| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 207.8 | 143.8 | 138.5 | 147.4 | 193.0 | 139.0 | 67.9 | 54.4 | 63.4 | 59.6 | 41.6 | 56.7 | 218.1 | 19.1 | 6.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | 11.7 | 20.2 | 14.8 | 7.1 | 2.1 | 3.8 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 207.8 | 143.8 | 138.5 | 147.4 | 193.0 | 139.0 | 67.9 | 54.4 | 63.4 | 59.6 | 41.6 | 56.7 | 218.1 | 19.1 | 6.3 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 1,375.2 | 1,333.1 | 1,110.0 | 1,120.4 | 897.1 | 442.8 | 440.3 | 337.3 | - | - | - | - | - | - | - |
| 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 | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 1,375.2 | 1,333.1 | 1,110.0 | 1,120.4 | 897.1 | 442.8 | 440.3 | 337.3 | - | - | - | - | - | - | - |
| 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 | 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 | 200.4 | 207.8 | 147.5 | 162.9 | 205.9 | 143.8 | 181.3 | 226.3 | 166.0 | 138.5 | 165.7 | 197.7 | 59.9 | - | 208.0 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 161.4 | 161.6 | 133.3 | 118.6 | 141.1 | 79.5 | 58.9 | 33.4 | 55.4 | - | - | - | - | - | - |
| Goodwill | 49.5 | 49.5 | 38.5 | 37.8 | 31.5 | 11.2 | 11.2 | - | - | - | 14.2 | 16.5 | - | - | - |
| Intangible Assets | 38.2 | 37.0 | 17.7 | 15.5 | 14.8 | 7.0 | 8.3 | 2.9 | 3.3 | 3.6 | 1.0 | 5.7 | - | - | - |
| Operating Lease Right Of Use Assets | 3.4 | 7.4 | 2.5 | 1.7 | 2.4 | 3.2 | 4.5 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 201.6 | 111.3 | 0.0 | 1.0 | 3.6 | 18.4 | - | - | - | 1.4 | 0.1 | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | 1.6 | 1.3 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,769.8 | 10,141.9 | 12,441.2 | 11,621.0 | 9,534.0 | 5,372.1 | 4,977.0 | 3,036.8 | 2,523.5 | 2,605.3 | 2,329.8 | 792.4 | 620.1 | 201.6 | - |
| Short Term Debt |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 35.7 | 39.6 | 34.0 | 31.1 | 42.7 | 35.7 | 21.1 | 19.9 | 16.5 | 17.5 | 7.1 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 0.0 | 33.0 | 30.9 | 12.0 | 16.8 | 18.8 | 20.0 | 18.5 | 0.6 | 7.5 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,118.2 | 8,197.8 | 9,794.5 | 9,722.4 | 8,245.1 | 4,537.9 | 4,132.2 | 2,472.8 | 1,968.0 | 2,053.2 | 1,849.6 | 599.0 | 442.3 | 136.5 | - |
| Additional Paid In Capital |
| 2,264.4 |
| 2,250.3 |
| 2,322.0 |
| 1,684.1 |
| 1,161.9 |
| 849.5 |
| 822.8 |
| 540.5 |
| 539.5 |
| 513.3 |
| 447.1 |
| 164.2 |
| 164.2 |
| 39.8 |
| - |
| Retained Earnings | (807.5) | (505.1) | 124.4 | 5.0 | 8.6 | (24.2) | 8.7 | 5.3 | (3.4) | (0.2) | (5.9) | 9.0 | (5.0) | 5.3 | - |
| Accumulated Other Comprehensive Income | (24.2) | (18.6) | (17.9) | (9.4) | (5.7) | (9.9) | (6.2) | (0.9) | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 99.2 | 97.7 | 98.5 | 99.1 | 4.5 | 18.8 | 19.4 | 19.2 | 19.4 | 39.0 | 38.9 | 20.1 | 18.5 | 20.1 | - |
| Total Stockholders Equity | 1,544.0 | 1,838.0 | 2,539.9 | 1,791.1 | 1,276.1 | 815.4 | 825.4 | 544.8 | 536.1 | 513.1 | 441.3 | 173.2 | 159.2 | 45.0 | 55.3 |
| Total Equity | 1,643.3 | 1,935.7 | 2,638.4 | 1,890.2 | 1,280.6 | 834.2 | 844.8 | 564.1 | 555.5 | 552.1 | 480.2 | 474.7 | 470.9 | 65.1 | 55.3 |
| 1,167.4 |
| 1,189.3 |
| 971.5 |
| 973.0 |
| 704.1 |
| 303.8 |
| 372.4 |
| 282.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,544.0 | 1,838.0 | 2,539.9 | 1,791.1 | 1,276.1 | 815.4 | 825.4 | 544.8 | 536.1 | 513.1 | 441.3 | 173.2 | 159.2 | 45.0 | 55.3 |
| Tangible Book Value | 1,456.4 | 1,751.5 | 2,483.7 | 1,737.8 | 1,229.8 | 797.2 | 805.9 | 541.9 | 532.8 | 509.5 | 426.1 | 151.1 | - | - | - |
| 127.9 |
| 211.4 |
| - |
| 209.8 |
| 200.7 |
| 308.4 |
| - |
| 149.8 |
| 257.0 |
| 122.3 |
| 67.9 |
| 52.7 |
| 41.9 |
| 47.6 |
| 54.4 |
| 47.8 |
| 105.8 |
| 86.8 |
| 63.4 |
| 70.6 |
| 63.9 |
| 40.0 |
| 59.6 |
| 38.5 |
| 55.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.0 | 11.7 | 16.1 | 17.6 | 19.8 | 20.2 | 4.2 | 4.8 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 200.4 | 207.8 | 147.5 | 162.9 | 205.9 | 143.8 | 181.3 | 226.3 | 166.0 | 138.5 | 165.7 | 197.7 | 59.9 | - | 208.0 | 127.9 | 211.4 | - | 209.8 | 200.7 | 308.4 | - | 149.8 | 257.0 | 122.3 | 67.9 | 52.7 | 41.9 | 47.6 | 54.4 | 47.8 | 105.8 | 86.8 | 63.4 | 70.6 | 63.9 | 40.0 | 59.6 | 38.5 | 55.0 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 167.3 | 161.4 | 178.8 | 169.4 | 170.9 | 161.6 | 146.4 | 134.6 | 132.7 | 133.3 | 136.1 | 122.5 | 114.2 | 118.6 | 119.3 | 224.2 | 149.5 | |||||||||||||||||||||||
| Goodwill | 49.5 | 49.5 | 49.5 | 49.5 | 49.5 | 49.5 | 48.4 | 49.1 | 38.5 | 38.5 | 37.8 | 37.8 | 37.8 | 37.8 | 37.6 | 34.2 | 32.7 | 31.5 | ||||||||||||||||||||||
| Intangible Assets | 37.4 | 38.2 | 38.9 | 37.6 | 36.8 | 37.0 | 37.2 | 28.7 | 18.1 | 17.7 | 17.9 | 17.5 | 16.9 | 16.3 | 13.6 | 14.1 | 14.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3.2 | 3.4 | 3.5 | 3.7 | 6.9 | 7.4 | 5.8 | 4.0 | 4.3 | 2.5 | 4.9 | 5.5 | 2.4 | 1.7 | 1.9 | 1.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 201.6 | 201.6 | 111.3 | 111.3 | 111.3 | 111.3 | 53.3 | 21.1 | 21.1 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 3.6 | 3.6 | 3.6 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,314.3 | 7,769.8 | 8,332.1 | 9,308.8 | 9,976.5 | 10,141.9 | 11,253.0 | 11,774.3 | 12,043.5 | 12,441.2 | 12,799.4 | 12,383.0 | 11,537.5 | 11,621.0 | 11,858.2 | 11,937.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 24.4 | 35.7 | 37.7 | 31.2 | 29.3 | 39.6 | 34.7 | 20.0 | 14.9 | 34.0 | 37.3 | 33.7 | 19.8 | 38.2 | 35.2 | 28.6 | 26.9 | 42.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,260.7 | - | 1,387.8 | 1,387.0 | 1,488.7 | - | 1,206.2 | 1,184.3 | 1,111.7 | - | 1,108.5 | 1,221.9 | 1,122.1 | - | 1,119.3 | 1,021.5 | 902.1 | - | 626.9 | 626.2 | 625.5 | - | 442.1 | 441.4 | 440.8 | - | 394.4 | 338.4 | 337.8 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 33.0 | 33.0 | 33.0 | 33.0 | 30.9 | 30.9 | 30.9 | 30.9 | 12.0 | 12.0 | 12.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,865.6 | 6,118.2 | 6,448.5 | 7,374.8 | 7,926.9 | 8,197.8 | 8,914.6 | 9,374.1 | 9,535.3 | 9,794.5 | 10,099.7 | 9,671.6 | 9,648.8 | 9,722.4 | 9,881.0 | 9,966.9 | ||||||||||||||||||||||||
| 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 | 0.0 | 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 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 2,265.5 | 2,264.4 | 2,257.1 | 2,267.5 | 2,302.1 | 2,250.3 | 2,292.2 | 2,287.7 | 2,307.3 | 2,322.0 | 2,318.1 | 2,313.8 | 1,687.6 | 1,684.1 | 1,720.0 | 1,723.6 | ||||||||||||||||||||||||
| Retained Earnings | (1,012.9) | (807.5) | (569.7) | (528.5) | (450.3) | (505.1) | (146.0) | (92.3) | (3.5) | 124.4 | 168.5 | 187.1 | (6.5) | 5.0 | 40.1 | 27.3 | 21.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (24.5) | (24.2) | (24.1) | (23.3) | (21.7) | (18.6) | (24.2) | (13.9) | (12.3) | (17.9) | (5.9) | (9.3) | (12.4) | (9.4) | (4.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 100.8 | 99.2 | 100.5 | 98.5 | 99.6 | 97.7 | 96.7 | 99.0 | 97.1 | 98.5 | 99.3 | 100.0 | 100.2 | 99.1 | 101.9 | 102.6 | 107.3 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,339.5 | 1,544.0 | 1,774.7 | 1,827.1 | 1,941.5 | 1,838.0 | 2,233.4 | 2,292.9 | 2,402.8 | 2,539.9 | 2,592.1 | 2,603.1 | 1,780.1 | 1,791.1 | 1,867.0 | 1,859.5 | ||||||||||||||||||||||||
| Total Equity | 1,440.3 | 1,643.3 | 1,875.2 | 1,925.7 | 2,041.2 | 1,935.7 | 2,330.0 | 2,391.9 | 2,499.9 | 2,638.4 | 2,691.4 | 2,703.1 | 1,880.3 | 1,890.2 | 1,968.9 | 1,962.1 | 1,958.7 | 1,280.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,260.7 | - | 1,387.8 | 1,387.0 | 1,488.7 | - | 1,206.2 | 1,184.3 | 1,111.7 | - | 1,108.5 | 1,221.9 | 1,122.1 | - | 1,119.3 | 1,021.5 | 902.1 | - | 626.9 | 626.2 | 625.5 | - | 442.1 | 441.4 | 440.8 | - | 394.4 | 338.4 | 337.8 | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 1,060.2 | - | 1,240.3 | 1,224.1 | 1,282.7 | - | 1,024.8 | 958.0 | 945.7 | - | 942.8 | 1,024.2 | 1,062.2 | - | 911.2 | 893.6 | 690.7 | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,339.5 | 1,544.0 | 1,774.7 | 1,827.1 | 1,941.5 | 1,838.0 | 2,233.4 | 2,292.9 | 2,402.8 | 2,539.9 | 2,592.1 | 2,603.1 | 1,780.1 | 1,791.1 | 1,867.0 | 1,859.5 | 1,851.4 | 1,276.1 | ||||||||||||||||||||||
| Tangible Book Value | 1,252.6 | 1,456.4 | 1,686.3 | 1,740.1 | 1,855.3 | 1,751.5 | 2,147.8 | 2,215.1 | 2,346.2 | 2,483.7 | 2,536.4 | 2,547.8 | 1,725.4 | 1,737.0 | 1,815.8 | 1,811.2 | 1,804.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.1 |
| 125.5 |
| 87.0 |
| 75.0 |
| 79.5 |
| 69.2 |
| 53.9 |
| 53.4 |
| 58.9 |
| 55.7 |
| 47.6 |
| 39.0 |
| 33.4 |
| 40.9 |
| 41.6 |
| 50.2 |
| 55.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.4 |
| 18.6 |
| 17.8 |
| 11.2 |
| 11.2 |
| 11.2 |
| 11.2 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| 14.2 |
| 14.8 |
| 15.3 |
| 6.3 |
| 6.7 |
| 7.0 |
| 7.3 |
| 7.6 |
| 8.0 |
| 8.3 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.9 |
| 3.0 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.6 |
| 4.3 |
| 4.5 |
| 2.1 |
| 2.4 |
| 2.7 |
| 2.9 |
| 3.1 |
| 3.2 |
| 3.6 |
| 4.3 |
| 4.6 |
| 4.5 |
| 2.9 |
| 3.3 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,476.2 |
| 9,534.0 |
| 9,264.4 |
| 8,976.9 |
| 8,017.0 |
| 5,372.1 |
| 5,317.5 |
| 5,460.9 |
| 5,270.1 |
| 4,977.0 |
| 4,123.0 |
| 3,840.3 |
| 3,279.0 |
| 3,036.8 |
| 2,900.8 |
| 2,813.0 |
| 2,641.0 |
| 2,523.5 |
| 2,503.1 |
| 2,446.9 |
| 2,527.5 |
| 2,605.3 |
| 588.6 |
| 565.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.2 |
| 36.4 |
| 24.4 |
| 35.7 |
| 34.7 |
| 27.9 |
| 12.9 |
| 21.1 |
| 17.8 |
| 10.9 |
| 9.3 |
| 19.9 |
| 15.1 |
| 12.1 |
| 10.0 |
| 16.5 |
| 13.7 |
| 11.2 |
| 11.6 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 16.8 |
| 16.8 |
| 16.8 |
| 16.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 18.8 |
| 20.1 |
| 20.1 |
| 20.1 |
| 20.0 |
| 18.5 |
| 18.5 |
| 18.5 |
| 18.5 |
| - |
| 0.1 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,509.1 |
| 8,245.1 |
| 8,026.7 |
| 7,680.1 |
| 6,818.7 |
| 4,537.9 |
| 4,493.3 |
| 4,647.9 |
| 4,494.5 |
| 4,132.2 |
| 3,384.0 |
| 3,092.9 |
| 2,518.1 |
| 2,472.8 |
| 2,331.7 |
| 2,248.4 |
| 2,079.2 |
| 1,968.0 |
| 1,948.1 |
| 1,894.1 |
| 1,977.7 |
| 2,053.2 |
| 421.8 |
| 399.2 |
| 1,723.1 |
| 1,161.9 |
| 1,115.5 |
| 1,090.2 |
| 1,088.5 |
| 849.5 |
| 847.0 |
| 854.2 |
| 837.1 |
| 822.8 |
| 720.8 |
| 720.8 |
| 720.7 |
| 540.5 |
| 540.6 |
| 539.5 |
| 539.5 |
| 539.5 |
| 539.7 |
| 537.4 |
| 513.7 |
| 513.3 |
| 180.4 |
| 164.2 |
| 8.6 |
| (10.4) |
| (23.1) |
| (20.0) |
| (24.2) |
| (31.8) |
| (49.8) |
| (69.6) |
| 8.7 |
| 9.2 |
| 14.9 |
| 21.8 |
| 5.3 |
| 9.0 |
| 5.9 |
| 2.6 |
| (3.4) |
| (4.0) |
| (4.0) |
| (2.6) |
| (0.2) |
| (14.9) |
| (15.4) |
| (2.8) |
| (4.7) |
| (5.7) |
| (6.3) |
| (7.2) |
| (7.0) |
| (9.9) |
| (9.9) |
| (9.9) |
| (9.5) |
| (6.2) |
| (10.3) |
| (7.7) |
| (1.3) |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 19.1 |
| 18.9 |
| 19.1 |
| 18.8 |
| 18.9 |
| 18.5 |
| 17.6 |
| 19.4 |
| 19.3 |
| 19.4 |
| 19.7 |
| 19.2 |
| 19.5 |
| 19.2 |
| 19.7 |
| 19.4 |
| 19.3 |
| 19.4 |
| 38.8 |
| 39.0 |
| 1.3 |
| 17.4 |
| 1,851.4 |
| 1,276.1 |
| 1,210.2 |
| 1,269.5 |
| 1,159.7 |
| 815.4 |
| 805.3 |
| 794.6 |
| 757.9 |
| 825.4 |
| 719.7 |
| 728.0 |
| 741.1 |
| 544.8 |
| 549.6 |
| 545.3 |
| 542.0 |
| 536.1 |
| 535.7 |
| 533.4 |
| 511.0 |
| 513.1 |
| 165.5 |
| 148.8 |
| 1,229.3 |
| 1,288.4 |
| 1,178.8 |
| 834.2 |
| 824.2 |
| 813.0 |
| 775.6 |
| 844.8 |
| 739.0 |
| 747.4 |
| 760.9 |
| 564.1 |
| 569.0 |
| 564.6 |
| 561.8 |
| 555.5 |
| 555.1 |
| 552.8 |
| 549.9 |
| 552.1 |
| 484.6 |
| 487.9 |
| 417.1 |
| 425.5 |
| 317.0 |
| - |
| 292.2 |
| 184.4 |
| 318.5 |
| - |
| 341.7 |
| 296.5 |
| 290.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,210.2 |
| 1,269.5 |
| 1,159.7 |
| 815.4 |
| 805.3 |
| 794.6 |
| 757.9 |
| 825.4 |
| 719.7 |
| 728.0 |
| 741.1 |
| 544.8 |
| 549.6 |
| 545.3 |
| 542.0 |
| 536.1 |
| 535.7 |
| 533.4 |
| 511.0 |
| 513.1 |
| 165.5 |
| 148.8 |
| 1,229.8 |
| 1,163.5 |
| 1,244.6 |
| 1,135.2 |
| 797.2 |
| 786.7 |
| 775.7 |
| 738.7 |
| 805.9 |
| 717.1 |
| 725.3 |
| 738.3 |
| 541.9 |
| 546.6 |
| 542.2 |
| 538.8 |
| 532.8 |
| 532.4 |
| 530.0 |
| 507.5 |
| 509.5 |
| 147.0 |
| 130.1 |