| (in millions of USD, except per-share data) | 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 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 54.2 | 50.1 | 59.4 | 51.2 | 124.4 | 48.8 | 23.3 | 25.8 | 24.3 | 92.3 | 10.1 | 7.9 | 14.8 | 13.1 | 15.9 | 16.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 215.0 | 285.2 | 122.3 | 125.1 | 59.2 | 12.0 | 29.8 | 11.2 | 131.5 | 65.4 | - | - | - | - | - | - | - | - |
| Cost of Revenue | 177.5 | 200.8 | 92.7 | 52.8 | 37.4 | 36.1 | 24.8 | 18.3 | 109.3 | - | - | - | - | - | - | - | - | - |
| Gross Profit | 37.6 | 84.5 | 29.7 | 72.3 | 21.8 | (24.1) | 5.0 | (7.0) | 22.2 | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | 0.7 | 0.6 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (40.3) | 6.4 | (32.9) | 20.9 | (40.1) | 14.5 | (19.5) | (23.4) | (24.7) | (27.3) | (37.4) | (152.6) | (62.2) | (82.9) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 11.6 | 11.3 | 17.7 | 0.1 | 0.3 | 0.1 | - | - | 1.0 | 1.6 | 0.9 | (0.1) | (0.6) | 2.1 | 0.5 | 0.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (1.8) | 6.8 | (3.4) | (1.5) | (16.2) | 24.3 | (1.2) | (1.8) | 1.2 | 3.0 | 18.2 | 4.8 | 3.9 | (22.0) | 22.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.19) | 0.23 | (0.36) | 0.73 | (3.13) | 2.43 | 1.78 | (0.35) | (2.10) | - | - | - | (1.37) | (1.18) | 1.22 | 0.51 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 49.8 | 0.6 | 35.7 | (26.6) | 25.2 | (14.7) | (20.2) | 2.5 | (5.0) | (3.1) | (99.3) | (8.1) | (33.7) | 119.6 | 40.1 | ||
| 13.5 |
| (12.8) |
| 1.6 |
| 17.4 |
| 5.8 |
| 4.4 |
| 19.5 |
| 2.1 |
| 3.8 |
| 0.7 |
| 1.7 |
| 5.5 |
| 3.4 |
| 49.2 |
| 13.7 |
| 6.5 |
| 62.1 |
| 3.5 |
| 36.6 |
| 16.5 |
| 8.9 |
| - |
| - |
| - |
| Cost of Revenue | 42.2 | 43.7 | 46.8 | 44.7 | 65.5 | 40.3 | 21.0 | 19.1 | 12.4 | 24.1 | 9.8 | 8.9 | 10.0 | 9.5 | 9.9 | 9.2 | 8.8 | 17.6 | 4.0 | 9.3 | 5.3 | 4.4 | 14.6 | 3.3 | 2.5 | 3.8 | 2.2 | 5.7 | 6.6 | - | 12.8 | 10.2 | - | - | - | - | - | - | - | - |
| Gross Profit | 12.1 | 6.4 | 12.6 | 6.5 | 58.9 | 8.6 | 2.4 | 6.8 | 12.0 | 68.2 | 0.2 | (1.0) | 4.8 | 3.6 | 5.9 | 7.5 | 4.8 | (30.4) | (2.4) | 8.1 | 0.5 | (0.0) | 4.9 | (1.2) | 1.3 | (3.1) | (0.5) | (0.2) | (3.3) | - | 0.9 | (3.7) | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 3.1 | 3.2 | 3.1 | 3.4 | 3.3 | 2.9 | 1.4 | 1.4 | 1.6 | 1.5 | 1.6 | 1.9 | 1.9 | 2.2 | 2.1 | 2.3 | 2.0 | |||||||||||||||||||||||
| General & Administrative | 17.3 | 16.3 | 16.0 | 15.5 | 17.3 | 21.5 | 11.2 | 10.1 | 12.5 | 11.4 | 11.6 | 9.4 | 12.0 | 15.9 | 15.0 | 10.7 | 11.1 | |||||||||||||||||||||||
| Depreciation & Amortization | 8.5 | - | - | - | 10.6 | - | - | - | 4.6 | - | - | - | 3.4 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 4.6 | 6.2 | 6.1 | 6.3 | 5.4 | 5.7 | 5.1 | 3.7 | 3.9 | 4.1 | 3.0 | 3.0 | 3.0 | 3.1 | 3.0 | 3.0 | 3.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 62.6 | 63.2 | 65.9 | 63.6 | 86.1 | 64.7 | 33.6 | 30.6 | 26.4 | 36.4 | 23.2 | 20.4 | 24.1 | 27.7 | 27.2 | 22.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (8.4) | (13.1) | (6.4) | (12.4) | 38.3 | (15.8) | (10.3) | (4.8) | (2.1) | 55.9 | (13.2) | (12.5) | (9.3) | (14.5) | (11.4) | (5.7) | (8.5) | 31.3 | (12.7) | 1.6 | (5.7) | (6.4) | (2.8) | (6.7) | (3.6) | (7.4) | (5.1) | (4.0) | (6.9) | 10.1 | (5.0) | (38.8) | 9.0 | (7.3) | (0.4) | (7.9) | (11.6) | (9.1) | 16.3 | (34.9) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 2.8 | 2.8 | 3.0 | 2.9 | 2.5 | - | 4.5 | 5.0 | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.6) | 1.1 | 1.1 | 1.0 | - | 0.3 | 0.0 |
| Interest Expense | 1.9 | 2.0 | 2.2 | 2.3 | 2.5 | 2.4 | 1.9 | 1.8 | 0.3 | 0.1 | 0.1 | 0.9 | 0.9 | 0.9 | 1.1 | 1.9 | 2.6 | 2.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (11.8) | 19.0 | 3.1 | 11.5 | (8.7) | 1.0 | 4.1 | (11.1) | 0.8 | 17.4 | 15.7 | (7.9) | 21.3 | (5.8) | 40.4 | (42.0) | (79.6) | |||||||||||||||||||||||
| Pre-Tax Income | (20.2) | 6.0 | (3.4) | (0.9) | 29.6 | (14.8) | (6.2) | (15.9) | (1.3) | 73.4 | 2.6 | (20.4) | 11.9 | (20.4) | 29.1 | (47.7) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (2.6) | 1.2 | (1.0) | 0.5 | 6.1 | (0.8) | 5.5 | (7.1) | (1.1) | (2.1) | (0.2) | (1.6) | 2.5 | (1.8) | 0.7 | (0.2) | (14.9) | 23.8 | 0.0 | 0.5 | 0.0 | 0.1 | 0.1 | (0.0) | (1.3) | (2.1) | 0.0 | 0.0 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.0 | 0.2 | 1.5 | 1.2 | 2.4 | 9.7 | 5.9 |
| Net Income From Continuing Ops | (17.6) | 4.8 | (2.4) | (1.4) | 23.5 | (14.0) | (11.7) | (8.8) | (0.2) | 75.5 | 2.8 | (18.8) | 9.4 | (18.6) | 28.4 | (47.5) | (73.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (17.6) | 4.8 | (2.4) | (1.4) | 23.5 | (14.0) | (11.7) | (8.8) | (0.2) | 75.5 | 2.8 | (18.8) | 9.4 | (18.6) | 28.4 | (47.5) | (73.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (15.7) | 3.4 | (2.7) | (3.3) | 24.3 | (13.4) | (14.0) | (8.4) | (0.2) | 74.8 | 1.6 | (18.8) | 9.4 | (18.4) | 28.1 | (61.5) | ||||||||||||||||||||||||
