| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 130.0 | 297.3 | 381.4 | 155.4 | 183.3 | 287.5 | 243.8 | 0.9 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 130.0 | 297.3 | 381.4 | 155.4 | 183.3 | 287.5 | 243.8 | 0.9 | - |
| Receivables | |||||||||
| Accounts Receivable | 78.1 | 38.8 | 1.6 | 0.0 | - | - | - | - | - |
| Current Assets | |||||||||
| Inventory | 5.5 | 3.2 | 1.2 | 0.0 | - | - | - | - | - |
| Prepaid Expenses | 15.4 | 20.9 | 13.2 | 5.1 | 3.3 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 4.5 | 4.3 | 4.2 | 2.7 | 1.5 | 1.3 | 0.5 | - | - |
| Accumulated Depreciation | 3.5 | 2.8 | 2.0 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 5.0 | 10.5 | 12.6 | 10.0 | 5.2 | 16.8 | 0.7 | 0.1 | - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 209.1 | 201.4 | 137.8 | 95.3 | 89.7 | 39.6 | 22.8 | - | - |
| Operating Lease Liabilities Non-Current | 2.1 | 0.0 | 0.5 | 1.1 | |||||
| Common Equity | |||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | 209.1 | 201.4 | 137.8 | 95.3 | 89.7 | 47.0 | 22.8 | - | - |
| Net debt | 79.1 | (95.9) | (243.6) | (60.1) | (93.6) | ||||
| 3.9 |
| 11.8 |
| 0.0 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 229.0 | 360.1 | 397.4 | 160.5 | 186.5 | 291.4 | 255.6 | 0.9 | - |
| 1.5 |
| 0.9 |
| 0.3 |
| 0.0 |
| - |
| - |
| Property,Plant & Equipment Net | 1.1 | 1.5 | 2.1 | 1.2 | 0.7 | 1.0 | 0.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.6 | 0.6 | 1.5 | 2.3 | 1.9 | 2.4 | 0.9 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.9 | 1.7 | 1.7 | 0.3 | 0.2 | 0.4 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 259.1 | 378.3 | 413.8 | 164.8 | 189.4 | 295.1 | 257.2 | 0.9 | - |
| 7.4 |
| - |
| - |
| - |
| Deferred Revenue Current | 27.2 | 19.8 | 7.1 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.5 | 0.7 | 0.7 | 0.5 | 0.5 | 0.2 | - | - |
| Accrued Expenses | 89.8 | 53.2 | 17.2 | 14.7 | 11.4 | 10.6 | 2.3 | 0.2 | - |
| Other Current Liabilities | 7.5 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 132.0 | 85.7 | 38.8 | 26.2 | 18.9 | 55.5 | 3.7 | 2.2 | - |
| 1.2 |
| 1.6 |
| 0.6 |
| - |
| - |
| Deferred Revenue Non-Current | 350.1 | 333.3 | 299.8 | 109.5 | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.0 | 11.5 | 9.7 | 7.5 | 7.5 | 4.1 | 2.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 697.3 | 631.9 | 486.6 | 239.6 | 117.3 | 100.8 | 29.2 | 2.2 | - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,484.3) | (1,263.0) | (928.7) | (727.1) | (529.4) | (385.5) | (256.4) | (1.3) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (438.2) | (253.6) | (72.8) | (74.8) | 72.2 | 194.3 | 228.0 | (1.3) | 0.0 |
| Total Equity | (438.2) | (253.6) | (72.8) | (74.8) | 72.2 | 194.3 | 228.0 | (1.3) | 0.0 |
| (240.5) |
| (221.0) |
| - |
| - |
| Working Capital | 96.9 | 274.4 | 358.7 | 134.3 | 167.6 | 235.8 | 251.9 | (1.3) | - |
| Book Value | (438.2) | (253.6) | (72.8) | (74.8) | 72.2 | 194.3 | 228.0 | (1.3) | 0.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - |
| (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 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 180.9 | 130.0 | 135.2 | 149.6 | 212.3 | 297.3 | 334.7 | 276.2 | 322.2 | 381.4 | 213.7 | 248.8 | 129.6 | 155.4 | 196.8 | |||||||||||||||||||
| 207.4 |
| 138.1 |
| 183.3 |
| 224.6 |
| 209.7 |
| 238.0 |
| 287.5 |
| 226.4 |
| 247.3 |
| 256.7 |
| 243.8 |
| 74.5 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 180.9 | 130.0 | 135.2 | 149.6 | 212.3 | 297.3 | 334.7 | 276.2 | 322.2 | 381.4 | 213.7 | 248.8 | 129.6 | 155.4 | 196.8 | 207.4 | 138.1 | 183.3 | 224.6 | 209.7 | 238.0 | 287.5 | 226.4 | 247.3 | 256.7 | 243.8 | 74.5 | - | - | 0.9 | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||
| Accounts Receivable | 80.7 | 78.1 | 55.8 | 51.3 | 36.4 | 38.8 | 21.1 | 10.9 | 3.9 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||
| Inventory | 6.5 | 5.5 | 3.6 | 3.4 | 3.2 | 3.2 | 3.1 | 2.2 | 1.5 | 1.2 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 8.4 | 15.4 | 13.2 | 14.6 | 13.1 | 20.9 | 15.0 | 15.5 | 12.7 | 13.2 | 12.9 | 8.8 | 10.3 | 5.1 | 1.0 | 1.9 | 7.7 | 3.3 | ||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Current Assets | 276.6 | 229.0 | 207.8 | 218.9 | 264.9 | 360.1 | 373.8 | 304.8 | 340.3 | 397.4 | 226.7 | 257.7 | 139.8 | 160.5 | 197.8 | 209.3 | ||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 4.3 | 4.3 | 4.2 | 4.2 | 3.8 | 2.9 | 2.9 | 2.7 | 2.1 | 2.0 | 1.7 | 1.5 | 1.4 | 1.4 | 1.4 | 1.3 | 1.1 | 0.9 | 0.8 | 0.5 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 2.6 | 2.5 | 2.3 | 2.0 | 1.9 | 1.7 | 1.6 | 1.5 | 1.3 | 1.1 | 1.0 | |||||||||||||||||
| Property,Plant & Equipment Net | 1.0 | 1.1 | 1.2 | 1.2 | 1.4 | 1.5 | 1.7 | 1.8 | 2.0 | 2.1 | 2.0 | 1.2 | 1.3 | 1.2 | 0.8 | 0.9 | 0.7 | |||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Operating Lease Right Of Use Assets | 2.5 | 2.6 | 2.7 | 0.9 | 0.4 | 0.6 | 0.8 | 1.1 | 1.3 | 1.5 | 1.7 | 1.9 | 2.1 | 2.3 | 2.5 | 2.6 | ||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Current Assets | 3.1 | 2.9 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 3.8 | 3.7 | 0.3 | 0.3 | 0.8 | 0.8 | 0.8 | |||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Assets | 305.1 | 259.1 | 240.3 | 250.2 | 294.2 | 378.3 | 387.0 | 319.4 | 356.5 | 413.8 | 237.0 | 265.0 | 144.0 | 164.8 | 201.9 | 213.5 | 149.0 | |||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||
| Accounts Payable | 6.4 | 5.0 | 1.1 | 4.0 | 11.6 | 10.5 | 7.1 | 7.7 | 8.4 | 12.6 | 5.8 | 4.2 | 4.8 | 10.0 | 7.1 | 5.8 | 2.9 | 5.2 | 5.6 | 5.4 | 10.9 | 16.8 | 4.8 | 4.9 | 1.2 | 0.7 | 0.4 | - | - | 0.1 | - | - | - | - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||
| Deferred Revenue Current | 33.0 | 27.2 | 24.3 | 21.5 | 17.3 | 19.8 | 20.2 | 9.9 | 16.5 | 7.1 | 2.4 | 0.3 | - | - | - | - | - | |||||||||||||||||
| Operating Lease Liabilities Current | 0.7 | 0.6 | 0.6 | 0.2 | 0.3 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | ||||||||||||||||||
| Accrued Expenses | 83.3 | 89.8 | 65.3 | 64.3 | 43.0 | 53.2 | 35.8 | 27.3 | 16.5 | 17.2 | 13.5 | 15.5 | 8.0 | 14.7 | 13.3 | 13.8 | 7.6 | 11.4 | ||||||||||||||||
| Other Current Liabilities | - | 7.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Liabilities | 125.0 | 132.0 | 93.1 | 91.8 | 74.0 | 85.7 | 65.3 | 47.0 | 43.5 | 38.8 | 24.0 | 21.5 | 14.4 | 26.2 | 22.9 | |||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||
| Long Term Debt | 163.7 | 209.1 | 207.1 | 205.1 | 203.2 | 201.4 | 175.7 | 174.4 | 149.0 | 137.8 | 99.3 | 97.8 | 96.6 | 95.3 | 93.9 | 92.4 | 91.0 | 89.7 | 88.3 | 37.3 | 35.6 | 39.6 | 41.1 | 44.9 | 45.9 | 22.8 | 22.6 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.0 | 2.1 | 2.1 | 0.6 | 0.0 | - | 0.0 | 0.1 | 0.3 | 0.5 | 0.6 | 0.8 | 0.9 | 1.1 | 1.2 | 1.4 | ||||||||||||||||||
| Deferred Revenue Non-Current | 347.9 | 350.1 | 349.0 | 347.0 | 343.8 | 333.3 | 322.4 | 321.2 | 302.5 | 299.8 | 123.4 | 119.8 | - | 109.5 | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Liabilities | 3.5 | 4.0 | 11.5 | 11.5 | 11.5 | 11.5 | 10.8 | 10.5 | 9.7 | 9.7 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | ||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Liabilities | 642.1 | 697.3 | 662.8 | 656.1 | 632.6 | 631.9 | 574.2 | 553.2 | 505.0 | 486.6 | 254.8 | 247.4 | 234.2 | 239.6 | 228.4 | 220.5 | ||||||||||||||||||
| 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 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Retained Earnings | (1,514.6) | (1,484.3) | (1,463.1) | (1,433.1) | (1,357.3) | (1,263.0) | (1,188.6) | (1,103.0) | (1,011.5) | (928.7) | (849.1) | (805.9) | (764.9) | (727.1) | (672.0) | (621.0) | (570.0) | |||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Stockholders Equity | (337.0) | (438.2) | (422.5) | (405.8) | (338.4) | (253.6) | (187.1) | (233.8) | (148.5) | (72.8) | (17.8) | 17.6 | (90.2) | (74.8) | (26.4) | (7.0) | ||||||||||||||||||
| Total Equity | (337.0) | (438.2) | (422.5) | (405.8) | (338.4) | (253.6) | (187.1) | (233.8) | (148.5) | (72.8) | (17.8) | 17.6 | (90.2) | (74.8) | (26.4) | (7.0) | 38.0 | 72.2 | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| Total Debt | 163.7 | 209.1 | 207.1 | 205.1 | 203.2 | 201.4 | 175.7 | 174.4 | 149.0 | 137.8 | 99.3 | 97.8 | 96.6 | 95.3 | 93.9 | 92.4 | 91.0 | 89.7 | 88.3 | 47.7 | 47.4 | 47.0 | 46.6 | 46.3 | 45.9 | 22.8 | 22.6 | - | - | - | - | - | - | - |
| Net debt | (17.2) | 79.1 | 71.9 | 55.6 | (9.1) | (95.9) | (158.9) | (101.8) | (173.2) | (243.6) | (114.4) | (151.0) | (32.9) | (60.1) | (103.0) | (115.0) | (47.1) | (93.6) | ||||||||||||||||
| Working Capital | 151.5 | 96.9 | 114.7 | 127.1 | 190.9 | 274.4 | 308.5 | 257.8 | 296.9 | 358.7 | 202.7 | 236.2 | 125.4 | 134.3 | 174.9 | 188.2 | 134.3 | 167.6 | ||||||||||||||||
| Book Value | (337.0) | (438.2) | (422.5) | (405.8) | (338.4) | (253.6) | (187.1) | (233.8) | (148.5) | (72.8) | (17.8) | 17.6 | (90.2) | (74.8) | (26.4) | (7.0) | 38.0 | 72.2 | ||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 0.7 |
| 1.7 |
| 4.8 |
| 3.9 |
| 0.8 |
| 1.4 |
| 5.2 |
| 11.8 |
| 3.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.7 |
| 186.5 |
| 225.3 |
| 211.3 |
| 242.8 |
| 291.4 |
| 227.2 |
| 248.7 |
| 261.8 |
| 255.6 |
| 77.7 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.7 |
| 0.8 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.6 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.4 |
| 228.4 |
| 214.6 |
| 246.4 |
| 295.1 |
| 230.9 |
| 252.4 |
| 263.9 |
| 257.2 |
| 79.7 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 11.8 |
| 7.4 |
| 5.6 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 8.8 |
| 6.6 |
| 10.6 |
| 16.6 |
| 6.3 |
| 3.0 |
| 2.3 |
| 2.1 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.1 |
| 11.4 |
| 18.9 |
| 27.8 |
| 39.6 |
| 40.8 |
| 55.5 |
| 27.7 |
| 13.3 |
| 4.6 |
| 3.7 |
| 207.5 |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.7 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 7.5 |
| 7.5 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.1 |
| 2.1 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.0 |
| 117.3 |
| 124.9 |
| 82.5 |
| 82.0 |
| 100.8 |
| 74.5 |
| 64.0 |
| 55.2 |
| 29.2 |
| 232.2 |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (529.4) |
| (493.5) |
| (456.9) |
| (420.3) |
| (385.5) |
| (331.8) |
| (297.7) |
| (276.6) |
| (256.4) |
| (158.4) |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.0 |
| 72.2 |
| 103.5 |
| 132.1 |
| 164.3 |
| 194.3 |
| 156.4 |
| 188.4 |
| 208.7 |
| 228.0 |
| (152.5) |
| (84.4) |
| (2.5) |
| (1.3) |
| (0.8) |
| (0.5) |
| (0.3) |
| 0.0 |
| 103.5 |
| 132.1 |
| 164.3 |
| 194.3 |
| 156.4 |
| 188.4 |
| 208.7 |
| 228.0 |
| (152.5) |
| (84.4) |
| (2.5) |
| (1.3) |
| (0.8) |
| (0.5) |
| (0.3) |
| 0.0 |
| (136.3) |
| (162.0) |
| (190.6) |
| (240.5) |
| (179.7) |
| (201.0) |
| (210.8) |
| (221.0) |
| (51.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 197.5 |
| 171.7 |
| 202.0 |
| 235.8 |
| 199.5 |
| 235.4 |
| 257.3 |
| 251.9 |
| (129.8) |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| 103.5 |
| 132.1 |
| 164.3 |
| 194.3 |
| 156.4 |
| 188.4 |
| 208.7 |
| 228.0 |
| (152.5) |
| (84.4) |
| (2.5) |
| (1.3) |
| (0.8) |
| (0.5) |
| (0.3) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |