| (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 | - | - | - | - | 2,837.4 | 1,180.6 | 1,258.8 | 1,143.4 | 2,317.1 | 2,537.5 | 2,643.6 | 2,475.8 | 1,087.2 | 1,286.2 | 986.4 | 1,269.4 | 921.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | 2,837.4 | 1,180.6 | 1,258.8 | 1,143.4 | 2,317.1 | 2,537.5 | 2,643.6 | 2,475.8 | 1,087.2 | 1,286.2 | 986.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,185.5 | 1,171.9 | 1,094.2 | 974.6 | 924.3 | 843.0 | 779.1 | 645.0 | 755.8 | 733.2 | 674.9 | 617.7 | 594.7 | 565.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,634.2 | 4,454.2 | 8,955.5 | 7,138.5 | 2,494.4 | 3,821.4 | 8,621.3 | 7,418.7 | 5,854.5 | 5,717.3 | 6,277.9 | 3,726.3 | 3,069.7 | 3,053.9 | 2,769.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,634.2 | 4,454.2 | 8,955.5 | 7,138.5 | 2,494.4 | 3,821.4 | 8,621.3 | 7,418.7 | 5,854.5 | 5,717.3 | 6,277.9 | 3,726.3 | 3,069.7 | 3,053.9 | 2,769.7 | 3,516.1 | |||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 694.9 |
| 890.4 |
| - |
| - |
| - |
| 1,269.4 |
| 921.2 |
| 694.9 |
| 890.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 530.6 |
| 501.9 |
| - |
| - |
| - |
| Accumulated Depreciation | 546.5 | 537.4 | 472.0 | 409.4 | 350.2 | 291.7 | 243.5 | 315.0 | 438.5 | 407.3 | 368.4 | 343.9 | 316.8 | 299.4 | 267.9 | 236.4 | - | - | - |
| Property,Plant & Equipment Net | 638.9 | 634.5 | 622.2 | 565.2 | 574.1 | 551.3 | 535.5 | 330.0 | 317.3 | 325.8 | 306.5 | 273.8 | 277.8 | 265.9 | 262.7 | 265.5 | 280.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,048.1 | 1,048.1 | 1,049.3 | 447.4 | 448.9 | 385.5 | 377.8 | 359.8 | 362.0 | 335.6 | 335.6 | 335.6 | - | - |
| Intangible Assets | 34.8 | 46.8 | 60.0 | 76.1 | 91.8 | 113.4 | 125.3 | 134.8 | 28.7 | 46.9 | 43.9 | 34.4 | 24.6 | 28.2 | 10.2 | 13.8 | 18.6 | - | - |
| Operating Lease Right Of Use Assets | 193.0 | 213.0 | 221.0 | 177.0 | 181.0 | 166.0 | 180.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 52,237.5 | 49,685.9 | 49,824.8 | 47,790.6 | 50,249.4 | 46,671.1 | 42,172.0 | 38,020.5 | 32,272.2 | 32,772.3 | 31,476.1 | 29,089.7 | 27,015.4 | 28,148.6 | 25,493.9 | 23,941.6 | 23,516.8 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,516.1 |
| 5,003.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 46,316.8 | 44,134.9 | 44,679.4 | 43,103.3 | 44,881.1 | 41,379.5 | 37,308.1 | 33,577.5 | 28,753.8 | 29,465.9 | 28,208.5 | 25,753.5 | 23,960.5 | 25,155.0 | 22,707.3 | 21,397.7 | 21,291.5 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,022.6 | 5,592.1 | 5,211.5 | 4,824.2 | 4,447.7 | 3,973.7 | 3,729.8 | 3,369.7 | 3,048.5 | 2,823.3 | 2,704.1 | 2,530.8 | 2,349.4 | 2,137.5 | 1,953.3 | 1,743.9 | 1,563.7 | - | - |
| Accumulated Other Comprehensive Income | (166.2) | (503.0) | (599.1) | (837.0) | 72.4 | 335.9 | 104.9 | (72.6) | (36.2) | (11.0) | 21.6 | 56.7 | (25.6) | 149.9 | 129.0 | 107.8 | (10.7) | (222.9) | - |
| Treasury Stock | 1,367.1 | 970.3 | 876.7 | 695.0 | 535.1 | 411.3 | 329.9 | 199.0 | 552.8 | 544.1 | 477.2 | 240.0 | 202.3 | 188.9 | 150.7 | (112.8) | 105.9 | - | - |
| Minority Interest | 2.0 | 2.6 | 3.0 | 4.7 | 4.6 | 25.3 | 8.1 | 10.9 | 23.0 | 31.5 | 37.1 | 34.0 | 34.9 | 35.8 | 36.2 | 22.2 | 19.6 | - | - |
| Total Stockholders Equity | 5,918.6 | 5,548.4 | 5,142.4 | 4,682.6 | 5,363.7 | 5,266.3 | 4,855.8 | 4,432.1 | 3,495.4 | 3,274.9 | 3,230.6 | 3,302.2 | 3,020.0 | 2,957.9 | 2,750.5 | 2,521.7 | 2,205.8 | 1,860.1 | 1,954.2 |
| Total Equity | 5,920.7 | 5,551.0 | 5,145.4 | 4,687.4 | 5,368.4 | 5,291.6 | 4,863.9 | 4,443.0 | 3,518.3 | 3,306.4 | 3,267.6 | 3,336.2 | 3,055.0 | 2,993.7 | 2,786.7 | 2,543.9 | 2,225.4 | 1,860.1 | 1,954.2 |
| 5,003.6 |
| - |
| - |
| Net debt | - | - | - | - | (343.0) | 2,640.8 | 7,362.5 | 6,275.3 | 3,537.5 | 3,179.8 | 3,634.3 | 1,250.4 | 1,982.5 | 1,767.6 | 1,783.4 | 2,246.7 | 4,082.4 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,918.6 | 5,548.4 | 5,142.4 | 4,682.6 | 5,363.7 | 5,266.3 | 4,855.8 | 4,432.1 | 3,495.4 | 3,274.9 | 3,230.6 | 3,302.2 | 3,020.0 | 2,957.9 | 2,750.5 | 2,521.7 | 2,205.8 | 1,860.1 | 1,954.2 |
| Tangible Book Value | 4,839.1 | 4,456.8 | 4,037.7 | 3,561.8 | 4,227.2 | 4,104.7 | 3,682.4 | 3,248.0 | 3,019.3 | 2,779.0 | 2,801.2 | 2,890.0 | 2,635.7 | 2,567.7 | 2,404.6 | 2,172.3 | 1,851.6 | - | - |
| - |
| - |
| - |
| 1,892.0 |
| 1,259.5 |
| 1,419.2 |
| 1,180.6 |
| 1,006.4 |
| 1,247.8 |
| 973.1 |
| 1,258.8 |
| 1,226.6 |
| 1,335.5 |
| 1,282.7 |
| 1,143.4 |
| 1,246.2 |
| 1,458.8 |
| 2,599.4 |
| 2,317.1 |
| 2,474.0 |
| 2,640.4 |
| 2,767.2 |
| 2,537.5 |
| 2,616.9 |
| 2,406.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,892.0 | 1,259.5 | 1,419.2 | 1,180.6 | 1,006.4 | 1,247.8 | 973.1 | 1,258.8 | 1,226.6 | 1,335.5 | 1,282.7 | 1,143.4 | 1,246.2 | 1,458.8 | 2,599.4 | 2,317.1 | 2,474.0 | 2,640.4 | 2,767.2 | 2,537.5 | 2,616.9 | 2,406.6 |
| 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 | 631.5 | 638.9 | 636.3 | 637.2 | 636.1 | 634.5 | 632.8 | 632.4 | 628.1 | 622.2 | 616.4 | 617.9 | 623.1 | 565.2 | 569.4 | 573.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | 1,044.7 | ||||||||||||||||||||||
| Intangible Assets | 32.3 | 34.8 | 37.4 | 40.0 | 44.1 | 46.8 | 51.2 | 54.0 | 56.9 | 60.0 | 65.8 | 69.2 | 72.7 | 76.1 | 79.8 | 83.7 | 87.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 53,760.4 | 52,237.5 | 50,193.4 | 50,998.1 | 50,472.2 | 49,685.9 | 50,082.0 | 50,403.5 | 50,160.4 | 49,824.8 | 48,931.4 | 49,237.9 | 45,524.1 | 47,790.6 | 43,645.4 | 45,377.1 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 47,785.3 | 46,316.8 | 44,168.5 | 45,104.7 | 44,697.8 | 44,134.9 | 44,466.8 | 45,171.5 | 45,028.7 | 44,679.4 | 44,114.2 | 44,370.5 | 40,646.1 | 43,103.3 | 39,131.1 | 40,635.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,140.7 | 6,022.6 | 5,883.5 | 5,778.9 | 5,675.4 | 5,592.1 | 5,492.8 | 5,387.9 | 5,259.6 | 5,211.5 | 5,164.6 | 5,065.7 | 4,950.2 | 4,824.2 | 4,691.9 | 4,570.8 | 4,473.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (225.0) | (166.2) | (226.7) | (289.0) | (362.3) | (503.0) | (335.3) | (605.5) | (610.1) | (599.1) | (929.0) | (836.7) | (728.6) | (837.0) | (904.9) | |||||||||||||||||||||||||
| Treasury Stock | 1,377.7 | 1,367.1 | 1,081.4 | 1,040.3 | 976.8 | 970.3 | 970.2 | 970.1 | 932.1 | 876.7 | 826.3 | 766.7 | 743.9 | 695.0 | 662.5 | 612.6 | 588.1 | 535.1 | ||||||||||||||||||||||
| Minority Interest | 1.9 | 2.0 | 2.4 | 2.5 | 2.6 | 2.6 | 2.8 | 2.8 | 2.9 | 3.0 | 3.2 | 3.5 | 3.2 | 4.7 | 4.4 | 4.2 | 3.9 | 4.6 | ||||||||||||||||||||||
| Total Stockholders Equity | 5,973.2 | 5,918.6 | 6,022.5 | 5,890.9 | 5,771.8 | 5,548.4 | 5,612.4 | 5,229.1 | 5,128.8 | 5,142.4 | 4,814.0 | 4,863.9 | 4,874.8 | 4,682.6 | 4,509.9 | 4,737.3 | ||||||||||||||||||||||||
| Total Equity | 5,975.1 | 5,920.7 | 6,024.9 | 5,893.4 | 5,774.4 | 5,551.0 | 5,615.2 | 5,232.0 | 5,131.6 | 5,145.4 | 4,817.2 | 4,867.4 | 4,878.0 | 4,687.4 | 4,514.3 | 4,741.5 | 4,853.5 | 5,368.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 5,973.2 | 5,918.6 | 6,022.5 | 5,890.9 | 5,771.8 | 5,548.4 | 5,612.4 | 5,229.1 | 5,128.8 | 5,142.4 | 4,814.0 | 4,863.9 | 4,874.8 | 4,682.6 | 4,509.9 | 4,737.3 | 4,849.6 | 5,363.7 | ||||||||||||||||||||||
| Tangible Book Value | 4,896.1 | 4,839.1 | 4,940.4 | 4,806.1 | 4,683.0 | 4,456.8 | 4,516.5 | 4,130.4 | 4,027.1 | 4,037.7 | 3,703.5 | 3,749.9 | 3,757.3 | 3,561.8 | 3,385.4 | 3,608.8 | 3,717.1 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 574.8 |
| 574.1 |
| 558.1 |
| 556.4 |
| 555.5 |
| 551.3 |
| 542.6 |
| 550.2 |
| 546.1 |
| 535.5 |
| 516.6 |
| 468.4 |
| 468.3 |
| 330.0 |
| 327.1 |
| 320.8 |
| 314.3 |
| 317.3 |
| 320.1 |
| 321.0 |
| 325.5 |
| 325.8 |
| 318.2 |
| 315.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,044.7 |
| 1,048.1 |
| 1,048.1 |
| 1,048.1 |
| 1,048.1 |
| 1,048.1 |
| 1,048.1 |
| 1,048.1 |
| 1,048.1 |
| 1,048.1 |
| 1,048.1 |
| 1,049.3 |
| 447.4 |
| 453.1 |
| 447.4 |
| 447.4 |
| 446.7 |
| 446.7 |
| 445.7 |
| 448.9 |
| 382.7 |
| 382.7 |
| 91.8 |
| 96.2 |
| 105.7 |
| 110.6 |
| 113.4 |
| 118.5 |
| 123.6 |
| 121.8 |
| 125.3 |
| 124.3 |
| 124.5 |
| 129.5 |
| 134.8 |
| 33.4 |
| 28.3 |
| 29.7 |
| 28.7 |
| 39.0 |
| 40.8 |
| 42.6 |
| 46.9 |
| 42.0 |
| 43.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.0 |
| 139.0 |
| 137.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46,826.5 |
| 50,249.4 |
| 46,923.4 |
| 47,154.4 |
| 47,442.5 |
| 46,671.1 |
| 46,067.2 |
| 45,819.9 |
| 47,119.2 |
| 42,172.0 |
| 43,127.2 |
| 41,893.1 |
| 39,883.0 |
| 38,020.5 |
| 33,289.9 |
| 33,833.1 |
| 33,361.5 |
| 32,272.2 |
| 33,005.5 |
| 32,263.5 |
| 32,628.9 |
| 32,772.3 |
| 32,779.2 |
| 31,970.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41,973.0 |
| 44,881.1 |
| 41,527.0 |
| 41,799.8 |
| 42,180.2 |
| 41,379.5 |
| 40,841.1 |
| 40,715.5 |
| 42,085.0 |
| 37,308.1 |
| 38,289.5 |
| 37,174.6 |
| 35,351.3 |
| 33,577.5 |
| 29,664.1 |
| 30,257.1 |
| 29,844.2 |
| 28,753.8 |
| 29,491.1 |
| 28,814.0 |
| 29,258.0 |
| 29,465.9 |
| 29,346.8 |
| 28,567.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,447.7 |
| 4,366.8 |
| 4,214.1 |
| 4,083.5 |
| 3,973.7 |
| 3,856.0 |
| 3,737.9 |
| 3,709.0 |
| 3,729.8 |
| 3,655.6 |
| 3,548.9 |
| 3,447.1 |
| 3,369.7 |
| 3,297.1 |
| 3,212.7 |
| 3,127.6 |
| 3,048.5 |
| 2,999.0 |
| 2,942.4 |
| 2,883.0 |
| 2,823.3 |
| 2,801.9 |
| 2,755.8 |
| (602.6) |
| (417.8) |
| 72.4 |
| 169.2 |
| 226.8 |
| 221.4 |
| 335.9 |
| 365.2 |
| 370.3 |
| 331.3 |
| 104.9 |
| 133.8 |
| 98.6 |
| (3.5) |
| (72.6) |
| (162.4) |
| (135.3) |
| (111.2) |
| (36.2) |
| 6.8 |
| 8.0 |
| (5.2) |
| (11.0) |
| 95.7 |
| 117.6 |
| 521.7 |
| 481.0 |
| 437.2 |
| 411.3 |
| 368.9 |
| 368.9 |
| 368.9 |
| 329.9 |
| 307.1 |
| 281.1 |
| 261.0 |
| 199.0 |
| 564.1 |
| 564.1 |
| 562.6 |
| 552.8 |
| 545.4 |
| 545.4 |
| 545.4 |
| 544.1 |
| 495.0 |
| 494.7 |
| 7.5 |
| 21.6 |
| 22.9 |
| 25.3 |
| 7.3 |
| 7.4 |
| 7.9 |
| 8.1 |
| 8.6 |
| 9.0 |
| 8.8 |
| 10.9 |
| 10.7 |
| 22.6 |
| 22.3 |
| 23.0 |
| 25.6 |
| 27.1 |
| 29.2 |
| 31.5 |
| 34.1 |
| 33.9 |
| 4,849.6 |
| 5,363.7 |
| 5,389.0 |
| 5,333.0 |
| 5,239.5 |
| 5,266.3 |
| 5,218.8 |
| 5,097.0 |
| 5,026.2 |
| 4,855.8 |
| 4,829.0 |
| 4,709.4 |
| 4,522.9 |
| 4,432.1 |
| 3,615.0 |
| 3,553.4 |
| 3,495.0 |
| 3,495.4 |
| 3,488.8 |
| 3,422.5 |
| 3,341.7 |
| 3,274.9 |
| 3,398.3 |
| 3,368.8 |
| 5,396.4 |
| 5,354.6 |
| 5,262.3 |
| 5,291.6 |
| 5,226.1 |
| 5,104.4 |
| 5,034.2 |
| 4,863.9 |
| 4,837.7 |
| 4,718.5 |
| 4,531.7 |
| 4,443.0 |
| 3,625.8 |
| 3,576.0 |
| 3,517.3 |
| 3,518.3 |
| 3,514.4 |
| 3,449.5 |
| 3,370.9 |
| 3,306.4 |
| 3,432.4 |
| 3,402.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,389.0 |
| 5,333.0 |
| 5,239.5 |
| 5,266.3 |
| 5,218.8 |
| 5,097.0 |
| 5,026.2 |
| 4,855.8 |
| 4,829.0 |
| 4,709.4 |
| 4,522.9 |
| 4,432.1 |
| 3,615.0 |
| 3,553.4 |
| 3,495.0 |
| 3,495.4 |
| 3,488.8 |
| 3,422.5 |
| 3,341.7 |
| 3,274.9 |
| 3,398.3 |
| 3,368.8 |
| 4,227.2 |
| 4,248.0 |
| 4,179.2 |
| 4,080.8 |
| 4,104.7 |
| 4,052.2 |
| 3,925.3 |
| 3,856.4 |
| 3,682.4 |
| 3,656.6 |
| 3,536.9 |
| 3,345.3 |
| 3,248.0 |
| 3,134.2 |
| 3,072.1 |
| 3,017.9 |
| 3,019.3 |
| 3,003.1 |
| 2,935.0 |
| 2,853.5 |
| 2,779.0 |
| 2,973.6 |
| 2,942.7 |