| (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 | 344.9 | 386.2 | 429.6 | 333.9 | 338.8 | 361.5 | 424.6 | 342.2 | 324.0 | 328.8 | 368.0 | 309.2 | 311.7 | 310.8 | 280.5 | 244.7 | ||||||||||||||||||||||||
| (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 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,494.6 | 1,488.5 | 1,452.3 | 1,317.7 | 1,086.7 | 879.5 | 539.0 | 713.5 | 675.6 | 591.3 | 521.1 | 468.5 | 499.3 | 563.6 | 654.1 | 615.2 | 460.4 | 409.5 |
| Cost of Revenue | 538.7 | 541.3 | 525.0 | 478.6 | 392.2 | 322.6 | 208.3 | 267.6 | 248.0 | 215.0 | 194.6 | 179.1 | 212.2 | 234.8 | 246.9 | 231.7 | 187.5 | 175.3 |
| Gross Profit | 955.9 | 947.2 | 927.3 | 839.1 | 694.5 | 556.9 | 330.7 | 445.9 | 427.6 | 376.3 | 326.5 | 289.5 | 287.1 | 328.8 | 407.2 | 383.5 | 272.9 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 269.4 | 270.3 | 274.8 | 251.4 | 194.3 | 148.1 | 70.1 | 104.7 | 94.7 | 78.6 | 66.7 | 61.2 | 53.4 | 78.8 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | 2.2 | 10.7 | 5.5 | 3.4 | 2.9 | 3.7 | 4.0 | 3.0 | 3.3 | 3.0 | 3.9 | 4.4 | 1.1 | 1.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 63.7 | 63.2 | 65.0 | 61.8 | 43.2 | 41.0 | 19.4 | 29.1 | 26.1 | 22.8 | 23.8 | 21.5 | 19.4 | 29.7 | 97.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 5.28 | 5.25 | 5.13 | 4.77 | 3.80 | 2.76 | 1.21 | 1.92 | 1.72 | 1.33 | 1.07 | 0.98 | 0.95 | 1.27 | 4.29 | 1.06 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 294.5 | 295.6 | 303.2 | 268.7 | 216.8 | 160.7 | 79.2 | 108.4 | 98.8 | 82.4 | 70.4 | 64.5 | 56.7 | 83.7 | 287.0 | 72.9 | ||
| 250.7 |
| 210.7 |
| 262.7 |
| 207.6 |
| 198.5 |
| 184.0 |
| 160.6 |
| 49.5 |
| 144.8 |
| 177.8 |
| 191.2 |
| 166.2 |
| 178.2 |
| 177.3 |
| 177.2 |
| 149.4 |
| 171.8 |
| 149.5 |
| 169.5 |
| 129.1 |
| 143.1 |
| 134.8 |
| 157.6 |
| 117.2 |
| Cost of Revenue | 120.2 | 148.8 | 156.8 | 112.8 | 122.8 | 128.5 | 153.5 | 121.5 | 121.6 | 116.0 | 133.0 | 120.8 | 108.8 | 110.7 | 98.6 | 90.9 | 92.0 | 78.8 | 95.3 | 75.2 | 73.3 | 66.4 | 63.4 | 22.7 | 55.8 | 63.1 | 76.8 | 59.3 | 68.4 | 60.1 | 68.1 | 53.7 | 66.1 | 50.7 | 66.1 | 45.2 | 53.0 | 48.9 | 62.8 | 42.7 |
| Gross Profit | 224.6 | 237.3 | 272.8 | 221.1 | 216.0 | 233.0 | 271.2 | 220.8 | 202.4 | 212.7 | 235.0 | 188.4 | 203.0 | 200.1 | 181.9 | 153.8 | 158.7 | 131.9 | 167.4 | 132.4 | 125.2 | 117.6 | 97.2 | 26.8 | 89.0 | 114.7 | 114.4 | 107.0 | 109.8 | 117.2 | 109.1 | 95.7 | 105.6 | 98.8 | 103.5 | 83.9 | 90.1 | 85.9 | 94.8 | 74.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 150.5 | 209.8 | 164.3 | 161.9 | 140.9 | 193.0 | 165.2 | 155.9 | 134.4 | 193.8 | 147.8 | 133.4 | 112.7 | 169.1 | 117.4 | 108.4 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 5.8 | 6.5 | 6.5 | 6.4 | 5.9 | 10.2 | 6.2 | 6.0 | 6.0 | - | - | - | 4.1 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 74.1 | 27.5 | 108.6 | 59.2 | 75.1 | 36.0 | 106.0 | 64.8 | 68.0 | 18.9 | 87.2 | 55.0 | 90.3 | 23.2 | 64.5 | 45.4 | 61.2 | (12.2) | 67.6 | 44.7 | 48.0 | 26.5 | 31.4 | (5.5) | 17.8 | 12.3 | 36.6 | 22.5 | 33.3 | 10.6 | 35.0 | 18.8 | 30.4 | 4.8 | 33.2 | 14.5 | 26.2 | 5.4 | 32.3 | 11.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | 0.6 | - | - | - | 3.0 | - | - | - | 5.4 | 3.1 | 3.3 | 0.5 | (1.5) | 2.0 | 0.2 | 0.8 | 0.4 | 0.7 | 0.4 | 0.8 | 1.0 | 0.8 | 0.6 | 0.4 | 1.9 | 0.6 | 0.8 | 0.7 | 1.7 | 0.2 | 0.6 | 0.9 | 1.3 | 0.6 | 0.8 | 0.6 |
| Interest Expense | 1.4 | 1.6 | 2.3 | 1.8 | 1.5 | 2.1 | 2.0 | 1.9 | 1.8 | 4.2 | 2.4 | 2.3 | 2.4 | 1.0 | 0.7 | 1.0 | 0.9 | (0.5) | ||||||||||||||||||||||
| Income From Equity Investments | 0.3 | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 1.1 | 8.7 | (1.0) | (5.1) | (1.7) | 0.7 | (5.6) | (3.6) | 2.1 | (4.0) | (0.6) | 0.5 | 2.3 | (2.2) | 2.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | 75.2 | 36.2 | 107.6 | 54.1 | 73.4 | 36.7 | 100.4 | 61.3 | 70.1 | 14.9 | 86.6 | 55.5 | 92.6 | 21.0 | 66.5 | 45.4 | 61.2 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 18.5 | 8.0 | 24.3 | 12.9 | 18.0 | 10.0 | 23.6 | 14.7 | 16.8 | 6.7 | 20.5 | 13.0 | 21.7 | 4.1 | 13.2 | 10.9 | 14.9 | (4.1) | 17.0 | 14.7 | 13.4 | 7.2 | 8.9 | (2.1) | 5.4 | 3.1 | 10.0 | 6.5 | 9.4 | 0.6 | 9.8 | 6.2 | 9.6 | (1.5) | 10.8 | 4.6 | 8.8 | 1.0 | 10.7 | 4.3 |
| Net Income From Continuing Ops | 56.7 | 28.3 | 83.3 | 41.2 | 55.4 | 26.7 | 76.8 | 46.6 | 53.3 | 8.2 | 66.1 | 42.5 | 70.9 | 16.9 | 53.3 | 34.5 | 46.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 56.7 | 28.3 | 83.3 | 41.2 | 55.4 | 26.7 | 76.8 | 46.6 | 53.3 | 8.2 | 66.1 | 42.5 | 70.9 | 16.9 | 53.3 | 34.5 | 46.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 43.4 | 28.1 | 65.8 | 32.0 | 42.5 | 24.2 | 62.3 | 36.8 | 41.0 | 10.4 | 53.2 | 35.0 | 54.1 | 16.6 | 41.4 | 27.6 | ||||||||||||||||||||||||
| Less: Minority Interest | 13.3 | 0.2 | 17.5 | 9.2 | 12.9 | 2.5 | 14.6 | 9.8 | 12.3 | (2.2) | 12.9 | 7.6 | 16.8 | 0.3 | 11.9 | 6.9 | 11.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 43.4 | 28.1 | 65.8 | 32.0 | 42.5 | 24.2 | 62.3 | 36.8 | 41.0 | 10.4 | 53.2 | 35.0 | 54.1 | 16.6 | 41.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.35 | - | 2.05 | 1.00 | 1.32 | - | 1.94 | 1.15 | 1.28 | - | 1.66 | 1.09 | 1.69 | - | 1.30 | 0.87 | 1.11 | - | 1.21 | 0.72 | 0.87 | - | 0.52 | (0.10) | 0.32 | - | 0.66 | 0.39 | 0.60 | - | 0.60 | 0.35 | 0.51 | - | 0.55 | 0.22 | 0.43 | - | 0.52 | 0.19 |
| EPS Diluted | 1.35 | - | 2.05 | 0.99 | 1.32 | - | 1.93 | 1.14 | 1.27 | - | 1.66 | 1.09 | 1.68 | - | 1.30 | 0.86 | 1.10 | - | ||||||||||||||||||||||
| Shares Basic | 32.0 | - | 32.1 | 32.1 | 32.1 | - | 32.0 | 32.0 | 32.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Shares Diluted | 32.0 | - | 32.1 | 32.1 | 32.2 | - | 32.3 | 32.3 | 32.3 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 79.9 | 34.0 | 115.1 | 65.5 | 81.0 | 46.2 | 112.2 | 70.8 | 74.0 | - | - | - | 94.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 74.1 | 27.5 | 108.6 | 59.2 | 75.1 | 36.0 | 106.0 | 64.8 | 68.0 | 18.9 | 87.2 | 55.0 | 90.3 | 23.2 | 64.5 | 45.4 | 61.2 | (12.2) | 67.6 | |||||||||||||||||||||
| 234.2 |
| - |
| - |
| - |
| Selling General & Administrative | 686.5 | 676.9 | 648.5 | 587.7 | 492.4 | 406.5 | 260.6 | 341.2 | 332.8 | 295.5 | 258.8 | 228.3 | 233.6 | 250.0 | 325.8 | 315.7 | 216.5 | 187.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 25.2 | 25.3 | 28.4 | 17.3 | 22.5 | 12.7 | 9.1 | 3.7 | 4.1 | 3.8 | 3.7 | 3.3 | 3.3 | 4.9 | 8.6 | 6.0 | 3.5 | 11.0 |
| Amortization of Intangibles | - | 14.4 | 13.6 | 7.5 | 6.8 | 5.9 | 5.3 | 5.0 | 7.0 | 6.0 | 5.9 | 5.8 | 6.6 | 6.2 | 7.0 | 7.9 | 5.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 233.6 | 250.0 | 128.8 | 316.5 | 216.5 | - |
| 278.4 |
| 66.9 |
| 56.4 |
| 44.8 |
| 1.7 |
| 1.0 |
| Interest Expense | 7.1 | 7.2 | 7.8 | 11.3 | 3.6 | 2.8 | 2.0 | 2.1 | 2.6 | 2.0 | 2.3 | 2.8 | 1.5 | 1.4 | 1.7 | 2.2 | 2.1 | 2.6 |
| Income From Equity Investments | - | 0.9 | 0.5 | 0.3 | (0.0) | 0.1 | 0.5 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 3.8 | 1.0 | (6.4) | (1.8) | (0.1) | 3.0 | (0.7) | 0.4 | 1.1 | (0.6) | 0.4 | (0.7) | 3.3 | 1.9 | (3.6) | 0.5 | (2.6) | 1.5 |
| Pre-Tax Income | 273.1 | 271.3 | 268.4 | 249.6 | 194.2 | 151.0 | 69.3 | 105.1 | 95.9 | 78.1 | 67.1 | 60.5 | 56.7 | 80.6 | 274.8 | 67.4 | 53.8 | 46.3 |
| 24.4 |
| 18.2 |
| 16.2 |
| Net Income From Continuing Ops | 209.4 | 208.1 | 203.4 | 187.8 | 151.0 | 110.0 | 50.0 | 76.1 | 69.7 | 55.3 | 43.2 | 39.0 | 37.3 | 51.0 | 131.9 | 32.5 | 25.7 | 30.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 209.4 | 208.1 | 203.4 | 187.8 | 151.0 | 110.0 | 50.0 | 76.1 | 69.7 | 55.3 | 43.2 | 39.0 | 37.3 | 51.0 | 176.9 | 42.9 | 35.7 | 30.2 |
| Net Income Attributable To Parent | 169.3 | 168.4 | 164.4 | 152.7 | 120.9 | 87.4 | 38.2 | 60.2 | 53.8 | 41.6 | 33.3 | 30.4 | 29.4 | 39.2 | 131.1 | 32.3 | 26.6 | 22.4 |
| Less: Minority Interest | 40.2 | 39.8 | 39.1 | 35.1 | 30.1 | 22.6 | 11.7 | 15.8 | 15.9 | 13.7 | 9.9 | 8.5 | 7.9 | 11.8 | 45.8 | 10.6 | 9.1 | 7.8 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 169.3 | 168.4 | 164.4 | 152.7 | 120.9 | 87.4 | 38.2 | 60.2 | 53.8 | 41.6 | 33.3 | 30.4 | 29.4 | 39.2 | 131.1 | 32.3 | 26.6 | 22.4 |
| 0.88 |
| 0.74 |
| EPS Diluted | 5.28 | 5.24 | 5.12 | 4.75 | 3.78 | 2.75 | 1.21 | 1.90 | 1.71 | 1.33 | 1.07 | 0.98 | 0.95 | 1.27 | 4.26 | 1.05 | 0.87 | 0.74 |
| Shares Basic | 32.0 | 32.1 | 32.0 | 32.0 | 31.9 | 31.7 | 31.5 | 31.5 | 31,308.0 | 31.2 | 31.1 | 31.0 | 30.9 | 30.8 | 30.6 | 30.5 | 30.4 | 30.1 |
| Shares Diluted | 32.0 | 32.1 | 32.1 | 32.1 | 32.0 | 31.8 | 31.7 | 31.7 | 31,522.4 | 31.3 | 31.2 | 31.1 | 31.1 | 31.0 | 30.7 | 30.7 | 30.5 | 30.1 |
| 59.9 |
| 55.8 |
| EBIT | 269.4 | 270.3 | 274.8 | 251.4 | 194.3 | 148.1 | 70.1 | 104.7 | 94.7 | 78.6 | 66.7 | 61.2 | 53.4 | 78.8 | 278.4 | 66.9 | 56.4 | 44.8 |
| 97.4 |
| 144.1 |
| 99.8 |
| 87.7 |
| 74.9 |
| 91.2 |
| 65.8 |
| 32.4 |
| 71.3 |
| 102.4 |
| 77.8 |
| 84.5 |
| 76.6 |
| 106.5 |
| 74.2 |
| 76.9 |
| 75.2 |
| 91.9 |
| 70.3 |
| 69.5 |
| 63.9 |
| 79.5 |
| 62.5 |
| 63.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.3 |
| 0.4 |
| 0.5 |
| 0.1 |
| 0.4 |
| 1.0 |
| 0.9 |
| 0.4 |
| 0.2 |
| 0.6 |
| 1.0 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.3 |
| 0.2 |
| 0.5 |
| 0.7 |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| (0.8) |
| (0.9) |
| 2.1 |
| (1.5) |
| (0.6) |
| 0.4 |
| 1.0 |
| (0.4) |
| 0.1 |
| (0.3) |
| 1.1 |
| (0.8) |
| (0.8) |
| 1.7 |
| 1.1 |
| (0.5) |
| (0.2) |
| (0.6) |
| 0.8 |
| 0.2 |
| (0.1) |
| 0.6 |
| (9.6) |
| 66.8 |
| 43.8 |
| 50.0 |
| 25.0 |
| 30.7 |
| (5.1) |
| 18.7 |
| 11.9 |
| 36.7 |
| 22.1 |
| 34.4 |
| 9.8 |
| 34.2 |
| 20.4 |
| 31.5 |
| 4.3 |
| 32.9 |
| 13.8 |
| 27.0 |
| 5.6 |
| 32.2 |
| 12.0 |
| (5.5) |
| 49.8 |
| 29.0 |
| 36.6 |
| 17.8 |
| 21.9 |
| (3.0) |
| 13.3 |
| 8.8 |
| 26.7 |
| 15.6 |
| 25.0 |
| 9.2 |
| 24.4 |
| 14.3 |
| 21.9 |
| 5.8 |
| 22.1 |
| 9.2 |
| 18.2 |
| 4.6 |
| 21.5 |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.5) |
| 49.8 |
| 29.0 |
| 36.6 |
| 17.8 |
| 21.9 |
| (3.0) |
| 13.3 |
| 8.8 |
| 26.7 |
| 15.6 |
| 25.0 |
| 9.2 |
| 24.4 |
| 14.3 |
| 21.9 |
| 5.8 |
| 22.1 |
| 9.2 |
| 18.2 |
| 4.6 |
| 21.5 |
| 7.7 |
| 35.3 |
| (1.2) |
| 38.3 |
| 22.7 |
| 27.7 |
| 14.7 |
| 16.5 |
| (3.1) |
| 10.1 |
| 8.2 |
| 20.8 |
| 12.3 |
| 18.9 |
| 8.0 |
| 18.9 |
| 10.9 |
| 15.9 |
| 4.4 |
| 17.1 |
| 6.7 |
| 13.4 |
| 3.9 |
| 16.2 |
| 5.8 |
| (4.2) |
| 11.5 |
| 6.4 |
| 9.0 |
| 3.1 |
| 5.3 |
| 0.1 |
| 3.2 |
| 0.6 |
| 5.8 |
| 3.3 |
| 6.1 |
| 1.1 |
| 5.5 |
| 3.4 |
| 6.0 |
| 1.4 |
| 5.0 |
| 2.5 |
| 4.8 |
| 0.7 |
| 5.2 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.6 |
| 35.3 |
| (1.2) |
| 38.3 |
| 22.7 |
| 27.7 |
| 14.7 |
| 16.5 |
| (3.1) |
| 10.1 |
| 8.2 |
| 20.8 |
| 12.3 |
| 18.9 |
| 8.0 |
| 18.9 |
| 10.9 |
| 15.9 |
| 4.4 |
| 17.1 |
| 6.7 |
| 13.4 |
| 3.9 |
| 16.2 |
| 5.8 |
| 1.20 |
| 0.71 |
| 0.87 |
| - |
| 0.52 |
| (0.10) |
| 0.32 |
| - |
| 0.66 |
| 0.39 |
| 0.60 |
| - |
| 0.60 |
| 0.35 |
| 0.51 |
| - |
| 0.55 |
| 0.22 |
| 0.43 |
| - |
| 0.52 |
| 0.19 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 31.5 |
| - |
| 31.5 |
| 31.4 |
| 0.0 |
| - |
| 31.3 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 31.7 |
| - |
| 31.7 |
| 31.7 |
| 0.0 |
| - |
| 31.6 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 44.7 |
| 48.0 |
| 26.5 |
| 31.4 |
| (5.5) |
| 17.8 |
| 12.3 |
| 36.6 |
| 22.5 |
| 33.3 |
| 10.6 |
| 35.0 |
| 18.8 |
| 30.4 |
| 4.8 |
| 33.2 |
| 14.5 |
| 26.2 |
| 5.4 |
| 32.3 |
| 11.5 |