| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | 288.3 | 294.9 | 268.0 | 282.1 | 527.9 | 282.0 | 230.2 | 292.8 | 287.8 | 435.9 | 169.0 | 225.5 | 249.8 | 232.8 | 156.5 | |||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 294.9 | 282.0 | 435.9 | 232.8 | 560.0 | 162.2 | 37.2 | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | 950.3 | 568.8 | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,245.2 | 850.7 | 435.9 | 232.8 | 560.0 | 162.2 | 37.2 | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 23.5 | 27.4 | 21.2 | 14.8 | 7.4 | 8.7 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 198.6 | 183.5 | 175.1 | 145.8 | 100.3 | 47.4 | 28.5 | - |
| Accumulated Depreciation | 94.1 | 72.1 | 50.2 | 30.2 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 10.2 | 3.9 | 1.6 | 9.0 | 7.5 | 6.3 | 7.8 | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 139.8 | 148.0 | 159.9 | 168.6 | 134.8 | |||
| Common Equity | ||||||||
| Common Stock | 1.0 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.1 | - |
| Additional Paid In Capital | 2,877.4 | 2,298.7 | 2,169.8 | 1,792.6 | 1,594.4 | |||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| 265.6 |
| 296.8 |
| 560.0 |
| 612.0 |
| 212.0 |
| 97.2 |
| 162.2 |
| 137.9 |
| 125.3 |
| 126.1 |
| 37.2 |
| 37.8 |
| 37.9 |
| 156.1 |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 923.4 | 950.3 | 807.0 | 868.2 | 692.0 | 568.8 | 695.6 | 715.4 | 806.7 | 754.0 | 846.4 | 847.5 | 809.7 | 845.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,211.7 | 1,245.2 | 1,075.0 | 1,150.3 | 1,220.0 | 850.7 | 925.8 | 1,008.2 | 1,094.6 | 1,189.9 | 1,015.5 | 1,073.0 | 1,059.5 | 1,078.1 | 156.5 | 265.6 | 296.8 | 560.0 | 612.0 | 212.0 | 97.2 | 162.2 | 137.9 | 125.3 | 126.1 | 37.2 | 37.8 | 37.9 | 156.1 | - |
| Receivables | ||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 55.3 | 23.5 | 23.6 | 25.1 | 27.7 | 27.4 | 19.8 | 21.3 | 27.2 | 21.2 | 24.1 | 21.8 | 23.6 | 14.8 | 14.4 | 13.8 | 16.9 | 7.4 | ||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Assets | 1,267.0 | 1,268.7 | 1,098.5 | 1,175.5 | 1,247.6 | 878.1 | 945.5 | 1,029.4 | 1,121.7 | 1,211.0 | 1,039.5 | 1,094.8 | 1,083.0 | 1,092.9 | 1,108.9 | 1,179.9 | ||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 201.0 | 198.6 | 196.9 | 192.0 | 187.2 | 183.5 | 180.2 | 178.7 | 176.5 | 175.1 | 172.3 | 167.8 | 156.6 | 145.8 | 137.4 | 128.8 | 113.6 | 100.3 | 85.1 | 76.2 | 62.2 | 47.4 | 37.0 | 32.1 | 30.1 | 28.5 | - | - | - | - |
| Accumulated Depreciation | 99.7 | 94.1 | 88.6 | 83.2 | 77.6 | 72.1 | 66.7 | 61.2 | 55.6 | 50.2 | 44.8 | 39.6 | 34.8 | 30.2 | 26.2 | 22.8 | 19.3 | |||||||||||||
| Property,Plant & Equipment Net | 101.2 | 104.5 | 108.3 | 108.8 | 109.6 | 111.4 | 113.5 | 117.5 | 120.9 | 125.0 | 127.5 | 128.2 | 121.8 | 115.6 | 111.2 | 106.1 | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Operating Lease Right Of Use Assets | 98.1 | 100.7 | 97.0 | 99.6 | 102.2 | 104.9 | 104.7 | 106.9 | 109.0 | 112.8 | 112.1 | 114.1 | 116.2 | 118.5 | 115.5 | 117.4 | ||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Assets | 7.8 | 0.6 | 0.6 | 0.7 | 0.9 | 1.3 | 1.1 | 1.3 | 1.7 | 2.1 | 2.7 | 1.4 | 1.5 | 1.9 | 1.9 | 2.2 | 1.3 | |||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Assets | 1,480.8 | 1,481.2 | 1,311.1 | 1,391.2 | 1,466.9 | 1,103.8 | 1,171.4 | 1,261.3 | 1,359.8 | 1,459.7 | 1,290.5 | 1,353.9 | 1,332.4 | 1,341.7 | 1,350.3 | 1,418.4 | ||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | 12.3 | 10.2 | 9.5 | 10.6 | 7.7 | 3.9 | 3.8 | 4.4 | 2.8 | 1.6 | 3.2 | 6.9 | 14.1 | 9.0 | 7.0 | 7.1 | 6.3 | 7.5 | 7.3 | 8.0 | 8.0 | 6.3 | 6.6 | 6.2 | 6.1 | 7.8 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Revenue Current | 0.3 | 6.7 | 110.3 | 105.8 | 85.2 | 108.9 | 89.3 | 84.9 | 72.1 | 68.7 | 153.5 | 139.1 | 142.7 | 136.0 | 159.9 | 139.7 | 115.0 | |||||||||||||
| Operating Lease Liabilities Current | 14.8 | 14.4 | 12.7 | 12.9 | 13.2 | 13.5 | 12.9 | 12.6 | 12.2 | 12.8 | 12.0 | 11.5 | 11.2 | 10.4 | 9.8 | 9.5 | ||||||||||||||
| Accrued Expenses | 6.7 | 29.3 | 16.5 | 11.6 | 5.5 | 21.6 | 13.7 | 9.6 | 4.9 | 21.8 | 13.7 | 9.9 | 5.6 | 19.1 | 12.0 | 8.9 | 6.8 | 11.7 | ||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Liabilities | 74.6 | 96.9 | 182.6 | 174.1 | 141.5 | 182.1 | 166.2 | 177.3 | 187.2 | 205.6 | 220.4 | 209.5 | 219.9 | 223.6 | 238.9 | |||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||
| Long Term Debt | 100.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 135.8 | 139.8 | 138.7 | 141.9 | 144.9 | 148.0 | 149.1 | 152.6 | 155.9 | 159.9 | 160.6 | 163.9 | 165.3 | 168.6 | 165.1 | |||||||||||||||
| Deferred Revenue Non-Current | - | - | 10.2 | 20.3 | 49.4 | 33.2 | 57.8 | 75.5 | 99.6 | 109.9 | 124.7 | 156.2 | 171.7 | 202.2 | 198.3 | 208.8 | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.7 | 0.7 | 0.3 | 1.0 | 1.2 | 0.2 | 0.2 | 0.3 | 0.3 | ||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Liabilities | 316.4 | 242.8 | 345.1 | 344.3 | 343.8 | 370.3 | 380.1 | 407.2 | 446.3 | 478.4 | 511.6 | 542.2 | 570.8 | 608.2 | 635.8 | 618.2 | ||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.1 | - | - | - | - |
| Additional Paid In Capital | 2,900.0 | 2,877.4 | 2,855.1 | 2,824.0 | 2,797.9 | 2,298.7 | 2,265.0 | 2,234.0 | 2,202.1 | 2,169.8 | 2,112.9 | 2,049.5 | 1,915.3 | 1,792.6 | 1,737.5 | 1,713.1 | ||||||||||||||
| Retained Earnings | (1,735.5) | (1,641.2) | (1,890.9) | (1,778.2) | (1,675.9) | (1,566.6) | (1,476.3) | (1,379.6) | (1,288.6) | (1,189.9) | (1,332.7) | (1,236.6) | (1,153.8) | (1,057.4) | (1,019.0) | (909.4) | (837.5) | |||||||||||||
| Accumulated Other Comprehensive Income | (1.1) | 1.1 | 0.8 | 0.0 | 0.2 | 0.7 | 1.8 | (1.1) | (0.9) | 0.6 | (2.0) | (2.0) | (0.8) | (2.4) | (4.7) | (4.2) | ||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Stockholders Equity | 1,164.4 | 1,238.4 | 966.0 | 1,046.8 | 1,129.5 | 733.5 | 791.3 | 854.1 | 913.5 | 981.3 | 778.9 | 811.6 | 761.5 | 733.5 | 714.5 | 800.2 | 829.1 | |||||||||||||
| Total Equity | 1,164.4 | 1,238.4 | 966.0 | 1,046.8 | 1,129.5 | 733.5 | 791.3 | 854.1 | 913.5 | 981.3 | 778.9 | 811.6 | 761.5 | 733.5 | 714.5 | 800.2 | 829.1 | 826.7 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | 100.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (1,111.5) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Working Capital | 1,192.4 | 1,171.8 | 916.0 | 1,001.3 | 1,106.1 | 696.1 | 779.3 | 852.1 | 934.5 | 1,005.5 | 819.2 | 885.3 | 863.1 | 869.3 | 870.1 | 967.6 | 1,020.7 | |||||||||||||
| Book Value | 1,164.4 | 1,238.4 | 966.0 | 1,046.8 | 1,129.5 | 733.5 | 791.3 | 854.1 | 913.5 | 981.3 | 778.9 | 811.6 | 761.5 | 733.5 | 714.5 | 800.2 | 829.1 | 826.7 | ||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| 2.7 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,268.7 | 878.1 | 1,211.0 | 1,092.9 | 1,273.0 | 308.3 | 94.5 | - |
| 16.1 |
| 8.9 |
| 4.2 |
| - |
| Property,Plant & Equipment Net | 104.5 | 111.4 | 125.0 | 115.6 | 84.3 | 38.5 | 24.3 | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 100.7 | 104.9 | 112.8 | 118.5 | 102.7 | 86.9 | 19.0 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 1.3 | 2.1 | 1.9 | 1.7 | 3.1 | 5.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 1,481.2 | 1,103.8 | 1,459.7 | 1,341.7 | 1,474.5 | 451.7 | 156.1 | - |
| - |
| - |
| Deferred Revenue Current | 6.7 | 108.9 | 68.7 | 136.0 | 86.3 | 0.0 | - | - |
| Operating Lease Liabilities Current | 14.4 | 13.5 | 12.8 | 10.4 | 7.5 | 4.2 | 4.3 | - |
| Accrued Expenses | 29.3 | 21.6 | 21.8 | 19.1 | 11.7 | 7.6 | 3.5 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 96.9 | 182.1 | 205.6 | 223.6 | 213.4 | 102.3 | 29.1 | - |
| 96.0 |
| 21.2 |
| - |
| Deferred Revenue Non-Current | 0.0 | 33.2 | 109.9 | 202.2 | 262.3 | 0.4 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.2 | 0.5 | 0.3 | 1.4 | 2.8 | 2.1 | 0.4 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 242.8 | 370.3 | 478.4 | 608.2 | 647.7 | 206.1 | 55.2 | - |
| 642.6 |
| 1.9 |
| - |
| Retained Earnings | (1,641.2) | (1,566.6) | (1,189.9) | (1,057.4) | (768.3) | (397.6) | (203.0) | - |
| Accumulated Other Comprehensive Income | 1.1 | 0.7 | 0.6 | (2.4) | (0.1) | (0.0) | 0.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,238.4 | 733.5 | 981.3 | 733.5 | 826.7 | 245.6 | (201.1) | (117.4) |
| Total Equity | 1,238.4 | 733.5 | 981.3 | 733.5 | 826.7 | 245.6 | (201.1) | (117.4) |
| - |
| - |
| Working Capital | 1,171.8 | 696.1 | 1,005.5 | 869.3 | 1,059.6 | 206.0 | 65.4 | - |
| Book Value | 1,238.4 | 733.5 | 981.3 | 733.5 | 826.7 | 245.6 | (201.1) | (117.4) |
| Tangible Book Value | - | - | - | - | - | - | - | - |
| 8.0 |
| 12.7 |
| 11.1 |
| 8.7 |
| 6.5 |
| 6.9 |
| 6.2 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,239.5 |
| 1,273.0 |
| 941.4 |
| 678.0 |
| 514.6 |
| 308.3 |
| 208.7 |
| 234.8 |
| 259.6 |
| 94.5 |
| - |
| - |
| - |
| - |
| 16.1 |
| 13.5 |
| 11.8 |
| 10.3 |
| 8.9 |
| 7.6 |
| 6.4 |
| 5.3 |
| 4.2 |
| - |
| - |
| - |
| - |
| 94.3 |
| 84.3 |
| 71.5 |
| 64.3 |
| 52.0 |
| 38.5 |
| 29.4 |
| 25.7 |
| 24.8 |
| 24.3 |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| 29.4 |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.5 |
| 102.7 |
| 103.2 |
| 105.3 |
| 106.8 |
| 86.9 |
| 21.8 |
| 22.9 |
| 22.1 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.1 |
| 1.2 |
| 5.0 |
| 0.6 |
| 3.5 |
| 3.2 |
| 2.7 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,453.4 |
| 1,474.5 |
| 1,156.6 |
| 893.1 |
| 693.2 |
| 451.7 |
| 278.3 |
| 300.0 |
| 322.6 |
| 156.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.3 |
| 12.8 |
| 10.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 7.5 |
| 6.5 |
| 3.5 |
| 3.9 |
| 4.2 |
| 4.3 |
| 4.7 |
| 4.7 |
| 4.3 |
| - |
| - |
| - |
| - |
| 5.8 |
| 6.1 |
| 1.8 |
| 7.6 |
| 3.2 |
| 2.1 |
| 1.3 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.3 |
| 218.8 |
| 213.4 |
| 101.4 |
| 128.7 |
| 102.1 |
| 102.3 |
| 47.5 |
| 39.0 |
| 31.4 |
| 29.1 |
| - |
| - |
| - |
| - |
| 164.0 |
| 136.0 |
| 134.8 |
| 133.1 |
| 132.8 |
| 125.8 |
| 96.0 |
| 23.8 |
| 24.9 |
| 24.1 |
| 21.2 |
| - |
| - |
| - |
| - |
| 225.1 |
| 262.3 |
| 36.8 |
| 40.4 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 2.8 |
| 0.9 |
| 0.9 |
| 1.3 |
| 2.1 |
| 2.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 624.3 |
| 647.7 |
| 302.7 |
| 344.5 |
| 270.8 |
| 206.1 |
| 78.2 |
| 69.2 |
| 61.2 |
| 55.2 |
| - |
| - |
| - |
| - |
| 1,668.6 |
| 1,594.4 |
| 1,556.7 |
| 1,223.3 |
| 1,021.0 |
| 642.6 |
| 501.7 |
| 497.9 |
| 494.7 |
| 1.9 |
| - |
| - |
| - |
| - |
| (768.3) |
| (703.6) |
| (675.4) |
| (599.2) |
| (397.6) |
| (302.2) |
| (267.7) |
| (233.5) |
| (203.0) |
| - |
| - |
| - |
| - |
| (2.7) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.2 |
| (0.3) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 826.7 |
| 853.8 |
| 548.6 |
| 422.4 |
| 245.6 |
| 200.1 |
| 230.8 |
| 261.4 |
| (201.1) |
| (172.1) |
| (151.9) |
| (133.0) |
| (117.4) |
| 853.8 |
| 548.6 |
| 422.4 |
| 245.6 |
| 200.1 |
| 230.8 |
| 261.4 |
| (201.1) |
| (172.1) |
| (151.9) |
| (133.0) |
| (117.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,059.6 |
| 840.0 |
| 549.3 |
| 412.5 |
| 206.0 |
| 161.3 |
| 195.9 |
| 228.2 |
| 65.4 |
| - |
| - |
| - |
| - |
| 853.8 |
| 548.6 |
| 422.4 |
| 245.6 |
| 200.1 |
| 230.8 |
| 261.4 |
| (201.1) |
| (172.1) |
| (151.9) |
| (133.0) |
| (117.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |