| (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 | 109.3 | 117.0 | 121.0 | 124.9 | 132.4 | 137.8 | 138.7 | 145.5 | 147.9 | 137.4 | 118.2 | 95.8 | 94.3 | 93.9 | 92.6 | 95.2 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 472.2 | 495.3 | 569.8 | 445.8 | 378.9 | 391.2 | 330.1 | 306.2 | 282.2 | 259.3 | 214.2 | 205.3 | 93.4 | 4.0 | 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | 28.2 | 24.5 | 19.8 | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | 254.0 | 234.8 | 194.4 | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 169.8 | 111.0 | 188.1 | (15.3) | 100.5 | 111.9 | 99.2 | 114.9 | 68.0 | 87.1 | 73.6 | 33.2 | (43.6) | (6.1) | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 20.2 | 21.8 | 4.4 | 14.5 | 11.0 | 12.2 | 5.0 | 4.3 | 2.4 | 3.1 | 4.4 | 5.9 | (1.4) | 0.0 | 0.0 |
| Per Share | |||||||||||||||
| EPS Basic | (0.40) | (1.21) | (0.76) | (1.71) | (0.09) | (0.20) | (0.09) | 0.40 | 0.01 | 0.30 | - | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 346.3 | 302.2 | 404.9 | 164.1 | 254.6 | 275.0 | 237.8 | 240.9 | 187.6 | 200.2 | 168.1 | 123.3 | (3.2) | (3.9) | (0.4) |
| EBIT | |||||||||||||||
| 97.1 |
| 106.5 |
| 95.8 |
| 99.6 |
| 89.4 |
| 87.0 |
| 82.7 |
| 81.1 |
| 79.2 |
| 76.7 |
| 77.9 |
| 76.1 |
| 75.5 |
| 71.2 |
| 71.9 |
| 71.0 |
| 68.1 |
| 66.6 |
| 64.9 |
| 65.0 |
| 62.8 |
| 52.8 |
| 53.3 |
| 53.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.2 | 8.2 | 8.0 | 7.3 | 7.0 | 7.1 | 6.8 | - | 6.4 | 5.7 | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 69.7 | 68.0 | 67.4 | 63.9 | 65.0 | 63.8 | 61.3 | - | 58.5 | 59.3 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 12.1 | 13.4 | 11.8 | 11.3 | 16.2 | 13.0 | 10.9 | 13.7 | 14.7 | 13.9 | 7.0 | 10.7 | 5.7 | 6.1 | 4.1 | 3.7 | 3.9 | |||||||||||||||||||||||
| Depreciation & Amortization | 41.6 | 44.4 | 44.8 | 45.6 | 56.3 | 50.2 | 52.7 | 56.7 | 57.2 | 55.8 | 49.2 | 37.3 | 37.0 | 37.0 | 37.8 | 39.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | 13.5 | - | - | - | 44.6 | - | - | - | 47.4 | - | - | - | 13.2 | - | - | - | 15.3 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 86.2 | 106.8 | 129.4 | 84.1 | 158.6 | 102.9 | 121.5 | 117.7 | 96.7 | 91.0 | 213.0 | 91.4 | 64.0 | 70.2 | 63.7 | 80.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 30.9 | 110.7 | (14.2) | 42.3 | (27.9) | 56.3 | 12.8 | 61.9 | 57.1 | 45.4 | (95.6) | 4.5 | 30.4 | 23.9 | 29.0 | 14.8 | 32.8 | 26.4 | 30.8 | 29.0 | 25.8 | 25.1 | 26.0 | 24.3 | 23.8 | 35.1 | 24.6 | 31.2 | 24.1 | 8.4 | 19.4 | 18.3 | 21.8 | 24.9 | 18.5 | 23.4 | 20.3 | 21.4 | 15.2 | 18.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 39.2 | 42.6 | 45.3 | 53.3 | 53.4 | 41.4 | 59.5 | 72.0 | 82.8 | 83.6 | 41.2 | 27.7 | 27.0 | 25.7 | 24.2 | 23.4 | 24.1 | 24.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (37.7) | (44.4) | (45.3) | (71.2) | (64.0) | (52.6) | (64.5) | (83.9) | (62.1) | (67.8) | (37.8) | (27.2) | (28.6) | (34.2) | (11.1) | (13.0) | ||||||||||||||||||||||||
| Pre-Tax Income | (6.7) | 66.3 | (59.5) | (28.9) | (91.9) | 3.7 | (51.6) | (22.0) | (5.0) | (22.4) | (133.4) | (22.8) | 1.8 | (10.3) | 17.9 | 1.8 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.6 | 12.4 | 3.1 | 3.0 | 3.3 | 1.0 | 1.3 | (0.3) | 2.4 | 5.5 | 2.8 | 3.5 | 2.7 | 2.4 | 3.1 | 2.5 | 3.1 | 6.2 | 1.9 | 1.9 | 2.1 | 2.5 | 0.9 | 0.7 | 1.0 | 1.7 | 0.9 | 0.8 | 1.0 | (0.4) | 0.5 | 1.2 | 1.1 | 1.0 | 0.8 | 0.5 | 0.9 | 3.0 | 0.4 | 0.4 |
| Net Income From Continuing Ops | (8.4) | 53.9 | (62.6) | (31.9) | (95.2) | 2.7 | (53.0) | (21.7) | (7.4) | (27.9) | (136.2) | (26.3) | (0.9) | (12.6) | 14.8 | (0.7) | 10.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | 3.3 | (5.7) | 2.5 | 7.7 | (94.2) | (9.2) | (12.7) | (13.9) | (16.4) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (5.1) | 48.2 | (60.1) | (24.1) | (189.4) | (6.5) | (65.6) | (35.7) | (23.8) | (48.6) | (136.2) | (26.3) | (0.9) | (12.6) | 14.8 | (0.7) | 10.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (5.1) | 48.2 | (60.1) | (24.1) | (189.4) | (6.5) | (65.6) | (35.7) | (23.8) | (48.6) | (136.2) | (26.3) | (0.9) | (12.6) | 14.8 | (0.7) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 6.3 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (16.0) | 37.2 | (71.1) | (35.1) | (200.3) | (17.5) | (76.6) | (46.6) | (34.7) | (59.5) | (142.5) | (31.4) | (6.0) | (17.7) | 9.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.08) | - | (0.32) | (0.16) | (0.87) | - | (0.33) | (0.20) | (0.15) | - | (1.11) | (0.30) | (0.06) | - | 0.09 | (0.06) | 0.05 | - | 0.02 | (0.14) | (0.01) | - | (0.01) | 0.01 | 0.05 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.08) | - | (0.32) | (0.16) | (0.87) | - | (0.33) | (0.20) | (0.15) | - | (1.11) | (0.30) | (0.06) | - | 0.09 | (0.06) | 0.05 | - | ||||||||||||||||||||||
| Shares Basic | 214.0 | - | 220.9 | 223.0 | 230.3 | - | 230.5 | 230.4 | 230.3 | - | 130.8 | 104.1 | 103.8 | - | 103.7 | 103.6 | 103.6 | - | ||||||||||||||||||||||
| Shares Diluted | 214.0 | - | 220.9 | 223.0 | 230.3 | - | 230.5 | 230.4 | 230.3 | - | 130.8 | 104.1 | 103.8 | - | 103.7 | 103.6 | 103.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 72.6 | 155.2 | 30.6 | 87.9 | 28.5 | 106.5 | 65.6 | 118.6 | 114.2 | 101.2 | (46.3) | 41.8 | 67.4 | 60.9 | 66.8 | 54.2 | 72.7 | 68.4 | 72.4 | 68.7 | 65.5 | 61.1 | 61.1 | 58.3 | 57.3 | 67.1 | 56.2 | 62.2 | 55.4 | 38.5 | 49.6 | 48.2 | 51.3 | 53.5 | 48.4 | 50.9 | 47.4 | 44.8 | 38.7 | 42.7 |
| EBIT | 30.9 | 110.7 | (14.2) | 42.3 | (27.9) | 56.3 | 12.8 | 61.9 | 57.1 | 45.4 | (95.6) | 4.5 | 30.4 | 23.9 | 29.0 | 14.8 | 32.8 | 26.4 | 30.8 | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 48.7 | 52.8 | 52.4 | 37.2 | 17.7 | 17.2 | 13.3 | 10.1 | 10.4 | 8.6 | 7.1 | 7.2 | 4.3 | 0.1 | 0.2 |
| Depreciation & Amortization | 176.5 | 191.2 | 216.8 | 179.4 | 154.0 | 163.1 | 138.5 | 126.0 | 119.6 | 113.0 | 94.5 | 90.1 | 40.4 | 2.1 | 0.0 |
| Amortization of Intangibles | - | 88.1 | 173.7 | 101.0 | 57.8 | 69.0 | 58.1 | 56.7 | 54.7 | 53.7 | 44.1 | 42.4 | 19.5 | 1.3 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 406.6 | 479.0 | 438.8 | 459.4 | 278.6 | 280.8 | 230.7 | 214.9 | 208.4 | 173.2 | 153.9 | 172.1 | 136.9 | 10.0 | 0.4 |
| (0.4) |
| Interest Expense |
| 180.5 |
| 194.7 |
| 255.7 |
| 179.4 |
| 97.5 |
| 94.3 |
| 71.8 |
| 64.2 |
| 58.0 |
| 48.5 |
| 39.1 |
| 34.9 |
| 14.9 |
| 1.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (198.6) | (224.9) | (263.0) | (161.5) | (77.5) | (88.4) | (83.5) | (64.1) | (54.7) | (60.4) | (21.6) | (29.3) | (11.5) | (0.9) | (0.0) |
| Pre-Tax Income | (28.8) | (113.9) | (74.9) | (176.7) | 23.1 | 23.5 | 15.7 | 50.8 | 13.3 | 26.7 | 52.0 | 3.9 | (55.0) | (7.0) | - |
| Net Income From Continuing Ops | (48.9) | (135.7) | (79.4) | (191.2) | 12.0 | 11.4 | 10.8 | 46.5 | 10.9 | 23.6 | 47.6 | (2.0) | (53.6) | (7.0) | (0.4) |
| Net Income From Discontinued Ops | 7.8 | (89.7) | (52.2) | (20.7) | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (41.2) | (225.5) | (131.6) | (211.9) | 12.0 | 11.4 | 10.8 | 46.5 | 10.9 | 23.6 | 47.6 | (2.0) | (53.6) | (7.0) | (0.4) |
| Net Income Attributable To Parent | (41.2) | (225.5) | (131.6) | (211.9) | 12.0 | 11.4 | 10.8 | 46.5 | 10.9 | 23.6 | 47.1 | (2.1) | (53.6) | (7.0) | (0.4) |
| Less: Minority Interest | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.4 | 0.1 | 0.0 | 0.0 | - |
| Less: Preferred Dividends | 43.7 | 43.7 | 43.7 | 27.4 | 20.4 | 20.1 | 18.6 | 11.9 | 9.8 | 2.8 | 0.0 | 0.0 | - | - | - |
| Net Income To Common Shareholders | (84.9) | (269.2) | (175.3) | (239.3) | (8.4) | (8.7) | (7.8) | 34.5 | 1.1 | 20.7 | 47.1 | (2.1) | (53.6) | (7.0) | (0.4) |
| (0.40) |
| (1.21) |
| (0.76) |
| (1.71) |
| (0.09) |
| (0.20) |
| (0.09) |
| 0.39 |
| 0.01 |
| 0.30 |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 214.0 | 223.3 | 230.4 | 142.6 | 103.7 | 98.3 | 89.5 | 85.0 | 69.4 | 66.9 | 56.7 | - | - | - | - |
| Shares Diluted | 214.0 | 223.3 | 230.4 | 142.6 | 103.7 | 98.3 | 89.5 | 86.3 | 69.7 | 66.9 | 56.7 | - | - | - | - |
| 169.8 |
| 111.0 |
| 188.1 |
| (15.3) |
| 100.5 |
| 111.9 |
| 99.2 |
| 114.9 |
| 68.0 |
| 87.1 |
| 73.6 |
| 33.2 |
| (43.6) |
| (6.1) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 3.9 |
| 4.2 |
| 4.1 |
| 4.3 |
| 2.6 |
| 3.4 |
| 3.0 |
| 1.3 |
| 3.3 |
| 2.3 |
| 3.2 |
| 2.6 |
| 3.2 |
| 2.6 |
| 2.1 |
| 2.4 |
| 2.5 |
| 2.1 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.9 |
| 39.9 |
| 42.0 |
| 41.7 |
| 39.7 |
| 39.7 |
| 36.0 |
| 35.0 |
| 34.0 |
| 33.5 |
| 32.0 |
| 31.6 |
| 31.1 |
| 31.3 |
| 30.1 |
| 30.2 |
| 29.8 |
| 29.5 |
| 28.6 |
| 29.9 |
| 27.5 |
| 27.1 |
| 23.4 |
| 23.5 |
| 23.8 |
| - |
| - |
| - |
| 17.2 |
| - |
| - |
| - |
| 14.3 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.3 |
| 80.4 |
| 66.2 |
| 70.6 |
| 63.6 |
| 61.9 |
| 56.7 |
| 56.7 |
| 55.4 |
| 50.4 |
| 60.4 |
| 51.9 |
| 52.3 |
| 62.8 |
| 50.6 |
| 48.8 |
| 46.3 |
| 42.8 |
| 46.4 |
| 41.5 |
| 42.6 |
| 44.7 |
| 38.0 |
| 34.3 |
| 24.9 |
| 24.0 |
| 21.4 |
| 19.2 |
| 18.7 |
| 17.5 |
| 16.4 |
| 17.2 |
| 16.2 |
| 15.7 |
| 15.2 |
| 15.5 |
| 15.1 |
| 14.4 |
| 13.0 |
| 12.8 |
| 12.5 |
| 11.6 |
| 11.5 |
| 9.0 |
| 8.9 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.2) |
| (23.0) |
| (21.5) |
| (24.4) |
| (19.5) |
| (31.2) |
| (21.0) |
| (18.1) |
| (13.2) |
| (20.5) |
| (13.7) |
| (15.0) |
| (14.8) |
| (13.1) |
| (16.3) |
| (9.4) |
| (15.9) |
| (15.5) |
| (15.2) |
| (17.7) |
| (11.9) |
| (2.3) |
| (5.8) |
| (2.5) |
| 13.6 |
| 3.4 |
| 9.3 |
| 4.5 |
| 6.3 |
| (6.0) |
| 5.0 |
| 6.2 |
| 10.6 |
| 14.6 |
| 10.9 |
| 16.1 |
| 9.2 |
| (4.7) |
| 3.2 |
| 8.9 |
| 5.9 |
| 9.4 |
| 3.2 |
| 5.7 |
| 8.4 |
| 19.1 |
| 9.5 |
| 16.4 |
| (2.8) |
| 7.4 |
| 2.6 |
| 4.2 |
| (8.5) |
| 4.1 |
| 5.5 |
| 9.6 |
| 12.9 |
| 9.9 |
| 15.3 |
| 8.3 |
| (4.3) |
| 2.6 |
| 7.7 |
| 4.8 |
| 8.4 |
| 2.5 |
| 5.2 |
| 7.5 |
| 16.1 |
| 9.0 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| 7.4 |
| 2.6 |
| 4.2 |
| (8.5) |
| 4.1 |
| 5.5 |
| 9.6 |
| 12.9 |
| 9.9 |
| 15.3 |
| 8.3 |
| (4.3) |
| 2.6 |
| 7.7 |
| 4.8 |
| 8.4 |
| 2.5 |
| 5.2 |
| 7.5 |
| 16.1 |
| 9.0 |
| 15.9 |
| 10.5 |
| (2.8) |
| 7.4 |
| 2.6 |
| 4.2 |
| (8.5) |
| 4.1 |
| 5.5 |
| 9.6 |
| 12.9 |
| 9.9 |
| 15.3 |
| 8.3 |
| (4.3) |
| 2.6 |
| 7.7 |
| 4.8 |
| 8.4 |
| 2.5 |
| 5.2 |
| 7.4 |
| 15.9 |
| 8.9 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 4.8 |
| 4.6 |
| 4.6 |
| 4.6 |
| 3.7 |
| 3.1 |
| 2.7 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.5 |
| 0.4 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| (5.8) |
| 5.5 |
| (7.8) |
| 2.4 |
| (2.4) |
| (0.8) |
| (13.3) |
| (0.5) |
| 1.0 |
| 5.0 |
| 9.3 |
| 6.9 |
| 12.6 |
| 5.8 |
| (6.7) |
| 0.2 |
| 5.3 |
| 2.4 |
| 6.0 |
| 2.1 |
| 5.2 |
| 7.4 |
| 15.9 |
| 8.9 |
| 15.8 |
| 0.02 |
| (0.14) |
| (0.01) |
| - |
| (0.01) |
| 0.01 |
| 0.05 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.5 |
| 96.4 |
| 91.5 |
| - |
| 89.5 |
| 89.5 |
| 89.5 |
| - |
| 85.3 |
| 83.8 |
| 81.5 |
| - |
| 69.4 |
| 67.3 |
| 67.3 |
| - |
| 67.3 |
| - |
| - |
| - |
| - |
| - |
| 101.5 |
| 96.4 |
| 91.5 |
| - |
| 89.5 |
| 90.1 |
| 89.5 |
| - |
| 86.2 |
| 85.2 |
| 82.8 |
| - |
| 69.4 |
| 67.3 |
| 67.3 |
| - |
| 67.3 |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 25.8 |
| 25.1 |
| 26.0 |
| 24.3 |
| 23.8 |
| 35.1 |
| 24.6 |
| 31.2 |
| 24.1 |
| 8.4 |
| 19.4 |
| 18.3 |
| 21.8 |
| 24.9 |
| 18.5 |
| 23.4 |
| 20.3 |
| 21.4 |
| 15.2 |
| 18.9 |