| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 123.3 | 64.0 | 68.4 | 71.7 | 329.3 | 122.0 | 121.1 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 123.3 | 64.0 | 68.4 | 71.7 | 329.3 | 122.0 | 121.1 | - | - |
| Receivables | |||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 53.3 | 50.5 | - | - | - | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | |||||
| Current Liabilities | |||||||||
| Accounts Payable | 27.0 | 16.5 | 18.1 | 15.2 | 16.5 | 16.5 | 17.7 | - | - |
| Short Term Debt | 0.0 | 0.0 | 10.0 | 5.0 | 5.0 | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 1,248.9 | 1,388.1 | 1,518.4 | 1,775.7 | 1,431.0 | 246.0 | 233.8 | - | - |
| Operating Lease Liabilities Non-Current | 22.2 | 26.9 | 30.6 | 27.7 | |||||
| Common Equity | |||||||||
| Common Stock | - | - | - | 2.9 | 2.8 | 2.7 | 2.5 | - | - |
| Additional Paid In Capital | 1,301.2 | 1,218.0 | 1,127.2 | 1,030.5 | 937.8 | ||||
| Supplementary Data | |||||||||
| Total Debt | 1,248.9 | 1,388.1 | 1,528.4 | 1,780.7 | 1,436.0 | 246.0 | 233.8 | - | - |
| Net debt | 1,125.6 | 1,324.1 | 1,460.0 | 1,709.0 | 1,106.7 | ||||
| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||
| Cash And Equivalents | 105.2 | 123.3 | 165.4 | 89.6 | 83.6 | 64.0 | 72.2 | 51.3 | 141.6 | 68.4 | 67.0 | 82.7 | 93.6 | 71.7 | 72.9 | |||||||||||||
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 539.0 | 442.1 | 419.6 | 415.9 | 615.8 | 340.3 | 353.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 2.6 | 2.5 | 2.4 | 0.1 | 0.0 | 2.3 | - | - | - |
| Goodwill | 2,482.2 | 2,367.2 | 2,269.3 | 2,237.2 | 1,588.5 | 581.2 | 480.1 | 446.3 | - |
| Intangible Assets | 193.0 | 214.0 | 248.8 | 292.3 | 245.8 | 45.6 | 46.3 | - | - |
| Operating Lease Right Of Use Assets | 31.1 | 32.3 | 38.5 | 40.2 | 50.8 | 46.1 | 0.0 | - | - |
| Deferred Tax Assets | 170.4 | 198.3 | 212.8 | 52.6 | 71.4 | 39.2 | 51.1 | - | - |
| Other Non-Current Assets | 75.5 | 86.4 | 67.3 | 72.2 | 48.6 | 39.5 | 32.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,555.2 | 3,399.8 | 3,319.9 | 3,165.0 | 2,659.2 | 1,126.0 | 994.6 | - | - |
| 0.0 |
| - |
| - |
| - |
| Deferred Revenue Current | 278.2 | 245.7 | 253.8 | 227.0 | 224.6 | 202.3 | 205.0 | - | - |
| Operating Lease Liabilities Current | 13.7 | 11.7 | 11.6 | 14.7 | 17.5 | 16.6 | 0.0 | - | - |
| Accrued Expenses | 173.3 | 169.5 | 457.3 | 362.0 | 323.6 | 226.8 | 167.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 960.2 | 814.3 | 760.4 | 628.4 | 593.9 | 465.6 | 392.4 | - | - |
| 35.3 |
| 31.8 |
| 0.0 |
| - |
| - |
| Deferred Revenue Non-Current | 18.4 | 16.6 | 15.9 | 16.1 | 8.0 | 7.0 | 8.2 | - | - |
| Deferred Tax Liabilities | 4.4 | 8.6 | 9.7 | 51.2 | 65.0 | 10.8 | 8.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.8 | 3.8 | 5.4 | 7.4 | 14.3 | 12.9 | 9.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,365.7 | 2,358.7 | 2,435.9 | 2,591.6 | 2,250.0 | 784.4 | 660.0 | - | - |
| 741.1 |
| 408.7 |
| - |
| - |
| Retained Earnings | (40.3) | (75.9) | (161.9) | (370.9) | (439.6) | (376.0) | (52.7) | - | - |
| Accumulated Other Comprehensive Income | (74.6) | (104.1) | (85.0) | (89.7) | (91.8) | (26.2) | (23.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.1 | 0.1 | 0.7 | 0.7 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 1,189.4 | 1,041.0 | 883.3 | 573.5 | 409.2 | 341.6 | 334.6 | 147.4 | 52.2 |
| Total Equity | 1,189.5 | 1,041.1 | 884.0 | 573.5 | 409.2 | 341.6 | 334.6 | 147.4 | 52.2 |
| 124.0 |
| 112.6 |
| - |
| - |
| Working Capital | (421.2) | (372.3) | (340.8) | (212.5) | 22.0 | (125.3) | (38.9) | - | - |
| Book Value | 1,189.4 | 1,041.0 | 883.3 | 573.5 | 409.2 | 341.6 | 334.6 | 147.4 | 52.2 |
| Tangible Book Value | (1,485.8) | (1,540.2) | (1,634.8) | (1,956.0) | (1,425.1) | (285.2) | (191.8) | (298.9) | - |
| 93.4 |
| 129.6 |
| 329.3 |
| 155.8 |
| 131.2 |
| 122.0 |
| 137.6 |
| - |
| 121.1 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 105.2 | 123.3 | 165.4 | 89.6 | 83.6 | 64.0 | 72.2 | 51.3 | 141.6 | 68.4 | 67.0 | 82.7 | 93.6 | 71.7 | 72.9 | 93.4 | 129.6 | 329.3 | 155.8 | 131.2 | 122.0 | 137.6 | - | 121.1 | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 60.3 | 53.3 | 57.9 | 50.0 | 50.1 | 50.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Assets | 518.2 | 539.0 | 526.8 | 439.5 | 446.1 | 442.1 | 403.8 | 386.7 | 473.7 | 419.6 | 374.2 | 391.5 | 431.7 | 415.9 | 326.2 | 355.5 | ||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Equity Method Investments | 2.6 | 2.6 | 2.4 | 2.6 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.4 | 2.4 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | |||||||||||
| Goodwill | 2,474.7 | 2,482.2 | 2,410.3 | 2,416.8 | 2,380.5 | 2,367.2 | 2,390.4 | 2,265.2 | 2,261.2 | 2,269.3 | 2,251.3 | 2,252.8 | 2,247.8 | 2,237.2 | 2,193.1 | 2,215.9 | 2,217.6 | 1,588.5 | ||||||||||
| Intangible Assets | 180.7 | 193.0 | 181.0 | 192.8 | 202.8 | 214.0 | 225.8 | 225.5 | 236.4 | 248.8 | 260.0 | 271.6 | 284.0 | 292.3 | 301.2 | 316.3 | 329.0 | |||||||||||
| Operating Lease Right Of Use Assets | 45.7 | 31.1 | 31.1 | 31.5 | 31.8 | 32.3 | 36.4 | 34.9 | 36.5 | 38.5 | 41.4 | 43.2 | 38.9 | 40.2 | 41.5 | 45.1 | ||||||||||||
| Deferred Tax Assets | 163.0 | 170.4 | 176.4 | 201.7 | 199.4 | 198.3 | 207.8 | 206.3 | 208.2 | 212.8 | 61.7 | 68.7 | 52.5 | 52.6 | 52.8 | 62.5 | 47.7 | |||||||||||
| Other Non-Current Assets | 76.6 | 75.5 | 75.9 | 80.8 | 83.2 | 86.4 | 73.0 | 77.6 | 75.7 | 67.3 | 77.6 | 73.6 | 68.0 | 72.2 | 74.4 | 64.1 | 59.8 | |||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Assets | 3,523.7 | 3,555.2 | 3,464.4 | 3,423.3 | 3,402.9 | 3,399.8 | 3,396.5 | 3,257.2 | 3,353.8 | 3,319.9 | 3,134.8 | 3,163.9 | 3,188.0 | 3,165.0 | 3,041.4 | 3,099.6 | ||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||
| Accounts Payable | 21.3 | 27.0 | 17.8 | 24.5 | 24.5 | 16.5 | 30.5 | 23.9 | 23.6 | 18.1 | 26.4 | 37.4 | 28.8 | 15.2 | 16.9 | 16.4 | 19.1 | 16.5 | 12.5 | 14.9 | 16.5 | 15.1 | - | 17.7 | - | - | - | - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 10.0 | 8.8 | 7.5 | 6.3 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | ||||||||||
| Deferred Revenue Current | 266.0 | 278.2 | 234.8 | 246.6 | 244.1 | 245.7 | 225.3 | 236.6 | 242.0 | 253.8 | 211.8 | 231.5 | 234.8 | 227.0 | 186.4 | 201.6 | 215.4 | |||||||||||
| Operating Lease Liabilities Current | 13.3 | 13.7 | 11.8 | 11.9 | 11.7 | 11.7 | 12.1 | 11.4 | 11.2 | 11.6 | 11.4 | 12.5 | 14.1 | 14.7 | 15.1 | 16.6 | ||||||||||||
| Accrued Expenses | 170.7 | 173.3 | 158.3 | 153.8 | 163.9 | 169.5 | 494.9 | 500.0 | 539.8 | 457.3 | 403.4 | 398.9 | 420.9 | 362.0 | 337.4 | 339.4 | 351.3 | |||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Current Liabilities | 1,006.9 | 960.2 | 860.5 | 858.4 | 906.0 | 814.3 | 782.2 | 785.8 | 837.8 | 760.4 | 680.7 | 709.2 | 719.8 | 628.4 | 569.1 | |||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||
| Long Term Debt | 1,115.3 | 1,248.9 | 1,247.4 | 1,245.8 | 1,244.3 | 1,388.1 | 1,418.9 | 1,334.6 | 1,425.4 | 1,518.4 | 1,580.8 | 1,629.5 | 1,668.8 | 1,775.7 | 1,776.6 | 1,825.5 | 1,871.5 | 1,431.0 | 1,302.8 | 1,269.8 | 246.0 | 589.6 | - | 233.8 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 37.0 | 22.2 | 24.1 | 25.0 | 26.1 | 26.9 | 28.0 | 27.0 | 28.8 | 30.6 | 31.4 | 32.3 | 26.7 | 27.7 | 28.8 | 31.0 | ||||||||||||
| Deferred Revenue Non-Current | 18.4 | 18.4 | 17.9 | 18.2 | 16.6 | 16.6 | 15.8 | 15.3 | 15.2 | 15.9 | 15.2 | 16.3 | 16.0 | 16.1 | 15.3 | 13.2 | ||||||||||||
| Deferred Tax Liabilities | 4.7 | 4.4 | 9.4 | 8.8 | 8.3 | 8.6 | 11.8 | 11.9 | 10.4 | 9.7 | 43.5 | 37.8 | 46.6 | 51.2 | 43.8 | 49.5 | 58.3 | |||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Liabilities | 10.4 | 4.8 | 5.1 | 6.1 | 5.4 | 3.8 | 4.2 | 3.4 | 2.7 | 5.4 | 4.3 | 5.2 | 7.3 | 7.4 | 7.7 | 9.0 | ||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Liabilities | 2,297.8 | 2,365.7 | 2,269.1 | 2,261.1 | 2,305.2 | 2,358.7 | 2,362.5 | 2,272.7 | 2,421.2 | 2,435.9 | 2,442.7 | 2,520.2 | 2,573.8 | 2,591.6 | 2,521.2 | 2,602.6 | ||||||||||||
| Common Equity | ||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 3.0 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.8 | 2.8 | 2.8 | 2.7 | 2.6 | - | 2.5 | - | - | - | - |
| Additional Paid In Capital | 1,326.0 | 1,301.2 | 1,283.6 | 1,259.5 | 1,239.8 | 1,218.0 | 1,201.4 | 1,176.6 | 1,154.1 | 1,127.2 | 1,108.8 | 1,085.1 | 1,060.8 | 1,030.5 | 1,005.1 | 981.2 | ||||||||||||
| Retained Earnings | (22.4) | (40.3) | (13.9) | (31.4) | (47.7) | (75.9) | (88.2) | (102.6) | (132.6) | (161.9) | (325.2) | (357.1) | (360.9) | (370.9) | (385.8) | (398.0) | (427.4) | |||||||||||
| Accumulated Other Comprehensive Income | (80.7) | (74.6) | (77.4) | (69.1) | (97.6) | (104.1) | (83.0) | (93.3) | (92.6) | (85.0) | (95.1) | (87.8) | (89.4) | (89.7) | (101.9) | |||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Minority Interest | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | - | - | - | ||||||||||
| Total Stockholders Equity | 1,225.8 | 1,189.4 | 1,195.3 | 1,162.0 | 1,097.6 | 1,041.0 | 1,034.0 | 984.5 | 932.6 | 884.0 | 692.2 | 643.8 | 614.2 | 573.5 | 520.2 | 497.0 | ||||||||||||
| Total Equity | 1,225.9 | 1,189.5 | 1,195.4 | 1,162.2 | 1,097.7 | 1,041.1 | 1,034.0 | 984.5 | 932.6 | 884.0 | 692.2 | 643.8 | 614.2 | 573.5 | 520.2 | 497.0 | 457.7 | 409.2 | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| Total Debt | 1,115.3 | 1,248.9 | 1,247.4 | 1,245.8 | 1,244.3 | 1,388.1 | 1,418.9 | 1,334.6 | 1,435.4 | 1,528.4 | 1,589.5 | 1,637.0 | 1,675.0 | 1,780.7 | 1,781.6 | 1,830.5 | 1,876.5 | 1,436.0 | 1,302.8 | 1,269.8 | 246.0 | 589.6 | - | 233.8 | - | - | - | - |
| Net debt | 1,010.1 | 1,125.6 | 1,082.0 | 1,156.2 | 1,160.7 | 1,324.1 | 1,346.7 | 1,283.3 | 1,293.8 | 1,460.0 | 1,522.5 | 1,554.3 | 1,581.5 | 1,709.0 | 1,708.8 | 1,737.1 | 1,746.9 | 1,106.7 | ||||||||||
| Working Capital | (488.6) | (421.2) | (333.6) | (418.8) | (459.9) | (372.3) | (378.4) | (399.1) | (364.1) | (340.8) | (306.5) | (317.7) | (288.0) | (212.5) | (243.0) | (235.9) | (198.7) | |||||||||||
| Book Value | 1,225.8 | 1,189.4 | 1,195.3 | 1,162.0 | 1,097.6 | 1,041.0 | 1,034.0 | 984.5 | 932.6 | 884.0 | 692.2 | 643.8 | 614.2 | 573.5 | 520.2 | 497.0 | 457.7 | 409.2 | ||||||||||
| Tangible Book Value | (1,429.6) | (1,485.8) | (1,396.0) | (1,447.5) | (1,485.7) | (1,540.2) | (1,582.2) | (1,506.2) | (1,565.0) | (1,634.1) | (1,819.1) | (1,880.7) | (1,917.6) | (1,956.0) | (1,974.0) | (2,035.2) | (2,089.0) | |||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 414.1 |
| 615.8 |
| 400.1 |
| 405.5 |
| 340.3 |
| 338.9 |
| - |
| 353.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,592.4 |
| 1,593.7 |
| 581.2 |
| 542.2 |
| - |
| 480.1 |
| - |
| - |
| - |
| - |
| 245.8 |
| 251.5 |
| 262.2 |
| 45.6 |
| 46.6 |
| - |
| 46.3 |
| - |
| - |
| - |
| - |
| 49.4 |
| 50.8 |
| 48.6 |
| 52.6 |
| 46.1 |
| 46.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 71.4 |
| 77.4 |
| 54.7 |
| 39.2 |
| 44.5 |
| - |
| 51.1 |
| - |
| - |
| - |
| - |
| 48.6 |
| 47.5 |
| 47.1 |
| 39.5 |
| 37.7 |
| - |
| 32.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,158.3 |
| 2,659.2 |
| 2,454.1 |
| 2,454.1 |
| 1,126.0 |
| 1,090.5 |
| - |
| 994.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 224.6 |
| 189.7 |
| 215.7 |
| 202.3 |
| 173.6 |
| - |
| 205.0 |
| - |
| - |
| - |
| - |
| 17.0 |
| 17.5 |
| 18.0 |
| 18.7 |
| 16.6 |
| 15.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 323.6 |
| 317.3 |
| 314.5 |
| 226.8 |
| 212.9 |
| - |
| 167.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 591.4 |
| 612.8 |
| 593.9 |
| 549.4 |
| 569.6 |
| 465.6 |
| 422.3 |
| - |
| 392.4 |
| - |
| - |
| - |
| - |
| 34.9 |
| 35.3 |
| 32.6 |
| 36.0 |
| 31.8 |
| 32.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 13.0 |
| 8.0 |
| 6.6 |
| 7.3 |
| 7.0 |
| 6.3 |
| - |
| 8.2 |
| - |
| - |
| - |
| - |
| 65.0 |
| 69.5 |
| 70.7 |
| 10.8 |
| 9.5 |
| - |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 14.3 |
| 17.4 |
| 21.3 |
| 12.9 |
| 15.2 |
| - |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,700.7 |
| 2,250.0 |
| 2,075.1 |
| 1,982.3 |
| 784.4 |
| 1,083.3 |
| - |
| 660.0 |
| - |
| - |
| - |
| - |
| 957.5 |
| 937.8 |
| 921.4 |
| 911.0 |
| 741.1 |
| 441.7 |
| - |
| 408.7 |
| - |
| - |
| - |
| - |
| (439.6) |
| (463.4) |
| (387.1) |
| (376.0) |
| (408.0) |
| - |
| (52.7) |
| - |
| - |
| - |
| - |
| (89.1) |
| (75.3) |
| (91.8) |
| (81.9) |
| (54.9) |
| (26.2) |
| (29.2) |
| - |
| (23.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 457.7 |
| 409.2 |
| 381.8 |
| 472.5 |
| 341.6 |
| 7.2 |
| 379.7 |
| 334.6 |
| 306.6 |
| 288.3 |
| 147.4 |
| 52.2 |
| 381.8 |
| 472.5 |
| 341.6 |
| 7.2 |
| 379.7 |
| 334.6 |
| 306.6 |
| 288.3 |
| 147.4 |
| 52.2 |
| 1,147.1 |
| 1,138.7 |
| 124.0 |
| 452.0 |
| - |
| 112.6 |
| - |
| - |
| - |
| - |
| 22.0 |
| (149.3) |
| (164.1) |
| (125.3) |
| (83.3) |
| - |
| (38.9) |
| - |
| - |
| - |
| - |
| 381.8 |
| 472.5 |
| 341.6 |
| 7.2 |
| 379.7 |
| 334.6 |
| 306.6 |
| 288.3 |
| 147.4 |
| 52.2 |
| (1,425.1) |
| (1,462.0) |
| (1,383.4) |
| (285.2) |
| (581.6) |
| - |
| (191.8) |
| - |
| - |
| - |
| - |