| (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 | Q4 FY 18 | Q3 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 651.3 | 679.6 | 717.2 | 732.2 | 757.3 | 449.7 | 616.1 | 630.0 | - | 790.2 | 788.8 | 859.2 | 879.8 | 1,008.5 | 1,119.5 | |||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 679.6 | 449.7 | 790.2 | 1,008.5 | 964.1 | 442.1 | 75.9 | 63.0 | 229.7 | 83.9 | 13.2 | 7.2 |
| Restricted Cash | 100.0 | 100.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 10.0 | 330.0 | 16.3 | 0.0 | 445.0 | 744.7 | 200.0 | 200.4 | - | - | - | - |
| Cash And Short Term Investments | 689.6 | 779.7 | 806.5 | 1,008.5 | 1,409.1 | 1,186.8 | 275.9 | 263.3 | 229.7 | 83.9 | 13.2 | 7.2 |
| Receivables | ||||||||||||
| Accounts Receivable | 106.1 | 85.2 | 59.2 | 40.0 | 47.5 | 5.2 | 3.8 | 0.1 | - | - | - | - |
| Current Assets | ||||||||||||
| Inventory | 74.7 | 39.9 | 44.8 | 31.6 | 19.0 | 13.1 | 6.0 | 0.0 | - | - | - | - |
| Prepaid Expenses | 36.7 | 41.5 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 89.6 | 85.1 | 83.9 | 79.9 | 59.5 | 39.4 | 26.8 | 22.7 | 12.5 | 1.5 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 141.6 | 100.9 | 113.0 | 66.0 | 126.2 | 62.6 | 22.7 | 37.4 | 9.0 | 0.5 | - | - |
| Short Term Debt | 204.5 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 13.4 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.0 | 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 | 204.5 | 131.7 | 0.0 | - | - | - | 6.5 | 3.6 | - | - | - | - |
| Net debt | (485.0) | (648.0) | ||||||||||
| 680.8 |
| 847.0 |
| 964.1 |
| 1,398.5 |
| 1,766.6 |
| 1,013.4 |
| 442.1 |
| 175.9 |
| 258.6 |
| 363.6 |
| 75.9 |
| 68.7 |
| 91.6 |
| 63.0 |
| 105.0 |
| - |
| 83.9 |
| 13.2 |
| 7.2 |
| Restricted Cash | 100.0 | 100.0 | 100.0 | 100.1 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 10.0 | 10.0 | 0.0 | 0.0 | 0.0 | 330.0 | 0.0 | 0.0 | - | 16.3 | 31.6 | 15.5 | 50.6 | 0.0 | 0.0 | 575.3 | 465.3 | 445.0 | 170.0 | 0.0 | 0.0 | 744.7 | - | 205.0 | - | 200.0 | 251.6 | - | 200.4 | - | - | - | - | - |
| Cash And Short Term Investments | 661.3 | 689.6 | 717.2 | 732.2 | 757.3 | 779.7 | 616.1 | 630.0 | - | 806.5 | 820.4 | 874.7 | 930.4 | 1,008.5 | 1,119.5 | 1,256.1 | 1,312.2 | 1,409.1 | 1,568.5 | 1,766.6 | 1,013.4 | 1,186.8 | 175.9 | 463.6 | 363.6 | 275.9 | 320.3 | 91.6 | 263.3 | 105.0 | - | 83.9 | 13.2 | 7.2 |
| Receivables | ||||||||||||||||||||||||||||||||||
| Accounts Receivable | 54.1 | 106.1 | 85.4 | 88.5 | 76.6 | 85.2 | 50.0 | 69.6 | - | 59.2 | 41.6 | 47.3 | 43.3 | 40.0 | 27.7 | 27.1 | 33.4 | 47.5 | 21.0 | 18.0 | 8.8 | 5.2 | - | 7.0 | - | 3.8 | 3.9 | - | 0.1 | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||
| Inventory | 86.0 | 74.7 | 67.1 | 61.7 | 53.1 | 39.9 | 39.5 | 41.8 | - | 44.8 | 44.2 | 36.4 | 38.4 | 31.6 | 29.1 | 23.3 | 20.3 | 19.0 | 12.5 | 11.1 | 12.6 | 13.1 | - | 6.6 | - | 6.0 | 0.9 | - | 0.0 | - | - | - | - | - |
| Prepaid Expenses | 35.5 | 36.7 | 43.7 | 40.8 | 43.9 | 41.5 | 35.7 | 20.3 | - | 23.0 | 29.8 | 38.4 | 42.8 | 35.7 | 22.2 | 18.0 | 16.5 | 18.0 | ||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Current Assets | 944.7 | 1,019.3 | 1,032.9 | 1,034.1 | 1,041.9 | 1,050.5 | 860.5 | 869.9 | - | 939.6 | 959.7 | 1,017.5 | 1,072.3 | 1,124.3 | 1,209.8 | 1,335.6 | ||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 91.7 | 89.6 | 89.5 | 88.7 | 88.7 | 85.1 | 87.1 | 84.5 | - | 83.9 | 82.9 | 82.0 | 82.8 | 79.9 | 70.8 | 65.6 | 63.5 | 59.5 | 51.6 | 44.7 | 40.5 | 39.4 | - | 28.4 | - | 26.8 | 24.8 | - | 22.7 | - | - | 1.5 | - | - |
| Accumulated Depreciation | 44.6 | 42.2 | 40.6 | 38.5 | 39.0 | 37.1 | 36.4 | 33.9 | - | 30.1 | 27.6 | 25.6 | 24.5 | 22.1 | 20.3 | 19.1 | 18.2 | |||||||||||||||||
| Property,Plant & Equipment Net | 47.1 | 47.4 | 48.9 | 50.2 | 49.7 | 48.0 | 50.8 | 50.6 | - | 53.7 | 55.3 | 56.4 | 58.3 | 57.9 | 50.5 | 46.4 | ||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | 3.2 | 4.1 | - | 9.2 | 4.5 | 5.1 | 6.9 | 6.4 | 3.3 | 2.8 | 8.4 | |||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Intangible Assets | 75.8 | 76.1 | 55.3 | 56.5 | 56.2 | 56.0 | 51.7 | 44.1 | - | 13.4 | 1.6 | 1.7 | 1.5 | 1.5 | 1.5 | 1.7 | 1.7 | |||||||||||||||||
| Operating Lease Right Of Use Assets | 17.6 | 19.2 | 15.8 | 16.8 | 19.1 | 21.5 | 12.8 | 13.1 | - | 14.8 | 16.4 | 18.5 | 20.1 | 19.5 | 20.3 | 18.6 | ||||||||||||||||||
| Deferred Tax Assets | 3.4 | 3.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Current Assets | 3.2 | 3.1 | 2.1 | 2.6 | 2.5 | 5.8 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Assets | 1,095.7 | 1,172.4 | 1,158.9 | 1,164.1 | 1,173.3 | 1,185.8 | 985.3 | 987.4 | - | 1,036.3 | 1,043.7 | 1,106.4 | 1,170.1 | 1,220.1 | 1,298.5 | 1,418.8 | ||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||
| Accounts Payable | 126.2 | 141.6 | 99.7 | 107.4 | 103.0 | 100.9 | 120.7 | 127.3 | - | 113.0 | 55.0 | 67.0 | 66.4 | 66.0 | 90.1 | 108.4 | 98.2 | 126.2 | 51.4 | 125.6 | 41.4 | 62.6 | - | 32.4 | - | 22.7 | 20.5 | - | 37.4 | - | - | 0.5 | - | - |
| Short Term Debt | 213.8 | 204.5 | 203.0 | 174.5 | 173.4 | 131.7 | 113.0 | 70.3 | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Operating Lease Liabilities Current | 6.0 | 6.3 | 5.5 | 5.6 | 6.6 | 8.0 | 6.6 | 7.6 | - | 7.1 | 6.9 | 7.3 | 7.3 | 7.1 | 7.0 | 6.8 | ||||||||||||||||||
| Accrued Expenses | 11.4 | 28.5 | 24.4 | 18.0 | 12.2 | 30.2 | 24.1 | 22.4 | - | 33.7 | 26.0 | 19.0 | 11.5 | 31.7 | 25.2 | 19.0 | 16.3 | 25.7 | ||||||||||||||||
| Other Current Liabilities | 47.0 | 63.7 | 51.5 | 44.1 | 36.8 | 58.7 | 46.1 | 46.5 | - | 83.0 | 63.0 | 59.0 | 50.9 | 66.8 | 58.5 | 53.6 | 50.0 | |||||||||||||||||
