| (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 | 197.0 | 134.4 | 120.6 | 100.7 | 91.9 | 107.0 | 97.2 | 82.7 | 78.2 | (93.1) | 77.4 | 73.7 | 239.0 | (335.9) | 241.0 | 221.7 | ||||||||||||||||||||||||
| (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 | 552.7 | 447.6 | 364.9 | 297.0 | 324.0 | 760.2 | 344.0 | 273.6 | 297.8 | 536.0 | 258.5 | 254.1 | 242.0 | 223.9 | 223.3 | 194.4 | 200.5 | 189.2 |
| Cost of Revenue | 252.6 | 184.1 | 102.2 | 77.2 | 70.6 | 466.5 | 106.9 | 36.8 | - | - | 9.5 | 7.2 | 3.0 | - | - | - | - | - |
| Gross Profit | 300.1 | 263.5 | 262.8 | 219.8 | 253.4 | 293.7 | 237.1 | 236.8 | - | - | 249.0 | 246.9 | 239.0 | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (9.9) | (83.4) | (52.0) | (26.5) | 30.6 | 60.5 | 6.6 | (1.7) | 33.6 | 277.9 | 48.9 | 55.2 | 59.7 | 54.0 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 2.0 | 2.3 | 2.5 | 3.4 | 2.7 | 0.2 | 1.7 | 3.4 | 4.0 | 0.8 | 0.3 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (4.6) | (18.0) | 4.1 | (8.4) | 8.9 | 18.7 | 1.5 | 8.2 | 7.9 | 82.6 | 13.1 | 16.4 | 18.4 | (134.1) | 6.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.20) | (0.87) | (1.66) | (0.18) | 0.21 | 0.34 | (0.05) | (0.23) | 0.14 | 1.95 | 0.23 | 0.29 | 0.31 | 1.53 | 0.16 | (0.10) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 2.0 | (71.0) | (35.2) | (10.1) | 46.2 | 82.9 | 23.9 | 15.0 | 49.9 | 294.3 | 64.2 | 71.2 | 74.3 | 68.9 | 75.2 | 53.6 | ||
| 197.2 |
| 233.9 |
| 199.0 |
| 178.4 |
| 148.9 |
| 171.7 |
| 63.0 |
| 45.1 |
| 64.2 |
| 70.8 |
| 68.8 |
| 69.2 |
| 64.7 |
| 82.1 |
| 74.6 |
| 74.3 |
| 66.8 |
| 73.5 |
| 334.6 |
| 70.5 |
| 57.5 |
| 70.3 |
| 65.3 |
| 64.8 |
| Cost of Revenue | 102.0 | 61.6 | 51.0 | 38.0 | 33.5 | 28.3 | 26.8 | 24.4 | 22.7 | (131.6) | 21.4 | 19.6 | 167.8 | (361.4) | 157.1 | 145.0 | 129.9 | 148.4 | 124.3 | 109.0 | 84.8 | - | - | - | - | - | - | - | - | - | 13.2 | - | - | - | 22.0 | 8.8 | 1.8 | 3.0 | 2.3 | 2.4 |
| Gross Profit | 95.0 | 72.7 | 69.6 | 62.7 | 58.4 | 78.6 | 70.4 | 58.2 | 55.5 | 38.5 | 56.0 | 54.1 | 71.3 | 25.5 | 83.9 | 76.7 | 67.3 | 85.5 | 74.7 | 69.4 | 64.1 | - | - | - | - | - | - | - | - | - | 61.3 | - | - | - | 312.5 | 61.7 | 55.8 | 67.2 | 63.0 | 62.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 18.1 | 15.8 | 19.0 | 16.5 | 15.5 | 17.1 | 17.1 | 14.4 | 14.3 | 2.4 | 11.9 | 12.6 | 22.8 | (6.0) | 19.2 | 17.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 3.0 | 2.7 | 3.1 | 3.0 | 3.5 | 3.8 | 3.9 | 4.4 | 4.7 | 1.5 | 4.7 | 3.7 | 6.5 | (3.6) | 6.6 | 6.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.8 | 0.1 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 20.7 | (20.7) | (9.1) | (0.8) | (52.8) | (48.6) | 7.6 | (3.3) | (7.6) | (25.4) | (3.8) | (4.0) | 6.7 | (2.9) | 15.9 | 13.4 | 4.2 | 12.4 | 20.5 | 16.2 | 11.4 | 29.0 | 14.3 | (1.4) | (35.2) | 8.7 | (3.8) | (11.6) | 5.0 | 17.5 | 6.3 | 10.1 | (0.3) | 3.6 | 257.0 | 9.3 | 8.1 | 14.6 | 13.3 | 13.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.4 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.8 | 1.1 | 0.7 | 0.9 | 0.8 | 0.8 | 0.7 | 0.4 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.5 | 0.5 | 0.6 | 0.8 | 0.8 | 0.9 | 0.9 | 1.1 | 0.9 | 1.0 | 0.9 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 3.3 | 3.6 | 3.8 | 4.0 | 3.7 | 3.8 | 4.1 | 4.1 | 4.4 | 4.3 | 4.3 | 4.2 | 4.0 | 3.3 | 3.1 | 2.3 | 1.8 | 1.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 17.8 | (23.8) | (12.5) | (4.3) | (55.8) | (51.7) | 4.1 | (6.9) | (11.7) | (28.9) | (7.1) | (7.5) | 1.9 | (5.5) | 13.2 | 11.8 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 5.4 | (6.3) | (2.8) | (0.8) | (8.1) | 3.9 | 15.0 | (10.7) | (4.1) | (6.0) | (1.0) | (1.6) | 0.2 | 0.6 | 4.1 | 3.4 | 0.9 | 6.8 | 5.1 | 4.0 | 2.8 | 4.7 | 3.7 | (5.3) | (1.7) | (1.1) | 5.9 | 2.3 | 1.1 | 4.7 | 1.4 | 2.7 | (0.9) | (17.6) | 96.2 | 2.1 | 1.9 | 3.7 | 4.0 | 3.9 |
| Net Income From Continuing Ops | 12.4 | (17.5) | (9.7) | (3.5) | (47.8) | (55.7) | (10.8) | 3.7 | (7.5) | (22.9) | (6.1) | (5.8) | 1.7 | (6.0) | 9.1 | 8.5 | 1.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | 0.0 | (0.7) | 0.0 | 0.2 | (0.2) | (0.7) | (1.1) | (35.4) | (41.4) | - | 8.8 | 3.8 | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 12.4 | (18.2) | (9.7) | (3.3) | (48.0) | (56.4) | (12.0) | (31.7) | (48.9) | (17.9) | 2.7 | (2.0) | 1.7 | (1.3) | 9.1 | 8.5 | 1.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 12.4 | (18.2) | (9.7) | (3.3) | (48.0) | (56.4) | (12.0) | (31.7) | (48.9) | (18.2) | 2.7 | (2.0) | 2.0 | (3.7) | 9.4 | 8.5 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | (0.3) | - | (0.3) | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 12.4 | (18.2) | (9.7) | (3.3) | (48.0) | (56.4) | (12.0) | (31.7) | (48.9) | (18.2) | 2.7 | (2.0) | 2.0 | (1.6) | 9.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.13 | - | (0.11) | (0.04) | (0.53) | - | (0.13) | (0.35) | (0.55) | - | 0.03 | (0.02) | 0.02 | - | 0.11 | 0.10 | 0.02 | - | 0.14 | 0.09 | 0.06 | - | 0.11 | 0.03 | (0.42) | - | (0.14) | (0.19) | 0.02 | - | 0.02 | 0.05 | (0.02) | - | 1.74 | 0.04 | 0.03 | - | 0.06 | 0.06 |
| EPS Diluted | 0.13 | - | (0.11) | (0.04) | (0.53) | - | (0.13) | (0.35) | (0.55) | - | 0.03 | (0.02) | 0.02 | - | 0.11 | 0.10 | 0.02 | - | ||||||||||||||||||||||
| Shares Basic | 92.0 | - | 91.0 | 91.0 | 91.0 | - | 90.0 | 89.8 | 89.5 | - | 88.0 | 87.8 | 87.6 | - | 84.9 | 85.0 | 86.5 | - | ||||||||||||||||||||||
| Shares Diluted | 96.4 | - | 91.0 | 91.0 | 91.0 | - | 90.0 | 90.7 | 89.5 | - | 88.0 | 87.8 | 89.8 | - | 87.4 | 87.0 | 88.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 23.7 | (18.0) | (6.0) | 2.2 | (49.3) | (44.8) | 11.5 | 1.1 | (2.9) | (23.9) | 0.9 | (0.3) | 13.1 | (6.5) | 22.5 | 19.7 | 10.6 | 18.6 | 26.4 | 21.3 | 16.6 | 34.0 | 18.2 | 2.4 | (30.7) | 13.0 | 0.4 | (7.3) | 8.9 | 21.7 | 10.4 | 14.1 | 3.6 | 7.5 | 261.3 | 13.8 | 11.6 | 18.2 | 17.1 | 17.2 |
| EBIT | 20.7 | (20.7) | (9.1) | (0.8) | (52.8) | (48.6) | 7.6 | (3.3) | (7.6) | (25.4) | (3.8) | (4.0) | 6.7 | (2.9) | 15.9 | 13.4 | 4.2 | 12.4 | 20.5 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | 69.4 | 66.8 | 62.9 | 49.8 | 47.0 | 56.6 | 48.4 | 54.0 | 51.5 | 49.1 | 46.8 | 42.8 | 37.8 | 33.8 | 37.8 | 36.5 | 38.0 | 38.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 11.9 | 12.3 | 16.8 | 16.4 | 15.6 | 22.4 | 17.3 | 16.6 | 16.3 | 16.4 | 15.3 | 16.0 | 14.7 | 15.0 | 16.4 | 18.7 | 19.2 | 21.0 |
| Amortization of Intangibles | - | 1.8 | 2.7 | 3.1 | 3.1 | 8.9 | 4.0 | 6.0 | 6.1 | 5.9 | 3.5 | 3.5 | 3.0 | 2.5 | 2.7 | 3.8 | 3.4 | - |
| Other Operating Expenses | - | - | - | - | - | 7.0 | 6.9 | 6.0 | 1.2 | 0.3 | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | 264.2 | 258.2 | 209.7 | 198.9 | 182.4 | 170.0 | 164.5 | 159.4 | 196.6 | 208.8 |
| 58.8 |
| 35.0 |
| 3.9 |
| (19.5) |
| 0.3 |
| 0.5 |
| Interest Expense | 14.8 | 15.1 | 16.5 | 16.8 | 10.5 | 7.0 | 8.3 | 13.7 | 15.7 | 16.7 | 15.5 | 13.0 | 13.9 | 24.6 | 35.4 | 37.7 | 24.4 | 27.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | (0.2) | (1.4) | - | - | - | - | - | - | - | (0.2) | (0.2) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | - | - | 0.7 | - | - |
| Pre-Tax Income | (22.8) | (96.4) | (66.2) | (41.5) | 22.3 | 53.9 | 0.1 | (11.3) | 21.4 | 258.6 | 33.5 | 42.0 | 45.6 | (0.3) | 19.7 | (2.4) | (21.3) | (51.8) |
| 5.8 |
| (3.4) |
| (1.9) |
| Net Income From Continuing Ops | (18.3) | (78.4) | (70.3) | (33.1) | 13.4 | 35.2 | (1.4) | (19.7) | 12.2 | 176.0 | 20.4 | 25.6 | 27.1 | 133.8 | 13.6 | (8.2) | (18.1) | (50.1) |
| Net Income From Discontinued Ops | (0.6) | (0.8) | (78.6) | 17.7 | 4.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (18.8) | (79.2) | (148.9) | (15.4) | 18.1 | 35.2 | (1.4) | (19.7) | 12.2 | 176.0 | 20.4 | 25.6 | 27.1 | 133.8 | 13.6 | (8.2) | (18.1) | (50.1) |
| Net Income Attributable To Parent | (18.8) | (79.2) | (148.9) | (15.4) | 16.1 | 35.2 | (1.4) | (19.7) | 12.2 | 175.7 | 20.4 | 25.6 | 27.1 | 133.8 | 13.6 | (8.2) | (18.1) | (50.1) |
| Less: Minority Interest | - | - | - | - | 2.1 | - | - | 0.2 | 1.4 | 0.3 | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (18.8) | (79.2) | (148.9) | (15.4) | 18.1 | 29.3 | (3.9) | (19.7) | 12.2 | 175.7 | 20.4 | 25.6 | 27.1 | 133.8 | 13.6 | (8.2) | (18.1) | (50.1) |
| - |
| - |
| EPS Diluted | (0.20) | (0.87) | (1.66) | (0.18) | 0.21 | 0.33 | (0.05) | (0.23) | 0.13 | 1.91 | 0.22 | 0.28 | 0.30 | 1.50 | 0.16 | (0.10) | (0.21) | - |
| Shares Basic | 92.0 | 91.0 | 89.9 | 87.9 | 85.4 | 85.3 | 84.2 | 85.1 | 89.1 | 90.3 | 89.3 | 87.9 | 88.7 | 87.4 | 85.9 | 85.1 | 84.5 | - |
| Shares Diluted | 96.4 | 91.0 | 89.9 | 87.9 | 87.8 | 87.9 | 84.2 | 85.1 | 90.3 | 91.9 | 91.3 | 90.3 | 90.9 | 89.3 | 86.3 | 85.1 | 84.5 | - |
| 23.1 |
| 1.5 |
| EBIT | (9.9) | (83.4) | (52.0) | (26.5) | 30.6 | 60.5 | 6.6 | (1.7) | 33.6 | 277.9 | 48.9 | 55.2 | 59.7 | 54.0 | 58.8 | 35.0 | 3.9 | (19.5) |
| 16.0 |
| 15.1 |
| 14.5 |
| 13.1 |
| 13.9 |
| 14.0 |
| 9.9 |
| 10.9 |
| 13.6 |
| 14.1 |
| 12.5 |
| 13.5 |
| 13.8 |
| 13.2 |
| 12.4 |
| 12.7 |
| 13.3 |
| 13.1 |
| 12.8 |
| 12.0 |
| 11.2 |
| 12.0 |
| 11.9 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 6.3 |
| 5.9 |
| 5.1 |
| 5.2 |
| 5.0 |
| 3.9 |
| 3.9 |
| 4.5 |
| 4.2 |
| 4.2 |
| 4.3 |
| 3.9 |
| 4.2 |
| 4.1 |
| 4.0 |
| 3.9 |
| 4.0 |
| 4.3 |
| 4.6 |
| 3.5 |
| 3.6 |
| 3.8 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.4 |
| 0.5 |
| 1.9 |
| 1.3 |
| 2.7 |
| 2.0 |
| 0.8 |
| 0.8 |
| 1.6 |
| 1.6 |
| 2.0 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.0 |
| 68.6 |
| 64.5 |
| 67.2 |
| 69.9 |
| 77.6 |
| 61.3 |
| 49.5 |
| 55.7 |
| 52.0 |
| 51.5 |
| 1.7 |
| 1.9 |
| 1.7 |
| 1.6 |
| 2.0 |
| 2.0 |
| 2.7 |
| 3.1 |
| 3.5 |
| 3.6 |
| 3.5 |
| 4.3 |
| 4.0 |
| 4.0 |
| 3.4 |
| 5.6 |
| 3.8 |
| 3.7 |
| 3.6 |
| 3.9 |
| 3.9 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 10.6 |
| 19.0 |
| 14.5 |
| 9.8 |
| 27.6 |
| 12.8 |
| (2.9) |
| (37.3) |
| 6.3 |
| (6.3) |
| (14.0) |
| 2.7 |
| 12.8 |
| 3.7 |
| 7.5 |
| (2.7) |
| (5.1) |
| 253.5 |
| 5.7 |
| 4.5 |
| 10.7 |
| 9.5 |
| 9.6 |
| 3.9 |
| 13.9 |
| 10.5 |
| 7.0 |
| 22.9 |
| 9.0 |
| 2.3 |
| (35.6) |
| 7.2 |
| (12.2) |
| (16.3) |
| 1.6 |
| 6.7 |
| 2.3 |
| 4.9 |
| (1.7) |
| 12.5 |
| 157.3 |
| 3.6 |
| 2.6 |
| 7.0 |
| 5.4 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 13.9 |
| 10.5 |
| 7.0 |
| 22.9 |
| 9.0 |
| 2.3 |
| (35.6) |
| 7.2 |
| (12.2) |
| (16.3) |
| 1.6 |
| 6.7 |
| 2.3 |
| 4.9 |
| (1.7) |
| 12.5 |
| 157.3 |
| 3.6 |
| 2.6 |
| 7.0 |
| 5.4 |
| 5.7 |
| 1.9 |
| 3.9 |
| 13.9 |
| 10.5 |
| 7.0 |
| 22.9 |
| 9.0 |
| 2.3 |
| (35.6) |
| 7.4 |
| (12.2) |
| (16.3) |
| 1.4 |
| 6.9 |
| 2.2 |
| 4.8 |
| (1.8) |
| 12.4 |
| 157.2 |
| 3.5 |
| 2.6 |
| 7.0 |
| 5.4 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 1.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 1.9 |
| 3.9 |
| 12.1 |
| 7.9 |
| 5.4 |
| 20.3 |
| 9.0 |
| 2.3 |
| (35.6) |
| 7.4 |
| (12.2) |
| (16.3) |
| 1.4 |
| 6.9 |
| 2.2 |
| 4.8 |
| (1.8) |
| 12.4 |
| 157.2 |
| 3.5 |
| 2.6 |
| 7.0 |
| 5.4 |
| 5.7 |
| 0.14 |
| 0.09 |
| 0.06 |
| - |
| 0.11 |
| 0.03 |
| (0.42) |
| - |
| (0.14) |
| (0.19) |
| 0.02 |
| - |
| 0.02 |
| 0.05 |
| (0.02) |
| - |
| 1.71 |
| 0.04 |
| 0.03 |
| - |
| 0.06 |
| 0.06 |
| 85.4 |
| 85.2 |
| 85.0 |
| - |
| 84.2 |
| 84.1 |
| 84.3 |
| - |
| 84.8 |
| 85.4 |
| 86.1 |
| - |
| 88.9 |
| 89.0 |
| 90.3 |
| - |
| 90.5 |
| 90.4 |
| 90.2 |
| - |
| 89.6 |
| 89.1 |
| 88.3 |
| 87.8 |
| 87.0 |
| - |
| 84.9 |
| 84.7 |
| 84.3 |
| - |
| 84.8 |
| 85.4 |
| 87.2 |
| - |
| 90.1 |
| 90.0 |
| 90.3 |
| - |
| 92.2 |
| 92.0 |
| 91.8 |
| - |
| 91.5 |
| 91.1 |
| 16.2 |
| 11.4 |
| 29.0 |
| 14.3 |
| (1.4) |
| (35.2) |
| 8.7 |
| (3.8) |
| (11.6) |
| 5.0 |
| 17.5 |
| 6.3 |
| 10.1 |
| (0.3) |
| 3.6 |
| 257.0 |
| 9.3 |
| 8.1 |
| 14.6 |
| 13.3 |
| 13.3 |