| (in millions of USD, except per-share data) | 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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 906.2 | 617.4 | 678.2 | 960.9 | 833.5 | 656.4 | 669.5 | 996.3 | 900.1 | 634.5 | 750.2 | 1,023.3 | 909.0 | 627.7 | 707.4 | 1,015.4 | ||||||||||||||||||||||||
| (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 | 3,162.7 | 3,129.1 | 3,200.5 | 3,310.1 | 3,338.6 | 3,303.7 | 2,695.5 | 2,383.0 | 2,215.4 | 2,054.5 | 1,829.0 | 1,650.7 | 1,604.4 | 1,653.6 | 1,700.0 | 1,628.7 | 1,523.6 | 1,614.3 |
| Cost of Revenue | 2,143.9 | 2,131.7 | 2,256.7 | 2,363.2 | 2,346.3 | 2,332.8 | 1,899.0 | 1,679.0 | 1,540.0 | 1,421.7 | 1,276.0 | 1,162.7 | 1,150.3 | 1,189.7 | 1,185.9 | 1,134.7 | 1,008.5 | |
| Gross Profit | 1,018.8 | 997.4 | 943.8 | 946.9 | 992.3 | 970.9 | 796.6 | 704.0 | 675.4 | 632.8 | 553.1 | 488.1 | 454.0 | 463.9 | 514.2 | 493.9 | 515.2 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 259.2 | 250.0 | 185.4 | 210.6 | 260.0 | 254.5 | 198.0 | 152.1 | 167.3 | 156.1 | 129.4 | 91.4 | 56.2 | 40.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 24.7 | 24.9 | 19.7 | 7.4 | 0.7 | 0.4 | 4.0 | 9.6 | 3.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 55.1 | 52.8 | 33.1 | 36.3 | 46.2 | 42.0 | 32.2 | 26.6 | 3.3 | 46.7 | 24.1 | 18.5 | 4.0 | (2.6) | 12.8 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 2.79 | 2.58 | 1.64 | 1.92 | 2.29 | 2.81 | 2.23 | 1.63 | 2.39 | 1.57 | 0.91 | 0.66 | 0.18 | (0.04) | 0.44 | 0.50 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 342.9 | 334.9 | 276.2 | 298.3 | 341.0 | 329.2 | 253.3 | 202.9 | 214.5 | 198.8 | 169.4 | 125.1 | 92.0 | 73.1 | 104.8 | 113.7 | ||
| 954.4 |
| 661.4 |
| 739.1 |
| 1,037.1 |
| 935.3 |
| 592.2 |
| 676.0 |
| 833.5 |
| 703.2 |
| 482.8 |
| 540.7 |
| 706.6 |
| 673.7 |
| 462.0 |
| 502.3 |
| 657.9 |
| 613.1 |
| 442.0 |
| 490.5 |
| 574.6 |
| 569.9 |
| 419.5 |
| 413.4 |
| 514.5 |
| Cost of Revenue | 606.6 | 426.8 | 481.6 | 628.9 | 560.5 | 460.7 | 500.5 | 679.3 | 621.2 | 455.7 | 552.7 | 705.2 | 649.4 | 456.0 | 507.8 | 707.8 | 667.6 | 463.2 | 526.4 | 716.8 | 662.9 | 426.8 | 479.9 | 571.4 | 496.1 | 351.6 | 392.2 | 487.3 | 467.7 | 331.8 | 355.3 | 455.9 | 418.6 | 310.2 | 345.1 | 391.3 | 386.4 | 298.8 | 293.2 | 350.8 |
| Gross Profit | 299.6 | 190.6 | 196.6 | 332.0 | 273.1 | 195.7 | 169.0 | 317.1 | 278.9 | 178.8 | 197.5 | 318.1 | 259.6 | 171.7 | 199.7 | 307.6 | 286.8 | 198.2 | 212.8 | 320.3 | 272.4 | 165.4 | 196.1 | 262.1 | 207.1 | 131.3 | 148.5 | 219.3 | 206.1 | 130.2 | 147.0 | 202.1 | 194.5 | 131.8 | 145.3 | 183.3 | 183.5 | 120.7 | 120.2 | 163.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 185.6 | 174.1 | 202.9 | 196.9 | 179.8 | 167.7 | 201.4 | 201.1 | 185.4 | 170.4 | 188.1 | 195.2 | 181.6 | 171.3 | 186.8 | 193.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 20.7 | 20.7 | 20.8 | 21.5 | 20.6 | 21.9 | 22.7 | 22.7 | 22.8 | 22.5 | 22.2 | 21.7 | 22.1 | 21.7 | 22.6 | 19.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 113.9 | 16.5 | (6.4) | 135.1 | 93.3 | 28.0 | (32.4) | 115.9 | 93.4 | 8.4 | 9.4 | 122.8 | 78.0 | 0.4 | 12.9 | 114.1 | 106.8 | 26.2 | 9.6 | 113.2 | 104.6 | 27.0 | 25.2 | 104.6 | 66.1 | 2.1 | 10.9 | 68.9 | 62.2 | 10.2 | 18.2 | 60.8 | 65.8 | 22.5 | 14.4 | 57.9 | 63.9 | 19.9 | 13.0 | 48.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 5.0 | 6.7 | 7.5 | 5.5 | 5.2 | 6.7 | 7.6 | 4.5 | 2.9 | 4.6 | 5.1 | 1.4 | 0.2 | 0.7 | 0.5 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.2 | 0.4 | 1.4 | 2.0 | 2.6 | 2.2 | 2.3 | 2.5 | 1.7 | 0.6 | 0.7 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 |
| Interest Expense | 14.1 | 14.5 | 14.4 | 14.4 | 14.5 | 14.5 | 14.1 | 14.7 | 14.4 | 14.3 | 13.1 | 14.5 | 14.9 | 14.5 | 14.6 | 14.4 | 14.7 | 14.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.4) | 0.2 | (0.6) | 1.1 | 0.7 | (1.7) | (6.1) | 0.2 | (0.2) | 1.0 | (1.7) | 0.9 | 0.6 | 1.7 | (2.3) | (0.8) | (0.4) | |||||||||||||||||||||||
| Pre-Tax Income | 104.5 | 8.9 | (13.9) | 127.4 | 84.7 | 18.5 | (45.0) | 105.9 | 81.8 | (0.3) | (0.4) | 110.5 | 63.9 | (11.7) | (3.5) | 99.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 24.5 | 2.1 | (3.4) | 31.9 | 19.9 | 4.4 | (10.6) | 25.5 | 19.1 | (0.9) | (3.1) | 27.0 | 15.3 | (2.8) | (1.1) | 23.4 | 21.5 | 2.4 | (3.2) | 22.3 | 21.6 | 1.4 | 1.0 | 20.3 | 12.6 | (1.7) | 0.6 | 14.2 | 11.5 | 0.3 | (5.5) | 11.4 | 11.6 | (14.2) | 2.1 | 19.5 | 20.8 | 4.3 | (4.5) | 14.9 |
| Net Income From Continuing Ops | 80.0 | 6.9 | (10.4) | 95.4 | 64.8 | 14.2 | (34.4) | 80.5 | 62.7 | 0.6 | 2.7 | 83.5 | 48.7 | (8.8) | (2.4) | 75.6 | 70.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 80.0 | 6.9 | (10.4) | 95.4 | 64.8 | 14.2 | (34.4) | 80.5 | 62.7 | 0.6 | 2.7 | 83.5 | 48.7 | (8.8) | (2.4) | 75.6 | 70.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 79.4 | 6.8 | (9.8) | 95.0 | 63.6 | 14.0 | (34.2) | 79.7 | 62.0 | 0.4 | 2.8 | 83.1 | 48.1 | (8.4) | (2.0) | 75.4 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.6 | 0.0 | (0.6) | 0.4 | 1.2 | 0.2 | (0.2) | 0.8 | 0.7 | 0.1 | (0.1) | 0.4 | 0.6 | (0.4) | (0.4) | 0.1 | 0.6 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 79.4 | 6.8 | (9.8) | 95.0 | 63.6 | 14.0 | (34.2) | 79.7 | 62.0 | 0.4 | 2.8 | 83.1 | 48.1 | (8.4) | (2.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.29 | 0.11 | - | 1.53 | 0.99 | 0.22 | - | 1.21 | 0.94 | 0.01 | - | 1.27 | 0.73 | (0.16) | - | 1.42 | 1.30 | 0.17 | - | 1.41 | 1.35 | 0.10 | - | 1.29 | 0.79 | (0.08) | - | 0.81 | 0.74 | 0.03 | - | 0.81 | 0.89 | 0.52 | - | 0.64 | 0.69 | 0.15 | - | 0.53 |
| EPS Diluted | 1.28 | 0.11 | - | 1.52 | 0.98 | 0.21 | - | 1.19 | 0.93 | 0.01 | - | 1.25 | 0.72 | (0.16) | - | 1.39 | 1.27 | 0.16 | ||||||||||||||||||||||
| Shares Basic | 61.4 | 61.4 | - | 62.0 | 64.1 | 64.6 | - | 65.9 | 65.6 | 65.4 | - | 65.6 | 65.6 | 52.5 | - | 53.2 | 53.5 | 53.5 | ||||||||||||||||||||||
| Shares Diluted | 61.9 | 62.1 | - | 62.6 | 64.9 | 65.4 | - | 66.9 | 66.8 | 66.8 | - | 66.7 | 66.9 | 52.5 | - | 54.3 | 54.7 | 54.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 134.6 | 37.2 | 14.4 | 156.6 | 114.0 | 49.9 | (9.7) | 138.6 | 116.3 | 31.0 | 31.6 | 144.5 | 100.2 | 22.1 | 35.5 | 134.0 | 125.1 | 46.4 | 31.6 | 134.2 | 123.5 | 40.0 | 40.9 | 117.9 | 79.3 | 15.2 | 24.4 | 82.0 | 74.0 | 22.5 | 30.5 | 73.4 | 76.9 | 33.7 | 25.7 | 69.0 | 74.2 | 29.9 | 23.7 | 59.3 |
| EBIT | 113.9 | 16.5 | (6.4) | 135.1 | 93.3 | 28.0 | (32.4) | 115.9 | 93.4 | 8.4 | 9.4 | 122.8 | 78.0 | 0.4 | 12.9 | 114.1 | 106.8 | 26.2 | 9.6 | |||||||||||||||||||||
| 1,087.0 |
| 527.3 |
| - |
| - |
| - |
| Selling General & Administrative | 759.5 | 747.3 | 758.3 | 736.2 | 732.3 | 716.4 | 598.6 | 552.0 | 508.0 | 476.7 | 421.9 | 389.3 | 397.8 | 416.0 | 439.7 | 408.7 | 394.1 | 401.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 83.7 | 84.9 | 90.8 | 87.7 | 80.9 | 74.7 | 55.4 | 50.8 | 47.2 | 42.7 | 40.0 | 33.7 | 35.8 | 33.0 | 30.4 | 28.6 | 28.9 | 29.2 |
| Amortization of Intangibles | - | 27.0 | 34.1 | 34.5 | 35.1 | 16.5 | 14.0 | 14.5 | 12.7 | 8.8 | 5.8 | 4.3 | 4.3 | 5.1 | 5.6 | 5.0 | 4.6 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 74.4 |
| 85.2 |
| 109.1 |
| 126.0 |
| 0.1 |
| 0.6 |
| Interest Expense | 57.3 | 57.7 | 57.5 | 57.0 | 58.3 | 58.6 | 44.0 | 42.6 | 39.2 | 28.2 | 42.8 | 40.0 | 42.8 | 43.1 | 40.3 | 38.0 | 33.7 | 22.7 |
| Income From Equity Investments | - | (0.1) | (6.7) | (0.2) | (0.8) | (1.4) | (3.9) | 1.2 | (2.8) | 0.9 | 0.4 | 0.4 | 0.6 | 0.9 | 0.7 | 0.9 | 0.6 | - |
| Other Non-Operating Income | 0.3 | (0.5) | (5.1) | 1.5 | (3.6) | (1.5) | (4.3) | 0.2 | (3.9) | (1.6) | (17.0) | 0.0 | 0.4 | (0.7) | 0.7 | 0.6 | 0.4 | 0.1 |
| Pre-Tax Income | 226.9 | 216.8 | 142.4 | 162.4 | 198.9 | 194.8 | 153.7 | 119.3 | 127.4 | 126.4 | 69.6 | 51.6 | 13.9 | (3.5) | 34.9 | 48.0 | 75.9 | 104.0 |
| 19.6 |
| 28.1 |
| 36.4 |
| Net Income From Continuing Ops | 171.8 | 164.0 | 109.3 | 126.1 | 152.7 | 152.8 | 121.5 | 92.6 | 124.1 | 79.7 | 45.6 | 33.0 | 9.8 | (0.9) | 22.1 | 28.4 | 47.8 | 67.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 171.8 | 164.0 | 109.3 | 126.1 | 152.7 | 152.8 | 121.5 | 92.6 | 124.1 | 79.7 | 45.6 | 33.0 | 9.8 | (0.9) | 22.1 | 28.4 | 47.8 | 67.6 |
| Net Income Attributable To Parent | 171.5 | 162.8 | 108.0 | 125.6 | 152.2 | 151.7 | 120.7 | 92.8 | 123.6 | 78.8 | 44.5 | 32.0 | 8.8 | (1.9) | 21.2 | 28.3 | 45.8 | 65.9 |
| Less: Minority Interest | 0.3 | 1.1 | 1.3 | 0.5 | 0.5 | 1.0 | 0.8 | (0.1) | 0.5 | 0.9 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 0.1 | 2.0 | 1.7 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 171.5 | 162.8 | 108.0 | 125.6 | 152.2 | 151.7 | 120.7 | 92.8 | 123.6 | 78.8 | 44.5 | 32.0 | 8.8 | (1.9) | 21.2 | 28.3 | 45.8 | 65.9 |
| 0.71 |
| 0.95 |
| EPS Diluted | 2.77 | 2.55 | 1.62 | 1.88 | 2.24 | 2.75 | 2.20 | 1.61 | 2.32 | 1.52 | 0.87 | 0.64 | 0.18 | (0.04) | 0.44 | 0.50 | 0.70 | 0.94 |
| Shares Basic | 61.4 | 63.1 | 65.7 | 65.5 | 66.5 | 53.9 | 54.0 | 56.8 | 51.7 | 50.2 | 49.0 | 48.6 | 48.9 | 48.1 | 47.6 | 56.2 | 64.3 | 69.5 |
| Shares Diluted | 61.9 | 63.8 | 66.9 | 66.8 | 68.0 | 55.2 | 54.7 | 57.6 | 53.3 | 51.8 | 51.1 | 49.6 | 49.4 | 48.1 | 48.4 | 56.6 | 65.1 | 70.3 |
| 137.9 |
| 155.1 |
| EBIT | 259.2 | 250.0 | 185.4 | 210.6 | 260.0 | 254.5 | 198.0 | 152.1 | 167.3 | 156.1 | 129.4 | 91.4 | 56.2 | 40.2 | 74.4 | 85.2 | 109.1 | 126.0 |
| 179.9 |
| 172.0 |
| 203.2 |
| 207.1 |
| 167.8 |
| 138.4 |
| 170.9 |
| 157.4 |
| 141.0 |
| 129.2 |
| 137.7 |
| 150.4 |
| 143.9 |
| 120.0 |
| 128.8 |
| 141.2 |
| 128.7 |
| 109.3 |
| 130.9 |
| 125.3 |
| 119.7 |
| 100.7 |
| 105.4 |
| 115.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.2 |
| 20.2 |
| 22.0 |
| 21.0 |
| 18.9 |
| 12.9 |
| 15.8 |
| 13.3 |
| 13.2 |
| 13.1 |
| 13.5 |
| 13.1 |
| 11.9 |
| 12.4 |
| 12.3 |
| 12.6 |
| 11.1 |
| 11.2 |
| 11.3 |
| 11.0 |
| 10.3 |
| 10.0 |
| 10.7 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 2.9 |
| 2.9 |
| 2.3 |
| 4.6 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.9 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| 13.1 |
| 10.2 |
| 21.0 |
| 10.8 |
| 11.8 |
| 10.8 |
| 10.6 |
| 10.7 |
| 10.7 |
| 10.6 |
| 10.6 |
| 10.6 |
| 10.6 |
| 10.6 |
| 7.4 |
| 7.2 |
| 7.3 |
| 6.8 |
| 6.9 |
| 6.6 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (1.9) |
| (1.1) |
| 0.7 |
| 0.8 |
| (0.0) |
| (3.5) |
| (1.0) |
| 0.3 |
| (0.2) |
| 0.2 |
| 0.5 |
| (0.2) |
| (4.4) |
| 2.1 |
| 1.5 |
| (3.1) |
| (1.3) |
| 1.6 |
| (1.0) |
| (1.0) |
| (16.8) |
| 0.3 |
| 91.8 |
| 11.6 |
| (6.4) |
| 99.1 |
| 95.2 |
| 7.0 |
| 14.6 |
| 89.6 |
| 55.8 |
| (6.3) |
| 2.5 |
| 60.6 |
| 54.3 |
| 1.9 |
| 4.9 |
| 52.9 |
| 57.4 |
| 12.2 |
| 5.9 |
| 52.3 |
| 56.1 |
| 12.1 |
| (10.3) |
| 41.6 |
| 9.2 |
| (3.2) |
| 76.8 |
| 73.6 |
| 5.6 |
| 13.6 |
| 69.3 |
| 43.1 |
| (4.5) |
| 1.9 |
| 46.3 |
| 42.7 |
| 1.6 |
| 10.4 |
| 41.5 |
| 45.8 |
| 26.5 |
| 3.8 |
| 32.9 |
| 35.2 |
| 7.8 |
| (5.9) |
| 26.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| (3.2) |
| 76.8 |
| 73.6 |
| 5.6 |
| 13.6 |
| 69.3 |
| 43.1 |
| (4.5) |
| 1.9 |
| 46.3 |
| 42.7 |
| 1.6 |
| 10.4 |
| 41.5 |
| 45.8 |
| 26.5 |
| 3.8 |
| 32.9 |
| 35.2 |
| 7.8 |
| (5.9) |
| 26.7 |
| 69.7 |
| 9.0 |
| (3.0) |
| 76.2 |
| 73.0 |
| 5.6 |
| 13.6 |
| 68.8 |
| 42.7 |
| (4.4) |
| 2.4 |
| 46.2 |
| 42.4 |
| 1.8 |
| 10.6 |
| 41.5 |
| 45.2 |
| 26.2 |
| 4.3 |
| 32.2 |
| 34.7 |
| 7.6 |
| (5.6) |
| 26.0 |
| 0.2 |
| (0.2) |
| 0.6 |
| 0.6 |
| 0.0 |
| (0.0) |
| 0.5 |
| 0.4 |
| (0.1) |
| (0.5) |
| 0.2 |
| 0.3 |
| (0.2) |
| (0.2) |
| (0.0) |
| 0.5 |
| 0.2 |
| (0.5) |
| 0.6 |
| 0.6 |
| 0.2 |
| (0.3) |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.4 |
| 69.7 |
| 9.0 |
| (3.0) |
| 76.2 |
| 73.0 |
| 5.6 |
| 13.6 |
| 68.8 |
| 42.7 |
| (4.4) |
| 2.4 |
| 46.2 |
| 42.4 |
| 1.8 |
| 10.6 |
| 41.5 |
| 45.2 |
| 26.2 |
| 4.3 |
| 32.2 |
| 34.7 |
| 7.6 |
| (5.6) |
| 26.0 |
| - |
| 1.37 |
| 1.32 |
| 0.10 |
| - |
| 1.27 |
| 0.78 |
| (0.08) |
| - |
| 0.80 |
| 0.73 |
| 0.03 |
| - |
| 0.79 |
| 0.86 |
| 0.50 |
| - |
| 0.62 |
| 0.67 |
| 0.15 |
| - |
| 0.51 |
| - |
| 54.0 |
| 53.9 |
| 53.7 |
| - |
| 53.4 |
| 54.3 |
| 54.8 |
| - |
| 57.3 |
| 57.1 |
| 56.9 |
| - |
| 51.1 |
| 50.9 |
| 50.7 |
| - |
| 50.5 |
| 50.1 |
| 49.7 |
| - |
| 49.1 |
| - |
| 55.7 |
| 55.2 |
| 54.7 |
| - |
| 54.2 |
| 55.0 |
| 54.8 |
| - |
| 58.0 |
| 58.0 |
| 58.0 |
| - |
| 52.6 |
| 52.7 |
| 52.7 |
| - |
| 51.8 |
| 52.0 |
| 51.8 |
| - |
| 51.1 |
| 113.2 |
| 104.6 |
| 27.0 |
| 25.2 |
| 104.6 |
| 66.1 |
| 2.1 |
| 10.9 |
| 68.9 |
| 62.2 |
| 10.2 |
| 18.2 |
| 60.8 |
| 65.8 |
| 22.5 |
| 14.4 |
| 57.9 |
| 63.9 |
| 19.9 |
| 13.0 |
| 48.2 |