| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 28.3 | 36.0 | 33.9 | 45.4 | 43.5 | 27.1 | 35.0 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 28.3 | 36.0 | 33.9 | 45.4 | 43.5 | 27.1 | 35.0 | - | - |
| Receivables | |||||||||
| Accounts Receivable | 277.3 | 234.8 | 239.7 | 174.0 | 172.7 | 194.3 | 190.8 | - | - |
| Current Assets | |||||||||
| Inventory | 1,509.0 | 1,454.8 | 1,378.6 | 1,242.9 | 1,205.7 | 1,052.3 | 1,019.1 | - | - |
| Prepaid Expenses | 64.4 | 68.4 | 51.0 | 54.7 | 48.6 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 1,956.7 | 1,656.7 | 1,534.0 | - | - |
| Accumulated Depreciation | - | - | - | - | |||||
| Current Liabilities | |||||||||
| Accounts Payable | 1,253.5 | 1,183.3 | 1,195.7 | 1,112.8 | 988.1 | 816.9 | 751.9 | - | - |
| Short Term Debt | 175.0 | 319.0 | 405.0 | 0.0 | |||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 398.8 | 398.4 | 447.9 | 748.6 | 846.2 | 1,546.5 | 2,492.7 | - | - |
| Operating Lease Liabilities Non-Current | 2,014.0 | 2,050.9 | 2,058.8 | 2,059.8 | |||||
| Common Equity | |||||||||
| Common Stock | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 0.9 | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | 573.8 | 717.4 | 852.9 | 748.6 | 1,106.2 | 1,800.8 | 2,712.4 | - | - |
| Net debt | 545.5 | 681.4 | 819.0 | 703.1 | 1,062.7 | ||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | 27.8 | 46.2 | 47.3 | 39.5 | 33.9 | 38.1 | 35.1 | 33.6 | 26.2 | 23.4 | 33.9 | 34.6 | 163.7 | 38.0 | 45.4 | |||||||||||||||
| 63.5 |
| 82.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,879.0 | 1,794.0 | 1,703.2 | 1,517.1 | 1,470.6 | 1,337.2 | 1,336.6 | - | - |
| 1,158.9 |
| 908.0 |
| 775.2 |
| - |
| - |
| Property,Plant & Equipment Net | 1,897.6 | 1,578.8 | 1,337.0 | - | 797.8 | 748.8 | 758.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,008.8 | 1,008.8 | 1,008.8 | 924.1 | 924.1 | 924.1 | 924.1 | - | - |
| Intangible Assets | 101.1 | 107.6 | 115.5 | 124.6 | 135.1 | 200.9 | 224.9 | - | - |
| Operating Lease Right Of Use Assets | 2,100.3 | 2,140.5 | 2,142.9 | 2,132.0 | 2,058.8 | - | - | - | - |
| Deferred Tax Assets | 7.0 | 4.1 | 11.5 | 5.5 | 5.7 | - | - | - | - |
| Other Non-Current Assets | 71.6 | 43.8 | 30.9 | 23.2 | 19.4 | 28.3 | 29.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,065.3 | 6,677.6 | 6,350.0 | 5,668.9 | 5,411.5 | 3,239.3 | 3,273.9 | - | - |
| 260.0 |
| 254.4 |
| 219.8 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 192.5 | 153.6 | 177.2 | 141.5 | 131.5 | - | - | - | - |
| Accrued Expenses | 110.7 | 87.8 | 129.1 | 141.9 | 132.3 | 77.7 | 83.9 | - | - |
| Other Current Liabilities | - | - | 34.7 | 30.3 | 25.5 | 25.8 | 22.7 | - | - |
| Total Current Liabilities | 2,534.1 | 2,468.0 | 2,545.3 | 2,002.5 | 2,031.2 | 1,577.7 | 1,469.6 | - | - |
| 1,988.8 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | 20.6 | 24.6 | 22.1 | 12.6 | - | - | - | - |
| Deferred Tax Liabilities | 59.7 | 74.8 | 57.0 | 52.9 | 45.1 | 36.9 | 57.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 211.3 | 226.6 | 194.1 | 157.1 | 180.9 | 280.3 | 267.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,217.9 | 5,218.8 | 5,303.1 | 5,020.8 | 5,092.2 | 3,441.4 | 4,303.7 | - | - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,702.6 | 1,168.2 | 644.5 | 131.3 | (295.3) | (915.1) | (1,036.0) | - | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.5 | 1.6 | 1.3 | (20.5) | (11.3) | 2.4 | - | - |
| Treasury Stock | - | - | - | 388.7 | 192.6 | 19.1 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,847.5 | 1,458.9 | 1,046.8 | 648.1 | 319.3 | (202.1) | (1,029.9) | (347.2) | (401.1) |
| Total Equity | 1,847.5 | 1,458.9 | 1,046.8 | 648.1 | 319.3 | (202.1) | (1,029.9) | (347.2) | (401.1) |
| 1,773.7 |
| 2,677.5 |
| - |
| - |
| Working Capital | (655.1) | (674.0) | (842.1) | (485.4) | (560.6) | (240.5) | (133.0) | - | - |
| Book Value | 1,847.5 | 1,458.9 | 1,046.8 | 648.1 | 319.3 | (202.1) | (1,029.9) | (347.2) | (401.1) |
| Tangible Book Value | 737.5 | 342.4 | (77.5) | (400.7) | (739.9) | (1,327.1) | (2,178.9) | - | - |
| 84.7 |
| 42.4 |
| 43.5 |
| 46.1 |
| 132.9 |
| 30.0 |
| 29.1 |
| 29.9 |
| 31.5 |
| 31.3 |
| 30.5 |
| 31.7 |
| 32.8 |
| 32.0 |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 27.8 | 46.2 | 47.3 | 39.5 | 33.9 | 38.1 | 35.1 | 33.6 | 26.2 | 23.4 | 33.9 | 34.6 | 163.7 | 38.0 | 45.4 | 84.7 | 42.4 | 43.5 | 46.1 | 132.9 | 30.0 | 29.1 | 29.9 | 31.5 | 31.3 | 30.5 | 31.7 | 32.8 | 32.0 | - |
| Receivables | ||||||||||||||||||||||||||||||
| Accounts Receivable | 319.9 | 252.8 | 270.9 | 240.4 | 266.7 | 248.5 | 225.2 | 224.5 | 200.3 | 217.9 | 239.7 | 252.0 | 204.5 | 210.4 | 174.0 | 200.3 | 169.1 | 172.7 | 188.4 | 193.9 | 186.0 | 162.3 | 180.4 | 179.1 | 165.3 | 168.7 | 179.8 | 166.1 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||
| Inventory | 1,668.3 | 1,555.5 | 1,520.7 | 1,567.0 | 1,720.0 | 1,546.2 | 1,533.3 | 1,661.9 | 1,540.5 | 1,532.0 | 1,378.6 | 1,504.4 | 1,376.5 | 1,462.1 | 1,242.9 | 1,255.7 | 1,033.6 | 1,205.7 | 1,264.3 | 1,024.9 | 1,271.2 | 1,026.5 | 1,085.6 | 1,245.1 | 1,005.0 | 1,055.2 | 1,183.6 | 1,031.1 | - | - |
| Prepaid Expenses | 198.9 | 135.6 | 90.1 | 81.8 | 76.5 | 82.3 | 85.0 | 80.6 | 76.3 | 69.0 | 51.0 | 72.3 | 57.8 | 58.8 | 54.7 | 58.6 | 46.4 | 48.6 | ||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Assets | 2,214.9 | 1,990.1 | 1,929.0 | 1,928.8 | 2,097.1 | 1,915.1 | 1,878.7 | 2,000.5 | 1,843.3 | 1,842.3 | 1,703.2 | 1,863.3 | 1,802.5 | 1,769.3 | 1,517.1 | 1,599.3 | ||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,166.1 | 2,084.1 | 1,956.7 | 1,900.3 | 1,807.7 | 1,786.0 | 1,725.2 | 1,667.7 | 1,621.2 | 1,590.5 | 1,556.9 | 1,486.0 | 1,443.2 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,285.2 | 1,242.5 | |||||||||||||
| Property,Plant & Equipment Net | 2,534.4 | 2,364.6 | 2,068.2 | 1,988.3 | 1,832.4 | 1,697.1 | 1,620.3 | 1,495.9 | 1,428.6 | 1,364.8 | 1,337.0 | 1,296.2 | 1,232.1 | 989.7 | 942.3 | 880.9 | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Goodwill | 1,008.8 | 1,008.8 | 1,008.8 | 1,008.8 | 1,008.8 | 1,008.8 | 1,008.8 | 1,008.8 | 1,008.8 | 1,008.8 | 1,008.8 | 1,008.8 | 1,008.8 | 924.1 | 924.1 | 924.1 | 924.1 | 924.1 | ||||||||||||
| Intangible Assets | 94.2 | 95.5 | 98.3 | 99.7 | 102.7 | 104.4 | 106.0 | 109.6 | 111.6 | 113.5 | 115.5 | 117.8 | 120.1 | 122.3 | 124.6 | 127.3 | 129.9 | |||||||||||||
| Operating Lease Right Of Use Assets | 2,004.5 | 1,976.0 | 2,054.6 | 2,065.9 | 2,114.6 | 2,151.0 | 2,160.0 | 2,174.7 | 2,165.1 | 2,124.6 | 2,142.9 | 2,163.5 | 2,192.5 | 2,177.8 | 2,132.0 | 2,151.3 | ||||||||||||||
| Deferred Tax Assets | 4.6 | 4.4 | 5.8 | 7.6 | 5.0 | 3.5 | 2.7 | 7.4 | 7.9 | 6.7 | 11.5 | 4.3 | 4.5 | 4.6 | 5.5 | 5.2 | 3.0 | |||||||||||||
| Other Non-Current Assets | 67.6 | 71.1 | 67.1 | 58.6 | 55.6 | 50.0 | 48.4 | 40.3 | 38.6 | 33.7 | 30.9 | 25.0 | 26.6 | 22.2 | 23.2 | 22.2 | 18.9 | |||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Assets | 7,929.0 | 7,510.5 | 7,231.8 | 7,157.7 | 7,216.2 | 6,929.9 | 6,824.7 | 6,837.2 | 6,603.9 | 6,494.5 | 6,350.0 | 6,478.9 | 6,387.2 | 6,010.0 | 5,668.9 | 5,710.2 | ||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | 1,438.9 | 1,307.4 | 1,264.2 | 1,255.9 | 1,420.4 | 1,285.7 | 1,264.9 | 1,319.0 | 1,226.5 | 1,281.7 | 1,195.7 | 1,363.7 | 1,243.3 | 1,267.1 | 1,112.8 | 1,235.8 | 1,029.7 | 988.1 | 1,176.1 | 990.4 | 973.3 | 798.5 | 820.5 | 976.5 | 783.1 | 799.5 | 891.1 | 751.9 | - | - |
| Short Term Debt | 375.0 | 120.0 | 105.0 | 150.0 | 245.0 | 217.0 | 270.0 | 434.0 | 411.0 | 400.0 | 405.0 | 295.0 | 350.0 | 80.0 | 0.0 | 0.0 | 0.0 | 260.0 | ||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Operating Lease Liabilities Current | 182.0 | 209.2 | 173.5 | 169.6 | 163.3 | 162.8 | 156.9 | 180.5 | 179.4 | 178.9 | 177.2 | 176.7 | 171.6 | 169.4 | 141.5 | 137.0 | ||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 44.5 | 40.0 | 32.5 | 30.3 | 29.3 | 25.8 | |||||||||||||
| Total Current Liabilities | 3,044.9 | 2,670.2 | 2,434.2 | 2,510.4 | 2,742.0 | 2,523.8 | 2,525.8 | 2,739.1 | 2,591.1 | 2,619.3 | 2,545.3 | 2,600.0 | 2,484.1 | 2,209.1 | 2,002.5 | |||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||
| Long Term Debt | 399.2 | 399.1 | 399.0 | 398.9 | 398.7 | 398.6 | 398.5 | 398.4 | 448.1 | 448.0 | 447.9 | 600.1 | 699.4 | 749.0 | 748.6 | 748.1 | 747.7 | 846.2 | 845.7 | 1,334.8 | 1,339.7 | 1,540.6 | 1,543.5 | 1,549.4 | 1,894.1 | 2,508.0 | 2,529.4 | 2,533.9 | - | - |
| Operating Lease Liabilities Non-Current | 1,905.3 | 1,880.4 | 1,959.4 | 1,977.2 | 2,024.7 | 2,058.1 | 2,069.6 | 2,084.7 | 2,075.1 | 2,037.8 | 2,058.8 | 2,085.6 | 2,118.5 | 2,107.5 | 2,059.8 | |||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Tax Liabilities | 68.2 | 64.9 | 68.1 | 55.4 | 65.5 | 71.0 | 74.8 | 65.1 | 64.1 | 66.7 | 57.0 | 70.4 | 64.4 | 58.5 | 52.9 | 34.0 | 41.6 | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | 385.2 | 298.2 | 272.0 | 244.2 | 223.1 | 223.6 | 228.6 | 196.3 | 194.2 | 190.9 | 194.1 | 179.9 | 167.3 | 164.6 | 157.1 | 174.0 | ||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Liabilities | 5,802.7 | 5,312.8 | 5,132.7 | 5,186.1 | 5,454.1 | 5,275.0 | 5,297.3 | 5,483.5 | 5,372.6 | 5,362.8 | 5,303.1 | 5,536.0 | 5,533.7 | 5,288.7 | 5,020.8 | 5,142.5 | ||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 0.9 | 0.9 | 0.9 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Retained Earnings | 1,343.9 | 1,201.2 | 2,003.1 | 1,852.4 | 1,580.0 | 1,424.2 | 1,279.3 | 1,022.4 | 891.9 | 760.6 | 644.5 | 514.7 | 384.8 | 243.8 | 131.3 | 23.7 | (102.8) | |||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.1 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | 1.0 | 1.0 | 1.0 | 1.6 | 2.0 | 2.0 | 2.0 | 1.3 | (2.2) | ||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 463.2 | 440.0 | 388.7 | 344.4 | 271.9 | 192.6 | ||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Stockholders Equity | 2,126.3 | 2,197.7 | 2,099.1 | 1,971.6 | 1,762.2 | 1,654.9 | 1,527.4 | 1,353.7 | 1,231.3 | 1,131.7 | 1,046.8 | 942.9 | 853.6 | 721.3 | 648.1 | 567.7 | ||||||||||||||
| Total Equity | 2,126.3 | 2,197.7 | 2,099.1 | 1,971.6 | 1,762.2 | 1,654.9 | 1,527.4 | 1,353.7 | 1,231.3 | 1,131.7 | 1,046.8 | 942.9 | 853.6 | 721.3 | 648.1 | 567.7 | 488.4 | 319.3 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | 774.2 | 519.1 | 504.0 | 548.9 | 643.7 | 615.6 | 668.5 | 832.4 | 859.1 | 848.0 | 852.9 | 895.1 | 1,049.4 | 829.0 | 748.6 | 748.1 | 747.7 | 1,106.2 | 1,105.7 | 1,350.2 | 1,789.1 | 1,736.0 | 1,789.9 | 1,938.8 | 1,956.3 | 2,687.2 | 2,760.6 | 2,770.2 | - | - |
| Net debt | 746.3 | 472.9 | 456.7 | 509.4 | 609.8 | 577.5 | 633.4 | 798.8 | 832.9 | 824.6 | 819.0 | 860.5 | 885.7 | 791.0 | 703.1 | 663.5 | 705.3 | 1,062.7 | ||||||||||||
| Working Capital | (830.0) | (680.1) | (505.3) | (581.6) | (644.9) | (608.7) | (647.2) | (738.6) | (747.8) | (777.0) | (842.1) | (736.7) | (681.6) | (439.8) | (485.4) | (504.8) | (547.6) | |||||||||||||
| Book Value | 2,126.3 | 2,197.7 | 2,099.1 | 1,971.6 | 1,762.2 | 1,654.9 | 1,527.4 | 1,353.7 | 1,231.3 | 1,131.7 | 1,046.8 | 942.9 | 853.6 | 721.3 | 648.1 | 567.7 | 488.4 | 319.3 | ||||||||||||
| Tangible Book Value | 1,023.2 | 1,093.4 | 992.0 | 863.1 | 650.6 | 541.7 | 412.6 | 235.3 | 110.9 | 9.4 | (77.5) | (183.8) | (275.3) | (325.1) | (400.7) | (483.7) | (565.7) | |||||||||||||
| 97.1 |
| 46.6 |
| 55.3 |
| 47.4 |
| 47.4 |
| 104.3 |
| 107.3 |
| 83.0 |
| 35.5 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,291.6 |
| 1,470.6 |
| 1,596.0 |
| 1,398.4 |
| 1,542.4 |
| 1,265.3 |
| 1,343.2 |
| 1,560.0 |
| 1,309.0 |
| 1,337.5 |
| 1,434.7 |
| 1,278.7 |
| - |
| - |
| 1,158.9 |
| 1,131.0 |
| 1,054.4 |
| 1,010.3 |
| 974.5 |
| 938.9 |
| 875.3 |
| 842.8 |
| 807.2 |
| 741.3 |
| 707.0 |
| - |
| - |
| 841.5 |
| 797.8 |
| 769.3 |
| 753.3 |
| 775.7 |
| 750.7 |
| 728.8 |
| 745.9 |
| 747.7 |
| 749.7 |
| 744.8 |
| 736.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 924.1 |
| 924.1 |
| 924.1 |
| 924.1 |
| 924.1 |
| 924.1 |
| 924.1 |
| 924.1 |
| 924.1 |
| 924.1 |
| - |
| - |
| 135.1 |
| 138.1 |
| 144.0 |
| 150.4 |
| 153.7 |
| 157.1 |
| 206.7 |
| 212.6 |
| 218.6 |
| 231.7 |
| 238.9 |
| - |
| - |
| 2,138.7 |
| 2,058.8 |
| 2,034.7 |
| 2,087.9 |
| 2,067.6 |
| 2,040.8 |
| 2,055.7 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 5.7 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.4 |
| 20.1 |
| 20.4 |
| 17.9 |
| 17.4 |
| 17.8 |
| 28.3 |
| 27.4 |
| 31.4 |
| 30.9 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,347.6 |
| 5,411.5 |
| 5,482.3 |
| 5,328.1 |
| 5,478.1 |
| 5,152.1 |
| 5,226.7 |
| 3,465.0 |
| 3,220.9 |
| 3,261.3 |
| 3,366.2 |
| 3,209.1 |
| - |
| - |
| 260.0 |
| 15.4 |
| 449.4 |
| 195.4 |
| 246.4 |
| 389.4 |
| 62.3 |
| 179.3 |
| 231.3 |
| 236.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.4 |
| 131.5 |
| 131.0 |
| 126.0 |
| 122.0 |
| 118.0 |
| 121.9 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 485.8 |
| 473.5 |
| - |
| - |
| - |
| - |
| - |
| 25.5 |
| 24.6 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,104.1 |
| 1,839.2 |
| 2,031.2 |
| 2,210.4 |
| 1,720.2 |
| 2,051.8 |
| 1,611.1 |
| 1,673.9 |
| 1,853.8 |
| 1,321.0 |
| 1,440.0 |
| 1,570.4 |
| 1,426.7 |
| - |
| - |
| 2,082.3 |
| 2,069.1 |
| 1,988.8 |
| 1,961.3 |
| 2,016.2 |
| 1,980.4 |
| 1,957.9 |
| 1,966.7 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.1 |
| 47.2 |
| 42.4 |
| 50.5 |
| 46.5 |
| 44.9 |
| 51.8 |
| 53.0 |
| 52.5 |
| 77.1 |
| 82.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.5 |
| 180.9 |
| 200.2 |
| 182.0 |
| 160.1 |
| 160.6 |
| 146.0 |
| 266.6 |
| 270.7 |
| 272.2 |
| 267.4 |
| 267.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,859.2 |
| 5,092.2 |
| 5,264.9 |
| 5,295.6 |
| 5,582.6 |
| 5,316.7 |
| 5,375.0 |
| 3,721.6 |
| 3,538.7 |
| 4,285.9 |
| 4,458.3 |
| 4,325.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (295.3) |
| (391.2) |
| (620.6) |
| (758.1) |
| (813.2) |
| (867.7) |
| (979.4) |
| (1,033.9) |
| (1,028.2) |
| (1,101.5) |
| (1,124.3) |
| - |
| - |
| (6.2) |
| (20.5) |
| (26.1) |
| (40.5) |
| (27.4) |
| (26.6) |
| (15.1) |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.3 |
| 2.3 |
| - |
| - |
| 181.1 |
| 92.5 |
| 86.4 |
| 86.3 |
| 19.1 |
| 19.1 |
| 19.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 488.4 |
| 319.3 |
| 217.4 |
| 32.5 |
| (104.5) |
| (164.6) |
| (148.3) |
| (256.6) |
| (317.9) |
| (1,024.6) |
| (1,092.1) |
| (1,116.7) |
| - |
| (401.1) |
| 217.4 |
| 32.5 |
| (104.5) |
| (164.6) |
| (148.3) |
| (256.6) |
| (317.9) |
| (1,024.6) |
| (1,092.1) |
| (1,116.7) |
| - |
| (401.1) |
| 1,059.6 |
| 1,217.3 |
| 1,759.1 |
| 1,706.9 |
| 1,760.0 |
| 1,907.3 |
| 1,925.0 |
| 2,656.7 |
| 2,728.9 |
| 2,737.3 |
| - |
| - |
| (560.6) |
| (614.5) |
| (321.8) |
| (509.4) |
| (345.8) |
| (330.7) |
| (293.8) |
| (11.9) |
| (102.5) |
| (135.7) |
| (148.0) |
| - |
| - |
| 217.4 |
| 32.5 |
| (104.5) |
| (164.6) |
| (148.3) |
| (256.6) |
| (317.9) |
| (1,024.6) |
| (1,092.1) |
| (1,116.7) |
| - |
| (401.1) |
| (739.9) |
| (844.8) |
| (1,035.7) |
| (1,179.0) |
| (1,242.5) |
| (1,229.5) |
| (1,387.5) |
| (1,454.6) |
| (2,167.4) |
| (2,247.9) |
| (2,279.8) |
| - |
| - |