| (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 | 847.4 | 760.6 | 806.5 | 866.5 | 826.6 | 746.5 | 815.2 | 849.7 | 829.0 | 719.0 | 753.7 | 824.4 | 845.7 | 790.4 | 823.3 | 891.0 | ||||||||||||||||||||||||
| (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 | 3,281.0 | 3,260.2 | 3,240.4 | 3,142.8 | 3,396.9 | 3,315.5 | 2,214.9 | 2,862.7 | 2,881.0 | 2,590.3 | 2,349.4 | 2,928.8 | 3,835.5 | 3,771.2 | 2,860.8 | 2,709.4 | 2,506.2 | 2,060.7 |
| Cost of Revenue | 2,256.0 | 2,244.6 | 2,183.7 | 2,250.3 | 2,514.2 | 2,371.7 | 1,554.9 | 2,205.5 | 2,256.2 | 1,993.9 | 1,793.2 | 2,277.3 | 3,127.6 | 3,109.0 | 2,329.7 | 2,280.1 | 2,096.1 | |
| Gross Profit | 1,025.0 | 1,015.6 | 1,056.7 | 892.5 | 882.7 | 943.8 | 660.0 | 657.2 | 624.8 | 596.4 | 556.2 | 651.5 | 707.9 | 662.2 | 531.1 | 429.3 | 410.1 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | 96.7 | 98.7 | 90.3 | 84.9 | 83.2 | 59.8 | 50.6 | 49.6 | 45.3 | 44.3 | 48.9 | 53.4 | 52.6 | 41.3 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 298.6 | 203.5 | 329.3 | 196.8 | 243.3 | 279.7 | 111.6 | 156.8 | 178.6 | 173.1 | 170.4 | 257.6 | 155.1 | 231.5 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | 46.3 | 50.1 | 49.8 | 34.0 | 17.5 | 19.9 | 19.9 | 3.1 | 0.7 | 0.8 | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 51.3 | 28.1 | 54.1 | 11.0 | (19.3) | 51.9 | (11.7) | 33.7 | 14.4 | 0.8 | 28.3 | 25.5 | 11.2 | 58.1 | 30.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.72 | 0.90 | 1.86 | 0.83 | 7.71 | 2.53 | 1.46 | 7.62 | 2.01 | (0.71) | 1.97 | 1.65 | 0.86 | 2.55 | 0.81 | 1.87 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 487.1 | 389.4 | 509.0 | 385.6 | 406.4 | 423.9 | 223.4 | 244.3 | 267.1 | 270.5 | 270.9 | 361.9 | 279.0 | 341.3 | 207.3 | 260.5 | ||
| 892.2 |
| 100.0 |
| 818.0 |
| 1,235.2 |
| 1,162.3 |
| (30.2) |
| 924.5 |
| 609.1 |
| 711.5 |
| 658.6 |
| 705.3 |
| 748.2 |
| 750.6 |
| 335.6 |
| 729.0 |
| 914.8 |
| 901.6 |
| 161.0 |
| 818.5 |
| 814.1 |
| 796.7 |
| (2.5) |
| 746.7 |
| 758.2 |
| Cost of Revenue | 574.8 | 531.0 | 561.6 | 588.6 | 563.4 | 487.0 | 553.8 | 592.1 | 550.8 | 510.1 | 558.4 | 583.7 | 598.1 | 618.4 | 627.9 | 630.1 | 637.8 | (37.1) | 602.4 | 946.5 | 859.9 | (158.8) | 714.3 | 459.4 | 540.0 | 505.3 | 544.8 | 572.9 | 582.5 | 263.0 | 571.8 | 718.3 | 703.1 | 114.2 | 639.0 | 626.2 | 614.5 | (25.2) | 580.6 | 576.3 |
| Gross Profit | 272.6 | 229.6 | 244.9 | 277.9 | 263.2 | 259.5 | 261.4 | 257.6 | 278.2 | 208.9 | 195.3 | 240.7 | 247.6 | 172.0 | 195.4 | 260.9 | 254.4 | 137.1 | 215.6 | 288.7 | 302.4 | 128.6 | 210.2 | 149.7 | 171.5 | 153.3 | 160.5 | 175.3 | 168.1 | 72.6 | 157.2 | 196.5 | 198.5 | 46.8 | 179.5 | 187.9 | 182.2 | 22.7 | 166.1 | 181.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 176.8 | 190.0 | 177.8 | 181.8 | 262.5 | 173.9 | 184.2 | 185.1 | 184.2 | 165.8 | 161.0 | 178.4 | 190.5 | 171.6 | 154.8 | 160.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 47.9 | 47.1 | 46.9 | 46.6 | 45.3 | 45.4 | 45.1 | 44.9 | 44.3 | - | - | - | 48.7 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 95.8 | 39.6 | 67.1 | 96.1 | 0.7 | 85.6 | 77.2 | 72.5 | 94.0 | 43.1 | 34.3 | 62.3 | 57.1 | 0.4 | 40.6 | 100.1 | 102.2 | (1.6) | 52.8 | 108.1 | 120.4 | (12.7) | 33.5 | 38.0 | 52.8 | 20.5 | 43.1 | 46.1 | 47.1 | (26.3) | 48.7 | 77.4 | 78.8 | (52.6) | 65.7 | 78.0 | 82.0 | (54.7) | 72.0 | 81.8 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (1.5) | 7.7 | 0.0 | (0.5) | (0.4) | 3.2 | (0.3) | (0.9) | (0.9) | 4.3 | 1.0 | (0.2) | 0.7 | (28.4) | (32.3) | 1.6 | (0.6) | |||||||||||||||||||||||
| Pre-Tax Income | 72.3 | 24.5 | 42.9 | 70.9 | (26.6) | 63.3 | 50.0 | 45.0 | 66.5 | 20.6 | 5.0 | 32.7 | 29.0 | (77.4) | (29.0) | 85.5 | 84.7 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 16.5 | 7.3 | 10.1 | 17.4 | (6.7) | 14.8 | 11.3 | 11.2 | 16.8 | (7.0) | (0.1) | 10.4 | 7.7 | (60.8) | (1.2) | 22.7 | 20.0 | 6.6 | 2.0 | 20.4 | 22.9 | (34.2) | 2.7 | 7.9 | 11.9 | 12.9 | 4.6 | 7.4 | 8.8 | (13.7) | 1.3 | 10.1 | 16.7 | (44.0) | 11.3 | 13.8 | 19.7 | (20.5) | 14.0 | 16.8 |
| Net Income From Continuing Ops | 55.8 | 17.2 | 32.8 | 53.5 | (19.9) | 48.5 | 38.7 | 33.8 | 49.7 | 27.6 | 5.1 | 22.3 | 21.3 | (16.6) | (27.8) | 62.8 | 64.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 55.8 | 17.2 | 32.8 | 53.5 | (19.9) | 48.5 | 38.7 | 33.8 | 49.7 | 28.4 | 5.1 | 22.3 | 20.4 | 544.9 | (10.7) | 84.7 | 84.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 55.7 | 16.9 | 32.6 | 52.6 | (20.2) | 48.3 | 38.2 | 33.6 | 49.4 | 28.6 | 5.1 | 22.1 | 19.9 | 544.5 | (10.3) | 84.7 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.1 | 0.3 | 0.2 | 0.9 | 0.3 | 0.2 | 0.5 | 0.2 | 0.3 | (0.2) | 0.0 | 0.2 | 0.5 | 0.4 | (0.4) | 0.0 | 0.3 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 55.7 | 16.9 | 32.6 | 52.6 | (20.2) | 48.3 | 38.2 | 33.6 | 49.4 | 28.6 | 5.1 | 22.1 | 19.9 | 544.5 | (10.3) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.61 | - | 0.36 | 0.57 | (0.22) | - | 0.42 | 0.37 | 0.54 | - | 0.06 | 0.24 | 0.22 | - | (0.11) | 0.93 | 0.92 | - | 0.58 | 0.75 | 0.87 | - | 0.02 | 0.25 | 0.38 | - | 0.56 | 0.54 | 0.49 | - | 0.63 | 0.64 | 0.58 | - | 0.48 | (2.22) | 0.57 | - | 0.50 | 0.59 |
| EPS Diluted | 0.61 | - | 0.36 | 0.57 | (0.22) | - | 0.41 | 0.36 | 0.54 | - | 0.06 | 0.24 | 0.22 | - | (0.11) | 0.92 | 0.91 | - | ||||||||||||||||||||||
| Shares Basic | 91.7 | - | 91.6 | 91.5 | 91.5 | - | 91.3 | 91.3 | 91.2 | - | 91.1 | 91.1 | 91.0 | - | 90.9 | 91.4 | 91.5 | - | ||||||||||||||||||||||
| Shares Diluted | 91.9 | - | 91.8 | 91.8 | 91.5 | - | 92.3 | 92.2 | 92.0 | - | 91.9 | 91.9 | 91.8 | - | 90.9 | 92.1 | 92.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 143.7 | 86.7 | 114.0 | 142.7 | 46.0 | 131.0 | 122.3 | 117.4 | 138.3 | - | - | - | 105.8 | - | - | - | 137.9 | - | - | - | 157.0 | - | - | - | 72.7 | - | - | - | 70.4 | - | - | - | 101.2 | - | - | - | 108.1 | - | - | - |
| EBIT | 95.8 | 39.6 | 67.1 | 96.1 | 0.7 | 85.6 | 77.2 | 72.5 | 94.0 | 43.1 | 34.3 | 62.3 | 57.1 | 0.4 | 40.6 | 100.1 | 102.2 | (1.6) | 52.8 | |||||||||||||||||||||
| 1,736.9 |
| 323.8 |
| 36.4 |
| 33.3 |
| 30.2 |
| Selling General & Administrative | 726.4 | 812.1 | 727.4 | 695.7 | 639.4 | 664.1 | 548.4 | 500.4 | 446.2 | 423.3 | 385.8 | 393.9 | 552.8 | 457.6 | 417.0 | 378.3 | 292.9 | 216.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 188.5 | 185.9 | 179.7 | 188.8 | 163.1 | 144.2 | 111.8 | 87.5 | 88.5 | 97.4 | 100.5 | 104.3 | 123.9 | 109.8 | 69.8 | 57.5 | 55.2 | 64.8 |
| Amortization of Intangibles | - | 80.4 | 77.8 | 79.8 | 63.6 | 57.5 | 43.5 | 29.5 | 25.5 | 21.2 | 17.5 | 15.8 | 19.2 | 17.8 | 13.2 | 3.8 | 3.7 | 3.3 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 137.5 |
| 203.0 |
| 159.2 |
| 137.1 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | 60.8 | 59.7 | 64.0 | 62.2 | 63.5 | 50.8 | 33.7 | 31.5 | 34.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 26.9 | 23.4 | 152.0 | - | - |
| Other Non-Operating Income | 5.7 | 6.8 | 1.1 | 5.8 | (59.7) | (1.0) | 24.0 | 12.1 | (12.9) | (0.1) | 19.3 | (3.2) | (4.5) | (1.2) | (3.4) | 0.5 | (2.4) | (9.6) |
| Pre-Tax Income | 210.6 | 111.7 | 224.8 | 87.3 | 63.8 | 203.5 | 61.1 | 109.4 | 101.8 | 111.9 | 129.6 | 174.0 | 88.4 | 151.0 | 83.3 | 168.9 | - | - |
| 15.5 |
| (51.3) |
| (13.5) |
| Net Income From Continuing Ops | 159.3 | 83.6 | 170.7 | 76.3 | 83.1 | 151.6 | 72.8 | 75.7 | 87.4 | 111.1 | 101.3 | 148.5 | 77.2 | 92.9 | 53.2 | 153.4 | 152.5 | 106.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | (231.2) | (1.2) | (3.8) | 1.2 | 149.8 | 18.6 | 19.2 | - | - |
| Net Income | 159.3 | 83.6 | 170.7 | 76.2 | 703.4 | 230.6 | 133.4 | 588.8 | 159.5 | (57.6) | 165.0 | 144.7 | 78.4 | 242.7 | 71.8 | 172.6 | 162.6 | 106.7 |
| Net Income Attributable To Parent | 157.8 | 81.9 | 169.5 | 75.7 | 703.1 | 230.8 | 131.6 | 588.6 | 159.8 | (57.7) | 165.2 | 144.6 | 79.2 | 243.8 | 71.9 | 172.6 | 162.6 | 106.7 |
| Less: Minority Interest | 1.5 | 1.7 | 1.2 | 0.5 | 0.3 | (0.2) | 1.8 | 0.2 | (0.3) | 0.1 | (0.2) | 0.1 | (0.8) | (1.1) | (0.1) | 0.0 | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 157.8 | 81.9 | 169.5 | 75.7 | 703.1 | 230.8 | 131.6 | 588.6 | 159.8 | (57.7) | 165.2 | 144.6 | 79.2 | 243.8 | 71.9 | 172.6 | 162.6 | 106.7 |
| 1.75 |
| 1.15 |
| EPS Diluted | 1.72 | 0.89 | 1.84 | 0.83 | 7.63 | 2.51 | 1.45 | 7.58 | 1.99 | (0.70) | 1.95 | 1.63 | 0.85 | 2.53 | 0.80 | 1.84 | 1.69 | 1.14 |
| Shares Basic | 91.7 | 91.5 | 91.3 | 91.1 | 91.2 | 91.4 | 90.1 | 77.2 | 79.7 | 81.5 | 83.9 | 87.8 | 92.3 | 95.5 | 89.1 | 92.2 | 93.1 | 92.4 |
| Shares Diluted | 91.9 | 91.8 | 92.0 | 91.8 | 92.2 | 92.1 | 90.6 | 77.7 | 80.4 | 82.1 | 84.6 | 88.7 | 93.5 | 96.5 | 89.8 | 94.3 | 96.0 | 93.4 |
| 214.4 |
| 201.9 |
| EBIT | 298.6 | 203.5 | 329.3 | 196.8 | 243.3 | 279.7 | 111.6 | 156.8 | 178.6 | 173.1 | 170.4 | 257.6 | 155.1 | 231.5 | 137.5 | 203.0 | 159.2 | 137.1 |
| 152.2 |
| 138.7 |
| 162.8 |
| 180.6 |
| 182.0 |
| 141.3 |
| 176.7 |
| 111.7 |
| 118.7 |
| 132.8 |
| 117.4 |
| 129.2 |
| 121.0 |
| 98.9 |
| 108.5 |
| 119.1 |
| 119.7 |
| 99.4 |
| 113.8 |
| 109.9 |
| 100.2 |
| 77.4 |
| 94.1 |
| 100.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.7 |
| - |
| - |
| - |
| 36.6 |
| - |
| - |
| - |
| 19.9 |
| - |
| - |
| - |
| 23.3 |
| - |
| - |
| - |
| 22.4 |
| - |
| - |
| - |
| 26.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.3) |
| 1.6 |
| 1.2 |
| 1.5 |
| 11.4 |
| 1.5 |
| 9.5 |
| 1.6 |
| 10.7 |
| 0.6 |
| 0.7 |
| 0.1 |
| (15.1) |
| 0.7 |
| 0.4 |
| 1.1 |
| (2.9) |
| 1.3 |
| 0.6 |
| 0.9 |
| 19.0 |
| (0.1) |
| 0.1 |
| (24.3) |
| 35.4 |
| 89.8 |
| 102.6 |
| (20.5) |
| 5.3 |
| 31.3 |
| 45.0 |
| 19.3 |
| 28.2 |
| 30.6 |
| 31.3 |
| (58.0) |
| 33.8 |
| 61.6 |
| 64.4 |
| (71.0) |
| 51.5 |
| 63.4 |
| 68.0 |
| (51.1) |
| 56.8 |
| 66.9 |
| (30.9) |
| 33.4 |
| 69.4 |
| 79.7 |
| 13.7 |
| 2.6 |
| 23.4 |
| 33.1 |
| 6.4 |
| 23.6 |
| 23.2 |
| 22.5 |
| (44.3) |
| 32.5 |
| 51.5 |
| 47.7 |
| (27.0) |
| 40.2 |
| 49.6 |
| 48.3 |
| (30.6) |
| 42.8 |
| 50.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| (231.0) |
| - |
| - |
| (0.5) |
| (0.1) |
| 28.9 |
| 52.6 |
| 69.4 |
| 79.7 |
| 74.8 |
| 2.6 |
| 23.2 |
| 32.8 |
| 465.3 |
| 43.1 |
| 42.1 |
| 38.3 |
| 11.2 |
| 50.2 |
| 51.2 |
| 46.9 |
| 38.1 |
| 38.8 |
| (181.4) |
| 46.9 |
| 33.7 |
| 42.3 |
| 50.0 |
| 84.2 |
| 29.8 |
| 52.9 |
| 68.8 |
| 79.3 |
| 74.3 |
| 1.7 |
| 22.8 |
| 32.8 |
| 465.3 |
| 43.0 |
| 42.1 |
| 38.2 |
| 11.4 |
| 50.2 |
| 51.3 |
| 46.9 |
| 38.0 |
| 38.8 |
| (181.4) |
| 46.9 |
| 33.8 |
| 42.3 |
| 50.0 |
| (0.9) |
| (0.3) |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.9 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| (0.2) |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.7 |
| 84.2 |
| 29.8 |
| 52.9 |
| 68.8 |
| 79.3 |
| 74.3 |
| 1.7 |
| 22.8 |
| 32.8 |
| 465.3 |
| 43.0 |
| 42.1 |
| 38.2 |
| 11.4 |
| 50.2 |
| 51.3 |
| 46.9 |
| 38.0 |
| 38.8 |
| (181.4) |
| 46.9 |
| 33.8 |
| 42.3 |
| 50.0 |
| 0.57 |
| 0.74 |
| 0.86 |
| - |
| 0.02 |
| 0.25 |
| 0.38 |
| - |
| 0.56 |
| 0.54 |
| 0.49 |
| - |
| 0.62 |
| 0.63 |
| 0.58 |
| - |
| 0.47 |
| (2.20) |
| 0.57 |
| - |
| 0.50 |
| 0.59 |
| 91.4 |
| 91.3 |
| 91.3 |
| - |
| 91.5 |
| 91.4 |
| 86.3 |
| - |
| 76.9 |
| 77.3 |
| 77.8 |
| - |
| 79.8 |
| 79.9 |
| 80.4 |
| - |
| 81.2 |
| 81.8 |
| 82.1 |
| - |
| 83.9 |
| 84.1 |
| 92.2 |
| 92.4 |
| 92.2 |
| - |
| 91.9 |
| 91.8 |
| 86.7 |
| - |
| 77.4 |
| 77.7 |
| 78.2 |
| - |
| 80.7 |
| 80.8 |
| 81.3 |
| - |
| 82.0 |
| 82.5 |
| 82.7 |
| - |
| 84.5 |
| 84.7 |
| 108.1 |
| 120.4 |
| (12.7) |
| 33.5 |
| 38.0 |
| 52.8 |
| 20.5 |
| 43.1 |
| 46.1 |
| 47.1 |
| (26.3) |
| 48.7 |
| 77.4 |
| 78.8 |
| (52.6) |
| 65.7 |
| 78.0 |
| 82.0 |
| (54.7) |
| 72.0 |
| 81.8 |