| (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 | 451.2 | 385.1 | 498.8 | 493.9 | 413.4 | 343.4 | 399.3 | 389.8 | 331.4 | 290.8 | 386.4 | 353.1 | 328.0 | 308.2 | 381.4 | 359.4 | ||||||||||||||||||||||||
| (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 | 1,828.9 | 1,791.2 | 1,463.8 | 1,358.3 | 1,371.8 | 1,298.8 | 1,128.6 | 1,137.9 | 1,092.1 | 1,116.1 | 1,058.5 | 972.0 | 980.4 | 983.7 | 948.9 | 874.6 | 810.9 | 735.4 |
| Cost of Revenue | 1,255.1 | 1,231.8 | 1,040.5 | 969.4 | 989.3 | 921.9 | 791.9 | 806.1 | 779.3 | 789.5 | 736.0 | 691.0 | 690.8 | 693.3 | 689.2 | 645.5 | 603.3 | 558.2 |
| Gross Profit | 573.9 | 559.4 | 423.3 | 388.8 | 382.5 | 376.9 | 336.7 | 331.8 | 312.8 | 326.7 | 322.5 | 281.0 | 289.6 | 290.5 | 259.7 | 229.1 | 207.6 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 146.1 | 136.5 | 80.6 | 92.7 | 104.1 | 129.0 | 108.9 | 94.5 | 81.3 | 97.5 | 98.8 | 75.9 | 85.3 | 86.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 32.4 | 30.6 | 19.4 | 18.4 | 25.2 | 31.0 | 27.0 | 22.7 | 20.0 | 52.8 | 36.2 | 26.0 | 28.9 | 31.9 | 25.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 2.07 | 1.88 | 1.26 | 1.57 | 2.55 | 4.10 | 2.57 | 2.59 | 1.91 | 1.67 | 2.66 | 2.02 | 1.88 | 2.24 | 1.81 | 2.74 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 191.0 | 180.4 | 112.0 | 121.7 | 132.4 | 156.2 | 135.2 | 120.3 | 105.4 | 121.4 | 119.2 | 93.5 | 102.6 | 104.5 | 87.9 | 79.0 | ||
| 322.8 |
| 309.9 |
| 370.3 |
| 342.1 |
| 276.6 |
| 282.7 |
| 343.6 |
| 247.9 |
| 254.3 |
| 241.3 |
| 307.7 |
| 305.2 |
| 283.8 |
| 247.0 |
| 296.6 |
| 286.6 |
| 261.8 |
| 240.0 |
| 281.1 |
| 312.7 |
| 282.4 |
| 229.8 |
| 300.8 |
| 289.0 |
| Cost of Revenue | 312.0 | 263.1 | 337.0 | 343.0 | 288.7 | 242.4 | 277.9 | 278.4 | 241.9 | 209.2 | 271.7 | 251.8 | 236.8 | 218.6 | 274.6 | 263.1 | 233.0 | 221.2 | 265.1 | 242.8 | 192.8 | 188.6 | 235.9 | 183.6 | 183.9 | 168.4 | 215.6 | 216.3 | 205.8 | 175.4 | 209.3 | 205.3 | 189.2 | 170.6 | 198.5 | 222.1 | 198.3 | 163.0 | 205.2 | 201.9 |
| Gross Profit | 139.2 | 122.0 | 161.8 | 150.9 | 124.7 | 101.0 | 121.4 | 111.4 | 89.5 | 81.5 | 114.8 | 101.3 | 91.3 | 89.6 | 106.8 | 96.4 | 89.8 | 88.7 | 105.2 | 99.3 | 83.8 | 94.2 | 107.7 | 64.4 | 70.4 | 72.8 | 92.1 | 88.9 | 78.0 | 71.6 | 87.3 | 81.3 | 72.6 | 69.3 | 82.5 | 90.7 | 84.1 | 66.8 | 95.6 | 87.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 104.8 | 99.9 | 113.4 | 107.5 | 99.8 | 95.3 | 81.2 | 83.9 | 74.7 | 70.3 | 79.8 | 73.8 | 69.6 | 72.1 | 73.2 | 68.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | 22.2 | 22.0 | 21.2 | 19.3 | 17.2 | 17.0 | 18.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | 37.4 | 36.1 | 33.6 | 28.3 | 22.5 | 24.0 | 22.4 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 11.3 | 11.5 | 11.2 | 10.9 | 10.3 | 9.4 | 7.4 | 7.3 | 7.3 | - | - | - | 7.1 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 4.7 | 4.7 | 4.7 | 4.6 | 4.4 | 3.7 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.2 | 2.1 | 2.2 | 2.1 | |||||||||||||||||||||||
| Other Operating Expenses | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | 0.1 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | 114.2 | 108.1 | 100.3 | 97.1 | 84.2 | 86.5 | 74.9 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 34.1 | 21.6 | 47.6 | 42.8 | 24.5 | 3.9 | 37.1 | 25.0 | 14.6 | 9.9 | 34.8 | 27.2 | 20.7 | 15.7 | 33.6 | 27.9 | 26.9 | 24.2 | 38.5 | 36.9 | 29.3 | 30.6 | 48.0 | 16.0 | 14.3 | 17.5 | 31.3 | 27.7 | 18.0 | 18.4 | 27.2 | 23.4 | 12.3 | 15.9 | 26.8 | 29.4 | 25.5 | 13.4 | 33.6 | 31.8 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 7.5 | 7.9 | 7.4 | 8.3 | 7.8 | 5.5 | 3.1 | 2.8 | 2.1 | 2.5 | 3.6 | 3.3 | 3.9 | 4.3 | 3.7 | 1.8 | 0.8 | 0.7 | ||||||||||||||||||||||
| Income From Equity Investments | 0.7 | - | - | - | 1.1 | - | - | - | 0.7 | - | - | - | 0.2 | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | (1.3) | (0.5) | 1.7 | 1.9 | 2.2 | 1.7 | 2.1 | 2.2 | 0.8 | (0.4) | 1.7 | 0.8 | 0.2 | (0.1) | 1.5 | 1.9 | 1.4 | |||||||||||||||||||||||
| Pre-Tax Income | 25.3 | 13.2 | 42.0 | 36.4 | 18.9 | 0.1 | 36.1 | 24.4 | 13.4 | 7.0 | 32.9 | 24.7 | 17.1 | 11.3 | 31.5 | 28.0 | 27.6 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 6.8 | 3.8 | 12.0 | 9.8 | 5.1 | 0.7 | 9.3 | 6.1 | 3.3 | (0.3) | 8.0 | 6.3 | 4.4 | 2.8 | 8.3 | 7.1 | 7.0 | 4.7 | 9.5 | 9.2 | 7.6 | 7.8 | 11.8 | 4.0 | 3.3 | 4.1 | 7.4 | 6.9 | 4.4 | 4.2 | 7.0 | 5.8 | 3.0 | 22.3 | 9.5 | 11.4 | 9.5 | 4.7 | 12.2 | 11.9 |
| Net Income From Continuing Ops | 18.5 | 9.4 | 30.0 | 26.6 | 13.9 | (0.6) | 26.9 | 18.3 | 10.0 | 7.3 | 24.9 | 18.4 | 12.7 | 8.5 | 23.2 | 20.9 | 20.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (1.2) | (1.3) | (34.2) | (1.1) | (1.1) | (1.4) | (22.8) | (0.9) | (1.0) | (0.8) | (18.2) | (9.2) | (0.8) | (0.6) | (14.3) | (1.7) | (1.1) | |||||||||||||||||||||||
