| (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 | 143.5 | 204.1 | 171.9 | 131.9 | 140.1 | 215.2 | 183.8 | 141.7 | 142.2 | 203.1 | 191.7 | 146.4 | 145.4 | 207.0 | 186.6 | 151.3 | ||||||||||||||||||||||||
| (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 | 651.4 | 647.9 | 683.0 | 686.7 | 727.7 | 862.9 | 769.2 | 734.9 | 704.5 | 579.5 | 592.6 | 587.7 | 586.0 | 502.7 | 486.8 | 444.4 | 443.2 | 415.0 |
| Cost of Revenue | 407.1 | 407.2 | 422.2 | 432.0 | 467.3 | 559.6 | 495.2 | 479.7 | 448.8 | 364.3 | 375.7 | 373.3 | 373.1 | 315.5 | 310.1 | 282.1 | 273.8 | 257.8 |
| Gross Profit | 244.2 | 240.7 | 260.7 | 254.6 | 260.3 | 303.3 | 274.0 | 255.2 | 255.8 | 215.2 | 216.9 | 214.4 | 212.9 | 187.3 | 176.8 | 162.4 | 169.4 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (12.8) | (9.4) | 27.1 | 31.9 | 24.3 | 50.8 | 25.0 | (23.4) | 18.6 | 15.2 | 27.1 | 24.2 | 21.4 | 28.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (4.8) | (3.3) | 3.3 | 6.2 | 5.7 | 16.5 | 9.9 | 1.1 | 2.9 | 9.0 | 7.0 | 6.6 | 5.8 | 9.2 | 5.2 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (1.26) | (1.24) | (0.71) | (0.40) | (0.29) | 0.97 | (0.14) | (2.16) | (0.09) | 0.15 | 1.11 | 0.89 | 0.11 | 0.73 | 1.67 | 1.16 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 8.7 | 12.4 | 49.4 | 51.5 | 43.8 | 73.4 | 49.6 | 1.7 | 41.9 | 29.4 | 41.2 | 38.4 | 35.6 | 38.6 | 36.7 | 33.0 | ||
| 182.7 |
| 255.9 |
| 224.8 |
| 186.6 |
| 195.7 |
| 249.2 |
| 224.8 |
| 150.1 |
| 145.1 |
| 226.9 |
| 215.5 |
| 142.5 |
| 149.9 |
| 228.3 |
| 209.4 |
| 148.7 |
| 118.2 |
| 182.8 |
| 166.0 |
| 117.4 |
| 113.4 |
| 193.5 |
| 170.1 |
| 118.1 |
| Cost of Revenue | 89.3 | 125.3 | 111.5 | 81.0 | 89.4 | 134.0 | 116.4 | 87.1 | 84.7 | 129.3 | 120.7 | 90.4 | 91.6 | 132.8 | 118.8 | 96.1 | 119.6 | 167.8 | 141.7 | 120.5 | 129.7 | 161.1 | 146.0 | 96.0 | 92.1 | 143.0 | 142.6 | 98.5 | 95.6 | 143.5 | 135.7 | 96.6 | 73.1 | 111.5 | 108.8 | 74.6 | 69.4 | 118.5 | 111.8 | 75.1 |
| Gross Profit | 54.2 | 78.8 | 60.4 | 50.8 | 50.6 | 81.2 | 67.4 | 54.6 | 57.5 | 73.9 | 71.0 | 56.0 | 53.8 | 74.2 | 67.8 | 55.2 | 63.1 | 88.0 | 83.1 | 66.2 | 66.0 | 88.1 | 78.8 | 54.2 | 52.9 | 83.9 | 72.9 | 44.0 | 54.3 | 84.8 | 73.8 | 52.1 | 45.1 | 71.2 | 57.2 | 42.8 | 43.9 | 75.0 | 58.3 | 43.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 36.8 | 38.0 | 35.5 | 37.5 | 31.5 | 43.2 | 38.8 | 38.3 | 39.5 | 38.7 | 40.2 | 35.9 | 37.9 | 40.3 | 36.5 | 38.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 5.3 | 5.3 | 5.4 | 5.4 | 5.7 | 6.1 | 6.4 | 4.9 | 4.9 | 5.0 | 4.8 | 4.9 | 4.9 | 5.0 | 4.6 | 5.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (2.2) | 20.0 | 6.7 | (37.2) | 1.1 | 15.5 | 8.6 | 1.2 | 1.8 | 15.7 | 13.6 | 4.4 | (1.8) | 12.8 | 7.6 | (0.5) | 4.4 | 8.9 | 21.7 | 11.0 | 9.2 | 24.4 | 21.5 | 4.3 | (25.2) | (15.5) | 6.9 | (12.5) | (2.3) | 22.9 | 12.3 | (3.3) | (13.3) | 10.9 | 9.3 | (3.1) | (1.9) | 21.8 | 10.8 | (0.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 4.5 | 5.0 | 5.0 | 5.1 | 4.9 | 5.6 | 5.8 | 5.2 | 5.6 | 5.6 | 5.2 | 5.5 | 5.3 | 5.1 | 4.6 | 3.7 | 3.8 | 3.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | (2.1) | (3.0) | (1.0) | (5.9) | (2.8) | (2.1) | (8.2) | 0.3 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (6.4) | 14.9 | 1.7 | (42.5) | (4.3) | 10.6 | 1.9 | (18.2) | (4.0) | 9.0 | 8.3 | 0.6 | (7.4) | 7.6 | 3.6 | (3.9) | 1.6 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (1.7) | (3.2) | 2.9 | (2.8) | (0.1) | 1.7 | 1.5 | (0.1) | 0.2 | 3.3 | 3.0 | 1.2 | (1.3) | 2.3 | 1.8 | (0.1) | 1.7 | 6.7 | 5.6 | 1.8 | 2.4 | 6.9 | 3.7 | 3.0 | (3.7) | (5.7) | 15.1 | (5.8) | (2.5) | 7.6 | 0.9 | (1.8) | (3.8) | 3.4 | 3.5 | (1.7) | 3.8 | 6.8 | 3.0 | (0.5) |
| Net Income From Continuing Ops | (4.8) | 18.2 | (1.2) | (39.7) | (4.2) | 8.9 | 0.3 | (18.2) | (6.3) | 2.7 | 4.2 | (6.5) | (8.8) | 3.3 | (6.4) | (3.5) | 0.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (4.8) | 18.2 | (1.2) | (39.7) | (4.2) | 8.9 | 0.3 | (18.2) | (6.3) | 2.7 | 4.2 | (6.5) | (8.8) | 3.3 | (6.4) | (3.5) | 0.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (4.8) | 18.2 | (1.2) | (39.7) | (4.2) | 8.9 | 0.3 | (18.2) | (6.3) | 2.7 | 4.2 | (6.5) | (8.8) | 3.3 | (6.4) | (3.5) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (4.8) | 18.2 | (1.2) | (39.7) | (4.2) | 8.9 | 0.3 | (18.2) | (6.3) | 2.7 | 4.2 | (6.5) | (8.8) | 3.3 | (6.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.22) | - | (0.05) | (1.83) | (0.19) | - | 0.02 | (0.85) | (0.29) | - | 0.20 | (0.31) | (0.41) | - | (0.30) | (0.16) | 0.02 | - | 0.58 | 0.27 | 0.15 | - | 0.66 | (0.19) | (1.36) | - | (0.66) | (0.56) | (0.24) | - | 0.29 | (0.30) | (0.70) | - | 0.30 | (0.14) | (0.09) | - | 0.45 | (0.08) |
| EPS Diluted | (0.22) | - | (0.05) | (1.83) | (0.19) | - | 0.02 | (0.85) | (0.29) | - | 0.20 | (0.31) | (0.41) | - | (0.30) | (0.16) | 0.02 | - | ||||||||||||||||||||||
| Shares Basic | 21.8 | - | 21.8 | 21.7 | 21.6 | - | 21.6 | 21.4 | 21.4 | - | 21.2 | 21.1 | 21.2 | - | 21.5 | 21.5 | 21.8 | - | ||||||||||||||||||||||
| Shares Diluted | 21.8 | - | 21.8 | 21.7 | 21.6 | - | 21.6 | 21.4 | 21.4 | - | 21.3 | 21.1 | 21.2 | - | 21.5 | 21.5 | 22.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 3.1 | 25.3 | 12.1 | (31.8) | 6.8 | 21.5 | 15.0 | 6.1 | 6.8 | 20.7 | 18.4 | 9.3 | 3.1 | 17.8 | 12.2 | 4.6 | 9.3 | 13.9 | 27.5 | 16.8 | 15.2 | 30.7 | 27.6 | 10.4 | (19.0) | (9.1) | 13.1 | (6.3) | 4.1 | 29.4 | 18.4 | 3.1 | (9.0) | 14.4 | 13.4 | 0.2 | 1.4 | 24.2 | 15.5 | 3.3 |
| EBIT | (2.2) | 20.0 | 6.7 | (37.2) | 1.1 | 15.5 | 8.6 | 1.2 | 1.8 | 15.7 | 13.6 | 4.4 | (1.8) | 12.8 | 7.6 | (0.5) | 4.4 | 8.9 | 21.7 | |||||||||||||||||||||
| 157.2 |
| - |
| - |
| - |
| Selling General & Administrative | 147.8 | 142.4 | 159.8 | 152.6 | 154.5 | 156.4 | 155.9 | 161.6 | 162.9 | 140.9 | 130.4 | 134.9 | 133.8 | 114.3 | 104.3 | 93.9 | 95.0 | 95.6 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 21.4 | 21.8 | 22.3 | 19.6 | 19.5 | 22.5 | 24.7 | 25.1 | 23.3 | 14.2 | 14.1 | 14.2 | 14.2 | 10.4 | 9.3 | 8.4 | 9.8 | 11.5 |
| Amortization of Intangibles | - | 17.4 | 15.6 | 14.8 | 14.5 | 16.2 | 17.0 | 16.8 | 15.3 | 6.8 | 6.2 | 7.0 | 6.6 | 2.7 | 1.6 | 0.8 | 0.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 27.3 |
| 24.6 |
| 29.8 |
| 15.6 |
| - |
| - |
| Interest Expense | 19.6 | 20.0 | 22.2 | 21.7 | 17.2 | 15.5 | 17.3 | 20.8 | 18.0 | 4.3 | 4.8 | 5.7 | 6.4 | 4.8 | 5.9 | 7.8 | 9.4 | 13.2 |
| Income From Equity Investments | - | 0.0 | (2.1) | (12.7) | (9.5) | 1.0 | 1.3 | 0.5 | 0.7 | 0.4 | 0.7 | 0.6 | (6.5) | (4.8) | 6.1 | 3.4 | 2.7 | 2.2 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (32.3) | (30.2) | (9.7) | 10.5 | 9.0 | 36.4 | 5.5 | (43.8) | 0.5 | 10.8 | 22.0 | 18.3 | 13.9 | 23.2 | 20.1 | 16.8 | 19.7 | 2.4 |
| 6.1 |
| 4.6 |
| 1.9 |
| Net Income From Continuing Ops | (27.5) | (26.9) | (15.2) | (8.4) | (6.2) | 20.8 | (3.0) | (44.4) | (1.7) | 2.2 | 15.7 | 12.3 | 1.5 | 9.3 | 20.9 | 14.1 | 20.3 | 2.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (27.5) | (26.9) | (15.2) | (8.4) | (6.2) | 20.8 | (3.0) | (44.4) | (1.7) | 2.2 | 15.7 | 12.3 | 1.5 | 9.3 | 20.9 | 14.1 | 20.3 | 2.7 |
| Net Income Attributable To Parent | (27.5) | (26.9) | (15.2) | (8.4) | (6.2) | 20.8 | (3.0) | (44.4) | (1.7) | 2.2 | 15.7 | 12.3 | 1.5 | 9.3 | 20.9 | 14.1 | 20.3 | 2.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (27.5) | (26.9) | (15.2) | (8.4) | (6.2) | 20.8 | (3.0) | (44.4) | (1.7) | 2.2 | 15.7 | 12.3 | 1.5 | 9.3 | 20.9 | 14.1 | 20.3 | 2.7 |
| 1.68 |
| 0.23 |
| EPS Diluted | (1.26) | (1.24) | (0.71) | (0.40) | (0.29) | 0.94 | (0.14) | (2.16) | (0.09) | 0.14 | 1.08 | 0.86 | 0.11 | 0.71 | 1.64 | 1.12 | 1.64 | 0.22 |
| Shares Basic | 21.8 | 21.7 | 21.5 | 21.2 | 21.6 | 21.4 | 20.9 | 20.6 | 19.5 | 14.5 | 14.2 | 13.9 | 13.5 | 12.8 | 12.5 | 12.1 | 12.0 | - |
| Shares Diluted | 21.8 | 21.7 | 21.5 | 21.2 | 21.6 | 22.0 | 20.9 | 20.6 | 19.5 | 15.0 | 14.5 | 14.3 | 14.0 | 13.0 | 12.8 | 12.5 | 12.4 | - |
| 39.6 |
| 27.1 |
| EBIT | (12.8) | (9.4) | 27.1 | 31.9 | 24.3 | 50.8 | 25.0 | (23.4) | 18.6 | 15.2 | 27.1 | 24.2 | 21.4 | 28.2 | 27.3 | 24.6 | 29.8 | 15.6 |
| 39.5 |
| 40.1 |
| 42.0 |
| 36.2 |
| 38.1 |
| 41.6 |
| 38.3 |
| 34.4 |
| 41.5 |
| 43.2 |
| 37.4 |
| 40.9 |
| 40.1 |
| 40.6 |
| 42.1 |
| 40.0 |
| 40.2 |
| 41.3 |
| 34.1 |
| 33.1 |
| 32.4 |
| 35.7 |
| 33.0 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.0 |
| 5.8 |
| 5.8 |
| 6.0 |
| 6.3 |
| 6.1 |
| 6.1 |
| 6.2 |
| 6.3 |
| 6.1 |
| 6.3 |
| 6.4 |
| 6.5 |
| 6.1 |
| 6.4 |
| 4.3 |
| 3.5 |
| 4.1 |
| 3.3 |
| 3.3 |
| 2.4 |
| 4.7 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.8 |
| 4.0 |
| 4.2 |
| 4.1 |
| 4.2 |
| 4.7 |
| 5.3 |
| 5.5 |
| 5.0 |
| 4.9 |
| 5.6 |
| 5.6 |
| 4.7 |
| 2.1 |
| 1.2 |
| 1.2 |
| 1.0 |
| 0.9 |
| 1.3 |
| 1.2 |
| 1.1 |
| 0.4 |
| 0.6 |
| 0.2 |
| 0.4 |
| (0.2) |
| 1.7 |
| 0.1 |
| (0.8) |
| 0.3 |
| 0.9 |
| (0.2) |
| (0.1) |
| (0.1) |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| (0.3) |
| (0.3) |
| 0.5 |
| 0.5 |
| 1.0 |
| (0.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 18.0 |
| 7.2 |
| 5.7 |
| 20.4 |
| 17.5 |
| (0.1) |
| (32.2) |
| (21.1) |
| 1.8 |
| (17.2) |
| (7.2) |
| 17.3 |
| 6.7 |
| (8.0) |
| (15.5) |
| 9.7 |
| 8.2 |
| (4.3) |
| (2.8) |
| 20.5 |
| 9.6 |
| (1.7) |
| (0.6) |
| 12.6 |
| 5.8 |
| 3.1 |
| 15.2 |
| 13.9 |
| (4.0) |
| (28.2) |
| (14.5) |
| (13.5) |
| (11.5) |
| (4.9) |
| 10.0 |
| 5.9 |
| (6.1) |
| (11.6) |
| 1.3 |
| 4.3 |
| (2.1) |
| (1.3) |
| 14.7 |
| 6.5 |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| 12.6 |
| 5.8 |
| 3.1 |
| 15.2 |
| 13.9 |
| (4.0) |
| (28.2) |
| (14.5) |
| (13.5) |
| (11.5) |
| (4.9) |
| 10.0 |
| 5.9 |
| (6.1) |
| (11.6) |
| 1.3 |
| 4.3 |
| (2.1) |
| (1.3) |
| 14.7 |
| 6.5 |
| (1.2) |
| 0.4 |
| (0.6) |
| 12.6 |
| 5.8 |
| 3.1 |
| 15.2 |
| 13.9 |
| (4.0) |
| (28.2) |
| (14.5) |
| (13.5) |
| (11.5) |
| (4.9) |
| 10.0 |
| 5.9 |
| (6.1) |
| (11.6) |
| 1.3 |
| 4.3 |
| (2.1) |
| (1.3) |
| 14.7 |
| 6.5 |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.5) |
| 0.4 |
| (0.6) |
| 12.6 |
| 5.8 |
| 3.1 |
| 15.2 |
| 13.9 |
| (4.0) |
| (28.2) |
| (14.5) |
| (13.5) |
| (11.5) |
| (4.9) |
| 10.0 |
| 5.9 |
| (6.1) |
| (11.6) |
| 1.3 |
| 4.3 |
| (2.1) |
| (1.3) |
| 14.7 |
| 6.5 |
| (1.2) |
| 0.57 |
| 0.26 |
| 0.14 |
| - |
| 0.65 |
| (0.19) |
| (1.36) |
| - |
| (0.66) |
| (0.56) |
| (0.24) |
| - |
| 0.29 |
| (0.30) |
| (0.70) |
| - |
| 0.29 |
| (0.14) |
| (0.09) |
| - |
| 0.44 |
| (0.08) |
| 21.5 |
| 21.3 |
| 21.1 |
| - |
| 20.9 |
| 20.8 |
| 20.7 |
| - |
| 20.4 |
| - |
| - |
| - |
| 20.4 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| 14.3 |
| 14.2 |
| 22.1 |
| 22.0 |
| 21.8 |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| - |
| - |
| - |
| 20.5 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 14.6 |
| - |
| 11.0 |
| 9.2 |
| 24.4 |
| 21.5 |
| 4.3 |
| (25.2) |
| (15.5) |
| 6.9 |
| (12.5) |
| (2.3) |
| 22.9 |
| 12.3 |
| (3.3) |
| (13.3) |
| 10.9 |
| 9.3 |
| (3.1) |
| (1.9) |
| 21.8 |
| 10.8 |
| (0.3) |