| (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 | 366.0 | 346.5 | 322.2 | 364.2 | 374.4 | 349.0 | 371.3 | 365.1 | 366.5 | 374.9 | 389.3 | 404.6 | 416.6 | 381.7 | 375.1 | 335.9 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 1,398.9 | 1,407.3 | 1,452.1 | 1,585.4 | 1,387.4 | 764.6 | 605.1 | 1,291.6 | 1,528.9 | 692.5 | 302.4 | 535.6 |
| Cost of Revenue | 1,187.0 | 1,204.9 | 1,232.6 | 1,353.7 | 1,226.7 | 743.8 | 634.4 | 1,142.8 | 1,330.4 | 634.7 | 346.5 | 523.3 |
| Gross Profit | 211.9 | 202.4 | 219.5 | 231.7 | 160.8 | 20.9 | (29.3) | 148.7 | 198.5 | 57.8 | (44.1) | 12.2 |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 164.4 | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | 31.2 | 28.8 | 54.5 | 61.2 | 39.2 | (65.5) | (394.8) | 23.1 | 61.7 | (30.0) | (299.0) | (68.8) |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 24.2 | 23.2 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | (2.1) | (1.6) | 13.6 | (60.2) | 1.0 | 0.1 | (1.5) | 1.9 | 1.7 | (0.9) | (0.5) | 0.3 |
| Net Income From Continuing Ops | 21.3 | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 36.8 | 34.1 | 57.9 | 63.5 | 154.9 | 26.9 | (293.1) | 143.7 | 195.4 | 73.5 | (201.9) | 38.9 |
| EBIT | 31.2 | 28.8 | ||||||||||
| 294.8 |
| 255.1 |
| 204.6 |
| 161.1 |
| 143.7 |
| 133.3 |
| 101.2 |
| 92.2 |
| 278.3 |
| 276.1 |
| 329.0 |
| 323.9 |
| 362.6 |
| 362.3 |
| 397.0 |
| 393.2 |
| 376.4 |
| 304.2 |
| 153.9 |
| 134.4 |
| 99.9 |
| 86.7 |
| 73.9 |
| 62.9 |
| Cost of Revenue | 300.7 | 301.2 | 278.7 | 306.5 | 318.6 | 304.9 | 308.9 | 305.0 | 313.9 | 320.3 | 333.0 | 343.5 | 356.9 | 340.1 | 316.2 | 300.2 | 270.1 | 237.2 | 195.6 | 162.8 | 148.1 | 137.3 | 118.1 | 116.0 | 263.0 | 254.3 | 288.0 | 283.9 | 316.6 | 327.9 | 337.6 | 336.5 | 328.4 | 278.0 | 134.4 | 122.2 | 100.2 | 92.7 | 82.9 | 80.2 |
| Gross Profit | 65.3 | 45.3 | 43.6 | 57.8 | 55.8 | 44.2 | 62.4 | 60.2 | 52.7 | 54.6 | 56.3 | 61.2 | 59.7 | 41.6 | 58.8 | 35.7 | 24.7 | 17.9 | 9.0 | (1.6) | (4.4) | (3.9) | (16.9) | (23.7) | 15.3 | 21.8 | 41.0 | 39.9 | 46.0 | 34.4 | 59.4 | 56.7 | 47.9 | 26.3 | 19.5 | 12.3 | (0.2) | (5.9) | (9.0) | (17.3) |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 40.6 | 43.3 | 41.7 | 38.9 | 37.4 | 39.7 | 37.3 | 39.0 | 44.0 | 46.4 | 39.0 | 34.3 | 35.8 | 34.1 | 29.8 | 26.7 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 1.1 | 1.2 | 1.3 | 1.9 | 0.9 | 0.7 | 0.7 | 0.7 | 1.3 | (102.3) | 35.2 | 35.9 | 33.5 | 31.7 | 27.2 | 29.8 | ||||||||||||||||||||||||
| Amortization of Intangibles | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.5 | 4.1 | 4.1 | 4.7 | 4.7 | 4.8 | 3.8 | 3.3 | 2.6 | 2.7 | 2.7 | |||||||||||||||||||||||
| Other Operating Expenses | (0.6) | - | - | - | (0.5) | - | - | - | (0.3) | - | - | - | 0.2 | - | - | - | (0.1) | |||||||||||||||||||||||
| Total Operating Expenses | 47.3 | 45.7 | 45.3 | 42.3 | 40.2 | 41.6 | 37.9 | 39.8 | 45.7 | 47.9 | 39.5 | 35.4 | 47.7 | 34.8 | 30.4 | 27.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 18.0 | (0.4) | (1.8) | 15.4 | 15.5 | 2.6 | 24.5 | 20.4 | 7.0 | 6.7 | 16.8 | 25.7 | 12.0 | 6.7 | 28.4 | 8.3 | (4.3) | (8.3) | (13.8) | (18.4) | (25.0) | (21.9) | (34.2) | (47.8) | (290.8) | (7.2) | 12.5 | 11.2 | 6.6 | (14.0) | 32.3 | 24.8 | 18.6 | (8.0) | 2.5 | (11.9) | (12.5) | (21.3) | (31.3) | (224.8) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 5.9 | 6.7 | 6.0 | 5.6 | 4.9 | 1.8 | 1.9 | 2.0 | 1.3 | 0.1 | 0.8 | 2.0 | 1.5 | 0.9 | 0.6 | 0.5 | 0.7 | 0.5 | ||||||||||||||||||||||
| Income From Equity Investments | (0.3) | (0.0) | (4.8) | (0.2) | 0.1 | (0.5) | 0.5 | 0.1 | (0.4) | (0.1) | (1.0) | (0.4) | (0.4) | (0.3) | (0.2) | (0.2) | ||||||||||||||||||||||||
| Other Non-Operating Income | (0.3) | 0.7 | (2.3) | 0.1 | 0.3 | (0.3) | (0.1) | 0.0 | (0.3) | (0.1) | 0.8 | 0.9 | 0.8 | 2.4 | 1.2 | 0.9 | 0.2 | |||||||||||||||||||||||
| Pre-Tax Income | 12.2 | (16.4) | 7.5 | 16.4 | 12.4 | 0.3 | 24.2 | 18.8 | 5.8 | (35.3) | 16.8 | 23.3 | 14.3 | 8.2 | 25.2 | 15.0 | 8.3 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.4 | (9.5) | 0.4 | 4.5 | 2.9 | 2.3 | 5.9 | 4.0 | 1.5 | (61.3) | 0.5 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | (0.0) | 0.1 | (0.3) | (1.0) | (0.2) | (0.1) | (0.2) | (1.3) | 2.5 | 0.6 | 0.2 | (0.3) | 1.4 | 0.2 | 0.5 | (0.5) | (0.3) | (0.1) | 0.1 | (0.9) | 0.0 | 0.1 |
| Net Income From Continuing Ops | 9.4 | (2.1) | 2.3 | 11.7 | 9.6 | (2.1) | 18.8 | 14.9 | 3.9 | 27.6 | 15.3 | 22.6 | 13.7 | 7.6 | 24.7 | 14.6 | 8.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 9.4 | (2.1) | 2.3 | 11.7 | 9.6 | (2.1) | 18.8 | 14.9 | 3.9 | 27.6 | 15.3 | 22.6 | 13.7 | 7.6 | 24.7 | 14.6 | 8.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 8.6 | (0.3) | 2.7 | 10.6 | 8.2 | (1.6) | 15.8 | 12.9 | 3.6 | 27.6 | 14.3 | 20.1 | 12.3 | 7.6 | 21.3 | 12.5 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.8 | (1.7) | (0.4) | 1.0 | 1.3 | (0.5) | 3.0 | 2.0 | 0.3 | 0.0 | 1.0 | 2.4 | 1.4 | (0.1) | 3.4 | 2.1 | 1.2 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 8.6 | (0.3) | 2.7 | 10.6 | 8.2 | (1.6) | 15.8 | 12.9 | 3.6 | 27.6 | 14.3 | 20.1 | 12.3 | 7.6 | 21.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 19.1 | 0.8 | (0.5) | 17.3 | 16.5 | 3.3 | 25.2 | 21.1 | 8.3 | (95.6) | 51.9 | 61.7 | 45.5 | 38.4 | 55.6 | 38.1 | 22.8 | 16.7 | 9.7 | 3.3 | (2.7) | 2.0 | (9.7) | (21.5) | (264.0) | 22.0 | 41.7 | 40.9 | 39.2 | 24.2 | 65.1 | 56.0 | 50.0 | 27.0 | 26.3 | 11.1 | 9.1 | 0.3 | (9.3) | (198.1) |
| EBIT | 18.0 | (0.4) | (1.8) | 15.4 | 15.5 | 2.6 | 24.5 | 20.4 | 7.0 | 6.7 | 16.8 | 25.7 | 12.0 | 6.7 | 28.4 | 8.3 | (4.3) | (8.3) | (13.8) | |||||||||||||||||||||
| 161.3 |
| 160.0 |
| 155.5 |
| 118.9 |
| 83.1 |
| 74.4 |
| 111.6 |
| 103.2 |
| 82.4 |
| 34.6 |
| 56.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 5.5 | 5.3 | 3.4 | 2.3 | 115.7 | 92.5 | 101.7 | 120.7 | 133.7 | 103.4 | 97.1 | 107.7 |
| Amortization of Intangibles | 17.5 | 17.5 | 17.1 | 17.9 | 11.4 | 10.6 | 11.7 | 11.9 | 13.1 | 10.7 | 8.7 | 9.3 |
| Other Operating Expenses | - | (2.4) | (1.1) | 0.5 | 1.7 | 2.0 | 0.4 | (0.2) | (1.3) | 0.4 | 1.6 | 2.3 |
| Total Operating Expenses | 180.7 | 173.6 | 165.0 | 170.5 | 121.6 | 86.4 | 365.5 | 125.7 | 136.8 | 87.8 | 254.8 | 81.0 |
| 7.0 |
| 4.4 |
| 2.7 |
| 1.7 |
| 2.1 |
| 2.7 |
| 5.3 |
| 6.6 |
| 16.1 |
| 13.7 |
| Income From Equity Investments | (5.3) | (4.9) | (0.4) | (1.8) | (0.9) | (0.3) | - | - | - | - | - | - |
| Other Non-Operating Income | (1.8) | (1.1) | (0.6) | 2.4 | 4.7 | 0.7 | (3.5) | (2.9) | (2.9) | (2.4) | 0.6 | 0.9 |
| Pre-Tax Income | 19.7 | 19.9 | 49.0 | 19.0 | 56.7 | (49.7) | (403.2) | 6.1 | 56.0 | (36.0) | (314.5) | (81.6) |
| 21.5 |
| 35.5 |
| 79.2 |
| 54.9 |
| (50.1) |
| (401.7) |
| 4.1 |
| 54.3 |
| (35.1) |
| (313.9) |
| (81.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| Net Income | 21.3 | 21.5 | 35.5 | 79.2 | 54.9 | (50.1) | (401.7) | 4.1 | 54.3 | (35.1) | (313.9) | (81.9) |
| Net Income Attributable To Parent | 21.6 | 21.2 | 30.6 | 74.4 | 48.3 | (42.2) | (338.7) | 2.8 | 36.5 | (16.8) | (1.0) | (80.9) |
| Less: Minority Interest | (0.3) | 0.2 | 4.8 | 4.8 | 6.6 | (7.9) | (63.0) | 1.4 | 17.8 | (18.3) | (6.4) | (1.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 21.6 | 21.2 | 30.6 | 74.4 | 48.3 | (42.2) | (338.7) | 2.8 | 36.5 | (16.8) | (1.0) | (80.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - |
| 54.5 |
| 61.2 |
| 39.2 |
| (65.5) |
| (394.8) |
| 23.1 |
| 61.7 |
| (30.0) |
| (299.0) |
| (68.8) |
| 28.3 |
| 25.2 |
| 22.0 |
| 15.9 |
| 19.9 |
| 15.5 |
| 16.0 |
| 17.7 |
| 25.3 |
| 24.7 |
| 27.3 |
| 27.3 |
| 32.4 |
| 25.5 |
| 25.1 |
| 26.9 |
| 25.7 |
| 33.1 |
| 16.1 |
| 23.3 |
| 10.0 |
| 8.7 |
| 8.8 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| 25.1 |
| 23.5 |
| 21.6 |
| 22.3 |
| 23.9 |
| 24.6 |
| 26.3 |
| 26.9 |
| 29.2 |
| 29.2 |
| 29.7 |
| 32.5 |
| 38.2 |
| 32.8 |
| 31.3 |
| 31.4 |
| 35.0 |
| 23.8 |
| 23.0 |
| 21.7 |
| 21.6 |
| 22.0 |
| 26.8 |
| 2.7 |
