| (in millions of USD, except per-share data) | Q3 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q3 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,570.7 | 1,427.0 | 1,219.4 | 1,125.9 | 1,072.3 | 942.3 | 910.8 | 1,037.7 | 1,129.5 | 1,067.9 | 1,132.7 | 1,056.5 | 971.0 | 868.0 | 949.2 | 844.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 5,343.0 | 4,769.5 | 4,015.0 | 4,386.5 | 3,632.7 | 3,620.7 | 3,532.2 | 3,094.3 | 3,094.3 | 2,801.7 | 2,600.6 | 2,445.7 | 2,288.3 | 2,082.5 | 1,833.9 | 1,742.0 | 1,236.6 | 652.6 | |
| Cost of Revenue | 3,070.1 | 2,764.6 | 2,295.4 | 2,507.7 | 2,072.3 | 1,898.7 | 1,879.3 | 1,779.6 | 1,779.6 | 1,555.9 | 1,439.0 | 1,370.1 | 1,339.9 | 1,217.4 | 1,109.7 | 1,032.8 | 739.1 | ||
| Gross Profit | 2,273.0 | 2,004.9 | 1,719.6 | 1,878.9 | 1,560.3 | 1,722.0 | 1,652.9 | 1,314.7 | 1,314.7 | 1,245.8 | 1,161.6 | 1,075.6 | 948.4 | 865.2 | 724.2 | 709.1 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 886.1 | 848.3 | 767.5 | 750.6 | 624.7 | 536.7 | 529.9 | 491.6 | 491.6 | 475.3 | 451.8 | 414.2 | 401.2 | 383.4 | 364.2 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 533.7 | 197.5 | 166.6 | 357.5 | 222.8 | 495.4 | 487.0 | 229.9 | 229.9 | 214.7 | 156.2 | 100.4 | 45.7 | (1.8) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 69.2 | 32.9 | 35.9 | 68.8 | 29.6 | (37.4) | 94.7 | 493.5 | 493.5 | (1,105.8) | 14.1 | 12.1 | 14.0 | 5.2 | 9.3 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 3.01 | 0.87 | 0.58 | 1.71 | 1.01 | 3.22 | 2.34 | (2.40) | (2.40) | 8.89 | 0.52 | 0.10 | (0.38) | (0.83) | (1.45) | (2.04) | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | 301.7 | 259.5 | 450.1 | 318.7 | 591.6 | 580.9 | 314.2 | 314.2 | 291.9 | 219.6 | 156.3 | 101.3 | 53.9 | (20.7) | (103.0) | |||
| 988.1 |
| 757.1 |
| 972.3 |
| 894.1 |
| 832.9 |
| 832.9 |
| 960.6 |
| 865.0 |
| 865.0 |
| 778.5 |
| 899.4 |
| 818.8 |
| 730.0 |
| 646.1 |
| 744.4 |
| 728.7 |
| 707.0 |
| 621.5 |
| 716.2 |
| 670.6 |
| 640.7 |
| 573.1 |
| 692.0 |
| 602.9 |
| Cost of Revenue | 879.2 | 801.5 | 716.3 | 673.0 | 600.4 | 538.4 | 522.2 | 570.7 | 643.2 | 618.9 | 645.0 | 600.6 | 537.4 | 527.2 | 547.4 | 460.3 | 513.6 | 399.2 | 473.8 | 480.7 | 462.4 | 462.4 | 536.3 | 490.3 | 490.3 | 455.2 | 501.3 | 467.3 | 436.7 | 374.4 | 418.8 | 400.6 | 388.8 | 347.7 | 397.6 | 362.1 | 357.6 | 321.7 | 389.0 | 333.1 |
| Gross Profit | 691.6 | 625.5 | 503.1 | 452.8 | 471.8 | 403.9 | 388.7 | 467.0 | 486.3 | 448.9 | 487.7 | 455.9 | 433.6 | 340.8 | 401.8 | 384.2 | 474.6 | 357.9 | 498.5 | 413.3 | 370.5 | 370.5 | 424.4 | 374.7 | 374.7 | 323.3 | 398.1 | 351.5 | 293.3 | 271.8 | 325.7 | 328.1 | 318.2 | 273.8 | 318.5 | 308.5 | 283.1 | 251.5 | 303.0 | 269.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 237.9 | 221.5 | 211.9 | 214.9 | 192.7 | 188.9 | 195.4 | 187.3 | 189.4 | 189.4 | 190.0 | 181.7 | 166.9 | 150.0 | 159.3 | 148.4 | 146.2 | 132.7 | 136.6 | 131.5 | 130.9 | 130.9 | 139.9 | 138.0 | 138.0 | 128.6 | 135.0 | 121.1 | 116.9 | 118.5 | 119.1 | 117.7 | 121.6 | 116.9 | 112.4 | 116.7 | 114.6 | 108.0 | 107.9 | 100.4 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 150.0 | 148.9 | 148.7 | 139.7 | 136.5 | 121.5 | 124.1 | 128.2 | 123.6 | 118.3 | 125.1 | 123.8 | 121.9 | 105.9 | 119.9 | 118.9 | 114.9 | |||||||||||||||||||||||
| General & Administrative | 61.2 | 59.2 | 60.6 | 57.0 | 53.9 | 58.2 | 49.6 | 54.7 | 64.1 | 49.3 | 50.9 | 50.9 | 48.2 | 41.1 | 45.6 | 44.5 | 48.9 | |||||||||||||||||||||||
| Depreciation & Amortization | - | 32.3 | - | - | 24.7 | - | - | 22.8 | - | - | - | 22.2 | - | - | - | 23.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | 3.7 | 4.7 | 6.6 | 6.5 | 6.5 | 7.2 | 7.9 | 7.3 | 10.6 | 9.5 | 9.8 | 7.4 | 5.8 | 8.9 | 8.9 | 8.9 | 6.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 453.7 | 436.1 | 429.5 | 420.0 | 391.2 | 377.2 | 392.6 | 382.3 | 395.0 | 370.7 | 384.9 | 370.7 | 356.3 | 313.7 | 343.4 | 324.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 237.9 | 189.4 | 73.5 | 32.8 | 80.7 | 26.7 | (4.0) | 84.6 | 91.3 | 78.2 | 102.8 | 85.2 | 77.3 | 27.1 | 58.4 | 60.0 | 148.5 | 75.8 | 203.6 | 127.5 | 78.0 | 78.0 | 125.3 | 80.3 | 80.3 | 47.9 | 95.9 | 85.3 | 32.1 | 16.7 | 55.8 | 82.0 | 57.8 | 19.1 | 59.7 | 57.0 | 28.2 | 11.2 | 9.4 | 44.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 20.9 | 21.3 | 22.8 | 21.7 | 22.9 | 24.4 | 23.9 | 23.8 | 24.2 | 24.1 | 23.9 | 15.9 | 13.8 | 12.6 | 12.0 | 8.6 | 7.8 | 7.4 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (1.2) | 2.3 | (0.0) | (1.9) | (0.5) | (0.8) | (1.9) | 1.6 | (4.8) | (0.2) | (2.1) | 2.1 | (1.9) | (0.6) | (1.7) | (1.7) | (0.2) | |||||||||||||||||||||||
| Pre-Tax Income | 231.1 | 181.1 | 65.8 | 19.0 | 68.6 | 16.4 | (16.0) | 71.5 | 70.5 | 64.3 | 87.5 | 101.3 | 65.4 | 14.8 | 47.3 | 55.0 | 141.5 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 12.8 | 30.8 | 15.5 | 10.0 | 24.0 | 2.1 | 0.8 | 22.0 | (20.7) | 34.6 | 29.8 | 25.1 | 7.7 | 4.3 | 8.3 | 9.2 | (96.7) | 12.0 | 49.7 | 25.3 | 9.8 | 9.8 | 30.2 | 17.9 | 17.9 | 9.1 | (10.2) | 19.3 | 6.5 | 477.9 | (1,117.5) | 7.7 | 3.6 | 0.4 | 6.4 | 3.9 | 2.6 | 1.3 | 4.3 | 3.5 |
| Net Income From Continuing Ops | 218.2 | 150.3 | 50.3 | 9.0 | 44.6 | 14.2 | (16.8) | 49.5 | 91.2 | 29.7 | 57.7 | 76.2 | 57.6 | 10.5 | 38.9 | 45.8 | 238.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 218.2 | 150.3 | 50.3 | 9.0 | 44.6 | 14.2 | (16.8) | 49.5 | 91.2 | 29.7 | 57.7 | 76.2 | 57.6 | 10.5 | 38.9 | 45.8 | 238.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 218.2 | 150.3 | 50.3 | 9.0 | 44.6 | 14.2 | (16.8) | 49.5 | 91.2 | 29.7 | 57.7 | 76.2 | 57.6 | 10.5 | 38.9 | 45.8 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 218.2 | 150.3 | 50.3 | 9.0 | 44.6 | 14.2 | (16.8) | 49.5 | 91.2 | 29.7 | 57.7 | 76.2 | 57.6 | 10.5 | 38.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.54 | 1.06 | 0.35 | 0.06 | 0.31 | 0.10 | (0.12) | 0.34 | - | 0.20 | 0.39 | 0.51 | - | 0.07 | 0.26 | 0.30 | 1.53 | 0.36 | - | 0.60 | 0.40 | 0.40 | 0.56 | 0.34 | 0.34 | 0.22 | - | 0.35 | 0.10 | (3.29) | - | 0.42 | 0.27 | 0.03 | - | 0.24 | 0.10 | (0.08) | - | 0.20 |
| EPS Diluted | 1.49 | 1.03 | 0.35 | 0.06 | 0.31 | 0.10 | (0.12) | 0.34 | - | 0.20 | 0.38 | 0.51 | - | 0.07 | 0.25 | 0.29 | 1.52 | 0.35 | ||||||||||||||||||||||
| Shares Basic | 141.9 | 141.7 | 141.8 | 142.5 | 142.9 | 144.4 | 144.9 | 145.3 | - | 149.7 | 149.6 | 149.1 | - | 149.9 | 152.2 | 154.2 | 155.3 | 155.2 | ||||||||||||||||||||||
| Shares Diluted | 146.3 | 145.8 | 144.5 | 145.0 | 145.9 | 145.4 | 144.9 | 145.8 | - | 150.0 | 150.1 | 149.6 | - | 150.5 | 153.3 | 155.8 | 156.7 | 156.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | 221.7 | - | - | 105.3 | - | - | 107.4 | - | - | - | 107.4 | - | - | - | 83.7 | - | 99.0 | - | - | 103.7 | 103.7 | - | - | - | 69.5 | - | - | - | 37.6 | - | - | - | 35.8 | - | - | - | 25.7 | - | - |
| EBIT | 237.9 | 189.4 | 73.5 | 32.8 | 80.7 | 26.7 | (4.0) | 84.6 | 91.3 | 78.2 | 102.8 | 85.2 | 77.3 | 27.1 | 58.4 | 60.0 | 148.5 | 75.8 | 203.6 | |||||||||||||||||||||
| 902.4 |
| 367.8 |
| 451.5 |
| 497.5 |
| 284.8 |
| 450.9 |
| 379.9 |
| 327.6 |
| 190.3 |
| 175.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 587.3 | 581.3 | 510.7 | 490.8 | 466.6 | 452.2 | 416.4 | 394.1 | 394.1 | 356.2 | 349.7 | 333.8 | 328.3 | 304.2 | 266.3 | 252.0 | 193.5 | 134.5 | 152.0 |
| General & Administrative | 238.0 | 238.7 | 220.6 | 215.3 | 179.4 | 181.9 | 169.5 | 160.1 | 160.1 | 142.6 | 132.8 | 123.4 | 126.8 | 122.4 | 114.0 | 126.2 | 102.7 | 47.5 | 68.6 |
| Depreciation & Amortization | - | 104.1 | 92.8 | 92.6 | 95.9 | 96.2 | 93.9 | 84.2 | 84.2 | 77.2 | 63.4 | 55.9 | 55.6 | 55.7 | 59.1 | 60.2 | 42.8 | 21.9 | 18.6 |
| Amortization of Intangibles | 21.6 | 25.8 | 29.6 | 37.4 | 32.5 | 23.7 | 23.4 | 15.7 | 15.7 | 33.0 | 61.5 | 69.5 | 46.0 | 49.8 | 51.7 | 69.7 | 99.4 | 24.8 | 32.3 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,739.3 | 1,807.4 | 1,553.0 | 1,521.3 | 1,337.5 | 1,226.6 | 1,165.9 | 1,084.7 | 1,084.7 | 1,031.1 | 1,005.4 | 975.1 | 902.6 | 867.0 | 804.1 | 872.3 | 819.3 | 864.1 | 429.1 |
| (79.8) |
| (163.2) |
| (321.8) |
| (579.2) |
| 21.9 |
| - |
| - |
| - |
| Interest Expense | 86.7 | 89.4 | 97.0 | 88.0 | 47.1 | 30.8 | 31.3 | 55.2 | 55.2 | 55.9 | 56.7 | 51.2 | 47.1 | 44.0 | 39.7 | 37.9 | 18.6 | 7.4 | 12.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.8) | (2.4) | (1.6) | (5.0) | (5.9) | (0.5) | (1.1) | (1.0) | (1.0) | (0.1) | 0.9 | (2.3) | (1.5) | - | - | - | - | - | - |
| Pre-Tax Income | 497.0 | 156.3 | 119.9 | 323.7 | 182.5 | 462.8 | 456.0 | 148.8 | 148.8 | 156.1 | 86.7 | 23.8 | (26.7) | (80.2) | (134.7) | (187.8) | (331.6) | (582.5) | 41.5 |
| 7.7 |
| 1.9 |
| (1.3) |
| 2.6 |
| Net Income From Continuing Ops | 427.8 | 123.3 | 84.0 | 254.8 | 152.9 | 500.2 | 361.3 | (344.7) | (344.7) | 1,262.0 | 709.8 | 661.4 | 547.2 | 481.8 | 360.0 | 329.3 | 169.9 | 94.5 | 38.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 427.8 | 123.3 | 84.0 | 254.8 | 152.9 | 500.2 | 361.3 | (344.7) | (344.7) | 1,262.0 | 709.8 | 661.4 | 547.2 | 481.8 | 360.0 | 329.3 | 169.9 | 94.5 | 38.9 |
