| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 18.6 | 13.4 | 31.0 | 2.7 | 2.3 | 1.2 | 0.7 | 0.0 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 18.6 | 13.4 | 31.0 | 2.7 | 2.3 | 1.2 | 0.7 | 0.0 | - |
| Receivables | |||||||||
| Accounts Receivable | 186.7 | 199.7 | 249.3 | 232.8 | 182.7 | 137.8 | 101.2 | - | - |
| Current Assets | |||||||||
| Inventory | 473.3 | 535.9 | 530.7 | 399.7 | 239.2 | 229.0 | 137.2 | - | - |
| Prepaid Expenses | 31.6 | 25.5 | 27.0 | 28.1 | 24.4 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 141.0 | 136.0 | 111.8 | 596.3 | 517.6 | 452.3 | 308.6 | - | - |
| Accumulated Depreciation | - | - | 247.8 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 77.7 | 91.5 | 97.0 | 90.8 | 73.5 | 58.9 | 31.1 | - | - |
| Short Term Debt | 11.0 | 10.5 | 7.7 | 4.2 | 2.6 | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 484.5 | 480.0 | 312.3 | 311.2 | 310.0 | 135.0 | 86.5 | - | - |
| Operating Lease Liabilities Non-Current | 100.1 | 103.5 | 99.6 | 101.9 | |||||
| Common Equity | |||||||||
| Common Stock | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 248.4 | 243.5 | 233.8 | 222.8 | 217.4 | ||||
| Supplementary Data | |||||||||
| Total Debt | 495.5 | 490.5 | 320.0 | 315.4 | 312.6 | 143.7 | 93.6 | - | - |
| Net debt | 476.9 | 477.1 | 289.0 | 312.7 | 310.3 | ||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 23.9 | 18.6 | 14.1 | 13.2 | 11.1 | 13.4 | 14.6 | 4.5 | 5.6 | 31.0 | 1.4 | 2.3 | 1.7 | 2.7 | 2.1 | |||||||||||||||||||
| 13.6 |
| 5.7 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 710.2 | 774.5 | 838.0 | 663.3 | 448.6 | 381.6 | 244.1 | 0.0 | - |
| 218.5 |
| 173.1 |
| 140.4 |
| 112.1 |
| - |
| - |
| Property,Plant & Equipment Net | 73.3 | 81.6 | 73.4 | 377.8 | 344.5 | 311.9 | 196.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | 146.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 77.8 | 77.5 | 76.7 | 69.2 | 41.9 | 24.3 | 8.6 | 7.6 | - |
| Intangible Assets | 48.0 | 54.7 | 66.3 | 60.7 | 43.4 | 26.3 | 3.0 | - | - |
| Operating Lease Right Of Use Assets | 108.3 | 113.0 | 110.9 | 113.6 | 102.6 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5.0 | 20.3 | 14.2 | 6.0 | 1.6 | 2.1 | 2.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,336.3 | 1,480.4 | 1,570.9 | 1,290.6 | 982.6 | 746.2 | 454.2 | 0.2 | - |
| 8.7 |
| 7.1 |
| - |
| - |
| Deferred Revenue Current | 13.7 | 13.0 | 16.2 | 14.1 | 15.2 | - | - | - | - |
| Operating Lease Liabilities Current | 15.0 | 15.1 | 15.9 | 14.8 | 16.2 | - | - | - | - |
| Accrued Expenses | 45.3 | 51.2 | 59.7 | 55.1 | 39.3 | 30.1 | 16.0 | - | - |
| Other Current Liabilities | 4.0 | 6.6 | 23.9 | 7.5 | 3.9 | 12.2 | 9.3 | - | - |
| Total Current Liabilities | 495.0 | 577.2 | 635.1 | 471.2 | 322.2 | 434.3 | 343.4 | - | - |
| 88.4 |
| 2.5 |
| 3.7 |
| - |
| - |
| Deferred Revenue Non-Current | 5.0 | 4.3 | 4.2 | 4.9 | 4.2 | 4.9 | - | - | - |
