| (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 | 884.8 | 1,079.6 | 1,100.6 | 1,082.3 | 1,001.5 | 1,106.8 | 1,062.5 | 1,040.3 | 950.7 | 1,015.0 | 897.9 | 908.1 | 531.5 | 441.4 | 412.1 | 404.8 | ||||||||||||||||||||||||
| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 4,147.3 | 4,264.0 | 4,160.3 | 3,352.5 | 1,612.4 | 1,317.7 | 1,177.1 | 1,215.5 | 1,003.9 | 988.8 | 859.2 | 1,040.2 | 1,193.0 | 1,177.4 | 1,014.2 | 794.6 | 555.5 | 597.5 | |
| Cost of Revenue | 2,797.9 | 2,826.2 | 2,771.5 | 2,312.1 | 1,205.0 | 993.5 | 845.0 | 918.0 | 744.8 | 611.3 | 512.3 | 751.7 | 835.1 | 825.7 | 709.0 | 549.1 | 390.2 | 395.6 | |
| Gross Profit | 1,349.4 | 1,437.8 | 1,388.8 | 1,040.4 | 407.4 | 324.2 | 332.1 | 297.5 | 259.1 | 377.5 | 346.9 | 288.5 | 357.9 | 351.7 | 305.2 | 245.4 | 165.3 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | 41.9 | 38.3 | 23.3 | 13.5 | 12.7 | 9.1 | 9.2 | 8.7 | 7.1 | 7.6 | 15.8 | 15.6 | 14.9 | 14.4 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 258.7 | 358.4 | 647.5 | 390.7 | 151.5 | 88.5 | 92.2 | 52.0 | 64.5 | 38.5 | 41.0 | (183.2) | 138.2 | 136.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | (40.5) | (10.4) | 78.6 | 3.0 | 15.9 | 13.5 | 14.9 | 2.8 | 7.2 | (16.6) | 10.6 | 2.7 | 36.1 | 31.3 | 30.8 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (0.97) | 0.30 | 4.54 | 0.48 | 0.62 | 1.66 | 8.71 | 1.37 | 2.83 | 0.91 | 0.92 | (6.66) | 2.69 | 2.75 | 2.39 | 1.51 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 3,090.2 | 3,184.6 | 3,419.0 | 2,702.8 | 1,356.5 | 169.1 | 176.7 | 129.7 | 114.2 | 76.1 | 74.1 | (137.8) | 181.3 | 176.4 | 154.0 | 117.9 | |||
| 354.1 |
| 378.9 |
| 328.3 |
| 322.0 |
| 288.5 |
| 312.5 |
| 273.2 |
| 289.5 |
| 301.9 |
| 278.6 |
| 338.0 |
| 309.6 |
| 289.3 |
| 132.1 |
| 272.2 |
| 319.9 |
| 279.7 |
| 306.0 |
| 240.5 |
| 238.2 |
| 204.1 |
| 214.4 |
| 203.9 |
| 247.1 |
| Cost of Revenue | 633.4 | 720.3 | 725.4 | 718.8 | 661.7 | 734.5 | 699.9 | 688.7 | 648.4 | 680.7 | 621.7 | 627.5 | 382.2 | 317.1 | 307.5 | 310.0 | 270.4 | 296.7 | 253.4 | 238.8 | 204.6 | 224.6 | 194.6 | 206.2 | 219.6 | 223.9 | 245.1 | 226.8 | 222.2 | 172.6 | 189.9 | 205.1 | 177.2 | 143.1 | 144.8 | 175.0 | 148.4 | 76.8 | 134.3 | 160.1 |
| Gross Profit | 251.4 | 359.3 | 375.2 | 363.5 | 339.8 | 372.3 | 362.6 | 351.6 | 302.3 | 334.3 | 276.2 | 280.6 | 149.3 | 124.3 | 104.6 | 94.8 | 83.7 | 82.2 | 74.9 | 83.2 | 83.9 | 87.9 | 78.6 | 83.3 | 82.3 | 54.7 | 92.9 | 82.8 | 67.1 | (40.5) | 82.3 | 114.8 | 102.5 | 162.9 | 95.7 | 63.2 | 55.7 | 137.6 | 69.6 | 87.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 152.0 | 184.7 | 148.1 | 145.3 | 141.0 | 134.0 | 135.7 | 136.2 | 141.5 | 129.9 | 122.8 | 140.7 | 92.9 | 55.2 | 52.3 | 53.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 71.5 | 2,715.8 | 21.8 | 22.4 | 66.2 | 2,571.5 | 68.1 | 66.0 | 65.9 | 2,148.9 | 67.0 | 62.9 | 33.3 | 1,142.6 | 20.2 | 21.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | 46.8 | 49.5 | 49.6 | 48.7 | 46.5 | 50.0 | 48.4 | 47.6 | 47.9 | 48.4 | 49.0 | 44.2 | 21.8 | 9.0 | 10.6 | 11.7 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 198.8 | 234.2 | 463.7 | 194.0 | 187.5 | 184.0 | 184.1 | 183.8 | 189.4 | 178.3 | 171.8 | 184.9 | 114.7 | 64.2 | 62.9 | 65.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 52.6 | 125.1 | (88.5) | 169.5 | 152.3 | 188.3 | 178.5 | 167.8 | 112.9 | 156.0 | 104.4 | 95.7 | 34.6 | 60.1 | 41.7 | 29.6 | 20.1 | 20.4 | 13.8 | 25.5 | 28.8 | 22.5 | 28.1 | 25.8 | 15.8 | (1.4) | 23.5 | 25.3 | 4.6 | (1.3) | 31.5 | 19.5 | 14.8 | 21.1 | 7.2 | 9.9 | 0.3 | (14.0) | 20.1 | 34.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 73.0 | 75.3 | 77.1 | 78.3 | 77.1 | 79.8 | 80.6 | 84.3 | 83.8 | 66.5 | 90.5 | 83.9 | 48.2 | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | (0.3) | - | - | - | (0.5) | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | (6.3) | (6.3) | (17.1) | 4.2 | (3.3) | 3.7 | 2.6 | (3.6) | (3.2) | (11.1) | (3.4) | (1.3) | (1.7) | 14.5 | 0.7 | 0.2 | 0.7 | |||||||||||||||||||||||
| Pre-Tax Income | (26.7) | 43.5 | (182.7) | 95.4 | 71.9 | 112.2 | 100.5 | 79.9 | 25.9 | 58.5 | 10.5 | 10.5 | (21.5) | 29.3 | 39.8 | 17.1 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (12.5) | 3.7 | (47.5) | 15.8 | 17.6 | 27.7 | 26.6 | 15.5 | 8.8 | 7.2 | 0.1 | 2.4 | (6.7) | 11.9 | (1.6) | 3.5 | 2.1 | 3.6 | 5.5 | 1.3 | 3.1 | 6.1 | 6.2 | 2.2 | 0.4 | (5.3) | 5.2 | 4.9 | (2.0) | (2.5) | 4.2 | 3.9 | 1.6 | (17.7) | 0.7 | 2.2 | (1.8) | (2.2) | 1.8 | 11.0 |
| Net Income From Continuing Ops | (14.5) | 40.0 | (135.4) | 79.9 | 54.3 | 83.3 | 73.1 | 63.1 | 16.8 | 51.4 | 11.7 | 9.6 | (15.2) | 17.3 | 41.6 | 13.4 | 10.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | 0.0 | 0.4 | 0.0 | 0.0 | (2.0) | (0.7) | (0.4) | (0.2) | (2.2) | 2.0 | (6.0) | 2.5 | 0.9 | - | - | - | - | |||||||||||||||||||||||
| Net Income | (14.5) | 40.4 | (135.4) | 79.9 | 52.3 | 82.6 | 72.7 | 62.9 | 14.6 | 53.4 | 5.7 | 12.1 | (14.3) | (40.3) | 41.6 | 13.4 | 10.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (17.1) | 53.6 | (138.5) | 76.1 | 49.5 | 79.6 | 69.0 | 58.6 | 11.3 | 49.8 | 3.4 | 9.1 | (15.0) | (40.4) | 41.2 | 13.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 2.6 | (13.2) | 3.1 | 3.8 | 2.8 | 3.0 | 3.7 | 4.3 | 3.3 | 3.6 | 2.3 | 3.0 | 0.7 | 0.1 | 0.4 | 0.4 | 0.1 | |||||||||||||||||||||||
| Less: Preferred Dividends | 0.0 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.9 | 6.8 | 1.4 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (17.1) | 46.8 | (145.3) | 69.3 | 42.7 | 72.8 | 62.2 | 51.8 | 4.5 | 43.0 | (3.4) | 2.2 | (21.8) | (41.8) | 41.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.36) | - | (3.23) | 1.54 | 0.95 | - | 1.48 | 1.23 | 0.11 | - | (0.08) | 0.05 | (0.52) | - | 1.15 | 0.36 | 0.28 | - | 0.42 | 0.18 | 0.72 | - | 0.62 | 0.57 | 0.24 | - | 0.53 | 0.44 | 0.03 | - | 0.72 | 0.40 | 0.19 | - | 0.05 | 0.09 | (0.09) | - | 0.49 | 0.69 |
| EPS Diluted | (0.36) | - | (3.23) | 1.53 | 0.94 | - | 1.33 | 1.10 | 0.10 | - | (0.07) | 0.05 | (0.52) | - | 0.98 | 0.31 | 0.25 | - | ||||||||||||||||||||||
| Shares Basic | 47.9 | - | 45.0 | 44.9 | 44.9 | - | 42.1 | 42.0 | 42.0 | - | 42.0 | 42.0 | 41.9 | - | 35.9 | 35.9 | 35.8 | - | ||||||||||||||||||||||
| Shares Diluted | 47.9 | - | 45.0 | 45.2 | 45.2 | - | 46.7 | 47.3 | 46.7 | - | 47.6 | 46.5 | 41.9 | - | 41.9 | 41.6 | 40.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 124.1 | 2,840.9 | (66.7) | 191.9 | 218.5 | 2,759.8 | 246.6 | 233.8 | 178.8 | 2,304.9 | 171.4 | 158.6 | 67.9 | 1,202.7 | 61.9 | 51.3 | 40.6 | 41.2 | 34.3 | 45.3 | 48.3 | 40.9 | 47.3 | 49.1 | 39.4 | 20.5 | 47.3 | 41.3 | 20.6 | 11.5 | 43.6 | 31.6 | 27.5 | - | 16.3 | - | 9.5 | - | - | - |
| EBIT | 52.6 | 125.1 | (88.5) | 169.5 | 152.3 | 188.3 | 178.5 | 167.8 | 112.9 | 156.0 | 104.4 | 95.7 | 34.6 | 60.1 | 41.7 | 29.6 | 20.1 | 20.4 | 13.8 | |||||||||||||||||||||
| 753.1 |
| 513.7 |
| 201.9 |
| 239.4 |
| 11.3 |
| 6.0 |
| 3.3 |
| - |
| Selling General & Administrative | 630.1 | 619.1 | 547.4 | 486.3 | 214.5 | 196.8 | 178.2 | 205.7 | 172.7 | 180.9 | 158.7 | 200.8 | 201.8 | 196.5 | 165.5 | 140.5 | 105.0 | 95.6 | 100.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2,831.5 | 2,826.2 | 2,771.5 | 2,312.1 | 1,205.0 | 80.6 | 84.5 | 77.7 | 49.7 | 37.6 | 33.1 | 45.4 | 43.2 | 40.4 | 32.2 | 27.9 | 23.6 | 21.4 | 21.3 |
| Amortization of Intangibles | 194.6 | 194.3 | 193.9 | 163.4 | 41.4 | 38.9 | 45.7 | 39.8 | 21.9 | 12.2 | 8.8 | 17.3 | 17.9 | 19.2 | 14.8 | 13.4 | 11.0 | 10.7 | 11.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,090.7 | 1,079.4 | 741.3 | 649.7 | 255.9 | 235.7 | 239.9 | 245.5 | 194.6 | 193.1 | 168.7 | 471.7 | 219.7 | 215.7 | 183.4 | 155.5 | 117.8 | 107.5 | 106.0 |
| 121.8 |
| 90.0 |
| 47.5 |
| 94.3 |
| 133.4 |
| - |
| - |
| - |
| Interest Expense | 303.7 | 307.8 | 328.5 | 289.1 | 31.7 | 11.7 | 18.1 | 25.3 | 21.4 | 17.3 | 5.6 | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | 2.7 | (0.5) | 0.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (25.5) | (22.5) | (0.5) | (17.5) | 16.1 | (0.3) | (2.2) | (28.1) | (23.1) | (27.4) | (16.9) | (18.6) | (19.0) | (17.3) | (18.7) | (27.0) | (19.0) | (9.8) | (23.8) |
| Pre-Tax Income | (70.5) | 28.1 | 318.5 | 58.0 | 98.9 | 74.1 | 85.2 | 34.6 | 41.7 | 11.1 | 24.1 | (201.8) | 119.2 | 118.7 | 103.1 | 63.0 | 28.5 | 84.5 | 109.6 |
| 18.7 |
| 8.0 |
| 23.4 |
| 30.5 |
| Net Income From Continuing Ops | (30.0) | 38.8 | 236.3 | 57.5 | 82.6 | 60.9 | 70.3 | 31.8 | 34.5 | 27.7 | 13.5 | (204.5) | 83.1 | 87.4 | 72.3 | 44.2 | 20.5 | 61.2 | 79.1 |
| Net Income From Discontinued Ops | 0.4 | (1.6) | (3.5) | (0.6) | (57.6) | 0.0 | 239.2 | 15.0 | 55.5 | 1.8 | 11.2 | - | - | - | - | - | - | - | - |
| Net Income | (29.6) | 37.2 | 232.8 | 56.9 | 25.0 | 60.9 | 309.5 | 46.8 | 90.0 | 29.5 | 24.7 | (204.5) | 83.1 | 87.4 | 72.3 | 44.2 | 20.5 | 61.2 | 79.1 |
| Net Income Attributable To Parent | (25.9) | 40.7 | 218.5 | 47.3 | 24.0 | 59.1 | 308.1 | 46.4 | 88.0 | 28.0 | 28.2 | (203.0) | 81.9 | 83.2 | 71.3 | 44.1 | 20.2 | 61.0 | 78.9 |
| Less: Minority Interest | (3.7) | (3.5) | 14.3 | 9.6 | 1.0 | 1.8 | 1.4 | 0.4 | 2.0 | 1.5 | (3.5) | (1.5) | 1.2 | 4.2 | 1.0 | 0.2 | 0.3 | 0.1 | 0.2 |
| Less: Preferred Dividends | 20.4 | 27.2 | 27.2 | 27.3 | 1.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (46.3) | 13.5 | 191.3 | 20.0 | 22.6 | 59.1 | 308.1 | 46.4 | 88.0 | 28.0 | 28.2 | (203.0) | 81.9 | 83.2 | 71.3 | 44.1 | 20.2 | 61.0 | 78.9 |
| 0.71 |
| 2.14 |
| 2.78 |
| EPS Diluted | (0.97) | 0.30 | 4.10 | 0.43 | 0.54 | 1.44 | 8.45 | 1.32 | 2.73 | 0.89 | 0.91 | (6.66) | 2.67 | 2.60 | 2.36 | 1.47 | 0.69 | 2.11 | 2.72 |
| Shares Basic | 47.9 | 45.1 | 42.2 | 42.0 | 36.3 | 35.6 | 35.4 | 33.9 | 31.1 | 30.7 | 30.6 | 30.5 | 30.4 | 30.2 | 29.8 | 29.2 | 28.5 | 28.5 | 28.4 |
| Shares Diluted | 47.9 | 45.4 | 46.7 | 46.8 | 41.8 | 41.1 | 36.5 | 35.2 | 32.2 | 31.3 | 31.0 | 30.5 | 30.7 | 31.9 | 30.2 | 29.9 | 29.3 | 29.0 | 29.0 |
| 71.1 |
| 115.7 |
| 154.7 |
| EBIT | 258.7 | 358.4 | 647.5 | 390.7 | 151.5 | 88.5 | 92.2 | 52.0 | 64.5 | 38.5 | 41.0 | (183.2) | 138.2 | 136.0 | 121.8 | 90.0 | 47.5 | 94.3 | 133.4 |
| 53.5 |
| 51.4 |
| 51.0 |
| 48.1 |
| 46.3 |
| 41.1 |
| 41.1 |
| 43.5 |
| 52.5 |
| 44.5 |
| 55.7 |
| 50.2 |
| 55.3 |
| 32.2 |
| 45.8 |
| 48.1 |
| 46.6 |
| 30.2 |
| 48.1 |
| 50.2 |
| 52.4 |
| 14.8 |
| 45.4 |
| 48.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.5 |
| 20.8 |
| 20.5 |
| 19.8 |
| 19.5 |
| 18.4 |
| 19.2 |
| 23.3 |
| 23.6 |
| 21.9 |
| 23.8 |
| 16.0 |
| 16.0 |
| 12.8 |
| 12.1 |
| 12.1 |
| 12.7 |
| - |
| 9.1 |
| - |
| 9.2 |
| - |
| - |
| - |
| 10.1 |
| 10.4 |
| 10.1 |
| 9.6 |
| 8.8 |
| 8.3 |
| 9.4 |
| 14.0 |
| 14.0 |
| 11.6 |
| 13.7 |
| 7.3 |
| 7.2 |
| 6.2 |
| 5.0 |
| 5.2 |
| 5.5 |
| 3.5 |
| 2.6 |
| 3.1 |
| 3.0 |
| (0.4) |
| 2.9 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.6 |
| 61.8 |
| 61.1 |
| 57.7 |
| 55.1 |
| 65.4 |
| 50.5 |
| 57.5 |
| 66.5 |
| 56.1 |
| 69.4 |
| 57.5 |
| 62.5 |
| 38.4 |
| 50.8 |
| 53.3 |
| 52.1 |
| 33.7 |
| 50.7 |
| 53.3 |
| 55.4 |
| 14.5 |
| 49.6 |
| 52.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| (19.7) |
| 3.0 |
| (5.8) |
| (5.6) |
| (9.7) |
| 0.0 |
| (4.9) |
| (8.5) |
| (11.5) |
| (6.5) |
| (4.4) |
| (5.0) |
| (3.3) |
| (4.6) |
| (4.4) |
| 12.7 |
| 15.9 |
| 21.1 |
| 8.0 |
| 29.1 |
| 43.8 |
| 22.0 |
| 16.9 |
| 2.5 |
| (2.9) |
| 19.0 |
| 19.5 |
| (1.0) |
| (5.4) |
| 26.2 |
| 14.6 |
| 6.3 |
| 9.6 |
| 0.7 |
| 5.5 |
| (4.7) |
| (17.3) |
| 15.4 |
| 30.5 |
| 12.4 |
| 15.6 |
| 6.8 |
| 26.1 |
| 37.7 |
| 15.8 |
| 14.7 |
| 2.1 |
| 2.4 |
| 13.8 |
| 14.6 |
| 1.0 |
| (2.9) |
| 22.0 |
| 10.7 |
| 4.7 |
| 27.3 |
| 0.0 |
| 3.3 |
| (2.9) |
| (15.1) |
| 13.7 |
| 19.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 220.4 |
| 6.1 |
| 6.3 |
| 6.4 |
| 10.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| 50.8 |
| 0.7 |
| 2.4 |
| 1.6 |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 15.6 |
| 6.8 |
| 26.1 |
| 258.1 |
| 21.9 |
| 21.0 |
| 8.5 |
| 12.4 |
| 18.8 |
| 14.6 |
| 1.0 |
| 47.9 |
| 22.7 |
| 13.1 |
| 6.3 |
| 27.0 |
| 2.1 |
| 3.3 |
| (2.9) |
| (3.9) |
| 13.7 |
| 19.6 |
| 10.2 |
| 12.1 |
| 14.9 |
| 6.5 |
| 25.6 |
| 257.8 |
| 21.7 |
| 20.1 |
| 8.5 |
| 12.3 |
| 18.8 |
| 14.4 |
| 0.9 |
| 47.7 |
| 22.2 |
| 12.3 |
| 5.8 |
| 26.6 |
| 1.5 |
| 2.8 |
| (2.9) |
| (3.3) |
| 15.0 |
| 21.2 |
| 0.3 |
| 0.7 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.9 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.5 |
| 0.8 |
| 0.5 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.0 |
| (0.5) |
| (1.3) |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 10.2 |
| 12.1 |
| 14.9 |
| 6.5 |
| 25.6 |
| 257.8 |
| 21.7 |
| 20.1 |
| 8.5 |
| 12.3 |
| 18.8 |
| 14.4 |
| 0.9 |
| 47.7 |
| 22.2 |
| 12.3 |
| 5.8 |
| 26.6 |
| 1.5 |
| 2.8 |
| (2.9) |
| (3.3) |
| 15.0 |
| 21.2 |
| 0.36 |
| 0.16 |
| 0.63 |
| - |
| 0.60 |
| 0.57 |
| 0.24 |
| - |
| 0.51 |
| 0.41 |
| 0.03 |
| - |
| 0.67 |
| 0.38 |
| 0.18 |
| - |
| 0.05 |
| 0.09 |
| (0.09) |
| - |
| 0.48 |
| 0.68 |
| 35.6 |
| 35.6 |
| 35.6 |
| - |
| 35.2 |
| 35.2 |
| 35.8 |
| - |
| 35.8 |
| 32.5 |
| 31.6 |
| - |
| 31.0 |
| 31.0 |
| 30.9 |
| - |
| 30.8 |
| 30.7 |
| 30.7 |
| - |
| 30.6 |
| 30.6 |
| 41.4 |
| 40.8 |
| 40.6 |
| - |
| 35.9 |
| 35.3 |
| 36.0 |
| - |
| 36.7 |
| 34.7 |
| 33.8 |
| - |
| 33.0 |
| 32.1 |
| 31.7 |
| - |
| 31.3 |
| 31.3 |
| 30.7 |
| - |
| 31.1 |
| 30.9 |
| 25.5 |
| 28.8 |
| 22.5 |
| 28.1 |
| 25.8 |
| 15.8 |
| (1.4) |
| 23.5 |
| 25.3 |
| 4.6 |
| (1.3) |
| 31.5 |
| 19.5 |
| 14.8 |
| 21.1 |
| 7.2 |
| 9.9 |
| 0.3 |
| (14.0) |
| 20.1 |
| 34.9 |