| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 383.7 | 543.1 | 696.1 | 161.4 | 108.5 | 104.3 | 16.7 | 69.6 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,641.9 | 1,746.2 | 1,156.8 | 483.5 | 468.6 | 336.5 | 106.1 | - | - |
| Cash And Short Term Investments | 2,025.7 | 2,289.3 | 1,853.0 | 644.9 | 577.1 | 440.7 | 122.8 | 69.6 | - |
| Receivables | |||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 49.4 | 38.3 | 25.1 | 10.6 | 6.8 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 61.7 | 46.1 | 40.6 | 33.1 | 22.4 | 17.0 | 12.7 | - | - |
| Accumulated Depreciation | 28.5 | 21.8 | 17.7 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 64.6 | 54.4 | 61.8 | 21.3 | 14.1 | 12.6 | 11.4 | - | - |
| Short Term Debt | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 142.2 | 123.0 | 80.6 | 57.4 | |||||
| Common Equity | |||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | ||||
| 7.0 |
| 2.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,075.0 | 2,327.6 | 1,879.3 | 660.2 | 589.8 | 454.1 | 134.0 | - | - |
| 14.5 |
| 10.8 |
| 8.1 |
| 5.6 |
| - |
| - |
| Property,Plant & Equipment Net | 33.2 | 24.3 | 22.9 | 18.7 | 11.5 | 8.9 | 7.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | - | - |
| Intangible Assets | 55.8 | 56.7 | 57.7 | 58.8 | 59.9 | 60.9 | 62.0 | - | - |
| Operating Lease Right Of Use Assets | 132.1 | 117.5 | 77.1 | 55.1 | 59.7 | 27.4 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 14.8 | 1.7 | 7.0 | 2.9 | 0.8 | 0.3 | 2.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,354.5 | 2,558.3 | 2,061.7 | 811.9 | 738.0 | 567.4 | 220.5 | - | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | 0.0 | 4.5 | 12.4 | 12.1 | - | - | - |
| Operating Lease Liabilities Current | 16.5 | 12.9 | 7.4 | 6.8 | 6.2 | 3.7 | - | - | - |
| Accrued Expenses | 5.0 | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 7.9 | 0.6 | 3.9 | 0.5 | 0.3 | 0.1 | 1.0 | - | - |
| Total Current Liabilities | 290.4 | 163.9 | 143.9 | 62.0 | 60.4 | 47.2 | 43.1 | - | - |
| 60.4 |
| 29.0 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | 0.0 | 6.6 | 8.5 | - | - | - |
| Deferred Tax Liabilities | 2.4 | 2.4 | 3.1 | 7.0 | 7.4 | 7.4 | 7.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.2 | 0.7 | 1.5 | 0.3 | 0.6 | 0.6 | 0.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 723.2 | 293.1 | 235.5 | 126.7 | 135.4 | 92.7 | 68.0 | - | - |
| - |
| - |
| - |
| - |
| Retained Earnings | (2,869.1) | (1,737.8) | (1,137.7) | (701.3) | (452.6) | (265.5) | (157.4) | - | - |
| Accumulated Other Comprehensive Income | 3.2 | 1.3 | 0.5 | (1.8) | (0.4) | 0.1 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,631.3 | 2,265.2 | 1,826.2 | 685.2 | 602.6 | 474.7 | (152.6) | (108.4) | (67.7) |
| Total Equity | 1,631.3 | 2,265.2 | 1,826.2 | 685.2 | 602.6 | 474.7 | (152.6) | (108.4) | (67.7) |
| - |
| - |
| - |
| - |
| Working Capital | 1,784.6 | 2,163.7 | 1,735.4 | 598.2 | 529.4 | 406.9 | 90.9 | - | - |
| Book Value | 1,631.3 | 2,265.2 | 1,826.2 | 685.2 | 602.6 | 474.7 | (152.6) | (108.4) | (67.7) |
| Tangible Book Value | 1,560.9 | 2,193.9 | 1,753.8 | 611.8 | 528.1 | 399.1 | (229.2) | - | - |
| (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 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 440.9 | 383.7 | 217.4 | 402.4 | 333.6 | 543.1 | 201.3 | 275.7 | 288.4 | 696.1 | 358.4 | 380.3 | 427.2 | 161.4 | 178.9 | ||||||||||||||||
| 105.8 |
| 97.7 |
| 108.5 |
| 129.2 |
| 195.6 |
| 351.6 |
| 104.3 |
| 64.9 |
| 24.0 |
| 182.7 |
| 16.7 |
| 21.8 |
| 85.5 |
| 62.8 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,467.1 | 1,641.9 | 1,714.1 | 1,734.7 | 1,769.1 | 1,746.2 | 1,348.2 | 1,315.0 | 1,415.1 | 1,156.8 | 454.8 | 529.2 | 482.6 | 483.5 | 476.1 | 355.7 | 421.1 | 468.6 | 479.5 | 450.7 | 330.0 | 336.5 | 401.3 | 301.5 | 165.3 | 106.1 | - | - | - | - | - |
| Cash And Short Term Investments | 1,908.1 | 2,025.7 | 1,931.5 | 2,137.2 | 2,102.7 | 2,289.3 | 1,549.5 | 1,590.7 | 1,703.5 | 1,853.0 | 813.2 | 909.5 | 909.8 | 644.9 | 655.0 | 461.4 | 518.8 | 577.1 | 608.7 | 646.3 | 681.6 | 440.7 | 466.1 | 325.4 | 347.9 | 122.8 | 21.8 | 85.5 | 62.8 | - | - |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 59.8 | 49.4 | 46.0 | 39.3 | 31.9 | 38.3 | 29.7 | 34.0 | 25.7 | 25.1 | 11.0 | 10.1 | 9.0 | 10.6 | 15.2 | 16.0 | 10.2 | 6.8 | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | 1,967.9 | 2,075.0 | 1,977.5 | 2,176.4 | 2,134.6 | 2,327.6 | 1,579.1 | 1,624.7 | 1,729.2 | 1,879.3 | 824.5 | 922.1 | 922.8 | 660.2 | 675.1 | 483.0 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 62.2 | 61.7 | 59.9 | 58.1 | 50.5 | 46.1 | 46.5 | 45.7 | 42.6 | 40.6 | 38.4 | 36.5 | 34.2 | 33.1 | 31.8 | 28.4 | 24.6 | 22.4 | 20.3 | 20.3 | 19.6 | 17.0 | 14.5 | 13.9 | 13.0 | 12.7 | - | - | - | - | - |
| Accumulated Depreciation | 30.7 | 28.5 | 27.0 | 25.0 | 23.4 | 21.8 | 21.7 | 20.5 | 18.9 | 17.7 | 18.1 | 16.8 | 15.7 | 14.5 | 13.5 | 12.5 | 11.6 | ||||||||||||||
| Property,Plant & Equipment Net | 31.5 | 33.2 | 32.9 | 33.0 | 27.2 | 24.3 | 24.8 | 25.3 | 23.7 | 22.9 | 20.3 | 19.7 | 18.5 | 18.7 | 18.3 | 15.9 | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | |||||||||||||
| Intangible Assets | 55.8 | 55.8 | 55.9 | 56.1 | 56.4 | 56.7 | 56.9 | 57.2 | 57.5 | 57.7 | 58.0 | 58.3 | 58.5 | 58.8 | 58.5 | 59.3 | 59.6 | ||||||||||||||
| Operating Lease Right Of Use Assets | 129.9 | 132.1 | 134.5 | 114.0 | 115.8 | 117.5 | 74.3 | 75.3 | 76.2 | 77.1 | 53.1 | 53.7 | 54.3 | 55.1 | 56.3 | 57.4 | |||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | 14.5 | 14.8 | 14.9 | 31.4 | 13.1 | 1.7 | 10.3 | 8.3 | 4.2 | 7.0 | 11.4 | 2.7 | 2.8 | 2.9 | 0.9 | 0.7 | 0.9 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 2,253.7 | 2,354.5 | 2,251.9 | 2,429.6 | 2,365.4 | 2,558.3 | 1,763.0 | 1,808.4 | 1,908.4 | 2,061.7 | 984.2 | 1,073.7 | 1,073.2 | 811.9 | 825.9 | 632.8 | |||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | 80.5 | 64.6 | 74.8 | 56.8 | 47.5 | 54.4 | 24.5 | 29.3 | 32.4 | 61.8 | 29.6 | 29.8 | 19.9 | 21.3 | 24.4 | 14.1 | 14.2 | 14.1 | 10.5 | 10.4 | 9.7 | 12.6 | 6.7 | 10.2 | 7.9 | 11.4 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.4 | 4.5 | 9.7 | 9.7 | 11.4 | ||||||||||||||
| Operating Lease Liabilities Current | 16.6 | 16.5 | 16.3 | 13.1 | 13.0 | 12.9 | 8.4 | 8.3 | 8.2 | 7.4 | 5.8 | 5.7 | 5.9 | 6.8 | 7.0 | 6.0 | |||||||||||||||
| Accrued Expenses | 5.0 | - | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Current Liabilities | 3.3 | 7.9 | 8.2 | 0.5 | 0.7 | 0.6 | 1.3 | 0.7 | 0.7 | 3.9 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.3 | ||||||||||||||
| Total Current Liabilities | 289.6 | 290.4 | 245.6 | 184.5 | 158.6 | 163.9 | 110.9 | 105.3 | 93.7 | 143.9 | 85.5 | 78.1 | 54.6 | 62.0 | 73.3 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 140.0 | 142.2 | 142.1 | 119.7 | 121.4 | 123.0 | 78.3 | 79.1 | 79.9 | 80.6 | 57.1 | 57.5 | 57.7 | 57.4 | 58.2 | ||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.4 | 3.8 | 5.7 | ||||||||||||||
| Deferred Tax Liabilities | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 3.1 | 3.1 | 3.1 | 3.1 | 3.2 | 7.0 | 7.0 | 7.0 | 7.1 | 7.4 | 7.4 | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | 6.9 | 1.2 | 2.5 | 7.2 | 4.1 | 0.7 | 1.6 | 0.7 | 3.0 | 1.5 | 1.0 | 0.3 | 1.7 | 0.3 | 0.5 | 0.2 | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 753.8 | 723.2 | 655.0 | 564.2 | 287.2 | 293.1 | 196.7 | 189.6 | 182.9 | 235.5 | 146.8 | 142.9 | 121.0 | 126.7 | 144.5 | 134.0 | |||||||||||||||
| 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 | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Retained Earnings | (3,322.9) | (2,869.1) | (2,504.2) | (2,199.0) | (1,951.2) | (1,737.8) | (1,543.2) | (1,386.9) | (1,253.7) | (1,137.7) | (976.2) | (867.7) | (769.4) | (701.3) | (644.8) | (571.5) | (510.3) | ||||||||||||||
| Accumulated Other Comprehensive Income | (0.6) | 3.2 | 3.1 | 1.3 | 1.7 | 1.3 | 3.8 | (1.9) | (1.2) | 0.5 | (0.9) | (1.3) | (0.6) | (1.8) | (2.4) | (1.8) | |||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Stockholders Equity | 1,499.9 | 1,631.3 | 1,596.9 | 1,865.4 | 2,078.2 | 2,265.2 | 1,566.3 | 1,618.8 | 1,725.5 | 1,826.2 | 837.5 | 930.8 | 952.2 | 685.2 | 681.4 | 498.8 | |||||||||||||||
| Total Equity | 1,499.9 | 1,631.3 | 1,596.9 | 1,865.4 | 2,078.2 | 2,265.2 | 1,566.3 | 1,618.8 | 1,725.5 | 1,826.2 | 837.5 | 930.8 | 952.2 | 685.2 | 681.4 | 498.8 | 551.0 | 602.6 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Working Capital | 1,678.3 | 1,784.6 | 1,731.9 | 1,991.9 | 1,976.0 | 2,163.7 | 1,468.3 | 1,519.4 | 1,635.5 | 1,735.4 | 738.9 | 844.0 | 868.1 | 598.2 | 601.8 | 419.5 | 476.9 | ||||||||||||||
| Book Value | 1,499.9 | 1,631.3 | 1,596.9 | 1,865.4 | 2,078.2 | 2,265.2 | 1,566.3 | 1,618.8 | 1,725.5 | 1,826.2 | 837.5 | 930.8 | 952.2 | 685.2 | 681.4 | 498.8 | 551.0 | 602.6 | |||||||||||||
| Tangible Book Value | 1,429.5 | 1,560.9 | 1,526.4 | 1,794.6 | 2,007.1 | 2,193.9 | 1,494.8 | 1,547.0 | 1,653.4 | 1,753.8 | 764.8 | 858.0 | 879.1 | 611.8 | 608.3 | 424.9 | 476.8 | ||||||||||||||
| 7.5 |
| 8.2 |
| 8.2 |
| 7.0 |
| 7.5 |
| 7.6 |
| 5.7 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 534.3 |
| 589.8 |
| 623.5 |
| 661.0 |
| 697.4 |
| 454.1 |
| 482.9 |
| 340.4 |
| 362.1 |
| 134.0 |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| 10.2 |
| 9.5 |
| 8.7 |
| 8.1 |
| 7.5 |
| 6.8 |
| 6.2 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 11.5 |
| 10.1 |
| 10.7 |
| 10.9 |
| 8.9 |
| 7.0 |
| 7.1 |
| 6.8 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| 14.6 |
| 14.6 |
| 14.6 |
| 14.6 |
| 14.6 |
| 14.6 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| 59.9 |
| 60.1 |
| 60.4 |
| 60.7 |
| 60.9 |
| 61.2 |
| 61.5 |
| 61.7 |
| 62.0 |
| - |
| - |
| - |
| - |
| - |
| 58.6 |
| 59.7 |
| 25.2 |
| 25.9 |
| 26.7 |
| 27.4 |
| 28.2 |
| 28.9 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.0 |
| 0.4 |
| 0.4 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 682.8 |
| 738.0 |
| 735.0 |
| 774.0 |
| 811.7 |
| 567.4 |
| 595.1 |
| 454.0 |
| 454.3 |
| 220.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 12.7 |
| 8.3 |
| 10.0 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 6.2 |
| 5.0 |
| 4.9 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.6 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.7 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| 63.5 |
| 57.5 |
| 60.4 |
| 51.9 |
| 45.8 |
| 43.8 |
| 47.2 |
| 42.4 |
| 43.7 |
| 41.5 |
| 43.1 |
| - |
| - |
| - |
| - |
| - |
| 58.9 |
| 59.6 |
| 60.4 |
| 26.8 |
| 27.6 |
| 28.3 |
| 29.0 |
| 29.7 |
| 30.3 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 9.7 |
| 7.6 |
| 8.1 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 0.6 |
| 0.9 |
| 0.6 |
| 1.4 |
| 0.6 |
| 1.1 |
| 0.7 |
| 0.6 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.8 |
| 135.4 |
| 96.8 |
| 89.0 |
| 89.1 |
| 92.7 |
| 90.0 |
| 93.5 |
| 69.0 |
| 68.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (452.6) |
| (400.0) |
| (347.0) |
| (302.7) |
| (265.5) |
| (231.3) |
| (204.1) |
| (176.9) |
| (157.4) |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| (0.4) |
| (0.0) |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 551.0 |
| 602.6 |
| 638.2 |
| 685.0 |
| 722.6 |
| 474.7 |
| 505.1 |
| 360.5 |
| 385.3 |
| (152.6) |
| (139.4) |
| (127.7) |
| (118.1) |
| (108.4) |
| (67.7) |
| 638.2 |
| 685.0 |
| 722.6 |
| 474.7 |
| 505.1 |
| 360.5 |
| 385.3 |
| (152.6) |
| (139.4) |
| (127.7) |
| (118.1) |
| (108.4) |
| (67.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 529.4 |
| 571.6 |
| 615.2 |
| 653.6 |
| 406.9 |
| 440.5 |
| 296.6 |
| 320.6 |
| 90.9 |
| - |
| - |
| - |
| - |
| - |
| 638.2 |
| 685.0 |
| 722.6 |
| 474.7 |
| 505.1 |
| 360.5 |
| 385.3 |
| (152.6) |
| (139.4) |
| (127.7) |
| (118.1) |
| (108.4) |
| (67.7) |
| 528.1 |
| 563.5 |
| 610.0 |
| 647.3 |
| 399.1 |
| 429.3 |
| 284.4 |
| 309.0 |
| (229.2) |
| - |
| - |
| - |
| - |
| - |