| 2.7 |
| 2.6 |
| 2.6 |
| 2.7 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.9 |
| 3.0 |
| 3.3 |
| 3.9 |
| 3.4 |
| 2.6 |
| 2.6 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 26.3 |
| 22.8 |
| 16.7 |
| 20.6 |
| 18.0 |
| 17.3 |
| 24.1 |
| 306.1 |
| 29.0 |
| 28.5 |
| 28.8 |
| 39.4 |
| 48.4 |
| 27.1 |
| 31.9 |
| 29.3 |
| 34.3 |
| 17.1 |
| 24.2 |
| 12.3 |
| 15.4 |
| 22.3 |
| 207.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.8 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.8 |
| 1.1 |
| 1.5 |
| 1.3 |
| 1.3 |
| 1.2 |
| 4.7 |
| 0.5 |
| 0.7 |
| 0.7 |
| 4.3 |
| 4.3 |
| 4.1 |
| (0.1) |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| (0.2) |
| 0.9 |
| (1.6) |
| 1.3 |
| (2.4) |
| (2.7) |
| 0.3 |
| (2.9) |
| (0.3) |
| (0.1) |
| 0.3 |
| (3.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| (5.7) |
| 0.3 |
| 2.0 |
| 1.1 |
| 0.0 |
| 0.4 |
| 0.7 |
| 11.7 |
| (14.1) |
| (19.5) |
| (27.7) |
| (22.2) |
| (36.5) |
| (53.2) |
| (291.4) |
| (13.8) |
| 9.7 |
| 8.6 |
| 1.6 |
| (18.4) |
| 32.7 |
| 25.2 |
| 16.6 |
| (15.5) |
| 2.3 |
| (10.6) |
| (12.2) |
| (25.6) |
| (35.2) |
| (228.2) |
| 11.2 |
| (14.2) |
| (19.6) |
| (27.4) |
| (21.2) |
| (36.3) |
| (53.0) |
| (291.2) |
| (12.5) |
| 7.2 |
| 8.1 |
| 1.4 |
| (18.1) |
| 31.3 |
| 25.0 |
| 16.1 |
| (15.0) |
| 2.6 |
| (10.5) |
| (12.3) |
| (24.7) |
| (35.2) |
| (228.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| (14.2) |
| (19.6) |
| (27.4) |
| (21.2) |
| (36.3) |
| (53.0) |
| (291.2) |
| (12.5) |
| 7.2 |
| 8.1 |
| 1.4 |
| (18.1) |
| 31.3 |
| 25.0 |
| 16.1 |
| (15.0) |
| 2.6 |
| (10.5) |
| (12.3) |
| (24.7) |
| (35.2) |
| (228.2) |
| 6.8 |
| 9.5 |
| (12.0) |
| (16.6) |
| (23.1) |
| (18.0) |
| (30.5) |
| (44.3) |
| (245.9) |
| (9.9) |
| 5.4 |
| 6.2 |
| 1.1 |
| (13.5) |
| 23.0 |
| 17.0 |
| 10.1 |
| (9.7) |
| 1.2 |
| (4.2) |
| (4.2) |
| 284.3 |
| (34.9) |
| (225.1) |
| 1.7 |
| (2.2) |
| (3.0) |
| (4.3) |
| (3.2) |
| (5.7) |
| (8.7) |
| (45.4) |
| (2.6) |
| 1.8 |
| 1.9 |
| 0.3 |
| (4.6) |
| 8.3 |
| 8.1 |
| 6.0 |
| (5.3) |
| 1.4 |
| (6.3) |
| (8.1) |
| (2.5) |
| (0.3) |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 6.8 |
| 9.5 |
| (12.0) |
| (16.6) |
| (23.1) |
| (18.0) |
| (30.5) |
| (44.3) |
| (245.9) |
| (9.9) |
| 5.4 |
| 6.2 |
| 1.1 |
| (13.5) |
| 23.0 |
| 17.0 |
| 10.1 |
| (9.7) |
| 1.2 |
| (4.2) |
| (4.2) |
| 284.3 |
| (34.9) |
| (225.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.4) |
| (25.0) |
| (21.9) |
| (34.2) |
| (47.8) |
| (290.8) |
| (7.2) |
| 12.5 |
| 11.2 |
| 6.6 |
| (14.0) |
| 32.3 |
| 24.8 |
| 18.6 |
| (8.0) |
| 2.5 |
| (11.9) |
| (12.5) |
| (21.3) |
| (31.3) |
| (224.8) |