| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 1,145.6 | 1,318.6 | 530.0 | 278.0 | 556.0 | 598.0 | 1,088.9 | 343.9 | 447.0 | 807.3 | 264.1 | 350.7 | 491.1 | 100.8 | 176.1 | 37.6 | 34.4 | 174.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 14.2 | 176.9 | 72.0 | 27.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1,145.6 | 1,318.6 | 530.0 | 278.0 | 556.0 | 598.0 | 1,088.9 | 343.9 | 447.0 | 807.3 | 264.1 | 350.7 | 491.1 | 100.8 | 176.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 35,037.1 | 30,879.3 | 29,000.5 | 23,876.0 | 215.3 | 16,849.1 | 11,905.9 | 11,089.8 | 9,412.6 | 10,608.3 | 11,626.8 | 9,337.0 | 9,011.2 | 11,791.0 | 11.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 9.3 | 9.3 | 9.2 | 9.2 | 7.4 | 7.4 | 6.3 | 6.3 | 5.3 | 5.3 | 5.2 | 5.1 | 5.0 | 4.6 | 4.6 | 2.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 35,037.1 | 30,879.3 | 29,000.5 | 23,876.0 | 215.3 | 16,849.1 | 11,905.9 | 11,089.8 | 9,412.6 | 10,608.3 | 11,626.8 | 9,337.0 | 9,011.2 | 11,791.0 | 11.4 | - | ||
| (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 | 861.1 | 1,145.6 | 1,186.0 | 1,066.1 | 671.1 | 1,318.6 | 780.9 | 598.3 | 500.6 | 530.4 | 740.8 | 531.1 | 522.5 | 278.5 | 636.3 | |||||||||||||||||||||||||
| - |
| 37.6 |
| 34.4 |
| 174.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 221.7 | 212.3 | 208.0 | 119.9 | 118.0 | 117.7 | 107.5 | 112.2 | 21,779.3 | 23,361.0 | 24,247.1 | 19,399.4 | 18,255.5 | 23,328.5 | 22,629.6 | 11,284.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 4,666.0 | 4,250.0 | 2,014.0 | 2,471.2 | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 1,495.5 | 1,562.6 | 1,679.6 | 1,733.0 | 989.1 | 1,053.0 | 671.3 | 754.8 | 468.3 | 520.4 | 613.5 | 241.6 | 222.3 | 218.5 | - | - | - | - |
| Operating Lease Right Of Use Assets | 671.7 | 707.8 | 683.7 | 735.4 | 459.4 | 492.8 | 486.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 98,724.3 | 95,328.9 | 93,020.8 | 87,897.4 | 58,486.2 | 56,065.0 | 40,031.9 | 38,417.7 | 29,481.1 | 30,249.9 | 31,394.8 | 25,775.0 | 24,572.3 | 27,310.1 | 27,723.9 | 14,902.7 | - | - |
| - |
| - |
| 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 | 156.0 | 141.1 | 118.7 | 99.8 | 75.0 | 86.2 | 65.7 | 59.8 | 57.0 | 68.7 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 40,970.2 | 36,712.1 | 35,197.1 | 30,034.4 | 20,744.0 | 19,740.4 | 13,960.1 | 12,616.8 | 10,775.3 | 11,791.8 | 12,973.9 | 10,591.4 | 10,395.9 | 13,536.8 | 13,268.4 | 7,382.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 54,698.6 | 54,464.1 | 54,249.8 | 54,065.4 | 35,561.6 | 35,488.6 | 25,719.4 | 25,686.0 | 19,363.0 | 19,455.0 | 19,302.4 | 18,467.0 | 17,974.5 | 16,411.9 | 16,349.3 | 9,671.6 | - | - |
| Retained Earnings | (902.4) | (465.9) | (627.1) | (457.7) | (1,327.8) | (2,394.7) | (2,151.2) | (2,378.5) | (2,904.5) | (3,610.0) | (3,926.5) | (3,974.5) | (3,932.7) | (3,696.1) | (3,092.2) | (2,515.7) | - | - |
| Accumulated Other Comprehensive Income | (676.3) | (120.2) | (514.2) | (443.6) | (878.3) | (1,193.7) | (990.4) | (1,084.7) | (901.7) | (937.5) | (791.4) | (600.3) | (435.7) | (233.6) | (182.3) | (3.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 4,560.8 | 4,665.6 | 4,642.0 | 4,625.8 | 4,315.3 | 4,353.0 | 3,418.7 | 3,502.8 | 3,074.6 | 3,467.1 | 3,752.9 | 1,208.1 | 465.3 | 704.3 | 793.8 | 15.1 | - | - |
| Total Stockholders Equity | 53,193.2 | 53,951.1 | 53,181.7 | 53,237.3 | 33,426.9 | 31,971.5 | 22,653.1 | 22,298.1 | 15,631.2 | 14,991.1 | 14,667.9 | 13,975.5 | 13,711.2 | 13,069.0 | 13,661.6 | 7,505.2 | 8,007.3 | 6,757.8 |
| Total Equity | 57,754.0 | 58,616.8 | 57,823.7 | 57,863.1 | 37,742.2 | 36,324.6 | 26,071.8 | 25,800.9 | 18,705.7 | 18,458.1 | 18,420.8 | 15,183.6 | 14,176.5 | 13,773.3 | 14,455.5 | 7,520.4 | 8,007.3 | 6,757.8 |
| - |
| - |
| Net debt | 33,891.4 | 29,560.7 | 28,470.5 | 23,598.0 | (340.7) | 16,251.1 | 10,817.0 | 10,746.0 | 8,965.6 | 9,801.0 | 11,362.8 | 8,986.3 | 8,520.1 | 11,690.2 | (164.7) | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 53,193.2 | 53,951.1 | 53,181.7 | 53,237.3 | 33,426.9 | 31,971.5 | 22,653.1 | 22,298.1 | 15,631.2 | 14,991.1 | 14,667.9 | 13,975.5 | 13,711.2 | 13,069.0 | 13,661.6 | 7,505.2 | 8,007.3 | 6,757.8 |
| Tangible Book Value | 51,697.7 | 52,388.6 | 51,502.2 | 51,504.3 | 32,437.8 | 30,918.5 | 21,981.8 | 21,543.3 | 15,162.9 | 14,470.6 | 14,054.4 | 13,734.0 | 13,488.9 | 12,850.5 | - | - | - | - |
| 437.5 |
| 1,912.8 |
| 556.1 |
| 585.1 |
| 601.4 |
| 676.1 |
| 598.1 |
| 940.2 |
| 549.1 |
| 807.9 |
| 1,088.9 |
| 1,025.0 |
| 401.2 |
| 251.0 |
| 343.9 |
| 275.6 |
| 527.8 |
| 458.1 |
| 447.0 |
| 568.7 |
| 271.4 |
| 395.8 |
| 807.3 |
| 375.1 |
| 332.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 861.1 | 1,145.6 | 1,186.0 | 1,066.1 | 671.1 | 1,318.6 | 780.9 | 598.3 | 500.6 | 530.4 | 740.8 | 531.1 | 522.5 | 278.5 | 636.3 | 437.5 | 1,912.8 | 556.1 | 585.1 | 601.4 | 676.1 | 598.1 | 940.2 | 549.1 | 807.9 | 1,088.9 | 1,025.0 | 401.2 | 251.0 | 343.9 | 275.6 | 527.8 | 458.1 | 447.0 | 568.7 | 271.4 | 395.8 | 807.3 | 375.1 | 332.2 |
| 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 | 79,943.1 | 80,400.2 | 80,692.4 | 80,505.0 | 79,450.7 | 78,488.0 | 79,760.8 | 77,864.8 | 77,996.6 | 77,735.1 | 76,582.2 | 76,573.2 | 72,877.2 | 72,587.3 | 47,396.3 | 47,019.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 667.2 | 671.7 | 653.0 | 676.9 | 677.6 | 707.8 | 720.3 | 709.7 | 678.0 | 683.7 | 677.0 | 726.1 | 735.1 | 735.4 | 531.0 | 492.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 98,133.5 | 98,724.3 | 98,341.1 | 97,717.1 | 95,993.4 | 95,328.9 | 95,905.2 | 93,537.4 | 93,310.3 | 93,020.8 | 91,949.4 | 92,392.0 | 88,520.9 | 87,897.4 | 60,945.5 | 59,763.8 | ||||||||||||||||||||||||
| 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 | 34,669.6 | 35,037.1 | 35,302.9 | 34,666.6 | 32,262.1 | 30,879.3 | 32,289.8 | 29,904.6 | 29,557.7 | 29,000.5 | 27,578.2 | 28,129.5 | 25,153.3 | 23,876.0 | 18,139.3 | 18,040.8 | 18,368.5 | 17,715.1 | 17,135.7 | 16,985.3 | 16,503.5 | 16,849.1 | 16,518.1 | 15,666.9 | 15,676.6 | 11,905.9 | 11,459.2 | 10,968.3 | 10,706.1 | 11,089.8 | 11,232.1 | 9,427.1 | 9,460.2 | 9,412.6 | 9,721.1 | 11,081.9 | 10,966.9 | 10,608.3 | 11,257.0 | 11,139.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 40,185.0 | 40,970.2 | 41,129.0 | 40,410.2 | 37,918.0 | 36,712.1 | 38,241.1 | 35,614.1 | 35,513.2 | 35,197.1 | 33,688.5 | 34,314.2 | 31,055.7 | 30,034.4 | 21,339.2 | 20,889.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 |
| Additional Paid In Capital | 54,830.7 | 54,698.6 | 54,658.6 | 54,604.1 | 54,556.5 | 54,464.1 | 54,422.6 | 54,392.5 | 54,336.0 | 54,249.8 | 54,197.9 | 54,115.6 | 54,058.0 | 54,065.4 | 35,606.3 | 35,573.9 | ||||||||||||||||||||||||
| Retained Earnings | (921.0) | (902.4) | (1,360.2) | (1,183.2) | (812.9) | (465.9) | (851.8) | (964.6) | (933.2) | (627.1) | (449.4) | (390.8) | (799.6) | (457.7) | (312.9) | (740.8) | (764.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (479.5) | (676.3) | (736.1) | (765.5) | (349.6) | (120.2) | (572.3) | (156.1) | (285.4) | (514.2) | (185.8) | (332.4) | (496.4) | (443.6) | (71.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 4,445.1 | 4,560.8 | 4,576.6 | 4,578.2 | 4,608.2 | 4,665.6 | 4,592.3 | 4,578.3 | 4,606.5 | 4,642.0 | 4,625.0 | 4,612.2 | 4,630.0 | 4,625.8 | 4,313.2 | 4,298.2 | 4,290.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 53,503.4 | 53,193.2 | 52,635.5 | 52,728.6 | 53,467.2 | 53,951.1 | 53,071.8 | 53,345.1 | 53,190.7 | 53,181.7 | 53,635.8 | 53,465.6 | 52,835.2 | 53,237.3 | 35,293.1 | 34,575.8 | ||||||||||||||||||||||||
| Total Equity | 57,948.5 | 57,754.0 | 57,212.1 | 57,306.8 | 58,075.4 | 58,616.8 | 57,664.1 | 57,923.3 | 57,797.1 | 57,823.7 | 58,260.9 | 58,077.8 | 57,465.2 | 57,863.1 | 39,606.3 | 38,873.9 | 38,462.2 | 37,742.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 34,669.6 | 35,037.1 | 35,302.9 | 34,666.6 | 32,262.1 | 30,879.3 | 32,289.8 | 29,904.6 | 29,557.7 | 29,000.5 | 27,578.2 | 28,129.5 | 25,153.3 | 23,876.0 | 18,139.3 | 18,040.8 | 18,368.5 | 17,715.1 | 17,135.7 | 16,985.3 | 16,503.5 | 16,849.1 | 16,518.1 | 15,666.9 | 15,676.6 | 11,905.9 | 11,459.2 | 10,968.3 | 10,706.1 | 11,089.8 | 11,232.1 | 9,427.1 | 9,460.2 | 9,412.6 | 9,721.1 | 11,081.9 | 10,966.9 | 10,608.3 | 11,257.0 | 11,139.4 |
| Net debt | 33,808.4 | 33,891.4 | 34,116.9 | 33,600.5 | 31,590.9 | 29,560.7 | 31,509.0 | 29,306.3 | 29,057.1 | 28,470.1 | 26,837.4 | 27,598.4 | 24,630.8 | 23,597.5 | 17,503.0 | 17,603.3 | 16,455.8 | 17,158.9 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 53,503.4 | 53,193.2 | 52,635.5 | 52,728.6 | 53,467.2 | 53,951.1 | 53,071.8 | 53,345.1 | 53,190.7 | 53,181.7 | 53,635.8 | 53,465.6 | 52,835.2 | 53,237.3 | 35,293.1 | 34,575.8 | 34,172.1 | 33,426.9 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,601.5 |
| 45,337.0 |
| 45,054.4 |
| 44,413.6 |
| 43,635.5 |
| 43,845.2 |
| 42,876.6 |
| 42,647.4 |
| 42,449.9 |
| 29,786.8 |
| 29,624.0 |
| 29,809.8 |
| 29,527.1 |
| 29,930.3 |
| 29,834.3 |
| 21,271.5 |
| 21,676.8 |
| 21,779.3 |
| 21,999.5 |
| 23,474.9 |
| 23,216.4 |
| 23,361.0 |
| 23,932.0 |
| 24,035.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 440.1 |
| 459.4 |
| 425.6 |
| 412.1 |
| 462.8 |
| 492.8 |
| 455.7 |
| 497.8 |
| 510.2 |
| 486.3 |
| 437.0 |
| 394.6 |
| 383.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59,779.9 |
| 58,486.2 |
| 57,016.7 |
| 56,441.4 |
| 55,732.8 |
| 56,065.0 |
| 55,759.6 |
| 55,221.9 |
| 55,007.2 |
| 40,031.9 |
| 39,448.2 |
| 38,706.8 |
| 38,392.1 |
| 38,417.7 |
| 38,268.2 |
| 29,502.9 |
| 29,671.5 |
| 29,481.1 |
| 29,654.2 |
| 30,150.4 |
| 29,481.1 |
| 30,249.9 |
| 30,888.2 |
| 30,745.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,317.7 |
| 20,744.0 |
| 20,259.2 |
| 19,960.6 |
| 19,347.6 |
| 19,740.4 |
| 19,270.3 |
| 18,475.6 |
| 18,231.4 |
| 13,960.1 |
| 13,512.6 |
| 12,929.3 |
| 12,568.1 |
| 12,616.8 |
| 12,830.5 |
| 10,776.4 |
| 10,883.4 |
| 10,775.3 |
| 11,094.9 |
| 12,290.2 |
| 12,146.5 |
| 11,791.8 |
| 12,604.9 |
| 12,462.9 |
| 35,546.3 |
| 35,561.6 |
| 35,526.7 |
| 35,432.8 |
| 35,454.1 |
| 35,488.6 |
| 35,456.2 |
| 35,424.4 |
| 35,416.3 |
| 25,719.4 |
| 25,693.7 |
| 25,651.7 |
| 25,654.4 |
| 25,686.0 |
| 25,674.7 |
| 19,322.0 |
| 19,303.9 |
| 19,363.0 |
| 19,350.6 |
| 19,305.2 |
| 19,246.8 |
| 19,455.0 |
| 19,433.0 |
| 19,361.8 |
| (1,327.8) |
| (2,108.0) |
| (2,363.3) |
| (2,495.3) |
| (2,394.7) |
| (2,245.9) |
| (2,115.7) |
| (2,090.9) |
| (2,151.2) |
| (2,201.5) |
| (2,317.0) |
| (2,366.0) |
| (2,378.5) |
| (2,672.7) |
| (2,716.2) |
| (2,794.8) |
| (2,904.5) |
| (2,965.8) |
| (3,607.3) |
| (3,640.2) |
| (3,610.0) |
| (3,828.1) |
| (3,885.0) |
| (328.8) |
| (681.1) |
| (878.3) |
| (983.9) |
| (1,035.1) |
| (1,021.6) |
| (1,193.7) |
| (1,184.5) |
| (1,142.1) |
| (1,142.4) |
| (990.4) |
| (1,050.2) |
| (1,079.1) |
| (1,029.2) |
| (1,084.7) |
| (1,046.6) |
| (1,041.5) |
| (903.3) |
| (901.7) |
| (924.6) |
| (934.2) |
| (943.3) |
| (937.5) |
| (889.2) |
| (848.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,315.3 |
| 4,251.4 |
| 4,375.1 |
| 4,376.7 |
| 4,353.0 |
| 4,392.1 |
| 4,503.3 |
| 4,516.4 |
| 3,418.7 |
| 3,418.4 |
| 3,446.6 |
| 3,489.6 |
| 3,502.8 |
| 3,407.1 |
| 3,087.9 |
| 3,108.0 |
| 3,074.6 |
| 3,015.5 |
| 3,012.9 |
| 2,921.6 |
| 3,467.1 |
| 3,484.1 |
| 3,570.8 |
| 34,172.1 |
| 33,426.9 |
| 32,506.1 |
| 32,105.7 |
| 32,008.5 |
| 31,971.5 |
| 32,097.2 |
| 32,242.9 |
| 32,259.4 |
| 22,653.1 |
| 22,517.2 |
| 22,330.8 |
| 22,334.5 |
| 22,298.1 |
| 22,030.6 |
| 15,638.6 |
| 15,680.1 |
| 15,631.2 |
| 15,543.8 |
| 14,847.3 |
| 14,746.9 |
| 14,991.1 |
| 14,799.2 |
| 14,712.2 |
| 36,757.5 |
| 36,480.8 |
| 36,385.2 |
| 36,324.6 |
| 36,489.3 |
| 36,746.2 |
| 36,775.9 |
| 26,071.8 |
| 25,935.6 |
| 25,777.4 |
| 25,824.1 |
| 25,800.9 |
| 25,437.7 |
| 18,726.5 |
| 18,788.1 |
| 18,705.7 |
| 18,559.3 |
| 17,860.2 |
| 17,668.4 |
| 18,458.1 |
| 18,283.3 |
| 18,283.0 |
| 16,550.6 |
| 16,383.9 |
| 15,827.4 |
| 16,251.0 |
| 15,577.9 |
| 15,117.7 |
| 14,868.7 |
| 10,817.0 |
| 10,434.2 |
| 10,567.1 |
| 10,455.1 |
| 10,746.0 |
| 10,956.6 |
| 8,899.3 |
| 9,002.1 |
| 8,965.6 |
| 9,152.3 |
| 10,810.6 |
| 10,571.1 |
| 9,801.0 |
| 10,881.9 |
| 10,807.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32,506.1 |
| 32,105.7 |
| 32,008.5 |
| 31,971.5 |
| 32,097.2 |
| 32,242.9 |
| 32,259.4 |
| 22,653.1 |
| 22,517.2 |
| 22,330.8 |
| 22,334.5 |
| 22,298.1 |
| 22,030.6 |
| 15,638.6 |
| 15,680.1 |
| 15,631.2 |
| 15,543.8 |
| 14,847.3 |
| 14,746.9 |
| 14,991.1 |
| 14,799.2 |
| 14,712.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |