| (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 | 1,106.8 | 929.0 | 843.5 | 823.1 | 777.4 | 765.4 | 747.7 | 773.4 | 737.5 | 721.7 | 743.6 | 814.1 | 807.6 | 776.0 | 748.9 | 954.2 | ||||||||||||||||||||||||
| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 3,702.4 | 3,373.0 | 3,024.0 | 3,087.0 | 3,427.9 | 2,622.0 | 1,172.7 | 1,514.1 | 1,585.9 | 1,397.5 | 1,330.6 | 1,391.9 | 1,356.1 | 1,297.5 | 1,360.1 | 1,301.3 | 1,079.1 | 987.0 | |
| Cost of Revenue | 3,200.4 | 2,930.6 | 2,666.6 | 2,728.2 | 3,180.2 | 2,348.1 | 941.3 | 1,215.2 | 1,300.7 | 1,085.9 | 1,000.8 | 1,115.4 | 1,117.5 | 1,038.9 | 1,116.2 | 1,129.0 | 946.1 | ||
| Gross Profit | 502.0 | 442.4 | 357.4 | 358.8 | 247.7 | 273.9 | 231.4 | 298.9 | 285.2 | 311.6 | 329.8 | 276.5 | 238.6 | 258.6 | 243.9 | 172.3 | 133.0 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | 10.7 | 12.0 | 11.1 | 9.3 | 9.3 | 9.1 | 10.5 | 9.8 | 10.0 | 10.2 | 9.5 | 8.9 | 7.8 | 6.4 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 245.2 | 188.8 | 112.2 | 122.5 | 4.0 | 64.4 | 81.1 | 125.7 | 143.6 | 155.2 | 181.1 | (345.9) | 137.9 | 173.3 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 0.8 | 0.8 | 3.6 | 1.7 | 1.3 | 0.2 | 0.6 | 0.6 | 0.3 | 0.2 | 0.1 | 0.4 | 1.0 | 0.4 | 0.4 | 0.2 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 50.2 | 37.5 | 22.3 | 15.2 | (8.3) | (5.5) | 10.0 | 18.4 | 28.3 | 87.6 | 55.5 | (135.2) | 35.3 | 38.4 | 53.8 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 9.44 | 6.96 | 4.08 | 4.25 | (1.86) | (1.17) | 1.82 | 3.88 | 5.53 | 2.67 | 5.15 | (13.76) | 4.02 | 5.56 | 4.49 | 1.32 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 368.1 | 311.3 | 228.6 | 231.1 | 110.9 | 155.9 | 133.3 | 174.8 | 187.5 | 194.9 | 217.1 | (313.5) | 169.0 | 201.4 | 192.4 | 80.2 | |||
| 948.8 |
| 806.4 |
| 750.6 |
| 741.0 |
| 324.0 |
| 272.0 |
| 255.7 |
| 275.7 |
| 369.3 |
| 368.7 |
| 374.9 |
| 375.3 |
| 395.2 |
| 389.4 |
| 393.1 |
| 415.4 |
| 388.0 |
| 353.1 |
| 332.8 |
| 356.3 |
| 355.3 |
| 331.9 |
| 320.6 |
| 334.9 |
| Cost of Revenue | 943.2 | 805.6 | 728.8 | 722.8 | 673.4 | 669.5 | 676.0 | 669.8 | 651.3 | 613.5 | 665.2 | 718.4 | 731.1 | 721.0 | 694.9 | 898.4 | 865.9 | 734.5 | 677.8 | 673.3 | 262.5 | 221.8 | 208.4 | 224.5 | 286.6 | 298.0 | 298.6 | 303.5 | 315.1 | 317.3 | 323.3 | 343.4 | 316.7 | 277.2 | 256.4 | 289.6 | 262.7 | 233.7 | 254.7 | 250.4 |
| Gross Profit | 163.6 | 123.4 | 114.7 | 100.3 | 104.0 | 95.9 | 71.7 | 103.6 | 86.2 | 108.2 | 78.4 | 95.7 | 76.5 | 55.0 | 54.0 | 55.8 | 82.9 | 71.9 | 72.8 | 67.7 | 61.5 | 50.2 | 47.3 | 51.2 | 82.7 | 70.7 | 76.3 | 71.8 | 80.1 | 72.1 | 69.8 | 72.0 | 71.3 | 75.9 | 76.4 | 66.7 | 92.6 | 98.2 | 65.9 | 84.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 30.4 | 30.9 | 32.0 | 29.6 | 30.0 | 29.6 | 29.0 | 29.0 | 28.8 | 28.7 | 27.2 | 26.4 | 26.3 | 26.5 | 25.8 | 27.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 1.1 | - | - | - | 1.1 | - | - | - | 1.1 | - | - | - | 1.4 | - | - | - | 3.5 | |||||||||||||||||||||||
| Other Operating Expenses | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | - | - | - | - | - | - | 3.2 | - | |||||||||||||||||||||||
| Total Operating Expenses | 1,009.0 | 868.4 | 794.7 | 785.1 | 736.0 | 726.9 | 734.5 | 737.2 | 713.2 | 673.3 | 724.5 | 778.2 | 788.5 | 798.2 | 745.9 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 97.8 | 60.6 | 48.8 | 38.0 | 41.4 | 38.5 | 13.2 | 36.2 | 24.3 | 48.4 | 19.1 | 35.9 | 19.1 | (22.2) | 3.0 | (2.0) | 25.2 | 16.6 | 19.8 | 11.1 | 16.9 | 18.5 | 12.3 | 4.7 | 45.6 | 9.6 | 40.7 | 32.4 | 43.0 | 36.9 | 34.9 | 34.7 | 37.1 | 41.9 | 41.5 | 12.5 | 59.3 | 48.6 | 29.8 | 57.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.9 | 1.2 | 0.9 | 0.5 | 0.6 | 0.2 | 0.4 | - | 0.4 | 0.2 | - | - | 0.1 | - | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 14.4 | 14.0 | 12.4 | 12.5 | 11.2 | 10.4 | 10.7 | 11.1 | 11.5 | 11.5 | 11.4 | 12.1 | 11.9 | 11.8 | 12.1 | 12.2 | 12.2 | 12.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (1.0) | (3.1) | 11.4 | 4.4 | (1.4) | 0.4 | 8.7 | (0.5) | 10.9 | (1.5) | (2.2) | (2.5) | 13.6 | (1.0) | 12.7 | (3.7) | (1.6) | |||||||||||||||||||||||
| Pre-Tax Income | 82.4 | 43.5 | 47.8 | 29.9 | 28.8 | 28.5 | 11.2 | 24.6 | 23.7 | 35.4 | 5.5 | 21.3 | 20.8 | (35.0) | 3.6 | (17.9) | 11.4 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 19.9 | 15.3 | 8.3 | 6.7 | 7.2 | 8.7 | 2.4 | 5.7 | 5.5 | 7.2 | 0.1 | 3.0 | 4.9 | (8.6) | 1.1 | (4.1) | 3.3 | 1.9 | 8.4 | (15.5) | (0.3) | (0.2) | (0.7) | 1.3 | 9.6 | (7.4) | 8.7 | 7.3 | 9.8 | 6.4 | 8.2 | 7.8 | 5.9 | 50.8 | 16.1 | 2.2 | 18.5 | 15.3 | 9.4 | 15.7 |
| Net Income From Continuing Ops | 62.5 | 28.2 | 39.5 | 23.2 | 21.6 | 19.8 | 8.8 | 18.9 | 18.2 | 28.2 | 5.4 | 18.3 | 15.9 | (26.4) | 2.5 | (13.8) | 8.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 62.5 | 28.2 | 39.5 | 23.2 | 21.6 | 19.8 | 8.8 | 18.9 | 18.2 | 28.2 | 5.4 | 18.3 | 15.9 | (26.4) | 2.5 | (13.8) | 8.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 62.5 | 28.2 | 39.5 | 23.2 | 21.6 | 19.8 | 8.8 | 18.9 | 18.2 | 28.2 | 5.4 | 18.3 | 15.9 | (26.4) | 2.5 | (13.8) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 62.5 | 28.2 | 39.5 | 23.2 | 21.6 | 19.8 | 8.8 | 18.9 | 18.2 | 28.1 | 5.4 | 18.3 | 15.9 | (26.4) | 2.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.85 | - | 2.44 | 1.44 | 1.34 | - | 0.54 | 1.18 | 1.13 | - | 0.34 | 1.14 | 1.00 | - | 0.16 | (0.87) | 0.51 | - | (0.14) | (1.42) | 0.28 | - | 0.02 | (0.41) | 1.83 | - | 1.59 | 1.19 | 1.74 | - | 1.31 | 1.24 | 1.54 | - | 1.18 | 0.28 | 2.07 | - | 0.84 | 1.45 |
| EPS Diluted | 3.71 | - | 2.38 | 1.41 | 1.31 | - | 0.54 | 1.15 | 1.12 | - | 0.34 | 1.14 | 0.99 | - | 0.16 | (0.87) | 0.51 | - | ||||||||||||||||||||||
| Shares Basic | 16.2 | - | 16.2 | 16.2 | 16.1 | - | 16.1 | 16.1 | 16.0 | - | 16.0 | 16.0 | 15.9 | - | 15.9 | 15.9 | 15.9 | - | ||||||||||||||||||||||
| Shares Diluted | 16.8 | - | 16.6 | 16.5 | 16.4 | - | 16.3 | 16.4 | 16.2 | - | 16.2 | 16.1 | 16.1 | - | 16.0 | 15.9 | 16.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 128.2 | 91.5 | 80.8 | 67.6 | 71.4 | 68.1 | 42.2 | 65.2 | 53.1 | 77.1 | 46.3 | 62.3 | 45.4 | 4.3 | 28.8 | 25.1 | 52.7 | 43.9 | 44.7 | 36.9 | 30.4 | 31.6 | 25.2 | 17.7 | 58.8 | 22.4 | 53.0 | 44.5 | 54.9 | 48.4 | 45.9 | 45.6 | 47.6 | 52.3 | 51.7 | 22.0 | 68.9 | 57.9 | 38.8 | 66.9 |
| EBIT | 97.8 | 60.6 | 48.8 | 38.0 | 41.4 | 38.5 | 13.2 | 36.2 | 24.3 | 48.4 | 19.1 | 35.9 | 19.1 | (22.2) | 3.0 | (2.0) | 25.2 | 16.6 | 19.8 | |||||||||||||||||||||
| 1,508.2 |
| 766.4 |
| 1,400.7 |
| 220.6 |
| 107.5 |
| 6.1 |
| 4.9 |
| 4.4 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 122.9 | 122.5 | 116.4 | 108.6 | 106.9 | 91.5 | 52.2 | 49.1 | 43.9 | 39.7 | 36.0 | 32.4 | 31.1 | 28.1 | 26.5 | 25.2 | 19.8 | 16.4 | 14.7 |
| Amortization of Intangibles | - | 4.5 | 4.5 | 5.3 | 9.3 | 9.0 | 2.9 | 2.8 | 1.8 | 1.4 | 1.5 | 1.6 | 1.6 | 1.7 | 1.8 | 2.2 | 0.3 | 0.0 | - |
| Other Operating Expenses | - | 0.0 | (0.4) | 0.0 | (3.2) | - | 0.6 | (0.9) | (1.4) | (0.8) | (2.8) | (0.1) | (1.5) | 0.0 | (4.5) | 0.2 | (4.0) | - | - |
| Total Operating Expenses | 3,457.2 | 3,184.2 | 2,911.8 | 2,964.5 | 3,423.9 | 2,557.6 | 1,091.6 | 1,388.4 | 1,442.3 | 1,242.3 | 1,149.5 | 1,737.8 | 1,218.2 | 1,124.2 | 1,194.2 | 1,246.3 | 1,038.0 | 868.3 | 1,599.2 |
| 165.9 |
| 55.0 |
| 41.1 |
| 118.7 |
| (91.0) |
| 0.3 |
| 0.1 |
| - |
| Interest Expense | 53.3 | 50.1 | 43.7 | 46.9 | 48.3 | 49.5 | 40.9 | 24.6 | 22.7 | 22.2 | 20.3 | 24.1 | 37.5 | 35.7 | 29.1 | 18.0 | 11.8 | 0.0 | 1.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Non-Operating Income | 11.7 | 11.3 | 19.5 | 7.4 | 6.4 | (38.9) | (1.4) | (20.7) | (0.9) | 0.0 | (13.6) | (1.8) | 6.7 | 5.6 | 2.8 | 4.3 | (4.2) | (0.1) | 0.7 |
| Pre-Tax Income | 203.6 | 150.0 | 88.0 | 83.0 | (37.9) | (24.0) | 38.8 | 80.4 | 120.0 | 133.0 | 147.2 | (371.8) | 107.1 | 143.2 | 139.6 | 41.3 | 25.1 | 118.6 | (91.3) |
| 16.2 |
| 13.1 |
| 48.1 |
| (22.8) |
| Net Income From Continuing Ops | 153.4 | 112.5 | 65.7 | 67.8 | (29.6) | (18.5) | 28.8 | 62.0 | 91.7 | 45.4 | 91.7 | (236.6) | 71.8 | 104.8 | 85.8 | 25.1 | 12.0 | 70.5 | (68.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 153.4 | 112.5 | 65.7 | 67.8 | (29.6) | (18.5) | 28.8 | 62.0 | 91.7 | 45.4 | 91.7 | (236.6) | 71.8 | 104.8 | 85.8 | 25.1 | 12.0 | 70.5 | (68.5) |
| Net Income Attributable To Parent | 153.4 | 112.5 | 65.7 | 67.8 | (29.6) | (18.5) | 28.8 | 62.0 | 91.7 | 45.4 | 91.7 | (236.6) | 71.8 | 104.8 | 85.8 | 25.1 | 12.0 | 70.5 | (68.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 153.4 | 112.5 | 65.7 | 67.7 | (29.6) | (18.5) | 28.8 | 62.0 | 91.7 | 45.4 | 91.7 | (236.6) | 71.8 | 104.8 | 85.8 | 25.1 | 11.9 | 68.9 | (68.5) |
| 0.61 |
| 3.51 |
| (3.45) |
| EPS Diluted | 9.11 | 6.77 | 4.02 | 4.21 | (1.86) | (1.17) | 1.81 | 3.83 | 5.43 | 2.63 | 5.09 | (13.76) | 3.86 | 5.44 | 4.45 | 1.32 | 0.61 | 3.51 | (3.45) |
| Shares Basic | 16.2 | 16.2 | 16.1 | 16.0 | 15.9 | 15.8 | 15.8 | 16.0 | 16.6 | 17.0 | 17.8 | 17.2 | 17.8 | 18.8 | 19.1 | 19.0 | 19.4 | 19.6 | 0.0 |
| Shares Diluted | 16.8 | 16.6 | 16.3 | 16.1 | 15.9 | 15.8 | 15.9 | 16.2 | 16.9 | 17.3 | 18.0 | 17.2 | 18.6 | 19.2 | 19.3 | 19.0 | 19.4 | 19.6 | 0.0 |
| 60.9 |
| 135.1 |
| (76.3) |
| EBIT | 245.2 | 188.8 | 112.2 | 122.5 | 4.0 | 64.4 | 81.1 | 125.7 | 143.6 | 155.2 | 181.1 | (345.9) | 137.9 | 173.3 | 165.9 | 55.0 | 41.1 | 118.7 | (91.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| 27.3 |
| 24.9 |
| 25.8 |
| 13.5 |
| 13.1 |
| 12.9 |
| 13.0 |
| 13.2 |
| 12.8 |
| 12.3 |
| 12.1 |
| 11.9 |
| 11.5 |
| 11.0 |
| 10.9 |
| 10.5 |
| 10.4 |
| 10.2 |
| 9.5 |
| 9.6 |
| 9.3 |
| 9.0 |
| 9.0 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| 1.1 |
| - |
| (0.8) |
| 0.0 |
| (0.1) |
| 0.0 |
| (1.5) |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.8) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 2.7 |
| 0.1 |
| 956.2 |
| 923.6 |
| 789.8 |
| 730.8 |
| 729.9 |
| 307.1 |
| 253.5 |
| 243.4 |
| 271.0 |
| 323.7 |
| 359.1 |
| 334.2 |
| 342.9 |
| 352.2 |
| 352.5 |
| 358.2 |
| 380.7 |
| 350.9 |
| 311.2 |
| 291.3 |
| 343.8 |
| 296.0 |
| 283.3 |
| 290.8 |
| 277.0 |
| 12.5 |
| 12.4 |
| 12.3 |
| 12.2 |
| 12.1 |
| 10.5 |
| 6.1 |
| 7.3 |
| 5.8 |
| 5.8 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.6 |
| 5.8 |
| 5.3 |
| 5.5 |
| 5.6 |
| 5.6 |
| 5.5 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.7) |
| (1.2) |
| (36.6) |
| (0.4) |
| (0.6) |
| (0.5) |
| 0.5 |
| (0.8) |
| (20.3) |
| (0.8) |
| (0.1) |
| 0.5 |
| (1.2) |
| 0.7 |
| (0.5) |
| 0.1 |
| (0.5) |
| (0.2) |
| (0.1) |
| 0.8 |
| (3.2) |
| 0.0 |
| (10.7) |
| 3.6 |
| 6.1 |
| (37.9) |
| 4.2 |
| 5.7 |
| (0.3) |
| (5.3) |
| 38.7 |
| (18.0) |
| 34.1 |
| 26.5 |
| 37.8 |
| 30.0 |
| 29.9 |
| 28.5 |
| 31.6 |
| 35.6 |
| 36.0 |
| 6.9 |
| 54.5 |
| 39.8 |
| 24.3 |
| 41.7 |
| 1.7 |
| (2.3) |
| (22.4) |
| 4.5 |
| 5.9 |
| 0.4 |
| (6.6) |
| 29.1 |
| (10.6) |
| 25.4 |
| 19.2 |
| 28.0 |
| 23.6 |
| 21.7 |
| 20.7 |
| 25.7 |
| (15.2) |
| 19.9 |
| 4.7 |
| 36.0 |
| 24.5 |
| 14.9 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| (2.3) |
| (22.4) |
| 4.5 |
| 5.9 |
| 0.4 |
| (6.6) |
| 29.1 |
| (10.6) |
| 25.4 |
| 19.2 |
| 28.0 |
| 23.6 |
| 21.7 |
| 20.7 |
| 25.7 |
| (15.2) |
| 19.9 |
| 4.7 |
| 36.0 |
| 24.5 |
| 14.9 |
| 26.0 |
| 8.1 |
| 1.7 |
| (2.3) |
| (22.4) |
| 4.5 |
| 5.9 |
| 0.4 |
| (6.6) |
| 29.1 |
| (10.6) |
| 25.4 |
| 19.2 |
| 28.0 |
| 23.6 |
| 21.7 |
| 20.7 |
| 25.7 |
| (15.2) |
| 19.9 |
| 4.7 |
| 36.0 |
| 24.5 |
| 14.9 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.8) |
| 8.1 |
| 1.7 |
| (2.3) |
| (22.4) |
| 4.5 |
| 5.9 |
| 0.4 |
| (6.6) |
| 29.1 |
| (10.6) |
| 25.4 |
| 19.2 |
| 28.0 |
| 23.6 |
| 21.7 |
| 20.7 |
| 25.7 |
| (15.2) |
| 19.9 |
| 4.7 |
| 36.0 |
| 24.5 |
| 14.9 |
| 26.0 |
| (0.14) |
| (1.42) |
| 0.28 |
| - |
| 0.02 |
| (0.41) |
| 1.81 |
| - |
| 1.57 |
| 1.18 |
| 1.71 |
| - |
| 1.29 |
| 1.22 |
| 1.51 |
| - |
| 1.16 |
| 0.27 |
| 2.04 |
| - |
| 0.82 |
| 1.43 |
| 15.9 |
| 15.8 |
| 15.8 |
| - |
| 15.8 |
| 15.8 |
| 15.8 |
| - |
| 16.0 |
| 16.1 |
| 16.1 |
| - |
| 16.6 |
| 16.7 |
| 16.7 |
| - |
| 16.8 |
| 17.0 |
| 17.4 |
| - |
| 17.8 |
| 17.9 |
| 15.9 |
| 15.8 |
| 16.0 |
| - |
| 15.9 |
| 15.8 |
| 16.0 |
| - |
| 16.1 |
| 16.2 |
| 16.4 |
| - |
| 16.8 |
| 16.9 |
| 17.0 |
| - |
| 17.2 |
| 17.2 |
| 17.6 |
| - |
| 18.2 |
| 18.2 |
| 11.1 |
| 16.9 |
| 18.5 |
| 12.3 |
| 4.7 |
| 45.6 |
| 9.6 |
| 40.7 |
| 32.4 |
| 43.0 |
| 36.9 |
| 34.9 |
| 34.7 |
| 37.1 |
| 41.9 |
| 41.5 |
| 12.5 |
| 59.3 |
| 48.6 |
| 29.8 |
| 57.9 |