| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 67.2 | 61.2 | 129.9 | 58.2 | 242.3 | 173.0 | 144.0 | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 67.2 | 61.2 | 129.9 | 58.2 | 242.3 | 173.0 | 144.0 | - | - | - |
| Receivables | ||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 92.0 | 85.3 | 69.5 | - | - | 66.2 | 64.1 | 63.0 | - | - |
| Accumulated Depreciation | 48.7 | 45.5 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 308.8 | 239.0 | 314.2 | 378.1 | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 59.2 | 59.1 | 59.0 | 58.8 | 58.9 | 58.7 | 58.8 | 58.8 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | |||||||
| Common Equity | ||||||||||
| Common Stock | 25.4 | 25.3 | 19.7 | 20.0 | 17.2 | 17.1 | 17.1 | 13.8 | - | - |
| Additional Paid In Capital | 271.6 | 269.7 | 150.3 | 155.1 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 368.0 | 298.0 | 373.1 | 436.9 | 58.9 | 58.7 | 58.8 | 152.3 | - | - |
| Net debt | 300.8 | 236.8 | 243.2 | 378.7 | ||||||
| (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 | Q4 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 128.8 | 67.2 | 92.0 | 80.9 | 83.0 | 61.2 | 66.0 | 438.1 | 545.8 | 129.9 | 64.7 | 65.5 | 145.2 | 58.2 | 54.2 | |||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - |
| 51.5 |
| - |
| - |
| 45.9 |
| 43.5 |
| 41.2 |
| - |
| - |
| Property,Plant & Equipment Net | 43.3 | 39.8 | 17.9 | - | - | 20.3 | 20.6 | 21.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 85.6 | 85.6 | 46.8 | 47.1 | 31.5 | 30.2 | 27.3 | 27.3 | - | - |
| Intangible Assets | 33.4 | 43.9 | 17.2 | 22.5 | 20.3 | 25.9 | 18.4 | 22.5 | - | - |
| Operating Lease Right Of Use Assets | 28.8 | 13.4 | 5.4 | 5.4 | 3.7 | 6.9 | 8.3 | - | - | - |
| Deferred Tax Assets | 23.1 | 52.9 | 34.6 | 42.4 | 11.6 | 9.4 | 7.9 | 10.1 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,230.1 | 5,261.7 | 3,907.7 | 3,779.6 | 3,392.7 | 3,013.8 | 2,356.9 | 2,179.1 | 2,136.1 | - |
| - |
| - |
| - |
| 93.5 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,665.2 | 4,766.3 | 3,538.6 | 3,422.8 | 3,033.3 | 2,683.6 | 2,071.2 | 1,982.1 | 1,988.0 | - |
| 92.9 |
| 90.2 |
| 88.7 |
| 27.7 |
| - |
| - |
| Retained Earnings | 270.1 | 273.7 | 272.7 | 280.4 | 253.6 | 212.2 | 178.1 | 159.0 | - | - |
| Accumulated Other Comprehensive Income | (2.2) | (73.4) | (73.7) | (98.6) | (4.3) | 10.6 | 1.9 | (3.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 564.9 | 495.4 | 369.1 | 356.9 | 359.4 | 330.2 | 285.7 | 162.5 | 148.1 | 139.2 |
| Total Equity | 564.9 | 495.4 | 369.1 | 356.9 | 359.4 | 330.2 | 285.7 | 162.5 | 148.1 | 139.2 |
| (183.4) |
| (114.2) |
| (85.2) |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - |
| Book Value | 564.9 | 495.4 | 369.1 | 356.9 | 359.4 | 330.2 | 285.7 | 162.5 | 148.1 | 139.2 |
| Tangible Book Value | 445.9 | 365.9 | 305.2 | 287.3 | 307.7 | 274.0 | 240.0 | 112.7 | - | - |
| 37.0 |
| 132.8 |
| 242.3 |
| 159.5 |
| 315.4 |
| 190.2 |
| 173.0 |
| 95.8 |
| 210.4 |
| 198.5 |
| 144.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 128.8 | 67.2 | 92.0 | 80.9 | 83.0 | 61.2 | 66.0 | 438.1 | 545.8 | 129.9 | 64.7 | 65.5 | 145.2 | 58.2 | 54.2 | 37.0 | 132.8 | 242.3 | 159.5 | 315.4 | 190.2 | 173.0 | 95.8 | 210.4 | 198.5 | 144.0 | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 94.0 | 92.0 | 92.8 | 90.4 | 87.4 | 85.3 | 64.0 | - | - | 69.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 50.0 | 48.7 | 48.7 | 47.7 | 46.7 | 45.5 | 45.3 | - | - | 51.5 | - | - | - | - | - | - | - | |||||||||||||||||
| Property,Plant & Equipment Net | 44.0 | 43.3 | 44.1 | 42.7 | 40.7 | 39.8 | 18.8 | - | - | 17.9 | - | - | - | - | - | - | - | |||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Goodwill | 85.6 | 85.6 | 85.6 | 85.6 | 85.6 | 85.6 | 46.8 | 46.8 | 46.8 | 46.8 | 46.8 | 47.1 | 47.1 | 47.1 | 46.1 | 31.3 | 31.5 | 31.5 | ||||||||||||||||
| Intangible Assets | 31.4 | 33.4 | 35.8 | 38.5 | 41.2 | 43.9 | 13.2 | 14.5 | 15.8 | 17.2 | 18.5 | 19.8 | 21.1 | 22.5 | 23.8 | 17.5 | 19.2 | |||||||||||||||||
| Operating Lease Right Of Use Assets | 32.6 | 28.8 | 30.2 | 12.5 | 13.0 | 13.4 | 9.3 | 4.9 | 5.1 | 5.4 | 6.0 | 6.4 | 5.1 | 5.4 | 3.5 | 3.4 | ||||||||||||||||||
| Deferred Tax Assets | 20.9 | 23.1 | 38.5 | 41.5 | 45.2 | 52.9 | 33.1 | 35.7 | 34.8 | 34.6 | 48.0 | 43.7 | 41.6 | 42.4 | 45.9 | 32.8 | 23.5 | |||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Assets | 5,288.0 | 5,230.1 | 5,330.6 | 5,323.8 | 5,339.6 | 5,261.7 | 4,358.6 | 4,358.6 | 4,338.1 | 3,907.7 | 3,833.0 | 3,833.0 | 3,886.8 | 3,779.6 | 3,691.3 | 3,295.1 | ||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 200.0 | 308.8 | 200.0 | 314.6 | 200.0 | 239.0 | 244.7 | 555.0 | 555.0 | 314.2 | 515.5 | 492.1 | 372.1 | 378.1 | 253.8 | 242.4 | - | - | ||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||
| Long Term Debt | 59.2 | 59.2 | 59.2 | 59.1 | 59.1 | 59.1 | 59.0 | 59.0 | 59.0 | 59.0 | 58.9 | 58.9 | 58.9 | 58.8 | 58.8 | 58.9 | 58.9 | 58.9 | 59.0 | 59.0 | 59.0 | 58.7 | 58.7 | 58.8 | 58.8 | 58.8 | 58.8 | - | - | 58.8 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Liabilities | 4,713.3 | 4,665.2 | 4,779.9 | 4,790.7 | 4,825.4 | 4,766.3 | 3,698.2 | 3,985.4 | 3,966.5 | 3,538.6 | 3,519.7 | 3,475.3 | 3,527.7 | 3,422.8 | 3,346.4 | 2,987.9 | ||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||
| Common Stock | 25.2 | 25.4 | 25.4 | 25.4 | 25.4 | 25.3 | 19.8 | 19.8 | 19.8 | 19.7 | 19.8 | 19.9 | 20.1 | 20.0 | 20.0 | 17.3 | 17.3 | 17.2 | 17.2 | 17.2 | 17.2 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 17.0 | - | - | 13.8 | - | - | - | - |
| Additional Paid In Capital | 266.0 | 271.6 | 271.2 | 270.7 | 270.2 | 269.7 | 151.3 | 150.9 | 150.7 | 150.3 | 151.9 | 152.7 | 154.8 | 155.1 | 154.6 | 93.1 | 92.6 | |||||||||||||||||
| Retained Earnings | 287.7 | 270.1 | 308.5 | 296.9 | 282.0 | 273.7 | 278.9 | 277.6 | 275.4 | 272.7 | 291.2 | 285.8 | 280.5 | 280.4 | 273.1 | 267.1 | 261.0 | |||||||||||||||||
| Accumulated Other Comprehensive Income | (4.2) | (2.2) | (54.3) | (59.8) | (63.3) | (73.4) | (63.4) | (75.0) | (74.3) | (73.7) | (113.5) | (100.7) | (96.3) | (98.6) | (102.9) | |||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Stockholders Equity | 574.7 | 564.9 | 550.7 | 533.2 | 514.2 | 495.4 | 386.5 | 373.2 | 371.6 | 369.1 | 349.4 | 357.7 | 359.1 | 352.4 | 344.8 | 307.2 | 328.5 | |||||||||||||||||
| Total Equity | 574.7 | 564.9 | 550.7 | 533.2 | 514.2 | 495.4 | 386.5 | 373.2 | 371.6 | 369.1 | 349.4 | 357.7 | 359.1 | 352.4 | 344.8 | 307.2 | 328.5 | 359.4 | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| Total Debt | 259.2 | 368.0 | 259.2 | 373.7 | 259.1 | 298.0 | 303.7 | 614.0 | 614.0 | 373.1 | 574.4 | 551.0 | 431.0 | 436.9 | 312.7 | 301.2 | 58.9 | 58.9 | 59.0 | 59.0 | 59.0 | 58.7 | 58.7 | 58.8 | 58.8 | 58.8 | 58.8 | - | - | 152.3 | - | - | - | - |
| Net debt | 130.4 | 300.8 | 167.1 | 292.8 | 176.1 | 236.8 | 237.8 | 175.9 | 68.2 | 243.2 | 509.7 | 485.5 | 285.8 | 378.7 | 258.5 | 264.2 | (73.9) | (183.4) | ||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Book Value | 574.7 | 564.9 | 550.7 | 533.2 | 514.2 | 495.4 | 386.5 | 373.2 | 371.6 | 369.1 | 349.4 | 357.7 | 359.1 | 352.4 | 344.8 | 307.2 | 328.5 | 359.4 | ||||||||||||||||
| Tangible Book Value | 457.7 | 445.9 | 429.3 | 409.1 | 387.4 | 365.9 | 326.5 | 311.9 | 309.0 | 305.2 | 284.1 | 290.8 | 290.9 | 282.9 | 275.0 | 258.3 | 277.8 | |||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.4 |
| 18.8 |
| 19.6 |
| 20.3 |
| 20.5 |
| 20.7 |
| 20.4 |
| 20.6 |
| 21.2 |
| - |
| - |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.2 |
| 30.2 |
| 30.2 |
| 30.2 |
| 27.3 |
| 27.3 |
| 27.3 |
| 27.3 |
| 27.3 |
| - |
| - |
| 27.3 |
| - |
| - |
| - |
| - |
| 20.3 |
| 22.6 |
| 23.7 |
| 24.8 |
| 25.9 |
| 15.4 |
| 16.4 |
| 17.4 |
| 18.4 |
| 19.4 |
| - |
| - |
| 22.5 |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.7 |
| 3.8 |
| 4.2 |
| 6.3 |
| 6.9 |
| 8.2 |
| 8.7 |
| 8.0 |
| 8.3 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| 11.6 |
| 11.5 |
| 13.7 |
| 9.4 |
| 8.6 |
| 8.8 |
| 6.2 |
| 7.9 |
| 7.7 |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,336.2 |
| 3,392.7 |
| 3,175.2 |
| 3,157.2 |
| 3,151.8 |
| 3,013.8 |
| 2,898.8 |
| 2,875.5 |
| 2,512.1 |
| 2,356.9 |
| 2,228.3 |
| - |
| - |
| 2,179.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 93.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,007.7 |
| 3,033.3 |
| 2,822.0 |
| 2,812.8 |
| 2,822.5 |
| 2,683.6 |
| 2,576.8 |
| 2,569.7 |
| 2,218.5 |
| 2,071.2 |
| 1,946.9 |
| - |
| - |
| 1,982.1 |
| - |
| - |
| - |
| - |
| 92.9 |
| 91.8 |
| 91.3 |
| 90.5 |
| 90.2 |
| 89.8 |
| 89.3 |
| 88.7 |
| 88.7 |
| 88.2 |
| - |
| - |
| 27.7 |
| - |
| - |
| - |
| - |
| 253.6 |
| 243.6 |
| 233.4 |
| 224.5 |
| 212.2 |
| 204.6 |
| 189.5 |
| 180.7 |
| 178.1 |
| 173.0 |
| - |
| - |
| 159.0 |
| - |
| - |
| - |
| - |
| (70.4) |
| (42.3) |
| (4.3) |
| 0.6 |
| 2.5 |
| (3.0) |
| 10.6 |
| 10.5 |
| 9.8 |
| 7.1 |
| 1.9 |
| 3.1 |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 359.4 |
| 353.2 |
| 344.4 |
| 329.2 |
| 330.2 |
| 322.0 |
| 305.7 |
| 293.6 |
| 285.7 |
| 281.4 |
| 179.3 |
| 169.5 |
| 162.5 |
| 155.6 |
| 153.9 |
| 148.1 |
| 139.2 |
| 353.2 |
| 344.4 |
| 329.2 |
| 330.2 |
| 322.0 |
| 305.7 |
| 293.6 |
| 285.7 |
| 281.4 |
| 179.3 |
| 169.5 |
| 162.5 |
| 155.6 |
| 153.9 |
| 148.1 |
| 139.2 |
| (100.5) |
| (256.4) |
| (131.2) |
| (114.2) |
| (37.0) |
| (151.7) |
| (139.7) |
| (85.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 353.2 |
| 344.4 |
| 329.2 |
| 330.2 |
| 322.0 |
| 305.7 |
| 293.6 |
| 285.7 |
| 281.4 |
| 179.3 |
| 169.5 |
| 162.5 |
| 155.6 |
| 153.9 |
| 148.1 |
| 139.2 |
| 307.7 |
| 300.4 |
| 290.5 |
| 274.3 |
| 274.0 |
| 279.3 |
| 262.0 |
| 248.9 |
| 240.0 |
| 234.7 |
| - |
| - |
| 112.7 |
| - |
| - |
| - |
| - |