| (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 | 454.5 | 444.5 | 431.3 | 430.8 | 409.9 | 406.2 | 397.4 | 389.7 | 389.8 | 412.4 | 448.6 | 452.6 | 427.8 | 402.6 | 383.6 | 344.4 | ||||||||||||||||||||||||
| (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 | 1,761.1 | 1,716.5 | 1,583.0 | 1,741.4 | 1,479.1 | 1,331.5 | 1,209.3 | 1,232.8 | 885.7 | 848.3 | 941.5 | 938.4 | 908.4 | 489.9 | 352.4 | 309.7 | 257.2 | 223.9 | |
| Cost of Revenue | - | - | - | 0.4 | 2.5 | 4.0 | 8.9 | 16.5 | 21.9 | 51.4 | 91.9 | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | 1,741.0 | 1,476.6 | 1,327.5 | 1,200.5 | 1,216.2 | 863.8 | 796.9 | 849.7 | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | 209.9 | 223.9 | 85.9 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 1.3 | 2.0 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 34.9 | 31.9 | 31.7 | 44.1 | 27.7 | 28.5 | (20.8) | 26.2 | 14.4 | 2.7 | 3.3 | 37.6 | 17.6 | 1.3 | 6.8 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 2.34 | - | - | - | - | - | - | - | - | - | 2.50 | 1.62 | 2.42 | 1.43 | 1.30 | 3.44 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | 490.2 | 461.1 | 207.7 | 138.8 | - | |||
| 348.4 |
| 374.9 |
| 325.8 |
| 319.7 |
| 311.2 |
| 307.4 |
| 302.4 |
| 290.5 |
| 309.0 |
| 311.2 |
| 318.0 |
| 305.2 |
| 298.3 |
| 273.4 |
| 209.4 |
| 201.1 |
| 201.8 |
| 197.0 |
| 210.8 |
| 221.5 |
| 219.1 |
| 228.8 |
| 225.2 |
| 217.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 1.1 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.3 | 2.4 | 4.0 | 4.1 | 4.8 | 3.8 | 3.9 | 5.0 | 6.0 | 5.5 | 5.3 | - | 11.6 | 18.8 | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | 412.4 | 448.5 | 452.5 | 427.7 | 402.5 | 383.3 | 343.3 | 347.5 | 373.9 | 324.7 | 318.8 | 310.1 | 306.2 | 301.1 | 288.1 | 305.0 | 307.2 | 313.2 | 301.4 | 294.5 | 268.4 | 203.3 | 195.6 | 196.5 | - | 199.1 | 202.7 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 27.3 | 25.9 | 23.7 | 24.2 | 27.0 | 24.3 | 22.7 | 24.2 | 27.9 | 21.6 | 23.4 | 24.9 | 26.5 | 25.2 | 22.3 | 20.8 | 23.1 | |||||||||||||||||||||||
| Depreciation & Amortization | 136.2 | 145.3 | 125.6 | 120.6 | 129.6 | 115.8 | 115.7 | 137.5 | 118.8 | 129.5 | 144.8 | 143.5 | 156.4 | 140.7 | 132.2 | 115.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 42.7 | 41.7 | 44.8 | 40.2 | 48.0 | 43.5 | 38.6 | 62.0 | 42.6 | 53.8 | 62.6 | 63.6 | 67.5 | 63.6 | 62.1 | 50.8 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 255.1 | 265.1 | 225.1 | 208.3 | 218.5 | 221.9 | 194.2 | 233.0 | 203.0 | 283.0 | 256.6 | 231.7 | 246.7 | 234.8 | 246.8 | 186.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 78.5 | 75.4 | 75.2 | 71.8 | 68.8 | 70.9 | 72.5 | 65.3 | 68.7 | 72.2 | 77.0 | 75.5 | 67.2 | 67.7 | 59.0 | 46.4 | 46.1 | 47.2 | ||||||||||||||||||||||
| Income From Equity Investments | 4.5 | 4.1 | 2.4 | 6.2 | 5.4 | 0.3 | 6.1 | 6.6 | 4.9 | 5.0 | 5.0 | 4.4 | 5.2 | 6.0 | 11.3 | 7.4 | ||||||||||||||||||||||||
| Other Non-Operating Income | (8.3) | (26.1) | (56.4) | (158.1) | (53.9) | (129.5) | (82.5) | (7.6) | (19.0) | 28.5 | (61.9) | (66.2) | 128.5 | 47.8 | (24.3) | (23.7) | 14.3 | |||||||||||||||||||||||
| Pre-Tax Income | 191.1 | 153.3 | 149.7 | 64.4 | 137.4 | 54.8 | 120.7 | 149.1 | 167.8 | 158.0 | 130.1 | 154.7 | 309.6 | 215.6 | 112.5 | 134.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 14.6 | (1.3) | 8.5 | 13.1 | 11.6 | 7.8 | 9.0 | 6.2 | 8.7 | 13.7 | 5.1 | 10.1 | 15.1 | 6.1 | 8.3 | 6.3 | 7.1 | 5.1 | 8.3 | 9.3 | 5.8 | 7.4 | 6.0 | 7.6 | (41.7) | 21.1 | 4.2 | 3.1 | (2.1) | 11.4 | 2.7 | 6.3 | (6.0) | (0.2) | 1.8 | 2.4 | (1.3) | 7.8 | 3.2 | (8.2) |
| Net Income From Continuing Ops | 176.5 | 154.6 | 141.2 | 51.3 | 125.8 | 47.0 | 111.7 | 142.9 | 159.1 | 144.2 | 125.0 | 144.6 | 294.4 | 209.5 | 104.3 | 127.7 | 157.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 176.5 | 154.6 | 141.2 | 51.3 | 125.8 | 47.0 | 111.7 | 142.9 | 159.1 | 144.2 | 125.0 | 144.6 | 294.4 | 209.5 | 104.3 | 127.7 | 157.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 176.3 | 148.3 | 141.0 | 51.2 | 125.8 | 47.0 | 111.7 | 142.9 | 159.2 | 144.3 | 125.0 | 144.6 | 294.4 | 209.5 | 104.9 | 127.7 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.2 | 6.2 | 0.2 | 0.1 | (0.0) | 0.0 | (0.0) | (0.0) | (0.1) | (0.1) | (0.0) | (0.0) | 0.1 | (0.0) | (0.7) | 0.0 | (0.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 176.3 | 148.3 | 141.0 | 51.2 | 125.8 | 47.0 | 111.7 | 142.9 | 159.2 | 144.3 | 125.0 | 144.6 | 294.4 | 209.5 | 104.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 220.6 | - | 220.6 | 220.6 | 220.4 | - | 220.2 | 220.2 | 220.0 | - | 215.1 | 215.1 | 212.0 | - | 203.1 | 194.0 | 191.9 | - | ||||||||||||||||||||||
| Shares Diluted | 221.6 | - | 221.1 | 220.9 | 220.7 | - | 220.4 | 220.2 | 220.1 | - | 215.3 | 215.2 | 212.3 | - | 204.1 | 194.8 | 192.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 234.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 101.1 | 100.7 | 99.0 | 96.4 | 91.5 | 81.9 | 76.0 | 75.3 | 68.3 | 70.9 | 82.4 | 103.2 | 91.6 | 67.1 | 68.9 | 75.9 | 73.4 | 63.8 | 62.7 |
| Depreciation & Amortization | 527.7 | 521.1 | 487.7 | 574.2 | 503.4 | 476.0 | 442.9 | 447.1 | 291.4 | 253.3 | 276.5 | 280.3 | 237.1 | 121.8 | 44.4 | 20.5 | 17.4 | 18.4 | 23.1 |
| Amortization of Intangibles | 169.4 | 174.7 | 186.7 | 247.5 | 229.2 | 236.6 | 226.2 | 272.0 | 174.1 | 157.8 | 163.8 | 180.8 | 174.0 | 86.1 | 24.9 | 4.7 | 1.3 | 6.6 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | 41.4 | 0.6 | 5.4 | 53.1 | 135.8 | 62.2 | - | - | - | - | - |
| Total Operating Expenses | 953.7 | 917.1 | 852.2 | 1,018.0 | 867.0 | 726.7 | 691.6 | 731.1 | 526.5 | 489.7 | 621.7 | 580.8 | 637.4 | 352.7 | 299.5 | 186.9 | 164.3 | 147.2 | 142.0 |
| 94.3 |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| Interest Expense | 300.9 | 291.3 | 277.4 | 291.9 | 219.2 | 196.8 | 210.1 | 233.3 | 178.4 | 165.8 | 183.4 | 194.3 | 178.1 | 103.7 | 46.4 | 18.2 | 15.5 | 14.5 | 18.6 |
| Income From Equity Investments | 17.2 | 18.0 | 17.9 | 19.6 | 29.5 | (10.8) | (18.6) | 23.2 | 61.5 | 64.8 | 64.7 | 51.0 | 44.1 | 52.7 | 62.4 | 51.2 | 31.0 | 13.4 | 14.2 |
| Other Non-Operating Income | (249.0) | (294.6) | (238.5) | 29.0 | 14.1 | (166.3) | (72.5) | (168.9) | 79.5 | (70.8) | (41.7) | (141.2) | (42.3) | (41.6) | 39.1 | 67.5 | 18.1 | 8.0 | 1.0 |
| Pre-Tax Income | 558.5 | 504.8 | 492.3 | 752.3 | 626.2 | 438.6 | 445.2 | 332.8 | 438.8 | 287.8 | 278.1 | 216.4 | 228.8 | 95.6 | 91.9 | 190.3 | 111.0 | - | - |
| 37.2 |
| 25.8 |
| 22.8 |
| 23.5 |
| Net Income From Continuing Ops | 523.6 | 472.9 | 460.6 | 708.3 | 598.5 | 410.1 | 466.0 | 306.5 | 424.3 | 285.1 | 203.5 | 178.7 | 211.2 | 94.3 | 85.2 | 153.0 | 85.2 | 61.9 | 70.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 33.3 | 38.2 | (24.7) | (13.9) | (10.2) | 8.7 | 8.4 |
| Net Income | 523.6 | 472.9 | 460.6 | 708.3 | 598.5 | 410.1 | 466.0 | 306.5 | 424.3 | 285.1 | 274.8 | 185.2 | 246.1 | 132.2 | 62.8 | 139.1 | 75.0 | 70.6 | 78.6 |
| Net Income Attributable To Parent | 516.8 | 466.4 | 460.8 | 708.3 | 599.1 | 410.0 | 455.4 | 305.2 | 411.6 | 277.3 | 267.7 | 172.3 | 239.8 | 98.9 | 62.1 | 139.1 | 74.0 | 69.0 | 78.0 |
| Less: Minority Interest | 6.8 | 6.6 | (0.2) | (0.1) | (0.7) | 0.1 | 10.6 | 1.3 | 12.8 | 7.8 | 7.1 | 13.0 | 6.4 | 32.9 | 0.6 | (1.9) | (0.3) | (0.7) | (1.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 516.8 | 466.4 | 460.8 | 708.3 | 599.1 | 410.0 | 455.4 | 305.2 | 411.2 | 276.5 | 266.9 | 171.7 | 238.8 | 98.1 | 61.6 | 136.9 | 73.5 | 67.9 | 78.0 |
| 1.86 |
| 1.74 |
| 1.98 |
| EPS Diluted | 2.33 | - | - | - | - | - | - | - | - | - | 2.49 | 1.61 | 2.39 | 1.41 | 1.28 | 3.42 | 1.86 | 1.74 | 1.95 |
| Shares Basic | 220.6 | 220.5 | 220.2 | 215.4 | 199.6 | 182.5 | 174.5 | 171.0 | 117.5 | 107.8 | 106.7 | 105.7 | 98.8 | 68.7 | 47.4 | 39.8 | 39.5 | 39.0 | 39.2 |
| Shares Diluted | 221.6 | 221.1 | 220.5 | 215.8 | 200.4 | 183.1 | 174.8 | 171.3 | 117.7 | 108.0 | 107.1 | 106.5 | 99.8 | 69.7 | 48.1 | 40.1 | 40.0 | 39.7 | 40.2 |
| - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | 209.9 | 223.9 | 85.9 | 94.3 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.6 |
| 19.8 |
| 20.5 |
| 22.1 |
| 18.3 |
| 19.4 |
| 17.5 |
| 20.7 |
| 17.1 |
| 17.2 |
| 19.7 |
| 21.3 |
| 17.4 |
| 15.9 |
| 16.4 |
| 18.6 |
| 17.7 |
| 17.2 |
| 17.5 |
| 18.4 |
| 24.2 |
| 15.7 |
| 21.0 |
| 115.4 |
| 135.7 |
| 115.7 |
| 114.3 |
| 110.3 |
| 110.9 |
| 108.4 |
| 107.5 |
| 116.2 |
| 111.6 |
| 109.5 |
| 113.6 |
| 112.4 |
| 93.3 |
| 67.8 |
| 64.3 |
| 66.0 |
| 64.0 |
| 64.0 |
| 62.8 |
| 62.4 |
| 62.7 |
| 62.8 |
| 66.6 |
| 52.7 |
| 69.8 |
| 55.2 |
| 57.6 |
| 54.0 |
| 54.4 |
| 54.5 |
| 56.8 |
| 60.5 |
| 68.0 |
| 64.5 |
| 70.1 |
| 69.4 |
| 55.8 |
| 40.5 |
| 39.0 |
| 38.8 |
| 43.7 |
| 38.4 |
| 38.0 |
| 37.7 |
| 38.2 |
| 38.1 |
| 41.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 1.7 |
| 2.7 |
| (0.0) |
| (0.5) |
| 0.1 |
| 1.0 |
| 0.1 |
| - |
| 0.0 |
| - |
| 198.6 |
| 200.5 |
| 188.0 |
| 171.2 |
| 166.9 |
| 178.0 |
| 162.2 |
| 158.4 |
| 193.0 |
| 175.8 |
| 198.4 |
| 179.2 |
| 177.7 |
| 185.3 |
| 110.9 |
| 109.2 |
| 121.0 |
| 111.7 |
| 115.2 |
| 128.0 |
| 134.9 |
| 144.6 |
| 136.5 |
| 160.7 |
| 48.7 |
| 49.3 |
| 51.6 |
| 52.8 |
| 52.5 |
| 52.2 |
| 52.5 |
| 53.7 |
| 58.6 |
| 59.7 |
| 61.3 |
| 57.3 |
| 41.7 |
| 41.3 |
| 38.1 |
| 40.4 |
| 41.2 |
| 42.2 |
| 42.0 |
| 43.9 |
| 44.3 |
| 46.8 |
| 4.8 |
| (6.7) |
| 5.7 |
| (0.2) |
| (9.7) |
| (8.5) |
| 1.7 |
| 34.0 |
| (45.8) |
| 8.0 |
| 5.8 |
| 4.0 |
| 5.5 |
| 15.3 |
| 18.4 |
| 12.6 |
| 15.3 |
| 16.9 |
| 16.3 |
| 15.7 |
| 15.8 |
| 16.5 |
| 16.8 |
| 16.4 |
| (69.7) |
| 9.2 |
| (19.0) |
| (86.8) |
| 12.6 |
| 15.2 |
| (9.4) |
| (91.0) |
| 15.4 |
| (73.6) |
| (56.8) |
| (53.9) |
| 118.7 |
| (14.2) |
| (6.3) |
| (18.8) |
| 11.8 |
| (29.4) |
| (27.4) |
| (25.7) |
| 40.2 |
| (22.4) |
| (29.9) |
| 164.1 |
| 104.7 |
| 146.9 |
| 129.6 |
| 57.4 |
| 142.0 |
| 155.4 |
| 122.8 |
| 25.0 |
| 150.9 |
| 46.0 |
| 69.2 |
| 66.7 |
| 206.7 |
| 84.3 |
| 85.7 |
| 62.1 |
| 97.0 |
| 66.2 |
| 66.1 |
| 58.5 |
| - |
| - |
| 26.7 |
| 99.6 |
| 138.6 |
| 120.3 |
| 51.6 |
| 134.6 |
| 149.4 |
| 115.2 |
| 66.7 |
| 129.8 |
| 41.8 |
| 66.1 |
| 68.8 |
| 195.3 |
| 81.6 |
| 79.4 |
| 68.1 |
| 97.2 |
| 64.4 |
| 63.7 |
| 59.8 |
| 45.2 |
| 63.2 |
| 34.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.6 |
| 138.6 |
| 120.3 |
| 51.6 |
| 134.6 |
| 149.4 |
| 115.2 |
| 66.7 |
| 129.8 |
| 41.8 |
| 66.1 |
| 68.8 |
| 195.3 |
| 81.6 |
| 79.4 |
| 68.1 |
| 74.5 |
| 83.7 |
| 67.1 |
| 59.8 |
| 48.5 |
| 112.3 |
| 53.2 |
| 157.0 |
| 99.6 |
| 138.5 |
| 120.2 |
| 51.6 |
| 134.6 |
| 149.4 |
| 105.3 |
| 66.1 |
| 129.4 |
| 41.3 |
| 66.0 |
| 68.5 |
| 193.3 |
| 77.3 |
| 75.7 |
| 65.3 |
| 75.2 |
| 80.3 |
| 64.3 |
| 57.5 |
| 47.7 |
| 110.9 |
| 51.7 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 9.9 |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.1 |
| 0.3 |
| 2.0 |
| 4.2 |
| 3.7 |
| 2.8 |
| (0.7) |
| 3.4 |
| 2.8 |
| 2.3 |
| 0.8 |
| 1.4 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.7 |
| 157.0 |
| 99.6 |
| 138.5 |
| 120.2 |
| 51.6 |
| 134.6 |
| 149.4 |
| 105.3 |
| 66.1 |
| 129.3 |
| 41.3 |
| 66.0 |
| 68.5 |
| 193.2 |
| 77.2 |
| 75.6 |
| 65.2 |
| 75.1 |
| 80.0 |
| 64.1 |
| 57.3 |
| 47.6 |
| 110.6 |
| 51.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 185.4 |
| 180.1 |
| 176.6 |
| - |
| 175.0 |
| 173.4 |
| 173.2 |
| - |
| 172.2 |
| 171.3 |
| 167.2 |
| - |
| 108.1 |
| 108.1 |
| 108.1 |
| - |
| 108.0 |
| 107.7 |
| 107.6 |
| - |
| 107.2 |
| 106.3 |
| 186.0 |
| 180.7 |
| 177.0 |
| - |
| 175.3 |
| 173.5 |
| 173.5 |
| - |
| 172.5 |
| 171.5 |
| 167.4 |
| - |
| 108.3 |
| 108.2 |
| 108.2 |
| - |
| 108.1 |
| 107.8 |
| 107.8 |
| - |
| 107.5 |
| 106.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |