| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 949.5 | 909.8 | 674.7 | 622.2 | 971.1 | 982.4 | 756.5 | 759.2 | (1,173.7) | 1,869.8 | 1,841.1 | 1,616.1 | (967.1) | 2,139.2 | 2,009.4 | 2,497.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 3,156.2 | 3,469.2 | 4,153.3 | 5,679.0 | 7,947.9 | 5,227.0 | 7,584.0 | 8,689.2 | 6,953.9 | 12,707.2 | 11,742.1 | 16,802.1 | 9,699.3 | 4,417.8 | 1,310.5 |
| Cost of Revenue | 2,182.2 | 2,507.1 | 3,185.4 | 4,689.4 | 7,139.3 | 4,493.8 | 6,604.4 | 7,983.1 | 6,263.6 | 12,228.4 | 10,839.0 | 15,958.2 | 9,132.7 | 4,039.1 | 1,217.0 |
| Gross Profit | 974.0 | 962.1 | 967.9 | 989.6 | 808.6 | 733.2 | 979.6 | 706.1 | 690.4 | 478.8 | 903.1 | 843.9 | 566.6 | 378.7 | 93.5 |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 94.7 | 329.4 | 161.9 | 244.0 | 83.0 | (390.8) | (3.3) | 126.7 | 187.3 | 205.9 | (104.6) | 107.4 | 106.6 | 87.3 | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | (0.3) | (4.9) | 1.5 | 0.2 | 1.0 | (3.4) | 0.3 | 1.2 | 1.4 | 1.9 | (0.4) | (3.6) | 0.9 | 1.9 | 0.6 |
| Per Share | |||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 363.5 | 596.6 | 444.0 | 534.1 | 389.3 | (59.6) | 273.5 | 348.4 | 407.3 | 400.8 | 144.6 | 317.9 | 239.2 | 164.8 | 32.2 |
| EBIT | |||||||||||||||
| 2,533.2 |
| 2,171.9 |
| 1,754.1 |
| 1,488.7 |
| 1,752.4 |
| 1,462.0 |
| 1,168.2 |
| 844.4 |
| 1,681.2 |
| 2,226.5 |
| 1,804.3 |
| 1,871.9 |
| (4,566.6) |
| 2,295.4 |
| 5,116.0 |
| 5,844.4 |
| (5,007.2) |
| 4,353.8 |
| 3,876.7 |
| 3,730.7 |
| 3,533.1 |
| 3,406.6 |
| 3,045.5 |
| 2,722.0 |
| Cost of Revenue | 732.3 | 646.1 | 421.0 | 382.8 | 709.4 | 735.4 | 522.9 | 539.3 | (1,378.5) | 1,606.1 | 1,578.4 | 1,379.3 | (1,190.1) | 1,860.4 | 1,764.1 | 2,255.0 | 2,338.6 | 1,950.3 | 1,525.6 | 1,324.8 | 1,573.0 | 1,278.9 | 964.9 | 677.0 | 1,389.8 | 1,935.5 | 1,589.2 | 1,689.9 | (4,707.0) | 2,048.7 | 4,945.2 | 5,696.2 | (5,358.4) | 4,235.9 | 3,757.4 | 3,628.7 | 3,505.2 | 3,228.0 | 2,928.7 | 2,566.4 |
| Gross Profit | 217.3 | 263.7 | 253.7 | 239.3 | 261.6 | 247.0 | 233.6 | 219.9 | 204.8 | 263.6 | 262.6 | 236.8 | 223.0 | 278.9 | 245.3 | 242.4 | 194.6 | 221.6 | 228.5 | 163.9 | 179.4 | 183.1 | 203.3 | 167.4 | 291.5 | 291.1 | 215.1 | 182.0 | 140.3 | 246.7 | 170.8 | 148.3 | 351.2 | 117.9 | 119.2 | 102.0 | 27.8 | 178.6 | 116.8 | 155.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 26.0 | 15.6 | 14.7 | 13.7 | 13.5 | 15.0 | 12.1 | 15.0 | 65.9 | 17.9 | 17.5 | 20.3 | 20.9 | 17.2 | 16.6 | 16.8 | 17.4 | |||||||||||||||||||||||
| Depreciation & Amortization | 72.7 | 62.3 | 64.0 | 69.8 | 67.6 | 69.6 | 65.0 | 65.1 | 69.2 | 69.9 | 69.8 | 73.2 | 73.1 | 73.6 | 72.4 | 71.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 15.9 | 15.8 | 14.5 | 14.4 | 15.1 | 15.2 | 14.9 | 15.3 | 16.4 | 17.7 | 18.5 | 20.9 | 19.9 | 20.7 | 20.6 | 20.9 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (206.6) | 109.7 | 94.3 | 97.5 | 81.1 | 84.7 | 81.5 | 82.1 | (97.9) | 101.8 | 86.0 | 72.0 | (14.7) | 102.7 | 68.8 | 87.3 | 38.4 | 49.1 | 64.8 | (69.3) | (70.0) | (346.3) | 36.3 | (10.8) | (177.4) | 96.4 | 30.1 | 47.5 | 52.5 | 144.4 | 14.3 | (84.6) | 215.5 | 100.6 | (119.9) | (8.8) | 25.3 | 22.6 | (35.8) | 193.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 63.4 | 63.8 | 64.7 | 65.5 | 70.1 | 63.1 | 77.2 | 69.7 | 94.4 | 57.2 | 58.6 | 59.5 | 63.9 | 75.9 | 68.3 | 67.3 | 67.6 | 68.4 | ||||||||||||||||||||||
| Income From Equity Investments | 0.0 | 0.0 | 0.0 | 0.2 | 3.4 | 1.4 | 1.5 | 0.3 | 2.3 | 0.8 | 0.9 | 0.1 | 1.0 | 1.2 | 1.2 | 0.7 | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.6 | 3.3 | 0.2 | (3.5) | 1.8 | 0.5 | 1.8 | 0.2 | 1.7 | 0.5 | 0.3 | 0.3 | 1.7 | 28.1 | (0.0) | 0.6 | 0.3 | |||||||||||||||||||||||
| Pre-Tax Income | (286.7) | 48.1 | 29.8 | 30.1 | 16.2 | 23.5 | 7.7 | 12.8 | - | - | - | - | - | - | - | - | (27.6) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | (0.1) | (0.1) | (0.2) | 0.0 | (0.3) | 0.2 | (4.8) | 0.8 | 0.2 | 0.3 | 0.1 | 0.1 | (0.3) | 0.5 | (0.2) | 1.8 | (0.1) | (0.2) | (0.5) | (1.2) | (1.2) | (0.8) | (0.3) | (0.7) | 0.7 | 0.6 | (0.3) | (1.1) | 1.0 | 0.7 | 0.7 | 0.5 | 0.4 | 0.0 | 0.5 | (0.1) | 1.1 | 0.5 | 0.5 |
| Net Income From Continuing Ops | (286.8) | 48.2 | 29.8 | 30.3 | 16.2 | 23.7 | 7.5 | 17.6 | (251.3) | 45.8 | 28.3 | 19.6 | (76.7) | 59.0 | 3.6 | 23.1 | (29.4) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (286.8) | 48.2 | 29.8 | 69.6 | 14.7 | 14.6 | 3.4 | 10.5 | (236.7) | 45.8 | 28.3 | 19.6 | (33.2) | 59.0 | 3.6 | 23.1 | (29.4) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (287.7) | 47.2 | 29.3 | 68.9 | 13.7 | 13.5 | 2.5 | 9.7 | (236.8) | 45.7 | 28.0 | 19.3 | (33.5) | 58.5 | 3.5 | 22.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | 0.8 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.1 | 0.2 | (0.1) | (0.1) | ||||||||||||||||||||||
| Less: Preferred Dividends | 138.7 | 35.2 | 26.1 | 63.6 | 29.8 | 28.9 | 30.8 | 28.8 | 35.7 | 35.4 | 34.7 | 33.8 | 34.2 | 32.5 | 30.4 | 27.5 | 27.5 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (426.4) | 12.0 | 3.1 | 5.3 | (16.1) | (15.4) | (28.3) | (19.1) | (272.4) | 10.2 | (6.7) | (14.5) | (67.6) | 26.0 | (26.9) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (133.9) | 171.9 | 158.2 | 167.2 | 148.7 | 154.2 | 146.5 | 147.2 | (28.8) | 171.7 | 155.8 | 145.2 | 58.4 | 176.3 | 141.2 | 158.2 | 109.3 | 122.0 | 139.3 | 18.6 | 1.2 | (264.8) | 127.1 | 76.9 | (99.1) | 173.3 | 95.7 | 103.6 | 107.5 | 200.1 | 69.5 | (28.6) | 272.9 | 152.8 | (66.3) | 47.9 | 55.7 | 83.3 | 14.8 | 247.0 |
| EBIT | (206.6) | 109.7 | 94.3 | 97.5 | 81.1 | 84.7 | 81.5 | 82.1 | (97.9) | 101.8 | 86.0 | 72.0 | (14.7) | 102.7 | 68.8 | 87.3 | 38.4 | 49.1 | 64.8 | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 70.1 | 55.6 | 121.6 | 71.5 | 63.5 | 70.5 | 113.7 | 107.4 | 98.0 | 105.8 | 139.5 | 149.4 | 75.9 | 52.7 | 16.0 |
| Depreciation & Amortization | 268.7 | 267.2 | 282.1 | 290.1 | 306.2 | 331.2 | 276.8 | 221.7 | 220.0 | 194.8 | 249.2 | 210.5 | 132.7 | 77.5 | 17.2 |
| Amortization of Intangibles | 60.6 | 60.5 | 73.4 | 82.1 | 90.2 | 133.1 | 138.6 | 115.9 | 114.0 | 101.1 | 107.6 | 101.8 | 71.8 | 44.1 | 6.6 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 47.3 |
| 15.0 |
| Interest Expense |
| 257.5 |
| 280.1 |
| 269.8 |
| 275.4 |
| 271.6 |
| 198.8 |
| 181.2 |
| 164.7 |
| 199.1 |
| 150.0 |
| 133.1 |
| 110.1 |
| 58.9 |
| 33.0 |
| 7.6 |
| Income From Equity Investments | 0.2 | 6.6 | 4.1 | 4.1 | 1.4 | 1.9 | 1.3 | 2.5 | 7.5 | 3.8 | 16.1 | 12.1 | 1.9 | - | - |
| Other Non-Operating Income | 0.5 | 4.3 | 2.8 | 30.4 | 2.3 | (36.5) | 1.7 | (30.4) | 6.4 | 26.6 | 5.6 | 37.2 | 0.1 | 1.5 | 1.1 |
| Pre-Tax Income | (178.8) | 60.1 | (156.3) | 9.3 | (183.1) | (640.8) | (180.2) | (78.2) | (21.1) | 96.7 | (187.5) | 46.6 | 49.7 | 50.1 | 8.5 |
| Net Income From Continuing Ops | (178.5) | 65.0 | (157.7) | 9.0 | (184.1) | (637.4) | (180.5) | (79.5) | (22.5) | 94.8 | (187.1) | 50.2 | 48.8 | - | 7.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (139.2) | 43.2 | (143.1) | 52.5 | (184.1) | (639.2) | (398.8) | 339.4 | (69.6) | 143.9 | (187.1) | 50.2 | 48.8 | - | 7.9 |
| Net Income Attributable To Parent | (142.3) | 39.4 | (143.8) | 51.4 | (184.8) | (639.8) | (397.0) | 360.0 | (70.9) | 137.0 | (198.9) | 37.3 | 49.9 | - | 7.9 |
| Less: Minority Interest | - | - | 0.6 | 1.1 | 0.7 | 0.6 | (1.8) | (20.2) | 0.2 | 6.8 | 11.8 | 12.9 | (1.1) | (0.3) | 0.0 |
| Less: Preferred Dividends | 263.7 | 118.3 | 139.6 | 124.7 | 104.2 | 93.4 | 188.7 | 111.9 | 59.7 | 30.1 | 0.0 | 0.0 | - | - | - |
| Net Income To Common Shareholders | (406.0) | (79.0) | (283.4) | (73.2) | (288.6) | (732.5) | (585.7) | 248.1 | (130.6) | 106.9 | (198.9) | 37.3 | 49.9 | - | 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 94.7 |
| 329.4 |
| 161.9 |
| 244.0 |
| 83.0 |
| (390.8) |
| (3.3) |
| 126.7 |
| 187.3 |
| 205.9 |
| (104.6) |
| 107.4 |
| 106.6 |
| 87.3 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.9 |
| 11.5 |
| 15.8 |
| 19.8 |
| 16.0 |
| 17.5 |
| 17.2 |
| 20.3 |
| 29.2 |
| 43.9 |
| 20.3 |
| 20.9 |
| 24.8 |
| 39.3 |
| 22.4 |
| 28.0 |
| 26.4 |
| 21.2 |
| 22.4 |
| 17.7 |
| 18.3 |
| 27.9 |
| 41.9 |
| 70.9 |
| 72.9 |
| 74.4 |
| 88.0 |
| 71.1 |
| 81.5 |
| 90.8 |
| 87.7 |
| 78.2 |
| 76.9 |
| 65.6 |
| 56.1 |
| 55.0 |
| 55.6 |
| 55.2 |
| 55.9 |
| 57.4 |
| 52.2 |
| 53.6 |
| 56.7 |
| 30.4 |
| 60.8 |
| 50.6 |
| 53.1 |
| 20.9 |
| 21.5 |
| 23.5 |
| 24.3 |
| 23.5 |
| 34.8 |
| 35.9 |
| 38.9 |
| 37.9 |
| 37.6 |
| 33.3 |
| 29.8 |
| 29.4 |
| 28.4 |
| 28.1 |
| 30.0 |
| 24.2 |
| 29.4 |
| 30.1 |
| 30.3 |
| 18.9 |
| 32.2 |
| 25.4 |
| 24.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.5 |
| 67.1 |
| 60.7 |
| 47.3 |
| 46.9 |
| 44.0 |
| 49.4 |
| 46.9 |
| 45.0 |
| 39.9 |
| 37.9 |
| 39.2 |
| 41.4 |
| 46.3 |
| 48.2 |
| 51.7 |
| 50.1 |
| 49.1 |
| 44.7 |
| 41.4 |
| 33.4 |
| 30.4 |
| 0.6 |
| 0.1 |
| 0.4 |
| 0.2 |
| 0.8 |
| 0.3 |
| 0.5 |
| 0.3 |
| 1.0 |
| 0.5 |
| (0.3) |
| 0.0 |
| 0.2 |
| 1.8 |
| 0.4 |
| 0.2 |
| 1.0 |
| 2.6 |
| 2.2 |
| 1.8 |
| 2.1 |
| 1.3 |
| 0.1 |
| 0.4 |
| 0.0 |
| 0.7 |
| 1.2 |
| (39.6) |
| 0.4 |
| 1.6 |
| 1.0 |
| 0.7 |
| (0.2) |
| 0.2 |
| 1.0 |
| 0.8 |
| 1.2 |
| 1.3 |
| (33.7) |
| 1.1 |
| 1.9 |
| 1.6 |
| 1.8 |
| 0.8 |
| 20.0 |
| 2.1 |
| 3.8 |
| (19.1) |
| (1.4) |
| (135.0) |
| (230.4) |
| (381.6) |
| 5.2 |
| (34.1) |
| (223.7) |
| 49.8 |
| (15.0) |
| 8.7 |
| 13.4 |
| 98.2 |
| (25.3) |
| (164.5) |
| 168.5 |
| 32.2 |
| (164.2) |
| (57.6) |
| (22.7) |
| 2.4 |
| (66.2) |
| 183.2 |
| (19.0) |
| (1.2) |
| (134.5) |
| (229.2) |
| (380.4) |
| 6.0 |
| (33.8) |
| (223.0) |
| 49.1 |
| (15.6) |
| 9.0 |
| 14.5 |
| 97.2 |
| (26.0) |
| (165.1) |
| 168.0 |
| 31.8 |
| (164.3) |
| (58.0) |
| (22.6) |
| 1.3 |
| (66.7) |
| 182.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.0) |
| (1.2) |
| (134.5) |
| (229.2) |
| (380.5) |
| 5.8 |
| (35.3) |
| (248.4) |
| 43.0 |
| (201.4) |
| 8.0 |
| 43.2 |
| 110.5 |
| 354.9 |
| (169.3) |
| 110.9 |
| 56.8 |
| (173.6) |
| (63.7) |
| 26.5 |
| 1.3 |
| (66.7) |
| 182.8 |
| (29.4) |
| (18.9) |
| (1.5) |
| (134.9) |
| (229.7) |
| (380.5) |
| 5.7 |
| (35.3) |
| (247.2) |
| 43.2 |
| (201.2) |
| 8.3 |
| 62.3 |
| 110.8 |
| 355.5 |
| (168.5) |
| 109.6 |
| 56.3 |
| (173.4) |
| (63.4) |
| 25.7 |
| 1.0 |
| (66.6) |
| 176.9 |
| 0.3 |
| 0.4 |
| 0.4 |
| (0.0) |
| 0.2 |
| 0.1 |
| (1.2) |
| (0.2) |
| (0.1) |
| (0.3) |
| (19.0) |
| (0.3) |
| (0.5) |
| (0.3) |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.7 |
| 0.3 |
| (0.1) |
| 5.8 |
| 26.4 |
| 25.7 |
| 24.6 |
| 23.8 |
| 23.8 |
| 23.8 |
| 22.1 |
| 21.9 |
| 20.3 |
| 17.1 |
| 129.5 |
| 38.1 |
| 29.7 |
| 24.0 |
| 20.2 |
| 17.7 |
| 16.2 |
| 16.1 |
| 9.7 |
| 9.2 |
| 8.9 |
| 8.7 |
| 3.4 |
| (4.7) |
| (56.6) |
| (45.2) |
| (27.3) |
| (159.5) |
| (252.7) |
| (404.3) |
| (18.1) |
| (57.4) |
| (269.1) |
| 22.8 |
| (218.3) |
| (121.2) |
| 24.2 |
| 81.1 |
| 331.5 |
| (188.7) |
| 91.9 |
| 40.0 |
| (189.5) |
| (73.0) |
| 16.6 |
| (7.9) |
| (75.3) |
| 173.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (69.3) |
| (70.0) |
| (346.3) |
| 36.3 |
| (10.8) |
| (177.4) |
| 96.4 |
| 30.1 |
| 47.5 |
| 52.5 |
| 144.4 |
| 14.3 |
| (84.6) |
| 215.5 |
| 100.6 |
| (119.9) |
| (8.8) |
| 25.3 |
| 22.6 |
| (35.8) |
| 193.9 |