| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 487.0 | 799.9 | 616.2 | 546.0 | 474.0 | 745.9 | 596.3 | 525.2 | 457.6 | 739.0 | 579.3 | 523.0 | 483.3 | 725.0 | 603.8 | 535.3 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 2,449.1 | 2,436.1 | 2,325.1 | 2,324.6 | 2,384.9 | 2,422.1 | 1,786.5 | 2,197.1 | 2,188.6 | 2,127.5 | 2,020.8 | 3,022.2 | 2,859.8 | 2,625.0 | 2,606.9 | 2,292.6 | 1,790.2 | 1,574.6 |
| Cost of Revenue | 1,314.6 | 1,309.2 | 1,228.2 | 1,225.8 | 1,248.7 | 1,240.9 | 982.1 | 1,134.0 | 1,141.5 | 1,116.2 | 1,044.9 | 1,578.8 | 1,459.4 | 1,325.9 | 1,306.2 | 1,143.6 | 891.7 | |
| Gross Profit | 1,134.6 | 1,126.9 | 1,096.8 | 1,098.8 | 1,136.2 | 1,181.1 | 804.5 | 1,063.1 | 1,047.1 | 1,011.4 | 975.9 | 1,443.5 | 1,400.4 | 1,299.1 | 1,300.7 | 1,149.0 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 30.1 | 17.3 | 13.9 | (13.5) | 93.2 | 155.6 | (107.2) | 83.3 | 81.8 | 74.4 | 107.8 | 151.3 | 167.3 | 163.4 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | 0.7 | 0.7 | 0.4 | 0.3 | 0.6 | 0.3 | 2.1 | 0.8 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 6.7 | (0.7) | 28.8 | 1.9 | 17.8 | 38.0 | (55.6) | 20.7 | 27.0 | 32.3 | 39.9 | 56.2 | 57.6 | 65.9 | 51.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.89 | 1.28 | (1.74) | (1.50) | 5.77 | 8.11 | (3.97) | 3.95 | (2.68) | (5.82) | 4.85 | 4.13 | 4.16 | 3.98 | 4.76 | 3.84 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 83.3 | 70.6 | 66.4 | 36.0 | 136.1 | 198.5 | (60.8) | 132.9 | 158.8 | 152.7 | 183.6 | 230.3 | 241.6 | 230.6 | 233.6 | 215.2 | ||
| 520.7 |
| 727.7 |
| 600.5 |
| 555.2 |
| 538.7 |
| - |
| 479.3 |
| 391.2 |
| 279.2 |
| - |
| 537.3 |
| 486.6 |
| 495.7 |
| 675.5 |
| 539.8 |
| 487.0 |
| 486.2 |
| 150.9 |
| 716.8 |
| 616.5 |
| 643.4 |
| 35.7 |
| 710.8 |
| 625.6 |
| Cost of Revenue | 258.1 | 432.8 | 327.6 | 296.0 | 252.8 | 396.3 | 311.1 | 279.5 | 241.3 | 396.9 | 300.9 | 273.5 | 254.5 | 388.4 | 310.0 | 281.0 | 269.3 | 371.9 | 305.3 | 282.7 | 281.0 | - | 253.8 | 224.2 | 159.1 | - | 273.1 | 250.0 | 250.7 | 359.8 | 277.9 | 255.5 | 248.2 | 118.9 | 362.8 | 310.0 | 324.5 | 59.8 | 355.2 | 310.8 |
| Gross Profit | 228.9 | 367.1 | 288.6 | 249.9 | 221.2 | 349.6 | 285.3 | 245.6 | 216.3 | 342.1 | 278.4 | 249.5 | 228.8 | 336.6 | 293.8 | 254.3 | 251.4 | 355.8 | 295.2 | 272.5 | 257.7 | - | 225.5 | 167.0 | 120.1 | - | 264.2 | 236.5 | 244.9 | 315.7 | 261.9 | 231.5 | 238.0 | 32.0 | 354.0 | 306.5 | 318.9 | (24.2) | 355.6 | 314.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 254.4 | 312.4 | 275.7 | 264.3 | 249.0 | 301.8 | 274.9 | 255.1 | 247.8 | 303.5 | 267.5 | 259.5 | 251.5 | 285.8 | 267.7 | 245.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 13.2 | 13.1 | 13.4 | 13.5 | 13.4 | 13.0 | 13.1 | 13.2 | 13.2 | 14.0 | 12.3 | 11.8 | 11.3 | 10.9 | 10.7 | 10.