| (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 | 516.0 | 535.5 | 571.4 | 547.5 | 540.5 | 590.1 | 613.6 | 593.4 | 651.7 | 625.4 | 636.5 | 641.8 | 662.9 | 704.2 | 632.5 | 619.9 | ||||||||||||||||||||||||
| (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 | 2,170.4 | 2,194.8 | 2,448.7 | 2,566.7 | 2,420.0 | 1,579.2 | 1,328.1 | 1,961.7 | 2,002.9 | 1,796.2 | 1,931.5 | 2,273.7 | 2,300.7 | 2,205.6 | 2,034.3 | 1,843.6 | 1,610.1 | 1,231.0 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 312.9 | 385.3 | 394.1 | 672.4 | 667.4 | 223.8 | (82.9) | 259.5 | 372.3 | 331.9 | 368.1 | 361.4 | 544.2 | 443.5 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 2.2 | 2.8 | 7.2 | 9.4 | 2.0 | 0.1 | 0.1 | 0.4 | 0.2 | 0.1 | 0.0 | 1.5 | 1.7 | 1.0 | 0.2 | 0.4 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 17.3 | 18.8 | 15.9 | 8.3 | 54.0 | 0.4 | 0.0 | (0.2) | 0.0 | 0.2 | 0.0 | 0.0 | - | 1.4 | (1.1) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 626.0 | 684.7 | 679.6 | 940.4 | 944.1 | 488.6 | 230.5 | 568.6 | 652.5 | 600.9 | 704.6 | 685.4 | 818.8 | 708.4 | 592.6 | 573.3 | |||
| 463.4 |
| 482.7 |
| 415.4 |
| 362.4 |
| 318.6 |
| 366.5 |
| 355.7 |
| 255.2 |
| 350.8 |
| 453.3 |
| 464.7 |
| 517.1 |
| 526.6 |
| 531.8 |
| 497.8 |
| 516.1 |
| 457.1 |
| 483.2 |
| 453.2 |
| 398.7 |
| 461.1 |
| 527.4 |
| 552.1 |
| 439.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 24.0 | 20.8 | 21.4 | 20.4 | 20.6 | 17.7 | 21.9 | 20.6 | 22.1 | 17.8 | 20.1 | 20.1 | 21.1 | 18.0 | 21.4 | 22.5 | 18.6 | |||||||||||||||||||||||
| Depreciation & Amortization | 82.4 | 76.3 | 78.2 | 76.3 | 68.6 | 80.5 | 73.0 | 66.5 | 65.5 | 68.4 | 65.4 | 68.6 | 65.6 | 74.2 | 70.7 | 67.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 494.2 | 438.2 | 466.4 | 458.7 | 446.2 | 574.7 | 512.5 | 475.9 | 491.4 | 509.7 | 471.1 | 457.9 | 455.6 | 484.5 | 451.3 | 442.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 21.9 | 97.3 | 105.0 | 88.7 | 94.3 | 15.3 | 101.1 | 117.4 | 160.3 | 115.7 | 165.4 | 183.9 | 207.3 | 219.7 | 181.2 | 177.3 | 89.3 | 65.7 | 66.7 | 55.0 | 36.3 | 45.6 | 39.3 | (35.1) | (132.7) | 36.0 | 50.4 | 68.4 | 104.7 | 49.3 | 74.6 | 88.2 | 160.2 | 78.4 | 65.7 | 79.5 | 108.3 | 126.5 | 96.4 | 90.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.3 | 0.6 | 0.7 | 0.6 | 0.9 | 1.7 | 2.2 | 2.1 | 1.3 | 1.3 | 2.7 | 2.6 | 2.8 | 1.5 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 11.7 | 11.0 | 11.0 | 9.3 | 8.4 | 8.7 | 9.5 | 9.3 | 7.7 | 6.2 | 7.7 | 9.4 | 12.7 | 9.0 | 9.2 | 9.4 | 9.7 | 9.6 | ||||||||||||||||||||||
| Income From Equity Investments | 4.3 | 20.0 | 4.5 | (1.5) | (2.0) | (1.9) | (2.3) | (0.2) | (0.6) | 2.3 | (1.8) | (2.0) | 0.1 | 1.1 | 2.1 | 1.6 | ||||||||||||||||||||||||
| Other Non-Operating Income | 10.3 | (1.4) | (0.1) | 0.0 | 0.6 | 0.2 | (0.7) | (1.0) | (0.6) | 0.4 | 0.2 | 0.2 | (0.6) | 3.0 | 0.2 | 0.6 | 0.6 | |||||||||||||||||||||||
| Pre-Tax Income | 13.4 | 87.2 | 102.7 | 66.4 | 79.7 | 20.6 | 91.0 | 105.4 | 164.5 | 113.5 | 158.8 | 175.3 | 196.9 | 216.2 | 174.7 | 170.2 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.7 | 3.3 | 5.9 | 5.3 | 4.2 | 3.0 | 4.1 | 3.9 | 4.9 | (3.4) | 3.4 | 4.0 | 4.2 | (1.7) | 6.6 | 6.3 | 42.7 | 0.2 | 0.2 | 0.0 | (0.0) | (0.1) | 0.3 | (0.1) | (0.1) | (0.3) | 0.1 | 0.2 | (0.1) | 0.0 | 0.0 | 0.0 | (0.0) | 0.2 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 10.7 | 83.8 | 96.8 | 61.0 | 75.6 | 17.6 | 86.9 | 101.5 | 159.6 | 116.8 | 155.4 | 171.3 | 192.7 | 217.9 | 168.1 | 163.9 | 38.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 10.7 | 83.8 | 96.8 | 61.0 | 75.6 | 17.6 | 86.9 | 101.5 | 159.6 | 116.8 | 155.4 | 171.3 | 192.7 | 217.9 | 168.1 | 163.9 | 38.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 9.1 | 82.7 | 95.1 | 59.4 | 74.0 | 16.3 | 86.3 | 100.2 | 158.1 | 115.4 | 153.7 | 169.8 | 191.2 | 216.9 | 167.7 | 163.5 | ||||||||||||||||||||||||
| Less: Minority Interest | 1.7 | 1.2 | 1.7 | 1.6 | 1.6 | 1.2 | 0.6 | 1.3 | 1.5 | 1.4 | 1.7 | 1.5 | 1.5 | 1.0 | 0.4 | 0.3 | 0.3 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 9.1 | 82.7 | 95.1 | 59.4 | 74.0 | 16.3 | 86.3 | 100.2 | 158.1 | 115.4 | 153.7 | 169.8 | 191.2 | 216.9 | 167.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 104.2 | 173.6 | 183.2 | 165.1 | 162.9 | 95.8 | 174.0 | 183.9 | 225.8 | 184.1 | 230.8 | 252.6 | 272.9 | 293.8 | 251.9 | 245.0 | 153.4 | 137.8 | 135.5 | 119.7 | 95.5 | 121.3 | 119.5 | 48.5 | (58.8) | 124.7 | 122.8 | 145.3 | 175.8 | 125.3 | 144.8 | 160.3 | 222.1 | 153.3 | 135.7 | 138.5 | 173.4 | 217.2 | 197.9 | 164.1 |
| EBIT | 21.9 | 97.3 | 105.0 | 88.7 | 94.3 | 15.3 | 101.1 | 117.4 | 160.3 | 115.7 | 165.4 | 183.9 | 207.3 | 219.7 | 181.2 | 177.3 | 89.3 | 65.7 | 66.7 | |||||||||||||||||||||
| 1,156.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 86.6 | 83.1 | 82.2 | 79.1 | 80.4 | 70.3 | 59.8 | 73.0 | 68.3 | 61.8 | 72.5 | 67.5 | 72.6 | 63.7 | 58.7 | 52.3 | 50.8 | 41.1 | 37.2 |
| Depreciation & Amortization | 313.2 | 299.4 | 285.4 | 268.0 | 276.7 | 264.8 | 313.4 | 309.1 | 280.2 | 269.0 | 336.5 | 324.0 | 274.6 | 264.9 | 218.1 | 160.3 | 146.9 | 117.5 | 105.3 |
| Amortization of Intangibles | - | - | - | - | 1.2 | 3.8 | 4.9 | 9.1 | 6.9 | 10.5 | 18.1 | 15.1 | 3.0 | 3.0 | 2.6 | 1.4 | 1.1 | 0.5 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,857.5 | 1,809.5 | 2,054.6 | 1,894.3 | 1,752.5 | 1,355.5 | 1,411.0 | 1,702.2 | 1,630.6 | 1,464.3 | 1,563.3 | 1,912.3 | 1,756.5 | 1,762.0 | 1,659.8 | 1,430.6 | 1,258.3 | 1,009.4 | 1,004.9 |
| 374.5 |
| 412.9 |
| 351.8 |
| 221.6 |
| 151.7 |
| 0.2 |
| 1.0 |
| 3.7 |
| Interest Expense | 43.0 | 39.7 | 35.2 | 36.1 | 37.3 | 39.2 | 45.6 | 45.9 | 40.2 | 39.4 | 30.7 | 31.2 | 33.6 | 27.0 | 28.7 | 22.0 | 30.1 | 30.8 | 22.1 |
| Income From Equity Investments | 27.3 | 21.0 | (5.0) | (1.5) | 5.6 | 2.1 | 0.9 | 2.2 | 22.2 | 13.9 | 3.5 | (49.0) | (16.6) | (24.4) | (14.7) | (3.4) | - | - | - |
| Other Non-Operating Income | 8.8 | (0.9) | (2.1) | 0.2 | 4.4 | (3.0) | (1.6) | 0.6 | (2.6) | (0.3) | (1.4) | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 269.7 | 336.0 | 381.5 | 644.5 | 642.1 | 183.8 | (129.0) | 406.7 | 367.5 | 304.4 | 339.6 | 306.2 | 497.2 | 394.9 | 334.5 | 388.9 | 322.8 | 193.1 | 134.1 |
| (0.4) |
| 1.7 |
| 0.7 |
| (0.5) |
| Net Income From Continuing Ops | 252.4 | 317.3 | 365.6 | 636.2 | 588.2 | 183.4 | (129.1) | 406.9 | 367.5 | 304.2 | 339.5 | 306.2 | 497.2 | 393.5 | 335.6 | 389.4 | 321.0 | 192.3 | 134.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 252.4 | 317.3 | 365.6 | 636.2 | 588.2 | 183.4 | (129.1) | 406.9 | 367.5 | 304.2 | 339.5 | 306.2 | 497.2 | 393.5 | 335.6 | 389.4 | 321.0 | 192.3 | 134.6 |
| Net Income Attributable To Parent | 246.3 | 311.2 | 360.9 | 630.1 | 586.2 | 182.8 | (129.2) | 399.4 | 366.6 | 303.6 | 339.4 | 306.2 | 497.2 | 393.5 | 335.6 | 389.4 | 321.0 | 192.2 | 134.2 |
| Less: Minority Interest | 6.2 | 6.1 | 4.7 | 6.1 | 2.0 | 0.6 | 0.2 | 7.5 | 0.9 | 0.6 | 0.1 | (0.0) | (0.0) | - | - | - | - | 0.2 | 0.4 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 246.3 | 311.2 | 360.9 | 630.1 | 586.2 | 182.8 | (129.2) | 399.4 | 366.6 | 303.6 | 339.4 | 306.2 | 497.2 | 393.5 | 335.6 | 389.4 | 321.0 | 192.2 | 134.2 |
| - |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.7 | 36.7 | 36.6 |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.7 | 36.7 | 36.6 |
| 498.7 |
| 339.1 |
| 256.9 |
| EBIT | 312.9 | 385.3 | 394.1 | 672.4 | 667.4 | 223.8 | (82.9) | 259.5 | 372.3 | 331.9 | 368.1 | 361.4 | 544.2 | 443.5 | 374.5 | 412.9 | 351.8 | 221.6 | 151.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.6 |
| 18.7 |
| 17.5 |
| 15.5 |
| 18.7 |
| 13.9 |
| 13.8 |
| 13.4 |
| 17.8 |
| 17.9 |
| 19.5 |
| 17.8 |
| 18.8 |
| 15.8 |
| 17.0 |
| 16.7 |
| 15.8 |
| 15.0 |
| 14.9 |
| 16.0 |
| 19.5 |
| 18.1 |
| 17.7 |
| 64.1 |
| 72.1 |
| 68.8 |
| 64.7 |
| 59.2 |
| 75.7 |
| 80.2 |
| 83.6 |
| 73.9 |
| 88.7 |
| 72.3 |
| 76.9 |
| 71.1 |
| 76.0 |
| 70.2 |
| 72.2 |
| 61.8 |
| 74.9 |
| 70.0 |
| 59.0 |
| 65.1 |
| 90.8 |
| 101.4 |
| 73.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 374.2 |
| 417.0 |
| 348.7 |
| 307.4 |
| 282.3 |
| 320.9 |
| 316.3 |
| 290.3 |
| 483.4 |
| 417.4 |
| 414.3 |
| 448.6 |
| 421.9 |
| 482.6 |
| 423.1 |
| 428.0 |
| 296.9 |
| 404.8 |
| 387.5 |
| 319.2 |
| 352.8 |
| 400.9 |
| 455.6 |
| 348.8 |
| 9.4 |
| 9.8 |
| 10.4 |
| 10.7 |
| 11.2 |
| 11.4 |
| 12.3 |
| 12.0 |
| 11.7 |
| 10.7 |
| 11.4 |
| 9.6 |
| 9.8 |
| 10.0 |
| 10.9 |
| 10.5 |
| 10.8 |
| 10.6 |
| 7.5 |
| 7.3 |
| 8.0 |
| 7.8 |
| 0.9 |
| 1.0 |
| 0.7 |
| 0.3 |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.3 |
| 7.6 |
| 6.0 |
| 4.8 |
| 3.7 |
| 3.4 |
| 3.8 |
| 2.9 |
| 3.7 |
| 2.5 |
| 1.1 |
| (0.0) |
| (0.3) |
| (0.1) |
| (1.4) |
| (1.2) |
| (0.1) |
| (0.7) |
| (0.4) |
| (0.4) |
| 0.9 |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.4) |
| (0.8) |
| (0.5) |
| (0.8) |
| (0.4) |
| (0.1) |
| (0.4) |
| 0.5 |
| - |
| - |
| - |
| 81.1 |
| 56.8 |
| 58.0 |
| 44.2 |
| 24.8 |
| 35.0 |
| 27.5 |
| (46.8) |
| (144.8) |
| 25.6 |
| 39.3 |
| 58.4 |
| 283.5 |
| 51.1 |
| 74.0 |
| 86.4 |
| 156.0 |
| 74.6 |
| 61.4 |
| 63.4 |
| 105.0 |
| 119.7 |
| 89.8 |
| 82.7 |
| 56.7 |
| 57.7 |
| 44.2 |
| 24.8 |
| 35.1 |
| 27.2 |
| (46.7) |
| (144.7) |
| 25.9 |
| 39.2 |
| 58.2 |
| 283.6 |
| 51.1 |
| 74.0 |
| 86.4 |
| 156.1 |
| 74.4 |
| 61.4 |
| 63.4 |
| 105.1 |
| 119.7 |
| 89.8 |
| 82.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.7 |
| 57.7 |
| 44.2 |
| 24.8 |
| 35.1 |
| 27.2 |
| (46.7) |
| (144.7) |
| 25.9 |
| 39.2 |
| 58.2 |
| 283.6 |
| 51.1 |
| 74.0 |
| 86.4 |
| 156.1 |
| 74.4 |
| 61.4 |
| 63.4 |
| 105.1 |
| 119.7 |
| 89.8 |
| 82.7 |
| 38.1 |
| 56.4 |
| 57.5 |
| 44.0 |
| 24.7 |
| 35.0 |
| 27.2 |
| (46.7) |
| (144.8) |
| 25.8 |
| 39.1 |
| 58.1 |
| 276.4 |
| 50.8 |
| 73.7 |
| 86.2 |
| 155.9 |
| 74.2 |
| 61.3 |
| 63.2 |
| 104.9 |
| 119.6 |
| 89.8 |
| 82.7 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 7.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 163.5 |
| 38.1 |
| 56.4 |
| 57.5 |
| 44.0 |
| 24.7 |
| 35.0 |
| 27.2 |
| (46.7) |
| (144.8) |
| 25.8 |
| 39.1 |
| 58.1 |
| 276.4 |
| 50.8 |
| 73.7 |
| 86.2 |
| 155.9 |
| 74.2 |
| 61.3 |
| 63.2 |
| 104.9 |
| 119.6 |
| 89.8 |
| 82.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| 36.3 |
| 45.6 |
| 39.3 |
| (35.1) |
| (132.7) |
| 36.0 |
| 50.4 |
| 68.4 |
| 104.7 |
| 49.3 |
| 74.6 |
| 88.2 |
| 160.2 |
| 78.4 |
| 65.7 |
| 79.5 |
| 108.3 |
| 126.5 |
| 96.4 |
| 90.4 |