| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 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 | 473.0 | 964.0 | 1,511.5 | 3,029.3 | 1,167.3 | 1,211.9 | 1,426.4 | 205.0 | 522.9 | 455.0 | 692.3 | 649.0 | 702.5 | 672.7 | 1,018.2 | |||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 964.0 | 1,212.0 | 455.0 | 702.5 | 1,231.5 | 927.8 | 3.7 | - | - |
| Restricted Cash | - | 0.0 | 84.4 | 74.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 964.0 | 1,212.0 | 455.0 | 702.5 | 1,231.5 | 927.8 | 3.7 | - | - |
| Receivables | |||||||||
| Accounts Receivable | 742.0 | 349.0 | 256.8 | 195.0 | 205.9 | 92.7 | 78.6 | - | - |
| Current Assets | |||||||||
| Inventory | - | 8.9 | 3.4 | 4.8 | 3.5 | 1.5 | 8.5 | - | - |
| Prepaid Expenses | 125.0 | 51.0 | 32.5 | 15.4 | 12.7 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | - | - | 46.7 | 33.0 | 27.0 | 39.6 | 34.8 | - | - |
| Accumulated Depreciation | - | - | 18.1 | 10.7 | |||||
| Current Liabilities | |||||||||
| Accounts Payable | 679.0 | 248.0 | 204.6 | 166.7 | 121.1 | 60.6 | 58.1 | - | - |
| Short Term Debt | 10.0 | 687.0 | 0.0 | - | 0.0 | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 4,536.0 | 2,154.0 | 1,750.2 | 1,741.9 | 1,738.5 | 1,005.4 | 635.1 | - | - |
| Operating Lease Liabilities Non-Current | 53.0 | 29.0 | 18.8 | 18.1 | |||||
| Common Equity | |||||||||
| Common Stock | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | 4,546.0 | 2,841.0 | 1,750.2 | 1,741.9 | 1,738.5 | 1,006.3 | 640.4 | - | - |
| Net debt | 3,582.0 | 1,629.0 | 1,295.2 | 1,039.4 | 507.0 | ||||
| 1,189.0 |
| - |
| 1,288.1 |
| 844.9 |
| 927.8 |
| 328.9 |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 74.8 | 57.3 | 84.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 473.0 | 964.0 | 1,511.5 | 3,029.3 | 1,167.3 | 1,211.9 | 1,426.4 | 205.0 | 522.9 | 455.0 | 692.3 | 649.0 | 702.5 | 672.7 | 1,018.2 | 1,189.0 | - | 1,288.1 | 844.9 | 927.8 | 328.9 | - | 3.7 | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||
| Accounts Receivable | 694.0 | 742.0 | 771.5 | 372.7 | 330.6 | 348.7 | 317.8 | 310.5 | 252.2 | 256.8 | 232.1 | 228.7 | 195.0 | 262.2 | 251.3 | 223.0 | 68.6 | 184.4 | 127.9 | 92.7 | 91.3 | - | 78.6 | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||
| Inventory | - | - | 6.4 | 7.1 | 6.9 | 8.9 | 7.1 | 8.1 | 2.7 | 3.4 | 2.5 | 2.8 | 4.8 | 5.9 | 2.3 | 2.9 | - | 2.0 | 1.6 | 1.5 | 1.2 | - | 8.5 | - | - | - | - | - |
| Prepaid Expenses | 138.0 | 125.0 | 129.1 | 65.2 | 57.2 | 51.7 | 60.1 | 50.2 | 39.3 | 32.5 | 20.7 | 16.5 | 15.4 | 19.9 | 12.1 | 12.9 | - | 13.2 | ||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 1.3 | 1.0 | 0.6 | 0.4 | - | |||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Assets | 2,061.0 | 2,181.0 | 2,700.1 | 3,779.4 | 1,844.1 | 1,910.4 | 2,094.6 | 927.7 | 1,190.8 | 1,153.3 | 1,038.6 | 973.3 | 991.7 | 960.7 | 1,283.9 | 1,428.1 | ||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 47.1 | 46.7 | 43.4 | 40.2 | 33.0 | 31.4 | 27.0 | 27.7 | - | 30.7 | 40.2 | 39.6 | 37.2 | - | 34.8 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 19.8 | 18.1 | 15.5 | 13.2 | 10.7 | 10.0 | 9.3 | 9.6 | - | |||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | 27.3 | 28.6 | 27.9 | 27.0 | 22.3 | 21.4 | 17.7 | 18.1 | - | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Equity Method Investments | - | - | - | - | - | - | 78.9 | 72.9 | 73.1 | 62.2 | 58.6 | 56.0 | 47.1 | 32.0 | 32.0 | 32.0 | - | |||||||||||
| Goodwill | 2,707.0 | 2,704.0 | 2,465.5 | 1,517.7 | 1,472.2 | 1,455.6 | 1,324.0 | 1,299.9 | 1,107.4 | 1,111.3 | 755.4 | 757.1 | 735.0 | 777.3 | 627.1 | 627.0 | - | 537.6 | ||||||||||
| Intangible Assets | 2,977.0 | - | 3,015.5 | 970.4 | 970.1 | - | 902.7 | 920.4 | 798.8 | - | 624.5 | 645.0 | - | 561.7 | 219.0 | 213.0 | - | |||||||||||
| Operating Lease Right Of Use Assets | 57.0 | 67.0 | 61.9 | 33.6 | 35.2 | 36.9 | 30.6 | 29.7 | 20.9 | 22.8 | 21.5 | 20.7 | 19.5 | 16.7 | 16.2 | 17.0 | ||||||||||||
| Deferred Tax Assets | 599.0 | 391.0 | 411.8 | 391.6 | 396.3 | 396.8 | 370.9 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Assets | 64.0 | 85.0 | 39.4 | 41.4 | 46.1 | 31.0 | 23.8 | 33.1 | 19.0 | 18.7 | 12.3 | 10.7 | 10.9 | 10.2 | 1.9 | 1.6 | - | |||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 1,617.3 | 1,562.3 | 1,525.0 | 1,015.7 | 1,004.0 | - | |||||||||||
| Total Assets | 8,757.0 | 8,713.0 | 8,989.8 | 6,990.6 | 5,003.7 | 5,041.4 | 5,048.9 | 3,494.2 | 3,407.8 | 3,387.8 | 2,649.9 | 2,590.6 | 2,554.0 | 2,485.7 | 2,299.6 | 2,432.1 | ||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||
| Accounts Payable | 615.0 | 679.0 | 670.0 | 284.6 | 263.0 | 248.3 | 252.0 | 263.9 | 224.4 | 204.6 | 181.3 | 189.3 | 166.7 | 177.1 | 155.2 | 137.3 | - | 125.8 | 87.5 | 60.6 | 76.7 | - | 58.1 | - | - | - | - | - |
| Short Term Debt | 10.0 | 10.0 | 699.4 | 688.6 | 687.8 | 686.9 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||
| Deferred Revenue Current | - | - | 14.0 | 12.9 | 11.0 | 15.5 | 22.1 | 18.6 | 14.7 | 20.6 | 14.9 | 15.8 | 16.3 | 20.3 | 18.7 | 21.9 | 8.2 | |||||||||||
| Operating Lease Liabilities Current | 18.0 | 17.0 | 18.0 | 10.8 | 10.9 | 11.0 | 8.7 | 8.9 | 7.4 | 7.8 | 6.7 | 6.1 | 5.3 | 4.6 | 4.1 | 4.4 | ||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 4.8 | 4.9 | 9.3 | 4.8 | 9.2 | - | 9.2 | ||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 4.5 | 5.1 | 3.5 | 5.4 | 5.2 | - | |||||||||||
| Total Current Liabilities | 1,686.0 | 1,314.0 | 1,958.0 | 1,492.6 | 1,356.3 | 1,379.8 | 703.4 | 686.3 | 700.3 | 704.4 | 313.0 | 300.4 | 268.3 | 288.6 | 275.3 | |||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||
| Long Term Debt | 4,512.0 | 4,536.0 | 4,019.8 | 3,043.2 | 2,155.7 | 2,154.1 | 2,838.0 | 1,754.3 | 1,752.3 | 1,750.2 | 1,748.1 | 1,746.0 | 1,741.9 | 1,739.8 | 1,737.8 | 1,735.9 | - | 1,736.8 | 1,116.4 | 1,005.4 | 437.7 | - | 635.1 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 42.0 | 53.0 | 51.2 | 26.0 | 27.6 | 29.3 | 25.4 | 24.4 | 17.0 | 18.8 | 18.8 | 18.5 | 18.1 | 15.9 | 16.0 | 16.6 | ||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | 2.3 | 2.8 | - | - | - | - | |||||||||||
| Deferred Tax Liabilities | 478.0 | 471.0 | 348.9 | 40.8 | 44.4 | 60.6 | 32.7 | 31.1 | 27.6 | 28.7 | 17.4 | 17.8 | 18.6 | 9.3 | 1.2 | 0.4 | - | |||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Liabilities | 32.0 | 36.0 | 43.6 | 32.8 | 42.3 | 38.7 | 35.7 | 39.3 | 14.8 | 14.0 | 11.6 | 28.7 | 26.5 | 11.3 | 1.9 | 2.2 | ||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 1,811.0 | 1,805.1 | 1,776.3 | 1,756.9 | 1,755.1 | ||||||||||||
| Total Liabilities | 6,977.0 | 6,756.0 | 6,757.8 | 4,971.8 | 3,987.7 | 4,023.7 | 4,001.1 | 2,535.4 | 2,512.0 | 2,519.4 | 2,108.9 | 2,111.4 | 2,073.4 | 2,064.9 | 2,032.2 | 2,013.9 | ||||||||||||
| Common Equity | ||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Retained Earnings | (644.0) | (467.0) | (283.4) | (296.4) | (259.6) | (228.2) | (257.5) | (297.8) | (326.1) | (346.7) | (355.0) | (387.6) | (363.6) | (392.8) | (422.8) | (332.8) | - | |||||||||||
| Accumulated Other Comprehensive Income | (5.0) | 47.0 | 47.1 | 62.9 | (2.6) | (28.2) | 20.6 | (7.1) | 3.5 | 14.1 | 6.3 | 10.3 | 8.3 | (0.7) | (0.4) | |||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 28.8 | 38.3 | - | - | ||||||||||
| Minority Interest | 117.0 | 505.0 | 534.3 | 398.1 | 210.8 | 211.1 | 236.0 | 258.0 | 221.3 | 215.1 | 140.8 | 122.7 | 133.3 | 118.3 | 83.9 | 129.7 | - | |||||||||||
| Total Stockholders Equity | 1,653.0 | 1,442.0 | 1,669.7 | 1,592.5 | 805.2 | 806.6 | 811.8 | 700.8 | 674.5 | 653.3 | 400.2 | 356.5 | 347.3 | 302.5 | 183.5 | 288.5 | - | |||||||||||
| Total Equity | 1,770.0 | 1,947.0 | 2,204.0 | 1,990.6 | 1,016.0 | 1,018.0 | 1,047.8 | 958.8 | 895.8 | 868.4 | 541.0 | 479.2 | 480.6 | 420.8 | 267.4 | 418.2 | - | 435.4 | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| Total Debt | 4,522.0 | 4,546.0 | 4,719.2 | 3,731.8 | 2,843.5 | 2,841.0 | 2,838.0 | 1,754.3 | 1,752.3 | 1,750.2 | 1,748.1 | 1,746.0 | 1,741.9 | 1,739.8 | 1,737.8 | 1,735.9 | - | 1,736.8 | 1,116.4 | 1,006.3 | 439.5 | - | 640.4 | - | - | - | - | - |
| Net debt | 4,049.0 | 3,582.0 | 3,207.7 | 702.5 | 1,676.2 | 1,629.1 | 1,411.6 | 1,549.3 | 1,229.4 | 1,295.2 | 1,055.8 | 1,097.0 | 1,039.4 | 1,067.1 | 719.6 | 546.9 | - | 448.7 | ||||||||||
| Working Capital | 375.0 | 867.0 | 742.1 | 2,286.8 | 487.8 | 530.6 | 1,391.2 | 241.4 | 490.5 | 448.9 | 725.6 | 672.9 | 723.4 | 672.1 | 1,008.6 | 1,169.3 | - | 1,307.7 | ||||||||||
| Book Value | 1,653.0 | 1,442.0 | 1,669.7 | 1,592.5 | 805.2 | 806.6 | 811.8 | 700.8 | 674.5 | 653.3 | 400.2 | 356.5 | 347.3 | 302.5 | 183.5 | 288.5 | - | 298.4 | ||||||||||
| Tangible Book Value | (4,031.0) | (1,262.0) | (3,811.3) | (895.6) | (1,637.1) | (649.0) | (1,414.9) | (1,519.5) | (1,231.7) | (458.0) | (979.7) | (1,045.6) | (387.7) | (1,036.5) | (662.6) | (551.5) | - | |||||||||||
| 11.5 |
| 8.8 |
| - |
| - |
| Other Current Assets | - | - | - | 1.2 | 0.5 | 1.0 | 0.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,181.0 | 1,910.0 | 1,153.3 | 991.7 | 1,453.6 | 1,033.5 | 106.4 | - | - |
| 8.6 |
| 24.5 |
| 19.4 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | 28.6 | 22.3 | 18.4 | 15.1 | 15.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 62.2 | 47.1 | - | - | - | - | - |
| Goodwill | 2,704.0 | 1,456.0 | 1,111.3 | 735.0 | 537.7 | 477.0 | 421.3 | 391.8 | - |
| Intangible Assets | 3,010.0 | 980.9 | 830.1 | 646.8 | 188.5 | 186.3 | 209.2 | - | - |
| Operating Lease Right Of Use Assets | 67.0 | 37.0 | 22.8 | 19.5 | 18.5 | 0.0 | - | - | - |
| Deferred Tax Assets | 391.0 | 397.0 | 0.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 43.0 | 31.0 | 80.9 | 10.9 | 1.9 | 0.6 | 1.4 | - | - |
| Total Non-Current Assets | - | - | - | 1,562.3 | 889.0 | 745.8 | 677.6 | - | - |
| Total Assets | 8,713.0 | 5,041.0 | 3,387.8 | 2,554.0 | 2,342.6 | 1,779.3 | 784.0 | - | - |
| 0.9 |
| 5.3 |
| - |
| - |
| Deferred Revenue Current | 13.0 | 16.0 | 20.6 | 16.3 | 15.0 | 7.8 | 5.6 | - | - |
| Operating Lease Liabilities Current | 17.0 | 11.0 | 7.8 | 5.3 | 4.8 | 0.0 | - | - | - |
| Accrued Expenses | - | - | - | 4.9 | 4.8 | 3.6 | 9.2 | - | - |
| Other Current Liabilities | - | - | - | 5.1 | 7.2 | 4.2 | 2.6 | - | - |
| Total Current Liabilities | 1,314.0 | 1,379.0 | 704.4 | 268.3 | 183.8 | 99.4 | 129.9 | - | - |
| 17.9 |
| 0.0 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | 2.8 | 2.4 | - | - | - | - |
| Deferred Tax Liabilities | 471.0 | 61.0 | 28.7 | 18.6 | 0.3 | 2.8 | 4.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 36.0 | 39.0 | 14.0 | 26.5 | 2.4 | 1.7 | 4.8 | - | - |
| Total Non-Current Liabilities | - | - | - | 1,805.1 | 1,759.1 | 1,009.9 | 644.0 | - | - |
| Total Liabilities | 6,756.0 | 4,023.0 | 2,519.4 | 2,073.4 | 1,942.9 | 1,109.3 | 773.9 | - | - |
| - |
| - |
| - |
| - |
| Retained Earnings | (467.0) | (228.0) | (346.7) | (363.6) | (325.3) | (278.7) | (182.4) | (118.8) | - |
| Accumulated Other Comprehensive Income | 47.0 | (28.0) | 14.1 | 8.3 | 0.0 | - | - | - | - |
| Treasury Stock | - | - | - | 0.0 | 21.1 | 0.0 | - | - | - |
| Minority Interest | 505.0 | 211.0 | 215.1 | 133.3 | 126.9 | 210.4 | - | - | - |
| Total Stockholders Equity | 1,442.0 | 807.0 | 653.3 | 347.3 | 272.8 | 459.6 | (32.9) | 35.9 | 96.2 |
| Total Equity | 1,947.0 | 1,018.0 | 869.0 | 481.0 | 399.7 | 670.0 | (32.9) | 35.9 | 96.2 |
| 78.5 |
| 636.7 |
| - |
| - |
| Working Capital | 867.0 | 531.0 | 448.9 | 723.4 | 1,269.8 | 934.1 | (23.5) | - | - |
| Book Value | 1,442.0 | 807.0 | 653.3 | 347.3 | 272.8 | 459.6 | (32.9) | 35.9 | 96.2 |
| Tangible Book Value | (4,272.0) | (1,629.9) | (1,288.1) | (1,034.5) | (453.4) | (203.7) | (663.4) | (355.9) | - |
| 11.8 |
| 11.5 |
| 12.3 |
| - |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 1.0 |
| 0.3 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,487.7 |
| 986.2 |
| 1,033.5 |
| 433.7 |
| - |
| 106.4 |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 25.7 |
| 24.5 |
| 23.2 |
| - |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| 17.8 |
| 14.5 |
| 15.1 |
| 14.0 |
| - |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.5 |
| 16.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 525.0 |
| 477.0 |
| 422.0 |
| - |
| 421.3 |
| - |
| - |
| - |
| - |
| - |
| 188.3 |
| 194.0 |
| 186.3 |
| 183.0 |
| - |
| 213.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.3 |
| 41.0 |
| 36.6 |
| 32.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| 867.4 |
| 822.4 |
| 745.8 |
| 681.9 |
| - |
| 681.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,355.1 |
| 1,808.6 |
| 1,779.3 |
| 1,115.6 |
| - |
| 788.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.8 |
| - |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 14.5 |
| 7.8 |
| 8.1 |
| - |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 3.6 |
| 4.2 |
| - |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.1 |
| 4.2 |
| 4.5 |
| - |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| 258.8 |
| - |
| 180.0 |
| 139.0 |
| 99.4 |
| 113.1 |
| - |
| 129.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 2.7 |
| 2.8 |
| 5.2 |
| - |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 1.4 |
| 1.7 |
| 2.1 |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,739.7 |
| 1,120.5 |
| 1,009.9 |
| 445.0 |
| - |
| 644.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,919.7 |
| 1,259.5 |
| 1,109.3 |
| 558.1 |
| - |
| 773.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (315.9) |
| (309.9) |
| (278.7) |
| (266.3) |
| (187.5) |
| (178.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.0 |
| 198.5 |
| 210.4 |
| 247.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.4 |
| 350.6 |
| 459.6 |
| 553.9 |
| (39.3) |
| (28.9) |
| (13.9) |
| 10.1 |
| 19.7 |
| 41.4 |
| 96.2 |
| 549.1 |
| 670.0 |
| 553.9 |
| (39.3) |
| (32.9) |
| (13.9) |
| 10.1 |
| 19.7 |
| 41.4 |
| 96.2 |
| 271.5 |
| 78.5 |
| 110.6 |
| - |
| 636.7 |
| - |
| - |
| - |
| - |
| - |
| 847.2 |
| 934.1 |
| 320.6 |
| - |
| (23.5) |
| - |
| - |
| - |
| - |
| - |
| 350.6 |
| 459.6 |
| 553.9 |
| (39.3) |
| (28.9) |
| (13.9) |
| 10.1 |
| 19.7 |
| 41.4 |
| 96.2 |
| (427.5) |
| (368.4) |
| (203.7) |
| (51.1) |
| - |
| (663.4) |
| - |
| - |
| - |
| - |
| - |