| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 306.1 | 351.8 | 281.7 | 543.0 | 646.8 | 833.8 | 329.7 | 530.7 | 611.5 | 222.7 | 172.9 | 184.9 | 97.4 | 53.6 | 50.2 | 98.9 | 76.2 |
| Restricted Cash | 20.3 | 16.8 | 21.0 | 16.1 | 24.6 | 8.3 | 8.8 | 8.8 | 8.9 | 24.3 | 8.9 | 20.1 | 8.8 | 6.3 | 2.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 306.1 | 351.8 | 281.7 | 543.0 | 646.8 | 833.8 | 329.7 | 530.7 | 611.5 | 222.7 | 172.9 | 184.9 | 97.4 | 53.6 | 50.2 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Assets | |||||||||||||||||
| Inventory | 688.3 | 770.9 | 823.6 | 815.3 | 573.6 | 529.5 | 664.7 | 432.3 | 400.1 | 365.8 | 445.5 | 305.7 | 316.8 | 316.7 | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 1,443.2 | 1,350.1 | 1,196.5 | 1,241.9 | 1,226.3 | 1,209.0 | 1,124.0 | 819.1 | 750.0 | 612.5 | 565.2 | 496.9 | 432.0 | 390.4 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 1,750.9 | 1,755.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 1,750.9 | 1,755.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 273.7 | 521.8 | 361.8 | 306.1 | 296.8 | 263.5 | 300.0 | 351.8 | 271.6 | 252.0 | 307.3 | 281.7 | 321.4 | 379.9 | 263.3 | |||||||||||||||||||||||||
| 98.9 |
| 76.2 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 354.6 |
| - |
| - |
| Accumulated Depreciation | 716.5 | 638.4 | 577.3 | 596.7 | 556.1 | 497.5 | 406.1 | 361.9 | 322.0 | 282.6 | 262.1 | 253.2 | 230.5 | 208.0 | 193.4 | - | - |
| Property,Plant & Equipment Net | 726.7 | 711.7 | 619.2 | 645.2 | 670.2 | 711.5 | 718.0 | 457.2 | 428.0 | 330.0 | 303.1 | 243.7 | 201.5 | 182.4 | 161.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 99.3 | 87.3 | 88.7 | 92.5 | 79.9 | 72.4 | 91.8 | 61.4 | 108.3 | 98.7 | 87.3 | 69.4 | 10.7 | 8.3 | 5.8 | - | - |
| Goodwill | 130.0 | 128.5 | 128.9 | 127.3 | 132.1 | 130.3 | 129.9 | 78.2 | 68.6 | 43.3 | 43.3 | 43.3 | 57.4 | 137.1 | 137.1 | - | - |
| Intangible Assets | 24.9 | 31.5 | 39.1 | 47.3 | 53.0 | 60.4 | 68.0 | 38.8 | 39.7 | 28.1 | 31.5 | 35.3 | 79.0 | 81.4 | 87.3 | - | - |
| Operating Lease Right Of Use Assets | 84.2 | 65.1 | 70.6 | 54.2 | 39.8 | 62.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,360.6 | 4,254.5 | 3,978.4 | 3,851.5 | 3,390.7 | 3,173.8 | 2,990.6 | 2,465.5 | 2,397.7 | 1,835.8 | 1,787.5 | 1,517.2 | 1,289.7 | 1,384.5 | 1,301.7 | 1,072.9 | - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 180.2 | 130.1 | 114.1 | 68.6 | 73.3 | 7.7 | 13.9 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,662.9 | 2,717.9 | 2,568.2 | 2,422.4 | 1,914.3 | 1,700.7 | 1,548.9 | 1,081.2 | 1,218.8 | 818.9 | 924.0 | 943.4 | 832.9 | 930.9 | 925.8 | 775.5 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,199.0 | 1,035.0 | 897.5 | 897.7 | 881.7 | 885.5 | 867.6 | 830.9 | 709.1 | 618.2 | 458.6 | 282.6 | 174.8 | 185.9 | 127.2 | - | - |
| Accumulated Other Comprehensive Income | (31.2) | (34.0) | (7.3) | (45.6) | (43.7) | (52.8) | (44.8) | (23.4) | (6.3) | (26.8) | (21.2) | (6.9) | (6.5) | (6.4) | (7.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 165.2 | 160.5 | 155.6 | 152.2 | 168.7 | 180.0 | 165.0 | 134.1 | 160.8 | 142.5 | 130.7 | 62.3 | 28.6 | 21.9 | 14.3 | - | - |
| Total Stockholders Equity | 1,532.5 | 1,376.1 | 1,254.6 | 1,276.9 | 1,307.7 | 1,293.0 | 1,276.7 | 1,250.1 | 1,018.1 | 874.3 | 732.8 | 511.4 | 428.2 | 431.8 | 361.6 | 297.4 | 232.5 |
| Total Equity | 1,697.7 | 1,536.6 | 1,410.2 | 1,429.1 | 1,476.4 | 1,473.1 | 1,441.7 | 1,384.2 | 1,178.9 | 1,016.8 | 863.5 | 573.7 | 456.8 | 453.6 | 375.9 | 297.4 | 232.5 |
| - |
| Net debt | 1,444.8 | 1,404.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,532.5 | 1,376.1 | 1,254.6 | 1,276.9 | 1,307.7 | 1,293.0 | 1,276.7 | 1,250.1 | 1,018.1 | 874.3 | 732.8 | 511.4 | 428.2 | 431.8 | 361.6 | 297.4 | 232.5 |
| Tangible Book Value | 1,377.6 | 1,216.1 | 1,086.6 | 1,102.3 | 1,122.6 | 1,102.3 | 1,078.8 | 1,133.0 | 909.8 | 802.9 | 658.1 | 432.8 | 291.8 | 213.3 | 137.2 | - | - |
| 543.0 |
| 449.7 |
| 586.8 |
| 410.8 |
| 646.8 |
| 628.2 |
| 593.5 |
| 724.6 |
| 833.7 |
| 735.3 |
| 169.9 |
| 253.6 |
| 329.7 |
| 359.6 |
| 341.5 |
| 462.8 |
| 530.7 |
| 590.0 |
| 586.0 |
| 591.4 |
| 611.5 |
| 465.4 |
| 545.8 |
| 233.8 |
| 222.7 |
| Restricted Cash | 49.1 | 41.2 | 13.6 | 20.3 | 45.2 | 38.4 | 12.9 | 16.8 | 20.2 | 20.0 | 14.0 | 21.0 | 20.1 | 19.7 | 17.2 | 16.1 | 16.1 | 15.7 | 27.1 | 24.6 | 8.7 | 8.6 | 8.5 | 8.3 | 8.7 | 8.6 | 8.6 | 8.8 | 21.5 | 21.6 | 8.9 | 8.8 | 9.2 | 8.9 | 8.8 | 8.9 | 8.8 | 8.7 | 8.6 | 24.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 273.7 | 521.8 | 361.8 | 306.1 | 296.8 | 263.5 | 300.0 | 351.8 | 271.6 | 252.0 | 307.3 | 281.7 | 321.4 | 379.9 | 263.3 | 543.0 | 449.7 | 586.8 | 410.8 | 646.8 | 628.2 | 593.5 | 724.6 | 833.7 | 735.3 | 169.9 | 253.6 | 329.7 | 359.6 | 341.5 | 462.8 | 530.7 | 590.0 | 586.0 | 591.4 | 611.5 | 465.4 | 545.8 | 233.8 | 222.