| (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 | 795.2 | 923.2 | 979.1 | 956.6 | 910.4 | 1,067.5 | 1,016.1 | 1,168.1 | 1,056.5 | 1,027.2 | 1,001.2 | 1,090.6 | 999.3 | 985.2 | 840.1 | 895.4 | ||||||||||||||||||||||||
| (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 | 3,654.1 | 3,769.3 | 4,308.2 | 4,118.3 | 3,548.3 | 3,075.7 | 2,812.1 | 3,291.8 | 3,179.1 | 2,885.2 | 2,569.7 | 2,578.1 | 2,767.2 | 2,666.3 | 2,469.1 | 2,540.8 | 1,801.9 |
| Cost of Revenue | 3,074.2 | 3,136.5 | 3,412.7 | 3,332.7 | 3,114.4 | 2,712.3 | 2,346.7 | 2,750.0 | 2,682.1 | 2,382.6 | 2,142.2 | 2,147.3 | 2,319.5 | 2,205.3 | 2,065.9 | 2,157.3 | 1,522.1 |
| Gross Profit | 579.9 | 632.8 | 895.5 | 785.6 | 433.9 | 363.4 | 465.4 | 541.8 | 497.0 | 502.6 | 427.5 | 430.8 | 447.7 | 461.0 | 403.2 | 383.5 | 279.8 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | 137.2 | 135.9 | 119.7 | 100.7 | 108.3 | 100.5 | 115.3 | 110.9 | 104.5 | 107.0 | 88.3 | 71.4 | 69.2 | 67.5 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (71.4) | (22.1) | 244.8 | 208.7 | (39.1) | (152.3) | 49.9 | 53.9 | 38.8 | 74.1 | 32.9 | 103.5 | 148.8 | 134.3 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | 0.6 | 1.4 | 1.8 | 2.4 | 3.6 | 2.0 | 1.5 | 1.1 | 1.8 | 1.5 | 1.8 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 5.2 | 15.1 | 74.8 | 52.9 | 9.2 | 28.3 | 3.7 | 11.3 | 2.3 | 44.9 | (4.0) | 29.4 | 39.9 | 17.2 | 7.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (5.57) | (3.40) | 8.16 | 7.35 | (4.38) | (10.29) | 2.21 | 2.15 | 2.10 | 2.95 | 2.61 | 4.58 | 6.61 | 6.58 | 5.84 | 4.93 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (25.3) | 23.7 | 292.4 | 253.8 | 4.3 | (106.1) | 92.8 | 97.2 | 82.8 | 116.9 | 72.0 | 132.4 | 178.5 | 164.5 | 139.7 | 141.3 | |
| 827.6 |
| 829.7 |
| 748.2 |
| 765.6 |
| 732.2 |
| 719.6 |
| 652.4 |
| 654.4 |
| 785.7 |
| 834.8 |
| 766.0 |
| 856.2 |
| 834.8 |
| 840.8 |
| 783.9 |
| 765.9 |
| 788.5 |
| 795.5 |
| 691.1 |
| 685.5 |
| 713.1 |
| 690.6 |
| 629.3 |
| 645.6 |
| Cost of Revenue | 670.4 | 792.2 | 823.2 | 788.4 | 732.7 | 859.9 | 823.2 | 908.8 | 820.8 | 817.5 | 797.6 | 892.7 | 824.9 | 838.5 | 753.2 | 796.3 | 726.4 | 766.2 | 683.1 | 649.2 | 613.8 | 597.9 | 549.0 | 550.8 | 649.0 | 693.6 | 631.0 | 716.8 | 708.6 | 718.9 | 666.2 | 640.6 | 656.4 | 662.1 | 569.7 | 563.8 | 587.0 | 579.6 | 524.7 | 531.6 |
| Gross Profit | 124.8 | 131.0 | 155.9 | 168.2 | 177.7 | 207.6 | 192.9 | 259.3 | 235.7 | 209.7 | 203.6 | 197.9 | 174.4 | 146.7 | 86.9 | 99.1 | 101.2 | 63.5 | 65.1 | 116.4 | 118.4 | 121.7 | 103.4 | 103.6 | 136.7 | 141.2 | 135.0 | 139.4 | 126.2 | 121.9 | 117.7 | 125.3 | 132.1 | 133.4 | 121.4 | 121.7 | 126.1 | 111.0 | 104.6 | 114.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 151.2 | 146.7 | 152.6 | 161.0 | 156.2 | 153.9 | 158.6 | 163.7 | 151.9 | 161.0 | 145.0 | 139.1 | 131.8 | 126.9 | 111.8 | 114.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 11.3 | 11.7 | 11.3 | 11.8 | 11.0 | 11.8 | 11.7 | 12.4 | 11.7 | - | - | - | 11.2 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (28.0) | (37.2) | 2.3 | (8.5) | 21.3 | 32.3 | 33.1 | 95.6 | 83.8 | 48.7 | 58.6 | 58.8 | 42.6 | 19.8 | (24.9) | (15.7) | (18.3) | (107.0) | (54.3) | 5.9 | 3.1 | 13.7 | 7.3 | 8.7 | 20.2 | 8.1 | 19.5 | 22.9 | 3.4 | (3.4) | 12.2 | 10.8 | 19.2 | 15.9 | 18.1 | 17.5 | 22.6 | 6.4 | 5.4 | 11.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 7.2 | 7.6 | 8.0 | 7.9 | 7.7 | 7.7 | 8.4 | 8.8 | 8.9 | 9.1 | 9.6 | 8.4 | 10.2 | 9.5 | 7.7 | 6.1 | 5.1 | 4.8 | ||||||||||||||||||||||
| Income From Equity Investments | 3.3 | 3.2 | 1.6 | 2.7 | 2.9 | (1.2) | 3.6 | 2.1 | 1.0 | 2.0 | 2.9 | 3.1 | 1.8 | 1.4 | 2.6 | 4.1 | ||||||||||||||||||||||||
| Other Non-Operating Income | (4.1) | (4.7) | (6.9) | (4.7) | (4.5) | (8.3) | (5.0) | (5.6) | (6.9) | (7.0) | (6.0) | (8.0) | (6.7) | (6.7) | (7.5) | (6.1) | (3.0) | |||||||||||||||||||||||
| Pre-Tax Income | (32.1) | (41.9) | (4.6) | (13.2) | 16.8 | 24.0 | 28.1 | 90.0 | 76.9 | 41.7 | 52.6 | 50.8 | 35.9 | 13.1 | (32.4) | (21.8) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (1.8) | 9.7 | (2.9) | 0.2 | 8.1 | 13.3 | 10.3 | 26.1 | 25.1 | 16.0 | 16.2 | 12.0 | 8.7 | 5.2 | 4.2 | (3.1) | 2.9 | 7.8 | 20.5 | (2.4) | 2.4 | 1.2 | 0.7 | (2.3) | 4.1 | 0.5 | 4.9 | 4.4 | 1.5 | (1.7) | (4.7) | 3.8 | 4.9 | 37.6 | (0.8) | 1.9 | 6.2 | (1.4) | (5.1) | 3.5 |
| Net Income From Continuing Ops | (30.3) | (51.6) | (1.7) | (13.4) | 8.7 | 10.7 | 17.8 | 63.9 | 51.8 | 25.7 | 36.4 | 38.8 | 27.2 | 7.9 | (36.6) | (18.7) | (24.2) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (30.3) | (51.6) | (1.7) | (13.4) | 8.7 | 10.7 | 17.8 | 63.9 | 51.8 | 25.7 | 36.4 | 38.8 | 27.2 | 7.9 | (36.6) | (18.7) | (24.2) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (30.5) | (52.5) | (2.3) | (13.9) | 8.6 | 10.3 | 17.2 | 63.3 | 51.5 | 25.2 | 35.8 | 38.3 | 26.6 | 7.6 | (37.3) | (19.4) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | - | 0.1 | 0.0 | 0.2 | - | 0.1 | 0.7 | 0.8 | (11.5) | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (30.5) | (52.5) | (2.3) | (13.9) | 8.6 | 10.3 | 17.2 | 63.3 | 51.5 | 25.2 | 35.8 | 38.3 | 26.6 | 7.6 | (37.3) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (1.71) | - | (0.13) | (0.79) | 0.49 | - | 0.98 | 3.62 | 2.97 | - | 2.08 | 2.23 | 1.56 | - | (2.20) | (1.15) | (1.48) | - | (4.59) | 0.11 | 0.33 | - | 0.30 | 0.21 | 0.91 | - | 0.77 | 0.97 | 0.20 | - | 0.93 | 0.34 | 0.90 | - | 1.00 | 1.00 | 1.10 | - | 0.75 | 0.51 |
| EPS Diluted | (1.71) | - | (0.13) | (0.79) | 0.48 | - | 0.97 | 3.58 | 2.93 | - | 2.06 | 2.21 | 1.55 | - | (2.20) | (1.15) | (1.48) | - | ||||||||||||||||||||||
| Shares Basic | 17.8 | - | 17.7 | 17.7 | 17.6 | - | 17.5 | 17.5 | 17.3 | - | 17.2 | 17.2 | 17.0 | - | 16.9 | 16.9 | 16.8 | - | ||||||||||||||||||||||
| Shares Diluted | 17.8 | - | 17.7 | 17.7 | 17.8 | - | 17.8 | 17.7 | 17.6 | - | 17.4 | 17.3 | 17.2 | - | 16.9 | 16.9 | 16.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (16.7) | (25.5) | 13.6 | 3.3 | 32.3 | 44.1 | 44.8 | 108.0 | 95.5 | - | - | - | 53.8 | - | - | - | (7.2) | - | - | - | 14.8 | - | - | - | 30.6 | - | - | - | 14.6 | - | - | - | 30.6 | - | - | - | 33.1 | - | - | - |
| EBIT | (28.0) | (37.2) | 2.3 | (8.5) | 21.3 | 32.3 | 33.1 | 95.6 | 83.8 | 48.7 | 58.6 | 58.8 | 42.6 | 19.8 | (24.9) | (15.7) | (18.3) | (107.0) | (54.3) | |||||||||||||||||||||
| 61.3 |
| 48.6 |
| Selling General & Administrative | 611.5 | 616.5 | 628.1 | 576.9 | 473.0 | 450.1 | 415.5 | 487.9 | 458.2 | 428.5 | 394.6 | 327.3 | 316.7 | 326.8 | 291.4 | 273.5 | 229.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 46.1 | 45.8 | 47.6 | 45.1 | 43.4 | 46.2 | 42.9 | 43.3 | 44.0 | 42.8 | 39.1 | 28.9 | 29.7 | 30.2 | 28.0 | 31.3 | 33.9 |
| Amortization of Intangibles | - | 4.0 | 4.3 | 4.3 | 4.5 | 5.4 | 6.1 | 6.6 | 6.6 | 5.7 | 4.6 | 0.5 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 654.9 | 650.7 | 576.9 | 473.0 | 515.7 | 415.5 | 487.9 | 458.2 | 428.5 | 394.6 | 327.3 | 298.9 | 326.7 | 291.5 | 273.5 | 233.7 |
| 111.7 |
| 110.0 |
| 46.1 |
| 2.3 |
| Interest Expense | 30.7 | 31.2 | 33.8 | 37.3 | 28.4 | 15.5 | 13.7 | 19.8 | 16.0 | 14.6 | 6.7 | 4.7 | 3.9 | 9.0 | 12.4 | 15.8 | 16.6 |
| Income From Equity Investments | 10.8 | 10.4 | 5.5 | 9.8 | 11.0 | 11.7 | 6.6 | 9.3 | 10.0 | 28.0 | 7.1 | 6.1 | 5.6 | 3.9 | 5.6 | 6.0 | 2.3 |
| Other Non-Operating Income | (20.4) | (20.8) | (25.8) | (27.7) | (23.3) | (2.6) | (7.7) | (6.0) | (2.2) | 19.7 | 5.4 | 1.0 | 1.3 | (6.9) | (6.6) | (8.5) | (12.0) |
| Pre-Tax Income | (91.8) | (42.9) | 219.0 | 181.0 | (62.4) | (154.9) | 42.2 | 47.9 | 36.6 | 93.8 | 38.3 | 104.5 | 150.1 | 127.4 | 105.1 | 101.5 | 34.1 |
| 18.9 |
| 1.8 |
| Net Income From Continuing Ops | (97.0) | (58.0) | 144.2 | 128.1 | (71.6) | (183.2) | 38.5 | 36.6 | 34.3 | 48.9 | 42.3 | 75.1 | 110.2 | 110.2 | 98.1 | 82.6 | 32.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (97.0) | (58.0) | 144.2 | 128.1 | (71.6) | (183.2) | 38.5 | 36.6 | 34.3 | 48.9 | 42.3 | 75.1 | 110.2 | 110.2 | 98.1 | 82.6 | 32.3 |
| Net Income Attributable To Parent | (99.2) | (60.1) | 142.3 | 125.9 | (74.1) | (173.0) | 37.1 | 35.8 | 34.7 | 48.6 | 42.8 | 74.7 | 109.8 | 110.0 | 98.0 | 82.6 | 32.4 |
| Less: Minority Interest | - | - | - | - | - | (10.2) | 1.4 | 0.8 | (0.4) | 0.3 | (0.5) | 0.4 | 0.4 | 0.2 | 0.1 | 0.0 | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (99.2) | (60.1) | 142.3 | 125.9 | (74.1) | (173.0) | 37.1 | 35.8 | 34.7 | 48.6 | 42.8 | 74.7 | 109.8 | 110.0 | 98.0 | 82.6 | 32.4 |
| 1.95 |
| EPS Diluted | (5.57) | (3.40) | 8.04 | 7.24 | (4.38) | (10.29) | 2.21 | 2.14 | 2.09 | 2.94 | 2.61 | 4.57 | 6.58 | 6.54 | 5.83 | 4.91 | 1.94 |
| Shares Basic | 17.8 | 17.7 | 17.4 | 17.1 | 16.9 | 16.8 | 16.8 | 16.6 | 16.5 | 16.4 | 16.4 | 16.3 | 16.6 | 16.7 | 16.8 | 16.8 | 16.7 |
| Shares Diluted | 17.8 | 17.7 | 17.7 | 17.4 | 16.9 | 16.8 | 16.8 | 16.7 | 16.6 | 16.5 | 16.4 | 16.4 | 16.7 | 16.8 | 16.8 | 16.8 | 16.7 |
| 80.0 |
| EBIT | (71.4) | (22.1) | 244.8 | 208.7 | (39.1) | (152.3) | 49.9 | 53.9 | 38.8 | 74.1 | 32.9 | 103.5 | 148.8 | 134.3 | 111.7 | 110.0 | 46.1 |
| 119.5 |
| 104.9 |
| 119.4 |
| 110.5 |
| 115.3 |
| 108.0 |
| 96.1 |
| 94.9 |
| 116.5 |
| 133.1 |
| 115.5 |
| 116.5 |
| 122.8 |
| 125.3 |
| 105.5 |
| 114.5 |
| 112.9 |
| 117.5 |
| 103.3 |
| 104.2 |
| 103.5 |
| 104.6 |
| 99.2 |
| 102.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| 11.4 |
| - |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 3.8 |
| 2.8 |
| 3.0 |
| 3.1 |
| 3.3 |
| 4.3 |
| 4.9 |
| 5.3 |
| 5.1 |
| 4.5 |
| 4.4 |
| 3.6 |
| 4.0 |
| 4.0 |
| 4.0 |
| 6.2 |
| 2.6 |
| 1.8 |
| 1.7 |
| 1.9 |
| 2.0 |
| 2.9 |
| 3.5 |
| 2.6 |
| 3.6 |
| 2.0 |
| 2.6 |
| 1.6 |
| 0.8 |
| 1.6 |
| 1.4 |
| 2.1 |
| 3.1 |
| 2.7 |
| 2.6 |
| 2.2 |
| 2.4 |
| 2.8 |
| 22.0 |
| 2.0 |
| 1.9 |
| 2.1 |
| 2.3 |
| 1.8 |
| 1.7 |
| 0.0 |
| (2.0) |
| (6.0) |
| 5.4 |
| 0.7 |
| (0.9) |
| (7.0) |
| (0.5) |
| (4.2) |
| (1.5) |
| (1.6) |
| 1.3 |
| 0.5 |
| (2.0) |
| (1.3) |
| 0.6 |
| 19.4 |
| (2.2) |
| 0.8 |
| 1.7 |
| 4.3 |
| 1.5 |
| 0.4 |
| (21.3) |
| (107.0) |
| (56.3) |
| (0.1) |
| 8.5 |
| 14.4 |
| 6.4 |
| 1.7 |
| 19.7 |
| 3.9 |
| 18.0 |
| 21.3 |
| 4.7 |
| (2.9) |
| 10.2 |
| 9.5 |
| 19.8 |
| 35.3 |
| 15.9 |
| 18.3 |
| 24.3 |
| 10.7 |
| 6.9 |
| 11.8 |
| (114.8) |
| (76.8) |
| 2.3 |
| 6.1 |
| 13.2 |
| 5.7 |
| 4.0 |
| 15.6 |
| 3.4 |
| 13.1 |
| 16.9 |
| 3.2 |
| (1.2) |
| 14.9 |
| 5.7 |
| 14.9 |
| (2.3) |
| 16.7 |
| 16.4 |
| 18.1 |
| 12.1 |
| 12.0 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (114.8) |
| (76.8) |
| 2.3 |
| 6.1 |
| 13.2 |
| 5.7 |
| 4.0 |
| 15.6 |
| 3.4 |
| 13.1 |
| 16.9 |
| 3.2 |
| (1.2) |
| 14.9 |
| 5.7 |
| 14.9 |
| (2.3) |
| 16.7 |
| 16.4 |
| 18.1 |
| 12.1 |
| 12.0 |
| 8.3 |
| (25.0) |
| (103.3) |
| (77.2) |
| 1.9 |
| 5.6 |
| 13.1 |
| 5.1 |
| 3.6 |
| 15.3 |
| 3.4 |
| 12.8 |
| 16.2 |
| 3.4 |
| (1.2) |
| 15.4 |
| 5.6 |
| 14.9 |
| (2.4) |
| 16.5 |
| 16.4 |
| 18.1 |
| 12.2 |
| 12.3 |
| 8.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.1 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.0 |
| 0.3 |
| 0.7 |
| (0.2) |
| 0.0 |
| (0.5) |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| (0.1) |
| (0.3) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.4) |
| (25.0) |
| (103.3) |
| (77.2) |
| 1.9 |
| 5.6 |
| 13.1 |
| 5.1 |
| 3.6 |
| 15.3 |
| 3.4 |
| 12.8 |
| 16.2 |
| 3.4 |
| (1.2) |
| 15.4 |
| 5.6 |
| 14.9 |
| (2.4) |
| 16.5 |
| 16.4 |
| 18.1 |
| 12.2 |
| 12.3 |
| 8.3 |
| (4.59) |
| 0.11 |
| 0.33 |
| - |
| 0.30 |
| 0.21 |
| 0.91 |
| - |
| 0.76 |
| 0.97 |
| 0.20 |
| - |
| 0.93 |
| 0.34 |
| 0.90 |
| - |
| 1.00 |
| 0.99 |
| 1.10 |
| - |
| 0.75 |
| 0.51 |
| 16.8 |
| 16.8 |
| 16.8 |
| - |
| 16.8 |
| 16.8 |
| 16.7 |
| - |
| 16.7 |
| 16.7 |
| 16.6 |
| - |
| 16.6 |
| 16.6 |
| 16.5 |
| - |
| 16.5 |
| 16.5 |
| 16.4 |
| - |
| 16.4 |
| 16.4 |
| 16.8 |
| 16.9 |
| 16.8 |
| - |
| 16.8 |
| 16.8 |
| 16.8 |
| - |
| 16.7 |
| 16.7 |
| 16.7 |
| - |
| 16.6 |
| 16.6 |
| 16.6 |
| - |
| 16.5 |
| 16.5 |
| 16.5 |
| - |
| 16.4 |
| 16.4 |
| 5.9 |
| 3.1 |
| 13.7 |
| 7.3 |
| 8.7 |
| 20.2 |
| 8.1 |
| 19.5 |
| 22.9 |
| 3.4 |
| (3.4) |
| 12.2 |
| 10.8 |
| 19.2 |
| 15.9 |
| 18.1 |
| 17.5 |
| 22.6 |
| 6.4 |
| 5.4 |
| 11.4 |