| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 1,120.1 | 988.8 | 1,534.5 | 2,060.5 | 2,704.1 | 1,194.0 | 494.4 | 673.7 | 759.4 | 697.8 | 600.6 | 441.9 | 495.1 | 463.7 | 357.2 | 382.5 | 244.1 | 240.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 15.9 | 30.9 | 7.2 | 7.0 | 5.5 | 10.4 | 15.1 | 34.8 | 47.7 | 44.7 | 43.6 | 50.2 | - | - | |
| Cash And Short Term Investments | 1,120.1 | 988.8 | 1,534.5 | 2,076.4 | 2,735.1 | 1,201.2 | 501.3 | 679.2 | 769.7 | 713.0 | 635.4 | 489.6 | 539.8 | 507.3 | 407.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 178.2 | 163.1 | 150.9 | 151.5 | 158.9 | 105.6 | 101.1 | 103.5 | 89.9 | 82.4 | 79.8 | 69.5 | 67.0 | 56.4 | 58.7 | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 23,243.1 | 21,004.7 | 18,185.8 | 15,660.3 | 13,358.4 | 11,413.7 | 10,556.2 | 11,022.0 | 9,537.9 | 8,361.3 | 7,151.2 | 6,047.5 | 5,141.7 | 4,314.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 8,124.9 | 7,229.3 | 6,304.0 | 6,143.4 | 6,059.7 | 4,698.6 | 4,651.1 | 4,192.2 | 3,538.7 | - | - | - | - | - | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 8,124.9 | 7,229.3 | 6,304.0 | 6,143.4 | 6,059.7 | 4,698.6 | 4,651.1 | 4,192.2 | 3,538.7 | - | - | - | - | - | - | - | ||
| (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 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,120.1 | 1,032.3 | 1,082.8 | 877.2 | 988.8 | 1,017.4 | 1,435.6 | 1,153.2 | 1,534.5 | 1,806.0 | 2,145.1 | 2,377.1 | 2,060.5 | 2,510.6 | 3,065.1 | |||||||||||||||||||||||||
| - |
| 382.5 |
| 244.1 |
| 240.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,787.8 |
| 3,436.0 |
| - |
| - |
| Accumulated Depreciation | 6,862.7 | 5,892.1 | 5,051.1 | 4,310.2 | 3,732.6 | 3,083.1 | 2,713.2 | 3,088.1 | 2,721.1 | 2,384.0 | 2,133.7 | 1,939.9 | 1,732.5 | 1,559.4 | 1,415.5 | 1,341.4 | - | - |
| Property,Plant & Equipment Net | 16,380.4 | 15,112.6 | 13,134.7 | 11,350.1 | 9,625.9 | 8,330.6 | 7,843.1 | 7,934.0 | 6,816.7 | 5,977.3 | 5,017.5 | 4,107.6 | 3,409.2 | 2,755.1 | 2,372.4 | 2,094.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 40.2 | 46.0 | 53.7 | 58.9 | 620.8 | 877.0 | 1,080.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 21,502.8 | 20,479.2 | 19,058.8 | 18,100.7 | 17,327.2 | 14,651.6 | 14,693.0 | 11,891.7 | 10,747.4 | 9,405.8 | 8,109.3 | 6,855.6 | 5,999.0 | 5,306.6 | 4,654.1 | 4,191.4 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | 58.4 | 74.2 | 92.5 | 106.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,559.6 | 1,489.9 | 1,447.1 | 1,329.5 | 1,286.1 | 1,199.3 | 1,182.1 | 751.0 | 658.1 | 835.0 | 653.6 | 526.8 | - | - | - | - | - | - |
| Pension Obligations | 26.1 | 25.6 | 26.6 | 27.1 | 28.8 | 29.4 | 26.4 | 24.8 | 22.5 | 21.5 | 20.1 | 18.0 | 15.7 | 13.9 | 12.0 | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,891.1 | 12,981.0 | 11,886.3 | 11,596.5 | 11,347.1 | 9,732.5 | 9,846.6 | 8,199.3 | 7,338.7 | 6,786.1 | 5,857.9 | 4,987.8 | 4,471.6 | 4,077.3 | 3,618.2 | 3,198.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 462.5 | 462.5 | 462.5 | 453.6 | 453.8 | 453.8 | 453.8 | 453.3 | 452.7 | 452.2 | 451.6 | 449.7 | 444.2 | 438.2 | 433.7 | 425.2 | - | - |
| Retained Earnings | 7,979.7 | 7,931.9 | 7,600.1 | 7,003.1 | 6,119.4 | 5,025.6 | 5,017.5 | 3,977.0 | 3,635.6 | 2,892.9 | 2,533.6 | 2,142.6 | 1,805.5 | 1,482.6 | 1,317.1 | 1,140.0 | - | - |
| Accumulated Other Comprehensive Income | (163.6) | (229.3) | 223.2 | 285.6 | 46.4 | 106.9 | 42.3 | (66.7) | (4.6) | (51.2) | (60.5) | (34.4) | (53.9) | (22.7) | (45.4) | (46.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,611.7 | 7,498.1 | 7,172.4 | 6,504.2 | 5,952.5 | 4,919.1 | 4,846.4 | 3,692.4 | 3,408.7 | 2,619.7 | 2,251.4 | 1,884.4 | 1,527.4 | 1,229.3 | 1,035.8 | 993.0 | 812.9 | 717.6 |
| Total Equity | 7,611.7 | 7,498.1 | 7,172.4 | 6,504.2 | 5,897.2 | 4,919.1 | 4,287.9 | 3,692.4 | 3,408.7 | 2,619.7 | 2,251.4 | 1,884.4 | 1,527.4 | 1,229.3 | 1,035.8 | 993.0 | 812.9 | 717.6 |
| - |
| - |
| Net debt | 7,004.8 | 6,240.5 | 4,769.5 | 4,066.9 | 3,324.7 | 3,497.4 | 4,149.7 | 3,513.0 | 2,769.0 | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 7,611.7 | 7,498.1 | 7,172.4 | 6,504.2 | 5,952.5 | 4,919.1 | 4,846.4 | 3,692.4 | 3,408.7 | 2,619.7 | 2,251.4 | 1,884.4 | 1,527.4 | 1,229.3 | 1,035.8 | 993.0 | 812.9 | 717.6 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,098.3 |
| 2,704.1 |
| 2,327.5 |
| 2,430.2 |
| 1,520.0 |
| 1,194.0 |
| 1,398.8 |
| 1,215.6 |
| 825.1 |
| 494.4 |
| 632.0 |
| 525.2 |
| 519.8 |
| 673.7 |
| 984.4 |
| 652.4 |
| 650.4 |
| 759.4 |
| 1,022.9 |
| 768.4 |
| 806.2 |
| 697.8 |
| 984.2 |
| 921.3 |
| 646.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,120.1 | 1,032.3 | 1,082.8 | 877.2 | 988.8 | 1,017.4 | 1,435.6 | 1,153.2 | 1,534.5 | 1,806.0 | 2,145.1 | 2,377.1 | 2,060.5 | 2,510.6 | 3,065.1 | 3,098.3 | 2,704.1 | 2,327.5 | 2,430.2 | 1,520.0 | 1,194.0 | 1,398.8 | 1,215.6 | 825.1 | 494.4 | 632.0 | 525.2 | 519.8 | 673.7 | 984.4 | 652.4 | 650.4 | 759.4 | 1,022.9 | 768.4 | 806.2 | 697.8 | 984.2 | 921.3 | 646.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 178.2 | 175.0 | 176.1 | 173.3 | 163.1 | 155.1 | 157.6 | 157.6 | 150.9 | 155.2 | 161.5 | 164.9 | 151.5 | 150.1 | 166.1 | 164.6 | 158.9 | 166.6 | 143.0 | 118.0 | 105.6 | 104.2 | 100.6 | 100.8 | 101.1 | 103.0 | 102.4 | 101.0 | 103.5 | 96.2 | 93.1 | 94.9 | 89.9 | 95.7 | 100.7 | 93.4 | 82.4 | 79.7 | 81.6 | 82.9 |
| Prepaid Expenses | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 23,243.1 | 22,844.0 | 22,407.9 | 21,768.1 | 21,004.7 | 20,543.7 | 5,801.2 | 5,550.9 | 18,185.8 | 17,686.6 | 17,063.5 | 16,322.9 | 15,660.3 | 15,083.0 | 14,509.8 | 13,912.5 | 13,358.4 | 12,827.4 | 12,277.1 | 11,805.3 | 11,413.7 | 11,017.6 | 10,859.2 | 10,684.8 | 10,556.2 | 10,240.6 | 10,160.1 | 9,651.1 | 11,022.0 | 10,452.7 | 10,296.1 | 9,903.7 | 9,537.9 | 9,120.6 | 8,939.4 | 8,646.4 | 8,361.3 | 7,919.5 | 7,678.5 | 7,497.2 |
| Accumulated Depreciation | 6,862.7 | 6,616.7 | 6,377.0 | 6,178.1 | 5,892.1 | 5,668.5 | 5,466.2 | 5,209.5 | 5,051.1 | 4,890.2 | 4,666.4 | 4,486.8 | 4,310.2 | 4,166.7 | 4,041.1 | 3,891.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 16,380.4 | 16,227.4 | 16,030.9 | 15,590.1 | 15,112.6 | 14,875.2 | 14,325.3 | 13,754.5 | 13,134.7 | 12,796.4 | 12,397.0 | 11,836.2 | 11,350.1 | 10,916.2 | 10,468.7 | 10,021.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 40.2 | 40.7 | 41.8 | 44.0 | 46.0 | 48.5 | 51.3 | 53.3 | 53.7 | 65.4 | 65.3 | 59.5 | 58.9 | 63.9 | 68.2 | 72.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 21,502.8 | 21,617.6 | 21,428.4 | 20,848.4 | 20,479.2 | 20,330.2 | 20,126.6 | 19,305.4 | 19,058.8 | 19,002.6 | 19,021.5 | 18,614.0 | 18,100.7 | 18,090.1 | 18,143.3 | 17,793.8 | ||||||||||||||||||||||||
| 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 | 8,124.9 | 8,058.2 | 7,732.5 | - | - | 6,929.6 | 6,794.5 | - | - | 6,471.4 | 6,436.8 | 6,323.8 | - | 6,236.8 | 6,336.6 | 6,269.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,559.6 | 1,605.5 | 1,572.9 | 1,504.5 | 1,489.9 | 1,507.6 | 1,504.4 | 1,470.2 | 1,447.1 | 1,427.8 | - | - | 1,329.5 | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 26.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,891.1 | 13,873.8 | 13,660.5 | 13,187.6 | 12,981.0 | 12,698.8 | 12,607.2 | 11,955.0 | 11,886.3 | 11,914.8 | 11,991.1 | 11,836.3 | 11,596.5 | 11,703.0 | 11,830.2 | 11,757.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 462.5 | 462.5 | 462.5 | 462.5 | 462.5 | 462.5 | 462.5 | 462.5 | 462.5 | 453.6 | 453.6 | 453.6 | 453.6 | 453.6 | 453.8 | 453.8 | 453.8 | |||||||||||||||||||||||
| Retained Earnings | 7,979.7 | 8,116.3 | 8,162.1 | 8,065.4 | 7,931.9 | 8,023.0 | 7,964.7 | 7,786.7 | 7,600.1 | 7,609.8 | 7,519.4 | 7,252.9 | 7,003.1 | 6,910.8 | 6,718.6 | 6,376.4 | 6,052.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (163.6) | (168.1) | (189.8) | (200.2) | (229.3) | 187.2 | 240.8 | 231.8 | 223.2 | 308.6 | (275.7) | (261.8) | 285.6 | (284.1) | (192.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 7,611.7 | 7,743.8 | 7,767.9 | 7,660.8 | 7,498.1 | 7,631.3 | 7,519.4 | 7,350.4 | 7,172.4 | 7,087.8 | 7,030.4 | 6,777.8 | 6,504.2 | 6,413.4 | 6,313.2 | 6,073.9 | ||||||||||||||||||||||||
| Total Equity | 7,611.7 | 7,743.8 | 7,767.9 | 7,660.8 | 7,498.1 | 7,631.3 | 7,519.4 | 7,350.4 | 7,172.4 | 7,087.8 | 7,030.4 | 6,777.8 | 6,504.2 | 6,455.7 | 6,324.2 | 6,087.0 | 5,894.1 | 5,815.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,124.9 | 8,058.2 | 7,732.5 | - | - | 6,929.6 | 6,794.5 | - | - | 6,471.4 | 6,436.8 | 6,323.8 | - | 6,236.8 | 6,336.6 | 6,269.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 7,004.8 | 7,025.9 | 6,649.7 | - | - | 5,912.2 | 5,358.9 | - | - | 4,665.4 | 4,291.7 | 3,946.7 | - | 3,726.2 | 3,271.5 | 3,171.1 | - | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 7,611.7 | 7,743.8 | 7,767.9 | 7,660.8 | 7,498.1 | 7,631.3 | 7,519.4 | 7,350.4 | 7,172.4 | 7,087.8 | 7,030.4 | 6,777.8 | 6,504.2 | 6,413.4 | 6,313.2 | 6,073.9 | 5,885.3 | 5,815.4 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,732.6 |
| 3,544.5 |
| 3,386.2 |
| 3,235.8 |
| 3,083.1 |
| 2,992.4 |
| 2,902.7 |
| 2,811.7 |
| 2,713.2 |
| 2,640.9 |
| 2,570.6 |
| 2,477.6 |
| 3,088.1 |
| 2,979.8 |
| 2,881.6 |
| 2,799.5 |
| 2,721.1 |
| 2,632.9 |
| 2,551.1 |
| 2,457.9 |
| 2,384.0 |
| 2,314.8 |
| 2,244.4 |
| 2,191.5 |
| 9,625.9 |
| 9,282.9 |
| 8,890.9 |
| 8,569.5 |
| 8,330.6 |
| 8,025.2 |
| 7,956.6 |
| 7,873.0 |
| 7,843.1 |
| 7,599.6 |
| 7,589.6 |
| 7,173.6 |
| 7,934.0 |
| 7,473.0 |
| 7,414.5 |
| 7,104.3 |
| 6,816.7 |
| 6,487.7 |
| 6,388.3 |
| 6,188.5 |
| 5,977.3 |
| 5,604.7 |
| 5,434.1 |
| 5,305.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.4 |
| 79.5 |
| 85.2 |
| 89.4 |
| 92.5 |
| 97.2 |
| 101.9 |
| 106.7 |
| 106.6 |
| 1,130.5 |
| 1,185.6 |
