| (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 | 376.7 | 451.8 | 354.3 | 325.7 | 264.9 | 298.0 | 290.1 | 231.4 | 195.9 | 230.0 | 216.0 | 221.0 | 162.1 | 181.5 | 209.0 | 152.4 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,508.5 | 1,396.6 | 1,015.3 | 829.3 | 660.1 | 443.3 | 267.6 | 196.0 | 151.9 | 316.6 | 146.7 | 135.1 | 75.3 | 54.8 | 42.3 | 56.1 | 13.6 | 13.7 |
| Cost of Revenue | 259.6 | 228.8 | 159.4 | 192.4 | 139.3 | 81.4 | 43.4 | 45.5 | 10.1 | 31.2 | 33.2 | 29.2 | 22.7 | 6.2 | 1.1 | 0.3 | 1.0 | 0.3 |
| Gross Profit | 1,248.8 | 1,167.8 | 855.9 | 636.9 | 520.8 | 361.9 | 224.2 | 150.4 | 141.7 | 285.5 | 113.5 | 105.8 | 52.6 | 48.6 | 41.2 | 55.8 | 12.6 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | 79.0 | 76.4 | 66.6 | 35.7 | 34.2 | 140.8 | 150.3 | 150.6 | 150.8 | 93.2 | 79.7 | 96.6 | 70.0 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 512.0 | 469.0 | 551.5 | 337.6 | 267.5 | 275.9 | 144.3 | (67.6) | (69.3) | 81.0 | (83.2) | (27.5) | (63.0) | (80.4) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 154.5 | 150.0 | 113.0 | 66.7 | 46.8 | (154.2) | 0.2 | (0.0) | 0.5 | (1.4) | 1.2 | 0.0 | 0.0 | - | - | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 2.95 | 2.64 | 3.50 | 2.13 | 1.48 | 2.86 | 0.95 | (0.50) | (0.56) | 0.46 | (0.81) | (0.25) | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 524.9 | 480.4 | 561.7 | 348.7 | 274.0 | 278.9 | 147.5 | (63.5) | (66.9) | 83.2 | (80.8) | (25.8) | (61.3) | (79.2) | (52.5) | (18.7) | ||
| 117.3 |
| 102.0 |
| 115.8 |
| 136.5 |
| 89.0 |
| 121.7 |
| 65.3 |
| 55.2 |
| 25.4 |
| 53.7 |
| 46.2 |
| 39.1 |
| 56.9 |
| 60.2 |
| 25.6 |
| 35.2 |
| 30.9 |
| 189.6 |
| 63.7 |
| 33.8 |
| 29.6 |
| 39.0 |
| 31.9 |
| 33.3 |
| Cost of Revenue | 79.2 | 78.8 | 55.2 | 46.4 | 48.4 | 42.1 | 49.4 | 39.6 | 28.3 | 52.3 | 54.8 | 50.1 | 35.2 | 42.1 | 47.3 | 33.9 | 15.9 | 21.6 | 18.6 | 23.0 | 18.2 | 26.3 | 5.6 | 5.7 | 5.8 | 16.7 | 22.3 | 1.9 | 4.6 | 5.6 | 0.6 | 0.8 | 3.1 | 7.5 | 8.3 | 7.8 | 7.5 | 8.0 | 9.1 | 8.3 |
| Gross Profit | 297.5 | 373.0 | 299.0 | 279.4 | 216.5 | 256.0 | 240.7 | 191.7 | 167.6 | 177.7 | 161.2 | 171.0 | 127.0 | 139.4 | 161.7 | 118.4 | 101.4 | 80.4 | 97.2 | 113.4 | 70.8 | 95.4 | 59.7 | 49.5 | 19.6 | 37.0 | 23.9 | 37.3 | 52.3 | 54.6 | 24.9 | 34.4 | 27.8 | 182.1 | 55.4 | 26.0 | 22.0 | 31.0 | 22.7 | 25.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 25.6 | - | 17.3 | 17.5 | 14.8 | 20.4 | 18.5 | 21.0 | 19.1 | 21.3 | 17.3 | 19.7 | 18.0 | 22.6 | 16.7 | 15.5 | 11.9 | 10.1 | 8.5 | 8.1 | 9.0 | 7.4 | 7.7 | 9.0 | 10.2 | 45.1 | 30.5 | 33.9 | 31.3 | 36.7 | 35.5 | 40.1 | 38.0 | 41.4 | 34.0 | 38.3 | 36.9 | 41.3 | 33.9 | 35.5 |
| Selling General & Administrative | 57.9 | 77.0 | 46.1 | 41.6 | 42.4 | 42.2 | 41.2 | 35.7 | 35.1 | 37.6 | 35.3 | 38.9 | 37.4 | 37.7 | 34.5 | 57.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 4.2 | 3.3 | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.6 | 2.4 | 3.0 | 2.7 | 2.8 | 2.6 | 2.6 | 2.0 | 1.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 29.5 | 23.4 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 20.3 | 17.8 | 17.8 | 4.6 | 27.2 | 11.4 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 192.2 | 544.7 | 136.3 | 123.3 | 123.3 | 122.5 | 126.9 | 114.1 | 100.3 | 129.0 | 127.8 | 126.6 | 108.3 | 107.0 | 125.7 | 118.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 184.5 | (92.9) | 217.9 | 202.4 | 141.5 | 175.5 | 163.2 | 117.2 | 95.5 | 101.0 | 88.3 | 94.5 | 53.8 | 74.5 | 83.3 | 34.1 | 75.7 | 56.5 | 75.6 | 93.0 | 50.7 | 77.6 | 40.3 | 29.6 | (3.2) | (32.1) | (24.5) | (14.0) | 3.0 | (0.1) | (25.5) | (20.1) | (23.7) | 125.9 | 8.1 | (25.5) | (27.5) | (22.6) | (22.7) | (21.7) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 5.5 | 4.9 | 4.3 | 4.4 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 5.2 | 4.5 | 4.5 | 4.5 | 4.6 | 7.5 | 3.1 | 1.8 | 2.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 1.3 | 2.4 | 5.3 | 6.9 | 6.8 | 7.3 | 6.5 | 5.0 | 5.0 | 5.4 | 4.8 | 3.2 | 3.0 | 0.9 | 0.6 | (0.9) | 0.5 | |||||||||||||||||||||||
| Pre-Tax Income | 180.3 | (100.8) | 219.0 | 204.9 | 143.8 | 178.2 | 165.1 | 117.7 | 96.0 | 101.2 | 101.8 | 93.2 | 52.2 | 70.8 | 73.7 | 30.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 30.3 | 40.7 | 43.7 | 39.8 | 25.7 | 41.2 | 28.1 | 24.5 | 19.2 | 15.8 | 19.9 | 18.4 | 12.6 | 13.1 | 12.1 | 7.3 | 14.3 | (12.0) | (142.5) | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.2 | (2.3) | 0.6 | 0.2 | 0.2 | (0.4) | 1.3 | 0.3 |
| Net Income From Continuing Ops | 150.0 | (141.6) | 175.2 | 165.2 | 118.1 | 137.0 | 137.0 | 93.2 | 76.8 | 85.4 | 81.8 | 74.8 | 39.6 | 57.7 | 61.6 | 22.7 | 60.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 150.0 | (141.6) | 175.2 | 165.2 | 118.1 | 137.0 | 137.0 | 93.2 | 76.8 | 85.4 | 81.8 | 74.8 | 39.6 | 57.7 | 61.6 | 22.7 | 60.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 150.0 | (141.6) | 175.2 | 165.2 | 118.1 | 137.0 | 137.0 | 93.2 | 76.8 | 85.4 | 81.8 | 74.8 | 39.6 | 57.7 | 61.6 | 22.7 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 150.0 | (141.6) | 175.2 | 165.2 | 118.1 | 137.0 | 137.0 | 93.2 | 76.8 | 85.4 | 81.8 | 74.8 | 39.6 | 57.7 | 61.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.27 | - | 1.49 | 1.36 | 0.96 | - | 1.08 | 0.73 | 0.61 | - | 0.62 | 0.57 | 0.29 | - | 0.45 | 0.16 | 0.44 | - | 1.53 | 0.64 | 0.20 | - | 0.27 | 0.19 | (0.04) | - | (0.17) | - | 0.01 | - | (0.19) | (0.16) | (0.19) | - | 0.02 | (0.23) | (0.26) | - | (0.23) | (0.21) |
| EPS Diluted | 1.22 | - | 1.43 | 1.33 | 0.93 | - | 1.05 | 0.72 | 0.60 | - | 0.61 | 0.56 | 0.29 | - | 0.44 | 0.16 | 0.43 | - | ||||||||||||||||||||||
| Shares Basic | 118.1 | - | 117.2 | 121.3 | 123.2 | - | 126.9 | 127.1 | 126.9 | - | 132.0 | 131.7 | 135.0 | - | 136.5 | 137.9 | 137.7 | - | ||||||||||||||||||||||
| Shares Diluted | 122.9 | - | 122.3 | 124.2 | 126.6 | - | 130.1 | 129.2 | 128.9 | - | 134.1 | 133.5 | 137.9 | - | 139.4 | 142.2 | 141.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 188.7 | (89.6) | 220.6 | 205.1 | 144.2 | 178.1 | 165.8 | 119.8 | 98.0 | 104.0 | 91.0 | 97.3 | 56.4 | 77.1 | 85.3 | 35.2 | 76.4 | 57.3 | 76.3 | 93.8 | 51.5 | 78.5 | 41.1 | 30.4 | (2.4) | (31.0) | (23.5) | (13.0) | 4.0 | 0.6 | (24.9) | (19.5) | (23.1) | 126.4 | 8.6 | (24.9) | (26.9) | (22.0) | (22.0) | (21.1) |
| EBIT | 184.5 | (92.9) | 217.9 | 202.4 | 141.5 | 175.5 | 163.2 | 117.2 | 95.5 | 101.0 | 88.3 | 94.5 | 53.8 | 74.5 | 83.3 | 34.1 | 75.7 | 56.5 | 75.6 | |||||||||||||||||||||
| 13.4 |
| 57.6 |
| 51.8 |
| 56.6 |
| Selling General & Administrative | 222.6 | 207.1 | 154.3 | 149.2 | 143.5 | 50.3 | 45.7 | 77.3 | 60.8 | 53.8 | 45.9 | 40.0 | 35.9 | 32.3 | 24.8 | 18.1 | 15.1 | 15.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 12.9 | 11.4 | 10.3 | 11.1 | 6.5 | 3.0 | 3.3 | 4.1 | 2.4 | 2.2 | 2.4 | 1.7 | 1.8 | 1.2 | 1.1 | 1.1 | 1.5 | 1.4 |
| Amortization of Intangibles | 88.4 | 76.7 | 71.0 | 73.8 | 43.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 996.5 | 927.6 | 463.8 | 491.7 | 392.6 | 167.4 | 123.3 | 263.6 | 221.2 | 235.6 | 229.9 | 162.5 | 138.4 | 135.2 | 96.0 | 75.9 | 67.9 | 72.1 |
| (53.6) |
| (19.8) |
| (54.3) |
| (58.5) |
| - |
| - |
| Interest Expense | 19.1 | 18.1 | 18.1 | 18.8 | 16.9 | 7.5 | 20.4 | 11.6 | 18.0 | 22.0 | 20.0 | 5.2 | 5.6 | 3.3 | 0.0 | 0.0 | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 16.0 | 21.5 | 23.8 | 16.3 | 1.0 | 1.1 | 5.4 | 7.0 | 7.6 | 2.6 | 1.3 | 0.4 | - | - | 0.1 | 0.1 | 1.0 | 0.1 |
| Pre-Tax Income | 503.4 | 466.9 | 557.1 | 348.3 | 248.9 | 248.5 | 129.3 | (72.3) | (79.8) | 61.6 | (101.9) | (32.2) | (68.4) | - | - | - | - | - |
| - |
| - |
| - |
| Net Income From Continuing Ops | 348.8 | 316.9 | 444.1 | 281.6 | 202.1 | 402.7 | 129.1 | (72.2) | (80.3) | 63.0 | (103.0) | (32.2) | (68.4) | (83.5) | (53.6) | (19.8) | (53.2) | (58.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 348.8 | 316.9 | 444.1 | 281.6 | 202.1 | 402.7 | 129.1 | (72.2) | (80.3) | 63.0 | (103.0) | (32.2) | (68.4) | (83.5) | (53.6) | (19.8) | (53.2) | (58.4) |
| Net Income Attributable To Parent | 348.8 | 316.9 | 444.1 | 281.6 | 202.1 | 402.7 | 129.1 | (72.2) | (80.3) | 63.0 | (103.0) | (32.2) | (68.4) | (83.5) | (53.6) | (19.8) | (53.2) | (58.4) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 348.8 | 316.9 | 444.1 | 281.6 | 202.1 | 402.7 | 129.1 | (72.2) | (80.3) | 63.0 | (103.0) | (32.2) | (68.4) | (83.5) | (53.6) | (19.8) | (53.2) | (58.4) |
| - |
| - |
| EPS Diluted | 2.84 | 2.56 | 3.43 | 2.10 | 1.44 | 2.74 | 0.91 | (0.50) | (0.56) | 0.45 | (0.81) | (0.25) | - | - | - | - | - | - |
| Shares Basic | 118.1 | 119.8 | 126.8 | 131.9 | 136.8 | 140.6 | 136.2 | 144.3 | 143.6 | 136.4 | 128.0 | 126.7 | - | - | - | - | - | - |
| Shares Diluted | 122.9 | 123.9 | 129.4 | 134.2 | 140.6 | 146.8 | 141.5 | 144.3 | 143.6 | 139.1 | 128.0 | 126.7 | - | - | - | - | - | - |
| (52.7) |
| (57.0) |
| EBIT | 512.0 | 469.0 | 551.5 | 337.6 | 267.5 | 275.9 | 144.3 | (67.6) | (69.3) | 81.0 | (83.2) | (27.5) | (63.0) | (80.4) | (53.6) | (19.8) | (54.3) | (58.5) |
| 13.8 |
| 13.8 |
| 13.2 |
| 12.3 |
| 11.1 |
| 10.4 |
| 11.7 |
| 11.0 |
| 12.6 |
| 23.9 |
| 18.0 |
| 17.3 |
| 18.0 |
| 18.0 |
| 14.9 |
| 14.4 |
| 13.6 |
| 14.8 |
| 13.3 |
| 13.1 |
| 12.6 |
| 12.2 |
| 11.6 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.6 |
| 45.5 |
| 40.2 |
| 43.4 |
| 38.3 |
| 44.1 |
| 25.0 |
| 25.7 |
| 28.6 |
| 85.7 |
| 70.8 |
| 53.1 |
| 54.0 |
| 60.3 |
| 51.0 |
| 55.3 |
| 54.6 |
| 63.6 |
| 55.7 |
| 59.2 |
| 57.1 |
| 61.6 |
| 54.6 |
| 55.1 |
| 1.8 |
| 1.8 |
| 2.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.3 |
| 3.7 |
| 2.1 |
| 2.6 |
| 3.2 |
| 3.8 |
| 4.3 |
| 4.8 |
| 5.2 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.4 |
| 5.6 |
| 5.3 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.7 |
| 1.0 |
| 1.3 |
| 2.5 |
| 1.3 |
| 1.6 |
| 2.0 |
| 2.1 |
| 2.0 |
| 1.9 |
| 2.0 |
| 1.7 |
| 1.1 |
| 0.8 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.4 |
| 74.4 |
| 54.8 |
| 74.1 |
| 91.5 |
| 28.1 |
| 73.2 |
| 36.3 |
| 25.9 |
| (6.1) |
| (34.5) |
| (25.0) |
| (14.6) |
| 1.8 |
| (1.8) |
| (27.9) |
| (22.9) |
| (27.3) |
| 121.6 |
| 3.3 |
| (30.6) |
| (32.7) |
| (27.8) |
| (27.7) |
| (26.6) |
| 66.8 |
| 216.6 |
| 91.5 |
| 27.9 |
| 73.2 |
| 36.2 |
| 25.8 |
| (6.1) |
| (34.4) |
| (25.0) |
| (14.6) |
| 1.8 |
| (2.1) |
| (27.9) |
| (22.9) |
| (27.5) |
| 123.9 |
| 2.7 |
| (30.8) |
| (32.9) |
| (27.4) |
| (28.9) |
| (26.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.8 |
| 216.6 |
| 91.5 |
| 27.9 |
| 73.2 |
| 36.2 |
| 25.8 |
| (6.1) |
| (34.4) |
| (25.0) |
| (14.6) |
| 1.8 |
| (2.1) |
| (27.9) |
| (22.9) |
| (27.5) |
| 123.9 |
| 2.7 |
| (30.8) |
| (32.9) |
| (27.4) |
| (28.9) |
| (26.9) |
| 60.1 |
| 66.8 |
| 216.6 |
| 91.5 |
| 27.9 |
| 73.2 |
| 36.2 |
| 25.8 |
| (6.1) |
| (34.4) |
| (25.0) |
| (14.6) |
| 1.8 |
| (2.1) |
| (27.9) |
| (22.9) |
| (27.5) |
| 123.9 |
| 2.7 |
| (30.8) |
| (32.9) |
| (27.4) |
| (28.9) |
| (26.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.7 |
| 60.1 |
| 66.8 |
| 216.6 |
| 91.5 |
| 27.9 |
| 73.2 |
| 36.2 |
| 25.8 |
| (6.1) |
| (34.4) |
| (25.0) |
| (14.6) |
| 1.8 |
| (2.1) |
| (27.9) |
| (22.9) |
| (27.5) |
| 123.9 |
| 2.7 |
| (30.8) |
| (32.9) |
| (27.4) |
| (28.9) |
| (26.9) |
| 1.48 |
| 0.62 |
| 0.19 |
| - |
| 0.25 |
| 0.19 |
| (0.04) |
| - |
| (0.17) |
| (0.10) |
| 0.01 |
| - |
| (0.19) |
| - |
| (0.19) |
| - |
| 0.02 |
| - |
| - |
| - |
| (0.23) |
| (0.21) |
| 142.0 |
| 142.5 |
| 138.0 |
| - |
| 136.6 |
| 135.9 |
| 137.2 |
| - |
| 146.1 |
| 145.4 |
| 144.7 |
| - |
| 143.9 |
| 143.6 |
| 142.7 |
| - |
| 141.2 |
| 134.0 |
| 128.6 |
| - |
| 128.2 |
| 128.0 |
| 146.7 |
| 147.6 |
| 148.5 |
| - |
| 142.1 |
| 138.1 |
| 137.2 |
| - |
| 146.1 |
| 145.4 |
| 147.5 |
| - |
| 143.9 |
| - |
| 142.7 |
| - |
| 143.2 |
| - |
| - |
| - |
| 128.2 |
| 128.0 |
| 93.0 |
| 50.7 |
| 77.6 |
| 40.3 |
| 29.6 |
| (3.2) |
| (32.1) |
| (24.5) |
| (14.0) |
| 3.0 |
| (0.1) |
| (25.5) |
| (20.1) |
| (23.7) |
| 125.9 |
| 8.1 |
| (25.5) |
| (27.5) |
| (22.6) |
| (22.7) |
| (21.7) |