| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 42.9 | 71.3 | 88.4 | 53.6 | 96.4 | 65.1 | 63.3 | - | - |
| Restricted Cash | 0.3 | 0.6 | 0.9 | 1.2 | 1.5 | 1.5 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 42.9 | 71.3 | 88.4 | 53.6 | 96.4 | 65.1 | 63.3 | - | - |
| Receivables | |||||||||
| Accounts Receivable | 146.2 | 73.1 | 25.8 | 8.5 | 0.0 | - | - | - | - |
| Current Assets | |||||||||
| Inventory | 22.6 | 14.5 | 13.1 | 7.5 | 0.0 | - | - | - | - |
| Prepaid Expenses | 21.1 | 19.7 | 18.7 | 10.6 | 14.2 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 4.3 | 3.6 | 3.5 | 3.0 | 2.8 | 2.1 | 0.3 | - | - |
| Accumulated Depreciation | 3.2 | 2.6 | 1.9 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 12.5 | 14.2 | 12.0 | 8.8 | 7.4 | 7.1 | 1.4 | - | - |
| Short Term Debt | 1.0 | 0.0 | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 108.0 | 107.2 | 201.8 | 197.8 | 72.4 | 0.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 5.3 | 2.6 | 3.4 | 4.1 | |||||
| Common Equity | |||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 1,327.6 | 1,279.5 | 1,070.6 | 930.4 | |||||
| Supplementary Data | |||||||||
| Total Debt | 109.0 | 107.2 | 201.8 | 197.8 | 72.4 | 0.0 | - | - | - |
| Net debt | 66.1 | 35.9 | 113.4 | 144.1 | (24.1) | ||||
| (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 | 34.8 | 42.9 | 47.1 | 72.7 | 53.1 | 71.3 | 134.9 | 84.3 | 190.1 | 88.4 | 107.5 | 105.1 | 81.4 | 53.6 | 81.5 | ||||||||||||||||
| 6.8 |
| 5.2 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 411.2 | 335.8 | 330.4 | 437.4 | 402.8 | 292.8 | 106.5 | - | - |
| 1.2 |
| 0.5 |
| 0.1 |
| 0.1 |
| - |
| - |
| Property,Plant & Equipment Net | 1.0 | 1.0 | 1.5 | 1.9 | 2.3 | 2.0 | 0.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 14.8 | 9.5 | 6.4 | 7.2 | 0.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.5 | 2.0 | 2.4 | 2.7 | 3.0 | 3.3 | 0.3 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.4 | 0.6 | 0.6 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 433.0 | 348.9 | 341.4 | 449.3 | 408.2 | 298.3 | 107.0 | - | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.3 | 0.8 | 0.7 | 0.7 | 0.4 | 0.0 | 0.2 | - | - |
| Accrued Expenses | 116.3 | 66.8 | 33.9 | 28.3 | 25.5 | 15.5 | 3.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 129.8 | 81.0 | 46.7 | 37.8 | 33.3 | 22.6 | 5.2 | - | - |
| 4.8 |
| 5.0 |
| 0.1 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 0.6 | 0.8 | 0.0 | 0.0 | 0.1 | 0.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 243.5 | 191.3 | 252.7 | 239.7 | 110.5 | 27.6 | 5.6 | - | - |
| 706.2 |
| 472.6 |
| 1.2 |
| - |
| - |
| Retained Earnings | (1,138.1) | (1,121.9) | (981.9) | (719.8) | (408.3) | (202.0) | (66.3) | - | - |
| Accumulated Other Comprehensive Income | (0.0) | (0.0) | 0.0 | (1.1) | (0.3) | (0.0) | (0.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 189.5 | 157.5 | 88.7 | 209.6 | 297.7 | 270.6 | (65.0) | (24.0) | (5.0) |
| Total Equity | 189.5 | 157.5 | 88.7 | 209.6 | 297.7 | 270.6 | (65.0) | (24.0) | (5.0) |
| (65.1) |
| - |
| - |
| - |
| Working Capital | 281.4 | 254.8 | 283.8 | 399.6 | 369.4 | 270.2 | 101.2 | - | - |
| Book Value | 189.5 | 157.5 | 88.7 | 209.6 | 297.7 | 270.6 | (65.0) | (24.0) | (5.0) |
| Tangible Book Value | 174.7 | 148.1 | 82.2 | 202.4 | 297.7 | - | - | - | - |
| 61.5 |
| 69.8 |
| 96.4 |
| 51.8 |
| 89.1 |
| 288.7 |
| 65.1 |
| 45.7 |
| 171.5 |
| 190.9 |
| 63.3 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 0.9 | 0.9 | 0.9 | 1.2 | 1.2 | 1.2 | 1.2 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 34.8 | 42.9 | 47.1 | 72.7 | 53.1 | 71.3 | 134.9 | 84.3 | 190.1 | 88.4 | 107.5 | 105.1 | 81.4 | 53.6 | 81.5 | 61.5 | 69.8 | 96.4 | 51.8 | 89.1 | 288.7 | 65.1 | 45.7 | 171.5 | 190.9 | 63.3 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 144.4 | 146.2 | 115.1 | 106.7 | 85.4 | 73.1 | 60.1 | 43.4 | 37.2 | 25.8 | 19.4 | 17.2 | 12.8 | 8.5 | 2.4 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 37.4 | 22.6 | 22.4 | 16.3 | 16.6 | 14.5 | 14.0 | 13.9 | 13.2 | 13.1 | 13.9 | 10.5 | 8.6 | 7.5 | 4.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 32.0 | 21.1 | 20.3 | 18.6 | 22.9 | 19.7 | 18.4 | 14.2 | 13.2 | 18.7 | 20.2 | 11.6 | 13.0 | 10.6 | 11.8 | 12.0 | 14.1 | 14.2 | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 438.1 | 411.2 | 349.2 | 332.8 | 323.7 | 335.8 | 423.7 | 434.6 | 468.1 | 330.4 | 281.5 | 308.9 | 367.7 | 437.4 | 496.7 | 295.4 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 3.5 | 3.4 | 3.4 | 3.0 | 2.9 | 2.9 | 2.8 | 2.8 | 2.4 | 2.3 | 2.3 | 2.1 | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 1.7 | 1.5 | 1.3 | 1.2 | 1.0 | 0.8 | 0.7 | ||||||||||||||
| Property,Plant & Equipment Net | 1.0 | 1.0 | 1.2 | 1.4 | 1.5 | 1.0 | 1.2 | 1.3 | 1.4 | 1.5 | 1.7 | 1.9 | 2.1 | 1.9 | 1.9 | 2.1 | 2.2 | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Intangible Assets | 14.3 | 14.8 | 15.4 | 15.9 | 16.5 | 9.5 | 9.8 | 6.1 | 6.3 | 6.4 | 6.6 | 6.8 | 7.0 | 7.2 | 7.4 | - | - | 0.0 | |||||||||||||
| Operating Lease Right Of Use Assets | 4.4 | 4.5 | 4.6 | 1.7 | 1.8 | 2.0 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.5 | 2.6 | 2.7 | 2.8 | 2.9 | |||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | 2.3 | 1.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 460.0 | 433.0 | 371.0 | 352.4 | 344.1 | 348.9 | 437.4 | 444.8 | 478.5 | 341.4 | 293.0 | 320.7 | 379.5 | 449.3 | 508.9 | 300.5 | 364.1 | ||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 18.3 | 12.5 | 5.8 | 15.1 | 24.5 | 14.2 | 19.3 | 7.9 | 13.0 | 12.0 | 13.2 | 17.2 | 12.5 | 8.8 | 8.7 | 8.4 | 12.5 | 7.4 | 4.9 | 2.7 | 3.1 | 7.1 | 5.0 | 8.3 | 4.8 | 1.4 | - | - | - | - | - |
| Short Term Debt | 8.0 | 1.0 | 1.0 | 1.0 | - | 0.0 | 99.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | |||||||||||||||
| Accrued Expenses | 137.0 | 116.3 | 93.0 | 87.9 | 65.8 | 66.8 | 52.8 | 42.6 | 33.6 | 33.9 | 28.0 | 18.8 | 23.9 | 28.3 | 27.8 | 18.5 | 20.0 | 25.5 | |||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Liabilities | 163.2 | 129.8 | 99.8 | 103.9 | 91.1 | 81.0 | 172.4 | 51.4 | 47.3 | 46.7 | 41.9 | 36.7 | 37.0 | 37.8 | 37.1 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 101.5 | 108.0 | 107.5 | 107.0 | 107.6 | 107.2 | 105.1 | 203.8 | 202.8 | 201.8 | 200.8 | 199.8 | 198.8 | 197.8 | 196.8 | 73.1 | 72.7 | 72.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.3 | 5.3 | 5.3 | 2.1 | 2.3 | 2.6 | 2.8 | 3.0 | 3.2 | 3.4 | 3.6 | 3.8 | 3.9 | 4.1 | 4.3 | 4.5 | |||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.4 | 0.2 | 0.3 | 0.8 | - | - | - | - | 0.0 | 0.0 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 270.4 | 243.5 | 212.9 | 213.5 | 201.4 | 191.3 | 280.7 | 258.3 | 253.6 | 252.7 | 246.2 | 240.2 | 239.7 | 239.7 | 238.1 | 105.1 | |||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 1,339.5 | 1,327.6 | 1,313.6 | 1,301.9 | 1,289.8 | 1,279.5 | 1,267.3 | 1,256.3 | 1,242.3 | 1,070.6 | 962.5 | 951.6 | 940.0 | 930.4 | 920.1 | 736.7 | |||||||||||||||
| Retained Earnings | (1,149.4) | (1,138.1) | (1,155.5) | (1,162.9) | (1,147.0) | (1,121.9) | (1,111.2) | (1,069.6) | (1,017.3) | (981.9) | (915.6) | (870.9) | (799.9) | (719.8) | (647.7) | (540.0) | (472.6) | ||||||||||||||
| Accumulated Other Comprehensive Income | (0.5) | (0.0) | (0.1) | (0.0) | (0.1) | (0.0) | 0.5 | (0.3) | (0.1) | 0.0 | (0.2) | (0.3) | (0.4) | (1.1) | (1.6) | ||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Stockholders Equity | 189.6 | 189.5 | 158.1 | 139.0 | 142.7 | 157.5 | 156.6 | 186.4 | 224.9 | 88.7 | 46.7 | 80.5 | 139.7 | 209.6 | 270.8 | 195.4 | 253.8 | ||||||||||||||
| Total Equity | 189.6 | 189.5 | 158.1 | 139.0 | 142.7 | 157.5 | 156.6 | 186.4 | 224.9 | 88.7 | 46.7 | 80.5 | 139.7 | 209.6 | 270.8 | 195.4 | 253.8 | 297.7 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 109.4 | 109.0 | 108.5 | 108.0 | 107.6 | 107.2 | 204.6 | 203.8 | 202.8 | 201.8 | 200.8 | 199.8 | 198.8 | 197.8 | 196.8 | 73.1 | 72.7 | 72.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 74.7 | 66.1 | 61.4 | 35.3 | 54.5 | 35.9 | 69.8 | 119.5 | 12.7 | 113.4 | 93.3 | 94.7 | 117.4 | 144.1 | 115.2 | 11.6 | 2.9 | (24.1) | |||||||||||||
| Working Capital | 274.9 | 281.4 | 249.5 | 228.8 | 232.5 | 254.8 | 251.3 | 383.2 | 420.8 | 283.8 | 239.7 | 272.2 | 330.7 | 399.6 | 459.6 | 267.9 | 326.0 | 369.4 | |||||||||||||
| Book Value | 189.6 | 189.5 | 158.1 | 139.0 | 142.7 | 157.5 | 156.6 | 186.4 | 224.9 | 88.7 | 46.7 | 80.5 | 139.7 | 209.6 | 270.8 | 195.4 | 253.8 | 297.7 | |||||||||||||
| Tangible Book Value | 175.4 | 174.7 | 142.7 | 123.0 | 126.2 | 148.1 | 146.8 | 180.4 | 218.7 | 82.2 | 40.1 | 73.7 | 132.7 | 202.4 | 263.4 | - | - | ||||||||||||||
| 13.0 |
| 16.6 |
| 19.5 |
| 6.8 |
| 4.4 |
| 4.1 |
| 4.6 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 358.9 |
| 402.8 |
| 381.8 |
| 427.6 |
| 466.0 |
| 292.8 |
| 194.1 |
| 228.0 |
| 253.9 |
| 106.5 |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.0 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.3 |
| 3.5 |
| 3.6 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 408.2 |
| 387.0 |
| 432.9 |
| 471.4 |
| 298.3 |
| 198.0 |
| 232.0 |
| 254.4 |
| 107.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 10.6 |
| 12.2 |
| 15.5 |
| 16.1 |
| 10.9 |
| 7.3 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 33.0 |
| 33.3 |
| 19.1 |
| 13.3 |
| 15.3 |
| 22.6 |
| 21.2 |
| 19.3 |
| 12.2 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.8 |
| 4.9 |
| 5.0 |
| 5.1 |
| 5.0 |
| 3.7 |
| 3.6 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.3 |
| 110.5 |
| 24.0 |
| 18.4 |
| 20.4 |
| 27.6 |
| 24.9 |
| 23.0 |
| 12.5 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| 727.4 |
| 706.2 |
| 700.0 |
| 694.5 |
| 688.9 |
| 472.6 |
| 341.0 |
| 338.6 |
| 336.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| (408.3) |
| (337.0) |
| (280.0) |
| (238.0) |
| (202.0) |
| (167.9) |
| (129.7) |
| (94.3) |
| (66.3) |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| (1.0) |
| (0.3) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 297.7 |
| 363.0 |
| 414.5 |
| 451.0 |
| 270.6 |
| 173.1 |
| 208.9 |
| 241.9 |
| (65.0) |
| (53.0) |
| (38.7) |
| (30.5) |
| (24.0) |
| (5.0) |
| 363.0 |
| 414.5 |
| 451.0 |
| 270.6 |
| 173.1 |
| 208.9 |
| 241.9 |
| (65.0) |
| (53.0) |
| (38.7) |
| (30.5) |
| (24.0) |
| (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 362.7 |
| 414.2 |
| 450.7 |
| 270.2 |
| 173.0 |
| 208.8 |
| 241.7 |
| 101.2 |
| - |
| - |
| - |
| - |
| - |
| 363.0 |
| 414.5 |
| 451.0 |
| 270.6 |
| 173.1 |
| 208.9 |
| 241.9 |
| (65.0) |
| (53.0) |
| (38.7) |
| (30.5) |
| (24.0) |
| (5.0) |
| 297.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |