| (USD in millions, except per-share data and share counts) | Q4 FY 2630 May 2026 | Q3 FY 2628 Feb 2026 | Q2 FY 2629 Nov 2025 | Q1 FY 2630 Aug 2025 | Q4 FY 2531 May 2025 | Q3 FY 251 Mar 2025 | Q2 FY 2530 Nov 2024 | Q1 FY 2531 Aug 2024 | Q4 FY 241 Jun 2024 | Q3 FY 242 Mar 2024 | Q2 FY 242 Dec 2023 | Q1 FY 242 Sep 2023 | Q4 FY 233 Jun 2023 | Q3 FY 2325 Feb 2023 | Q2 FY 2326 Nov 2022 | Q1 FY 2327 Aug 2022 | Q4 FY 2228 May 2022 | Q3 FY 2226 Feb 2022 | Q2 FY 2227 Nov 2021 | Q1 FY 2228 Aug 2021 | Q4 FY 2129 May 2021 | Q3 FY 2127 Feb 2021 | Q2 FY 2128 Nov 2020 | Q1 FY 2129 Aug 2020 | Q4 FY 2030 May 2020 | Q3 FY 2029 Feb 2020 | Q2 FY 2030 Nov 2019 | Q1 FY 2031 Aug 2019 | Q4 FY 191 Jun 2019 | Q3 FY 192 Mar 2019 | Q2 FY 191 Dec 2018 | Q1 FY 191 Sep 2018 | Q4 FY 182 Jun 2018 | Q3 FY 183 Mar 2018 | Q2 FY 182 Dec 2017 | Q1 FY 182 Sep 2017 | Q4 FY 173 Jun 2017 | Q3 FY 1725 Feb 2017 | Q2 FY 1726 Nov 2016 | Q1 FY 1727 Aug 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 552.6 | 667.0 | 769.5 | 922.6 | 1,103.7 | 1,417.7 | 954.7 | 785.9 | 640.8 | 703.1 | 523.2 | 459.3 | 688.7 | 997.5 | 801.7 | 658.3 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 22 July 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | FY202630 May 2026 | FY202531 May 2025 | FY20241 Jun 2024 | FY20233 Jun 2023 | FY202228 May 2022 | FY202129 May 2021 | FY202030 May 2020 | FY20191 Jun 2019 | FY20182 Jun 2018 | FY20173 Jun 2017 | FY201628 May 2016 | FY201530 May 2015 | FY201431 May 2014 | FY20131 Jun 2013 | FY20122 Jun 2012 | FY201128 May 2011 | FY201029 May 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 2,911.6 | 4,261.9 | 2,326.4 | 3,146.2 | 1,777.2 | 1,349.0 | 1,351.6 | 1,361.2 | 1,502.9 | 1,074.5 | 1,908.7 | 1,576.1 | 1,440.9 | 1,288.1 | 1,113.1 | 942.0 | |
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 22 July 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 593.0 |
| 477.5 |
| 381.7 |
| 325.0 |
| 349.8 |
| 359.1 |
| 347.3 |
| 292.8 |
| 453.3 |
| 345.6 |
| 311.5 |
| 241.2 |
| 280.6 |
| 384.0 |
| 356.0 |
| 340.6 |
| 443.1 |
| 435.8 |
| 361.2 |
| 262.8 |
| 274.6 |
| 306.5 |
| 253.5 |
| 239.8 |
| Cost of Revenue | 518.5 | 547.7 | 562.1 | 611.3 | 572.1 | 701.6 | 598.6 | 538.7 | 454.4 | 484.5 | 432.1 | 413.9 | 490.6 | 534.5 | 483.9 | 440.9 | 397.9 | 385.9 | 338.0 | 318.3 | 311.9 | 311.6 | 288.9 | 276.0 | 331.8 | 295.8 | 282.1 | 262.3 | 267.8 | 301.6 | 285.5 | 283.5 | 301.9 | 315.7 | 278.8 | 245.5 | 262.6 | 267.4 | 249.6 | 249.4 |
| Gross Profit | 34.1 | 119.3 | 207.4 | 311.3 | 531.5 | 716.1 | 356.0 | 247.2 | 186.4 | 218.6 | 91.1 | 45.4 | 198.1 | 463.0 | 317.8 | 217.5 | 195.1 | 91.6 | 43.7 | 6.6 | 37.9 | 47.5 | 58.5 | 16.8 | 121.5 | 49.8 | 29.4 | (21.1) | 12.8 | 82.4 | 70.5 | 57.1 | 141.2 | 120.1 | 82.4 | 17.3 | 12.0 | 39.2 | 3.9 | (9.6) |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 93.6 | 83.3 | 82.9 | 69.5 | 94.9 | 80.0 | 77.6 | 61.9 | 57.8 | 66.0 | 76.6 | 52.2 | 62.2 | 58.5 | 58.0 | 53.6 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 29.7 | - | - | - | 22.0 | - | - | - | 19.3 | - | - | - | 17.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (58.8) | 35.9 | 123.9 | 249.2 | 435.9 | 635.7 | 278.1 | 187.0 | 142.2 | 162.8 | 14.2 | (6.8) | 136.2 | 407.8 | 259.9 | 163.9 | 145.7 | 39.6 | (2.1) | (39.7) | (13.0) | (0.5) | 14.5 | (27.2) | 76.1 | 5.2 | (16.6) | (63.5) | (30.4) | 38.2 | 25.3 | 12.7 | 89.1 | 76.2 | (40.5) | (24.4) | (40.3) | (5.2) | (38.3) | (50.4) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | (0.8) | 2.7 | 0.0 | (0.5) | (0.2) | 1.8 | (1.0) | 0.1 | ||||||||||||||||||||||||
| Other Non-Operating Income | 12.3 | 22.2 | 12.2 | 14.1 | 17.3 | 27.4 | 10.9 | 11.0 | 9.8 | 22.4 | 7.9 | 7.5 | 9.7 | 17.1 | 2.4 | 1.6 | 0.7 | |||||||||||||||||||||||
| Pre-Tax Income | (46.5) | 58.2 | 136.1 | 263.3 | 453.2 | 663.0 | 289.0 | 198.0 | 152.0 | 185.2 | 22.1 | 0.7 | 145.9 | 424.9 | 262.3 | 165.5 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (11.5) | 7.1 | 33.2 | 64.2 | 111.1 | 154.9 | 70.6 | 48.4 | 39.0 | 38.8 | 5.5 | 0.3 | 35.4 | 102.1 | 64.0 | 40.3 | 36.5 | 13.6 | (0.7) | (15.8) | (7.9) | (1.7) | 3.8 | (6.1) | 17.1 | 4.3 | (4.9) | (14.8) | (8.4) | 13.6 | 6.8 | 3.8 | 21.8 | (8.3) | (14.0) | (8.3) | (8.5) | 0.0 | (13.8) | (17.6) |
| Net Income From Continuing Ops | (35.0) | 51.1 | 102.9 | 199.1 | 342.1 | 508.2 | 218.4 | 149.6 | 112.9 | 146.4 | 16.6 | 0.4 | 110.5 | 322.8 | 198.3 | 125.1 | 109.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (35.0) | 51.1 | 102.9 | 199.1 | 342.1 | 508.2 | 218.4 | 149.6 | 112.9 | 146.4 | 16.6 | 0.4 | 110.5 | 322.8 | 198.3 | 125.1 | 109.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (35.9) | 50.5 | 102.8 | 199.3 | 342.5 | 508.5 | 219.1 | 150.0 | 113.2 | 146.7 | 17.0 | 0.9 | 110.9 | 323.2 | 198.6 | 125.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (35.9) | 50.5 | 102.8 | 199.3 | 342.5 | 508.5 | 219.1 | 150.0 | 113.2 | 146.7 | 17.0 | 0.9 | 110.9 | 323.2 | 198.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 1.07 | 2.14 | 4.13 | - | 10.42 | 4.49 | 3.08 | - | 3.01 | 0.35 | 0.02 | - | 6.64 | 4.08 | 2.58 | - | 0.81 | 0.02 | (0.37) | - | 0.28 | 0.25 | (0.40) | - | 0.28 | (0.21) | (0.94) | - | 0.82 | 0.45 | 0.26 | - | 1.99 | (0.54) | (0.33) | - | 0.09 | (0.48) | (0.64) |
| EPS Diluted | - | 1.06 | 2.13 | 4.12 | - | 10.38 | 4.47 | 3.06 | - | 3.00 | 0.35 | 0.02 | - | 6.62 | 4.07 | 2.57 | - | 0.81 | ||||||||||||||||||||||
| Shares Basic | - | 47.3 | 48.0 | 48.3 | - | 48.8 | 48.8 | 48.8 | - | 48.7 | 48.7 | 48.7 | - | 48.7 | 48.6 | 48.6 | - | 48.9 | ||||||||||||||||||||||
| Shares Diluted | - | 47.4 | 48.2 | 48.4 | - | 49.0 | 49.0 | 48.9 | - | 48.9 | 48.9 | 48.8 | - | 48.8 | 48.8 | 48.8 | - | 49.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | 278.8 | - | - | - | 209.0 | - | - | - | 12.6 | - | - | - | 181.2 | - | - | - | (22.3) | - | - | - | (12.5) | - | - | - | (49.9) | - | - | - | 26.2 | - | - | - | (11.2) | - | - | - | (39.2) |
| EBIT | (58.8) | 35.9 | 123.9 | 249.2 | 435.9 | 635.7 | 278.1 | 187.0 | 142.2 | 162.8 | 14.2 | (6.8) | 136.2 | 407.8 | 259.9 | 163.9 | 145.7 | 39.6 | (2.1) | |||||||||||||||||||||
| 910.1 |
| Cost of Revenue | 2,239.6 | 2,411.0 | 1,784.9 | 1,949.8 | 1,440.1 | 1,188.3 | 1,172.0 | 1,138.3 | 1,141.9 | 1,029.0 | 1,260.6 | 1,180.4 | 1,138.1 | 1,073.6 | 911.3 | 757.1 | 715.5 |
| Gross Profit | 672.0 | 1,850.9 | 541.6 | 1,196.5 | 337.1 | 160.7 | 179.6 | 222.9 | 361.0 | 45.6 | 648.1 | 395.7 | 302.8 | 214.5 | 201.8 | 184.9 | 194.6 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 329.3 | 314.4 | 252.6 | 232.2 | 198.6 | 183.9 | 178.2 | 177.0 | 179.3 | 176.0 | 177.8 | 160.4 | 156.7 | 127.0 | 113.1 | 101.4 | |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 124.3 | 94.0 | 80.2 | 72.2 | 68.4 | 59.5 | 58.1 | 54.7 | 54.0 | 49.1 | 44.6 | 40.7 | 37.2 | 34.2 | 30.8 | 30.8 | |
| Amortization of Intangibles | 6.8 | 2.2 | 2.2 | 2.2 | 2.2 | 2.5 | 2.9 | 2.8 | 2.8 | 2.2 | 2.6 | 2.9 | 2.8 | 2.5 | 2.0 | 2.5 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | |||||||||||||||||
| Operating Income | 350.2 | 1,536.5 | 312.5 | 967.7 | 143.5 | (26.3) | 1.3 | 45.8 | 100.5 | (134.1) | 471.9 | 234.8 | 146.1 | 59.6 | 88.7 | 83.5 | 102.6 |
| Non-Operating | |||||||||||||||||
| Interest Income | 46.2 | 48.1 | 31.7 | 18.6 | 1.0 | 2.8 | 5.0 | 8.0 | 3.7 | 3.1 | 4.3 | 1.8 | 1.1 | 0.6 | 1.3 | 0.8 | 0.9 |
| Interest Expense | - | 0.6 | 0.5 | 0.6 | 0.4 | 0.2 | 0.5 | 0.6 | 0.3 | 0.3 | 1.2 | 2.3 | 3.8 | 4.5 | 5.0 | 6.9 | 7.6 |
| Income From Equity Investments | 1.3 | 6.2 | 1.4 | 0.7 | 1.9 | 0.6 | 0.5 | 4.8 | 3.5 | 1.4 | 5.0 | 2.7 | 3.5 | 3.5 | 7.5 | 4.7 | |
| Other Non-Operating Income | 60.8 | 66.6 | 47.5 | 30.8 | 22.5 | 16.3 | 18.8 | 25.0 | 16.8 | 19.9 | 15.4 | 11.8 | 15.8 | 16.0 | 50.4 | 8.2 | 0.9 |
| Pre-Tax Income | 411.0 | 1,603.1 | 360.0 | 998.6 | 166.0 | (9.9) | 20.1 | 70.8 | 117.3 | (114.3) | 487.2 | 246.5 | 161.8 | 75.6 | 139.1 | 91.7 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 92.9 | 384.9 | 83.7 | 241.8 | 33.6 | (12.0) | 1.7 | 15.7 | (8.9) | (39.9) | 169.2 | 84.3 | 52.0 | 24.8 | 49.1 | 33.4 | 38.0 |
| Net Income From Continuing Ops | 318.1 | 1,218.2 | 276.3 | 756.7 | 132.4 | 2.1 | 18.3 | 55.1 | 126.2 | (74.4) | 318.0 | 162.3 | 109.8 | 50.8 | 90.0 | 58.3 | 65.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 318.1 | 1,218.2 | 276.3 | 756.7 | 132.4 | 2.1 | 18.3 | 55.1 | 126.2 | (74.4) | 318.0 | 162.3 | 109.8 | 50.8 | 90.0 | 58.3 | 65.5 |
| Net Income Attributable To Parent | 316.7 | 1,220.0 | 277.9 | 758.0 | 132.7 | 2.1 | 18.4 | 54.2 | 125.9 | (74.3) | 316.0 | 161.3 | 109.2 | 50.4 | 89.7 | 60.8 | |
| Less: Minority Interest | - | - | - | - | - | 0.0 | (0.1) | 0.8 | 0.3 | (0.1) | 2.0 | 1.0 | 0.6 | 0.3 | 0.2 | (2.6) | (2.3) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 316.7 | 1,220.0 | 277.9 | 758.0 | 132.7 | 2.1 | 0.0 | 54.2 | 51.3 | (74.7) | 316.0 | 161.3 | 109.2 | 50.4 | 89.7 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 6.65 | 25.04 | 5.70 | 15.58 | 2.73 | 0.04 | 0.38 | 1.12 | 2.60 | (1.54) | 6.56 | 3.35 | 2.27 | 1.05 | 3.76 | 2.55 | 2.85 |
| EPS Diluted | 6.63 | 24.95 | 5.69 | 15.52 | 2.72 | 0.04 | 0.38 | 1.12 | 2.60 | (1.54) | 6.53 | 3.33 | 2.26 | 1.05 | 3.75 | 2.54 | 2.84 |
| Shares Basic | 47.7 | 48.7 | 48.7 | 48.6 | 48.6 | 48.5 | 48.5 | 48.5 | 48.4 | 48.4 | 48.2 | 48.1 | 48.1 | 48.0 | 23.9 | 23.9 | 23.8 |
| Shares Diluted | 47.8 | 48.9 | 48.9 | 48.8 | 48.7 | 48.7 | 48.6 | 48.6 | 48.5 | 48.4 | 48.4 | 48.4 | 48.3 | 48.1 | 23.9 | 23.9 | 23.9 |
| Supplementary Data | |||||||||||||||||
| EBITDA | 474.5 | 1,630.6 | 392.7 | 1,040.0 | 211.9 | 33.2 | 59.4 | 100.4 | 154.5 | (85.0) | 516.5 | 275.5 | 183.3 | 93.8 | 119.4 | 114.2 | 134.4 |
| EBIT | 350.2 | 1,536.5 | 312.5 | 967.7 | 143.5 | (26.3) | 1.3 | 45.8 | 100.5 | (134.1) | 471.9 | 234.8 | 146.1 | 59.6 | 88.7 | 83.5 | 102.6 |
| 51.6 |
| 52.7 |
| 47.8 |
| 46.5 |
| 48.4 |
| 47.7 |
| 43.9 |
| 44.0 |
| 45.8 |
| 44.2 |
| 45.7 |
| 42.5 |
| 42.3 |
| 45.0 |
| 45.2 |
| 44.5 |
| 51.3 |
| 44.2 |
| 42.2 |
| 41.7 |
| 50.0 |
| 43.7 |
| 42.0 |
| 40.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| 1.8 |
| 0.3 |
| 0.1 |
| (1.3) |
| 1.9 |
| 0.1 |
| (0.0) |
| (0.0) |
| 1.4 |
| (0.5) |
| (0.5) |
| 0.3 |
| 2.1 |
| 0.9 |
| 1.4 |
| 1.2 |
| 2.4 |
| 0.3 |
| (0.4) |
| (0.5) |
| 1.0 |
| 0.6 |
| 0.2 |
| 13.5 |
| 2.5 |
| 5.8 |
| 0.9 |
| 12.3 |
| 1.4 |
| 1.7 |
| 1.5 |
| 12.8 |
| 1.5 |
| 3.0 |
| 2.5 |
| 15.3 |
| 3.4 |
| 3.8 |
| 4.7 |
| 11.9 |
| 0.4 |
| (0.1) |
| 7.2 |
| 9.4 |
| 1.5 |
| 1.8 |
| 146.4 |
| 53.0 |
| 0.5 |
| (33.9) |
| (12.2) |
| 11.8 |
| 15.9 |
| (25.5) |
| 77.6 |
| 18.0 |
| (15.0) |
| (60.5) |
| (27.9) |
| 53.5 |
| 28.8 |
| 16.5 |
| 93.9 |
| 88.1 |
| (40.1) |
| (24.5) |
| (33.2) |
| 4.2 |
| (36.8) |
| (48.5) |
| 39.5 |
| 1.1 |
| (18.0) |
| (4.2) |
| 13.5 |
| 12.2 |
| (19.4) |
| 60.5 |
| 13.8 |
| (10.2) |
| (45.7) |
| (19.6) |
| 39.9 |
| 22.0 |
| 12.7 |
| 72.1 |
| 96.4 |
| (26.1) |
| (16.2) |
| (24.6) |
| 4.1 |
| (23.0) |
| (31.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.5 |
| 1.1 |
| (18.0) |
| (4.2) |
| 13.5 |
| 12.2 |
| (19.4) |
| 60.5 |
| 13.8 |
| (10.2) |
| (45.7) |
| (19.6) |
| 39.9 |
| 22.0 |
| 12.7 |
| 72.1 |
| 96.4 |
| (26.1) |
| (16.2) |
| (24.6) |
| 4.1 |
| (23.0) |
| (31.0) |
| 110.0 |
| 39.5 |
| 1.2 |
| (18.0) |
| (4.2) |
| 13.5 |
| 12.2 |
| (19.4) |
| 60.5 |
| 13.7 |
| (10.1) |
| (45.8) |
| (19.8) |
| 39.8 |
| 21.8 |
| 12.4 |
| 71.8 |
| 96.3 |
| (26.1) |
| (16.0) |
| (24.5) |
| 4.1 |
| (23.0) |
| (30.9) |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.3 |
| 110.0 |
| 39.5 |
| 1.2 |
| (18.0) |
| (2.9) |
| 4.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (19.8) |
| 39.8 |
| 21.8 |
| 12.4 |
| 93.4 |
| 0.0 |
| (26.1) |
| (16.0) |
| (24.8) |
| 4.1 |
| (23.0) |
| (30.9) |
| 0.02 |
| (0.37) |
| - |
| 0.28 |
| 0.25 |
| (0.40) |
| - |
| 0.28 |
| (0.21) |
| (0.94) |
| - |
| 0.82 |
| 0.45 |
| 0.26 |
| - |
| 1.99 |
| (0.54) |
| (0.33) |
| - |
| 0.09 |
| (0.48) |
| (0.64) |
| 48.9 |
| 48.9 |
| - |
| 48.5 |
| 48.5 |
| 48.5 |
| - |
| 48.5 |
| 48.4 |
| 48.4 |
| - |
| 48.4 |
| 48.4 |
| 48.4 |
| - |
| 48.4 |
| 48.3 |
| 48.3 |
| - |
| 48.3 |
| 48.3 |
| 48.2 |
| 49.0 |
| 48.9 |
| - |
| 48.7 |
| 48.6 |
| 48.5 |
| - |
| 48.6 |
| 48.4 |
| 48.4 |
| - |
| 48.5 |
| 48.5 |
| 48.5 |
| - |
| 48.5 |
| 48.3 |
| 48.3 |
| - |
| 48.4 |
| 48.3 |
| 48.2 |
| (39.7) |
| (13.0) |
| (0.5) |
| 14.5 |
| (27.2) |
| 76.1 |
| 5.2 |
| (16.6) |
| (63.5) |
| (30.4) |
| 38.2 |
| 25.3 |
| 12.7 |
| 89.1 |
| 76.2 |
| (40.5) |
| (24.4) |
| (40.3) |
| (5.2) |
| (38.3) |
| (50.4) |
| 92.0 |
| 31.8 |
| - |
| 3.5 |
| 103.5 |
| 67.8 |
| 60.8 |
| 67.8 |