| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 155.3 | 640.4 | 633.9 | 168.0 | 165.4 | 248.7 | 196.0 | 217.6 | 162.3 | 155.5 | 157.2 | 198.7 | 117.5 | 123.9 | 29.3 | 64.7 | 18.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 155.3 | 640.4 | 633.9 | 168.0 | 165.4 | 248.7 | 196.0 | 217.6 | 162.3 | 155.5 | 157.2 | 198.7 | 117.5 | 123.9 | 29.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 8,722.7 | 8,039.0 | 8,144.2 | 7,877.7 | 6,791.6 | 6,696.0 | 6,053.9 | 6,378.7 | 4,265.3 | 4,440.8 | 249.7 | 250.0 | 475.0 | 1,968.4 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 8,722.7 | 8,039.0 | 8,144.2 | 7,877.7 | 6,791.6 | 6,696.0 | 6,053.9 | 6,378.7 | 4,265.3 | 4,440.8 | 249.7 | 250.0 | 475.0 | 1,968.4 | - | - | |||
| (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 | 239.3 | 155.3 | 249.0 | 244.8 | 187.8 | 640.4 | 818.2 | 1,086.0 | 777.0 | 633.9 | 136.4 | 204.1 | 147.9 | 168.0 | 186.4 | |||||||||||||||||||||||||
| 16.8 |
| 12.1 |
| - |
| - |
| - |
| 64.7 |
| 18.5 |
| 16.8 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 13,493.0 | 8,033.3 | 7,800.8 | 5,011.1 | 4,833.1 | 2,353.4 | 2,298.1 | 621.2 | 548.1 | 499.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 310.2 | 301.1 | 354.3 | 327.5 | 356.6 | 283.4 | 324.0 | 329.2 | 341.5 | 298.9 | 275.5 | 249.4 | 530.0 | 565.6 | 538.7 | 322.3 | 305.0 | - | - |
| Goodwill | 987.1 | 967.8 | 978.3 | 1,037.4 | 901.5 | 910.8 | 934.7 | 920.9 | 644.0 | 635.9 | 681.8 | 692.4 | 350.2 | 329.1 | 63.6 | 63.6 | 63.6 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 643.7 | 4.0 | 4.0 | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | 166.0 | 180.7 | 121.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | (73.5) | (80.5) | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 17,990.2 | 17,535.0 | 17,976.8 | 18,102.0 | 15,480.6 | 14,707.6 | 14,060.9 | 14,183.0 | 8,231.4 | 8,454.0 | 8,742.1 | 8,648.5 | 4,679.0 | 4,609.0 | 1,462.6 | 1,172.3 | 1,093.3 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | 87.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 151.8 | 147.5 | 180.7 | 179.0 | 145.6 | 145.8 | 179.3 | 173.1 | 67.0 | 90.8 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,856.1 | 9,100.9 | 9,269.8 | 9,093.4 | 7,897.2 | 7,829.3 | 7,112.7 | 7,353.0 | 4,819.1 | 5,027.8 | 5,165.7 | 4,751.7 | 2,468.8 | 2,304.2 | 738.5 | 499.3 | 453.2 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 11,830.7 | 11,805.2 | 11,784.5 | 11,706.8 | 9,977.7 | 8,925.4 | 8,717.5 | 8,187.3 | 4,433.6 | 4,400.0 | 4,282.0 | 4,293.5 | 2,256.5 | 2,175.8 | 779.1 | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (253.3) | (250.2) | (254.9) | (283.8) | (221.7) | (239.9) | (255.7) | (255.0) | (236.0) | (254.5) | (172.3) | (75.6) | 15.3 | (4.6) | (8.5) | (3.5) | (0.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 60.9 | 60.3 | 20.3 | 0.0 | - | - | - | - |
| Minority Interest | 15.9 | 4.4 | 6.6 | 15.0 | 1.7 | 1.7 | 6.2 | 5.8 | 219.1 | 123.5 | 134.2 | 139.8 | 298.3 | 270.2 | 33.8 | 40.5 | 6.8 | - | - |
| Total Stockholders Equity | 8,118.3 | 8,429.7 | 8,700.4 | 8,993.6 | 7,581.8 | 6,876.7 | 6,941.9 | 6,824.3 | 3,192.3 | 3,301.7 | 3,427.2 | 3,750.9 | 1,904.4 | 1,987.1 | 682.6 | 625.0 | 625.6 | 646.3 | 632.7 |
| Total Equity | 8,134.1 | 8,434.1 | 8,707.0 | 9,008.6 | 7,583.5 | 6,878.4 | 6,948.2 | 6,830.1 | 3,411.4 | 3,425.1 | 3,561.4 | 3,890.7 | 2,202.7 | 2,257.3 | 716.4 | 665.5 | 632.4 | 646.3 | 632.7 |
| - |
| - |
| - |
| Net debt | 8,567.4 | 7,398.6 | 7,510.3 | 7,709.8 | 6,626.2 | 6,447.3 | 5,857.9 | 6,161.0 | 4,103.0 | 4,285.3 | 92.5 | 51.3 | 357.5 | 1,844.5 | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 8,118.3 | 8,429.7 | 8,700.4 | 8,993.6 | 7,581.8 | 6,876.7 | 6,941.9 | 6,824.3 | 3,192.3 | 3,301.7 | 3,427.2 | 3,750.9 | 1,904.4 | 1,987.1 | 682.6 | 625.0 | 625.6 | 646.3 | 632.7 |
| Tangible Book Value | 7,131.2 | 7,461.9 | 7,722.1 | 7,956.2 | 6,680.3 | 5,965.9 | 6,007.2 | 5,903.3 | 2,548.3 | 2,665.7 | 2,745.4 | 3,058.5 | 1,554.2 | 1,014.4 | 615.0 | 557.4 | 562.0 | - | - |
| 103.6 |
| 205.4 |
| 165.4 |
| 129.7 |
| 164.5 |
| 229.2 |
| 248.7 |
| 152.2 |
| 137.2 |
| 220.9 |
| 196.0 |
| 331.7 |
| 202.3 |
| 243.3 |
| 217.6 |
| 176.6 |
| 122.4 |
| 171.3 |
| 162.3 |
| 169.8 |
| 171.6 |
| 152.8 |
| 155.5 |
| 209.5 |
| 173.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 239.3 | 155.3 | 249.0 | 244.8 | 187.8 | 640.4 | 818.2 | 1,086.0 | 777.0 | 633.9 | 136.4 | 204.1 | 147.9 | 168.0 | 186.4 | 103.6 | 205.4 | 165.4 | 129.7 | 164.5 | 229.2 | 248.7 | 152.2 | 137.2 | 220.9 | 196.0 | 331.7 | 202.3 | 243.3 | 217.6 | 176.6 | 122.4 | 171.3 | 162.3 | 169.8 | 171.6 | 152.8 | 155.5 | 209.5 | 173.3 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 309.3 | 310.2 | 311.2 | 311.4 | 304.8 | 301.1 | 299.5 | 356.2 | 355.7 | 354.3 | 351.5 | 340.3 | 341.2 | 327.5 | 297.7 | 344.4 | 339.4 | |||||||||||||||||||||||
| Goodwill | 984.0 | 987.1 | 987.0 | 986.5 | 974.5 | 967.8 | 979.3 | 973.2 | 974.1 | 978.3 | 1,034.2 | 1,037.0 | 1,037.8 | 1,037.4 | 1,023.2 | 891.5 | 899.6 | 901.5 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 18,200.0 | 17,990.2 | 17,985.0 | 17,998.2 | 17,307.3 | 17,535.0 | 17,631.6 | 17,769.3 | 17,611.5 | 17,976.8 | 18,630.2 | 19,076.3 | 18,832.4 | 18,102.0 | 17,774.8 | 15,454.2 | ||||||||||||||||||||||||
| 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 | 8,753.7 | 8,722.7 | 8,684.6 | 8,636.0 | 7,866.3 | 8,039.0 | 7,972.8 | 8,102.4 | 7,873.2 | 8,144.2 | 8,287.7 | 8,615.9 | 8,258.2 | 7,877.7 | 7,783.3 | 6,765.6 | 6,778.2 | 6,791.6 | 6,674.9 | 6,815.8 | 6,520.4 | 6,696.0 | 6,234.5 | 6,122.3 | 6,121.6 | 6,053.9 | 6,097.2 | 6,177.0 | 6,123.5 | 6,378.7 | 4,663.8 | 4,401.1 | 4,389.1 | 4,265.3 | 4,314.8 | 4,264.7 | 250.9 | 4,440.8 | 249.9 | 249.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 151.7 | 151.8 | 164.8 | 168.2 | 154.9 | 147.5 | 160.5 | 155.7 | 158.8 | 180.7 | 171.9 | 179.4 | 181.9 | 179.0 | 174.3 | 135.1 | 143.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,839.3 | 9,856.1 | 9,812.9 | 9,772.9 | 8,940.4 | 9,100.9 | 9,045.6 | 9,129.8 | 8,932.3 | 9,269.8 | 9,485.0 | 9,829.4 | 9,513.0 | 9,093.4 | 8,960.9 | 7,812.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 12,059.6 | 11,830.7 | 11,822.1 | 11,803.5 | 11,792.4 | 11,805.2 | 11,795.5 | 11,782.2 | 11,772.9 | 11,784.5 | 11,970.6 | 11,959.1 | 11,948.9 | 11,706.8 | 11,510.3 | 10,201.6 | ||||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (241.3) | (253.3) | (262.2) | (264.8) | (250.7) | (250.2) | (238.0) | (252.6) | (252.5) | (254.9) | (281.8) | (279.9) | (284.6) | (283.8) | (298.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 16.0 | 15.9 | 16.4 | 13.5 | 4.6 | 4.4 | 6.5 | 6.6 | 6.1 | 6.6 | 10.9 | 16.4 | 17.8 | 15.0 | 14.7 | 1.6 | 1.7 | |||||||||||||||||||||||
| Total Stockholders Equity | 8,344.7 | 8,118.3 | 8,155.7 | 8,211.9 | 8,362.4 | 8,429.7 | 8,579.5 | 8,632.9 | 8,673.1 | 8,700.4 | 9,134.4 | 9,230.6 | 9,301.6 | 8,993.6 | 8,799.2 | 7,639.8 | ||||||||||||||||||||||||
| Total Equity | 8,360.7 | 8,134.1 | 8,172.2 | 8,225.3 | 8,366.9 | 8,434.1 | 8,585.9 | 8,639.5 | 8,679.2 | 8,707.0 | 9,145.3 | 9,246.9 | 9,319.4 | 9,008.6 | 8,813.9 | 7,641.5 | 7,694.7 | 7,583.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,753.7 | 8,722.7 | 8,684.6 | 8,636.0 | 7,866.3 | 8,039.0 | 7,972.8 | 8,102.4 | 7,873.2 | 8,144.2 | 8,287.7 | 8,615.9 | 8,258.2 | 7,877.7 | 7,783.3 | 6,765.6 | 6,778.2 | 6,791.6 | 6,674.9 | 6,815.8 | 6,520.4 | 6,696.0 | 6,234.5 | 6,122.3 | 6,121.6 | 6,053.9 | 6,097.2 | 6,177.0 | 6,123.5 | 6,378.7 | 4,663.8 | 4,401.1 | 4,389.1 | 4,265.3 | 4,314.8 | 4,264.7 | 250.9 | 4,440.8 | 249.9 | 249.9 |
| Net debt | 8,514.5 | 8,567.4 | 8,435.6 | 8,391.2 | 7,678.5 | 7,398.6 | 7,154.6 | 7,016.5 | 7,096.2 | 7,510.3 | 8,151.3 | 8,411.8 | 8,110.3 | 7,709.8 | 7,596.9 | 6,662.0 | 6,572.8 | 6,626.2 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 8,344.7 | 8,118.3 | 8,155.7 | 8,211.9 | 8,362.4 | 8,429.7 | 8,579.5 | 8,632.9 | 8,673.1 | 8,700.4 | 9,134.4 | 9,230.6 | 9,301.6 | 8,993.6 | 8,799.2 | 7,639.8 | 7,693.0 | 7,581.8 | ||||||||||||||||||||||
| Tangible Book Value | 7,360.7 | 7,131.2 | 7,168.8 | 7,225.4 | 7,387.9 | 7,461.9 | 7,600.2 | 7,659.7 | 7,699.0 | 7,722.1 | 8,100.2 | 8,193.6 | 8,263.8 | 7,956.2 | 7,776.0 | 6,748.4 | 6,793.4 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,639.1 |
| 13,800.4 |
| 13,699.4 |
| 13,493.0 |
| 8,322.8 |
| 8,217.7 |
| 8,157.0 |
| 8,033.3 |
| 8,000.9 |
| 7,939.3 |
| 4,769.8 |
| 7,800.8 |
| 4,848.0 |
| 4,892.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 356.6 |
| 361.8 |
| 351.9 |
| 269.4 |
| 283.4 |
| 288.4 |
| 284.6 |
| 276.1 |
| 324.0 |
| 315.6 |
| 317.2 |
| 320.1 |
| 329.2 |
| 366.3 |
| 363.6 |
| 358.1 |
| 341.5 |
| 327.6 |
| 330.5 |
| 312.1 |
| 298.9 |
| 294.7 |
| 286.8 |
| 904.0 |
| 907.3 |
| 905.7 |
| 910.8 |
| 904.1 |
| 898.8 |
| 929.9 |
| 934.7 |
| 930.9 |
| 920.2 |
| 918.7 |
| 920.9 |
| 641.7 |
| 642.1 |
| 645.7 |
| 644.0 |
| 643.3 |
| 640.8 |
| 636.9 |
| 635.9 |
| 640.3 |
| 640.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.1 |
| 124.6 |
| 125.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,569.5 |
| 15,480.6 |
| 15,135.1 |
| 15,232.2 |
| 14,548.7 |
| 14,707.6 |
| 14,189.5 |
| 13,956.0 |
| 13,890.3 |
| 14,060.9 |
| 14,083.6 |
| 14,192.0 |
| 14,155.9 |
| 14,183.0 |
| 8,519.0 |
| 8,266.7 |
| 8,287.9 |
| 8,231.4 |
| 8,334.4 |
| 8,317.2 |
| 8,197.8 |
| 8,454.0 |
| 8,468.3 |
| 8,682.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.0 |
| 90.6 |
| 92.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.6 |
| 147.1 |
| 151.1 |
| 139.0 |
| 145.8 |
| 137.5 |
| 134.5 |
| 132.0 |
| 179.3 |
| 163.0 |
| 168.8 |
| 167.3 |
| 173.1 |
| 98.9 |
| 88.9 |
| 59.0 |
| 67.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,874.9 |
| 7,897.2 |
| 7,748.4 |
| 7,931.4 |
| 7,658.2 |
| 7,829.3 |
| 7,300.1 |
| 7,153.6 |
| 7,117.2 |
| 7,112.7 |
| 7,119.2 |
| 7,201.2 |
| 7,138.2 |
| 7,353.0 |
| 5,246.0 |
| 4,953.7 |
| 4,917.4 |
| 4,819.1 |
| 4,883.5 |
| 4,860.0 |
| 4,740.2 |
| 5,027.8 |
| 4,955.2 |
| 5,218.6 |
| 10,152.4 |
| 9,977.7 |
| 9,694.2 |
| 9,542.2 |
| 9,061.1 |
| 8,925.4 |
| 8,919.5 |
| 8,815.1 |
| 8,712.2 |
| 8,717.5 |
| 8,712.4 |
| 8,576.2 |
| 8,483.3 |
| 8,187.3 |
| 4,445.4 |
| 4,443.4 |
| 4,439.4 |
| 4,433.6 |
| 4,429.2 |
| 4,423.8 |
| 4,400.4 |
| 4,400.0 |
| 4,389.4 |
| 4,316.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (266.2) |
| (242.1) |
| (221.7) |
| (237.2) |
| (230.0) |
| (233.9) |
| (239.9) |
| (273.1) |
| (290.6) |
| (295.0) |
| (255.7) |
| (285.0) |
| (260.8) |
| (252.7) |
| (255.0) |
| (254.1) |
| (247.4) |
| (229.2) |
| (236.0) |
| (229.6) |
| (243.6) |
| (246.2) |
| (254.5) |
| (221.3) |
| (206.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.7 |
| 2.1 |
| 6.2 |
| 6.3 |
| 6.4 |
| 6.4 |
| 5.8 |
| 210.0 |
| 212.1 |
| 220.5 |
| 219.1 |
| 221.4 |
| 218.6 |
| 200.6 |
| 123.5 |
| 128.2 |
| 130.7 |
| 7,693.0 |
| 7,581.8 |
| 7,385.0 |
| 7,299.1 |
| 6,888.8 |
| 6,876.7 |
| 6,887.7 |
| 6,800.8 |
| 6,770.9 |
| 6,941.9 |
| 6,958.1 |
| 6,984.4 |
| 7,011.3 |
| 6,824.3 |
| 3,061.7 |
| 3,099.9 |
| 3,149.0 |
| 3,192.3 |
| 3,228.6 |
| 3,237.6 |
| 3,256.0 |
| 3,301.7 |
| 3,383.9 |
| 3,332.3 |
| 7,386.7 |
| 7,300.8 |
| 6,890.5 |
| 6,878.4 |
| 6,889.4 |
| 6,802.5 |
| 6,773.1 |
| 6,948.2 |
| 6,964.4 |
| 6,990.8 |
| 7,017.7 |
| 6,830.1 |
| 3,271.7 |
| 3,312.0 |
| 3,369.5 |
| 3,411.4 |
| 3,449.9 |
| 3,456.2 |
| 3,456.7 |
| 3,425.1 |
| 3,512.1 |
| 3,463.0 |
| 6,545.2 |
| 6,651.3 |
| 6,291.2 |
| 6,447.3 |
| 6,082.2 |
| 5,985.1 |
| 5,900.7 |
| 5,857.9 |
| 5,765.5 |
| 5,974.7 |
| 5,880.2 |
| 6,161.0 |
| 4,487.2 |
| 4,278.6 |
| 4,217.8 |
| 4,103.0 |
| 4,145.1 |
| 4,093.1 |
| 98.1 |
| 4,285.3 |
| 40.4 |
| 76.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,385.0 |
| 7,299.1 |
| 6,888.8 |
| 6,876.7 |
| 6,887.7 |
| 6,800.8 |
| 6,770.9 |
| 6,941.9 |
| 6,958.1 |
| 6,984.4 |
| 7,011.3 |
| 6,824.3 |
| 3,061.7 |
| 3,099.9 |
| 3,149.0 |
| 3,192.3 |
| 3,228.6 |
| 3,237.6 |
| 3,256.0 |
| 3,301.7 |
| 3,383.9 |
| 3,332.3 |
| 6,680.3 |
| 6,481.1 |
| 6,391.8 |
| 5,983.1 |
| 5,965.9 |
| 5,983.6 |
| 5,901.9 |
| 5,841.1 |
| 6,007.2 |
| 6,027.2 |
| 6,064.2 |
| 6,092.6 |
| 5,903.3 |
| 2,420.0 |
| 2,457.8 |
| 2,503.3 |
| 2,548.3 |
| 2,585.3 |
| 2,596.9 |
| 2,619.1 |
| 2,665.7 |
| 2,743.5 |
| 2,691.7 |