| (USD in millions, except per-share data and share counts) | Q3 FY 2627 Jun 2026 | Q2 FY 2628 Mar 2026 | Q1 FY 2627 Dec 2025 | Q4 FY 2527 Sep 2025 | Q3 FY 2528 Jun 2025 | Q2 FY 2529 Mar 2025 | Q1 FY 2528 Dec 2024 | Q4 FY 2428 Sep 2024 | Q3 FY 2429 Jun 2024 | Q2 FY 2430 Mar 2024 | Q1 FY 2430 Dec 2023 | Q4 FY 2330 Sep 2023 | Q3 FY 2324 Jun 2023 | Q2 FY 2325 Mar 2023 | Q1 FY 2324 Dec 2022 | Q4 FY 2224 Sep 2022 | Q3 FY 2225 Jun 2022 | Q2 FY 2226 Mar 2022 | Q1 FY 2225 Dec 2021 | Q4 FY 2125 Sep 2021 | Q3 FY 2126 Jun 2021 | Q2 FY 2127 Mar 2021 | Q1 FY 2126 Dec 2020 | Q4 FY 2026 Sep 2020 | Q3 FY 2027 Jun 2020 | Q2 FY 2028 Mar 2020 | Q1 FY 2028 Dec 2019 | Q4 FY 1928 Sep 2019 | Q3 FY 1929 Jun 2019 | Q2 FY 1930 Mar 2019 | Q1 FY 1929 Dec 2018 | Q4 FY 1829 Sep 2018 | Q3 FY 1830 Jun 2018 | Q2 FY 1831 Mar 2018 | Q1 FY 1830 Dec 2017 | Q4 FY 1730 Sep 2017 | Q3 FY 1724 Jun 2017 | Q2 FY 1725 Mar 2017 | Q1 FY 1724 Dec 2016 | Q4 FY 1624 Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 426.0 | 344.8 | 343.8 | - | 454.3 | 356.1 | 362.6 | 426.8 | 440.0 | 359.7 | 348.3 | 443.9 | 425.8 | 337.9 | 351.3 | 400.4 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 6 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | TTM27 Jun 2026 | FY202527 Sep 2025 | FY202428 Sep 2024 | FY202330 Sep 2023 | FY202224 Sep 2022 | FY202125 Sep 2021 | FY202026 Sep 2020 | FY201928 Sep 2019 | FY201829 Sep 2018 | FY201730 Sep 2017 | FY201624 Sep 2016 | FY201526 Sep 2015 | FY201427 Sep 2014 | FY201328 Sep 2013 | FY201229 Sep 2012 | FY201124 Sep 2011 | FY201025 Sep 2010 | FY200926 Sep 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | - | 1,583.2 | 1,574.8 | 1,558.8 | 1,380.7 | 1,144.6 | 1,022.0 | 1,186.2 | 1,138.3 | 1,084.2 | 992.8 | 976.3 | 919.5 | 867.7 | 830.8 | 744.1 | ||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 26 November 2025, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 380.2 |
| 281.5 |
| 318.5 |
| 323.1 |
| 324.3 |
| 256.2 |
| 241.0 |
| - |
| 214.6 |
| 272.0 |
| 282.9 |
| 311.6 |
| 326.7 |
| 276.3 |
| 271.6 |
| 300.7 |
| 306.2 |
| 266.1 |
| 265.2 |
| 316.7 |
| 295.4 |
| 246.5 |
| 225.6 |
| 262.2 |
| Cost of Revenue | 274.9 | 245.5 | 247.8 | - | 304.2 | 260.4 | 268.7 | 291.2 | 292.2 | 251.5 | 253.7 | 298.1 | 282.9 | 247.5 | 260.5 | 284.6 | 271.2 | 216.2 | 239.1 | 231.3 | 228.2 | 195.3 | 190.9 | - | 177.4 | 202.6 | 205.0 | 218.9 | 225.4 | 197.1 | 194.7 | 209.5 | 211.8 | 188.8 | 191.9 | 219.2 | 200.7 | 173.7 | 159.7 | 182.4 |
| Gross Profit | 151.0 | 99.3 | 96.0 | - | 150.0 | 95.7 | 93.9 | 135.5 | 147.8 | 108.2 | 94.6 | 145.7 | 142.9 | 90.4 | 90.9 | 115.8 | 109.1 | 65.3 | 79.4 | 91.7 | 96.2 | 60.9 | 50.1 | - | 37.2 | 69.4 | 77.9 | 92.6 | 101.3 | 79.2 | 76.9 | 91.3 | 94.5 | 77.3 | 73.3 | 97.5 | 94.8 | 72.8 | 65.9 | 79.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 34.6 | 30.1 | 31.5 | - | 33.8 | 28.5 | 28.7 | 31.1 | 32.6 | 27.7 | 27.5 | 31.2 | 31.3 | 24.0 | 23.7 | 25.7 | 24.0 | |||||||||||||||||||||||
| General & Administrative | 20.1 | 21.2 | 20.4 | - | 20.0 | 19.8 | 18.9 | 18.2 | 19.9 | 18.5 | 18.2 | 22.4 | 18.7 | 17.9 | 16.4 | 17.4 | 15.7 | |||||||||||||||||||||||
| Depreciation & Amortization | 18.8 | 18.9 | 18.7 | - | 18.7 | 17.8 | 17.7 | 18.2 | 18.2 | 17.4 | 16.8 | 16.8 | 15.8 | 15.4 | 15.2 | 15.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 1.4 | 1.4 | 1.4 | - | 1.9 | 2.0 | 1.9 | 2.0 | 2.0 | 1.6 | 1.6 | 1.4 | 1.7 | 1.7 | 1.7 | 1.7 | 0.6 | |||||||||||||||||||||||
| Other Operating Expenses | (0.6) | 0.3 | (0.1) | - | (0.0) | 0.4 | (0.5) | (0.5) | (0.1) | 0.1 | 1.1 | (0.7) | (0.1) | (0.1) | 0.6 | (0.3) | 0.1 | |||||||||||||||||||||||
| Total Operating Expenses | 104.7 | 97.5 | 95.4 | - | 89.4 | 89.7 | 87.7 | 95.7 | 97.7 | 90.3 | 84.9 | 104.0 | 94.6 | 80.2 | 81.5 | 94.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 46.3 | 1.8 | 0.6 | 17.5 | 60.6 | 6.0 | 6.2 | 39.8 | 50.1 | 17.9 | 9.7 | 41.7 | 48.3 | 10.2 | 9.3 | 21.6 | 21.3 | 4.1 | 14.8 | 25.3 | 38.1 | 7.2 | 0.6 | - | (19.4) | 11.0 | 21.7 | 31.1 | 39.0 | 24.8 | 22.1 | 31.1 | 34.9 | 23.5 | 21.2 | 36.9 | 37.8 | 24.1 | 19.3 | 30.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.0 | 0.3 | 0.1 | - | 0.4 | 0.1 | 0.2 | 0.3 | 0.5 | 0.4 | 0.6 | 1.1 | 1.3 | 1.3 | 1.0 | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 46.0 | 2.3 | 1.2 | - | 60.8 | 6.6 | 7.1 | 40.5 | 50.4 | 18.2 | 9.9 | 41.7 | 47.6 | 9.3 | 9.0 | 21.3 | 21.2 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 10.7 | 0.7 | 0.3 | - | 16.5 | 1.8 | 1.9 | 10.9 | 14.1 | 4.8 | 2.6 | 11.3 | 12.6 | 2.4 | 2.3 | 3.9 | 5.6 | 0.9 | 4.0 | 6.8 | 9.7 | 1.8 | 0.2 | - | (5.5) | 3.2 | 6.4 | 6.9 | 12.1 | 7.2 | 5.6 | 10.2 | 10.2 | 7.2 | (13.0) | 13.4 | 13.8 | 8.8 | 7.0 | 11.1 |
| Net Income From Continuing Ops | 35.3 | 1.7 | 0.9 | - | 44.2 | 4.8 | 5.1 | 29.6 | 36.3 | 13.3 | 7.3 | 30.4 | 35.0 | 6.9 | 6.6 | 17.3 | 15.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 35.3 | 1.7 | 0.9 | - | 44.2 | 4.8 | 5.1 | 29.6 | 36.3 | 13.3 | 7.3 | 30.4 | 35.0 | 6.9 | 6.6 | 17.3 | 15.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 35.3 | 1.7 | 0.9 | - | 44.2 | 4.8 | 5.1 | 29.6 | 36.3 | 13.3 | 7.3 | 30.4 | 35.0 | 6.9 | 6.6 | 17.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 35.3 | 1.7 | 0.9 | - | 44.2 | 4.8 | 5.1 | 29.6 | 36.3 | 13.3 | 7.3 | 30.4 | 35.0 | 6.9 | 6.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.89 | 0.09 | 0.05 | - | 2.27 | 0.25 | 0.26 | - | 1.87 | 0.69 | 0.38 | - | 1.82 | 0.36 | 0.35 | - | 0.81 | 0.17 | 0.58 | - | 1.52 | 0.32 | 0.09 | - | (0.67) | 0.39 | 0.90 | - | 1.64 | 1.08 | 0.93 | - | 1.40 | 0.95 | 1.94 | - | 1.35 | 0.85 | 0.72 | - |
| EPS Diluted | 1.88 | 0.09 | 0.05 | - | 2.26 | 0.25 | 0.26 | - | 1.87 | 0.69 | 0.37 | - | 1.81 | 0.36 | 0.34 | - | 0.81 | 0.17 | ||||||||||||||||||||||
| Shares Basic | 18.7 | 18.9 | 19.3 | - | 19.5 | 19.5 | 19.5 | - | 19.4 | 19.4 | 19.3 | - | 19.3 | 19.2 | 19.2 | - | 19.2 | 19.1 | ||||||||||||||||||||||
| Shares Diluted | 18.7 | 18.9 | 19.4 | - | 19.5 | 19.6 | 19.6 | - | 19.5 | 19.4 | 19.4 | - | 19.3 | 19.3 | 19.3 | - | 19.2 | 19.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 65.1 | 20.7 | 19.3 | - | 79.3 | 23.8 | 24.0 | 58.1 | 68.3 | 35.3 | 26.5 | 58.5 | 64.1 | 25.6 | 24.5 | 36.7 | 34.3 | 16.6 | 27.4 | 35.9 | 50.8 | 20.4 | 13.5 | - | (6.0) | 24.7 | 34.4 | 43.7 | 51.4 | 36.8 | 33.7 | 43.0 | 46.3 | 34.7 | 33.2 | 47.9 | 48.5 | 34.9 | 29.2 | 41.0 |
| EBIT | 46.3 | 1.8 | 0.6 | 17.5 | 60.6 | 6.0 | 6.2 | 39.8 | 50.1 | 17.9 | 9.7 | 41.7 | 48.3 | 10.2 | 9.3 | 21.6 | 21.3 | 4.1 | 14.8 | |||||||||||||||||||||
| 696.7 |
| 653.0 |
| Cost of Revenue | - | 1,113.4 | 1,088.6 | 1,089.0 | 1,011.0 | 845.7 | 783.6 | 836.1 | 802.0 | 753.2 | 688.3 | 675.4 | 631.9 | 604.4 | 580.6 | 514.3 | 468.9 | 444.2 |
