| (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 | 114.4 | 109.9 | 79.9 | 80.9 | 71.3 | 99.2 | 99.3 | 107.0 | 117.4 | 115.5 | 83.4 | 90.6 | 94.4 | 127.0 | 136.0 | 137.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 385.2 | 342.1 | 423.0 | 383.8 | 536.9 | 547.1 | 355.6 | 389.5 | 367.5 | 209.7 | 135.6 | 154.0 | 227.5 | 226.5 | 392.2 | 448.7 | 379.5 | 405.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 30.6 | 7.5 | 87.0 | (5.8) | 167.2 | 201.1 | (203.3) | (28.4) | 0.5 | (29.6) | (186.5) | (192.9) | (66.9) | (69.3) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 1.8 | 1.5 | 3.0 | 2.7 | 1.0 | 0.2 | 1.0 | 4.1 | 3.8 | 1.6 | 0.2 | 0.1 | 0.1 | 0.4 | 0.6 | 0.7 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | 0.7 | 1.8 | 1.9 | 1.2 | 1.4 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.39 | (0.10) | 1.77 | (0.30) | 3.74 | 4.33 | (5.38) | (1.34) | (0.86) | (1.71) | (30.03) | (29.61) | (3.42) | (3.47) | 0.72 | 4.28 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 110.2 | 83.7 | 155.7 | 60.6 | 227.4 | 257.3 | (138.2) | 44.4 | 69.5 | 42.2 | (110.1) | (113.3) | 73.8 | 69.7 | 248.8 | 337.0 | ||
| 136.2 |
| 183.3 |
| 155.3 |
| 121.0 |
| 87.6 |
| 95.5 |
| 87.5 |
| 74.2 |
| 98.3 |
| 108.7 |
| 103.8 |
| 83.6 |
| 93.5 |
| 112.2 |
| 92.3 |
| 86.2 |
| 76.9 |
| 74.9 |
| 51.2 |
| 45.4 |
| 38.2 |
| 43.9 |
| 38.9 |
| 31.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 8.1 | 8.3 | 7.6 | 7.4 | 7.5 | 8.3 | 6.8 | 6.3 | 7.7 | 7.0 | 6.6 | 6.9 | 7.8 | 7.4 | 5.9 | 6.4 | 6.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 21.0 | 21.1 | 19.3 | 18.1 | 17.7 | 17.7 | 16.6 | 17.1 | 17.2 | 16.7 | 17.0 | 16.8 | 15.9 | 16.0 | 15.6 | 14.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 3.8 | - | - | - | - | 0.0 | 0.0 | 3.9 | 1.8 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 101.1 | 90.9 | 77.5 | 85.2 | 81.0 | 84.6 | 75.3 | 80.7 | 95.3 | 108.5 | 113.7 | 77.5 | 89.9 | 96.2 | 90.8 | 88.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 13.3 | 19.0 | 2.5 | (4.3) | (9.8) | 14.6 | 24.0 | 26.3 | 22.1 | 7.0 | (30.4) | 13.0 | 4.4 | 30.8 | 45.2 | 49.2 | 42.1 | 93.2 | 65.4 | 36.2 | 6.3 | (61.2) | (15.7) | (13.1) | (113.4) | 7.6 | (7.8) | (27.3) | (0.9) | 26.0 | 12.1 | 10.9 | (48.4) | 10.0 | (23.8) | (7.2) | (8.6) | (18.6) | (20.1) | (100.8) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.7 | 0.5 | 0.4 | 0.2 | 0.4 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.6 | 0.5 | 0.8 | 0.7 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 0.8 | 0.9 | 1.1 | 1.3 | 1.1 | 1.1 | 0.9 | 0.8 | 0.5 | 0.5 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 |
| Interest Expense | 4.5 | 4.0 | 3.2 | 2.6 | 2.5 | 2.8 | 3.0 | 3.5 | 4.0 | 2.6 | 2.0 | 2.1 | 2.0 | 2.2 | 2.3 | 2.4 | 2.2 | 2.4 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (3.7) | (3.7) | (3.5) | (2.5) | (2.2) | (2.1) | (2.5) | (2.8) | (3.2) | (1.9) | (1.5) | (1.5) | (1.6) | (1.9) | (4.1) | (1.6) | (0.2) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | 0.4 | 0.1 |
| Net Income From Continuing Ops | 9.6 | 15.3 | (1.1) | (6.8) | (12.0) | 12.5 | 21.6 | 23.5 | 18.9 | 5.1 | (31.9) | 11.5 | 2.9 | 28.9 | 41.0 | 47.6 | 41.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 9.6 | 15.3 | (1.1) | (6.8) | (12.0) | 12.5 | 21.6 | 23.5 | 18.9 | 5.1 | (31.9) | 11.5 | 2.9 | 28.9 | 41.0 | 47.6 | 41.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 9.3 | 15.4 | (1.1) | (6.8) | (11.9) | 12.7 | 21.5 | 23.5 | 18.8 | 4.9 | (32.0) | 11.6 | 2.6 | 28.7 | 40.8 | 47.4 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.3 | (0.1) | (0.0) | (0.0) | (0.0) | (0.2) | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | (0.0) | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 9.3 | 15.4 | (1.1) | (6.8) | (11.9) | 12.7 | 21.5 | 23.5 | 18.8 | 4.9 | (32.0) | 11.6 | 2.6 | 28.7 | 40.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.21 | - | (0.02) | (0.16) | (0.28) | - | 0.50 | 0.54 | 0.44 | - | (0.75) | 0.27 | 0.06 | - | 0.96 | 1.12 | 0.99 | - | 1.36 | 0.76 | 0.05 | - | (0.50) | (0.43) | (2.87) | - | (0.35) | (0.83) | (0.19) | - | 0.14 | (0.03) | (1.61) | - | (0.90) | (0.42) | (0.47) | - | (3.80) | (15.32) |
| EPS Diluted | 0.21 | - | (0.02) | (0.16) | (0.28) | - | 0.49 | 0.54 | 0.43 | - | (0.75) | 0.27 | 0.06 | - | 0.95 | 1.10 | 0.97 | - | ||||||||||||||||||||||
| Shares Basic | 43.7 | - | 43.4 | 43.4 | 43.2 | - | 43.1 | 43.1 | 42.9 | - | 42.8 | 42.8 | 42.6 | - | 42.5 | 42.4 | 42.2 | - | ||||||||||||||||||||||
| Shares Diluted | 44.4 | - | 43.4 | 43.4 | 43.2 | - | 43.7 | 43.7 | 43.6 | - | 42.8 | 43.1 | 43.1 | - | 42.9 | 43.0 | 42.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 34.4 | 40.2 | 21.8 | 13.9 | 7.9 | 32.3 | 40.7 | 43.4 | 39.3 | 23.7 | (13.3) | 29.8 | 20.4 | 46.8 | 60.8 | 63.7 | 56.2 | 108.0 | 79.6 | 50.0 | 19.8 | (45.6) | 0.4 | 2.8 | (95.8) | 25.9 | 10.4 | (9.0) | 17.2 | 44.3 | 29.4 | 27.3 | (31.5) | 27.6 | (5.9) | 10.9 | 9.6 | (0.5) | (2.0) | (81.1) |
| EBIT | 13.3 | 19.0 | 2.5 | (4.3) | (9.8) | 14.6 | 24.0 | 26.3 | 22.1 | 7.0 | (30.4) | 13.0 | 4.4 | 30.8 | 45.2 | 49.2 | 42.1 | 93.2 | 65.4 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 31.4 | 30.8 | 29.1 | 28.3 | 25.7 | 24.5 | 21.3 | 24.5 | 23.1 | 22.2 | 45.2 | 74.9 | - | - | - | - | - | - |
| Depreciation & Amortization | 79.6 | 76.2 | 68.7 | 66.5 | 60.2 | 56.2 | 65.2 | 72.8 | 69.0 | 71.8 | 76.3 | 79.6 | 140.7 | 139.1 | 136.2 | 115.7 | 88.2 | 71.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | 1.9 | 5.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 354.7 | 334.6 | 336.0 | 389.7 | 369.7 | 346.0 | 558.9 | 417.9 | 367.0 | 239.3 | 322.1 | 346.8 | 294.4 | 295.8 | 279.6 | 227.4 | 169.0 | 171.0 |
| 112.6 |
| 221.3 |
| 210.5 |
| 234.4 |
| 0.2 |
| 1.8 |
| Interest Expense | 14.2 | 12.3 | 13.3 | 8.8 | 9.1 | 15.4 | 22.4 | 32.0 | 33.1 | 30.5 | 28.5 | 20.0 | 88.2 | 87.6 | 86.7 | 72.7 | 61.8 | 52.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (13.5) | (12.0) | (10.6) | (6.5) | (7.9) | (19.1) | (22.2) | (27.6) | (33.5) | (29.1) | (30.3) | (58.6) | (88.2) | (87.2) | (86.2) | (72.0) | (61.9) | (147.8) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | (32.9) | (58.7) | (217.0) | (252.5) | (155.1) | (156.6) | 26.5 | 149.2 | 148.6 | 86.6 |
| 1.8 |
| - |
| - |
| Net Income From Continuing Ops | 17.0 | (4.5) | 76.5 | (12.4) | 159.4 | 182.0 | (225.6) | (56.0) | (32.9) | (58.7) | (217.8) | (254.4) | (157.0) | (157.8) | 25.1 | 147.4 | 148.6 | 86.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 17.0 | (4.5) | 76.5 | (12.4) | 159.4 | 182.0 | (225.6) | (56.0) | (32.9) | (58.7) | (217.8) | (254.4) | (157.0) | (157.8) | 25.1 | 147.4 | 148.6 | 86.6 |
| Net Income Attributable To Parent | 16.9 | (4.4) | 76.4 | (12.9) | 158.6 | 182.0 | (225.6) | (56.0) | (32.9) | (58.7) | (217.8) | (194.9) | (147.7) | (144.9) | 25.4 | 141.2 | 148.6 | 86.6 |
| Less: Minority Interest | 0.2 | (0.1) | 0.1 | 0.5 | 0.8 | 0.0 | - | - | - | - | - | (59.5) | (9.3) | (12.8) | (0.3) | 6.2 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 16.9 | (4.4) | 76.4 | (12.9) | 158.6 | 182.0 | (225.6) | (56.0) | (32.9) | (58.7) | (217.8) | (194.9) | (147.7) | (144.9) | 25.4 | 141.2 | 148.6 | 86.6 |
| 4.75 |
| 2.86 |
| EPS Diluted | 0.38 | (0.10) | 1.75 | (0.30) | 3.70 | 4.27 | (5.38) | (1.34) | (0.86) | (1.71) | (30.03) | (29.61) | (3.42) | (3.47) | 0.72 | 4.07 | 4.73 | 2.84 |
| Shares Basic | 43.7 | 43.4 | 43.1 | 42.8 | 42.4 | 42.1 | 41.9 | 41.8 | 38.4 | 34.2 | 7.3 | 6.6 | 43.2 | 41.7 | 35.2 | 33.0 | 31.3 | 30.3 |
| Shares Diluted | 44.4 | 43.4 | 43.7 | 42.8 | 42.9 | 42.6 | 41.9 | 41.8 | 38.4 | 34.2 | 7.3 | 6.6 | 43.2 | 41.7 | 35.3 | 35.9 | 31.4 | 30.5 |
| 298.6 |
| 305.8 |
| EBIT | 30.6 | 7.5 | 87.0 | (5.8) | 167.2 | 201.1 | (203.3) | (28.4) | 0.5 | (29.6) | (186.5) | (192.9) | (66.9) | (69.3) | 112.6 | 221.3 | 210.5 | 234.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 5.7 |
| 5.9 |
| 6.1 |
| 4.9 |
| 5.1 |
| 5.5 |
| 5.8 |
| 6.3 |
| 6.1 |
| 5.8 |
| 6.3 |
| 6.4 |
| 5.0 |
| 6.5 |
| 5.2 |
| 5.6 |
| 5.9 |
| 5.8 |
| 4.9 |
| 15.1 |
| 7.9 |
| 11.6 |
| 14.1 |
| 14.8 |
| 14.2 |
| 13.8 |
| 13.4 |
| 15.5 |
| 16.1 |
| 15.9 |
| 17.6 |
| 18.3 |
| 18.2 |
| 18.3 |
| 18.1 |
| 18.4 |
| 17.3 |
| 16.5 |
| 16.9 |
| 17.6 |
| 17.8 |
| 18.2 |
| 18.2 |
| 18.2 |
| 18.1 |
| 19.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.1 |
| 90.1 |
| 89.9 |
| 84.8 |
| 81.3 |
| 156.6 |
| 103.2 |
| 87.3 |
| 211.8 |
| 101.1 |
| 111.5 |
| 110.9 |
| 94.3 |
| 86.2 |
| 80.2 |
| 75.3 |
| 125.3 |
| 64.9 |
| 74.9 |
| 52.6 |
| 46.8 |
| 62.5 |
| 59.0 |
| 132.6 |
| 3.9 |
| 4.5 |
| 4.5 |
| 4.9 |
| 5.1 |
| 5.5 |
| 6.9 |
| 7.5 |
| 7.8 |
| 8.1 |
| 8.6 |
| 8.8 |
| 7.7 |
| 8.5 |
| 8.1 |
| 7.9 |
| 7.9 |
| 7.6 |
| 7.1 |
| 7.3 |
| 7.1 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| (8.2) |
| (4.2) |
| (4.3) |
| (4.8) |
| (5.4) |
| (5.1) |
| (6.9) |
| (6.7) |
| (6.8) |
| (7.2) |
| (6.9) |
| (7.7) |
| (6.4) |
| (12.0) |
| (7.4) |
| (7.4) |
| (7.4) |
| (7.3) |
| (7.0) |
| (6.5) |
| (6.9) |
| (9.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.8) |
| 18.3 |
| 5.7 |
| (1.1) |
| (55.8) |
| 2.6 |
| (31.2) |
| (14.5) |
| (15.6) |
| (25.2) |
| (27.1) |
| (110.6) |
| 90.8 |
| 57.1 |
| 32.0 |
| 2.0 |
| (65.9) |
| (21.1) |
| (18.2) |
| (120.4) |
| 0.9 |
| (14.6) |
| (34.5) |
| (7.8) |
| 18.3 |
| 5.7 |
| (1.1) |
| (55.8) |
| 2.6 |
| (31.2) |
| (14.5) |
| (15.6) |
| (25.1) |
| (27.5) |
| (110.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.8 |
| 57.1 |
| 32.0 |
| 2.0 |
| (65.9) |
| (21.1) |
| (18.2) |
| (120.4) |
| 0.9 |
| (14.6) |
| (34.5) |
| (7.8) |
| 18.3 |
| 5.7 |
| (1.1) |
| (55.8) |
| 2.6 |
| (31.2) |
| (14.5) |
| (15.6) |
| (25.1) |
| (27.5) |
| (110.7) |
| 41.7 |
| 90.9 |
| 57.1 |
| 32.0 |
| 2.0 |
| (65.9) |
| (21.1) |
| (18.2) |
| (120.4) |
| 0.9 |
| (14.6) |
| (34.5) |
| (7.8) |
| 18.3 |
| 5.7 |
| (1.1) |
| (55.8) |
| 2.6 |
| (31.2) |
| (14.5) |
| (15.6) |
| (25.1) |
| (27.5) |
| (110.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.4 |
| 41.7 |
| 90.9 |
| 57.1 |
| 32.0 |
| 2.0 |
| (65.9) |
| (21.1) |
| (18.2) |
| (120.4) |
| 0.9 |
| (14.6) |
| (34.5) |
| (7.8) |
| 18.3 |
| 5.7 |
| (1.1) |
| (55.8) |
| 2.6 |
| (31.2) |
| (14.5) |
| (15.6) |
| (25.1) |
| (27.5) |
| (110.7) |
| 1.34 |
| 0.75 |
| 0.05 |
| - |
| (0.50) |
| (0.43) |
| (2.87) |
| - |
| (0.35) |
| (0.83) |
| (0.19) |
| - |
| 0.14 |
| (0.03) |
| (1.61) |
| - |
| (0.90) |
| (0.42) |
| (0.47) |
| - |
| (3.80) |
| (15.32) |
| 42.1 |
| 42.1 |
| 42.0 |
| - |
| 41.9 |
| 41.9 |
| 41.9 |
| - |
| 41.7 |
| 41.7 |
| 41.7 |
| - |
| 41.6 |
| 35.5 |
| 34.6 |
| - |
| 34.5 |
| 34.4 |
| 33.5 |
| - |
| 7.2 |
| 7.2 |
| 42.8 |
| 42.6 |
| 42.3 |
| - |
| 41.9 |
| 41.9 |
| 41.9 |
| - |
| 41.7 |
| 41.7 |
| 41.7 |
| - |
| 41.8 |
| 35.5 |
| 34.6 |
| - |
| 34.5 |
| 34.4 |
| 33.5 |
| - |
| 7.2 |
| 7.2 |
| 36.2 |
| 6.3 |
| (61.2) |
| (15.7) |
| (13.1) |
| (113.4) |
| 7.6 |
| (7.8) |
| (27.3) |
| (0.9) |
| 26.0 |
| 12.1 |
| 10.9 |
| (48.4) |
| 10.0 |
| (23.8) |
| (7.2) |
| (8.6) |
| (18.6) |
| (20.1) |
| (100.8) |