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (15.4) | 51.3 | 8.6 | (14.4) | (28.1) | 46.1 | 10.2 | (10.3) | (32.1) | 37.3 | 10.9 | (38.6) | (23.0) | 49.8 | 26.1 | 9.1 | 8.2 | 83.4 | 43.8 | 12.9 | 15.5 | - | 8.2 | (22.0) | (156.0) | - | 25.9 | 3.0 | 9.1 | 50.6 | 26.4 | 1.1 | 3.7 | 225.9 | (152.4) | (2.0) | 2.8 | 29.5 | 40.3 | 20.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | - | 0.0 | 0.0 | 0.2 | - | 0.2 | 0.5 | 1.0 | 0.6 | 0.1 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | - | - | - | - | 1.2 | 1.3 | 0.9 | 1.5 | 2.2 | 2.4 | 1.7 | 1.3 | 0.9 | 0.4 | 0.3 | 0.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (15.9) | 50.8 | 7.5 | (16.0) | (29.7) | 45.2 | 8.9 | (11.7) | (33.1) | 35.6 | 8.5 | (41.2) | (24.7) | 48.5 | 25.1 | 8.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (1.1) | 3.2 | 2.1 | 2.4 | (8.5) | 11.7 | 27.8 | (1.8) | (8.8) | 15.3 | 1.9 | (9.5) | (5.9) | 9.3 | 4.7 | 1.0 | 2.9 | 20.6 | 10.1 | 1.4 | 5.9 | - | (0.5) | (4.8) | (22.1) | - | 6.5 | 1.9 | 2.9 | 20.3 | 5.9 | 0.0 | 0.8 | 20.1 | 11.0 | 0.6 | 0.6 | 14.1 | 12.9 | 6.7 |
| Net Income From Continuing Ops | (14.8) | 47.5 | 5.4 | (18.5) | (21.2) | 33.6 | (18.8) | (9.9) | (24.3) | 20.3 | 6.6 | (31.6) | (18.9) | 39.2 | 20.4 | 7.7 | 5.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (14.8) | 47.6 | 5.4 | (18.5) | (21.2) | 34.4 | (18.9) | (10.0) | (24.3) | 27.2 | 6.5 | (31.7) | (18.9) | 38.9 | 20.4 | 7.6 | 4.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (14.8) | 47.6 | 5.4 | (18.5) | (21.2) | 34.4 | (18.9) | (10.0) | (24.3) | 27.2 | 6.5 | (31.7) | (18.9) | 38.9 | 20.4 | 7.6 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (14.8) | 47.6 | 5.4 | (18.5) | (21.2) | 34.4 | (18.9) | (10.0) | (24.3) | 27.2 | 6.5 | (31.7) | (18.9) | 38.9 | 20.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (1.42) | - | 0.52 | (1.79) | (2.02) | - | (1.76) | (0.91) | (2.23) | - | 0.60 | (2.79) | (1.60) | - | 1.68 | 0.60 | 0.38 | - | 2.30 | 0.76 | 0.62 | - | 0.52 | (1.34) | (9.55) | - | 1.31 | 0.04 | 0.36 | - | 0.74 | 0.00 | (0.12) | - | (8.56) | (0.21) | 0.05 | - | 1.30 | 0.72 |
| EPS Diluted | (1.42) | - | 0.50 | (1.79) | (2.02) | - | (1.76) | (0.91) | (2.23) | - | 0.60 | (2.79) | (1.60) | - | 1.65 | 0.59 | 0.37 | - | ||||||||||||||||||||||
| Shares Basic | 10.4 | - | 10.3 | 10.3 | 10.5 | - | 10.7 | 10.9 | 10.9 | - | 10.9 | 11.3 | 11.8 | - | 12.1 | 12.8 | 13.0 | - | ||||||||||||||||||||||
| Shares Diluted | 10.4 | - | 10.7 | 10.3 | 10.5 | - | 10.7 | 10.9 | 10.9 | - | 11.0 | 11.3 | 11.8 | - | 12.3 | 13.0 | 13.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (2.1) | 64.4 | 21.9 | (1.0) | (14.8) | 59.1 | 23.3 | 2.9 | (18.9) | 51.3 | 23.2 | (26.8) | (11.7) | 60.8 | 36.7 | 19.8 | 18.8 | 94.1 | 54.4 | 23.6 | 26.4 | - | 19.5 | (10.2) | (143.6) | - | 38.1 | 15.3 | 21.9 | 69.5 | 45.5 | 20.3 | 23.4 | 246.7 | (133.4) | 16.9 | 22.4 | 48.8 | 58.9 | 39.1 |
| EBIT | (15.4) | 51.3 | 8.6 | (14.4) | (28.1) | 46.1 | 10.2 | (10.3) | (32.1) | 37.3 | 10.9 | (38.6) | (23.0) | 49.8 | 26.1 | 9.1 | 8.2 | 83.4 | 43.8 | |||||||||||||||||||||
| 778.5 |
| 898.5 |
| 796.1 |
| - |
| - |
| - |
| Selling General & Administrative | 1,106.8 | 1,101.5 | 1,079.7 | 1,082.0 | 1,042.1 | 1,033.6 | 813.8 | 966.4 | 962.1 | 929.2 | 876.2 | 1,284.3 | 1,230.9 | 1,134.3 | 1,111.7 | 984.2 | 802.4 | 722.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 53.2 | 53.3 | 52.5 | 49.4 | 42.8 | 43.0 | 46.5 | 49.6 | 76.9 | 78.3 | 75.8 | 79.0 | 74.3 | 67.1 | 63.7 | 53.7 | 47.7 | 47.5 |
| Amortization of Intangibles | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 0.2 | 0.1 | 0.1 | 0.1 | 2.9 | 3.3 | 3.2 | 3.4 | 3.2 | 2.1 | 0.9 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 169.9 |
| 161.5 |
| 87.2 |
| 60.4 |
| 0.0 |
| 0.0 |
| Interest Expense | - | - | - | 7.8 | 2.9 | 2.4 | 5.1 | 1.3 | 4.1 | 5.4 | 5.3 | 4.4 | 3.3 | 4.6 | 5.1 | 5.2 | 1.1 | 4.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 26.4 | 12.6 | 9.3 | (21.8) | 90.1 | 153.0 | (111.7) | 82.4 | 78.3 | 69.0 | 112.8 | 151.5 | 157.0 | 158.9 | 164.8 | 156.4 | 86.1 | 50.5 |
| 62.9 |
| 30.9 |
| 21.4 |
| Net Income From Continuing Ops | 19.7 | 13.3 | (19.5) | (23.6) | 72.2 | 114.9 | (56.0) | 61.8 | 51.2 | 36.7 | 97.9 | 95.4 | 99.4 | 93.0 | 112.9 | 93.5 | 55.2 | 29.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 19.7 | 13.3 | (18.9) | (16.8) | 71.9 | 114.9 | (56.4) | 61.4 | (51.9) | (111.8) | 97.4 | 94.6 | 97.7 | 92.7 | 112.4 | 92.4 | 53.9 | 28.8 |
| Net Income Attributable To Parent | 19.7 | 13.3 | (18.9) | (16.8) | 71.9 | 114.9 | (56.4) | 61.4 | (51.9) | (111.8) | 97.4 | 94.6 | 97.7 | 92.7 | 112.4 | 92.4 | 53.9 | 28.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 3.3 | 2.0 | 0.2 |
| Net Income To Common Shareholders | 19.7 | 13.3 | (18.9) | (16.8) | 71.9 | 114.9 | (56.4) | 61.4 | 51.2 | 36.7 | 72.9 | 95.4 | 97.7 | 92.6 | 112.3 | 89.1 | 51.9 | 28.6 |
| 2.24 |
| 1.33 |
| EPS Diluted | 1.89 | 1.25 | (1.74) | (1.50) | 5.66 | 7.92 | (3.97) | 3.92 | (2.66) | (5.80) | 4.83 | 4.11 | 4.12 | 3.92 | 4.68 | 3.79 | 2.22 | 1.30 |
| Shares Basic | 10.4 | 10.4 | 10.8 | 11.2 | 12.5 | 14.2 | 14.2 | 15.5 | 19.4 | 19.2 | 20.1 | 22.9 | 23.5 | 23.3 | 23.6 | 23.2 | 23.2 | 21.5 |
| Shares Diluted | 10.4 | 10.6 | 10.8 | 11.2 | 12.7 | 14.5 | 14.2 | 15.7 | 19.5 | 19.3 | 20.2 | 23.0 | 23.7 | 23.6 | 24.0 | 23.6 | 23.5 | 23.5 |
| 135.0 |
| 107.9 |
| EBIT | 30.1 | 17.3 | 13.9 | (13.5) | 93.2 | 155.6 | (107.2) | 83.3 | 81.8 | 74.4 | 107.8 | 151.3 | 167.3 | 163.4 | 169.9 | 161.5 | 87.2 | 60.4 |
| 243.5 |
| 290.5 |
| 251.1 |
| 252.6 |
| 239.5 |
| - |
| 211.0 |
| 187.3 |
| 189.0 |
| - |
| 237.5 |
| 231.8 |
| 236.6 |
| 262.9 |
| 235.6 |
| 230.4 |
| 233.2 |
| (17.9) |
| 322.7 |
| 308.4 |
| 316.0 |
| (49.4) |
| 314.7 |
| 302.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 10.7 |
| 10.6 |
| 10.7 |
| 10.9 |
| - |
| 11.3 |
| 11.8 |
| 12.4 |
| - |
| 12.2 |
| 12.3 |
| 12.8 |
| 18.9 |
| 19.2 |
| 19.2 |
| 19.7 |
| 20.8 |
| 19.0 |
| 18.9 |
| 19.6 |
| 19.2 |
| 18.6 |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.1) |
| 0.1 |
| 0.0 |
| 0.1 |
| (0.7) |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.9 |
| - |
| 1.4 |
| 2.0 |
| 1.0 |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.0 |
| 1.5 |
| 1.5 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 82.8 |
| 43.1 |
| 12.2 |
| 14.8 |
| - |
| 7.0 |
| (23.7) |
| (156.8) |
| - |
| 25.4 |
| 2.7 |
| 9.3 |
| 50.0 |
| 25.6 |
| 0.0 |
| 2.7 |
| 224.5 |
| (153.9) |
| (3.3) |
| 1.6 |
| 35.9 |
| 38.9 |
| 21.2 |
| 62.2 |
| 33.0 |
| 10.9 |
| 8.9 |
| 89.6 |
| 7.5 |
| (18.9) |
| (134.6) |
| 35.1 |
| 19.0 |
| 0.8 |
| 6.5 |
| 29.7 |
| 19.7 |
| (0.0) |
| 1.9 |
| 204.4 |
| (164.8) |
| (3.9) |
| 1.0 |
| 46.8 |
| 25.9 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.1 |
| 32.9 |
| 10.9 |
| 8.9 |
| 89.9 |
| 7.5 |
| (19.0) |
| (134.8) |
| 35.6 |
| 18.9 |
| 0.6 |
| 6.3 |
| (64.0) |
| 14.4 |
| (0.0) |
| (2.3) |
| 56.0 |
| (164.8) |
| (3.9) |
| 0.9 |
| 46.5 |
| 25.9 |
| 14.6 |
| 4.9 |
| 62.1 |
| 32.9 |
| 10.9 |
| 8.9 |
| 89.9 |
| 7.5 |
| (19.0) |
| (134.8) |
| 35.6 |
| 18.9 |
| 0.6 |
| 6.3 |
| (64.0) |
| 14.4 |
| (0.0) |
| (2.3) |
| 56.0 |
| (164.8) |
| (3.9) |
| 0.9 |
| 46.5 |
| 25.9 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 4.9 |
| 62.1 |
| 32.9 |
| 10.9 |
| 8.9 |
| 89.9 |
| 7.5 |
| (19.0) |
| (134.8) |
| 35.1 |
| 19.0 |
| 0.8 |
| 6.5 |
| 29.7 |
| 19.7 |
| (0.0) |
| 1.9 |
| 204.4 |
| (164.8) |
| (3.9) |
| 1.0 |
| 22.0 |
| 25.9 |
| 14.5 |
| 2.25 |
| 0.75 |
| 0.60 |
| - |
| 0.52 |
| (1.34) |
| (9.55) |
| - |
| 1.30 |
| 0.04 |
| 0.36 |
| - |
| 0.73 |
| 0.00 |
| (0.12) |
| - |
| (8.56) |
| (0.21) |
| 0.05 |
| - |
| 1.30 |
| 0.72 |
| 14.3 |
| 14.3 |
| 14.3 |
| - |
| 14.3 |
| 14.2 |
| 14.1 |
| - |
| 14.5 |
| 16.0 |
| 17.6 |
| - |
| 19.5 |
| 19.3 |
| 19.3 |
| - |
| 19.3 |
| 19.2 |
| 19.2 |
| - |
| 19.9 |
| 20.2 |
| 14.6 |
| 14.6 |
| 14.7 |
| - |
| 14.4 |
| 14.2 |
| 14.1 |
| - |
| 14.5 |
| 16.0 |
| 17.9 |
| - |
| 19.6 |
| 19.3 |
| 19.5 |
| - |
| 19.3 |
| 19.2 |
| 19.3 |
| - |
| 20.0 |
| 20.2 |
| 12.9 |
| 15.5 |
| - |
| 8.2 |
| (22.0) |
| (156.0) |
| - |
| 25.9 |
| 3.0 |
| 9.1 |
| 50.6 |
| 26.4 |
| 1.1 |
| 3.7 |
| 225.9 |
| (152.4) |
| (2.0) |
| 2.8 |
| 29.5 |
| 40.3 |
| 20.0 |