| (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 | 280.2 | 89.9 | 94.9 | 100.3 | 112.5 | 465.3 | 100.0 | 102.7 | 91.0 | 94.0 | 86.5 | 84.9 | 69.7 | 65.8 | 67.2 | 445.6 | 93.3 | ||
| Restricted Cash | 92.7 | 87.6 | 95.4 | 80.8 | 54.5 | 17.4 | 14.2 | 46.6 | 52.1 | 50.0 | 41.4 | 13.5 | 16.8 | 78.7 | 68.6 | 71.4 | 41.6 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 280.2 | 89.9 | 94.9 | 100.3 | 112.5 | 465.3 | 100.0 | 102.7 | 91.0 | 94.0 | 86.5 | 84.9 | 69.7 | 65.8 | 67.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 5,068.9 | 4,894.5 | 4,136.1 | 4,240.6 | 4,423.6 | 4,560.8 | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.6 | 2.5 | 2.2 | 2.2 | 2.1 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.6 | 1.4 | 1.4 | 1.3 | 1.3 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,068.9 | 4,894.5 | 4,136.1 | 4,240.6 | 4,423.6 | 4,560.8 | - | - | - | - | - | - | - | - | - | - | |||
| (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 | 182.0 | 280.2 | 290.2 | 131.1 | 253.2 | 89.9 | 116.5 | 70.7 | 120.1 | 94.9 | 111.8 | 92.5 | 112.2 | 100.3 | 110.0 | |||||||||||||||||||||||||
| 66.5 |
| 85.3 |
| - |
| - |
| - |
| 445.6 |
| 93.3 |
| 66.5 |
| 85.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 6,694.6 | 6,643.5 | 6,785.8 | 7,109.2 | 7,357.3 | 8,796.9 | 11,067.9 | 7,621.8 | 7,479.5 | 6,079.0 | 5,674.1 | 5,657.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 707.1 | 654.7 | 852.8 | 1,224.3 | 1,317.6 | 1,340.6 | 1,519.7 | 1,492.7 | 1,709.5 | 1,773.6 | 1,532.6 | 984.1 | 701.5 | 974.3 | 1,098.6 | 1,006.1 | 1,046.2 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | 35.6 | 48.1 | 32.4 | 46.2 | 59.9 | 84.0 | 139.5 | 267.9 | 167.1 | 159.4 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 108.9 | 111.0 | 118.7 | 126.6 | 110.6 | 118.4 | 148.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,368.7 | 8,567.0 | 7,513.5 | 8,094.1 | 8,345.7 | 9,184.0 | 8,853.6 | 9,026.8 | 9,605.9 | 9,958.1 | 11,235.6 | 13,121.8 | 9,075.3 | 9,311.2 | 7,938.5 | 7,645.0 | 7,252.5 | - | - |
| - |
| - |
| - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,841.6 | 5,724.6 | 4,985.9 | 5,144.8 | 5,169.5 | 6,738.7 | 6,022.6 | 5,838.4 | 5,637.9 | 5,531.0 | 6,164.3 | 7,081.9 | 5,356.5 | 5,895.0 | 4,773.9 | 4,445.6 | 5,103.4 | - | - |
| 1.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,490.6 | 3,456.6 | 2,227.9 | - | - |
| Retained Earnings | (3,777.8) | (3,406.8) | (3,063.8) | (2,643.1) | (2,443.7) | (2,339.6) | (1,944.0) | (1,614.4) | (830.3) | (488.8) | (212.8) | 596.7 | (548.8) | (639.7) | (678.6) | (564.4) | (345.9) | - | - |
| Accumulated Other Comprehensive Income | (0.0) | (0.0) | (1.0) | 0.6 | (0.0) | (8.2) | (9.1) | (4.5) | (0.0) | 0.0 | - | - | - | - | - | (3.2) | (25.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 78.2 | 85.9 | 80.6 | 83.6 | 129.3 | 188.2 | 198.7 | 238.2 | 286.4 | 321.3 | 355.8 | 399.7 | 360.0 | 338.7 | 351.3 | 297.7 | 270.9 | - | - |
| Total Stockholders Equity | 2,448.9 | 2,756.5 | 2,447.0 | 2,865.8 | 3,046.9 | 2,257.0 | 2,632.3 | 2,950.2 | 3,681.6 | 4,105.9 | 4,715.4 | 5,640.1 | 3,358.7 | 3,077.5 | 2,813.3 | 2,890.3 | 1,857.6 | 1,641.9 | 1,434.7 |
| Total Equity | 2,527.1 | 2,842.4 | 2,527.6 | 2,949.3 | 3,176.1 | 2,445.3 | 2,831.0 | 3,188.4 | 3,968.0 | 4,427.2 | 5,071.2 | 6,039.8 | 3,718.7 | 3,416.3 | 3,164.7 | 3,188.0 | 2,128.5 | 1,641.9 | 1,434.7 |
| - |
| - |
| - |
| Net debt | 4,788.7 | 4,804.7 | 4,041.2 | 4,140.3 | 4,311.1 | 4,095.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,448.9 | 2,756.5 | 2,447.0 | 2,865.8 | 3,046.9 | 2,257.0 | 2,632.3 | 2,950.2 | 3,681.6 | 4,105.9 | 4,715.4 | 5,640.1 | 3,358.7 | 3,077.5 | 2,813.3 | 2,890.3 | 1,857.6 | 1,641.9 | 1,434.7 |
| Tangible Book Value | - | - | - | - | 3,011.3 | 2,208.9 | 2,599.9 | 2,904.0 | 3,621.7 | 4,021.9 | 4,575.9 | 5,372.2 | 3,191.6 | 2,918.2 | - | - | - | - | - |
| 106.4 |
| 128.2 |
| 112.5 |
| 117.6 |
| 194.0 |
| 1,083.8 |
| 465.3 |
| 528.4 |
| 497.6 |
| 652.4 |
| 100.0 |
| 98.3 |
| 104.9 |
| 111.0 |
| 102.7 |
| 93.5 |
| 92.5 |
| 118.2 |
| 91.0 |
| 71.1 |
| 87.1 |
| 92.3 |
| 94.0 |
| 84.2 |
| 73.1 |
| Restricted Cash | 88.7 | 92.7 | 90.4 | 94.4 | 91.3 | 87.6 | 113.5 | 111.0 | 105.0 | 95.4 | 96.3 | 92.3 | 93.5 | 80.8 | 55.0 | 52.1 | 55.9 | 54.5 | 55.5 | 69.3 | 67.3 | 17.4 | 13.4 | 10.1 | 10.8 | 14.2 | 9.0 | 43.5 | 43.1 | 46.6 | 50.6 | 50.1 | 49.7 | 52.1 | 50.7 | 50.3 | 50.0 | 50.0 | 53.0 | 45.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 182.0 | 280.2 | 290.2 | 131.1 | 253.2 | 89.9 | 116.5 | 70.7 | 120.1 | 94.9 | 111.8 | 92.5 | 112.2 | 100.3 | 110.0 | 106.4 | 128.2 | 112.5 | 117.6 | 194.0 | 1,083.8 | 465.3 | 528.4 | 497.6 | 652.4 | 100.0 | 98.3 | 104.9 | 111.0 | 102.7 | 93.5 | 92.5 | 118.2 | 91.0 | 71.1 | 87.1 | 92.3 | 94.0 | 84.2 | 73.1 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 699.6 | 707.1 | 727.1 | 718.9 | 728.6 | 654.7 | 775.4 | 915.8 | 785.6 | 852.8 | 918.5 | 1,034.2 | 1,088.9 | 1,224.3 | 1,204.2 | 1,246.7 | 1,263.3 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 106.5 | 108.9 | 111.8 | 114.2 | 108.8 | 111.0 | 112.4 | 114.4 | 116.6 | 118.7 | 120.4 | 122.4 | 124.1 | 126.6 | 129.0 | 129.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,191.7 | 8,368.7 | 8,423.9 | 8,729.3 | 8,680.1 | 8,567.0 | 7,590.5 | 7,777.7 | 7,363.1 | 7,513.5 | 7,588.1 | 7,894.6 | 7,917.5 | 8,094.1 | 8,068.8 | 8,114.4 | ||||||||||||||||||||||||
| 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 | 4,850.7 | 5,068.9 | 5,076.9 | 5,229.8 | 5,232.2 | 4,894.5 | 4,342.2 | 4,373.2 | 4,098.7 | 4,136.1 | 4,166.3 | 4,174.3 | 4,203.7 | 4,240.6 | 4,259.5 | 4,361.1 | 4,414.6 | 4,423.6 | 4,432.6 | 4,518.1 | 4,534.6 | 4,560.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,679.8 | 5,841.6 | 5,842.4 | 6,066.4 | 5,936.1 | 5,724.6 | 5,001.3 | 5,189.0 | 5,002.5 | 4,985.9 | 5,089.7 | 5,085.5 | 5,062.1 | 5,144.8 | 5,090.7 | 5,058.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.6 | 2.6 | 2.6 | 2.5 | 2.5 | 2.5 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (3,858.4) | (3,777.8) | (3,715.5) | (3,584.7) | (3,500.8) | (3,406.8) | (3,157.1) | (3,012.0) | (3,227.3) | (3,063.8) | (3,089.3) | (2,790.1) | (2,738.5) | (2,643.1) | (2,608.2) | (2,560.8) | (2,513.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.2) | (0.0) | (0.3) | (1.0) | 0.6 | 1.1 | 0.8 | 0.6 | 0.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 73.9 | 78.2 | 70.5 | 77.5 | 80.4 | 85.9 | 77.5 | 83.3 | 73.5 | 80.6 | 65.9 | 77.6 | 79.5 | 83.6 | 78.9 | 114.9 | 120.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,438.0 | 2,448.9 | 2,511.0 | 2,585.3 | 2,663.6 | 2,756.5 | 2,511.7 | 2,505.4 | 2,287.1 | 2,447.0 | 2,432.4 | 2,731.4 | 2,775.9 | 2,865.8 | 2,899.2 | 2,941.5 | ||||||||||||||||||||||||
| Total Equity | 2,511.9 | 2,527.1 | 2,581.5 | 2,662.8 | 2,743.9 | 2,842.4 | 2,589.1 | 2,588.7 | 2,360.6 | 2,527.6 | 2,498.4 | 2,809.0 | 2,855.4 | 2,949.3 | 2,978.1 | 3,056.4 | 3,103.5 | 3,176.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,850.7 | 5,068.9 | 5,076.9 | 5,229.8 | 5,232.2 | 4,894.5 | 4,342.2 | 4,373.2 | 4,098.7 | 4,136.1 | 4,166.3 | 4,174.3 | 4,203.7 | 4,240.6 | 4,259.5 | 4,361.1 | 4,414.6 | 4,423.6 | 4,432.6 | 4,518.1 | 4,534.6 | 4,560.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 4,668.6 | 4,788.7 | 4,786.7 | 5,098.7 | 4,978.9 | 4,804.7 | 4,225.7 | 4,302.5 | 3,978.7 | 4,041.2 | 4,054.5 | 4,081.9 | 4,091.5 | 4,140.3 | 4,149.5 | 4,254.7 | 4,286.3 | 4,311.1 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,438.0 | 2,448.9 | 2,511.0 | 2,585.3 | 2,663.6 | 2,756.5 | 2,511.7 | 2,505.4 | 2,287.1 | 2,447.0 | 2,432.4 | 2,731.4 | 2,775.9 | 2,865.8 | 2,899.2 | 2,941.5 | 2,982.6 | 3,046.9 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,330.4 |
| 6,432.9 |
| 6,517.9 |
| 6,694.6 |
| 6,438.2 |
| 6,501.5 |
| 6,558.1 |
| 6,643.5 |
| 6,664.1 |
| 6,689.5 |
| 6,737.2 |
| 6,785.8 |
| 6,821.0 |
| 6,868.8 |
| 6,908.4 |
| 7,109.2 |
| 7,164.6 |
| 7,198.3 |
| 7,206.6 |
| 7,357.3 |
| 7,376.8 |
| 7,443.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,317.6 |
| 1,365.4 |
| 1,370.3 |
| 1,356.4 |
| 1,340.6 |
| 1,569.9 |
| 1,568.9 |
| 1,540.8 |
| 1,519.7 |
| 1,436.8 |
| 1,517.8 |
| 1,528.1 |
| 1,492.7 |
| 1,465.2 |
| 1,381.4 |
| 1,360.5 |
| 1,709.5 |
| 1,688.6 |
| 1,696.6 |
| 1,710.6 |
| 1,773.6 |
| 1,753.5 |
| 1,766.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.5 |
| 110.6 |
| 113.1 |
| 114.9 |
| 117.4 |
| 118.4 |
| 134.7 |
| 137.7 |
| 143.6 |
| 148.1 |
| 150.7 |
| 153.2 |
| 156.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,209.7 |
| 8,345.7 |
| 8,412.2 |
| 8,643.5 |
| 9,669.6 |
| 9,184.0 |
| 9,183.3 |
| 9,228.3 |
| 9,299.6 |
| 8,853.6 |
| 8,776.0 |
| 8,944.1 |
| 9,002.9 |
| 9,026.8 |
| 9,010.7 |
| 9,115.2 |
| 9,157.3 |
| 9,605.9 |
| 9,606.9 |
| 9,682.2 |
| 9,712.1 |
| 9,958.1 |
| 9,941.8 |
| 9,997.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,106.2 |
| 5,169.5 |
| 5,177.4 |
| 5,516.5 |
| 6,672.3 |
| 6,738.7 |
| 6,534.8 |
| 6,539.8 |
| 6,575.3 |
| 6,022.6 |
| 5,868.2 |
| 5,974.7 |
| 5,917.7 |
| 5,838.4 |
| 5,722.8 |
| 5,800.0 |
| 5,748.7 |
| 5,637.9 |
| 5,569.8 |
| 5,521.5 |
| 5,438.2 |
| 5,531.0 |
| 5,451.3 |
| 5,420.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,443.7) |
| (2,394.6) |
| (2,469.3) |
| (2,426.6) |
| (2,339.6) |
| (2,126.7) |
| (2,082.1) |
| (2,042.7) |
| (1,944.0) |
| (1,864.8) |
| (1,805.1) |
| (1,714.8) |
| (1,614.4) |
| (1,520.2) |
| (1,489.7) |
| (1,393.4) |
| (830.3) |
| (758.8) |
| (663.8) |
| (574.6) |
| (488.8) |
| (419.8) |
| (378.4) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| (2.8) |
| (5.5) |
| (8.2) |
| (10.9) |
| (13.7) |
| (15.4) |
| (9.1) |
| (10.9) |
| (10.8) |
| (6.5) |
| (4.5) |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.3 |
| 160.1 |
| 158.5 |
| 163.4 |
| 188.2 |
| 184.2 |
| 186.2 |
| 190.4 |
| 198.7 |
| 200.6 |
| 205.2 |
| 230.6 |
| 238.2 |
| 243.5 |
| 244.7 |
| 250.8 |
| 286.4 |
| 290.8 |
| 301.1 |
| 316.4 |
| 321.3 |
| 327.3 |
| 340.9 |
| 2,982.6 |
| 3,046.9 |
| 3,074.7 |
| 2,968.5 |
| 2,833.9 |
| 2,257.0 |
| 2,464.3 |
| 2,502.4 |
| 2,534.0 |
| 2,632.3 |
| 2,707.2 |
| 2,764.1 |
| 2,854.7 |
| 2,950.2 |
| 3,044.4 |
| 3,070.5 |
| 3,157.8 |
| 3,681.6 |
| 3,746.3 |
| 3,859.6 |
| 3,957.5 |
| 4,105.9 |
| 4,163.2 |
| 4,236.2 |
| 3,234.8 |
| 3,126.9 |
| 2,997.3 |
| 2,445.3 |
| 2,648.5 |
| 2,688.6 |
| 2,724.4 |
| 2,831.0 |
| 2,907.8 |
| 2,969.4 |
| 3,085.3 |
| 3,188.4 |
| 3,287.9 |
| 3,315.2 |
| 3,408.6 |
| 3,968.0 |
| 4,037.1 |
| 4,160.7 |
| 4,273.9 |
| 4,427.2 |
| 4,490.5 |
| 4,577.1 |
| 4,315.0 |
| 4,324.1 |
| 3,450.8 |
| 4,095.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,074.7 |
| 2,968.5 |
| 2,833.9 |
| 2,257.0 |
| 2,464.3 |
| 2,502.4 |
| 2,534.0 |
| 2,632.3 |
| 2,707.2 |
| 2,764.1 |
| 2,854.7 |
| 2,950.2 |
| 3,044.4 |
| 3,070.5 |
| 3,157.8 |
| 3,681.6 |
| 3,746.3 |
| 3,859.6 |
| 3,957.5 |
| 4,105.9 |
| 4,163.2 |
| 4,236.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |