| (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 | 7,772.0 | 8,448.7 | 5,528.3 | 1,557.9 | 9,214.6 | 3,497.6 | 1,669.2 | 1,674.1 | 1,716.3 | 1,064.0 | 819.1 | 1,787.2 | 2,582.4 | 1,366.4 | 1,459.6 | 1,033.6 | 1,229.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 7,772.0 | 8,448.7 | 5,528.3 | 1,557.9 | 9,214.6 | 3,497.6 | 1,669.2 | 1,674.1 | 1,716.3 | 1,064.0 | 819.1 | 1,787.2 | 2,582.4 | 1,366.4 | 1,459.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,127.6 | 913.2 | 893.8 | 875.8 | 849.0 | 834.5 | 803.6 | 758.4 | 709.5 | 700.6 | 659.4 | 598.5 | 591.9 | 568.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 474.2 | 385.3 | 383.2 | 381.3 | 271.5 | 269.6 | 70.4 | 82.7 | 79.3 | 76.8 | 86.1 | 8.8 | 5.1 | 5.9 | 6.5 | 8.9 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 78.7 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 474.2 | 385.3 | 2,183.2 | 381.3 | 271.5 | 269.6 | 70.4 | 82.7 | 79.3 | 76.8 | 91.1 | 8.8 | 5.2 | 5.9 | 18.5 | 44.1 | |||
| (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 | 6,261.3 | - | 8,841.4 | 10,995.9 | 10,610.1 | - | 7,276.8 | 5,016.1 | 6,943.1 | - | 3,927.2 | 3,739.6 | 3,523.3 | - | 2,010.5 | |||||||||||||||||||||||||
| 887.6 |
| 806.6 |
| - |
| - |
| - |
| 1,033.6 |
| 1,229.6 |
| 887.6 |
| 806.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 531.0 |
| 526.2 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 398.3 | 221.8 | 241.7 | 263.6 | 270.9 | 293.1 | 300.3 | 283.9 | 275.9 | 289.0 | 281.5 | 257.8 | 249.7 | 244.6 | 227.9 | 219.7 | 217.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,839.8 | 207.4 | 207.4 | 207.4 | 174.5 | 180.9 | 180.9 | 180.9 | 180.9 | 180.9 | 228.3 | 209.8 | 209.8 | 209.8 | 211.1 | 211.1 | 131.4 | - | - |
| Intangible Assets | 486.9 | 63.6 | 71.0 | 78.7 | 14.4 | 21.1 | 27.6 | 15.0 | 20.3 | 26.6 | 46.8 | 44.0 | 55.6 | 68.8 | 84.3 | 92.3 | - | - | - |
| Operating Lease Right Of Use Assets | 63.5 | 47.6 | 50.0 | 54.6 | 57.1 | 63.4 | 66.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 73,094.1 | 50,409.7 | 44,011.7 | 38,512.5 | 42,693.5 | 33,127.5 | 26,561.4 | 23,351.1 | 21,771.6 | 20,682.5 | 19,094.2 | 17,501.0 | 16,911.9 | 14,927.2 | 13,541.4 | 12,404.9 | 11,663.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | 1,800.0 | - | - | - | - | - | - | - | 5.0 | - | 0.1 | - | 12.0 | 35.2 | 29.5 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 25.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 65,400.5 | 46,943.1 | 40,911.3 | 35,845.4 | 39,548.1 | 30,110.6 | 23,954.9 | 21,122.6 | 19,590.1 | 18,720.1 | 17,200.6 | 15,857.2 | 15,405.8 | 13,647.9 | 12,350.3 | 11,344.1 | 10,647.8 | - | - |
| 55.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 882.4 | 732.1 | 723.3 | 718.3 | 712.8 | - | - |
| Retained Earnings | 3,736.4 | 3,174.9 | 2,810.8 | 2,536.1 | 2,177.0 | 1,891.2 | 1,672.4 | 1,488.4 | 1,338.1 | 1,142.9 | 1,034.0 | 963.9 | 884.6 | 787.0 | 697.9 | 623.4 | 562.7 | - | - |
| Accumulated Other Comprehensive Income | (261.5) | (573.1) | (556.9) | (702.7) | 126.3 | 318.3 | 83.2 | (95.8) | (45.5) | (57.5) | (3.7) | 11.0 | (32.6) | 85.6 | 81.1 | 25.5 | 40.5 | - | - |
| Treasury Stock | 165.1 | 336.1 | 342.9 | 347.3 | 323.5 | 338.1 | 278.0 | 273.8 | 212.2 | 211.4 | 211.5 | 280.8 | 283.4 | 380.4 | 366.2 | 361.4 | 355.5 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,693.6 | 3,466.5 | 3,100.4 | 2,667.1 | 3,145.4 | 3,016.9 | 2,606.4 | 2,228.5 | 2,181.5 | 1,962.4 | 1,893.7 | 1,643.8 | 1,506.1 | 1,279.3 | 1,191.1 | 1,060.9 | 1,015.6 | 974.8 | 890.6 |
| Total Equity | 7,693.6 | 3,466.5 | 3,100.4 | 2,667.1 | 3,145.4 | 3,016.9 | 2,606.4 | 2,228.5 | 2,181.5 | 1,962.4 | 1,893.7 | 1,643.8 | 1,506.1 | 1,279.3 | 1,191.1 | 1,060.9 | 1,015.6 | 974.8 | 890.6 |
| 55.0 |
| - |
| - |
| Net debt | (7,297.7) | (8,063.4) | (3,345.0) | (1,176.6) | (8,943.0) | (3,228.0) | (1,598.8) | (1,591.5) | (1,637.0) | (987.2) | (728.0) | (1,778.4) | (2,577.3) | (1,360.5) | (1,441.1) | (989.5) | (1,174.7) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 7,693.6 | 3,466.5 | 3,100.4 | 2,667.1 | 3,145.4 | 3,016.9 | 2,606.4 | 2,228.5 | 2,181.5 | 1,962.4 | 1,893.7 | 1,643.8 | 1,506.1 | 1,279.3 | 1,191.1 | 1,060.9 | 1,015.6 | 974.8 | 890.6 |
| Tangible Book Value | 5,366.9 | 3,195.5 | 2,822.0 | 2,381.0 | 2,956.5 | 2,815.0 | 2,398.0 | 2,032.6 | 1,980.4 | 1,754.9 | 1,618.6 | 1,390.0 | 1,240.7 | 1,000.8 | 895.7 | 757.4 | 884.2 | - | - |
| 2,116.5 |
| 6,686.7 |
| - |
| 6,128.1 |
| 5,451.6 |
| 4,193.5 |
| - |
| 2,019.2 |
| 2,148.6 |
| 1,419.3 |
| - |
| 793.0 |
| 1,275.6 |
| 1,490.2 |
| 1,674.1 |
| 984.7 |
| 472.4 |
| 929.5 |
| 1,716.3 |
| 548.2 |
| 661.6 |
| 696.6 |
| 1,064.0 |
| 710.6 |
| 625.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6,261.3 | - | 8,841.4 | 10,995.9 | 10,610.1 | - | 7,276.8 | 5,016.1 | 6,943.1 | - | 3,927.2 | 3,739.6 | 3,523.3 | - | 2,010.5 | 2,116.5 | 6,686.7 | - | 6,128.1 | 5,451.6 | 4,193.5 | - | 2,019.2 | 2,148.6 | 1,419.3 | - | 793.0 | 1,275.6 | 1,490.2 | 1,674.1 | 984.7 | 472.4 | 929.5 | 1,716.3 | 548.2 | 661.6 | 696.6 | 1,064.0 | 710.6 | 625.8 |
| 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 | 391.0 | 398.3 | 398.6 | 395.2 | 391.1 | 221.8 | 222.1 | 226.9 | 231.9 | 241.7 | 249.0 | 255.1 | 260.6 | 263.6 | 260.7 | 257.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,837.6 | 1,839.8 | 1,835.3 | 1,812.7 | 1,798.5 | 207.4 | 207.4 | 207.4 | 207.4 | 207.4 | 207.4 | 207.4 | 207.4 | 207.4 | 182.2 | 182.2 | 182.2 | 174.5 | ||||||||||||||||||||||
| Intangible Assets | 463.4 | 486.9 | 511.5 | 531.9 | 557.2 | 63.6 | 65.6 | 67.1 | 69.1 | 71.0 | 73.1 | 75.2 | 76.4 | 71.0 | 13.4 | 14.5 | 15.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 72,674.2 | 73,094.1 | 71,881.2 | 71,760.2 | 69,347.3 | 50,409.7 | 47,496.4 | 44,469.4 | 45,343.4 | 44,011.7 | 41,464.7 | 41,243.0 | 40,607.2 | 38,512.5 | 37,581.1 | 37,507.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | 1,050.0 | 1,300.0 | 1,800.0 | 1,800.0 | 2,300.0 | 1,800.0 | 2,800.0 | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 477.2 | 474.2 | 471.3 | 657.3 | 654.4 | 385.3 | 384.8 | 384.2 | 383.7 | 383.2 | 382.8 | 382.3 | 381.8 | 381.3 | 381.5 | 272.5 | 272.0 | 271.5 | 271.0 | 270.6 | 270.1 | 269.6 | 269.0 | 71.0 | 121.6 | 70.4 | 87.0 | 88.6 | 81.6 | 82.7 | 78.5 | 78.7 | 78.7 | 79.3 | 76.1 | 76.1 | 76.1 | 76.8 | 75.4 | 85.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 64,847.2 | 65,400.5 | 64,437.2 | 64,474.4 | 62,598.9 | 46,943.1 | 43,960.9 | 41,242.1 | 42,190.6 | 40,911.3 | 38,658.0 | 38,411.4 | 37,792.5 | 35,845.4 | 35,057.5 | 34,865.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 78.7 | 78.7 | 78.7 | 78.7 | 78.7 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 | 55.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,958.6 | 3,736.4 | 3,559.7 | 3,409.7 | 3,224.9 | 3,174.9 | 3,074.6 | 2,984.2 | 2,903.1 | 2,810.8 | 2,759.4 | 2,681.4 | 2,609.9 | 2,536.1 | 2,454.4 | 2,384.5 | 2,265.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (331.4) | (261.5) | (324.8) | (442.0) | (492.7) | (573.1) | (395.9) | (605.6) | (594.5) | (556.9) | (792.4) | (685.8) | (626.8) | (702.7) | (759.3) | |||||||||||||||||||||||||
| Treasury Stock | 179.7 | 165.1 | 165.5 | 166.3 | 166.8 | 336.1 | 336.7 | 338.5 | 338.6 | 342.9 | 343.7 | 344.0 | 344.4 | 347.3 | 347.2 | 347.3 | 338.2 | 323.5 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 7,827.0 | 7,693.6 | 7,444.0 | 7,285.8 | 6,748.4 | 3,466.5 | 3,535.5 | 3,227.3 | 3,152.8 | 3,100.4 | 2,806.7 | 2,831.6 | 2,814.7 | 2,667.1 | 2,523.5 | 2,642.9 | ||||||||||||||||||||||||
| Total Equity | 7,827.0 | 7,693.6 | 7,444.0 | 7,285.8 | 6,748.4 | 3,466.5 | 3,535.5 | 3,227.3 | 3,152.8 | 3,100.4 | 2,806.7 | 2,831.6 | 2,814.7 | 2,667.1 | 2,523.5 | 2,642.9 | 2,748.4 | 3,145.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 477.2 | 474.2 | 471.3 | 657.3 | 654.4 | 385.3 | 1,434.8 | 1,684.2 | 2,183.7 | 2,183.2 | 2,682.8 | 2,182.3 | 3,181.8 | 381.3 | 381.5 | 272.5 | 272.0 | 271.5 | 271.0 | 270.6 | 270.1 | 269.6 | 284.0 | 86.0 | 136.6 | 70.4 | 87.0 | 88.6 | 81.6 | 82.7 | 78.5 | 78.7 | 78.7 | 79.3 | 76.1 | 76.1 | 76.1 | 76.8 | 75.4 | 90.3 |
| Net debt | (5,784.2) | - | (8,370.1) | (10,338.6) | (9,955.7) | - | (5,842.0) | (3,331.9) | (4,759.4) | - | (1,244.5) | (1,557.3) | (341.5) | - | (1,629.0) | (1,844.0) | (6,414.6) | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 7,827.0 | 7,693.6 | 7,444.0 | 7,285.8 | 6,748.4 | 3,466.5 | 3,535.5 | 3,227.3 | 3,152.8 | 3,100.4 | 2,806.7 | 2,831.6 | 2,814.7 | 2,667.1 | 2,523.5 | 2,642.9 | 2,748.4 | 3,145.4 | ||||||||||||||||||||||
| Tangible Book Value | 5,526.0 | 5,366.9 | 5,097.2 | 4,941.2 | 4,392.8 | 3,195.5 | 3,262.5 | 2,952.8 | 2,876.4 | 2,822.0 | 2,526.2 | 2,549.1 | 2,530.8 | 2,388.7 | 2,327.9 | 2,446.2 | 2,550.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 264.5 |
| 270.9 |
| 273.4 |
| 281.0 |
| 286.1 |
| 293.1 |
| 295.1 |
| 300.2 |
| 297.7 |
| 300.3 |
| 290.3 |
| 278.7 |
| 279.0 |
| 283.9 |
| 277.1 |
| 274.4 |
| 272.6 |
| 275.9 |
| 277.5 |
| 276.4 |
| 282.4 |
| 289.0 |
| 287.3 |
| 277.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.5 |
| 174.5 |
| 174.5 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 180.9 |
| 228.4 |
| 180.9 |
| 228.4 |
| 228.4 |
| 14.4 |
| 15.5 |
| 16.6 |
| 17.8 |
| 21.1 |
| 22.7 |
| 24.2 |
| 25.8 |
| 27.6 |
| 17.2 |
| 12.4 |
| 13.7 |
| 15.0 |
| 16.3 |
| 17.2 |
| 18.7 |
| 20.3 |
| 23.5 |
| 24.6 |
| 31.6 |
| 26.6 |
| 37.4 |
| 40.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.5 |
| 65.1 |
| 64.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40,605.7 |
| 42,693.5 |
| 37,554.3 |
| 36,619.0 |
| 34,669.4 |
| 33,127.5 |
| 30,251.0 |
| 29,753.6 |
| 26,244.9 |
| 26,561.4 |
| 24,143.1 |
| 24,016.3 |
| 23,556.8 |
| 23,351.1 |
| 21,462.4 |
| 20,531.5 |
| 20,987.9 |
| 21,771.6 |
| 20,279.5 |
| 20,353.6 |
| 20,576.1 |
| 20,682.5 |
| 19,726.1 |
| 19,734.1 |
| - |
| - |
| - |
| - |
| 15.0 |
| 15.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37,857.3 |
| 39,548.1 |
| 34,441.4 |
| 33,528.8 |
| 31,711.2 |
| 30,110.6 |
| 27,396.8 |
| 26,976.2 |
| 23,581.4 |
| 23,954.9 |
| 21,579.2 |
| 21,538.5 |
| 21,205.9 |
| 21,122.6 |
| 19,258.9 |
| 18,329.7 |
| 18,820.5 |
| 19,590.1 |
| 18,178.0 |
| 18,282.5 |
| 18,565.3 |
| 18,720.1 |
| 17,701.5 |
| 17,731.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,177.0 |
| 2,116.6 |
| 2,040.1 |
| 1,968.3 |
| 1,891.2 |
| 1,750.4 |
| 1,692.3 |
| 1,646.8 |
| 1,672.4 |
| 1,621.2 |
| 1,573.6 |
| 1,531.4 |
| 1,488.4 |
| 1,477.7 |
| 1,434.3 |
| 1,393.5 |
| 1,338.1 |
| 1,239.9 |
| 1,204.4 |
| 1,174.6 |
| 1,142.9 |
| 1,112.6 |
| 1,083.3 |
| (564.8) |
| (343.1) |
| 126.3 |
| 164.3 |
| 223.1 |
| 169.2 |
| 318.3 |
| 299.1 |
| 284.3 |
| 219.4 |
| 83.2 |
| 96.0 |
| 62.6 |
| (17.6) |
| (95.8) |
| (155.6) |
| (129.0) |
| (117.4) |
| (45.5) |
| (22.7) |
| (23.6) |
| (44.2) |
| (57.5) |
| 42.5 |
| 55.3 |
| 325.9 |
| 326.2 |
| 328.0 |
| 338.1 |
| 335.7 |
| 335.9 |
| 330.8 |
| 278.0 |
| 277.9 |
| 278.8 |
| 278.6 |
| 273.8 |
| 228.5 |
| 209.3 |
| 210.4 |
| 212.2 |
| 212.7 |
| 202.6 |
| 207.8 |
| 211.4 |
| 214.4 |
| 214.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,748.4 |
| 3,145.4 |
| 3,112.8 |
| 3,090.2 |
| 2,958.2 |
| 3,016.9 |
| 2,854.2 |
| 2,777.4 |
| 2,663.4 |
| 2,606.4 |
| 2,563.9 |
| 2,477.8 |
| 2,350.8 |
| 2,228.5 |
| 2,203.5 |
| 2,201.8 |
| 2,167.4 |
| 2,181.5 |
| 2,101.5 |
| 2,071.1 |
| 2,010.9 |
| 1,962.4 |
| 2,024.6 |
| 2,003.1 |
| 3,112.8 |
| 3,090.2 |
| 2,958.2 |
| 3,016.9 |
| 2,854.2 |
| 2,777.4 |
| 2,663.4 |
| 2,606.4 |
| 2,563.9 |
| 2,477.8 |
| 2,350.8 |
| 2,228.5 |
| 2,203.5 |
| 2,201.8 |
| 2,167.4 |
| 2,181.5 |
| 2,101.5 |
| 2,071.1 |
| 2,010.9 |
| 1,962.4 |
| 2,024.6 |
| 2,003.1 |
| (5,857.1) |
| (5,181.0) |
| (3,923.5) |
| - |
| (1,735.2) |
| (2,062.6) |
| (1,282.7) |
| - |
| (706.0) |
| (1,187.1) |
| (1,408.6) |
| (1,591.5) |
| (906.2) |
| (393.7) |
| (850.8) |
| (1,637.0) |
| (472.1) |
| (585.5) |
| (620.5) |
| (987.2) |
| (635.2) |
| (535.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,112.8 |
| 3,090.2 |
| 2,958.2 |
| 3,016.9 |
| 2,854.2 |
| 2,777.4 |
| 2,663.4 |
| 2,606.4 |
| 2,563.9 |
| 2,477.8 |
| 2,350.8 |
| 2,228.5 |
| 2,203.5 |
| 2,201.8 |
| 2,167.4 |
| 2,181.5 |
| 2,101.5 |
| 2,071.1 |
| 2,010.9 |
| 1,962.4 |
| 2,024.6 |
| 2,003.1 |
| 2,956.5 |
| 2,922.8 |
| 2,899.1 |
| 2,765.9 |
| 2,815.0 |
| 2,650.7 |
| 2,572.3 |
| 2,456.7 |
| 2,398.0 |
| 2,365.8 |
| 2,284.5 |
| 2,156.3 |
| 2,032.6 |
| 2,006.3 |
| 2,003.7 |
| 1,967.8 |
| 1,980.4 |
| 1,897.2 |
| 1,865.6 |
| 1,750.9 |
| 1,754.9 |
| 1,758.8 |
| 1,734.3 |