| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 254.5 | 428.4 | 317.2 | 140.8 | 1,713.4 | 100.3 | - | - |
| Restricted Cash | - | - | 0.0 | 9.1 | 2.0 | 2.2 | - | - |
| Short Term Investments | - | 0.0 | 94.5 | 723.5 | 0.0 | - | - | - |
| Cash And Short Term Investments | 254.5 | 428.4 | 411.8 | 864.2 | 1,713.4 | 100.3 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 90.9 | 72.5 | 62.2 | 53.8 | 39.6 | 28.1 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 81.6 | 40.8 | 29.0 | 27.9 | 17.1 | 19.5 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 1,200.8 | 949.6 | 762.1 | 651.7 | 564.1 | 512.7 | - | - |
| Accumulated Depreciation | 524.8 | 439.7 | 387.1 | 317.3 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 38.8 | 54.6 | 4.0 | 21.1 | 12.7 | 12.4 | - | - |
| Short Term Debt | 325.1 | 0.0 | - | - | 0.0 | 17.5 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 970.7 | 1,485.4 | 1,477.8 | 1,470.3 | 1,462.7 | 242.2 | - | - |
| Operating Lease Liabilities Non-Current | 166.9 | 130.4 | 91.2 | 107.7 | 0.0 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 16.0 | 57.3 | 31.0 | 264.0 | 769.7 | |||
| Supplementary Data | ||||||||
| Total Debt | 1,295.8 | 1,485.4 | 1,477.8 | 1,470.3 | 1,462.7 | 259.7 | - | - |
| Net debt | 1,041.3 | 1,056.9 | 1,066.0 | 606.0 | (250.7) | 159.4 | ||
| (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 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 741.4 | 254.5 | 236.6 | 387.7 | 360.4 | 428.4 | 439.9 | 443.1 | 419.1 | 317.2 | 79.4 | 120.0 | 20.9 | 140.8 | 24.1 | ||||||||||||
| - |
| - |
| Other Current Assets | 5.2 | 1.6 | 1.4 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 427.0 | 541.7 | 503.0 | 946.0 | 1,770.1 | 148.0 | - | - |
| 265.2 |
| 237.6 |
| - |
| - |
| Property,Plant & Equipment Net | 589.1 | 432.5 | 305.4 | 273.2 | 249.6 | 239.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 348.7 | 348.7 | 348.3 | 315.2 | 32.2 | 2.7 | 2.7 | - |
| Intangible Assets | 99.5 | 117.7 | 140.2 | 118.9 | 42.9 | 34.6 | - | - |
| Operating Lease Right Of Use Assets | 270.9 | 187.9 | 155.2 | 153.7 | 0.0 | - | - | - |
| Deferred Tax Assets | 90.3 | 0.2 | 2.0 | 0.8 | 0.1 | 0.1 | - | - |
| Other Non-Current Assets | 12.1 | 8.5 | 5.1 | 6.0 | 4.1 | 3.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 1,837.7 | 1,639.0 | 1,461.0 | 1,815.6 | 2,101.0 | 430.3 | - | - |
| - |
| - |
| Deferred Revenue Current | 5.9 | 5.4 | 5.3 | 5.6 | 4.8 | 4.9 | - | - |
| Operating Lease Liabilities Current | 108.0 | 75.8 | 81.3 | 57.4 | 0.0 | - | - | - |
| Accrued Expenses | 42.7 | 38.2 | 31.0 | 34.0 | 31.9 | 27.0 | - | - |
| Other Current Liabilities | 67.5 | 43.5 | 71.0 | 47.4 | 8.8 | 23.0 | - | - |
| Total Current Liabilities | 619.5 | 221.0 | 192.6 | 165.5 | 58.2 | 84.8 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4.1 | 4.1 | 3.5 | 20.8 | 0.4 | 0.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.2 | 0.0 | 9.5 | 3.8 | 1.5 | 2.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,866.4 | 1,842.0 | 1,774.7 | 1,768.1 | 1,522.8 | 329.3 | - | - |
| 99.8 |
| - |
| - |
| Retained Earnings | (43.7) | (258.7) | (344.2) | (214.3) | (186.5) | (167.0) | - | - |
| Accumulated Other Comprehensive Income | (1.0) | (1.5) | (0.5) | (2.0) | (0.4) | (0.2) | - | - |
| Treasury Stock | - | - | - | 0.0 | 4.6 | 4.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (28.7) | (203.0) | (313.7) | 47.6 | 578.2 | (72.1) | (72.3) | (56.9) |
| Total Equity | (28.7) | (203.0) | (313.7) | 47.6 | 578.2 | (72.1) | (72.3) | (56.9) |
| - |
| - |
| Working Capital | (192.5) | 320.8 | 310.3 | 780.5 | 1,711.8 | 63.2 | - | - |
| Book Value | (28.7) | (203.0) | (313.7) | 47.6 | 578.2 | (72.1) | (72.3) | (56.9) |
| Tangible Book Value | (476.9) | (669.3) | (802.2) | (386.5) | 503.1 | (109.4) | (75.0) | - |
| 72.2 |
| 464.8 |
| - |
| 589.8 |
| 577.2 |
| 560.1 |
| 100.3 |
| 121.2 |
| 126.2 |
| 91.0 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | 9.1 | 9.1 | - | 9.1 | 1.9 | 2.0 | - | 2.2 | 2.2 | 2.2 | - | 2.4 | 2.4 | 2.4 | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 94.5 | 304.7 | 430.5 | 591.7 | 723.5 | 800.5 | 1,094.0 | 1,090.4 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 741.4 | 254.5 | 236.6 | 387.7 | 360.4 | 428.4 | 439.9 | 443.1 | 419.1 | 411.8 | 384.1 | 550.5 | 612.6 | 864.2 | 824.7 | 1,166.2 | 1,555.2 | - | 589.8 | 577.2 | 560.1 | 100.3 | 121.2 | 126.2 | 91.0 | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 105.5 | 90.9 | 84.4 | 81.3 | 76.6 | 72.5 | 68.9 | 67.4 | 63.9 | 62.2 | 60.2 | 57.1 | 55.0 | 53.8 | 52.4 | 44.1 | 42.5 | - | 36.5 | 33.9 | 28.9 | 28.1 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 97.5 | 81.6 | 46.7 | 40.8 | 42.2 | 40.8 | 43.2 | 33.2 | 32.9 | 29.0 | 27.1 | 34.5 | 31.1 | 27.9 | 31.3 | 20.9 | 14.2 | - | |||||||||
| Other Current Assets | - | - | - | - | - | - | 5.0 | - | - | 1.4 | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 944.3 | 427.0 | 367.6 | 509.8 | 479.2 | 541.7 | 552.0 | 543.7 | 515.8 | 503.0 | 471.5 | 642.1 | 698.6 | 946.0 | 908.4 | 1,231.1 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,404.8 | 1,200.8 | 1,104.9 | 1,021.4 | 987.5 | 949.6 | 877.4 | 843.0 | 778.6 | 762.1 | 715.9 | 677.2 | 663.8 | 651.7 | 651.1 | 625.7 | 594.8 | - | 566.5 | 553.4 | 532.5 | 512.7 | - | - | 512.7 | - | - |
| Accumulated Depreciation | 560.5 | 524.8 | 500.6 | 474.2 | 462.0 | 439.7 | 432.5 | 403.2 | 381.5 | 387.1 | 363.1 | 340.5 | 321.9 | 317.3 | 321.7 | 301.8 | 283.0 | ||||||||||
| Property,Plant & Equipment Net | 753.9 | 589.1 | 520.5 | 465.5 | 445.9 | 432.5 | 371.0 | 367.4 | 322.1 | 305.4 | 284.8 | 270.7 | 278.0 | 273.2 | 271.0 | 268.4 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 350.7 | 348.7 | 348.7 | 348.7 | 348.7 | 348.7 | 348.7 | 348.7 | 348.3 | 348.3 | 348.3 | 296.6 | 296.6 | 315.2 | 315.2 | 32.2 | 32.2 | 2.7 | |||||||||
| Intangible Assets | 97.7 | 99.5 | 104.4 | 109.3 | 113.5 | 117.7 | 123.1 | 128.7 | 134.4 | 140.2 | 145.9 | 113.8 | 117.6 | 118.9 | 122.5 | 52.2 | 46.5 | ||||||||||
| Operating Lease Right Of Use Assets | 328.5 | 270.9 | 280.1 | 269.1 | 243.3 | 187.9 | 121.4 | 138.5 | 156.0 | 155.2 | 166.3 | 166.7 | 185.1 | 153.7 | - | - | |||||||||||
| Deferred Tax Assets | 83.8 | 90.3 | 92.0 | 0.6 | 0.5 | 0.2 | 2.0 | 1.9 | 1.9 | 2.0 | 0.7 | 0.8 | 0.8 | 0.8 | 0.1 | 0.1 | 0.1 | ||||||||||
| Other Non-Current Assets | 11.4 | 12.1 | 12.4 | 15.0 | 8.8 | 8.5 | 6.5 | 6.1 | 5.3 | 5.1 | 5.9 | 5.5 | 5.6 | 6.0 | 4.6 | 4.8 | 4.8 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 2,570.4 | 1,837.7 | 1,725.7 | 1,719.8 | 1,641.7 | 1,639.0 | 1,526.5 | 1,536.8 | 1,485.6 | 1,461.0 | 1,425.1 | 1,497.9 | 1,584.0 | 1,815.6 | 1,623.7 | 1,590.7 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 31.9 | 38.8 | 67.6 | 31.3 | 9.4 | 54.6 | 12.9 | 9.5 | 4.5 | 4.0 | 14.3 | 9.6 | 11.0 | 21.1 | 11.8 | 17.8 | 16.3 | - | 12.7 | 16.2 | 15.1 | 12.4 | - | - | - | - | - |
| Short Term Debt | 311.3 | 325.1 | 9.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 6.3 | 5.9 | 8.6 | 11.3 | 5.6 | 5.4 | 5.6 | 6.8 | 5.5 | 5.3 | 5.1 | 5.0 | 5.0 | 5.6 | 5.5 | 4.7 | 5.2 | ||||||||||
| Operating Lease Liabilities Current | 109.8 | 108.0 | 131.2 | 98.2 | 92.9 | 75.8 | 68.1 | 74.0 | 81.2 | 81.3 | 76.1 | 71.7 | 73.1 | 57.4 | - | - | |||||||||||
| Accrued Expenses | 56.5 | 42.7 | 46.6 | 34.8 | 42.8 | 38.2 | 28.1 | 55.8 | 24.4 | 31.0 | 24.8 | 27.9 | 38.2 | 34.0 | 36.6 | 39.0 | 25.6 | - | |||||||||
| Other Current Liabilities | 72.1 | 67.5 | 53.3 | 48.9 | 47.6 | 43.5 | 61.3 | 74.1 | 73.3 | 71.0 | 64.0 | 53.1 | 43.2 | 47.4 | 44.9 | 12.7 | 15.2 | ||||||||||
| Total Current Liabilities | 647.0 | 619.5 | 325.0 | 224.5 | 198.3 | 221.0 | 176.0 | 220.2 | 189.0 | 192.6 | 184.3 | 167.3 | 170.5 | 165.5 | 98.8 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 608.5 | 970.7 | 1,284.3 | 1,489.2 | 1,487.3 | 1,485.4 | 1,483.5 | 1,481.6 | 1,479.7 | 1,477.8 | 1,475.9 | 1,474.0 | 1,472.1 | 1,470.3 | 1,468.4 | 1,466.5 | 1,464.5 | - | 0.0 | 0.0 | 0.0 | 242.2 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 211.3 | 166.9 | 160.2 | 176.2 | 161.7 | 130.4 | 73.6 | 83.0 | 95.2 | 91.2 | 107.2 | 113.4 | 133.0 | 107.7 | - | ||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | 4.0 | 4.1 | 4.5 | 4.6 | 4.5 | 4.1 | 3.5 | 3.5 | 3.5 | 3.5 | 6.6 | 5.3 | 4.4 | 20.8 | 22.1 | 0.4 | 0.4 | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 4.1 | 6.2 | - | 0.6 | 0.7 | 1.1 | 1.6 | 2.3 | 4.3 | 9.5 | 9.8 | 5.5 | 6.5 | 3.8 | 4.2 | 1.3 | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 1,683.0 | 1,866.4 | 1,795.3 | 1,895.0 | 1,852.4 | 1,842.0 | 1,738.2 | 1,790.6 | 1,771.6 | 1,774.7 | 1,783.9 | 1,765.5 | 1,786.6 | 1,768.1 | 1,593.5 | 1,542.4 | |||||||||||
| 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 | - | - | - | - | - |
| Additional Paid In Capital | 916.9 | 16.0 | 0.7 | 8.9 | 11.0 | 57.3 | 65.7 | 56.7 | 44.6 | 31.0 | 0.0 | 0.0 | 28.8 | 264.0 | 235.3 | 268.7 | 639.4 | ||||||||||
| Retained Earnings | (28.0) | (43.7) | (69.4) | (183.5) | (220.5) | (258.7) | (277.0) | (310.0) | (330.1) | (344.2) | (357.8) | (266.6) | (230.7) | (214.3) | (200.8) | (210.9) | (204.7) | ||||||||||
| Accumulated Other Comprehensive Income | (1.6) | (1.0) | (0.9) | (0.6) | (1.2) | (1.5) | (0.4) | (0.6) | (0.6) | (0.5) | (1.0) | (0.9) | (0.7) | (2.0) | (4.3) | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.6 | 4.6 | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 887.4 | (28.7) | (69.6) | (175.2) | (210.7) | (203.0) | (211.7) | (253.8) | (286.1) | (313.7) | (358.8) | (267.6) | (202.6) | 47.6 | 27.0 | 47.3 | |||||||||||
| Total Equity | 887.4 | (28.7) | (69.6) | (175.2) | (210.7) | (203.0) | (211.7) | (253.8) | (286.1) | (313.7) | (358.8) | (267.6) | (202.6) | 47.6 | 27.0 | 47.3 | 427.4 | - | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 919.7 | 1,295.8 | 1,293.8 | 1,489.2 | 1,487.3 | 1,485.4 | 1,483.5 | 1,481.6 | 1,479.7 | 1,477.8 | 1,475.9 | 1,474.0 | 1,472.1 | 1,470.3 | 1,468.4 | 1,466.5 | 1,464.5 | - | 0.0 | 0.0 | 0.0 | 259.7 | - | - | - | - | - |
| Net debt | 178.4 | 1,041.3 | 1,057.3 | 1,101.4 | 1,126.8 | 1,056.9 | 1,043.6 | 1,038.5 | 1,060.6 | 1,066.0 | 1,091.8 | 923.5 | 859.6 | 606.0 | 643.7 | 300.4 | (90.7) | - | |||||||||
| Working Capital | 297.3 | (192.5) | 42.6 | 285.2 | 280.9 | 320.8 | 376.0 | 323.6 | 326.9 | 310.3 | 287.2 | 474.8 | 528.1 | 780.5 | 809.5 | 1,156.9 | 1,549.5 | - | |||||||||
| Book Value | 887.4 | (28.7) | (69.6) | (175.2) | (210.7) | (203.0) | (211.7) | (253.8) | (286.1) | (313.7) | (358.8) | (267.6) | (202.6) | 47.6 | 27.0 | 47.3 | 427.4 | - | |||||||||
| Tangible Book Value | 439.0 | (476.9) | (522.7) | (633.2) | (672.9) | (669.3) | (683.5) | (731.1) | (768.8) | (802.2) | (853.0) | (678.0) | (616.8) | (386.5) | (410.7) | (37.1) | 348.8 | ||||||||||
| 16.5 |
| 18.0 |
| 18.3 |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,611.9 |
| - |
| 642.8 |
| 629.1 |
| 607.3 |
| 148.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.3 |
| 267.1 |
| 249.9 |
| 237.6 |
| - |
| - |
| 237.6 |
| - |
| - |
| 259.4 |
| - |
| 241.1 |
| 243.1 |
| 242.7 |
| 239.0 |
| - |
| - |
| 239.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.2 |
| 2.7 |
| 2.7 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.3 |
| 34.5 |
| 34.6 |
| 34.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 3.8 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,956.8 |
| - |
| 965.8 |
| 915.4 |
| 893.3 |
| 430.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 5.0 |
| 4.9 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 22.0 |
| 16.8 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 12.2 |
| 9.2 |
| 23.0 |
| - |
| - |
| 23.0 |
| - |
| - |
| 74.2 |
| 62.5 |
| - |
| 57.6 |
| 55.4 |
| 46.0 |
| 84.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| 1.6 |
| 1.8 |
| 1.9 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,529.0 |
| - |
| 59.4 |
| 57.3 |
| 48.2 |
| 329.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,085.8 |
| 1,035.5 |
| 1,020.3 |
| 99.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (174.4) |
| (172.6) |
| (170.4) |
| (167.0) |
| - |
| - |
| - |
| - |
| - |
| (5.0) |
| (2.3) |
| - |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 427.4 |
| - |
| 906.4 |
| 858.1 |
| 845.1 |
| (72.1) |
| (65.4) |
| (70.1) |
| (73.9) |
| (72.3) |
| (56.9) |
| 906.4 |
| 858.1 |
| 845.1 |
| (72.1) |
| (65.4) |
| (70.1) |
| (73.9) |
| (72.3) |
| (56.9) |
| (589.8) |
| (577.2) |
| (560.1) |
| 159.4 |
| - |
| - |
| - |
| - |
| - |
| 585.2 |
| 573.7 |
| 561.2 |
| 63.2 |
| - |
| - |
| - |
| - |
| - |
| 906.4 |
| 858.1 |
| 845.1 |
| (72.1) |
| (65.4) |
| (70.1) |
| (73.9) |
| (72.3) |
| (56.9) |
| - |
| 831.0 |
| 820.9 |
| 807.9 |
| (109.4) |
| - |
| - |
| - |
| - |
| - |