| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 462.4 | 409.1 | 489.8 | 495.3 | 452.5 | 400.0 | 492.2 | 280.3 | 266.2 | 239.2 | 295.5 | 299.6 | 273.5 | 261.9 | 307.5 | 324.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,856.6 | 1,837.6 | 1,277.9 | 1,130.6 | 1,221.5 | 1,072.1 | 851.6 | 893.8 | 889.8 | 866.6 | 928.2 | 645.5 | 595.4 | 554.9 | 478.6 | 848.3 | 798.3 | 585.0 |
| Cost of Revenue | 1,364.7 | 1,338.4 | 972.2 | 853.1 | 953.0 | 831.5 | 658.8 | 694.4 | 697.0 | 672.5 | 710.6 | 499.1 | 464.6 | 419.7 | 355.7 | 712.1 | 660.8 | 489.3 |
| Gross Profit | 491.8 | 499.2 | 305.6 | 277.5 | 268.5 | 240.6 | 192.8 | 199.4 | 192.8 | 194.1 | 217.5 | 146.4 | 130.8 | 135.1 | 122.9 | 136.2 | 137.5 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (206.3) | (194.0) | 54.8 | 110.7 | 111.3 | 81.9 | 55.3 | (26.4) | 35.7 | 33.9 | 36.4 | 24.7 | 14.3 | (18.8) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 1.5 | 2.1 | 1.7 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 10.9 | 8.2 | 9.0 | 14.5 | 21.4 | 23.1 | 11.8 | 10.8 | (0.8) | 6.8 | (3.8) | 7.5 | 5.5 | (6.9) | (2.5) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (5.65) | (5.43) | 0.91 | 2.51 | 2.67 | 1.72 | 1.18 | (1.42) | 0.77 | 0.55 | (0.05) | 0.47 | 0.79 | (0.32) | (0.45) | 0.24 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (97.9) | (90.5) | 115.2 | 153.6 | 151.4 | 124.6 | 102.5 | 23.2 | 87.5 | 91.4 | 89.5 | 59.9 | 48.1 | 34.7 | 21.1 | 50.4 | ||
| 322.9 |
| 267.0 |
| 291.8 |
| 279.9 |
| 270.4 |
| 230.1 |
| 255.4 |
| 212.1 |
| 187.5 |
| 196.6 |
| 240.4 |
| 238.5 |
| 218.2 |
| 196.8 |
| 244.1 |
| 239.8 |
| 214.2 |
| 191.7 |
| 233.0 |
| 229.4 |
| 209.1 |
| 195.1 |
| 249.2 |
| 248.1 |
| Cost of Revenue | 344.6 | 310.6 | 352.3 | 357.3 | 321.1 | 307.7 | 375.1 | 209.4 | 200.0 | 187.7 | 215.5 | 221.1 | 206.4 | 210.1 | 240.1 | 251.4 | 249.7 | 211.8 | 226.8 | 219.9 | 208.5 | 176.4 | 189.2 | 162.4 | 149.7 | 157.4 | 183.1 | 181.4 | 171.4 | 158.6 | 187.7 | 185.8 | 169.0 | 154.5 | 178.7 | 176.8 | 162.1 | 154.9 | 188.2 | 186.6 |
| Gross Profit | 117.8 | 98.5 | 137.6 | 138.0 | 131.4 | 92.3 | 117.1 | 70.9 | 66.2 | 51.4 | 80.0 | 78.6 | 67.2 | 51.8 | 67.5 | 72.6 | 73.2 | 55.2 | 65.0 | 60.0 | 61.9 | 53.8 | 66.2 | 49.7 | 37.7 | 39.2 | 57.2 | 57.1 | 46.8 | 38.3 | 56.4 | 54.0 | 45.2 | 37.1 | 54.3 | 52.6 | 47.0 | 40.1 | 61.0 | 61.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 74.4 | 71.4 | 69.0 | 71.3 | 70.3 | 66.7 | 86.9 | 36.5 | 34.7 | 32.4 | 29.3 | 30.5 | 27.4 | 36.7 | 29.3 | 28.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 12.6 | 12.1 | 10.9 | 11.5 | 10.0 | 7.9 | 6.5 | 6.6 | 6.9 | 7.3 | 6.8 | 6.3 | 6.1 | 4.3 | 7.4 | 5.8 | 5.5 | |||||||||||||||||||||||
| Depreciation & Amortization | 24.7 | 24.2 | 25.6 | 33.9 | 19.2 | 24.7 | 27.3 | 11.0 | 10.9 | 11.2 | 11.2 | 10.6 | 10.5 | 10.6 | 9.6 | 9.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | 9.8 | 9.8 | 9.9 | 12.3 | 6.5 | 10.6 | 12.6 | 2.8 | 3.0 | 3.2 | 3.0 | 3.0 | 3.0 | 3.1 | 2.9 | 3.0 | 3.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 18.7 | 2.9 | 42.9 | (270.8) | 40.9 | (7.0) | 2.8 | 23.4 | 20.6 | 7.9 | 39.5 | 37.5 | 29.3 | 4.4 | 28.6 | 34.0 | 34.6 | 14.1 | 27.1 | 21.6 | 21.4 | 11.8 | 27.8 | 16.6 | 8.9 | 2.0 | (23.7) | 19.1 | (19.4) | (2.5) | 11.7 | 16.8 | 7.8 | (0.6) | 15.8 | 17.4 | 4.6 | (3.8) | 8.0 | 19.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.2 | 0.3 | 0.4 | 0.6 | 0.5 | 0.6 | 0.9 | 0.3 | 0.2 | 0.3 | - | 0.1 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 12.0 | 12.4 | 13.5 | 14.2 | 13.9 | 14.2 | 17.7 | 0.9 | 1.0 | 1.1 | 1.6 | 2.1 | 2.2 | 2.3 | 0.7 | 0.7 | 0.6 | 0.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.4 | 5.6 | 5.2 | 0.9 | (0.2) | 1.2 | (2.7) | 9.5 | 0.0 | 1.0 | (6.1) | 0.4 | (0.0) | 0.2 | 0.1 | 0.4 | 0.5 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 3.8 | 0.2 | 15.1 | (8.2) | 6.3 | (5.1) | (3.6) | 6.7 | 4.3 | 1.6 | 4.4 | 4.1 | 5.6 | 0.5 | 3.3 | 7.8 | 7.9 | 2.4 | 5.8 | 7.5 | 6.5 | 3.4 | 4.9 | 4.3 | 2.1 | 0.4 | 4.9 | 5.0 | 2.0 | (1.0) | 1.7 | 3.6 | 1.4 | (7.6) | 3.2 | 4.6 | 0.6 | (1.6) | (1.0) | (0.8) |
| Net Income From Continuing Ops | 7.1 | (3.9) | 26.5 | (284.2) | 26.8 | (19.9) | (26.6) | 32.0 | 19.7 | 7.9 | 17.3 | 35.8 | 27.1 | 2.4 | 6.6 | 33.7 | 34.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 3.4 | (4.1) | 19.6 | (276.0) | 20.5 | (14.9) | (13.9) | 25.4 | 15.4 | 6.2 | 27.4 | 31.7 | 21.5 | 1.9 | 24.7 | 25.9 | 26.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 3.4 | (4.1) | 19.6 | (276.0) | 20.5 | (14.9) | (13.9) | 25.4 | 15.4 | 6.2 | 27.4 | 31.7 | 21.5 | 1.9 | 24.7 | 25.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 3.4 | (4.1) | 19.6 | (276.0) | 20.5 | (14.9) | (13.9) | 25.4 | 15.4 | 6.2 | 27.4 | 31.7 | 21.5 | 1.9 | 24.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.07 | (0.09) | - | (6.04) | 0.44 | (0.32) | - | 0.77 | 0.47 | 0.19 | - | 0.97 | 0.65 | 0.06 | - | 0.79 | 0.80 | 0.34 | - | 0.41 | 0.44 | 0.24 | - | 0.33 | 0.17 | 0.00 | - | 0.36 | (0.73) | (0.11) | - | 0.31 | 0.12 | 0.14 | - | 0.30 | 0.04 | (0.11) | - | (0.12) |
