| (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 | 411.4 | 504.1 | 409.5 | 304.0 | 205.3 | 249.7 | 245.1 | 245.7 | 189.5 | 160.7 | 181.9 | 178.1 | 199.5 | 194.8 | 146.3 | 191.2 | ||||||||||||||||||||||||
| (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 | 1,629.1 | 1,423.0 | 929.9 | 720.2 | 718.9 | 807.5 | 691.9 | 673.3 | 567.1 | 577.8 | 646.0 | 443.6 | 500.8 | 382.6 | 321.1 | 477.6 | - | - | |
| Cost of Revenue | 822.3 | 800.8 | 731.7 | 607.3 | 602.7 | 589.7 | 530.8 | 639.4 | 488.0 | 425.3 | 462.0 | 405.1 | 415.6 | 316.4 | 177.6 | 212.6 | 224.0 | 211.5 | |
| Gross Profit | 806.8 | 622.2 | 198.2 | 112.9 | 116.2 | 217.8 | 161.1 | 33.8 | 79.1 | 152.4 | 184.0 | 38.5 | 85.2 | 66.1 | 143.5 | 265.0 | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | 0.0 | 0.5 | 5.4 | 3.3 | 0.2 | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 690.5 | 514.8 | 106.3 | (44.7) | (12.4) | 83.4 | 67.0 | (46.7) | (39.1) | 60.1 | 109.4 | (35.6) | 21.6 | (32.4) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.1) | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 192.7 | 157.5 | 30.4 | 1.2 | (7.6) | (29.6) | (8.2) | (18.3) | (6.7) | 21.0 | 28.1 | 56.3 | (5.2) | (9.8) | 8.9 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 0.41 | 0.49 | 0.06 | (0.14) | (0.07) | 0.06 | (0.02) | (0.19) | (0.06) | (0.07) | 0.16 | (0.23) | 0.05 | (0.08) | 0.05 | 0.54 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | 680.4 | 296.7 | 119.0 | 132.7 | 256.1 | 222.0 | 149.7 | 101.8 | 186.6 | 234.4 | 77.0 | 133.8 | 50.0 | 88.0 | 245.0 | |||
| 186.5 |
| 185.1 |
| 193.6 |
| 218.0 |
| 210.9 |
| 188.9 |
| 199.7 |
| 166.4 |
| 136.9 |
| 224.9 |
| 161.5 |
| 134.2 |
| 152.6 |
| 136.5 |
| 143.6 |
| 147.3 |
| 139.7 |
| 160.1 |
| 140.8 |
| 134.3 |
| 142.5 |
| 164.2 |
| 179.4 |
| 171.3 |
| Cost of Revenue | 158.2 | 250.6 | 229.1 | 184.5 | 136.7 | 181.3 | 185.8 | 194.2 | 170.4 | 153.8 | 148.4 | 140.5 | 164.6 | 169.8 | 137.9 | 154.0 | 141.1 | 131.8 | 158.3 | 156.1 | 143.5 | 138.0 | 141.0 | 128.2 | 123.5 | 189.2 | 146.7 | 154.4 | 149.2 | 137.8 | 137.1 | 112.3 | 100.9 | 113.8 | 97.9 | 104.5 | 109.1 | 128.2 | 120.7 | 112.9 |
| Gross Profit | 253.3 | 253.5 | 180.5 | 119.5 | 68.7 | 68.3 | 59.3 | 51.4 | 19.2 | 6.9 | 33.5 | 37.7 | 34.9 | 25.0 | 8.4 | 37.3 | 45.4 | 53.2 | 35.2 | 61.9 | 67.4 | 50.9 | 58.7 | 38.1 | 13.4 | 35.7 | 14.9 | (20.2) | 3.4 | (1.3) | 6.6 | 35.0 | 38.8 | 46.3 | 43.0 | 29.7 | 33.4 | 36.0 | 58.7 | 58.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.1 | 0.2 | 0.4 | 0.4 | 1.3 | 2.3 | 1.4 | 1.2 | 1.1 | 0.3 | 0.7 | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 15.8 | 19.2 | 13.9 | 12.5 | 12.0 | 9.0 | 10.4 | 14.7 | 11.2 | 12.3 | 7.6 | 10.8 | 12.1 | 14.4 | 11.0 | 9.7 | 8.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 34.5 | - | - | - | 30.6 | - | - | - | 51.2 | - | - | - | 39.9 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (5.2) | 4.0 | (3.9) | 0.6 | (0.9) | 11.9 | (0.6) | 17.3 | 17.0 | (1.3) | (1.6) | 4.3 | 0.0 | (9.8) | (0.9) | 1.9 | 2.5 | |||||||||||||||||||||||
| Total Operating Expenses | 30.1 | 28.5 | 31.8 | 25.8 | 21.3 | 30.2 | 36.8 | 10.8 | 14.1 | 49.3 | 46.1 | 32.8 | 29.4 | 34.5 | 33.9 | 29.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 223.1 | 225.0 | 148.6 | 93.8 | 47.4 | 38.1 | 22.5 | 40.6 | 5.1 | (42.4) | (12.6) | 4.8 | 5.6 | (9.4) | (25.5) | 7.7 | 14.8 | 21.8 | (8.6) | 29.1 | 41.0 | 29.6 | 36.5 | 13.9 | (13.0) | 18.0 | (5.1) | (43.5) | (16.1) | (24.5) | (30.4) | 3.8 | 11.9 | 22.9 | 20.3 | 2.5 | 14.4 | 14.0 | 38.2 | 41.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 5.7 | (77.5) | 13.4 | 11.1 | 11.4 | (85.9) | 10.9 | 12.5 | 12.6 | (74.5) | 10.7 | 10.3 | 10.2 | (74.6) | 10.9 | 10.5 | 10.4 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (7.6) | (31.7) | 7.0 | (3.5) | (7.4) | (18.1) | (9.3) | (3.7) | (9.0) | (6.2) | (11.3) | (15.3) | (5.5) | 1.1 | (7.6) | (21.0) | (5.0) | |||||||||||||||||||||||
| Pre-Tax Income | 215.6 | 193.3 | 155.6 | 90.3 | 40.0 | 20.0 | 13.2 | 37.0 | (3.9) | (48.6) | (23.9) | (10.5) | 0.1 | (8.4) | (33.1) | (13.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 50.9 | 54.4 | 54.9 | 32.6 | 15.6 | 8.1 | 11.5 | 9.1 | 1.8 | (5.7) | (1.5) | 5.2 | 3.2 | (3.9) | (9.5) | 0.3 | 5.6 | (25.6) | (4.5) | (4.1) | 4.7 | (15.6) | 5.2 | 2.6 | (0.4) | 1.7 | (1.6) | (11.2) | (7.2) | (5.2) | (2.7) | 0.4 | 0.8 | 38.5 | (5.1) | 16.4 | (28.8) | 5.5 | 9.5 | 11.5 |
| Net Income From Continuing Ops | 164.7 | 138.9 | 100.7 | 57.7 | 24.3 | 11.9 | 1.8 | 27.9 | (5.8) | (42.9) | (22.4) | (15.7) | (3.2) | (4.5) | (23.5) | (13.5) | 4.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | 183.7 | - | - | - | (4.5) | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (19.0) | 134.4 | 100.7 | 57.7 | 28.9 | 11.9 | 1.8 | 27.9 | (5.8) | (42.9) | (22.4) | (15.7) | (3.2) | (4.5) | (23.5) | (13.5) | 4.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (19.0) | 134.4 | 100.7 | 57.7 | 28.9 | 11.9 | 1.8 | 27.9 | (5.8) | (42.9) | (22.4) | (15.7) | (3.2) | (4.5) | (23.5) | (13.5) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (19.2) | 134.3 | 100.6 | 57.6 | 28.7 | 11.8 | 1.6 | 27.7 | (5.9) | (43.1) | (22.6) | (15.8) | (3.3) | (4.6) | (23.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.03) | - | 0.15 | 0.09 | 0.05 | - | 0.00 | 0.04 | (0.01) | - | (0.04) | (0.03) | (0.01) | - | (0.04) | (0.03) | 0.01 | - | 0.00 | 0.01 | 0.04 | - | 0.03 | (0.02) | (0.03) | - | (0.04) | (0.10) | (0.05) | - | (0.05) | 0.03 | 0.02 | - | 0.00 | (0.06) | 0.07 | - | 0.07 | 0.06 |
| EPS Diluted | (0.03) | - | 0.15 | 0.09 | 0.05 | - | 0.00 | 0.04 | (0.01) | - | (0.04) | (0.03) | (0.01) | - | (0.04) | (0.03) | 0.01 | - | ||||||||||||||||||||||
| Shares Basic | 670.4 | - | 669.2 | 636.9 | 632.0 | - | 621.9 | 617.1 | 616.2 | - | 607.9 | 604.1 | 600.1 | - | 554.5 | 539.4 | 538.5 | - | ||||||||||||||||||||||
| Shares Diluted | 675.2 | - | 671.9 | 639.7 | 634.7 | - | 625.7 | 622.2 | 616.2 | - | 607.9 | 604.1 | 600.1 | - | 554.5 | 539.4 | 544.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 257.6 | - | - | - | 78.0 | - | - | - | 56.3 | - | - | - | 45.4 | - | - | - | 50.2 | - | - | - | 88.0 | - | - | - | 26.7 | - | - | - | 24.1 | - | - | - | 41.4 | - | - | - | 45.5 | - | - | - |
| EBIT | 223.1 | 225.0 | 148.6 | 93.8 | 47.4 | 38.1 | 22.5 | 40.6 | 5.1 | (42.4) | (12.6) | 4.8 | 5.6 | (9.4) | (25.5) | 7.7 | 14.8 | 21.8 | (8.6) | |||||||||||||||||||||
| - |
| 186.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 61.4 | 57.6 | 45.4 | 42.7 | 43.4 | 34.6 | 35.6 | 35.8 | 36.5 | 35.6 | 45.0 | 34.2 | 31.5 | 28.9 | 21.3 | 18.5 | 18.2 | 18.6 | 13.9 |
| Depreciation & Amortization | - | 165.6 | 190.5 | 163.7 | 145.1 | 172.7 | 155.0 | 196.4 | 140.9 | 126.5 | 124.9 | 112.6 | 112.2 | 82.4 | 50.1 | 47.3 | 60.2 | 63.1 | 35.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 1.4 | 0.7 |
| Other Operating Expenses | (4.5) | (0.2) | 45.5 | 1.4 | (6.3) | (14.3) | 11.4 | (87.0) | (60.0) | (70.9) | (33.2) | (19.1) | (30.5) | 1.6 | 4.4 | 7.7 | 5.3 | 5.4 | 2.7 |
| Total Operating Expenses | 116.3 | 107.4 | 91.9 | 157.6 | 128.6 | 134.4 | 94.1 | 80.5 | 118.2 | 92.3 | 74.6 | 74.1 | 63.6 | 98.5 | 105.7 | 67.4 | 246.4 | 25.8 | 43.2 |
| 37.9 |
| 197.6 |
| (51.6) |
| 75.3 |
| (25.4) |
| 0.1 |
| 1.1 |
| 3.8 |
| Interest Expense | (47.3) | (41.6) | (49.8) | (43.3) | (42.8) | 41.9 | 49.6 | 48.4 | 40.9 | 38.0 | 21.8 | 25.4 | 26.8 | 21.7 | 2.4 | 2.9 | 2.2 | 11.3 | 19.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (35.7) | (35.6) | (40.1) | (38.3) | (32.5) | (77.9) | (68.2) | (66.5) | 5.9 | (67.7) | (19.8) | 5.0 | (9.0) | (2.5) | (14.0) | 35.5 | (23.0) | (15.1) | (8.0) |
| Pre-Tax Income | 654.8 | 479.2 | 66.2 | (83.0) | (44.9) | 5.5 | (1.3) | (113.2) | (33.3) | (7.6) | 89.7 | (30.7) | 12.6 | (34.9) | 23.8 | 233.1 | (74.5) | 60.1 | (33.4) |
| 82.0 |
| (123.5) |
| (7.7) |
| 3.8 |
| Net Income From Continuing Ops | 462.0 | 321.7 | 35.8 | (84.2) | (37.3) | 35.1 | (9.5) | (94.9) | (26.6) | (28.5) | 116.9 | (35.6) | 21.6 | (32.4) | 37.9 | 197.6 | (51.6) | 75.3 | (37.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.4 |
| Net Income | 273.8 | 321.7 | 35.8 | (84.2) | (37.3) | 35.1 | (9.5) | (94.9) | (26.6) | (28.5) | 61.6 | (87.0) | 17.8 | (25.1) | 15.0 | 151.2 | 49.0 | 67.8 | (66.6) |
| Net Income Attributable To Parent | 273.8 | 321.7 | 35.8 | (84.2) | (37.3) | 35.1 | (9.5) | (94.9) | (26.6) | (28.5) | 61.6 | (87.0) | 17.8 | (25.1) | 15.0 | 151.2 | 49.0 | 67.8 | (66.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 13.6 | 13.6 | 13.6 |
| Net Income To Common Shareholders | 273.3 | 321.2 | 35.3 | (84.8) | (37.9) | 34.5 | (10.0) | (95.5) | (27.1) | (29.1) | 61.0 | (87.5) | 17.3 | (25.7) | 14.4 | 150.6 | 35.4 | 54.2 | (80.2) |
| 0.14 |
| 0.24 |
| (0.57) |
| EPS Diluted | 0.40 | 0.49 | 0.06 | (0.14) | (0.07) | 0.06 | (0.02) | (0.19) | (0.06) | (0.07) | 0.16 | (0.23) | 0.05 | (0.08) | 0.05 | 0.51 | 0.13 | 0.23 | (0.57) |
| Shares Basic | 670.4 | 652.0 | 620.8 | 605.7 | 557.3 | 536.2 | 527.3 | 490.4 | 433.4 | 397.4 | 386.4 | 374.0 | 353.4 | 318.7 | 285.4 | 281.0 | 251.1 | 224.9 | 141.3 |
| Shares Diluted | 675.2 | 655.8 | 622.5 | 605.7 | 557.3 | 542.2 | 527.3 | 490.4 | 433.4 | 397.4 | 389.3 | 374.0 | 357.4 | 318.7 | 297.6 | 297.0 | 269.6 | 233.6 | 141.3 |
| 8.7 |
| 138.3 |
| 10.5 |
| EBIT | 690.5 | 514.8 | 106.3 | (44.7) | (12.4) | 83.4 | 67.0 | (46.7) | (39.1) | 60.1 | 109.4 | (35.6) | 21.6 | (32.4) | 37.9 | 197.6 | (51.6) | 75.3 | (25.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 8.9 |
| 11.1 |
| 8.0 |
| 7.9 |
| 11.7 |
| 7.0 |
| 8.9 |
| 9.0 |
| 8.0 |
| 8.9 |
| 10.0 |
| 8.7 |
| 10.3 |
| 9.8 |
| 7.7 |
| 6.6 |
| 9.5 |
| 10.3 |
| 9.2 |
| 13.3 |
| 11.2 |
| 10.4 |
| 35.5 |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| 39.8 |
| - |
| - |
| - |
| 40.3 |
| - |
| - |
| - |
| 29.5 |
| - |
| - |
| - |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.0) |
| 3.3 |
| 3.6 |
| 3.6 |
| 76.6 |
| (15.7) |
| (24.0) |
| (25.5) |
| (24.2) |
| (17.4) |
| (26.6) |
| (18.8) |
| (21.8) |
| (11.8) |
| (12.6) |
| (13.7) |
| (37.1) |
| (7.2) |
| (12.2) |
| (14.4) |
| (2.6) |
| (6.1) |
| (8.2) |
| 30.7 |
| 31.4 |
| 43.8 |
| 32.8 |
| 26.4 |
| 22.0 |
| 22.2 |
| 23.5 |
| 26.4 |
| 17.7 |
| 20.0 |
| 23.2 |
| 19.6 |
| 23.2 |
| 37.0 |
| 31.2 |
| 26.8 |
| 23.4 |
| 22.7 |
| 27.2 |
| 19.0 |
| 22.0 |
| 20.4 |
| 16.8 |
| 10.5 |
| 10.5 |
| 10.3 |
| 10.7 |
| 10.7 |
| 10.8 |
| 11.8 |
| 16.3 |
| 14.7 |
| 11.8 |
| 11.3 |
| 10.7 |
| 10.9 |
| 10.1 |
| 10.1 |
| 9.8 |
| 9.6 |
| 9.4 |
| 10.5 |
| 8.5 |
| 5.1 |
| 5.6 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.6) |
| 3.1 |
| (30.5) |
| (14.8) |
| (25.0) |
| (16.1) |
| (24.0) |
| (3.2) |
| (19.7) |
| (16.0) |
| (14.2) |
| (16.6) |
| (4.5) |
| 4.5 |
| 8.7 |
| (2.9) |
| (13.4) |
| (25.1) |
| (11.1) |
| (18.1) |
| 3.8 |
| (3.0) |
| (6.0) |
| 9.8 |
| (13.8) |
| (5.5) |
| (1.4) |
| 26.2 |
| 3.9 |
| 20.5 |
| (9.4) |
| (16.2) |
| (1.6) |
| (21.1) |
| (57.7) |
| (32.7) |
| (28.9) |
| (25.9) |
| 12.5 |
| 9.0 |
| 9.6 |
| (4.8) |
| (8.6) |
| (3.7) |
| 17.8 |
| 35.2 |
| 35.6 |
| 11.9 |
| (1.0) |
| 2.7 |
| 21.5 |
| 3.1 |
| 15.3 |
| (12.0) |
| (15.8) |
| (3.3) |
| (19.5) |
| (46.5) |
| (25.5) |
| (23.7) |
| (23.2) |
| 12.1 |
| 8.2 |
| (29.0) |
| 0.3 |
| (24.9) |
| 25.1 |
| 51.5 |
| 25.8 |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| (1.0) |
| 2.7 |
| 21.5 |
| 3.1 |
| 15.3 |
| (12.0) |
| (15.8) |
| (3.3) |
| (19.5) |
| (46.5) |
| (25.5) |
| (23.7) |
| (23.2) |
| 12.1 |
| 8.2 |
| (29.0) |
| 0.3 |
| (24.9) |
| 25.1 |
| 12.3 |
| 25.8 |
| 24.1 |
| 4.2 |
| 11.9 |
| (1.0) |
| 2.7 |
| 21.5 |
| 3.1 |
| 15.3 |
| (12.0) |
| (15.8) |
| (3.3) |
| (19.5) |
| (46.5) |
| (25.5) |
| (23.7) |
| (23.2) |
| 12.1 |
| 8.2 |
| (29.0) |
| 0.3 |
| (24.9) |
| 25.1 |
| 12.3 |
| 25.8 |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (13.7) |
| 4.0 |
| 11.7 |
| (1.1) |
| 2.6 |
| 21.3 |
| 3.0 |
| 15.1 |
| (12.2) |
| (16.0) |
| (3.5) |
| (19.7) |
| (46.7) |
| (25.7) |
| (23.8) |
| (23.3) |
| 11.9 |
| 8.1 |
| (29.1) |
| 0.2 |
| (25.1) |
| 24.9 |
| 12.1 |
| 25.7 |
| 24.0 |
| 0.00 |
| 0.01 |
| 0.04 |
| - |
| 0.03 |
| (0.02) |
| (0.03) |
| - |
| (0.04) |
| (0.10) |
| (0.05) |
| - |
| (0.05) |
| 0.03 |
| 0.02 |
| - |
| 0.00 |
| (0.06) |
| 0.07 |
| - |
| 0.07 |
| 0.06 |
| 537.0 |
| 535.5 |
| 534.1 |
| - |
| 529.8 |
| 525.2 |
| 523.2 |
| - |
| 490.0 |
| 486.1 |
| 482.8 |
| - |
| 452.6 |
| 400.6 |
| 399.3 |
| - |
| 398.8 |
| 396.2 |
| 395.4 |
| - |
| 387.6 |
| 383.8 |
| 537.0 |
| 542.3 |
| 540.5 |
| - |
| 535.8 |
| 525.2 |
| 523.2 |
| - |
| 490.0 |
| 486.1 |
| 482.8 |
| - |
| 452.6 |
| 403.6 |
| 401.9 |
| - |
| 401.3 |
| 396.2 |
| 398.1 |
| - |
| 389.9 |
| 387.5 |
| 29.1 |
| 41.0 |
| 29.6 |
| 36.5 |
| 13.9 |
| (13.0) |
| 18.0 |
| (5.1) |
| (43.5) |
| (16.1) |
| (24.5) |
| (30.4) |
| 3.8 |
| 11.9 |
| 22.9 |
| 20.3 |
| 2.5 |
| 14.4 |
| 14.0 |
| 38.2 |
| 41.6 |