| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 4.4 | 4.7 | 5.9 | 147.2 | 130.2 | 29.3 | 17.5 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.4 | 4.7 | 5.9 | 147.2 | 130.2 | 29.3 | 17.5 | 0.0 |
| Receivables | ||||||||
| Accounts Receivable | 42.7 | 34.6 | 31.2 | 28.3 | 29.4 | 50.2 | 51.9 | - |
| Current Assets | ||||||||
| Inventory | 205.4 | 224.8 | 177.8 | 183.5 | 159.3 | 140.7 | 95.0 | - |
| Prepaid Expenses | 9.2 | 11.1 | 12.5 | 13.0 | 15.9 | 7.6 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 63.1 | 67.9 | 54.7 | 34.5 | 27.3 | 26.7 | 24.3 | - |
| Accumulated Depreciation | 31.1 | 31.6 | 27.0 | 21.8 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 29.6 | 34.2 | 29.9 | 21.1 | 20.0 | 16.4 | 17.0 | - |
| Short Term Debt | 1.0 | 0.6 | 1.3 | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 111.3 | 40.4 | 36.3 | 0.0 | 0.0 | 0.0 | 3.4 | - |
| Operating Lease Liabilities Non-Current | 28.2 | 30.6 | 24.4 | 28.3 | - | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 276.7 | 316.5 | 311.7 | 306.1 | 313.9 | |||
| Supplementary Data | ||||||||
| Total Debt | 112.3 | 41.0 | 37.6 | 0.0 | 0.0 | 0.0 | 6.7 | - |
| Net debt | 108.0 | 36.4 | 31.7 | (147.2) | (130.2) | (29.3) | ||
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 2.1 | 4.4 | 5.3 | 5.7 | 4.7 | 4.7 | 9.8 | 4.3 | 2.6 | 5.9 | 3.2 | 34.6 | 87.7 | 147.2 | 151.4 | ||||||||||||||||
| 5.1 |
| 0.0 |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 269.0 | 284.0 | 264.8 | 333.6 | 271.5 | 179.0 | 141.8 | 0.0 |
| 19.9 |
| 18.9 |
| 16.9 |
| - |
| Property,Plant & Equipment Net | 32.0 | 36.3 | 27.7 | 12.6 | 7.4 | 7.8 | 7.5 | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 13.9 | 0.4 |
| Intangible Assets | 8.0 | 10.2 | 11.7 | 13.8 | 15.9 | 0.0 | 11.0 | - |
| Operating Lease Right Of Use Assets | 30.1 | 33.1 | 27.5 | 31.6 | 73.4 | 86.8 | 111.9 | - |
| Deferred Tax Assets | 8.8 | 10.2 | 12.2 | 11.3 | 10.0 | 5.7 | 4.8 | - |
| Other Non-Current Assets | 0.6 | 0.6 | 0.5 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 640.5 | 604.7 | 553.9 | 531.6 | 487.5 | 389.1 | 344.0 | 0.4 |
| 3.4 |
| - |
| Deferred Revenue Current | 0.5 | 1.8 | 3.0 | 1.4 | 2.9 | 2.6 | 7.7 | - |
| Operating Lease Liabilities Current | 4.3 | 4.4 | 4.6 | 4.4 | - | - | - | - |
| Accrued Expenses | 7.2 | 7.4 | 5.5 | 8.8 | 8.4 | 8.6 | 9.6 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 72.4 | 75.0 | 45.7 | 52.8 | 67.9 | 31.7 | 41.2 | 0.4 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 1.1 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.1 | 0.1 | 0.7 | 3.4 | 3.7 | 4.6 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 216.0 | 149.1 | 108.9 | 86.6 | 78.6 | 37.7 | 50.0 | (277.4) |
| 292.6 |
| 243.2 |
| - |
| Retained Earnings | 147.7 | 139.1 | 133.3 | 138.8 | 95.0 | 58.9 | 50.8 | (0.0) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 424.4 | 455.6 | 445.0 | 445.0 | 408.9 | 351.5 | 5.0 | 0.0 |
| Total Equity | 424.4 | 455.6 | 445.0 | 445.0 | 408.9 | 351.5 | 294.0 | 277.8 |
| (10.8) |
| - |
| Working Capital | 196.6 | 209.1 | 219.1 | 280.7 | 203.6 | 147.3 | 100.6 | (0.4) |
| Book Value | 424.4 | 455.6 | 445.0 | 445.0 | 408.9 | 351.5 | 5.0 | 0.0 |
| Tangible Book Value | 396.6 | 425.6 | 413.5 | 411.3 | 373.1 | 331.6 | (19.9) | (0.4) |
| 197.2 |
| 171.7 |
| 130.2 |
| 61.9 |
| 41.8 |
| 19.6 |
| 29.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.8 |
| 1.2 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.1 | 4.4 | 5.3 | 5.7 | 4.7 | 4.7 | 9.8 | 4.3 | 2.6 | 5.9 | 3.2 | 34.6 | 87.7 | 147.2 | 151.4 | 197.2 | 171.7 | 130.2 | 61.9 | 41.8 | 19.6 | 29.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.8 | 1.2 | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 47.1 | 42.7 | 43.6 | 44.5 | 39.9 | 34.6 | 33.7 | 37.3 | 30.1 | 31.2 | 29.7 | 31.9 | 36.3 | 28.3 | 39.2 | 43.9 | 42.9 | 42.6 | 43.8 | 51.0 | 48.5 | 50.2 | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 214.7 | 205.4 | 255.5 | 257.5 | 265.6 | 224.8 | 263.7 | 378.8 | 350.8 | 177.8 | 326.8 | 300.7 | 223.7 | 183.5 | 187.6 | 141.4 | 149.1 | 159.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 12.1 | 9.2 | 11.4 | 11.8 | 10.2 | 11.1 | 18.2 | 17.6 | 12.8 | 12.5 | 15.3 | 12.1 | 27.0 | 13.0 | 3.5 | 3.2 | 3.2 | 2.7 | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 282.0 | 269.0 | 323.0 | 326.5 | 329.3 | 284.0 | 339.7 | 295.8 | 288.4 | 264.8 | 286.1 | 312.3 | 326.4 | 333.6 | 325.6 | 339.7 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 64.3 | 63.1 | 61.6 | 74.8 | 70.3 | 67.9 | 62.7 | 61.2 | 57.7 | 54.7 | 51.1 | 48.0 | 36.2 | 34.5 | 33.2 | 31.0 | 28.9 | 27.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 32.3 | 31.1 | 30.1 | 33.1 | 32.9 | 31.6 | 30.0 | 28.5 | 27.3 | 27.0 | 26.0 | 25.1 | 22.7 | 21.8 | 21.2 | 21.0 | 20.4 | ||||||||||||||
| Property,Plant & Equipment Net | 32.0 | 32.0 | 31.5 | 41.6 | 37.4 | 36.3 | 32.7 | 32.7 | 30.4 | 27.7 | 25.1 | 22.9 | 13.5 | 12.6 | 12.0 | 10.1 | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | |||||||||||||
| Intangible Assets | 7.5 | 8.0 | 8.6 | 9.1 | 9.7 | 10.2 | 10.6 | 11.1 | 11.1 | 11.7 | 12.2 | 12.7 | 13.3 | 13.8 | 14.3 | 14.9 | 15.4 | ||||||||||||||
| Operating Lease Right Of Use Assets | 28.9 | 30.1 | 29.3 | 30.8 | 31.9 | 33.1 | 24.8 | 26.0 | 26.3 | 27.5 | 28.4 | 29.7 | - | 31.6 | 33.1 | 42.3 | |||||||||||||||
| Deferred Tax Assets | 9.7 | 8.8 | 8.4 | 9.2 | 10.6 | 10.2 | 11.7 | 12.0 | 12.9 | 12.2 | 13.6 | 13.0 | 11.2 | 11.3 | 12.9 | 12.3 | 10.8 | ||||||||||||||
| Other Non-Current Assets | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | - | - | 0.5 | - | - | - | - | - | - | - | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 668.1 | 640.5 | 646.3 | 646.7 | 646.1 | 604.7 | 601.5 | 598.7 | 571.7 | 553.9 | 553.9 | 553.9 | 553.9 | 531.6 | 531.6 | 531.6 | 531.6 | ||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 31.3 | 29.6 | 31.1 | 35.0 | 27.5 | 34.2 | 34.9 | 29.4 | 26.3 | 29.9 | 39.0 | 26.1 | 35.1 | 21.1 | 22.1 | 22.2 | 20.2 | 20.0 | 16.3 | 16.4 | 19.2 | 16.4 | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1.0 | 1.0 | 1.0 | 0.8 | 0.8 | 0.6 | 0.2 | 0.1 | 1.0 | 1.3 | 0.6 | - | - | - | - | - | - | - | |||||||||||||
| Deferred Revenue Current | 0.7 | 0.5 | 0.9 | 1.6 | 0.9 | 1.8 | 0.9 | 2.3 | 2.0 | 3.0 | 2.4 | 3.1 | 2.7 | 1.4 | 3.5 | 7.2 | 2.3 | ||||||||||||||
| Operating Lease Liabilities Current | 4.1 | 4.3 | 4.3 | 4.6 | 4.5 | 4.4 | 4.1 | 4.2 | 4.4 | 4.6 | 4.6 | 4.6 | - | 4.4 | - | - | |||||||||||||||
| Accrued Expenses | 7.2 | 7.2 | 6.8 | 10.1 | 7.5 | 7.4 | 6.2 | 6.4 | 5.7 | 5.5 | 3.9 | 5.5 | 5.4 | 8.8 | 7.8 | 6.8 | 6.8 | 8.4 | |||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Liabilities | 75.3 | 72.4 | 73.2 | 84.4 | 72.6 | 75.0 | 47.1 | 43.0 | 40.2 | 45.7 | 56.9 | 62.9 | 56.9 | 52.8 | 44.8 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 138.8 | 111.3 | 125.3 | 115.4 | 134.1 | 40.4 | 78.9 | 81.5 | 55.5 | 36.3 | 7.9 | 8.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 27.2 | 28.2 | 27.0 | 28.1 | 29.4 | 30.6 | 22.3 | 23.3 | 23.4 | 24.4 | 25.2 | 26.4 | - | 28.3 | - | - | |||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | 1.1 | 1.1 | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 0.8 | 0.6 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.7 | 1.6 | 1.9 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 245.3 | 216.0 | 229.2 | 230.8 | 239.6 | 149.1 | 149.9 | 148.9 | 119.7 | 108.9 | 102.6 | 101.7 | 89.7 | 86.6 | 53.8 | 57.2 | |||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 278.5 | 276.7 | 274.8 | 273.5 | 272.6 | 316.5 | 315.1 | 313.9 | 312.4 | 311.7 | 315.3 | 312.1 | 308.8 | 306.1 | 326.3 | 321.9 | 317.8 | ||||||||||||||
| Retained Earnings | 144.2 | 147.7 | 142.3 | 142.4 | 133.8 | 139.1 | 136.4 | 135.9 | 139.5 | 133.3 | 136.0 | 136.2 | 138.8 | 138.8 | 129.6 | 138.7 | 112.2 | ||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Stockholders Equity | 422.8 | 424.4 | 417.1 | 415.9 | 406.5 | 455.6 | 451.5 | 449.8 | 452.0 | 445.0 | 451.3 | 448.3 | 447.6 | 445.0 | 455.9 | 460.6 | 430.0 | ||||||||||||||
| Total Equity | 422.8 | 424.4 | 417.1 | 415.9 | 406.5 | 455.6 | 451.5 | 449.8 | 452.0 | 445.0 | 451.3 | 448.3 | 447.6 | 445.0 | 455.9 | 460.6 | 430.0 | 408.9 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 139.8 | 112.3 | 126.3 | 116.2 | 135.0 | 41.0 | 79.1 | 81.6 | 56.5 | 37.6 | 8.6 | 8.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 137.7 | 108.0 | 121.1 | 110.5 | 130.3 | 36.4 | 69.3 | 77.3 | 53.9 | 31.7 | 5.4 | (26.1) | - | - | - | - | - | - | - | ||||||||||||
| Working Capital | 206.7 | 196.6 | 249.7 | 242.1 | 256.7 | 209.1 | 292.6 | 252.8 | 248.1 | 219.1 | 229.2 | 249.4 | 269.5 | 280.7 | 280.8 | 289.5 | 250.8 | 203.6 | |||||||||||||
| Book Value | 422.8 | 424.4 | 417.1 | 415.9 | 406.5 | 455.6 | 451.5 | 449.8 | 452.0 | 445.0 | 451.3 | 448.3 | 447.6 | 445.0 | 455.9 | 460.6 | 430.0 | 408.9 | |||||||||||||
| Tangible Book Value | 395.4 | 396.6 | 388.7 | 386.9 | 376.9 | 425.6 | 421.0 | 418.8 | 421.0 | 413.5 | 419.2 | 415.7 | 414.5 | 411.3 | 421.7 | 425.9 | 394.7 | ||||||||||||||
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 314.3 |
| 271.5 |
| 199.7 |
| 216.5 |
| 183.7 |
| 179.0 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.5 |
| 1.0 |
| 1.4 |
| 1.4 |
| - |
| - |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| 19.9 |
| 19.9 |
| 19.9 |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 16.4 |
| 17.0 |
| 17.5 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.6 |
| 73.4 |
| 94.8 |
| 74.9 |
| 82.3 |
| 86.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 6.7 |
| 6.0 |
| 6.0 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 487.5 |
| 440.0 |
| 420.7 |
| 400.4 |
| 389.1 |
| 389.1 |
| 177.4 |
| 177.3 |
| 177.2 |
| 177.2 |
| 176.8 |
| 176.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 3.0 |
| 2.3 |
| 0.8 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 6.3 |
| 8.2 |
| 8.6 |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.2 |
| 63.6 |
| 67.9 |
| 44.0 |
| 33.5 |
| 31.1 |
| 31.7 |
| 0.8 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 3.4 |
| 4.0 |
| 4.0 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.0 |
| 78.6 |
| 54.4 |
| 42.2 |
| 38.7 |
| 37.7 |
| 87.3 |
| (109.7) |
| (117.7) |
| (116.8) |
| 172.2 |
| 171.8 |
| 171.2 |
| - |
| - |
| 313.9 |
| 301.8 |
| 293.0 |
| 292.9 |
| 292.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.0 |
| 83.8 |
| 85.4 |
| 68.9 |
| 58.9 |
| 0.8 |
| 1.0 |
| 1.2 |
| 1.0 |
| 1.1 |
| 1.0 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 408.9 |
| 385.6 |
| 378.4 |
| 361.7 |
| 351.5 |
| 301.8 |
| 287.1 |
| 295.0 |
| 294.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| 385.6 |
| 378.4 |
| 361.7 |
| 351.5 |
| 301.8 |
| 287.1 |
| 295.0 |
| 294.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.7 |
| 183.0 |
| 152.7 |
| 147.3 |
| (0.6) |
| (0.4) |
| (0.2) |
| 0.0 |
| 0.6 |
| 1.3 |
| 1.3 |
| - |
| - |
| 385.6 |
| 378.4 |
| 361.7 |
| 351.5 |
| 301.8 |
| 287.1 |
| 295.0 |
| 294.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| 373.1 |
| 349.3 |
| 341.6 |
| 324.4 |
| 313.6 |
| - |
| - |
| 289.0 |
| - |
| - |
| - |
| - |
| - |
| - |