| EPS Diluted | 0.07 | (0.09) | - | (6.04) | 0.44 | (0.32) | - | 0.77 | 0.46 | 0.19 | - | 0.96 | 0.65 | 0.06 | - | 0.78 | 0.80 | 0.34 | ||||||||||||||||||||||
| Shares Basic | 45.5 | 45.5 | - | 45.7 | 46.5 | 47.0 | - | 32.9 | 32.9 | 32.8 | - | 32.7 | 32.9 | 33.0 | - | 33.0 | 33.2 | 33.1 | ||||||||||||||||||||||
| Shares Diluted | 45.7 | 45.5 | - | 45.7 | 46.6 | 47.0 | - | 33.1 | 33.1 | 33.0 | - | 32.9 | 33.0 | 33.1 | - | 33.2 | 33.3 | 33.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 43.4 | 27.1 | 68.6 | (237.0) | 60.1 | 17.8 | 30.2 | 34.4 | 31.5 | 19.1 | 50.7 | 48.1 | 39.8 | 15.0 | 38.1 | 43.8 | 45.1 | 24.4 | 37.3 | 32.2 | 32.2 | 22.9 | 39.2 | 27.6 | 20.8 | 14.9 | (11.3) | 31.3 | (7.0) | 10.1 | 24.2 | 29.5 | 21.1 | 12.7 | 29.6 | 31.3 | 19.0 | 11.6 | 21.4 | 32.9 |
| EBIT | 18.7 | 2.9 | 42.9 | (270.8) | 40.9 | (7.0) | 2.8 | 23.4 | 20.6 | 7.9 | 39.5 | 37.5 | 29.3 | 4.4 | 28.6 | 34.0 | 34.6 | 14.1 | 27.1 | |||||||||||||||||||||
| 95.7 |
| - |
| - |
| - |
| Selling General & Administrative | 286.1 | 277.3 | 190.5 | 124.0 | 117.1 | 116.0 | 89.7 | 101.3 | 103.8 | 98.1 | 114.9 | 86.5 | 82.2 | 99.0 | 100.9 | 84.0 | 72.0 | 59.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 47.1 | 40.3 | 27.3 | 23.5 | 24.5 | 21.6 | 21.7 | 18.3 | 18.7 | 17.0 | 19.1 | 17.5 | 18.5 | - | - | - | - | - |
| Depreciation & Amortization | 108.4 | 103.4 | 60.3 | 42.9 | 40.1 | 42.7 | 47.2 | 49.6 | 51.8 | 57.5 | 53.1 | 35.2 | 33.9 | 53.5 | 30.0 | 33.9 | 28.3 | 32.5 |
| Amortization of Intangibles | 41.8 | 39.3 | 21.6 | 12.1 | 11.9 | 12.8 | 14.3 | 15.3 | 16.2 | 18.4 | 16.9 | 10.2 | 9.1 | 8.9 | 8.2 | 6.3 | 3.1 | 3.2 |
| Other Operating Expenses | - | (7.1) | (4.5) | (1.5) | (1.9) | (2.1) | (1.7) | (2.2) | (0.1) | (1.7) | (0.3) | 0.0 | (2.1) | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (8.9) |
| 16.5 |
| 37.3 |
| (179.1) |
| 0.4 |
| 0.4 |
| Interest Expense | 52.1 | 55.8 | 20.6 | 8.1 | 2.6 | 2.5 | 5.2 | 9.6 | 11.1 | 9.6 | 36.5 | 1.0 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 12.2 | 7.2 | 7.8 | (5.5) | 1.0 | 0.8 | 0.3 | 0.1 | 1.2 | 1.2 | (5.5) | (0.5) | 0.1 | 0.2 | 0.2 | (0.5) | 2.6 | 0.4 |
| Pre-Tax Income | - | (242.6) | 42.1 | 97.0 | 109.8 | 80.1 | 50.3 | (36.0) | 25.8 | 25.5 | (5.6) | 23.2 | 13.8 | (19.3) | (9.1) | 15.5 | 39.5 | (179.1) |
| - |
| - |
| - |
| Net Income From Continuing Ops | (254.5) | (250.8) | 33.1 | 82.5 | 88.3 | 57.0 | 38.5 | (46.7) | 26.6 | 18.7 | (1.9) | 15.6 | 8.3 | (12.4) | (6.6) | 9.1 | 24.2 | (136.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.5 | 20.9 | 0.7 | (10.0) | - | - | - |
| Net Income | (257.2) | (250.8) | 33.1 | 82.5 | 88.3 | 57.0 | 38.5 | (46.7) | 26.6 | 18.7 | (1.9) | 16.1 | 29.2 | (11.7) | (16.5) | 9.1 | 23.1 | (137.1) |
| Net Income Attributable To Parent | (257.2) | (250.8) | 33.1 | 82.5 | 88.3 | 57.0 | 38.5 | (46.7) | 26.6 | 18.7 | (1.9) | 16.1 | 29.2 | (11.7) | (16.5) | 9.1 | 23.1 | (137.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (257.2) | (250.8) | 33.1 | 82.5 | 88.3 | 57.0 | 38.5 | (46.7) | 26.6 | 18.7 | (1.9) | 16.1 | 29.2 | (11.7) | (16.5) | 9.1 | 24.2 | (137.1) |
| 0.62 |
| (3.67) |
| EPS Diluted | (5.63) | (5.43) | 0.90 | 2.50 | 2.66 | 1.70 | 1.17 | (1.42) | 0.76 | 0.54 | (0.05) | 0.47 | 0.78 | (0.32) | (0.45) | 0.24 | 0.61 | (3.67) |
| Shares Basic | 45.5 | 46.2 | 36.4 | 32.8 | 33.0 | 33.2 | 32.7 | 33.0 | 34.7 | 34.2 | 33.9 | 34.0 | 37.1 | 36.9 | 36.6 | 37.0 | 37.2 | 37.3 |
| Shares Diluted | 45.7 | 46.2 | 36.6 | 33.0 | 33.2 | 33.5 | 32.8 | 33.0 | 35.0 | 34.8 | 33.9 | 34.5 | 37.7 | 36.9 | 36.6 | 37.5 | 37.7 | 37.3 |
| 65.6 |
| (146.6) |
| EBIT | (206.3) | (194.0) | 54.8 | 110.7 | 111.3 | 81.9 | 55.3 | (26.4) | 35.7 | 33.9 | 36.4 | 24.7 | 14.3 | (18.8) | (8.9) | 16.5 | 37.3 | (179.1) |
| 28.1 |
| 30.8 |
| 27.7 |
| 27.8 |
| 29.7 |
| 30.9 |
| 26.9 |
| 22.0 |
| 16.7 |
| 24.1 |
| 23.8 |
| 25.7 |
| 23.7 |
| 28.0 |
| 31.5 |
| 24.2 |
| 23.9 |
| 24.1 |
| 23.2 |
| 20.5 |
| 26.9 |
| 27.4 |
| 26.5 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.8 |
| 6.1 |
| 4.9 |
| 5.4 |
| 5.2 |
| 6.4 |
| 5.2 |
| 4.6 |
| 5.5 |
| 4.1 |
| 4.8 |
| 4.6 |
| 4.8 |
| 5.5 |
| 4.1 |
| 4.6 |
| 4.5 |
| 3.8 |
| 4.6 |
| 4.2 |
| 4.4 |
| 5.3 |
| 5.0 |
| 10.6 |
| 10.3 |
| 10.2 |
| 10.7 |
| 10.8 |
| 11.0 |
| 11.4 |
| 11.1 |
| 11.9 |
| 12.9 |
| 12.4 |
| 12.2 |
| 12.4 |
| 12.6 |
| 12.5 |
| 12.7 |
| 13.3 |
| 13.3 |
| 13.8 |
| 13.9 |
| 14.4 |
| 15.4 |
| 13.4 |
| 13.0 |
| 3.0 |
| 3.1 |
| 3.0 |
| 3.3 |
| 3.4 |
| 3.6 |
| 3.4 |
| 3.6 |
| 3.7 |
| 3.9 |
| 3.7 |
| 3.7 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.1 |
| 4.1 |
| (7.4) |
| 12.2 |
| 8.2 |
| 5.4 |
| (0.6) |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.9 |
| 1.2 |
| 1.6 |
| 1.6 |
| 2.0 |
| 2.6 |
| 2.6 |
| 2.4 |
| 3.5 |
| 2.6 |
| 2.5 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.4 |
| 2.2 |
| 2.2 |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| (0.2) |
| 0.3 |
| 0.0 |
| (0.3) |
| 0.3 |
| (0.1) |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.0 |
| (0.1) |
| 0.7 |
| (1.4) |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 14.4 |
| 5.5 |
| (2.6) |
| 13.9 |
| 14.8 |
| 2.1 |
| (5.3) |
| 4.4 |
| (4.8) |
| 13.7 |
| 3.5 |
| 21.2 |
| 21.0 |
| 11.3 |
| 15.3 |
| 15.2 |
| 7.6 |
| 0.4 |
| (36.9) |
| 16.8 |
| (22.0) |
| (4.6) |
| 6.7 |
| 10.8 |
| 4.1 |
| 4.9 |
| 10.7 |
| 10.2 |
| 1.5 |
| (3.7) |
| 5.4 |
| (4.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 11.2 |
| 20.9 |
| 13.7 |
| 14.6 |
| 7.9 |
| 22.2 |
| 10.8 |
| 5.5 |
| 0.0 |
| (30.9) |
| 11.8 |
| (24.0) |
| (3.6) |
| 6.7 |
| 10.8 |
| 4.1 |
| 4.9 |
| 10.7 |
| 10.2 |
| 1.5 |
| (3.7) |
| 5.4 |
| (4.0) |
| 26.5 |
| 11.2 |
| 20.9 |
| 13.7 |
| 14.6 |
| 7.9 |
| 22.2 |
| 10.8 |
| 5.5 |
| 0.0 |
| (30.9) |
| 11.8 |
| (24.0) |
| (3.6) |
| 6.7 |
| 10.8 |
| 4.1 |
| 4.9 |
| 10.7 |
| 10.2 |
| 1.5 |
| (3.7) |
| 5.4 |
| (4.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.9 |
| 26.5 |
| 11.2 |
| 20.9 |
| 13.7 |
| 14.6 |
| 7.9 |
| 22.2 |
| 10.8 |
| 5.5 |
| 0.0 |
| (30.9) |
| 11.8 |
| (24.0) |
| (3.6) |
| 6.7 |
| 10.8 |
| 4.1 |
| 4.9 |
| 10.7 |
| 10.2 |
| 1.5 |
| (3.7) |
| 5.4 |
| (4.0) |
| - |
| 0.41 |
| 0.43 |
| 0.24 |
| - |
| 0.33 |
| 0.17 |
| 0.00 |
| - |
| 0.36 |
| (0.73) |
| (0.11) |
| - |
| 0.31 |
| 0.12 |
| 0.14 |
| - |
| 0.29 |
| 0.04 |
| (0.11) |
| - |
| (0.12) |
| - |
| 33.4 |
| 33.4 |
| 32.9 |
| - |
| 32.6 |
| 32.7 |
| 32.9 |
| - |
| 32.9 |
| 33.0 |
| 33.1 |
| - |
| 34.8 |
| 34.8 |
| 34.7 |
| - |
| 34.2 |
| 34.1 |
| 34.1 |
| - |
| 33.9 |
| - |
| 33.7 |
| 33.6 |
| 33.2 |
| - |
| 32.7 |
| 32.8 |
| 33.1 |
| - |
| 33.2 |
| 33.0 |
| 33.1 |
| - |
| 35.1 |
| 35.1 |
| 35.3 |
| - |
| 34.9 |
| 34.8 |
| 34.1 |
| - |
| 33.9 |
| 21.6 |
| 21.4 |
| 11.8 |
| 27.8 |
| 16.6 |
| 8.9 |
| 2.0 |
| (23.7) |
| 19.1 |
| (19.4) |
| (2.5) |
| 11.7 |
| 16.8 |
| 7.8 |
| (0.6) |
| 15.8 |
| 17.4 |
| 4.6 |
| (3.8) |
| 8.0 |
| 19.9 |