| (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 | 1,068.9 | 1,198.0 | 1,126.1 | 1,045.7 | 897.8 | 1,088.2 | 1,055.0 | 1,023.8 | 902.0 | 1,011.9 | 972.1 | 957.3 | 892.8 | 972.1 | 940.7 | 932.9 | ||||||||||||||||||||||||
| (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 | 4,438.7 | 4,267.6 | 4,069.0 | 3,834.2 | 3,659.4 | 3,094.2 | 2,363.6 | 2,161.8 | 1,890.9 | 1,618.7 | 1,488.0 | 1,324.8 | 1,172.9 | 872.4 | 586.0 | 272.3 | 173.8 | 128.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | 299.7 | 226.6 | 198.4 | 162.3 | 135.3 | 85.2 | 41.6 | 20.5 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (37.7) | (430.2) | 716.6 | 578.6 | (65.5) | 170.3 | 378.1 | 532.4 | 614.8 | 528.8 | 591.7 | 508.2 | 195.6 | 340.3 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 81.6 | 85.8 | 106.3 | 65.1 | 11.5 | 1.8 | 11.1 | 20.5 | 16.9 | 4.1 | - | - | - | - | - | 0.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (248.5) | (272.4) | (91.4) | (119.9) | (158.6) | 216.1 | 33.5 | (73.2) | 80.2 | (47.7) | 135.2 | 106.4 | 94.2 | 91.6 | (83.8) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.48 | (5.84) | 9.06 | 6.55 | (3.58) | (5.52) | 4.28 | 9.22 | 7.45 | 8.13 | 6.56 | 5.38 | 0.98 | 3.71 | 5.09 | 3.01 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | (388.6) | 749.4 | 609.0 | (35.2) | 197.0 | 396.8 | 547.7 | 630.0 | 541.9 | 603.5 | 518.1 | 202.7 | 343.4 | 199.2 | 128.2 | ||
| 813.7 |
| 896.7 |
| 838.1 |
| 751.8 |
| 607.6 |
| 665.5 |
| 600.9 |
| 562.4 |
| 534.7 |
| 581.7 |
| 537.7 |
| 534.1 |
| 508.2 |
| 476.5 |
| 469.4 |
| 500.5 |
| 444.6 |
| 436.4 |
| 411.9 |
| 394.4 |
| 376.1 |
| 396.6 |
| 374.2 |
| 381.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 97.4 | 79.9 | 62.4 | 60.1 | 56.7 | 51.2 | 56.1 | 62.7 | 66.0 | 47.4 | 40.2 | 44.9 | 44.2 | 47.8 | 39.1 |
| Selling General & Administrative | 352.7 | 406.2 | 530.6 | 358.4 | 514.0 | 369.3 | 325.8 | 338.5 | 351.7 | 396.0 | 308.3 | 340.8 | 297.9 | 383.2 | 358.5 | 366.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 9.1 | - | - | - | 10.4 | - | - | - | 7.7 | - | - | - | 7.6 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 172.3 | 169.8 | 168.4 | 162.1 | 154.4 | 158.9 | 157.5 | 155.2 | 155.7 | 151.6 | 154.9 | 152.1 | 149.8 | 137.4 | 141.2 | 148.5 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 732.3 | 943.4 | 1,068.6 | 1,732.1 | 953.7 | 897.4 | 794.8 | 824.4 | 835.8 | 889.4 | 799.7 | 799.7 | 766.8 | 1,235.5 | 915.9 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 336.6 | 254.5 | 57.5 | (686.4) | (55.9) | 190.8 | 260.2 | 199.4 | 66.2 | 122.5 | 172.4 | 157.6 | 126.1 | (263.4) | 24.8 | 85.5 | 87.5 | 49.4 | 28.4 | (69.6) | 162.1 | 173.4 | 196.2 | 198.1 | (189.7) | 61.2 | 133.1 | 204.3 | 133.7 | 185.1 | 188.8 | 153.2 | 87.8 | 141.2 | 86.5 | 165.0 | 136.1 | 165.5 | 136.3 | 168.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 23.4 | 20.5 | 18.6 | 19.1 | 27.6 | 31.6 | 26.0 | 25.4 | 23.3 | 20.6 | 19.2 | 14.7 | 10.6 | 7.1 | 3.5 | 0.7 | 0.2 | 0.1 | 0.1 | 0.4 | 1.2 | 1.5 | 2.1 | 3.1 | 4.4 | 5.3 | 5.4 | 5.0 | 4.8 | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 0.0 | (0.1) | (0.0) | (0.1) | (0.5) | (0.0) | (0.3) | (0.0) | (1.3) | (0.5) | 0.1 | (1.7) | (1.0) | (0.8) | (2.5) | (2.5) | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 299.2 | 208.5 | 9.0 | (735.6) | (109.8) | 133.2 | 200.8 | 137.9 | (1.6) | 61.5 | 99.5 | 81.8 | 55.1 | (340.0) | (60.1) | 21.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 6.1 | 5.0 | (242.4) | (17.2) | (17.8) | (57.9) | (14.5) | (30.7) | 11.7 | (33.1) | (47.2) | (24.3) | (15.3) | (100.0) | (43.0) | (16.1) | 0.5 | (12.5) | (18.1) | 228.6 | 18.0 | 10.8 | 19.3 | 54.8 | (51.3) | (34.5) | 10.9 | (78.7) | 29.1 | 5.1 | 19.3 | 36.5 | 19.1 | (113.7) | 1.2 | 35.5 | 29.2 | 34.3 | 26.4 | 42.1 |
| Net Income From Continuing Ops | 293.1 | 203.4 | 251.4 | (718.5) | (92.5) | 191.1 | 215.1 | 168.6 | (14.6) | 94.2 | 146.8 | 104.4 | 69.4 | (240.7) | (19.6) | 34.7 | 1.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 293.1 | 203.4 | 251.4 | (718.5) | (92.5) | 191.1 | 215.1 | 168.6 | (14.6) | 94.2 | 146.8 | 104.4 | 69.4 | (240.7) | (19.6) | 34.7 | 1.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 293.1 | 203.4 | 251.4 | (718.5) | (92.5) | 191.1 | 215.1 | 168.6 | (14.6) | 94.2 | 146.8 | 104.4 | 69.4 | (240.7) | (19.6) | 34.7 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 293.1 | 203.4 | 251.4 | (718.5) | (92.5) | 191.1 | 215.1 | 168.6 | (14.6) | 94.2 | 146.8 | 104.4 | 69.4 | (240.7) | (19.6) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 4.73 | - | 4.14 | (11.74) | (1.52) | - | 3.50 | 2.68 | (0.23) | - | 2.33 | 1.63 | 1.09 | - | (0.31) | 0.56 | 0.03 | - | (0.86) | (6.11) | 2.16 | - | 2.67 | 2.07 | (2.82) | - | 1.80 | 4.62 | 1.49 | - | 2.47 | 1.53 | 0.77 | - | 1.06 | 1.76 | 1.44 | - | 1.49 | 1.89 |
| EPS Diluted | 4.43 | - | 4.08 | (11.74) | (1.52) | - | 3.42 | 2.49 | (0.23) | - | 2.14 | 1.52 | 1.04 | - | (0.31) | 0.55 | 0.03 | - | ||||||||||||||||||||||
| Shares Basic | 61.9 | - | 60.7 | 61.2 | 61.0 | - | 61.4 | 62.9 | 62.5 | - | 63.1 | 64.0 | 63.5 | - | 62.8 | 62.4 | 61.9 | - | ||||||||||||||||||||||
| Shares Diluted | 66.1 | - | 61.6 | 61.2 | 61.0 | - | 63.2 | 69.6 | 62.5 | - | 71.3 | 73.5 | 73.8 | - | 62.8 | 63.4 | 62.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 345.7 | - | - | - | (45.5) | - | - | - | 73.9 | - | - | - | 133.6 | - | - | - | 95.2 | - | - | - | 166.9 | - | - | - | (185.1) | - | - | - | 137.3 | - | - | - | 91.5 | - | - | - | 139.3 | - | - | - |
| EBIT | 336.6 | 254.5 | 57.5 | (686.4) | (55.9) | 190.8 | 260.2 | 199.4 | 66.2 | 122.5 | 172.4 | 157.6 | 126.1 | (263.4) | 24.8 | 85.5 | 87.5 | 49.4 | 28.4 | |||||||||||||||||||||
| - |
| 14.1 |
| 25.6 |
| 36.6 |
| Selling General & Administrative | 1,648.0 | 1,809.3 | 1,385.3 | 1,343.1 | 1,417.0 | 1,451.7 | 854.2 | 736.9 | 683.5 | 544.2 | 502.9 | 449.1 | 406.1 | 304.3 | 223.9 | 108.9 | 69.0 | 58.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 41.6 | 32.8 | 30.4 | 30.3 | 26.7 | 18.7 | 15.3 | 15.2 | 13.1 | 11.8 | 9.9 | 7.1 | 3.0 | 1.3 | 0.4 | 0.9 | 1.4 |
| Amortization of Intangibles | 672.6 | 654.7 | 627.3 | 608.3 | 599.2 | 525.8 | 259.6 | 354.8 | 201.5 | 152.1 | 102.0 | 98.2 | 126.6 | 79.0 | 72.9 | 7.4 | 7.8 | 7.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4,476.4 | 4,697.8 | 3,352.3 | 3,255.6 | 3,724.9 | 2,924.0 | 1,985.5 | 1,629.4 | 1,276.1 | 1,089.9 | 896.3 | 816.6 | 977.3 | 532.1 | 388.1 | 144.4 | 116.0 | 112.5 |
| 197.8 |
| 127.8 |
| 57.8 |
| 15.9 |
| 0.0 |
| 0.0 |
| Interest Expense | - | - | - | 32.8 | 32.8 | 89.9 | 87.6 | 62.5 | 56.7 | 37.8 | 27.5 | 26.5 | - | - | - | 1.7 | 12.7 | 22.8 |
| Income From Equity Investments | (0.2) | (0.7) | (1.7) | (3.0) | (9.9) | (0.7) | (3.0) | (4.1) | (2.2) | (1.0) | (0.4) | 0.0 | 0.0 | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 8.7 | (1.7) | - | - | - | - |
| Pre-Tax Income | (218.9) | (627.9) | 470.4 | 297.9 | (372.8) | (112.8) | 275.1 | 454.3 | 529.5 | 441.1 | 532.4 | 435.9 | 151.6 | 308.0 | 177.4 | 125.0 | 32.8 | - |
| 0.0 |
| 0.0 |
| - |
| Net Income From Continuing Ops | 29.5 | (356.1) | 560.1 | 414.8 | (224.1) | (329.7) | 238.6 | 523.4 | 447.1 | 487.8 | 396.8 | 329.5 | 57.3 | 216.3 | 261.1 | 125.0 | 32.8 | (6.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 29.5 | (356.1) | 560.1 | 414.8 | (224.1) | (329.7) | 238.6 | 523.4 | 447.1 | 487.8 | 396.8 | 329.5 | 57.3 | 216.3 | 288.6 | 125.0 | 32.8 | (6.8) |
| Net Income Attributable To Parent | 29.5 | (356.1) | 560.1 | 414.8 | (224.1) | (329.7) | 238.6 | 523.4 | 447.1 | 487.8 | 396.8 | 329.5 | 58.4 | 216.3 | 288.6 | 125.0 | 32.8 | (6.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | (1.1) | 0.0 | 0.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 29.5 | (356.1) | 560.1 | 414.8 | (224.1) | (329.7) | 238.6 | 523.4 | 447.1 | 487.8 | 396.8 | 329.5 | 58.4 | 216.3 | 288.6 | 125.0 | 32.8 | (6.8) |
| 0.90 |
| (0.23) |
| EPS Diluted | 0.45 | (5.84) | 8.65 | 6.10 | (3.58) | (5.52) | 4.22 | 9.09 | 7.30 | 7.96 | 6.41 | 5.23 | 0.93 | 3.51 | 4.79 | 2.67 | 0.83 | (0.23) |
| Shares Basic | 61.9 | 61.0 | 61.8 | 63.3 | 62.5 | 59.7 | 55.7 | 56.7 | 60.0 | 60.0 | 60.5 | 61.2 | 59.7 | 58.3 | 56.6 | 41.5 | 36.3 | 30.0 |
| Shares Diluted | 66.1 | 61.0 | 66.0 | 72.1 | 62.5 | 59.7 | 56.5 | 57.6 | 61.2 | 61.3 | 61.9 | 63.0 | 62.6 | 61.6 | 60.2 | 46.8 | 39.4 | 30.0 |
| 58.7 |
| 17.4 |
| EBIT | (37.7) | (430.2) | 716.6 | 578.6 | (65.5) | 170.3 | 378.1 | 532.4 | 614.8 | 528.8 | 591.7 | 508.2 | 195.6 | 340.3 | 197.8 | 127.8 | 57.8 | 15.9 |
| 308.8 |
| 398.5 |
| 363.7 |
| 429.0 |
| 260.5 |
| 247.2 |
| 207.3 |
| 191.4 |
| 208.4 |
| 214.3 |
| 178.7 |
| 176.0 |
| 167.9 |
| 161.9 |
| 155.9 |
| 158.6 |
| 207.2 |
| 143.1 |
| 124.5 |
| 132.3 |
| 144.3 |
| 127.1 |
| 124.4 |
| 122.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 172.1 |
| 157.3 |
| 159.8 |
| 140.5 |
| 68.2 |
| 67.1 |
| 66.7 |
| 63.0 |
| 62.8 |
| 173.5 |
| 62.9 |
| 61.6 |
| 56.9 |
| 46.5 |
| 47.0 |
| 55.0 |
| 53.0 |
| 52.9 |
| 47.3 |
| 26.2 |
| 25.7 |
| 26.2 |
| 26.5 |
| 26.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 847.3 |
| 726.2 |
| 847.4 |
| 809.7 |
| 821.4 |
| 445.5 |
| 492.1 |
| 404.7 |
| 364.3 |
| 724.4 |
| 520.5 |
| 404.6 |
| 329.9 |
| 374.4 |
| 291.4 |
| 280.6 |
| 347.3 |
| 356.8 |
| 295.2 |
| 325.4 |
| 229.3 |
| 239.9 |
| 231.1 |
| 237.9 |
| 212.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.1) |
| (3.0) |
| (3.3) |
| 1.4 |
| 4.2 |
| (0.6) |
| (0.6) |
| (1.9) |
| 0.2 |
| (1.3) |
| (1.0) |
| (0.9) |
| (0.9) |
| (0.8) |
| (0.4) |
| (0.6) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.5) |
| - |
| (0.7) |
| 0.0 |
| 6.3 |
| (44.8) |
| (67.6) |
| (136.1) |
| 135.7 |
| 144.8 |
| 168.1 |
| 171.5 |
| (209.3) |
| 40.8 |
| 114.2 |
| 184.1 |
| 115.2 |
| 165.5 |
| 169.1 |
| 129.4 |
| 65.5 |
| 118.9 |
| 65.0 |
| 141.3 |
| 115.8 |
| 151.3 |
| 116.4 |
| 156.6 |
| (35.4) |
| (52.8) |
| (363.3) |
| 121.8 |
| 133.4 |
| 148.2 |
| 114.8 |
| (157.8) |
| 74.0 |
| 102.3 |
| 261.9 |
| 85.2 |
| 159.5 |
| 149.3 |
| 92.3 |
| 46.0 |
| 232.2 |
| 63.5 |
| 105.6 |
| 86.5 |
| 124.3 |
| 87.1 |
| 111.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.4) |
| (52.8) |
| (363.3) |
| 121.8 |
| 133.4 |
| 148.2 |
| 114.8 |
| (157.8) |
| 74.0 |
| 102.3 |
| 261.9 |
| 85.2 |
| 159.5 |
| 149.3 |
| 92.3 |
| 46.0 |
| 232.2 |
| 63.5 |
| 105.6 |
| 86.5 |
| 124.3 |
| 87.1 |
| 111.3 |
| 1.6 |
| (35.4) |
| (52.8) |
| (363.3) |
| 121.8 |
| 133.4 |
| 148.2 |
| 114.8 |
| (157.8) |
| 74.0 |
| 102.3 |
| 261.9 |
| 85.2 |
| 159.5 |
| 149.3 |
| 92.3 |
| 46.0 |
| 232.2 |
| 63.5 |
| 105.6 |
| 86.5 |
| 116.7 |
| 89.8 |
| 114.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.7 |
| 1.6 |
| (35.4) |
| (52.8) |
| (363.3) |
| 121.8 |
| 133.4 |
| 148.2 |
| 114.8 |
| (157.8) |
| 74.0 |
| 102.3 |
| 261.9 |
| 85.2 |
| 159.5 |
| 149.3 |
| 92.3 |
| 46.0 |
| 232.2 |
| 63.5 |
| 105.6 |
| 86.5 |
| 116.7 |
| 89.8 |
| 114.5 |
| (0.86) |
| (6.11) |
| 2.09 |
| - |
| 2.64 |
| 2.06 |
| (2.82) |
| - |
| 1.78 |
| 4.56 |
| 1.47 |
| - |
| 2.41 |
| 1.50 |
| 0.75 |
| - |
| 1.03 |
| 1.72 |
| 1.41 |
| - |
| 1.45 |
| 1.85 |
| 61.3 |
| 59.4 |
| 56.5 |
| - |
| 55.5 |
| 55.4 |
| 56.0 |
| - |
| 56.7 |
| 56.7 |
| 57.2 |
| - |
| 60.5 |
| 60.2 |
| 59.9 |
| - |
| 60.1 |
| 60.1 |
| 59.9 |
| - |
| 60.4 |
| 60.5 |
| 61.3 |
| 59.4 |
| 58.4 |
| - |
| 56.2 |
| 55.9 |
| 56.0 |
| - |
| 57.4 |
| 57.4 |
| 58.1 |
| - |
| 61.9 |
| 61.4 |
| 61.2 |
| - |
| 61.4 |
| 61.5 |
| 61.2 |
| - |
| 61.8 |
| 62.0 |
| (69.6) |
| 162.1 |
| 173.4 |
| 196.2 |
| 198.1 |
| (189.7) |
| 61.2 |
| 133.1 |
| 204.3 |
| 133.7 |
| 185.1 |
| 188.8 |
| 153.2 |
| 87.8 |
| 141.2 |
| 86.5 |
| 165.0 |
| 136.1 |
| 165.5 |
| 136.3 |
| 168.7 |