| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 32.7 | 34.8 | 25.1 | 57.6 | 125.2 | 101.6 | 62.5 | 46.8 | 43.5 | 82.2 | 90.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 32.7 | 34.8 | 25.1 | 57.6 | 125.2 | 101.6 | 62.5 | 46.8 | 43.5 | 82.2 | 90.2 |
| Receivables | |||||||||||
| Accounts Receivable | - | - | - | - | - | 325.6 | 259.1 | 245.7 | 244.6 | 141.3 | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 89.2 | 68.8 | 65.8 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 11,811.3 | 11,176.3 | 10,463.0 | 14,003.5 | 12,630.7 | 9,588.8 | 8,427.1 | 7,406.3 | 7,125.4 | 4,331.8 | - |
| Accumulated Depreciation | 2,061.4 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 145.4 | 164.2 | 180.4 | 186.1 | 185.3 | 192.2 | 150.3 | 89.7 | 119.9 | 67.4 | - |
| Short Term Debt | 364.0 | 491.7 | |||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 6,168.9 | 6,207.0 | 6,878.3 | 7,088.7 | 5,855.0 | 4,398.6 | 3,706.9 | 3,323.7 | 3,067.2 | 2,907.1 | - |
| Operating Lease Liabilities Non-Current | - | - | |||||||||
| Common Equity | |||||||||||
| Common Stock | 7,401.7 | 7,391.3 | 6,230.0 | 6,183.9 | 6,032.8 | 4,935.3 | 4,017.0 | 3,562.4 | 3,021.7 | 1,674.6 | - |
| Additional Paid In Capital | (14.7) | (19.2) | |||||||||
| Supplementary Data | |||||||||||
| Total Debt | 6,532.9 | 6,698.7 | 7,500.2 | 7,512.0 | 6,211.4 | 4,538.5 | 3,931.9 | 3,336.8 | 3,079.6 | 2,914.6 | - |
| Net debt | 6,500.2 | 6,663.9 | 7,475.1 | ||||||||
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q4 FY 18 | Q2 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 32.7 | 54.3 | - | 34.8 | 131.6 | - | 56.1 | 100.3 | - | 57.6 | 85.0 | - | 125.2 | 203.5 | - | ||||||||||
| 58.7 |
| 54.5 |
| 49.6 |
| 29.0 |
| 27.3 |
| 31.0 |
| 19.8 |
| - |
| Other Current Assets | 149.8 | 12.8 | 15.8 | 22.6 | 16.2 | 7.3 | 7.8 | 7.5 | 7.1 | 2.2 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,204.1 | 1,135.1 | 1,066.3 | 1,094.5 | 938.7 | 695.2 | 513.2 | 491.6 | 498.4 | 366.3 | - |
| 1,726.2 |
| 1,336.3 |
| 2,058.7 |
| 1,588.2 |
| 1,347.0 |
| - |
| - |
| 0.2 |
| - |
| - |
| Property,Plant & Equipment Net | 9,749.9 | 9,450.1 | 9,126.8 | 11,944.9 | 11,042.4 | 8,241.8 | 7,241.0 | 6,393.6 | 6,304.9 | 3,641.9 | - |
| Long Term Investments | 207.5 | 67.8 | 140.1 | 462.3 | 495.8 | 214.6 | 122.0 | 135.8 | 37.3 | - | - |
| Equity Method Investments | 49.0 | 38.1 | 112.7 | 381.8 | 433.9 | 186.5 | 82.1 | 29.6 | 32.3 | 48.0 | - |
| Goodwill | 1,320.1 | 1,312.2 | 1,324.1 | 1,320.6 | 1,201.2 | 1,208.4 | 1,031.7 | 954.3 | 954.3 | 228.4 | 79.8 |
| Intangible Assets | 69.7 | 69.1 | 72.5 | 96.7 | 105.1 | 114.9 | 47.6 | 55.0 | 51.1 | 48.4 | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 26.3 | 11.2 | 151.6 | 84.4 | 31.6 | 21.9 | 30.6 | 72.4 | 61.4 | 22.3 | - |
| Other Non-Current Assets | 290.8 | 163.6 | 184.4 | 127.3 | 107.5 | 66.7 | 58.7 | 28.6 | 29.2 | 12.2 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,136.2 | 16,961.7 | 18,374.0 | 17,627.6 | 16,797.5 | 13,224.1 | 10,920.8 | 9,398.6 | 8,395.6 | 6,143.9 | - |
| 621.9 |
| 423.3 |
| 356.4 |
| 139.9 |
| 225.0 |
| 13.0 |
| 12.4 |
| 7.5 |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 396.7 | 503.3 | 480.7 | 555.8 | 428.7 | 369.5 | 308.0 | 235.6 | 280.1 | 229.6 | - |
| Other Current Liabilities | 24.2 | 20.7 | 7.9 | 7.1 | 7.5 | 7.9 | 9.3 | 2.3 | 2.6 | 2.6 | - |
| Total Current Liabilities | 1,198.9 | 1,497.5 | 1,685.2 | 1,534.5 | 1,364.7 | 955.4 | 872.1 | 499.0 | 564.0 | 407.1 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 37.5 | 34.9 | 17.5 | 39.5 | 43.5 | 21.4 | 19.0 | - | - | - | - |
| Deferred Tax Liabilities | 688.9 | 577.2 | 566.3 | 565.6 | 530.2 | 568.6 | 491.5 | 444.1 | 399.1 | 214.6 | - |
| Pension Obligations | 72.6 | 73.6 | 96.5 | 125.6 | 238.1 | 341.5 | 224.1 | 199.8 | 168.2 | 110.1 | - |
| Other Non-Current Liabilities | 357.8 | 273.8 | 310.2 | 461.2 | 515.9 | 339.2 | 243.4 | 255.7 | 242.1 | 173.1 | - |
| Total Non-Current Liabilities | 7,889.0 | 9,283.0 | 9,746.0 | 8,937.3 | 7,731.2 | - | 5,301.0 | 4,861.1 | 4,469.9 | 3,863.6 | - |
| Total Liabilities | 9,087.9 | 10,785.5 | 11,749.6 | 10,791.2 | 9,084.2 | 7,234.8 | 6,182.4 | 5,701.1 | 5,075.5 | 4,292.5 | - |
| 7.3 |
| 9.4 |
| 2.0 |
| 60.7 |
| 50.6 |
| 45.6 |
| 38.6 |
| 34.9 |
| - |
| Retained Earnings | (2,961.3) | (2,929.9) | (1,279.7) | (997.9) | (288.4) | 45.8 | (367.1) | (595.3) | (524.3) | (478.3) | - |
| Accumulated Other Comprehensive Income | 31.1 | 81.4 | (102.3) | (160.1) | (71.7) | (22.5) | (9.8) | (19.4) | (2.8) | 17.1 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 407.2 | 1,468.3 | 1,584.8 | 1,616.8 | 1,523.1 | 458.6 | 531.5 | 519.9 | 602.6 | 418.8 | - |
| Total Stockholders Equity | 4,641.1 | 4,707.9 | 5,039.6 | 5,219.6 | 5,859.0 | 5,203.6 | 3,875.1 | 3,177.6 | 2,717.5 | 1,432.5 | 1,655.8 |
| Total Equity | 5,048.3 | 6,176.2 | 6,624.4 | 6,836.4 | 7,382.1 | 5,662.2 | 4,406.6 | 3,697.5 | 3,320.1 | 1,851.3 | 1,655.8 |
| 7,454.4 |
| 6,086.2 |
| 4,436.9 |
| 3,869.4 |
| 3,290.0 |
| 3,036.1 |
| 2,832.4 |
| - |
| Working Capital | 5.2 | (362.4) | (618.8) | (440.0) | (426.0) | (260.2) | (358.9) | (7.4) | (65.7) | (40.7) | - |
| Book Value | 4,641.1 | 4,707.9 | 5,039.6 | 5,219.6 | 5,859.0 | 5,203.6 | 3,875.1 | 3,177.6 | 2,717.5 | 1,432.5 | 1,655.8 |
| Tangible Book Value | 3,251.3 | 3,326.6 | 3,643.0 | 3,802.4 | 4,552.6 | 3,880.3 | 2,795.7 | 2,168.4 | 1,712.1 | 1,155.7 | 1,575.9 |
| 101.6 |
| - |
| - |
| - |
| 65.3 |
| 46.8 |
| 37.8 |
| 43.5 |
| 82.2 |
| 90.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 32.7 | 54.3 | - | 34.8 | 131.6 | - | 56.1 | 100.3 | - | 57.6 | 85.0 | - | 125.2 | 203.5 | - | 101.6 | - | - | - | 65.3 | 46.8 | 37.8 | 43.5 | 82.2 | 90.2 |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | 324.9 | - | 325.9 | - | - | - | 212.3 | 245.7 | 205.1 | 244.6 | 141.3 | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 89.2 | 57.5 | - | 68.8 | 67.7 | - | 81.9 | 60.7 | - | 58.7 | 65.3 | - | 54.5 | 63.5 | - | 49.6 | - | - | |||||||
| Other Current Assets | 149.8 | 7.5 | - | 12.8 | 129.1 | - | 23.1 | 20.0 | - | 22.6 | 22.7 | - | 16.2 | 8.5 | - | 7.3 | - | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | 1,204.1 | 1,012.8 | - | 1,135.1 | 1,204.6 | - | 1,066.3 | 1,049.0 | - | 1,094.5 | 945.1 | - | 938.7 | 841.5 | - | 695.2 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 11,811.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,331.8 | - |
| Accumulated Depreciation | 2,061.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Property,Plant & Equipment Net | 9,749.9 | 9,589.8 | - | 9,450.1 | 13,199.2 | - | 12,517.5 | 12,336.9 | - | 11,944.9 | 11,881.8 | - | 11,042.4 | 10,905.3 | - | 8,241.8 | |||||||||
| Long Term Investments | 207.5 | 215.0 | - | 67.8 | 412.0 | - | 641.9 | 507.0 | - | 462.3 | 523.8 | - | 495.8 | 303.0 | - | 214.6 | - | ||||||||
| Equity Method Investments | 49.0 | 46.4 | - | 38.1 | 353.0 | - | 456.4 | 388.5 | - | 381.8 | 396.3 | - | 433.9 | 264.3 | - | 186.5 | - | ||||||||
| Goodwill | 1,320.1 | 1,318.7 | - | 1,312.2 | 1,317.4 | - | 1,324.1 | 1,331.0 | - | 1,320.6 | 1,297.6 | - | 1,201.2 | 1,210.5 | - | 1,208.4 | - | - | |||||||
| Intangible Assets | 69.7 | 69.5 | - | 69.1 | 90.4 | - | 93.9 | 97.1 | - | 96.7 | 100.5 | - | 105.1 | 112.0 | - | 114.9 | - | ||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Assets | 26.3 | 24.3 | - | 11.2 | 161.3 | - | 158.5 | 131.6 | - | 84.4 | 46.1 | - | 31.6 | 26.0 | - | 21.9 | - | ||||||||
| Other Non-Current Assets | 290.8 | 225.4 | - | 163.6 | 139.9 | - | 199.0 | 110.8 | - | 127.3 | 109.5 | - | 95.9 | 86.8 | - | 66.7 | - | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 14,136.2 | 13,693.4 | - | 16,961.7 | 18,866.4 | - | 18,374.0 | 17,968.7 | - | 17,627.6 | 17,737.9 | - | 16,785.8 | 16,453.7 | - | 13,224.1 | |||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 145.4 | 89.9 | - | 164.2 | 138.2 | - | 210.4 | 194.9 | - | 186.1 | 145.4 | - | 185.3 | 167.5 | - | 192.2 | - | - | - | 81.6 | 89.7 | 55.5 | 119.9 | 67.4 | - |
| Short Term Debt | 364.0 | 308.2 | - | 491.7 | 158.3 | - | 621.9 | 513.8 | - | 423.3 | 182.5 | - | 356.4 | 517.0 | - | 139.9 | - | - | |||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Accrued Expenses | 396.7 | 372.7 | - | 503.3 | 552.2 | - | 554.9 | 467.2 | - | 555.8 | 485.1 | - | 428.7 | 338.5 | - | 369.5 | - | - | |||||||
| Other Current Liabilities | 24.2 | 16.6 | - | 20.7 | 12.1 | - | 7.9 | 10.3 | - | 7.1 | 7.7 | - | 7.5 | 10.1 | - | 7.9 | - | ||||||||
| Total Current Liabilities | 1,198.9 | 926.8 | - | 1,497.5 | 1,241.1 | - | 1,685.2 | 1,471.5 | - | 1,534.5 | 1,221.8 | - | 1,364.7 | 1,358.7 | - | ||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | 6,168.9 | 6,020.6 | - | 6,207.0 | 8,134.4 | - | 7,894.2 | 7,569.3 | - | 7,088.7 | 7,272.6 | - | 5,855.0 | 6,105.3 | - | 4,398.6 | - | - | - | 3,773.5 | 3,323.7 | 3,434.3 | 3,067.2 | 2,907.1 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Non-Current | 37.5 | - | - | - | 43.9 | - | 40.9 | 45.9 | - | 39.5 | 35.2 | - | 36.0 | 21.7 | - | 21.4 | - | ||||||||
| Deferred Tax Liabilities | 688.9 | 680.1 | - | 577.2 | 634.1 | - | 578.9 | 580.2 | - | 565.6 | 497.6 | - | 530.2 | 546.2 | - | 568.6 | - | ||||||||
| Pension Obligations | 72.6 | 62.7 | - | 73.6 | 99.2 | - | 96.7 | 124.5 | - | 125.6 | 224.9 | - | 226.4 | 325.7 | - | 341.5 | - | ||||||||
| Other Non-Current Liabilities | 357.8 | 317.6 | - | 273.8 | 392.5 | - | 465.9 | 430.4 | - | 461.2 | 476.6 | - | 515.9 | 548.0 | - | 339.2 | |||||||||
| Total Non-Current Liabilities | 7,889.0 | 7,640.4 | - | 9,283.0 | 9,929.5 | - | 9,746.0 | 9,343.0 | - | 8,937.3 | - | - | - | - | - | - | |||||||||
| Total Liabilities | 9,087.9 | 8,567.2 | - | 10,785.5 | 11,179.9 | - | 11,749.6 | 11,133.2 | - | 10,791.2 | 10,390.0 | - | 9,084.2 | 9,481.1 | - | 7,234.8 | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | 7,401.7 | 7,400.1 | - | 7,391.3 | 7,389.1 | - | 6,230.0 | 6,224.8 | - | 6,183.9 | 6,082.5 | - | 6,032.8 | 5,251.8 | - | 4,935.3 | - | - | - | 3,614.0 | 3,562.4 | 3,397.1 | 3,021.7 | 1,674.6 | - |
| Additional Paid In Capital | (14.7) | (19.4) | - | (19.2) | 0.8 | - | 7.3 | 4.3 | - | 9.4 | 0.3 | - | 2.0 | 0.0 | - | 60.7 | - | ||||||||
| Retained Earnings | (2,961.3) | (2,915.1) | - | (2,929.9) | (1,331.9) | - | (1,279.7) | (1,136.2) | - | (997.9) | (475.4) | - | (288.4) | (205.8) | - | 45.8 | - | ||||||||
| Accumulated Other Comprehensive Income | 31.1 | 32.1 | - | 81.4 | (63.4) | - | (102.3) | (91.7) | - | (160.1) | (183.4) | - | (71.7) | (56.1) | - | ||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | 407.2 | 444.2 | - | 1,468.3 | 1,507.6 | - | 1,584.8 | 1,650.1 | - | 1,616.8 | 1,422.7 | - | 1,523.1 | 1,474.8 | - | 458.6 | - | ||||||||
| Total Stockholders Equity | 4,641.1 | 4,682.0 | 5,149.6 | 4,707.9 | 6,178.9 | 6,434.8 | 5,039.6 | 5,185.4 | 7,055.8 | 5,219.6 | 5,608.3 | 7,274.8 | 5,859.0 | 5,174.3 | 5,954.7 | 5,203.6 | |||||||||
| Total Equity | 5,048.3 | 5,126.2 | 5,149.6 | 6,176.2 | 7,686.5 | 6,434.8 | 6,624.4 | 6,835.5 | 7,055.8 | 6,836.4 | 7,031.1 | 7,274.8 | 7,382.1 | 6,649.0 | 5,954.7 | 5,662.2 | 4,523.3 | 4,204.1 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | 6,532.9 | 6,328.8 | - | 6,698.7 | 8,292.6 | - | 8,516.0 | 8,083.1 | - | 7,512.0 | 7,455.1 | - | 6,211.4 | 6,622.4 | - | 4,538.5 | - | - | - | 3,781.9 | 3,336.8 | 3,447.5 | 3,079.6 | 2,914.6 | - |
| Net debt | 6,500.2 | 6,274.5 | - | 6,663.9 | 8,161.0 | - | 8,459.9 | 7,982.9 | - | 7,454.4 | 7,370.1 | - | 6,086.2 | 6,418.8 | - | 4,436.9 | - | - | |||||||
| Working Capital | 5.2 | 86.0 | - | (362.4) | (36.5) | - | (618.8) | (422.5) | - | (440.0) | (276.7) | - | (426.0) | (517.3) | - | (260.2) | - | - | |||||||
| Book Value | 4,641.1 | 4,682.0 | 5,149.6 | 4,707.9 | 6,178.9 | 6,434.8 | 5,039.6 | 5,185.4 | 7,055.8 | 5,219.6 | 5,608.3 | 7,274.8 | 5,859.0 | 5,174.3 | 5,954.7 | 5,203.6 | 4,523.3 | 4,204.1 | |||||||
| Tangible Book Value | 3,251.3 | 3,293.8 | - | 3,326.6 | 4,771.1 | - | 3,621.6 | 3,757.3 | - | 3,802.4 | 4,210.2 | - | 4,552.6 | 3,851.8 | - | 3,880.3 | - | ||||||||
| - |
| 32.7 |
| 27.3 |
| 26.4 |
| 31.0 |
| 19.8 |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 7.1 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 466.1 |
| 491.6 |
| 435.7 |
| 498.4 |
| 366.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,811.3 |
| 6,393.6 |
| 6,811.3 |
| 6,304.9 |
| 3,641.9 |
| - |
| - |
| - |
| - |
| - |
| 134.9 |
| 67.3 |
| - |
| - |
| - |
| - |
| 50.5 |
| 30.5 |
| 50.5 |
| 32.3 |
| 48.0 |
| - |
| - |
| 955.2 |
| 954.3 |
| 954.3 |
| 954.3 |
| 228.4 |
| 79.8 |
| - |
| - |
| 54.7 |
| 55.0 |
| 51.2 |
| 51.1 |
| 48.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.3 |
| - |
| - |
| - |
| 40.6 |
| 28.6 |
| 14.0 |
| 13.2 |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,034.3 |
| 9,389.0 |
| 10,034.3 |
| 8,397.4 |
| 6,143.9 |
| - |
| - |
| 8.4 |
| 13.0 |
| 13.1 |
| 12.4 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 197.9 |
| 235.6 |
| 167.6 |
| 280.1 |
| 229.6 |
| - |
| - |
| - |
| 4.8 |
| 2.3 |
| 3.5 |
| 3.5 |
| 2.6 |
| - |
| 955.4 |
| - |
| - |
| - |
| 454.3 |
| 499.0 |
| 404.5 |
| 564.0 |
| 407.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 471.8 |
| 444.1 |
| 421.4 |
| 399.1 |
| 214.6 |
| - |
| - |
| - |
| 192.5 |
| 191.9 |
| 167.6 |
| 168.2 |
| 110.1 |
| - |
| - |
| - |
| - |
| 261.1 |
| 263.6 |
| 229.2 |
| 228.2 |
| 173.1 |
| - |
| - |
| - |
| - |
| 5,324.3 |
| 4,851.5 |
| 4,902.4 |
| 4,471.7 |
| 3,863.6 |
| - |
| - |
| - |
| - |
| 6,117.2 |
| 5,691.4 |
| 6,456.8 |
| 5,077.3 |
| 4,292.5 |
| - |
| - |
| - |
| 45.4 |
| 45.6 |
| 41.1 |
| 38.6 |
| 34.9 |
| - |
| - |
| - |
| (499.3) |
| (595.3) |
| (566.8) |
| (524.3) |
| (478.3) |
| - |
| (22.5) |
| - |
| - |
| - |
| 3.6 |
| (19.4) |
| (5.1) |
| (2.8) |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 569.1 |
| 519.9 |
| 526.9 |
| 602.6 |
| 418.8 |
| - |
| 4,523.3 |
| 4,204.1 |
| 4,406.6 |
| 3,348.0 |
| 3,177.6 |
| 3,050.7 |
| 2,717.5 |
| 1,432.5 |
| 1,655.8 |
| 4,406.6 |
| 3,917.2 |
| 3,697.5 |
| 3,577.6 |
| 3,320.1 |
| 1,851.3 |
| 1,655.8 |
| - |
| 3,716.6 |
| 3,290.0 |
| 3,409.7 |
| 3,036.1 |
| 2,832.4 |
| - |
| - |
| 11.9 |
| (7.4) |
| 31.2 |
| (65.7) |
| (40.7) |
| - |
| 4,406.6 |
| 3,348.0 |
| 3,177.6 |
| 3,050.7 |
| 2,717.5 |
| 1,432.5 |
| 1,655.8 |
| - |
| - |
| 2,338.0 |
| 2,168.4 |
| 2,045.2 |
| 1,712.1 |
| 1,155.7 |
| 1,575.9 |