| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | - | - | - | - | - | 220.5 | 319.6 | 220.6 | 201.5 | 282.9 | 248.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | 220.5 | 319.6 | 220.6 | 201.5 | 282.9 | 248.8 |
| Receivables | |||||||||||
| Accounts Receivable | 1,092.8 | 1,044.0 | 1,008.3 | 865.0 | 799.0 | 609.4 | 586.5 | 564.8 | 528.1 | - | - |
| Current Assets | |||||||||||
| Inventory | 631.8 | 581.3 | 674.5 | 604.4 | 575.0 | 315.1 | 263.5 | 208.2 | 205.7 | - | - |
| Prepaid Expenses | - | - | - | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 4,105.9 | 3,687.7 | 3,339.1 | 3,046.9 | 2,818.8 | 2,385.9 | 2,129.2 | 1,987.3 | 1,851.6 | - | - |
| Accumulated Depreciation | 1,944.6 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 338.8 | 280.8 | 251.7 | 264.2 | 225.7 | 157.0 | 149.3 | 152.9 | 135.9 | - | - |
| Short Term Debt | 118.9 | 125.0 | |||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 1,812.8 | 1,918.7 | 3,120.2 | 3,018.7 | 2,945.5 | 1,650.5 | 1,150.5 | 1,183.2 | 1,316.0 | - | - |
| Operating Lease Liabilities Non-Current | 119.6 | 124.6 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 4,280.9 | 4,420.4 | 4,543.2 | 4,486.4 | 4,742.9 | 2,002.8 | 1,982.2 | 1,998.6 | 2,048.0 | - | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 1,931.7 | 2,043.7 | 3,206.1 | 3,078.7 | 3,088.4 | 1,650.5 | 1,150.5 | 1,183.2 | 1,316.0 | - | - |
| Net debt | - | - | - | ||||||||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | 423.7 | 319.2 | 279.7 | 171.7 | 155.2 | 172.2 | 198.3 | 207.0 | 195.6 | 213.8 | 208.6 | 208.4 | 259.4 | 258.3 | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,394.6 | 2,000.8 | 2,869.1 | 2,011.4 | 1,879.0 | 1,211.8 | 1,224.0 | 1,053.7 | 989.7 | - | - |
| 1,731.1 |
| 1,573.9 |
| 1,414.1 |
| 1,266.2 |
| 1,150.5 |
| 1,017.3 |
| 955.7 |
| 841.1 |
| - |
| - |
| Property,Plant & Equipment Net | 2,161.2 | 1,956.5 | 1,765.2 | 1,632.8 | 1,552.6 | 1,235.4 | 1,111.9 | 1,031.6 | 1,010.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,194.8 | 4,095.7 | 4,070.7 | 3,879.2 | 3,939.0 | 3,026.0 | 2,356.1 | 2,322.9 | 2,433.8 | 2,231.3 | - |
| Intangible Assets | 1,620.0 | 1,854.4 | 2,119.3 | 2,076.7 | 3,328.5 | 898.4 | 565.5 | 604.6 | 727.0 | - | - |
| Operating Lease Right Of Use Assets | 155.2 | 156.4 | 173.2 | 166.6 | 188.5 | 150.1 | 131.8 | 0.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 211.4 | 83.0 | 66.2 | 77.9 | 70.7 | 52.7 | 51.6 | 60.2 | 39.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,737.2 | 10,146.8 | 11,063.7 | 10,821.8 | 11,423.6 | 6,574.5 | 5,440.9 | 5,073.1 | 5,200.3 | - | - |
| 85.9 |
| 60.0 |
| 142.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 35.8 | 34.2 | 31.2 | 30.1 | 36.5 | 22.8 | - | - | - | - | - |
