| (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 | 3.5 | 4.9 | 4.9 | 5.5 | 92.6 | 104.3 | 17.8 | 16.8 | 5.7 | 8.2 | 40.7 | 15.6 | 460.3 | 7.7 | 7.0 | 0.7 | 0.2 |
| Restricted Cash | 39.8 | 3.8 | 4.0 | 11.9 | 22.9 | 27.6 | 77.3 | 44.3 | - | - | - | - | 4.9 | 1.1 | 0.2 | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3.5 | 4.9 | 4.9 | 5.5 | 92.6 | 104.3 | 17.8 | 16.8 | 5.7 | 8.2 | 40.7 | 15.6 | 460.3 | 7.7 | 7.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 2,375.3 | 2,109.5 | 1,969.3 | 1,896.6 | 1,891.7 | 2,292.6 | 2,354.1 | 2,438.8 | 1,807.0 | 1,056.2 | 845.5 | 650.5 | - | 157.1 | - | ||
| Common Equity | |||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.2 | 1.2 | - | 2.8 | 2.9 | 2.8 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 0.1 | 0.0 | 0.0 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 2,375.3 | 2,109.5 | 1,969.3 | 1,896.6 | 1,891.7 | 2,292.6 | 2,354.1 | 2,438.8 | 1,807.0 | 1,056.2 | 845.5 | 710.1 | - | 157.1 | - | - | |
| (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 | 3.1 | 3.5 | 4.1 | 5.6 | 5.5 | 4.9 | 6.4 | 7.1 | 5.6 | 4.9 | 3.8 | 5.6 | 6.4 | 5.5 | 4.8 | |||||||||||||||||||||||||
| 0.7 |
| 0.2 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | 4.2 | 3.0 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | 0.0 | 1.6 | 0.0 | 6.0 | 17.4 | 0.0 | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 4,927.2 | 4,781.5 | 4,616.1 | 4,473.0 | 4,353.2 | 4,353.7 | 4,526.4 | 4,814.8 | 3,289.9 | 2,249.7 | 2,117.9 | 2,074.3 | 1,214.3 | 283.9 | 69.5 | 19.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 6.9 | 6.7 | 6.9 | 3.0 | 3.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 0.0 | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | 2.4 | 14.1 | 55.1 | 0.0 | 153.9 | 176.7 | 107.7 | 21.0 | 6.8 | 2.3 | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 1.4 | 2.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,286.4 | 5,046.2 | 4,865.7 | 4,735.5 | 4,668.8 | 4,678.6 | 4,828.2 | 5,163.5 | 3,526.1 | 2,380.2 | 2,226.2 | 2,150.8 | 1,721.5 | 325.4 | 85.2 | 22.7 | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | 59.6 | - | - | - | - | - |
| 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 | 2,697.1 | 2,412.2 | 2,212.3 | 2,138.1 | 2,192.4 | 2,662.6 | 2,659.4 | 2,750.6 | 2,047.4 | 1,155.4 | 934.5 | 742.6 | 252.0 | 173.1 | 58.0 | 21.6 | - |
| - |
| Additional Paid In Capital | 3,664.2 | 3,646.8 | 3,546.8 | 3,384.0 | 3,264.0 | 2,739.4 | 2,779.1 | 2,674.9 | 1,629.1 | 1,627.1 | 1,588.5 | 1,567.7 | 1,538.2 | 118.2 | 18.0 | 1.9 | - |
| Retained Earnings | (1,379.3) | (1,332.4) | (1,248.3) | (1,169.7) | (1,090.8) | (999.5) | (947.3) | (692.0) | (601.2) | (438.2) | (323.8) | (214.0) | (71.2) | (11.7) | (4.1) | (0.8) | - |
| Accumulated Other Comprehensive Income | 0.4 | 4.3 | 10.5 | 21.0 | (24.8) | (52.3) | (20.8) | 12.4 | 16.5 | 10.6 | 0.0 | 0.0 | 0.7 | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 302.8 | 314.1 | 343.0 | 360.9 | 326.8 | 325.6 | 354.8 | 414.9 | 432.4 | 23.4 | 25.2 | 22.8 | 0.1 | 45.6 | 13.3 | - | - |
| Total Stockholders Equity | 2,286.6 | 2,319.9 | 2,310.3 | 2,236.5 | 2,149.5 | 1,690.4 | 1,814.0 | 1,998.0 | 1,046.2 | 1,201.4 | 1,266.6 | 1,355.5 | 1,469.4 | 106.7 | 13.9 | 1.2 | 0.2 |
| Total Equity | 2,589.4 | 2,634.0 | 2,653.4 | 2,597.4 | 2,476.3 | 2,015.9 | 2,168.8 | 2,412.4 | 1,478.7 | 1,224.8 | 1,291.8 | 1,378.3 | 1,469.5 | 152.3 | 27.2 | 1.2 | 0.2 |
| - |
| Net debt | 2,371.8 | 2,104.7 | 1,964.4 | 1,891.1 | 1,799.1 | 2,188.3 | 2,336.3 | 2,422.0 | 1,801.3 | 1,047.9 | 804.8 | 694.4 | - | 149.4 | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,286.6 | 2,319.9 | 2,310.3 | 2,236.5 | 2,149.5 | 1,690.4 | 1,814.0 | 1,998.0 | 1,046.2 | 1,201.4 | 1,266.6 | 1,355.5 | 1,469.4 | 106.7 | 13.9 | 1.2 | 0.2 |
| Tangible Book Value | 2,257.5 | 2,290.9 | 2,281.2 | 2,207.4 | 2,120.4 | 1,661.3 | 1,782.5 | 1,954.9 | 962.1 | 1,201.4 | 1,112.7 | 1,178.8 | 1,361.7 | 85.7 | 7.1 | (1.2) | - |
| 24.7 |
| 5.1 |
| 92.6 |
| 24.5 |
| 22.2 |
| 20.3 |
| 104.3 |
| 103.9 |
| 53.3 |
| 36.5 |
| 17.8 |
| 29.5 |
| 17.8 |
| 12.7 |
| 16.8 |
| 6.1 |
| 8.3 |
| 14.7 |
| 5.7 |
| 7.2 |
| 5.4 |
| 5.9 |
| 8.2 |
| 21.4 |
| 6.5 |
| Restricted Cash | 19.2 | 39.8 | 1.7 | 3.6 | 2.4 | 3.8 | 2.9 | 3.9 | 4.5 | 4.0 | 4.5 | 4.4 | 5.6 | 11.9 | 19.7 | 19.0 | 12.4 | 22.9 | 89.8 | 89.2 | 42.0 | 27.6 | 32.9 | 26.1 | 48.0 | 77.3 | 56.6 | 34.8 | 74.1 | 67.5 | 27.8 | 16.7 | 17.3 | 21.7 | 6.0 | 5.5 | 5.1 | 41.7 | 6.4 | 7.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3.1 | 3.5 | 4.1 | 5.6 | 5.5 | 4.9 | 6.4 | 7.1 | 5.6 | 4.9 | 3.8 | 5.6 | 6.4 | 5.5 | 4.8 | 24.7 | 5.1 | 92.6 | 24.5 | 22.2 | 20.3 | 104.3 | 103.9 | 53.3 | 36.5 | 17.8 | 29.5 | 17.8 | 12.7 | 16.8 | 6.1 | 8.3 | 14.7 | 5.7 | 7.2 | 5.4 | 5.9 | 8.2 | 21.4 | 6.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 6.5 | 1.6 | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,008.9 | 4,927.2 | 4,936.4 | 4,960.7 | 4,863.4 | 4,781.5 | 4,697.5 | 4,646.7 | 4,626.2 | 4,616.1 | 4,459.3 | 4,477.7 | 4,518.9 | 4,473.0 | 4,465.5 | 4,431.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 6.9 | 6.9 | 6.8 | 6.9 | 6.8 | 6.7 | 6.7 | 6.8 | 6.9 | 6.9 | 6.9 | 9.9 | 9.8 | 9.8 | 3.0 | 3.0 | 3.0 | |||||||||||||||||||||||
| Goodwill | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | 29.1 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,351.0 | 5,286.4 | 5,262.4 | 5,269.4 | 5,161.7 | 5,046.2 | 4,950.3 | 4,906.9 | 4,886.5 | 4,865.7 | 4,718.5 | 4,741.0 | 4,786.9 | 4,735.5 | 4,730.4 | 4,694.6 | ||||||||||||||||||||||||
| 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 | 2,489.4 | 2,375.3 | 2,385.3 | 2,393.1 | 2,277.7 | 2,109.5 | 2,104.8 | 2,042.5 | 2,015.6 | 1,969.3 | 1,870.0 | 1,951.2 | 1,967.3 | 1,896.6 | 1,872.9 | 1,877.1 | 1,876.2 | 1,891.7 | 1,699.4 | 2,228.2 | 2,277.0 | 2,292.6 | 2,319.0 | 2,320.7 | 2,356.4 | 2,354.1 | 2,421.6 | 2,423.4 | 2,415.8 | 2,438.8 | 1,842.9 | 1,838.5 | 1,834.8 | 1,807.0 | 1,224.8 | 1,167.8 | 1,075.2 | 1,056.2 | 946.0 | 894.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,771.0 | 2,697.1 | 2,682.6 | 2,675.2 | 2,541.2 | 2,412.2 | 2,371.2 | 2,291.5 | 2,249.1 | 2,212.3 | 2,111.0 | 2,179.3 | 2,214.0 | 2,138.1 | 2,115.5 | 2,100.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | - | - | - | - | - | 2.8 | 2.8 | 2.8 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.8 | 2.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.8 |
| Additional Paid In Capital | 3,667.0 | 3,664.2 | 3,661.3 | 3,657.7 | 3,652.3 | 3,646.8 | 3,558.4 | 3,554.3 | 3,551.7 | 3,546.8 | 3,462.0 | 3,387.8 | 3,382.4 | 3,384.0 | 3,381.6 | 3,341.6 | ||||||||||||||||||||||||
| Retained Earnings | (1,389.9) | (1,379.3) | (1,385.7) | (1,370.8) | (1,344.8) | (1,332.4) | (1,312.3) | (1,287.3) | (1,266.5) | (1,248.3) | (1,226.4) | (1,204.7) | (1,186.1) | (1,169.7) | (1,150.3) | (1,129.2) | (1,111.7) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.4 | 0.4 | 1.0 | 2.0 | 2.7 | 4.3 | 1.9 | 11.4 | 13.1 | 10.5 | 19.8 | 21.1 | 15.2 | 21.0 | 21.1 | 8.6 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 301.2 | 302.8 | 301.9 | 304.1 | 309.1 | 314.1 | 329.8 | 335.8 | 337.9 | 343.0 | 350.8 | 356.5 | 360.3 | 360.9 | 361.3 | 372.4 | 372.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,278.8 | 2,286.6 | 2,277.8 | 2,290.1 | 2,311.4 | 2,319.9 | 2,249.2 | 2,279.6 | 2,299.5 | 2,310.3 | 2,256.6 | 2,205.3 | 2,212.6 | 2,236.5 | 2,253.6 | 2,222.2 | ||||||||||||||||||||||||
| Total Equity | 2,580.0 | 2,589.4 | 2,579.7 | 2,594.2 | 2,620.6 | 2,634.0 | 2,579.1 | 2,615.4 | 2,637.4 | 2,653.4 | 2,607.5 | 2,561.7 | 2,572.9 | 2,597.4 | 2,614.9 | 2,594.6 | 2,537.7 | 2,476.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,489.4 | 2,375.3 | 2,385.3 | 2,393.1 | 2,277.7 | 2,109.5 | 2,104.8 | 2,042.5 | 2,015.6 | 1,969.3 | 1,870.0 | 1,951.2 | 1,967.3 | 1,896.6 | 1,872.9 | 1,877.1 | 1,876.2 | 1,891.7 | 1,699.4 | 2,228.2 | 2,277.0 | 2,292.6 | 2,319.0 | 2,320.7 | 2,356.4 | 2,354.1 | 2,421.6 | 2,423.4 | 2,415.8 | 2,438.8 | 1,842.9 | 1,838.5 | 1,834.8 | 1,807.0 | 1,224.8 | 1,167.8 | 1,075.2 | 1,056.2 | 946.0 | 894.9 |
| Net debt | 2,486.2 | 2,371.8 | 2,381.3 | 2,387.5 | 2,272.3 | 2,104.7 | 2,098.3 | 2,035.4 | 2,009.9 | 1,964.4 | 1,866.2 | 1,945.6 | 1,960.8 | 1,891.1 | 1,868.2 | 1,852.5 | 1,871.1 | 1,799.1 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,278.8 | 2,286.6 | 2,277.8 | 2,290.1 | 2,311.4 | 2,319.9 | 2,249.2 | 2,279.6 | 2,299.5 | 2,310.3 | 2,256.6 | 2,205.3 | 2,212.6 | 2,236.5 | 2,253.6 | 2,222.2 | 2,165.5 | 2,149.5 | ||||||||||||||||||||||
| Tangible Book Value | 2,249.7 | 2,257.5 | 2,248.7 | 2,261.1 | 2,282.4 | 2,290.9 | 2,220.2 | 2,250.6 | 2,270.4 | 2,281.2 | 2,227.6 | 2,176.2 | 2,183.6 | 2,207.4 | 2,224.5 | 2,193.2 | 2,136.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 5.5 |
| 7.5 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 14.3 |
| 24.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 6.0 |
| 80.7 |
| 15.9 |
| 5.8 |
| 17.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,402.9 |
| 4,353.2 |
| 4,160.1 |
| 4,192.2 |
| 4,279.0 |
| 4,353.7 |
| 4,383.3 |
| 4,417.0 |
| 4,470.2 |
| 4,526.4 |
| 4,524.6 |
| 4,697.6 |
| 4,735.7 |
| 4,814.8 |
| 3,153.8 |
| 3,205.3 |
| 3,263.8 |
| 3,289.9 |
| 2,328.6 |
| 2,313.9 |
| 2,241.0 |
| 2,249.7 |
| 2,190.9 |
| 2,173.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.4 |
| 13.1 |
| 14.1 |
| 46.4 |
| 49.3 |
| 52.2 |
| 55.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.3 |
| 1.4 |
| 2.0 |
| 2.2 |
| 2.4 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,640.2 |
| 4,668.8 |
| 4,491.6 |
| 4,505.8 |
| 4,566.6 |
| 4,678.6 |
| 4,721.8 |
| 4,702.2 |
| 4,767.0 |
| 4,828.2 |
| 4,895.0 |
| 4,976.5 |
| 5,057.0 |
| 5,163.5 |
| 3,418.0 |
| 3,452.1 |
| 3,519.0 |
| 3,526.1 |
| 2,449.3 |
| 2,411.3 |
| 2,341.5 |
| 2,380.2 |
| 2,284.6 |
| 2,247.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,102.5 |
| 2,192.4 |
| 1,993.9 |
| 2,510.4 |
| 2,557.2 |
| 2,662.6 |
| 2,614.1 |
| 2,614.7 |
| 2,673.2 |
| 2,659.4 |
| 2,747.1 |
| 2,734.4 |
| 2,707.9 |
| 2,750.6 |
| 2,078.7 |
| 2,066.9 |
| 2,057.8 |
| 2,047.4 |
| 1,340.7 |
| 1,269.7 |
| 1,171.2 |
| 1,155.4 |
| 1,050.3 |
| 997.9 |
| 3,276.2 |
| 3,264.0 |
| 3,261.6 |
| 2,749.7 |
| 2,746.9 |
| 2,739.4 |
| 2,796.7 |
| 2,795.4 |
| 2,793.8 |
| 2,779.1 |
| 2,717.5 |
| 2,718.9 |
| 2,693.9 |
| 2,674.9 |
| 1,613.4 |
| 1,608.6 |
| 1,638.2 |
| 1,629.1 |
| 1,617.7 |
| 1,606.7 |
| 1,600.5 |
| 1,627.1 |
| 1,626.0 |
| 1,614.8 |
| (1,090.8) |
| (1,054.5) |
| (1,041.6) |
| (1,023.2) |
| (999.5) |
| (980.5) |
| (991.9) |
| (986.3) |
| (947.3) |
| (904.3) |
| (830.4) |
| (745.7) |
| (692.0) |
| (721.0) |
| (676.7) |
| (634.2) |
| (601.2) |
| (539.8) |
| (499.2) |
| (467.4) |
| (438.2) |
| (410.6) |
| (381.9) |
| (0.2) |
| (24.8) |
| (34.8) |
| (38.7) |
| (41.7) |
| (52.3) |
| (55.6) |
| (60.1) |
| (58.6) |
| (20.8) |
| (29.0) |
| (20.5) |
| (0.1) |
| 12.4 |
| 33.6 |
| 31.3 |
| 27.4 |
| 16.5 |
| 11.2 |
| 9.8 |
| 12.4 |
| 10.6 |
| (6.8) |
| (9.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 326.8 |
| 324.3 |
| 323.2 |
| 324.6 |
| 325.6 |
| 344.3 |
| 341.1 |
| 341.9 |
| 354.8 |
| 360.8 |
| 371.2 |
| 398.2 |
| 414.9 |
| 411.6 |
| 420.2 |
| 428.0 |
| 432.4 |
| 17.7 |
| 22.5 |
| 23.0 |
| 23.4 |
| 23.9 |
| 24.3 |
| 2,165.5 |
| 2,149.5 |
| 2,173.4 |
| 1,672.1 |
| 1,684.8 |
| 1,690.4 |
| 1,763.4 |
| 1,746.3 |
| 1,751.9 |
| 1,814.0 |
| 1,787.1 |
| 1,870.8 |
| 1,951.0 |
| 1,998.0 |
| 927.8 |
| 965.0 |
| 1,033.3 |
| 1,046.2 |
| 1,090.9 |
| 1,119.1 |
| 1,147.4 |
| 1,201.4 |
| 1,210.4 |
| 1,225.1 |
| 2,497.7 |
| 1,995.4 |
| 2,009.4 |
| 2,015.9 |
| 2,107.7 |
| 2,087.5 |
| 2,093.8 |
| 2,168.8 |
| 2,147.9 |
| 2,242.0 |
| 2,349.2 |
| 2,412.4 |
| 1,339.3 |
| 1,385.3 |
| 1,461.3 |
| 1,478.7 |
| 1,108.6 |
| 1,141.6 |
| 1,170.3 |
| 1,224.8 |
| 1,234.2 |
| 1,249.4 |
| 1,675.0 |
| 2,206.0 |
| 2,256.7 |
| 2,188.3 |
| 2,215.1 |
| 2,267.5 |
| 2,319.9 |
| 2,336.3 |
| 2,392.0 |
| 2,405.6 |
| 2,403.1 |
| 2,422.0 |
| 1,836.8 |
| 1,830.2 |
| 1,820.1 |
| 1,801.3 |
| 1,217.6 |
| 1,162.5 |
| 1,069.4 |
| 1,047.9 |
| 924.7 |
| 888.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,173.4 |
| 1,672.1 |
| 1,684.8 |
| 1,690.4 |
| 1,763.4 |
| 1,746.3 |
| 1,751.9 |
| 1,814.0 |
| 1,787.1 |
| 1,870.8 |
| 1,951.0 |
| 1,998.0 |
| 927.8 |
| 965.0 |
| 1,033.3 |
| 1,046.2 |
| 1,090.9 |
| 1,119.1 |
| 1,147.4 |
| 1,201.4 |
| 1,210.4 |
| 1,225.1 |
| 2,120.4 |
| 2,144.4 |
| 1,643.1 |
| 1,655.8 |
| 1,661.3 |
| 1,734.3 |
| 1,717.3 |
| 1,722.8 |
| 1,784.9 |
| 1,754.0 |
| 1,837.3 |
| 1,908.8 |
| 1,954.9 |
| 852.3 |
| 886.7 |
| 952.0 |
| 962.1 |
| - |
| - |
| - |
| - |
| - |
| - |