| (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 | 76.2 | 66.8 | 391.7 | 33.3 | 48.4 | 73.6 | 70.1 | 134.5 | 44.6 | 64.9 | 29.7 | 25.6 | 18.5 | 18.6 | 12.9 | 13.8 | 20.7 | ||
| Restricted Cash | 9.3 | 9.1 | 8.6 | 9.4 | 10.2 | 10.4 | 11.0 | 16.9 | 16.5 | 105.4 | 93.4 | 70.1 | 35.3 | 23.5 | 22.6 | 21.9 | 17.3 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 76.2 | 66.8 | 391.7 | 33.3 | 48.4 | 73.6 | 70.1 | 134.5 | 44.6 | 64.9 | 29.7 | 25.6 | 18.5 | 18.6 | 12.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | 639.0 | 643.6 | 990.7 | 1,806.6 | 2,008.4 | 2,191.5 | 2,215.1 | 2,234.3 | 1,404.1 | 1,565.6 | 1,745.9 | ||||
| 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 | - | - | - | - | 639.0 | 643.6 | 990.7 | 1,806.6 | 2,008.4 | 2,191.5 | 2,215.1 | 2,234.3 | 1,404.1 | 1,565.6 | 1,745.9 | 1,832.7 | |||
| (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 | 38.0 | 76.2 | 66.0 | 58.7 | 98.7 | 66.8 | 71.3 | 55.2 | 499.0 | 391.7 | 392.0 | 60.9 | 67.7 | 33.3 | 42.7 | |||||||||||||||||||||||||
| 41.9 |
| 10.0 |
| - |
| - |
| - |
| 13.8 |
| 20.7 |
| 41.9 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 11,904.6 | 11,438.9 | 10,470.3 | 10,814.1 | 10,983.1 | 10,927.8 | 10,348.7 | 10,156.6 | 10,592.8 | 10,364.8 | 10,381.6 | 9,679.9 | 4,188.9 | 3,952.2 | 3,393.0 | 3,189.0 | 2,663.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 7.5 | 7.7 | 6.1 | 7.4 | 8.9 | 4.7 | 1.2 | 0.1 | 0.4 | 1.4 | 2.9 | 47.7 | 4.5 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 50.8 | 51.6 | 63.8 | 67.2 | 69.0 | 72.1 | 74.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,159.0 | 12,927.4 | 12,361.4 | 12,372.9 | 12,997.9 | 12,936.2 | 12,705.4 | 12,383.6 | 12,495.7 | 12,217.4 | 12,008.4 | 11,526.7 | 5,186.8 | 4,847.2 | 4,037.0 | 3,732.9 | 3,254.6 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,832.7 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,422.1 | 7,176.1 | 6,735.2 | 6,450.6 | 6,786.7 | 6,720.7 | 6,264.5 | 5,954.3 | 6,059.7 | 5,880.5 | 5,625.9 | 5,367.4 | 3,184.3 | 2,962.8 | 2,478.9 | 2,373.5 | 1,976.7 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | 6,683.5 | 6,668.0 | 6,656.7 | 6,750.1 | 6,916.0 | 6,876.3 | 7,121.9 | 7,093.1 | 7,129.6 | 7,029.7 | 7,003.3 | 6,651.2 | 2,345.8 | 2,204.8 | 1,844.6 | 1,515.5 | 1,275.3 | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 6.0 | 24.7 | 33.6 | 46.5 | (5.6) | (14.7) | (13.9) | (13.2) | (18.4) | (32.1) | (42.0) | (51.5) | (60.5) | (69.3) | (72.8) | (77.2) | (24.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 167.3 | 183.3 | 171.2 | 178.7 | 182.9 | 182.8 | 183.1 | 126.8 | 119.4 | 100.1 | 99.3 | 113.4 | 113.6 | 115.3 | 116.2 | 205.1 | 220.4 | - | - |
| Total Stockholders Equity | 5,541.4 | 5,537.0 | 5,422.7 | 5,716.4 | 5,993.6 | 6,000.4 | 6,220.4 | 6,267.1 | 6,277.4 | 6,192.2 | 6,237.7 | 6,022.7 | 1,884.6 | 1,764.8 | 1,437.5 | 1,149.9 | 1,053.1 | 1,086.0 | 1,084.6 |
| Total Equity | 5,708.6 | 5,720.4 | 5,594.0 | 5,895.1 | 6,176.5 | 6,183.2 | 6,403.5 | 6,393.8 | 6,396.8 | 6,292.2 | 6,337.0 | 6,136.1 | 1,998.2 | 1,880.1 | 1,553.7 | 1,355.0 | 1,273.5 | 1,086.0 | 1,084.6 |
| - |
| - |
| - |
| Net debt | - | - | - | - | 590.5 | 569.9 | 920.6 | 1,672.2 | 1,963.8 | 2,126.6 | 2,185.4 | 2,208.7 | 1,385.6 | 1,547.0 | 1,733.0 | 1,819.0 | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,541.4 | 5,537.0 | 5,422.7 | 5,716.4 | 5,993.6 | 6,000.4 | 6,220.4 | 6,267.1 | 6,277.4 | 6,192.2 | 6,237.7 | 6,022.7 | 1,884.6 | 1,764.8 | 1,437.5 | 1,149.9 | 1,053.1 | 1,086.0 | 1,084.6 |
| Tangible Book Value | 5,533.9 | 5,529.3 | 5,416.6 | 5,709.0 | 5,984.7 | 5,995.7 | 6,219.2 | 6,267.0 | 6,277.0 | 6,190.8 | 6,234.8 | 5,974.9 | 1,880.1 | - | - | - | - | - | - |
| 37.8 |
| 98.1 |
| 48.4 |
| 49.9 |
| 48.2 |
| 103.4 |
| 73.6 |
| 558.4 |
| 246.2 |
| 271.9 |
| 70.1 |
| 74.0 |
| 38.2 |
| 107.0 |
| 134.5 |
| 157.3 |
| 160.9 |
| 122.0 |
| 44.6 |
| 46.5 |
| 183.9 |
| 84.3 |
| 64.9 |
| 195.2 |
| 182.5 |
| Restricted Cash | 9.4 | 9.3 | 9.3 | 9.2 | 9.1 | 9.1 | 9.0 | 8.9 | 8.8 | 8.6 | 8.5 | 8.2 | 9.4 | 9.4 | 10.9 | 10.7 | 10.4 | 10.2 | 11.0 | 10.0 | 9.9 | 10.4 | 10.6 | 10.3 | 10.5 | 11.0 | 17.7 | 16.8 | 17.1 | 16.9 | 17.3 | 16.7 | 17.1 | 16.5 | 16.8 | 16.0 | 15.9 | 105.4 | 15.9 | 32.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 38.0 | 76.2 | 66.0 | 58.7 | 98.7 | 66.8 | 71.3 | 55.2 | 499.0 | 391.7 | 392.0 | 60.9 | 67.7 | 33.3 | 42.7 | 37.8 | 98.1 | 48.4 | 49.9 | 48.2 | 103.4 | 73.6 | 558.4 | 246.2 | 271.9 | 70.1 | 74.0 | 38.2 | 107.0 | 134.5 | 157.3 | 160.9 | 122.0 | 44.6 | 46.5 | 183.9 | 84.3 | 64.9 | 195.2 | 182.5 |
| 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 | 11,800.3 | 11,904.6 | 11,689.3 | 11,709.6 | 11,605.9 | 11,438.9 | 11,054.3 | 10,922.5 | 10,869.7 | 10,470.3 | 10,545.4 | 10,630.1 | 10,687.0 | 10,814.1 | 10,923.7 | 10,929.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 50.0 | 50.8 | 51.7 | 52.5 | 53.4 | 51.6 | 52.5 | 53.4 | 62.9 | 63.8 | 64.6 | 65.5 | 66.4 | 67.2 | 66.5 | 67.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,095.5 | 13,159.0 | 13,150.2 | 13,181.5 | 13,186.3 | 12,927.4 | 12,647.4 | 12,509.5 | 12,885.2 | 12,361.4 | 12,497.6 | 12,245.3 | 12,279.8 | 12,372.9 | 12,624.3 | 12,558.0 | ||||||||||||||||||||||||
| 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 | 6,836.8 | - | 6,448.3 | 6,427.2 | 6,822.3 | - | 6,387.5 | 6,188.3 | 6,589.0 | - | 6,240.5 | 5,943.3 | 5,944.0 | - | 5,985.2 | 5,986.1 | 5,987.0 | - | 6,088.8 | 6,089.7 | 6,140.6 | - | 6,650.3 | 6,351.3 | 6,184.8 | - | 5,863.2 | 5,746.1 | 5,760.0 | - | 5,643.2 | 5,694.7 | 5,721.8 | - | 5,605.1 | 5,652.4 | 5,407.1 | - | 5,551.2 | 5,578.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,468.3 | 7,422.1 | 7,319.0 | 7,342.7 | 7,406.3 | 7,176.1 | 6,985.1 | 6,821.1 | 7,129.2 | 6,735.2 | 6,761.2 | 6,451.9 | 6,452.7 | 6,450.6 | 6,713.9 | 6,518.2 | ||||||||||||||||||||||||
| 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 | 6,638.0 | 6,683.5 | 6,686.6 | 6,685.7 | 6,672.3 | 6,668.0 | 6,671.3 | 6,659.3 | 6,658.9 | 6,656.7 | 6,660.9 | 6,657.5 | 6,657.2 | 6,750.1 | 6,775.9 | 6,875.9 | ||||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 6.2 | 6.0 | 7.9 | 11.7 | 15.6 | 24.7 | 18.2 | 38.9 | 41.3 | 33.6 | 55.4 | 51.4 | 36.5 | 46.5 | 50.8 | 25.6 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 165.8 | 167.3 | 170.2 | 170.7 | 175.6 | 183.3 | 194.5 | 172.9 | 175.7 | 171.2 | 174.8 | 176.7 | 178.1 | 178.7 | 177.8 | 178.7 | 181.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,435.6 | 5,541.4 | 5,631.3 | 5,635.2 | 5,570.0 | 5,537.0 | 5,433.8 | 5,481.6 | 5,548.0 | 5,422.7 | 5,531.7 | 5,585.3 | 5,618.8 | 5,716.4 | 5,703.4 | 5,827.8 | ||||||||||||||||||||||||
| Total Equity | 5,601.4 | 5,708.6 | 5,801.5 | 5,805.9 | 5,745.6 | 5,720.4 | 5,628.4 | 5,654.5 | 5,723.8 | 5,594.0 | 5,706.4 | 5,762.0 | 5,796.9 | 5,895.1 | 5,881.2 | 6,006.6 | 6,138.2 | 6,176.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,836.8 | - | 6,448.3 | 6,427.2 | 6,822.3 | - | 6,387.5 | 6,188.3 | 6,589.0 | - | 6,240.5 | 5,943.3 | 5,944.0 | - | 5,985.2 | 5,986.1 | 5,987.0 | - | 6,088.8 | 6,089.7 | 6,140.6 | - | 6,650.3 | 6,351.3 | 6,184.8 | - | 5,863.2 | 5,746.1 | 5,760.0 | - | 5,643.2 | 5,694.7 | 5,721.8 | - | 5,605.1 | 5,652.4 | 5,407.1 | - | 5,551.2 | 5,578.3 |
| Net debt | 6,798.8 | - | 6,382.4 | 6,368.5 | 6,723.6 | - | 6,316.2 | 6,133.0 | 6,090.0 | - | 5,848.5 | 5,882.3 | 5,876.3 | - | 5,942.5 | 5,948.4 | 5,888.9 | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 5,435.6 | 5,541.4 | 5,631.3 | 5,635.2 | 5,570.0 | 5,537.0 | 5,433.8 | 5,481.6 | 5,548.0 | 5,422.7 | 5,531.7 | 5,585.3 | 5,618.8 | 5,716.4 | 5,703.4 | 5,827.8 | 5,957.0 | 5,993.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,904.5 |
| 10,983.1 |
| 10,903.4 |
| 10,904.8 |
| 10,718.8 |
| 10,927.8 |
| 11,086.0 |
| 11,094.0 |
| 11,428.1 |
| 10,348.7 |
| 10,379.5 |
| 10,338.3 |
| 10,242.5 |
| 10,156.6 |
| 10,341.6 |
| 10,411.0 |
| 10,488.6 |
| 10,592.8 |
| 10,653.3 |
| 10,721.1 |
| 10,792.7 |
| 10,364.8 |
| 10,443.9 |
| 10,510.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.2 |
| 69.0 |
| 69.8 |
| 70.6 |
| 71.3 |
| 72.1 |
| 72.9 |
| 73.7 |
| 74.4 |
| 74.7 |
| 75.5 |
| 76.2 |
| 77.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,770.3 |
| 12,997.9 |
| 12,788.6 |
| 12,747.2 |
| 12,790.2 |
| 12,936.2 |
| 13,401.0 |
| 13,177.4 |
| 13,450.8 |
| 12,705.4 |
| 12,997.9 |
| 12,671.1 |
| 12,578.0 |
| 12,383.6 |
| 12,518.1 |
| 12,555.7 |
| 12,642.7 |
| 12,495.7 |
| 12,512.5 |
| 12,525.0 |
| 12,447.4 |
| 12,217.4 |
| 12,177.2 |
| 12,206.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,592.4 |
| 6,786.7 |
| 6,624.0 |
| 6,575.5 |
| 6,543.0 |
| 6,720.7 |
| 7,102.8 |
| 6,791.3 |
| 7,000.2 |
| 6,264.5 |
| 6,543.8 |
| 6,289.2 |
| 6,223.6 |
| 5,954.3 |
| 6,045.5 |
| 6,044.7 |
| 6,109.3 |
| 6,059.7 |
| 6,088.6 |
| 6,041.8 |
| 6,013.0 |
| 5,880.5 |
| 5,949.2 |
| 5,947.1 |
| 6,930.1 |
| 6,916.0 |
| 6,875.5 |
| 6,862.9 |
| 6,864.2 |
| 6,876.3 |
| 6,921.6 |
| 6,944.8 |
| 6,959.5 |
| 7,121.9 |
| 7,131.6 |
| 7,031.9 |
| 7,028.2 |
| 7,093.1 |
| 7,133.6 |
| 7,131.8 |
| 7,127.2 |
| 7,129.6 |
| 7,111.9 |
| 7,131.0 |
| 7,035.2 |
| 7,029.7 |
| 7,024.8 |
| 7,018.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| (5.6) |
| (9.0) |
| (9.8) |
| (10.4) |
| (14.7) |
| (16.8) |
| (18.7) |
| (22.7) |
| (13.9) |
| (19.0) |
| (19.0) |
| (14.8) |
| (13.2) |
| (8.5) |
| (11.4) |
| (14.7) |
| (18.4) |
| (24.6) |
| (28.3) |
| (30.0) |
| (32.1) |
| (40.1) |
| (43.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.9 |
| 182.7 |
| 183.2 |
| 185.8 |
| 182.8 |
| 184.5 |
| 186.8 |
| 189.8 |
| 183.1 |
| 189.9 |
| 190.2 |
| 125.9 |
| 126.8 |
| 119.1 |
| 120.5 |
| 123.4 |
| 119.4 |
| 118.4 |
| 121.3 |
| 125.0 |
| 100.1 |
| 95.3 |
| 96.9 |
| 5,957.0 |
| 5,993.6 |
| 5,949.2 |
| 5,953.5 |
| 6,025.2 |
| 6,000.4 |
| 6,083.0 |
| 6,166.1 |
| 6,228.2 |
| 6,220.4 |
| 6,225.1 |
| 6,154.9 |
| 6,191.3 |
| 6,267.1 |
| 6,317.0 |
| 6,354.2 |
| 6,368.8 |
| 6,277.4 |
| 6,265.5 |
| 6,316.8 |
| 6,264.0 |
| 6,192.2 |
| 6,088.6 |
| 6,118.1 |
| 6,131.9 |
| 6,136.7 |
| 6,210.9 |
| 6,183.2 |
| 6,267.5 |
| 6,352.9 |
| 6,417.9 |
| 6,403.5 |
| 6,415.0 |
| 6,345.1 |
| 6,317.2 |
| 6,393.8 |
| 6,436.0 |
| 6,474.7 |
| 6,492.2 |
| 6,396.8 |
| 6,383.9 |
| 6,438.0 |
| 6,389.0 |
| 6,292.2 |
| 6,183.9 |
| 6,215.1 |
| 6,038.9 |
| 6,041.5 |
| 6,037.1 |
| - |
| 6,091.8 |
| 6,105.1 |
| 5,912.9 |
| - |
| 5,789.2 |
| 5,707.9 |
| 5,652.9 |
| - |
| 5,485.9 |
| 5,533.8 |
| 5,599.8 |
| - |
| 5,558.5 |
| 5,468.6 |
| 5,322.7 |
| - |
| 5,356.0 |
| 5,395.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,949.2 |
| 5,953.5 |
| 6,025.2 |
| 6,000.4 |
| 6,083.0 |
| 6,166.1 |
| 6,228.2 |
| 6,220.4 |
| 6,225.1 |
| 6,154.9 |
| 6,191.3 |
| 6,267.1 |
| 6,317.0 |
| 6,354.2 |
| 6,368.8 |
| 6,277.4 |
| 6,265.5 |
| 6,316.8 |
| 6,264.0 |
| 6,192.2 |
| 6,088.6 |
| 6,118.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |