| (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 | 998.8 | 972.7 | 1,048.1 | 1,022.3 | 967.1 | 1,001.6 | 1,063.1 | 1,077.8 | 1,036.4 | 1,089.5 | 1,128.4 | 1,103.5 | 1,106.1 | 1,163.5 | 1,275.7 | 1,321.7 | ||||||||||||||||||||||||
| (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 | 4,041.9 | 4,010.2 | 4,179.0 | 4,427.4 | 5,029.0 | 3,766.2 | 2,940.2 | 2,988.3 | 3,093.8 | 2,826.5 | 2,700.2 | - | - | - | - | - | 1,657.9 | 1,472.9 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | 29.1 | 34.1 | 52.4 | 40.8 | 32.8 | 25.6 | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 87.1 | 90.3 | 244.4 | 172.6 | 394.5 | 277.0 | 98.3 | 63.8 | 109.1 | 61.3 | 34.1 | 75.5 | 69.2 | 19.1 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 4.3 | 4.8 | 11.6 | 14.7 | 3.9 | 1.2 | 3.6 | 6.5 | 3.9 | 1.3 | 1.5 | 1.3 | 0.9 | 0.7 | 0.8 | 1.1 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 21.7 | 23.0 | 45.4 | 44.8 | 93.7 | 62.6 | 21.4 | 11.5 | 17.1 | (8.2) | 9.6 | 27.9 | 24.4 | 3.7 | (9.3) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 2.50 | 2.63 | 7.39 | 8.14 | 12.13 | 8.38 | 2.80 | 1.56 | 2.61 | 2.32 | 0.72 | 1.71 | 1.69 | 0.59 | (0.31) | 0.23 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 261.8 | 260.6 | 393.5 | 318.0 | 532.7 | 399.5 | 216.7 | 176.2 | 217.7 | 164.4 | 137.1 | 168.5 | 155.5 | 107.5 | 73.2 | 83.5 | |||
| 1,268.1 |
| 971.3 |
| 1,016.7 |
| 949.0 |
| 829.2 |
| 816.4 |
| 795.0 |
| 627.4 |
| 701.4 |
| 717.4 |
| 787.6 |
| 771.5 |
| 711.8 |
| 774.3 |
| 826.2 |
| 793.4 |
| 700.0 |
| 710.7 |
| 744.3 |
| 720.4 |
| 651.1 |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 44.3 | 45.0 | 44.4 | 40.9 | 40.0 | 39.4 | 36.6 | 36.3 | 36.8 | 37.4 | 37.1 | 35.8 | 35.0 | 34.7 | 34.2 | 34.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 2.6 | - | - | - | 3.2 | - | - | - | 3.2 | - | - | - | 3.2 | - | - | - | 3.2 | |||||||||||||||||||||||
| Other Operating Expenses | 46.9 | 45.7 | 31.5 | 49.5 | 48.9 | 52.4 | 48.9 | 47.3 | 45.5 | 56.7 | 44.8 | 47.1 | 46.1 | 44.2 | 39.5 | 40.2 | 36.8 | |||||||||||||||||||||||
| Total Operating Expenses | 995.4 | 980.9 | 993.5 | 984.9 | 960.4 | 963.5 | 928.1 | 1,029.0 | 1,014.0 | 1,025.3 | 1,083.3 | 1,061.3 | 1,084.9 | 1,113.3 | 1,160.4 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 3.4 | (8.3) | 54.6 | 37.3 | 6.6 | 38.2 | 135.0 | 48.8 | 22.4 | 64.3 | 45.1 | 42.1 | 21.2 | 50.2 | 115.3 | 136.0 | 92.9 | 82.9 | 87.6 | 74.3 | 32.2 | 30.3 | 39.8 | 20.4 | 7.8 | (11.2) | 31.2 | 35.2 | 8.6 | 37.2 | 56.1 | 3.2 | 12.7 | 18.7 | 26.7 | 25.8 | (9.9) | 6.3 | 20.4 | 16.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.7 | 1.2 | 1.4 | 1.0 | 1.2 | 1.9 | 3.1 | 3.2 | 3.3 | 4.1 | 3.9 | 3.7 | 2.9 | 2.3 | 1.1 | 0.4 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.8 | 1.0 | 1.4 | 1.6 | 1.8 | 1.6 | 1.5 | 1.6 | 1.1 | 0.7 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (1.2) | (0.2) | 0.8 | 0.6 | (0.9) | (0.2) | 0.9 | (0.8) | (28.2) | 1.8 | 0.1 | 5.0 | 1.8 | 1.5 | (0.2) | (2.8) | (0.8) | |||||||||||||||||||||||
| Pre-Tax Income | (1.3) | (10.6) | 53.5 | 36.0 | 4.2 | 37.5 | 136.7 | 49.2 | (4.7) | 67.8 | 46.9 | 48.7 | 23.5 | 51.8 | 114.5 | 131.7 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.3) | (2.4) | 14.2 | 10.2 | 1.0 | 8.4 | 36.4 | 2.3 | (1.8) | 19.0 | 12.0 | 9.1 | 4.7 | 15.3 | 25.9 | 30.2 | 22.3 | 19.7 | 22.5 | 12.5 | 8.0 | 6.3 | 9.8 | 4.9 | 0.5 | (6.5) | 7.1 | 9.2 | 1.7 | 5.4 | 13.2 | (0.5) | (1.0) | (20.5) | 9.3 | 8.4 | (5.2) | (0.5) | 7.6 | 6.2 |
| Net Income From Continuing Ops | (1.0) | (8.1) | 39.3 | 25.8 | 3.1 | 29.0 | 100.3 | 46.9 | (2.9) | 48.8 | 34.9 | 39.6 | 18.8 | 36.5 | 88.6 | 101.5 | 68.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (1.0) | (8.1) | 39.3 | 25.8 | 3.1 | 29.0 | 100.3 | 46.9 | (2.3) | 48.8 | 34.9 | 40.4 | 71.3 | 37.3 | 88.8 | 102.5 | 69.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (1.0) | (8.1) | 39.3 | 25.8 | 3.1 | 29.0 | 100.3 | 46.9 | (2.3) | 48.8 | 34.9 | 40.4 | 71.3 | 37.3 | 88.8 | 102.5 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1.0) | (8.1) | 39.3 | 25.8 | 3.1 | 29.0 | 100.3 | 46.9 | (2.3) | 48.8 | 34.9 | 40.4 | 71.3 | 37.3 | 88.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.05) | - | 1.73 | 1.12 | 0.13 | - | 4.25 | 1.99 | (0.10) | - | 1.45 | 1.68 | 2.93 | - | 3.61 | 4.16 | 2.82 | - | 2.48 | 2.38 | 0.92 | - | 1.15 | 0.62 | 0.07 | - | 0.64 | 0.95 | 0.19 | - | 1.58 | 0.05 | 0.39 | - | 0.57 | 0.61 | (0.29) | - | 0.50 | 0.39 |
| EPS Diluted | (0.05) | - | 1.72 | 1.12 | 0.13 | - | 4.23 | 1.96 | (0.10) | - | 1.42 | 1.64 | 2.84 | - | 3.50 | 4.00 | 2.68 | - | ||||||||||||||||||||||
| Shares Basic | 22.3 | - | 22.7 | 22.9 | 23.2 | - | 23.6 | 23.6 | 23.6 | - | 24.0 | 24.1 | 24.3 | - | 24.6 | 24.6 | 24.7 | - | ||||||||||||||||||||||
| Shares Diluted | 22.3 | - | 22.8 | 23.0 | 23.3 | - | 23.7 | 23.9 | 23.6 | - | 24.5 | 24.7 | 25.1 | - | 25.4 | 25.6 | 25.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 47.7 | 36.8 | 99.0 | 78.2 | 46.6 | 77.5 | 171.6 | 85.1 | 59.3 | 101.6 | 82.2 | 77.9 | 56.2 | 84.9 | 149.6 | 170.9 | 127.3 | 114.5 | 117.9 | 104.6 | 62.5 | 60.5 | 69.8 | 49.5 | 36.8 | 17.9 | 60.6 | 62.6 | 35.1 | 64.1 | 84.1 | 30.3 | 39.2 | 45.7 | 52.2 | 51.0 | 15.5 | 32.7 | 46.2 | 42.4 |
| EBIT | 3.4 | (8.3) | 54.6 | 37.3 | 6.6 | 38.2 | 135.0 | 48.8 | 22.4 | 64.3 | 45.1 | 42.1 | 21.2 | 50.2 | 115.3 | 136.0 | 92.9 | 82.9 | 87.6 | |||||||||||||||||||||
| 1,833.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 174.7 | 170.3 | 149.1 | 145.3 | 138.2 | 122.6 | 118.4 | 112.5 | 108.6 | 103.1 | 103.1 | 93.0 | 86.2 | 88.4 | 87.8 | 73.7 | 71.6 | 75.2 | 76.9 |
| Amortization of Intangibles | - | 12.8 | 12.8 | 12.8 | 12.9 | 5.4 | 4.0 | 4.4 | 4.5 | 4.5 | 4.2 | 4.0 | 4.4 | 4.2 | 2.3 | 0.0 | - | - | - |
| Other Operating Expenses | 173.5 | 175.6 | 194.1 | 194.8 | 160.7 | 129.4 | 129.9 | 126.1 | 124.0 | 124.1 | 118.4 | 118.6 | 118.1 | 105.4 | 99.0 | - | - | - | - |
| Total Operating Expenses | 3,954.8 | 3,919.8 | 3,934.6 | 4,254.8 | 4,634.5 | 3,489.2 | 2,841.9 | 2,924.5 | 2,984.7 | 2,765.1 | 2,666.2 | 2,591.4 | 2,543.5 | 2,280.5 | 2,080.6 | 1,897.9 | 1,712.4 | 1,641.6 | 1,784.5 |
| (14.6) |
| 9.8 |
| (54.5) |
| (168.7) |
| 48.5 |
| 1.2 |
| 2.9 |
| 5.9 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | 5.3 | 4.0 | 2.9 | 2.4 | 1.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | 0.4 | (28.4) | 8.7 | (2.4) | 3.8 | 2.3 | (7.3) | (19.2) | (4.7) | (2.2) | 0.4 | 1.4 | 0.4 | (2.4) | (0.3) | 0.7 | 3.2 | 1.4 |
| Pre-Tax Income | 77.6 | 83.1 | 218.7 | 186.9 | 388.3 | 273.1 | 92.5 | 51.5 | 84.4 | 51.6 | 28.3 | 72.7 | 70.6 | 19.5 | (17.0) | 9.5 | (53.8) | (165.5) | 49.9 |
| 3.2 |
| (21.4) |
| (38.0) |
| 20.7 |
| Net Income From Continuing Ops | 55.9 | 60.1 | 173.4 | 142.2 | 294.6 | 210.5 | 71.1 | 40.0 | 67.3 | 59.7 | 18.7 | 44.9 | 46.2 | 15.8 | (7.7) | 6.3 | (32.4) | (127.5) | 29.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 55.9 | 60.1 | 174.0 | 195.4 | 298.2 | 213.5 | 71.1 | 40.0 | 67.3 | 59.7 | 18.7 | 44.9 | 46.2 | 15.8 | (7.7) | 6.3 | (32.4) | (127.5) | 29.2 |
| Net Income Attributable To Parent | 55.9 | 60.1 | 174.0 | 195.4 | 298.2 | 213.5 | 71.1 | 40.0 | 67.3 | 59.7 | 18.7 | 44.9 | 46.2 | 15.8 | (7.7) | 6.2 | (32.7) | (127.9) | 29.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.3 | 0.4 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 55.9 | 60.1 | 174.0 | 195.4 | 298.2 | 213.5 | 71.1 | 40.0 | 67.1 | 59.5 | 18.5 | 44.4 | 43.9 | 15.1 | (7.9) | 5.9 | (32.8) | (128.3) | 29.2 |
| (1.30) |
| (5.12) |
| 1.14 |
| EPS Diluted | 2.50 | 2.62 | 7.30 | 7.93 | 11.69 | 7.98 | 2.69 | 1.51 | 2.51 | 2.25 | 0.71 | 1.67 | 1.69 | 0.59 | (0.31) | 0.23 | (1.30) | (5.12) | 1.14 |
| Shares Basic | 22.3 | 22.8 | 23.6 | 24.0 | 24.6 | 25.5 | 25.4 | 25.5 | 25.7 | 25.7 | 25.8 | 26.0 | 26.0 | 25.7 | 25.6 | 25.4 | 25.2 | 25.1 | 25.0 |
| Shares Diluted | 22.3 | 22.9 | 23.8 | 24.6 | 25.5 | 26.8 | 26.4 | 26.5 | 26.7 | 26.4 | 26.3 | 26.5 | 26.0 | 25.7 | 25.6 | 25.4 | 25.2 | 25.1 | 25.1 |
| 17.0 |
| (93.5) |
| 125.4 |
| EBIT | 87.1 | 90.3 | 244.4 | 172.6 | 394.5 | 277.0 | 98.3 | 63.8 | 109.1 | 61.3 | 34.1 | 75.5 | 69.2 | 19.1 | (14.6) | 9.8 | (54.5) | (168.7) | 48.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.4 |
| 31.6 |
| 30.4 |
| 30.3 |
| 30.4 |
| 30.3 |
| 30.0 |
| 29.1 |
| 29.0 |
| 29.1 |
| 29.4 |
| 27.4 |
| 26.5 |
| 26.9 |
| 28.0 |
| 27.2 |
| 26.5 |
| 27.0 |
| 25.5 |
| 25.2 |
| 25.4 |
| 26.4 |
| 25.8 |
| 25.7 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.1 |
| 1.2 |
| 1.1 |
| 1.0 |
| 40.3 |
| 36.8 |
| 27.5 |
| 24.8 |
| 35.8 |
| 33.4 |
| 29.9 |
| 30.8 |
| 29.5 |
| 33.0 |
| 31.0 |
| 32.7 |
| 32.9 |
| 31.4 |
| 30.4 |
| 29.3 |
| 29.2 |
| 30.9 |
| 35.1 |
| 28.8 |
| 30.0 |
| 34.5 |
| 27.2 |
| 1,185.7 |
| 1,175.1 |
| 888.4 |
| 929.1 |
| 874.7 |
| 797.0 |
| 786.2 |
| 755.2 |
| 606.9 |
| 693.6 |
| 728.6 |
| 756.4 |
| 736.3 |
| 703.2 |
| 737.1 |
| 770.1 |
| 790.2 |
| 687.3 |
| 692.0 |
| 717.5 |
| 694.6 |
| 661.0 |
| 681.9 |
| 693.6 |
| 660.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.3 |
| 1.1 |
| 1.2 |
| 2.0 |
| 1.5 |
| 2.7 |
| (3.9) |
| 0.5 |
| (6.7) |
| (0.4) |
| (0.6) |
| (15.1) |
| (0.7) |
| (1.1) |
| (2.2) |
| (1.2) |
| (1.3) |
| (0.5) |
| (1.7) |
| (4.2) |
| 1.1 |
| 0.6 |
| 90.3 |
| 82.1 |
| 86.2 |
| 73.5 |
| 31.3 |
| 30.2 |
| 39.2 |
| 20.7 |
| 2.4 |
| (12.0) |
| 23.3 |
| 33.6 |
| 6.6 |
| 20.7 |
| 54.0 |
| 0.7 |
| 9.0 |
| 16.0 |
| 24.1 |
| 24.1 |
| (12.6) |
| 1.1 |
| 20.6 |
| 16.4 |
| 62.4 |
| 63.7 |
| 61.0 |
| 23.4 |
| 23.9 |
| 29.4 |
| 15.9 |
| 1.9 |
| (5.5) |
| 16.3 |
| 24.4 |
| 4.9 |
| 15.3 |
| 40.8 |
| 1.2 |
| 10.0 |
| 36.6 |
| 14.8 |
| 15.8 |
| (7.4) |
| 1.6 |
| 12.9 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| 63.7 |
| 61.0 |
| 23.4 |
| 23.9 |
| 29.4 |
| 15.9 |
| 1.9 |
| (5.5) |
| 16.3 |
| 24.4 |
| 4.9 |
| 15.3 |
| 40.8 |
| 1.2 |
| 10.0 |
| 36.6 |
| 14.8 |
| 15.8 |
| (7.4) |
| 1.6 |
| 12.9 |
| 10.2 |
| 69.6 |
| 65.5 |
| 63.7 |
| 61.0 |
| 23.4 |
| 23.9 |
| 29.4 |
| 15.9 |
| 1.9 |
| (5.5) |
| 16.3 |
| 24.4 |
| 4.9 |
| 15.3 |
| 40.8 |
| 1.2 |
| 10.0 |
| 36.6 |
| 14.8 |
| 15.8 |
| (7.4) |
| 1.6 |
| 12.9 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.5 |
| 69.6 |
| 65.5 |
| 63.7 |
| 61.0 |
| 23.4 |
| 23.9 |
| 29.4 |
| 15.9 |
| 1.9 |
| (5.5) |
| 16.3 |
| 24.4 |
| 4.9 |
| 15.3 |
| 40.7 |
| 1.2 |
| 9.9 |
| 36.5 |
| 14.7 |
| 15.7 |
| (7.4) |
| 1.6 |
| 12.9 |
| 10.2 |
| 2.38 |
| 2.27 |
| 0.87 |
| - |
| 1.11 |
| 0.61 |
| 0.07 |
| - |
| 0.62 |
| 0.92 |
| 0.18 |
| - |
| 1.52 |
| 0.05 |
| 0.37 |
| - |
| 0.56 |
| 0.60 |
| (0.29) |
| - |
| 0.49 |
| 0.39 |
| 25.6 |
| 25.6 |
| 25.5 |
| - |
| 25.5 |
| 25.5 |
| 25.4 |
| - |
| 25.5 |
| 25.6 |
| 25.6 |
| - |
| 25.7 |
| 25.7 |
| 25.6 |
| - |
| 25.7 |
| 25.8 |
| 25.7 |
| - |
| 25.7 |
| 25.8 |
| 26.8 |
| 26.9 |
| 26.9 |
| - |
| 26.6 |
| 26.2 |
| 26.2 |
| - |
| 26.4 |
| 26.4 |
| 26.5 |
| - |
| 26.8 |
| 26.7 |
| 26.6 |
| - |
| 26.4 |
| 26.3 |
| 25.7 |
| - |
| 26.2 |
| 26.2 |
| 74.3 |
| 32.2 |
| 30.3 |
| 39.8 |
| 20.4 |
| 7.8 |
| (11.2) |
| 31.2 |
| 35.2 |
| 8.6 |
| 37.2 |
| 56.1 |
| 3.2 |
| 12.7 |
| 18.7 |
| 26.7 |
| 25.8 |
| (9.9) |
| 6.3 |
| 20.4 |
| 16.7 |