| (in millions of USD) | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 40.3 | 58.2 | 85.8 | 42.1 | 51.7 | 57.8 | 55.0 | 55.3 | 92.8 | 83.2 | 64.0 | 66.7 | 72.0 | 106.2 | 119.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 40.3 | 58.2 | 57.8 | - | 106.2 | 61.5 | 62.3 | 49.0 | 132.0 | 113.2 | 56.7 | 65.6 | 64.1 |
| Restricted Cash | 107.0 | 111.5 | 91.5 | - | 124.4 | 90.5 | 106.7 | 110.6 | 94.1 | 50.3 | 22.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 40.3 | 58.2 | 57.8 | - | 106.2 | 61.5 | 62.3 | 49.0 | 132.0 | 113.2 | 56.7 | 65.6 | 64.1 |
| Receivables | |||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | 0.8 | - | - | - |
| Short Term Debt | - | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 6,608.6 | 7,657.7 | - | - | 8,629.8 | 6,427.6 | 6,657.1 | 7,520.4 | 6,876.5 | 6,318.9 | - | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | 0.8 | 0.7 | 0.0 | - | - |
| Additional Paid In Capital | 892.6 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 6,608.6 | 7,657.7 | - | - | 8,629.8 | 6,427.6 | 6,657.1 | 7,520.4 | 6,876.5 | 6,318.9 | - | - | - |
| Net debt | 6,568.3 | ||||||||||||
| 77.4 |
| 233.1 |
| 61.5 |
| 173.3 |
| 252.4 |
| 417.6 |
| 62.3 |
| 46.8 |
| 45.6 |
| 60.8 |
| 49.0 |
| 75.2 |
| 48.1 |
| 118.3 |
| 132.0 |
| 146.3 |
| 169.7 |
| 135.4 |
| - |
| 129.1 |
| 89.8 |
| 50.5 |
| 56.7 |
| 61.7 |
| 65.6 |
| Restricted Cash | 107.0 | 111.5 | 75.4 | 44.9 | 49.6 | 91.5 | 95.7 | 102.7 | 103.0 | 103.1 | 103.0 | 113.4 | 121.4 | 124.4 | 90.4 | 127.5 | 153.3 | 90.5 | 163.5 | 98.5 | 103.0 | 106.7 | 111.3 | 114.8 | 116.6 | 110.6 | 127.3 | 132.4 | 128.7 | 94.1 | 84.2 | 112.1 | 57.6 | - | 58.0 | - | - | 22.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 40.3 | 58.2 | 85.8 | 42.1 | 51.7 | 57.8 | 55.0 | 55.3 | 92.8 | 83.2 | 64.0 | 66.7 | 72.0 | 106.2 | 119.0 | 77.4 | 233.1 | 61.5 | 173.3 | 252.4 | 417.6 | 62.3 | 46.8 | 45.6 | 60.8 | 49.0 | 75.2 | 48.1 | 118.3 | 132.0 | 146.3 | 169.7 | 135.4 | - | 129.1 | 89.8 | 50.5 | 56.7 | 61.7 | 65.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 164.8 | 101.7 | 112.7 | 127.7 | 166.2 | 185.5 | 189.6 | 195.8 | 178.3 | 138.5 | 88.2 | 79.4 | 79.1 | 48.7 | 50.4 | 35.8 | 57.6 | |||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 9.9 | 10.6 | 10.1 | 10.4 | 10.1 | 10.1 | 10.2 | 2.6 | 2.5 | 3.1 | 3.1 | - | - | 5.1 | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,814.4 | 11,103.4 | 11,206.5 | 11,011.7 | 11,048.9 | 11,232.9 | 11,470.2 | 11,706.8 | 11,901.2 | 12,109.3 | 12,384.3 | 12,529.6 | 12,534.8 | 12,643.8 | 12,201.6 | 11,335.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 6,608.6 | 7,657.7 | - | - | - | 7,518.3 | - | - | - | 8,135.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 408.7 | 410.5 | 415.6 | 415.4 | 416.1 | 415.9 | 409.1 | 415.8 | 412.6 | 411.6 | 405.6 | 396.3 | 387.2 | 376.0 | 367.0 | 355.6 | 342.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,228.7 | 8,294.3 | 8,386.4 | 8,077.0 | 8,175.9 | 8,295.9 | 8,584.8 | 8,436.9 | 8,743.4 | 8,904.9 | 9,110.4 | 9,255.3 | 9,334.3 | 9,579.1 | 9,222.7 | 8,608.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.8 | - | - | - | - | - | - | - | - | 0.7 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 892.6 | (304.3) | (305.7) | (306.5) | (307.3) | (308.1) | (308.1) | 909.2 | 906.6 | 909.9 | 908.0 | 904.8 | 901.2 | 904.2 | 902.3 | 906.2 | ||||||||||||||||||||||||
| Retained Earnings | 767.0 | 2,289.1 | 2,338.1 | 2,400.5 | 2,340.1 | 2,428.5 | 2,329.3 | 2,719.6 | 2,629.5 | 2,531.9 | 2,420.2 | 2,283.1 | 2,139.8 | 2,000.9 | 1,866.6 | 1,781.7 | 1,765.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 45.0 | 93.3 | 56.6 | 109.7 | 109.1 | 85.6 | 133.2 | 113.5 | 85.3 | 109.3 | 117.1 | 68.1 | 31.3 | (48.8) | (64.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | 0.0 | 0.0 | 1,203.2 | 1,194.5 | 1,077.6 | 902.1 | 712.6 | 602.5 | 522.4 | 456.2 | 436.8 | 436.8 | 436.8 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,585.7 | 2,809.2 | 2,820.1 | 2,934.7 | 2,872.9 | 2,937.0 | 2,885.3 | 3,269.9 | 3,157.8 | 3,204.4 | 3,273.9 | 3,274.3 | 3,200.6 | 3,064.7 | 2,978.9 | 2,727.1 | ||||||||||||||||||||||||
| Total Equity | 2,585.7 | 2,809.2 | 2,820.1 | 2,934.7 | 2,872.9 | 2,937.0 | 2,885.3 | 3,269.9 | 3,157.8 | 3,204.4 | 3,273.9 | 3,274.3 | 3,200.6 | 3,064.7 | 2,978.9 | 2,727.1 | 2,724.3 | 2,565.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,608.6 | 7,657.7 | - | - | - | 7,518.3 | - | - | - | 8,135.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 6,568.3 | 7,599.5 | - | - | - | 7,460.6 | - | - | - | 8,052.2 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,585.7 | 2,809.2 | 2,820.1 | 2,934.7 | 2,872.9 | 2,937.0 | 2,885.3 | 3,269.9 | 3,157.8 | 3,204.4 | 3,273.9 | 3,274.3 | 3,200.6 | 3,064.7 | 2,978.9 | 2,727.1 | 2,724.3 | 2,565.9 | ||||||||||||||||||||||
| Tangible Book Value | 2,349.0 | 2,572.5 | 2,583.4 | 2,698.1 | 2,636.3 | 2,700.3 | 2,648.7 | 3,033.2 | 2,921.1 | 2,967.7 | 3,037.3 | 3,037.6 | 2,963.9 | 2,828.0 | 2,742.2 | 2,490.4 | 2,487.7 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 164.8 | 101.7 | 185.5 | - | 48.7 | 67.3 | 114.5 | 66.5 | 43.2 | 99.9 | 0.0 | 0.0 | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 236.7 | 236.7 | 236.7 | - | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 236.7 | 0.0 | 0.0 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 9.9 | 10.6 | 10.1 | - | 5.1 | 5.1 | 7.6 | 9.0 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,814.4 | 11,103.4 | 11,232.9 | 12,109.3 | 12,643.8 | 9,712.5 | 9,642.6 | 10,270.0 | 9,577.6 | 8,713.6 | 4,659.0 | 4,863.3 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 408.7 | 410.5 | 415.9 | - | 376.0 | 327.4 | 301.3 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,228.7 | 8,294.3 | 8,295.9 | 8,904.9 | 9,579.1 | 7,146.6 | 7,110.4 | 7,944.8 | 7,367.8 | 6,906.8 | 3,281.2 | 3,566.2 | - |
| (304.3) |
| (308.1) |
| - |
| 904.2 |
| 905.3 |
| 902.7 |
| 896.8 |
| 889.2 |
| 690.4 |
| 176.1 |
| - |
| - |
| Retained Earnings | 767.0 | 2,289.1 | 2,428.5 | - | 2,000.9 | 1,674.7 | 1,533.8 | 1,349.6 | 1,159.4 | 945.3 | 1,044.4 | - | - |
| Accumulated Other Comprehensive Income | 45.0 | 93.3 | 85.6 | - | (48.8) | (133.0) | (31.6) | 14.6 | 26.9 | 26.8 | (3.7) | - | - |
| Treasury Stock | - | - | - | - | 522.4 | 436.8 | 278.5 | 58.1 | 0.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,585.7 | 2,809.2 | 2,937.0 | 3,204.4 | 3,064.7 | 2,565.9 | 2,532.2 | 2,203.7 | 2,076.3 | 1,663.2 | 1,217.3 | 1,297.0 | 1,361.0 |
| Total Equity | 2,585.7 | 2,809.2 | 2,937.0 | 3,204.4 | 3,064.7 | 2,565.9 | 2,532.2 | 2,325.2 | 2,209.8 | 1,806.7 | 1,377.8 | 1,297.0 | 1,361.0 |
| 7,599.5 |
| - |
| - |
| 8,523.7 |
| 6,366.1 |
| 6,594.8 |
| 7,471.4 |
| 6,744.4 |
| 6,205.7 |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,585.7 | 2,809.2 | 2,937.0 | 3,204.4 | 3,064.7 | 2,565.9 | 2,532.2 | 2,203.7 | 2,076.3 | 1,663.2 | 1,217.3 | 1,297.0 | 1,361.0 |
| Tangible Book Value | 2,349.0 | 2,572.5 | 2,700.3 | - | 2,828.0 | 2,329.3 | 2,295.6 | 1,967.0 | 1,839.6 | 1,426.6 | 1,217.3 | 1,297.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.3 |
| 104.9 |
| 145.0 |
| 122.5 |
| 114.5 |
| 98.9 |
| 91.8 |
| 86.2 |
| 66.5 |
| 51.0 |
| 50.1 |
| 42.7 |
| 43.2 |
| 52.3 |
| 72.8 |
| 105.0 |
| - |
| 105.5 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 236.7 |
| 262.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.3 |
| 82.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,491.0 |
| 9,712.5 |
| 9,624.7 |
| 9,681.8 |
| 9,874.4 |
| 9,642.6 |
| 9,801.9 |
| 9,995.8 |
| 10,110.1 |
| 10,270.0 |
| 10,348.5 |
| 10,110.1 |
| 9,680.9 |
| 9,577.6 |
| 9,382.2 |
| 9,174.0 |
| 8,960.1 |
| - |
| 8,687.7 |
| 0.0 |
| 4,576.8 |
| 4,659.0 |
| 4,775.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 327.4 |
| 319.3 |
| 302.6 |
| 297.2 |
| 301.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,766.7 |
| 7,146.6 |
| 7,105.8 |
| 7,172.8 |
| 7,324.1 |
| 7,110.4 |
| 7,493.9 |
| 7,659.2 |
| 7,821.5 |
| 7,944.8 |
| 7,964.3 |
| 7,777.9 |
| 7,416.2 |
| 7,367.8 |
| 7,346.5 |
| 7,352.7 |
| 7,146.8 |
| - |
| 6,898.8 |
| 0.0 |
| 0.0 |
| 3,281.2 |
| - |
| - |
| 902.9 |
| 905.3 |
| 903.3 |
| 901.3 |
| 897.0 |
| 902.7 |
| 907.0 |
| 909.9 |
| 906.2 |
| 896.8 |
| 895.5 |
| 894.0 |
| 890.9 |
| 889.2 |
| 887.8 |
| 693.7 |
| 691.5 |
| - |
| 689.3 |
| 0.0 |
| 0.0 |
| 176.1 |
| - |
| - |
| 1,674.7 |
| 1,597.9 |
| 1,587.8 |
| 1,564.1 |
| 1,533.8 |
| 1,493.8 |
| 1,445.6 |
| 1,400.5 |
| 1,349.6 |
| 1,321.5 |
| 1,269.4 |
| 1,206.8 |
| 1,159.4 |
| 988.6 |
| 965.1 |
| 952.9 |
| - |
| 956.0 |
| (0.0) |
| (0.0) |
| 1,044.4 |
| - |
| - |
| (79.8) |
| (63.1) |
| (133.0) |
| (152.5) |
| (161.0) |
| (150.6) |
| (31.6) |
| (56.4) |
| (34.4) |
| (1.0) |
| 14.6 |
| 40.8 |
| 38.4 |
| 35.0 |
| 26.9 |
| 22.9 |
| 24.0 |
| 27.7 |
| - |
| (3.4) |
| - |
| - |
| (3.7) |
| - |
| - |
| 385.7 |
| 374.9 |
| 316.0 |
| 278.5 |
| 267.2 |
| 215.3 |
| 141.4 |
| 58.1 |
| 1.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,724.3 |
| 2,565.9 |
| 2,518.9 |
| 2,509.0 |
| 2,550.3 |
| 2,532.2 |
| 2,308.0 |
| 2,336.6 |
| 2,251.3 |
| 2,203.7 |
| 2,257.5 |
| 2,202.6 |
| 2,133.5 |
| 2,076.3 |
| 1,900.0 |
| 1,683.5 |
| 1,672.9 |
| - |
| 1,642.7 |
| 0.0 |
| 0.0 |
| 1,217.3 |
| - |
| - |
| 2,518.9 |
| 2,509.0 |
| 2,550.3 |
| 2,532.2 |
| 2,308.0 |
| 2,336.6 |
| 2,288.6 |
| 2,325.2 |
| 2,384.2 |
| 2,332.3 |
| 2,264.8 |
| 2,209.8 |
| 2,035.7 |
| 1,821.3 |
| 1,813.2 |
| - |
| 1,788.9 |
| 0.0 |
| 0.0 |
| 1,377.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| (0.0) |
| - |
| - |
| 2,518.9 |
| 2,509.0 |
| 2,550.3 |
| 2,532.2 |
| 2,308.0 |
| 2,336.6 |
| 2,251.3 |
| 2,203.7 |
| 2,257.5 |
| 2,202.6 |
| 2,133.5 |
| 2,076.3 |
| 1,900.0 |
| 1,683.5 |
| 1,672.9 |
| - |
| 1,642.7 |
| 0.0 |
| 0.0 |
| 1,217.3 |
| - |
| - |
| 2,329.3 |
| 2,282.2 |
| 2,272.3 |
| 2,313.6 |
| 2,295.6 |
| 2,071.3 |
| 2,027.7 |
| 1,932.1 |
| 1,967.0 |
| 2,020.8 |
| 1,965.9 |
| 1,896.8 |
| 1,839.6 |
| 1,663.4 |
| 1,446.8 |
| 1,436.3 |
| - |
| 1,380.7 |
| - |
| 0.0 |
| 1,217.3 |
| - |
| - |