| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 199.8 | 184.7 | 236.7 | 526.6 | 240.4 | 259.9 | 306.0 | 23.8 | - |
| Restricted Cash | - | 0.1 | 0.0 | 0.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 199.8 | 184.7 | 236.7 | 526.6 | 240.4 | 259.9 | 306.0 | 23.8 | - |
| Receivables | |||||||||
| Accounts Receivable | 110.3 | 87.6 | 88.3 | 82.4 | 59.1 | 32.2 | 12.7 | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 48.6 | 46.2 | 51.9 | 48.7 | 40.3 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 170.3 | 155.3 | 139.0 | 126.1 | 119.0 | 96.8 | 29.6 | - | - |
| Accumulated Depreciation | 82.0 | 59.4 | 42.5 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 18.8 | 9.9 | 6.9 | 7.6 | 11.6 | 9.6 | 7.5 | - | - |
| Short Term Debt | 40.8 | 0.0 | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 183.7 | 201.7 | 215.1 | 210.0 | |||||
| Common Equity | |||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 2,299.6 | 2,059.8 | 1,821.2 | 1,595.0 | |||||
| Supplementary Data | |||||||||
| Total Debt | 40.8 | 0.0 | - | - | - | - | - | - | - |
| Net debt | (159.0) | (184.7) | - | - | - | ||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | 193.7 | 199.8 | 183.5 | 184.1 | 193.8 | 184.7 | 196.8 | 219.4 | 222.0 | 236.7 | 268.3 | 413.7 | 382.2 | 526.6 | 509.1 | |||||||||||||||
| 27.3 |
| 16.7 |
| - |
| - |
| Other Current Assets | 9.2 | 6.3 | 5.3 | 5.5 | 6.5 | 4.9 | 3.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 593.3 | 600.7 | 659.7 | 660.4 | 411.4 | 445.8 | 380.6 | - | - |
| 31.1 |
| 19.4 |
| 22.4 |
| 19.5 |
| - |
| - |
| Property,Plant & Equipment Net | 88.3 | 95.8 | 96.5 | 95.0 | 99.6 | 74.4 | 10.1 | - | - |
| Long Term Investments | - | - | - | 0.0 | 2.8 | 19.1 | 0.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 133.4 | 166.5 | 181.7 | 176.2 | 174.1 | 182.9 | 20.8 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 29.0 | 28.3 | 24.0 | 23.4 | 19.2 | 8.9 | 5.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 844.1 | 891.4 | 962.0 | 955.0 | 707.0 | 731.1 | 421.7 | - | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 333.6 | 300.8 | 265.3 | 226.4 | 170.1 | 103.9 | 62.7 | - | - |
| Operating Lease Liabilities Current | 24.8 | 22.1 | 19.2 | 14.8 | 12.6 | 8.4 | 11.6 | - | - |
| Accrued Expenses | 24.1 | 22.6 | 19.2 | 22.3 | 16.9 | 10.6 | 3.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 501.0 | 415.8 | 367.2 | 332.3 | 255.2 | 163.5 | 100.1 | - | - |
| 208.4 |
| 196.8 |
| 10.5 |
| - |
| - |
| Deferred Revenue Non-Current | 0.2 | 2.0 | 5.9 | 7.2 | 4.1 | 2.0 | 1.4 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.0 | 5.0 | 3.7 | 2.2 | 0.9 | 3.0 | 2.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 690.0 | 663.9 | 635.6 | 598.4 | 503.2 | 743.9 | 316.4 | - | - |
| 1,034.3 |
| 528.6 |
| 184.5 |
| - |
| - |
| Retained Earnings | (2,149.7) | (1,828.5) | (1,494.6) | (1,237.6) | (829.8) | (541.4) | (329.7) | - | - |
| Accumulated Other Comprehensive Income | 4.2 | (3.9) | (0.2) | (0.9) | (0.6) | 0.0 | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 154.1 | 227.5 | 326.4 | 356.6 | 203.8 | (12.8) | (145.3) | (181.0) | (142.2) |
| Total Equity | 154.1 | 227.5 | 326.4 | 356.6 | 203.8 | (12.8) | (145.3) | (181.0) | (142.2) |
| - |
| - |
| - |
| - |
| Working Capital | 92.3 | 184.9 | 292.5 | 328.1 | 156.2 | 282.3 | 280.5 | - | - |
| Book Value | 154.1 | 227.5 | 326.4 | 356.6 | 203.8 | (12.8) | (145.3) | (181.0) | (142.2) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - |
| 148.5 |
| 197.3 |
| 240.4 |
| 271.8 |
| 270.3 |
| 263.9 |
| 259.9 |
| 297.4 |
| 449.5 |
| 315.6 |
| - |
| 14.5 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 193.7 | 199.8 | 183.5 | 184.1 | 193.8 | 184.7 | 196.8 | 219.4 | 222.0 | 236.7 | 268.3 | 413.7 | 382.2 | 526.6 | 509.1 | 148.5 | 197.3 | 240.4 | 271.8 | 270.3 | 263.9 | 259.9 | 297.4 | 449.5 | 315.6 | - | 14.5 | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||
| Accounts Receivable | 73.5 | 110.3 | 72.3 | 69.2 | 68.1 | 87.6 | 66.9 | 65.1 | 99.8 | 88.3 | 68.0 | 66.3 | 98.9 | 82.4 | 59.3 | 52.5 | 67.0 | 59.1 | 47.1 | 34.6 | 37.3 | 32.2 | 23.3 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 51.7 | 48.6 | 51.1 | 53.5 | 49.3 | 46.2 | 48.8 | 53.2 | 50.0 | 51.9 | 46.1 | 47.2 | 48.1 | 48.7 | 51.0 | 60.3 | 48.6 | 40.3 | ||||||||||||
| Other Current Assets | 9.2 | 9.2 | 8.5 | 8.9 | 6.9 | 6.3 | 5.8 | 8.5 | 4.9 | 5.3 | 5.2 | 4.7 | 5.1 | 5.5 | 11.5 | 10.7 | 7.6 | |||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Assets | 550.5 | 593.3 | 587.4 | 598.5 | 588.5 | 600.7 | 571.4 | 640.3 | 674.1 | 659.7 | 644.1 | 651.1 | 670.5 | 660.4 | 655.7 | 351.8 | ||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 176.9 | 170.3 | 163.3 | 166.2 | 159.5 | 155.3 | 151.4 | 146.1 | 143.2 | 139.0 | 136.7 | 133.1 | 130.9 | 126.1 | 122.3 | 119.8 | 120.5 | 119.0 | 117.0 | 124.2 | 117.4 | 96.8 | 76.2 | - | - | - | - | - | - | - |
| Accumulated Depreciation | 88.0 | 82.0 | 75.7 | 69.9 | 64.7 | 59.4 | 54.8 | 50.4 | 46.3 | 42.5 | 38.5 | 35.1 | 34.1 | 31.1 | 27.7 | 24.5 | 22.2 | |||||||||||||
| Property,Plant & Equipment Net | 88.9 | 88.3 | 87.6 | 96.3 | 94.7 | 95.8 | 96.6 | 95.7 | 97.0 | 96.5 | 98.2 | 97.9 | 96.9 | 95.0 | 94.6 | 95.3 | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.1 | |||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Operating Lease Right Of Use Assets | 136.2 | 133.4 | 137.7 | 160.2 | 164.8 | 166.5 | 177.6 | 182.3 | 182.3 | 181.7 | 182.8 | 185.1 | 194.4 | 176.2 | 179.6 | 169.9 | ||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Assets | 29.9 | 29.0 | 27.8 | 28.1 | 29.1 | 28.3 | 28.5 | 27.0 | 24.9 | 24.0 | 22.5 | 22.3 | 22.5 | 23.4 | 21.5 | 21.2 | 21.1 | |||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Assets | 805.5 | 844.1 | 840.4 | 883.2 | 877.1 | 891.4 | 874.2 | 945.4 | 978.2 | 962.0 | 947.7 | 956.4 | 984.3 | 955.0 | 953.0 | 639.6 | 691.1 | |||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | 25.2 | 18.8 | 13.2 | 16.3 | 7.9 | 9.9 | 12.6 | 13.8 | 12.9 | 6.9 | 10.0 | 5.2 | 8.9 | 7.6 | 8.1 | 9.5 | 15.8 | 11.6 | 13.5 | 6.0 | 8.9 | 9.6 | 16.3 | - | - | - | - | - | - | - |
| Short Term Debt | 38.3 | 40.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Revenue Current | 322.9 | 333.6 | 304.6 | 312.5 | 289.0 | 300.8 | 279.6 | 285.5 | 292.2 | 265.3 | 249.7 | 254.9 | 257.7 | 226.4 | 212.2 | 207.1 | 198.9 | |||||||||||||
| Operating Lease Liabilities Current | 26.0 | 24.8 | 24.7 | 24.4 | 24.1 | 22.1 | 21.6 | 21.2 | 20.3 | 19.2 | 17.6 | 16.2 | 17.2 | 14.8 | 14.6 | 13.1 | ||||||||||||||
| Accrued Expenses | 18.6 | 24.1 | 16.2 | 17.2 | 15.8 | 22.6 | 13.9 | 16.4 | 12.7 | 19.2 | 13.0 | 16.6 | 13.2 | 22.3 | 16.2 | 18.6 | 13.9 | 16.9 | ||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Liabilities | 479.6 | 501.0 | 420.9 | 424.1 | 399.4 | 415.8 | 383.0 | 393.1 | 393.5 | 367.2 | 343.0 | 343.8 | 353.3 | 332.3 | 310.4 | |||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 183.9 | 183.7 | 189.7 | 191.1 | 197.1 | 201.7 | 207.5 | 212.9 | 214.1 | 215.1 | 220.2 | 223.3 | 226.6 | 210.0 | 212.9 | |||||||||||||||
| Deferred Revenue Non-Current | 0.2 | 0.2 | 0.5 | 1.1 | 1.3 | 2.0 | 2.6 | 3.7 | 4.9 | 5.9 | 5.8 | 6.2 | 6.2 | 7.2 | 2.6 | 3.0 | 3.1 | |||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | 4.8 | 5.0 | 5.3 | 5.5 | 5.0 | 5.0 | 1.8 | 2.6 | 3.4 | 3.7 | 1.8 | 3.4 | 4.0 | 2.2 | 1.6 | 3.3 | ||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Liabilities | 668.5 | 690.0 | 652.1 | 658.6 | 640.8 | 663.9 | 634.9 | 653.5 | 658.3 | 635.6 | 615.5 | 622.2 | 636.2 | 598.4 | 558.0 | 547.5 | ||||||||||||||
| 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 | 2,343.4 | 2,299.6 | 2,246.0 | 2,183.5 | 2,118.4 | 2,059.8 | 2,002.8 | 1,942.9 | 1,880.7 | 1,821.2 | 1,767.6 | 1,706.0 | 1,647.4 | 1,595.0 | 1,540.2 | 1,135.4 | ||||||||||||||
| Retained Earnings | (2,209.1) | (2,149.7) | (2,059.5) | (1,960.3) | (1,884.1) | (1,828.5) | (1,762.5) | (1,650.2) | (1,558.3) | (1,494.6) | (1,432.2) | (1,370.4) | (1,299.0) | (1,237.6) | (1,142.5) | (1,041.6) | (928.7) | |||||||||||||
| Accumulated Other Comprehensive Income | 2.7 | 4.2 | 1.8 | 1.3 | 2.0 | (3.9) | (1.0) | (0.8) | (2.5) | (0.2) | (3.3) | (1.3) | (0.3) | (0.9) | (2.7) | |||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Stockholders Equity | 137.0 | 154.1 | 188.4 | 224.6 | 236.3 | 227.5 | 239.3 | 291.9 | 319.9 | 326.4 | 332.2 | 334.3 | 348.1 | 356.6 | 395.0 | 92.1 | 156.0 | |||||||||||||
| Total Equity | 137.0 | 154.1 | 188.4 | 224.6 | 236.3 | 227.5 | 239.3 | 291.9 | 319.9 | 326.4 | 332.2 | 334.3 | 348.1 | 356.6 | 395.0 | 92.1 | 156.0 | 203.8 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | 38.3 | 40.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (155.4) | (159.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Working Capital | 70.8 | 92.3 | 166.5 | 174.4 | 189.1 | 184.9 | 188.3 | 247.2 | 280.6 | 292.5 | 301.2 | 307.3 | 317.2 | 328.1 | 345.3 | 46.6 | 107.7 | 156.2 | ||||||||||||
| Book Value | 137.0 | 154.1 | 188.4 | 224.6 | 236.3 | 227.5 | 239.3 | 291.9 | 319.9 | 326.4 | 332.2 | 334.3 | 348.1 | 356.6 | 395.0 | 92.1 | 156.0 | 203.8 | ||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| 28.1 |
| 27.0 |
| 25.9 |
| 27.3 |
| 25.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 5.6 |
| 3.9 |
| 3.2 |
| 4.9 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.0 |
| 411.4 |
| 418.6 |
| 435.2 |
| 449.6 |
| 445.8 |
| 472.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.4 |
| 16.5 |
| 22.9 |
| 23.3 |
| 22.4 |
| 21.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.2 |
| 99.6 |
| 100.5 |
| 101.3 |
| 94.1 |
| 74.4 |
| 54.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 10.2 |
| 8.7 |
| 12.1 |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.7 |
| 174.1 |
| 175.5 |
| 178.0 |
| 181.1 |
| 182.9 |
| 138.8 |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| 15.0 |
| 12.3 |
| 10.7 |
| 8.9 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 707.0 |
| 719.8 |
| 735.5 |
| 747.6 |
| 731.1 |
| 674.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 170.1 |
| 150.6 |
| 136.0 |
| 122.9 |
| 103.9 |
| 88.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 12.6 |
| 11.0 |
| 5.6 |
| 6.7 |
| 8.4 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| 15.0 |
| 7.8 |
| 10.6 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 305.1 |
| 289.3 |
| 255.2 |
| 223.7 |
| 207.6 |
| 185.1 |
| 163.5 |
| 152.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 204.1 |
| 206.9 |
| 208.4 |
| 208.5 |
| 208.0 |
| 207.5 |
| 196.8 |
| 138.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.1 |
| 3.6 |
| 3.0 |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 0.9 |
| 4.5 |
| 4.1 |
| 3.7 |
| 3.0 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 535.1 |
| 503.2 |
| 472.3 |
| 456.2 |
| 795.3 |
| 743.9 |
| 646.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,085.9 |
| 1,034.3 |
| 987.4 |
| 949.8 |
| 554.3 |
| 528.6 |
| 507.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (829.8) |
| (739.7) |
| (670.5) |
| (602.1) |
| (541.4) |
| (479.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| (1.2) |
| (0.6) |
| (0.2) |
| (0.1) |
| 0.1 |
| 0.0 |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 203.8 |
| 247.5 |
| 279.3 |
| (47.7) |
| (12.8) |
| 27.7 |
| (171.7) |
| (175.6) |
| - |
| (222.4) |
| (205.5) |
| (181.0) |
| (142.2) |
| 247.5 |
| 279.3 |
| (47.7) |
| (12.8) |
| 27.7 |
| (171.7) |
| (175.6) |
| - |
| (222.4) |
| (205.5) |
| (181.0) |
| (142.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 194.9 |
| 227.6 |
| 264.4 |
| 282.3 |
| 320.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 247.5 |
| 279.3 |
| (47.7) |
| (12.8) |
| 27.7 |
| (171.7) |
| (175.6) |
| - |
| (222.4) |
| (205.5) |
| (181.0) |
| (142.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |