| (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 | 184.2 | 206.7 | 183.7 | 41.0 | 58.5 | 124.3 | 30.1 | 83.4 | 25.4 | 33.4 | 26.3 | 52.9 | 55.1 | 85.9 | 65.7 | 220.7 | 319.1 |
| Restricted Cash | 12.0 | 10.9 | 9.9 | 11.2 | 33.7 | 12.0 | 26.8 | 24.4 | 7.1 | 7.4 | 9.5 | 16.4 | 16.5 | 12.0 | 9.5 | 4.5 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 184.2 | 206.7 | 183.7 | 41.0 | 58.5 | 124.3 | 30.1 | 83.4 | 25.4 | 33.4 | 26.3 | 52.9 | 55.1 | 85.9 | 65.7 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 2,124.1 | 2,246.7 | 2,319.8 | 2,387.3 | 2,441.9 | 2,280.5 | 2,229.2 | 2,746.9 | 885.2 | 996.3 | 1,105.6 | 844.0 | 554.2 | 468.5 | 251.5 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 2,124.1 | 2,246.7 | 2,319.8 | 2,387.3 | 2,441.9 | 2,280.5 | 2,229.2 | 2,746.9 | 885.2 | 996.3 | 1,105.6 | 844.0 | 554.2 | 468.5 | 251.5 | - | |
| (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 | 196.2 | 184.2 | 223.2 | 256.1 | 208.1 | 206.7 | 134.0 | 101.7 | 56.7 | 183.7 | 182.7 | 175.6 | 138.5 | 41.0 | 190.8 | |||||||||||||||||||||||||
| 220.7 |
| 319.1 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 5,023.5 | 5,319.0 | 5,490.8 | 5,874.9 | 6,079.3 | 5,882.0 | 6,332.6 | 6,534.2 | 2,456.5 | 2,672.7 | 2,673.6 | 2,343.7 | 1,717.6 | 1,417.2 | 1,127.5 | 599.7 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | 0.0 | 248.8 | 258.8 | 260.3 | 283.0 | 171.8 | 0.0 | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | 0.0 | 199.7 | 29.0 | 29.6 | 30.2 | 30.9 | 19.2 | 10.3 | 10.5 | 10.7 | - |
| Operating Lease Right Of Use Assets | 353.9 | 351.2 | 360.8 | 370.4 | 378.9 | 320.6 | 335.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,348.2 | 5,693.3 | 5,825.0 | 6,133.5 | 6,261.2 | 6,076.4 | 6,498.6 | 6,978.3 | 2,590.9 | 2,809.3 | 3,058.5 | 2,770.5 | 2,116.9 | 1,846.2 | 1,416.6 | 855.5 | - |
| - |
| 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 | 2,785.4 | 2,905.5 | 2,974.6 | 3,049.0 | 3,097.3 | 2,812.0 | 2,866.6 | 3,208.4 | 1,087.3 | 1,200.1 | 1,297.6 | 988.1 | 641.8 | 533.1 | 300.3 | 167.1 | - |
| - |
| Additional Paid In Capital | 3,969.9 | 4,072.3 | 4,078.9 | 4,182.4 | 4,268.0 | 4,169.9 | 4,069.4 | 4,065.8 | 1,685.4 | 1,776.4 | 1,868.0 | 1,864.7 | 1,541.1 | 1,362.3 | 1,142.9 | 698.1 | - |
| Retained Earnings | (1,503.3) | (1,392.9) | - | - | - | - | - | (308.8) | (191.0) | (169.2) | (105.8) | (84.2) | (69.7) | (49.8) | (30.3) | (11.6) | - |
| Accumulated Other Comprehensive Income | 0.6 | 16.6 | 24.4 | 35.7 | (19.4) | (60.1) | (24.7) | 1.3 | 3.7 | (2.3) | (4.8) | (0.3) | 1.1 | (0.3) | 0.0 | 0.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 94.1 | 90.5 | 86.8 | 88.0 | 7.7 | 7.0 | 10.7 | 10.1 | 4.6 | 3.4 | 2.4 | 1.3 | 1.7 | 0.1 | 3.1 | 1.5 | - |
| Total Stockholders Equity | 2,468.6 | 2,697.4 | 2,763.5 | 2,996.5 | 3,156.2 | 3,257.3 | 3,621.2 | 3,759.8 | 1,498.9 | 1,605.7 | 1,758.4 | 1,781.1 | 1,473.3 | 1,313.0 | 1,113.3 | 686.9 | 379.5 |
| Total Equity | 2,562.7 | 2,787.9 | 2,850.3 | 3,084.5 | 3,163.9 | 3,264.3 | 3,631.9 | 3,769.9 | 1,503.5 | 1,609.1 | 1,760.8 | 1,782.4 | 1,475.1 | 1,313.1 | 1,116.3 | 688.5 | 379.5 |
| - |
| Net debt | 1,939.9 | 2,040.1 | 2,136.1 | 2,346.3 | 2,383.4 | 2,156.2 | 2,199.1 | 2,663.5 | 859.8 | 962.8 | 1,079.3 | 791.1 | 499.1 | 382.6 | 185.9 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,468.6 | 2,697.4 | 2,763.5 | 2,996.5 | 3,156.2 | 3,257.3 | 3,621.2 | 3,759.8 | 1,498.9 | 1,605.7 | 1,758.4 | 1,781.1 | 1,473.3 | 1,313.0 | 1,113.3 | 686.9 | 379.5 |
| Tangible Book Value | - | - | - | - | - | - | 3,621.2 | 3,560.1 | 1,469.9 | 1,576.1 | 1,728.2 | 1,750.2 | 1,454.1 | 1,302.7 | 1,102.7 | 676.2 | - |
| 32.0 |
| 69.4 |
| 58.5 |
| 157.6 |
| 312.1 |
| 113.3 |
| 124.3 |
| 204.6 |
| 339.8 |
| 727.4 |
| 30.1 |
| 29.8 |
| 42.0 |
| 51.4 |
| 83.4 |
| 18.0 |
| 17.3 |
| 16.0 |
| 25.4 |
| 14.2 |
| 14.3 |
| 31.9 |
| 33.4 |
| 46.6 |
| 36.3 |
| Restricted Cash | 8.4 | 12.0 | 9.0 | 11.0 | 10.1 | 10.9 | 10.3 | 9.5 | 8.3 | 9.9 | 8.9 | 10.7 | 8.0 | 11.2 | 19.4 | 30.7 | 26.5 | 33.7 | 25.1 | 10.9 | 11.3 | 12.0 | 12.4 | 13.0 | 19.4 | 26.8 | 27.0 | 28.3 | 25.7 | 24.4 | 8.5 | 8.3 | 7.3 | 7.1 | 6.5 | 6.7 | 7.2 | 7.4 | 7.6 | 7.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 196.2 | 184.2 | 223.2 | 256.1 | 208.1 | 206.7 | 134.0 | 101.7 | 56.7 | 183.7 | 182.7 | 175.6 | 138.5 | 41.0 | 190.8 | 32.0 | 69.4 | 58.5 | 157.6 | 312.1 | 113.3 | 124.3 | 204.6 | 339.8 | 727.4 | 30.1 | 29.8 | 42.0 | 51.4 | 83.4 | 18.0 | 17.3 | 16.0 | 25.4 | 14.2 | 14.3 | 31.9 | 33.4 | 46.6 | 36.3 |
| 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 | 4,974.7 | 5,023.5 | 5,103.4 | 5,249.5 | 5,281.6 | 5,319.0 | 5,400.4 | 5,442.9 | 5,475.5 | 5,490.8 | 5,553.1 | 5,714.3 | 5,703.4 | 5,874.9 | 5,964.8 | 6,039.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 351.4 | 353.9 | 356.3 | 346.3 | 348.7 | 351.2 | 353.6 | 356.0 | 358.4 | 360.8 | 363.2 | 365.6 | 368.0 | 370.4 | 372.8 | 375.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,304.2 | 5,348.2 | 5,554.3 | 5,653.3 | 5,650.6 | 5,693.3 | 5,722.6 | 5,704.4 | 5,698.0 | 5,825.0 | 5,998.8 | 6,073.4 | 6,077.7 | 6,133.5 | 6,336.4 | 6,388.9 | ||||||||||||||||||||||||
| 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 | 2,079.3 | 2,124.1 | 2,239.0 | 2,248.1 | 2,247.4 | 2,246.7 | 2,207.7 | 2,207.2 | 2,206.7 | 2,319.8 | 2,366.9 | 2,388.8 | 2,388.0 | 2,387.3 | 2,418.8 | 2,517.8 | 2,443.1 | 2,441.9 | 2,384.2 | 2,274.9 | 2,434.0 | 2,280.5 | 2,354.1 | 2,453.0 | 2,708.3 | 2,229.2 | 2,229.7 | 2,398.7 | 2,507.4 | 2,746.9 | 1,333.3 | 1,222.6 | 1,042.9 | 885.2 | 872.9 | 886.3 | 1,073.4 | 996.3 | 1,129.2 | 1,030.5 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,772.6 | 2,785.4 | 2,946.7 | 2,922.2 | 2,924.2 | 2,905.5 | 2,880.7 | 2,869.9 | 2,884.4 | 2,974.6 | 3,059.4 | 3,069.3 | 3,073.6 | 3,049.0 | 3,113.0 | 3,196.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Additional Paid In Capital | 3,966.6 | 3,969.9 | 3,985.4 | 4,061.7 | 4,060.4 | 4,072.3 | 4,069.8 | 4,077.4 | 4,074.9 | 4,078.9 | 4,097.1 | 4,094.7 | 4,142.5 | 4,182.4 | 4,273.6 | 4,271.2 | ||||||||||||||||||||||||
| Retained Earnings | (1,534.1) | (1,503.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 3.3 | 0.6 | 3.5 | 6.9 | 10.9 | 16.6 | 11.3 | 29.3 | 31.1 | 24.4 | 45.8 | 44.0 | 29.9 | 35.7 | 38.8 | 23.7 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 94.3 | 94.1 | 93.2 | 92.5 | 91.3 | 90.5 | 89.9 | 88.7 | 87.5 | 86.8 | 90.1 | 89.7 | 88.5 | 88.0 | 87.7 | 86.8 | 7.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,437.2 | 2,468.6 | 2,514.4 | 2,638.6 | 2,635.2 | 2,697.4 | 2,752.0 | 2,745.8 | 2,726.0 | 2,763.5 | 2,849.4 | 2,914.4 | 2,915.6 | 2,996.5 | 3,135.7 | 3,105.8 | ||||||||||||||||||||||||
| Total Equity | 2,531.5 | 2,562.7 | 2,607.6 | 2,731.1 | 2,726.4 | 2,787.9 | 2,841.9 | 2,834.4 | 2,813.5 | 2,850.3 | 2,939.5 | 3,004.1 | 3,004.1 | 3,084.5 | 3,223.4 | 3,192.7 | 3,084.9 | 3,163.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,079.3 | 2,124.1 | 2,239.0 | 2,248.1 | 2,247.4 | 2,246.7 | 2,207.7 | 2,207.2 | 2,206.7 | 2,319.8 | 2,366.9 | 2,388.8 | 2,388.0 | 2,387.3 | 2,418.8 | 2,517.8 | 2,443.1 | 2,441.9 | 2,384.2 | 2,274.9 | 2,434.0 | 2,280.5 | 2,354.1 | 2,453.0 | 2,708.3 | 2,229.2 | 2,229.7 | 2,398.7 | 2,507.4 | 2,746.9 | 1,333.3 | 1,222.6 | 1,042.9 | 885.2 | 872.9 | 886.3 | 1,073.4 | 996.3 | 1,129.2 | 1,030.5 |
| Net debt | 1,883.1 | 1,939.9 | 2,015.9 | 1,992.0 | 2,039.4 | 2,040.1 | 2,073.7 | 2,105.5 | 2,149.9 | 2,136.1 | 2,184.3 | 2,213.2 | 2,249.5 | 2,346.3 | 2,228.0 | 2,485.7 | 2,373.6 | 2,383.4 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,437.2 | 2,468.6 | 2,514.4 | 2,638.6 | 2,635.2 | 2,697.4 | 2,752.0 | 2,745.8 | 2,726.0 | 2,763.5 | 2,849.4 | 2,914.4 | 2,915.6 | 2,996.5 | 3,135.7 | 3,105.8 | 3,077.0 | 3,156.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,975.9 |
| 6,079.3 |
| 5,962.9 |
| 5,667.7 |
| 5,731.7 |
| 5,882.0 |
| 5,980.6 |
| 6,021.5 |
| 6,106.9 |
| 6,332.6 |
| 6,330.0 |
| 6,421.0 |
| 6,615.3 |
| 6,534.2 |
| 2,437.7 |
| 2,439.1 |
| 2,446.7 |
| 2,456.5 |
| 2,464.2 |
| 2,478.0 |
| 2,563.2 |
| 2,672.7 |
| 2,558.2 |
| 2,612.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.1 |
| 244.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 199.7 |
| 28.6 |
| 28.7 |
| 28.9 |
| 29.0 |
| 29.2 |
| 29.3 |
| 29.5 |
| 29.6 |
| 29.8 |
| 29.9 |
| 376.6 |
| 378.9 |
| 364.0 |
| 317.3 |
| 318.9 |
| 320.6 |
| 322.2 |
| 324.2 |
| 333.6 |
| 335.3 |
| 342.6 |
| 323.9 |
| 325.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,179.4 |
| 6,261.2 |
| 6,227.5 |
| 6,074.3 |
| 6,008.9 |
| 6,076.4 |
| 6,265.8 |
| 6,495.1 |
| 6,937.9 |
| 6,498.6 |
| 6,544.6 |
| 6,730.7 |
| 6,833.2 |
| 6,978.3 |
| 3,076.5 |
| 2,954.1 |
| 2,741.9 |
| 2,590.9 |
| 2,593.7 |
| 2,603.7 |
| 2,812.4 |
| 2,809.3 |
| 2,955.4 |
| 2,997.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,094.4 |
| 3,097.3 |
| 3,025.2 |
| 2,835.7 |
| 2,989.8 |
| 2,812.0 |
| 2,905.7 |
| 3,006.4 |
| 3,310.2 |
| 2,866.6 |
| 2,888.1 |
| 3,040.4 |
| 3,126.4 |
| 3,208.4 |
| 1,541.5 |
| 1,421.5 |
| 1,241.6 |
| 1,087.3 |
| 1,078.0 |
| 1,089.2 |
| 1,278.5 |
| 1,200.1 |
| 1,350.9 |
| 1,244.6 |
| 4,269.3 |
| 4,268.0 |
| 4,265.7 |
| 4,263.5 |
| 4,038.9 |
| 4,169.9 |
| 4,092.6 |
| 4,077.5 |
| 4,075.7 |
| 4,069.4 |
| 4,067.5 |
| 4,065.7 |
| 4,063.8 |
| 4,065.8 |
| 1,686.5 |
| 1,684.6 |
| 1,683.0 |
| 1,685.4 |
| 1,683.8 |
| 1,683.6 |
| 1,715.3 |
| 1,776.4 |
| 1,774.4 |
| 1,854.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (361.1) |
| (308.8) |
| (170.3) |
| (169.6) |
| (197.4) |
| (191.0) |
| (172.6) |
| (172.6) |
| (185.7) |
| (169.2) |
| (156.0) |
| (84.6) |
| 12.1 |
| (19.4) |
| (33.4) |
| (39.8) |
| (43.9) |
| (60.1) |
| (69.7) |
| (79.4) |
| (79.0) |
| (24.7) |
| (36.7) |
| (28.8) |
| (7.7) |
| 1.3 |
| 12.4 |
| 11.5 |
| 8.9 |
| 3.7 |
| (0.8) |
| (1.5) |
| (0.2) |
| (2.3) |
| (17.9) |
| (20.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 7.4 |
| 7.0 |
| 6.5 |
| 7.0 |
| 7.3 |
| 21.0 |
| 21.5 |
| 10.7 |
| 10.7 |
| 10.5 |
| 10.3 |
| 10.1 |
| 5.6 |
| 5.3 |
| 4.9 |
| 4.6 |
| 4.4 |
| 4.1 |
| 3.8 |
| 3.4 |
| 3.2 |
| 3.1 |
| 3,077.0 |
| 3,156.2 |
| 3,194.9 |
| 3,231.6 |
| 3,012.7 |
| 3,257.3 |
| 3,352.8 |
| 3,467.7 |
| 3,606.3 |
| 3,621.2 |
| 3,645.7 |
| 3,679.8 |
| 3,696.5 |
| 3,759.8 |
| 1,529.4 |
| 1,527.4 |
| 1,495.4 |
| 1,498.9 |
| 1,511.2 |
| 1,510.3 |
| 1,530.2 |
| 1,605.7 |
| 1,601.3 |
| 1,750.0 |
| 3,202.3 |
| 3,238.6 |
| 3,019.2 |
| 3,264.3 |
| 3,360.1 |
| 3,488.7 |
| 3,627.8 |
| 3,631.9 |
| 3,656.5 |
| 3,690.3 |
| 3,706.8 |
| 3,769.9 |
| 1,535.0 |
| 1,532.6 |
| 1,500.3 |
| 1,503.5 |
| 1,515.7 |
| 1,514.5 |
| 1,534.0 |
| 1,609.1 |
| 1,604.5 |
| 1,753.1 |
| 2,226.7 |
| 1,962.9 |
| 2,320.6 |
| 2,156.2 |
| 2,149.5 |
| 2,113.2 |
| 1,980.9 |
| 2,199.1 |
| 2,200.0 |
| 2,356.7 |
| 2,455.9 |
| 2,663.5 |
| 1,315.2 |
| 1,205.4 |
| 1,027.0 |
| 859.8 |
| 858.7 |
| 871.9 |
| 1,041.5 |
| 962.8 |
| 1,082.5 |
| 994.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,194.9 |
| 3,231.6 |
| 3,012.7 |
| 3,257.3 |
| 3,352.8 |
| 3,467.7 |
| 3,606.3 |
| 3,621.2 |
| 3,645.7 |
| 3,679.8 |
| 3,696.5 |
| 3,759.8 |
| 1,529.4 |
| 1,527.4 |
| 1,495.4 |
| 1,498.9 |
| 1,511.2 |
| 1,510.3 |
| 1,530.2 |
| 1,605.7 |
| 1,601.3 |
| 1,750.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,645.7 |
| 3,679.8 |
| 3,696.5 |
| 3,560.1 |
| 1,500.8 |
| 1,498.6 |
| 1,466.5 |
| 1,469.9 |
| 1,482.0 |
| 1,481.0 |
| 1,500.7 |
| 1,576.1 |
| 1,571.6 |
| 1,720.1 |