| (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 | 1,647.1 | 1,653.5 | 1,568.0 | 1,536.8 | 1,513.9 | 1,529.7 | 1,465.8 | 1,451.5 | 1,435.0 | 1,411.6 | 1,365.9 | 1,362.6 | 1,362.7 | 1,338.3 | 1,321.0 | 1,328.7 | ||||||||||||||||||||||||
| (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 | 6,405.4 | 6,272.2 | 5,882.0 | 5,502.8 | 5,283.0 | 5,051.0 | 4,667.9 | 4,632.9 | 3,421.1 | 1,675.3 | 1,481.4 | 1,000.3 | 767.9 | 712.7 | 551.8 | 370.8 | 328.9 | 270.9 |
| Cost of Revenue | 3,329.1 | 3,250.6 | 3,018.4 | 2,851.0 | 2,767.7 | 2,641.7 | 2,574.1 | 2,611.7 | 2,051.1 | 886.4 | 800.5 | 532.4 | 410.7 | 388.8 | 299.9 | 184.3 | 165.9 | 137.7 |
| Gross Profit | 3,076.3 | 3,021.6 | 2,863.6 | 2,651.8 | 2,515.3 | 2,409.3 | 2,093.8 | 2,021.2 | 1,370.0 | 788.9 | 680.9 | 467.9 | 357.1 | 323.9 | 251.9 | 186.5 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | 513.0 | 507.5 | 517.7 | 473.8 | 447.3 | 414.9 | 399.4 | 383.7 | 318.2 | 153.3 | 152.7 | 110.4 | 57.3 | 53.9 | 45.8 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 1,477.0 | 1,436.7 | 1,343.5 | 1,208.9 | 1,142.9 | 1,242.3 | 985.8 | 914.4 | 429.1 | 396.9 | 288.6 | 164.7 | 200.4 | 183.0 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | 8.4 | 11.1 | 6.5 | 4.3 | 4.1 | 4.0 | 4.7 | 9.1 | 1.2 | 1.5 | 2.0 | 1.7 | 1.1 | 0.4 | 0.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 204.8 | 176.1 | 132.0 | 249.1 | 227.1 | 236.4 | 150.6 | 93.2 | 21.9 | (46.2) | 32.6 | 18.0 | 46.5 | 27.3 | 24.7 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 3.35 | 3.26 | 3.09 | 2.45 | 2.56 | 3.13 | 2.44 | 1.73 | 0.44 | 1.60 | 0.65 | 0.24 | 0.79 | 1.45 | 0.59 | 0.67 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 2,191.0 | 2,140.5 | 2,023.6 | 1,879.3 | 1,814.5 | 1,909.7 | 1,711.1 | 1,689.6 | 947.6 | 634.1 | 517.3 | 315.6 | 300.2 | 282.7 | 199.0 | 136.0 | ||
| 1,295.0 |
| 1,294.2 |
| 1,264.4 |
| 1,259.0 |
| 1,233.4 |
| 1,203.4 |
| 1,152.8 |
| 1,138.1 |
| 1,173.6 |
| 1,203.5 |
| 1,144.2 |
| 1,148.0 |
| 1,137.2 |
| 1,111.0 |
| 992.4 |
| 895.8 |
| 421.9 |
| 438.4 |
| 418.3 |
| 411.0 |
| 407.7 |
| 400.9 |
| 383.3 |
| 373.1 |
| Cost of Revenue | 845.3 | 863.7 | 820.2 | 799.9 | 766.8 | 775.8 | 761.6 | 753.2 | 727.8 | 692.3 | 711.5 | 721.5 | 725.7 | 690.9 | 697.2 | 704.4 | 675.2 | 663.0 | 640.4 | 664.0 | 674.3 | 652.8 | 628.9 | 626.8 | 665.6 | 658.0 | 642.7 | 649.1 | 661.9 | 638.0 | 580.1 | 603.5 | 229.5 | 225.4 | 219.8 | 223.7 | 217.5 | 205.3 | 208.0 | 210.5 |
| Gross Profit | 801.8 | 789.8 | 747.8 | 736.9 | 747.1 | 753.9 | 704.2 | 698.3 | 707.2 | 719.3 | 654.4 | 641.1 | 637.0 | 647.4 | 623.8 | 624.3 | 619.8 | 631.2 | 624.0 | 595.0 | 559.1 | 550.6 | 523.9 | 511.3 | 508.0 | 545.5 | 501.5 | 498.9 | 475.3 | 473.0 | 412.3 | 292.3 | 192.4 | 212.9 | 198.5 | 187.3 | 190.2 | 195.6 | 175.3 | 162.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 134.6 | 131.7 | 118.6 | 128.1 | 129.1 | 136.8 | 131.3 | 128.7 | 120.9 | 118.3 | 117.7 | 119.6 | 118.2 | 115.5 | 107.6 | 118.4 | 105.8 | 108.5 | 97.7 | 100.8 | 107.9 | 100.7 | 97.0 | 96.8 | 104.9 | 100.4 | 94.9 | 93.6 | 94.8 | 104.0 | 85.7 | 89.6 | 38.9 | 38.4 | 37.4 | 39.1 | 38.4 | 37.7 | 37.7 | 40.8 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 151.7 | 175.6 | 144.7 | 152.4 | 152.3 | 156.6 | 144.1 | 142.6 | 140.9 | 139.3 | 134.7 | 137.1 | 139.8 | 129.0 | 120.9 | 139.3 | 110.9 | |||||||||||||||||||||||
| General & Administrative | 117.3 | 113.9 | 118.8 | 111.9 | 107.8 | 102.6 | 103.7 | 99.4 | 112.5 | 127.5 | 95.6 | 96.2 | 98.9 | 101.6 | 91.1 | 121.0 | 111.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 181.0 | 497.4 | 17.7 | 17.9 | 170.8 | 477.3 | 18.9 | 18.4 | 165.5 | 468.4 | 18.0 | 18.1 | 165.9 | 468.3 | 18.7 | 19.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 403.6 | 421.2 | 382.1 | 392.4 | 389.2 | 396.0 | 379.1 | 370.7 | 374.3 | 385.1 | 348.0 | 352.9 | 356.9 | 346.1 | 319.6 | 378.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 398.2 | 368.6 | 365.7 | 344.5 | 357.9 | 357.9 | 325.1 | 327.6 | 332.9 | 334.2 | 306.4 | 288.2 | 280.1 | 301.3 | 304.2 | 245.6 | 291.8 | 320.2 | 340.1 | 312.9 | 269.1 | 268.7 | 257.0 | 241.3 | 218.8 | 261.3 | 227.6 | 223.5 | 202.0 | 212.3 | 180.6 | (50.7) | 86.9 | 113.4 | 103.9 | 89.9 | 89.7 | 95.2 | 76.9 | 66.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 105.4 | 119.8 | 104.2 | 105.5 | 105.2 | 124.1 | 109.6 | 113.3 | 116.0 | 125.8 | 120.6 | 118.0 | 111.9 | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 3.9 | (1.6) | (11.6) | 1.6 | 2.3 | 3.7 | 1.1 | 17.3 | 2.3 | 57.4 | 27.5 | 9.4 | 5.7 | 28.5 | (5.1) | 1.1 | ||||||||||||||||||||||||
| Other Non-Operating Income | 6.8 | (34.4) | 5.3 | (1.1) | 7.2 | (7.6) | 9.3 | 0.6 | 6.6 | 5.4 | (5.0) | 14.9 | 5.4 | 49.1 | 1.1 | (20.4) | (9.0) | |||||||||||||||||||||||
| Pre-Tax Income | 303.1 | 220.1 | 253.9 | 239.5 | 261.3 | 239.9 | 224.6 | 204.5 | 224.7 | 276.7 | 207.8 | 194.5 | 178.7 | 272.6 | 213.2 | 155.5 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 76.8 | 26.1 | 43.5 | 58.4 | 48.1 | (8.5) | 60.0 | 13.8 | 66.7 | 81.8 | 51.2 | 63.6 | 52.5 | 65.0 | 53.4 | 45.2 | 63.5 | 38.3 | 60.6 | 76.7 | 60.8 | 37.7 | 58.6 | 29.5 | 24.8 | 19.3 | 23.7 | 34.2 | 16.0 | 50.2 | 60.9 | (99.9) | 10.7 | (78.6) | 10.9 | 11.3 | 10.2 | 10.0 | 9.2 | 5.0 |
| Net Income From Continuing Ops | 226.3 | 194.0 | 210.4 | 181.1 | 213.2 | 248.4 | 164.6 | 190.7 | 158.0 | 194.9 | 156.6 | 130.9 | 126.2 | 207.6 | 159.8 | 110.3 | 171.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 226.3 | 194.0 | 210.4 | 181.1 | 213.2 | 248.4 | 164.6 | 190.7 | 158.0 | 194.9 | 156.6 | 130.9 | 126.2 | 207.6 | 159.8 | 110.3 | 171.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 226.1 | 193.1 | 210.0 | 180.8 | 213.0 | 248.2 | 164.4 | 190.3 | 157.6 | 194.4 | 156.0 | 130.7 | 126.0 | 207.5 | 160.0 | 110.6 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.2 | 0.9 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.5 | 0.6 | 0.2 | 0.2 | 0.1 | (0.2) | (0.3) | (0.8) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 226.1 | 193.1 | 210.0 | 180.8 | 213.0 | 248.2 | 164.4 | 190.3 | 157.6 | 194.4 | 156.0 | 130.7 | 126.0 | 207.5 | 160.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.94 | - | 0.86 | 0.74 | 0.87 | - | 0.67 | 0.77 | 0.64 | - | 0.63 | 0.53 | 0.50 | - | 0.63 | 0.43 | 0.67 | - | 0.72 | 0.74 | 0.68 | - | 0.62 | 0.66 | 0.39 | - | 0.38 | 0.48 | 0.32 | - | 0.24 | (0.27) | 0.25 | - | 0.31 | 0.25 | 0.24 | - | 0.19 | 0.14 |
| EPS Diluted | 0.91 | - | 0.83 | 0.72 | 0.84 | - | 0.65 | 0.75 | 0.62 | - | 0.61 | 0.51 | 0.49 | - | 0.61 | 0.42 | 0.64 | - | ||||||||||||||||||||||
| Shares Basic | 241.5 | - | 243.8 | 244.9 | 245.8 | - | 246.1 | 246.2 | 247.0 | - | 247.5 | 248.5 | 250.4 | - | 253.9 | 254.9 | 255.8 | - | ||||||||||||||||||||||
| Shares Diluted | 247.6 | - | 252.6 | 252.2 | 254.9 | - | 254.1 | 252.3 | 253.3 | - | 253.9 | 255.0 | 257.0 | - | 260.9 | 263.9 | 267.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 579.2 | 866.0 | 383.4 | 362.4 | 528.7 | 835.2 | 344.0 | 346.0 | 498.4 | 802.6 | 324.4 | 306.3 | 446.0 | 769.6 | 322.9 | 264.6 | 457.4 | 780.5 | 358.2 | 332.4 | 438.6 | 756.1 | 283.1 | 268.4 | 403.5 | 772.7 | 257.5 | 254.6 | 404.8 | 609.2 | 212.3 | (22.2) | 148.3 | - | - | - | 148.3 | - | - | - |
| EBIT | 398.2 | 368.6 | 365.7 | 344.5 | 357.9 | 357.9 | 325.1 | 327.6 | 332.9 | 334.2 | 306.4 | 288.2 | 280.1 | 301.3 | 304.2 | 245.6 | 291.8 | 320.2 | 340.1 | |||||||||||||||||||||
| 163.0 |
| 133.2 |
| 35.7 |
| 31.4 |
| 26.5 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 624.4 | 625.0 | 584.2 | 550.9 | 500.1 | 394.1 | 356.3 | 353.9 | 211.0 | 118.5 | 117.1 | 95.0 | 48.6 | 41.9 | 33.9 | 28.9 | 25.2 | 20.4 |
| General & Administrative | 461.9 | 452.4 | 418.2 | 418.2 | 425.0 | 358.0 | 352.3 | 369.2 | 313.9 | 119.6 | 122.5 | 97.8 | 50.9 | 45.2 | 34.8 | 28.2 | 26.5 | 19.2 |
| Depreciation & Amortization | 714.0 | 703.8 | 680.1 | 670.4 | 671.6 | 667.4 | 725.3 | 775.2 | 518.5 | 237.2 | 228.7 | 150.8 | 99.8 | 99.8 | 75.8 | 42.2 | 40.7 | 36.0 |
| Amortization of Intangibles | - | 483.9 | 482.2 | 505.3 | 516.4 | 526.5 | 580.1 | 633.0 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | 33.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,599.3 | 1,584.9 | 1,520.1 | 1,442.9 | 1,372.4 | 1,167.0 | 1,108.0 | 1,106.8 | 940.9 | 392.0 | 392.3 | 303.2 | 156.8 | 140.9 | 128.7 | 92.8 | 83.1 | 66.1 |
| 123.2 |
| 93.8 |
| 79.8 |
| 67.1 |
| 0.2 |
| 0.0 |
| Interest Expense | 434.9 | 434.7 | 463.0 | 476.3 | 312.2 | 205.7 | 249.9 | 409.6 | 280.1 | 108.6 | 129.9 | 79.3 | 27.2 | 42.4 | 32.9 | 14.7 | 30.6 | 36.9 |
| Income From Equity Investments | (7.7) | (9.3) | 24.4 | 100.0 | 25.8 | 25.4 | (1.5) | 3.6 | 2.1 | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (23.4) | (23.0) | 8.9 | 20.7 | 20.8 | 18.2 | 41.6 | 25.7 | 8.2 | (4.5) | 3.4 | 3.9 | 2.8 | 3.5 | (15.9) | (0.4) | 0.5 | (1.4) |
| Pre-Tax Income | 1,016.6 | 974.8 | 893.7 | 857.7 | 876.1 | 1,037.0 | 775.8 | 531.7 | 125.1 | 282.7 | 163.6 | 60.8 | 177.7 | 145.2 | 70.5 | 73.9 | 44.4 | 28.8 |
| 22.9 |
| 12.0 |
| 9.8 |
| Net Income From Continuing Ops | 811.8 | 798.7 | 761.7 | 608.6 | 649.0 | 800.6 | 625.2 | 438.5 | 103.2 | 328.9 | 131.0 | 42.9 | 131.1 | 117.9 | 45.8 | 51.0 | 32.4 | 19.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 811.8 | 798.7 | 761.7 | 608.6 | 649.0 | 800.6 | 625.2 | 438.5 | 103.2 | 328.9 | 131.0 | 42.9 | 131.1 | 117.9 | 45.8 | 51.0 | 32.4 | 19.0 |
| Net Income Attributable To Parent | 810.0 | 796.9 | 760.5 | 607.1 | 650.2 | 800.0 | 625.2 | 438.5 | 103.2 | 328.9 | 131.0 | 42.9 | 131.1 | 117.9 | 45.8 | 51.0 | 32.4 | 19.0 |
| Less: Minority Interest | 1.8 | 1.8 | 1.2 | 1.5 | (1.2) | 0.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 810.0 | 796.9 | 760.5 | 607.1 | 650.2 | 800.0 | 625.2 | 438.5 | 103.2 | 328.9 | 131.0 | 42.9 | 131.1 | 117.9 | 45.8 | 51.0 | 32.4 | 19.0 |
| 0.47 |
| 0.31 |
| EPS Diluted | 3.27 | 3.15 | 3.00 | 2.39 | 2.48 | 2.99 | 2.35 | 1.66 | 0.42 | 1.55 | 0.64 | 0.22 | 0.75 | 1.38 | 0.55 | 0.63 | 0.44 | 0.30 |
| Shares Basic | 241.5 | 244.3 | 246.4 | 248.3 | 254.0 | 255.6 | 256.4 | 252.9 | 232.5 | 204.9 | 200.3 | 182.2 | 166.6 | 81.2 | 78.3 | 76.5 | 69.0 | 0.1 |
| Shares Diluted | 247.6 | 253.1 | 253.8 | 254.5 | 262.0 | 267.3 | 266.6 | 264.2 | 243.7 | 211.6 | 205.8 | 190.9 | 174.7 | 85.6 | 82.9 | 80.7 | 73.1 | 0.1 |
| 120.6 |
| 103.1 |
| EBIT | 1,477.0 | 1,436.7 | 1,343.5 | 1,208.9 | 1,142.9 | 1,242.3 | 985.8 | 914.4 | 429.1 | 396.9 | 288.6 | 164.7 | 200.4 | 183.0 | 123.2 | 93.8 | 79.8 | 67.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.0 |
| 96.4 |
| 97.7 |
| 92.0 |
| 95.4 |
| 85.2 |
| 84.3 |
| 91.4 |
| 92.6 |
| 88.0 |
| 86.3 |
| 87.0 |
| 74.7 |
| 50.9 |
| 54.2 |
| 31.2 |
| 30.0 |
| 28.1 |
| 30.2 |
| 30.2 |
| 31.4 |
| 27.3 |
| 28.5 |
| 94.5 |
| 89.8 |
| 83.6 |
| 90.1 |
| 85.8 |
| 84.7 |
| 88.9 |
| 92.9 |
| 91.2 |
| 91.0 |
| 95.5 |
| 91.5 |
| 80.6 |
| 93.2 |
| 108.1 |
| 32.0 |
| 30.7 |
| 29.0 |
| 28.1 |
| 31.8 |
| 31.3 |
| 33.3 |
| 27.2 |
| 165.6 |
| 460.3 |
| 18.1 |
| 19.5 |
| 169.5 |
| 487.4 |
| 26.1 |
| 27.1 |
| 184.7 |
| 511.4 |
| 29.9 |
| 31.1 |
| 202.8 |
| 396.9 |
| 31.7 |
| 28.5 |
| 61.4 |
| - |
| - |
| - |
| 58.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 328.0 |
| 311.0 |
| 283.9 |
| 282.1 |
| 290.0 |
| 281.9 |
| 266.9 |
| 270.0 |
| 289.2 |
| 284.2 |
| 273.9 |
| 275.4 |
| 273.3 |
| 260.7 |
| 231.7 |
| 343.0 |
| 105.5 |
| 99.6 |
| 94.5 |
| 97.4 |
| 100.5 |
| 100.4 |
| 98.4 |
| 96.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 23.5 |
| 2.0 |
| (0.4) |
| 0.3 |
| (1.4) |
| 0.2 |
| (1.0) |
| 0.7 |
| - |
| (0.1) |
| 2.2 |
| - |
| - |
| 1.7 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.6 |
| (44.9) |
| 6.5 |
| 18.0 |
| 22.8 |
| 15.1 |
| 19.0 |
| (15.3) |
| (1.4) |
| (10.3) |
| 33.9 |
| 3.5 |
| (6.5) |
| 13.7 |
| 0.6 |
| 0.4 |
| (0.7) |
| (2.5) |
| (1.2) |
| (0.1) |
| 2.6 |
| 2.7 |
| 0.0 |
| 234.8 |
| 289.5 |
| 245.3 |
| 266.5 |
| 235.7 |
| 234.8 |
| 218.0 |
| 199.0 |
| 124.0 |
| 160.9 |
| 118.7 |
| 155.3 |
| 96.8 |
| 108.8 |
| 117.9 |
| (163.6) |
| 62.0 |
| 86.9 |
| 75.1 |
| 62.4 |
| 58.3 |
| 67.0 |
| 47.9 |
| 33.2 |
| 251.2 |
| 184.7 |
| 189.8 |
| 174.9 |
| 197.1 |
| 159.4 |
| 169.5 |
| 99.2 |
| 141.6 |
| 95.0 |
| 121.1 |
| 80.8 |
| 58.6 |
| 57.0 |
| (63.7) |
| 51.3 |
| 165.5 |
| 64.2 |
| 51.1 |
| 48.1 |
| 57.0 |
| 38.7 |
| 28.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.2 |
| 184.7 |
| 189.8 |
| 174.9 |
| 197.1 |
| 159.4 |
| 169.5 |
| 99.2 |
| 141.6 |
| 95.0 |
| 121.1 |
| 80.8 |
| 58.6 |
| 57.0 |
| (63.7) |
| 51.3 |
| 165.5 |
| 64.2 |
| 51.1 |
| 48.1 |
| 57.0 |
| 38.7 |
| 28.2 |
| 172.1 |
| 250.9 |
| 184.4 |
| 189.8 |
| 174.9 |
| 197.1 |
| 159.4 |
| 169.5 |
| 99.2 |
| 141.6 |
| 95.0 |
| 121.1 |
| 80.8 |
| 58.6 |
| 57.0 |
| (63.7) |
| 51.3 |
| 165.5 |
| 64.2 |
| 51.1 |
| 48.1 |
| 57.0 |
| 38.7 |
| 28.2 |
| - |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.6 |
| 172.1 |
| 250.9 |
| 184.4 |
| 189.8 |
| 174.9 |
| 197.1 |
| 159.4 |
| 169.5 |
| 99.2 |
| 141.6 |
| 95.0 |
| 121.1 |
| 80.8 |
| 58.6 |
| 57.0 |
| (63.7) |
| 51.3 |
| 165.5 |
| 64.2 |
| 51.1 |
| 48.1 |
| 57.0 |
| 38.7 |
| 28.2 |
| 0.69 |
| 0.71 |
| 0.65 |
| - |
| 0.60 |
| 0.64 |
| 0.37 |
| - |
| 0.36 |
| 0.45 |
| 0.31 |
| - |
| 0.23 |
| (0.27) |
| 0.24 |
| - |
| 0.30 |
| 0.24 |
| 0.23 |
| - |
| 0.19 |
| 0.14 |
| 254.7 |
| 255.7 |
| 257.0 |
| - |
| 256.7 |
| 257.0 |
| 255.3 |
| - |
| 253.3 |
| 253.3 |
| 251.5 |
| - |
| 239.9 |
| 236.9 |
| 207.0 |
| - |
| 205.6 |
| 204.6 |
| 203.4 |
| - |
| 201.8 |
| 198.8 |
| 266.5 |
| 267.6 |
| 268.1 |
| - |
| 266.7 |
| 265.8 |
| 265.6 |
| - |
| 262.7 |
| 266.2 |
| 263.7 |
| - |
| 252.6 |
| 236.9 |
| 217.7 |
| - |
| 212.4 |
| 211.3 |
| 209.7 |
| - |
| 206.6 |
| 204.9 |
| 312.9 |
| 269.1 |
| 268.7 |
| 257.0 |
| 241.3 |
| 218.8 |
| 261.3 |
| 227.6 |
| 223.5 |
| 202.0 |
| 212.3 |
| 180.6 |
| (50.7) |
| 86.9 |
| 113.4 |
| 103.9 |
| 89.9 |
| 89.7 |
| 95.2 |
| 76.9 |
| 66.0 |