| (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 | 373.9 | 461.5 | 405.6 | 402.8 | 334.2 | 426.7 | 375.2 | 376.5 | 326.8 | (60.8) | 526.8 | 530.8 | 437.4 | (290.8) | 503.3 | 643.4 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,643.8 | 1,604.1 | 1,505.2 | 1,434.2 | 1,381.6 | 1,768.8 | 1,854.6 | 2,683.8 | 2,721.7 | 2,588.7 | 2,679.8 | 2,806.2 | 2,961.3 | 2,946.2 | 2,946.9 | 3,003.9 | 2,798.0 | 2,698.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 305.1 | 310.6 | 279.2 | 216.8 | 255.9 | 58.8 | (292.4) | 252.9 | 251.8 | 232.3 | 631.9 | 273.6 | 282.4 | 290.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (5.1) | 4.9 | (9.4) | (23.7) | (89.9) | (36.5) | (58.0) | 72.3 | 32.5 | (280.2) | 77.5 | 49.9 | (8.8) | 14.8 | (107.1) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.18) | 0.04 | (0.37) | (0.65) | (0.20) | (0.93) | (1.25) | (0.88) | (0.60) | (1.78) | 0.37 | (0.23) | (0.03) | (0.14) | (0.54) | 0.11 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 478.6 | 485.6 | 453.2 | 413.6 | 429.6 | 271.9 | (23.0) | 562.2 | 570.8 | 558.3 | 976.1 | 649.6 | 688.7 | 693.3 | 666.3 | 735.0 | ||
| 525.7 |
| 270.4 |
| 596.4 |
| 531.1 |
| 370.9 |
| 541.4 |
| 447.5 |
| 314.9 |
| 550.8 |
| 745.2 |
| 653.4 |
| 698.0 |
| 587.1 |
| 747.6 |
| 663.7 |
| 712.0 |
| 598.4 |
| 727.2 |
| 644.4 |
| 672.3 |
| 544.7 |
| 713.5 |
| 669.2 |
| 708.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 66.6 | 66.8 | 66.2 | 65.7 | 63.7 | 65.7 | 63.5 | 64.4 | 59.3 | (30.8) | 87.1 | 89.3 | 89.9 | (86.4) | 90.4 | 118.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 41.5 | 44.7 | 43.9 | 43.3 | 43.0 | 43.2 | 46.2 | 42.5 | 42.1 | 10.4 | 57.7 | 64.5 | 64.2 | 2.9 | 49.9 | 60.6 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (15.3) | (3.2) | (0.1) | 0.3 | 5.8 | 5.3 | (0.3) | 0.1 | 3.3 | 14.6 | (6.2) | (0.0) | (3.9) | 7.8 | (1.9) | (1.4) | 4.9 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 39.5 | 107.5 | 80.7 | 77.4 | 45.0 | 100.1 | 66.7 | 68.4 | 43.9 | 104.2 | 69.5 | 52.4 | (9.4) | 107.9 | 80.7 | 70.9 | (3.6) | 221.7 | 48.6 | 13.4 | (224.9) | 16.5 | (75.9) | (68.6) | (164.4) | 113.6 | 47.7 | 82.5 | 9.1 | 116.5 | 51.2 | 94.0 | (9.8) | 94.7 | 28.1 | 87.9 | 21.6 | 245.3 | 60.7 | 34.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 98.5 | 99.2 | 101.1 | 96.0 | 99.4 | 100.1 | 99.7 | 100.1 | 101.7 | 83.4 | 107.4 | 104.7 | 102.5 | 72.0 | 92.6 | 86.6 | 82.8 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.7 | 0.2 | 0.1 | 0.7 | 0.2 | 0.8 | (0.8) | 0.4 | (8.8) | (9.4) | (17.3) | 12.2 | 8.8 | 59.4 | (28.0) | (26.2) | (6.0) | |||||||||||||||||||||||
| Pre-Tax Income | (58.3) | 8.5 | (64.0) | 10.9 | (54.1) | 0.9 | (33.7) | (31.2) | (69.1) | 11.4 | (51.3) | (40.1) | (103.1) | 95.2 | (39.9) | (41.9) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (8.8) | 13.7 | (14.4) | 4.5 | 1.2 | 2.0 | (5.7) | (5.8) | 0.2 | (11.7) | (0.2) | (1.3) | (10.5) | (89.5) | (21.1) | 23.4 | (2.7) | (0.4) | (6.9) | (0.4) | (28.7) | (25.0) | (29.5) | (19.2) | 15.8 | 13.4 | 30.1 | (29.1) | 57.8 | (24.5) | 6.9 | 4.8 | 45.4 | (293.1) | 16.3 | 18.4 | (21.8) | 39.9 | (3.6) | (21.7) |
| Net Income From Continuing Ops | (49.4) | (5.2) | (49.6) | 6.3 | (55.3) | (1.1) | (28.1) | (25.4) | (69.2) | 23.0 | (51.1) | (38.8) | (92.6) | 184.8 | (18.8) | (65.3) | (89.7) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | 1.5 | 14.9 | (9.3) | 4.3 | 118.5 | (15.6) | (3.5) | (13.2) | (19.9) | 3.0 | (211.7) | 2.2 | 57.2 | - | (20.0) | - | - | |||||||||||||||||||||||
| Net Income | (48.0) | 9.7 | (58.8) | 10.6 | 63.2 | (16.6) | (31.6) | (38.6) | (89.1) | 26.0 | (262.8) | (36.6) | (35.4) | 99.4 | (38.8) | (65.3) | (89.7) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (48.6) | 8.0 | (60.1) | 9.5 | 62.5 | (17.9) | (32.5) | (39.2) | (89.7) | 24.8 | (263.5) | (37.3) | (34.9) | 98.7 | (39.8) | (65.7) | ||||||||||||||||||||||||
| Less: Minority Interest | 0.6 | 1.7 | 1.2 | 1.1 | 0.7 | 1.3 | 1.0 | 0.5 | 0.6 | 1.2 | 0.7 | 0.7 | (0.5) | 0.8 | 1.0 | 0.3 | 0.1 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (48.6) | 8.0 | (60.1) | 9.5 | 62.5 | (17.9) | (32.5) | (39.2) | (89.7) | 24.8 | (263.5) | (37.3) | (34.9) | 98.7 | (39.8) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.10) | - | (0.12) | 0.02 | 0.13 | - | (0.07) | (0.08) | (0.19) | - | (0.55) | (0.08) | (0.07) | - | (0.08) | (0.14) | (0.19) | - | (0.09) | (0.27) | (0.71) | - | (0.29) | (0.30) | (0.60) | - | (0.46) | (0.03) | (0.45) | - | (0.18) | (0.14) | (0.36) | - | (0.18) | (0.02) | (0.08) | - | (0.09) | (0.19) |
| EPS Diluted | (0.10) | - | (0.12) | 0.02 | 0.13 | - | (0.07) | (0.08) | (0.19) | - | (0.55) | (0.08) | (0.07) | - | (0.08) | (0.14) | (0.19) | - | ||||||||||||||||||||||
| Shares Basic | 498.5 | - | 497.0 | 496.8 | 490.3 | - | 488.9 | 488.7 | 483.7 | - | 482.9 | 482.4 | 478.5 | - | 475.6 | 475.1 | 470.6 | - | ||||||||||||||||||||||
| Shares Diluted | 498.5 | - | 497.0 | 498.4 | 490.3 | - | 488.9 | 488.7 | 483.7 | - | 482.9 | 482.4 | 478.5 | - | 475.6 | 475.1 | 470.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 81.0 | 152.2 | 124.6 | 120.8 | 88.0 | 143.4 | 113.0 | 110.9 | 85.9 | 114.6 | 127.2 | 116.9 | 54.8 | 110.7 | 130.5 | 131.5 | 56.8 | 244.8 | 114.2 | 76.0 | (163.1) | 81.6 | (13.5) | (2.4) | (88.7) | 191.5 | 123.9 | 162.6 | 84.2 | 191.2 | 128.6 | 176.8 | 74.2 | 183.8 | 109.2 | 166.2 | 99.1 | 331.3 | 146.5 | 121.5 |
| EBIT | 39.5 | 107.5 | 80.7 | 77.4 | 45.0 | 100.1 | 66.7 | 68.4 | 43.9 | 104.2 | 69.5 | 52.4 | (9.4) | 107.9 | 80.7 | 70.9 | (3.6) | 221.7 | 48.6 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | 265.3 | 262.4 | 252.9 | 235.5 | 231.2 | 329.6 | 442.3 | 520.9 | 522.9 | 499.2 | 515.4 | 527.8 | 548.5 | 543.6 | 574.7 | 538.0 | 494.7 | 484.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 173.5 | 175.0 | 174.0 | 196.8 | 173.7 | 213.1 | 269.4 | 309.3 | 319.0 | 326.0 | 344.1 | 376.0 | 406.2 | 403.2 | 399.3 | 432.0 | 413.6 | 439.6 |
| Amortization of Intangibles | - | 78.8 | 78.3 | 78.0 | 34.6 | 22.6 | 22.0 | 21.4 | 20.0 | 27.9 | 37.8 | 49.2 | 66.8 | 70.9 | 75.2 | 101.7 | 104.8 | - |
| Other Operating Expenses | (18.4) | 2.7 | 8.3 | 4.5 | 9.5 | (3.0) | 53.6 | 1.2 | 2.5 | 26.4 | 354.7 | (4.8) | 7.3 | 23.0 | 50.9 | 8.6 | (23.8) | (8.2) |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 267.0 |
| 302.9 |
| 186.9 |
| (815.3) |
| - |
| - |
| Interest Expense | 394.8 | 395.6 | 401.5 | 398.1 | 334.1 | 349.0 | 360.3 | 419.5 | 387.7 | 379.7 | 375.0 | 355.9 | 353.3 | 352.8 | 373.9 | 242.4 | 239.5 | 154.9 |
| Income From Equity Investments | - | 2.3 | 2.2 | 1.7 | 1.9 | 0.2 | 0.7 | 0.4 | 0.9 | (1.0) | (1.7) | (0.3) | 3.8 | (2.1) | 0.8 | 6.0 | (9.9) | (31.4) |
| Other Non-Operating Income | 1.7 | 1.2 | (8.4) | (5.7) | (0.8) | (1.6) | (0.2) | (15.4) | (34.4) | 27.8 | (70.2) | 12.4 | 15.2 | 1.0 | (0.4) | (0.6) | (5.3) | (9.4) |
| Pre-Tax Income | (103.0) | (98.8) | (133.1) | (183.1) | (79.0) | (394.6) | (658.2) | (289.5) | (170.3) | (906.4) | 235.4 | (8.8) | 8.3 | (9.5) | (266.3) | 106.5 | (54.8) | (1,021.6) |
| 43.3 |
| 21.6 |
| (149.1) |
| Net Income From Continuing Ops | (97.9) | (103.7) | (123.8) | (159.4) | 10.9 | (358.1) | (600.2) | (361.8) | (202.8) | (626.2) | 157.9 | (71.3) | 17.1 | (24.3) | (159.2) | 63.2 | (76.4) | (872.5) |
| Net Income From Discontinued Ops | 11.4 | 128.5 | (52.1) | (149.4) | (105.3) | (75.0) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (86.5) | 24.7 | (175.9) | (308.8) | (94.4) | (433.1) | (600.2) | (361.8) | (202.8) | (626.2) | 157.9 | (58.7) | 17.1 | (24.3) | (159.2) | 63.2 | (76.4) | (872.5) |
| Net Income Attributable To Parent | (91.2) | 19.9 | (179.3) | (310.9) | (96.6) | (433.8) | (582.7) | (363.3) | (218.2) | (644.3) | 135.1 | (83.3) | (9.6) | (48.5) | (183.1) | 42.9 | (87.5) | (868.2) |
| Less: Minority Interest | 4.7 | 4.8 | 3.4 | 2.1 | 2.2 | 0.7 | (17.5) | 1.5 | 15.4 | 18.1 | 22.8 | 24.6 | 26.7 | 24.1 | 23.9 | 20.3 | 11.1 | (4.3) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.6 | 8.5 | 3.0 | 5.9 | - |
| Net Income To Common Shareholders | (91.2) | 19.9 | (179.3) | (310.9) | (96.6) | (433.8) | (582.7) | (363.3) | (218.2) | (644.3) | 135.1 | (83.3) | (9.6) | (51.0) | (191.6) | 40.0 | (93.4) | (868.2) |
| (0.26) |
| (2.46) |
| EPS Diluted | (0.18) | 0.04 | (0.37) | (0.65) | (0.20) | (0.93) | (1.25) | (0.88) | (0.60) | (1.78) | 0.37 | (0.23) | (0.03) | (0.14) | (0.54) | 0.11 | (0.26) | (2.46) |
| Shares Basic | 498.5 | 495.4 | 487.7 | 481.7 | 474.4 | 468.5 | 464.5 | 413.1 | 361.7 | 361.1 | 360.3 | 359.5 | 358.6 | 357.7 | 356.9 | 355.9 | 355.6 | 355.4 |
| Shares Diluted | 498.5 | 495.4 | 487.7 | 481.7 | 483.5 | 468.5 | 464.5 | 413.1 | 361.7 | 361.1 | 361.6 | 359.5 | 358.6 | 357.7 | 356.9 | 356.5 | 355.6 | 355.4 |
| 600.5 |
| (375.7) |
| EBIT | 305.1 | 310.6 | 279.2 | 216.8 | 255.9 | 58.8 | (292.4) | 252.9 | 251.8 | 232.3 | 631.9 | 273.6 | 282.4 | 290.2 | 267.0 | 302.9 | 186.9 | (815.3) |
| 109.0 |
| 1.0 |
| 118.2 |
| 112.9 |
| 97.6 |
| 112.0 |
| 106.9 |
| 99.7 |
| 123.7 |
| 134.1 |
| 129.2 |
| 134.7 |
| 123.0 |
| 141.4 |
| 128.8 |
| 125.3 |
| 127.4 |
| 129.0 |
| 128.5 |
| 125.9 |
| 115.8 |
| 126.9 |
| 126.2 |
| 135.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.4 |
| 23.1 |
| 65.6 |
| 62.6 |
| 61.9 |
| 65.0 |
| 62.4 |
| 66.2 |
| 75.8 |
| 77.8 |
| 76.2 |
| 80.2 |
| 75.1 |
| 74.7 |
| 77.4 |
| 82.8 |
| 84.1 |
| 89.1 |
| 81.1 |
| 78.3 |
| 77.5 |
| 86.0 |
| 85.8 |
| 87.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.5 |
| 4.7 |
| 4.2 |
| 4.6 |
| 5.0 |
| 5.2 |
| 5.2 |
| 6.7 |
| 7.1 |
| 7.1 |
| 7.0 |
| 8.6 |
| 9.3 |
| 10.1 |
| (7.1) |
| 2.4 |
| 1.7 |
| (0.1) |
| (4.4) |
| (5.5) |
| 69.6 |
| (6.0) |
| 2.8 |
| 0.6 |
| 1.3 |
| (3.5) |
| 0.8 |
| 0.8 |
| 0.9 |
| (0.1) |
| (2.3) |
| (11.8) |
| 7.8 |
| 32.6 |
| 128.2 |
| 1.1 |
| (59.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.8 |
| 84.3 |
| 90.2 |
| 92.7 |
| 90.8 |
| 90.6 |
| 88.7 |
| 90.1 |
| 89.9 |
| 106.8 |
| 108.0 |
| 114.9 |
| 96.9 |
| 96.8 |
| 96.8 |
| 97.3 |
| 97.0 |
| 95.5 |
| 94.6 |
| 92.6 |
| 93.2 |
| 93.3 |
| 94.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.2) |
| 0.5 |
| 0.2 |
| 0.0 |
| 0.2 |
| (0.2) |
| (0.6) |
| 0.3 |
| (0.5) |
| (0.3) |
| (0.7) |
| (0.2) |
| 0.1 |
| (12.0) |
| 3.6 |
| 6.6 |
| 16.7 |
| 6.5 |
| (4.5) |
| (18.9) |
| 21.3 |
| (26.9) |
| (9.2) |
| (0.6) |
| (12.6) |
| (5.9) |
| (35.4) |
| 19.5 |
| 6.0 |
| 9.2 |
| 8.8 |
| 3.9 |
| (24.0) |
| (6.5) |
| (33.9) |
| (92.4) |
| 140.1 |
| (47.7) |
| (124.8) |
| (362.2) |
| (57.6) |
| (165.4) |
| (161.8) |
| (273.4) |
| 45.0 |
| (182.2) |
| (40.5) |
| (111.8) |
| 6.8 |
| (51.5) |
| (38.2) |
| (87.5) |
| (829.6) |
| (41.7) |
| 17.7 |
| (52.8) |
| 141.7 |
| (27.4) |
| (83.0) |
| 140.5 |
| (40.8) |
| (124.4) |
| (333.5) |
| (32.6) |
| (135.8) |
| (142.6) |
| (289.2) |
| 31.6 |
| (212.4) |
| (11.4) |
| (169.6) |
| 31.3 |
| (58.4) |
| (42.9) |
| (132.8) |
| (536.4) |
| (58.0) |
| (0.7) |
| (31.0) |
| 101.8 |
| (23.8) |
| (61.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| (40.8) |
| (124.4) |
| (333.5) |
| (32.6) |
| (135.8) |
| (142.6) |
| (289.2) |
| 31.6 |
| (212.4) |
| (11.4) |
| (169.6) |
| 31.3 |
| (58.4) |
| (42.9) |
| (132.8) |
| (536.4) |
| (58.0) |
| (0.7) |
| (31.0) |
| 101.8 |
| (23.8) |
| (61.3) |
| (89.9) |
| 63.9 |
| (40.8) |
| (124.6) |
| (332.4) |
| (32.1) |
| (135.9) |
| (137.2) |
| (277.5) |
| 27.1 |
| (215.3) |
| (10.9) |
| (164.2) |
| 25.7 |
| (65.1) |
| (50.4) |
| (128.4) |
| (543.8) |
| (64.2) |
| (7.4) |
| (29.0) |
| 95.2 |
| (31.1) |
| (69.1) |
| 1.6 |
| 0.0 |
| 0.2 |
| (1.1) |
| (0.4) |
| 0.1 |
| (5.4) |
| (11.7) |
| 4.5 |
| 2.9 |
| (0.5) |
| (5.4) |
| 5.7 |
| 6.7 |
| 7.4 |
| (4.4) |
| 7.3 |
| 6.2 |
| 6.6 |
| (2.0) |
| 6.6 |
| 7.3 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (65.7) |
| (89.9) |
| 63.9 |
| (40.8) |
| (124.6) |
| (332.4) |
| (32.1) |
| (135.9) |
| (137.2) |
| (277.5) |
| 27.1 |
| (215.3) |
| (10.9) |
| (164.2) |
| 25.7 |
| (65.1) |
| (50.4) |
| (128.4) |
| (543.8) |
| (64.2) |
| (7.4) |
| (29.0) |
| 95.2 |
| (31.1) |
| (69.1) |
| (0.09) |
| (0.27) |
| (0.71) |
| - |
| (0.29) |
| (0.30) |
| (0.60) |
| - |
| (0.46) |
| (0.03) |
| (0.45) |
| - |
| (0.18) |
| (0.14) |
| (0.36) |
| - |
| (0.18) |
| (0.02) |
| (0.08) |
| - |
| (0.09) |
| (0.19) |
| 469.2 |
| 468.8 |
| 465.9 |
| - |
| 464.9 |
| 464.5 |
| 463.5 |
| - |
| 463.0 |
| 362.4 |
| 362.0 |
| - |
| 361.8 |
| 361.7 |
| 361.5 |
| - |
| 361.3 |
| 361.1 |
| 360.8 |
| - |
| 360.5 |
| 360.2 |
| 469.2 |
| 468.8 |
| 465.9 |
| - |
| 464.9 |
| 464.5 |
| 463.5 |
| - |
| 463.0 |
| 362.4 |
| 362.0 |
| - |
| 361.8 |
| 361.7 |
| 361.5 |
| - |
| 361.3 |
| 361.1 |
| 360.8 |
| - |
| 360.5 |
| 360.2 |
| 13.4 |
| (224.9) |
| 16.5 |
| (75.9) |
| (68.6) |
| (164.4) |
| 113.6 |
| 47.7 |
| 82.5 |
| 9.1 |
| 116.5 |
| 51.2 |
| 94.0 |
| (9.8) |
| 94.7 |
| 28.1 |
| 87.9 |
| 21.6 |
| 245.3 |
| 60.7 |
| 34.5 |