| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 2,454.1 | 802.9 | 664.6 | 348.5 | 396.0 | 246.9 | 202.8 | 88.2 | 103.8 |
| Restricted Cash | 27.5 | 148.1 | 80.6 | 169.9 | 219.1 | 169.8 | 174.6 | 23.0 | 44.4 |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 20.1 | 26.8 |
| Cash And Short Term Investments | 2,454.1 | 802.9 | 664.6 | 348.5 | 396.0 | 246.9 | 202.8 | 108.4 | 130.6 |
| Receivables | |||||||||
| Accounts Receivable | 371.8 | 335.8 | 340.7 | 251.0 | 87.8 | 96.2 | 37.8 | 62.0 | 30.3 |
| Current Assets | |||||||||
| Inventory | 643.3 | 544.7 | 502.5 | 268.4 | 143.4 | 142.1 | 109.6 | 94.0 | 90.3 |
| Prepaid Expenses | 49.8 | 46.2 | 51.1 | 43.6 | 30.7 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 869.7 | - | 705.6 |
| Accumulated Depreciation | - | - | - | - | |||||
| Current Liabilities | |||||||||
| Accounts Payable | 203.1 | 92.7 | 132.1 | 161.8 | 73.0 | 58.3 | 55.6 | 47.8 | 48.6 |
| Short Term Debt | 4.2 | 114.4 | 0.0 | 26.0 | |||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 2,613.7 | 1,014.4 | 846.6 | 385.6 | 500.9 | 270.1 | 299.2 | - | 921.2 |
| Operating Lease Liabilities Non-Current | 106.9 | 124.5 | 141.9 | 132.4 | |||||
| Common Equity | |||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 4,756.0 | 4,462.7 | 4,370.3 | 3,906.5 | |||||
| Supplementary Data | |||||||||
| Total Debt | 2,617.9 | 1,128.8 | 846.6 | 411.6 | 526.7 | 390.9 | 636.8 | - | 941.3 |
| Net debt | 163.8 | 325.9 | 182.0 | 63.1 | 130.7 | ||||
| (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 | Q4 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,491.4 | 2,454.1 | 595.1 | 574.8 | 794.8 | 802.9 | 495.7 | 581.7 | 516.0 | 664.6 | 557.4 | 767.1 | 320.4 | 348.5 | 492.1 | ||||||||||||||||
| 30.7 |
| 28.1 |
| 28.9 |
| 26.7 |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,730.6 | 2,044.1 | 1,693.2 | 1,056.0 | 806.4 | 618.6 | 472.7 | 365.1 | 420.0 |
| - |
| - |
| 262.6 |
| - |
| 207.8 |
| Property,Plant & Equipment Net | - | - | - | - | - | 600.6 | 607.1 | 702.2 | 497.8 |
| Long Term Investments | - | - | - | 0.0 | 1.8 | - | - | - | - |
| Equity Method Investments | 10.0 | 0.0 | - | - | - | 2.0 | 5.7 | - | 5.0 |
| Goodwill | - | - | - | - | 2.0 | 0.0 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 108.5 | 122.5 | 139.7 | 127.0 | 106.7 | 35.6 | 0.0 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 57.2 | 46.1 | 50.2 | 40.2 | 41.1 | 34.5 | 41.7 | 43.2 | 37.5 |
| Total Non-Current Assets | - | - | - | 890.7 | 919.2 | 835.8 | 849.9 | - | 801.0 |
| Total Assets | 4,396.7 | 2,657.4 | 2,413.7 | 1,946.6 | 1,725.6 | 1,454.4 | 1,322.6 | 1,214.2 | 1,221.0 |
| 25.8 |
| 120.8 |
| 337.6 |
| - |
| 20.1 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 22.0 | 19.6 | 20.2 | 16.2 | 13.1 | 7.9 | 0.0 | - | - |
| Accrued Expenses | 97.6 | 67.7 | 47.9 | 48.2 | 38.2 | 28.3 | 17.2 | - | 13.1 |
| Other Current Liabilities | 222.3 | 138.5 | 130.9 | 144.2 | 114.1 | 112.0 | 70.3 | 53.7 | 67.6 |
| Total Current Liabilities | 623.8 | 636.8 | 470.4 | 541.9 | 342.5 | 436.4 | 574.0 | 221.0 | 271.3 |
| 106.2 |
| 41.8 |
| 0.0 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.0 | 9.2 | 9.0 | 9.5 | 16.8 | 17.3 | 28.0 | 21.8 | 52.9 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,603.7 | 2,072.1 | 1,893.0 | 1,567.8 | 1,518.5 | 1,313.0 | 1,490.5 | 1,753.9 | 1,721.6 |
| 3,219.1 |
| 3,182.8 |
| 2,686.8 |
| 158.6 |
| 150.8 |
| Retained Earnings | (3,987.0) | (3,897.6) | (3,866.6) | (3,564.5) | (3,263.1) | (3,103.9) | (2,946.4) | (2,372.2) | (2,330.6) |
| Accumulated Other Comprehensive Income | (0.4) | (2.6) | (1.7) | (1.3) | (0.4) | (0.0) | 0.0 | 0.1 | (0.2) |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | 24.3 | 22.7 | 18.6 | 38.0 | 42.5 | 62.2 | 91.3 | 149.8 | 155.4 |
| Total Stockholders Equity | 768.6 | 562.5 | 502.1 | 340.8 | (44.3) | 78.8 | (259.6) | (2,213.4) | (2,180.0) |
| Total Equity | 793.0 | 585.2 | 520.7 | 378.8 | (1.8) | 141.0 | (168.3) | (2,213.4) | (2,180.0) |
| 144.0 |
| 434.0 |
| - |
| 810.7 |
| Working Capital | 3,106.7 | 1,407.4 | 1,222.7 | 514.0 | 463.9 | 182.2 | (101.3) | 144.1 | 148.7 |
| Book Value | 768.6 | 562.5 | 502.1 | 340.8 | (44.3) | 78.8 | (259.6) | (2,213.4) | (2,180.0) |
| Tangible Book Value | - | - | - | - | (46.3) | 78.8 | - | - | - |
| 235.6 |
| 286.0 |
| 396.0 |
| 121.9 |
| 204.0 |
| 180.7 |
| 246.9 |
| 325.2 |
| 144.1 |
| 180.3 |
| 202.8 |
| 91.6 |
| 103.8 |
| - |
| - |
| - |
| Restricted Cash | 26.9 | 27.5 | 32.0 | 31.3 | 36.6 | 148.1 | 53.5 | 56.1 | 66.8 | 80.6 | 80.3 | 155.5 | 163.0 | 169.9 | 177.2 | 178.5 | 207.9 | 219.1 | 198.0 | 196.6 | 184.9 | 169.8 | 179.1 | 180.1 | 173.6 | 174.6 | 25.9 | 44.4 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.7 | 26.8 | - | - | - |
| Cash And Short Term Investments | 2,491.4 | 2,454.1 | 595.1 | 574.8 | 794.8 | 802.9 | 495.7 | 581.7 | 516.0 | 664.6 | 557.4 | 767.1 | 320.4 | 348.5 | 492.1 | 235.6 | 286.0 | 396.0 | 121.9 | 204.0 | 180.7 | 246.9 | 325.2 | 144.1 | 180.3 | 202.8 | 107.3 | 130.6 | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 359.4 | 371.8 | 411.7 | 467.0 | 334.0 | 335.8 | 590.8 | 524.0 | 348.4 | 340.7 | 334.5 | 351.0 | 329.8 | 251.0 | 71.2 | 78.0 | 110.8 | 87.8 | 62.1 | 54.5 | 108.3 | 96.2 | 50.5 | 49.6 | 35.7 | 37.8 | 40.4 | 30.3 | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 732.5 | 643.3 | 705.0 | 690.0 | 612.5 | 544.7 | 584.5 | 520.2 | 526.4 | 502.5 | 475.6 | 468.3 | 397.7 | 268.4 | 254.9 | 206.7 | 183.1 | 143.4 | 182.6 | 163.3 | 153.2 | 142.1 | 131.9 | 112.5 | 107.2 | 109.6 | 129.3 | 90.3 | - | - | - |
| Prepaid Expenses | 104.0 | 49.8 | 44.7 | 40.1 | 51.3 | 46.2 | 47.7 | 40.1 | 47.6 | 51.1 | 66.2 | 49.8 | 56.4 | 43.6 | 46.5 | 35.2 | 37.0 | 30.7 | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 3,954.5 | 3,730.6 | 2,047.9 | 1,933.3 | 2,008.9 | 2,044.1 | 1,902.9 | 1,830.0 | 1,579.6 | 1,693.2 | 1,682.5 | 1,776.4 | 1,244.9 | 1,056.0 | 964.4 | 669.2 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 886.5 | 878.9 | 869.7 | - | 705.6 | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | ||||||||||||||
| Equity Method Investments | 23.3 | 10.0 | 5.9 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | 1.7 | ||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Operating Lease Right Of Use Assets | 109.4 | 108.5 | 112.7 | 117.3 | 118.3 | 122.5 | 133.1 | 135.0 | 138.9 | 139.7 | 128.0 | 132.5 | 129.4 | 127.0 | 114.1 | 110.4 | |||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | 83.3 | 57.2 | 44.4 | 45.3 | 43.9 | 46.1 | 49.5 | 54.2 | 52.4 | 50.2 | 33.2 | 43.4 | 47.0 | 40.2 | 38.3 | 38.9 | 38.4 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 4,664.7 | 4,396.7 | 2,638.2 | 2,530.4 | 2,608.0 | 2,657.4 | 2,604.5 | 2,548.0 | 2,286.1 | 2,413.7 | 2,376.2 | 2,719.9 | 2,192.2 | 1,946.6 | 1,902.1 | 1,580.8 | |||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 241.6 | 203.1 | 167.4 | 144.8 | 145.0 | 92.7 | 124.3 | 104.2 | 94.2 | 132.1 | 153.8 | 194.5 | 130.1 | 161.8 | 120.4 | 134.0 | 89.0 | 73.0 | 101.9 | 87.1 | 73.0 | 58.3 | 64.3 | 64.9 | 60.4 | 55.6 | 53.8 | 48.6 | - | - | - |
| Short Term Debt | 4.0 | 4.2 | 1.4 | 3.7 | 114.6 | 114.4 | 114.1 | 0.0 | 0.0 | 0.0 | 0.0 | 10.8 | 24.4 | 26.0 | 28.7 | 27.2 | 30.3 | 25.8 | |||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Operating Lease Liabilities Current | 21.9 | 22.0 | 21.4 | 21.2 | 20.2 | 19.6 | 20.2 | 20.1 | 20.5 | 20.2 | 16.7 | 17.2 | 16.1 | 16.2 | 12.7 | 12.6 | |||||||||||||||
| Accrued Expenses | 49.3 | 97.6 | 63.9 | 46.6 | 29.9 | 67.7 | 45.2 | 44.1 | 27.0 | 47.9 | 43.6 | 43.8 | 30.5 | 48.2 | 30.0 | 35.1 | 24.1 | 38.2 | |||||||||||||
| Other Current Liabilities | 223.7 | 222.3 | 168.4 | 116.6 | 104.3 | 138.5 | 130.3 | 116.4 | 99.3 | 130.9 | 116.5 | 113.8 | 111.8 | 144.2 | 102.0 | 101.2 | 92.2 | ||||||||||||||
| Total Current Liabilities | 786.8 | 623.8 | 466.0 | 387.3 | 584.4 | 636.8 | 566.9 | 393.5 | 354.7 | 470.4 | 461.7 | 828.5 | 771.6 | 541.9 | 392.7 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 2,598.7 | 2,613.7 | 1,130.9 | 1,129.2 | 1,016.2 | 1,014.4 | 1,013.3 | 1,125.4 | 847.9 | 846.6 | 842.0 | 947.0 | 377.9 | 385.6 | 454.7 | 462.1 | 492.5 | 500.9 | 490.4 | 386.7 | 390.0 | 270.1 | 440.7 | 619.7 | 669.8 | 299.2 | - | 921.2 | - | - | - |
| Operating Lease Liabilities Non-Current | 107.2 | 106.9 | 112.2 | 117.5 | 119.5 | 124.5 | 135.2 | 137.2 | 141.0 | 141.9 | 133.6 | 137.7 | 135.3 | 132.4 | 122.4 | ||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 9.2 | 10.0 | 9.7 | 9.5 | 9.4 | 9.2 | 8.8 | 8.5 | 8.6 | 9.0 | 8.8 | 9.4 | 8.2 | 9.5 | 8.9 | 18.6 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 3,716.7 | 3,603.7 | 1,960.7 | 1,911.0 | 2,006.5 | 2,072.1 | 2,149.5 | 2,101.5 | 1,796.9 | 1,893.0 | 1,871.0 | 2,373.7 | 1,758.4 | 1,567.8 | 1,491.1 | 1,517.2 | |||||||||||||||
| 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 | 0.0 | - | - | - |
| Additional Paid In Capital | 4,835.7 | 4,756.0 | 4,642.3 | 4,560.3 | 4,502.9 | 4,462.7 | 4,435.2 | 4,413.2 | 4,394.1 | 4,370.3 | 4,360.1 | 4,011.9 | 4,036.7 | 3,906.5 | 3,691.7 | 3,284.3 | |||||||||||||||
| Retained Earnings | (3,917.3) | (3,987.0) | (3,988.1) | (3,965.0) | (3,922.4) | (3,897.6) | (4,002.4) | (3,987.7) | (3,925.9) | (3,866.6) | (3,871.1) | (3,702.1) | (3,636.1) | (3,564.5) | (3,517.3) | (3,460.2) | (3,341.4) | ||||||||||||||
| Accumulated Other Comprehensive Income | 3.0 | (0.4) | (1.2) | (0.8) | (2.3) | (2.6) | (1.8) | (2.3) | (2.1) | (1.7) | (2.4) | (2.1) | (1.4) | (1.3) | (1.5) | ||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | 26.5 | 24.3 | 24.4 | 24.8 | 23.2 | 22.7 | 24.0 | 23.3 | 23.0 | 18.6 | 18.6 | 38.5 | 34.5 | 38.0 | 29.5 | 32.0 | 36.0 | ||||||||||||||
| Total Stockholders Equity | 921.5 | 768.6 | 653.1 | 594.6 | 578.3 | 562.5 | 430.9 | 423.3 | 466.1 | 502.1 | 486.6 | 307.8 | 399.3 | 340.8 | 172.9 | (177.0) | (90.8) | ||||||||||||||
| Total Equity | 948.0 | 793.0 | 677.5 | 619.4 | 601.5 | 585.2 | 455.0 | 446.6 | 489.2 | 520.7 | 505.2 | 346.2 | 433.8 | 378.8 | 202.4 | (144.9) | (54.8) | (1.8) | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 2,602.6 | 2,617.9 | 1,132.3 | 1,132.9 | 1,130.8 | 1,128.8 | 1,127.4 | 1,125.4 | 847.9 | 846.6 | 842.0 | 957.8 | 402.4 | 411.6 | 483.4 | 489.3 | 522.8 | 526.7 | 504.2 | 506.5 | 508.5 | 390.9 | 570.3 | 645.7 | 696.0 | 636.8 | - | 941.3 | - | - | - |
| Net debt | 111.2 | 163.8 | 537.3 | 558.1 | 336.1 | 325.9 | 631.8 | 543.7 | 332.0 | 182.0 | 284.6 | 190.8 | 81.9 | 63.1 | (8.7) | 253.6 | 236.8 | 130.7 | |||||||||||||
| Working Capital | 3,167.7 | 3,106.7 | 1,581.9 | 1,545.9 | 1,424.5 | 1,407.4 | 1,336.0 | 1,436.5 | 1,224.9 | 1,222.7 | 1,220.7 | 947.9 | 473.3 | 514.0 | 571.6 | 275.6 | 376.6 | ||||||||||||||
| Book Value | 921.5 | 768.6 | 653.1 | 594.6 | 578.3 | 562.5 | 430.9 | 423.3 | 466.1 | 502.1 | 486.6 | 307.8 | 399.3 | 340.8 | 172.9 | (177.0) | (90.8) | (44.3) | |||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (92.7) | (46.3) | |||||||||||||
| 31.9 |
| 23.1 |
| 26.8 |
| 30.7 |
| 30.2 |
| 20.7 |
| 25.0 |
| 28.1 |
| 24.8 |
| 26.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 723.6 |
| 806.4 |
| 530.9 |
| 565.9 |
| 584.5 |
| 618.6 |
| 650.1 |
| 440.8 |
| 462.9 |
| 472.7 |
| 368.8 |
| 420.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 284.9 |
| 272.1 |
| 262.6 |
| - |
| 207.8 |
| - |
| - |
| - |
| - |
| 615.5 |
| 611.4 |
| 599.4 |
| 600.6 |
| 601.9 |
| 601.6 |
| 606.9 |
| 607.1 |
| 697.3 |
| 497.8 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.1 |
| 5.9 |
| 5.7 |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.1 |
| 106.7 |
| 70.1 |
