| (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 | 575.6 | 547.7 | 522.9 | 498.2 | 471.4 | 477.1 | 461.1 | 459.7 | 431.7 | 420.4 | 402.0 | 403.7 | 390.6 | 383.9 | 350.0 | 354.4 | ||||||||||||||||||||||||
| (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 | 2,144.4 | 2,040.2 | 1,829.7 | 1,616.6 | 1,430.1 | 1,315.1 | 1,071.8 | 1,154.2 | 975.1 | 922.2 | 884.5 | 809.6 | 717.6 | 703.0 | 85.0 | 76.1 | 76.9 | 527.6 |
| Cost of Revenue | - | - | - | - | - | - | - | 999.7 | 867.5 | 802.4 | 775.8 | 708.3 | 36.8 | 38.2 | 38.2 | 31.6 | 31.3 | 397.8 |
| Gross Profit | - | - | - | - | - | - | - | 154.5 | 107.6 | 119.8 | 108.7 | 101.3 | 680.8 | 664.8 | 46.9 | 44.5 | 45.6 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 62.2 | 62.0 | 104.6 | 98.7 | 46.4 | 82.6 | 35.7 | 69.9 | 30.9 | 50.1 | 38.5 | 39.1 | 10.7 | 11.6 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 29.2 | 31.9 | 31.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 10.2 | 14.9 | 6.0 | 8.5 | 9.4 | 14.6 | 0.9 | 6.2 | 0.4 | 24.3 | 4.4 | 6.0 | 2.0 | 3.5 | (55.2) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.18) | (0.25) | 0.04 | 0.05 | 0.19 | 0.47 | (0.29) | 0.30 | 0.67 | 0.00 | 0.16 | 0.18 | 0.03 | 0.05 | 1.58 | 0.19 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 223.8 | 214.1 | 242.5 | 227.1 | 162.2 | 179.2 | 122.5 | 150.5 | 103.8 | 116.8 | 105.1 | 99.7 | 15.4 | 16.4 | 17.2 | 12.2 | ||
| 341.8 |
| 333.2 |
| 332.7 |
| 333.9 |
| 315.3 |
| 307.9 |
| 291.8 |
| 190.6 |
| 281.6 |
| 300.8 |
| 292.7 |
| 289.1 |
| 271.5 |
| 257.2 |
| 242.1 |
| 244.4 |
| 231.4 |
| 284.1 |
| 211.3 |
| 214.1 |
| 212.8 |
| 224.9 |
| 224.6 |
| 218.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 255.7 | 254.4 | 246.6 | 243.1 | 233.3 | 208.5 | 210.1 | 215.6 | 200.2 | 198.1 | 198.6 | 205.5 | 192.2 | 192.8 | 194.1 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.1 | 38.3 | 42.5 | 28.5 | 23.9 | 33.6 | 34.3 | 15.8 | 83.9 | 13.2 | 15.4 | 7.3 | 32.8 | 31.9 | 24.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 45.0 | 40.9 | 39.8 | 36.0 | 35.5 | 36.0 | 35.0 | 34.5 | 32.4 | 32.7 | 32.2 | 32.2 | 31.3 | 30.7 | 29.2 | 28.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 6.8 | - | 4.5 | 3.2 | 3.1 | - | 3.1 | 3.1 | 3.2 | - | 3.0 | 3.0 | 3.0 | - | - | - | 2.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 599.5 | 519.9 | 495.5 | 467.4 | 495.5 | 452.6 | 427.2 | 424.9 | 420.4 | 396.0 | 358.7 | 379.3 | 383.9 | 362.3 | 343.1 | 334.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (23.9) | 27.8 | 27.4 | 30.9 | (24.1) | 24.5 | 33.9 | 34.8 | 11.3 | 24.3 | 43.3 | 24.4 | 6.7 | 21.6 | 6.9 | 19.6 | (1.7) | 4.7 | 32.6 | 27.7 | 17.7 | 20.9 | 23.4 | 0.2 | (8.8) | 23.8 | 16.9 | 22.0 | 7.3 | (0.5) | 16.4 | 15.9 | (0.9) | 18.3 | 10.8 | 14.2 | 6.7 | 15.0 | 12.5 | 8.1 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 5.0 | 7.5 | 8.9 | 7.8 | 7.7 | - | 9.6 | 8.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 17.7 | 18.1 | 17.4 | 17.2 | 17.2 | 18.1 | 19.4 | 26.1 | 16.3 | 16.6 | 16.1 | 16.0 | 15.7 | 15.4 | 12.4 | 11.4 | 11.6 | 11.8 | ||||||||||||||||||||||
| Income From Equity Investments | 3.8 | 4.4 | 3.6 | 4.4 | 2.6 | 3.2 | 3.6 | 3.4 | 4.3 | 2.5 | 1.1 | 1.4 | 1.4 | 2.0 | 3.1 | 2.7 | ||||||||||||||||||||||||
| Other Non-Operating Income | (8.9) | (6.9) | (7.1) | (7.0) | (9.0) | (9.2) | (17.3) | (25.4) | (7.8) | (17.6) | (12.0) | (10.5) | (19.8) | (14.4) | 1.7 | (2.3) | 11.6 | |||||||||||||||||||||||
| Pre-Tax Income | (32.8) | 20.9 | 20.3 | 23.9 | (33.1) | 15.3 | 16.6 | 9.4 | 3.5 | 6.7 | 31.3 | 13.9 | (13.1) | 7.2 | 8.6 | 17.2 | 9.9 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (8.1) | 11.1 | 6.4 | 0.8 | (3.4) | 1.1 | 4.3 | 2.5 | (1.9) | 0.7 | 7.2 | (0.6) | 1.1 | 2.3 | 2.2 | 3.4 | 1.5 | 4.9 | 5.3 | 2.9 | 1.5 | 5.9 | 3.8 | (4.5) | (4.4) | 2.7 | 1.8 | 3.0 | (1.2) | (2.4) | 2.8 | 2.5 | (2.5) | 20.1 | 1.1 | 3.5 | (0.5) | 2.2 | 1.5 | 2.3 |
| Net Income From Continuing Ops | (24.7) | 9.9 | 13.9 | 23.0 | (29.7) | 14.2 | 12.3 | 6.9 | 5.4 | 6.0 | 24.1 | 14.6 | (14.3) | 5.0 | 6.4 | 13.8 | 8.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (24.7) | 9.9 | 13.9 | 23.0 | (29.7) | 14.2 | 12.3 | 6.9 | 5.4 | 6.0 | 24.1 | 14.6 | (14.3) | 5.0 | 6.4 | 13.8 | 8.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (33.5) | (0.6) | 5.4 | 14.5 | (37.9) | 5.3 | 3.2 | (3.0) | (2.8) | (1.9) | 17.5 | 8.4 | (21.0) | (0.9) | 0.7 | 7.9 | ||||||||||||||||||||||||
| Less: Minority Interest | 8.7 | 10.5 | 8.5 | 8.6 | 8.2 | 8.9 | 9.0 | 9.9 | 8.2 | 7.9 | 6.5 | 6.2 | 6.7 | 5.9 | 5.8 | 5.9 | 5.4 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (33.5) | (0.6) | 5.4 | 14.5 | (37.9) | 5.3 | 3.2 | (3.0) | (2.8) | (1.9) | 17.5 | 8.4 | (21.0) | (0.9) | 0.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.43) | - | 0.07 | 0.19 | (0.51) | - | 0.04 | (0.04) | (0.04) | - | 0.26 | 0.14 | (0.36) | - | 0.01 | 0.14 | 0.05 | - | 0.31 | 0.05 | 0.18 | - | 0.12 | (0.21) | (0.33) | - | 0.06 | 0.10 | (0.08) | - | 0.10 | 0.11 | (0.15) | - | 0.07 | 0.11 | (0.03) | - | 0.04 | 0.08 |
| EPS Diluted | (0.43) | - | 0.07 | 0.19 | (0.51) | - | 0.04 | (0.04) | (0.04) | - | 0.25 | 0.12 | (0.36) | - | 0.01 | 0.13 | 0.05 | - | ||||||||||||||||||||||
| Shares Basic | 77.1 | - | 76.0 | 74.4 | 74.4 | - | 73.5 | 73.4 | 69.3 | - | 67.8 | 59.9 | 57.7 | - | 56.7 | 56.1 | 55.3 | - | ||||||||||||||||||||||
| Shares Diluted | 77.1 | - | 77.4 | 75.5 | 74.4 | - | 75.2 | 73.4 | 69.3 | - | 68.8 | 60.9 | 57.7 | - | 57.7 | 57.0 | 56.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 21.1 | 68.7 | 67.2 | 66.9 | 11.4 | 60.5 | 68.9 | 69.3 | 43.7 | 57.0 | 75.5 | 56.6 | 38.0 | 52.3 | 36.2 | 48.4 | 25.4 | 30.1 | 57.2 | 51.7 | 40.3 | 43.2 | 44.6 | 21.5 | 13.2 | 44.2 | 37.3 | 42.1 | 26.9 | 18.9 | 33.9 | 34.0 | 17.0 | 34.8 | 27.9 | 30.8 | 23.4 | 32.0 | 29.8 | 23.9 |
| EBIT | (23.9) | 27.8 | 27.4 | 30.9 | (24.1) | 24.5 | 33.9 | 34.8 | 11.3 | 24.3 | 43.3 | 24.4 | 6.7 | 21.6 | 6.9 | 19.6 | (1.7) | 4.7 | 32.6 | |||||||||||||||||||||
| 129.9 |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 161.6 | 152.1 | 137.8 | 128.4 | 115.9 | 96.7 | 86.8 | 80.6 | 72.9 | 66.8 | 66.6 | 60.6 | 4.7 | 4.7 | 4.6 | 3.9 | 3.7 | 53.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | 45.3 | 47.6 | 50.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,082.3 | 1,978.2 | 1,725.0 | 1,517.9 | 1,383.7 | 1,241.6 | 1,062.4 | 1,084.3 | 944.3 | 872.1 | 846.1 | 770.5 | 41.5 | 42.8 | 42.7 | 35.6 | 35.1 | 485.5 |
| 12.6 |
| 8.4 |
| 9.1 |
| 42.1 |
| - |
| - |
| Interest Expense | 70.3 | 69.9 | 79.8 | 64.5 | 50.8 | 48.8 | 45.9 | 48.0 | 43.5 | 40.6 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.4 | 0.7 | 50.0 |
| Income From Equity Investments | 16.1 | 14.9 | 14.5 | 6.4 | 10.4 | 11.0 | 7.9 | 8.4 | 11.4 | 13.6 | 9.8 | 8.9 | 7.0 | 6.2 | 6.5 | 5.2 | (5.0) | (5.2) |
| Other Non-Operating Income | (30.0) | (30.1) | (59.8) | (59.9) | (3.4) | (23.7) | (36.5) | (40.2) | 7.6 | (23.7) | (26.0) | (0.4) | (0.0) | (0.2) | 3.7 | 5.1 | (0.5) | (0.4) |
| Pre-Tax Income | 32.2 | 31.9 | 44.9 | 38.8 | 43.0 | 58.9 | (0.9) | 29.7 | 38.5 | 26.4 | 12.4 | 14.6 | 3.7 | 5.9 | 4.4 | 8.2 | (17.1) | (6.9) |
| 0.8 |
| 0.6 |
| 0.4 |
| Net Income From Continuing Ops | 22.1 | 17.0 | 38.8 | 30.3 | 33.6 | 44.3 | (1.7) | 23.4 | 38.1 | 2.1 | 8.0 | 8.6 | 1.7 | 2.4 | 59.6 | 7.3 | (12.7) | (2.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 22.1 | 17.0 | 38.8 | 30.3 | 33.6 | 44.3 | (1.7) | 23.4 | 38.1 | 2.1 | 8.0 | 8.6 | 1.7 | 2.4 | 59.6 | 7.3 | (12.7) | (2.2) |
| Net Income Attributable To Parent | (14.2) | (18.7) | 2.8 | 3.0 | 10.7 | 24.7 | (14.8) | 14.8 | 32.2 | 0.1 | 7.2 | 7.7 | 10.7 | 11.5 | 12.4 | 8.0 | 8.4 | (2.3) |
| Less: Minority Interest | 36.2 | 35.7 | 36.0 | 27.3 | 23.0 | 19.6 | 13.1 | 8.7 | 5.9 | 2.0 | 0.8 | 0.9 | 0.3 | 0.3 | (0.2) | 0.1 | 0.2 | 0.1 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (14.2) | (18.7) | 2.8 | 3.0 | 10.7 | 24.7 | (14.8) | 14.8 | 32.2 | 0.1 | 7.2 | 7.7 | 10.7 | 11.5 | 14.0 | 11.7 | 12.6 | (2.3) |
| (0.35) |
| (0.06) |
| EPS Diluted | (0.18) | (0.25) | 0.04 | 0.05 | 0.17 | 0.46 | (0.29) | 0.29 | 0.66 | 0.00 | 0.15 | 0.17 | 0.03 | 0.05 | 1.52 | 0.19 | (0.35) | (0.06) |
| Shares Basic | 77.1 | 75.2 | 73.0 | 63.6 | 56.3 | 52.5 | 50.9 | 49.7 | 48.1 | 46.9 | 46.2 | 43.8 | 41.1 | 39.1 | 37.8 | 37.4 | 36.9 | 36.0 |
| Shares Diluted | 77.1 | 75.2 | 74.8 | 64.7 | 57.3 | 53.4 | 50.9 | 50.2 | 48.7 | 47.4 | 46.7 | 45.2 | 43.1 | 39.8 | 39.2 | 38.8 | 36.9 | 36.0 |
| 12.8 |
| 95.9 |
| EBIT | 62.2 | 62.0 | 104.6 | 98.7 | 46.4 | 82.6 | 35.7 | 69.9 | 30.9 | 50.1 | 38.5 | 39.1 | 10.7 | 11.6 | 12.6 | 8.4 | 9.1 | 42.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.1 |
| 25.4 |
| 24.6 |
| 24.0 |
| 22.7 |
| 22.3 |
| 21.2 |
| 21.4 |
| 21.9 |
| 20.4 |
| 20.5 |
| 20.1 |
| 19.6 |
| 19.5 |
| 17.5 |
| 18.1 |
| 17.9 |
| 16.5 |
| 17.1 |
| 16.6 |
| 16.7 |
| 17.1 |
| 17.3 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 343.5 |
| 331.3 |
| 300.1 |
| 306.3 |
| 303.9 |
| 287.6 |
| 268.6 |
| 215.9 |
| 290.3 |
| 277.1 |
| 275.8 |
| 267.1 |
| 264.3 |
| 257.8 |
| 225.7 |
| 228.5 |
| 232.3 |
| 217.2 |
| 216.8 |
| 215.9 |
| 222.3 |
| 210.0 |
| 212.2 |
| 210.5 |
| 12.0 |
| 12.2 |
| 12.8 |
| 12.4 |
| 11.1 |
| 10.8 |
| 11.6 |
| 11.5 |
| 11.9 |
| 12.4 |
| 12.3 |
| 12.1 |
| 10.7 |
| 10.6 |
| 10.0 |
| 9.9 |
| 10.2 |
| 10.3 |
| 10.2 |
| (32.8) |
| 11.4 |
| 10.7 |
| 2.5 |
| 2.7 |
| 2.9 |
| 3.1 |
| 2.3 |
| 2.8 |
| 2.3 |
| 0.9 |
| 2.0 |
| 2.3 |
| 2.0 |
| 2.2 |
| 1.9 |
| 1.8 |
| 2.8 |
| 3.7 |
| 3.0 |
| 5.2 |
| 3.5 |
| 3.0 |
| 1.9 |
| 1.6 |
| 2.6 |
| 3.3 |
| (1.3) |
| (6.1) |
| (16.7) |
| 0.5 |
| (4.0) |
| (9.3) |
| (13.6) |
| (9.6) |
| (8.4) |
| (9.9) |
| (11.4) |
| (10.4) |
| 29.5 |
| (7.8) |
| (6.9) |
| (7.1) |
| (23.9) |
| (0.0) |
| (0.0) |
| 0.2 |
| (25.9) |
| (0.2) |
| (0.0) |
| 3.3 |
| 26.4 |
| 11.0 |
| 18.2 |
| 16.9 |
| 14.1 |
| (13.4) |
| (18.4) |
| 15.4 |
| 6.9 |
| 10.6 |
| (3.2) |
| 28.9 |
| 8.6 |
| 9.0 |
| (8.0) |
| 13.6 |
| 5.0 |
| 9.1 |
| (1.3) |
| 6.0 |
| 3.4 |
| 5.6 |
| 1.3 |
| 21.1 |
| 8.1 |
| 13.8 |
| 11.0 |
| 10.2 |
| (9.0) |
| (14.0) |
| 12.7 |
| 5.1 |
| 7.6 |
| (1.9) |
| 31.3 |
| 5.8 |
| 6.5 |
| (5.5) |
| (6.5) |
| 3.8 |
| 5.6 |
| (0.9) |
| 3.7 |
| 2.0 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 21.1 |
| 8.1 |
| 13.8 |
| 11.0 |
| 10.2 |
| (9.0) |
| (14.0) |
| 12.7 |
| 5.1 |
| 7.6 |
| (1.9) |
| 31.3 |
| 5.8 |
| 6.5 |
| (5.5) |
| (6.5) |
| 3.8 |
| 5.6 |
| (0.9) |
| 3.7 |
| 2.0 |
| 3.4 |
| 3.0 |
| (3.8) |
| 16.2 |
| 2.9 |
| 9.5 |
| 6.0 |
| 6.2 |
| (10.6) |
| (16.4) |
| 10.4 |
| 3.2 |
| 4.9 |
| (3.7) |
| 29.1 |
| 5.0 |
| 5.4 |
| (7.3) |
| (7.3) |
| 3.2 |
| 5.3 |
| (1.2) |
| 3.4 |
| 1.6 |
| 3.6 |
| 5.1 |
| 4.9 |
| 5.2 |
| 4.3 |
| 5.0 |
| 4.1 |
| 1.6 |
| 2.4 |
| 2.3 |
| 1.9 |
| 2.7 |
| 1.8 |
| 2.2 |
| 0.7 |
| 1.1 |
| 1.9 |
| 0.7 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 3.0 |
| (3.8) |
| 16.2 |
| 2.9 |
| 9.5 |
| 6.0 |
| 6.2 |
| (10.6) |
| (16.4) |
| 10.4 |
| 3.2 |
| 4.9 |
| (3.7) |
| 29.1 |
| 5.0 |
| 5.4 |
| (7.3) |
| (7.3) |
| 3.2 |
| 5.3 |
| (1.2) |
| 3.4 |
| 1.6 |
| 3.6 |
| 0.30 |
| 0.05 |
| 0.18 |
| - |
| 0.12 |
| (0.21) |
| (0.33) |
| - |
| 0.06 |
| 0.10 |
| (0.08) |
| - |
| 0.10 |
| 0.11 |
| (0.15) |
| - |
| 0.07 |
| 0.11 |
| - |
| - |
| 0.04 |
| 0.08 |
| 52.8 |
| 52.2 |
| 52.0 |
| - |
| 51.4 |
| 50.7 |
| 50.3 |
| - |
| 49.8 |
| 49.7 |
| 49.6 |
| - |
| 48.0 |
| 48.0 |
| 47.8 |
| - |
| 47.0 |
| 46.8 |
| - |
| - |
| 45.9 |
| 46.6 |
| 53.8 |
| 53.1 |
| 52.8 |
| - |
| 52.0 |
| 50.7 |
| 50.3 |
| - |
| 50.4 |
| 50.1 |
| - |
| - |
| 48.6 |
| 48.5 |
| - |
| - |
| 47.6 |
| 47.2 |
| - |
| - |
| 46.3 |
| 46.9 |
| 27.7 |
| 17.7 |
| 20.9 |
| 23.4 |
| 0.2 |
| (8.8) |
| 23.8 |
| 16.9 |
| 22.0 |
| 7.3 |
| (0.5) |
| 16.4 |
| 15.9 |
| (0.9) |
| 18.3 |
| 10.8 |
| 14.2 |
| 6.7 |
| 15.0 |
| 12.5 |
| 8.1 |