| (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 | 643.1 | 776.3 | 857.5 | 940.5 | 540.7 | 814.3 | 921.8 | 734.2 | 579.2 | 638.9 | 874.8 | 942.3 | 610.7 | 599.7 | 650.4 | 744.1 | ||||||||||||||||||||||||
| (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 | 3,217.4 | 3,115.0 | 3,049.5 | 3,066.7 | 2,454.7 | 1,510.5 | 686.3 | 3,283.1 | 3,221.7 | 2,991.5 | 2,918.8 | 2,852.6 | 2,627.0 | 2,682.9 | 2,473.5 | 2,279.6 | 2,141.1 | 1,976.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | (252.5) | (755.0) | 338.4 | 388.4 | 392.3 | 422.9 | 423.2 | 363.1 | 415.5 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | 6.4 | 4.8 | 12.6 | 10.6 | 6.2 | 6.4 | 8.7 | 5.6 | 3.6 | 6.4 | 8.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | 12.4 | (60.1) | 29.9 | 3.0 | (16.8) | (309.4) | 79.9 | 95.4 | 79.4 | 103.8 | 128.9 | 96.1 | 113.3 | 125.4 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.47 | 1.18 | 2.54 | 1.55 | (2.26) | (3.55) | (5.25) | 1.63 | 1.83 | 2.26 | 2.19 | 1.87 | 1.66 | 1.28 | 1.47 | 1.15 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | 12.9 | (495.2) | 599.5 | 649.5 | 629.8 | 632.0 | 612.4 | 538.7 | 579.5 | 531.4 | 463.0 | ||
| 460.5 |
| 666.7 |
| 434.8 |
| 294.6 |
| 114.4 |
| 98.2 |
| 35.5 |
| 9.0 |
| 543.6 |
| 788.8 |
| 821.8 |
| 957.8 |
| 714.7 |
| 798.5 |
| 754.2 |
| 889.1 |
| 780.0 |
| 750.0 |
| 710.7 |
| 751.2 |
| 779.6 |
| 700.9 |
| 768.6 |
| 744.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.2 | 40.7 | |||||||||||||||||||||||
| Depreciation & Amortization | 51.6 | 52.1 | 50.9 | 49.4 | 49.5 | 49.2 | 49.1 | 49.8 | 49.4 | 49.9 | 51.9 | 52.8 | 54.9 | 57.2 | 58.3 | 61.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | 0.1 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.6 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 106.5 | 86.9 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 762.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (18.6) | (33.0) | 44.9 | (42.5) | (85.4) | (169.5) | (287.0) | (210.8) | (214.3) | (42.9) | 66.4 | 58.5 | 156.1 | 57.4 | 76.7 | 82.7 | 126.7 | 102.2 | 88.7 | 74.2 | 98.2 | 131.2 | 84.8 | 117.8 | 105.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.1 | 1.6 | 1.0 | 0.9 | 3.9 | 0.6 | 0.6 | 1.3 | 0.8 | 2.1 | 2.5 | 3.9 | 3.5 | 2.7 | 2.8 | 2.8 | 2.9 | 2.2 | 1.9 | 1.7 | 1.4 | 1.3 | 1.4 | 1.7 | 2.0 |
| Interest Expense | 34.7 | 32.2 | 32.2 | 39.4 | 38.5 | 35.0 | 36.7 | 34.6 | 37.7 | (262.4) | 38.1 | 37.1 | 36.8 | (269.9) | 38.4 | 38.1 | 38.1 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (5.5) | ||||||||||||||||||||||||
| Other Non-Operating Income | (1.4) | 5.1 | 0.1 | (4.6) | (4.4) | (4.4) | (22.4) | 0.1 | (17.7) | (0.7) | (4.9) | (12.1) | (1.9) | 109.9 | 4.5 | (49.5) | (41.3) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (68.1) | (74.3) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | 0.1 | 21.4 | 12.3 | (3.9) | (3.3) | 3.4 | 4.7 | (1.8) | (1.2) | (8.9) | 8.0 | (14.7) | (87.0) | (121.1) | (98.1) | (3.1) | 15.8 | 14.1 | 38.2 | 11.9 | 35.8 | 16.2 | 18.3 | 25.1 | (19.1) | 24.6 | 29.4 | 44.4 | (2.2) | 40.9 | 31.6 |
| Net Income From Continuing Ops | (6.4) | 34.1 | 49.5 | 93.5 | (38.9) | 54.5 | 187.8 | 45.8 | 24.8 | (17.6) | 91.2 | 120.4 | (2.5) | (98.8) | (23.9) | (72.8) | (72.5) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (6.4) | 34.1 | 49.5 | 93.5 | (38.9) | 54.5 | 187.8 | 45.8 | 24.8 | (17.6) | 91.2 | 120.4 | (2.5) | (98.8) | (23.9) | (72.8) | (72.5) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (6.4) | 34.1 | 49.5 | 93.5 | (38.9) | 51.3 | 187.8 | 45.8 | 24.8 | (18.0) | 90.2 | 119.1 | (3.1) | (443.1) | 24.5 | 73.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 1.5 | 0.7 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (6.4) | 33.9 | 48.9 | 92.3 | (38.5) | 50.7 | 184.2 | 44.9 | 24.4 | (17.2) | 88.4 | 116.8 | (3.1) | (436.3) | 24.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.06) | - | 0.43 | 0.81 | (0.32) | - | 1.54 | 0.37 | 0.20 | - | 0.74 | 0.98 | (0.03) | - | (0.20) | (0.61) | (0.62) | - | (0.65) | (1.19) | (1.75) | - | (1.25) | (1.45) | (0.51) | - | 0.27 | 0.86 | 0.28 | - | 0.43 | 0.70 | 0.53 | - | 0.33 | 0.44 | 0.68 | - | 0.56 | 0.46 |
| EPS Diluted | (0.06) | - | 0.40 | 0.63 | (0.32) | - | 1.19 | 0.32 | 0.19 | - | 0.61 | 0.80 | (0.03) | - | (0.20) | (0.61) | (0.62) | - | ||||||||||||||||||||||
| Shares Basic | 114.7 | - | 113.8 | 113.5 | 119.4 | - | 120.0 | 119.9 | 119.5 | - | 119.2 | 119.1 | 118.8 | - | 118.4 | 118.2 | 117.9 | - | ||||||||||||||||||||||
| Shares Diluted | 114.7 | - | 123.8 | 149.1 | 119.4 | - | 158.2 | 153.4 | 152.4 | - | 152.0 | 151.7 | 118.8 | - | 118.4 | 118.2 | 117.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42.4 | 28.7 | 108.0 | 24.7 | (18.5) | (101.3) | (218.6) | (148.2) | (150.7) | 22.3 | 130.8 | 126.3 | 220.6 | 121.8 | 144.2 | 147.7 | 191.0 | 166.6 | 151.7 | 132.2 | 157.4 | 188.5 | 138.0 | 172.0 | 157.9 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (18.6) | (33.0) | 44.9 | (42.5) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | 161.1 | 127.6 | 173.4 | 165.2 | 153.3 | 143.4 | 156.7 | 151.4 | 165.4 | 148.6 | 127.6 | 109.0 | 96.5 |
| Depreciation & Amortization | 204.0 | 201.9 | 197.5 | 209.5 | 238.2 | 265.4 | 259.8 | 261.2 | 261.2 | 237.5 | 209.1 | 189.2 | 175.7 | 164.0 | 147.7 | 154.4 | 143.5 | 148.3 |
| Amortization of Intangibles | - | 0.4 | 2.0 | 2.1 | 2.4 | 2.6 | 4.7 | 5.0 | 3.3 | 2.4 | 2.0 | 2.3 | 2.5 | 3.9 | 4.3 | 4.3 | 4.9 | 5.5 |
| Other Operating Expenses | - | - | - | - | - | 282.9 | 229.5 | 474.7 | 448.1 | 355.0 | 355.9 | 355.8 | 335.1 | 305.7 | 280.7 | 259.7 | 239.5 | 222.7 |
| Total Operating Expenses | - | - | - | - | - | 1,762.9 | 1,441.3 | 2,944.7 | 2,833.4 | 2,599.3 | 2,495.8 | 2,429.5 | 2,263.9 | 2,267.4 | 2,089.8 | 1,971.1 | 1,848.3 | 1,726.0 |
| 383.7 |
| 308.5 |
| 292.9 |
| 250.5 |
| 6.1 |
| 4.9 |
| Interest Expense | 138.5 | 142.3 | 144.0 | (150.4) | (155.3) | (149.7) | 129.9 | 99.9 | 110.0 | 105.9 | 108.3 | 112.7 | 113.7 | 124.7 | 123.7 | 123.1 | 112.4 | 102.5 |
| Income From Equity Investments | - | - | - | - | - | (25.0) | (38.7) | 41.9 | 39.2 | 36.0 | 32.0 | 28.1 | 22.7 | 22.7 | 13.1 | 5.7 | (3.4) | (0.9) |
| Other Non-Operating Income | (0.8) | (3.8) | (44.4) | (19.6) | 23.6 | (186.5) | (172.4) | (64.6) | (77.6) | (46.9) | (62.3) | (75.5) | (73.0) | (151.6) | (86.9) | (102.9) | (85.4) | (104.9) |
| Pre-Tax Income | - | 153.9 | 252.8 | 221.4 | (265.0) | (439.0) | (927.3) | 273.8 | 310.7 | 345.4 | 360.6 | 347.7 | 290.1 | 263.9 | 296.8 | - | - | - |
| 73.1 |
| 57.8 |
| 44.8 |
| Net Income From Continuing Ops | 170.7 | 138.2 | 312.9 | 191.5 | (268.0) | (422.2) | (617.9) | 193.8 | 215.3 | 266.0 | 256.8 | 218.7 | 194.0 | 150.5 | 171.4 | 132.6 | 149.7 | 100.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 170.7 | 138.2 | 312.9 | 191.5 | (268.0) | (422.2) | (617.9) | 193.8 | 215.3 | 266.0 | 256.8 | 218.7 | 194.0 | 150.5 | 171.4 | 132.6 | 149.7 | 100.8 |
| Net Income Attributable To Parent | 170.7 | 138.2 | 309.7 | 188.2 | (271.2) | (422.8) | (616.8) | 191.4 | 213.8 | 264.2 | 255.1 | 216.9 | 192.6 | 148.5 | 168.9 | 130.6 | 146.1 | 97.1 |
| Less: Minority Interest | - | - | - | 3.3 | - | 0.6 | (1.1) | 2.5 | 1.5 | 1.8 | 1.7 | 1.9 | 1.4 | 2.1 | 2.5 | 2.0 | 3.5 | 3.6 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 168.7 | 136.6 | 304.2 | 184.9 | (267.4) | (416.7) | (612.5) | 190.2 | 212.7 | 262.8 | 253.9 | 215.6 | 191.3 | 146.9 | 166.9 | 129.1 | 144.7 | 96.5 |
| 1.30 |
| 0.89 |
| EPS Diluted | 1.47 | 1.04 | 2.06 | 1.34 | (2.26) | (3.55) | (5.25) | 1.63 | 1.83 | 2.26 | 2.19 | 1.87 | 1.66 | 1.28 | 1.47 | 1.14 | 1.29 | 0.87 |
| Shares Basic | 114.7 | 115.6 | 119.9 | 119.1 | 118.2 | 117.3 | 116.7 | 116.3 | 116.1 | 115.8 | 115.5 | 115.1 | 114.7 | 113.9 | 113.2 | 112.7 | 111.6 | 108.6 |
| Shares Diluted | 114.7 | 134.3 | 154.9 | 152.0 | 118.2 | 117.3 | 116.7 | 116.6 | 116.3 | 116.1 | 115.8 | 115.4 | 115.0 | 114.4 | 113.8 | 113.2 | 112.2 | 110.3 |
| 436.4 |
| 398.7 |
| EBIT | - | - | - | - | - | (252.5) | (755.0) | 338.4 | 388.4 | 392.3 | 422.9 | 423.2 | 363.1 | 415.5 | 383.7 | 308.5 | 292.9 | 250.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.3 |
| 38.6 |
| 37.3 |
| 35.9 |
| 28.2 |
| 30.3 |
| 28.0 |
| 41.0 |
| 46.4 |
| 44.7 |
| 44.3 |
| 38.0 |
| 41.5 |
| 38.3 |
| 43.0 |
| 42.4 |
| 40.3 |
| 36.9 |
| 37.8 |
| 38.2 |
| 34.2 |
| 35.3 |
| 36.0 |
| 61.7 |
| 63.1 |
| 67.2 |
| 66.9 |
| 68.2 |
| 68.4 |
| 62.5 |
| 63.6 |
| 65.3 |
| 64.4 |
| 67.8 |
| 64.6 |
| 64.5 |
| 67.5 |
| 65.0 |
| 64.3 |
| 64.4 |
| 63.0 |
| 58.1 |
| 59.1 |
| 57.4 |
| 53.2 |
| 54.2 |
| 52.4 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 90.9 |
| 81.7 |
| 61.2 |
| 49.1 |
| 50.7 |
| 43.4 |
| 34.9 |
| 100.5 |
| 117.5 |
| 123.9 |
| 122.7 |
| 110.6 |
| 110.2 |
| 112.8 |
| 115.6 |
| 109.4 |
| 83.3 |
| 92.3 |
| 91.1 |
| 88.4 |
| 90.4 |
| 95.0 |
| 89.1 |
| 493.5 |
| 621.7 |
| 477.3 |
| 380.0 |
| 283.9 |
| 385.2 |
| 246.3 |
| 223.2 |
| 586.5 |
| 722.4 |
| 763.3 |
| 801.7 |
| 657.4 |
| 721.8 |
| 671.5 |
| 762.4 |
| 677.7 |
| 661.3 |
| 636.6 |
| 653.0 |
| 648.4 |
| 616.2 |
| 650.8 |
| 638.8 |
| (261.3) |
| 38.0 |
| 37.0 |
| 36.6 |
| 37.6 |
| 36.6 |
| 31.0 |
| 24.7 |
| 24.9 |
| 25.0 |
| 24.9 |
| 25.1 |
| 27.3 |
| 27.1 |
| 28.5 |
| 27.1 |
| 26.7 |
| 26.3 |
| 26.5 |
| 26.4 |
| 26.3 |
| 26.7 |
| 27.3 |
| (2.2) |
| (3.0) |
| (7.1) |
| (8.1) |
| (6.8) |
| (11.0) |
| (16.1) |
| (20.1) |
| 8.5 |
| 7.9 |
| 15.1 |
| 8.4 |
| 10.4 |
| 10.0 |
| 14.2 |
| 6.4 |
| 8.6 |
| 9.2 |
| 10.9 |
| 5.8 |
| 10.1 |
| 7.4 |
| 12.4 |
| 5.1 |
| (39.7) |
| (43.9) |
| (48.8) |
| (54.1) |
| (39.7) |
| (58.4) |
| (54.7) |
| (19.6) |
| (23.8) |
| (12.5) |
| (16.0) |
| (12.3) |
| (20.8) |
| (15.9) |
| (25.9) |
| (15.0) |
| (12.3) |
| (11.0) |
| (17.0) |
| (6.6) |
| (9.7) |
| (10.7) |
| (19.6) |
| 5.2 |
| (86.4) |
| (134.2) |
| (223.6) |
| (326.6) |
| (269.2) |
| (269.0) |
| (62.5) |
| 42.6 |
| 46.0 |
| 140.0 |
| 45.1 |
| 55.9 |
| 66.8 |
| 100.8 |
| 87.3 |
| 76.4 |
| 63.2 |
| 81.3 |
| 124.6 |
| 75.1 |
| 107.1 |
| 86.0 |
| 6.5 |
| (77.6) |
| (142.2) |
| (208.9) |
| (239.6) |
| (148.0) |
| (170.8) |
| (59.4) |
| 26.8 |
| 32.0 |
| 101.9 |
| 33.2 |
| 20.0 |
| 50.6 |
| 82.5 |
| 62.2 |
| 95.5 |
| 38.5 |
| 51.8 |
| 80.2 |
| 77.3 |
| 66.1 |
| 54.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| (77.6) |
| (142.2) |
| (208.9) |
| (239.6) |
| (148.0) |
| (170.8) |
| (59.4) |
| 26.8 |
| 32.0 |
| 101.9 |
| 33.2 |
| 20.0 |
| 50.6 |
| 82.5 |
| 62.2 |
| 95.5 |
| 38.5 |
| 51.8 |
| 80.2 |
| 77.3 |
| 66.1 |
| 54.4 |
| 74.0 |
| 5.7 |
| (77.8) |
| (142.4) |
| (208.3) |
| (239.2) |
| (147.6) |
| (170.4) |
| (59.6) |
| 26.3 |
| 31.4 |
| 101.0 |
| 32.7 |
| 19.4 |
| 50.2 |
| 82.1 |
| 62.0 |
| 95.1 |
| 38.1 |
| 51.2 |
| 79.7 |
| 77.0 |
| 65.7 |
| 53.9 |
| 0.2 |
| 0.2 |
| (0.6) |
| (0.4) |
| (0.4) |
| (0.4) |
| 0.2 |
| 0.5 |
| 0.6 |
| 0.9 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| 72.8 |
| 4.5 |
| (76.3) |
| (139.7) |
| (205.2) |
| (238.1) |
| (146.1) |
| (169.1) |
| (59.2) |
| 26.2 |
| 31.1 |
| 100.3 |
| 32.5 |
| 19.3 |
| 49.9 |
| 81.7 |
| 61.7 |
| 94.6 |
| 37.9 |
| 51.0 |
| 79.3 |
| 76.7 |
| 65.3 |
| 53.6 |
| (0.65) |
| (1.19) |
| (1.75) |
| - |
| (1.25) |
| (1.45) |
| (0.51) |
| - |
| 0.27 |
| 0.86 |
| 0.28 |
| - |
| 0.43 |
| 0.70 |
| 0.53 |
| - |
| 0.33 |
| 0.44 |
| 0.68 |
| - |
| 0.56 |
| 0.46 |
| 117.3 |
| 117.2 |
| 117.2 |
| - |
| 116.7 |
| 116.7 |
| 116.5 |
| - |
| 116.4 |
| 116.3 |
| 116.2 |
| - |
| 116.1 |
| 116.1 |
| 115.9 |
| - |
| 115.8 |
| 115.8 |
| 115.6 |
| - |
| 115.6 |
| 115.6 |
| 117.3 |
| 117.2 |
| 117.2 |
| - |
| 116.7 |
| 116.7 |
| 116.5 |
| - |
| 116.6 |
| 116.5 |
| 116.4 |
| - |
| 116.3 |
| 116.3 |
| 116.1 |
| - |
| 116.1 |
| 116.1 |
| 115.9 |
| - |
| 115.8 |
| 115.8 |
| (85.4) |
| (169.5) |
| (287.0) |
| (210.8) |
| (214.3) |
| (42.9) |
| 66.4 |
| 58.5 |
| 156.1 |
| 57.4 |
| 76.7 |
| 82.7 |
| 126.7 |
| 102.2 |
| 88.7 |
| 74.2 |
| 98.2 |
| 131.2 |
| 84.8 |
| 117.8 |
| 105.6 |