| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 71.7 | 73.9 | 54.4 | 100.2 | 165.5 | 297.3 | 35.9 | 28.1 | 49.8 | 39.9 | 42.1 | 75.1 | 47.5 | 37.5 | 34.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | 29.5 | 26.3 | 7.4 | 7.9 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 71.7 | 73.9 | 54.4 | 100.2 | 165.5 | 297.3 | 35.9 | 28.1 | 49.8 | 39.9 | 42.1 | 75.1 | 47.5 | 37.5 | 34.4 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 291.5 | 261.2 | 239.8 | 209.6 | 183.0 | 168.7 | 128.6 | 139.6 | 141.8 | 127.5 | 114.5 | 96.2 | 95.9 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 4,498.4 | 3,563.5 | 2,943.8 | 2,258.7 | 1,384.4 | 946.5 | 991.2 | 857.9 | 788.5 | 649.9 | 541.9 | 494.2 | 424.1 | - | - |
| 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 | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 4,498.4 | 3,563.5 | 2,943.8 | 2,258.7 | 1,384.4 | 946.5 | 991.2 | 857.9 | 788.5 | 649.9 | 541.9 | 494.2 | 424.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | 440.8 | 390.5 | - | - |
| - |
| Accumulated Depreciation | 158.9 | 141.3 | 131.1 | 116.3 | 104.6 | 89.3 | 74.1 | 93.5 | 93.3 | 80.4 | 66.4 | 62.3 | 56.5 | - | - |
| Property,Plant & Equipment Net | 132.6 | 120.0 | 108.7 | 93.2 | 78.4 | 79.4 | 54.5 | 46.1 | 48.5 | 47.1 | 48.1 | 34.0 | 39.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 268.0 | 267.0 | 267.0 | 267.0 | 267.0 | 267.0 | 255.9 | 255.9 | 255.9 | - |
| Intangible Assets | 3.7 | 11.0 | 19.0 | 27.4 | 35.4 | 26.0 | 2.2 | 3.3 | 4.3 | 5.4 | 6.5 | 0.0 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 16.5 | 18.2 | 14.3 | 19.3 | 23.1 | 40.1 | 19.6 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 29.0 | 25.4 | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,468.4 | 5,266.1 | 4,585.5 | 3,780.9 | 2,761.5 | 2,108.1 | 1,574.4 | 1,334.4 | 1,159.5 | 977.9 | 840.5 | 760.2 | 692.2 | - | - |
| Short Term Debt |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | 8.4 | 17.7 | 17.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 64.1 | 49.6 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 295.4 | 223.6 | 113.4 | 104.2 | 86.9 | 48.1 | 48.7 | 39.3 | 12.1 | 14.3 | 20.5 | 48.0 | 45.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,131.7 | 4,069.2 | 3,345.4 | 2,594.7 | 1,668.4 | 1,189.2 | 1,197.7 | 986.6 | 877.8 | 736.2 | 634.6 | 606.2 | 519.1 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 2,006.1 | 1,697.8 | 1,488.3 | 1,313.2 | 1,105.8 | 849.5 | 372.7 | 336.4 | 264.7 | 235.5 | 200.9 | 156.9 | 169.9 | - | - |
| Accumulated Other Comprehensive Income | (9.5) | (13.7) | (6.3) | (6.0) | (8.5) | (6.9) | (3.1) | (13.8) | (7.1) | (11.6) | (4.6) | (3.2) | 3.1 | - | - |
| Treasury Stock | 1,030.0 | 815.4 | 526.1 | 372.9 | 229.9 | 113.2 | 56.8 | 23.0 | 5.7 | 0.6 | 0.2 | - | - | - | - |
| Minority Interest | - | - | - | - | - | 1.5 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,336.7 | 1,196.9 | 1,240.2 | 1,186.1 | 1,093.1 | 917.3 | 376.6 | 347.8 | 281.7 | 241.7 | 206.0 | 154.0 | 173.0 | 97.4 | 41.8 |
| Total Equity | 1,336.7 | 1,196.9 | 1,240.2 | 1,186.1 | 1,093.1 | 918.8 | 376.6 | 347.8 | 281.7 | 241.7 | 206.0 | 154.0 | 173.0 | 97.4 | 41.8 |
| Net debt |
| 4,426.7 |
| 3,489.6 |
| 2,889.4 |
| 2,158.5 |
| 1,218.9 |
| 649.2 |
| 955.3 |
| 829.8 |
| 738.8 |
| 610.0 |
| 499.8 |
| 419.1 |
| 376.7 |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | 376.7 | 340.9 | - | - |
| Book Value | 1,336.7 | 1,196.9 | 1,240.2 | 1,186.1 | 1,093.1 | 917.3 | 376.6 | 347.8 | 281.7 | 241.7 | 206.0 | 154.0 | 173.0 | 97.4 | 41.8 |
| Tangible Book Value | 1,053.8 | 906.7 | 941.9 | 879.5 | 778.3 | 623.4 | 107.4 | 77.5 | 10.3 | (30.7) | (67.6) | (101.9) | (82.9) | (158.5) | - |
| (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 | 96.1 | 71.7 | 53.6 | 55.6 | 55.5 | 73.9 | 67.5 | 60.1 | 76.5 | 54.4 | 62.9 | 100.0 | 97.7 | 100.2 | 87.7 | |||||||||||||||||||||||||
| 144.1 |
| 131.7 |
| 165.5 |
| 229.1 |
| 394.4 |
| 324.3 |
| 297.3 |
| 490.0 |
| 321.5 |
| 161.1 |
| 35.9 |
| 28.9 |
| 33.8 |
| 57.7 |
| 52.9 |
| 164.1 |
| 47.4 |
| 69.9 |
| 68.7 |
| 110.1 |
| 46.2 |
| 97.0 |
| 39.9 |
| 45.7 |
| 39.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.9 | 26.6 | 25.6 | 26.3 | 39.3 | 34.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 96.1 | 71.7 | 53.6 | 55.6 | 55.5 | 73.9 | 67.5 | 60.1 | 76.5 | 54.4 | 62.9 | 100.0 | 97.7 | 100.2 | 87.7 | 144.1 | 131.7 | 165.5 | 229.1 | 394.4 | 324.3 | 297.3 | 490.0 | 321.5 | 161.1 | 35.9 | 28.9 | 33.8 | 57.7 | 52.9 | 164.1 | 47.4 | 69.9 | 68.7 | 110.1 | 46.2 | 97.0 | 39.9 | 45.7 | 39.2 |
| 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 | 135.7 | 132.6 | 128.7 | 127.7 | 124.8 | 120.0 | 118.0 | 115.1 | 111.7 | 108.7 | 103.9 | 99.1 | 95.4 | 93.2 | 89.4 | 88.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | ||||||||||||||||||||||
| Intangible Assets | 2.4 | 3.7 | 4.9 | 6.9 | 8.9 | 11.0 | 13.0 | 15.0 | 17.0 | 19.0 | 21.0 | 23.0 | 25.0 | 27.4 | 29.4 | 31.4 | 33.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 15.9 | 16.5 | 17.2 | 17.8 | 17.6 | 18.2 | 12.7 | 13.2 | 13.7 | 14.3 | 16.0 | 16.5 | 12.4 | 19.3 | 20.3 | 21.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,877.3 | 6,468.4 | 5,962.2 | 5,724.8 | 5,457.3 | 5,266.1 | 4,975.7 | 4,817.1 | 4,636.5 | 4,585.5 | 4,103.1 | 3,907.9 | 3,847.0 | 3,780.9 | 3,509.4 | 3,253.2 | ||||||||||||||||||||||||
| 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 | 4,832.5 | 4,498.4 | 4,106.5 | 3,963.5 | 3,757.4 | 3,563.5 | 3,293.7 | 3,194.1 | 3,040.9 | 2,943.8 | 2,442.8 | 2,297.0 | 2,314.4 | 2,258.7 | 2,059.6 | 1,840.7 | 1,696.8 | 1,384.4 | 1,075.4 | 1,028.5 | 874.5 | 946.5 | 863.5 | 906.6 | 1,091.7 | 991.2 | 873.7 | 785.5 | 791.9 | 857.9 | 951.1 | 762.8 | 754.7 | 788.5 | 765.4 | 638.7 | 631.1 | 649.9 | 635.2 | 588.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 329.1 | 295.4 | 286.9 | 242.4 | 233.7 | 223.6 | 217.4 | 115.0 | 127.9 | 113.4 | 96.9 | 103.9 | 108.3 | 104.2 | 99.3 | 97.9 | 96.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,475.5 | 5,131.7 | 4,678.6 | 4,496.1 | 4,260.6 | 4,069.2 | 3,797.0 | 3,669.6 | 3,486.3 | 3,345.4 | 2,842.0 | 2,658.6 | 2,626.2 | 2,594.7 | 2,363.2 | 2,145.1 | ||||||||||||||||||||||||
| 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 | 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 | 2,097.2 | 2,006.1 | 1,927.2 | 1,846.8 | 1,770.7 | 1,697.8 | 1,634.1 | 1,590.6 | 1,536.7 | 1,488.3 | 1,453.5 | 1,412.3 | 1,364.1 | 1,313.2 | 1,262.3 | 1,210.6 | 1,158.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (6.4) | (9.5) | (7.9) | (8.9) | (10.8) | (13.7) | (9.4) | (10.7) | (7.2) | (6.3) | (7.2) | (6.0) | (7.3) | (6.0) | (7.3) | |||||||||||||||||||||||||
| Treasury Stock | 1,069.6 | 1,030.0 | 994.7 | 956.3 | 900.9 | 815.4 | 764.2 | 740.8 | 677.5 | 526.1 | 459.4 | 423.0 | 394.8 | 372.9 | 353.9 | 334.2 | 308.6 | 229.9 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,401.8 | 1,336.7 | 1,283.7 | 1,228.7 | 1,196.7 | 1,196.9 | 1,178.7 | 1,147.5 | 1,150.2 | 1,240.2 | 1,261.0 | 1,249.3 | 1,220.8 | 1,186.1 | 1,146.2 | 1,108.1 | ||||||||||||||||||||||||
| Total Equity | 1,401.8 | 1,336.7 | 1,283.7 | 1,228.7 | 1,196.7 | 1,196.9 | 1,178.7 | 1,147.5 | 1,150.2 | 1,240.2 | 1,261.0 | 1,249.3 | 1,220.8 | 1,186.1 | 1,146.2 | 1,108.1 | 1,078.0 | 1,093.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,832.5 | 4,498.4 | 4,106.5 | 3,963.5 | 3,757.4 | 3,563.5 | 3,293.7 | 3,194.1 | 3,040.9 | 2,943.8 | 2,442.8 | 2,297.0 | 2,314.4 | 2,258.7 | 2,059.6 | 1,840.7 | 1,696.8 | 1,384.4 | 1,075.4 | 1,028.5 | 874.5 | 946.5 | 863.5 | 906.6 | 1,091.7 | 991.2 | 873.7 | 785.5 | 791.9 | 857.9 | 951.1 | 762.8 | 754.7 | 788.5 | 765.4 | 638.7 | 631.1 | 649.9 | 635.2 | 588.8 |
| Net debt | 4,736.4 | 4,426.7 | 4,052.9 | 3,908.0 | 3,701.8 | 3,489.6 | 3,226.2 | 3,134.0 | 2,964.4 | 2,889.4 | 2,379.9 | 2,197.0 | 2,216.7 | 2,158.5 | 1,971.9 | 1,696.6 | 1,565.1 | 1,218.9 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,401.8 | 1,336.7 | 1,283.7 | 1,228.7 | 1,196.7 | 1,196.9 | 1,178.7 | 1,147.5 | 1,150.2 | 1,240.2 | 1,261.0 | 1,249.3 | 1,220.8 | 1,186.1 | 1,146.2 | 1,108.1 | 1,078.0 | 1,093.1 | ||||||||||||||||||||||
| Tangible Book Value | 1,120.1 | 1,053.8 | 999.5 | 942.5 | 908.4 | 906.7 | 886.5 | 853.3 | 853.9 | 941.9 | 960.7 | 947.0 | 916.4 | 879.5 | 837.5 | 797.4 | 765.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.0 |
| 78.4 |
| 81.1 |
| 80.4 |
| 78.9 |
| 79.4 |
| 63.4 |
| 60.0 |
| 56.2 |
| 54.5 |
| 50.6 |
| 49.0 |
| 46.8 |
| 49.6 |
| 48.5 |
| 47.8 |
| 47.7 |
| 48.5 |
| 46.6 |
| 44.3 |
| 44.3 |
| 47.1 |
| 47.5 |
| 47.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.3 |
| 279.3 |
| 279.3 |
| 268.0 |
| 267.9 |
| 267.9 |
| 267.9 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 267.0 |
| 35.4 |
| 37.5 |
| 39.5 |
| 41.2 |
| 26.0 |
| 1.6 |
| 1.7 |
| 1.9 |
| 2.2 |
| 2.5 |
| 2.7 |
| 3.0 |
| 3.3 |
| 3.5 |
| 3.8 |
| 4.1 |
| 4.3 |
| 4.6 |
| 4.9 |
| 5.1 |
| 5.4 |
| 5.7 |
| 5.9 |
| 22.5 |
| 23.1 |
| 36.1 |
| 37.8 |
| 39.2 |
| 40.1 |
| 20.4 |
| 20.3 |
| 20.0 |
| 19.6 |
| 20.0 |
| 20.5 |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,047.1 |
| 2,761.5 |
| 2,467.5 |
| 2,394.8 |
| 2,133.6 |
| 2,108.1 |
| 1,634.2 |
| 1,579.0 |
| 1,733.3 |
| 1,574.4 |
| 1,507.0 |
| 1,390.3 |
| 1,344.5 |
| 1,328.2 |
| 1,426.3 |
| 1,183.2 |
| 1,158.2 |
| 1,159.5 |
| 1,139.8 |
| 1,001.9 |
| 985.4 |
| 977.9 |
| 975.1 |
| 910.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.9 |
| 71.3 |
| 66.7 |
| 61.1 |
| 48.1 |
| 69.9 |
| 72.9 |
| 71.7 |
| 48.7 |
| 40.3 |
| 42.5 |
| 47.3 |
| 33.2 |
| 46.3 |
| 14.3 |
| 17.1 |
| 12.1 |
| 20.7 |
| 25.8 |
| 25.3 |
| 14.3 |
| 16.2 |
| 19.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,969.2 |
| 1,668.4 |
| 1,333.2 |
| 1,300.0 |
| 1,128.0 |
| 1,189.2 |
| 1,060.5 |
| 1,102.8 |
| 1,295.1 |
| 1,197.7 |
| 1,073.0 |
| 983.8 |
| 965.3 |
| 980.4 |
| 1,073.6 |
| 849.6 |
| 842.5 |
| 877.8 |
| 865.0 |
| 727.3 |
| 726.9 |
| 736.2 |
| 742.0 |
| 686.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,105.8 |
| 1,057.1 |
| 1,005.6 |
| 925.4 |
| 849.5 |
| 618.8 |
| 525.1 |
| 477.1 |
| 372.7 |
| 423.2 |
| 396.1 |
| 371.1 |
| 336.4 |
| 327.7 |
| 312.4 |
| 294.2 |
| 264.7 |
| 257.8 |
| 261.2 |
| 249.3 |
| 235.5 |
| 226.7 |
| 218.9 |
| (7.5) |
| (5.1) |
| (8.5) |
| (8.2) |
| (6.0) |
| (8.5) |
| (6.9) |
| (8.5) |
| (8.6) |
| (7.8) |
| (3.1) |
| (17.2) |
| (14.8) |
| (12.3) |
| (13.8) |
| (12.5) |
| (10.9) |
| (4.3) |
| (7.1) |
| (7.0) |
| (9.1) |
| (10.4) |
| (11.6) |
| (9.7) |
| (8.4) |
| 133.0 |
| 117.4 |
| 115.8 |
| 113.2 |
| 111.4 |
| 111.4 |
| 98.5 |
| 56.8 |
| 33.6 |
| 31.8 |
| 31.3 |
| 23.0 |
| 7.3 |
| 7.2 |
| 6.8 |
| 5.7 |
| 2.7 |
| 1.3 |
| 1.2 |
| 0.6 |
| 0.3 |
| 0.2 |
| 1.3 |
| 1.1 |
| 0.7 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,078.0 |
| 1,093.1 |
| 1,132.9 |
| 1,093.7 |
| 1,004.9 |
| 917.3 |
| 573.7 |
| 476.2 |
| 438.2 |
| 376.6 |
| 434.0 |
| 406.5 |
| 379.2 |
| 347.8 |
| 352.7 |
| 333.6 |
| 315.7 |
| 281.7 |
| 274.8 |
| 274.6 |
| 258.5 |
| 241.7 |
| 233.1 |
| 224.3 |
| 1,134.3 |
| 1,094.8 |
| 1,005.6 |
| 918.8 |
| 573.7 |
| 476.2 |
| 438.2 |
| 376.6 |
| 434.0 |
| 406.5 |
| 379.2 |
| 347.8 |
| 352.7 |
| 333.6 |
| 315.7 |
| 281.7 |
| 274.8 |
| 274.6 |
| 258.5 |
| 241.7 |
| 233.1 |
| 224.3 |
| 846.3 |
| 634.1 |
| 550.2 |
| 649.2 |
| 373.4 |
| 585.1 |
| 930.7 |
| 955.3 |
| 844.9 |
| 751.7 |
| 734.2 |
| 805.0 |
| 787.0 |
| 715.4 |
| 684.8 |
| 719.9 |
| 655.3 |
| 592.5 |
| 534.1 |
| 610.0 |
| 589.5 |
| 549.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,132.9 |
| 1,093.7 |
| 1,004.9 |
| 917.3 |
| 573.7 |
| 476.2 |
| 438.2 |
| 376.6 |
| 434.0 |
| 406.5 |
| 379.2 |
| 347.8 |
| 352.7 |
| 333.6 |
| 315.7 |
| 281.7 |
| 274.8 |
| 274.6 |
| 258.5 |
| 241.7 |
| 233.1 |
| 224.3 |
| 778.3 |
| 816.2 |
| 774.9 |
| 684.4 |
| 623.4 |
| 304.2 |
| 206.7 |
| 168.4 |
| 107.4 |
| 164.5 |
| 136.7 |
| 109.2 |
| 77.5 |
| 82.1 |
| 62.8 |
| 44.7 |
| 10.3 |
| 3.2 |
| 2.7 |
| (13.7) |
| (30.7) |
| (39.6) |
| (48.7) |