| (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 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 179.2 | 182.3 | 200.9 | 219.1 | 222.4 | 228.3 | 244.6 | 276.9 | 308.6 | 372.0 | 319.4 | 161.4 | 112.9 | 538.5 | 332.6 | ||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 182.3 | 228.3 | 372.0 | 538.5 | 746.4 | 941.6 | 137.7 | 48.0 | - |
| Restricted Cash | - | - | - | - | 0.0 | 1.1 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | 100.0 | 40.0 | - | - |
| Cash And Short Term Investments | 182.3 | 228.3 | 372.0 | 538.5 | 746.4 | 1,041.6 | 177.6 | 48.0 | - |
| Receivables | |||||||||
| Accounts Receivable | 49.7 | 71.9 | 54.1 | 58.4 | 51.4 | 45.3 | 32.7 | - | - |
| Current Assets | |||||||||
| Inventory | 1.2 | 2.9 | 6.7 | 8.7 | 7.5 | 9.1 | 3.1 | - | - |
| Prepaid Expenses | 10.8 | 11.4 | 14.5 | 19.6 | 20.3 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 11.6 | 13.5 | 13.4 | 13.2 | 14.0 | 15.6 | 12.3 | - | - |
| Accumulated Depreciation | 11.3 | 13.1 | 12.8 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 1.6 | 5.0 | 4.9 | 7.2 | 12.2 | 5.8 | 6.5 | - | - |
| Short Term Debt | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.9 | 4.5 | 8.2 | 11.8 | |||||
| Common Equity | |||||||||
| Common Stock | 0.2 | 0.2 | 0.1 | 2.8 | 2.6 | 2.4 | 0.4 | - | - |
| Additional Paid In Capital | 2,309.1 | 2,286.4 | 2,237.5 | 2,160.1 | |||||
| Supplementary Data | |||||||||
| Total Debt | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | ||||
| 257.2 |
| 176.9 |
| 746.4 |
| 790.4 |
| 975.2 |
| 896.4 |
| 941.6 |
| 956.4 |
| 232.7 |
| 123.8 |
| 137.7 |
| 133.3 |
| - |
| - |
| - |
| - |
| Restricted Cash | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.8 | 1.1 | 0.3 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 98.7 | 297.3 | 394.3 | - | 249.0 | 372.9 | 498.0 | - | - | - | 100.0 | 100.0 | 129.9 | - | - | 40.0 | - | - | - | - | - |
| Cash And Short Term Investments | 179.2 | 182.3 | 200.9 | 219.1 | 222.4 | 228.3 | 244.6 | 276.9 | 308.6 | 372.0 | 418.1 | 458.7 | 507.2 | 538.5 | 581.6 | 630.1 | 674.9 | 746.4 | 790.4 | 975.2 | 996.4 | 1,041.6 | 1,086.3 | 232.7 | 123.8 | 177.6 | 133.3 | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 57.1 | 49.7 | 55.6 | 53.6 | 72.0 | 71.9 | 89.3 | 76.1 | 80.7 | 54.1 | 46.7 | 48.4 | 55.9 | 58.4 | 45.7 | 44.7 | 47.1 | 51.4 | 39.9 | 35.5 | 37.7 | 45.3 | 40.0 | - | - | 32.7 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 1.1 | 1.2 | 1.8 | 2.2 | 2.5 | 2.9 | 4.8 | 5.6 | 6.6 | 6.7 | 7.8 | 8.5 | 8.4 | 8.7 | 8.0 | 7.9 | 8.0 | 7.5 | 9.1 | 8.9 | 9.4 | 9.1 | 7.8 | - | - | 3.1 | - | - | - | - | - |
| Prepaid Expenses | 18.1 | 10.8 | 10.3 | 12.2 | 12.0 | 11.4 | 15.8 | 17.3 | 16.0 | 14.5 | 14.3 | 18.3 | 15.3 | 19.6 | 20.6 | 22.1 | 21.8 | 20.3 | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 259.1 | 246.7 | 271.2 | 289.7 | 311.5 | 317.0 | 356.9 | 378.2 | 414.2 | 449.6 | 488.8 | 535.4 | 588.3 | 626.6 | 657.2 | 706.6 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Property,Plant & Equipment Net | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 1.0 | 1.1 | 1.5 | 1.9 | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 0.0 | 79.4 | 106.7 | 435.3 | 425.2 | 433.8 | 440.7 | 442.8 | |||||||||||||
| Intangible Assets | 61.1 | 66.1 | 74.6 | 84.0 | 90.8 | 101.5 | 108.9 | 111.2 | 114.3 | 120.2 | 125.9 | 135.0 | 135.4 | 135.0 | 127.3 | 136.4 | 145.3 | ||||||||||||||
| Operating Lease Right Of Use Assets | 0.0 | 3.9 | 4.8 | 5.6 | 6.4 | 7.2 | 8.0 | 8.8 | 9.6 | 10.5 | 11.2 | 11.8 | 12.6 | 13.5 | 14.4 | 14.5 | |||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | 1.5 | 1.6 | 3.0 | 3.2 | 3.6 | 2.2 | 2.3 | 2.0 | 1.8 | 2.1 | 2.2 | 2.2 | 2.2 | 2.0 | 1.9 | 1.2 | 1.9 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 326.0 | 323.8 | 359.4 | 388.7 | 419.5 | 436.0 | 483.0 | 507.8 | 548.4 | 589.7 | 635.0 | 772.2 | 850.5 | 1,217.6 | 1,231.8 | 1,298.5 | 1,361.8 | ||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 1.4 | 1.6 | 6.0 | 3.7 | 6.4 | 5.0 | 8.2 | 5.9 | 6.7 | 4.9 | 4.8 | 4.5 | 7.1 | 7.2 | 6.2 | 5.5 | 7.5 | 12.2 | 5.3 | 5.2 | 6.8 | 5.8 | 7.7 | - | - | 6.5 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Revenue Current | 29.7 | 22.6 | 29.5 | 41.1 | 57.4 | 53.2 | 62.5 | 64.3 | 59.1 | 46.4 | 53.1 | 60.2 | 65.6 | 49.5 | 50.2 | 64.0 | 68.8 | ||||||||||||||
| Operating Lease Liabilities Current | 4.0 | 3.6 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.6 | 3.6 | 3.6 | 3.4 | 2.9 | 3.0 | 3.1 | 3.6 | 3.2 | |||||||||||||||
| Accrued Expenses | 48.8 | 45.3 | 47.3 | 39.4 | 39.1 | 49.3 | 47.9 | 44.1 | 39.0 | 39.0 | 37.4 | 42.6 | 39.9 | 54.3 | 45.2 | 43.6 | 35.9 | 58.7 | |||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Liabilities | 83.8 | 73.2 | 86.5 | 87.9 | 106.7 | 111.3 | 122.2 | 117.9 | 108.4 | 93.8 | 98.7 | 110.2 | 115.6 | 114.1 | 105.1 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.9 | 1.8 | 2.7 | 3.6 | 4.5 | 5.4 | 6.4 | 7.3 | 8.2 | 9.1 | 10.0 | 10.9 | 11.8 | 12.2 | 12.8 | |||||||||||||||
| Deferred Revenue Non-Current | 1.0 | 0.8 | 2.5 | 2.2 | 2.2 | 2.8 | 3.8 | 4.3 | 7.9 | 6.1 | 6.0 | 6.6 | 8.2 | 6.3 | 6.9 | 4.8 | 6.0 | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 1.1 | 1.1 | 1.3 | 1.3 | 1.2 | 1.2 | 1.5 | 1.4 | 1.4 | 1.4 | 1.6 | 1.6 | 1.6 | 1.6 | 2.7 | 3.7 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 85.8 | 76.0 | 92.1 | 94.1 | 113.7 | 119.7 | 132.9 | 130.0 | 125.0 | 109.5 | 115.3 | 128.5 | 136.2 | 133.7 | 126.9 | 137.6 | |||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 3.0 | 0.1 | 2.9 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | 2.6 | 2.6 | 2.4 | 2.4 | 2.4 | 2.3 | - | - | 0.4 | - | - | - | - | - |
| Additional Paid In Capital | 2,311.8 | 2,309.1 | 2,304.6 | 2,300.3 | 2,294.6 | 2,286.4 | 2,275.5 | 2,264.5 | 2,251.9 | 2,237.5 | 2,222.2 | 2,204.4 | 2,182.6 | 2,160.1 | 2,133.6 | 2,108.6 | |||||||||||||||
| Retained Earnings | (2,072.5) | (2,061.6) | (2,036.7) | (2,004.3) | (1,984.6) | (1,965.9) | (1,923.3) | (1,879.8) | (1,829.9) | (1,757.8) | (1,709.2) | (1,572.8) | (1,479.7) | (1,082.0) | (1,020.9) | (950.5) | (881.3) | ||||||||||||||
| Accumulated Other Comprehensive Income | (12.1) | (12.1) | (13.1) | (13.5) | (16.2) | (15.8) | (15.8) | (21.0) | (16.2) | (15.7) | (13.6) | (8.9) | (10.6) | (17.0) | (31.1) | ||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | 12.8 | 12.2 | 12.5 | 12.0 | 11.8 | 11.5 | 13.4 | 14.0 | 14.6 | 16.0 | 17.4 | 18.1 | 19.2 | 20.0 | 20.4 | 20.9 | 21.4 | ||||||||||||||
| Total Stockholders Equity | 227.3 | 235.6 | 254.9 | 282.6 | 294.0 | 304.8 | 336.7 | 363.9 | 408.7 | 464.2 | 502.3 | 625.6 | 695.1 | 1,063.9 | 1,084.4 | 1,140.0 | 1,187.4 | ||||||||||||||
| Total Equity | 240.1 | 247.8 | 267.4 | 294.6 | 305.8 | 316.2 | 350.1 | 377.9 | 423.4 | 480.2 | 519.7 | 643.7 | 714.3 | 1,083.9 | 1,104.8 | 1,160.9 | 1,208.8 | 1,260.9 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Working Capital | 175.3 | 173.5 | 184.7 | 201.7 | 204.8 | 205.7 | 234.7 | 260.3 | 305.8 | 355.8 | 390.2 | 425.2 | 472.7 | 512.6 | 552.1 | 590.3 | 624.4 | 685.7 | |||||||||||||
| Book Value | 227.3 | 235.6 | 254.9 | 282.6 | 294.0 | 304.8 | 336.7 | 363.9 | 408.7 | 464.2 | 502.3 | 625.6 | 695.1 | 1,063.9 | 1,084.4 | 1,140.0 | 1,187.4 | 1,239.3 | |||||||||||||
| Tangible Book Value | 166.2 | 169.5 | 180.4 | 198.6 | 203.2 | 203.2 | 227.8 | 252.7 | 294.4 | 344.0 | 376.4 | 411.2 | 453.0 | 493.6 | 532.0 | 569.7 | 601.3 | ||||||||||||||
| 14.1 |
| 8.9 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 246.7 | 317.0 | 449.6 | 626.6 | 827.3 | 1,113.3 | 223.5 | - | - |
| 12.2 |
| 11.7 |
| 11.7 |
| 9.6 |
| - |
| - |
| Property,Plant & Equipment Net | 0.2 | 0.4 | 0.6 | 1.0 | 2.2 | 3.8 | 2.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 0.0 | 0.0 | 435.3 | 442.8 | 193.9 | 193.9 | 127.3 | - |
| Intangible Assets | 66.1 | 101.5 | 120.2 | 135.0 | 152.4 | 55.5 | 63.5 | - | - |
| Operating Lease Right Of Use Assets | 3.9 | 7.2 | 10.5 | 13.5 | 16.4 | 6.6 | 11.9 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.6 | 2.2 | 2.1 | 2.0 | 1.7 | 1.4 | 1.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 323.8 | 436.0 | 589.7 | 1,217.6 | 1,445.8 | 1,376.6 | 499.9 | - | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 22.6 | 53.2 | 46.4 | 49.5 | 68.8 | 66.7 | 66.5 | 64.1 | - |
| Operating Lease Liabilities Current | 3.6 | 3.7 | 3.6 | 3.1 | 1.9 | 6.4 | 6.2 | - | - |
| Accrued Expenses | 45.3 | 49.3 | 39.0 | 54.3 | 58.7 | 42.1 | 27.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 73.2 | 111.3 | 93.8 | 114.1 | 141.6 | 121.0 | 106.6 | - | - |
| 14.7 |
| 1.3 |
| 7.2 |
| - |
| - |
| Deferred Revenue Non-Current | 0.8 | 2.8 | 6.1 | 6.3 | 7.1 | 8.1 | 10.9 | 29.2 | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.1 | 1.2 | 1.4 | 1.6 | 5.1 | 0.1 | 0.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 76.0 | 119.7 | 109.5 | 133.7 | 185.0 | 130.4 | 124.9 | - | - |
| 2,054.3 |
| 1,841.4 |
| 50.3 |
| - |
| - |
| Retained Earnings | (2,061.6) | (1,965.9) | (1,757.8) | (1,082.0) | (811.3) | (582.4) | (357.9) | - | - |
| Accumulated Other Comprehensive Income | (12.1) | (15.8) | (15.7) | (17.0) | (6.4) | 0.3 | 0.3 | - | - |
| Treasury Stock | - | - | - | - | - | 37.6 | 0.2 | - | - |
| Minority Interest | 12.2 | 11.5 | 16.0 | 20.0 | 21.6 | 22.1 | 26.3 | - | - |
| Total Stockholders Equity | 235.6 | 304.8 | 464.2 | 1,063.9 | 1,239.3 | 1,224.1 | (307.1) | (204.4) | (161.8) |
| Total Equity | 247.8 | 316.2 | 480.2 | 1,083.9 | 1,260.9 | 1,246.2 | (280.9) | (204.4) | (161.8) |
| - |
| - |
| - |
| - |
| Working Capital | 173.5 | 205.7 | 355.8 | 512.6 | 685.7 | 992.3 | 117.0 | - | - |
| Book Value | 235.6 | 304.8 | 464.2 | 1,063.9 | 1,239.3 | 1,224.1 | (307.1) | (204.4) | (161.8) |
| Tangible Book Value | 169.5 | 203.2 | 344.0 | 493.6 | 644.1 | 974.7 | (564.5) | (331.7) | - |
| 13.9 |
| 13.5 |
| 14.9 |
| 14.1 |
| 8.4 |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 753.2 |
| 827.3 |
| 854.6 |
| 1,036.4 |
| 1,061.3 |
| 1,113.3 |
| 1,143.6 |
| - |
| - |
| 223.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.7 |
| 3.0 |
| 3.4 |
| 3.8 |
| 4.4 |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 443.9 |
| 193.9 |
| 193.9 |
| 193.9 |
| 193.9 |
| - |
| - |
| 193.9 |
| - |
| - |
| - |
| 127.3 |
| - |
| 152.4 |
| 159.9 |
| 51.7 |
| 53.6 |
| 55.5 |
| 57.7 |
| - |
| - |
| 63.5 |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 16.4 |
| 17.8 |
| 3.5 |
| 5.0 |
| 6.6 |
| 8.2 |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.5 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.1 |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,445.8 |
| 1,484.4 |
| 1,292.3 |
| 1,322.2 |
| 1,376.6 |
| 1,414.0 |
| - |
| - |
| 499.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.8 |
| 60.9 |
| 57.8 |
| 63.2 |
| 66.7 |
| 54.3 |
| - |
| - |
| 66.5 |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 1.9 |
| 3.1 |
| 3.5 |
| 4.9 |
| 6.4 |
| 6.3 |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| 45.9 |
| 24.9 |
| 23.4 |
| 42.1 |
| 38.3 |
| - |
| - |
| 27.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.3 |
| 128.8 |
| 141.6 |
| 127.1 |
| 91.3 |
| 98.3 |
| 121.0 |
| 106.6 |
| - |
| - |
| 106.6 |
| - |
| - |
| - |
| - |
| - |
| 13.7 |
| 14.7 |
| 15.0 |
| 0.8 |
| 1.0 |
| 1.3 |
| 3.1 |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 7.1 |
| 7.5 |
| 7.5 |
| 8.1 |
| 7.5 |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 5.1 |
| 4.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.0 |
| 185.0 |
| 186.7 |
| 99.7 |
| 106.8 |
| 130.4 |
| 117.3 |
| - |
| - |
| 124.9 |
| - |
| - |
| - |
| - |
| - |
| 2,076.6 |
| 2,054.3 |
| 2,038.0 |
| 1,877.5 |
| 1,860.1 |
| 1,841.4 |
| 1,828.4 |
| - |
| - |
| 50.3 |
| - |
| - |
| - |
| - |
| - |
| (811.3) |
| (762.4) |
| (708.6) |
| (668.9) |
| (582.4) |
| (532.0) |
| - |
| - |
| (357.9) |
| - |
| - |
| - |
| - |
| - |
| (20.8) |
| (10.6) |
| (6.4) |
| (2.2) |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.1 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.6 |
| 24.3 |
| 0.2 |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| 21.6 |
| 21.7 |
| 21.2 |
| 21.4 |
| 22.1 |
| 22.3 |
| - |
| - |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| 1,239.3 |
| 1,275.9 |
| 1,171.5 |
| 1,193.9 |
| 1,224.1 |
| 1,274.4 |
| (320.1) |
| (301.8) |
| (307.1) |
| (262.1) |
| (241.4) |
| (223.3) |
| (204.4) |
| (161.8) |
| 1,297.7 |
| 1,192.6 |
| 1,215.4 |
| 1,246.2 |
| 1,296.8 |
| (320.1) |
| (301.8) |
| (280.9) |
| (262.1) |
| (241.4) |
| (223.3) |
| (204.4) |
| (161.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 727.5 |
| 945.1 |
| 963.0 |
| 992.3 |
| 1,037.0 |
| - |
| - |
| 117.0 |
| - |
| - |
| - |
| - |
| - |
| 1,275.9 |
| 1,171.5 |
| 1,193.9 |
| 1,224.1 |
| 1,274.4 |
| (320.1) |
| (301.8) |
| (307.1) |
| (262.1) |
| (241.4) |
| (223.3) |
| (204.4) |
| (161.8) |
| 644.1 |
| 672.1 |
| 925.9 |
| 946.5 |
| 974.7 |
| 1,022.8 |
| - |
| - |
| (564.5) |
| - |
| - |
| - |
| (331.7) |
| - |