| Total Current Liabilities | 393.0 | 416.2 | 359.8 | 331.5 | 319.8 | 299.4 | 286.3 | 251.7 | - | 203.1 | 124.9 | 133.4 | 124.6 | 139.8 | 155.5 | |||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 12.1 | 13.4 | 10.8 | 11.3 | 12.3 | 13.7 | 6.1 | 5.8 | - | 8.0 | 9.8 | 11.8 | 13.0 | 13.3 | 13.9 | 13.0 | ||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Current Liabilities | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | - | - | ||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Liabilities | 433.8 | 456.9 | 399.0 | 372.4 | 362.6 | 344.9 | 317.7 | 283.2 | - | 240.2 | 162.7 | 174.1 | 168.8 | 174.5 | 192.6 | 206.6 | ||||||||||||||||||
| 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 | (2,679.6) | (2,628.6) | (2,578.2) | (2,542.2) | (2,501.5) | (2,453.1) | (2,371.4) | (2,329.7) | - | (2,196.0) | (2,100.6) | (2,031.4) | (1,910.5) | (1,861.4) | (1,799.6) | (1,638.4) | (1,500.5) | |||||||||||||||||
| Accumulated Other Comprehensive Income | 15.1 | 29.7 | 39.6 | 46.3 | 49.3 | 50.5 | 28.3 | 42.8 | - | 37.6 | 48.0 | 52.2 | 17.3 | 25.7 | 39.5 | 4.5 | ||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.3 | 4.3 | ||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Stockholders Equity | 662.0 | 715.5 | 759.9 | 791.7 | 810.8 | 840.9 | 667.7 | 704.2 | - | 796.1 | 881.0 | 932.3 | 1,001.2 | 1,045.6 | 1,105.9 | 1,212.2 | 1,308.0 | |||||||||||||||||
| Total Equity | 662.0 | 715.5 | 759.9 | 791.7 | 810.8 | 840.9 | 667.7 | 704.2 | - | 796.1 | 881.0 | 932.3 | 1,001.2 | 1,045.6 | 1,105.9 | 1,212.2 | 1,308.0 | 1,380.0 | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| Total Debt | 213.8 | 204.5 | 203.0 | 174.5 | 173.4 | 131.7 | 113.0 | 70.3 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | - | 6.5 | 6.4 | - | 3.6 | - | - | - | - | - |
| Net debt | (447.5) | (485.0) | (514.1) | (557.7) | (583.9) | (648.0) | (503.1) | (559.8) | - | (806.5) | - | - | - | - | - | - | - | - | ||||||||||||||||
| Working Capital | 551.7 | 603.1 | 673.2 | 702.6 | 722.1 | 751.1 | 574.2 | 618.2 | - | 736.5 | 834.8 | 884.2 | 947.7 | 984.5 | 1,054.3 | 1,166.8 | 1,238.3 | 1,308.0 | ||||||||||||||||
| Book Value | 662.0 | 715.5 | 759.9 | 791.7 | 810.8 | 840.9 | 667.7 | 704.2 | - | 796.1 | 881.0 | 932.3 | 1,001.2 | 1,045.6 | 1,105.9 | 1,212.2 | 1,308.0 | 1,380.0 | ||||||||||||||||
| Tangible Book Value | 586.2 | 639.4 | 704.7 | 735.2 | 754.6 | 784.9 | 616.0 | 660.1 | - | 782.7 | 879.4 | 930.6 | 999.8 | 1,044.1 | 1,104.3 | 1,210.5 | 1,306.3 | |||||||||||||||||
| 23.0 |
| 35.7 |
| 18.0 |
| 10.9 |
| 6.7 |
| 5.7 |
| 1.0 |
| 0.1 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,019.3 | 1,050.5 | 939.6 | 1,124.3 | 1,500.9 | 1,216.0 | 292.5 | 269.1 | 230.6 | 84.1 | - | - |
| 42.2 |
| 37.1 |
| 30.1 |
| 22.1 |
| 16.4 |
| 10.3 |
| 5.5 |
| 2.2 |
| 0.7 |
| 0.3 |
| - |
| - |
| Property,Plant & Equipment Net | 47.4 | 48.0 | 53.7 | 57.9 | 43.1 | 29.2 | 21.4 | 20.5 | 11.9 | 1.2 | - | - |
| Long Term Investments | - | 3.1 | 9.2 | 6.4 | 15.6 | 1.3 | 2.4 | 3.2 | 1.7 | 0.5 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 76.1 | 56.0 | 13.4 | 1.5 | 1.8 | 1.5 | 1.1 | 0.3 | 0.0 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 19.2 | 21.5 | 14.8 | 19.5 | 14.2 | 17.7 | 15.1 | - | - | - | - | - |
| Deferred Tax Assets | 3.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.1 | 5.8 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,172.4 | 1,185.8 | 1,036.3 | 1,220.1 | 1,610.0 | 1,297.6 | 355.2 | 302.0 | 249.6 | 88.9 | - | - |
| 131.7 |
| 0.0 |
| - |
| - |
| - |
| 6.5 |
| 3.6 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.3 | 8.0 | 7.1 | 7.1 | 5.9 | 5.2 | 4.4 | - | - | - | - | - |
| Accrued Expenses | 28.5 | 30.2 | 33.7 | 31.7 | 25.7 | 13.7 | 9.6 | 3.7 | 1.6 | 0.6 | - | - |
| Other Current Liabilities | 63.7 | 58.7 | 83.0 | 66.8 | 60.8 | 30.2 | 13.2 | 7.8 | 3.1 | 0.8 | - | - |
| Total Current Liabilities | 416.2 | 299.4 | 203.1 | 139.8 | 192.9 | 98.0 | 46.6 | 48.8 | 12.1 | 5.2 | - | - |
| 13.7 |
| 8.0 |
| 13.3 |
| 9.6 |
| 13.4 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 2.4 | 0.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 0.3 | 0.3 | 0.0 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 456.9 | 344.9 | 240.2 | 174.5 | 230.0 | 128.3 | 60.5 | 50.9 | 14.5 | 6.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (2,628.6) | (2,453.1) | (2,196.0) | (1,861.4) | (1,418.1) | (713.6) | (444.7) | (249.6) | (110.6) | (60.2) | - | - |
| Accumulated Other Comprehensive Income | 29.7 | 50.5 | 37.6 | 25.7 | (23.6) | (14.5) | 4.6 | 2.7 | 0.4 | (0.7) | - | - |
| Treasury Stock | - | - | - | - | 4.3 | 0.0 | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 715.5 | 840.9 | 796.1 | 1,045.6 | 1,380.0 | 1,169.3 | 294.7 | 251.1 | 235.2 | (51.6) | (18.4) | (3.0) |
| Total Equity | 715.5 | 840.9 | 796.1 | 1,045.6 | 1,380.0 | 1,169.3 | 294.7 | 251.1 | 235.2 | (51.6) | (18.4) | (3.0) |
| (806.5) |
| - |
| - |
| - |
| (269.5) |
| (259.7) |
| - |
| - |
| - |
| - |
| Working Capital | 603.1 | 751.1 | 736.5 | 984.5 | 1,308.0 | 1,118.0 | 245.8 | 220.3 | 218.5 | 78.9 | - | - |
| Book Value | 715.5 | 840.9 | 796.1 | 1,045.6 | 1,380.0 | 1,169.3 | 294.7 | 251.1 | 235.2 | (51.6) | (18.4) | (3.0) |
| Tangible Book Value | 639.4 | 784.9 | 782.7 | 1,044.1 | 1,378.1 | 1,167.8 | 293.5 | 250.8 | 235.2 | (51.6) | - | - |
| 17.1 |
| 12.9 |
| 14.3 |
| 10.9 |
| - |
| 7.7 |
| - |
| 6.7 |
| 4.2 |
| - |
| 5.7 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,393.3 |
| 1,500.9 |
| 1,619.1 |
| 1,808.6 |
| 1,049.2 |
| 1,216.0 |
| - |
| 484.9 |
| - |
| 292.5 |
| 329.3 |
| - |
| 269.1 |
| - |
| - |
| 84.1 |
| - |
| - |
| 16.4 |
| 14.5 |
| 13.1 |
| 11.5 |
| 10.3 |
| - |
| 7.3 |
| - |
| 5.5 |
| 4.3 |
| - |
| 2.2 |
| - |
| - |
| 0.3 |
| - |
| - |
| 45.2 |
| 43.1 |
| 37.1 |
| 31.6 |
| 29.0 |
| 29.2 |
| - |
| 21.0 |
| - |
| 21.4 |
| 20.5 |
| - |
| 20.5 |
| - |
| - |
| 1.2 |
| - |
| - |
| 15.6 |
| 20.8 |
| 1.1 |
| 1.5 |
| 1.3 |
| - |
| 2.0 |
| - |
| 2.4 |
| 2.6 |
| - |
| 3.1 |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.5 |
| - |
| 1.2 |
| - |
| 1.1 |
| 1.1 |
| - |
| 0.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| 17.0 |
| 14.2 |
| 15.5 |
| 17.0 |
| 16.7 |
| 17.7 |
| - |
| 13.9 |
| - |
| 15.1 |
| 14.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,500.9 |
| 1,610.0 |
| 1,728.1 |
| 1,895.2 |
| 1,131.3 |
| 1,297.6 |
| - |
| 548.2 |
| - |
| 355.2 |
| 391.6 |
| - |
| 302.0 |
| - |
| - |
| 88.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| - |
| 6.5 |
| 6.4 |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 5.9 |
| 6.3 |
| 6.4 |
| 5.6 |
| 5.2 |
| - |
| 4.2 |
| - |
| 4.4 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.9 |
| 12.5 |
| 7.7 |
| 13.7 |
| - |
| 7.5 |
| - |
| 9.6 |
| 7.7 |
| - |
| 3.7 |
| - |
| - |
| 0.6 |
| - |
| - |
| 60.8 |
| 54.3 |
| 61.9 |
| 45.6 |
| 30.2 |
| - |
| 15.8 |
| - |
| 13.2 |
| 10.4 |
| - |
| 7.8 |
| - |
| - |
| 0.8 |
| - |
| - |
| 168.9 |
| 154.9 |
| 192.9 |
| 112.0 |
| 193.9 |
| 92.7 |
| 98.0 |
| - |
| 56.6 |
| - |
| 46.6 |
| 41.1 |
| - |
| 48.8 |
| - |
| - |
| 5.2 |
| - |
| - |
| 11.1 |
| 9.6 |
| 10.7 |
| 12.0 |
| 12.3 |
| 13.4 |
| - |
| 10.5 |
| - |
| 11.0 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.9 |
| 230.0 |
| 140.1 |
| 223.5 |
| 121.6 |
| 128.3 |
| - |
| 82.7 |
| - |
| 60.5 |
| 54.5 |
| - |
| 50.9 |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,418.1) |
| (1,206.2) |
| (1,109.8) |
| (946.5) |
| (713.6) |
| - |
| (573.3) |
| - |
| (444.7) |
| (398.3) |
| - |
| (249.6) |
| - |
| - |
| (60.2) |
| - |
| - |
| (25.8) |
| (23.6) |
| (15.1) |
| (16.9) |
| (11.6) |
| (14.5) |
| - |
| 7.0 |
| - |
| 4.6 |
| 7.0 |
| - |
| 2.7 |
| - |
| - |
| (0.7) |
| - |
| - |
| 3.5 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,380.0 |
| 1,587.9 |
| 1,671.7 |
| 1,009.7 |
| 1,169.3 |
| 1,139.0 |
| 465.5 |
| 537.6 |
| 294.7 |
| 337.1 |
| 393.3 |
| 251.1 |
| 309.1 |
| 235.2 |
| (51.6) |
| (18.4) |
| (3.0) |
| 1,587.9 |
| 1,671.7 |
| 1,009.7 |
| 1,169.3 |
| 1,139.0 |
| 465.5 |
| 537.6 |
| 294.7 |
| 337.1 |
| 393.3 |
| 251.1 |
| 309.1 |
| 235.2 |
| (51.6) |
| (18.4) |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| (459.4) |
| - |
| (269.5) |
| (313.9) |
| - |
| (259.7) |
| - |
| - |
| - |
| - |
| - |
| 1,507.1 |
| 1,614.7 |
| 956.5 |
| 1,118.0 |
| - |
| 428.3 |
| - |
| 245.8 |
| 288.3 |
| - |
| 220.3 |
| - |
| - |
| 78.9 |
| - |
| - |
| 1,587.9 |
| 1,671.7 |
| 1,009.7 |
| 1,169.3 |
| 1,139.0 |
| 465.5 |
| 537.6 |
| 294.7 |
| 337.1 |
| 393.3 |
| 251.1 |
| 309.1 |
| 235.2 |
| (51.6) |
| (18.4) |
| (3.0) |
| 1,378.1 |
| 1,586.3 |
| 1,670.0 |
| 1,008.1 |
| 1,167.8 |
| - |
| 464.3 |
| - |
| 293.5 |
| 336.0 |
| - |
| 250.8 |
| - |
| - |
| (51.6) |
| - |
| - |