| Less: Minority Interest | (1.9) | 1.4 | 0.3 | 1.9 | (0.8) | (0.6) | 2.3 | (0.4) | (0.0) | 0.7 | 1.1 | 0.0 | 0.0 | (0.2) | 0.3 | 14.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (15.7) | 3.4 | (2.7) | (3.3) | 24.3 | (13.4) | (14.0) | (8.4) | (0.2) | 72.1 | (1.7) | (21.2) | 6.0 | (15.1) | 20.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.16) | - | (0.03) | (0.03) | 0.25 | - | (0.14) | (0.08) | 0.00 | - | (0.02) | (0.36) | 0.12 | - | 0.54 | (1.44) | (1.61) | - | 1.49 | 0.31 | (2.81) | - | 0.63 | 0.09 | - | - | (0.15) | (0.12) | (0.09) | - | (0.67) | - | (0.63) | - | 3.13 | - | - | - | 0.14 | - |
| EPS Diluted | (0.16) | - | (0.03) | (0.03) | 0.25 | - | (0.14) | (0.08) | 0.00 | - | (0.03) | (0.36) | (0.07) | - | 0.02 | (1.44) | (1.61) | - | ||||||||||||||||||||||
| Shares Basic | 96.5 | - | 96.4 | 96.2 | 96.0 | - | 99.9 | 100.1 | 99.7 | - | 94.3 | 58.4 | 48.0 | - | 38.1 | 44.0 | 46.5 | - | ||||||||||||||||||||||
| Shares Diluted | 96.5 | - | 96.4 | 96.2 | 97.0 | - | 99.9 | 100.1 | 99.7 | - | 99.1 | 58.4 | 89.1 | - | 71.2 | 44.0 | 46.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 0.1 | - | - | - | 48.9 | - | - | - | 2.5 | - | - | - | (5.9) | - | - | - | (5.1) | - | - | - | (3.8) | - | - | - | (2.5) | - | - | - | (6.2) | - | - | - | 14.3 | - | - | - | (6.0) | - | - | - |
| EBIT | (8.4) | (13.1) | (6.4) | (12.4) | 38.3 | (15.8) | (10.3) | (4.8) | (2.1) | 55.9 | (13.2) | (12.5) | (9.3) | (14.5) | (11.4) | (5.7) | (8.5) | 31.3 | (12.7) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 12.8 | 13.0 | 7.2 | 6.9 | 8.6 | 1.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 65.1 | 65.1 | 55.4 | 44.4 | 52.7 | 35.7 | 24.5 | 16.4 | 18.7 | 27.2 | 32.9 | 38.2 | 48.6 | 59.2 | 54.1 | 35.7 | 25.1 | 21.1 |
| Depreciation & Amortization | - | 43.3 | 33.6 | 14.7 | 13.5 | 10.7 | 4.8 | 3.2 | 27.1 | 22.2 | 34.4 | 53.3 | 54.0 | 49.3 | 39.2 | 9.9 | 7.0 | 4.8 |
| Amortization of Intangibles | 23.2 | 24.0 | 18.4 | 13.1 | 12.1 | 10.3 | 4.7 | 3.2 | 27.1 | 22.2 | 34.2 | 53.1 | 53.7 | 49.0 | 39.0 | 9.7 | 6.9 | 4.6 |
| Other Operating Expenses | - | - | - | - | - | - | - | 1.8 | 2.6 | 1.2 | 0.5 | 4.1 | 1.5 | 3.5 | 0.0 | 0.0 | - | - |
| Total Operating Expenses | 255.3 | 278.8 | 155.2 | 104.2 | 99.3 | 73.5 | 49.3 | - | - | - | - | - | - | - | - | - | - | - |
| 80.4 |
| 30.3 |
| 38.6 |
| (5.7) |
| 0.1 |
| - |
| Interest Expense | 8.4 | 9.0 | 6.5 | 2.1 | 6.4 | 7.9 | 10.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | 0.0 | (0.2) | 0.0 | 0.0 | - | - | - | - | - | - |
| Other Non-Operating Income | 21.8 | 24.9 | (5.2) | 46.5 | (87.1) | 160.1 | 127.6 | 4.5 | (79.0) | 1.0 | 0.8 | (0.1) | (0.6) | 2.1 | 0.9 | 0.1 | 0.1 | - |
| Pre-Tax Income | (18.5) | 31.3 | (38.1) | 67.4 | (127.2) | 174.7 | 108.1 | (19.0) | (103.7) | 24.6 | (36.6) | (152.7) | (62.8) | (80.8) | 81.3 | 30.4 | 38.8 | (5.4) |
| 8.7 |
| 1.7 |
| 0.2 |
| Net Income From Continuing Ops | (16.7) | 24.5 | (34.7) | 68.9 | (110.9) | 150.4 | 109.2 | (17.1) | (104.8) | 21.7 | (54.8) | (157.5) | (66.7) | (58.8) | 59.3 | 21.6 | 37.0 | (5.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (16.7) | 24.5 | (34.7) | 68.9 | (110.9) | 150.4 | 109.2 | (17.1) | (104.8) | 21.7 | (54.8) | (157.5) | (66.7) | (58.8) | 59.3 | 21.6 | 37.0 | (5.6) |
| Net Income Attributable To Parent | (18.3) | 21.7 | (36.1) | 67.1 | (125.1) | 149.2 | 109.2 | (17.1) | (105.0) | 22.2 | (54.1) | (160.0) | (66.0) | (56.4) | 59.5 | 21.1 | 34.1 | (11.3) |
| Less: Minority Interest | 1.7 | 2.8 | 1.4 | 1.9 | 14.1 | 1.2 | 0.0 | (0.0) | 0.2 | (0.5) | (0.7) | 2.6 | (0.6) | (2.4) | (0.2) | 0.5 | 3.0 | 5.7 |
| Less: Preferred Dividends | - | - | 0.0 | 1.4 | 2.8 | 1.5 | 1.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (18.3) | 21.7 | (36.1) | 55.1 | (133.0) | 118.8 | 86.8 | (17.4) | (105.0) | 22.1 | (54.1) | (160.7) | (66.8) | (56.9) | 57.6 | 20.3 | 34.1 | (11.3) |
| 1.05 |
| (0.38) |
| EPS Diluted | (0.19) | 0.22 | (0.36) | 0.58 | (3.13) | 1.91 | 1.48 | (0.40) | (2.10) | - | - | - | (1.37) | (1.18) | 1.21 | 0.50 | 0.97 | (0.38) |
| Shares Basic | 96.5 | 96.3 | 99.2 | 75.3 | 42.5 | 48.8 | 48.8 | 49.8 | 50.0 | 50.5 | 50.1 | 49.5 | 48.7 | 48.2 | 47.3 | 39.7 | 32.3 | 29.9 |
| Shares Diluted | 96.5 | 97.2 | 99.2 | 92.4 | 42.5 | 98.5 | 57.4 | 50.9 | 50.0 | 50.7 | 50.1 | 49.5 | 48.7 | 48.2 | 47.6 | 40.2 | 35.1 | 29.9 |
| 45.6 |
| (1.0) |
| EBIT | (40.3) | 6.4 | (32.9) | 20.9 | (40.1) | 14.5 | (19.5) | (23.4) | (24.7) | (27.3) | (37.4) | (152.6) | (62.2) | (82.9) | 80.4 | 30.3 | 38.6 | (5.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 10.3 |
| 6.5 |
| 6.2 |
| 6.4 |
| 7.7 |
| 5.5 |
| 4.9 |
| 4.3 |
| 4.6 |
| 3.8 |
| 3.7 |
| 2.7 |
| 5.9 |
| 6.9 |
| 3.3 |
| 0.9 |
| 12.7 |
| 6.7 |
| 6.9 |
| 9.1 |
| 8.3 |
| 7.5 |
| 3.4 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 3.2 |
| 2.6 |
| 2.6 |
| 1.9 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.7 |
| 11.6 |
| 5.0 |
| 5.3 |
| 5.3 |
| 5.4 |
| 5.6 |
| 5.6 |
| 5.5 |
| 6.2 |
| 6.5 |
| 10.8 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| 1.9 |
| 0.5 |
| 0.0 |
| (0.7) |
| 0.4 |
| 2.2 |
| 0.0 |
| 0.0 |
| 1.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (1.2) |
| 22.0 |
| 32.0 |
| 14.3 |
| 15.8 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 1.6 |
| 1.2 |
| 7.0 |
| 2.4 |
| 0.8 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| (0.1) |
| (0.0) |
| - |
| - |
| 0.0 |
| 0.0 |
| 197.0 |
| 102.5 |
| 18.5 |
| (157.9) |
| 82.5 |
| 41.2 |
| 12.9 |
| (9.1) |
| 5.9 |
| (2.5) |
| (1.8) |
| 2.8 |
| (21.1) |
| (27.6) |
| 10.6 |
| (40.9) |
| (153.9) |
| 159.0 |
| (4.9) |
| 0.7 |
| 0.6 |
| 0.3 |
| (0.1) |
| (88.1) |
| 228.3 |
| 89.8 |
| 20.2 |
| (163.6) |
| 76.1 |
| 38.4 |
| 6.1 |
| (12.6) |
| (1.5) |
| (7.6) |
| (5.7) |
| (4.1) |
| (11.0) |
| (32.6) |
| (28.2) |
| (31.9) |
| (110.3) |
| 158.6 |
| (12.8) |
| (10.9) |
| (8.5) |
| 16.6 |
| (35.0) |
| 204.5 |
| 89.8 |
| 19.7 |
| (163.6) |
| 76.0 |
| 38.3 |
| 6.1 |
| (11.3) |
| 0.6 |
| (7.6) |
| (5.8) |
| (4.4) |
| (11.4) |
| (32.9) |
| (28.5) |
| (32.1) |
| (110.3) |
| 158.4 |
| (14.3) |
| (12.1) |
| (10.9) |
| 6.9 |
| (40.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 204.5 |
| 89.8 |
| 19.7 |
| (163.6) |
| 76.0 |
| 38.3 |
| 6.1 |
| (11.3) |
| 0.6 |
| (7.6) |
| (5.8) |
| (4.4) |
| (11.4) |
| (32.9) |
| (28.5) |
| (32.1) |
| (110.3) |
| 158.4 |
| (14.3) |
| (12.1) |
| (10.9) |
| 6.9 |
| (40.9) |
| (73.3) |
| 204.2 |
| 89.8 |
| 19.7 |
| (164.5) |
| 76.0 |
| 38.3 |
| 6.1 |
| (11.3) |
| 0.6 |
| (7.6) |
| (5.8) |
| (4.4) |
| (11.4) |
| (33.2) |
| (28.4) |
| (32.0) |
| (110.2) |
| 158.5 |
| (14.3) |
| (11.8) |
| (10.6) |
| 7.1 |
| (40.6) |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.3 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.3) |
| 0.7 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (63.4) |
| (75.1) |
| 167.0 |
| 73.1 |
| 15.2 |
| (136.5) |
| 64.3 |
| 30.5 |
| 4.2 |
| (12.2) |
| 0.3 |
| (7.6) |
| (5.8) |
| (4.4) |
| (11.4) |
| (33.2) |
| (28.4) |
| (32.0) |
| (110.1) |
| 158.3 |
| (14.3) |
| (11.8) |
| (10.6) |
| 7.0 |
| (40.6) |
| 0.86 |
| 0.23 |
| (2.81) |
| - |
| 0.32 |
| 0.09 |
| - |
| - |
| (0.15) |
| (0.12) |
| - |
| - |
| (0.67) |
| - |
| - |
| - |
| 3.13 |
| - |
| - |
| - |
| 0.14 |
| - |
| 48.9 |
| 48.7 |
| 48.6 |
| - |
| 48.5 |
| 48.5 |
| - |
| - |
| 49.8 |
| 49.7 |
| - |
| - |
| 49.6 |
| - |
| - |
| - |
| 50.6 |
| 50.5 |
| 50.3 |
| - |
| 50.1 |
| 50.0 |
| 93.1 |
| 83.1 |
| 48.6 |
| - |
| 90.6 |
| 49.0 |
| 49.9 |
| - |
| 49.8 |
| 49.7 |
| - |
| - |
| 49.6 |
| - |
| - |
| - |
| 50.6 |
| 50.5 |
| 50.3 |
| - |
| 50.6 |
| 50.0 |
| 1.6 |
| (5.7) |
| (6.4) |
| (2.8) |
| (6.7) |
| (3.6) |
| (7.4) |
| (5.1) |
| (4.0) |
| (6.9) |
| 10.1 |
| (5.0) |
| (38.8) |
| 9.0 |
| (7.3) |
| (0.4) |
| (7.9) |
| (11.6) |
| (9.1) |
| 16.3 |
| (34.9) |