| Accrued Expenses | 401.9 | 368.1 | 319.7 | 298.0 | 306.5 | 220.6 | 192.2 | 187.8 | 168.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,145.0 | 1,022.2 | 931.1 | 861.8 | 922.2 | 577.9 | 503.6 | 465.2 | 398.5 | - | - |
| 145.8 |
| 139.6 |
| 155.1 |
| 129.7 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 151.0 | 160.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 71.7 | 61.9 | 71.5 | 76.1 | 75.6 | 88.0 | 90.3 | 87.8 | 108.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,540.0 | 3,531.1 | 4,748.4 | 4,734.7 | 4,879.0 | 2,683.0 | 2,022.7 | 1,887.3 | 1,983.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 3,015.9 | 2,475.3 | 2,087.6 | 1,911.5 | 1,999.2 | 1,939.4 | 1,658.7 | 1,339.0 | 1,146.2 | - | - |
| Accumulated Other Comprehensive Income | (113.1) | (292.3) | (328.7) | (320.7) | (209.8) | (61.2) | (235.5) | (159.8) | 11.7 | (240.7) | (68.2) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 13.6 | 12.4 | 13.2 | 10.0 | 12.3 | 10.5 | 12.8 | 8.0 | 11.3 | - | - |
| Total Stockholders Equity | 7,183.6 | 6,603.4 | 6,302.2 | 6,077.2 | 6,532.4 | 3,881.0 | 3,405.4 | 3,177.8 | 3,206.0 | 2,810.0 | 3,038.9 |
| Total Equity | 7,197.2 | 6,615.8 | 6,315.3 | 6,087.2 | 6,544.6 | 3,891.5 | 3,418.2 | 3,197.2 | 3,217.3 | 2,810.0 | 3,038.9 |
| - |
| - |
| 1,430.0 |
| 830.9 |
| 962.6 |
| 1,114.5 |
| - |
| - |
| Working Capital | 1,249.6 | 978.6 | 1,938.0 | 1,149.6 | 956.8 | 633.8 | 720.4 | 588.5 | 591.2 | - | - |
| Book Value | 7,183.6 | 6,603.4 | 6,302.2 | 6,077.2 | 6,532.4 | 3,881.0 | 3,405.4 | 3,177.8 | 3,206.0 | 2,810.0 | 3,038.9 |
| Tangible Book Value | 1,368.8 | 653.3 | 112.2 | 121.3 | (735.2) | (43.5) | 483.8 | 250.3 | 45.2 | 578.7 | - |
| 316.3 |
| 348.3 |
| 359.1 |
| 383.5 |
| 534.8 |
| 220.5 |
| 252.5 |
| 312.0 |
| 255.6 |
| 319.6 |
| 199.2 |
| 225.5 |
| 238.1 |
| 220.6 |
| 224.9 |
| 209.9 |
| 218.5 |
| 201.5 |
| 282.9 |
| 248.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | 423.7 | 319.2 | 279.7 | 171.7 | 155.2 | 172.2 | 198.3 | 207.0 | 195.6 | 213.8 | 208.6 | 208.4 | 259.4 | 258.3 | 316.3 | 348.3 | 359.1 | 383.5 | 534.8 | 220.5 | 252.5 | 312.0 | 255.6 | 319.6 | 199.2 | 225.5 | 238.1 | 220.6 | 224.9 | 209.9 | 218.5 | 201.5 | 282.9 | 248.8 |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,092.8 | 990.6 | 947.3 | 947.1 | 1,044.0 | 915.2 | 923.3 | 892.6 | 1,008.3 | 964.0 | 940.3 | 887.8 | 928.3 | 822.8 | 780.1 | 763.8 | 799.0 | 752.1 | 762.0 | 743.4 | 609.4 | 556.1 | 503.7 | 503.2 | 586.5 | 544.4 | 513.4 | 509.7 | 564.8 | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | 631.8 | 673.5 | 658.5 | 641.2 | 581.3 | 649.6 | 688.9 | 698.6 | 674.5 | 855.6 | 821.1 | 768.8 | 695.5 | 694.4 | 644.9 | 620.4 | 575.0 | 594.6 | 564.5 | 593.1 | 315.1 | 294.1 | 278.6 | 277.0 | 248.3 | 252.0 | 236.8 | 233.6 | 208.2 | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | 2,394.6 | 2,286.2 | 2,106.3 | 2,057.8 | 2,000.8 | 1,897.9 | 1,937.9 | 1,940.5 | 2,869.1 | 2,219.0 | 2,174.0 | 2,031.3 | 2,011.4 | 1,976.6 | 1,888.3 | 1,847.9 | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,105.9 | 4,050.7 | 3,956.1 | 3,870.0 | 3,687.7 | 3,605.6 | 3,595.9 | 3,439.8 | 3,339.1 | 3,406.2 | 3,253.3 | 3,201.9 | 3,134.5 | 3,055.7 | 2,895.8 | 2,863.8 | 2,818.8 | 2,760.4 | 2,734.1 | 2,690.3 | 2,385.9 | 2,355.5 | 2,261.2 | 2,196.0 | 2,129.2 | 2,125.3 | 2,063.4 | 2,032.3 | 1,987.3 | - | - | - | - | - | - |
| Accumulated Depreciation | 1,944.6 | 1,917.5 | 1,864.6 | 1,815.3 | 1,731.1 | 1,683.9 | 1,666.3 | 1,605.6 | 1,573.9 | 1,561.7 | 1,509.4 | 1,475.8 | 1,429.0 | 1,384.5 | 1,323.4 | 1,290.5 | |||||||||||||||||||
| Property,Plant & Equipment Net | 2,161.2 | 2,133.2 | 2,091.5 | 2,054.8 | 1,956.5 | 1,921.7 | 1,929.7 | 1,834.2 | 1,765.2 | 1,844.5 | 1,743.9 | 1,726.1 | 1,705.5 | 1,671.2 | 1,572.4 | 1,573.3 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Goodwill | 4,194.8 | 4,232.0 | 4,215.3 | 4,223.1 | 4,095.7 | 4,044.2 | 4,151.4 | 4,056.8 | 4,070.7 | 4,111.7 | 4,040.2 | 3,886.6 | 3,879.2 | 3,853.0 | 3,705.1 | 4,321.2 | 4,404.3 | 5,115.3 | |||||||||||||||||
| Intangible Assets | 1,620.0 | 1,691.5 | 1,749.0 | 1,817.2 | 1,854.4 | 1,923.0 | 2,003.7 | 2,049.0 | 2,119.3 | 2,987.3 | 3,057.7 | 2,865.1 | 2,955.8 | 3,031.5 | 3,077.5 | 3,193.0 | 3,328.5 | ||||||||||||||||||
| Operating Lease Right Of Use Assets | 155.2 | 154.9 | 160.6 | 163.5 | 156.4 | 153.9 | 159.2 | 165.0 | 173.2 | 195.4 | 192.2 | 195.3 | 191.7 | 187.3 | 174.1 | 182.4 | |||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Assets | 211.4 | 93.6 | 87.9 | 88.6 | 83.0 | 67.7 | 60.3 | 63.1 | 66.2 | 77.3 | 72.6 | 80.0 | 78.1 | 80.4 | 72.2 | 70.2 | 70.7 | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 10,737.2 | 10,591.4 | 10,410.7 | 10,405.0 | 10,146.8 | 10,008.4 | 10,242.1 | 10,108.6 | 11,063.7 | 11,435.2 | 11,280.6 | 10,784.4 | 10,821.8 | 10,799.9 | 10,489.6 | 11,188.0 | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 338.8 | 285.1 | 308.9 | 300.9 | 280.8 | 238.3 | 235.1 | 231.7 | 251.7 | 276.7 | 293.6 | 260.7 | 279.6 | 242.5 | 233.3 | 229.0 | 225.7 | 207.2 | 219.3 | 232.2 | 157.0 | 134.5 | 124.9 | 133.5 | 149.3 | 139.8 | 133.8 | 135.5 | 152.9 | - | - | - | - | - | - |
| Short Term Debt | 118.9 | 0.0 | 0.0 | 0.0 | 125.0 | 125.0 | 80.0 | 80.0 | 85.9 | 78.4 | 70.9 | 63.4 | 60.0 | 60.0 | 151.0 | 151.0 | 142.9 | 127.9 | |||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Operating Lease Liabilities Current | 35.8 | 34.4 | 35.3 | 35.3 | 34.2 | 32.5 | 30.5 | 29.7 | 31.2 | 36.7 | 34.1 | 34.4 | 35.0 | 35.0 | 34.0 | 35.6 | |||||||||||||||||||
| Accrued Expenses | 401.9 | 405.0 | 360.3 | 371.0 | 368.1 | 334.6 | 307.5 | 286.6 | 319.7 | 318.1 | 306.7 | 332.8 | 317.8 | 303.0 | 304.0 | 317.6 | 306.5 | ||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Liabilities | 1,145.0 | 922.3 | 888.9 | 926.6 | 1,022.2 | 891.1 | 805.5 | 834.4 | 931.1 | 913.7 | 873.1 | 886.9 | 861.8 | 796.5 | 872.8 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,812.8 | 1,898.4 | 1,897.3 | 1,903.1 | 1,918.7 | 2,038.7 | 2,156.2 | 2,235.6 | 3,120.2 | 3,231.1 | 3,366.2 | 2,860.1 | 3,018.7 | 3,001.6 | 2,873.9 | 2,846.4 | 2,945.5 | 3,175.3 | 3,421.5 | 3,256.7 | 1,650.5 | 1,713.2 | 1,020.6 | 1,022.2 | 1,150.5 | 1,137.0 | 1,187.2 | 1,210.0 | 1,183.2 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 119.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 150.2 | |||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Liabilities | 71.7 | 67.4 | 63.9 | 63.6 | 61.9 | 73.1 | 74.2 | 72.4 | 71.5 | 78.4 | 76.5 | 76.6 | 76.1 | 72.7 | 75.9 | 73.1 | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Liabilities | 3,540.0 | 3,423.5 | 3,388.2 | 3,435.1 | 3,531.1 | 3,579.8 | 3,631.7 | 3,738.2 | 4,748.4 | 5,007.1 | 5,091.5 | 4,606.0 | 4,734.7 | 4,751.4 | 4,676.2 | 4,768.9 | |||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||
| Common Stock | 4,280.9 | 4,339.8 | 4,358.7 | 4,431.0 | 4,420.4 | 4,404.7 | 4,491.0 | 4,499.6 | 4,543.2 | 4,534.3 | 4,518.9 | 4,498.2 | 4,486.4 | 4,631.7 | 4,705.1 | 4,738.7 | 4,742.9 | 4,758.2 | 4,748.2 | 4,736.8 | 2,002.8 | 1,996.8 | 1,990.9 | 1,983.0 | 1,982.2 | 1,987.1 | 1,981.7 | 1,996.4 | 1,998.6 | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Retained Earnings | 3,015.9 | 2,857.4 | 2,726.4 | 2,596.5 | 2,475.3 | 2,385.7 | 2,268.3 | 2,178.1 | 2,087.6 | 2,133.8 | 2,045.9 | 1,980.9 | 1,911.5 | 1,770.8 | 1,695.1 | 2,057.2 | 1,999.2 | ||||||||||||||||||
| Accumulated Other Comprehensive Income | (113.1) | (42.7) | (76.1) | (70.5) | (292.3) | (374.3) | (165.8) | (323.1) | (328.7) | (252.6) | (386.7) | (310.9) | (320.7) | (364.2) | (598.1) | ||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Minority Interest | 13.6 | 13.4 | 13.5 | 12.9 | 12.4 | 12.4 | 17.0 | 15.8 | 13.2 | 12.7 | 11.1 | 10.1 | 10.0 | 10.2 | 11.4 | 11.6 | 12.3 | ||||||||||||||||||
| Total Stockholders Equity | 7,183.6 | 7,154.5 | 7,009.1 | 6,957.0 | 6,603.4 | 6,416.1 | 6,593.5 | 6,354.6 | 6,302.2 | 6,415.4 | 6,178.1 | 6,168.3 | 6,077.2 | 6,038.3 | 5,802.1 | 6,407.5 | |||||||||||||||||||
| Total Equity | 7,197.2 | 7,167.9 | 7,022.5 | 6,969.9 | 6,615.8 | 6,428.5 | 6,610.5 | 6,370.4 | 6,315.3 | 6,428.1 | 6,189.2 | 6,178.4 | 6,087.2 | 6,048.5 | 5,813.4 | 6,419.1 | 6,544.6 | 6,623.7 | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | 1,931.7 | 1,898.4 | 1,897.3 | 1,903.1 | 2,043.7 | 2,163.7 | 2,236.2 | 2,315.6 | 3,206.1 | 3,309.5 | 3,437.2 | 2,923.6 | 3,078.7 | 3,061.6 | 3,024.9 | 2,997.4 | 3,088.4 | 3,303.2 | 3,443.4 | 3,263.6 | 1,650.5 | 1,713.2 | 1,020.6 | 1,057.2 | 1,150.5 | 1,137.0 | 1,187.2 | 1,210.0 | 1,183.2 | - | - | - | - | - | - |
| Net debt | - | 1,474.7 | 1,578.1 | 1,623.4 | 1,872.0 | 2,008.5 | 2,064.0 | 2,117.3 | 2,999.1 | 3,113.9 | 3,223.4 | 2,714.9 | 2,870.3 | 2,802.2 | 2,766.7 | 2,681.1 | 2,740.0 | 2,944.1 | |||||||||||||||||
| Working Capital | 1,249.6 | 1,363.9 | 1,217.4 | 1,131.2 | 978.6 | 1,006.7 | 1,132.4 | 1,106.1 | 1,938.0 | 1,305.3 | 1,300.9 | 1,144.3 | 1,149.6 | 1,180.2 | 1,015.5 | 939.6 | 956.8 | ||||||||||||||||||
| Book Value | 7,183.6 | 7,154.5 | 7,009.1 | 6,957.0 | 6,603.4 | 6,416.1 | 6,593.5 | 6,354.6 | 6,302.2 | 6,415.4 | 6,178.1 | 6,168.3 | 6,077.2 | 6,038.3 | 5,802.1 | 6,407.5 | 6,532.4 | 6,611.2 | |||||||||||||||||
| Tangible Book Value | 1,368.8 | 1,231.0 | 1,044.8 | 916.7 | 653.3 | 448.9 | 438.4 | 248.9 | 112.2 | (683.6) | (919.9) | (583.4) | (757.8) | (846.2) | (980.6) | (1,106.7) | (1,200.5) | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,879.0 |
| 1,927.1 |
| 1,904.6 |
| 2,007.9 |
| 1,211.8 |
| 1,176.1 |
| 1,150.3 |
| 1,097.1 |
| 1,208.8 |
| 1,052.9 |
| 1,032.0 |
| 1,044.3 |
| 1,053.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,266.2 |
| 1,238.8 |
| 1,222.9 |
| 1,190.9 |
| 1,150.5 |
| 1,128.6 |
| 1,085.1 |
| 1,048.0 |
| 1,017.3 |
| 1,022.7 |
| 997.2 |
| 978.1 |
| 955.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,552.6 |
| 1,521.6 |
| 1,511.3 |
| 1,499.4 |
| 1,235.4 |
| 1,226.9 |
| 1,176.1 |
| 1,148.1 |
| 1,111.9 |
| 1,102.6 |
| 1,066.2 |
| 1,054.2 |
| 1,031.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,132.7 |
| 5,286.6 |
| 3,026.0 |
| 2,926.6 |
| 2,418.0 |
| 2,371.8 |
| 2,356.1 |
| 2,403.5 |
| 2,319.1 |
| 2,347.3 |
| 2,322.9 |
| - |
| - |
| - |
| - |
| 2,231.3 |
| - |
| 2,876.0 |
| 2,954.4 |
| 3,048.3 |
| 898.4 |
| 1,043.9 |
| 550.0 |
| 551.5 |
| 565.5 |
| 594.2 |
| 576.4 |
| 602.2 |
| 604.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.5 |
| 194.0 |
| 199.3 |
| 207.3 |
| 150.1 |
| 149.7 |
| 143.0 |
| 143.5 |
| 131.8 |
| 123.1 |
| 115.9 |
| 122.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.9 |
| 50.1 |
| 51.4 |
| 52.7 |
| 57.6 |
| 55.2 |
| 52.0 |
| 51.6 |
| 59.4 |
| 76.2 |
| 59.2 |
| 60.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,423.6 |
| 11,690.0 |
| 11,752.4 |
| 12,101.0 |
| 6,574.5 |
| 6,580.8 |
| 5,492.6 |
| 5,363.9 |
| 5,425.6 |
| 5,335.6 |
| 5,185.7 |
| 5,229.7 |
| 5,073.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.9 |
| 6.9 |
| 0.0 |
| - |
| - |
| 35.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.5 |
| 36.4 |
| 36.9 |
| 37.0 |
| 22.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 328.5 |
| 308.9 |
| 300.8 |
| 220.6 |
| 184.6 |
| 158.9 |
| 180.2 |
| 192.2 |
| 177.6 |
| 172.3 |
| 182.8 |
| 187.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 908.3 |
| 922.2 |
| 904.3 |
| 785.7 |
| 1,145.0 |
| 577.9 |
| 505.9 |
| 435.4 |
| 479.5 |
| 503.6 |
| 450.8 |
| 428.0 |
| 432.8 |
| 465.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.1 |
| - |
| - |
| 171.3 |
| 129.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.3 |
| 152.7 |
| 154.4 |
| 151.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.6 |
| 74.8 |
| 83.6 |
| 86.0 |
| 88.0 |
| 89.3 |
| 85.1 |
| 86.4 |
| 90.3 |
| 91.3 |
| 82.2 |
| 85.1 |
| 87.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,879.0 |
| 5,066.3 |
| 5,207.5 |
| 5,516.0 |
| 2,683.0 |
| 2,702.6 |
| 1,830.1 |
| 1,874.2 |
| 2,018.9 |
| 1,939.5 |
| 1,948.1 |
| 1,984.7 |
| 1,887.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,989.9 |
| 1,893.2 |
| 1,874.6 |
| 1,939.4 |
| 1,872.5 |
| 1,786.9 |
| 1,700.0 |
| 1,647.2 |
| 1,544.5 |
| 1,472.7 |
| 1,397.4 |
| 1,339.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (388.4) |
| (209.8) |
| (136.9) |
| (105.7) |
| (36.8) |
| (61.2) |
| (2.4) |
| (130.6) |
| (208.4) |
| (235.5) |
| (148.9) |
| (225.7) |
| (156.8) |
| (159.8) |
| (167.0) |
| (126.8) |
| (121.1) |
| 11.7 |
| (240.7) |
| (68.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 9.3 |
| 10.4 |
| 10.5 |
| 11.2 |
| 15.3 |
| 15.0 |
| 12.8 |
| 13.4 |
| 9.0 |
| 8.1 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,532.4 |
| 6,611.2 |
| 6,535.6 |
| 6,574.6 |
| 3,881.0 |
| 3,867.0 |
| 3,647.1 |
| 3,474.7 |
| 3,393.9 |
| 3,382.7 |
| 3,228.7 |
| 3,236.9 |
| 3,177.8 |
| 3,112.3 |
| 3,125.0 |
| 3,099.2 |
| 3,217.3 |
| 2,810.0 |
| 3,038.9 |
| 6,544.9 |
| 6,585.0 |
| 3,891.5 |
| 3,891.1 |
| 3,675.3 |
| 3,502.6 |
| 3,418.2 |
| 3,396.1 |
| 3,237.6 |
| 3,245.0 |
| 3,185.8 |
| 3,112.3 |
| 3,125.0 |
| 3,099.2 |
| 3,217.3 |
| 2,810.0 |
| 3,038.9 |
| 3,059.9 |
| 2,728.8 |
| 1,430.0 |
| 1,460.7 |
| 708.5 |
| 801.5 |
| 830.9 |
| 937.7 |
| 961.7 |
| 971.9 |
| 962.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,022.8 |
| 1,118.9 |
| 862.8 |
| 633.8 |
| 670.2 |
| 714.9 |
| 617.6 |
| 705.1 |
| 602.1 |
| 603.9 |
| 611.5 |
| 588.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,535.6 |
| 6,574.6 |
| 3,881.0 |
| 3,867.0 |
| 3,647.1 |
| 3,474.7 |
| 3,393.9 |
| 3,382.7 |
| 3,228.7 |
| 3,236.9 |
| 3,177.8 |
| 3,112.3 |
| 3,125.0 |
| 3,099.2 |
| 3,217.3 |
| 2,810.0 |
| 3,038.9 |
| (1,380.2) |
| (1,551.5) |
| (1,760.3) |
| (43.5) |
| (103.5) |
| 679.2 |
| 551.3 |
| 472.3 |
| 385.0 |
| 333.2 |
| 287.4 |
| 250.3 |
| - |
| - |
| - |
| - |
| 578.7 |
| - |