| (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 | Q3 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 437.5 | 398.2 | 379.7 | 447.6 | 197.0 | 239.9 | 253.9 | 181.1 | 283.2 | 489.1 | 266.7 | 304.7 | 731.2 | 982.5 | 191.1 | 465.3 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 1,663.1 | 1,422.6 | 958.1 | 1,791.7 | 1,331.1 | 866.5 | 1,563.1 | 1,551.7 | 1,320.3 | 385.9 | 709.0 | 670.8 | 262.8 | 248.9 | 229.3 | 127.9 | 86.0 |
| Cost of Revenue | 366.6 | 358.9 | 351.2 | 348.6 | 357.2 | 456.3 | 508.8 | 486.8 | - | - | - | - | - | - | - | - | - |
| Gross Profit | 1,296.4 | 1,063.6 | 606.9 | 1,443.1 | 973.9 | 410.2 | 1,054.3 | 1,064.9 | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 816.0 | 600.4 | (236.8) | 974.8 | 543.1 | (1,362.6) | (1,703.7) | 399.0 | 555.8 | (868.2) | (1,334.7) | 225.6 | 55.5 | 97.3 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | 0.4 | 0.8 | 0.3 | 1.0 | 1.2 | 0.6 | 0.2 | 0.3 | 0.1 | 0.2 | 0.4 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 160.4 | 115.5 | (56.1) | (525.2) | 0.0 | 7.3 | (7.6) | (0.1) | 1.8 | (2.9) | (256.0) | 153.3 | 98.1 | 26.4 | (0.1) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 30.36 | 21.74 | (14.72) | 67.24 | 20.45 | (10.14) | (12.49) | 2.46 | 2.42 | (7.97) | (12.27) | 2.90 | 1.98 | 1.22 | 2.22 | 1.08 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 1,130.0 | 904.6 | 89.0 | 1,294.6 | 810.9 | (1,122.9) | (1,153.6) | 885.6 | 920.4 | (622.2) | (997.0) | 491.1 | 174.3 | 188.0 | 173.3 | 89.7 | |
| (307.8) |
| (242.5) |
| 247.4 |
| 244.7 |
| 136.2 |
| 186.3 |
| 299.3 |
| 441.8 |
| 341.7 |
| 459.0 |
| 320.6 |
| 612.6 |
| 361.0 |
| 252.7 |
| 325.4 |
| 397.8 |
| 265.5 |
| 324.0 |
| 333.0 |
| 63.4 |
| 193.7 |
| (28.2) |
| 157.0 |
| 189.8 |
| Cost of Revenue | 90.6 | 93.2 | 96.4 | 86.5 | 82.9 | 88.2 | 89.9 | 86.5 | 86.6 | 88.7 | 86.6 | 85.7 | 87.6 | 95.5 | 89.2 | 87.8 | 84.8 | 84.4 | 105.9 | 121.5 | 110.6 | 113.9 | 110.4 | 231.5 | 135.0 | 72.0 | 70.3 | - | 78.9 | 71.4 | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 347.0 | 305.0 | 283.4 | 361.1 | 114.2 | 151.7 | 164.0 | 94.6 | 196.6 | 400.4 | 180.1 | 219.0 | 643.6 | 887.0 | 101.9 | 377.6 | (392.6) | (327.0) | 141.5 | 123.2 | 25.6 | 72.4 | 189.0 | 210.3 | 206.7 | 387.0 | 250.3 | - | 282.0 | 181.3 | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 9.7 | 10.7 | 11.8 | 10.9 | 9.0 | 12.1 | 10.5 | 10.8 | 9.2 | 11.4 | 9.9 | 8.6 | 8.7 | 11.2 | 8.8 | 8.3 | 7.1 | |||||||||||||||||||||||
| Depreciation & Amortization | 75.4 | 81.7 | 83.2 | 73.6 | 65.6 | 84.3 | 82.8 | 78.6 | 80.0 | 81.0 | 79.5 | 80.1 | 79.1 | 78.5 | 64.4 | 62.6 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 209.9 | 219.5 | 220.8 | 196.8 | 185.0 | 554.9 | 239.3 | 199.2 | 201.5 | 206.6 | 199.5 | 202.1 | 208.6 | 217.8 | 195.0 | 190.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 227.6 | 178.7 | 159.0 | 250.8 | 12.0 | (315.0) | 14.6 | (18.1) | 81.8 | 282.5 | 67.2 | 102.6 | 522.6 | 764.7 | (3.9) | 275.1 | (492.8) | (435.3) | 50.9 | 19.6 | (346.4) | (555.8) | (480.1) | (1,444.2) | (571.0) | 218.5 | 93.0 | 161.3 | 113.6 | 13.8 | 110.3 | 180.4 | 50.5 | 143.2 | 181.7 | (190.9) | (158.0) | (323.4) | (195.8) | (812.8) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.8 | 0.4 | 0.3 | 0.4 | 0.1 | 0.1 |
| Interest Expense | 15.4 | 13.6 | 13.6 | 13.7 | 13.4 | 14.0 | 15.9 | 15.2 | 15.0 | 14.7 | 14.9 | 13.7 | 13.8 | 16.1 | 15.5 | 14.2 | 14.0 | 16.4 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Non-Operating Income | (17.1) | (13.6) | (16.2) | (14.6) | (12.7) | (17.8) | (32.4) | (15.7) | (14.9) | (7.2) | (13.5) | (8.9) | 0.5 | (16.1) | (14.6) | (18.5) | 0.8 | |||||||||||||||||||||||
| Pre-Tax Income | 210.5 | 165.0 | 142.8 | 236.1 | (0.6) | (332.8) | (17.8) | (33.8) | 66.9 | 275.3 | 53.7 | 93.7 | 523.1 | 748.6 | (18.5) | 256.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 44.7 | 32.6 | 31.4 | 51.7 | (0.2) | (59.5) | (3.8) | (7.6) | 14.9 | 29.6 | (554.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 7.3 | 315.8 | (144.0) | (179.3) | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | (1.0) | 2.8 | 0.0 | 0.0 | 0.8 | (3.4) | (0.2) | (0.2) | (36.7) |
| Net Income From Continuing Ops | 165.8 | 132.4 | 111.4 | 184.5 | (0.5) | (273.2) | (14.0) | (26.2) | 52.0 | 245.7 | 608.4 | 93.7 | 523.1 | 748.6 | (18.5) | 256.6 | (492.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 165.8 | 132.4 | 111.4 | 184.5 | (0.5) | (273.2) | (14.0) | (26.2) | 52.0 | 245.7 | 608.4 | 93.7 | 523.1 | 748.6 | (18.5) | 256.6 | (492.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 165.8 | 132.4 | 111.4 | 184.5 | (0.5) | (273.2) | (14.0) | (26.2) | 52.0 | 245.7 | 608.4 | 93.7 | 523.1 | 748.6 | (18.5) | 256.6 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.0 | 0.0 | 0.0 | 0.8 | 0.9 | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 165.8 | 153.0 | 81.4 | 163.0 | (1.3) | (266.6) | (15.1) | (27.3) | 43.4 | 222.3 | 517.6 | 78.4 | 435.5 | 710.4 | (19.8) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 8.94 | - | 4.49 | 9.21 | (0.07) | - | (0.83) | (1.51) | 2.39 | - | 27.72 | 4.23 | 23.08 | - | (1.01) | 10.42 | (23.23) | (22.50) | 0.05 | - | (2.37) | (3.51) | (3.24) | - | (3.04) | 1.47 | 0.38 | - | 0.55 | 0.64 | 0.50 | - | 0.10 | 0.58 | 0.91 | - | (1.25) | (2.71) | (2.17) | - |
| EPS Diluted | 8.87 | - | 4.45 | 9.12 | (0.07) | - | (0.83) | (1.51) | 2.34 | - | 27.37 | 4.18 | 22.90 | - | (1.01) | 10.34 | (23.23) | (22.50) | ||||||||||||||||||||||
| Shares Basic | 18.6 | - | 18.1 | 17.7 | 17.9 | - | 18.1 | 18.1 | 18.2 | - | 18.7 | 18.5 | 18.9 | - | 19.6 | 20.7 | 21.2 | 20.6 | ||||||||||||||||||||||
| Shares Diluted | 18.7 | - | 18.3 | 17.9 | 17.9 | - | 18.1 | 18.1 | 18.6 | - | 19.0 | 18.8 | 19.0 | - | 19.6 | 20.9 | 21.2 | 20.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 303.0 | 260.3 | 242.2 | 324.4 | 77.6 | (230.7) | 97.4 | 60.4 | 161.8 | 363.5 | 146.7 | 182.7 | 601.7 | 843.2 | 60.6 | 337.7 | (430.5) | (372.7) | 92.0 | 65.0 | (294.8) | (491.0) | (402.1) | (1,300.8) | (407.7) | 343.4 | 211.4 | 295.1 | 233.5 | 135.7 | 221.3 | 290.2 | 157.1 | 225.4 | 247.7 | (128.4) | (95.7) | (267.8) | (130.3) | (726.5) |
| EBIT | 227.6 | 178.7 | 159.0 | 250.8 | 12.0 | (315.0) | 14.6 | (18.1) | 81.8 | 282.5 | 67.2 | 102.6 | 522.6 | 764.7 | (3.9) | 275.1 | (492.8) | (435.3) | 50.9 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 43.2 | 42.5 | 42.6 | 38.6 | 35.3 | 59.3 | 45.5 | 47.1 | 45.5 | 43.4 | 42.0 | 38.3 | 22.5 | 13.8 | 8.1 | 6.1 | 5.0 |
| Depreciation & Amortization | 314.0 | 304.2 | 325.7 | 319.7 | 267.8 | 239.7 | 550.1 | 486.7 | 364.6 | 246.0 | 337.7 | 265.4 | 118.9 | 90.7 | 62.3 | 38.9 | 29.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 847.1 | 822.2 | 1,194.9 | 816.9 | 788.0 | 2,229.1 | 3,266.8 | 962.7 | 771.9 | 1,254.1 | 2,043.7 | 445.1 | 207.3 | 151.7 | 118.3 | 77.2 | 60.9 |
| 111.0 |
| 50.8 |
| 25.1 |
| 0.6 |
| Interest Expense | 56.3 | 54.3 | 60.0 | 57.1 | 59.8 | 120.1 | 141.8 | 141.9 | 115.6 | 63.5 | 51.2 | 24.0 | 17.5 | 7.5 | 1.4 | 2.8 | 2.3 |
| Income From Equity Investments | - | - | - | 0.0 | 0.0 | (11.1) | (210.3) | 49.6 | (17.8) | (37.4) | (106.1) | 139.4 | 213.1 | 8.3 | (1.4) | (1.0) | (0.7) |
| Other Non-Operating Income | (61.5) | (57.1) | (80.7) | (29.1) | (48.4) | (255.2) | (306.2) | 31.5 | (118.8) | (114.5) | (146.2) | 175.1 | 195.9 | 0.9 | (2.6) | (3.4) | (1.4) |
| Pre-Tax Income | 754.5 | 543.3 | (317.5) | 945.8 | 494.7 | (1,617.8) | (2,009.9) | 430.5 | 437.0 | (982.6) | (1,480.9) | 400.7 | 251.3 | 98.2 | 108.3 | 47.4 | 23.7 |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | 594.1 | 427.8 | (261.4) | 1,470.9 | 494.7 | (1,625.1) | (2,002.4) | 430.6 | 435.2 | (979.7) | (1,224.9) | 247.4 | 153.2 | 71.8 | 108.4 | 47.4 | 23.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 594.1 | 427.8 | (261.4) | 1,470.9 | 494.7 | (1,625.1) | (2,002.4) | 430.6 | 435.2 | (979.7) | (1,224.9) | 247.4 | 153.2 | 68.4 | 108.4 | 47.4 | 23.6 |
| Net Income Attributable To Parent | 594.1 | 427.8 | (261.4) | 1,470.9 | 494.7 | (1,625.1) | (2,002.4) | 430.6 | 435.2 | (979.7) | (1,224.9) | 247.4 | 153.2 | 68.4 | 108.4 | 47.4 | 23.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.8 | 1.7 | 4.2 | 4.8 | 5.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 563.3 | 396.2 | (265.6) | 1,253.7 | 412.9 | (1,625.1) | (2,002.4) | 430.6 | 435.2 | (979.7) | (1,224.9) | 247.4 | 153.2 | 68.4 | 108.4 | 47.4 | 23.6 |
| 0.55 |
| EPS Diluted | 30.13 | 21.48 | (14.72) | 66.46 | 20.32 | (10.14) | (12.49) | 2.45 | 2.41 | (7.97) | (12.27) | 2.88 | 1.97 | 1.21 | 2.20 | 1.07 | 0.55 |
| Shares Basic | 18.6 | 18.2 | 18.1 | 18.6 | 20.2 | 160.2 | 160.3 | 174.7 | 179.8 | 123.0 | 99.8 | 85.4 | 77.4 | 55.9 | 48.8 | 43.9 | 42.7 |
| Shares Diluted | 18.7 | 18.4 | 18.1 | 18.9 | 20.3 | 160.2 | 160.3 | 175.4 | 180.3 | 123.0 | 99.8 | 85.8 | 77.9 | 56.4 | 49.2 | 44.3 | 43.0 |
| 54.3 |
| EBIT | 816.0 | 600.4 | (236.8) | 974.8 | 543.1 | (1,362.6) | (1,703.7) | 399.0 | 555.8 | (868.2) | (1,334.7) | 225.6 | 55.5 | 97.3 | 111.0 | 50.8 | 25.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| 12.8 |
| 13.6 |
| 20.3 |
| 9.8 |
| 15.6 |
| 10.6 |
| 13.2 |
| 11.7 |
| 10.1 |
| 4.1 |
| 15.8 |
| 14.0 |
| 13.1 |
| 7.6 |
| 13.1 |
| 12.3 |
| 12.6 |
| 10.5 |
| 10.5 |
| 11.9 |
| 10.6 |
| 10.7 |
| 62.3 |
| 62.6 |
| 41.1 |
| 45.4 |
| 51.6 |
| 64.8 |
| 78.0 |
| 143.5 |
| 163.3 |
| 125.0 |
| 118.4 |
| 133.8 |
| 119.9 |
| 121.9 |
| 111.0 |
| 109.7 |
| 106.7 |
| 82.2 |
| 66.0 |
| 62.6 |
| 62.3 |
| 55.7 |
| 65.5 |
| 86.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 185.0 |
| 192.8 |
| 196.5 |
| 225.1 |
| 482.6 |
| 742.1 |
| 779.4 |
| 1,938.1 |
| 857.6 |
| 242.1 |
| 229.1 |
| 261.3 |
| 247.4 |
| 238.9 |
| 215.1 |
| 224.8 |
| 215.0 |
| 180.8 |
| 151.3 |
| 254.4 |
| 351.7 |
| 295.3 |
| 352.8 |
| 1,002.6 |
| 3.3 |
| 20.4 |
| 34.3 |
| 32.4 |
| 33.0 |
| 34.2 |
| 35.6 |
| 36.4 |
| 35.6 |
| 41.0 |
| 33.3 |
| 33.7 |
| 34.0 |
| 40.8 |
| 27.1 |
| 24.2 |
| 23.5 |
| 18.6 |
| 12.8 |
| 16.1 |
| 16.0 |
| 16.3 |
| - |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.0) |
| (10.8) |
| (45.9) |
| (43.1) |
| (125.6) |
| 4.3 |
| 14.3 |
| 12.9 |
| 8.9 |
| 13.5 |
| 15.7 |
| (2.7) |
| (25.8) |
| (4.9) |
| (11.8) |
| 6.0 |
| (0.8) |
| (30.7) |
| (49.1) |
| (25.4) |
| (42.1) |
| (185.2) |
| (34.6) |
| (5.3) |
| (30.2) |
| (54.7) |
| (57.9) |
| (162.8) |
| (30.8) |
| (27.3) |
| (18.4) |
| 97.5 |
| (20.3) |
| (24.9) |
| (29.5) |
| (37.2) |
| (27.2) |
| (48.6) |
| (2.7) |
| (16.5) |
| (46.7) |
| (54.8) |
| (492.0) |
| (460.7) |
| 8.8 |
| (165.6) |
| (381.0) |
| (561.1) |
| (510.2) |
| (1,498.9) |
| (628.8) |
| 55.6 |
| 62.2 |
| 134.0 |
| 95.2 |
| 111.3 |
| 90.0 |
| 155.6 |
| 21.0 |
| 105.9 |
| 154.5 |
| (239.5) |
| (160.7) |
| (339.9) |
| (242.5) |
| (867.5) |
| (461.3) |
| 8.8 |
| (165.6) |
| (381.0) |
| (561.1) |
| (517.5) |
| (1,814.8) |
| (484.8) |
| 235.0 |
| 62.2 |
| 134.0 |
| 95.2 |
| 111.3 |
| 90.1 |
| 156.5 |
| 18.2 |
| 105.9 |
| 154.5 |
| (240.4) |
| (157.3) |
| (339.8) |
| (242.3) |
| (830.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (461.3) |
| 8.8 |
| (165.6) |
| (381.0) |
| (561.1) |
| (517.5) |
| (1,814.8) |
| (484.8) |
| 235.0 |
| 62.2 |
| 134.0 |
| 95.2 |
| 111.3 |
| 90.1 |
| 156.5 |
| 18.2 |
| 105.9 |
| 154.5 |
| (240.4) |
| (157.3) |
| (339.8) |
| (242.3) |
| (830.9) |
| (492.0) |
| (461.3) |
| 8.8 |
| (165.6) |
| (381.0) |
| (561.1) |
| (517.5) |
| (1,814.8) |
| (484.8) |
| 235.0 |
| 62.2 |
| 134.0 |
| 95.2 |
| 111.3 |
| 90.1 |
| 156.5 |
| 18.2 |
| 105.9 |
| 154.5 |
| (240.4) |
| (157.3) |
| (339.8) |
| (242.3) |
| (830.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.6 |
| (493.4) |
| (463.4) |
| 8.8 |
| (165.6) |
| (381.0) |
| (561.1) |
| (517.5) |
| (1,814.8) |
| (484.8) |
| 235.0 |
| 62.2 |
| 134.0 |
| 95.2 |
| 111.3 |
| 90.1 |
| 156.5 |
| 18.2 |
| 105.9 |
| 154.5 |
| (240.4) |
| (157.3) |
| (339.8) |
| (242.3) |
| (830.9) |
| 0.05 |
| - |
| (2.37) |
| (3.51) |
| (3.24) |
| - |
| (3.04) |
| 1.47 |
| 0.38 |
| - |
| 0.55 |
| 0.64 |
| 0.50 |
| - |
| 0.10 |
| 0.58 |
| 0.91 |
| - |
| (1.25) |
| (2.71) |
| (2.17) |
| - |
| 160.8 |
| - |
| 160.7 |
| 159.9 |
| 159.8 |
| - |
| 159.5 |
| 159.3 |
| 162.8 |
| - |
| 173.1 |
| 173.6 |
| 180.7 |
| - |
| 183.0 |
| 182.8 |
| 170.3 |
| - |
| 125.4 |
| 125.3 |
| 111.5 |
| - |
| 160.8 |
| - |
| 160.7 |
| 159.9 |
| 159.8 |
| - |
| 159.5 |
| 159.5 |
| 163.1 |
| - |
| 173.3 |
| 174.1 |
| 180.8 |
| - |
| 183.0 |
| 182.8 |
| 170.5 |
| - |
| 125.4 |
| 125.3 |
| 111.5 |
| - |
| 19.6 |
| (346.4) |
| (555.8) |
| (480.1) |
| (1,444.2) |
| (571.0) |
| 218.5 |
| 93.0 |
| 161.3 |
| 113.6 |
| 13.8 |
| 110.3 |
| 180.4 |
| 50.5 |
| 143.2 |
| 181.7 |
| (190.9) |
| (158.0) |
| (323.4) |
| (195.8) |
| (812.8) |