| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 153.7 | 479.3 | 73.3 | 59.5 | 9.4 | 5.8 | 10.2 | 18.2 | 117.3 | 134.1 |
| Restricted Cash | - | - | - | - | - | - | - | 3.3 | 8.6 | 0.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 153.7 | 479.3 | 73.3 | 59.5 | 9.4 | 5.8 | 10.2 | 18.2 | 117.3 | 134.1 |
| Receivables | ||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 38.1 | 26.3 | 25.5 | 20.6 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | |||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 70.5 | 46.0 | 94.5 | 51.4 | 9.7 | 5.1 | 21.5 | 56.0 | 64.0 | 11.2 |
| Short Term Debt | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 3,545.6 | 4,184.2 | 3,848.8 | 2,140.8 | 825.6 | 1,068.6 | 1,057.4 | 691.6 | 390.8 | - |
| Operating Lease Liabilities Non-Current | 55.1 | 64.3 | 28.3 | |||||||
| Common Equity | ||||||||||
| Common Stock | - | - | - | - | 0.0 | 0.0 | - | - | - | - |
| Additional Paid In Capital | 8,710.7 | 8,056.6 | 5,766.9 | 2,698.5 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 3,545.6 | 4,184.2 | 3,848.8 | 2,140.8 | 825.6 | 1,068.6 | 1,057.4 | 691.6 | 390.8 | - |
| Net debt | 3,391.9 | 3,704.9 | 3,775.5 | 2,081.3 | ||||||
| (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 | 170.8 | 153.7 | 111.8 | 451.0 | 702.2 | 479.3 | 272.0 | 47.8 | 12.7 | 73.3 | 211.7 | 18.3 | 25.6 | 59.5 | 45.5 | |||||||||||||||||||||||||
| 5.9 |
| 5.2 |
| 8.0 |
| 9.8 |
| 6.1 |
| 2.1 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,312.1 | 1,121.6 | 650.4 | 463.8 | 86.5 | 65.6 | 120.1 | 130.2 | 202.6 | 151.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 57.1 | 50.4 | 43.6 | 15.2 | 11.2 | 12.7 | 14.6 | 8.8 | 5.5 | 2.2 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 132.8 | 119.7 | 59.4 | 64.8 | 16.4 | 3.2 | 11.8 | 0.0 | - | - |
| Deferred Tax Assets | - | 0.0 | 0.0 | 4.5 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | 160.8 | 183.1 | 176.1 | 74.6 | 15.9 | 19.2 | 40.4 | 42.6 | 27.1 | 2.9 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 17,912.2 | 16,897.9 | 14,965.6 | 8,492.6 | 3,804.6 | 3,827.4 | 4,688.3 | 4,260.0 | 3,616.6 | 2,651.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 63.4 | 23.4 | 3.8 |
| Operating Lease Liabilities Current | 79.5 | 57.2 | 33.0 | 29.8 | 1.4 | 3.2 | 9.2 | 0.0 | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 144.7 | 71.7 | 41.0 | 13.7 | 1.1 | 18.3 | 0.9 | 1.1 | 0.0 | - |
| Total Current Liabilities | 1,677.8 | 1,327.3 | 1,241.6 | 605.6 | 167.9 | 131.9 | 254.5 | 247.7 | 199.8 | 91.5 |
| 41.3 |
| 16.0 |
| 0.4 |
| 3.4 |
| 0.0 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 893.5 | 602.4 | 422.6 | 4.4 | 2.6 | 2.6 | 85.5 | 62.2 | 9.9 | 0.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 39.5 | 52.7 | 73.2 | 3.2 | 24.6 | 3.0 | 0.0 | 0.7 | 0.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,378.3 | 6,379.4 | 5,735.8 | 2,836.3 | 1,053.9 | 1,223.5 | 1,417.6 | 1,016.2 | 612.6 | 98.7 |
| 3,013.0 |
| 3,004.4 |
| 2,975.8 |
| 2,833.6 |
| 2,767.6 |
| 2,364.0 |
| Retained Earnings | 1,567.5 | 1,081.9 | 569.1 | 237.2 | (262.3) | (400.5) | 282.3 | 266.5 | 66.6 | (8.9) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1,255.6 | 1,380.0 | 2,893.7 | 2,720.5 | 0.0 | 0.0 | 12.6 | 143.7 | 169.7 | 197.8 |
| Total Stockholders Equity | 10,278.3 | 9,138.5 | 6,336.1 | 2,935.7 | 2,750.7 | 2,604.0 | 3,258.1 | 3,100.2 | 2,834.2 | 2,355.1 |
| Total Equity | 11,533.9 | 10,518.5 | 9,229.7 | 5,656.3 | 2,750.7 | 2,604.0 | 3,270.7 | 3,243.9 | 3,004.0 | 2,552.9 |
| 816.2 |
| 1,062.8 |
| 1,047.2 |
| 673.5 |
| 273.4 |
| - |
| Working Capital | (365.7) | (205.7) | (591.2) | (141.8) | (81.4) | (66.3) | (134.3) | (117.5) | 2.8 | 59.9 |
| Book Value | 10,278.3 | 9,138.5 | 6,336.1 | 2,935.7 | 2,750.7 | 2,604.0 | 3,258.1 | 3,100.2 | 2,834.2 | 2,355.1 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - |
| 201.1 |
| 50.6 |
| 9.4 |
| 5.0 |
| 4.7 |
| 10.9 |
| 5.8 |
| 5.2 |
| 7.2 |
| 3.8 |
| 10.2 |
| 10.9 |
| 28.4 |
| 89.5 |
| 18.2 |
| 58.9 |
| 42.7 |
| 38.2 |
| 117.3 |
| 2.6 |
| 0.0 |
| 54.9 |
| - |
| 0.1 |
| 0.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 170.8 | 153.7 | 111.8 | 451.0 | 702.2 | 479.3 | 272.0 | 47.8 | 12.7 | 73.3 | 211.7 | 18.3 | 25.6 | 59.5 | 45.5 | 201.1 | 50.6 | 9.4 | 5.0 | 4.7 | 10.9 | 5.8 | 5.2 | 7.2 | 3.8 | 10.2 | 10.9 | 28.4 | 89.5 | 18.2 | 58.9 | 42.7 | 38.2 | 117.3 | 2.6 | 0.0 | 54.9 | - | 0.1 | 0.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 602.8 | 435.0 | 273.5 | 268.7 | 304.8 | 326.4 | 227.2 | 287.7 | 390.4 | 346.0 | 214.3 | 167.5 | 204.9 | 206.3 | 146.4 | 114.2 | 109.7 | 57.3 | 82.1 | 67.8 | 54.0 | 41.7 | 38.8 | 41.5 | 36.1 | 76.6 | 71.7 | 68.7 | - | 67.0 | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 34.3 | 38.1 | 28.3 | 33.7 | 23.8 | 26.3 | 24.0 | 31.6 | 32.4 | 25.5 | 11.3 | 10.4 | 8.5 | 20.6 | 15.7 | 7.2 | 7.0 | 5.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,184.2 | 1,312.1 | 916.9 | 1,149.1 | 1,356.8 | 1,121.6 | 865.5 | 578.1 | 607.4 | 650.4 | 565.2 | 426.0 | 444.0 | 463.8 | 445.8 | 349.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 57.2 | 57.1 | 56.6 | 52.2 | 50.4 | 50.4 | 46.3 | 44.8 | 45.0 | 43.6 | 39.3 | 38.7 | 16.3 | 15.2 | 14.8 | 13.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 139.5 | 132.8 | 142.3 | 147.6 | 150.9 | 119.7 | 111.8 | 118.3 | 123.1 | 59.4 | 58.4 | 62.0 | 70.3 | 64.8 | 72.2 | 54.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 206.8 | 160.8 | 163.4 | 171.0 | 209.7 | 183.1 | 207.0 | 154.5 | 145.2 | 176.1 | 99.3 | 104.1 | 76.3 | 74.6 | 111.9 | 33.7 | 27.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 17,994.5 | 17,912.2 | 17,325.5 | 17,494.4 | 17,076.4 | 16,897.9 | 16,615.6 | 15,408.7 | 15,081.3 | 14,965.6 | 9,209.8 | 8,926.3 | 8,723.2 | 8,492.6 | 8,609.6 | 4,224.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 91.2 | 70.5 | 90.6 | 93.9 | 88.0 | 46.0 | 106.0 | 46.3 | 43.5 | 94.5 | 101.5 | 102.5 | 136.2 | 51.4 | 119.5 | 31.1 | 38.5 | 9.7 | 26.3 | 19.5 | 19.1 | 5.1 | 10.3 | 8.8 | 50.7 | 21.5 | 33.5 | 54.7 | 54.1 | 56.0 | 27.3 | 36.6 | 37.1 | 64.0 | 35.1 | 44.5 | 20.7 | - | - | - |
| Short Term Debt | - | - | - | 286.1 | 288.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 843.3 | 854.6 | 671.2 | 612.6 | 584.5 | 589.5 | 551.6 | 505.2 | 493.8 | 527.5 | 286.4 | 275.9 | 266.2 | 250.1 | 200.9 | 60.5 | 46.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 82.8 | 79.5 | 78.2 | 74.6 | 70.0 | 57.2 | 52.3 | 51.9 | 53.2 | 33.0 | 34.3 | 36.2 | 35.0 | 29.8 | 30.1 | 21.1 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 129.1 | 144.7 | 81.4 | 70.5 | 75.6 | 71.7 | 59.2 | 40.9 | 48.1 | 41.0 | 24.6 | 24.5 | 26.9 | 11.7 | 12.9 | 3.2 | 1.4 | |||||||||||||||||||||||
| Total Current Liabilities | 1,807.8 | 1,677.8 | 1,371.0 | 1,828.9 | 1,585.3 | 1,327.3 | 1,272.0 | 1,167.6 | 1,112.0 | 1,241.6 | 760.0 | 722.7 | 682.0 | 605.6 | 615.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,546.4 | 3,545.6 | 3,544.8 | 3,711.4 | 3,710.4 | 4,184.2 | 4,184.3 | 3,872.1 | 3,909.4 | 3,848.8 | 2,254.2 | 2,060.1 | 2,042.9 | 2,140.8 | 2,303.7 | 801.8 | 801.2 | 825.6 | 1,004.9 | 1,054.3 | 1,063.8 | 1,068.6 | 1,092.2 | 1,106.0 | 1,117.9 | 1,057.4 | 1,001.9 | 881.4 | 880.9 | 691.6 | 531.4 | 421.2 | - | 390.8 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 58.5 | 55.1 | 66.0 | 74.9 | 82.6 | 64.3 | 61.3 | 68.3 | 71.9 | 28.3 | 26.2 | 27.9 | 41.6 | 41.3 | 48.5 | 35.7 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,043.3 | 893.5 | 851.9 | 759.3 | 699.7 | 602.4 | 539.5 | 438.2 | 441.8 | 422.6 | 83.4 | 78.7 | 50.4 | 4.4 | 80.7 | 50.3 | 8.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 39.8 | 39.5 | 54.5 | 56.2 | 44.5 | 52.7 | 54.5 | 72.1 | 69.8 | 73.2 | 74.7 | 66.4 | 51.0 | 3.2 | 0.4 | 32.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,665.6 | 6,378.3 | 6,051.9 | 6,589.9 | 6,272.6 | 6,379.4 | 6,251.9 | 5,748.8 | 5,733.1 | 5,735.8 | 3,242.9 | 3,000.3 | 2,914.5 | 2,836.3 | 3,089.1 | 1,254.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 9,853.6 | 8,710.7 | 8,676.6 | 8,054.6 | 8,080.4 | 8,056.6 | 8,025.9 | 7,611.1 | 6,331.1 | 5,766.9 | 3,278.8 | 2,944.8 | 2,891.5 | 2,698.5 | 2,654.8 | 3,024.2 | ||||||||||||||||||||||||
| Retained Earnings | 1,475.1 | 1,567.5 | 1,349.4 | 1,403.7 | 1,303.7 | 1,081.9 | 971.9 | 735.0 | 626.9 | 569.1 | 375.9 | 363.9 | 323.7 | 237.2 | 169.7 | (54.7) | (246.5) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.0 | 1,255.6 | 1,247.5 | 1,446.1 | 1,419.6 | 1,380.0 | 1,365.8 | 1,313.8 | 2,390.1 | 2,893.7 | 2,312.1 | 2,617.3 | 2,593.4 | 2,720.5 | 2,696.0 | - | - | |||||||||||||||||||||||
| Total Stockholders Equity | 11,328.8 | 10,278.3 | 10,026.1 | 9,458.4 | 9,384.2 | 9,138.5 | 8,997.9 | 8,346.2 | 6,958.1 | 6,336.1 | 3,654.8 | 3,308.7 | 3,215.3 | 2,935.7 | 2,824.5 | 2,969.6 | ||||||||||||||||||||||||
| Total Equity | 11,328.8 | 11,533.9 | 11,273.5 | 10,904.5 | 10,803.8 | 10,518.5 | 10,363.7 | 9,659.9 | 9,348.2 | 9,229.7 | 5,966.9 | 5,926.0 | 5,808.7 | 5,656.3 | 5,520.5 | 2,969.6 | 2,771.1 | 2,750.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,546.4 | 3,545.6 | 3,544.8 | 3,997.5 | 3,999.0 | 4,184.2 | 4,184.3 | 3,872.1 | 3,909.4 | 3,848.8 | 2,254.2 | 2,060.1 | 2,042.9 | 2,140.8 | 2,303.7 | 801.8 | 801.2 | 825.6 | 1,004.9 | 1,054.3 | 1,063.8 | 1,068.6 | 1,092.2 | 1,106.0 | 1,117.9 | 1,057.4 | 1,001.9 | 881.4 | 880.9 | 691.6 | 531.4 | 421.2 | - | 390.8 | - | - | - | - | - | - |
| Net debt | 3,375.6 | 3,391.9 | 3,433.0 | 3,546.5 | 3,296.7 | 3,704.9 | 3,912.2 | 3,824.2 | 3,896.7 | 3,775.5 | 2,042.5 | 2,041.8 | 2,017.3 | 2,081.3 | 2,258.2 | 600.8 | 750.6 | 816.2 | ||||||||||||||||||||||
| Working Capital | (623.6) | (365.7) | (454.1) | (679.9) | (228.4) | (205.7) | (406.4) | (589.5) | (504.7) | (591.2) | (194.8) | (296.7) | (238.0) | (141.8) | (170.0) | 33.8 | (110.3) | |||||||||||||||||||||||
| Book Value | 11,328.8 | 10,278.3 | 10,026.1 | 9,458.4 | 9,384.2 | 9,138.5 | 8,997.9 | 8,346.2 | 6,958.1 | 6,336.1 | 3,654.8 | 3,308.7 | 3,215.3 | 2,935.7 | 2,824.5 | 2,969.6 | 2,771.1 | 2,750.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 4.7 |
| 6.1 |
| 5.5 |
| 5.2 |
| 8.0 |
| 6.3 |
| 7.0 |
| 8.0 |
| 8.9 |
| 9.8 |
| 9.9 |
| 9.8 |
| 14.3 |
| 12.3 |
| 12.5 |
| 6.1 |
| 6.1 |
| 2.4 |
| 2.0 |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.4 |
| 86.5 |
| 109.5 |
| 100.3 |
| 87.0 |
| 65.6 |
| 64.5 |
| 77.6 |
| 73.7 |
| 120.1 |
| 161.2 |
| 160.0 |
| 214.4 |
| 130.2 |
| 165.9 |
| 179.3 |
| 166.3 |
| 202.6 |
| 59.3 |
| 38.8 |
| 81.1 |
| - |
| 0.5 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 11.2 |
| 11.5 |
| 11.8 |
| 12.2 |
| 12.7 |
| 13.3 |
| 13.8 |
| 14.2 |
| 14.6 |
| 14.8 |
| 11.6 |
| 9.9 |
| 8.8 |
| 7.8 |
| 7.4 |
| 6.3 |
| 5.5 |
| 3.9 |
| 3.6 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| 16.4 |
| 17.7 |
| 15.2 |
| 2.4 |
| 3.2 |
| 4.0 |
| 4.8 |
| 8.3 |
| 11.8 |
| 17.2 |
| 23.2 |
| 28.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 17.8 |
| 17.4 |
| 18.8 |
| 19.2 |
| 42.7 |
| 41.9 |
| 44.5 |
| 40.4 |
| 42.9 |
| 28.6 |
| 41.2 |
| 42.6 |
| 35.0 |
| 25.2 |
| 19.6 |
| 27.1 |
| 10.8 |
| 1.3 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,958.5 |
| 3,804.6 |
| 3,882.3 |
| 3,874.3 |
| 3,848.3 |
| 3,827.4 |
| 3,923.0 |
| 4,020.9 |
| 4,106.3 |
| 4,688.3 |
| 4,646.1 |
| 4,535.3 |
| 4,478.5 |
| 4,260.0 |
| 4,017.4 |
| 3,838.9 |
| 3,692.6 |
| 3,616.6 |
| 3,274.6 |
| 3,098.6 |
| 2,653.8 |
| - |
| 501.0 |
| 501.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.4 |
| 42.1 |
| 39.8 |
| 32.8 |
| 42.1 |
| 42.9 |
| 42.6 |
| 51.7 |
| 82.5 |
| 85.3 |
| 80.7 |
| 62.5 |
| 63.4 |
| 48.0 |
| 40.7 |
| 29.5 |
| 23.4 |
| 16.5 |
| 9.9 |
| 5.5 |
| - |
| - |
| - |
| 1.7 |
| 1.4 |
| 1.5 |
| 0.2 |
| 2.7 |
| 3.2 |
| 3.4 |
| 3.6 |
| 6.4 |
| 9.2 |
| 14.2 |
| 18.9 |
| 21.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 76.4 |
| 62.8 |
| 46.5 |
| 18.3 |
| 0.9 |
| 0.2 |
| 0.2 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.1 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 316.1 |
| 299.7 |
| 167.9 |
| 228.5 |
| 220.9 |
| 194.2 |
| 131.9 |
| 120.7 |
| 157.9 |
| 239.0 |
| 254.5 |
| 287.5 |
| 301.6 |
| 274.4 |
| 247.7 |
| 211.3 |
| 201.1 |
| 180.5 |
| 199.8 |
| 136.9 |
| 119.7 |
| 79.9 |
| - |
| 0.3 |
| 0.0 |
| 14.5 |
| 16.0 |
| 16.7 |
| 15.2 |
| 0.0 |
| 0.4 |
| 1.1 |
| 1.8 |
| 2.6 |
| 3.4 |
| 3.9 |
| 5.2 |
| 7.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.6 |
| 2.3 |
| 85.5 |
| 84.5 |
| 65.8 |
| 59.9 |
| 62.2 |
| 53.4 |
| 42.3 |
| 22.4 |
| 9.9 |
| 17.3 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.6 |
| 24.6 |
| 27.2 |
| 25.5 |
| 11.7 |
| 3.0 |
| 0.5 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,187.5 |
| 1,053.9 |
| 1,297.7 |
| 1,336.0 |
| 1,289.4 |
| 1,223.5 |
| 1,235.2 |
| 1,286.3 |
| 1,379.5 |
| 1,417.6 |
| 1,392.3 |
| 1,268.1 |
| 1,237.0 |
| 1,016.2 |
| 812.2 |
| 680.7 |
| 606.8 |
| 612.6 |
| 328.6 |
| 172.6 |
| 87.5 |
| - |
| 17.8 |
| 17.5 |
| 3,017.6 |
| 3,013.0 |
| 3,007.7 |
| 2,998.5 |
| 2,994.0 |
| 3,004.4 |
| 2,999.6 |
| 2,994.8 |
| 2,982.2 |
| 2,975.8 |
| 2,967.1 |
| 2,846.5 |
| 2,839.8 |
| 2,833.6 |
| 2,827.8 |
| 2,819.1 |
| 2,814.1 |
| 2,767.6 |
| 2,704.3 |
| 2,700.5 |
| 2,369.5 |
| - |
| 5.5 |
| 4.9 |
| (262.3) |
| (423.1) |
| (460.2) |
| (435.1) |
| (400.5) |
| (311.8) |
| (260.3) |
| (265.6) |
| 282.3 |
| 272.7 |
| 276.3 |
| 258.4 |
| 266.5 |
| 235.6 |
| 196.3 |
| 132.7 |
| 66.6 |
| 36.1 |
| 21.7 |
| 0.9 |
| - |
| (0.5) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 10.2 |
| 12.6 |
| 13.9 |
| 144.4 |
| 143.3 |
| 143.7 |
| 141.9 |
| 142.9 |
| 138.9 |
| 169.7 |
| 205.6 |
| 203.8 |
| 195.8 |
| - |
| - |
| - |
| 2,771.1 |
| 2,750.7 |
| 2,584.6 |
| 2,538.3 |
| 2,558.9 |
| 2,604.0 |
| 2,687.8 |
| 2,734.5 |
| 2,716.6 |
| 3,258.1 |
| 3,239.9 |
| 3,122.9 |
| 3,098.3 |
| 3,100.2 |
| 3,063.3 |
| 3,015.4 |
| 2,946.8 |
| 2,834.2 |
| 2,740.4 |
| 2,722.2 |
| 2,370.4 |
| 5.0 |
| 5.0 |
| 5.0 |
| 2,584.6 |
| 2,538.3 |
| 2,558.9 |
| 2,604.0 |
| 2,687.8 |
| 2,734.5 |
| 2,726.8 |
| 3,270.7 |
| 3,253.8 |
| 3,267.2 |
| 3,241.5 |
| 3,243.9 |
| 3,205.2 |
| 3,158.2 |
| 3,085.7 |
| 3,004.0 |
| 2,946.0 |
| 2,926.0 |
| 2,566.3 |
| 5.0 |
| 5.0 |
| 5.0 |
| 1,000.0 |
| 1,049.6 |
| 1,052.8 |
| 1,062.8 |
| 1,087.1 |
| 1,098.8 |
| 1,114.1 |
| 1,047.2 |
| 990.9 |
| 852.9 |
| 791.4 |
| 673.5 |
| 472.5 |
| 378.4 |
| - |
| 273.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (81.4) |
| (119.0) |
| (120.5) |
| (107.2) |
| (66.3) |
| (56.2) |
| (80.2) |
| (165.3) |
| (134.3) |
| (126.3) |
| (141.6) |
| (60.0) |
| (117.5) |
| (45.4) |
| (21.8) |
| (14.2) |
| 2.8 |
| (77.7) |
| (80.9) |
| 1.1 |
| - |
| 0.2 |
| 1.0 |
| 2,584.6 |
| 2,538.3 |
| 2,558.9 |
| 2,604.0 |
| 2,687.8 |
| 2,734.5 |
| 2,716.6 |
| 3,258.1 |
| 3,239.9 |
| 3,122.9 |
| 3,098.3 |
| 3,100.2 |
| 3,063.3 |
| 3,015.4 |
| 2,946.8 |
| 2,834.2 |
| 2,740.4 |
| 2,722.2 |
| 2,370.4 |
| 5.0 |
| 5.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |