| (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 | 673.8 | 672.8 | 691.8 | 659.6 | 636.6 | 636.4 | 665.5 | 673.5 | 652.7 | 663.3 | 651.4 | 621.3 | 612.0 | 618.7 | 616.1 | 598.2 | ||||||||||||||||||||||||
| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 2,698.0 | 2,660.8 | 2,628.1 | 2,548.0 | 2,350.5 | 1,850.5 | 1,559.9 | 1,723.7 | 1,492.6 | 1,248.6 | 1,012.5 | 854.6 | 817.6 | 717.5 | 623.2 | 553.1 | 390.4 | 315.2 | |
| Cost of Revenue | 1,110.7 | 1,100.6 | 1,037.8 | 973.3 | 930.5 | 702.1 | 673.2 | 659.8 | 547.9 | 514.3 | 458.8 | 3.2 | 119.9 | 103.4 | 103.2 | 70.2 | 46.4 | 27.7 | |
| Gross Profit | 1,587.3 | 1,560.2 | 1,590.3 | 1,574.7 | 1,420.0 | 1,148.4 | 886.7 | 1,063.9 | 944.7 | 734.3 | 553.7 | 851.4 | 697.8 | 614.0 | 520.0 | 482.9 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 664.8 | 663.9 | 686.3 | 647.1 | 469.8 | 342.0 | (91.7) | 385.8 | 380.6 | 233.4 | 158.5 | 228.8 | 306.2 | 276.7 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 38.4 | 25.0 | 12.4 | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 118.0 | 116.1 | 108.2 | 102.2 | 93.1 | 67.8 | (20.6) | 61.2 | 68.8 | 15.5 | 28.6 | 75.3 | 101.6 | 90.1 | 109.5 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 8.99 | 8.57 | 7.59 | 6.23 | 4.54 | 0.00 | (5.56) | 2.29 | 3.90 | 3.72 | 0.58 | 2.63 | 5.20 | 3.83 | 2.50 | 3.45 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 996.0 | 995.0 | 1,007.6 | 923.3 | 733.7 | 614.6 | 170.3 | 623.0 | 580.4 | 437.1 | 300.2 | 311.9 | 376.6 | 337.3 | 271.9 | 281.4 | |||
| 517.5 |
| 497.5 |
| 482.8 |
| 459.5 |
| 410.8 |
| 399.0 |
| 382.1 |
| 347.1 |
| 431.7 |
| 440.0 |
| 460.0 |
| 441.8 |
| 381.9 |
| 381.2 |
| 386.6 |
| 370.8 |
| 354.0 |
| 329.3 |
| 324.0 |
| 303.9 |
| 291.4 |
| 284.9 |
| 287.8 |
| 233.9 |
| Cost of Revenue | 280.1 | 283.6 | 274.3 | 272.7 | 270.0 | 257.6 | 249.2 | 263.8 | 267.2 | 255.9 | 235.1 | 235.0 | 247.3 | 251.9 | 252.1 | 224.3 | 202.2 | 192.7 | 179.9 | 171.7 | 157.8 | 168.6 | 156.9 | 161.9 | 185.8 | 180.1 | 165.7 | 160.8 | 153.2 | 137.4 | 146.8 | 135.1 | 128.6 | 134.5 | 134.8 | 128.5 | 116.4 | 456.4 | 0.9 | 0.7 |
| Gross Profit | 393.7 | 389.2 | 417.5 | 386.9 | 366.6 | 378.8 | 416.3 | 409.7 | 385.5 | 407.4 | 416.3 | 386.3 | 364.7 | 366.8 | 364.0 | 373.9 | 315.3 | 304.8 | 302.8 | 287.8 | 253.0 | 230.4 | 225.2 | 185.2 | 245.8 | 260.0 | 294.3 | 281.0 | 228.6 | 243.8 | 239.8 | 235.7 | 225.4 | 194.8 | 189.2 | 175.4 | 174.9 | (171.5) | 286.9 | 233.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 104.6 | 101.1 | 97.3 | 97.7 | 90.9 | 81.1 | 80.9 | 93.7 | 85.3 | 86.2 | 82.8 | 78.9 | 79.9 | 76.6 | 80.9 | 80.4 | 73.9 | |||||||||||||||||||||||
| General & Administrative | 87.3 | 78.2 | 92.0 | 86.3 | 73.7 | 94.2 | 92.1 | 101.0 | 88.5 | 116.3 | 116.6 | 106.2 | 88.9 | 95.2 | 86.5 | 83.5 | 78.7 | |||||||||||||||||||||||
| Depreciation & Amortization | 81.6 | 158.9 | 44.7 | 46.0 | 81.5 | 149.1 | 46.9 | 46.9 | 78.4 | 125.6 | 42.0 | 41.8 | 66.8 | 119.6 | 38.9 | 38.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 158.2 | 166.2 | 183.6 | 156.8 | 157.3 | 157.3 | 196.4 | 168.1 | 164.5 | 158.5 | 174.9 | 159.4 | 154.3 | 155.1 | 21.3 | 171.1 | 122.3 | 108.4 | 100.8 | 82.3 | 50.5 | (197.1) | 1.8 | 28.8 | 74.8 | 103.9 | 118.3 | 94.7 | 68.9 | 93.8 | 102.6 | 100.4 | 83.9 | 61.4 | 63.7 | 47.6 | 60.8 | 11.2 | 54.6 | 51.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 2.7 | 2.8 | 17.8 | 5.8 | 7.5 | 7.4 | (1.6) | 12.1 | 6.5 | 8.0 | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | 58.7 | 54.8 | 54.1 | 50.2 | 34.8 | 34.4 | 31.8 | 29.7 | 30.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 108.5 | 110.0 | 116.4 | 93.4 | 100.4 | 80.6 | 141.1 | 106.1 | 90.0 | 108.4 | 44.4 | 117.8 | 98.2 | 124.4 | (43.3) | 48.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 30.8 | 25.8 | 36.2 | 25.2 | 28.9 | 16.7 | 38.2 | 29.1 | 24.2 | 23.5 | 26.0 | 22.5 | 30.2 | 35.8 | 0.8 | 14.5 | 42.0 | 50.9 | 19.3 | (0.7) | (1.7) | (16.7) | 21.6 | (19.7) | (5.7) | 23.9 | 19.1 | 12.4 | 5.8 | 17.5 | 21.3 | 12.3 | 17.7 | (28.3) | 18.6 | 10.7 | 14.5 | 4.9 | 6.1 | 4.5 |
| Net Income From Continuing Ops | 77.7 | 84.2 | 80.3 | 68.1 | 71.5 | 63.9 | 102.9 | 77.0 | 65.8 | 84.9 | 18.4 | 95.3 | 68.0 | 88.7 | (44.1) | 34.1 | 88.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 77.7 | 84.2 | 80.3 | 68.1 | 71.5 | 63.9 | 102.9 | 77.0 | 65.8 | 84.9 | 18.4 | 95.3 | 68.0 | 88.7 | (44.1) | 34.1 | 88.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 77.7 | 84.2 | 80.3 | 68.1 | 71.5 | 63.9 | 102.9 | 77.0 | 65.8 | 84.9 | 18.4 | 95.3 | 68.0 | 88.7 | (44.1) | 34.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | (0.3) | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 77.7 | 84.2 | 80.3 | 68.1 | 71.5 | 63.9 | 102.9 | 77.0 | 65.8 | 84.9 | 18.4 | 95.3 | 68.0 | 88.6 | (44.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.25 | - | 2.34 | 1.98 | 1.84 | - | 2.56 | 1.85 | 1.57 | - | 0.43 | 2.22 | 1.58 | - | (1.00) | 0.76 | 2.73 | - | 1.08 | (0.76) | (0.06) | - | (1.49) | 1.67 | (0.37) | - | 0.34 | 0.32 | 0.37 | - | 1.31 | 0.89 | 1.21 | - | 0.79 | 0.40 | 0.69 | - | 0.46 | 0.32 |
| EPS Diluted | 2.22 | - | 2.30 | 1.98 | 1.81 | - | 2.52 | 1.83 | 1.55 | - | 0.42 | 2.20 | 1.56 | - | (1.00) | 0.76 | 2.71 | - | ||||||||||||||||||||||
| Shares Basic | 34.5 | - | 34.4 | 34.3 | 38.9 | - | 40.3 | 41.7 | 41.8 | - | 42.9 | 42.9 | 43.1 | - | 44.2 | 44.8 | 44.9 | - | ||||||||||||||||||||||
| Shares Diluted | 35.0 | - | 34.8 | 34.4 | 39.4 | - | 40.8 | 42.0 | 42.4 | - | 43.4 | 43.4 | 43.6 | - | 44.2 | 45.1 | 45.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 239.8 | 325.1 | 228.3 | 202.8 | 238.8 | 306.4 | 243.3 | 215.0 | 242.9 | 284.1 | 216.9 | 201.2 | 221.1 | 274.7 | 60.2 | 210.0 | 188.8 | 233.4 | 141.1 | 122.7 | 117.4 | (78.9) | 41.2 | 68.2 | 139.8 | 215.2 | 155.2 | 132.0 | 120.6 | 184.3 | 131.6 | 130.4 | 134.0 | 151.9 | 96.1 | 79.2 | 110.0 | 61.5 | 100.6 | 74.7 |
| EBIT | 158.2 | 166.2 | 183.6 | 156.8 | 157.3 | 157.3 | 196.4 | 168.1 | 164.5 | 158.5 | 174.9 | 159.4 | 154.3 | 155.1 | 21.3 | 171.1 | 122.3 | 108.4 | 100.8 | |||||||||||||||||||||
| 388.2 |
| 20.4 |
| 344.0 |
| 287.5 |
| 367.8 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 400.7 | 387.0 | 341.0 | 327.8 | 311.8 | 319.1 | 266.7 | 259.9 | 229.2 | 163.7 | 130.8 | - | - | - | - | - | - | - | - |
| General & Administrative | 343.8 | 330.2 | 375.8 | 428.0 | 343.9 | 326.9 | 292.1 | 275.8 | 209.3 | 184.3 | 185.6 | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 331.2 | 331.1 | 321.3 | 276.2 | 263.9 | 272.6 | 261.9 | 237.1 | 199.8 | 203.7 | 141.7 | 83.1 | 70.4 | 60.6 | 50.3 | 48.1 | 31.5 | 22.6 | 20.6 |
| Amortization of Intangibles | - | 191.9 | 201.8 | 184.0 | 170.5 | 181.7 | 171.1 | 159.4 | 138.2 | 153.8 | 97.8 | 0.0 | 40.6 | 33.1 | 23.5 | 22.4 | 11.3 | 5.1 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | 1,011.3 | 823.3 | 625.8 | 511.4 | 440.7 | 401.5 | 319.8 | 239.7 | 197.1 | 226.7 |
| 221.6 |
| 233.3 |
| 150.7 |
| 118.2 |
| 161.4 |
| - |
| - |
| - |
| Interest Expense | - | - | - | 217.8 | 130.7 | 128.4 | 157.1 | 134.7 | 105.0 | 107.1 | 113.4 | 46.2 | 36.0 | 29.4 | 10.4 | 11.7 | 5.3 | 6.2 | 11.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | 0.9 | (0.8) | 15.3 | (0.6) | (2.1) | (1.3) | 0.0 | 2.1 | 0.7 | 0.2 | 0.6 | - |
| Pre-Tax Income | 428.3 | 420.2 | 417.8 | 368.8 | 260.5 | 203.9 | (301.1) | 216.5 | 238.6 | 174.4 | 48.9 | 184.9 | 301.6 | 238.4 | 206.2 | 208.6 | 145.1 | 225.2 | 195.8 |
| 75.0 |
| 57.5 |
| 85.6 |
| 68.1 |
| Net Income From Continuing Ops | 310.3 | 304.1 | 309.6 | 266.6 | 167.5 | 136.1 | (280.5) | 155.3 | 169.8 | 159.0 | 20.3 | 109.6 | 200.0 | 148.3 | 96.7 | 133.6 | 87.6 | 139.7 | 127.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 310.3 | 304.1 | 309.6 | 266.6 | 167.5 | 136.1 | (280.5) | 155.3 | 169.8 | 159.0 | 20.3 | 109.6 | 200.0 | 148.3 | 96.7 | 133.6 | 87.6 | 139.7 | 127.6 |
| Net Income Attributable To Parent | 310.3 | 304.1 | 309.6 | 266.6 | 167.2 | 135.3 | (284.0) | 156.3 | 168.3 | 160.1 | 60.6 | 111.3 | 202.2 | 149.2 | 96.9 | 133.6 | 87.6 | 139.7 | 127.6 |
| Less: Minority Interest | - | - | 0.0 | 0.0 | 0.3 | 0.8 | 3.5 | (1.0) | 1.5 | (1.1) | (3.2) | (1.7) | (2.2) | (0.9) | (0.2) | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 310.3 | 304.1 | 309.6 | 266.6 | 201.4 | 0.1 | (243.6) | 99.0 | 168.3 | 160.1 | 60.6 | 111.3 | 202.2 | 149.2 | 96.9 | 133.6 | 87.6 | 139.7 | 127.6 |
| 2.28 |
| 3.65 |
| 3.28 |
| EPS Diluted | 8.87 | 8.47 | 7.50 | 6.16 | 4.50 | 0.00 | (5.56) | 2.26 | 3.86 | 3.71 | 0.57 | 2.62 | 5.18 | 3.82 | 2.48 | 3.43 | 2.25 | 3.55 | 3.22 |
| Shares Basic | 34.5 | 35.5 | 40.8 | 42.8 | 44.4 | 44.7 | 43.8 | 43.3 | 43.2 | 43.0 | 40.8 | 38.8 | 38.9 | 38.9 | 38.8 | 38.7 | 38.5 | 38.3 | 38.9 |
| Shares Diluted | 35.0 | 35.9 | 41.3 | 43.3 | 44.7 | 45.3 | 43.8 | 43.8 | 43.6 | 43.1 | 40.9 | 38.8 | 39.0 | 39.1 | 39.1 | 39.0 | 39.1 | 39.4 | 39.8 |
| 182.2 |
| 140.8 |
| 182.0 |
| EBIT | 664.8 | 663.9 | 686.3 | 647.1 | 469.8 | 342.0 | (91.7) | 385.8 | 380.6 | 233.4 | 158.5 | 228.8 | 306.2 | 276.7 | 221.6 | 233.3 | 150.7 | 118.2 | 161.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.9 |
| 82.2 |
| 85.6 |
| 78.3 |
| 78.6 |
| 64.6 |
| 54.7 |
| 68.8 |
| 49.2 |
| 73.7 |
| 72.8 |
| 64.1 |
| 60.4 |
| 54.6 |
| 57.7 |
| 56.5 |
| 41.9 |
| 41.6 |
| 40.0 |
| 40.2 |
| - |
| - |
| - |
| 81.4 |
| 79.5 |
| 79.5 |
| 86.4 |
| 94.7 |
| 73.1 |
| 62.3 |
| 62.0 |
| 69.7 |
| 65.4 |
| 76.2 |
| 64.4 |
| 55.3 |
| 51.1 |
| 47.6 |
| 55.3 |
| 50.6 |
| 51.5 |
| 40.1 |
| 42.2 |
| - |
| - |
| - |
| 66.5 |
| 125.0 |
| 40.3 |
| 40.4 |
| 66.8 |
| 118.2 |
| 39.3 |
| 39.4 |
| 65.0 |
| 111.4 |
| 36.9 |
| 37.2 |
| 51.7 |
| 90.6 |
| 29.1 |
| 30.0 |
| 50.2 |
| 90.6 |
| 32.3 |
| 31.6 |
| 49.2 |
| 50.3 |
| 46.0 |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.5 |
| 38.1 |
| - |
| 38.7 |
| 33.9 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 264.1 |
| 260.3 |
| 256.3 |
| 230.6 |
| 243.0 |
| 233.2 |
| 182.3 |
| 32.5 |
| 32.5 |
| 33.3 |
| 55.3 |
| 41.0 |
| 28.8 |
| 32.0 |
| 33.4 |
| 34.5 |
| 35.6 |
| 31.1 |
| 26.5 |
| 25.7 |
| 25.5 |
| 27.3 |
| 25.6 |
| 25.8 |
| 28.5 |
| 27.1 |
| 26.4 |
| 35.1 |
| 30.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.8 |
| 101.7 |
| 71.2 |
| 9.5 |
| 21.5 |
| (240.6) |
| (36.1) |
| (6.4) |
| (18.0) |
| 88.7 |
| 61.6 |
| 44.2 |
| 22.0 |
| 39.4 |
| 77.9 |
| 50.9 |
| 70.4 |
| 51.1 |
| 52.4 |
| 27.3 |
| 43.6 |
| (29.1) |
| 25.3 |
| 16.4 |
| 50.8 |
| 51.9 |
| 10.2 |
| 23.2 |
| (223.9) |
| (57.7) |
| 13.4 |
| (12.3) |
| 64.8 |
| 42.4 |
| 31.9 |
| 16.2 |
| 21.9 |
| 56.6 |
| 38.6 |
| 52.7 |
| 79.4 |
| 33.9 |
| 16.6 |
| 29.1 |
| (34.0) |
| 19.2 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.8 |
| 51.9 |
| 10.2 |
| 23.2 |
| (223.9) |
| (57.7) |
| 13.4 |
| (12.3) |
| 64.8 |
| 42.4 |
| 31.9 |
| 16.2 |
| 21.9 |
| 56.6 |
| 38.6 |
| 52.7 |
| 79.4 |
| 33.9 |
| 16.6 |
| 29.1 |
| (34.0) |
| 19.2 |
| 11.9 |
| 88.5 |
| 51.1 |
| 51.7 |
| 10.0 |
| 22.5 |
| (224.1) |
| (59.0) |
| 12.7 |
| (13.6) |
| 65.6 |
| 43.1 |
| 31.5 |
| 16.1 |
| 21.3 |
| 56.6 |
| 38.4 |
| 52.0 |
| 79.6 |
| 34.0 |
| 17.1 |
| 29.4 |
| 5.3 |
| 19.7 |
| 12.6 |
| 0.1 |
| 0.2 |
| 0.7 |
| 0.2 |
| 1.2 |
| 0.7 |
| 1.4 |
| (0.8) |
| (0.6) |
| 0.3 |
| 0.1 |
| 0.7 |
| (0.0) |
| 0.1 |
| 0.7 |
| (0.2) |
| (0.1) |
| (0.5) |
| (0.3) |
| (2.1) |
| (0.5) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.1 |
| 122.8 |
| (11.8) |
| 48.3 |
| (33.9) |
| (2.6) |
| (234.2) |
| (65.8) |
| 72.7 |
| (16.3) |
| 54.4 |
| 14.6 |
| 13.8 |
| 16.1 |
| 21.3 |
| 56.6 |
| 38.4 |
| 52.0 |
| 79.6 |
| 34.0 |
| 17.1 |
| 29.4 |
| 5.3 |
| 19.7 |
| 12.6 |
| 1.07 |
| (0.76) |
| (0.06) |
| - |
| (1.49) |
| 1.66 |
| (0.37) |
| - |
| 0.33 |
| 0.32 |
| 0.37 |
| - |
| 1.30 |
| 0.88 |
| 1.20 |
| - |
| 0.79 |
| 0.40 |
| 0.68 |
| - |
| 0.46 |
| 0.32 |
| 44.9 |
| 44.8 |
| 44.3 |
| - |
| 44.2 |
| 43.6 |
| 43.4 |
| - |
| 43.3 |
| 43.3 |
| 43.2 |
| - |
| 43.2 |
| 43.2 |
| 43.0 |
| - |
| 43.0 |
| 43.0 |
| 42.9 |
| - |
| 42.8 |
| 38.8 |
| 45.3 |
| 44.8 |
| 44.3 |
| - |
| 44.2 |
| 43.8 |
| 43.4 |
| - |
| 43.8 |
| 43.8 |
| 43.6 |
| - |
| 43.6 |
| 43.5 |
| 43.5 |
| - |
| 43.1 |
| 43.1 |
| 43.1 |
| - |
| 42.9 |
| 38.9 |
| 82.3 |
| 50.5 |
| (197.1) |
| 1.8 |
| 28.8 |
| 74.8 |
| 103.9 |
| 118.3 |
| 94.7 |
| 68.9 |
| 93.8 |
| 102.6 |
| 100.4 |
| 83.9 |
| 61.4 |
| 63.7 |
| 47.6 |
| 60.8 |
| 11.2 |
| 54.6 |
| 51.6 |