| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 1,728.4 | 1,227.6 | 780.4 | 260.6 | 439.1 | 534.6 | 223.5 | 215.1 | - | - |
| Restricted Cash | 61.4 | 4.6 | 8.2 | 12.6 | 8.0 | 8.0 | 10.2 | 10.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,728.4 | 1,227.6 | 780.4 | 260.6 | 439.1 | 534.6 | 223.5 | 215.1 | - | - |
| Receivables | ||||||||||
| Accounts Receivable | 3,109.0 | 2,362.7 | 2,118.1 | 1,888.8 | 1,536.4 | 1,354.4 | 1,212.2 | - | - | - |
| Current Assets | ||||||||||
| Inventory | 1,456.5 | 1,244.4 | 884.3 | 822.0 | 616.3 | 446.6 | 401.0 | - | - | - |
| Prepaid Expenses | - | - | - | - | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 1,448.2 | 1,059.1 | 932.1 | 800.3 | 755.3 | 648.4 | 592.5 | - | - | - |
| Accumulated Depreciation | 526.3 | 434.0 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 1,756.4 | 1,316.4 | 986.4 | 984.0 | 858.5 | 730.5 | 636.8 | 0.6 | 0.0 | - |
| Short Term Debt | 20.9 | 21.0 | 21.8 | |||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 2,892.1 | 2,907.2 | 2,919.1 | 3,169.1 | 2,950.5 | 2,130.5 | 3,467.3 | - | - | - |
| Operating Lease Liabilities Non-Current | 244.8 | 166.7 | 141.0 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 2,895.2 | 2,821.4 | 2,711.3 | 2,630.7 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 2,913.0 | 2,928.2 | 2,940.9 | 3,190.9 | 2,972.3 | 2,152.5 | 3,467.3 | - | - | - |
| Net debt | 1,184.6 | 1,700.6 | 2,160.5 | 2,930.3 | ||||||
| (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 | 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 | 2,150.6 | 1,728.4 | 1,396.0 | 1,640.8 | 1,467.3 | 1,227.6 | 908.7 | 579.7 | 275.8 | 780.4 | 500.0 | 274.9 | 276.1 | 260.6 | 258.0 | |||||||||||||||||
| - |
| - |
| 0.7 |
| 0.3 |
| - |
| - |
| Other Current Assets | 426.1 | 267.1 | 218.7 | 187.3 | 106.8 | 183.2 | 180.7 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,819.5 | 5,101.8 | 4,001.5 | 3,158.7 | 2,698.6 | 2,518.8 | 2,017.4 | 1.2 | 0.0 | - |
| 372.0 |
| 310.9 |
| 266.0 |
| 220.8 |
| 164.3 |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 921.8 | 625.1 | 560.1 | 489.4 | 489.3 | 427.6 | 428.2 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,033.7 | 1,321.1 | 1,330.3 | 1,284.7 | 1,330.1 | 607.2 | 605.8 | 634.0 | - | - |
| Intangible Assets | 1,894.8 | 1,487.1 | 1,672.9 | 1,816.1 | 2,138.2 | 1,302.5 | 1,441.6 | - | - | - |
| Operating Lease Right Of Use Assets | 303.0 | 202.1 | 173.5 | 166.4 | 152.9 | 145.8 | 110.4 | - | - | - |
| Deferred Tax Assets | 179.6 | 303.3 | 159.8 | 46.4 | 47.9 | 20.9 | 9.0 | - | - | - |
| Other Non-Current Assets | 60.0 | 92.0 | 100.4 | 134.0 | 82.6 | 196.8 | 155.4 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,212.4 | 9,132.5 | 7,998.5 | 7,095.7 | 6,939.6 | 5,073.8 | 4,657.4 | 697.3 | 0.0 | - |
| 21.8 |
| 21.8 |
| 22.0 |
| 0.0 |
| - |
| - |
| - |
| Deferred Revenue Current | 1,814.7 | 1,063.3 | 638.9 | 358.7 | 238.9 | 199.6 | 160.9 | - | - | - |
| Operating Lease Liabilities Current | 69.7 | 45.7 | 42.9 | 45.2 | 42.1 | 42.3 | 35.0 | - | - | - |
| Accrued Expenses | 771.6 | 612.6 | 611.8 | 513.7 | 953.4 | 901.8 | 867.7 | - | - | - |
| Other Current Liabilities | 441.3 | 381.2 | 352.2 | 294.9 | 330.5 | 282.9 | 328.2 | - | - | - |
| Total Current Liabilities | 4,407.0 | 3,097.0 | 2,305.4 | 1,897.9 | 1,854.8 | 1,741.6 | 1,519.7 | 1.3 | 0.0 | - |
| 130.4 |
| 113.6 |
| 107.3 |
| 78.2 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 107.6 | 91.3 | 61.8 | 49.5 | 59.9 | 38.8 | 41.3 | - | - | - |
| Deferred Tax Liabilities | 232.8 | 240.3 | 159.5 | 176.5 | 198.8 | 116.5 | 124.7 | - | - | - |
| Pension Obligations | - | 59.0 | 59.4 | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 494.0 | 282.3 | 262.0 | 219.6 | 252.7 | 485.4 | 250.5 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 8,271.1 | 6,698.2 | 5,983.6 | 5,653.8 | 5,521.9 | 4,561.7 | 5,362.2 | 25.4 | 0.0 | - |
| 2,597.5 |
| 1,791.8 |
| 277.7 |
| 0.3 |
| 0.3 |
| - |
| Retained Earnings | 1,027.9 | (238.3) | (691.9) | (1,142.6) | (1,215.4) | (1,331.2) | (1,000.6) | 4.7 | (0.3) | - |
| Accumulated Other Comprehensive Income | 18.2 | (148.8) | (4.5) | (46.2) | 35.6 | 51.5 | 18.1 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,941.3 | 2,434.3 | 2,014.9 | 1,441.9 | 1,417.7 | 512.1 | (704.8) | (540.3) | (129.6) | 0.0 |
| Total Equity | 3,941.3 | 2,434.3 | 2,014.9 | 1,441.9 | 1,417.7 | 512.1 | (704.8) | (540.3) | (129.6) | 0.0 |
| 2,533.2 |
| 1,617.9 |
| 3,243.8 |
| - |
| - |
| - |
| Working Capital | 2,412.5 | 2,004.8 | 1,696.1 | 1,260.8 | 843.8 | 777.2 | 497.7 | (0.1) | 0.0 | - |
| Book Value | 3,941.3 | 2,434.3 | 2,014.9 | 1,441.9 | 1,417.7 | 512.1 | (704.8) | (540.3) | (129.6) | 0.0 |
| Tangible Book Value | 12.8 | (373.9) | (988.3) | (1,658.9) | (2,050.6) | (1,397.6) | (2,752.2) | (1,174.3) | - | - |
| 194.4 |
| 288.5 |
| 439.1 |
| 743.6 |
| 708.8 |
| 677.2 |
| 534.6 |
| 223.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 40.6 | 61.4 | 48.2 | 15.2 | 8.8 | 4.6 | 8.7 | 8.0 | 4.7 | 8.2 | 5.0 | 5.3 | 4.7 | 12.6 | 10.7 | 10.9 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 10.2 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,150.6 | 1,728.4 | 1,396.0 | 1,640.8 | 1,467.3 | 1,227.6 | 908.7 | 579.7 | 275.8 | 780.4 | 500.0 | 274.9 | 276.1 | 260.6 | 258.0 | 194.4 | 288.5 | 439.1 | 743.6 | 708.8 | 677.2 | 534.6 | 223.5 | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,148.7 | 3,109.0 | 2,810.7 | 2,831.0 | 2,310.5 | 2,362.7 | 2,328.5 | 2,218.8 | 2,097.1 | 2,118.1 | 2,020.7 | 2,022.6 | 1,991.9 | 1,888.8 | 1,743.8 | 1,676.2 | 1,534.3 | 1,536.4 | 1,386.1 | 1,374.0 | 1,294.5 | 1,354.4 | 1,212.2 | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||
| Inventory | 1,834.6 | 1,456.5 | 1,437.1 | 1,413.3 | 1,383.5 | 1,244.4 | 1,255.2 | 1,103.7 | 987.1 | 884.3 | 921.7 | 920.2 | 903.5 | 822.0 | 804.3 | 794.6 | 774.5 | 616.3 | 577.4 | 551.4 | 511.1 | 446.6 | 401.0 | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Current Assets | 500.8 | 426.1 | 360.8 | 318.7 | 300.4 | 267.1 | 312.2 | 289.2 | 271.8 | 218.7 | 178.6 | 160.6 | 169.1 | 187.3 | 167.7 | 148.4 | 126.7 | |||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Assets | 7,984.6 | 6,819.5 | 6,549.2 | 6,302.0 | 5,461.7 | 5,101.8 | 4,804.6 | 4,191.4 | 3,631.8 | 4,001.5 | 3,621.0 | 3,378.3 | 3,340.6 | 3,158.7 | 2,973.8 | 2,813.6 | ||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 646.7 | 648.4 | 592.5 | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Property,Plant & Equipment Net | 997.5 | 921.8 | 698.0 | 666.4 | 637.4 | 625.1 | 593.2 | 571.1 | 565.3 | 560.1 | 508.6 | 503.3 | 496.4 | 489.4 | 466.0 | 473.8 | ||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Goodwill | 2,023.7 | 2,033.7 | 1,444.2 | 1,374.1 | 1,339.8 | 1,321.1 | 1,348.9 | 1,321.9 | 1,322.8 | 1,330.3 | 1,284.3 | 1,299.4 | 1,295.4 | 1,284.7 | 1,247.3 | 1,283.9 | 1,317.7 | 1,330.1 | ||||||||||||||
| Intangible Assets | 1,806.0 | 1,894.8 | 1,507.8 | 1,454.1 | 1,462.7 | 1,487.1 | 1,572.9 | 1,577.6 | 1,615.9 | 1,672.9 | 1,674.1 | 1,746.8 | 1,787.3 | 1,816.1 | 1,801.6 | 1,926.0 | 2,055.2 | |||||||||||||||
| Operating Lease Right Of Use Assets | 330.8 | 303.0 | 283.7 | 244.9 | 203.7 | 202.1 | 186.6 | 180.0 | 185.1 | 173.5 | 157.1 | 160.1 | 165.6 | 166.4 | 144.6 | 153.1 | ||||||||||||||||
| Deferred Tax Assets | 177.8 | 179.6 | 258.5 | 291.5 | 269.2 | 303.3 | 296.9 | 160.9 | 159.3 | 159.8 | 46.7 | 48.2 | 52.6 | 46.4 | 43.3 | 49.0 | 51.7 | |||||||||||||||
| Other Non-Current Assets | 79.7 | 60.0 | 74.9 | 73.2 | 76.6 | 92.0 | 88.3 | 105.4 | 111.2 | 100.4 | 122.5 | 120.5 | 117.5 | 134.0 | 295.0 | 280.8 | 277.1 | |||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Assets | 13,400.1 | 12,212.4 | 10,816.3 | 10,406.2 | 9,451.1 | 9,132.5 | 8,891.4 | 8,108.3 | 7,591.4 | 7,998.5 | 7,414.3 | 7,256.6 | 7,255.4 | 7,095.7 | 6,827.0 | 6,827.1 | ||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||
| Accounts Payable | 1,951.7 | 1,756.4 | 1,718.9 | 1,605.1 | 1,407.1 | 1,316.4 | 1,239.7 | 1,098.2 | 983.7 | 986.4 | 931.9 | 941.9 | 917.0 | 984.0 | 882.9 | 867.2 | 887.5 | 858.5 | 768.8 | 766.4 | 737.8 | 730.5 | 636.8 | 1.2 | 0.5 | 0.8 | 0.6 | 0.2 | 0.1 | - | 0.0 | - |
| Short Term Debt | 0.0 | 20.9 | 20.9 | 21.0 | 21.0 | 21.0 | 21.2 | 21.2 | 21.2 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | ||||||||||||||
| Deferred Revenue Current | 2,461.8 | 1,814.7 | 1,131.9 | 1,257.3 | 1,095.1 | 1,063.3 | 1,016.2 | 888.8 | 735.0 | 638.9 | 543.3 | 520.0 | 502.9 | 358.7 | 278.7 | 281.4 | 293.9 | |||||||||||||||
| Operating Lease Liabilities Current | 72.3 | 69.7 | 64.0 | 55.8 | 46.7 | 45.7 | 41.2 | 43.4 | 44.6 | 42.9 | 42.3 | 43.3 | 44.7 | 45.2 | 42.6 | 41.7 | ||||||||||||||||
| Accrued Expenses | 856.2 | 771.6 | 681.4 | 578.5 | 534.2 | 612.6 | 623.7 | 600.6 | 541.8 | 611.8 | 555.4 | 538.4 | 496.4 | 513.7 | 900.3 | 916.7 | 972.3 | |||||||||||||||
| Other Current Liabilities | 406.2 | 297.2 | 382.1 | 334.7 | 340.0 | 381.2 | 396.4 | 381.2 | 353.8 | 352.2 | 319.3 | 310.9 | 307.8 | 294.9 | 299.7 | 303.0 | 312.7 | |||||||||||||||
| Total Current Liabilities | 5,343.2 | 4,407.0 | 3,576.8 | 3,614.5 | 3,184.0 | 3,097.0 | 3,489.2 | 3,079.8 | 2,709.9 | 2,305.4 | 2,101.5 | 2,055.5 | 1,971.6 | 1,897.9 | 1,838.4 | |||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||
| Long Term Debt | 2,922.2 | 2,892.1 | 2,897.6 | 2,900.5 | 2,904.1 | 2,907.2 | 2,909.6 | 2,913.7 | 2,916.1 | 2,919.1 | 2,923.1 | 2,927.4 | 3,156.0 | 3,169.1 | 3,223.8 | 3,117.5 | 2,946.3 | 2,950.5 | 2,118.4 | 2,122.8 | 2,126.9 | 2,130.5 | 3,467.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 105.9 | 112.7 | ||||||||||||||||
| Deferred Revenue Non-Current | 145.3 | 107.6 | 106.2 | 106.4 | 96.1 | 91.3 | 80.7 | 71.1 | 67.3 | 61.8 | 55.9 | 51.6 | 45.7 | 49.5 | 45.8 | 47.1 | ||||||||||||||||
| Deferred Tax Liabilities | 221.2 | 232.8 | 285.1 | 252.6 | 238.4 | 240.3 | 240.0 | 158.9 | 154.6 | 159.5 | 177.8 | 184.7 | 188.5 | 176.5 | 152.1 | 179.6 | 194.7 | |||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Non-Current Liabilities | 398.2 | 494.0 | 316.7 | 310.1 | 286.0 | 282.3 | 283.6 | 268.5 | 264.1 | 262.0 | 231.6 | 224.4 | 223.1 | 219.6 | 320.0 | 342.1 | ||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Liabilities | 9,155.2 | 8,271.1 | 7,307.6 | 7,280.8 | 6,784.7 | 6,698.2 | 7,077.7 | 6,570.8 | 6,198.0 | 5,983.6 | 5,700.4 | 5,598.5 | 5,704.6 | 5,653.8 | 5,559.9 | 5,475.4 | ||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,927.0 | 2,895.2 | 2,883.2 | 2,858.2 | 2,829.6 | 2,821.4 | 2,151.8 | 2,141.0 | 2,745.2 | 2,711.3 | 2,698.3 | 2,677.0 | 2,662.0 | 2,630.7 | 2,621.9 | 2,612.6 | ||||||||||||||||
| Retained Earnings | 1,394.1 | 1,027.9 | 606.3 | 222.0 | (88.0) | (238.3) | (371.2) | (538.4) | (707.1) | (691.9) | (915.0) | (1,009.1) | (1,092.3) | (1,142.6) | (1,165.4) | (1,186.6) | (1,206.9) | |||||||||||||||
| Accumulated Other Comprehensive Income | (76.2) | 18.2 | 19.2 | 45.2 | (75.2) | (148.8) | 33.1 | (65.1) | (38.8) | (4.5) | (69.4) | (9.8) | (18.9) | (46.2) | (189.4) | |||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Stockholders Equity | 4,244.9 | 3,941.3 | 3,508.7 | 3,125.4 | 2,666.4 | 2,434.3 | 1,813.7 | 1,537.5 | 1,393.4 | 2,014.9 | 1,713.9 | 1,658.1 | 1,550.8 | 1,441.9 | 1,267.1 | 1,351.7 | ||||||||||||||||
| Total Equity | 4,244.9 | 3,941.3 | 3,508.7 | 3,125.4 | 2,666.4 | 2,434.3 | 1,813.7 | 1,537.5 | 1,393.4 | 2,014.9 | 1,713.9 | 1,658.1 | 1,550.8 | 1,441.9 | 1,267.1 | 1,351.7 | 1,454.1 | 1,417.7 | ||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||
| Total Debt | 2,922.2 | 2,913.0 | 2,918.5 | 2,921.5 | 2,925.1 | 2,928.2 | 2,930.8 | 2,934.9 | 2,937.3 | 2,940.9 | 2,944.9 | 2,949.2 | 3,177.8 | 3,190.9 | 3,245.6 | 3,139.3 | 2,968.1 | 2,972.3 | 2,140.2 | 2,144.6 | 2,148.9 | 2,152.5 | 3,467.3 | - | - | - | - | - | - | - | - | - |
| Net debt | 771.6 | 1,184.6 | 1,522.5 | 1,280.7 | 1,457.8 | 1,700.6 | 2,022.1 | 2,355.2 | 2,661.5 | 2,160.5 | 2,444.9 | 2,674.3 | 2,901.7 | 2,930.3 | 2,987.6 | 2,944.9 | 2,679.6 | 2,533.2 | ||||||||||||||
| Working Capital | 2,641.4 | 2,412.5 | 2,972.4 | 2,687.5 | 2,277.7 | 2,004.8 | 1,315.4 | 1,111.6 | 921.9 | 1,696.1 | 1,519.5 | 1,322.8 | 1,369.0 | 1,260.8 | 1,135.4 | 993.2 | 820.2 | |||||||||||||||
| Book Value | 4,244.9 | 3,941.3 | 3,508.7 | 3,125.4 | 2,666.4 | 2,434.3 | 1,813.7 | 1,537.5 | 1,393.4 | 2,014.9 | 1,713.9 | 1,658.1 | 1,550.8 | 1,441.9 | 1,267.1 | 1,351.7 | 1,454.1 | 1,417.7 | ||||||||||||||
| Tangible Book Value | 415.2 | 12.8 | 556.7 | 297.2 | (136.1) | (373.9) | (1,108.1) | (1,362.0) | (1,545.3) | (988.3) | (1,244.5) | (1,388.1) | (1,531.9) | (1,658.9) | (1,781.8) | (1,858.2) | (1,918.8) | |||||||||||||||
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| 106.8 |
| 154.4 |
| 215.2 |
| 183.4 |
| 183.2 |
| 180.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,724.0 |
| 2,698.6 |
| 2,861.5 |
| 2,849.4 |
| 2,666.2 |
| 2,518.8 |
| 2,017.4 |
| 0.5 |
| 0.5 |
| 1.0 |
| 1.2 |
| 1.4 |
| 1.8 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 233.7 |
| 220.8 |
| 164.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 485.3 |
| 489.3 |
| 388.4 |
| 409.2 |
| 413.0 |
| 427.6 |
| 428.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 588.6 |
| 603.1 |
| 599.8 |
| 607.2 |
| 605.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,138.2 |
| 1,191.3 |
| 1,235.1 |
| 1,262.7 |
| 1,302.5 |
| 1,441.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.8 |
| 152.9 |
| 158.0 |
| 163.9 |
| 138.7 |
| 145.8 |
| 110.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.9 |
| 15.4 |
| 16.5 |
| 18.1 |
| 20.9 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.5 |
| 216.5 |
| 218.7 |
| 201.6 |
| 196.8 |
| 155.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,911.0 |
| 6,939.6 |
| 5,261.7 |
| 5,332.0 |
| 5,161.4 |
| 5,073.8 |
| 4,657.4 |
| 705.6 |
| 702.7 |
| 700.9 |
| 697.3 |
| 695.2 |
| 692.4 |
| - |
| 0.0 |
| - |
| 21.8 |
| 21.8 |
| 22.0 |
| 22.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.9 |
| 234.4 |
| 231.1 |
| 232.6 |
| 199.6 |
| 160.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.0 |
| 42.1 |
| 45.9 |
| 43.7 |
| 40.6 |
| 42.3 |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 953.4 |
| 825.6 |
| 897.2 |
| 869.2 |
| 901.8 |
| 867.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 330.5 |
| 280.8 |
| 267.7 |
| 259.0 |
| 282.9 |
| 328.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,820.4 |
| 1,903.8 |
| 1,854.8 |
| 1,646.8 |
| 1,710.8 |
| 1,645.4 |
| 1,741.6 |
| 1,519.7 |
| 1.2 |
| 0.5 |
| 2.1 |
| 1.3 |
| 1.5 |
| 0.9 |
| - |
| 0.0 |
| - |
| 112.8 |
| 113.6 |
| 115.9 |
| 124.4 |
| 102.1 |
| 107.3 |
| 78.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| 59.9 |
| 44.4 |
| 42.3 |
| 40.8 |
| 38.8 |
| 41.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 198.8 |
| 86.6 |
| 89.9 |
| 104.0 |
| 116.5 |
| 124.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 357.4 |
| 368.2 |
| 484.2 |
| 492.3 |
| 455.1 |
| 485.4 |
| 250.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,456.9 |
| 5,521.9 |
| 4,476.0 |
| 4,588.3 |
| 4,432.7 |
| 4,561.7 |
| 5,362.2 |
| 25.4 |
| 24.7 |
| 26.3 |
| 25.4 |
| 25.6 |
| 25.1 |
| - |
| 0.0 |
| - |
| 2,607.4 |
| 2,597.5 |
| 1,987.3 |
| 1,978.5 |
| 1,975.6 |
| 1,791.8 |
| 277.7 |
| - |
| - |
| - |
| 0.3 |
| 2.6 |
| 4.9 |
| - |
| 0.3 |
| - |
| (1,215.4) |
| (1,233.6) |
| (1,289.8) |
| (1,299.5) |
| (1,331.2) |
| (1,000.6) |
| 5.0 |
| 5.0 |
| 5.0 |
| 4.7 |
| 2.4 |
| 0.1 |
| - |
| (0.3) |
| - |
| (74.3) |
| 53.6 |
| 35.6 |
| 32.0 |
| 55.0 |
| 52.6 |
| 51.5 |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,454.1 |
| 1,417.7 |
| 785.7 |
| 743.7 |
| 728.7 |
| 512.1 |
| (704.8) |
| (696.2) |
| (638.2) |
| (607.9) |
| (540.3) |
| 5.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 785.7 |
| 743.7 |
| 728.7 |
| 512.1 |
| (704.8) |
| (696.2) |
| (638.2) |
| (607.9) |
| (540.3) |
| 5.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1,396.6 |
| 1,435.8 |
| 1,471.7 |
| 1,617.9 |
| 3,243.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 843.8 |
| 1,214.7 |
| 1,138.6 |
| 1,020.8 |
| 777.2 |
| 497.7 |
| (0.7) |
| 0.0 |
| (1.2) |
| (0.1) |
| (0.1) |
| 0.9 |
| - |
| 0.0 |
| - |
| 785.7 |
| 743.7 |
| 728.7 |
| 512.1 |
| (704.8) |
| (696.2) |
| (638.2) |
| (607.9) |
| (540.3) |
| 5.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (2,050.6) |
| (994.2) |
| (1,094.5) |
| (1,133.8) |
| (1,397.6) |
| (2,752.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |