| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | - | 344.1 | 359.3 | 219.7 | 587.4 | 663.6 | 424.2 | 65.1 | 47.9 | - |
| Restricted Cash | - | - | 0.0 | 2.6 | 1.0 | 16.6 | 0.0 | 5.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | 344.1 | 359.3 | 219.7 | 587.4 | 663.6 | 424.2 | 65.1 | 47.9 | - |
| Receivables | ||||||||||
| Accounts Receivable | 47.0 | 87.9 | 114.8 | 104.2 | 85.3 | 51.2 | 33.4 | 28.1 | - | - |
| Current Assets | ||||||||||
| Inventory | 56.3 | 83.1 | 73.7 | 81.6 | 60.0 | 30.0 | 15.3 | 8.6 | - | - |
| Prepaid Expenses | 22.2 | 19.4 | 18.8 | 16.6 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 380.2 | 375.6 | 383.1 | 358.2 | 218.5 | 103.3 | 67.9 | 25.2 | - | - |
| Accumulated Depreciation | 153.5 | 123.0 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 12.7 | 12.9 | 15.7 | 21.6 | 17.4 | 4.7 | 13.0 | 8.8 | - | - |
| Short Term Debt | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | - | - | - | - | - | 0.0 | 19.8 | 25.5 | - | - |
| Operating Lease Liabilities Non-Current | 73.4 | 73.3 | 83.8 | |||||||
| 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 | - | - | - | - | - | 0.0 | 29.7 | 29.7 | - | - |
| 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 | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| 13.9 |
| 13.0 |
| 8.0 |
| 4.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 684.5 | 584.4 | 596.0 | 635.0 | 747.6 | 774.4 | 480.8 | 106.2 | - | - |
| 103.5 |
| 68.8 |
| 49.0 |
| 30.5 |
| 19.1 |
| 14.1 |
| - |
| - |
| Property,Plant & Equipment Net | 226.7 | 252.6 | 279.6 | 289.3 | 169.5 | 72.8 | 48.8 | 11.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 0.0 | - | - | - | - |
| Intangible Assets | 62.3 | 15.7 | 16.6 | 22.9 | 25.4 | 22.4 | 22.4 | 0.6 | - | - |
| Operating Lease Right Of Use Assets | 60.5 | 57.3 | 65.4 | 69.9 | 60.9 | 47.0 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.9 | 4.1 | 3.1 | 2.4 | 3.3 | 4.3 | 23.9 | 1.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,041.4 | 918.6 | 965.1 | 1,029.0 | 1,018.8 | 929.3 | 605.9 | 124.3 | - | - |
| - |
| 0.0 |
| 9.9 |
| 4.2 |
| - |
| - |
| Deferred Revenue Current | 23.9 | 20.7 | 13.2 | 7.9 | 5.3 | 4.5 | 3.3 | 2.4 | - | - |
| Operating Lease Liabilities Current | 11.0 | 9.3 | 11.5 | 9.0 | 5.1 | 5.9 | - | - | - | - |
| Accrued Expenses | 42.5 | 33.6 | 30.1 | 32.7 | 31.6 | 15.4 | 12.4 | 7.0 | - | - |
| Other Current Liabilities | 10.9 | 5.5 | 4.4 | 6.7 | 8.3 | 5.8 | 2.7 | 2.9 | - | - |
| Total Current Liabilities | 153.5 | 117.6 | 127.2 | 131.0 | 110.4 | 118.1 | 63.0 | 32.4 | - | - |
| 86.1 |
| 76.8 |
| 57.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 10.5 | 12.5 | 8.8 | 3.2 | - | - | 0.8 | 1.1 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.5 | 5.0 | 4.3 | 3.0 | 8.2 | 3.9 | 1.9 | 0.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 245.0 | 208.5 | 224.1 | 223.2 | 201.3 | 190.3 | 185.8 | 101.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,510.6) | (1,467.0) | (1,284.4) | (1,029.3) | (863.3) | (805.1) | (262.4) | (231.1) | - | - |
| Accumulated Other Comprehensive Income | 0.2 | (0.5) | (0.4) | (4.3) | 0.0 | (0.1) | (0.0) | (0.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 796.3 | 710.1 | 741.0 | 805.7 | 817.6 | 739.1 | 420.1 | (220.0) | (112.5) | (96.4) |
| Total Equity | 796.3 | 710.1 | 741.0 | 805.7 | 817.6 | 739.1 | 420.1 | (220.0) | (112.5) | (96.4) |
| - |
| (663.6) |
| (394.4) |
| (35.4) |
| - |
| - |
| Working Capital | 531.0 | 466.8 | 468.9 | 504.1 | 637.2 | 656.2 | 417.8 | 73.9 | - | - |
| Book Value | 796.3 | 710.1 | 741.0 | 805.7 | 817.6 | 739.1 | 420.1 | (220.0) | (112.5) | (96.4) |
| Tangible Book Value | 729.5 | 690.0 | 719.9 | 778.4 | 787.7 | 716.7 | 397.7 | (220.6) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 427.4 |
| - |
| - |
| 65.1 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.5 | 1.5 | 2.5 | 2.6 | 0.5 | 0.5 | 0.0 | 1.0 | 0.0 | 18.2 | 18.2 | 16.6 | 59.5 | 57.8 | - | 0.0 | 50.1 | - | - | 5.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 427.4 | - | - | 65.1 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | 39.0 | 47.0 | 43.8 | 50.0 | 52.5 | 87.9 | 83.5 | 91.2 | 91.3 | 114.8 | 103.8 | 87.7 | 77.9 | 104.2 | 83.5 | 76.2 | 76.5 | 85.3 | 78.4 | 59.7 | 57.4 | 51.2 | 36.0 | 22.7 | 30.9 | 33.4 | 26.2 | - | - | 28.1 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | 53.5 | 56.3 | 62.0 | 69.0 | 74.7 | 83.1 | 94.1 | 88.3 | 83.2 | 73.7 | 80.9 | 83.7 | 82.3 | 81.6 | 78.6 | 70.6 | 63.7 | 60.0 | 51.1 | 44.1 | 38.5 | 30.0 | 25.1 | 21.8 | 19.4 | 15.3 | 13.3 | - | - | 8.6 | - | - | - | - | - |
| Prepaid Expenses | 20.3 | 22.2 | 19.2 | 20.4 | 25.6 | 19.4 | 18.2 | 19.6 | 20.8 | 18.8 | 20.2 | 18.7 | 20.9 | 16.6 | 14.4 | 19.1 | 17.8 | 13.9 | |||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | 669.7 | 684.5 | 659.8 | 655.7 | 579.7 | 584.4 | 593.9 | 579.2 | 567.1 | 596.0 | 562.3 | 582.9 | 601.9 | 635.0 | 629.4 | 666.2 | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 381.5 | 380.2 | 378.3 | 379.5 | 377.2 | 375.6 | 383.4 | 378.7 | 379.9 | 383.1 | 378.9 | 370.4 | - | 358.2 | - | - | - | - | 187.0 | 161.5 | 142.1 | 103.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 160.9 | 153.5 | 145.8 | 139.8 | 131.1 | 123.0 | 124.6 | 115.5 | 110.4 | 103.5 | 93.9 | 85.5 | - | 68.8 | - | - | - | ||||||||||||||||||
| Property,Plant & Equipment Net | 220.6 | 226.7 | 232.5 | 239.7 | 246.1 | 252.6 | 258.8 | 263.3 | 269.5 | 279.6 | 285.0 | 284.9 | 292.1 | 289.3 | 257.7 | 223.0 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Goodwill | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | |||||||||||||||||
| Intangible Assets | 59.9 | 62.3 | 64.8 | 14.7 | 15.2 | 15.7 | 16.1 | 16.7 | 16.1 | 16.6 | 21.8 | 22.3 | 22.9 | 22.9 | 23.5 | 24.1 | 24.8 | ||||||||||||||||||
| Operating Lease Right Of Use Assets | 58.4 | 60.5 | 63.7 | 62.7 | 55.6 | 57.3 | 59.6 | 60.9 | 62.9 | 65.4 | 69.2 | 71.0 | 74.7 | 69.9 | 71.1 | 73.4 | |||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Assets | 2.6 | 2.9 | 1.9 | 2.7 | 2.3 | 4.1 | 4.9 | 5.2 | 2.8 | 3.1 | 2.7 | 20.5 | 12.9 | 2.4 | 2.9 | 3.2 | 3.2 | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 1,015.8 | 1,041.4 | 1,027.4 | 980.0 | 903.4 | 918.6 | 937.8 | 929.7 | 922.9 | 965.1 | 948.5 | 989.6 | 1,014.0 | 1,029.0 | 996.2 | 1,001.6 | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 17.4 | 12.7 | 18.1 | 15.9 | 10.1 | 12.9 | 26.2 | 21.2 | 20.2 | 15.7 | 18.8 | 23.1 | 29.3 | 21.6 | 21.6 | 26.7 | 19.0 | 17.4 | 17.0 | 16.2 | 15.6 | 4.7 | 9.5 | 9.9 | 13.5 | 13.0 | 12.0 | - | - | 8.8 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Deferred Revenue Current | 24.3 | 23.9 | 22.1 | 21.4 | 20.9 | 20.7 | 17.8 | 16.4 | 14.3 | 13.2 | 11.1 | 9.2 | 8.5 | 7.9 | 6.7 | 6.5 | 5.4 | ||||||||||||||||||
| Operating Lease Liabilities Current | 11.3 | 11.0 | 10.5 | 9.7 | 9.4 | 9.3 | 9.4 | 10.8 | 11.1 | 11.5 | 10.0 | 9.3 | 9.2 | 9.0 | 8.4 | 8.0 | |||||||||||||||||||
| Accrued Expenses | 21.5 | 42.5 | 37.1 | 26.1 | 22.0 | 33.6 | 30.1 | 20.1 | 20.7 | 30.1 | 28.5 | 22.4 | 17.6 | 32.7 | 28.2 | 23.5 | 18.3 | 31.6 | |||||||||||||||||
| Other Current Liabilities | 8.4 | 11.0 | 12.4 | 12.8 | 12.3 | 9.2 | 5.7 | 5.3 | 5.4 | 4.4 | 4.8 | 3.3 | 5.3 | 6.7 | 7.1 | 4.9 | 6.3 | ||||||||||||||||||
| Total Current Liabilities | 113.6 | 153.5 | 147.3 | 112.2 | 107.9 | 117.6 | 121.2 | 111.0 | 108.7 | 127.2 | 104.7 | 98.1 | 112.0 | 131.0 | 126.9 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 19.8 | 22.3 | - | - | 25.5 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 70.1 | 73.4 | 76.4 | 77.1 | 70.6 | 73.3 | 76.5 | 78.7 | 81.0 | 83.8 | 88.5 | 90.3 | 92.8 | 86.1 | 87.8 | 91.0 | |||||||||||||||||||
| Deferred Revenue Non-Current | 10.1 | 10.5 | 10.9 | 11.3 | 12.6 | 12.5 | 12.3 | 11.4 | 9.8 | 8.8 | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Liabilities | 6.4 | 6.5 | 6.4 | 6.1 | 5.4 | 5.0 | 4.9 | 4.6 | 4.5 | 4.3 | 10.1 | 7.9 | 6.8 | 6.1 | 5.7 | 9.1 | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Liabilities | 201.4 | 245.0 | 242.2 | 206.7 | 196.5 | 208.5 | 215.0 | 205.6 | 204.1 | 224.1 | 203.3 | 196.3 | 211.6 | 223.2 | 220.4 | 218.1 | |||||||||||||||||||
| 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 | - | - | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Retained Earnings | (1,524.1) | (1,510.6) | (1,494.3) | (1,466.9) | (1,501.4) | (1,467.0) | (1,418.0) | (1,382.3) | (1,344.4) | (1,284.4) | (1,235.5) | (1,142.5) | (1,080.1) | (1,029.3) | (1,012.1) | (970.2) | (905.7) | ||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.2 | 0.1 | 0.2 | (0.4) | (0.5) | 0.0 | (0.4) | (0.5) | (0.4) | (0.7) | (1.0) | (1.5) | (4.3) | (5.5) | ||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Stockholders Equity | 814.3 | 796.3 | 785.1 | 773.3 | 706.9 | 710.1 | 722.8 | 724.1 | 718.8 | 741.0 | 745.2 | 793.3 | 802.4 | 805.7 | 775.8 | 783.5 | 806.7 | ||||||||||||||||||
| Total Equity | 814.3 | 796.3 | 785.1 | 773.3 | 706.9 | 710.1 | 722.8 | 724.1 | 718.8 | 741.0 | 745.2 | 793.3 | 802.4 | 805.7 | 775.8 | 783.5 | 806.7 | 817.6 | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 29.7 | 29.7 | - | - | 29.7 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Working Capital | 556.1 | 531.0 | 512.5 | 543.4 | 471.8 | 466.8 | 472.7 | 468.1 | 458.4 | 468.9 | 457.6 | 484.9 | 489.9 | 504.1 | 502.6 | 548.3 | 602.9 | 637.2 | |||||||||||||||||
| Book Value | 814.3 | 796.3 | 785.1 | 773.3 | 706.9 | 710.1 | 722.8 | 724.1 | 718.8 | 741.0 | 745.2 | 793.3 | 802.4 | 805.7 | 775.8 | 783.5 | 806.7 | 817.6 | |||||||||||||||||
| Tangible Book Value | 749.9 | 729.5 | 715.9 | 754.1 | 687.2 | 690.0 | 702.1 | 702.9 | 698.2 | 719.9 | 718.9 | 766.5 | 774.9 | 778.4 | 747.8 | 754.9 | 777.4 | ||||||||||||||||||
| 14.1 |
| 13.3 |
| 14.4 |
| 13.0 |
| 11.1 |
| 9.4 |
| 7.1 |
| 8.0 |
| 7.3 |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 697.3 |
| 747.6 |
| 744.1 |
| 757.2 |
| 745.7 |
| 774.4 |
| 900.5 |
| 451.6 |
| 429.7 |
| 480.8 |
| 474.1 |
| - |
| - |
| 106.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.4 |
| 39.2 |
| 34.7 |
| 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 190.2 |
| 169.5 |
| 142.6 |
| 122.3 |
| 107.3 |
| 72.8 |
| 65.1 |
| 55.9 |
| 52.4 |
| 48.8 |
| 46.8 |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 4.5 |
| 4.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.4 |
| 26.0 |
| 26.7 |
| 27.3 |
| 22.4 |
| 21.9 |
| 21.6 |
| 22.0 |
| 22.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.7 |
| 60.9 |
| 60.7 |
| 54.1 |
| 56.4 |
| 47.0 |
| 45.4 |
| 43.1 |
| 44.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 30.1 |
| 30.8 |
| 31.5 |
| 26.7 |
| 26.1 |
| 26.2 |
| 24.7 |
| 23.9 |
| 1.8 |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,003.3 |
| 1,018.8 |
| 990.6 |
| 977.6 |
| 954.0 |
| 929.3 |
| 1,042.5 |
| 582.8 |
| 610.4 |
| 605.9 |
| 572.8 |
| - |
| - |
| 124.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 9.9 |
| 7.4 |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 5.5 |
| 5.3 |
| 4.5 |
| 4.5 |
| 3.8 |
| 3.4 |
| 3.4 |
| 3.3 |
| 3.1 |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 5.1 |
| 4.5 |
| 4.9 |
| 6.2 |
| 5.9 |
| 5.0 |
| 3.9 |
| 3.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.2 |
| 21.1 |
| 16.8 |
| 15.4 |
| 11.2 |
| 10.3 |
| 18.6 |
| 12.4 |
| 7.9 |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 2.8 |
| 0.2 |
| 0.8 |
| 5.8 |
| 3.4 |
| 3.5 |
| 3.7 |
| 3.9 |
| 4.4 |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| 117.9 |
| 94.4 |
| 110.4 |
| 100.4 |
| 113.1 |
| 120.5 |
| 118.1 |
| 145.6 |
| 122.2 |
| 59.1 |
| 63.0 |
| 48.2 |
| - |
| - |
| 32.4 |
| - |
| - |
| - |
| - |
| - |
| 93.5 |
| 76.8 |
| 75.7 |
| 65.9 |
| 66.3 |
| 57.0 |
| 56.6 |
| 55.2 |
| 56.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 8.2 |
| 8.4 |
| 8.1 |
| 8.9 |
| 3.9 |
| 4.1 |
| 2.9 |
| 1.5 |
| 1.9 |
| 1.0 |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.6 |
| 201.3 |
| 190.4 |
| 193.0 |
| 201.6 |
| 190.3 |
| 217.5 |
| 191.5 |
| 201.3 |
| 185.8 |
| 151.4 |
| - |
| - |
| 101.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (863.3) |
| (844.9) |
| (827.7) |
| (816.6) |
| (805.1) |
| (389.5) |
| (323.7) |
| (283.5) |
| (262.4) |
| (255.2) |
| - |
| - |
| (231.1) |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| (2.4) |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.0 |
| (0.1) |
| (0.1) |
| 0.3 |
| (0.0) |
| (0.0) |
| (0.2) |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 817.6 |
| 800.2 |
| 784.6 |
| 752.5 |
| 739.1 |
| 825.1 |
| 391.3 |
| 409.1 |
| 420.1 |
| 421.4 |
| (227.9) |
| (221.3) |
| (220.0) |
| (146.8) |
| (132.5) |
| (127.3) |
| (112.5) |
| (96.4) |
| 800.2 |
| 784.6 |
| 752.5 |
| 739.1 |
| 825.1 |
| 391.3 |
| 409.1 |
| 420.1 |
| 421.4 |
| (227.9) |
| (221.3) |
| (220.0) |
| (146.8) |
| (132.5) |
| (127.3) |
| (112.5) |
| (96.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (397.7) |
| - |
| - |
| (35.4) |
| - |
| - |
| - |
| - |
| - |
| 643.7 |
| 644.0 |
| 625.2 |
| 656.2 |
| 754.9 |
| 329.4 |
| 370.7 |
| 417.8 |
| 425.9 |
| - |
| - |
| 73.9 |
| - |
| - |
| - |
| - |
| - |
| 800.2 |
| 784.6 |
| 752.5 |
| 739.1 |
| 825.1 |
| 391.3 |
| 409.1 |
| 420.1 |
| 421.4 |
| (227.9) |
| (221.3) |
| (220.0) |
| (146.8) |
| (132.5) |
| (127.3) |
| (112.5) |
| (96.4) |
| 787.7 |
| 769.7 |
| 753.4 |
| 720.6 |
| 716.7 |
| 803.2 |
| 369.7 |
| 387.1 |
| 397.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |