| (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 | 405.5 | 391.6 | 392.2 | 366.2 | 332.1 | 339.3 | 350.1 | 319.8 | 302.0 | 322.7 | 404.6 | 467.2 | 467.2 | 496.2 | 521.3 | 501.0 | ||||||||||||||||||||||||
| (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 | 1,555.4 | 1,482.1 | 1,311.1 | 1,661.7 | 2,000.6 | 1,805.2 | 1,229.2 | 1,249.1 | 1,214.0 | 1,054.2 | 942.2 | 848.9 | 890.7 | 826.8 | 633.8 | 635.3 | 612.9 | 434.4 | |
| Cost of Revenue | 1,068.9 | 1,019.6 | 875.3 | 1,003.6 | 1,173.3 | 1,134.8 | 798.1 | 783.3 | 778.7 | 697.4 | 655.2 | 600.3 | 613.4 | 589.0 | 472.2 | 441.6 | 388.0 | 313.2 | |
| Gross Profit | 486.5 | 462.4 | 435.9 | 658.2 | 827.2 | 670.4 | 431.1 | 465.8 | 435.3 | 356.8 | 286.9 | 248.6 | 277.3 | 237.8 | 161.6 | 193.7 | 224.9 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 164.2 | 162.2 | 134.1 | 134.9 | 126.3 | 119.2 | 94.3 | 88.5 | 86.3 | 77.9 | 69.9 | 57.0 | 52.1 | 48.3 | 33.8 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 53.9 | 35.5 | 50.5 | 250.6 | 408.2 | 276.0 | 134.3 | 200.6 | 154.5 | 79.4 | 38.0 | 42.1 | 84.5 | 42.3 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | 20.0 | 10.4 | 4.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 18.8 | 14.8 | 11.8 | 47.3 | 56.7 | 78.8 | 21.1 | 44.1 | 44.6 | 62.3 | 6.6 | 14.1 | 20.4 | 14.5 | 4.8 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 1.86 | 1.43 | 0.95 | 4.96 | 7.31 | 5.11 | 1.92 | 3.02 | 2.09 | (0.04) | 0.33 | 0.50 | 1.35 | 0.57 | 0.53 | 1.12 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | 157.0 | 171.1 | 372.6 | 520.3 | 382.2 | 226.1 | 292.2 | 240.8 | 156.3 | 116.5 | 113.6 | 153.4 | 107.8 | 84.0 | 128.9 | |||
| 482.1 |
| 480.2 |
| 471.4 |
| 440.4 |
| 413.1 |
| 350.4 |
| 309.5 |
| 288.7 |
| 280.7 |
| 301.2 |
| 323.7 |
| 322.0 |
| 302.3 |
| 314.4 |
| 320.9 |
| 304.1 |
| 274.5 |
| 268.4 |
| 285.2 |
| 264.2 |
| 236.3 |
| 232.1 |
| 250.7 |
| 236.6 |
| Cost of Revenue | 276.7 | 269.6 | 271.7 | 250.9 | 227.4 | 228.4 | 232.1 | 212.4 | 202.4 | 210.2 | 248.8 | 271.8 | 272.8 | 290.0 | 303.5 | 294.4 | 285.4 | 289.5 | 290.2 | 280.6 | 274.5 | 227.7 | 198.4 | 187.2 | 184.9 | 191.8 | 201.6 | 200.0 | 189.9 | 200.2 | 205.7 | 196.8 | 175.9 | 172.1 | 188.9 | 174.1 | 162.4 | 164.8 | 170.1 | 161.8 |
| Gross Profit | 128.8 | 121.9 | 120.5 | 115.3 | 104.7 | 110.9 | 118.0 | 107.4 | 99.6 | 112.5 | 155.9 | 195.4 | 194.5 | 206.2 | 217.8 | 206.5 | 196.7 | 190.7 | 181.2 | 159.8 | 138.6 | 122.7 | 111.1 | 101.5 | 95.8 | 109.4 | 122.0 | 122.0 | 112.4 | 114.2 | 115.2 | 107.3 | 98.6 | 96.4 | 96.3 | 90.1 | 73.9 | 67.3 | 80.6 | 74.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 40.6 | 41.2 | 41.9 | 40.5 | 38.6 | 33.2 | 33.7 | 33.2 | 34.0 | 33.0 | 34.1 | 34.6 | 33.2 | 34.1 | 32.8 | 30.8 | 28.7 | 30.1 | 31.5 | 30.0 | 27.7 | 24.8 | 24.5 | 21.3 | 23.7 | 22.0 | 22.7 | 21.7 | 22.2 | 21.5 | 22.5 | 22.1 | 20.2 | 19.7 | 20.4 | 19.8 | 18.0 | 17.7 | 17.1 | 17.0 |
| Selling General & Administrative | 64.3 | 62.9 | 60.5 | 59.5 | 58.7 | 62.3 | 59.4 | 58.5 | 53.7 | 56.5 | 63.0 | 67.5 | 71.0 | 71.8 | 68.5 | 69.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 31.3 | - | - | - | 30.1 | - | - | - | 31.0 | - | - | - | 29.8 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 3.9 | 4.7 | 5.9 | 5.8 | 5.8 | 5.0 | 3.8 | 3.9 | 3.8 | 3.8 | 3.8 | 3.8 | 3.9 | 3.8 | 3.9 | 4.0 | 3.9 | |||||||||||||||||||||||
| Other Operating Expenses | (0.0) | 0.3 | 0.0 | (0.0) | (0.3) | 0.0 | (0.0) | 0.0 | 0.0 | (1.4) | 1.4 | 0.0 | 0.0 | (3.7) | (0.1) | 3.5 | 0.3 | |||||||||||||||||||||||
| Total Operating Expenses | 109.0 | 108.7 | 108.9 | 105.9 | 103.4 | 99.0 | 96.1 | 103.7 | 86.6 | 91.8 | 102.0 | 105.8 | 108.0 | 109.7 | 105.4 | 100.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 19.8 | 13.2 | 11.6 | 9.4 | 1.3 | 11.9 | 21.9 | 3.7 | 12.9 | 20.7 | 53.9 | 89.6 | 86.4 | 96.5 | 112.4 | 106.2 | 93.1 | 86.0 | 77.2 | 65.4 | 47.4 | 39.8 | 37.9 | 30.9 | 25.9 | 61.3 | 48.7 | 48.5 | 42.1 | 43.9 | 45.8 | 37.8 | 26.9 | 22.5 | 23.7 | 23.8 | 9.4 | 5.3 | 20.0 | 11.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 3.4 | - | - | - | 4.3 | - | - | - | 2.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.7 | 1.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.9 | 0.5 | 0.5 | 0.9 | 2.2 | 2.1 | 2.9 | 2.7 | 1.6 | 1.1 | 1.2 | ||||||||||||||||||||||
| Income From Equity Investments | (2.3) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 2.7 | 1.3 | 7.5 | 43.8 | (4.1) | 0.4 | (3.1) | 9.1 | 5.9 | 7.2 | 6.6 | 11.4 | 2.2 | (1.7) | (3.3) | (5.0) | (2.2) | |||||||||||||||||||||||
| Pre-Tax Income | 22.4 | 14.5 | 19.0 | 53.2 | (2.8) | 12.3 | 18.8 | 12.8 | 18.8 | 27.9 | 60.5 | 101.0 | 88.6 | 94.8 | 109.1 | 101.2 | 90.8 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 4.0 | 2.2 | 3.6 | 9.1 | 0.0 | 2.0 | 3.6 | 2.6 | 3.5 | 2.8 | 10.7 | 17.2 | 16.6 | 1.4 | 20.2 | 18.5 | 16.6 | 42.5 | 14.8 | 12.1 | 9.4 | 6.0 | 5.9 | 4.7 | 4.6 | 12.0 | 10.6 | 11.2 | 10.3 | 12.8 | 13.2 | 10.8 | 7.8 | 50.7 | 5.1 | 6.0 | 0.6 | 0.6 | 4.1 | 2.4 |
| Net Income From Continuing Ops | 16.1 | 12.3 | 15.5 | 44.2 | (2.8) | 10.2 | 15.2 | 10.2 | 15.3 | 25.1 | 49.8 | 83.7 | 72.0 | 93.4 | 89.0 | 82.8 | 74.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 16.1 | 12.3 | 15.5 | 44.2 | (2.8) | 10.2 | 15.2 | 10.2 | 15.3 | 25.1 | 49.8 | 83.7 | 72.0 | 93.4 | 89.0 | 82.8 | 74.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 15.0 | 10.2 | 14.3 | 46.1 | (4.4) | 8.2 | 13.7 | 8.0 | 14.0 | 25.3 | 48.7 | 82.0 | 71.2 | 92.1 | 86.4 | 80.2 | ||||||||||||||||||||||||
| Less: Minority Interest | 1.1 | 2.1 | 1.2 | (1.9) | 1.7 | 2.0 | 1.4 | 2.2 | 1.2 | (0.2) | 1.1 | 1.7 | 0.8 | 1.3 | 2.6 | 2.6 | 1.5 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 15.0 | 10.2 | 14.3 | 46.1 | (4.4) | 8.2 | 13.7 | 8.0 | 14.0 | 25.3 | 48.7 | 82.0 | 71.2 | 92.1 | 86.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.33 | - | 0.31 | 0.99 | (0.10) | - | 0.30 | 0.17 | 0.30 | - | 1.06 | 1.79 | 1.56 | - | 1.90 | 1.77 | 1.61 | - | 1.52 | 1.24 | 0.89 | - | 0.52 | 0.41 | 0.39 | - | 0.75 | 0.72 | 0.63 | - | 0.62 | 0.50 | 0.38 | - | 0.29 | 0.27 | 0.03 | - | 0.22 | 0.12 |
| EPS Diluted | 0.32 | - | 0.31 | 0.99 | (0.10) | - | 0.30 | 0.17 | 0.30 | - | 1.05 | 1.77 | 1.54 | - | 1.88 | 1.75 | 1.59 | - | ||||||||||||||||||||||
| Shares Basic | 45.9 | - | 46.4 | 46.4 | 46.4 | - | 46.3 | 46.1 | 46.0 | - | 45.9 | 45.7 | 45.6 | - | 45.5 | 45.3 | 45.1 | - | ||||||||||||||||||||||
| Shares Diluted | 46.1 | - | 46.4 | 46.5 | 46.4 | - | 46.4 | 46.3 | 46.3 | - | 46.3 | 46.2 | 46.2 | - | 46.0 | 45.8 | 45.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 51.0 | - | - | - | 31.4 | - | - | - | 44.0 | - | - | - | 116.2 | - | - | - | 117.8 | - | - | - | 73.8 | - | - | - | 48.7 | - | - | - | 64.3 | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 19.8 | 13.2 | 11.6 | 9.4 | 1.3 | 11.9 | 21.9 | 3.7 | 12.9 | 20.7 | 53.9 | 89.6 | 86.4 | 96.5 | 112.4 | 106.2 | 93.1 | 86.0 | 77.2 | |||||||||||||||||||||
| 432.8 |
| 300.3 |
| 121.2 |
| 132.5 |
| 27.2 |
| 26.6 |
| 23.8 |
| 21.9 |
| Selling General & Administrative | 247.2 | 241.6 | 233.9 | 257.9 | 280.9 | 257.7 | 185.1 | 181.3 | 176.2 | 168.6 | 158.3 | 139.2 | 133.7 | 132.1 | 101.4 | 90.0 | 88.8 | 70.4 | 68.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 121.5 | 120.6 | 122.0 | 112.1 | 106.2 | 91.7 | 91.5 | 86.3 | 76.9 | 78.5 | 71.5 | 68.9 | 65.5 | 59.1 | 56.9 | 47.4 | 42.5 | 37.9 |
| Amortization of Intangibles | 20.3 | 22.2 | 16.5 | 15.3 | 15.6 | 16.2 | 16.3 | 18.0 | 18.4 | 18.8 | 20.5 | 8.6 | 7.9 | 8.1 | 5.1 | 4.5 | 4.4 | 4.7 | 3.7 |
| Other Operating Expenses | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | (1.0) | (1.1) | (1.7) | (0.6) | 0.0 | (0.1) | 0.1 | 1.0 | - | - | - | - | - | - |
| Total Operating Expenses | 432.6 | 427.0 | 385.4 | 407.6 | 419.0 | 394.4 | 296.8 | 265.2 | 280.8 | 277.4 | 248.9 | 206.5 | 192.8 | 195.6 | 136.7 | 121.7 | 119.9 | 98.4 | 105.9 |
| 24.9 |
| 72.0 |
| 104.9 |
| 22.8 |
| 26.6 |
| - |
| - |
| - |
| Interest Expense | 3.0 | 2.8 | 2.3 | 5.7 | 8.3 | 7.5 | 11.7 | 7.9 | 9.9 | 13.4 | 13.3 | 4.2 | 4.3 | 5.6 | 0.9 | 3.1 | 5.2 | 7.5 | 9.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 55.2 | 48.5 | 12.2 | 27.4 | (12.3) | 39.1 | (14.0) | (2.4) | (4.5) | (16.8) | (13.0) | (1.5) | 1.5 | (3.7) | 5.9 | (8.3) | (6.8) | (11.7) | 1.8 |
| Pre-Tax Income | 109.2 | 84.0 | 62.7 | 277.9 | 395.9 | 315.1 | 120.3 | 198.2 | 150.0 | 62.6 | 25.0 | 40.6 | 86.0 | 38.6 | 30.8 | 63.7 | 98.1 | 11.2 | 28.4 |
| 10.2 |
| 17.8 |
| 1.3 |
| (2.2) |
| Net Income From Continuing Ops | 88.1 | 69.2 | 50.8 | 230.6 | 339.3 | 236.3 | 99.2 | 154.1 | 105.4 | 0.3 | 18.5 | 26.5 | 65.6 | 24.1 | 26.0 | 53.5 | 80.3 | 9.8 | 30.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 88.1 | 69.2 | 50.8 | 230.6 | 339.3 | 236.3 | 99.2 | 154.1 | 105.4 | 0.3 | 18.5 | 26.5 | 65.6 | 24.1 | 26.0 | 53.5 | 80.3 | 9.8 | 30.5 |
| Net Income Attributable To Parent | 85.5 | 66.1 | 44.0 | 227.2 | 331.3 | 228.8 | 98.1 | 153.3 | 104.0 | (1.8) | 15.9 | 24.3 | 63.7 | 26.5 | 24.2 | 50.7 | 76.7 | 7.5 | 28.2 |
| Less: Minority Interest | 2.5 | 3.0 | 6.8 | 3.5 | 8.0 | 7.5 | 1.1 | 0.9 | 1.4 | 2.1 | 2.5 | 2.2 | 2.0 | (2.4) | 1.8 | 2.8 | 3.5 | 2.3 | 2.3 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 85.5 | 66.1 | 44.0 | 227.2 | 331.3 | 228.8 | 98.1 | 153.3 | 104.0 | (1.8) | 15.9 | 24.3 | 63.7 | 26.5 | 24.2 | 50.7 | 76.7 | 7.5 | 28.2 |
| 1.74 |
| 0.18 |
| 0.69 |
| EPS Diluted | 1.85 | 1.43 | 0.95 | 4.91 | 7.20 | 5.00 | 1.88 | 2.96 | 2.04 | (0.04) | 0.32 | 0.49 | 1.31 | 0.56 | 0.51 | 1.09 | 1.68 | 0.17 | 0.66 |
| Shares Basic | 45.9 | 46.3 | 46.2 | 45.8 | 45.3 | 44.8 | 51.0 | 50.8 | 49.8 | 48.8 | 48.6 | 48.2 | 47.2 | 46.4 | 45.8 | 45.2 | 44.1 | 42.2 | 40.7 |
| Shares Diluted | 46.1 | 46.4 | 46.4 | 46.3 | 46.0 | 45.8 | 52.1 | 51.9 | 50.9 | 48.8 | 49.8 | 49.5 | 48.6 | 47.7 | 46.9 | 46.7 | 45.5 | 43.4 | 42.6 |
| 152.3 |
| 65.3 |
| 64.6 |
| EBIT | 53.9 | 35.5 | 50.5 | 250.6 | 408.2 | 276.0 | 134.3 | 200.6 | 154.5 | 79.4 | 38.0 | 42.1 | 84.5 | 42.3 | 24.9 | 72.0 | 104.9 | 22.8 | 26.6 |
| 71.4 |
| 71.0 |
| 67.8 |
| 60.3 |
| 58.7 |
| 52.8 |
| 44.7 |
| 45.4 |
| 42.2 |
| 44.2 |
| 46.1 |
| 47.3 |
| 43.7 |
| 44.4 |
| 42.5 |
| 42.2 |
| 47.2 |
| 45.7 |
| 43.5 |
| 39.7 |
| 39.7 |
| 39.2 |
| 38.3 |
| 41.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.7 |
| - |
| - |
| - |
| 26.4 |
| - |
| - |
| - |
| 22.8 |
| - |
| - |
| - |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.1 |
| 4.1 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.2 |
| 4.5 |
| 4.5 |
| 4.5 |
| 4.5 |
| 4.5 |
| 4.4 |
| 4.7 |
| 4.8 |
| 4.7 |
| 4.7 |
| 4.6 |
| 4.8 |
| 5.1 |
| 5.1 |
| 5.1 |
| 0.7 |
| (0.7) |
| (0.1) |
| (0.9) |
| (1.2) |
| (0.1) |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.1 |
| 0.1 |
| (0.6) |
| 0.1 |
| (0.5) |
| 0.5 |
| - |
| - |
| (0.3) |
| 0.2 |
| 0.1 |
| (0.1) |
| (0.0) |
| 103.6 |
| 104.7 |
| 104.0 |
| 94.4 |
| 91.2 |
| 82.9 |
| 73.2 |
| 70.6 |
| 70.0 |
| 48.1 |
| 73.3 |
| 73.5 |
| 70.3 |
| 70.3 |
| 69.4 |
| 69.4 |
| 71.7 |
| 73.9 |
| 72.6 |
| 66.3 |
| 64.6 |
| 62.0 |
| 60.7 |
| 63.5 |
| 1.4 |
| 2.0 |
| 2.9 |
| 4.0 |
| 3.7 |
| 2.7 |
| 1.2 |
| 1.7 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.3 |
| 2.3 |
| 2.5 |
| 2.8 |
| 3.0 |
| 3.6 |
| 3.4 |
| 3.5 |
| 3.4 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.8 |
| 8.3 |
| 5.4 |
| 2.6 |
| 5,697.6 |
| (4.6) |
| (4,811.0) |
| (896.0) |
| (1.7) |
| 0.0 |
| (0.6) |
| (0.1) |
| (1.0) |
| (1.4) |
| (1.4) |
| (0.6) |
| (1.7) |
| (3.9) |
| (4.0) |
| (7.3) |
| (2.7) |
| (4.3) |
| (2.5) |
| 108.8 |
| 85.6 |
| 70.7 |
| 50.0 |
| 36.1 |
| 33.3 |
| 26.1 |
| 25.0 |
| 59.6 |
| 48.7 |
| 47.9 |
| 42.0 |
| 42.8 |
| 44.4 |
| 36.4 |
| 26.3 |
| 20.8 |
| 19.8 |
| 19.9 |
| 2.1 |
| 2.6 |
| 15.6 |
| 8.8 |
| 66.3 |
| 70.8 |
| 58.6 |
| 40.6 |
| 30.1 |
| 27.4 |
| 21.4 |
| 20.4 |
| 47.6 |
| 38.1 |
| 36.7 |
| 31.7 |
| 30.0 |
| 31.2 |
| 25.7 |
| 18.5 |
| (29.9) |
| 14.8 |
| 13.8 |
| 1.5 |
| 2.0 |
| 11.5 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.3 |
| 70.8 |
| 58.6 |
| 40.6 |
| 30.1 |
| 27.4 |
| 21.4 |
| 20.4 |
| 47.6 |
| 38.1 |
| 36.7 |
| 31.7 |
| 30.0 |
| 31.2 |
| 25.7 |
| 18.5 |
| (29.9) |
| 14.8 |
| 13.8 |
| 1.5 |
| 2.0 |
| 11.5 |
| 6.4 |
| 72.7 |
| 65.5 |
| 68.4 |
| 55.4 |
| 39.5 |
| 29.7 |
| 27.2 |
| 21.0 |
| 20.2 |
| 47.2 |
| 38.1 |
| 36.3 |
| 31.7 |
| 29.5 |
| 30.9 |
| 25.1 |
| 18.5 |
| (30.7) |
| 14.5 |
| 13.2 |
| 1.2 |
| 1.3 |
| 10.6 |
| 5.8 |
| 0.8 |
| 2.4 |
| 3.3 |
| 1.1 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.2 |
| 0.4 |
| 0.1 |
| 0.4 |
| 0.0 |
| 0.5 |
| 0.3 |
| 0.6 |
| (0.0) |
| 0.8 |
| 0.3 |
| 0.6 |
| 0.3 |
| 0.8 |
| 0.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.2 |
| 72.7 |
| 65.5 |
| 68.4 |
| 55.4 |
| 39.5 |
| 29.7 |
| 27.2 |
| 21.0 |
| 20.2 |
| 47.2 |
| 38.1 |
| 36.3 |
| 31.7 |
| 29.5 |
| 30.9 |
| 25.1 |
| 18.5 |
| (30.7) |
| 14.5 |
| 13.2 |
| 1.2 |
| 1.3 |
| 10.6 |
| 5.8 |
| 1.50 |
| 1.22 |
| 0.87 |
| - |
| 0.51 |
| 0.40 |
| 0.38 |
| - |
| 0.73 |
| 0.70 |
| 0.62 |
| - |
| 0.61 |
| 0.49 |
| 0.37 |
| - |
| 0.29 |
| 0.26 |
| 0.02 |
| - |
| 0.21 |
| 0.12 |
| 45.0 |
| 44.7 |
| 44.4 |
| - |
| 51.8 |
| 51.5 |
| 51.3 |
| - |
| 51.0 |
| 50.7 |
| 50.4 |
| - |
| 50.1 |
| 49.7 |
| 49.3 |
| - |
| 49.1 |
| 48.5 |
| 48.3 |
| - |
| 48.8 |
| 48.4 |
| 45.6 |
| 45.4 |
| 45.2 |
| - |
| 52.7 |
| 52.6 |
| 52.4 |
| - |
| 51.9 |
| 51.6 |
| 51.5 |
| - |
| 51.1 |
| 50.8 |
| 50.6 |
| - |
| 50.4 |
| 49.9 |
| 49.7 |
| - |
| 49.9 |
| 49.5 |
| 65.4 |
| 47.4 |
| 39.8 |
| 37.9 |
| 30.9 |
| 25.9 |
| 61.3 |
| 48.7 |
| 48.5 |
| 42.1 |
| 43.9 |
| 45.8 |
| 37.8 |
| 26.9 |
| 22.5 |
| 23.7 |
| 23.8 |
| 9.4 |
| 5.3 |
| 20.0 |
| 11.3 |