| (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 | 108.3 | 108.8 | 108.0 | 113.1 | 104.3 | 100.9 | 96.2 | 111.0 | 110.2 | 108.1 | 102.2 | 107.2 | 104.8 | 93.5 | 99.6 | 102.6 | ||||||||||||||||||||||||
| (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 | 438.2 | 434.2 | 418.3 | 422.3 | 390.2 | 344.9 | 328.5 | 397.9 | 419.4 | 385.2 | 331.9 | 238.5 | 272.9 | 281.1 | 292.9 | 344.8 | 326.9 | 299.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | 0.5 | 0.4 | 0.7 | 1.0 | 1.2 | 2.0 | 2.5 | 2.7 | 3.4 | 2.7 | 1.1 | 1.3 | 1.4 | 1.5 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (55.8) | (54.5) | 12.2 | (34.6) | 2.8 | (4.8) | 6.4 | (10.9) | (44.9) | (13.8) | (54.5) | 5.0 | 0.1 | 29.0 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | 0.1 | 0.1 | 0.5 | 1.1 | 1.4 | 1.4 | 0.5 | 0.1 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 0.6 | 0.1 | 2.7 | (1.2) | 1.6 | 2.3 | (0.5) | 2.1 | 0.3 | (1.4) | 22.7 | 2.6 | (0.8) | 5.8 | 5.2 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (3.36) | (3.28) | 0.02 | (2.04) | 0.18 | (0.20) | 0.56 | (1.67) | (5.57) | (0.98) | (6.68) | 0.13 | (0.11) | 1.20 | 0.81 | 2.07 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (34.4) | (32.7) | 30.8 | (16.9) | 20.2 | 13.1 | 25.0 | 8.1 | (23.5) | 7.6 | (34.1) | 16.8 | 11.9 | 40.3 | 27.0 | 46.6 | ||
| 94.4 |
| 84.5 |
| 81.2 |
| 92.4 |
| 86.8 |
| 87.0 |
| 75.7 |
| 74.8 |
| 91.1 |
| 97.0 |
| 90.9 |
| 102.5 |
| 107.5 |
| 95.8 |
| 98.8 |
| 118.4 |
| 106.4 |
| 67.2 |
| 103.9 |
| 110.6 |
| 103.5 |
| 92.1 |
| 82.9 |
| 93.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 13.9 | 12.8 | 12.7 | 13.0 | 13.7 | 15.0 | 13.3 | 13.6 | 13.0 | 12.8 | 11.8 | 14.1 | 12.2 | 11.6 | 11.1 | 11.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 4.3 | 4.7 | 7.1 | 5.4 | 4.6 | 4.7 | 4.6 | 4.7 | 4.7 | 4.6 | 4.4 | 4.4 | 4.4 | 4.3 | 4.2 | 4.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 105.8 | 165.2 | 106.9 | 116.2 | 100.4 | 95.8 | 94.3 | 105.9 | 110.1 | 149.7 | 100.5 | 103.9 | 102.8 | 92.6 | 99.4 | 100.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2.6 | (56.4) | 1.1 | (3.1) | 3.9 | 5.2 | 1.9 | 5.0 | 0.1 | (41.6) | 1.7 | 3.3 | 2.0 | 0.9 | 0.2 | 2.1 | (0.5) | (3.8) | (2.4) | 0.5 | 0.9 | 2.0 | 0.2 | (0.1) | 4.4 | 3.0 | (1.3) | (0.7) | (12.0) | (40.1) | (2.8) | (0.2) | (1.8) | (5.8) | (3.2) | (2.2) | (2.6) | (39.8) | (4.9) | (4.9) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.1 | 1.2 | 0.1 | 0.0 | (0.0) | 0.0 | 1.4 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.4 |
| Interest Expense | 2.7 | 2.8 | 3.0 | 2.8 | 2.7 | 2.9 | 3.0 | 3.0 | 2.8 | 2.6 | 2.5 | 2.2 | 2.1 | 1.8 | 1.5 | 1.2 | 1.0 | 0.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (2.1) | (1.7) | (2.3) | (3.1) | (1.9) | (1.0) | (2.7) | (1.6) | (1.8) | (1.5) | (0.4) | (2.1) | (0.7) | (1.1) | 2.2 | 1.2 | 0.4 | |||||||||||||||||||||||
| Pre-Tax Income | 0.4 | (58.1) | (1.1) | (6.1) | 2.0 | 4.2 | (0.8) | 3.4 | (1.8) | (43.0) | 1.3 | 1.1 | 1.3 | (0.1) | 2.4 | 3.3 | (0.0) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.6 | (1.1) | 0.5 | 0.6 | 0.1 | 0.7 | 0.6 | 0.9 | 0.5 | (1.7) | 0.1 | 0.2 | 0.3 | 0.1 | 1.0 | 0.4 | 0.1 | 0.3 | 0.3 | 1.4 | 0.4 | 1.2 | 0.6 | 0.5 | (2.8) | 0.4 | 0.4 | 0.6 | 0.6 | (0.6) | 0.8 | 0.5 | (0.5) | 0.4 | (1.8) | (0.1) | 0.1 | 1.1 | 21.6 | 0.9 |
| Net Income From Continuing Ops | (0.2) | (57.1) | (1.7) | (6.7) | 1.9 | 3.5 | (1.5) | 2.6 | (2.2) | (41.3) | 1.2 | 1.0 | 1.0 | (0.3) | 1.4 | 2.9 | (0.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.2) | (57.1) | (1.7) | (6.7) | 1.9 | 3.5 | (1.5) | 2.6 | (2.2) | (41.3) | 1.2 | 1.0 | 1.0 | (0.3) | 1.4 | 2.9 | (0.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.9) | (57.7) | (2.2) | (7.3) | 1.1 | 3.1 | (2.0) | 2.0 | (2.7) | (41.8) | 0.8 | 0.4 | 0.7 | (0.5) | 1.1 | 2.8 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.7 | 0.6 | 0.6 | 0.6 | 0.7 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0.3 | 0.2 | 0.3 | 0.1 | (0.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.9) | (57.7) | (2.2) | (7.3) | 1.1 | 3.1 | (2.0) | 2.0 | (2.7) | (41.8) | 0.8 | 0.4 | 0.7 | (0.5) | 1.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.04) | - | (0.11) | (0.36) | 0.06 | - | (0.10) | 0.10 | (0.14) | - | 0.04 | 0.02 | 0.03 | - | 0.06 | 0.15 | 0.00 | - | (0.08) | 0.06 | 0.01 | - | 0.07 | 0.05 | 0.33 | - | (0.40) | (0.31) | (1.21) | - | (0.56) | (0.24) | 0.08 | - | (0.18) | (0.16) | (0.39) | - | (2.23) | (0.53) |
| EPS Diluted | (0.04) | - | (0.11) | (0.36) | 0.06 | - | (0.10) | 0.10 | (0.14) | - | 0.04 | 0.02 | 0.03 | - | 0.06 | 0.14 | 0.00 | - | ||||||||||||||||||||||
| Shares Basic | 20.2 | - | 20.2 | 20.1 | 20.0 | - | 20.0 | 19.9 | 19.7 | - | 19.7 | 19.5 | 19.4 | - | 0.0 | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Shares Diluted | 20.2 | - | 20.2 | 20.1 | 20.2 | - | 20.0 | 19.9 | 19.7 | - | 19.7 | 19.6 | 19.4 | - | 0.0 | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 6.8 | (51.7) | 8.2 | 2.3 | 8.5 | 9.8 | 6.5 | 9.7 | 4.8 | (37.0) | 6.1 | 7.6 | 6.4 | 5.2 | 4.4 | 6.5 | 4.0 | 0.6 | 1.9 | 5.0 | 5.7 | 6.7 | 4.7 | 4.6 | 9.1 | 7.6 | 3.2 | 4.0 | (6.7) | (35.1) | 2.5 | 5.3 | 3.8 | (1.4) | 2.2 | 3.4 | 3.4 | (34.3) | 0.5 | 0.7 |
| EBIT | 2.6 | (56.4) | 1.1 | (3.1) | 3.9 | 5.2 | 1.9 | 5.0 | 0.1 | (41.6) | 1.7 | 3.3 | 2.0 | 0.9 | 0.2 | 2.1 | (0.5) | (3.8) | (2.4) | |||||||||||||||||||||
| - |
| 1.7 |
| 1.7 |
| - |
| Selling General & Administrative | 52.4 | 52.1 | 54.9 | 50.9 | 43.5 | 46.0 | 45.5 | 53.6 | 58.1 | 60.2 | 58.2 | 39.5 | 37.4 | 39.7 | 40.5 | 41.9 | 44.2 | 39.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 21.4 | 21.8 | 18.6 | 17.7 | 17.4 | 17.9 | 18.6 | 19.0 | 21.4 | 21.4 | 20.5 | 11.8 | 11.8 | 11.3 | 10.7 | 10.2 | 8.6 | 7.2 |
| Amortization of Intangibles | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 0.1 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 494.0 | 488.6 | 406.1 | 456.9 | 387.4 | 349.7 | 322.1 | 408.8 | 464.3 | 398.9 | 386.4 | 233.4 | 272.8 | 252.1 | 276.6 | 308.3 | 302.2 | 252.4 |
| 16.3 |
| 36.5 |
| 24.7 |
| 46.7 |
| 1.2 |
| 1.0 |
| Interest Expense | 11.4 | 11.4 | 11.6 | 9.3 | 5.4 | 3.6 | 4.1 | 5.3 | 4.1 | 3.1 | 2.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | 0.0 | 0.5 | 1.0 | 0.4 | (0.5) | (1.1) | (8.9) | - | - | - | - |
| Other Non-Operating Income | (9.2) | (8.9) | (7.1) | (4.7) | 2.8 | 3.8 | 2.3 | 2.5 | 1.1 | (3.7) | (3.0) | (0.5) | (1.0) | (1.8) | (1.1) | (1.7) | (0.1) | (1.8) |
| Pre-Tax Income | (64.9) | (63.4) | 5.0 | (39.3) | 5.6 | (1.0) | 8.7 | (8.4) | (43.8) | (17.4) | (57.5) | 4.5 | (0.9) | 27.2 | 15.2 | 34.7 | 24.6 | 44.9 |
| 12.9 |
| 8.7 |
| 17.1 |
| Net Income From Continuing Ops | (65.6) | (63.5) | 2.4 | (38.1) | 4.0 | (3.3) | 9.2 | (10.5) | (43.6) | (15.1) | (79.8) | 1.4 | (1.2) | 12.4 | 8.4 | 21.3 | 15.5 | 27.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.0 | (9.1) | (23.9) | 3.7 | - | - | - | - | - | - | - | - |
| Net Income | (65.6) | (63.5) | 2.4 | (38.1) | 4.0 | (3.3) | 9.2 | (19.6) | (67.5) | (11.3) | (79.8) | 1.4 | (1.2) | 12.4 | 8.4 | 21.3 | 15.5 | 27.7 |
| Net Income Attributable To Parent | (68.1) | (66.1) | 0.4 | (39.9) | 3.4 | (3.9) | 8.0 | (21.0) | (69.3) | (12.1) | (79.8) | 1.4 | (1.2) | 12.4 | 8.4 | 21.3 | 15.5 | 27.7 |
| Less: Minority Interest | 2.5 | 2.5 | 1.9 | 1.8 | 0.6 | 0.6 | 1.2 | 1.4 | 1.9 | 0.8 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (68.1) | (66.1) | 0.4 | (39.9) | 3.4 | (3.9) | 8.0 | (21.0) | (69.3) | (12.1) | (79.8) | 1.4 | (1.2) | 12.4 | 8.4 | 21.3 | 15.5 | 27.7 |
| 1.51 |
| 2.71 |
| EPS Diluted | (3.36) | (3.28) | 0.02 | (2.04) | 0.18 | (0.20) | 0.54 | (1.67) | (5.57) | (0.98) | (6.68) | 0.13 | (0.11) | 1.20 | 0.80 | 2.05 | 1.50 | 2.71 |
| Shares Basic | 20.2 | 20.1 | 19.9 | 19.6 | 19.3 | 19.0 | 14.3 | 12.6 | 12.4 | 12.3 | 12.0 | 10.4 | 10.4 | 10.4 | 10.3 | 10.3 | 10.3 | 10.2 |
| Shares Diluted | 20.2 | 20.1 | 19.9 | 19.6 | 19.4 | 19.0 | 14.6 | 12.6 | 12.4 | 12.3 | 12.0 | 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 10.3 | 10.2 |
| 33.3 |
| 53.9 |
| EBIT | (55.8) | (54.5) | 12.2 | (34.6) | 2.8 | (4.8) | 6.4 | (10.9) | (44.9) | (13.8) | (54.5) | 5.0 | 0.1 | 29.0 | 16.3 | 36.5 | 24.7 | 46.7 |
| 9.9 |
| 11.5 |
| 10.9 |
| 12.1 |
| 11.6 |
| 12.1 |
| 11.4 |
| 10.2 |
| 11.8 |
| 13.5 |
| 12.4 |
| 13.9 |
| 13.9 |
| 14.9 |
| 14.0 |
| 14.3 |
| 14.9 |
| 15.5 |
| 14.2 |
| 15.1 |
| 15.4 |
| 14.4 |
| 15.0 |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 4.4 |
| 4.3 |
| 4.5 |
| 4.7 |
| 4.7 |
| 4.5 |
| 4.7 |
| 4.7 |
| 4.6 |
| 4.5 |
| 4.7 |
| 5.3 |
| 5.0 |
| 5.4 |
| 5.4 |
| 5.6 |
| 4.4 |
| 5.5 |
| 5.6 |
| 5.9 |
| 5.5 |
| 5.5 |
| 5.5 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.9 |
| 88.3 |
| 83.5 |
| 92.0 |
| 85.9 |
| 85.0 |
| 75.5 |
| 74.9 |
| 86.7 |
| 94.0 |
| 92.2 |
| 103.2 |
| 119.5 |
| 118.7 |
| 118.9 |
| 118.6 |
| 108.2 |
| 73.0 |
| 107.1 |
| 112.8 |
| 106.1 |
| 131.9 |
| 87.8 |
| 98.2 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.5 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.4 |
| 0.8 |
| 0.7 |
| 1.2 |
| 0.9 |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 0.0 |
| 0.5 |
| 0.1 |
| 0.3 |
| 0.0 |
| (0.1) |
| 0.7 |
| 1.2 |
| 2.1 |
| (0.2) |
| 1.6 |
| 1.7 |
| 1.5 |
| (2.5) |
| 0.9 |
| 0.5 |
| 1.1 |
| 0.1 |
| (2.1) |
| 0.6 |
| (0.3) |
| 2.8 |
| (1.1) |
| (0.5) |
| (0.1) |
| (2.0) |
| (2.4) |
| (1.0) |
| (0.6) |
| (3.1) |
| (1.2) |
| 2.6 |
| 0.7 |
| 3.6 |
| 1.9 |
| 1.4 |
| 1.8 |
| 3.9 |
| (0.8) |
| 0.4 |
| (11.9) |
| (42.1) |
| (2.2) |
| (0.4) |
| 1.0 |
| (6.8) |
| (3.7) |
| (2.3) |
| (4.6) |
| (42.1) |
| (5.9) |
| (5.5) |
| (3.4) |
| (1.5) |
| 1.2 |
| 0.3 |
| 2.5 |
| 1.2 |
| 0.9 |
| 4.6 |
| 3.5 |
| (1.2) |
| (0.2) |
| (12.6) |
| (41.0) |
| (3.0) |
| (1.0) |
| 1.5 |
| (6.7) |
| (1.9) |
| (1.7) |
| (4.7) |
| (42.9) |
| (27.5) |
| (6.4) |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.1) |
| (3.4) |
| (3.4) |
| (2.2) |
| (18.7) |
| (3.4) |
| (1.7) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.4) |
| (1.5) |
| 1.2 |
| 0.3 |
| 2.5 |
| 1.2 |
| 0.9 |
| 4.6 |
| 3.5 |
| (4.6) |
| (3.6) |
| (14.8) |
| (59.7) |
| (6.5) |
| (2.7) |
| 1.4 |
| (3.0) |
| (1.9) |
| (1.7) |
| (4.7) |
| (42.9) |
| (27.5) |
| (6.4) |
| (0.1) |
| (3.5) |
| (1.6) |
| 1.1 |
| 0.2 |
| 2.2 |
| 1.0 |
| 0.7 |
| 4.1 |
| 3.1 |
| (5.1) |
| (3.9) |
| (15.1) |
| (60.2) |
| (7.0) |
| (3.0) |
| 0.9 |
| (3.2) |
| (2.2) |
| (1.9) |
| (4.8) |
| (43.1) |
| (27.4) |
| (6.5) |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.2 |
| (0.2) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| (0.1) |
| (3.5) |
| (1.6) |
| 1.1 |
| 0.2 |
| 2.2 |
| 1.0 |
| 0.7 |
| 4.1 |
| 3.1 |
| (5.1) |
| (3.9) |
| (15.1) |
| (60.2) |
| (7.0) |
| (3.0) |
| 0.9 |
| (3.2) |
| (2.2) |
| (1.9) |
| (4.8) |
| (43.1) |
| (27.4) |
| (6.5) |
| (0.08) |
| 0.05 |
| 0.01 |
| - |
| 0.07 |
| 0.05 |
| 0.33 |
| - |
| (0.40) |
| (0.31) |
| (1.21) |
| - |
| (0.56) |
| (0.24) |
| 0.08 |
| - |
| (0.18) |
| (0.16) |
| (0.39) |
| - |
| (2.23) |
| (0.53) |
| 19.1 |
| 19.0 |
| 18.6 |
| - |
| 13.3 |
| 12.7 |
| 12.7 |
| - |
| 12.6 |
| 12.6 |
| 12.5 |
| - |
| 12.5 |
| 12.4 |
| 12.4 |
| - |
| 12.4 |
| 12.3 |
| 12.3 |
| - |
| 12.3 |
| 12.3 |
| 19.1 |
| 21.2 |
| 20.7 |
| - |
| 14.5 |
| 13.4 |
| 12.7 |
| - |
| 12.6 |
| 12.6 |
| 12.5 |
| - |
| 12.5 |
| 12.4 |
| 12.4 |
| - |
| 12.4 |
| 12.3 |
| 12.3 |
| - |
| 12.3 |
| 12.3 |
| 0.5 |
| 0.9 |
| 2.0 |
| 0.2 |
| (0.1) |
| 4.4 |
| 3.0 |
| (1.3) |
| (0.7) |
| (12.0) |
| (40.1) |
| (2.8) |
| (0.2) |
| (1.8) |
| (5.8) |
| (3.2) |
| (2.2) |
| (2.6) |
| (39.8) |
| (4.9) |
| (4.9) |