| (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 | 47.6 | 42.3 | 41.9 | 43.3 | 43.4 | 41.0 | 40.5 | 39.1 | 39.5 | 34.2 | 36.2 | 35.2 | 39.5 | 34.8 | 38.4 | 40.4 | ||||||||||||||||||||||||
| (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 | 175.1 | 171.0 | 160.1 | 145.1 | 153.1 | 178.5 | 365.5 | 648.7 | 838.2 | 942.2 | 997.3 | 1,051.5 | 1,078.9 | 768.4 | 568.4 | 423.7 | - | - |
| Cost of Revenue | 126.4 | 122.1 | 110.6 | 115.4 | 131.3 | 171.4 | 305.2 | 493.3 | 622.2 | 699.9 | 690.0 | 687.3 | 707.2 | 492.5 | 366.2 | 275.8 | 189.1 | 126.8 |
| Gross Profit | 48.7 | 48.9 | 49.5 | 29.7 | 21.8 | 7.1 | 60.4 | 155.4 | 216.0 | 242.3 | 307.3 | 364.1 | 371.7 | 275.9 | 202.2 | 147.8 | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (1.1) | 0.4 | 3.2 | (16.8) | (33.2) | 29.0 | (44.4) | 18.1 | 42.5 | 49.7 | 65.1 | 79.1 | 170.5 | 162.1 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 2.1 | 1.4 | 1.0 | 1.3 | 0.7 | 0.0 | 0.1 | 0.3 | 0.7 | 0.3 | 0.1 | 0.1 | 0.1 | 0.9 | 0.2 | 0.0 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (15.9) | (16.1) | 2.6 | 3.7 | 5.3 | 3.2 | 8.6 | 318.3 | 4.1 | (276.3) | 12.9 | 8.3 | 10.2 | 8.5 | 8.7 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.57 | 0.16 | (9.99) | (2.51) | (3.32) | 0.75 | (4.31) | (19.26) | (0.32) | 16.99 | 1.53 | 2.13 | 6.22 | 5.63 | 4.74 | 2.92 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (0.7) | 0.9 | 4.2 | (14.4) | (29.7) | 33.6 | (29.5) | 36.6 | 73.3 | 86.2 | 101.9 | 115.5 | 199.5 | 181.1 | 140.2 | 94.1 | ||
| 39.5 |
| 38.7 |
| 43.2 |
| 46.0 |
| 50.5 |
| 60.0 |
| 88.8 |
| 95.3 |
| 121.4 |
| 140.7 |
| 141.5 |
| 196.5 |
| 169.9 |
| 217.6 |
| 204.6 |
| 218.6 |
| 197.4 |
| 216.1 |
| 235.0 |
| 250.7 |
| 240.5 |
| 238.6 |
| 252.7 |
| 255.8 |
| Cost of Revenue | 34.5 | 31.1 | 30.6 | 30.3 | 30.1 | 28.6 | 28.5 | 26.4 | 27.2 | 25.7 | 29.0 | 29.7 | 31.0 | 26.7 | 34.4 | 36.4 | 33.9 | 36.5 | 40.7 | 44.0 | 50.2 | 55.4 | 72.6 | 82.6 | 94.6 | 105.6 | 110.7 | 152.7 | 124.2 | 164.2 | 147.6 | 163.2 | 147.2 | 161.6 | 174.9 | 185.4 | 178.0 | 172.8 | 174.0 | 174.4 |
| Gross Profit | 13.1 | 11.2 | 11.3 | 13.0 | 13.3 | 12.4 | 12.1 | 12.7 | 12.3 | 8.4 | 7.2 | 5.5 | 8.5 | 8.1 | 4.0 | 4.1 | 5.6 | 2.2 | 2.6 | 2.0 | 0.3 | 4.6 | 16.2 | 12.7 | 26.9 | 35.1 | 30.8 | 43.8 | 45.7 | 53.4 | 57.0 | 55.4 | 50.2 | 54.4 | 60.1 | 65.3 | 62.5 | 65.8 | 78.7 | 81.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 11.4 | 10.3 | 10.8 | 9.8 | 10.1 | 11.2 | 11.0 | 10.6 | 12.9 | 11.3 | 10.7 | 12.3 | 12.1 | 11.7 | 14.6 | 14.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.6 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1.7 | (6.6) | 0.5 | 3.2 | 3.2 | 0.6 | 1.1 | 2.1 | (0.5) | (2.8) | (3.5) | (6.8) | (3.6) | (3.8) | (10.6) | (10.5) | (8.3) | 76.1 | (14.0) | (14.6) | (18.6) | (15.6) | (6.8) | (17.8) | (4.2) | (6.5) | 19.7 | 5.4 | (0.6) | 2.0 | 20.9 | 12.4 | 7.1 | 8.6 | 13.5 | 12.8 | 14.8 | (14.6) | 24.9 | 27.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.9 | 0.8 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 |
| Interest Expense | 2.1 | 2.3 | 2.4 | 2.6 | 4.9 | 9.6 | 10.0 | 9.8 | 9.5 | 9.5 | 9.9 | 9.9 | 6.8 | 5.2 | 4.3 | 3.5 | 3.6 | 3.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (1.4) | (1.6) | (2.2) | (3.0) | (7.8) | (9.0) | (9.6) | (9.6) | (7.9) | (9.1) | (7.3) | (11.4) | (7.7) | (4.3) | (3.9) | (3.3) | (2.8) | |||||||||||||||||||||||
| Pre-Tax Income | 0.4 | (8.1) | (1.7) | 0.2 | (4.5) | (8.4) | (8.5) | (7.6) | (8.4) | (12.0) | (10.9) | (18.2) | (11.3) | (8.2) | (14.5) | (13.8) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.9 | (1.0) | 0.7 | (16.5) | 0.7 | 0.3 | 0.8 | 0.7 | 0.7 | 1.1 | 0.4 | 0.6 | 1.5 | 3.1 | (0.2) | 1.5 | 0.9 | 1.4 | 0.4 | 0.6 | 0.8 | 3.3 | 1.8 | 1.1 | 2.4 | 297.6 | 5.4 | 16.5 | (1.2) | (2.0) | 6.6 | 0.8 | (1.4) | (283.9) | 2.6 | 2.4 | 2.6 | 0.1 | 7.3 | 3.3 |
| Net Income From Continuing Ops | (0.5) | (7.1) | (2.3) | 16.7 | (5.3) | (8.7) | (9.3) | (8.3) | (9.2) | (13.1) | (11.3) | (18.8) | (12.9) | (10.4) | (14.3) | (15.3) | (12.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.5) | (7.1) | (2.3) | 16.7 | (5.3) | (8.7) | (9.3) | (8.3) | (9.2) | (13.1) | (11.3) | (18.8) | (12.9) | (10.4) | (14.3) | (15.3) | (12.9) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.6) | (7.2) | (2.4) | 16.6 | (5.3) | (8.8) | (9.4) | (8.3) | (9.2) | (13.2) | (11.3) | (18.9) | (12.9) | (10.5) | (14.4) | (15.5) | ||||||||||||||||||||||||
| Less: Minority Interest | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.6) | (7.2) | (2.4) | 16.6 | (5.3) | (8.8) | (9.4) | (8.3) | (9.2) | (13.2) | (11.3) | (18.9) | (12.9) | (11.3) | (14.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.06) | - | (0.22) | 1.51 | (0.74) | - | (2.61) | (2.33) | (0.33) | - | (0.51) | (0.90) | (0.70) | - | (0.89) | (0.96) | (0.76) | - | (1.15) | (1.17) | (1.40) | - | (0.85) | (2.25) | (0.75) | - | 0.45 | (0.36) | (0.20) | - | 0.51 | 0.09 | (0.24) | - | 0.39 | 0.49 | 0.35 | - | 0.57 | 1.08 |
| EPS Diluted | (0.06) | - | (0.22) | 1.48 | (0.74) | - | (2.61) | (2.33) | (0.33) | - | (0.51) | (0.90) | (0.70) | - | (0.89) | (0.96) | (0.76) | - | ||||||||||||||||||||||
| Shares Basic | 11.1 | - | 11.0 | 11.0 | 7.3 | - | 3.6 | 3.6 | 28.2 | - | 22.2 | 20.8 | 18.4 | - | 16.1 | 16.1 | 16.0 | - | ||||||||||||||||||||||
| Shares Diluted | 11.1 | - | 11.0 | 11.2 | 7.3 | - | 3.6 | 3.6 | 28.2 | - | 22.2 | 20.8 | 18.4 | - | 16.1 | 16.1 | 16.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1.8 | (6.5) | 0.6 | 3.4 | 3.4 | 0.8 | 1.3 | 2.4 | (0.3) | (2.4) | (2.9) | (6.1) | (2.9) | (3.2) | (9.7) | (9.6) | (7.4) | 77.2 | (12.9) | (13.4) | (17.4) | (12.2) | (3.0) | (14.2) | (0.1) | (2.2) | 23.4 | 10.3 | 5.0 | 8.1 | 28.6 | 20.7 | 15.8 | 17.6 | 22.0 | 21.7 | 24.8 | (5.3) | 34.1 | 36.3 |
| EBIT | 1.7 | (6.6) | 0.5 | 3.2 | 3.2 | 0.6 | 1.1 | 2.1 | (0.5) | (2.8) | (3.5) | (6.8) | (3.6) | (3.8) | (10.6) | (10.5) | (8.3) | 76.1 | (14.0) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | 42.3 | 41.0 | 45.6 | 46.4 | 54.8 | 67.0 | 92.7 | 141.1 | 175.7 | 192.6 | 214.2 | 220.9 | 201.7 | 113.8 | 74.7 | 62.1 | 57.4 | 39.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.4 | 0.5 | 1.0 | 2.4 | 3.4 | 4.6 | 14.9 | 18.5 | 30.8 | 36.4 | 36.8 | 36.5 | 29.0 | 19.1 | 12.8 | 8.4 | 7.2 | 5.4 |
| Amortization of Intangibles | 5.3 | 5.2 | 5.1 | 5.2 | 5.1 | 9.5 | 14.7 | 19.0 | 28.4 | 35.4 | 47.6 | 41.1 | 37.7 | 28.2 | 5.0 | 5.3 | 4.9 | 2.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 127.4 |
| 85.7 |
| 55.0 |
| 36.5 |
| 0.0 |
| - |
| Interest Expense | 9.3 | 12.2 | 38.9 | 36.1 | 16.6 | 14.5 | 17.7 | 21.4 | 26.3 | 22.3 | 24.4 | 28.2 | 23.4 | 20.3 | 1.2 | 0.1 | 0.1 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.5) | - | - |
| Other Non-Operating Income | (8.2) | (14.6) | (36.1) | (35.6) | (14.4) | (13.7) | (13.4) | (5.6) | (41.1) | (14.3) | (20.8) | (26.0) | (23.2) | (19.7) | (2.8) | 0.2 | 0.8 | 1.0 |
| Pre-Tax Income | (9.3) | (14.1) | (32.9) | (52.3) | (47.6) | 15.3 | (57.7) | 12.4 | 1.4 | 35.4 | 44.3 | 53.1 | 147.3 | 142.3 | 124.6 | 85.9 | 55.8 | 37.6 |
| 7.9 |
| (0.4) |
| 11.6 |
| Net Income From Continuing Ops | 6.7 | 1.9 | (35.4) | (56.1) | (52.8) | 12.1 | (66.3) | (305.9) | (2.7) | 311.6 | 31.4 | 44.8 | 137.1 | 133.8 | 115.9 | 78.0 | 56.2 | 26.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 6.7 | 1.9 | (35.4) | (56.1) | (52.8) | 12.1 | (66.3) | (305.9) | (2.7) | 311.6 | 31.4 | 44.8 | 137.1 | 133.8 | 115.9 | 78.0 | 56.2 | 26.0 |
| Net Income Attributable To Parent | 6.3 | 1.6 | (35.6) | (56.3) | (53.4) | 11.8 | (67.2) | (308.0) | (5.4) | 308.9 | 28.7 | 41.6 | 134.5 | 130.0 | 110.6 | 71.1 | 49.3 | 26.0 |
| Less: Minority Interest | 0.3 | 0.3 | 0.2 | 0.2 | 0.6 | 0.2 | 0.8 | 2.1 | 2.7 | 2.7 | 2.7 | 3.2 | 2.6 | 3.8 | 5.3 | 6.9 | 6.9 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 6.3 | 1.6 | (35.6) | (56.3) | (53.4) | 11.8 | (67.2) | (308.0) | (5.4) | 308.9 | 28.7 | 41.6 | 134.5 | 130.0 | 110.6 | 71.1 | 49.3 | 26.0 |
| 1.96 |
| 1.08 |
| EPS Diluted | 0.57 | 0.15 | (9.99) | (2.51) | (3.32) | 0.74 | (4.31) | (19.26) | (0.32) | 16.53 | 1.46 | 2.02 | 5.69 | 5.19 | 4.43 | 2.77 | 1.88 | 1.07 |
| Shares Basic | 11.1 | 10.1 | 3.6 | 22.4 | 16.1 | 15.8 | 15.6 | 16.0 | 17.1 | 18.2 | 18.7 | 19.5 | 21.6 | 23.1 | 23.4 | 24.4 | 25.1 | 24.1 |
| Shares Diluted | 11.1 | 11.1 | 3.6 | 22.4 | 16.1 | 16.1 | 15.6 | 16.0 | 17.1 | 18.7 | 19.6 | 20.6 | 23.6 | 25.1 | 25.0 | 25.7 | 26.3 | 24.3 |
| 62.1 |
| 42.0 |
| EBIT | (1.1) | 0.4 | 3.2 | (16.8) | (33.2) | 29.0 | (44.4) | 18.1 | 42.5 | 49.7 | 65.1 | 79.1 | 170.5 | 162.1 | 127.4 | 85.7 | 55.0 | 36.5 |
| 14.0 |
| 15.0 |
| 16.6 |
| 16.6 |
| 18.9 |
| 19.1 |
| 20.8 |
| 24.7 |
| 28.1 |
| 36.8 |
| 25.8 |
| 36.5 |
| 41.9 |
| 43.3 |
| 46.3 |
| 42.9 |
| 43.1 |
| 45.8 |
| 46.6 |
| 52.5 |
| 47.7 |
| 52.4 |
| 53.9 |
| 54.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 3.4 |
| 3.8 |
| 3.6 |
| 4.1 |
| 4.3 |
| 3.7 |
| 4.9 |
| 5.6 |
| 6.1 |
| 7.7 |
| 8.3 |
| 8.7 |
| 9.0 |
| 8.5 |
| 8.9 |
| 10.0 |
| 9.3 |
| 9.2 |
| 9.1 |
| 1.3 |
| 2.7 |
| 2.9 |
| 2.6 |
| 3.4 |
| 4.3 |
| 2.8 |
| 4.2 |
| 3.5 |
| 3.3 |
| 3.5 |
| 8.6 |
| 7.1 |
| 6.6 |
| 7.5 |
| 7.1 |
| 8.2 |
| 8.6 |
| 9.4 |
| 9.1 |
| 11.1 |
| 11.5 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.5 |
| 3.4 |
| 4.5 |
| 4.1 |
| 4.4 |
| 4.7 |
| 4.7 |
| 4.9 |
| 5.8 |
| 6.0 |
| 6.6 |
| 6.7 |
| 7.0 |
| 5.9 |
| 5.4 |
| 5.6 |
| 5.5 |
| 5.8 |
| 5.9 |
| 6.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| (3.9) |
| (3.5) |
| (2.5) |
| 11.9 |
| (4.3) |
| (16.0) |
| (5.0) |
| (2.0) |
| (6.8) |
| 6.5 |
| (3.3) |
| (14.9) |
| (4.8) |
| (9.4) |
| (12.1) |
| (5.5) |
| (3.1) |
| (0.7) |
| (5.1) |
| (4.9) |
| (6.1) |
| (3.2) |
| (11.1) |
| 72.3 |
| (17.9) |
| (18.1) |
| (21.1) |
| (3.7) |
| (11.1) |
| (33.7) |
| (9.1) |
| (8.5) |
| 13.0 |
| 11.9 |
| (4.0) |
| (12.8) |
| 16.1 |
| 3.1 |
| (5.0) |
| 3.1 |
| 10.4 |
| 12.2 |
| 9.7 |
| (19.5) |
| 18.8 |
| 24.0 |
| 71.0 |
| (18.3) |
| (18.7) |
| (21.9) |
| (7.0) |
| (12.9) |
| (34.9) |
| (11.5) |
| (306.1) |
| 7.6 |
| (4.6) |
| (2.7) |
| (11.7) |
| 9.5 |
| 2.3 |
| (2.7) |
| 287.0 |
| 7.8 |
| 9.7 |
| 7.2 |
| (19.7) |
| 11.5 |
| 20.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.0 |
| (18.3) |
| (18.7) |
| (21.9) |
| (7.0) |
| (12.9) |
| (34.9) |
| (11.5) |
| (306.1) |
| 7.6 |
| (4.6) |
| (2.7) |
| (11.7) |
| 9.5 |
| 2.3 |
| (2.7) |
| 287.0 |
| 7.8 |
| 9.7 |
| 7.2 |
| (19.7) |
| 11.5 |
| 20.7 |
| (13.0) |
| 70.6 |
| (18.3) |
| (18.5) |
| (22.0) |
| (7.2) |
| (13.2) |
| (35.1) |
| (11.7) |
| (306.1) |
| 7.2 |
| (5.8) |
| (3.2) |
| (12.3) |
| 8.7 |
| 1.6 |
| (3.3) |
| 286.4 |
| 7.0 |
| 9.0 |
| 6.5 |
| (20.4) |
| 10.6 |
| 20.0 |
| 0.4 |
| (0.1) |
| (0.2) |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.4 |
| 1.2 |
| 0.4 |
| 0.6 |
| 0.9 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.9 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.5) |
| (12.2) |
| 70.6 |
| (18.3) |
| (18.5) |
| (22.0) |
| (7.2) |
| (13.2) |
| (35.1) |
| (11.7) |
| (306.1) |
| 7.2 |
| (5.8) |
| (3.2) |
| (11.5) |
| 8.7 |
| 1.6 |
| (4.1) |
| 286.4 |
| 7.0 |
| 9.0 |
| 6.5 |
| (20.4) |
| 10.6 |
| 20.0 |
| (1.15) |
| (1.17) |
| (1.40) |
| - |
| (0.85) |
| (2.25) |
| (0.75) |
| - |
| 0.44 |
| (0.36) |
| (0.20) |
| - |
| 0.49 |
| 0.09 |
| (0.24) |
| - |
| 0.38 |
| 0.48 |
| 0.34 |
| - |
| 0.54 |
| 1.02 |
| 15.8 |
| 15.8 |
| 15.7 |
| - |
| 15.6 |
| 15.6 |
| 15.5 |
| - |
| 15.9 |
| 16.2 |
| 16.3 |
| - |
| 17.0 |
| 17.1 |
| 17.4 |
| - |
| 18.0 |
| 18.3 |
| 18.7 |
| - |
| 18.7 |
| 18.4 |
| 15.8 |
| 15.8 |
| 15.7 |
| - |
| 15.6 |
| 15.6 |
| 15.5 |
| - |
| 16.2 |
| 16.2 |
| 16.3 |
| - |
| 17.6 |
| 17.6 |
| 17.4 |
| - |
| 18.4 |
| 18.8 |
| 19.3 |
| - |
| 19.6 |
| 19.6 |
| (14.6) |
| (18.6) |
| (15.6) |
| (6.8) |
| (17.8) |
| (4.2) |
| (6.5) |
| 19.7 |
| 5.4 |
| (0.6) |
| 2.0 |
| 20.9 |
| 12.4 |
| 7.1 |
| 8.6 |
| 13.5 |
| 12.8 |
| 14.8 |
| (14.6) |
| 24.9 |
| 27.2 |