| (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 | 677.3 | 704.3 | 680.7 | 642.3 | 631.8 | 656.9 | 657.7 | 665.9 | 675.6 | 691.4 | 719.7 | 733.2 | 694.7 | 750.6 | 771.6 | 728.0 | ||||||||||||||||||||||||
| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 2,704.6 | 2,659.1 | 2,656.1 | 2,839.0 | 2,886.3 | 2,255.3 | 2,053.1 | 2,268.1 | 2,566.5 | 2,454.5 | 2,322.3 | 2,540.9 | 2,797.1 | 2,506.5 | 2,468.2 | 2,253.0 | 2,402.1 | 2,089.3 | |
| Cost of Revenue | 2,428.5 | 2,389.0 | 2,386.1 | 2,567.9 | 2,631.1 | 2,049.4 | 1,878.1 | 2,082.6 | 2,360.6 | 2,228.6 | 2,107.6 | 2,321.6 | 2,576.7 | 2,320.0 | 2,291.4 | 2,114.2 | 2,213.5 | ||
| Gross Profit | 276.1 | 270.1 | 270.0 | 271.1 | 255.2 | 205.9 | 175.0 | 185.5 | 205.8 | 225.9 | 214.7 | 219.3 | 220.3 | 186.5 | 176.7 | 138.8 | 188.7 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 86.2 | 76.0 | 109.4 | 109.7 | 90.1 | 53.1 | 25.1 | 28.5 | 58.5 | 76.8 | 76.9 | 93.0 | 100.1 | 116.5 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 8.7 | 9.6 | 10.2 | 6.3 | 1.7 | 0.5 | 1.2 | 3.8 | 6.8 | 5.4 | 2.1 | 1.2 | 2.0 | 1.7 | 1.3 | 1.8 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 37.3 | 36.7 | 22.8 | 12.3 | 16.1 | 9.6 | 3.2 | 3.8 | 32.7 | 102.9 | 5.5 | (5.4) | 17.4 | 5.0 | 18.8 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 0.96 | 0.69 | 1.70 | 1.94 | 1.94 | 1.00 | 0.38 | 0.61 | 0.49 | (0.64) | 1.30 | 1.85 | 1.52 | 2.05 | 1.01 | 0.88 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 133.9 | 123.7 | 155.6 | 155.1 | 134.3 | 97.2 | 73.9 | 77.0 | 110.4 | 125.5 | 132.0 | 142.6 | 146.6 | 157.5 | 111.3 | 76.8 | |||
| 636.1 |
| 633.1 |
| 571.9 |
| 544.7 |
| 505.7 |
| 521.3 |
| 526.0 |
| 491.0 |
| 515.0 |
| 508.4 |
| 555.2 |
| 601.6 |
| 602.8 |
| 657.1 |
| 640.7 |
| 660.6 |
| 608.1 |
| 666.0 |
| 610.9 |
| 619.6 |
| 557.9 |
| 619.4 |
| 574.3 |
| 579.3 |
| Cost of Revenue | 608.0 | 630.2 | 612.7 | 577.6 | 568.6 | 589.0 | 591.0 | 597.9 | 608.2 | 620.4 | 650.6 | 666.2 | 630.7 | 678.5 | 704.8 | 669.3 | 578.5 | 571.0 | 518.2 | 496.7 | 463.5 | 470.6 | 479.6 | 456.3 | 471.6 | 471.1 | 506.3 | 552.4 | 552.8 | 616.6 | 587.9 | 606.3 | 549.8 | 605.4 | 552.7 | 560.1 | 510.4 | 560.7 | 521.5 | 526.5 |
| Gross Profit | 69.2 | 74.2 | 67.9 | 64.8 | 63.2 | 67.9 | 66.7 | 68.0 | 67.4 | 71.0 | 69.1 | 67.0 | 64.0 | 72.1 | 66.8 | 58.8 | 57.6 | 62.1 | 53.7 | 47.9 | 42.2 | 50.7 | 46.4 | 34.7 | 43.4 | 37.3 | 49.0 | 49.2 | 50.0 | 40.4 | 52.8 | 54.3 | 58.3 | 60.7 | 58.2 | 59.5 | 47.5 | 58.7 | 52.8 | 52.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 42.4 | 38.8 | 41.5 | 40.6 | 38.8 | 37.5 | 36.6 | 38.0 | 37.3 | 35.6 | 35.5 | 37.7 | 38.2 | 39.5 | 38.5 | 35.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 11.9 | 12.0 | 11.8 | 12.0 | 11.8 | 11.6 | 11.6 | 11.4 | 11.6 | 11.3 | 11.6 | 11.4 | 11.1 | 11.3 | 11.1 | 11.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 21.9 | 20.1 | 23.7 | 20.5 | 11.8 | 28.5 | 28.1 | 27.3 | 25.5 | 32.1 | 30.3 | 24.5 | 22.7 | 26.9 | 25.3 | 22.4 | 15.4 | 18.6 | 11.8 | 10.7 | 11.9 | 11.9 | 8.7 | (1.9) | 6.5 | (9.3) | 9.8 | 11.9 | 16.1 | 15.3 | 11.0 | 14.3 | 18.0 | 21.9 | 20.9 | 23.1 | 10.9 | 24.8 | 18.1 | 17.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.9 | 1.7 | 2.0 | 3.1 | 2.7 | 2.9 | 2.8 | 2.5 | 2.0 | 2.0 | 1.3 | 1.6 | 1.3 | 0.9 | 0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.6 | 0.7 | 0.7 | 1.1 | 1.3 | 1.7 | 1.6 | 1.6 | 1.9 | 1.7 | 1.3 | 1.2 | 1.1 | 1.0 | 0.6 | 0.3 |
| Interest Expense | 3.6 | 4.1 | 4.4 | 6.3 | 5.3 | 6.2 | 6.6 | 6.9 | 7.2 | 8.7 | 8.5 | 8.3 | 6.5 | 5.5 | 3.5 | 2.2 | 1.8 | 2.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (1.7) | (1.8) | (0.6) | (0.7) | (0.8) | (1.4) | (4.0) | (2.3) | (1.2) | (3.1) | 2.4 | 0.1 | (2.2) | 3.9 | 1.1 | 0.8 | (0.3) | |||||||||||||||||||||||
| Pre-Tax Income | 18.4 | 15.9 | 20.6 | 16.6 | 8.4 | 23.9 | 20.4 | 20.5 | 19.1 | 22.3 | 25.6 | 17.9 | 15.4 | 26.2 | 23.3 | 21.3 | 13.5 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 5.4 | 10.0 | 6.3 | 15.6 | 4.8 | 7.7 | 5.0 | 5.0 | 5.1 | 0.2 | 5.2 | 3.9 | 3.0 | 5.0 | 4.5 | 4.1 | 2.5 | 3.7 | 2.4 | 1.9 | 1.8 | 1.7 | 1.2 | (0.5) | 0.9 | (4.0) | 1.6 | 2.6 | 3.6 | (12.9) | 2.1 | 2.4 | 41.2 | 97.0 | 1.7 | 3.1 | 1.1 | 5.2 | (5.8) | 3.2 |
| Net Income From Continuing Ops | 13.0 | 6.0 | 14.3 | 1.0 | 3.6 | 16.2 | 15.4 | 15.5 | 14.0 | 22.2 | 20.4 | 14.0 | 12.4 | 21.2 | 18.8 | 17.2 | 11.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 13.0 | 6.0 | 14.3 | 1.0 | 3.6 | 16.2 | 15.4 | 15.5 | 14.0 | 22.2 | 20.4 | 14.0 | 12.4 | 21.2 | 18.8 | 17.2 | 11.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 13.0 | 6.0 | 14.3 | 1.0 | 3.6 | 16.2 | 15.4 | 15.5 | 14.0 | 22.2 | 20.4 | 14.0 | 12.4 | 21.2 | 18.8 | 17.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 13.0 | 6.0 | 14.3 | 1.0 | 3.6 | 16.2 | 15.4 | 15.5 | 14.0 | 22.2 | 20.4 | 14.0 | 12.4 | 21.2 | 18.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.36 | - | 0.40 | 0.03 | 0.10 | - | 0.43 | 0.43 | 0.39 | - | 0.57 | 0.39 | 0.35 | - | 0.54 | 0.49 | 0.31 | - | 0.23 | 0.21 | 0.22 | - | 0.16 | (0.09) | 0.10 | - | 0.19 | 0.25 | 0.34 | - | 0.17 | 0.23 | (0.49) | - | 0.36 | 0.36 | 0.17 | - | 0.44 | 0.26 |
| EPS Diluted | 0.36 | - | 0.39 | 0.03 | 0.10 | - | 0.42 | 0.43 | 0.38 | - | 0.57 | 0.39 | 0.35 | - | 0.53 | 0.49 | 0.31 | - | ||||||||||||||||||||||
| Shares Basic | 35.8 | - | 35.8 | 36.0 | 36.1 | - | 36.1 | 36.0 | 35.8 | - | 35.6 | 35.6 | 35.3 | - | 35.2 | 35.2 | 35.2 | - | ||||||||||||||||||||||
| Shares Diluted | 36.3 | - | 36.2 | 36.3 | 36.6 | - | 36.6 | 36.5 | 36.4 | - | 35.9 | 35.7 | 35.6 | - | 35.3 | 35.3 | 35.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 33.8 | 32.1 | 35.5 | 32.5 | 23.5 | 40.1 | 39.7 | 38.7 | 37.1 | 43.4 | 41.9 | 35.9 | 33.8 | 38.2 | 36.4 | 33.4 | 26.3 | 29.8 | 22.8 | 21.6 | 23.0 | 23.7 | 21.1 | 10.5 | 18.7 | 2.8 | 22.1 | 23.9 | 28.3 | 27.5 | 25.5 | 27.0 | 30.4 | 34.0 | 33.2 | 35.2 | 23.2 | 37.9 | 32.2 | 31.7 |
| EBIT | 21.9 | 20.1 | 23.7 | 20.5 | 11.8 | 28.5 | 28.1 | 27.3 | 25.5 | 32.1 | 30.3 | 24.5 | 22.7 | 26.9 | 25.3 | 22.4 | 15.4 | 18.6 | 11.8 | |||||||||||||||||||||
| 2,590.2 |
| 1,942.7 |
| 2,414.2 |
| 146.6 |
| 175.9 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 163.3 | 159.7 | 149.5 | 147.0 | 150.2 | 136.7 | 122.2 | 126.7 | 128.4 | 130.4 | 113.4 | 107.5 | 112.4 | 99.3 | 90.0 | 89.7 | 92.2 | 85.5 | 92.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 47.8 | 47.6 | 46.1 | 45.4 | 44.3 | 44.2 | 48.8 | 48.4 | 51.8 | 48.7 | 55.1 | 49.7 | 46.4 | 40.9 | 35.7 | 35.5 | 39.8 | 39.8 | 40.7 |
| Amortization of Intangibles | 4.8 | 4.8 | 4.8 | 6.0 | 6.4 | 6.4 | 9.1 | 9.5 | 9.5 | 10.1 | 11.8 | 5.0 | 3.8 | 4.6 | 2.7 | 4.6 | 4.2 | 3.5 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 75.6 |
| 41.3 |
| 88.4 |
| 52.3 |
| (166.5) |
| 1.6 |
| 2.2 |
| 8.7 |
| Interest Expense | 18.5 | 20.2 | 26.9 | 31.9 | 12.9 | 8.5 | 8.4 | 6.7 | 10.5 | 9.4 | 9.3 | 3.0 | 1.9 | 1.9 | 1.6 | 1.3 | 1.4 | 1.4 | 1.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (4.8) | (3.9) | (8.8) | (2.8) | 5.4 | 0.3 | (0.7) | 1.6 | 0.6 | (1.8) | (0.3) | (1.1) | (1.7) | (0.3) | 0.2 | (0.6) | (1.7) | (1.7) | 1.8 |
| Pre-Tax Income | 71.6 | 61.5 | 83.9 | 81.2 | 84.3 | 45.4 | 17.3 | 27.3 | 55.5 | 71.0 | 69.4 | 90.0 | 98.6 | 116.0 | 75.4 | 41.1 | 87.0 | 51.4 | (157.5) |
| (10.8) |
| 7.3 |
| (2.0) |
| (21.9) |
| Net Income From Continuing Ops | 34.2 | 24.9 | 61.1 | 68.9 | 68.2 | 35.8 | 14.1 | 23.4 | 22.8 | (31.9) | 63.9 | 95.4 | 81.2 | 110.9 | 56.6 | 52.0 | 79.8 | 53.4 | (135.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 34.2 | 24.9 | 61.1 | 68.9 | 68.2 | 35.8 | 14.1 | 23.4 | 22.8 | (31.9) | 63.9 | 95.4 | 81.2 | 110.9 | 56.6 | 52.0 | 79.8 | 53.4 | (135.6) |
| Net Income Attributable To Parent | 34.2 | 24.9 | 61.1 | 68.9 | 68.2 | 35.8 | 14.1 | 23.4 | 22.8 | (31.9) | 63.9 | 95.4 | 81.2 | 110.9 | 56.6 | 52.0 | 79.8 | 53.4 | (135.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 34.2 | 24.9 | 61.1 | 68.9 | 68.2 | 35.8 | 14.1 | 23.4 | 22.8 | (31.9) | 63.9 | 95.4 | 81.2 | 110.9 | 56.6 | 52.0 | 79.8 | 53.4 | (135.6) |
| 1.28 |
| 0.82 |
| (2.02) |
| EPS Diluted | 0.94 | 0.68 | 1.66 | 1.92 | 1.91 | 0.99 | 0.38 | 0.60 | 0.49 | (0.64) | 1.28 | 1.83 | 1.50 | 2.03 | 1.00 | 0.87 | 1.27 | 0.82 | (2.02) |
| Shares Basic | 35.8 | 35.9 | 36.0 | 35.6 | 35.2 | 35.7 | 36.5 | 38.3 | 46.3 | 49.7 | 49.3 | 51.6 | 53.5 | 54.2 | 56.3 | 59.3 | 62.1 | 64.8 | 67.1 |
| Shares Diluted | 36.3 | 36.3 | 36.8 | 36.0 | 35.7 | 36.1 | 36.8 | 38.8 | 46.7 | 49.7 | 49.8 | 52.1 | 54.2 | 54.8 | 56.6 | 59.8 | 62.7 | 65.1 | 67.1 |
| 128.3 |
| 92.1 |
| (125.8) |
| EBIT | 86.2 | 76.0 | 109.4 | 109.7 | 90.1 | 53.1 | 25.1 | 28.5 | 58.5 | 76.8 | 76.9 | 93.0 | 100.1 | 116.5 | 75.6 | 41.3 | 88.4 | 52.3 | (166.5) |
| 36.3 |
| 37.7 |
| 34.4 |
| 34.0 |
| 30.5 |
| 32.4 |
| 29.7 |
| 28.5 |
| 31.6 |
| 34.3 |
| 30.9 |
| 31.5 |
| 30.0 |
| 19.3 |
| 37.6 |
| 35.8 |
| 35.8 |
| 33.3 |
| 32.1 |
| 32.3 |
| 32.7 |
| 28.4 |
| 28.1 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| 11.2 |
| 11.0 |
| 10.9 |
| 11.1 |
| 11.9 |
| 12.4 |
| 12.3 |
| 12.2 |
| 12.0 |
| 12.3 |
| 12.0 |
| 12.2 |
| 12.2 |
| 14.6 |
| 12.7 |
| 12.4 |
| 12.1 |
| 12.3 |
| 12.0 |
| 12.3 |
| 13.1 |
| 14.1 |
| 14.0 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 2.0 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.7 |
| 2.5 |
| 2.5 |
| 2.9 |
| 3.2 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.1 |
| 2.4 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.9 |
| 3.8 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.4 |
| 2.3 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| 0.5 |
| 0.4 |
| (0.3) |
| (0.5) |
| 0.4 |
| 0.0 |
| (0.7) |
| (0.7) |
| (0.1) |
| 0.8 |
| 1.6 |
| (0.2) |
| 1.1 |
| (0.4) |
| 0.0 |
| (0.5) |
| (0.4) |
| (0.8) |
| (0.1) |
| 0.3 |
| (0.4) |
| 0.1 |
| 16.1 |
| 10.4 |
| 9.2 |
| 9.7 |
| 9.4 |
| 7.1 |
| (3.9) |
| 4.7 |
| (10.9) |
| 8.7 |
| 12.1 |
| 17.4 |
| 14.8 |
| 9.9 |
| 13.3 |
| 17.5 |
| 20.6 |
| 19.5 |
| 21.2 |
| 9.7 |
| 23.6 |
| 16.0 |
| 15.8 |
| 12.4 |
| 8.1 |
| 7.4 |
| 7.9 |
| 7.7 |
| 5.9 |
| (3.4) |
| 3.9 |
| (6.9) |
| 7.1 |
| 9.4 |
| 13.8 |
| 27.7 |
| 7.8 |
| 10.9 |
| (23.6) |
| (76.4) |
| 17.8 |
| 18.1 |
| 8.6 |
| 18.5 |
| 21.7 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 8.1 |
| 7.4 |
| 7.9 |
| 7.7 |
| 5.9 |
| (3.4) |
| 3.9 |
| (6.9) |
| 7.1 |
| 9.4 |
| 13.8 |
| 27.7 |
| 7.8 |
| 10.9 |
| (23.6) |
| (76.4) |
| 17.8 |
| 18.1 |
| 8.6 |
| 18.5 |
| 21.7 |
| 12.7 |
| 11.0 |
| 12.4 |
| 8.1 |
| 7.4 |
| 7.9 |
| 7.7 |
| 5.9 |
| (3.4) |
| 3.9 |
| (6.9) |
| 7.1 |
| 9.4 |
| 13.8 |
| 27.7 |
| 7.8 |
| 10.9 |
| (23.6) |
| (76.4) |
| 17.8 |
| 18.1 |
| 8.6 |
| 18.5 |
| 21.7 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.2 |
| 11.0 |
| 12.4 |
| 8.1 |
| 7.4 |
| 7.9 |
| 7.7 |
| 5.9 |
| (3.4) |
| 3.9 |
| (6.9) |
| 7.1 |
| 9.4 |
| 13.8 |
| 27.7 |
| 7.8 |
| 10.9 |
| (23.6) |
| (76.4) |
| 17.8 |
| 18.1 |
| 8.6 |
| 18.5 |
| 21.7 |
| 12.7 |
| 0.23 |
| 0.20 |
| 0.22 |
| - |
| 0.16 |
| (0.09) |
| 0.10 |
| - |
| 0.19 |
| 0.24 |
| 0.34 |
| - |
| 0.17 |
| 0.23 |
| (0.49) |
| - |
| 0.35 |
| 0.36 |
| 0.17 |
| - |
| 0.44 |
| 0.26 |
| 35.4 |
| 35.8 |
| 36.3 |
| - |
| 36.5 |
| 36.4 |
| 36.8 |
| - |
| 37.4 |
| 38.4 |
| 40.6 |
| - |
| 46.3 |
| 47.5 |
| 48.5 |
| - |
| 49.9 |
| 49.8 |
| 49.5 |
| - |
| 49.0 |
| 49.3 |
| 35.7 |
| 36.1 |
| 36.7 |
| - |
| 36.5 |
| 36.4 |
| 37.1 |
| - |
| 37.6 |
| 38.6 |
| 40.9 |
| - |
| 46.5 |
| 47.6 |
| 48.5 |
| - |
| 50.3 |
| 50.2 |
| 50.1 |
| - |
| 49.4 |
| 49.7 |
| 10.7 |
| 11.9 |
| 11.9 |
| 8.7 |
| (1.9) |
| 6.5 |
| (9.3) |
| 9.8 |
| 11.9 |
| 16.1 |
| 15.3 |
| 11.0 |
| 14.3 |
| 18.0 |
| 21.9 |
| 20.9 |
| 23.1 |
| 10.9 |
| 24.8 |
| 18.1 |
| 17.7 |