| (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 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 328.4 | 294.4 | 260.8 | 291.1 | 304.4 | 305.8 | 288.5 | 182.8 | 24.7 | 79.6 | 146.8 | 154.1 | 102.0 | 129.4 | 156.4 | |||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 294.4 | 305.8 | 79.6 | 129.4 | 187.2 | 94.1 | 48.4 | 129.1 | 21.6 | - | - |
| Restricted Cash | 3.6 | 3.6 | 3.6 | 3.6 | 3.2 | 2.3 | 1.7 | 2.2 | 1.8 | - | - |
| Short Term Investments | 378.4 | 316.3 | 470.5 | 557.2 | 497.6 | 75.6 | 85.5 | 0.0 | - | - | - |
| Cash And Short Term Investments | 672.8 | 622.1 | 550.1 | 686.6 | 684.8 | 169.7 | 133.9 | 129.1 | 21.6 | - | - |
| Receivables | |||||||||||
| Accounts Receivable | 76.2 | 75.5 | 103.1 | 64.9 | 66.8 | 47.0 | 30.2 | 22.3 | 30.8 | - | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 21.1 | 17.7 | 17.8 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 99.9 | 74.4 | 68.1 | 54.9 | 46.2 | 43.5 | 29.4 | 17.8 | 11.4 | - | - |
| Accumulated Depreciation | 55.5 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 7.9 | 6.1 | 5.1 | 7.5 | 5.0 | 6.5 | 0.7 | 2.1 | 0.5 | - | - |
| Short Term Debt | 359.8 | 0.0 | - | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 0.0 | 357.9 | 356.1 | 564.3 | 561.3 | 3.1 | 10.7 | 18.2 | 23.5 | - | - |
| Operating Lease Liabilities Non-Current | 9.7 | 9.6 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 359.8 | 357.9 | 356.1 | 564.3 | 561.3 | 10.7 | 18.3 | 23.9 | 33.8 | - | - |
| Net debt | (313.0) | (264.2) | (194.0) | ||||||||
| 135.4 |
| 121.2 |
| 187.2 |
| 600.1 |
| 131.4 |
| 104.3 |
| 94.1 |
| 88.4 |
| 76.8 |
| 65.6 |
| 48.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 251.3 | 378.4 | 382.3 | 343.5 | 317.6 | 316.3 | 312.7 | 314.9 | 465.9 | 470.5 | 408.4 | 362.6 | 407.6 | 557.2 | 519.4 | 532.3 | 551.8 | 497.6 | 96.8 | 41.0 | 65.5 | 75.6 | 67.1 | 69.6 | 79.7 | 85.5 | 60.4 | 62.4 | 72.0 | 0.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 579.7 | 672.8 | 643.1 | 634.6 | 622.1 | 622.1 | 601.2 | 497.7 | 490.6 | 550.1 | 555.2 | 516.7 | 509.6 | 686.6 | 675.8 | 667.6 | 673.0 | 684.8 | 696.8 | 172.4 | 169.8 | 169.7 | 155.5 | 146.4 | 145.3 | 133.9 | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 75.9 | 76.2 | 76.4 | 71.2 | 77.9 | 75.5 | 69.4 | 116.5 | 114.4 | 103.1 | 60.3 | 66.3 | 59.3 | 64.9 | 67.1 | 69.9 | 62.0 | 66.8 | 58.2 | 62.2 | 51.9 | 47.0 | 39.9 | 33.2 | 35.3 | 30.2 | 32.0 | 51.4 | 48.3 | 22.3 | 41.6 | - | - | 30.8 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 24.0 | 21.1 | 18.0 | 21.1 | 22.1 | 17.7 | 19.4 | 22.7 | 20.1 | 17.8 | 16.5 | 19.4 | 19.5 | 17.9 | 16.9 | 18.4 | 18.2 | 17.2 | ||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Assets | 883.3 | 950.8 | 949.0 | 939.0 | 938.0 | 911.1 | 904.3 | 855.7 | 848.0 | 883.4 | 810.0 | 780.0 | 767.8 | 930.9 | 929.7 | 944.3 | ||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 110.7 | 99.9 | 91.3 | 84.6 | 81.8 | 74.4 | 79.9 | 75.1 | 70.8 | 68.1 | 65.0 | 61.5 | 57.9 | 54.9 | 52.3 | 49.7 | 47.8 | 46.2 | 45.2 | 44.1 | 45.8 | 43.5 | 41.0 | 38.6 | 34.5 | 29.4 | 27.8 | 25.3 | 19.9 | 17.8 | 15.2 | - | - | 11.4 | - | - |
| Accumulated Depreciation | 61.4 | 55.5 | 50.9 | 46.5 | 46.9 | 44.4 | 50.0 | 46.9 | 43.7 | 41.0 | 38.3 | 36.6 | 34.8 | 32.8 | 30.8 | 28.9 | 26.9 | |||||||||||||||||||
| Property,Plant & Equipment Net | 49.3 | 44.4 | 40.4 | 38.1 | 34.9 | 30.1 | 29.9 | 28.1 | 27.1 | 27.1 | 26.7 | 24.9 | 23.1 | 22.1 | 21.5 | 20.8 | ||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Goodwill | 149.2 | 149.2 | 150.5 | 141.5 | 121.1 | 121.1 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | ||||||||||||||||||
| Intangible Assets | 34.2 | 37.2 | 39.7 | 9.5 | 11.2 | 13.0 | 1.9 | 2.3 | 2.7 | 3.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Operating Lease Right Of Use Assets | 12.7 | 5.0 | 5.2 | 5.4 | 5.6 | 5.8 | 6.4 | 2.6 | 3.5 | 4.3 | 5.2 | 6.0 | 6.8 | 7.6 | 8.4 | 9.2 | ||||||||||||||||||||
| Deferred Tax Assets | 111.4 | 111.5 | 125.1 | 126.7 | 127.8 | 128.8 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Current Assets | 1.9 | 1.5 | 1.5 | 1.5 | 1.6 | 1.9 | 2.0 | 1.6 | 1.3 | 1.4 | 1.4 | 1.5 | 2.1 | 1.5 | 1.4 | 1.5 | 1.7 | |||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Assets | 1,242.0 | 1,299.6 | 1,311.2 | 1,261.7 | 1,240.1 | 1,211.6 | 1,062.7 | 1,008.6 | 1,000.8 | 1,037.5 | 961.4 | 930.6 | 918.1 | 1,080.2 | 1,079.2 | 1,094.0 | ||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||
| Accounts Payable | 11.1 | 7.9 | 8.5 | 1.0 | 4.1 | 6.1 | 5.6 | 5.9 | 5.9 | 5.1 | 1.7 | 4.2 | 4.2 | 7.5 | 5.4 | 5.3 | 10.3 | 5.0 | 3.4 | 8.6 | 12.1 | 6.5 | 5.7 | 5.2 | 1.7 | 0.7 | 2.9 | 1.5 | 1.5 | 2.1 | 5.5 | - | - | 0.5 | - | - |
| Short Term Debt | 360.2 | 359.8 | 359.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||
| Deferred Revenue Current | 8.2 | 7.8 | 7.9 | 7.8 | 7.5 | 7.3 | 8.8 | 10.8 | 14.0 | 17.4 | 21.2 | 24.1 | 25.6 | 25.1 | 24.9 | 24.0 | 23.5 | |||||||||||||||||||
| Operating Lease Liabilities Current | 4.0 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 2.8 | 3.8 | 9.6 | 5.7 | 9.4 | 11.5 | 15.3 | 8.9 | 6.5 | 6.4 | ||||||||||||||||||||
| Accrued Expenses | 16.2 | 51.9 | 39.4 | 25.9 | 14.2 | 30.7 | 26.6 | 18.6 | 14.3 | 25.9 | 17.7 | 11.3 | 8.0 | 17.2 | - | - | - | - | ||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Current Liabilities | 647.2 | 650.2 | 660.5 | 279.6 | 274.7 | 268.4 | 284.4 | 285.1 | 289.5 | 293.0 | 253.1 | 254.7 | 256.8 | 247.7 | 252.0 | |||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||
| Long Term Debt | 360.2 | 359.8 | 0.0 | 358.8 | 358.4 | 357.9 | 357.5 | 357.0 | 356.5 | 356.1 | 355.6 | 355.2 | 354.7 | 564.3 | 563.5 | 562.8 | 562.0 | 561.3 | 560.6 | 0.6 | 1.3 | 3.1 | 5.0 | 6.9 | 8.8 | 10.7 | 12.6 | 14.5 | 16.4 | 18.2 | 19.3 | - | - | 23.5 | - | - |
| Operating Lease Liabilities Non-Current | 15.2 | 9.7 | 10.1 | 10.4 | 10.4 | 9.6 | 9.2 | 4.8 | 5.3 | 6.1 | 6.9 | 8.2 | 9.7 | 11.2 | 12.6 | 14.0 | ||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.8 | 2.5 | 5.1 | 7.4 | 7.6 | 7.8 | 6.7 | 6.5 | |||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Current Liabilities | 9.9 | 9.4 | 12.5 | 4.2 | 2.3 | 0.3 | 0.4 | 0.5 | 0.6 | 1.3 | 2.9 | 5.5 | 7.9 | 8.2 | 8.5 | 7.5 | ||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Liabilities | 672.3 | 669.3 | 683.1 | 653.1 | 645.7 | 636.2 | 651.5 | 647.5 | 651.9 | 656.5 | 618.5 | 623.6 | 629.1 | 831.4 | 836.6 | 847.7 | ||||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Retained Earnings | 68.4 | 36.9 | 21.3 | (8.0) | (40.7) | (78.5) | (225.6) | (253.4) | (275.6) | (294.1) | (311.4) | (327.8) | (323.8) | (340.9) | (324.4) | (299.6) | (275.8) | |||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.8 | 0.9 | 0.7 | 0.5 | 0.3 | 1.2 | (0.5) | (0.4) | 0.2 | (0.4) | (0.9) | (1.2) | (3.1) | (4.6) | (4.8) | ||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Stockholders Equity | 569.6 | 630.3 | 628.1 | 608.7 | 594.3 | 575.4 | 411.2 | 361.1 | 348.9 | 381.1 | 342.9 | 306.9 | 289.0 | 248.9 | 242.6 | 246.3 | 249.3 | |||||||||||||||||||
| Total Equity | 569.6 | 630.3 | 628.1 | 608.7 | 594.3 | 575.4 | 411.2 | 361.1 | 348.9 | 381.1 | 342.9 | 306.9 | 289.0 | 248.9 | 242.6 | 246.3 | 249.3 | 259.5 | ||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||
| Total Debt | 720.5 | 719.5 | 359.3 | 358.8 | 358.4 | 357.9 | 357.5 | 357.0 | 356.5 | 356.1 | 355.6 | 355.2 | 354.7 | 564.3 | 563.5 | 562.8 | 562.0 | 561.3 | 560.6 | 7.0 | 8.8 | 10.7 | 12.6 | 14.5 | 31.4 | 18.3 | 20.2 | 47.0 | 48.9 | 23.9 | 48.9 | - | - | 33.8 | - | - |
| Net debt | 140.7 | 46.8 | (283.8) | (275.7) | (263.7) | (264.2) | (243.7) | (140.7) | (134.1) | (194.0) | (199.6) | (161.5) | (154.9) | (122.4) | (112.3) | (104.8) | (110.9) | (123.5) | ||||||||||||||||||
| Working Capital | 236.1 | 300.7 | 288.5 | 659.4 | 663.3 | 642.6 | 619.9 | 570.6 | 558.5 | 590.4 | 556.9 | 525.3 | 511.0 | 683.2 | 677.7 | 680.9 | 686.2 | 696.0 | ||||||||||||||||||
| Book Value | 569.6 | 630.3 | 628.1 | 608.7 | 594.3 | 575.4 | 411.2 | 361.1 | 348.9 | 381.1 | 342.9 | 306.9 | 289.0 | 248.9 | 242.6 | 246.3 | 249.3 | 259.5 | ||||||||||||||||||
| Tangible Book Value | 386.2 | 444.0 | 438.0 | 457.7 | 462.1 | 441.3 | 291.1 | 240.6 | 228.0 | 259.8 | 224.7 | 188.7 | 170.7 | 130.7 | 124.4 | 128.1 | 131.1 | |||||||||||||||||||
| 17.9 |
| 17.2 |
| 9.1 |
| 7.9 |
| 6.3 |
| 4.6 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 950.8 | 911.1 | 883.4 | 930.9 | 929.7 | 360.8 | 280.6 | 255.9 | 144.1 | - | - |
| 44.4 |
| 41.0 |
| 32.8 |
| 24.9 |
| 15.4 |
| 7.9 |
| 7.0 |
| 7.9 |
| - |
| - |
| Property,Plant & Equipment Net | 44.4 | 30.1 | 27.1 | 22.1 | 21.3 | 28.1 | 21.5 | 10.8 | 3.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 149.2 | 121.1 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | 118.2 | - | - |
| Intangible Assets | 37.2 | 13.0 | 3.0 | 0.0 | 0.0 | 0.7 | 3.3 | 6.0 | 8.7 | - | - |
| Operating Lease Right Of Use Assets | 5.0 | 5.8 | 4.3 | 7.6 | 10.7 | 19.7 | 21.9 | - | - | - | - |
| Deferred Tax Assets | 111.5 | 128.8 | 0.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.5 | 1.9 | 1.4 | 1.5 | 1.2 | 1.7 | 0.8 | 0.7 | 0.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,299.6 | 1,211.6 | 1,037.5 | 1,080.2 | 1,081.1 | 529.2 | 446.4 | 391.6 | 275.2 | - | - |
| - |
| 0.0 |
| 7.6 |
| 7.6 |
| 5.7 |
| 10.3 |
| - |
| - |
| Deferred Revenue Current | 7.8 | 7.3 | 17.4 | 25.1 | 22.1 | 16.8 | 13.8 | 0.7 | 0.6 | - | - |
| Operating Lease Liabilities Current | 1.7 | 1.6 | 5.7 | 6.5 | 6.3 | 3.7 | 3.2 | 0.0 | - | - | - |
| Accrued Expenses | 51.9 | 30.7 | 25.9 | 17.2 | 23.0 | 14.0 | 5.3 | 9.3 | 8.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 650.2 | 268.4 | 293.0 | 247.7 | 233.6 | 198.7 | 149.1 | 127.6 | 114.6 | - | - |
| 6.1 |
| 11.2 |
| 16.8 |
| 20.5 |
| 21.2 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | 0.0 | 0.8 | 7.6 | 6.3 | 4.2 | 3.2 | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.4 | 0.3 | 1.3 | 8.2 | 9.9 | 7.5 | 6.0 | 2.0 | 1.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 669.3 | 636.2 | 656.5 | 831.4 | 821.5 | 229.9 | 187.0 | 147.8 | 140.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 36.9 | (78.5) | (294.1) | (340.9) | (251.1) | (194.8) | (172.0) | (143.5) | (123.6) | - | - |
| Accumulated Other Comprehensive Income | 0.8 | 0.3 | 0.2 | (3.1) | (0.5) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 630.3 | 575.4 | 381.1 | 248.9 | 259.5 | 299.3 | 259.4 | 243.7 | (31.4) | (30.1) | (21.4) |
| Total Equity | 630.3 | 575.4 | 381.1 | 248.9 | 259.5 | 299.3 | 259.4 | 243.7 | (31.4) | (30.1) | (21.4) |
| (122.4) |
| (123.5) |
| (158.9) |
| (115.6) |
| (105.2) |
| 12.2 |
| - |
| - |
| Working Capital | 300.7 | 642.6 | 590.4 | 683.2 | 696.0 | 162.1 | 131.5 | 128.3 | 29.5 | - | - |
| Book Value | 630.3 | 575.4 | 381.1 | 248.9 | 259.5 | 299.3 | 259.4 | 243.7 | (31.4) | (30.1) | (21.4) |
| Tangible Book Value | 444.0 | 441.3 | 259.8 | 130.7 | 141.3 | 180.4 | 137.9 | 119.5 | (158.3) | - | - |
| 12.2 |
| 12.5 |
| 10.7 |
| 9.1 |
| 8.5 |
| 9.0 |
| 8.4 |
| 7.9 |
| 7.6 |
| 6.6 |
| 6.7 |
| 6.3 |
| 5.3 |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 949.5 |
| 929.7 |
| 939.9 |
| 412.3 |
| 393.9 |
| 360.8 |
| 332.0 |
| 318.2 |
| 312.5 |
| 280.6 |
| 285.8 |
| 305.8 |
| 296.3 |
| 255.9 |
| 181.5 |
| - |
| - |
| 144.1 |
| - |
| - |
| 24.9 |
| 22.9 |
| 20.4 |
| 17.9 |
| 15.4 |
| 13.3 |
| 11.4 |
| 9.5 |
| 7.9 |
| 7.1 |
| 6.1 |
| 7.3 |
| 7.0 |
| 8.9 |
| - |
| - |
| 7.9 |
| - |
| - |
| 20.9 |
| 21.3 |
| 22.3 |
| 23.7 |
| 27.9 |
| 28.1 |
| 27.7 |
| 27.3 |
| 25.0 |
| 21.5 |
| 20.7 |
| 19.2 |
| 12.6 |
| 10.8 |
| 6.3 |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.2 |
| 118.2 |
| 118.2 |
| 118.2 |
| 118.2 |
| 118.2 |
| 118.2 |
| 118.2 |
| 118.2 |
| 118.2 |
| 118.2 |
| 118.2 |
| 118.2 |
| - |
| - |
| 118.2 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| 1.3 |
| 2.0 |
| 2.7 |
| 3.3 |
| 4.0 |
| 4.7 |
| 5.3 |
| 6.0 |
| 6.7 |
| - |
| - |
| 8.7 |
| - |
| - |
| 9.9 |
| 10.7 |
| 12.7 |
| 13.7 |
| 18.8 |
| 19.7 |
| 20.7 |
| 21.6 |
| 22.6 |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.5 |
| 1.0 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.4 |
| 0.7 |
| 6.2 |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,100.3 |
| 1,081.1 |
| 1,094.5 |
| 569.3 |
| 560.3 |
| 529.2 |
| 501.6 |
| 488.8 |
| 482.1 |
| 446.4 |
| 429.6 |
| 448.9 |
| 433.8 |
| 391.6 |
| 318.8 |
| - |
| - |
| 275.2 |
| - |
| - |
| 0.0 |
| 6.3 |
| 7.6 |
| 7.6 |
| 7.6 |
| 7.6 |
| 22.6 |
| 7.6 |
| 7.6 |
| 32.6 |
| 32.6 |
| 5.7 |
| 29.6 |
| - |
| - |
| 10.3 |
| - |
| - |
| 22.1 |
| 20.7 |
| 19.2 |
| 18.2 |
| 16.8 |
| 15.9 |
| 15.0 |
| 14.4 |
| 13.8 |
| 1.6 |
| 1.1 |
| 0.9 |
| 0.7 |
| 0.7 |
| - |
| - |
| 0.6 |
| - |
| - |
| 6.4 |
| 6.3 |
| 6.3 |
| 4.6 |
| 4.1 |
| 3.7 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 263.4 |
| 263.3 |
| 233.6 |
| 241.9 |
| 232.4 |
| 226.0 |
| 198.7 |
| 186.1 |
| 182.7 |
| 185.6 |
| 149.1 |
| 148.6 |
| 172.7 |
| 170.7 |
| 127.6 |
| 160.2 |
| - |
| - |
| 114.6 |
| - |
| - |
| 15.4 |
| 16.8 |
| 18.1 |
| 18.8 |
| 19.7 |
| 20.5 |
| 21.7 |
| 22.1 |
| 22.5 |
| 21.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 5.4 |
| 5.3 |
| 4.4 |
| 4.2 |
| 4.1 |
| 3.6 |
| 3.2 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.2 |
| 9.9 |
| 9.2 |
| 8.9 |
| 7.9 |
| 7.5 |
| 7.3 |
| 7.0 |
| 6.4 |
| 6.0 |
| 5.8 |
| 4.1 |
| 2.8 |
| 2.0 |
| 6.1 |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 850.9 |
| 821.5 |
| 829.7 |
| 260.7 |
| 254.8 |
| 229.9 |
| 220.1 |
| 218.7 |
| 223.3 |
| 187.0 |
| 167.0 |
| 191.3 |
| 189.8 |
| 147.8 |
| 185.6 |
| - |
| - |
| 140.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (251.1) |
| (228.5) |
| (219.2) |
| (202.7) |
| (194.8) |
| (195.7) |
| (193.0) |
| (182.0) |
| (172.0) |
| (153.1) |
| (150.3) |
| (148.2) |
| (143.5) |
| (138.1) |
| - |
| - |
| (123.6) |
| - |
| - |
| (3.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.5 |
| 264.8 |
| 308.5 |
| 305.5 |
| 299.3 |
| 281.6 |
| 270.1 |
| 258.7 |
| 259.4 |
| 249.2 |
| 245.0 |
| 231.7 |
| 243.7 |
| (33.2) |
| (30.6) |
| (35.0) |
| (31.4) |
| (30.1) |
| (21.4) |
| 264.8 |
| 308.5 |
| 305.5 |
| 299.3 |
| 281.6 |
| 270.1 |
| 258.7 |
| 259.4 |
| 249.2 |
| 245.0 |
| 231.7 |
| 243.7 |
| (33.2) |
| (30.6) |
| (35.0) |
| (31.4) |
| (30.1) |
| (21.4) |
| (136.3) |
| (165.5) |
| (161.0) |
| (158.9) |
| (142.9) |
| (131.8) |
| (113.9) |
| (115.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 698.1 |
| 179.9 |
| 167.9 |
| 162.1 |
| 145.9 |
| 135.5 |
| 126.9 |
| 131.5 |
| 137.2 |
| 133.2 |
| 125.6 |
| 128.3 |
| 21.3 |
| - |
| - |
| 29.5 |
| - |
| - |
| 264.8 |
| 308.5 |
| 305.5 |
| 299.3 |
| 281.6 |
| 270.1 |
| 258.7 |
| 259.4 |
| 249.2 |
| 245.0 |
| 231.7 |
| 243.7 |
| (33.2) |
| (30.6) |
| (35.0) |
| (31.4) |
| (30.1) |
| (21.4) |
| 141.3 |
| 146.6 |
| 190.3 |
| 187.3 |
| 180.4 |
| 162.0 |
| 149.9 |
| 137.8 |
| 137.9 |
| 127.0 |
| 122.1 |
| 108.2 |
| 119.5 |
| (158.1) |
| - |
| - |
| (158.3) |
| - |
| - |