| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 282.0 | 110.6 | 91.5 | 26.0 | 247.8 | 341.4 | 151.2 | 213.4 | 74.2 | 27.4 |
| Restricted Cash | 28.8 | 7.9 | 7.6 | 9.3 | 8.9 | 5.7 | 1.6 | 5.4 | 3.8 | 10.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 282.0 | 110.6 | 91.5 | 26.0 | 247.8 | 341.4 | 151.2 | 213.4 | 74.2 | 27.4 |
| Receivables | ||||||||||
| Accounts Receivable | - | - | - | 741.8 | 662.6 | 638.9 | 604.4 | 481.5 | 351.4 | - |
| Current Assets | ||||||||||
| Inventory | 606.3 | 612.5 | 581.4 | 530.7 | 489.4 | 490.6 | 381.1 | 457.2 | 284.0 | - |
| Prepaid Expenses | 98.4 | 80.7 | 82.7 | 103.6 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 1,049.1 | 988.4 | 955.6 | 915.8 | 908.7 | 809.9 | 754.0 | 753.6 | 643.1 | - |
| Accumulated Depreciation | 606.2 | 563.5 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | - | - | - | 166.0 | 131.1 | 153.1 | 103.0 | 114.8 | 70.0 | - |
| Short Term Debt | 6.8 | 224.2 | 34.1 | 30.0 | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 2,565.1 | 2,161.8 | 2,386.0 | 2,592.0 | 2,680.1 | 2,735.3 | 2,609.0 | 2,630.6 | 1,355.3 | - |
| Operating Lease Liabilities Non-Current | - | - | - | |||||||
| Common Equity | ||||||||||
| Common Stock | - | - | - | - | - | - | - | - | 0.0 | - |
| Additional Paid In Capital | 571.8 | 560.2 | 539.2 | 691.6 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 2,571.9 | 2,386.0 | 2,420.1 | 2,621.9 | 2,710.7 | 2,779.5 | 2,630.5 | 2,652.0 | 1,444.4 | - |
| Net debt | 2,289.8 | 2,275.5 | 2,328.6 | 2,596.0 | ||||||
| (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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 197.7 | 282.0 | 201.2 | 71.5 | 59.2 | 110.6 | 74.0 | 43.8 | 46.5 | 91.5 | 86.9 | 109.3 | 144.7 | 26.0 | 87.3 | ||||||||||||||||||||||
| 110.2 |
| 73.5 |
| 70.2 |
| 128.3 |
| 42.4 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,911.2 | 1,587.8 | 1,377.9 | 1,411.8 | 1,520.1 | 1,551.5 | 1,210.2 | 1,286.6 | 771.9 | - |
| 508.0 |
| 446.0 |
| 394.6 |
| 332.1 |
| 276.0 |
| 209.4 |
| 156.4 |
| - |
| Property,Plant & Equipment Net | 443.0 | 424.9 | 447.6 | 469.8 | 514.2 | 477.8 | 478.0 | 544.1 | 486.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 595.5 | 597.4 | 598.6 | 598.9 | 593.0 | 522.8 | 419.5 | 426.2 | 26.4 | 28.4 |
| Intangible Assets | 563.5 | 732.4 | 890.4 | 1,096.1 | 1,166.9 | 1,304.6 | 1,382.8 | 1,655.0 | 44.6 | - |
| Operating Lease Right Of Use Assets | 54.0 | 42.4 | 43.3 | 56.1 | 60.4 | 58.7 | 69.9 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 373.2 | 0.9 | - |
| Other Non-Current Assets | 57.8 | 60.1 | 55.5 | 103.2 | 20.6 | 22.3 | 44.3 | 67.6 | 11.3 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,678.3 | 3,501.4 | 3,472.6 | 3,799.3 | 3,939.7 | 4,006.0 | 3,665.9 | 4,352.7 | 1,341.9 | - |
| 30.6 |
| 44.2 |
| 21.5 |
| 21.4 |
| 89.2 |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | 54.0 | 62.1 | 58.9 | 36.0 | 77.1 | 24.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 881.6 | 1,129.8 | 846.6 | 752.8 | 677.2 | 676.9 | 550.4 | 553.9 | 296.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.0 | 1.2 | 2.5 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 87.5 | 38.9 | 83.4 | 39.6 | 38.8 | 7.8 | - |
| Total Non-Current Liabilities | 2,790.7 | 2,416.2 | 2,564.7 | 2,837.6 | 2,878.5 | 2,972.4 | 2,768.7 | 2,902.5 | 1,420.6 | - |
| Total Liabilities | 3,749.6 | 3,611.0 | 3,452.6 | 3,615.4 | 3,572.7 | 3,661.1 | 3,319.1 | 3,456.4 | 0.0 | - |
| 658.4 |
| 628.4 |
| 607.0 |
| 530.4 |
| 8.6 |
| - |
| Retained Earnings | (535.0) | (607.1) | (490.2) | (406.2) | (276.2) | (286.8) | (377.9) | (20.9) | (382.8) | - |
| Accumulated Other Comprehensive Income | (110.7) | (65.5) | (32.3) | 9.9 | (24.8) | (41.3) | (0.1) | (7.8) | (14.2) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (0.5) | (0.2) | 0.2 | (114.4) | 6.6 | 41.7 | 114.8 | 391.6 | - | - |
| Total Stockholders Equity | (70.8) | (109.3) | 19.8 | 298.4 | 360.3 | 303.3 | 232.0 | 504.8 | 0.0 | - |
| Total Equity | (71.3) | (109.5) | 20.0 | 184.0 | 367.0 | 344.9 | 346.8 | 896.4 | 0.0 | - |
| 2,462.9 |
| 2,438.1 |
| 2,479.3 |
| 2,438.7 |
| 1,370.3 |
| - |
| Working Capital | 1,029.5 | 458.0 | 531.3 | 659.0 | 842.9 | 874.6 | 659.8 | 732.8 | 475.1 | - |
| Book Value | (70.8) | (109.3) | 19.8 | 298.4 | 360.3 | 303.3 | 232.0 | 504.8 | 0.0 | - |
| Tangible Book Value | (1,229.8) | (1,439.1) | (1,469.3) | (1,396.5) | (1,399.6) | (1,524.2) | (1,570.2) | (1,576.4) | (71.0) | - |
| 92.0 |
| 210.5 |
| 247.8 |
| 302.7 |
| 278.3 |
| 452.1 |
| 341.4 |
| 281.3 |
| 266.1 |
| 405.2 |
| 151.2 |
| 212.7 |
| 54.9 |
| 63.9 |
| 213.4 |
| 165.2 |
| 61.5 |
| 48.2 |
| 74.2 |
| 19.3 |
| 48.2 |
| - |
| Restricted Cash | 4.2 | 28.8 | 34.7 | 9.6 | 6.6 | 7.9 | 4.3 | 5.9 | 5.1 | 7.6 | 8.7 | 5.3 | 6.4 | 9.3 | 8.6 | 6.2 | 6.1 | 8.9 | 8.0 | 4.8 | 3.7 | 5.7 | 2.4 | 2.1 | 1.7 | 1.6 | 4.3 | 2.1 | 2.8 | 5.4 | 7.0 | 7.1 | 4.4 | 3.8 | 2.0 | 3.6 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 197.7 | 282.0 | 201.2 | 71.5 | 59.2 | 110.6 | 74.0 | 43.8 | 46.5 | 91.5 | 86.9 | 109.3 | 144.7 | 26.0 | 87.3 | 92.0 | 210.5 | 247.8 | 302.7 | 278.3 | 452.1 | 341.4 | 281.3 | 266.1 | 405.2 | 151.2 | 212.7 | 54.9 | 63.9 | 213.4 | 165.2 | 61.5 | 48.2 | 74.2 | 19.3 | 48.2 | - |
| Receivables | |||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 545.8 | 741.8 | 628.7 | 688.8 | 538.3 | 662.6 | 628.0 | 652.0 | 530.6 | 638.9 | 707.1 | 582.7 | 722.7 | 604.4 | 518.1 | 634.7 | 640.2 | 481.5 | 641.0 | 626.5 | - | 351.4 | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||
| Inventory | 641.6 | 606.3 | 614.5 | 609.0 | 601.4 | 612.5 | 596.4 | 575.6 | 570.7 | 581.4 | 576.5 | 550.6 | 529.0 | 530.7 | 543.9 | 533.0 | 512.2 | 489.4 | 520.2 | 523.4 | 497.0 | 490.6 | 475.8 | 444.0 | 438.0 | 381.1 | 401.8 | 414.6 | 448.3 | 457.2 | 490.8 | 512.5 | - | 284.0 | - | - | - |
| Prepaid Expenses | 103.1 | 98.4 | 101.5 | 85.3 | 88.5 | 80.7 | 82.0 | 81.6 | 87.3 | 82.7 | 91.4 | 81.8 | 81.4 | 103.6 | 149.7 | 232.2 | 121.4 | ||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Current Assets | 1,797.9 | 1,911.2 | 1,838.5 | 1,584.7 | 1,510.5 | 1,587.8 | 1,513.3 | 1,485.5 | 1,380.0 | 1,377.9 | 1,456.1 | 1,421.8 | 1,307.3 | 1,411.8 | 1,419.8 | 1,553.6 | |||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 760.6 | 748.8 | - | 643.1 | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Property,Plant & Equipment Net | 444.6 | 443.0 | 435.0 | 440.3 | 427.2 | 424.9 | 431.0 | 425.4 | 439.8 | 447.6 | 451.9 | 459.1 | 462.6 | 469.8 | 470.2 | 483.6 | |||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Goodwill | 593.8 | 595.5 | 595.9 | 597.4 | 597.5 | 597.4 | 598.3 | 598.5 | 598.5 | 598.6 | 598.6 | 599.2 | 599.2 | 598.9 | 599.5 | 601.0 | 602.9 | 593.0 | |||||||||||||||||||
| Intangible Assets | 534.9 | 563.5 | 587.9 | 649.5 | 689.1 | 732.4 | 780.2 | 819.9 | 859.3 | 890.4 | 982.5 | 1,015.4 | 1,055.3 | 1,096.1 | 1,159.0 | 1,204.2 | 1,209.8 | ||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Current Assets | 54.9 | 57.8 | 39.5 | 44.8 | 45.4 | 60.1 | 36.3 | 77.0 | 73.7 | 55.5 | 89.0 | 93.2 | 86.4 | 103.2 | 108.3 | 79.8 | 63.9 | ||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Assets | 3,540.2 | 3,678.3 | 3,599.9 | 3,422.8 | 3,365.2 | 3,501.4 | 3,461.0 | 3,509.9 | 3,456.4 | 3,472.6 | 3,687.1 | 3,700.9 | 3,626.6 | 3,799.3 | 3,874.0 | 4,041.4 | |||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | 266.4 | 205.8 | 192.5 | 258.7 | 235.0 | 199.6 | 175.3 | 143.6 | 177.4 | 139.5 | 136.9 | 166.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 124.5 | 169.0 | - | 70.0 | - | - | - |
| Short Term Debt | 6.2 | 6.8 | 7.2 | 31.2 | 31.8 | 224.2 | 224.7 | 225.2 | 33.7 | 34.1 | 30.5 | 30.4 | 30.0 | 30.0 | 29.9 | 29.9 | 30.5 | 30.6 | |||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Accrued Expenses | - | - | 63.9 | 57.0 | 41.6 | 73.0 | 64.9 | 60.6 | 44.8 | 71.1 | 52.8 | 45.7 | 32.1 | 54.0 | - | - | - | - | |||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Current Liabilities | 728.0 | 881.6 | 862.1 | 1,107.1 | 1,075.8 | 1,129.8 | 1,095.2 | 1,114.4 | 834.4 | 846.6 | 760.6 | 777.4 | 703.7 | 752.8 | 818.0 | ||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,565.6 | 2,565.1 | 2,566.5 | 2,146.4 | 2,154.0 | 2,161.8 | 2,169.6 | 2,177.6 | 2,377.7 | 2,386.0 | 2,541.8 | 2,549.2 | 2,561.7 | 2,592.0 | 2,607.2 | 2,622.4 | 2,672.7 | 2,680.1 | 2,687.7 | 2,720.1 | 2,728.2 | 2,735.3 | 2,757.1 | 2,764.6 | 2,772.0 | 2,609.0 | 2,614.4 | 2,619.8 | 2,625.2 | 2,630.6 | - | 2,641.3 | - | 1,355.3 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 41.5 | 87.5 | 78.3 | 79.2 | 32.9 | ||||||||||||||||||||
| Total Non-Current Liabilities | 2,772.2 | 2,790.7 | 2,779.9 | 2,362.4 | 2,348.8 | 2,416.2 | 2,399.4 | 2,399.6 | 2,638.6 | 2,564.7 | 2,735.1 | 2,740.7 | 2,760.7 | 2,837.6 | 2,839.4 | 2,857.5 | |||||||||||||||||||||
| Total Liabilities | 3,586.2 | 3,749.6 | 3,709.8 | 3,535.3 | 3,497.2 | 3,611.0 | 3,554.5 | 3,567.4 | 3,520.0 | 3,452.6 | 3,532.8 | 3,550.1 | 3,491.9 | 3,615.4 | 3,679.8 | 3,868.4 | |||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 536.3 | 571.8 | 563.4 | 554.6 | 545.8 | 560.2 | 553.2 | 545.7 | 538.7 | 539.2 | 715.5 | 708.2 | 700.7 | 691.6 | 683.7 | 675.6 | 666.8 | ||||||||||||||||||||
| Retained Earnings | (472.7) | (535.0) | (570.1) | (572.5) | (594.9) | (607.1) | (576.0) | (575.8) | (581.8) | (490.2) | (391.5) | (401.2) | (413.1) | (406.2) | (401.9) | (399.2) | (278.4) | ||||||||||||||||||||
| Accumulated Other Comprehensive Income | (112.2) | (110.7) | (105.9) | (97.4) | (85.7) | (65.5) | (73.8) | (30.4) | (23.7) | (32.3) | 3.9 | 8.1 | 3.8 | 9.9 | 12.5 | ||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Minority Interest | (0.6) | (0.5) | (0.5) | (0.4) | (0.3) | (0.2) | (0.1) | (0.0) | 0.1 | 0.2 | (176.6) | (167.4) | (159.7) | (114.4) | (103.2) | (107.3) | 16.3 | ||||||||||||||||||||
| Total Stockholders Equity | (45.4) | (70.8) | (109.5) | (112.1) | (131.7) | (109.3) | (93.4) | (57.5) | (63.7) | 19.8 | 330.9 | 318.2 | 294.4 | 298.4 | 297.5 | 280.3 | 391.1 | ||||||||||||||||||||
| Total Equity | (46.0) | (71.3) | (110.0) | (112.5) | (132.0) | (109.5) | (93.6) | (57.5) | (63.6) | 20.0 | 154.2 | 150.8 | 134.7 | 184.0 | 194.3 | 173.0 | 407.4 | 367.0 | |||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||
| Total Debt | 2,571.8 | 2,571.9 | 2,573.7 | 2,177.6 | 2,185.8 | 2,386.0 | 2,394.3 | 2,402.7 | 2,411.4 | 2,420.1 | 2,572.3 | 2,579.6 | 2,591.7 | 2,621.9 | 2,637.2 | 2,652.4 | 2,703.2 | 2,710.7 | 2,718.1 | 2,750.6 | 2,758.0 | 2,779.5 | 2,786.9 | 2,794.3 | 2,801.8 | 2,630.5 | 2,614.4 | 2,619.8 | 2,625.2 | 2,630.6 | - | 2,641.3 | - | 1,355.3 | - | - | - |
| Net debt | 2,374.1 | 2,289.8 | 2,372.5 | 2,106.0 | 2,126.6 | 2,275.5 | 2,320.3 | 2,359.0 | 2,364.8 | 2,328.6 | 2,485.4 | 2,470.3 | 2,447.0 | 2,596.0 | 2,549.8 | 2,560.4 | 2,492.7 | 2,462.9 | |||||||||||||||||||
| Working Capital | 1,069.9 | 1,029.5 | 976.4 | 477.6 | 434.6 | 458.0 | 418.1 | 371.1 | 545.7 | 531.3 | 695.5 | 644.4 | 603.6 | 659.0 | 601.8 | 560.5 | 787.6 | 842.9 | |||||||||||||||||||
| Book Value | (45.4) | (70.8) | (109.5) | (112.1) | (131.7) | (109.3) | (93.4) | (57.5) | (63.7) | 19.8 | 330.9 | 318.2 | 294.4 | 298.4 | 297.5 | 280.3 | 391.1 | 360.3 | |||||||||||||||||||
| Tangible Book Value | (1,174.1) | (1,229.8) | (1,293.3) | (1,359.1) | (1,418.3) | (1,439.1) | (1,471.9) | (1,475.9) | (1,521.5) | (1,469.3) | (1,250.3) | (1,296.4) | (1,360.1) | (1,396.5) | (1,461.0) | (1,524.9) | (1,421.6) | ||||||||||||||||||||
| 110.2 |
| 110.2 |
| 103.8 |
| 75.1 |
| 73.5 |
| 76.3 |
| 184.7 |
| 204.4 |
| 70.2 |
| 66.7 |
| 77.1 |
| 111.6 |
| 128.3 |
| 126.4 |
| 139.6 |
| - |
| 42.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,389.7 |
| 1,520.1 |
| 1,570.3 |
| 1,563.5 |
| 1,559.7 |
| 1,551.5 |
| 1,543.7 |
| 1,480.9 |
| 1,773.7 |
| 1,210.2 |
| 1,205.8 |
| 1,185.8 |
| 1,268.0 |
| 1,286.6 |
| 1,431.3 |
| 1,347.9 |
| 0.0 |
| 771.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.1 |
| 179.5 |
| - |
| 156.4 |
| - |
| - |
| - |
| 500.9 |
| 514.2 |
| 459.7 |
| 468.4 |
| 471.2 |
| 477.8 |
| 462.4 |
| 460.5 |
| 467.6 |
| 478.0 |
| 490.7 |
| 508.1 |
| 514.4 |
| 544.1 |
| 567.5 |
| 569.3 |
| - |
| 486.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 566.4 |
| 549.1 |
| 522.8 |
| 522.8 |
| 522.7 |
| 527.5 |
| 514.7 |
| 419.5 |
| 419.7 |
| 420.0 |
| 421.6 |
| 426.2 |
| 410.6 |
| 386.5 |
| - |
| 26.4 |
| - |
| - |
| 28.4 |
| 1,166.9 |
| 1,232.7 |
| 1,293.3 |
| 1,263.0 |
| 1,304.6 |
| 1,349.1 |
| 1,423.8 |
| 1,475.2 |
| 1,382.8 |
| 1,435.8 |
| 1,553.3 |
| 1,591.2 |
| 1,655.0 |
| 1,733.0 |
| 1,788.5 |
| - |
| 44.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.4 |
| 76.9 |
| 80.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 391.9 |
| 382.9 |
| 373.2 |
| 366.0 |
| 373.7 |
| - |
| 0.9 |
| - |
| - |
| - |
| 20.6 |
| 19.5 |
| 19.2 |
| 19.6 |
| 22.3 |
| 31.1 |
| 28.7 |
| 26.5 |
| 44.3 |
| 18.6 |
| 63.5 |
| 62.4 |
| 67.6 |
| 73.6 |
| 78.7 |
| - |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,889.0 |
| 3,939.7 |
| 3,974.4 |
| 4,023.1 |
| 3,960.1 |
| 4,006.0 |
| 4,037.5 |
| 4,056.8 |
| 4,390.8 |
| 3,665.9 |
| 3,703.9 |
| 4,262.1 |
| 4,384.6 |
| 4,352.7 |
| 4,582.0 |
| 4,544.6 |
| 0.0 |
| 1,341.9 |
| - |
| - |
| - |
| 30.5 |
| 30.5 |
| 29.8 |
| 44.2 |
| 29.8 |
| 29.8 |
| 29.7 |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.6 |
| 85.7 |
| - |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 993.1 |
| 602.0 |
| 677.2 |
| 667.3 |
| 672.9 |
| 636.8 |
| 676.9 |
| 667.9 |
| 655.0 |
| 965.1 |
| 550.4 |
| 534.9 |
| 546.2 |
| 599.5 |
| 553.9 |
| 749.3 |
| 669.7 |
| 0.0 |
| 296.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.2 |
| 1.8 |
| 2.5 |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.9 |
| 60.8 |
| 63.3 |
| 63.8 |
| 83.4 |
| 96.2 |
| 93.8 |
| 80.8 |
| 39.6 |
| 38.5 |
| 28.7 |
| 37.7 |
| 38.8 |
| 44.8 |
| 45.7 |
| - |
| 7.8 |
| - |
| - |
| - |
| 2,863.1 |
| 2,878.5 |
| 2,908.6 |
| 2,945.8 |
| 2,943.5 |
| 2,972.4 |
| 3,009.5 |
| 3,018.3 |
| 3,009.7 |
| 2,768.7 |
| 2,773.3 |
| 2,966.6 |
| 2,985.3 |
| 2,902.5 |
| 2,917.5 |
| 2,923.5 |
| - |
| 1,420.6 |
| - |
| - |
| - |
| 3,481.6 |
| 3,572.7 |
| 3,591.2 |
| 3,632.8 |
| 3,593.4 |
| 3,661.1 |
| 3,689.3 |
| 3,685.7 |
| 3,987.3 |
| 3,319.1 |
| 3,308.2 |
| 3,512.8 |
| 3,584.8 |
| 3,456.4 |
| 3,666.7 |
| 3,605.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 658.4 |
| 650.5 |
| 642.7 |
| 634.5 |
| 628.4 |
| 623.1 |
| 617.5 |
| 611.6 |
| 607.0 |
| 565.6 |
| 544.2 |
| 537.2 |
| 530.4 |
| 520.2 |
| 517.1 |
| - |
| 8.6 |
| - |
| - |
| - |
| (276.2) |
| (269.8) |
| (265.6) |
| (280.1) |
| (286.8) |
| (283.8) |
| (274.8) |
| (262.8) |
| (377.9) |
| (345.8) |
| (80.7) |
| (63.8) |
| (20.9) |
| (12.2) |
| (19.1) |
| - |
| (382.8) |
| - |
| - |
| - |
| 0.9 |
| (0.3) |
| (24.8) |
| (33.2) |
| (34.0) |
| (34.4) |
| (41.3) |
| (41.3) |
| (39.7) |
| (33.4) |
| (0.1) |
| (4.9) |
| (6.8) |
| (4.1) |
| (7.8) |
| (9.9) |
| (6.5) |
| - |
| (14.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 32.7 |
| 44.2 |
| 43.7 |
| 41.7 |
| 47.2 |
| 65.0 |
| 85.1 |
| 114.8 |
| 177.7 |
| 289.7 |
| 327.6 |
| 391.6 |
| 414.2 |
| 445.0 |
| - |
| - |
| - |
| - |
| - |
| 360.3 |
| 350.5 |
| 346.1 |
| 323.0 |
| 303.3 |
| 301.0 |
| 306.0 |
| 318.4 |
| 232.0 |
| 218.0 |
| 459.7 |
| 472.2 |
| 504.8 |
| 501.1 |
| 494.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 383.2 |
| 390.3 |
| 366.7 |
| 344.9 |
| 348.2 |
| 371.0 |
| 403.5 |
| 346.8 |
| 395.7 |
| 749.4 |
| 799.8 |
| 896.4 |
| 915.3 |
| 939.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 2,415.5 |
| 2,472.3 |
| 2,305.9 |
| 2,438.1 |
| 2,505.6 |
| 2,528.2 |
| 2,396.5 |
| 2,479.3 |
| 2,401.7 |
| 2,564.9 |
| 2,561.2 |
| 2,417.2 |
| - |
| 2,579.8 |
| - |
| 1,281.1 |
| - |
| - |
| - |
| 903.0 |
| 890.6 |
| 922.9 |
| 874.6 |
| 875.8 |
| 825.9 |
| 808.6 |
| 659.8 |
| 670.9 |
| 639.7 |
| 668.4 |
| 732.8 |
| 682.0 |
| 678.2 |
| 0.0 |
| 475.1 |
| - |
| - |
| - |
| 350.5 |
| 346.1 |
| 323.0 |
| 303.3 |
| 301.0 |
| 306.0 |
| 318.4 |
| 232.0 |
| 218.0 |
| 459.7 |
| 472.2 |
| 504.8 |
| 501.1 |
| 494.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| (1,399.6) |
| (1,448.6) |
| (1,496.3) |
| (1,462.7) |
| (1,524.2) |
| (1,570.8) |
| (1,645.3) |
| (1,671.5) |
| (1,570.2) |
| (1,637.5) |
| (1,513.7) |
| (1,540.6) |
| (1,576.4) |
| (1,642.5) |
| (1,680.5) |
| - |
| (71.0) |
| - |
| - |
| - |