| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 5.7 | 91.6 | 112.5 | 57.4 | 28.0 | 123.5 | 163.8 | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5.7 | 91.6 | 112.5 | 57.4 | 28.0 | 123.5 | 163.8 | - | - | - |
| Receivables | ||||||||||
| Accounts Receivable | 102.7 | 96.9 | 127.0 | 154.3 | 103.2 | 79.2 | 119.6 | 73.9 | - | - |
| Current Assets | ||||||||||
| Inventory | 30.7 | 31.0 | 33.5 | 25.7 | 22.4 | 12.0 | 15.4 | 10.2 | - | - |
| Prepaid Expenses | 10.8 | 13.5 | 17.3 | 17.3 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 512.8 | 424.6 | 308.4 | - | - |
| Accumulated Depreciation | 512.3 | 461.1 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 68.7 | 74.4 | 87.9 | 84.2 | 72.1 | 31.4 | 47.3 | 31.8 | - | - |
| Short Term Debt | 4.4 | 0.0 | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 253.9 | 285.1 | 284.3 | 283.4 | 274.8 | 243.0 | 242.2 | - | - | - |
| Operating Lease Liabilities Non-Current | 15.9 | 13.5 | 16.0 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | - | - | - |
| Additional Paid In Capital | 571.3 | 557.5 | 553.4 | 517.3 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 258.3 | 285.1 | 284.3 | 283.4 | 274.8 | 243.0 | 242.2 | - | - | - |
| Net debt | 252.6 | 193.5 | 171.8 | 226.0 | ||||||
| (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 | Q4 FY 20 | Q3 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 5.6 | 5.7 | 8.3 | 16.7 | 14.6 | 91.6 | 82.7 | 86.9 | 84.9 | 112.5 | 90.4 | 82.1 | 39.6 | 57.4 | 41.4 | ||||||||||||||||
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | 13.8 | 9.5 | 2.0 | - | - |
| Assets Held For Sale | 0.0 | 2.3 | 2.3 | 4.9 | 1.9 | - | - | - | - | - |
| Total Current Assets | 149.9 | 233.0 | 290.3 | 254.7 | 164.7 | 228.5 | 308.3 | 86.1 | - | - |
| 382.2 |
| 320.8 |
| 280.1 |
| 206.0 |
| 152.7 |
| 128.9 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | 306.8 | 271.9 | 179.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 0.0 | 0.0 | 28.3 | 43.2 | - | - | - |
| Intangible Assets | 1.1 | 1.5 | 1.8 | 2.1 | 2.2 | 45.8 | 30.3 | 2.8 | - | - |
| Operating Lease Right Of Use Assets | 22.3 | 19.6 | 22.3 | 37.4 | 47.4 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5.9 | 5.1 | 4.8 | 3.6 | 2.4 | 14.0 | 19.1 | 5.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 340.3 | 456.3 | 539.8 | 465.9 | 387.7 | 623.4 | 672.8 | 273.8 | 205.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.1 | 6.9 | 6.9 | 14.2 | 15.9 | - | - | - | - | - |
| Accrued Expenses | 26.0 | 41.3 | 42.7 | 41.0 | 24.1 | 26.2 | 30.7 | 16.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 126.2 | 140.1 | 164.1 | 154.4 | 122.7 | 64.8 | 85.2 | 48.0 | - | - |
| 22.8 |
| 31.5 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.1 | 1.7 | 0.4 | 0.8 | 1.0 | 3.4 | 4.7 | 1.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 414.5 | 466.8 | 501.0 | 481.7 | 439.1 | 311.2 | 332.1 | 49.2 | 27.0 | - |
| 478.1 |
| 416.6 |
| 345.0 |
| - |
| - |
| - |
| Retained Earnings | (639.5) | (562.4) | (509.4) | (528.6) | (525.3) | (100.9) | (4.5) | (801.2) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (74.2) | (10.5) | 38.8 | (15.8) | (51.4) | 312.2 | 340.7 | 224.6 | 178.0 | 192.1 |
| Total Equity | (74.2) | (10.5) | 38.8 | (15.8) | (51.4) | 312.2 | 340.7 | 224.6 | 178.0 | 192.1 |
| 246.8 |
| 119.5 |
| 78.4 |
| - |
| - |
| - |
| Working Capital | 23.7 | 92.9 | 126.2 | 100.3 | 42.0 | 163.7 | 223.1 | 38.1 | - | - |
| Book Value | (74.2) | (10.5) | 38.8 | (15.8) | (51.4) | 312.2 | 340.7 | 224.6 | 178.0 | 192.1 |
| Tangible Book Value | (75.3) | (12.0) | 37.0 | (17.9) | (53.6) | 238.1 | 267.2 | 221.8 | - | - |
| 31.5 |
| 19.4 |
| 28.0 |
| 39.4 |
| 37.9 |
| 123.5 |
| 98.5 |
| 163.8 |
| 92.4 |
| 110.6 |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| Restricted Cash | - | - | 0.1 | 0.6 | 8.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5.6 | 5.7 | 8.3 | 16.7 | 14.6 | 91.6 | 82.7 | 86.9 | 84.9 | 112.5 | 90.4 | 82.1 | 39.6 | 57.4 | 41.4 | 31.5 | 19.4 | 28.0 | 39.4 | 37.9 | 123.5 | 98.5 | 163.8 | 92.4 | 110.6 | - | 0.0 | - | - | 0.0 | - |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 107.3 | 102.7 | 110.6 | 106.0 | 102.7 | 96.9 | 124.8 | 118.1 | 120.5 | 127.0 | 155.7 | 161.8 | 193.2 | 154.3 | 142.8 | 123.3 | 107.0 | 103.2 | 79.1 | 70.2 | 79.2 | 40.5 | 119.6 | 153.4 | 138.9 | 73.9 | 84.7 | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 31.9 | 30.7 | 32.7 | 32.0 | 31.8 | 31.0 | 32.7 | 32.3 | 33.3 | 33.5 | 33.4 | 31.0 | 27.2 | 25.7 | 25.9 | 26.0 | 24.3 | 22.4 | 22.6 | 21.0 | 12.0 | 26.7 | 15.4 | 16.1 | 18.4 | 10.2 | 11.5 | - | - | - | - |
| Prepaid Expenses | 9.3 | 10.8 | 12.5 | 17.4 | 10.7 | 13.5 | 14.6 | 14.0 | 14.9 | 17.3 | 7.9 | 13.6 | 17.2 | 17.3 | - | - | - | - | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.9 | 17.8 | 11.4 | ||||||||||||||
| Assets Held For Sale | - | - | 0.3 | 2.2 | 2.3 | - | 2.3 | 2.3 | 2.3 | - | 2.3 | 2.3 | 4.9 | - | 4.9 | 6.3 | 1.9 | ||||||||||||||
| Total Current Assets | 154.1 | 149.9 | 164.2 | 172.7 | 167.9 | 233.0 | 254.8 | 251.3 | 253.6 | 290.3 | 287.4 | 288.5 | 277.2 | 254.7 | 225.0 | 198.6 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 441.2 | 441.8 | 512.8 | 451.9 | 424.6 | 508.2 | 478.0 | 308.4 | 335.1 | - | - | - | - |
| Accumulated Depreciation | 528.3 | 512.3 | 510.0 | 496.4 | 480.4 | 461.1 | 442.5 | 423.1 | 402.8 | 382.2 | 368.1 | 351.9 | 336.3 | 320.8 | 309.7 | 301.6 | 290.8 | ||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Intangible Assets | 1.0 | 1.1 | 1.2 | 1.3 | 1.3 | 1.5 | 1.5 | 1.6 | 1.7 | 1.8 | 1.9 | 2.0 | 2.0 | 2.1 | 2.0 | 2.1 | 2.1 | 2.2 | |||||||||||||
| Operating Lease Right Of Use Assets | 21.6 | 22.3 | 18.4 | 18.1 | 19.5 | 19.6 | 18.7 | 19.6 | 21.3 | 22.3 | 28.6 | 32.1 | 34.7 | 37.4 | 40.5 | 43.5 | |||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | 5.8 | 5.9 | 6.5 | 6.3 | 6.2 | 5.1 | 4.7 | 3.4 | 3.7 | 4.8 | 4.7 | 4.9 | 4.5 | 3.6 | 6.3 | 4.0 | 2.3 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 331.5 | 340.3 | 358.2 | 369.5 | 379.1 | 456.3 | 486.8 | 491.2 | 497.5 | 539.8 | 524.3 | 526.5 | 515.9 | 465.9 | 440.1 | 415.4 | 379.5 | ||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 69.7 | 68.7 | 71.2 | 69.7 | 58.2 | 74.4 | 78.5 | 80.1 | 74.5 | 87.9 | 78.5 | 96.8 | 93.7 | 84.2 | 84.6 | 85.7 | 71.9 | 72.1 | 43.4 | 46.8 | 31.4 | 33.1 | 47.3 | 48.9 | 47.0 | 31.8 | 34.4 | - | - | - | - |
| Short Term Debt | 4.5 | 4.4 | 4.5 | 4.5 | 4.3 | 0.0 | 50.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Operating Lease Liabilities Current | 7.4 | 7.1 | 6.6 | 7.0 | 7.0 | 6.9 | 6.7 | 7.0 | 7.0 | 6.9 | 14.1 | 14.4 | 14.3 | 14.2 | 14.4 | 14.7 | |||||||||||||||
| Accrued Expenses | 24.4 | 26.0 | 34.5 | 39.8 | 27.6 | 41.3 | 42.6 | 42.1 | 34.5 | 42.7 | 33.1 | 33.5 | 28.8 | 41.0 | 36.1 | 30.1 | 24.9 | 24.1 | |||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Liabilities | 123.0 | 126.2 | 137.2 | 139.1 | 111.3 | 140.1 | 205.1 | 151.7 | 147.3 | 164.1 | 152.9 | 162.6 | 160.7 | 154.4 | 156.5 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 271.3 | 253.9 | 254.7 | 254.2 | 256.7 | 285.1 | 235.2 | 284.9 | 284.6 | 284.3 | 284.1 | 283.8 | 283.6 | 283.4 | 295.6 | 295.4 | 275.1 | 274.8 | 274.4 | 244.1 | 243.0 | 243.4 | 242.2 | 242.6 | 242.3 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 14.7 | 15.9 | 12.3 | 11.7 | 13.1 | 13.5 | 12.9 | 13.6 | 14.8 | 16.0 | 13.9 | 17.1 | 20.1 | 22.8 | 26.0 | 28.7 | |||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 0.8 | 1.1 | 0.8 | 1.1 | 1.3 | 1.7 | 1.9 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.7 | 0.8 | 0.4 | 0.4 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 427.6 | 414.5 | 419.4 | 416.7 | 405.7 | 466.8 | 484.3 | 481.4 | 480.6 | 501.0 | 476.5 | 486.8 | 488.4 | 481.7 | 496.2 | 484.9 | |||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 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 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - |
| Additional Paid In Capital | 573.6 | 571.3 | 569.3 | 569.0 | 569.7 | 557.5 | 555.9 | 555.0 | 554.1 | 553.4 | 553.2 | 552.7 | 551.9 | 517.3 | 490.2 | 487.9 | 482.5 | ||||||||||||||
| Retained Earnings | (663.5) | (639.5) | (624.5) | (610.2) | (590.3) | (562.4) | (547.8) | (539.6) | (531.6) | (509.4) | (500.2) | (507.8) | (519.2) | (528.6) | (541.6) | (552.7) | (545.2) | ||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Stockholders Equity | (96.1) | (74.2) | (61.2) | (47.2) | (26.6) | (10.5) | 2.5 | 9.8 | 16.9 | 38.8 | 47.8 | 39.7 | 27.5 | (15.8) | (56.1) | (69.5) | (67.4) | ||||||||||||||
| Total Equity | (96.1) | (74.2) | (61.2) | (47.2) | (26.6) | (10.5) | 2.5 | 9.8 | 16.9 | 38.8 | 47.8 | 39.7 | 27.5 | (15.8) | (56.1) | (69.5) | (67.4) | (51.4) | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 275.8 | 258.3 | 259.2 | 258.7 | 261.0 | 285.1 | 285.2 | 284.9 | 284.6 | 284.3 | 284.1 | 283.8 | 283.6 | 283.4 | 295.6 | 295.4 | 275.1 | 274.8 | 274.4 | 244.1 | 243.0 | 243.4 | 242.2 | 242.6 | 242.3 | - | - | - | - | - | - |
| Net debt | 270.2 | 252.6 | 250.9 | 242.0 | 246.4 | 193.5 | 202.5 | 198.0 | 199.7 | 171.8 | 193.7 | 201.7 | 244.0 | 226.0 | 254.2 | 263.9 | 255.7 | 246.8 | |||||||||||||
| Working Capital | 31.1 | 23.7 | 27.0 | 33.6 | 56.6 | 92.9 | 49.7 | 99.6 | 106.3 | 126.2 | 134.5 | 125.9 | 116.5 | 100.3 | 68.5 | 54.7 | 31.0 | 42.0 | |||||||||||||
| Book Value | (96.1) | (74.2) | (61.2) | (47.2) | (26.6) | (10.5) | 2.5 | 9.8 | 16.9 | 38.8 | 47.8 | 39.7 | 27.5 | (15.8) | (56.1) | (69.5) | (67.4) | (51.4) | |||||||||||||
| Tangible Book Value | (97.1) | (75.3) | (62.4) | (48.5) | (27.9) | (12.0) | 1.0 | 8.2 | 15.2 | 37.0 | 45.9 | 37.7 | 25.5 | (17.9) | (58.1) | (71.6) | (69.5) | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| 10.2 |
| 11.6 |
| 13.8 |
| 13.8 |
| 9.5 |
| 7.7 |
| 9.3 |
| 2.0 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 2.7 |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.1 |
| 164.7 |
| 151.3 |
| 140.7 |
| 228.5 |
| 179.5 |
| 308.3 |
| 269.6 |
| 277.2 |
| 86.1 |
| 99.4 |
| - |
| - |
| - |
| - |
| 280.1 |
| 265.3 |
| 253.3 |
| 206.0 |
| 217.8 |
| 152.7 |
| 178.5 |
| 164.9 |
| 128.9 |
| 139.6 |
| - |
| - |
| - |
| - |
| - |
| 175.9 |
| 188.5 |
| 306.8 |
| 234.1 |
| 271.9 |
| 329.7 |
| 313.1 |
| 179.5 |
| 195.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.3 |
| 0.0 |
| 43.2 |
| 70.2 |
| 73.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.4 |
| 45.8 |
| 2.6 |
| 30.3 |
| 47.9 |
| 49.5 |
| 2.8 |
| 30.3 |
| 30.3 |
| - |
| - |
| - |
| 44.6 |
| 47.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 5.1 |
| 5.4 |
| 14.0 |
| 8.9 |
| 19.1 |
| 15.9 |
| 18.7 |
| 5.4 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.7 |
| 334.6 |
| 337.0 |
| 623.4 |
| 425.1 |
| 672.8 |
| 733.3 |
| 732.1 |
| 273.8 |
| 305.5 |
| - |
| 205.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.2 |
| 25.8 |
| 26.2 |
| 33.8 |
| 30.7 |
| 26.2 |
| 28.9 |
| 16.2 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.9 |
| 131.1 |
| 122.7 |
| 80.9 |
| 88.9 |
| 64.8 |
| 74.1 |
| 85.2 |
| 82.3 |
| 90.3 |
| 48.0 |
| 49.5 |
| - |
| - |
| - |
| - |
| 29.0 |
| 31.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| 6.5 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 1.0 |
| 4.1 |
| 4.3 |
| 3.4 |
| 7.8 |
| 4.7 |
| 5.8 |
| 5.6 |
| 1.2 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 446.9 |
| 439.1 |
| 361.2 |
| 339.6 |
| 311.2 |
| 325.4 |
| 332.1 |
| 337.2 |
| 344.9 |
| 49.2 |
| 50.6 |
| - |
| 27.0 |
| - |
| - |
| 478.1 |
| 470.9 |
| 469.9 |
| 416.6 |
| 468.0 |
| 345.0 |
| 403.3 |
| 397.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| (525.3) |
| (494.9) |
| (469.9) |
| (100.9) |
| (364.4) |
| (4.5) |
| (6.0) |
| (9.5) |
| (801.2) |
| (781.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (51.4) |
| (26.6) |
| (2.6) |
| 312.2 |
| 99.7 |
| 340.7 |
| 396.1 |
| 387.2 |
| 224.6 |
| 254.9 |
| 246.9 |
| 178.0 |
| - |
| 192.1 |
| (26.6) |
| (2.6) |
| 312.2 |
| 99.7 |
| 340.7 |
| 396.1 |
| 387.2 |
| 224.6 |
| 254.9 |
| 246.9 |
| 178.0 |
| - |
| 192.1 |
| 235.0 |
| 206.2 |
| 119.5 |
| 144.9 |
| 78.4 |
| 150.2 |
| 131.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.4 |
| 51.8 |
| 163.7 |
| 105.4 |
| 223.1 |
| 187.3 |
| 186.9 |
| 38.1 |
| 49.9 |
| - |
| - |
| - |
| - |
| (26.6) |
| (2.6) |
| 312.2 |
| 99.7 |
| 340.7 |
| 396.1 |
| 387.2 |
| 224.6 |
| 254.9 |
| 246.9 |
| 178.0 |
| - |
| 192.1 |
| (53.6) |
| (28.9) |
| (5.0) |
| 238.1 |
| 97.1 |
| 267.2 |
| 278.0 |
| 264.1 |
| 221.8 |
| 224.6 |
| 216.6 |
| - |
| - |
| - |