| (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 | 1,350.7 | 1,465.4 | 1,435.0 | 1,416.1 | 1,333.0 | 1,346.4 | 1,278.5 | 1,227.2 | 1,146.1 | 1,124.4 | 1,093.0 | 1,069.1 | 1,015.8 | 1,027.2 | 1,020.9 | 980.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 5,667.2 | 5,649.5 | 4,998.2 | 4,302.3 | 3,944.7 | 3,438.6 | 3,032.6 | 2,310.4 | 1,939.8 | 1,828.0 | 935.6 | - | - | - | - | 1,818.0 | 1,329.5 | 1,401.9 | |
| Cost of Revenue | 4,580.3 | 4,561.6 | 3,446.7 | 2,812.5 | 2,562.5 | 2,659.0 | 2,350.3 | 1,797.4 | 465.9 | 547.9 | 673.5 | 722.3 | 671.9 | 489.8 | 397.5 | 339.1 | 1,171.7 | 1,259.7 | |
| Gross Profit | 1,086.9 | 1,087.9 | 1,551.5 | 1,489.8 | 1,382.2 | 779.6 | 682.3 | 513.0 | 1,473.9 | 1,280.1 | 262.1 | - | - | - | - | 1,478.9 | 157.8 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 331.3 | 337.9 | 321.8 | 314.6 | 240.2 | 190.8 | 110.8 | (0.3) | 38.3 | 27.3 | (11.0) | (287.6) | (97.8) | (26.3) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 74.2 | 75.3 | 71.8 | 91.7 | 55.2 | (23.4) | 2.8 | (2.3) | (2.7) | (18.6) | 2.0 | (21.5) | 11.2 | 1.3 | (7.1) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 1.32 | 1.28 | 1.23 | 1.49 | 0.83 | 0.78 | (0.04) | (0.49) | - | - | - | - | - | (1.08) | 1.15 | 0.14 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 398.0 | 405.4 | 382.7 | 373.8 | 300.8 | 253.9 | 182.1 | 53.4 | 76.3 | 61.9 | 11.0 | (264.8) | (74.9) | (6.0) | 15.0 | 32.1 | |||
| 915.8 |
| 927.2 |
| 891.9 |
| 860.3 |
| 759.2 |
| 804.7 |
| 781.6 |
| 740.8 |
| 705.4 |
| 720.8 |
| 615.9 |
| 497.3 |
| 476.5 |
| 1,101.5 |
| 493.9 |
| 175.8 |
| 168.6 |
| - |
| 198.7 |
| 218.1 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 1,088.6 | 1,182.5 | 1,162.1 | 1,147.0 | 1,069.9 | 539.6 | 1,021.8 | 977.8 | 907.6 | 368.7 | 838.7 | 818.2 | 786.8 | 280.8 | 802.9 | 763.9 | 714.8 | 715.0 | 689.0 | 661.3 | 593.8 | 621.0 | 607.5 | 574.5 | 547.4 | 1,071.2 | 478.1 | 126.9 | 121.3 | 121.4 | 115.1 | 115.8 | 113.5 | 112.4 | 132.1 | 150.5 | 152.9 | 169.0 | 162.0 | 168.3 |
| Gross Profit | 262.0 | 282.9 | 272.9 | 269.0 | 263.1 | 806.9 | 256.7 | 249.4 | 238.5 | 755.7 | 254.3 | 250.8 | 229.0 | 746.4 | 218.0 | 216.9 | 200.9 | 212.2 | 203.0 | 199.0 | 165.5 | 183.8 | 174.2 | 166.3 | 158.0 | (350.4) | 137.8 | 370.4 | 355.2 | 980.0 | 378.9 | 60.0 | 55.0 | - | 66.6 | 67.6 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 174.6 | 172.1 | 172.1 | 170.1 | 168.1 | 164.7 | 157.0 | 153.8 | 154.7 | 147.8 | 158.2 | 153.6 | 147.9 | 148.4 | 142.0 | 141.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 14.9 | 19.3 | 16.3 | 16.2 | 15.7 | 16.6 | 14.7 | 14.9 | 14.7 | 14.8 | 15.0 | 14.9 | 14.5 | 14.5 | 15.3 | 16.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 9.3 | 9.2 | 9.3 | 9.3 | 9.1 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 8.5 | 8.5 | 8.3 | 8.4 | 8.7 | 7.5 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 189.5 | 191.4 | 188.4 | 186.3 | 183.9 | 181.3 | 171.7 | 168.7 | 169.5 | 162.6 | 173.2 | 168.5 | 162.4 | 162.9 | 157.3 | 157.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 72.5 | 91.5 | 84.5 | 82.7 | 79.2 | 87.0 | 85.1 | 80.7 | 69.0 | 84.6 | 81.0 | 82.4 | 66.6 | 68.2 | 60.7 | 59.1 | 52.2 | 60.8 | 52.9 | 48.1 | 29.1 | 44.3 | 34.6 | 23.2 | 8.6 | 14.0 | (11.7) | (8.0) | 5.4 | 27.0 | 12.8 | 1.8 | (3.3) | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 13.3 | 12.7 | 14.1 | 14.4 | 13.2 | 10.9 | 12.3 | 12.6 | 13.2 | 12.4 | 11.8 | 13.2 | 13.8 | 14.8 | 14.0 | 12.8 | 12.2 | 14.3 | ||||||||||||||||||||||
| Income From Equity Investments | 1.7 | 2.1 | 2.2 | 1.4 | 1.7 | 2.0 | 1.4 | 1.4 | 1.1 | 1.4 | 1.3 | 1.4 | 1.4 | 1.1 | 1.5 | 1.3 | ||||||||||||||||||||||||
| Other Non-Operating Income | (11.5) | (35.0) | (3.6) | (0.8) | (15.6) | (28.1) | (0.6) | 2.6 | (12.1) | (40.3) | (0.4) | 84.9 | 0.0 | (38.4) | 3.9 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | 61.0 | 81.5 | 69.0 | 68.9 | 63.6 | 81.0 | 73.6 | 72.0 | 57.0 | 78.9 | 70.1 | 155.5 | 54.2 | 64.8 | 52.1 | 47.6 | 41.3 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 15.7 | 23.0 | 17.2 | 18.3 | 16.8 | 20.9 | 19.7 | 19.0 | 12.2 | 21.7 | 13.8 | 41.1 | 15.0 | 17.3 | 13.3 | 13.7 | 11.0 | (28.5) | 3.1 | 0.7 | 1.3 | 0.6 | 0.8 | 0.5 | 1.0 | 1.0 | 3.6 | (5.4) | (1.4) | (3.1) | 0.4 | 0.0 | 0.0 | (20.0) | 0.1 | 0.7 | 0.6 | 1.4 | 0.4 | 0.1 |
| Net Income From Continuing Ops | 45.3 | 58.5 | 51.8 | 50.5 | 46.7 | 60.1 | 53.9 | 53.0 | 44.8 | 57.2 | 56.3 | 114.4 | 39.2 | 47.5 | 38.8 | 33.9 | 30.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 45.3 | 58.5 | 51.8 | 50.5 | 46.7 | 60.1 | 53.9 | 53.0 | 44.8 | 57.2 | 56.3 | 114.4 | 39.2 | 47.5 | 38.8 | 33.9 | 30.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 45.3 | 58.5 | 51.8 | 50.5 | 46.7 | 60.1 | 53.9 | 53.0 | 44.8 | 57.2 | 56.3 | 114.4 | 39.2 | 47.5 | 38.8 | 33.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 45.3 | 58.5 | 51.8 | 50.5 | 46.7 | 60.1 | 53.9 | 53.0 | 44.8 | 57.2 | 56.3 | 114.4 | 39.2 | 47.5 | 38.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.29 | - | 0.32 | 0.31 | 0.28 | - | 0.32 | 0.31 | 0.26 | - | 0.31 | 0.64 | 0.22 | - | 0.21 | 0.19 | 0.17 | - | 0.20 | 0.18 | (0.02) | - | 0.01 | (0.04) | - | - | (0.26) | (0.14) | (0.10) | - | - | (0.14) | (0.12) | - | - | - | - | - | - | - |
| EPS Diluted | 0.29 | - | 0.32 | 0.31 | 0.28 | - | 0.31 | 0.30 | 0.26 | - | 0.31 | 0.63 | 0.21 | - | 0.21 | 0.19 | 0.17 | - | ||||||||||||||||||||||
| Shares Basic | 156.7 | - | 161.8 | 162.9 | 165.5 | - | 170.6 | 172.9 | 173.9 | - | 178.8 | 179.8 | 181.3 | - | 181.9 | 180.6 | 180.0 | - | ||||||||||||||||||||||
| Shares Diluted | 158.2 | - | 163.1 | 164.1 | 166.8 | - | 171.9 | 174.1 | 175.6 | - | 180.5 | 181.2 | 182.7 | - | 183.0 | 181.6 | 181.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 87.5 | 110.8 | 100.8 | 99.0 | 94.9 | 103.7 | 99.8 | 95.6 | 83.8 | 99.3 | 96.1 | 97.3 | 81.1 | 82.7 | 76.0 | 75.1 | 67.0 | 75.4 | 68.3 | 64.7 | 45.4 | 60.8 | 51.2 | 41.4 | 28.7 | 31.5 | 4.3 | 2.1 | 15.4 | 42.7 | 22.3 | 8.1 | 3.2 | - | - | - | - | - | - | - |
| EBIT | 72.5 | 91.5 | 84.5 | 82.7 | 79.2 | 87.0 | 85.1 | 80.7 | 69.0 | 84.6 | 81.0 | 82.4 | 66.6 | 68.2 | 60.7 | 59.1 | 52.2 | 60.8 | 52.9 | |||||||||||||||||||||
| 1,197.7 |
| 1,060.7 |
| 142.2 |
| 137.0 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 688.9 | 682.5 | 630.3 | 607.4 | 566.1 | 525.7 | 500.2 | 459.6 | 345.9 | 338.5 | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | 47.3 | 39.6 | 38.8 | 42.5 | 49.3 | 47.9 | 26.8 | - | - | - | - |
| Depreciation & Amortization | 66.7 | 67.5 | 60.9 | 59.2 | 60.6 | 63.1 | 71.3 | 53.7 | 38.1 | 34.7 | 22.0 | 22.9 | 22.9 | 20.2 | 8.4 | 6.6 | 5.0 | 4.5 | 4.2 |
| Amortization of Intangibles | 37.1 | 36.9 | 34.4 | 34.2 | 32.9 | 32.9 | 35.1 | 26.1 | 19.6 | 19.8 | 6.2 | 5.1 | 6.6 | 6.7 | 4.0 | 3.4 | 0.0 | 1.9 | 2.9 |
| Other Operating Expenses | - | - | 380.8 | 355.5 | 371.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 755.6 | 750.0 | 691.2 | 666.6 | 626.7 | 588.8 | 571.5 | 513.3 | 383.9 | 418.7 | 273.1 | 549.4 | - | - | - | - | - | - | - |
| 6.7 |
| 25.6 |
| 15.5 |
| (83.5) |
| 8.9 |
| - |
| - |
| - |
| Interest Expense | 54.6 | 54.6 | 49.0 | 51.2 | 53.8 | 67.0 | 107.8 | 73.7 | 45.8 | - | - | 37.3 | 40.9 | 28.2 | 26.1 | 25.5 | 1.9 | 2.7 | 3.3 |
| Income From Equity Investments | 7.4 | 7.4 | 6.0 | 5.5 | 5.1 | 6.0 | 3.3 | 2.8 | 1.0 | 2.2 | - | 0.0 | 0.0 | (0.7) | 0.0 | 0.0 | - | - | - |
| Other Non-Operating Income | (50.9) | (55.0) | (38.2) | 44.1 | (34.5) | (13.4) | (11.5) | (73.7) | (45.8) | (44.3) | (23.2) | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 280.3 | 282.9 | 283.6 | 358.7 | 205.8 | 116.5 | (5.2) | (78.2) | (51.0) | (67.4) | (34.2) | (326.4) | (138.7) | (70.4) | (19.4) | 0.0 | 13.5 | (86.2) | 5.6 |
| 0.4 |
| (40.6) |
| (12.2) |
| 2.3 |
| Net Income From Continuing Ops | 206.2 | 207.6 | 211.8 | 267.1 | 150.6 | 139.9 | (8.1) | (75.9) | (51.6) | (63.3) | (36.2) | (304.8) | (149.9) | (71.6) | (12.3) | (0.4) | 54.1 | (74.0) | 3.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 73.0 | 8.3 | - | - | - |
| Net Income | 206.2 | 207.6 | 211.8 | 267.1 | 150.6 | 139.9 | (8.1) | (75.9) | (6.1) | 3.9 | (42.8) | (300.1) | (147.5) | (69.7) | 64.7 | 7.9 | 54.1 | (74.0) | 3.3 |
| Net Income Attributable To Parent | 206.2 | 207.6 | 211.8 | 267.1 | 150.6 | 139.9 | (8.1) | (75.9) | (6.1) | 3.9 | (42.8) | (300.1) | (147.5) | (69.7) | 64.7 | 7.9 | 54.1 | (74.0) | 3.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | 11.2 | 10.1 | 9.1 | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 206.2 | 207.6 | 211.8 | 267.1 | 150.6 | 139.9 | (8.1) | (75.9) | (62.9) | (74.3) | (51.8) | (309.9) | (147.5) | (69.7) | 64.7 | 7.9 | 54.1 | (74.0) | 3.3 |
| 1.39 |
| (1.93) |
| 0.09 |
| EPS Diluted | 1.30 | 1.27 | 1.23 | 1.48 | 0.83 | 0.77 | (0.04) | (0.49) | - | - | - | - | - | - | 1.15 | 0.14 | 1.36 | (1.93) | 0.09 |
| Shares Basic | 156.7 | 162.1 | 171.6 | 179.0 | 181.1 | 179.9 | 181.0 | 156.3 | - | - | - | - | - | 64.6 | 56.2 | 54.5 | 39.0 | 38.4 | 37.6 |
| Shares Diluted | 158.2 | 163.4 | 172.8 | 180.4 | 182.1 | 181.2 | 181.0 | 156.3 | - | - | - | - | - | - | 56.2 | 54.5 | 39.7 | 38.4 | 38.5 |
| 20.5 |
| (79.1) |
| 13.0 |
| EBIT | 331.3 | 337.9 | 321.8 | 314.6 | 240.2 | 190.8 | 110.8 | (0.3) | 38.3 | 27.3 | (11.0) | (287.6) | (97.8) | (26.3) | 6.7 | 25.6 | 15.5 | (83.5) | 8.9 |
| 134.0 |
| 136.8 |
| 134.6 |
| 134.3 |
| 120.0 |
| 123.0 |
| 123.0 |
| 124.9 |
| 129.3 |
| 144.1 |
| 133.5 |
| 99.2 |
| 82.8 |
| - |
| 85.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 11.5 |
| 13.2 |
| 12.5 |
| 10.9 |
| 10.7 |
| 11.3 |
| 9.4 |
| 9.7 |
| 9.3 |
| 8.4 |
| 9.9 |
| 9.4 |
| 14.7 |
| 14.6 |
| 15.5 |
| 16.6 |
| 16.3 |
| 16.4 |
| 16.6 |
| 18.2 |
| 20.1 |
| 17.5 |
| 16.0 |
| 10.2 |
| 10.0 |
| 15.7 |
| 9.6 |
| 6.4 |
| 6.5 |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| 7.3 |
| 7.9 |
| 9.0 |
| 8.7 |
| 8.7 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.8 |
| 7.5 |
| 4.9 |
| 4.9 |
| 1.8 |
| 4.9 |
| 6.4 |
| 6.5 |
| (1.5) |
| 7.1 |
| 7.1 |
| 7.2 |
| (6.8) |
| 4.2 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.7 |
| 151.4 |
| 150.1 |
| 150.9 |
| 136.4 |
| 139.4 |
| 139.6 |
| 143.1 |
| 149.4 |
| 161.7 |
| 149.5 |
| 109.4 |
| 92.8 |
| 171.9 |
| 95.5 |
| 58.2 |
| 58.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 17.2 |
| 19.5 |
| 23.7 |
| 24.6 |
| 31.4 |
| 28.1 |
| 29.6 |
| 21.5 |
| 11.6 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 1.7 |
| 1.7 |
| 1.2 |
| 1.0 |
| 0.8 |
| 1.0 |
| 0.6 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.5 |
| - |
| 0.3 |
| - |
| 3.4 |
| - |
| (1.1) |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| (1.0) |
| 0.0 |
| 0.0 |
| (12.4) |
| (3.2) |
| (8.3) |
| 0.0 |
| 0.0 |
| (26.2) |
| (21.5) |
| (20.9) |
| (5.2) |
| (8.3) |
| (11.0) |
| (16.9) |
| (9.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.0 |
| 38.6 |
| 32.5 |
| (1.6) |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| (14.0) |
| (10.3) |
| (15.0) |
| (8.0) |
| (15.1) |
| (12.9) |
| (7.2) |
| (13.0) |
| (28.4) |
| (18.8) |
| (5.6) |
| (10.7) |
| (8.2) |
| 75.5 |
| 35.5 |
| 31.8 |
| (2.9) |
| 17.8 |
| 1.7 |
| (7.7) |
| (19.9) |
| (8.7) |
| (42.8) |
| (14.2) |
| (10.3) |
| (15.4) |
| (8.1) |
| (15.1) |
| (13.0) |
| (1.7) |
| (13.1) |
| (29.2) |
| (19.4) |
| (7.0) |
| (11.1) |
| (8.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.5 |
| 35.5 |
| 31.8 |
| (2.9) |
| 17.8 |
| 1.7 |
| (7.7) |
| (19.9) |
| (15.8) |
| (42.8) |
| (13.6) |
| (3.7) |
| 3.3 |
| 1.8 |
| (4.3) |
| (6.9) |
| 66.1 |
| (13.0) |
| (29.5) |
| (19.7) |
| (13.7) |
| (11.3) |
| (8.2) |
| 30.3 |
| 75.5 |
| 35.5 |
| 31.8 |
| (2.9) |
| 17.8 |
| 1.7 |
| (7.7) |
| (19.9) |
| (15.8) |
| (42.8) |
| (13.6) |
| (3.7) |
| 3.3 |
| 1.8 |
| (4.3) |
| (6.9) |
| 66.1 |
| (13.0) |
| (29.5) |
| (19.7) |
| (13.7) |
| (11.3) |
| (8.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.0 |
| 2.9 |
| 2.9 |
| 2.8 |
| 2.7 |
| - |
| 2.6 |
| 2.5 |
| - |
| - |
| - |
| - |
| 33.9 |
| 30.3 |
| 75.5 |
| 35.5 |
| 31.8 |
| (2.9) |
| 17.8 |
| 1.7 |
| (7.7) |
| (19.9) |
| (1.2) |
| (42.8) |
| (18.7) |
| (13.2) |
| (18.3) |
| (11.0) |
| (17.9) |
| (15.7) |
| (4.6) |
| (15.6) |
| (32.0) |
| (22.1) |
| (16.1) |
| (13.6) |
| (10.5) |
| 0.20 |
| 0.18 |
| (0.02) |
| - |
| 0.01 |
| (0.04) |
| - |
| - |
| (0.26) |
| (0.14) |
| (0.18) |
| - |
| - |
| (0.14) |
| (0.15) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 179.9 |
| 179.8 |
| 179.8 |
| - |
| 184.2 |
| 176.7 |
| - |
| - |
| 162.9 |
| 128.8 |
| 128.1 |
| - |
| - |
| 128.0 |
| 127.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.4 |
| 181.0 |
| 179.8 |
| - |
| 184.8 |
| 176.7 |
| - |
| - |
| 162.9 |
| 128.8 |
| 131.4 |
| - |
| - |
| 128.0 |
| 130.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.1 |
| 29.1 |
| 44.3 |
| 34.6 |
| 23.2 |
| 8.6 |
| 14.0 |
| (11.7) |
| (8.0) |
| 5.4 |
| 27.0 |
| 12.8 |
| 1.8 |
| (3.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |