| (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 | 703.4 | 719.6 | 732.3 | 699.0 | 664.2 | 693.7 | 667.6 | 660.5 | 657.9 | 675.0 | 682.5 | 678.5 | 675.5 | 686.1 | 675.6 | 652.0 | ||||||||||||||||||||||||
| (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 | 2,854.3 | 2,815.1 | 2,679.6 | 2,711.6 | 2,633.5 | 2,308.8 | 2,083.1 | 2,014.6 | 1,865.7 | 1,727.7 | 1,633.1 | 1,638.5 | 1,527.0 | 1,304.9 | 954.1 | 698.2 | 626.6 | 555.5 | |
| Cost of Revenue | 708.6 | 691.0 | 581.7 | 612.6 | 668.7 | 545.5 | 476.5 | 493.0 | 468.8 | 446.3 | 420.9 | 444.4 | 428.5 | 408.3 | 0.2 | 0.2 | 0.2 | 0.2 | |
| Gross Profit | 2,145.7 | 2,124.2 | 2,097.9 | 2,099.0 | 1,964.8 | 1,763.4 | 1,606.6 | 1,521.6 | 1,396.9 | 1,281.4 | 1,212.2 | 1,194.1 | 1,098.5 | 896.6 | 953.9 | 698.0 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 1,350.7 | 1,342.8 | 1,435.8 | 923.7 | 925.4 | 782.5 | 633.7 | 583.5 | 544.2 | 458.5 | 387.3 | 312.5 | 336.5 | 229.6 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 26.1 | 31.7 | 42.0 | 18.3 | 10.1 | 3.4 | 3.0 | 5.5 | 6.7 | 11.3 | 10.9 | 3.9 | 0.7 | 1.8 | 1.1 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 196.7 | 187.6 | 24.0 | 51.1 | 66.0 | 14.9 | (41.8) | 39.6 | 4.2 | 13.2 | 11.1 | 9.1 | 8.6 | (1.3) | 6.6 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 9.62 | 9.83 | 6.96 | 4.64 | 4.27 | 2.17 | 0.22 | 1.30 | 0.41 | 0.86 | 0.61 | (1.37) | (0.19) | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 1,491.2 | 1,474.6 | 1,552.1 | 1,196.0 | 1,199.4 | 1,054.3 | 920.7 | 865.1 | 813.4 | 716.9 | 655.4 | 609.0 | 624.3 | 495.7 | 366.6 | 286.5 | |||
| 619.8 |
| 595.3 |
| 589.3 |
| 575.5 |
| 548.7 |
| 535.9 |
| 522.9 |
| 507.2 |
| 517.1 |
| 513.7 |
| 507.5 |
| 500.1 |
| 493.3 |
| 483.8 |
| 467.2 |
| 456.3 |
| 458.3 |
| 443.1 |
| 433.9 |
| 427.3 |
| 423.4 |
| 416.5 |
| 411.3 |
| 405.5 |
| Cost of Revenue | 171.3 | 175.4 | 189.8 | 172.1 | 153.7 | 152.1 | 150.3 | 141.3 | 138.0 | 144.3 | 149.8 | 154.3 | 164.3 | 172.2 | 177.6 | 166.0 | 152.9 | 139.9 | 140.0 | 135.8 | 129.8 | 128.0 | 121.5 | 111.5 | 115.5 | 121.3 | 123.5 | 124.4 | 123.8 | 122.3 | 116.7 | 114.4 | 115.3 | 114.5 | 111.5 | 109.3 | 111.0 | 106.3 | 105.5 | 106.6 |
| Gross Profit | 532.1 | 544.2 | 542.5 | 526.9 | 510.6 | 541.6 | 517.3 | 519.2 | 519.9 | 530.7 | 532.8 | 524.3 | 511.2 | 513.9 | 498.0 | 486.0 | 466.8 | 455.3 | 449.3 | 439.8 | 419.0 | 407.9 | 401.4 | 395.7 | 401.6 | 392.4 | 384.0 | 375.7 | 369.5 | 361.5 | 350.5 | 341.9 | 343.0 | 328.5 | 322.5 | 318.0 | 312.4 | 310.2 | 305.9 | 299.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 70.5 | 74.4 | 66.0 | 71.0 | 66.2 | 67.6 | 60.1 | 62.4 | 68.7 | 67.5 | 64.8 | 63.4 | 72.2 | 70.6 | 65.8 | 63.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 36.0 | 37.1 | 35.7 | 31.7 | 27.3 | 26.8 | 25.8 | 26.2 | 37.5 | 65.7 | 68.2 | 69.0 | 69.4 | 69.1 | 68.3 | 68.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | 33.5 | 31.6 | 29.6 | 27.1 | 26.8 | 27.3 | 26.4 | 26.3 | 27.1 | 93.5 | 100.4 | 101.3 | 101.8 | 103.0 | 100.4 | 102.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 360.6 | 420.7 | 358.2 | 364.2 | 329.3 | 311.4 | 292.0 | 306.0 | 334.5 | 465.3 | 433.9 | 437.3 | 451.4 | 451.4 | 432.6 | 421.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 342.8 | 298.9 | 374.2 | 334.8 | 334.9 | 382.3 | 375.6 | 354.5 | 323.4 | 209.7 | 248.6 | 241.2 | 224.1 | 234.7 | 243.0 | 231.0 | 216.8 | 197.4 | 211.8 | 199.8 | 173.6 | 165.1 | 160.3 | 157.1 | 151.2 | 153.9 | 153.8 | 136.5 | 139.3 | 150.3 | 138.0 | 125.9 | 130.0 | 119.1 | 117.0 | 114.6 | 107.8 | 107.4 | 108.2 | 74.1 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 5.2 | 7.2 | 5.5 | 8.2 | 10.8 | 20.6 | 7.0 | 7.0 | 7.3 | 5.5 | 5.3 | 4.7 | 2.8 | 3.3 | 2.9 | 1.5 | 2.5 | 1.3 | 0.9 | 0.5 | 0.6 | 0.6 | 0.8 | 0.7 | 0.9 | 0.8 | 1.3 | 1.6 | 1.8 | 1.8 | 2.0 | 1.7 | 1.3 | 2.7 | 2.5 | 2.9 | 3.2 | 3.2 | 3.1 | 2.7 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (106.8) | 133.4 | (85.1) | (74.0) | (75.0) | (226.5) | (77.4) | (207.4) | (151.9) | (71.3) | (155.4) | (68.4) | (80.1) | (105.8) | (140.3) | (165.4) | ||||||||||||||||||||||||
| Pre-Tax Income | 236.0 | 432.3 | 289.1 | 260.8 | 259.9 | 155.9 | 298.2 | 147.1 | 171.5 | 138.4 | 93.2 | 172.8 | 144.1 | 128.8 | 102.6 | 65.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 51.1 | 61.9 | 48.7 | 35.1 | 42.0 | (22.9) | 42.3 | (12.3) | 16.9 | 28.9 | 7.9 | (29.2) | 43.5 | 26.2 | 2.9 | (3.6) | 40.5 | (0.6) | (10.8) | 47.3 | (20.9) | 34.3 | (9.4) | (0.2) | (66.5) | 16.8 | (3.0) | 15.6 | 10.2 | 15.9 | (2.0) | (18.2) | 8.6 | 3.1 | 3.4 | 3.4 | 3.4 | 5.3 | 1.6 | 2.0 |
| Net Income From Continuing Ops | 184.9 | 370.4 | 240.4 | 225.7 | 217.9 | 178.8 | 255.9 | 159.5 | 154.5 | 109.5 | 85.4 | 202.0 | 100.6 | 102.6 | 99.8 | 69.2 | 188.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 184.9 | 370.4 | 240.4 | 225.7 | 217.9 | 178.8 | 255.9 | 159.5 | 154.5 | 109.5 | 85.4 | 202.0 | 100.6 | 102.6 | 99.8 | 69.2 | 188.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 184.8 | 370.3 | 236.8 | 225.8 | 220.7 | 173.6 | 258.5 | 162.8 | 154.5 | 109.5 | 87.4 | 203.6 | 101.2 | 103.3 | 100.0 | 69.5 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.1 | 0.1 | 3.6 | (0.1) | (2.8) | - | (2.6) | (3.4) | - | 0.0 | (2.1) | (1.7) | (0.7) | (0.7) | (0.2) | (0.4) | (0.3) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 184.8 | 370.3 | 236.8 | 225.8 | 220.7 | 173.6 | 258.5 | 162.8 | 154.5 | 109.5 | 87.4 | 203.6 | 101.2 | 103.3 | 100.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.75 | - | 2.21 | 2.10 | 2.05 | - | 2.41 | 1.52 | 1.43 | - | 0.81 | 1.88 | 0.94 | - | 0.93 | 0.64 | 1.75 | - | 0.44 | 1.40 | (0.11) | - | 0.20 | 0.20 | (1.14) | - | 0.19 | 0.28 | 0.23 | - | 0.14 | (0.50) | 0.27 | - | 0.41 | 0.08 | 0.31 | - | (0.12) | 0.26 |
| EPS Diluted | 1.74 | - | 2.20 | 2.09 | 2.04 | - | 2.40 | 1.51 | 1.42 | - | 0.80 | 1.87 | 0.93 | - | 0.91 | 0.64 | 1.72 | - | ||||||||||||||||||||||
| Shares Basic | 105.8 | - | 107.3 | 107.5 | 107.7 | - | 107.5 | 107.5 | 108.1 | - | 108.4 | 108.4 | 108.1 | - | 107.9 | 107.9 | 108.1 | - | ||||||||||||||||||||||
| Shares Diluted | 106.1 | - | 107.6 | 107.8 | 108.1 | - | 107.9 | 107.7 | 108.6 | - | 108.9 | 108.9 | 109.3 | - | 109.4 | 109.3 | 109.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 378.8 | 336.0 | 409.9 | 366.5 | 362.2 | 409.1 | 401.4 | 380.7 | 360.9 | 275.4 | 316.8 | 310.2 | 293.5 | 303.8 | 311.3 | 299.5 | 284.9 | 258.3 | 278.0 | 273.0 | 245.1 | 237.2 | 232.1 | 228.4 | 223.0 | 225.4 | 225.2 | 206.0 | 208.5 | 218.9 | 205.5 | 194.0 | 195.0 | 184.2 | 182.0 | 178.8 | 171.9 | 172.7 | 174.6 | 141.0 |
| EBIT | 342.8 | 298.9 | 374.2 | 334.8 | 334.9 | 382.3 | 375.6 | 354.5 | 323.4 | 209.7 | 248.6 | 241.2 | 224.1 | 234.7 | 243.0 | 231.0 | 216.8 | 197.4 | 211.8 | |||||||||||||||||||||
| 475.0 |
| 72.0 |
| 626.4 |
| 555.3 |
| 403.0 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 281.9 | 277.6 | 258.8 | 267.9 | 261.9 | 220.0 | 194.3 | 192.7 | 142.5 | 130.7 | 143.3 | 115.0 | 103.3 | 85.5 | 72.1 | 62.8 | 58.2 | 52.8 | 48.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 140.5 | 131.8 | 116.3 | 272.3 | 274.0 | 271.8 | 287.0 | 281.6 | 269.2 | 258.4 | 268.1 | 296.5 | 287.8 | 266.1 | 219.5 | 175.8 | 161.4 | 150.6 | - |
| Amortization of Intangibles | 121.8 | 115.1 | 107.1 | 397.0 | 406.0 | 411.9 | 434.4 | 415.2 | 402.6 | 384.1 | 369.9 | 363.1 | 338.4 | 266.6 | 188.7 | 133.1 | 117.0 | 107.6 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,503.6 | 1,472.4 | 1,243.9 | 1,787.9 | 1,708.0 | 1,526.3 | 1,449.4 | 1,431.2 | 1,321.5 | 1,269.2 | 1,245.8 | 1,326.0 | 1,190.5 | 1,075.2 | 806.9 | 587.5 | 552.3 | 500.6 | 429.4 |
| 147.1 |
| 110.7 |
| 74.3 |
| 55.0 |
| 45.6 |
| 0.1 |
| 0.4 |
| 1.1 |
| 6.9 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 196.2 | 160.9 | 149.9 | 130.9 | 105.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (132.6) | (100.7) | (663.1) | (375.2) | (399.6) | (529.9) | (651.4) | (396.6) | (492.5) | (341.6) | (300.0) | (479.1) | (352.2) | (286.9) | (324.2) | (235.4) | (267.7) | (195.6) | (111.7) |
| Pre-Tax Income | 1,218.1 | 1,242.0 | 772.7 | 548.5 | 525.8 | 252.6 | (17.7) | 186.9 | 51.7 | 116.9 | 87.3 | (166.6) | (15.7) | (57.2) | (177.1) | (124.8) | (193.4) | (140.6) | (66.1) |
| 2.1 |
| 1.0 |
| 0.5 |
| 1.0 |
| Net Income From Continuing Ops | 1,021.5 | 1,054.5 | 748.7 | 497.4 | 459.8 | 237.6 | 24.0 | 147.3 | 47.5 | 103.7 | 76.2 | (175.7) | (24.3) | (55.9) | (183.7) | (126.9) | (194.4) | (141.1) | (67.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | - | - | - | - |
| Net Income | 1,021.5 | 1,054.5 | 748.7 | 497.4 | 459.8 | 237.6 | 24.0 | 147.3 | 47.5 | 103.7 | 76.2 | (175.7) | (24.3) | (55.9) | (181.4) | (126.9) | (194.4) | (141.1) | (67.2) |
| Net Income Attributable To Parent | 1,017.7 | 1,053.6 | 749.5 | 501.8 | 461.4 | 237.6 | 24.1 | 147.0 | 47.5 | 103.7 | 76.2 | (175.7) | (24.3) | (55.9) | (181.0) | (126.5) | (194.7) | (140.9) | (67.2) |
| Less: Minority Interest | 3.7 | 0.8 | (0.9) | (4.4) | (1.6) | - | (0.1) | 0.3 | - | - | - | - | - | - | (0.4) | (0.4) | 0.3 | (0.2) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,017.7 | 1,053.6 | 749.5 | 501.8 | 461.4 | 237.6 | 24.1 | 147.0 | 47.5 | 103.7 | 76.2 | (175.7) | (24.3) | (55.9) | (181.0) | (126.5) | (194.7) | (140.9) | (67.2) |
| - |
| - |
| - |
| EPS Diluted | 9.59 | 9.80 | 6.94 | 4.61 | 4.22 | 2.14 | 0.21 | 1.28 | 0.41 | 0.86 | 0.61 | (1.37) | (0.19) | - | - | - | - | - | - |
| Shares Basic | 105.8 | 107.2 | 107.6 | 108.2 | 108.0 | 109.3 | 111.5 | 112.8 | 114.9 | 119.9 | 124.4 | 127.8 | 128.9 | - | - | - | - | - | - |
| Shares Diluted | 106.1 | 107.5 | 108.1 | 108.9 | 109.4 | 111.2 | 113.5 | 114.7 | 116.5 | 121.0 | 125.1 | 127.8 | 128.9 | - | - | - | - | - | - |
| 235.7 |
| 205.6 |
| - |
| EBIT | 1,350.7 | 1,342.8 | 1,435.8 | 923.7 | 925.4 | 782.5 | 633.7 | 583.5 | 544.2 | 458.5 | 387.3 | 312.5 | 336.5 | 229.6 | 147.1 | 110.7 | 74.3 | 55.0 | 45.6 |
| 62.1 |
| 63.5 |
| 51.0 |
| 53.9 |
| 51.6 |
| 47.4 |
| 48.2 |
| 49.1 |
| 49.6 |
| 44.0 |
| 42.3 |
| 55.5 |
| 51.0 |
| 35.6 |
| 34.9 |
| 35.9 |
| 36.0 |
| 30.5 |
| 32.6 |
| 33.4 |
| 34.2 |
| 33.0 |
| 32.3 |
| 47.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.1 |
| 60.9 |
| 66.2 |
| 73.2 |
| 71.5 |
| 72.1 |
| 71.8 |
| 71.3 |
| 71.8 |
| 71.5 |
| 71.4 |
| 69.5 |
| 69.2 |
| 68.6 |
| 67.5 |
| 68.1 |
| 65.0 |
| 65.1 |
| 65.0 |
| 64.2 |
| 64.1 |
| 65.3 |
| 66.4 |
| 66.9 |
| 100.6 |
| 98.6 |
| 100.3 |
| 103.2 |
| 109.8 |
| 108.1 |
| 108.2 |
| 107.4 |
| 110.7 |
| 107.9 |
| 103.5 |
| 102.0 |
| 101.8 |
| 100.9 |
| 100.1 |
| 101.3 |
| 100.3 |
| 97.3 |
| 96.8 |
| 95.1 |
| 94.9 |
| 93.4 |
| 93.6 |
| 92.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 403.0 |
| 397.9 |
| 377.5 |
| 375.8 |
| 375.2 |
| 370.8 |
| 362.6 |
| 350.2 |
| 365.9 |
| 359.7 |
| 353.7 |
| 363.7 |
| 354.0 |
| 333.5 |
| 329.2 |
| 330.5 |
| 328.3 |
| 324.0 |
| 316.9 |
| 312.7 |
| 315.5 |
| 309.1 |
| 303.1 |
| 331.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| (149.0) |
| (174.8) |
| 0.2 |
| (206.2) |
| (24.6) |
| (147.1) |
| (134.1) |
| (345.7) |
| (69.6) |
| (135.1) |
| (88.9) |
| (103.1) |
| (77.3) |
| (123.8) |
| (201.5) |
| (89.8) |
| (108.3) |
| (64.5) |
| (102.0) |
| (66.8) |
| (96.9) |
| (122.0) |
| (39.4) |
| 228.8 |
| 48.3 |
| 37.0 |
| 199.9 |
| (32.7) |
| 140.5 |
| 13.2 |
| 23.0 |
| (194.5) |
| 84.3 |
| 18.8 |
| 47.6 |
| 36.2 |
| 73.0 |
| 14.2 |
| (75.6) |
| 40.1 |
| 10.7 |
| 52.5 |
| 12.6 |
| 41.0 |
| 10.5 |
| (13.8) |
| 34.7 |
| 48.9 |
| 47.8 |
| 152.7 |
| (11.7) |
| 106.2 |
| 22.7 |
| 23.1 |
| (127.9) |
| 67.6 |
| 21.8 |
| 32.0 |
| 26.0 |
| 57.2 |
| 16.1 |
| (57.4) |
| 31.5 |
| 7.7 |
| 49.2 |
| 9.2 |
| 37.6 |
| 5.3 |
| (15.4) |
| 32.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.9 |
| 47.8 |
| 152.7 |
| (11.7) |
| 106.2 |
| 22.7 |
| 23.1 |
| (127.9) |
| 67.6 |
| 21.8 |
| 32.0 |
| 26.0 |
| 57.2 |
| 16.1 |
| (57.4) |
| 31.5 |
| 7.7 |
| 49.2 |
| 9.2 |
| 37.6 |
| 5.3 |
| (15.4) |
| 32.7 |
| 188.6 |
| 48.9 |
| 47.8 |
| 152.7 |
| (11.7) |
| 105.8 |
| 22.6 |
| 22.8 |
| (127.1) |
| 67.4 |
| 21.7 |
| 32.0 |
| 26.0 |
| 57.2 |
| 16.1 |
| (57.4) |
| 31.5 |
| 7.7 |
| 49.2 |
| 9.2 |
| 37.6 |
| 5.3 |
| (15.4) |
| 32.7 |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.1 |
| 0.3 |
| (0.9) |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.5 |
| 188.6 |
| 48.9 |
| 47.8 |
| 152.7 |
| (11.7) |
| 105.8 |
| 22.6 |
| 22.8 |
| (127.1) |
| 67.4 |
| 21.7 |
| 32.0 |
| 26.0 |
| 57.2 |
| 16.1 |
| (57.4) |
| 31.5 |
| 7.7 |
| 49.2 |
| 9.2 |
| 37.6 |
| 5.3 |
| (15.4) |
| 32.7 |
| 0.43 |
| 1.37 |
| (0.11) |
| - |
| 0.20 |
| 0.20 |
| (1.14) |
| - |
| 0.19 |
| 0.28 |
| 0.23 |
| - |
| 0.14 |
| (0.50) |
| 0.27 |
| - |
| 0.41 |
| 0.08 |
| 0.31 |
| - |
| (0.12) |
| 0.26 |
| 109.6 |
| 109.4 |
| 109.5 |
| - |
| 111.8 |
| 111.7 |
| 111.9 |
| - |
| 113.0 |
| 113.2 |
| 112.7 |
| - |
| 114.6 |
| 115.1 |
| 116.5 |
| - |
| 119.7 |
| 121.5 |
| 121.0 |
| - |
| 124.6 |
| 125.1 |
| 111.6 |
| 111.3 |
| 109.5 |
| - |
| 113.7 |
| 113.6 |
| 111.9 |
| - |
| 115.2 |
| 114.9 |
| 114.3 |
| - |
| 116.1 |
| 115.1 |
| 118.3 |
| - |
| 121.0 |
| 122.4 |
| 121.7 |
| - |
| 124.6 |
| 125.8 |
| 199.8 |
| 173.6 |
| 165.1 |
| 160.3 |
| 157.1 |
| 151.2 |
| 153.9 |
| 153.8 |
| 136.5 |
| 139.3 |
| 150.3 |
| 138.0 |
| 125.9 |
| 130.0 |
| 119.1 |
| 117.0 |
| 114.6 |
| 107.8 |
| 107.4 |
| 108.2 |
| 74.1 |