| (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 | 1,459.5 | 1,499.7 | 1,549.3 | 1,549.9 | 1,432.0 | 1,431.1 | 1,529.4 | 1,552.7 | 1,376.7 | 1,338.2 | 1,365.7 | 1,397.9 | 1,307.4 | 1,278.1 | 1,363.1 | 1,356.3 | ||||||||||||||||||||||||
| (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 | 6,058.4 | 6,030.8 | 5,890.0 | 5,409.2 | 5,166.6 | 3,805.6 | 3,144.1 | 3,412.2 | 3,300.3 | 2,945.0 | 2,755.2 | 3,275.1 | 3,401.6 | 3,509.7 | 2,187.9 | 1,984.1 | 1,731.2 | 1,074.2 | |
| Cost of Revenue | 4,136.8 | 4,144.6 | 4,065.7 | 3,746.1 | 3,543.9 | 2,609.8 | 2,137.8 | 2,387.8 | 2,305.6 | 2,062.7 | 1,932.9 | 2,356.8 | 2,441.8 | 2,542.6 | 1,540.6 | 1,380.0 | 1,210.7 | ||
| Gross Profit | 1,921.6 | 1,886.2 | 1,824.2 | 1,663.0 | 1,622.7 | 1,195.7 | 1,006.3 | 1,024.4 | 994.8 | 882.3 | 822.4 | 918.3 | 959.8 | 967.0 | 647.3 | 604.1 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 680.7 | 673.4 | 670.2 | 612.4 | 634.7 | 347.9 | 251.3 | 229.5 | 182.6 | 127.8 | 69.2 | 187.6 | 111.8 | 220.6 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 26.5 | 25.7 | 19.4 | 11.9 | 4.6 | 2.2 | 3.5 | 4.2 | 3.0 | 1.9 | 0.8 | 0.6 | 0.8 | 0.5 | 0.8 | 0.0 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 142.2 | 137.0 | 131.1 | 125.4 | 126.3 | 66.5 | 39.7 | 50.5 | 28.8 | (42.1) | 48.6 | 65.5 | 66.9 | 48.3 | (1.9) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 7.49 | 7.31 | 7.46 | 6.99 | 7.59 | 3.73 | 2.43 | 1.75 | 1.17 | 1.77 | (0.69) | 0.76 | (0.47) | 1.58 | 2.41 | 2.40 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 1,130.5 | 1,119.4 | 1,071.2 | 978.2 | 982.3 | 646.0 | 544.3 | 530.2 | 481.2 | 416.2 | 356.2 | 461.8 | 387.9 | 485.0 | 363.9 | 340.3 | |||
| 1,169.1 |
| 1,119.5 |
| 951.5 |
| 926.5 |
| 808.1 |
| 796.2 |
| 779.3 |
| 710.0 |
| 858.6 |
| 871.0 |
| 891.7 |
| 868.7 |
| 780.8 |
| 858.2 |
| 843.2 |
| 849.1 |
| 749.8 |
| 747.4 |
| 755.8 |
| 752.8 |
| 688.9 |
| 692.1 |
| 729.5 |
| 697.5 |
| Cost of Revenue | 1,014.1 | 1,040.7 | 1,048.5 | 1,033.5 | 1,021.9 | 1,003.5 | 1,055.6 | 1,035.5 | 971.1 | 923.1 | 944.0 | 947.5 | 931.5 | 891.4 | 910.6 | 898.5 | 843.4 | 792.2 | 639.2 | 617.9 | 560.5 | 548.8 | 511.6 | 470.7 | 606.7 | 615.8 | 612.8 | 594.9 | 564.4 | 594.9 | 580.7 | 583.6 | 546.4 | 526.7 | 519.6 | 519.8 | 496.6 | 496.7 | 491.9 | 480.0 |
| Gross Profit | 445.4 | 459.0 | 500.8 | 516.4 | 410.1 | 427.6 | 473.8 | 517.2 | 405.6 | 415.0 | 421.7 | 450.4 | 375.9 | 386.7 | 452.4 | 457.8 | 325.7 | 327.3 | 312.2 | 308.6 | 247.6 | 247.4 | 267.7 | 239.3 | 251.9 | 255.2 | 278.9 | 273.7 | 216.5 | 263.3 | 262.5 | 265.6 | 203.4 | 220.7 | 236.3 | 233.0 | 192.4 | 195.5 | 237.6 | 217.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 207.1 | 193.9 | 189.6 | 186.2 | 182.8 | 182.0 | 177.8 | 197.9 | 181.9 | 166.0 | 171.0 | 167.4 | 166.8 | 168.9 | 151.7 | 155.6 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 115.8 | 103.0 | 114.7 | 116.3 | 112.0 | 105.3 | 100.1 | 100.5 | 95.1 | 98.3 | 93.0 | 89.7 | 84.8 | 87.0 | 88.4 | 87.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 13.7 | 13.5 | 13.4 | 13.7 | 13.3 | 13.6 | 13.9 | 14.0 | 12.9 | 12.6 | 12.5 | 12.5 | 12.7 | 12.6 | 13.1 | 12.3 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 118.9 | 158.4 | 193.0 | 210.3 | 111.6 | 137.0 | 192.3 | 215.5 | 125.5 | 147.3 | 154.4 | 189.8 | 121.0 | 127.4 | 209.1 | 211.2 | 87.1 | 82.2 | 104.8 | 110.0 | 50.9 | 61.7 | 83.9 | 60.2 | 45.5 | 52.3 | 80.4 | 73.0 | 23.7 | 41.5 | 65.7 | 64.4 | 11.0 | 27.9 | 47.7 | 46.7 | 5.4 | 21.9 | 16.8 | 34.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 6.4 | 8.5 | 6.5 | 5.1 | 5.6 | 6.2 | 5.4 | 4.4 | 3.5 | 4.1 | 2.9 | 2.0 | 3.0 | 2.4 | 1.1 | 0.6 | 0.5 | 0.5 | 0.7 | 0.6 | 0.5 | 0.6 | 1.2 | 0.7 | 1.0 | 1.2 | 1.2 | 0.9 | 0.9 | 0.9 | 0.7 | 0.6 | 0.8 | 0.8 | 0.6 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.7) | 3.2 | 3.5 | (0.6) | (0.9) | 1.0 | (1.1) | (0.2) | (1.1) | 3.1 | 0.3 | (1.3) | 0.1 | 0.4 | 0.1 | 1.3 | 0.7 | |||||||||||||||||||||||
| Pre-Tax Income | 84.4 | 119.9 | 160.8 | 172.6 | 74.6 | 103.4 | 155.4 | 178.9 | 95.8 | 121.7 | 125.0 | 158.5 | 98.1 | 99.1 | 181.1 | 195.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 21.1 | 33.4 | 42.0 | 45.7 | 15.9 | 19.4 | 40.2 | 45.6 | 26.0 | 23.4 | 33.7 | 42.7 | 25.7 | 16.6 | 45.3 | 46.9 | 17.5 | 11.5 | 21.6 | 23.4 | 10.0 | 4.4 | 13.7 | 11.9 | 9.7 | 10.7 | 17.8 | 16.0 | 6.0 | 0.8 | 11.3 | 13.7 | 3.1 | (80.5) | 12.6 | 23.2 | 2.7 | 20.7 | 21.7 | 8.7 |
| Net Income From Continuing Ops | 63.2 | 86.6 | 118.8 | 126.9 | 58.7 | 84.0 | 115.2 | 133.3 | 69.8 | 98.3 | 91.3 | 115.8 | 72.4 | 82.5 | 135.8 | 148.2 | 45.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 63.2 | 86.6 | 118.8 | 126.9 | 58.7 | 84.0 | 115.2 | 133.3 | 69.8 | 98.3 | 91.3 | 115.8 | 72.4 | 82.5 | 135.8 | 148.2 | 45.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 63.2 | 86.6 | 118.8 | 126.9 | 58.7 | 84.0 | 115.2 | 133.3 | 69.8 | 98.3 | 91.3 | 115.8 | 72.4 | 82.5 | 135.8 | 148.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 63.2 | 86.6 | 118.8 | 126.9 | 58.7 | 84.0 | 115.2 | 133.3 | 69.8 | 98.3 | 91.3 | 115.8 | 72.4 | 82.5 | 135.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.20 | - | 2.22 | 2.37 | 1.09 | - | 2.14 | 2.47 | 1.29 | - | 1.69 | 2.14 | 1.34 | - | 2.51 | 2.73 | 0.83 | - | 1.20 | 1.23 | 0.40 | - | 0.99 | 0.52 | 0.21 | - | 0.65 | 0.65 | 0.02 | - | 0.55 | 0.55 | (0.22) | - | 0.21 | 0.45 | (0.37) | - | (0.18) | 0.07 |
| EPS Diluted | 1.19 | - | 2.21 | 2.36 | 1.09 | - | 2.12 | 2.46 | 1.29 | - | 1.68 | 2.13 | 1.33 | - | 2.50 | 2.71 | 0.83 | - | ||||||||||||||||||||||
| Shares Basic | 52.8 | - | 53.5 | 53.6 | 53.8 | - | 54.0 | 53.9 | 53.9 | - | 54.1 | 54.1 | 54.1 | - | 54.1 | 54.3 | 54.4 | - | ||||||||||||||||||||||
| Shares Diluted | 53.0 | - | 53.7 | 53.8 | 54.0 | - | 54.2 | 54.2 | 54.2 | - | 54.4 | 54.4 | 54.4 | - | 54.4 | 54.6 | 54.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 234.7 | 261.5 | 307.7 | 326.6 | 223.6 | 242.3 | 292.4 | 316.0 | 220.5 | 245.6 | 247.3 | 279.5 | 205.7 | 214.4 | 297.5 | 299.0 | 171.4 | 165.1 | 176.3 | 181.6 | 123.0 | 133.2 | 158.3 | 132.7 | 120.0 | 129.7 | 154.1 | 147.3 | 99.1 | 119.4 | 138.8 | 137.1 | 85.8 | 99.4 | 120.7 | 118.3 | 77.8 | 93.3 | 90.2 | 107.9 |
| EBIT | 118.9 | 158.4 | 193.0 | 210.3 | 111.6 | 137.0 | 192.3 | 215.5 | 125.5 | 147.3 | 154.4 | 189.8 | 121.0 | 127.4 | 209.1 | 211.2 | 87.1 | 82.2 | 104.8 | |||||||||||||||||||||
| 1,030.7 |
| 753.5 |
| 707.8 |
| 520.5 |
| 320.7 |
| 322.9 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 776.8 | 752.5 | 739.6 | 671.2 | 627.4 | 538.0 | 451.0 | 484.1 | 503.7 | 456.6 | 422.0 | 414.2 | 437.9 | 470.5 | 273.5 | 254.1 | 205.8 | 163.2 | 159.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 449.8 | 446.0 | 400.9 | 365.8 | 347.6 | 298.1 | 292.9 | 300.7 | 298.6 | 288.4 | 287.0 | 274.2 | 276.1 | 264.4 | 161.6 | 122.7 | 92.5 | 64.9 | 44.5 |
| Amortization of Intangibles | 54.3 | 53.9 | 54.4 | 50.3 | 50.2 | 34.7 | 35.8 | 35.2 | 34.4 | 37.0 | 40.0 | 40.2 | 36.7 | 35.1 | 17.2 | 12.4 | 10.9 | 7.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 202.2 |
| 217.7 |
| 211.9 |
| 82.1 |
| 108.0 |
| 0.0 |
| 0.0 |
| 5.1 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 5.4 | 5.2 | (1.5) | 2.3 | 2.5 | (0.5) | (0.3) | 2.9 | (4.5) | (6.1) | 6.2 | (1.4) | 4.4 | 1.7 | (0.8) | 6.4 | 2.8 | 0.3 | (0.1) |
| Pre-Tax Income | 537.7 | 528.0 | 533.4 | 503.3 | 538.0 | 269.7 | 174.6 | 148.2 | 94.5 | 58.7 | 8.7 | 109.6 | 38.5 | 143.9 | 127.7 | 184.7 | 184.5 | 61.5 | 94.0 |
| 57.4 |
| 56.8 |
| 26.2 |
| 36.5 |
| Net Income From Continuing Ops | 395.5 | 391.0 | 402.3 | 377.9 | 411.7 | 203.2 | 134.8 | 97.7 | 65.6 | 100.7 | (39.9) | 44.1 | (28.3) | 95.6 | 129.7 | 127.3 | 127.7 | 35.2 | 57.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.8 | 1.4 | - |
| Net Income | 395.5 | 391.0 | 402.3 | 377.9 | 411.7 | 203.2 | 134.8 | 97.7 | 65.6 | 100.7 | (39.9) | 44.1 | (28.3) | 95.6 | 129.7 | 127.3 | 130.5 | 36.7 | 57.5 |
| Net Income Attributable To Parent | 395.5 | 391.0 | 402.3 | 377.9 | 411.7 | 203.2 | 134.8 | 97.7 | 65.6 | 100.7 | (39.9) | 44.1 | (28.3) | 95.6 | 129.7 | 127.3 | 130.5 | 36.7 | 57.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 395.5 | 391.0 | 402.3 | 377.9 | 411.7 | 203.2 | 134.8 | 97.7 | 65.6 | 100.7 | (39.9) | 44.1 | (28.3) | 95.6 | 129.7 | 127.3 | 130.5 | 36.7 | 57.5 |
| 2.48 |
| 0.74 |
| 2.56 |
| EPS Diluted | 7.46 | 7.28 | 7.42 | 6.95 | 7.56 | 3.71 | 2.42 | 1.74 | 1.16 | 1.76 | (0.69) | 0.76 | (0.47) | 1.57 | 2.40 | 2.39 | 2.47 | 0.74 | 2.51 |
| Shares Basic | 52.8 | 53.5 | 53.9 | 54.1 | 54.2 | 54.5 | 55.5 | 55.8 | 56.1 | 57.1 | 57.5 | 58.3 | 60.3 | 60.6 | 53.9 | 53.0 | 52.6 | 49.6 | 22.5 |
| Shares Diluted | 53.0 | 53.7 | 54.2 | 54.4 | 54.5 | 54.8 | 55.7 | 56.1 | 56.3 | 57.2 | 57.5 | 58.4 | 60.3 | 60.7 | 54.1 | 53.3 | 52.9 | 49.9 | 22.9 |
| 304.4 |
| 147.0 |
| 152.4 |
| EBIT | 680.7 | 673.4 | 670.2 | 612.4 | 634.7 | 347.9 | 251.3 | 229.5 | 182.6 | 127.8 | 69.2 | 187.6 | 111.8 | 220.6 | 202.2 | 217.7 | 211.9 | 82.1 | 108.0 |
| 151.2 |
| 159.1 |
| 133.2 |
| 124.1 |
| 121.6 |
| 111.4 |
| 106.5 |
| 103.8 |
| 129.3 |
| 123.0 |
| 122.3 |
| 123.9 |
| 114.8 |
| 141.4 |
| 121.2 |
| 126.0 |
| 115.1 |
| 118.9 |
| 113.3 |
| 112.3 |
| 112.2 |
| 99.5 |
| 111.0 |
| 107.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.3 |
| 82.9 |
| 71.5 |
| 71.6 |
| 72.2 |
| 71.4 |
| 74.5 |
| 72.5 |
| 74.5 |
| 77.4 |
| 73.8 |
| 74.2 |
| 75.4 |
| 77.9 |
| 73.1 |
| 72.8 |
| 74.8 |
| 71.5 |
| 73.0 |
| 71.5 |
| 72.4 |
| 71.3 |
| 73.4 |
| 73.4 |
| 12.2 |
| 11.7 |
| 7.6 |
| 7.8 |
| 7.6 |
| 8.2 |
| 9.6 |
| 8.8 |
| 9.2 |
| 8.6 |
| 8.4 |
| 8.7 |
| 9.5 |
| 8.5 |
| 8.1 |
| 8.6 |
| 9.2 |
| 9.3 |
| 8.9 |
| 9.7 |
| 9.1 |
| 9.7 |
| 10.8 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 0.2 |
| (1.5) |
| (1.2) |
| 0.3 |
| 2.3 |
| (0.5) |
| (2.4) |
| 0.9 |
| (0.4) |
| (0.6) |
| 3.0 |
| (4.1) |
| (1.0) |
| 0.8 |
| (0.3) |
| (3.3) |
| (0.4) |
| (0.8) |
| (1.5) |
| 6.9 |
| (0.2) |
| (0.2) |
| 62.8 |
| 60.5 |
| 87.0 |
| 90.5 |
| 31.7 |
| 43.8 |
| 68.6 |
| 40.9 |
| 21.3 |
| 34.9 |
| 54.1 |
| 52.3 |
| 7.0 |
| 17.3 |
| 42.4 |
| 44.4 |
| (9.6) |
| 3.7 |
| 24.6 |
| 49.1 |
| (18.7) |
| 8.0 |
| 11.5 |
| 12.7 |
| 49.0 |
| 65.4 |
| 67.1 |
| 21.7 |
| 39.3 |
| 54.9 |
| 29.0 |
| 11.6 |
| 24.2 |
| 36.4 |
| 36.2 |
| 1.0 |
| 16.4 |
| 31.1 |
| 30.7 |
| (12.6) |
| 84.2 |
| 12.1 |
| 25.9 |
| (21.4) |
| (12.7) |
| (10.3) |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 65.4 |
| 67.1 |
| 21.7 |
| 39.3 |
| 54.9 |
| 29.0 |
| 11.6 |
| 24.2 |
| 36.4 |
| 36.2 |
| 1.0 |
| 16.4 |
| 31.1 |
| 30.7 |
| (12.6) |
| 84.2 |
| 12.1 |
| 25.9 |
| (21.4) |
| (12.7) |
| (10.3) |
| 4.0 |
| 45.3 |
| 49.0 |
| 65.4 |
| 67.1 |
| 21.7 |
| 39.3 |
| 54.9 |
| 29.0 |
| 11.6 |
| 24.2 |
| 36.4 |
| 36.2 |
| 1.0 |
| 16.4 |
| 31.1 |
| 30.7 |
| (12.6) |
| 84.2 |
| 12.1 |
| 25.9 |
| (21.4) |
| (12.7) |
| (10.3) |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.2 |
| 45.3 |
| 49.0 |
| 65.4 |
| 67.1 |
| 21.7 |
| 39.3 |
| 54.9 |
| 29.0 |
| 11.6 |
| 24.2 |
| 36.4 |
| 36.2 |
| 1.0 |
| 16.4 |
| 31.1 |
| 30.7 |
| (12.6) |
| 84.2 |
| 12.1 |
| 25.9 |
| (21.4) |
| (12.7) |
| (10.3) |
| 4.0 |
| 1.20 |
| 1.22 |
| 0.39 |
| - |
| 0.99 |
| 0.52 |
| 0.21 |
| - |
| 0.65 |
| 0.65 |
| 0.02 |
| - |
| 0.55 |
| 0.54 |
| (0.22) |
| - |
| 0.21 |
| 0.45 |
| (0.37) |
| - |
| (0.18) |
| 0.07 |
| 54.4 |
| 54.5 |
| 54.7 |
| - |
| 55.6 |
| 55.6 |
| 55.8 |
| - |
| 55.9 |
| 55.9 |
| 55.8 |
| - |
| 56.1 |
| 56.4 |
| 56.5 |
| - |
| 57.0 |
| 57.2 |
| 57.3 |
| - |
| 57.5 |
| 57.5 |
| 54.7 |
| 54.9 |
| 55.0 |
| - |
| 55.7 |
| 55.7 |
| 56.1 |
| - |
| 56.2 |
| 56.1 |
| 56.1 |
| - |
| 56.3 |
| 56.5 |
| 56.5 |
| - |
| 57.2 |
| 57.3 |
| 57.3 |
| - |
| 57.5 |
| 57.7 |
| 110.0 |
| 50.9 |
| 61.7 |
| 83.9 |
| 60.2 |
| 45.5 |
| 52.3 |
| 80.4 |
| 73.0 |
| 23.7 |
| 41.5 |
| 65.7 |
| 64.4 |
| 11.0 |
| 27.9 |
| 47.7 |
| 46.7 |
| 5.4 |
| 21.9 |
| 16.8 |
| 34.5 |