| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 161.0 | 110.3 | 97.1 | 80.2 | 77.8 | 145.7 | 233.5 | 118.9 | 251.9 | 103.6 | 119.9 | ||
| Restricted Cash | 1.2 | 14.1 | 0.7 | 18.3 | 4.5 | 0.0 | 0.0 | 50.0 | 0.0 | 0.0 | 5.8 | 23.7 | 56.1 | 249.8 | 249.8 | 453.5 | 217.1 | 225.7 | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 287.0 | 211.2 | 376.8 | 635.9 | 630.6 | 846.0 | 975.3 | 2,098.4 | ||
| Cash And Short Term Investments | - | - | - | - | - | - | 161.0 | 110.3 | 97.1 | 367.2 | 289.0 | 522.5 | 869.4 | 749.5 | 1,097.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 837.0 | 562.5 | 564.6 | 575.2 | 420.9 | 376.4 | 283.5 | 192.7 | 23.8 | 12.7 | 337.6 | 343.1 | 676.4 | 751.2 | 677.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.5 | 2.6 | 2.6 | 2.6 | 3.0 | 3.1 | 3.2 | 3.2 | 3.8 | 4.6 | 5.6 | 6.0 | 6.2 | 6.3 | 7.6 | 8.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 837.0 | 562.5 | 564.6 | 575.2 | 420.9 | 376.4 | 283.5 | 192.7 | 23.8 | 12.7 | 337.6 | 343.1 | 676.4 | 751.2 | 677.5 | 818.8 | |||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 158.7 |
| 162.8 |
| 8.5 |
| - |
| - |
| 1,078.9 |
| 2,218.3 |
| 158.7 |
| 162.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 614.1 | 439.2 | 168.8 | 176.5 | 142.3 | 525.5 | 394.7 | 379.9 | 25.9 | 25.9 | 18.6 | 23.8 | 0.0 | 0.0 | - | - | - | - | - |
| Intangible Assets | 406.1 | 281.1 | 201.8 | 215.9 | 198.2 | 248.3 | 251.4 | 155.4 | 36.2 | 19.3 | 31.3 | 38.7 | 5.1 | 16.9 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 51.2 | 32.6 | 20.3 | 25.2 | 28.1 | 37.6 | 22.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 126.7 | 112.8 | 114.6 | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,306.5 | 9,925.6 | 8,385.9 | 7,389.3 | 7,000.7 | 4,831.4 | 3,983.2 | 3,362.6 | 3,659.2 | 6,520.2 | 10,282.6 | 10,455.7 | 12,144.3 | 12,895.4 | 14,064.0 | 14,534.1 | 15,443.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 818.8 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,051.4 | 4,794.6 | 3,824.3 | 3,454.3 | 3,296.0 | 1,013.5 | 838.5 | 644.4 | 298.4 | 2,804.2 | 5,914.6 | 5,917.3 | 7,746.9 | 8,637.2 | 9,396.1 | 10,273.3 | 11,101.7 | - | - |
| 8.9 |
| - |
| - |
| Additional Paid In Capital | 576.5 | 563.8 | 548.7 | 536.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,845.6 | 3,919.0 | 3,690.8 | 3,211.8 | 2,957.5 | 3,311.2 | 2,672.4 | 2,264.9 | 2,823.2 | 2,776.6 | 3,084.9 | 3,010.5 | 2,802.3 | 2,542.7 | 2,789.7 | 2,175.6 | 2,215.9 | - | - |
| Accumulated Other Comprehensive Income | - | - | (1.6) | (3.5) | 1.7 | (0.4) | (7.2) | (5.8) | - | (4.6) | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 698.2 | 647.3 | 321.1 | 188.1 | 156.6 | (88.1) | (116.8) | (124.9) | (131.7) | 133.3 | 454.8 | 542.7 | 491.9 | 526.4 | 580.2 | 607.8 | 684.1 | - | - |
| Total Stockholders Equity | 5,425.4 | 4,483.7 | 4,240.5 | 3,746.9 | 3,548.1 | 3,906.0 | 3,261.5 | 2,843.1 | 3,492.5 | 3,582.7 | 3,913.2 | 3,995.7 | 3,905.5 | 3,731.8 | 4,087.7 | 3,653.0 | 3,657.4 | - | - |
| Total Equity | 6,123.6 | 5,131.0 | 4,561.6 | 3,935.0 | 3,704.7 | 3,817.9 | 3,144.7 | 2,718.2 | 3,360.8 | 3,716.0 | 4,368.0 | 4,538.4 | 4,397.4 | 4,258.2 | 4,667.9 | 4,260.8 | 4,341.5 | - | - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | 122.5 | 82.4 | (73.3) | (354.5) | 48.6 | (179.4) | (193.0) | 1.7 | (420.4) | (260.1) | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,425.4 | 4,483.7 | 4,240.5 | 3,746.9 | 3,548.1 | 3,906.0 | 3,261.5 | 2,843.1 | 3,492.5 | 3,582.7 | 3,913.2 | 3,995.7 | 3,905.5 | 3,731.8 | 4,087.7 | 3,653.0 | 3,657.4 | - | - |
| Tangible Book Value | 4,405.2 | 3,763.4 | 3,869.9 | 3,354.5 | 3,207.6 | 3,132.2 | 2,615.4 | 2,307.8 | 3,430.4 | 3,537.5 | 3,863.3 | 3,933.2 | 3,900.4 | 3,714.9 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.4 |
| 161.0 |
| 149.2 |
| 150.3 |
| - |
| 110.3 |
| 112.2 |
| 131.1 |
| 120.2 |
| 97.1 |
| 48.6 |
| 53.3 |
| 45.4 |
| 80.2 |
| 111.2 |
| 62.1 |
| Restricted Cash | 3.1 | 1.2 | 8.4 | 99.5 | 0.0 | 14.1 | 3.3 | 64.1 | 83.0 | 0.7 | 0.0 | 13.4 | 13.0 | 12.2 | 8.9 | 7.3 | 4.5 | 4.5 | 4.0 | 4.0 | 83.2 | 0.0 | 82.9 | 96.3 | 64.9 | 56.3 | 67.0 | 60.8 | - | 50.0 | 41.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 786.5 | 71.6 | 230.9 | 174.9 | 305.6 | 421.8 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 136.4 | 161.0 | 149.2 | 150.3 | - | 110.3 | 112.2 | 131.1 | 120.2 | 97.1 | 835.1 | 124.9 | 276.3 | 255.1 | 416.8 | 483.9 |
| 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 | 615.3 | 614.1 | 1,092.3 | 534.6 | 439.2 | 439.2 | 439.2 | 439.2 | 439.2 | 168.8 | 168.8 | 168.8 | 168.8 | 176.5 | 175.5 | 201.8 | 641.4 | 142.3 | ||||||||||||||||||||||
| Intangible Assets | 396.4 | 406.1 | 300.6 | 270.8 | 275.9 | 281.1 | 286.5 | 291.8 | 297.4 | 201.8 | 203.3 | 204.8 | 207.4 | 215.9 | 217.7 | 196.2 | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.5 | 26.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,168.9 | 12,306.5 | 12,345.6 | 11,822.9 | 11,004.9 | 9,925.6 | 10,337.5 | 10,166.9 | 9,590.3 | 8,385.9 | 8,142.8 | 8,376.3 | 7,959.1 | 7,389.3 | 7,545.0 | 7,660.9 | ||||||||||||||||||||||||
| 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 | 834.8 | 837.0 | 870.4 | 694.6 | 676.1 | 562.5 | 544.9 | 530.2 | 532.1 | 564.6 | 564.7 | 566.1 | 556.3 | 575.2 | 615.5 | 618.1 | 690.9 | 420.9 | 710.4 | 428.8 | 429.7 | 376.4 | 359.4 | 349.8 | 294.7 | 283.5 | 230.2 | 230.5 | - | 192.7 | 164.3 | 169.6 | 21.5 | 23.8 | 9.4 | 10.6 | 284.7 | 12.7 | 288.5 | 289.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,992.9 | 6,051.4 | 6,628.5 | 6,482.7 | 5,865.2 | 4,794.6 | 5,077.7 | 5,294.7 | 4,699.7 | 3,824.3 | 3,978.6 | 4,250.4 | 3,866.3 | 3,454.3 | 3,678.7 | 4,168.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.9 | 3.0 | 3.0 | 3.0 | 3.1 | 3.1 | 3.1 | 592.1 | 587.0 | 589.3 | 596.3 | 3.2 | 3.2 | - | 3.2 | 3.2 | 3.2 | 3.8 | 3.8 | 3.7 | 4.6 | 4.6 | 4.6 | 4.6 | 5.0 |
| Additional Paid In Capital | 578.8 | 576.5 | 582.0 | 574.0 | 564.5 | 563.8 | 560.7 | 558.7 | 551.9 | 548.7 | 544.9 | 540.6 | 535.2 | 536.0 | 532.7 | 600.3 | 583.3 | |||||||||||||||||||||||
| Retained Earnings | 4,790.8 | 4,845.6 | 4,183.0 | 4,067.6 | 3,943.0 | 3,919.0 | 4,048.3 | 3,863.1 | 3,917.7 | 3,690.8 | 3,404.3 | 3,380.7 | 3,367.3 | 3,211.8 | 3,175.9 | 2,725.1 | 2,956.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | (2.7) | (1.7) | (2.7) | (3.5) | (3.2) | (5.0) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 671.0 | 698.2 | 817.1 | 695.7 | 630.1 | 647.3 | 649.2 | 449.6 | 420.2 | 321.1 | 215.1 | 203.7 | 190.4 | 188.1 | 158.3 | 168.7 | 127.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,373.5 | 5,425.4 | 4,767.6 | 4,644.5 | 4,509.6 | 4,483.7 | 4,610.6 | 4,422.6 | 4,470.4 | 4,240.5 | 3,949.1 | 3,922.2 | 3,902.4 | 3,746.9 | 3,708.0 | 3,323.3 | ||||||||||||||||||||||||
| Total Equity | 6,044.5 | 6,123.6 | 5,584.7 | 5,340.2 | 5,139.7 | 5,131.0 | 5,259.8 | 4,872.2 | 4,890.6 | 4,561.6 | 4,164.2 | 4,125.9 | 4,092.8 | 3,935.0 | 3,866.3 | 3,492.0 | 3,669.3 | 3,704.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 834.8 | 837.0 | 870.4 | 694.6 | 676.1 | 562.5 | 544.9 | 530.2 | 532.1 | 564.6 | 564.7 | 566.1 | 556.3 | 575.2 | 615.5 | 618.1 | 690.9 | 420.9 | 710.4 | 428.8 | 429.7 | 376.4 | 359.4 | 349.8 | 294.7 | 283.5 | 230.2 | 230.5 | - | 192.7 | 164.3 | 169.6 | 21.5 | 23.8 | 9.4 | 10.6 | 284.7 | 12.7 | 288.5 | 289.8 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 5,373.5 | 5,425.4 | 4,767.6 | 4,644.5 | 4,509.6 | 4,483.7 | 4,610.6 | 4,422.6 | 4,470.4 | 4,240.5 | 3,949.1 | 3,922.2 | 3,902.4 | 3,746.9 | 3,708.0 | 3,323.3 | 3,542.1 | 3,548.1 | ||||||||||||||||||||||
| Tangible Book Value | 4,361.8 | 4,405.2 | 3,374.7 | 3,839.1 | 3,794.5 | 3,763.4 | 3,884.9 | 3,691.6 | 3,733.8 | 3,869.9 | 3,577.0 | 3,548.6 | 3,526.2 | 3,354.5 | 3,314.8 | 2,925.3 | 2,900.7 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 671.4 |
| 629.4 |
| 613.4 |
| 525.5 |
| 540.1 |
| 518.2 |
| 392.4 |
| 394.7 |
| 424.8 |
| 428.6 |
| - |
| 379.9 |
| 321.4 |
| 25.9 |
| 25.9 |
| 25.9 |
| 25.9 |
| 25.9 |
| 25.9 |
| 25.9 |
| 25.9 |
| 18.3 |
| 198.2 |
| 413.6 |
| 414.8 |
| 423.6 |
| 256.9 |
| 236.2 |
| - |
| - |
| 260.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| 24.2 |
| - |
| 29.2 |
| 41.6 |
| 28.1 |
| 42.9 |
| 44.3 |
| 40.3 |
| 37.6 |
| 38.3 |
| 34.0 |
| 22.9 |
| 22.6 |
| 23.0 |
| 23.8 |
| 23.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.5 |
| 126.7 |
| 119.5 |
| 122.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,356.7 |
| 7,000.7 |
| 7,113.6 |
| 7,279.9 |
| 6,900.7 |
| 4,831.4 |
| 4,383.4 |
| 4,000.3 |
| 3,739.7 |
| 3,983.2 |
| 3,836.3 |
| 3,752.2 |
| - |
| 3,362.6 |
| 3,422.8 |
| 3,368.1 |
| 3,587.0 |
| 3,659.2 |
| 3,637.1 |
| 6,786.2 |
| 6,490.4 |
| 6,520.2 |
| 6,683.3 |
| 7,065.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,687.4 |
| 3,296.0 |
| 3,459.3 |
| 3,171.9 |
| 2,964.8 |
| 1,013.5 |
| 1,074.2 |
| 937.0 |
| 780.6 |
| 838.5 |
| 765.4 |
| 744.3 |
| - |
| 644.4 |
| 583.2 |
| 570.6 |
| 291.2 |
| 298.4 |
| 299.9 |
| 3,022.1 |
| 2,759.6 |
| 2,804.2 |
| 2,881.9 |
| 2,966.2 |
| 585.9 |
| 583.2 |
| 594.1 |
| 594.8 |
| 592.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,957.5 |
| 2,935.3 |
| 3,378.6 |
| 3,226.7 |
| 3,311.2 |
| 2,822.1 |
| 2,589.3 |
| 2,498.0 |
| 2,672.4 |
| 2,611.5 |
| 2,562.8 |
| - |
| 2,264.9 |
| 2,407.3 |
| 2,366.5 |
| 2,765.0 |
| 2,823.2 |
| 2,800.8 |
| 2,835.2 |
| 2,795.9 |
| 2,776.6 |
| 2,846.7 |
| 3,006.6 |
| (0.4) |
| 1.7 |
| 0.2 |
| 2.4 |
| 1.3 |
| (0.4) |
| (6.5) |
| (10.3) |
| (10.6) |
| (7.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.6 |
| 132.6 |
| 129.8 |
| 110.0 |
| (88.1) |
| (98.5) |
| (102.7) |
| (117.6) |
| (116.8) |
| (122.5) |
| (136.4) |
| - |
| (124.9) |
| (144.4) |
| (142.6) |
| (143.2) |
| (131.7) |
| (131.6) |
| 116.8 |
| 131.5 |
| 133.3 |
| 149.2 |
| 224.2 |
| 3,542.1 |
| 3,548.1 |
| 3,521.7 |
| 3,978.2 |
| 3,825.9 |
| 3,906.0 |
| 3,407.7 |
| 3,166.0 |
| 3,076.7 |
| 3,261.5 |
| 3,193.4 |
| 3,144.3 |
| - |
| 2,843.1 |
| 2,984.0 |
| 2,940.1 |
| 3,439.0 |
| 3,492.5 |
| 3,468.8 |
| 3,647.3 |
| 3,599.3 |
| 3,582.7 |
| 3,652.2 |
| 3,875.2 |
| 3,654.3 |
| 4,108.0 |
| 3,935.9 |
| 3,817.9 |
| 3,309.2 |
| 3,063.3 |
| 2,959.1 |
| 3,144.7 |
| 3,070.9 |
| 3,007.9 |
| - |
| 2,718.2 |
| 2,839.6 |
| 2,797.5 |
| 3,295.8 |
| 3,360.8 |
| 3,337.2 |
| 3,764.1 |
| 3,730.8 |
| 3,716.0 |
| 3,801.4 |
| 4,099.4 |
| - |
| - |
| - |
| - |
| - |
| 158.3 |
| 122.5 |
| 81.0 |
| 80.2 |
| - |
| 82.4 |
| 52.1 |
| 38.5 |
| (98.7) |
| (73.3) |
| (825.7) |
| (114.3) |
| 8.4 |
| (242.4) |
| (128.3) |
| (194.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,521.7 |
| 3,978.2 |
| 3,825.9 |
| 3,906.0 |
| 3,407.7 |
| 3,166.0 |
| 3,076.7 |
| 3,261.5 |
| 3,193.4 |
| 3,144.3 |
| - |
| 2,843.1 |
| 2,984.0 |
| 2,940.1 |
| 3,439.0 |
| 3,492.5 |
| 3,468.8 |
| 3,647.3 |
| 3,599.3 |
| 3,582.7 |
| 3,652.2 |
| 3,875.2 |
| 3,207.6 |
| 2,436.7 |
| 2,934.0 |
| 2,788.9 |
| 3,123.6 |
| 2,631.4 |
| 2,647.8 |
| 2,684.3 |
| 2,606.8 |
| 2,768.6 |
| 2,715.7 |
| - |
| 2,463.2 |
| 2,662.6 |
| 2,914.2 |
| 3,413.1 |
| 3,466.6 |
| 3,442.9 |
| 3,621.4 |
| 3,552.1 |
| 3,532.6 |
| 3,626.3 |
| 3,827.7 |