| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 314.3 | 217.3 | 240.4 | 192.7 | 228.9 | 251.1 | 378.4 | 649.5 | 376.4 | 493.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 26.4 | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 314.3 | 217.3 | 240.4 | 219.1 | 228.9 | 251.1 | 378.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 580.2 | 573.4 | 556.3 | 461.4 | 394.7 | 360.1 | 351.5 | 331.3 | 322.9 | 300.3 | 279.3 | 254.3 | 258.4 | 263.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 120.4 | 254.2 | 324.8 | 324.7 | 247.4 | 327.0 | 212.7 | 267.2 | 120.5 | (5.0) | (1.8) | 129.9 | 129.9 | 124.8 | 120.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 120.6 | 119.4 | 119.0 | 106.2 | 89.4 | 86.7 | 79.0 | 79.2 | 77.6 | 70.9 | 66.2 | 50.2 | 46.2 | 42.4 | 41.6 | 18.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 205.4 | 449.2 | 324.8 | 483.6 | 247.4 | 327.0 | 212.7 | 267.2 | 170.5 | 0.0 | 14.9 | 129.9 | 129.9 | 177.4 | 222.8 | 150.1 | ||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 649.5 |
| 376.4 |
| 493.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 262.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 186.5 | 179.1 | 177.9 | 163.0 | 149.4 | 141.6 | 135.5 | 125.1 | 114.0 | 110.4 | 101.1 | 94.9 | 94.8 | 94.2 | 87.1 | - | - | - |
| Property,Plant & Equipment Net | 393.7 | 394.3 | 378.4 | 298.5 | 245.3 | 218.5 | 216.0 | 206.1 | 208.9 | 189.9 | 178.2 | 159.4 | 163.6 | 168.9 | 175.1 | 178.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 925.1 | 907.1 | 919.9 | 751.2 | 452.0 | 367.8 | 327.4 | 307.1 | 220.6 | 142.0 | 130.6 | 1.5 | - | - | - | - | 210.6 | - |
| Intangible Assets | 42.8 | 49.6 | 70.2 | 28.1 | 20.4 | 14.0 | 14.8 | 17.0 | 23.8 | 14.2 | 16.8 | - | 3.5 | 5.5 | 8.4 | - | - | - |
| Operating Lease Right Of Use Assets | 37.0 | 42.8 | 42.8 | 40.0 | 29.4 | 31.4 | 19.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 75.9 | 97.0 | 113.2 | 129.3 | 41.3 | 38.4 | 34.1 | 64.2 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 28,002.6 | 27,720.3 | 27,297.3 | 24,008.9 | 20,946.8 | 17,794.4 | 12,916.0 | 12,573.2 | 11,915.5 | 10,708.7 | 9,616.4 | 7,567.0 | 7,425.4 | 6,802.3 | 6,983.4 | 7,276.3 | - | - |
| - |
| - |
| Short Term Debt | 85.0 | 195.0 | 0.0 | 158.9 | 0.0 | - | - | 0.0 | 50.0 | 5.0 | 16.6 | - | - | 52.6 | 102.6 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 150.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 24,363.9 | 24,288.1 | 24,035.7 | 21,308.2 | 18,724.5 | 15,786.8 | 11,280.3 | 11,115.6 | 10,612.1 | 9,632.9 | 8,598.1 | 6,827.4 | 6,629.7 | 6,220.9 | 6,407.9 | 6,807.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 2,754.4 | 2,723.3 | 2,699.1 | 2,306.4 | 1,721.0 | 1,639.0 | 1,496.6 | 1,499.6 | 1,451.8 | 1,275.8 | 1,286.4 | 1,080.5 | 1,078.7 | 1,058.0 | 1,054.9 | 741.2 | - | - |
| Retained Earnings | 914.3 | 714.1 | 581.2 | 508.8 | 330.7 | 136.9 | 40.2 | (90.4) | (209.9) | (251.9) | (330.9) | (387.6) | (448.1) | (709.2) | (730.9) | (492.3) | - | - |
| Accumulated Other Comprehensive Income | (150.6) | (212.9) | (239.2) | (329.5) | (26.5) | 37.7 | 8.4 | (41.6) | (25.2) | (26.5) | (25.5) | (18.8) | (19.8) | (23.6) | (3.3) | 20.9 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,638.7 | 3,432.1 | 3,261.5 | 2,700.7 | 2,222.2 | 2,007.5 | 1,635.7 | 1,457.6 | 1,303.3 | 1,075.7 | 1,018.3 | 739.6 | 795.7 | 581.4 | 575.5 | 468.6 | 962.3 | 989.4 |
| Total Equity | 3,638.7 | 3,432.1 | 3,261.5 | 2,700.7 | 2,222.2 | 2,007.5 | 1,635.7 | 1,457.6 | 1,303.3 | 1,075.7 | 1,018.3 | 739.6 | 795.7 | 581.4 | 575.5 | 468.6 | 962.3 | 989.4 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | (143.7) | (217.3) | (225.5) | (89.2) | (99.0) | (73.8) | (155.6) | (499.3) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,638.7 | 3,432.1 | 3,261.5 | 2,700.7 | 2,222.2 | 2,007.5 | 1,635.7 | 1,457.6 | 1,303.3 | 1,075.7 | 1,018.3 | 739.6 | 795.7 | 581.4 | 575.5 | 468.6 | 962.3 | 989.4 |
| Tangible Book Value | 2,670.8 | 2,475.5 | 2,271.4 | 1,921.4 | 1,749.8 | 1,625.7 | 1,293.4 | 1,133.5 | 1,058.9 | 919.5 | 870.9 | 738.1 | 792.2 | 575.9 | 567.1 | - | 751.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246.8 |
| 233.2 |
| 231.0 |
| 217.3 |
| 226.2 |
| 207.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.3 | 5.7 | 6.4 | 6.7 | 6.9 | 10.8 | 11.8 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 246.8 | 233.2 | 231.0 | 217.3 | 226.2 | 207.6 |
| 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 | 391.9 | 393.7 | 394.5 | 396.5 | 391.0 | 394.3 | 396.7 | 395.2 | 386.1 | 378.4 | 371.4 | 353.3 | 336.6 | 298.5 | 288.6 | 286.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | 925.1 | 925.1 | 907.1 | 907.1 | 916.2 | 916.2 | 921.3 | 919.9 | 919.9 | 896.7 | 896.7 | 751.2 | 751.2 | 751.2 | 751.2 | 452.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | 46.0 | 49.3 | - | - | 59.0 | 62.5 | 66.3 | 70.2 | 74.2 | 61.1 | 64.5 | 28.1 | 29.7 | 31.4 | 33.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 28,176.6 | 28,002.6 | 28,143.5 | 28,085.5 | 27,873.7 | 27,720.3 | 27,373.1 | 27,057.2 | 27,364.9 | 27,297.3 | 26,869.2 | 26,120.2 | 25,871.9 | 24,008.9 | 23,687.9 | 24,213.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 85.0 | 0.0 | 0.0 | 0.0 | 195.0 | - | - | - | - | 37.3 | 0.0 | 7.2 | 158.9 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 120.5 | 120.4 | 155.3 | 155.1 | 254.3 | 254.2 | 316.4 | 324.9 | 324.9 | 324.8 | 324.8 | 324.8 | 324.7 | 324.7 | 324.5 | 324.4 | 324.2 | 247.4 | 247.1 | 261.9 | 311.6 | 327.0 | 326.7 | 311.6 | 212.8 | 212.7 | 240.2 | 248.0 | 257.3 | 267.2 | 285.1 | 308.4 | 326.0 | 120.5 | 135.7 | 175.4 | 175.2 | 175.1 | 175.0 | 164.1 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 24,521.9 | 24,363.9 | 24,546.6 | 24,472.6 | 24,372.8 | 24,288.1 | 23,966.5 | 23,714.6 | 24,064.8 | 24,035.7 | 23,685.4 | 23,014.6 | 22,793.7 | 21,308.2 | 21,053.1 | 21,561.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 119.7 | 120.6 | 121.6 | 121.4 | 119.5 | 119.4 | 119.3 | 119.2 | 119.1 | 119.0 | 119.0 | 115.3 | 115.2 | 106.2 | 106.2 | 106.0 | 106.0 | 89.4 | 86.6 | 86.7 | 86.8 | 86.7 | 86.6 | 78.3 | 78.3 | 79.0 | 79.0 | 79.1 | 79.0 | 79.2 | 79.2 | 79.1 | 79.1 | 77.6 | 73.4 | 71.0 | 71.0 | 70.9 | 70.9 | 69.9 |
| Additional Paid In Capital | 2,721.1 | 2,754.4 | 2,767.1 | 2,764.6 | 2,711.7 | 2,710.3 | 2,707.3 | 2,705.3 | 2,702.8 | 2,699.1 | 2,697.7 | 2,610.5 | 2,606.4 | 2,306.4 | 2,304.5 | 2,304.6 | ||||||||||||||||||||||||
| Retained Earnings | 968.2 | 914.3 | 858.4 | 802.6 | 755.0 | 714.1 | 669.0 | 652.2 | 614.6 | 581.2 | 596.6 | 577.3 | 542.6 | 508.8 | 452.8 | 397.0 | 354.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (154.3) | (150.6) | (163.9) | (177.2) | (186.6) | (212.9) | (189.8) | (234.5) | (236.6) | (239.2) | (332.5) | (305.9) | (294.4) | (329.5) | (337.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,654.7 | 3,638.7 | 3,596.9 | 3,612.9 | 3,500.9 | 3,432.1 | 3,406.7 | 3,342.6 | 3,300.1 | 3,261.5 | 3,183.8 | 3,105.6 | 3,078.1 | 2,700.7 | 2,634.7 | 2,651.3 | ||||||||||||||||||||||||
| Total Equity | 3,654.7 | 3,638.7 | 3,596.9 | 3,612.9 | 3,500.9 | 3,432.1 | 3,406.7 | 3,342.6 | 3,300.1 | 3,261.5 | 3,183.8 | 3,105.6 | 3,078.1 | 2,700.7 | 2,634.7 | 2,651.3 | 2,695.0 | 2,222.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 120.5 | 205.4 | 155.3 | 155.1 | 254.3 | 449.2 | 316.4 | 324.9 | 324.9 | 324.8 | 362.1 | 324.8 | 331.9 | 483.6 | 324.5 | 324.4 | 324.2 | 247.4 | 247.1 | 261.9 | 311.6 | 327.0 | 326.7 | 311.6 | 212.8 | 212.7 | 240.2 | 288.0 | 257.3 | 267.2 | 285.1 | 317.8 | 326.0 | 170.5 | 151.7 | 175.4 | 175.2 | 180.1 | 210.0 | 164.1 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 3,654.7 | 3,638.7 | 3,596.9 | 3,612.9 | 3,500.9 | 3,432.1 | 3,406.7 | 3,342.6 | 3,300.1 | 3,261.5 | 3,183.8 | 3,105.6 | 3,078.1 | 2,700.7 | 2,634.7 | 2,651.3 | 2,695.0 | 2,222.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | 2,625.8 | 2,638.5 | 2,593.8 | 2,525.0 | 2,431.6 | 2,364.0 | 2,312.6 | 2,271.4 | 2,189.7 | 2,147.8 | 2,116.9 | 1,921.4 | 1,853.8 | 1,868.7 | 1,910.7 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 283.6 |
| 245.3 |
| 225.4 |
| 225.0 |
| 216.8 |
| 218.5 |
| 211.9 |
| 212.0 |
| 214.7 |
| 216.0 |
| 215.4 |
| 217.1 |
| 214.0 |
| 206.1 |
| 204.1 |
| 202.1 |
| 208.2 |
| 208.9 |
| 193.9 |
| 189.6 |
| 189.4 |
| 189.9 |
| 189.3 |
| 181.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 382.0 |
| 367.8 |
| 367.8 |
| 367.8 |
| 369.0 |
| 327.4 |
| 327.0 |
| 327.4 |
| 327.4 |
| 327.4 |
| 307.1 |
| 307.1 |
| 307.1 |
| 307.1 |
| 306.4 |
| 220.6 |
| 165.9 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 131.3 |
| 20.4 |
| 19.0 |
| - |
| - |
| 14.0 |
| 15.1 |
| - |
| - |
| 14.8 |
| 15.9 |
| 17.1 |
| - |
| 17.0 |
| 18.4 |
| 20.1 |
| 21.9 |
| 23.8 |
| 16.8 |
| - |
| - |
| 14.2 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.2 |
| - |
| - |
| 19.9 |
| 21.0 |
| 21.6 |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.6 |
| 32.9 |
| 39.3 |
| 38.4 |
| 39.8 |
| 27.4 |
| 30.7 |
| 34.1 |
| 34.6 |
| 40.9 |
| 51.1 |
| 64.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,374.2 |
| 20,946.8 |
| 19,481.2 |
| 18,895.7 |
| 18,556.9 |
| 17,794.4 |
| 17,152.9 |
| 15,004.9 |
| 13,085.9 |
| 12,916.0 |
| 12,809.5 |
| 12,779.4 |
| 12,505.8 |
| 12,573.2 |
| 12,405.1 |
| 12,385.5 |
| 12,264.3 |
| 11,915.5 |
| 11,129.0 |
| 10,837.4 |
| 10,731.8 |
| 10,708.7 |
| 10,297.6 |
| 9,928.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| - |
| 0.0 |
| 0.0 |
| 9.3 |
| - |
| 50.0 |
| 16.0 |
| - |
| - |
| 5.0 |
| 35.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,679.2 |
| 18,724.5 |
| 17,358.8 |
| 16,809.4 |
| 16,525.8 |
| 15,786.8 |
| 15,185.6 |
| 13,233.2 |
| 11,445.3 |
| 11,280.3 |
| 11,204.1 |
| 11,213.1 |
| 10,997.7 |
| 11,115.6 |
| 11,003.3 |
| 11,006.4 |
| 10,907.5 |
| 10,612.1 |
| 9,908.4 |
| 9,704.8 |
| 9,630.3 |
| 9,632.9 |
| 9,218.3 |
| 8,868.7 |
| 2,302.2 |
| 1,721.0 |
| 1,631.7 |
| 1,636.9 |
| 1,640.6 |
| 1,639.0 |
| 1,637.5 |
| 1,480.5 |
| 1,478.7 |
| 1,496.6 |
| 1,495.3 |
| 1,498.7 |
| 1,494.4 |
| 1,499.6 |
| 1,498.2 |
| 1,497.5 |
| 1,496.3 |
| 1,451.8 |
| 1,341.3 |
| 1,277.8 |
| 1,276.0 |
| 1,275.8 |
| 1,274.9 |
| 1,279.4 |
| 330.7 |
| 298.5 |
| 244.0 |
| 192.2 |
| 136.9 |
| 94.9 |
| 65.0 |
| 54.2 |
| 40.2 |
| 5.6 |
| (29.1) |
| (59.6) |
| (90.4) |
| (122.7) |
| (154.3) |
| (181.9) |
| (209.9) |
| (192.1) |
| (212.6) |
| (234.4) |
| (251.9) |
| (273.3) |
| (293.4) |
| (264.2) |
| (175.3) |
| (26.5) |
| (1.9) |
| 11.7 |
| 4.6 |
| 37.7 |
| 41.2 |
| 40.6 |
| 18.9 |
| 8.4 |
| 14.3 |
| 6.8 |
| (16.0) |
| (41.6) |
| (63.0) |
| (52.8) |
| (46.2) |
| (25.2) |
| (10.7) |
| (11.6) |
| (19.0) |
| (26.5) |
| (0.3) |
| (4.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,695.0 |
| 2,222.2 |
| 2,122.4 |
| 2,086.3 |
| 2,031.1 |
| 2,007.5 |
| 1,967.3 |
| 1,771.6 |
| 1,640.6 |
| 1,635.7 |
| 1,605.4 |
| 1,566.3 |
| 1,508.2 |
| 1,457.6 |
| 1,401.9 |
| 1,379.1 |
| 1,356.8 |
| 1,303.3 |
| 1,220.6 |
| 1,132.6 |
| 1,101.5 |
| 1,075.7 |
| 1,079.3 |
| 1,059.7 |
| 2,122.4 |
| 2,086.3 |
| 2,031.1 |
| 2,007.5 |
| 1,967.3 |
| 1,771.6 |
| 1,640.6 |
| 1,635.7 |
| 1,605.4 |
| 1,566.3 |
| 1,508.2 |
| 1,457.6 |
| 1,401.9 |
| 1,379.1 |
| 1,356.8 |
| 1,303.3 |
| 1,220.6 |
| 1,132.6 |
| 1,101.5 |
| 1,075.7 |
| 1,079.3 |
| 1,059.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (95.1) |
| (57.8) |
| (55.7) |
| (37.3) |
| (16.2) |
| (43.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,122.4 |
| 2,086.3 |
| 2,031.1 |
| 2,007.5 |
| 1,967.3 |
| 1,771.6 |
| 1,640.6 |
| 1,635.7 |
| 1,605.4 |
| 1,566.3 |
| 1,508.2 |
| 1,457.6 |
| 1,401.9 |
| 1,379.1 |
| 1,356.8 |
| 1,303.3 |
| 1,220.6 |
| 1,132.6 |
| 1,101.5 |
| 1,075.7 |
| 1,079.3 |
| 1,059.7 |
| 1,749.8 |
| 1,721.4 |
| 1,718.5 |
| 1,663.3 |
| 1,625.7 |
| 1,583.2 |
| 1,444.2 |
| 1,313.6 |
| 1,293.4 |
| 1,262.1 |
| 1,221.8 |
| 1,201.0 |
| 1,133.5 |
| 1,076.4 |
| 1,051.9 |
| 1,028.4 |
| 1,058.9 |
| 1,037.9 |
| 990.6 |
| 959.5 |
| 919.5 |
| 922.0 |
| 928.4 |