| (in millions of USD) | FY2026 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 108.4 | 334.1 | 215.1 | 59.2 | 248.1 | - | 96.8 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 108.4 | 334.1 | 215.1 | 59.2 | 248.1 | - | 96.8 | - | - |
| Receivables | |||||||||
| Accounts Receivable | 276.4 | 243.7 | 217.7 | 225.9 | 231.4 | - | 253.0 | - | - |
| Current Assets | |||||||||
| Inventory | 566.7 | 390.2 | 500.4 | 596.8 | 340.7 | - | 473.8 | - | - |
| Prepaid Expenses | 129.6 | 96.3 | 110.8 | 100.4 | 81.4 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 505.4 | 492.6 | 530.5 | 517.5 | 492.1 | - | 616.2 | - | - |
| Accumulated Depreciation | 374.7 | 389.3 | 418.5 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 245.1 | 179.7 | 180.2 | 206.3 | 167.2 | - | 134.1 | - | - |
| Short Term Debt | 8.8 | 0.0 | 20.0 | 10.0 | 25.0 | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 1,134.6 | 740.3 | 763.9 | 782.6 | 888.0 | - | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 116.9 | 30.0 | 36.8 | 31.5 | |||||
| Common Equity | |||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - |
| Additional Paid In Capital | 358.1 | 316.7 | 273.2 | 243.7 | 172.3 | ||||
| Supplementary Data | |||||||||
| Total Debt | 1,143.3 | 740.3 | 783.9 | 792.6 | 913.0 | - | 3.2 | - | - |
| Net debt | 1,034.9 | 406.2 | 568.9 | 733.4 | 664.8 | ||||
| (in millions of USD) | Q4 FY 26 | Q2 FY 26 | 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | 108.4 | 56.4 | 82.4 | 107.5 | 320.8 | 334.1 | 269.4 | 224.3 | 215.1 | 215.1 | 77.8 | 52.7 | 58.1 | 145.3 | 193.6 | ||||||||||||||||
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,081.1 | 1,064.3 | 1,043.9 | 982.3 | 901.7 | - | 1,941.2 | - | - |
| 413.0 |
| 373.2 |
| - |
| 477.7 |
| - |
| - |
| Property,Plant & Equipment Net | 130.7 | 103.3 | 112.0 | 104.5 | 118.9 | - | 138.4 | 132.2 | 138.4 |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 531.1 | 208.8 | 209.9 | 209.6 | 213.4 | - | 214.5 | 219.3 | - |
| Intangible Assets | 450.4 | 11.2 | 12.5 | 13.4 | 16.0 | - | 53.1 | - | - |
| Operating Lease Right Of Use Assets | 141.6 | 47.2 | 54.8 | 51.0 | 60.4 | - | 0.0 | - | - |
| Deferred Tax Assets | 74.5 | 76.1 | 75.1 | 67.3 | 85.2 | - | 42.9 | - | - |
| Other Non-Current Assets | 173.2 | 139.7 | 137.3 | 154.2 | 150.2 | - | 67.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,582.7 | 1,650.5 | 1,645.4 | 1,582.3 | 1,545.8 | - | 2,458.5 | - | - |
| - |
| 3.2 |
| - |
| - |
| Deferred Revenue Current | 1.9 | 1.8 | 1.7 | 1.1 | 0.8 | - | 2.3 | - | - |
| Operating Lease Liabilities Current | 33.7 | 20.9 | 21.0 | 19.9 | 27.3 | - | 0.0 | - | - |
| Accrued Expenses | 306.1 | 193.3 | 171.4 | 197.0 | 193.0 | - | 194.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 593.6 | 393.9 | 392.6 | 440.4 | 413.6 | - | 616.8 | - | - |
| 39.8 |
| - |
| 0.0 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 93.2 | 5.7 | 5.6 | 6.9 | 4.4 | - | 2.7 | - | - |
| Pension Obligations | 4.0 | 4.0 | 3.5 | 4.3 | 14.1 | 11.0 | 35.0 | - | - |
| Other Non-Current Liabilities | 79.6 | 80.6 | 74.6 | 70.0 | 115.3 | - | 115.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,017.8 | 1,250.5 | 1,273.5 | 1,331.5 | 1,461.2 | - | 735.0 | - | - |
| - |
| - |
| - |
| - |
| Retained Earnings | 274.3 | 200.0 | 166.6 | 86.7 | 7.2 | - | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (67.5) | (116.7) | (67.9) | (79.7) | (94.8) | - | (145.2) | (122.5) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 564.9 | 400.1 | 371.9 | 250.8 | 84.6 | - | 1,723.5 | 1,357.9 | 1,392.8 |
| Total Equity | 564.9 | 400.1 | 371.9 | 250.8 | 84.6 | - | 1,723.5 | 1,357.9 | 1,392.8 |
| - |
| (93.6) |
| - |
| - |
| Working Capital | 487.5 | 670.4 | 651.2 | 541.8 | 488.0 | - | 1,324.4 | - | - |
| Book Value | 564.9 | 400.1 | 371.9 | 250.8 | 84.6 | - | 1,723.5 | 1,357.9 | 1,392.8 |
| Tangible Book Value | (416.7) | 180.0 | 149.6 | 27.8 | (144.7) | - | 1,455.9 | 1,138.6 | - |
| 215.4 |
| 175.6 |
| 229.5 |
| 285.3 |
| 256.3 |
| 479.4 |
| - |
| 40.8 |
| 76.7 |
| 102.9 |
| 96.8 |
| 93.1 |
| 86.4 |
| 88.2 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 108.4 | 56.4 | 82.4 | 107.5 | 320.8 | 334.1 | 269.4 | 224.3 | 215.1 | 215.1 | 77.8 | 52.7 | 58.1 | 145.3 | 193.6 | 215.4 | 175.6 | 229.5 | 285.3 | 256.3 | 479.4 | - | 40.8 | 76.7 | 102.9 | 96.8 | 93.1 | 86.4 | 88.2 | - | - |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 276.4 | 245.0 | 366.0 | 304.8 | 132.0 | 243.7 | 230.4 | 205.0 | 239.6 | 217.7 | 236.8 | 224.0 | 234.6 | 185.2 | 276.0 | 269.9 | 215.3 | 221.0 | 222.0 | 153.3 | 213.1 | - | 302.6 | 254.0 | 299.3 | 253.0 | 318.1 | 262.5 | 318.5 | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 566.7 | 463.5 | 765.0 | 685.5 | 298.8 | 390.2 | 461.5 | 488.3 | 501.3 | 500.4 | 605.2 | 660.1 | 678.2 | 537.9 | 432.9 | 409.1 | 403.2 | 350.2 | 432.3 | 432.9 | 488.8 | - | 545.4 | 538.2 | 519.0 | 473.8 | 540.9 | 491.8 | 499.8 | - | - |
| Prepaid Expenses | 129.6 | 99.2 | 124.7 | 118.0 | 57.4 | 96.3 | 104.9 | 104.4 | 104.2 | 110.8 | 113.2 | 102.8 | 102.4 | 89.2 | 82.5 | 93.9 | 82.1 | ||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 1,081.1 | 1,123.4 | 1,338.1 | 1,215.8 | 1,087.8 | 1,064.3 | 1,066.2 | 1,022.0 | 1,060.2 | 1,043.9 | 1,033.1 | 1,039.5 | 1,073.3 | 957.5 | 985.1 | 988.3 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 505.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 374.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Property,Plant & Equipment Net | 130.7 | 112.7 | 131.8 | 136.4 | 83.0 | 103.3 | 106.8 | 108.2 | 110.3 | 112.0 | 110.4 | 105.0 | 101.4 | 102.0 | 101.4 | 107.0 | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | 531.1 | 459.2 | 518.7 | 488.4 | 129.0 | 208.8 | 209.8 | 209.5 | 209.6 | 209.9 | 209.4 | 209.9 | 209.0 | 210.2 | 211.5 | 212.5 | 212.7 | 212.9 | |||||||||||||
