| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 364.4 | 373.2 | 418.9 | 331.6 | 257.1 | 320.3 | 209.5 | 132.5 | 121.6 | 148.8 | 129.6 | 278.8 | 384.6 | 586.4 | 464.8 | 877.1 | 755.5 | ||
| Restricted Cash | 1.0 | 0.4 | 0.4 | 9.1 | 0.8 | 0.8 | 6.7 | 0.6 | 3.8 | 2.7 | 0.2 | 15.3 | 15.1 | 15.1 | 3.6 | 0.0 | - | - | |
| Short Term Investments | - | - | - | - | - | - | 25.8 | 21.8 | 16.4 | 11.7 | 9.7 | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 364.4 | 373.2 | 418.9 | 331.6 | 257.1 | 320.3 | 235.3 | 154.3 | 138.0 | 160.5 | 139.3 | 278.8 | 384.6 | 586.4 | 464.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 689.4 | 664.6 | 671.7 | 699.6 | 626.4 | 581.1 | 545.1 | 546.6 | 524.9 | 438.0 | 454.6 | 475.7 | 444.0 | 546.7 | 645.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,243.3 | 1,195.6 | 1,229.1 | 1,191.3 | 1,042.7 | 841.3 | 842.0 | 835.7 | 738.9 | 553.7 | 543.2 | 585.5 | 582.6 | 862.1 | 964.4 | 828.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 2,604.2 | 2,486.5 | 2,405.6 | 2,233.0 | 2,171.7 | 2,164.1 | 2,395.3 | 3,792.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 353.2 | 321.7 | 367.2 | 403.9 | 430.0 | 351.4 | 301.7 | 273.2 | 265.2 | 176.2 | 159.7 | 143.9 | 139.9 | 216.2 | 287.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,883.1 | 2,049.7 | 1,790.3 | 1,914.2 | 1,411.1 | 1,433.9 | 1,648.1 | 1,638.6 | 854.2 | 635.0 | 579.4 | 522.1 | 176.4 | 455.1 | 478.8 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | 53.1 | 53.1 | 53.1 | 53.1 | 53.1 | 53.1 | 53.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,897.5 | 2,054.0 | 2,149.7 | 1,916.9 | 1,422.3 | 1,444.8 | 1,712.8 | 1,648.0 | 856.9 | 640.0 | 594.5 | 522.7 | 427.1 | 464.7 | 493.1 | 491.3 | |||
| (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 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 344.7 | 364.4 | 449.1 | 419.3 | 376.1 | 373.2 | 412.7 | 469.9 | 421.9 | 418.9 | 367.9 | 344.3 | 330.5 | 331.6 | 300.9 | |||||||||||||||||||||||||
| 133.4 |
| 42.9 |
| - |
| - |
| - |
| 877.1 |
| 755.5 |
| 133.4 |
| 42.9 |
| 516.6 |
| 411.2 |
| - |
| - |
| 671.2 |
| - |
| - |
| Prepaid Expenses | 45.7 | 39.5 | 41.5 | 44.4 | 32.2 | 39.9 | 36.7 | 28.2 | 29.7 | 20.3 | 22.7 | 25.2 | 26.8 | 12.6 | 12.8 | - | - | - | - |
| Other Current Assets | 119.4 | 102.8 | 128.8 | 124.1 | 149.8 | 106.0 | 105.4 | 77.0 | 81.2 | 48.4 | 56.1 | 51.5 | 61.7 | 52.6 | 88.1 | 65.3 | 111.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,600.8 | 2,516.9 | 2,634.9 | 2,504.0 | 2,213.5 | 2,000.3 | 1,874.6 | 1,737.2 | 1,500.1 | 1,211.9 | 1,206.4 | 1,481.9 | 1,937.5 | 2,162.0 | 2,292.9 | 2,399.2 | 2,022.5 | - | - |
| 3,589.4 |
| 3,454.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 1,615.0 | 1,574.4 | 1,541.4 | 1,428.6 | 1,393.9 | 1,383.6 | 1,539.5 | 2,386.8 | 2,280.5 | 2,186.3 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 1,035.6 | 989.2 | 912.1 | 864.2 | 804.4 | 777.8 | 780.5 | 855.8 | 834.1 | 1,308.9 | 1,267.7 | 1,335.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,486.4 | 1,383.3 | 1,369.6 | 1,098.3 | 1,022.7 | 1,047.6 | 993.7 | 960.5 | 511.8 | 357.5 | 327.3 | 259.5 | 346.1 | 326.3 | 332.7 | 224.4 | 221.7 | - | - |
| Intangible Assets | 1,002.3 | 1,006.5 | 1,031.4 | 765.3 | 668.8 | 741.4 | 758.5 | 733.2 | 420.6 | 271.0 | 271.3 | 239.8 | 207.4 | 224.7 | 235.7 | 129.2 | 132.1 | - | - |
| Operating Lease Right Of Use Assets | 152.9 | 130.6 | 119.7 | 101.4 | 118.9 | 118.2 | 114.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 53.2 | 41.0 | 44.3 | 71.0 | 67.6 | 77.0 | 71.8 | 59.0 | 61.0 | 51.4 | 65.9 | 11.2 | 10.1 | 74.1 | 117.2 | 121.5 | 248.6 | - | - |
| Other Non-Current Assets | 23.6 | 25.8 | 29.9 | 25.0 | 23.9 | 21.5 | 1,996.1 | 37.0 | 25.0 | 34.9 | 49.1 | 52.3 | 58.4 | 39.0 | 40.0 | 38.4 | 46.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 1,882.0 | 1,795.9 | 1,038.1 | 746.9 | 799.9 | 739.0 | 1,684.6 | 676.9 | 725.6 | - | - | - | - |
| Total Assets | 6,676.8 | 6,411.0 | 6,541.7 | 5,772.4 | 5,170.7 | 5,041.6 | 4,859.9 | 4,445.2 | 3,402.4 | 2,763.2 | 2,784.1 | 3,001.4 | 4,477.9 | 4,244.7 | 4,327.4 | 4,180.4 | 4,006.9 | - | - |
| 263.5 |
| 156.0 |
| - |
| - |
| Short Term Debt | 14.4 | 4.3 | 359.4 | 2.7 | 11.2 | 10.9 | 64.7 | 9.4 | 2.7 | 5.0 | 15.1 | 0.6 | 250.7 | 9.6 | 14.3 | 9.6 | 17.1 | - | - |
| Deferred Revenue Current | 55.7 | 41.4 | 45.4 | 54.3 | 3.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 33.1 | 32.0 | 25.9 | 24.1 | 26.2 | 27.2 | 28.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 157.5 | 142.2 | 161.5 | 155.3 | 136.0 | 135.7 | 134.5 | 174.9 | 127.9 | 85.9 | 102.3 | 146.7 | 131.1 | 213.9 | 259.3 | 228.8 | 142.5 | - | - |
| Other Current Liabilities | 341.1 | 319.2 | 317.1 | 352.9 | 250.6 | 214.1 | 172.3 | 171.0 | 160.7 | 149.5 | 153.1 | 155.0 | 180.8 | 177.5 | 188.4 | 172.0 | 189.3 | - | - |
| Total Current Liabilities | 922.1 | 820.5 | 1,471.3 | 1,012.4 | 896.6 | 848.0 | 736.6 | 685.6 | 671.7 | 452.7 | 505.3 | 533.8 | 980.1 | 667.8 | 819.9 | 711.0 | 540.4 | - | - |
| 481.7 |
| 469.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 100.8 | 84.0 | 78.7 | 65.2 | 77.6 | 75.5 | 71.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 146.7 | 175.0 | 186.5 | 139.8 | 121.4 | 148.7 | 168.2 | 138.0 | 44.0 | 3.9 | 3.6 | 4.1 | 82.9 | 4.5 | 7.5 | 6.0 | 6.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 100.2 | 110.2 | 110.0 | 96.2 | 84.9 | 106.0 | 84.0 | 70.3 | 67.7 | 74.5 | 68.2 | 44.6 | 55.9 | 107.0 | 91.8 | 114.2 | 100.4 | - | - |
| Total Non-Current Liabilities | 2,409.0 | 2,606.4 | 2,368.0 | 2,407.1 | 1,896.4 | 1,968.4 | 2,168.5 | 2,116.9 | 1,255.8 | 999.6 | 934.2 | 878.5 | 849.2 | 1,329.8 | 1,465.0 | 1,527.6 | 1,870.9 | - | - |
| Total Liabilities | 3,331.1 | 3,426.9 | 3,839.3 | 3,419.5 | 2,793.0 | 2,816.4 | 2,905.1 | 2,802.5 | 1,927.5 | 1,452.3 | 1,434.5 | 1,407.1 | 1,829.3 | 1,998.1 | 2,284.9 | 2,238.6 | 2,411.3 | - | - |
| 53.1 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,678.9 | 2,488.8 | 2,232.2 | 1,932.1 | 1,616.4 | 1,339.5 | 1,907.4 | 1,630.2 | 1,408.4 | 1,289.3 | 1,230.1 | 1,615.4 | 2,586.4 | 2,411.2 | 2,004.7 | 1,626.4 | 1,402.9 | - | - |
| Accumulated Other Comprehensive Income | (96.5) | (301.7) | (146.9) | (181.9) | (23.0) | 41.3 | (50.1) | (95.3) | (38.3) | (77.9) | (54.6) | (482.5) | (626.1) | (1,013.2) | (889.5) | (624.7) | (717.1) | - | - |
| Treasury Stock | - | - | - | - | 126.1 | 9.3 | 979.8 | 960.3 | 884.3 | 891.7 | 804.3 | 509.2 | 273.2 | 110.3 | 29.2 | 11.5 | 4.7 | - | - |
| Minority Interest | 161.1 | 157.6 | 120.0 | 84.6 | 82.8 | 72.3 | 86.6 | 63.1 | 32.2 | 31.2 | 20.2 | 12.9 | 12.0 | 14.4 | 14.2 | 16.8 | 18.0 | - | - |
| Total Stockholders Equity | 3,184.6 | 2,826.5 | 2,582.4 | 2,268.3 | 2,294.9 | 2,152.9 | 1,868.2 | 1,579.6 | 1,442.7 | 1,279.7 | 1,324.5 | 1,576.2 | 2,636.6 | 2,232.2 | 2,028.3 | 1,925.0 | 1,577.6 | 1,663.0 | 1,980.0 |
| Total Equity | 3,345.7 | 2,984.1 | 2,702.4 | 2,352.9 | 2,377.7 | 2,225.2 | 1,954.8 | 1,642.7 | 1,474.9 | 1,310.9 | 1,349.6 | 1,594.3 | 2,648.6 | 2,246.6 | 2,042.5 | 1,941.8 | 1,595.6 | 1,663.0 | 1,980.0 |
| 486.4 |
| - |
| - |
| Net debt | 1,533.1 | 1,680.8 | 1,730.8 | 1,585.3 | 1,165.2 | 1,124.5 | 1,477.5 | 1,493.7 | 718.9 | 479.5 | 455.2 | 243.9 | 42.5 | (121.7) | 28.3 | (385.8) | (269.1) | - | - |
| Working Capital | 1,678.7 | 1,696.4 | 1,163.6 | 1,491.6 | 1,316.9 | 1,152.3 | 1,138.0 | 1,051.6 | 828.4 | 759.2 | 701.1 | 948.1 | 957.4 | 1,494.2 | 1,473.0 | 1,688.2 | 1,482.1 | - | - |
| Book Value | 3,184.6 | 2,826.5 | 2,582.4 | 2,268.3 | 2,294.9 | 2,152.9 | 1,868.2 | 1,579.6 | 1,442.7 | 1,279.7 | 1,324.5 | 1,576.2 | 2,636.6 | 2,232.2 | 2,028.3 | 1,925.0 | 1,577.6 | 1,663.0 | 1,980.0 |
| Tangible Book Value | 695.9 | 436.7 | 181.4 | 404.7 | 603.4 | 363.9 | 116.0 | (114.1) | 510.3 | 651.2 | 725.9 | 1,076.9 | 2,083.1 | 1,681.2 | 1,459.9 | 1,571.4 | 1,223.8 | - | - |
| 305.3 |
| 424.5 |
| 257.1 |
| 261.8 |
| 305.5 |
| 302.3 |
| 320.3 |
| 313.1 |
| 415.6 |
| 387.5 |
| 209.5 |
| 181.4 |
| 166.8 |
| 239.5 |
| 132.5 |
| 153.7 |
| 145.2 |
| 116.4 |
| 121.6 |
| 137.2 |
| 445.1 |
| 129.5 |
| 148.8 |
| 129.0 |
| 156.0 |
| Restricted Cash | 0.8 | 1.0 | 2.4 | 1.5 | 0.4 | 0.4 | 0.7 | 1.1 | 0.4 | 0.4 | 7.2 | 8.0 | 8.6 | 9.1 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.5 | 6.5 | 6.7 | 0.5 | 0.6 | 0.6 | 0.6 | 1.3 | 1.4 | 3.9 | 3.8 | 3.3 | 2.9 | 2.9 | 2.7 | 2.7 | 0.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 344.7 | 364.4 | 449.1 | 419.3 | 376.1 | 373.2 | 412.7 | 469.9 | 421.9 | 418.9 | 367.9 | 344.3 | 330.5 | 331.6 | 300.9 | 305.3 | 424.5 | 257.1 | 261.8 | 305.5 | 302.3 | 320.3 | 313.1 | 415.6 | 387.5 | 209.5 | 181.4 | 166.8 | 239.5 | 132.5 | 153.7 | 145.2 | 116.4 | 121.6 | 137.2 | 445.1 | 129.5 | 148.8 | 129.0 | 156.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 808.9 | 689.4 | 755.9 | 785.6 | 744.6 | 664.6 | 762.0 | 789.8 | 770.4 | 671.7 | 706.5 | 811.9 | 758.1 | 699.6 | 735.5 | 756.3 | 743.9 | 626.4 | 700.2 | 704.4 | 712.3 | 581.1 | 571.5 | 541.6 | 577.7 | 545.1 | 548.3 | 589.9 | 611.3 | 546.6 | 548.6 | 530.2 | 535.1 | 524.9 | 542.2 | 501.7 | 492.7 | 438.0 | 452.8 | 452.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,273.8 | 1,243.3 | 1,225.9 | 1,222.1 | 1,196.4 | 1,195.6 | 1,255.3 | 1,233.3 | 1,231.2 | 1,229.1 | 1,202.4 | 1,251.7 | 1,209.4 | 1,191.3 | 1,132.6 | 1,158.0 | 1,112.6 | 1,042.7 | 974.1 | 919.5 | 864.8 | 841.3 | 789.9 | 784.0 | 819.7 | 842.0 | 805.3 | 843.8 | 839.4 | 835.7 | 841.0 | 777.4 | 776.8 | 738.9 | 687.5 | 617.0 | 566.2 | 553.7 | 575.9 | 555.4 |
| Prepaid Expenses | 58.2 | 45.7 | 46.5 | 46.0 | 50.8 | 39.5 | 41.9 | 45.0 | 51.7 | 41.5 | 41.9 | 45.4 | 47.8 | 44.4 | 40.1 | 40.5 | 41.0 | 32.2 | ||||||||||||||||||||||
| Other Current Assets | 112.9 | 119.4 | 91.5 | 92.0 | 89.5 | 102.8 | 96.7 | 85.9 | 90.2 | 128.8 | 144.9 | 127.7 | 122.8 | 124.1 | 160.1 | 112.3 | 137.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,755.0 | 2,600.8 | 2,732.0 | 2,719.7 | 2,616.8 | 2,516.9 | 2,731.9 | 2,773.1 | 2,700.6 | 2,634.9 | 2,606.9 | 2,710.8 | 2,592.3 | 2,504.0 | 2,453.5 | 2,480.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,512.9 | 2,521.8 | 2,480.6 | 2,486.5 | 2,448.2 | 2,392.7 | 2,432.9 | 2,405.6 | 2,360.6 | 2,299.4 | 2,261.9 | 2,233.0 | 2,230.2 | 2,192.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 1,245.9 | 1,255.5 | 1,228.5 | 1,207.4 | 1,069.0 | 1,096.1 | 1,039.9 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,526.2 | 1,486.4 | 1,483.6 | 1,488.0 | 1,417.0 | 1,383.3 | 1,465.5 | 1,349.7 | 1,352.9 | 1,369.6 | 1,257.6 | 1,198.4 | 1,075.8 | 1,098.3 | 979.1 | 1,015.1 | 1,010.4 | 1,022.7 | ||||||||||||||||||||||
| Intangible Assets | 1,026.1 | 1,002.3 | 1,021.6 | 1,043.4 | 1,011.7 | 1,006.5 | 1,059.5 | 967.7 | 990.1 | 1,031.4 | 935.3 | 876.1 | 755.3 | 765.3 | 594.7 | 648.1 | 648.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 151.2 | 152.9 | 140.8 | 132.5 | 135.4 | 130.6 | 119.7 | 120.1 | 122.8 | 119.7 | 112.8 | 111.9 | 108.2 | 101.4 | 102.4 | 109.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 57.3 | 53.2 | 52.7 | 48.5 | 42.8 | 41.0 | 46.8 | 47.6 | 49.7 | 44.3 | 57.6 | 70.3 | 67.2 | 71.0 | 56.7 | 64.1 | 65.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 23.2 | 23.6 | 30.0 | 30.5 | 29.0 | 25.8 | 29.2 | 27.5 | 28.9 | 29.9 | 28.6 | 28.3 | 25.7 | 25.0 | 26.5 | 29.6 | 29.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,881.5 | 6,676.8 | 6,801.9 | 6,813.9 | 6,570.4 | 6,411.0 | 6,767.4 | 6,575.9 | 6,544.0 | 6,541.7 | 6,244.7 | 6,251.3 | 5,853.0 | 5,772.4 | 5,281.9 | 5,442.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 380.3 | 353.2 | 345.3 | 347.0 | 338.5 | 321.7 | 344.6 | 369.6 | 373.0 | 367.2 | 344.2 | 392.2 | 390.5 | 403.9 | 373.4 | 397.2 | 416.1 | 430.0 | 406.2 | 385.1 | 362.6 | 351.4 | 306.7 | 267.3 | 296.0 | 301.7 | 265.2 | 291.6 | 294.3 | 273.2 | 282.8 | 253.2 | 266.6 | 265.2 | 248.1 | 233.4 | 226.6 | 176.2 | 184.5 | 172.9 |
| Short Term Debt | 14.1 | 14.4 | 9.4 | 19.4 | 14.3 | 4.3 | 23.8 | 18.8 | 359.3 | 359.4 | 356.8 | 3.4 | 2.8 | 2.7 | 320.9 | 11.3 | 11.1 | 11.2 | ||||||||||||||||||||||
| Deferred Revenue Current | 48.8 | 55.7 | 65.8 | 45.7 | 32.7 | 41.4 | 60.3 | 51.7 | 51.1 | 45.4 | 55.4 | 55.4 | 45.8 | 54.3 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 33.7 | 33.1 | 32.7 | 32.4 | 32.4 | 32.0 | 29.6 | 27.1 | 25.8 | 25.9 | 23.9 | 24.7 | 25.3 | 24.1 | 22.2 | 24.2 | ||||||||||||||||||||||||
| Accrued Expenses | 148.2 | 157.5 | 152.0 | 135.2 | 126.1 | 142.2 | 152.2 | 133.8 | 133.8 | 161.5 | 154.3 | 135.2 | 131.9 | 155.3 | 142.8 | 135.4 | 118.3 | |||||||||||||||||||||||
| Other Current Liabilities | 343.9 | 341.1 | 340.2 | 315.0 | 319.4 | 319.2 | 333.0 | 314.5 | 308.6 | 317.1 | 361.0 | 364.0 | 337.1 | 352.9 | 293.4 | 269.9 | 260.8 | |||||||||||||||||||||||
| Total Current Liabilities | 956.9 | 922.1 | 879.2 | 869.7 | 831.7 | 820.5 | 910.3 | 940.7 | 1,442.7 | 1,471.3 | 1,503.9 | 1,022.4 | 940.0 | 1,012.4 | 1,209.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,027.2 | 1,883.1 | 2,091.4 | 2,139.6 | 2,105.4 | 2,049.7 | 2,189.2 | 2,129.9 | 1,797.9 | 1,790.3 | 1,601.6 | 2,046.5 | 1,978.8 | 1,914.2 | 1,411.3 | 1,734.3 | 1,747.2 | 1,411.1 | 1,417.0 | 1,424.3 | 1,423.7 | 1,433.9 | 1,533.0 | 1,730.1 | 1,785.8 | 1,648.1 | 1,553.5 | 1,642.6 | 1,746.5 | 1,638.6 | 1,681.7 | 881.4 | 896.5 | 854.2 | 959.8 | 947.1 | 600.1 | 635.0 | 641.4 | 604.2 |
| Operating Lease Liabilities Non-Current | 99.4 | 100.8 | 94.4 | 85.7 | 88.8 | 84.0 | 75.5 | 78.0 | 82.2 | 78.7 | 72.7 | 70.3 | 67.6 | 65.2 | 67.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 160.3 | 146.7 | 163.5 | 168.8 | 172.2 | 175.0 | 198.0 | 182.1 | 185.1 | 186.5 | 190.3 | 167.3 | 138.0 | 139.8 | 114.0 | 120.5 | 121.9 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 98.4 | 100.2 | 104.2 | 102.2 | 111.1 | 110.2 | 112.5 | 104.6 | 108.1 | 110.0 | 100.4 | 102.0 | 100.7 | 96.2 | 95.5 | 98.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 2,556.7 | 2,409.0 | 2,625.9 | 2,671.4 | 2,649.7 | 2,606.4 | 2,766.4 | 2,685.1 | 2,366.3 | 2,368.0 | 2,143.7 | 2,578.9 | 2,476.7 | 2,407.1 | 1,894.1 | 2,232.8 | ||||||||||||||||||||||||
| Total Liabilities | 3,513.6 | 3,331.1 | 3,505.1 | 3,541.1 | 3,481.4 | 3,426.9 | 3,676.7 | 3,625.8 | 3,809.0 | 3,839.3 | 3,647.6 | 3,601.3 | 3,416.7 | 3,419.5 | 3,103.1 | 3,153.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 53.1 | 53.1 | 53.1 | 53.1 | 53.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,751.8 | 2,678.9 | 2,641.0 | 2,596.1 | 2,542.0 | 2,488.8 | 2,441.5 | 2,383.5 | 2,311.2 | 2,232.2 | 2,196.7 | 2,132.2 | 2,030.8 | 1,932.1 | 1,857.4 | 1,793.2 | 1,711.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (119.6) | (96.5) | (111.9) | (100.2) | (238.9) | (301.7) | (147.4) | (223.5) | (197.6) | (146.9) | (240.9) | (178.2) | (156.8) | (181.9) | (289.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 420.0 | 352.2 | 332.7 | 278.5 | 233.6 | 126.1 | ||||||||||||||||||||||
| Minority Interest | 160.2 | 161.1 | 162.1 | 178.1 | 171.3 | 157.6 | 157.4 | 153.3 | 126.7 | 120.0 | 119.3 | 118.7 | 88.3 | 84.6 | 85.2 | 85.6 | 83.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,207.7 | 3,184.6 | 3,134.7 | 3,094.7 | 2,917.7 | 2,826.5 | 2,933.3 | 2,796.8 | 2,608.3 | 2,582.4 | 2,477.8 | 2,531.3 | 2,348.0 | 2,268.3 | 2,093.6 | 2,203.6 | ||||||||||||||||||||||||
| Total Equity | 3,367.9 | 3,345.7 | 3,296.8 | 3,272.8 | 3,089.0 | 2,984.1 | 3,090.7 | 2,950.1 | 2,735.0 | 2,702.4 | 2,597.1 | 2,650.0 | 2,436.3 | 2,352.9 | 2,178.8 | 2,289.2 | 2,355.0 | 2,377.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,041.3 | 1,897.5 | 2,100.8 | 2,159.0 | 2,119.7 | 2,054.0 | 2,213.0 | 2,148.7 | 2,157.2 | 2,149.7 | 1,958.4 | 2,049.9 | 1,981.6 | 1,916.9 | 1,732.2 | 1,745.6 | 1,758.3 | 1,422.3 | 1,428.1 | 1,435.4 | 1,434.5 | 1,444.8 | 1,543.8 | 1,748.5 | 1,849.9 | 1,712.8 | 1,615.3 | 1,651.6 | 1,755.5 | 1,648.0 | 1,693.1 | 884.1 | 899.2 | 856.9 | 964.8 | 952.1 | 605.1 | 640.0 | 641.4 | 619.2 |
| Net debt | 1,696.6 | 1,533.1 | 1,651.7 | 1,739.7 | 1,743.6 | 1,680.8 | 1,800.3 | 1,678.8 | 1,735.3 | 1,730.8 | 1,590.5 | 1,705.6 | 1,651.1 | 1,585.3 | 1,431.3 | 1,440.3 | 1,333.8 | 1,165.2 | ||||||||||||||||||||||
| Working Capital | 1,798.1 | 1,678.7 | 1,852.8 | 1,850.0 | 1,785.1 | 1,696.4 | 1,821.6 | 1,832.4 | 1,257.9 | 1,163.6 | 1,103.0 | 1,688.4 | 1,652.3 | 1,491.6 | 1,244.5 | 1,559.9 | 1,682.1 | |||||||||||||||||||||||
| Book Value | 3,207.7 | 3,184.6 | 3,134.7 | 3,094.7 | 2,917.7 | 2,826.5 | 2,933.3 | 2,796.8 | 2,608.3 | 2,582.4 | 2,477.8 | 2,531.3 | 2,348.0 | 2,268.3 | 2,093.6 | 2,203.6 | 2,271.1 | 2,294.9 | ||||||||||||||||||||||
| Tangible Book Value | 655.4 | 695.9 | 629.5 | 563.3 | 489.0 | 436.7 | 408.3 | 479.4 | 265.3 | 181.4 | 284.9 | 456.8 | 516.9 | 404.7 | 519.8 | 540.4 | 612.1 | |||||||||||||||||||||||
| 31.0 |
| 34.2 |
| 40.3 |
| 39.9 |
| 32.7 |
| 33.4 |
| 35.7 |
| 36.7 |
| 30.1 |
| 29.3 |
| 32.3 |
| 28.2 |
| 28.4 |
| 25.3 |
| 29.2 |
| 29.7 |
| 39.9 |
| 37.1 |
| 25.7 |
| 20.3 |
| 20.3 |
| 20.7 |
| 149.8 |
| 141.8 |
| 130.2 |
| 109.8 |
| 106.0 |
| 115.3 |
| 105.6 |
| 127.7 |
| 105.4 |
| 90.2 |
| 83.0 |
| 73.3 |
| 77.0 |
| 76.0 |
| 92.8 |
| 73.0 |
| 81.2 |
| 64.2 |
| 55.8 |
| 53.7 |
| 48.4 |
| 46.1 |
| 52.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,548.3 |
| 2,213.5 |
| 2,195.4 |
| 2,195.0 |
| 2,143.6 |
| 2,000.3 |
| 1,964.5 |
| 2,006.9 |
| 2,092.2 |
| 1,874.6 |
| 1,807.4 |
| 1,866.7 |
| 1,919.6 |
| 1,737.2 |
| 1,786.3 |
| 1,699.8 |
| 1,645.8 |
| 1,500.1 |
| 1,474.3 |
| 1,659.5 |
| 1,270.7 |
| 1,211.9 |
| 1,226.8 |
| 1,237.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,606.1 |
| 1,609.8 |
| 1,584.4 |
| 1,574.4 |
| 1,561.4 |
| 1,558.2 |
| 1,567.5 |
| 1,541.4 |
| 1,518.4 |
| 1,487.8 |
| 1,454.3 |
| 1,428.6 |
| 1,433.6 |
| 1,419.7 |
| 1,055.3 |
| 1,035.3 |
| 1,025.1 |
| 1,020.6 |
| 1,035.6 |
| 980.2 |
| 962.1 |
| 961.6 |
| 989.2 |
| 906.8 |
| 912.0 |
| 896.2 |
| 912.1 |
| 886.8 |
| 834.5 |
| 865.4 |
| 864.2 |
| 842.2 |
| 811.6 |
| 807.6 |
| 804.4 |
| 796.6 |
| 772.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,029.4 |
| 1,034.8 |
| 1,028.4 |
| 1,047.6 |
| 1,021.1 |
| 996.5 |
| 987.9 |
| 993.7 |
| 954.7 |
| 969.4 |
| 953.2 |
| 960.5 |
| 965.4 |
| 493.7 |
| 515.9 |
| 511.8 |
| 510.3 |
| 373.4 |
| 358.4 |
| 357.5 |
| 359.0 |
| 0.7 |
| 668.8 |
| 685.0 |
| 704.2 |
| 712.6 |
| 741.4 |
| 737.2 |
| 731.4 |
| 735.3 |
| 758.5 |
| 702.8 |
| 731.5 |
| 713.9 |
| 733.2 |
| 743.1 |
| 389.0 |
| 414.6 |
| 420.6 |
| 428.9 |
| 288.3 |
| 264.2 |
| 271.0 |
| 274.5 |
| 258.0 |
| 116.7 |
| 118.9 |
| 109.8 |
| 115.3 |
| 113.1 |
| 118.2 |
| 105.4 |
| 110.3 |
| 112.8 |
| 114.1 |
| 115.0 |
| 117.3 |
| 114.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.6 |
| 66.9 |
| 70.9 |
| 69.8 |
| 77.0 |
| 72.9 |
| 69.7 |
| 67.4 |
| 71.8 |
| 27.3 |
| 49.4 |
| 49.7 |
| 59.0 |
| 52.3 |
| 55.1 |
| 58.0 |
| 61.0 |
| 47.9 |
| 46.4 |
| 50.7 |
| 51.4 |
| 50.6 |
| 62.0 |
| 23.9 |
| 19.8 |
| 17.7 |
| 18.0 |
| 19.5 |
| 18.8 |
| 16.2 |
| 15.7 |
| 18.0 |
| 16.0 |
| 17.0 |
| 22.8 |
| 37.0 |
| 43.9 |
| 29.9 |
| 25.9 |
| 25.0 |
| 28.4 |
| 28.2 |
| 33.4 |
| 34.9 |
| 27.2 |
| 50.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,932.0 |
| 1,926.2 |
| 1,996.1 |
| 1,736.1 |
| 1,778.2 |
| 1,750.0 |
| 1,795.9 |
| 1,826.4 |
| 993.7 |
| 1,038.3 |
| 1,038.1 |
| 1,047.1 |
| 767.4 |
| 737.3 |
| 746.9 |
| 795.8 |
| 784.8 |
| 5,458.5 |
| 5,170.7 |
| 5,145.6 |
| 5,166.2 |
| 5,106.2 |
| 5,041.6 |
| 4,909.1 |
| 4,901.0 |
| 4,980.0 |
| 4,859.9 |
| 4,565.3 |
| 4,674.2 |
| 4,680.7 |
| 4,445.2 |
| 4,499.5 |
| 3,528.0 |
| 3,549.5 |
| 3,402.4 |
| 3,363.6 |
| 3,238.5 |
| 2,815.6 |
| 2,763.2 |
| 2,819.2 |
| 2,794.4 |
| 11.1 |
| 11.1 |
| 10.8 |
| 10.9 |
| 10.8 |
| 18.4 |
| 64.1 |
| 64.7 |
| 61.8 |
| 9.0 |
| 9.0 |
| 9.4 |
| 11.4 |
| 2.7 |
| 2.7 |
| 2.7 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.7 |
| 26.2 |
| 25.7 |
| 27.0 |
| 26.2 |
| 27.2 |
| 26.6 |
| 27.5 |
| 28.6 |
| 28.3 |
| 28.0 |
| 29.5 |
| 29.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.0 |
| 134.9 |
| 131.9 |
| 120.2 |
| 135.7 |
| 116.7 |
| 106.0 |
| 88.3 |
| 134.5 |
| 116.9 |
| 134.3 |
| 120.9 |
| 174.9 |
| 133.5 |
| 111.4 |
| 96.8 |
| 127.9 |
| 112.2 |
| 93.4 |
| 72.2 |
| 85.9 |
| 89.3 |
| 92.3 |
| 250.6 |
| 214.6 |
| 201.4 |
| 204.6 |
| 186.9 |
| 191.5 |
| 171.5 |
| 168.0 |
| 172.3 |
| 174.7 |
| 168.2 |
| 162.3 |
| 171.0 |
| 172.7 |
| 166.5 |
| 156.9 |
| 160.7 |
| 154.9 |
| 149.9 |
| 137.2 |
| 149.5 |
| 142.1 |
| 147.0 |
| 920.5 |
| 866.2 |
| 896.6 |
| 846.0 |
| 857.3 |
| 916.8 |
| 848.0 |
| 740.4 |
| 664.8 |
| 769.8 |
| 736.6 |
| 704.6 |
| 696.3 |
| 683.6 |
| 685.6 |
| 656.6 |
| 711.2 |
| 702.3 |
| 671.7 |
| 568.7 |
| 537.9 |
| 498.4 |
| 452.7 |
| 450.5 |
| 475.0 |
| 70.8 |
| 76.5 |
| 77.6 |
| 68.5 |
| 72.5 |
| 70.9 |
| 75.5 |
| 66.0 |
| 70.2 |
| 70.8 |
| 71.3 |
| 72.3 |
| 73.0 |
| 71.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.4 |
| 130.6 |
| 135.0 |
| 138.3 |
| 148.7 |
| 162.3 |
| 158.1 |
| 158.7 |
| 168.2 |
| 131.7 |
| 128.7 |
| 126.8 |
| 138.0 |
| 152.4 |
| 40.4 |
| 44.0 |
| 44.0 |
| 44.9 |
| 3.0 |
| 3.0 |
| 3.9 |
| 3.3 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.9 |
| 84.9 |
| 94.3 |
| 97.8 |
| 96.9 |
| 106.0 |
| 102.1 |
| 92.0 |
| 85.3 |
| 84.0 |
| 81.0 |
| 78.1 |
| 75.6 |
| 70.3 |
| 62.8 |
| 54.8 |
| 72.9 |
| 67.7 |
| 47.3 |
| 44.4 |
| 73.1 |
| 74.5 |
| 79.0 |
| 72.3 |
| 2,237.3 |
| 1,896.4 |
| 1,923.2 |
| 1,941.6 |
| 1,939.3 |
| 1,968.4 |
| 2,069.7 |
| 2,268.6 |
| 2,309.9 |
| 2,168.5 |
| 2,043.2 |
| 2,194.3 |
| 2,291.2 |
| 2,116.9 |
| 2,202.5 |
| 1,264.5 |
| 1,304.4 |
| 1,255.8 |
| 1,339.0 |
| 1,281.0 |
| 962.4 |
| 999.6 |
| 1,002.5 |
| 960.2 |
| 3,103.5 |
| 2,793.0 |
| 2,769.2 |
| 2,798.9 |
| 2,856.1 |
| 2,816.4 |
| 2,810.1 |
| 2,933.4 |
| 3,079.7 |
| 2,905.1 |
| 2,747.8 |
| 2,890.6 |
| 2,974.8 |
| 2,802.5 |
| 2,859.1 |
| 1,975.7 |
| 2,006.7 |
| 1,927.5 |
| 1,907.7 |
| 1,818.9 |
| 1,460.8 |
| 1,452.3 |
| 1,453.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,616.4 |
| 1,576.2 |
| 1,510.9 |
| 1,429.0 |
| 1,339.5 |
| 2,073.4 |
| 2,005.7 |
| 1,964.8 |
| 1,907.4 |
| 1,815.0 |
| 1,772.0 |
| 1,700.8 |
| 1,630.2 |
| 1,595.4 |
| 1,545.3 |
| 1,475.9 |
| 1,408.4 |
| 1,400.2 |
| 1,367.7 |
| 1,306.3 |
| 1,289.3 |
| 1,524.7 |
| 1,524.4 |
| (155.9) |
| (42.5) |
| (23.0) |
| (12.3) |
| 19.8 |
| (2.1) |
| 41.3 |
| (39.3) |
| (99.2) |
| (118.9) |
| (50.1) |
| (80.1) |
| (97.5) |
| (101.1) |
| (95.3) |
| (88.8) |
| (69.9) |
| (29.2) |
| (38.3) |
| (41.0) |
| (50.1) |
| (60.8) |
| (77.9) |
| (51.7) |
| (55.2) |
| 89.4 |
| 59.1 |
| 53.4 |
| 9.3 |
| 989.7 |
| 1,000.4 |
| 1,001.7 |
| 979.8 |
| 988.7 |
| 957.6 |
| 952.5 |
| 960.3 |
| 924.9 |
| 913.9 |
| 890.4 |
| 884.3 |
| 887.5 |
| 877.1 |
| 869.2 |
| 891.7 |
| 878.9 |
| 864.4 |
| 82.8 |
| 79.5 |
| 76.4 |
| 74.6 |
| 72.3 |
| 70.9 |
| 84.0 |
| 82.9 |
| 86.6 |
| 72.7 |
| 72.3 |
| 67.4 |
| 63.1 |
| 60.5 |
| 30.5 |
| 31.9 |
| 32.2 |
| 32.9 |
| 32.6 |
| 33.7 |
| 31.2 |
| 26.7 |
| 25.8 |
| 2,271.1 |
| 2,294.9 |
| 2,296.9 |
| 2,290.9 |
| 2,175.5 |
| 2,152.9 |
| 2,028.1 |
| 1,883.6 |
| 1,817.4 |
| 1,868.2 |
| 1,744.8 |
| 1,711.3 |
| 1,638.5 |
| 1,579.6 |
| 1,579.9 |
| 1,521.8 |
| 1,510.9 |
| 1,442.7 |
| 1,423.0 |
| 1,387.0 |
| 1,321.1 |
| 1,279.7 |
| 1,339.5 |
| 1,333.4 |
| 2,376.4 |
| 2,367.3 |
| 2,250.1 |
| 2,225.2 |
| 2,099.0 |
| 1,967.6 |
| 1,900.3 |
| 1,954.8 |
| 1,817.5 |
| 1,783.6 |
| 1,705.9 |
| 1,642.7 |
| 1,640.4 |
| 1,552.3 |
| 1,542.8 |
| 1,474.9 |
| 1,455.9 |
| 1,419.6 |
| 1,354.8 |
| 1,310.9 |
| 1,366.2 |
| 1,359.2 |
| 1,166.3 |
| 1,129.9 |
| 1,132.2 |
| 1,124.5 |
| 1,230.7 |
| 1,332.9 |
| 1,462.4 |
| 1,503.3 |
| 1,433.9 |
| 1,484.8 |
| 1,516.0 |
| 1,515.5 |
| 1,539.4 |
| 738.9 |
| 782.8 |
| 735.3 |
| 827.6 |
| 507.0 |
| 475.6 |
| 491.2 |
| 512.4 |
| 463.2 |
| 1,316.9 |
| 1,349.4 |
| 1,337.7 |
| 1,226.8 |
| 1,152.3 |
| 1,224.1 |
| 1,342.1 |
| 1,322.4 |
| 1,138.0 |
| 1,102.8 |
| 1,170.4 |
| 1,236.0 |
| 1,051.6 |
| 1,129.7 |
| 988.6 |
| 943.5 |
| 828.4 |
| 905.6 |
| 1,121.6 |
| 772.3 |
| 759.2 |
| 776.3 |
| 762.1 |
| 2,296.9 |
| 2,290.9 |
| 2,175.5 |
| 2,152.9 |
| 2,028.1 |
| 1,883.6 |
| 1,817.4 |
| 1,868.2 |
| 1,744.8 |
| 1,711.3 |
| 1,638.5 |
| 1,579.6 |
| 1,579.9 |
| 1,521.8 |
| 1,510.9 |
| 1,442.7 |
| 1,423.0 |
| 1,387.0 |
| 1,321.1 |
| 1,279.7 |
| 1,339.5 |
| 1,333.4 |
| 603.4 |
| 582.5 |
| 551.9 |
| 434.5 |
| 363.9 |
| 269.8 |
| 155.7 |
| 94.2 |
| 116.0 |
| 87.3 |
| 10.4 |
| (28.6) |
| (114.1) |
| (128.6) |
| 639.1 |
| 580.4 |
| 510.3 |
| 483.8 |
| 725.3 |
| 698.5 |
| 651.2 |
| 706.0 |
| 1,074.7 |