| (in millions of USD, except per-share data) | Q1 FY 26 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 401.5 | 526.0 | 472.3 | 352.8 | 532.7 | 500.9 | 438.0 | 298.4 | 441.4 | 335.1 | 327.1 | 271.0 | 331.7 | 441.3 | 577.4 | 474.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 1,752.6 | 1,769.9 | 1,374.6 | 1,824.4 | 1,215.7 | 1,032.3 | 866.9 | 787.1 | 717.2 | 651.2 | 630.8 | 593.2 | 574.2 | 631.2 | 728.2 | 618.2 | 428.5 |
| Cost of Revenue | 1,486.5 | 1,513.8 | 1,128.2 | 1,533.6 | 985.3 | 844.7 | 698.8 | 613.5 | 573.0 | 516.9 | 513.8 | 476.3 | 470.8 | 503.0 | 593.2 | 507.5 | 348.8 |
| Gross Profit | 266.1 | 256.1 | 246.4 | 290.8 | 230.4 | 187.5 | 168.1 | 173.6 | 144.2 | 134.3 | 117.1 | 116.9 | 103.3 | 128.1 | 135.0 | 110.7 | 79.7 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 94.1 | 108.7 | 82.2 | 133.0 | 95.4 | 71.5 | 51.6 | 59.1 | 36.6 | 23.8 | 7.1 | 13.2 | 6.6 | 28.7 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | 0.3 | 0.5 | 0.3 | 0.1 | 0.1 | 1.3 | 0.0 | - | 0.1 | 0.1 | 0.4 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (8.6) | (20.0) | (25.6) | 7.2 | (2.0) | (0.5) | (3.7) | 4.8 | (4.8) | 4.4 | 5.0 | (4.1) | 0.3 | 6.2 | 10.8 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.14 | 1.08 | 1.20 | 1.83 | 1.38 | 1.13 | 0.95 | 0.83 | 0.82 | 0.26 | 0.02 | 0.22 | 0.05 | 0.41 | 0.78 | 1.07 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 199.7 | 198.0 | 148.1 | 187.3 | 140.2 | 111.6 | 89.3 | 88.2 | 60.5 | 46.5 | 28.6 | 34.1 | 9.7 | 48.0 | 64.7 | 57.4 | |
| 415.9 |
| 273.7 |
| 273.9 |
| 252.2 |
| 314.3 |
| 282.5 |
| 223.0 |
| 212.4 |
| 306.6 |
| 212.0 |
| 198.2 |
| 150.1 |
| 217.4 |
| 205.4 |
| 197.0 |
| 167.4 |
| 211.1 |
| 204.7 |
| 166.7 |
| 134.6 |
| 174.2 |
| 180.6 |
| 162.6 |
| 133.8 |
| Cost of Revenue | 345.0 | 441.7 | 398.9 | 300.9 | 465.9 | 423.7 | 372.8 | 251.4 | 367.2 | 271.5 | 268.4 | 221.1 | 270.1 | 361.7 | 496.1 | 405.6 | 344.6 | 214.9 | 220.6 | 205.3 | 256.1 | 231.1 | 183.5 | 174.0 | 259.0 | 167.3 | 155.0 | 117.5 | 168.2 | 159.2 | 154.2 | 131.9 | 169.7 | 163.4 | 131.3 | 108.7 | 138.2 | 141.8 | 130.8 | 106.1 |
| Gross Profit | 56.5 | 84.3 | 73.4 | 51.9 | 66.8 | 77.1 | 65.2 | 47.0 | 74.2 | 63.7 | 58.6 | 49.9 | 61.6 | 79.6 | 81.3 | 68.4 | 71.3 | 58.8 | 53.3 | 46.9 | 58.2 | 51.4 | 39.5 | 38.4 | 47.7 | 44.7 | 43.1 | 32.6 | 49.2 | 46.2 | 42.8 | 35.5 | 41.5 | 41.4 | 35.4 | 25.9 | 36.0 | 38.8 | 31.9 | 27.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 46.3 | 43.4 | 45.7 | 38.5 | 47.8 | 42.1 | 44.2 | 39.6 | 36.7 | 42.8 | 41.4 | 41.3 | 39.5 | 41.1 | 38.6 | 40.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 29.3 | 27.2 | 25.2 | 23.9 | 26.5 | 23.5 | 20.4 | 18.8 | 19.9 | 16.6 | 15.6 | 13.9 | 15.2 | 13.5 | 12.9 | 12.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.6 | 0.6 | - | 0.5 | - | 0.5 | - | 0.5 | 0.7 | 0.7 | 0.7 | 0.3 | 0.4 | 0.4 | 0.4 | 0.6 | 0.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 10.2 | 42.4 | 27.8 | 13.7 | 44.6 | 35.2 | 21.0 | 8.0 | 34.1 | 21.4 | 17.6 | 9.1 | 22.3 | 38.9 | 43.1 | 28.7 | 32.0 | 23.6 | 21.4 | 18.3 | 24.6 | 24.5 | 12.9 | 9.5 | 18.5 | 13.5 | 13.1 | 6.5 | 19.6 | 17.3 | 14.0 | 8.3 | 14.1 | 14.3 | 8.8 | (0.6) | 7.3 | 9.9 | 4.7 | 1.8 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.1 | (0.2) | 0.0 | 0.1 | 0.3 | 0.1 | 0.2 | 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 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 0.1 | 1.4 | 0.2 | 0.3 | 0.1 | 0.2 | 0.0 | 0.6 | 0.4 | 0.5 | 0.4 | 0.5 | 0.2 | 0.5 | 0.4 | 0.6 | ||||||||||||||||||||||||
| Other Non-Operating Income | (2.6) | (3.7) | (15.2) | 1.8 | (41.8) | (3.1) | (15.8) | (14.2) | (16.1) | (10.6) | (9.2) | (8.0) | (7.4) | (7.5) | (5.2) | (7.1) | (3.6) | |||||||||||||||||||||||
| Pre-Tax Income | (17.6) | 18.2 | 12.6 | (4.4) | 21.2 | 13.7 | 5.2 | (6.2) | 18.0 | 10.8 | 8.4 | 1.1 | 14.9 | 31.4 | 37.8 | 21.6 | 28.4 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (3.2) | (3.7) | (2.9) | 1.2 | (16.7) | (3.3) | 0.0 | 0.0 | (15.1) | (10.1) | 0.0 | (0.5) | (3.7) | 3.7 | 4.9 | 2.3 | (1.2) | (1.2) | (1.9) | 2.2 | (1.1) | 3.1 | 0.0 | (2.5) | (5.7) | 0.9 | 0.8 | 0.3 | 2.9 | 3.4 | 1.3 | (2.8) | (9.1) | 3.9 | 1.1 | (0.6) | 1.5 | 1.9 | 0.8 | 0.2 |
| Net Income From Continuing Ops | (14.4) | 21.8 | 15.5 | (5.6) | 37.9 | 17.0 | 5.2 | (6.2) | 33.1 | 20.8 | 8.4 | 1.6 | 18.6 | 27.7 | 32.9 | 19.3 | 29.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (14.4) | 21.8 | 15.5 | (5.6) | 37.9 | 17.0 | 5.2 | (6.2) | 33.1 | 20.8 | 8.4 | 1.6 | 18.6 | 27.7 | 32.9 | 19.3 | 29.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (18.3) | 18.5 | 12.9 | (5.5) | 37.1 | 17.6 | 5.0 | (2.9) | 33.7 | 21.3 | 6.4 | 1.1 | 17.9 | 27.4 | 32.2 | 17.4 | ||||||||||||||||||||||||
| Less: Minority Interest | 3.9 | 3.3 | 2.7 | (0.1) | 0.8 | (0.6) | 0.2 | (3.2) | (0.6) | (0.4) | 2.0 | 0.5 | 0.7 | 0.3 | 0.7 | 1.9 | 1.4 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (18.3) | 18.5 | 12.8 | (5.5) | 37.1 | 17.6 | 5.0 | (3.0) | 33.7 | 21.2 | 6.3 | 1.1 | 17.9 | 27.4 | 32.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.35) | 0.35 | 0.24 | (0.10) | - | 0.34 | 0.10 | (0.06) | - | 0.41 | 0.12 | 0.02 | - | 0.53 | 0.62 | 0.34 | - | 0.34 | 0.27 | 0.23 | - | 0.42 | 0.09 | 0.13 | - | 0.19 | 0.20 | 0.09 | - | 0.23 | 0.19 | 0.15 | - | 0.19 | 0.13 | (0.01) | - | 0.12 | 0.04 | 0.02 |
| EPS Diluted | (0.35) | 0.35 | 0.24 | (0.10) | - | 0.33 | 0.09 | (0.06) | - | 0.40 | 0.12 | 0.02 | - | 0.51 | 0.61 | 0.32 | - | 0.33 | ||||||||||||||||||||||
| Shares Basic | 52.9 | 52.7 | 52.6 | 52.5 | - | 52.4 | 52.4 | 52.3 | - | 52.2 | 52.1 | 52.0 | - | 51.9 | 51.8 | 51.7 | - | 51.5 | ||||||||||||||||||||||
| Shares Diluted | 52.9 | 53.4 | 52.8 | 52.5 | - | 53.2 | 53.1 | 52.3 | - | 53.3 | 53.2 | 53.3 | - | 53.3 | 53.2 | 53.6 | - | 52.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 39.5 | 69.6 | 53.0 | 37.6 | 71.2 | 58.6 | 41.3 | 26.8 | 53.9 | 38.0 | 33.2 | 22.9 | 37.6 | 52.5 | 55.9 | 41.3 | 44.1 | 35.3 | 32.3 | 28.5 | 34.6 | 34.6 | 23.1 | 19.4 | 28.4 | 22.9 | 22.7 | 15.4 | 27.7 | 24.5 | 21.0 | 15.0 | 20.4 | 20.5 | 14.4 | 5.2 | 13.3 | 15.7 | 10.2 | 7.2 |
| EBIT | 10.2 | 42.4 | 27.8 | 13.7 | 44.6 | 35.2 | 21.0 | 8.0 | 34.1 | 21.4 | 17.6 | 9.1 | 22.3 | 38.9 | 43.1 | 28.7 | 32.0 | 23.6 | 21.4 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | 173.9 | 173.8 | 162.1 | 159.5 | 132.9 | 116.1 | 116.5 | 114.5 | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | 116.5 | 114.5 | 107.6 | 110.6 | 110.0 | 103.8 | 96.7 | 98.5 | 84.4 | 20.3 | 16.5 |
| Depreciation & Amortization | 105.6 | 89.2 | 65.9 | 54.3 | 44.8 | 40.1 | 37.7 | 29.1 | 23.9 | 22.8 | 21.5 | 20.9 | 3.1 | 19.3 | 14.0 | 11.4 | - |
| Amortization of Intangibles | - | 2.1 | 2.4 | 1.9 | 0.3 | 0.7 | 0.9 | 1.1 | 1.5 | 2.4 | 4.2 | 4.7 | 4.8 | 5.3 | 1.8 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 99.5 | 84.4 | 64.7 | 54.4 |
| 50.7 |
| 46.0 |
| 25.3 |
| - |
| Interest Expense | - | - | 26.9 | 17.8 | 14.6 | 13.4 | 13.2 | 15.3 | 9.1 | 7.1 | 5.3 | 4.6 | - | 3.6 | 4.2 | 4.9 | - |
| Income From Equity Investments | 1.9 | 0.8 | 1.8 | 1.6 | (0.1) | (0.2) | (0.2) | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (19.7) | (74.8) | (43.9) | (27.3) | (17.3) | (15.1) | (15.1) | (16.7) | (7.9) | (7.4) | (6.8) | (6.9) | (3.9) | (4.1) | (6.5) | (6.3) | 1.6 |
| Pre-Tax Income | 8.8 | 33.9 | 38.3 | 105.7 | 78.1 | 56.4 | 36.6 | 42.4 | 28.7 | 16.4 | 0.3 | 6.3 | 2.8 | 24.6 | 44.2 | 39.7 | 26.9 |
| 12.2 |
| 6.9 |
| Net Income From Continuing Ops | 17.4 | 53.9 | 63.9 | 98.5 | 80.2 | 56.9 | 40.3 | 37.6 | 33.5 | 12.0 | (4.7) | 10.4 | 2.4 | 18.4 | 34.7 | 28.7 | 19.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 17.4 | 53.9 | 63.9 | 98.5 | 80.2 | 56.9 | 40.3 | 37.6 | 33.5 | 12.0 | (4.7) | 10.4 | 2.4 | 18.4 | 33.4 | 27.5 | 19.9 |
| Net Income Attributable To Parent | 7.6 | 56.8 | 62.5 | 94.9 | 70.5 | 54.1 | 44.4 | 38.0 | 37.5 | 12.0 | 0.8 | 10.4 | 2.4 | 18.4 | 33.4 | 27.5 | 19.9 |
| Less: Minority Interest | 9.7 | (2.8) | 1.4 | 3.6 | 9.7 | 2.9 | (4.1) | (0.4) | (4.0) | (0.0) | (5.5) | 0.0 | 0.0 | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 7.5 | 56.7 | 62.4 | 94.8 | 70.3 | 53.9 | 44.4 | 38.0 | 37.5 | 12.0 | 0.8 | 10.4 | 2.4 | 18.4 | 33.4 | 27.5 | 19.9 |
| 1.99 |
| EPS Diluted | 0.14 | 1.07 | 1.17 | 1.78 | 1.35 | 1.10 | 0.93 | 0.81 | 0.82 | 0.26 | 0.02 | 0.22 | 0.05 | 0.40 | 0.75 | 0.66 | 0.61 |
| Shares Basic | 52.9 | 52.4 | 52.1 | 51.8 | 50.9 | 47.7 | 46.6 | 45.7 | 45.5 | 46.4 | 46.5 | 46.2 | 45.6 | 44.6 | 42.6 | 25.7 | 10.0 |
| Shares Diluted | 52.9 | 53.1 | 53.2 | 53.3 | 52.3 | 49.0 | 47.8 | 46.8 | 45.7 | 46.5 | 47.7 | 47.0 | 46.7 | 46.0 | 44.7 | 41.5 | 32.7 |
| - |
| EBIT | 94.1 | 108.7 | 82.2 | 133.0 | 95.4 | 71.5 | 51.6 | 59.1 | 36.6 | 23.8 | 7.1 | 13.2 | 6.6 | 28.7 | 50.7 | 46.0 | 25.3 |
| 37.3 |
| 35.2 |
| 31.9 |
| 28.6 |
| 33.6 |
| 26.9 |
| 26.6 |
| 28.9 |
| - |
| 31.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 11.7 |
| 10.9 |
| 10.2 |
| 10.1 |
| 10.1 |
| 10.2 |
| 9.8 |
| 9.8 |
| 9.4 |
| 9.6 |
| 8.8 |
| 8.1 |
| 7.2 |
| 7.1 |
| 6.7 |
| 6.3 |
| 6.2 |
| 5.7 |
| 5.7 |
| 6.0 |
| 5.8 |
| 5.5 |
| 5.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.6 |
| 28.9 |
| - |
| 31.2 |
| 30.1 |
| 26.1 |
| - |
| 28.9 |
| 28.8 |
| 27.2 |
| - |
| 27.0 |
| 26.7 |
| 26.5 |
| - |
| 28.9 |
| 27.1 |
| 25.9 |
| 5.0 |
| 3.5 |
| 2.1 |
| 3.8 |
| 3.8 |
| 3.7 |
| 3.8 |
| 3.1 |
| 3.4 |
| 2.8 |
| 5.3 |
| 3.8 |
| 3.2 |
| 3.0 |
| 2.2 |
| 2.8 |
| 2.3 |
| 1.8 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.5 |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.6) |
| (5.5) |
| (3.7) |
| (1.9) |
| (3.7) |
| (4.1) |
| (5.4) |
| (3.7) |
| (4.2) |
| (3.7) |
| (3.4) |
| (6.0) |
| (3.2) |
| (4.0) |
| (3.5) |
| (2.6) |
| (1.7) |
| (1.7) |
| (1.8) |
| (2.4) |
| (2.3) |
| (1.9) |
| (0.8) |
| 19.1 |
| 16.0 |
| 14.6 |
| 22.7 |
| 20.8 |
| 8.8 |
| 4.1 |
| 14.8 |
| 9.3 |
| 9.3 |
| 3.1 |
| 13.6 |
| 14.1 |
| 10.0 |
| 4.7 |
| 11.4 |
| 12.7 |
| 7.0 |
| (2.4) |
| 4.9 |
| 7.7 |
| 2.9 |
| 0.9 |
| 20.3 |
| 17.9 |
| 12.4 |
| 23.8 |
| 17.7 |
| 8.8 |
| 6.6 |
| 20.6 |
| 8.3 |
| 8.5 |
| 2.9 |
| 10.7 |
| 10.7 |
| 8.7 |
| 7.5 |
| 20.5 |
| 8.8 |
| 6.0 |
| (1.7) |
| 3.0 |
| 5.8 |
| 2.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.3 |
| 17.9 |
| 12.4 |
| 23.8 |
| 17.7 |
| 8.8 |
| 6.6 |
| 20.6 |
| 8.3 |
| 8.5 |
| 2.9 |
| 10.7 |
| 10.7 |
| 8.7 |
| 7.5 |
| 20.5 |
| 8.8 |
| 6.0 |
| (1.7) |
| 3.0 |
| 5.8 |
| 2.1 |
| 1.1 |
| 28.2 |
| 17.4 |
| 13.7 |
| 11.2 |
| 23.5 |
| 20.0 |
| 4.4 |
| 6.2 |
| 22.2 |
| 8.9 |
| 9.2 |
| 4.1 |
| 11.6 |
| 10.7 |
| 8.7 |
| 7.0 |
| 23.8 |
| 8.5 |
| 5.8 |
| (0.6) |
| 3.4 |
| 5.8 |
| 2.1 |
| 0.7 |
| 2.9 |
| 4.2 |
| 1.3 |
| 0.3 |
| (2.3) |
| 4.5 |
| 0.4 |
| (1.6) |
| (0.5) |
| (0.7) |
| (1.3) |
| (0.9) |
| 0.0 |
| 0.0 |
| 0.5 |
| (3.3) |
| 0.3 |
| 0.1 |
| (1.1) |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 28.2 |
| 17.4 |
| 13.6 |
| 11.1 |
| 23.5 |
| 19.9 |
| 4.4 |
| 6.2 |
| 22.2 |
| 8.9 |
| 9.2 |
| 4.1 |
| 11.6 |
| 10.7 |
| 8.7 |
| 7.0 |
| 23.8 |
| 8.5 |
| 5.8 |
| (0.6) |
| 3.3 |
| 5.7 |
| 2.0 |
| 1.1 |
| 0.26 |
| 0.22 |
| - |
| 0.41 |
| 0.09 |
| 0.13 |
| - |
| 0.19 |
| 0.19 |
| 0.09 |
| - |
| 0.23 |
| 0.19 |
| 0.15 |
| - |
| 0.19 |
| 0.13 |
| (0.01) |
| - |
| 0.12 |
| 0.04 |
| 0.02 |
| 51.3 |
| 49.0 |
| - |
| 47.8 |
| 47.5 |
| 47.4 |
| - |
| 46.6 |
| 46.4 |
| 46.3 |
| - |
| 45.9 |
| 45.5 |
| 45.4 |
| - |
| 45.5 |
| 45.5 |
| 45.5 |
| - |
| 46.4 |
| 46.7 |
| 46.7 |
| 52.6 |
| 50.4 |
| - |
| 49.1 |
| 48.5 |
| 48.5 |
| - |
| 47.7 |
| 47.7 |
| 47.7 |
| - |
| 46.9 |
| 46.4 |
| 46.0 |
| - |
| 45.8 |
| 45.7 |
| 45.5 |
| - |
| 46.4 |
| 46.8 |
| 46.9 |
| 18.3 |
| 24.6 |
| 24.5 |
| 12.9 |
| 9.5 |
| 18.5 |
| 13.5 |
| 13.1 |
| 6.5 |
| 19.6 |
| 17.3 |
| 14.0 |
| 8.3 |
| 14.1 |
| 14.3 |
| 8.8 |
| (0.6) |
| 7.3 |
| 9.9 |
| 4.7 |
| 1.8 |