| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 365.4 | 261.9 | 262.9 | 372.9 | 301.7 | 286.6 | 186.7 | 184.7 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 365.4 | 261.9 | 262.9 | 372.9 | 301.7 | 286.6 | 186.7 | 184.7 | - | - |
| Receivables | ||||||||||
| Accounts Receivable | 1,074.6 | 1,034.5 | 1,150.2 | 1,218.4 | 1,222.1 | 1,113.3 | 988.8 | 931.2 | - | - |
| Current Assets | ||||||||||
| Inventory | 818.2 | 731.5 | 828.1 | 913.5 | 872.0 | 739.6 | 711.2 | 671.1 | - | - |
| Prepaid Expenses | - | - | - | - | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 1,511.5 | 1,337.6 | 1,354.4 | 1,245.4 | 1,150.7 | 938.2 | 864.8 | 824.4 | - | - |
| Accumulated Depreciation | 744.7 | 629.5 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 741.7 | 662.8 | 625.9 | 758.2 | 755.1 | 678.9 | 560.2 | 557.4 | - | - |
| Short Term Debt | 30.8 | 821.1 | 259.9 | |||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 3,915.5 | 3,234.7 | 5,276.7 | 5,923.3 | 6,978.0 | 4,867.5 | 5,023.0 | 6,782.3 | - | - |
| Operating Lease Liabilities Non-Current | 152.0 | 143.2 | 88.5 | |||||||
| Common Equity | ||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 3,946.3 | 4,055.8 | 5,536.6 | 6,287.5 | 7,023.2 | 4,893.9 | 5,116.5 | 6,924.7 | - | - |
| Net debt | 3,580.9 | 3,793.9 | 5,273.7 | 5,914.6 | ||||||
| (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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 279.3 | 365.4 | 251.9 | 449.4 | 315.7 | - | 285.3 | 272.6 | 234.9 | 262.9 | 236.9 | 236.4 | 294.6 | 372.9 | 265.6 | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 193.0 | 118.7 | 143.7 | 153.1 | 81.4 | 91.4 | 134.8 | 112.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,451.2 | 2,146.6 | 2,384.9 | 2,657.9 | 2,477.2 | 2,230.9 | 2,021.5 | 1,899.6 | - | - |
| 616.9 |
| 518.4 |
| 445.2 |
| 388.3 |
| 307.8 |
| 225.8 |
| - |
| - |
| Property,Plant & Equipment Net | 766.8 | 708.1 | 737.5 | 727.0 | 705.5 | 549.9 | 557.0 | 598.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,986.9 | 5,539.2 | 5,716.7 | 5,652.6 | 5,341.1 | 2,860.2 | 2,769.4 | 2,784.7 | 2,847.3 | - |
| Intangible Assets | 3,101.5 | 3,267.9 | 3,683.0 | 4,041.0 | 5,048.0 | 3,956.5 | 4,127.9 | 4,473.4 | - | - |
| Operating Lease Right Of Use Assets | 164.5 | 156.5 | 120.7 | 118.7 | 107.8 | - | 132.3 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 7.7 | 8.9 | - | - |
| Other Non-Current Assets | 396.0 | 360.4 | 358.3 | 293.5 | 233.1 | 216.7 | 205.2 | 63.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,794.7 | 12,114.5 | 12,972.7 | 13,464.3 | 13,897.2 | 9,906.5 | 9,773.3 | 9,911.6 | - | - |
| 364.2 |
| 45.2 |
| 26.4 |
| 93.5 |
| 142.4 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 33.5 | 29.8 | 36.2 | 35.6 | 34.1 | - | 33.1 | - | - | - |
| Accrued Expenses | 162.7 | 168.2 | 133.1 | 122.4 | 199.7 | 179.3 | 114.3 | 144.9 | - | - |
| Other Current Liabilities | 396.4 | 306.8 | 411.2 | 364.1 | 401.0 | 313.6 | 232.3 | 174.9 | - | - |
| Total Current Liabilities | 1,378.9 | 2,007.5 | 1,480.3 | 1,658.8 | 1,450.8 | 1,242.7 | 1,074.5 | 1,096.2 | - | - |
| 86.6 |
| 78.6 |
| - |
| 106.6 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 557.1 | 557.3 | 612.8 | 731.4 | 913.0 | 723.9 | 785.4 | 907.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 378.2 | 358.3 | 350.3 | 295.4 | 358.4 | 398.1 | 428.2 | 318.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,229.7 | 6,157.8 | 7,720.1 | 8,608.9 | 9,700.2 | 7,232.2 | 7,311.1 | 9,104.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,672.8 | 2,203.0 | 1,491.5 | 1,170.4 | 483.9 | (88.7) | (203.7) | (238.4) | - | - |
| Accumulated Other Comprehensive Income | (16.9) | (184.0) | (69.0) | (100.3) | (43.2) | 21.7 | (85.9) | (66.5) | 26.4 | (44.1) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,565.0 | 5,956.7 | 5,252.6 | 4,855.4 | 4,197.0 | 2,674.3 | 2,462.2 | (3,051.7) | (2,620.2) | (510.6) |
| Total Equity | 5,565.0 | 5,956.7 | 5,252.6 | 4,855.4 | 4,197.0 | 2,674.3 | 2,462.2 | (3,051.7) | (2,620.2) | (510.6) |
| 6,721.5 |
| 4,607.3 |
| 4,929.8 |
| 6,740.0 |
| - |
| - |
| Working Capital | 1,072.3 | 139.1 | 904.6 | 999.1 | 1,026.4 | 988.2 | 947.0 | 803.4 | - | - |
| Book Value | 5,565.0 | 5,956.7 | 5,252.6 | 4,855.4 | 4,197.0 | 2,674.3 | 2,462.2 | (3,051.7) | (2,620.2) | (510.6) |
| Tangible Book Value | (2,523.4) | (2,850.4) | (4,147.1) | (4,838.2) | (6,192.1) | (4,142.4) | (4,435.1) | (10,309.8) | (5,467.5) | - |
| 237.5 |
| 283.6 |
| 301.7 |
| 1,426.1 |
| 223.0 |
| 172.5 |
| 286.6 |
| 370.5 |
| 415.3 |
| 346.3 |
| 186.7 |
| 173.9 |
| 164.6 |
| - |
| 184.7 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 279.3 | 365.4 | 251.9 | 449.4 | 315.7 | - | 285.3 | 272.6 | 234.9 | 262.9 | 236.9 | 236.4 | 294.6 | 372.9 | 265.6 | 237.5 | 283.6 | 301.7 | 1,426.1 | 223.0 | 172.5 | 286.6 | 370.5 | 415.3 | 346.3 | 186.7 | 173.9 | 164.6 | - | 184.7 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,104.8 | 1,074.6 | 1,077.7 | 1,149.4 | 1,096.3 | - | 1,087.7 | 1,129.0 | 1,129.7 | 1,150.2 | 1,150.3 | 1,216.0 | 1,277.2 | 1,218.4 | 1,231.4 | 1,269.6 | 1,345.4 | 1,222.1 | 1,184.7 | 1,268.8 | 1,201.5 | 1,113.3 | 1,036.9 | 983.7 | 1,041.1 | 988.8 | 983.3 | 1,001.9 | - | 931.2 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | 810.3 | 818.2 | 795.5 | 779.8 | 750.1 | - | 779.6 | 795.6 | 810.6 | 828.1 | 850.3 | 890.4 | 904.0 | 913.5 | 905.0 | 922.5 | 896.0 | 872.0 | 844.0 | 840.9 | 777.7 | 739.6 | 729.8 | 737.8 | 686.1 | 711.2 | 714.5 | 727.7 | - | 671.1 | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Current Assets | 209.9 | 193.0 | 132.1 | 136.0 | 120.3 | - | 135.6 | 132.0 | 145.9 | 143.7 | 147.3 | 156.3 | 151.5 | 153.1 | 158.1 | 141.9 | 81.3 | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | 2,404.3 | 2,451.2 | 2,257.2 | 2,514.6 | 2,282.4 | - | 2,504.7 | 2,329.2 | 2,321.1 | 2,384.9 | 2,384.8 | 2,499.1 | 2,627.3 | 2,657.9 | 2,560.1 | 2,571.5 | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 765.5 | 744.7 | 723.9 | 699.7 | 663.4 | - | 620.9 | 656.7 | 635.4 | 616.9 | 579.7 | 565.3 | 541.2 | 518.4 | 488.6 | 473.8 | 463.0 | ||||||||||||||||||
| Property,Plant & Equipment Net | 766.2 | 766.8 | 761.6 | 759.0 | 736.3 | - | 722.8 | 753.8 | 739.7 | 737.5 | 698.3 | 698.2 | 736.5 | 727.0 | 698.2 | 698.1 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Goodwill | 4,952.1 | 4,986.9 | 4,984.7 | 5,762.2 | 5,609.1 | 5,716.7 | 5,670.6 | 5,659.6 | 5,672.0 | 5,716.7 | 5,637.7 | 5,693.9 | 5,682.5 | 5,652.6 | 5,511.4 | 5,626.1 | 5,265.2 | 5,341.1 | |||||||||||||||||
| Intangible Assets | 3,006.4 | 3,101.5 | 3,174.4 | 3,257.9 | 3,238.8 | - | 3,430.4 | 3,490.5 | 3,570.6 | 3,683.0 | 3,695.8 | 3,803.1 | 3,984.8 | 4,041.0 | 4,006.7 | 4,188.1 | 4,920.7 | ||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Assets | 441.7 | 396.0 | 405.7 | 390.9 | 367.5 | - | 419.8 | 368.1 | 367.7 | 358.3 | 289.2 | 276.7 | 272.5 | 293.5 | 244.6 | 254.8 | 252.0 | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 11,663.0 | 11,794.7 | 11,675.9 | 12,776.9 | 12,326.4 | - | 12,840.6 | 12,693.5 | 12,763.4 | 12,972.7 | 12,798.1 | 13,063.3 | 13,395.9 | 13,464.3 | 13,113.3 | 13,430.9 | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 735.5 | 741.7 | 691.6 | 708.8 | 680.1 | - | 673.5 | 657.4 | 573.4 | 625.9 | 655.8 | 686.6 | 765.7 | 758.2 | 768.9 | 798.6 | 818.2 | 755.1 | 698.8 | 755.3 | 706.4 | 678.9 | 625.3 | 581.0 | 610.9 | 560.2 | 556.3 | 578.4 | - | 557.4 | - | - | - | - | - |
| Short Term Debt | 37.0 | 30.8 | 219.8 | 1,254.3 | 827.5 | - | 229.7 | 258.4 | 299.1 | 259.9 | 335.6 | 314.0 | 325.2 | 364.2 | 280.6 | 246.4 | 44.7 | 45.2 | |||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Accrued Expenses | 161.7 | 162.7 | 178.5 | 174.0 | 140.6 | - | 183.3 | 146.1 | 133.0 | 133.1 | 120.0 | 124.3 | 124.6 | 122.4 | 120.0 | 118.1 | 134.9 | ||||||||||||||||||
| Other Current Liabilities | 401.5 | 396.4 | 391.4 | 388.6 | 346.9 | - | 401.7 | 352.8 | 395.7 | 411.2 | 337.1 | 375.9 | 414.6 | 364.1 | 343.8 | 359.3 | 409.5 | ||||||||||||||||||
| Total Current Liabilities | 1,367.3 | 1,378.9 | 1,516.5 | 2,575.7 | 2,034.4 | - | 1,629.8 | 1,464.6 | 1,441.9 | 1,480.3 | 1,488.1 | 1,550.1 | 1,669.5 | 1,658.8 | 1,551.9 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,779.3 | 3,915.5 | 3,638.1 | 2,988.2 | 3,279.2 | - | 4,691.4 | 4,856.6 | 5,023.9 | 5,276.7 | 5,290.5 | 5,570.3 | 5,736.0 | 5,923.3 | 5,907.5 | 6,292.7 | 6,815.8 | 6,978.0 | 5,549.8 | 5,611.5 | 4,606.3 | 4,867.5 | 5,056.5 | 5,063.8 | 5,040.4 | 5,023.0 | 5,088.7 | 5,126.7 | - | 6,782.3 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | 550.4 | 557.1 | 548.5 | 535.7 | 550.0 | - | 547.3 | 575.4 | 600.6 | 612.8 | 648.8 | 662.8 | 695.7 | 731.4 | 728.4 | 745.8 | 854.4 | ||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Liabilities | 377.3 | 378.2 | 402.6 | 391.4 | 364.6 | - | 418.9 | 361.9 | 360.7 | 350.3 | 271.3 | 268.8 | 300.1 | 295.4 | 334.1 | 351.6 | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Liabilities | 6,074.3 | 6,229.7 | 6,105.7 | 6,491.0 | 6,228.2 | - | 7,287.4 | 7,258.5 | 7,427.1 | 7,720.1 | 7,698.7 | 8,052.0 | 8,401.3 | 8,608.9 | 8,521.9 | 8,961.4 | |||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Retained Earnings | 1,716.1 | 1,672.8 | 1,620.4 | 2,332.2 | 2,267.5 | - | 1,702.6 | 1,644.8 | 1,551.9 | 1,491.5 | 1,393.0 | 1,284.6 | 1,291.9 | 1,170.4 | 1,028.7 | 861.7 | 674.3 | ||||||||||||||||||
| Accumulated Other Comprehensive Income | (43.7) | (16.9) | (23.6) | (10.4) | (117.7) | - | (73.9) | (107.3) | (97.0) | (69.0) | (111.1) | (71.9) | (89.7) | (100.3) | (211.8) | ||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Stockholders Equity | 5,588.7 | 5,565.0 | 5,570.2 | 6,285.9 | 6,098.2 | - | 5,553.2 | 5,435.0 | 5,336.3 | 5,252.6 | 5,099.4 | 5,011.3 | 4,994.6 | 4,855.4 | 4,591.4 | 4,469.5 | |||||||||||||||||||
| Total Equity | 5,588.7 | 5,565.0 | 5,570.2 | 6,285.9 | 6,098.2 | - | 5,553.2 | 5,435.0 | 5,336.3 | 5,252.6 | 5,099.4 | 5,011.3 | 4,994.6 | 4,855.4 | 4,591.4 | 4,469.5 | 4,358.0 | 4,197.0 | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | 3,816.3 | 3,946.3 | 3,857.9 | 4,242.5 | 4,106.7 | - | 4,921.1 | 5,115.0 | 5,323.0 | 5,536.6 | 5,626.1 | 5,884.3 | 6,061.2 | 6,287.5 | 6,188.1 | 6,539.1 | 6,860.5 | 7,023.2 | 5,586.8 | 5,651.0 | 4,632.8 | 4,893.9 | 5,070.9 | 5,078.1 | 5,054.7 | 5,116.5 | 5,130.1 | 5,322.4 | - | 6,924.7 | - | - | - | - | - |
| Net debt | 3,537.0 | 3,580.9 | 3,606.0 | 3,793.1 | 3,791.0 | - | 4,635.8 | 4,842.4 | 5,088.1 | 5,273.7 | 5,389.2 | 5,647.9 | 5,766.6 | 5,914.6 | 5,922.5 | 6,301.6 | 6,576.9 | 6,721.5 | |||||||||||||||||
| Working Capital | 1,037.0 | 1,072.3 | 740.7 | (61.1) | 248.0 | - | 874.9 | 864.6 | 879.2 | 904.6 | 896.7 | 949.0 | 957.8 | 999.1 | 1,008.2 | 1,000.2 | 1,159.2 | ||||||||||||||||||
| Book Value | 5,588.7 | 5,565.0 | 5,570.2 | 6,285.9 | 6,098.2 | - | 5,553.2 | 5,435.0 | 5,336.3 | 5,252.6 | 5,099.4 | 5,011.3 | 4,994.6 | 4,855.4 | 4,591.4 | 4,469.5 | 4,358.0 | 4,197.0 | |||||||||||||||||
| Tangible Book Value | (2,369.8) | (2,523.4) | (2,588.9) | (2,734.2) | (2,749.7) | - | (3,547.8) | (3,715.1) | (3,906.3) | (4,147.1) | (4,234.1) | (4,485.7) | (4,672.7) | (4,838.2) | (4,926.7) | (5,344.7) | (5,827.9) | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.4 |
| 109.8 |
| 90.0 |
| 80.3 |
| 91.4 |
| 159.6 |
| 155.5 |
| 123.1 |
| 134.8 |
| 147.0 |
| 135.0 |
| - |
| 112.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,606.3 |
| 2,477.2 |
| 3,564.6 |
| 2,422.7 |
| 2,232.0 |
| 2,230.9 |
| 2,296.8 |
| 2,292.3 |
| 2,196.6 |
| 2,021.5 |
| 2,018.7 |
| 2,029.2 |
| - |
| 1,899.6 |
| - |
| - |
| - |
| - |
| - |
| 445.2 |
| 429.3 |
| 408.8 |
| 400.5 |
| 388.3 |
| 360.3 |
| 339.0 |
| 321.3 |
| 307.8 |
| 290.4 |
| 270.9 |
| - |
| 225.8 |
| - |
| - |
| - |
| - |
| - |
| 699.9 |
| 705.5 |
| 682.7 |
| 652.6 |
| 537.4 |
| 549.9 |
| 552.5 |
| 551.8 |
| 556.0 |
| 557.0 |
| 559.4 |
| 576.5 |
| - |
| 598.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,506.3 |
| 3,557.8 |
| 2,820.1 |
| 2,860.2 |
| 2,808.8 |
| 2,761.2 |
| 2,736.4 |
| 2,769.4 |
| 2,736.0 |
| 2,779.8 |
| - |
| 2,784.7 |
| - |
| - |
| - |
| - |
| - |
| 5,048.0 |
| 4,113.3 |
| 4,279.7 |
| 3,839.9 |
| 3,956.5 |
| 3,949.4 |
| 3,965.4 |
| 4,005.4 |
| 4,127.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.5 |
| 133.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 233.1 |
| 240.0 |
| 244.6 |
| 217.1 |
| 216.7 |
| 238.6 |
| 204.0 |
| 199.5 |
| 205.2 |
| 200.8 |
| 228.3 |
| - |
| 63.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,836.4 |
| 13,897.2 |
| 12,199.2 |
| 11,249.7 |
| 9,738.8 |
| 9,906.5 |
| 9,938.4 |
| 9,867.0 |
| 9,786.2 |
| 9,773.3 |
| 9,763.1 |
| 10,017.7 |
| - |
| 9,911.6 |
| - |
| - |
| - |
| - |
| - |
| 37.0 |
| 39.5 |
| 26.5 |
| 26.4 |
| 14.4 |
| 14.3 |
| 14.3 |
| 93.5 |
| 41.4 |
| 195.7 |
| - |
| 142.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.7 |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.7 |
| 176.8 |
| 147.3 |
| 140.8 |
| 179.3 |
| 130.4 |
| 116.3 |
| 114.0 |
| 114.3 |
| 118.9 |
| 111.6 |
| - |
| 144.9 |
| - |
| - |
| - |
| - |
| - |
| 401.0 |
| 380.5 |
| 390.9 |
| 340.2 |
| 313.6 |
| 302.4 |
| 267.9 |
| 252.4 |
| 232.3 |
| 227.0 |
| 225.4 |
| - |
| 174.9 |
| - |
| - |
| - |
| - |
| - |
| 1,571.3 |
| 1,447.1 |
| 1,450.8 |
| 1,320.1 |
| 1,377.7 |
| 1,240.7 |
| 1,242.7 |
| 1,136.0 |
| 1,053.7 |
| 1,126.6 |
| 1,074.5 |
| 1,078.7 |
| 1,185.9 |
| - |
| 1,096.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.7 |
| 106.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 913.0 |
| 821.5 |
| 863.0 |
| 713.0 |
| 723.9 |
| 760.7 |
| 788.0 |
| 767.4 |
| 785.4 |
| 832.8 |
| 870.9 |
| - |
| 907.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 361.1 |
| 358.4 |
| 403.0 |
| 411.6 |
| 372.7 |
| 398.1 |
| 432.9 |
| 420.7 |
| 411.7 |
| 428.2 |
| 407.3 |
| 423.3 |
| - |
| 318.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,478.4 |
| 9,700.2 |
| 8,094.4 |
| 8,263.8 |
| 6,932.7 |
| 7,232.2 |
| 7,386.1 |
| 7,326.2 |
| 7,346.1 |
| 7,311.1 |
| 7,407.5 |
| 7,606.8 |
| - |
| 9,104.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 483.9 |
| 389.9 |
| 233.1 |
| 75.3 |
| (88.7) |
| (140.3) |
| (98.1) |
| (158.3) |
| (203.7) |
| (274.3) |
| (296.4) |
| - |
| (238.4) |
| - |
| - |
| - |
| - |
| - |
| (148.3) |
| (69.3) |
| (43.2) |
| (38.1) |
| 1.4 |
| (16.1) |
| 21.7 |
| (54.7) |
| (108.8) |
| (153.3) |
| (85.9) |
| (127.5) |
| (64.7) |
| (76.1) |
| (66.5) |
| (33.1) |
| (31.5) |
| 54.7 |
| 26.4 |
| (44.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,358.0 |
| 4,197.0 |
| 4,104.8 |
| 2,985.9 |
| 2,806.1 |
| 2,674.3 |
| 2,552.3 |
| 2,540.8 |
| 2,440.1 |
| 2,462.2 |
| 2,355.6 |
| 2,410.9 |
| (3,138.4) |
| (3,051.7) |
| (2,896.6) |
| (2,864.7) |
| (2,687.7) |
| (2,620.2) |
| (510.6) |
| 4,104.8 |
| 2,985.9 |
| 2,806.1 |
| 2,674.3 |
| 2,552.3 |
| 2,540.8 |
| 2,440.1 |
| 2,462.2 |
| 2,355.6 |
| 2,410.9 |
| (3,138.4) |
| (3,051.7) |
| (2,896.6) |
| (2,864.7) |
| (2,687.7) |
| (2,620.2) |
| (510.6) |
| 4,160.7 |
| 5,428.0 |
| 4,460.3 |
| 4,607.3 |
| 4,700.4 |
| 4,662.8 |
| 4,708.4 |
| 4,929.8 |
| 4,956.2 |
| 5,157.8 |
| - |
| 6,740.0 |
| - |
| - |
| - |
| - |
| - |
| 1,026.4 |
| 2,244.5 |
| 1,045.0 |
| 991.3 |
| 988.2 |
| 1,160.8 |
| 1,238.6 |
| 1,070.0 |
| 947.0 |
| 940.0 |
| 843.3 |
| - |
| 803.4 |
| - |
| - |
| - |
| - |
| - |
| 4,104.8 |
| 2,985.9 |
| 2,806.1 |
| 2,674.3 |
| 2,552.3 |
| 2,540.8 |
| 2,440.1 |
| 2,462.2 |
| 2,355.6 |
| 2,410.9 |
| (3,138.4) |
| (3,051.7) |
| (2,896.6) |
| (2,864.7) |
| (2,687.7) |
| (2,620.2) |
| (510.6) |
| (6,192.1) |
| (3,514.8) |
| (4,851.6) |
| (3,853.9) |
| (4,142.4) |
| (4,205.9) |
| (4,185.8) |
| (4,301.7) |
| (4,435.1) |
| (380.4) |
| (368.9) |
| - |
| (5,836.4) |
| - |
| - |
| - |
| - |
| - |