| (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 | 536.0 | 771.5 | 988.6 | 613.3 | 583.6 | 839.5 | 1,086.8 | 644.8 | 609.7 | 764.8 | 1,067.1 | 659.8 | 606.6 | 854.4 | 1,078.3 | 605.2 | ||||||||||||||||||||||||
| (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 | 2,909.4 | 2,957.0 | 3,180.8 | 3,098.2 | 3,226.7 | 2,766.5 | 2,055.1 | 3,160.5 | 3,076.2 | 2,806.9 | 2,386.4 | 2,344.1 | 2,116.9 | 1,718.2 | 1,399.7 | 1,231.2 | 1,063.4 | 800.9 |
| Cost of Revenue | 1,644.1 | 1,793.0 | 1,882.3 | 1,856.4 | 2,125.6 | 1,778.3 | 1,310.7 | 2,042.5 | 1,969.1 | 1,752.2 | 1,545.1 | 1,505.5 | 1,359.6 | 1,133.2 | 948.4 | 860.5 | 712.4 | |
| Gross Profit | 1,265.2 | 1,164.0 | 1,298.5 | 1,241.8 | 1,101.1 | 988.2 | 744.4 | 1,117.9 | 1,107.1 | 1,054.7 | 841.3 | 838.6 | 757.3 | 585.0 | 451.3 | 370.7 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 184.7 | 108.0 | 293.1 | 283.3 | (109.5) | 311.1 | 82.8 | 227.7 | 230.7 | 153.8 | 93.9 | 184.5 | 164.9 | 130.8 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 58.7 | 43.3 | 76.6 | 65.9 | (3.8) | 70.9 | 12.2 | 38.3 | 45.8 | 47.9 | 25.8 | 64.8 | 59.5 | 45.8 | 35.4 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 2.99 | 1.58 | 4.35 | 3.84 | (2.79) | 4.14 | 0.49 | 2.98 | 2.81 | 1.27 | 1.12 | 2.52 | 2.55 | 1.90 | 2.84 | 2.51 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 214.4 | 137.0 | 320.5 | 310.9 | (81.7) | 338.7 | 121.5 | 266.4 | 269.5 | 191.6 | 126.4 | 209.9 | 185.3 | 144.5 | 110.1 | 93.7 | ||
| 688.8 |
| 748.2 |
| 1,015.4 |
| 483.1 |
| 519.9 |
| 526.2 |
| 826.6 |
| 297.2 |
| 405.1 |
| 754.6 |
| 1,128.4 |
| 643.9 |
| 633.6 |
| 766.8 |
| 1,073.0 |
| 624.7 |
| 611.7 |
| 714.9 |
| 1,025.0 |
| 538.0 |
| 529.0 |
| 603.3 |
| 883.5 |
| 442.3 |
| Cost of Revenue | 188.2 | 486.0 | 607.1 | 362.8 | 337.1 | 507.9 | 654.6 | 368.9 | 350.9 | 482.8 | 633.7 | 383.1 | 356.8 | 572.9 | 733.7 | 376.3 | 442.7 | 495.8 | 667.9 | 290.2 | 324.4 | 338.6 | 528.8 | 162.5 | 280.7 | 503.5 | 729.4 | 412.1 | 397.5 | 507.8 | 690.9 | 393.2 | 377.2 | 456.0 | 633.9 | 335.0 | 327.3 | 404.7 | 562.0 | 286.6 |
| Gross Profit | 347.7 | 285.5 | 381.5 | 250.5 | 246.5 | 331.6 | 432.1 | 275.9 | 258.9 | 282.0 | 433.4 | 276.7 | 249.8 | 281.5 | 344.6 | 228.9 | 246.0 | 252.3 | 347.5 | 192.9 | 195.5 | 187.6 | 297.8 | 134.7 | 124.4 | 251.1 | 399.0 | 231.8 | 236.1 | 258.9 | 382.1 | 231.5 | 234.5 | 258.9 | 391.1 | 203.0 | 201.7 | 198.6 | 321.5 | 155.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 255.3 | 259.7 | 260.4 | 226.8 | 231.5 | 244.9 | 259.2 | 229.0 | 236.6 | 220.7 | 236.3 | 239.2 | 228.0 | 216.8 | 239.9 | 191.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 7.2 | 7.9 | 7.2 | 7.3 | 6.6 | 6.7 | 6.6 | 5.4 | 8.8 | 8.4 | 6.6 | 6.0 | 6.6 | 7.7 | 7.3 | 6.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 0.9 | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 85.2 | (29.1) | 112.3 | 16.3 | 8.5 | 71.8 | 166.3 | 41.5 | 13.5 | 46.3 | 190.3 | 31.5 | 15.3 | (292.5) | 97.2 | 31.3 | 54.5 | 67.2 | 158.1 | 38.9 | 46.8 | 27.5 | 110.1 | (11.4) | (43.3) | 32.3 | 142.9 | 26.9 | 25.6 | 44.4 | 140.0 | 23.2 | 23.1 | 21.5 | 141.5 | (3.6) | (5.5) | (21.4) | 115.1 | (5.2) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | 0.5 | 2.2 | 6.4 | 4.9 | 5.4 | 6.9 | 11.0 | 9.5 | 12.2 | 15.8 | 16.1 | 12.6 | 12.2 | 12.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.8) | (1.0) | 1.4 | (0.7) | 3.5 | (2.1) | 0.9 | (3.0) | (0.2) | (1.2) | (3.1) | 0.2 | 1.0 | 3.1 | (2.8) | 30.3 | (2.7) | |||||||||||||||||||||||
| Pre-Tax Income | 85.6 | (30.2) | 113.5 | 15.9 | 11.5 | 67.4 | 160.9 | 33.6 | 7.9 | 38.2 | 176.1 | 22.2 | 4.1 | (305.2) | 78.4 | 49.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 19.1 | 1.7 | 32.9 | 5.0 | 3.7 | 18.7 | 46.2 | 9.4 | 2.3 | 10.2 | 48.8 | 6.0 | 0.9 | (43.3) | 17.5 | 13.0 | 9.0 | 11.2 | 40.2 | 9.2 | 10.3 | 3.8 | 28.4 | (3.7) | (16.4) | (4.2) | 35.6 | 4.3 | 2.6 | 5.9 | 33.8 | 2.9 | 3.1 | 12.5 | 46.3 | (4.8) | (6.1) | (12.6) | 41.4 | (4.6) |
| Net Income From Continuing Ops | 66.5 | (31.9) | 80.6 | 10.9 | 7.8 | 48.8 | 114.8 | 24.2 | 5.6 | 28.0 | 127.4 | 16.2 | 3.1 | (261.9) | 60.8 | 36.1 | 30.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 66.5 | (31.9) | 80.6 | 10.9 | 7.8 | 48.8 | 114.8 | 24.2 | 5.6 | 28.0 | 127.4 | 16.2 | 3.1 | (261.9) | 60.8 | 36.1 | 30.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 66.5 | (31.9) | 80.6 | 10.9 | 7.8 | 48.8 | 114.8 | 24.2 | 5.8 | 28.9 | 127.6 | 16.4 | 3.2 | (261.1) | 61.1 | 36.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | (0.0) | (0.3) | (0.9) | (0.3) | (0.2) | (0.1) | (0.8) | (0.3) | (0.3) | (0.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 66.5 | (31.9) | 80.6 | 10.9 | 7.8 | 48.8 | 114.8 | 24.2 | 5.8 | 28.9 | 127.6 | 16.4 | 3.2 | (261.1) | 61.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.58 | - | 1.91 | 0.26 | 0.18 | - | 2.62 | 0.54 | 0.13 | - | 2.79 | 0.36 | 0.07 | - | 1.29 | 0.76 | 0.64 | - | 2.20 | 0.40 | 0.54 | - | 1.31 | (0.31) | (0.82) | - | 2.00 | 0.23 | 0.25 | - | 1.91 | 0.20 | 0.20 | - | 1.67 | (0.18) | (0.21) | - | 1.54 | (0.03) |
| EPS Diluted | 1.50 | - | 1.84 | 0.25 | 0.17 | - | 2.55 | 0.53 | 0.12 | - | 2.74 | 0.35 | 0.07 | - | 1.26 | 0.74 | 0.62 | - | ||||||||||||||||||||||
| Shares Basic | 42.2 | - | 42.3 | 42.8 | 43.7 | - | 43.9 | 44.6 | 45.5 | - | 45.7 | 45.7 | 46.3 | - | 47.5 | 48.0 | 48.0 | - | ||||||||||||||||||||||
| Shares Diluted | 44.4 | - | 43.9 | 44.2 | 45.4 | - | 45.0 | 45.5 | 46.7 | - | 46.6 | 46.6 | 47.4 | - | 48.5 | 49.0 | 49.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 92.4 | (21.2) | 119.5 | 23.6 | 15.0 | 78.5 | 172.9 | 46.8 | 22.3 | 54.7 | 196.9 | 37.4 | 21.8 | (284.7) | 104.5 | 37.9 | 60.6 | 73.7 | 165.2 | 46.0 | 53.9 | 36.3 | 120.2 | (1.7) | (33.4) | 42.1 | 152.6 | 36.7 | 35.0 | 54.3 | 150.0 | 32.7 | 32.5 | 31.8 | 148.4 | 7.1 | 4.3 | (11.8) | 123.2 | 2.5 |
| EBIT | 85.2 | (29.1) | 112.3 | 16.3 | 8.5 | 71.8 | 166.3 | 41.5 | 13.5 | 46.3 | 190.3 | 31.5 | 15.3 | (292.5) | 97.2 | 31.3 | 54.5 | 67.2 | 158.1 | |||||||||||||||||||||
| 534.0 |
| 351.0 |
| 266.9 |
| - |
| - |
| - |
| Selling General & Administrative | 1,002.3 | 978.5 | 969.8 | 924.2 | 833.2 | 648.0 | 605.1 | 832.2 | 834.8 | 855.2 | 704.4 | 628.8 | 572.0 | 440.5 | 341.2 | 277.0 | 248.4 | 205.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 29.6 | 29.0 | 27.4 | 27.5 | 27.8 | 27.6 | 38.6 | 38.7 | 38.8 | 37.8 | 32.5 | 25.4 | 20.4 | 13.7 | 9.9 | 7.5 | 5.7 | 5.4 |
| Amortization of Intangibles | - | 4.2 | 5.2 | 5.4 | 3.9 | 3.7 | 4.3 | 4.5 | 4.6 | 4.5 | 2.5 | 1.9 | 2.0 | 1.6 | 1.2 | 0.9 | 1.3 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 100.2 |
| 86.2 |
| 96.9 |
| 56.2 |
| - |
| - |
| Interest Expense | - | - | 18.8 | 39.6 | 56.6 | 49.7 | 50.4 | 44.4 | 43.9 | 42.4 | - | - | - | - | 7.8 | 5.7 | 4.0 | 4.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | (1.5) | (0.5) | (0.0) | - | - | - | (0.7) | (1.3) | - | - |
| Other Non-Operating Income | (1.1) | 3.2 | (4.4) | (3.1) | 27.9 | 9.5 | 3.2 | (1.1) | (3.0) | (1.4) | (0.6) | 1.3 | 11.5 | - | - | - | - | - |
| Pre-Tax Income | 184.8 | 110.7 | 269.9 | 240.6 | (138.2) | 271.0 | 35.7 | 182.1 | 183.8 | 110.0 | 77.8 | 179.1 | 168.4 | 122.2 | 92.0 | 79.2 | 92.9 | 51.5 |
| 29.6 |
| 36.2 |
| 19.8 |
| Net Income From Continuing Ops | 126.1 | 67.4 | 193.3 | 174.7 | (134.4) | 200.1 | 23.5 | 143.8 | 138.1 | 62.1 | 51.9 | 114.3 | 109.0 | 76.4 | 56.6 | 49.6 | 56.7 | 31.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 126.1 | 67.4 | 193.3 | 174.7 | (134.4) | 200.1 | 23.5 | 143.8 | 138.1 | 62.1 | 51.9 | 114.3 | 109.0 | 76.4 | 56.6 | 49.6 | 56.7 | 31.7 |
| Net Income Attributable To Parent | 126.1 | 67.4 | 193.6 | 176.2 | (133.1) | 200.6 | 23.5 | 143.8 | 138.1 | 62.1 | 51.9 | 114.3 | 110.4 | 77.4 | 56.9 | 49.6 | 56.7 | 31.7 |
| Less: Minority Interest | - | - | (0.3) | (1.4) | (1.3) | (0.5) | (0.0) | - | - | - | - | - | (1.4) | (1.0) | (0.3) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 126.1 | 67.4 | 193.6 | 176.2 | (133.1) | 200.6 | 23.5 | 143.8 | 138.1 | 62.1 | 51.9 | 114.3 | 110.4 | 77.4 | 56.9 | 49.6 | 56.7 | 31.7 |
| 2.96 |
| 1.87 |
| EPS Diluted | 2.84 | 1.51 | 4.20 | 3.75 | (2.79) | 4.05 | 0.48 | 2.94 | 2.75 | 1.25 | 1.10 | 2.46 | 2.48 | 1.85 | 2.80 | 2.46 | 2.88 | 1.83 |
| Shares Basic | 42.2 | 42.7 | 44.5 | 45.9 | 47.7 | 48.4 | 48.2 | 48.2 | 49.1 | 48.8 | 46.3 | 45.3 | 43.3 | 40.6 | 20.0 | 19.8 | 19.2 | 17.0 |
| Shares Diluted | 44.4 | 44.5 | 46.1 | 47.0 | 47.7 | 49.5 | 48.8 | 48.9 | 50.3 | 49.8 | 47.4 | 46.5 | 44.4 | 41.7 | 20.3 | 20.2 | 19.7 | 17.4 |
| 102.7 |
| 61.6 |
| EBIT | 184.7 | 108.0 | 293.1 | 283.3 | (109.5) | 311.1 | 82.8 | 227.7 | 230.7 | 153.8 | 93.9 | 184.5 | 164.9 | 130.8 | 100.2 | 86.2 | 96.9 | 56.2 |
| 185.4 |
| 177.2 |
| 182.4 |
| 146.8 |
| 141.6 |
| 150.8 |
| 177.6 |
| 122.1 |
| 154.6 |
| 187.3 |
| 246.6 |
| 196.4 |
| 201.9 |
| 201.8 |
| 232.1 |
| 198.9 |
| 202.1 |
| 219.2 |
| 242.7 |
| 195.8 |
| 197.4 |
| 199.9 |
| 198.3 |
| 153.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 6.5 |
| 7.0 |
| 7.1 |
| 7.0 |
| 8.9 |
| 10.2 |
| 9.7 |
| 9.9 |
| 9.8 |
| 9.7 |
| 9.8 |
| 9.5 |
| 10.0 |
| 10.0 |
| 9.5 |
| 9.4 |
| 10.3 |
| 6.9 |
| 10.7 |
| 9.8 |
| 9.6 |
| 8.0 |
| 7.7 |
| - |
| 0.9 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 12.6 |
| 12.0 |
| 12.1 |
| 18.7 |
| 9.2 |
| 10.4 |
| 10.8 |
| 12.5 |
| 10.8 |
| 10.3 |
| 11.8 |
| 12.3 |
| 10.2 |
| 9.6 |
| 11.1 |
| 11.4 |
| 10.1 |
| 9.7 |
| - |
| 1.7 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 0.9 |
| 2.0 |
| 1.8 |
| 3.1 |
| 0.2 |
| 1.9 |
| (2.1) |
| (0.4) |
| 0.7 |
| (0.8) |
| (0.6) |
| (2.7) |
| 0.2 |
| (0.0) |
| (0.5) |
| 1.5 |
| (2.1) |
| 0.4 |
| (1.2) |
| - |
| - |
| - |
| 39.6 |
| 59.3 |
| 146.7 |
| 28.3 |
| 36.6 |
| 18.5 |
| 91.6 |
| (18.6) |
| (55.7) |
| 21.1 |
| 131.0 |
| 15.4 |
| 14.6 |
| 30.0 |
| 127.9 |
| 13.0 |
| 13.0 |
| 11.9 |
| 127.9 |
| (13.3) |
| (16.5) |
| (32.7) |
| 112.0 |
| (5.9) |
| 48.1 |
| 106.5 |
| 19.1 |
| 26.4 |
| 14.6 |
| 63.2 |
| (15.0) |
| (39.3) |
| 25.3 |
| 95.4 |
| 11.1 |
| 12.0 |
| 24.1 |
| 94.0 |
| 10.1 |
| 9.9 |
| (0.5) |
| 81.6 |
| (8.6) |
| (10.4) |
| (20.1) |
| 70.6 |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.1 |
| 106.5 |
| 19.1 |
| 26.4 |
| 14.6 |
| 63.2 |
| (15.0) |
| (39.3) |
| 25.3 |
| 95.4 |
| 11.1 |
| 12.0 |
| 24.1 |
| 94.0 |
| 10.1 |
| 9.9 |
| (0.5) |
| 81.6 |
| (8.6) |
| (10.4) |
| (20.1) |
| 70.6 |
| (1.3) |
| 30.6 |
| 48.4 |
| 106.7 |
| 19.2 |
| 26.3 |
| 14.6 |
| 63.2 |
| (15.0) |
| (39.3) |
| 25.3 |
| 95.4 |
| 11.1 |
| 12.0 |
| 24.1 |
| 94.0 |
| 10.1 |
| 9.9 |
| (0.5) |
| 81.6 |
| (8.6) |
| (10.4) |
| (20.1) |
| 70.6 |
| (1.3) |
| (0.3) |
| (0.2) |
| (0.1) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.3 |
| 30.6 |
| 48.4 |
| 106.7 |
| 19.2 |
| 26.3 |
| 14.6 |
| 63.2 |
| (15.0) |
| (39.3) |
| 25.3 |
| 95.4 |
| 11.1 |
| 12.0 |
| 24.1 |
| 94.0 |
| 10.1 |
| 9.9 |
| (0.5) |
| 81.6 |
| (8.6) |
| (10.4) |
| (20.1) |
| 70.6 |
| (1.3) |
| 2.16 |
| 0.39 |
| 0.53 |
| - |
| 1.29 |
| (0.31) |
| (0.82) |
| - |
| 1.97 |
| 0.23 |
| 0.24 |
| - |
| 1.86 |
| 0.20 |
| 0.20 |
| - |
| 1.65 |
| (0.18) |
| (0.21) |
| - |
| 1.50 |
| (0.03) |
| 48.6 |
| 48.5 |
| 48.4 |
| - |
| 48.4 |
| 48.2 |
| 48.0 |
| - |
| 47.8 |
| 48.5 |
| 48.8 |
| - |
| 49.2 |
| 49.2 |
| 49.1 |
| - |
| 48.8 |
| 48.7 |
| 48.6 |
| - |
| 45.9 |
| 45.7 |
| 49.5 |
| 49.5 |
| 49.5 |
| - |
| 48.8 |
| 48.2 |
| 48.0 |
| - |
| 48.4 |
| 49.1 |
| 49.8 |
| - |
| 50.5 |
| 50.4 |
| 50.1 |
| - |
| 49.5 |
| 48.7 |
| 48.6 |
| - |
| 46.9 |
| 45.7 |
| 38.9 |
| 46.8 |
| 27.5 |
| 110.1 |
| (11.4) |
| (43.3) |
| 32.3 |
| 142.9 |
| 26.9 |
| 25.6 |
| 44.4 |
| 140.0 |
| 23.2 |
| 23.1 |
| 21.5 |
| 141.5 |
| (3.6) |
| (5.5) |
| (21.4) |
| 115.1 |
| (5.2) |