| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 71.8 | 70.8 | 48.4 | 35.8 | 152.6 | 48.7 | 5.5 | 10.9 | 7.8 |
| Restricted Cash | 17.3 | 0.3 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 71.8 | 70.8 | 48.4 | 35.8 | 152.6 | 48.7 | 5.5 | 10.9 | 7.8 |
| Receivables | |||||||||
| Accounts Receivable | 223.4 | 220.4 | 168.2 | 173.3 | 103.9 | 83.1 | 68.4 | - | - |
| Current Assets | |||||||||
| Inventory | 330.4 | 286.1 | 194.3 | 199.8 | 117.9 | 150.5 | 138.2 | - | - |
| Prepaid Expenses | 22.6 | 15.1 | 13.3 | 12.4 | 13.7 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 33.2 | 21.4 | 24.0 | 21.5 | 21.6 | 22.6 | 21.1 | - | - |
| Accumulated Depreciation | 14.2 | 12.2 | 15.5 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 119.5 | 121.0 | 89.0 | 93.8 | 91.9 | 56.7 | 61.7 | - | - |
| Short Term Debt | - | - | - | 0.0 | 116.3 | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 1,084.3 | 833.1 | 856.8 | 929.5 | 481.2 | 622.6 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 26.9 | 4.3 | 6.1 | 6.6 | |||||
| Common Equity | |||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 0.4 | 0.4 | - | - | - |
| Additional Paid In Capital | 48.7 | 37.3 | 19.3 | 7.0 | 0.0 | ||||
| Supplementary Data | |||||||||
| Total Debt | 1,084.3 | 833.1 | 856.8 | 929.5 | 597.5 | 686.4 | 0.0 | - | - |
| Net debt | 1,012.5 | 762.3 | 808.4 | 893.7 | 444.9 | ||||
| (in millions of USD) | 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 | 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 | 32.6 | 64.1 | 71.8 | 43.7 | 28.1 | 49.6 | 70.8 | 72.6 | 79.3 | 85.0 | 48.4 | 26.1 | 25.5 | 43.9 | 35.8 | |||||||||||||||||
| 7.9 |
| 7.4 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 665.5 | 592.7 | 424.2 | 421.3 | 388.1 | 290.2 | 219.5 | - | - |
| 13.5 |
| 12.7 |
| 12.4 |
| 9.4 |
| - |
| - |
| Property,Plant & Equipment Net | 19.0 | 9.2 | 8.5 | 8.0 | 8.9 | 10.2 | 11.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | - | - |
| Intangible Assets | 125.0 | 141.8 | 176.8 | 203.3 | 223.1 | 274.3 | 296.5 | - | - |
| Operating Lease Right Of Use Assets | 26.2 | 5.8 | 7.4 | 7.5 | 9.7 | 11.9 | - | - | - |
| Deferred Tax Assets | 32.4 | 12.9 | 4.2 | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | 33.2 | 14.5 | 12.0 | 8.7 | 10.5 | 12.9 | 0.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 941.0 | 837.0 | 691.6 | 707.2 | 696.5 | 653.5 | 594.5 | - | - |
| 63.8 |
| 0.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.6 | 2.2 | 2.1 | 1.9 | 2.3 | 2.2 | 0.0 | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 163.3 | 82.7 | 61.2 | 49.7 | 43.1 | 32.6 | 31.0 | - | - |
| Total Current Liabilities | 282.8 | 203.7 | 150.2 | 143.5 | 251.3 | 153.1 | 92.7 | - | - |
| 8.6 |
| 11.0 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 27.4 | 5.7 | 7.7 | 8.2 | 21.9 | 29.8 | 1.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,394.9 | 1,042.9 | 1,015.1 | 1,083.4 | 762.0 | 814.5 | 108.1 | - | - |
| 0.0 |
| 0.0 |
| - |
| - |
| Retained Earnings | 272.6 | 56.4 | (190.1) | (355.6) | (3,059.7) | (2,179.0) | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (1.0) | (2.0) | (3.1) | (4.3) | (3.5) | (4.0) | (2.6) | - | - |
| Treasury Stock | 775.6 | 299.0 | 151.0 | 24.7 | 0.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (453.9) | (205.9) | (323.5) | (376.2) | (3,062.8) | (2,182.6) | 486.4 | 451.7 | - |
| Total Equity | (453.9) | (205.9) | (323.5) | (376.2) | (3,062.8) | (2,182.6) | 486.4 | 451.7 | - |
| 637.7 |
| (5.5) |
| - |
| - |
| Working Capital | 382.7 | 389.0 | 274.0 | 277.8 | 136.8 | 137.1 | 126.8 | - | - |
| Book Value | (453.9) | (205.9) | (323.5) | (376.2) | (3,062.8) | (2,182.6) | 486.4 | 451.7 | - |
| Tangible Book Value | (644.8) | (413.6) | (566.2) | (645.4) | (3,351.8) | (2,522.8) | 124.0 | - | - |
| 34.7 |
| 69.5 |
| 30.4 |
| 152.6 |
| 89.4 |
| 33.2 |
| 50.8 |
| 48.7 |
| 22.5 |
| 76.7 |
| 29.9 |
| 5.5 |
| 3.4 |
| 2.9 |
| 9.2 |
| 10.9 |
| 7.8 |
| Restricted Cash | 0.6 | 12.9 | 17.3 | 11.2 | 16.1 | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 32.6 | 64.1 | 71.8 | 43.7 | 28.1 | 49.6 | 70.8 | 72.6 | 79.3 | 85.0 | 48.4 | 26.1 | 25.5 | 43.9 | 35.8 | 34.7 | 69.5 | 30.4 | 152.6 | 89.4 | 33.2 | 50.8 | 48.7 | 22.5 | 76.7 | 29.9 | 5.5 | 3.4 | 2.9 | 9.2 | 10.9 | 7.8 |
| Receivables | ||||||||||||||||||||||||||||||||
| Accounts Receivable | 272.1 | 246.0 | 223.4 | 243.9 | 266.0 | 220.4 | 220.4 | 230.7 | 229.4 | 178.6 | 168.2 | 173.8 | 193.8 | 182.0 | 173.3 | 148.8 | 132.5 | 118.2 | 103.9 | 131.2 | 117.4 | 123.3 | 83.1 | 74.9 | 111.2 | 94.0 | 68.4 | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||
| Inventory | 409.1 | 435.2 | 330.4 | 415.6 | 385.3 | 348.9 | 286.1 | 237.8 | 194.1 | 187.6 | 194.3 | 236.2 | 265.5 | 212.7 | 199.8 | 227.9 | 144.7 | 130.2 | 117.9 | 141.7 | 148.2 | 136.4 | 150.5 | 184.6 | 151.2 | 150.2 | 138.2 | - | - | - | - | - |
| Prepaid Expenses | 41.4 | 28.1 | 22.6 | 25.0 | 15.1 | 30.6 | 15.1 | 13.1 | 10.4 | 13.6 | 13.3 | 14.1 | 12.2 | 15.4 | 12.4 | 11.7 | 12.8 | 18.8 | ||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Assets | 755.8 | 786.3 | 665.5 | 739.4 | 710.6 | 649.5 | 592.7 | 554.2 | 513.2 | 464.8 | 424.2 | 450.2 | 497.0 | 454.0 | 421.3 | 423.1 | ||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 45.0 | 41.3 | 33.2 | 26.1 | 22.9 | 21.6 | 21.4 | 20.7 | 22.0 | 23.2 | 24.0 | 23.5 | 23.0 | 22.7 | 21.5 | 21.6 | 22.2 | 22.0 | 21.6 | 21.6 | 21.3 | 21.7 | 22.6 | 21.4 | 21.1 | 20.8 | 21.1 | - | - | - | - | - |
| Accumulated Depreciation | 15.3 | 14.8 | 14.2 | 13.6 | 12.7 | 12.0 | 12.2 | 12.5 | 13.5 | 14.6 | 15.5 | 15.2 | 14.7 | 14.2 | 13.5 | 13.3 | 13.3 | |||||||||||||||
| Property,Plant & Equipment Net | 29.7 | 26.5 | 19.0 | 12.5 | 10.2 | 9.6 | 9.2 | 8.2 | 8.5 | 8.6 | 8.5 | 8.3 | 8.3 | 8.5 | 8.0 | 8.3 | 8.9 | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Goodwill | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | 65.9 | ||||||||||||||
| Intangible Assets | 116.5 | 120.7 | 125.0 | 129.2 | 133.4 | 137.6 | 141.8 | 146.1 | 150.4 | 154.6 | 176.8 | 188.8 | 193.7 | 198.5 | 203.3 | 208.3 | 213.3 | |||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Deferred Tax Assets | 17.7 | 27.6 | 32.4 | 33.0 | 14.4 | 9.2 | 12.9 | 14.4 | 12.2 | 7.5 | 4.2 | - | - | - | - | - | - | |||||||||||||||
| Other Non-Current Assets | 39.8 | 33.3 | 33.2 | 13.7 | 13.0 | 13.4 | 14.5 | 15.3 | 14.8 | 14.1 | 12.0 | 9.2 | 7.6 | 8.1 | 8.7 | 9.5 | 10.1 | |||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Assets | 1,025.4 | 1,060.3 | 941.0 | 993.7 | 947.5 | 885.2 | 837.0 | 804.1 | 765.0 | 715.5 | 691.6 | 722.4 | 772.5 | 735.0 | 707.2 | 715.1 | 657.7 | |||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||
| Accounts Payable | 140.8 | 178.6 | 119.5 | 126.0 | 160.6 | 110.9 | 121.0 | 113.9 | 101.9 | 91.3 | 89.0 | 96.3 | 105.0 | 94.4 | 93.8 | 117.4 | 85.5 | 72.5 | 91.9 | 109.0 | 91.0 | 68.6 | 56.7 | 63.7 | 56.5 | 46.5 | 61.7 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 35.0 | ||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Current Liabilities | 159.7 | 173.4 | 163.3 | 164.4 | 82.8 | 83.0 | 82.7 | 94.0 | 71.1 | 71.2 | 61.2 | 71.5 | 52.0 | 54.7 | 49.7 | 59.6 | 45.1 | |||||||||||||||
| Total Current Liabilities | 300.5 | 352.0 | 282.8 | 290.4 | 243.4 | 193.9 | 203.7 | 207.9 | 173.0 | 162.5 | 150.2 | 167.8 | 157.0 | 149.1 | 143.5 | |||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||
| Long Term Debt | 1,185.0 | 1,184.6 | 1,084.3 | 1,009.0 | 953.7 | 833.4 | 833.1 | 832.7 | 832.4 | 832.1 | 856.8 | 910.5 | 970.1 | 944.8 | 929.5 | 914.2 | 938.8 | 473.4 | 481.2 | 490.7 | 539.6 | 635.1 | 622.6 | 683.9 | 756.4 | 723.8 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Tax Liabilities | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 1.3 | 3.6 | 2.2 | 5.0 | 7.9 | |||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Non-Current Liabilities | 37.3 | 34.0 | 27.4 | 3.8 | 4.1 | 4.1 | 5.7 | 6.3 | 6.9 | 7.4 | 7.7 | 8.3 | 7.2 | 7.8 | 8.2 | 8.5 | ||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Liabilities | 1,523.2 | 1,571.0 | 1,394.9 | 1,303.6 | 1,201.6 | 1,031.8 | 1,042.9 | 1,047.3 | 1,012.7 | 1,002.4 | 1,015.1 | 1,087.1 | 1,135.6 | 1,105.3 | 1,083.4 | 1,104.7 | ||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 52.0 | 46.0 | 48.7 | 43.2 | 37.9 | 32.1 | 37.3 | 31.6 | 26.1 | 20.6 | 19.3 | 15.6 | 12.0 | 8.4 | 7.0 | 4.0 | 0.4 | |||||||||||||||
| Retained Earnings | 350.2 | 316.3 | 272.6 | 213.0 | 192.0 | 133.3 | 56.4 | (15.3) | (89.0) | (146.2) | (190.1) | (236.2) | (280.5) | (311.4) | (355.6) | (389.3) | (428.4) | |||||||||||||||
| Accumulated Other Comprehensive Income | (1.4) | (1.0) | (1.0) | (0.9) | (2.7) | (3.4) | (2.0) | (2.8) | (2.7) | (2.3) | (3.1) | (2.5) | (2.5) | (2.8) | (4.3) | |||||||||||||||||
| Treasury Stock | 900.0 | 873.4 | 775.6 | 566.6 | 482.7 | 310.0 | 299.0 | 258.1 | 183.5 | 160.4 | 151.0 | 143.0 | 93.5 | 65.9 | 24.7 | 2.4 | 0.0 | 18.1 | ||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Stockholders Equity | (497.8) | (510.7) | (453.9) | (309.9) | (254.1) | (146.6) | (205.9) | (243.2) | (247.7) | (286.9) | (323.5) | (364.7) | (363.1) | (370.3) | (376.2) | (389.6) | ||||||||||||||||
| Total Equity | (497.8) | (510.7) | (453.9) | (309.9) | (254.1) | (146.6) | (205.9) | (243.2) | (247.7) | (286.9) | (323.5) | (364.7) | (363.1) | (370.3) | (376.2) | (389.6) | (428.8) | (2,827.8) | ||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||
| Total Debt | 1,185.0 | 1,184.6 | 1,084.3 | 1,009.0 | 953.7 | 833.4 | 833.1 | 832.7 | 832.4 | 832.1 | 856.8 | 910.5 | 970.1 | 944.8 | 929.5 | 914.2 | 938.8 | 508.4 | 597.5 | 605.2 | 612.8 | 670.1 | 686.4 | 718.9 | 791.4 | 758.8 | 0.0 | - | - | - | - | - |
| Net debt | 1,152.4 | 1,120.5 | 1,012.5 | 965.3 | 925.6 | 783.8 | 762.3 | 760.1 | 753.1 | 747.1 | 808.4 | 884.4 | 944.6 | 900.9 | 893.7 | 879.5 | 869.3 | 478.0 | ||||||||||||||
| Working Capital | 455.3 | 434.3 | 382.7 | 449.0 | 467.2 | 455.6 | 389.0 | 346.3 | 340.2 | 302.3 | 274.0 | 282.4 | 340.0 | 304.9 | 277.8 | 246.1 | 228.9 | 151.9 | ||||||||||||||
| Book Value | (497.8) | (510.7) | (453.9) | (309.9) | (254.1) | (146.6) | (205.9) | (243.2) | (247.7) | (286.9) | (323.5) | (364.7) | (363.1) | (370.3) | (376.2) | (389.6) | (428.8) | (2,827.8) | ||||||||||||||
| Tangible Book Value | (680.2) | (697.3) | (644.8) | (505.0) | (453.4) | (350.1) | (413.6) | (455.2) | (464.0) | (507.4) | (566.2) | (619.4) | (622.7) | (634.7) | (645.4) | (663.8) | (708.0) | |||||||||||||||
| 13.7 |
| 9.6 |
| 9.1 |
| 14.1 |
| 7.9 |
| 8.6 |
| 10.4 |
| 14.0 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 359.5 |
| 297.6 |
| 388.1 |
| 371.9 |
| 307.9 |
| 324.6 |
| 290.2 |
| 290.6 |
| 349.5 |
| 288.1 |
| 219.5 |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 12.7 |
| 12.9 |
| 12.4 |
| 12.0 |
| 12.4 |
| 11.5 |
| 10.8 |
| 10.2 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| 8.9 |
| 8.7 |
| 8.9 |
| 9.7 |
| 10.2 |
| 9.9 |
| 10.3 |
| 10.6 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.9 |
| 65.9 |
| 65.9 |
| 65.9 |
| 65.9 |
| 65.9 |
| 65.9 |
| 65.9 |
| 65.9 |
| - |
| - |
| - |
| - |
| - |
| 218.2 |
| 223.1 |
| 228.0 |
| 245.2 |
| 268.4 |
| 274.3 |
| 279.9 |
| 285.4 |
| 291.0 |
| 296.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| 10.5 |
| 10.9 |
| 11.4 |
| 12.2 |
| 12.9 |
| 13.6 |
| 14.5 |
| 15.3 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 600.6 |
| 696.5 |
| 685.4 |
| 639.3 |
| 680.8 |
| 653.5 |
| 659.9 |
| 725.6 |
| 670.9 |
| 594.5 |
| - |
| - |
| - |
| - |
| - |
| 116.3 |
| 114.5 |
| 73.2 |
| 35.0 |
| 63.8 |
| 35.0 |
| 35.0 |
| 35.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.2 |
| 43.1 |
| 40.9 |
| 35.0 |
| 34.7 |
| 32.6 |
| 28.4 |
| 36.5 |
| 25.9 |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| 177.0 |
| 130.6 |
| 145.7 |
| 251.3 |
| 264.4 |
| 199.2 |
| 138.3 |
| 153.1 |
| 127.1 |
| 128.0 |
| 107.4 |
| 92.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 7.6 |
| 6.7 |
| 8.3 |
| 9.6 |
| 9.0 |
| 12.7 |
| 12.8 |
| 17.2 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 19.9 |
| 21.9 |
| 23.7 |
| 26.0 |
| 27.9 |
| 29.8 |
| 29.3 |
| 29.7 |
| 25.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,086.5 |
| 647.5 |
| 762.0 |
| 785.5 |
| 773.1 |
| 810.9 |
| 814.5 |
| 853.0 |
| 926.9 |
| 873.9 |
| 108.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (2,806.6) |
| (3,059.7) |
| (3,151.9) |
| (2,431.9) |
| (2,496.5) |
| (2,179.0) |
| (2,132.8) |
| (1,859.1) |
| (2,276.9) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (3.3) |
| (2.2) |
| (3.5) |
| (3.5) |
| (3.5) |
| (3.7) |
| (3.6) |
| (4.0) |
| (4.3) |
| (4.5) |
| (2.0) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (428.8) |
| (2,827.8) |
| (3,062.8) |
| (3,155.0) |
| (2,435.2) |
| (2,499.7) |
| (2,182.6) |
| (2,136.7) |
| (1,863.2) |
| (2,278.2) |
| 486.4 |
| 491.0 |
| 504.6 |
| 472.5 |
| - |
| - |
| (3,062.8) |
| (3,155.0) |
| (2,435.2) |
| (2,499.7) |
| (2,182.6) |
| (2,136.7) |
| (1,863.2) |
| (2,278.2) |
| 486.4 |
| 491.0 |
| 504.6 |
| 472.5 |
| - |
| - |
| 444.9 |
| 515.8 |
| 579.6 |
| 619.3 |
| 637.7 |
| 696.4 |
| 714.7 |
| 728.9 |
| (5.5) |
| - |
| - |
| - |
| - |
| - |
| 136.8 |
| 107.5 |
| 108.7 |
| 186.3 |
| 137.1 |
| 163.5 |
| 221.5 |
| 180.7 |
| 126.8 |
| - |
| - |
| - |
| - |
| - |
| (3,062.8) |
| (3,155.0) |
| (2,435.2) |
| (2,499.7) |
| (2,182.6) |
| (2,136.7) |
| (1,863.2) |
| (2,278.2) |
| 486.4 |
| 491.0 |
| 504.6 |
| 472.5 |
| - |
| - |
| (3,111.9) |
| (3,351.8) |
| (3,448.9) |
| (2,746.3) |
| (2,834.0) |
| (2,522.8) |
| (2,482.5) |
| (2,214.5) |
| (2,635.1) |
| 124.0 |
| - |
| - |
| - |
| - |
| - |