| (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 | 124.5 | 110.2 | 301.8 | 86.5 | 67.4 | 129.8 | 44.1 | 145.7 | 61.4 | 62.6 | 155.5 | 126.9 | 142.5 | 155.7 | 272.8 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 110.2 | 129.8 | 62.6 | 155.7 | 226.2 | 286.3 | 6.2 | 21.4 | 57.3 | 29.4 | 42.6 | 58.2 | 31.8 | 8.0 | 1.6 | 5.3 |
| Restricted Cash | 35.0 | 20.0 | 12.0 | 20.0 | 25.0 | 24.0 | 101.0 | 38.0 | 61.0 | 30.0 | 36.0 | 12.0 | 49.9 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 110.2 | 129.8 | 62.6 | 155.7 | 226.2 | 286.3 | 6.2 | 21.4 | 57.3 | 29.4 | 42.6 | 58.2 | 31.8 | 8.0 | 1.6 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | 433.0 | 430.0 | 593.0 | 700.0 | 835.0 | 1,211.0 | 692.0 | 664.0 | 320.7 | 259.9 | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 1.3 | 1.2 | 1.1 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | 433.0 | 430.0 | 593.0 | 700.0 | 835.0 | 1,211.0 | 692.0 | 664.0 | 320.7 | 259.9 | - | - | - |
| 279.5 |
| 133.3 |
| 226.2 |
| 413.3 |
| 583.2 |
| 232.3 |
| 286.3 |
| 881.5 |
| 541.8 |
| 173.0 |
| 6.2 |
| 186.2 |
| 37.9 |
| 62.1 |
| 21.4 |
| 34.4 |
| 41.8 |
| 47.2 |
| 57.3 |
| 90.8 |
| 41.7 |
| 16.3 |
| 29.4 |
| 73.0 |
| 19.3 |
| Restricted Cash | 27.0 | 35.0 | 17.0 | 17.0 | 17.0 | 20.0 | 15.0 | 15.0 | 16.0 | 12.0 | 14.0 | 25.0 | 22.0 | 20.0 | 25.0 | 25.0 | 22.0 | 25.0 | 26.0 | 26.0 | 21.0 | 24.0 | 24.0 | 28.0 | 27.0 | 101.0 | 43.0 | 44.0 | 44.0 | 38.0 | 63.0 | 68.0 | 70.0 | 61.0 | 68.0 | 64.0 | 67.0 | 30.0 | 25.0 | 25.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 124.5 | 110.2 | 301.8 | 86.5 | 67.4 | 129.8 | 44.1 | 145.7 | 61.4 | 62.6 | 155.5 | 126.9 | 142.5 | 155.7 | 272.8 | 279.5 | 133.3 | 226.2 | 413.3 | 583.2 | 232.3 | 286.3 | 881.5 | 541.8 | 173.0 | 6.2 | 186.2 | 37.9 | 62.1 | 21.4 | 34.4 | 41.8 | 47.2 | 57.3 | 90.8 | 41.7 | 16.3 | 29.4 | 73.0 | 19.3 |
| 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 | - | - | - | - | - | - | 3.0 | 3.0 | 3.0 | 111.0 | 111.0 | 351.0 | 352.0 | 353.0 | 358.0 | 359.0 | 360.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 4,253.8 | 4,115.9 | 4,135.4 | 4,083.0 | 3,993.1 | 3,612.4 | 3,353.2 | 3,371.4 | 3,263.4 | 2,966.3 | 2,563.9 | 2,299.0 | 2,249.7 | 1,869.7 | 1,921.5 | 1,935.5 | ||||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 14.0 | 82.0 | 83.0 | - | 83.0 | 84.0 | 85.0 | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,202.4 | 8,188.0 | 8,204.0 | 7,596.2 | 7,476.0 | 7,080.2 | 6,672.5 | 6,658.7 | 6,728.0 | 6,552.4 | 5,908.1 | 5,375.2 | 5,139.9 | 4,760.1 | 4,497.9 | 4,519.0 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | 168.0 | 390.0 | 395.0 | 433.0 | 408.0 | 416.0 | 424.0 | 430.0 | 438.0 | 442.0 | 463.0 | 593.0 | 600.0 | 626.0 | 633.0 | 700.0 | 665.0 | 740.0 | 815.0 | 835.0 | 1,096.0 | 1,198.0 | 1,215.0 | 1,211.0 | 1,076.0 | 922.0 | 790.0 | - | 610.0 | 624.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,667.5 | 5,530.1 | 5,518.1 | 5,007.5 | 5,005.2 | 4,675.2 | 4,349.4 | 4,335.6 | 4,454.5 | 4,410.7 | 3,808.3 | 3,381.3 | 3,481.1 | 3,095.4 | 2,846.9 | 2,927.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (449.9) | (323.1) | (215.5) | (245.4) | (291.9) | (297.5) | (318.1) | (249.3) | (227.8) | (303.5) | (348.9) | (326.4) | (297.7) | (285.5) | (231.4) | (232.6) | (181.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 38.7 | 47.1 | 24.7 | 30.7 | 37.7 | 40.1 | 7.5 | 41.1 | 29.1 | 13.2 | 47.3 | (8.0) | (32.8) | (10.4) | (14.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 91.9 | 83.0 | 80.9 | 78.4 | 77.3 | 68.3 | 64.8 | 62.7 | 55.9 | 49.4 | 47.0 | 44.0 | 41.5 | 35.5 | 34.9 | 33.5 | 22.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,534.8 | 2,657.9 | 2,685.9 | 2,588.6 | 2,470.7 | 2,405.1 | 2,323.1 | 2,323.2 | 2,273.4 | 2,141.6 | 2,099.9 | 1,993.9 | 1,658.8 | 1,664.7 | 1,651.0 | 1,591.5 | ||||||||||||||||||||||||
| Total Equity | 2,534.8 | 2,657.9 | 2,685.9 | 2,588.6 | 2,470.7 | 2,405.1 | 2,323.1 | 2,323.2 | 2,273.4 | 2,141.6 | 2,099.9 | 1,993.9 | 1,658.8 | 1,664.7 | 1,651.0 | 1,591.5 | 1,614.0 | 1,566.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 168.0 | 390.0 | 395.0 | 433.0 | 408.0 | 416.0 | 424.0 | 430.0 | 438.0 | 442.0 | 463.0 | 593.0 | 600.0 | 626.0 | 633.0 | 700.0 | 665.0 | 740.0 | 815.0 | 835.0 | 1,096.0 | 1,198.0 | 1,215.0 | 1,211.0 | 1,076.0 | 922.0 | 790.0 | - | 610.0 | 624.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | 12.5 | 263.1 | 252.5 | 277.3 | 135.2 | 136.5 | 290.7 | 203.8 | 24.7 | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,534.8 | 2,657.9 | 2,685.9 | 2,588.6 | 2,470.7 | 2,405.1 | 2,323.1 | 2,323.2 | 2,273.4 | 2,141.6 | 2,099.9 | 1,993.9 | 1,658.8 | 1,664.7 | 1,651.0 | 1,591.5 | 1,614.0 | 1,566.5 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 2,085.9 | 1,911.9 | 1,575.8 | - | 1,568.0 | 1,507.5 | 1,529.0 | |||||||||||||||||||||||
| 5.3 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | 3.0 | 111.0 | 353.0 | 356.0 | 359.0 | 362.0 | 365.0 | 341.0 | 172.0 | 156.0 | 114.0 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 4,115.9 | 3,612.4 | 2,966.3 | 1,869.7 | 1,759.7 | 1,279.7 | 498.6 | 471.0 | 522.6 | 363.3 | 318.8 | 143.9 | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | - | - | - |
| Intangible Assets | - | - | 14.0 | 84.0 | 87.0 | 90.0 | 93.0 | 96.0 | 94.0 | 27.0 | 26.9 | 23.1 | 1.7 | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,188.0 | 7,080.2 | 6,552.4 | 4,760.1 | 4,148.3 | 3,459.1 | 2,387.3 | 2,154.9 | 2,250.2 | 1,745.9 | 1,469.6 | 1,008.7 | 571.4 | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,530.1 | 4,675.2 | 4,410.7 | 3,095.4 | 2,581.8 | 2,248.9 | 1,447.4 | 1,350.4 | 1,607.4 | 1,171.5 | 1,037.5 | 734.6 | 420.8 | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (323.1) | (297.5) | (303.5) | (285.5) | (193.7) | (204.1) | (169.8) | (163.2) | (131.3) | (92.2) | (52.7) | (25.0) | (13.9) | - | - | - |
| Accumulated Other Comprehensive Income | 47.1 | 40.1 | 13.2 | (10.4) | 9.9 | 12.6 | 3.3 | (1.7) | (1.1) | (1.4) | (1.9) | 0.4 | 0.1 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 83.0 | 68.3 | 49.4 | 35.5 | 21.8 | 6.9 | 3.4 | 3.4 | 3.6 | 3.7 | 3.9 | 4.7 | 4.1 | - | - | - |
| Total Stockholders Equity | 2,657.9 | 2,405.1 | 2,141.6 | 1,664.7 | 1,566.5 | 1,210.1 | 939.9 | 804.5 | 642.8 | 574.3 | 432.1 | 274.0 | 150.6 | 5.9 | 16.3 | 22.4 |
| Total Equity | 2,657.9 | 2,405.1 | 2,141.6 | 1,664.7 | 1,566.5 | 1,210.1 | 939.9 | 804.5 | 642.8 | 574.3 | 432.1 | 274.0 | 150.6 | 5.9 | 16.3 | 22.4 |
| Net debt | - | - | - | 277.3 | 203.8 | 306.8 | 693.8 | 813.6 | 1,153.7 | 662.6 | 621.4 | 262.5 | 228.1 | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,657.9 | 2,405.1 | 2,141.6 | 1,664.7 | 1,566.5 | 1,210.1 | 939.9 | 804.5 | 642.8 | 574.3 | 432.1 | 274.0 | 150.6 | 5.9 | 16.3 | 22.4 |
| Tangible Book Value | - | - | 2,127.6 | 1,580.7 | 1,479.5 | 1,120.1 | 846.9 | 708.5 | 548.8 | 547.3 | 405.2 | 251.0 | 145.1 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 356.0 |
| 357.0 |
| 358.0 |
| 358.0 |
| 359.0 |
| 360.0 |
| 361.0 |
| 361.0 |
| 362.0 |
| 363.0 |
| 364.0 |
| 365.0 |
| 365.0 |
| 362.0 |
| 355.0 |
| 340.0 |
| 341.0 |
| 314.0 |
| 298.0 |
| 289.0 |
| 172.0 |
| 166.0 |
| 162.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,871.2 |
| 1,759.7 |
| 1,468.3 |
| 1,489.1 |
| 1,386.3 |
| 1,279.7 |
| 718.8 |
| 556.5 |
| 581.9 |
| 498.6 |
| 449.3 |
| 458.3 |
| 458.9 |
| 471.0 |
| 434.5 |
| 461.2 |
| 490.3 |
| 522.6 |
| 540.2 |
| 551.0 |
| 449.2 |
| 363.3 |
| 324.0 |
| 334.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.0 |
| 89.0 |
| 89.0 |
| - |
| 91.0 |
| 92.0 |
| 93.0 |
| - |
| 94.0 |
| 95.0 |
| 96.0 |
| - |
| 96.0 |
| 96.0 |
| 93.0 |
| - |
| 88.0 |
| 76.0 |
| 76.0 |
| - |
| 30.9 |
| 30.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,221.7 |
| 4,148.3 |
| 3,940.9 |
| 3,935.5 |
| 3,431.5 |
| 3,459.1 |
| 3,344.5 |
| 2,836.9 |
| 2,524.5 |
| 2,387.3 |
| 2,279.2 |
| 2,027.4 |
| 2,186.9 |
| 2,154.9 |
| 2,295.1 |
| 2,218.0 |
| 2,220.7 |
| 2,250.2 |
| 2,310.7 |
| 2,288.5 |
| 2,043.2 |
| 1,745.9 |
| 1,556.2 |
| 1,476.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,607.7 |
| 2,581.8 |
| 2,467.5 |
| 2,613.0 |
| 2,120.2 |
| 2,248.9 |
| 2,246.8 |
| 1,769.0 |
| 1,487.9 |
| 1,447.4 |
| 1,396.6 |
| 1,142.7 |
| 1,344.8 |
| 1,350.4 |
| 1,648.5 |
| 1,571.6 |
| 1,593.8 |
| 1,607.4 |
| 1,656.0 |
| 1,625.3 |
| 1,406.4 |
| 1,171.5 |
| 1,059.0 |
| 973.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (193.7) |
| (225.9) |
| (193.5) |
| (182.0) |
| (204.1) |
| (202.9) |
| (198.7) |
| (185.8) |
| (169.8) |
| (193.1) |
| (180.2) |
| (171.0) |
| (163.2) |
| (151.8) |
| (150.6) |
| (150.1) |
| (131.3) |
| (117.1) |
| (107.3) |
| (102.1) |
| (92.2) |
| (80.9) |
| (71.2) |
| (22.1) |
| (12.3) |
| 9.9 |
| 7.7 |
| 11.3 |
| (5.4) |
| 12.6 |
| 11.5 |
| 9.6 |
| 11.1 |
| 3.3 |
| 8.7 |
| 1.0 |
| (0.4) |
| (1.7) |
| 3.0 |
| 3.9 |
| 2.1 |
| (1.1) |
| (1.0) |
| (0.6) |
| 0.1 |
| (1.4) |
| (4.3) |
| (6.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.8 |
| 19.0 |
| 16.9 |
| 8.7 |
| 6.9 |
| 5.7 |
| 5.4 |
| 4.3 |
| 3.4 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.6 |
| 3.6 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.8 |
| 3.8 |
| 1,614.0 |
| 1,566.5 |
| 1,473.4 |
| 1,322.5 |
| 1,311.3 |
| 1,210.1 |
| 1,097.7 |
| 1,068.0 |
| 1,036.6 |
| 939.9 |
| 882.5 |
| 884.7 |
| 842.1 |
| 804.5 |
| 646.6 |
| 646.4 |
| 627.0 |
| 642.8 |
| 654.7 |
| 663.3 |
| 636.8 |
| 574.3 |
| 497.1 |
| 502.2 |
| 1,473.4 |
| 1,322.5 |
| 1,311.3 |
| 1,210.1 |
| 1,097.7 |
| 1,068.0 |
| 1,036.6 |
| 939.9 |
| 882.5 |
| 884.7 |
| 842.1 |
| 804.5 |
| 646.6 |
| 646.4 |
| 627.0 |
| 642.8 |
| 654.7 |
| 663.3 |
| 636.8 |
| 574.3 |
| 497.1 |
| 502.2 |
| (141.2) |
| 230.7 |
| 306.8 |
| (281.5) |
| 84.2 |
| 460.0 |
| 693.8 |
| 478.8 |
| 702.1 |
| 752.9 |
| 813.6 |
| 1,061.6 |
| 1,156.2 |
| 1,167.9 |
| 1,153.7 |
| 985.2 |
| 880.3 |
| 773.7 |
| - |
| 537.0 |
| 604.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,473.4 |
| 1,322.5 |
| 1,311.3 |
| 1,210.1 |
| 1,097.7 |
| 1,068.0 |
| 1,036.6 |
| 939.9 |
| 882.5 |
| 884.7 |
| 842.1 |
| 804.5 |
| 646.6 |
| 646.4 |
| 627.0 |
| 642.8 |
| 654.7 |
| 663.3 |
| 636.8 |
| 574.3 |
| 497.1 |
| 502.2 |
| - |
| 1,385.4 |
| 1,233.5 |
| 1,222.3 |
| - |
| 1,006.7 |
| 976.0 |
| 943.6 |
| - |
| 788.5 |
| 789.7 |
| 746.1 |
| - |
| 550.6 |
| 550.4 |
| 534.0 |
| - |
| 566.7 |
| 587.3 |
| 560.8 |
| - |
| 466.2 |
| 471.5 |