| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 183.1 | 178.7 | 171.4 | 168.5 | 161.5 | 176.2 | 153.6 | 146.0 | 138.2 | 143.9 | 136.1 | 133.1 | 134.0 | 136.1 | 124.8 | 121.8 | ||||||||||||||||||||||||
| (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 | 701.7 | 659.7 | 564.2 | 528.0 | 222.6 | 130.8 | 144.3 | 160.6 | 612.9 | 610.1 | 590.7 | 626.0 | 581.7 | 452.1 | 390.3 | 343.4 | 280.4 | 246.8 |
| Cost of Revenue | 484.7 | 486.5 | 442.7 | 417.5 | 168.3 | 96.2 | 102.3 | 124.1 | 243.6 | 292.4 | 290.1 | 297.9 | 260.2 | 196.8 | 141.0 | 109.9 | 73.0 | 70.1 |
| Gross Profit | 217.0 | 173.2 | 121.5 | 110.4 | 54.3 | 34.5 | 42.0 | 36.5 | 369.3 | 317.7 | 300.6 | 328.1 | 321.4 | 255.3 | 249.3 | 233.6 | 207.4 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 1.6 | 0.7 | 0.8 | 2.0 | 2.3 | 2.4 | 2.2 | 1.3 | 3.9 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (21.4) | (27.1) | 3.6 | (15.3) | (40.2) | (53.9) | (44.2) | (134.9) | 53.8 | 97.0 | 114.4 | 128.5 | 101.8 | 23.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 2.8 | 2.6 | 2.3 | 1.9 | 2.1 | 2.4 | 2.8 | 5.4 | 17.9 | 20.9 | 15.3 | 16.4 | 14.8 | 12.1 | 8.6 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (6.9) | (18.2) | 3.4 | (2.3) | 0.3 | 7.6 | 2.7 | (5.1) | 45.1 | 42.5 | 42.1 | 44.1 | 39.4 | 14.7 | 15.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.36) | (1.14) | (0.27) | (0.56) | (0.75) | (0.67) | (1.37) | (5.48) | 1.10 | 1.34 | 1.72 | 2.03 | 1.51 | 0.28 | 0.99 | 0.06 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 26.4 | 6.6 | 27.3 | 8.3 | (32.6) | (49.5) | (30.9) | (97.6) | 89.3 | 138.4 | 154.8 | 169.2 | 142.1 | 63.8 | 97.6 | 72.1 | ||
| 35.2 |
| 31.1 |
| 34.5 |
| 34.5 |
| 28.8 |
| 32.3 |
| 35.1 |
| 22.8 |
| 34.6 |
| 38.9 |
| 47.9 |
| (148.9) |
| 86.5 |
| 97.2 |
| 125.9 |
| 149.2 |
| 162.7 |
| 148.4 |
| 152.6 |
| 155.1 |
| 147.9 |
| 151.4 |
| 155.6 |
| 151.3 |
| Cost of Revenue | 123.9 | 122.7 | 118.4 | 119.6 | 117.2 | 130.9 | 118.9 | 113.1 | 107.9 | 114.3 | 107.5 | 102.9 | 105.3 | 108.8 | 100.5 | 100.5 | 23.0 | 20.6 | 24.2 | 22.4 | 23.1 | 24.3 | 26.5 | 19.3 | 23.9 | 26.7 | 32.4 | (18.9) | 29.4 | 41.2 | 72.3 | 17.0 | 77.9 | 74.0 | 74.7 | 73.2 | 70.9 | 73.5 | 74.8 | 70.8 |
| Gross Profit | 59.1 | 56.0 | 53.0 | 48.9 | 44.3 | 45.4 | 34.7 | 33.0 | 30.3 | 29.6 | 28.6 | 30.3 | 28.7 | 27.2 | 24.3 | 21.3 | 12.2 | 10.5 | 10.3 | 12.2 | 5.7 | 8.0 | 8.7 | 3.6 | 10.7 | 12.2 | 15.5 | (130.0) | 57.1 | 55.9 | 53.6 | 132.1 | 84.9 | 74.4 | 77.9 | 81.9 | 77.0 | 77.9 | 80.9 | 80.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 39.2 | 36.1 | 39.6 | 38.4 | 32.6 | 33.8 | 26.7 | 24.8 | 23.1 | 21.5 | 22.5 | 24.1 | 24.5 | 23.5 | 22.9 | 21.7 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 10.5 | 13.6 | 12.9 | 10.8 | 8.4 | 8.2 | 6.3 | 6.2 | 5.8 | 5.8 | 5.9 | 5.8 | 6.0 | 5.9 | 6.0 | 5.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | 6.1 | 9.8 | 9.2 | 8.2 | 5.1 | 4.9 | 3.8 | 3.6 | 3.6 | 3.6 | 3.6 | 3.3 | 3.8 | 3.9 | 4.0 | 3.5 | 0.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 4.1 | 2.2 | 0.4 | (28.0) | 0.4 | 0.5 | (0.0) | 0.3 | 0.8 | 2.3 | 0.2 | (6.6) | (1.9) | (2.2) | (4.7) | (10.1) | (9.4) | (9.4) | (11.2) | (13.6) | (14.3) | (15.2) | (10.8) | (13.2) | (14.2) | (10.4) | (6.4) | (63.2) | (23.8) | (48.9) | 0.9 | 4.9 | 7.6 | 16.3 | 25.0 | 14.7 | 24.5 | 25.6 | 32.2 | 32.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.2 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.6 | 0.5 | 0.4 | 0.6 | 0.5 | 0.4 | 0.4 | 0.6 | 0.8 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.6 | 0.8 | 0.6 | 1.1 | 0.4 | 2.7 | 1.2 | (0.3) | 1.9 | 3.0 | 5.2 | 4.7 | 5.0 | 6.4 | 5.1 | 5.1 | 4.3 | 4.0 |
| Interest Expense | 4.5 | 4.6 | 4.9 | 4.3 | 5.9 | 6.3 | 5.0 | 4.6 | 4.6 | 4.8 | 4.9 | 5.2 | 5.0 | 4.4 | 4.0 | 3.6 | 0.7 | 0.8 | ||||||||||||||||||||||
| Income From Equity Investments | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | (1.4) | (2.5) | 0.0 | 0.0 | (2.6) | (2.5) | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 1.9 | 4.2 | (4.6) | (37.3) | (25.3) | (38.9) | (4.5) | (3.6) | (3.2) | (2.1) | (4.0) | (11.2) | (6.7) | (6.3) | (8.0) | (13.1) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.5 | 0.7 | (0.1) | (8.9) | (2.9) | (6.4) | 0.1 | 1.5 | 0.9 | 0.7 | 0.3 | (1.8) | (0.9) | 0.4 | 0.0 | (0.4) | 0.5 | 0.1 | 0.2 | 3.0 | 2.2 | 3.5 | (1.1) | 0.3 | 0.6 | 0.7 | 1.0 | (3.6) | (3.6) | (4.4) | 6.5 | 5.3 | 19.4 | 10.1 | 10.3 | 10.2 | 10.2 | 11.0 | 11.1 | 10.8 |
| Net Income From Continuing Ops | 0.4 | 3.6 | (4.4) | (28.3) | (22.3) | (32.4) | (4.5) | (5.0) | (4.0) | (2.7) | (5.7) | (11.9) | (5.8) | (6.6) | (10.7) | (15.1) | (3.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.4 | 3.6 | (4.4) | (28.3) | (22.3) | (32.4) | (4.5) | (5.0) | (4.0) | (2.7) | (5.7) | (11.9) | (5.8) | (6.6) | (10.7) | (15.1) | (3.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.6 | 3.6 | (4.3) | (28.2) | (22.4) | (32.5) | (4.5) | (5.0) | (4.0) | (2.7) | (5.7) | (11.9) | (5.8) | (6.6) | (10.7) | (27.5) | ||||||||||||||||||||||||
| Less: Minority Interest | (0.1) | (0.0) | (0.1) | (0.2) | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.6 | 3.6 | (4.3) | (28.2) | (22.4) | (32.5) | (4.5) | (5.0) | (4.0) | (2.7) | (5.7) | (11.9) | (5.8) | (6.6) | (10.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.01 | 0.04 | (0.05) | - | (0.28) | (0.40) | (0.07) | - | (0.06) | (0.04) | (0.09) | - | (0.09) | (0.11) | (0.17) | - | (0.06) | (0.22) | (0.23) | - | (0.11) | (0.08) | (0.51) | - | (0.61) | 0.00 | (0.08) | - | (1.03) | (1.13) | (0.09) | - | 0.57 | 0.17 | 0.34 | - | 0.34 | 0.35 | 0.46 | - |
| EPS Diluted | 0.01 | 0.04 | (0.05) | - | (0.28) | (0.40) | (0.07) | - | (0.06) | (0.04) | (0.09) | - | (0.09) | (0.11) | (0.17) | - | (0.06) | (0.22) | ||||||||||||||||||||||
| Shares Basic | 79.3 | 79.0 | 0.1 | - | 78.3 | 77.0 | 0.1 | - | 61.0 | 61.0 | 0.1 | - | 61.5 | 60.2 | 0.1 | - | 56.7 | 56.4 | ||||||||||||||||||||||
| Shares Diluted | 79.5 | 80.1 | 0.1 | - | 78.3 | 77.0 | 0.1 | - | 61.0 | 61.0 | 0.1 | - | 61.5 | 60.2 | 0.1 | - | 56.7 | 56.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 14.6 | 15.7 | 13.3 | (17.2) | 8.8 | 8.8 | 6.2 | 6.5 | 6.6 | 8.1 | 6.1 | (0.8) | 4.1 | 3.7 | 1.3 | (4.6) | (9.0) | (8.7) | (10.3) | (12.4) | (13.2) | (14.1) | (9.9) | (12.2) | (11.1) | (6.0) | (1.7) | (56.3) | (13.9) | (39.0) | 11.7 | 13.4 | 16.9 | 25.0 | 34.0 | 25.0 | 34.8 | 36.2 | 42.4 | 42.6 |
| EBIT | 4.1 | 2.2 | 0.4 | (28.0) | 0.4 | 0.5 | (0.0) | 0.3 | 0.8 | 2.3 | 0.2 | (6.6) | (1.9) | (2.2) | (4.7) | (10.1) | (9.4) | (9.4) | (11.2) | |||||||||||||||||||||
| 176.7 |
| 5.7 |
| 7.6 |
| 8.9 |
| Selling General & Administrative | 153.3 | 131.5 | 92.0 | 95.1 | 75.0 | 84.1 | 75.3 | 144.9 | 130.8 | 179.3 | 145.9 | 158.9 | 168.1 | 191.6 | 137.4 | 119.7 | 80.9 | 64.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 47.8 | 33.7 | 23.7 | 23.7 | 7.6 | 4.3 | 13.3 | 37.3 | 35.5 | 41.4 | 40.4 | 40.7 | 40.3 | 40.6 | 36.5 | 34.7 | 19.3 | 17.1 |
| Amortization of Intangibles | 33.3 | 22.0 | 14.4 | 15.0 | 3.8 | 0.4 | 0.3 | 7.1 | 3.7 | 14.0 | 11.2 | 19.4 | 16.6 | 18.2 | 19.4 | 22.5 | 15.2 | 13.4 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 61.2 |
| 37.4 |
| 69.8 |
| 93.4 |
| 7.7 |
| 10.1 |
| 20.3 |
| Interest Expense | 18.3 | 21.5 | 18.9 | 18.6 | 5.8 | 3.0 | 7.6 | 9.9 | 8.9 | 3.5 | 3.4 | 4.5 | 7.5 | 8.0 | 9.3 | 8.7 | 1.0 | 9.5 |
| Income From Equity Investments | 0.2 | 0.1 | (1.3) | (5.1) | (3.6) | (24.9) | (29.5) | 1.3 | 1.8 | 2.8 | 0.6 | 0.5 | 0.3 | 0.4 | 0.2 | (0.3) | 0.1 | (0.9) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (35.8) | (105.9) | (12.8) | (32.3) | (39.9) | (5.6) | (65.0) | (319.4) | 94.6 | 114.5 | 126.2 | 140.4 | 109.1 | 27.3 | 60.4 | 36.4 | 78.9 | 130.9 |
| 33.5 |
| 40.8 |
| 42.7 |
| Net Income From Continuing Ops | (28.7) | (87.6) | (17.4) | (35.1) | (43.9) | (38.1) | (97.2) | (313.1) | 51.3 | 74.8 | 84.8 | 96.7 | 69.8 | 12.6 | 44.4 | 2.9 | 38.1 | 88.2 |
| Net Income From Discontinued Ops | - | - | - | - | 0.0 | 0.0 | 6.4 | 13.6 | 9.9 | - | - | - | - | - | - | - | - | - |
| Net Income | (28.7) | (87.6) | (17.4) | (35.1) | (43.9) | (38.1) | (78.4) | (308.7) | 61.2 | 74.8 | 84.8 | 96.7 | 70.1 | 13.0 | 44.7 | 2.5 | 38.2 | 87.3 |
| Net Income Attributable To Parent | (28.3) | (87.5) | (17.4) | (35.1) | (43.9) | (38.1) | (78.4) | (311.0) | 62.1 | 73.1 | 82.5 | 94.7 | 70.1 | 13.0 | 44.7 | 2.6 | 39.0 | 86.6 |
| Less: Minority Interest | (0.4) | (0.1) | 0.0 | 0.0 | - | 0.0 | 0.0 | 2.3 | (0.9) | 1.7 | 2.3 | 2.0 | (0.1) | (0.0) | 0.0 | (0.1) | (0.8) | 0.7 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (28.3) | (87.5) | (17.4) | (35.1) | (43.9) | (38.1) | (78.4) | (311.0) | 62.1 | 73.1 | 82.5 | 94.7 | 70.1 | 13.0 | 44.7 | 2.6 | 39.0 | 86.6 |
| 0.84 |
| 1.53 |
| EPS Diluted | (0.36) | (1.14) | (0.27) | (0.56) | (0.75) | (0.67) | (1.37) | (5.48) | 1.09 | 1.33 | 1.71 | 2.02 | 1.50 | 0.28 | 0.99 | 0.06 | 0.84 | 1.53 |
| Shares Basic | 79.3 | 73.9 | 61.3 | 60.1 | 57.2 | 56.3 | 56.0 | 56.0 | 0.1 | 54.0 | 47.2 | 46.2 | 46.0 | 45.1 | 44.9 | 45.1 | 46.2 | 56.6 |
| Shares Diluted | 79.5 | 73.9 | 61.3 | 60.1 | 57.2 | 56.6 | 56.0 | 56.0 | 0.1 | 54.1 | 47.5 | 46.4 | 46.1 | 45.2 | 45.0 | 45.2 | 46.4 | 56.7 |
| 89.2 |
| 110.5 |
| EBIT | (21.4) | (27.1) | 3.6 | (15.3) | (40.2) | (53.9) | (44.2) | (134.9) | 53.8 | 97.0 | 114.4 | 128.5 | 101.8 | 23.2 | 61.2 | 37.4 | 69.8 | 93.4 |
| 15.1 |
| 17.7 |
| 20.4 |
| 24.5 |
| 18.9 |
| 22.1 |
| 18.5 |
| 15.8 |
| 17.5 |
| 21.4 |
| 20.6 |
| 5.7 |
| 27.6 |
| 69.7 |
| 41.9 |
| (10.6) |
| 48.1 |
| 49.4 |
| 43.9 |
| 56.9 |
| 42.2 |
| 41.7 |
| 38.5 |
| 37.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.7 |
| 0.9 |
| 1.2 |
| 1.1 |
| 1.1 |
| 0.9 |
| 1.0 |
| 3.2 |
| 4.4 |
| 4.8 |
| 6.8 |
| 9.9 |
| 9.9 |
| 10.8 |
| 8.5 |
| 9.3 |
| 8.7 |
| 9.0 |
| 10.3 |
| 10.3 |
| 10.6 |
| 10.2 |
| 10.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (3.0) |
| 1.3 |
| 0.1 |
| 1.9 |
| (11.1) |
| 6.1 |
| 6.1 |
| 6.0 |
| (5.0) |
| 3.0 |
| 2.9 |
| 2.8 |
| 3.8 |
| 3.7 |
| 3.6 |
| 2.9 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 1.3 |
| 1.9 |
| 3.1 |
| 1.3 |
| 0.8 |
| 3.5 |
| 2.8 |
| 2.8 |
| 2.1 |
| 2.4 |
| 2.3 |
| 2.1 |
| 1.7 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.5 |
| 0.0 |
| 0.0 |
| (1.2) |
| (4.8) |
| 0.1 |
| (1.0) |
| (19.1) |
| 1.1 |
| (32.2) |
| 0.5 |
| 1.1 |
| 1.7 |
| (0.5) |
| (1.3) |
| 1.4 |
| (5.6) |
| 4.0 |
| 1.4 |
| 2.1 |
| 2.0 |
| 0.0 |
| 0.1 |
| 0.7 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| (12.3) |
| (11.7) |
| 9.4 |
| (4.1) |
| (0.1) |
| (10.9) |
| (39.3) |
| (15.5) |
| (2.7) |
| (7.4) |
| (197.1) |
| (54.5) |
| (67.9) |
| 0.0 |
| (0.2) |
| 48.1 |
| 18.7 |
| 27.9 |
| 19.4 |
| 29.2 |
| 30.1 |
| 35.7 |
| 35.6 |
| (12.4) |
| (13.0) |
| 1.6 |
| (6.2) |
| (4.5) |
| (29.0) |
| (38.6) |
| (48.4) |
| (2.9) |
| (7.3) |
| (188.1) |
| (51.5) |
| (64.7) |
| (8.7) |
| (7.8) |
| 29.4 |
| 10.0 |
| 19.7 |
| 11.3 |
| 19.0 |
| 19.2 |
| 25.2 |
| 24.9 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| 2.7 |
| 2.9 |
| 5.0 |
| 1.2 |
| 3.8 |
| 3.6 |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.4) |
| (13.0) |
| 1.6 |
| (6.2) |
| (4.5) |
| (29.0) |
| (38.9) |
| (34.9) |
| (0.2) |
| (4.4) |
| (183.0) |
| (59.5) |
| (61.0) |
| (5.1) |
| (1.2) |
| 32.7 |
| 10.0 |
| 19.7 |
| 11.3 |
| 19.0 |
| 19.2 |
| 25.2 |
| 24.9 |
| (3.3) |
| (0.0) |
| (13.0) |
| 1.6 |
| (6.2) |
| (4.5) |
| (29.0) |
| (38.9) |
| (34.9) |
| (0.2) |
| (4.4) |
| (183.0) |
| (58.8) |
| (63.9) |
| (5.2) |
| 0.6 |
| 32.4 |
| 9.6 |
| 19.5 |
| 11.4 |
| 18.4 |
| 18.6 |
| 24.6 |
| 24.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| (0.7) |
| 3.0 |
| 0.1 |
| (1.8) |
| 0.3 |
| 0.4 |
| 0.2 |
| (0.1) |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (27.5) |
| (3.3) |
| (0.0) |
| (13.0) |
| 1.6 |
| (6.2) |
| (4.5) |
| (29.0) |
| (38.9) |
| (34.9) |
| (0.2) |
| (4.4) |
| (183.0) |
| (58.8) |
| (63.9) |
| (5.2) |
| 0.6 |
| 32.4 |
| 9.6 |
| 19.5 |
| 11.4 |
| 18.4 |
| 18.6 |
| 24.6 |
| 24.4 |
| (0.23) |
| - |
| (0.11) |
| (0.08) |
| (0.51) |
| - |
| (0.61) |
| 0.00 |
| (0.08) |
| - |
| (1.03) |
| (1.12) |
| (0.09) |
| - |
| 0.57 |
| 0.17 |
| 0.34 |
| - |
| 0.34 |
| 0.35 |
| 0.46 |
| - |
| 0.1 |
| - |
| 56.4 |
| 56.3 |
| 0.1 |
| - |
| 56.0 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 56.0 |
| - |
| 55.8 |
| 55.9 |
| 56.6 |
| - |
| 53.7 |
| 51.5 |
| 53.1 |
| - |
| 0.1 |
| - |
| 56.6 |
| 56.3 |
| 0.1 |
| - |
| 56.0 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 56.0 |
| - |
| 55.9 |
| 56.0 |
| 56.6 |
| - |
| 53.8 |
| 51.7 |
| 53.1 |
| - |
| (13.6) |
| (14.3) |
| (15.2) |
| (10.8) |
| (13.2) |
| (14.2) |
| (10.4) |
| (6.4) |
| (63.2) |
| (23.8) |
| (48.9) |
| 0.9 |
| 4.9 |
| 7.6 |
| 16.3 |
| 25.0 |
| 14.7 |
| 24.5 |
| 25.6 |
| 32.2 |
| 32.2 |