| (in millions of USD, except per-share data) | Q2 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 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,211.9 | 1,054.0 | 999.1 | 972.4 | 913.0 | 929.0 | 885.2 | 905.9 | 910.6 | 822.1 | 797.9 | 753.6 | 733.3 | 726.2 | 676.6 | 691.6 | ||||||||||||||||||||||||
| (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 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 4,237.4 | 3,938.5 | 3,630.7 | 3,283.0 | 2,987.7 | 2,765.0 | 2,477.8 | 2,846.4 | 2,745.1 | 2,585.3 | 2,405.4 | 2,485.6 | 2,654.6 | 2,496.9 | 2,227.8 | 2,085.6 | 1,890.7 | 1,770.0 | ||
| Cost of Revenue | 2,739.4 | 2,546.1 | 2,381.3 | 2,173.4 | 2,065.4 | 1,865.5 | 1,695.6 | 1,936.3 | 1,857.9 | 1,765.4 | 1,644.5 | 1,676.5 | 1,788.2 | 1,697.1 | 1,547.6 | 1,440.6 | 1,286.8 | |||
| Gross Profit | 1,498.0 | 1,392.4 | 1,249.4 | 1,109.6 | 922.3 | 899.5 | 782.2 | 910.1 | 887.2 | 819.9 | 760.9 | 809.1 | 866.4 | 799.8 | 680.2 | 645.0 | 603.9 | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | 118.6 | 110.8 | 116.3 | 102.6 | 96.5 | 94.9 | 84.9 | 97.9 | 98.4 | 93.5 | 80.5 | 78.9 | 76.6 | 67.3 | 62.7 | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 674.8 | 684.5 | 678.1 | 530.5 | 468.0 | 504.3 | 226.5 | 411.4 | 397.3 | 319.3 | 276.6 | 380.1 | 266.4 | 183.6 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | 10.7 | 6.6 | 8.8 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 174.2 | 160.1 | 126.3 | 105.4 | 91.1 | 189.6 | 15.3 | 89.9 | 57.7 | 194.6 | 76.0 | 70.1 | 71.3 | (309.6) | 39.6 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 5.25 | 6.15 | 6.36 | 5.01 | 4.40 | 3.68 | 0.84 | 3.71 | 3.81 | 1.29 | 2.09 | 3.92 | 2.02 | 5.37 | 1.35 | (1.40) | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 835.0 | 827.7 | 815.4 | 639.7 | 575.4 | 617.4 | 338.7 | 524.8 | 506.7 | 424.6 | 378.6 | 470.1 | 354.7 | 270.5 | 222.6 | (173.6) | ||||
| 698.4 |
| 698.4 |
| 708.6 |
| 591.2 |
| 514.7 |
| 663.3 |
| 719.1 |
| 711.9 |
| 719.9 |
| 695.5 |
| 678.4 |
| 680.6 |
| 696.8 |
| 689.3 |
| 683.6 |
| 645.0 |
| 630.9 |
| 625.8 |
| 588.4 |
| 581.7 |
| 626.2 |
| 609.1 |
| 666.8 |
| 601.9 |
| Cost of Revenue | 783.1 | 686.8 | 643.9 | 625.6 | 589.8 | 612.6 | 570.5 | 589.1 | 609.1 | 542.7 | 536.0 | 520.2 | 511.1 | 507.8 | 459.7 | 467.0 | 469.4 | 469.4 | 490.0 | 400.6 | 351.1 | 453.9 | 491.1 | 480.6 | 487.9 | 476.7 | 467.9 | 454.1 | 470.8 | 465.1 | 475.6 | 441.2 | 425.9 | 422.7 | 412.3 | 397.8 | 420.6 | 413.8 | 465.5 | 407.0 |
| Gross Profit | 428.8 | 367.2 | 355.2 | 346.8 | 323.2 | 316.4 | 314.7 | 316.8 | 301.5 | 279.4 | 261.9 | 233.4 | 222.2 | 218.4 | 216.9 | 224.6 | 229.0 | 229.0 | 218.6 | 190.6 | 163.6 | 209.4 | 228.0 | 231.3 | 232.0 | 218.8 | 210.5 | 226.5 | 226.0 | 224.2 | 208.0 | 203.8 | 205.0 | 203.1 | 176.1 | 183.9 | 205.6 | 195.3 | 201.3 | 194.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 33.1 | 28.4 | 28.1 | 29.0 | 25.3 | 28.0 | 28.6 | 29.7 | 30.0 | 25.0 | 26.4 | 24.4 | 24.3 | 25.0 | 23.1 | 23.2 | 24.3 | 24.3 | 23.6 | 19.7 | 18.9 | 22.7 | 24.8 | 23.8 | 25.8 | 23.5 | 23.7 | 24.2 | 25.8 | 24.7 | 25.5 | 23.0 | 22.6 | 22.4 | 21.6 | 18.6 | 21.1 | 19.2 | 23.7 | 18.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 73.7 | 66.3 | 57.5 | 57.0 | 47.9 | 54.5 | 50.5 | 50.6 | 50.1 | 44.4 | 42.9 | 39.5 | 40.4 | 38.4 | 39.1 | 38.3 | 36.7 | |||||||||||||||||||||||
| General & Administrative | 154.1 | 107.8 | 89.8 | 85.7 | 85.1 | 74.0 | 74.8 | 76.8 | 71.5 | 66.9 | 68.3 | 47.5 | 57.0 | 60.4 | 60.4 | 60.3 | 58.1 | |||||||||||||||||||||||
| Depreciation & Amortization | 54.2 | 59.3 | 23.4 | 23.3 | 37.2 | 60.1 | 21.6 | 22.0 | 33.6 | 21.8 | 26.7 | 19.4 | 21.0 | 27.3 | 34.6 | 21.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | 26.7 | 10.6 | 11.1 | 11.6 | 14.0 | 13.4 | 10.6 | 8.5 | 9.6 | 5.6 | 4.7 | 5.3 | 5.8 | 4.2 | 3.8 | 4.9 | 5.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 141.2 | 178.7 | 179.8 | 175.1 | 150.9 | 159.9 | 208.6 | 159.7 | 149.9 | 143.1 | 124.3 | 122.0 | 100.5 | 94.6 | 104.9 | 179.6 | 109.9 | 109.9 | 159.2 | (62.5) | 20.5 | 109.3 | 82.3 | 152.5 | 86.0 | 90.6 | 68.6 | 137.8 | 80.3 | 110.6 | 70.1 | 133.1 | 59.1 | 57.0 | 41.3 | 134.8 | 49.5 | 51.0 | 53.8 | 103.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 10.4 | - | - | - | 1.7 | - | 1.6 | 1.6 | - | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 24.7 | 14.5 | 11.7 | 12.6 | 9.3 | 11.5 | 10.0 | 7.4 | 7.7 | 4.2 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 1.9 | 1.2 | 2.9 | (0.7) | 1.0 | 5.6 | 0.2 | 0.2 | (4.4) | (1.4) | (3.5) | (2.3) | (0.5) | 0.2 | (3.7) | 3.5 | 1.3 | |||||||||||||||||||||||
| Pre-Tax Income | 128.8 | 170.5 | 172.5 | 164.2 | 144.3 | 149.7 | 200.4 | 154.1 | 145.5 | 141.7 | 120.8 | 119.7 | 100.0 | 94.8 | 103.6 | 183.1 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 49.3 | 38.1 | 44.3 | 42.5 | 35.2 | 22.1 | 38.0 | 33.2 | 33.0 | 29.9 | 20.1 | 16.4 | 24.0 | 19.5 | (3.7) | 143.9 | 24.7 | 24.7 | 34.9 | (16.2) | (28.1) | 24.7 | 16.8 | 34.1 | 19.3 | 19.7 | 15.3 | 25.9 | 8.9 | 7.6 | 134.3 | 40.6 | 10.6 | 9.1 | 0.7 | 46.1 | 17.5 | 11.7 | 17.1 | 11.4 |
| Net Income From Continuing Ops | 78.0 | 133.1 | 128.2 | 121.7 | 108.4 | 128.6 | 162.4 | 120.9 | 111.5 | 111.8 | 100.0 | 103.3 | 76.0 | 74.8 | 107.6 | 39.2 | 86.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 79.5 | 132.4 | 128.1 | 121.7 | 109.1 | 127.7 | 162.2 | 120.9 | 112.5 | 111.8 | 100.7 | 103.2 | 74.8 | 75.3 | 108.8 | 39.2 | 86.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 78.0 | 131.7 | 126.9 | 121.0 | 108.4 | 127.1 | 161.6 | 119.7 | 111.5 | 110.8 | 100.0 | 102.4 | 74.6 | 74.8 | 104.9 | 39.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 1.5 | 0.7 | 1.2 | 0.7 | 0.7 | 0.6 | 0.6 | 1.2 | 1.0 | 1.0 | 0.7 | 0.8 | 0.2 | 0.5 | 3.9 | 0.2 | 0.3 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 78.0 | 131.7 | 126.9 | 121.0 | 108.4 | 127.1 | 161.6 | 119.7 | 111.5 | 110.8 | 100.0 | 102.4 | 74.6 | 74.8 | 104.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.89 | - | 1.63 | 1.53 | 1.33 | - | 1.98 | 1.46 | 1.36 | 1.35 | 1.21 | 1.24 | 0.90 | 0.88 | - | 0.45 | 1.00 | 1.00 | - | (0.54) | 0.56 | 0.97 | - | 1.35 | 0.76 | 0.81 | - | 1.27 | 0.80 | 1.15 | - | 0.99 | 0.54 | 0.52 | - | 1.01 | 0.36 | 0.42 | - | 1.46 |
| EPS Diluted | 0.89 | - | 1.62 | 1.52 | 1.33 | - | 1.97 | 1.45 | 1.35 | 1.34 | 1.20 | 1.23 | 0.89 | 0.88 | - | 0.45 | 0.99 | 0.99 | ||||||||||||||||||||||
| Shares Basic | 87.2 | - | 78.0 | 79.0 | 81.3 | - | 81.6 | 82.0 | 82.2 | 82.1 | 82.6 | 82.7 | 83.1 | 84.8 | - | 86.1 | 86.3 | 86.3 | ||||||||||||||||||||||
| Shares Diluted | 87.8 | - | 78.4 | 79.4 | 81.7 | - | 82.1 | 82.4 | 82.7 | 82.5 | 83.0 | 83.0 | 83.4 | 85.2 | - | 86.5 | 86.9 | 86.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 195.4 | 238.0 | 203.2 | 198.4 | 188.1 | 220.0 | 230.2 | 181.7 | 183.5 | 164.9 | 151.0 | 141.4 | 121.5 | 121.9 | 139.5 | 201.1 | 138.4 | 138.4 | 202.3 | (41.5) | 41.2 | 136.7 | 128.1 | 173.2 | 106.5 | 117.0 | 108.7 | 158.5 | 101.3 | 138.2 | 111.7 | 152.8 | 78.3 | 81.8 | 80.6 | 152.9 | 68.8 | 76.3 | 90.2 | 120.3 |
| EBIT | 141.2 | 178.7 | 179.8 | 175.1 | 150.9 | 159.9 | 208.6 | 159.7 | 149.9 | 143.1 | 124.3 | 122.0 | 100.5 | 94.6 | 104.9 | 179.6 | 109.9 | 109.9 | 159.2 | |||||||||||||||||||||
| 11,476.0 |
| 9,003.3 |
| 1,207.0 |
| 8,262.0 |
| 6,435.0 |
| 563.0 |
| 3,214.0 |
| 2,568.3 |
| 63.5 |
| 59.3 |
| 53.0 |
| 236.0 |
| 182.3 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,584.0 | 1,555.0 | 1,689.0 | 1,328.9 |
| Selling & Marketing | 254.5 | 228.7 | 205.7 | 174.0 | 156.9 | 150.8 | 146.5 | 165.9 | 168.2 | 169.5 | 169.8 | 183.2 | 219.4 | 216.2 | 180.4 | 163.6 | 164.0 | 149.0 | - | - |
| General & Administrative | 437.4 | 368.4 | 297.1 | 294.4 | 217.2 | 230.9 | 200.7 | 241.3 | 253.9 | 258.4 | 260.5 | 258.3 | 300.1 | 299.9 | 234.7 | 166.3 | 176.4 | 201.0 | - | - |
| Depreciation & Amortization | 160.2 | 143.2 | 137.3 | 109.2 | 107.4 | 113.1 | 112.2 | 113.4 | 109.4 | 105.3 | 102.0 | 90.0 | 88.3 | 86.9 | 71.1 | 71.3 | 64.2 | 65.0 | 274.0 | 185.4 |
| Amortization of Intangibles | 60.0 | 47.3 | 42.1 | 19.1 | 20.8 | 18.9 | 20.4 | 20.8 | 17.6 | 18.9 | 20.1 | 14.0 | 11.1 | 17.6 | 10.2 | 8.7 | 6.3 | 8.0 | 96.0 | - |
| Other Operating Expenses | - | 4.4 | 1.6 | 1.7 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 151.5 |
| (244.9) |
| (180.6) |
| (121.0) |
| 1,198.0 |
| 977.2 |
| - |
| - |
| - |
| - |
| Interest Expense | 63.5 | 48.1 | 36.6 | 19.2 | 10.9 | - | - | - | - | - | - | - | 4.0 | 6.3 | 0.1 | 76.4 | 97.1 | 98.0 | 140.0 | 114.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 5.3 | 4.4 | 1.6 | 1.7 | 0.2 | 2.4 | 2.2 | 3.4 | 1.3 | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 636.0 | 651.5 | 649.7 | 521.8 | 461.8 | 509.1 | 85.2 | 414.4 | 391.0 | 309.4 | 258.4 | 382.3 | 262.0 | 180.5 | 149.1 | (315.9) | (272.6) | (208.0) | 1,076.0 | 898.5 |
| 260.6 |
| (142.2) |
| (97.0) |
| 308.0 |
| 265.5 |
| Net Income From Continuing Ops | 461.0 | 491.4 | 523.4 | 416.4 | 370.7 | 319.5 | 69.9 | 324.5 | 333.3 | 114.8 | 182.4 | 312.2 | 190.7 | 490.1 | 109.5 | (576.5) | (130.4) | (111.0) | 768.0 | 633.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | 1.3 | (1.5) | 4.2 | 39.4 | (3.9) | 0.8 | 15.9 | 447.0 | 934.7 | 740.0 | 27.0 | 109.1 |
| Net Income | 461.7 | 491.3 | 523.3 | 415.5 | 369.4 | 321.0 | 73.9 | 326.2 | 334.6 | 113.3 | 186.1 | 351.8 | 184.5 | 488.5 | 125.4 | (129.5) | - | - | - | - |
| Net Income Attributable To Parent | 457.6 | 488.0 | 519.9 | 412.2 | 367.0 | 316.3 | 72.5 | 325.1 | 333.7 | 113.5 | 186.1 | 351.8 | 184.5 | 488.5 | 125.4 | (129.5) | - | - | - | - |
| Less: Minority Interest | 4.1 | 3.3 | 3.4 | 3.3 | 2.4 | 4.7 | 1.4 | 1.1 | 0.9 | (0.2) | 0.5 | (0.2) | 2.3 | 2.4 | 0.0 | 0.0 | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 457.6 | 488.0 | 519.9 | 412.2 | 367.0 | 316.3 | 72.5 | 325.1 | 334.6 | 113.3 | 186.6 | 351.6 | 186.8 | 490.9 | 125.4 | (129.5) | 804.3 | 629.0 | 795.0 | 742.1 |
| 8.75 |
| 3.53 |
| 4.37 |
| 4.09 |
| EPS Diluted | 5.21 | 6.11 | 6.32 | 4.98 | 4.38 | 3.66 | 0.83 | 3.67 | 3.76 | 1.28 | 2.07 | 3.88 | 1.99 | 5.29 | 1.33 | (1.40) | 8.75 | 3.50 | 4.32 | 4.02 |
| Shares Basic | 87.2 | 79.4 | 81.8 | 82.3 | 83.4 | 86.0 | 86.7 | 87.7 | 87.7 | 88.3 | 89.2 | 89.8 | 91.5 | 91.0 | 93.0 | 92.8 | 92.0 | 91.3 | 181.9 | 181.5 |
| Shares Diluted | 87.8 | 79.9 | 82.3 | 82.7 | 83.7 | 86.5 | 87.3 | 88.6 | 88.7 | 89.0 | 89.9 | 90.7 | 92.8 | 92.3 | 94.1 | 92.8 | 92.0 | 91.3 | 184.0 | 184.5 |
| (116.4) |
| (56.0) |
| 1,472.0 |
| 1,162.6 |
| EBIT | 674.8 | 684.5 | 678.1 | 530.5 | 468.0 | 504.3 | 226.5 | 411.4 | 397.3 | 319.3 | 276.6 | 380.1 | 266.4 | 183.6 | 151.5 | (244.9) | (180.6) | (121.0) | 1,198.0 | 977.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.7 |
| 35.8 |
| 33.4 |
| 35.7 |
| 41.6 |
| 41.4 |
| 41.6 |
| 42.7 |
| 40.2 |
| 40.5 |
| 40.8 |
| 43.4 |
| 43.5 |
| 41.3 |
| 41.3 |
| 43.8 |
| 43.1 |
| 41.1 |
| 39.4 |
| 46.0 |
| 43.3 |
| 44.0 |
| 43.1 |
| 52.1 |
| 51.9 |
| 47.1 |
| 44.6 |
| 57.1 |
| 64.9 |
| 61.9 |
| 62.6 |
| 51.9 |
| 57.8 |
| 68.0 |
| 63.0 |
| 65.1 |
| 58.0 |
| 70.1 |
| 64.6 |
| 65.7 |
| 58.3 |
| 59.2 |
| 74.0 |
| 69.0 |
| 71.5 |
| 60.2 |
| 28.5 |
| 28.5 |
| 43.1 |
| 21.0 |
| 20.7 |
| 27.4 |
| 45.8 |
| 20.7 |
| 20.5 |
| 26.4 |
| 40.1 |
| 20.7 |
| 21.0 |
| 27.6 |
| 41.6 |
| 19.7 |
| 19.2 |
| 24.8 |
| 39.3 |
| 18.1 |
| 19.3 |
| 25.3 |
| 36.4 |
| 16.4 |
| 5.1 |
| 7.0 |
| 4.4 |
| 4.2 |
| 4.8 |
| 7.5 |
| 5.3 |
| 4.0 |
| 4.0 |
| 4.3 |
| 4.4 |
| 4.3 |
| 4.6 |
| 4.5 |
| 5.2 |
| 4.6 |
| 4.6 |
| 4.5 |
| 5.5 |
| 4.7 |
| 5.4 |
| 5.3 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 6.2 |
| (1.2) |
| (2.2) |
| (0.6) |
| 2.1 |
| 0.4 |
| 0.4 |
| 0.5 |
| 5.3 |
| (0.7) |
| (1.5) |
| (1.8) |
| - |
| (5.5) |
| (0.5) |
| (2.2) |
| - |
| (0.3) |
| 0.5 |
| (1.7) |
| - |
| 4.0 |
| 111.2 |
| 111.2 |
| 21.9 |
| (63.7) |
| 18.3 |
| 108.7 |
| 84.0 |
| 152.9 |
| 86.4 |
| 91.1 |
| 66.3 |
| 137.1 |
| 78.8 |
| 108.8 |
| 68.4 |
| 127.6 |
| 58.6 |
| 54.8 |
| 24.6 |
| 134.5 |
| 50.0 |
| 49.3 |
| 53.5 |
| 107.9 |
| 86.5 |
| (13.0) |
| (47.5) |
| 46.4 |
| 84.0 |
| 67.2 |
| 118.8 |
| 67.1 |
| 71.4 |
| 51.0 |
| 111.2 |
| 69.9 |
| 101.2 |
| (65.9) |
| 87.0 |
| 48.0 |
| 45.7 |
| 23.9 |
| 88.4 |
| 32.5 |
| 37.6 |
| 36.4 |
| 96.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.5 |
| (12.9) |
| (46.3) |
| 48.0 |
| 85.1 |
| 69.1 |
| 118.7 |
| 67.0 |
| 71.4 |
| 52.3 |
| 111.1 |
| 69.9 |
| 101.3 |
| (67.1) |
| 86.9 |
| 47.9 |
| 45.6 |
| 25.6 |
| 90.2 |
| 33.0 |
| 37.3 |
| 36.7 |
| 130.7 |
| 86.2 |
| 86.2 |
| (13.5) |
| (46.8) |
| 48.0 |
| 84.8 |
| 68.4 |
| 118.6 |
| 66.8 |
| 71.3 |
| 51.9 |
| 110.9 |
| 69.7 |
| 101.2 |
| (67.2) |
| 86.9 |
| 47.8 |
| 46.0 |
| 25.8 |
| 90.1 |
| 32.8 |
| 37.4 |
| 36.7 |
| 130.7 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.0 |
| 0.3 |
| 0.7 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| (0.4) |
| 0.3 |
| 0.1 |
| 0.2 |
| (0.1) |
| (0.2) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| 86.2 |
| 86.2 |
| (13.5) |
| (46.8) |
| 48.0 |
| 84.8 |
| 68.4 |
| 118.6 |
| 66.8 |
| 71.3 |
| 52.8 |
| 110.9 |
| 69.7 |
| 101.2 |
| (67.4) |
| 86.9 |
| 47.8 |
| 46.0 |
| 26.3 |
| 90.1 |
| 32.8 |
| 37.4 |
| 36.5 |
| 130.7 |
| - |
| (0.54) |
| 0.55 |
| 0.96 |
| - |
| 1.34 |
| 0.75 |
| 0.80 |
| - |
| 1.25 |
| 0.79 |
| 1.14 |
| - |
| 0.98 |
| 0.54 |
| 0.52 |
| - |
| 1.00 |
| 0.36 |
| 0.41 |
| - |
| 1.45 |
| - |
| 86.4 |
| 86.3 |
| 87.4 |
| - |
| 87.8 |
| 87.8 |
| 87.6 |
| - |
| 87.6 |
| 87.5 |
| 88.0 |
| - |
| 88.0 |
| 88.5 |
| 88.5 |
| - |
| 89.2 |
| 89.8 |
| 89.6 |
| - |
| 89.4 |
| - |
| 86.4 |
| 86.8 |
| 88.2 |
| - |
| 88.7 |
| 88.7 |
| 88.6 |
| - |
| 88.7 |
| 88.4 |
| 89.0 |
| - |
| 88.7 |
| 89.0 |
| 89.2 |
| - |
| 89.7 |
| 90.4 |
| 90.5 |
| - |
| 90.3 |
| (62.5) |
| 20.5 |
| 109.3 |
| 82.3 |
| 152.5 |
| 86.0 |
| 90.6 |
| 68.6 |
| 137.8 |
| 80.3 |
| 110.6 |
| 70.1 |
| 133.1 |
| 59.1 |
| 57.0 |
| 41.3 |
| 134.8 |
| 49.5 |
| 51.0 |
| 53.8 |
| 103.9 |