| (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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 65.1 | 66.6 | 71.4 | 68.5 | 67.1 | 66.4 | 65.0 | 65.0 | 64.5 | 64.1 | 64.6 | 64.8 | 67.9 | 67.8 | 65.4 | 63.1 | ||||||||||||||||||||||||
| (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 | 271.6 | 273.7 | 261.0 | 261.3 | 256.7 | 201.7 | 178.0 | 185.8 | 169.7 | 160.1 | 145.5 | 88.9 | 80.9 | 26.3 | 3.2 | 231.2 | 229.3 | 228.3 |
| Cost of Revenue | 9.6 | 9.6 | 9.1 | 9.4 | 9.9 | 8.8 | 5.8 | 6.2 | 5.5 | - | - | - | - | - | - | - | - | - |
| Gross Profit | 262.1 | 264.0 | 251.9 | 252.0 | 246.8 | 193.0 | 172.2 | 179.6 | 164.2 | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 54.4 | 64.5 | 20.5 | 84.5 | 13.9 | 29.9 | 33.8 | 109.0 | (23.7) | (30.1) | 24.3 | 44.9 | 37.5 | 81.1 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 1.2 | 0.4 | 0.1 | 0.1 | 1.9 | 0.2 | 0.1 | 0.3 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.47 | 1.02 | (1.27) | 2.33 | (1.35) | (0.47) | (0.15) | 6.06 | 8.71 | 2.58 | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 167.9 | 179.2 | 128.1 | 187.6 | 120.1 | 123.0 | 110.4 | 184.4 | 59.6 | 16.0 | 65.4 | 88.7 | 79.5 | 148.6 | 131.6 | 126.5 | ||
| 60.3 |
| 58.0 |
| 50.4 |
| 46.7 |
| 46.6 |
| 45.5 |
| 44.1 |
| 43.9 |
| 44.4 |
| 45.8 |
| 47.4 |
| 46.9 |
| 45.6 |
| (13.0) |
| 45.4 |
| 46.2 |
| 43.0 |
| 41.9 |
| 41.0 |
| 73.9 |
| 50.6 |
| 13.7 |
| 3.5 |
| 371.9 |
| Cost of Revenue | 2.4 | 2.3 | 2.5 | 2.4 | 2.4 | 2.3 | 2.2 | 2.2 | 2.3 | 2.3 | 2.2 | 2.2 | 2.6 | 2.4 | 2.6 | 2.7 | 2.3 | 2.7 | 2.2 | 2.1 | 1.8 | 1.5 | 1.4 | 1.3 | 1.6 | 1.6 | 1.6 | 1.4 | 1.6 | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 62.7 | 64.3 | 68.9 | 66.2 | 64.7 | 64.1 | 62.8 | 62.8 | 62.2 | 61.7 | 62.4 | 62.5 | 65.3 | 65.5 | 62.9 | 60.4 | 58.1 | 55.3 | 48.2 | 44.6 | 44.9 | 44.1 | 42.7 | 42.6 | 42.9 | 44.1 | 45.9 | 45.5 | 44.1 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 6.3 | 6.5 | 5.0 | 4.4 | 5.0 | 4.9 | 4.1 | 4.2 | 4.6 | 4.4 | 3.8 | 4.2 | 7.7 | 3.3 | 4.5 | 5.2 | 4.5 | |||||||||||||||||||||||
| Depreciation & Amortization | 26.9 | 30.5 | 29.1 | 27.1 | 28.0 | 28.5 | 26.1 | 25.7 | 27.3 | 27.5 | 24.7 | 24.4 | 26.7 | 26.6 | 23.7 | 24.8 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.7 | 3.5 | 3.6 | 0.1 | 1.1 | 1.0 | 0.0 | 0.0 | 1.7 | 1.7 | 0.0 | 0.0 | 0.8 | - | - | - | 8.3 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 70.5 | 77.2 | 73.7 | 75.3 | 62.3 | 63.6 | 58.7 | 57.9 | 59.9 | 64.5 | 58.4 | 55.9 | 65.5 | 61.0 | 58.4 | 59.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (5.4) | (10.6) | 77.2 | (6.8) | 4.7 | 2.9 | 6.4 | 7.2 | 4.1 | (1.5) | 17.4 | 6.0 | 62.6 | 6.9 | 7.0 | 3.8 | (3.9) | (2.5) | 1.1 | 29.6 | 1.6 | 27.3 | 2.0 | 2.5 | 2.0 | 100.1 | 3.6 | 3.9 | 1.5 | - | 2.1 | (15.5) | (1.8) | 1.3 | (8.0) | 6.7 | 12.0 | (43.9) | 12.2 | 8.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.4 | - | - | 0.4 | 0.7 | 0.2 | 0.0 | 0.3 | 0.1 | 0.0 | 0.6 | 0.6 |
| Interest Expense | 10.5 | 11.5 | 13.0 | 10.7 | 9.6 | 9.8 | 8.9 | 9.3 | 9.2 | 8.9 | 8.6 | 8.6 | 10.3 | 9.6 | 7.9 | 7.6 | 7.7 | 7.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (15.0) | (21.5) | 65.4 | (16.8) | (4.2) | (5.8) | (2.0) | (1.7) | (4.8) | (9.9) | 9.2 | (2.4) | 52.3 | (2.6) | (0.8) | (3.7) | (10.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (15.0) | (21.5) | 65.4 | (16.8) | (4.2) | (5.8) | (2.0) | (1.7) | (4.8) | (9.9) | 9.2 | (2.4) | 52.3 | (2.6) | (0.8) | (3.7) | (10.6) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (12.9) | (18.4) | 53.8 | (14.5) | (3.7) | (5.1) | (1.0) | (1.3) | (3.9) | (8.2) | 7.8 | (1.9) | 43.6 | (2.0) | (0.5) | (3.0) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (12.9) | (18.4) | 53.8 | (14.5) | (3.7) | (5.1) | (6.2) | (2.9) | (5.5) | (9.8) | 6.2 | (3.5) | 42.0 | (3.6) | (2.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.77) | - | 3.22 | (0.87) | (0.22) | - | (0.40) | (0.19) | (0.37) | - | 0.41 | (0.23) | 2.79 | - | (0.14) | (0.30) | (0.68) | - | (0.79) | 1.49 | (0.49) | - | 1.40 | (0.44) | (0.69) | - | 2.57 | 0.11 | (0.54) | - | 0.08 | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.77) | - | 3.19 | (0.87) | (0.22) | - | (0.40) | (0.19) | (0.37) | - | 0.41 | (0.23) | 2.76 | - | (0.14) | (0.30) | (0.68) | - | ||||||||||||||||||||||
| Shares Basic | 16.8 | - | 16.7 | 16.7 | 16.7 | - | 15.5 | 15.0 | 14.9 | - | 15.0 | 14.9 | 15.0 | - | 15.4 | 15.4 | 15.1 | - | ||||||||||||||||||||||
| Shares Diluted | 16.8 | - | 19.8 | 16.7 | 16.7 | - | 15.5 | 15.0 | 14.9 | - | 18.0 | 14.9 | 18.4 | - | 15.4 | 15.4 | 15.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 21.5 | 19.9 | 106.3 | 20.3 | 32.7 | 31.4 | 32.4 | 32.9 | 31.4 | 25.9 | 42.1 | 30.3 | 89.2 | 33.5 | 30.8 | 28.6 | 27.2 | 28.6 | 23.6 | 48.9 | 21.9 | 48.3 | 21.0 | 20.7 | 20.4 | 119.9 | 22.3 | 22.3 | 19.9 | - | 21.3 | 3.7 | 19.1 | 18.5 | 17.6 | 17.4 | 25.5 | (29.3) | 24.9 | 20.4 |
| EBIT | (5.4) | (10.6) | 77.2 | (6.8) | 4.7 | 2.9 | 6.4 | 7.2 | 4.1 | (1.5) | 17.4 | 6.0 | 62.6 | 6.9 | 7.0 | 3.8 | (3.9) | (2.5) | 1.1 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 22.3 | 20.9 | 17.8 | 20.1 | 17.5 | 16.2 | 13.4 | 14.5 | 14.3 | 15.9 | 13.5 | 11.8 | 10.7 | 8.5 | 6.7 | 6.6 | 5.7 | 4.4 |
| Depreciation & Amortization | 113.5 | 114.6 | 107.6 | 103.2 | 106.2 | 93.1 | 76.6 | 75.4 | 83.3 | 46.1 | 41.1 | 43.8 | 42.0 | 67.6 | 62.0 | 61.3 | 61.2 | 57.8 |
| Amortization of Intangibles | 7.9 | 8.3 | 2.8 | 2.6 | 12.3 | 13.5 | 3.1 | 2.0 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 296.7 | 288.6 | 239.9 | 244.2 | 242.9 | 199.3 | 169.7 | 174.3 | 193.4 | 190.2 | 121.2 | 134.4 | 129.5 | 172.1 | 159.3 | 166.0 | 160.9 | 153.9 |
| 69.7 |
| 65.1 |
| - |
| - |
| 0.5 |
| 0.6 |
| Interest Expense | 45.7 | 44.9 | 37.3 | 36.4 | 32.8 | 29.1 | 27.5 | 30.5 | 34.2 | 34.3 | 28.4 | 34.4 | 33.7 | 61.2 | 61.8 | 61.9 | 65.0 | 64.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | 0.3 | 0.8 | 0.3 | 0.7 | 0.2 | 0.5 | 0.6 | 0.3 | 0.4 | 0.3 |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | 12.2 | 23.0 | (14.2) | 49.2 | (17.6) | (2.1) | 4.7 | 84.8 | (37.2) | (46.2) | 9.2 | 17.3 | 5.9 | 20.7 | 8.6 | 3.8 | 6.0 | 10.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.0 | 0.0 | 164.8 | 76.8 | 67.4 | 11.4 | (22.8) | 9.3 | 1.1 | 20.6 | (1.4) | 0.3 |
| Net Income | 12.2 | 23.0 | (14.2) | 49.2 | (17.6) | (2.1) | 4.7 | 84.8 | 127.6 | 30.5 | 76.6 | 28.7 | (16.9) | 30.0 | 9.7 | 24.4 | 4.6 | 10.7 |
| Net Income Attributable To Parent | 7.9 | 17.1 | (11.3) | 41.3 | (14.1) | (0.0) | 4.4 | 78.7 | 116.8 | 43.3 | 72.0 | 24.1 | (13.2) | 25.5 | 8.2 | 20.1 | 4.0 | 8.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | (2.4) | 3.1 | 0.9 | 0.8 | (0.1) | 0.2 | (0.0) | (0.0) |
| Less: Preferred Dividends | - | 0.0 | 4.8 | 6.4 | 6.4 | 6.4 | 6.5 | 0.5 | 0.0 | 0.0 | 11.5 | 11.5 | 11.5 | 9.2 | 2.4 | 2.4 | 2.4 | (2.4) |
| Net Income To Common Shareholders | 7.9 | 17.1 | (19.7) | 34.9 | (20.5) | (6.5) | (1.8) | 71.8 | 104.6 | 31.4 | 60.5 | 12.6 | (24.7) | 16.3 | 5.8 | 17.7 | 1.6 | 6.2 |
| - |
| - |
| EPS Diluted | 0.47 | 1.02 | (1.27) | 2.32 | (1.35) | (0.47) | (0.15) | 6.00 | 8.71 | 2.58 | - | - | - | - | - | - | - | - |
| Shares Basic | 16.8 | 16.7 | 15.5 | 15.0 | 15.2 | 13.8 | 12.6 | 11.7 | 12.0 | 12.1 | 123.1 | 118.0 | 105.3 | 93.3 | 83.6 | 0.1 | - | - |
| Shares Diluted | 16.8 | 16.8 | 15.5 | 17.1 | 15.2 | 13.8 | 12.6 | 13.2 | 13.5 | 13.7 | 137.4 | 134.6 | 127.0 | 114.5 | 103.4 | 0.1 | - | - |
| - |
| - |
| EBIT | 54.4 | 64.5 | 20.5 | 84.5 | 13.9 | 29.9 | 33.8 | 109.0 | (23.7) | (30.1) | 24.3 | 44.9 | 37.5 | 81.1 | 69.7 | 65.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.3 |
| 3.8 |
| 3.9 |
| 3.7 |
| 3.1 |
| 3.2 |
| 3.4 |
| 3.6 |
| 3.4 |
| 3.5 |
| 3.8 |
| - |
| 3.1 |
| 4.3 |
| 3.6 |
| 3.1 |
| 4.0 |
| 4.2 |
| 3.5 |
| 3.5 |
| 2.9 |
| 2.9 |
| 31.1 |
| 31.1 |
| 22.4 |
| 19.3 |
| 20.2 |
| 21.0 |
| 19.0 |
| 18.2 |
| 18.4 |
| 19.8 |
| 18.8 |
| 18.4 |
| 18.4 |
| - |
| 19.2 |
| 19.1 |
| 20.9 |
| 17.3 |
| 25.6 |
| 10.8 |
| 13.5 |
| 14.6 |
| 12.7 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.3 |
| 0.7 |
| 0.5 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.2 |
| 61.1 |
| 49.3 |
| 43.9 |
| 45.0 |
| 43.7 |
| 42.1 |
| 41.4 |
| 42.4 |
| 43.3 |
| 43.8 |
| 43.0 |
| 44.1 |
| - |
| 43.3 |
| 61.7 |
| 44.8 |
| 40.6 |
| 49.0 |
| 33.6 |
| 38.6 |
| 93.6 |
| 36.2 |
| 38.4 |
| 7.3 |
| 7.1 |
| 7.2 |
| 6.9 |
| 6.8 |
| 6.9 |
| 6.9 |
| 7.4 |
| 7.7 |
| 7.6 |
| 7.9 |
| - |
| 8.2 |
| 8.6 |
| 8.3 |
| 8.5 |
| 8.1 |
| 8.8 |
| 10.6 |
| 10.4 |
| 9.2 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.8) |
| (11.2) |
| 23.1 |
| (5.2) |
| (4.7) |
| 21.2 |
| (4.1) |
| (7.7) |
| 52.8 |
| 34.7 |
| 3.3 |
| (6.0) |
| - |
| 2.9 |
| (23.6) |
| (7.2) |
| (2.0) |
| (16.0) |
| 0.2 |
| 1.3 |
| (45.2) |
| 5.2 |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.6 |
| 0.2 |
| 13.9 |
| 15.1 |
| 2.7 |
| 25.0 |
| 10.9 |
| 4.6 |
| 38.2 |
| 16.9 |
| (8.8) |
| (11.2) |
| 23.1 |
| (5.2) |
| (4.7) |
| 21.2 |
| (4.1) |
| (7.7) |
| 52.8 |
| 34.7 |
| 3.3 |
| (6.0) |
| - |
| 3.4 |
| (23.3) |
| 6.7 |
| 13.1 |
| (13.3) |
| 25.2 |
| 12.3 |
| (40.6) |
| 43.4 |
| 16.7 |
| (8.6) |
| (7.2) |
| (9.5) |
| 21.5 |
| (4.9) |
| (4.4) |
| 19.6 |
| (3.8) |
| (7.0) |
| 48.7 |
| 31.6 |
| 3.1 |
| (4.7) |
| - |
| 2.7 |
| (20.2) |
| 6.6 |
| 12.8 |
| (11.3) |
| 23.1 |
| 11.6 |
| (21.6) |
| 39.8 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.7) |
| (0.6) |
| (1.5) |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.7 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.8 |
| 2.3 |
| 2.5 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.9 |
| (4.6) |
| (10.2) |
| (8.8) |
| (11.1) |
| 19.9 |
| (6.5) |
| (6.0) |
| 18.0 |
| (5.4) |
| (8.4) |
| 47.0 |
| 29.9 |
| 1.4 |
| (6.4) |
| - |
| 0.9 |
| (21.9) |
| 4.9 |
| 6.4 |
| (13.6) |
| 19.2 |
| 8.7 |
| (24.5) |
| 36.9 |
| 13.8 |
| (0.79) |
| 1.48 |
| (0.49) |
| - |
| 1.38 |
| (0.44) |
| (0.69) |
| - |
| 2.54 |
| 0.11 |
| (0.54) |
| - |
| 0.08 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 13.4 |
| 13.1 |
| - |
| 12.9 |
| 12.3 |
| 12.1 |
| - |
| 11.6 |
| 11.7 |
| 11.8 |
| - |
| 11.9 |
| 11.9 |
| 12.0 |
| 120.1 |
| 120.4 |
| 121.3 |
| 121.2 |
| 121.1 |
| 121.9 |
| 124.7 |
| 14.1 |
| 14.5 |
| 14.0 |
| - |
| 14.1 |
| 13.3 |
| 13.2 |
| - |
| 13.1 |
| 13.0 |
| 13.2 |
| - |
| 13.3 |
| 13.3 |
| 13.4 |
| 134.8 |
| 135.5 |
| 137.4 |
| 137.4 |
| 137.4 |
| 135.7 |
| 138.6 |
| 29.6 |
| 1.6 |
| 27.3 |
| 2.0 |
| 2.5 |
| 2.0 |
| 100.1 |
| 3.6 |
| 3.9 |
| 1.5 |
| - |
| 2.1 |
| (15.5) |
| (1.8) |
| 1.3 |
| (8.0) |
| 6.7 |
| 12.0 |
| (43.9) |
| 12.2 |
| 8.0 |