| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 932.4 | 1,017.0 | 1,011.7 | 1,040.9 | 1,016.0 | 677.3 | 693.8 | 697.7 | 687.9 | 677.1 | 659.6 | 724.0 | 769.2 | 719.6 | 631.3 | 550.2 | ||||||||||||||||||||||||
| (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 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 4,002.1 | 3,746.0 | 2,756.6 | 2,872.4 | 2,058.9 | 1,218.6 | 1,773.9 | 2,798.5 | 2,487.3 | 1,804.7 | 1,624.2 | 3,161.7 | 3,716.0 | 3,387.6 | 3,151.8 | 2,543.9 | 1,875.2 | 1,843.7 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | (226.6) | 3.3 | 457.4 | 568.3 | 45.3 | (428.5) | (620.2) | 20.6 | 33.0 | (169.1) | (26.0) | 672.0 | 1,053.2 | 956.7 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 11.1 | 35.2 | 41.2 | 28.4 | 18.1 | 10.3 | 7.3 | 9.5 | 8.0 | 5.9 | 3.2 | 5.8 | 1.5 | 1.7 | 1.4 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 43.2 | 85.8 | 136.9 | 159.3 | 24.4 | (103.7) | (140.1) | (18.7) | (477.2) | (56.7) | (19.7) | 241.4 | 388.0 | 392.8 | 329.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | (3.77) | (1.66) | 3.43 | 4.18 | 0.05 | (3.04) | (4.60) | (0.34) | 4.39 | (1.20) | (0.54) | 3.88 | 6.52 | 6.89 | 5.42 | 4.06 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 504.4 | 628.4 | 854.8 | 950.6 | 448.5 | (8.8) | (138.3) | 583.4 | 616.8 | 416.5 | 572.6 | 1,280.0 | 1,577.2 | 1,412.3 | 1,297.1 | 1,018.0 | ||||
| 467.6 |
| 409.8 |
| 343.8 |
| 332.2 |
| 296.2 |
| 246.4 |
| 208.3 |
| 317.4 |
| 633.6 |
| 614.7 |
| 649.1 |
| 688.0 |
| 720.9 |
| 740.6 |
| 696.8 |
| 648.9 |
| 577.5 |
| 564.1 |
| 532.3 |
| 498.6 |
| 405.3 |
| 368.6 |
| 331.7 |
| 366.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 71.1 | 70.4 | 77.6 | 65.5 | 80.8 | 63.1 | 66.9 | 60.2 | 61.2 | 56.6 | 56.1 | 49.3 | 52.9 | 48.5 | 46.7 | 44.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 180.7 | 181.9 | 188.9 | 179.5 | 157.7 | 99.1 | 101.0 | 97.8 | 104.5 | 94.0 | 94.6 | 94.8 | 96.3 | 96.7 | 99.1 | 100.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | 18.4 | 19.4 | 20.4 | 18.7 | 9.9 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.8 | 1.8 | 1.8 | 1.8 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 969.3 | 1,076.9 | 1,013.2 | 1,169.2 | 973.9 | 586.4 | 584.4 | 584.3 | 576.8 | 553.7 | 559.5 | 575.2 | 594.0 | 575.4 | 554.5 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (36.9) | (59.9) | (1.5) | (128.3) | 42.2 | 90.9 | 109.4 | 113.5 | 111.2 | 123.5 | 100.1 | 148.7 | 175.2 | 144.2 | 76.8 | 33.7 | (22.6) | (42.6) | (97.0) | (77.4) | (160.9) | (93.2) | (75.4) | (57.6) | (518.5) | 31.4 | 39.0 | (167.9) | 95.1 | 54.3 | 24.2 | 6.3 | (1.2) | 3.6 | (26.2) | (28.0) | (65.7) | (49.2) | (93.0) | (13.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 2.2 | 2.8 | 3.4 | 2.9 | 7.3 | 21.7 | 12.0 | 11.9 | 6.6 | 10.7 | 7.9 | 10.7 | 5.1 | 4.7 | 6.8 | 5.3 | 3.4 | 2.6 | 2.0 | 1.5 | 4.8 | 1.9 | 0.8 | 0.8 | 3.6 | 2.2 | 2.6 | 2.3 | 2.1 | 2.5 | 2.3 | 2.1 | 1.8 | 1.7 | 1.9 | 1.7 | 1.3 | 1.0 | 0.9 | 0.8 |
| Interest Expense | 25.8 | 25.6 | 28.0 | 29.2 | 28.3 | 22.3 | 16.1 | 4.3 | 4.3 | 4.4 | 4.4 | 4.3 | 4.2 | 4.4 | 4.3 | 4.4 | 4.4 | 6.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (9.6) | (23.8) | (60.6) | (4.6) | 2.3 | (14.5) | 7.0 | 8.9 | 5.9 | 1.8 | 12.6 | (12.8) | 40.0 | (14.7) | (3.8) | (14.5) | 20.7 | |||||||||||||||||||||||
| Pre-Tax Income | (46.6) | (83.7) | (62.1) | (132.9) | 44.4 | 76.4 | 116.4 | 122.4 | 117.0 | 125.3 | 112.7 | 136.0 | 215.2 | 129.5 | 73.0 | 19.2 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 9.3 | 11.2 | (6.3) | 29.0 | 41.5 | 21.6 | 40.9 | 33.7 | 32.2 | 30.1 | 35.1 | 40.7 | 51.1 | 32.4 | 27.5 | 1.7 | 2.7 | (7.6) | (25.3) | (23.7) | (36.6) | (18.1) | (23.3) | (17.6) | (113.4) | 14.1 | (13.1) | (32.0) | 25.1 | 1.4 | 16.9 | 10.5 | (3.9) | (500.6) | (6.2) | (10.5) | (21.8) | (18.3) | (53.4) | 2.8 |
| Net Income From Continuing Ops | (55.9) | (94.9) | (55.8) | (161.9) | 3.0 | 54.8 | 75.5 | 88.7 | 84.8 | 95.2 | 78.5 | 95.3 | 163.9 | 96.4 | 45.0 | 17.5 | (4.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (55.9) | (94.9) | (55.8) | (161.9) | 3.0 | 54.8 | 75.5 | 88.7 | 84.8 | 95.2 | 77.6 | 95.3 | 164.0 | 97.1 | 45.5 | 17.8 | (5.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (58.6) | (96.7) | (57.4) | (162.8) | 1.7 | 54.8 | 75.5 | 88.7 | 84.8 | 95.2 | 77.6 | 95.3 | 164.0 | 97.1 | 45.5 | 17.8 | ||||||||||||||||||||||||
| Less: Minority Interest | 2.7 | 1.8 | 1.6 | 0.9 | 1.3 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (58.6) | (96.7) | (58.8) | (162.8) | 1.7 | 54.8 | 125.6 | 46.7 | 72.0 | 95.2 | 76.3 | 94.0 | 161.8 | 96.2 | 45.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.59) | (0.98) | - | (1.64) | 0.01 | 0.55 | - | 0.89 | 0.85 | 0.95 | - | 0.93 | 1.55 | 0.92 | - | 0.16 | (0.05) | (0.48) | - | (0.52) | (1.13) | (0.66) | - | (0.43) | (3.88) | 0.27 | - | (1.42) | 0.55 | 0.17 | - | (0.08) | (0.12) | 4.57 | - | (0.21) | (0.45) | (0.33) | - | (0.20) |
| EPS Diluted | (0.59) | (0.98) | - | (1.64) | 0.01 | 0.54 | - | 0.88 | 0.84 | 0.94 | - | 0.93 | 1.55 | 0.91 | - | 0.16 | (0.05) | (0.48) | ||||||||||||||||||||||
| Shares Basic | 99.9 | 99.5 | - | 99.4 | 99.4 | 98.9 | - | 98.8 | 98.8 | 99.1 | - | 101.2 | 104.0 | 105.2 | - | 105.3 | 105.4 | 107.6 | ||||||||||||||||||||||
| Shares Diluted | 99.9 | 99.5 | - | 99.4 | 99.4 | 99.2 | - | 99.0 | 99.0 | 99.6 | - | 101.6 | 104.4 | 106.1 | - | 106.0 | 105.4 | 107.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 143.8 | 122.0 | 187.4 | 51.2 | 199.8 | 190.0 | 210.3 | 211.3 | 215.7 | 217.5 | 194.7 | 243.6 | 271.5 | 240.9 | 175.9 | 134.5 | 80.3 | 57.8 | 4.9 | 27.1 | (54.5) | 13.6 | 34.2 | 52.6 | (386.5) | 161.5 | 173.9 | (24.6) | 238.3 | 195.7 | 174.5 | 150.9 | 144.5 | 146.9 | 127.7 | 117.0 | 87.1 | 84.7 | 83.3 | 125.4 |
| EBIT | (36.9) | (59.9) | (1.5) | (128.3) | 42.2 | 90.9 | 109.4 | 113.5 | 111.2 | 123.5 | 100.1 | 148.7 | 175.2 | 144.2 | 76.8 | 33.7 | (22.6) | (42.6) | (97.0) | |||||||||||||||||||||
| 1,869.4 |
| 1,629.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 284.7 | 287.1 | 244.9 | 206.7 | 182.4 | 172.2 | 167.5 | 194.4 | 199.3 | 147.5 | 146.2 | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | 151.0 | 146.2 | 134.7 | 135.3 | 126.3 | 107.3 | 91.5 | 81.5 | 58.8 | 56.4 | 47.4 |
| Depreciation & Amortization | 731.0 | 625.1 | 397.3 | 382.3 | 403.2 | 419.7 | 481.9 | 562.8 | 583.8 | 585.5 | 598.6 | 608.0 | 524.0 | 455.6 | 387.5 | 315.5 | 262.7 | 227.5 | 195.3 | 146.0 |
| Amortization of Intangibles | 76.9 | 50.6 | 6.4 | 6.6 | 7.2 | 7.2 | 7.2 | 5.8 | 5.4 | 1.1 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4,228.6 | 3,742.7 | 2,299.2 | 2,304.1 | 2,013.7 | 1,647.1 | 2,394.1 | 2,777.9 | 2,454.3 | 1,973.8 | 1,650.2 | 2,489.7 | 2,662.8 | 2,431.0 | 2,242.2 | 1,841.4 | 1,423.4 | 1,234.9 | 1,229.3 | 997.3 |
| 909.6 |
| 702.5 |
| 451.8 |
| 608.9 |
| 640.1 |
| 632.3 |
| 2.0 |
| 1.8 |
| 2.8 |
| 3.5 |
| 4.2 |
| Interest Expense | 108.6 | 107.8 | 29.1 | 17.3 | 19.2 | 24.0 | 24.5 | 25.2 | 24.3 | 19.7 | 22.9 | 15.0 | 4.7 | 6.1 | 8.7 | 17.4 | 17.2 | 13.6 | 18.7 | 10.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.1 | 17.4 | 9.9 |
| Other Non-Operating Income | (98.7) | (77.4) | 23.6 | 25.1 | (14.0) | (1.3) | (16.3) | (71.8) | (17.1) | (15.5) | (46.7) | (10.1) | 41.5 | 157.6 | (7.0) | (15.4) | (13.6) | (10.6) | 5.4 | 58.0 |
| Pre-Tax Income | (325.3) | (74.1) | 481.0 | 593.4 | 31.3 | (429.9) | (636.5) | (51.2) | 15.8 | (184.6) | (72.7) | 661.9 | 1,094.7 | 1,114.3 | 902.6 | 687.1 | 438.2 | 598.3 | 645.5 | 690.4 |
| 252.4 |
| 152.2 |
| 227.9 |
| 242.6 |
| 251.0 |
| Net Income From Continuing Ops | (368.5) | (159.9) | 344.2 | 434.1 | 6.6 | (337.5) | (496.4) | (32.5) | 493.0 | (127.9) | (53.0) | 420.5 | 706.6 | 721.5 | 573.6 | 434.7 | 286.1 | 380.5 | 420.3 | 449.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (129.8) | (27.0) | 41.5 | - |
| Net Income | (368.5) | (159.9) | 344.2 | 434.1 | 7.0 | (326.2) | (494.5) | (33.7) | 482.7 | (128.2) | (56.8) | 420.4 | 706.6 | 736.6 | 581.0 | 434.2 | 156.3 | 353.5 | 461.7 | 449.3 |
| Net Income Attributable To Parent | (375.4) | (163.7) | 344.2 | 434.1 | 7.0 | (326.2) | (494.5) | (33.7) | 482.7 | (128.2) | (56.8) | 420.4 | 706.6 | 736.6 | 581.0 | 434.2 | 156.3 | 353.5 | 461.7 | 449.3 |
| Less: Minority Interest | 6.9 | 3.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (376.9) | (165.1) | 339.4 | 428.2 | 5.4 | (327.5) | (497.1) | (36.8) | 478.3 | (130.0) | (58.7) | 418.3 | 702.4 | 732.8 | 578.8 | 432.9 | 155.9 | 353.5 | 461.7 | 449.3 |
| 1.47 |
| 3.35 |
| 4.42 |
| 4.35 |
| EPS Diluted | (3.77) | (1.66) | 3.43 | 4.16 | 0.05 | (3.04) | (4.60) | (0.34) | 4.37 | (1.20) | (0.54) | 3.85 | 6.44 | 6.79 | 5.34 | 3.99 | 1.45 | 3.31 | 4.32 | 4.27 |
| Shares Basic | 99.9 | 99.3 | 98.9 | 102.4 | 105.9 | 107.8 | 108.0 | 109.2 | 108.9 | 108.5 | 108.0 | 107.8 | 107.8 | 106.3 | 106.8 | 106.6 | 105.7 | 105.4 | 104.3 | 103.3 |
| Shares Diluted | 99.9 | 99.3 | 99.1 | 102.9 | 106.6 | 107.8 | 108.0 | 109.2 | 109.4 | 108.5 | 108.0 | 108.6 | 109.1 | 107.9 | 108.4 | 108.6 | 107.4 | 106.6 | 106.6 | 105.1 |
| 714.5 |
| 836.4 |
| 835.4 |
| 778.4 |
| EBIT | (226.6) | 3.3 | 457.4 | 568.3 | 45.3 | (428.5) | (620.2) | 20.6 | 33.0 | (169.1) | (26.0) | 672.0 | 1,053.2 | 956.7 | 909.6 | 702.5 | 451.8 | 608.9 | 640.1 | 632.3 |
| 47.1 |
| 43.7 |
| 51.8 |
| 41.7 |
| 39.3 |
| 39.3 |
| 32.6 |
| 43.1 |
| 42.0 |
| 49.8 |
| 49.8 |
| 46.6 |
| 43.5 |
| 54.5 |
| 52.3 |
| 52.3 |
| 48.2 |
| 46.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.4 |
| 48.3 |
| 46.5 |
| 40.3 |
| 42.9 |
| 33.5 |
| 34.3 |
| 33.8 |
| 46.5 |
| 102.9 |
| 100.4 |
| 102.0 |
| 104.5 |
| 106.4 |
| 106.9 |
| 109.6 |
| 110.2 |
| 132.0 |
| 130.1 |
| 134.9 |
| 143.3 |
| 143.2 |
| 141.5 |
| 150.3 |
| 144.6 |
| 145.7 |
| 143.3 |
| 153.9 |
| 145.0 |
| 152.8 |
| 133.8 |
| 176.3 |
| 138.7 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.6 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.5 |
| 1.4 |
| 1.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 516.5 |
| 490.2 |
| 452.4 |
| 440.8 |
| 409.6 |
| 457.1 |
| 339.6 |
| 283.7 |
| 374.9 |
| 1,152.2 |
| 583.3 |
| 610.0 |
| 855.8 |
| 625.7 |
| 686.3 |
| 672.6 |
| 642.6 |
| 578.6 |
| 560.5 |
| 558.5 |
| 526.6 |
| 471.0 |
| 417.8 |
| 424.7 |
| 379.7 |
| 6.1 |
| 6.0 |
| 5.8 |
| 6.1 |
| 6.2 |
| 6.1 |
| 6.1 |
| 6.1 |
| 8.0 |
| 6.3 |
| 6.2 |
| 4.7 |
| 6.5 |
| 6.0 |
| 6.0 |
| 5.8 |
| 2.2 |
| 6.4 |
| 6.1 |
| 5.1 |
| 6.3 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.3) |
| 3.5 |
| (3.0) |
| 1.0 |
| (2.8) |
| (8.5) |
| (6.0) |
| (15.3) |
| 13.5 |
| (10.2) |
| (18.8) |
| 1.8 |
| (44.6) |
| (5.2) |
| (3.9) |
| (4.4) |
| (3.6) |
| (1.7) |
| (5.6) |
| (4.6) |
| (3.7) |
| (33.3) |
| (5.1) |
| (2.0) |
| (58.9) |
| (93.5) |
| (80.4) |
| (159.9) |
| (96.0) |
| (83.9) |
| (63.6) |
| (533.9) |
| 44.9 |
| 28.8 |
| (186.7) |
| 96.9 |
| 9.7 |
| 19.0 |
| 2.4 |
| (5.6) |
| 0.0 |
| (27.9) |
| (33.6) |
| (70.2) |
| (52.8) |
| (126.3) |
| (18.4) |
| (51.3) |
| (79.5) |
| (56.7) |
| (123.3) |
| (77.9) |
| (60.6) |
| (46.0) |
| (420.5) |
| 30.7 |
| 41.9 |
| (154.6) |
| 71.9 |
| 8.4 |
| 2.2 |
| (8.2) |
| (1.6) |
| 500.6 |
| (21.7) |
| (23.1) |
| (48.5) |
| (34.6) |
| (72.9) |
| (21.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (51.4) |
| (79.2) |
| (55.6) |
| (121.0) |
| (70.4) |
| (59.0) |
| (45.6) |
| (420.5) |
| 30.6 |
| 41.2 |
| (154.7) |
| 60.9 |
| 19.0 |
| 2.5 |
| (8.0) |
| (11.9) |
| 500.1 |
| (22.5) |
| (21.8) |
| (48.8) |
| (35.1) |
| (72.8) |
| (21.2) |
| (5.0) |
| (51.4) |
| (79.2) |
| (55.6) |
| (121.0) |
| (70.4) |
| (59.0) |
| (45.6) |
| (420.5) |
| 30.6 |
| 41.2 |
| (154.7) |
| 60.9 |
| 19.0 |
| 2.5 |
| (8.0) |
| (11.9) |
| 500.1 |
| (22.5) |
| (21.8) |
| (48.8) |
| (35.1) |
| (72.8) |
| (21.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| (5.4) |
| (51.7) |
| (79.4) |
| (55.9) |
| (121.4) |
| (70.8) |
| (59.3) |
| (45.9) |
| (421.5) |
| 29.6 |
| 40.4 |
| (155.5) |
| 60.1 |
| 18.2 |
| 3.1 |
| (8.7) |
| (12.6) |
| 496.6 |
| (23.0) |
| (22.3) |
| (49.3) |
| (35.5) |
| (73.5) |
| (21.7) |
| - |
| (0.52) |
| (1.13) |
| (0.66) |
| - |
| (0.43) |
| (3.88) |
| 0.27 |
| - |
| (1.42) |
| 0.55 |
| 0.17 |
| - |
| (0.08) |
| (0.12) |
| 4.55 |
| - |
| (0.21) |
| (0.45) |
| (0.33) |
| - |
| (0.20) |
| - |
| 107.9 |
| 107.9 |
| 107.6 |
| - |
| 107.4 |
| 108.6 |
| 108.6 |
| - |
| 109.4 |
| 109.4 |
| 109.1 |
| - |
| 108.9 |
| 108.9 |
| 108.7 |
| - |
| 108.6 |
| 108.6 |
| 108.3 |
| - |
| 108.0 |
| - |
| 107.9 |
| 107.9 |
| 107.6 |
| - |
| 107.4 |
| 108.6 |
| 108.7 |
| - |
| 109.4 |
| 109.5 |
| 109.4 |
| - |
| 108.9 |
| 108.9 |
| 109.1 |
| - |
| 108.6 |
| 108.6 |
| 108.3 |
| - |
| 108.0 |
| (77.4) |
| (160.9) |
| (93.2) |
| (75.4) |
| (57.6) |
| (518.5) |
| 31.4 |
| 39.0 |
| (167.9) |
| 95.1 |
| 54.3 |
| 24.2 |
| 6.3 |
| (1.2) |
| 3.6 |
| (26.2) |
| (28.0) |
| (65.7) |
| (49.2) |
| (93.0) |
| (13.3) |