| (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 | 27.6 | 23.3 | 26.3 | 26.1 | 19.3 | 50.4 | 69.9 | 59.0 | 64.2 | 65.0 | 58.8 | 44.0 | 44.3 | 35.3 | 33.4 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 23.3 | 50.4 | 65.0 | 35.3 | 25.0 | 18.7 | 20.6 | 13.2 | 13.4 | 12.6 | 6.7 | 9.0 | 11.2 |
| Restricted Cash | 0.3 | 0.3 | 22.7 | 6.9 | 2.9 | 3.0 | 3.7 | 3.2 | 3.0 | 2.8 | 2.7 | 2.1 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 23.3 | 50.4 | 65.0 | 35.3 | 25.0 | 18.7 | 20.6 | 13.2 | 13.4 | 12.6 | 6.7 | 9.0 | 11.2 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,252.0 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | ||||||||||||
| 32.3 |
| 26.6 |
| 25.0 |
| 69.2 |
| 22.4 |
| 19.5 |
| 18.7 |
| 16.8 |
| 17.3 |
| 18.7 |
| 20.6 |
| 44.7 |
| 15.3 |
| 15.9 |
| 13.2 |
| 15.0 |
| 16.4 |
| 15.3 |
| 13.4 |
| 13.7 |
| 13.6 |
| 14.2 |
| 12.6 |
| 11.5 |
| 9.9 |
| Restricted Cash | 0.7 | 0.3 | 1.6 | 1.8 | 0.9 | 0.3 | 8.5 | 8.1 | 24.8 | 22.7 | 1.8 | 3.3 | 7.5 | 6.9 | 4.0 | 3.3 | 2.5 | 2.9 | 4.4 | 3.6 | 3.3 | 3.0 | 4.5 | 5.6 | 4.0 | 3.7 | 5.5 | 4.5 | 3.5 | 3.2 | 4.7 | 7.1 | 2.9 | 3.0 | 4.7 | 14.0 | 3.0 | 2.8 | 4.6 | 3.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 27.6 | 23.3 | 26.3 | 26.1 | 19.3 | 50.4 | 69.9 | 59.0 | 64.2 | 65.0 | 58.8 | 44.0 | 44.3 | 35.3 | 33.4 | 32.3 | 26.6 | 25.0 | 69.2 | 22.4 | 19.5 | 18.7 | 16.8 | 17.3 | 18.7 | 20.6 | 44.7 | 15.3 | 15.9 | 13.2 | 15.0 | 16.4 | 15.3 | 13.4 | 13.7 | 13.6 | 14.2 | 12.6 | 11.5 | 9.9 |
| 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 | 2.2 | 2.4 | 2.6 | 2.7 | 2.7 | 2.9 | 2.9 | 2.6 | 2.7 | 2.7 | 2.6 | 2.3 | 2.1 | 1.5 | 1.6 | 1.5 | 1.5 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 227.3 | 231.8 | 235.4 | 231.4 | 235.6 | 246.2 | 257.4 | 230.3 | 240.0 | 211.4 | 215.2 | 219.1 | 223.1 | 227.4 | 231.7 | 234.1 | 184.5 | |||||||||||||||||||||||
| Goodwill | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 20.3 | 20.6 | 20.4 | 20.7 | 20.7 | 20.9 | 21.5 | 21.8 | 22.1 | 22.3 | 23.1 | 23.3 | 23.6 | 23.8 | 21.5 | 21.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,033.8 | 5,080.1 | 5,142.3 | 5,181.3 | 5,255.0 | 5,354.5 | 5,389.7 | 5,321.1 | 5,366.9 | 5,931.8 | 6,165.2 | 6,161.4 | 6,185.4 | 6,070.0 | 6,063.7 | 5,759.0 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,558.7 | 3,546.3 | 3,560.3 | 3,543.6 | 3,562.8 | 3,591.1 | 3,588.8 | 3,504.0 | 3,419.8 | 3,806.0 | 4,008.4 | 3,777.0 | 3,780.4 | 3,681.0 | 3,626.7 | 3,257.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,245.8 | 1,252.0 | 1,252.5 | 1,250.0 | 1,249.3 | 1,249.4 | 1,124.5 | 1,293.7 | 1,347.5 | 1,509.6 | 1,539.3 | 1,692.7 | 1,689.1 | 1,778.0 | 1,804.4 | 1,841.9 | ||||||||||||||||||||||||
| Retained Earnings | (683.6) | (652.2) | (626.1) | (595.6) | (566.3) | (530.7) | (498.8) | (469.8) | (439.7) | (449.9) | (468.6) | (445.8) | (420.4) | (396.7) | (375.0) | (343.8) | (315.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 6.2 | 4.4 | 4.9 | 6.0 | 9.3 | 15.5 | 19.5 | 25.9 | 27.8 | 21.1 | 44.4 | 36.9 | 25.2 | 40.5 | 42.9 | 24.4 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 562.3 | 587.7 | 608.9 | 635.6 | 658.2 | 687.4 | 814.0 | 625.9 | 670.0 | 703.7 | 700.2 | 759.0 | 769.7 | 740.8 | 738.4 | 752.5 | 763.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 912.8 | 946.0 | 973.1 | 1,002.1 | 1,034.0 | 1,076.0 | 986.9 | 1,191.2 | 1,277.0 | 1,422.2 | 1,456.6 | 1,625.4 | 1,635.4 | 1,648.2 | 1,698.7 | 1,748.8 | ||||||||||||||||||||||||
| Total Equity | 1,475.1 | 1,533.8 | 1,582.0 | 1,637.7 | 1,692.2 | 1,763.3 | 1,800.9 | 1,817.1 | 1,947.1 | 2,125.8 | 2,156.7 | 2,384.4 | 2,405.1 | 2,389.0 | 2,437.0 | 2,501.3 | 2,510.0 | 2,482.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 912.8 | 946.0 | 973.1 | 1,002.1 | 1,034.0 | 1,076.0 | 986.9 | 1,191.2 | 1,277.0 | 1,422.2 | 1,456.6 | 1,625.4 | 1,635.4 | 1,648.2 | 1,698.7 | 1,748.8 | 1,747.0 | 1,775.2 | ||||||||||||||||||||||
| Tangible Book Value | 904.6 | 937.9 | 964.9 | 993.9 | 1,025.8 | 1,067.8 | 978.7 | 1,183.0 | 1,268.8 | 1,414.0 | 1,448.4 | 1,617.2 | 1,627.2 | 1,640.0 | 1,690.5 | 1,740.6 | 1,738.8 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 2.4 | 2.9 | 2.7 | 1.5 | 1.4 | 1.7 | 1.9 | 1.6 | 1.4 | 1.2 | 0.5 | 0.2 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 231.8 | 246.2 | 211.4 | 227.4 | 188.2 | 202.5 | 214.1 | 245.1 | 89.1 | 81.5 | 0.0 | - | - |
| Goodwill | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 5.8 | 5.8 | 5.8 | 5.8 | 0.0 | - | - |
| Intangible Assets | 126.0 | 134.0 | 47.9 | 38.8 | 62.9 | 32.2 | 3.2 | 3.2 | - | - | 4.2 | 7.7 | - |
| Operating Lease Right Of Use Assets | 20.6 | 20.9 | 22.3 | 23.8 | 22.2 | 23.1 | 23.3 | 0.0 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,080.1 | 5,354.5 | 5,931.8 | 6,070.0 | 5,562.6 | 3,513.6 | 3,084.2 | 2,729.3 | 2,266.7 | 1,892.1 | 1,099.0 | 832.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 | 3,546.3 | 3,591.1 | 3,806.0 | 3,681.0 | 3,080.1 | 2,083.1 | 1,632.1 | 1,327.0 | 995.2 | 913.0 | 583.0 | 618.6 | - |
| 1,249.4 |
| 1,509.6 |
| 1,778.0 |
| 1,866.8 |
| 1,050.7 |
| 905.8 |
| 844.3 |
| 711.5 |
| 576.4 |
| 236.4 |
| 0.0 |
| - |
| Retained Earnings | (652.2) | (530.7) | (449.9) | (396.7) | (291.3) | (251.7) | (197.1) | (114.1) | (55.7) | (8.7) | 0.0 | 0.0 | - |
| Accumulated Other Comprehensive Income | 4.4 | 15.5 | 21.1 | 40.5 | (19.6) | (49.1) | (7.8) | 13.6 | 12.3 | 9.0 | 0.0 | 0.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 587.7 | 687.4 | 703.7 | 740.8 | 707.2 | 461.5 | 532.5 | 485.5 | 430.5 | 402.0 | 279.4 | 214.1 | - |
| Total Stockholders Equity | 946.0 | 1,076.0 | 1,422.2 | 1,648.2 | 1,775.2 | 969.0 | 919.6 | 916.8 | 841.0 | 577.1 | 236.6 | 0.0 | 55.2 |
| Total Equity | 1,533.8 | 1,763.3 | 2,125.8 | 2,389.0 | 2,482.5 | 1,430.5 | 1,452.1 | 1,402.3 | 1,271.5 | 979.1 | 516.0 | 214.1 | 55.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 946.0 | 1,076.0 | 1,422.2 | 1,648.2 | 1,775.2 | 969.0 | 919.6 | 916.8 | 841.0 | 577.1 | 236.6 | 0.0 | 55.2 |
| Tangible Book Value | 811.8 | 933.8 | 1,366.1 | 1,601.2 | 1,704.1 | 928.6 | 910.7 | 907.9 | 835.3 | 571.4 | 232.4 | (7.7) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.8 |
| 2.0 |
| 2.0 |
| 1.9 |
| 8.8 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.2 |
| 192.0 |
| 195.6 |
| 199.3 |
| 202.5 |
| 206.3 |
| 210.1 |
| 213.5 |
| 214.1 |
| 228.4 |
| 233.3 |
| 238.6 |
| 245.1 |
| 250.8 |
| 88.7 |
| 90.1 |
| 89.1 |
| 88.2 |
| 89.9 |
| 79.7 |
| 81.5 |
| - |
| - |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 6.3 |
| 22.0 |
| 22.2 |
| 22.4 |
| 22.7 |
| 22.9 |
| 23.1 |
| 23.4 |
| 23.6 |
| 23.8 |
| 23.3 |
| 23.5 |
| 23.0 |
| 23.1 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,621.4 |
| 5,562.6 |
| 4,521.2 |
| 3,891.2 |
| 3,651.6 |
| 3,513.6 |
| 3,280.9 |
| 3,285.1 |
| 3,278.9 |
| 3,084.2 |
| 3,110.8 |
| 3,061.9 |
| 2,896.0 |
| 2,729.3 |
| 2,715.4 |
| 2,460.6 |
| 2,391.9 |
| 2,266.7 |
| 2,073.0 |
| 1,977.5 |
| 1,905.7 |
| 1,892.1 |
| 1,582.1 |
| 1,376.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,111.4 |
| 3,080.1 |
| 2,283.6 |
| 2,203.7 |
| 2,070.0 |
| 2,083.1 |
| 1,920.5 |
| 1,916.3 |
| 1,897.8 |
| 1,632.1 |
| 1,653.6 |
| 1,563.1 |
| 1,492.8 |
| 1,327.0 |
| 1,281.1 |
| 1,190.3 |
| 1,107.2 |
| 995.2 |
| 1,112.5 |
| 1,002.9 |
| 927.7 |
| 913.0 |
| 760.1 |
| 786.8 |
| 1,830.7 |
| 1,866.8 |
| 1,692.5 |
| 1,244.3 |
| 1,156.4 |
| 1,050.7 |
| 993.2 |
| 985.0 |
| 970.8 |
| 905.8 |
| 901.5 |
| 901.5 |
| 839.2 |
| 844.3 |
| 842.7 |
| 701.3 |
| 700.8 |
| 711.5 |
| 595.4 |
| 594.2 |
| 590.5 |
| 576.4 |
| 451.0 |
| 252.7 |
| (291.3) |
| (272.6) |
| (263.1) |
| (259.2) |
| (251.7) |
| (242.2) |
| (228.9) |
| (213.4) |
| (197.1) |
| (187.3) |
| (156.2) |
| (126.3) |
| (114.1) |
| (87.9) |
| (73.3) |
| (62.0) |
| (55.7) |
| (38.1) |
| (27.9) |
| (18.7) |
| (8.7) |
| (8.0) |
| (0.1) |
| 11.7 |
| (19.6) |
| (30.3) |
| (33.0) |
| (31.6) |
| (49.1) |
| (54.7) |
| (57.5) |
| (52.9) |
| (7.8) |
| (17.3) |
| (5.5) |
| 7.5 |
| 13.6 |
| 22.7 |
| 20.2 |
| 17.5 |
| 12.3 |
| 8.7 |
| 8.7 |
| 10.7 |
| 9.0 |
| (0.2) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 707.2 |
| 628.8 |
| 520.2 |
| 497.0 |
| 461.5 |
| 445.2 |
| 451.2 |
| 457.6 |
| 532.5 |
| 541.5 |
| 541.2 |
| 509.7 |
| 485.5 |
| 483.8 |
| 449.1 |
| 455.4 |
| 430.5 |
| 394.1 |
| 399.2 |
| 395.1 |
| 402.0 |
| 378.9 |
| 337.3 |
| 1,747.0 |
| 1,775.2 |
| 1,608.8 |
| 1,167.3 |
| 1,084.7 |
| 969.0 |
| 915.2 |
| 917.6 |
| 923.5 |
| 919.6 |
| 915.7 |
| 957.6 |
| 893.4 |
| 916.8 |
| 950.5 |
| 821.2 |
| 829.3 |
| 841.0 |
| 566.4 |
| 575.5 |
| 582.9 |
| 577.1 |
| 443.1 |
| 252.2 |
| 2,237.7 |
| 1,687.5 |
| 1,581.6 |
| 1,430.5 |
| 1,360.4 |
| 1,368.7 |
| 1,381.1 |
| 1,452.1 |
| 1,457.2 |
| 1,498.8 |
| 1,403.2 |
| 1,402.3 |
| 1,434.4 |
| 1,270.2 |
| 1,284.7 |
| 1,271.5 |
| 960.5 |
| 974.7 |
| 978.0 |
| 979.1 |
| 822.0 |
| 589.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,608.8 |
| 1,167.3 |
| 1,084.7 |
| 969.0 |
| 915.2 |
| 917.6 |
| 923.5 |
| 919.6 |
| 915.7 |
| 957.6 |
| 893.4 |
| 916.8 |
| 950.5 |
| 821.2 |
| 829.3 |
| 841.0 |
| 566.4 |
| 575.5 |
| 582.9 |
| 577.1 |
| 443.1 |
| 252.2 |
| 1,767.0 |
| 1,600.7 |
| 1,159.1 |
| 1,076.5 |
| 960.8 |
| 907.0 |
| 909.4 |
| 915.3 |
| 913.9 |
| 910.0 |
| 951.8 |
| 887.7 |
| 911.1 |
| 944.8 |
| 815.4 |
| 823.5 |
| 835.3 |
| 560.7 |
| 569.8 |
| 577.1 |
| 571.4 |
| 435.3 |
| 245.9 |