| (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 | 649.2 | 633.7 | 632.2 | 628.1 | 633.9 | 630.9 | 539.1 | 560.8 | 489.5 | 512.3 | 545.2 | 575.5 | 552.4 | 529.9 | 637.2 | 856.6 | ||||||||||||||||||||||||
| (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 | 2,543.2 | 2,527.9 | 2,220.3 | 2,185.4 | 2,777.3 | 2,212.5 | 1,605.1 | 1,836.6 | 1,893.2 | 1,589.1 | 1,319.1 | 1,949.9 | 1,931.0 | 1,454.3 | 1,272.1 | 1,356.4 | 1,169.3 | 899.3 |
| Cost of Revenue | 2,225.3 | 2,271.5 | 2,048.3 | 2,097.8 | 2,730.6 | 2,088.3 | 1,641.6 | 1,860.5 | 1,916.1 | 1,457.8 | 1,325.2 | 1,908.5 | 1,729.2 | 1,414.8 | 1,225.8 | 1,266.9 | 1,056.9 | |
| Gross Profit | 317.9 | 256.4 | 172.0 | 87.6 | 46.7 | 124.2 | (36.5) | (23.9) | (22.9) | 131.3 | (6.1) | 41.3 | 201.8 | 39.5 | 46.3 | 89.5 | 112.4 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 489.3 | 158.1 | 108.4 | 27.5 | (150.2) | 66.0 | (80.5) | (72.1) | (59.0) | 97.2 | (227.9) | (39.1) | 140.1 | (36.6) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 10.5 | 9.2 | 2.1 | 2.0 | 0.5 | 0.8 | 0.8 | 0.8 | 1.5 | 1.4 | 0.8 | 0.3 | 0.3 | 0.7 | 0.6 | 0.3 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (12.9) | (13.1) | 3.2 | (14.6) | 47.4 | (30.6) | (3.1) | (8.4) | (0.2) | 7.6 | 2.8 | 9.3 | 18.3 | 3.1 | 8.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 3.53 | 0.42 | 3.44 | (0.47) | (0.15) | (1.85) | (1.38) | (0.91) | (0.76) | 0.51 | (2.90) | (0.68) | 1.31 | (0.45) | (0.40) | 0.11 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 249.9 | 195.1 | 106.5 | (76.8) | 148.6 | 2.5 | 11.1 | 31.1 | 181.4 | (143.1) | 41.0 | 211.0 | 30.0 | 55.3 | 109.5 | ||
| 753.6 |
| 659.1 |
| 581.4 |
| 528.0 |
| 444.0 |
| 389.1 |
| 392.9 |
| 401.9 |
| 421.2 |
| 435.5 |
| 438.0 |
| 473.1 |
| 490.0 |
| 486.9 |
| 481.8 |
| 470.0 |
| 454.5 |
| 433.9 |
| 400.6 |
| 388.8 |
| 365.8 |
| 339.8 |
| 333.7 |
| 326.8 |
| Cost of Revenue | 530.4 | 548.1 | 554.9 | 591.9 | 576.6 | 577.6 | 457.3 | 540.4 | 473.0 | 477.2 | 556.7 | 559.6 | 504.3 | 549.3 | 680.2 | 840.7 | 660.4 | 589.7 | 526.8 | 507.1 | 464.7 | 390.3 | 420.0 | 414.9 | 416.4 | 428.8 | 451.7 | 477.2 | 502.8 | 546.2 | 493.6 | 436.3 | 440.0 | 383.4 | 359.2 | 366.3 | 348.9 | 330.9 | 351.3 | 321.2 |
| Gross Profit | 118.8 | 85.6 | 77.3 | 36.2 | 57.3 | 53.3 | 81.8 | 20.4 | 16.5 | 35.1 | (11.5) | 15.9 | 48.1 | (19.4) | (43.0) | 15.9 | 93.2 | 69.4 | 54.6 | 20.9 | (20.7) | (1.2) | (27.1) | (13.0) | 4.8 | 6.7 | (13.7) | (4.1) | (12.8) | (59.3) | (11.8) | 33.7 | 14.5 | 50.5 | 41.4 | 22.5 | 16.9 | 9.0 | (17.6) | 5.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 25.8 | 35.5 | 17.9 | 14.0 | 12.5 | 14.8 | 15.6 | 12.3 | 14.1 | 8.1 | 10.8 | 12.0 | 13.4 | 11.3 | 8.7 | 5.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 22.7 | - | - | - | 24.0 | - | - | - | 19.9 | - | - | - | 15.9 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (6.9) | (13.8) | (1.1) | (1.5) | (2.0) | (2.2) | (2.4) | (1.7) | (0.5) | (2.1) | (1.9) | (4.6) | (7.2) | 0.2 | 0.2 | (0.2) | (0.2) | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 374.0 | 36.3 | 58.3 | 20.7 | 42.8 | 36.3 | 63.8 | 6.4 | 1.9 | 24.9 | (24.2) | (0.7) | 27.5 | (30.5) | (51.5) | (149.5) | 81.3 | 50.5 | 40.3 | 12.1 | (36.9) | (13.2) | (37.9) | (25.0) | (4.4) | (2.8) | (25.2) | (16.3) | (27.8) | (68.4) | (15.6) | 21.5 | 3.5 | 46.6 | 32.5 | 12.9 | 5.2 | (154.3) | (55.1) | (4.9) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 3.1 | 2.7 | 2.8 | 1.9 | 1.8 | 0.4 | 0.4 | 0.6 | 0.7 | 0.9 | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.0 | 0.1 | 0.6 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.4 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 |
| Interest Expense | - | - | - | - | - | - | - | 10.3 | - | - | 9.2 | 8.7 | 8.7 | 8.4 | 7.9 | 5.7 | 7.3 | 6.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | (5.5) | (3.2) | (2.2) | (5.7) | (3.4) | (1.1) | (4.0) | 1.1 | (1.5) | (0.8) | 1.3 | (3.5) | (0.3) | (1.4) | 11.6 | 3.1 | 2.0 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.8 | (12.3) | (1.1) | (1.3) | 1.6 | 0.2 | 2.0 | 0.5 | 0.5 | 6.6 | (11.0) | (10.0) | (0.2) | (17.2) | 20.6 | 42.3 | 1.7 | 13.2 | 6.8 | (48.3) | (2.3) | (1.5) | 0.3 | 0.9 | (2.8) | (2.6) | (1.3) | (1.6) | (2.9) | (3.2) | 1.7 | 2.3 | (1.0) | 3.2 | 3.3 | 1.4 | (0.3) | 6.0 | (0.8) | (0.3) |
| Net Income From Continuing Ops | 327.0 | (8.1) | 10.6 | (9.1) | 22.4 | 26.4 | 42.3 | (6.7) | 244.7 | 21.3 | (45.9) | 6.6 | (38.6) | (113.5) | 44.3 | 37.4 | 17.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 327.0 | (8.1) | 10.6 | (9.1) | 22.4 | 26.4 | 42.3 | (6.7) | 244.7 | 21.3 | (45.9) | 6.6 | (38.6) | (113.5) | 44.3 | 37.4 | 17.7 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 337.5 | 1.8 | 14.9 | (4.6) | 29.7 | 45.2 | 47.3 | (2.5) | 246.8 | 30.0 | (42.0) | 7.5 | (38.6) | (113.5) | 44.3 | 37.4 | ||||||||||||||||||||||||
| Less: Minority Interest | (10.5) | (9.9) | (4.3) | (4.5) | (7.3) | (18.8) | (5.0) | (4.2) | (2.1) | (8.7) | (3.9) | (0.9) | 0.0 | - | 0.0 | 0.0 | - | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 337.5 | 2.3 | 14.1 | (4.6) | 28.2 | 43.0 | 44.8 | (2.5) | 233.6 | 30.4 | (42.0) | 7.1 | (38.6) | (107.4) | 41.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.41 | - | 0.15 | (0.05) | 0.30 | - | 0.48 | (0.03) | 2.52 | - | (0.45) | 0.08 | (0.42) | - | 0.46 | 0.38 | 0.18 | - | (0.58) | (0.39) | (1.55) | - | (0.65) | (0.30) | - | - | - | (0.23) | - | - | (0.23) | 0.20 | 0.00 | - | 0.22 | 0.08 | (0.17) | - | (0.67) | (0.11) |
| EPS Diluted | 3.23 | - | 0.15 | (0.05) | 0.29 | - | 0.46 | (0.03) | 2.26 | - | (0.45) | 0.07 | (0.42) | - | 0.43 | 0.36 | 0.18 | - | ||||||||||||||||||||||
| Shares Basic | 99.0 | - | 93.3 | 93.3 | 93.3 | - | 92.8 | 92.7 | 92.7 | - | 92.4 | 92.3 | 92.3 | - | 91.3 | 91.2 | 91.2 | - | ||||||||||||||||||||||
| Shares Diluted | 104.6 | - | 99.2 | 93.3 | 99.2 | - | 98.4 | 92.7 | 98.7 | - | 92.4 | 93.2 | 92.3 | - | 97.3 | 97.6 | 97.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 396.7 | - | - | - | 66.8 | - | - | - | 21.8 | - | - | - | 43.4 | - | - | - | 100.7 | - | - | - | (16.0) | - | - | - | 15.8 | - | - | - | (3.5) | - | - | - | 25.0 | - | - | - | 26.1 | - | - | - |
| EBIT | 374.0 | 36.3 | 58.3 | 20.7 | 42.8 | 36.3 | 63.8 | 6.4 | 1.9 | 24.9 | (24.2) | (0.7) | 27.5 | (30.5) | (51.5) | (149.5) | 81.3 | 50.5 | 40.3 | |||||||||||||||||||||
| 964.9 |
| (65.7) |
| - |
| - |
| - |
| Selling General & Administrative | 93.2 | 79.9 | 56.8 | 44.3 | 37.5 | 57.6 | 43.5 | 47.4 | 40.2 | 44.8 | 38.9 | 42.1 | 49.2 | 67.5 | 35.4 | 46.0 | 46.8 | 47.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 91.8 | 86.7 | 79.0 | 73.4 | 82.6 | 83.0 | 83.2 | 90.1 | 84.2 | 84.8 | 80.1 | 70.8 | 66.6 | 62.6 | 62.2 | 63.6 | 72.6 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.8 |
| Other Operating Expenses | (23.3) | (18.4) | (6.8) | (15.8) | 0.0 | (0.6) | (0.5) | (0.8) | (0.4) | (2.1) | (3.9) | (7.4) | (12.5) | (8.6) | (18.3) | 3.8 | 37.4 | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (7.3) |
| 47.3 |
| 103.0 |
| (97.5) |
| 0.6 |
| 1.3 |
| Interest Expense | - | - | - | - | 29.3 | 28.8 | 29.7 | 23.0 | 22.4 | 22.2 | 22.2 | 22.0 | 22.0 | 23.1 | 24.0 | 25.1 | 25.6 | 30.4 |
| Income From Equity Investments | - | 0.0 | 0.1 | (0.1) | (0.1) | (0.1) | (0.1) | 0.6 | 4.2 | 0.8 | 1.3 | 2.7 | 1.3 | 2.7 | 2.6 | 3.4 | 3.6 | (68.2) |
| Other Non-Operating Income | (16.6) | (14.5) | (5.5) | (3.3) | 15.3 | 3.1 | 3.5 | (1.1) | 3.0 | (4.5) | (5.1) | (0.4) | 1.0 | 0.5 | 5.6 | (1.4) | (0.4) | (4.8) |
| Pre-Tax Income | - | 2.7 | 309.8 | (71.1) | 33.4 | (197.6) | (126.3) | (85.5) | (70.6) | 55.4 | (250.9) | (41.1) | 143.5 | (39.8) | (29.3) | 22.2 | 67.5 | (150.1) |
| 14.4 |
| 11.1 |
| (12.4) |
| Net Income From Continuing Ops | 320.4 | 15.8 | 306.7 | (56.6) | (14.1) | (167.1) | (123.3) | (80.8) | (66.2) | 48.6 | (252.4) | (59.3) | 126.5 | (40.3) | (35.6) | 10.4 | 55.0 | (206.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 320.4 | 15.8 | 306.7 | (56.6) | (14.1) | (167.1) | (123.3) | (80.8) | (66.2) | 48.6 | (252.4) | (59.3) | 126.5 | (40.3) | (35.6) | 11.3 | 60.0 | (206.0) |
| Net Income Attributable To Parent | 349.6 | 41.8 | 336.8 | (43.1) | (14.1) | (167.1) | (123.3) | (80.8) | (66.2) | 48.6 | (252.4) | (59.3) | 126.5 | (40.3) | (35.6) | 11.3 | 60.0 | (206.0) |
| Less: Minority Interest | (29.2) | (26.0) | (30.1) | (13.5) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 349.3 | 40.0 | 318.9 | (43.1) | (14.1) | (167.1) | (123.3) | (80.8) | (66.2) | 44.7 | (252.4) | (59.3) | 116.1 | (40.3) | (35.6) | 10.4 | 55.0 | (206.0) |
| - |
| - |
| EPS Diluted | 3.34 | 0.42 | 3.27 | (0.47) | (0.15) | (1.85) | (1.38) | (0.91) | (0.76) | 0.51 | (2.90) | (0.68) | 1.30 | (0.45) | (0.40) | 0.11 | - | - |
| Shares Basic | 99.0 | 94.2 | 92.8 | 92.4 | 91.4 | 90.2 | 89.5 | 88.8 | - | 87.3 | - | - | 88.8 | - | - | 92.3 | 93.3 | 75.3 |
| Shares Diluted | 104.6 | 95.3 | 98.4 | 92.4 | 91.4 | 90.2 | 89.5 | 88.8 | - | 88.0 | - | - | 89.4 | - | - | 92.3 | 93.3 | 75.3 |
| 166.5 |
| (24.8) |
| EBIT | 489.3 | 158.1 | 108.4 | 27.5 | (150.2) | 66.0 | (80.5) | (72.1) | (59.0) | 97.2 | (227.9) | (39.1) | 140.1 | (36.6) | (7.3) | 47.3 | 103.0 | (97.5) |
| 11.7 |
| 18.6 |
| 14.2 |
| 8.7 |
| 16.1 |
| 11.8 |
| 11.0 |
| 11.8 |
| 8.9 |
| 9.2 |
| 11.6 |
| 11.9 |
| 14.7 |
| 8.7 |
| 8.8 |
| 12.0 |
| 10.7 |
| 10.7 |
| 14.0 |
| 9.4 |
| 10.7 |
| 9.6 |
| 9.7 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.4 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| 20.2 |
| - |
| - |
| - |
| 24.3 |
| - |
| - |
| - |
| 21.5 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| 0.2 |
| (0.2) |
| (0.3) |
| (0.3) |
| 0.1 |
| (0.3) |
| (0.3) |
| (0.4) |
| 0.5 |
| (0.2) |
| (0.3) |
| (0.5) |
| (0.4) |
| (0.2) |
| (1.0) |
| (1.6) |
| (0.9) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 7.5 |
| 9.0 |
| 8.7 |
| 9.1 |
| 5.9 |
| 6.0 |
| 5.8 |
| 5.6 |
| 5.8 |
| 5.8 |
| 5.7 |
| 5.6 |
| 5.6 |
| 5.5 |
| 5.6 |
| 5.5 |
| 5.5 |
| 5.6 |
| 5.7 |
| 5.5 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 0.0 |
| (4.3) |
| 0.5 |
| 3.6 |
| 0.0 |
| 0.0 |
| 0.6 |
| 0.4 |
| 0.2 |
| (0.3) |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.4 |
| 2.5 |
| (2.5) |
| 1.2 |
| 1.9 |
| 0.5 |
| 0.0 |
| 1.3 |
| 1.7 |
| 0.4 |
| (0.9) |
| (1.7) |
| 1.1 |
| 1.3 |
| 0.7 |
| 2.1 |
| (1.1) |
| (3.4) |
| 0.4 |
| (1.9) |
| 0.4 |
| (4.6) |
| (0.2) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.4) |
| (22.0) |
| (18.1) |
| (38.0) |
| (69.1) |
| (19.3) |
| 19.7 |
| (1.9) |
| 38.6 |
| 23.9 |
| 8.8 |
| (15.9) |
| (162.8) |
| (59.3) |
| (10.2) |
| 60.4 |
| (52.4) |
| (35.1) |
| (140.0) |
| (35.5) |
| (58.2) |
| (26.9) |
| (2.7) |
| (4.8) |
| (20.7) |
| (20.7) |
| (34.6) |
| (65.0) |
| (20.3) |
| 19.4 |
| (0.3) |
| 35.8 |
| 20.8 |
| 7.1 |
| (15.1) |
| (168.4) |
| (58.3) |
| (9.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.4 |
| (52.4) |
| (35.1) |
| (140.0) |
| (35.5) |
| (58.2) |
| (26.9) |
| (2.7) |
| (4.8) |
| (20.7) |
| (20.7) |
| (34.6) |
| (65.0) |
| (20.3) |
| 19.4 |
| (0.3) |
| 35.8 |
| 20.8 |
| 7.1 |
| (15.1) |
| (168.4) |
| (58.3) |
| (9.5) |
| 17.7 |
| 60.4 |
| (52.4) |
| (35.1) |
| (140.0) |
| (35.5) |
| (58.2) |
| (26.9) |
| (2.7) |
| (4.8) |
| (20.7) |
| (20.7) |
| (34.6) |
| (65.0) |
| (20.3) |
| 19.4 |
| (0.3) |
| 35.8 |
| 20.8 |
| 7.1 |
| (15.1) |
| (168.4) |
| (58.3) |
| (9.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.1 |
| 16.6 |
| 60.4 |
| (52.4) |
| (35.1) |
| (140.0) |
| (35.5) |
| (58.2) |
| (26.9) |
| (2.7) |
| (4.8) |
| (20.7) |
| (20.7) |
| (34.6) |
| (63.5) |
| (20.3) |
| 17.9 |
| (0.3) |
| 31.9 |
| 20.8 |
| 7.1 |
| (15.1) |
| (168.4) |
| (58.3) |
| (9.5) |
| (0.58) |
| (0.39) |
| (1.55) |
| - |
| (0.65) |
| (0.30) |
| - |
| - |
| - |
| (0.23) |
| - |
| - |
| (0.23) |
| 0.20 |
| 0.00 |
| - |
| 0.22 |
| 0.07 |
| (0.17) |
| - |
| (0.67) |
| (0.11) |
| 90.1 |
| 90.1 |
| 90.1 |
| - |
| 89.5 |
| 89.5 |
| - |
| - |
| - |
| 88.8 |
| 88.1 |
| - |
| 87.6 |
| 87.6 |
| 87.6 |
| - |
| 87.3 |
| 87.3 |
| 87.3 |
| - |
| 87.1 |
| 87.1 |
| 90.1 |
| 90.1 |
| 90.1 |
| - |
| 89.5 |
| 89.5 |
| - |
| - |
| - |
| 88.8 |
| - |
| - |
| 87.6 |
| 88.4 |
| 87.6 |
| - |
| 88.3 |
| 88.1 |
| 87.3 |
| - |
| 87.1 |
| 87.1 |
| 12.1 |
| (36.9) |
| (13.2) |
| (37.9) |
| (25.0) |
| (4.4) |
| (2.8) |
| (25.2) |
| (16.3) |
| (27.8) |
| (68.4) |
| (15.6) |
| 21.5 |
| 3.5 |
| 46.6 |
| 32.5 |
| 12.9 |
| 5.2 |
| (154.3) |
| (55.1) |
| (4.9) |