| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 1,132.0 | 759.3 | 558.6 | 281.1 | 457.3 | 319.7 | 358.3 | 517.7 | 1,106.1 | - |
| Restricted Cash | 0.0 | 0.0 | 1.4 | 1.4 | 0.7 | 118.6 | 205.0 | 187.4 | 72.8 | - |
| Short Term Investments | 705.2 | 1,225.1 | 1,126.5 | 1,515.7 | 1,796.5 | 1,931.3 | 2,491.8 | 1,520.2 | - | - |
| Cash And Short Term Investments | 1,837.2 | 1,984.4 | 1,685.2 | 1,796.8 | 2,253.9 | 2,251.1 | 2,850.1 | 2,037.9 | 1,106.1 | - |
| Receivables | ||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1,082.3 | 966.1 | 892.2 | 786.1 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 230.5 | 121.0 | - | - |
| Accumulated Depreciation | - | - | - | |||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 120.5 | 97.7 | 72.3 | 107.8 | 129.5 | 84.1 | 38.8 | 32.3 | - | - |
| Short Term Debt | 50.6 | 38.9 | 25.8 | 36.3 | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 1,002.4 | 566.0 | 839.4 | 803.2 | 655.2 | 644.2 | 0.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 159.9 | 152.1 | 134.1 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 10,687.0 | 11,035.2 | 10,827.4 | 10,335.0 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 1,053.0 | 604.9 | 865.2 | 839.5 | 711.4 | 680.0 | 0.0 | - | - | - |
| Net debt | (784.2) | (1,379.6) | (820.0) | (957.3) | ||||||
| (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 | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,034.9 | 1,132.0 | 1,305.9 | 913.8 | 985.5 | 759.3 | 770.3 | 604.4 | 507.9 | 558.6 | 590.5 | 638.4 | 509.6 | 281.1 | 143.7 | |||||||||||||||||
| 522.2 |
| 343.1 |
| 397.2 |
| 282.6 |
| - |
| - |
| Other Current Assets | 260.0 | 202.4 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,919.5 | 2,950.5 | 2,577.4 | 2,582.9 | 2,776.1 | 2,594.1 | 3,247.4 | 2,320.4 | - | - |
| - |
| - |
| - |
| 41.9 |
| 11.7 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 188.6 | 109.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 439.8 | 251.4 | 257.8 | 261.6 | 180.5 | 182.7 | 158.7 | 152.1 | 0.0 | - |
| Intangible Assets | 178.9 | 42.8 | 59.5 | 76.2 | 50.8 | 65.8 | 82.9 | 117.7 | - | - |
| Operating Lease Right Of Use Assets | 165.6 | 148.4 | 98.2 | 135.2 | 223.4 | 275.8 | 441.3 | - | - | - |
| Deferred Tax Assets | 2,906.1 | 0.4 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 18.4 | 12.0 | 16.7 | 23.9 | 46.5 | 17.0 | 6.5 | 9.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,030.1 | 5,435.1 | 4,564.5 | 4,556.4 | 4,773.9 | 4,679.0 | 5,691.4 | 3,760.0 | - | - |
| 56.3 |
| 35.8 |
| 0.0 |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 28.1 | 25.2 | 42.6 | 45.8 | 53.8 | 49.3 | 94.2 | - | - | - |
| Accrued Expenses | 2,196.9 | 1,666.3 | 1,508.9 | 1,561.6 | 1,264.4 | 954.0 | 939.9 | 606.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,525.8 | 3,880.7 | 2,961.6 | 3,132.6 | 2,516.4 | 2,074.5 | 2,451.4 | 1,448.8 | - | - |
| 176.4 |
| 210.2 |
| 265.8 |
| 382.1 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 68.4 | 69.3 | 87.9 | 55.6 | 50.9 | 18.3 | 3.9 | 30.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,756.5 | 4,668.1 | 4,022.9 | 4,167.8 | 3,432.7 | 3,002.8 | 2,837.3 | 1,479.3 | - | - |
| 9,706.3 |
| 8,977.1 |
| 8,398.9 |
| 73.9 |
| - |
| - |
| Retained Earnings | (7,414.1) | (10,258.1) | (10,280.9) | (9,940.6) | (8,362.6) | (7,300.4) | (5,547.6) | (2,945.3) | - | - |
| Accumulated Other Comprehensive Income | 0.6 | (10.1) | (4.9) | (5.8) | (2.5) | (0.5) | 2.7 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,273.5 | 767.0 | 541.5 | 388.7 | 1,341.2 | 1,676.2 | 2,854.1 | (2,871.3) | (1,979.4) | (1,303.7) |
| Total Equity | 3,273.5 | 767.0 | 541.5 | 388.7 | 1,341.2 | 1,676.2 | 2,854.1 | (2,871.3) | (1,979.4) | (1,303.7) |
| (1,542.4) |
| (1,571.1) |
| (2,850.1) |
| - |
| - |
| - |
| Working Capital | (1,606.3) | (930.2) | (384.1) | (549.7) | 259.7 | 519.7 | 796.0 | 871.6 | - | - |
| Book Value | 3,273.5 | 767.0 | 541.5 | 388.7 | 1,341.2 | 1,676.2 | 2,854.1 | (2,871.3) | (1,979.4) | (1,303.7) |
| Tangible Book Value | 2,654.8 | 472.9 | 224.2 | 50.9 | 1,109.9 | 1,427.6 | 2,612.4 | (3,141.1) | (1,979.4) | - |
| 239.3 |
| 214.9 |
| 457.3 |
| 319.7 |
| 424.8 |
| 841.1 |
| 597.9 |
| 358.3 |
| 543.9 |
| 417.4 |
| 329.5 |
| 517.7 |
| 1,088.6 |
| 928.4 |
| 263.2 |
| - |
| - |
| Restricted Cash | - | - | 0.0 | 0.0 | 0.0 | - | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | - | 1.4 | 1.7 | 0.7 | - | - | 115.2 | 210.3 | 529.1 | - | 139.4 | 123.0 | 172.5 | - | 139.2 | 44.2 | 72.4 | - | - |
| Short Term Investments | 686.1 | 705.2 | 686.6 | 878.3 | 1,168.5 | 1,225.1 | 1,156.7 | 1,196.0 | 1,157.7 | 1,126.5 | 1,076.1 | 1,059.7 | 1,245.2 | 1,515.7 | 1,639.7 | 1,567.7 | 2,021.7 | 1,796.5 | 1,931.3 | 2,028.6 | 1,934.9 | 2,072.0 | 2,491.8 | 2,572.6 | 2,892.9 | 705.4 | 1,520.2 | - | - | - | - | - |
| Cash And Short Term Investments | 1,720.9 | 1,837.2 | 1,992.5 | 1,792.2 | 2,154.0 | 1,984.4 | 1,927.0 | 1,800.3 | 1,665.6 | 1,685.2 | 1,666.6 | 1,698.2 | 1,754.8 | 1,796.8 | 1,783.4 | 1,807.0 | 2,236.5 | 2,253.9 | 2,251.1 | 2,453.4 | 2,775.9 | 2,669.9 | 2,850.1 | 3,116.4 | 3,310.3 | 1,034.9 | 2,037.9 | 1,088.6 | 928.4 | 263.2 | - | - |
| Receivables | ||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1,001.6 | 1,082.3 | 1,002.9 | 965.4 | 969.9 | 966.1 | 940.3 | 879.6 | 883.1 | 892.2 | 833.6 | 781.2 | 792.7 | 786.1 | 689.3 | 652.4 | 699.0 | |||||||||||||||
| Other Current Assets | 304.0 | 260.0 | 220.3 | 242.4 | 244.2 | 202.4 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Assets | 2,722.5 | 2,919.5 | 2,995.4 | 2,757.6 | 3,123.9 | 2,950.5 | 2,867.4 | 2,679.9 | 2,548.8 | 2,577.4 | 2,500.2 | 2,479.3 | 2,547.5 | 2,582.9 | 2,472.7 | 2,459.5 | ||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Goodwill | 435.0 | 439.8 | 389.5 | 255.5 | 251.5 | 251.4 | 256.4 | 255.4 | 256.2 | 257.8 | 255.7 | 260.8 | 262.3 | 261.6 | 261.7 | 262.2 | 180.5 | 180.5 | ||||||||||||||
| Intangible Assets | 166.4 | 178.9 | 134.9 | 38.0 | 39.3 | 42.8 | 48.2 | 51.3 | 55.6 | 59.5 | 62.5 | 68.3 | 71.7 | 76.2 | 81.0 | 89.2 | 48.4 | |||||||||||||||
| Operating Lease Right Of Use Assets | 159.3 | 165.6 | 155.2 | 142.8 | 146.3 | 148.4 | 83.9 | 89.0 | 95.1 | 98.2 | 100.5 | 105.8 | 110.0 | 135.2 | 190.7 | 201.2 | ||||||||||||||||
| Deferred Tax Assets | 2,900.7 | 2,906.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Assets | 21.9 | 18.4 | 29.4 | 16.3 | 13.9 | 12.4 | 13.4 | 14.6 | 16.0 | 16.7 | 17.3 | 21.4 | 22.6 | 23.9 | 23.1 | 15.3 | 58.9 | |||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Assets | 8,890.0 | 9,030.1 | 5,943.0 | 5,369.4 | 5,668.0 | 5,435.1 | 5,263.2 | 4,997.1 | 4,762.4 | 4,564.5 | 4,478.2 | 4,446.2 | 4,529.5 | 4,556.4 | 4,600.2 | 4,757.5 | ||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||
| Accounts Payable | 114.9 | 120.5 | 107.4 | 104.5 | 98.6 | 97.7 | 109.3 | 116.1 | 104.5 | 72.3 | 56.7 | 62.2 | 103.3 | 107.8 | 90.1 | 100.0 | 95.6 | 129.5 | 84.1 | 26.0 | 48.2 | 540.5 | 38.8 | 36.2 | 12.7 | 39.4 | 32.3 | - | - | - | - | - |
| Short Term Debt | 56.1 | 50.6 | 52.8 | 46.6 | 39.4 | 38.9 | 40.2 | 39.8 | 29.3 | 25.8 | 26.4 | 24.1 | 29.9 | 36.3 | 38.2 | 53.0 | 55.9 | 56.3 | ||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Operating Lease Liabilities Current | 28.1 | 28.1 | 27.2 | 24.5 | 24.9 | 25.2 | 41.8 | 43.2 | 43.3 | 42.6 | 42.3 | 42.1 | 41.7 | 45.8 | 46.4 | 48.7 | ||||||||||||||||
| Accrued Expenses | 2,277.9 | 2,196.9 | 1,930.7 | 1,839.9 | 1,735.3 | 1,666.3 | 1,715.2 | 1,602.6 | 1,580.5 | 1,508.9 | 1,527.0 | 1,606.6 | 1,636.8 | 1,561.6 | 1,382.6 | 1,348.4 | 1,364.0 | |||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Current Liabilities | 4,665.9 | 4,525.8 | 4,135.9 | 3,916.7 | 4,072.9 | 3,880.7 | 3,848.6 | 3,640.8 | 3,119.2 | 2,961.6 | 2,948.9 | 3,020.4 | 3,135.4 | 3,132.6 | 2,784.8 | |||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||
| Long Term Debt | 986.6 | 1,002.4 | 1,010.0 | 526.5 | 549.9 | 566.0 | 574.5 | 578.3 | 942.2 | 839.4 | 833.8 | 808.1 | 793.4 | 803.2 | 814.7 | 808.0 | 787.4 | 655.2 | 644.2 | 622.7 | 623.4 | 82.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 152.7 | 159.9 | 151.1 | 142.9 | 148.0 | 152.1 | 103.8 | 113.1 | 124.8 | 134.1 | 141.9 | 154.4 | 161.8 | 176.4 | 179.1 | |||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Non-Current Liabilities | 58.8 | 68.4 | 73.0 | 50.6 | 59.1 | 69.3 | 80.5 | 87.2 | 84.9 | 87.9 | 85.3 | 76.3 | 56.8 | 55.6 | 56.0 | 61.4 | ||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Liabilities | 5,864.0 | 5,756.5 | 5,370.0 | 4,636.7 | 4,829.9 | 4,668.1 | 4,607.4 | 4,419.5 | 4,271.1 | 4,022.9 | 4,009.9 | 4,059.2 | 4,147.5 | 4,167.8 | 3,834.7 | 3,790.3 | ||||||||||||||||
| 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 | - | - | - | - | - |
| Additional Paid In Capital | 10,436.2 | 10,687.0 | 10,743.6 | 10,954.9 | 11,104.1 | 11,035.2 | 10,979.0 | 10,892.8 | 10,810.1 | 10,827.4 | 10,732.2 | 10,633.4 | 10,514.5 | 10,335.0 | 10,127.5 | 9,908.5 | ||||||||||||||||
| Retained Earnings | (7,399.9) | (7,414.1) | (10,169.2) | (10,215.3) | (10,255.6) | (10,258.1) | (10,319.9) | (10,307.4) | (10,312.5) | (10,280.9) | (10,254.6) | (10,242.5) | (10,128.2) | (9,940.6) | (9,352.5) | (8,930.3) | (8,553.0) | |||||||||||||||
| Accumulated Other Comprehensive Income | (10.4) | 0.6 | (1.4) | (7.0) | (10.4) | (10.1) | (3.3) | (7.8) | (6.3) | (4.9) | (9.3) | (3.8) | (4.3) | (5.8) | (9.5) | |||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Stockholders Equity | 3,025.9 | 3,273.5 | 573.0 | 732.7 | 838.1 | 767.0 | 655.8 | 577.6 | 491.3 | 541.5 | 468.3 | 387.0 | 382.0 | 388.7 | 765.5 | 967.3 | 1,158.0 | |||||||||||||||
| Total Equity | 3,025.9 | 3,273.5 | 573.0 | 732.7 | 838.1 | 767.0 | 655.8 | 577.6 | 491.3 | 541.5 | 468.3 | 387.0 | 382.0 | 388.7 | 765.5 | 967.3 | 1,158.0 | 1,341.2 | ||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||
| Total Debt | 1,042.7 | 1,053.0 | 1,062.8 | 573.2 | 589.3 | 604.9 | 614.6 | 618.2 | 971.5 | 865.2 | 860.3 | 832.2 | 823.3 | 839.5 | 853.0 | 861.0 | 843.3 | 711.4 | 680.0 | 659.2 | 663.0 | 128.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Net debt | (678.2) | (784.2) | (929.7) | (1,219.0) | (1,564.7) | (1,379.6) | (1,312.4) | (1,182.2) | (694.1) | (820.0) | (806.4) | (866.0) | (931.5) | (957.3) | (930.4) | (946.0) | (1,393.2) | (1,542.4) | ||||||||||||||
| Working Capital | (1,943.4) | (1,606.3) | (1,140.4) | (1,159.2) | (949.0) | (930.2) | (981.2) | (960.9) | (570.4) | (384.1) | (448.6) | (541.1) | (587.9) | (549.7) | (312.1) | (272.4) | 358.4 | |||||||||||||||
| Book Value | 3,025.9 | 3,273.5 | 573.0 | 732.7 | 838.1 | 767.0 | 655.8 | 577.6 | 491.3 | 541.5 | 468.3 | 387.0 | 382.0 | 388.7 | 765.5 | 967.3 | 1,158.0 | 1,341.2 | ||||||||||||||
| Tangible Book Value | 2,424.5 | 2,654.8 | 48.6 | 439.1 | 547.3 | 472.9 | 351.1 | 270.9 | 179.5 | 224.2 | 150.1 | 57.9 | 48.0 | 50.9 | 422.8 | 615.9 | 929.1 | |||||||||||||||
| 522.2 |
| 343.1 |
| 299.6 |
| 320.3 |
| 474.9 |
| 397.2 |
| 426.4 |
| 367.5 |
| 345.5 |
| 282.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,935.6 |
| 2,776.1 |
| 2,594.1 |
| 2,753.1 |
| 3,096.2 |
| 3,144.8 |
| 3,247.4 |
| 3,542.8 |
| 3,677.8 |
| 1,380.4 |
| 2,320.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 335.7 |
| 353.6 |
| 360.5 |
| 188.6 |
| 160.0 |
| 138.1 |
| 120.5 |
| 109.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.7 |
| 182.7 |
| 182.8 |
| 180.6 |
| 158.7 |
| 150.8 |
| 150.9 |
| 150.7 |
| 152.1 |
| - |
| - |
| - |
| - |
| - |
| 50.8 |
| 65.8 |
| 71.8 |
| 79.7 |
| 88.7 |
| 82.9 |
| 90.2 |
| 99.6 |
| 108.6 |
| 117.7 |
| - |
| - |
| - |
| - |
| - |
| 213.1 |
| 223.4 |
| 275.8 |
| 284.0 |
| 297.2 |
| 307.8 |
| 441.3 |
| 412.0 |
| 347.0 |
| 304.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.5 |
| 17.0 |
| 16.0 |
| 12.8 |
| 9.4 |
| 6.5 |
| 2.6 |
| 2.7 |
| 10.4 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,860.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,768.5 |
| 4,773.9 |
| 4,679.0 |
| 4,968.3 |
| 5,214.4 |
| 5,571.8 |
| 5,691.4 |
| 5,735.2 |
| 5,704.5 |
| 3,240.9 |
| 3,760.0 |
| - |
| - |
| - |
| - |
| - |
| 35.8 |
| 36.5 |
| 39.6 |
| 46.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.7 |
| 53.8 |
| 49.3 |
| 49.0 |
| 48.3 |
| 44.1 |
| 94.2 |
| 88.9 |
| 92.5 |
| 73.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 1,264.4 |
| 954.0 |
| 1,047.5 |
| 939.4 |
| 991.4 |
| 939.9 |
| 880.8 |
| 813.3 |
| - |
| 606.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,731.9 |
| 2,577.2 |
| 2,516.4 |
| 2,074.5 |
| 2,045.2 |
| 1,979.6 |
| 2,551.1 |
| 2,451.4 |
| 2,380.8 |
| 2,125.8 |
| 1,752.1 |
| 1,448.8 |
| - |
| - |
| - |
| - |
| - |
| 189.0 |
| 200.0 |
| 210.2 |
| 265.8 |
| 278.8 |
| 293.0 |
| 305.9 |
| 382.1 |
| 359.2 |
| 295.2 |
| 263.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.9 |
| 50.9 |
| 18.3 |
| 18.6 |
| 21.9 |
| 25.1 |
| 3.9 |
| 5.7 |
| 6.4 |
| 4.7 |
| 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,610.5 |
| 3,432.7 |
| 3,002.8 |
| 2,965.2 |
| 2,917.9 |
| 2,964.3 |
| 2,837.3 |
| 2,745.6 |
| 2,427.3 |
| 2,020.5 |
| 1,479.3 |
| - |
| - |
| - |
| - |
| - |
| 9,721.2 |
| 9,706.3 |
| 8,977.1 |
| 8,838.0 |
| 8,674.2 |
| 8,554.5 |
| 8,398.9 |
| 8,176.4 |
| 7,999.7 |
| - |
| 73.9 |
| - |
| - |
| - |
| - |
| - |
| (8,362.6) |
| (7,300.4) |
| (6,842.3) |
| (6,382.8) |
| (5,945.6) |
| (5,547.6) |
| (5,191.5) |
| (4,728.0) |
| (4,083.8) |
| (2,945.3) |
| - |
| - |
| - |
| - |
| - |
| (11.0) |
| (10.2) |
| (2.5) |
| (0.5) |
| 7.3 |
| 5.1 |
| (1.3) |
| 2.7 |
| 4.6 |
| 5.5 |
| 2.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,341.2 |
| 1,676.2 |
| 2,003.1 |
| 2,296.6 |
| 2,607.5 |
| 2,854.1 |
| 2,989.5 |
| 3,277.1 |
| (3,931.6) |
| (2,871.3) |
| (2,626.5) |
| (2,384.3) |
| (2,211.6) |
| (1,979.4) |
| (1,303.7) |
| 1,676.2 |
| 2,003.1 |
| 2,296.6 |
| 2,607.5 |
| 2,854.1 |
| 2,989.5 |
| 3,277.1 |
| (3,931.6) |
| (2,871.3) |
| (2,626.5) |
| (2,384.3) |
| (2,211.6) |
| (1,979.4) |
| (1,303.7) |
| (1,571.1) |
| (1,794.3) |
| (2,113.0) |
| (2,541.8) |
| (2,850.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.7 |
| 519.7 |
| 707.9 |
| 1,116.6 |
| 593.6 |
| 796.0 |
| 1,162.0 |
| 1,552.0 |
| (371.7) |
| 871.6 |
| - |
| - |
| - |
| - |
| - |
| 1,676.2 |
| 2,003.1 |
| 2,296.6 |
| 2,607.5 |
| 2,854.1 |
| 2,989.5 |
| 3,277.1 |
| (3,931.6) |
| (2,871.3) |
| (2,626.5) |
| (2,384.3) |
| (2,211.6) |
| (1,979.4) |
| (1,303.7) |
| 1,109.9 |
| 1,427.6 |
| 1,748.6 |
| 2,034.1 |
| 2,338.2 |
| 2,612.4 |
| 2,748.5 |
| 3,026.6 |
| (4,190.8) |
| (3,141.1) |
| - |
| - |
| - |
| - |
| - |