| (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 | 73.7 | 66.9 | 78.6 | 82.6 | 79.1 | 83.4 | 89.2 | 99.1 | 94.5 | 99.9 | 93.7 | 79.3 | 88.1 | 99.7 | 94.4 | 85.0 | ||||||||||||||||||||||||
| (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 | 301.8 | 307.2 | 366.3 | 361.1 | 347.2 | 196.3 | 113.0 | 195.7 | 120.1 | 66.7 | 30.9 | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | 0.5 | 1.8 | 4.3 | 4.1 | 2.9 | 27.8 | 16.0 | 9.9 | - | - | - | - | - | - |
| Gross Profit | - | - | - | 360.6 | 345.4 | 192.0 | 108.9 | 192.8 | 92.3 | 50.7 | 21.0 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (198.5) | (34.3) | 132.9 | 145.8 | 191.7 | 95.8 | (268.7) | 60.1 | 20.0 | 16.0 | (57.0) | (13.3) | 12.6 | (0.4) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 0.3 | 0.3 | 0.5 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (22.5) | (7.5) | 20.4 | 0.1 | 8.4 | 0.1 | (6.0) | 13.8 | 3.4 | 10.4 | (20.0) | (5.0) | 4.2 | 0.1 | (0.3) | ||
| Per Share | |||||||||||||||||
| EPS Basic | (1.27) | (0.17) | 0.34 | 0.55 | 1.14 | 0.03 | (3.48) | 0.44 | 0.15 | 0.03 | (0.97) | (0.32) | 0.34 | (0.03) | (0.21) | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (103.3) | 62.1 | 231.6 | 234.4 | 247.5 | 132.9 | (225.7) | 116.3 | 59.0 | 36.5 | (56.7) | (13.0) | 12.7 | 1.9 | (1.5) | (0.3) | |
| 68.2 |
| 59.7 |
| 49.4 |
| 47.8 |
| 39.5 |
| 31.4 |
| 31.5 |
| 10.6 |
| 39.6 |
| 52.2 |
| 50.3 |
| 51.3 |
| 41.8 |
| 27.6 |
| 32.7 |
| 29.9 |
| 29.9 |
| - |
| 16.6 |
| 14.5 |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 1.3 | 1.4 | 1.1 | 0.9 | 0.9 | 1.3 | 1.1 | 0.6 | 1.1 | (33.6) | 15.5 | 11.6 | 9.4 | 8.2 | 7.2 | 6.6 | 5.8 | - | 4.3 | 3.5 | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 84.4 | 66.9 | 58.2 | 48.3 | 46.9 | 38.6 | 30.1 | 30.4 | 10.0 | 38.4 | 85.8 | 34.9 | 39.8 | 32.4 | 19.4 | 25.5 | 23.3 | 24.1 | - | 12.4 | 11.0 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 7.4 | 8.0 | 8.1 | 7.1 | 8.6 | 8.0 | 6.4 | 7.7 | 7.5 | 8.2 | 7.1 | 6.8 | 7.1 | 8.3 | 7.4 | 5.8 | 5.5 | |||||||||||||||||||||||
| Depreciation & Amortization | 21.4 | 23.0 | 25.2 | 25.6 | 22.6 | 24.5 | 25.7 | 24.7 | 23.8 | 24.6 | 22.0 | 20.8 | 21.3 | 20.9 | 14.3 | 10.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 215.5 | 92.0 | 133.6 | 59.1 | 56.7 | 59.8 | 59.4 | 57.3 | 56.9 | 59.0 | 54.1 | 49.7 | 52.4 | 53.9 | 40.8 | 30.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (141.8) | (25.2) | (55.0) | 23.5 | 22.4 | 23.6 | 29.8 | 41.8 | 37.6 | 40.9 | 39.6 | 29.7 | 35.7 | 45.8 | 53.6 | 54.2 | 38.2 | 31.9 | 24.4 | 23.2 | 16.3 | (128.4) | 6.5 | (156.8) | 10.1 | 17.9 | 14.3 | 17.6 | 10.2 | (10.0) | 9.6 | 9.4 | 10.9 | 6.6 | 4.3 | 2.6 | 2.5 | 1.4 | (9.1) | (25.5) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | (0.0) | 0.0 | 0.1 |
| Interest Expense | 8.6 | 9.1 | 10.1 | 11.8 | 9.5 | 10.1 | 10.8 | 10.9 | 11.5 | 11.6 | 11.4 | 10.6 | 10.4 | 9.5 | 7.0 | 3.3 | 3.4 | 3.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (90.8) | 8.5 | (9.4) | 3.3 | (10.2) | (16.2) | 14.1 | (12.6) | (30.4) | 17.9 | (50.5) | (7.2) | (0.9) | (28.8) | 25.8 | (10.7) | (31.0) | |||||||||||||||||||||||
| Pre-Tax Income | (232.6) | (16.6) | (64.4) | 26.7 | 12.2 | 7.5 | 44.0 | 29.2 | 7.2 | 58.8 | (11.0) | 22.4 | 34.7 | 17.0 | 79.4 | 43.4 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (12.0) | (3.8) | (12.8) | 6.1 | 3.0 | 1.8 | 10.1 | 6.8 | 1.7 | 7.9 | (3.4) | (6.4) | 2.0 | 2.5 | 4.3 | 1.5 | 0.1 | (0.1) | (0.0) | 0.2 | 0.0 | 21.2 | (0.5) | (39.1) | 12.4 | 2.6 | 2.8 | 3.6 | 4.9 | (1.4) | 0.6 | 1.3 | 3.0 | 6.9 | 1.4 | 0.8 | 1.3 | 1.8 | (3.3) | (9.6) |
| Net Income From Continuing Ops | (220.6) | (12.8) | (51.6) | 20.6 | 9.1 | 5.7 | 33.9 | 22.4 | 5.5 | 50.9 | (7.5) | 28.8 | 32.7 | 14.5 | 75.1 | 41.9 | 7.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (220.6) | (12.8) | (51.6) | 20.6 | 9.1 | 5.7 | 33.9 | 22.4 | 5.5 | 50.9 | (7.5) | 28.8 | 32.7 | 14.5 | 75.1 | 41.9 | 7.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (220.6) | (12.8) | (51.6) | 20.6 | 9.1 | 5.7 | 33.9 | 22.4 | 5.5 | 50.9 | (7.5) | 28.8 | 32.7 | 14.5 | 75.1 | 41.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (220.6) | (12.8) | (51.6) | 20.6 | 9.1 | 5.7 | 33.9 | 22.4 | 5.5 | 50.9 | (7.5) | 28.8 | 32.7 | 14.5 | 75.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (1.06) | - | (0.25) | 0.10 | 0.05 | - | 0.17 | 0.11 | 0.03 | - | (0.04) | 0.15 | 0.18 | - | 0.65 | 0.39 | 0.07 | - | 0.14 | (0.16) | (0.19) | - | (0.03) | (1.99) | 0.64 | - | 0.13 | 0.17 | 0.07 | - | 0.09 | 0.08 | 0.10 | - | 0.06 | 0.04 | 0.03 | - | (0.14) | (0.41) |
| EPS Diluted | (1.06) | - | (0.25) | 0.10 | 0.05 | - | 0.17 | 0.11 | 0.03 | - | (0.04) | 0.15 | 0.17 | - | 0.49 | 0.32 | 0.06 | - | ||||||||||||||||||||||
| Shares Basic | 208.6 | - | 206.7 | 206.5 | 199.3 | - | 198.2 | 198.0 | 197.4 | - | 195.4 | 193.1 | 178.0 | - | 115.4 | 106.4 | 100.2 | - | ||||||||||||||||||||||
| Shares Diluted | 208.6 | - | 206.7 | 207.0 | 201.1 | - | 200.7 | 200.4 | 199.3 | - | 195.4 | 195.9 | 190.1 | - | 151.8 | 130.6 | 124.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (120.4) | (2.2) | (29.8) | 49.0 | 45.0 | 48.2 | 55.5 | 66.5 | 61.4 | 65.5 | 61.6 | 50.5 | 56.9 | 66.7 | 67.9 | 64.9 | 48.0 | 42.3 | 33.7 | 32.5 | 24.4 | (117.2) | 17.3 | (149.5) | 23.8 | 32.5 | 28.5 | 32.3 | 23.2 | 8.9 | 20.5 | 18.5 | 11.0 | 26.8 | 4.4 | 2.7 | 2.6 | 1.5 | (9.0) | (25.4) |
