| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 296.7 | 222.5 | 286.3 | 28.0 | 31.3 | 142.1 | 12.0 | 52.0 |
| Restricted Cash | 1.5 | 0.4 | 0.0 | 100.0 | 100.0 | - | - | - |
| Short Term Investments | 86.6 | 57.8 | 0.0 | 123.7 | 125.2 | 89.7 | 104.7 | - |
| Cash And Short Term Investments | 383.3 | 280.3 | 286.3 | 151.7 | 156.5 | 231.8 | 116.7 | 52.0 |
| Receivables | ||||||||
| Accounts Receivable | 123.3 | 78.3 | 68.0 | 24.0 | 3.3 | 0.0 | - | - |
| Current Assets | ||||||||
| Inventory | 24.9 | 22.4 | 22.3 | 5.6 | 1.5 | 0.0 | - | - |
| Prepaid Expenses | 18.1 | 11.8 | 10.9 | 8.9 | 5.3 | 4.5 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1.1 | 0.7 | 1.5 | 1.0 | 0.7 | |||
| Current Liabilities | ||||||||
| Accounts Payable | 9.6 | 14.6 | 7.4 | 8.7 | 9.2 | 3.2 | 3.4 | 0.3 |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 7.5 | 8.0 | 0.6 | 1.3 | 1.9 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| (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 | 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 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 324.9 | 296.7 | 282.0 | 228.1 | 211.8 | 222.5 | 223.0 | 233.2 | 302.8 | 286.3 | 303.1 | 297.2 | 49.4 | 28.0 | 35.8 | ||||||||||||||||
| 2.7 |
| 0.0 |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 549.7 | 392.8 | 387.5 | 190.2 | 166.6 | 236.4 | 119.4 | 52.0 |
| 0.3 |
| 0.1 |
| 0.0 |
| Property,Plant & Equipment Net | 1.9 | 1.1 | 0.7 | 0.9 | 1.0 | 1.3 | 1.4 | 0.0 |
| Long Term Investments | 8.1 | 12.5 | 0.0 | 0.0 | 5.0 | 0.0 | 23.3 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | 260.9 | 249.8 | 252.9 | 59.0 | 18.7 | - | - | - |
| Operating Lease Right Of Use Assets | 8.7 | 8.7 | 1.3 | 1.4 | 1.6 | 1.9 | 2.4 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 12.0 | 5.4 | 4.2 | 1.4 | 1.8 | 1.3 | 0.3 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 842.8 | 670.8 | 646.6 | 352.9 | 294.7 | 240.9 | 146.7 | 52.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.1 | 1.7 | 1.1 | 0.9 | 0.7 | 0.6 | 0.4 | - |
| Accrued Expenses | 196.2 | 111.9 | 78.5 | 54.0 | 30.7 | 13.4 | 9.3 | 2.2 |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 205.8 | 126.6 | 87.1 | 64.7 | 42.6 | 18.5 | 13.1 | 2.4 |
| 2.6 |
| 3.3 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.0 | 2.5 | 3.8 | 4.5 | 0.0 | 0.0 | 0.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 528.1 | 445.1 | 398.0 | 210.9 | 174.4 | 68.8 | 16.4 | 2.4 |
| - |
| - |
| Retained Earnings | (667.5) | (644.2) | (556.2) | (392.8) | (257.2) | (173.2) | (69.9) | (17.3) |
| Accumulated Other Comprehensive Income | 0.4 | (0.4) | 1.6 | (0.2) | (0.0) | 0.1 | 0.1 | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 314.7 | 225.6 | 248.7 | 142.0 | 120.2 | 172.1 | 130.3 | (17.3) |
| Total Equity | 314.7 | 225.6 | 248.7 | 142.0 | 120.2 | 172.1 | 130.3 | (17.3) |
| - |
| - |
| Working Capital | 343.9 | 266.2 | 300.5 | 125.5 | 124.0 | 217.9 | 106.3 | 49.5 |
| Book Value | 314.7 | 225.6 | 248.7 | 142.0 | 120.2 | 172.1 | 130.3 | (17.3) |
| Tangible Book Value | 53.8 | (24.2) | (4.3) | 83.1 | 101.5 | - | - | - |
| 46.3 |
| 31.3 |
| 55.8 |
| 91.9 |
| 90.7 |
| 142.1 |
| 48.8 |
| 83.0 |
| 72.0 |
| 12.0 |
| 30.8 |
| 41.8 |
| - |
| - |
| - |
| - |
| Restricted Cash | 1.7 | 1.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | - | 0.0 | - | - | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 61.4 | 86.6 | 93.5 | 76.4 | 65.9 | 57.8 | 61.5 | 45.1 | - | 0.0 | 3.0 | 32.7 | 82.7 | 123.7 | 149.6 | 93.6 | 125.2 | 134.2 | 131.9 | 122.4 | 89.7 | 85.0 | 66.3 | 87.5 | 104.7 | 95.4 | 42.4 | - | - | - | - |
| Cash And Short Term Investments | 386.3 | 383.3 | 375.5 | 304.6 | 277.7 | 280.3 | 284.4 | 278.4 | 302.8 | 286.3 | 306.0 | 330.0 | 132.1 | 151.7 | 185.3 | 139.9 | 156.5 | 190.0 | 223.9 | 213.1 | 231.8 | 133.7 | 149.3 | 159.5 | 116.7 | 126.3 | 84.2 | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | 133.1 | 123.3 | 107.1 | 106.8 | 95.9 | 78.3 | 68.5 | 60.4 | 55.0 | 68.0 | 47.8 | 35.3 | 24.7 | 24.0 | 16.3 | 7.9 | 3.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 25.5 | 24.9 | 24.0 | 22.9 | 22.4 | 22.4 | 21.6 | 20.4 | 21.6 | 22.3 | 22.3 | 8.5 | 6.6 | 5.6 | 6.9 | 1.6 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 24.5 | 18.1 | 23.9 | 19.1 | 14.9 | 11.8 | 12.1 | 8.6 | 10.0 | 10.9 | 12.5 | 9.7 | 9.0 | 8.9 | 6.9 | 5.9 | 5.3 | 6.4 | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 569.4 | 549.7 | 530.6 | 453.4 | 410.8 | 392.8 | 386.6 | 367.8 | 389.5 | 387.5 | 388.6 | 383.5 | 172.3 | 190.2 | 215.6 | 155.3 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Property,Plant & Equipment Net | 2.4 | 1.9 | 1.3 | 1.2 | 1.1 | 1.1 | 1.2 | 1.1 | 0.5 | 0.7 | 0.8 | 0.9 | 0.9 | 0.9 | 0.8 | 0.9 | 1.0 | ||||||||||||||
| Long Term Investments | 34.4 | 8.1 | 2.5 | 17.1 | 20.9 | 12.5 | 9.3 | 17.1 | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 5.0 | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Intangible Assets | 254.2 | 260.9 | 231.9 | 237.9 | 243.8 | 249.8 | 255.8 | 261.8 | 257.4 | 252.9 | 258.3 | 56.4 | 57.7 | 59.0 | 45.0 | 18.5 | 18.7 | ||||||||||||||
| Operating Lease Right Of Use Assets | 12.6 | 8.7 | 8.5 | 8.9 | 7.7 | 8.7 | 9.1 | 8.8 | 0.7 | 1.3 | 1.4 | 1.6 | 1.3 | 1.4 | 1.3 | 1.5 | |||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | 16.2 | 12.0 | 9.9 | 6.8 | 5.5 | 5.4 | 5.4 | 4.0 | 3.9 | 4.2 | 1.5 | 1.2 | 1.3 | 1.4 | 1.7 | 2.0 | 1.8 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 890.9 | 842.8 | 785.1 | 725.8 | 690.2 | 670.8 | 667.9 | 660.8 | 652.0 | 646.6 | 650.6 | 443.6 | 333.5 | 352.9 | 364.3 | 278.1 | 294.7 | ||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 59.4 | 9.6 | 12.2 | 17.7 | 11.6 | 14.6 | 9.5 | 9.8 | 16.0 | 7.4 | 7.4 | 14.4 | 6.4 | 8.7 | 10.5 | 4.9 | 9.2 | 5.0 | 5.4 | 5.7 | 3.2 | 5.2 | 3.0 | 3.3 | 3.4 | 2.7 | 2.3 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Operating Lease Liabilities Current | 2.4 | 2.1 | 2.0 | 2.1 | 1.6 | 1.7 | 1.5 | 1.1 | 0.4 | 1.1 | 1.1 | 1.1 | 0.9 | 0.9 | 0.8 | 0.7 | |||||||||||||||
| Accrued Expenses | 35.4 | 47.3 | 37.0 | 26.8 | 16.6 | 32.2 | 104.7 | 101.4 | 89.6 | 78.5 | 66.2 | 42.7 | 40.4 | 54.0 | 38.3 | 26.9 | 30.7 | 43.8 | |||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Liabilities | 272.8 | 205.8 | 160.4 | 144.8 | 127.6 | 126.6 | 115.8 | 112.3 | 105.9 | 87.1 | 74.7 | 58.2 | 48.8 | 64.7 | 51.4 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 11.2 | 7.5 | 7.4 | 7.9 | 7.0 | 8.0 | 8.5 | 8.2 | 0.3 | 0.6 | 0.9 | 1.2 | 1.1 | 1.3 | 1.3 | 1.7 | |||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 5.9 | 5.0 | 16.0 | 9.1 | 13.9 | 2.5 | 4.0 | 4.0 | 4.3 | 3.8 | 0.0 | 0.0 | 0.8 | 4.5 | 4.3 | 0.0 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 648.4 | 528.1 | 493.1 | 470.7 | 457.0 | 445.1 | 435.9 | 431.8 | 417.4 | 398.0 | 381.6 | 365.0 | 192.4 | 210.9 | 195.1 | 169.2 | |||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Retained Earnings | (1,457.7) | (667.5) | (661.8) | (664.7) | (658.9) | (644.2) | (620.4) | (606.2) | (581.5) | (556.2) | (520.6) | (497.0) | (423.0) | (392.8) | (356.4) | (293.8) | (257.2) | ||||||||||||||
| Accumulated Other Comprehensive Income | (0.0) | 0.4 | 0.0 | 0.4 | (0.3) | (0.4) | 0.9 | (0.5) | (0.0) | 1.6 | (1.5) | 0.1 | 0.1 | (0.2) | (0.4) | (0.1) | |||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Stockholders Equity | 242.5 | 314.7 | 292.0 | 255.2 | 233.3 | 225.6 | 232.0 | 229.0 | 234.6 | 248.7 | 269.1 | 78.6 | 141.2 | 142.0 | 169.3 | 108.9 | 120.2 | ||||||||||||||
| Total Equity | 242.5 | 314.7 | 292.0 | 255.2 | 233.3 | 225.6 | 232.0 | 229.0 | 234.6 | 248.7 | 269.1 | 78.6 | 141.2 | 142.0 | 169.3 | 108.9 | 120.2 | 56.4 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Working Capital | 296.6 | 343.9 | 370.2 | 308.6 | 283.2 | 266.2 | 270.9 | 255.5 | 283.6 | 300.5 | 313.9 | 325.3 | 123.5 | 125.5 | 164.2 | 120.7 | 124.0 | 146.4 | |||||||||||||
| Book Value | 242.5 | 314.7 | 292.0 | 255.2 | 233.3 | 225.6 | 232.0 | 229.0 | 234.6 | 248.7 | 269.1 | 78.6 | 141.2 | 142.0 | 169.3 | 108.9 | 120.2 | 56.4 | |||||||||||||
| Tangible Book Value | (11.7) | 53.8 | 60.2 | 17.3 | (10.6) | (24.2) | (23.8) | (32.8) | (22.8) | (4.3) | 10.7 | 22.2 | 83.5 | 83.1 | 124.3 | 90.5 | 101.5 | ||||||||||||||
| 4.5 |
| 4.6 |
| 4.5 |
| 4.4 |
| 2.7 |
| 2.9 |
| 2.7 |
| 3.1 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.6 |
| 196.8 |
| 228.4 |
| 217.8 |
| 236.4 |
| 138.2 |
| 152.1 |
| 162.4 |
| 119.4 |
| 129.3 |
| 84.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| 15.0 |
| 15.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 6.5 |
| 23.3 |
| 27.3 |
| 16.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.9 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.3 |
| 2.4 |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.4 |
| 1.4 |
| 1.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.1 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.2 |
| 247.7 |
| 222.2 |
| 240.9 |
| 141.9 |
| 155.8 |
| 172.8 |
| 146.7 |
| 158.3 |
| 104.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| 20.8 |
| 27.8 |
| 13.4 |
| 13.0 |
| 13.0 |
| 9.8 |
| 9.3 |
| 7.9 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.6 |
| 42.6 |
| 50.4 |
| 29.0 |
| 35.0 |
| 18.5 |
| 18.8 |
| 16.6 |
| 13.5 |
| 13.1 |
| 10.9 |
| 11.1 |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.6 |
| 2.8 |
| 2.9 |
| 3.1 |
| 3.3 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.4 |
| 178.8 |
| 151.9 |
| 88.4 |
| 68.8 |
| 21.6 |
| 19.6 |
| 16.7 |
| 16.4 |
| 12.1 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (314.7) |
| (267.6) |
| (223.7) |
| (173.2) |
| (136.0) |
| (114.5) |
| (91.2) |
| (69.9) |
| (51.9) |
| (36.9) |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.3 |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.4 |
| 95.7 |
| 133.9 |
| 172.1 |
| 120.3 |
| 136.2 |
| 156.1 |
| 130.3 |
| 146.2 |
| (34.9) |
| (23.1) |
| 0.0 |
| (0.1) |
| (0.0) |
| 95.7 |
| 133.9 |
| 172.1 |
| 120.3 |
| 136.2 |
| 156.1 |
| 130.3 |
| 146.2 |
| (34.9) |
| (23.1) |
| 0.0 |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.3 |
| 182.7 |
| 217.9 |
| 119.4 |
| 135.5 |
| 148.9 |
| 106.3 |
| 118.4 |
| 73.8 |
| - |
| - |
| - |
| - |
| 95.7 |
| 133.9 |
| 172.1 |
| 120.3 |
| 136.2 |
| 156.1 |
| 130.3 |
| 146.2 |
| (34.9) |
| (23.1) |
| 0.0 |
| (0.1) |
| (0.0) |
| 37.4 |
| - |
| - |
| 172.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |