| (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 | 155.7 | 184.3 | 221.8 | 203.3 | 251.4 | 266.1 | 166.1 | 129.5 | 127.9 | 279.4 | 255.4 | 281.4 | 206.7 | 190.0 | 138.2 | 332.8 | 343.7 | ||
| Restricted Cash | 180.7 | 147.3 | 113.7 | 180.8 | 85.6 | 106.7 | 75.4 | 149.6 | 122.1 | 90.5 | 233.6 | 149.2 | 142.1 | 136.1 | 86.6 | 137.7 | 94.5 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 155.7 | 184.3 | 221.8 | 203.3 | 251.4 | 266.1 | 166.1 | 129.5 | 127.9 | 279.4 | 255.4 | 281.4 | 206.7 | 190.0 | 138.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | 3,227.6 | 1,394.4 | 1,980.0 | 2,183.3 | 1,961.2 | 2,837.3 | 4,073.8 | 10,458.8 | 8,469.0 | 6,967.5 | (6,520.4) | (6,094.5) | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | 3,227.6 | 1,394.4 | 1,980.0 | 2,183.3 | 1,961.2 | 2,837.3 | 4,073.8 | 10,458.8 | 8,469.0 | 6,967.5 | (6,520.4) | (6,094.5) | - | |||
| (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 | 143.9 | 155.7 | 187.0 | 182.9 | 180.1 | 184.3 | 188.2 | 199.5 | 196.0 | 221.8 | 189.8 | 192.0 | 158.9 | 203.3 | 201.3 | |||||||||||||||||||||||||
| 726.9 |
| 46.0 |
| - |
| - |
| - |
| 332.8 |
| 343.7 |
| 726.9 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 4,853.3 | 4,481.7 | 4,134.9 | 7,159.2 | 5,754.7 | 5,399.0 | 6,724.0 | 6,414.8 | 7,906.0 | 10,478.6 | 14,620.9 | 12,164.0 | 10,687.5 | 10,269.6 | 10,010.5 | 7,973.8 | 7,518.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 2,624.8 | 2,690.1 | 2,983.3 | 3,190.1 | 2,997.9 | 3,823.3 | 2,912.8 | 3,019.0 | 2,363.0 | 1,890.2 | 1,203.9 | 1,172.0 | 1,113.2 | 1,032.2 | 893.9 | 631.6 | 1,058.4 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 141.1 | 181.1 | 4.8 | 213.5 | 17.1 | 25.2 | 27.0 | 25.5 | 48.8 | 240.2 | 535.8 | 281.1 | 403.4 | 462.8 | 480.1 | 624.6 | - | - | - |
| Operating Lease Right Of Use Assets | 864.4 | 865.6 | 885.9 | 1,026.3 | 983.7 | 367.2 | 396.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,082.6 | 10,470.1 | 9,531.2 | 12,355.8 | 11,066.6 | 11,707.6 | 12,766.3 | 12,751.4 | 13,982.9 | 15,857.8 | 19,727.6 | 17,096.6 | 14,959.0 | 14,386.3 | 13,483.9 | 11,300.3 | 10,487.6 | - | - |
| - |
| - |
| - |
| 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 | 6,729.5 | 5,915.1 | 5,270.7 | 7,260.9 | 5,748.0 | 6,211.3 | 6,556.0 | 6,115.3 | 6,629.8 | 7,331.0 | 11,301.6 | 9,096.7 | 7,627.1 | 7,216.7 | 6,833.5 | 5,818.4 | 5,489.8 | - | - |
| 0.8 |
| - |
| - |
| Additional Paid In Capital | 4,212.6 | 4,159.6 | 3,826.5 | 3,790.4 | 3,739.4 | 3,862.9 | 4,286.4 | 4,508.7 | 4,968.3 | 5,624.5 | 5,439.7 | 5,113.8 | 4,841.8 | 4,490.1 | 4,237.0 | 3,660.8 | 3,525.9 | - | - |
| Retained Earnings | (741.9) | (449.1) | (151.6) | 651.1 | 975.8 | 1,015.5 | 1,084.7 | 1,279.0 | 1,139.3 | 1,578.9 | 1,643.5 | 1,607.7 | 1,475.9 | 1,556.1 | 1,704.5 | 1,173.0 | 949.7 | - | - |
| Accumulated Other Comprehensive Income | (22.2) | 18.2 | 17.5 | 49.6 | (46.8) | (67.2) | (28.5) | 15.1 | 18.6 | 22.1 | (8.7) | (7.0) | (15.2) | (29.6) | (28.4) | (22.7) | (33.5) | - | - |
| Treasury Stock | - | - | - | - | 126.2 | 124.0 | 124.0 | 124.0 | 124.0 | 124.0 | 10.0 | 0.0 | 0.0 | 0.0 | 308.7 | 303.2 | 302.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,671.2 | 3,951.3 | 3,786.3 | 4,585.0 | 4,764.9 | 4,909.8 | 5,441.3 | 5,901.5 | 6,225.1 | 7,324.5 | 7,287.5 | 6,937.4 | 6,525.4 | 6,419.8 | 5,975.5 | 4,879.1 | 4,388.4 | 4,482.0 | 4,524.6 |
| Total Equity | 3,912.4 | 4,070.0 | 3,855.9 | 4,646.9 | 4,778.3 | 4,935.8 | 5,517.2 | 5,947.9 | 6,589.5 | 7,750.9 | 7,719.3 | 7,459.2 | 7,016.9 | 6,907.1 | 6,453.3 | 5,397.5 | 4,913.1 | 4,482.0 | 4,524.6 |
| - |
| - |
| - |
| Net debt | - | - | - | 3,024.3 | 1,143.0 | 1,713.9 | 2,017.2 | 1,831.8 | 2,709.4 | 3,794.4 | 10,203.4 | 8,187.6 | 6,760.8 | (6,710.4) | (6,232.7) | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,671.2 | 3,951.3 | 3,786.3 | 4,585.0 | 4,764.9 | 4,909.8 | 5,441.3 | 5,901.5 | 6,225.1 | 7,324.5 | 7,287.5 | 6,937.4 | 6,525.4 | 6,419.8 | 5,975.5 | 4,879.1 | 4,388.4 | 4,482.0 | 4,524.6 |
| Tangible Book Value | 3,530.1 | 3,770.2 | 3,781.5 | 4,371.5 | 4,747.8 | 4,884.6 | 5,414.3 | 5,876.0 | 6,176.3 | 7,084.3 | 6,751.7 | 6,656.3 | 6,122.0 | 5,957.0 | 5,495.5 | 4,254.5 | - | - | - |
| 189.4 |
| 223.7 |
| 251.4 |
| 257.9 |
| 218.3 |
| 305.0 |
| 266.1 |
| 221.4 |
| 1,015.3 |
| 554.2 |
| 166.1 |
| 121.8 |
| 149.0 |
| 144.3 |
| 129.5 |
| 160.2 |
| 287.2 |
| 288.8 |
| 127.9 |
| 241.5 |
| 271.0 |
| 468.0 |
| 279.4 |
| 405.9 |
| 276.2 |
| Restricted Cash | 194.8 | 180.7 | 170.0 | 159.9 | 156.9 | 147.3 | 126.9 | 116.3 | 122.5 | 113.7 | 119.6 | 119.1 | 198.3 | 180.8 | 183.8 | 87.7 | 83.6 | 85.6 | 88.0 | 98.2 | 96.6 | 106.7 | 83.0 | 85.9 | 66.8 | 75.4 | 94.8 | 92.2 | 151.4 | 149.6 | 98.3 | 92.7 | 89.5 | 122.1 | 107.8 | 110.0 | 71.2 | 90.5 | 100.2 | 166.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 143.9 | 155.7 | 187.0 | 182.9 | 180.1 | 184.3 | 188.2 | 199.5 | 196.0 | 221.8 | 189.8 | 192.0 | 158.9 | 203.3 | 201.3 | 189.4 | 223.7 | 251.4 | 257.9 | 218.3 | 305.0 | 266.1 | 221.4 | 1,015.3 | 554.2 | 166.1 | 121.8 | 149.0 | 144.3 | 129.5 | 160.2 | 287.2 | 288.8 | 127.9 | 241.5 | 271.0 | 468.0 | 279.4 | 405.9 | 276.2 |
| 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 | 5,290.9 | 4,853.3 | 4,869.2 | 4,511.1 | 4,504.2 | 4,481.7 | 4,205.1 | 4,202.1 | 5,114.4 | 4,134.9 | 4,994.3 | 4,967.1 | 7,142.9 | 7,159.2 | 7,456.4 | 5,478.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 2,500.6 | 2,624.8 | 2,627.4 | 2,701.4 | 2,712.6 | 2,690.1 | 2,871.7 | 2,895.4 | 2,984.8 | 2,983.3 | 3,152.8 | 3,228.7 | 3,164.7 | 3,190.1 | 3,185.8 | 3,074.2 | ||||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 222.1 | 141.1 | 207.7 | 190.7 | 200.7 | 181.1 | 79.7 | 83.6 | 87.5 | 4.8 | 5.2 | 5.9 | 200.5 | 213.5 | 224.3 | 14.2 | 15.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 909.4 | 864.4 | 869.9 | 875.4 | 860.4 | 865.6 | 870.8 | 875.9 | 953.2 | 885.9 | 953.2 | 953.2 | 1,026.3 | 1,026.3 | 1,041.7 | 983.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,758.8 | 11,082.6 | 11,144.1 | 11,252.3 | 11,410.6 | 10,470.1 | 10,216.1 | 9,548.7 | 9,764.3 | 9,531.2 | 9,690.6 | 10,041.3 | 12,342.1 | 12,355.8 | 12,716.1 | 10,704.9 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,477.1 | 6,435.4 | 6,664.5 | - | 6,519.7 | 8,081.6 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,397.2 | 6,729.5 | 6,742.6 | 6,889.9 | 6,972.5 | 5,915.1 | 6,135.7 | 5,358.3 | 5,521.9 | 5,270.7 | 5,168.6 | 5,460.5 | 7,361.8 | 7,260.9 | 7,492.1 | 5,443.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | 4,213.9 | 4,212.6 | 4,205.4 | 4,198.3 | 4,156.2 | 4,159.6 | 3,866.1 | 3,836.8 | 3,831.1 | 3,826.5 | 3,813.8 | 3,805.7 | 3,798.1 | 3,790.4 | 3,780.3 | 3,801.3 | ||||||||||||||||||||||||
| Retained Earnings | (892.9) | (741.9) | (634.7) | (613.1) | (537.6) | (449.1) | (376.4) | (279.8) | (229.6) | (151.6) | 62.4 | 135.5 | 549.0 | 651.1 | 755.9 | 780.0 | 846.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.3) | (22.2) | (19.8) | (16.3) | (4.8) | 18.2 | (27.3) | 40.4 | 40.2 | 17.5 | 69.6 | 57.8 | 19.4 | 49.6 | 57.6 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 128.7 | 126.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,536.3 | 3,671.2 | 3,773.6 | 3,791.5 | 3,836.5 | 3,951.3 | 3,556.3 | 3,691.3 | 3,735.6 | 3,786.3 | 4,039.7 | 4,092.9 | 4,460.5 | 4,585.0 | 4,687.7 | 4,683.8 | ||||||||||||||||||||||||
