| (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 | 216.5 | 151.7 | 267.8 | 244.0 | 211.8 | 257.6 | 78.8 | 76.1 | 67.5 | 69.7 | 62.7 | 58.9 | 56.3 | 53.7 | 28.4 | 58.0 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 880.0 | 875.3 | 479.9 | 247.6 | 219.3 | 331.5 | 274.0 | 1.4 | 1.4 | 0.0 | 0.0 | 0.5 | 1.1 | 1.5 | 1.6 | 1.8 | 0.9 |
| Cost of Revenue | - | - | - | - | - | 14.6 | 0.9 | 0.8 | 0.5 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.8 | 0.8 | 0.4 |
| Gross Profit | - | - | - | - | - | 316.9 | 273.1 | 0.5 | 0.9 | (0.0) | 0.0 | 0.5 | 0.6 | 1.0 | 0.8 | 1.0 | 0.5 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | 0.3 | 0.6 | 0.8 | 0.5 | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 276.2 | 275.6 | 130.7 | (31.8) | (406.6) | 170.3 | 153.2 | (6.9) | (0.8) | (5.7) | (0.4) | (0.5) | (0.7) | (0.7) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 57.8 | 64.4 | 15.0 | (5.1) | 13.1 | 1.0 | 0.2 | 0.0 | 0.0 | - | - | - | - | - | - | ||
| Per Share | |||||||||||||||||
| EPS Basic | 13.79 | 11.13 | 10.23 | (10.39) | (100.36) | 0.22 | 0.18 | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 297.2 | 296.2 | 149.7 | (14.2) | (393.5) | 177.9 | 159.1 | (6.7) | (0.8) | (5.7) | (0.4) | (0.5) | (0.7) | (0.7) | (1.6) | (0.8) | |
| 79.1 |
| 148.7 |
| 118.0 |
| 62.8 |
| 2.0 |
| 272.8 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.4 |
| 0.2 |
| 1.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.4) |
| 0.0 |
| 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.5 | 4.5 | 4.4 | 4.2 | 1.6 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.1 | 0.3 | 0.2 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 74.6 | 144.2 | 113.6 | 58.6 | 0.4 | 272.6 | 0.1 | 0.1 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 | 0.9 | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | (0.4) | 0.0 | 0.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 14.4 | 17.8 | 11.3 | 12.5 | 10.0 | 12.7 | 9.9 | 10.7 | 8.7 | 8.5 | 7.8 | 9.8 | 7.2 | 2.4 | 6.8 | 4.1 | 6.6 | |||||||||||||||||||||||
| Depreciation & Amortization | 5.5 | 5.2 | 5.0 | 5.2 | 5.1 | 5.3 | 5.0 | 4.5 | 4.2 | 4.7 | 4.7 | 4.2 | 4.0 | 3.3 | 4.3 | 3.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 10.5 | 15.2 | 24.5 | 91.2 | 37.7 | 27.3 | 12.3 | 17.3 | 8.7 | 39.4 | 7.9 | 10.0 | 9.3 | 2.5 | 405.0 | 8.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 81.3 | 30.9 | 130.4 | 33.7 | 80.7 | 114.3 | 9.7 | 5.3 | 1.5 | (26.1) | (0.8) | (0.4) | (4.4) | (5.8) | (428.7) | (1.4) | 29.2 | 72.3 | 74.5 | 27.6 | (4.1) | 151.7 | 1.8 | 0.6 | (0.9) | (3.6) | (0.9) | (1.5) | (0.9) | 0.4 | (0.4) | (0.5) | (0.4) | (3.6) | (0.7) | (1.2) | (0.2) | (0.1) | (0.1) | (0.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - |
| Interest Expense | 4.7 | 5.0 | 5.5 | 5.7 | 6.1 | 5.1 | 5.4 | 5.1 | 4.4 | 4.2 | 4.1 | 4.8 | 3.1 | 2.9 | 3.4 | 4.4 | 1.9 | 3.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.0) | (0.0) | (1.0) | (4.3) | (3.3) | (0.0) | (0.1) | 0.6 | 0.2 | (0.3) | 0.1 | 0.1 | (0.2) | (0.2) | 0.6 | 1.4 | (2.4) | |||||||||||||||||||||||
| Pre-Tax Income | 76.6 | 25.9 | 123.9 | 23.7 | 71.2 | 108.7 | (2.6) | 3.9 | (0.2) | (30.7) | (4.9) | (5.1) | (7.8) | (8.9) | (431.5) | (4.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 13.8 | 9.3 | 27.1 | 7.6 | 20.4 | 9.2 | 4.6 | 0.9 | 0.4 | (3.0) | (0.3) | (0.8) | (0.9) | 1.8 | (8.5) | 19.7 | 0.2 | 0.0 | 0.5 | 0.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 62.8 | 16.6 | 96.8 | 16.1 | 50.8 | 99.5 | (7.2) | 3.0 | (0.5) | (27.7) | (4.5) | (4.3) | (6.9) | (10.7) | (422.9) | (24.0) | 24.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 62.8 | 16.6 | 96.8 | 16.1 | 50.8 | 99.5 | (7.2) | 3.0 | (0.5) | (27.7) | (4.5) | (4.3) | (6.9) | (10.7) | (422.9) | (24.0) | 24.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 46.8 | 11.8 | 55.4 | (17.7) | 21.2 | 61.6 | (8.8) | (0.4) | (0.4) | (31.6) | (5.5) | (3.5) | (5.1) | (14.8) | (412.2) | (19.3) | ||||||||||||||||||||||||
| Less: Minority Interest | 16.0 | 4.8 | 41.4 | 33.8 | 29.6 | 37.9 | 1.6 | 3.4 | (0.2) | 3.9 | 1.0 | (0.8) | (1.8) | 4.1 | (10.7) | (4.7) | 3.4 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 46.8 | 11.8 | 55.4 | (17.7) | 21.2 | 61.6 | (8.8) | (0.4) | (0.4) | (31.6) | (5.5) | (3.5) | (5.1) | 33.7 | (422.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 6.70 | - | 8.27 | (2.95) | 3.74 | - | (1.72) | (0.07) | (0.08) | - | (1.25) | (0.79) | (0.12) | - | (0.62) | (0.03) | 0.04 | - | 0.09 | 0.05 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 6.52 | - | 7.76 | (2.95) | 3.33 | - | (1.72) | (0.07) | (0.08) | - | (1.25) | (0.79) | (0.12) | - | (0.62) | (0.03) | 0.04 | - | ||||||||||||||||||||||
| Shares Basic | 7.0 | - | 6.7 | 6.0 | 5.7 | - | 5.1 | 5.0 | 4.8 | - | 4.4 | 4.4 | 43.4 | - | 649.6 | 646.4 | 592.8 | - | ||||||||||||||||||||||
| Shares Diluted | 7.2 | - | 7.2 | 6.0 | 6.5 | - | 5.1 | 5.0 | 4.8 | - | 4.4 | 656.6 | 43.4 | - | 654.8 | 646.4 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 86.8 | 36.1 | 135.4 | 38.9 | 85.8 | 119.6 | 14.6 | 9.8 | 5.6 | (21.5) | 3.9 | 3.8 | (0.5) | (2.5) | (424.4) | 1.8 | 31.6 | 75.9 | 76.3 | 29.8 | (4.1) | - | - | - | (0.9) | - | - | - | (0.9) | - | - | - | (0.4) | - | - | - | (0.2) | - | - | - |
| EBIT | 81.3 | 30.9 | 130.4 | 33.7 | 80.7 | 114.3 | 9.7 | 5.3 | 1.5 | (26.1) | (0.8) | (0.4) | (4.4) | (5.8) | (428.7) | (1.4) | 29.2 | 72.3 | 74.5 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | 0.2 | 0.6 | 0.2 | - | - | - | - | - | - | - | - |
| General & Administrative | 56.0 | 51.7 | 41.9 | 33.2 | 19.8 | 5.5 | 4.4 | 3.7 | 0.9 | 1.8 | 0.4 | 0.5 | 0.7 | 1.7 | 2.4 | 1.9 | 1.8 |
| Depreciation & Amortization | 20.9 | 20.5 | 19.0 | 17.6 | 13.1 | 7.7 | 5.9 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 1.3 | 1.3 | 1.5 | 1.6 | 1.2 | 0.0 | 0.0 | 0.1 | 0.5 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | 49.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 141.4 | 168.7 | 65.6 | 66.5 | 422.0 | 9.0 | 4.4 | 7.4 | 1.7 | 5.7 | 0.4 | - | - | - | - | - | - |
| (1.6) |
| (0.8) |
| (1.3) |
| - |
| Interest Expense | 20.8 | 22.2 | 19.9 | 16.3 | 12.5 | 6.2 | 6.4 | 0.1 | 0.1 | 0.4 | 0.0 | (0.0) | (0.0) | (0.1) | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (5.3) | (8.6) | 0.7 | (0.4) | (0.6) | 5.4 | (1.0) | (0.2) | (0.1) | (0.3) | (0.0) | (0.0) | 0.1 | 0.7 | 0.0 | 0.0 | - |
| Pre-Tax Income | 250.1 | 244.8 | 109.8 | (48.5) | (419.6) | 169.5 | 145.7 | (7.1) | - | - | - | (0.5) | (0.6) | (0.1) | (1.5) | (0.8) | (1.3) |
| - |
| - |
| Net Income From Continuing Ops | 192.3 | 180.4 | 94.8 | (43.4) | (432.7) | 13.7 | 5.5 | (7.1) | (2.8) | (6.0) | (0.5) | (0.5) | (0.7) | (0.1) | (1.6) | (0.5) | (0.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | (0.1) | 0.0 | 0.0 | 6.6 | (7.0) | 0.6 | (0.0) | 0.3 | - | 0.2 | 1.0 |
| Net Income | 192.3 | 180.4 | 94.8 | (43.4) | (432.7) | 168.5 | 145.6 | (7.1) | (1.0) | 0.6 | (7.4) | 0.1 | (0.7) | 0.3 | (1.6) | (0.4) | 0.2 |
| Net Income Attributable To Parent | 96.4 | 70.8 | 52.1 | (45.8) | (424.8) | 132.6 | 106.0 | (7.1) | (1.0) | 0.6 | (7.4) | 0.1 | (0.7) | 0.3 | (1.6) | (0.4) | 0.2 |
| Less: Minority Interest | 95.9 | 109.6 | 42.7 | 2.4 | (8.0) | 35.9 | 39.6 | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 96.4 | 70.8 | 52.1 | (45.8) | (424.8) | 13.7 | 5.7 | (7.1) | (1.0) | 0.6 | (7.4) | 0.1 | (0.7) | 0.3 | (1.6) | (0.4) | 0.2 |
| - |
| EPS Diluted | 13.42 | 10.48 | 9.69 | (10.39) | (100.36) | 0.22 | 0.18 | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 7.0 | 6.4 | 5.1 | 4.4 | 4.2 | 592.8 | 592.8 | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 7.2 | 6.8 | 5.5 | 4.4 | 4.2 | - | - | - | - | - | 39.7 | 29.2 | 25.9 | 26.0 | 24.0 | - | - |
| (1.3) |
| EBIT | 276.2 | 275.6 | 130.7 | (31.8) | (406.6) | 170.3 | 153.2 | (6.9) | (0.8) | (5.7) | (0.4) | (0.5) | (0.7) | (0.7) | (1.6) | (0.8) | (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| 1.5 |
| 1.5 |
| 4.4 |
| 1.6 |
| 0.7 |
| 1.3 |
| 0.8 |
| 1.1 |
| 0.7 |
| 1.2 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.9 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 2.4 |
| 3.6 |
| 1.9 |
| 2.2 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 1.4 |
| 1.5 |
| 1.5 |
| 4.6 |
| 5.4 |
| (1.6) |
| (0.5) |
| 1.2 |
| 3.8 |
| 1.0 |
| 1.6 |
| 1.0 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 3.6 |
| 0.7 |
| 1.2 |
| 0.2 |
| - |
| - |
| - |
| 1.3 |
| 1.5 |
| 0.3 |
| 6.1 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.2) |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 1.7 |
| 4.1 |
| (0.3) |
| (0.5) |
| (0.0) |
| (0.4) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.6 |
| (0.2) |
| (0.2) |
| (0.2) |
| 0.1 |
| (0.0) |
| (0.4) |
| (0.0) |
| - |
| (0.1) |
| - |
| 25.0 |
| 68.9 |
| 74.9 |
| 30.2 |
| (4.5) |
| 144.8 |
| 1.8 |
| 0.2 |
| (1.0) |
| (3.7) |
| (0.9) |
| (1.6) |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (0.1) |
| (86.0) |
| 74.5 |
| 29.7 |
| (4.5) |
| 4.7 |
| 1.8 |
| 0.2 |
| (1.2) |
| (3.7) |
| (0.9) |
| (1.6) |
| (1.0) |
| (0.9) |
| (0.6) |
| (0.7) |
| (0.6) |
| (3.5) |
| (0.7) |
| (1.6) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.4) |
| 7.1 |
| 0.0 |
| (0.1) |
| (7.2) |
| 0.3 |
| (0.0) |
| 13.5 |
| 74.5 |
| 29.7 |
| 50.9 |
| 144.7 |
| 1.8 |
| 0.2 |
| (1.1) |
| (3.7) |
| (0.9) |
| (1.6) |
| (1.0) |
| 1.0 |
| (0.6) |
| (0.7) |
| (0.6) |
| (3.9) |
| 6.3 |
| (1.6) |
| (0.2) |
| (7.3) |
| 0.2 |
| (0.1) |
| 21.4 |
| 32.9 |
| 74.5 |
| 29.7 |
| (4.5) |
| 105.1 |
| 1.8 |
| 0.2 |
| (1.1) |
| (3.7) |
| (0.9) |
| (1.6) |
| (1.0) |
| 1.0 |
| (0.6) |
| (0.7) |
| (0.6) |
| (3.9) |
| 6.3 |
| (1.6) |
| (0.2) |
| (7.3) |
| 0.2 |
| (0.1) |
| 35.9 |
| 0.1 |
| (0.0) |
| (0.0) |
| 39.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.4) |
| (16.6) |
| (62.7) |
| 53.8 |
| 27.1 |
| (4.5) |
| 4.8 |
| 1.8 |
| 0.2 |
| (1.1) |
| (3.7) |
| (0.9) |
| (1.6) |
| (1.0) |
| 1.0 |
| (0.6) |
| (0.7) |
| (0.6) |
| (3.9) |
| 6.3 |
| (1.6) |
| (0.2) |
| (7.3) |
| 0.2 |
| (0.1) |
| 0.09 |
| 0.05 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 592.8 |
| 592.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 592.8 |
| 592.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.8 |
| - |
| - |
| - |
| 27.6 |
| (4.1) |
| 151.7 |
| 1.8 |
| 0.6 |
| (0.9) |
| (3.6) |
| (0.9) |
| (1.5) |
| (0.9) |
| 0.4 |
| (0.4) |
| (0.5) |
| (0.4) |
| (3.6) |
| (0.7) |
| (1.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |