| (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 | 214.4 | 146.0 | 149.0 | 144.1 | 148.6 | 112.7 | 152.6 | 151.4 | 164.3 | (184.7) | 239.4 | 291.5 | 241.3 | (27.3) | 211.7 | 221.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 653.5 | 587.7 | 581.0 | 587.4 | 609.4 | 710.9 | 566.3 | 859.1 | 1,062.4 | 1,341.4 | 1,420.9 | 1,757.3 | 1,486.0 | 1,767.7 |
| Cost of Revenue | 494.0 | 443.8 | 454.3 | 466.0 | 464.3 | 535.8 | 400.5 | 698.9 | 1,192.0 | 1,317.2 | 1,282.7 | 1,449.1 | 1,267.0 | 1,331.2 |
| Gross Profit | 159.5 | 143.9 | 126.7 | 121.5 | 145.1 | 175.0 | 165.9 | 160.3 | (129.6) | 24.2 | 138.3 | 308.2 | 219.0 | 436.5 |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | 3.8 | 1.6 | 4.4 | 2.9 | 3.8 | 7.6 | 8.8 | 16.5 | 18.5 | 21.0 |
| Operating Income | ||||||||||||||
| Operating Income | 20.9 | 20.7 | (6.3) | (20.1) | (1.2) | 19.4 | (1.7) | (29.4) | (426.6) | (316.4) | (110.0) | 21.9 | (38.0) | 210.2 |
| Non-Operating | ||||||||||||||
| Interest Income | 1.9 | 1.5 | 0.7 | 0.9 | 0.6 | 0.5 | 0.6 | 0.9 | 0.2 | 0.5 | 0.8 | 0.6 | 1.1 | 1.3 |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 10.5 | 8.3 | 12.8 | 5.6 | 9.1 | (2.0) | 8.2 | 5.3 | 102.2 | 63.7 | 2.7 | 3.7 | (24.7) | 72.0 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | (0.79) | (0.48) | (0.82) | (2.38) | (0.43) | 0.26 | (0.21) | (3.87) | - | - | (2.31) | 0.36 | (0.49) | 3.12 |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 31.1 | 30.9 | 10.4 | 0.9 | 22.8 | 37.8 | 15.1 | (5.8) | (394.6) | (276.2) | (70.4) | 56.8 | (5.5) | 233.3 |
| EBIT | ||||||||||||||
| 204.0 |
| 179.8 |
| 160.0 |
| 202.9 |
| 168.2 |
| 149.9 |
| 132.5 |
| 135.4 |
| 148.6 |
| 180.4 |
| 198.6 |
| 248.1 |
| 231.9 |
| 222.9 |
| 295.0 |
| 291.3 |
| 253.2 |
| 287.2 |
| 356.9 |
| 306.2 |
| 391.1 |
| 222.7 |
| 411.0 |
| 383.2 |
| Cost of Revenue | 171.0 | 110.3 | 111.9 | 100.8 | 120.8 | 93.9 | 116.5 | 118.3 | 125.5 | (137.7) | 186.0 | 228.4 | 189.3 | (36.4) | 164.3 | 173.3 | 163.1 | 131.0 | 114.6 | 158.8 | 131.4 | 107.8 | 75.2 | 102.9 | 114.6 | 135.7 | 158.3 | 203.8 | 201.1 | 297.8 | 284.5 | 332.4 | 277.3 | 282.8 | 326.1 | 375.8 | 332.5 | 264.4 | 337.2 | 357.2 |
| Gross Profit | 43.5 | 35.7 | 37.1 | 43.2 | 27.8 | 18.8 | 36.1 | 33.1 | 38.8 | (47.0) | 53.4 | 63.2 | 51.9 | 9.1 | 47.4 | 47.7 | 41.0 | 48.8 | 45.3 | 44.1 | 36.9 | 42.1 | 57.4 | 32.5 | 33.9 | 44.7 | 40.4 | 44.3 | 30.9 | (74.9) | 10.5 | (41.1) | (24.2) | 4.5 | 30.8 | (69.6) | 58.6 | (41.7) | 73.8 | 26.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.6 | 0.5 | 1.4 | 1.2 | 1.3 | 0.6 | 0.8 | 0.7 | 0.7 | 0.9 | 0.5 | 1.3 | 1.1 | 1.0 | 1.9 | 2.4 | 2.3 | 0.6 | 2.4 | 3.1 |
| Selling General & Administrative | 44.4 | 27.4 | 29.8 | 34.0 | 28.3 | 22.4 | 33.3 | 36.6 | 32.2 | (8.5) | 45.7 | 49.8 | 48.0 | 17.1 | 47.6 | 45.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 2.5 | 2.7 | 2.9 | 2.1 | 2.5 | 6.1 | 2.8 | 2.9 | 4.8 | - | - | - | 5.4 | - | - | 5.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.7 | - | - | - | 2.9 | - | - | - | 1.8 | - | - | - | 1.8 | - | - | - | 3.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 216.1 | 138.1 | 142.5 | 135.9 | 150.4 | 121.9 | 151.1 | 155.9 | 158.6 | (145.4) | 233.9 | 279.1 | 240.0 | (32.0) | 214.4 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (1.7) | 8.0 | 6.5 | 8.1 | (1.8) | (9.2) | 1.6 | (4.4) | 5.7 | (39.3) | 5.5 | 12.4 | 1.3 | 4.7 | (2.7) | 3.7 | (6.8) | 8.3 | 14.8 | 2.8 | (6.5) | 2.2 | 14.1 | (7.7) | (10.3) | 10.0 | (3.2) | (4.3) | (32.0) | (137.7) | (45.1) | (137.4) | (106.4) | (45.9) | (110.9) | (146.6) | (13.0) | (65.8) | 11.1 | (72.6) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.6 | 0.4 | 0.4 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.3 | 0.5 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.6 | (0.2) | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 |
| Interest Expense | 4.4 | 7.0 | 8.5 | 11.0 | 11.0 | 11.3 | 10.1 | 12.0 | 12.8 | 5.3 | 13.4 | 11.2 | 12.7 | 6.8 | 11.1 | 10.7 | 11.3 | 8.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (73.8) | (15.3) | (7.8) | (10.3) | (11.9) | (46.1) | (10.0) | (11.4) | (17.6) | (42.0) | (18.1) | (9.9) | (13.5) | 9.9 | (5.1) | (8.0) | (0.7) | |||||||||||||||||||||||
| Pre-Tax Income | (75.5) | (7.4) | (1.3) | (2.2) | (13.7) | (55.3) | (8.4) | (15.9) | (11.9) | (81.3) | (12.6) | 2.5 | (12.2) | 14.5 | (7.8) | (4.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 4.2 | 1.4 | 1.0 | 3.9 | 1.9 | 7.7 | (0.5) | 4.7 | 0.9 | 3.6 | (0.3) | 1.9 | 0.5 | 4.3 | 4.9 | (1.4) | 1.2 | (8.7) | 0.3 | 3.5 | 2.8 | 8.6 | (0.5) | 0.8 | (0.8) | 1.7 | 1.0 | 1.9 | 0.6 | 2.9 | 94.3 | (1.9) | 7.0 | 69.5 | (5.3) | 3.5 | (4.0) | 3.5 | 1.6 | (9.0) |
| Net Income From Continuing Ops | (79.6) | (8.8) | (2.3) | (6.1) | (15.6) | (63.0) | (7.9) | (20.5) | (12.8) | (84.8) | (12.3) | 0.6 | (12.7) | 10.2 | (12.8) | (3.0) | (8.7) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (76.9) | 9.2 | 35.1 | (58.5) | (22.0) | (63.1) | (5.3) | 25.4 | (16.8) | (62.7) | (116.8) | (5.0) | (12.5) | 5.7 | (20.6) | (3.0) | (8.7) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (76.9) | 9.2 | 35.1 | (58.5) | (22.0) | (63.2) | (5.3) | 25.4 | (16.8) | (62.7) | (116.9) | (5.1) | (12.5) | 5.7 | (17.8) | (2.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | (0.1) | (2.8) | (0.4) | (0.4) | |||||||||||||||||||||||
| Less: Preferred Dividends | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (80.7) | 5.5 | 31.4 | (62.2) | (25.7) | (66.9) | (9.0) | 21.7 | (20.5) | (66.5) | (120.6) | (8.8) | (16.2) | 2.0 | (21.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.60) | - | 0.30 | (0.63) | (0.26) | - | (0.10) | 0.24 | (0.23) | - | (1.35) | (0.10) | (0.18) | - | (0.24) | (0.07) | (0.14) | - | 0.12 | 0.02 | (0.22) | - | 0.70 | (0.39) | (0.68) | - | (1.39) | - | - | - | - | - | (2.73) | - | (2.48) | (3.09) | (0.14) | - | 0.18 | (1.25) |
| EPS Diluted | (0.60) | - | 0.30 | (0.63) | (0.26) | - | (0.10) | 0.24 | (0.23) | - | (1.35) | (0.10) | (0.18) | - | (0.24) | (0.07) | (0.14) | - | ||||||||||||||||||||||
| Shares Basic | 133.8 | - | 103.0 | 98.7 | 97.9 | - | 92.3 | 91.0 | 89.5 | - | 89.1 | 88.8 | 88.7 | - | 88.3 | 88.0 | 88.0 | - | ||||||||||||||||||||||
| Shares Diluted | 133.8 | - | 103.0 | 98.7 | 97.9 | - | 92.3 | 91.2 | 89.5 | - | 89.1 | 88.8 | 88.7 | - | 88.3 | 88.0 | 88.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 0.8 | 10.6 | 9.4 | 10.3 | 0.6 | (3.1) | 4.4 | (1.5) | 10.6 | - | - | - | 6.7 | - | - | 9.4 | (0.6) | - | - | 7.1 | (2.4) | - | - | - | (6.1) | - | - | - | (24.7) | - | - | - | (97.4) | - | - | - | (1.4) | - | - | - |
| EBIT | (1.7) | 8.0 | 6.5 | 8.1 | (1.8) | (9.2) | 1.6 | (4.4) | 5.7 | (39.3) | 5.5 | 12.4 | 1.3 | 4.7 | (2.7) | 3.7 | (6.8) | 8.3 | 14.8 | |||||||||||||||||||||
| Selling General & Administrative |
| 135.6 |
| 119.5 |
| 124.5 |
| 134.9 |
| 152.7 |
| 151.8 |
| 141.7 |
| 151.1 |
| 204.7 |
| 221.1 |
| 217.1 |
| 240.0 |
| 225.3 |
| 204.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 10.2 | 10.1 | 16.7 | 21.0 | 24.0 | 18.3 | 16.8 | 23.6 | 32.0 | 40.1 | 39.6 | 34.9 | 32.4 | 23.0 |
| Amortization of Intangibles | - | 2.9 | 3.1 | 3.2 | 7.3 | 5.1 | 3.4 | - | 0.7 | 0.4 | 0.6 | 11.4 | (9.9) | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 632.6 | 566.9 | 587.4 | 607.5 | 610.6 | 691.5 | 568.1 | 888.5 | 1,477.4 | 1,647.9 | 1,547.4 | 1,735.2 | 1,532.7 | 1,575.8 |
| 30.9 |
| 37.5 |
| 46.1 |
| 42.6 |
| 39.8 |
| 39.5 |
| 59.8 |
| 94.9 |
| 49.6 |
| 25.9 |
| 3.7 |
| 1.1 |
| 0.5 |
| 0.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | 0.0 | (11.6) | (9.9) | 16.4 | (0.2) | 8.7 | 18.4 |
| Other Non-Operating Income | (107.3) | (45.3) | (85.1) | (83.5) | (4.0) | 7.9 | (2.2) | (95.1) | (129.2) | (1.2) | (9.6) | (1.7) | 1.4 | 2.3 |
| Pre-Tax Income | (86.3) | (24.6) | (91.5) | (103.6) | (5.1) | 27.3 | (3.9) | (124.4) | (555.8) | (317.6) | (119.6) | 20.2 | (36.6) | 212.5 |
| (96.8) |
| (32.8) |
| (104.3) |
| (109.2) |
| (14.2) |
| 29.3 |
| (12.1) |
| (129.7) |
| (658.0) |
| (381.3) |
| (122.3) |
| 16.5 |
| (11.9) |
| 140.5 |
| Net Income From Discontinued Ops | - | - | - | - | 0.0 | 0.0 | 1.8 | 0.7 | (66.8) | 2.2 | 7.3 | 2.8 | (14.3) | 34.3 |
| Net Income | (91.1) | (36.2) | (59.8) | (197.0) | (26.6) | 31.5 | (10.3) | (129.0) | (724.9) | (379.0) | (115.1) | 19.3 | (26.2) | 174.8 |
| Net Income Attributable To Parent | (91.1) | (36.2) | (59.9) | (197.2) | (22.9) | 30.9 | (10.3) | (122.0) | (725.3) | (379.8) | (115.6) | 19.1 | (26.5) | 174.5 |
| Less: Minority Interest | - | - | 0.1 | 0.2 | (3.7) | 0.6 | 0.0 | (7.1) | 0.4 | 0.8 | 0.6 | 0.2 | 0.4 | 0.3 |
| Less: Preferred Dividends | 14.9 | 14.9 | 14.9 | 14.9 | 14.9 | 9.1 | 0.0 | 0.0 | - | - | - | - | - | - |
| Net Income To Common Shareholders | (106.0) | (51.0) | (74.8) | (212.1) | (37.7) | 21.8 | (10.3) | (122.0) | (725.3) | (379.8) | (115.6) | 19.1 | (26.5) | 174.5 |
| (0.79) |
| (0.48) |
| (0.82) |
| (2.38) |
| (0.43) |
| 0.26 |
| (0.21) |
| (3.87) |
| - |
| - |
| (2.31) |
| 0.36 |
| (0.49) |
| 3.10 |
| Shares Basic | 133.8 | 105.4 | 91.7 | 89.0 | 88.3 | 82.4 | 48.7 | 31.5 | - | - | 50.1 | 53.5 | 54.2 | 56.0 |
| Shares Diluted | 133.8 | 105.4 | 91.7 | 89.0 | 88.3 | 83.6 | 48.7 | 31.5 | - | - | 50.1 | 53.7 | 54.2 | 56.3 |
| 20.9 |
| 20.7 |
| (6.3) |
| (20.1) |
| (1.2) |
| 19.4 |
| (1.7) |
| (29.4) |
| (426.6) |
| (316.4) |
| (110.0) |
| 21.9 |
| (38.0) |
| 210.2 |
| 43.0 |
| 39.4 |
| 38.2 |
| 33.7 |
| 40.5 |
| 33.9 |
| 35.7 |
| 34.6 |
| 37.6 |
| 30.6 |
| 36.0 |
| 42.1 |
| 42.4 |
| 53.2 |
| 45.0 |
| 47.1 |
| 59.4 |
| 46.5 |
| 50.4 |
| 57.4 |
| 66.9 |
| 34.3 |
| 60.7 |
| 63.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| 4.3 |
| 4.1 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| (5.8) |
| 0.1 |
| 0.1 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.4 |
| 210.8 |
| 171.5 |
| 145.2 |
| 200.1 |
| 174.7 |
| 147.7 |
| 118.4 |
| 143.1 |
| 158.9 |
| 170.4 |
| 201.8 |
| 252.4 |
| 263.9 |
| 360.7 |
| 340.1 |
| 428.7 |
| 347.8 |
| 336.6 |
| 469.0 |
| 437.6 |
| 404.7 |
| 300.0 |
| 402.6 |
| 455.2 |
| 8.3 |
| 8.0 |
| 14.2 |
| 10.0 |
| 12.2 |
| 15.5 |
| 22.1 |
| 27.5 |
| 29.5 |
| 26.8 |
| 11.1 |
| 13.9 |
| 10.4 |
| 11.9 |
| 13.5 |
| 10.6 |
| 7.3 |
| 6.3 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.0 |
| 0.0 |
| (11.8) |
| 3.5 |
| 1.2 |
| (15.2) |
| 0.6 |
| 11.6 |
| 2.8 |
| (0.6) |
| 10.9 |
| (0.8) |
| 3.9 |
| (6.1) |
| 11.5 |
| 20.0 |
| (9.6) |
| (24.0) |
| (2.8) |
| (52.8) |
| (22.2) |
| (17.3) |
| (86.8) |
| 35.3 |
| (74.3) |
| (3.4) |
| 4.2 |
| (9.0) |
| 1.4 |
| 2.2 |
| (9.2) |
| (0.5) |
| 0.2 |
| (7.5) |
| 19.3 |
| 13.9 |
| 6.7 |
| (12.6) |
| 13.7 |
| 34.1 |
| (17.3) |
| (34.3) |
| 7.2 |
| (55.9) |
| (26.4) |
| (49.2) |
| (224.4) |
| (9.9) |
| (211.6) |
| (109.9) |
| (41.7) |
| (119.9) |
| (145.2) |
| (10.8) |
| (75.0) |
| 10.6 |
| (72.4) |
| 28.0 |
| 13.6 |
| 3.1 |
| (15.4) |
| 5.0 |
| 34.6 |
| (18.1) |
| (33.5) |
| 5.5 |
| (57.0) |
| (28.3) |
| (49.9) |
| (227.4) |
| (104.1) |
| (209.7) |
| (116.8) |
| (111.2) |
| (114.6) |
| (148.6) |
| (6.8) |
| (78.5) |
| 9.0 |
| (63.4) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.1) |
| 1.9 |
| 0.0 |
| 0.0 |
| 0.7 |
| 0.0 |
| (6.0) |
| (1.4) |
| (55.9) |
| (3.5) |
| - |
| 0.5 |
| (2.2) |
| - |
| 7.3 |
| 0.0 |
| 0.0 |
| 30.2 |
| 13.6 |
| 3.1 |
| (15.4) |
| 5.0 |
| 34.6 |
| (18.2) |
| (31.6) |
| 5.5 |
| (57.0) |
| (27.6) |
| (49.9) |
| (233.3) |
| (105.6) |
| (265.6) |
| (120.3) |
| (107.2) |
| (114.1) |
| (150.9) |
| (6.8) |
| (71.3) |
| 9.0 |
| (63.4) |
| (8.3) |
| 29.6 |
| 13.6 |
| 3.1 |
| (15.5) |
| 4.6 |
| 34.7 |
| (18.1) |
| (31.5) |
| 12.4 |
| (57.0) |
| (27.6) |
| (49.8) |
| (233.4) |
| (105.7) |
| (265.8) |
| (120.4) |
| (107.5) |
| (114.3) |
| (151.0) |
| (7.0) |
| (71.6) |
| 8.9 |
| (63.5) |
| 0.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.4 |
| (0.2) |
| (0.1) |
| (0.1) |
| (6.9) |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.1 |
| 3.7 |
| 3.7 |
| 1.7 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.3) |
| (12.0) |
| 25.9 |
| 10.0 |
| 1.4 |
| (15.5) |
| 4.6 |
| 34.7 |
| (18.1) |
| (31.5) |
| 12.4 |
| (57.0) |
| (27.6) |
| (49.8) |
| (233.4) |
| (105.7) |
| (265.8) |
| (120.4) |
| (107.5) |
| (114.3) |
| (151.0) |
| (7.0) |
| (71.6) |
| 8.9 |
| (63.5) |
| 0.11 |
| 0.02 |
| (0.22) |
| - |
| 0.69 |
| (0.39) |
| (0.68) |
| - |
| (1.39) |
| - |
| - |
| - |
| - |
| - |
| (2.73) |
| - |
| (2.48) |
| (3.09) |
| (0.14) |
| - |
| 0.18 |
| (1.25) |
| 86.0 |
| 85.7 |
| 71.4 |
| - |
| 49.5 |
| 46.9 |
| 46.4 |
| - |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| 44.2 |
| - |
| 46.1 |
| 48.9 |
| 48.7 |
| - |
| 49.6 |
| 50.6 |
| 87.0 |
| 87.0 |
| 71.4 |
| - |
| 50.1 |
| 46.9 |
| 46.4 |
| - |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| 44.2 |
| - |
| 46.1 |
| 48.9 |
| 48.7 |
| - |
| 49.9 |
| 50.6 |
| 2.8 |
| (6.5) |
| 2.2 |
| 14.1 |
| (7.7) |
| (10.3) |
| 10.0 |
| (3.2) |
| (4.3) |
| (32.0) |
| (137.7) |
| (45.1) |
| (137.4) |
| (106.4) |
| (45.9) |
| (110.9) |
| (146.6) |
| (13.0) |
| (65.8) |
| 11.1 |
| (72.6) |