| (in millions of USD, except per-share data) | 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 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 470.0 | 512.8 | 431.8 | 371.7 | 485.9 | 530.7 | 474.2 | 416.8 | 489.2 | 549.6 | 491.6 | 474.7 | 484.6 | 558.6 | 521.4 | 508.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 1,786.3 | 1,907.7 | 2,005.1 | 2,072.7 | 2,223.4 | 2,098.8 | 1,707.4 | 1,564.2 | 1,478.8 | 1,397.5 | 1,392.6 | 1,445.1 | 1,317.2 | 1,288.3 | 1,181.7 | 777.0 | 647.6 |
| Cost of Revenue | 970.6 | 993.3 | 1,056.4 | 1,173.3 | 1,270.2 | 1,171.5 | 973.0 | 923.0 | 867.6 | 824.1 | 866.8 | 845.6 | 800.5 | 770.1 | 703.2 | 427.8 | 368.5 |
| Gross Profit | 815.7 | 914.4 | 948.7 | 899.4 | 953.2 | 927.3 | 734.5 | 641.1 | 611.2 | 573.4 | 525.7 | 599.6 | 516.7 | 518.2 | 478.5 | 349.2 | 279.2 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 54.0 | 53.9 | 56.5 | 47.8 | 54.0 | 53.4 | 17.8 | 13.0 | 13.5 | 11.8 | 11.6 | 7.4 | 2.9 | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (782.1) | 142.7 | 260.6 | 211.8 | 272.6 | 281.5 | 178.3 | 199.4 | 169.1 | 169.7 | 116.3 | 161.7 | 117.1 | 148.8 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.5 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 60.1 | (32.1) | 40.4 | 28.0 | 36.2 | 15.5 | 13.6 | 13.8 | 26.6 | 11.4 | 13.0 | 16.1 | 20.9 | 19.8 | 15.7 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (39.08) | 5.38 | 7.06 | 5.98 | 9.27 | 10.16 | 6.06 | 6.46 | 1.64 | 5.11 | 3.58 | 4.59 | 2.69 | 3.64 | 3.52 | 3.04 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (728.8) | 197.8 | 312.1 | 256.5 | 308.4 | 319.2 | 215.7 | 229.3 | 202.8 | 205.8 | 151.2 | 201.4 | 150.9 | 183.2 | 169.6 | 130.2 | |
| 582.0 |
| 624.9 |
| 475.2 |
| 541.2 |
| 509.4 |
| 637.7 |
| 530.9 |
| 420.8 |
| 442.4 |
| 474.7 |
| 414.0 |
| 376.3 |
| 384.8 |
| 431.1 |
| 393.5 |
| 354.7 |
| 387.6 |
| 420.8 |
| 344.9 |
| 325.5 |
| 237.0 |
| 444.4 |
| 368.2 |
| 347.9 |
| Cost of Revenue | 260.4 | 272.5 | 241.1 | 196.6 | 250.0 | 271.4 | 258.2 | 213.8 | 249.6 | 285.8 | 261.9 | 259.0 | 274.5 | 301.9 | 300.0 | 296.9 | 333.8 | 351.1 | 264.6 | 320.6 | 279.0 | 350.4 | 300.5 | 241.5 | 249.8 | 264.8 | 235.8 | 222.6 | 227.3 | 249.2 | 238.4 | 208.1 | 229.6 | 242.7 | 201.5 | 193.9 | 173.2 | 250.2 | 205.2 | 195.5 |
| Gross Profit | 209.7 | 240.3 | 190.7 | 175.0 | 235.9 | 259.3 | 216.1 | 203.1 | 239.6 | 263.8 | 229.7 | 215.6 | 210.1 | 256.7 | 221.4 | 211.2 | 248.2 | 273.8 | 210.6 | 220.6 | 230.3 | 287.3 | 230.3 | 179.3 | 192.6 | 210.0 | 178.2 | 153.7 | 157.5 | 181.8 | 155.2 | 146.6 | 158.0 | 178.1 | 143.5 | 131.6 | 63.8 | 194.2 | 163.0 | 152.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 181.4 | 182.8 | 177.0 | 167.7 | 174.5 | 180.7 | 179.7 | 170.5 | 169.6 | 153.0 | 179.2 | 167.6 | 144.2 | 169.0 | 169.7 | 177.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 14.1 | - | - | - | 13.8 | 14.5 | 12.4 | 13.9 | 10.7 | 11.4 | 11.7 | 11.1 | 10.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | 3.7 | 3.9 | - | - | 4.5 | 4.5 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (51.0) | (8.4) | (315.7) | (407.0) | 2.0 | 75.1 | 34.9 | 30.8 | 66.2 | 106.9 | 46.8 | 40.6 | 53.7 | 77.2 | 46.9 | 33.9 | 50.4 | 90.0 | 67.3 | 64.8 | 24.5 | 100.7 | 99.3 | 57.0 | (2.7) | 79.3 | 54.5 | 47.2 | 44.1 | 61.3 | 50.7 | 43.3 | 31.4 | 67.3 | 39.7 | 30.6 | 46.0 | 63.3 | 37.5 | 22.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.0 | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 13.9 | 15.9 | 14.2 | 13.8 | 14.0 | 12.2 | 13.2 | 12.5 | 12.5 | 12.9 | 13.7 | 14.1 | 14.1 | 13.1 | 9.2 | 4.4 | 3.3 | 3.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.2 | 0.2 | 0.1 | 1.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Pre-Tax Income | (64.6) | (24.0) | (329.7) | (420.5) | (11.6) | 63.2 | 21.8 | 18.3 | 54.7 | 94.2 | 33.3 | 26.7 | 39.7 | 64.0 | 37.9 | 29.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (9.0) | 60.0 | (21.0) | 30.2 | (62.5) | 13.5 | 4.8 | 12.1 | 12.0 | 18.4 | 6.0 | 4.1 | 3.5 | 12.2 | 7.2 | 5.0 | 7.3 | 11.2 | 12.7 | 5.0 | (0.6) | 13.7 | 9.3 | (6.9) | (2.9) | 7.9 | 5.3 | 3.3 | 3.2 | 4.0 | 4.0 | 2.5 | 20.1 | 5.2 | 1.5 | (0.3) | 3.5 | 2.2 | 5.4 | 0.4 |
| Net Income From Continuing Ops | (55.6) | (84.1) | (308.6) | (450.7) | 50.9 | 49.6 | 17.0 | 6.2 | 42.7 | 75.9 | 27.4 | 22.6 | 36.2 | 51.8 | 30.7 | 24.6 | 39.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (55.6) | (84.1) | (308.6) | (450.7) | 50.9 | 49.6 | 17.0 | 6.2 | 42.7 | 75.9 | 27.4 | 22.6 | 36.2 | 51.8 | 30.7 | 24.6 | 39.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (55.6) | (84.1) | (308.6) | (450.7) | 50.9 | 49.6 | 17.0 | 6.2 | 42.7 | 75.9 | 27.4 | 22.6 | 36.2 | 51.8 | 30.7 | 24.6 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (55.6) | (84.1) | (308.6) | (450.7) | 50.9 | 49.6 | 17.0 | 6.2 | 42.7 | 75.9 | 27.4 | 22.6 | 36.2 | 51.8 | 30.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | (3.65) | (13.44) | (19.65) | - | 2.17 | 0.75 | 0.26 | - | 3.20 | 1.14 | 0.94 | - | 2.16 | 1.28 | 1.03 | - | 3.14 | 2.13 | 2.34 | - | 3.37 | 3.45 | 2.39 | - | 2.73 | 1.84 | 1.63 | - | 1.90 | 1.67 | 1.42 | - | (1.12) | 0.33 | 0.22 | - | 2.10 | 1.02 | 0.69 |
| EPS Diluted | - | (3.65) | (13.44) | (19.65) | - | 2.17 | 0.74 | 0.26 | - | 3.19 | 1.14 | 0.94 | - | 2.15 | 1.28 | 1.02 | - | 3.10 | ||||||||||||||||||||||
| Shares Basic | - | 23.0 | 23.0 | 22.9 | - | 22.9 | 22.8 | 23.5 | - | 23.7 | 23.9 | 24.0 | - | 24.0 | 24.0 | 23.9 | - | 24.1 | ||||||||||||||||||||||
| Shares Diluted | - | 23.0 | 23.0 | 22.9 | - | 22.9 | 22.8 | 23.6 | - | 23.8 | 24.0 | 24.1 | - | 24.1 | 24.1 | 24.1 | - | 24.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | (393.0) | - | - | - | 44.6 | 80.6 | 119.4 | 60.7 | 51.4 | 65.1 | 88.9 | 58.1 | 44.4 | 60.1 | 98.7 | 76.0 | 73.5 | 34.2 | 110.2 | 108.6 | 66.1 | 9.8 | 88.0 | 62.9 | 55.0 | 51.5 | 68.5 | 58.0 | 51.3 | 40.0 | 75.7 | 48.1 | 38.9 | 48.8 | 74.5 | 48.6 | 33.9 |
| EBIT | (51.0) | (8.4) | (315.7) | (407.0) | 2.0 | 75.1 | 34.9 | 30.8 | 66.2 | 106.9 | 46.8 | 40.6 | 53.7 | 77.2 | 46.9 | 33.9 | 50.4 | 90.0 | 67.3 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | 708.9 | 705.4 | 669.4 | 660.2 | 680.3 | 637.0 | 511.9 | 438.1 | 424.8 | 400.9 | 403.4 | 428.8 | 387.6 | 369.4 | 339.1 | 235.3 | 188.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 53.3 | 55.0 | 51.5 | 44.7 | 35.8 | 37.7 | 37.4 | 29.9 | 33.7 | 36.2 | 34.9 | 39.7 | 33.8 | 34.4 | 30.2 | 18.5 | 15.3 |
| Amortization of Intangibles | 17.1 | 18.9 | 18.3 | 18.3 | 12.8 | 17.6 | 21.3 | 14.2 | 18.9 | 22.0 | 21.5 | 25.3 | 21.6 | 22.4 | 20.1 | 9.9 | 6.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 139.4 |
| 111.7 |
| 89.4 |
| 0.6 |
| Interest Expense | 57.7 | 51.9 | 53.1 | 40.8 | 12.8 | 12.6 | 12.7 | 11.7 | 14.0 | 14.4 | 10.6 | 15.0 | 10.2 | 13.3 | 12.9 | 9.7 | 10.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.0 | 0.8 | 1.5 | 0.2 | 0.3 | 0.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.5 | 0.2 | 0.1 | (0.4) | 0.6 | 1.0 |
| Pre-Tax Income | (838.8) | 91.7 | 209.0 | 171.3 | 260.0 | 269.4 | 165.9 | 188.0 | 155.4 | 155.7 | 106.0 | 147.2 | 107.1 | 135.5 | 126.1 | 102.6 | 80.1 |
| 9.3 |
| 8.3 |
| Net Income From Continuing Ops | (899.0) | 123.8 | 168.6 | 143.3 | 223.8 | 253.9 | 152.3 | 174.2 | 128.9 | 144.3 | 93.0 | - | - | - | - | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | 0.0 | (5.7) | (84.4) | (3.6) | 8.2 | - | - | - | - | - | - |
| Net Income | (899.0) | 123.8 | 168.6 | 143.3 | 223.8 | 253.9 | 152.3 | 168.5 | 44.4 | 140.7 | 101.2 | - | - | - | - | - | - |
| Net Income Attributable To Parent | (899.0) | 123.8 | 168.6 | 143.3 | 223.8 | 253.9 | 152.3 | 168.5 | 44.4 | 140.7 | 101.2 | - | - | - | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (899.0) | 123.8 | 168.6 | 143.3 | 223.8 | 253.9 | 152.3 | 168.5 | 44.4 | 140.7 | 101.2 | 131.2 | 86.2 | 115.7 | 110.4 | 93.3 | 71.8 |
| 2.38 |
| EPS Diluted | (39.08) | 5.37 | 7.03 | 5.95 | 9.17 | 10.08 | 6.02 | 6.41 | 1.63 | 5.04 | 3.52 | 4.52 | 2.66 | 3.62 | 3.48 | 2.98 | 2.32 |
| Shares Basic | 23.0 | 23.0 | 23.9 | 24.0 | 24.1 | 25.0 | 25.1 | 26.1 | 27.1 | 27.5 | 28.3 | 28.6 | 32.0 | 31.8 | 31.3 | 30.7 | 30.2 |
| Shares Diluted | 23.0 | 23.1 | 24.0 | 24.1 | 24.4 | 25.2 | 25.3 | 26.3 | 27.3 | 27.9 | 28.7 | 29.0 | 32.4 | 31.9 | 31.7 | 31.4 | 30.9 |
| 104.6 |
| EBIT | (782.1) | 142.7 | 260.6 | 211.8 | 272.6 | 281.5 | 178.3 | 199.4 | 169.1 | 169.7 | 116.3 | 161.7 | 117.1 | 148.8 | 139.4 | 111.7 | 89.4 |
| 197.8 |
| 183.8 |
| 142.9 |
| 155.8 |
| 197.4 |
| 186.6 |
| 131.0 |
| 122.0 |
| 152.1 |
| 130.7 |
| 123.2 |
| 105.9 |
| 112.5 |
| 120.5 |
| 103.7 |
| 101.5 |
| 114.4 |
| 109.6 |
| 103.8 |
| 97.0 |
| 22.3 |
| 130.9 |
| 125.5 |
| 122.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 8.6 |
| 8.7 |
| 8.7 |
| 9.7 |
| 9.5 |
| 9.3 |
| 9.1 |
| 12.5 |
| 8.8 |
| 8.3 |
| 7.8 |
| 7.4 |
| 7.2 |
| 7.3 |
| 8.0 |
| 8.6 |
| 8.4 |
| 8.4 |
| 8.3 |
| 2.9 |
| 11.2 |
| 11.1 |
| 11.0 |
| - |
| - |
| - |
| 4.1 |
| 4.5 |
| 4.6 |
| 4.5 |
| 8.1 |
| 4.8 |
| 4.5 |
| 3.9 |
| 3.4 |
| 3.3 |
| 3.4 |
| 4.1 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.8 |
| 0.4 |
| 7.2 |
| 7.2 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.0 |
| 3.0 |
| 2.9 |
| 2.8 |
| 3.8 |
| 3.4 |
| 2.8 |
| 3.2 |
| 3.3 |
| 3.3 |
| 3.0 |
| 2.8 |
| 2.7 |
| 3.0 |
| 3.5 |
| 3.8 |
| 3.7 |
| 3.2 |
| 3.6 |
| 3.9 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 47.1 |
| 86.9 |
| 64.0 |
| 61.9 |
| 21.6 |
| 97.9 |
| 96.6 |
| 53.4 |
| (6.1) |
| 76.6 |
| 51.4 |
| 44.0 |
| 41.0 |
| 58.3 |
| 48.0 |
| 40.7 |
| 28.5 |
| 63.9 |
| 36.0 |
| 27.0 |
| 42.8 |
| 59.8 |
| 33.7 |
| 19.4 |
| 75.7 |
| 51.3 |
| 57.0 |
| 22.2 |
| 84.2 |
| 87.3 |
| 60.3 |
| (3.2) |
| 68.7 |
| 46.1 |
| 40.7 |
| 37.7 |
| 54.3 |
| 44.0 |
| 38.2 |
| 8.4 |
| 58.6 |
| 34.6 |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.4) |
| (4.9) |
| 0.0 |
| (0.4) |
| 51.7 |
| (89.1) |
| (25.6) |
| (21.4) |
| - |
| - |
| - |
| - |
| 75.7 |
| 51.3 |
| 57.0 |
| 22.2 |
| 84.2 |
| 87.3 |
| 60.3 |
| (3.2) |
| 68.7 |
| 46.1 |
| 40.7 |
| 37.3 |
| 49.5 |
| 44.0 |
| 37.8 |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| - |
| 39.8 |
| 75.7 |
| 51.3 |
| 57.0 |
| 22.2 |
| 84.2 |
| 87.3 |
| 60.3 |
| (3.2) |
| 68.7 |
| 46.1 |
| 40.7 |
| 37.3 |
| 49.5 |
| 44.0 |
| 37.8 |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| 39.8 |
| 75.7 |
| 51.3 |
| 57.0 |
| 22.2 |
| 84.2 |
| 87.3 |
| 60.3 |
| (3.2) |
| 68.7 |
| 46.1 |
| 40.7 |
| 37.3 |
| 49.5 |
| 44.0 |
| 37.8 |
| 60.1 |
| (30.4) |
| 8.9 |
| 5.9 |
| 35.7 |
| 57.6 |
| 28.4 |
| 19.0 |
| 2.11 |
| 2.31 |
| - |
| 3.34 |
| 3.43 |
| 2.37 |
| - |
| 2.71 |
| 1.83 |
| 1.61 |
| - |
| 1.88 |
| 1.66 |
| 1.42 |
| - |
| (1.12) |
| 0.33 |
| 0.22 |
| - |
| 2.07 |
| 1.00 |
| 0.68 |
| 24.1 |
| 24.3 |
| - |
| 25.0 |
| 25.3 |
| 25.3 |
| - |
| 25.2 |
| 25.1 |
| 25.0 |
| - |
| 26.1 |
| 26.4 |
| 26.5 |
| - |
| 27.1 |
| 27.2 |
| 27.1 |
| - |
| 27.5 |
| 27.8 |
| 27.8 |
| 24.3 |
| 24.6 |
| - |
| 25.2 |
| 25.5 |
| 25.4 |
| - |
| 25.4 |
| 25.2 |
| 25.2 |
| - |
| 26.4 |
| 26.6 |
| 26.6 |
| - |
| 27.3 |
| 27.4 |
| 27.2 |
| - |
| 27.8 |
| 28.2 |
| 28.1 |
| 64.8 |
| 24.5 |
| 100.7 |
| 99.3 |
| 57.0 |
| (2.7) |
| 79.3 |
| 54.5 |
| 47.2 |
| 44.1 |
| 61.3 |
| 50.7 |
| 43.3 |
| 31.4 |
| 67.3 |
| 39.7 |
| 30.6 |
| 46.0 |
| 63.3 |
| 37.5 |
| 22.9 |