| (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 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 5.5 | 6.1 | 6.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 5.5 | 6.1 | 6.0 |
| Receivables | ||||||||||
| Accounts Receivable | - | - | - | 44.2 | 36.3 | 24.9 | - | 14.4 | 14.7 | - |
| Current Assets | ||||||||||
| Inventory | 106.6 | 97.8 | 105.6 | 120.3 | 102.7 | 58.5 | - | 22.2 | 22.7 | - |
| Prepaid Expenses | 9.7 | 11.5 | 10.1 | 8.9 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 40.8 | 37.9 | - |
| Accumulated Depreciation | - | - | - | |||||||
| Current Liabilities | ||||||||||
| Accounts Payable | - | - | - | 55.5 | 57.7 | 27.3 | 19.1 | 17.5 | 17.3 | 0.0 |
| Short Term Debt | 6.7 | 5.4 | 5.5 | 6.3 | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 99.4 | 103.3 | 108.7 | 115.4 | 81.8 | 88.0 | - | 13.1 | 14.2 | - |
| Operating Lease Liabilities Non-Current | 23.0 | 10.1 | 9.4 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 605.8 | 604.2 | 603.1 | 598.3 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 106.1 | 108.7 | 114.2 | 121.7 | 87.4 | 93.7 | - | 14.6 | 15.6 | - |
| Net debt | - | - | - | - | ||||||
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 5.2 |
| 5.9 |
| 6.1 |
| 6.3 |
| 0.0 |
| 0.0 |
| 6.0 |
| 0.1 |
| 0.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.5 | 5.2 | 5.9 | 6.1 | 6.3 | 0.0 | 0.0 | 6.0 | 0.1 | 0.1 |
| Receivables | ||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 43.1 | 44.2 | 44.3 | 42.7 | 43.3 | - | - | - | 14.4 | - | 14.4 | 14.7 | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||
| Inventory | 107.2 | 106.6 | 135.5 | 127.2 | 106.0 | 97.8 | 119.5 | 119.2 | 107.9 | 105.6 | 115.9 | 111.1 | 110.5 | 120.3 | 132.5 | 130.2 | 114.8 | - | - | - | 22.2 | - | - | 22.7 | - | - | - | - | - | - |
| Prepaid Expenses | 6.1 | 9.7 | 6.4 | 6.8 | 7.8 | 11.5 | 10.0 | 9.0 | 9.4 | 10.1 | 23.6 | 12.5 | 7.7 | 8.9 | - | - | - | - | ||||||||||||
| Other Current Assets | 2.9 | 2.6 | 0.4 | 1.1 | 1.1 | 1.5 | 1.8 | 0.8 | 1.3 | 2.2 | 5.1 | - | - | 2.9 | 9.9 | 10.0 | 8.4 | |||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Assets | 192.0 | 194.0 | 208.4 | 202.2 | 188.1 | 178.1 | 192.9 | 193.6 | 185.5 | 178.8 | 197.3 | 184.7 | 179.4 | 197.9 | 204.9 | 202.6 | ||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.8 | - | 40.8 | 37.9 | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Equity Method Investments | 2.1 | 2.1 | 2.2 | 2.2 | 2.3 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.7 | 2.7 | 2.6 | 2.7 | 2.7 | |||||||||||||
| Goodwill | - | - | 38.8 | 38.8 | 38.8 | 38.8 | 85.1 | 85.1 | 85.1 | 85.1 | 85.1 | 85.1 | 85.1 | 85.1 | 85.1 | 85.1 | 80.3 | - | ||||||||||||
| Intangible Assets | 147.5 | 151.5 | 155.4 | 159.4 | 157.7 | 161.5 | 165.6 | 169.7 | 173.7 | 177.8 | 181.9 | 185.9 | 190.0 | 194.1 | 198.2 | 202.2 | 191.9 | |||||||||||||
| Operating Lease Right Of Use Assets | 23.9 | 26.0 | 26.8 | 28.0 | 29.3 | 13.9 | 15.0 | 16.0 | 11.8 | 12.7 | 12.5 | 12.3 | 13.3 | 14.2 | 15.9 | 14.0 | ||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Assets | 3.9 | 4.5 | 4.7 | 4.9 | 5.2 | 5.7 | 5.7 | 6.5 | 6.5 | 6.5 | 8.2 | 4.9 | 3.9 | 3.2 | 2.6 | 2.5 | 1.8 | |||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Assets | 545.9 | 541.5 | 595.1 | 593.5 | 581.9 | 550.0 | 612.8 | 616.9 | 603.1 | 596.5 | 622.8 | 612.1 | 613.4 | 637.5 | 650.7 | 651.2 | 620.1 | |||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 57.8 | 55.5 | 49.3 | 57.1 | 57.2 | 36.0 | 32.1 | 19.1 | 17.5 | 0.0 | 0.0 | 17.3 | 0.0 | 0.0 | - | 0.0 | - | - |
| Short Term Debt | 5.1 | 6.7 | 7.0 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.5 | 5.9 | 5.9 | 6.0 | 6.3 | 6.4 | 6.6 | 5.3 | - | ||||||||||||
| Deferred Revenue Current | 0.3 | 0.5 | 0.4 | 1.4 | 1.9 | 3.1 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Operating Lease Liabilities Current | 3.2 | 4.3 | 4.2 | 4.3 | 4.3 | 4.2 | 4.1 | 4.1 | 3.8 | 3.7 | 3.6 | 3.5 | 3.6 | 3.7 | 3.9 | 3.5 | ||||||||||||||
| Accrued Expenses | 13.8 | 15.0 | 15.1 | 17.6 | 15.9 | 18.0 | 19.7 | 15.6 | 17.5 | 17.3 | 17.2 | 19.8 | 16.4 | 19.6 | 15.7 | 12.4 | 15.4 | 9.0 | ||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Liabilities | 172.5 | 164.8 | 175.1 | 169.7 | 157.6 | 145.2 | 163.1 | 164.1 | 150.6 | 143.3 | 161.6 | 150.0 | 145.3 | 163.9 | 168.9 | |||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||
| Long Term Debt | 95.6 | 99.4 | 100.3 | 100.6 | 102.0 | 103.3 | 104.7 | 106.0 | 107.3 | 108.7 | 111.2 | 112.6 | 114.0 | 115.4 | 117.0 | 118.5 | 80.3 | - | - | - | 13.1 | - | - | 14.2 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 24.1 | 23.0 | 23.8 | 24.9 | 25.6 | 10.1 | 23.8 | 24.9 | 25.6 | 9.4 | 9.2 | 9.1 | 9.8 | 10.6 | 12.1 | 10.6 | ||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Tax Liabilities | 23.7 | 23.8 | 26.5 | 27.4 | 28.3 | 29.4 | 27.9 | 28.2 | 28.6 | 29.0 | 32.0 | 33.1 | 33.1 | 34.4 | 36.1 | 36.8 | 37.3 | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | 0.9 | 1.7 | 1.7 | 2.0 | 1.6 | 0.7 | 2.6 | 0.2 | 5.2 | 6.9 | 5.3 | 5.3 | 8.0 | 5.5 | - | - | ||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Liabilities | 341.2 | 337.9 | 354.2 | 352.4 | 341.7 | 308.7 | 327.1 | 328.1 | 314.9 | 308.5 | 330.4 | 321.5 | 321.9 | 341.3 | 350.8 | 347.5 | ||||||||||||||
| 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 | 0.0 | 0.0 | - | 0.0 | - | - |
| Additional Paid In Capital | 606.2 | 605.8 | 605.7 | 605.1 | 604.6 | 604.2 | 604.1 | 603.5 | 603.8 | 603.1 | 600.7 | 600.0 | 599.4 | 598.3 | 597.7 | 597.7 | 597.5 | |||||||||||||
| Retained Earnings | (394.8) | (396.0) | (358.7) | (357.6) | (358.8) | (357.2) | (313.3) | (309.4) | (309.4) | (308.7) | (311.4) | (313.3) | (312.4) | (306.5) | (302.5) | (298.6) | (303.2) | |||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Minority Interest | 1.0 | 1.5 | 1.7 | 1.4 | 2.1 | 2.0 | 2.6 | 2.4 | 1.5 | 1.3 | 3.1 | 3.9 | 4.6 | 4.4 | 4.6 | 4.6 | 4.8 | - | ||||||||||||
| Total Stockholders Equity | 203.7 | 202.1 | 239.2 | 239.7 | 238.0 | 239.3 | 283.1 | 286.3 | 286.7 | 286.7 | 289.3 | 286.7 | 286.9 | 291.8 | 295.3 | 299.1 | 294.4 | |||||||||||||
| Total Equity | 204.7 | 203.6 | 240.9 | 241.1 | 240.1 | 241.3 | 285.6 | 288.8 | 288.2 | 288.0 | 292.4 | 290.6 | 291.5 | 296.2 | 299.2 | 303.1 | 298.4 | 265.1 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | 100.7 | 106.1 | 107.3 | 106.0 | 107.4 | 108.7 | 110.1 | 111.4 | 112.8 | 114.2 | 117.1 | 118.6 | 120.1 | 121.7 | 123.4 | 125.1 | 85.6 | - | - | - | 14.6 | - | - | 12.9 | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Working Capital | 19.5 | 29.2 | 33.3 | 32.5 | 30.5 | 32.9 | 29.8 | 29.6 | 34.9 | 35.6 | 35.7 | 34.7 | 34.1 | 34.0 | 36.0 | 38.3 | 12.0 | - | ||||||||||||
| Book Value | 203.7 | 202.1 | 239.2 | 239.7 | 238.0 | 239.3 | 283.1 | 286.3 | 286.7 | 286.7 | 289.3 | 286.7 | 286.9 | 291.8 | 295.3 | 299.1 | 294.4 | 260.5 | ||||||||||||
| Tangible Book Value | 56.1 | 50.6 | 45.0 | 41.5 | 41.5 | 39.0 | 32.3 | 31.6 | 27.9 | 23.7 | 22.3 | 15.7 | 11.8 | 12.6 | 12.0 | 11.8 | 22.2 | |||||||||||||
| 5.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| Other Current Assets | 2.6 | 1.5 | 2.2 | 2.9 | 5.6 | 4.6 | - | 1.2 | 0.6 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 194.0 | 178.1 | 178.8 | 197.9 | 159.6 | 99.0 | 51.9 | 59.0 | 49.9 | 0.2 |
| - |
| - |
| - |
| - |
| 18.2 |
| 16.2 |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 22.7 | 21.7 | - |
| Long Term Investments | - | - | - | - | - | 2.4 | - | - | - | - |
| Equity Method Investments | 2.1 | 2.4 | 2.4 | 2.7 | 2.5 | 2.4 | - | - | - | - |
| Goodwill | 0.0 | 38.8 | 85.1 | 85.1 | 80.3 | 68.5 | - | - | - | - |
| Intangible Assets | 151.5 | 161.5 | 177.8 | 194.1 | 195.1 | 175.8 | - | - | - | - |
| Operating Lease Right Of Use Assets | 26.0 | 13.9 | 12.7 | 14.2 | 11.7 | 1.5 | 1.5 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.1 | - | 0.1 | - | - |
| Other Non-Current Assets | 4.5 | 5.7 | 6.5 | 3.2 | 2.0 | 0.7 | - | 0.2 | 1.4 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 541.5 | 550.0 | 596.5 | 637.5 | 596.9 | 490.6 | 88.9 | 82.5 | 80.7 | 0.2 |
| 5.6 |
| 5.6 |
| - |
| 1.5 |
| 1.4 |
| - |
| Deferred Revenue Current | 0.5 | 3.1 | 1.4 | - | - | - | - | 0.2 | 1.4 | - |
| Operating Lease Liabilities Current | 4.3 | 4.2 | 3.7 | 3.7 | 2.5 | 0.5 | 0.4 | - | - | - |
| Accrued Expenses | 15.0 | 18.0 | 17.3 | 19.6 | 12.1 | 8.9 | 3.4 | 2.1 | 1.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 164.8 | 145.2 | 143.3 | 163.9 | 155.3 | 79.7 | 35.2 | 33.6 | 39.0 | 0.2 |
| 10.6 |
| 9.3 |
| 1.0 |
| 1.1 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 23.8 | 29.4 | 29.0 | 34.4 | 39.5 | 46.3 | - | 1.2 | 0.4 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.7 | 0.7 | 6.9 | 5.5 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 337.9 | 308.7 | 308.5 | 341.3 | 302.0 | 227.1 | 53.6 | 48.0 | 53.8 | 0.2 |
| 597.2 |
| 587.6 |
| - |
| 22.9 |
| 21.5 |
| - |
| Retained Earnings | (396.0) | (357.2) | (308.7) | (306.5) | (306.3) | (328.4) | 11.2 | 10.4 | 4.3 | (0.0) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | 0.0 | - | - | - | - |
| Minority Interest | 1.5 | 2.0 | 1.3 | 4.4 | 4.0 | 4.4 | - | 1.1 | 1.1 | - |
| Total Stockholders Equity | 202.1 | 239.3 | 286.7 | 291.8 | 290.9 | 259.2 | 34.2 | 33.4 | 25.8 | 0.0 |
| Total Equity | 203.6 | 241.3 | 288.0 | 296.2 | 294.3 | 263.5 | 35.4 | 34.1 | 26.9 | 24.4 |
| - |
| - |
| - |
| 9.1 |
| 9.5 |
| - |
| Working Capital | 29.2 | 32.9 | 35.6 | 34.0 | 4.3 | 19.3 | 16.7 | 25.5 | 10.9 | 0.0 |
| Book Value | 202.1 | 239.3 | 286.7 | 291.8 | 290.9 | 259.2 | 34.2 | 33.4 | 25.8 | 0.0 |
| Tangible Book Value | 50.6 | 39.0 | 23.7 | 12.6 | 15.6 | 14.8 | - | - | - | - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.8 |
| - |
| - |
| 51.9 |
| 59.0 |
| 46.0 |
| 0.5 |
| 49.9 |
| 0.7 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 18.2 |
| - |
| 18.2 |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.7 |
| - |
| 22.7 |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 2.7 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 501.2 |
| 528.2 |
| 88.9 |
| 82.5 |
| 46.0 |
| 45.9 |
| 80.7 |
| 45.9 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 0.7 |
| 0.5 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 3.4 |
| 2.1 |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.4 |
| 171.9 |
| 82.5 |
| 106.0 |
| 35.2 |
| 33.6 |
| 1.2 |
| 1.2 |
| 39.0 |
| 0.1 |
| - |
| - |
| 0.2 |
| - |
| - |
| 9.5 |
| 2.0 |
| 1.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 320.9 |
| 236.1 |
| 261.4 |
| 53.6 |
| 48.0 |
| 1.2 |
| 1.2 |
| 53.8 |
| 1.2 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 22.9 |
| - |
| - |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| (327.1) |
| (325.1) |
| 11.2 |
| 10.4 |
| 0.1 |
| 0.0 |
| 4.3 |
| (0.0) |
| (0.0) |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 260.5 |
| 262.5 |
| 34.2 |
| 33.4 |
| 5.0 |
| 5.0 |
| 25.8 |
| 5.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 266.8 |
| 35.4 |
| 34.5 |
| 28.3 |
| 28.0 |
| 26.9 |
| 5.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| 25.5 |
| 44.8 |
| (0.7) |
| 10.9 |
| 0.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| 262.5 |
| 34.2 |
| 33.4 |
| 5.0 |
| 5.0 |
| 25.8 |
| 5.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |