| (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 | 521.7 | 527.4 | 513.7 | 498.7 | 476.6 | 470.9 | 472.9 | 445.6 | 412.6 | 407.0 | 419.2 | 428.0 | 424.3 | 406.3 | 387.3 | 367.8 | ||||||||||||||||||||||||
| (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 | 2,061.5 | 2,016.4 | 1,802.0 | 1,678.6 | 1,480.8 | 1,113.9 | 1,005.3 | 1,264.9 | 1,218.7 | 1,006.8 | 962.1 | 1,247.0 | 1,499.7 | 1,241.5 | 1,097.1 | 807.0 | 656.2 | 583.2 |
| Cost of Revenue | 1,407.2 | 1,380.4 | 1,245.8 | 1,173.3 | 1,058.8 | 785.4 | 728.1 | 915.1 | 882.9 | 735.2 | 697.3 | 895.1 | 1,066.8 | 869.2 | 778.0 | 575.2 | 467.8 | 431.8 |
| Gross Profit | 654.3 | 635.9 | 556.3 | 505.3 | 422.0 | 328.5 | 277.2 | 349.8 | 335.8 | 271.6 | 264.8 | 352.0 | 432.8 | 372.3 | 319.1 | 231.8 | 188.4 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 178.8 | 176.9 | 145.4 | 138.7 | 97.8 | 39.9 | (27.7) | 67.4 | 72.1 | 33.5 | 19.3 | (27.9) | (12.6) | 100.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 3.8 | 3.6 | 4.8 | 2.7 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 30.6 | 30.5 | 14.5 | 18.1 | 17.8 | 3.4 | (18.7) | 11.2 | 14.1 | 0.4 | 2.5 | 0.2 | 19.7 | 34.5 | 34.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 5.66 | 5.65 | 4.44 | 4.07 | 2.58 | 0.87 | (1.65) | 2.10 | 2.18 | 0.97 | 0.51 | (2.68) | (3.10) | 4.17 | 3.54 | 2.19 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 187.2 | 154.4 | 147.1 | 107.3 | 49.8 | (17.3) | 77.5 | 81.7 | 44.0 | 49.3 | 5.3 | 22.5 | 122.6 | 72.4 | 59.0 | ||
| 319.4 |
| 293.1 |
| 289.5 |
| 285.7 |
| 245.6 |
| 232.7 |
| 220.2 |
| 251.4 |
| 301.0 |
| 293.1 |
| 327.2 |
| 333.3 |
| 311.2 |
| 313.5 |
| 308.0 |
| 311.2 |
| 285.9 |
| 265.6 |
| 251.9 |
| 250.7 |
| 238.5 |
| 222.3 |
| 230.0 |
| 256.2 |
| Cost of Revenue | 353.1 | 360.8 | 352.5 | 340.9 | 326.3 | 322.4 | 326.8 | 307.8 | 288.8 | 284.2 | 293.7 | 296.2 | 299.2 | 295.0 | 275.7 | 263.6 | 224.5 | 208.5 | 202.6 | 200.4 | 174.0 | 170.0 | 158.9 | 181.3 | 217.9 | 212.2 | 234.5 | 241.3 | 227.0 | 223.3 | 224.0 | 226.1 | 209.5 | 194.5 | 185.0 | 181.8 | 174.0 | 161.7 | 166.2 | 184.6 |
| Gross Profit | 168.6 | 166.6 | 161.3 | 157.8 | 150.3 | 148.5 | 146.1 | 137.8 | 123.9 | 122.8 | 125.6 | 131.9 | 125.0 | 111.3 | 111.6 | 104.3 | 94.9 | 84.7 | 86.9 | 85.3 | 71.6 | 62.7 | 61.3 | 70.1 | 83.1 | 80.9 | 92.7 | 92.0 | 84.2 | 90.2 | 84.1 | 85.1 | 76.4 | 71.2 | 67.0 | 68.9 | 64.5 | 60.6 | 63.8 | 71.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 126.1 | 119.9 | 117.6 | 111.8 | 109.8 | 109.2 | 106.5 | 100.4 | 94.8 | 92.8 | 89.7 | 94.4 | 89.6 | 87.5 | 85.1 | 78.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | 20.1 | 18.4 | 25.1 | 21.0 | 19.1 | 17.7 | 16.4 | 16.9 | 20.4 | 15.2 | 16.7 | 15.5 | 12.6 | |||||||||||||||||||||||
| Depreciation & Amortization | 2.9 | - | - | - | 2.3 | - | - | - | 2.2 | - | - | - | 2.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | 5.4 | 5.5 | 5.2 | 4.7 | 4.4 | 3.0 | 5.9 | 4.6 | 4.8 | 5.0 | 5.1 | 4.6 | 4.2 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 42.5 | 46.7 | 43.7 | 46.0 | 40.5 | 39.3 | 39.6 | 37.4 | 29.1 | 30.0 | 35.9 | 37.5 | 35.4 | 23.7 | 26.5 | 25.9 | 21.6 | 7.6 | 11.2 | 14.8 | 6.2 | (5.3) | (40.8) | 7.1 | 11.3 | 8.0 | 21.7 | 22.8 | 14.8 | 24.1 | 16.8 | 20.1 | 11.1 | 8.5 | 6.5 | 10.3 | 8.2 | 7.6 | 4.9 | 8.8 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.3 | 1.0 | 0.8 | 0.8 | 1.0 | 1.3 | 0.4 | 1.2 | 1.9 | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 16.4 | 16.2 | 14.9 | 14.7 | 14.7 | 17.3 | 15.7 | 15.4 | 15.5 | 17.1 | 12.7 | 11.9 | 11.5 | 11.5 | 6.8 | 5.6 | 5.2 | 5.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.6 | 0.6 | 0.6 | 0.4 | 1.3 | 0.7 | (0.2) | 1.0 | 2.0 | 1.9 | (1.2) | 0.2 | 0.5 | 0.2 | (1.6) | (0.8) | (0.5) | |||||||||||||||||||||||
| Pre-Tax Income | 26.6 | 31.0 | 29.5 | 31.6 | 27.2 | 22.7 | 23.7 | 23.0 | 15.6 | 14.8 | 21.9 | 25.9 | 24.3 | 12.4 | 18.1 | 19.5 | 15.9 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 6.6 | 8.2 | 7.8 | 8.0 | 6.6 | 1.3 | 2.6 | 6.3 | 4.2 | (1.2) | 5.8 | 6.8 | 6.8 | 4.4 | 5.1 | 5.0 | 3.3 | 1.1 | (0.6) | 1.7 | 1.3 | (11.0) | (10.1) | 0.7 | 1.8 | 0.5 | 3.6 | 4.4 | 2.6 | 5.1 | 3.6 | 3.8 | 1.6 | (2.5) | (1.2) | 2.2 | 1.8 | 2.1 | 0.7 | (0.2) |
| Net Income From Continuing Ops | 20.0 | 22.8 | 21.6 | 23.6 | 20.6 | 21.4 | 21.1 | 16.7 | 11.3 | 16.0 | 16.2 | 19.1 | 17.6 | 8.0 | 13.0 | 14.5 | 12.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 20.0 | 22.8 | 21.6 | 23.6 | 20.6 | 21.4 | 21.1 | 16.7 | 11.3 | 16.0 | 16.2 | 19.1 | 17.6 | 8.0 | 13.0 | 14.5 | 12.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 20.0 | 22.8 | 21.6 | 23.6 | 20.6 | 21.4 | 21.1 | 16.7 | 11.3 | 16.0 | 16.2 | 19.1 | 17.6 | 7.2 | 13.9 | 14.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | (0.9) | 0.1 | (0.1) | (0.2) | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 20.0 | 22.8 | 21.6 | 23.6 | 20.6 | 21.3 | 21.1 | 16.7 | 11.3 | 16.0 | 16.2 | 19.0 | 17.6 | 7.1 | 13.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.28 | - | 1.38 | 1.50 | 1.31 | - | 1.34 | 1.05 | 0.70 | - | 0.98 | 1.11 | 1.00 | - | 0.74 | 0.77 | 0.68 | - | 0.38 | 0.42 | 0.02 | - | (1.95) | 0.14 | 0.34 | - | 0.74 | 0.76 | 0.41 | - | 0.48 | 0.66 | 0.25 | - | 0.17 | 0.24 | 0.18 | - | 0.02 | 0.36 |
| EPS Diluted | 1.22 | - | 1.31 | 1.43 | 1.25 | - | 1.27 | 1.00 | 0.67 | - | 0.93 | 1.06 | 0.95 | - | 0.71 | 0.74 | 0.65 | - | ||||||||||||||||||||||
| Shares Basic | 15.5 | - | 15.7 | 15.7 | 15.7 | - | 15.8 | 15.9 | 16.1 | - | 16.5 | 17.2 | 17.6 | - | 18.8 | 18.8 | 18.5 | - | ||||||||||||||||||||||
| Shares Diluted | 16.4 | - | 16.5 | 16.5 | 16.5 | - | 16.6 | 16.7 | 17.0 | - | 17.4 | 18.1 | 18.4 | - | 19.7 | 19.6 | 19.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 45.4 | - | - | - | 42.8 | - | - | - | 31.3 | - | - | - | 37.4 | - | - | - | 24.1 | - | - | - | 8.7 | - | - | - | 14.1 | - | - | - | 17.2 | - | - | - | 13.5 | - | - | - | 10.9 | - | - | - |
| EBIT | 42.5 | 46.7 | 43.7 | 46.0 | 40.5 | 39.3 | 39.6 | 37.4 | 29.1 | 30.0 | 35.9 | 37.5 | 35.4 | 23.7 | 26.5 | 25.9 | 21.6 | 7.6 | 11.2 | |||||||||||||||||||||
| 151.4 |
| - |
| - |
| - |
| Selling General & Administrative | 475.4 | 459.1 | 410.9 | 366.6 | 324.3 | 288.6 | 245.0 | 282.4 | 263.8 | 238.1 | 245.5 | 303.8 | 327.9 | 271.4 | 228.6 | 176.4 | 151.3 | 147.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | 87.9 | 83.5 | 71.4 | 60.1 | 65.9 | 57.0 | 48.9 | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 10.4 | 9.0 | 8.4 | 9.6 | 9.9 | 10.4 | 10.1 | 9.6 | 10.5 | 30.0 | 33.2 | 35.1 | 21.7 | (18.1) | 3.5 | 3.7 | 4.3 |
| Amortization of Intangibles | - | 21.7 | 19.8 | 18.2 | 18.9 | 17.2 | 12.3 | 15.1 | 16.6 | 17.3 | 18.1 | 20.6 | 22.5 | 11.8 | 10.9 | 6.6 | 5.8 | 7.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 90.5 |
| 55.5 |
| 37.1 |
| (49.3) |
| - |
| - |
| Interest Expense | 62.3 | 60.5 | 63.9 | 53.1 | 29.1 | 21.1 | 20.6 | 19.5 | 20.9 | 17.1 | 15.6 | 10.9 | 12.8 | 6.3 | 5.6 | 3.5 | 5.2 | 5.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.2 | 2.9 | 3.5 | 1.4 | (2.7) | 0.4 | (0.1) | 0.0 | 1.2 | 0.5 | 5.9 | (0.1) | (0.1) | 0.1 | 0.0 | 0.0 | 0.2 | 0.1 |
| Pre-Tax Income | 118.7 | 119.2 | 85.0 | 86.9 | 65.9 | 19.2 | (48.3) | 48.0 | 52.3 | 16.9 | 9.7 | (38.9) | (25.6) | 94.7 | 85.0 | 52.0 | 32.1 | (54.5) |
| 20.6 |
| 12.8 |
| (12.1) |
| Net Income From Continuing Ops | 88.1 | 88.7 | 70.5 | 68.8 | 48.1 | 15.8 | (29.6) | 36.8 | 38.2 | 16.5 | 7.2 | (39.1) | (45.2) | 60.2 | 51.0 | 31.4 | 19.4 | (42.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 88.1 | 88.7 | 70.5 | 68.8 | 48.1 | 15.8 | (29.6) | 36.8 | 38.2 | 16.5 | 7.2 | (39.1) | (45.2) | 60.2 | 51.0 | 31.4 | 19.4 | (42.4) |
| Net Income Attributable To Parent | 88.1 | 88.7 | 70.5 | 68.8 | 48.2 | 16.5 | (29.3) | 37.0 | 38.3 | 16.9 | 7.7 | (38.5) | (45.2) | 60.2 | 51.0 | 31.4 | 19.4 | (42.4) |
| Less: Minority Interest | - | - | 0.0 | 0.0 | (0.1) | (0.7) | (0.3) | (0.3) | (0.1) | (0.4) | (0.6) | (0.5) | 0.0 | 0.0 | - | - | - | - |
| Less: Preferred Dividends | 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 | 0.1 | 0.1 | 0.1 | 0.1 |
| Net Income To Common Shareholders | 88.0 | 88.6 | 70.4 | 68.7 | 48.1 | 16.4 | (29.4) | 36.9 | 38.3 | 16.8 | 7.6 | (38.6) | (45.3) | 60.1 | 50.9 | 31.3 | 19.3 | (42.5) |
| 1.40 |
| (3.24) |
| EPS Diluted | 5.37 | 5.37 | 4.22 | 3.89 | 2.47 | 0.83 | (1.65) | 2.01 | 2.08 | 0.93 | 0.49 | (2.68) | (3.10) | 3.94 | 3.35 | 2.08 | 1.32 | (3.24) |
| Shares Basic | 15.5 | 15.7 | 15.9 | 16.9 | 18.6 | 18.9 | 17.7 | 17.6 | 17.6 | 17.4 | 15.0 | 14.4 | 14.6 | 14.4 | 14.4 | 14.3 | 13.8 | 13.1 |
| Shares Diluted | 16.4 | 16.5 | 16.7 | 17.7 | 19.5 | 19.8 | 17.7 | 18.4 | 18.4 | 18.2 | 15.9 | 14.4 | 14.6 | 15.3 | 15.2 | 15.1 | 14.8 | 13.1 |
| 40.8 |
| (45.1) |
| EBIT | 178.8 | 176.9 | 145.4 | 138.7 | 97.8 | 39.9 | (27.7) | 67.4 | 72.1 | 33.5 | 19.3 | (27.9) | (12.6) | 100.9 | 90.5 | 55.5 | 37.1 | (49.3) |
| 73.3 |
| 77.1 |
| 75.8 |
| 70.4 |
| 65.4 |
| 56.5 |
| 53.7 |
| 62.9 |
| 71.8 |
| 72.9 |
| 71.0 |
| 69.1 |
| 69.4 |
| 66.1 |
| 67.3 |
| 65.1 |
| 65.3 |
| 62.7 |
| 60.5 |
| 58.7 |
| 56.3 |
| 53.0 |
| 58.9 |
| 62.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| 17.4 |
| 15.4 |
| 15.0 |
| - |
| 11.5 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 4.5 |
| 4.2 |
| 4.3 |
| 4.1 |
| 3.0 |
| 3.1 |
| 3.0 |
| 3.2 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 5.3 |
| 5.2 |
| 8.5 |
| 3.8 |
| 3.9 |
| 4.4 |
| 4.6 |
| 5.0 |
| 4.9 |
| 5.0 |
| 5.0 |
| 4.8 |
| 6.1 |
| 5.0 |
| 4.5 |
| 4.9 |
| 4.0 |
| 3.7 |
| 3.9 |
| 4.3 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| 0.5 |
| 0.1 |
| 0.4 |
| (0.5) |
| (0.3) |
| (0.1) |
| 0.8 |
| 0.2 |
| 0.0 |
| (0.2) |
| 0.0 |
| (0.1) |
| (0.1) |
| 1.4 |
| 0.0 |
| 0.1 |
| 0.2 |
| (0.1) |
| 0.2 |
| 5.5 |
| 0.3 |
| (0.0) |
| 1.8 |
| 6.4 |
| 9.6 |
| 1.4 |
| (14.2) |
| (44.9) |
| 3.1 |
| 7.8 |
| 3.6 |
| 16.8 |
| 17.8 |
| 9.8 |
| 19.0 |
| 11.9 |
| 15.3 |
| 6.1 |
| 4.1 |
| 1.7 |
| 6.2 |
| 4.8 |
| 9.2 |
| 0.8 |
| 4.9 |
| 0.7 |
| 6.9 |
| 7.9 |
| 0.2 |
| (3.2) |
| (34.8) |
| 2.4 |
| 6.0 |
| 3.1 |
| 13.2 |
| 13.4 |
| 7.2 |
| 13.8 |
| 8.4 |
| 11.6 |
| 4.5 |
| 6.7 |
| 2.9 |
| 4.0 |
| 3.0 |
| 7.1 |
| 0.2 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 6.9 |
| 7.9 |
| 0.2 |
| (3.2) |
| (34.8) |
| 2.4 |
| 6.0 |
| 3.1 |
| 13.2 |
| 13.4 |
| 7.2 |
| 13.8 |
| 8.4 |
| 11.6 |
| 4.5 |
| 6.7 |
| 2.9 |
| 4.0 |
| 3.0 |
| 7.1 |
| 0.2 |
| 5.1 |
| 12.6 |
| 0.9 |
| 7.1 |
| 8.1 |
| 0.4 |
| (3.1) |
| (34.7) |
| 2.4 |
| 6.1 |
| 3.2 |
| 13.1 |
| 13.5 |
| 7.3 |
| 13.8 |
| 8.4 |
| 11.6 |
| 4.6 |
| 6.7 |
| 3.0 |
| 4.1 |
| 3.1 |
| 7.4 |
| 0.3 |
| 5.2 |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 14.4 |
| 12.6 |
| 0.9 |
| 7.1 |
| 8.1 |
| 0.3 |
| (3.1) |
| (34.7) |
| 2.4 |
| 6.0 |
| 3.1 |
| 13.1 |
| 13.4 |
| 7.3 |
| 13.8 |
| 8.4 |
| 11.5 |
| 4.5 |
| 6.6 |
| 2.9 |
| 4.1 |
| 3.1 |
| 7.4 |
| 0.2 |
| 5.1 |
| 0.36 |
| 0.41 |
| 0.02 |
| - |
| (1.95) |
| 0.13 |
| 0.32 |
| - |
| 0.71 |
| 0.73 |
| 0.40 |
| - |
| 0.46 |
| 0.63 |
| 0.24 |
| - |
| 0.16 |
| 0.23 |
| 0.17 |
| - |
| 0.02 |
| 0.34 |
| 18.7 |
| 19.3 |
| 19.2 |
| - |
| 17.8 |
| 17.7 |
| 17.7 |
| - |
| 17.6 |
| 17.6 |
| 17.6 |
| - |
| 17.6 |
| 17.6 |
| 17.9 |
| - |
| 17.4 |
| 17.4 |
| 17.4 |
| - |
| 14.6 |
| 14.5 |
| 19.6 |
| 20.1 |
| 20.0 |
| - |
| 17.8 |
| 18.6 |
| 18.6 |
| - |
| 18.4 |
| 18.4 |
| 18.4 |
| - |
| 18.4 |
| 18.4 |
| 18.7 |
| - |
| 18.2 |
| 18.2 |
| 18.2 |
| - |
| 15.4 |
| 15.3 |
| 14.8 |
| 6.2 |
| (5.3) |
| (40.8) |
| 7.1 |
| 11.3 |
| 8.0 |
| 21.7 |
| 22.8 |
| 14.8 |
| 24.1 |
| 16.8 |
| 20.1 |
| 11.1 |
| 8.5 |
| 6.5 |
| 10.3 |
| 8.2 |
| 7.6 |
| 4.9 |
| 8.8 |