| (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 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 212.1 | 229.1 | 224.1 | 195.8 | 157.1 | 197.7 | 178.6 | 176.4 | 140.9 | 164.9 | 143.3 | 164.4 | 210.7 | 233.0 | 229.7 | |||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 229.1 | 197.7 | 164.9 | 233.0 | 191.3 | 191.4 | 163.6 | 122.5 | 121.0 | - | - |
| Restricted Cash | 4.8 | 107.2 | 93.8 | 79.9 | 75.2 | 67.0 | 58.3 | 64.9 | 52.3 | - | - |
| Short Term Investments | - | - | 0.1 | 0.8 | 524.6 | 33.3 | 36.8 | 48.9 | 57.6 | - | - |
| Cash And Short Term Investments | 229.1 | 197.7 | 165.0 | 233.8 | 715.9 | 224.7 | 200.4 | 171.4 | 178.7 | - | - |
| Receivables | |||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 74.5 | 51.5 | 51.4 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 388.3 | 360.2 | 339.8 | 286.7 | 244.9 | 183.5 | 164.2 | 137.2 | 110.6 | - | - |
| Accumulated Depreciation | 231.8 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | 0.0 | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 671.7 | 670.7 | 547.3 | 0.0 | 545.2 | 680.4 | 589.3 | 537.9 | 670.7 | - | - |
| Operating Lease Liabilities Non-Current | 437.2 | 489.8 | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 671.7 | 670.7 | 547.3 | 547.8 | 545.2 | 680.4 | 589.3 | 537.9 | 670.7 | - | - |
| Net debt | 442.6 | 473.0 | 382.3 | ||||||||
| 280.5 |
| 442.8 |
| 191.3 |
| 170.8 |
| 165.7 |
| 142.9 |
| 191.4 |
| 273.0 |
| 306.4 |
| 291.5 |
| - |
| 116.3 |
| 107.7 |
| 72.5 |
| 122.5 |
| 70.6 |
| 60.3 |
| 48.1 |
| 121.0 |
| - |
| - |
| Restricted Cash | 7.5 | 4.8 | 3.0 | 113.8 | 110.6 | 107.2 | 105.8 | 101.8 | 97.8 | 93.8 | 89.9 | 87.3 | 84.0 | 79.9 | 77.9 | 74.7 | 75.2 | 75.2 | 74.5 | 71.9 | 68.3 | 67.0 | 63.7 | 60.7 | 60.0 | - | 58.0 | 57.7 | 65.3 | 64.9 | 260.6 | 258.7 | 243.9 | 52.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.3 | 0.4 | 0.8 | 1.0 | 0.0 | 0.0 | 524.6 | 536.2 | 1,093.9 | 4.0 | 33.3 | 121.8 | 0.0 | 0.0 | - | 123.4 | 33.7 | 43.7 | 48.9 | 93.7 | 9.1 | 8.6 | 57.6 | - | - |
| Cash And Short Term Investments | 212.1 | 229.1 | 224.1 | 195.8 | 157.1 | 197.7 | 178.6 | 176.4 | 140.9 | 164.9 | 143.6 | 164.7 | 211.2 | 233.8 | 230.7 | 280.5 | 442.8 | 715.9 | 706.9 | 1,259.6 | 146.9 | 224.7 | 394.7 | 306.4 | 291.5 | - | 239.7 | 141.3 | 116.3 | 171.4 | 164.3 | 69.4 | 56.7 | 178.7 | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 66.5 | 74.5 | 65.7 | 54.1 | 60.9 | 51.5 | 62.5 | 54.6 | 58.8 | 51.4 | 39.2 | 51.6 | 46.0 | 40.4 | 37.9 | 38.5 | 42.7 | 36.4 | ||||||||||||||||||
| Other Current Assets | 116.8 | 114.1 | 118.8 | 118.1 | 111.1 | 88.0 | 138.2 | 110.4 | 108.5 | 95.9 | 106.2 | 219.1 | 107.1 | 100.2 | 235.6 | 79.3 | 114.7 | |||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Assets | 2,272.8 | 2,005.0 | 2,442.6 | 2,343.7 | 1,787.5 | 1,772.7 | 1,993.2 | 1,760.2 | 1,377.3 | 1,506.1 | 1,485.1 | 1,940.9 | 1,365.1 | 1,076.0 | 2,032.8 | 1,800.2 | ||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 393.1 | 388.3 | 379.9 | 373.9 | 362.0 | 360.2 | 360.9 | 352.5 | 343.5 | 339.8 | 330.2 | 319.2 | 308.6 | 286.7 | 272.9 | 258.0 | 252.1 | 244.9 | 238.7 | 210.0 | 206.8 | 183.5 | 185.0 | 181.3 | 178.3 | - | 165.0 | 150.2 | 144.3 | 137.2 | 126.9 | 119.7 | 113.4 | 110.6 | - | - |
| Accumulated Depreciation | 238.6 | 231.8 | 222.8 | 214.6 | 203.0 | 193.4 | 187.6 | 178.8 | 169.8 | 161.8 | 153.4 | 142.4 | 137.7 | 131.1 | 124.4 | 119.9 | 114.6 | |||||||||||||||||||
| Property,Plant & Equipment Net | 154.4 | 156.5 | 157.1 | 159.3 | 159.0 | 166.7 | 173.3 | 173.7 | 173.7 | 178.0 | 176.8 | 176.8 | 170.9 | 155.6 | 148.5 | 138.1 | ||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 99.8 | - | 91.3 | - | 88.3 | 88.3 | |||||||||||||||||||
| Goodwill | 798.3 | 802.0 | 782.5 | 788.7 | 776.6 | 770.9 | 783.2 | 773.9 | 774.2 | 776.5 | 769.2 | 775.9 | 773.7 | 705.9 | 698.7 | 705.2 | 656.5 | 657.1 | ||||||||||||||||||
| Intangible Assets | 75.0 | 76.3 | 50.3 | 58.7 | 61.1 | 64.5 | 73.0 | 74.2 | 78.7 | 83.6 | 86.4 | 92.5 | 96.5 | 81.0 | 83.3 | 93.2 | 73.3 | |||||||||||||||||||
| Operating Lease Right Of Use Assets | 416.1 | 447.8 | 469.4 | 495.0 | 513.4 | 500.5 | 540.1 | 531.4 | 568.1 | 596.4 | 605.2 | 640.1 | 658.8 | 638.6 | 612.7 | 635.8 | ||||||||||||||||||||
| Deferred Tax Assets | 101.7 | 101.7 | 129.4 | 119.5 | 119.5 | 98.9 | 100.5 | 100.4 | 100.4 | 100.2 | 94.8 | 94.6 | 94.7 | 94.7 | 70.3 | 70.3 | 70.3 | |||||||||||||||||||
| Other Non-Current Assets | 147.8 | 151.3 | 194.0 | 174.0 | 175.3 | 147.9 | 146.2 | 143.5 | 140.2 | 148.5 | 140.1 | 130.1 | 226.7 | 214.3 | 105.7 | 195.5 | 219.1 | |||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Assets | 5,279.1 | 5,019.2 | 5,460.5 | 5,390.0 | 4,847.7 | 4,710.1 | 5,004.1 | 4,758.9 | 4,421.9 | 4,471.6 | 4,434.8 | 4,929.1 | 4,448.1 | 3,940.8 | 4,740.7 | 4,615.0 | ||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 129.7 | 549.1 | 548.4 | 547.8 | - | - | - | - | ||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Operating Lease Liabilities Current | 98.6 | 101.4 | 103.5 | 106.3 | 106.1 | 108.4 | 113.5 | 107.3 | 104.9 | 107.1 | 102.6 | 101.4 | 98.8 | 96.9 | 87.0 | 87.2 | ||||||||||||||||||||
| Accrued Expenses | 399.7 | 440.3 | 391.0 | 338.8 | 362.0 | 448.2 | 343.1 | 315.0 | 316.6 | 400.8 | 311.5 | 307.0 | 304.9 | 369.5 | 379.0 | 385.6 | 365.1 | |||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Current Liabilities | 2,099.5 | 1,906.9 | 2,372.2 | 2,258.9 | 1,764.4 | 1,780.4 | 1,962.0 | 1,695.8 | 1,370.3 | 1,489.6 | 1,597.6 | 2,322.9 | 1,818.5 | 1,576.1 | 1,877.3 | |||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||
| Long Term Debt | 832.0 | 671.7 | 746.5 | 871.2 | 770.9 | 670.7 | 770.4 | 745.2 | 670.2 | 547.3 | 475.0 | 225.0 | 225.0 | 0.0 | 547.1 | 546.5 | 542.5 | 545.2 | 544.6 | 682.2 | 681.3 | 680.4 | 879.5 | 953.6 | 952.8 | - | 598.6 | 582.8 | 538.6 | 537.9 | 134.0 | 247.2 | 400.0 | 670.7 | - | - |
| Operating Lease Liabilities Non-Current | 406.6 | 437.2 | 459.5 | 484.4 | 502.3 | 489.8 | 527.3 | 528.4 | 568.0 | 598.0 | 610.2 | 638.3 | 652.3 | 627.1 | 597.1 | |||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Current Liabilities | 249.3 | 251.5 | 250.9 | 250.4 | 250.2 | 231.1 | 252.0 | 253.1 | 246.8 | 241.7 | 238.3 | 232.6 | 233.6 | 196.2 | 218.1 | 223.9 | ||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Liabilities | 3,587.5 | 3,267.4 | 3,829.1 | 3,865.0 | 3,287.8 | 3,172.1 | 3,511.7 | 3,222.5 | 2,855.3 | 2,876.6 | 2,921.1 | 3,418.8 | 2,929.3 | 2,399.3 | 3,239.6 | 3,075.8 | ||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Retained Earnings | 1,320.7 | 1,311.7 | 1,249.2 | 1,208.4 | 1,193.1 | 1,207.3 | 1,167.0 | 1,154.3 | 1,145.2 | 1,166.7 | 1,135.3 | 1,130.6 | 1,129.4 | 1,145.0 | 1,143.8 | 1,121.1 | 1,078.1 | |||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.6) | 2.8 | 2.6 | 4.7 | (6.3) | (11.3) | (0.5) | (8.6) | (6.9) | (4.6) | (13.4) | (5.4) | (8.5) | (12.0) | (15.9) | |||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Minority Interest | 281.6 | 278.2 | 252.0 | 233.5 | 225.7 | 318.6 | 307.9 | 320.4 | 319.3 | 325.8 | 308.1 | 303.5 | 317.1 | 343.5 | 326.3 | 322.1 | 358.2 | |||||||||||||||||||
| Total Stockholders Equity | 1,398.9 | 1,461.6 | 1,368.0 | 1,279.9 | 1,321.3 | 1,205.5 | 1,171.0 | 1,202.5 | 1,231.8 | 1,252.9 | 1,190.4 | 1,191.7 | 1,185.7 | 1,181.3 | 1,157.8 | 1,198.9 | ||||||||||||||||||||
| Total Equity | 1,680.6 | 1,739.8 | 1,619.9 | 1,513.5 | 1,547.0 | 1,524.2 | 1,479.0 | 1,523.0 | 1,551.1 | 1,578.7 | 1,498.5 | 1,495.2 | 1,502.8 | 1,524.9 | 1,484.1 | 1,521.0 | 1,617.9 | 1,664.2 | ||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||
| Total Debt | 832.0 | 671.7 | 746.5 | 871.2 | 770.9 | 670.7 | 770.4 | 745.2 | 670.2 | 547.3 | 604.7 | 774.1 | 773.4 | 547.8 | 547.1 | 546.5 | 542.5 | 545.2 | 544.6 | 682.2 | 681.3 | 680.4 | 879.5 | 953.6 | 952.8 | - | 598.6 | 582.8 | 538.6 | 537.9 | 134.0 | 247.2 | 400.0 | 670.7 | - | - |
| Net debt | 619.9 | 442.6 | 522.4 | 675.4 | 613.9 | 473.0 | 591.8 | 568.8 | 529.3 | 382.4 | 461.2 | 609.4 | 562.3 | 314.0 | 316.4 | 266.0 | 99.7 | (170.7) | ||||||||||||||||||
| Working Capital | 173.3 | 98.1 | 70.4 | 84.8 | 23.1 | (7.8) | 31.1 | 64.4 | 7.0 | 16.5 | (112.6) | (382.0) | (453.4) | (500.0) | 155.5 | 107.7 | 278.8 | 331.6 | ||||||||||||||||||
| Book Value | 1,398.9 | 1,461.6 | 1,368.0 | 1,279.9 | 1,321.3 | 1,205.5 | 1,171.0 | 1,202.5 | 1,231.8 | 1,252.9 | 1,190.4 | 1,191.7 | 1,185.7 | 1,181.3 | 1,157.8 | 1,198.9 | 1,259.7 | 1,277.9 | ||||||||||||||||||
| Tangible Book Value | 525.6 | 583.2 | 535.2 | 432.5 | 483.6 | 370.2 | 314.8 | 354.4 | 378.9 | 392.8 | 334.9 | 323.3 | 315.6 | 394.5 | 375.8 | 400.5 | 529.9 | |||||||||||||||||||
| 40.4 |
| 36.4 |
| 18.9 |
| 15.3 |
| 15.6 |
| 12.7 |
| - |
| - |
| Other Current Assets | 114.1 | 88.0 | 95.9 | 101.0 | 83.3 | 63.8 | 91.2 | 57.7 | 21.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,005.0 | 1,772.7 | 1,506.1 | 1,076.0 | 2,524.4 | 1,819.1 | 1,073.5 | 1,757.1 | 825.1 | - | - |
| 193.4 |
| 161.8 |
| 131.1 |
| 109.2 |
| 87.2 |
| 66.2 |
| 58.4 |
| 45.8 |
| - |
| - |
| Property,Plant & Equipment Net | 156.5 | 166.7 | 178.0 | 155.6 | 135.8 | 96.4 | 98.0 | 78.8 | 64.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 91.3 | 88.3 | 88.3 | 100.0 | 101.3 | 101.6 | - | - |
| Goodwill | 802.0 | 770.9 | 776.5 | 705.9 | 657.1 | 560.3 | 557.9 | 515.3 | 477.5 | 412.8 | - |
| Intangible Assets | 76.3 | 64.5 | 83.6 | 81.0 | 76.2 | 44.3 | 45.2 | 35.8 | 24.9 | - | - |
| Operating Lease Right Of Use Assets | 447.8 | 500.5 | 596.4 | 638.6 | 606.6 | 190.5 | 201.7 | - | - | - | - |
| Deferred Tax Assets | 101.7 | 98.9 | 100.2 | 94.7 | 70.2 | 187.5 | 182.8 | 149.9 | - | - | - |
| Other Non-Current Assets | 151.3 | 147.9 | 148.5 | 214.3 | 212.5 | 322.9 | 407.9 | 369.9 | 278.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,019.2 | 4,710.1 | 4,471.6 | 3,940.8 | 5,216.2 | 3,982.5 | 3,201.6 | 3,454.2 | 2,273.0 | - | - |
| 547.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 101.4 | 108.4 | 107.1 | 96.9 | 82.0 | 29.5 | 27.2 | - | - | - | - |
| Accrued Expenses | 440.3 | 448.2 | 400.8 | 369.5 | 462.5 | 279.9 | 343.8 | 366.5 | 205.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,906.9 | 1,780.4 | 1,489.6 | 1,576.1 | 2,192.7 | 1,705.3 | 1,045.4 | 1,664.6 | 782.6 | - | - |
| 598.0 |
| 627.1 |
| 586.1 |
| 218.6 |
| 227.9 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 251.5 | 231.1 | 241.7 | 196.2 | 207.0 | 437.0 | 376.8 | 168.6 | 163.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,267.4 | 3,172.1 | 2,876.6 | 2,399.3 | 3,531.1 | 3,041.3 | 2,239.5 | 2,371.2 | 2,029.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,311.7 | 1,207.3 | 1,166.7 | 1,145.0 | 1,079.7 | 342.8 | 313.1 | 278.0 | 199.5 | - | - |
| Accumulated Other Comprehensive Income | 2.8 | (11.3) | (4.6) | (12.0) | (2.7) | (2.1) | 0.0 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 278.2 | 318.6 | 325.8 | 343.5 | 386.3 | 266.1 | 341.0 | 489.2 | (38.1) | - | - |
| Total Stockholders Equity | 1,461.6 | 1,205.5 | 1,252.9 | 1,181.3 | 1,277.9 | 655.0 | 599.7 | 567.6 | 260.4 | 983.8 | 804.0 |
| Total Equity | 1,739.8 | 1,524.2 | 1,578.7 | 1,524.9 | 1,664.2 | 921.1 | 940.6 | 1,056.8 | 222.3 | 983.8 | 804.0 |
| 314.0 |
| (170.7) |
| 455.7 |
| 388.9 |
| 366.5 |
| 492.1 |
| - |
| - |
| Working Capital | 98.1 | (7.8) | 16.5 | (500.0) | 331.6 | 113.8 | 28.1 | 92.4 | 42.5 | - | - |
| Book Value | 1,461.6 | 1,205.5 | 1,252.9 | 1,181.3 | 1,277.9 | 655.0 | 599.7 | 567.6 | 260.4 | 983.8 | 804.0 |
| Tangible Book Value | 583.2 | 370.2 | 392.8 | 394.5 | 544.6 | 50.4 | (3.5) | 16.5 | (242.0) | 570.9 | - |
| 44.8 |
| 29.5 |
| 27.2 |
| 18.9 |
| 16.2 |
| 11.2 |
| 14.6 |
| - |
| 21.6 |
| 12.7 |
| 14.1 |
| 15.6 |
| 15.0 |
| 14.6 |
| 16.1 |
| 12.7 |
| - |
| - |
| 83.3 |
| 115.2 |
| 85.0 |
| 73.5 |
| 63.8 |
| 88.8 |
| 79.0 |
| 131.7 |
| - |
| 74.1 |
| 79.4 |
| 51.5 |
| 57.7 |
| 53.9 |
| 48.7 |
| 36.5 |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,734.1 |
| 2,524.4 |
| 2,611.2 |
| 2,239.8 |
| 1,503.9 |
| 1,819.1 |
| 2,465.7 |
| 1,939.9 |
| 1,661.7 |
| - |
| 1,554.9 |
| 1,565.4 |
| 1,552.1 |
| 1,757.1 |
| 2,057.5 |
| 1,298.8 |
| 1,595.9 |
| 825.1 |
| - |
| - |
| 109.2 |
| 105.2 |
| 96.6 |
| 91.3 |
| 87.2 |
| 82.9 |
| 78.7 |
| 75.2 |
| - |
| 71.1 |
| 66.7 |
| 62.4 |
| 58.4 |
| 54.7 |
| 52.0 |
| 48.8 |
| 45.8 |
| - |
| - |
| 137.5 |
| 135.8 |
| 133.6 |
| 113.3 |
| 115.5 |
| 96.4 |
| 102.0 |
| 102.6 |
| 103.1 |
| - |
| 93.8 |
| 83.5 |
| 81.8 |
| 78.8 |
| 72.2 |
| 67.7 |
| 64.6 |
| 64.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.3 |
| 88.3 |
| 88.3 |
| 89.3 |
| 88.3 |
| 88.3 |
| 95.9 |
| 100.0 |
| - |
| 100.0 |
| 106.0 |
| 101.3 |
| 101.3 |
| 103.5 |
| 103.6 |
| 104.7 |
| 101.6 |
| - |
| - |
| 651.7 |
| 597.5 |
| 593.3 |
| 560.3 |
| 559.9 |
| 559.9 |
| 559.2 |
| - |
| 539.8 |
| 543.1 |
| 515.3 |
| 515.3 |
| 513.5 |
| 481.7 |
| 475.0 |
| 477.5 |
| 412.8 |
| - |
| 76.2 |
| 71.8 |
| 57.2 |
| 61.5 |
| 44.3 |
| 46.6 |
| 48.3 |
| 50.1 |
| - |
| 32.4 |
| 35.2 |
| 34.5 |
| 35.8 |
| 29.4 |
| 26.7 |
| 25.9 |
| 24.9 |
| - |
| - |
| 596.8 |
| 606.6 |
| 642.8 |
| 409.5 |
| 422.7 |
| 190.5 |
| 191.7 |
| 191.2 |
| 195.5 |
| 178.8 |
| 202.0 |
| 192.5 |
| 182.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.2 |
| 101.1 |
| 99.2 |
| 187.1 |
| 187.5 |
| 190.6 |
| 190.6 |
| 189.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.5 |
| 238.4 |
| 239.2 |
| 332.0 |
| 322.9 |
| 379.7 |
| 383.3 |
| 413.1 |
| - |
| 599.9 |
| 558.4 |
| 549.5 |
| 369.9 |
| 368.2 |
| 322.2 |
| 287.5 |
| 278.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,440.4 |
| 5,216.2 |
| 5,333.2 |
| 4,634.1 |
| 4,000.7 |
| 3,982.5 |
| 4,678.6 |
| 4,132.2 |
| 3,886.2 |
| - |
| 3,583.7 |
| 3,506.9 |
| 3,453.2 |
| 3,454.2 |
| 3,721.1 |
| 2,837.1 |
| 3,057.2 |
| 2,273.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.7 |
| 82.0 |
| 81.2 |
| 45.2 |
| 50.9 |
| 29.5 |
| 28.6 |
| 29.4 |
| 28.3 |
| - |
| 25.4 |
| 22.8 |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 462.5 |
| 393.6 |
| 568.8 |
| 272.0 |
| 279.9 |
| 270.3 |
| 246.3 |
| 257.9 |
| - |
| 405.3 |
| 339.6 |
| 288.8 |
| 366.5 |
| 314.4 |
| 228.8 |
| 205.7 |
| 205.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,692.5 |
| 1,455.3 |
| 2,192.7 |
| 2,305.3 |
| 1,695.2 |
| 1,468.5 |
| 1,705.3 |
| 2,251.2 |
| 1,655.8 |
| 1,375.7 |
| - |
| 1,604.5 |
| 1,522.0 |
| 1,523.8 |
| 1,664.6 |
| 2,101.1 |
| 1,230.1 |
| 1,527.8 |
| 782.6 |
| - |
| - |
| 612.9 |
| 596.3 |
| 586.1 |
| 618.1 |
| 418.4 |
| 426.3 |
| 218.6 |
| 217.0 |
| 215.5 |
| 221.3 |
| - |
| 228.6 |
| 220.9 |
| 208.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| - |
| 4.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.1 |
| 207.0 |
| 218.5 |
| 246.7 |
| 433.7 |
| 437.0 |
| 418.2 |
| 401.3 |
| 394.2 |
| - |
| 372.8 |
| 359.3 |
| 343.4 |
| 168.6 |
| 173.6 |
| 169.1 |
| 163.2 |
| 163.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,805.2 |
| 3,531.1 |
| 3,686.6 |
| 3,042.5 |
| 3,009.9 |
| 3,041.3 |
| 3,765.9 |
| 3,226.2 |
| 2,943.9 |
| - |
| 2,575.9 |
| 2,464.1 |
| 2,405.8 |
| 2,371.2 |
| 2,708.7 |
| 2,058.9 |
| 2,503.5 |
| 2,029.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,079.7 |
| 932.3 |
| 805.7 |
| 372.4 |
| 342.8 |
| 348.4 |
| 278.1 |
| 282.1 |
| - |
| 344.9 |
| 277.1 |
| 275.6 |
| 278.0 |
| 277.3 |
| 224.9 |
| 238.1 |
| 199.5 |
| - |
| - |
| (9.1) |
| (3.0) |
| (2.7) |
| (2.3) |
| (2.2) |
| (2.6) |
| (2.1) |
| (3.7) |
| (2.6) |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 386.3 |
| 367.9 |
| 346.0 |
| 281.4 |
| 266.1 |
| 241.4 |
| 312.1 |
| 347.4 |
| - |
| 368.5 |
| 456.1 |
| 456.7 |
| 489.2 |
| 653.7 |
| 470.6 |
| 237.5 |
| (38.1) |
| - |
| - |
| 1,259.7 |
| 1,277.9 |
| 1,255.8 |
| 1,225.2 |
| 689.2 |
| 655.0 |
| 648.8 |
| 572.7 |
| 573.6 |
| - |
| 610.4 |
| 559.9 |
| 564.1 |
| 567.6 |
| 334.6 |
| 286.7 |
| 294.1 |
| 260.4 |
| 983.8 |
| 804.0 |
| 1,623.7 |
| 1,571.2 |
| 970.7 |
| 921.1 |
| 890.1 |
| 884.8 |
| 920.9 |
| - |
| 978.9 |
| 1,016.0 |
| 1,020.8 |
| 1,056.8 |
| 988.3 |
| 757.4 |
| 531.6 |
| 222.3 |
| 983.8 |
| 804.0 |
| (162.3) |
| (577.4) |
| 534.4 |
| 455.7 |
| 484.8 |
| 647.2 |
| 661.2 |
| - |
| 358.8 |
| 441.5 |
| 422.4 |
| 366.5 |
| (30.4) |
| 177.7 |
| 343.3 |
| 492.1 |
| - |
| - |
| 305.9 |
| 544.6 |
| 35.3 |
| 113.8 |
| 214.6 |
| 284.1 |
| 286.0 |
| - |
| (49.6) |
| 43.4 |
| 28.3 |
| 92.4 |
| (43.6) |
| 68.6 |
| 68.1 |
| 42.5 |
| - |
| - |
| 1,255.8 |
| 1,225.2 |
| 689.2 |
| 655.0 |
| 648.8 |
| 572.7 |
| 573.6 |
| - |
| 610.4 |
| 559.9 |
| 564.1 |
| 567.6 |
| 334.6 |
| 286.7 |
| 294.1 |
| 260.4 |
| 983.8 |
| 804.0 |
| 544.6 |
| 532.3 |
| 570.6 |
| 34.4 |
| 50.4 |
| 42.3 |
| (35.5) |
| (35.7) |
| - |
| 38.2 |
| (18.4) |
| 14.3 |
| 16.5 |
| (208.3) |
| (221.6) |
| (206.8) |
| (242.0) |
| 570.9 |
| - |