| (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 | 480.5 | 468.5 | 493.8 | 483.4 | 442.9 | 444.1 | 462.3 | 463.6 | 469.8 | 467.1 | 490.6 | 495.4 | 500.1 | 484.8 | 492.2 | 492.4 | ||||||||||||||||||||||||
| (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 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,926.2 | 1,888.6 | 1,839.7 | 1,953.3 | 1,943.6 | 1,761.2 | 1,417.7 | 1,133.5 | 867.5 | 820.1 | 746.7 | 737.6 | 765.9 | 729.4 | 708.2 | 683.2 | 544.1 | 451.5 |
| Cost of Revenue | 1,231.4 | 1,209.3 | 1,153.7 | 1,247.7 | 1,330.9 | 1,166.5 | 904.2 | 741.4 | 555.2 | 528.6 | 466.6 | 459.8 | 492.7 | 468.3 | 469.5 | 460.6 | 351.3 | 294.7 |
| Gross Profit | 694.8 | 679.4 | 686.0 | 705.6 | 612.7 | 594.6 | 513.4 | 392.1 | 312.3 | 291.5 | 280.1 | 277.7 | 273.2 | 261.1 | 238.7 | 222.7 | 192.8 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | 60.7 | 57.3 | 50.3 | 46.0 | 44.9 | 40.0 | 32.1 | 24.5 | 23.9 | 22.5 | 22.1 | 22.1 | 21.6 | 20.0 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 59.0 | 53.0 | 194.7 | 214.5 | 52.3 | 150.5 | 59.4 | 46.1 | 87.8 | 62.7 | 85.4 | 74.6 | 77.4 | 71.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | 0.1 | 0.2 | 2.1 | 2.5 | 2.0 | 1.6 | 2.5 | 1.0 | 0.6 | 1.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 24.2 | 24.6 | 49.3 | 55.6 | 24.9 | 34.9 | (5.3) | 2.1 | 25.1 | 41.7 | 23.2 | 17.8 | 23.5 | 20.5 | 15.6 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.25 | (0.14) | 6.51 | 6.27 | (0.89) | 6.79 | 2.23 | 2.08 | 4.46 | 1.53 | 4.64 | 3.84 | 4.27 | 4.28 | 3.64 | 3.71 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 127.6 | 118.8 | 255.6 | 275.3 | 113.1 | 213.0 | 116.8 | 73.3 | 95.3 | 70.2 | 92.5 | 81.6 | 81.9 | 75.4 | 59.5 | 55.0 | ||
| 474.2 |
| 447.0 |
| 449.1 |
| 435.3 |
| 429.8 |
| 385.9 |
| 367.2 |
| 286.0 |
| 378.6 |
| 391.3 |
| 325.1 |
| 205.9 |
| 211.2 |
| 211.5 |
| 222.0 |
| 222.0 |
| 212.1 |
| 211.1 |
| 212.9 |
| 201.2 |
| 194.9 |
| 191.2 |
| 190.4 |
| 186.9 |
| Cost of Revenue | 303.7 | 303.0 | 313.0 | 311.7 | 281.7 | 287.9 | 289.7 | 287.8 | 288.2 | 296.0 | 307.3 | 317.8 | 326.7 | 328.5 | 331.5 | 342.8 | 328.1 | 308.2 | 303.9 | 280.8 | 273.6 | 243.8 | 227.0 | 188.7 | 244.7 | 255.2 | 220.1 | 130.7 | 135.4 | 136.6 | 140.9 | 141.0 | 136.6 | 137.1 | 138.1 | 129.3 | 124.0 | 121.4 | 119.5 | 115.5 |
| Gross Profit | 176.7 | 165.5 | 180.9 | 171.7 | 161.3 | 156.2 | 172.5 | 175.7 | 181.6 | 171.2 | 183.3 | 177.7 | 173.5 | 156.3 | 160.7 | 149.6 | 146.1 | 138.9 | 145.1 | 154.5 | 156.2 | 142.0 | 140.2 | 97.4 | 133.9 | 136.1 | 105.1 | 75.2 | 75.8 | 74.8 | 81.1 | 80.9 | 75.4 | 74.0 | 74.8 | 71.8 | 70.9 | 69.8 | 70.9 | 71.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 135.8 | 130.3 | 126.5 | 126.6 | 119.0 | 125.4 | 118.2 | 116.9 | 124.2 | 121.3 | 122.8 | 119.9 | 119.5 | 121.1 | 115.5 | 115.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 17.7 | 17.3 | 17.0 | 16.7 | 14.9 | 15.0 | 15.3 | 15.4 | 15.2 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 16.1 | - | 16.4 | 16.1 | 14.2 | - | 14.6 | 14.7 | 14.5 | - | 14.5 | 14.7 | 14.5 | - | 14.1 | 14.7 | 14.6 | |||||||||||||||||||||||
| Other Operating Expenses | 0.3 | (0.3) | (0.3) | 0.4 | 0.3 | (0.2) | 0.1 | 0.2 | 0.1 | 0.2 | 0.0 | (0.2) | 0.1 | (0.0) | 0.0 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 33.6 | 31.2 | 46.6 | (52.5) | 27.6 | 29.0 | 51.7 | 58.4 | 55.5 | 48.3 | 59.5 | 56.8 | 49.9 | (53.6) | 44.6 | 31.9 | 29.4 | 30.7 | 36.0 | 38.8 | 44.9 | 34.7 | 34.9 | 2.2 | (12.4) | 20.3 | (14.5) | 20.5 | 19.8 | 20.1 | 24.9 | 22.6 | 20.2 | 17.1 | 14.0 | 17.9 | 13.8 | 21.0 | 21.9 | 22.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | 0.6 | 0.4 | 0.5 | 0.5 | 0.6 | 0.5 | 0.7 | 0.8 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 |
| Interest Expense | 9.9 | 10.8 | 10.9 | 12.8 | 9.5 | 9.1 | 10.3 | 10.8 | 10.8 | 9.8 | 12.6 | 14.4 | 13.9 | 12.2 | 9.5 | 6.1 | 4.7 | 6.9 | ||||||||||||||||||||||
| Income From Equity Investments | 3.2 | 2.9 | 4.3 | 4.9 | 3.1 | 4.0 | 2.4 | 2.6 | 2.0 | 4.7 | 3.3 | 2.8 | 4.6 | 2.6 | (0.2) | (1.3) | ||||||||||||||||||||||||
| Other Non-Operating Income | (0.0) | (0.3) | (0.3) | (0.7) | (0.7) | (0.9) | 0.8 | 0.4 | 1.1 | (2.1) | (2.7) | (3.6) | (2.2) | (2.1) | 0.1 | (8.4) | (2.2) | |||||||||||||||||||||||
| Pre-Tax Income | 23.7 | 20.2 | 35.4 | (65.9) | 17.4 | 19.0 | 42.2 | 48.1 | 45.8 | 34.2 | 44.0 | 40.5 | 34.4 | (68.0) | 36.3 | 17.0 | 21.9 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 7.1 | 2.3 | 9.3 | 5.5 | 7.5 | 8.8 | 12.2 | 15.8 | 12.5 | 18.6 | 13.6 | 13.8 | 9.5 | 10.5 | 10.2 | 1.4 | 2.9 | 8.2 | 0.8 | 15.2 | 10.7 | 2.3 | 2.2 | 3.2 | (13.1) | (2.0) | (5.6) | 4.8 | 4.9 | 11.5 | 4.3 | 3.7 | 5.6 | 27.4 | 3.1 | 4.2 | 6.9 | 3.6 | 6.1 | 7.2 |
| Net Income From Continuing Ops | 19.7 | 20.8 | 30.5 | (66.6) | 12.9 | 14.2 | 32.4 | 34.9 | 35.3 | 20.2 | 33.7 | 29.4 | 29.5 | (79.6) | 29.5 | 14.4 | 19.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 19.7 | 20.8 | 30.5 | (66.6) | 12.9 | 14.2 | 32.4 | 34.9 | 35.3 | 20.2 | 33.7 | 29.4 | 29.5 | (79.6) | 29.5 | 14.4 | 19.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 19.7 | 20.7 | 30.5 | (66.6) | 12.9 | 14.2 | 32.3 | 34.9 | 35.2 | 20.2 | 33.7 | 29.3 | 29.5 | (76.0) | 25.9 | 14.3 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.1 | 0.1 | 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 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 19.7 | 20.7 | 30.4 | (66.5) | 12.9 | 14.2 | 32.3 | 34.8 | 35.1 | 20.1 | 33.5 | 29.2 | 29.4 | (75.6) | 25.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.13 | - | 1.75 | (3.78) | 0.73 | - | 1.81 | 1.94 | 1.96 | - | 1.87 | 1.63 | 1.64 | - | 1.44 | 0.80 | 1.11 | - | 1.74 | 1.88 | 2.16 | - | 1.53 | (0.43) | (1.60) | - | (0.80) | 1.17 | 1.04 | - | 1.48 | 1.44 | 0.96 | - | 0.84 | 0.90 | 0.53 | - | 1.21 | 1.13 |
| EPS Diluted | 1.13 | - | 1.75 | (3.78) | 0.73 | - | 1.81 | 1.94 | 1.95 | - | 1.87 | 1.63 | 1.64 | - | 1.44 | 0.80 | 1.11 | - | ||||||||||||||||||||||
| Shares Basic | 17.3 | - | 17.4 | 17.6 | 17.6 | - | 17.8 | 17.9 | 17.9 | - | 17.9 | 17.9 | 17.9 | - | 17.8 | 17.8 | 17.8 | - | ||||||||||||||||||||||
| Shares Diluted | 17.4 | - | 17.4 | 17.6 | 17.7 | - | 17.9 | 17.9 | 17.9 | - | 17.9 | 17.9 | 17.9 | - | 17.9 | 17.8 | 17.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 51.3 | 48.5 | 63.7 | (35.8) | 42.5 | 44.0 | 67.0 | 73.9 | 70.7 | - | - | - | - | - | - | - | - | - | - | - | 67.0 | - | - | - | 8.8 | - | - | - | 24.7 | - | - | - | 23.4 | - | - | - | 16.9 | - | - | - |
| EBIT | 33.6 | 31.2 | 46.6 | (52.5) | 27.6 | 29.0 | 51.7 | 58.4 | 55.5 | 48.3 | 59.5 | 56.8 | 49.9 | (53.6) | 44.6 | 31.9 | 29.4 | 30.7 | 36.0 | |||||||||||||||||||||
| 156.8 |
| 18.8 |
| 15.7 |
| - |
| Selling General & Administrative | 519.1 | 502.4 | 484.8 | 483.6 | 464.2 | 418.9 | 380.8 | 283.8 | 207.9 | 198.8 | 193.7 | 196.4 | 195.9 | 189.8 | 175.5 | 164.7 | 139.2 | 126.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 68.7 | 65.8 | 60.9 | 60.8 | 60.7 | 62.6 | 57.5 | 27.1 | 7.5 | 7.5 | 7.1 | 7.0 | 4.6 | 4.1 | (3.8) | (2.9) | (1.1) | 9.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.7 | 0.4 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | 779.7 | 757.3 | 661.3 | 663.0 | 688.5 | 658.2 | 645.0 | 625.3 | 495.9 | 425.4 |
| 63.2 |
| 57.9 |
| 48.1 |
| 26.1 |
| 1.2 |
| 0.7 |
| Interest Expense | 44.4 | 44.0 | 41.0 | 50.7 | 32.6 | 22.3 | 26.6 | 17.0 | 4.0 | 1.4 | 2.9 | 2.6 | 2.4 | 2.9 | 4.3 | 4.7 | 5.2 | 5.5 |
| Income From Equity Investments | 15.3 | 15.2 | 11.0 | 15.3 | 2.0 | 9.4 | 7.4 | 5.1 | 1.8 | 3.3 | 2.3 | 0.3 | 3.5 | 6.5 | 2.9 | 3.1 | 0.8 | 0.9 |
| Other Non-Operating Income | (1.2) | (1.9) | 1.4 | (10.7) | (12.6) | 18.9 | (5.6) | (0.3) | (0.6) | (0.7) | (0.5) | (3.4) | 0.8 | 3.5 | 3.4 | 5.1 | 2.1 | 2.4 |
| Pre-Tax Income | 13.3 | 7.0 | 155.1 | 153.1 | 7.1 | 147.0 | 27.1 | 28.9 | 83.1 | 60.7 | 84.0 | 70.2 | 78.3 | 72.8 | 62.9 | 59.4 | 46.2 | 23.7 |
| 14.3 |
| 12.6 |
| 7.1 |
| Net Income From Continuing Ops | 4.4 | (2.4) | 116.7 | 112.9 | (15.8) | 121.4 | 39.8 | 31.9 | 59.8 | 22.3 | 63.0 | 52.7 | 56.5 | 56.3 | 47.4 | 45.9 | 32.1 | 16.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4.4 | (2.4) | 116.7 | 112.9 | (15.8) | 121.4 | 39.8 | 31.9 | 59.8 | 22.3 | 63.0 | 52.7 | 58.3 | 58.9 | 50.2 | 48.2 | 34.4 | 17.5 |
| Net Income Attributable To Parent | 4.3 | (2.5) | 116.6 | 112.7 | (15.9) | 121.4 | 39.7 | 31.6 | 59.5 | 20.3 | 61.4 | 51.2 | 56.5 | 56.3 | 47.4 | 45.9 | 32.1 | 16.2 |
| Less: Minority Interest | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 2.0 | 1.6 | 1.5 | 1.8 | 2.5 | 2.8 | 2.3 | 2.3 | 1.3 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4.3 | (2.5) | 116.3 | 112.2 | (15.8) | 120.9 | 39.5 | 31.5 | 59.2 | 20.1 | 60.9 | 50.7 | 56.0 | 55.9 | 46.9 | 45.1 | 31.5 | 16.2 |
| 2.85 |
| 1.48 |
| EPS Diluted | 0.25 | (0.14) | 6.51 | 6.26 | (0.89) | 6.77 | 2.22 | 2.08 | 4.45 | 1.52 | 4.63 | 3.84 | 4.26 | 4.27 | 3.63 | 3.66 | 2.80 | 1.47 |
| Shares Basic | 17.3 | 17.5 | 17.9 | 17.9 | 17.8 | 17.8 | 17.7 | 15.1 | 13.3 | 13.2 | 13.1 | 13.2 | 13.1 | 13.0 | 12.9 | 12.2 | 11.0 | - |
| Shares Diluted | 17.4 | 17.5 | 17.9 | 17.9 | 17.9 | 17.9 | 17.8 | 15.2 | 13.3 | 13.2 | 13.2 | 13.2 | 13.1 | 13.1 | 12.9 | 12.3 | 11.2 | - |
| 47.0 |
| 35.6 |
| EBIT | 59.0 | 53.0 | 194.7 | 214.5 | 52.3 | 150.5 | 59.4 | 46.1 | 87.8 | 62.7 | 85.4 | 74.6 | 77.4 | 71.2 | 63.2 | 57.9 | 48.1 | 26.1 |
| 111.8 |
| 101.7 |
| 104.2 |
| 108.7 |
| 104.3 |
| 98.3 |
| 97.0 |
| 86.7 |
| 98.7 |
| 101.5 |
| 80.8 |
| 50.0 |
| 51.5 |
| 50.5 |
| 53.3 |
| 54.1 |
| 50.0 |
| 50.1 |
| 51.1 |
| 49.6 |
| 48.1 |
| 48.9 |
| 47.9 |
| 48.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| - |
| 21.2 |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.4 |
| (0.1) |
| - |
| (0.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 4.8 |
| 5.8 |
| 3.4 |
| 7.1 |
| 7.1 |
| 8.9 |
| 7.9 |
| 6.6 |
| 1.3 |
| 1.2 |
| (0.8) |
| 1.5 |
| 1.6 |
| 1.7 |
| (0.9) |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.8 |
| 1.7 |
| 0.8 |
| 1.6 |
| 5.2 |
| 3.8 |
| 1.8 |
| 1.1 |
| 0.7 |
| 2.3 |
| 1.8 |
| 0.6 |
| 0.4 |
| 0.1 |
| 0.7 |
| 1.2 |
| (0.3) |
| 1.2 |
| 0.6 |
| 0.5 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.5 |
| (0.5) |
| 0.6 |
| 14.0 |
| 4.7 |
| 16.8 |
| (0.2) |
| (1.0) |
| (21.2) |
| 0.1 |
| 0.2 |
| 0.0 |
| (0.6) |
| (0.0) |
| (0.5) |
| 0.3 |
| (0.4) |
| 0.7 |
| 0.2 |
| (1.6) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.3) |
| 24.7 |
| 31.0 |
| 47.2 |
| 44.1 |
| 47.0 |
| 27.8 |
| (5.6) |
| (42.1) |
| 11.0 |
| (20.4) |
| 19.8 |
| 18.4 |
| 19.2 |
| 23.4 |
| 21.8 |
| 18.7 |
| 16.8 |
| 14.2 |
| 16.1 |
| 13.5 |
| 20.6 |
| 21.6 |
| 22.2 |
| 18.1 |
| 31.1 |
| 33.6 |
| 38.6 |
| 48.5 |
| 27.3 |
| (7.7) |
| (28.3) |
| 15.3 |
| (13.0) |
| 15.6 |
| 13.9 |
| 7.9 |
| 19.8 |
| 19.4 |
| 12.8 |
| (9.4) |
| 11.7 |
| 12.3 |
| 7.6 |
| 17.9 |
| 16.4 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.1 |
| 31.1 |
| 33.6 |
| 38.6 |
| 48.5 |
| 27.3 |
| (7.7) |
| (28.3) |
| 15.3 |
| (13.0) |
| 15.6 |
| 13.9 |
| 7.9 |
| 19.8 |
| 19.4 |
| 12.8 |
| (9.4) |
| 11.7 |
| 12.3 |
| 7.6 |
| 17.9 |
| 16.4 |
| 15.4 |
| 19.8 |
| 18.1 |
| 31.1 |
| 33.6 |
| 38.6 |
| 48.5 |
| 27.3 |
| (7.7) |
| (28.4) |
| 15.2 |
| (13.1) |
| 15.6 |
| 13.8 |
| 7.8 |
| 19.7 |
| 19.2 |
| 12.7 |
| (9.8) |
| 11.1 |
| 11.9 |
| 7.0 |
| 17.4 |
| 16.0 |
| 15.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.6 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| 19.7 |
| 18.1 |
| 30.9 |
| 33.4 |
| 38.5 |
| 48.3 |
| 27.2 |
| (7.7) |
| (28.3) |
| 15.2 |
| (13.0) |
| 15.6 |
| 13.8 |
| 7.8 |
| 19.6 |
| 19.2 |
| 12.7 |
| (9.7) |
| 11.1 |
| 11.8 |
| 6.9 |
| 17.3 |
| 15.9 |
| 14.9 |
| 1.73 |
| 1.88 |
| 2.15 |
| - |
| 1.53 |
| (0.43) |
| (1.60) |
| - |
| (0.80) |
| 1.17 |
| 1.03 |
| - |
| 1.47 |
| 1.44 |
| 0.95 |
| - |
| 0.83 |
| 0.89 |
| 0.52 |
| - |
| 1.21 |
| 1.13 |
| 17.8 |
| 17.8 |
| 17.8 |
| - |
| 17.7 |
| 17.7 |
| 17.7 |
| - |
| 16.2 |
| 13.3 |
| 13.3 |
| - |
| 13.3 |
| 13.3 |
| 13.2 |
| - |
| 13.2 |
| 13.2 |
| 13.2 |
| - |
| 13.1 |
| 13.1 |
| 17.9 |
| 17.8 |
| 17.9 |
| - |
| 17.8 |
| 17.7 |
| 17.7 |
| - |
| 16.2 |
| 13.4 |
| 13.3 |
| - |
| 13.3 |
| 13.3 |
| 13.3 |
| - |
| 13.3 |
| 13.2 |
| 13.2 |
| - |
| 13.2 |
| 13.1 |
| 38.8 |
| 44.9 |
| 34.7 |
| 34.9 |
| 2.2 |
| (12.4) |
| 20.3 |
| (14.5) |
| 20.5 |
| 19.8 |
| 20.1 |
| 24.9 |
| 22.6 |
| 20.2 |
| 17.1 |
| 14.0 |
| 17.9 |
| 13.8 |
| 21.0 |
| 21.9 |
| 22.7 |