| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 291.0 | 262.1 | 251.2 | 237.7 | 193.7 | 232.5 | 257.0 | 227.0 | 157.7 | 164.6 | 163.8 | 141.3 | 103.7 | 118.8 | 117.9 | 118.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 1,041.9 | 944.6 | 874.2 | 573.3 | 455.0 | 509.4 | 392.2 | 239.0 | 482.2 | 892.8 | 675.0 | - | - | - | - | - | - |
| Cost of Revenue | 824.0 | 750.9 | 733.2 | 492.5 | 368.7 | 409.6 | 330.1 | 245.8 | 399.7 | 743.5 | 528.3 | 313.8 | 299.5 | 148.6 | 228.5 | 118.7 | 153.5 |
| Gross Profit | 217.9 | 193.7 | 141.0 | 80.8 | 86.4 | 99.7 | 62.1 | (6.8) | 82.4 | 149.3 | 146.7 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 155.8 | 134.7 | 88.2 | 36.5 | 41.7 | 44.5 | 23.0 | (55.8) | 40.2 | 107.0 | 112.3 | 74.4 | 64.1 | 65.9 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 23.2 | 22.7 | 25.7 | 16.6 | 11.3 | 11.4 | 1.1 | (7.1) | (4.7) | 40.3 | 37.1 | 25.3 | 20.9 | 26.0 | 13.5 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 11.55 | 10.00 | 6.35 | 2.42 | 2.35 | 2.43 | 1.52 | (2.73) | 3.34 | 4.64 | 4.67 | 2.46 | 2.11 | 2.85 | 1.69 | 0.68 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 157.8 | 136.6 | 90.1 | 38.5 | 44.7 | 47.9 | 26.7 | (52.3) | 43.7 | 109.8 | 114.3 | 75.2 | 64.7 | 66.5 | 35.9 | 12.4 | |
| 100.3 |
| 125.6 |
| 124.5 |
| 133.0 |
| 126.3 |
| 117.2 |
| 127.3 |
| 87.5 |
| 60.1 |
| 68.0 |
| 58.4 |
| 63.1 |
| 49.5 |
| 87.7 |
| 116.5 |
| 136.7 |
| 141.4 |
| 169.6 |
| 232.9 |
| 259.8 |
| 230.5 |
| - |
| - |
| - |
| Cost of Revenue | 229.8 | 196.5 | 204.2 | 193.5 | 156.8 | 184.9 | 212.7 | 195.9 | 139.7 | 140.9 | 144.5 | 117.6 | 89.5 | 98.8 | 95.7 | 93.7 | 80.5 | 103.3 | 98.3 | 105.4 | 102.6 | 95.2 | 107.0 | 71.9 | 56.1 | 62.7 | 52.4 | 60.1 | 70.6 | 80.9 | 86.9 | 106.0 | 125.9 | 149.5 | 195.2 | 208.4 | 190.4 | 168.9 | 138.9 | 118.5 |
| Gross Profit | 61.1 | 65.6 | 46.9 | 44.3 | 36.9 | 47.6 | 44.3 | 31.1 | 17.9 | 23.6 | 19.2 | 23.7 | 14.2 | 20.0 | 22.2 | 24.4 | 19.7 | 22.2 | 26.1 | 27.7 | 23.7 | 22.1 | 20.3 | 15.6 | 4.0 | 5.2 | 6.0 | 3.0 | (21.0) | 6.7 | 29.5 | 30.7 | 15.5 | 20.1 | 37.7 | 51.4 | 40.1 | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 15.7 | 17.9 | 14.3 | 14.2 | 12.5 | 14.9 | 14.0 | 12.4 | 11.4 | 11.9 | 11.4 | 10.5 | 10.6 | 10.5 | 12.7 | 11.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 45.4 | 47.7 | 32.6 | 30.1 | 24.3 | 32.7 | 30.3 | 18.7 | 6.5 | 11.7 | 7.9 | 13.2 | 3.6 | 9.6 | 9.5 | 13.4 | 9.2 | (1.2) | 14.5 | 17.3 | 13.8 | 11.9 | 10.9 | 6.5 | (6.3) | (9.9) | (6.1) | (7.1) | (32.7) | (4.3) | 18.4 | 20.3 | 5.8 | 8.2 | 27.6 | 40.6 | 30.6 | 29.8 | 26.7 | 34.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 8.4 | 7.7 | 7.1 | 5.6 | 5.4 | 6.0 | 6.6 | 5.6 | 4.8 | 5.3 | 3.7 | 4.1 | (0.6) | 2.5 | 0.8 | 0.5 | 0.6 | |||||||||||||||||||||||
| Pre-Tax Income | 53.8 | 55.4 | 39.7 | 35.6 | 29.8 | 38.6 | 37.0 | 24.3 | 11.3 | 17.0 | 11.6 | 17.4 | 3.0 | 12.0 | 10.3 | 13.9 | 9.8 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 7.7 | 6.2 | 9.0 | 0.4 | 7.2 | 7.3 | 9.0 | 6.1 | 3.4 | 5.0 | 6.1 | 4.6 | 0.9 | (3.2) | 2.6 | 9.7 | 2.3 | 0.1 | 3.3 | 4.2 | 3.8 | 2.5 | 1.7 | 1.4 | (4.5) | (2.1) | 2.0 | (6.4) | (0.5) | (0.1) | (12.6) | 6.3 | 1.7 | 2.5 | 12.1 | 14.6 | 11.1 | 10.0 | 8.2 | 11.8 |
| Net Income From Continuing Ops | 46.1 | 49.2 | 30.7 | 35.3 | 22.6 | 31.4 | 28.0 | 18.2 | 7.9 | 12.0 | 5.5 | 12.8 | 2.1 | 15.2 | 7.8 | 4.2 | 7.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 46.1 | 49.2 | 30.7 | 35.3 | 22.6 | 31.4 | 28.0 | 18.2 | 7.9 | 12.0 | 5.5 | 12.8 | 2.1 | 15.2 | 7.8 | 4.2 | 7.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 46.1 | 49.2 | 30.7 | 35.3 | 22.6 | 31.4 | 28.0 | 18.2 | 7.9 | 12.0 | 5.5 | 12.8 | 2.1 | 13.6 | 7.8 | 4.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 46.1 | 49.2 | 30.7 | 35.3 | 22.6 | 31.4 | 28.0 | 18.2 | 7.9 | 12.0 | 5.5 | 12.8 | 2.1 | 13.6 | 7.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.30 | - | 2.22 | 2.57 | 1.65 | - | 2.07 | 1.36 | 0.59 | - | 0.41 | 0.95 | 0.16 | - | 0.56 | 0.30 | 0.50 | - | 0.79 | 0.82 | 0.68 | - | 0.60 | 0.36 | (0.05) | - | (0.44) | 0.07 | (1.91) | - | 2.08 | 1.09 | 0.31 | - | 1.11 | 1.75 | 1.33 | - | 1.19 | 1.32 |
| EPS Diluted | 3.24 | - | 2.17 | 2.50 | 1.60 | - | 2.00 | 1.31 | 0.58 | - | 0.40 | 0.94 | 0.16 | - | 0.56 | 0.30 | 0.50 | - | ||||||||||||||||||||||
| Shares Basic | 14.0 | - | 13.8 | 13.7 | 13.6 | - | 13.5 | 13.4 | 13.3 | - | 13.3 | 13.4 | 13.4 | - | 13.8 | 14.1 | 14.9 | - | ||||||||||||||||||||||
| Shares Diluted | 14.2 | - | 14.2 | 14.1 | 14.1 | - | 14.0 | 13.9 | 13.6 | - | 13.6 | 13.5 | 13.5 | - | 13.8 | 14.2 | 15.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 46.0 | 48.2 | 33.1 | 30.5 | 24.8 | 33.2 | 30.8 | 19.1 | 7.0 | 12.2 | 8.3 | 13.7 | 4.2 | 10.2 | 10.3 | 14.2 | 10.0 | (0.4) | 15.4 | 18.2 | 14.7 | 12.8 | 11.9 | 7.5 | (5.4) | (9.0) | (5.2) | (6.2) | (31.9) | (3.3) | 19.3 | 21.1 | 6.6 | 9.0 | 28.3 | 41.2 | 31.2 | 30.4 | 27.3 | 35.0 |
| EBIT | 45.4 | 47.7 | 32.6 | 30.1 | 24.3 | 32.7 | 30.3 | 18.7 | 6.5 | 11.7 | 7.9 | 13.2 | 3.6 | 9.6 | 9.5 | 13.4 | 9.2 | (1.2) | 14.5 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | 62.2 | 59.0 | 52.8 | 44.4 | 44.7 | 47.3 | 39.0 | 44.1 | 40.7 | 41.8 | 32.5 | 25.1 | 19.5 | 12.9 | 14.8 | 11.2 | 12.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2.1 | 1.9 | 1.9 | 2.0 | 3.0 | 3.4 | 3.7 | 3.5 | 3.4 | 2.8 | 2.0 | 0.8 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 |
| Amortization of Intangibles | 0.4 | 0.4 | 0.4 | 0.4 | 0.7 | 0.9 | 0.9 | 1.1 | 1.0 | 1.0 | 1.2 | 0.5 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 35.4 |
| 11.9 |
| 17.0 |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | (0.2) | (0.1) | 1.1 | (0.5) | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 28.7 | 25.8 | 23.0 | 12.5 | 4.3 | 2.6 | 1.9 | 8.1 | 7.0 | 5.6 | 2.3 | 1.1 | 0.2 | 1.0 | (0.0) | 0.0 | 0.1 |
| Pre-Tax Income | 184.5 | 160.5 | 111.2 | 48.9 | 46.0 | 47.1 | 24.9 | (47.8) | 47.2 | 112.6 | 114.5 | 75.5 | 64.4 | 69.3 | 35.3 | 12.0 | 17.0 |
| 4.6 |
| 7.0 |
| Net Income From Continuing Ops | 161.3 | 137.8 | 85.5 | 32.4 | 34.7 | 35.7 | 23.8 | (40.7) | 51.9 | 72.3 | 77.4 | 50.2 | 64.1 | 65.9 | 35.4 | 7.4 | 10.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.3) | 1.6 | (2.2) |
| Net Income | 161.3 | 137.8 | 85.5 | 32.4 | 34.7 | 35.7 | 23.8 | (40.7) | 51.9 | 72.3 | 77.4 | 50.2 | 43.5 | 43.3 | 21.8 | 9.0 | 7.8 |
| Net Income Attributable To Parent | 161.3 | 137.8 | 85.5 | 32.4 | 33.1 | 38.2 | 23.9 | (42.7) | 52.0 | 72.0 | 70.3 | 36.3 | 30.4 | 40.1 | 23.3 | 9.3 | 7.8 |
| Less: Minority Interest | - | - | - | - | 1.6 | (2.5) | (0.0) | 2.0 | (0.2) | 0.3 | 7.1 | 13.9 | 13.0 | 3.2 | (1.4) | (0.3) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 161.3 | 137.8 | 85.5 | 32.4 | 33.1 | 38.2 | 23.9 | (42.7) | 52.0 | 72.0 | 70.3 | 36.3 | 30.4 | 40.1 | 23.3 | 9.3 | 7.8 |
| 0.57 |
| EPS Diluted | 11.36 | 9.74 | 6.15 | 2.39 | 2.33 | 2.40 | 1.51 | (2.73) | 3.32 | 4.56 | 4.50 | 2.42 | 2.05 | 2.78 | 1.65 | 0.67 | 0.57 |
| Shares Basic | 14.0 | 13.8 | 13.4 | 13.4 | 14.1 | 15.7 | 15.7 | 15.6 | 15.6 | 15.5 | 15.1 | 14.8 | 14.4 | 0.0 | 13.8 | 13.6 | 13.6 |
| Shares Diluted | 14.2 | 14.1 | 13.9 | 13.5 | 14.2 | 15.9 | 15.8 | 15.6 | 15.7 | 15.8 | 15.6 | 15.0 | 14.8 | 0.0 | 14.1 | 13.8 | 13.7 |
| 17.6 |
| EBIT | 155.8 | 134.7 | 88.2 | 36.5 | 41.7 | 44.5 | 23.0 | (55.8) | 40.2 | 107.0 | 112.3 | 74.4 | 64.1 | 65.9 | 35.4 | 11.9 | 17.0 |
| 10.6 |
| 15.5 |
| 11.6 |
| 10.3 |
| 9.9 |
| 10.2 |
| 9.4 |
| 9.1 |
| 10.3 |
| 12.4 |
| 12.1 |
| 10.0 |
| 9.6 |
| 9.5 |
| 11.1 |
| 10.4 |
| 9.6 |
| 11.4 |
| 10.1 |
| 10.8 |
| 9.5 |
| 8.0 |
| 9.8 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| (0.3) |
| 0.7 |
| 0.1 |
| 0.2 |
| 0.5 |
| 1.1 |
| 0.6 |
| 3.6 |
| 1.6 |
| 2.3 |
| 1.9 |
| 1.4 |
| 2.9 |
| 0.8 |
| 1.4 |
| 1.7 |
| 1.3 |
| 1.2 |
| 1.0 |
| 0.7 |
| 0.6 |
| (0.2) |
| 15.7 |
| 17.1 |
| 14.5 |
| 12.0 |
| 11.1 |
| 7.0 |
| (5.2) |
| (9.3) |
| (2.6) |
| (5.4) |
| (30.4) |
| (2.4) |
| 19.8 |
| 23.3 |
| 6.6 |
| 9.6 |
| 29.3 |
| 41.9 |
| 31.8 |
| 30.8 |
| 27.4 |
| 35.1 |
| (0.3) |
| 12.4 |
| 12.9 |
| 10.8 |
| 9.6 |
| 9.5 |
| 5.6 |
| (0.8) |
| (7.2) |
| (4.6) |
| 1.0 |
| (29.9) |
| (2.3) |
| 32.4 |
| 16.9 |
| 4.8 |
| 7.1 |
| 17.2 |
| 27.3 |
| 20.7 |
| 20.8 |
| 19.2 |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| 12.4 |
| 12.9 |
| 10.8 |
| 9.6 |
| 9.5 |
| 5.6 |
| (0.8) |
| (7.2) |
| (4.6) |
| 1.0 |
| (29.9) |
| (2.3) |
| 32.4 |
| 16.9 |
| 4.8 |
| 7.1 |
| 17.2 |
| 27.3 |
| 20.7 |
| 20.8 |
| 19.2 |
| 23.3 |
| 7.5 |
| 2.2 |
| 12.4 |
| 12.9 |
| 10.8 |
| 9.6 |
| 9.5 |
| 5.6 |
| (0.8) |
| (7.2) |
| (6.9) |
| 1.2 |
| (29.8) |
| (2.2) |
| 32.4 |
| 17.0 |
| 4.8 |
| 7.0 |
| 17.2 |
| 27.1 |
| 20.6 |
| 20.4 |
| 18.1 |
| 19.7 |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| 2.3 |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.0 |
| - |
| - |
| 0.2 |
| 0.1 |
| 0.4 |
| 1.2 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 7.5 |
| 2.2 |
| 12.4 |
| 12.9 |
| 10.8 |
| 9.6 |
| 9.5 |
| 5.6 |
| (0.8) |
| (7.2) |
| (6.9) |
| 1.2 |
| (29.8) |
| (2.2) |
| 32.4 |
| 17.0 |
| 4.8 |
| 7.0 |
| 17.2 |
| 27.1 |
| 20.6 |
| 20.4 |
| 18.1 |
| 19.7 |
| 0.78 |
| 0.81 |
| 0.67 |
| - |
| 0.60 |
| 0.36 |
| (0.05) |
| - |
| (0.44) |
| 0.07 |
| (1.91) |
| - |
| 2.07 |
| 1.08 |
| 0.31 |
| - |
| 1.09 |
| 1.72 |
| 1.31 |
| - |
| 1.16 |
| 1.29 |
| 15.8 |
| 15.8 |
| 15.7 |
| - |
| 15.7 |
| 15.7 |
| 15.6 |
| - |
| 15.6 |
| 15.6 |
| 15.6 |
| - |
| 15.6 |
| 15.6 |
| 15.6 |
| - |
| 15.5 |
| 15.5 |
| 15.5 |
| - |
| 15.1 |
| 14.9 |
| 16.0 |
| 16.0 |
| 16.0 |
| - |
| 15.8 |
| 15.8 |
| 15.6 |
| - |
| 15.6 |
| 15.8 |
| 15.6 |
| - |
| 15.7 |
| 15.7 |
| 15.7 |
| - |
| 15.8 |
| 15.8 |
| 15.8 |
| - |
| 15.6 |
| 15.3 |
| 17.3 |
| 13.8 |
| 11.9 |
| 10.9 |
| 6.5 |
| (6.3) |
| (9.9) |
| (6.1) |
| (7.1) |
| (32.7) |
| (4.3) |
| 18.4 |
| 20.3 |
| 5.8 |
| 8.2 |
| 27.6 |
| 40.6 |
| 30.6 |
| 29.8 |
| 26.7 |
| 34.5 |