| Net Income Attributable To Parent | 427.8 | 123.3 | 84.0 | 254.8 | 152.9 | 500.2 | 361.3 | (344.7) | (344.7) | 1,262.0 | 72.6 | 11.7 | (40.6) | (85.4) | (144.0) | (195.5) | (333.5) | (581.2) | 38.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 427.8 | 123.3 | 84.0 | 254.8 | 152.9 | 500.2 | 361.3 | (344.7) | (344.7) | 1,262.0 | 72.6 | 11.7 | (40.6) | (85.4) | (144.0) | (195.5) | (333.5) | (581.2) | 38.9 |
| (3.58) |
| (6.37) |
| 0.44 |
| EPS Diluted | 2.92 | 0.85 | 0.58 | 1.71 | 1.00 | 3.19 | 2.32 | (2.49) | (2.49) | 7.53 | 0.51 | 0.10 | (0.38) | (0.83) | (1.45) | (2.04) | (3.58) | (6.37) | 0.42 |
| Shares Basic | 141.9 | 142.2 | 144.7 | 149.0 | 151.2 | 155.3 | 154.3 | 143.7 | 143.7 | 142.0 | 138.3 | 118.4 | 105.8 | 102.4 | 99.3 | 95.9 | 93.1 | 91.2 | 89.1 |
| Shares Diluted | 146.3 | 145.2 | 146.0 | 149.4 | 152.2 | 156.7 | 156.0 | 143.7 | 143.7 | 169.9 | 150.7 | 120.1 | 105.8 | 102.4 | 99.3 | 95.9 | 93.1 | 91.2 | 110.6 |
| (279.0) |
| (557.3) |
| 40.5 |
| EBIT | 533.7 | 197.5 | 166.6 | 357.5 | 222.8 | 495.4 | 487.0 | 229.9 | 229.9 | 214.7 | 156.2 | 100.4 | 45.7 | (1.8) | (79.8) | (163.2) | (321.8) | (579.2) | 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.3 |
| 101.1 |
| 101.2 |
| 107.1 |
| 107.1 |
| 104.2 |
| 103.5 |
| 103.5 |
| 98.1 |
| 112.8 |
| 95.4 |
| 97.4 |
| 88.5 |
| 95.9 |
| 86.7 |
| 88.6 |
| 85.0 |
| 96.9 |
| 83.7 |
| 86.7 |
| 82.5 |
| 93.0 |
| 81.7 |
| 40.0 |
| 42.6 |
| 42.0 |
| 42.5 |
| 42.5 |
| 42.7 |
| 42.2 |
| 42.2 |
| 39.2 |
| 44.5 |
| 38.2 |
| 39.0 |
| 38.4 |
| 36.2 |
| 35.6 |
| 35.0 |
| 35.9 |
| 32.1 |
| 34.3 |
| 35.2 |
| 31.1 |
| 33.8 |
| 29.7 |
| - |
| 23.2 |
| - |
| - |
| 25.8 |
| 25.8 |
| - |
| - |
| - |
| 21.5 |
| - |
| - |
| - |
| 20.8 |
| - |
| - |
| - |
| 16.7 |
| - |
| - |
| - |
| 14.4 |
| - |
| - |
| 5.9 |
| 5.8 |
| 5.8 |
| 5.9 |
| 5.9 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 4.7 |
| 3.8 |
| 3.6 |
| 3.6 |
| 3.7 |
| 3.8 |
| 11.0 |
| 14.6 |
| 14.6 |
| 14.5 |
| 15.6 |
| 16.9 |
| 36.5 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 326.0 |
| 282.1 |
| 294.9 |
| 285.8 |
| 292.6 |
| 292.6 |
| 299.1 |
| 294.4 |
| 294.4 |
| 275.4 |
| 302.2 |
| 266.3 |
| 261.2 |
| 255.0 |
| 269.9 |
| 246.1 |
| 260.4 |
| 254.7 |
| 258.9 |
| 251.5 |
| 254.9 |
| 240.2 |
| 293.6 |
| 225.4 |
| 5.8 |
| 7.9 |
| 8.8 |
| 8.8 |
| 9.4 |
| 9.5 |
| 9.5 |
| 9.4 |
| 14.9 |
| 13.6 |
| 13.0 |
| 13.7 |
| 13.9 |
| 13.4 |
| 13.3 |
| 15.2 |
| 15.4 |
| 16.0 |
| 12.6 |
| 12.7 |
| 12.7 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| (0.2) |
| (1.7) |
| 0.4 |
| 0.4 |
| (0.2) |
| 0.1 |
| 0.1 |
| (0.4) |
| (0.4) |
| (0.5) |
| 0.0 |
| (0.2) |
| 0.0 |
| (0.6) |
| (0.0) |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.1 |
| (0.5) |
| (0.2) |
| (0.3) |
| 67.3 |
| 194.7 |
| 117.0 |
| 72.1 |
| 72.1 |
| 116.9 |
| 70.6 |
| 70.6 |
| 42.8 |
| 53.8 |
| 70.1 |
| 20.3 |
| 4.6 |
| 42.5 |
| 67.7 |
| 41.6 |
| 4.3 |
| 43.0 |
| 37.4 |
| 16.6 |
| (10.2) |
| (9.5) |
| 27.1 |
| 55.3 |
| 145.0 |
| 91.7 |
| 62.3 |
| 62.3 |
| 86.7 |
| 52.7 |
| 52.7 |
| 33.6 |
| 64.0 |
| 50.8 |
| 13.9 |
| (473.4) |
| 1,160.1 |
| 60.0 |
| 38.0 |
| 3.9 |
| 206.1 |
| 191.8 |
| 168.5 |
| 143.4 |
| 195.1 |
| 169.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.3 |
| 145.0 |
| 91.7 |
| 62.3 |
| 62.3 |
| 86.7 |
| 52.7 |
| 52.7 |
| 33.6 |
| 64.0 |
| 50.8 |
| 13.9 |
| (473.4) |
| 1,160.1 |
| 60.0 |
| 38.0 |
| 3.9 |
| 206.1 |
| 191.8 |
| 168.5 |
| 143.4 |
| 195.1 |
| 169.5 |
| 238.2 |
| 55.3 |
| 145.0 |
| 91.7 |
| 62.3 |
| 62.3 |
| 86.7 |
| 52.7 |
| 52.7 |
| 33.6 |
| 64.0 |
| 50.8 |
| 13.9 |
| (473.4) |
| 1,160.1 |
| 60.0 |
| 38.0 |
| 3.9 |
| 36.6 |
| 33.5 |
| 14.0 |
| (11.5) |
| (13.8) |
| 23.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.8 |
| 238.2 |
| 55.3 |
| 145.0 |
| 91.7 |
| 62.3 |
| 62.3 |
| 86.7 |
| 52.7 |
| 52.7 |
| 33.6 |
| 64.0 |
| 50.8 |
| 13.9 |
| (473.4) |
| 1,160.1 |
| 60.0 |
| 38.0 |
| 3.9 |
| 36.6 |
| 33.5 |
| 14.0 |
| (11.5) |
| (13.8) |
| 23.6 |
| - |
| 0.59 |
| 0.40 |
| 0.40 |
| 0.55 |
| 0.33 |
| 0.33 |
| 0.21 |
| - |
| 0.34 |
| 0.09 |
| (3.29) |
| - |
| 0.39 |
| 0.25 |
| 0.03 |
| - |
| 0.23 |
| 0.10 |
| (0.08) |
| - |
| 0.19 |
| - |
| 153.9 |
| 154.3 |
| 154.3 |
| 155.5 |
| 156.2 |
| 156.2 |
| 156.3 |
| - |
| 143.4 |
| 144.0 |
| 143.9 |
| - |
| 142.5 |
| 141.7 |
| 140.7 |
| - |
| 138.9 |
| 138.0 |
| 136.7 |
| - |
| 118.4 |
| - |
| 155.1 |
| 155.7 |
| 155.7 |
| 157.5 |
| 158.3 |
| 158.3 |
| 158.2 |
| - |
| 160.0 |
| 148.0 |
| 143.9 |
| - |
| 172.1 |
| 165.3 |
| 142.2 |
| - |
| 169.3 |
| 138.9 |
| 136.7 |
| - |
| 133.2 |
| 127.5 |
| 78.0 |
| 78.0 |
| 125.3 |
| 80.3 |
| 80.3 |
| 47.9 |
| 95.9 |
| 85.3 |
| 32.1 |
| 16.7 |
| 55.8 |
| 82.0 |
| 57.8 |
| 19.1 |
| 59.7 |
| 57.0 |
| 28.2 |
| 11.2 |
| 9.4 |
| 44.5 |