| (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 | 574.0 | 566.0 | 663.0 | 755.0 | 724.0 | 681.0 | 722.0 | 814.0 | 724.0 | 658.0 | 728.0 | 611.0 | 584.0 | 705.0 | 852.0 | 1,130.0 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 2,558.0 | 2,708.0 | 2,941.0 | 2,581.0 | 3,854.0 | 3,915.0 | 2,399.0 | 2,310.0 | 2,828.0 | 2,734.0 | 2,233.4 | 1,892.5 | 1,934.8 | 2,085.2 | 1,691.2 | 1,328.7 | 1,383.6 | 1,061.0 |
| Cost of Revenue | 2,052.0 | 2,119.0 | 2,110.0 | 1,988.0 | 2,355.0 | 1,952.0 | 1,566.0 | 2,007.0 | 2,084.0 | 1,998.0 | 1,829.1 | 1,682.7 | 1,757.8 | 1,636.9 | 1,383.2 | 1,222.6 | 1,187.9 | |
| Gross Profit | 506.0 | 589.0 | 831.0 | 593.0 | 1,499.0 | 1,963.0 | 833.0 | 303.0 | 744.0 | 736.0 | 404.3 | 209.8 | 177.0 | 448.3 | 308.0 | 106.1 | 195.7 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 123.0 | 209.0 | 530.0 | 287.0 | 1,250.0 | 1,734.0 | 615.0 | (20.0) | 526.0 | 533.0 | 210.2 | (63.3) | (77.6) | 202.8 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | 16.0 | 22.0 | 18.0 | 14.0 | 1.0 | 2.0 | 9.0 | 18.1 | 9.5 | 8.0 | 4.9 | 5.5 | 9.4 | 13.0 | 13.3 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 33.0 | 50.0 | 140.0 | 74.0 | 274.0 | 402.0 | 121.0 | (13.0) | 122.0 | 119.0 | 19.8 | (2.7) | (27.2) | 41.1 | 7.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.17 | 2.09 | 5.91 | 2.47 | 13.94 | 14.19 | 4.48 | (0.04) | 2.76 | 2.70 | 1.04 | (0.62) | (0.53) | 1.27 | 0.21 | (1.36) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 264.0 | 347.0 | 653.0 | 406.0 | 1,379.0 | 1,848.0 | 717.0 | 98.0 | 642.0 | 536.0 | 213.4 | (63.3) | (77.6) | 204.4 | 104.2 | (145.7) | ||
| 1,167.0 |
| 712.0 |
| 1,018.0 |
| 1,168.0 |
| 1,017.0 |
| 471.0 |
| 795.0 |
| 548.0 |
| 585.0 |
| 537.0 |
| 603.0 |
| 588.0 |
| 582.0 |
| 588.7 |
| 737.0 |
| 811.0 |
| 691.3 |
| 710.7 |
| 718.3 |
| 694.1 |
| 610.9 |
| 550.0 |
| 596.4 |
| 582.4 |
| Cost of Revenue | 459.0 | 482.0 | 534.0 | 577.0 | 526.0 | 518.0 | 530.0 | 551.0 | 511.0 | 499.0 | 514.0 | 492.0 | 483.0 | 577.0 | 620.0 | 611.0 | 547.0 | 418.0 | 513.0 | 483.0 | 538.0 | 155.0 | 503.0 | 431.0 | 477.0 | 467.0 | 529.0 | 510.0 | 501.0 | 495.5 | 524.0 | 550.0 | 514.5 | 495.7 | 507.7 | 511.8 | 482.8 | 527.9 | 442.6 | 443.1 |
| Gross Profit | 115.0 | 84.0 | 129.0 | 178.0 | 198.0 | 163.0 | 192.0 | 263.0 | 213.0 | 159.0 | 214.0 | 119.0 | 101.0 | 128.0 | 232.0 | 519.0 | 620.0 | 294.0 | 505.0 | 685.0 | 479.0 | 316.0 | 292.0 | 117.0 | 108.0 | 70.0 | 74.0 | 78.0 | 81.0 | 93.2 | 213.0 | 261.0 | 176.8 | 215.0 | 210.6 | 182.3 | 128.1 | 22.1 | 153.8 | 139.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 78.0 | 80.0 | 95.0 | 79.0 | 75.0 | 76.0 | 75.0 | 71.0 | 69.0 | 67.0 | 58.0 | 66.0 | 66.0 | 68.0 | 67.0 | 67.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 38.0 | 31.0 | 36.0 | 36.0 | 35.0 | 30.0 | 31.0 | 31.0 | 31.0 | - | - | - | 28.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (2.0) | (1.0) | (2.0) | (2.0) | (2.0) | (6.0) | (1.0) | 2.0 | 1.0 | 1.0 | 6.0 | (21.0) | (5.0) | (1.0) | 7.0 | 11.0 | (1.0) | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 34.0 | (9.0) | 18.0 | 80.0 | 120.0 | 75.0 | 116.0 | 194.0 | 145.0 | 88.0 | 161.0 | 8.0 | 30.0 | 60.0 | 172.0 | 462.0 | 556.0 | 221.0 | 448.0 | 634.0 | 431.0 | 276.0 | 242.0 | 53.0 | 44.0 | (73.0) | 8.0 | 23.0 | 22.0 | 15.8 | 168.0 | 215.0 | 127.2 | 159.9 | 161.5 | 136.2 | 75.4 | 62.2 | 76.9 | 52.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 0.0 | 0.0 | (1.0) | 8.0 | 0.0 | 0.0 | 1.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Interest Expense | 4.0 | 6.0 | 4.0 | 4.0 | 3.0 | 2.0 | 4.0 | 4.0 | 4.0 | 7.0 | 4.0 | 3.0 | 3.0 | 5.0 | 3.0 | 3.0 | 3.0 | 2.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.0 | |||||||||||||||||||||||
| Other Non-Operating Income | 3.0 | (2.0) | (1.0) | (7.0) | (5.0) | 7.0 | (4.0) | 5.0 | 1.0 | (27.0) | 0.0 | (8.0) | (8.0) | (86.0) | (3.0) | 2.0 | (10.0) | |||||||||||||||||||||||
| Pre-Tax Income | 36.0 | (11.0) | 18.0 | 73.0 | 116.0 | 98.0 | 113.0 | 201.0 | 148.0 | 70.0 | 160.0 | (1.0) | 23.0 | (20.0) | 172.0 | 463.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 9.0 | (4.0) | 9.0 | 19.0 | 26.0 | 23.0 | 23.0 | 53.0 | 41.0 | 8.0 | 44.0 | 21.0 | 1.0 | (10.0) | 44.0 | 116.0 | 124.0 | 51.0 | 111.0 | 144.0 | 96.0 | 89.0 | 60.0 | (19.0) | (9.0) | 0.0 | (3.0) | (3.0) | (7.0) | (0.7) | 42.0 | 51.0 | 29.7 | 21.1 | 46.4 | 36.0 | 15.5 | 6.7 | (7.5) | 16.2 |
| Net Income From Continuing Ops | 27.0 | (8.0) | 9.0 | 54.0 | 91.0 | 62.0 | 90.0 | 160.0 | 108.0 | 59.0 | 118.0 | (21.0) | 22.0 | (13.0) | 129.0 | 348.0 | 421.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 97.0 | 37.0 | 62.0 | |||||||||||||||||||||||
| Net Income | 27.0 | (8.0) | 9.0 | 54.0 | 91.0 | 62.0 | 90.0 | 160.0 | 108.0 | 59.0 | 118.0 | (21.0) | 22.0 | (11.0) | 226.0 | 385.0 | 483.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 27.0 | (8.0) | 9.0 | 54.0 | 91.0 | 62.0 | 90.0 | 160.0 | 108.0 | 59.0 | 118.0 | (20.0) | 21.0 | 197.0 | 21.0 | 384.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 27.0 | (8.0) | 9.0 | 54.0 | 91.0 | 62.0 | 90.0 | 160.0 | 108.0 | 59.0 | 118.0 | (20.0) | 21.0 | 197.0 | 21.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.39 | - | 0.13 | 0.77 | 1.30 | - | 1.28 | 2.23 | 1.49 | - | 1.63 | (0.28) | 0.29 | - | 3.07 | 4.76 | 5.64 | - | 3.90 | 4.93 | 3.02 | - | 1.58 | 0.29 | 0.29 | - | 0.02 | 0.14 | 0.20 | - | 0.87 | 1.13 | 0.63 | - | 0.76 | 0.65 | 0.38 | - | 0.46 | 0.22 |
| EPS Diluted | 0.39 | - | 0.13 | 0.77 | 1.30 | - | 1.28 | 2.23 | 1.48 | - | 1.63 | (0.28) | 0.29 | - | 3.05 | 4.73 | 5.60 | - | ||||||||||||||||||||||
| Shares Basic | 70.0 | - | 70.0 | 70.0 | 70.0 | - | 70.0 | 72.0 | 72.0 | - | 72.0 | 72.0 | 72.0 | - | 74.0 | 81.0 | 86.0 | - | ||||||||||||||||||||||
| Shares Diluted | 70.0 | - | 70.0 | 70.0 | 70.0 | - | 71.0 | 72.0 | 72.0 | - | 72.0 | 72.0 | 72.0 | - | 74.0 | 81.0 | 86.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 72.0 | 22.0 | 54.0 | 116.0 | 155.0 | 105.0 | 147.0 | 225.0 | 176.0 | - | - | - | 58.0 | - | - | - | 588.0 | 247.0 | 478.0 | 663.0 | 460.0 | 294.0 | 270.0 | 81.0 | 72.0 | (45.0) | 38.0 | 52.0 | 53.0 | 39.8 | 199.0 | 245.0 | 158.2 | 71.6 | 192.6 | 165.8 | 106.0 | (20.6) | 106.5 | 80.7 |
| EBIT | 34.0 | (9.0) | 18.0 | 80.0 | 120.0 | 75.0 | 116.0 | 194.0 | 145.0 | 88.0 | 161.0 | 8.0 | 30.0 | 60.0 | 172.0 | 462.0 | 556.0 | 221.0 | 448.0 | |||||||||||||||||||||
| 999.3 |
| 61.7 |
| - |
| - |
| - |
| Selling General & Administrative | 332.0 | 329.0 | 291.0 | 257.0 | 264.0 | 223.0 | 195.0 | 230.0 | 209.0 | 191.0 | 185.1 | 152.8 | 149.5 | 150.2 | 128.4 | 110.8 | 118.8 | 115.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 141.0 | 138.0 | 123.0 | 119.0 | 129.0 | 114.0 | 102.0 | 118.0 | 116.0 | 3.0 | 3.2 | 0.0 | 0.0 | 1.6 | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | - | - | 3.0 | 4.0 | 5.0 | 5.0 | 5.0 | 5.0 | 4.0 | 3.0 | 3.3 | 2.9 | (3.2) | - | - | - | - | - |
| Other Operating Expenses | (7.0) | (7.0) | (4.0) | (19.0) | 16.0 | 1.0 | (7.0) | (1.0) | 2.0 | (3.0) | (17.4) | (16.3) | (7.5) | (3.8) | 2.9 | 11.2 | (0.1) | (1.6) |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | 2,210.5 | 2,029.4 | 1,955.8 | 2,012.4 | 1,882.4 | 1,587.0 | 1,474.4 | 1,391.2 | 1,194.3 |
| 104.2 |
| (145.7) |
| (7.6) |
| (133.3) |
| 18.0 |
| 26.0 |
| Interest Expense | 18.0 | 17.0 | 14.0 | 17.0 | 14.0 | 15.0 | 17.0 | 18.0 | 19.0 | 20.0 | 32.1 | 31.2 | 29.8 | 36.0 | 49.3 | 56.9 | 63.9 | 74.6 |
| Income From Equity Investments | - | 1.0 | 13.0 | 3.0 | 4.0 | 4.0 | 1.0 | 0.0 | (3.0) | 0.0 | 5.2 | 6.7 | 4.4 | 11.9 | 1.7 | (26.9) | (6.4) | (10.4) |
| Other Non-Operating Income | (7.0) | (15.0) | 9.0 | (43.0) | (97.0) | (22.0) | 4.0 | (3.0) | (2.0) | (23.0) | (45.3) | (32.1) | (27.4) | 3.8 | (69.4) | (44.0) | (40.3) | (36.2) |
| Pre-Tax Income | 116.0 | 196.0 | 560.0 | 252.0 | 1,159.0 | 1,704.0 | 605.0 | (23.0) | 521.0 | 510.0 | 170.1 | (88.7) | (100.6) | 218.5 | 36.5 | (216.6) | (54.3) | (179.9) |
| (41.1) |
| (22.1) |
| (63.4) |
| Net Income From Continuing Ops | 82.0 | 146.0 | 420.0 | 178.0 | 885.0 | 1,302.0 | 484.0 | (10.0) | 399.0 | 391.0 | 150.3 | (86.0) | (73.4) | 177.4 | 29.5 | (175.5) | (32.2) | (116.5) |
| Net Income From Discontinued Ops | - | - | 0.0 | 0.0 | 198.0 | 71.0 | 12.0 | 0.0 | (4.0) | (1.0) | (0.5) | (2.1) | (2.0) | (0.3) | (0.7) | (5.6) | (6.4) | (5.3) |
| Net Income | 82.0 | 146.0 | 420.0 | 178.0 | 1,083.0 | 1,373.0 | 497.0 | (10.0) | 395.0 | 390.0 | 149.8 | (88.1) | (75.4) | 177.1 | 28.8 | (181.1) | (38.6) | (121.8) |
| Net Income Attributable To Parent | 82.0 | 146.0 | 420.0 | 178.0 | 1,086.0 | 1,377.0 | 499.0 | (5.0) | 395.0 | 390.0 | 149.8 | (88.1) | (75.4) | 177.1 | 28.8 | (181.3) | (39.0) | (120.9) |
| Less: Minority Interest | - | - | 0.0 | 0.0 | (3.0) | (4.0) | (2.0) | (5.0) | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 0.2 | 0.4 | (0.9) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 82.0 | 146.0 | 420.0 | 178.0 | 1,086.0 | 1,377.0 | 499.0 | (5.0) | 395.0 | 390.0 | 149.8 | (88.1) | (75.4) | 177.1 | 28.8 | (181.3) | (39.0) | (120.9) |
| (0.30) |
| (1.11) |
| EPS Diluted | 1.17 | 2.08 | 5.89 | 2.46 | 13.87 | 14.09 | 4.46 | (0.04) | 2.73 | 2.66 | 1.03 | (0.62) | (0.53) | 1.23 | 0.20 | (1.36) | (0.30) | (1.11) |
| Shares Basic | 70.0 | 70.0 | 71.0 | 72.0 | 78.0 | 97.0 | 111.0 | 123.0 | 143.0 | 144.0 | 143.4 | 142.4 | 141.1 | 139.6 | 137.1 | 133.2 | 129.1 | 108.5 |
| Shares Diluted | 70.0 | 70.0 | 71.0 | 72.0 | 78.0 | 98.0 | 112.0 | 123.0 | 144.0 | 146.0 | 145.3 | 142.4 | 141.1 | 144.3 | 142.6 | 133.2 | 129.1 | 108.5 |
| - |
| - |
| EBIT | 123.0 | 209.0 | 530.0 | 287.0 | 1,250.0 | 1,734.0 | 615.0 | (20.0) | 526.0 | 533.0 | 210.2 | (63.3) | (77.6) | 202.8 | 104.2 | (145.7) | (7.6) | (133.3) |
| 62.0 |
| 64.0 |
| 58.0 |
| 53.0 |
| 48.0 |
| 38.0 |
| 52.0 |
| 50.0 |
| 55.0 |
| 58.0 |
| 58.0 |
| 58.0 |
| 56.0 |
| 57.4 |
| 51.0 |
| 50.0 |
| 50.6 |
| 45.8 |
| 49.3 |
| 47.2 |
| 48.7 |
| 49.3 |
| 47.0 |
| 46.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 26.0 |
| 30.0 |
| 29.0 |
| 29.0 |
| 18.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 30.0 |
| 29.0 |
| 31.0 |
| 24.0 |
| 31.0 |
| 30.0 |
| 31.0 |
| (88.3) |
| 31.1 |
| 29.6 |
| 30.6 |
| (82.8) |
| 29.6 |
| 28.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| 2.0 |
| 3.0 |
| 0.0 |
| (2.0) |
| 3.0 |
| (6.0) |
| (2.0) |
| 1.0 |
| (3.0) |
| 3.0 |
| (2.0) |
| (9.4) |
| 6.0 |
| 5.0 |
| 0.4 |
| 1.5 |
| 0.9 |
| (2.0) |
| (3.4) |
| (6.0) |
| 0.0 |
| (11.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 551.7 |
| 559.4 |
| 561.2 |
| 538.2 |
| 494.0 |
| 519.5 |
| 530.2 |
| 4.0 |
| 4.0 |
| 5.0 |
| 1.0 |
| 5.0 |
| 6.0 |
| 5.0 |
| 3.0 |
| 6.0 |
| 4.0 |
| 5.0 |
| 4.6 |
| 5.0 |
| 5.0 |
| 4.4 |
| 5.2 |
| 4.9 |
| 4.9 |
| 5.0 |
| 5.8 |
| 9.0 |
| 9.3 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 1.0 |
| 1.0 |
| - |
| (1.1) |
| 0.0 |
| 0.0 |
| 1.1 |
| 0.8 |
| 1.4 |
| 1.5 |
| (7.0) |
| (2.0) |
| (3.0) |
| (10.0) |
| 0.0 |
| 0.0 |
| (1.0) |
| 5.0 |
| (11.0) |
| (1.0) |
| (2.0) |
| 11.0 |
| 0.6 |
| 0.0 |
| 0.0 |
| (2.6) |
| (8.2) |
| (4.2) |
| (5.7) |
| (4.9) |
| (13.6) |
| (20.2) |
| (5.8) |
| 544.0 |
| 217.0 |
| 442.0 |
| 629.0 |
| 416.0 |
| 311.0 |
| 237.0 |
| 50.0 |
| 7.0 |
| (48.0) |
| 5.0 |
| 21.0 |
| (1.0) |
| 16.4 |
| 166.0 |
| 214.0 |
| 124.6 |
| 151.7 |
| 157.3 |
| 130.5 |
| 70.5 |
| 49.4 |
| 58.1 |
| 47.9 |
| 164.0 |
| 332.0 |
| 486.0 |
| 320.0 |
| 31.0 |
| 273.0 |
| 97.0 |
| 83.0 |
| (52.4) |
| 1.0 |
| 15.0 |
| 26.4 |
| 17.1 |
| 124.0 |
| 163.0 |
| 94.9 |
| 130.6 |
| 110.9 |
| 94.5 |
| 55.0 |
| 42.7 |
| 65.6 |
| 31.7 |
| - |
| 33.0 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.0 |
| 365.0 |
| 497.0 |
| 320.0 |
| 256.0 |
| 177.0 |
| 31.0 |
| 33.0 |
| (53.0) |
| 1.0 |
| 16.0 |
| 26.0 |
| 17.1 |
| 124.0 |
| 163.0 |
| 90.9 |
| 130.7 |
| 109.8 |
| 94.5 |
| 55.0 |
| 42.2 |
| 65.6 |
| 31.7 |
| 484.0 |
| 194.0 |
| 365.0 |
| 498.0 |
| 320.0 |
| 256.0 |
| 177.0 |
| 33.0 |
| 33.0 |
| (51.0) |
| 2.0 |
| 17.0 |
| 27.0 |
| 17.0 |
| 124.0 |
| 163.0 |
| 91.0 |
| 130.7 |
| 109.8 |
| 94.5 |
| 55.0 |
| 42.2 |
| 65.6 |
| 31.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 384.0 |
| 484.0 |
| 194.0 |
| 365.0 |
| 498.0 |
| 320.0 |
| 256.0 |
| 177.0 |
| 33.0 |
| 33.0 |
| (51.0) |
| 2.0 |
| 17.0 |
| 27.0 |
| 17.0 |
| 124.0 |
| 163.0 |
| 91.0 |
| 130.7 |
| 109.8 |
| 94.5 |
| 55.0 |
| 42.2 |
| 65.6 |
| 31.7 |
| 3.87 |
| 4.90 |
| 3.00 |
| - |
| 1.57 |
| 0.29 |
| 0.29 |
| - |
| 0.02 |
| 0.14 |
| 0.20 |
| - |
| 0.86 |
| 1.11 |
| 0.62 |
| - |
| 0.75 |
| 0.65 |
| 0.38 |
| - |
| 0.45 |
| 0.22 |
| 94.0 |
| 101.0 |
| 106.0 |
| - |
| 112.0 |
| 112.0 |
| 112.0 |
| - |
| 121.0 |
| 123.0 |
| 131.0 |
| - |
| 142.5 |
| 144.6 |
| 144.7 |
| - |
| 144.5 |
| 144.5 |
| 144.2 |
| - |
| 143.7 |
| 143.4 |
| 94.0 |
| 102.0 |
| 107.0 |
| - |
| 113.0 |
| 113.0 |
| 113.0 |
| - |
| 122.0 |
| 124.0 |
| 132.0 |
| - |
| 143.9 |
| 146.2 |
| 146.7 |
| - |
| 146.5 |
| 146.2 |
| 145.9 |
| - |
| 145.4 |
| 145.2 |
| 634.0 |
| 431.0 |
| 276.0 |
| 242.0 |
| 53.0 |
| 44.0 |
| (73.0) |
| 8.0 |
| 23.0 |
| 22.0 |
| 15.8 |
| 168.0 |
| 215.0 |
| 127.2 |
| 159.9 |
| 161.5 |
| 136.2 |
| 75.4 |
| 62.2 |
| 76.9 |
| 52.2 |