| Net Income | 17.3 | 8.1 | (4.2) | 25.5 | 12.7 | (2.0) | 4.1 | 17.4 | 9.0 | 6.5 | 6.7 | 9.2 | 12.0 | 7.9 | 8.9 | 19.2 | 19.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 17.1 | 7.9 | (4.3) | 25.2 | 12.6 | (2.2) | 3.8 | 17.1 | 8.8 | 6.4 | 6.7 | 9.1 | 11.9 | 7.9 | 8.8 | 19.1 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | (0.0) | 0.1 | 0.1 | (0.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 17.1 | 7.9 | (4.3) | 25.2 | 12.6 | (2.2) | 3.8 | 17.1 | 8.8 | 6.4 | 6.7 | 9.1 | 11.9 | 7.9 | 8.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.77 | - | (0.20) | 1.15 | 0.57 | - | 0.18 | 0.78 | 0.40 | - | 0.31 | 0.42 | 0.55 | - | 0.41 | 0.88 | 0.88 | - | 1.09 | 1.22 | 0.94 | - | 1.28 | 0.49 | 0.38 | - | 0.66 | 0.87 | 0.54 | - | 0.70 | 0.71 | 0.36 | - | 0.58 | 0.78 | 0.69 | - | 0.91 | 0.85 |
| EPS Diluted | 0.75 | - | (0.19) | 1.13 | 0.56 | - | 0.17 | 0.77 | 0.39 | - | 0.30 | 0.41 | 0.54 | - | 0.40 | 0.86 | 0.87 | - | ||||||||||||||||||||||
| Shares Basic | 22.2 | - | 22.0 | 22.0 | 21.9 | - | 21.7 | 21.8 | 21.9 | - | 21.7 | 21.7 | 21.6 | - | 21.4 | 21.8 | 22.0 | - | ||||||||||||||||||||||
| Shares Diluted | 22.7 | - | 22.6 | 22.4 | 22.3 | - | 22.2 | 22.2 | 22.4 | - | 22.3 | 22.2 | 22.1 | - | 21.8 | 22.3 | 22.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 45.4 | 33.0 | 58.8 | 53.8 | 34.7 | 13.3 | 44.5 | 32.3 | 21.9 | - | - | - | 27.8 | - | - | - | 33.9 | - | - | - | 35.8 | - | - | - | 20.9 | - | - | - | 24.1 | - | - | - | 18.3 | - | - | - | 31.1 | - | - | - |
| EBIT | 34.1 | 21.6 | 47.6 | 42.8 | 24.5 | 3.9 | 37.1 | 25.0 | 14.6 | 9.9 | 34.8 | 27.2 | 20.7 | 15.7 | 33.6 | 27.9 | 26.9 | 24.2 | 38.5 | |||||||||||||||||||||
| 177.2 |
| - |
| - |
| - |
| Selling General & Administrative | 425.7 | 420.7 | 335.1 | 293.6 | 276.6 | 247.5 | 224.7 | 234.7 | 231.3 | 224.2 | 220.9 | 206.3 | 193.5 | 201.3 | 187.5 | 163.8 | 159.4 | 146.6 |
| Selling & Marketing | - | - | 71.4 | 71.4 | 74.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | 97.2 | 86.2 | 82.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 44.9 | 43.8 | 31.4 | 29.0 | 28.3 | 27.2 | 26.3 | 25.8 | 24.1 | 23.9 | 20.5 | 17.6 | 17.3 | 17.6 | 16.5 | 14.1 | 13.6 | 14.4 |
| Amortization of Intangibles | 18.7 | 18.4 | 10.0 | 8.5 | 8.6 | 8.7 | 8.2 | 8.0 | 7.6 | 8.0 | 7.1 | 4.9 | 5.0 | 5.0 | 4.7 | 2.1 | 1.2 | - |
| Other Operating Expenses | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | (0.0) | (0.0) | 4.3 | 1.3 | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | 342.7 | 296.1 | 278.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 71.4 |
| 64.9 |
| 46.8 |
| 17.6 |
| - |
| - |
| Interest Expense | 31.1 | 31.3 | 13.5 | 13.3 | 10.6 | 2.0 | 2.3 | 5.3 | 4.0 | 2.3 | 1.6 | 1.5 | 1.6 | 1.9 | 2.8 | 3.8 | 7.1 | 9.2 |
| Income From Equity Investments | - | 3.6 | 4.3 | 2.1 | 3.5 | 3.3 | 0.8 | 2.9 | (0.8) | (0.6) | 2.0 | 1.0 | (0.8) | (0.3) | 0.0 | 0.4 | 0.1 | - |
| Other Non-Operating Income | 1.8 | 5.4 | 6.9 | 2.3 | 4.8 | 3.5 | 0.8 | 2.6 | (0.4) | 1.3 | 1.3 | (0.2) | (2.0) | 0.0 | (0.7) | 3.4 | 0.4 | 3.6 |
| Pre-Tax Income | 116.9 | 110.5 | 74.0 | 81.7 | 98.3 | 130.5 | 107.4 | 91.8 | 76.8 | 96.4 | 98.6 | 74.1 | 81.8 | 85.0 | 67.9 | 64.4 | 40.1 | 12.0 |
| 0.1 |
| 15.4 |
| 6.1 |
| Net Income From Continuing Ops | 84.5 | 79.9 | 54.6 | 63.3 | 73.1 | 99.4 | 80.4 | 69.1 | 56.9 | 43.6 | 62.4 | 48.1 | 52.9 | 53.0 | 43.0 | 64.3 | 24.7 | 5.9 |
| Net Income From Discontinued Ops | (37.7) | (37.7) | (26.1) | (29.0) | (17.7) | (8.5) | (23.0) | (11.1) | - | - | - | - | - | - | - | - | - | - |
| Net Income | 46.8 | 42.2 | 28.5 | 34.4 | 55.4 | 91.0 | 57.4 | 57.9 | 43.0 | 38.0 | 60.4 | 46.0 | 43.0 | 51.5 | 41.4 | 62.4 | 22.0 | 3.5 |
| Net Income Attributable To Parent | 45.9 | 41.3 | 27.5 | 34.1 | 55.4 | 90.9 | 57.4 | 57.9 | 43.0 | 38.0 | 60.4 | 46.0 | 43.0 | 51.5 | 41.4 | 62.4 | 22.0 | 3.5 |
| Less: Minority Interest | 0.8 | 0.9 | 1.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 45.9 | 41.3 | 27.5 | 34.1 | 55.4 | 90.9 | 57.4 | 57.9 | 43.0 | 38.0 | 60.4 | 46.0 | 43.0 | 51.5 | 41.4 | 62.4 | 22.0 | 3.5 |
| 0.97 |
| 0.18 |
| EPS Diluted | 2.02 | 1.84 | 1.24 | 1.54 | 2.50 | 4.02 | 2.51 | 2.54 | 1.88 | 1.64 | 2.62 | 1.99 | 1.85 | 2.21 | 1.79 | 2.70 | 0.97 | 0.18 |
| Shares Basic | 22.2 | 22.0 | 21.8 | 21.7 | 21.7 | 22.1 | 22.4 | 22.4 | 22.5 | 22.7 | 22.7 | 22.8 | 22.9 | 23.0 | 22.8 | 22.8 | 22.6 | 19.3 |
| Shares Diluted | 22.7 | 22.5 | 22.2 | 22.2 | 22.1 | 22.6 | 22.8 | 22.8 | 22.9 | 23.2 | 23.1 | 23.1 | 23.2 | 23.3 | 23.1 | 23.2 | 22.6 | 19.4 |
| 60.4 |
| 32.0 |
| EBIT | 146.1 | 136.5 | 80.6 | 92.7 | 104.1 | 129.0 | 108.9 | 94.5 | 81.3 | 97.5 | 98.8 | 75.9 | 85.3 | 86.9 | 71.4 | 64.9 | 46.8 | 17.6 |
| 62.9 |
| 64.2 |
| 66.5 |
| 62.3 |
| 54.5 |
| 61.0 |
| 59.5 |
| 48.3 |
| 55.9 |
| 54.2 |
| 59.9 |
| 60.5 |
| 60.0 |
| 55.7 |
| 60.1 |
| 57.8 |
| 57.7 |
| 51.5 |
| 55.0 |
| 60.3 |
| 57.4 |
| 51.9 |
| 61.3 |
| 54.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| 2.1 |
| 2.4 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.0 |
| 2.1 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.2 |
| 1.5 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| 4.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.5 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.5 |
| 1.7 |
| 1.1 |
| 0.9 |
| 1.3 |
| 1.3 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.9 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.2 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.2 |
| 0.5 |
| 0.6 |
| (0.5) |
| 0.3 |
| 0.2 |
| 1.4 |
| 0.6 |
| (1.2) |
| 0.4 |
| 0.5 |
| (0.0) |
| (1.1) |
| 0.5 |
| 1.0 |
| 0.9 |
| 0.5 |
| 0.2 |
| 0.3 |
| 24.8 |
| 38.7 |
| 37.3 |
| 29.8 |
| 30.6 |
| 48.0 |
| 15.9 |
| 12.9 |
| 16.8 |
| 30.0 |
| 27.4 |
| 17.5 |
| 16.3 |
| 26.3 |
| 22.6 |
| 11.6 |
| 14.2 |
| 26.6 |
| 29.7 |
| 25.9 |
| 13.5 |
| 33.3 |
| 31.7 |
| 20.1 |
| 29.2 |
| 28.0 |
| 22.2 |
| 22.7 |
| 36.2 |
| 11.8 |
| 9.6 |
| 12.7 |
| 22.7 |
| 20.6 |
| 13.1 |
| 12.2 |
| 19.3 |
| 16.8 |
| 8.6 |
| (8.1) |
| 17.1 |
| 18.3 |
| 16.4 |
| 8.8 |
| 21.1 |
| 19.9 |
| (1.3) |
| (5.1) |
| (0.9) |
| (1.2) |
| - |
| (7.6) |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.7 |
| 24.1 |
| 27.2 |
| 21.0 |
| 9.2 |
| 28.6 |
| 11.0 |
| 8.6 |
| 11.5 |
| 14.8 |
| 19.4 |
| 12.2 |
| 3.3 |
| 15.7 |
| 15.9 |
| 8.0 |
| (8.6) |
| 13.1 |
| 17.8 |
| 15.7 |
| 8.4 |
| 20.6 |
| 19.2 |
| 19.4 |
| 18.7 |
| 24.1 |
| 27.1 |
| 21.0 |
| 9.2 |
| 28.6 |
| 11.0 |
| 8.6 |
| 11.5 |
| 14.8 |
| 19.4 |
| 12.2 |
| 3.3 |
| 15.7 |
| 15.9 |
| 8.0 |
| (8.6) |
| 13.1 |
| 17.8 |
| 15.7 |
| 8.4 |
| 20.6 |
| 19.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 19.4 |
| 18.7 |
| 24.1 |
| 27.1 |
| 21.0 |
| 9.2 |
| 28.6 |
| 11.0 |
| 8.6 |
| 11.5 |
| 14.8 |
| 19.4 |
| 12.2 |
| 3.3 |
| 15.7 |
| 15.9 |
| 8.0 |
| (8.6) |
| 13.1 |
| 17.8 |
| 15.7 |
| 8.4 |
| 20.6 |
| 19.2 |
| 1.07 |
| 1.20 |
| 0.92 |
| - |
| 1.26 |
| 0.48 |
| 0.38 |
| - |
| 0.65 |
| 0.85 |
| 0.53 |
| - |
| 0.69 |
| 0.69 |
| 0.35 |
| - |
| 0.57 |
| 0.76 |
| 0.67 |
| - |
| 0.89 |
| 0.84 |
| 22.1 |
| 22.2 |
| 22.3 |
| - |
| 22.3 |
| 22.3 |
| 22.4 |
| - |
| 22.3 |
| 22.3 |
| 22.4 |
| - |
| 22.4 |
| 22.5 |
| 22.5 |
| - |
| 22.7 |
| 22.8 |
| 22.8 |
| - |
| 22.7 |
| 22.7 |
| 22.5 |
| 22.7 |
| 22.8 |
| - |
| 22.8 |
| 22.7 |
| 22.9 |
| - |
| 22.8 |
| 22.8 |
| 22.9 |
| - |
| 22.9 |
| 23.0 |
| 23.0 |
| - |
| 23.2 |
| 23.3 |
| 23.3 |
| - |
| 23.1 |
| 23.0 |
| 36.9 |
| 29.3 |
| 30.6 |
| 48.0 |
| 16.0 |
| 14.3 |
| 17.5 |
| 31.3 |
| 27.7 |
| 18.0 |
| 18.4 |
| 27.2 |
| 23.4 |
| 12.3 |
| 15.9 |
| 26.8 |
| 29.4 |
| 25.5 |
| 13.4 |
| 33.6 |
| 31.8 |