| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 1,038.3 | 985.9 | 1,617.2 | 1,596.5 | 509.6 | 573.6 | 90.3 | 22.4 | - |
| Restricted Cash | 101.6 | 174.1 | 87.3 | 85.3 | 11.0 | 0.0 | 0.3 | 0.3 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,038.3 | 985.9 | 1,617.2 | 1,596.5 | 509.6 | 573.6 | 90.3 | 22.4 | - |
| Receivables | |||||||||
| Accounts Receivable | 32.3 | 28.0 | 28.2 | 24.0 | 18.2 | 4.3 | 4.4 | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 258.4 | 297.2 | 170.1 | 151.3 | 67.2 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 206.7 | 154.8 | 126.6 | 87.3 | 67.8 | 27.7 | 18.0 | - | - |
| Accumulated Depreciation | 90.1 | 66.8 | 45.0 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 16.3 | 7.4 | 8.5 | 9.9 | 11.9 | 3.5 | 5.1 | - | - |
| Short Term Debt | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 1,714.5 | 914.0 | 1,839.8 | 1,773.1 | 989.4 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 58.4 | 62.8 | 72.5 | 82.7 | |||||
| Common Equity | |||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 5,414.6 | 5,233.0 | 4,946.6 | 4,598.7 | |||||
| Supplementary Data | |||||||||
| Total Debt | 1,714.5 | 914.0 | 1,839.8 | 1,773.1 | 989.4 | - | - | - | - |
| Net debt | 676.1 | (71.9) | 222.7 | 176.5 | 479.8 | ||||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||
| Cash And Equivalents | 994.7 | 1,094.5 | 1,099.6 | 1,038.3 | 1,047.7 | 1,566.3 | 853.5 | 985.9 | 952.5 | 1,579.6 | 1,527.2 | 1,617.2 | 1,590.6 | 1,616.8 | 1,609.0 | ||||||||||||||||||
| 26.8 |
| 12.3 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 7,238.8 | 6,314.8 | 6,673.2 | 6,279.4 | 3,606.0 | 2,379.4 | 1,513.1 | - | - |
| 30.3 |
| 18.9 |
| 13.8 |
| 11.5 |
| - |
| - |
| Property,Plant & Equipment Net | 116.6 | 88.0 | 81.6 | 57.0 | 48.9 | 13.9 | 6.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,396.5 | 2,396.5 | 2,396.5 | 2,362.9 | 1,772.0 | 0.0 | - | - | - |
| Intangible Assets | 222.8 | 281.5 | 361.4 | 432.6 | 417.3 | - | - | - | - |
| Operating Lease Right Of Use Assets | 56.1 | 59.4 | 69.0 | 76.4 | 71.9 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 33.2 | 38.6 | 54.4 | 47.7 | 52.9 | 10.7 | 6.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,064.0 | 9,178.8 | 9,636.0 | 9,256.0 | 5,969.2 | 2,404.0 | 1,526.3 | - | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 22.4 | 17.0 | 26.3 | 31.9 | 12.8 | 5.9 | 3.5 | - | - |
| Operating Lease Liabilities Current | 12.9 | 13.0 | 14.1 | 12.1 | 10.8 | - | - | - | - |
| Accrued Expenses | 252.5 | 299.5 | 194.7 | 120.1 | 72.0 | 10.8 | 6.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,588.7 | 4,063.0 | 3,753.4 | 3,408.7 | 2,325.7 | 1,676.8 | 1,349.4 | - | - |
| 86.6 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 0.3 | 4.2 | 0.4 | 2.2 | 2.9 | 2.6 | 1.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | 9.1 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.6 | 0.6 | 18.9 | 20.8 | 35.0 | 13.8 | 1.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,149.9 | 5,044.6 | 5,550.0 | 5,212.3 | 3,439.6 | 1,693.3 | 1,352.6 | - | - |
| 2,777.2 |
| 857.0 |
| 14.7 |
| - |
| - |
| Retained Earnings | (1,510.8) | (1,096.9) | (856.2) | (544.8) | (247.5) | (148.7) | (117.7) | - | - |
| Accumulated Other Comprehensive Income | 10.2 | (1.9) | (4.5) | (10.2) | (0.1) | 2.4 | 0.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,914.0 | 4,134.2 | 4,086.0 | 4,043.7 | 2,529.6 | 710.7 | (102.7) | (101.9) | (96.8) |
| Total Equity | 3,914.0 | 4,134.2 | 4,086.0 | 4,043.7 | 2,529.6 | 710.7 | (102.7) | (101.9) | (96.8) |
| - |
| - |
| - |
| - |
| Working Capital | 2,650.1 | 2,251.8 | 2,919.7 | 2,870.7 | 1,280.4 | 702.6 | 163.7 | - | - |
| Book Value | 3,914.0 | 4,134.2 | 4,086.0 | 4,043.7 | 2,529.6 | 710.7 | (102.7) | (101.9) | (96.8) |
| Tangible Book Value | 1,294.7 | 1,456.2 | 1,328.0 | 1,248.2 | 340.2 | 710.7 | - | - | - |
| 1,596.5 |
| 1,639.4 |
| 1,672.2 |
| 2,013.4 |
| 509.6 |
| 1,223.7 |
| 1,568.7 |
| 564.2 |
| 573.6 |
| 228.6 |
| 314.9 |
| 86.2 |
| 90.3 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 110.4 | 126.3 | 111.8 | - | 92.8 | 92.6 | 148.7 | - | 153.0 | 103.5 | 98.3 | - | 96.8 | 103.8 | 71.6 | - | 28.3 | 16.4 | 16.6 | - | 0.0 | 0.1 | 0.1 | - | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 994.7 | 1,094.5 | 1,099.6 | 1,038.3 | 1,047.7 | 1,566.3 | 853.5 | 985.9 | 952.5 | 1,579.6 | 1,527.2 | 1,617.2 | 1,590.6 | 1,616.8 | 1,609.0 | 1,596.5 | 1,639.4 | 1,672.2 | 2,013.4 | 509.6 | 1,223.7 | 1,568.7 | 564.2 | 573.6 | 228.6 | 314.9 | 86.2 | 90.3 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||||
| Accounts Receivable | 32.1 | 41.2 | 32.1 | 32.3 | 26.7 | 28.9 | 31.9 | 28.0 | 29.9 | 26.7 | 24.1 | 28.2 | 34.1 | 31.3 | 29.1 | 24.0 | 26.9 | 24.4 | 19.8 | 18.2 | 9.6 | 7.0 | 5.0 | 4.3 | 3.4 | 4.8 | - | 4.4 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 259.8 | 278.5 | 269.3 | 258.4 | 241.3 | 251.9 | 283.8 | 297.2 | 256.2 | 204.7 | 195.0 | 170.1 | 170.1 | 178.7 | 140.0 | 151.3 | 91.9 | ||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Current Assets | 7,283.8 | 7,325.4 | 7,329.8 | 7,238.8 | 6,803.8 | 6,839.9 | 6,204.2 | 6,314.8 | 6,228.5 | 6,956.0 | 6,682.1 | 6,673.2 | 6,405.2 | 6,748.2 | 6,292.0 | 6,279.4 | |||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.8 | 46.3 | 36.4 | 27.7 | 27.0 | 21.1 | - | 18.0 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Property,Plant & Equipment Net | 138.5 | 127.0 | 129.0 | 116.6 | 104.8 | 94.5 | 90.0 | 88.0 | 87.3 | 86.6 | 85.3 | 81.6 | 77.5 | 69.4 | 62.0 | 57.0 | |||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Goodwill | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,396.5 | 2,362.3 | 2,362.9 | 2,363.1 | 2,363.1 | |||||||||||||||
| Intangible Assets | 177.3 | 192.5 | 207.6 | 222.8 | 238.0 | 253.1 | 264.9 | 281.5 | 300.8 | 321.0 | 341.2 | 361.4 | 381.6 | 401.9 | 412.8 | 432.6 | 452.4 | ||||||||||||||||
| Operating Lease Right Of Use Assets | 49.9 | 52.0 | 54.1 | 56.1 | 58.1 | 60.1 | 57.4 | 59.4 | 61.5 | 63.5 | 66.6 | 69.0 | 70.3 | 72.7 | 75.1 | 76.4 | |||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Non-Current Assets | 32.7 | 33.0 | 34.2 | 33.2 | 31.4 | 30.0 | 32.1 | 38.6 | 47.7 | 48.8 | 48.7 | 54.4 | 49.7 | 49.6 | 48.8 | 47.7 | 53.8 | ||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Assets | 10,078.8 | 10,126.4 | 10,151.2 | 10,064.0 | 9,632.6 | 9,674.2 | 9,045.1 | 9,178.8 | 9,122.3 | 9,872.4 | 9,620.4 | 9,636.0 | 9,380.9 | 9,738.3 | 9,253.1 | 9,256.0 | |||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||
| Accounts Payable | 7.1 | 5.0 | 7.0 | 16.3 | 9.3 | 5.7 | 11.2 | 7.4 | 6.8 | 8.8 | 6.5 | 8.5 | 9.1 | 14.3 | 11.5 | 9.9 | 9.4 | 11.8 | 13.1 | 11.9 | 4.3 | 5.1 | 6.6 | 3.5 | 6.5 | 6.0 | - | 5.1 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Revenue Current | 21.3 | 20.9 | 20.8 | 22.4 | 21.7 | 21.8 | 21.7 | 17.0 | 17.5 | 17.3 | 19.5 | 26.3 | 28.1 | 30.4 | 30.4 | 31.9 | 31.6 | ||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Accrued Expenses | 325.5 | 339.0 | 306.4 | 252.5 | 262.9 | 265.5 | 212.3 | 299.5 | 263.6 | 268.4 | 252.9 | 194.7 | 171.2 | 181.6 | 141.8 | 120.1 | 155.1 | ||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Current Liabilities | 4,385.8 | 4,430.2 | 4,378.3 | 4,588.7 | 4,017.6 | 4,122.2 | 4,055.7 | 4,063.0 | 3,826.5 | 4,118.2 | 3,700.5 | 3,753.4 | 3,335.5 | 3,731.2 | 3,326.0 | ||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||
| Long Term Debt | 1,834.9 | 1,833.6 | 1,865.8 | 1,714.5 | 1,679.8 | 1,678.5 | 914.8 | 914.0 | 1,146.3 | 1,843.2 | 1,841.5 | 1,839.8 | 1,838.1 | 1,814.0 | 1,774.8 | 1,773.1 | 1,774.7 | 1,773.3 | 1,771.9 | 989.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 51.0 | 53.5 | 55.9 | 58.4 | 60.7 | 63.4 | 60.6 | 62.8 | 65.0 | 67.7 | 70.0 | 72.5 | 75.6 | 78.2 | 80.4 | 82.7 | |||||||||||||||||
| Deferred Revenue Non-Current | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 4.2 | 4.2 | 4.2 | 4.8 | 0.4 | 1.3 | 2.0 | 2.3 | 2.2 | 2.0 | ||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Current Liabilities | 4.1 | 1.9 | 1.7 | 1.6 | 3.9 | 0.5 | 0.6 | 0.6 | 21.6 | 22.3 | 20.5 | 18.9 | 26.1 | 29.0 | 22.0 | 20.8 | |||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Liabilities | 6,276.1 | 6,319.6 | 6,268.5 | 6,149.9 | 5,762.2 | 5,864.8 | 5,031.8 | 5,044.6 | 5,063.5 | 5,920.6 | 5,502.3 | 5,550.0 | 5,276.5 | 5,654.4 | 5,205.6 | 5,212.3 | |||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Retained Earnings | (1,770.4) | (1,731.0) | (1,595.5) | (1,510.8) | (1,468.7) | (1,457.6) | (1,289.7) | (1,096.9) | (1,104.8) | (1,137.2) | (900.1) | (856.2) | (779.7) | (721.5) | (626.5) | (544.8) | (459.9) | ||||||||||||||||
| Accumulated Other Comprehensive Income | 2.0 | 13.8 | 13.2 | 10.2 | 7.3 | (0.2) | 9.1 | (1.9) | (1.5) | 0.2 | (3.8) | (4.5) | (3.2) | (6.4) | (10.5) | ||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Stockholders Equity | 3,802.7 | 3,806.8 | 3,882.7 | 3,914.0 | 3,870.5 | 3,809.4 | 4,013.2 | 4,134.2 | 4,058.7 | 3,951.8 | 4,118.1 | 4,086.0 | 4,104.3 | 4,083.9 | 4,047.5 | 4,043.7 | |||||||||||||||||
| Total Equity | 3,802.7 | 3,806.8 | 3,882.7 | 3,914.0 | 3,870.5 | 3,809.4 | 4,013.2 | 4,134.2 | 4,058.7 | 3,951.8 | 4,118.1 | 4,086.0 | 4,104.3 | 4,083.9 | 4,047.5 | 4,043.7 | 4,068.3 | 4,093.3 | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| Total Debt | 1,834.9 | 1,833.6 | 1,865.8 | 1,714.5 | 1,679.8 | 1,678.5 | 914.8 | 914.0 | 1,146.3 | 1,843.2 | 1,841.5 | 1,839.8 | 1,838.1 | 1,814.0 | 1,774.8 | 1,773.1 | 1,774.7 | 1,773.3 | 1,771.9 | 989.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 840.2 | 739.1 | 766.1 | 676.1 | 632.0 | 112.2 | 61.4 | (71.9) | 193.8 | 263.6 | 314.3 | 222.7 | 247.6 | 197.2 | 165.8 | 176.5 | 135.4 | 101.2 | |||||||||||||||
| Working Capital | 2,898.0 | 2,895.2 | 2,951.6 | 2,650.1 | 2,786.3 | 2,717.7 | 2,148.5 | 2,251.8 | 2,402.0 | 2,837.9 | 2,981.6 | 2,919.7 | 3,069.8 | 3,016.9 | 2,966.0 | 2,870.7 | 1,790.8 | ||||||||||||||||
| Book Value | 3,802.7 | 3,806.8 | 3,882.7 | 3,914.0 | 3,870.5 | 3,809.4 | 4,013.2 | 4,134.2 | 4,058.7 | 3,951.8 | 4,118.1 | 4,086.0 | 4,104.3 | 4,083.9 | 4,047.5 | 4,043.7 | 4,068.3 | 4,093.3 | |||||||||||||||
| Tangible Book Value | 1,228.9 | 1,217.8 | 1,278.6 | 1,294.7 | 1,236.0 | 1,159.8 | 1,351.8 | 1,456.2 | 1,361.5 | 1,234.4 | 1,380.4 | 1,328.0 | 1,326.2 | 1,285.5 | 1,272.4 | 1,248.2 | 1,252.9 | ||||||||||||||||
| 84.7 |
| 71.6 |
| 67.2 |
| 18.3 |
| 18.7 |
| 15.4 |
| 26.8 |
| 25.1 |
| 15.8 |
| - |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,182.6 |
| 6,492.3 |
| 5,533.2 |
| 3,606.0 |
| 3,701.8 |
| 3,985.1 |
| 2,396.6 |
| 2,379.4 |
| 1,770.7 |
| 1,901.3 |
| - |
| 1,513.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 15.7 |
| 14.7 |
| 13.8 |
| 14.7 |
| 13.6 |
| - |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| 53.3 |
| 52.7 |
| 51.1 |
| 48.9 |
| 31.7 |
| 30.6 |
| 21.7 |
| 13.9 |
| 12.3 |
| 7.5 |
| - |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,354.8 |
| 1,772.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 472.1 |
| 491.9 |
| 417.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.7 |
| 76.8 |
| 78.9 |
| 71.9 |
| 44.1 |
| 44.8 |
| 43.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.9 |
| 54.2 |
| 52.9 |
| 22.5 |
| 22.0 |
| 17.5 |
| 10.7 |
| 6.8 |
| 6.4 |
| - |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,183.8 |
| 9,511.0 |
| 8,564.2 |
| 5,969.2 |
| 3,800.2 |
| 4,082.4 |
| 2,479.2 |
| 2,404.0 |
| 1,789.8 |
| 1,915.1 |
| - |
| 1,526.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.5 |
| 21.3 |
| 12.9 |
| 8.4 |
| 5.4 |
| 6.2 |
| 5.9 |
| 6.1 |
| 4.3 |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 4.7 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.6 |
| 79.3 |
| 84.9 |
| 9.3 |
| 6.6 |
| 8.3 |
| 8.5 |
| 10.9 |
| 9.9 |
| - |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,408.7 |
| 4,391.8 |
| 4,665.2 |
| 3,697.3 |
| 2,325.7 |
| 1,969.8 |
| 2,256.1 |
| 1,702.4 |
| 1,676.8 |
| 1,386.0 |
| 1,518.3 |
| - |
| 1,349.4 |
| - |
| - |
| - |
| - |
| - |
| 84.9 |
| 83.5 |
| 85.7 |
| 86.6 |
| 53.6 |
| 54.1 |
| 52.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.6 |
| 2.9 |
| 3.1 |
| 3.2 |
| 2.8 |
| 2.6 |
| 2.1 |
| 2.1 |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 9.1 |
| 1.8 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.3 |
| 27.1 |
| 26.4 |
| 37.9 |
| 3.5 |
| 4.4 |
| 2.4 |
| 13.8 |
| 11.7 |
| 1.4 |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,115.5 |
| 5,417.6 |
| 4,455.0 |
| 3,439.6 |
| 2,929.7 |
| 3,205.7 |
| 1,760.4 |
| 1,693.3 |
| 1,399.9 |
| 1,521.8 |
| - |
| 1,352.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,076.3 |
| 1,055.4 |
| 879.3 |
| 857.0 |
| 530.2 |
| 524.3 |
| - |
| 14.7 |
| - |
| - |
| - |
| - |
| - |
| (373.2) |
| (294.2) |
| (247.5) |
| (205.6) |
| (178.9) |
| (161.7) |
| (148.7) |
| (139.2) |
| (130.9) |
| - |
| (117.7) |
| - |
| - |
| - |
| - |
| - |
| (10.2) |
| (7.5) |
| (1.9) |
| (0.1) |
| (0.1) |
| (0.2) |
| 0.2 |
| 1.1 |
| 2.4 |
| (1.0) |
| 0.0 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,068.3 |
| 4,093.3 |
| 4,110.6 |
| 2,529.6 |
| 870.5 |
| 876.7 |
| 718.8 |
| 710.7 |
| 389.9 |
| 393.4 |
| (106.0) |
| (102.7) |
| (100.4) |
| (100.4) |
| (101.6) |
| (101.9) |
| (96.8) |
| 4,110.6 |
| 2,529.6 |
| 870.5 |
| 876.7 |
| 718.8 |
| 710.7 |
| 389.9 |
| 393.4 |
| (106.0) |
| (102.7) |
| (100.4) |
| (100.4) |
| (101.6) |
| (101.9) |
| (96.8) |
| (241.5) |
| 479.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,827.1 |
| 1,836.0 |
| 1,280.4 |
| 1,732.0 |
| 1,729.0 |
| 694.3 |
| 702.6 |
| 384.7 |
| 383.0 |
| - |
| 163.7 |
| - |
| - |
| - |
| - |
| - |
| 4,110.6 |
| 2,529.6 |
| 870.5 |
| 876.7 |
| 718.8 |
| 710.7 |
| 389.9 |
| 393.4 |
| (106.0) |
| (102.7) |
| (100.4) |
| (100.4) |
| (101.6) |
| (101.9) |
| (96.8) |
| 1,258.1 |
| 1,263.9 |
| 340.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |