| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 71.3 | 154.0 | 283.6 | 313.3 | 377.5 | 235.6 | 121.2 | 86.0 | 85.3 | 79.4 | 31.9 | 38.9 | 46.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,295.9 | 682.2 | 602.7 | 317.7 | 634.2 | 199.5 | 96.0 | 214.9 | 273.0 | 24.3 | 0.0 | - | - |
| Cash And Short Term Investments | 1,367.3 | 836.1 | 886.3 | 631.0 | 1,011.7 | 435.2 | 217.2 | 301.0 | 358.3 | 103.7 | 31.9 | 38.9 | 46.9 |
| Receivables | |||||||||||||
| Accounts Receivable | 126.8 | 155.5 | 116.9 | 98.0 | 83.6 | 47.9 | 41.4 | 40.2 | 38.4 | 40.8 | 33.3 | - | - |
| Current Assets | |||||||||||||
| Inventory | 41.1 | 50.4 | 50.3 | 56.7 | 35.8 | 19.8 | 16.2 | 12.3 | 11.8 | 12.8 | 9.6 | - | - |
| Prepaid Expenses | 8.3 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 168.1 | 151.8 | 146.3 | 112.8 | 74.2 | 50.5 | 44.2 | 36.4 | 31.7 | 24.4 | 21.8 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 45.5 | 42.5 | 36.3 | 71.1 | 41.2 | 31.6 | 24.0 | 25.6 | 24.4 | 35.5 | 20.6 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 68.2 | 59.4 | 48.2 | 18.1 | - | 26.9 | 26.8 | 26.7 | 30.0 | 26.8 | 26.8 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 87.2 | 87.2 | 87.1 | 86.5 | 86.5 | 72.8 | 66.7 | 66.7 | 66.4 | 60.7 | 56.5 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 93.2 | 82.8 | 79.3 | 18.1 | 26.9 | 26.9 | 26.8 | 26.7 | 60.0 | 46.8 | 26.8 | - | - |
| Net debt | (1,274.1) | ||||||||||||
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q2 FY 22 | Q4 FY 21 | Q2 FY 21 | Q4 FY 20 | Q2 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 | Q2 FY 17 | Q4 FY 16 | Q2 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 71.3 | 110.7 | 154.0 | 204.0 | 283.6 | 223.0 | 313.3 | 467.5 | 377.5 | 587.4 | 235.6 | 49.9 | 121.2 | 97.1 | 83.4 | ||||||||||||
| 7.9 |
| 7.1 |
| 22.3 |
| 14.1 |
| 7.0 |
| 3.8 |
| 4.3 |
| 2.6 |
| 0.7 |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,567.3 | 1,066.6 | 1,096.8 | 839.9 | 1,212.1 | 530.7 | 317.0 | 370.5 | 432.2 | 167.4 | 89.5 | - | - |
| - |
| - |
| - |
| 36.9 |
| 32.9 |
| 26.3 |
| 23.4 |
| 19.8 |
| 17.5 |
| 14.4 |
| 13.3 |
| 12.5 |
| - |
| Property,Plant & Equipment Net | 94.6 | 92.5 | 99.7 | 75.9 | 41.3 | 24.2 | 20.9 | 16.6 | 14.2 | 10.0 | 8.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 10.9 | 77.8 | 48.4 | 73.8 | 76.5 | 139.5 | 98.9 | 138.3 | 144.2 | 158.5 | 119.8 | - | - |
| Goodwill | 3.1 | 3.0 | 3.1 | 3.1 | 3.4 | 3.3 | 3.1 | 3.2 | 3.3 | 3.1 | 3.3 | 3.4 | 0.4 |
| Intangible Assets | 8.9 | - | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | - | - |
| Operating Lease Right Of Use Assets | 3.0 | 4.5 | 4.7 | 8.7 | 11.9 | 8.0 | 5.5 | - | - | - | - | - | - |
| Deferred Tax Assets | 12.7 | 12.4 | 15.5 | 15.4 | 9.4 | 1.5 | 0.8 | 0.6 | - | - | - | - | - |
| Other Non-Current Assets | 20.1 | 12.4 | 14.7 | 15.7 | 21.6 | 20.2 | 5.8 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 161.6 | - | - | - | - | - |
| Total Assets | 1,753.1 | 1,274.2 | 1,279.8 | 1,029.4 | 1,372.7 | 724.1 | 465.1 | 532.1 | 597.9 | 342.4 | 229.6 | - | - |
| 25.0 |
| 23.4 |
| 31.2 |
| - |
| 26.9 |
| - |
| - |
| - |
| 30.0 |
| 20.0 |
| - |
| - |
| - |
| Deferred Revenue Current | 31.4 | 50.1 | 57.6 | 13.3 | 12.3 | 1.6 | 2.1 | 2.5 | 1.3 | 1.0 | 1.2 | - | - |
| Operating Lease Liabilities Current | 2.9 | 2.9 | 3.9 | 3.7 | 4.9 | 2.8 | 3.2 | - | - | - | - | - | - |
| Accrued Expenses | 29.1 | 29.8 | 45.0 | 42.4 | 41.8 | 22.0 | 13.3 | 8.7 | 9.3 | 7.1 | 5.5 | - | - |
| Other Current Liabilities | 1.9 | 2.0 | 2.2 | 2.1 | 17.2 | 4.4 | - | 26.6 | - | - | - | - | - |
| Total Current Liabilities | 315.8 | 376.6 | 403.0 | 353.9 | 311.7 | 158.4 | 113.1 | 85.5 | 104.6 | 95.1 | 81.1 | - | - |
| 1.9 |
| 4.1 |
| 2.9 |
| 5.2 |
| 7.2 |
| 6.1 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 20.1 | 48.4 | 69.5 | 0.2 | - | 0.5 | 0.1 | 0.4 | 0.8 | 2.0 | 3.5 | - | - |
| Deferred Tax Liabilities | 0.3 | 3.0 | 1.5 | 2.7 | 2.8 | 5.1 | 3.2 | - | 4.5 | 4.0 | 3.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 10.8 | 11.3 | 12.5 | 11.6 | 8.8 | 6.0 | 2.4 | 1.1 | 8.1 | 10.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 501.8 | 502.3 | 536.4 | 392.6 | 333.1 | 205.2 | 152.2 | 119.9 | 113.0 | 138.4 | 127.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (378.6) | (833.2) | (870.9) | (971.5) | (610.3) | (415.6) | (289.7) | (183.0) | (107.1) | (80.4) | (92.0) | - | - |
| Accumulated Other Comprehensive Income | (4.5) | (11.6) | (8.2) | (1.9) | 5.6 | 4.5 | (3.8) | (0.2) | 5.4 | (4.3) | 5.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 2.4 | 1.8 | - | - |
| Minority Interest | 13.3 | 11.9 | 12.8 | 26.5 | 52.6 | 34.8 | 24.9 | 23.3 | 23.2 | 19.8 | 18.9 | - | - |
| Total Stockholders Equity | 1,237.9 | 759.9 | 730.5 | 610.4 | 986.9 | 484.1 | 288.0 | 389.0 | 461.7 | 184.3 | 83.4 | 56.9 | 78.1 |
| Total Equity | 1,251.3 | 771.9 | 743.4 | 636.9 | 1,039.5 | 518.9 | 312.9 | 411.6 | 483.9 | 204.1 | 102.3 | 56.9 | 78.1 |
| (753.3) |
| (807.0) |
| (612.9) |
| (984.8) |
| (408.3) |
| (190.4) |
| (274.2) |
| (298.3) |
| (56.9) |
| (5.2) |
| - |
| - |
| Working Capital | 1,251.6 | 690.0 | 693.8 | 486.0 | 900.4 | 372.3 | 203.9 | 285.1 | 327.6 | 72.3 | 8.5 | - | - |
| Book Value | 1,237.9 | 759.9 | 730.5 | 610.4 | 986.9 | 484.1 | 288.0 | 389.0 | 461.7 | 184.3 | 83.4 | 56.9 | 78.1 |
| Tangible Book Value | 1,225.9 | 756.9 | 727.5 | 607.1 | 983.4 | 480.6 | 284.6 | 385.5 | 458.0 | 180.7 | 79.5 | 53.5 | 77.7 |
| 91.7 |
| 86.0 |
| - |
| - |
| - |
| - |
| 112.5 |
| 79.4 |
| 76.0 |
| 31.9 |
| 38.9 |
| 46.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,295.9 | 1,253.8 | 682.2 | 598.5 | 602.7 | 633.2 | 317.7 | 358.7 | 634.2 | 363.0 | 199.5 | 231.1 | 96.0 | 104.5 | 153.9 | 180.2 | 214.9 | - | - | - | - | - | 24.3 | - | - | - | - |
| Cash And Short Term Investments | 1,367.3 | 1,364.5 | 836.1 | 802.5 | 886.3 | 856.2 | 631.0 | 826.2 | 1,011.7 | 950.4 | 435.2 | 281.0 | 217.2 | 201.6 | 237.3 | 271.9 | 301.0 | - | - | - | - | 112.5 | 103.7 | 76.0 | 31.9 | 38.9 | 46.9 |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 126.8 | 147.0 | 155.5 | 156.9 | 116.9 | 129.2 | 98.0 | 77.1 | 83.6 | 58.0 | 46.6 | 44.6 | 41.4 | 40.3 | 42.8 | 42.3 | 40.2 | - | - | - | - | 43.5 | 40.8 | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | 41.1 | 48.5 | 50.4 | 46.4 | 50.3 | 53.9 | 56.7 | 45.9 | 35.8 | 25.5 | 19.8 | 15.3 | 16.2 | 15.7 | 14.2 | 17.6 | 12.3 | - | - | - | - | 10.7 | 12.8 | - | - | - | - |
| Prepaid Expenses | 8.3 | 11.6 | 7.9 | 7.1 | 7.1 | 12.1 | 22.3 | 19.9 | 14.1 | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.5 | 15.2 | 18.2 | 17.1 | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 1,567.3 | 1,592.3 | 1,066.6 | 1,048.3 | 1,096.8 | 1,090.5 | 839.9 | 1,022.2 | 1,212.1 | 1,091.2 | 530.7 | 374.7 | 317.0 | 277.1 | 309.5 | 350.0 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 168.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.8 | 24.4 | 22.8 | 21.8 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Property,Plant & Equipment Net | 94.6 | 94.6 | 92.5 | 94.8 | 99.7 | 96.8 | 75.9 | 44.1 | 41.3 | 29.2 | 24.2 | 20.8 | 20.9 | 18.5 | 17.7 | 17.0 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | 10.9 | 3.6 | 77.8 | 80.5 | 48.4 | 37.7 | 73.8 | 83.0 | 76.5 | 118.3 | 139.5 | 107.0 | 98.9 | 145.3 | 147.0 | 158.9 | 138.3 | ||||||||||
| Goodwill | 3.1 | 3.1 | 3.0 | 3.0 | 3.1 | 3.1 | 3.1 | 3.3 | 3.4 | 3.3 | 3.3 | 3.1 | 3.1 | 3.1 | 3.2 | 3.3 | 3.2 | - | |||||||||
| Intangible Assets | 8.9 | 9.6 | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | |||||||||
| Operating Lease Right Of Use Assets | 3.0 | 3.9 | 4.5 | 6.4 | 4.7 | 9.2 | 8.7 | 9.5 | 11.9 | 9.5 | 8.0 | 5.3 | 5.5 | 6.6 | 6.8 | 5.2 | |||||||||||
| Deferred Tax Assets | 12.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | 20.1 | 40.6 | 32.4 | 37.3 | 34.8 | 39.5 | 39.8 | 45.0 | 42.8 | 24.7 | 21.7 | 6.6 | 6.6 | 6.6 | 6.8 | 6.8 | 6.6 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 1,753.1 | 1,775.9 | 1,274.2 | 1,260.9 | 1,279.8 | 1,297.5 | 1,029.4 | 1,194.3 | 1,372.7 | 1,272.9 | 724.1 | 525.6 | 465.1 | 454.1 | 495.2 | 539.3 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 45.5 | 43.7 | 42.5 | 43.4 | 36.3 | 54.6 | 71.1 | 51.0 | 41.2 | 28.5 | 31.6 | 25.9 | 24.0 | 23.0 | 26.1 | 30.8 | 25.6 | - | - | - | - | 27.3 | 30.4 | - | - | - | - |
| Short Term Debt | 25.0 | 25.6 | 23.4 | 26.5 | 31.2 | - | - | - | 26.9 | 26.9 | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 31.4 | 46.8 | 50.1 | 48.2 | 57.6 | 52.3 | 13.3 | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Operating Lease Liabilities Current | 2.9 | - | - | - | - | - | - | - | - | 3.9 | 2.8 | 2.6 | 3.2 | 3.5 | 3.5 | 3.2 | |||||||||||
| Accrued Expenses | 29.1 | 20.4 | 29.8 | 26.2 | 45.0 | 27.2 | 42.4 | 32.4 | 41.8 | 28.5 | 22.0 | 12.1 | 13.0 | 12.4 | 9.6 | 6.1 | 8.7 | - | |||||||||
| Other Current Liabilities | 1.9 | 5.1 | 4.5 | 6.1 | 6.5 | 6.8 | 4.8 | 37.2 | 32.7 | 6.9 | 3.1 | 3.9 | 4.3 | 4.1 | 5.4 | 3.2 | 3.5 | ||||||||||
| Total Current Liabilities | 315.8 | 342.3 | 376.6 | 373.3 | 403.0 | 340.9 | 353.9 | 321.9 | 311.7 | 247.7 | 158.4 | 119.4 | 113.1 | 105.3 | 110.6 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 68.2 | 67.8 | 59.4 | 55.6 | 48.2 | 40.1 | 18.1 | 0.4 | 26.9 | 26.9 | 26.9 | 26.8 | 26.8 | 0.0 | 0.0 | 26.8 | 26.7 | - | - | - | - | 20.0 | 26.8 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.9 | 3.1 | 4.1 | - | - | - | - | - | - | 6.0 | 6.1 | 3.3 | 3.0 | 3.5 | 3.7 | 2.5 | |||||||||||
| Deferred Revenue Non-Current | 20.1 | 30.8 | 48.4 | 60.6 | 69.5 | 97.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | - | 93.0 | 17.9 | 19.3 | 15.7 | 19.3 | 20.4 | 20.2 | 21.5 | 5.5 | 13.8 | 9.0 | 9.3 | 7.5 | 7.9 | 8.3 | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 501.8 | 534.0 | 502.3 | 508.9 | 536.4 | 497.5 | 392.6 | 342.5 | 333.1 | 259.2 | 205.2 | 158.5 | 152.2 | 116.3 | 122.2 | 138.9 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 87.2 | 87.2 | 87.2 | 87.1 | 87.1 | 86.6 | 86.5 | 86.5 | 86.5 | 84.9 | 72.8 | 69.1 | 66.7 | 66.7 | 66.7 | 66.7 | 66.7 | - | - | - | - | 60.7 | 60.7 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Retained Earnings | (378.6) | (380.3) | (833.2) | (845.1) | (870.9) | (803.1) | (971.5) | (773.2) | (610.3) | (518.0) | (415.6) | (339.5) | (289.7) | (260.2) | (229.1) | (203.6) | (183.0) | ||||||||||
| Accumulated Other Comprehensive Income | (4.5) | (5.5) | (11.6) | (9.5) | (8.2) | (7.8) | (1.9) | 1.9 | 5.6 | 5.3 | 4.5 | (5.5) | (3.8) | (5.6) | (0.4) | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | 13.3 | 12.9 | 11.9 | 11.9 | 12.8 | 18.0 | 26.5 | 52.1 | 52.6 | 28.9 | 34.8 | 24.9 | 24.9 | 24.3 | 25.1 | 24.6 | 23.3 | ||||||||||
| Total Stockholders Equity | 1,237.9 | 1,229.1 | 759.9 | 740.1 | 730.5 | 782.0 | 610.4 | 799.7 | 986.9 | 984.8 | 484.1 | 342.1 | 288.0 | 313.5 | 347.9 | 375.8 | 389.0 | ||||||||||
| Total Equity | 1,251.3 | 1,241.9 | 771.9 | 752.0 | 743.4 | 800.0 | 636.9 | 851.8 | 1,039.5 | 1,013.7 | 518.9 | 367.0 | 312.9 | 337.8 | 373.0 | 400.4 | 411.6 | 424.7 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 93.2 | 93.4 | 82.8 | 82.1 | 79.3 | 40.1 | 18.1 | 0.4 | 53.8 | 53.8 | 26.9 | 26.8 | 26.8 | 0.0 | 0.0 | 26.8 | 26.7 | - | - | - | - | 46.9 | 46.8 | - | - | - | - |
| Net debt | (1,274.1) | (1,271.1) | (753.3) | (720.4) | (807.0) | (816.0) | (612.9) | (825.8) | (957.9) | (896.7) | (408.3) | (254.2) | (190.4) | (201.6) | (237.3) | (245.1) | (274.2) | - | |||||||||
| Working Capital | 1,251.6 | 1,250.0 | 690.0 | 675.0 | 693.8 | 749.6 | 486.0 | 700.4 | 900.4 | 843.5 | 372.3 | 255.3 | 203.9 | 171.7 | 198.9 | 248.7 | 285.1 | - | |||||||||
| Book Value | 1,237.9 | 1,229.1 | 759.9 | 740.1 | 730.5 | 782.0 | 610.4 | 799.7 | 986.9 | 984.8 | 484.1 | 342.1 | 288.0 | 313.5 | 347.9 | 375.8 | 389.0 | 424.7 | |||||||||
| Tangible Book Value | 1,225.9 | 1,216.4 | 756.9 | 737.1 | 727.5 | 778.9 | 607.1 | 796.3 | 983.4 | 981.3 | 480.6 | 338.8 | 284.6 | 310.1 | 344.4 | 372.2 | 385.5 | ||||||||||
| - |
| - |
| - |
| 2.9 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 370.5 |
| - |
| - |
| - |
| - |
| 178.0 |
| 167.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 14.4 |
| 14.0 |
| 13.3 |
| 12.5 |
| - |
| 16.6 |
| - |
| - |
| - |
| - |
| 11.9 |
| 10.0 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.8 |
| 158.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.1 |
| - |
| - |
| 3.4 |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 532.1 |
| - |
| - |
| - |
| - |
| 344.7 |
| 342.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.9 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 2.6 |
| - |
| - |
| - |
| - |
| 101.3 |
| 85.5 |
| - |
| - |
| - |
| - |
| 96.8 |
| 95.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| - |
| 16.4 |
| 16.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.9 |
| - |
| - |
| - |
| - |
| 133.2 |
| 138.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (78.7) |
| (80.4) |
| - |
| - |
| - |
| - |
| 4.1 |
| (0.2) |
| - |
| - |
| - |
| - |
| (1.3) |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.1 |
| 19.8 |
| - |
| - |
| - |
| - |
| 424.7 |
| 457.8 |
| 478.4 |
| 483.9 |
| 189.4 |
| 184.3 |
| 199.2 |
| 102.3 |
| 56.9 |
| 78.1 |
| 457.8 |
| 478.4 |
| 483.9 |
| 211.5 |
| 204.1 |
| 199.2 |
| 102.3 |
| 56.9 |
| 78.1 |
| - |
| - |
| - |
| (65.7) |
| (56.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.1 |
| 72.3 |
| - |
| - |
| - |
| - |
| 457.8 |
| 478.4 |
| 483.9 |
| 189.4 |
| 184.3 |
| 199.2 |
| 102.3 |
| 56.9 |
| 78.1 |
| - |
| - |
| - |
| - |
| 185.7 |
| 180.7 |
| - |
| - |
| 53.5 |
| 77.7 |