| Deferred Tax Liabilities | 14.6 | 10.8 | 7.7 | 6.4 | 6.9 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.4 | 11.7 | 15.3 | 17.6 | 3.6 | 6.9 | 3.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,345.1 | 1,402.8 | 1,421.2 | 1,150.8 | 847.9 | 589.3 | 477.4 | 0.2 | - |
| 216.2 |
| 5.0 |
| - |
| - |
| Retained Earnings | (236.4) | (149.3) | (76.4) | (74.2) | (76.8) | (53.4) | (23.2) | (0.0) | - |
| Accumulated Other Comprehensive Income | (1.6) | (4.9) | (1.8) | (2.9) | - | - | - | - | - |
| Treasury Stock | 19.2 | 11.7 | 5.9 | 5.9 | 5.9 | 5.9 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (8.8) | 77.6 | 149.7 | 139.8 | 134.7 | 156.9 | (23.2) | 12.2 | (0.0) |
| Total Equity | (8.8) | 77.6 | 149.7 | 139.8 | 134.7 | 156.9 | (23.2) | 12.2 | (0.0) |
| 142.5 |
| 92.9 |
| - |
| - |
| Working Capital | 215.2 | 197.3 | 202.9 | 192.1 | 126.4 | (52.7) | (99.3) | - | - |
| Book Value | (8.8) | 77.6 | 149.7 | 139.8 | 134.7 | 156.9 | (23.2) | 12.2 | (0.0) |
| Tangible Book Value | (134.6) | (54.6) | 6.7 | 9.9 | 49.4 | 106.3 | (34.8) | 4.6 | - |
| 0.5 |
| 1.6 |
| 2.3 |
| 1.2 |
| 1.8 |
| 0.6 |
| 1.2 |
| 0.1 |
| 6.4 |
| 36.4 |
| - |
| 1.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 23.9 | 18.6 | 14.1 | 13.2 | 11.1 | 13.4 | 14.6 | 4.5 | 5.6 | 31.0 | 1.4 | 2.3 | 1.7 | 2.7 | 2.1 | 0.5 | 1.6 | 2.3 | 1.2 | 1.8 | 0.6 | 1.2 | 0.1 | 6.4 | 36.4 | - | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||
| Accounts Receivable | 192.0 | 186.7 | 216.0 | 205.3 | 207.8 | 199.7 | 217.4 | 251.9 | 239.4 | 249.3 | 259.1 | 226.7 | 228.3 | 232.8 | 213.4 | 211.2 | 189.3 | 182.7 | 168.2 | 154.9 | 144.0 | 137.8 | 122.8 | 120.0 | 123.8 | 101.2 | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||
| Inventory | 476.2 | 473.3 | 504.6 | 484.5 | 544.6 | 535.9 | 565.2 | 547.3 | 553.7 | 530.7 | 492.8 | 498.0 | 469.1 | 399.7 | 338.5 | 296.6 | 291.0 | 239.2 | 204.9 | 224.9 | 223.4 | 229.0 | 221.1 | 206.7 | 209.0 | 137.2 | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 31.7 | 31.6 | 37.2 | 36.1 | 28.3 | 25.5 | 29.2 | 32.2 | 23.6 | 27.0 | 31.0 | 32.5 | 30.4 | 28.1 | 27.9 | 30.4 | 22.8 | 24.4 | ||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Current Assets | 723.8 | 710.2 | 771.9 | 739.1 | 791.8 | 774.5 | 826.4 | 835.9 | 822.3 | 838.0 | 784.3 | 759.5 | 729.5 | 663.3 | 581.9 | 538.7 | ||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 140.1 | 141.0 | 144.6 | 144.2 | 143.7 | 136.0 | 135.1 | 744.7 | 729.3 | 111.8 | 689.1 | 655.9 | 621.8 | 596.3 | 573.7 | 537.9 | 517.1 | 517.6 | 504.8 | 481.8 | 456.0 | 452.3 | 428.8 | 407.2 | 379.5 | 308.6 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 259.3 | 252.3 | 247.8 | 241.5 | 230.0 | 222.9 | 218.5 | 206.4 | 191.2 | 180.1 | |||||||||||||||||
| Property,Plant & Equipment Net | 69.0 | 73.3 | 79.5 | 81.4 | 84.8 | 81.6 | 85.0 | 485.4 | 477.0 | 73.4 | 447.6 | 425.9 | 398.9 | 377.8 | 367.3 | 346.7 | ||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Goodwill | 77.4 | 77.8 | 77.3 | 78.6 | 78.0 | 77.5 | 81.1 | 78.1 | 76.0 | 76.7 | 71.1 | 70.4 | 70.5 | 69.2 | 53.8 | 44.1 | 43.5 | 41.9 | ||||||||||||||||
| Intangible Assets | 46.4 | 48.0 | 47.6 | 50.3 | 52.2 | 54.7 | 58.0 | 61.2 | 63.9 | 66.3 | 54.3 | 56.3 | 58.5 | 60.7 | 33.0 | 40.4 | 42.0 | |||||||||||||||||
| Operating Lease Right Of Use Assets | 105.7 | 108.3 | 110.4 | 111.6 | 112.3 | 113.0 | 108.9 | 110.1 | 110.1 | 110.9 | 106.1 | 108.9 | 111.4 | 113.6 | 104.0 | 98.2 | ||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Current Assets | 7.3 | 5.0 | 3.3 | 19.9 | 22.7 | 20.3 | 4.4 | 20.6 | 14.0 | 14.2 | 17.0 | 9.2 | 8.0 | 6.0 | 2.6 | 3.0 | 1.5 | |||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Assets | 1,334.6 | 1,336.3 | 1,431.0 | 1,436.0 | 1,504.5 | 1,480.4 | 1,549.1 | 1,591.3 | 1,563.3 | 1,570.9 | 1,480.4 | 1,480.4 | 1,376.8 | 1,290.6 | 1,142.6 | 1,071.1 | ||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||
| Accounts Payable | 84.7 | 77.7 | 93.2 | 96.3 | 94.5 | 91.5 | 93.7 | 93.8 | 98.6 | 97.0 | 89.6 | 79.1 | 88.1 | 90.8 | 86.1 | 77.4 | 63.6 | 73.5 | 52.6 | 67.5 | 55.5 | 58.9 | 62.8 | 49.3 | 45.2 | 31.1 | 0.3 | 0.1 | 0.3 | 0.2 | - | - | - | - |
| Short Term Debt | 11.1 | 11.0 | 11.0 | 11.3 | 11.2 | 10.5 | 10.1 | 9.4 | 8.5 | 7.7 | 6.6 | 5.5 | 4.7 | 4.2 | 3.6 | 3.1 | 2.7 | 2.6 | ||||||||||||||||
| Deferred Revenue Current | 12.7 | 13.7 | 11.3 | 12.6 | 11.8 | 13.0 | 12.3 | 14.6 | 14.3 | 16.2 | 14.5 | 12.2 | 12.6 | 14.1 | 19.5 | - | - | |||||||||||||||||
| Operating Lease Liabilities Current | 15.0 | 15.0 | 14.8 | 14.9 | 14.8 | 15.1 | 15.1 | 15.5 | 15.6 | 15.9 | 15.4 | 15.3 | 15.2 | 14.8 | 17.8 | 16.3 | ||||||||||||||||||
| Accrued Expenses | 55.5 | 45.3 | 55.3 | 48.4 | 63.7 | 51.2 | 65.1 | 52.5 | 52.0 | 59.7 | 53.4 | 51.5 | 56.7 | 55.1 | 53.1 | 41.3 | 46.5 | 39.3 | ||||||||||||||||
| Other Current Liabilities | 3.3 | 4.0 | 3.9 | 4.8 | 5.6 | 6.6 | 6.9 | 7.2 | 26.7 | 23.9 | 10.9 | 10.0 | 9.6 | 7.5 | 7.0 | 25.0 | 22.0 | |||||||||||||||||
| Total Current Liabilities | 527.8 | 495.0 | 542.7 | 531.0 | 583.9 | 577.2 | 612.3 | 610.4 | 631.1 | 635.1 | 569.8 | 541.3 | 525.8 | 471.2 | 415.2 | |||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||
| Long Term Debt | 485.3 | 484.5 | 483.1 | 481.8 | 480.8 | 480.0 | 478.7 | 477.4 | 312.6 | 312.3 | 312.0 | 311.6 | 311.3 | 311.2 | 310.8 | 310.4 | 310.2 | 310.0 | 309.7 | 309.3 | 133.5 | 135.0 | 136.4 | 137.9 | 133.5 | 86.5 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 97.7 | 100.1 | 102.1 | 102.8 | 103.4 | 103.5 | 99.2 | 99.7 | 99.3 | 99.6 | 95.0 | 97.6 | 100.0 | 101.9 | 89.4 | |||||||||||||||||||
| Deferred Revenue Non-Current | 5.0 | 5.0 | 5.1 | 5.1 | 4.6 | 4.3 | 4.2 | 4.1 | 4.0 | 4.2 | 4.4 | 4.9 | 4.9 | 4.9 | 3.9 | 3.6 | 3.8 | |||||||||||||||||
| Deferred Tax Liabilities | 11.3 | 14.6 | 22.2 | 10.1 | 11.2 | 10.8 | 11.2 | 10.8 | 7.6 | 7.7 | 7.7 | 6.4 | 6.3 | 6.4 | 6.9 | 6.9 | 6.9 | |||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Liabilities | 4.8 | 6.4 | 10.4 | 10.5 | 10.4 | 11.7 | 13.9 | 13.8 | 10.0 | 15.3 | 11.4 | 12.3 | 12.7 | 17.6 | 1.9 | 3.4 | ||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Liabilities | 1,362.9 | 1,345.1 | 1,428.1 | 1,392.1 | 1,448.5 | 1,402.8 | 1,453.4 | 1,466.1 | 1,426.4 | 1,421.2 | 1,332.9 | 1,288.8 | 1,238.7 | 1,150.8 | 1,001.9 | 931.9 | ||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 249.8 | 248.4 | 247.6 | 246.0 | 245.1 | 243.5 | 242.6 | 240.7 | 236.0 | 233.8 | 226.5 | 224.7 | 223.6 | 222.8 | 219.3 | 218.5 | 217.7 | |||||||||||||||||
| Retained Earnings | (256.7) | (236.4) | (223.9) | (181.6) | (172.8) | (149.3) | (136.0) | (105.6) | (91.0) | (76.4) | (71.8) | (76.5) | (76.4) | (74.2) | (70.8) | (73.4) | (78.8) | |||||||||||||||||
| Accumulated Other Comprehensive Income | (2.2) | (1.6) | (2.6) | (2.3) | (4.6) | (4.9) | (3.0) | (2.0) | (2.2) | (1.8) | (1.3) | (0.9) | (3.2) | (2.9) | (1.9) | |||||||||||||||||||
| Treasury Stock | 19.2 | 19.2 | 18.2 | 18.2 | 11.7 | 11.7 | 7.9 | 7.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | ||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Stockholders Equity | (28.3) | (8.8) | 2.9 | 43.9 | 56.0 | 77.6 | 95.7 | 125.2 | 136.9 | 149.7 | 147.5 | 141.4 | 138.1 | 139.8 | 140.7 | 139.2 | 133.0 | |||||||||||||||||
| Total Equity | (28.3) | (8.8) | 2.9 | 43.9 | 56.0 | 77.6 | 95.7 | 125.2 | 136.9 | 149.7 | 147.5 | 141.4 | 138.1 | 139.8 | 140.7 | 139.2 | 133.0 | 134.7 | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| Total Debt | 496.4 | 495.5 | 494.1 | 493.1 | 492.0 | 490.5 | 488.8 | 486.8 | 321.1 | 320.0 | 318.6 | 317.1 | 316.0 | 315.4 | 314.4 | 313.5 | 312.9 | 312.6 | 310.3 | 309.3 | 141.3 | 143.7 | 144.2 | 145.7 | 141.3 | 93.6 | - | - | - | - | - | - | - | - |
| Net debt | 472.5 | 476.9 | 480.0 | 479.9 | 480.9 | 477.1 | 474.2 | 482.3 | 315.5 | 289.0 | 317.2 | 314.8 | 314.3 | 312.7 | 312.3 | 313.0 | 311.3 | 310.3 | ||||||||||||||||
| Working Capital | 196.0 | 215.2 | 229.2 | 208.1 | 207.9 | 197.3 | 214.1 | 225.5 | 191.2 | 202.9 | 214.5 | 218.2 | 203.7 | 192.1 | 166.7 | 32.1 | 34.0 | 126.4 | ||||||||||||||||
| Book Value | (28.3) | (8.8) | 2.9 | 43.9 | 56.0 | 77.6 | 95.7 | 125.2 | 136.9 | 149.7 | 147.5 | 141.4 | 138.1 | 139.8 | 140.7 | 139.2 | 133.0 | 134.7 | ||||||||||||||||
| Tangible Book Value | (152.1) | (134.6) | (122.0) | (85.0) | (74.2) | (54.6) | (43.4) | (14.1) | (3.0) | 6.7 | 22.1 | 14.7 | 9.1 | 9.9 | 53.9 | 54.7 | 47.5 | |||||||||||||||||
| 21.6 |
| 21.8 |
| 13.3 |
| 13.6 |
| 13.2 |
| 10.0 |
| 9.8 |
| 5.7 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 504.7 |
| 448.6 |
| 395.9 |
| 403.4 |
| 381.3 |
| 381.6 |
| 357.2 |
| 343.1 |
| 379.0 |
| 244.1 |
| 1.1 |
| 1.2 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 173.1 |
| 166.5 |
| 154.8 |
| 145.2 |
| 140.4 |
| 135.1 |
| 126.9 |
| 118.3 |
| 112.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.0 |
| 344.5 |
| 338.3 |
| 327.0 |
| 310.8 |
| 311.9 |
| 293.7 |
| 280.3 |
| 261.2 |
| 196.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| 24.4 |
| 25.8 |
| 24.3 |
| 22.8 |
| 21.7 |
| 30.3 |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.4 |
| 26.2 |
| 27.0 |
| 25.6 |
| 26.3 |
| 24.2 |
| 17.1 |
| 2.9 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.9 |
| 102.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.8 |
| 1.3 |
| 1.5 |
| 2.1 |
| 1.9 |
| 2.1 |
| 1.5 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,030.6 |
| 982.6 |
| 787.4 |
| 783.1 |
| 745.0 |
| 746.2 |
| 699.8 |
| 664.3 |
| 674.9 |
| 454.2 |
| 146.5 |
| 145.8 |
| 0.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| 7.8 |
| 8.7 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.2 |
| 34.4 |
| 28.8 |
| 30.1 |
| 26.8 |
| 21.5 |
| 20.7 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 20.3 |
| 15.8 |
| 12.3 |
| 12.2 |
| 13.3 |
| 15.2 |
| 9.2 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 506.6 |
| 470.7 |
| 322.2 |
| 324.5 |
| 320.2 |
| 439.6 |
| 434.3 |
| 411.4 |
| 375.4 |
| 383.2 |
| 343.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.9 |
| 88.3 |
| 88.4 |
| 1.9 |
| 1.9 |
| 2.5 |
| 2.5 |
| 2.7 |
| 3.1 |
| 3.3 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| - |
| 15.6 |
| 17.5 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.6 |
| 9.5 |
| 9.3 |
| 9.9 |
| 9.3 |
| 10.0 |
| 6.7 |
| 4.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 897.6 |
| 847.9 |
| 651.5 |
| 647.1 |
| 593.5 |
| 589.3 |
| 585.1 |
| 550.1 |
| 546.1 |
| 477.4 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| 217.4 |
| 217.1 |
| 216.7 |
| 216.5 |
| 216.2 |
| 183.6 |
| 180.4 |
| 178.8 |
| - |
| 4.0 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (76.8) |
| (75.3) |
| (74.8) |
| (59.1) |
| (53.4) |
| (63.0) |
| (63.3) |
| (47.1) |
| (23.2) |
| 1.0 |
| 0.6 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 5.9 |
| 2.9 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.7 |
| 135.7 |
| 135.9 |
| 151.5 |
| 156.9 |
| 114.7 |
| 114.2 |
| 128.8 |
| (23.2) |
| (17.4) |
| 10.0 |
| 9.6 |
| 12.2 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 135.7 |
| 135.9 |
| 151.5 |
| 156.9 |
| 114.7 |
| 114.2 |
| 128.8 |
| (23.2) |
| (17.4) |
| 10.0 |
| 9.6 |
| 12.2 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 309.1 |
| 307.5 |
| 140.7 |
| 142.5 |
| 144.1 |
| 139.3 |
| 104.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.4 |
| 83.2 |
| (58.3) |
| (52.7) |
| (54.2) |
| (32.3) |
| (4.2) |
| (99.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.7 |
| 135.9 |
| 151.5 |
| 156.9 |
| 114.7 |
| 114.2 |
| 128.8 |
| (23.2) |
| (17.4) |
| 10.0 |
| 9.6 |
| 12.2 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 49.4 |
| 84.3 |
| 84.5 |
| 100.1 |
| 106.3 |
| 67.7 |
| 75.4 |
| 95.6 |
| (34.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |