| (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 | 1,684.7 | 1,888.0 | 1,987.0 | 1,511.4 | 1,321.6 | 1,629.1 | 1,861.6 | 1,461.5 | 1,365.5 | 1,751.8 | 1,821.8 | 1,457.9 | 1,471.5 | 1,906.2 | 2,083.7 | 1,504.9 | ||||||||||||||||||||||||
| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 7,071.1 | 6,708.0 | 6,317.7 | 6,503.1 | 7,091.6 | 6,138.3 | 5,050.6 | 4,052.7 | 4,316.5 | 4,207.0 | 3,927.8 | 2,884.6 | 3,129.4 | 2,956.5 | 2,759.5 | 2,776.4 | 2,939.5 | 2,179.1 | |
| Cost of Revenue | 6,051.1 | 5,769.4 | 5,384.5 | 5,559.9 | 5,761.6 | 4,912.8 | 4,149.8 | 3,403.2 | 3,605.9 | 3,446.0 | 3,218.0 | 2,405.3 | 2,576.6 | 2,411.9 | 2,335.7 | 2,285.8 | 2,275.7 | ||
| Gross Profit | 1,020.0 | 938.6 | 933.2 | 943.2 | 1,330.0 | 1,225.6 | 900.8 | 649.4 | 710.6 | 761.1 | 709.9 | 479.3 | 552.8 | 544.5 | 423.8 | 490.6 | 663.8 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 162.8 | 166.7 | 163.0 | 177.5 | 149.4 | 166.0 | 140.7 | 137.6 | 157.2 | 166.6 | 117.2 | 82.0 | 76.9 | 64.6 | 54.1 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 536.1 | 467.4 | 438.5 | 470.3 | 897.2 | 763.4 | 457.2 | 233.2 | 258.1 | 405.5 | 308.6 | 164.8 | 221.5 | 232.1 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 76.9 | 68.5 | 75.5 | 81.7 | 89.9 | 69.5 | 46.2 | 37.2 | 56.3 | 39.8 | 51.0 | 28.0 | 33.8 | 22.6 | 17.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 1.76 | 1.51 | 1.44 | 1.46 | 3.13 | 2.64 | 1.40 | 0.50 | 0.53 | 1.10 | 0.74 | 0.22 | 0.56 | 0.58 | 0.26 | 0.48 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 1,195.2 | 1,109.4 | 1,033.1 | 1,101.8 | 1,509.9 | 1,327.0 | 967.6 | 757.3 | 830.1 | 987.5 | 863.8 | 659.0 | 686.2 | 642.5 | 523.2 | 529.3 | |||
| 1,596.8 |
| 1,724.6 |
| 1,681.0 |
| 1,406.5 |
| 1,326.2 |
| 1,371.0 |
| 1,354.0 |
| 1,172.9 |
| 1,152.6 |
| 1,178.5 |
| 1,083.9 |
| 895.3 |
| 895.0 |
| 1,081.3 |
| 1,144.2 |
| 1,065.7 |
| 1,025.3 |
| 1,150.5 |
| 1,148.9 |
| 1,008.4 |
| 899.3 |
| 1,055.8 |
| 1,086.0 |
| 917.3 |
| Cost of Revenue | 1,445.7 | 1,573.4 | 1,702.5 | 1,329.5 | 1,164.0 | 1,382.4 | 1,589.1 | 1,249.1 | 1,163.9 | 1,472.7 | 1,539.0 | 1,271.1 | 1,277.1 | 1,571.9 | 1,662.5 | 1,255.7 | 1,271.5 | 1,362.3 | 1,356.2 | 1,133.7 | 1,060.6 | 1,092.5 | 1,112.9 | 980.6 | 963.7 | 955.5 | 901.7 | 771.9 | 774.2 | 898.9 | 943.5 | 896.0 | 867.5 | 926.1 | 925.0 | 831.8 | 763.1 | 814.2 | 872.2 | 785.7 |
| Gross Profit | 239.0 | 314.6 | 284.5 | 181.9 | 157.6 | 246.7 | 272.5 | 212.4 | 201.6 | 279.1 | 282.8 | 186.9 | 194.4 | 334.3 | 421.2 | 249.2 | 325.3 | 362.4 | 324.8 | 272.8 | 265.5 | 278.5 | 241.1 | 192.3 | 188.9 | 223.0 | 182.2 | 123.5 | 120.8 | 182.4 | 200.7 | 169.7 | 157.8 | 224.3 | 223.9 | 176.6 | 136.2 | 241.6 | 213.8 | 131.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 41.8 | 36.7 | 42.4 | 42.0 | 45.7 | 42.8 | 42.4 | 39.6 | 38.2 | 41.6 | 43.1 | 45.7 | 47.0 | 39.6 | 34.0 | 37.5 | 38.4 | 37.4 | 40.8 | 43.5 | 44.3 | 41.1 | 35.8 | 31.5 | 32.3 | 32.8 | 32.9 | 36.2 | 35.8 | 37.6 | 37.5 | 41.1 | 40.9 | 37.9 | 42.8 | 44.3 | 41.6 | 33.1 | 26.8 | 30.2 |
| Selling General & Administrative | 97.0 | 92.9 | 83.2 | 47.9 | 80.4 | 69.4 | 80.8 | 91.3 | 90.3 | 78.8 | 73.0 | 64.9 | 78.7 | 69.6 | 67.9 | 68.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 170.9 | 165.7 | 163.6 | 158.8 | 153.8 | 149.2 | 150.6 | 149.9 | 144.9 | 159.4 | 157.6 | 157.7 | 156.8 | 157.3 | 156.2 | 151.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 138.7 | 129.7 | 125.6 | 89.9 | 126.1 | 112.3 | 123.1 | 130.8 | 128.5 | 120.4 | 116.2 | 110.5 | 125.7 | 109.2 | 101.9 | 106.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 100.3 | 185.0 | 158.9 | 92.0 | 31.5 | 134.4 | 149.4 | 81.5 | 73.1 | 158.7 | 166.6 | 76.3 | 68.7 | 225.1 | 319.3 | 142.8 | 210.0 | 252.4 | 211.5 | 155.1 | 144.4 | 159.2 | 127.5 | 86.5 | 84.1 | 118.4 | 78.9 | 22.5 | 13.4 | 75.4 | 92.7 | 53.9 | 36.1 | 109.0 | 105.5 | 172.7 | 18.4 | 141.3 | 114.6 | 30.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 17.7 | 20.6 | 21.2 | 16.8 | 16.8 | 17.1 | 15.6 | 15.8 | 16.4 | 15.5 | 13.0 | 14.4 | 16.2 | 14.9 | 14.9 | 14.6 | 14.1 | 13.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (4.0) | (3.7) | (4.5) | (8.8) | (5.7) | 1.2 | (7.5) | 0.0 | (1.1) | (7.1) | (4.2) | (2.5) | (12.6) | (15.5) | (9.2) | (6.6) | (9.1) | |||||||||||||||||||||||
| Pre-Tax Income | 96.3 | 181.2 | 154.4 | 83.2 | 25.8 | 135.6 | 141.9 | 81.6 | 72.0 | 151.5 | 162.4 | 73.9 | 56.1 | 209.6 | 310.1 | 136.3 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 12.3 | 8.7 | 27.7 | 28.2 | 3.9 | 29.8 | 19.2 | 14.3 | 12.2 | 32.5 | 28.9 | 9.4 | 10.9 | 45.7 | 3.6 | 10.8 | 29.7 | 24.6 | 17.2 | 16.0 | 11.7 | 12.7 | 15.8 | 12.9 | 4.8 | 0.8 | 9.1 | 5.9 | 21.4 | 28.8 | 14.3 | 10.6 | 2.5 | (13.6) | 21.3 | 33.5 | (1.3) | 21.7 | 24.1 | 3.4 |
| Net Income From Continuing Ops | 84.0 | 172.5 | 126.7 | 55.1 | 21.9 | 105.8 | 122.7 | 67.3 | 59.8 | 119.0 | 133.5 | 64.4 | 45.2 | 163.9 | 306.5 | 125.5 | 171.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 84.0 | 172.5 | 126.7 | 55.1 | 21.9 | 105.8 | 122.7 | 67.3 | 59.8 | 119.0 | 133.5 | 64.4 | 45.2 | 163.9 | 306.5 | 125.5 | 171.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 83.4 | 171.8 | 126.6 | 54.4 | 21.1 | 105.6 | 122.6 | 66.9 | 58.9 | 117.6 | 132.6 | 64.3 | 45.4 | 164.3 | 306.1 | 124.8 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.6 | 0.8 | 0.1 | 0.6 | 0.7 | 0.2 | 0.1 | 0.4 | 0.9 | 1.5 | 0.8 | 0.2 | (0.1) | (0.4) | 0.4 | 0.7 | 0.6 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 83.4 | 171.8 | 126.6 | 54.4 | 21.1 | 105.6 | 122.6 | 66.9 | 58.9 | 117.6 | 132.6 | 64.3 | 45.4 | 164.3 | 306.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.34 | - | 0.51 | 0.22 | 0.09 | - | 0.50 | 0.27 | 0.24 | - | 0.54 | 0.26 | 0.18 | - | 1.25 | 0.51 | 0.70 | - | 0.74 | 0.52 | 0.49 | - | 0.38 | 0.23 | 0.27 | - | 0.23 | (0.04) | (0.10) | - | 0.24 | 0.14 | 0.04 | - | 0.25 | 0.50 | (0.06) | - | 0.25 | 0.02 |
| EPS Diluted | 0.33 | - | 0.51 | 0.22 | 0.09 | - | 0.49 | 0.27 | 0.24 | - | 0.54 | 0.26 | 0.18 | - | 1.24 | 0.51 | 0.69 | - | ||||||||||||||||||||||
| Shares Basic | 247.6 | - | 247.2 | 247.1 | 246.9 | - | 246.5 | 246.2 | 246.0 | - | 245.7 | 245.6 | 245.3 | - | 244.7 | 244.6 | 244.4 | - | ||||||||||||||||||||||
| Shares Diluted | 249.6 | - | 248.3 | 247.8 | 247.8 | - | 247.9 | 247.9 | 247.6 | - | 247.1 | 247.0 | 247.1 | - | 246.1 | 245.9 | 246.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 271.2 | 350.7 | 322.5 | 250.8 | 185.3 | 283.6 | 300.0 | 231.5 | 218.1 | 318.1 | 324.2 | 234.1 | 225.5 | 382.4 | 475.5 | 293.8 | 358.2 | 395.3 | 357.3 | 294.6 | 279.8 | 292.2 | 257.0 | 210.7 | 207.7 | 245.2 | 207.7 | 155.2 | 149.3 | 219.0 | 236.0 | 196.4 | 178.6 | 256.2 | 253.6 | 317.5 | 160.2 | 281.2 | 255.3 | 168.0 |
| EBIT | 100.3 | 185.0 | 158.9 | 92.0 | 31.5 | 134.4 | 149.4 | 81.5 | 73.1 | 158.7 | 166.6 | 76.3 | 68.7 | 225.1 | 319.3 | 142.8 | 210.0 | 252.4 | 211.5 | |||||||||||||||||||||
| 2,658.6 |
| 1,698.7 |
| 2,096.9 |
| 480.4 |
| 561.7 |
| 50.4 |
| 47.5 |
| 44.5 |
| 56.2 |
| Selling General & Administrative | 321.1 | 304.5 | 331.8 | 295.4 | 283.4 | 296.1 | 302.8 | 278.6 | 295.2 | 297.0 | 284.1 | 232.4 | 254.5 | 247.8 | 217.0 | 246.5 | 242.4 | 210.6 | 251.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 659.1 | 642.0 | 594.7 | 631.5 | 612.7 | 563.6 | 510.4 | 524.2 | 572.0 | 581.9 | 555.2 | 494.2 | 464.7 | 410.3 | 370.5 | 335.6 | 323.6 | 305.5 | 309.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.6 | 3.9 | 5.2 | 5.9 | 7.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 483.9 | 471.2 | 494.8 | 472.9 | 432.8 | 462.1 | 443.6 | 416.3 | 452.4 | 355.5 | 401.3 | 314.4 | 331.4 | 312.4 | 271.1 | 296.9 | 290.0 | 255.1 | 969.2 |
| 152.7 |
| 193.7 |
| 373.8 |
| 225.3 |
| (407.5) |
| - |
| - |
| - |
| Interest Expense | 76.3 | 75.4 | 64.9 | 59.0 | 58.6 | 51.5 | 64.2 | - | 78.9 | 83.8 | 79.7 | 81.4 | 105.0 | 96.7 | 84.0 | 74.2 | 85.6 | 102.4 | 118.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 14.0 | 31.0 | 10.3 | 5.6 | 7.1 | 6.4 | 2.4 | - |
| Other Non-Operating Income | (21.0) | (22.8) | (7.4) | (26.4) | (40.3) | (48.4) | (70.6) | (73.4) | (72.3) | (98.0) | (78.9) | (96.9) | (85.4) | (108.1) | (98.6) | (100.5) | (122.6) | (98.8) | (18.2) |
| Pre-Tax Income | 515.1 | 444.6 | 431.0 | 443.8 | 856.9 | 715.1 | 386.7 | 159.8 | 185.8 | 307.5 | 229.7 | 67.9 | 136.1 | 124.0 | 54.1 | 93.1 | 251.2 | 126.5 | - |
| 7.1 |
| 19.0 |
| (29.8) |
| 31.8 |
| Net Income From Continuing Ops | 438.2 | 376.1 | 355.5 | 362.1 | 767.0 | 645.6 | 340.5 | 122.6 | 129.6 | 267.7 | 178.7 | 53.9 | 133.2 | 111.7 | 42.7 | 93.1 | 232.1 | 156.3 | (457.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 438.2 | 376.1 | 355.5 | 362.1 | 767.0 | 645.6 | 340.5 | 122.6 | 129.6 | 267.7 | 178.7 | 53.9 | 133.2 | 111.7 | 42.7 | 93.1 | 232.1 | 156.3 | (457.5) |
| Net Income Attributable To Parent | 436.1 | 373.9 | 354.0 | 359.8 | 765.8 | 643.0 | 338.1 | 120.9 | 127.1 | 263.6 | 175.5 | 51.1 | 129.7 | 109.3 | 41.8 | 91.8 | 232.0 | 156.0 | (456.7) |
| Less: Minority Interest | 2.1 | 2.2 | 1.5 | 2.3 | 1.2 | 2.6 | 2.4 | 1.7 | 2.5 | 4.2 | 3.1 | 2.8 | 3.5 | 2.4 | 0.9 | 1.3 | 0.2 | 0.3 | (0.8) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 436.1 | 373.9 | 354.0 | 359.8 | 765.8 | 643.0 | 338.1 | 120.9 | 127.1 | 263.6 | 164.2 | 51.0 | 129.4 | 108.6 | 41.6 | 91.5 | 231.5 | 156.0 | (456.7) |
| 1.26 |
| 0.85 |
| (2.50) |
| EPS Diluted | 1.75 | 1.50 | 1.43 | 1.46 | 3.11 | 2.62 | 1.40 | 0.50 | 0.53 | 1.10 | 0.74 | 0.22 | 0.55 | 0.50 | 0.24 | 0.39 | 0.91 | 0.67 | (2.50) |
| Shares Basic | 247.6 | 247.1 | 246.3 | 245.6 | 244.7 | 243.9 | 241.5 | 239.7 | 239.3 | 238.9 | 237.4 | 236.9 | 230.7 | 187.0 | 160.1 | 190.8 | 183.3 | 183.1 | 182.7 |
| Shares Diluted | 249.6 | 248.5 | 247.8 | 247.2 | 246.2 | 245.7 | 242.2 | 240.1 | 239.7 | 239.7 | 238.0 | 237.2 | 236.7 | 235.3 | 243.0 | 273.7 | 282.6 | 263.4 | 182.7 |
| 697.4 |
| 530.8 |
| (97.6) |
| EBIT | 536.1 | 467.4 | 438.5 | 470.3 | 897.2 | 763.4 | 457.2 | 233.2 | 258.1 | 405.5 | 308.6 | 164.8 | 221.5 | 232.1 | 152.7 | 193.7 | 373.8 | 225.3 | (407.5) |
| 77.0 |
| 72.5 |
| 72.6 |
| 74.2 |
| 76.8 |
| 78.2 |
| 77.8 |
| 74.3 |
| 72.6 |
| 71.8 |
| 70.5 |
| 64.8 |
| 71.6 |
| 69.4 |
| 70.5 |
| 74.7 |
| 80.7 |
| 77.4 |
| 75.6 |
| 67.8 |
| 76.3 |
| 67.2 |
| 72.4 |
| 70.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.2 |
| 142.9 |
| 145.8 |
| 139.4 |
| 135.4 |
| 133.0 |
| 129.5 |
| 124.2 |
| 123.7 |
| 126.9 |
| 128.8 |
| 132.6 |
| 135.8 |
| 143.6 |
| 143.3 |
| 142.5 |
| 142.5 |
| 147.2 |
| 148.1 |
| 144.8 |
| 141.8 |
| 139.9 |
| 140.7 |
| 137.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.3 |
| 110.0 |
| 113.4 |
| 117.7 |
| 121.1 |
| 119.3 |
| 113.6 |
| 105.8 |
| 104.8 |
| 104.6 |
| 103.4 |
| 100.9 |
| 107.3 |
| 107.0 |
| 108.0 |
| 115.8 |
| 121.7 |
| 115.3 |
| 118.4 |
| 4.0 |
| 117.9 |
| 100.3 |
| 99.2 |
| 101.1 |
| 12.9 |
| 12.8 |
| 12.7 |
| 14.7 |
| 16.4 |
| 16.0 |
| 17.0 |
| - |
| 17.0 |
| 18.7 |
| 19.3 |
| 18.0 |
| 19.8 |
| 21.1 |
| 20.0 |
| 20.1 |
| 20.3 |
| 22.2 |
| 21.3 |
| 21.2 |
| 21.5 |
| 20.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| (10.5) |
| (12.4) |
| (12.7) |
| (12.8) |
| (19.5) |
| (18.8) |
| (17.5) |
| (14.7) |
| (17.8) |
| (15.2) |
| (25.6) |
| (14.7) |
| (17.7) |
| (21.1) |
| (10.1) |
| (23.4) |
| (21.4) |
| (23.8) |
| (19.2) |
| (33.7) |
| (7.1) |
| (29.4) |
| (21.8) |
| 201.0 |
| 241.9 |
| 199.1 |
| 142.4 |
| 131.7 |
| 139.6 |
| 108.7 |
| 69.0 |
| 69.3 |
| 100.6 |
| 63.6 |
| (3.1) |
| (1.3) |
| 57.7 |
| 71.6 |
| 43.8 |
| 12.7 |
| 87.6 |
| 81.7 |
| 153.5 |
| (15.3) |
| 134.3 |
| 85.2 |
| 8.7 |
| 217.3 |
| 181.8 |
| 126.5 |
| 120.0 |
| 127.0 |
| 92.9 |
| 56.1 |
| 64.5 |
| 99.8 |
| 54.5 |
| (9.0) |
| (22.7) |
| 28.9 |
| 57.3 |
| 33.2 |
| 10.2 |
| 101.2 |
| 60.5 |
| 120.0 |
| (14.0) |
| 112.6 |
| 61.1 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.3 |
| 181.8 |
| 126.5 |
| 120.0 |
| 127.0 |
| 92.9 |
| 56.1 |
| 64.5 |
| 99.8 |
| 54.5 |
| (9.0) |
| (22.7) |
| 28.9 |
| 57.3 |
| 33.2 |
| 10.2 |
| 101.2 |
| 60.5 |
| 120.0 |
| (14.0) |
| 112.6 |
| 61.1 |
| 5.4 |
| 170.7 |
| 216.5 |
| 180.9 |
| 125.8 |
| 119.8 |
| 126.7 |
| 92.2 |
| 55.4 |
| 63.9 |
| 99.1 |
| 54.1 |
| (9.5) |
| (22.9) |
| 28.3 |
| 56.7 |
| 32.6 |
| 9.5 |
| 100.1 |
| 59.3 |
| 119.0 |
| (14.8) |
| 111.6 |
| 60.1 |
| 4.7 |
| 0.8 |
| 1.0 |
| 0.7 |
| 0.2 |
| 0.3 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 1.1 |
| 1.2 |
| 1.0 |
| 0.8 |
| 0.9 |
| 1.1 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.8 |
| 170.7 |
| 216.5 |
| 180.9 |
| 125.8 |
| 119.8 |
| 126.7 |
| 92.2 |
| 55.4 |
| 63.9 |
| 99.1 |
| 54.1 |
| (9.5) |
| (22.9) |
| 28.3 |
| 56.7 |
| 32.6 |
| 9.5 |
| 100.1 |
| 59.3 |
| 119.0 |
| (14.8) |
| 100.3 |
| 60.1 |
| 4.7 |
| 0.74 |
| 0.51 |
| 0.49 |
| - |
| 0.38 |
| 0.23 |
| 0.26 |
| - |
| 0.23 |
| (0.04) |
| (0.10) |
| - |
| 0.24 |
| 0.14 |
| 0.04 |
| - |
| 0.25 |
| 0.50 |
| (0.06) |
| - |
| 0.25 |
| 0.02 |
| 244.1 |
| 243.9 |
| 243.3 |
| - |
| 241.7 |
| 241.1 |
| 240.9 |
| - |
| 239.6 |
| 239.5 |
| 239.4 |
| - |
| 239.4 |
| 239.4 |
| 239.2 |
| - |
| 239.1 |
| 238.9 |
| 238.7 |
| - |
| 237.4 |
| 237.1 |
| 245.9 |
| 245.6 |
| 245.1 |
| - |
| 242.6 |
| 241.4 |
| 241.3 |
| - |
| 239.9 |
| 239.5 |
| 239.4 |
| - |
| 239.8 |
| 239.8 |
| 239.8 |
| - |
| 239.6 |
| 239.7 |
| 238.7 |
| - |
| 238.2 |
| 237.4 |
| 155.1 |
| 144.4 |
| 159.2 |
| 127.5 |
| 86.5 |
| 84.1 |
| 118.4 |
| 78.9 |
| 22.5 |
| 13.4 |
| 75.4 |
| 92.7 |
| 53.9 |
| 36.1 |
| 109.0 |
| 105.5 |
| 172.7 |
| 18.4 |
| 141.3 |
| 114.6 |
| 30.5 |