| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 0.9 | 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 0.9 | 0.1 |
| Receivables | |||||||||
| Accounts Receivable | 370.9 | 408.0 | 388.9 | 359.1 | 359.9 | 171.1 | 78.6 | 53.0 | - |
| Current Assets | |||||||||
| Inventory | 151.2 | 139.8 | 113.6 | 127.8 | 123.1 | 58.8 | 13.2 | 7.7 | - |
| Prepaid Expenses | 100.6 | 45.4 | 69.3 | 52.1 | 37.4 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 620.2 | 192.4 | 132.0 | 140.5 | - |
| Accumulated Depreciation | - | - | - | - | |||||
| Current Liabilities | |||||||||
| Accounts Payable | 352.4 | 281.9 | 211.5 | 222.5 | 248.0 | 191.0 | 79.2 | 70.6 | 0.1 |
| Short Term Debt | 20.3 | 16.3 | 53.4 | 35.0 | |||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 1,716.0 | 1,964.9 | 2,094.6 | 2,153.3 | 2,183.6 | 776.6 | 395.1 | 127.1 | - |
| Operating Lease Liabilities Non-Current | 85.5 | 80.3 | 85.5 | 104.4 | |||||
| Common Equity | |||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 |
| Additional Paid In Capital | 2,177.0 | 2,156.6 | 2,150.0 | 2,130.1 | |||||
| Supplementary Data | |||||||||
| Total Debt | 1,736.3 | 1,981.2 | 2,148.0 | 2,188.3 | 2,203.6 | 784.7 | 396.8 | 134.2 | - |
| 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 33.4 |
| 12.7 |
| 4.9 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 728.9 | 755.8 | 649.0 | 585.3 | 670.1 | 363.3 | 181.4 | 90.8 | 0.1 |
| 221.6 |
| 81.9 |
| 68.4 |
| 78.9 |
| - |
| Property,Plant & Equipment Net | - | - | - | - | 398.6 | 110.5 | 63.6 | 61.6 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,541.4 | 2,675.2 | 2,725.0 | 3,545.3 | 3,512.6 | 998.8 | 266.8 | 202.4 | 38.6 |
| Intangible Assets | 85.1 | 105.5 | 130.2 | 162.8 | 202.2 | 116.1 | - | - | - |
| Operating Lease Right Of Use Assets | 112.0 | 106.0 | 110.5 | 129.5 | 147.8 | - | - | - | - |
| Deferred Tax Assets | 267.8 | 314.5 | 345.9 | 281.8 | 304.2 | 208.4 | 27.9 | 9.1 | - |
| Other Non-Current Assets | 19.1 | 17.6 | 21.1 | 22.4 | 15.1 | 16.5 | 6.9 | 5.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,316.6 | 4,486.9 | 4,508.7 | 5,219.6 | 5,250.5 | 1,813.5 | 546.5 | 369.0 | 0.3 |
| 20.0 |
| 8.1 |
| 1.7 |
| 7.1 |
| - |
| Deferred Revenue Current | 59.8 | 34.9 | 38.6 | 31.6 | 31.4 | 11.0 | 9.6 | 7.5 | - |
| Operating Lease Liabilities Current | 30.7 | 29.9 | 29.3 | 30.0 | 31.4 | - | - | - | - |
| Accrued Expenses | 64.1 | 54.6 | 47.5 | 41.9 | 34.4 | 26.7 | 12.3 | 0.5 | 0.1 |
| Other Current Liabilities | 30.1 | 26.5 | 10.7 | 19.9 | 43.2 | 89.5 | 17.1 | 14.7 | - |
| Total Current Liabilities | 712.4 | 567.0 | 537.0 | 456.2 | 499.8 | 422.1 | 154.1 | 135.7 | 0.3 |
| 120.2 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 243.8 | 272.0 | 302.1 | 305.5 | 322.5 | 186.5 | 29.4 | 3.2 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,790.3 | 2,908.8 | 3,042.0 | 3,061.8 | 3,183.8 | 1,532.6 | 612.3 | 266.2 | 0.3 |
| 2,107.3 |
| 558.5 |
| 4.4 |
| 2.9 |
| 0.0 |
| Retained Earnings | (633.0) | (562.2) | (652.6) | 26.3 | (43.0) | (199.2) | (40.3) | (13.4) | (0.0) |
| Accumulated Other Comprehensive Income | 0.1 | 2.3 | 4.4 | 8.7 | (2.4) | (4.4) | 1.4 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | 7.8 | 7.0 | 8.2 | 6.6 | 4.8 | (74.0) | (27.0) | - | - |
| Total Stockholders Equity | 1,518.6 | 1,571.1 | 1,458.5 | 2,151.2 | 2,061.9 | 354.9 | (38.8) | 5.0 | 0.0 |
| Total Equity | 1,526.3 | 1,578.1 | 1,466.7 | 2,157.8 | 2,066.7 | 280.8 | (65.8) | 0.0 | 0.0 |
| - |
| - |
| 133.2 |
| - |
| Working Capital | 16.5 | 188.8 | 112.0 | 129.1 | 170.2 | (58.8) | 27.4 | (44.9) | (0.2) |
| Book Value | 1,518.6 | 1,571.1 | 1,458.5 | 2,151.2 | 2,061.9 | 354.9 | (38.8) | 5.0 | 0.0 |
| Tangible Book Value | (1,108.0) | (1,209.6) | (1,396.7) | (1,556.9) | (1,652.9) | (760.0) | (305.6) | (197.4) | (38.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.9 |
| 0.8 |
| 1.0 |
| 1.1 |
| 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.9 | 0.8 | 1.0 | 1.1 | 0.1 |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 392.0 | 370.9 | 380.3 | 393.6 | 418.5 | 408.0 | 401.2 | 437.1 | 429.6 | 388.9 | 370.7 | 365.7 | 353.2 | 359.1 | 358.3 | 355.3 | 369.9 | 359.9 | 347.5 | 302.1 | 260.8 | 171.1 | 78.6 | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 159.3 | 151.2 | 149.1 | 148.9 | 129.3 | 139.8 | 133.5 | 123.9 | 108.6 | 113.6 | 116.3 | 114.9 | 136.0 | 127.8 | 125.4 | 102.7 | 99.6 | 123.1 | 99.9 | 81.5 | 75.5 | 58.8 | 13.2 | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 88.3 | 100.6 | 115.1 | 46.9 | 42.3 | 45.4 | 48.9 | 55.6 | 38.3 | 69.3 | 41.9 | 42.6 | 56.1 | 52.1 | 37.5 | 28.4 | 26.0 | 37.4 | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 687.5 | 728.9 | 724.8 | 658.0 | 745.2 | 755.8 | 683.8 | 686.4 | 656.0 | 649.0 | 585.1 | 568.3 | 646.7 | 585.3 | 631.9 | 605.2 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,158.3 | 1,034.1 | 991.7 | 991.1 | 1,009.8 | 992.7 | 964.9 | 960.1 | 947.4 | 932.1 | - | - | - | - | 831.2 | 768.5 | 713.5 | 620.2 | 517.4 | 443.8 | 400.4 | 192.4 | 132.0 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 536.2 | 524.1 | 503.3 | 503.1 | 528.2 | 518.2 | 490.0 | 464.0 | 445.5 | 437.0 | - | - | - | - | 358.1 | 313.8 | 288.7 | ||||||||||||||
| Property,Plant & Equipment Net | 622.2 | 510.0 | 488.4 | 488.0 | 481.6 | 474.6 | 474.9 | 496.1 | 501.9 | 495.1 | - | - | - | - | 473.1 | 454.8 | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | 2,567.4 | 2,541.4 | 2,653.4 | 2,651.1 | 2,635.4 | 2,675.2 | 2,707.3 | 2,711.9 | 2,718.4 | 2,725.0 | 3,041.4 | 3,552.3 | 3,545.4 | 3,545.3 | 3,525.0 | 3,515.6 | 3,515.1 | 3,512.6 | |||||||||||||
| Intangible Assets | 80.2 | 85.1 | 90.1 | 95.2 | 100.3 | 105.5 | 113.5 | 119.0 | 124.6 | 130.2 | 135.7 | 142.8 | 152.8 | 162.8 | 172.8 | 182.8 | 192.4 | ||||||||||||||
| Operating Lease Right Of Use Assets | 123.0 | 112.0 | 102.1 | 96.7 | 99.7 | 106.0 | 106.4 | 106.8 | 111.2 | 110.5 | 110.0 | 117.8 | 123.0 | 129.5 | 128.6 | 135.7 | |||||||||||||||
| Deferred Tax Assets | 275.1 | 267.8 | 267.9 | 302.2 | 315.1 | 314.5 | 328.1 | 333.6 | 341.1 | 345.9 | 318.9 | 280.5 | 285.1 | 281.8 | 286.1 | 292.2 | 299.9 | ||||||||||||||
| Other Non-Current Assets | 18.8 | 19.1 | 18.7 | 18.8 | 18.9 | 17.6 | 17.2 | 19.4 | 20.0 | 21.1 | 22.5 | 22.2 | 19.7 | 22.4 | 20.5 | 15.7 | 15.2 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 4,424.0 | 4,316.6 | 4,383.5 | 4,350.8 | 4,437.4 | 4,486.9 | 4,469.9 | 4,510.9 | 4,503.7 | 4,508.7 | 4,725.2 | 5,203.0 | 5,283.4 | 5,219.6 | 5,238.0 | 5,202.0 | |||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 431.9 | 352.4 | 341.5 | 339.7 | 294.3 | 281.9 | 266.5 | 279.6 | 226.4 | 211.5 | 205.1 | 226.5 | 302.1 | 222.5 | 238.2 | 198.4 | 212.8 | 248.0 | 211.4 | 260.6 | 229.2 | 191.0 | 79.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Short Term Debt | 24.4 | 20.3 | 16.3 | 16.3 | 16.3 | 16.3 | 16.3 | 40.0 | 40.0 | 53.4 | 40.0 | 40.0 | 40.0 | 35.0 | 30.0 | 25.0 | 20.0 | 20.0 | |||||||||||||
| Deferred Revenue Current | 59.7 | 59.8 | 59.9 | 56.3 | 46.5 | 34.9 | 35.8 | 36.2 | 34.0 | 38.6 | 48.0 | 34.7 | 32.4 | 31.6 | 31.6 | 31.4 | 30.6 | ||||||||||||||
| Operating Lease Liabilities Current | 34.0 | 30.7 | 28.6 | 28.2 | 28.7 | 29.9 | 30.3 | 30.8 | 31.5 | 29.3 | 28.7 | 29.6 | 29.7 | 30.0 | 28.8 | 29.6 | |||||||||||||||
| Accrued Expenses | 57.0 | 64.1 | 62.9 | 42.7 | 49.3 | 54.6 | 58.6 | 38.5 | 44.3 | 47.5 | 53.3 | 36.7 | 44.0 | 41.9 | 50.5 | 28.9 | 38.9 | 34.4 | |||||||||||||
| Other Current Liabilities | 3.9 | 30.1 | 29.0 | 28.9 | 30.7 | 26.5 | 25.8 | 26.4 | 26.2 | 10.7 | 11.1 | 11.7 | 18.8 | 19.9 | 26.9 | 30.1 | 37.6 | ||||||||||||||
| Total Current Liabilities | 743.3 | 712.4 | 670.7 | 622.1 | 576.7 | 567.0 | 553.0 | 596.0 | 492.7 | 537.0 | 448.2 | 458.0 | 524.5 | 456.2 | 466.9 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 1,798.9 | 1,716.0 | 1,743.9 | 1,792.7 | 1,941.1 | 1,964.9 | 2,013.6 | 2,040.5 | 2,159.2 | 2,094.6 | 2,126.8 | 2,135.6 | 2,169.4 | 2,153.3 | 2,162.1 | 2,170.9 | 2,179.7 | 2,183.6 | 2,187.4 | 1,776.3 | 1,748.8 | 776.6 | 395.1 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 93.5 | 85.5 | 77.2 | 72.2 | 74.9 | 80.3 | 80.1 | 80.2 | 84.1 | 85.5 | 85.7 | 93.2 | 97.2 | 104.4 | 103.9 | ||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 243.8 | 243.8 | 244.2 | 244.2 | 244.4 | 272.0 | 272.8 | 275.6 | 275.6 | 302.1 | 302.6 | 302.7 | 302.9 | 305.5 | 306.6 | 309.1 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 2,909.5 | 2,790.3 | 2,758.7 | 2,756.7 | 2,863.5 | 2,908.8 | 2,945.7 | 3,018.3 | 3,032.7 | 3,042.0 | 2,985.5 | 3,015.9 | 3,116.0 | 3,061.8 | 3,078.0 | 3,064.3 | |||||||||||||||
| 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 | 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 | 2,181.6 | 2,177.0 | 2,171.9 | 2,166.5 | 2,161.1 | 2,156.6 | 2,152.6 | 2,159.5 | 2,154.6 | 2,150.0 | 2,145.4 | 2,139.8 | 2,135.2 | 2,130.1 | 2,126.5 | 2,118.6 | |||||||||||||||
| Retained Earnings | (649.0) | (633.0) | (530.2) | (554.7) | (569.4) | (562.2) | (612.4) | (635.3) | (654.7) | (652.6) | (398.1) | 56.0 | 42.0 | 26.3 | 28.9 | 12.8 | (1.3) | ||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.1 | 0.6 | 1.2 | 1.6 | 2.3 | 1.6 | 4.8 | 5.2 | 4.4 | 8.4 | 8.3 | 5.9 | 8.7 | 13.0 | 5.2 | |||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.0 | 3.4 | - | - | |||||||||||||
| Minority Interest | 7.4 | 7.8 | 8.1 | 6.7 | 6.1 | 7.0 | 7.9 | 6.8 | 9.2 | 8.2 | 7.3 | 6.1 | 7.6 | 6.6 | 5.6 | 4.5 | 5.3 | 4.8 | |||||||||||||
| Total Stockholders Equity | 1,507.1 | 1,518.6 | 1,616.8 | 1,587.4 | 1,567.8 | 1,571.1 | 1,516.3 | 1,485.8 | 1,461.8 | 1,458.5 | 1,732.5 | 2,180.9 | 2,159.9 | 2,151.2 | 2,154.4 | 2,133.2 | |||||||||||||||
| Total Equity | 1,514.5 | 1,526.3 | 1,624.9 | 1,594.1 | 1,573.9 | 1,578.1 | 1,524.2 | 1,492.7 | 1,471.0 | 1,466.7 | 1,739.8 | 2,187.1 | 2,167.5 | 2,157.8 | 2,160.0 | 2,137.7 | 2,120.6 | 2,066.7 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 1,823.3 | 1,736.3 | 1,760.2 | 1,809.0 | 1,957.3 | 1,981.2 | 2,029.9 | 2,080.5 | 2,199.2 | 2,148.0 | 2,166.8 | 2,175.6 | 2,209.4 | 2,188.3 | 2,192.1 | 2,195.9 | 2,199.7 | 2,203.6 | 2,207.4 | 1,873.1 | 1,766.3 | 784.7 | 396.8 | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Working Capital | (55.8) | 16.5 | 54.1 | 35.9 | 168.4 | 188.8 | 130.8 | 90.4 | 163.3 | 112.0 | 136.9 | 110.3 | 122.2 | 129.1 | 165.0 | 169.8 | 171.4 | 170.2 | |||||||||||||
| Book Value | 1,507.1 | 1,518.6 | 1,616.8 | 1,587.4 | 1,567.8 | 1,571.1 | 1,516.3 | 1,485.8 | 1,461.8 | 1,458.5 | 1,732.5 | 2,180.9 | 2,159.9 | 2,151.2 | 2,154.4 | 2,133.2 | 2,115.4 | 2,061.9 | |||||||||||||
| Tangible Book Value | (1,140.5) | (1,108.0) | (1,126.7) | (1,158.8) | (1,167.9) | (1,209.6) | (1,304.5) | (1,345.1) | (1,381.2) | (1,396.7) | (1,444.7) | (1,514.1) | (1,538.2) | (1,556.9) | (1,543.4) | (1,565.2) | (1,592.1) | ||||||||||||||
| 39.4 |
| 29.0 |
| 35.1 |
| 33.4 |
| 12.7 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 615.0 |
| 670.1 |
| 823.4 |
| 590.9 |
| 503.5 |
| 363.3 |
| 181.4 |
| 0.7 |
| 1.0 |
| 0.9 |
| 1.1 |
| 1.1 |
| 1.3 |
| 1.3 |
| 0.1 |
| 221.6 |
| 176.1 |
| 134.7 |
| 101.8 |
| 81.9 |
| 68.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 424.8 |
| 398.6 |
| 341.4 |
| 309.1 |
| 298.5 |
| 110.5 |
| 63.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,362.3 |
| 3,231.2 |
| 3,142.1 |
| 998.8 |
| 266.8 |
| 43.9 |
| 22.0 |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| 202.2 |
| 209.9 |
| 233.6 |
| 245.2 |
| 116.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.1 |
| 147.8 |
| 148.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.2 |
| 293.8 |
| 303.6 |
| 311.5 |
| 208.4 |
| 27.5 |
| 0.9 |
| 0.7 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| 15.1 |
| 12.1 |
| 19.3 |
| 19.2 |
| 16.5 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,204.3 |
| 5,250.5 |
| 5,191.7 |
| 4,687.7 |
| 4,520.1 |
| 1,813.5 |
| 546.1 |
| 256.6 |
| 255.9 |
| 255.2 |
| 254.1 |
| 253.1 |
| 252.3 |
| 251.6 |
| 0.3 |
| 20.0 |
| 96.8 |
| 17.5 |
| 8.1 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.4 |
| 22.3 |
| 24.9 |
| 25.2 |
| 11.0 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.6 |
| 31.4 |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.5 |
| 42.9 |
| 31.8 |
| 26.7 |
| 12.3 |
| 3.1 |
| 2.2 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.0 |
| - |
| 0.1 |
| 43.2 |
| 73.4 |
| 83.9 |
| 108.3 |
| 89.5 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.5 |
| 443.6 |
| 499.8 |
| 502.1 |
| 605.9 |
| 513.1 |
| 422.1 |
| 150.9 |
| 3.2 |
| 2.3 |
| 1.0 |
| 0.7 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.3 |
| 110.1 |
| 115.4 |
| 120.2 |
| 121.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 314.0 |
| 322.5 |
| 314.9 |
| 317.5 |
| 322.5 |
| 186.5 |
| 29.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,083.7 |
| 3,183.8 |
| 3,197.4 |
| 2,793.6 |
| 2,727.6 |
| 1,532.6 |
| 575.4 |
| 11.1 |
| 10.2 |
| 8.9 |
| 8.6 |
| 8.3 |
| 8.0 |
| 8.0 |
| 0.3 |
| 2,113.0 |
| 2,107.3 |
| 2,057.3 |
| 2,015.9 |
| 1,994.0 |
| 558.5 |
| 11.3 |
| 2.9 |
| 2.8 |
| 2.1 |
| 2.9 |
| 3.6 |
| 4.1 |
| 4.8 |
| 0.0 |
| (43.0) |
| (66.0) |
| (124.1) |
| (203.2) |
| (199.2) |
| (27.2) |
| 2.1 |
| 2.2 |
| 2.9 |
| 2.1 |
| 1.4 |
| 0.9 |
| 0.2 |
| (0.0) |
| 3.6 |
| (2.4) |
| (1.2) |
| (1.9) |
| (2.5) |
| (4.4) |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.1 |
| 4.2 |
| (74.0) |
| (14.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,115.4 |
| 2,061.9 |
| 1,990.1 |
| 1,890.0 |
| 1,788.3 |
| 354.9 |
| (14.5) |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| 1,994.4 |
| 1,894.0 |
| 1,792.5 |
| 280.8 |
| (65.8) |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 321.4 |
| (15.0) |
| (9.6) |
| (58.8) |
| 30.5 |
| (2.5) |
| (1.3) |
| (0.1) |
| 0.4 |
| 0.7 |
| 1.2 |
| 1.2 |
| (0.2) |
| 1,990.1 |
| 1,890.0 |
| 1,788.3 |
| 354.9 |
| (14.5) |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| (1,652.9) |
| (1,582.1) |
| (1,574.9) |
| (1,599.0) |
| (760.0) |
| (281.3) |
| (38.9) |
| (17.0) |
| (14.4) |
| - |
| - |
| - |
| - |
| - |