| (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 | 6.3 | 5.7 | 4.7 | 416.8 | 5.3 | 7.3 | 76.1 | 6.0 | 5.5 | 6.0 | 6.9 | 8.0 | 3.6 | 5.1 | 5.5 | |||||||||||||||||||||||||
| (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 | 5.7 | 7.3 | 6.0 | 5.1 | 8.9 | 4.3 | 15.6 | 2.5 | 148.9 | 35.7 | 2.0 | 0.0 | 1.0 | 176.9 | 7.6 | 7.6 | 9.5 | 83.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 15.6 | 4.3 | 5.0 | 2.8 | 2.9 | 4.9 | 15.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 5.7 | 7.3 | 6.0 | 5.1 | 8.9 | 4.3 | 15.6 | 2.5 | 148.9 | 35.7 | 2.0 | 0.0 | 1.0 | 176.9 | 7.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 3,340.8 | 3,095.7 | 2,457.6 | 2,334.6 | 2,237.5 | 2,162.7 | 2,223.0 | 1,062.6 | 1,093.2 | 1,380.9 | 718.8 | 792.3 | 630.1 | 425.4 | 539.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 168.0 | 167.7 | 154.3 | 154.0 | 151.3 | 151.1 | 149.3 | 107.7 | 430.4 | 403.7 | 220.3 | 220.1 | 193.2 | 107.7 | 107.3 | 107.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 3,340.8 | 3,095.7 | 2,457.6 | 2,334.6 | 2,237.5 | 2,162.7 | 2,223.0 | 1,062.6 | 1,093.2 | 1,380.9 | 718.8 | 792.3 | 630.1 | 425.4 | 539.4 | 509.5 | ||
| 4.1 |
| 7.0 |
| 8.9 |
| 5.5 |
| 9.8 |
| 14.6 |
| 4.3 |
| 36.9 |
| 28.3 |
| 124.6 |
| 15.6 |
| 12.4 |
| 11.9 |
| 3.5 |
| 2.5 |
| 82.7 |
| 110.2 |
| 108.2 |
| 148.9 |
| 62.2 |
| 16.4 |
| 35.8 |
| 35.7 |
| 97.2 |
| 0.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 8.1 | 13.5 | 15.6 | 6.6 | 5.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6.3 | 5.7 | 4.7 | 416.8 | 5.3 | 7.3 | 76.1 | 6.0 | 5.5 | 6.0 | 6.9 | 8.0 | 3.6 | 5.1 | 5.5 | 4.1 | 7.0 | 8.9 | 5.5 | 9.8 | 14.6 | 4.3 | 36.9 | 28.3 | 124.6 | 15.6 | 12.4 | 11.9 | 3.5 | 2.5 | 82.7 | 110.2 | 108.2 | 148.9 | 62.2 | 16.4 | 35.8 | 35.7 | 97.2 | 0.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 12.1 | 7.3 | 7.9 | 10.7 | 11.7 | 4.5 | 8.6 | 14.4 | 14.8 | 8.7 | 14.0 | 16.6 | 11.8 | 6.4 | 8.0 | 11.3 | 13.4 | 7.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 8,250.7 | 8,030.7 | 8,105.3 | 7,902.0 | 7,935.0 | 7,940.3 | 7,060.7 | 7,072.3 | 7,091.9 | 7,062.7 | 7,011.8 | 7,023.1 | 7,022.4 | 7,008.2 | 6,991.6 | 6,878.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 214.0 | 215.3 | 215.5 | 192.4 | 191.5 | 185.5 | 182.1 | 160.9 | 155.2 | 143.8 | 141.3 | 139.0 | 136.7 | 112.8 | 106.4 | 103.2 | 93.3 | |||||||||||||||||||||||
| Goodwill | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,087.8 | 8,890.1 | 8,900.5 | 9,051.9 | 8,663.4 | 8,802.1 | 7,770.5 | 7,700.5 | 7,683.0 | 7,634.5 | 7,585.3 | 7,595.8 | 7,583.0 | 7,537.0 | 7,496.1 | 7,380.1 | ||||||||||||||||||||||||
| 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 | 3,772.2 | 3,340.8 | 3,309.4 | 3,476.8 | 3,020.7 | 3,095.7 | 2,661.3 | 2,586.7 | 2,563.3 | 2,457.6 | 2,418.4 | 2,423.8 | 2,448.9 | 2,334.6 | 2,296.0 | 2,305.6 | 2,349.5 | 2,237.5 | 2,047.6 | 2,050.2 | 2,214.7 | 2,162.7 | 1,934.9 | 1,939.5 | 1,944.0 | 2,223.0 | 1,850.8 | 1,837.4 | 1,116.5 | 1,062.6 | 1,065.0 | 1,089.3 | 1,091.3 | 1,093.2 | 1,095.2 | 1,019.6 | 1,240.7 | 1,380.9 | 789.4 | 777.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,554.8 | 4,187.9 | 4,142.8 | 4,250.7 | 3,826.3 | 3,932.0 | 3,330.9 | 3,223.0 | 3,168.0 | 3,086.2 | 3,008.0 | 2,991.5 | 2,961.9 | 2,890.1 | 2,830.4 | 2,747.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 164.5 | 168.0 | 168.0 | 168.0 | 167.9 | 167.7 | 152.1 | 152.1 | 152.1 | 154.3 | 154.3 | 154.3 | 154.3 | 154.0 | 154.0 | 154.0 | 151.3 | 151.3 | 151.3 | 151.3 | 151.2 | 151.1 | 151.1 | 151.2 | 151.1 | 149.3 | 149.3 | 149.3 | 430.9 | 107.7 | 430.7 | 430.7 | 430.6 | 430.4 | 430.4 | 430.3 | 429.2 | 403.7 | 220.5 | 220.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | 2.8 | 3.2 | 2.2 | 5.7 | 5.6 | 0.5 | 1.8 | (0.7) | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 148.5 | 148.5 | 148.5 | 148.5 | ||||||||||||||||||||||
| Minority Interest | 22.3 | 22.6 | 22.9 | 23.1 | 23.3 | 23.5 | 23.6 | 23.9 | 24.1 | 24.2 | 22.6 | 22.9 | 22.0 | 21.3 | 20.4 | 20.6 | 35.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,510.7 | 4,679.6 | 4,734.8 | 4,778.1 | 4,813.8 | 4,846.7 | 4,416.0 | 4,453.6 | 4,490.9 | 4,524.2 | 4,554.7 | 4,581.4 | 4,599.0 | 4,625.7 | 4,645.4 | 4,612.1 | ||||||||||||||||||||||||
| Total Equity | 4,533.0 | 4,702.2 | 4,757.7 | 4,801.2 | 4,837.1 | 4,870.2 | 4,439.6 | 4,477.5 | 4,515.0 | 4,548.3 | 4,577.3 | 4,604.3 | 4,621.0 | 4,646.9 | 4,665.7 | 4,632.7 | 4,582.6 | 4,600.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,772.2 | 3,340.8 | 3,309.4 | 3,476.8 | 3,020.7 | 3,095.7 | 2,661.3 | 2,586.7 | 2,563.3 | 2,457.6 | 2,418.4 | 2,423.8 | 2,448.9 | 2,334.6 | 2,296.0 | 2,305.6 | 2,349.5 | 2,237.5 | 2,047.6 | 2,050.2 | 2,214.7 | 2,162.7 | 1,934.9 | 1,939.5 | 1,944.0 | 2,223.0 | 1,850.8 | 1,837.4 | 1,116.5 | 1,062.6 | 1,065.0 | 1,089.3 | 1,091.3 | 1,093.2 | 1,095.2 | 1,019.6 | 1,240.7 | 1,380.9 | 789.4 | 777.5 |
| Net debt | 3,765.9 | 3,335.1 | 3,304.7 | 3,059.9 | 3,015.4 | 3,088.3 | 2,585.1 | 2,580.8 | 2,557.9 | 2,451.6 | 2,411.5 | 2,415.7 | 2,445.4 | 2,329.5 | 2,290.5 | 2,301.6 | 2,342.5 | 2,228.6 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 4,510.7 | 4,679.6 | 4,734.8 | 4,778.1 | 4,813.8 | 4,846.7 | 4,416.0 | 4,453.6 | 4,490.9 | 4,524.2 | 4,554.7 | 4,581.4 | 4,599.0 | 4,625.7 | 4,645.4 | 4,612.1 | 4,547.6 | 4,566.8 | ||||||||||||||||||||||
| Tangible Book Value | 4,509.1 | 4,677.9 | 4,733.1 | 4,776.4 | 4,812.1 | 4,845.0 | 4,414.3 | 4,451.9 | 4,489.2 | 4,522.5 | 4,553.0 | 4,579.7 | 4,597.3 | 4,624.0 | 4,643.7 | 4,610.4 | 4,546.0 | |||||||||||||||||||||||
| - |
| 7.6 |
| 9.5 |
| 83.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 7.3 | 4.5 | 8.7 | 6.4 | 7.0 | 6.1 | 5.9 | 5.1 | 3.9 | 8.4 | 4.4 | 3.4 | 3.6 | 2.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 8,030.7 | 7,940.3 | 7,062.7 | 7,008.2 | 6,839.4 | 6,452.3 | 6,196.3 | 3,699.8 | 3,617.8 | 3,599.1 | 2,240.5 | 2,294.9 | 1,885.2 | 737.2 | 963.9 | 1,088.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 215.3 | 185.5 | 143.8 | 112.8 | 77.8 | 125.5 | 133.9 | 161.9 | 101.4 | 179.4 | 102.6 | 100.5 | 107.1 | 97.9 | 160.6 | 167.1 | - | - |
| Goodwill | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 3.6 | 3.9 | 4.1 | 4.8 | 5.2 | 5.4 | 5.5 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 45.1 | 45.2 | 45.5 | 45.8 | 46.1 | 55.8 | 57.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,890.1 | 8,802.1 | 7,634.5 | 7,537.0 | 7,312.0 | 7,107.4 | 7,151.4 | 4,146.3 | 4,204.6 | 4,171.6 | 2,595.3 | 2,667.3 | 2,273.2 | 1,124.2 | 1,235.5 | 1,371.3 | 1,491.6 | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 37.4 | 33.3 | 29.8 | 23.3 | 25.8 | 11.9 | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 509.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,187.9 | 3,932.0 | 3,086.2 | 2,890.1 | 2,711.6 | 2,611.9 | 2,723.6 | 1,325.1 | 1,379.5 | 1,657.4 | 911.9 | 993.9 | 814.2 | 481.3 | 595.4 | 564.1 | 671.3 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 0.0 | (0.1) | 2.2 | 1.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | 147.2 | 148.5 | 148.5 | 148.5 | 148.5 | 148.4 | 148.4 | 134.6 | 86.8 | 86.8 | 86.8 | 86.8 | 86.8 | - | - |
| Minority Interest | 22.6 | 23.5 | 24.2 | 21.3 | 33.6 | 28.4 | 68.6 | 55.3 | 53.1 | 58.7 | 0.0 | 0.0 | 1.6 | 22.6 | 33.7 | 32.8 | - | - |
| Total Stockholders Equity | 4,679.6 | 4,846.7 | 4,524.2 | 4,625.7 | 4,566.8 | 4,467.1 | 4,359.3 | 2,765.9 | 2,772.0 | 2,455.6 | 1,683.4 | 1,673.5 | 1,457.4 | 620.3 | 603.7 | 760.1 | 820.3 | 504.3 |
| Total Equity | 4,702.2 | 4,870.2 | 4,548.3 | 4,646.9 | 4,600.4 | 4,495.5 | 4,427.8 | 2,821.2 | 2,825.1 | 2,514.2 | 1,683.4 | 1,673.5 | 1,459.0 | 643.0 | 637.4 | 637.4 | 820.3 | 504.3 |
| - |
| - |
| Net debt | 3,335.1 | 3,088.3 | 2,451.6 | 2,329.5 | 2,228.6 | 2,158.4 | 2,207.4 | 1,060.0 | 944.3 | 1,345.2 | 716.8 | 792.3 | 629.1 | 248.5 | 531.8 | 501.9 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 4,679.6 | 4,846.7 | 4,524.2 | 4,625.7 | 4,566.8 | 4,467.1 | 4,359.3 | 2,765.9 | 2,772.0 | 2,455.6 | 1,683.4 | 1,673.5 | 1,457.4 | 620.3 | 603.7 | 760.1 | 820.3 | 504.3 |
| Tangible Book Value | 4,677.9 | 4,845.0 | 4,522.5 | 4,624.0 | 4,565.1 | 4,465.5 | 4,357.6 | 2,764.2 | 2,770.3 | 2,453.9 | 1,679.8 | 1,669.6 | 1,453.3 | 615.6 | 598.5 | 754.6 | 814.8 | - |
| 9.4 |
| 12.4 |
| 12.2 |
| 6.1 |
| 7.7 |
| 10.1 |
| 15.0 |
| 5.9 |
| 9.6 |
| 8.7 |
| 10.0 |
| 5.1 |
| 5.0 |
| 6.9 |
| 8.3 |
| 3.9 |
| 9.8 |
| 11.3 |
| 14.0 |
| 8.4 |
| 5.8 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,861.5 |
| 6,839.4 |
| 6,478.1 |
| 6,185.5 |
| 6,442.5 |
| 6,452.3 |
| 6,305.0 |
| 6,313.9 |
| 6,206.1 |
| 6,196.3 |
| 6,017.3 |
| 5,992.6 |
| 3,785.3 |
| 3,699.8 |
| 3,632.5 |
| 3,632.6 |
| 3,614.8 |
| 3,617.8 |
| 3,742.6 |
| 3,687.0 |
| 3,645.3 |
| 3,599.1 |
| 2,136.0 |
| 2,267.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.8 |
| 111.4 |
| 112.7 |
| 113.4 |
| 125.5 |
| 129.8 |
| 129.9 |
| 128.9 |
| 133.9 |
| 186.1 |
| 176.2 |
| 167.4 |
| 161.9 |
| 154.1 |
| 143.2 |
| 145.5 |
| 101.4 |
| 109.2 |
| 101.5 |
| 128.6 |
| 179.4 |
| 116.9 |
| 114.5 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 3.6 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.5 |
| 69.8 |
| 68.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,360.1 |
| 7,312.0 |
| 6,977.4 |
| 6,946.0 |
| 7,106.2 |
| 7,107.4 |
| 6,886.6 |
| 6,908.4 |
| 6,901.9 |
| 7,151.4 |
| 6,704.1 |
| 6,676.7 |
| 4,251.2 |
| 4,146.3 |
| 4,143.6 |
| 4,166.3 |
| 4,159.3 |
| 4,204.6 |
| 4,224.2 |
| 4,136.0 |
| 4,206.3 |
| 4,171.6 |
| 2,760.7 |
| 2,623.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.9 |
| 37.4 |
| 35.9 |
| 34.7 |
| 35.4 |
| 33.3 |
| 34.6 |
| 34.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,777.5 |
| 2,711.6 |
| 2,499.8 |
| 2,478.6 |
| 2,624.9 |
| 2,611.9 |
| 2,359.5 |
| 2,368.1 |
| 2,342.9 |
| 2,723.6 |
| 2,355.0 |
| 2,307.1 |
| 1,423.0 |
| 1,325.1 |
| 1,319.1 |
| 1,333.9 |
| 1,323.4 |
| 1,379.5 |
| 1,406.9 |
| 1,306.4 |
| 1,523.8 |
| 1,657.4 |
| 1,095.3 |
| 953.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.5 |
| 148.4 |
| 148.4 |
| 148.4 |
| 148.4 |
| 148.4 |
| 148.4 |
| 148.4 |
| 148.4 |
| 33.6 |
| 32.5 |
| 31.5 |
| 30.3 |
| 28.4 |
| 27.3 |
| 25.0 |
| 24.3 |
| 68.6 |
| 65.0 |
| 63.9 |
| 57.8 |
| 55.3 |
| 54.2 |
| 54.8 |
| 53.1 |
| 53.1 |
| 52.0 |
| 51.5 |
| 56.9 |
| 58.7 |
| - |
| - |
| 4,547.6 |
| 4,566.8 |
| 4,445.1 |
| 4,435.9 |
| 4,451.0 |
| 4,467.1 |
| 4,499.8 |
| 4,515.3 |
| 4,534.7 |
| 4,359.3 |
| 4,284.1 |
| 4,305.7 |
| 2,770.4 |
| 2,765.9 |
| 2,770.2 |
| 2,777.5 |
| 2,782.8 |
| 2,772.0 |
| 2,765.3 |
| 2,778.2 |
| 2,625.6 |
| 2,455.6 |
| 1,665.4 |
| 1,669.1 |
| 4,477.5 |
| 4,467.4 |
| 4,481.2 |
| 4,495.5 |
| 4,527.1 |
| 4,540.3 |
| 4,559.0 |
| 4,427.8 |
| 4,349.1 |
| 4,369.6 |
| 2,828.2 |
| 2,821.2 |
| 2,824.5 |
| 2,832.3 |
| 2,835.9 |
| 2,825.1 |
| 2,817.3 |
| 2,829.7 |
| 2,682.5 |
| 2,514.2 |
| 1,665.4 |
| 1,669.1 |
| 2,042.1 |
| 2,040.4 |
| 2,200.1 |
| 2,158.4 |
| 1,898.0 |
| 1,911.3 |
| 1,819.4 |
| 2,207.4 |
| 1,838.4 |
| 1,825.6 |
| 1,113.0 |
| 1,060.0 |
| 982.3 |
| 979.0 |
| 983.1 |
| 944.3 |
| 1,033.0 |
| 1,003.2 |
| 1,205.0 |
| 1,345.2 |
| 692.1 |
| 776.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,445.1 |
| 4,435.9 |
| 4,451.0 |
| 4,467.1 |
| 4,499.8 |
| 4,515.3 |
| 4,534.7 |
| 4,359.3 |
| 4,284.1 |
| 4,305.7 |
| 2,770.4 |
| 2,765.9 |
| 2,770.2 |
| 2,777.5 |
| 2,782.8 |
| 2,772.0 |
| 2,765.3 |
| 2,778.2 |
| 2,625.6 |
| 2,455.6 |
| 1,665.4 |
| 1,669.1 |
| 4,565.1 |
| 4,443.4 |
| 4,434.2 |
| 4,449.3 |
| 4,465.5 |
| 4,498.1 |
| 4,513.7 |
| 4,533.0 |
| 4,357.6 |
| 4,282.4 |
| 4,304.0 |
| 2,768.7 |
| 2,764.2 |
| 2,768.5 |
| 2,775.9 |
| 2,781.1 |
| 2,770.3 |
| 2,763.6 |
| 2,776.5 |
| 2,623.9 |
| 2,453.9 |
| 1,661.8 |
| 1,665.5 |