| Intangible Assets | 450.4 | 450.2 | 454.5 | 451.9 | 6.8 | 11.2 | 11.8 | 11.9 | 12.1 | 12.5 | 12.6 | 13.2 | 13.2 | 13.7 | 14.2 | 15.0 | 15.3 | ||||||||||||||
| Operating Lease Right Of Use Assets | 141.6 | 124.2 | 152.7 | 157.8 | 18.9 | 47.2 | 54.6 | 55.9 | 56.3 | 54.8 | 63.1 | 55.1 | 47.8 | 44.3 | 47.8 | 56.6 | |||||||||||||||
| Deferred Tax Assets | 74.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | 173.2 | 215.3 | 267.0 | 267.5 | 176.0 | 215.8 | 203.8 | 205.1 | 212.9 | 212.3 | 197.4 | 220.8 | 208.3 | 215.5 | 229.1 | 233.8 | 241.0 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 2,582.7 | 2,650.1 | 2,862.8 | 2,717.9 | 1,675.7 | 1,650.5 | 1,653.1 | 1,612.4 | 1,661.4 | 1,645.4 | 1,625.9 | 1,643.6 | 1,653.0 | 1,543.1 | 1,589.1 | 1,613.2 | |||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 245.1 | 240.1 | 348.7 | 265.8 | 161.2 | 179.7 | 201.9 | 196.5 | 187.2 | 180.2 | 182.4 | 163.9 | 306.3 | 281.4 | 267.0 | 244.7 | 198.7 | 194.9 | 207.6 | 108.7 | 149.9 | - | 149.7 | 159.2 | 147.4 | 134.1 | 163.4 | 136.6 | 131.7 | - | - |
| Short Term Debt | 8.8 | 13.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 | 20.0 | 17.5 | 12.5 | 7.5 | 5.0 | 2.5 | 18.1 | 8.8 | 24.4 | |||||||||||||
| Deferred Revenue Current | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Operating Lease Liabilities Current | 33.7 | 29.8 | 38.3 | 39.1 | 10.3 | 20.9 | 21.1 | 22.7 | 22.2 | 21.0 | 21.0 | 21.2 | 18.9 | 20.3 | 22.6 | 23.5 | |||||||||||||||
| Accrued Expenses | 306.1 | 192.2 | 315.2 | 253.5 | 112.5 | 193.3 | 204.4 | 153.9 | 163.3 | 171.4 | 168.4 | 197.2 | 167.7 | 153.5 | 198.8 | 218.1 | 187.2 | ||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Liabilities | 593.6 | 601.0 | 702.3 | 558.4 | 391.1 | 393.9 | 427.3 | 373.1 | 392.6 | 392.6 | 389.3 | 402.1 | 507.4 | 465.0 | 491.1 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 1,134.6 | 1,130.6 | 1,342.1 | 1,366.5 | 735.6 | 740.3 | 745.0 | 749.7 | 759.2 | 763.9 | 768.6 | 827.9 | 824.8 | 787.0 | 789.1 | 773.4 | 782.3 | 790.9 | 1,021.7 | 1,130.5 | 1,388.7 | - | 980.6 | 979.7 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 116.9 | 101.9 | 120.0 | 122.6 | 10.5 | 30.0 | 36.6 | 35.9 | 37.0 | 36.8 | 41.3 | 32.5 | 30.3 | 25.1 | 26.5 | ||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Liabilities | 93.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Pension Obligations | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 79.6 | 168.1 | 168.8 | 172.0 | 77.5 | 86.3 | 87.4 | 86.6 | 85.3 | 80.2 | 79.1 | 81.8 | 82.4 | 86.8 | 98.3 | 114.1 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 2,017.8 | 2,031.2 | 2,333.2 | 2,219.6 | 1,249.0 | 1,250.5 | 1,296.2 | 1,245.3 | 1,274.2 | 1,273.5 | 1,278.3 | 1,344.3 | 1,444.9 | 1,364.0 | 1,405.0 | 1,428.4 | |||||||||||||||
| 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 | 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 | 358.1 | 366.0 | 348.0 | 338.4 | 331.7 | 316.7 | 300.5 | 297.5 | 284.3 | 273.2 | 262.0 | 251.1 | 237.9 | 232.0 | 224.7 | 208.0 | 198.8 | ||||||||||||||
| Retained Earnings | 274.3 | 295.9 | 256.3 | 249.5 | 209.6 | 200.0 | 166.0 | 164.6 | 171.1 | 166.6 | 156.5 | 116.2 | 62.4 | 39.1 | 43.1 | 70.9 | 44.1 | ||||||||||||||
| Accumulated Other Comprehensive Income | (67.5) | (43.0) | (74.7) | (89.6) | (114.6) | (116.7) | (109.6) | (94.9) | (68.2) | (67.9) | (70.8) | (68.0) | (92.3) | (92.0) | (83.7) | ||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Stockholders Equity | 564.9 | 618.9 | 529.6 | 498.3 | 426.7 | 400.1 | 356.9 | 367.2 | 387.2 | 371.9 | 347.6 | 299.3 | 208.1 | 179.2 | 184.1 | 184.8 | 153.9 | ||||||||||||||
| Total Equity | 564.9 | 618.9 | 529.6 | 498.3 | 426.7 | 400.1 | 356.9 | 367.2 | 387.2 | 371.9 | 347.6 | 299.3 | 208.1 | 179.2 | 184.1 | 184.8 | 153.9 | 134.3 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 1,143.3 | 1,143.7 | 1,342.1 | 1,366.5 | 735.6 | 740.3 | 745.0 | 749.7 | 779.2 | 783.9 | 786.1 | 840.4 | 832.3 | 792.0 | 791.6 | 791.5 | 791.0 | 815.3 | 1,037.3 | 1,136.7 | 1,388.7 | - | 988.1 | 987.2 | 8.4 | 0.0 | 0.0 | 0.0 | 12.1 | - | - |
| Net debt | 1,034.9 | 1,087.3 | 1,259.7 | 1,259.0 | 414.9 | 406.2 | 475.6 | 525.4 | 564.2 | 568.9 | 708.3 | 787.8 | 774.2 | 646.7 | 598.0 | 576.1 | 615.4 | 585.8 | |||||||||||||
| Working Capital | 487.5 | 522.4 | 635.8 | 657.4 | 696.6 | 670.4 | 638.9 | 648.9 | 667.6 | 651.2 | 643.8 | 637.5 | 565.8 | 492.5 | 494.0 | 483.8 | 454.7 | 442.0 | |||||||||||||
| Book Value | 564.9 | 618.9 | 529.6 | 498.3 | 426.7 | 400.1 | 356.9 | 367.2 | 387.2 | 371.9 | 347.6 | 299.3 | 208.1 | 179.2 | 184.1 | 184.8 | 153.9 | 134.3 | |||||||||||||
| Tangible Book Value | (416.7) | (290.5) | (443.6) | (442.0) | 290.8 | 180.0 | 135.3 | 145.8 | 165.5 | 149.6 | 125.7 | 76.2 | (14.2) | (44.7) | (41.7) | (42.7) | (74.1) | ||||||||||||||
| 74.0 |
| 81.8 |
| 77.4 |
| 78.6 |
| - |
| 73.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.4 |
| 78.6 |
| - |
| 73.2 |
| 79.4 |
| 50.7 |
| 52.0 |
| 48.9 |
| 45.2 |
| 51.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 876.3 |
| 874.7 |
| 1,021.3 |
| 919.9 |
| 1,259.8 |
| - |
| 962.0 |
| 948.3 |
| 1,781.0 |
| 1,941.2 |
| 1,815.4 |
| 1,986.6 |
| 1,779.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.5 |
| 113.7 |
| 122.7 |
| 124.9 |
| 129.9 |
| - |
| 127.0 |
| 131.7 |
| 139.0 |
| 138.4 |
| 141.3 |
| 142.3 |
| 143.0 |
| - |
| 138.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.6 |
| 211.8 |
| 211.7 |
| - |
| 212.8 |
| 213.8 |
| 213.6 |
| 214.5 |
| 214.6 |
| 216.1 |
| 220.2 |
| - |
| - |
| 15.5 |
| 16.5 |
| 16.6 |
| 16.9 |
| - |
| 17.5 |
| 51.0 |
| 51.9 |
| 53.1 |
| 54.2 |
| 55.3 |
| 56.6 |
| - |
| - |
| 63.0 |
| 65.5 |
| 71.1 |
| 76.8 |
| 83.0 |
| - |
| 96.6 |
| 90.4 |
| 77.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.3 |
| 224.5 |
| 222.8 |
| 200.4 |
| - |
| 169.9 |
| 153.0 |
| 122.2 |
| 110.6 |
| 116.7 |
| 120.4 |
| 125.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,517.8 |
| 1,519.7 |
| 1,668.7 |
| 1,572.8 |
| 1,901.8 |
| - |
| 1,585.8 |
| 1,588.2 |
| 2,385.4 |
| 2,458.5 |
| 2,343.3 |
| 2,520.7 |
| 2,326.0 |
| - |
| - |
| 15.6 |
| 6.3 |
| 0.0 |
| - |
| 7.5 |
| 7.5 |
| 8.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.0 |
| 28.5 |
| 33.1 |
| 35.1 |
| 32.8 |
| - |
| 36.0 |
| 34.4 |
| 29.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 184.0 |
| 206.5 |
| 180.3 |
| 180.5 |
| - |
| 190.4 |
| 177.6 |
| 206.5 |
| 194.2 |
| 178.1 |
| 166.9 |
| 171.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 504.6 |
| 421.6 |
| 432.7 |
| 462.9 |
| 330.8 |
| 366.7 |
| - |
| 389.6 |
| 381.6 |
| 637.2 |
| 616.8 |
| 685.8 |
| 637.1 |
| 644.8 |
| - |
| - |
| 36.3 |
| 41.3 |
| 42.8 |
| 43.0 |
| 46.5 |
| 54.2 |
| - |
| 64.3 |
| 58.6 |
| 51.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.7 |
| 118.9 |
| 115.0 |
| 109.9 |
| 110.7 |
| - |
| 95.7 |
| 86.2 |
| 117.7 |
| 118.2 |
| 112.4 |
| 115.9 |
| 117.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,364.0 |
| 1,385.4 |
| 1,642.7 |
| 1,617.7 |
| 1,920.3 |
| - |
| 1,530.2 |
| 1,506.0 |
| 806.4 |
| 735.0 |
| 798.1 |
| 753.0 |
| 762.2 |
| - |
| - |
| 186.8 |
| 161.3 |
| 158.7 |
| 154.0 |
| - |
| 142.3 |
| 134.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 44.2 |
| (12.5) |
| (72.3) |
| (39.0) |
| - |
| 2.1 |
| 21.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| (94.1) |
| (89.0) |
| (96.7) |
| (122.8) |
| (131.3) |
| (133.5) |
| - |
| (88.8) |
| (73.7) |
| (144.4) |
| (145.2) |
| (144.1) |
| (141.3) |
| (112.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.3 |
| 26.0 |
| (44.9) |
| (18.5) |
| - |
| 55.6 |
| 82.2 |
| 1,579.0 |
| 1,723.5 |
| 1,545.2 |
| 1,767.7 |
| 1,563.8 |
| 1,357.9 |
| 1,392.8 |
| 26.0 |
| (44.9) |
| (18.5) |
| - |
| 55.6 |
| 82.2 |
| 1,579.0 |
| 1,723.5 |
| 1,545.2 |
| 1,767.7 |
| 1,563.8 |
| 1,357.9 |
| 1,392.8 |
| 752.1 |
| 880.4 |
| 909.4 |
| - |
| 947.3 |
| 910.5 |
| (94.6) |
| (96.8) |
| (93.1) |
| (86.4) |
| (76.1) |
| - |
| - |
| 558.4 |
| 589.1 |
| 893.1 |
| - |
| 572.4 |
| 566.7 |
| 1,143.8 |
| 1,324.4 |
| 1,129.6 |
| 1,349.5 |
| 1,134.6 |
| - |
| - |
| 26.0 |
| (44.9) |
| (18.5) |
| - |
| 55.6 |
| 82.2 |
| 1,579.0 |
| 1,723.5 |
| 1,545.2 |
| 1,767.7 |
| 1,563.8 |
| 1,357.9 |
| 1,392.8 |
| (94.2) |
| (203.1) |
| (273.3) |
| (247.1) |
| - |
| (174.8) |
| (182.5) |
| 1,313.4 |
| 1,455.9 |
| 1,276.4 |
| 1,496.3 |
| 1,286.9 |
| - |
| - |