| (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 | 6.2 | 27.7 | 35.1 | 52.8 | 22.9 | 1.0 | 35.3 | 51.1 | 50.2 | (17.7) | 47.7 | 45.7 | 44.3 | 42.0 | 47.7 | 50.7 | ||||||||||||||||||||||||
| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 121.8 | 138.5 | 137.7 | 119.9 | 190.3 | 169.8 | 151.5 | 143.7 | 132.2 | 1,005.4 | 995.9 | 981.3 | 984.4 | 974.1 | 958.5 | 914.4 | 958.5 | 1,047.7 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | 117.7 | 113.3 | 118.6 | (15.6) | (14.4) | 15.1 | - | 194.0 | 246.8 | 256.2 | 262.4 | 249.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | 8.6 | 9.6 | 9.7 | 4.1 | 2.3 | 0.1 | 0.0 | 0.0 | 8.3 | 7.8 | 6.9 | 6.9 | 17.9 | 13.3 | 9.7 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | - | (57.6) | (11.1) | (12.8) | 17.3 | (13.6) | (10.1) | (3.3) | 0.3 | (30.8) | (18.8) | (27.5) | (20.0) | (2.0) | (0.9) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 3.99 | 3.95 | (0.75) | (1.16) | 0.50 | (0.04) | (0.03) | 0.00 | 0.02 | 2.02 | 2.68 | 1.52 | 2.06 | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | 194.8 | 171.4 | 277.5 | 69.1 | 63.6 | 79.1 | - | 560.2 | 579.9 | 562.5 | 545.0 | 540.9 | 504.2 | - | |||
| 50.0 |
| 46.7 |
| 42.9 |
| 40.4 |
| 39.8 |
| 38.6 |
| 37.3 |
| 37.2 |
| 38.3 |
| (540.6) |
| 229.8 |
| 224.2 |
| 230.2 |
| (608.2) |
| 242.5 |
| 250.2 |
| 247.7 |
| 255.2 |
| 254.6 |
| 249.1 |
| 246.5 |
| 249.5 |
| 248.9 |
| 251.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | 10.5 | 7.5 | 7.8 | 8.2 | 9.0 | 7.8 | 7.6 | 8.5 | 8.4 | 8.2 | 7.9 | 8.4 | 10.4 | 10.8 | 9.0 | 9.5 | |||||||||||||||||||||||
| Depreciation & Amortization | - | 13.6 | 16.2 | 16.4 | 12.1 | 14.2 | 21.4 | 22.1 | 19.5 | 7.0 | 17.8 | 17.0 | 16.3 | 15.5 | 85.4 | 34.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | 129.4 | 98.0 | 47.4 | 33.4 | 29.8 | 46.8 | 52.2 | 49.2 | 12.4 | 44.3 | 43.7 | 42.2 | 41.4 | 113.7 | 63.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2.0 | - | 18.2 | 29.6 | 9.7 | 42.4 | 17.7 | 28.6 | 29.0 | 105.9 | 3.4 | 2.0 | 2.1 | 199.2 | (66.0) | (12.8) | (1.8) | (1.6) | (5.8) | (4.0) | (4.2) | (18.7) | 1.3 | 1.2 | 1.9 | - | - | - | - | - | 47.0 | 49.4 | 53.4 | 17.3 | 59.2 | 59.7 | 57.8 | 60.1 | 58.7 | 64.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | 3.5 | 1.5 | 1.5 | 2.1 | 2.2 | 2.3 | 2.5 | 2.6 | 2.7 | 2.5 | 2.5 | 2.1 | 2.0 | 0.9 | 0.6 | 0.6 | - | - | - | - | (10.3) | 3.0 | 2.8 | 4.5 | (8.6) | 2.8 | 3.1 | 2.7 | (7.8) | 2.7 | 2.9 | 2.2 | 2.1 | 2.0 | 2.0 | 2.2 | 2.0 | 2.2 | 1.8 |
| Interest Expense | - | 15.7 | 14.0 | 18.0 | 11.7 | 12.9 | 16.3 | 16.8 | 13.4 | (0.7) | 8.3 | 9.7 | 9.7 | 8.0 | 9.7 | 41.5 | 14.6 | 14.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.4 | 8.3 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | (4.6) | 0.9 | (0.1) | (0.5) | 1.3 | (4.0) | (1.3) | (1.6) | (0.6) | (2.0) | (1.4) | (3.6) | (8.4) | (1.3) | (2.0) | (1.0) | |||||||||||||||||||||||
| Pre-Tax Income | (6.5) | 96.2 | (79.4) | (11.4) | (21.2) | (30.9) | (31.2) | (63.3) | (9.9) | (178.8) | (4.5) | (0.3) | (9.9) | (212.4) | 16.6 | 299.2 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | (63.0) | (0.1) | 5.6 | (0.1) | (2.3) | (3.8) | (2.2) | (2.7) | (1.9) | (6.2) | (0.4) | (4.2) | (7.1) | (17.6) | 46.0 | (4.1) | (3.7) | (2.0) | (2.8) | (5.1) | (3.4) | (2.7) | (2.0) | (2.0) | (1.4) | (3.1) | (1.8) | 3.0 | 12.9 | 26.2 | (4.3) | (34.5) | (16.0) | (4.9) | (5.0) | (5.0) | (2.4) | (3.5) | (7.1) |
| Net Income From Continuing Ops | (6.5) | 159.2 | (79.3) | (17.0) | (21.2) | (28.5) | (27.3) | (61.1) | (7.2) | (176.9) | 1.7 | 0.1 | (5.8) | (205.3) | 34.2 | 253.2 | 10.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | 382.3 | - | 9.4 | - | 7.3 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (7.7) | 318.7 | 303.0 | (17.0) | (11.7) | (7.6) | (20.1) | (61.1) | (7.2) | (153.4) | 1.7 | 0.1 | (5.8) | (205.3) | 34.2 | 253.2 | 10.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (7.7) | 297.3 | 283.1 | (19.3) | (13.9) | (11.3) | (21.9) | (60.5) | (10.2) | (151.5) | (2.3) | (3.6) | (8.8) | (198.4) | 29.1 | 235.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (7.7) | 300.5 | 286.7 | (19.3) | (13.9) | (9.8) | (21.9) | (60.5) | (10.2) | (151.5) | (2.3) | (3.6) | (8.8) | (201.1) | 29.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.05) | - | 2.04 | (0.14) | (0.10) | - | (0.16) | (0.43) | (0.07) | - | (0.02) | (0.02) | (0.06) | - | 0.19 | 1.58 | 0.05 | - | (0.03) | (0.13) | 0.14 | - | 0.01 | 0.02 | 0.03 | - | 0.01 | 0.40 | 1.88 | - | 3.73 | 0.02 | - | - | 0.11 | 0.10 | - | - | - | 1.42 |
| EPS Diluted | (0.05) | - | 2.04 | (0.14) | (0.10) | - | (0.16) | (0.43) | (0.07) | - | (0.02) | (0.02) | (0.06) | - | 0.19 | 1.57 | 0.05 | - | ||||||||||||||||||||||
| Shares Basic | 140.4 | - | 138.9 | 137.3 | 136.9 | - | 136.7 | 139.8 | 140.6 | - | 143.3 | 144.2 | 145.8 | - | 149.6 | 149.6 | 149.8 | - | ||||||||||||||||||||||
| Shares Diluted | 140.4 | - | 138.9 | 137.3 | 136.9 | - | 136.7 | 139.8 | 140.6 | - | 143.3 | 144.2 | 145.8 | - | 151.2 | 150.4 | 150.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | 34.5 | 45.9 | 21.8 | 56.6 | 39.0 | 50.7 | 48.5 | 112.9 | 21.2 | 19.0 | 18.4 | 214.8 | 19.4 | 22.0 | 21.3 | 20.0 | 15.9 | 16.6 | 16.6 | 1.6 | 20.6 | 20.2 | 21.2 | - | - | - | - | - | 143.4 | 146.8 | 145.9 | 114.6 | 151.7 | 148.9 | 145.0 | 147.8 | 143.6 | 145.1 |
| EBIT | 2.0 | - | 18.2 | 29.6 | 9.7 | 42.4 | 17.7 | 28.6 | 29.0 | 105.9 | 3.4 | 2.0 | 2.1 | 199.2 | (66.0) | (12.8) | (1.8) | (1.6) | (5.8) | |||||||||||||||||||||
| 1,128.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | 34.0 | 32.8 | 32.9 | 39.7 | 33.2 | 10.5 | 7.1 | 5.8 | 43.7 | 46.8 | 46.3 | 44.1 | 45.7 | 49.6 | 50.9 | 53.4 | 56.6 | 80.4 |
| Depreciation & Amortization | - | 58.3 | 77.1 | 58.1 | 159.0 | 84.7 | 78.0 | 64.0 | 49.4 | 366.2 | 333.1 | 306.3 | 282.6 | 291.9 | 325.2 | - | 408.2 | 412.3 | 361.7 |
| Amortization of Intangibles | - | 0.9 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | 19.1 | 3.8 | 11.1 | 14.3 | 10.4 | 14.3 | 7.4 | 12.1 | 18.3 | 9.3 | 14.2 | 21.7 |
| Total Operating Expenses | - | 308.1 | 178.0 | 142.6 | 270.4 | 185.5 | 165.8 | 128.6 | 108.7 | 811.5 | 749.1 | 725.1 | 722.0 | 725.0 | 779.5 | 779.1 | 856.0 | 965.3 | 1,096.5 |
| 179.0 |
| 135.3 |
| 102.6 |
| 82.4 |
| 31.6 |
| 9.8 |
| 8.4 |
| 19.5 |
| Interest Expense | - | 59.4 | 59.4 | 26.9 | 73.8 | 52.9 | 27.5 | 18.6 | 19.6 | 194.6 | 196.4 | 199.7 | 221.0 | 237.0 | 229.4 | 272.3 | 276.5 | 297.4 | 300.9 |
| Income From Equity Investments | - | - | - | - | - | 30.4 | 27.6 | 1.5 | 0.0 | 0.0 | - | - | - | 0.9 | (4.4) | (17.7) | (23.1) | (11.4) | (4.7) |
| Other Non-Operating Income | - | (4.2) | (5.6) | (7.7) | (12.8) | 3.2 | (3.6) | (2.1) | 0.1 | 7.7 | 6.1 | 0.4 | (0.8) | 2.7 | 17.5 | - | - | - | - |
| Pre-Tax Income | (1.1) | (15.8) | (135.2) | (193.6) | 109.4 | (18.6) | (15.9) | (3.2) | 3.7 | 316.2 | 464.4 | 63.9 | 47.4 | 32.6 | (19.6) | (142.2) | (177.6) | (218.0) | - |
| (5.9) |
| (16.8) |
| (20.5) |
| (57.0) |
| Net Income From Continuing Ops | 56.4 | 41.7 | (124.2) | (180.8) | 92.2 | (5.0) | (5.8) | 0.1 | 3.4 | 47.5 | 89.5 | 91.4 | 67.5 | 34.6 | (18.8) | (136.2) | (160.8) | (197.5) | (117.7) |
| Net Income From Discontinued Ops | - | 551.2 | 28.2 | 23.5 | - | - | - | - | - | - | - | 0.0 | 0.0 | 203.2 | 214.1 | 78.1 | 71.2 | 152.7 | 744.7 |
| Net Income | 596.9 | 593.0 | (96.0) | (157.3) | 92.2 | (5.0) | (5.8) | 0.1 | 3.4 | 347.1 | 483.3 | 272.0 | 356.1 | 237.8 | 195.4 | (58.2) | (89.6) | (44.8) | 627.0 |
| Net Income Attributable To Parent | 553.3 | 547.2 | (104.0) | (166.2) | 74.6 | (5.9) | (5.0) | 0.3 | 3.2 | 315.8 | 430.4 | 248.7 | 309.2 | 207.3 | 132.5 | (57.1) | (71.7) | (64.3) | 412.0 |
| Less: Minority Interest | - | - | - | - | - | - | (0.0) | (0.0) | (0.0) | 31.3 | 52.9 | 23.3 | 46.9 | 30.5 | 62.9 | (1.1) | (17.9) | 19.5 | 215.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | 7.3 | 8.6 | 8.6 | 12.0 | 11.8 | 7.9 | 2.8 | 49.9 | 45.9 | 53.6 | 50.6 | 53.7 |
| Net Income To Common Shareholders | 560.2 | 554.0 | (102.5) | (166.2) | 75.7 | (5.9) | (5.0) | 0.3 | 3.2 | 306.9 | 417.8 | 236.0 | 300.2 | 203.7 | 82.1 | (103.2) | (125.3) | (114.8) | 351.3 |
| - |
| - |
| - |
| EPS Diluted | 3.99 | 3.87 | (0.75) | (1.16) | 3.87 | (0.04) | (0.03) | 0.00 | 0.02 | 2.02 | 2.67 | 1.52 | 2.06 | - | - | - | - | - | - |
| Shares Basic | 140.4 | 138.3 | 138.5 | 143.6 | 138.3 | 149.5 | 148.6 | 148.5 | 148.5 | 151.6 | 156.0 | 155.2 | 145.6 | 145.3 | 134.5 | 119.3 | 116.4 | 114.3 | - |
| Shares Diluted | 140.4 | 141.1 | 138.5 | 143.6 | 141.1 | 149.5 | 148.6 | 148.6 | 148.6 | 152.1 | 156.4 | 155.6 | 146.0 | 145.5 | 134.5 | 119.3 | 116.4 | 114.3 | - |
| 510.8 |
| 494.7 |
| 393.3 |
| EBIT | - | - | 117.7 | 113.3 | 118.6 | (15.6) | (14.4) | 15.1 | - | 194.0 | 246.8 | 256.2 | 262.4 | 249.0 | 179.0 | 135.3 | 102.6 | 82.4 | 31.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 8.9 |
| 7.4 |
| 6.3 |
| 5.5 |
| 1.6 |
| 1.6 |
| 1.8 |
| (24.9) |
| 10.6 |
| 11.5 |
| 9.8 |
| (32.0) |
| 12.5 |
| 13.9 |
| 11.4 |
| 12.1 |
| 10.5 |
| 10.1 |
| 11.0 |
| 11.6 |
| 11.6 |
| 11.6 |
| 23.1 |
| 21.6 |
| 21.7 |
| 20.6 |
| 20.7 |
| 20.3 |
| 19.3 |
| 19.0 |
| 19.3 |
| (219.0) |
| 97.5 |
| 91.9 |
| 93.6 |
| (237.1) |
| 96.4 |
| 97.5 |
| 92.5 |
| 97.3 |
| 92.5 |
| 89.2 |
| 87.2 |
| 87.7 |
| 84.8 |
| 80.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.6 |
| 4.2 |
| 1.6 |
| 6.3 |
| 4.0 |
| 3.6 |
| 5.1 |
| (9.3) |
| 5.8 |
| 4.4 |
| 3.0 |
| 4.5 |
| 2.3 |
| 2.7 |
| 1.7 |
| 5.7 |
| 1.5 |
| 5.5 |
| 51.8 |
| 48.3 |
| 48.7 |
| 44.4 |
| 44.0 |
| 57.4 |
| 36.0 |
| 36.0 |
| 36.5 |
| (435.5) |
| 191.2 |
| 184.1 |
| 188.8 |
| (482.0) |
| 195.5 |
| 200.8 |
| 194.3 |
| 237.9 |
| 195.4 |
| 189.4 |
| 188.7 |
| 189.4 |
| 190.2 |
| 186.8 |
| 12.7 |
| 12.6 |
| 12.7 |
| 8.9 |
| 7.1 |
| 5.8 |
| 5.7 |
| (104.4) |
| 42.0 |
| 39.5 |
| 41.4 |
| (123.6) |
| 45.5 |
| 49.9 |
| 47.8 |
| 49.2 |
| 50.7 |
| 46.9 |
| 47.9 |
| 50.5 |
| 49.4 |
| 48.9 |
| 8.2 |
| 7.8 |
| 7.6 |
| 7.6 |
| 7.5 |
| 7.0 |
| 6.9 |
| 6.9 |
| 6.7 |
| 1.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.6 |
| 2.0 |
| 0.4 |
| (2.3) |
| (0.8) |
| (0.2) |
| (0.4) |
| (2.7) |
| 0.3 |
| 0.2 |
| 0.1 |
| (0.1) |
| (0.3) |
| 0.2 |
| 0.2 |
| 0.1 |
| 6.9 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.6 |
| 4.9 |
| 6.1 |
| (4.9) |
| (6.9) |
| (23.1) |
| 16.3 |
| (18.9) |
| (0.7) |
| 1.1 |
| 2.5 |
| (366.5) |
| 0.9 |
| 68.2 |
| 294.3 |
| (690.5) |
| 630.1 |
| 2.8 |
| 61.2 |
| 271.1 |
| 17.5 |
| 15.1 |
| 12.6 |
| 412.3 |
| 12.1 |
| 22.3 |
| (9.5) |
| (7.9) |
| (9.0) |
| 21.4 |
| (20.4) |
| 5.7 |
| 4.4 |
| 4.6 |
| (365.1) |
| 4.0 |
| 70.0 |
| 291.3 |
| (80.7) |
| 31.8 |
| 6.9 |
| 45.4 |
| (12.5) |
| 22.4 |
| 20.1 |
| 17.5 |
| 20.8 |
| 15.5 |
| 29.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| (4.8) |
| (20.4) |
| 21.4 |
| (15.4) |
| 2.0 |
| 3.1 |
| 4.6 |
| (365.1) |
| 4.0 |
| 70.0 |
| 291.3 |
| (703.4) |
| 603.9 |
| 7.2 |
| 95.7 |
| 286.2 |
| 22.1 |
| 21.6 |
| 17.2 |
| 177.4 |
| 30.0 |
| 246.0 |
| 8.1 |
| (1.4) |
| (5.0) |
| (19.7) |
| 20.2 |
| (53.0) |
| 2.0 |
| 39.3 |
| 6.7 |
| (340.3) |
| 2.0 |
| 64.5 |
| 274.1 |
| (655.6) |
| 570.0 |
| 5.0 |
| 83.8 |
| 264.4 |
| 19.6 |
| 18.1 |
| 13.7 |
| 164.4 |
| 15.5 |
| 224.4 |
| - |
| - |
| - |
| (6.4) |
| 0.2 |
| 3.9 |
| 2.3 |
| (24.7) |
| 2.0 |
| 5.5 |
| 17.2 |
| (47.9) |
| 33.9 |
| 2.1 |
| 11.9 |
| 21.8 |
| 2.5 |
| 3.5 |
| 3.5 |
| 13.0 |
| 14.5 |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 5.2 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.2 |
| 4.3 |
| 2.8 |
| 239.1 |
| 8.2 |
| (1.4) |
| (5.0) |
| (19.7) |
| 20.2 |
| (14.5) |
| 2.0 |
| 3.1 |
| 4.4 |
| (332.5) |
| 2.0 |
| 59.2 |
| 271.6 |
| (648.1) |
| 567.0 |
| 2.8 |
| 81.5 |
| 262.1 |
| 17.4 |
| 15.8 |
| 11.5 |
| 162.0 |
| 11.2 |
| 221.4 |
| (0.03) |
| (0.13) |
| 0.14 |
| - |
| 0.01 |
| 0.02 |
| 0.03 |
| - |
| 0.01 |
| 0.40 |
| 1.88 |
| - |
| 3.73 |
| 0.02 |
| - |
| - |
| 0.11 |
| 0.10 |
| - |
| - |
| - |
| 1.41 |
| 149.8 |
| 149.2 |
| 148.9 |
| - |
| 148.5 |
| 148.5 |
| 148.5 |
| - |
| 148.4 |
| 148.4 |
| 144.2 |
| - |
| 152.0 |
| 152.0 |
| 151.9 |
| - |
| 156.3 |
| 156.3 |
| 156.3 |
| - |
| 156.1 |
| 156.4 |
| 149.8 |
| 149.2 |
| 149.0 |
| - |
| 148.6 |
| 148.6 |
| 148.6 |
| - |
| 148.6 |
| 148.6 |
| 144.4 |
| - |
| 152.2 |
| 152.1 |
| 152.0 |
| - |
| 156.8 |
| 156.7 |
| 156.8 |
| - |
| 156.5 |
| 156.8 |
| (4.0) |
| (4.2) |
| (18.7) |
| 1.3 |
| 1.2 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| 47.0 |
| 49.4 |
| 53.4 |
| 17.3 |
| 59.2 |
| 59.7 |
| 57.8 |
| 60.1 |
| 58.7 |
| 64.4 |