| (in millions of USD) | 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 | 210.3 | 167.4 | 187.1 | 244.7 | 289.6 | 293.2 | 118.8 | 103.7 | 95.2 | 83.6 | 62.0 | 75.6 | 31.8 | 31.8 | 16.6 | 19.4 | 24.5 |
| Restricted Cash | 132.0 | 161.6 | 143.5 | 136.2 | 48.3 | 11.3 | 2.8 | 5.4 | 11.0 | 56.0 | 20.8 | 54.2 | 44.1 | 46.5 | 25.8 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 912.4 | 1,034.7 | 200.3 | - | - |
| Cash And Short Term Investments | 210.3 | 167.4 | 187.1 | 244.7 | 289.6 | 293.2 | 118.8 | 103.7 | 95.2 | 83.6 | 62.0 | 75.6 | 944.2 | 1,066.5 | 216.9 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 735.8 | 573.2 | 934.1 | 542.5 | 1,001.7 | 220.0 | 223.6 | 214.3 | 240.4 | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 3.8 | 3.8 | 2.9 | 1.6 | 1.1 | 1.1 | 1.1 | 1.1 | 0.6 | 0.5 | 0.1 | 0.1 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 735.8 | 573.2 | 934.1 | 542.5 | 1,001.7 | 220.0 | 223.6 | 214.3 | 240.4 | - | - | - | - | - | - | - | |
| (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 | 208.9 | 210.3 | 185.3 | 160.4 | 177.1 | 167.4 | 195.1 | 235.5 | 226.9 | 187.1 | 228.3 | 232.5 | 227.8 | 244.7 | 355.3 | |||||||||||||||||||||||||
| 19.4 |
| 24.5 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 24.7 | 113.5 | 147.1 | 179.7 | 239.6 | 259.1 | 190.0 | 73.5 | - | - | - | - | - | 0.1 | 8.7 | 18.7 | - |
| Goodwill | 22.4 | 0.0 | - | - | - | 0.0 | 25.2 | 25.2 | 25.2 | 25.2 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 17.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 5.2 | 5.5 | 6.6 | 7.8 | 9.0 | 10.1 | 9.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,638.8 | 9,217.3 | 7,401.3 | 6,240.7 | 5,658.3 | 4,655.6 | 23,483.4 | 14,737.6 | 12,056.3 | 8,951.6 | 9,056.2 | 10,540.0 | 9,898.7 | 7,160.4 | 682.7 | 374.3 | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | 10.6 | 9.8 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,208.4 | 7,806.1 | 5,773.2 | 4,376.6 | 3,226.5 | 2,348.0 | 21,278.3 | 13,557.3 | 11,080.3 | 8,100.5 | 8,175.7 | 9,722.1 | 9,418.0 | 6,838.4 | 596.4 | 305.8 | - |
| - |
| Additional Paid In Capital | 2,294.2 | 2,289.0 | 2,297.1 | 2,282.7 | 2,356.6 | 2,342.9 | 1,821.8 | 1,013.4 | 751.2 | 748.6 | 734.6 | 701.9 | 404.6 | 355.0 | 153.7 | 135.3 | - |
| Retained Earnings | (1,408.6) | (1,430.7) | (1,253.8) | (1,052.8) | (559.3) | (551.3) | (148.9) | (103.2) | (75.7) | (62.5) | (11.6) | 32.6 | - | (51.6) | (79.9) | (84.6) | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | (0.0) | (2.0) | 1.8 | 1.0 | 25.1 | (22.1) | 5.6 | 1.6 | (2.9) | 10.0 | 3.1 | 18.1 | 11.3 | 17.7 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.5 | 4.1 | 20.5 | 33.1 | 24.4 | 6.4 | (0.7) | 0.9 | 4.1 | 3.1 | 0.0 | - | - | - | 1.0 | - | - |
| Total Stockholders Equity | 1,426.9 | 1,394.7 | 1,579.6 | 1,767.2 | 2,341.0 | 2,301.2 | 2,205.7 | 1,179.4 | 971.9 | 848.1 | 880.5 | 817.9 | 480.7 | 322.0 | 85.3 | 68.5 | 63.0 |
| Total Equity | 1,427.4 | 1,398.8 | 1,600.1 | 1,800.3 | 2,365.4 | 2,307.6 | 2,205.0 | 1,180.3 | 976.0 | 851.2 | 880.5 | 817.9 | 480.7 | 322.0 | 86.3 | 68.5 | 63.0 |
| - |
| Net debt | 525.5 | 405.7 | 746.9 | 297.7 | 712.1 | (73.2) | 104.9 | 110.6 | 145.2 | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,426.9 | 1,394.7 | 1,579.6 | 1,767.2 | 2,341.0 | 2,301.2 | 2,205.7 | 1,179.4 | 971.9 | 848.1 | 880.5 | 817.9 | 480.7 | 322.0 | 85.3 | 68.5 | 63.0 |
| Tangible Book Value | 1,387.2 | 1,394.5 | - | - | - | 2,301.2 | 2,180.5 | 1,154.2 | 946.6 | 822.9 | 880.5 | - | - | - | - | - | - |
| 407.1 |
| 303.8 |
| 289.6 |
| 408.8 |
| 324.9 |
| 291.0 |
| 293.2 |
| 649.8 |
| 371.7 |
| 172.5 |
| 118.8 |
| 65.9 |
| 135.0 |
| 65.4 |
| 103.7 |
| 57.5 |
| 84.7 |
| 65.5 |
| 95.2 |
| 101.9 |
| 75.4 |
| 73.0 |
| 83.6 |
| 65.3 |
| 49.9 |
| Restricted Cash | 156.5 | 132.0 | 112.4 | 106.7 | 97.3 | 161.6 | 136.9 | 132.6 | 163.8 | 143.5 | 127.1 | 113.0 | 115.2 | 136.2 | 124.6 | 144.6 | 100.3 | 48.3 | 21.9 | 75.6 | 29.7 | - | 54.8 | 31.5 | 173.6 | 2.8 | 0.9 | 1.0 | 0.9 | - | 8.3 | 5.7 | 0.8 | 11.0 | 34.1 | 39.0 | 70.5 | 56.0 | 78.6 | 55.7 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 208.9 | 210.3 | 185.3 | 160.4 | 177.1 | 167.4 | 195.1 | 235.5 | 226.9 | 187.1 | 228.3 | 232.5 | 227.8 | 244.7 | 355.3 | 407.1 | 303.8 | 289.6 | 408.8 | 324.9 | 291.0 | 293.2 | 649.8 | 371.7 | 172.5 | 118.8 | 65.9 | 135.0 | 65.4 | 103.7 | 57.5 | 84.7 | 65.5 | 95.2 | 101.9 | 75.4 | 73.0 | 83.6 | 65.3 | 49.9 |
| 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 | 23.5 | 24.7 | 28.8 | 91.4 | 94.0 | 113.5 | 146.8 | 142.9 | 137.9 | 147.1 | 155.6 | 168.8 | 191.1 | 179.7 | 205.8 | 223.7 | 225.3 | |||||||||||||||||||||||
| Goodwill | 22.4 | 22.4 | 22.4 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 16.8 | 17.3 | 17.9 | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4.8 | 5.2 | 4.6 | 4.9 | 5.2 | 5.5 | 5.7 | 6.0 | 6.3 | 6.6 | 6.9 | 7.2 | 7.5 | 7.8 | 8.1 | 8.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,790.3 | 12,638.8 | 12,401.9 | 10,552.3 | 10,004.1 | 9,217.3 | 8,905.9 | 8,228.9 | 7,446.8 | 7,401.3 | 6,937.9 | 6,279.0 | 6,170.2 | 6,240.7 | 6,769.5 | 7,299.5 | ||||||||||||||||||||||||
| 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 | 669.5 | - | 766.6 | 653.0 | 654.4 | - | 699.4 | 800.7 | 1,000.2 | - | 544.4 | 544.7 | 545.1 | - | 535.4 | 1,417.5 | 1,247.2 | - | 486.8 | 382.7 | 246.1 | - | 183.0 | 183.0 | 183.0 | - | 226.3 | 187.0 | 187.0 | - | 215.5 | 215.6 | 215.1 | - | 240.6 | 239.1 | 238.2 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,332.5 | 11,208.4 | 10,997.1 | 9,155.7 | 8,585.7 | 7,806.1 | 7,434.0 | 6,764.1 | 5,927.5 | 5,773.2 | 5,321.3 | 4,525.4 | 4,347.0 | 4,376.6 | 4,787.6 | 5,135.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 3.7 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 2.9 | 2.6 | 2.1 | 1.9 | 1.6 | 1.4 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Additional Paid In Capital | 2,308.3 | 2,294.2 | 2,279.2 | 2,282.0 | 2,284.6 | 2,289.0 | 2,278.9 | 2,280.7 | 2,289.5 | 2,297.1 | 2,307.2 | 2,298.7 | 2,279.1 | 2,282.7 | 2,343.4 | 2,354.4 | ||||||||||||||||||||||||
| Retained Earnings | (1,393.2) | (1,408.6) | (1,429.8) | (1,441.1) | (1,419.0) | (1,430.7) | (1,371.1) | (1,385.1) | (1,340.6) | (1,253.8) | (1,266.5) | (1,144.1) | (1,079.0) | (1,052.8) | (965.8) | (802.4) | (681.9) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (1.8) | (1.8) | (1.4) | (2.0) | (2.1) | (0.9) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (2.7) | 0.5 | 0.3 | 2.7 | 3.0 | 4.1 | 6.0 | 9.8 | 14.0 | 20.5 | 20.3 | 28.4 | 31.4 | 33.1 | 36.6 | 34.1 | 32.4 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,456.5 | 1,426.9 | 1,390.8 | 1,381.2 | 1,401.9 | 1,394.7 | 1,444.1 | 1,431.9 | 1,485.3 | 1,579.6 | 1,575.2 | 1,690.7 | 1,737.5 | 1,767.2 | 1,917.5 | 2,093.0 | ||||||||||||||||||||||||
| Total Equity | 1,453.7 | 1,427.4 | 1,391.1 | 1,383.9 | 1,404.9 | 1,398.8 | 1,450.1 | 1,441.7 | 1,499.2 | 1,600.1 | 1,595.6 | 1,719.1 | 1,768.9 | 1,800.3 | 1,954.1 | 2,127.1 | 2,250.0 | 2,365.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 669.5 | - | 766.6 | 653.0 | 654.4 | - | 699.4 | 800.7 | 1,000.2 | - | 544.4 | 544.7 | 545.1 | - | 535.4 | 1,417.5 | 1,247.2 | - | 486.8 | 382.7 | 246.1 | - | 183.0 | 183.0 | 183.0 | - | 226.3 | 187.0 | 187.0 | - | 215.5 | 215.6 | 215.1 | - | 240.6 | 239.1 | 238.2 | - | - | - |
| Net debt | 460.6 | - | 581.4 | 492.5 | 477.4 | - | 504.3 | 565.1 | 773.3 | - | 316.0 | 312.2 | 317.4 | - | 180.1 | 1,010.4 | 943.4 | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,456.5 | 1,426.9 | 1,390.8 | 1,381.2 | 1,401.9 | 1,394.7 | 1,444.1 | 1,431.9 | 1,485.3 | 1,579.6 | 1,575.2 | 1,690.7 | 1,737.5 | 1,767.2 | 1,917.5 | 2,093.0 | 2,217.6 | 2,341.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,417.3 | 1,387.2 | 1,350.5 | - | - | 1,394.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.9 |
| 62.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.6 |
| 255.0 |
| 204.7 |
| 260.1 |
| 259.1 |
| 218.7 |
| 214.3 |
| 212.0 |
| 190.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.2 |
| 25.0 |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 9.0 |
| 9.3 |
| 9.6 |
| 9.9 |
| 10.1 |
| 10.4 |
| 8.8 |
| 9.1 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,541.8 |
| 5,658.3 |
| 4,912.8 |
| 4,780.9 |
| 4,726.2 |
| 4,655.6 |
| 4,621.1 |
| 4,616.7 |
| 4,718.3 |
| 23,483.4 |
| 19,759.2 |
| 18,265.5 |
| 17,555.1 |
| 14,737.6 |
| 12,326.9 |
| 11,640.9 |
| 11,765.9 |
| 12,056.3 |
| 10,264.9 |
| 10,406.6 |
| 10,449.6 |
| 8,951.6 |
| 9,361.3 |
| 9,388.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 10.2 |
| 10.3 |
| 10.6 |
| 11.0 |
| 9.4 |
| 9.7 |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,238.4 |
| 3,226.5 |
| 2,550.4 |
| 2,454.6 |
| 2,411.8 |
| 2,348.0 |
| 2,367.7 |
| 2,453.8 |
| 2,717.9 |
| 21,278.3 |
| 17,912.3 |
| 16,737.8 |
| 16,175.7 |
| 13,557.3 |
| 11,218.2 |
| 10,624.7 |
| 10,815.1 |
| 11,080.3 |
| 9,418.9 |
| 9,563.1 |
| 9,596.8 |
| 8,100.5 |
| 8,498.2 |
| 8,521.1 |
| 2,357.9 |
| 2,356.6 |
| 2,353.5 |
| 2,347.8 |
| 2,343.9 |
| 2,342.9 |
| 2,340.4 |
| 2,337.2 |
| 2,334.8 |
| 1,821.8 |
| 1,648.7 |
| 1,337.3 |
| 1,199.1 |
| 1,013.4 |
| 927.6 |
| 826.0 |
| 751.5 |
| 751.2 |
| 750.4 |
| 749.9 |
| 749.2 |
| 748.6 |
| 735.5 |
| 735.2 |
| (559.3) |
| (543.8) |
| (542.6) |
| (547.5) |
| (551.3) |
| (583.6) |
| (646.6) |
| (725.0) |
| (148.9) |
| (145.9) |
| (128.2) |
| (102.5) |
| (103.2) |
| (75.7) |
| (75.5) |
| (74.4) |
| (75.7) |
| (78.0) |
| (80.2) |
| (68.9) |
| (62.5) |
| (45.5) |
| (39.2) |
| (0.4) |
| 1.8 |
| 2.0 |
| 7.4 |
| 3.9 |
| 1.0 |
| (11.9) |
| (34.4) |
| (117.0) |
| 25.1 |
| 21.9 |
| 11.0 |
| (9.1) |
| (22.1) |
| (35.3) |
| (25.5) |
| (18.9) |
| 5.6 |
| 9.2 |
| 8.4 |
| 4.6 |
| 1.6 |
| 9.6 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 4.6 |
| 5.2 |
| 5.5 |
| 6.4 |
| 0.0 |
| (1.8) |
| (0.9) |
| (0.7) |
| (0.5) |
| (0.4) |
| 0.3 |
| 0.9 |
| 1.0 |
| 0.2 |
| 1.7 |
| 4.1 |
| 4.0 |
| 5.1 |
| 7.5 |
| 3.1 |
| 3.1 |
| 3.1 |
| 2,217.6 |
| 2,341.0 |
| 2,357.8 |
| 2,321.2 |
| 2,308.9 |
| 2,301.2 |
| 2,253.4 |
| 2,164.7 |
| 2,001.3 |
| 2,205.7 |
| 1,847.5 |
| 1,528.1 |
| 1,379.1 |
| 1,179.4 |
| 1,107.7 |
| 1,016.0 |
| 949.0 |
| 971.9 |
| 842.1 |
| 838.4 |
| 845.2 |
| 848.1 |
| 860.0 |
| 864.0 |
| 2,362.4 |
| 2,326.4 |
| 2,314.4 |
| 2,307.6 |
| 2,253.4 |
| 2,162.9 |
| 2,000.5 |
| 2,205.0 |
| 1,847.0 |
| 1,527.7 |
| 1,379.5 |
| 1,180.3 |
| 1,108.7 |
| 1,016.2 |
| 950.8 |
| 976.0 |
| 846.0 |
| 843.4 |
| 852.7 |
| 851.2 |
| 863.1 |
| 867.0 |
| 78.0 |
| 57.8 |
| (44.9) |
| - |
| (466.8) |
| (188.7) |
| 10.5 |
| - |
| 160.3 |
| 52.0 |
| 121.6 |
| - |
| 158.1 |
| 130.9 |
| 149.6 |
| - |
| 138.7 |
| 163.7 |
| 165.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,357.8 |
| 2,321.2 |
| 2,308.9 |
| 2,301.2 |
| 2,253.4 |
| 2,164.7 |
| 2,001.3 |
| 2,205.7 |
| 1,847.5 |
| 1,528.1 |
| 1,379.1 |
| 1,179.4 |
| 1,107.7 |
| 1,016.0 |
| 949.0 |
| 971.9 |
| 842.1 |
| 838.4 |
| 845.2 |
| 848.1 |
| 860.0 |
| 864.0 |
| - |
| - |
| - |
| - |
| - |
| 2,253.4 |
| 2,164.7 |
| 2,001.3 |
| 2,180.5 |
| 1,822.3 |
| 1,502.9 |
| 1,353.9 |
| 1,154.2 |
| 1,082.5 |
| 990.7 |
| 923.8 |
| 946.6 |
| 816.8 |
| 813.2 |
| 820.0 |
| 822.9 |
| 835.0 |
| 839.2 |