| (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 | 337.7 | 326.4 | 373.9 | 384.4 | 327.7 | 333.0 | 378.8 | 390.1 | 329.5 | 312.5 | 358.3 | 361.6 | 311.5 | 299.1 | 341.2 | 337.7 | ||||||||||||||||||||||||
| (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 | 1,422.4 | 1,412.4 | 1,431.5 | 1,343.8 | 1,238.4 | 933.9 | 601.9 | 1,266.6 | 1,270.6 | 1,238.6 | 1,041.0 | 898.3 | 803.9 | 388.0 | 365.6 | 320.5 | 160.1 | 85.2 |
| Cost of Revenue | 854.4 | 847.3 | 837.9 | 780.7 | 710.5 | 542.2 | 402.3 | 724.4 | 715.9 | 697.4 | 582.8 | - | - | - | - | - | - | - |
| Gross Profit | 568.0 | 565.1 | 593.6 | 563.1 | 527.9 | 391.7 | 199.6 | 542.2 | 554.6 | 541.2 | 458.2 | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 255.0 | 257.8 | 292.8 | 247.5 | 206.5 | 87.0 | (102.0) | 233.8 | 257.9 | 230.7 | 185.1 | 136.0 | 32.3 | 82.7 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 1.0 | 1.0 | 0.9 | 1.1 | 1.9 | 0.5 | 0.3 | 0.7 | 0.6 | 0.8 | 0.4 | 0.9 | 2.0 | 1.4 | 1.2 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.73 | 0.74 | 0.89 | 0.77 | 0.63 | 0.08 | (0.77) | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 449.2 | 450.4 | 483.4 | 430.7 | 388.2 | 271.5 | 97.7 | 427.0 | 441.3 | 407.2 | 333.3 | 263.5 | 145.4 | 137.6 | 129.3 | 104.0 | ||
| 260.5 |
| 250.6 |
| 277.2 |
| 247.4 |
| 158.7 |
| 134.0 |
| 148.8 |
| 81.1 |
| 238.0 |
| 290.0 |
| 331.7 |
| 341.1 |
| 303.8 |
| 295.3 |
| 332.2 |
| 344.7 |
| 298.4 |
| 289.1 |
| 324.9 |
| 331.7 |
| 292.9 |
| 282.4 |
| 276.5 |
| 257.6 |
| Cost of Revenue | 206.9 | 204.9 | 222.0 | 220.6 | 199.9 | 204.4 | 219.9 | 216.3 | 197.3 | 191.3 | 203.7 | 200.5 | 185.2 | 180.9 | 193.1 | 182.5 | 154.0 | 149.1 | 154.0 | 135.4 | 103.7 | 91.4 | 93.8 | 61.8 | 155.3 | 174.2 | 187.6 | 187.2 | 175.4 | 171.8 | 185.2 | 186.5 | 172.3 | - | 179.8 | - | - | - | - | - |
| Gross Profit | 130.8 | 121.5 | 151.9 | 163.8 | 127.8 | 128.7 | 158.9 | 173.8 | 132.2 | 121.1 | 154.6 | 161.1 | 126.3 | 118.2 | 148.1 | 155.2 | 106.5 | 101.5 | 123.2 | 112.0 | 55.0 | 42.5 | 55.1 | 19.3 | 82.7 | 115.8 | 144.1 | 153.9 | 128.3 | 123.4 | 146.9 | 158.2 | 126.1 | - | 145.1 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 10.8 | 7.5 | 7.5 | 8.1 | 9.2 | 11.7 | 9.2 | 11.1 | 10.6 | 12.8 | 11.1 | 12.1 | 11.5 | 12.2 | 10.3 | 10.3 | 9.6 | |||||||||||||||||||||||
| Depreciation & Amortization | 49.5 | 48.6 | 48.1 | 48.0 | 47.9 | 47.9 | 48.1 | 47.7 | 46.8 | 45.8 | 45.5 | 46.0 | 45.9 | 45.9 | 45.1 | 45.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 289.7 | 282.0 | 305.8 | 299.5 | 280.4 | 284.7 | 301.1 | 297.0 | 275.7 | 273.5 | 282.0 | 278.6 | 262.2 | 281.6 | 267.5 | 256.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 48.0 | 49.6 | 72.5 | 84.9 | 50.9 | 49.9 | 77.7 | 93.5 | 71.6 | 38.9 | 76.3 | 83.0 | 49.2 | 17.5 | 75.4 | 80.7 | 32.8 | 28.0 | 47.9 | 39.0 | (27.8) | (32.8) | (22.4) | (59.8) | 12.9 | 40.7 | 61.1 | 78.1 | 53.9 | 47.2 | 75.4 | 81.0 | 54.3 | 25.7 | 75.1 | 83.6 | 46.3 | 52.9 | 23.8 | 64.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 27.9 | 29.9 | 51.1 | 63.9 | 31.5 | 30.1 | 56.5 | 74.1 | 54.3 | 21.0 | 58.8 | 65.5 | 33.2 | 2.5 | 60.5 | 65.5 | 18.2 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 1.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | (0.2) | (0.0) | 0.4 |
| Net Income From Continuing Ops | 27.7 | 29.6 | 50.9 | 63.6 | 31.2 | 29.8 | 56.3 | 73.9 | 54.1 | 20.8 | 58.5 | 65.3 | 32.9 | 2.3 | 59.1 | 65.3 | 18.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 27.7 | 29.6 | 50.9 | 63.6 | 31.2 | 29.8 | 56.3 | 73.9 | 54.1 | 20.8 | 58.5 | 65.3 | 32.9 | 2.3 | 59.1 | 65.3 | 18.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 27.7 | 29.6 | 50.9 | 63.6 | 31.2 | 29.8 | 56.3 | 73.9 | 54.1 | 20.8 | 58.5 | 65.3 | 32.9 | 2.3 | 59.1 | 65.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 27.7 | 29.6 | 50.9 | 63.6 | 31.2 | 29.8 | 56.3 | 73.9 | 54.1 | 20.8 | 58.5 | 65.3 | 32.9 | 2.3 | 59.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.12 | - | 0.21 | 0.27 | 0.13 | - | 0.23 | 0.31 | 0.22 | - | 0.26 | 0.29 | 0.14 | - | 0.26 | 0.29 | 0.08 | - | 0.14 | 0.09 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.12 | - | 0.21 | 0.27 | 0.13 | - | 0.23 | 0.31 | 0.22 | - | 0.26 | 0.29 | 0.14 | - | 0.26 | 0.29 | 0.08 | - | ||||||||||||||||||||||
| Shares Basic | 236.1 | - | 237.1 | 237.7 | 240.1 | - | 240.5 | 242.2 | 242.4 | - | 228.9 | 229.0 | 229.4 | - | 229.0 | 229.0 | 229.0 | - | ||||||||||||||||||||||
| Shares Diluted | 236.1 | - | 237.1 | 237.7 | 240.1 | - | 240.5 | 242.2 | 242.4 | - | 228.9 | 229.0 | 229.4 | - | 229.0 | 229.0 | 229.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 97.6 | 98.2 | 120.6 | 132.9 | 98.8 | 97.8 | 125.9 | 141.2 | 118.4 | 84.8 | 121.8 | 129.0 | 95.2 | 63.4 | 120.5 | 126.1 | 78.2 | 73.2 | 92.1 | 85.4 | 20.9 | 17.4 | 27.8 | (9.9) | 62.5 | 90.0 | 109.0 | 126.2 | 101.8 | 94.0 | 121.5 | 126.7 | 99.1 | 70.5 | 119.2 | 127.5 | 90.1 | 96.4 | 61.2 | 98.5 |
| EBIT | 48.0 | 49.6 | 72.5 | 84.9 | 50.9 | 49.9 | 77.7 | 93.5 | 71.6 | 38.9 | 76.3 | 83.0 | 49.2 | 17.5 | 75.4 | 80.7 | 32.8 | 28.0 | 47.9 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | 100.9 | 82.7 | 71.0 | 64.6 | 32.9 | 31.3 | 27.2 | 13.9 | 7.7 |
| General & Administrative | 33.9 | 32.3 | 42.5 | 47.4 | 42.5 | 41.0 | 29.4 | 36.2 | 24.3 | 26.3 | 17.0 | 19.6 | 20.9 | 6.2 | 8.6 | 8.2 | 6.5 | 4.1 |
| Depreciation & Amortization | 194.2 | 192.6 | 190.6 | 183.2 | 181.7 | 184.5 | 199.8 | 193.2 | 183.5 | 176.5 | 148.2 | 127.4 | 113.1 | 54.8 | 52.7 | 48.4 | 28.4 | 14.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,177.0 | 1,167.7 | 1,158.5 | 1,096.3 | 1,033.7 | 850.4 | 714.8 | 1,037.8 | 1,012.8 | 1,024.2 | 855.8 | 762.3 | 771.6 | 305.2 | 289.0 | 264.9 | 161.8 | 81.4 |
| 76.6 |
| 55.6 |
| (1.7) |
| 3.8 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 172.8 | 176.3 | 215.0 | 178.6 | 146.7 | 19.3 | (172.9) | 172.6 | 206.7 | 183.3 | 145.1 | 118.2 | 8.8 | 83.3 | 69.9 | 51.2 | (2.6) | 2.8 |
| 1.1 |
| - |
| - |
| Net Income From Continuing Ops | 171.8 | 175.4 | 214.1 | 177.5 | 144.8 | 18.8 | (173.2) | 171.9 | 206.1 | 182.5 | 144.7 | 117.3 | 6.8 | 81.9 | 68.7 | 50.2 | 16.3 | 16.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 171.8 | 175.4 | 214.1 | 177.5 | 144.8 | 18.8 | (173.2) | 171.9 | 206.1 | 182.5 | 144.7 | 117.3 | 6.8 | 115.2 | 75.5 | 70.0 | 16.3 | 16.9 |
| Net Income Attributable To Parent | 171.8 | 175.4 | 214.1 | 177.5 | 144.8 | 18.8 | (173.2) | 171.9 | 206.1 | 182.5 | 144.7 | 117.3 | 6.8 | 115.2 | 75.5 | 70.0 | 16.3 | 16.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 171.8 | 175.4 | 214.1 | 177.5 | 144.8 | 18.8 | (173.2) | 171.9 | 206.1 | 182.5 | 144.7 | 117.3 | 6.8 | 115.2 | 75.5 | 70.0 | 16.3 | 16.9 |
| - |
| - |
| EPS Diluted | 0.73 | 0.74 | 0.89 | 0.77 | 0.63 | 0.08 | (0.77) | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 236.1 | 237.8 | 241.3 | 229.3 | 228.9 | 226.4 | 223.5 | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 236.1 | 237.8 | 241.3 | 229.3 | 228.9 | 226.4 | 223.5 | - | - | - | - | - | - | - | - | - | - | - |
| 26.7 |
| 17.9 |
| EBIT | 255.0 | 257.8 | 292.8 | 247.5 | 206.5 | 87.0 | (102.0) | 233.8 | 257.9 | 230.7 | 185.1 | 136.0 | 32.3 | 82.7 | 76.6 | 55.6 | (1.7) | 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.3 |
| 25.0 |
| 25.5 |
| 26.3 |
| 24.1 |
| 23.4 |
| 21.3 |
| 19.9 |
| 11.2 |
| 13.3 |
| 8.4 |
| 8.1 |
| 7.1 |
| 6.7 |
| 6.0 |
| 9.5 |
| 10.7 |
| 9.0 |
| 8.3 |
| 8.1 |
| 7.3 |
| 3.4 |
| 6.7 |
| 6.9 |
| 8.1 |
| 5.4 |
| 6.2 |
| 6.8 |
| 4.5 |
| 2.6 |
| 5.1 |
| 45.3 |
| 45.2 |
| 44.2 |
| 46.4 |
| 48.7 |
| 50.2 |
| 50.2 |
| 49.9 |
| 49.5 |
| 49.3 |
| 47.9 |
| 48.1 |
| 48.0 |
| 46.7 |
| 46.2 |
| 45.7 |
| 44.8 |
| 44.7 |
| 44.1 |
| 43.9 |
| 43.8 |
| 43.5 |
| 37.3 |
| 33.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.6 |
| 222.5 |
| 229.4 |
| 207.6 |
| 191.0 |
| 168.9 |
| 171.2 |
| 140.8 |
| 233.9 |
| 253.2 |
| 270.6 |
| 262.9 |
| 251.1 |
| 248.2 |
| 256.8 |
| 263.7 |
| 244.1 |
| 279.8 |
| 249.7 |
| 248.1 |
| 246.6 |
| 229.4 |
| 252.6 |
| 193.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| 31.9 |
| 20.4 |
| (46.3) |
| (51.2) |
| (40.9) |
| (78.2) |
| (2.6) |
| 25.6 |
| 46.4 |
| 62.2 |
| 38.4 |
| 34.3 |
| 62.2 |
| 67.8 |
| 42.3 |
| (2.2) |
| 63.0 |
| 87.9 |
| 34.6 |
| 41.4 |
| 13.7 |
| 55.1 |
| 13.2 |
| 31.8 |
| 20.3 |
| (46.4) |
| (51.2) |
| (40.9) |
| (78.2) |
| (2.8) |
| 25.5 |
| 46.2 |
| 62.1 |
| 38.2 |
| 34.2 |
| 62.1 |
| 67.6 |
| 42.2 |
| (2.3) |
| 62.8 |
| 87.6 |
| 34.4 |
| 41.6 |
| 13.7 |
| 54.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 31.8 |
| 20.3 |
| (46.4) |
| (51.2) |
| (40.9) |
| (78.2) |
| (2.8) |
| 25.5 |
| 46.2 |
| 62.1 |
| 38.2 |
| 34.2 |
| 62.1 |
| 67.6 |
| 42.2 |
| (2.3) |
| 62.8 |
| 87.6 |
| 34.4 |
| 41.6 |
| 13.7 |
| 54.7 |
| 18.0 |
| 13.2 |
| 31.8 |
| 20.3 |
| (46.4) |
| (51.2) |
| (40.9) |
| (78.2) |
| (2.8) |
| 25.5 |
| 46.2 |
| 62.1 |
| 38.2 |
| 34.2 |
| 62.1 |
| 67.6 |
| 42.2 |
| (2.3) |
| 62.8 |
| 87.6 |
| 34.4 |
| 41.6 |
| 13.7 |
| 54.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.3 |
| 18.0 |
| 13.2 |
| 31.8 |
| 20.3 |
| (46.4) |
| (51.2) |
| (40.9) |
| (78.2) |
| (2.8) |
| 25.5 |
| 46.2 |
| 62.1 |
| 38.2 |
| 34.2 |
| 62.1 |
| 67.6 |
| 42.2 |
| (2.3) |
| 62.8 |
| 87.6 |
| 34.4 |
| 41.6 |
| 13.7 |
| 54.7 |
| 0.14 |
| 0.09 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 228.4 |
| 224.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 228.4 |
| 224.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| (27.8) |
| (32.8) |
| (22.4) |
| (59.8) |
| 12.9 |
| 40.7 |
| 61.1 |
| 78.1 |
| 53.9 |
| 47.2 |
| 75.4 |
| 81.0 |
| 54.3 |
| 25.7 |
| 75.1 |
| 83.6 |
| 46.3 |
| 52.9 |
| 23.8 |
| 64.6 |