| (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 | 841.8 | 866.3 | 971.8 | 961.9 | 862.5 | 944.2 | 1,079.2 | 1,133.4 | 941.5 | 1,014.7 | 1,210.0 | 1,145.4 | 1,016.2 | 1,124.8 | 1,274.4 | 1,475.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 3,641.9 | 3,662.5 | 4,098.3 | 4,386.3 | 4,967.4 | 3,579.3 | 1,932.3 | 2,149.4 | 2,445.9 | 2,094.8 | 1,869.8 | 2,214.8 | 2,655.6 | 1,936.1 | - | - |
| Cost of Revenue | 3,231.4 | 3,259.8 | 3,700.0 | 4,004.0 | 4,591.7 | 3,302.3 | 1,720.2 | 1,994.8 | 2,273.1 | 1,934.1 | 1,714.2 | 2,056.8 | 2,540.0 | 1,863.8 | - | - |
| Gross Profit | 410.5 | 402.7 | 398.3 | 382.3 | 375.8 | 277.0 | 212.1 | 154.6 | 172.8 | 160.8 | 155.6 | 158.0 | 115.6 | 72.2 | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 119.4 | 97.6 | 70.6 | 88.1 | 96.0 | 36.1 | 115.6 | 43.3 | 35.0 | 32.4 | 32.2 | 26.0 | 8.6 | 30.2 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 14.3 | 8.3 | (3.4) | 2.5 | 0.7 | (3.2) | (7.9) | (1.2) | (2.7) | (18.2) | (0.5) | (3.5) | (1.4) | (1.7) | - | |
| Per Share | ||||||||||||||||
| EPS Basic | 1.56 | 1.03 | 0.52 | 1.06 | 1.63 | 0.57 | - | - | - | - | - | 0.35 | (0.32) | 1.18 | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | 199.7 | 187.2 | 146.5 | 165.2 | 176.6 | 114.0 | 184.3 | 98.4 | 101.6 | 89.9 | 86.6 | 74.2 | 41.9 | 51.1 | - | - |
| 1,093.2 |
| 1,077.5 |
| 985.1 |
| 859.3 |
| 657.3 |
| 551.2 |
| 591.0 |
| 398.4 |
| 391.7 |
| 512.4 |
| 559.7 |
| 605.5 |
| 471.8 |
| 547.2 |
| 670.8 |
| 673.3 |
| 554.6 |
| 552.7 |
| 544.1 |
| 528.8 |
| 469.3 |
| 501.5 |
| 488.0 |
| 512.6 |
| Cost of Revenue | 744.2 | 759.2 | 867.1 | 860.9 | 772.7 | 843.2 | 967.9 | 1,028.6 | 860.2 | 912.6 | 1,109.6 | 1,047.7 | 934.1 | 1,031.5 | 1,159.7 | 1,386.1 | 1,014.4 | 996.3 | 909.4 | 794.2 | 602.4 | 494.7 | 528.8 | 340.8 | 356.0 | 477.3 | 518.6 | 564.2 | 434.7 | 502.2 | 627.0 | 629.3 | 514.6 | 512.5 | 502.5 | 487.2 | 431.8 | 462.7 | 448.8 | 472.1 |
| Gross Profit | 97.6 | 107.1 | 104.8 | 101.0 | 89.8 | 101.0 | 111.2 | 104.8 | 81.3 | 102.0 | 100.4 | 97.7 | 82.1 | 93.3 | 114.7 | 88.9 | 78.8 | 81.3 | 75.7 | 65.1 | 54.9 | 56.5 | 62.3 | 57.6 | 35.7 | 35.0 | 41.1 | 41.4 | 37.1 | 45.1 | 43.8 | 44.0 | 40.0 | 40.1 | 41.6 | 41.6 | 37.4 | 38.7 | 39.1 | 40.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 6.5 | 7.2 | 6.5 | 6.6 | 7.7 | 6.7 | 7.3 | 7.9 | 6.8 | 6.9 | 6.9 | 7.5 | 5.7 | 6.8 | 6.6 | 5.7 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 17.1 | 19.9 | 20.0 | 23.3 | 26.3 | 18.1 | 20.7 | 18.4 | 18.7 | 18.9 | 19.1 | 19.3 | 19.8 | 19.1 | 21.3 | 19.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 80.0 | 84.5 | 84.1 | 87.9 | 92.9 | 84.2 | 88.8 | 82.2 | 77.6 | 74.6 | 76.6 | 76.6 | 71.2 | 69.5 | 74.8 | 67.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 23.8 | 26.1 | 28.1 | 41.5 | 2.0 | 28.3 | 27.1 | 28.2 | (13.0) | 27.0 | 24.1 | 27.9 | 9.1 | 25.6 | 39.6 | 21.1 | 9.7 | 16.2 | 12.6 | 8.2 | (0.9) | 8.1 | 23.7 | 6.3 | 77.4 | 9.4 | 12.3 | 13.9 | 7.6 | 15.5 | 13.7 | (1.6) | 7.4 | 11.8 | 12.3 | 2.7 | 5.6 | 6.9 | 10.0 | 9.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 10.8 | 10.9 | 11.8 | 12.6 | 12.8 | 13.4 | 14.2 | 14.2 | 10.5 | 10.5 | 10.6 | 10.7 | 12.0 | 9.8 | 8.4 | 7.3 | 6.7 | 5.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Pre-Tax Income | 13.2 | 15.3 | 16.5 | 29.1 | (10.7) | 15.1 | 13.1 | 14.1 | (23.3) | 16.7 | 13.8 | 17.3 | (2.6) | 16.0 | 31.4 | 13.9 | 3.2 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.5 | 5.1 | 2.9 | 3.9 | (3.6) | (1.8) | 2.4 | 1.7 | (5.8) | (0.1) | 1.5 | 2.8 | (1.7) | (1.1) | 3.8 | (0.1) | (1.9) | (1.6) | (1.1) | (0.3) | (0.3) | (4.1) | (0.9) | (2.9) | (0.0) | (0.5) | (1.2) | 0.3 | 0.1 | (0.6) | 0.3 | (2.7) | 0.3 | (16.6) | 1.0 | 0.0 | (2.7) | (1.3) | 1.3 | 0.3 |
| Net Income From Continuing Ops | 10.7 | 10.2 | 13.6 | 25.2 | (7.1) | 16.9 | 10.7 | 12.4 | (17.5) | 16.7 | 12.3 | 14.5 | (1.0) | 17.1 | 27.6 | 14.0 | 5.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 10.7 | 10.2 | 13.6 | 25.2 | (7.1) | 16.9 | 10.7 | 12.4 | (17.5) | 16.7 | 12.3 | 14.5 | (1.0) | 17.1 | 27.6 | 14.0 | 5.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 10.7 | 10.2 | 13.6 | 25.2 | (7.1) | 16.9 | 10.7 | 12.4 | (17.5) | 16.7 | 12.3 | 14.5 | (1.0) | 17.1 | 27.6 | 14.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 10.7 | 10.2 | 13.6 | 25.2 | (7.1) | 16.9 | 10.7 | 12.4 | (17.5) | 16.7 | 12.3 | 14.5 | (1.0) | 17.1 | 27.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.26 | - | 0.34 | 0.64 | (0.20) | - | 0.27 | 0.31 | (0.48) | - | 0.31 | 0.37 | (0.04) | - | 0.71 | 0.35 | - | - | 0.23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.02 | - | 0.06 | 0.08 |
| EPS Diluted | 0.26 | - | 0.34 | 0.64 | (0.20) | - | 0.27 | 0.31 | (0.48) | - | 0.31 | 0.36 | (0.04) | - | 0.71 | 0.35 | - | - | ||||||||||||||||||||||
| Shares Basic | 38.1 | - | 38.1 | 38.1 | 38.1 | - | 38.0 | 38.0 | 38.0 | - | 38.0 | 38.0 | 37.9 | - | 37.9 | 37.9 | - | - | ||||||||||||||||||||||
| Shares Diluted | 38.3 | - | 38.3 | 39.5 | 38.1 | - | 38.2 | 38.2 | 38.0 | - | 38.1 | 38.2 | 37.9 | - | 39.0 | 38.0 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 40.8 | 46.0 | 48.1 | 64.8 | 28.3 | 46.4 | 47.8 | 46.6 | 5.7 | 45.9 | 43.2 | 47.2 | 28.9 | 44.7 | 61.0 | 41.0 | 30.0 | 37.4 | 31.7 | 27.7 | 17.2 | 25.0 | 42.3 | 22.4 | 94.7 | 24.9 | 26.4 | 26.4 | 20.7 | 30.6 | 27.6 | 20.4 | 22.9 | 26.6 | 26.3 | 17.0 | 19.9 | 20.7 | 23.4 | 23.6 |
| EBIT | 23.8 | 26.1 | 28.1 | 41.5 | 2.0 | 28.3 | 27.1 | 28.2 | (13.0) | 27.0 | 24.1 | 27.9 | 9.1 | 25.6 | 39.6 | 21.1 | 9.7 | 16.2 | 12.6 | |||||||||||||||||||||
| - |
| Selling General & Administrative | 26.8 | 28.0 | 28.8 | 27.0 | 25.6 | 30.9 | 21.0 | 16.8 | 18.0 | 27.9 | 24.2 | 36.2 | 40.3 | 16.6 | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 80.3 | 89.6 | 76.0 | 77.2 | 80.6 | 77.9 | 68.7 | 55.0 | 66.5 | 57.5 | 54.4 | 48.2 | 33.3 | 21.0 | - | - |
| Amortization of Intangibles | - | 16.1 | 18.1 | 20.7 | 21.2 | 20.0 | 16.1 | 10.9 | 15.4 | 13.6 | 13.7 | 13.4 | 11.3 | 4.6 | - | 2.4 |
| Other Operating Expenses | 0.6 | 0.6 | 0.8 | 0.8 | 0.5 | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 336.4 | 349.3 | 332.7 | 298.9 | 280.9 | 242.9 | 180.7 | 124.4 | 146.4 | 146.7 | 139.6 | 156.7 | 108.7 | 42.1 | - | - |
| - |
| - |
| Interest Expense | 46.0 | 48.1 | 52.3 | 43.7 | 32.1 | 18.2 | 16.6 | 27.0 | 32.9 | 27.9 | 22.8 | 18.5 | 16.6 | 14.2 | - | - |
| Income From Equity Investments | - | - | - | - | - | - | 3.2 | 14.8 | 14.9 | 14.9 | 16.0 | 10.5 | 0.0 | 0.0 | - | - |
| Other Non-Operating Income | 0.6 | 0.6 | 0.8 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.8 | 0.4 | 0.5 | 0.4 | - | - |
| Pre-Tax Income | 74.0 | 50.1 | 19.0 | 45.1 | 64.4 | 18.4 | 99.5 | 16.8 | 2.5 | 4.9 | 10.3 | 7.9 | (7.5) | 16.4 | - | - |
| - |
| Net Income From Continuing Ops | 59.6 | 41.8 | 22.5 | 42.6 | 63.7 | 21.7 | 107.5 | 18.1 | 5.2 | 23.2 | 10.7 | 11.5 | (6.2) | 18.1 | (1.4) | 9.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 59.6 | 41.8 | 22.5 | 42.6 | 63.7 | 21.7 | 107.5 | 18.1 | 5.2 | 23.2 | 10.7 | 11.5 | (6.2) | 18.1 | (1.4) | 9.9 |
| Net Income Attributable To Parent | 59.6 | 41.8 | 22.5 | 42.6 | 63.7 | 21.7 | 107.5 | 18.1 | 5.3 | 23.2 | 10.7 | 11.4 | (6.2) | 18.1 | (1.4) | 9.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 59.6 | 41.8 | 22.5 | 42.6 | 63.7 | 21.7 | 107.5 | 18.1 | 5.3 | 23.2 | 10.7 | 11.4 | (6.2) | 18.1 | (1.4) | 9.9 |
| EPS Diluted | 1.56 | 1.02 | 0.52 | 1.05 | 1.63 | 0.57 | - | - | - | - | - | 0.35 | (0.32) | 1.18 | - | - |
| Shares Basic | 38.1 | 38.1 | 38.0 | 38.0 | 37.9 | 37.9 | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 38.3 | 38.2 | 38.2 | 38.1 | 38.1 | 37.9 | - | - | - | - | - | - | - | - | - | - |
