| (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 | 45.1 | 50.3 | 52.2 | 60.4 | 40.2 | 58.6 | 60.1 | 46.8 | 45.1 | 45.3 | 66.6 | 65.1 | 45.8 | 47.2 | 51.2 | 64.5 | ||||||||||||||||||||||||
| (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 | 207.9 | 203.0 | 210.5 | 222.7 | 203.1 | 139.1 | 77.9 | 276.8 | 308.9 | 279.6 | 270.9 | 257.9 | 255.2 | 258.2 | 254.4 | 254.4 | 229.3 | 217.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | 244.7 | 224.5 | 214.9 | 207.5 | 198.2 | 204.0 | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | 64.2 | 55.1 | 55.9 | 50.4 | 57.0 | 54.2 | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (2.0) | (5.3) | (14.0) | (12.0) | (28.5) | (41.8) | (61.3) | 9.1 | 23.6 | 20.4 | 20.7 | 23.7 | 22.7 | 20.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | 0.1 | 1.3 | 0.7 | 0.4 | 0.8 | 1.5 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 1.2 | 0.9 | 0.5 | 0.6 | 0.8 | 5.9 | (5.0) | 28.8 | 3.3 | 3.3 | 4.1 | 5.1 | (8.9) | 4.9 | 4.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.77) | (0.62) | (1.58) | (1.38) | (1.64) | 1.46 | (3.00) | (1.17) | 0.61 | 1.34 | 0.42 | 0.99 | 1.08 | 0.39 | (0.04) | 0.44 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 11.0 | 7.9 | 1.7 | 6.4 | (7.6) | (19.0) | (39.0) | 31.9 | 45.9 | 37.3 | 36.4 | 38.3 | 38.1 | 36.1 | 35.2 | 34.8 | ||
| 40.2 |
| 49.9 |
| 31.8 |
| 36.0 |
| 21.3 |
| 15.0 |
| 10.2 |
| 3.4 |
| 49.2 |
| 68.9 |
| 70.4 |
| 76.0 |
| 61.5 |
| 74.5 |
| 74.3 |
| 84.3 |
| 75.9 |
| 71.6 |
| 66.1 |
| 72.4 |
| 69.5 |
| 67.8 |
| 71.3 |
| 66.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 4.7 | 4.1 | 4.7 | 5.4 | 5.2 | 4.5 | 4.9 | 5.3 | 5.4 | 4.5 | 5.4 | 5.1 | 5.2 | 4.1 | 5.3 | 6.3 | 5.8 | |||||||||||||||||||||||
| Depreciation & Amortization | 3.2 | 3.2 | 3.2 | 3.4 | 3.4 | 3.6 | 3.9 | 4.0 | 4.2 | 4.5 | 4.6 | 4.7 | 4.6 | 5.1 | 5.0 | 5.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | (0.0) | 0.3 | 0.2 | 0.2 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 48.8 | 51.2 | 52.5 | 57.5 | 47.1 | 57.0 | 60.4 | 54.5 | 52.6 | 52.3 | 65.5 | 63.3 | 53.7 | 55.6 | 57.9 | 66.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (3.6) | (1.0) | (0.3) | 2.9 | (6.9) | 1.5 | (0.3) | (7.7) | (7.5) | (7.0) | 1.0 | 1.8 | (7.9) | (8.4) | (6.7) | (1.6) | (11.8) | (4.3) | (11.0) | (12.5) | (14.0) | (14.7) | (17.4) | (22.2) | (7.0) | 1.9 | 2.8 | 5.7 | (1.4) | 4.8 | 4.5 | 8.6 | 5.7 | 3.4 | 3.7 | 7.8 | 5.5 | 3.3 | 6.6 | 6.1 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 4.2 | 4.7 | 4.2 | 4.4 | 4.7 | 5.2 | 5.2 | 5.4 | 5.3 | 5.4 | 5.1 | 4.9 | 4.1 | 4.2 | 3.7 | 3.3 | 3.2 | 3.3 | ||||||||||||||||||||||
| Income From Equity Investments | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | (0.6) | 0.1 | 0.1 | (0.0) | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.2 | ||||||||||||||||||||||||
| Other Non-Operating Income | (0.5) | (0.0) | 0.5 | (2.3) | (0.3) | 2.1 | (0.7) | (0.2) | 0.3 | (0.5) | 0.3 | (0.1) | 0.2 | (1.6) | 5.5 | 3.8 | (0.8) | |||||||||||||||||||||||
| Pre-Tax Income | (8.3) | (2.8) | (4.0) | (1.6) | (5.4) | (2.2) | (6.4) | (13.2) | (13.6) | (12.3) | (3.6) | (3.0) | (11.8) | (14.1) | (5.0) | (0.9) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.1) | (0.2) | 0.3 | 1.2 | (0.5) | 0.2 | 0.7 | (0.2) | (0.2) | 0.3 | 0.9 | (0.1) | (0.5) | (0.7) | 0.3 | 1.5 | (0.4) | (6.4) | (0.9) | 5.5 | 7.7 | 0.1 | (0.5) | (1.6) | (3.0) | 29.9 | (0.5) | (1.6) | 1.1 | 5.6 | (1.5) | (2.0) | 1.2 | (5.0) | 0.8 | 5.8 | 1.7 | (0.1) | 1.3 | 1.7 |
| Net Income From Continuing Ops | (8.1) | (2.6) | (4.3) | (2.8) | (4.9) | (2.4) | (7.1) | (13.0) | (13.4) | (12.5) | (4.5) | (2.9) | (11.3) | (13.5) | (5.3) | (2.4) | (15.5) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (8.1) | (2.6) | (4.3) | (2.8) | (4.9) | (2.4) | (7.1) | (13.0) | (13.4) | (12.5) | (4.5) | (2.9) | (11.3) | (13.5) | (5.3) | (2.4) | (15.5) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (8.1) | (2.6) | (4.2) | (2.7) | (4.8) | (2.2) | (7.0) | (12.8) | (13.2) | (12.4) | (4.4) | (2.8) | (11.1) | (13.2) | (5.2) | (2.4) | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | (0.0) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.2) | (0.2) | (0.1) | (0.0) | (0.1) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (8.1) | (2.6) | (4.2) | (2.7) | (4.8) | (2.2) | (7.0) | (12.8) | (13.2) | (12.4) | (4.4) | (2.8) | (11.1) | (13.2) | (5.2) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.36) | - | (0.18) | (0.12) | (0.21) | - | (0.31) | (0.57) | (0.59) | - | (0.20) | (0.12) | (0.50) | - | (0.23) | (0.11) | (0.70) | - | (0.46) | 1.04 | 0.87 | - | (0.88) | (1.04) | (0.27) | - | 0.04 | 0.10 | (0.09) | - | 0.06 | 0.22 | 0.13 | - | 0.07 | 0.82 | 0.13 | - | 0.17 | 0.13 |
| EPS Diluted | (0.36) | - | (0.18) | (0.12) | (0.21) | - | (0.31) | (0.57) | (0.59) | - | (0.20) | (0.12) | (0.50) | - | (0.23) | (0.11) | (0.70) | - | ||||||||||||||||||||||
| Shares Basic | 22.7 | - | 22.7 | 22.7 | 22.4 | - | 22.4 | 22.4 | 22.3 | - | 22.3 | 22.3 | 22.1 | - | 22.0 | 22.0 | 22.0 | - | ||||||||||||||||||||||
| Shares Diluted | 22.7 | - | 22.7 | 22.7 | 22.4 | - | 22.4 | 22.4 | 22.3 | - | 23.5 | 23.5 | 22.1 | - | 22.0 | 23.0 | 22.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (0.4) | 2.2 | 2.9 | 6.3 | (3.5) | 5.2 | 3.6 | (3.7) | (3.3) | (2.4) | 5.6 | 6.5 | (3.2) | (3.3) | (1.7) | 3.7 | (6.3) | 1.4 | (5.4) | (6.7) | (8.3) | (8.5) | (11.8) | (16.9) | (1.8) | 7.8 | 8.5 | 11.3 | 4.2 | 10.3 | 10.4 | 14.2 | 10.9 | 8.2 | 7.8 | 11.8 | 9.5 | 7.2 | 10.7 | 9.9 |
| EBIT | (3.6) | (1.0) | (0.3) | 2.9 | (6.9) | 1.5 | (0.3) | (7.7) | (7.5) | (7.0) | 1.0 | 1.8 | (7.9) | (8.4) | (6.7) | (1.6) | (11.8) | (4.3) | (11.0) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 18.9 | 19.3 | 20.2 | 20.2 | 21.4 | 25.1 | 17.0 | 25.4 | 27.3 | 25.3 | 26.9 | 18.7 | 18.9 | 18.1 | 16.1 | 17.4 | 17.6 | 17.6 |
| Depreciation & Amortization | 13.1 | 13.2 | 15.8 | 18.4 | 20.9 | 22.7 | 22.3 | 22.7 | 22.3 | 16.9 | 15.7 | 14.6 | 15.5 | 15.2 | 16.0 | 16.6 | 15.6 | 15.2 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.2 | 0.3 | 0.6 | 0.7 | 0.9 | 0.7 | 1.9 | 1.7 | 1.9 | 1.7 | 2.0 | 2.2 | 2.2 | 2.4 | 2.6 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 |
| Total Operating Expenses | 210.0 | 208.3 | 224.6 | 234.8 | 231.6 | 180.9 | 139.2 | 267.6 | 285.3 | 259.2 | 250.2 | 234.2 | 232.6 | 237.3 | 235.3 | 226.8 | 216.3 | 203.1 |
| 19.1 |
| 18.2 |
| 13.1 |
| 13.9 |
| 1.4 |
| 1.2 |
| Interest Expense | 17.4 | 17.9 | 21.2 | 19.4 | 14.4 | 13.7 | 9.4 | 7.9 | 6.8 | 6.2 | 6.8 | 7.3 | 9.7 | 10.4 | 17.2 | 22.5 | 13.6 | 15.7 |
| Income From Equity Investments | 0.6 | 0.6 | (0.4) | 0.5 | 0.3 | 0.3 | (0.4) | 0.8 | 1.0 | 0.8 | 1.0 | 1.2 | 1.0 | 1.4 | 1.6 | (1.6) | 1.3 | 0.1 |
| Other Non-Operating Income | (2.3) | (2.2) | 1.5 | (0.2) | 6.8 | 3.8 | 0.3 | 0.3 | (0.3) | 0.6 | (0.1) | (0.4) | 1.6 | 1.9 | (0.6) | 1.2 | (0.3) | (2.0) |
| Pre-Tax Income | (16.7) | (13.8) | (35.4) | (30.6) | (35.8) | 40.8 | (70.8) | 2.3 | 17.5 | 34.2 | 13.8 | 28.2 | 16.4 | 14.1 | 2.3 | (1.8) | 0.8 | 8.0 |
| (12.3) |
| 14.3 |
| 2.0 |
| Net Income From Continuing Ops | (17.8) | (14.7) | (35.9) | (31.2) | (36.7) | 34.8 | (65.9) | (26.5) | 14.2 | 30.9 | 9.7 | 23.0 | 25.7 | 9.0 | (0.5) | 8.1 | (12.7) | 6.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | 0.2 | 0.1 | - |
| Net Income | (17.8) | (14.7) | (35.9) | (31.2) | (36.7) | 34.8 | (65.9) | (26.5) | 14.2 | 30.9 | 9.7 | 23.0 | 25.3 | 9.1 | (1.4) | 10.9 | (12.0) | 6.5 |
| Net Income Attributable To Parent | (17.5) | (14.1) | (35.3) | (30.7) | (36.2) | 31.9 | (65.2) | (26.4) | 14.0 | 30.9 | 9.7 | 23.1 | 25.3 | 9.0 | (0.9) | 10.0 | (12.7) | 6.1 |
| Less: Minority Interest | (0.3) | (0.5) | (0.6) | (0.5) | (0.5) | 2.9 | (0.7) | (0.1) | 0.1 | 0.0 | 0.0 | (0.1) | (0.1) | 0.1 | (0.5) | 0.9 | 0.6 | 0.4 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (17.5) | (14.1) | (35.3) | (30.7) | (36.2) | 31.9 | (65.2) | (26.4) | 14.0 | 30.9 | 9.7 | 23.1 | 25.3 | 9.0 | (0.9) | 10.0 | (12.7) | 6.1 |
| (0.56) |
| 0.27 |
| EPS Diluted | (0.77) | (0.62) | (1.58) | (1.38) | (1.64) | 1.42 | (3.00) | (1.17) | 0.60 | 1.33 | 0.41 | 0.98 | 1.07 | 0.38 | (0.04) | 0.43 | (0.56) | 0.27 |
| Shares Basic | 22.7 | 22.7 | 22.4 | 22.2 | 22.0 | 21.8 | 21.7 | 22.6 | 23.0 | 23.0 | 23.3 | 23.3 | 23.4 | 23.3 | 23.0 | 22.8 | 22.8 | 22.6 |
| Shares Diluted | 22.7 | 22.7 | 22.4 | 22.2 | 22.0 | 22.4 | 22.2 | 22.8 | 23.2 | 23.2 | 23.5 | 23.5 | 23.7 | 23.5 | 23.0 | 23.0 | 22.8 | 22.8 |
| 28.6 |
| 29.1 |
| EBIT | (2.0) | (5.3) | (14.0) | (12.0) | (28.5) | (41.8) | (61.3) | 9.1 | 23.6 | 20.4 | 20.7 | 23.7 | 22.7 | 20.9 | 19.1 | 18.2 | 13.1 | 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.3 |
| 8.8 |
| 5.1 |
| 1.7 |
| 4.2 |
| 5.1 |
| 5.9 |
| 7.0 |
| 5.9 |
| 6.0 |
| 6.5 |
| 6.1 |
| 6.5 |
| 7.2 |
| 7.6 |
| 7.2 |
| 5.8 |
| 6.1 |
| 6.2 |
| 8.5 |
| 6.2 |
| 6.0 |
| 5.5 |
| 5.7 |
| 5.6 |
| 5.8 |
| 5.7 |
| 6.2 |
| 5.6 |
| 5.3 |
| 5.3 |
| 5.9 |
| 5.7 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.8 |
| 5.6 |
| 5.3 |
| 4.8 |
| 4.1 |
| 4.1 |
| 3.9 |
| 3.9 |
| 4.1 |
| 3.8 |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.1 |
| 0.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.0 |
| 54.3 |
| 42.8 |
| 48.6 |
| 35.3 |
| 29.7 |
| 27.6 |
| 25.6 |
| 56.3 |
| 67.0 |
| 67.5 |
| 70.3 |
| 62.9 |
| 69.8 |
| 69.7 |
| 75.6 |
| 70.2 |
| 68.1 |
| 62.4 |
| 64.7 |
| 63.9 |
| 64.5 |
| 64.7 |
| 60.8 |
| 3.1 |
| 3.0 |
| 4.4 |
| 3.2 |
| 2.4 |
| 2.0 |
| 1.8 |
| 2.0 |
| 1.9 |
| 2.2 |
| 1.9 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.6 |
| 0.9 |
| 1.7 |
| 1.8 |
| 1.9 |
| 1.5 |
| 1.6 |
| 1.8 |
| (0.1) |
| 0.1 |
| (0.1) |
| 0.3 |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.3) |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.0 |
| 0.3 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 1.5 |
| 0.4 |
| 0.2 |
| 1.6 |
| 0.5 |
| 0.0 |
| 0.0 |
| (0.2) |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.3) |
| 0.1 |
| 0.0 |
| 0.8 |
| 0.1 |
| (0.0) |
| (0.0) |
| (15.8) |
| (6.1) |
| (11.1) |
| 28.1 |
| 29.8 |
| (17.6) |
| (19.8) |
| (24.5) |
| (9.0) |
| 0.3 |
| 1.3 |
| 3.9 |
| (3.2) |
| 3.4 |
| 2.7 |
| 7.1 |
| 4.3 |
| 2.3 |
| 2.2 |
| 24.9 |
| 4.7 |
| 0.5 |
| 5.2 |
| 4.6 |
| 0.4 |
| (10.2) |
| 22.6 |
| 22.1 |
| (17.7) |
| (19.4) |
| (22.9) |
| (6.0) |
| (27.5) |
| 0.8 |
| 2.3 |
| (2.1) |
| 4.7 |
| 1.3 |
| 5.1 |
| 3.1 |
| 7.3 |
| 1.5 |
| 19.1 |
| 3.0 |
| 0.6 |
| 3.9 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| (10.2) |
| 22.6 |
| 22.1 |
| (17.7) |
| (19.4) |
| (22.9) |
| (6.0) |
| (27.5) |
| 0.8 |
| 2.3 |
| (2.1) |
| 4.7 |
| 1.3 |
| 5.1 |
| 3.1 |
| 7.3 |
| 1.5 |
| 19.1 |
| 3.0 |
| 0.6 |
| 3.9 |
| 2.9 |
| (15.4) |
| 0.3 |
| (10.1) |
| 22.7 |
| 19.0 |
| (17.4) |
| (19.2) |
| (22.7) |
| (5.9) |
| (27.5) |
| 0.9 |
| 2.3 |
| (2.1) |
| 4.6 |
| 1.3 |
| 5.0 |
| 3.1 |
| 7.2 |
| 1.6 |
| 19.0 |
| 3.0 |
| 0.6 |
| 3.9 |
| 3.0 |
| 0.0 |
| (0.1) |
| (0.1) |
| 3.1 |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| 0.1 |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.4) |
| (15.4) |
| 0.3 |
| (10.1) |
| 22.7 |
| 19.0 |
| (17.4) |
| (19.2) |
| (22.7) |
| (5.9) |
| (27.5) |
| 0.9 |
| 2.3 |
| (2.1) |
| 4.6 |
| 1.3 |
| 5.0 |
| 3.1 |
| 7.2 |
| 1.6 |
| 19.0 |
| 3.0 |
| 0.6 |
| 3.9 |
| 3.0 |
| (0.46) |
| 1.01 |
| 0.86 |
| - |
| (0.88) |
| (1.04) |
| (0.27) |
| - |
| 0.04 |
| 0.10 |
| (0.09) |
| - |
| 0.06 |
| 0.22 |
| 0.13 |
| - |
| 0.07 |
| 0.81 |
| 0.13 |
| - |
| 0.16 |
| 0.13 |
| 21.8 |
| 21.8 |
| 21.8 |
| - |
| 21.7 |
| 21.7 |
| 21.8 |
| - |
| 22.5 |
| 22.9 |
| 22.9 |
| - |
| 23.0 |
| 22.9 |
| 23.0 |
| - |
| 23.0 |
| 23.1 |
| 23.2 |
| - |
| 23.3 |
| 23.3 |
| 21.8 |
| 22.5 |
| 22.2 |
| - |
| 21.7 |
| 21.7 |
| 22.1 |
| - |
| 22.7 |
| 23.1 |
| 23.1 |
| - |
| 23.2 |
| 23.1 |
| 23.1 |
| - |
| 23.2 |
| 23.4 |
| 23.5 |
| - |
| 23.5 |
| 23.5 |
| (12.5) |
| (14.0) |
| (14.7) |
| (17.4) |
| (22.2) |
| (7.0) |
| 1.9 |
| 2.8 |
| 5.7 |
| (1.4) |
| 4.8 |
| 4.5 |
| 8.6 |
| 5.7 |
| 3.4 |
| 3.7 |
| 7.8 |
| 5.5 |
| 3.3 |
| 6.6 |
| 6.1 |