| (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 | 287.9 | 334.2 | 377.0 | 302.3 | 278.1 | 355.1 | 342.4 | 364.8 | 296.2 | 335.2 | 395.7 | 308.8 | 250.1 | 287.8 | 272.5 | 162.6 | ||||||||||||||||||||||||
| (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 | 1,301.4 | 1,291.5 | 1,358.6 | 1,289.7 | 873.1 | 674.7 | 733.6 | 751.9 | 739.8 | 581.4 | 487.6 | 695.8 | 1,107.2 | 876.6 | 846.1 | 702.0 | 774.5 | 1,461.7 | |
| Cost of Revenue | 1,160.9 | 1,132.3 | 1,139.0 | 1,089.4 | 822.5 | 659.3 | 653.6 | 614.1 | 618.1 | 519.2 | 441.1 | 929.6 | 763.1 | 615.9 | 796.2 | 552.3 | 609.7 | 1,218.5 | |
| Gross Profit | 140.4 | 159.1 | 219.6 | 200.4 | 50.6 | 15.4 | 79.9 | 137.8 | 121.7 | 62.2 | 46.5 | (233.8) | 344.0 | 260.7 | 49.9 | 149.7 | 164.8 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 43.6 | 65.1 | 127.4 | 63.5 | (44.9) | (48.7) | 13.0 | 68.0 | 51.5 | (1.1) | (63.2) | (307.4) | 261.8 | 179.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 10.6 | 10.2 | 11.3 | 4.0 | 1.2 | 0.3 | 0.8 | 2.6 | 3.2 | 2.6 | 2.1 | 2.1 | 4.8 | 1.2 | 0.5 | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 8.0 | 11.7 | 26.4 | 18.4 | 12.6 | (9.0) | (18.7) | 7.9 | 2.4 | (50.4) | (12.5) | (101.2) | 67.0 | 31.6 | (59.2) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 0.10 | 0.21 | 0.37 | (0.07) | (0.58) | (0.41) | 0.13 | 0.39 | 0.19 | 0.20 | (0.73) | (3.58) | 1.85 | 1.04 | (0.44) | 1.23 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 232.4 | 252.5 | 300.7 | 227.6 | 97.8 | 92.8 | 146.7 | 180.7 | 162.1 | 107.6 | 51.0 | (187.0) | 371.1 | 277.6 | 28.7 | 154.2 | |||
| 150.1 |
| 168.7 |
| 180.7 |
| 161.9 |
| 163.4 |
| 159.9 |
| 193.5 |
| 199.1 |
| 181.0 |
| 170.7 |
| 212.6 |
| 201.7 |
| 166.8 |
| 158.4 |
| 212.6 |
| 204.6 |
| 164.3 |
| 163.3 |
| 163.3 |
| 150.3 |
| 104.5 |
| 128.0 |
| 161.2 |
| 107.3 |
| Cost of Revenue | 279.1 | 283.5 | 310.9 | 287.3 | 250.5 | 296.3 | 276.8 | 289.3 | 276.7 | 285.9 | 315.1 | 253.5 | 234.9 | 256.5 | 233.3 | 164.0 | 168.7 | 174.0 | 177.7 | 158.8 | 148.8 | 146.2 | 158.9 | 169.6 | 179.0 | 144.2 | 157.5 | 161.8 | 150.6 | 144.5 | 160.6 | 161.7 | 151.3 | 139.8 | 142.1 | 132.0 | 105.4 | 110.4 | 121.1 | 101.6 |
| Gross Profit | 8.8 | 50.6 | 66.0 | 14.9 | 27.5 | 58.9 | 65.7 | 75.5 | 19.6 | 49.3 | 80.5 | 55.3 | 15.2 | 31.4 | 39.2 | (1.4) | (18.6) | (5.4) | 3.0 | 3.1 | 14.6 | 13.7 | 34.6 | 29.6 | 2.0 | 26.6 | 55.1 | 39.9 | 16.3 | 13.8 | 52.0 | 42.9 | 13.0 | 23.5 | 21.1 | 18.4 | (0.8) | 17.6 | 40.2 | 5.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 22.1 | 20.3 | 18.2 | 18.1 | 19.4 | 27.6 | 21.1 | 22.3 | 20.7 | 23.0 | 27.8 | 24.0 | 19.6 | 22.8 | 23.6 | 16.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 43.9 | 43.9 | 55.7 | 45.4 | 42.5 | 40.6 | 42.9 | 43.5 | 46.4 | - | - | - | 37.5 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (13.3) | 12.3 | 47.9 | (3.2) | 8.2 | 30.9 | 44.6 | 53.2 | (1.3) | 15.4 | 36.2 | 20.2 | (8.3) | (5.1) | 12.2 | (19.0) | (33.0) | (26.9) | (10.3) | (10.9) | (0.6) | 0.8 | 19.0 | 14.2 | (21.0) | 5.7 | 39.0 | 23.1 | 0.3 | (3.5) | 31.4 | 24.8 | (1.1) | 6.8 | 4.8 | 5.1 | (17.7) | (44.7) | 21.5 | (9.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 3.0 | 2.7 | 2.6 | 2.4 | 2.5 | 2.7 | 2.7 | 2.5 | 3.3 | 2.0 | 0.7 | 0.6 | 0.7 | 0.6 | 0.3 | 0.2 | 0.1 | 0.0 | 0.2 | 0.0 | 0.1 | (0.2) | 0.4 | 0.1 | 0.5 | 0.5 | 0.7 | 0.7 | 0.8 | 1.0 | 1.0 | 0.7 | 0.6 | 0.5 | 0.8 | 0.9 | 0.3 | 0.4 | 0.8 | 0.4 |
| Interest Expense | 8.2 | 8.2 | 8.2 | 8.3 | 8.2 | 8.3 | 8.4 | 8.4 | 8.8 | 6.8 | 4.8 | 4.9 | 4.9 | 4.9 | 4.9 | 5.0 | 5.3 | 5.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 8.2 | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.3 | (0.5) | (1.0) | 0.4 | (0.4) | (1.3) | (0.0) | (0.4) | (2.2) | 7.0 | (8.3) | (5.7) | 3.4 | 14.3 | (20.3) | (13.5) | (3.9) | |||||||||||||||||||||||
| Pre-Tax Income | (16.6) | 6.3 | 41.3 | (8.6) | 3.5 | 24.0 | 39.0 | 47.0 | (28.0) | (19.6) | 23.9 | 10.4 | (7.2) | 5.2 | (12.3) | (28.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (3.2) | (2.0) | 19.2 | (6.0) | 0.5 | 3.9 | 9.5 | 14.7 | (1.7) | 8.7 | 8.3 | 3.3 | (2.0) | 2.5 | 6.5 | 1.4 | 2.1 | (6.0) | (1.1) | (2.0) | 0.1 | (2.6) | 5.2 | (0.3) | (21.1) | 1.1 | 3.5 | 2.9 | 0.3 | 1.2 | 0.8 | 0.3 | 0.1 | (49.3) | (1.5) | 5.0 | (4.6) | (2.6) | 3.6 | (4.2) |
| Net Income From Continuing Ops | (13.4) | 8.3 | 22.1 | (2.6) | 3.1 | 20.1 | 29.5 | 32.3 | (26.3) | (28.3) | 15.6 | 7.1 | (5.2) | 2.7 | (18.8) | (29.7) | (42.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (13.4) | 8.3 | 22.1 | (2.6) | 3.1 | 20.1 | 29.5 | 32.3 | (26.3) | (28.3) | 15.6 | 7.1 | (5.2) | 2.7 | (18.8) | (29.7) | (42.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (13.4) | 8.3 | 22.1 | (2.6) | 3.1 | 20.1 | 29.5 | 32.3 | (26.3) | (28.3) | 15.6 | 7.1 | (5.2) | 2.7 | (18.8) | (29.7) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (13.4) | 8.3 | 22.1 | (2.6) | 3.1 | 20.1 | 29.5 | 32.3 | (26.3) | (28.3) | 15.5 | 7.1 | (5.2) | 2.7 | (18.8) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.09) | - | 0.15 | (0.02) | 0.02 | - | 0.19 | 0.21 | (0.17) | - | 0.10 | 0.05 | (0.03) | - | (0.12) | (0.20) | (0.28) | - | (0.13) | (0.09) | (0.02) | - | 0.16 | 0.04 | (0.09) | - | 0.21 | 0.11 | 0.01 | - | 0.18 | 0.12 | (0.02) | - | 0.02 | (0.04) | (0.11) | - | 0.10 | (0.10) |
| EPS Diluted | (0.09) | - | 0.15 | (0.02) | 0.02 | - | 0.19 | 0.21 | (0.17) | - | 0.10 | 0.05 | (0.03) | - | (0.12) | (0.20) | (0.28) | - | ||||||||||||||||||||||
| Shares Basic | 147.2 | - | 146.9 | 148.5 | 151.0 | - | 151.9 | 152.2 | 152.4 | - | 150.6 | 150.8 | 151.8 | - | 151.3 | 151.2 | 151.1 | - | ||||||||||||||||||||||
| Shares Diluted | 147.2 | - | 147.7 | 148.5 | 152.2 | - | 154.9 | 155.0 | 152.4 | - | 153.6 | 153.4 | 151.8 | - | 151.3 | 151.2 | 151.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 30.5 | 56.1 | 103.5 | 42.2 | 50.7 | 71.4 | 87.5 | 96.7 | 45.1 | - | - | - | 29.2 | - | - | - | 0.5 | - | - | - | 34.0 | - | - | - | 10.6 | - | - | - | 28.8 | - | - | - | 26.7 | - | - | - | 13.2 | - | - | - |
| EBIT | (13.3) | 12.3 | 47.9 | (3.2) | 8.2 | 30.9 | 44.6 | 53.2 | (1.3) | 15.4 | 36.2 | 20.2 | (8.3) | (5.1) | 12.2 | (19.0) | (33.0) | (26.9) | (10.3) | |||||||||||||||||||||
| 2,114.1 |
| 1,741.9 |
| 243.2 |
| 372.2 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 78.7 | 75.9 | 91.7 | 94.4 | 76.8 | 63.4 | 61.1 | 69.8 | 70.3 | 63.3 | 65.9 | 57.3 | 92.5 | 82.3 | 94.4 | 86.6 | 106.1 | 130.9 | 177.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 188.8 | 187.4 | 173.3 | 164.1 | 142.7 | 141.5 | 133.7 | 112.7 | 110.5 | 108.7 | 114.2 | 120.4 | 109.3 | 98.5 | 97.2 | 91.2 | 81.9 | 262.6 | 333.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 2.4 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (68.5) |
| 63.0 |
| 51.1 |
| 203.8 |
| (414.2) |
| - |
| - |
| - |
| Interest Expense | 32.9 | 33.0 | 33.9 | 21.4 | 20.2 | 23.5 | 30.5 | 31.2 | 32.6 | 38.3 | 45.1 | 40.0 | 33.1 | 44.5 | 53.6 | 72.8 | 78.6 | 105.8 | - |
| Income From Equity Investments | - | - | - | - | 8.3 | (0.0) | 0.2 | 1.4 | (3.9) | (2.4) | (2.2) | (124.3) | 0.9 | 3.0 | 8.4 | 22.2 | 19.5 | 32.3 | 31.9 |
| Other Non-Operating Income | (0.7) | (1.4) | (3.9) | (3.6) | (23.3) | (1.5) | 4.7 | 1.2 | (6.3) | (1.4) | 3.5 | (24.3) | 0.8 | 0.0 | (0.7) | (1.1) | (1.0) | 5.2 | (18.7) |
| Pre-Tax Income | 22.4 | 42.5 | 82.1 | 7.5 | (75.2) | (70.6) | 1.4 | 65.6 | 31.0 | (20.4) | (93.9) | (478.2) | 262.5 | 143.6 | (126.0) | 1.0 | 1.7 | 262.0 | (493.5) |
| (36.8) |
| 19.2 |
| 95.8 |
| 86.8 |
| Net Income From Continuing Ops | 14.3 | 30.8 | 55.6 | (10.8) | (87.8) | (61.7) | 20.1 | 57.7 | 28.6 | 30.1 | (81.4) | (377.0) | 195.6 | 112.0 | (66.8) | 37.8 | (17.5) | 166.2 | (580.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.1 | 23.7 | 95.2 | (106.7) | 9.6 | (9.8) |
| Net Income | 14.3 | 30.8 | 55.6 | (10.8) | (87.8) | (61.7) | 20.1 | 57.7 | 28.6 | 30.1 | (81.4) | (377.0) | 195.6 | 113.0 | (43.2) | 133.0 | (124.2) | 175.8 | (590.1) |
| Net Income Attributable To Parent | 14.3 | 30.8 | 55.6 | (10.8) | (87.8) | (61.5) | 22.2 | 57.9 | 28.6 | 30.1 | (81.4) | (377.0) | 195.0 | 109.9 | (46.3) | 130.0 | (127.0) | 156.1 | (635.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.5 | 3.1 | 3.2 | 3.1 | 2.8 | 19.7 | 45.9 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.7 | (3.2) |
| Net Income To Common Shareholders | 14.3 | 30.8 | 55.6 | (10.8) | (87.8) | (61.8) | 19.6 | 57.3 | 28.3 | 30.1 | (81.4) | (377.0) | 195.0 | 109.9 | (46.3) | 129.9 | (127.1) | 101.9 | (639.1) |
| (1.22) |
| 1.01 |
| (7.05) |
| EPS Diluted | 0.10 | 0.21 | 0.36 | (0.07) | (0.58) | (0.41) | 0.13 | 0.38 | 0.19 | 0.20 | (0.73) | (3.58) | 1.85 | 1.04 | (0.44) | 1.23 | (1.22) | 0.96 | (7.05) |
| Shares Basic | 147.2 | 148.3 | 152.0 | 150.9 | 151.3 | 150.1 | 149.0 | 147.5 | 146.7 | 145.3 | 111.6 | 105.4 | 105.0 | 105.0 | 104.4 | 104.5 | 103.9 | 99.1 | 90.7 |
| Shares Diluted | 147.2 | 148.5 | 154.7 | 150.9 | 151.3 | 150.1 | 149.9 | 149.6 | 146.8 | 145.3 | 111.6 | 105.4 | 105.0 | 105.2 | 104.4 | 105.0 | 103.9 | 105.7 | 90.7 |
| 133.0 |
| 466.4 |
| (80.5) |
| EBIT | 43.6 | 65.1 | 127.4 | 63.5 | (44.9) | (48.7) | 13.0 | 68.0 | 51.5 | (1.1) | (63.2) | (307.4) | 261.8 | 179.0 | (68.5) | 63.0 | 51.1 | 203.8 | (414.2) |
| 14.4 |
| 21.5 |
| 13.3 |
| 13.4 |
| 15.2 |
| 12.8 |
| 16.1 |
| 15.9 |
| 16.3 |
| 20.9 |
| 16.1 |
| 16.9 |
| 16.0 |
| 17.3 |
| 20.8 |
| 18.1 |
| 14.1 |
| 16.7 |
| 16.4 |
| 13.3 |
| 16.8 |
| 18.4 |
| 18.7 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.5 |
| - |
| - |
| - |
| 34.6 |
| - |
| - |
| - |
| 31.6 |
| - |
| - |
| - |
| 28.5 |
| - |
| - |
| - |
| 27.8 |
| - |
| - |
| - |
| 30.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 5.9 |
| 6.1 |
| 8.0 |
| 8.0 |
| 7.2 |
| 7.4 |
| 7.6 |
| 7.7 |
| 8.0 |
| 7.9 |
| 8.1 |
| 8.2 |
| 8.0 |
| 8.3 |
| 8.1 |
| 8.3 |
| 11.6 |
| 10.2 |
| 10.9 |
| 10.7 |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.0) |
| 1.5 |
| (0.0) |
| (0.0) |
| (0.0) |
| (3.5) |
| (0.1) |
| (0.1) |
| (0.1) |
| (1.9) |
| (0.2) |
| (0.2) |
| (0.2) |
| (1.8) |
| (0.1) |
| (0.1) |
| (0.1) |
| (4.0) |
| 1.0 |
| 1.6 |
| 8.4 |
| 8.8 |
| (2.1) |
| (10.4) |
| 3.6 |
| (2.3) |
| (1.3) |
| 1.2 |
| (3.1) |
| (0.7) |
| (3.4) |
| 0.9 |
| (0.8) |
| (0.6) |
| 0.5 |
| (0.5) |
| (0.5) |
| 0.8 |
| 1.3 |
| (39.9) |
| (32.0) |
| (20.1) |
| (15.7) |
| (2.9) |
| 1.5 |
| 29.7 |
| 5.2 |
| (35.0) |
| 9.1 |
| 35.2 |
| 19.7 |
| 1.6 |
| (12.6) |
| 28.0 |
| 18.1 |
| (2.5) |
| 1.3 |
| 0.8 |
| (1.4) |
| (21.0) |
| (57.0) |
| 15.1 |
| (14.9) |
| (25.9) |
| (19.0) |
| (13.7) |
| (3.1) |
| 4.1 |
| 24.4 |
| 5.5 |
| (13.9) |
| 7.9 |
| 31.6 |
| 16.8 |
| 1.3 |
| (13.7) |
| 27.1 |
| 17.8 |
| (2.6) |
| 50.6 |
| 2.3 |
| (6.4) |
| (16.4) |
| (54.4) |
| 11.5 |
| (10.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.9) |
| (19.0) |
| (13.7) |
| (3.1) |
| 4.1 |
| 24.4 |
| 5.5 |
| (13.9) |
| 7.9 |
| 31.6 |
| 16.8 |
| 1.3 |
| (13.7) |
| 27.1 |
| 17.8 |
| (2.6) |
| 50.6 |
| 2.3 |
| (6.4) |
| (16.4) |
| (54.4) |
| 11.5 |
| (10.7) |
| (42.0) |
| (25.9) |
| (19.0) |
| (13.7) |
| (2.9) |
| 4.2 |
| 24.5 |
| 5.5 |
| (11.9) |
| 8.1 |
| 31.7 |
| 16.9 |
| 1.3 |
| (13.7) |
| 27.1 |
| 17.8 |
| (2.6) |
| 50.6 |
| 2.3 |
| (6.4) |
| (16.4) |
| (54.4) |
| 11.5 |
| (10.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (29.7) |
| (42.0) |
| (25.9) |
| (19.0) |
| (13.7) |
| (3.1) |
| 4.1 |
| 24.2 |
| 5.3 |
| (14.0) |
| 7.4 |
| 31.7 |
| 16.9 |
| 1.3 |
| (14.0) |
| 27.1 |
| 17.8 |
| (2.6) |
| 50.6 |
| 2.3 |
| (6.4) |
| (16.4) |
| (54.4) |
| 11.5 |
| (10.7) |
| (0.13) |
| (0.09) |
| (0.02) |
| - |
| 0.16 |
| 0.04 |
| (0.09) |
| - |
| 0.21 |
| 0.11 |
| 0.01 |
| - |
| 0.18 |
| 0.12 |
| (0.02) |
| - |
| 0.02 |
| (0.04) |
| (0.11) |
| - |
| 0.10 |
| (0.10) |
| 150.1 |
| 150.0 |
| 149.9 |
| - |
| 149.0 |
| 149.0 |
| 148.9 |
| - |
| 147.6 |
| 147.5 |
| 147.4 |
| - |
| 146.7 |
| 146.7 |
| 146.7 |
| - |
| 146.0 |
| 145.9 |
| 143.2 |
| - |
| 113.7 |
| 107.8 |
| 150.1 |
| 150.0 |
| 149.9 |
| - |
| 150.0 |
| 149.7 |
| 148.9 |
| - |
| 148.4 |
| 148.1 |
| 147.8 |
| - |
| 147.0 |
| 146.7 |
| 146.7 |
| - |
| 146.0 |
| 145.9 |
| 143.2 |
| - |
| 113.7 |
| 107.8 |
| (10.9) |
| (0.6) |
| 0.8 |
| 19.0 |
| 14.2 |
| (21.0) |
| 5.7 |
| 39.0 |
| 23.1 |
| 0.3 |
| (3.5) |
| 31.4 |
| 24.8 |
| (1.1) |
| 6.8 |
| 4.8 |
| 5.1 |
| (17.7) |
| (44.7) |
| 21.5 |
| (9.3) |