| (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 | 121.1 | 160.4 | 138.3 | 143.6 | 97.8 | 128.2 | 137.5 | 140.8 | 124.3 | 134.9 | 145.3 | 148.0 | 115.5 | 137.2 | 130.0 | 131.5 | ||||||||||||||||||||||||
| (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 | 563.4 | 540.0 | 530.8 | 543.7 | 497.5 | 513.6 | 497.4 | 616.4 | 581.1 | 536.4 | 483.5 | 624.5 | 607.2 | 598.0 | 588.5 | 575.3 | - | - |
| Cost of Revenue | 444.1 | 426.3 | 412.7 | 431.7 | 407.9 | 427.3 | 402.4 | 495.5 | 467.6 | 431.1 | 393.2 | 490.9 | 485.6 | 482.0 | 496.3 | 476.9 | 394.2 | 344.2 |
| Gross Profit | 119.3 | 113.8 | 118.1 | 112.0 | 89.6 | 86.3 | 95.0 | 120.9 | 113.5 | 105.3 | 90.4 | 133.7 | 121.6 | 115.9 | 92.3 | 98.4 | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | 3.6 | 2.8 | 2.6 | 2.2 | 2.2 | 2.6 | 2.6 | 2.6 | 2.2 | 3.5 | 3.9 | 3.1 | 3.2 | 2.9 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 25.9 | 21.9 | 20.5 | 9.1 | (7.2) | 4.5 | 15.6 | 36.5 | 38.9 | 28.6 | (134.2) | (41.3) | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | 0.3 | 0.2 | 0.2 | 0.5 | 0.7 | 0.5 | 0.3 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 10.5 | 10.0 | (28.4) | (0.4) | 36.7 | 1.1 | (11.8) | (23.8) | 6.0 | 4.7 | (5.5) | (6.1) | 13.4 | 14.8 | 9.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.09 | 0.73 | 4.01 | 0.14 | (4.25) | 0.34 | 0.72 | 4.09 | (3.01) | 0.52 | (13.79) | (4.33) | 2.51 | 2.88 | 1.60 | 2.24 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 37.8 | 34.3 | 34.6 | 24.4 | 1.4 | 12.5 | 23.5 | 44.5 | 47.0 | 41.5 | (120.2) | (26.9) | - | - | 39.8 | 51.0 | ||
| 98.8 |
| 113.0 |
| 130.1 |
| 154.5 |
| 116.1 |
| 115.6 |
| 118.4 |
| 141.6 |
| 121.9 |
| 120.2 |
| 144.8 |
| 200.9 |
| 150.5 |
| 118.6 |
| 167.1 |
| 172.9 |
| 122.5 |
| 141.3 |
| 131.5 |
| 144.9 |
| 118.7 |
| 106.6 |
| 114.6 |
| 136.0 |
| Cost of Revenue | 95.4 | 128.7 | 107.2 | 112.7 | 77.6 | 99.6 | 104.7 | 110.3 | 98.1 | 106.2 | 117.9 | 115.4 | 92.2 | 110.4 | 106.9 | 108.2 | 82.3 | 93.9 | 107.8 | 128.4 | 97.3 | 93.9 | 96.3 | 113.4 | 98.8 | 93.5 | 116.9 | 163.8 | 121.3 | 91.7 | 135.8 | 139.8 | 100.3 | 111.4 | 105.1 | 117.1 | 97.5 | 87.8 | 94.8 | 108.2 |
| Gross Profit | 25.7 | 31.6 | 31.1 | 30.9 | 20.2 | 28.6 | 32.8 | 30.5 | 26.2 | 28.7 | 27.4 | 32.6 | 23.3 | 26.8 | 23.1 | 23.3 | 16.4 | 19.0 | 22.3 | 26.2 | 18.8 | 21.7 | 22.1 | 28.1 | 23.1 | 26.7 | 28.0 | 37.1 | 29.2 | 26.9 | 31.3 | 33.1 | 22.2 | 29.9 | 26.4 | 27.7 | 21.3 | 18.8 | 19.8 | 27.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 23.0 | 23.1 | 22.1 | 22.4 | 21.0 | 24.4 | 24.3 | 24.8 | 22.9 | 27.3 | 24.4 | 24.5 | 21.4 | 23.3 | 22.6 | 19.4 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 2.9 | 3.0 | 3.0 | 3.1 | 3.4 | 3.5 | 3.5 | 3.5 | 3.6 | - | - | - | 2.5 | 2.6 | 2.3 | 1.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.6 | 0.7 | 0.7 | 0.8 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.4 | 1.4 | 1.4 | 1.7 | 1.6 | 1.4 | 1.4 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2.0 | 7.8 | 8.3 | 7.7 | (1.9) | 3.1 | 7.3 | 4.6 | 5.6 | 0.3 | 1.6 | 6.7 | 0.5 | (6.3) | (1.1) | 2.5 | (2.3) | (0.6) | 0.8 | 4.9 | (0.7) | 6.2 | 6.1 | 3.2 | 0.1 | 2.2 | 9.0 | 16.4 | 9.0 | 11.1 | 11.2 | 12.7 | 4.0 | 8.7 | 9.1 | 8.6 | 2.2 | (1.6) | (7.7) | (124.2) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - | - | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Interest Expense | - | - | - | - | - | - | - | - | 1.1 | 1.1 | 1.4 | 1.6 | 1.4 | 1.6 | 1.0 | 0.4 | 0.4 | 0.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.2 | (0.1) | 0.1 | 0.1 | 0.3 | (1.6) | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | (1.1) | (1.8) | 0.5 | (0.2) | 0.7 | 0.6 | |||||||||||||||||||||||
| Pre-Tax Income | 1.4 | 6.7 | 7.1 | 6.3 | (2.7) | 0.4 | 6.2 | 3.2 | 4.7 | (0.7) | 0.3 | 4.1 | (2.7) | (7.4) | (2.3) | 2.8 | (2.1) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.1) | 4.4 | 2.8 | 3.4 | (0.6) | 0.7 | (29.7) | 0.3 | 0.3 | (0.3) | (0.1) | 0.6 | (0.5) | 36.5 | (0.2) | 0.8 | (0.5) | (0.4) | 0.7 | 1.1 | (0.3) | (0.1) | (13.7) | 2.1 | (0.1) | (27.0) | 0.8 | 1.7 | 0.6 | 4.7 | 0.0 | 0.7 | 0.5 | 4.0 | (0.2) | 0.5 | 0.4 | 36.6 | (3.4) | (37.4) |
| Net Income From Continuing Ops | 1.5 | 2.4 | 4.3 | 2.8 | (2.1) | (0.3) | 35.9 | 2.8 | 4.4 | (0.5) | 0.4 | 3.5 | (2.2) | (44.0) | (2.1) | 2.0 | (1.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1.5 | 2.4 | 4.3 | 2.8 | (2.1) | (0.3) | 35.9 | 2.8 | 4.4 | (0.5) | 0.4 | 3.5 | (2.2) | (44.0) | (2.1) | 2.0 | (1.6) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1.5 | 2.4 | 4.4 | 2.9 | (2.1) | (0.2) | 35.9 | 2.8 | 4.4 | (0.4) | 0.5 | 3.5 | (2.2) | (43.9) | (2.1) | 2.0 | ||||||||||||||||||||||||
| Less: Minority Interest | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1.5 | 2.4 | 4.4 | 2.9 | (2.1) | (0.2) | 35.9 | 2.8 | 4.4 | (0.4) | 0.5 | 3.5 | (2.2) | (43.9) | (2.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.15 | - | 0.42 | 0.28 | (0.20) | - | 3.35 | 0.26 | 0.41 | - | 0.05 | 0.32 | (0.20) | - | (0.20) | 0.18 | (0.15) | - | 0.22 | 0.27 | (0.12) | - | 0.65 | 0.05 | (0.18) | - | 0.29 | 0.92 | 0.36 | - | 0.62 | 0.52 | (0.18) | - | 0.31 | 0.29 | (0.23) | - | (0.58) | (8.96) |
| EPS Diluted | 0.14 | - | 0.40 | 0.27 | (0.20) | - | 3.27 | 0.26 | 0.40 | - | 0.05 | 0.32 | (0.20) | - | (0.20) | 0.18 | (0.15) | - | ||||||||||||||||||||||
| Shares Basic | 10.2 | - | 10.4 | 10.4 | 10.5 | - | 10.7 | 10.8 | 10.8 | - | 10.8 | 10.8 | 10.8 | - | 10.7 | 10.7 | 10.7 | - | ||||||||||||||||||||||
| Shares Diluted | 10.6 | - | 10.9 | 10.9 | 10.5 | - | 11.0 | 11.1 | 11.0 | - | 11.0 | 10.9 | 10.8 | - | 10.7 | 10.8 | 10.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 4.9 | 10.8 | 11.3 | 10.8 | 1.5 | 6.6 | 10.8 | 8.1 | 9.2 | - | - | - | 3.0 | (3.7) | 1.1 | 4.4 | (0.3) | 1.5 | 2.8 | 6.9 | 1.3 | 8.2 | 8.1 | 5.2 | 2.1 | 2.6 | 11.0 | 19.1 | 11.8 | 10.5 | 14.0 | 15.6 | 6.9 | 11.9 | 12.3 | 11.8 | 5.5 | 1.7 | (4.4) | (120.6) |
| EBIT | 2.0 | 7.8 | 8.3 | 7.7 | (1.9) | 3.1 | 7.3 | 4.6 | 5.6 | 0.3 | 1.6 | 6.7 | 0.5 | (6.3) | (1.1) | 2.5 | (2.3) | (0.6) | 0.8 | |||||||||||||||||||||
| - |
| 1.9 |
| 0.3 |
| - |
| Selling General & Administrative | 90.6 | 88.6 | 96.4 | 97.6 | 82.7 | 76.0 | 73.6 | 82.5 | 82.7 | 80.5 | 86.0 | 92.6 | 79.8 | 71.3 | 66.7 | 64.8 | 41.2 | 35.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 11.9 | 12.5 | 14.1 | 15.3 | 8.6 | 8.1 | 7.9 | 7.9 | 8.1 | 12.8 | 13.9 | 14.4 | 7.9 | 6.9 | 10.0 | 9.2 | 8.4 | 8.7 |
| Amortization of Intangibles | 2.8 | 3.3 | 4.6 | 5.3 | 6.1 | 5.8 | 5.7 | 6.4 | 7.0 | 7.0 | 9.6 | 12.2 | 4.7 | 3.1 | 3.0 | 2.8 | 0.4 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 29.8 |
| 41.9 |
| 36.2 |
| - |
| 0.4 |
| 0.8 |
| Interest Expense | - | - | - | 5.5 | 3.3 | 3.0 | 3.8 | 4.9 | 6.1 | 8.1 | 6.6 | 4.4 | 0.5 | 0.5 | 0.5 | 0.6 | 1.0 | 1.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | 0.0 | (1.3) | (0.4) | 1.3 | 1.3 | 0.8 | 0.7 | (0.2) | 0.0 |
| Other Non-Operating Income | 0.3 | 0.4 | (1.1) | (2.6) | 1.6 | 3.1 | 2.1 | (2.9) | 1.2 | 0.4 | 1.5 | 5.6 | 0.7 | 1.1 | 0.4 | 1.4 | 0.3 | 0.4 |
| Pre-Tax Income | 21.6 | 17.4 | 14.4 | 0.9 | (9.0) | 4.6 | 14.0 | 24.1 | (24.6) | 10.1 | (147.2) | (50.6) | 39.1 | 44.1 | 23.8 | 32.7 | 32.0 | 25.5 |
| 10.6 |
| 12.3 |
| 9.8 |
| Net Income From Continuing Ops | 11.0 | 7.4 | 42.8 | 1.3 | (45.7) | 3.5 | 25.8 | 48.0 | (30.6) | 5.4 | (141.7) | (44.4) | 25.7 | 29.3 | 14.8 | 22.1 | 20.0 | 15.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.4 | 0.8 | 0.5 | - |
| Net Income | 11.0 | 7.4 | 42.8 | 1.3 | (45.7) | 3.5 | 7.6 | 42.6 | (31.2) | 5.4 | (141.7) | (44.4) | 25.7 | 29.3 | 16.2 | 22.9 | 20.5 | 15.7 |
| Net Income Attributable To Parent | 11.2 | 7.5 | 42.9 | 1.5 | (45.6) | 3.6 | 7.6 | 42.6 | (31.2) | 5.4 | (141.7) | (44.4) | 25.7 | 29.3 | 16.2 | 22.9 | 20.5 | 15.7 |
| Less: Minority Interest | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 11.2 | 7.5 | 42.9 | 1.5 | (45.6) | 3.6 | 7.6 | 42.6 | (31.2) | 5.4 | (141.7) | (44.4) | 25.7 | 29.3 | 16.2 | 22.9 | 20.5 | 15.7 |
| 2.01 |
| 1.55 |
| EPS Diluted | 1.05 | 0.69 | 3.89 | 0.13 | (4.25) | 0.34 | 0.71 | 4.00 | (3.01) | 0.51 | (13.79) | (4.33) | 2.48 | 2.85 | 1.58 | 2.22 | 1.98 | 1.53 |
| Shares Basic | 10.2 | 10.4 | 10.7 | 10.8 | 10.7 | 10.6 | 10.5 | 10.4 | 10.4 | 10.3 | 10.3 | 10.3 | 10.2 | 10.2 | 10.1 | 10.2 | 10.2 | - |
| Shares Diluted | 10.6 | 10.9 | 11.0 | 11.0 | 10.7 | 10.8 | 10.7 | 10.6 | 10.4 | 10.5 | 10.3 | 10.3 | 10.3 | 10.3 | 10.2 | 10.3 | 0.1 | - |
| 44.7 |
| - |
| EBIT | 25.9 | 21.9 | 20.5 | 9.1 | (7.2) | 4.5 | 15.6 | 36.5 | 38.9 | 28.6 | (134.2) | (41.3) | - | - | 29.8 | 41.9 | 36.2 | - |
| 17.3 |
| 18.1 |
| 20.1 |
| 19.8 |
| 18.0 |
| 17.4 |
| 17.1 |
| 18.9 |
| 20.3 |
| 16.7 |
| 21.0 |
| 22.9 |
| 21.9 |
| 17.3 |
| 21.7 |
| 23.4 |
| 20.5 |
| 20.5 |
| 20.2 |
| 20.6 |
| 19.2 |
| 20.0 |
| 19.8 |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.9 |
| 2.0 |
| 1.9 |
| 0.4 |
| 2.0 |
| 2.8 |
| 2.8 |
| (0.6) |
| 2.8 |
| 2.9 |
| 2.9 |
| 3.1 |
| 3.2 |
| 3.2 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.6 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.8 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.1 |
| 0.8 |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.4 |
| 1.7 |
| 2.0 |
| 1.8 |
| 2.0 |
| 2.2 |
| 2.1 |
| 2.2 |
| 1.5 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.1 |
| 0.1 |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.5) |
| 0.3 |
| 2.9 |
| (0.1) |
| (0.1) |
| 0.2 |
| 0.2 |
| 2.3 |
| (0.6) |
| (3.7) |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.9 |
| (0.2) |
| (0.1) |
| 0.6 |
| (0.2) |
| 0.6 |
| 0.0 |
| (0.0) |
| 1.3 |
| 1.1 |
| (0.1) |
| (0.7) |
| 2.9 |
| 4.0 |
| (1.6) |
| 2.1 |
| 2.8 |
| 9.1 |
| (0.1) |
| 4.0 |
| 4.6 |
| 11.2 |
| 4.3 |
| (35.8) |
| 6.4 |
| 6.2 |
| (1.3) |
| 5.5 |
| 3.0 |
| 3.5 |
| (2.0) |
| (4.2) |
| (9.4) |
| (129.4) |
| (0.4) |
| 2.2 |
| 2.9 |
| (1.3) |
| 2.3 |
| 16.6 |
| 7.0 |
| (0.0) |
| 31.0 |
| 3.8 |
| 9.6 |
| 3.7 |
| (40.6) |
| 6.4 |
| 5.4 |
| (1.9) |
| 1.5 |
| 3.2 |
| 3.0 |
| (2.4) |
| (40.9) |
| (6.0) |
| (92.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| 2.3 |
| 2.9 |
| (1.3) |
| 2.1 |
| 6.8 |
| 0.5 |
| (1.9) |
| 26.3 |
| 3.1 |
| 9.6 |
| 3.7 |
| (41.2) |
| 6.4 |
| 5.4 |
| (1.9) |
| 1.5 |
| 3.2 |
| 3.0 |
| (2.4) |
| (40.9) |
| (6.0) |
| (92.0) |
| (1.6) |
| (0.3) |
| 2.3 |
| 2.9 |
| (1.3) |
| 2.1 |
| 6.8 |
| 0.5 |
| (1.9) |
| 26.3 |
| 3.1 |
| 9.6 |
| 3.7 |
| (41.2) |
| 6.4 |
| 5.4 |
| (1.9) |
| 1.5 |
| 3.2 |
| 3.0 |
| (2.4) |
| (40.9) |
| (6.0) |
| (92.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| (1.6) |
| (0.3) |
| 2.3 |
| 2.9 |
| (1.3) |
| 2.1 |
| 6.8 |
| 0.5 |
| (1.9) |
| 26.3 |
| 3.1 |
| 9.6 |
| 3.7 |
| (41.2) |
| 6.4 |
| 5.4 |
| (1.9) |
| 1.5 |
| 3.2 |
| 3.0 |
| (2.4) |
| (40.9) |
| (6.0) |
| (92.0) |
| 0.22 |
| 0.27 |
| (0.12) |
| - |
| 0.64 |
| 0.05 |
| (0.18) |
| - |
| 0.29 |
| 0.90 |
| 0.35 |
| - |
| 0.61 |
| 0.52 |
| (0.18) |
| - |
| 0.31 |
| 0.29 |
| (0.23) |
| - |
| (0.58) |
| (8.96) |
| 10.6 |
| 10.6 |
| 10.6 |
| - |
| 10.6 |
| 10.6 |
| 10.5 |
| - |
| 10.4 |
| 10.4 |
| 10.4 |
| - |
| 10.4 |
| 10.4 |
| 10.4 |
| - |
| 10.3 |
| 10.3 |
| 10.3 |
| - |
| 10.3 |
| 10.3 |
| 10.8 |
| 10.7 |
| 10.6 |
| - |
| 10.7 |
| 10.6 |
| 10.5 |
| - |
| 10.7 |
| 10.6 |
| 10.4 |
| - |
| 10.5 |
| 10.5 |
| 10.4 |
| - |
| 10.5 |
| 10.5 |
| 10.3 |
| - |
| 10.3 |
| 10.3 |
| 4.9 |
| (0.7) |
| 6.2 |
| 6.1 |
| 3.2 |
| 0.1 |
| 2.2 |
| 9.0 |
| 16.4 |
| 9.0 |
| 11.1 |
| 11.2 |
| 12.7 |
| 4.0 |
| 8.7 |
| 9.1 |
| 8.6 |
| 2.2 |
| (1.6) |
| (7.7) |
| (124.2) |