| (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 | 479.6 | 463.1 | 513.7 | 525.4 | 484.8 | 458.6 | 498.5 | 523.8 | 500.2 | 452.3 | 498.2 | 526.5 | 549.0 | 252.2 | 551.5 | 426.4 | ||||||||||||||||||||||||
| (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 | 1,981.8 | 1,987.0 | 1,981.1 | 2,026.0 | 1,636.9 | 930.7 | 1,074.4 | 1,022.8 | 1,041.3 | 982.1 | 839.9 | 764.1 | 794.3 | 772.8 | 778.5 | 788.3 | 727.3 | 719.6 |
| Cost of Revenue | 1,606.6 | 1,624.1 | 1,617.0 | 1,670.2 | 1,330.9 | 747.5 | 766.1 | 732.8 | 762.8 | 698.7 | 582.0 | 539.7 | 575.5 | 520.1 | 519.0 | 545.3 | 532.1 | 531.8 |
| Gross Profit | 375.2 | 362.9 | 364.1 | 355.8 | 306.0 | 183.2 | 308.3 | 290.0 | 278.5 | 283.4 | 257.9 | 224.4 | 218.8 | 252.7 | 259.5 | 243.0 | 195.2 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 22.8 | 23.6 | 23.0 | 21.2 | 18.8 | 11.8 | 13.8 | 13.5 | 15.2 | 17.8 | 17.5 | 14.0 | 15.7 | 15.3 | 9.9 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 53.5 | (384.4) | 6.3 | (413.9) | (40.2) | (16.2) | 128.8 | 134.0 | 135.0 | 128.3 | 110.0 | 103.0 | 106.1 | 124.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (97.9) | (125.6) | (30.2) | 26.8 | (27.6) | (28.2) | 18.4 | 15.2 | 10.7 | 69.6 | 15.4 | 21.6 | 20.5 | 53.0 | 49.5 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.39 | (6.19) | (0.90) | (5.69) | (0.18) | 2.83 | 2.68 | 2.78 | 3.07 | 1.12 | 2.71 | 2.95 | 2.94 | 2.43 | 2.54 | 2.75 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | (243.4) | 150.1 | (266.1) | 69.7 | 50.9 | 198.9 | 191.7 | 196.6 | 187.8 | 154.5 | 144.0 | 151.2 | 162.2 | 190.2 | 167.2 | ||
| 406.8 |
| (118.9) |
| 383.6 |
| 377.8 |
| 288.2 |
| 279.4 |
| 279.3 |
| 254.2 |
| 261.5 |
| 238.5 |
| 256.4 |
| 269.9 |
| 258.0 |
| 248.7 |
| 260.3 |
| 270.4 |
| 261.9 |
| 235.7 |
| 257.8 |
| 255.3 |
| 233.3 |
| 198.7 |
| 209.3 |
| 217.3 |
| Cost of Revenue | 394.7 | 375.9 | 414.3 | 421.7 | 412.2 | 381.0 | 404.9 | 414.9 | 416.2 | 366.4 | 411.5 | 431.0 | 461.3 | 234.5 | 455.4 | 326.8 | 314.2 | (48.0) | 298.4 | 289.7 | 207.4 | 199.9 | 199.1 | 179.9 | 187.2 | 167.6 | 184.2 | 190.9 | 190.1 | 184.9 | 195.0 | 193.0 | 189.9 | 168.6 | 181.8 | 178.4 | 169.9 | 134.3 | 146.2 | 150.4 |
| Gross Profit | 84.9 | 87.2 | 99.4 | 103.7 | 72.6 | 77.6 | 93.6 | 108.9 | 84.0 | 85.9 | 86.7 | 95.5 | 87.7 | 17.7 | 96.1 | 99.6 | 92.6 | (70.9) | 85.2 | 88.1 | 80.8 | 79.5 | 80.2 | 74.3 | 74.3 | 70.9 | 72.2 | 79.0 | 67.9 | 63.8 | 65.3 | 77.4 | 72.0 | 67.1 | 76.0 | 76.9 | 63.4 | 64.4 | 63.1 | 66.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 5.5 | 5.0 | 5.6 | 6.7 | 6.3 | 5.5 | 5.7 | 5.8 | 6.0 | 4.6 | 5.4 | 4.5 | 6.7 | 2.3 | 5.9 | 5.4 | 5.2 | (3.1) | 5.7 | 5.4 | 3.8 | 3.4 | 3.6 | 3.6 | 3.2 | 3.4 | 3.1 | 3.7 | 3.3 | 3.4 | 3.6 | 4.1 | 4.1 | 4.9 | 3.9 | 4.6 | 4.4 | 4.6 | 4.2 | 4.4 |
| Selling General & Administrative | 54.8 | 54.5 | 53.7 | 57.2 | 63.3 | 52.8 | 54.3 | 65.1 | 61.6 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | 51.6 | 62.8 | 58.9 | 60.2 | 63.4 | 60.4 | 62.0 | 49.3 | 100.9 | 49.0 | 49.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 34.8 | - | - | - | 35.3 | - | - | - | 36.3 | - | - | - | 37.2 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 16.0 | 15.9 | 16.0 | 15.9 | 15.4 | 16.0 | 15.4 | 15.7 | 15.8 | 15.5 | 15.5 | 15.5 | 14.5 | 16.4 | 14.8 | 11.1 | ||||||||||||||||||||||||
| Other Operating Expenses | 76.3 | 75.4 | 75.3 | 79.8 | 85.0 | 74.3 | 75.4 | 86.6 | 83.4 | 83.1 | 89.3 | 84.6 | 89.1 | 63.0 | 125.9 | 69.4 | 68.8 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 7.3 | 10.1 | 16.0 | 20.1 | (430.6) | 2.6 | 7.0 | 10.5 | (13.8) | (2.2) | (419.9) | 10.4 | (2.2) | (47.0) | (31.6) | 27.8 | 10.6 | (88.6) | 23.0 | 15.9 | 33.5 | 23.3 | 37.0 | 34.4 | 34.1 | 24.8 | 34.6 | 44.2 | 30.4 | 26.8 | 31.1 | 42.1 | 35.0 | 21.1 | 39.3 | 40.3 | 27.6 | 10.1 | 30.8 | 37.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 17.5 | 17.0 | 17.7 | 18.6 | 17.8 | 19.7 | 18.3 | 18.4 | 18.3 | 1.6 | 16.8 | 28.2 | 15.6 | 7.5 | 14.9 | 20.4 | 14.5 | 9.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 1.3 | 1.7 | ||||||||||||||||||||||||
| Other Non-Operating Income | 1.5 | (3.3) | (3.9) | 1.5 | (1.8) | 8.9 | (12.7) | (1.1) | 1.7 | (1.2) | (0.3) | (2.6) | (0.7) | (13.2) | 1.4 | 7.3 | 5.5 | |||||||||||||||||||||||
| Pre-Tax Income | (8.7) | (10.2) | (5.6) | 3.0 | (450.2) | (15.5) | (24.0) | (9.0) | (30.4) | (16.8) | (437.0) | (8.6) | (18.5) | (67.7) | (45.1) | 14.7 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 3.0 | (111.0) | (2.4) | 12.5 | (24.7) | (17.0) | (3.2) | (7.6) | (2.4) | (3.2) | 27.3 | 5.7 | (3.0) | (23.2) | (11.1) | 4.6 | 2.1 | (40.6) | 1.5 | 3.5 | 7.4 | 2.9 | 4.8 | 5.4 | 5.3 | 2.4 | 3.2 | 5.2 | 4.4 | 0.3 | (5.6) | 8.7 | 7.3 | 43.1 | 9.5 | 9.9 | 7.1 | (12.5) | 10.7 | 9.1 |
| Net Income From Continuing Ops | (11.7) | 100.8 | (3.2) | (9.5) | (425.5) | 1.5 | (20.8) | (1.4) | (28.0) | (13.6) | (464.3) | (14.3) | (15.5) | (48.3) | (34.0) | 11.8 | 1.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (11.7) | 100.8 | (3.2) | (9.5) | (425.5) | 1.5 | (20.8) | (1.4) | (28.0) | 157.7 | (455.0) | (4.5) | (7.7) | 2.5 | (22.5) | 11.8 | 1.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (11.7) | 100.8 | (3.2) | (9.5) | (425.5) | 1.5 | (20.8) | (1.4) | (28.0) | 157.7 | (455.0) | (4.5) | (7.7) | 2.5 | (22.5) | 11.8 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (11.9) | 101.3 | (3.4) | (9.6) | (425.7) | 1.7 | (20.9) | (1.5) | (28.0) | 158.4 | (455.5) | (4.6) | (7.8) | 3.2 | (22.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.22) | - | (0.06) | (0.18) | (7.82) | - | (0.38) | (0.03) | (0.52) | - | (8.33) | (0.08) | (0.14) | - | (0.43) | 0.36 | 0.05 | - | 0.38 | 0.06 | 0.69 | - | 0.78 | 0.69 | 0.72 | - | 0.90 | 0.66 | 0.57 | - | 1.33 | 0.84 | 0.67 | - | 0.84 | 0.73 | 0.45 | - | 0.62 | 0.85 |
| EPS Diluted | (0.22) | - | (0.06) | (0.18) | (7.82) | - | (0.38) | (0.03) | (0.52) | - | (8.33) | (0.08) | (0.14) | - | (0.43) | 0.36 | 0.05 | - | ||||||||||||||||||||||
| Shares Basic | 54.8 | - | 54.7 | 54.6 | 54.4 | - | 54.3 | 54.3 | 54.3 | - | 54.7 | 54.7 | 54.5 | - | 52.6 | 31.3 | 31.2 | - | ||||||||||||||||||||||
| Shares Diluted | 54.8 | - | 54.7 | 54.6 | 54.4 | - | 54.3 | 54.3 | 54.3 | - | 54.7 | 54.7 | 54.5 | - | 52.6 | 31.4 | 31.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 42.1 | - | - | - | (395.3) | - | - | - | 22.5 | - | - | - | 35.0 | - | - | - | 34.5 | - | - | - | 50.4 | - | - | - | 49.4 | - | - | - | 44.8 | - | - | - | 50.6 | - | - | - | 44.2 | - | - | - |
| EBIT | 7.3 | 10.1 | 16.0 | 20.1 | (430.6) | 2.6 | 7.0 | 10.5 | (13.8) | (2.2) | (419.9) | 10.4 | (2.2) | (47.0) | (31.6) | 27.8 | 10.6 | (88.6) | 23.0 | |||||||||||||||||||||
| 187.8 |
| 9.2 |
| 8.5 |
| 8.0 |
| Selling General & Administrative | 220.2 | 228.7 | 233.8 | 263.9 | 254.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | 246.0 | 248.5 | 153.2 | 116.9 | 105.1 | 90.9 | 95.9 | 79.5 | 70.6 | 61.9 | 50.3 | 54.6 | 57.4 | 45.1 | 47.3 |
| Depreciation & Amortization | - | 141.0 | 143.8 | 147.8 | 109.9 | 67.1 | 70.1 | 57.7 | 61.6 | 59.5 | 44.5 | 41.0 | 45.1 | 37.3 | 38.5 | 42.1 | 39.6 | 43.9 |
| Amortization of Intangibles | 63.8 | 63.2 | 62.9 | 61.0 | 53.4 | 39.7 | 24.6 | 20.3 | 20.7 | 20.9 | 12.3 | 5.6 | 3.1 | 0.6 | 1.1 | 1.6 | 1.8 | 2.1 |
| Other Operating Expenses | 306.8 | 315.5 | 319.7 | 346.1 | 327.1 | 197.5 | 167.6 | 152.3 | 141.8 | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | 141.8 | 147.0 | 122.3 | 106.8 | 99.6 | 86.5 | 86.4 | 88.0 | 72.8 | 74.7 |
| 151.7 |
| 125.1 |
| 110.8 |
| 89.2 |
| - |
| - |
| Interest Expense | 70.8 | 71.1 | 74.7 | 62.2 | 57.3 | 40.4 | 30.5 | 36.1 | 28.2 | 26.9 | 16.6 | 9.7 | 7.2 | 2.9 | 3.3 | 2.3 | 1.7 | 4.3 |
| Income From Equity Investments | - | - | - | - | 5.2 | 6.4 | 4.9 | 4.1 | (11.3) | 2.5 | 4.8 | 6.6 | 2.0 | 3.8 | 4.0 | 4.7 | 3.2 | 1.1 |
| Other Non-Operating Income | (4.2) | (7.5) | (3.2) | (4.8) | 1.0 | 30.1 | (1.0) | (1.0) | 10.0 | 0.1 | 0.0 | 12.2 | 9.3 | 5.7 | 1.2 | (2.6) | 0.3 | (1.1) |
| Pre-Tax Income | (21.5) | (463.0) | (78.9) | (480.9) | (96.5) | (26.5) | 97.3 | 96.9 | 116.8 | 101.5 | 93.4 | 105.5 | 108.2 | 127.7 | 149.6 | 120.2 | 109.4 | 83.8 |
| 32.8 |
| 39.7 |
| 25.3 |
| Net Income From Continuing Ops | 76.4 | (337.4) | (48.7) | (507.7) | (68.9) | 1.7 | 83.8 | 85.8 | 94.8 | 34.4 | 82.8 | 90.5 | 89.7 | 78.5 | 104.1 | 92.1 | 72.9 | 59.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 76.4 | (337.4) | (48.7) | (309.5) | (6.6) | 88.9 | 83.8 | 85.8 | 94.5 | 34.5 | 82.8 | 89.7 | 89.7 | 76.1 | 79.8 | 92.6 | 65.3 | 35.6 |
| Net Income Attributable To Parent | 76.4 | (337.4) | (48.7) | (309.5) | (6.6) | 88.9 | 83.8 | 85.8 | 94.5 | 34.5 | 82.8 | 89.7 | 89.7 | 76.1 | 79.8 | 92.6 | 65.3 | 35.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 76.4 | (337.4) | (48.7) | (309.5) | (6.6) | 87.8 | 82.7 | 85.2 | 93.9 | 34.1 | 82.3 | 89.2 | 88.9 | 75.5 | 78.7 | 91.4 | 63.9 | 35.3 |
| 1.80 |
| 2.27 |
| EPS Diluted | 1.39 | (6.19) | (0.90) | (5.69) | (0.18) | 2.80 | 2.66 | 2.76 | 3.06 | 1.12 | 2.70 | 2.94 | 2.93 | 2.42 | 2.51 | 2.73 | 1.76 | 2.20 |
| Shares Basic | 54.8 | 54.6 | 54.3 | 54.5 | 42.4 | 31.0 | 30.8 | 30.7 | 30.6 | 30.4 | 30.3 | 30.3 | 30.2 | 31.1 | 31.0 | 33.2 | 35.4 | 15.6 |
| Shares Diluted | 54.8 | 54.6 | 54.3 | 54.5 | 42.4 | 31.4 | 31.1 | 30.8 | 30.7 | 30.5 | 30.5 | 30.4 | 30.4 | 31.2 | 31.3 | 33.5 | 36.1 | 16.0 |
| 150.4 |
| 133.1 |
| EBIT | 53.5 | (384.4) | 6.3 | (413.9) | (40.2) | (16.2) | 128.8 | 134.0 | 135.0 | 128.3 | 110.0 | 103.0 | 106.1 | 124.9 | 151.7 | 125.1 | 110.8 | 89.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.5 |
| 41.4 |
| 52.6 |
| 32.7 |
| 39.0 |
| 24.6 |
| 25.9 |
| 27.4 |
| 33.1 |
| 24.3 |
| 22.1 |
| 25.6 |
| 24.8 |
| 21.3 |
| 21.4 |
| 23.4 |
| 28.5 |
| 23.2 |
| 22.2 |
| 22.0 |
| 21.6 |
| 20.8 |
| 17.7 |
| 23.9 |
| - |
| - |
| - |
| 16.9 |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| 14.4 |
| - |
| - |
| - |
| 15.6 |
| - |
| - |
| - |
| 16.6 |
| - |
| - |
| - |
| 11.1 |
| 11.3 |
| 11.2 |
| 10.7 |
| 6.5 |
| 6.1 |
| 6.8 |
| 6.4 |
| 5.3 |
| 5.0 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.2 |
| 5.2 |
| 5.2 |
| 5.2 |
| 5.2 |
| 5.5 |
| 5.0 |
| 3.1 |
| 3.0 |
| 3.1 |
| 21.7 |
| 60.3 |
| 69.9 |
| 45.6 |
| 52.0 |
| 37.2 |
| 38.3 |
| 40.1 |
| 44.4 |
| 36.0 |
| 34.4 |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 34.4 |
| 37.5 |
| 36.7 |
| 33.8 |
| 34.7 |
| 36.6 |
| 42.1 |
| 35.2 |
| 35.0 |
| 34.7 |
| 32.7 |
| 31.0 |
| 28.5 |
| 15.3 |
| 13.1 |
| 2.9 |
| 7.7 |
| 7.8 |
| 8.1 |
| 6.9 |
| 6.5 |
| 6.7 |
| 15.1 |
| 7.8 |
| 8.1 |
| 7.3 |
| 6.6 |
| 6.2 |
| 6.9 |
| 7.4 |
| 6.8 |
| 5.8 |
| 4.0 |
| 3.9 |
| 4.1 |
| 2.1 |
| 0.3 |
| 2.3 |
| 2.8 |
| 1.0 |
| 2.9 |
| 1.1 |
| 0.9 |
| 0.0 |
| 3.7 |
| 1.3 |
| (0.7) |
| (0.2) |
| (10.8) |
| 0.3 |
| (0.5) |
| (0.3) |
| 2.1 |
| 0.0 |
| 0.3 |
| 0.1 |
| - |
| 1.8 |
| - |
| 29.3 |
| 3.7 |
| (0.3) |
| (2.6) |
| (0.3) |
| (1.0) |
| (0.3) |
| 0.6 |
| 0.6 |
| 1.7 |
| (2.7) |
| (0.6) |
| (0.4) |
| 11.2 |
| (0.5) |
| (0.3) |
| (0.5) |
| 3.3 |
| (1.6) |
| (1.1) |
| (4.0) |
| 0.7 |
| 1.0 |
| 1.6 |
| (68.4) |
| 11.4 |
| 2.5 |
| 28.0 |
| 15.3 |
| 28.2 |
| 26.0 |
| 27.8 |
| 18.9 |
| 29.6 |
| 26.4 |
| 22.0 |
| 18.3 |
| 35.0 |
| 35.0 |
| 28.5 |
| 13.7 |
| 35.2 |
| 31.9 |
| 20.7 |
| 2.1 |
| 27.6 |
| 34.4 |
| (33.9) |
| 12.2 |
| 1.8 |
| 21.6 |
| 15.3 |
| 24.5 |
| 21.5 |
| 22.5 |
| 20.2 |
| 27.7 |
| 20.5 |
| 17.4 |
| 7.2 |
| 40.9 |
| 25.8 |
| 20.9 |
| (27.3) |
| 25.7 |
| 22.3 |
| 13.7 |
| 17.0 |
| 18.7 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.3 |
| 12.2 |
| 1.8 |
| 21.6 |
| 15.3 |
| 24.5 |
| 21.5 |
| 22.5 |
| 20.2 |
| 27.7 |
| 20.5 |
| 17.4 |
| 7.2 |
| 41.0 |
| 25.8 |
| 20.5 |
| (27.3) |
| 25.8 |
| 22.3 |
| 13.7 |
| 17.0 |
| 18.7 |
| 26.0 |
| 1.6 |
| 53.3 |
| 12.2 |
| 1.8 |
| 21.6 |
| 15.3 |
| 24.5 |
| 21.5 |
| 22.5 |
| 20.2 |
| 27.7 |
| 20.5 |
| 17.4 |
| 7.2 |
| 41.0 |
| 25.8 |
| 20.5 |
| (27.3) |
| 25.8 |
| 22.3 |
| 13.7 |
| 17.0 |
| 18.7 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.5 |
| 1.4 |
| 52.7 |
| 12.0 |
| 1.7 |
| 21.4 |
| 15.1 |
| 24.2 |
| 21.2 |
| 22.2 |
| 20.0 |
| 27.6 |
| 20.3 |
| 17.3 |
| 7.2 |
| 40.7 |
| 25.6 |
| 20.4 |
| (27.2) |
| 25.6 |
| 22.1 |
| 13.6 |
| 16.9 |
| 18.6 |
| 25.8 |
| 0.38 |
| 0.06 |
| 0.68 |
| - |
| 0.78 |
| 0.68 |
| 0.72 |
| - |
| 0.90 |
| 0.66 |
| 0.56 |
| - |
| 1.33 |
| 0.83 |
| 0.67 |
| - |
| 0.84 |
| 0.72 |
| 0.45 |
| - |
| 0.61 |
| 0.85 |
| 31.0 |
| 31.0 |
| 31.0 |
| - |
| 30.9 |
| 30.8 |
| 30.7 |
| - |
| 30.7 |
| 30.7 |
| 30.6 |
| - |
| 30.6 |
| 30.6 |
| 30.5 |
| - |
| 30.4 |
| 30.4 |
| 30.4 |
| - |
| 30.3 |
| 30.3 |
| 31.4 |
| 31.4 |
| 31.3 |
| - |
| 31.1 |
| 31.0 |
| 30.9 |
| - |
| 30.8 |
| 30.8 |
| 30.7 |
| - |
| 30.7 |
| 30.7 |
| 30.6 |
| - |
| 30.6 |
| 30.5 |
| 30.5 |
| - |
| 30.5 |
| 30.4 |
| 15.9 |
| 33.5 |
| 23.3 |
| 37.0 |
| 34.4 |
| 34.1 |
| 24.8 |
| 34.6 |
| 44.2 |
| 30.4 |
| 26.8 |
| 31.1 |
| 42.1 |
| 35.0 |
| 21.1 |
| 39.3 |
| 40.3 |
| 27.6 |
| 10.1 |
| 30.8 |
| 37.5 |