 |
| 436.3 |
| 411.9 |
| 688.9 |
| 1,013.5 |
| 1,087.8 |
| 1,056.9 |
| 793.2 |
| 1,053.6 |
| 794.2 |
| 617.3 |
| 636.5 |
| 567.1 |
| 576.8 |
| 665.7 |
| 678.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,284.1 |
| 17,354.7 |
| 17,241.2 |
| 17,241.8 |
| 17,144.9 |
| 16,920.0 |
| 17,269.8 |
| 17,134.1 |
| 15,421.9 |
| 15,049.9 |
| 14,916.0 |
| 14,647.1 |
| 14,438.2 |
| 11,841.0 |
| 11,491.7 |
| 11,201.2 |
| 11,318.2 |
| 8,268.9 |
| 7,988.1 |
| 7,884.3 |
| 7,654.3 |
| 7,425.8 |
| 7,257.3 |
| 7,111.4 |
| 1,786.6 |
| 1,807.4 |
| 1,804.6 |
| 1,881.4 |
| 1,919.0 |
| 1,917.1 |
| 1,914.6 |
| 1,912.0 |
| 1,743.4 |
| 1,790.3 |
| 1,831.7 |
| 1,862.7 |
| 1,859.6 |
| 1,380.3 |
| 1,378.9 |
| 1,376.3 |
| 1,374.0 |
| 610.0 |
| 608.9 |
| 607.7 |
| 606.1 |
| 605.4 |
| 603.8 |
| 605.0 |
| 783.8 |
| 760.2 |
| 709.9 |
| 649.6 |
| 616.1 |
| 579.3 |
| 540.6 |
| 529.6 |
| 581.4 |
| 545.7 |
| 513.0 |
| 483.0 |
| 467.3 |
| 438.5 |
| 415.5 |
| 382.3 |
| 379.5 |
| 373.5 |
| 361.6 |
| 352.3 |
| 341.9 |
| 329.9 |
| 317.7 |
| (316.3) |
| (191.5) |
| 18.6 |
| 29.4 |
| 53.1 |
| 36.5 |
| 71.0 |
| 62.7 |
| 61.3 |
| 48.3 |
| 35.6 |
| 40.4 |
| 28.1 |
| 8.4 |
| (10.3) |
| (24.6) |
| (14.0) |
| (12.3) |
| (0.9) |
| 1.3 |
| 4.0 |
| (0.4) |
| (3.8) |
| 9.9 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,498.3 |
| 2,710.1 |
| 2,694.4 |
| 2,747.6 |
| 2,709.7 |
| 2,708.5 |
| 2,660.9 |
| 2,618.2 |
| 2,425.5 |
| 2,513.1 |
| 2,525.0 |
| 2,512.3 |
| 2,459.5 |
| 1,924.6 |
| 1,880.0 |
| 1,864.9 |
| 1,831.1 |
| 1,046.3 |
| 1,041.4 |
| 1,030.9 |
| 1,015.6 |
| 1,001.0 |
| 1,001.0 |
| 989.2 |
| 2,694.4 |
| 2,747.6 |
| 2,709.7 |
| 2,708.5 |
| 2,660.9 |
| 2,618.2 |
| 2,425.5 |
| 2,513.1 |
| 2,525.0 |
| 2,512.3 |
| 2,459.5 |
| 1,924.6 |
| 1,880.0 |
| 1,864.9 |
| 1,831.1 |
| 1,046.3 |
| 1,041.4 |
| 1,030.9 |
| 1,015.6 |
| 1,001.0 |
| 1,001.0 |
| 989.2 |
| (677.5) |
| (485.1) |
| 162.7 |
| 347.4 |
| 793.4 |
| 283.0 |
| 1,009.5 |
| 1,077.7 |
| 957.3 |
| 1,588.7 |
| 1,469.5 |
| 1,495.1 |
| 1,272.4 |
| 722.2 |
| 1,192.6 |
| 1,020.0 |
| 875.1 |
| 888.9 |
| 797.0 |
| 810.9 |
| 769.5 |
| 735.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,694.4 |
| 2,747.6 |
| 2,709.7 |
| 2,708.5 |
| 2,660.9 |
| 2,618.2 |
| 2,425.5 |
| 2,513.1 |
| 2,525.0 |
| 2,512.3 |
| 2,459.5 |
| 1,924.6 |
| 1,880.0 |
| 1,864.9 |
| 1,831.1 |
| 1,046.3 |
| 1,041.4 |
| 1,030.9 |
| 1,015.6 |
| 1,001.0 |
| 1,001.0 |
| 989.2 |
| 1,731.2 |
| 1,712.3 |
| 1,762.1 |
| 1,720.7 |
| 1,715.7 |
| 1,664.3 |
| 1,617.6 |
| 1,420.6 |
| 1,503.9 |
| 1,517.0 |
| 1,498.9 |
| 1,443.2 |
| 1,148.7 |
| 1,100.8 |
| 1,088.5 |
| 1,056.9 |
| 733.0 |
| 727.2 |
| 715.3 |
| 698.5 |
| 682.2 |
| 680.4 |
| 668.1 |