| Total Equity | 3,897.8 | 3,912.4 | 3,926.2 | 3,880.1 | 3,953.4 | 4,070.0 | 3,620.0 | 3,757.8 | 3,803.6 | 3,855.9 | 4,107.2 | 4,159.8 | 4,529.2 | 4,646.9 | 4,752.2 | 4,748.8 | 4,739.1 | 4,778.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,477.1 | 6,435.4 | 6,664.5 | - | 6,519.7 | 8,081.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 3,536.3 | 3,671.2 | 3,773.6 | 3,791.5 | 3,836.5 | 3,951.3 | 3,556.3 | 3,691.3 | 3,735.6 | 3,786.3 | 4,039.7 | 4,092.9 | 4,460.5 | 4,585.0 | 4,687.7 | 4,683.8 | 4,726.0 | 4,764.9 | ||||||||||||||||||||||
| Tangible Book Value | 3,314.2 | 3,530.1 | 3,566.0 | 3,600.9 | 3,635.8 | 3,770.2 | 3,476.6 | 3,607.7 | 3,648.1 | 3,781.5 | 4,034.5 | 4,087.0 | 4,260.0 | 4,371.5 | 4,463.3 | 4,669.6 | 4,710.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,761.9 |
| 5,754.7 |
| 5,588.3 |
| 5,656.0 |
| 5,825.6 |
| 5,399.0 |
| 6,761.2 |
| 6,804.1 |
| 6,931.8 |
| 6,724.0 |
| 6,941.1 |
| 7,333.2 |
| 6,782.4 |
| 6,414.8 |
| 6,524.9 |
| 6,595.2 |
| 6,828.6 |
| 7,906.0 |
| 9,421.5 |
| 9,504.7 |
| 10,387.2 |
| 10,478.6 |
| 10,418.7 |
| 12,788.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,001.0 |
| 2,997.9 |
| 3,028.1 |
| 3,209.2 |
| 3,698.7 |
| 3,823.3 |
| 2,946.7 |
| 2,952.7 |
| 2,848.4 |
| 2,912.8 |
| 2,923.6 |
| 2,937.2 |
| 3,055.4 |
| 3,019.0 |
| 3,070.8 |
| 3,060.0 |
| 3,034.6 |
| 2,363.0 |
| 2,045.8 |
| 2,219.4 |
| 1,861.1 |
| 1,890.2 |
| 1,860.9 |
| 1,126.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.1 |
| 35.0 |
| 30.0 |
| 35.2 |
| 25.2 |
| 16.1 |
| 19.1 |
| 22.4 |
| 27.0 |
| 30.1 |
| 35.5 |
| 22.3 |
| 25.5 |
| 21.7 |
| 23.8 |
| 41.2 |
| 48.8 |
| 76.4 |
| 85.9 |
| 232.1 |
| 240.2 |
| 227.4 |
| 602.3 |
| 983.7 |
| 983.7 |
| 498.4 |
| 502.3 |
| 502.3 |
| 367.2 |
| 381.3 |
| 381.3 |
| 381.3 |
| 396.8 |
| 396.8 |
| 396.8 |
| 396.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,015.0 |
| 11,066.6 |
| 10,855.9 |
| 11,166.2 |
| 12,044.0 |
| 11,707.6 |
| 12,324.0 |
| 13,071.6 |
| 13,220.6 |
| 12,766.3 |
| 13,295.0 |
| 13,629.9 |
| 13,385.8 |
| 12,751.4 |
| 13,455.0 |
| 13,713.9 |
| 13,380.9 |
| 13,982.9 |
| 15,109.9 |
| 15,309.7 |
| 15,877.3 |
| 15,857.8 |
| 15,790.9 |
| 17,544.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,723.8 |
| 5,748.0 |
| 5,212.4 |
| 5,798.7 |
| 6,535.8 |
| 6,211.3 |
| 6,634.4 |
| 7,281.7 |
| 7,251.7 |
| 6,556.0 |
| 6,843.5 |
| 7,062.3 |
| 6,843.8 |
| 6,115.3 |
| 6,418.8 |
| 6,683.9 |
| 6,065.8 |
| 6,629.8 |
| 7,153.0 |
| 7,172.5 |
| 7,380.3 |
| 7,331.0 |
| 7,275.5 |
| 9,008.2 |
| 3,792.7 |
| 3,739.4 |
| 3,774.1 |
| 3,823.3 |
| 3,913.3 |
| 3,862.9 |
| 3,998.5 |
| 4,021.9 |
| 4,146.3 |
| 4,286.4 |
| 4,407.7 |
| 4,451.2 |
| 4,492.6 |
| 4,508.7 |
| 4,602.7 |
| 4,601.6 |
| 4,776.6 |
| 4,968.3 |
| 5,294.5 |
| 5,391.0 |
| 5,651.1 |
| 5,624.5 |
| 5,596.0 |
| 5,466.6 |
| 975.8 |
| 1,258.2 |
| 934.1 |
| 918.1 |
| 1,015.5 |
| 1,035.2 |
| 1,081.8 |
| 1,099.4 |
| 1,084.7 |
| 1,225.9 |
| 1,288.4 |
| 1,210.5 |
| 1,279.0 |
| 1,477.0 |
| 1,457.8 |
| 1,583.8 |
| 1,139.3 |
| 1,410.3 |
| 1,431.4 |
| 1,496.8 |
| 1,578.9 |
| 1,612.7 |
| 1,655.3 |
| 8.6 |
| (7.3) |
| (46.8) |
| (60.6) |
| (66.9) |
| (18.9) |
| (67.2) |
| (76.2) |
| (82.4) |
| (80.9) |
| (28.5) |
| (40.1) |
| (28.4) |
| (4.0) |
| 15.1 |
| 36.3 |
| 32.6 |
| 28.6 |
| 18.6 |
| 14.2 |
| 14.4 |
| 16.5 |
| 22.1 |
| (14.1) |
| (16.6) |
| 126.2 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,726.0 |
| 4,764.9 |
| 5,068.2 |
| 4,789.1 |
| 4,911.0 |
| 4,909.8 |
| 5,056.1 |
| 5,120.0 |
| 5,263.5 |
| 5,441.3 |
| 5,692.1 |
| 5,809.9 |
| 5,797.8 |
| 5,901.5 |
| 6,214.7 |
| 6,190.8 |
| 6,487.8 |
| 6,225.1 |
| 6,817.9 |
| 6,935.7 |
| 7,263.3 |
| 7,324.5 |
| 7,293.6 |
| 7,318.3 |
| 5,082.2 |
| 4,813.8 |
| 4,935.6 |
| 4,935.8 |
| 5,134.0 |
| 5,205.8 |
| 5,344.0 |
| 5,517.2 |
| 5,763.3 |
| 5,879.5 |
| 5,844.3 |
| 5,947.9 |
| 6,267.2 |
| 6,242.1 |
| 6,537.6 |
| 6,589.5 |
| 7,184.1 |
| 7,347.6 |
| 7,703.7 |
| 7,750.9 |
| 7,722.6 |
| 7,747.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,235.6 |
| 6,164.4 |
| 6,196.5 |
| - |
| 6,113.8 |
| 7,805.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,068.2 |
| 4,789.1 |
| 4,911.0 |
| 4,909.8 |
| 5,056.1 |
| 5,120.0 |
| 5,263.5 |
| 5,441.3 |
| 5,692.1 |
| 5,809.9 |
| 5,797.8 |
| 5,901.5 |
| 6,214.7 |
| 6,190.8 |
| 6,487.8 |
| 6,225.1 |
| 6,817.9 |
| 6,935.7 |
| 7,263.3 |
| 7,324.5 |
| 7,293.6 |
| 7,318.3 |
| 4,747.8 |
| 5,033.3 |
| 4,759.1 |
| 4,875.9 |
| 4,884.6 |
| 5,040.0 |
| 5,100.9 |
| 5,241.0 |
| 5,414.3 |
| 5,662.1 |
| 5,774.4 |
| 5,775.5 |
| 5,876.0 |
| 6,192.9 |
| 6,167.0 |
| 6,446.5 |
| 6,176.3 |
| 6,741.4 |
| 6,849.8 |
| 7,031.1 |
| 7,084.3 |
| 7,066.1 |
| 6,716.0 |