| (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 | 779.2 | 684.2 | 587.9 | 500.9 | 434.8 | 565.8 | 1,145.9 | 710.3 | 1,015.5 | 1,029.7 | 878.2 | 955.1 | 767.2 | 768.7 | 1,255.4 | |||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 684.2 | 565.8 | 1,029.7 | 768.7 | 1,017.0 | 520.1 | 266.8 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 0.0 | 100.1 | - | - | - | - |
| Cash And Short Term Investments | 684.2 | 565.8 | 1,029.7 | 768.7 | 1,117.1 | 520.1 | 266.8 | - | - |
| Receivables | |||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 80.4 | 117.5 | 147.9 | 113.4 | 72.9 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 349.3 | 338.1 | 315.6 | 283.9 | 244.9 | 199.5 | 146.2 | - | - |
| Accumulated Depreciation | 246.4 | 222.7 | 195.7 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 11.1 | 11.6 | 16.8 | 12.4 | 12.2 | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 2,378.0 | 2,388.5 | 2,399.6 | 2,411.2 | 2,422.9 | 2,209.8 | 2,319.8 | - | - |
| Operating Lease Liabilities Non-Current | 115.4 | 71.4 | 88.2 | 94.5 | |||||
| Common Equity | |||||||||
| Common Stock | 4.3 | 4.1 | 4.1 | 4.1 | 4.1 | 3.9 | 3.8 | - | - |
| Additional Paid In Capital | 1,423.1 | 1,362.7 | 1,264.9 | 1,155.8 | |||||
| Supplementary Data | |||||||||
| Total Debt | 2,389.1 | 2,400.1 | 2,416.4 | 2,423.6 | 2,435.1 | 2,314.4 | 2,457.4 | - | - |
| Net debt | 1,704.9 | 1,834.3 | 1,386.7 | 1,654.9 | 1,318.0 | ||||
| 1,165.8 |
| 885.8 |
| 1,017.0 |
| 894.1 |
| 1,179.7 |
| 963.8 |
| 520.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 779.2 | 684.2 | 587.9 | 500.9 | 434.8 | 565.8 | 1,145.9 | 710.3 | 1,015.5 | 1,029.7 | 878.2 | 955.1 | 767.2 | 768.7 | 1,255.4 | 1,165.8 | 885.8 | 1,017.0 | 894.1 | 1,179.7 | 963.8 | 520.1 | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 108.2 | 80.4 | 182.9 | 128.9 | 119.2 | 117.5 | 107.3 | 137.1 | 153.2 | 147.9 | 119.5 | 108.1 | 103.1 | 113.4 | 110.7 | 115.4 | 97.2 | |||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Assets | 1,068.9 | 1,063.9 | 993.2 | 916.5 | 827.8 | 872.8 | 1,470.1 | 1,399.0 | 1,342.7 | 1,351.1 | 1,167.9 | 1,225.0 | 1,048.6 | 1,024.9 | 1,495.7 | 1,486.8 | ||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Property,Plant & Equipment Net | 96.4 | 102.9 | 105.2 | 105.3 | 110.2 | 115.4 | 108.8 | 112.2 | 120.8 | 119.9 | 109.5 | 112.9 | 119.2 | 125.7 | 108.2 | 110.9 | ||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Goodwill | 1,695.7 | 1,695.7 | 1,706.3 | 1,706.1 | 1,696.5 | 1,692.3 | 988.7 | 983.8 | 984.9 | 987.2 | 1,005.2 | 813.2 | 813.3 | 811.2 | 802.2 | 809.8 | 829.3 | 788.1 | ||||||||||
| Intangible Assets | 401.0 | 425.7 | 453.0 | 495.5 | 526.8 | 562.2 | 263.8 | 282.0 | 295.8 | 311.2 | 303.6 | 313.6 | 337.9 | 354.0 | 374.6 | 394.9 | 419.3 | |||||||||||
| Operating Lease Right Of Use Assets | 118.6 | 124.2 | 131.2 | 115.5 | 117.8 | 89.9 | 92.0 | 94.0 | 95.4 | 100.3 | 104.7 | 108.2 | 103.3 | 104.2 | - | - | ||||||||||||
| Deferred Tax Assets | 173.7 | 173.2 | 117.1 | 116.8 | 119.0 | 119.0 | 100.4 | 100.7 | 100.4 | 99.3 | 71.9 | 60.8 | 68.6 | 68.3 | 42.7 | 42.4 | 40.6 | |||||||||||
| Other Non-Current Assets | 115.3 | 115.8 | 161.3 | 160.2 | 157.6 | 167.0 | 146.2 | 155.2 | 156.3 | 151.6 | 160.7 | 157.4 | 150.6 | 156.7 | 39.5 | 29.8 | 30.7 | |||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Assets | 3,686.9 | 3,718.9 | 3,688.4 | 3,636.8 | 3,576.6 | 3,639.2 | 3,189.1 | 3,175.3 | 3,144.7 | 3,175.0 | 2,977.6 | 2,845.2 | 2,694.3 | 2,697.6 | 2,993.4 | 3,006.2 | ||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 11.1 | 11.1 | 10.8 | 11.1 | 11.4 | 11.6 | 11.7 | 16.5 | 16.2 | 16.8 | 16.9 | 11.7 | 12.1 | 12.4 | 12.4 | 12.4 | 12.2 | 12.2 | ||||||||||
| Deferred Revenue Current | 20.5 | 28.8 | 23.7 | 26.0 | 31.7 | 36.4 | 38.9 | 40.0 | 43.9 | 46.0 | 46.9 | 44.6 | 39.6 | 38.6 | 31.2 | 30.6 | 31.0 | |||||||||||
| Operating Lease Liabilities Current | 25.4 | 27.5 | 24.4 | 21.0 | 20.1 | 25.7 | 19.0 | 19.0 | 26.0 | 19.5 | 18.4 | 17.3 | 15.6 | 13.5 | 19.5 | 24.3 | ||||||||||||
| Accrued Expenses | 86.2 | 142.3 | 101.6 | 106.4 | 103.3 | 113.3 | 83.3 | 83.2 | 76.3 | 93.9 | 93.6 | 93.2 | 95.0 | 110.1 | 161.2 | 155.3 | 140.8 | |||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Current Liabilities | 904.1 | 967.9 | 703.1 | 664.5 | 458.3 | 558.9 | 452.1 | 461.7 | 492.1 | 539.6 | 400.6 | 410.6 | 357.4 | 461.8 | 525.9 | |||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||
| Long Term Debt | 2,375.4 | 2,378.0 | 2,381.0 | 2,383.3 | 2,385.7 | 2,388.5 | 2,391.2 | 2,394.0 | 2,397.2 | 2,399.6 | 2,402.4 | 2,405.8 | 2,408.5 | 2,411.2 | 2,414.3 | 2,417.3 | 2,420.3 | 2,422.9 | 2,425.8 | 2,428.5 | 2,433.0 | 2,209.8 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 108.3 | 115.4 | 123.2 | 109.9 | 103.9 | 71.4 | 78.3 | 79.5 | 75.4 | 88.2 | 89.6 | 94.9 | 93.0 | 94.5 | 85.4 | |||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Tax Liabilities | 5.1 | 8.2 | 6.7 | 12.4 | 18.0 | 24.7 | 16.7 | 25.7 | 29.0 | 29.6 | 41.9 | 33.4 | 41.1 | 46.6 | 53.4 | 54.4 | 56.1 | |||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Liabilities | 387.1 | 380.8 | 419.2 | 404.5 | 367.9 | 372.2 | 325.3 | 305.3 | 311.3 | 318.7 | 247.6 | 245.4 | 255.0 | 252.1 | - | - | ||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Liabilities | 4,150.0 | 4,130.3 | 3,763.2 | 3,724.6 | 3,693.8 | 3,770.3 | 3,287.1 | 3,288.2 | 3,325.1 | 3,396.5 | 3,259.5 | 3,190.1 | 3,155.0 | 3,266.2 | 3,081.8 | 3,190.3 | ||||||||||||
| Common Equity | ||||||||||||||||||||||||||||
| Common Stock | 4.3 | 4.3 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 3.9 | - | - | - | - | - | - |
| Additional Paid In Capital | 1,436.2 | 1,423.1 | 1,409.9 | 1,393.6 | 1,383.1 | 1,362.7 | 1,334.7 | 1,311.3 | 1,288.4 | 1,264.9 | 1,237.9 | 1,209.8 | 1,184.3 | 1,155.8 | 1,138.9 | 1,107.4 | ||||||||||||
| Retained Earnings | (1,308.7) | (1,251.2) | (904.1) | (905.6) | (901.2) | (894.2) | (840.3) | (842.3) | (891.7) | (907.6) | (944.9) | (982.8) | (1,058.5) | (1,142.6) | (1,230.1) | (1,298.3) | (1,334.7) | |||||||||||
| Accumulated Other Comprehensive Income | 8.6 | 15.9 | 18.8 | 23.6 | 0.3 | (0.2) | 7.0 | 17.5 | 22.3 | 20.6 | 24.5 | 27.5 | 12.9 | 17.6 | (1.3) | 2.7 | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Stockholders Equity | (463.1) | (411.4) | (74.8) | (87.8) | (117.2) | (131.1) | (98.0) | (112.9) | (180.4) | (221.5) | (281.9) | (344.9) | (460.7) | (568.6) | (88.4) | (184.1) | ||||||||||||
| Total Equity | (463.1) | (411.4) | (74.8) | (87.8) | (117.2) | (131.1) | (98.0) | (112.9) | (180.4) | (221.5) | (281.9) | (344.9) | (460.7) | (568.6) | (88.4) | (184.1) | (240.0) | (377.7) | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| Total Debt | 2,386.5 | 2,389.1 | 2,391.8 | 2,394.4 | 2,397.1 | 2,400.1 | 2,402.9 | 2,410.5 | 2,413.4 | 2,416.4 | 2,419.3 | 2,417.5 | 2,420.6 | 2,423.6 | 2,426.7 | 2,429.7 | 2,432.5 | 2,435.1 | 2,438.1 | 2,440.8 | 2,445.5 | 2,314.4 | - | - | - | - | - | - |
| Net debt | 1,607.3 | 1,704.9 | 1,803.9 | 1,893.5 | 1,962.3 | 1,834.3 | 1,257.0 | 1,700.2 | 1,397.9 | 1,386.7 | 1,541.1 | 1,462.4 | 1,653.4 | 1,654.9 | 1,171.3 | 1,263.9 | 1,546.7 | 1,418.1 | ||||||||||
| Working Capital | 164.8 | 96.0 | 290.1 | 252.0 | 369.5 | 313.9 | 1,018.0 | 937.3 | 850.6 | 811.5 | 767.3 | 814.4 | 691.2 | 563.1 | 969.8 | 870.4 | 815.3 | 766.0 | ||||||||||
| Book Value | (463.1) | (411.4) | (74.8) | (87.8) | (117.2) | (131.1) | (98.0) | (112.9) | (180.4) | (221.5) | (281.9) | (344.9) | (460.7) | (568.6) | (88.4) | (184.1) | (240.0) | (377.7) | ||||||||||
| Tangible Book Value | (2,559.8) | (2,532.8) | (2,234.1) | (2,289.4) | (2,340.5) | (2,385.6) | (1,350.5) | (1,378.7) | (1,461.1) | (1,519.9) | (1,590.7) | (1,471.7) | (1,611.9) | (1,733.8) | (1,265.2) | (1,388.8) | (1,488.6) | |||||||||||
| 101.6 |
| 79.4 |
| - |
| - |
| Other Current Assets | 14.0 | 5.2 | 7.9 | 10.1 | 12.6 | 11.6 | 4.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,063.9 | 872.8 | 1,351.1 | 1,024.9 | 1,335.7 | 754.5 | 477.1 | - | - |
| 158.2 |
| 141.6 |
| 101.0 |
| 63.4 |
| - |
| - |
| Property,Plant & Equipment Net | 102.9 | 115.4 | 119.9 | 125.7 | 103.3 | 98.5 | 82.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,695.7 | 1,692.3 | 987.2 | 811.2 | 788.1 | 484.8 | 474.2 | 221.1 | - |
| Intangible Assets | 425.7 | 562.2 | 311.2 | 354.0 | 417.3 | 327.7 | 356.7 | - | - |
| Operating Lease Right Of Use Assets | 124.2 | 89.9 | 100.3 | 104.2 | - | 73.4 | 58.0 | - | - |
| Deferred Tax Assets | 173.2 | 119.0 | 99.3 | 68.3 | 38.3 | 28.5 | 28.2 | - | - |
| Other Non-Current Assets | 115.8 | 167.0 | 151.6 | 156.7 | 13.4 | 7.3 | 3.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,718.9 | 3,639.2 | 3,175.0 | 2,697.6 | 2,803.3 | 1,776.2 | 1,480.3 | - | - |
| 104.6 |
| 137.6 |
| - |
| - |
| Deferred Revenue Current | 28.8 | 36.4 | 46.0 | 38.6 | 31.6 | 21.3 | - | - | - |
| Operating Lease Liabilities Current | 27.5 | 25.7 | 19.5 | 13.5 | 17.2 | 16.4 | 10.5 | - | - |
| Accrued Expenses | 142.3 | 113.3 | 93.9 | 110.1 | 95.6 | 121.6 | 100.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | 0.0 | 2.8 | - | - |
| Total Current Liabilities | 967.9 | 558.9 | 539.6 | 461.8 | 569.7 | 640.4 | 553.9 | - | - |
| 82.3 |
| 67.0 |
| 52.4 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 8.2 | 24.7 | 29.6 | 46.6 | 53.7 | 86.4 | 99.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 380.8 | 372.2 | 318.7 | 252.1 | 23.7 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,130.3 | 3,770.3 | 3,396.5 | 3,266.2 | 3,181.0 | 3,019.7 | 3,095.8 | - | - |
| 1,032.9 |
| 462.3 |
| 202.1 |
| - |
| - |
| Retained Earnings | (1,251.2) | (894.2) | (907.6) | (1,142.6) | (1,417.9) | (1,726.4) | (1,818.5) | - | - |
| Accumulated Other Comprehensive Income | 15.9 | (0.2) | 20.6 | 17.6 | 3.2 | 16.7 | (2.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (411.4) | (131.1) | (221.5) | (568.6) | (377.7) | (1,243.5) | (1,615.5) | 464.7 | 526.4 |
| Total Equity | (411.4) | (131.1) | (221.5) | (568.6) | (377.7) | (1,243.5) | (1,615.5) | 464.7 | 526.4 |
| 1,794.3 |
| 2,190.6 |
| - |
| - |
| Working Capital | 96.0 | 313.9 | 811.5 | 563.1 | 766.0 | 114.1 | (76.8) | - | - |
| Book Value | (411.4) | (131.1) | (221.5) | (568.6) | (377.7) | (1,243.5) | (1,615.5) | 464.7 | 526.4 |
| Tangible Book Value | (2,532.8) | (2,385.6) | (1,519.9) | (1,733.8) | (1,583.1) | (2,056.0) | (2,446.4) | 243.6 | - |
| 72.9 |
| 145.5 |
| 112.1 |
| 97.2 |
| 101.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,346.8 |
| 1,335.7 |
| 1,277.2 |
| 1,514.0 |
| 1,296.0 |
| 754.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.6 |
| 103.3 |
| 98.6 |
| 98.1 |
| 96.0 |
| 98.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 794.1 |
| 481.0 |
| 479.4 |
| 484.8 |
| - |
| - |
| - |
| - |
| 221.1 |
| - |
| 417.3 |
| 437.7 |
| 309.7 |
| 317.4 |
| 327.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.5 |
| 81.8 |
| 73.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.3 |
| 27.6 |
| 27.6 |
| 26.2 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| 5.8 |
| 4.5 |
| 7.6 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,888.9 |
| 2,803.3 |
| 2,727.4 |
| 2,519.4 |
| 2,304.4 |
| 1,776.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 12.3 |
| 12.5 |
| 104.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.6 |
| 28.5 |
| - |
| - |
| 21.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| 17.2 |
| 18.8 |
| 18.1 |
| 17.2 |
| 16.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.7 |
| 128.5 |
| 128.6 |
| 130.5 |
| 121.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 616.4 |
| 531.5 |
| 569.7 |
| 580.6 |
| 529.1 |
| 422.5 |
| 640.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.8 |
| 87.9 |
| 82.3 |
| 75.6 |
| 74.6 |
| 72.5 |
| 67.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.7 |
| 97.9 |
| 74.5 |
| 83.7 |
| 86.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,128.9 |
| 3,181.0 |
| 3,235.4 |
| 3,128.5 |
| 3,030.2 |
| 3,019.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,072.0 |
| 1,032.9 |
| 1,005.0 |
| 979.6 |
| 954.1 |
| 462.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,417.9) |
| (1,520.2) |
| (1,600.7) |
| (1,690.7) |
| (1,726.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.6 |
| 3.2 |
| 3.1 |
| 7.9 |
| 6.7 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (240.0) |
| (377.7) |
| (508.0) |
| (609.1) |
| (725.8) |
| (1,243.5) |
| (1,341.4) |
| (1,474.7) |
| (1,582.0) |
| (1,615.5) |
| 464.7 |
| 526.4 |
| (508.0) |
| (609.1) |
| 6.7 |
| 16.7 |
| (1,341.4) |
| (1,474.7) |
| (1,582.0) |
| (1,615.5) |
| 464.7 |
| 526.4 |
| 1,544.0 |
| 1,261.1 |
| 1,481.7 |
| 1,794.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 696.6 |
| 984.9 |
| 873.5 |
| 114.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| (508.0) |
| (609.1) |
| (725.8) |
| (1,243.5) |
| (1,341.4) |
| (1,474.7) |
| (1,582.0) |
| (1,615.5) |
| 464.7 |
| 526.4 |
| (1,583.1) |
| (1,739.8) |
| (1,399.8) |
| (1,522.6) |
| (2,056.0) |
| - |
| - |
| - |
| - |
| 243.6 |
| - |