| (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 | 814.5 | 805.5 | 794.9 | 687.5 | 572.6 | 627.7 | 622.1 | 590.2 | 515.3 | 515.2 | 498.8 | 452.7 | 420.4 | 412.0 | 387.9 | 378.2 | ||||||||||||||||||||||||
| (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 | 3,102.4 | 2,860.5 | 2,355.3 | 1,887.1 | 1,488.7 | 1,133.5 | 1,045.9 | 788.1 | 451.2 | 161.6 | 15.0 | 19.8 | 0.0 | 2.9 | 53.1 | 77.4 | 33.5 | 3.0 |
| Cost of Revenue | 56.7 | 52.1 | 34.0 | 39.7 | 23.2 | 14.3 | 10.1 | - | 4.9 | 1.3 | 0.0 | 0.0 | - | - | - | - | - | - |
| Gross Profit | 3,045.7 | 2,808.4 | 2,321.3 | 1,847.4 | 1,465.5 | 1,119.2 | 1,035.8 | - | 446.3 | 160.4 | 15.0 | 19.8 | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | 160.5 | 121.8 | 94.3 | 81.5 | 46.4 | 39.2 | 37.2 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 788.9 | 619.1 | 570.5 | 250.9 | 249.0 | 102.5 | 163.0 | 72.3 | 36.8 | (131.4) | (147.4) | (94.2) | (64.4) | (49.7) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | 2.8 | 1.9 | 0.6 | 0.4 | 0.5 | 0.4 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 268.9 | 226.8 | 144.7 | 82.4 | 59.4 | 11.8 | (300.6) | 9.5 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 6.65 | 4.81 | 3.40 | 2.56 | 1.61 | 0.95 | 4.38 | 0.40 | 0.23 | (1.62) | (1.63) | (1.05) | (0.81) | (0.69) | 0.08 | 0.68 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 645.1 | 594.0 | 268.7 | 264.1 | 113.4 | 171.6 | 79.7 | 40.8 | (129.0) | (145.9) | (93.2) | (63.6) | (49.0) | 2.1 | 34.6 | ||
| 310.6 |
| 312.0 |
| 296.0 |
| 288.9 |
| 236.6 |
| 247.9 |
| 258.5 |
| 302.4 |
| 237.1 |
| 244.1 |
| 222.1 |
| 183.5 |
| 138.4 |
| 131.5 |
| 151.8 |
| 96.9 |
| 71.1 |
| 94.5 |
| 60.8 |
| 6.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Cost of Revenue | 13.8 | 17.6 | 14.0 | 11.3 | 9.2 | 9.3 | 8.0 | 9.2 | 7.5 | 8.5 | 11.2 | 11.5 | 8.5 | 7.7 | 6.1 | 4.8 | 4.6 | 4.1 | 4.2 | 3.1 | 2.9 | 2.9 | 2.7 | 2.4 | 2.1 | - | 2.2 | 1.6 | 1.1 | 1.5 | 1.6 | 0.9 | 1.0 | 0.8 | 0.4 | 0.1 | 0.0 | - | 0.0 | 0.0 |
| Gross Profit | 800.7 | 787.9 | 780.9 | 676.2 | 563.4 | 618.4 | 614.1 | 581.0 | 507.8 | 506.7 | 487.6 | 441.2 | 411.9 | 404.3 | 381.8 | 373.4 | 306.0 | 307.9 | 291.8 | 285.8 | 233.7 | 245.0 | 255.8 | 300.0 | 235.0 | - | 219.9 | 181.9 | 137.3 | 129.9 | 150.2 | 96.1 | 70.1 | 93.8 | 60.3 | 6.3 | 0.0 | - | 0.0 | 0.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 73.2 | - | - | - | 58.3 | - | - | 61.7 | 37.7 | 39.1 | 35.5 | 37.0 | 48.9 | 25.6 | 22.5 | 21.9 | 51.9 | 22.6 | 20.9 | 26.9 |
| Selling General & Administrative | 318.5 | 301.8 | 291.6 | 286.3 | 276.5 | 287.8 | 234.3 | 242.0 | 243.1 | 218.9 | 204.2 | 221.8 | 242.7 | 182.9 | 186.3 | 182.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 7.2 | - | - | - | 6.6 | - | - | - | 5.3 | - | - | - | 4.1 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.1 | - | - | - | 1.0 | - | - | - | 0.9 | - | - | - | 0.9 | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 621.1 | 594.6 | 555.9 | 541.9 | 549.0 | 485.7 | 438.3 | 444.8 | 416.0 | 364.9 | 357.6 | 379.1 | 534.6 | 308.6 | 300.1 | 323.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 193.4 | 210.9 | 239.0 | 145.6 | 23.6 | 142.0 | 183.8 | 145.4 | 99.3 | 150.3 | 141.2 | 73.6 | (114.2) | 103.4 | 87.8 | 54.7 | 3.1 | (36.3) | 44.5 | 62.8 | 31.5 | 71.8 | (44.3) | 76.6 | 58.9 | 48.8 | 90.1 | 34.4 | (101.0) | 21.8 | 54.3 | (1.9) | (37.4) | 11.8 | (6.0) | (57.3) | (79.9) | (46.3) | (38.4) | (41.8) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | 1.1 | 1.1 | 1.1 | 1.3 | 1.1 | 1.1 | 1.2 | 2.2 | 2.6 | 6.6 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 53.4 | 28.5 | 52.8 | 13.9 | (8.9) | 20.6 | 6.5 | (46.8) | (64.8) | 47.9 | (25.6) | 48.0 | 10.9 | 14.5 | 10.1 | (78.0) | 18.3 | |||||||||||||||||||||||
| Pre-Tax Income | 246.8 | 239.4 | 291.8 | 159.5 | 14.7 | 162.6 | 190.3 | 98.6 | 34.5 | 198.2 | 115.6 | 121.6 | (103.3) | 117.9 | 97.9 | (23.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 48.9 | 85.7 | 82.3 | 52.0 | 6.8 | 59.5 | 60.5 | 33.6 | (8.9) | 50.5 | 32.5 | 26.1 | (26.7) | 28.9 | 29.4 | (6.4) | 7.5 | (6.5) | 8.0 | 15.2 | (4.9) | (306.2) | 0.5 | 3.6 | 1.5 | 4.6 | 4.6 | 0.8 | (0.5) | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 197.9 | 153.7 | 209.5 | 107.5 | 7.9 | 103.1 | 129.8 | 65.0 | 43.4 | 147.7 | 83.1 | 95.5 | (76.6) | 89.0 | 68.5 | (16.9) | 13.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 197.9 | 153.7 | 209.5 | 107.5 | 7.9 | 103.1 | 129.8 | 65.0 | 43.4 | 147.7 | 83.1 | 95.5 | (76.6) | 89.0 | 68.5 | (16.9) | 13.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 197.9 | 153.7 | 209.5 | 107.5 | 7.9 | 103.1 | 129.8 | 65.0 | 43.4 | 147.7 | 83.1 | 95.5 | (76.6) | 89.0 | 68.5 | (16.9) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 197.9 | 153.7 | 209.5 | 107.5 | 7.9 | 103.1 | 129.8 | 65.0 | 43.4 | 147.7 | 83.1 | 95.5 | (76.6) | 89.0 | 68.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.97 | - | 2.11 | 1.09 | 0.08 | - | 1.28 | 0.64 | 0.43 | - | 0.85 | 0.98 | (0.79) | - | 0.72 | (0.18) | 0.15 | - | 0.24 | 0.45 | 0.34 | - | (0.62) | 0.86 | 0.40 | - | 0.59 | 0.56 | (1.12) | - | 0.56 | (0.07) | - | - | (0.13) | - | - | - | - | - |
| EPS Diluted | 1.91 | - | 2.04 | 1.06 | 0.08 | - | 1.24 | 0.63 | 0.42 | - | 0.82 | 0.95 | (0.79) | - | 0.69 | (0.18) | 0.14 | - | ||||||||||||||||||||||
| Shares Basic | 100.5 | - | 99.4 | 99.0 | 99.7 | - | 101.1 | 100.8 | 99.8 | - | 97.9 | 97.6 | 97.1 | - | 95.8 | 95.6 | 95.3 | - | ||||||||||||||||||||||
| Shares Diluted | 103.4 | - | 102.5 | 101.0 | 102.5 | - | 104.3 | 103.9 | 103.6 | - | 101.1 | 100.2 | 97.1 | - | 99.0 | 95.6 | 97.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 200.6 | - | - | - | 30.2 | - | - | - | 104.6 | - | - | - | (110.1) | - | - | - | 6.4 | - | - | - | 34.0 | - | - | - | 61.0 | - | - | - | (99.4) | - | - | - | (36.7) | - | - | - | (79.4) | - | - | - |
| EBIT | 193.4 | 210.9 | 239.0 | 145.6 | 23.6 | 142.0 | 183.8 | 145.4 | 99.3 | 150.3 | 141.2 | 73.6 | (114.2) | 103.4 | 87.8 | 54.7 | 3.1 | (36.3) | 44.5 | |||||||||||||||||||||
| - |
| 31.0 |
| 31.2 |
| 33.7 |
| Selling General & Administrative | 1,198.2 | 1,156.2 | 1,007.2 | 887.6 | 752.7 | 583.3 | 433.3 | 354.1 | 248.9 | 169.9 | 68.1 | 32.5 | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | 68.1 | 32.5 | 18.0 | 13.3 | 13.4 | 12.5 | 13.3 | 14.4 |
| Depreciation & Amortization | - | 26.0 | 23.5 | 17.8 | 15.1 | 10.9 | 8.6 | 7.4 | 4.0 | 2.4 | 1.5 | 1.0 | 0.8 | 0.7 | 0.7 | 0.7 | 1.4 | 3.2 |
| Amortization of Intangibles | - | 4.1 | 3.6 | 3.5 | 0.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,313.5 | 2,241.4 | 1,784.8 | 1,636.2 | 1,239.7 | 1,031.0 | 882.9 | 715.8 | 414.4 | 293.0 | 162.4 | 114.0 | 64.4 | 52.6 | 51.7 | 43.5 | 47.2 | 56.6 |
| 1.4 |
| 33.9 |
| (13.7) |
| (53.7) |
| 0.4 |
| - |
| Interest Expense | - | - | - | 4.6 | 7.1 | 25.8 | 32.8 | 32.0 | 30.5 | 19.5 | 0.0 | 0.0 | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 148.6 | 86.3 | (84.5) | 81.2 | (35.1) | (1.1) | (56.3) | (25.8) | (15.0) | (11.2) | 6.3 | 5.3 | 3.9 | 3.6 | 3.6 | 3.6 | 5.8 | 2.6 |
| Pre-Tax Income | 937.5 | 705.4 | 486.0 | 332.1 | 213.9 | 101.4 | 106.7 | 46.5 | 21.8 | (142.5) | (141.1) | - | - | - | - | - | - | - |
| 0.0 |
| - |
| - |
| Net Income From Continuing Ops | 668.6 | 478.6 | 341.3 | 249.7 | 154.5 | 89.6 | 407.3 | 37.0 | 21.1 | (142.5) | (141.1) | (88.9) | (60.5) | (46.1) | 5.0 | 37.6 | (8.0) | (51.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 668.6 | 478.6 | 341.3 | 249.7 | 154.5 | 89.6 | 407.3 | 37.0 | 21.1 | (142.5) | (141.1) | (88.9) | (60.5) | (46.1) | 5.0 | 37.6 | (8.0) | (51.0) |
| Net Income Attributable To Parent | 668.6 | 478.6 | 341.3 | 249.7 | 154.5 | 89.6 | 407.3 | 37.0 | 21.1 | (142.5) | (141.1) | (88.9) | (60.5) | (46.1) | 5.0 | 37.6 | (8.0) | (51.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 668.6 | 478.6 | 341.3 | 249.7 | 154.5 | 89.6 | 407.3 | 37.0 | 21.1 | (142.5) | (141.1) | (88.9) | (60.5) | (46.1) | 5.0 | 37.6 | (8.0) | (51.0) |
| (0.15) |
| (1.30) |
| EPS Diluted | 6.47 | 4.67 | 3.29 | 2.47 | 1.56 | 0.92 | 4.16 | 0.39 | 0.22 | (1.62) | (1.63) | (1.05) | (0.81) | (0.69) | 0.08 | 0.67 | (0.15) | (1.30) |
| Shares Basic | 100.5 | 99.5 | 100.4 | 97.7 | 95.8 | 94.6 | 93.1 | 91.6 | 90.2 | 88.1 | 86.7 | 84.5 | 74.6 | 67.0 | 65.6 | 55.2 | 52.8 | 39.1 |
| Shares Diluted | 103.4 | 102.5 | 103.7 | 101.0 | 98.9 | 97.9 | 97.8 | 95.7 | 95.4 | 88.1 | 86.7 | 84.5 | 74.6 | 67.0 | 66.9 | 56.3 | 52.8 | 39.1 |
| (12.3) |
| (50.5) |
| EBIT | 788.9 | 619.1 | 570.5 | 250.9 | 249.0 | 102.5 | 163.0 | 72.3 | 36.8 | (131.4) | (147.4) | (94.2) | (64.4) | (49.7) | 1.4 | 33.9 | (13.7) | (53.7) |
| 200.7 |
| 156.5 |
| 154.6 |
| 143.2 |
| 129.0 |
| 106.5 |
| 112.5 |
| 96.5 |
| 117.8 |
| 101.3 |
| 84.5 |
| 80.8 |
| 87.5 |
| 68.9 |
| 60.4 |
| 60.9 |
| 58.6 |
| 56.3 |
| 43.9 |
| 41.7 |
| 28.1 |
| - |
| 17.5 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.1 |
| 23.7 |
| 17.5 |
| 15.0 |
| 3.3 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 307.5 |
| 348.3 |
| 251.5 |
| 226.1 |
| 205.1 |
| 176.1 |
| 302.8 |
| 225.8 |
| 178.2 |
| 195.3 |
| 132.0 |
| 149.1 |
| 239.4 |
| 109.7 |
| 97.4 |
| 98.8 |
| 108.5 |
| 82.7 |
| 66.8 |
| 63.6 |
| 79.9 |
| 46.3 |
| 38.4 |
| 41.8 |
| 6.6 |
| 6.2 |
| 6.4 |
| 7.8 |
| 8.5 |
| 8.3 |
| 8.2 |
| 8.2 |
| 8.0 |
| 7.9 |
| 7.9 |
| 7.7 |
| 7.7 |
| 7.6 |
| 7.5 |
| 7.4 |
| 7.3 |
| 4.8 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.5 |
| (14.0) |
| (5.3) |
| (4.3) |
| (30.1) |
| (12.8) |
| 6.6 |
| (20.0) |
| (10.2) |
| (31.7) |
| 17.7 |
| (1.6) |
| (3.0) |
| (3.6) |
| (4.1) |
| (4.4) |
| (4.9) |
| (5.1) |
| (2.7) |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.5 |
| 21.4 |
| (13.8) |
| 30.5 |
| 57.5 |
| 27.2 |
| 41.7 |
| (57.1) |
| 83.2 |
| 38.9 |
| 38.6 |
| 58.4 |
| 52.1 |
| (102.6) |
| 18.8 |
| 50.8 |
| (5.9) |
| (41.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.3) |
| 22.5 |
| 42.3 |
| 32.1 |
| 347.9 |
| (57.6) |
| 79.6 |
| 37.4 |
| 34.0 |
| 53.8 |
| 51.3 |
| (102.1) |
| 18.1 |
| 50.8 |
| (5.9) |
| (41.8) |
| 6.9 |
| (11.1) |
| (60.0) |
| (78.3) |
| (44.7) |
| (36.9) |
| (40.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.3) |
| 22.5 |
| 42.3 |
| 32.1 |
| 347.9 |
| (57.6) |
| 79.6 |
| 37.4 |
| 34.0 |
| 53.8 |
| 51.3 |
| (102.1) |
| 18.1 |
| 50.8 |
| (5.9) |
| (41.8) |
| 6.9 |
| (11.1) |
| (60.0) |
| (78.3) |
| (44.7) |
| (36.9) |
| (40.3) |
| 13.9 |
| (7.3) |
| 22.5 |
| 42.3 |
| 32.1 |
| 347.9 |
| (57.6) |
| 79.6 |
| 37.4 |
| 34.0 |
| 53.8 |
| 51.3 |
| (102.1) |
| 18.1 |
| 50.8 |
| (5.9) |
| (41.8) |
| 6.9 |
| (11.1) |
| (60.0) |
| (78.3) |
| (44.7) |
| (36.9) |
| (40.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.9) |
| 13.9 |
| (7.3) |
| 22.5 |
| 42.3 |
| 32.1 |
| 347.9 |
| (57.6) |
| 79.6 |
| 37.4 |
| 34.0 |
| 53.8 |
| 51.3 |
| (102.1) |
| 18.1 |
| 50.8 |
| (5.9) |
| (41.8) |
| 6.9 |
| (11.1) |
| (60.0) |
| (78.3) |
| (44.7) |
| (36.9) |
| (40.3) |
| 0.23 |
| 0.43 |
| 0.33 |
| - |
| (0.62) |
| 0.81 |
| 0.39 |
| - |
| 0.56 |
| 0.54 |
| (1.12) |
| - |
| 0.52 |
| (0.07) |
| - |
| - |
| (0.13) |
| - |
| - |
| - |
| - |
| - |
| 94.7 |
| 94.6 |
| 94.2 |
| - |
| 93.3 |
| 93.0 |
| 92.6 |
| - |
| 91.9 |
| 91.4 |
| 91.1 |
| - |
| 90.6 |
| 90.1 |
| - |
| - |
| 88.3 |
| - |
| - |
| - |
| - |
| - |
| 97.7 |
| 97.7 |
| 98.2 |
| - |
| 93.3 |
| 98.2 |
| 97.0 |
| - |
| 96.1 |
| 94.8 |
| 91.1 |
| - |
| 96.8 |
| 90.1 |
| - |
| - |
| 88.3 |
| - |
| - |
| - |
| - |
| - |
| 62.8 |
| 31.5 |
| 71.8 |
| (44.3) |
| 76.6 |
| 58.9 |
| 48.8 |
| 90.1 |
| 34.4 |
| (101.0) |
| 21.8 |
| 54.3 |
| (1.9) |
| (37.4) |
| 11.8 |
| (6.0) |
| (57.3) |
| (79.9) |
| (46.3) |
| (38.4) |
| (41.8) |