| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q3 FY 24 | Q2 FY 24 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 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 | Q3 FY 18 | Q2 FY 18 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 508.3 | 460.0 | 297.5 | 345.8 | 502.9 | 425.5 | 304.7 | 444.5 | 407.5 | 473.3 | 265.2 | 445.6 | 372.3 | 235.0 | 304.8 | 484.4 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 1,611.7 | 1,578.9 | 1,458.6 | 1,509.4 | 1,385.3 | 1,467.6 | 1,335.8 | 1,199.6 | 1,314.8 | 1,262.2 | 1,279.6 | 1,286.4 | 1,340.2 | 1,276.3 | 1,257.8 | 1,189.6 | 1,280.1 |
| Cost of Revenue | 1,409.0 | 1,428.7 | 1,270.4 | 1,405.0 | 1,243.7 | 1,235.5 | 1,193.9 | 1,160.1 | 1,081.9 | 1,150.2 | 1,129.0 | 1,202.0 | 1,247.9 | 1,135.0 | 1,165.0 | 1,096.4 | 1,129.8 |
| Gross Profit | 202.7 | 150.2 | 188.2 | 104.3 | 141.6 | 232.2 | 141.9 | 39.5 | 232.9 | 112.0 | 150.6 | 84.4 | 92.3 | 141.3 | 92.8 | 93.2 | 150.3 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 126.6 | 77.8 | 107.2 | 21.4 | 64.0 | 181.1 | 70.5 | (38.1) | 14.8 | 34.7 | 91.7 | 20.4 | 23.6 | 70.9 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | 1.0 | 0.7 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.7 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 28.6 | 13.3 | 19.7 | 4.6 | 13.7 | 33.9 | 14.4 | (12.8) | (1.3) | 9.8 | 27.2 | 4.2 | 3.6 | 22.0 | 6.3 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 13.16 | 5.95 | 8.64 | 1.19 | 5.28 | 13.82 | 5.62 | 0.59 | (0.87) | 1.61 | 5.65 | 0.91 | 1.24 | 3.59 | 0.93 | 1.45 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 171.3 | 122.5 | 150.7 | 62.3 | 100.5 | 213.4 | 101.5 | (6.8) | 46.4 | 59.6 | 113.5 | 42.2 | 46.9 | 94.2 | 48.3 | 54.9 | |
| 390.3 |
| 288.2 |
| 307.9 |
| 393.0 |
| 370.0 |
| 264.9 |
| 262.6 |
| 372.2 |
| 320.7 |
| 244.1 |
| 354.9 |
| 327.7 |
| 352.6 |
| 252.6 |
| 307.9 |
| 432.2 |
| 313.2 |
| 226.3 |
| 277.9 |
| 456.2 |
| 312.2 |
| 240.0 |
| 293.8 |
| 477.7 |
| Cost of Revenue | 424.9 | 398.2 | 255.6 | 330.3 | 453.7 | 382.6 | 262.0 | 390.4 | 349.4 | 419.5 | 242.4 | 400.6 | 329.5 | 201.4 | 247.8 | 406.7 | 341.4 | 239.6 | 261.5 | 340.7 | 345.9 | 245.8 | 248.8 | 374.3 | 309.7 | 227.3 | 326.1 | 306.0 | 321.6 | 232.6 | 260.7 | 378.8 | 284.1 | 205.4 | 253.5 | 430.1 | 295.4 | 223.0 | 274.7 | 446.5 |
| Gross Profit | 83.5 | 61.9 | 41.8 | 15.5 | 49.1 | 42.9 | 42.7 | 54.0 | 58.1 | 53.8 | 22.8 | 45.0 | 42.7 | 33.6 | 57.0 | 77.7 | 48.9 | 48.6 | 46.4 | 52.3 | 24.1 | 19.2 | 13.8 | (2.1) | 11.0 | 16.8 | 28.8 | 21.7 | 31.0 | 20.0 | 47.2 | 53.4 | 29.1 | 20.9 | 24.5 | 26.1 | 16.8 | 17.0 | 19.0 | 31.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 23.6 | 20.5 | 18.7 | 17.2 | 22.7 | 18.1 | 17.5 | 22.9 | 21.0 | 21.9 | 18.2 | 21.0 | 19.1 | 17.3 | 19.7 | 22.6 | ||||||||||||||||||||||||
| Selling & Marketing | 11.1 | 9.3 | 7.9 | 6.5 | 11.2 | 8.8 | 7.4 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 12.5 | 11.2 | 10.8 | 10.8 | 11.4 | 9.2 | 10.1 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 10.9 | 11.4 | 11.1 | 11.2 | 11.5 | 11.2 | 10.8 | 9.3 | 9.3 | 8.7 | 9.8 | 7.9 | 7.5 | 8.6 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 0.1 | 0.2 | 0.1 | 3.7 | (0.8) | (0.1) | 0.2 | (0.4) | 1.3 | (0.2) | 2.1 | (0.4) | (1.8) | 1.4 | (4.7) | 35.4 | (1.8) | |||||||||||||||||||||||
| Total Operating Expenses | 448.4 | 418.6 | 274.2 | 343.9 | 477.2 | 400.8 | 279.3 | 413.7 | 369.1 | 443.4 | 258.6 | 421.9 | 350.4 | 217.3 | 272.3 | 393.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 60.0 | 41.5 | 23.2 | 2.0 | 25.7 | 24.7 | 25.4 | 30.8 | 38.4 | 29.8 | 6.6 | 23.7 | 21.8 | 17.7 | 32.5 | 90.6 | 27.7 | 30.3 | 27.1 | 33.1 | 7.4 | 2.9 | (9.6) | (23.7) | (4.8) | (0.0) | 9.5 | 3.7 | 12.0 | 1.6 | 25.3 | 48.5 | 11.7 | 6.3 | 7.2 | 11.5 | 0.7 | 1.0 | 2.5 | 10.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 4.1 | 4.7 | 5.4 | 6.0 | 7.8 | 9.0 | 10.3 | 9.4 | 7.2 | 4.3 | 1.4 | 1.5 | 1.3 | 1.3 | 1.5 | 1.5 | 1.4 | 1.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (7.6) | (0.2) | (10.7) | 0.7 | ||||||||||||||||||||||||
| Other Non-Operating Income | 2.8 | 1.9 | 1.9 | 5.6 | 1.5 | 1.4 | 1.4 | 1.8 | 1.3 | 2.0 | 1.5 | 2.2 | 2.4 | 2.4 | (1.0) | 0.2 | (1.8) | |||||||||||||||||||||||
| Pre-Tax Income | 58.6 | 38.7 | 19.7 | 1.6 | 19.3 | 17.1 | 16.5 | 23.2 | 32.6 | 27.6 | 6.7 | 24.4 | 15.2 | 18.6 | 19.3 | 90.0 | 23.7 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 13.9 | 9.0 | 4.8 | 1.0 | 4.7 | 3.8 | 3.8 | 5.5 | 7.8 | 6.5 | 1.6 | 5.7 | 3.6 | 4.5 | 4.4 | 17.5 | 5.6 | 6.3 | 5.1 | 7.7 | 1.4 | 0.3 | (3.2) | (6.9) | (2.1) | (0.7) | (1.2) | 0.8 | 2.8 | (0.0) | 7.3 | 15.1 | 3.2 | 1.6 | 1.9 | 2.2 | (0.2) | 0.4 | 2.0 | 2.3 |
| Net Income From Continuing Ops | 44.8 | 29.7 | 14.9 | 0.6 | 14.7 | 13.3 | 12.7 | 17.7 | 24.8 | 21.1 | 5.1 | 18.7 | 11.7 | 14.1 | 14.8 | 72.5 | 18.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 44.8 | 29.7 | 14.9 | 0.6 | 14.7 | 13.3 | 12.7 | 17.7 | 24.8 | 21.1 | 5.1 | 18.7 | 11.7 | 14.1 | 14.8 | 72.5 | 18.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 44.8 | 29.7 | 14.9 | 0.6 | 14.7 | 13.3 | 12.7 | 17.7 | 24.8 | 21.1 | 5.1 | 18.7 | 11.7 | 14.1 | 14.8 | 72.5 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 44.8 | 29.7 | 14.9 | 0.6 | 14.7 | 13.3 | 12.7 | 17.7 | 24.8 | 21.1 | 5.1 | 18.6 | 11.6 | 14.1 | 15.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 6.54 | 4.33 | 2.16 | - | 2.12 | 1.92 | 1.82 | 2.47 | 3.32 | 2.77 | 0.62 | 2.16 | 1.32 | 1.56 | - | 7.96 | 1.98 | 2.26 | - | 2.75 | 0.50 | 0.12 | - | 1.45 | 0.93 | (0.90) | 0.79 | (0.11) | 0.69 | (0.01) | - | 3.12 | 0.65 | 0.30 | - | 0.72 | (0.05) | (0.01) | - | 0.62 |
| EPS Diluted | 6.48 | 4.29 | 2.14 | - | 2.10 | 1.90 | 1.80 | 2.45 | 3.29 | 2.74 | 0.62 | 2.14 | 1.31 | 1.55 | - | 7.90 | 1.97 | 2.24 | ||||||||||||||||||||||
| Shares Basic | 6.8 | 6.9 | 6.9 | - | 6.9 | 6.9 | 7.0 | 7.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 9.1 | 9.1 | 9.1 | ||||||||||||||||||||||
| Shares Diluted | 6.9 | 6.9 | 6.9 | - | 7.0 | 7.0 | 7.0 | 7.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 9.1 | 9.2 | 9.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 70.9 | 52.9 | 34.3 | 13.2 | 37.2 | 35.9 | 36.3 | 40.1 | 47.7 | 38.5 | 16.4 | 31.6 | 29.3 | 26.3 | - | - | - | 38.2 | - | - | - | 10.3 | - | - | - | 8.0 | - | - | - | 7.5 | - | - | - | 11.6 | - | - | - | 6.7 | - | - |
| EBIT | 60.0 | 41.5 | 23.2 | 2.0 | 25.7 | 24.7 | 25.4 | 30.8 | 38.4 | 29.8 | 6.6 | 23.7 | 21.8 | 17.7 | 32.5 | 90.6 | 27.7 | 30.3 | 27.1 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | 80.2 | 75.5 | 81.2 | 81.1 | 76.3 | 80.0 | 77.0 | 72.5 | 70.2 | 73.0 | 73.5 | 67.4 | 70.1 | 68.9 | 68.0 | 60.4 | 65.1 |
| Selling & Marketing | 34.9 | 34.0 | 34.2 | 38.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 45.3 | 41.5 | 47.0 | 42.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 44.6 | 44.8 | 43.5 | 40.9 | 36.5 | 32.4 | 30.9 | 31.2 | 31.5 | 24.8 | 21.7 | 21.8 | 23.3 | 23.3 | 22.7 | 22.6 | 22.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 4.1 | 3.0 | 0.2 | (1.9) | (1.2) | 29.0 | 12.7 | 6.6 | 3.7 | (2.4) | 25.0 | 4.7 | - | - | - | - | - |
| Total Operating Expenses | 1,485.0 | 1,501.1 | 1,351.4 | 1,488.0 | 1,321.3 | 1,286.6 | 1,265.2 | 1,237.7 | 1,148.1 | 1,216.6 | 1,186.8 | 1,266.0 | 1,315.3 | 1,205.4 | 1,232.2 | 1,157.3 | 1,195.1 |
| 25.6 |
| 32.3 |
| 85.0 |
| 0.0 |
| Interest Expense | 20.3 | 33.2 | 34.0 | 14.3 | 5.6 | 6.1 | 11.8 | 15.4 | 12.8 | 9.7 | 8.0 | 6.9 | 7.6 | 7.5 | 8.1 | 8.8 | 9.6 |
| Income From Equity Investments | - | - | 0.0 | 0.0 | (7.8) | (11.5) | (0.1) | - | 0.0 | 0.6 | (0.0) | 0.6 | - | - | - | - | - |
| Other Non-Operating Income | 12.2 | 10.0 | 9.8 | 6.8 | 9.3 | (3.5) | 7.0 | 4.3 | 6.7 | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 118.6 | 54.5 | 83.0 | 13.8 | 59.9 | 160.0 | 65.6 | (49.3) | 8.7 | 25.6 | 83.6 | 14.1 | 17.3 | 63.4 | 17.5 | 23.5 | 75.4 |
| 5.8 |
| 26.9 |
| Net Income From Continuing Ops | 90.0 | 41.2 | 63.3 | 9.2 | 46.2 | 126.1 | 51.2 | (36.5) | 10.0 | 15.9 | 56.4 | 9.9 | 13.8 | 41.4 | 11.3 | 17.7 | 48.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 90.0 | 41.2 | 63.3 | 9.2 | 46.2 | 126.1 | 52.3 | 5.7 | (8.5) | 15.9 | 56.4 | 9.9 | 13.8 | 41.4 | 11.3 | 17.7 | 48.4 |
| Net Income Attributable To Parent | 90.0 | 41.2 | 63.3 | 9.2 | 46.2 | 126.1 | 52.3 | 5.7 | (8.5) | 15.9 | 56.4 | 9.9 | 13.8 | 41.4 | 11.3 | 17.7 | 48.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 90.0 | 41.2 | 63.3 | 9.2 | 46.2 | 126.1 | 52.3 | 5.7 | (13.8) | 15.7 | 55.8 | 9.7 | 13.3 | 40.0 | 10.9 | 16.8 | 48.4 |
| 3.98 |
| EPS Diluted | 13.03 | 5.90 | 8.56 | 1.16 | 5.24 | 13.72 | 5.58 | 0.59 | (0.87) | 1.60 | 5.61 | 0.90 | 1.23 | 3.57 | 0.92 | 1.45 | 3.96 |
| Shares Basic | 6.8 | 6.9 | 7.3 | 7.8 | 0.0 | 0.0 | 9.3 | 9.7 | 0.0 | 0.0 | 0.0 | 10.7 | 10.7 | 11.1 | 11.7 | 11.6 | - |
| Shares Diluted | 6.9 | 7.0 | 7.4 | 7.9 | 0.0 | 0.0 | 9.3 | 9.7 | 0.0 | 0.0 | 0.0 | 10.8 | 10.8 | 11.2 | 11.8 | 11.6 | - |
| 107.4 |
| EBIT | 126.6 | 77.8 | 107.2 | 21.4 | 64.0 | 181.1 | 70.5 | (38.1) | 14.8 | 34.7 | 91.7 | 20.4 | 23.6 | 70.9 | 25.6 | 32.3 | 85.0 |
| 19.5 |
| 18.1 |
| 23.0 |
| 20.0 |
| 17.7 |
| 16.3 |
| 17.1 |
| 19.4 |
| 18.4 |
| 17.7 |
| 19.2 |
| 18.0 |
| 18.7 |
| 17.2 |
| 21.6 |
| 19.5 |
| 17.4 |
| 15.1 |
| 16.7 |
| 18.8 |
| 16.2 |
| 15.7 |
| 18.1 |
| 20.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 4.0 |
| 1.6 |
| 2.2 |
| 4.8 |
| 3.1 |
| (0.8) |
| 3.4 |
| 0.9 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.4 |
| 24.2 |
| 0.1 |
| 0.3 |
| - |
| 5.0 |
| 0.1 |
| - |
| - |
| - |
| 362.6 |
| 257.9 |
| 280.8 |
| 359.9 |
| 362.6 |
| 262.0 |
| 272.2 |
| 395.9 |
| 325.5 |
| 244.1 |
| 345.4 |
| 324.0 |
| 340.6 |
| 251.0 |
| 281.6 |
| 383.7 |
| 301.5 |
| 220.0 |
| 270.7 |
| 444.7 |
| 311.5 |
| 239.0 |
| 290.0 |
| 467.2 |
| 2.7 |
| 2.7 |
| 3.1 |
| 3.4 |
| 3.9 |
| 3.9 |
| 3.9 |
| 3.8 |
| 3.5 |
| 2.9 |
| 2.2 |
| 2.1 |
| 2.3 |
| 2.2 |
| 1.9 |
| 1.7 |
| 2.9 |
| 1.4 |
| 1.4 |
| 1.1 |
| 2.8 |
| 1.4 |
| (0.8) |
| (0.7) |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| 1.8 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.6 |
| 0.6 |
| 1.0 |
| 1.0 |
| 1.7 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| 26.1 |
| 32.1 |
| 6.1 |
| 1.4 |
| (11.8) |
| (26.9) |
| (7.7) |
| (2.8) |
| 7.6 |
| 2.3 |
| 9.6 |
| (0.1) |
| 23.1 |
| 46.2 |
| 9.8 |
| 4.6 |
| 4.7 |
| 10.0 |
| (0.8) |
| 0.3 |
| 1.0 |
| 9.1 |
| 20.7 |
| 21.0 |
| 24.4 |
| 4.6 |
| 1.1 |
| (8.6) |
| (20.0) |
| (5.6) |
| (2.2) |
| 8.9 |
| 1.4 |
| 6.8 |
| (0.1) |
| 15.8 |
| 31.1 |
| 6.5 |
| 3.0 |
| 2.8 |
| 7.8 |
| (0.6) |
| (0.1) |
| (1.0) |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.7 |
| 21.2 |
| 25.4 |
| 4.6 |
| 1.1 |
| (8.6) |
| 14.0 |
| 9.1 |
| (8.8) |
| 7.7 |
| (1.1) |
| 6.8 |
| (0.1) |
| 15.8 |
| 31.1 |
| 6.5 |
| 3.0 |
| 2.8 |
| 7.8 |
| (0.6) |
| (0.1) |
| (1.0) |
| 6.8 |
| 18.1 |
| 20.7 |
| 21.2 |
| 25.4 |
| 4.6 |
| 1.1 |
| (8.6) |
| 14.0 |
| 9.1 |
| (8.8) |
| 7.7 |
| (1.1) |
| 6.8 |
| (0.1) |
| 15.8 |
| 31.1 |
| 6.5 |
| 3.0 |
| 2.8 |
| 7.8 |
| (0.6) |
| (0.1) |
| (1.0) |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.2 |
| 18.0 |
| 20.6 |
| 21.3 |
| 25.4 |
| 4.6 |
| 1.1 |
| 40.1 |
| (20.0) |
| (5.6) |
| (8.7) |
| 8.8 |
| 1.4 |
| 6.8 |
| (0.1) |
| 15.6 |
| 30.8 |
| 6.5 |
| 2.9 |
| 2.7 |
| 7.7 |
| (0.6) |
| (0.1) |
| (1.0) |
| 6.6 |
| - |
| 2.73 |
| 0.49 |
| 0.12 |
| - |
| 1.43 |
| 0.92 |
| (0.90) |
| 0.78 |
| (0.11) |
| 0.69 |
| (0.01) |
| - |
| 3.10 |
| 0.65 |
| 0.29 |
| - |
| 0.71 |
| (0.05) |
| (0.01) |
| - |
| 0.61 |
| - |
| 9.2 |
| 9.3 |
| 9.5 |
| - |
| 9.6 |
| 9.7 |
| 9.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 9.8 |
| - |
| 9.9 |
| 9.9 |
| 9.9 |
| - |
| 10.7 |
| 10.8 |
| 10.8 |
| - |
| 10.7 |
| - |
| 9.2 |
| 9.3 |
| 9.5 |
| - |
| 9.6 |
| 9.7 |
| 9.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 9.9 |
| - |
| 10.0 |
| 10.0 |
| 10.0 |
| - |
| 10.8 |
| 10.8 |
| 10.9 |
| - |
| 10.8 |
| 33.1 |
| 7.4 |
| 2.9 |
| (9.6) |
| (23.7) |
| (4.8) |
| (0.0) |
| 9.5 |
| 3.7 |
| 12.0 |
| 1.6 |
| 25.3 |
| 48.5 |
| 11.7 |
| 6.3 |
| 7.2 |
| 11.5 |
| 0.7 |
| 1.0 |
| 2.5 |
| 10.5 |