| (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 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 141.4 | 151.1 | 126.8 | 132.5 | 135.7 | 145.8 | 122.3 | 130.8 | 136.8 | 120.9 | 149.5 | 139.4 | 140.7 | 166.6 | 178.2 | 200.1 | ||||||||||||||||||||||||
| (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 | 551.7 | 546.1 | 535.6 | 543.8 | 595.8 | 730.7 | 568.9 | 410.5 | 495.6 | 522.3 | 664.3 | 551.1 | 544.5 | 688.3 | 491.8 | 328.8 | 255.2 | 271.0 | |
| Cost of Revenue | 472.3 | 464.9 | 421.2 | 410.1 | 415.8 | 451.2 | 377.4 | 311.0 | 361.3 | 368.2 | 444.8 | 378.9 | 375.3 | 429.7 | 312.9 | 217.1 | 171.2 | 183.4 | |
| Gross Profit | 79.3 | 81.2 | 114.4 | 133.6 | 180.1 | 279.6 | 191.4 | 99.5 | 134.4 | 154.0 | 219.6 | 172.2 | 169.2 | 258.6 | 179.0 | 111.8 | 84.0 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | 8.4 | 8.2 | 9.8 | 9.6 | 11.7 | 8.0 | 8.2 | 8.5 | 9.8 | 8.7 | 8.5 | 10.0 | 6.2 | 5.9 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (22.7) | (12.3) | 31.7 | 52.1 | 103.5 | 203.1 | 119.1 | 39.4 | 67.0 | 76.3 | 134.4 | 94.5 | 56.3 | 174.9 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 3.0 | 3.3 | 4.9 | 5.5 | 2.6 | 0.0 | 1.1 | 2.6 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | (5.0) | (2.8) | 7.2 | 10.6 | 19.9 | 50.7 | 30.6 | 10.7 | 17.8 | 25.5 | 48.4 | 34.0 | 18.6 | 64.0 | 41.5 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (0.75) | (0.27) | 1.79 | 2.73 | 5.00 | 8.87 | 5.17 | 1.85 | 2.92 | 2.94 | 4.62 | 3.32 | 1.99 | 5.76 | 3.69 | 2.12 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 0.6 | 10.6 | 53.7 | 74.5 | 129.2 | 229.3 | 146.7 | 68.7 | 99.0 | 110.6 | 169.8 | 130.8 | 93.0 | 195.3 | 126.0 | 74.6 | |||
| 184.4 |
| 169.3 |
| 145.7 |
| 130.3 |
| 123.6 |
| 105.1 |
| 95.0 |
| 96.3 |
| 114.0 |
| 121.1 |
| 114.9 |
| 128.4 |
| 131.2 |
| 104.8 |
| 167.4 |
| 161.4 |
| 167.9 |
| 173.1 |
| 152.4 |
| 120.9 |
| 140.9 |
| 137.0 |
| 122.6 |
| 98.3 |
| Cost of Revenue | 113.3 | 124.1 | 107.6 | 127.3 | 105.8 | 112.6 | 99.6 | 101.6 | 107.4 | 96.2 | 111.0 | 100.5 | 97.1 | 108.5 | 113.4 | 121.3 | 111.8 | 105.1 | 94.6 | 90.2 | 87.6 | 80.4 | 75.1 | 74.0 | 81.4 | 87.3 | 86.9 | 91.8 | 95.3 | 74.6 | 111.6 | 111.2 | 111.3 | 114.0 | 104.2 | 86.9 | 92.4 | 95.6 | 88.6 | 74.6 |
| Gross Profit | 28.1 | 27.0 | 19.2 | 5.1 | 29.9 | 33.2 | 22.7 | 29.2 | 29.4 | 24.7 | 38.5 | 38.9 | 43.6 | 58.1 | 64.8 | 78.8 | 72.6 | 64.2 | 51.2 | 40.1 | 36.0 | 24.8 | 19.9 | 22.3 | 32.6 | 33.8 | 28.1 | 36.6 | 35.8 | 30.2 | 55.8 | 50.3 | 56.7 | 59.1 | 48.2 | 34.0 | 48.5 | 41.4 | 34.0 | 23.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 20.7 | 13.1 | 13.5 | 15.6 | 12.0 | 11.2 | 9.9 | 10.7 | 12.2 | 9.7 | 12.2 | 10.2 | 9.7 | 10.9 | 10.3 | 10.6 | 12.5 | |||||||||||||||||||||||
| Depreciation & Amortization | 6.0 | 6.6 | 5.3 | 5.3 | 5.6 | 5.6 | 5.5 | 5.1 | 5.8 | 6.2 | 6.5 | 6.4 | 6.4 | 6.8 | 7.2 | 7.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 30.0 | 23.5 | 22.6 | 25.9 | 21.4 | 21.8 | 18.9 | 20.2 | 21.9 | 18.4 | 21.5 | 19.0 | 18.4 | 19.4 | 18.1 | 19.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (1.9) | 3.4 | (3.5) | (20.7) | 8.5 | 11.4 | 3.7 | 9.0 | 7.5 | 6.3 | 17.0 | 19.9 | 25.2 | 38.7 | 46.7 | 59.7 | 52.0 | 42.1 | 32.9 | 24.0 | 20.2 | 9.9 | 5.6 | 7.5 | 16.5 | 17.1 | 12.0 | 19.4 | 18.6 | 13.3 | 33.9 | 30.1 | 36.5 | 36.2 | 26.1 | 18.0 | 26.7 | 23.8 | (24.6) | 10.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.8 | 0.6 | 0.6 | 1.0 | 1.0 | 1.0 | 1.2 | 1.3 | 1.4 | 1.5 | 1.2 | 0.7 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.4 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 1.9 | 1.2 | 1.4 | 1.3 | 1.3 | 1.6 | 1.5 | 1.5 | 1.5 | 1.8 | 1.5 | 1.1 | 0.9 | 0.8 | 1.3 | 0.6 | 0.4 | |||||||||||||||||||||||
| Pre-Tax Income | (0.1) | 4.6 | (2.1) | (19.4) | 9.7 | 13.0 | 5.3 | 10.5 | 9.0 | 8.1 | 18.5 | 21.0 | 26.1 | 39.5 | 48.0 | 60.3 | 52.4 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.2) | 1.1 | (3.7) | (2.2) | 2.0 | 2.5 | 0.5 | 2.2 | 2.0 | 0.7 | 4.1 | 2.6 | 5.3 | 9.3 | 12.8 | 15.9 | 14.2 | 10.9 | 8.1 | 6.1 | 5.5 | 2.6 | 1.6 | 2.2 | 4.4 | 5.3 | 3.0 | 4.9 | 4.6 | 4.1 | 12.0 | 10.6 | 13.2 | 13.1 | 9.3 | 6.2 | 9.7 | 8.7 | (10.0) | 3.8 |
| Net Income From Continuing Ops | 0.1 | 3.5 | 1.6 | (17.2) | 7.8 | 10.5 | 4.7 | 8.3 | 7.1 | 7.4 | 14.4 | 18.4 | 20.8 | 30.2 | 35.2 | 44.4 | 38.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.1 | 3.5 | 1.6 | (17.2) | 7.8 | 10.5 | 4.7 | 8.3 | 7.1 | 7.4 | 14.4 | 18.4 | 20.8 | 30.2 | 35.2 | 44.4 | 38.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.1 | 3.5 | 1.6 | (17.2) | 7.8 | 10.5 | 4.7 | 8.3 | 7.1 | 7.4 | 14.4 | 18.4 | 20.8 | 30.2 | 35.2 | 44.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.1 | 3.5 | 1.6 | (17.2) | 7.8 | 10.5 | 4.7 | 8.3 | 7.1 | 7.4 | 14.4 | 18.4 | 20.8 | 30.2 | 35.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.01 | - | 0.10 | (1.05) | 0.47 | - | 0.28 | 0.48 | 0.41 | 0.42 | 0.81 | 1.04 | 1.18 | 1.72 | 2.00 | 2.52 | 2.18 | - | 1.42 | 1.06 | 0.88 | - | 0.28 | 0.36 | 0.75 | - | 0.53 | 0.87 | 0.82 | 0.53 | 1.22 | 1.05 | 1.24 | 1.23 | - | 0.64 | 0.94 | 0.83 | - | 0.35 |
| EPS Diluted | 0.01 | - | 0.10 | (1.05) | 0.46 | - | 0.28 | 0.47 | 0.40 | 0.42 | 0.81 | 1.03 | 1.17 | 1.70 | 1.98 | 2.50 | 2.16 | - | ||||||||||||||||||||||
| Shares Basic | 15.9 | - | 16.0 | 16.4 | 16.6 | - | 16.8 | 17.3 | 17.4 | 17.7 | 17.7 | 17.7 | 17.7 | 17.6 | 17.6 | 17.6 | 17.6 | - | ||||||||||||||||||||||
| Shares Diluted | 16.2 | - | 16.4 | 16.4 | 16.9 | - | 17.1 | 17.6 | 17.6 | 17.9 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 4.1 | 10.1 | 1.9 | (15.4) | 14.0 | 17.0 | 9.3 | 14.0 | 13.4 | 12.6 | 23.6 | 26.2 | 31.6 | 45.5 | 53.9 | 66.8 | 59.5 | - | - | - | 27.4 | - | - | - | 23.9 | - | - | - | 26.8 | - | 43.2 | - | - | 44.5 | - | - | - | 32.8 | - | - |
| EBIT | (1.9) | 3.4 | (3.5) | (20.7) | 8.5 | 11.4 | 3.7 | 9.0 | 7.5 | 6.3 | 17.0 | 19.9 | 25.2 | 38.7 | 46.7 | 59.7 | 52.0 | 42.1 | 32.9 | |||||||||||||||||||||
| 181.5 |
| 138.7 |
| 87.6 |
| 42.8 |
| 4.0 |
| 3.2 |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 62.9 | 54.2 | 44.0 | 42.8 | 40.6 | 43.3 | 39.0 | 30.3 | 32.2 | 28.4 | 29.0 | 27.9 | 28.9 | 35.4 | 29.2 | 21.0 | 16.7 | 20.4 | 12.9 |
| Depreciation & Amortization | 23.3 | 22.9 | 22.1 | 22.4 | 25.8 | 26.2 | 27.6 | 29.3 | 32.0 | 34.3 | 35.4 | 36.2 | 36.7 | 20.4 | 14.9 | 12.1 | 9.2 | 7.3 | 5.4 |
| Amortization of Intangibles | - | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | - | - | - | - | - |
| Other Operating Expenses | - | (0.2) | - | 0.0 | 0.0 | 0.1 | 0.1 | (0.1) | 0.0 | (0.0) | 0.0 | 0.1 | 1.6 | 0.4 | (0.3) | 0.3 | - | - | - |
| Total Operating Expenses | 102.1 | 93.5 | 82.8 | 81.5 | 76.6 | 76.4 | 72.3 | 60.2 | 67.3 | 77.7 | 85.1 | 77.6 | 112.8 | 83.7 | 67.9 | 49.3 | 40.6 | 43.7 | 29.2 |
| 111.1 |
| 62.4 |
| 43.4 |
| 43.9 |
| 13.5 |
| 0.0 |
| 0.1 |
| 0.4 |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 5.7 | 5.1 | 6.1 | 6.7 | 4.8 | 3.5 | 1.8 | 3.7 | 1.7 | 1.3 | 1.5 | 1.6 | 0.9 | 0.3 | 1.0 | 1.1 | 0.8 | 0.5 | 0.4 |
| Pre-Tax Income | (17.0) | (7.2) | 37.8 | 58.8 | 108.3 | 206.6 | 121.0 | 43.0 | 68.7 | 77.6 | 135.9 | 96.1 | 57.2 | 175.2 | 112.1 | 63.5 | 44.1 | 44.4 | 14.0 |
| 23.5 |
| 15.9 |
| 16.9 |
| 5.3 |
| Net Income From Continuing Ops | (12.0) | (4.4) | 30.6 | 48.2 | 88.3 | 155.9 | 90.4 | 32.3 | 50.9 | 52.1 | 87.5 | 62.1 | 38.6 | 111.3 | 70.6 | 40.0 | 28.3 | 27.5 | 8.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (12.0) | (4.4) | 30.6 | 48.2 | 88.3 | 155.9 | 90.4 | 32.3 | 50.9 | 52.1 | 87.5 | 62.1 | 38.6 | 111.3 | 70.6 | 40.0 | 28.3 | 27.5 | 8.7 |
| Net Income Attributable To Parent | (12.0) | (4.4) | 30.6 | 48.2 | 88.3 | 155.9 | 90.4 | 32.3 | 50.9 | 52.1 | 87.5 | 62.1 | 38.6 | 111.3 | 70.6 | 40.0 | 28.3 | 27.5 | 8.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (12.0) | (4.4) | 30.6 | 48.2 | 88.3 | 155.9 | 90.4 | 32.3 | 50.9 | 52.1 | 87.5 | 62.1 | 38.6 | 111.3 | 70.6 | 40.0 | 28.3 | 27.5 | 8.7 |
| 1.48 |
| 1.44 |
| 0.43 |
| EPS Diluted | (0.74) | (0.27) | 1.77 | 2.71 | 4.96 | 8.78 | 5.09 | 1.82 | 2.88 | 2.91 | 4.59 | 3.21 | 1.95 | 5.58 | 3.60 | 2.09 | 1.46 | 1.42 | 0.43 |
| Shares Basic | 15.9 | 16.2 | 17.1 | 17.7 | 17.6 | 17.6 | 17.5 | 17.5 | 17.5 | 17.7 | 18.9 | 18.7 | 19.4 | 19.3 | 19.2 | 18.9 | 19.0 | - | - |
| Shares Diluted | 16.2 | 16.2 | 17.3 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.7 | 17.9 | 19.0 | 19.4 | 19.8 | 19.9 | 19.6 | 19.2 | 19.3 | - | - |
| 52.6 |
| 51.2 |
| 18.9 |
| EBIT | (22.7) | (12.3) | 31.7 | 52.1 | 103.5 | 203.1 | 119.1 | 39.4 | 67.0 | 76.3 | 134.4 | 94.5 | 56.3 | 174.9 | 111.1 | 62.4 | 43.4 | 43.9 | 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 9.9 |
| 8.8 |
| 8.2 |
| 7.9 |
| 6.8 |
| 7.6 |
| 8.0 |
| 8.7 |
| 7.2 |
| 7.4 |
| 8.9 |
| 6.3 |
| 8.3 |
| 6.8 |
| 7.4 |
| 7.8 |
| 6.7 |
| 6.9 |
| 7.0 |
| 7.4 |
| 6.7 |
| 6.2 |
| 7.5 |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 8.2 |
| - |
| 9.3 |
| - |
| - |
| 8.3 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.6 |
| 22.1 |
| 18.3 |
| 16.1 |
| 15.8 |
| 14.9 |
| 14.3 |
| 14.8 |
| 16.1 |
| 16.8 |
| 16.1 |
| 17.2 |
| 17.2 |
| 16.9 |
| 21.9 |
| 20.2 |
| 20.2 |
| 22.9 |
| 22.1 |
| 16.1 |
| 21.8 |
| 17.6 |
| 58.6 |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.0 |
| 0.7 |
| 0.6 |
| 1.0 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.5 |
| 0.2 |
| 0.7 |
| 0.3 |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.6 |
| 0.4 |
| (0.2) |
| 0.6 |
| 42.6 |
| 32.9 |
| 24.7 |
| 20.8 |
| 10.8 |
| 6.4 |
| 8.4 |
| 17.4 |
| 17.6 |
| 12.2 |
| 20.0 |
| 18.9 |
| 13.4 |
| 34.2 |
| 30.5 |
| 36.7 |
| 36.4 |
| 26.4 |
| 18.2 |
| 27.3 |
| 24.2 |
| (24.8) |
| 10.6 |
| 31.7 |
| 24.8 |
| 18.6 |
| 15.3 |
| 8.2 |
| 4.8 |
| 6.2 |
| 13.0 |
| 12.3 |
| 9.2 |
| 15.2 |
| 14.3 |
| 9.4 |
| 22.2 |
| 19.9 |
| 23.5 |
| 23.3 |
| 17.1 |
| 12.0 |
| 17.6 |
| 15.5 |
| (14.8) |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.7 |
| 24.8 |
| 18.6 |
| 15.3 |
| 8.2 |
| 4.8 |
| 6.2 |
| 13.0 |
| 12.3 |
| 9.2 |
| 15.2 |
| 14.3 |
| 9.4 |
| 22.2 |
| 19.9 |
| 23.5 |
| 23.3 |
| 17.1 |
| 12.0 |
| 17.6 |
| 15.5 |
| (14.8) |
| 6.8 |
| 38.2 |
| 31.7 |
| 24.8 |
| 18.6 |
| 15.3 |
| 8.2 |
| 4.8 |
| 6.2 |
| 13.0 |
| 12.3 |
| 9.2 |
| 15.2 |
| 14.3 |
| 9.4 |
| 22.2 |
| 19.9 |
| 23.5 |
| 23.3 |
| 17.1 |
| 12.0 |
| 17.6 |
| 15.5 |
| (14.8) |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.4 |
| 38.2 |
| 31.7 |
| 24.8 |
| 18.6 |
| 15.3 |
| 8.2 |
| 4.8 |
| 6.2 |
| 13.0 |
| 12.3 |
| 9.2 |
| 15.2 |
| 14.3 |
| 9.4 |
| 22.2 |
| 19.9 |
| 23.5 |
| 23.3 |
| 17.1 |
| 12.0 |
| 17.6 |
| 15.5 |
| (14.8) |
| 6.8 |
| 1.39 |
| 1.05 |
| 0.87 |
| - |
| 0.27 |
| 0.35 |
| 0.74 |
| - |
| 0.52 |
| 0.86 |
| 0.81 |
| 0.53 |
| 1.21 |
| 1.03 |
| 1.22 |
| 1.21 |
| - |
| 0.62 |
| 0.91 |
| 0.81 |
| - |
| 0.34 |
| 17.5 |
| 17.5 |
| 17.5 |
| - |
| 17.5 |
| 17.5 |
| 17.5 |
| - |
| 17.5 |
| 17.5 |
| 17.4 |
| 17.6 |
| 18.2 |
| 19.0 |
| 19.0 |
| 18.9 |
| - |
| 18.7 |
| 18.7 |
| 18.7 |
| - |
| 19.4 |
| 17.8 |
| 17.8 |
| 17.7 |
| - |
| 17.6 |
| 17.7 |
| 17.7 |
| - |
| 17.7 |
| 17.7 |
| 17.6 |
| 17.8 |
| 18.4 |
| 19.2 |
| 19.2 |
| 19.2 |
| - |
| 19.4 |
| 19.3 |
| 19.2 |
| - |
| 19.9 |
| 24.0 |
| 20.2 |
| 9.9 |
| 5.6 |
| 7.5 |
| 16.5 |
| 17.1 |
| 12.0 |
| 19.4 |
| 18.6 |
| 13.3 |
| 33.9 |
| 30.1 |
| 36.5 |
| 36.2 |
| 26.1 |
| 18.0 |
| 26.7 |
| 23.8 |
| (24.6) |
| 10.0 |