| (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 | 106.5 | 47.7 | 122.1 | 85.2 | 41.1 | 90.5 | 91.6 | 94.4 | 74.9 | 117.6 | 113.7 | 107.4 | 104.1 | 107.2 | 108.6 | 97.2 | ||||||||||||||||||||||||
| (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 | 361.5 | 296.2 | 351.4 | 442.7 | 410.6 | 413.8 | 389.5 | 428.4 | 346.6 | 298.3 | 274.0 | 149.6 | 76.4 | 22.9 | 150.2 | 65.9 | 43.9 | 34.3 |
| Cost of Revenue | - | - | - | - | - | - | 3.1 | 23.9 | 32.8 | 19.1 | 1.9 | 0.0 | 5.3 | 7.2 | 1.0 | - | - | - |
| Gross Profit | - | - | - | - | - | - | 386.4 | 404.5 | 313.9 | 279.2 | 272.1 | 149.5 | 71.1 | 15.7 | 149.3 | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 89.6 | 95.1 | 111.4 | 116.1 | 44.3 | 70.4 | 88.1 | 115.0 | 101.1 | 88.1 | 139.5 | 108.7 | 101.9 | 102.4 | 113.5 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 200.2 | 98.5 | 93.1 | (945.4) | 250.3 | 232.3 | 142.9 | 120.1 | (150.7) | (15.4) | (51.9) | (102.1) | (169.4) | (252.0) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.5 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 69.3 | 46.0 | 64.3 | 83.5 | 77.4 | (327.8) | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.63 | 0.15 | 0.01 | (6.45) | 1.13 | 3.26 | 0.67 | 0.14 | (1.85) | - | - | - | - | (2.35) | (0.68) | (0.65) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 99.6 | 94.3 | (944.2) | 251.7 | 233.8 | 145.2 | 125.7 | (146.8) | (9.0) | (41.6) | (90.5) | (157.0) | (240.3) | (61.4) | (56.1) | ||
| 97.5 |
| 117.1 |
| 103.7 |
| 104.0 |
| 88.8 |
| 116.7 |
| 103.5 |
| 89.4 |
| 79.9 |
| 126.3 |
| 131.2 |
| 102.2 |
| 68.7 |
| 130.7 |
| 65.7 |
| 81.1 |
| 69.2 |
| 94.2 |
| 86.8 |
| 65.1 |
| 52.2 |
| 87.5 |
| 66.1 |
| 54.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.2 | 11.0 | 0.5 | 11.3 | 1.0 | 21.5 | 4.6 | 4.1 | 2.6 | 9.0 | 6.1 | 3.5 | 0.5 | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 77.7 | 115.3 | 130.7 | 90.9 | 67.7 | 109.2 | 61.1 | 77.0 | 66.5 | 85.2 | 80.7 | 61.6 | 51.6 | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 21.9 | 21.9 | 22.5 | 23.4 | 27.4 | 25.4 | 29.8 | 30.4 | 25.8 | 35.7 | 33.0 | 34.6 | 12.8 | 10.4 | 11.5 | 11.5 | 10.8 | 31.9 | 10.9 | 12.2 | 15.5 | 16.3 | 21.7 | 22.1 | 28.0 | 26.5 | 27.6 | 28.8 | 32.2 | 12.2 | 29.2 | 23.2 | 36.5 | (20.0) | 37.1 | 37.3 | 33.7 | 38.4 | 37.5 | 31.7 |
| Selling General & Administrative | 12.0 | 19.3 | 21.9 | 16.8 | 24.3 | 33.6 | 36.1 | 37.0 | 37.6 | 38.7 | 36.0 | 52.5 | 31.1 | 28.4 | 28.6 | 30.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 33.9 | 40.9 | 46.6 | 39.9 | 70.3 | 59.1 | 66.0 | 69.4 | 63.9 | 80.0 | 73.7 | 1,190.5 | 44.0 | 38.8 | 40.2 | 41.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 72.6 | 6.8 | 75.5 | 45.3 | (29.1) | 31.5 | 25.6 | 25.0 | 11.0 | 37.6 | 40.0 | (1,083.1) | 60.1 | 68.4 | 68.5 | 55.7 | 57.8 | 56.6 | 65.2 | 65.1 | 45.4 | 51.4 | 45.6 | 32.7 | 13.2 | 49.6 | 65.9 | 21.6 | (16.9) | 46.4 | (146.6) | (14.7) | (35.9) | 84.8 | (19.4) | (41.0) | (39.7) | (6.3) | (28.3) | (15.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 9.1 | 7.9 | 8.4 | 8.4 | 8.1 | 8.9 | 9.4 | 7.5 | 7.2 | 8.4 | 9.8 | 1.8 | 1.5 | 1.5 | 1.5 | 2.2 | 2.3 | 8.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (7.4) | (6.4) | (7.5) | (7.5) | (7.2) | (7.5) | (8.3) | (6.1) | (6.1) | (7.2) | (8.1) | 6.9 | 5.8 | 3.9 | 1.4 | (1.9) | (1.4) | |||||||||||||||||||||||
| Pre-Tax Income | 65.2 | 0.5 | 68.0 | 37.8 | (36.3) | 24.0 | 17.4 | 18.9 | 5.0 | 30.4 | 31.9 | (1,076.2) | 65.9 | 72.3 | 69.9 | 53.8 | 56.5 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 24.4 | 2.7 | 27.9 | 14.2 | 1.1 | 21.7 | 13.7 | 19.7 | 9.1 | 32.1 | 18.0 | 13.3 | 20.1 | 23.4 | 19.6 | 16.7 | 17.7 | 4.9 | 3.8 | (336.9) | 0.4 | - | 1.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 40.8 | (2.3) | 40.1 | 23.6 | (37.4) | 2.3 | 3.6 | (0.9) | (4.2) | (1.7) | 14.0 | (1,089.5) | 45.7 | 48.9 | 50.3 | 37.1 | 38.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 40.8 | (2.3) | 40.1 | 23.6 | (37.4) | 2.3 | 3.6 | (0.9) | (4.2) | (1.7) | 14.0 | (1,089.5) | 45.7 | 48.9 | 50.3 | 37.1 | 38.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 40.8 | (2.3) | 40.1 | 23.6 | (37.4) | 2.3 | 3.6 | (0.9) | (4.2) | (1.1) | 15.3 | (1,062.2) | 45.7 | 48.9 | 50.3 | 37.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | (1.4) | (27.3) | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 40.8 | (2.3) | 40.1 | 23.6 | (37.4) | 2.3 | 3.6 | (0.9) | (4.2) | (1.1) | 15.3 | (1,062.2) | 45.7 | 48.9 | 50.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.25 | - | 0.25 | 0.15 | (0.23) | - | 0.02 | (0.01) | (0.03) | - | 0.10 | (6.84) | 0.30 | - | 0.33 | 0.24 | 0.25 | - | 0.34 | 2.42 | 0.25 | - | 0.22 | 0.16 | 0.02 | - | 0.13 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.24 | - | 0.23 | 0.14 | (0.23) | - | 0.02 | (0.01) | (0.03) | - | 0.09 | (6.84) | 0.25 | - | 0.28 | 0.21 | 0.21 | - | ||||||||||||||||||||||
| Shares Basic | 163.5 | - | 162.2 | 161.7 | 161.0 | - | 159.7 | 159.0 | 157.7 | - | 155.9 | 155.4 | 154.5 | - | 153.1 | 153.3 | 157.8 | - | ||||||||||||||||||||||
| Shares Diluted | 166.7 | - | 177.8 | 176.8 | 161.0 | - | 160.2 | 159.0 | 157.7 | - | 186.9 | 155.4 | 186.7 | - | 184.5 | 184.9 | 189.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 73.0 | - | - | - | (28.6) | - | - | - | 11.5 | - | - | - | 60.4 | - | - | - | 58.2 | - | - | - | 45.8 | - | - | - | 13.9 | - | - | - | (16.2) | - | - | - | (34.1) | - | - | - | (36.8) | - | - | - |
| EBIT | 72.6 | 6.8 | 75.5 | 45.3 | (29.1) | 31.5 | 25.6 | 25.0 | 11.0 | 37.6 | 40.0 | (1,083.1) | 60.1 | 68.4 | 68.5 | 55.7 | 57.8 | 56.6 | 65.2 | |||||||||||||||||||||
| - |
| 86.1 |
| 77.5 |
| 76.1 |
| Selling General & Administrative | 70.0 | 82.3 | 144.3 | 158.3 | 116.0 | 111.1 | 140.0 | 172.5 | 219.7 | 231.2 | 173.3 | 125.2 | 118.3 | 123.2 | 92.5 | 45.9 | 27.2 | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.9 | 27.2 | 19.0 |
| Depreciation & Amortization | - | 1.1 | 1.2 | 1.2 | 1.4 | 1.5 | 2.3 | 5.6 | 3.9 | 6.4 | 10.3 | 11.6 | 12.3 | 11.7 | 11.3 | 10.0 | 6.2 | 4.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | 8.1 | 6.2 | 1.0 | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 161.3 | 197.6 | 258.3 | 1,388.2 | 160.3 | 181.5 | 246.6 | 308.3 | 497.3 | 313.6 | 325.8 | 251.6 | 245.8 | 274.9 | 223.0 | 132.0 | 104.6 | 95.1 |
| (72.8) |
| (66.1) |
| (60.8) |
| (60.8) |
| 0.6 |
| 0.2 |
| Interest Expense | 33.8 | 32.7 | 33.0 | 21.6 | 7.6 | 31.2 | 29.5 | 36.6 | 37.7 | 36.4 | 39.2 | 31.1 | 21.2 | 21.0 | 0.1 | 0.1 | 0.2 | 0.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (28.7) | (28.5) | (27.9) | (2.6) | 2.1 | (31.6) | (34.1) | (61.2) | (43.5) | (39.6) | (29.8) | (40.6) | (20.2) | (20.8) | 0.1 | 1.3 | 1.4 | 0.5 |
| Pre-Tax Income | 171.5 | 70.0 | 65.2 | (948.1) | 252.4 | 200.7 | 108.9 | 58.9 | (194.1) | - | - | - | - | (272.8) | (72.6) | (64.8) | (59.4) | (60.3) |
| 0.0 |
| (2.9) |
| (0.3) |
| Net Income From Continuing Ops | 102.2 | 24.0 | 0.9 | (1,031.6) | 175.1 | 528.4 | 106.2 | 58.9 | (194.1) | (54.9) | (81.7) | (142.7) | - | - | (72.6) | (64.9) | (56.4) | (60.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | (37.4) | (88.2) | (62.0) | - | - | - | - | - | - | 4.6 | (13.3) |
| Net Income | 102.2 | 24.0 | 0.9 | (1,031.6) | 175.1 | 528.4 | 106.2 | 21.5 | (282.4) | (116.9) | (81.7) | (142.7) | - | - | (72.6) | (64.9) | (51.9) | (73.3) |
| Net Income Attributable To Parent | 102.2 | 24.0 | 0.9 | (1,002.2) | 175.1 | 528.4 | 106.2 | 21.5 | (282.4) | (116.9) | (81.7) | (142.7) | - | - | (72.6) | (64.9) | (51.9) | (73.3) |
| Less: Minority Interest | - | - | - | (29.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 102.2 | 24.0 | 0.9 | (1,002.2) | 175.1 | 528.4 | 106.2 | 21.5 | (282.4) | (116.9) | (81.7) | (142.7) | (189.6) | (272.8) | (72.6) | (64.9) | (53.0) | (71.2) |
| - |
| - |
| EPS Diluted | 0.61 | 0.15 | 0.01 | (6.45) | 0.96 | 3.21 | 0.66 | 0.14 | (1.85) | - | - | - | - | (2.35) | (0.68) | (0.65) | - | - |
| Shares Basic | 163.5 | 161.8 | 159.1 | 155.4 | 154.4 | 162.2 | 159.4 | 156.0 | 152.6 | - | - | - | - | - | - | 99.9 | 89.7 | 7.1 |
| Shares Diluted | 166.7 | 163.0 | 160.1 | 155.4 | 186.3 | 164.4 | 160.7 | 156.0 | 152.6 | - | - | - | - | - | - | 99.9 | 89.7 | 7.1 |
| (54.6) |
| (56.1) |
| EBIT | 200.2 | 98.5 | 93.1 | (945.4) | 250.3 | 232.3 | 142.9 | 120.1 | (150.7) | (15.4) | (51.9) | (102.1) | (169.4) | (252.0) | (72.8) | (66.1) | (60.8) | (60.8) |
| 28.9 |
| 28.7 |
| 27.7 |
| 27.1 |
| 27.7 |
| 34.0 |
| 34.9 |
| 34.6 |
| 36.5 |
| 39.2 |
| 40.9 |
| 43.2 |
| 49.1 |
| 49.9 |
| 50.5 |
| 59.8 |
| 59.5 |
| 56.0 |
| 61.8 |
| 57.8 |
| 55.6 |
| 55.2 |
| 45.0 |
| 36.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.2 |
| 3.5 |
| 3.5 |
| 3.5 |
| 1.9 |
| 0.4 |
| 0.4 |
| - |
| 3.2 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.7 |
| 60.5 |
| 38.6 |
| 38.9 |
| 43.4 |
| 65.3 |
| 57.9 |
| 56.7 |
| 66.7 |
| 76.7 |
| 65.3 |
| 80.6 |
| 85.7 |
| 84.2 |
| 212.3 |
| 95.8 |
| 105.0 |
| 9.4 |
| 106.3 |
| 106.1 |
| 91.9 |
| 93.8 |
| 94.4 |
| 69.7 |
| 7.8 |
| 7.7 |
| 7.6 |
| 7.5 |
| 7.4 |
| 7.3 |
| 7.2 |
| 7.1 |
| 10.5 |
| 9.4 |
| 9.6 |
| 9.6 |
| 9.5 |
| 9.4 |
| 9.3 |
| 9.2 |
| 9.1 |
| 9.0 |
| 9.0 |
| 9.7 |
| 9.8 |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.3) |
| (5.5) |
| (10.7) |
| (5.0) |
| (6.9) |
| (9.8) |
| (7.5) |
| (9.9) |
| (1.7) |
| (45.2) |
| (9.3) |
| (4.9) |
| (21.5) |
| (5.3) |
| (9.5) |
| (7.3) |
| (10.7) |
| (12.9) |
| (3.2) |
| (12.8) |
| (7.2) |
| (4.9) |
| (6.4) |
| 46.3 |
| 59.7 |
| 54.4 |
| 40.4 |
| 44.5 |
| 35.8 |
| 25.2 |
| 3.3 |
| - |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.4 |
| 55.8 |
| 391.3 |
| 39.9 |
| 43.2 |
| 34.4 |
| 25.2 |
| 3.3 |
| 47.9 |
| 20.6 |
| 12.3 |
| (21.8) |
| 25.0 |
| (151.8) |
| (24.1) |
| (43.1) |
| 74.1 |
| (32.3) |
| (44.2) |
| (52.5) |
| - |
| (33.2) |
| (21.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (37.4) |
| - |
| (22.5) |
| (25.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.4 |
| 55.8 |
| 391.3 |
| 39.9 |
| 43.2 |
| 34.4 |
| 25.2 |
| 3.3 |
| 47.9 |
| 20.6 |
| 12.3 |
| (59.3) |
| (15.5) |
| (174.4) |
| (49.4) |
| (43.1) |
| 12.1 |
| (32.3) |
| (44.2) |
| (52.5) |
| - |
| (33.2) |
| (21.7) |
| 38.8 |
| 41.4 |
| 55.8 |
| 391.3 |
| 39.9 |
| 43.2 |
| 34.4 |
| 25.2 |
| 3.3 |
| 47.9 |
| 20.6 |
| 12.3 |
| (59.3) |
| (15.5) |
| (174.4) |
| (49.4) |
| (43.1) |
| 12.1 |
| (32.3) |
| (44.2) |
| (52.5) |
| - |
| (33.2) |
| (21.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 38.8 |
| 41.4 |
| 55.8 |
| 391.3 |
| 39.9 |
| 43.2 |
| 34.4 |
| 25.2 |
| 3.3 |
| 47.9 |
| 20.6 |
| 12.3 |
| (59.3) |
| (15.5) |
| (174.4) |
| (49.4) |
| (43.1) |
| 12.1 |
| (32.3) |
| (44.2) |
| (52.5) |
| (13.5) |
| (33.2) |
| (21.7) |
| 0.34 |
| 2.39 |
| 0.25 |
| - |
| 0.21 |
| 0.16 |
| 0.02 |
| - |
| 0.13 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.7 |
| 161.9 |
| 161.0 |
| - |
| 159.8 |
| 159.4 |
| 158.4 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.2 |
| 163.5 |
| 162.3 |
| - |
| 160.3 |
| 159.9 |
| 160.0 |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.1 |
| 45.4 |
| 51.4 |
| 45.6 |
| 32.7 |
| 13.2 |
| 49.6 |
| 65.9 |
| 21.6 |
| (16.9) |
| 46.4 |
| (146.6) |
| (14.7) |
| (35.9) |
| 84.8 |
| (19.4) |
| (41.0) |
| (39.7) |
| (6.3) |
| (28.3) |
| (15.3) |