| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 2,041.7 | 543.7 | - | - | - | - | 579.8 | 183.2 | 248.8 | 113.1 | 103.6 | 71.8 | 75.5 | 98.2 | 75.4 | 13.1 | 13.9 | 44.8 |
| Restricted Cash | 1,900.0 | 500.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.3 | 18.0 | 20.4 | 17.0 | 6.4 | 2.9 | 17.2 | 11.3 | 8.9 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 2,041.7 | 543.7 | - | - | - | - | 579.8 | 183.2 | 248.8 | 113.1 | 103.6 | 71.8 | 75.5 | 98.2 | 75.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 275.4 | 190.2 | 166.4 | 180.2 | 183.2 | 199.2 | 200.4 | 176.8 | 168.8 | 142.7 | 128.6 | 119.7 | 109.3 | 105.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 788.4 | 1,519.8 | 246.6 | 125.5 | 110.8 | 531.6 | 702.6 | 399.0 | 469.8 | 232.0 | 192.1 | 151.4 | 191.6 | 284.9 | 227.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.9 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 788.4 | 1,623.3 | 506.6 | 125.5 | 110.8 | 571.6 | 827.6 | 1,517.8 | 1,137.1 | 1,314.0 | 1,263.3 | 1,052.3 | 1,064.1 | 448.1 | 237.4 | 47.0 | ||
| (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 | 1,112.9 | 2,041.7 | 1,220.6 | - | - | 543.7 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 13.1 |
| 13.9 |
| 44.8 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 112.9 | 103.5 | 97.4 | 95.0 | 88.9 | 86.5 | 79.0 | 68.4 | 59.4 | 49.4 | 40.5 | 32.4 | 24.8 | 18.9 | - | - | - | - |
| Property,Plant & Equipment Net | 162.5 | 86.8 | 68.9 | 85.2 | 94.4 | 112.7 | 121.5 | 108.4 | 109.4 | 93.2 | 88.1 | 87.3 | 84.5 | 86.5 | 60.1 | 38.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 351.6 | 241.2 | 241.2 | - | 0.0 | 0.0 | 553.8 | 518.3 | 519.3 | 403.1 | 323.9 | 264.7 | 256.9 | 255.2 | 202.4 | 161.7 | - | - |
| Intangible Assets | 189.6 | 17.5 | 19.7 | 24.5 | 29.6 | 34.8 | 45.6 | 33.4 | 38.3 | 19.4 | 10.7 | 11.5 | 13.8 | 19.1 | 21.0 | 11.4 | - | - |
| Operating Lease Right Of Use Assets | 82.8 | 43.5 | 30.9 | 46.4 | 52.2 | 60.0 | 76.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 149.5 | 56.6 | 110.1 | 118.3 | 52.6 | 46.4 | 51.2 | 42.4 | 47.1 | 41.1 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 23,220.4 | 11,905.3 | 12,430.8 | 11,662.9 | 11,554.9 | 12,838.0 | 13,216.0 | 12,212.2 | 11,570.8 | 9,162.5 | 7,831.1 | 6,502.0 | 5,672.8 | 5,296.8 | 3,992.3 | 2,881.4 | - | - |
| - |
| - |
| Short Term Debt | - | 103.5 | 260.0 | 0.0 | 0.0 | 40.0 | 125.0 | 1,118.8 | 667.3 | 1,082.0 | 1,071.2 | 900.9 | 872.5 | 163.2 | 10.0 | 47.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 20,724.3 | 10,683.4 | 11,418.6 | 10,708.8 | 10,372.5 | 11,650.2 | 11,457.4 | 10,659.3 | 10,074.5 | 8,069.2 | 6,943.9 | 5,792.7 | 4,994.7 | 4,629.5 | 3,440.4 | 2,492.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 485.9 | 458.9 | (33.1) | (71.4) | (139.4) | (233.3) | 361.1 | 308.8 | 239.2 | 217.5 | 183.9 | 156.4 | 142.0 | 122.0 | 107.9 | 102.6 | - | - |
| Accumulated Other Comprehensive Income | (20.0) | (52.9) | (143.0) | (181.1) | (3.2) | 30.9 | 12.0 | (13.5) | 4.2 | 9.8 | (3.3) | 6.6 | (9.1) | (3.0) | (4.9) | (6.4) | - | - |
| Treasury Stock | - | - | - | - | 89.9 | 31.3 | 69.6 | 22.0 | 24.1 | 26.9 | 29.3 | 33.1 | 36.8 | 34.4 | 43.0 | 44.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,496.1 | 1,221.9 | 1,198.6 | 992.1 | 1,182.4 | 1,187.8 | 1,758.6 | 1,552.9 | 1,496.3 | 1,093.3 | 887.2 | 709.3 | 678.1 | 667.3 | 551.8 | 387.3 | 384.1 | 408.9 |
| Total Equity | 2,496.1 | 1,221.9 | 1,198.6 | 992.1 | 1,182.4 | 1,187.8 | 1,758.6 | 1,552.9 | 1,496.3 | 1,093.3 | 887.2 | 709.3 | 678.1 | 667.3 | 551.8 | 387.3 | 384.1 | 408.9 |
| - |
| - |
| Net debt | (1,253.4) | 1,079.7 | - | - | - | - | 247.7 | 1,334.6 | 888.3 | 1,200.9 | 1,159.8 | 980.6 | 988.6 | 349.8 | 162.0 | 33.9 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,496.1 | 1,221.9 | 1,198.6 | 992.1 | 1,182.4 | 1,187.8 | 1,758.6 | 1,552.9 | 1,496.3 | 1,093.3 | 887.2 | 709.3 | 678.1 | 667.3 | 551.8 | 387.3 | 384.1 | 408.9 |
| Tangible Book Value | 1,954.9 | 963.3 | 937.8 | 967.6 | 1,152.8 | 1,153.0 | 1,159.2 | 1,001.2 | 938.7 | 670.7 | 552.6 | 433.0 | 407.4 | 393.0 | 328.4 | 214.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,044.2 |
| 605.4 |
| 579.8 |
| 302.1 |
| 229.3 |
| 167.6 |
| 183.2 |
| 135.7 |
| 139.1 |
| 123.9 |
| 248.8 |
| 92.0 |
| 101.8 |
| 93.3 |
| 113.1 |
| 69.3 |
| 74.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,112.9 | 2,041.7 | 1,220.6 | - | - | 543.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,044.2 | 605.4 | 579.8 | 302.1 | 229.3 | 167.6 | 183.2 | 135.7 | 139.1 | 123.9 | 248.8 | 92.0 | 101.8 | 93.3 | 113.1 | 69.3 | 74.6 |
| 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 | 116.2 | 112.9 | 110.2 | - | - | 103.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 161.1 | 162.5 | 158.4 | 58.4 | 57.7 | 86.8 | 54.7 | 55.9 | 57.8 | 68.9 | 70.0 | 76.9 | 78.7 | 85.2 | 86.8 | 89.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 355.3 | 351.6 | 353.5 | - | - | 241.2 | - | - | - | 241.2 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 181.2 | 189.6 | 198.3 | 12.8 | 13.9 | 17.5 | 16.2 | 17.3 | 18.5 | 19.7 | 20.9 | 22.1 | 23.3 | 24.5 | 25.8 | 27.0 | 28.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 84.9 | 82.8 | 84.2 | 47.1 | 49.1 | 43.5 | 43.7 | 44.1 | 40.8 | 47.3 | 48.2 | 48.3 | 49.1 | 46.4 | 48.5 | 52.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | 142.8 | 149.5 | 178.5 | - | - | 56.6 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 22,227.6 | 23,220.4 | 22,821.4 | 12,034.7 | 12,013.2 | 11,905.3 | 11,604.6 | 12,219.5 | 12,146.6 | 12,430.8 | 12,140.0 | 12,090.3 | 12,320.0 | 11,662.9 | 11,317.1 | 11,579.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | 360.0 | 400.0 | 103.5 | 353.5 | 532.5 | 210.0 | 260.0 | 670.0 | 470.0 | 900.0 | 0.0 | 0.0 | 50.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,072.5 | 788.4 | 1,080.5 | 225.6 | 284.6 | 1,519.8 | 353.6 | 278.6 | 248.6 | 246.6 | 255.6 | 325.6 | 125.6 | 125.5 | 125.5 | 204.2 | 112.1 | 110.8 | 110.8 | 315.2 | 448.7 | 531.6 | 592.7 | 657.0 | 816.2 | 702.6 | 701.1 | 392.8 | 348.4 | 399.0 | 352.2 | 361.8 | 379.4 | 469.8 | 427.3 | 390.6 | 247.1 | 232.0 | 198.2 | 209.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 19,722.8 | 20,724.3 | 20,406.4 | 10,812.4 | 10,816.4 | 10,683.4 | 10,534.1 | 11,206.5 | 11,136.7 | 11,418.6 | 11,188.9 | 11,116.9 | 11,324.5 | 10,708.8 | 10,374.5 | 10,564.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.6 | 0.6 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 505.0 | 485.9 | - | 36.3 | 14.3 | (3.1) | (15.0) | (44.9) | (61.1) | (33.1) | (23.8) | (35.5) | (51.4) | (71.4) | (93.8) | (107.0) | (125.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (31.4) | (20.0) | (28.9) | (91.2) | (95.0) | (52.9) | (89.3) | (114.7) | (114.4) | (143.0) | (218.4) | (186.2) | (159.1) | (181.1) | (188.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 189.1 | 167.7 | 116.5 | 89.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,504.8 | 2,496.1 | 2,415.0 | 1,254.2 | 1,240.2 | 1,221.9 | 1,230.4 | 1,198.5 | 1,009.9 | 1,198.6 | 951.0 | 973.4 | 995.5 | 954.1 | 942.6 | 1,014.1 | ||||||||||||||||||||||||
| Total Equity | 2,504.8 | 2,496.1 | 2,415.0 | 1,254.2 | 1,240.2 | 1,221.9 | 1,230.4 | 1,198.5 | 1,009.9 | 1,198.6 | 951.0 | 973.4 | 995.5 | 954.1 | 942.6 | 1,014.1 | 1,093.9 | 1,182.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,072.5 | 788.4 | 1,080.5 | 585.6 | 684.6 | 1,623.3 | 707.1 | 811.1 | 458.6 | 506.6 | 925.6 | 795.6 | 1,025.6 | 125.5 | 125.5 | 254.2 | 112.1 | 110.8 | 110.8 | 315.2 | 448.7 | 571.6 | 702.7 | 816.8 | 1,041.2 | 827.6 | 1,001.1 | 1,001.7 | 1,209.8 | 1,517.8 | 1,540.1 | 1,363.8 | 1,215.2 | 1,137.1 | 1,488.6 | 1,472.2 | 1,383.9 | 1,314.0 | 1,138.0 | 1,320.2 |
| Net debt | (40.4) | (1,253.4) | (140.1) | - | - | 1,079.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,504.8 | 2,496.1 | 2,415.0 | 1,254.2 | 1,240.2 | 1,221.9 | 1,230.4 | 1,198.5 | 1,009.9 | 1,198.6 | 951.0 | 973.4 | 995.5 | 954.1 | 942.6 | 1,014.1 | 1,093.9 | 1,182.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,968.3 | 1,954.9 | 1,863.2 | 1,241.4 | 1,226.2 | 963.3 | 1,214.2 | 1,181.2 | 991.5 | 937.8 | 930.1 | 951.3 | 972.2 | 929.6 | 916.8 | 987.0 | 1,065.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.0 |
| 94.4 |
| 99.2 |
| 104.7 |
| 108.5 |
| 112.7 |
| 117.1 |
| 118.7 |
| 120.7 |
| 120.4 |
| 123.2 |
| 121.6 |
| 105.7 |
| 106.5 |
| 111.1 |
| 112.2 |
| 111.2 |
| 109.4 |
| 94.7 |
| 94.4 |
| 95.2 |
| 93.2 |
| 85.8 |
| 86.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 553.8 |
| 553.8 |
| 554.7 |
| 554.7 |
| 518.3 |
| 518.3 |
| 518.3 |
| 519.1 |
| 519.1 |
| 519.3 |
| 403.1 |
| 403.1 |
| 403.1 |
| 403.1 |
| 340.0 |
| 339.9 |
| 29.6 |
| 30.9 |
| 32.2 |
| 33.5 |
| 34.8 |
| 40.9 |
| 42.5 |
| 44.0 |
| 45.6 |
| 47.2 |
| 48.7 |
| 32.2 |
| 33.4 |
| 34.6 |
| 35.8 |
| 37.1 |
| 38.3 |
| 17.1 |
| 17.9 |
| 18.6 |
| 19.4 |
| 8.3 |
| 9.1 |
| 53.6 |
| 52.2 |
| 53.6 |
| 55.3 |
| 56.7 |
| 60.0 |
| 71.9 |
| 74.3 |
| 73.4 |
| 76.3 |
| 78.8 |
| 80.6 |
| 75.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,097.0 |
| 11,554.9 |
| 11,845.9 |
| 12,273.3 |
| 12,757.3 |
| 12,838.0 |
| 12,614.5 |
| 13,063.0 |
| 13,121.5 |
| 13,216.0 |
| 13,531.9 |
| 13,653.9 |
| 12,173.4 |
| 12,212.2 |
| 12,030.1 |
| 11,902.0 |
| 11,519.2 |
| 11,570.8 |
| 9,766.7 |
| 9,627.3 |
| 9,297.9 |
| 9,162.5 |
| 7,931.2 |
| 8,043.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 40.0 |
| 110.0 |
| 159.8 |
| 225.0 |
| 125.0 |
| 300.0 |
| 608.9 |
| 861.3 |
| 1,118.8 |
| 1,187.9 |
| 1,002.0 |
| 835.9 |
| 667.3 |
| 1,061.3 |
| 1,081.6 |
| 1,136.8 |
| 1,082.0 |
| 939.8 |
| 1,110.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,003.1 |
| 10,372.5 |
| 10,667.8 |
| 11,097.9 |
| 11,582.2 |
| 11,650.2 |
| 11,435.4 |
| 11,898.8 |
| 11,399.2 |
| 11,457.4 |
| 11,759.7 |
| 11,874.1 |
| 10,596.4 |
| 10,659.3 |
| 10,497.7 |
| 10,385.7 |
| 10,021.6 |
| 10,074.5 |
| 8,482.2 |
| 8,359.1 |
| 8,198.4 |
| 8,069.2 |
| 6,998.6 |
| 7,120.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (139.4) |
| (153.4) |
| (211.0) |
| (226.5) |
| (233.3) |
| (242.2) |
| (257.4) |
| 304.4 |
| 361.1 |
| 347.0 |
| 336.5 |
| 321.8 |
| 308.8 |
| 305.3 |
| 283.3 |
| 259.5 |
| 239.2 |
| 251.8 |
| 237.5 |
| 225.3 |
| 217.5 |
| 213.5 |
| 203.4 |
| (123.0) |
| (78.2) |
| (3.2) |
| 7.2 |
| 14.8 |
| 10.7 |
| 30.9 |
| 32.4 |
| 33.2 |
| 31.0 |
| 12.0 |
| 15.9 |
| 11.3 |
| (2.9) |
| (13.5) |
| (28.6) |
| (21.3) |
| (15.4) |
| 4.2 |
| 11.2 |
| 10.3 |
| 7.9 |
| 9.8 |
| 8.4 |
| 10.2 |
| 90.1 |
| 41.0 |
| 26.2 |
| 31.3 |
| 46.8 |
| 52.0 |
| 52.1 |
| 69.6 |
| 44.7 |
| 24.1 |
| 19.1 |
| 22.0 |
| 21.5 |
| 21.4 |
| 22.6 |
| 24.1 |
| 24.6 |
| 24.5 |
| 25.8 |
| 26.9 |
| 30.4 |
| 26.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,093.9 |
| 1,182.4 |
| 1,178.1 |
| 1,175.4 |
| 1,175.1 |
| 1,187.8 |
| 1,179.0 |
| 1,164.1 |
| 1,722.3 |
| 1,758.6 |
| 1,772.2 |
| 1,779.8 |
| 1,577.0 |
| 1,552.9 |
| 1,532.3 |
| 1,516.2 |
| 1,497.7 |
| 1,496.3 |
| 1,284.5 |
| 1,268.2 |
| 1,099.6 |
| 1,093.3 |
| 932.6 |
| 923.4 |
| 1,178.1 |
| 1,175.4 |
| 1,175.1 |
| 1,187.8 |
| 1,179.0 |
| 1,164.1 |
| 1,722.3 |
| 1,758.6 |
| 1,772.2 |
| 1,779.8 |
| 1,577.0 |
| 1,552.9 |
| 1,532.3 |
| 1,516.2 |
| 1,497.7 |
| 1,496.3 |
| 1,284.5 |
| 1,268.2 |
| 1,099.6 |
| 1,093.3 |
| 932.6 |
| 923.4 |
| - |
| - |
| - |
| - |
| (227.3) |
| 435.7 |
| 247.7 |
| 699.0 |
| 772.4 |
| 1,042.1 |
| 1,334.6 |
| 1,404.4 |
| 1,224.7 |
| 1,091.4 |
| 888.3 |
| 1,396.6 |
| 1,370.4 |
| 1,290.6 |
| 1,200.9 |
| 1,068.7 |
| 1,245.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,178.1 |
| 1,175.4 |
| 1,175.1 |
| 1,187.8 |
| 1,179.0 |
| 1,164.1 |
| 1,722.3 |
| 1,758.6 |
| 1,772.2 |
| 1,779.8 |
| 1,577.0 |
| 1,552.9 |
| 1,532.3 |
| 1,516.2 |
| 1,497.7 |
| 1,496.3 |
| 1,284.5 |
| 1,268.2 |
| 1,099.6 |
| 1,093.3 |
| 932.6 |
| 923.4 |
| 1,152.8 |
| 1,147.2 |
| 1,143.2 |
| 1,141.6 |
| 1,153.0 |
| 1,138.1 |
| 1,121.7 |
| 1,124.5 |
| 1,159.2 |
| 1,170.3 |
| 1,176.4 |
| 1,026.5 |
| 1,001.2 |
| 979.4 |
| 961.3 |
| 941.4 |
| 938.7 |
| 864.3 |
| 847.2 |
| 677.8 |
| 670.7 |
| 584.3 |
| 574.4 |