| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 154.9 | - | 83.6 | 68.7 | 147.0 | 82.0 | 92.1 |
| Restricted Cash | - | - | - | - | 0.0 | 0.0 | 6.0 | 6.3 | 5.4 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 154.9 | - | 83.6 | 68.7 | 147.0 | 82.0 | 92.1 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 186.0 | 185.0 | 169.2 | 152.6 | 131.7 | 92.4 | 86.9 | 75.0 | 69.7 | - | 47.1 | 47.3 | 43.8 | 31.5 | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 134.9 | 161.4 | 166.9 | 225.3 | 216.9 | 53.9 | 67.6 | 77.3 | 78.0 | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | 134.9 | 161.4 | 166.9 | 542.3 | 216.9 | 53.9 | 67.6 | 77.3 | 78.0 | - | - | - | 7.1 | 4.0 | - |
| Net debt | |||||||||||||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Accumulated Depreciation | 65.5 | 58.0 | 50.5 | 43.7 | 37.1 | 32.4 | 30.5 | 26.8 | 22.5 | - | 17.5 | 15.4 | 13.9 | 11.9 | - |
| Property,Plant & Equipment Net | 120.5 | 127.0 | 118.8 | 109.0 | 94.6 | 59.9 | 56.5 | 48.2 | 47.2 | - | 29.6 | 31.9 | 29.8 | 19.6 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 367.4 | 367.4 | 367.4 | 367.4 | 317.2 | 163.2 | 151.2 | 107.4 | 107.4 | 66.0 | 0.8 | 0.8 | 0.8 | 0.8 | - |
| Intangible Assets | - | 20.8 | 27.0 | 35.1 | 22.3 | 12.2 | 14.8 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,185.1 | 8,796.8 | 8,468.7 | 8,764.0 | 7,695.0 | 4,551.8 | 3,577.3 | 3,096.5 | 2,932.4 | - | 1,214.4 | 1,215.3 | 1,198.8 | 745.3 | - |
| Short Term Debt |
| 0.0 |
| 0.0 |
| 0.0 |
| 317.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 7.1 |
| 4.0 |
| - |
| 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 | 7,927.4 | 7,623.9 | 7,429.7 | 7,791.4 | 6,803.1 | 4,012.6 | 3,060.3 | 2,709.2 | 2,567.6 | - | 1,104.8 | 1,104.2 | 1,093.9 | 667.9 | - |
| 583.3 |
| 655.5 |
| 633.8 |
| 622.0 |
| 575.0 |
| 273.4 |
| 312.7 |
| 247.8 |
| 263.8 |
| - |
| 45.2 |
| 45.7 |
| 49.6 |
| 36.2 |
| - |
| Retained Earnings | 697.8 | 565.8 | 458.3 | 407.9 | 313.6 | 253.0 | 199.0 | 144.4 | 102.4 | - | 51.1 | 39.8 | 30.1 | 15.0 | - |
| Accumulated Other Comprehensive Income | (23.5) | (48.6) | (53.2) | (57.5) | 3.1 | 12.7 | 4.4 | (5.6) | (2.1) | - | 1.0 | 1.0 | 0.7 | 1.7 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | 0.7 | 0.7 | 0.7 | - | 0.2 | 0.1 | 0.0 | 0.0 | - |
| Total Stockholders Equity | 1,257.7 | 1,172.9 | 1,039.0 | 972.5 | 891.9 | 539.2 | 516.3 | 386.6 | 364.2 | - | 109.5 | 111.0 | 104.9 | 77.3 | 76.2 |
| Total Equity | 1,257.7 | 1,172.9 | 1,039.0 | 972.5 | 891.9 | 539.2 | 517.0 | 387.4 | 364.9 | - | 109.7 | 111.1 | 104.9 | 77.4 | 76.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (76.9) |
| - |
| - |
| - |
| (139.9) |
| (78.0) |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,257.7 | 1,172.9 | 1,039.0 | 972.5 | 891.9 | 539.2 | 516.3 | 386.6 | 364.2 | - | 109.5 | 111.0 | 104.9 | 77.3 | 76.2 |
| Tangible Book Value | 890.3 | 784.8 | 644.6 | 570.1 | 552.4 | 363.8 | 350.3 | 279.2 | 256.8 | - | 108.7 | 110.2 | 104.1 | 76.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 433.0 |
| 154.9 |
| 96.1 |
| 111.6 |
| 44.3 |
| - |
| 104.4 |
| 101.9 |
| Restricted Cash | 10.0 | - | 0.5 | 0.3 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 1.9 | - | 1.9 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 6.3 | 5.8 | - | - | 7.4 | 6.8 | 7.5 | - | 2.4 | 1.7 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 433.0 | 154.9 | 96.1 | 111.6 | 44.3 | - | 104.4 | 101.9 |
| 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 | 187.9 | 120.5 | 121.7 | 123.7 | 125.3 | 127.0 | 123.6 | 121.0 | 120.0 | 118.8 | 117.7 | 117.3 | 112.6 | 109.0 | 106.6 | 96.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 834.5 | 367.4 | 367.4 | 367.4 | 367.4 | 367.4 | 367.4 | 367.4 | 367.4 | 367.4 | 367.4 | 367.4 | 367.4 | 367.4 | 369.8 | 317.2 | 317.2 | 317.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | 19.2 | 20.8 | 22.3 | 24.0 | 25.8 | 27.0 | 28.8 | 30.8 | 32.9 | 35.1 | 37.3 | 19.5 | 20.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,574.5 | 9,185.1 | 9,029.4 | 8,930.8 | 8,975.2 | 8,796.8 | 8,637.1 | 8,557.0 | 8,446.7 | 8,468.7 | 8,416.2 | 8,482.6 | 8,192.4 | 8,764.0 | 8,895.9 | 7,370.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 50.0 | 50.0 | 317.0 | 280.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 180.0 | 134.9 | 134.6 | 134.3 | 156.6 | 161.4 | 161.2 | 162.4 | 162.3 | 166.9 | 197.8 | 197.6 | 197.4 | 225.3 | 225.2 | 197.0 | 206.9 | 216.9 | 144.2 | 45.1 | 44.0 | 53.9 | 405.8 | 417.8 | 82.7 | 67.6 | 57.5 | 77.4 | - | 77.3 | 77.2 | 77.2 | 77.1 | 78.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,317.6 | 7,927.4 | 7,814.5 | 7,740.7 | 7,792.0 | 7,623.9 | 7,487.8 | 7,465.6 | 7,383.0 | 7,429.7 | 7,441.7 | 7,505.0 | 7,230.6 | 7,791.4 | 7,957.5 | 6,530.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,590.0 | 583.3 | 581.8 | 601.6 | 630.3 | 655.5 | 647.9 | 639.2 | 636.6 | 633.8 | 626.3 | 624.9 | 623.7 | 622.0 | 620.4 | 520.7 | 524.5 | |||||||||||||||||||||||
| Retained Earnings | 706.1 | 697.8 | 662.3 | 625.2 | 594.1 | 565.8 | 535.6 | 507.4 | 482.3 | 458.3 | 431.3 | 417.9 | 399.0 | 407.9 | 380.3 | 361.8 | 337.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (39.4) | (23.5) | (29.3) | (36.9) | (41.3) | (48.6) | (34.4) | (55.3) | (55.4) | (53.2) | (83.4) | (65.3) | (61.1) | (57.5) | (62.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,256.9 | 1,257.7 | 1,215.0 | 1,190.1 | 1,183.3 | 1,172.9 | 1,149.3 | 1,091.4 | 1,063.7 | 1,039.0 | 974.5 | 977.6 | 961.8 | 972.5 | 938.5 | 839.4 | ||||||||||||||||||||||||
| Total Equity | 2,256.9 | 1,257.7 | 1,215.0 | 1,190.1 | 1,183.3 | 1,172.9 | 1,149.3 | 1,091.4 | 1,063.7 | 1,039.0 | 974.5 | 977.6 | 961.8 | 972.5 | 938.5 | 839.4 | 836.3 | 891.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 180.0 | 134.9 | 134.6 | 134.3 | 156.6 | 161.4 | 161.2 | 162.4 | 162.3 | 166.9 | 197.8 | 247.6 | 247.4 | 542.3 | 505.2 | 197.0 | 206.9 | 216.9 | 144.2 | 45.1 | 44.0 | 53.9 | 405.8 | 417.8 | 157.7 | 67.6 | 57.5 | 77.4 | - | 77.3 | 77.2 | 77.2 | 77.1 | 78.0 | 12.9 | - | 6.0 | - | - | 11.2 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,256.9 | 1,257.7 | 1,215.0 | 1,190.1 | 1,183.3 | 1,172.9 | 1,149.3 | 1,091.4 | 1,063.7 | 1,039.0 | 974.5 | 977.6 | 961.8 | 972.5 | 938.5 | 839.4 | 836.3 | 891.9 | ||||||||||||||||||||||
| Tangible Book Value | 1,422.4 | 890.3 | 847.6 | 822.7 | 796.7 | 784.8 | 759.6 | 700.0 | 670.5 | 644.6 | 578.3 | 579.4 | 561.5 | 570.1 | 531.3 | 502.7 | 498.2 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.3 |
| 94.6 |
| 83.5 |
| 61.6 |
| 59.4 |
| 59.9 |
| 64.2 |
| 59.9 |
| 60.3 |
| 56.5 |
| 47.7 |
| 49.1 |
| - |
| 48.2 |
| 47.3 |
| 46.8 |
| 46.3 |
| 47.2 |
| 47.4 |
| 47.4 |
| 44.3 |
| - |
| 47.0 |
| 47.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 255.4 |
| 163.2 |
| 163.2 |
| 163.2 |
| 163.2 |
| 151.2 |
| 151.2 |
| 151.2 |
| 107.4 |
| 107.4 |
| - |
| 107.4 |
| 107.4 |
| 107.4 |
| 107.4 |
| 107.4 |
| 107.4 |
| 107.0 |
| - |
| 66.0 |
| - |
| - |
| 22.3 |
| 14.5 |
| 10.6 |
| 11.4 |
| 12.2 |
| 13.1 |
| 12.9 |
| 13.8 |
| 14.8 |
| 14.0 |
| 14.9 |
| - |
| 16.9 |
| 18.0 |
| 18.8 |
| - |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,320.2 |
| 7,695.0 |
| 6,407.8 |
| 4,587.3 |
| 4,543.8 |
| 4,551.8 |
| 4,706.4 |
| 4,541.2 |
| 3,732.6 |
| 3,577.3 |
| 3,105.7 |
| 3,054.8 |
| - |
| 3,096.5 |
| 3,000.9 |
| 2,922.2 |
| 3,223.9 |
| 2,932.4 |
| 2,845.7 |
| 2,825.9 |
| 2,292.6 |
| - |
| 2,269.5 |
| 2,256.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 75.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 12.9 |
| - |
| 6.0 |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,483.9 |
| 6,803.1 |
| 5,678.5 |
| 4,028.0 |
| 3,993.8 |
| 4,012.6 |
| 4,167.5 |
| 4,008.4 |
| 3,220.8 |
| 3,060.3 |
| 2,676.9 |
| 2,642.7 |
| - |
| 2,709.2 |
| 2,623.0 |
| 2,550.9 |
| 2,859.3 |
| 2,567.6 |
| 2,484.7 |
| 2,473.0 |
| 2,007.1 |
| - |
| 1,992.9 |
| 1,972.5 |
| 575.0 |
| 425.4 |
| 261.1 |
| 271.4 |
| 273.4 |
| 289.5 |
| 301.8 |
| 299.9 |
| 312.7 |
| 236.5 |
| 235.0 |
| - |
| 247.8 |
| 251.6 |
| 254.6 |
| 257.5 |
| 263.8 |
| 267.4 |
| 268.6 |
| 210.8 |
| - |
| 211.1 |
| 212.2 |
| 313.6 |
| 297.3 |
| 289.5 |
| 271.2 |
| 253.0 |
| 235.0 |
| 216.9 |
| 203.4 |
| 199.0 |
| 186.7 |
| 173.2 |
| - |
| 144.4 |
| 133.5 |
| 122.6 |
| 112.9 |
| 102.4 |
| 92.9 |
| 83.4 |
| 75.1 |
| - |
| 62.8 |
| 56.6 |
| (43.2) |
| (26.1) |
| 3.1 |
| 6.5 |
| 8.7 |
| 7.4 |
| 12.7 |
| 13.5 |
| 13.3 |
| 7.6 |
| 4.4 |
| 4.7 |
| 3.2 |
| - |
| (5.6) |
| (8.1) |
| (6.7) |
| (6.5) |
| (2.1) |
| (0.0) |
| 0.3 |
| (1.0) |
| - |
| 2.3 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| 0.4 |
| 0.3 |
| 836.3 |
| 891.9 |
| 729.3 |
| 559.4 |
| 550.0 |
| 539.2 |
| 538.1 |
| 532.0 |
| 511.0 |
| 516.3 |
| 428.0 |
| 411.4 |
| - |
| 386.6 |
| 377.2 |
| 370.6 |
| 364.0 |
| 364.2 |
| 360.4 |
| 352.4 |
| 285.0 |
| - |
| 276.3 |
| 284.0 |
| 729.3 |
| 559.4 |
| 550.0 |
| 539.2 |
| 538.9 |
| 532.9 |
| 511.7 |
| 517.0 |
| 428.7 |
| 412.1 |
| - |
| 387.4 |
| 377.9 |
| 371.3 |
| 364.7 |
| 364.9 |
| 361.1 |
| 353.0 |
| 285.5 |
| - |
| 276.6 |
| 284.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (355.9) |
| (76.9) |
| (83.2) |
| - |
| (38.3) |
| - |
| - |
| (90.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 729.3 |
| 559.4 |
| 550.0 |
| 539.2 |
| 538.1 |
| 532.0 |
| 511.0 |
| 516.3 |
| 428.0 |
| 411.4 |
| - |
| 386.6 |
| 377.2 |
| 370.6 |
| 364.0 |
| 364.2 |
| 360.4 |
| 352.4 |
| 285.0 |
| - |
| 276.3 |
| 284.0 |
| 552.4 |
| 459.3 |
| 385.7 |
| 375.5 |
| 363.8 |
| 361.9 |
| 367.9 |
| 346.0 |
| 350.3 |
| 306.6 |
| 289.1 |
| - |
| 262.3 |
| 251.8 |
| 244.5 |
| 256.6 |
| 235.8 |
| 253.0 |
| 245.4 |
| - |
| - |
| - |
| - |