| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 1,205.3 | 711.7 | 678.5 | 2,977.5 | 3,004.3 | 893.9 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,849.8 | 1,697.9 | 1,514.8 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 3,055.1 | 2,409.5 | 2,193.3 | 2,977.5 | 3,004.3 | 893.9 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 900.6 | 614.8 | 505.8 | 379.4 | 307.3 | 247.0 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 109.3 | 75.4 | 74.5 | 61.6 | 32.1 | 26.3 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 1,569.2 | 1,247.0 | 1,138.1 | 859.1 | 424.9 | 296.4 | - | - |
| Accumulated Depreciation | 684.4 | 587.4 | 442.7 | 266.8 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 64.9 | 42.9 | 60.1 | 71.2 | 64.4 | 12.0 | - | - |
| Short Term Debt | 14.7 | 0.0 | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 993.1 | 1,006.4 | 1,005.0 | 989.0 | 987.7 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 643.4 | 670.1 | 646.5 | 494.6 | 194.6 | |||
| Common Equity | ||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | 1,007.8 | 1,006.4 | 1,005.0 | 989.0 | 987.7 | 0.0 | - | - |
| Net debt | (2,047.3) | (1,403.2) | (1,188.3) | (1,988.5) | (2,016.6) | (893.9) | ||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 1,188.0 | 1,205.0 | 1,016.8 | 994.6 | 1,158.7 | 711.7 | 602.6 | 966.4 | 866.4 | 678.5 | 580.0 | 520.3 | 828.1 | 2,977.5 | 3,021.5 | ||||||||||||
| - |
| - |
| Other Current Assets | 11.1 | 7.8 | 11.3 | 10.4 | 4.4 | 8.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,898.0 | 3,728.0 | 3,275.4 | 3,838.6 | 3,749.8 | 1,424.1 | - | - |
| 153.5 |
| 90.0 |
| - |
| - |
| Property,Plant & Equipment Net | 884.8 | 659.6 | 695.4 | 592.3 | 271.4 | 206.4 | - | - |
| Long Term Investments | 2,492.6 | 1,610.2 | 1,043.4 | 0.0 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 142.6 | 141.7 | 142.1 | 134.3 | 118.1 | 59.6 | - | - |
| Intangible Assets | 18.2 | 34.2 | 53.1 | 54.7 | 59.7 | 42.3 | - | - |
| Operating Lease Right Of Use Assets | 651.1 | 665.9 | 665.1 | 526.0 | 221.3 | 0.0 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 21.6 | 13.6 | 10.3 | 4.3 | 2.9 | 1.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 9,557.1 | 7,175.0 | 6,168.1 | 5,375.5 | 4,560.6 | 1,847.8 | - | - |
| - |
| - |
| Deferred Revenue Current | 4,169.0 | 3,005.0 | 2,406.3 | 1,941.9 | 1,758.0 | 1,070.2 | - | - |
| Operating Lease Liabilities Current | 151.6 | 128.9 | 111.3 | 73.2 | 51.3 | 0.0 | - | - |
| Accrued Expenses | 396.5 | 275.8 | 271.1 | 236.0 | 180.8 | 65.4 | - | - |
| Other Current Liabilities | 10.2 | 8.2 | 9.7 | 5.8 | 8.8 | 3.8 | - | - |
| Total Current Liabilities | 5,126.4 | 3,663.2 | 3,052.4 | 2,480.8 | 2,167.1 | 1,228.5 | - | - |
| 0.0 |
| - |
| - |
| Deferred Revenue Non-Current | 2,337.0 | 1,567.0 | 1,373.3 | 1,095.3 | 616.8 | 484.7 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | 22.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,182.1 | 6,966.3 | 6,099.5 | 5,070.5 | 3,967.7 | 1,735.4 | - | - |
| - |
| - |
| Retained Earnings | (5,060.7) | (3,995.6) | (3,060.3) | (1,908.3) | (983.9) | (492.3) | - | - |
| Accumulated Other Comprehensive Income | 16.6 | (3.9) | 1.5 | 0.7 | 0.1 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | (19.5) | (12.8) | (7.7) | (1.0) | 8.1 | 20.0 | - | - |
| Total Stockholders Equity | 394.5 | 221.4 | 76.3 | 306.0 | 584.8 | (252.4) | (112.9) | (113.2) |
| Total Equity | 375.0 | 208.7 | 68.6 | 305.0 | 592.9 | (232.4) | (112.9) | (113.2) |
| - |
| - |
| Working Capital | (228.4) | 64.8 | 223.0 | 1,357.8 | 1,582.7 | 195.6 | - | - |
| Book Value | 394.5 | 221.4 | 76.3 | 306.0 | 584.8 | (252.4) | (112.9) | (113.2) |
| Tangible Book Value | 233.6 | 45.6 | (118.9) | 117.0 | 407.1 | (354.3) | - | - |
| 3,075.5 |
| 3,133.0 |
| 3,004.3 |
| 1,925.6 |
| 1,780.3 |
| 1,600.5 |
| 893.9 |
| - |
| - |
| 502.2 |
| 301.5 |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 2,011.0 | 1,850.0 | 1,843.7 | 1,632.6 | 1,585.8 | 1,697.9 | 1,720.3 | 1,445.7 | 1,543.8 | 1,514.8 | 1,576.3 | 1,599.6 | 1,412.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,199.0 | 3,055.0 | 2,860.5 | 2,627.2 | 2,744.5 | 2,409.5 | 2,323.0 | 2,412.1 | 2,410.2 | 2,193.3 | 2,156.3 | 2,119.9 | 2,241.0 | 2,977.5 | 3,021.5 | 3,075.5 | 3,133.0 | 3,004.3 | 1,925.6 | 1,780.3 | 1,600.5 | 893.9 | - | - | 502.2 | 301.5 | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 538.0 | 901.0 | 634.3 | 524.5 | 403.5 | 614.8 | 385.6 | 345.8 | 331.7 | 505.8 | 285.3 | 257.4 | 265.2 | 379.4 | 185.8 | 186.8 | 179.7 | 307.3 | 168.8 | 217.0 | 233.8 | 247.0 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 138.0 | 109.0 | 96.2 | 100.6 | 89.0 | 75.4 | 70.7 | 87.1 | 88.5 | 74.5 | 65.0 | 69.1 | 76.3 | 61.6 | 72.9 | 57.6 | 43.1 | 32.1 | |||||||||
| Other Current Assets | 13.0 | 11.0 | 13.0 | 11.8 | 6.7 | 7.8 | 7.0 | 8.0 | 12.3 | 11.3 | 11.0 | 8.7 | 19.5 | 10.4 | 12.8 | 15.0 | 5.6 | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 4,742.0 | 4,898.0 | 4,353.0 | 3,946.6 | 3,891.6 | 3,728.0 | 3,368.2 | 3,404.3 | 3,356.0 | 3,275.4 | 2,969.5 | 2,894.3 | 3,018.1 | 3,838.6 | 3,668.1 | 3,725.8 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,589.0 | 1,569.0 | 1,322.8 | 1,212.8 | 1,240.1 | 1,247.0 | 1,229.6 | 1,208.7 | 1,182.2 | 1,138.1 | 1,111.0 | 1,040.5 | 996.8 | 859.1 | 754.6 | 624.8 | 513.1 | 424.9 | 362.5 | 337.4 | 314.3 | 296.4 | - | - | - | - | - |
| Accumulated Depreciation | 740.0 | 684.0 | 645.7 | 599.1 | 623.0 | 587.4 | 586.9 | 533.6 | 490.9 | 442.7 | 401.7 | 355.8 | 308.4 | 266.8 | 228.7 | 198.8 | 174.2 | ||||||||||
| Property,Plant & Equipment Net | 849.0 | 885.0 | 677.0 | 613.7 | 617.1 | 659.6 | 642.6 | 675.1 | 691.3 | 695.4 | 709.4 | 684.7 | 688.3 | 592.3 | 525.9 | 426.0 | |||||||||||
| Long Term Investments | 2,966.0 | 2,493.0 | 2,360.6 | 2,111.3 | 1,766.0 | 1,610.2 | 1,558.8 | 1,189.1 | 1,059.2 | 1,043.4 | 959.3 | 904.9 | 850.9 | 0.0 | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 142.0 | 143.0 | 142.6 | 142.6 | 142.0 | 141.7 | 142.2 | 141.9 | 142.0 | 142.1 | 141.8 | 134.3 | 134.3 | 134.3 | 130.5 | 130.5 | 118.1 | 118.1 | |||||||||
| Intangible Assets | 17.0 | 18.0 | 22.8 | 25.8 | 30.0 | 34.2 | 38.5 | 43.1 | 47.9 | 53.1 | 56.8 | 59.2 | 50.7 | 54.7 | 53.7 | 56.3 | 55.9 | ||||||||||
| Operating Lease Right Of Use Assets | 639.0 | 651.0 | 617.5 | 634.6 | 660.5 | 665.9 | 626.5 | 722.5 | 715.5 | 665.1 | 662.4 | 674.9 | 492.7 | 526.0 | 452.9 | 424.4 | |||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | 26.0 | 21.0 | 19.9 | 20.9 | 18.8 | 13.6 | 15.2 | 16.9 | 10.2 | 10.3 | 10.5 | 11.0 | 6.5 | 4.3 | 2.4 | 2.2 | 3.4 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 9,827.0 | 9,557.0 | 8,590.8 | 7,845.6 | 7,452.2 | 7,175.0 | 6,688.0 | 6,470.5 | 6,314.7 | 6,168.1 | 5,754.1 | 5,599.3 | 5,471.5 | 5,375.5 | 5,038.3 | 4,919.4 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 24.0 | 65.0 | 88.6 | 61.8 | 52.5 | 42.9 | 42.8 | 38.9 | 49.1 | 60.1 | 86.8 | 72.8 | 120.3 | 71.2 | 45.1 | 77.5 | 54.3 | 64.4 | 20.7 | 11.1 | 8.3 | 12.0 | - | - | - | - | - |
| Short Term Debt | 0.0 | 15.0 | 14.7 | 14.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 4,425.0 | 4,169.0 | 3,708.9 | 3,365.5 | 3,143.7 | 3,005.0 | 2,792.4 | 2,662.1 | 2,513.3 | 2,406.3 | 2,208.5 | 2,117.0 | 2,037.7 | 1,941.9 | 1,750.9 | 1,807.6 | |||||||||||
| Operating Lease Liabilities Current | 155.0 | 151.0 | 139.0 | 136.9 | 131.5 | 128.9 | 133.0 | 137.0 | 122.8 | 111.3 | 101.5 | 92.8 | 81.3 | 73.2 | 64.6 | 55.7 | |||||||||||
| Accrued Expenses | 435.0 | 396.0 | 341.2 | 317.2 | 277.2 | 275.8 | 273.7 | 269.8 | 273.6 | 271.1 | 260.4 | 216.3 | 247.9 | 236.0 | 273.8 | 231.2 | 223.3 | ||||||||||
| Other Current Liabilities | 2.0 | 10.0 | 13.6 | 15.5 | 13.9 | 8.2 | 5.4 | 4.6 | 6.4 | 9.7 | 17.0 | 10.9 | 9.9 | 5.8 | 11.6 | 12.3 | 10.0 | ||||||||||
| Total Current Liabilities | 5,308.0 | 5,126.0 | 4,530.5 | 4,058.6 | 3,819.7 | 3,663.2 | 3,439.2 | 3,301.1 | 3,128.7 | 3,052.4 | 2,795.1 | 2,626.7 | 2,633.7 | 2,480.8 | 2,238.2 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 1,008.0 | 993.0 | 992.7 | 992.4 | 1,006.7 | 1,006.4 | 1,006.0 | 1,005.7 | 1,005.3 | 1,005.0 | 1,004.7 | 1,004.3 | 989.3 | 989.0 | 988.7 | 988.3 | 988.0 | 987.7 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 625.0 | 643.0 | 617.9 | 641.1 | 667.0 | 670.1 | 620.3 | 706.0 | 693.8 | 646.5 | 629.8 | 641.7 | 467.2 | 494.6 | 426.0 | ||||||||||||
| Deferred Revenue Non-Current | 2,380.0 | 2,337.0 | 1,978.9 | 1,749.5 | 1,606.2 | 1,567.0 | 1,397.8 | 1,311.8 | 1,393.8 | 1,373.3 | 1,188.8 | 1,149.3 | 1,123.3 | 1,095.3 | 960.9 | 716.2 | |||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 9,416.0 | 9,182.0 | 8,200.6 | 7,507.9 | 7,155.7 | 6,966.3 | 6,509.5 | 6,359.2 | 6,252.0 | 6,099.5 | 5,634.3 | 5,435.1 | 5,226.3 | 5,070.5 | 4,613.7 | 4,367.8 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Retained Earnings | (5,307.0) | (5,061.0) | (4,744.7) | (4,489.1) | (4,210.7) | (3,995.6) | (3,776.1) | (3,536.7) | (3,330.9) | (3,060.3) | (2,736.6) | (2,459.4) | (2,176.6) | (1,908.3) | (1,618.4) | (1,320.6) | (1,144.1) | ||||||||||
| Accumulated Other Comprehensive Income | (5.0) | 17.0 | 16.2 | 13.8 | 5.0 | (3.9) | 16.4 | (6.2) | (5.6) | 1.5 | (15.9) | (14.1) | 0.1 | 0.7 | 1.0 | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | (21.0) | (19.0) | (17.3) | (15.6) | (14.1) | (12.8) | (11.4) | (10.2) | (8.9) | (7.7) | (5.9) | (4.3) | (2.7) | (1.0) | 0.9 | 4.5 | 6.4 | ||||||||||
| Total Stockholders Equity | 432.0 | 394.0 | 407.6 | 353.2 | 310.7 | 221.4 | 189.9 | 121.5 | 71.6 | 76.3 | 125.8 | 168.5 | 247.8 | 306.0 | 423.7 | 547.1 | 561.1 | ||||||||||
| Total Equity | 411.0 | 375.0 | 390.2 | 337.7 | 297.0 | 209.0 | 178.5 | 111.3 | 62.7 | 68.6 | 119.9 | 164.2 | 245.2 | 305.0 | 424.6 | 551.6 | 567.5 | 592.9 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 1,008.0 | 1,008.0 | 1,007.4 | 1,007.1 | 1,006.7 | 1,006.4 | 1,006.0 | 1,005.7 | 1,005.3 | 1,005.0 | 1,004.7 | 1,004.3 | 989.3 | 989.0 | 988.7 | 988.3 | 988.0 | 987.7 | - | - | - | - | - | - | - | - | - |
| Net debt | (2,191.0) | (2,047.0) | (1,853.1) | (1,620.1) | (1,737.8) | (1,403.2) | (1,316.9) | (1,406.4) | (1,404.9) | (1,188.3) | (1,151.7) | (1,115.5) | (1,251.7) | (1,988.5) | (2,032.8) | (2,087.1) | (2,144.9) | (2,016.6) | |||||||||
| Working Capital | (566.0) | (228.0) | (177.5) | (112.0) | 72.0 | 64.8 | (71.0) | 103.2 | 227.3 | 223.0 | 174.3 | 267.6 | 384.3 | 1,357.8 | 1,429.9 | 1,462.2 | 1,579.3 | ||||||||||
| Book Value | 432.0 | 394.0 | 407.6 | 353.2 | 310.7 | 221.4 | 189.9 | 121.5 | 71.6 | 76.3 | 125.8 | 168.5 | 247.8 | 306.0 | 423.7 | 547.1 | 561.1 | 584.8 | |||||||||
| Tangible Book Value | 273.0 | 233.0 | 242.2 | 184.8 | 138.7 | 45.6 | 9.2 | (63.5) | (118.3) | (118.9) | (72.8) | (25.0) | 62.8 | 117.0 | 239.6 | 360.3 | 387.2 | ||||||||||
| 37.7 |
| 45.4 |
| 29.1 |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 2.2 |
| 5.2 |
| 0.9 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,754.0 |
| 3,749.8 |
| 2,511.6 |
| 2,394.3 |
| 2,172.8 |
| 1,424.1 |
| - |
| - |
| - |
| - |
| - |
| 153.5 |
| 135.2 |
| 118.8 |
| 104.5 |
| 90.0 |
| - |
| - |
| - |
| - |
| - |
| 338.9 |
| 271.4 |
| 227.3 |
| 218.6 |
| 209.8 |
| 206.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.1 |
| 59.6 |
| 59.6 |
| 59.6 |
| - |
| - |
| - |
| - |
| - |
| 59.7 |
| 63.5 |
| 38.1 |
| 40.2 |
| 42.3 |
| - |
| - |
| - |
| - |
| - |
| 286.2 |
| 221.3 |
| 220.4 |
| 228.2 |
| 205.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 5.8 |
| 8.0 |
| 5.0 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,715.8 |
| 4,560.6 |
| 3,272.3 |
| 3,073.8 |
| 2,816.1 |
| 1,847.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,747.3 |
| 1,758.0 |
| 1,621.2 |
| 1,488.2 |
| 1,295.5 |
| 1,070.2 |
| - |
| - |
| - |
| - |
| - |
| 53.3 |
| 51.3 |
| 47.4 |
| 45.3 |
| 44.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 180.8 |
| 157.9 |
| 182.1 |
| 122.3 |
| 65.4 |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 35.9 |
| 42.0 |
| 27.2 |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| 2,263.5 |
| 2,174.7 |
| 2,167.1 |
| 1,917.6 |
| 1,772.0 |
| 1,510.4 |
| 1,228.5 |
| - |
| - |
| - |
| - |
| - |
| 399.8 |
| 259.8 |
| 194.6 |
| 196.4 |
| 206.4 |
| 184.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 724.4 |
| 616.8 |
| 550.1 |
| 551.7 |
| 528.9 |
| 484.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,148.4 |
| 3,967.7 |
| 2,666.4 |
| 2,531.8 |
| 2,224.5 |
| 1,735.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (983.9) |
| (840.6) |
| (766.6) |
| (626.5) |
| (492.3) |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 12.1 |
| 15.3 |
| 18.1 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| 584.8 |
| 593.7 |
| 526.7 |
| 573.5 |
| (252.4) |
| (237.5) |
| (204.2) |
| (144.1) |
| (112.9) |
| (113.2) |
| 605.8 |
| 542.0 |
| 591.6 |
| (232.4) |
| (237.5) |
| (204.2) |
| (144.1) |
| (112.9) |
| (113.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,582.7 |
| 594.0 |
| 622.3 |
| 662.5 |
| 195.6 |
| - |
| - |
| - |
| - |
| - |
| 593.7 |
| 526.7 |
| 573.5 |
| (252.4) |
| (237.5) |
| (204.2) |
| (144.1) |
| (112.9) |
| (113.2) |
| 407.1 |
| 412.2 |
| 429.0 |
| 473.7 |
| (354.3) |
| - |
| - |
| - |
| - |
| - |