| 1,265.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,299.6 |
| 16,588.1 |
| 16,337.2 |
| 15,114.9 |
| 14,651.6 |
| 14,447.3 |
| 14,123.5 |
| 13,712.4 |
| 13,438.0 |
| 12,994.3 |
| 12,856.2 |
| 12,474.7 |
| 11,891.7 |
| 11,645.8 |
| 11,323.8 |
| 11,001.5 |
| 10,747.4 |
| 10,497.0 |
| 10,082.9 |
| 9,801.1 |
| 9,405.8 |
| 9,287.3 |
| 9,007.1 |
| 8,543.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,414.3 |
| 10,772.7 |
| 10,782.5 |
| 10,003.4 |
| 9,799.7 |
| 9,690.2 |
| 9,517.8 |
| 9,455.2 |
| 9,217.3 |
| 8,891.1 |
| 8,798.1 |
| 8,605.7 |
| 8,199.3 |
| 7,953.7 |
| 7,690.7 |
| 7,505.3 |
| 7,338.7 |
| 7,083.8 |
| 7,190.5 |
| 7,038.1 |
| 6,786.1 |
| 6,626.6 |
| 6,392.2 |
| 6,124.5 |
| 453.8 |
| 453.8 |
| 453.8 |
| 453.8 |
| 453.8 |
| 453.8 |
| 453.8 |
| 453.8 |
| 453.8 |
| 453.8 |
| 453.5 |
| 453.3 |
| 453.1 |
| 453.0 |
| 452.9 |
| 452.7 |
| 452.6 |
| 452.5 |
| 452.3 |
| 452.2 |
| 452.0 |
| 451.9 |
| 451.8 |
| 5,965.5 |
| 5,693.8 |
| 5,293.7 |
| 4,958.4 |
| 4,884.6 |
| 4,740.8 |
| 4,484.2 |
| 4,399.4 |
| 4,277.0 |
| 4,255.9 |
| 4,109.4 |
| 3,977.0 |
| 3,985.9 |
| 3,917.1 |
| 3,763.3 |
| 3,635.6 |
| 3,643.3 |
| 3,124.2 |
| 3,019.1 |
| 2,892.9 |
| 2,902.9 |
| 2,857.3 |
| 2,680.8 |
| (89.2) |
| 46.4 |
| 63.3 |
| 74.2 |
| 31.1 |
| 106.9 |
| 85.9 |
| 78.2 |
| (13.7) |
| 34.7 |
| 39.5 |
| 17.2 |
| (23.9) |
| (66.7) |
| (74.7) |
| (62.2) |
| (46.0) |
| (4.6) |
| (9.9) |
| (11.5) |
| (35.1) |
| (51.2) |
| (21.0) |
| (19.9) |
| (40.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,885.3 |
| 5,815.4 |
| 5,554.7 |
| 5,111.5 |
| 4,851.9 |
| 4,757.2 |
| 4,605.6 |
| 4,257.2 |
| 4,220.7 |
| 4,103.2 |
| 4,058.1 |
| 3,869.0 |
| 3,692.4 |
| 3,692.0 |
| 3,633.2 |
| 3,496.1 |
| 3,408.7 |
| 3,413.2 |
| 2,892.4 |
| 2,763.1 |
| 2,619.7 |
| 2,660.7 |
| 2,614.9 |
| 2,419.3 |
| 5,554.7 |
| 5,111.5 |
| 4,851.9 |
| 4,757.2 |
| 4,605.6 |
| 4,257.2 |
| 4,220.7 |
| 4,103.2 |
| 4,058.1 |
| 3,869.0 |
| 3,692.4 |
| 3,692.0 |
| 3,633.2 |
| 3,496.1 |
| 3,408.7 |
| 3,413.2 |
| 2,892.4 |
| 2,763.1 |
| 2,619.7 |
| 2,660.7 |
| 2,614.9 |
| 2,419.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,554.7 |
| 5,111.5 |
| 4,851.9 |
| 4,757.2 |
| 4,605.6 |
| 4,257.2 |
| 4,220.7 |
| 4,103.2 |
| 4,058.1 |
| 3,869.0 |
| 3,692.4 |
| 3,692.0 |
| 3,633.2 |
| 3,496.1 |
| 3,408.7 |
| 3,413.2 |
| 2,892.4 |
| 2,763.1 |
| 2,619.7 |
| 2,660.7 |
| 2,614.9 |
| 2,419.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |