| (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 | 263.1 | 255.0 | 248.3 | 240.1 | 250.3 | 225.3 | 209.2 | 213.0 | 209.2 | 197.0 | 198.8 | 204.3 | 202.7 | 194.5 | 195.2 | 185.7 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,006.6 | 993.8 | 856.8 | 802.9 | 762.3 | 755.1 | 740.3 | 657.5 | 475.2 | 466.2 | 259.2 | 204.4 | 177.6 | 210.7 | 136.8 | 118.1 | 154.2 | 203.3 |
| Cost of Revenue | 319.9 | 314.5 | 280.7 | 266.4 | 258.4 | 259.5 | 250.9 | 222.1 | 164.7 | 163.9 | 96.9 | - | - | - | - | - | - | - |
| Gross Profit | 686.7 | 679.3 | 576.1 | 536.4 | 503.9 | 495.6 | 489.5 | 435.4 | 310.5 | 302.3 | 162.3 | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 688.1 | 673.3 | 570.3 | 531.1 | 502.2 | 493.7 | 486.0 | 431.8 | 326.1 | 313.2 | 260.3 | 241.2 | 215.7 | 138.1 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | (0.0) | 0.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.03) | 0.24 | 0.30 | 0.55 | 1.11 | 1.87 | 1.60 | 1.17 | 0.75 | 2.08 | 0.31 | 0.58 | 0.22 | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 1,109.8 | 1,088.7 | 935.4 | 846.0 | 797.8 | 781.8 | 774.7 | 688.9 | 507.4 | 510.0 | 358.2 | 312.9 | 277.9 | 214.4 | - | - | ||
| 186.9 |
| 190.2 |
| 188.7 |
| 186.6 |
| 189.6 |
| 183.1 |
| 183.4 |
| 179.9 |
| 193.9 |
| 194.4 |
| 188.3 |
| 142.0 |
| 132.7 |
| 122.7 |
| 118.7 |
| 116.6 |
| 117.2 |
| 114.1 |
| 113.2 |
| 119.0 |
| 119.9 |
| 114.3 |
| 48.7 |
| 48.3 |
| Cost of Revenue | 82.6 | 83.1 | 80.0 | 74.2 | 77.2 | 72.9 | 66.0 | 70.6 | 71.1 | 63.3 | 64.8 | 67.1 | 71.2 | 64.6 | 66.6 | 62.2 | 64.9 | 64.0 | 65.4 | 63.7 | 66.4 | 61.8 | 62.8 | 61.6 | 64.5 | 66.3 | 65.6 | 46.7 | 43.5 | 42.2 | 41.6 | 40.7 | 40.2 | - | 40.7 | - | - | - | - | - |
| Gross Profit | 180.5 | 171.9 | 168.3 | 165.9 | 173.2 | 152.4 | 143.2 | 142.3 | 138.2 | 133.7 | 134.0 | 137.2 | 131.5 | 129.9 | 128.5 | 123.5 | 122.0 | 126.2 | 123.4 | 122.9 | 123.2 | 121.3 | 120.5 | 118.3 | 129.4 | 128.1 | 122.7 | 95.3 | 89.2 | 80.5 | 77.1 | 75.9 | 77.0 | - | 72.5 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 108.4 | 107.1 | 105.3 | 100.9 | 102.1 | 93.6 | 89.8 | 95.4 | 86.2 | 79.4 | 79.5 | 80.3 | 75.8 | 75.9 | 79.1 | 69.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 3.9 | 4.5 | 5.8 | 5.5 | 5.6 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 285.1 | 256.3 | 236.9 | 223.9 | 227.4 | 209.5 | 196.3 | 205.5 | 196.2 | 178.4 | 180.4 | 182.0 | 181.0 | 171.2 | 171.3 | 156.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 180.1 | 172.2 | 169.2 | 166.7 | 165.2 | 148.3 | 142.1 | 141.3 | 138.6 | 134.2 | 134.9 | 131.8 | 130.1 | 130.1 | 129.4 | 123.1 | 119.6 | 123.7 | 124.1 | 122.7 | 123.1 | 121.1 | 120.0 | 117.1 | 127.8 | 126.0 | 120.6 | 97.4 | 87.7 | 84.4 | 80.9 | 80.2 | 80.6 | 77.1 | 75.8 | 80.1 | 80.2 | 80.1 | 61.6 | 59.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 45.1 | 42.5 | 41.5 | 38.5 | 36.8 | 33.1 | 30.8 | 29.7 | 28.9 | 27.5 | 27.0 | 26.0 | 25.0 | 22.1 | 18.4 | 16.5 | 15.5 | 16.5 | ||||||||||||||||||||||
| Income From Equity Investments | (2.6) | (2.0) | (2.7) | (1.6) | (1.9) | (2.0) | (1.6) | 0.4 | 0.3 | 0.3 | 0.6 | 0.8 | 0.7 | 0.7 | 0.6 | 5.3 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (24.7) | (3.3) | 8.8 | 14.7 | 21.1 | 13.8 | 11.4 | 8.0 | 13.5 | 18.9 | 19.5 | 23.1 | 22.4 | 24.3 | 80.8 | 34.2 | 28.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (24.7) | (3.3) | 8.8 | 14.7 | 21.1 | 13.8 | 11.4 | 8.0 | 13.5 | 18.9 | 19.5 | 23.1 | 22.4 | 24.3 | 80.8 | 34.2 | 28.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (24.9) | (3.5) | 8.6 | 14.5 | 20.9 | 13.6 | 11.2 | 7.8 | 13.3 | 18.8 | 19.4 | 22.6 | 22.2 | 24.1 | 80.6 | 34.1 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (24.9) | (3.5) | 8.6 | 14.5 | 20.9 | 13.6 | 11.2 | 7.8 | 13.3 | 18.8 | 19.4 | 22.6 | 22.2 | 24.1 | 80.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.15) | - | 0.05 | 0.09 | 0.12 | - | 0.07 | 0.05 | 0.09 | - | 0.13 | 0.15 | 0.15 | - | 0.53 | 0.23 | 0.19 | - | 0.36 | 0.19 | 0.20 | - | 0.19 | 0.16 | 1.19 | - | 0.14 | (0.20) | 0.34 | - | 0.19 | 0.20 | 0.04 | - | 0.03 | 0.40 | 0.01 | - | 0.06 | 0.04 |
| EPS Diluted | (0.15) | - | 0.05 | 0.09 | 0.12 | - | 0.07 | 0.05 | 0.09 | - | 0.13 | 0.15 | 0.15 | - | 0.53 | 0.23 | 0.19 | - | ||||||||||||||||||||||
| Shares Basic | 166.4 | - | 168.0 | 167.9 | 167.8 | - | 152.1 | 152.1 | 151.9 | - | 151.8 | 151.7 | 151.6 | - | 151.4 | 148.8 | 148.7 | - | ||||||||||||||||||||||
| Shares Diluted | 166.4 | - | 168.7 | 168.8 | 168.6 | - | 152.8 | 152.6 | 152.4 | - | 152.0 | 152.1 | 151.9 | - | 151.7 | 149.1 | 149.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 288.5 | 279.3 | 274.5 | 267.6 | 267.3 | 241.9 | 231.9 | 236.7 | 224.9 | 213.6 | 214.4 | 212.1 | 205.9 | 206.0 | 208.5 | 192.9 | 190.4 | 197.4 | 196.2 | 194.2 | 194.0 | 193.8 | 191.5 | 190.0 | 199.4 | 204.4 | 202.7 | 148.3 | 133.6 | 130.0 | 125.9 | 125.9 | 125.7 | 121.3 | 123.4 | 130.2 | 135.1 | 128.3 | 78.2 | 75.6 |
| EBIT | 180.1 | 172.2 | 169.2 | 166.7 | 165.2 | 148.3 | 142.1 | 141.3 | 138.6 | 134.2 | 134.9 | 131.8 | 130.1 | 130.1 | 129.4 | 123.1 | 119.6 | 123.7 | 124.1 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 421.7 | 415.4 | 365.0 | 314.9 | 295.6 | 288.1 | 288.6 | 257.1 | 181.4 | 196.7 | 97.9 | 71.6 | 62.3 | 76.3 | 39.4 | 30.7 | 36.7 | 55.8 |
| Amortization of Intangibles | - | 10.8 | 13.0 | 15.5 | 21.4 | 32.7 | 43.1 | 45.6 | 27.0 | 42.4 | 24.0 | 23.7 | 32.7 | 16.9 | 3.3 | 0.3 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,002.1 | 944.4 | 807.5 | 721.9 | 659.0 | 648.5 | 646.1 | 628.3 | 412.1 | 428.7 | 280.8 | 198.7 | 188.5 | 227.3 | 152.4 | 235.3 | 189.0 | 282.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 167.6 | 159.2 | 122.5 | 105.5 | 72.5 | 67.0 | 60.6 | 54.0 | 39.4 | 33.5 | 26.7 | 22.7 | 21.0 | 21.7 | 23.9 | 26.7 | 37.2 | 39.8 |
| Income From Equity Investments | (8.9) | (8.2) | (2.8) | 2.3 | 7.7 | 6.8 | 7.9 | 12.7 | 12.2 | 47.1 | 10.6 | 8.3 | 11.3 | 67.3 | 39.3 | (18.3) | 9.5 | (17.6) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | 63.1 | 39.8 | (26.7) | 5.6 | (10.9) | (16.6) | (15.6) | (117.2) | (44.6) | (82.0) |
| (0.2) |
| (1.1) |
| 4.3 |
| Net Income From Continuing Ops | (4.5) | 41.3 | 46.6 | 83.8 | 167.4 | 279.0 | 238.1 | 152.7 | 80.8 | 220.0 | 60.9 | 94.3 | 12.9 | 112.0 | 27.6 | (131.8) | (32.1) | 13.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 19.2 | 31.3 | 40.1 | 14.8 | 20.3 | 8.3 | 20.1 | 16.0 |
| Net Income | (4.5) | 41.3 | 46.6 | 83.8 | 167.4 | 279.0 | 238.1 | 152.7 | 80.8 | 220.0 | 80.1 | 125.6 | 53.0 | 126.8 | 47.9 | (123.5) | (12.0) | 29.5 |
| Net Income Attributable To Parent | (5.3) | 40.5 | 46.0 | 83.0 | 166.8 | 278.6 | 237.3 | 150.4 | 79.2 | 216.3 | 79.1 | 125.5 | 52.0 | 121.8 | 45.7 | (128.4) | (14.6) | 27.3 |
| Less: Minority Interest | 0.7 | 0.7 | 0.6 | 0.9 | 0.7 | 0.4 | 0.8 | 2.3 | 1.6 | 3.7 | 1.0 | 0.1 | 1.0 | 5.1 | 2.2 | 5.0 | 2.5 | 2.3 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.0 | 10.0 | 12.9 | 12.9 | 12.9 | 12.9 |
| Net Income To Common Shareholders | (5.3) | 40.5 | 46.0 | 83.0 | 166.8 | 278.6 | 237.3 | 150.4 | 79.2 | 216.3 | 79.1 | 125.5 | 45.5 | 109.1 | 32.8 | (141.3) | (27.5) | 14.4 |
| - |
| - |
| EPS Diluted | (0.03) | 0.24 | 0.30 | 0.55 | 1.11 | 1.87 | 1.60 | 1.17 | 0.75 | 2.08 | 0.31 | 0.58 | 0.22 | - | - | - | - | - |
| Shares Basic | 166.4 | 167.9 | 153.4 | 151.7 | 150.1 | 148.7 | 148.3 | 128.1 | 105.1 | 103.9 | 253.9 | 215.8 | 204.2 | 144.3 | 104.1 | 103.7 | 101.4 | 65.5 |
| Shares Diluted | 166.4 | 168.7 | 154.0 | 152.0 | 150.4 | 148.9 | 148.6 | 129.8 | 106.9 | 105.8 | 256.0 | 216.0 | 204.5 | 144.4 | 104.1 | 103.7 | 101.4 | 65.5 |
| - |
| - |
| EBIT | 688.1 | 673.3 | 570.3 | 531.1 | 502.2 | 493.7 | 486.0 | 431.8 | 326.1 | 313.2 | 260.3 | 241.2 | 215.7 | 138.1 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| (4.7) |
| 70.7 |
| 73.7 |
| 72.1 |
| 71.5 |
| 70.9 |
| 72.7 |
| 71.5 |
| 72.9 |
| 71.6 |
| 78.4 |
| 82.0 |
| 50.9 |
| 45.9 |
| 45.5 |
| 45.1 |
| 45.7 |
| 45.1 |
| 44.2 |
| 47.6 |
| 50.0 |
| 54.9 |
| 48.1 |
| 16.6 |
| 16.6 |
| (8.5) |
| 16.9 |
| 16.3 |
| 8.0 |
| 9.4 |
| 10.2 |
| 11.4 |
| 12.1 |
| - |
| 17.6 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.8 |
| 163.1 |
| 162.9 |
| 160.4 |
| 162.2 |
| 172.8 |
| 156.2 |
| 158.0 |
| 159.2 |
| 175.1 |
| 170.8 |
| 169.5 |
| 112.7 |
| 102.5 |
| 101.2 |
| 105.2 |
| 103.2 |
| 99.3 |
| 103.7 |
| 110.1 |
| 115.5 |
| 134.6 |
| 47.3 |
| 49.6 |
| 16.7 |
| 16.7 |
| 17.2 |
| 15.7 |
| 15.1 |
| 14.0 |
| 15.9 |
| 16.4 |
| 14.7 |
| 12.1 |
| 10.8 |
| 10.4 |
| 9.6 |
| 9.7 |
| 9.8 |
| 7.7 |
| 7.6 |
| 8.5 |
| 9.7 |
| 10.1 |
| 5.8 |
| 5.4 |
| 1.1 |
| 1.0 |
| 2.1 |
| 1.8 |
| 1.9 |
| 1.2 |
| 1.6 |
| 1.7 |
| 3.4 |
| 2.9 |
| 3.2 |
| 3.6 |
| 2.9 |
| 2.1 |
| 2.3 |
| 5.0 |
| 2.9 |
| 3.8 |
| 2.5 |
| 40.3 |
| 0.6 |
| 5.4 |
| 1.5 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.2 |
| 17.6 |
| 11.4 |
| 13.9 |
| 14.8 |
| 9.9 |
| 10.8 |
| 4.3 |
| (25.5) |
| 1.4 |
| (1.3) |
| 167.5 |
| 54.1 |
| 28.1 |
| 29.3 |
| 11.3 |
| 28.3 |
| 23.2 |
| 175.3 |
| 118.6 |
| 20.7 |
| (22.6) |
| 36.0 |
| 22.8 |
| 19.9 |
| 21.7 |
| 16.4 |
| 31.9 |
| 12.3 |
| 170.9 |
| 4.9 |
| 43.1 |
| 2.9 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (5.2) |
| 8.7 |
| 7.5 |
| 167.5 |
| 54.1 |
| 28.1 |
| 29.3 |
| 11.3 |
| 28.3 |
| 23.2 |
| 175.3 |
| 118.6 |
| 20.7 |
| (22.6) |
| 36.0 |
| 22.8 |
| 19.9 |
| 21.7 |
| 16.4 |
| 31.9 |
| 12.3 |
| 170.9 |
| 4.9 |
| 37.9 |
| 11.7 |
| 7.8 |
| 28.0 |
| 167.3 |
| 54.0 |
| 28.2 |
| 29.1 |
| 11.1 |
| 28.1 |
| 23.1 |
| 174.9 |
| 117.1 |
| 20.4 |
| (22.4) |
| 35.3 |
| 22.4 |
| 19.5 |
| 21.3 |
| 16.0 |
| 31.4 |
| 12.1 |
| 168.1 |
| 4.8 |
| 36.9 |
| 11.7 |
| 7.8 |
| 0.2 |
| 0.1 |
| (0.1) |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.4 |
| 1.5 |
| 0.3 |
| (0.2) |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.2 |
| 2.9 |
| 0.1 |
| 1.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.1 |
| 28.0 |
| 167.3 |
| 54.0 |
| 28.2 |
| 29.1 |
| 11.1 |
| 28.1 |
| 23.1 |
| 174.9 |
| 117.1 |
| 20.4 |
| (22.4) |
| 35.3 |
| 22.4 |
| 19.5 |
| 21.3 |
| 16.0 |
| 31.4 |
| 12.1 |
| 168.1 |
| 4.8 |
| 36.9 |
| 11.7 |
| 7.8 |
| 0.36 |
| 0.19 |
| 0.20 |
| - |
| 0.19 |
| 0.16 |
| 1.18 |
| - |
| 0.14 |
| (0.20) |
| 0.34 |
| - |
| 0.19 |
| 0.20 |
| 0.04 |
| - |
| 0.03 |
| 0.40 |
| 0.01 |
| - |
| 0.06 |
| 0.04 |
| 148.7 |
| 148.7 |
| 148.6 |
| - |
| 148.6 |
| 148.5 |
| 147.4 |
| - |
| 146.8 |
| 112.9 |
| 105.1 |
| - |
| 105.1 |
| 105.1 |
| 420.2 |
| - |
| 420.0 |
| 419.4 |
| 402.8 |
| - |
| 210.2 |
| 210.1 |
| 148.8 |
| 148.7 |
| 148.7 |
| - |
| 148.6 |
| 148.6 |
| 148.6 |
| - |
| 148.5 |
| 114.7 |
| 106.9 |
| - |
| 106.9 |
| 106.9 |
| 427.7 |
| - |
| 427.3 |
| 427.2 |
| 411.2 |
| - |
| 210.3 |
| 210.4 |
| 122.7 |
| 123.1 |
| 121.1 |
| 120.0 |
| 117.1 |
| 127.8 |
| 126.0 |
| 120.6 |
| 97.4 |
| 87.7 |
| 84.4 |
| 80.9 |
| 80.2 |
| 80.6 |
| 77.1 |
| 75.8 |
| 80.1 |
| 80.2 |
| 80.1 |
| 61.6 |
| 59.0 |