| EBIT | (141.8) | (25.2) | (55.0) | 23.5 | 22.4 | 23.6 | 29.8 | 41.8 | 37.6 | 40.9 | 39.6 | 29.7 | 35.7 | 45.8 | 53.6 | 54.2 | 38.2 | 31.9 | 24.4 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 30.7 | 31.9 | 29.6 | 29.2 | 27.1 | 16.1 | 16.9 | 19.9 | 12.9 | 10.5 | 8.0 | 8.0 | 6.8 | 6.7 | 2.4 | 0.1 | 0.1 |
| Depreciation & Amortization | 95.2 | 96.4 | 98.7 | 88.6 | 55.7 | 37.2 | 43.0 | 56.2 | 39.0 | 20.5 | 0.3 | 0.3 | 0.1 | 2.3 | 0.5 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 500.3 | 341.5 | 233.4 | 215.3 | 155.5 | 100.5 | 381.7 | 135.6 | 100.1 | 50.7 | 87.9 | - | - | - | - | - | - |
| (2.0) |
| (0.3) |
| (0.1) |
| 0.0 |
| Interest Expense | 39.5 | 40.4 | 43.3 | 43.9 | 23.2 | 14.5 | 17.6 | 13.9 | 0.4 | 0.0 | 0.6 | 0.7 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (88.4) | (7.8) | (45.0) | (40.8) | (44.7) | (92.3) | 9.2 | (16.9) | (7.5) | (3.8) | (0.6) | (0.7) | 0.1 | 0.0 | 0.1 | 0.0 | (0.0) |
| Pre-Tax Income | (286.9) | (42.2) | 87.9 | 105.0 | 147.0 | 3.4 | (259.4) | 43.3 | 12.4 | 12.2 | (57.6) | (14.1) | 12.7 | (0.4) | (2.0) | - | - |
| - |
| - |
| Net Income From Continuing Ops | (264.4) | (34.7) | 67.5 | 104.9 | 138.6 | 3.3 | (253.4) | 29.5 | 9.0 | 1.8 | (37.6) | (9.1) | 8.4 | (0.5) | (1.7) | (0.3) | (0.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (264.4) | (34.7) | 67.5 | 104.9 | 138.6 | 3.3 | (253.4) | 29.5 | 9.0 | 1.8 | (37.6) | (9.1) | 8.4 | (0.5) | (1.7) | (0.3) | (0.1) |
| Net Income Attributable To Parent | (264.4) | (34.7) | 67.5 | 104.9 | 138.6 | 3.3 | (253.4) | 29.5 | 9.0 | 1.8 | (37.6) | (9.1) | 8.4 | (0.5) | (1.7) | (0.3) | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (264.4) | (34.7) | 67.5 | 104.9 | 138.6 | 3.3 | (253.4) | 29.5 | 9.0 | 1.8 | (37.6) | (9.1) | 8.4 | (0.5) | (1.7) | (0.3) | (0.1) |
| - |
| EPS Diluted | (1.27) | (0.17) | 0.34 | 0.54 | 0.98 | 0.03 | (3.48) | 0.44 | 0.15 | 0.03 | (0.97) | (0.32) | 0.33 | (0.03) | (0.21) | - | - |
| Shares Basic | 208.6 | 205.0 | 197.9 | 190.6 | 121.3 | 99.4 | 72.9 | 66.6 | 59.5 | 51.4 | 38.7 | 28.2 | 24.7 | 16.4 | 8.1 | - | - |
| Shares Diluted | 208.6 | 205.0 | 200.3 | 195.4 | 141.8 | 121.2 | 72.9 | 66.8 | 60.8 | 52.8 | 38.7 | 28.2 | 25.9 | 16.4 | 8.1 | - | - |
| (0.1) |
| EBIT | (198.5) | (34.3) | 132.9 | 145.8 | 191.7 | 95.8 | (268.7) | 60.1 | 20.0 | 16.0 | (57.0) | (13.3) | 12.6 | (0.4) | (2.0) | (0.3) | (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.4 |
| 3.8 |
| 2.9 |
| 7.2 |
| 2.5 |
| 4.2 |
| 3.0 |
| 4.6 |
| 3.7 |
| 4.7 |
| 6.8 |
| 3.4 |
| 3.2 |
| 3.2 |
| 3.1 |
| 2.9 |
| 2.4 |
| 2.4 |
| 2.8 |
| 2.0 |
| 1.9 |
| 1.9 |
| 9.8 |
| 10.5 |
| 9.3 |
| 9.3 |
| 8.1 |
| 11.2 |
| 10.8 |
| 7.3 |
| 13.7 |
| 14.5 |
| 14.1 |
| 14.6 |
| 12.9 |
| 18.9 |
| 10.9 |
| 9.1 |
| 0.1 |
| 20.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.0 |
| 27.8 |
| 25.0 |
| 24.5 |
| 23.2 |
| 159.8 |
| 25.0 |
| 167.5 |
| 29.5 |
| 34.3 |
| 36.0 |
| 33.7 |
| 31.6 |
| 37.5 |
| 23.1 |
| 20.5 |
| 19.0 |
| - |
| 12.4 |
| 11.9 |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.7 |
| 3.7 |
| 4.7 |
| 4.5 |
| 4.3 |
| 4.2 |
| 4.3 |
| 4.6 |
| 4.3 |
| 0.8 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.8) |
| (10.3) |
| (38.9) |
| (35.3) |
| (10.7) |
| (9.0) |
| (17.3) |
| 46.2 |
| (10.3) |
| (2.7) |
| (2.7) |
| (1.1) |
| 1.5 |
| (3.3) |
| (3.4) |
| (2.3) |
| (4.1) |
| 0.2 |
| 0.0 |
| 0.1 |
| (0.1) |
| (0.1) |
| (0.0) |
| 7.2 |
| 24.1 |
| 14.1 |
| (15.7) |
| (19.1) |
| (139.1) |
| (2.4) |
| (174.1) |
| 56.3 |
| 7.6 |
| 11.7 |
| 14.9 |
| 9.1 |
| (8.5) |
| 6.3 |
| 6.0 |
| 8.6 |
| 2.4 |
| 4.4 |
| 2.7 |
| 2.6 |
| 1.4 |
| (9.2) |
| (25.5) |
| 24.1 |
| 14.2 |
| (15.9) |
| (19.1) |
| (160.3) |
| (2.0) |
| (135.0) |
| 43.8 |
| 5.0 |
| 8.9 |
| 11.3 |
| 4.3 |
| (7.1) |
| 5.7 |
| 4.7 |
| 5.7 |
| (4.5) |
| 3.1 |
| 1.9 |
| 1.3 |
| (0.5) |
| (5.9) |
| (15.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 14.2 |
| (15.9) |
| (19.1) |
| (160.3) |
| (2.0) |
| (135.0) |
| 43.8 |
| 5.0 |
| 8.9 |
| 11.3 |
| 4.3 |
| (7.1) |
| 5.7 |
| 4.7 |
| 5.7 |
| (4.5) |
| 3.1 |
| 1.9 |
| 1.3 |
| (0.5) |
| (5.9) |
| (15.9) |
| 7.1 |
| 24.1 |
| 14.2 |
| (15.9) |
| (19.1) |
| (160.3) |
| (2.0) |
| (135.0) |
| 43.8 |
| 5.0 |
| 8.9 |
| 11.3 |
| 4.3 |
| (7.1) |
| 5.7 |
| 4.7 |
| 5.7 |
| (4.5) |
| 3.1 |
| 1.9 |
| 1.3 |
| (0.5) |
| (5.9) |
| (15.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.9 |
| 7.1 |
| 24.1 |
| 14.2 |
| (15.9) |
| (19.1) |
| (160.3) |
| (2.0) |
| (135.0) |
| 43.8 |
| 5.0 |
| 8.9 |
| 11.3 |
| 4.3 |
| (7.1) |
| 5.7 |
| 4.7 |
| 5.7 |
| (4.5) |
| 3.1 |
| 1.9 |
| 1.3 |
| (0.5) |
| (5.9) |
| (15.9) |
| 0.12 |
| (0.16) |
| (0.19) |
| - |
| (0.03) |
| (1.99) |
| 0.64 |
| - |
| 0.13 |
| 0.17 |
| 0.07 |
| - |
| 0.09 |
| 0.08 |
| 0.10 |
| - |
| 0.06 |
| 0.04 |
| 0.03 |
| - |
| (0.14) |
| (0.41) |
| 99.4 |
| 99.3 |
| 99.1 |
| - |
| 68.0 |
| 68.0 |
| 68.0 |
| - |
| 67.8 |
| 67.4 |
| 63.2 |
| - |
| 60.4 |
| 60.4 |
| 56.4 |
| - |
| 53.0 |
| 49.2 |
| 49.1 |
| - |
| 41.9 |
| 38.6 |
| 121.2 |
| 99.3 |
| 99.1 |
| - |
| 68.0 |
| 68.0 |
| 68.0 |
| - |
| 67.8 |
| 67.7 |
| 64.0 |
| - |
| 61.8 |
| 62.0 |
| 57.9 |
| - |
| 54.4 |
| 50.5 |
| 50.4 |
| - |
| 41.9 |
| 38.6 |
| 23.2 |
| 16.3 |
| (128.4) |
| 6.5 |
| (156.8) |
| 10.1 |
| 17.9 |
| 14.3 |
| 17.6 |
| 10.2 |
| (10.0) |
| 9.6 |
| 9.4 |
| 10.9 |
| 6.6 |
| 4.3 |
| 2.6 |
| 2.5 |
| 1.4 |
| (9.1) |
| (25.5) |