| (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 | 1,511.0 | 1,752.6 | 1,524.1 | 1,686.5 | 1,534.1 | 1,715.1 | 1,484.3 | 1,595.1 | 1,472.9 | 1,586.1 | 1,408.8 | 1,503.2 | 1,408.9 | 1,504.7 | 1,331.9 | 1,376.5 | ||||||||||||||||||||||||
| (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 | 6,474.1 | 6,497.2 | 6,267.4 | 5,907.0 | 5,475.8 | 4,734.0 | 4,099.4 | 4,245.3 | 3,975.5 | 3,311.5 | 2,444.5 | 2,163.1 | 2,021.4 | 1,784.2 | 1,615.8 | 1,468.6 | 1,288.5 | 1,139.8 | |
| Cost of Revenue | 2,007.9 | 2,053.6 | 2,023.0 | 1,903.2 | 1,693.8 | 1,444.1 | 1,345.0 | 1,550.6 | 1,468.8 | 1,320.2 | 945.6 | 839.1 | 797.9 | 713.5 | 659.1 | 608.8 | 552.2 | 498.4 | |
| Gross Profit | 4,466.3 | 4,443.7 | 4,244.4 | 4,003.7 | 3,782.1 | 3,289.9 | 2,754.4 | 2,694.8 | 2,506.7 | 1,991.3 | 1,498.9 | 1,324.0 | 1,223.5 | 1,070.7 | 956.7 | 859.8 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 1,063.8 | 1,025.7 | 1,156.3 | 1,236.9 | 1,100.1 | 915.8 | 490.2 | 370.1 | 259.7 | (6.3) | 305.1 | 288.0 | 286.2 | 275.5 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | 64.7 | 61.6 | 38.5 | 4.9 | 1.9 | 2.1 | 3.0 | 2.6 | 3.0 | 2.4 | 1.8 | 1.4 | 1.6 | 1.0 | 1.2 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 252.9 | 238.9 | 133.7 | 264.7 | 219.4 | 176.3 | 59.4 | 42.4 | 58.7 | (131.1) | 94.8 | 96.6 | 90.9 | 83.6 | 69.7 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 10.61 | 9.68 | 16.12 | 11.17 | 10.08 | 9.33 | 2.99 | 2.60 | 1.35 | 0.04 | 2.34 | 2.09 | 2.06 | 1.97 | 1.78 | 1.43 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 1,258.8 | 1,226.0 | 1,358.6 | 1,428.0 | 1,292.1 | 1,128.2 | 709.1 | 581.9 | 515.3 | 233.8 | 367.1 | 335.1 | 325.6 | 309.9 | 275.5 | 246.1 | |||
| 1,262.7 |
| 1,306.3 |
| 1,156.3 |
| 1,167.3 |
| 1,104.0 |
| 1,112.8 |
| 994.6 |
| 973.1 |
| 1,018.9 |
| 1,203.5 |
| 1,000.5 |
| 1,070.9 |
| 970.4 |
| 1,088.9 |
| 921.7 |
| 1,001.3 |
| 963.6 |
| 1,014.5 |
| 828.1 |
| 843.7 |
| 625.2 |
| 703.2 |
| 574.1 |
| 610.0 |
| Cost of Revenue | 429.3 | 572.6 | 474.2 | 531.7 | 475.0 | 574.9 | 475.3 | 513.3 | 459.4 | 529.8 | 450.8 | 487.4 | 435.1 | 475.4 | 416.8 | 424.5 | 377.0 | 399.6 | 359.2 | 350.8 | 334.5 | 351.4 | 329.8 | 322.6 | 341.3 | 450.9 | 365.1 | 388.0 | 346.6 | 407.8 | 336.1 | 367.6 | 357.2 | 398.4 | 332.2 | 352.0 | 237.6 | 279.1 | 223.1 | 231.4 |
| Gross Profit | 1,081.7 | 1,180.0 | 1,049.9 | 1,154.7 | 1,059.1 | 1,140.2 | 1,009.0 | 1,081.7 | 1,013.5 | 1,056.3 | 957.9 | 1,015.8 | 973.7 | 1,029.4 | 915.0 | 952.0 | 885.7 | 906.7 | 797.0 | 816.5 | 769.6 | 761.3 | 664.9 | 650.6 | 677.6 | 752.6 | 635.4 | 682.9 | 623.8 | 681.0 | 585.6 | 633.7 | 606.4 | 616.1 | 495.9 | 491.7 | 387.6 | 424.2 | 350.9 | 378.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 726.3 | 797.9 | 762.6 | 776.9 | 730.3 | 771.2 | 711.7 | 712.1 | 689.8 | 703.8 | 660.5 | 680.2 | 657.1 | 645.1 | 613.0 | 604.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 45.4 | 47.9 | 51.0 | 50.7 | 50.8 | 51.2 | 51.3 | 50.5 | 49.3 | 96.2 | 24.5 | 23.7 | 46.6 | 97.8 | 22.9 | 22.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 20.1 | 20.0 | 20.2 | 20.2 | 21.9 | 22.1 | 22.2 | 22.9 | 23.0 | 22.8 | 24.0 | 22.9 | 22.7 | 24.3 | 24.4 | 24.8 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 1,194.9 | 1,418.3 | 1,437.7 | 1,359.4 | 1,256.1 | 1,397.3 | 1,238.5 | 1,276.3 | 1,199.0 | 1,284.7 | 1,164.4 | 1,220.1 | 1,000.9 | 1,172.4 | 1,078.5 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 316.1 | 334.2 | 86.3 | 327.1 | 278.0 | 317.8 | 245.8 | 318.8 | 273.9 | 301.4 | 244.4 | 283.1 | 408.0 | 332.3 | 253.4 | 297.1 | 217.2 | 185.4 | 230.2 | 274.7 | 225.4 | 178.1 | 87.7 | 99.7 | 124.7 | 136.1 | 69.1 | 116.0 | 48.8 | 129.6 | 52.7 | 86.1 | (8.7) | 62.9 | (24.3) | (98.4) | 53.5 | 108.7 | 48.7 | 83.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 21.0 | 83.8 | 16.3 | 11.8 | 13.4 | 73.9 | 18.0 | 20.0 | 19.2 | 59.0 | 21.8 | 24.6 | 27.4 | 34.8 | 30.3 | 29.7 | 31.4 | 33.4 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (2.6) | (1.3) | (0.6) | 2.5 | 2.4 | (3.8) | (1.0) | 0.5 | 4.9 | (3.7) | 1.9 | 5.6 | (2.4) | 1.7 | 8.9 | 8.5 | 29.2 | |||||||||||||||||||||||
| Pre-Tax Income | 292.4 | 313.8 | 69.5 | 317.8 | 267.0 | 301.6 | 526.9 | 299.3 | 259.6 | 277.3 | 224.5 | 264.1 | 381.3 | 304.1 | 232.1 | 276.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 70.1 | 71.7 | 34.1 | 77.0 | 56.1 | (96.9) | 111.8 | 69.7 | 49.0 | 68.6 | 44.5 | 66.1 | 85.5 | 47.3 | 58.5 | 71.0 | 42.5 | (32.3) | 50.0 | 108.0 | 50.7 | 36.5 | (2.8) | 3.9 | 21.8 | 42.9 | 11.7 | (12.4) | 0.3 | 26.9 | 26.2 | 28.8 | (23.3) | (78.9) | (13.8) | (50.5) | 12.1 | 39.7 | 14.3 | 25.6 |
| Net Income From Continuing Ops | 222.3 | 242.2 | 35.4 | 240.8 | 210.9 | 398.6 | 415.0 | 229.5 | 210.5 | 208.6 | 180.0 | 198.0 | 295.8 | 256.8 | 173.5 | 204.9 | 172.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 222.3 | 242.2 | 35.4 | 240.8 | 210.9 | 398.6 | 415.0 | 229.5 | 210.5 | 208.6 | 180.0 | 198.0 | 295.8 | 256.8 | 173.5 | 204.9 | 172.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 222.3 | 242.2 | 35.4 | 240.8 | 210.9 | 398.6 | 415.0 | 229.5 | 210.5 | 208.6 | 180.0 | 198.0 | 295.8 | 256.8 | 173.5 | 204.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 222.3 | 242.2 | 35.4 | 240.8 | 210.9 | 398.6 | 415.0 | 229.5 | 210.5 | 208.6 | 180.0 | 198.0 | 295.8 | 256.8 | 173.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.19 | - | 0.47 | 3.12 | 2.73 | - | 5.36 | 2.95 | 2.69 | - | 2.28 | 2.50 | 3.72 | - | 2.19 | 2.55 | 2.10 | - | 1.78 | 3.16 | 1.86 | - | 0.19 | 0.62 | 0.84 | - | 0.46 | 1.15 | 0.23 | - | 0.13 | 0.51 | (0.22) | - | (0.53) | (1.03) | 0.44 | - | 0.37 | 0.63 |
| EPS Diluted | 3.18 | - | 0.47 | 3.11 | 2.71 | - | 5.32 | 2.93 | 2.67 | - | 2.26 | 2.48 | 3.68 | - | 2.17 | 2.53 | 2.08 | - | ||||||||||||||||||||||
| Shares Basic | 69.8 | - | 74.9 | 77.2 | 77.4 | - | 77.5 | 77.8 | 78.3 | - | 78.9 | 79.3 | 79.5 | - | 79.3 | 80.3 | 82.0 | - | ||||||||||||||||||||||
| Shares Diluted | 70.0 | - | 75.0 | 77.4 | 77.8 | - | 78.0 | 78.3 | 79.0 | - | 79.5 | 79.8 | 80.3 | - | 80.1 | 81.0 | 83.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 361.5 | 382.1 | 137.3 | 377.8 | 328.8 | 369.0 | 297.1 | 369.3 | 323.2 | 397.6 | 269.0 | 306.8 | 454.6 | 430.1 | 276.3 | 320.0 | 265.6 | 290.3 | 255.6 | 300.6 | 281.7 | 296.9 | 110.4 | 122.4 | 179.4 | 253.7 | 89.9 | 136.1 | 102.3 | 283.1 | 70.1 | 102.8 | 59.3 | 251.1 | (7.0) | (80.3) | 70.0 | 137.1 | 58.3 | 92.3 |
| EBIT | 316.1 | 334.2 | 86.3 | 327.1 | 278.0 | 317.8 | 245.8 | 318.8 | 273.9 | 301.4 | 244.4 | 283.1 | 408.0 | 332.3 | 253.4 | 297.1 | 217.2 | 185.4 | 230.2 | |||||||||||||||||||||
| 1,279.1 |
| 572.2 |
| 736.2 |
| 641.4 |
| 706.9 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 3,063.7 | 3,067.6 | 2,884.8 | 2,701.5 | 2,480.9 | 2,155.7 | 2,039.0 | 2,103.4 | 1,884.1 | 1,599.0 | 1,089.2 | 962.7 | 876.1 | 760.5 | 678.8 | 613.7 | 543.2 | 477.0 | 515.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 195.0 | 200.3 | 202.3 | 191.1 | 191.9 | 212.4 | 219.0 | 211.8 | 255.6 | 240.2 | 62.0 | 47.1 | 39.4 | 34.4 | 29.8 | 32.1 | 35.9 | 27.0 | 27.5 |
| Amortization of Intangibles | 80.5 | 82.3 | 90.2 | 92.5 | 98.5 | 109.6 | 125.1 | 129.7 | 187.0 | 176.3 | 24.8 | 13.3 | 8.2 | 5.4 | 4.4 | 6.5 | 10.5 | 1.6 | 1.6 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 5,410.4 | 5,471.5 | 5,111.1 | 4,670.1 | 4,375.7 | 3,818.2 | 3,609.3 | 3,875.2 | 3,715.7 | 3,317.8 | 2,139.4 | 1,875.1 | 948.1 | 802.7 | 718.0 | 649.2 | (593.0) | 508.4 | 1,114.7 |
| 245.7 |
| 214.1 |
| 149.3 |
| 134.5 |
| 164.4 |
| 1.2 |
| 0.8 |
| 3.1 |
| Interest Expense | 132.9 | 125.3 | 131.0 | 132.8 | 126.2 | 118.5 | 115.6 | 102.8 | 126.8 | 127.9 | 27.6 | 22.5 | 12.3 | 10.4 | 9.9 | 11.2 | (16.8) | 16.9 | 22.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (2.1) | 3.0 | 0.6 | 1.4 | 48.4 | 18.4 | (5.7) | 7.5 | 0.2 | 3.4 | 8.4 | 5.0 | (0.6) | (0.2) | (1.3) | (1.9) | 0.4 | (2.9) | (0.4) |
| Pre-Tax Income | 993.5 | 968.1 | 1,387.4 | 1,147.1 | 1,027.2 | 969.9 | 326.1 | 275.7 | 181.1 | (127.8) | 288.4 | 272.2 | 274.7 | 266.4 | 235.6 | 202.2 | 134.1 | 115.5 | 144.7 |
| 65.3 |
| 37.8 |
| 32.6 |
| 47.6 |
| Net Income From Continuing Ops | 740.6 | 729.2 | 1,253.7 | 882.5 | 807.8 | 793.6 | 266.7 | 233.3 | 122.5 | 3.3 | 193.6 | 175.6 | 183.8 | 182.8 | 165.9 | 136.9 | 96.3 | 83.0 | 97.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 740.6 | 729.2 | 1,253.7 | 882.5 | 807.8 | 793.6 | 266.7 | 233.3 | 122.5 | 3.3 | 193.6 | 175.6 | 183.8 | 182.8 | 165.9 | 136.9 | 96.3 | 83.0 | 103.9 |
| Net Income Attributable To Parent | 740.6 | 729.2 | 1,253.7 | 882.5 | 807.8 | 793.6 | 266.7 | 233.3 | 122.5 | 3.3 | 193.6 | 175.6 | 183.8 | 182.8 | 165.9 | 136.9 | 96.3 | 83.0 | 103.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 740.6 | 729.2 | 1,253.7 | 882.5 | 807.8 | 793.6 | 266.7 | 233.3 | 122.5 | 3.3 | 193.6 | 175.6 | 183.8 | 182.8 | 165.9 | 136.9 | 96.3 | 83.0 | 103.9 |
| 1.01 |
| 0.88 |
| 1.09 |
| EPS Diluted | 10.59 | 9.65 | 16.00 | 11.08 | 9.96 | 9.21 | 2.96 | 2.56 | 1.33 | 0.04 | 2.31 | 2.06 | 2.03 | 1.93 | 1.73 | 1.39 | 0.96 | 0.85 | 1.05 |
| Shares Basic | 69.8 | 75.4 | 77.8 | 79.0 | 80.2 | 85.0 | 89.3 | 89.8 | 90.8 | 88.5 | 82.6 | 83.9 | 89.3 | 93.0 | 93.4 | 96.0 | 95.7 | 94.7 | 95.2 |
| Shares Diluted | 70.0 | 75.6 | 78.3 | 79.7 | 81.1 | 86.2 | 90.0 | 91.0 | 92.1 | 89.8 | 83.8 | 85.1 | 90.7 | 94.8 | 95.8 | 98.8 | 99.8 | 97.5 | 99.0 |
| 185.1 |
| 161.5 |
| 191.9 |
| EBIT | 1,063.8 | 1,025.7 | 1,156.3 | 1,236.9 | 1,100.1 | 915.8 | 490.2 | 370.1 | 259.7 | (6.3) | 305.1 | 288.0 | 286.2 | 275.5 | 245.7 | 214.1 | 149.3 | 134.5 | 164.4 |
| 617.9 |
| 667.3 |
| 512.6 |
| 488.5 |
| 487.3 |
| 526.0 |
| 521.5 |
| 494.8 |
| 496.6 |
| 557.5 |
| 512.2 |
| 515.0 |
| 518.8 |
| 488.1 |
| 447.5 |
| 460.8 |
| 487.7 |
| 465.4 |
| 421.2 |
| 408.2 |
| 304.2 |
| 289.9 |
| 269.9 |
| 272.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.3 |
| 104.9 |
| 25.4 |
| 25.9 |
| 56.3 |
| 118.8 |
| 22.7 |
| 22.7 |
| 54.7 |
| 117.5 |
| 20.7 |
| 20.1 |
| 53.5 |
| 153.5 |
| 17.3 |
| 16.7 |
| 68.1 |
| 188.2 |
| 17.3 |
| 18.1 |
| 16.5 |
| 28.4 |
| 9.5 |
| 9.0 |
| 25.1 |
| 25.8 |
| 27.1 |
| 26.2 |
| 30.5 |
| 30.4 |
| 31.2 |
| 31.2 |
| 32.2 |
| 32.2 |
| 31.7 |
| 32.2 |
| 33.7 |
| 34.4 |
| 50.9 |
| 50.1 |
| 51.6 |
| 53.3 |
| 51.2 |
| 65.5 |
| 6.3 |
| 6.2 |
| 6.2 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,079.4 |
| 1,045.5 |
| 1,120.9 |
| 926.1 |
| 892.6 |
| 878.6 |
| 934.6 |
| 907.0 |
| 873.5 |
| 894.2 |
| 1,067.4 |
| 931.4 |
| 954.9 |
| 921.6 |
| 959.3 |
| 869.0 |
| 915.2 |
| 972.3 |
| 951.6 |
| 852.4 |
| 942.1 |
| 571.7 |
| 594.5 |
| 525.3 |
| 526.7 |
| 31.6 |
| 27.4 |
| 26.1 |
| 28.5 |
| 30.5 |
| 30.3 |
| 26.3 |
| 29.2 |
| 24.1 |
| 24.7 |
| 24.8 |
| 27.1 |
| 27.0 |
| 37.6 |
| 35.1 |
| 39.3 |
| 38.8 |
| 44.0 |
| 5.9 |
| 8.3 |
| 5.9 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 0.2 |
| (3.7) |
| 15.5 |
| 4.4 |
| 1.9 |
| (10.4) |
| (1.5) |
| 0.6 |
| 8.0 |
| (0.2) |
| (0.8) |
| (1.0) |
| (0.8) |
| 1.1 |
| 0.9 |
| 1.8 |
| 1.2 |
| (0.4) |
| 0.9 |
| 3.3 |
| 2.0 |
| 1.2 |
| 215.1 |
| 177.1 |
| 198.8 |
| 379.2 |
| 214.8 |
| 156.2 |
| 14.2 |
| 59.0 |
| 96.9 |
| 110.6 |
| 53.1 |
| 91.0 |
| 21.1 |
| 111.0 |
| 38.0 |
| 75.1 |
| (42.9) |
| 28.4 |
| (61.9) |
| (142.8) |
| 48.5 |
| 106.2 |
| 44.7 |
| 77.2 |
| 209.4 |
| 148.9 |
| 271.2 |
| 164.1 |
| 119.6 |
| 17.0 |
| 55.1 |
| 75.1 |
| 67.7 |
| 41.4 |
| 103.4 |
| 20.8 |
| 84.0 |
| 11.8 |
| 46.3 |
| (19.6) |
| 107.3 |
| (48.2) |
| (92.3) |
| 36.4 |
| 66.5 |
| 30.5 |
| 51.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 209.4 |
| 148.9 |
| 271.2 |
| 164.1 |
| 119.6 |
| 17.0 |
| 55.1 |
| 75.1 |
| 67.7 |
| 41.4 |
| 103.4 |
| 20.8 |
| 84.0 |
| 11.8 |
| 46.3 |
| (19.6) |
| 107.3 |
| (48.2) |
| (92.3) |
| 36.4 |
| 66.5 |
| 30.5 |
| 51.6 |
| 172.5 |
| 209.4 |
| 148.9 |
| 271.2 |
| 164.1 |
| 119.6 |
| 17.0 |
| 55.1 |
| 75.1 |
| 67.7 |
| 41.4 |
| 103.4 |
| 20.8 |
| 84.0 |
| 11.8 |
| 46.3 |
| (19.6) |
| 107.3 |
| (48.2) |
| (92.3) |
| 36.4 |
| 66.5 |
| 30.5 |
| 51.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 204.9 |
| 172.5 |
| 209.4 |
| 148.9 |
| 271.2 |
| 164.1 |
| 119.6 |
| 17.0 |
| 55.1 |
| 75.1 |
| 67.7 |
| 41.4 |
| 103.4 |
| 20.8 |
| 84.0 |
| 11.8 |
| 46.3 |
| (19.6) |
| 107.3 |
| (48.2) |
| (92.3) |
| 36.4 |
| 66.5 |
| 30.5 |
| 51.6 |
| 1.76 |
| 3.13 |
| 1.84 |
| - |
| 0.19 |
| 0.61 |
| 0.83 |
| - |
| 0.46 |
| 1.13 |
| 0.23 |
| - |
| 0.13 |
| 0.50 |
| (0.22) |
| - |
| (0.53) |
| (1.03) |
| 0.43 |
| - |
| 0.36 |
| 0.62 |
| 83.6 |
| 85.7 |
| 88.4 |
| - |
| 89.4 |
| 89.3 |
| 89.2 |
| - |
| 89.8 |
| 90.1 |
| 89.9 |
| - |
| 90.9 |
| 91.0 |
| 91.0 |
| - |
| 90.6 |
| 89.3 |
| 82.8 |
| - |
| 82.6 |
| 82.6 |
| 84.8 |
| 86.6 |
| 89.1 |
| - |
| 90.0 |
| 89.8 |
| 90.1 |
| - |
| 90.9 |
| 91.2 |
| 91.0 |
| - |
| 92.1 |
| 92.2 |
| 91.0 |
| - |
| 90.6 |
| 89.3 |
| 84.1 |
| - |
| 83.8 |
| 83.7 |
| 274.7 |
| 225.4 |
| 178.1 |
| 87.7 |
| 99.7 |
| 124.7 |
| 136.1 |
| 69.1 |
| 116.0 |
| 48.8 |
| 129.6 |
| 52.7 |
| 86.1 |
| (8.7) |
| 62.9 |
| (24.3) |
| (98.4) |
| 53.5 |
| 108.7 |
| 48.7 |
| 83.3 |