| EBIT | 119.4 | 97.6 | 70.6 | 88.1 | 96.0 | 36.1 | 115.6 | 43.3 | 35.0 | 32.4 | 32.2 | 26.0 | 8.6 | 30.2 | - | - |
| 6.5 |
| 6.5 |
| 9.9 |
| 6.9 |
| 7.7 |
| 5.6 |
| 5.4 |
| 5.6 |
| 4.5 |
| 4.4 |
| 3.9 |
| 4.1 |
| 4.4 |
| 4.1 |
| 4.3 |
| 4.8 |
| 4.7 |
| 4.2 |
| 6.0 |
| 11.9 |
| 5.8 |
| 6.1 |
| 6.1 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.3 |
| 21.1 |
| 19.1 |
| 19.6 |
| 18.0 |
| 16.9 |
| 18.6 |
| 16.1 |
| 17.2 |
| 15.4 |
| 14.1 |
| 12.5 |
| 13.1 |
| 15.1 |
| 14.0 |
| 21.9 |
| 15.5 |
| 14.8 |
| 14.0 |
| 14.3 |
| 14.3 |
| 13.8 |
| 13.4 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.9 |
| 66.7 |
| 63.6 |
| 57.5 |
| 55.1 |
| 50.0 |
| 51.5 |
| 46.7 |
| 32.4 |
| 29.8 |
| 31.0 |
| 30.8 |
| 32.8 |
| 33.9 |
| 33.6 |
| 42.4 |
| 36.6 |
| 33.4 |
| 35.4 |
| 42.4 |
| 35.4 |
| 35.2 |
| 33.8 |
| 35.3 |
| 4.9 |
| 3.9 |
| 3.5 |
| 3.4 |
| 3.5 |
| 4.1 |
| 5.5 |
| 5.9 |
| 6.5 |
| 7.2 |
| 7.3 |
| 8.5 |
| 8.1 |
| 8.2 |
| 8.1 |
| 7.3 |
| 7.1 |
| 6.8 |
| 6.7 |
| 6.4 |
| 5.6 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.7 |
| 3.9 |
| 3.7 |
| 3.4 |
| 3.9 |
| 3.5 |
| 3.7 |
| 3.8 |
| 3.7 |
| 3.8 |
| 3.8 |
| 3.6 |
| 3.7 |
| 4.0 |
| 4.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.5 |
| (0.1) |
| 0.3 |
| 10.4 |
| 7.8 |
| 4.5 |
| (4.3) |
| 4.9 |
| 20.3 |
| 2.3 |
| 72.0 |
| 3.7 |
| 6.0 |
| 6.8 |
| 0.4 |
| 7.1 |
| 5.6 |
| (9.6) |
| (0.5) |
| 4.6 |
| 5.3 |
| (4.0) |
| (1.0) |
| 1.0 |
| 4.3 |
| 4.0 |
| 12.0 |
| 8.9 |
| 4.8 |
| (4.0) |
| 9.0 |
| 21.2 |
| 5.2 |
| 72.1 |
| 4.3 |
| 7.2 |
| 6.4 |
| 0.2 |
| 7.7 |
| 5.3 |
| (6.9) |
| (0.8) |
| 21.1 |
| 4.3 |
| (4.0) |
| 1.7 |
| 2.3 |
| 3.0 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 8.9 |
| 4.8 |
| (4.0) |
| 9.0 |
| 21.2 |
| 5.2 |
| 72.1 |
| 4.3 |
| 7.2 |
| 6.4 |
| 0.2 |
| 7.7 |
| 5.3 |
| (6.9) |
| (0.8) |
| 21.1 |
| 4.3 |
| (4.0) |
| 1.7 |
| 2.3 |
| 3.0 |
| 3.6 |
| 5.0 |
| 12.0 |
| 8.9 |
| 4.8 |
| (4.0) |
| 9.0 |
| 21.2 |
| 5.2 |
| 72.1 |
| 4.3 |
| 7.2 |
| 6.4 |
| 0.2 |
| 7.7 |
| 5.3 |
| (6.9) |
| (0.8) |
| 21.1 |
| 4.3 |
| (4.0) |
| 1.7 |
| 2.3 |
| 3.0 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 5.0 |
| 12.0 |
| 8.9 |
| 4.8 |
| (4.0) |
| 9.0 |
| 21.2 |
| 5.2 |
| 72.1 |
| 4.3 |
| 7.2 |
| 6.4 |
| 0.2 |
| 7.7 |
| 5.3 |
| (6.9) |
| (0.8) |
| 21.1 |
| 4.3 |
| (4.0) |
| 1.7 |
| 2.3 |
| 3.0 |
| 3.6 |
| 0.23 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.02 |
| - |
| 0.06 |
| 0.08 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| (0.9) |
| 8.1 |
| 23.7 |
| 6.3 |
| 77.4 |
| 9.4 |
| 12.3 |
| 13.9 |
| 7.6 |
| 15.5 |
| 13.7 |
| (1.6) |
| 7.4 |
| 11.8 |
| 12.3 |
| 2.7 |
| 5.6 |
| 6.9 |
| 10.0 |
| 9.4 |