| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 41.0 | 59.0 | 269.0 | 211.0 | 828.0 | 90.0 | 104.0 | 119.0 | 517.8 | 343.7 | 179.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 41.0 | 59.0 | 269.0 | 211.0 | 828.0 | 90.0 | 104.0 | 119.0 | 517.8 | 343.7 | 179.7 |
| Receivables | |||||||||||
| Accounts Receivable | 2,026.0 | 1,957.0 | 1,854.0 | 1,705.0 | 1,084.0 | 1,455.0 | 1,347.0 | 1,302.0 | 1,234.0 | - | - |
| Current Assets | |||||||||||
| Inventory | 1,711.0 | 1,626.0 | 1,600.0 | 1,616.0 | 1,273.0 | 1,432.0 | 1,279.0 | 1,208.0 | 1,113.0 | - | - |
| Prepaid Expenses | 153.0 | 146.0 | 138.0 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 6,087.0 | 5,701.0 | 5,499.0 | 5,152.0 | 4,587.0 | 4,373.0 | 3,959.0 | 3,727.0 | 3,285.5 | - | - |
| Accumulated Depreciation | 3,406.0 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 2,447.0 | 2,231.0 | 2,051.0 | 1,855.0 | 1,218.0 | 1,460.0 | 1,359.0 | 1,289.0 | 1,078.9 | - | - |
| Short Term Debt | - | - | |||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 3,800.0 | 4,682.1 | - | - |
| Operating Lease Liabilities Non-Current | 307.0 | 248.0 | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.7 | - | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | - | - | - | - | - | - | - | 3,800.0 | 4,744.8 | - | - |
| Net debt | - | - | - | ||||||||
| 124.0 |
| 132.0 |
| 109.0 |
| 106.0 |
| 80.0 |
| 73.8 |
| - |
| - |
| Other Current Assets | 60.0 | 11.0 | 14.0 | 19.0 | 26.0 | 32.0 | 30.0 | 8.0 | 15.0 | - | - |
| Assets Held For Sale | 0.0 | 8.0 | 0.0 | 2.0 | 1.0 | 1.0 | - | - | - | - | - |
| Total Current Assets | 4,164.0 | 3,974.0 | 4,031.0 | 3,820.0 | 3,465.0 | 3,262.0 | 2,979.0 | 2,819.0 | 3,060.4 | - | - |
| 3,303.0 |
| 3,219.0 |
| 2,981.0 |
| 2,566.0 |
| 2,298.0 |
| 2,117.0 |
| 1,926.0 |
| 1,516.6 |
| - |
| - |
| Property,Plant & Equipment Net | 2,681.0 | 2,398.0 | 2,280.0 | 2,171.0 | 2,021.0 | 2,075.0 | 1,842.0 | 1,801.0 | 1,768.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,794.0 | 5,766.0 | 5,697.0 | 5,625.0 | 5,637.0 | 4,728.0 | 3,967.0 | 3,967.0 | 3,875.7 | - | - |
| Intangible Assets | 781.0 | 836.0 | 803.0 | 785.0 | 892.0 | 967.0 | 324.0 | 364.0 | 477.6 | - | - |
| Operating Lease Right Of Use Assets | 332.0 | 271.0 | 290.0 | 265.0 | 284.0 | 145.0 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | 0.0 | 1.0 | 0.0 | 7.0 | 21.0 | - | - | - |
| Other Non-Current Assets | 523.0 | 429.0 | 376.0 | 372.0 | 407.0 | 256.0 | 67.0 | 65.0 | 56.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,943.0 | 13,436.0 | 13,187.0 | 12,773.0 | 12,423.0 | 11,288.0 | 9,186.0 | 9,037.0 | 9,239.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.6 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 48.0 | 42.0 | 43.0 | 36.0 | 44.0 | 40.0 | 6.0 | - | - | - | - |
| Accrued Expenses | 839.0 | 732.0 | 731.0 | 650.0 | 497.0 | 538.0 | 132.0 | 161.0 | 174.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,591.0 | 3,296.0 | 3,112.0 | 2,796.0 | 1,982.0 | 2,362.0 | 2,076.0 | 2,003.0 | 1,802.8 | - | - |
| 265.0 |
| 246.0 |
| 263.0 |
| 131.0 |
| 21.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 426.0 | 335.0 | 293.0 | 298.0 | 270.0 | 308.0 | 298.0 | 263.0 | 661.5 | - | - |
| Pension Obligations | - | 4.0 | 5.0 | 5.0 | 8.0 | 7.0 | 40.0 | 130.0 | 126.4 | - | - |
| Other Non-Current Liabilities | 556.0 | 447.0 | 469.0 | 446.0 | 505.0 | 315.0 | 232.0 | 372.0 | 387.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,636.0 | 8,908.0 | 8,438.0 | 8,278.0 | 8,374.0 | 7,579.0 | 5,957.0 | 6,286.0 | 7,327.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 2,679.0 | 2,003.0 | 1,509.0 | 1,010.0 | 661.0 | 916.0 | 531.0 | 124.0 | (346.3) | - | - |
| Accumulated Other Comprehensive Income | 48.0 | 43.0 | (115.0) | (73.0) | (34.0) | (54.0) | (84.0) | (95.0) | (74.4) | - | - |
| Treasury Stock | - | 1,269.0 | 311.0 | 14.0 | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,307.0 | 4,528.0 | 4,749.0 | 3,961.0 | 3,530.0 | 3,709.0 | 3,229.0 | 2,751.0 | 1,873.0 | 1,622.0 | 1,843.8 |
| Total Equity | 4,307.0 | 4,528.0 | 4,749.0 | 3,961.0 | 3,530.0 | 3,709.0 | 3,229.0 | 2,751.0 | 1,873.0 | 1,622.0 | 1,843.8 |
| - |
| - |
| - |
| - |
| 3,681.0 |
| 4,227.0 |
| - |
| - |
| Working Capital | 573.0 | 678.0 | 919.0 | 1,024.0 | 1,483.0 | 900.0 | 903.0 | 816.0 | 1,257.6 | - | - |
| Book Value | 4,307.0 | 4,528.0 | 4,749.0 | 3,961.0 | 3,530.0 | 3,709.0 | 3,229.0 | 2,751.0 | 1,873.0 | 1,622.0 | 1,843.8 |
| Tangible Book Value | (2,268.0) | (2,074.0) | (1,751.0) | (2,449.0) | (2,999.0) | (1,986.0) | (1,062.0) | (1,580.0) | (2,480.3) | - | - |
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q4 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 49.0 | 41.0 | 56.0 | 61.0 | 101.0 | 59.0 | 81.0 | 405.0 | 267.0 | 269.0 | 346.0 | 292.0 | 211.0 | 197.0 | 190.0 | ||||||||||||||||||||||||
| 828.0 |
| 699.0 |
| 912.0 |
| 1,019.0 |
| 1,668.0 |
| 1,077.0 |
| 90.0 |
| 90.0 |
| 96.0 |
| 92.0 |
| 104.0 |
| 88.1 |
| 100.2 |
| 85.3 |
| 118.8 |
| 147.4 |
| 151.8 |
| 517.8 |
| 115.4 |
| 142.1 |
| 698.5 |
| 473.2 |
| 343.7 |
| 179.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 49.0 | 41.0 | 56.0 | 61.0 | 101.0 | 59.0 | 81.0 | 405.0 | 267.0 | 269.0 | 346.0 | 292.0 | 211.0 | 197.0 | 190.0 | 828.0 | 699.0 | 912.0 | 1,019.0 | 1,668.0 | 1,077.0 | 90.0 | 90.0 | 96.0 | 92.0 | 104.0 | 88.1 | 100.2 | 85.3 | 118.8 | 147.4 | 151.8 | 517.8 | 115.4 | 142.1 | 698.5 | 473.2 | 343.7 | 179.7 |
| Receivables | |||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,170.0 | 2,026.0 | 2,192.0 | 2,104.0 | 2,078.0 | 1,957.0 | 2,065.0 | 1,976.0 | 1,966.0 | 1,854.0 | 1,926.0 | 1,834.0 | 1,705.0 | 1,776.0 | 1,658.0 | 1,084.0 | 1,539.0 | 1,354.0 | 1,185.0 | 1,089.0 | 1,124.0 | 1,455.0 | 1,548.0 | 1,391.0 | 1,408.0 | 1,347.0 | 1,390.5 | 1,338.9 | 1,370.8 | 1,301.6 | 1,410.7 | 1,371.5 | 1,234.0 | 1,271.2 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||||
| Inventory | 1,678.0 | 1,711.0 | 1,695.0 | 1,574.0 | 1,518.0 | 1,626.0 | 1,618.0 | 1,593.0 | 1,620.0 | 1,600.0 | 1,582.0 | 1,625.0 | 1,616.0 | 1,793.0 | 1,826.0 | 1,273.0 | 1,560.0 | 1,451.0 | 1,314.0 | 1,332.0 | 1,426.0 | 1,432.0 | 1,468.0 | 1,277.0 | 1,272.0 | 1,279.0 | 1,300.6 | 1,208.3 | 1,207.1 | 1,207.8 | 1,304.2 | 1,198.0 | 1,113.0 | 1,182.5 | - | - | - | - | - |
| Prepaid Expenses | 200.0 | 153.0 | 153.0 | 154.0 | 152.0 | 146.0 | 123.0 | 131.0 | 152.0 | 138.0 | 138.0 | 116.0 | 124.0 | 133.0 | 148.0 | 132.0 | 144.0 | ||||||||||||||||||||||
| Other Current Assets | 31.0 | 60.0 | 27.0 | 21.0 | 22.0 | 11.0 | 12.0 | 17.0 | 19.0 | 14.0 | 11.0 | 23.0 | 19.0 | 13.0 | 21.0 | 26.0 | 21.0 | ||||||||||||||||||||||
| Assets Held For Sale | - | - | 0.0 | 0.0 | 0.0 | 8.0 | - | - | - | - | 0.0 | 2.0 | 2.0 | 8.0 | 8.0 | 1.0 | 9.0 | ||||||||||||||||||||||
| Total Current Assets | 4,360.0 | 4,164.0 | 4,365.0 | 4,155.0 | 4,091.0 | 3,974.0 | 4,116.0 | 4,334.0 | 4,234.0 | 4,031.0 | 4,209.0 | 4,094.0 | 3,820.0 | 4,121.0 | 4,050.0 | 3,465.0 | |||||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,587.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,285.5 | - | - | - | - | - | - |
| Accumulated Depreciation | 3,467.0 | 3,406.0 | 3,454.0 | 3,402.0 | 3,345.0 | 3,303.0 | 3,344.0 | 3,298.0 | 3,224.0 | 3,219.0 | 3,200.0 | 3,058.0 | 2,981.0 | 2,852.0 | 2,788.0 | 2,566.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,702.0 | 2,681.0 | 2,626.0 | 2,562.0 | 2,495.0 | 2,398.0 | 2,358.0 | 2,359.0 | 2,303.0 | 2,280.0 | 2,187.0 | 2,172.0 | 2,171.0 | 2,049.0 | 2,022.0 | 2,021.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Goodwill | 5,794.0 | 5,794.0 | 5,767.0 | 5,767.0 | 5,768.0 | 5,766.0 | 5,779.0 | 5,779.0 | 5,697.0 | 5,697.0 | 5,685.0 | 5,625.0 | 5,625.0 | 5,625.0 | 5,625.0 | 5,637.0 | 5,625.0 | 5,625.0 | |||||||||||||||||||||
| Intangible Assets | 767.0 | 781.0 | 787.0 | 814.0 | 828.0 | 836.0 | 852.0 | 867.0 | 796.0 | 803.0 | 808.0 | 774.0 | 785.0 | 808.0 | 819.0 | 892.0 | 860.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 284.0 | |||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | 9.0 | 1.0 | 18.0 | 21.0 | |||||||||||||||||||||
| Other Non-Current Assets | 541.0 | 523.0 | 499.0 | 492.0 | 469.0 | 429.0 | 370.0 | 364.0 | 360.0 | 376.0 | 382.0 | 373.0 | 372.0 | 424.0 | 435.0 | 407.0 | 419.0 | ||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Assets | 14,164.0 | 13,943.0 | 14,044.0 | 13,790.0 | 13,651.0 | 13,436.0 | 13,475.0 | 13,703.0 | 13,390.0 | 13,187.0 | 13,272.0 | 13,038.0 | 12,773.0 | 13,033.0 | 12,960.0 | 12,423.0 | |||||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,741.0 | 2,447.0 | 2,699.0 | 2,529.0 | 2,423.0 | 2,231.0 | 2,395.0 | 2,349.0 | 2,273.0 | 2,051.0 | 2,249.0 | 2,134.0 | 1,855.0 | 2,062.0 | 2,077.0 | 1,218.0 | 1,904.0 | 1,733.0 | 1,543.0 | 1,914.0 | 1,299.0 | 1,460.0 | 1,645.0 | 1,535.0 | 1,534.0 | 1,359.0 | 1,520.9 | 1,454.2 | 1,542.6 | 1,289.3 | 1,519.3 | 1,473.0 | 1,078.9 | 1,365.1 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 44.0 | |||||||||||||||||||||||
| Accrued Expenses | 778.0 | 839.0 | 823.0 | 731.0 | 747.0 | 732.0 | 777.0 | 706.0 | 651.0 | 731.0 | 677.0 | 602.0 | 650.0 | 644.0 | 635.0 | 497.0 | 570.0 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Liabilities | 3,819.0 | 3,591.0 | 3,807.0 | 3,559.0 | 3,492.0 | 3,296.0 | 3,469.0 | 3,366.0 | 3,238.0 | 3,112.0 | 3,252.0 | 3,052.0 | 2,796.0 | 3,016.0 | 3,029.0 | ||||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,600.0 | 3,800.0 | 3,700.0 | 3,772.3 | 4,682.1 | 3,798.2 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 263.0 | |||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Tax Liabilities | 438.0 | 426.0 | 385.0 | 354.0 | 347.0 | 335.0 | 261.0 | 282.0 | 300.0 | 293.0 | 304.0 | 303.0 | 298.0 | 312.0 | 312.0 | 270.0 | 281.0 | ||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.0 | - | ||||||||||||||||||||||
| Other Non-Current Liabilities | 549.0 | 556.0 | 549.0 | 538.0 | 507.0 | 447.0 | 468.0 | 455.0 | 442.0 | 469.0 | 450.0 | 438.0 | 446.0 | 455.0 | 473.0 | 505.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Liabilities | 9,831.0 | 9,636.0 | 9,573.0 | 9,164.0 | 9,035.0 | 8,908.0 | 8,869.0 | 8,692.0 | 8,565.0 | 8,438.0 | 8,580.0 | 8,486.0 | 8,278.0 | 8,695.0 | 8,704.0 | 8,374.0 | |||||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 1.7 | 2.2 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Retained Earnings | 2,795.0 | 2,679.0 | 2,495.0 | 2,342.0 | 2,118.0 | 2,003.0 | 1,937.0 | 1,789.0 | 1,591.0 | 1,509.0 | 1,362.0 | 1,085.0 | 1,010.0 | 827.0 | 766.0 | 661.0 | 668.0 | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 48.0 | 48.0 | 43.0 | 43.0 | 43.0 | 43.0 | (111.0) | (112.0) | (113.0) | (115.0) | (70.0) | (72.0) | (73.0) | (19.0) | (19.0) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | 1,542.0 | 1,292.0 | 1,269.0 | 945.0 | 365.0 | 324.0 | 311.0 | 245.0 | 48.0 | 14.0 | - | - | - | - | - | |||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Stockholders Equity | 4,333.0 | 4,307.0 | 4,471.0 | 4,626.0 | 4,616.0 | 4,528.0 | 4,606.0 | 5,011.0 | 4,825.0 | 4,749.0 | 4,692.0 | 4,179.0 | 3,961.0 | 3,804.0 | 3,722.0 | 3,530.0 | |||||||||||||||||||||||
| Total Equity | 4,333.0 | 4,307.0 | 4,471.0 | 4,626.0 | 4,616.0 | 4,528.0 | 4,606.0 | 5,011.0 | 4,825.0 | 4,749.0 | 4,692.0 | 4,179.0 | 3,961.0 | 3,804.0 | 3,722.0 | 3,530.0 | 3,573.0 | 3,500.0 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,600.0 | 3,800.0 | 3,700.0 | 3,854.5 | 4,744.8 | 3,871.3 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Working Capital | 541.0 | 573.0 | 558.0 | 596.0 | 599.0 | 678.0 | 647.0 | 968.0 | 996.0 | 919.0 | 957.0 | 1,042.0 | 1,024.0 | 1,105.0 | 1,021.0 | 1,483.0 | 1,398.0 | ||||||||||||||||||||||
| Book Value | 4,333.0 | 4,307.0 | 4,471.0 | 4,626.0 | 4,616.0 | 4,528.0 | 4,606.0 | 5,011.0 | 4,825.0 | 4,749.0 | 4,692.0 | 4,179.0 | 3,961.0 | 3,804.0 | 3,722.0 | 3,530.0 | 3,573.0 | 3,500.0 | |||||||||||||||||||||
| Tangible Book Value | (2,228.0) | (2,268.0) | (2,083.0) | (1,955.0) | (1,980.0) | (2,074.0) | (2,025.0) | (1,635.0) | (1,668.0) | (1,751.0) | (1,801.0) | (2,220.0) | (2,449.0) | (2,629.0) | (2,722.0) | (2,999.0) | (2,912.0) | ||||||||||||||||||||||
| 160.0 |
| 93.0 |
| 137.0 |
| 121.0 |
| 109.0 |
| 101.0 |
| 94.0 |
| 111.0 |
| 106.0 |
| 99.7 |
| 95.9 |
| 90.2 |
| 80.3 |
| 73.5 |
| 87.5 |
| 73.8 |
| 69.8 |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| 29.0 |
| 26.0 |
| 24.0 |
| 32.0 |
| 11.0 |
| 13.0 |
| 21.0 |
| 30.0 |
| 26.3 |
| 23.2 |
| 18.0 |
| 8.4 |
| 8.2 |
| 10.6 |
| 15.0 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 10.0 |
| 20.0 |
| 15.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,166.0 |
| 4,084.0 |
| 3,805.0 |
| 4,422.0 |
| 3,923.0 |
| 3,262.0 |
| 3,560.0 |
| 3,042.0 |
| 3,081.0 |
| 2,979.0 |
| 3,072.8 |
| 2,912.9 |
| 2,931.1 |
| 2,819.4 |
| 3,134.2 |
| 2,993.7 |
| 3,060.4 |
| 2,829.1 |
| - |
| - |
| - |
| - |
| - |
| 2,717.0 |
| 2,649.0 |
| 2,505.0 |
| 2,431.0 |
| 2,368.0 |
| 2,298.0 |
| 2,288.0 |
| 2,236.0 |
| 2,177.0 |
| 2,117.0 |
| 2,072.0 |
| 2,021.0 |
| 1,967.0 |
| 1,926.0 |
| 1,899.0 |
| 1,786.0 |
| 1,516.6 |
| 1,617.0 |
| - |
| - |
| - |
| - |
| - |
| 1,976.0 |
| 1,987.0 |
| 2,055.0 |
| 2,121.0 |
| 2,105.0 |
| 2,075.0 |
| 2,029.0 |
| 1,836.0 |
| 1,849.0 |
| 1,842.0 |
| 1,810.2 |
| 1,822.6 |
| 1,827.6 |
| 1,801.2 |
| 1,794.3 |
| 1,789.4 |
| 1,768.9 |
| 1,754.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,644.0 |
| 5,629.0 |
| 4,728.0 |
| 4,728.0 |
| 4,728.0 |
| 3,967.0 |
| 3,967.0 |
| 3,967.0 |
| 3,966.9 |
| 3,966.9 |
| 3,967.3 |
| 3,966.6 |
| 3,967.3 |
| 3,922.4 |
| 3,875.7 |
| 3,898.1 |
| - |
| - |
| - |
| - |
| - |
| 874.0 |
| 913.0 |
| 943.0 |
| 948.0 |
| 967.0 |
| 983.0 |
| 304.0 |
| 314.0 |
| 324.0 |
| 334.0 |
| 343.9 |
| 353.8 |
| 363.6 |
| 373.7 |
| 369.1 |
| 477.6 |
| 450.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.0 |
| 288.0 |
| 136.0 |
| 145.0 |
| 136.0 |
| 106.0 |
| 102.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 7.0 |
| 0.0 |
| 0.0 |
| 6.0 |
| 7.0 |
| 7.0 |
| 6.7 |
| 11.8 |
| 19.7 |
| 21.5 |
| 31.0 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 409.0 |
| 379.0 |
| 405.0 |
| 273.0 |
| 256.0 |
| 226.0 |
| 184.0 |
| 173.0 |
| 67.0 |
| 83.3 |
| 77.2 |
| 74.3 |
| 64.9 |
| 57.7 |
| 68.5 |
| 56.7 |
| 63.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,064.0 |
| 13,000.0 |
| 12,796.0 |
| 13,529.0 |
| 11,984.0 |
| 11,288.0 |
| 11,526.0 |
| 9,339.0 |
| 9,391.0 |
| 9,186.0 |
| 9,273.9 |
| 9,135.3 |
| 9,173.8 |
| 9,037.2 |
| 9,358.2 |
| 9,177.6 |
| 9,239.4 |
| 8,995.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.2 |
| 62.6 |
| 73.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.0 |
| 47.0 |
| 37.0 |
| 40.0 |
| 37.0 |
| 27.0 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 538.0 |
| 521.0 |
| 515.0 |
| 423.0 |
| 538.0 |
| 511.0 |
| 438.0 |
| - |
| 454.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,982.0 |
| 2,768.0 |
| 2,571.0 |
| 2,372.0 |
| 2,725.0 |
| 2,027.0 |
| 2,362.0 |
| 2,546.0 |
| 2,216.0 |
| 2,214.0 |
| 2,076.0 |
| 2,208.9 |
| 2,099.9 |
| 2,218.2 |
| 2,002.9 |
| 2,246.3 |
| 2,095.2 |
| 1,802.8 |
| 2,013.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 250.0 |
| 252.0 |
| 126.0 |
| 131.0 |
| 126.0 |
| 105.0 |
| 102.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.0 |
| 250.0 |
| 284.0 |
| 296.0 |
| 308.0 |
| 294.0 |
| 286.0 |
| 293.0 |
| 298.0 |
| 312.0 |
| 305.2 |
| 291.8 |
| 263.3 |
| 420.1 |
| 393.7 |
| 661.5 |
| 455.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 510.0 |
| 504.0 |
| 525.0 |
| 464.0 |
| 310.0 |
| 315.0 |
| 341.0 |
| 301.0 |
| 299.0 |
| 232.0 |
| 196.0 |
| 212.4 |
| 308.1 |
| 371.5 |
| 350.0 |
| 342.1 |
| 387.0 |
| 380.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,957.0 |
| 8,966.0 |
| 8,785.0 |
| 9,538.0 |
| 8,402.0 |
| 7,579.0 |
| 7,969.0 |
| 5,904.0 |
| 6,081.0 |
| 5,957.0 |
| 6,127.2 |
| 6,115.3 |
| 6,327.9 |
| 6,285.8 |
| 6,613.1 |
| 6,603.2 |
| 7,327.7 |
| 6,647.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 622.0 |
| 684.0 |
| 686.0 |
| 783.0 |
| 916.0 |
| 824.0 |
| 718.0 |
| 602.0 |
| 531.0 |
| 430.7 |
| 316.4 |
| 190.8 |
| 123.5 |
| 51.4 |
| (109.6) |
| (346.3) |
| (346.3) |
| - |
| - |
| - |
| - |
| - |
| (34.0) |
| (30.0) |
| (32.0) |
| (57.0) |
| (59.0) |
| (60.0) |
| (54.0) |
| (94.0) |
| (96.0) |
| (89.0) |
| (84.0) |
| (55.2) |
| (57.2) |
| (86.1) |
| (95.8) |
| (113.3) |
| (118.7) |
| (74.4) |
| (90.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,573.0 |
| 3,500.0 |
| 3,515.0 |
| 3,500.0 |
| 3,582.0 |
| 3,709.0 |
| 3,557.0 |
| 3,435.0 |
| 3,310.0 |
| 3,229.0 |
| 3,146.0 |
| 3,020.0 |
| 2,846.0 |
| 2,751.0 |
| 2,745.2 |
| 2,574.4 |
| 1,873.0 |
| 2,347.9 |
| - |
| - |
| - |
| - |
| 1,843.8 |
| 3,515.0 |
| 3,500.0 |
| 3,582.0 |
| 3,709.0 |
| 3,557.0 |
| 3,435.0 |
| 3,310.0 |
| 3,229.0 |
| 3,146.0 |
| 3,020.0 |
| 2,846.0 |
| 2,751.0 |
| 2,745.2 |
| 2,574.4 |
| 1,873.0 |
| 2,347.9 |
| - |
| - |
| - |
| - |
| 1,843.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,514.7 |
| 3,681.2 |
| 3,552.6 |
| 3,702.7 |
| 4,227.0 |
| 3,755.9 |
| - |
| - |
| - |
| - |
| - |
| 1,513.0 |
| 1,433.0 |
| 1,697.0 |
| 1,896.0 |
| 900.0 |
| 1,014.0 |
| 826.0 |
| 867.0 |
| 903.0 |
| 863.9 |
| 813.1 |
| 712.9 |
| 816.5 |
| 887.9 |
| 898.5 |
| 1,257.6 |
| 815.4 |
| - |
| - |
| - |
| - |
| - |
| 3,515.0 |
| 3,500.0 |
| 3,582.0 |
| 3,709.0 |
| 3,557.0 |
| 3,435.0 |
| 3,310.0 |
| 3,229.0 |
| 3,146.0 |
| 3,020.0 |
| 2,846.0 |
| 2,751.0 |
| 2,745.2 |
| 2,574.4 |
| 1,873.0 |
| 2,347.9 |
| - |
| - |
| - |
| - |
| 1,843.8 |
| (2,999.0) |
| (3,042.0) |
| (3,072.0) |
| (2,094.0) |
| (1,986.0) |
| (2,154.0) |
| (836.0) |
| (971.0) |
| (1,062.0) |
| (1,154.9) |
| (1,290.7) |
| (1,475.1) |
| (1,579.2) |
| (1,595.9) |
| (1,717.1) |
| (2,480.3) |
| (2,000.4) |
| - |
| - |
| - |
| - |
| - |