| (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 | 1,731.2 | 1,676.6 | 1,877.5 | 1,194.3 | 1,859.0 | 1,736.8 | 1,379.1 | 1,107.9 | 1,361.6 | 421.2 | 506.9 | 525.6 | 408.0 | 304.1 | 181.8 | 226.1 | 203.1 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | 2,586.5 | 991.9 | 1,368.4 | 1,208.4 | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,731.2 | 1,676.6 | 1,877.5 | 1,194.3 | 1,859.0 | 1,736.8 | 1,379.1 | 3,694.4 | 2,353.5 | 1,789.5 | 1,715.3 | 525.6 | 408.0 | 304.1 | 181.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,329.2 | 1,886.7 | 1,958.7 | 1,170.4 | 1,168.4 | 1,136.3 | 1,384.1 | 991.1 | 989.6 | 948.7 | 960.5 | 249.5 | - | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 44.0 | 50.2 | 52.7 | 43.7 | 44.4 | 50.8 | 44.1 | 42.2 | 40.0 | 41.2 | 43.7 | 38.4 | 43.6 | 45.5 | 51.5 | 54.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,329.2 | 1,886.7 | 1,958.7 | 1,170.4 | 1,168.4 | 1,136.3 | 1,384.1 | 991.1 | 989.6 | 948.7 | 960.5 | 249.5 | - | - | - | 549.2 | |||
| (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 | 1,562.9 | 1,731.2 | 1,701.6 | 1,428.7 | 1,632.8 | 1,676.6 | 1,572.9 | 1,627.1 | 1,606.7 | 1,877.5 | 1,195.9 | 943.9 | 1,063.7 | 1,194.3 | 1,204.2 | |||||||||||||||||||||||||
| 185.1 |
| 257.1 |
| - |
| - |
| - |
| 226.1 |
| 203.1 |
| 185.1 |
| 257.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 121.9 | 102.8 | 112.6 | 79.8 | 98.1 | 98.4 | 106.5 | 115.2 | 102.0 | 124.2 | 132.4 | 120.7 | 105.6 | 87.7 | 70.7 | 85.6 | 97.3 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 332.7 | 403.8 | 482.1 | 34.8 | 41.3 | 51.0 | 65.9 | 57.0 | 54.5 | 65.5 | 82.9 | 15.0 | 18.9 | 22.2 | 27.5 | - | - | - | - |
| Operating Lease Right Of Use Assets | 97.1 | 83.8 | 72.9 | 66.6 | 22.9 | 29.8 | 42.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 701.9 | 701.1 | 685.0 | 123.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 53,800.4 | 50,707.6 | 49,007.1 | 36,552.9 | 33,959.5 | 30,820.6 | 26,330.1 | 18,676.2 | 15,226.1 | 12,352.1 | 11,555.3 | 8,203.6 | 8,179.1 | 7,928.6 | 7,744.9 | 8,138.3 | 7,926.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 549.2 |
| 300.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 34,589.6 | 33,155.8 | 33,451.3 | 26,692.2 | 23,781.2 | 19,872.0 | 17,287.4 | 11,579.4 | 9,538.3 | 6,309.9 | 5,777.1 | 3,206.1 | 3,174.9 | 3,453.3 | 3,478.7 | 3,441.4 | 3,298.8 | - | - |
| 61.7 |
| - |
| - |
| Additional Paid In Capital | 0.0 | 1,512.4 | 2,144.5 | 475.6 | 608.1 | 1,623.2 | 568.3 | 296.1 | 37.4 | 216.6 | 507.7 | 0.0 | - | - | - | - | - | - | - |
| Retained Earnings | 10,827.3 | 8,276.2 | 6,522.0 | 4,071.4 | 5,232.6 | 5,373.9 | 4,710.9 | 4,058.2 | 3,913.8 | 4,207.7 | 3,778.7 | 3,423.9 | 3,456.6 | 3,043.9 | 2,991.9 | 3,312.4 | 3,087.6 | - | - |
| Accumulated Other Comprehensive Income | (12.6) | (14.8) | (14.2) | (15.5) | (10.9) | (12.6) | (1.9) | (1.4) | 0.2 | 1.1 | 2.1 | 3.4 | 4.1 | 13.6 | 11.8 | 19.8 | 41.4 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.0 | 3.3 | 2.9 | - | - | - |
| Total Stockholders Equity | 11,608.7 | 10,574.0 | 9,455.0 | 5,325.3 | 6,624.3 | 7,560.2 | 5,971.4 | 5,045.1 | 4,391.4 | 4,866.6 | 4,732.2 | 3,865.7 | 3,904.4 | 3,503.1 | 3,605.2 | 3,936.3 | 3,840.8 | 3,032.7 | 3,477.5 |
| Total Equity | 11,608.7 | 10,574.0 | 9,455.0 | 5,325.3 | 6,624.3 | 7,560.2 | 5,971.4 | 5,045.1 | 4,391.4 | 4,866.6 | 4,732.2 | 3,865.7 | 3,904.4 | 3,507.1 | 3,608.5 | 3,939.2 | 3,840.8 | 3,032.7 | 3,477.5 |
| 300.0 |
| - |
| - |
| Net debt | 598.0 | 210.1 | 81.1 | (23.9) | (690.7) | (600.5) | 5.0 | (2,703.3) | (1,363.8) | (840.9) | (754.8) | (276.1) | - | - | - | 323.0 | 96.9 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 11,608.7 | 10,574.0 | 9,455.0 | 5,325.3 | 6,624.3 | 7,560.2 | 5,971.4 | 5,045.1 | 4,391.4 | 4,866.6 | 4,732.2 | 3,865.7 | 3,904.4 | 3,503.1 | 3,605.2 | 3,936.3 | 3,840.8 | 3,032.7 | 3,477.5 |
| Tangible Book Value | 11,275.9 | 10,170.2 | 8,972.9 | 5,290.5 | 6,583.0 | 7,509.3 | 5,905.5 | 4,988.1 | 4,336.9 | 4,801.1 | 4,649.3 | 3,850.7 | 3,885.5 | 3,480.9 | 3,577.7 | - | - | - | - |
| 1,398.1 |
| 1,563.1 |
| 1,859.0 |
| 1,440.7 |
| 1,789.8 |
| 1,286.7 |
| 1,736.8 |
| 1,287.4 |
| 1,185.8 |
| 896.2 |
| 1,379.1 |
| 871.3 |
| 670.6 |
| 1,021.3 |
| 1,107.9 |
| 453.0 |
| 548.5 |
| 648.0 |
| 1,361.6 |
| 581.6 |
| 623.2 |
| 454.1 |
| 421.2 |
| 493.3 |
| 455.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,116.2 | 4,579.2 | 4,012.8 | 2,586.5 | 2,461.4 | 2,031.9 | 1,616.6 | 991.9 | 1,497.3 | 1,071.0 | 1,199.8 | 1,368.4 | 1,136.7 | 1,000.2 |
| Cash And Short Term Investments | 1,562.9 | 1,731.2 | 1,701.6 | 1,428.7 | 1,632.8 | 1,676.6 | 1,572.9 | 1,627.1 | 1,606.7 | 1,877.5 | 1,195.9 | 943.9 | 1,063.7 | 1,194.3 | 1,204.2 | 1,398.1 | 1,563.1 | 1,859.0 | 1,440.7 | 1,789.8 | 1,286.7 | 1,736.8 | 1,287.4 | 1,185.8 | 896.2 | 1,379.1 | 4,987.4 | 5,249.8 | 5,034.1 | 3,694.4 | 2,914.5 | 2,580.4 | 2,264.6 | 2,353.5 | 2,078.8 | 1,694.1 | 1,653.9 | 1,789.5 | 1,630.0 | 1,455.7 |
| 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 | 140.9 | 121.9 | 115.6 | 112.6 | 101.2 | 102.8 | 138.0 | 151.6 | 99.7 | 112.6 | 101.1 | 89.5 | 84.7 | 79.8 | 72.5 | 76.0 | 81.1 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 705.7 | 701.9 | 705.5 | 699.7 | 764.7 | 701.1 | 650.7 | 703.1 | 669.6 | 685.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 53,718.3 | 53,800.4 | 54,498.1 | 54,727.5 | 53,633.4 | 50,707.6 | 52,756.4 | 51,567.6 | 50,944.3 | 49,007.1 | 40,843.1 | 41,399.9 | 38,270.3 | 36,552.9 | 35,935.8 | 35,034.4 | ||||||||||||||||||||||||
| 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 | 2,330.1 | 2,329.2 | 2,229.1 | 2,263.4 | 2,753.7 | 1,886.7 | 1,935.9 | 1,960.2 | 1,884.4 | 1,958.7 | 1,882.9 | 1,882.1 | 1,141.0 | 1,170.4 | 1,169.9 | 1,169.4 | 1,168.9 | 1,168.4 | 1,137.8 | 1,137.3 | 1,136.8 | 1,136.3 | 1,135.7 | 1,135.2 | 1,134.7 | 1,384.1 | 1,383.5 | 1,382.9 | 1,191.5 | 991.1 | 990.7 | 990.4 | 990.0 | 989.6 | 989.2 | 988.9 | 945.7 | 948.7 | 951.6 | 954.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 35,161.0 | 34,589.6 | 35,526.6 | 36,884.7 | 36,594.7 | 33,155.8 | 34,652.8 | 35,053.4 | 34,853.6 | 33,451.3 | 27,592.2 | 28,320.8 | 27,047.4 | 26,692.2 | 26,879.0 | 24,942.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 43.0 | 44.0 | 46.5 | 47.4 | 48.9 | 50.2 | 51.9 | 52.4 | 52.9 | 52.7 | 51.2 | 51.2 | 43.9 | 43.7 | 43.7 | 43.9 | 44.2 | 44.4 | 46.5 | 48.0 | 50.0 | 50.8 | 50.8 | 50.8 | 44.0 | 44.1 | 44.2 | 44.2 | 44.2 | 42.2 | 40.3 | 40.3 | 40.2 | 40.0 | 40.0 | 40.3 | 40.8 | 41.2 | 41.2 | 41.5 |
| Additional Paid In Capital | 0.0 | 0.0 | 605.3 | 791.0 | 1,146.7 | 1,512.4 | 1,959.1 | 2,048.9 | 2,137.3 | 2,144.5 | 1,836.7 | 1,825.2 | 467.6 | 475.6 | 465.6 | 479.1 | ||||||||||||||||||||||||
| Retained Earnings | 10,733.4 | 10,827.3 | 10,114.2 | 9,225.1 | 8,417.8 | 8,276.2 | 8,494.6 | 7,341.0 | 6,866.3 | 6,522.0 | 4,965.2 | 4,790.5 | 4,618.8 | 4,071.4 | 3,639.4 | 4,480.9 | 4,822.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12.2) | (12.6) | (13.6) | (13.8) | (14.8) | (14.8) | (13.0) | (13.4) | (13.8) | (14.2) | (14.5) | (14.1) | (14.8) | (15.5) | (16.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 11,514.2 | 11,608.7 | 11,502.4 | 10,799.7 | 10,348.5 | 10,574.0 | 11,242.6 | 10,178.9 | 9,792.8 | 9,455.0 | 7,588.6 | 7,402.8 | 5,865.5 | 5,325.3 | 4,881.9 | 5,738.7 | ||||||||||||||||||||||||
| Total Equity | 11,514.2 | 11,608.7 | 11,502.4 | 10,799.7 | 10,348.5 | 10,574.0 | 11,242.6 | 10,178.9 | 9,792.8 | 9,455.0 | 7,588.6 | 7,402.8 | 5,865.5 | 5,325.3 | 4,881.9 | 5,738.7 | 6,117.0 | 6,624.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,330.1 | 2,329.2 | 2,229.1 | 2,263.4 | 2,753.7 | 1,886.7 | 1,935.9 | 1,960.2 | 1,884.4 | 1,958.7 | 1,882.9 | 1,882.1 | 1,141.0 | 1,170.4 | 1,169.9 | 1,169.4 | 1,168.9 | 1,168.4 | 1,137.8 | 1,137.3 | 1,136.8 | 1,136.3 | 1,135.7 | 1,135.2 | 1,134.7 | 1,384.1 | 1,383.5 | 1,382.9 | 1,191.5 | 991.1 | 990.7 | 990.4 | 990.0 | 989.6 | 989.2 | 988.9 | 945.7 | 948.7 | 951.6 | 954.6 |
| Net debt | 767.2 | 598.0 | 527.6 | 834.7 | 1,120.9 | 210.1 | 363.0 | 333.0 | 277.7 | 81.1 | 687.0 | 938.2 | 77.3 | (23.9) | (34.3) | (228.7) | (394.2) | (690.7) | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 11,514.2 | 11,608.7 | 11,502.4 | 10,799.7 | 10,348.5 | 10,574.0 | 11,242.6 | 10,178.9 | 9,792.8 | 9,455.0 | 7,588.6 | 7,402.8 | 5,865.5 | 5,325.3 | 4,881.9 | 5,738.7 | 6,117.0 | 6,624.3 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.1 |
| 93.3 |
| 91.9 |
| 91.4 |
| 98.4 |
| 99.0 |
| 94.3 |
| 90.4 |
| 106.5 |
| 104.0 |
| 100.4 |
| 98.6 |
| 115.2 |
| 117.3 |
| 111.9 |
| 120.2 |
| 102.0 |
| 101.4 |
| 101.1 |
| 97.1 |
| 124.2 |
| 120.6 |
| 133.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.8 |
| 19.1 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34,848.1 |
| 33,959.5 |
| 33,536.3 |
| 32,726.8 |
| 32,236.1 |
| 30,820.6 |
| 30,995.8 |
| 30,479.8 |
| 27,465.5 |
| 26,330.1 |
| 25,644.2 |
| 26,087.0 |
| 24,559.6 |
| 18,676.2 |
| 17,096.4 |
| 17,023.4 |
| 15,922.2 |
| 15,226.1 |
| 15,044.9 |
| 13,705.7 |
| 13,319.6 |
| 12,352.1 |
| 12,659.5 |
| 12,544.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,767.2 |
| 23,781.2 |
| 23,328.5 |
| 21,852.7 |
| 21,748.2 |
| 19,872.0 |
| 20,217.7 |
| 19,745.5 |
| 18,550.1 |
| 17,287.4 |
| 16,913.9 |
| 17,461.7 |
| 16,896.2 |
| 11,579.4 |
| 10,675.9 |
| 10,669.9 |
| 10,060.6 |
| 9,538.3 |
| 9,608.2 |
| 7,508.3 |
| 7,270.8 |
| 6,309.9 |
| 6,687.2 |
| 6,719.1 |
| 513.6 |
| 608.1 |
| 927.9 |
| 1,153.9 |
| 1,450.6 |
| 1,623.2 |
| 1,615.3 |
| 1,602.7 |
| 502.6 |
| 568.3 |
| 560.2 |
| 552.2 |
| 543.9 |
| 296.1 |
| 42.4 |
| 35.1 |
| 38.6 |
| 37.4 |
| 32.9 |
| 67.6 |
| 131.2 |
| 216.6 |
| 213.1 |
| 242.6 |
| 5,232.6 |
| 5,037.8 |
| 5,504.8 |
| 5,065.1 |
| 5,373.9 |
| 5,201.8 |
| 5,171.7 |
| 4,613.5 |
| 4,710.9 |
| 4,691.9 |
| 4,670.3 |
| 4,317.5 |
| 4,058.2 |
| 4,155.3 |
| 4,135.8 |
| 3,957.3 |
| 3,913.8 |
| 3,930.0 |
| 4,447.5 |
| 4,289.2 |
| 4,207.7 |
| 4,151.0 |
| 4,016.8 |
| (15.2) |
| (12.8) |
| (10.9) |
| (12.7) |
| (14.1) |
| (12.4) |
| (12.6) |
| (2.1) |
| (3.1) |
| (1.7) |
| (1.9) |
| 5.0 |
| (3.9) |
| (1.5) |
| (1.4) |
| (1.5) |
| (1.1) |
| 0.2 |
| 0.2 |
| 0.2 |
| (0.1) |
| (0.4) |
| 1.1 |
| 2.6 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,117.0 |
| 6,624.3 |
| 6,749.5 |
| 7,217.6 |
| 7,078.3 |
| 7,560.2 |
| 7,390.8 |
| 7,347.2 |
| 5,683.5 |
| 5,971.4 |
| 5,951.2 |
| 5,912.8 |
| 5,554.0 |
| 5,045.1 |
| 4,886.5 |
| 4,860.1 |
| 4,436.3 |
| 4,391.4 |
| 4,403.0 |
| 4,955.3 |
| 4,860.8 |
| 4,866.6 |
| 4,807.8 |
| 4,703.2 |
| 6,749.5 |
| 7,217.6 |
| 7,078.3 |
| 7,560.2 |
| 7,390.8 |
| 7,347.2 |
| 5,683.5 |
| 5,971.4 |
| 5,951.2 |
| 5,912.8 |
| 5,554.0 |
| 5,045.1 |
| 4,886.5 |
| 4,860.1 |
| 4,436.3 |
| 4,391.4 |
| 4,403.0 |
| 4,955.3 |
| 4,860.8 |
| 4,866.6 |
| 4,807.8 |
| 4,703.2 |
| (302.9) |
| (652.5) |
| (149.9) |
| (600.5) |
| (151.6) |
| (50.6) |
| 238.5 |
| 5.0 |
| (3,603.9) |
| (3,866.9) |
| (3,842.6) |
| (2,703.3) |
| (1,923.7) |
| (1,590.0) |
| (1,274.6) |
| (1,363.8) |
| (1,089.6) |
| (705.2) |
| (708.2) |
| (840.9) |
| (678.4) |
| (501.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,749.5 |
| 7,217.6 |
| 7,078.3 |
| 7,560.2 |
| 7,390.8 |
| 7,347.2 |
| 5,683.5 |
| 5,971.4 |
| 5,951.2 |
| 5,912.8 |
| 5,554.0 |
| 5,045.1 |
| 4,886.5 |
| 4,860.1 |
| 4,436.3 |
| 4,391.4 |
| 4,403.0 |
| 4,955.3 |
| 4,860.8 |
| 4,866.6 |
| 4,807.8 |
| 4,703.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |