| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 1,061.7 | 872.5 | 820.4 | 981.6 | 1,071.5 | 889.6 | 732.2 | 729.5 | 532.9 | 181.4 | 163.2 | 75.9 | 66.0 | 40.0 |
| Restricted Cash | - | - | - | - | - | - | 41.1 | 6.5 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,061.7 | 872.5 | 820.4 | 981.6 | 1,071.5 | 889.6 | 732.2 | 729.5 | 532.9 | 181.4 | 163.2 | 75.9 | 66.0 | 40.0 |
| Receivables | ||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 573.3 | 437.0 | 512.7 | 142.8 | 136.1 | 129.2 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 2,039.5 | 1,740.5 | 1,727.2 | 1,796.0 | 1,605.1 | 1,639.3 | 1,917.9 | 907.0 | 1,388.5 | 565.0 | 493.6 | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 2,039.5 | 1,740.5 | 1,727.2 | 1,796.0 | 1,666.6 | 1,704.0 | 1,991.4 | 922.2 | 1,416.4 | 590.0 | 538.6 | - | - | - |
| 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 | 973.2 | 1,061.7 | 707.9 | 752.1 | 723.7 | 872.5 | 701.4 | 684.8 | 399.6 | 820.4 | 688.8 | 698.7 | 769.0 | 981.6 | 836.3 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 457.2 | 323.7 | 375.7 | 113.2 | 98.6 | 84.6 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 113.3 | 137.0 | 29.7 | 37.5 | 44.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 18.8 | - | - | - | - | - |
| Goodwill | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 836.6 | 844.9 | 715.4 | 715.4 | 715.4 | - | - |
| Intangible Assets | 154.9 | 203.2 | 257.5 | 321.5 | 386.3 | 454.5 | 529.6 | 84.0 | 111.2 | 1.0 | 1.2 | 1.4 | - | - |
| Operating Lease Right Of Use Assets | 213.7 | 175.0 | 229.5 | 187.4 | 225.3 | 268.9 | 314.5 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 92.4 | 135.0 | 133.8 | 146.8 | 158.5 | 193.1 | 214.7 | 200.4 | 125.8 | 193.9 | 193.7 | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20,150.7 | 15,361.7 | 14,466.4 | 10,583.2 | 10,320.0 | 9,965.8 | 9,609.4 | 7,381.0 | 7,320.0 | 3,692.4 | 3,391.9 | 3,319.5 | - | - |
| - |
| - |
| - |
| - |
| 61.5 |
| 64.7 |
| 73.5 |
| 15.1 |
| 27.9 |
| 25.0 |
| 45.0 |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.3 | 0.1 | 0.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 18,177.3 | 13,874.4 | 13,061.0 | 8,931.8 | 8,456.4 | 8,110.8 | 8,380.4 | 5,886.3 | 6,168.4 | 3,158.0 | 2,834.1 | 2,812.8 | - | - |
| 1,541.7 |
| 1,432.2 |
| 1,351.6 |
| 1,292.6 |
| 1,223.1 |
| 1,160.6 |
| 1,077.4 |
| 1,010.5 |
| 900.7 |
| 155.5 |
| 130.9 |
| - |
| - |
| - |
| Retained Earnings | 1,519.3 | 1,168.9 | 1,000.4 | 972.3 | 830.5 | 422.4 | (90.4) | 96.5 | (62.1) | (1.3) | 3.5 | (91.4) | - | - |
| Accumulated Other Comprehensive Income | (3.0) | (7.1) | 17.0 | 31.6 | (10.2) | (25.5) | (0.6) | (0.1) | 3.0 | (0.3) | 0.1 | (3.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 3.8 | - | - | - |
| Minority Interest | 391.1 | 233.2 | 202.6 | 309.5 | 314.2 | 386.5 | 297.6 | 442.8 | 321.0 | 388.7 | 427.2 | - | - | - |
| Total Stockholders Equity | 1,582.3 | 1,254.2 | 1,202.7 | 1,341.9 | 1,549.4 | 1,468.5 | 931.4 | 1,051.9 | 830.6 | 145.7 | 130.7 | 212.3 | - | - |
| Total Equity | 1,973.4 | 1,487.4 | 1,405.4 | 1,651.4 | 1,863.6 | 1,855.0 | 1,228.9 | 1,494.7 | 1,151.6 | 534.4 | 557.9 | 212.3 | - | - |
| 977.8 |
| 868.0 |
| 906.8 |
| 814.4 |
| 595.2 |
| 814.4 |
| 1,259.2 |
| 192.6 |
| 883.5 |
| 408.5 |
| 375.4 |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,582.3 | 1,254.2 | 1,202.7 | 1,341.9 | 1,549.4 | 1,468.5 | 931.4 | 1,051.9 | 830.6 | 145.7 | 130.7 | 212.3 | - | - |
| Tangible Book Value | 278.4 | (97.9) | (203.7) | (128.5) | 14.1 | (134.9) | (747.2) | 131.3 | (125.5) | (570.7) | (585.9) | (504.5) | - | - |
| 810.6 |
| 564.9 |
| 1,071.5 |
| 683.8 |
| 848.1 |
| 899.0 |
| 889.6 |
| 567.7 |
| 670.8 |
| 710.5 |
| 732.2 |
| 372.7 |
| 458.1 |
| 771.0 |
| 729.5 |
| 415.9 |
| 660.1 |
| 637.3 |
| 532.9 |
| 559.2 |
| 1,284.3 |
| 165.0 |
| 181.4 |
| 146.0 |
| 149.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 77.2 | 94.7 | 41.1 | 22.1 | 39.5 | 17.3 | 6.5 | - | - | - | - | 3.0 | 1,119.4 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 973.2 | 1,061.7 | 707.9 | 752.1 | 723.7 | 872.5 | 701.4 | 684.8 | 399.6 | 820.4 | 688.8 | 698.7 | 769.0 | 981.6 | 836.3 | 810.6 | 564.9 | 1,071.5 | 683.8 | 848.1 | 899.0 | 889.6 | 567.7 | 670.8 | 710.5 | 732.2 | 372.7 | 458.1 | 771.0 | 729.5 | 415.9 | 660.1 | 637.3 | 532.9 | 559.2 | 1,284.3 | 165.0 | 181.4 | 146.0 | 149.4 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | 1,148.9 | ||||||||||||||||||||||
| Intangible Assets | 143.1 | 154.9 | 166.7 | 178.5 | 190.3 | 203.2 | 215.0 | 226.8 | 242.8 | 257.5 | 273.5 | 289.4 | 305.5 | 321.5 | 337.5 | 353.6 | 369.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 201.3 | 213.7 | 144.9 | 156.5 | 163.2 | 175.0 | 190.3 | 200.9 | 212.7 | 229.5 | 161.8 | 174.1 | 186.6 | 187.4 | 199.9 | 208.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 86.4 | 92.4 | 112.9 | 118.1 | 125.8 | 135.0 | 122.4 | 125.2 | 128.2 | 133.8 | 132.4 | 134.5 | 141.3 | 146.8 | 133.9 | 141.9 | 145.9 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 25,115.3 | 20,150.7 | 21,272.1 | 19,284.5 | 17,548.2 | 15,361.7 | 14,400.7 | 13,929.4 | 12,789.7 | 14,466.4 | 17,618.4 | 13,389.7 | 11,861.3 | 10,583.2 | 10,972.3 | 11,415.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,025.1 | 2,039.5 | 2,039.5 | 1,743.2 | 1,741.1 | 1,740.5 | 1,741.5 | 1,738.1 | 1,726.7 | 1,727.2 | 1,778.7 | 1,778.3 | 1,779.1 | 1,796.0 | 1,792.1 | 1,792.4 | 1,794.2 | 1,605.1 | 1,604.1 | 1,602.8 | 1,636.2 | 1,639.3 | 1,636.8 | 1,732.5 | 1,915.5 | 1,917.9 | 1,934.4 | 1,931.8 | 1,977.7 | 907.0 | 904.0 | 1,015.7 | 1,121.5 | 1,388.5 | 1,434.6 | 1,628.3 | 565.3 | 565.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 22,918.7 | 18,177.3 | 19,571.3 | 17,651.1 | 15,986.6 | 13,874.4 | 12,981.4 | 12,500.5 | 11,365.6 | 13,061.0 | 16,107.8 | 11,837.4 | 10,225.9 | 8,931.8 | 9,299.4 | 9,675.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,591.9 | 1,541.7 | 1,528.1 | 1,504.2 | 1,475.9 | 1,432.2 | 1,416.0 | 1,394.1 | 1,380.5 | 1,351.6 | 1,343.3 | 1,335.3 | 1,323.2 | 1,292.6 | 1,265.9 | 1,256.8 | ||||||||||||||||||||||||
| Retained Earnings | 1,623.7 | 1,519.3 | 1,401.7 | 1,355.7 | 1,227.4 | 1,168.9 | 1,097.7 | 1,061.6 | 1,017.5 | 1,000.4 | 1,018.2 | 980.5 | 987.9 | 972.3 | 970.3 | 956.5 | 897.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5.0) | (3.0) | 0.8 | 2.2 | (5.6) | (7.1) | 1.0 | 8.7 | 15.9 | 17.0 | 24.3 | 31.1 | 24.8 | 31.6 | 21.2 | 13.8 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 461.6 | 391.1 | 245.9 | 226.0 | 251.8 | 233.2 | 187.0 | 197.9 | 212.4 | 202.6 | 245.3 | 277.2 | 329.8 | 309.5 | 324.8 | 342.1 | 319.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,735.0 | 1,582.3 | 1,454.9 | 1,407.4 | 1,309.9 | 1,254.2 | 1,232.4 | 1,230.9 | 1,211.7 | 1,202.7 | 1,265.3 | 1,275.1 | 1,305.6 | 1,341.9 | 1,348.1 | 1,398.3 | ||||||||||||||||||||||||
| Total Equity | 2,196.5 | 1,973.4 | 1,700.8 | 1,633.3 | 1,561.7 | 1,487.4 | 1,419.4 | 1,428.8 | 1,424.1 | 1,405.4 | 1,510.7 | 1,552.3 | 1,635.4 | 1,651.4 | 1,672.9 | 1,740.4 | 1,698.7 | 1,863.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,025.1 | 2,039.5 | 2,039.5 | 1,743.2 | 1,741.1 | 1,740.5 | 1,741.5 | 1,738.1 | 1,726.7 | 1,727.2 | 1,778.7 | 1,778.3 | 1,779.1 | 1,796.0 | 1,792.1 | 1,792.4 | 1,794.2 | 1,605.1 | 1,916.9 | 1,817.1 | 1,876.7 | 1,704.0 | 1,760.8 | 1,732.5 | 2,347.0 | 1,991.4 | 2,029.2 | 2,078.7 | 2,137.4 | 922.2 | 918.6 | 1,059.8 | 1,142.4 | 1,416.4 | 1,449.6 | 1,641.3 | 587.3 | 590.0 | 17.6 | 68.0 |
| Net debt | 1,051.9 | 977.8 | 1,331.6 | 991.1 | 1,017.4 | 868.0 | 1,040.1 | 1,053.3 | 1,327.1 | 906.8 | 1,090.0 | 1,079.6 | 1,010.1 | 814.4 | 955.8 | 981.7 | 1,229.3 | 533.7 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,735.0 | 1,582.3 | 1,454.9 | 1,407.4 | 1,309.9 | 1,254.2 | 1,232.4 | 1,230.9 | 1,211.7 | 1,202.7 | 1,265.3 | 1,275.1 | 1,305.6 | 1,341.9 | 1,348.1 | 1,398.3 | 1,379.1 | 1,549.4 | ||||||||||||||||||||||
| Tangible Book Value | 442.9 | 278.4 | 139.3 | 79.9 | (29.3) | (97.9) | (131.5) | (144.8) | (180.0) | (203.7) | (157.1) | (163.3) | (148.8) | (128.5) | (138.4) | (104.2) | (139.7) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 466.9 |
| 457.2 |
| 441.2 |
| 481.9 |
| 523.0 |
| 323.7 |
| 324.7 |
| 246.4 |
| 373.2 |
| 375.7 |
| 118.7 |
| 113.8 |
| 112.1 |
| 113.2 |
| 105.0 |
| 108.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.2 |
| 117.9 |
| 154.8 |
| 113.3 |
| 117.5 |
| 129.2 |
| 128.7 |
| 137.0 |
| 144.7 |
| 33.0 |
| 34.1 |
| 29.7 |
| 30.7 |
| 32.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 18.8 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| 1,148.9 |
| 1,148.9 |
| 1,148.9 |
| 1,148.9 |
| 1,148.9 |
| 1,148.9 |
| 1,148.9 |
| 1,148.9 |
| 1,195.5 |
| 1,196.5 |
| 1,193.7 |
| 836.6 |
| 836.6 |
| 836.6 |
| 836.6 |
| 844.9 |
| 859.6 |
| 718.5 |
| 715.4 |
| 715.4 |
| 715.4 |
| 715.4 |
| 386.3 |
| 402.9 |
| 418.3 |
| 436.4 |
| 454.5 |
| 473.3 |
| 491.7 |
| 510.7 |
| 529.6 |
| 513.2 |
| 532.1 |
| 552.5 |
| 84.0 |
| 90.1 |
| 97.5 |
| 104.4 |
| 111.2 |
| 152.7 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.1 |
| 220.1 |
| 225.3 |
| 247.5 |
| 240.2 |
| 252.0 |
| 268.9 |
| 287.1 |
| 294.5 |
| 302.3 |
| 314.5 |
| 305.1 |
| 318.3 |
| 350.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 158.5 |
| 176.3 |
| 180.4 |
| 183.0 |
| 193.1 |
| 192.5 |
| 195.8 |
| 219.8 |
| 214.7 |
| 247.6 |
| 252.2 |
| 215.1 |
| 200.4 |
| 178.1 |
| 181.4 |
| 123.3 |
| 125.8 |
| 224.8 |
| 198.3 |
| 197.3 |
| 193.9 |
| 193.7 |
| 188.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,519.1 |
| 10,320.0 |
| 10,429.5 |
| 10,341.4 |
| 10,890.6 |
| 9,965.8 |
| 9,442.7 |
| 10,288.9 |
| 10,987.4 |
| 9,609.4 |
| 9,186.7 |
| 9,081.4 |
| 9,077.0 |
| 7,381.0 |
| 7,238.5 |
| 7,171.2 |
| 7,757.9 |
| 7,320.0 |
| 7,739.3 |
| 4,373.8 |
| 4,107.4 |
| 3,692.4 |
| 3,513.4 |
| 4,705.3 |
| 312.8 |
| 214.3 |
| 240.4 |
| 64.7 |
| 124.0 |
| - |
| 431.5 |
| 73.5 |
| 94.9 |
| 146.8 |
| 159.7 |
| 15.1 |
| 14.6 |
| 44.0 |
| 20.9 |
| 27.9 |
| 15.0 |
| 13.0 |
| 22.0 |
| 25.0 |
| 17.6 |
| 68.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.9 |
| 65.8 |
| 65.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,820.3 |
| 8,456.4 |
| 8,628.8 |
| 8,418.6 |
| 8,846.6 |
| 8,110.8 |
| 7,635.9 |
| 8,587.9 |
| 9,458.7 |
| 8,380.4 |
| 7,890.0 |
| 7,729.5 |
| 7,640.3 |
| 5,886.3 |
| 5,853.9 |
| 5,729.5 |
| 6,299.5 |
| 6,168.4 |
| 6,573.8 |
| 3,856.4 |
| 3,577.4 |
| 3,158.0 |
| 2,970.3 |
| 4,158.7 |
| 1,247.0 |
| 1,223.1 |
| 1,209.1 |
| 1,201.9 |
| 1,191.0 |
| 1,160.6 |
| 1,143.1 |
| 1,129.0 |
| 1,113.4 |
| 1,077.4 |
| 1,070.1 |
| 1,057.6 |
| 1,042.1 |
| 1,010.5 |
| 1,002.1 |
| 995.1 |
| 931.0 |
| 900.7 |
| 900.6 |
| 164.8 |
| 160.4 |
| 155.5 |
| 142.6 |
| 138.0 |
| 830.5 |
| 690.6 |
| 648.9 |
| 615.6 |
| 422.4 |
| 343.8 |
| 259.9 |
| 91.3 |
| (90.4) |
| (40.1) |
| (5.9) |
| 54.7 |
| 96.5 |
| 49.6 |
| 89.5 |
| 90.2 |
| (62.1) |
| (51.3) |
| (16.1) |
| (6.8) |
| (1.3) |
| 1.2 |
| 3.5 |
| 16.0 |
| (10.2) |
| (21.8) |
| (19.1) |
| (15.0) |
| (25.5) |
| (35.2) |
| (39.6) |
| (38.0) |
| (0.6) |
| (6.0) |
| (1.7) |
| (2.2) |
| (0.1) |
| 0.7 |
| 1.1 |
| 4.2 |
| 3.0 |
| 2.6 |
| 1.4 |
| (0.0) |
| (0.3) |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 314.2 |
| 315.4 |
| 344.7 |
| 404.9 |
| 386.5 |
| 410.0 |
| 406.7 |
| 416.9 |
| 297.6 |
| 327.7 |
| 356.9 |
| 397.1 |
| 442.8 |
| 387.2 |
| 410.9 |
| 458.5 |
| 321.0 |
| 322.2 |
| 375.6 |
| 384.8 |
| 388.7 |
| 402.5 |
| 408.5 |
| 1,379.1 |
| 1,549.4 |
| 1,485.3 |
| 1,578.1 |
| 1,639.2 |
| 1,468.5 |
| 1,396.8 |
| 1,294.3 |
| 1,111.7 |
| 931.4 |
| 969.0 |
| 995.0 |
| 1,039.6 |
| 1,051.9 |
| 997.4 |
| 1,030.7 |
| 999.9 |
| 830.6 |
| 843.4 |
| 141.9 |
| 145.2 |
| 145.7 |
| 140.6 |
| 138.1 |
| 1,800.7 |
| 1,922.8 |
| 2,044.1 |
| 1,855.0 |
| 1,806.8 |
| 1,701.0 |
| 1,528.7 |
| 1,228.9 |
| 1,296.7 |
| 1,351.9 |
| 1,436.6 |
| 1,494.7 |
| 1,384.6 |
| 1,441.6 |
| 1,458.5 |
| 1,151.6 |
| 1,165.5 |
| 517.5 |
| 530.0 |
| 534.4 |
| 543.1 |
| 546.6 |
| 1,233.0 |
| 969.0 |
| 977.6 |
| 814.4 |
| 1,193.1 |
| 1,061.7 |
| 1,636.5 |
| 1,259.2 |
| 1,656.5 |
| 1,620.6 |
| 1,366.4 |
| 192.6 |
| 502.7 |
| 399.7 |
| 505.1 |
| 883.5 |
| 890.5 |
| 357.0 |
| 422.4 |
| 408.5 |
| (128.4) |
| (81.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,485.3 |
| 1,578.1 |
| 1,639.2 |
| 1,468.5 |
| 1,396.8 |
| 1,294.3 |
| 1,111.7 |
| 931.4 |
| 969.0 |
| 995.0 |
| 1,039.6 |
| 1,051.9 |
| 997.4 |
| 1,030.7 |
| 999.9 |
| 830.6 |
| 843.4 |
| 141.9 |
| 145.2 |
| 145.7 |
| 140.6 |
| 138.1 |
| 14.1 |
| (66.5) |
| 10.8 |
| 53.9 |
| (134.9) |
| (225.5) |
| (346.4) |
| (547.9) |
| (747.2) |
| (739.6) |
| (733.6) |
| (706.7) |
| 131.3 |
| 70.8 |
| 96.6 |
| 59.0 |
| (125.5) |
| (169.0) |
| (577.5) |
| (571.1) |
| (570.7) |
| (575.8) |
| (578.4) |