| (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 | 249.0 | 500.8 | 260.5 | 0.0 | 222.3 | 239.6 | 238.3 | 219.7 | 192.6 | 194.6 | 210.7 | 225.3 | 202.6 | 211.1 | 201.8 | 169.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 1,010.3 | 983.6 | 890.2 | 833.3 | 716.6 | 496.8 | 376.6 | 430.9 | 371.0 | 314.5 | 305.0 | 242.2 | 197.5 | 183.3 | 130.3 |
| Cost of Revenue | 590.6 | 562.2 | 510.2 | 442.3 | 367.1 | 294.2 | 237.2 | 295.1 | 250.8 | 215.3 | 192.4 | 151.4 | 131.2 | 127.9 | 95.5 |
| Gross Profit | 419.7 | 421.4 | 380.0 | 390.9 | 349.5 | 202.6 | 139.4 | 135.8 | 120.2 | 99.2 | 112.6 | 90.9 | 66.3 | 55.4 | 34.9 |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 216.4 | 230.7 | 227.0 | 259.8 | 226.4 | 117.0 | 65.7 | 58.8 | 47.2 | 34.4 | 47.8 | 39.6 | 27.2 | 27.3 | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 70.0 | 75.7 | 63.8 | 77.9 | 74.8 | 28.5 | 13.0 | 12.9 | 6.0 | 5.8 | 16.1 | 20.7 | 8.5 | 8.7 | 3.2 |
| Per Share | |||||||||||||||
| EPS Basic | 3.34 | 3.42 | 3.43 | 3.85 | 3.27 | 1.43 | 0.51 | 0.55 | 0.22 | 0.16 | 0.71 | (0.38) | 0.39 | 1.18 | 0.29 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | 267.5 | 253.5 | 281.6 | 246.1 | 137.9 | 86.3 | 81.6 | 70.4 | 55.3 | 63.4 | 51.5 | 35.8 | 34.5 | 18.6 |
| EBIT | |||||||||||||||
| 134.5 |
| 131.8 |
| 131.7 |
| 121.8 |
| 111.6 |
| 104.1 |
| 103.3 |
| 81.9 |
| 87.3 |
| 101.4 |
| 108.5 |
| 113.9 |
| 107.2 |
| 97.9 |
| 97.0 |
| 89.0 |
| 87.2 |
| 84.3 |
| 83.4 |
| 81.0 |
| 65.8 |
| 80.3 |
| 81.1 |
| 79.8 |
| Cost of Revenue | 153.2 | 147.1 | 149.2 | 141.2 | 124.8 | 133.1 | 129.1 | 130.1 | 118.0 | 111.6 | 120.2 | 115.6 | 94.9 | 100.9 | 96.5 | 95.5 | 74.2 | 75.2 | 80.1 | 72.6 | 66.2 | 67.0 | 63.2 | 50.1 | 56.9 | 72.1 | 72.7 | 75.0 | 75.3 | 63.7 | 62.3 | 64.3 | 60.4 | 57.1 | 56.2 | 58.4 | 43.6 | 51.6 | 49.8 | 51.8 |
| Gross Profit | 95.8 | 353.8 | 111.3 | (141.2) | 97.5 | 106.5 | 109.2 | 89.6 | 74.7 | 83.0 | 90.5 | 109.7 | 107.8 | 110.2 | 105.3 | 73.6 | 60.3 | 56.6 | 51.5 | 49.1 | 45.3 | 37.1 | 40.1 | 31.8 | 30.4 | 29.3 | 35.7 | 38.8 | 31.9 | 34.1 | 34.7 | 24.6 | 26.7 | 27.2 | 27.2 | 22.5 | 22.3 | 28.7 | 31.3 | 28.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 28.0 | 27.3 | 21.3 | 23.4 | 18.9 | 18.8 | 18.3 | 18.4 | 16.1 | 16.9 | 13.8 | 14.7 | 17.8 | 14.6 | 14.9 | 11.5 | 13.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 10.7 | - | - | - | 7.3 | - | - | - | 6.3 | - | - | - | 4.8 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.9 | 0.9 | 0.8 | 0.6 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 50.9 | 53.4 | 47.3 | 53.1 | 42.5 | 39.4 | 41.5 | 38.4 | 33.6 | 32.4 | 29.5 | 35.2 | 34.1 | 33.4 | 35.2 | 28.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 44.9 | 44.8 | 65.4 | 61.2 | 59.3 | 67.2 | 67.7 | 51.1 | 41.0 | 50.6 | 61.0 | 74.5 | 73.7 | 76.8 | 70.1 | 45.5 | 34.0 | 32.9 | 29.9 | 28.8 | 25.4 | 17.1 | 20.2 | 15.2 | 13.1 | 10.8 | 15.6 | 18.3 | 14.2 | 14.3 | 15.3 | 7.6 | 10.0 | 10.7 | 11.4 | 5.4 | 6.9 | 9.1 | 14.3 | 12.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | (2.5) | - | (1.9) | - | (1.0) | - | (1.5) | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 0.1 | - | - | - | 1.3 | - | - | - | 1.0 | 1.3 | 1.1 | 1.1 | 1.4 | 1.6 | 1.8 | 1.7 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 43.8 | 45.2 | 68.0 | 62.2 | 59.8 | 67.2 | 69.5 | 47.5 | 40.9 | 51.0 | 61.5 | 75.8 | 73.0 | 81.7 | 69.9 | 48.1 | 31.5 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 11.9 | 19.1 | 20.8 | 18.1 | 17.7 | 20.2 | 20.0 | 12.5 | 11.2 | 14.5 | 15.4 | 23.2 | 24.7 | 26.5 | 23.0 | 14.7 | 10.6 | 8.3 | 8.9 | 7.6 | 3.7 | 9.0 | 3.3 | 6.9 | (6.1) | 4.3 | (0.3) | 4.0 | 4.9 | (0.2) | 2.3 | (1.5) | 5.4 | 3.0 | 5.8 | (4.1) | 1.0 | 22.3 | (5.8) | (4.1) |
| Net Income From Continuing Ops | 31.9 | 70.2 | 47.2 | 0.0 | 42.2 | 47.0 | 49.5 | 35.0 | 29.7 | 36.5 | 46.1 | 52.6 | 48.4 | 55.1 | 46.9 | 33.4 | 21.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 31.9 | 70.2 | 47.2 | 0.0 | 42.2 | 47.0 | 49.5 | 35.0 | 29.7 | 36.5 | 46.1 | 52.6 | 48.4 | 55.1 | 46.9 | 33.4 | 21.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 31.9 | 26.1 | 47.2 | 44.1 | 42.2 | 47.0 | 49.5 | 35.0 | 29.7 | 36.3 | 45.9 | 52.4 | 48.2 | 55.0 | 46.7 | 33.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 31.9 | 26.1 | 47.2 | 44.1 | 42.2 | 47.0 | 49.5 | 35.0 | 29.7 | 36.3 | 45.9 | 52.4 | 48.2 | 55.0 | 46.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.71 | - | 1.01 | 0.94 | 0.90 | - | 1.05 | 0.75 | 0.63 | - | 0.96 | 1.10 | 1.01 | - | 0.98 | 0.70 | 0.44 | - | 0.43 | 0.41 | 0.17 | - | 0.18 | 0.35 | (0.40) | - | (0.03) | 0.17 | 0.18 | - | 0.15 | (0.10) | 0.28 | - | 0.19 | (0.10) | 0.03 | - | (0.29) | 0.51 |
| EPS Diluted | 0.71 | - | 1.01 | 0.94 | 0.90 | - | 1.05 | 0.75 | 0.63 | - | 0.96 | 1.10 | 1.01 | - | 0.98 | 0.70 | 0.44 | - | ||||||||||||||||||||||
| Shares Basic | 44.6 | - | 46.8 | 47.0 | 47.0 | - | 47.0 | 47.0 | 47.0 | - | 47.6 | 47.6 | 47.7 | - | 47.7 | 47.7 | 47.7 | - | ||||||||||||||||||||||
| Shares Diluted | 44.6 | - | 46.8 | 47.0 | 47.0 | - | 47.0 | 47.0 | 47.0 | - | 47.6 | 47.6 | 47.7 | - | 47.7 | 47.7 | 47.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 55.6 | - | - | - | 66.7 | - | - | - | 47.3 | - | - | - | 78.4 | - | - | - | 39.2 | - | - | - | 30.7 | - | - | - | 18.4 | - | - | - | 20.1 | - | - | - | 15.7 | 18.4 | 15.3 | 9.9 | 11.8 | 14.3 | 18.3 | 15.7 |
| EBIT | 44.9 | 44.8 | 65.4 | 61.2 | 59.3 | 67.2 | 67.7 | 51.1 | 41.0 | 50.6 | 61.0 | 74.5 | 73.7 | 76.8 | 70.1 | 45.5 | 34.0 | 32.9 | 29.9 | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 100.0 | 90.9 | 71.7 | 63.1 | 54.1 | 35.8 | 34.7 | 35.1 | 33.6 | 31.0 | 27.8 | 22.2 | 16.3 | 10.9 | 12.1 |
| Depreciation & Amortization | - | 36.8 | 26.5 | 21.9 | 19.7 | 20.9 | 20.6 | 22.7 | 23.2 | 21.0 | 15.5 | 11.9 | 8.5 | 7.2 | 7.7 |
| Amortization of Intangibles | 3.3 | 2.7 | 1.4 | 1.2 | 1.4 | 2.3 | 2.2 | 2.7 | 4.4 | 3.5 | 0.8 | 1.7 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | 47.2 | - | - | - | - | - | - |
| Total Operating Expenses | 204.7 | 196.3 | 153.0 | 131.2 | 123.1 | 85.6 | 73.7 | 77.0 | 73.0 | 64.8 | 64.8 | 51.3 | 39.1 | 28.1 | 23.9 |
| 11.0 |
| Interest Expense |
| - |
| 6.0 |
| 6.2 |
| 7.9 |
| 6.8 |
| 8.5 |
| 20.7 |
| 22.8 |
| 21.2 |
| 19.9 |
| 16.8 |
| 9.3 |
| 8.9 |
| 7.9 |
| 5.5 |
| Income From Equity Investments | - | 2.5 | 5.4 | 5.0 | 6.7 | 4.2 | 1.4 | 0.6 | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | 3.1 | 5.9 | 5.1 | 4.2 | 0.6 | 0.1 | 1.6 | 2.9 | 3.2 | 4.2 | 5.1 | 12.2 | - | - |
| Pre-Tax Income | 219.2 | 235.3 | 225.2 | 261.4 | 231.2 | 96.9 | 36.9 | 37.2 | 14.5 | 11.5 | 39.3 | 9.7 | 18.0 | 33.1 | 9.1 |
| Net Income From Continuing Ops | 149.3 | 159.6 | 161.3 | 183.5 | 156.4 | 68.4 | 23.8 | 24.3 | 8.5 | 5.7 | 23.2 | (11.0) | 9.5 | 24.4 | 5.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 149.3 | 159.6 | 161.3 | 183.5 | 156.4 | 68.4 | 23.8 | 24.3 | 8.5 | 5.7 | 23.2 | (11.0) | 9.5 | 24.4 | 5.9 |
| Net Income Attributable To Parent | 149.3 | 159.6 | 161.3 | 182.9 | 155.7 | 68.2 | 23.9 | 24.5 | 9.0 | 5.4 | 23.2 | (11.0) | 9.5 | 24.4 | 5.9 |
| Less: Minority Interest | - | - | - | 0.6 | 0.7 | 0.3 | (0.0) | (0.3) | (0.5) | 0.3 | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 149.3 | 159.6 | 161.3 | 182.9 | 155.7 | 68.2 | 23.9 | 24.5 | 9.0 | 5.4 | 23.2 | (11.0) | 9.5 | 24.4 | 5.9 |
| 3.34 |
| 3.42 |
| 3.43 |
| 3.85 |
| 3.27 |
| 1.43 |
| 0.51 |
| 0.55 |
| 0.21 |
| 0.15 |
| 0.69 |
| (0.38) |
| 0.34 |
| 1.18 |
| 0.29 |
| Shares Basic | 44.6 | 46.7 | 47.0 | 47.5 | 47.7 | 47.7 | 46.4 | 44.5 | 39.1 | 36.8 | 32.9 | 29.1 | 24.3 | 20.7 | 20.6 |
| Shares Diluted | 44.6 | 46.7 | 47.0 | 47.5 | 47.7 | 47.7 | 46.4 | 44.5 | 39.5 | 37.4 | 33.4 | 29.1 | 28.2 | 20.7 | 20.6 |
| 216.4 |
| 230.7 |
| 227.0 |
| 259.8 |
| 226.4 |
| 117.0 |
| 65.7 |
| 58.8 |
| 47.2 |
| 34.4 |
| 47.8 |
| 39.6 |
| 27.2 |
| 27.3 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 8.4 |
| 8.3 |
| 8.8 |
| 10.1 |
| 9.4 |
| 7.6 |
| 7.6 |
| 8.8 |
| 8.9 |
| 9.4 |
| 8.1 |
| 9.1 |
| 8.5 |
| 8.5 |
| 7.6 |
| 23.1 |
| 7.9 |
| 7.6 |
| (7.5) |
| 48.1 |
| (7.3) |
| (6.2) |
| 5.3 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 5.7 |
| 7.7 |
| 3.9 |
| 4.5 |
| 4.9 |
| 5.3 |
| 4.0 |
| 3.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.6 |
| 0.6 |
| 1.2 |
| 1.6 |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.1 |
| 0.9 |
| 0.9 |
| 0.6 |
| (0.4) |
| 0.8 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.4 |
| (6.9) |
| (12.3) |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.4 |
| 23.7 |
| 21.7 |
| 20.4 |
| 19.9 |
| 20.0 |
| 19.9 |
| 16.6 |
| 17.3 |
| 18.6 |
| 20.2 |
| 20.6 |
| 17.7 |
| 53.3 |
| 19.4 |
| 17.0 |
| (16.8) |
| 47.3 |
| 15.8 |
| 17.1 |
| (15.4) |
| 110.0 |
| (17.0) |
| (15.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 5.0 |
| 4.6 |
| 5.2 |
| 5.1 |
| 4.7 |
| 4.8 |
| 4.2 |
| 1.6 |
| 1.0 |
| 1.3 |
| 0.8 |
| 1.1 |
| 0.6 |
| 0.7 |
| (0.2) |
| 0.3 |
| - |
| 0.3 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.1) |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.8 |
| 0.7 |
| 1.1 |
| 0.6 |
| 0.7 |
| 0.9 |
| 1.0 |
| 1.3 |
| 0.6 |
| 1.2 |
| 28.2 |
| 29.5 |
| 27.2 |
| 12.0 |
| 27.2 |
| 11.6 |
| 22.9 |
| (24.8) |
| 14.9 |
| (1.6) |
| 11.6 |
| 12.2 |
| (4.6) |
| 8.4 |
| (5.3) |
| 16.0 |
| 4.2 |
| 12.8 |
| (7.6) |
| 2.1 |
| 5.5 |
| (3.0) |
| 18.7 |
| 19.8 |
| 20.7 |
| 19.6 |
| 8.3 |
| 18.2 |
| 8.3 |
| 16.1 |
| (18.7) |
| 10.6 |
| (1.3) |
| 7.7 |
| 7.3 |
| (4.4) |
| 6.2 |
| (3.9) |
| 10.6 |
| 1.2 |
| 7.0 |
| (3.5) |
| 1.0 |
| 2.9 |
| (8.8) |
| 14.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.8 |
| 20.7 |
| 19.6 |
| 8.3 |
| 18.2 |
| 8.3 |
| 16.1 |
| (18.7) |
| 10.6 |
| (1.3) |
| 7.7 |
| 7.3 |
| (4.4) |
| 6.2 |
| (3.9) |
| 10.6 |
| 1.2 |
| 7.0 |
| (3.5) |
| 1.0 |
| 2.9 |
| (8.8) |
| 14.7 |
| 20.9 |
| 19.7 |
| 20.6 |
| 19.6 |
| 8.2 |
| 18.1 |
| 8.3 |
| 16.2 |
| (18.8) |
| 10.9 |
| (1.2) |
| 7.5 |
| 7.3 |
| (4.3) |
| 6.3 |
| (3.7) |
| 10.7 |
| 1.1 |
| 6.9 |
| (3.6) |
| 1.0 |
| 2.9 |
| (8.8) |
| 14.7 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.1) |
| (0.1) |
| 0.1 |
| (0.3) |
| (0.1) |
| 0.2 |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.2 |
| 20.9 |
| 19.7 |
| 20.6 |
| 19.6 |
| 8.2 |
| 18.1 |
| 8.3 |
| 16.2 |
| (18.8) |
| 10.9 |
| (1.2) |
| 7.5 |
| 7.3 |
| (4.3) |
| 6.3 |
| (3.7) |
| 10.7 |
| 1.1 |
| 6.9 |
| (3.6) |
| 1.0 |
| 2.9 |
| (8.8) |
| 14.7 |
| 0.43 |
| 0.41 |
| 0.17 |
| - |
| 0.18 |
| 0.35 |
| (0.40) |
| - |
| (0.03) |
| 0.17 |
| 0.18 |
| - |
| 0.15 |
| (0.10) |
| 0.28 |
| - |
| 0.19 |
| (0.10) |
| 0.03 |
| - |
| (0.29) |
| 0.44 |
| 47.7 |
| 47.7 |
| 47.7 |
| - |
| 46.1 |
| 46.1 |
| 46.1 |
| - |
| 46.3 |
| 45.7 |
| 40.3 |
| - |
| 40.3 |
| 38.2 |
| 37.4 |
| - |
| 36.3 |
| 35.8 |
| 35.3 |
| - |
| 30.3 |
| 28.9 |
| 47.7 |
| 47.7 |
| 47.7 |
| - |
| 46.1 |
| 46.1 |
| 46.1 |
| - |
| 46.3 |
| 46.1 |
| 40.8 |
| - |
| 40.9 |
| 38.2 |
| 38.1 |
| - |
| 36.7 |
| 35.8 |
| 35.8 |
| - |
| 30.3 |
| 33.2 |
| 28.8 |
| 25.4 |
| 17.1 |
| 20.2 |
| 15.2 |
| 13.1 |
| 10.8 |
| 15.6 |
| 18.3 |
| 14.2 |
| 14.3 |
| 15.3 |
| 7.6 |
| 10.0 |
| 10.7 |
| 11.4 |
| 5.4 |
| 6.9 |
| 9.1 |
| 14.3 |
| 12.7 |