| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 570.1 | 681.1 | 375.9 | 376.7 | 393.8 | 356.1 | 363.8 | 436.1 | 92.0 | - |
| Restricted Cash | 0.6 | 0.1 | 16.7 | 37.9 | 0.2 | 0.1 | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 51.6 | 393.7 | 251.0 | 182.2 | - | - | - |
| Cash And Short Term Investments | 570.1 | 681.1 | 375.9 | 428.3 | 787.5 | 607.1 | 546.0 | 436.1 | 92.0 | - |
| Receivables | ||||||||||
| Accounts Receivable | 139.4 | 4.7 | 1.8 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||
| Inventory | 26.8 | 0.0 | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 44.1 | 34.9 | 24.3 | 21.9 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | |||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 36.2 | 9.6 | 10.7 | 11.6 | 11.9 | 8.9 | 8.9 | 13.5 | - | - |
| Short Term Debt | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 2,007.3 | 437.3 | 446.4 | 431.0 | 430.8 | 92.4 | 91.8 | 54.5 | - | - |
| Operating Lease Liabilities Non-Current | 3.8 | 4.7 | 9.0 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Additional Paid In Capital | 2,057.6 | 1,903.2 | - | - | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 2,007.3 | 437.3 | 446.4 | 431.0 | 430.8 | 93.9 | 91.8 | 54.5 | - | - |
| Net debt | 1,437.2 | (243.8) | 70.5 | 2.7 | ||||||
| (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 | Q1 FY 18 | Q4 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 879.9 | 570.1 | 643.0 | 749.0 | 540.6 | 681.1 | 266.3 | 408.0 | 475.2 | 375.9 | 505.2 | 302.4 | 407.4 | 376.7 | 483.2 | ||||||||||||||||||||
| 32.3 |
| 35.7 |
| 19.8 |
| 9.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 797.7 | 720.7 | 477.6 | 548.9 | 888.9 | 642.8 | 568.6 | 445.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 5.4 | 7.0 | 11.8 | 14.6 | 30.1 | 20.3 | 5.6 | 1.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | 31.1 | - | - | - |
| Equity Method Investments | 80.0 | 143.7 | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 28.1 | 23.9 | 26.3 | 28.7 | 44.9 | 0.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 8.1 | 5.8 | 8.0 | 10.7 | 15.9 | 16.5 | 10.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 16.7 | 18.2 | 22.6 | 20.2 | 33.0 | 23.9 | 26.3 | 1.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 936.0 | 919.3 | 546.4 | 623.0 | 1,012.8 | 703.6 | 631.7 | 464.9 | - | - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 7.2 | 14.6 | 6.1 | 8.2 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.2 | 4.5 | 4.1 | 3.7 | 4.9 | 3.8 | 8.0 | - | - | - |
| Accrued Expenses | 76.7 | 58.3 | 57.4 | 31.3 | 37.0 | 29.7 | 13.3 | 4.0 | - | - |
| Other Current Liabilities | 120.2 | 33.1 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 288.0 | 154.4 | 143.8 | 121.4 | 135.1 | 95.6 | 60.4 | 32.6 | - | - |
| 12.3 |
| 17.4 |
| 14.7 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 13.1 | 17.1 | 3.7 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.2 | 0.3 | 5.6 | 26.6 | 22.1 | 9.5 | 3.5 | 0.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,012.6 | 2,377.0 | 1,888.9 | 1,868.0 | 1,878.4 | 595.7 | 155.7 | 87.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (3,821.2) | (3,096.3) | (2,560.5) | (1,918.1) | (1,437.0) | (888.8) | (440.0) | (179.4) | (48.7) | (18.1) |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | (0.3) | (0.1) | 0.2 | 0.3 | - | - | - |
| Treasury Stock | - | 275.0 | 275.0 | 275.0 | 275.0 | 75.0 | - | - | - | - |
| Minority Interest | 10.6 | 10.2 | 11.2 | 11.3 | 3.4 | 48.4 | 65.3 | 62.4 | 2.5 | 2.6 |
| Total Stockholders Equity | (2,086.6) | (1,467.9) | (1,354.3) | (1,254.6) | (870.4) | 57.9 | 408.5 | 314.9 | 85.9 | 14.9 |
| Total Equity | (2,076.0) | (1,457.8) | (1,343.0) | (1,243.3) | (867.0) | 106.3 | 473.7 | 377.2 | 88.3 | 17.5 |
| (356.8) |
| (513.2) |
| (454.2) |
| (381.6) |
| - |
| - |
| Working Capital | 509.8 | 566.3 | 333.7 | 427.4 | 753.8 | 547.2 | 508.2 | 412.6 | - | - |
| Book Value | (2,086.6) | (1,467.9) | (1,354.3) | (1,254.6) | (870.4) | 57.9 | 408.5 | 314.9 | 85.9 | 14.9 |
| Tangible Book Value | (2,114.7) | (1,491.8) | (1,380.6) | (1,283.3) | (915.3) | 57.9 | - | - | - | - |
| 470.1 |
| 371.6 |
| 393.8 |
| 180.3 |
| 378.4 |
| 471.2 |
| 356.1 |
| 367.0 |
| 540.9 |
| 757.0 |
| 363.8 |
| 414.0 |
| 293.8 |
| 373.0 |
| 436.1 |
| 211.7 |
| - |
| - |
| - |
| - |
| Restricted Cash | 0.6 | - | 0.1 | 0.4 | 0.1 | 0.1 | 139.4 | 139.4 | 0.1 | 16.7 | 16.7 | 19.9 | 25.5 | 37.9 | 0.0 | 0.0 | 0.0 | - | 0.2 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 7.9 | - | 0.0 | - | 39.8 | 44.5 | 0.0 | 0.0 | 30.9 | 34.1 | 51.6 | 75.1 | 218.5 | 261.9 | 393.7 | 419.3 | 459.2 | 447.9 | 251.0 | 343.7 | 300.0 | 148.1 | 182.2 | 122.1 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 879.9 | 570.1 | 643.0 | 756.9 | 540.6 | 681.1 | 266.3 | 447.8 | 519.7 | 375.9 | 505.2 | 333.3 | 441.5 | 428.3 | 558.3 | 688.6 | 633.5 | 787.5 | 599.6 | 837.7 | 919.1 | 607.1 | 710.7 | 840.9 | 905.2 | 546.0 | 536.1 | 293.8 | 373.0 | 436.1 | 211.7 | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | 205.2 | 139.4 | 116.5 | 76.9 | 115.3 | 4.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | 33.0 | 26.8 | 24.5 | 18.3 | 4.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 62.9 | 44.1 | 52.4 | 60.2 | 35.4 | 34.9 | 38.4 | 28.4 | 28.1 | 24.3 | 22.6 | 20.5 | 25.1 | 21.9 | 25.7 | 32.8 | 34.0 | 32.4 | |||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | 1,241.3 | 797.7 | 839.4 | 912.3 | 695.2 | 720.7 | 444.6 | 616.2 | 783.4 | 477.6 | 587.7 | 432.9 | 552.7 | 548.9 | 642.2 | 771.3 | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Property,Plant & Equipment Net | 4.9 | 5.4 | 5.8 | 6.1 | 6.7 | 7.0 | 8.7 | 9.8 | 11.4 | 11.8 | 12.4 | 13.0 | 13.6 | 14.6 | 15.6 | 16.9 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | 61.5 | 80.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Intangible Assets | 27.4 | 28.1 | 28.8 | 29.5 | 27.8 | 23.9 | 24.5 | 25.1 | 25.7 | 26.3 | 26.9 | 27.5 | 28.1 | 28.7 | 29.3 | 29.9 | 30.5 | ||||||||||||||||||
| Operating Lease Right Of Use Assets | 17.2 | 8.1 | 6.6 | 6.2 | 7.2 | 5.8 | 6.4 | 7.3 | 8.1 | 8.0 | 9.3 | 9.8 | 10.5 | 10.7 | 11.7 | 12.9 | |||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Assets | 18.6 | 16.7 | 25.5 | 18.1 | 16.6 | 18.2 | 20.3 | 18.9 | 20.7 | 22.6 | 18.7 | 20.4 | 20.8 | 20.2 | 29.9 | 31.3 | 35.3 | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 1,371.0 | 936.0 | 998.3 | 1,080.2 | 881.6 | 919.3 | 665.0 | 794.4 | 849.3 | 546.4 | 655.0 | 503.7 | 625.7 | 623.0 | 728.7 | 862.2 | 813.1 | ||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 29.1 | 36.2 | 18.7 | 26.1 | 27.5 | 9.6 | 13.4 | 18.1 | 4.7 | 10.7 | 4.5 | 3.9 | 4.1 | 11.6 | 10.2 | 8.8 | 10.1 | 11.9 | 12.0 | 22.3 | 10.3 | 8.9 | 9.8 | 12.8 | 13.1 | 8.9 | 10.3 | - | - | 13.5 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Deferred Revenue Current | 6.1 | 7.2 | 9.1 | 10.5 | 11.6 | 14.6 | 11.8 | 15.1 | 14.0 | 6.1 | 6.6 | 6.2 | 6.7 | 8.2 | 7.5 | 7.2 | - | ||||||||||||||||||
| Operating Lease Liabilities Current | 4.4 | 6.2 | 5.3 | 4.8 | 5.2 | 4.5 | 4.6 | 4.6 | 4.5 | 4.1 | 4.1 | 3.8 | 3.7 | 3.7 | 4.0 | 4.3 | |||||||||||||||||||
| Accrued Expenses | 39.3 | 76.7 | 56.2 | 37.2 | 33.4 | 58.3 | 43.5 | 29.1 | 32.4 | 57.4 | 33.7 | 28.7 | 18.9 | 31.3 | 24.8 | 32.6 | 15.5 | 37.0 | |||||||||||||||||
| Other Current Liabilities | 135.5 | 120.2 | 92.7 | 65.9 | 40.7 | 33.1 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Liabilities | 816.4 | 288.0 | 216.6 | 175.9 | 152.1 | 154.4 | 139.2 | 134.4 | 141.5 | 143.8 | 106.1 | 110.1 | 96.6 | 121.4 | 119.2 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,652.9 | - | 2,007.3 | 0.0 | 0.0 | 437.3 | 436.2 | 435.4 | 434.7 | 446.4 | 441.7 | 440.5 | 435.8 | 431.0 | - | - | 434.1 | 430.8 | 103.1 | 102.6 | 90.8 | 92.4 | 93.4 | 92.9 | 92.4 | 91.8 | 75.0 | - | - | 54.5 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 14.2 | 3.8 | 3.4 | 4.0 | 4.9 | 4.7 | 5.8 | 7.1 | 8.3 | 9.0 | 9.8 | 10.9 | 11.9 | 12.3 | 13.0 | 14.3 | |||||||||||||||||||
| Deferred Revenue Non-Current | 11.8 | 13.1 | 13.1 | 14.7 | 17.5 | 17.1 | 18.6 | 17.0 | 19.9 | 3.7 | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Liabilities | 0.2 | 0.2 | 0.7 | 0.5 | 0.4 | 0.3 | 0.4 | 0.5 | 0.6 | 5.6 | 11.8 | 13.3 | 17.5 | 26.6 | 28.2 | 28.6 | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Liabilities | 3,639.9 | 3,012.6 | 2,921.0 | 2,858.6 | 2,520.3 | 2,377.0 | 1,883.4 | 1,876.5 | 1,886.2 | 1,888.9 | 1,848.7 | 1,853.3 | 1,839.3 | 1,868.0 | 1,859.1 | 1,877.2 | |||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | 0.1 | 0.0 |
| Additional Paid In Capital | 2,112.5 | 2,057.6 | 2,018.3 | - | - | 1,903.2 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Retained Earnings | (3,985.2) | (3,821.2) | (3,628.3) | (3,445.6) | (3,263.7) | (3,096.3) | (2,831.2) | (2,669.2) | (2,595.7) | (2,560.5) | (2,392.4) | (2,215.4) | (2,057.5) | (1,918.1) | (1,780.6) | (1,643.2) | (1,633.4) | ||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | (0.0) | (0.3) | (0.3) | (0.4) | |||||||||||||||||||
| Treasury Stock | - | - | - | 323.3 | 323.3 | 275.0 | 275.0 | 275.0 | 275.0 | 275.0 | 275.0 | 275.0 | 275.0 | 275.0 | 275.0 | 275.0 | 275.0 | 275.0 | |||||||||||||||||
| Minority Interest | 10.4 | 10.6 | 10.3 | 9.9 | 10.0 | 10.2 | 10.9 | 11.1 | 12.1 | 11.2 | 12.4 | 12.1 | 12.3 | 11.3 | 10.4 | 12.0 | (0.0) | ||||||||||||||||||
| Total Stockholders Equity | (2,278.4) | (2,086.6) | (1,933.1) | (1,787.9) | (1,648.4) | (1,467.9) | (1,229.9) | (1,092.9) | (1,049.5) | (1,354.3) | (1,207.5) | (1,362.0) | (1,225.7) | (1,254.6) | (1,138.4) | (1,025.5) | |||||||||||||||||||
| Total Equity | (2,267.9) | (2,076.0) | (1,922.8) | (1,778.0) | (1,638.4) | (1,457.8) | (1,219.0) | (1,081.9) | (1,037.4) | (1,343.0) | (1,195.1) | (1,350.0) | (1,213.4) | (1,243.3) | (1,128.0) | (1,013.5) | (1,041.0) | ||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | 2,652.9 | - | 2,007.3 | 0.0 | 0.0 | 437.3 | 436.2 | 435.4 | 434.7 | 446.4 | 441.7 | 440.5 | 435.8 | 431.0 | - | - | 434.1 | 430.8 | 103.1 | 102.6 | 94.4 | 93.9 | 93.4 | 92.9 | 92.4 | 91.8 | 75.0 | - | - | 54.5 | - | - | - | - | - |
| Net debt | 1,773.0 | - | 1,364.4 | (756.9) | (540.6) | (243.8) | 169.9 | (12.3) | (85.0) | 70.5 | (63.5) | 107.2 | (5.7) | 2.7 | - | - | (199.3) | (356.8) | |||||||||||||||||
| Working Capital | 424.9 | 509.8 | 622.8 | 736.4 | 543.1 | 566.3 | 305.4 | 481.9 | 641.9 | 333.7 | 481.6 | 322.8 | 456.1 | 427.4 | 523.0 | 630.1 | 612.8 | 753.8 | |||||||||||||||||
| Book Value | (2,278.4) | (2,086.6) | (1,933.1) | (1,787.9) | (1,648.4) | (1,467.9) | (1,229.9) | (1,092.9) | (1,049.5) | (1,354.3) | (1,207.5) | (1,362.0) | (1,225.7) | (1,254.6) | (1,138.4) | (1,025.5) | (1,041.0) | (870.4) | |||||||||||||||||
| Tangible Book Value | (2,305.7) | (2,114.7) | (1,961.9) | (1,817.4) | (1,676.2) | (1,491.8) | (1,254.4) | (1,118.0) | (1,075.2) | (1,380.6) | (1,234.5) | (1,389.5) | (1,253.8) | (1,283.3) | (1,167.7) | (1,055.4) | (1,071.5) | ||||||||||||||||||
| 31.9 |
| 26.7 |
| 25.5 |
| 35.7 |
| 26.7 |
| 21.0 |
| 19.8 |
| 19.8 |
| 22.1 |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 716.2 |
| 888.9 |
| 639.7 |
| 909.9 |
| 945.1 |
| 642.8 |
| 745.4 |
| 861.9 |
| 925.0 |
| 568.6 |
| 558.2 |
| - |
| - |
| 445.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.2 |
| 30.1 |
| 27.7 |
| 26.3 |
| 22.8 |
| 20.3 |
| 16.2 |
| 15.6 |
| 15.8 |
| 5.6 |
| 3.0 |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.7 |
| 82.2 |
| - |
| - |
| - |
| 23.2 |
| 31.1 |
| 75.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.9 |
| 46.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 15.9 |
| 17.1 |
| 16.0 |
| 13.0 |
| 16.5 |
| 9.6 |
| 10.5 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| 33.1 |
| 49.8 |
| 30.2 |
| 23.9 |
| 16.5 |
| 17.3 |
| 17.0 |
| 26.3 |
| 2.6 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,012.8 |
| 781.5 |
| 1,081.5 |
| 1,093.3 |
| 703.6 |
| 787.7 |
| 905.2 |
| 989.8 |
| 631.7 |
| 640.5 |
| - |
| - |
| 464.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.9 |
| 5.0 |
| 4.5 |
| 3.8 |
| 3.8 |
| 3.6 |
| 3.6 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| 21.9 |
| 20.7 |
| 29.7 |
| 8.7 |
| 11.5 |
| 7.5 |
| 3.0 |
| 4.8 |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.2 |
| 103.5 |
| 135.1 |
| 95.8 |
| 131.9 |
| 94.7 |
| 95.6 |
| 75.7 |
| 92.6 |
| 64.9 |
| 60.4 |
| 39.9 |
| - |
| - |
| 32.6 |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 17.4 |
| 18.7 |
| 18.0 |
| 13.9 |
| 14.7 |
| 8.2 |
| 9.1 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.8 |
| 22.1 |
| 27.6 |
| 13.3 |
| 11.6 |
| 9.5 |
| 13.5 |
| 9.4 |
| 2.8 |
| 3.5 |
| 1.4 |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,853.8 |
| 1,878.4 |
| 1,517.4 |
| 1,537.1 |
| 1,481.4 |
| 595.7 |
| 569.3 |
| 577.7 |
| 537.7 |
| 155.7 |
| 116.3 |
| - |
| - |
| 87.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,437.0) |
| (1,289.8) |
| (1,133.9) |
| (1,037.5) |
| (888.8) |
| (768.8) |
| (652.9) |
| (531.9) |
| (440.0) |
| (366.6) |
| (306.6) |
| (240.6) |
| (179.4) |
| - |
| - |
| - |
| (48.7) |
| (18.1) |
| (0.4) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.2 |
| 0.5 |
| 0.9 |
| 0.7 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.0 |
| 130.3 |
| 125.0 |
| 75.0 |
| 75.0 |
| 75.0 |
| 75.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 4.6 |
| 6.8 |
| 5.9 |
| 48.4 |
| 52.1 |
| 59.8 |
| 68.3 |
| 65.3 |
| 61.9 |
| 48.4 |
| 58.3 |
| 62.4 |
| - |
| - |
| - |
| 2.5 |
| 2.6 |
| (1,041.0) |
| (870.4) |
| (743.4) |
| (464.3) |
| (395.3) |
| 57.9 |
| 163.8 |
| 265.8 |
| 380.7 |
| 408.5 |
| 459.8 |
| 162.9 |
| 252.1 |
| 314.9 |
| 165.9 |
| 204.4 |
| 61.7 |
| 85.9 |
| 14.9 |
| (867.0) |
| (738.8) |
| (457.5) |
| (389.4) |
| 106.3 |
| 215.8 |
| 325.6 |
| 449.0 |
| 473.7 |
| 521.7 |
| 211.3 |
| 310.5 |
| 377.2 |
| 165.9 |
| 204.4 |
| 61.7 |
| 88.3 |
| 17.5 |
| (496.5) |
| (735.1) |
| (824.7) |
| (513.2) |
| (617.3) |
| (748.0) |
| (812.8) |
| (454.2) |
| (461.0) |
| - |
| - |
| (381.6) |
| - |
| - |
| - |
| - |
| - |
| 543.9 |
| 778.0 |
| 850.4 |
| 547.2 |
| 669.7 |
| 769.3 |
| 860.0 |
| 508.2 |
| 518.3 |
| - |
| - |
| 412.6 |
| - |
| - |
| - |
| - |
| - |
| (743.4) |
| (464.3) |
| (395.3) |
| 57.9 |
| 163.8 |
| 265.8 |
| 380.7 |
| 408.5 |
| 459.8 |
| 162.9 |
| 252.1 |
| 314.9 |
| 165.9 |
| 204.4 |
| 61.7 |
| 85.9 |
| 14.9 |
| (915.3) |
| (789.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |