| (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 | 1,673.2 | 1,970.2 | 2,221.7 | 1,275.8 | 1,190.3 | 1,266.0 | 1,376.8 | 914.8 | 1,276.5 | 1,440.3 | 1,267.7 | 870.3 | 1,010.1 | 1,360.7 | 1,361.9 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 1,970.2 | 1,266.0 | 1,440.3 | 1,360.7 | 2,469.5 | 987.6 | 793.4 | 629.6 | 1,000.1 | 670.9 | 991.5 | 1,242.0 | 966.6 | 567.1 | 509.6 | 616.9 | 488.1 |
| Restricted Cash | - | - | - | - | - | 2.0 | 34.6 | 8.7 | 28.7 | 13.1 | 18.9 | 59.7 | 129.9 | 34.5 | 24.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,970.2 | 1,266.0 | 1,440.3 | 1,360.7 | 2,469.5 | 987.6 | 793.4 | 629.6 | 1,000.1 | 670.9 | 991.5 | 1,242.0 | 966.6 | 567.1 | 509.6 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 202.5 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 144.4 | 125.6 | 243.6 | 305.3 | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.5 | 0.0 | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 144.4 | 125.6 | 243.6 | 305.3 | - | - | - | |
| 1,308.9 |
| 1,290.2 |
| 2,469.5 |
| 2,399.0 |
| 1,586.2 |
| 880.4 |
| 987.6 |
| 938.4 |
| 554.5 |
| 1,007.9 |
| 793.4 |
| 1,489.8 |
| 669.2 |
| 723.0 |
| 629.6 |
| 1,238.2 |
| 876.8 |
| 1,068.2 |
| 1,000.1 |
| 1,355.7 |
| 789.9 |
| 799.2 |
| 670.9 |
| 1,043.3 |
| 807.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 16.8 | 0.8 | 0.6 | 0.9 | 0.6 | 5.6 | 6.9 | 31.0 | 6.6 | 2.0 | 0.4 | 4.5 | 0.6 | 34.6 | 16.0 | 14.4 | 5.1 | 8.7 | 1.4 | 1.7 | 9.8 | 28.7 | 9.6 | 9.4 | 75.4 | 13.1 | 16.9 | 12.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,673.2 | 1,970.2 | 2,221.7 | 1,275.8 | 1,190.3 | 1,266.0 | 1,376.8 | 914.8 | 1,276.5 | 1,440.3 | 1,267.7 | 870.3 | 1,010.1 | 1,360.7 | 1,361.9 | 1,308.9 | 1,290.2 | 2,469.5 | 2,399.0 | 1,586.2 | 880.4 | 987.6 | 938.4 | 554.5 | 1,007.9 | 793.4 | 1,489.8 | 669.2 | 723.0 | 629.6 | 1,238.2 | 876.8 | 1,068.2 | 1,000.1 | 1,355.7 | 789.9 | 799.2 | 670.9 | 1,043.3 | 807.3 |
| 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 | 234.9 | 224.9 | 199.1 | 191.7 | 188.2 | 185.3 | 174.1 | 167.5 | 162.8 | 161.5 | 154.8 | 150.5 | 141.8 | 139.9 | 134.4 | 138.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 2,982.3 | 2,879.5 | 2,942.5 | 3,001.6 | 3,153.2 | 3,292.3 | 3,234.2 | 3,179.3 | 3,145.4 | 3,024.1 | 3,008.3 | 2,951.2 | 2,915.6 | 2,922.0 | 2,883.8 | 2,758.7 | ||||||||||||||||||||||||
| Goodwill | - | - | 104.6 | 104.5 | 103.9 | 103.6 | 104.1 | 103.9 | 103.9 | 104.0 | 103.8 | 104.0 | 104.0 | 103.9 | 103.0 | 12.7 | 13.1 | 13.3 | ||||||||||||||||||||||
| Intangible Assets | - | - | 435.4 | 469.1 | 499.3 | 530.5 | 566.5 | 596.3 | 628.9 | 662.1 | 692.2 | 731.3 | 762.4 | 793.9 | 822.1 | 771.7 | 807.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 332.9 | 331.9 | 340.6 | 351.1 | 356.1 | 341.4 | 353.6 | 354.0 | 349.3 | 332.2 | 337.4 | 347.9 | 331.5 | 337.0 | 333.5 | 340.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 30.1 | 32.2 | 28.3 | 25.7 | 22.2 | 27.6 | 22.5 | 48.2 | 52.2 | 16.5 | 13.5 | 14.2 | 14.1 | 15.8 | 17.9 | 16.5 | 17.4 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 29,842.0 | 29,116.0 | 27,055.9 | 25,067.8 | 24,095.5 | 23,103.5 | 22,658.4 | 22,284.1 | 20,849.5 | 21,176.0 | 20,957.3 | 21,381.0 | 21,273.9 | 21,403.0 | 21,092.4 | 21,424.9 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | 2,275.6 | 2,271.7 | 2,235.0 | 2,239.1 | 2,255.0 | 2,071.6 | 2,370.7 | 2,307.5 | 1,940.6 | 1,970.9 | 1,987.1 | 1,943.7 | 2,188.3 | 1,976.3 | 1,961.9 | 1,531.8 | 1,537.2 | 1,550.4 | 1,558.4 | 1,591.9 | 1,603.9 | 1,573.6 | 1,515.6 | 1,437.1 | 1,331.7 | 1,265.2 | 1,277.2 | 1,276.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 55.2 | 106.3 | 80.7 | 128.3 | 106.0 | 137.0 | 150.5 | 26.3 | 26.2 | 45.3 | 276.2 | 310.4 | 389.5 | 402.7 | 449.9 | 525.4 | 595.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 22,467.4 | 22,058.9 | 20,210.8 | 18,350.2 | 17,710.3 | 16,755.9 | 16,323.0 | 16,554.7 | 15,109.5 | 15,391.5 | 14,452.5 | 14,736.4 | 14,462.4 | 14,581.7 | 14,437.5 | 14,992.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 4,408.4 | 4,285.8 | 4,194.7 | 4,096.4 | 3,997.7 | 3,892.3 | 3,774.5 | 3,642.6 | 3,513.9 | 3,403.0 | 3,337.8 | 3,266.5 | 3,195.5 | 3,138.5 | 3,123.0 | 3,033.6 | ||||||||||||||||||||||||
| Retained Earnings | 1,172.7 | 1,642.3 | 1,617.8 | 1,950.0 | 1,864.8 | 2,040.8 | 2,034.5 | 1,707.7 | 1,868.2 | 2,082.1 | 2,902.6 | 2,992.9 | 3,280.9 | 3,401.1 | 3,430.8 | 3,309.9 | 3,207.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (181.2) | (170.2) | (196.5) | (189.5) | (288.7) | (329.8) | (265.9) | (324.0) | (315.0) | (297.3) | (323.9) | (299.3) | (305.2) | (322.2) | (439.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1,971.1 | 1,295.6 | 1,225.5 | 857.1 | 807.8 | 740.7 | 788.7 | 699.5 | 669.3 | 593.1 | 584.7 | 680.9 | 636.7 | 600.3 | 537.2 | 446.0 | 444.3 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,374.6 | 7,057.1 | 6,845.1 | 6,717.6 | 6,385.2 | 6,347.6 | 6,335.4 | 5,729.4 | 5,740.0 | 5,784.5 | 6,504.8 | 6,644.6 | 6,811.5 | 6,821.3 | 6,654.9 | 6,432.3 | ||||||||||||||||||||||||
| Total Equity | 7,374.6 | 7,057.1 | 6,845.1 | 6,717.6 | 6,385.2 | 6,347.6 | 6,335.4 | 5,729.4 | 5,740.0 | 5,784.5 | 6,504.8 | 6,644.6 | 6,811.5 | 6,821.3 | 6,654.9 | 6,432.3 | 6,354.3 | 5,706.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 2,275.6 | 2,271.7 | 2,235.0 | 2,239.1 | 2,255.0 | 2,071.6 | 2,370.7 | 2,307.5 | 1,940.6 | 1,970.9 | 1,987.1 | 1,943.7 | 2,188.3 | 1,976.3 | 1,961.9 | 1,531.8 | 1,537.2 | 1,550.4 | 1,558.4 | 1,591.9 | 1,603.9 | 1,573.6 | 1,515.6 | 1,437.1 | 1,331.7 | 1,265.2 | 1,277.2 | 1,276.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | 1,265.5 | 911.0 | 873.1 | 930.2 | 964.8 | (397.9) | (28.3) | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 7,374.6 | 7,057.1 | 6,845.1 | 6,717.6 | 6,385.2 | 6,347.6 | 6,335.4 | 5,729.4 | 5,740.0 | 5,784.5 | 6,504.8 | 6,644.6 | 6,811.5 | 6,821.3 | 6,654.9 | 6,432.3 | 6,354.3 | 5,706.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | 6,305.1 | 6,144.0 | 5,782.0 | 5,713.5 | 5,664.8 | 5,029.2 | 5,007.2 | 5,018.4 | 5,708.8 | 5,809.3 | 5,945.1 | 5,923.5 | 5,729.8 | 5,647.9 | 5,534.2 | |||||||||||||||||||||||
| 616.9 |
| 488.1 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 181.3 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 138.9 | 128.6 | - | - |
| Property,Plant & Equipment Net | 224.9 | 185.3 | 161.5 | 139.9 | 143.9 | 149.2 | 108.2 | 95.1 | 100.4 | 106.1 | 110.9 | 75.4 | 68.8 | 63.6 | 52.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 2,879.5 | 3,292.3 | 3,024.1 | 2,922.0 | 2,128.6 | 1,810.8 | 2,443.6 | 1,765.8 | 1,218.4 | 950.9 | 876.6 | 918.7 | 751.1 | 855.1 | 419.9 | - | - |
| Goodwill | 104.6 | 103.6 | 104.0 | 103.9 | 13.3 | 16.8 | 16.1 | 15.3 | 11.1 | 10.1 | 38.3 | 47.5 | 40.3 | 37.0 | 36.8 | - | - |
| Intangible Assets | 402.5 | 530.5 | 662.1 | 793.9 | 21.6 | 31.9 | 46.2 | 62.0 | 24.8 | 31.9 | 97.4 | 394.6 | 542.5 | 654.1 | 558.1 | - | - |
| Operating Lease Right Of Use Assets | 331.9 | 341.4 | 332.2 | 337.0 | 361.1 | 361.1 | 203.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 32.2 | 27.6 | 16.5 | 15.8 | 14.5 | 96.5 | 270.1 | 194.4 | 170.4 | 234.4 | 219.4 | 131.0 | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29,116.0 | 23,103.5 | 21,176.0 | 21,403.0 | 21,250.4 | 15,644.8 | 13,808.8 | 12,914.2 | 12,280.6 | 9,973.0 | 32,181.6 | 35,994.3 | 35,622.3 | 31,566.6 | 24,651.7 | 17,062.8 | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 106.3 | 137.0 | 45.3 | 402.7 | 487.1 | 57.8 | 65.2 | 64.3 | 75.6 | 76.6 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 22,058.9 | 16,755.9 | 15,391.5 | 14,581.7 | 15,544.2 | 12,714.6 | 10,839.2 | 10,077.9 | 9,331.6 | 8,519.0 | 23,258.1 | 23,138.3 | 20,892.9 | 17,983.8 | 13,561.1 | - | - |
| - |
| Additional Paid In Capital | 4,285.8 | 3,892.3 | 3,403.0 | 3,138.5 | 2,717.6 | 2,546.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,642.3 | 2,040.8 | 2,082.1 | 3,401.1 | 2,805.3 | 348.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (170.2) | (329.8) | (297.3) | (322.2) | (247.5) | (208.7) | (85.2) | (83.3) | (72.7) | (95.2) | (90.1) | (39.0) | (11.2) | (4.8) | (55.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1,295.6 | 740.7 | 593.1 | 600.3 | 427.2 | 241.0 | 333.5 | 324.2 | 404.7 | 277.8 | 4,493.8 | 6,446.4 | 7,696.6 | 8,264.8 | 7,496.2 | - | - |
| Total Stockholders Equity | 7,057.1 | 6,347.6 | 5,784.5 | 6,821.3 | 5,706.2 | 2,930.2 | 2,969.6 | - | - | - | - | - | - | - | - | - | - |
| Total Equity | 7,057.1 | 6,347.6 | 5,784.5 | 6,821.3 | 5,706.2 | 2,930.2 | 2,969.6 | - | - | - | - | - | - | - | - | - | - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | (526.5) | (865.9) | (998.4) | (661.3) | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 7,057.1 | 6,347.6 | 5,784.5 | 6,821.3 | 5,706.2 | 2,930.2 | 2,969.6 | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | 6,550.0 | 5,713.5 | 5,018.4 | 5,923.5 | 5,671.3 | 2,881.5 | 2,907.3 | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.2 |
| 143.9 |
| 139.2 |
| 142.0 |
| 148.9 |
| 149.2 |
| 133.9 |
| 122.3 |
| 120.6 |
| 108.2 |
| 110.8 |
| 106.1 |
| 99.8 |
| 95.1 |
| 93.4 |
| 95.9 |
| 97.8 |
| 100.4 |
| 100.1 |
| 98.6 |
| 92.6 |
| 106.1 |
| 101.5 |
| 104.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,652.5 |
| 2,128.6 |
| 2,039.3 |
| 1,979.2 |
| 1,936.7 |
| 1,810.8 |
| 1,699.4 |
| 1,640.3 |
| 2,232.3 |
| 2,443.6 |
| 2,532.4 |
| 2,311.4 |
| 2,050.9 |
| 1,765.8 |
| 1,402.1 |
| 1,300.3 |
| 1,205.7 |
| 1,218.4 |
| 1,157.7 |
| 1,078.6 |
| 1,009.6 |
| 950.9 |
| 960.7 |
| 946.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 10.7 |
| 10.2 |
| 10.1 |
| 38.5 |
| 38.4 |
| 21.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| 28.8 |
| 29.9 |
| 31.9 |
| 68.1 |
| 78.8 |
| 350.8 |
| 361.1 |
| 364.4 |
| 336.6 |
| 364.7 |
| 361.1 |
| 187.7 |
| 189.6 |
| 194.2 |
| 203.8 |
| 212.8 |
| 231.3 |
| 247.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.5 |
| 19.8 |
| 19.4 |
| 18.5 |
| 96.5 |
| 212.1 |
| 266.5 |
| 304.5 |
| 270.1 |
| 185.7 |
| 171.0 |
| 180.1 |
| 194.4 |
| 186.8 |
| 176.2 |
| 178.2 |
| 170.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,736.4 |
| 21,250.4 |
| 20,788.7 |
| 19,649.2 |
| 16,975.3 |
| 15,644.8 |
| 14,202.2 |
| 12,322.7 |
| 12,084.6 |
| 13,808.8 |
| 13,928.0 |
| 13,400.8 |
| 12,242.8 |
| 12,914.2 |
| 13,433.7 |
| 13,294.4 |
| 12,941.8 |
| 12,280.6 |
| 11,686.6 |
| 10,856.4 |
| 10,375.2 |
| 9,973.0 |
| 9,503.6 |
| 9,586.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 487.1 |
| 433.4 |
| 466.5 |
| 245.2 |
| 57.8 |
| 47.2 |
| 36.9 |
| 36.4 |
| 65.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,382.1 |
| 15,544.2 |
| 15,755.7 |
| 15,027.2 |
| 13,263.1 |
| 12,714.6 |
| 11,772.0 |
| 10,180.0 |
| 10,015.5 |
| 10,839.2 |
| 10,632.5 |
| 9,782.5 |
| 9,107.0 |
| 10,077.9 |
| 10,354.5 |
| 10,171.1 |
| 9,898.8 |
| 9,331.6 |
| 8,914.8 |
| 8,734.6 |
| 8,597.2 |
| 8,519.0 |
| 7,925.4 |
| 7,799.7 |
| 2,982.4 |
| 2,717.6 |
| 2,671.7 |
| 2,621.7 |
| 2,573.7 |
| 2,546.2 |
| 2,615.7 |
| 2,679.8 |
| 2,569.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,805.3 |
| 2,324.1 |
| 1,940.1 |
| 1,118.8 |
| 348.2 |
| (170.6) |
| (466.1) |
| (612.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (360.8) |
| (283.0) |
| (247.5) |
| (240.2) |
| (228.3) |
| (234.0) |
| (208.7) |
| (237.1) |
| (258.9) |
| (95.1) |
| (85.2) |
| (89.1) |
| (77.8) |
| (81.5) |
| (83.3) |
| (83.8) |
| (79.6) |
| (67.9) |
| (72.7) |
| (69.4) |
| (92.4) |
| (96.1) |
| (95.2) |
| (86.0) |
| (89.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 427.2 |
| 273.8 |
| 285.0 |
| 250.2 |
| 241.0 |
| 218.7 |
| 184.4 |
| 203.7 |
| 333.5 |
| 310.1 |
| 308.5 |
| 290.0 |
| 324.2 |
| 378.3 |
| 382.3 |
| 409.3 |
| 404.7 |
| 374.7 |
| 280.5 |
| 246.7 |
| 277.8 |
| 201.2 |
| 269.7 |
| 6,354.3 |
| 5,706.2 |
| 5,033.0 |
| 4,622.0 |
| 3,712.2 |
| 2,930.2 |
| 2,430.2 |
| 2,142.7 |
| 2,069.1 |
| 2,969.6 |
| 3,295.5 |
| 3,618.3 |
| - |
| 2,836.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,033.0 |
| 4,622.0 |
| 3,712.2 |
| 2,930.2 |
| 2,430.2 |
| 2,142.7 |
| 2,069.1 |
| 2,969.6 |
| 3,295.5 |
| 3,618.3 |
| - |
| 2,836.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 721.3 |
| 1,060.2 |
| 983.3 |
| 1,048.7 |
| 1,389.2 |
| 1,180.4 |
| 1,182.9 |
| 472.1 |
| 862.6 |
| 814.2 |
| 920.8 |
| 320.2 |
| 715.1 |
| 535.7 |
| 573.5 |
| 159.9 |
| 647.2 |
| 532.5 |
| 594.3 |
| 233.9 |
| 469.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,033.0 |
| 4,622.0 |
| 3,712.2 |
| 2,930.2 |
| 2,430.2 |
| 2,142.7 |
| 2,069.1 |
| 2,969.6 |
| 3,295.5 |
| 3,618.3 |
| - |
| 2,836.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,671.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |