| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 175.9 | 139.9 | 447.1 | 418.0 | 308.3 | 269.8 | 41.4 | - |
| Restricted Cash | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 1.2 | 1.1 | - |
| Short Term Investments | 4.0 | 0.0 | 82.2 | 127.7 | 18.4 | 30.6 | 0.0 | - |
| Cash And Short Term Investments | 179.9 | 139.9 | 529.3 | 545.7 | 326.7 | 300.4 | 41.4 | - |
| Receivables | ||||||||
| Accounts Receivable | 225.6 | 246.1 | 272.0 | 222.9 | 187.0 | 121.2 | 86.9 | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 48.5 | 65.0 | 59.6 | 57.8 | 27.1 | 14.3 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 269.0 | 197.2 | 125.7 | 94.1 | 71.4 | 50.7 | 34.5 | - |
| Accumulated Depreciation | 106.4 | 84.6 | 60.6 | 42.0 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 31.3 | 16.6 | 34.4 | 35.6 | 15.9 | 8.6 | 7.9 | - |
| Short Term Debt | 5.9 | 5.9 | 6.0 | 0.0 | 0.0 | 0.0 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 1,318.1 | 1,221.8 | 1,226.4 | 1,235.7 | 1,232.9 | 744.9 | 1,194.6 | - |
| Operating Lease Liabilities Non-Current | 239.2 | 151.2 | 89.9 | 67.9 | 61.5 | |||
| Common Equity | ||||||||
| Common Stock | 3.0 | 3.4 | 3.8 | 4.0 | 4.0 | - | - | - |
| Additional Paid In Capital | 1,068.1 | 1,362.9 | 1,804.9 | 2,052.1 | 1,871.6 | |||
| Supplementary Data | ||||||||
| Total Debt | 1,324.0 | 1,227.7 | 1,232.4 | 1,235.7 | 1,232.9 | 744.9 | 1,203.3 | - |
| Net debt | 1,144.1 | 1,087.8 | 703.1 | 690.0 | 906.2 | 444.5 | ||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | 171.2 | 175.9 | 124.8 | 171.0 | 138.5 | 139.9 | 147.7 | 385.9 | 405.9 | 447.1 | 442.6 | 509.7 | 474.0 | 418.0 | 406.3 | |||||||||||||||
| 8.3 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 454.0 | 451.0 | 864.3 | 832.0 | 545.7 | 439.5 | 148.2 | - |
| 29.7 |
| 19.7 |
| 11.2 |
| - |
| Property,Plant & Equipment Net | 162.6 | 112.6 | 65.1 | 52.1 | 41.7 | 31.0 | 23.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,575.1 | 1,000.1 | 966.8 | 445.7 |
| Intangible Assets | 217.3 | 275.8 | 334.6 | 395.6 | 431.0 | 365.7 | 370.6 | - |
| Operating Lease Right Of Use Assets | 113.3 | 90.9 | 80.7 | 63.0 | 59.8 | 32.0 | 36.8 | - |
| Deferred Tax Assets | 3,662.3 | 3,717.6 | 3,707.1 | 3,977.9 | 4,116.0 | 415.7 | 0.0 | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 6,439.5 | 6,467.6 | 6,868.3 | 7,136.4 | 6,852.9 | 2,327.4 | 1,561.9 | - |
| 8.7 |
| - |
| Deferred Revenue Current | 474.6 | 473.8 | 439.6 | 416.8 | 361.5 | 221.3 | 157.7 | - |
| Operating Lease Liabilities Current | 6.0 | 9.9 | 11.2 | 10.3 | 8.1 | 6.0 | 4.0 | - |
| Accrued Expenses | 115.1 | 123.6 | 113.8 | 104.1 | 103.3 | 81.5 | 62.9 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 632.9 | 652.1 | 638.4 | 572.7 | 507.6 | 320.8 | 241.7 | - |
| 33.6 |
| 40.7 |
| - |
| Deferred Revenue Non-Current | 3.2 | 4.1 | 2.3 | 3.1 | 2.7 | 1.4 | 1.4 | - |
| Deferred Tax Liabilities | 3.8 | 2.4 | 1.9 | 1.0 | 1.5 | 8.3 | 82.8 | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.7 | 2.3 | 3.5 | 5.5 | 2.8 | 7.8 | 14.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,930.8 | 4,774.1 | 4,749.0 | 4,864.6 | 4,855.0 | 1,387.8 | 1,575.5 | - |
| 505.2 |
| 0.0 |
| - |
| Retained Earnings | 436.6 | 312.4 | 283.3 | 176.0 | 112.8 | (4.0) | 0.0 | - |
| Accumulated Other Comprehensive Income | 1.0 | 14.8 | 27.3 | 39.7 | 9.5 | (2.4) | (6.0) | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 0.0 | 436.8 | 0.0 | - |
| Total Stockholders Equity | 1,508.7 | 1,693.5 | 2,119.3 | 2,271.8 | 1,997.9 | 939.6 | (213.8) | - |
| Total Equity | 1,508.7 | 1,693.5 | 2,119.3 | 2,271.8 | 1,997.9 | 939.6 | (213.8) | - |
| 1,161.9 |
| - |
| Working Capital | (178.9) | (201.1) | 225.9 | 259.3 | 38.1 | 118.7 | (93.5) | - |
| Book Value | 1,508.7 | 1,693.5 | 2,119.3 | 2,271.8 | 1,997.9 | 939.6 | (213.8) | - |
| Tangible Book Value | (401.3) | (275.0) | 92.0 | 183.5 | (8.2) | (426.2) | (1,551.2) | - |
| 352.7 |
| 394.4 |
| 308.3 |
| 196.8 |
| 332.9 |
| 229.1 |
| 269.8 |
| 304.9 |
| 259.1 |
| 63.0 |
| 41.4 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.1 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | - | - | - | - |
| Short Term Investments | 4.0 | 4.0 | 10.2 | 5.9 | 2.0 | 0.0 | 0.0 | 13.4 | 34.3 | 82.2 | 125.3 | 150.6 | 141.8 | 127.7 | 32.4 | 12.9 | 12.4 | 18.4 | 36.5 | 66.8 | 124.6 | 30.6 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 175.2 | 179.9 | 135.0 | 176.9 | 140.5 | 139.9 | 147.7 | 399.3 | 440.2 | 529.3 | 567.9 | 660.3 | 615.8 | 545.7 | 438.7 | 365.6 | 406.8 | 326.7 | 233.3 | 399.7 | 353.7 | 300.4 | 304.9 | 259.1 | 63.0 | 41.4 | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||
| Accounts Receivable | 183.8 | 225.6 | 175.5 | 192.0 | 203.8 | 246.1 | 163.0 | 189.9 | 223.5 | 272.0 | 218.6 | 207.2 | 215.5 | 222.9 | 164.9 | 161.9 | 166.3 | 187.0 | 115.1 | 111.2 | 115.2 | 121.2 | 90.4 | 89.4 | - | 86.9 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 51.0 | 48.5 | 51.3 | 60.7 | 58.5 | 58.6 | 73.9 | 64.9 | 72.1 | 59.6 | 60.6 | 68.8 | 65.9 | 57.8 | 53.5 | 45.3 | 38.1 | 27.1 | ||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Assets | 410.0 | 454.0 | 372.2 | 439.0 | 410.1 | 451.0 | 390.7 | 659.6 | 740.2 | 864.3 | 855.1 | 944.7 | 905.1 | 832.0 | 663.2 | 578.8 | ||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 287.0 | 269.0 | 254.1 | 230.4 | 207.4 | 197.2 | 176.3 | 153.0 | 140.7 | 125.7 | 114.1 | 107.7 | 99.8 | 94.1 | 87.7 | 84.0 | 77.9 | 71.4 | 65.0 | 56.7 | 54.5 | 50.7 | 45.7 | 42.1 | - | 34.5 | - | - | - | - |
| Accumulated Depreciation | 115.4 | 106.4 | 97.4 | 92.8 | 86.1 | 84.6 | 76.8 | 68.9 | 66.1 | 60.6 | 55.7 | 50.8 | 46.4 | 42.0 | 37.5 | 36.2 | 33.0 | |||||||||||||
| Property,Plant & Equipment Net | 171.6 | 162.6 | 156.7 | 137.6 | 121.3 | 112.6 | 99.5 | 84.1 | 74.6 | 65.1 | 58.4 | 56.9 | 53.4 | 52.1 | 50.2 | 47.8 | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Goodwill | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,692.7 | 1,696.3 | 1,695.8 | 1,573.4 | 1,575.1 | ||||||||||||
| Intangible Assets | 204.6 | 217.3 | 231.8 | 246.4 | 261.1 | 275.8 | 290.8 | 305.7 | 319.8 | 334.6 | 349.5 | 364.5 | 379.6 | 395.6 | 413.5 | 431.4 | 414.5 | |||||||||||||
| Operating Lease Right Of Use Assets | 109.5 | 113.3 | 126.9 | 130.8 | 85.7 | 90.9 | 108.5 | 117.2 | 106.8 | 80.7 | 79.2 | 67.4 | 60.6 | 63.0 | 65.4 | 60.1 | ||||||||||||||
| Deferred Tax Assets | 3,647.1 | 3,662.3 | 3,662.1 | 3,676.9 | 3,707.7 | 3,717.6 | 3,692.9 | 3,698.1 | 3,694.3 | 3,707.1 | 3,912.1 | 3,937.7 | 3,952.9 | 3,977.9 | 4,050.5 | 4,083.4 | 4,099.3 | |||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Assets | 6,369.7 | 6,439.5 | 6,369.7 | 6,452.8 | 6,406.0 | 6,467.6 | 6,394.9 | 6,683.5 | 6,753.9 | 6,868.3 | 7,070.9 | 7,192.2 | 7,165.1 | 7,136.4 | 7,059.2 | 7,008.5 | ||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | 21.3 | 31.3 | 19.1 | 16.1 | 17.1 | 16.6 | 21.1 | 20.3 | 18.0 | 34.4 | 20.3 | 22.9 | 25.9 | 35.6 | 22.0 | 19.9 | 17.4 | 15.9 | 24.9 | 20.7 | 13.8 | 8.6 | 9.7 | 9.9 | - | 7.9 | - | - | - | - |
| Short Term Debt | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
| Deferred Revenue Current | 476.1 | 474.6 | 429.0 | 469.4 | 480.8 | 473.8 | 417.0 | 438.9 | 443.0 | 439.6 | 399.2 | 438.1 | 449.0 | 416.8 | 379.7 | 410.1 | 403.8 | |||||||||||||
| Operating Lease Liabilities Current | 6.4 | 6.0 | 6.3 | 6.7 | 10.5 | 9.9 | 11.4 | 9.1 | 12.1 | 11.2 | 9.0 | 7.8 | 9.7 | 10.3 | 10.5 | 8.2 | ||||||||||||||
| Accrued Expenses | 88.8 | 115.1 | 95.8 | 98.4 | 87.2 | 123.0 | 109.5 | 141.8 | 123.1 | 113.8 | 91.4 | 85.4 | 79.1 | 104.1 | 89.5 | 84.5 | 71.0 | |||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Liabilities | 598.5 | 632.9 | 556.8 | 619.4 | 624.4 | 652.1 | 624.1 | 680.7 | 664.1 | 638.4 | 573.1 | 607.9 | 617.0 | 572.7 | 518.0 | |||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||
| Long Term Debt | 1,317.2 | 1,318.1 | 1,319.0 | 1,320.0 | 1,220.9 | 1,221.8 | 1,222.9 | 1,223.8 | 1,225.4 | 1,226.4 | 1,227.0 | 1,228.0 | 1,229.0 | 1,235.7 | 1,235.0 | 1,234.3 | 1,233.6 | 1,232.9 | 1,232.2 | 739.2 | 738.7 | 744.9 | 744.3 | 743.7 | - | 1,194.6 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 240.8 | 239.2 | 231.0 | 226.4 | 164.4 | 151.2 | 135.8 | 177.3 | 115.4 | 89.9 | 88.3 | 73.9 | 65.9 | 67.9 | 69.6 | |||||||||||||||
| Deferred Revenue Non-Current | 3.1 | 3.2 | 2.9 | 2.9 | 3.6 | 4.1 | 2.2 | 1.5 | 1.3 | 2.3 | 3.9 | 5.0 | 2.4 | 3.1 | 1.5 | 1.7 | 2.3 | |||||||||||||
| Deferred Tax Liabilities | 4.0 | 3.8 | 2.6 | 2.5 | 2.4 | 2.4 | 2.5 | 2.2 | 2.1 | 1.9 | 2.1 | 1.8 | 1.6 | 1.0 | 1.7 | 1.8 | 1.7 | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | 2.1 | 1.7 | 2.3 | 3.4 | 2.9 | 2.3 | 3.0 | 3.4 | 4.1 | 3.5 | 4.7 | 5.6 | 5.7 | 5.5 | 2.3 | 2.8 | ||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Liabilities | 4,896.1 | 4,930.8 | 4,839.2 | 4,900.8 | 4,759.9 | 4,774.1 | 4,726.5 | 4,820.6 | 4,748.0 | 4,749.0 | 4,820.5 | 4,845.2 | 4,845.8 | 4,864.6 | 4,862.9 | 4,884.6 | ||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||
| Common Stock | 2.9 | 3.0 | 3.0 | 3.1 | 3.3 | 3.4 | 3.4 | 3.6 | 3.7 | 3.8 | 3.9 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,003.0 | 1,068.1 | 1,120.1 | 1,175.9 | 1,292.4 | 1,362.9 | 1,351.3 | 1,560.8 | 1,676.3 | 1,804.9 | 1,922.2 | 2,047.2 | 2,061.6 | 2,052.1 | 1,997.7 | 1,954.1 | ||||||||||||||
| Retained Earnings | 465.9 | 436.6 | 401.9 | 363.2 | 339.2 | 312.4 | 297.8 | 274.0 | 298.4 | 283.3 | 288.8 | 258.6 | 220.5 | 176.0 | 152.8 | 134.9 | 119.0 | |||||||||||||
| Accumulated Other Comprehensive Income | 1.8 | 1.0 | 5.5 | 9.8 | 11.2 | 14.8 | 15.9 | 24.5 | 27.5 | 27.3 | 35.5 | 37.2 | 33.2 | 39.7 | 41.8 | 30.9 | ||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Stockholders Equity | 1,473.6 | 1,508.7 | 1,530.5 | 1,552.0 | 1,646.1 | 1,693.5 | 1,668.4 | 1,862.9 | 2,005.9 | 2,119.3 | 2,250.4 | 2,347.0 | 2,319.3 | 2,271.8 | 2,196.3 | 2,123.9 | ||||||||||||||
| Total Equity | 1,473.6 | 1,508.7 | 1,530.5 | 1,552.0 | 1,646.1 | 1,693.5 | 1,668.4 | 1,862.9 | 2,005.9 | 2,119.3 | 2,250.4 | 2,347.0 | 2,319.3 | 2,271.8 | 2,196.3 | 2,123.9 | 2,059.4 | 1,997.9 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | 1,323.1 | 1,324.0 | 1,324.9 | 1,325.9 | 1,226.8 | 1,227.7 | 1,228.8 | 1,229.7 | 1,231.4 | 1,232.4 | 1,233.0 | 1,234.0 | 1,235.0 | 1,235.7 | 1,235.0 | 1,234.3 | 1,233.6 | 1,232.9 | 1,232.2 | 739.2 | 738.7 | 744.9 | 744.3 | 743.7 | - | 1,203.3 | - | - | - | - |
| Net debt | 1,147.9 | 1,144.1 | 1,189.9 | 1,149.0 | 1,086.3 | 1,087.8 | 1,081.1 | 830.4 | 791.2 | 703.1 | 665.1 | 573.7 | 619.2 | 690.0 | 796.3 | 868.7 | 826.8 | 906.2 | ||||||||||||
| Working Capital | (188.5) | (178.9) | (184.6) | (180.4) | (214.3) | (201.1) | (233.4) | (21.1) | 76.1 | 225.9 | 282.0 | 336.8 | 288.1 | 259.3 | 145.2 | 43.0 | 101.3 | |||||||||||||
| Book Value | 1,473.6 | 1,508.7 | 1,530.5 | 1,552.0 | 1,646.1 | 1,693.5 | 1,668.4 | 1,862.9 | 2,005.9 | 2,119.3 | 2,250.4 | 2,347.0 | 2,319.3 | 2,271.8 | 2,196.3 | 2,123.9 | 2,059.4 | 1,997.9 | ||||||||||||
| Tangible Book Value | (423.7) | (401.3) | (394.0) | (387.1) | (307.7) | (275.0) | (315.1) | (135.5) | (6.6) | 92.0 | 208.2 | 289.8 | 247.0 | 183.5 | 86.5 | (3.3) | 71.5 | |||||||||||||
| 56.2 |
| 18.2 |
| 15.5 |
| 14.3 |
| 10.2 |
| 8.7 |
| - |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 617.2 |
| 545.7 |
| 408.7 |
| 530.0 |
| 485.5 |
| 439.5 |
| 421.4 |
| 372.7 |
| - |
| 148.2 |
| - |
| - |
| - |
| - |
| 29.7 |
| 26.3 |
| 23.4 |
| 24.0 |
| 19.7 |
| 17.3 |
| 15.0 |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| 44.9 |
| 41.7 |
| 38.7 |
| 33.3 |
| 30.5 |
| 31.0 |
| 28.4 |
| 27.1 |
| - |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,575.4 |
| 1,023.8 |
| 1,000.1 |
| 1,000.1 |
| 966.8 |
| 966.8 |
| - |
| 966.8 |
| - |
| - |
| - |
| - |
| 431.0 |
| 447.3 |
| 354.1 |
| 354.1 |
| 365.7 |
| 340.0 |
| 350.2 |
| - |
| 370.6 |
| - |
| - |
| - |
| - |
| 59.1 |
| 59.8 |
| 62.1 |
| 64.7 |
| 30.6 |
| 32.0 |
| 34.0 |
| 35.0 |
| - |
| 36.8 |
| - |
| - |
| - |
| - |
| 4,116.0 |
| 4,006.0 |
| 755.5 |
| 584.9 |
| 415.7 |
| 238.1 |
| 149.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,924.2 |
| 6,852.9 |
| 6,608.1 |
| 2,823.3 |
| 2,547.0 |
| 2,327.4 |
| 2,048.5 |
| 1,919.3 |
| - |
| 1,561.9 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 8.7 |
| - |
| - |
| - |
| - |
| 361.5 |
| 285.6 |
| 274.1 |
| 260.6 |
| 221.3 |
| 175.3 |
| 171.0 |
| - |
| 157.7 |
| - |
| - |
| - |
| - |
| 8.1 |
| 8.1 |
| 8.1 |
| 7.9 |
| 7.1 |
| 6.0 |
| 4.9 |
| 4.0 |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| 103.3 |
| 77.6 |
| 71.3 |
| 56.7 |
| 81.5 |
| 52.5 |
| 47.0 |
| - |
| 62.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 535.8 |
| 515.9 |
| 507.6 |
| 407.9 |
| 385.5 |
| 348.2 |
| 320.8 |
| 247.5 |
| 237.7 |
| - |
| 241.7 |
| - |
| - |
| - |
| - |
| 61.4 |
| 60.6 |
| 61.5 |
| 63.2 |
| 65.3 |
| 32.6 |
| 33.6 |
| 37.0 |
| 38.3 |
| - |
| 40.7 |
| - |
| - |
| - |
| - |
| 2.7 |
| 2.3 |
| 1.9 |
| 1.3 |
| 1.4 |
| 0.7 |
| 1.1 |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.2 |
| 88.4 |
| 89.7 |
| 8.3 |
| 7.9 |
| 11.1 |
| - |
| 82.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 2.8 |
| 7.0 |
| 6.1 |
| 5.6 |
| 7.8 |
| 8.0 |
| 5.7 |
| - |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,864.8 |
| 4,855.0 |
| 4,773.4 |
| 1,831.6 |
| 1,600.1 |
| 1,387.8 |
| 1,228.0 |
| 1,136.0 |
| - |
| 1,575.5 |
| - |
| - |
| - |
| - |
| 1,910.0 |
| 1,871.6 |
| 1,808.9 |
| 602.7 |
| 549.6 |
| 505.2 |
| 402.1 |
| 366.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 112.8 |
| (32.1) |
| 8.5 |
| (0.8) |
| (4.0) |
| (29.5) |
| (34.4) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 26.4 |
| 9.5 |
| 4.3 |
| 1.2 |
| 1.6 |
| (2.4) |
| (2.9) |
| (2.8) |
| - |
| (6.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.7 |
| 375.4 |
| 392.6 |
| 436.8 |
| 446.9 |
| 450.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 2,059.4 |
| 1,997.9 |
| 1,834.7 |
| 991.7 |
| 946.9 |
| 939.6 |
| 845.7 |
| 808.5 |
| (220.1) |
| (213.8) |
| (217.2) |
| (200.7) |
| (161.6) |
| (119.1) |
| 1,834.7 |
| 991.7 |
| 946.9 |
| 939.6 |
| 845.7 |
| 808.5 |
| (220.1) |
| (213.8) |
| (217.2) |
| (200.7) |
| (161.6) |
| (119.1) |
| 998.9 |
| 339.5 |
| 385.0 |
| 444.5 |
| 439.4 |
| 484.6 |
| - |
| 1,161.9 |
| - |
| - |
| - |
| - |
| 38.1 |
| 0.8 |
| 144.5 |
| 137.3 |
| 118.7 |
| 173.9 |
| 135.0 |
| - |
| (93.5) |
| - |
| - |
| - |
| - |
| 1,834.7 |
| 991.7 |
| 946.9 |
| 939.6 |
| 845.7 |
| 808.5 |
| (220.1) |
| (213.8) |
| (217.2) |
| (200.7) |
| (161.6) |
| (119.1) |
| (8.2) |
| (188.0) |
| (386.2) |
| (407.3) |
| (426.2) |
| (461.1) |
| (508.5) |
| - |
| (1,551.2) |
| - |
| - |
| - |
| - |