| (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 | 675.4 | 644.4 | 655.2 | 657.9 | 576.8 | 541.6 | 608.5 | 572.9 | 590.2 | 589.1 | 575.8 | 583.5 | 550.8 | 493.6 | 493.6 | 463.4 | ||||||||||||||||||||||||
| (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 | 2,632.9 | 2,534.3 | 2,313.3 | 2,299.2 | 1,919.0 | 1,731.2 | 1,688.2 | 1,858.9 | 1,834.1 | 1,794.9 | 1,678.9 | 1,543.6 | 1,375.5 | 1,171.9 | 1,099.6 | 1,023.8 | 816.3 | 544.5 | |
| Cost of Revenue | 1,729.3 | 1,667.6 | 1,542.2 | 1,536.6 | 1,309.1 | 1,111.5 | 1,082.7 | 1,170.6 | 1,143.6 | 1,100.3 | 1,010.5 | 939.8 | 836.6 | 741.1 | 726.7 | 662.2 | 520.6 | 367.0 | |
| Gross Profit | 903.6 | 866.7 | 771.1 | 762.6 | 609.8 | 619.7 | 605.4 | 688.3 | 690.5 | 694.5 | 668.5 | 603.8 | 538.9 | 430.7 | 372.8 | 361.6 | 295.7 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 209.0 | 203.3 | 181.5 | 154.4 | 133.3 | 117.8 | 115.9 | 114.7 | 107.1 | 99.7 | 94.2 | 88.4 | 84.2 | 76.5 | 85.0 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 484.6 | 473.9 | 459.7 | 495.7 | 370.0 | 409.8 | 399.6 | 488.5 | 508.1 | 523.4 | 511.7 | 458.8 | 398.8 | 304.7 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 77.3 | 76.4 | 67.7 | 76.6 | 51.0 | 55.6 | 64.2 | 75.7 | 84.2 | 125.0 | 163.0 | 145.1 | 126.7 | 105.1 | 81.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 1.84 | 1.74 | 1.77 | 1.84 | 1.36 | 1.51 | 1.41 | 1.67 | 1.64 | 1.42 | 1.21 | 1.09 | 0.99 | 0.78 | 0.59 | 1.16 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 588.8 | 578.0 | 554.4 | 589.1 | 466.6 | 508.9 | 504.3 | 593.2 | 610.3 | 622.9 | 600.3 | 539.4 | 476.2 | 367.6 | 284.6 | 274.0 | |||
| 468.3 |
| 419.8 |
| 399.6 |
| 428.0 |
| 483.7 |
| 529.9 |
| 474.6 |
| 229.9 |
| 453.8 |
| 443.8 |
| 477.8 |
| 468.7 |
| 468.6 |
| 453.4 |
| 460.3 |
| 455.0 |
| 465.4 |
| 459.6 |
| 438.6 |
| 443.1 |
| 453.5 |
| 419.9 |
| 429.6 |
| 423.8 |
| Cost of Revenue | 446.8 | 419.9 | 430.1 | 432.6 | 385.0 | 365.4 | 404.5 | 384.4 | 388.0 | 385.8 | 384.4 | 390.4 | 376.0 | 339.8 | 346.4 | 315.1 | 307.8 | 275.9 | 258.7 | 276.4 | 300.4 | 313.2 | 286.4 | 186.0 | 297.2 | 282.0 | 297.4 | 292.2 | 298.9 | 281.4 | 287.3 | 282.2 | 292.8 | 279.3 | 267.4 | 275.9 | 277.7 | 250.7 | 255.8 | 257.0 |
| Gross Profit | 228.6 | 224.5 | 225.2 | 225.3 | 191.7 | 176.2 | 204.1 | 188.6 | 202.2 | 203.4 | 191.4 | 193.1 | 174.7 | 153.8 | 147.2 | 148.4 | 160.4 | 143.9 | 140.9 | 151.6 | 183.3 | 216.7 | 188.2 | 43.9 | 156.6 | 161.8 | 180.3 | 176.5 | 169.6 | 172.0 | 173.0 | 172.8 | 172.6 | 180.3 | 171.2 | 167.2 | 175.8 | 169.2 | 173.8 | 166.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 51.7 | 53.2 | 52.6 | 51.5 | 45.9 | 47.1 | 48.2 | 44.0 | 42.2 | 41.5 | 40.2 | 38.0 | 34.7 | 34.9 | 33.5 | 32.9 | 32.0 | 31.3 | 29.8 | 29.1 | 27.7 | 29.5 | 27.8 | 29.0 | 29.6 | 28.8 | 29.4 | 28.4 | 28.1 | 27.0 | 26.9 | 27.2 | 26.0 | 24.6 | 24.8 | 25.2 | 25.2 | 24.5 | 23.6 | 23.1 |
| Selling General & Administrative | 49.8 | 49.7 | 49.7 | 48.5 | 29.9 | 30.5 | 30.1 | 29.7 | 30.7 | 29.1 | 28.8 | 27.8 | 26.8 | 24.8 | 26.9 | 29.7 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 25.7 | 25.2 | 25.9 | 27.4 | 25.5 | 23.8 | 22.9 | 24.0 | 24.0 | - | - | - | 24.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | 4.5 | 4.5 | 4.4 | 4.5 | 4.0 | 5.2 | 5.2 | 5.3 | 5.2 | 5.5 | 5.5 | 5.5 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 105.0 | 104.4 | 102.8 | 106.8 | 78.7 | 86.5 | 78.3 | 73.7 | 72.9 | 70.6 | 69.0 | 65.8 | 61.5 | 59.7 | 60.4 | 62.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 123.7 | 120.1 | 122.3 | 118.5 | 113.0 | 89.8 | 125.7 | 114.9 | 129.3 | 132.8 | 122.4 | 127.3 | 113.3 | 94.1 | 86.8 | 85.8 | 103.3 | 88.0 | 88.2 | 99.9 | 133.7 | 162.4 | 138.9 | (6.7) | 105.0 | 110.9 | 128.1 | 127.9 | 121.6 | 125.5 | 127.4 | 126.7 | 128.5 | 134.0 | 129.1 | 125.9 | 134.4 | 127.9 | 134.2 | 128.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (5.6) | (8.7) | (1.8) | (3.0) | 0.6 | 8.0 | 19.7 | (13.6) | (1.7) | 3.1 | 2.1 | 1.3 | 2.7 | 1.3 | (0.6) | (1.0) | (0.0) | |||||||||||||||||||||||
| Pre-Tax Income | 118.0 | 111.4 | 120.6 | 115.5 | 113.6 | 97.8 | 145.5 | 101.3 | 127.6 | 135.9 | 124.5 | 128.6 | 116.0 | 95.5 | 86.2 | 84.8 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 19.6 | 18.1 | 19.7 | 19.8 | 18.8 | 10.1 | 22.9 | 15.3 | 19.4 | 19.0 | 19.8 | 19.4 | 18.4 | 9.3 | 13.5 | 12.4 | 15.8 | 5.2 | 13.2 | 15.3 | 21.8 | 22.2 | 25.8 | (1.5) | 17.8 | 14.1 | 19.7 | 21.3 | 20.6 | 24.5 | 19.2 | 19.9 | 20.5 | 7.7 | 40.6 | 39.4 | 37.3 | 40.3 | 42.3 | 41.1 |
| Net Income From Continuing Ops | 98.4 | 93.3 | 100.9 | 95.7 | 94.9 | 87.7 | 122.5 | 86.0 | 108.2 | 116.9 | 104.7 | 109.2 | 97.6 | 86.2 | 72.7 | 72.4 | 87.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 98.4 | 93.3 | 100.9 | 95.7 | 94.9 | 87.7 | 122.5 | 86.0 | 108.2 | 116.9 | 104.7 | 109.2 | 97.6 | 86.2 | 72.7 | 72.4 | 87.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 98.5 | 93.0 | 101.0 | 96.0 | 94.9 | 87.7 | 122.5 | 86.0 | 108.2 | 116.9 | 104.7 | 109.2 | 97.6 | 86.2 | 72.7 | 72.4 | ||||||||||||||||||||||||
| Less: Minority Interest | (0.0) | 0.3 | (0.1) | (0.4) | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 98.5 | 93.0 | 101.0 | 96.0 | 94.9 | 87.7 | 122.5 | 86.0 | 108.2 | 116.9 | 104.7 | 109.2 | 97.6 | 86.2 | 72.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.46 | - | 0.46 | 0.43 | 0.42 | - | 0.54 | 0.37 | 0.47 | - | 0.45 | 0.47 | 0.42 | - | 0.31 | 0.31 | 0.37 | - | 0.32 | 0.36 | 0.47 | - | 0.48 | (0.01) | 0.36 | - | 0.44 | 0.42 | 0.40 | - | 0.42 | 0.40 | 0.40 | - | 0.32 | 0.31 | 0.34 | - | 0.32 | 0.30 |
| EPS Diluted | 0.46 | - | 0.46 | 0.43 | 0.42 | - | 0.53 | 0.37 | 0.47 | - | 0.45 | 0.47 | 0.42 | - | 0.31 | 0.31 | 0.37 | - | ||||||||||||||||||||||
| Shares Basic | 211.5 | - | 215.9 | 219.6 | 223.5 | - | 226.0 | 227.4 | 227.9 | - | 230.0 | 230.0 | 230.6 | - | 231.3 | 231.0 | 232.2 | - | ||||||||||||||||||||||
| Shares Diluted | 211.5 | - | 216.0 | 219.6 | 223.6 | - | 226.2 | 227.8 | 228.4 | - | 230.5 | 230.2 | 230.9 | - | 231.6 | 231.4 | 232.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 149.3 | 145.3 | 148.3 | 145.9 | 138.5 | 113.6 | 148.7 | 138.9 | 153.3 | - | - | - | 137.3 | - | - | - | 128.0 | - | - | - | 159.3 | - | - | - | 131.3 | - | - | - | 149.7 | - | - | - | 156.6 | - | - | - | 159.6 | - | - | - |
| EBIT | 123.7 | 120.1 | 122.3 | 118.5 | 113.0 | 89.8 | 125.7 | 114.9 | 129.3 | 132.8 | 122.4 | 127.3 | 113.3 | 94.1 | 86.8 | 85.8 | 103.3 | 88.0 | 88.2 | |||||||||||||||||||||
| 623.8 |
| 420.7 |
| 177.6 |
| 203.1 |
| 81.6 |
| 64.1 |
| 47.1 |
| 51.9 |
| Selling General & Administrative | 197.7 | 177.9 | 121.0 | 112.5 | 106.5 | 92.2 | 90.0 | 85.1 | 75.2 | 71.4 | 62.5 | 56.6 | 55.9 | 49.5 | 48.4 | 48.6 | 40.6 | 35.8 | 42.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 104.2 | 104.0 | 94.7 | 93.3 | 96.6 | 99.1 | 104.7 | 104.7 | 102.2 | 99.6 | 88.6 | 80.6 | 77.4 | 62.9 | 50.2 | 42.6 | 38.6 | 38.4 | 35.9 |
| Amortization of Intangibles | - | - | 17.9 | 19.7 | 21.7 | 22.2 | 22.4 | 22.4 | 22.5 | 22.5 | 22.3 | 22.5 | 22.0 | 7.9 | 1.7 | 1.1 | 0.9 | 0.5 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 419.0 | 392.8 | 311.4 | 266.9 | 239.8 | 209.9 | 205.9 | 199.8 | 182.3 | 171.2 | 156.7 | 145.0 | 140.1 | 126.0 | 138.4 | 130.2 | 104.7 | 82.9 | 94.3 |
| 234.5 |
| 231.4 |
| 191.0 |
| 94.6 |
| 108.8 |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | 0.8 | 3.0 | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (19.1) | (12.9) | 12.5 | 9.3 | (0.3) | 6.6 | 12.3 | 11.9 | 13.9 | 8.4 | (1.2) | 4.8 | 16.5 | 23.3 | 15.2 | 13.1 | 12.5 | 1.7 | (16.6) |
| Pre-Tax Income | 465.5 | 461.1 | 472.2 | 505.0 | 369.7 | 416.4 | 411.8 | 500.4 | 522.0 | 531.8 | 510.6 | 463.6 | 415.3 | 328.1 | 249.6 | 244.4 | 203.4 | 96.4 | 92.2 |
| 79.8 |
| 65.7 |
| 31.7 |
| 30.1 |
| Net Income From Continuing Ops | 388.2 | 384.7 | 404.5 | 428.4 | 318.8 | 360.8 | 347.6 | 424.7 | 437.9 | 406.8 | 347.6 | 318.5 | 288.6 | 222.9 | 168.6 | 164.7 | 137.7 | 64.6 | 62.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 388.2 | 384.7 | 404.5 | 428.4 | 318.8 | 360.8 | 347.6 | 424.7 | 437.9 | 406.8 | 347.6 | 318.5 | 288.6 | 222.9 | 168.6 | 164.7 | 137.7 | 64.6 | 62.1 |
| Net Income Attributable To Parent | 388.4 | 384.8 | 404.5 | 428.4 | 318.8 | 360.8 | 347.6 | 424.7 | 437.9 | 406.8 | 347.6 | 318.5 | 288.6 | 222.9 | 168.6 | 164.7 | 137.7 | 64.6 | 62.1 |
| Less: Minority Interest | (0.2) | (0.2) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 388.4 | 384.8 | 404.5 | 428.4 | 318.8 | 360.8 | 347.6 | 424.7 | 437.9 | 406.8 | 347.6 | 318.5 | 288.6 | 222.9 | 168.6 | 164.7 | 137.7 | 64.6 | 62.1 |
| 0.99 |
| 0.47 |
| 0.44 |
| EPS Diluted | 1.84 | 1.74 | 1.76 | 1.84 | 1.36 | 1.50 | 1.41 | 1.66 | 1.62 | 1.41 | 1.19 | 1.08 | 0.98 | 0.77 | 0.59 | 1.14 | 0.98 | 0.47 | 0.44 |
| Shares Basic | 211.5 | 217.8 | 225.7 | 229.4 | 230.8 | 235.5 | 242.6 | 251.8 | 267.8 | 285.9 | 288.4 | 293.1 | 291.0 | 286.9 | 286.2 | 142.5 | 139.4 | 137.2 | - |
| Shares Diluted | 211.5 | 217.8 | 226.0 | 229.7 | 231.2 | 236.6 | 243.7 | 253.3 | 269.9 | 288.2 | 291.1 | 296.2 | 294.3 | 288.5 | 287.9 | 144.3 | 140.7 | 137.6 | - |
| 229.6 |
| 133.0 |
| 144.7 |
| EBIT | 484.6 | 473.9 | 459.7 | 495.7 | 370.0 | 409.8 | 399.6 | 488.5 | 508.1 | 523.4 | 511.7 | 458.8 | 398.8 | 304.7 | 234.5 | 231.4 | 191.0 | 94.6 | 108.8 |
| 25.1 |
| 24.7 |
| 23.0 |
| 22.6 |
| 21.9 |
| 24.7 |
| 21.6 |
| 21.7 |
| 21.9 |
| 22.1 |
| 22.8 |
| 20.3 |
| 20.0 |
| 19.5 |
| 18.7 |
| 18.9 |
| 18.1 |
| 21.7 |
| 17.4 |
| 16.1 |
| 16.2 |
| 16.7 |
| 16.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.7 |
| - |
| - |
| - |
| 25.6 |
| - |
| - |
| - |
| 26.3 |
| - |
| - |
| - |
| 28.1 |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| 25.2 |
| - |
| - |
| - |
| 5.5 |
| 5.5 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.6 |
| 0.0 |
| 5.6 |
| 11.2 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.1 |
| 56.0 |
| 52.7 |
| 51.7 |
| 49.6 |
| 54.3 |
| 49.4 |
| 50.7 |
| 51.6 |
| 50.9 |
| 52.2 |
| 48.6 |
| 48.0 |
| 46.5 |
| 45.6 |
| 46.1 |
| 44.1 |
| 46.3 |
| 42.2 |
| 41.3 |
| 41.4 |
| 41.2 |
| 39.6 |
| 38.0 |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.1 |
| 0.3 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.7 |
| 1.9 |
| 1.5 |
| 3.1 |
| 4.0 |
| 2.9 |
| 2.2 |
| 2.7 |
| 3.4 |
| 2.4 |
| 3.3 |
| 5.3 |
| 3.1 |
| 2.3 |
| 3.2 |
| 4.2 |
| 1.8 |
| 2.1 |
| 0.4 |
| 1.1 |
| 0.1 |
| (1.1) |
| 103.3 |
| 89.4 |
| 89.9 |
| 101.8 |
| 135.3 |
| 165.5 |
| 142.9 |
| (3.9) |
| 107.3 |
| 113.6 |
| 131.6 |
| 130.3 |
| 124.9 |
| 130.8 |
| 130.5 |
| 129.0 |
| 131.8 |
| 138.2 |
| 130.8 |
| 127.9 |
| 134.9 |
| 129.1 |
| 134.3 |
| 127.6 |
| 84.2 |
| 76.7 |
| 86.5 |
| 113.5 |
| 143.3 |
| 117.1 |
| (2.4) |
| 89.5 |
| 99.5 |
| 111.9 |
| 109.0 |
| 104.3 |
| 106.3 |
| 111.3 |
| 109.0 |
| 111.2 |
| 130.5 |
| 90.2 |
| 88.5 |
| 97.6 |
| 88.8 |
| 92.1 |
| 86.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.2 |
| 76.7 |
| 86.5 |
| 113.5 |
| 143.3 |
| 117.1 |
| (2.4) |
| 89.5 |
| 99.5 |
| 111.9 |
| 109.0 |
| 104.3 |
| 106.3 |
| 111.3 |
| 109.0 |
| 111.2 |
| 130.5 |
| 90.2 |
| 88.5 |
| 97.6 |
| 88.8 |
| 92.1 |
| 86.5 |
| 87.5 |
| 84.2 |
| 76.7 |
| 86.5 |
| 113.5 |
| 143.3 |
| 117.1 |
| (2.4) |
| 89.5 |
| 99.5 |
| 111.9 |
| 109.0 |
| 104.3 |
| 106.3 |
| 111.3 |
| 109.0 |
| 111.2 |
| 130.5 |
| 90.2 |
| 88.5 |
| 97.6 |
| 88.8 |
| 92.1 |
| 86.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.4 |
| 87.5 |
| 84.2 |
| 76.7 |
| 86.5 |
| 113.5 |
| 143.3 |
| 117.1 |
| (2.4) |
| 89.5 |
| 99.5 |
| 111.9 |
| 109.0 |
| 104.3 |
| 106.3 |
| 111.3 |
| 109.0 |
| 111.2 |
| 130.5 |
| 90.2 |
| 88.5 |
| 97.6 |
| 88.8 |
| 92.1 |
| 86.5 |
| 0.32 |
| 0.36 |
| 0.46 |
| - |
| 0.48 |
| (0.01) |
| 0.36 |
| - |
| 0.44 |
| 0.42 |
| 0.40 |
| - |
| 0.42 |
| 0.40 |
| 0.40 |
| - |
| 0.31 |
| 0.31 |
| 0.33 |
| - |
| 0.32 |
| 0.30 |
| 234.0 |
| 238.6 |
| 239.6 |
| - |
| 241.9 |
| 241.7 |
| 246.3 |
| - |
| 251.1 |
| 255.2 |
| 257.8 |
| - |
| 265.6 |
| 271.7 |
| 274.8 |
| - |
| 284.7 |
| 286.7 |
| 287.4 |
| - |
| 287.7 |
| 288.8 |
| 234.9 |
| 239.7 |
| 241.7 |
| - |
| 242.8 |
| 241.7 |
| 247.6 |
| - |
| 252.6 |
| 256.6 |
| 259.1 |
| - |
| 267.6 |
| 274.1 |
| 277.5 |
| - |
| 287.0 |
| 289.8 |
| 291.5 |
| - |
| 290.5 |
| 291.5 |
| 99.9 |
| 133.7 |
| 162.4 |
| 138.9 |
| (6.7) |
| 105.0 |
| 110.9 |
| 128.1 |
| 127.9 |
| 121.6 |
| 125.5 |
| 127.4 |
| 126.7 |
| 128.5 |
| 134.0 |
| 129.1 |
| 125.9 |
| 134.4 |
| 127.9 |
| 134.2 |
| 128.7 |