| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 111.2 | 399.0 | 195.6 | 323.8 | 182.5 | 162.1 | 93.2 | 57.5 |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 111.2 | 399.0 | 195.6 | 323.8 | 182.5 | 162.1 | 93.2 | 57.5 |
| Receivables | ||||||||
| Accounts Receivable | 137.1 | 106.6 | 102.4 | 98.4 | 78.8 | 74.1 | 63.6 | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 28.7 | 29.0 | 32.4 | 36.4 | 46.2 | 31.6 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 359.1 | 331.4 | 285.4 | 245.5 | 217.5 | 161.0 | - | - |
| Accumulated Depreciation | 192.4 | 159.3 | 125.0 | 99.0 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 31.0 | 18.4 | 16.3 | 27.6 | 12.9 | 13.2 | - | - |
| Short Term Debt | 13.0 | 8.0 | 8.0 | 8.0 | 8.0 | 25.4 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 1,264.9 | 761.1 | 767.5 | 774.1 | 780.6 | 1,292.6 | - | - |
| Operating Lease Liabilities Non-Current | 51.5 | 47.2 | 50.8 | 54.2 | 56.1 | |||
| Common Equity | ||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Additional Paid In Capital | 3,483.0 | 3,094.2 | 2,909.8 | 2,754.1 | 2,618.9 | |||
| Supplementary Data | ||||||||
| Total Debt | 1,278.0 | 769.1 | 775.5 | 782.1 | 788.6 | 1,318.0 | - | - |
| Net debt | 1,166.8 | 370.1 | 579.9 | 458.3 | 606.1 | 1,155.9 | ||
| (in millions of USD) | 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 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 111.2 | 97.1 | 55.1 | 130.3 | 399.0 | 286.3 | 237.9 | 191.2 | 195.6 | 448.7 | 403.6 | 338.4 | 323.8 | 248.2 | 227.6 | ||||||||||
| - |
| - |
| Other Current Assets | 28.7 | 29.0 | 32.4 | 36.4 | 46.2 | 31.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 335.1 | 564.7 | 350.0 | 479.1 | 322.9 | 281.8 | - | - |
| 81.6 |
| 59.6 |
| - |
| - |
| Property,Plant & Equipment Net | 166.8 | 172.1 | 160.4 | 146.4 | 135.8 | 101.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | - | - | - |
| Goodwill | 1,955.6 | 1,417.7 | 1,417.7 | 1,495.1 | 1,466.9 | 1,466.9 | 1,466.9 | - |
| Intangible Assets | 1,010.7 | 934.3 | 1,015.0 | 1,118.8 | 1,213.2 | 1,311.9 | - | - |
| Operating Lease Right Of Use Assets | 36.0 | 29.8 | 30.5 | 32.9 | 37.2 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 35.2 | 34.1 | 43.2 | 45.9 | 26.2 | 18.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 3,573.4 | 3,183.2 | 3,051.0 | 3,350.9 | 3,237.5 | 3,195.6 | - | - |
| - |
| - |
| Deferred Revenue Current | 72.8 | 44.9 | 43.6 | 35.2 | 31.0 | 26.5 | 25.1 | - |
| Operating Lease Liabilities Current | 7.8 | 7.7 | 6.8 | 5.5 | 8.1 | - | - | - |
| Accrued Expenses | 80.9 | 72.5 | 71.5 | 71.4 | 66.7 | 53.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 234.1 | 154.8 | 152.9 | 151.6 | 136.6 | 125.7 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1.4 | 1.4 | 1.4 | 1.2 | 1.6 | 2.0 | 1.2 | - |
| Deferred Tax Liabilities | 199.3 | 164.8 | 195.4 | 241.7 | 275.7 | 322.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 15.6 | 11.3 | 6.4 | 2.7 | 5.8 | 32.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,786.4 | 1,163.7 | 1,252.2 | 1,291.5 | 1,351.0 | 1,809.8 | - | - |
| 1,501.2 |
| - |
| - |
| Retained Earnings | (1,695.1) | (1,095.2) | (1,126.5) | (707.9) | (746.4) | (129.4) | - | - |
| Accumulated Other Comprehensive Income | (1.0) | (1.2) | (1.1) | (0.9) | (0.3) | (0.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,787.0 | 1,997.8 | 1,782.3 | 2,045.3 | 1,872.3 | 1,371.6 | 1,378.9 | 1,569.8 |
| Total Equity | 1,787.0 | 1,997.8 | 1,782.3 | 2,045.3 | 1,872.3 | 1,371.6 | 1,378.9 | 1,569.8 |
| - |
| - |
| Working Capital | 101.0 | 409.8 | 197.1 | 327.5 | 186.3 | 156.1 | - | - |
| Book Value | 1,787.0 | 1,997.8 | 1,782.3 | 2,045.3 | 1,872.3 | 1,371.6 | 1,378.9 | 1,569.8 |
| Tangible Book Value | (1,179.2) | (354.2) | (650.5) | (568.7) | (807.8) | (1,407.2) | (88.0) | - |
| 195.5 |
| - |
| 160.5 |
| 1.4 |
| 1.5 |
| 162.1 |
| - |
| - |
| - |
| 57.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 111.2 | 97.1 | 55.1 | 130.3 | 399.0 | 286.3 | 237.9 | 191.2 | 195.6 | 448.7 | 403.6 | 338.4 | 323.8 | 248.2 | 227.6 | 195.5 | - | 160.5 | 1.4 | 1.5 | 162.1 | - | - | - | 57.5 |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | 137.1 | 140.7 | 132.5 | 99.6 | 106.6 | 129.6 | 120.9 | 102.0 | 102.4 | 117.8 | 96.1 | 92.3 | 98.4 | 98.2 | 82.8 | 76.7 | - | 82.4 | - | - | 74.1 | - | - | 59.3 | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 28.7 | 31.4 | 31.5 | 36.3 | 29.0 | 31.9 | 26.6 | 31.3 | 32.4 | 29.8 | 29.2 | 34.8 | 36.4 | 33.9 | 30.6 | 44.0 | - | 36.3 | |||||||
| Other Current Assets | 28.7 | 31.4 | 31.5 | 36.3 | 29.0 | 31.9 | 26.6 | 31.3 | 32.4 | 29.8 | 29.2 | 34.8 | 36.4 | 33.9 | 30.6 | 44.0 | - | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | 335.1 | 330.7 | 277.7 | 297.9 | 564.7 | 467.8 | 408.9 | 343.2 | 350.0 | 613.7 | 551.7 | 485.0 | 479.1 | 396.1 | 357.2 | 332.0 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 359.1 | 355.1 | 348.2 | 340.9 | 331.4 | 327.0 | 314.7 | 293.9 | 285.4 | 281.3 | 268.8 | 257.3 | 245.5 | 241.0 | 231.0 | 221.2 | - | 195.9 | - | - | 161.0 | - | - | - | - |
| Accumulated Depreciation | 192.4 | 187.1 | 177.9 | 168.2 | 159.3 | 148.6 | 138.3 | 129.1 | 125.0 | 123.2 | 115.2 | 106.9 | 99.0 | 93.4 | 87.4 | 81.4 | - | ||||||||
| Property,Plant & Equipment Net | 166.8 | 168.0 | 170.3 | 172.6 | 172.1 | 178.5 | 176.4 | 164.8 | 160.4 | 158.2 | 153.5 | 150.5 | 146.4 | 147.5 | 143.6 | 139.8 | |||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Equity Method Investments | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | - | ||||||||
| Goodwill | 1,955.6 | 1,956.5 | 1,956.5 | 1,956.5 | 1,417.7 | 1,417.7 | 1,417.7 | 1,417.7 | 1,417.7 | 1,417.7 | 1,417.7 | 1,495.1 | 1,495.1 | 1,494.3 | 1,494.3 | 1,494.3 | - | 1,466.9 | |||||||
| Intangible Assets | 1,010.7 | 1,033.5 | 1,056.4 | 1,079.3 | 934.3 | 952.4 | 970.5 | 990.5 | 1,015.0 | 1,039.6 | 1,064.1 | 1,094.1 | 1,118.8 | 1,143.6 | 1,168.4 | 1,193.3 | - | ||||||||
| Operating Lease Right Of Use Assets | 36.0 | 36.7 | 37.3 | 37.9 | 29.8 | 29.6 | 29.8 | 30.5 | 30.5 | 31.1 | 31.6 | 32.3 | 32.9 | 34.9 | 33.6 | 34.7 | |||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Assets | 35.2 | 33.9 | 35.1 | 36.4 | 34.1 | 35.2 | 42.5 | 43.7 | 43.2 | 49.9 | 52.1 | 51.8 | 45.9 | 50.0 | 35.7 | 36.6 | - | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 3,573.4 | 3,591.6 | 3,565.4 | 3,611.8 | 3,183.2 | 3,114.5 | 3,079.2 | 3,023.7 | 3,051.0 | 3,341.8 | 3,302.4 | 3,341.4 | 3,350.9 | 3,297.9 | 3,265.6 | 3,264.9 | |||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 31.0 | 22.6 | 18.0 | 23.8 | 18.4 | 21.8 | 21.0 | 23.7 | 16.3 | 18.2 | 19.1 | 15.8 | 27.6 | 14.6 | 15.4 | 16.9 | - | 16.1 | - | - | 13.2 | - | - | - | - |
| Short Term Debt | 13.0 | 10.0 | 10.0 | 10.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | - | 8.0 | |||||||
| Deferred Revenue Current | 72.8 | 76.5 | 71.2 | 68.0 | 44.9 | 46.6 | 46.0 | 45.3 | 43.6 | 41.9 | 40.1 | 40.3 | 35.2 | 33.6 | 33.3 | 33.4 | - | ||||||||
| Operating Lease Liabilities Current | 7.8 | 7.7 | 7.6 | 7.5 | 7.7 | 7.7 | 7.1 | 7.1 | 6.8 | 6.9 | 7.0 | 6.8 | 5.5 | 3.7 | 4.1 | 5.8 | |||||||||
| Accrued Expenses | 80.9 | 73.3 | 66.5 | 58.2 | 72.5 | 57.6 | 61.1 | 39.5 | 71.5 | 61.0 | 54.7 | 46.0 | 71.4 | 63.9 | 60.6 | 50.3 | - | 81.8 | |||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Liabilities | 234.1 | 218.0 | 200.5 | 193.8 | 154.8 | 146.8 | 146.6 | 135.8 | 152.9 | 148.6 | 135.4 | 124.8 | 151.6 | 143.6 | 145.1 | ||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | 1,264.9 | 971.2 | 973.3 | 975.4 | 761.1 | 762.6 | 764.2 | 765.9 | 767.5 | 769.1 | 770.8 | 772.5 | 774.1 | 775.8 | 777.4 | 779.0 | - | 780.2 | - | - | 1,292.6 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 51.5 | 52.8 | 53.8 | 54.9 | 47.2 | 47.7 | 48.7 | 50.1 | 50.8 | 51.7 | 52.4 | 53.3 | 54.2 | 58.1 | 55.8 | 56.4 | |||||||||
| Deferred Revenue Non-Current | 1.4 | 1.7 | 1.1 | 1.2 | 1.4 | 1.8 | 2.1 | 2.3 | 1.4 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | - | ||||||||
| Deferred Tax Liabilities | 199.3 | 180.6 | 161.2 | 168.4 | 164.8 | 162.4 | 170.6 | 183.3 | 195.4 | 200.9 | 217.9 | 234.9 | 241.7 | 222.4 | 231.7 | 254.2 | - | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | 15.6 | 17.4 | 17.5 | 18.2 | 11.3 | 9.3 | 10.4 | 7.3 | 6.4 | 2.2 | 1.6 | 2.0 | 2.7 | 2.7 | 2.9 | 4.8 | |||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 1,786.4 | 1,461.8 | 1,429.1 | 1,434.4 | 1,163.7 | 1,154.2 | 1,166.6 | 1,222.4 | 1,252.2 | 1,282.8 | 1,262.9 | 1,252.7 | 1,291.5 | 1,273.1 | 1,284.4 | 1,332.1 | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | - | - | 0.1 | - | - | - | - |
| Additional Paid In Capital | 3,483.0 | 3,450.0 | 3,409.6 | 3,363.5 | 3,094.2 | 3,042.6 | 3,000.4 | 2,911.7 | 2,909.8 | 2,868.9 | 2,829.2 | 2,781.1 | 2,754.1 | 2,720.7 | 2,686.3 | 2,653.2 | |||||||||
| Retained Earnings | (1,695.1) | (1,319.1) | (1,272.2) | (1,184.9) | (1,095.2) | (1,101.5) | (1,105.6) | (1,127.1) | (1,126.5) | (824.3) | (803.1) | (705.8) | (707.9) | (709.0) | (718.8) | (734.4) | - | ||||||||
| Accumulated Other Comprehensive Income | (1.0) | (1.1) | (1.2) | (1.2) | (1.2) | (1.0) | (1.2) | (1.1) | (1.1) | (1.2) | (1.1) | (0.9) | (0.9) | (1.1) | (0.6) | ||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Stockholders Equity | 1,787.0 | 2,129.8 | 2,136.4 | 2,177.5 | 1,997.8 | 1,940.1 | 1,893.6 | 1,783.5 | 1,782.3 | 2,043.5 | 2,025.0 | 2,074.6 | 2,045.3 | 2,010.6 | 1,967.0 | 1,918.6 | |||||||||
| Total Equity | 1,787.0 | 2,129.8 | 2,136.4 | 2,177.5 | 1,997.8 | 1,940.1 | 1,893.6 | 1,783.5 | 1,782.3 | 2,043.5 | 2,025.0 | 2,074.6 | 2,045.3 | 2,010.6 | 1,967.0 | 1,918.6 | - | 1,837.0 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | 1,278.0 | 981.2 | 983.3 | 985.4 | 769.1 | 770.6 | 772.2 | 773.9 | 775.5 | 777.1 | 778.8 | 780.5 | 782.1 | 783.8 | 785.4 | 787.0 | - | 788.2 | - | - | 1,318.0 | - | - | - | - |
| Net debt | 1,166.8 | 884.1 | 928.3 | 855.1 | 370.1 | 484.3 | 534.4 | 582.7 | 579.9 | 328.4 | 375.2 | 442.1 | 458.3 | 535.6 | 557.7 | 591.5 | - | 627.8 | |||||||
| Working Capital | 101.0 | 112.6 | 77.2 | 104.1 | 409.8 | 320.9 | 262.3 | 207.3 | 197.1 | 465.2 | 416.3 | 360.3 | 327.5 | 252.5 | 212.1 | 187.5 | - | 145.9 | |||||||
| Book Value | 1,787.0 | 2,129.8 | 2,136.4 | 2,177.5 | 1,997.8 | 1,940.1 | 1,893.6 | 1,783.5 | 1,782.3 | 2,043.5 | 2,025.0 | 2,074.6 | 2,045.3 | 2,010.6 | 1,967.0 | 1,918.6 | - | 1,837.0 | |||||||
| Tangible Book Value | (1,179.2) | (860.2) | (876.6) | (858.3) | (354.2) | (430.0) | (494.6) | (624.8) | (650.5) | (413.8) | (456.8) | (514.6) | (568.7) | (627.3) | (695.8) | (768.9) | - | ||||||||
| 0.3 |
| 0.3 |
| 31.6 |
| - |
| - |
| - |
| - |
| 36.3 |
| - |
| - |
| 31.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.8 |
| 1.7 |
| 1.8 |
| 281.8 |
| - |
| - |
| - |
| - |
| 74.9 |
| - |
| - |
| 59.6 |
| - |
| - |
| - |
| - |
| - |
| 121.0 |
| - |
| - |
| 101.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,466.9 |
| - |
| - |
| - |
| - |
| 1,238.0 |
| - |
| - |
| 1,311.9 |
| - |
| - |
| - |
| - |
| 47.1 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| - |
| - |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,218.2 |
| 691.7 |
| 691.9 |
| 3,195.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.4 |
| - |
| - |
| - |
| - |
| 29.4 |
| 28.8 |
| 28.1 |
| 26.5 |
| - |
| - |
| 22.8 |
| - |
| - |
| 38.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.5 |
| - |
| 153.9 |
| 7.1 |
| 5.2 |
| 125.7 |
| - |
| - |
| - |
| - |
| - |
| 50.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.9 |
| 2.0 |
| 2.0 |
| - |
| - |
| 0.0 |
| - |
| 255.8 |
| - |
| - |
| 322.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| 32.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,367.0 |
| 102.7 |
| 85.2 |
| 1,809.8 |
| - |
| - |
| - |
| - |
| - |
| 2,525.8 |
| 0.0 |
| 0.0 |
| 1,501.2 |
| - |
| - |
| - |
| - |
| (688.5) |
| (100.9) |
| (83.3) |
| (129.4) |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| (0.3) |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,837.0 |
| 1,251.6 |
| 1,245.3 |
| 1,371.6 |
| 1,357.2 |
| 1,357.0 |
| - |
| 1,569.8 |
| 1,251.6 |
| 1,245.3 |
| 1,371.6 |
| 1,357.2 |
| 1,357.0 |
| - |
| 1,569.8 |
| - |
| - |
| 1,155.9 |
| - |
| - |
| - |
| - |
| (5.4) |
| (3.4) |
| 156.1 |
| - |
| - |
| - |
| - |
| 1,251.6 |
| 1,245.3 |
| 1,371.6 |
| 1,357.2 |
| 1,357.0 |
| - |
| 1,569.8 |
| (867.8) |
| - |
| - |
| (1,407.2) |
| - |
| - |
| - |
| - |