| (in millions of USD, except per-share data) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 576.5 | 587.5 | 706.1 | 759.5 | 842.7 | 762.1 | 875.9 | 1,053.0 | 820.2 | 862.7 | 808.8 | 1,017.4 | 1,038.1 | 1,122.0 | 766.5 | 950.7 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 2,629.6 | 3,240.2 | 3,544.7 | 3,944.0 | 2,977.7 | 1,747.9 | 2,792.2 | 3,033.6 | 2,519.5 | 2,169.2 | 2,679.5 | 2,605.3 | 2,204.0 | 1,756.4 | 1,807.7 | 1,243.3 | 756.3 |
| Cost of Revenue | 2,231.9 | 2,632.7 | 2,986.2 | 3,502.9 | 2,671.7 | 1,516.3 | 2,439.1 | 2,667.1 | 2,110.4 | 1,747.9 | 2,128.1 | 2,067.9 | 1,881.7 | 1,550.0 | 1,593.3 | 1,103.8 | 654.3 |
| Gross Profit | 397.7 | 607.5 | 558.5 | 441.1 | 306.0 | 231.6 | 353.1 | 366.5 | 409.1 | 421.3 | 551.4 | 537.4 | 322.2 | 206.4 | 214.4 | 139.5 | 102.0 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | 5.5 | 5.2 | 4.0 | 5.4 | 6.3 | 5.8 | 5.4 | 6.0 | 4.2 | 2.7 | 2.5 | 3.6 | 2.0 | 2.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 190.2 | 360.1 | 324.5 | 176.4 | 118.0 | 41.0 | 168.4 | 184.1 | 253.0 | 260.4 | 408.6 | 386.9 | 239.5 | 41.7 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 36.9 | 91.4 | 62.0 | 24.6 | 18.1 | (40.2) | 40.2 | 41.6 | 32.9 | 64.0 | 112.3 | 112.2 | 72.4 | 25.1 | 32.4 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 3.46 | 6.55 | 5.15 | 1.95 | 1.44 | 0.99 | 1.50 | 2.18 | 4.92 | 3.97 | 6.28 | 6.85 | 3.97 | (0.41) | 2.21 | 0.27 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 318.5 | 481.6 | 440.1 | 282.7 | 220.0 | 141.7 | 278.3 | 267.8 | 327.3 | 325.6 | 471.9 | 432.0 | 279.9 | 83.1 | 161.2 | 105.9 | |
| 793.5 |
| 682.8 |
| 550.7 |
| 599.1 |
| 450.2 |
| 295.6 |
| 403.0 |
| 636.4 |
| 762.6 |
| 623.8 |
| 769.4 |
| 914.2 |
| 856.2 |
| 658.7 |
| 604.5 |
| 689.2 |
| 641.4 |
| 629.3 |
| 559.5 |
| 611.4 |
| 439.2 |
| 566.3 |
| 552.3 |
| 595.2 |
| Cost of Revenue | 495.4 | 518.0 | 602.8 | 615.7 | 691.2 | 623.5 | 702.3 | 861.8 | 696.4 | 740.5 | 687.5 | 890.7 | 910.0 | 1,005.2 | 697.0 | 823.4 | 717.2 | 628.0 | 503.1 | 501.0 | 375.0 | 278.0 | 362.3 | 569.4 | 655.0 | 537.5 | 677.2 | 780.7 | 749.6 | 604.8 | 532.0 | 583.3 | 532.9 | 524.0 | 470.2 | 511.5 | 349.5 | 447.4 | 439.6 | 475.5 |
