| (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 | 180.0 | 131.1 | 163.5 | 168.6 | 142.9 | 139.6 | 125.2 | 132.9 | 127.7 | 141.6 | 130.6 | 183.0 | 226.3 | 212.2 | 156.5 | 244.0 | ||||||||||||||||||||||||
| (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 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 643.2 | 606.0 | 525.3 | 681.5 | 835.6 | 532.6 | 350.0 | 404.2 | 351.1 | 330.8 | 356.3 | 289.2 | 298.7 | 323.7 | 302.3 | 302.9 | 180.5 | 208.4 |
| Cost of Revenue | 454.8 | 442.7 | 406.5 | 449.0 | 483.2 | 370.5 | 325.1 | 347.6 | 319.4 | 315.2 | 302.2 | 199.7 | 198.2 | - | - | - | - | - |
| Gross Profit | 188.4 | 163.4 | 118.9 | 232.5 | 352.4 | 162.0 | 24.8 | 56.6 | 31.7 | 15.6 | 54.1 | 89.5 | 100.5 | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 151.7 | 128.7 | 90.4 | 201.4 | 319.9 | 134.5 | (34.9) | 27.4 | 6.3 | (10.3) | 24.6 | 68.7 | 82.8 | 124.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 5.2 | 5.5 | 4.2 | 5.7 | 1.5 | - | - | - | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (0.0) | (0.0) | 0.1 | 0.3 | 0.2 | 0.1 | 0.0 | (0.0) | (0.0) | 0.2 | 0.3 | 0.0 | (0.0) | 0.1 | 0.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 11.49 | 9.33 | 5.76 | 16.31 | 27.07 | 7.31 | (8.77) | (3.09) | - | (0.64) | (0.26) | 0.85 | 1.04 | 1.62 | 1.54 | 1.48 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 235.5 | 210.5 | 178.4 | 281.1 | 402.0 | 208.0 | 41.2 | 107.2 | 77.9 | 63.7 | 82.8 | 97.2 | 110.1 | 150.4 | 136.5 | 155.1 | ||
| 222.9 |
| 188.9 |
| 144.7 |
| 138.0 |
| 60.9 |
| 90.3 |
| 79.5 |
| 105.1 |
| 75.1 |
| 86.1 |
| 88.6 |
| 137.7 |
| 91.9 |
| 98.1 |
| 79.9 |
| 93.2 |
| 79.9 |
| 78.2 |
| 69.4 |
| 97.9 |
| 85.3 |
| 84.9 |
| 78.5 |
| 119.8 |
| Cost of Revenue | 112.6 | 125.3 | 103.0 | 113.9 | 100.4 | 106.4 | 106.8 | 93.0 | 100.3 | 117.2 | 113.6 | 108.9 | 109.3 | 101.9 | 160.3 | 111.0 | 110.0 | 109.3 | 91.8 | 100.5 | 69.0 | 86.8 | 78.3 | 85.3 | 74.7 | 88.2 | 87.6 | 96.7 | 75.1 | 83.8 | 71.0 | 87.0 | 77.6 | 83.0 | 79.2 | 79.9 | 73.1 | 78.6 | 68.8 | 107.8 |
| Gross Profit | 67.5 | 5.8 | 60.5 | 54.6 | 42.4 | 33.2 | 18.4 | 39.9 | 27.4 | 24.4 | 17.0 | 74.1 | 116.9 | 110.3 | (3.8) | 133.0 | 112.8 | 79.6 | 52.9 | 37.5 | (8.0) | 3.5 | 1.2 | 19.8 | 0.4 | (2.1) | 1.0 | 41.0 | 16.7 | 14.3 | 9.0 | 6.2 | 2.3 | (4.8) | (9.8) | 18.0 | 12.3 | 6.3 | 9.6 | 12.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 9.0 | 8.5 | 9.2 | 8.0 | 7.9 | 7.3 | 7.4 | 6.3 | 7.3 | 7.0 | 7.8 | 7.3 | 7.4 | 8.3 | 8.1 | 7.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 20.0 | 23.0 | 20.0 | 20.9 | 18.0 | 24.0 | 24.7 | 20.0 | 19.3 | 20.6 | 24.1 | 19.8 | 15.2 | 19.3 | 22.1 | 21.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 57.6 | (2.9) | 50.6 | 46.3 | 34.6 | 25.7 | 11.0 | 33.6 | 20.1 | 17.2 | 8.1 | 66.7 | 109.4 | 102.0 | (11.9) | 125.9 | 103.9 | 71.9 | 46.3 | 30.3 | (14.0) | (1.1) | (3.1) | (25.8) | (5.0) | (9.1) | (7.5) | 34.5 | 9.4 | 8.0 | 2.5 | (0.8) | (3.4) | (11.9) | (15.9) | 12.2 | 5.3 | (1.2) | 2.4 | 3.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.0 | 1.4 | 1.5 | 1.4 | 1.2 | 1.3 | 1.2 | 0.9 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.0) | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | (0.3) | 1.0 | 0.1 | 0.1 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | 49.9 | (10.3) | 43.1 | 38.8 | 27.1 | 18.4 | 3.8 | 26.2 | 12.6 | 10.2 | 0.8 | 59.9 | 101.9 | 95.1 | (19.8) | 117.7 | 93.9 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | (0.0) | 0.2 | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 | 0.1 | 0.3 | 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) | 0.0 | 0.0 | (0.0) | 0.3 | (0.0) | (0.0) | 0.0 | 0.0 | 0.2 | 0.1 |
| Net Income From Continuing Ops | 49.9 | (10.3) | 43.1 | 38.8 | 27.1 | 18.3 | 3.8 | 26.2 | 12.6 | 10.0 | 0.7 | 59.9 | 101.9 | 95.4 | (19.8) | 117.6 | 93.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 49.9 | (10.3) | 43.1 | 38.8 | 27.1 | 18.3 | 3.8 | 26.2 | 12.6 | 10.0 | 0.7 | 59.9 | 101.9 | 95.4 | (19.8) | 117.6 | 93.7 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 49.9 | (10.3) | 43.1 | 38.8 | 27.1 | 18.3 | 3.8 | 26.2 | 12.6 | 10.0 | 0.7 | 59.9 | 101.9 | 95.4 | (19.8) | 117.6 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 49.9 | (10.3) | 43.1 | 38.8 | 27.1 | 18.3 | 3.8 | 26.2 | 12.6 | 10.0 | 0.7 | 59.9 | 101.9 | 95.4 | (19.8) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 4.72 | - | 4.08 | 3.67 | 2.56 | - | 0.36 | 2.48 | 1.19 | - | 0.07 | 5.66 | 9.64 | - | (1.87) | 11.12 | 8.78 | - | 3.28 | 0.66 | (2.37) | - | (1.70) | (3.68) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.12) | (0.15) |
| EPS Diluted | 4.72 | - | 4.08 | 3.67 | 2.56 | - | 0.36 | 2.48 | 1.19 | - | 0.07 | 5.66 | 9.64 | - | (1.87) | 11.12 | 8.78 | - | ||||||||||||||||||||||
| Shares Basic | 10.6 | - | 10.6 | 10.6 | 10.6 | - | 10.6 | 10.6 | 10.6 | - | 10.6 | 10.6 | 10.6 | - | 10.6 | 10.6 | 10.7 | - | ||||||||||||||||||||||
| Shares Diluted | 10.6 | - | 10.6 | 10.6 | 10.6 | - | 10.6 | 10.6 | 10.6 | - | 10.6 | 10.6 | 10.6 | - | 10.6 | 10.6 | 10.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 77.6 | 20.1 | 70.6 | 67.2 | 52.6 | 49.8 | 35.7 | 53.6 | 39.4 | 37.8 | 32.3 | 86.5 | 124.6 | 121.3 | 10.2 | 147.1 | 123.4 | 92.7 | 63.7 | 51.4 | 0.1 | 18.0 | 14.9 | (2.4) | 10.6 | 10.7 | 10.9 | 59.6 | 26.0 | 26.7 | 18.6 | 19.6 | 13.0 | 7.2 | 3.5 | 32.2 | 20.8 | 16.1 | 18.8 | 21.3 |
| EBIT | 57.6 | (2.9) | 50.6 | 46.3 | 34.6 | 25.7 | 11.0 | 33.6 | 20.1 | 17.2 | 8.1 | 66.7 | 109.4 | 102.0 | (11.9) | 125.9 | 103.9 | 71.9 | 46.3 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | 34.7 | 33.6 | 28.4 | 29.5 | 32.2 | 26.6 | 18.2 | 25.8 | 25.0 | 25.6 | 29.3 | 20.8 | 17.7 | 21.1 | 24.1 | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 83.8 | 81.9 | 88.1 | 79.7 | 82.1 | 73.5 | 76.1 | 79.8 | 71.6 | 74.0 | 58.2 | 28.5 | 27.2 | 25.6 | 20.7 | 18.9 | 18.5 | 18.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | 220.5 | 215.9 | 198.8 | 186.6 | - | - | - |
| 115.8 |
| 136.2 |
| 20.4 |
| 48.9 |
| 13.1 |
| 9.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | 62.9 | 48.6 | 6.9 | 6.8 | 6.3 | 3.8 | - | - | - |
| Income From Equity Investments | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.2 | 0.3 | 0.5 | (0.0) | 1.1 | 4.7 | 0.2 | 0.3 | 6.2 | (63.4) | (53.3) | (6.7) | (6.7) | (6.1) | (3.5) | (3.7) | 13.0 | 9.0 |
| Pre-Tax Income | 121.5 | 98.6 | 61.0 | 172.7 | 287.0 | 78.2 | (98.2) | (35.0) | (50.1) | (72.6) | (26.6) | 62.1 | 76.1 | 118.7 | 112.3 | 132.5 | 33.3 | 57.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | 121.5 | 98.7 | 60.9 | 172.4 | 286.8 | 78.2 | (98.2) | (35.0) | (50.0) | (72.8) | (26.9) | 62.0 | 76.1 | 118.6 | 112.2 | 132.4 | 33.3 | 57.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 121.5 | 98.7 | 60.9 | 172.4 | 286.8 | 78.2 | (98.2) | (35.0) | (50.0) | (72.8) | (26.9) | 62.0 | 76.1 | 118.6 | 112.2 | 132.4 | 33.3 | 57.9 |
| Net Income Attributable To Parent | 121.5 | 98.7 | 60.9 | 172.4 | 286.8 | 78.2 | (98.2) | (35.0) | (50.0) | (72.8) | (26.9) | 62.0 | 76.1 | 118.6 | 112.2 | 132.4 | 33.3 | 57.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 121.5 | 98.7 | 60.9 | 172.4 | 286.8 | 78.2 | (98.2) | (35.0) | (50.0) | (72.8) | (26.9) | 62.0 | 76.1 | 118.6 | 112.2 | 132.4 | 33.3 | 57.9 |
| 0.00 |
| 0.00 |
| EPS Diluted | 11.49 | 9.33 | 5.76 | 16.31 | 27.07 | 7.31 | (8.77) | (3.09) | - | (0.64) | (0.26) | 0.85 | 1.04 | 1.62 | 1.53 | 1.48 | 0.00 | 0.00 |
| Shares Basic | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.7 | 11.2 | 11.3 | - | 113.3 | 103.3 | 73.1 | 73.1 | 73.1 | 73.0 | 73.0 | 0.0 | 0.0 |
| Shares Diluted | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.7 | 11.2 | 11.3 | - | 113.3 | 103.3 | 73.1 | 73.1 | 73.2 | 73.2 | 73.1 | 0.0 | 0.0 |
| 38.8 |
| 67.5 |
| EBIT | 151.7 | 128.7 | 90.4 | 201.4 | 319.9 | 134.5 | (34.9) | 27.4 | 6.3 | (10.3) | 24.6 | 68.7 | 82.8 | 124.9 | 115.8 | 136.2 | 20.4 | 48.9 |
| 8.7 |
| 7.3 |
| 6.6 |
| 6.8 |
| 5.9 |
| 4.1 |
| 4.2 |
| 4.5 |
| 5.4 |
| 6.2 |
| 6.3 |
| 6.5 |
| 6.8 |
| 6.1 |
| 6.4 |
| 6.9 |
| 5.7 |
| 6.9 |
| 6.1 |
| 5.8 |
| 6.9 |
| 7.3 |
| 7.3 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 20.8 |
| 17.4 |
| 21.1 |
| 14.1 |
| 19.1 |
| 18.0 |
| 23.4 |
| 15.6 |
| 19.8 |
| 18.4 |
| 25.0 |
| 16.6 |
| 18.7 |
| 16.0 |
| 20.4 |
| 16.4 |
| 19.1 |
| 19.5 |
| 20.0 |
| 15.4 |
| 17.3 |
| 16.5 |
| 17.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.0 |
| 83.3 |
| - |
| 85.3 |
| 85.7 |
| 80.0 |
| - |
| 76.1 |
| 116.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| 15.8 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.7 |
| 15.6 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| 4.6 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.0 |
| 0.0 |
| 21.8 |
| 0.0 |
| 0.0 |
| (15.7) |
| (16.3) |
| (15.7) |
| (15.7) |
| (15.7) |
| (15.5) |
| (15.6) |
| (20.6) |
| 61.5 |
| 35.0 |
| 7.0 |
| (25.4) |
| (16.9) |
| (18.9) |
| (41.6) |
| (20.7) |
| (24.8) |
| (23.0) |
| 19.0 |
| (6.2) |
| (1.4) |
| (13.1) |
| (16.4) |
| (19.1) |
| (27.1) |
| (31.6) |
| (3.5) |
| (10.3) |
| (14.5) |
| (13.2) |
| (16.9) |
| 61.5 |
| 35.0 |
| 7.0 |
| (25.4) |
| (16.9) |
| (19.0) |
| (41.6) |
| (20.7) |
| (24.9) |
| (23.0) |
| 19.0 |
| (6.1) |
| (1.4) |
| (13.1) |
| (16.5) |
| (19.1) |
| (27.4) |
| (31.6) |
| (3.4) |
| (10.3) |
| (14.5) |
| (13.4) |
| (17.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.5 |
| 35.0 |
| 7.0 |
| (25.4) |
| (16.9) |
| (19.0) |
| (41.6) |
| (20.7) |
| (24.9) |
| (23.0) |
| 19.0 |
| (6.1) |
| (1.4) |
| (13.1) |
| (16.5) |
| (19.1) |
| (27.4) |
| (31.6) |
| (3.4) |
| (10.3) |
| (14.5) |
| (13.4) |
| (17.0) |
| 93.7 |
| 61.5 |
| 35.0 |
| 7.0 |
| (25.4) |
| (16.9) |
| (19.0) |
| (41.6) |
| (20.7) |
| (24.9) |
| (23.0) |
| 19.0 |
| (6.1) |
| (1.4) |
| (13.1) |
| (16.5) |
| (19.1) |
| (27.4) |
| (31.6) |
| (3.4) |
| (10.3) |
| (14.5) |
| (13.4) |
| (17.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.6 |
| 93.7 |
| 61.5 |
| 35.0 |
| 7.0 |
| (25.4) |
| (16.9) |
| (19.0) |
| (41.6) |
| (20.7) |
| (24.9) |
| (23.0) |
| 19.0 |
| (6.1) |
| (1.4) |
| (13.1) |
| (16.5) |
| (19.1) |
| (27.4) |
| (31.6) |
| (3.4) |
| (10.3) |
| (14.5) |
| (13.4) |
| (17.0) |
| 3.28 |
| 0.66 |
| (2.37) |
| - |
| (1.70) |
| (3.68) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.12) |
| (0.15) |
| 10.7 |
| 10.7 |
| 10.7 |
| - |
| 11.1 |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.3 |
| 113.3 |
| 10.7 |
| 10.7 |
| 10.7 |
| - |
| 11.1 |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.3 |
| 113.3 |
| 30.3 |
| (14.0) |
| (1.1) |
| (3.1) |
| (25.8) |
| (5.0) |
| (9.1) |
| (7.5) |
| 34.5 |
| 9.4 |
| 8.0 |
| 2.5 |
| (0.8) |
| (3.4) |
| (11.9) |
| (15.9) |
| 12.2 |
| 5.3 |
| (1.2) |
| 2.4 |
| 3.7 |