| (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 | 99.0 | 128.9 | 161.1 | 129.1 | 94.2 | 104.3 | 99.0 | 111.6 | 87.8 | 86.7 | 101.4 | 128.2 | 73.0 | 61.6 | 57.6 | 68.3 | ||||||||||||||||||||||||
| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 518.1 | 513.2 | 402.7 | 389.3 | 252.3 | 267.0 | 160.6 | 127.1 | 110.3 | 100.0 | 96.9 | 103.9 | 701.9 | 131.3 | 139.4 | 145.3 | 99.5 | 138.3 | |
| Cost of Revenue | - | - | - | - | - | - | - | 64.1 | 51.3 | 67.2 | 62.2 | 67.1 | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | 63.0 | 59.0 | 32.8 | 34.7 | 36.8 | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 147.5 | 146.2 | 95.6 | 90.7 | 61.5 | 94.5 | 47.1 | 31.3 | 29.4 | 3.6 | 3.1 | (6.1) | 513.3 | 0.8 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 1.1 | 1.4 | 1.6 | 1.7 | 1.1 | 0.9 | 0.3 | 0.3 | 0.5 | 0.4 | 0.3 | 0.7 | 1.0 | 0.2 | 0.7 | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 37.9 | 39.2 | 26.0 | 26.0 | 24.4 | 25.0 | 13.7 | 9.4 | (0.7) | (17.9) | 7.1 | 0.8 | 115.5 | (0.4) | 0.4 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 1.95 | 2.00 | 1.27 | 1.33 | 1.21 | 1.27 | 0.77 | 0.45 | - | - | - | - | - | - | - | (3.58) | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 194.2 | 193.7 | 142.0 | 129.5 | 84.4 | 112.7 | 59.9 | 41.6 | 38.4 | 12.5 | 11.6 | 3.4 | 521.7 | 9.9 | 12.2 | (371.0) | |||
| 64.9 |
| 99.5 |
| 54.0 |
| 72.2 |
| 41.3 |
| 63.9 |
| 42.0 |
| 36.1 |
| 18.6 |
| 42.7 |
| 32.9 |
| 35.5 |
| 16.0 |
| 16.3 |
| 23.7 |
| 50.4 |
| 19.9 |
| 21.9 |
| 34.0 |
| 30.6 |
| 13.5 |
| 19.9 |
| 27.2 |
| 29.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 11.4 | 11.7 | 11.7 | 12.0 | 12.1 | 12.1 | 11.8 | 11.3 | 11.2 | 11.3 | 10.7 | 9.5 | 7.3 | 6.6 | 5.8 | 5.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 8.4 | 7.4 | 6.9 | 6.4 | 6.6 | 6.3 | 6.0 | 5.8 | 7.1 | 6.4 | 6.2 | 5.5 | 5.7 | 5.6 | 5.3 | 5.5 | 5.7 | |||||||||||||||||||||||
| Total Operating Expenses | 80.9 | 89.4 | 108.1 | 92.1 | 77.3 | 78.6 | 77.7 | 79.0 | 71.8 | 69.4 | 81.1 | 86.3 | 61.7 | 51.4 | 45.4 | 49.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 18.2 | 39.4 | 52.9 | 37.0 | 16.9 | 25.7 | 21.3 | 32.6 | 16.0 | 17.3 | 20.3 | 41.8 | 11.3 | 10.3 | 12.2 | 18.8 | 20.2 | 42.0 | 16.2 | 30.8 | 5.5 | 26.3 | 11.0 | 11.1 | (1.3) | 15.2 | 7.4 | 10.9 | (2.2) | (1.3) | 1.9 | 29.3 | (0.5) | (1.6) | 4.8 | 4.9 | (4.6) | 0.2 | 1.6 | 2.1 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.3 | (0.1) | 0.4 | 0.5 | 0.5 | (0.1) | 0.6 | 0.5 | 0.6 | (0.0) | 0.8 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 7.1 | 7.2 | 7.8 | 7.8 | 7.8 | 8.1 | 8.4 | 8.5 | 8.6 | 8.8 | 8.4 | 7.2 | 6.2 | 5.4 | 4.7 | 4.1 | 4.2 | 4.2 | ||||||||||||||||||||||
| Income From Equity Investments | 3.5 | 4.4 | 3.5 | 7.5 | 10.2 | 4.0 | 6.8 | 5.4 | 7.4 | 4.3 | 8.7 | 6.0 | 3.7 | 22.6 | 2.5 | 1.4 | ||||||||||||||||||||||||
| Other Non-Operating Income | (0.4) | (0.5) | 1.0 | 2.8 | 5.6 | (1.0) | 1.8 | 0.2 | 1.8 | (1.0) | 5.2 | 3.5 | 1.6 | 27.1 | 4.0 | 4.2 | (2.2) | |||||||||||||||||||||||
| Pre-Tax Income | 17.8 | 39.0 | 53.9 | 39.7 | 22.5 | 24.7 | 23.1 | 32.8 | 17.8 | 16.3 | 25.5 | 45.3 | 12.9 | 37.4 | 16.2 | 23.0 | 18.0 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 4.5 | 9.7 | 13.7 | 9.9 | 5.8 | 6.6 | 6.4 | 8.3 | 4.6 | 4.3 | 6.8 | 11.5 | 3.4 | 9.7 | 4.2 | 5.9 | 4.5 | 9.8 | 6.4 | 7.7 | 1.1 | 5.8 | 2.4 | 5.9 | (0.5) | 2.3 | 3.0 | 3.4 | 0.7 | (3.6) | (3.5) | 6.5 | (0.2) | (28.7) | 2.6 | 5.9 | 2.3 | 2.0 | 0.9 | 1.0 |
| Net Income From Continuing Ops | 13.3 | 29.2 | 40.2 | 29.8 | 16.7 | 18.1 | 16.6 | 24.5 | 13.1 | 12.0 | 18.7 | 33.8 | 9.5 | 27.6 | 12.1 | 17.1 | 13.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 13.3 | 29.2 | 40.2 | 29.8 | 16.7 | 18.1 | 16.6 | 24.5 | 13.1 | 12.0 | 18.7 | 33.8 | 9.5 | 27.6 | 12.1 | 17.1 | 13.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 13.9 | 29.9 | 38.7 | 29.5 | 17.5 | 18.9 | 16.8 | 24.5 | 13.9 | 13.2 | 19.4 | 34.7 | 10.4 | 28.1 | 12.3 | 17.0 | ||||||||||||||||||||||||
| Less: Minority Interest | (0.6) | (0.7) | 1.5 | 0.3 | (0.8) | (0.8) | (0.2) | 0.0 | (0.8) | (1.2) | (0.7) | (0.9) | (0.9) | (0.5) | (0.3) | 0.1 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 13.9 | 29.9 | 38.7 | 29.5 | 17.5 | 18.9 | 16.8 | 24.5 | 13.9 | 13.2 | 19.4 | 34.7 | 10.4 | 28.1 | 12.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.24 | - | 0.67 | 0.51 | 0.30 | - | 0.29 | 0.42 | 0.24 | - | 0.33 | 0.60 | 0.18 | - | 0.21 | 0.29 | 0.23 | - | 0.26 | 0.41 | 0.05 | - | 0.13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.24 | - | 0.67 | 0.51 | 0.30 | - | 0.29 | 0.42 | 0.24 | - | 0.33 | 0.60 | 0.18 | - | 0.21 | 0.29 | 0.23 | - | ||||||||||||||||||||||
| Shares Basic | 57.5 | - | 57.8 | 58.1 | 58.2 | - | 58.3 | 58.3 | 58.3 | - | 58.3 | 58.3 | 58.3 | - | 58.8 | 58.9 | 58.9 | - | ||||||||||||||||||||||
| Shares Diluted | 57.5 | - | 57.9 | 58.1 | 58.3 | - | 58.4 | 58.3 | 58.3 | - | 58.3 | 58.3 | 58.3 | - | 58.8 | 58.9 | 58.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 29.6 | 51.1 | 64.6 | 48.9 | 29.0 | 37.9 | 33.1 | 43.9 | 27.1 | 28.6 | 31.0 | 51.3 | 18.6 | 16.9 | 17.9 | 24.3 | 25.3 | 47.6 | 20.8 | 34.9 | 9.4 | 29.7 | 14.3 | 14.1 | 1.7 | 18.3 | 10.0 | 13.3 | (0.1) | 0.8 | 4.3 | 31.6 | 1.7 | 1.0 | 7.1 | 7.0 | (2.6) | 2.3 | 3.7 | 4.2 |
| EBIT | 18.2 | 39.4 | 52.9 | 37.0 | 16.9 | 25.7 | 21.3 | 32.6 | 16.0 | 17.3 | 20.3 | 41.8 | 11.3 | 10.3 | 12.2 | 18.8 | 20.2 | 42.0 | 16.2 | |||||||||||||||||||||
| 258.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 46.7 | 47.5 | 46.4 | 38.8 | 22.9 | 18.2 | 12.8 | 10.3 | 9.0 | 8.9 | 8.6 | 9.5 | 8.4 | 9.1 | 10.1 | 15.8 | 13.7 | 16.1 | 17.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 29.1 | 27.3 | 25.3 | 23.8 | 22.1 | 23.0 | 22.9 | 21.4 | 20.6 | 20.4 | 23.0 | 33.4 | 26.1 | 27.9 | 15.3 | 22.3 | 34.8 | 40.0 | 53.5 |
| Total Operating Expenses | 370.6 | 367.0 | 307.2 | 298.6 | 190.9 | 172.5 | 113.5 | 95.8 | 80.9 | 96.5 | 93.8 | 110.0 | 188.6 | 130.5 | 137.3 | 532.1 | 151.1 | 347.6 | 283.7 |
| 2.1 |
| (386.8) |
| (51.6) |
| (209.4) |
| (25.6) |
| - |
| - |
| - |
| Interest Expense | 29.8 | 30.5 | 33.6 | 30.6 | 18.4 | 15.9 | 13.6 | 12.3 | 11.8 | 12.1 | 12.3 | 11.4 | 8.6 | 2.0 | 2.8 | 3.9 | 8.6 | 1.2 | 4.5 |
| Income From Equity Investments | 19.0 | 25.6 | 23.6 | 22.7 | 26.0 | (0.9) | (0.7) | (0.1) | - | - | 0.0 | 0.0 | (0.0) | 0.1 | (0.0) | (0.1) | (4.3) | (0.1) | (0.3) |
| Other Non-Operating Income | 2.9 | 8.9 | 2.8 | 9.3 | 33.2 | 4.3 | 12.1 | 4.9 | 1.5 | 37.8 | 19.5 | 5.0 | 8.6 | 3.7 | 4.3 | 0.9 | (3.9) | 4.2 | (36.6) |
| Pre-Tax Income | 150.4 | 155.1 | 98.3 | 100.1 | 94.6 | 98.7 | 59.2 | 36.2 | 30.9 | 41.4 | 22.6 | (1.2) | 521.8 | 4.4 | 6.4 | (385.9) | (55.4) | (205.1) | (62.2) |
| (55.7) |
| (23.8) |
| (81.2) |
| (26.9) |
| Net Income From Continuing Ops | 112.5 | 115.9 | 72.4 | 74.1 | 70.2 | 73.7 | 45.5 | 26.7 | 31.6 | 59.2 | 15.5 | (2.0) | 406.3 | 5.0 | 6.0 | (385.9) | (55.4) | (205.1) | (35.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (6.8) | (1.6) |
| Net Income | 112.5 | 115.9 | 72.4 | 74.1 | 70.2 | 73.7 | 45.5 | 26.7 | 31.6 | 59.2 | 15.5 | (2.0) | 406.3 | 5.0 | 6.0 | (330.3) | (35.9) | (130.8) | (37.2) |
| Net Income Attributable To Parent | 112.1 | 115.6 | 74.2 | 77.7 | 70.9 | 74.6 | 45.2 | 26.8 | 32.4 | 59.6 | 15.9 | (1.7) | 406.5 | 5.0 | 6.0 | (330.3) | (35.9) | (130.0) | (36.4) |
| Less: Minority Interest | 0.4 | 0.3 | (1.8) | (3.7) | (0.7) | (0.8) | 0.3 | (0.1) | (0.8) | (0.3) | (0.4) | (0.2) | (0.2) | (0.0) | (0.0) | (0.0) | (0.0) | (0.8) | (0.8) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 112.1 | 115.6 | 74.2 | 77.7 | 70.9 | 74.6 | 45.2 | 26.8 | 32.4 | 59.6 | 15.9 | (1.7) | 406.5 | 5.0 | 6.0 | (330.3) | (35.9) | (130.0) | (36.4) |
| (0.39) |
| (1.42) |
| (0.40) |
| EPS Diluted | 1.95 | 1.99 | 1.27 | 1.33 | 1.21 | 1.27 | 0.77 | 0.45 | - | - | - | - | - | - | - | (3.58) | (0.39) | (1.42) | (0.40) |
| Shares Basic | 57.5 | 57.9 | 58.3 | 58.3 | 58.7 | 58.9 | 59.0 | 60.0 | - | - | - | - | - | - | - | 92.2 | 91.7 | 91.4 | - |
| Shares Diluted | 57.5 | 58.0 | 58.3 | 58.3 | 58.7 | 58.9 | 59.0 | 60.0 | - | - | - | - | - | - | - | 92.2 | 91.7 | 91.4 | - |
| (37.9) |
| (193.2) |
| (8.2) |
| EBIT | 147.5 | 146.2 | 95.6 | 90.7 | 61.5 | 94.5 | 47.1 | 31.3 | 29.4 | 3.6 | 3.1 | (6.1) | 513.3 | 0.8 | 2.1 | (386.8) | (51.6) | (209.4) | (25.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.6 |
| 4.6 |
| 4.1 |
| 3.9 |
| 3.4 |
| 3.3 |
| 3.0 |
| 3.1 |
| 3.1 |
| 2.6 |
| 2.4 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.6 |
| 2.3 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.0 |
| 5.1 |
| 7.1 |
| 5.9 |
| 5.1 |
| 4.9 |
| 6.9 |
| 5.3 |
| 5.1 |
| 5.1 |
| 6.0 |
| 4.5 |
| 5.1 |
| 5.0 |
| 5.9 |
| 5.1 |
| 5.0 |
| 4.2 |
| 6.2 |
| 5.3 |
| 5.2 |
| 5.7 |
| 44.6 |
| 57.4 |
| 37.8 |
| 41.5 |
| 35.8 |
| 37.6 |
| 31.0 |
| 25.0 |
| 19.9 |
| 27.5 |
| 25.4 |
| 24.7 |
| 18.2 |
| 17.6 |
| 21.7 |
| 21.1 |
| 20.4 |
| 23.4 |
| 29.2 |
| 25.7 |
| 18.1 |
| 19.6 |
| 25.6 |
| 27.4 |
| 4.1 |
| 3.9 |
| 3.7 |
| 3.5 |
| 3.4 |
| 3.4 |
| 3.3 |
| 3.2 |
| 3.1 |
| 3.0 |
| 2.9 |
| 2.9 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.1 |
| (0.5) |
| 0.7 |
| (0.5) |
| (0.6) |
| (0.5) |
| (0.4) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| 5.5 |
| 1.6 |
| (1.1) |
| (0.9) |
| (0.7) |
| 14.1 |
| (0.4) |
| (4.1) |
| 1.4 |
| 2.8 |
| 4.8 |
| (2.6) |
| (0.1) |
| 3.3 |
| 0.9 |
| 11.1 |
| 4.0 |
| 11.6 |
| 11.0 |
| 4.4 |
| 2.0 |
| 0.4 |
| 40.2 |
| 21.7 |
| 32.3 |
| 4.5 |
| 25.3 |
| 10.3 |
| 25.2 |
| (1.7) |
| 11.1 |
| 8.8 |
| 13.7 |
| 2.6 |
| (4.0) |
| 1.9 |
| 32.6 |
| 0.4 |
| 9.6 |
| 8.8 |
| 16.5 |
| 6.5 |
| 4.6 |
| 3.6 |
| 2.6 |
| 32.0 |
| 14.8 |
| 24.0 |
| 3.0 |
| 19.8 |
| 7.8 |
| 19.2 |
| (1.3) |
| 8.6 |
| 5.8 |
| 10.2 |
| 2.0 |
| (0.4) |
| 5.3 |
| 26.1 |
| 0.6 |
| 38.3 |
| 6.1 |
| 10.6 |
| 4.2 |
| 2.6 |
| 2.7 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 14.8 |
| 24.0 |
| 3.0 |
| 19.8 |
| 7.8 |
| 19.2 |
| (1.3) |
| 8.6 |
| 5.8 |
| 10.2 |
| 2.0 |
| (0.4) |
| 5.3 |
| 26.1 |
| 0.6 |
| 38.3 |
| 6.1 |
| 10.6 |
| 4.2 |
| 2.6 |
| 2.7 |
| 1.6 |
| 13.4 |
| 31.9 |
| 15.2 |
| 24.2 |
| 3.2 |
| 19.8 |
| 7.8 |
| 19.2 |
| (1.5) |
| 8.7 |
| 5.7 |
| 10.4 |
| 2.0 |
| (0.1) |
| 5.5 |
| 26.2 |
| 0.8 |
| 38.5 |
| 5.9 |
| 10.8 |
| 4.4 |
| 2.7 |
| 2.7 |
| 1.8 |
| 0.1 |
| (0.4) |
| (0.2) |
| (0.2) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.0) |
| (0.4) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| 0.2 |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.0) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 13.4 |
| 31.9 |
| 15.2 |
| 24.2 |
| 3.2 |
| 19.8 |
| 7.8 |
| 19.2 |
| (1.5) |
| 8.7 |
| 5.7 |
| 10.4 |
| 2.0 |
| (0.1) |
| 5.5 |
| 26.2 |
| 0.8 |
| 38.5 |
| 5.9 |
| 10.8 |
| 4.4 |
| 2.7 |
| 2.7 |
| 1.8 |
| 0.26 |
| 0.41 |
| 0.05 |
| - |
| 0.13 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.9 |
| 58.9 |
| 58.9 |
| - |
| 58.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.9 |
| 58.9 |
| 58.9 |
| - |
| 58.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.8 |
| 5.5 |
| 26.3 |
| 11.0 |
| 11.1 |
| (1.3) |
| 15.2 |
| 7.4 |
| 10.9 |
| (2.2) |
| (1.3) |
| 1.9 |
| 29.3 |
| (0.5) |
| (1.6) |
| 4.8 |
| 4.9 |
| (4.6) |
| 0.2 |
| 1.6 |
| 2.1 |