| Gross Profit | 81.1 | 69.5 | 103.3 | 143.8 | 151.5 | 138.6 | 173.6 | 191.2 | 123.8 | 122.2 | 121.3 | 126.7 | 128.1 | 116.8 | 69.5 | 127.3 | 76.3 | 54.8 | 47.6 | 98.1 | 75.2 | 17.6 | 40.7 | 67.0 | 107.5 | 86.3 | 92.2 | 133.5 | 106.6 | 53.8 | 72.5 | 105.9 | 108.5 | 105.3 | 89.3 | 99.9 | 89.7 | 118.9 | 112.8 | 119.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 55.2 | 57.4 | 59.9 | 70.8 | 65.9 | 64.6 | 62.0 | 67.9 | 59.3 | 63.6 | 56.3 | 59.6 | 63.3 | 59.0 | 53.4 | 68.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 32.1 | 31.5 | 32.5 | 32.2 | 29.7 | 30.4 | 29.2 | 71.8 | 8.6 | 8.4 | 26.8 | 66.6 | 6.9 | 6.8 | 26.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.9 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 31.9 | 25.1 | 61.1 | 72.1 | 92.6 | 83.6 | 111.8 | 123.8 | 72.3 | 63.5 | 64.9 | 63.1 | 50.7 | 67.4 | (4.8) | 61.4 | 19.6 | 25.2 | 11.8 | 43.1 | 25.7 | (25.7) | (2.1) | 21.4 | 66.8 | 38.4 | 41.8 | 76.4 | 53.2 | 18.1 | 36.5 | 59.1 | 71.5 | 60.9 | 61.4 | 57.8 | 48.5 | 81.5 | 72.7 | 83.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 5.1 | 4.2 | 4.0 | 5.5 | 6.2 | 4.3 | 4.1 | 1.8 | 3.7 | 4.0 | 1.5 | 0.6 | 2.4 | 2.9 | 3.3 | 1.3 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 15.4 | 11.4 | 45.6 | 54.7 | 79.4 | 61.9 | 88.4 | 95.5 | 47.6 | 38.9 | 41.7 | 41.7 | 27.9 | 45.8 | (24.4) | 43.3 | 4.7 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 3.0 | 1.7 | 12.3 | 19.9 | 18.1 | 20.0 | 33.4 | 32.0 | 10.7 | 9.3 | 10.0 | 12.9 | 3.6 | 11.9 | (3.8) | 15.2 | 1.1 | 3.2 | (1.4) | (4.2) | (6.9) | (21.8) | (7.3) | 2.3 | 24.4 | 7.5 | 6.0 | 17.2 | 13.0 | 2.2 | 9.1 | 10.1 | 15.9 | (11.3) | 18.1 | 10.1 | 8.7 | 24.9 | 20.4 | 19.4 |
| Net Income From Continuing Ops | 17.5 | 13.9 | 37.3 | 40.3 | 67.5 | 46.2 | 59.1 | 65.3 | 40.6 | 33.6 | 33.2 | 29.4 | 26.7 | 36.8 | (17.3) | 29.4 | 7.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 17.5 | 13.9 | 37.3 | 40.3 | 67.5 | 46.2 | 59.1 | 65.3 | 40.6 | 33.6 | 33.2 | 29.4 | 26.7 | 36.8 | (17.3) | 29.4 | 7.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 18.9 | 15.0 | 36.4 | 36.8 | 60.1 | 51.9 | 55.3 | 61.6 | 33.9 | 33.4 | 31.2 | 24.8 | 21.3 | 33.1 | (16.7) | 20.2 | ||||||||||||||||||||||||
| Less: Minority Interest | (1.4) | (1.1) | 0.9 | 3.5 | 7.4 | (5.7) | 3.8 | 3.7 | 6.7 | 0.2 | 2.0 | 4.6 | 5.4 | 3.7 | (0.6) | 9.2 | 4.5 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 18.9 | 15.0 | 36.4 | 36.8 | 60.1 | 51.9 | 55.3 | 61.6 | 33.9 | 33.4 | 31.2 | 24.8 | 21.3 | 33.1 | (16.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.61 | 0.48 | 1.18 | - | 1.92 | 1.66 | 1.77 | - | 1.09 | 1.08 | 1.00 | - | 0.67 | 1.01 | (0.51) | - | 0.10 | 0.39 | 0.33 | - | 0.61 | (0.28) | (0.30) | - | 0.85 | 0.42 | 0.24 | - | 0.47 | 0.08 | 0.55 | - | 1.03 | 2.10 | 0.90 | - | 1.12 | 1.19 | 0.86 | - |
| EPS Diluted | 0.60 | 0.47 | 1.14 | - | 1.86 | 1.56 | 1.72 | - | 1.06 | 1.03 | 0.96 | - | 0.64 | 0.97 | (0.51) | - | 0.09 | 0.38 | ||||||||||||||||||||||
| Shares Basic | 30.9 | 30.9 | 31.0 | - | 31.2 | 31.4 | 31.2 | - | 31.1 | 31.1 | 31.0 | - | 31.8 | 32.6 | 32.7 | - | 32.6 | 32.6 | ||||||||||||||||||||||
| Shares Diluted | 31.7 | 31.7 | 31.9 | - | 32.2 | 33.2 | 32.2 | - | 32.0 | 32.6 | 32.8 | - | 33.6 | 34.4 | 32.7 | - | 33.7 | 34.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 64.0 | 56.6 | 93.6 | 104.3 | 122.3 | 114.0 | 141.0 | 195.6 | 80.9 | 71.9 | 91.7 | 129.7 | 57.6 | 74.2 | 21.2 | - | - | - | 37.2 | - | - | - | 23.9 | - | - | - | 71.1 | - | - | - | 57.2 | - | - | - | 79.8 | - | - | - | 88.3 | - |
| EBIT | 31.9 | 25.1 | 61.1 | 72.1 | 92.6 | 83.6 | 111.8 | 123.8 | 72.3 | 63.5 | 64.9 | 63.1 | 50.7 | 67.4 | (4.8) | 61.4 | 19.6 | 25.2 | 11.8 | |||||||||||||||||||||
| 3.0 |
| 2.6 |
| Selling General & Administrative | 243.3 | 263.3 | 247.1 | 235.3 | 225.2 | 191.8 | 204.7 | 213.3 | 200.4 | 170.6 | 158.7 | 151.8 | 125.3 | 103.2 | 104.6 | 80.3 | 69.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 128.3 | 121.5 | 115.6 | 106.3 | 102.0 | 100.7 | 109.9 | 83.7 | 74.4 | 65.1 | 63.3 | 45.2 | 40.4 | 41.4 | 42.4 | 38.3 | 37.5 |
| Amortization of Intangibles | - | 6.3 | 7.2 | 8.0 | 9.3 | 11.6 | 11.0 | 6.3 | 5.3 | 4.8 | 6.3 | 3.7 | 4.5 | 4.3 | 5.6 | 4.7 | 4.8 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 118.8 |
| 67.6 |
| 52.1 |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - |
| Income From Equity Investments | 18.8 | 20.1 | 11.0 | 9.2 | 11.3 | 3.5 | 3.0 | (5.8) | (18.7) | (11.8) | 2.1 | 1.8 | 1.4 | 0.2 | (0.4) | (3.0) | (1.6) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 127.1 | 284.4 | 223.7 | 91.0 | 60.6 | (8.6) | 124.8 | 153.2 | 223.6 | 236.2 | 395.1 | 375.7 | 220.8 | 19.5 | 94.0 | 14.9 | 9.0 |
| 3.6 |
| (1.0) |
| Net Income From Continuing Ops | 109.0 | 213.1 | 172.7 | 75.6 | 53.8 | 35.1 | 87.6 | 105.8 | 172.1 | 160.5 | 284.8 | 263.6 | 148.4 | (5.6) | 61.6 | 11.4 | 9.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 109.0 | 213.1 | 172.7 | 75.6 | 53.8 | 35.1 | 87.6 | 105.8 | 172.1 | 160.5 | 284.8 | 265.3 | 149.8 | (5.4) | 61.2 | 8.4 | 8.3 |
| Net Income Attributable To Parent | 107.1 | 204.1 | 160.1 | 62.5 | 46.9 | 32.4 | 49.0 | 71.1 | 151.8 | 116.1 | 183.2 | 192.8 | 111.9 | (11.0) | 58.7 | 6.5 | 4.3 |
| Less: Minority Interest | 1.9 | 9.0 | 12.6 | 13.1 | 6.9 | 2.7 | 38.6 | 34.7 | 20.3 | 44.4 | 101.6 | 72.5 | 37.9 | 5.7 | 2.5 | 1.9 | 4.1 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 107.1 | 204.1 | 160.1 | 62.5 | 46.9 | 32.4 | 49.0 | 71.1 | 151.8 | 116.1 | 183.2 | 192.8 | 111.9 | (11.0) | 58.7 | 6.5 | 4.3 |
| 0.23 |
| EPS Diluted | 3.37 | 6.35 | 4.96 | 1.89 | 1.40 | 0.96 | 1.46 | 2.14 | 4.68 | 3.65 | 5.73 | 5.93 | 3.44 | (0.41) | 1.91 | 0.24 | 0.21 |
| Shares Basic | 30.9 | 31.2 | 31.1 | 32.0 | 32.6 | 32.6 | 32.7 | 32.6 | 30.9 | 29.2 | 29.2 | 28.2 | 28.2 | 26.7 | 26.6 | 24.1 | 18.6 |
| Shares Diluted | 31.7 | 32.1 | 32.4 | 33.8 | 33.6 | 33.7 | 33.4 | 33.2 | 32.8 | 32.6 | 32.5 | 33.3 | 34.2 | 26.7 | 33.7 | 26.5 | 20.2 |
| 89.6 |
| EBIT | 190.2 | 360.1 | 324.5 | 176.4 | 118.0 | 41.0 | 168.4 | 184.1 | 253.0 | 260.4 | 408.6 | 386.9 | 239.5 | 41.7 | 118.8 | 67.6 | 52.1 |
| 57.4 |
| 54.7 |
| 44.3 |
| 55.4 |
| 49.3 |
| 43.4 |
| 43.7 |
| 46.2 |
| 49.5 |
| 54.6 |
| 54.4 |
| 60.6 |
| 54.4 |
| 47.9 |
| 50.4 |
| 51.3 |
| 51.8 |
| 50.3 |
| 47.0 |
| 47.1 |
| 42.8 |
| 39.5 |
| 41.2 |
| 40.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.4 |
| - |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| 29.3 |
| - |
| - |
| - |
| 20.7 |
| - |
| - |
| - |
| 18.4 |
| - |
| - |
| - |
| 15.6 |
| - |
| 2.3 |
| 3.1 |
| 3.0 |
| 2.9 |
| 2.9 |
| 2.8 |
| 2.9 |
| 2.7 |
| 2.7 |
| 2.7 |
| 1.7 |
| 1.3 |
| 1.4 |
| 1.9 |
| 1.1 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| 0.9 |
| 0.9 |
| 1.7 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 1.0 |
| 5.0 |
| 2.3 |
| 2.4 |
| (0.4) |
| (0.8) |
| (0.8) |
| 1.0 |
| 1.7 |
| 1.1 |
| (0.9) |
| (4.6) |
| (0.8) |
| 0.5 |
| (3.1) |
| (12.8) |
| 0.1 |
| (2.9) |
| (6.5) |
| (0.7) |
| (2.0) |
| (2.6) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| (0.8) |
| 29.2 |
| 10.7 |
| (35.3) |
| (13.2) |
| 10.8 |
| 59.3 |
| 25.8 |
| 28.9 |
| 68.9 |
| 43.4 |
| 8.8 |
| 32.1 |
| 50.3 |
| 65.0 |
| 53.8 |
| 54.4 |
| 48.9 |
| 40.6 |
| 75.8 |
| 70.9 |
| 80.6 |
| 11.2 |
| 5.6 |
| 35.7 |
| 20.0 |
| (13.9) |
| (6.7) |
| 7.7 |
| 35.9 |
| 20.0 |
| 24.0 |
| 50.8 |
| 25.8 |
| 5.8 |
| 23.4 |
| 37.2 |
| 36.2 |
| 65.3 |
| 33.4 |
| 32.3 |
| 31.2 |
| 49.0 |
| 48.0 |
| 60.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| 5.6 |
| 35.7 |
| 20.0 |
| (13.9) |
| (6.7) |
| 7.7 |
| 35.9 |
| 20.0 |
| 24.0 |
| 50.8 |
| 25.8 |
| 5.8 |
| 23.4 |
| 37.2 |
| 36.2 |
| 65.3 |
| 33.4 |
| 32.3 |
| 31.2 |
| 49.0 |
| 48.0 |
| 60.4 |
| 3.1 |
| 12.8 |
| 10.8 |
| 31.8 |
| 19.7 |
| (9.1) |
| (10.0) |
| (0.1) |
| 27.8 |
| 13.6 |
| 7.7 |
| 35.1 |
| 15.2 |
| 2.8 |
| 18.0 |
| 30.9 |
| 33.0 |
| 61.6 |
| 26.3 |
| 23.7 |
| 32.8 |
| 34.5 |
| 25.0 |
| 33.6 |
| (1.6) |
| (5.2) |
| 3.9 |
| 0.3 |
| (4.8) |
| 3.3 |
| 7.8 |
| 8.1 |
| 6.4 |
| 16.3 |
| 15.7 |
| 10.6 |
| 3.0 |
| 5.4 |
| 6.2 |
| 3.3 |
| 3.6 |
| 7.1 |
| 8.5 |
| (1.6) |
| 14.5 |
| 23.0 |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.2 |
| 3.1 |
| 12.8 |
| 10.8 |
| 31.8 |
| 19.7 |
| (9.1) |
| (10.0) |
| (0.1) |
| 27.8 |
| 13.6 |
| 7.7 |
| 35.1 |
| 15.2 |
| 2.8 |
| 18.0 |
| 30.9 |
| 33.0 |
| 61.6 |
| 26.3 |
| 23.7 |
| 32.8 |
| 34.5 |
| 25.0 |
| 33.6 |
| 0.32 |
| - |
| 0.59 |
| (0.28) |
| (0.30) |
| - |
| 0.83 |
| 0.41 |
| 0.23 |
| - |
| 0.46 |
| 0.08 |
| 0.54 |
| - |
| 1.01 |
| 1.91 |
| 0.83 |
| - |
| 1.03 |
| 1.09 |
| 0.79 |
| - |
| 32.5 |
| - |
| 32.6 |
| 32.8 |
| 32.7 |
| - |
| 32.7 |
| 32.7 |
| 32.6 |
| - |
| 32.6 |
| 32.6 |
| 32.6 |
| - |
| 32.0 |
| 29.4 |
| 29.3 |
| - |
| 29.3 |
| 29.1 |
| 29.1 |
| - |
| 33.6 |
| - |
| 33.6 |
| 32.8 |
| 32.7 |
| - |
| 33.5 |
| 33.5 |
| 33.3 |
| - |
| 33.2 |
| 33.2 |
| 33.1 |
| - |
| 32.9 |
| 32.7 |
| 32.7 |
| - |
| 32.7 |
| 32.4 |
| 32.4 |
| - |
| 43.1 |
| 25.7 |
| (25.7) |
| (2.1) |
| 21.4 |
| 66.8 |
| 38.4 |
| 41.8 |
| 76.4 |
| 53.2 |
| 18.1 |
| 36.5 |
| 59.1 |
| 71.5 |
| 60.9 |
| 61.4 |
| 57.8 |
| 48.5 |
| 81.5 |
| 72.7 |
| 83.5 |