| Gross Profit | - | 469.9 | 486.1 | 469.9 | 369.6 | 298.9 | 238.4 | 350.1 | 336.3 | 331.0 | 304.5 | 300.9 | 287.6 | 263.3 | 250.2 | 229.8 | 227.8 | 208.8 |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | 1.4 | 1.2 | 1.2 | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.9 | 0.9 | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Selling & Marketing | - | 123.6 | 118.8 | 110.3 | 91.6 | 77.9 | 85.0 | 96.4 | 95.4 | 94.4 | 86.0 | 85.2 | 78.6 | 74.1 | 76.3 | 70.6 | 72.1 | |
| General & Administrative | - | 77.8 | 74.8 | 75.4 | 55.2 | 40.5 | 36.7 | 40.7 | 37.8 | 36.8 | 32.3 | 30.9 | 29.8 | 27.4 | 26.2 | 24.6 | 24.3 | |
| Depreciation & Amortization | - | 73.3 | 70.6 | 63.1 | 53.1 | 49.4 | 53.0 | 48.6 | 46.5 | 42.4 | 40.1 | 38.3 | 37.1 | 33.6 | 30.9 | 30.2 | ||
| Amortization of Intangibles | - | 7.3 | 7.2 | 6.5 | 3.5 | 2.6 | 3.2 | 3.3 | 3.5 | 3.8 | 5.1 | 5.4 | 4.9 | 4.5 | 4.5 | 4.8 | 4.7 | |
| Other Operating Expenses | - | (0.2) | 0.6 | (0.2) | (0.4) | (0.3) | (0.4) | (1.4) | (0.1) | 0.1 | (0.3) | 0.2 | (1.2) | (0.7) | 0.5 | 0.5 | 2.1 | |
| Total Operating Expenses | - | 385.6 | 368.6 | 360.3 | 307.8 | 227.7 | 221.2 | 233.4 | 225.5 | 212.9 | 191.7 | 190.0 | 180.7 | 165.9 | 165.2 | 153.2 | ||
| Operating Income | ||||||||||||||||||
| Operating Income | 66.2 | 84.3 | 117.5 | 109.5 | 61.8 | 71.2 | 17.2 | 117.0 | 110.8 | 118.1 | 112.8 | 110.9 | 106.8 | 97.4 | 85.0 | 76.6 | 77.2 | 66.9 |
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | 1.5 | 1.8 | 4.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Other Non-Operating Income | - | - | - | - | - | - | - | (1.4) | (0.1) | 0.1 | - | - | - | - | - | (153.2) | (150.6) | |
| Pre-Tax Income | - | 86.4 | 118.9 | 107.5 | 61.8 | 74.0 | 21.5 | 126.6 | 118.2 | 122.2 | 116.8 | 111.9 | 111.2 | 100.8 | 86.3 | 84.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | 20.8 | 32.4 | 28.6 | 14.5 | 18.4 | 3.2 | 31.8 | 14.6 | 43.0 | 40.8 | 41.7 | 39.4 | 36.4 | 32.2 | 29.0 | 29.7 | 26.9 |
| Net Income From Continuing Ops | - | 65.6 | 86.6 | 78.9 | 47.2 | 55.6 | 18.3 | 94.8 | 103.6 | 79.2 | 76.0 | 70.2 | 71.8 | 64.4 | 54.1 | 55.1 | 48.4 | |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Net Income | - | 65.6 | 86.6 | 78.9 | 47.2 | 55.6 | 18.3 | 94.8 | 103.6 | 79.2 | 76.0 | 70.2 | 71.8 | 64.4 | 54.1 | 55.1 | 48.4 | |
| Net Income Attributable To Parent | - | 65.6 | 86.6 | 78.9 | 47.2 | 55.6 | 18.3 | 94.8 | 103.6 | 79.2 | 76.0 | 70.2 | 71.8 | 64.4 | 54.1 | 55.1 | ||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Net Income To Common Shareholders | - | 65.6 | 86.6 | 78.9 | 47.2 | 55.6 | 18.3 | 94.8 | 103.6 | 79.2 | 76.0 | 70.2 | 71.8 | 64.4 | 54.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | - | 3.37 | 4.46 | 4.10 | 2.47 | 2.92 | 0.97 | 5.04 | 5.54 | 4.23 | 4.07 | 3.76 | 3.85 | 3.43 | 2.87 | 2.95 | 2.61 | 2.23 |
| EPS Diluted | - | 3.36 | 4.45 | 4.08 | 2.46 | 2.91 | 0.96 | 5.00 | 5.51 | 4.21 | 4.05 | 3.73 | 3.82 | 3.41 | 2.86 | 2.93 | 2.59 | 2.21 |
| Shares Basic | 18.7 | 19.5 | 19.4 | 19.3 | 19.1 | 19.0 | 18.9 | 18.8 | 18.7 | 18.7 | 18.6 | 18.7 | 18.7 | 18.8 | 18.9 | 18.7 | 18.5 | 18.5 |
| Shares Diluted | 18.7 | 19.5 | 19.4 | 19.3 | 19.2 | 19.1 | 19.0 | 19.0 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 | 18.9 | 18.9 | 18.8 | 18.7 | 18.7 |
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 157.7 | 188.1 | 172.7 | 114.9 | 120.6 | 70.2 | 165.6 | 157.3 | 160.6 | 152.9 | 149.2 | 143.9 | 131.0 | 115.9 | 106.8 | 107.0 | - |
| EBIT | 66.2 | 84.3 | 117.5 | 109.5 | 61.8 | 71.2 | 17.2 | 117.0 | 110.8 | 118.1 | 112.8 | 110.9 | 106.8 | 97.4 | 85.0 | 76.6 | 77.2 | 66.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| 20.9 |
| 20.9 |
| 20.5 |
| 19.2 |
| 17.3 |
| - |
| 22.0 |
| 23.8 |
| 22.7 |
| 26.6 |
| 26.4 |
| 22.0 |
| 21.4 |
| 25.7 |
| 25.6 |
| 22.5 |
| 21.6 |
| 27.0 |
| 25.6 |
| 21.5 |
| 20.3 |
| 22.2 |
| 11.7 |
| 10.4 |
| 11.5 |
| 10.3 |
| 9.2 |
| 9.4 |
| - |
| 8.4 |
| 10.2 |
| 9.6 |
| 10.8 |
| 10.7 |
| 10.0 |
| 9.2 |
| 9.7 |
| 9.7 |
| 9.0 |
| 9.4 |
| 10.4 |
| 9.6 |
| 8.7 |
| 8.1 |
| 8.4 |
| 13.0 |
| 12.5 |
| 12.5 |
| 10.6 |
| 12.7 |
| 13.1 |
| 12.9 |
| - |
| 13.4 |
| 13.8 |
| 12.7 |
| 12.7 |
| 12.3 |
| 12.0 |
| 11.6 |
| 11.9 |
| 11.4 |
| 11.2 |
| 12.0 |
| 11.0 |
| 10.7 |
| 10.8 |
| 9.9 |
| 10.3 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.2 |
| (0.2) |
| 0.1 |
| (0.7) |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| 0.1 |
| 0.4 |
| (0.3) |
| (0.1) |
| (0.8) |
| (0.4) |
| (0.1) |
| (0.3) |
| (0.0) |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| (0.0) |
| 87.8 |
| 61.3 |
| 64.5 |
| 66.5 |
| 58.0 |
| 53.7 |
| 49.5 |
| - |
| 56.6 |
| 58.5 |
| 56.2 |
| 61.9 |
| 62.3 |
| 54.5 |
| 54.8 |
| 60.1 |
| 59.6 |
| 53.7 |
| 52.1 |
| 60.7 |
| 57.0 |
| 48.7 |
| 46.6 |
| 49.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 15.1 |
| 25.7 |
| 38.6 |
| 7.8 |
| 1.9 |
| - |
| (18.1) |
| 10.5 |
| 23.5 |
| 33.0 |
| 43.0 |
| 27.5 |
| 23.1 |
| 33.6 |
| 36.4 |
| 25.0 |
| 23.2 |
| 37.8 |
| 39.1 |
| 24.7 |
| 20.5 |
| 31.7 |
| 3.3 |
| 11.1 |
| 18.9 |
| 28.9 |
| 6.1 |
| 1.8 |
| 6.6 |
| (12.6) |
| 7.3 |
| 17.1 |
| 26.1 |
| 30.9 |
| 20.4 |
| 17.5 |
| 23.4 |
| 26.1 |
| 17.8 |
| 36.2 |
| 24.3 |
| 25.3 |
| 16.0 |
| 13.5 |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 11.1 |
| 18.9 |
| 28.9 |
| 6.1 |
| 1.8 |
| 6.6 |
| (12.6) |
| 7.3 |
| 17.1 |
| 26.1 |
| 30.9 |
| 20.4 |
| 17.5 |
| 23.4 |
| 26.1 |
| 17.8 |
| 36.2 |
| 24.3 |
| 25.3 |
| 16.0 |
| 13.5 |
| 20.6 |
| 15.6 |
| 3.3 |
| 11.1 |
| 18.9 |
| 28.9 |
| 6.1 |
| 1.8 |
| 6.6 |
| (12.6) |
| 7.3 |
| 17.1 |
| 26.1 |
| 30.9 |
| 20.4 |
| 17.5 |
| 23.4 |
| 26.1 |
| 17.8 |
| 36.2 |
| 24.3 |
| 25.3 |
| 16.0 |
| 13.5 |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| 15.6 |
| 3.3 |
| 11.1 |
| 18.9 |
| 28.9 |
| 6.1 |
| 1.8 |
| 6.6 |
| (12.6) |
| 7.3 |
| 17.1 |
| 26.1 |
| 30.9 |
| 20.4 |
| 17.5 |
| 23.4 |
| 26.1 |
| 17.8 |
| 36.2 |
| 24.3 |
| 25.3 |
| 16.0 |
| 13.5 |
| 20.6 |
| 0.58 |
| - |
| 1.51 |
| 0.32 |
| 0.09 |
| - |
| (0.67) |
| 0.38 |
| 0.89 |
| - |
| 1.63 |
| 1.08 |
| 0.93 |
| - |
| 1.39 |
| 0.95 |
| 1.93 |
| - |
| 1.34 |
| 0.85 |
| 0.72 |
| - |
| 19.1 |
| - |
| 19.0 |
| 19.0 |
| 18.9 |
| - |
| 18.9 |
| 18.9 |
| 18.9 |
| - |
| 18.8 |
| 18.8 |
| 18.8 |
| - |
| 18.7 |
| 18.7 |
| 18.7 |
| - |
| 18.7 |
| 18.7 |
| 18.7 |
| - |
| 19.2 |
| - |
| 19.2 |
| 19.1 |
| 19.0 |
| - |
| 18.9 |
| 19.0 |
| 19.1 |
| - |
| 18.9 |
| 18.9 |
| 18.9 |
| - |
| 18.8 |
| 18.8 |
| 18.8 |
| - |
| 18.8 |
| 18.8 |
| 18.8 |
| - |
| 25.3 |
| 38.1 |
| 7.2 |
| 0.6 |
| - |
| (19.4) |
| 11.0 |
| 21.7 |
| 31.1 |
| 39.0 |
| 24.8 |
| 22.1 |
| 31.1 |
| 34.9 |
| 23.5 |
| 21.2 |
| 36.9 |
| 37.8 |
| 24.1 |
| 19.3 |
| 30.7 |
| - |
| - |
| - |
| 22.7 |
| 29.9 |
| - |
| 5.1 |
| (0.0) |
| 150.6 |
| - |
| - |
| (141.9) |
| 78.1 |
| 68.2 |
| 41.3 |
| - |
| 41.3 |
| 48.4 |
| 41.3 |
| - |
| 55.1 |
| 48.4 |
| 41.3 |