| (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 | 652.9 | 850.0 | 370.6 | 130.2 | 377.8 | 487.2 | 256.4 | 246.8 | 554.3 | 798.6 | 613.8 | 1,227.3 | 877.7 | 724.5 | 329.2 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 850.0 | 487.2 | 798.6 | 724.5 | 832.8 | 532.8 | 326.4 | 329.6 | 573.9 | 300.2 | 126.2 | 234.2 | 193.5 | 300.6 | - | - |
| Restricted Cash | 1.2 | 0.0 | 8.5 | 2.1 | 3.5 | 1.3 | 2.1 | 2.2 | 1.6 | 1.6 | 1.3 | 1.3 | 3.8 | 13.7 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 850.0 | 487.2 | 798.6 | 724.5 | 832.8 | 532.8 | 326.4 | 329.6 | 573.9 | 300.2 | 126.2 | 234.2 | 193.5 | 300.6 | - | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 4,660.6 | 4,481.9 | 3,884.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 14.6 | 11.2 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,291.1 | 2,120.5 | 2,017.1 | 2,483.9 | 3,302.1 | 2,928.4 | 1,940.8 | 2,209.6 | 1,498.1 | 1,586.5 | 1,668.4 | 1,737.1 | - | - | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,291.1 | 2,120.5 | 2,017.1 | 2,483.9 | 3,302.1 | 2,928.4 | 1,940.8 | 2,209.6 | 1,498.1 | 1,586.5 | 1,668.4 | 1,737.1 | - | - | - | - |
| 378.3 |
| 569.2 |
| 832.8 |
| 373.4 |
| 366.3 |
| 392.5 |
| 532.8 |
| 547.9 |
| 674.7 |
| 507.8 |
| 326.4 |
| 222.0 |
| 196.5 |
| 172.0 |
| 329.6 |
| 382.1 |
| 320.1 |
| - |
| 573.9 |
| 264.9 |
| 246.5 |
| 300.8 |
| 300.2 |
| 160.5 |
| 131.9 |
| Restricted Cash | 0.5 | 1.2 | 0.3 | 4.1 | 0.3 | 0.0 | 0.8 | 1.9 | 3.1 | 8.5 | 0.8 | 0.8 | 6.7 | 2.1 | 0.6 | 1.0 | 1.6 | 3.5 | 1.6 | 1.9 | 1.0 | 1.3 | 1.1 | 2.2 | 3.7 | 2.1 | 1.7 | 1.7 | 1.8 | 2.2 | 1.3 | 1.3 | - | 1.6 | 1.3 | 1.6 | 1.3 | 1.6 | 1.3 | 1.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 652.9 | 850.0 | 370.6 | 130.2 | 377.8 | 487.2 | 256.4 | 246.8 | 554.3 | 798.6 | 613.8 | 1,227.3 | 877.7 | 724.5 | 329.2 | 378.3 | 569.2 | 832.8 | 373.4 | 366.3 | 392.5 | 532.8 | 547.9 | 674.7 | 507.8 | 326.4 | 222.0 | 196.5 | 172.0 | 329.6 | 382.1 | 320.1 | - | 573.9 | 264.9 | 246.5 | 300.8 | 300.2 | 160.5 | 131.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,764.3 | 4,660.6 | 4,565.7 | 4,576.2 | 4,475.1 | 4,481.9 | 4,392.5 | 4,313.0 | 4,122.6 | 3,884.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | 89.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 268.8 | 259.0 | 283.4 | 268.5 | 247.3 | 232.7 | 322.5 | 316.7 | 300.7 | 295.1 | 262.7 | 223.8 | 213.4 | 202.4 | 223.6 | 220.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 74.4 | 74.4 | 76.2 | 76.2 | 76.2 | 76.2 | 67.8 | 67.8 | 67.8 | 67.8 | 67.7 | 67.7 | 67.7 | 67.7 | 151.2 | 151.2 | 151.2 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,772.0 | 9,837.8 | 9,627.6 | 9,450.6 | 9,384.1 | 9,297.1 | 9,300.4 | 9,099.1 | 8,910.3 | 8,672.1 | 8,436.9 | 8,748.8 | 8,376.2 | 8,470.7 | 8,593.6 | 8,650.2 | ||||||||||||||||||||||||
| 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 | 2,341.8 | 2,291.1 | 2,190.8 | 2,099.4 | 2,083.6 | 2,120.5 | 2,143.2 | 2,150.0 | 2,093.5 | 2,017.1 | 1,992.1 | 2,393.6 | 2,301.9 | 2,483.9 | 2,729.9 | 2,950.7 | 3,048.4 | 3,302.1 | 3,221.6 | 3,082.6 | 3,025.6 | 2,928.4 | 3,180.1 | 3,769.7 | 3,700.4 | 1,940.8 | 2,115.4 | 2,091.6 | 2,140.3 | 2,209.6 | 1,456.1 | 1,427.3 | - | 1,498.1 | 1,462.3 | 1,454.5 | 1,463.5 | 1,586.5 | 1,681.9 | 1,723.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,523.8 | 3,528.5 | 3,430.0 | 3,392.8 | 3,426.6 | 3,419.0 | 3,577.0 | 3,572.5 | 3,484.2 | 3,339.8 | 3,261.8 | 3,653.5 | 3,529.6 | 3,823.9 | 4,190.2 | 4,456.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,248.2 | 6,309.3 | 6,197.5 | 6,057.9 | 5,957.5 | 5,878.2 | 5,723.5 | 5,526.5 | 5,426.2 | 5,332.3 | 5,175.1 | 5,095.3 | 4,846.5 | 4,646.9 | 4,403.5 | 4,193.9 | ||||||||||||||||||||||||
| Total Equity | 6,248.2 | 6,309.3 | 6,197.5 | 6,057.9 | 5,957.5 | 5,878.2 | 5,723.5 | 5,526.5 | 5,426.2 | 5,332.3 | 5,175.1 | 5,095.3 | 4,846.5 | 4,646.9 | 4,403.5 | 4,193.9 | 4,094.8 | 3,971.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,341.8 | 2,291.1 | 2,190.8 | 2,099.4 | 2,083.6 | 2,120.5 | 2,143.2 | 2,150.0 | 2,093.5 | 2,017.1 | 1,992.1 | 2,393.6 | 2,301.9 | 2,483.9 | 2,729.9 | 2,950.7 | 3,048.4 | 3,302.1 | 3,221.6 | 3,082.6 | 3,025.6 | 2,928.4 | 3,180.1 | 3,769.7 | 3,700.4 | 1,940.8 | 2,115.4 | 2,091.6 | 2,140.3 | 2,209.6 | 1,456.1 | 1,427.3 | - | 1,498.1 | 1,462.3 | 1,454.5 | 1,463.5 | 1,586.5 | 1,681.9 | 1,723.4 |
| Net debt | 1,688.8 | 1,441.1 | 1,820.2 | 1,969.2 | 1,705.8 | 1,633.3 | 1,886.8 | 1,903.2 | 1,539.2 | 1,218.5 | 1,378.3 | 1,166.3 | 1,424.2 | 1,759.4 | 2,400.7 | 2,572.4 | 2,479.1 | 2,469.3 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 6,248.2 | 6,309.3 | 6,197.5 | 6,057.9 | 5,957.5 | 5,878.2 | 5,723.5 | 5,526.5 | 5,426.2 | 5,332.3 | 5,175.1 | 5,095.3 | 4,846.5 | 4,646.9 | 4,403.5 | 4,193.9 | 4,094.8 | 3,971.0 | ||||||||||||||||||||||
| Tangible Book Value | 5,585.0 | 5,646.1 | 5,534.3 | 5,394.7 | 5,294.3 | 5,215.0 | 5,060.3 | 4,863.3 | 4,763.0 | 4,669.1 | 4,511.9 | 4,432.1 | 4,183.3 | 3,983.7 | 3,740.3 | 3,530.7 | 3,431.6 | |||||||||||||||||||||||
| - |
| - |
| Prepaid Expenses | 566.7 | 370.6 | 290.9 | 265.4 | 315.0 | 242.7 | 86.2 | 98.2 | 72.3 | 73.4 | 80.3 | 89.2 | 79.9 | 103.0 | - | - |
| Other Current Assets | 205.2 | 86.4 | 104.2 | 154.3 | 118.7 | 68.5 | 33.4 | 28.3 | 18.9 | 14.1 | 13.9 | 13.5 | 17.1 | 37.9 | - | - |
| Assets Held For Sale | - | 89.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | 7.1 | 4.8 | - | - |
| Property,Plant & Equipment Net | 259.0 | 232.7 | 295.1 | 202.4 | 155.2 | 97.9 | 85.9 | 86.7 | 7.1 | 6.6 | 7.4 | 5.3 | 4.5 | 6.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 663.2 | 149.4 | 152.1 | 66.2 | 66.2 | 57.7 | 23.4 | 23.4 | 23.4 | - | - |
| Intangible Assets | - | - | - | - | - | - | 0.6 | 1.1 | 2.1 | 3.2 | 4.2 | 5.5 | 9.3 | 18.8 | 18.0 | - |
| Operating Lease Right Of Use Assets | - | - | - | - | 0.0 | 0.0 | 27.4 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 74.4 | 76.2 | 67.8 | 67.7 | 151.2 | 238.1 | 140.5 | 145.1 | 118.1 | 206.6 | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,837.8 | 9,297.1 | 8,672.1 | 8,470.7 | 8,727.8 | 7,738.0 | 5,245.7 | 5,264.4 | 4,325.9 | 4,220.9 | 4,122.4 | 4,111.8 | 3,438.6 | 2,738.1 | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,528.5 | 3,419.0 | 3,339.8 | 3,823.9 | 4,756.8 | 4,144.2 | 2,700.0 | 2,845.7 | 1,979.3 | 2,060.7 | 2,149.8 | 2,356.0 | 1,893.7 | 1,533.5 | - | - |
| Additional Paid In Capital | 3,114.9 | 3,086.3 | 3,068.6 | 3,025.5 | 2,997.2 | 2,926.8 | 2,098.0 | 2,071.6 | 1,341.9 | 384.7 | 376.9 | 374.4 | 372.8 | - | - | - |
| Retained Earnings | 5,176.4 | 4,393.9 | 3,510.5 | 2,741.6 | 1,688.8 | 1,025.8 | 782.4 | 527.7 | 319.8 | 228.6 | 176.0 | 114.9 | 43.5 | 1,231.1 | - | - |
| Accumulated Other Comprehensive Income | 2.6 | 2.5 | 0.9 | 0.4 | 0.7 | (1.2) | 0.9 | 2.0 | (18.0) | (18.0) | (18.0) | (10.9) | (0.5) | (34.4) | - | - |
| Treasury Stock | 2,000.5 | 1,616.2 | 1,265.1 | 1,137.1 | 760.9 | 446.9 | 343.5 | 186.1 | 47.6 | 43.5 | 15.0 | 0.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 6,293.3 | 5,866.5 | 5,314.9 | 4,630.3 | 3,925.9 | 3,504.5 | 2,537.7 | 2,415.2 | 1,596.1 | 551.8 | 519.9 | 478.4 | 415.8 | 1,204.6 | 628.6 | 465.5 |
| Total Equity | 6,309.3 | 5,878.2 | 5,332.3 | 4,646.9 | 3,971.0 | 3,593.8 | 2,545.7 | 2,418.7 | 2,346.5 | 2,160.2 | 1,972.7 | 1,777.2 | 1,544.9 | 1,204.6 | 628.6 | 465.5 |
| Net debt | 1,441.1 | 1,633.3 | 1,218.5 | 1,759.4 | 2,469.3 | 2,395.6 | 1,614.3 | 1,880.0 | 924.1 | 1,286.4 | 1,542.2 | 1,502.9 | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 6,293.3 | 5,866.5 | 5,314.9 | 4,630.3 | 3,925.9 | 3,504.5 | 2,537.7 | 2,415.2 | 1,596.1 | 551.8 | 519.9 | 478.4 | 415.8 | 1,204.6 | 628.6 | 465.5 |
| Tangible Book Value | 5,630.1 | 5,203.3 | 4,651.7 | 3,967.1 | 3,262.7 | 2,841.3 | 2,387.6 | 2,262.0 | 1,527.8 | 482.4 | 458.0 | 449.6 | 383.1 | 1,162.4 | 610.6 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.9 |
| 155.2 |
| 146.5 |
| 127.9 |
| 125.1 |
| 97.9 |
| 95.5 |
| 96.5 |
| 98.8 |
| 85.9 |
| 83.7 |
| 84.6 |
| 85.3 |
| 86.7 |
| 38.3 |
| 38.9 |
| - |
| 7.1 |
| 6.2 |
| 5.9 |
| 6.1 |
| 6.6 |
| 6.3 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 663.2 |
| 663.2 |
| 663.2 |
| 663.2 |
| 663.5 |
| 637.4 |
| 612.1 |
| 149.4 |
| 149.4 |
| 152.1 |
| 152.1 |
| 152.1 |
| 66.2 |
| 66.2 |
| - |
| 66.2 |
| 66.2 |
| 66.2 |
| 66.2 |
| 66.2 |
| 66.2 |
| 66.2 |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.6 |
| - |
| 2.1 |
| 2.4 |
| 2.7 |
| 2.9 |
| 3.2 |
| 3.5 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 27.4 |
| 27.4 |
| 29.4 |
| 0.0 |
| - |
| - |
| 27.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.2 |
| 238.1 |
| 238.1 |
| 238.1 |
| 238.1 |
| 274.0 |
| 277.1 |
| 268.7 |
| 140.5 |
| 142.6 |
| 145.1 |
| 145.1 |
| 145.1 |
| 105.4 |
| 117.9 |
| - |
| 118.1 |
| 215.7 |
| - |
| - |
| 206.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,518.0 |
| 8,727.8 |
| 8,403.0 |
| 8,138.8 |
| 7,975.5 |
| 7,738.0 |
| 7,834.4 |
| 8,322.3 |
| 8,262.4 |
| 5,245.7 |
| 5,339.9 |
| 5,177.8 |
| 5,190.4 |
| 5,264.4 |
| 4,331.7 |
| 4,220.8 |
| - |
| 4,325.9 |
| 4,317.3 |
| 4,258.1 |
| 4,148.7 |
| 4,220.9 |
| 4,269.5 |
| 4,231.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,423.2 |
| 4,756.8 |
| 4,657.2 |
| 4,469.9 |
| 4,319.9 |
| 4,144.2 |
| 4,292.3 |
| 4,897.6 |
| 4,839.3 |
| 2,700.0 |
| 2,853.9 |
| 2,774.5 |
| 2,795.1 |
| 2,845.7 |
| 1,972.5 |
| 1,962.4 |
| - |
| 1,979.3 |
| 2,002.7 |
| 1,997.2 |
| 1,951.0 |
| 2,060.7 |
| 2,186.5 |
| 2,205.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,093.8 |
| 2,079.2 |
| 2,073.5 |
| 2,071.6 |
| 1,881.3 |
| 1,877.5 |
| - |
| 1,341.9 |
| 1,142.2 |
| 1,140.2 |
| 773.5 |
| 384.7 |
| 379.6 |
| 378.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 727.7 |
| 660.7 |
| 578.8 |
| 527.7 |
| 517.8 |
| 425.2 |
| - |
| 319.8 |
| 297.4 |
| 265.8 |
| 240.1 |
| 228.6 |
| 209.3 |
| 194.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.0 |
| (18.0) |
| (18.0) |
| - |
| (18.0) |
| (18.0) |
| (18.0) |
| (18.0) |
| (18.0) |
| (18.1) |
| (18.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 343.5 |
| 343.5 |
| 263.9 |
| 186.1 |
| 47.6 |
| 47.6 |
| - |
| 47.6 |
| 47.6 |
| 43.5 |
| 43.5 |
| 43.5 |
| 43.5 |
| 39.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,094.8 |
| 3,971.0 |
| 3,745.9 |
| 3,668.8 |
| 3,655.6 |
| 3,593.8 |
| 3,542.1 |
| 3,424.7 |
| 3,423.0 |
| 2,545.7 |
| 2,480.2 |
| 2,398.7 |
| 2,390.7 |
| 2,415.2 |
| 2,333.5 |
| 2,237.1 |
| - |
| 1,596.1 |
| 1,374.0 |
| 1,344.5 |
| 952.1 |
| 551.8 |
| 527.3 |
| 515.5 |
| 3,745.9 |
| 3,668.8 |
| 3,655.6 |
| 3,593.8 |
| 3,542.1 |
| 3,424.7 |
| 3,423.0 |
| 2,545.7 |
| 2,486.0 |
| 2,403.3 |
| 2,395.3 |
| 2,418.7 |
| 2,359.2 |
| 2,258.4 |
| - |
| 2,346.5 |
| 2,314.7 |
| 2,260.9 |
| 2,197.7 |
| 2,160.2 |
| 2,083.0 |
| 2,025.3 |
| 2,848.2 |
| 2,716.4 |
| 2,633.1 |
| 2,395.6 |
| 2,632.2 |
| 3,095.1 |
| 3,192.6 |
| 1,614.3 |
| 1,893.4 |
| 1,895.1 |
| 1,968.4 |
| 1,880.0 |
| 1,074.1 |
| 1,107.2 |
| - |
| 924.1 |
| 1,197.4 |
| 1,208.1 |
| 1,162.7 |
| 1,286.4 |
| 1,521.4 |
| 1,591.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,745.9 |
| 3,668.8 |
| 3,655.6 |
| 3,593.8 |
| 3,542.1 |
| 3,424.7 |
| 3,423.0 |
| 2,545.7 |
| 2,480.2 |
| 2,398.7 |
| 2,390.7 |
| 2,415.2 |
| 2,333.5 |
| 2,237.1 |
| - |
| 1,596.1 |
| 1,374.0 |
| 1,344.5 |
| 952.1 |
| 551.8 |
| 527.3 |
| 515.5 |
| 3,307.8 |
| 3,082.7 |
| 3,005.7 |
| 2,992.4 |
| 2,930.6 |
| 2,877.7 |
| 2,786.2 |
| 2,810.4 |
| 2,395.6 |
| 2,330.0 |
| 2,245.7 |
| 2,237.7 |
| 2,262.0 |
| 2,265.9 |
| 2,169.3 |
| - |
| 1,527.8 |
| 1,305.4 |
| 1,275.6 |
| 883.0 |
| 482.4 |
| 457.6 |
| 445.6 |