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 619.3 | 621.1 | 680.3 | 688.3 | 707.6 | 692.5 | 753.8 | 770.9 | 812.4 | 827.0 | 883.6 | 823.6 | 888.0 | 910.6 | 874.9 | 815.3 | 781.7 | 728.5 | 631.4 | 573.6 | 553.1 | 523.0 | 490.3 | 529.5 | 675.4 | 709.1 | 733.8 | 664.7 | 592.1 | 574.1 | 492.6 | 432.3 | 396.5 | 408.4 | 411.4 | 400.1 | 414.0 | 381.4 | 402.1 | 365.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 83.6 | 80.7 | 74.9 | 68.0 | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 708.5 | 719.3 | 719.1 | 726.7 | 711.7 | 702.6 | 695.5 | 711.7 | 648.3 | 636.1 | 618.1 | 619.2 | 600.4 | 618.4 | 617.6 | 645.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 96.5 | 90.8 | 98.9 | 99.3 | 95.0 | 88.2 | 83.9 | 87.3 | 90.3 | 90.0 | 89.4 | 88.7 | 86.4 | 83.4 | 94.2 | 92.5 | 96.2 | |||||||||||||||||||||||
| Goodwill | 129.9 | 130.3 | 129.8 | 130.0 | 129.2 | 127.0 | 127.4 | 128.5 | 128.0 | 128.0 | 128.6 | 128.9 | 128.3 | 128.3 | 127.7 | 127.3 | 128.7 | 130.0 | ||||||||||||||||||||||
| Intangible Assets | 24.1 | 21.8 | 23.3 | 24.9 | 26.5 | 27.9 | 29.8 | 31.5 | 32.9 | 34.9 | 37.1 | 39.1 | 41.0 | 43.0 | 45.9 | 47.3 | 48.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 73.6 | 78.1 | 80.8 | 84.2 | 88.8 | 87.9 | 61.5 | 65.1 | 67.7 | 70.7 | 71.0 | 70.6 | 74.3 | 50.0 | 52.7 | 54.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,348.2 | 4,339.7 | 4,295.6 | 4,360.6 | 4,353.2 | 4,267.0 | 4,287.5 | 4,254.5 | 4,115.8 | 4,043.6 | 4,014.7 | 3,978.4 | 3,921.7 | 3,952.5 | 3,817.1 | 3,851.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,805.6 | 1,762.7 | 1,766.2 | 1,750.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 179.1 | 174.8 | 186.7 | 180.2 | 151.9 | 144.4 | 131.4 | 130.1 | 82.9 | 79.7 | 85.2 | 114.1 | 88.3 | 70.2 | 49.8 | 68.6 | 72.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,651.9 | 2,619.6 | 2,594.6 | 2,662.9 | 2,683.4 | 2,646.5 | 2,712.5 | 2,717.9 | 2,628.4 | 2,589.1 | 2,583.6 | 2,568.2 | 2,540.9 | 2,530.6 | 2,399.2 | 2,422.4 | ||||||||||||||||||||||||
| 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,238.2 | 1,230.0 | 1,225.2 | 1,199.0 | 1,172.5 | 1,122.7 | 1,080.5 | 1,035.0 | 966.9 | 942.7 | 919.1 | 897.5 | 882.2 | 896.0 | 871.9 | 897.7 | 886.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (20.6) | (17.7) | (29.9) | (31.2) | (29.6) | (40.8) | (41.6) | (34.0) | (8.0) | (8.9) | (6.4) | (7.3) | (23.6) | (21.7) | (31.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 123.1 | 155.5 | 158.8 | 165.2 | 165.8 | 160.3 | 162.3 | 160.5 | 158.3 | 154.6 | 157.1 | 155.6 | 148.1 | 144.6 | 152.1 | 152.2 | 156.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,573.2 | 1,564.6 | 1,542.2 | 1,532.5 | 1,504.0 | 1,460.2 | 1,412.7 | 1,376.1 | 1,329.1 | 1,299.9 | 1,274.0 | 1,254.6 | 1,232.7 | 1,277.3 | 1,265.8 | 1,276.9 | ||||||||||||||||||||||||
| Total Equity | 1,696.3 | 1,720.1 | 1,701.0 | 1,697.7 | 1,669.8 | 1,620.5 | 1,575.0 | 1,536.6 | 1,487.4 | 1,454.5 | 1,431.1 | 1,410.2 | 1,380.8 | 1,421.9 | 1,417.9 | 1,429.1 | 1,427.2 | 1,406.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,805.6 | 1,762.7 | 1,766.2 | 1,750.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 1,531.9 | 1,240.9 | 1,404.4 | 1,444.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 1,573.2 | 1,564.6 | 1,542.2 | 1,532.5 | 1,504.0 | 1,460.2 | 1,412.7 | 1,376.1 | 1,329.1 | 1,299.9 | 1,274.0 | 1,254.6 | 1,232.7 | 1,277.3 | 1,265.8 | 1,276.9 | 1,270.4 | 1,252.6 | ||||||||||||||||||||||
| Tangible Book Value | 1,419.2 | 1,412.5 | 1,389.1 | 1,377.6 | 1,348.3 | 1,305.3 | 1,255.5 | 1,216.1 | 1,168.2 | 1,137.0 | 1,108.3 | 1,086.6 | 1,063.4 | 1,106.0 | 1,092.2 | 1,102.3 | 1,092.9 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 642.7 |
| 646.5 |
| 654.4 |
| 670.2 |
| 676.0 |
| 687.5 |
| 696.3 |
| 711.5 |
| 719.2 |
| 723.3 |
| 730.7 |
| 718.0 |
| 478.5 |
| 472.7 |
| 461.1 |
| 457.2 |
| 424.0 |
| 429.5 |
| 427.0 |
| 428.0 |
| 330.5 |
| 325.3 |
| 327.2 |
| 330.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.2 |
| 83.1 |
| 79.9 |
| 79.4 |
| 70.8 |
| 72.3 |
| 72.4 |
| 75.5 |
| 79.1 |
| 85.1 |
| 91.8 |
| 53.0 |
| 58.7 |
| 58.7 |
| 61.4 |
| 75.9 |
| 98.0 |
| 101.5 |
| 108.3 |
| 110.1 |
| 90.8 |
| 93.3 |
| 98.7 |
| 130.3 |
| 132.1 |
| 133.1 |
| 132.7 |
| 130.3 |
| 130.3 |
| 130.0 |
| 129.7 |
| 129.5 |
| 129.9 |
| 74.3 |
| 82.7 |
| 77.5 |
| 78.2 |
| 70.3 |
| 69.0 |
| 67.8 |
| 68.6 |
| 43.3 |
| 43.3 |
| 43.3 |
| 43.3 |
| 49.7 |
| 51.8 |
| 53.0 |
| 54.3 |
| 57.3 |
| 59.2 |
| 60.4 |
| 62.6 |
| 62.7 |
| 65.3 |
| 68.0 |
| 34.1 |
| 35.5 |
| 36.7 |
| 38.8 |
| 32.0 |
| - |
| 33.8 |
| 39.7 |
| 26.1 |
| 27.0 |
| 27.9 |
| 28.1 |
| 39.4 |
| 40.2 |
| 42.4 |
| 39.8 |
| 41.6 |
| 55.9 |
| 58.8 |
| 62.4 |
| 56.9 |
| 34.6 |
| 37.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,706.1 |
| 3,612.7 |
| 3,470.0 |
| 3,390.7 |
| 3,210.2 |
| 3,059.4 |
| 3,046.1 |
| 3,173.8 |
| 3,279.0 |
| 2,947.7 |
| 2,948.8 |
| 2,990.6 |
| 2,513.2 |
| 2,533.2 |
| 2,515.1 |
| 2,465.5 |
| 2,430.6 |
| 2,432.1 |
| 2,412.7 |
| 2,397.7 |
| 2,173.8 |
| 2,156.0 |
| 1,817.4 |
| 1,835.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 51.3 |
| 73.3 |
| 44.9 |
| 24.8 |
| 10.1 |
| 7.7 |
| 4.4 |
| - |
| - |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,278.9 |
| 2,206.0 |
| 2,070.0 |
| 1,914.3 |
| 1,759.4 |
| 1,615.0 |
| 1,585.2 |
| 1,700.8 |
| 1,810.9 |
| 1,459.8 |
| 1,475.9 |
| 1,548.9 |
| 1,096.0 |
| 1,129.9 |
| 1,115.9 |
| 1,081.2 |
| 1,076.7 |
| 1,189.0 |
| 1,232.5 |
| 1,218.8 |
| 1,034.1 |
| 1,055.9 |
| 785.6 |
| 818.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 892.5 |
| 888.7 |
| 881.7 |
| 858.9 |
| 848.2 |
| 866.4 |
| 885.5 |
| 894.6 |
| 875.9 |
| 871.3 |
| 867.6 |
| 847.4 |
| 840.5 |
| 846.0 |
| 830.9 |
| 808.2 |
| 783.5 |
| 728.8 |
| 709.1 |
| 691.8 |
| 665.4 |
| 637.0 |
| 618.2 |
| (45.6) |
| (36.6) |
| (53.3) |
| (59.9) |
| (43.7) |
| (40.0) |
| (46.7) |
| (48.5) |
| (52.8) |
| (63.1) |
| (48.3) |
| (44.4) |
| (44.8) |
| (34.1) |
| (27.6) |
| (29.3) |
| (23.4) |
| (21.3) |
| (4.1) |
| (9.0) |
| (6.3) |
| (15.7) |
| (29.4) |
| (38.1) |
| (26.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.1 |
| 162.7 |
| 168.7 |
| 164.0 |
| 175.9 |
| 180.5 |
| 180.0 |
| 176.9 |
| 201.4 |
| 191.1 |
| 165.0 |
| 154.9 |
| 145.5 |
| 141.6 |
| 134.1 |
| 128.4 |
| 147.6 |
| 147.7 |
| 160.8 |
| 153.5 |
| 157.9 |
| 151.0 |
| 142.5 |
| 1,270.4 |
| 1,252.6 |
| 1,237.3 |
| 1,307.7 |
| 1,286.8 |
| 1,268.5 |
| 1,280.4 |
| 1,293.0 |
| 1,291.2 |
| 1,286.5 |
| 1,281.8 |
| 1,276.7 |
| 1,262.3 |
| 1,257.8 |
| 1,257.6 |
| 1,250.1 |
| 1,225.5 |
| 1,095.4 |
| 1,032.6 |
| 1,018.1 |
| 986.2 |
| 942.1 |
| 880.7 |
| 874.3 |
| 1,400.0 |
| 1,476.4 |
| 1,450.7 |
| 1,444.4 |
| 1,460.9 |
| 1,473.1 |
| 1,468.1 |
| 1,487.9 |
| 1,472.9 |
| 1,441.7 |
| 1,417.2 |
| 1,403.3 |
| 1,399.2 |
| 1,384.2 |
| 1,353.9 |
| 1,243.0 |
| 1,180.2 |
| 1,178.9 |
| 1,139.7 |
| 1,100.0 |
| 1,031.8 |
| 1,016.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,237.3 |
| 1,307.7 |
| 1,286.8 |
| 1,268.5 |
| 1,280.4 |
| 1,293.0 |
| 1,291.2 |
| 1,286.5 |
| 1,281.8 |
| 1,276.7 |
| 1,262.3 |
| 1,257.8 |
| 1,257.6 |
| 1,250.1 |
| 1,225.5 |
| 1,095.4 |
| 1,032.6 |
| 1,018.1 |
| 986.2 |
| 942.1 |
| 880.7 |
| 874.3 |
| 1,072.9 |
| 1,055.2 |
| 1,122.6 |
| 1,099.4 |
| 1,078.5 |
| 1,090.9 |
| 1,102.3 |
| 1,098.6 |
| 1,094.1 |
| 1,087.0 |
| 1,078.8 |
| 1,153.9 |
| 1,139.5 |
| 1,143.4 |
| 1,133.0 |
| 1,123.2 |
| 1,026.4 |
| 931.0 |
| 909.8 |
| 916.9 |
| 871.9 |
| 809.6 |
| 802.9 |