| (in millions of USD, except per-share data) | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 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 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 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 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 589.2 | 548.9 | 564.5 | 558.8 | 561.0 | 505.2 | 525.2 | 516.3 | 455.0 | 417.5 | 428.5 | 406.2 | 383.8 | 1,023.4 | 359.9 | 356.1 | ||||||||||||||||||||||||
| (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 | 2,261.4 | 2,248.0 | 2,107.6 | 1,707.2 | 1,563.1 | 1,426.2 | 1,120.7 | 3,327.5 | 2,193.1 | 1,937.3 | 3,185.8 | 3,434.4 | 4,624.5 | 4,207.2 | 3,913.9 | 693.4 | 542.0 | 525.0 |
| Cost of Revenue | 900.1 | 902.8 | 926.9 | 716.4 | 693.7 | 648.5 | 517.1 | 1,926.4 | 1,463.7 | 1,265.7 | 2,193.4 | 2,362.7 | 3,145.6 | 2,901.0 | 2,761.7 | 453.3 | 350.6 | 339.2 |
| Gross Profit | 1,361.3 | 1,345.3 | 1,180.8 | 990.8 | 869.4 | 777.7 | 603.6 | 1,401.1 | 729.4 | 671.6 | 992.4 | 1,071.7 | 1,478.8 | 1,306.2 | 1,152.1 | 240.1 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | 120.5 | 120.3 | 91.3 | 75.3 | 60.8 | 49.1 | 34.3 | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (615.5) | (1,124.2) | (775.7) | (65.7) | (71.2) | (62.8) | (66.2) | 203.6 | 151.5 | 135.6 | 236.8 | 265.6 | 409.6 | 406.4 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 22.1 | 22.3 | 4.5 | (13.3) | 36.1 | (19.5) | (44.6) | 31.6 | (29.5) | 2.5 | 51.8 | 41.2 | (62.0) | 93.7 | 90.7 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (11.74) | (20.75) | (14.93) | (0.61) | (0.25) | 1.40 | 0.93 | (3.89) | 1.17 | 1.23 | 1.04 | 1.35 | 3.06 | 1.56 | (0.92) | 0.10 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 219.9 | 152.1 | 151.4 | 131.8 | 124.2 | 101.7 | 419.2 | 232.7 | 208.3 | 365.6 | 402.7 | 584.3 | 525.7 | 323.4 | 48.5 | ||
| 879.2 |
| 805.9 |
| 620.4 |
| 816.4 |
| 888.4 |
| 846.5 |
| 908.6 |
| 683.9 |
| 227.3 |
| 524.0 |
| 560.9 |
| 880.9 |
| (488.8) |
| 844.5 |
| 848.0 |
| 733.6 |
| 766.5 |
| 876.8 |
| 528.8 |
| 969.1 |
| 1,025.4 |
| 911.1 |
| 1,206.4 |
| 1,164.5 |
| Cost of Revenue | 223.7 | 220.0 | 229.8 | 226.6 | 253.5 | 218.8 | 236.3 | 218.4 | 190.6 | 174.6 | 180.1 | 171.1 | 168.0 | 169.6 | 162.0 | 155.5 | 508.1 | 461.8 | 379.3 | 468.1 | 492.5 | 478.4 | 532.6 | 422.9 | 131.7 | 352.7 | 368.9 | 610.3 | (398.6) | 580.6 | 589.9 | 493.8 | 528.2 | 596.3 | 375.4 | 673.3 | 697.3 | 616.6 | 814.5 | 791.3 |
| Gross Profit | 365.5 | 328.9 | 334.7 | 332.2 | 307.5 | 286.5 | 288.9 | 297.9 | 264.4 | 243.0 | 248.4 | 235.1 | 215.8 | 853.8 | 197.9 | 200.6 | 371.1 | 344.1 | 241.1 | 348.2 | 395.8 | 368.1 | 376.1 | 261.0 | 95.6 | 171.3 | 191.9 | 270.6 | (90.2) | 263.9 | 258.1 | 239.8 | 238.3 | 280.5 | 153.3 | 295.9 | 328.0 | 294.4 | 391.8 | 373.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 31.5 | 29.7 | 30.7 | 28.5 | 24.0 | 20.5 | 23.5 | 23.4 | 18.3 | 19.9 | 18.9 | 18.2 | 15.6 | 14.8 | 12.5 | 11.0 | 19.9 | 16.8 | 14.1 | - | - | 16.3 | 32.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 282.8 | 263.6 | 267.1 | 269.0 | 257.7 | 249.9 | 264.1 | 255.7 | 211.0 | 204.2 | 207.9 | 207.2 | 182.2 | 188.5 | 168.3 | 197.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 73.4 | - | - | 71.4 | - | - | - | 73.4 | - | - | - | 7.6 | - | 66.0 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 41.9 | 43.7 | 43.0 | 41.8 | 40.9 | 42.8 | 40.9 | 40.9 | 35.3 | 34.0 | 32.2 | 32.0 | 32.0 | 30.8 | 31.0 | 29.5 | ||||||||||||||||||||||||
| Other Operating Expenses | 3.3 | 0.4 | 0.4 | (1.4) | - | 0.2 | 33.8 | (24.2) | - | 0.8 | (0.8) | - | 0.3 | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 6.5 | (558.5) | (16.8) | (46.8) | (664.7) | (31.7) | (44.2) | (35.0) | (5.8) | (20.5) | (14.5) | (25.0) | (17.9) | (30.6) | (16.1) | (10.4) | 61.3 | 61.9 | (4.9) | 46.8 | 91.9 | 67.9 | 41.5 | 2.3 | 8.9 | 35.1 | 45.4 | 62.2 | (69.5) | 74.8 | 70.1 | 60.2 | 58.7 | 48.5 | 46.0 | 45.6 | 96.6 | 77.5 | 107.3 | 118.8 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 9.2 | 8.8 | 9.3 | 9.2 | 9.1 | 11.1 | 17.0 | 20.0 | 4.3 | 5.8 | 4.1 | 5.7 | 6.3 | 7.1 | 4.1 | 5.7 | 25.7 | 25.6 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 3.3 | 0.4 | 0.4 | (1.4) | 0.1 | 0.2 | 33.8 | (24.2) | 25.0 | 0.8 | (0.8) | 0.7 | 0.3 | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 0.6 | (566.9) | (25.7) | (57.3) | (673.7) | (42.6) | (27.4) | (79.2) | 7.7 | (25.5) | (19.3) | (30.0) | (78.3) | (37.7) | (20.2) | (45.9) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 9.0 | 4.0 | 10.8 | (1.8) | 29.9 | (9.1) | (8.9) | (7.4) | 4.6 | (6.1) | (4.7) | (7.1) | (12.3) | 0.4 | (6.7) | (3.8) | 7.9 | 19.5 | (30.1) | 13.2 | 24.8 | (1.4) | 6.2 | 2.0 | (31.5) | 6.8 | (10.8) | 6.0 | (43.6) | 13.8 | 19.7 | 12.6 | 11.3 | 13.1 | (2.6) | 11.2 | 23.5 | 9.1 | 11.1 | 22.6 |
| Net Income From Continuing Ops | (8.4) | (570.9) | (36.5) | (55.6) | (703.6) | (33.5) | (18.4) | (71.8) | 3.1 | (19.5) | (14.6) | (22.8) | (65.9) | (38.1) | (13.6) | (42.1) | 27.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (0.0) | (0.0) | (0.1) | (0.1) | 0.4 | 2.2 | (0.1) | 0.0 | 0.0 | 16.6 | 4.8 | (0.3) | (0.5) | 54.4 | 40.4 | 71.8 | (7.5) | |||||||||||||||||||||||
| Net Income | (8.5) | (570.9) | (36.5) | (55.7) | (703.2) | (31.3) | (18.5) | (71.8) | 3.1 | (2.8) | (9.8) | (23.2) | (66.5) | 16.3 | 26.9 | 29.7 | 20.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (8.8) | (571.1) | (36.7) | (56.0) | (703.3) | (31.5) | (18.6) | (72.0) | 3.0 | (2.9) | (10.0) | (23.4) | (66.6) | 15.1 | 25.8 | 28.6 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | - | - | 1.2 | 0.8 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (8.8) | (571.1) | (36.7) | (56.0) | (703.3) | (31.5) | (18.6) | (72.0) | 3.0 | (2.9) | (10.0) | (23.4) | (66.6) | 15.1 | 25.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.15) | (9.99) | (0.64) | (0.98) | - | (0.58) | (0.34) | (1.32) | - | (0.05) | (0.18) | (0.43) | (1.23) | 0.28 | 0.49 | 0.56 | 0.41 | 0.10 | (0.06) | 0.03 | - | 0.08 | (3.45) | (0.39) | - | 0.27 | 0.31 | 0.20 | - | 0.37 | 0.43 | 0.31 | 0.23 | - | - | 0.15 | 0.43 | - | - | 0.59 |
| EPS Diluted | (0.15) | (9.99) | (0.64) | (0.98) | - | (0.58) | (0.34) | (1.32) | - | (0.05) | (0.18) | (0.43) | (1.23) | 0.28 | 0.49 | 0.56 | 0.40 | - | ||||||||||||||||||||||
| Shares Basic | 57.3 | 57.2 | 57.1 | 56.8 | - | 55.7 | 54.9 | 54.7 | - | 54.5 | 54.5 | 54.3 | 54.1 | 53.9 | 53.0 | 51.3 | 46.5 | 136.8 | ||||||||||||||||||||||
| Shares Diluted | 57.3 | 57.2 | 57.1 | 56.8 | - | 55.7 | 54.9 | 54.7 | - | 54.5 | 54.5 | 54.3 | 54.1 | 53.9 | 53.0 | 51.3 | 47.3 | 138.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 79.9 | - | - | 24.7 | - | - | - | 38.4 | - | - | - | (17.4) | - | 35.4 | - | - | 124.1 | - | - | 105.2 | - | - | - | 47.2 | - | - | - | 99.2 | - | - | - | 92.2 | - | 86.2 | - | - | - | 114.4 | - | - |
| EBIT | 6.5 | (558.5) | (16.8) | (46.8) | (664.7) | (31.7) | (44.2) | (35.0) | (5.8) | (20.5) | (14.5) | (25.0) | (17.9) | (30.6) | (16.1) | (10.4) | 61.3 | 61.9 | (4.9) | |||||||||||||||||||||
| 191.4 |
| 185.8 |
| 5.7 |
| 6.2 |
| 5.9 |
| Selling General & Administrative | 1,082.5 | 1,070.2 | 1,027.4 | 830.3 | 772.9 | 665.8 | 515.5 | 1,132.1 | 548.8 | 500.6 | 696.8 | 748.3 | 1,011.2 | 864.3 | 908.4 | 162.8 | 133.5 | 112.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1,344.1 | 927.8 | 217.1 | 203.0 | 187.0 | 167.9 | 215.6 | 81.2 | 72.7 | 128.8 | 137.0 | 174.7 | 119.3 | 183.4 | 22.6 | 16.8 | - |
| Amortization of Intangibles | 170.4 | 173.6 | 165.5 | 133.5 | 126.3 | 116.9 | 103.3 | 135.8 | 43.7 | 39.8 | 57.4 | 56.8 | 67.1 | 41.0 | 85.1 | - | - | - |
| Other Operating Expenses | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 140.0 |
| 25.9 |
| 34.4 |
| 39.6 |
| - |
| - |
| Interest Expense | 36.5 | 34.8 | 57.1 | 19.7 | 24.1 | 29.1 | 52.8 | 119.5 | 49.1 | 40.1 | 30.3 | 47.5 | 51.3 | 103.6 | 91.6 | 5.9 | 6.7 | 7.2 |
| Income From Equity Investments | - | (0.6) | (0.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.8 | (0.4) | 9.9 | 25.7 | 2.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (649.2) | (1,159.4) | (822.9) | (67.1) | (2.1) | (121.8) | (119.0) | 50.5 | 92.4 | 48.6 | 206.5 | 218.1 | 358.2 | 302.8 | 48.4 | 20.0 | 27.7 | 32.4 |
| 15.4 |
| 11.5 |
| 8.6 |
| Net Income From Continuing Ops | (671.3) | (1,181.7) | (827.4) | (53.8) | (38.2) | (102.3) | (74.4) | 18.9 | 121.9 | 46.1 | 154.8 | 177.0 | 420.3 | 209.1 | (42.3) | 4.6 | 16.2 | 23.8 |
| Net Income From Discontinued Ops | (0.3) | (1.9) | 2.6 | 21.1 | 26.4 | 178.5 | 120.2 | (536.0) | 32.6 | 123.4 | (9.6) | 10.2 | - | - | - | - | - | - |
| Net Income | (671.6) | (1,183.6) | (824.8) | (32.7) | (11.8) | 76.3 | 45.8 | (517.1) | 154.5 | 169.5 | 145.2 | 187.2 | 420.3 | 209.1 | (42.3) | 4.6 | 16.2 | 23.8 |
| Net Income Attributable To Parent | (672.6) | (1,184.4) | (825.5) | (33.3) | (13.3) | 71.7 | 42.6 | (527.6) | 140.2 | 151.1 | 128.1 | 167.7 | 392.1 | 178.6 | (64.4) | 4.6 | 16.2 | 23.8 |
| Less: Minority Interest | - | - | - | - | - | 4.6 | 3.1 | 10.5 | 14.3 | 18.4 | 17.1 | 19.4 | 28.2 | 30.5 | 22.1 | 0.0 | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.3 | 20.4 | 19.0 | 0.0 | 0.0 | - |
| Net Income To Common Shareholders | (672.6) | (1,184.4) | (825.5) | (33.3) | (13.3) | 71.7 | 42.6 | (527.6) | 140.2 | 44.5 | 137.7 | 157.5 | 370.2 | 158.2 | (83.4) | 4.6 | 16.2 | 23.8 |
| 0.37 |
| - |
| EPS Diluted | (11.74) | (20.75) | (14.93) | (0.61) | (0.25) | 1.40 | 0.93 | (3.89) | 1.16 | 1.22 | 1.04 | 1.34 | 3.02 | 1.54 | (0.92) | 0.10 | 0.37 | - |
| Shares Basic | 57.3 | 57.1 | 55.3 | 54.5 | 54.1 | 51.1 | 45.6 | 135.7 | 120.3 | 123.2 | 122.9 | 124.1 | 121.1 | 99.2 | 91.1 | 43.6 | 43.4 | - |
| Shares Diluted | 57.3 | 57.1 | 55.3 | 54.5 | 54.1 | 51.1 | 45.6 | 136.7 | 120.8 | 124.0 | 123.2 | 124.9 | 122.7 | 100.4 | 91.1 | 44.3 | 43.7 | - |
| 51.2 |
| - |
| EBIT | (615.5) | (1,124.2) | (775.7) | (65.7) | (71.2) | (62.8) | (66.2) | 203.6 | 151.5 | 135.6 | 236.8 | 265.6 | 409.6 | 406.4 | 140.0 | 25.9 | 34.4 | 39.6 |
| 305.7 |
| 278.1 |
| 235.7 |
| 291.3 |
| 285.9 |
| 290.5 |
| 307.9 |
| 247.8 |
| 82.7 |
| 129.6 |
| 135.9 |
| 200.5 |
| (32.9) |
| 181.8 |
| 176.9 |
| 174.8 |
| 167.9 |
| 214.4 |
| 75.2 |
| 237.2 |
| 222.6 |
| 213.2 |
| 255.1 |
| 245.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.8 |
| - |
| - |
| 58.3 |
| - |
| - |
| - |
| 44.8 |
| - |
| - |
| - |
| 37.0 |
| - |
| - |
| - |
| 32.0 |
| - |
| 37.7 |
| - |
| - |
| - |
| 36.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.3 |
| 24.8 |
| 32.7 |
| 31.8 |
| 33.2 |
| 21.8 |
| 14.9 |
| 11.6 |
| 12.9 |
| 9.6 |
| 11.0 |
| 11.3 |
| 8.5 |
| 9.3 |
| 6.9 |
| 9.1 |
| 10.4 |
| 10.9 |
| 14.2 |
| 12.0 |
| 10.4 |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.6 |
| 36.4 |
| (33.2) |
| 22.0 |
| 59.2 |
| 2.4 |
| 8.4 |
| (19.5) |
| (6.0) |
| 23.4 |
| 37.1 |
| 37.9 |
| (127.4) |
| 63.4 |
| 61.6 |
| 51.0 |
| 51.8 |
| 39.3 |
| 35.7 |
| 34.7 |
| 82.3 |
| 65.4 |
| 96.9 |
| 103.9 |
| 16.8 |
| (3.1) |
| 8.9 |
| 57.4 |
| 3.8 |
| 2.2 |
| (44.6) |
| 25.5 |
| 16.7 |
| 47.8 |
| 31.9 |
| (83.8) |
| 49.6 |
| 41.9 |
| 38.4 |
| 40.5 |
| 26.2 |
| 38.3 |
| 23.5 |
| 58.8 |
| 56.3 |
| 85.8 |
| 81.3 |
| (2.6) |
| (4.9) |
| (3.4) |
| (49.7) |
| 9.0 |
| (468.8) |
| (26.5) |
| 23.0 |
| 18.5 |
| (6.1) |
| (2.8) |
| 101.6 |
| 2.1 |
| 16.6 |
| 3.1 |
| (8.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| (8.0) |
| 5.5 |
| (15.3) |
| 12.8 |
| (466.6) |
| (48.0) |
| 48.5 |
| 35.2 |
| 41.8 |
| 29.0 |
| 17.8 |
| 51.7 |
| 58.5 |
| 41.5 |
| 32.2 |
| 26.2 |
| 48.5 |
| 23.5 |
| 58.8 |
| 56.3 |
| 85.8 |
| 81.3 |
| 19.1 |
| 13.4 |
| (8.5) |
| 4.5 |
| (16.9) |
| 10.5 |
| (469.2) |
| (52.0) |
| 45.9 |
| 31.3 |
| 38.5 |
| 24.5 |
| 13.3 |
| 45.9 |
| 53.4 |
| 38.5 |
| 28.0 |
| 22.6 |
| 44.2 |
| 18.4 |
| 53.1 |
| 52.1 |
| 80.1 |
| 73.4 |
| 0.4 |
| 1.0 |
| 1.5 |
| 2.3 |
| 2.6 |
| 4.0 |
| 2.6 |
| 3.9 |
| 3.3 |
| 4.5 |
| 4.6 |
| 5.8 |
| 5.1 |
| 2.9 |
| 4.2 |
| 3.6 |
| 4.3 |
| 5.2 |
| 5.7 |
| 4.2 |
| 5.7 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 28.6 |
| 19.1 |
| 13.4 |
| (8.5) |
| 4.5 |
| (16.9) |
| 10.5 |
| (469.2) |
| (52.0) |
| 45.9 |
| 31.3 |
| 38.5 |
| 24.5 |
| (93.3) |
| 45.9 |
| 53.4 |
| 38.5 |
| 28.0 |
| 22.6 |
| 34.0 |
| 18.4 |
| 53.1 |
| 52.1 |
| 80.1 |
| 73.4 |
| - |
| 0.03 |
| - |
| 0.08 |
| (3.45) |
| (0.39) |
| - |
| 0.26 |
| 0.31 |
| - |
| - |
| 0.37 |
| 0.43 |
| - |
| 0.23 |
| - |
| - |
| 0.15 |
| 0.42 |
| - |
| - |
| 0.59 |
| 136.8 |
| 136.6 |
| - |
| 136.1 |
| 136.0 |
| 133.7 |
| - |
| 117.7 |
| 122.7 |
| 123.6 |
| - |
| 123.3 |
| 123.2 |
| 123.1 |
| 122.8 |
| 123.1 |
| - |
| 124.4 |
| 124.3 |
| 123.9 |
| - |
| 123.8 |
| 136.8 |
| 141.5 |
| - |
| 137.1 |
| 136.9 |
| 133.7 |
| - |
| 118.5 |
| 123.0 |
| 124.1 |
| - |
| 124.1 |
| 124.0 |
| 123.8 |
| 123.1 |
| 123.2 |
| - |
| 125.0 |
| 125.3 |
| 125.1 |
| - |
| 125.4 |
| 46.8 |
| 91.9 |
| 67.9 |
| 41.5 |
| 2.3 |
| 8.9 |
| 35.1 |
| 45.4 |
| 62.2 |
| (69.5) |
| 74.8 |
| 70.1 |
| 60.2 |
| 58.7 |
| 48.5 |
| 46.0 |
| 45.6 |
| 96.6 |
| 77.5 |
| 107.3 |
| 118.8 |