| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 136.3 | 98.2 | 52.6 | 33.2 | 64.5 | 54.7 | 17.7 | - | 42.5 | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 136.3 | 98.2 | 52.6 | 33.2 | 64.5 | 54.7 | 17.7 | - | 42.5 | - | - | - |
| Receivables | ||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | |||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 95.3 | 49.0 | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 216.0 | 232.2 | 235.5 | 214.3 | 220.0 | 153.7 | 174.6 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.0 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | - | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 311.2 | 281.2 | 243.5 | 219.3 | 220.0 | 241.1 | 212.8 | - | - | - | - | - |
| Net debt | 175.0 | 182.9 | ||||||||||
| (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 | 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 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 93.9 | 136.3 | 72.5 | 110.4 | 131.5 | 98.2 | 120.6 | 87.7 | 54.8 | 52.6 | 37.5 | 82.3 | 20.8 | 33.2 | 24.8 | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 8.1 | 9.2 | 11.4 | 10.3 | 0.0 | 9.7 | 10.1 | - | - | - | - | - |
| Goodwill | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | - | - | - | - | - |
| Intangible Assets | 17.7 | 19.1 | 20.6 | 22.0 | 23.5 | 51.1 | 52.5 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6.9 | 6.9 | 8.8 | 9.7 | 10.0 | 11.7 | 13.5 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,955.5 | 2,868.6 | 2,587.8 | 2,259.9 | 1,873.1 | 1,642.4 | 1,541.7 | - | 1,077.4 | - | - | - |
| 8.0 |
| 5.0 |
| 0.0 |
| 87.3 |
| 38.2 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.2 | 2.3 | 2.5 | 2.2 | 2.2 | 2.0 | 2.1 | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| 5.1 |
| 7.0 |
| 8.4 |
| 9.1 |
| 11.0 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 19.6 | 21.0 | 21.2 | 26.8 | 18.2 | 0.8 | 9.3 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,447.4 | 2,429.6 | 2,176.1 | 1,889.4 | 1,517.2 | 1,337.9 | 1,207.2 | - | 913.1 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 162.4 | 130.3 | 103.9 | 66.7 | 30.6 | (23.5) | 11.3 | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (2.4) | (3.6) | (3.7) | (3.3) | 1.0 | 2.0 | 1.0 | - | - | - | - | - |
| Treasury Stock | 51.1 | 50.1 | 45.5 | 45.5 | 24.9 | 24.9 | 24.9 | - | - | - | - | - |
| Minority Interest | 99.4 | 68.8 | 68.8 | 68.8 | 68.8 | 73.2 | 71.3 | - | - | - | - | - |
| Total Stockholders Equity | 408.6 | 370.2 | 343.0 | 301.7 | 287.0 | 231.4 | 263.1 | 272.4 | 164.2 | 286.1 | 278.1 | 274.7 |
| Total Equity | 508.0 | 439.0 | 411.8 | 370.5 | 355.8 | 304.6 | 334.5 | 272.4 | 287.2 | 286.1 | 278.1 | 274.7 |
| 191.0 |
| 186.1 |
| 155.5 |
| 186.3 |
| 195.1 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 408.6 | 370.2 | 343.0 | 301.7 | 287.0 | 231.4 | 263.1 | 272.4 | 164.2 | 286.1 | 278.1 | 274.7 |
| Tangible Book Value | 240.1 | 200.2 | 171.6 | 128.9 | 112.8 | 29.5 | 59.8 | - | - | - | - | - |
| 33.8 |
| 57.0 |
| - |
| 31.4 |
| 69.5 |
| 54.7 |
| 12.6 |
| 18.7 |
| - |
| 17.7 |
| - |
| - |
| - |
| - |
| 143.6 |
| - |
| 42.5 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 93.9 | 136.3 | 72.5 | 110.4 | 131.5 | 98.2 | 120.6 | 87.7 | 54.8 | 52.6 | 37.5 | 82.3 | 20.8 | 33.2 | 24.8 | 33.8 | 57.0 | - | 31.4 | 69.5 | 54.7 | 12.6 | 18.7 | - | 17.7 | - | - | - | - | 143.6 | - | 42.5 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Equity Method Investments | 8.1 | 8.1 | 9.3 | 8.1 | 9.0 | 9.2 | 9.9 | 10.8 | 16.4 | 11.4 | 10.5 | 11.4 | 10.7 | 10.3 | 10.7 | 10.9 | 10.1 | ||||||||||||||||||||
| Goodwill | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | - | |||||||||||||||||||
| Intangible Assets | 17.3 | 17.7 | 18.1 | 18.4 | 18.8 | 19.1 | 19.5 | 19.9 | 20.2 | 20.6 | 21.0 | 21.3 | 21.7 | 22.0 | 22.4 | 22.8 | 23.1 | ||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.4 | 6.9 | 5.5 | 5.9 | 6.4 | 6.9 | 7.3 | 7.7 | 8.3 | 8.8 | 8.5 | 9.0 | 9.5 | 9.7 | 9.7 | 10.2 | |||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Assets | 2,950.5 | 2,955.5 | 2,900.4 | 2,880.0 | 2,847.7 | 2,868.6 | 2,880.1 | 2,760.9 | 2,618.8 | 2,587.8 | 2,558.6 | 2,519.1 | 2,351.7 | 2,259.9 | 2,199.5 | 2,112.1 | |||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 44.5 | 95.3 | 80.3 | 86.8 | 111.8 | 49.0 | 49.0 | 37.5 | 32.5 | 8.0 | 18.5 | 67.9 | 38.5 | 5.0 | - | - | - | - | |||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Operating Lease Liabilities Current | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.5 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | |||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||
| Long Term Debt | 214.2 | 216.0 | 215.7 | 199.9 | 199.7 | 232.2 | 232.0 | 230.8 | 225.6 | 235.5 | 218.1 | 178.1 | 175.9 | 214.3 | 219.4 | 219.4 | 220.0 | - | 215.0 | 182.2 | 153.7 | 121.2 | 154.9 | 150.9 | 174.6 | 181.6 | 181.0 | 152.7 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.5 | 5.0 | 3.5 | 4.0 | 4.5 | 5.1 | 5.5 | 6.1 | 6.7 | 7.0 | 7.1 | 7.6 | 8.2 | 8.4 | 8.6 | 9.1 | |||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Deferred Tax Liabilities | 21.2 | 19.6 | 19.0 | 19.3 | 21.5 | 21.0 | 20.6 | 22.4 | 24.8 | 21.2 | 23.1 | 26.8 | 26.2 | 26.8 | 26.1 | 24.0 | 21.7 | ||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Liabilities | 2,443.0 | 2,447.4 | 2,403.5 | 2,347.4 | 2,398.7 | 2,429.6 | 2,448.9 | 2,338.1 | 2,200.9 | 2,176.1 | 2,161.4 | 2,131.4 | 1,976.5 | 1,889.4 | 1,839.7 | 1,749.3 | |||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Retained Earnings | 164.5 | 162.4 | 153.0 | 148.0 | 139.7 | 130.3 | 122.6 | 116.3 | 111.6 | 103.9 | 91.9 | 82.5 | 70.2 | 66.7 | 55.4 | 49.7 | 38.4 | ||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.8) | (2.4) | (2.4) | (3.1) | (3.0) | (3.6) | (2.2) | (3.7) | (3.8) | (3.7) | (5.0) | (3.7) | (2.8) | (3.3) | (3.6) | ||||||||||||||||||||||
| Treasury Stock | 51.1 | 51.1 | 51.1 | 51.1 | 50.7 | 50.1 | 50.1 | 49.2 | 47.7 | 45.5 | 45.5 | 45.5 | 45.5 | 45.5 | 43.7 | 35.5 | 25.5 | - | |||||||||||||||||||
| Minority Interest | 99.4 | 99.4 | 99.4 | 142.7 | 68.8 | 68.8 | 68.8 | 68.8 | 68.8 | 68.8 | 68.8 | 68.8 | 68.8 | 68.8 | 68.8 | 68.8 | 68.8 | ||||||||||||||||||||
| Total Stockholders Equity | 408.1 | 408.6 | 397.4 | 389.9 | 380.2 | 370.2 | 362.4 | 354.0 | 349.0 | 343.0 | 328.5 | 319.0 | 306.4 | 301.7 | 291.1 | 294.1 | 293.3 | ||||||||||||||||||||
| Total Equity | 507.5 | 508.0 | 496.9 | 532.6 | 449.0 | 439.0 | 431.2 | 422.8 | 417.8 | 411.8 | 397.3 | 387.8 | 375.2 | 370.5 | 359.9 | 362.8 | 362.0 | - | |||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||
| Total Debt | 258.7 | 311.2 | 295.9 | 286.7 | 311.4 | 281.2 | 281.0 | 268.3 | 258.1 | 243.5 | 236.6 | 246.0 | 214.4 | 219.3 | 219.4 | 219.4 | 220.0 | - | 223.0 | 256.2 | 241.1 | 208.9 | 215.8 | 211.8 | 212.8 | 224.1 | 227.7 | 234.6 | - | - | - | - | - | - | - | - | - |
| Net debt | 164.7 | 175.0 | 223.5 | 176.3 | 179.9 | 182.9 | 160.4 | 180.6 | 203.3 | 191.0 | 199.2 | 163.8 | 193.6 | 186.1 | 194.7 | 185.6 | 163.1 | - | |||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Book Value | 408.1 | 408.6 | 397.4 | 389.9 | 380.2 | 370.2 | 362.4 | 354.0 | 349.0 | 343.0 | 328.5 | 319.0 | 306.4 | 301.7 | 291.1 | 294.1 | 293.3 | - | |||||||||||||||||||
| Tangible Book Value | 239.9 | 240.1 | 228.6 | 220.7 | 210.6 | 200.2 | 192.1 | 183.3 | 178.0 | 171.6 | 156.7 | 146.9 | 133.9 | 128.9 | 117.9 | 120.5 | 119.3 | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 10.1 |
| 9.5 |
| 9.7 |
| 10.3 |
| 10.4 |
| 10.3 |
| 10.1 |
| 9.9 |
| 9.8 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.8 |
| 150.8 |
| 150.8 |
| 150.8 |
| 150.8 |
| 150.8 |
| 150.8 |
| 150.8 |
| 150.8 |
| 150.8 |
| - |
| 150.8 |
| 150.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.4 |
| 50.7 |
| 51.1 |
| 51.5 |
| 51.8 |
| 52.2 |
| 52.5 |
| 52.9 |
| 53.3 |
| 53.6 |
| - |
| 60.0 |
| 60.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.5 |
| - |
| 10.8 |
| 11.2 |
| 11.7 |
| 11.9 |
| 12.5 |
| 13.0 |
| 13.5 |
| 12.6 |
| 11.8 |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,966.6 |
| - |
| 1,739.7 |
| 1,688.8 |
| 1,642.4 |
| 1,604.3 |
| 1,651.7 |
| 1,534.4 |
| 1,541.7 |
| 1,519.8 |
| 1,482.0 |
| 1,428.7 |
| - |
| 1,571.4 |
| 1,534.5 |
| 1,077.4 |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 73.9 |
| 87.3 |
| 87.7 |
| 60.9 |
| 60.9 |
| 38.2 |
| 42.5 |
| 46.7 |
| 81.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 1.8 |
| 1.9 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| - |
| 9.9 |
| 10.5 |
| 11.0 |
| 11.2 |
| 11.7 |
| 12.2 |
| 12.7 |
| 12.1 |
| 11.3 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 3.5 |
| 0.8 |
| - |
| 5.6 |
| 6.2 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,604.6 |
| - |
| 1,416.9 |
| 1,376.7 |
| 1,337.9 |
| 1,307.1 |
| 1,333.4 |
| 1,213.8 |
| 1,207.2 |
| 1,227.0 |
| 1,196.4 |
| 1,136.9 |
| - |
| 1,291.0 |
| 1,249.6 |
| 913.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.8) |
| (15.1) |
| (23.5) |
| (30.0) |
| (6.3) |
| (2.4) |
| 11.3 |
| 11.7 |
| 6.8 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (0.7) |
| - |
| 1.4 |
| 1.4 |
| 2.0 |
| 2.1 |
| 2.1 |
| 1.1 |
| 1.0 |
| 1.2 |
| 1.1 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.1 |
| 72.3 |
| 73.2 |
| 72.7 |
| 70.7 |
| 70.5 |
| 71.3 |
| 29.3 |
| 27.4 |
| 27.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 250.7 |
| 239.7 |
| 231.4 |
| 224.5 |
| 247.6 |
| 250.1 |
| 263.1 |
| 263.5 |
| 258.1 |
| 264.7 |
| 272.4 |
| 280.4 |
| 284.9 |
| 164.2 |
| 283.6 |
| 282.7 |
| 286.1 |
| 278.1 |
| 274.7 |
| 322.8 |
| 312.0 |
| 304.6 |
| 297.2 |
| 318.3 |
| 320.6 |
| 334.5 |
| 292.8 |
| 285.5 |
| 291.8 |
| 272.4 |
| 280.4 |
| 284.9 |
| 287.2 |
| 283.6 |
| 282.7 |
| 286.1 |
| 278.1 |
| 274.7 |
| 191.6 |
| 186.7 |
| 186.3 |
| 196.3 |
| 197.1 |
| - |
| 195.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 250.7 |
| 239.7 |
| 231.4 |
| 224.5 |
| 247.6 |
| 250.1 |
| 263.1 |
| 263.5 |
| 258.1 |
| 264.7 |
| 272.4 |
| 280.4 |
| 284.9 |
| 164.2 |
| 283.6 |
| 282.7 |
| 286.1 |
| 278.1 |
| 274.7 |
| - |
| 49.5 |
| 38.2 |
| 29.5 |
| 22.2 |
| 45.0 |
| 47.1 |
| 59.8 |
| 59.8 |
| 54.0 |
| 60.2 |
| - |
| 69.7 |
| 73.8 |
| - |
| - |
| - |
| - |
| - |
| - |