| (in millions of USD, except per-share data) | 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 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 242.6 | 199.6 | 177.6 | 148.4 | 162.0 | 166.1 | 181.3 | 181.7 | 172.1 | 171.2 | 202.3 | 190.9 | 173.0 | 176.2 | 286.3 | 372.1 | ||||||||||||||||||||||||
| (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 | 768.2 | 654.1 | 706.2 | 742.5 | 1,503.6 | 1,517.7 | 623.2 | 540.1 | 889.1 | 809.0 | 627.2 | 536.5 | 568.6 | 534.9 | 791.0 | 830.4 | 762.8 | 225.2 |
| Cost of Revenue | 399.1 | 376.2 | 437.5 | 383.8 | 755.3 | 820.7 | 325.2 | 285.5 | 479.7 | 426.9 | 346.2 | 284.5 | 295.0 | 288.0 | 423.6 | 442.5 | 427.1 | 136.4 |
| Gross Profit | 369.1 | 277.9 | 268.8 | 358.7 | 748.3 | 697.0 | 298.0 | 254.6 | 409.4 | 382.1 | 281.0 | 251.9 | 273.6 | 246.9 | 367.4 | 387.9 | 335.7 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 153.4 | 149.6 | 151.2 | 144.7 | 136.9 | 137.5 | 123.5 | 116.2 | 119.6 | 100.2 | 92.4 | 90.0 | 83.1 | 61.6 | 63.4 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 51.2 | (3.2) | (92.5) | 39.4 | 470.1 | 412.4 | 58.5 | 21.6 | 166.6 | 113.1 | 54.0 | 38.6 | 77.0 | 65.8 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 20.6 | 23.8 | 34.2 | 32.9 | 7.1 | 2.3 | 7.5 | 15.1 | 12.0 | 6.5 | 3.3 | 1.6 | 1.2 | 0.9 | 0.8 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 16.6 | 20.3 | 10.7 | 15.1 | 43.4 | 47.3 | 12.0 | 22.9 | 120.7 | (7.4) | 7.7 | (12.9) | 14.1 | 7.3 | 13.7 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.05 | 0.00 | (1.24) | 1.01 | 7.21 | 5.92 | 0.83 | 0.18 | 0.82 | 1.78 | 0.69 | 0.69 | 0.82 | 0.79 | 2.17 | 1.77 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 67.9 | 14.8 | (67.8) | 68.3 | 491.4 | 432.3 | 78.2 | 41.9 | 185.6 | 129.3 | 70.2 | 57.6 | 90.5 | 84.3 | 196.5 | 187.8 | ||
| 384.3 |
| 460.9 |
| 485.3 |
| 424.3 |
| 340.2 |
| 267.9 |
| 177.7 |
| 150.5 |
| 150.7 |
| 144.3 |
| 139.8 |
| 127.1 |
| 115.9 |
| 157.2 |
| 184.8 |
| 268.8 |
| 221.8 |
| 213.7 |
| 215.9 |
| 243.9 |
| 199.6 |
| 149.6 |
| 145.8 |
| 216.4 |
| Cost of Revenue | 122.9 | 100.7 | 96.3 | 79.2 | 121.6 | 79.0 | 93.7 | 96.9 | 155.6 | 91.3 | 106.5 | 100.9 | 88.9 | 87.5 | 153.6 | 181.5 | 182.6 | 237.7 | 254.0 | 228.6 | 191.7 | 146.4 | 88.8 | 81.0 | 81.4 | 73.9 | 74.4 | 68.3 | 60.3 | 82.4 | 99.0 | 141.9 | 122.3 | 116.5 | 108.5 | 129.9 | 107.4 | 81.2 | 84.9 | 116.4 |
| Gross Profit | 119.7 | 99.0 | 81.2 | 69.2 | 40.4 | 87.1 | 87.7 | 84.7 | 16.5 | 79.9 | 95.8 | 90.0 | 84.1 | 88.7 | 132.7 | 190.7 | 201.7 | 223.2 | 231.3 | 195.7 | 148.5 | 121.5 | 88.9 | 69.4 | 69.3 | 70.4 | 65.4 | 58.8 | 55.6 | 74.8 | 85.8 | 127.0 | 99.4 | 97.2 | 107.4 | 114.0 | 92.3 | 68.4 | 60.9 | 100.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 38.4 | 40.4 | 38.8 | 35.7 | 37.2 | 37.8 | 38.8 | 37.9 | 37.7 | 36.8 | 37.6 | 36.6 | 36.0 | 34.5 | 32.4 | 34.0 | 37.3 | 33.2 | 34.9 | 36.1 | 34.9 | 31.5 | 35.6 | 30.5 | 29.1 | 28.3 | 28.6 | 28.2 | 29.6 | 29.8 | 30.7 | 30.0 | 28.7 | 30.3 | 27.7 | 26.0 | 25.0 | 21.5 | 22.8 | 23.0 |
| Selling General & Administrative | 42.7 | 40.8 | 41.5 | 39.6 | 48.0 | 38.6 | 46.2 | 38.5 | 39.5 | 41.4 | 38.7 | 36.4 | 35.5 | 42.4 | 32.8 | 33.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 3.7 | 4.0 | 5.5 | 3.6 | 3.8 | 5.0 | 7.4 | 3.7 | 5.6 | 8.0 | 11.5 | 6.8 | 5.0 | 5.6 | 7.8 | 4.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.3 | 0.3 | 0.3 | 0.3 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.8 | 1.6 | 1.4 | - | 1.1 | 1.2 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 81.1 | 81.1 | 80.3 | 75.3 | 125.1 | 0.4 | 85.0 | 76.5 | 121.6 | 78.2 | 76.4 | 94.5 | 71.5 | 76.9 | 65.1 | 68.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 38.6 | 17.8 | 0.9 | (6.1) | (84.7) | 86.6 | 2.7 | 8.3 | (105.2) | 1.7 | 19.5 | (4.5) | 12.6 | 11.8 | 67.5 | 122.1 | 129.3 | 151.1 | 154.8 | 120.5 | 83.1 | 54.0 | 23.0 | 11.0 | 11.1 | 13.4 | 7.7 | 1.8 | (2.5) | 14.6 | 24.6 | 64.5 | 38.4 | 39.2 | 41.8 | 15.7 | 36.5 | 19.1 | 5.3 | 38.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 4.0 | 4.8 | 5.9 | 6.0 | 5.6 | 6.4 | 7.4 | 8.1 | 8.8 | 9.9 | 9.5 | 8.8 | 8.0 | 6.6 | 4.0 | 2.2 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 1.4 | 2.7 | 2.8 | 3.5 | 4.0 | 3.9 | 3.8 | 3.6 | 3.5 | 3.0 | 2.0 | 2.0 | 1.8 | 1.6 | 1.2 | 1.0 | 1.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 42.5 | 22.5 | 6.7 | (0.1) | (79.1) | 93.0 | 10.1 | 16.3 | (96.3) | 11.6 | 28.9 | 4.3 | 20.6 | 18.3 | 71.5 | 124.2 | 129.7 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 7.4 | 5.7 | 0.3 | 3.2 | 5.4 | 11.3 | (2.0) | 4.1 | 6.4 | 2.3 | 5.6 | 0.1 | 5.6 | 3.8 | 6.6 | 5.2 | 13.7 | 17.9 | 21.6 | 7.2 | 12.2 | 6.3 | 8.0 | 0.7 | 1.2 | 2.1 | 3.8 | 3.9 | 4.7 | 10.6 | (1.8) | 7.3 | 4.8 | 110.4 | 2.5 | (17.7) | 5.2 | 2.6 | (5.6) | 7.5 |
| Net Income From Continuing Ops | 35.1 | 16.8 | 6.4 | (3.3) | (84.5) | 81.6 | 12.1 | 12.3 | (102.7) | 9.3 | 23.4 | 4.2 | 15.0 | 14.6 | 64.9 | 119.0 | 116.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 35.1 | 16.8 | 6.4 | (3.3) | (84.5) | 81.6 | 12.1 | 12.3 | (102.7) | 9.3 | 23.4 | 4.2 | 15.0 | 14.6 | 64.9 | 119.0 | 116.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 35.1 | 16.8 | 6.4 | (3.3) | (84.5) | 81.6 | 12.1 | 12.3 | (102.7) | 9.3 | 23.4 | 4.2 | 15.0 | 14.6 | 64.9 | 119.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 35.1 | 16.8 | 6.4 | (3.3) | (84.5) | 81.6 | 12.1 | 12.3 | (102.7) | 9.3 | 23.4 | 4.2 | 15.0 | 14.6 | 64.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.67 | 0.32 | - | (0.06) | (1.59) | 1.52 | - | 0.22 | (1.83) | 0.16 | - | 0.07 | 0.27 | 0.26 | - | 2.02 | 1.89 | 2.14 | - | 1.83 | 1.15 | 0.78 | - | 0.18 | 0.19 | 0.21 | - | 0.02 | (0.05) | 0.11 | - | 0.87 | 0.52 | (0.99) | - | 0.49 | 0.46 | 0.25 | - | 0.45 |
| EPS Diluted | 0.66 | 0.32 | - | (0.06) | (1.59) | 1.51 | - | 0.22 | (1.83) | 0.16 | - | 0.07 | 0.26 | 0.25 | - | 1.99 | 1.86 | 2.11 | ||||||||||||||||||||||
| Shares Basic | 52.3 | 52.3 | - | 52.7 | 53.3 | 53.8 | - | 55.3 | 56.2 | 56.7 | - | 56.6 | 56.7 | 57.1 | - | 59.0 | 61.5 | 62.4 | ||||||||||||||||||||||
| Shares Diluted | 53.1 | 52.5 | - | 52.7 | 53.3 | 54.2 | - | 55.7 | 56.2 | 57.0 | - | 57.5 | 57.6 | 57.7 | - | 60.0 | 62.4 | 63.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 42.2 | 21.8 | 6.4 | (2.5) | (80.8) | 91.7 | 10.1 | 12.0 | (99.5) | 9.7 | 30.9 | 2.3 | 17.6 | 17.4 | 75.3 | 126.2 | 133.4 | 156.4 | 162.8 | 123.9 | 86.4 | 59.2 | 31.8 | 14.2 | 14.0 | 18.2 | 16.7 | 5.0 | 0.9 | 19.3 | 33.4 | 67.5 | 41.2 | 43.6 | 49.4 | 18.1 | 38.8 | 23.0 | 12.7 | 41.0 |
| EBIT | 38.6 | 17.8 | 0.9 | (6.1) | (84.7) | 86.6 | 2.7 | 8.3 | (105.2) | 1.7 | 19.5 | (4.5) | 12.6 | 11.8 | 67.5 | 122.1 | 129.3 | 151.1 | 154.8 | |||||||||||||||||||||
| 88.8 |
| 65.1 |
| 56.7 |
| 53.5 |
| Selling General & Administrative | 164.6 | 167.7 | 165.6 | 153.0 | 140.1 | 147.1 | 116.0 | 116.8 | 123.2 | 133.6 | 134.7 | 123.3 | 113.5 | 119.5 | 124.7 | 152.7 | 131.0 | 106.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 16.8 | 18.0 | 24.7 | 28.9 | 21.3 | 19.8 | 19.7 | 20.3 | 19.0 | 16.3 | 16.2 | 19.0 | 13.5 | 18.5 | 17.3 | 17.8 | 17.5 | 21.2 |
| Amortization of Intangibles | 1.2 | 3.0 | 5.2 | 6.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 317.9 | 281.1 | 361.3 | 319.2 | 278.2 | 284.5 | 239.5 | 233.0 | 242.8 | 269.0 | 227.1 | 213.4 | 196.6 | 181.1 | 188.2 | 217.8 | 187.6 | 162.4 |
| 179.2 |
| 170.1 |
| 148.0 |
| (73.5) |
| 0.6 |
| 0.4 |
| 1.1 |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 1.7 | 2.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.0 | 0.0 | 5.8 | 8.3 | 8.3 | 8.2 |
| Income From Equity Investments | - | - | - | 0.0 | 0.0 | (0.1) | (0.0) | (0.1) | (0.1) | 0.2 | 0.0 | 0.0 | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 71.6 | 20.5 | (58.4) | 72.2 | 477.0 | 414.6 | 64.3 | 34.7 | 177.5 | 118.5 | 56.2 | 39.0 | 77.1 | 66.7 | 174.3 | 162.4 | 140.1 | (76.6) |
| 34.8 |
| (2.0) |
| (13.0) |
| Net Income From Continuing Ops | 55.0 | 0.2 | (69.0) | 57.1 | 433.5 | 367.2 | 52.3 | 11.7 | 56.7 | 126.1 | 48.5 | 51.9 | 63.0 | 59.4 | 160.6 | 127.6 | 142.1 | (63.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.0 |
| Net Income | 55.0 | 0.2 | (69.0) | 57.1 | 433.5 | 367.2 | 52.3 | 11.7 | 56.7 | 126.1 | 48.5 | 51.9 | 63.0 | 59.4 | 160.6 | 127.6 | 142.1 | (41.6) |
| Net Income Attributable To Parent | 55.0 | 0.2 | (69.0) | 57.1 | 433.5 | 367.2 | 52.3 | 11.7 | 56.7 | 126.1 | 48.5 | 51.9 | 63.0 | 59.4 | 160.6 | 127.6 | 142.1 | (41.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 55.0 | 0.2 | (69.0) | 57.1 | 433.5 | 367.2 | 52.3 | 11.7 | 56.7 | 126.1 | 47.1 | 50.6 | 63.0 | 59.4 | 160.6 | 126.9 | 140.6 | (41.6) |
| 2.01 |
| (0.67) |
| EPS Diluted | 1.04 | 0.00 | (1.24) | 0.99 | 7.09 | 5.78 | 0.83 | 0.18 | 0.80 | 1.75 | 0.68 | 0.69 | 0.81 | 0.78 | 2.13 | 1.73 | 1.92 | (0.67) |
| Shares Basic | 52.3 | 53.0 | 55.6 | 56.7 | 60.2 | 62.0 | 62.8 | 65.3 | 69.4 | 70.9 | 70.5 | 75.4 | 76.4 | 75.1 | 73.9 | 71.8 | 70.0 | 62.2 |
| Shares Diluted | 53.1 | 53.2 | 55.6 | 57.5 | 61.2 | 63.5 | 63.4 | 65.9 | 70.4 | 72.1 | 70.8 | 75.7 | 77.3 | 76.2 | 75.5 | 73.3 | 73.5 | 62.2 |
| 165.6 |
| (52.3) |
| EBIT | 51.2 | (3.2) | (92.5) | 39.4 | 470.1 | 412.4 | 58.5 | 21.6 | 166.6 | 113.1 | 54.0 | 38.6 | 77.0 | 65.8 | 179.2 | 170.1 | 148.0 | (73.5) |
| 35.1 |
| 39.0 |
| 41.6 |
| 39.1 |
| 30.5 |
| 35.9 |
| 30.3 |
| 27.9 |
| 29.2 |
| 28.7 |
| 29.2 |
| 28.7 |
| 28.5 |
| 30.4 |
| 30.5 |
| 32.5 |
| 32.4 |
| 27.8 |
| 37.9 |
| 37.1 |
| 30.7 |
| 27.9 |
| 32.8 |
| 38.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 5.3 |
| 8.0 |
| 3.5 |
| 3.2 |
| 5.1 |
| 8.8 |
| 3.3 |
| 2.9 |
| 4.8 |
| 9.0 |
| 3.2 |
| 3.4 |
| 4.8 |
| 8.8 |
| 3.0 |
| 2.7 |
| 4.5 |
| 7.6 |
| 2.4 |
| 2.3 |
| 3.9 |
| 7.3 |
| 2.4 |
| 1.3 |
| - |
| 1.3 |
| 1.4 |
| 2.0 |
| - |
| 1.8 |
| 1.8 |
| 1.8 |
| - |
| 1.8 |
| 1.9 |
| 1.9 |
| - |
| 2.0 |
| 2.0 |
| 1.9 |
| - |
| 1.5 |
| 1.5 |
| 1.5 |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.4 |
| 72.1 |
| 76.5 |
| 75.2 |
| 65.4 |
| 67.4 |
| 65.8 |
| 58.5 |
| 58.2 |
| 57.0 |
| 57.7 |
| 57.0 |
| 58.0 |
| 60.2 |
| 61.2 |
| 62.5 |
| 61.0 |
| 58.0 |
| 65.6 |
| 98.3 |
| 55.8 |
| 49.4 |
| 55.6 |
| 61.4 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.4 |
| 0.7 |
| 0.6 |
| 0.9 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.1 |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.0 |
| 0.2 |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.5 |
| 155.3 |
| 121.0 |
| 83.6 |
| 54.7 |
| 23.7 |
| 11.9 |
| 13.1 |
| 15.7 |
| 10.3 |
| 5.2 |
| 1.1 |
| 18.1 |
| 27.9 |
| 67.7 |
| 41.2 |
| 40.9 |
| 43.6 |
| 17.2 |
| 37.8 |
| 20.0 |
| 6.1 |
| 39.3 |
| 133.6 |
| 133.7 |
| 113.8 |
| 71.3 |
| 48.4 |
| 15.8 |
| 11.2 |
| 11.9 |
| 13.5 |
| 6.4 |
| 1.3 |
| (3.6) |
| 7.5 |
| 29.6 |
| 60.3 |
| 36.3 |
| (69.5) |
| 41.2 |
| 34.8 |
| 32.7 |
| 17.4 |
| 11.7 |
| 31.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.6 |
| 133.7 |
| 113.8 |
| 71.3 |
| 48.4 |
| 15.8 |
| 11.2 |
| 11.9 |
| 13.5 |
| 6.4 |
| 1.3 |
| (3.6) |
| 7.5 |
| 29.6 |
| 60.3 |
| 36.3 |
| (69.5) |
| 41.2 |
| 34.8 |
| 32.7 |
| 17.4 |
| 11.7 |
| 31.8 |
| 116.0 |
| 133.6 |
| 133.7 |
| 113.8 |
| 71.3 |
| 48.4 |
| 15.8 |
| 11.2 |
| 11.9 |
| 13.5 |
| 6.4 |
| 1.3 |
| (3.6) |
| 7.5 |
| 29.6 |
| 60.3 |
| 36.3 |
| (69.5) |
| 41.2 |
| 34.8 |
| 32.7 |
| 17.4 |
| 11.7 |
| 31.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.0 |
| 116.0 |
| 133.6 |
| 133.7 |
| 113.8 |
| 71.3 |
| 48.4 |
| 15.8 |
| 11.2 |
| 11.9 |
| 13.5 |
| 6.4 |
| 1.3 |
| (3.6) |
| 7.5 |
| 29.6 |
| 60.3 |
| 36.3 |
| (69.5) |
| 41.2 |
| 34.8 |
| 32.7 |
| 17.4 |
| 10.3 |
| 31.8 |
| - |
| 1.79 |
| 1.13 |
| 0.77 |
| - |
| 0.18 |
| 0.19 |
| 0.21 |
| - |
| 0.02 |
| (0.05) |
| 0.11 |
| - |
| 0.86 |
| 0.51 |
| (0.99) |
| - |
| 0.48 |
| 0.45 |
| 0.24 |
| - |
| 0.45 |
| - |
| 62.0 |
| 62.1 |
| 62.0 |
| - |
| 62.3 |
| 63.7 |
| 63.6 |
| - |
| 64.7 |
| 65.9 |
| 67.2 |
| - |
| 69.1 |
| 70.4 |
| 70.6 |
| - |
| 71.1 |
| 71.0 |
| 70.9 |
| - |
| 70.4 |
| - |
| 63.5 |
| 63.2 |
| 62.7 |
| - |
| 62.8 |
| 64.2 |
| 64.1 |
| - |
| 65.4 |
| 65.9 |
| 67.9 |
| - |
| 70.3 |
| 71.4 |
| 70.6 |
| - |
| 72.5 |
| 72.3 |
| 71.8 |
| - |
| 70.8 |
| 120.5 |
| 83.1 |
| 54.0 |
| 23.0 |
| 11.0 |
| 11.1 |
| 13.4 |
| 7.7 |
| 1.8 |
| (2.5) |
| 14.6 |
| 24.6 |
| 64.5 |
| 38.4 |
| 39.2 |
| 41.8 |
| 15.7 |
| 36.5 |
| 19.1 |
| 5.3 |
| 38.6 |