| 69.7 |
| 55.2 |
| 35.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.1 |
| 38.6 |
| 35.9 |
| 35.2 |
| 34.5 |
| 40.6 |
| 41.0 |
| 44.6 |
| 41.7 |
| 45.2 |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 866.8 |
| 835.8 |
| 824.3 |
| 836.8 |
| 849.7 |
| 849.9 |
| - |
| 801.0 |
| - |
| - |
| - |
| 1,650.0 |
| 1,725.6 |
| 1,431.7 |
| 1,464.0 |
| 1,451.3 |
| 1,454.4 |
| 1,474.4 |
| 1,277.5 |
| 1,312.6 |
| 1,322.6 |
| 1,213.8 |
| 1,221.0 |
| - |
| - |
| - |
| 13.8 |
| 119.7 |
| 118.5 |
| 120.8 |
| 129.7 |
| 26.1 |
| 26.2 |
| 337.6 |
| - |
| 20.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| 13.1 |
| 6.2 |
| 5.4 |
| 7.2 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 30.5 |
| 23.4 |
| 28.3 |
| 18.9 |
| 22.7 |
| 17.6 |
| 17.2 |
| - |
| 13.1 |
| - |
| - |
| - |
| 114.1 |
| 85.9 |
| 96.1 |
| 82.1 |
| 112.0 |
| 77.9 |
| 88.1 |
| 77.8 |
| 70.3 |
| 49.9 |
| 67.6 |
| - |
| - |
| - |
| 393.7 |
| 347.0 |
| 342.5 |
| 311.9 |
| 409.0 |
| 369.3 |
| 436.4 |
| 389.5 |
| 303.7 |
| 285.7 |
| 574.0 |
| 220.9 |
| 271.3 |
| - |
| - |
| - |
| 118.3 |
| 105.7 |
| 106.2 |
| 78.1 |
| 78.4 |
| 61.7 |
| 41.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.4 |
| 16.8 |
| 26.8 |
| 20.9 |
| 19.9 |
| 17.3 |
| 26.6 |
| 27.3 |
| 28.5 |
| 28.0 |
| 21.6 |
| 52.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,496.2 |
| 1,518.5 |
| 1,431.4 |
| 1,434.1 |
| 1,386.9 |
| 1,313.0 |
| 1,431.7 |
| 1,528.1 |
| 1,571.8 |
| 1,490.5 |
| 1,812.7 |
| 1,721.6 |
| - |
| - |
| - |
| 3,251.1 |
| 3,219.1 |
| 3,183.1 |
| 3,155.9 |
| 3,129.7 |
| 3,182.8 |
| 3,054.4 |
| 2,747.9 |
| - |
| 2,686.8 |
| 166.8 |
| 150.8 |
| - |
| - |
| - |
| (3,263.1) |
| (3,229.8) |
| (3,177.4) |
| (3,123.5) |
| (3,103.9) |
| (3,076.8) |
| (3,064.8) |
| - |
| (2,946.4) |
| (2,428.2) |
| (2,330.6) |
| - |
| - |
| - |
| (1.0) |
| (0.5) |
| (0.4) |
| (0.3) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| 0.0 |
| 0.2 |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.5 |
| 47.0 |
| 51.2 |
| 58.0 |
| 62.2 |
| 64.9 |
| 66.3 |
| 73.9 |
| 91.3 |
| 141.4 |
| 155.4 |
| - |
| - |
| - |
| (44.3) |
| (46.9) |
| (21.6) |
| 6.1 |
| 78.8 |
| (22.4) |
| (317.0) |
| (333.1) |
| (259.6) |
| (2,261.1) |
| (2,180.0) |
| (1,900.7) |
| (1,839.4) |
| (1,725.0) |
| 0.0 |
| 29.6 |
| 64.0 |
| 141.0 |
| (22.4) |
| (317.0) |
| (333.1) |
| (259.6) |
| (2,261.1) |
| (1,966.5) |
| (1,900.7) |
| (1,839.4) |
| (1,725.0) |
| 382.3 |
| 302.5 |
| 327.8 |
| 144.0 |
| 245.1 |
| 501.6 |
| 515.7 |
| 434.0 |
| - |
| 810.7 |
| - |
| - |
| - |
| 463.9 |
| 219.1 |
| 156.9 |
| 215.2 |
| 182.2 |
| 260.5 |
| 137.1 |
| 177.2 |
| (101.3) |
| 147.9 |
| 148.7 |
| - |
| - |
| - |
| (46.9) |
| (21.6) |
| 6.1 |
| 78.8 |
| (22.4) |
| (317.0) |
| (333.1) |
| (259.6) |
| (2,261.1) |
| (2,180.0) |
| (1,900.7) |
| (1,839.4) |
| (1,725.0) |
| (48.6) |
| - |
| - |
| 78.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |