| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 962.0 | 671.0 | 999.0 | 1,137.0 | 1,731.0 | 1,413.0 | 405.0 | 262.4 | - |
| Restricted Cash | 339.0 | 92.0 | 541.0 | 654.0 | 847.0 | 93.0 | 279.7 | - | - |
| Short Term Investments | 0.0 | 8.0 | 69.0 | 144.0 | 484.0 | 48.0 | - | - | - |
| Cash And Short Term Investments | 962.0 | 679.0 | 1,068.0 | 1,281.0 | 2,215.0 | 1,461.0 | 405.0 | 262.4 | - |
| Receivables | |||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 117.0 | 123.0 | 166.0 | 148.0 | 102.0 | 63.0 | 55.1 | - | - |
| Accumulated Depreciation | 90.0 | 75.0 | 100.0 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | - | - | - | - | - | 135.5 | - | - | - |
| Operating Lease Liabilities Non-Current | 6.0 | 13.0 | 19.0 | 38.0 | |||||
| Common Equity | |||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 6,038.0 | 4,438.0 | 4,301.0 | 4,148.0 | |||||
| Supplementary Data | |||||||||
| Total Debt | - | - | - | - | - | 481.8 | 1,074.1 | - | - |
| 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 | Q4 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||
| Cash And Equivalents | 999.0 | 962.0 | 962.0 | 789.0 | 559.0 | 671.0 | 829.0 | 790.0 | 953.0 | 999.0 | 1,154.0 | 1,120.0 | 1,143.0 | 1,137.0 | 1,327.0 | |||||||||||||
| - |
| - |
| - |
| - |
| Other Current Assets | 69.0 | 61.0 | 52.0 | 41.0 | 91.0 | 24.0 | 30.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,299.0 | 2,997.0 | 3,445.0 | 6,466.0 | 9,340.0 | 2,053.0 | 2,087.6 | - | - |
| 90.0 |
| 57.0 |
| 34.0 |
| 20.5 |
| - |
| - |
| Property,Plant & Equipment Net | 27.0 | 48.0 | 66.0 | 58.0 | 45.0 | 29.0 | 34.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 20.0 | 20.0 | - | - | - | - | - | - | - |
| Goodwill | 3.0 | 3.0 | 4.0 | 4.0 | 60.0 | 31.0 | 30.9 | - | - |
| Intangible Assets | 0.0 | 0.0 | 5.0 | 12.0 | 12.0 | 9.0 | 12.4 | - | - |
| Operating Lease Right Of Use Assets | 8.0 | 18.0 | 25.0 | 41.0 | 42.0 | 50.0 | 60.7 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 70.0 | 60.0 | 22.0 | 27.0 | 7.0 | 4.0 | 5.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,407.0 | 3,126.0 | 3,567.0 | 6,608.0 | 9,506.0 | 2,176.0 | 2,231.7 | - | - |
| 346.3 |
| 1,074.1 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 2.0 | 5.0 | 7.0 | 4.0 | 21.0 | 13.5 | - | - |
| Accrued Expenses | 20.0 | 30.0 | 34.0 | 47.0 | 66.0 | 11.0 | 16.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 327.0 | 529.0 | 70.0 | 1,505.0 | 4,400.0 | 393.0 | 1,126.4 | - | - |
| 42.0 |
| 47.0 |
| 48.4 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.0 | 1.0 | 1.0 | 0.0 | - | 0.1 | 0.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,402.0 | 2,413.0 | 2,600.0 | 5,522.0 | 7,258.0 | 623.0 | 1,583.3 | - | - |
| 3,955.0 |
| 2,596.0 |
| 57.4 |
| - |
| - |
| Retained Earnings | (5,033.0) | (3,725.0) | (3,333.0) | (3,058.0) | (1,705.0) | (1,043.0) | (790.5) | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | (1.0) | (4.0) | (2.0) | 0.0 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,005.0 | 713.0 | 967.0 | 1,086.0 | 2,248.0 | 1,553.0 | (733.0) | (414.0) | (150.6) |
| Total Equity | 1,005.0 | 713.0 | 967.0 | 1,086.0 | 2,248.0 | 1,553.0 | (733.0) | (414.0) | (150.6) |
| (979.2) |
| 669.1 |
| - |
| - |
| Working Capital | 1,972.0 | 2,468.0 | 3,375.0 | 4,961.0 | 4,940.0 | 1,660.0 | 961.3 | - | - |
| Book Value | 1,005.0 | 713.0 | 967.0 | 1,086.0 | 2,248.0 | 1,553.0 | (733.0) | (414.0) | (150.6) |
| Tangible Book Value | 1,002.0 | 710.0 | 958.0 | 1,070.0 | 2,176.0 | 1,513.0 | (776.4) | - | - |
| 2,239.0 |
| 2,312.0 |
| 1,731.0 |
| 1,359.0 |
| 1,558.0 |
| 2,040.0 |
| 1,412.7 |
| 469.4 |
| 458.1 |
| 409.3 |
| 0.0 |
| 262.4 |
| - |
| Restricted Cash | 68.0 | 339.0 | 490.0 | 396.0 | 134.0 | 92.0 | 225.0 | 121.0 | 333.0 | 541.0 | 1,224.0 | 1,684.0 | 1,515.0 | 654.0 | 1,752.0 | 615.0 | 444.0 | 847.0 | 484.5 | 131.7 | 143.3 | 92.9 | - | - | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 0.0 | 0.0 | 8.0 | 8.0 | 19.0 | 37.0 | 69.0 | 72.0 | 90.0 | 108.0 | 144.0 | 178.0 | 233.0 | 464.0 | 484.0 | 481.1 | - | - | 47.6 | - | - | - | - | - | - |
| Cash And Short Term Investments | 999.0 | 962.0 | 962.0 | 789.0 | 559.0 | 679.0 | 837.0 | 809.0 | 990.0 | 1,068.0 | 1,226.0 | 1,210.0 | 1,251.0 | 1,281.0 | 1,505.0 | 2,472.0 | 2,776.0 | 2,215.0 | 1,840.1 | 1,558.0 | 2,040.0 | 1,460.3 | 469.4 | 458.1 | 409.3 | 0.0 | 262.4 | - |
| Receivables | ||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Current Assets | 26.0 | 69.0 | 73.0 | 72.0 | 77.0 | 61.0 | 41.0 | 61.0 | 65.0 | 52.0 | 47.0 | 37.0 | 46.0 | 41.0 | 80.0 | 162.0 | 126.0 | |||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Assets | 2,242.0 | 2,299.0 | 2,587.0 | 2,797.0 | 3,152.0 | 2,997.0 | 3,263.0 | 3,249.0 | 3,284.0 | 3,445.0 | 3,819.0 | 4,093.0 | 4,972.0 | 6,466.0 | 9,584.0 | 9,945.0 | ||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 114.0 | 117.0 | 118.0 | 120.0 | 125.0 | 123.0 | 138.0 | 151.0 | 145.0 | 166.0 | 159.0 | 146.0 | 159.0 | 148.0 | 145.0 | 129.0 | 115.0 | 102.0 | 88.2 | 77.0 | 68.3 | 63.5 | - | - | - | - | - | - |
| Accumulated Depreciation | 89.0 | 90.0 | 87.0 | 83.0 | 81.0 | 75.0 | 79.0 | 80.0 | 79.0 | 100.0 | 91.0 | 84.0 | 100.0 | 90.0 | 83.0 | 75.0 | 66.0 | |||||||||||
| Property,Plant & Equipment Net | 25.0 | 27.0 | 31.0 | 37.0 | 44.0 | 48.0 | 59.0 | 71.0 | 66.0 | 66.0 | 68.0 | 62.0 | 59.0 | 58.0 | 62.0 | 54.0 | ||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Equity Method Investments | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Goodwill | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 62.0 | 60.0 | 60.0 | 60.0 | ||||||||||
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 4.0 | 5.0 | 7.0 | 9.0 | 11.0 | 12.0 | 7.0 | 7.0 | 10.0 | |||||||||||
| Operating Lease Right Of Use Assets | 8.0 | 8.0 | 9.0 | 9.0 | 17.0 | 18.0 | 25.0 | 23.0 | 23.0 | 25.0 | 27.0 | 28.0 | 39.0 | 41.0 | 43.0 | 43.0 | ||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Assets | 71.0 | 70.0 | 70.0 | 61.0 | 61.0 | 60.0 | 61.0 | 23.0 | 23.0 | 22.0 | 22.0 | 27.0 | 27.0 | 27.0 | 26.0 | 27.0 | 29.0 | |||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Assets | 2,349.0 | 2,407.0 | 2,700.0 | 2,907.0 | 3,277.0 | 3,126.0 | 3,411.0 | 3,372.0 | 3,404.0 | 3,567.0 | 3,947.0 | 4,223.0 | 5,112.0 | 6,608.0 | 9,784.0 | 10,136.0 | ||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Operating Lease Liabilities Current | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 2.0 | 4.0 | 4.0 | 4.0 | 5.0 | 6.0 | 7.0 | 7.0 | 7.0 | 6.0 | 7.0 | ||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Current Liabilities | 317.0 | 327.0 | 914.0 | 643.0 | 1,053.0 | 529.0 | 721.0 | 393.0 | 74.0 | 70.0 | 74.0 | 88.0 | 443.0 | 1,505.0 | 3,601.0 | |||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 445.8 | 136.5 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 6.0 | 6.0 | 7.0 | 6.0 | 13.0 | 13.0 | 19.0 | 18.0 | 18.0 | 19.0 | 20.0 | 21.0 | 35.0 | 38.0 | 39.0 | 42.0 | ||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Liabilities | 2.0 | 1.0 | 2.0 | 1.0 | 1.0 | 1.0 | 2.0 | 0.0 | 1.0 | 1.0 | 1.0 | - | - | 0.0 | - | - | ||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Liabilities | 1,395.0 | 1,402.0 | 1,889.0 | 2,276.0 | 2,632.0 | 2,413.0 | 2,610.0 | 2,527.0 | 2,505.0 | 2,600.0 | 2,927.0 | 3,137.0 | 4,076.0 | 5,522.0 | 8,296.0 | 7,780.0 | ||||||||||||
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - |
| Additional Paid In Capital | 6,160.0 | 6,038.0 | 4,740.0 | 4,470.0 | 4,455.0 | 4,438.0 | 4,413.0 | 4,379.0 | 4,341.0 | 4,301.0 | 4,263.0 | 4,224.0 | 4,198.0 | 4,148.0 | 4,152.0 | 4,092.0 | ||||||||||||
| Retained Earnings | (5,206.0) | (5,033.0) | (3,929.0) | (3,839.0) | (3,810.0) | (3,725.0) | (3,612.0) | (3,534.0) | (3,442.0) | (3,333.0) | (3,242.0) | (3,136.0) | (3,159.0) | (3,058.0) | (2,659.0) | (1,731.0) | (1,677.0) | |||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.0) | (1.0) | (2.0) | (3.0) | (4.0) | (5.0) | (5.0) | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Stockholders Equity | 954.0 | 1,005.0 | 811.0 | 631.0 | 645.0 | 713.0 | 801.0 | 845.0 | 899.0 | 967.0 | 1,020.0 | 1,086.0 | 1,036.0 | 1,086.0 | 1,488.0 | 2,356.0 | ||||||||||||
| Total Equity | 954.0 | 1,005.0 | 811.0 | 631.0 | 645.0 | 713.0 | 801.0 | 845.0 | 899.0 | 967.0 | 1,020.0 | 1,086.0 | 1,036.0 | 1,086.0 | 1,488.0 | 2,356.0 | 2,347.0 | 2,248.0 | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,136.7 | 733.0 | 346.3 | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Working Capital | 1,925.0 | 1,972.0 | 1,673.0 | 2,154.0 | 2,099.0 | 2,468.0 | 2,542.0 | 2,856.0 | 3,210.0 | 3,375.0 | 3,745.0 | 4,005.0 | 4,529.0 | 4,961.0 | 5,983.0 | 6,339.0 | 5,265.0 | |||||||||||
| Book Value | 954.0 | 1,005.0 | 811.0 | 631.0 | 645.0 | 713.0 | 801.0 | 845.0 | 899.0 | 967.0 | 1,020.0 | 1,086.0 | 1,036.0 | 1,086.0 | 1,488.0 | 2,356.0 | 2,347.0 | 2,248.0 | ||||||||||
| Tangible Book Value | 951.0 | 1,002.0 | 808.0 | 628.0 | 642.0 | 710.0 | 798.0 | 839.0 | 891.0 | 958.0 | 1,009.0 | 1,073.0 | 1,021.0 | 1,070.0 | 1,419.0 | 2,289.0 | 2,277.0 | |||||||||||
| - |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| - |
| 0.0 |
| - |
| - |
| 91.0 |
| 84.4 |
| 67.1 |
| 33.3 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,079.0 |
| 9,340.0 |
| 8,821.0 |
| 4,738.6 |
| 3,143.3 |
| 2,053.1 |
| 0.6 |
| 1.3 |
| - |
| 0.0 |
| - |
| - |
| 57.0 |
| 49.9 |
| 43.1 |
| 37.2 |
| 34.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 45.0 |
| 38.3 |
| 34.0 |
| 31.0 |
| 29.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.2 |
| 30.9 |
| 30.9 |
| 30.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 11.5 |
| 7.8 |
| 8.1 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| 42.0 |
| 43.8 |
| 45.6 |
| 47.1 |
| 49.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 6.8 |
| 11.4 |
| 11.2 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,272.0 |
| 9,506.0 |
| 8,968.6 |
| 4,868.3 |
| 3,271.7 |
| 2,175.6 |
| 414.7 |
| 415.4 |
| 0.5 |
| 0.1 |
| - |
| - |
| - |
| 1,690.9 |
| 596.6 |
| 346.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 4.0 |
| 4.6 |
| 5.0 |
| 4.5 |
| 20.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 0.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,606.0 |
| 2,814.0 |
| 4,400.0 |
| 4,240.0 |
| 1,810.1 |
| 643.7 |
| 393.4 |
| 5.5 |
| 0.1 |
| 0.5 |
| 0.1 |
| - |
| - |
| 43.0 |
| 42.0 |
| 43.1 |
| 44.6 |
| 45.2 |
| 46.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,925.0 |
| 7,258.0 |
| 6,605.8 |
| 2,450.3 |
| 888.2 |
| 622.9 |
| 20.0 |
| 14.6 |
| 792.7 |
| 0.1 |
| - |
| - |
| 4,028.0 |
| 3,955.0 |
| 3,877.4 |
| 3,875.6 |
| 3,697.4 |
| 2,596.0 |
| 11.3 |
| 5.3 |
| 0.0 |
| 0.0 |
| - |
| - |
| (1,705.0) |
| (1,514.5) |
| (1,457.7) |
| (1,313.9) |
| (1,043.4) |
| (6.3) |
| (0.3) |
| (0.0) |
| (0.0) |
| - |
| - |
| (4.0) |
| (2.0) |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,347.0 |
| 2,248.0 |
| 2,363.0 |
| 2,418.0 |
| 2,384.0 |
| 1,553.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| (0.0) |
| (414.0) |
| (150.6) |
| 2,362.9 |
| 2,418.0 |
| 2,384.0 |
| 1,553.0 |
| (708.7) |
| (843.5) |
| (792.2) |
| (733.1) |
| (414.0) |
| (150.6) |
| 578.7 |
| (1,307.0) |
| (1,114.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,940.0 |
| 4,581.0 |
| 2,928.6 |
| 2,499.6 |
| 1,659.7 |
| (4.9) |
| 1.2 |
| - |
| (0.1) |
| - |
| - |
| 2,363.0 |
| 2,418.0 |
| 2,384.0 |
| 1,553.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| (0.0) |
| (414.0) |
| (150.6) |
| 2,176.0 |
| 2,304.3 |
| 2,379.3 |
| 2,345.0 |
| 1,513.4 |
| - |
| - |
| - |
| - |
| - |
| - |