| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 130.0 | 174.5 | 700.6 | 262.9 | 610.2 | 213.4 | 92.3 | 144.9 | - | 198.1 | 274.8 | 285.6 |
| Restricted Cash | 224.9 | 245.2 | 196.9 | 191.1 | 208.7 | 198.3 | 194.0 | 215.1 | - | 222.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 130.0 | 174.5 | 700.6 | 262.9 | 610.2 | 213.4 | 92.3 | 144.9 | - | 198.1 | 274.8 | 285.6 |
| Receivables | ||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | |||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 8,380.0 | 8,202.3 | 8,546.1 | 7,769.1 | 7,998.7 | 8,031.5 | 8,467.5 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 11,128.6 | 11,170.6 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 8,380.0 | 8,202.3 | 8,546.1 | 7,769.1 | 7,998.7 | 8,031.5 | 8,467.5 | - | - | - | - | - |
| Net debt | 8,250.0 | 8,027.8 | ||||||||||
| (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 | 114.1 | 130.0 | 155.4 | 65.1 | 84.4 | 174.5 | 1,027.2 | 749.4 | 738.1 | 700.6 | 762.6 | 414.3 | 325.3 | 262.9 | 300.3 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 56.6 | 42.7 | 31.5 | 24.5 | 16.6 | 10.0 | 9.8 | 11.8 | - | 6.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 254.6 | 241.6 | 247.2 | 280.6 | 130.4 | 69.3 | 54.8 | 56.6 | - | 0.0 | - | - |
| Goodwill | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | - | 0.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 32.1 | 19.8 | 9.2 | 12.9 | 11.0 | 12.9 | 12.6 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 18,680.3 | 18,701.0 | 19,221.0 | 18,536.7 | 18,537.8 | 17,506.2 | 17,392.9 | 18,063.4 | - | 9,732.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,112.4 | 8,908.4 | 9,030.5 | 8,213.1 | 8,699.0 | 8,950.1 | 9,126.8 | 9,694.2 | - | 7,774.9 | - | - |
| 11,156.7 |
| 11,138.5 |
| 10,873.5 |
| 9,707.3 |
| 9,010.2 |
| 8,629.5 |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,611.0) | (1,480.9) | (1,070.6) | (951.2) | (794.9) | (661.2) | (524.6) | (392.6) | - | - | - | - |
| Accumulated Other Comprehensive Income | 6.4 | 61.0 | 63.7 | 98.0 | (286.9) | (546.9) | (276.6) | (13.0) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 37.8 | 35.7 | 34.5 | 32.3 | 41.1 | 51.2 | 51.7 | 140.1 | - | - | - | - |
| Total Stockholders Equity | 9,530.1 | 9,756.8 | 10,156.0 | 10,291.3 | 9,797.7 | 8,504.8 | 8,214.4 | 8,229.1 | 1,951.4 | 1,957.4 | 1,887.0 | 2,456.6 |
| Total Equity | 9,567.9 | 9,792.5 | 10,190.4 | 10,323.6 | 9,838.8 | 8,556.1 | 8,266.1 | 8,369.2 | 1,951.4 | 1,957.4 | 1,887.0 | 2,456.6 |
| 7,845.4 |
| 7,506.2 |
| 7,388.5 |
| 7,818.1 |
| 8,375.2 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 9,530.1 | 9,756.8 | 10,156.0 | 10,291.3 | 9,797.7 | 8,504.8 | 8,214.4 | 8,229.1 | 1,951.4 | 1,957.4 | 1,887.0 | 2,456.6 |
| Tangible Book Value | 9,271.9 | 9,498.6 | 9,897.8 | 10,033.1 | 9,539.5 | 8,246.6 | 7,956.2 | 7,970.9 | - | 1,957.4 | - | - |
| 272.7 |
| 467.5 |
| 610.2 |
| 569.7 |
| 126.2 |
| 187.3 |
| 213.4 |
| 559.6 |
| 571.7 |
| 297.1 |
| 92.3 |
| 81.5 |
| 77.0 |
| 130.9 |
| 144.9 |
| 130.0 |
| 166.9 |
| 134.9 |
| - |
| 134.4 |
| 158.9 |
| 192.5 |
| 198.1 |
| 274.1 |
| 299.6 |
| Restricted Cash | 258.9 | 224.9 | 240.3 | 218.6 | 234.2 | 245.2 | 218.3 | 213.8 | 209.3 | 196.9 | 217.3 | 205.2 | 203.0 | 191.1 | 215.6 | 206.9 | 215.7 | 208.7 | 251.5 | 242.0 | 223.5 | 198.3 | 249.3 | 223.9 | 218.7 | 194.0 | 244.9 | 242.4 | 220.5 | 215.1 | 253.6 | 243.0 | 255.9 | - | 153.8 | 138.3 | 144.2 | 222.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 114.1 | 130.0 | 155.4 | 65.1 | 84.4 | 174.5 | 1,027.2 | 749.4 | 738.1 | 700.6 | 762.6 | 414.3 | 325.3 | 262.9 | 300.3 | 272.7 | 467.5 | 610.2 | 569.7 | 126.2 | 187.3 | 213.4 | 559.6 | 571.7 | 297.1 | 92.3 | 81.5 | 77.0 | 130.9 | 144.9 | 130.0 | 166.9 | 134.9 | - | 134.4 | 158.9 | 192.5 | 198.1 | 274.1 | 299.6 |
| 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 | 56.4 | 56.6 | 47.7 | 48.1 | 44.0 | 42.7 | 38.5 | 39.0 | 30.2 | 31.5 | 24.5 | 25.0 | 24.8 | 24.5 | 20.4 | 17.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 250.6 | 254.6 | 255.9 | 232.6 | 241.9 | 241.6 | 244.6 | 268.8 | 238.3 | 247.2 | 258.0 | 267.4 | 272.9 | 280.6 | 286.9 | 244.7 | 162.4 | |||||||||||||||||||||||
| Goodwill | 314.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | ||||||||||||||||||||||
| Intangible Assets | 57.0 | 19.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 34.2 | 32.1 | 33.1 | 22.7 | 21.5 | 19.8 | 20.9 | 21.9 | 8.4 | 9.2 | 9.9 | 10.8 | 11.8 | 12.9 | 10.0 | 10.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 18,701.1 | 18,680.3 | 18,782.8 | 18,662.0 | 18,578.1 | 18,701.0 | 19,632.8 | 19,239.4 | 19,209.9 | 19,221.0 | 19,466.2 | 18,542.3 | 18,503.2 | 18,536.7 | 18,678.4 | 18,507.0 | ||||||||||||||||||||||||
| 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 | 8,802.4 | - | 8,230.3 | 8,174.5 | 8,103.5 | - | 9,008.9 | 8,543.8 | 8,544.4 | - | 8,547.2 | 7,765.6 | 7,768.1 | - | 7,753.0 | 7,753.9 | 7,855.6 | - | 7,813.1 | 8,014.4 | 8,022.7 | - | 8,330.0 | 8,351.6 | 8,638.8 | - | 8,655.9 | 8,965.0 | 9,080.9 | - | 9,454.9 | 9,662.8 | 9,668.9 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,572.5 | 9,112.4 | 9,119.8 | 8,956.7 | 8,823.1 | 8,908.4 | 9,681.2 | 9,172.7 | 9,039.8 | 9,030.5 | 9,196.7 | 8,259.5 | 8,250.7 | 8,213.1 | 8,332.1 | 8,225.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 10,696.1 | 11,128.6 | 11,183.5 | 11,182.0 | 11,175.0 | 11,170.6 | 11,164.2 | 11,159.8 | 11,153.7 | 11,156.7 | 11,149.7 | 11,141.8 | 11,136.5 | 11,138.5 | 11,133.3 | 11,113.1 | ||||||||||||||||||||||||
| Retained Earnings | (1,629.4) | (1,611.0) | (1,571.5) | (1,531.4) | (1,494.0) | (1,480.9) | (1,275.6) | (1,198.5) | (1,100.0) | (1,070.6) | (1,039.8) | (1,011.1) | (989.4) | (951.2) | (916.1) | (860.3) | (836.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 18.5 | 6.4 | 7.8 | 11.6 | 31.3 | 61.0 | 21.3 | 64.0 | 74.8 | 63.7 | 119.7 | 113.0 | 66.3 | 98.0 | 91.9 | (20.3) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 37.6 | 37.8 | 37.0 | 37.0 | 36.6 | 35.7 | 35.6 | 35.2 | 35.4 | 34.5 | 33.7 | 32.8 | 33.0 | 32.3 | 31.2 | 43.3 | 42.3 | |||||||||||||||||||||||
| Total Stockholders Equity | 9,091.0 | 9,530.1 | 9,625.9 | 9,668.3 | 9,718.4 | 9,756.8 | 9,916.1 | 10,031.5 | 10,134.7 | 10,156.0 | 10,235.8 | 10,249.9 | 10,219.5 | 10,291.3 | 10,315.1 | 10,238.7 | ||||||||||||||||||||||||
| Total Equity | 9,128.7 | 9,567.9 | 9,663.0 | 9,705.3 | 9,755.0 | 9,792.5 | 9,951.7 | 10,066.7 | 10,170.1 | 10,190.4 | 10,269.5 | 10,282.7 | 10,252.5 | 10,323.6 | 10,346.3 | 10,282.0 | 10,225.1 | 9,838.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,802.4 | - | 8,230.3 | 8,174.5 | 8,103.5 | - | 9,008.9 | 8,543.8 | 8,544.4 | - | 8,547.2 | 7,765.6 | 7,768.1 | - | 7,753.0 | 7,753.9 | 7,855.6 | - | 7,813.1 | 8,014.4 | 8,022.7 | - | 8,330.0 | 8,351.6 | 8,638.8 | - | 8,655.9 | 8,965.0 | 9,080.9 | - | 9,454.9 | 9,662.8 | 9,668.9 | - | - | - | - | - | - | - |
| Net debt | 8,688.2 | - | 8,074.9 | 8,109.4 | 8,019.1 | - | 7,981.7 | 7,794.4 | 7,806.3 | - | 7,784.6 | 7,351.3 | 7,442.8 | - | 7,452.7 | 7,481.2 | 7,388.2 | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 9,091.0 | 9,530.1 | 9,625.9 | 9,668.3 | 9,718.4 | 9,756.8 | 9,916.1 | 10,031.5 | 10,134.7 | 10,156.0 | 10,235.8 | 10,249.9 | 10,219.5 | 10,291.3 | 10,315.1 | 10,238.7 | 10,182.9 | 9,797.7 | ||||||||||||||||||||||
| Tangible Book Value | 8,719.9 | 9,252.5 | 9,367.7 | 9,410.1 | 9,460.2 | 9,498.6 | 9,657.9 | 9,773.3 | 9,876.5 | 9,897.8 | 9,977.6 | 9,991.7 | 9,961.3 | 10,033.1 | 10,056.9 | 9,980.5 | 9,924.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 16.6 |
| 13.1 |
| 9.3 |
| 9.1 |
| 10.0 |
| 8.8 |
| 9.1 |
| 9.4 |
| 9.8 |
| 10.5 |
| 10.9 |
| 9.7 |
| 11.8 |
| 12.3 |
| 18.0 |
| 15.4 |
| - |
| 6.5 |
| 6.0 |
| 5.6 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.4 |
| 93.1 |
| 77.5 |
| 73.8 |
| 69.3 |
| 53.8 |
| 54.2 |
| 54.6 |
| 54.8 |
| 55.7 |
| 56.0 |
| 56.4 |
| 56.6 |
| 56.7 |
| 56.8 |
| 56.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| 258.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 11.0 |
| 11.6 |
| 12.5 |
| 12.6 |
| 12.9 |
| 12.1 |
| 13.2 |
| 12.1 |
| 12.6 |
| 13.5 |
| 14.5 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,544.2 |
| 18,537.8 |
| 18,250.6 |
| 17,484.6 |
| 17,490.4 |
| 17,506.2 |
| 17,750.8 |
| 17,746.3 |
| 17,593.3 |
| 17,392.9 |
| 17,660.0 |
| 17,714.2 |
| 17,853.6 |
| 18,063.4 |
| 18,476.6 |
| 18,665.4 |
| 18,696.4 |
| - |
| 9,524.5 |
| 9,519.3 |
| 9,588.2 |
| 9,732.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,319.1 |
| 8,699.0 |
| 8,727.3 |
| 8,864.9 |
| 8,858.1 |
| 8,950.1 |
| 9,419.4 |
| 9,402.4 |
| 9,635.2 |
| 9,126.8 |
| 9,483.5 |
| 9,676.7 |
| 9,632.3 |
| 9,694.2 |
| 9,912.0 |
| 10,081.8 |
| 10,059.5 |
| - |
| 5,922.5 |
| 5,875.4 |
| 5,930.1 |
| 7,774.9 |
| - |
| - |
| 11,093.8 |
| 10,873.5 |
| 10,622.7 |
| 9,725.5 |
| 9,705.1 |
| 9,707.3 |
| 9,521.2 |
| 9,515.6 |
| 9,066.5 |
| 9,010.2 |
| 8,938.5 |
| 8,686.9 |
| 8,685.1 |
| 8,629.5 |
| 8,624.4 |
| 8,619.3 |
| 8,612.1 |
| - |
| 3,677.2 |
| 3,675.1 |
| 3,667.2 |
| - |
| - |
| - |
| (794.9) |
| (767.2) |
| (737.4) |
| (700.7) |
| (661.2) |
| (647.0) |
| (595.3) |
| (556.3) |
| (524.6) |
| (505.9) |
| (469.1) |
| (439.7) |
| (392.6) |
| (360.3) |
| (303.8) |
| (232.3) |
| - |
| (86.5) |
| (38.8) |
| (25.5) |
| - |
| - |
| - |
| (80.5) |
| (286.9) |
| (378.4) |
| (413.7) |
| (430.0) |
| (546.9) |
| (599.0) |
| (632.1) |
| (607.4) |
| (276.6) |
| (340.7) |
| (265.4) |
| (110.7) |
| (13.0) |
| 151.9 |
| 119.0 |
| 106.9 |
| - |
| 8.2 |
| 4.6 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.1 |
| 40.3 |
| 39.6 |
| 52.2 |
| 51.2 |
| 50.5 |
| 50.1 |
| 49.9 |
| 51.7 |
| 79.3 |
| 79.8 |
| 81.5 |
| 140.1 |
| 143.5 |
| 143.9 |
| 145.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,182.9 |
| 9,797.7 |
| 9,483.0 |
| 8,580.0 |
| 8,580.1 |
| 8,504.8 |
| 8,280.9 |
| 8,293.8 |
| 7,908.2 |
| 8,214.4 |
| 8,097.3 |
| 7,957.7 |
| 8,139.9 |
| 8,229.1 |
| 8,421.1 |
| 8,439.7 |
| 8,491.9 |
| 1,951.4 |
| 3,602.0 |
| 3,644.0 |
| 3,658.0 |
| 1,957.4 |
| - |
| - |
| 9,523.2 |
| 8,619.7 |
| 8,632.4 |
| 8,556.1 |
| 8,331.4 |
| 8,343.9 |
| 7,958.1 |
| 8,266.1 |
| 8,176.5 |
| 8,037.5 |
| 8,221.4 |
| 8,369.2 |
| 8,564.6 |
| 8,583.6 |
| 8,636.9 |
| 1,951.4 |
| 3,602.0 |
| 3,644.0 |
| 3,658.0 |
| 1,957.4 |
| - |
| - |
| 7,243.5 |
| 7,888.3 |
| 7,835.4 |
| - |
| 7,770.5 |
| 7,779.9 |
| 8,341.7 |
| - |
| 8,574.4 |
| 8,887.9 |
| 8,950.0 |
| - |
| 9,324.9 |
| 9,495.9 |
| 9,534.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,483.0 |
| 8,580.0 |
| 8,580.1 |
| 8,504.8 |
| 8,280.9 |
| 8,293.8 |
| 7,908.2 |
| 8,214.4 |
| 8,097.3 |
| 7,957.7 |
| 8,139.9 |
| 8,229.1 |
| 8,421.1 |
| 8,439.7 |
| 8,491.9 |
| 1,951.4 |
| 3,602.0 |
| 3,644.0 |
| 3,658.0 |
| 1,957.4 |
| - |
| - |
| 9,539.5 |
| 9,224.8 |
| 8,321.8 |
| 8,321.9 |
| 8,246.6 |
| 8,022.7 |
| 8,035.6 |
| 7,650.0 |
| 7,956.2 |
| 7,839.1 |
| 7,699.5 |
| 7,881.7 |
| 7,970.9 |
| 8,162.9 |
| 8,181.5 |
| 8,233.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |