| (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 | 82.6 | 77.4 | 74.5 | 73.6 | 73.8 | 71.2 | 68.5 | 67.4 | 66.8 | 64.7 | 64.1 | 64.7 | 65.2 | 59.3 | 58.8 | 59.9 | ||||||||||||||||||||||||
| (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 | 308.0 | 299.2 | 274.0 | 258.7 | 236.7 | 212.0 | 197.8 | 226.5 | 242.7 | 251.8 | 242.7 | 257.6 | 282.7 | 456.3 | 909.7 | 920.4 | 1,094.7 | 1,058.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 58.0 | 60.0 | (33.3) | (30.5) | 17.0 | (8.1) | (28.4) | 36.4 | 47.1 | 16.7 | 27.6 | (76.1) | 26.2 | (127.9) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 2.5 | 2.5 | 3.9 | 11.8 | 11.8 | 12.7 | 18.9 | 23.4 | 22.9 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | 0.6 | 0.5 | 0.5 | - | - | - | 1.1 | 0.0 | 1.3 | 0.2 | 1.8 | 0.7 | 1.2 | 7.6 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.41 | 1.44 | 0.19 | 0.08 | 0.77 | (0.08) | (0.14) | 0.53 | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 192.2 | 188.5 | 80.6 | 82.9 | 111.9 | 79.0 | 59.4 | 133.8 | 147.7 | 112.0 | 144.1 | 86.9 | 358.2 | 256.1 | 517.8 | 477.4 | ||
| 58.8 |
| 53.6 |
| 55.1 |
| 52.1 |
| 51.1 |
| 51.2 |
| 52.5 |
| 41.6 |
| 52.4 |
| 54.3 |
| 58.0 |
| 57.3 |
| 56.9 |
| 57.3 |
| 60.1 |
| 61.5 |
| 63.8 |
| 64.5 |
| 62.9 |
| 62.2 |
| 62.3 |
| 56.6 |
| 59.8 |
| 63.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 9.3 | 9.4 | 8.3 | 8.7 | 8.5 | 8.4 | 8.1 | 8.7 | 8.0 | 8.4 | 7.6 | 8.0 | 7.7 | 10.1 | 7.2 | 8.1 | 7.9 | |||||||||||||||||||||||
| Depreciation & Amortization | 36.4 | 34.4 | 32.7 | 30.7 | 30.6 | 28.9 | 28.1 | 28.8 | 28.2 | 28.1 | 30.3 | 28.3 | 26.8 | 23.9 | 24.0 | 24.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 12.0 | 13.4 | 11.1 | 11.5 | 10.7 | 12.4 | 10.8 | 10.2 | 10.0 | 11.8 | 11.1 | 9.8 | 10.2 | 12.0 | 10.8 | 9.2 | 8.3 | |||||||||||||||||||||||
| Total Operating Expenses | 67.6 | 66.2 | 61.2 | 61.1 | 59.3 | 58.8 | 56.3 | 56.7 | 55.1 | 55.7 | 57.8 | 55.0 | 54.3 | 53.3 | 51.0 | 50.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (9.8) | (8.5) | (7.3) | 83.5 | (7.7) | (2.6) | (12.8) | (9.2) | (8.8) | (6.1) | (7.1) | (7.6) | (9.7) | (6.1) | (6.8) | 32.1 | (2.2) | 0.4 | (2.7) | (2.8) | (3.0) | (7.3) | (3.0) | (7.1) | (11.0) | 25.3 | 16.8 | (1.3) | (4.5) | 7.7 | 5.1 | 11.9 | 22.3 | 1.7 | 8.8 | 10.9 | (4.7) | 37.8 | 7.6 | (21.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.8 | 1.6 | 1.4 | 0.0 | 0.5 | 0.5 | 0.5 | 0.4 | 1.0 | 0.7 | 0.1 | 0.9 | 0.7 | 2.2 | 3.3 | 3.1 | 2.7 |
| Interest Expense | 10.1 | 8.9 | 9.0 | 8.3 | 8.3 | 8.4 | 9.5 | 9.6 | 9.6 | 9.7 | 9.6 | 9.4 | 9.5 | 8.6 | 7.7 | 5.6 | 4.8 | 4.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.1 | 0.1 | (0.7) | (0.1) | 0.4 | 0.7 | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.3 | 0.4 | 1.6 | 0.9 | 0.6 | 2.2 | 0.2 | 0.5 | 0.9 | 3.7 | 0.7 | 0.6 | 0.4 | 1.4 | 0.5 | 0.2 | (0.1) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.1 | 0.1 | 0.1 | (0.4) | 0.0 | 0.2 | 0.2 | 0.4 | 0.4 | 0.2 | 0.3 | (0.3) | 0.3 | (0.1) |
| Net Income From Continuing Ops | 5.2 | 2.7 | 6.0 | 95.9 | 6.8 | 9.8 | (0.5) | 1.5 | 2.9 | 2.9 | (0.8) | 2.1 | 1.1 | (0.1) | 0.9 | 41.9 | 9.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 5.2 | 2.7 | 6.0 | 95.9 | 6.8 | 9.8 | (0.5) | 1.5 | 2.9 | 2.9 | (0.8) | 2.1 | 1.1 | (0.1) | 0.9 | 41.9 | 9.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 5.2 | 2.7 | 6.0 | 95.9 | 6.8 | 9.8 | (0.5) | 1.5 | 2.9 | 2.9 | (0.8) | 2.1 | 1.1 | (0.1) | 0.9 | 41.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 5.2 | 2.7 | 6.0 | 95.9 | 6.8 | 9.8 | (0.5) | 1.5 | 2.9 | 2.9 | (0.8) | 2.1 | 1.1 | 0.0 | 0.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.07 | - | 0.08 | 1.24 | 0.09 | - | (0.01) | 0.02 | 0.04 | - | (0.01) | 0.03 | 0.02 | - | 0.01 | 0.62 | 0.14 | - | 0.06 | 0.02 | 0.00 | - | 0.02 | (0.13) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.07 | - | 0.08 | 1.23 | 0.09 | - | (0.01) | 0.02 | 0.04 | - | (0.01) | 0.03 | 0.02 | - | 0.01 | 0.62 | 0.14 | - | ||||||||||||||||||||||
| Shares Basic | 77.9 | - | 77.6 | 77.6 | 77.6 | - | 68.5 | 67.9 | 67.9 | - | 67.5 | 67.5 | 67.5 | - | 67.4 | 67.4 | 67.4 | - | ||||||||||||||||||||||
| Shares Diluted | 78.4 | - | 78.5 | 78.3 | 78.2 | - | 68.5 | 68.3 | 68.3 | - | 67.5 | 67.7 | 67.7 | - | 67.5 | 67.6 | 67.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 26.6 | 25.9 | 25.4 | 114.2 | 22.9 | 26.3 | 15.3 | 19.6 | 19.4 | 22.0 | 23.2 | 20.7 | 17.0 | 17.8 | 17.2 | 56.4 | 20.6 | 22.6 | 18.6 | 19.2 | 18.6 | 13.7 | 19.2 | 15.3 | 11.1 | 51.0 | 41.1 | 23.4 | 18.4 | 30.6 | 34.8 | 35.2 | 47.1 | 26.8 | 32.7 | 33.8 | 18.8 | 71.8 | 28.7 | 1.5 |
| EBIT | (9.8) | (8.5) | (7.3) | 83.5 | (7.7) | (2.6) | (12.8) | (9.2) | (8.8) | (6.1) | (7.1) | (7.6) | (9.7) | (6.1) | (6.8) | 32.1 | (2.2) | 0.4 | (2.7) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 35.7 | 34.9 | 33.2 | 31.8 | 33.3 | 38.2 | 33.1 | 35.4 | 35.3 | 42.7 | 49.1 | 69.7 | 61.3 | 48.3 | 36.8 | 31.0 | 36.7 | 43.5 |
| Depreciation & Amortization | 134.3 | 128.5 | 113.9 | 113.4 | 95.0 | 87.1 | 87.8 | 97.4 | 100.6 | 95.3 | 116.4 | 163.0 | 332.0 | 384.0 | 438.8 | 439.8 | 443.8 | 395.5 |
| Amortization of Intangibles | - | 39.0 | 30.6 | 35.2 | 23.0 | 20.8 | 25.4 | 27.2 | 25.6 | 25.6 | 20.9 | 19.3 | 28.2 | 2.4 | 2.0 | 1.4 | (0.4) | (1.7) |
| Other Operating Expenses | 47.9 | 46.6 | 43.4 | 42.8 | 40.2 | 32.8 | 27.9 | 31.9 | 34.8 | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 256.1 | 247.8 | 227.0 | 222.9 | 201.5 | 209.2 | 179.7 | 199.0 | 205.9 | 209.2 | 215.1 | 333.7 | 256.5 | 584.1 | 830.6 | 882.8 | 1,049.5 | 1,019.8 |
| 79.0 |
| 37.6 |
| 45.2 |
| 38.8 |
| 33.1 |
| 55.2 |
| Interest Expense | 36.3 | 34.5 | 37.1 | 38.1 | 26.8 | 16.3 | 18.7 | 22.7 | 24.9 | 30.2 | 44.1 | 53.7 | 80.0 | 133.5 | 181.0 | 215.8 | 271.4 | 243.2 |
| Income From Equity Investments | - | 0.0 | 0.0 | (0.6) | 3.7 | 6.4 | (3.1) | 1.0 | (31.4) | (0.8) | 9.3 | 35.1 | 81.3 | 11.5 | 2.0 | (12.8) | (18.7) | (78.5) |
| Other Non-Operating Income | 3.3 | 3.6 | 3.8 | 5.5 | 2.0 | 0.6 | 3.3 | 1.4 | 2.7 | (0.3) | 2.3 | 15.5 | 1.5 | 3.6 | 1.7 | 19.7 | 3.1 | 0.6 |
| Pre-Tax Income | - | - | - | - | - | - | - | 65.0 | 83.9 | 59.3 | 119.4 | (23.5) | 249.0 | (185.2) | (82.9) | (270.7) | (198.9) | (349.3) |
| (3.4) |
| (4.5) |
| 0.6 |
| Net Income From Continuing Ops | 109.8 | 111.4 | 13.7 | 5.3 | 52.2 | (5.4) | (10.2) | 63.9 | 83.8 | 58.0 | 119.2 | (1.3) | 196.4 | (186.5) | (90.5) | (267.3) | (194.3) | (349.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 3.8 | 133.5 | 28.8 | 238.4 | 430.5 | 26.8 | (42.3) | 27.0 | (39.1) |
| Net Income | 109.8 | 111.4 | 13.7 | 5.3 | 52.2 | (5.4) | (10.2) | 38.4 | 83.8 | 61.8 | 252.7 | 3.5 | 486.7 | 244.1 | (63.6) | (309.5) | (167.3) | (389.0) |
| Net Income Attributable To Parent | 109.8 | 111.4 | 13.7 | 5.3 | 52.2 | (5.4) | (10.2) | 38.4 | 83.8 | 61.8 | 252.7 | 3.5 | 486.6 | 244.0 | (69.3) | (316.3) | (176.4) | (398.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 5.7 | 6.7 | 9.1 | 9.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 109.8 | 111.4 | 13.7 | 5.3 | 52.2 | (5.4) | (10.2) | 38.4 | 83.8 | 61.8 | 252.7 | 3.5 | 486.6 | 244.0 | (69.3) | (316.3) | (176.4) | (398.0) |
| - |
| - |
| EPS Diluted | 1.40 | 1.42 | 0.19 | 0.08 | 0.77 | (0.08) | (0.14) | 0.53 | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 77.9 | 77.6 | 70.4 | 67.5 | 67.4 | 71.1 | 72.0 | 72.9 | 761.1 | 773.4 | - | - | - | - | - | - | - | - |
| Shares Diluted | 78.4 | 78.3 | 71.0 | 67.8 | 67.5 | 71.1 | 72.0 | 73.0 | 762.1 | 774.6 | 854.7 | - | - | - | - | - | - | - |
| 489.0 |
| 434.3 |
| EBIT | 58.0 | 60.0 | (33.3) | (30.5) | 17.0 | (8.1) | (28.4) | 36.4 | 47.1 | 16.7 | 27.6 | (76.1) | 26.2 | (127.9) | 79.0 | 37.6 | 45.2 | 38.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| 8.8 |
| 9.9 |
| 10.4 |
| 7.5 |
| 10.1 |
| 8.4 |
| 7.2 |
| 9.6 |
| 8.4 |
| 8.9 |
| 8.5 |
| 8.7 |
| 9.6 |
| 8.7 |
| 8.3 |
| 9.2 |
| 11.1 |
| 11.0 |
| 11.4 |
| 8.8 |
| 12.0 |
| 14.9 |
| 22.8 |
| 22.1 |
| 21.3 |
| 22.0 |
| 21.7 |
| 21.1 |
| 22.2 |
| 22.4 |
| 22.1 |
| 25.6 |
| 24.3 |
| 24.7 |
| 22.9 |
| 22.8 |
| 29.7 |
| 23.3 |
| 24.8 |
| 25.1 |
| 23.9 |
| 22.9 |
| 23.5 |
| 34.0 |
| 21.1 |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 8.1 |
| 7.8 |
| 8.0 |
| 7.9 |
| 6.7 |
| 6.2 |
| 7.1 |
| - |
| 8.3 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.0 |
| 64.8 |
| 48.4 |
| 47.8 |
| 48.2 |
| 42.6 |
| 47.9 |
| 44.2 |
| 44.9 |
| 51.0 |
| 49.9 |
| 49.7 |
| 48.4 |
| 47.9 |
| 56.2 |
| 50.1 |
| 51.6 |
| 36.9 |
| 54.1 |
| 51.3 |
| 67.0 |
| 18.8 |
| 52.2 |
| 84.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.4 |
| 4.6 |
| 4.9 |
| 4.8 |
| 5.5 |
| 6.1 |
| 5.6 |
| 5.5 |
| 5.9 |
| 6.0 |
| 6.5 |
| 6.6 |
| 7.4 |
| 7.6 |
| 7.8 |
| 7.4 |
| 5.4 |
| 10.2 |
| 13.9 |
| 2.7 |
| 4.0 |
| 1.0 |
| 0.8 |
| 0.6 |
| (4.7) |
| 1.0 |
| (0.1) |
| 0.8 |
| 1.0 |
| 0.6 |
| (1.1) |
| 0.5 |
| (28.6) |
| (0.0) |
| (0.7) |
| (2.0) |
| (2.7) |
| 0.6 |
| 0.7 |
| 0.6 |
| 1.6 |
| 3.8 |
| 2.6 |
| 0.8 |
| 0.0 |
| 0.0 |
| (0.2) |
| 0.8 |
| 0.2 |
| 0.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| 2.2 |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.4 |
| 2.6 |
| (0.1) |
| (3.2) |
| 1.1 |
| 0.7 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.4 |
| 25.0 |
| 6.4 |
| 4.1 |
| 17.1 |
| 9.0 |
| 23.3 |
| 34.4 |
| 8.6 |
| 12.7 |
| 35.0 |
| 3.0 |
| 55.8 |
| 28.7 |
| 18.5 |
| (10.8) |
| 4.0 |
| 1.5 |
| (0.1) |
| 1.2 |
| 1.7 |
| (9.6) |
| (3.5) |
| 28.7 |
| 24.9 |
| 6.3 |
| 4.0 |
| 17.5 |
| 8.9 |
| 23.2 |
| 34.2 |
| 8.2 |
| 12.2 |
| 34.8 |
| 2.7 |
| 56.1 |
| 28.4 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.6) |
| 9.1 |
| 144.1 |
| (10.8) |
| 4.0 |
| 1.5 |
| (0.1) |
| 1.2 |
| 1.7 |
| (9.6) |
| (3.5) |
| 28.7 |
| 24.9 |
| (5.7) |
| (9.5) |
| 17.5 |
| 8.9 |
| 23.2 |
| 34.2 |
| 3.8 |
| 22.0 |
| 33.9 |
| 2.1 |
| 26.3 |
| 37.3 |
| 163.7 |
| 9.5 |
| (10.8) |
| 4.0 |
| 1.5 |
| (0.1) |
| 1.2 |
| 1.7 |
| (9.6) |
| (3.5) |
| 28.7 |
| 24.9 |
| (5.7) |
| (9.5) |
| 17.5 |
| 8.9 |
| 23.2 |
| 34.2 |
| 3.8 |
| 22.0 |
| 33.9 |
| 2.1 |
| 26.3 |
| 37.3 |
| 163.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.8 |
| 9.5 |
| (10.8) |
| 4.0 |
| 1.5 |
| (0.1) |
| 1.2 |
| 1.7 |
| (9.6) |
| (3.5) |
| 28.7 |
| 24.9 |
| (5.7) |
| (9.5) |
| 17.5 |
| 8.9 |
| 23.2 |
| 34.2 |
| 3.8 |
| 22.0 |
| 33.9 |
| 2.1 |
| 26.3 |
| 37.3 |
| 163.7 |
| 0.06 |
| 0.02 |
| 0.00 |
| - |
| 0.02 |
| (0.13) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.3 |
| 71.9 |
| 72.0 |
| - |
| 71.9 |
| 72.1 |
| 720.8 |
| - |
| 728.7 |
| 728.7 |
| 728.6 |
| - |
| 768.4 |
| 774.4 |
| 774.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.4 |
| 72.0 |
| 72.0 |
| - |
| 72.0 |
| 72.1 |
| 720.8 |
| - |
| 729.5 |
| 729.3 |
| 728.8 |
| - |
| 769.3 |
| 774.9 |
| 774.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| (3.0) |
| (7.3) |
| (3.0) |
| (7.1) |
| (11.0) |
| 25.3 |
| 16.8 |
| (1.3) |
| (4.5) |
| 7.7 |
| 5.1 |
| 11.9 |
| 22.3 |
| 1.7 |
| 8.8 |
| 10.9 |
| (4.7) |
| 37.8 |
| 7.6 |
| (21.0) |