| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 752.5 | 453.0 | 311.7 | 243.8 | 234.3 | 228.6 | 24.5 | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | 22.8 | 14.2 | 41.8 | 79.3 | - | - | - | - |
| Cash And Short Term Investments | 775.3 | 467.2 | 353.5 | 323.1 | 234.3 | 228.6 | 24.5 | - |
| Receivables | ||||||||
| Accounts Receivable | 96.8 | 83.0 | 74.1 | 54.7 | 34.8 | 22.2 | 4.3 | - |
| Current Assets | ||||||||
| Inventory | 5.4 | 7.2 | 5.4 | 4.3 | 4.4 | 3.8 | 1.1 | - |
| Prepaid Expenses | 16.0 | 13.7 | 12.6 | 9.3 | 7.6 | 7.0 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | 17.7 | 13.7 | 17.7 | 3.8 | 1.0 | 2.6 | 6.4 | - |
| Short Term Debt | 20.0 | 16.3 | 15.0 | 2.0 | 2.0 | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 143.7 | 163.0 | 178.6 | 189.6 | 190.0 | 194.3 | 97.9 | - |
| Operating Lease Liabilities Non-Current | 4.5 | 0.8 | 1.1 | 1.0 | 2.2 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | 163.7 | 179.3 | 193.6 | 191.6 | 192.0 | 194.3 | 97.9 | - |
| Net debt | (611.7) | (287.9) | (159.9) | (131.5) | (42.3) | (34.4) | ||
| (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 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||
| Cash And Equivalents | 589.4 | 752.5 | 647.0 | 546.1 | 489.0 | 453.0 | 387.4 | 317.3 | 333.0 | 311.7 | 324.6 | 317.4 | 288.0 | 243.8 | 261.3 | ||||||||||||||
| 1.4 |
| - |
| Other Current Assets | 13.5 | 8.1 | 5.5 | 8.8 | 3.2 | 1.3 | 0.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 907.0 | 579.3 | 451.1 | 400.3 | 284.4 | 262.9 | 31.5 | - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | 1.3 | 0.4 | 0.6 | 0.8 | 0.9 | 1.3 | - |
| Long Term Investments | 107.1 | 108.9 | 72.2 | 22.6 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | 89.4 | 113.3 | 137.1 | 161.0 | 143.9 | 162.3 | 72.2 | - |
| Operating Lease Right Of Use Assets | 5.3 | 2.1 | 2.3 | 2.3 | 3.3 | - | - | - |
| Deferred Tax Assets | 149.7 | 190.4 | 144.2 | 85.9 | - | - | - | - |
| Other Non-Current Assets | 18.4 | 7.4 | 6.3 | 2.8 | 3.5 | 0.2 | 0.9 | - |
| Total Non-Current Assets | 364.6 | 419.9 | 360.4 | 273.6 | 149.0 | 164.2 | 75.2 | - |
| Total Assets | 1,271.6 | 999.2 | 811.4 | 673.9 | 433.4 | 427.1 | 106.7 | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.1 | 1.3 | 1.4 | 1.6 | 1.5 | - | - | - |
| Accrued Expenses | 191.0 | 120.6 | 99.5 | 59.9 | 40.2 | 122.7 | 5.5 | - |
| Other Current Liabilities | 5.0 | 5.7 | 7.8 | 1.6 | 1.4 | 0.3 | 0.1 | - |
| Total Current Liabilities | 252.1 | 175.1 | 163.8 | 78.9 | 53.8 | 134.5 | 19.9 | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.6 | 1.9 | 2.1 | 2.5 | 3.2 | 1.1 | 0.2 | - |
| Total Non-Current Liabilities | 149.3 | 165.0 | 180.7 | 192.1 | 193.2 | 195.4 | 98.4 | - |
| Total Liabilities | 401.4 | 340.0 | 344.5 | 271.0 | 246.9 | 329.9 | 118.3 | - |
| - |
| - |
| Retained Earnings | 160.9 | 2.2 | (143.3) | (272.1) | (453.6) | (488.2) | (422.9) | - |
| Accumulated Other Comprehensive Income | 0.3 | 0.1 | 0.0 | (0.2) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 870.2 | 659.2 | 467.0 | 402.8 | 186.5 | 97.2 | (422.9) | (242.7) |
| Total Equity | 870.2 | 659.2 | 467.0 | 402.8 | 186.5 | 97.2 | (422.9) | (242.7) |
| 73.5 |
| - |
| Working Capital | 654.9 | 404.2 | 287.3 | 321.4 | 230.7 | 128.4 | 11.6 | - |
| Book Value | 870.2 | 659.2 | 467.0 | 402.8 | 186.5 | 97.2 | (422.9) | (242.7) |
| Tangible Book Value | 780.8 | 545.9 | 329.9 | 241.9 | 42.6 | (65.2) | (495.0) | - |
| 236.5 |
| 224.5 |
| 234.3 |
| 189.7 |
| 159.7 |
| 141.2 |
| 228.6 |
| 221.7 |
| - |
| - |
| 24.5 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 51.5 | 22.8 | 25.6 | 19.2 | 18.0 | 14.2 | 23.1 | 29.6 | 39.4 | 41.8 | 46.1 | 53.6 | 55.9 | 79.3 | 46.4 | 17.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 640.9 | 775.3 | 672.6 | 565.3 | 507.0 | 467.2 | 410.5 | 346.9 | 372.4 | 353.5 | 370.7 | 371.0 | 343.9 | 323.1 | 307.8 | 254.2 | 224.5 | 234.3 | 189.7 | 159.7 | 141.2 | 228.6 | 221.7 | - | - | 24.5 | - | - | - |
| Receivables | |||||||||||||||||||||||||||||
| Accounts Receivable | 108.2 | 96.8 | 100.7 | 93.0 | 106.0 | 83.0 | 81.5 | 83.2 | 79.7 | 74.1 | 67.3 | 63.8 | 52.6 | 54.7 | 55.1 | 49.8 | 38.1 | 34.8 | 33.2 | 31.2 | 23.6 | 22.2 | 16.3 | - | - | 4.3 | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||
| Inventory | 5.3 | 5.4 | 6.9 | 6.1 | 6.4 | 7.2 | 6.9 | 5.6 | 5.9 | 5.4 | 5.1 | 4.9 | 4.1 | 4.3 | 3.9 | 4.2 | 4.6 | 4.4 | 4.8 | 5.0 | 4.4 | 3.8 | 2.3 | - | - | 1.1 | - | - | - |
| Prepaid Expenses | 16.8 | 16.0 | 23.3 | 18.4 | 16.5 | 13.7 | 16.1 | 16.1 | 12.9 | 12.6 | 14.3 | 9.4 | 11.4 | 9.3 | 11.2 | 10.8 | 9.6 | 7.6 | |||||||||||
| Other Current Assets | 7.6 | 13.5 | 35.4 | 8.6 | 6.9 | 8.1 | 7.5 | 6.5 | 8.7 | 5.5 | 5.7 | 6.6 | 6.1 | 8.8 | 4.1 | 3.7 | 3.4 | ||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Current Assets | 778.8 | 907.0 | 838.8 | 691.4 | 642.7 | 579.3 | 522.4 | 458.3 | 479.5 | 451.1 | 463.0 | 455.6 | 418.1 | 400.3 | 382.1 | 322.7 | |||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Property,Plant & Equipment Net | - | - | 1.4 | 1.4 | 1.4 | 1.3 | 0.8 | 0.8 | 0.2 | 0.4 | 0.4 | 0.6 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | ||||||||||||
| Long Term Investments | 229.6 | 107.1 | 105.8 | 107.0 | 103.2 | 108.9 | 94.2 | 87.2 | 81.2 | 72.2 | 67.7 | 58.7 | 48.5 | 22.6 | 8.3 | 4.7 | - | ||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Intangible Assets | 83.5 | 89.4 | 95.4 | 101.3 | 107.3 | 113.3 | 119.2 | 125.2 | 131.1 | 137.1 | 143.1 | 149.0 | 155.0 | 161.0 | 166.9 | 172.9 | 178.8 | ||||||||||||
| Operating Lease Right Of Use Assets | 5.4 | 5.3 | 1.2 | 1.3 | 1.7 | 2.1 | 2.3 | 2.5 | 3.0 | 2.3 | 2.5 | 2.1 | 2.4 | 2.3 | 2.7 | 3.0 | |||||||||||||
| Deferred Tax Assets | 153.6 | 149.7 | 157.1 | 201.2 | 194.7 | 190.4 | 185.0 | 180.2 | 147.6 | 144.2 | 100.5 | 93.6 | 89.4 | 85.9 | 81.7 | - | - | ||||||||||||
| Other Non-Current Assets | 26.4 | 18.4 | 9.7 | 5.5 | 5.9 | 6.2 | 6.2 | 6.5 | 7.0 | 6.3 | 2.8 | 2.5 | 2.9 | 2.8 | 3.1 | 3.3 | 3.4 | ||||||||||||
| Total Non-Current Assets | 493.0 | 364.6 | 369.4 | 416.7 | 412.8 | 419.9 | 405.7 | 400.0 | 367.5 | 360.4 | 314.8 | 304.5 | 297.0 | 273.6 | 261.4 | 182.3 | 183.7 | ||||||||||||
| Total Assets | 1,271.8 | 1,271.6 | 1,208.2 | 1,108.0 | 1,055.5 | 999.2 | 928.1 | 858.4 | 847.0 | 811.4 | 777.8 | 760.2 | 715.1 | 673.9 | 643.5 | 505.0 | |||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||
| Accounts Payable | 28.6 | 17.7 | 26.3 | 28.3 | 17.5 | 13.7 | 10.5 | 22.7 | 15.1 | 17.7 | 6.5 | 6.6 | 6.4 | 3.8 | 10.0 | 6.7 | 6.9 | 1.0 | 4.2 | 2.0 | 4.4 | 2.6 | 9.3 | - | - | 6.4 | - | - | - |
| Short Term Debt | 20.0 | 20.0 | 20.0 | 18.8 | 17.5 | 16.3 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 11.0 | 6.5 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | |||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Operating Lease Liabilities Current | 1.3 | 1.1 | 0.8 | 0.8 | 1.1 | 1.3 | 1.5 | 1.8 | 1.8 | 1.4 | 1.7 | 1.8 | 1.9 | 1.6 | 1.6 | 1.6 | |||||||||||||
| Accrued Expenses | 150.1 | 191.0 | 14.9 | 11.7 | 7.6 | 18.8 | 109.7 | 91.6 | 91.7 | 99.5 | 72.8 | 63.6 | 56.8 | 59.9 | 85.6 | 45.6 | 39.4 | 40.2 | |||||||||||
| Other Current Liabilities | 11.9 | 5.0 | 0.8 | 3.1 | 19.9 | 5.7 | 11.9 | 7.6 | 25.1 | 7.8 | 7.8 | 3.9 | 9.9 | 1.6 | 1.4 | 4.3 | 3.3 | ||||||||||||
| Total Current Liabilities | 217.3 | 252.1 | 223.4 | 180.1 | 175.1 | 175.1 | 161.3 | 146.6 | 154.3 | 163.8 | 112.4 | 93.0 | 85.4 | 78.9 | 107.4 | ||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||
| Long Term Debt | 138.8 | 143.7 | 148.5 | 153.3 | 158.2 | 163.0 | 167.8 | 171.4 | 175.0 | 178.6 | 182.1 | 180.5 | 185.1 | 189.6 | 189.7 | 189.8 | 189.9 | 190.0 | 190.1 | 195.6 | 194.9 | 194.3 | 192.9 | - | - | 97.9 | - | - | - |
| Operating Lease Liabilities Non-Current | 4.5 | 4.5 | 0.4 | 0.4 | 0.6 | 0.8 | 0.9 | 0.9 | 1.3 | 1.1 | 0.9 | 0.5 | 0.7 | 1.0 | 1.4 | 1.8 | |||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Liabilities | 5.3 | 5.6 | 1.2 | 1.4 | 1.7 | 1.9 | 2.2 | 1.8 | 2.3 | 2.1 | 1.9 | 1.5 | 1.6 | 2.5 | 2.5 | 2.9 | |||||||||||||
| Total Non-Current Liabilities | 144.1 | 149.3 | 149.7 | 154.8 | 159.9 | 165.0 | 170.1 | 173.2 | 177.3 | 180.7 | 184.0 | 182.0 | 186.7 | 192.1 | 192.2 | 192.7 | |||||||||||||
| Total Liabilities | 361.5 | 401.4 | 373.1 | 334.9 | 335.0 | 340.0 | 331.3 | 319.8 | 331.6 | 344.5 | 296.4 | 275.0 | 272.1 | 271.0 | 299.6 | 258.5 | |||||||||||||
| 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 | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Retained Earnings | 193.4 | 160.9 | 138.4 | 87.6 | 47.8 | 2.2 | (47.3) | (93.4) | (104.9) | (143.3) | (169.9) | (208.3) | (242.6) | (272.1) | (320.6) | (408.6) | (432.1) | ||||||||||||
| Accumulated Other Comprehensive Income | (0.4) | 0.3 | 0.4 | 0.2 | 0.2 | 0.1 | 0.5 | (0.2) | (0.2) | 0.0 | (0.5) | (0.5) | (0.0) | (0.2) | (0.2) | (0.0) | |||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Stockholders Equity | 910.3 | 870.2 | 835.1 | 773.1 | 720.5 | 659.2 | 596.8 | 538.6 | 515.4 | 467.0 | 481.3 | 485.2 | 443.0 | 402.8 | 343.9 | 246.5 | 214.5 | ||||||||||||
| Total Equity | 910.3 | 870.2 | 835.1 | 773.1 | 720.5 | 659.2 | 596.8 | 538.6 | 515.4 | 467.0 | 481.3 | 485.2 | 443.0 | 402.8 | 343.9 | 246.5 | 214.5 | 186.5 | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| Total Debt | 158.8 | 163.7 | 168.5 | 172.1 | 175.7 | 179.3 | 182.8 | 186.4 | 190.0 | 193.6 | 197.1 | 191.5 | 191.6 | 191.6 | 191.7 | 191.8 | 191.9 | 192.0 | 192.1 | 195.6 | 194.9 | 194.3 | 192.9 | - | - | 97.9 | - | - | - |
| Net debt | (482.1) | (611.7) | (504.1) | (393.2) | (331.3) | (287.9) | (227.6) | (160.5) | (182.4) | (159.9) | (173.5) | (179.5) | (152.3) | (131.5) | (116.0) | (62.4) | (32.6) | (42.3) | |||||||||||
| Working Capital | 561.5 | 654.9 | 615.4 | 511.2 | 467.6 | 404.2 | 361.1 | 311.8 | 325.3 | 287.3 | 350.6 | 362.6 | 332.7 | 321.4 | 274.7 | 256.9 | 223.7 | 230.7 | |||||||||||
| Book Value | 910.3 | 870.2 | 835.1 | 773.1 | 720.5 | 659.2 | 596.8 | 538.6 | 515.4 | 467.0 | 481.3 | 485.2 | 443.0 | 402.8 | 343.9 | 246.5 | 214.5 | 186.5 | |||||||||||
| Tangible Book Value | 826.9 | 780.8 | 739.7 | 671.7 | 613.2 | 545.9 | 477.6 | 413.4 | 384.2 | 329.9 | 338.3 | 336.1 | 288.0 | 241.9 | 177.0 | 73.7 | 35.7 | ||||||||||||
| 9.8 |
| 7.3 |
| 7.1 |
| 7.0 |
| 4.2 |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 3.2 |
| 3.2 |
| 1.6 |
| 1.5 |
| 1.3 |
| 5.6 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.3 |
| 284.4 |
| 240.7 |
| 204.7 |
| 177.7 |
| 262.9 |
| 250.2 |
| - |
| - |
| 31.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 1.0 |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.9 |
| 148.6 |
| 153.1 |
| 157.8 |
| 162.3 |
| 66.6 |
| - |
| - |
| 72.2 |
| - |
| - |
| - |
| 3.1 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.4 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 149.0 |
| 150.4 |
| 155.0 |
| 159.5 |
| 164.2 |
| 69.8 |
| - |
| - |
| 75.2 |
| - |
| - |
| - |
| 464.0 |
| 433.4 |
| 391.1 |
| 359.7 |
| 337.3 |
| 427.1 |
| 320.1 |
| - |
| - |
| 106.7 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.2 |
| 26.7 |
| 24.3 |
| 122.7 |
| 17.2 |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 1.4 |
| 0.4 |
| 1.9 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 65.8 |
| 56.5 |
| 53.8 |
| 47.6 |
| 36.6 |
| 33.4 |
| 134.5 |
| 31.8 |
| - |
| - |
| 19.9 |
| - |
| - |
| - |
| 2.0 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.2 |
| 1.4 |
| 0.9 |
| 0.8 |
| 1.1 |
| 0.6 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 193.0 |
| 193.2 |
| 191.5 |
| 196.5 |
| 195.9 |
| 195.4 |
| 193.7 |
| - |
| - |
| 98.4 |
| - |
| - |
| - |
| 249.5 |
| 246.9 |
| 239.1 |
| 233.1 |
| 229.4 |
| 329.9 |
| 225.5 |
| - |
| - |
| 118.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (453.6) |
| (476.3) |
| (466.7) |
| (480.8) |
| (488.2) |
| (488.0) |
| - |
| - |
| (422.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.5 |
| 152.0 |
| 126.6 |
| 107.9 |
| 97.2 |
| 94.5 |
| (483.4) |
| (472.3) |
| (422.9) |
| (384.9) |
| (343.6) |
| (242.7) |
| 152.0 |
| 126.6 |
| 107.9 |
| 97.2 |
| 94.5 |
| (483.4) |
| (472.3) |
| (422.9) |
| (384.9) |
| (343.6) |
| (242.7) |
| 2.4 |
| 35.9 |
| 53.7 |
| (34.4) |
| (28.9) |
| - |
| - |
| 73.5 |
| - |
| - |
| - |
| 193.1 |
| 168.1 |
| 144.3 |
| 128.4 |
| 218.5 |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| 152.0 |
| 126.6 |
| 107.9 |
| 97.2 |
| 94.5 |
| (483.4) |
| (472.3) |
| (422.9) |
| (384.9) |
| (343.6) |
| (242.7) |
| 42.6 |
| 3.5 |
| (26.6) |
| (49.9) |
| (65.2) |
| 27.9 |
| - |
| - |
| (495.0) |
| - |
| - |
| - |