| (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 | 641.4 | 440.9 | 188.3 | 234.8 | 569.2 | 359.0 | 265.7 | 209.9 | 433.2 | 321.2 | 163.2 | 199.3 | 384.4 | 364.6 | 238.6 | 243.6 | ||||||||||||||||||||||||
| (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 | 1,505.4 | 1,351.3 | 1,229.9 | 1,111.5 | 1,199.0 | 852.1 | 833.7 | 782.3 | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | 1,990.8 | 1,436.7 | 1,139.3 | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 519.6 | 508.9 | 458.1 | 407.0 | 406.5 | 288.4 | 228.9 | 164.6 | 209.0 | 171.2 | 167.5 | 248.5 | 201.2 | 159.2 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | 8.7 | 8.9 | 2.7 | 2.2 | 3.0 | 1.6 | 0.6 | 2.0 | 0.1 | 0.6 | 1.2 | 0.8 | 1.0 | 1.2 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 98.4 | 97.0 | 84.9 | 49.3 | 76.2 | 33.3 | 36.5 | 18.4 | (42.2) | 18.3 | 23.5 | 59.7 | 51.8 | 35.6 | 7.7 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 3.39 | 3.35 | 2.94 | 2.73 | 2.86 | 1.23 | 1.72 | 1.39 | 2.63 | 1.53 | 1.53 | 2.12 | 1.69 | 1.38 | 2.24 | 2.45 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 714.8 | 697.6 | 624.7 | 559.9 | 535.7 | 399.7 | 336.3 | 245.7 | 285.6 | 253.1 | 240.3 | 309.9 | 253.9 | 206.5 | 150.3 | 178.2 | |||
| 432.6 |
| 284.1 |
| 131.6 |
| 155.4 |
| 339.4 |
| 225.7 |
| 121.1 |
| 157.0 |
| 303.4 |
| 252.1 |
| 104.3 |
| 136.8 |
| 317.2 |
| 224.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 289.8 | 545.3 | 535.4 | 501.8 | 422.7 | 621.2 | 445.1 | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (153.0) | (228.1) | (311.2) | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 50.1 | 49.6 | 48.5 | 47.0 | 48.0 | 45.3 | 45.3 | 40.9 | 40.1 | 40.3 | 39.3 | 38.9 | 38.1 | 36.7 | 34.5 | 32.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 112.5 | 86.7 | 110.7 | 100.1 | 111.0 | 88.6 | 88.6 | 104.4 | 107.2 | 94.4 | 100.8 | 94.2 | 99.1 | 79.5 | 118.7 | 88.4 | 85.8 | |||||||||||||||||||||||
| Total Operating Expenses | 638.4 | 425.6 | 295.7 | 300.0 | 633.1 | 298.8 | 249.7 | 269.7 | 487.7 | 331.4 | 267.0 | 259.3 | 478.8 | 550.8 | 684.6 | 522.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 301.0 | 179.2 | 40.4 | (1.1) | 279.9 | 189.6 | 146.1 | 5.9 | 170.2 | 135.8 | 64.3 | 4.7 | 165.2 | 172.8 | 80.9 | 29.8 | 138.9 | 156.9 | 3.1 | (27.5) | 201.2 | 111.5 | 42.7 | (16.8) | 98.5 | 104.6 | 2.8 | (4.0) | 77.0 | 88.7 | (9.2) | (36.7) | 178.7 | 76.2 | (27.9) | 18.0 | 139.7 | 41.5 | 42.5 | (28.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | 2.3 | 2.2 | 2.1 | 2.4 | 2.2 | 2.0 | 2.0 | 2.3 | 2.4 | 2.2 | 2.0 | 1.0 | 0.7 | 0.5 | 0.5 | 0.1 | 0.3 | 1.1 | 0.7 | 0.9 | 0.1 | 1.7 | 0.2 | 0.5 | 0.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 1.7 | 0.2 | 0.1 | 0.1 | (0.1) | 0.1 |
| Interest Expense | 35.0 | 35.7 | 30.5 | 31.7 | 32.5 | 33.9 | 36.0 | 31.2 | 31.6 | 31.5 | 33.1 | 30.1 | 30.3 | 29.5 | 26.0 | 21.4 | 18.9 | 19.5 | ||||||||||||||||||||||
| Income From Equity Investments | 2.7 | 1.8 | 1.7 | 1.5 | 1.5 | 1.4 | 1.6 | 1.3 | 0.7 | 1.7 | 1.2 | 0.7 | 1.1 | 0.9 | 2.0 | 4.8 | ||||||||||||||||||||||||
| Other Non-Operating Income | 16.3 | 11.4 | 6.6 | 11.0 | 17.0 | 11.6 | 10.2 | 9.6 | 15.4 | 6.3 | 10.9 | 5.7 | 4.8 | 4.7 | 9.7 | 4.3 | 4.1 | |||||||||||||||||||||||
| Pre-Tax Income | 282.3 | 154.9 | 16.5 | (21.7) | 264.4 | 167.3 | 120.4 | (15.7) | 154.0 | 110.7 | 42.1 | (19.7) | 139.7 | 148.0 | 64.6 | 12.7 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 66.2 | 34.2 | 3.1 | (5.1) | 61.6 | 37.4 | 30.8 | (2.8) | 33.9 | 22.9 | 6.2 | (20.5) | 30.6 | 33.0 | 12.1 | 4.4 | 28.8 | 30.8 | (4.4) | (18.8) | 39.1 | 17.4 | 10.5 | (6.8) | 16.3 | 16.5 | 30.3 | (1.9) | (3.0) | (7.0) | 5.6 | (28.5) | 30.9 | (50.2) | (1.8) | (5.8) | 23.9 | 2.0 | 13.2 | (14.2) |
| Net Income From Continuing Ops | 218.9 | 122.5 | 15.1 | (15.1) | 204.3 | 131.3 | 91.1 | (11.6) | 120.8 | 89.4 | 37.0 | 1.5 | 110.2 | 115.9 | 54.5 | 13.1 | 96.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 218.9 | 122.5 | 15.1 | (15.1) | 204.3 | 131.3 | 91.1 | (11.6) | 120.8 | 89.4 | 37.0 | 1.5 | 110.2 | 115.9 | 54.5 | 13.1 | 96.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 218.9 | 122.5 | 15.1 | (15.1) | 204.3 | 131.3 | 91.1 | (11.6) | 120.8 | 89.4 | 37.0 | 1.5 | 110.2 | 115.9 | 54.5 | 13.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 218.9 | 122.5 | 15.1 | (15.1) | 204.3 | 131.3 | 91.1 | (11.6) | 120.8 | 89.4 | 37.0 | 1.5 | 110.2 | 115.9 | 54.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.17 | 1.22 | - | (0.15) | 2.04 | 1.32 | - | (0.12) | 1.23 | 0.91 | - | 0.02 | 1.14 | 1.20 | - | 0.14 | 1.00 | 1.16 | - | (1.16) | 1.56 | 0.84 | - | (0.20) | 0.78 | 0.82 | - | (0.09) | 0.83 | 0.97 | - | (0.16) | 1.60 | 1.42 | - | 0.22 | 1.33 | 0.41 | - | (0.20) |
| EPS Diluted | 2.16 | 1.21 | - | (0.15) | 2.02 | 1.31 | - | (0.12) | 1.22 | 0.91 | - | 0.02 | 1.13 | 1.19 | - | 0.14 | 1.00 | 1.16 | ||||||||||||||||||||||
| Shares Basic | 100.8 | 100.7 | - | 100.4 | 100.3 | 99.9 | - | 99.0 | 98.4 | 97.9 | - | 97.2 | 96.9 | 96.5 | - | 96.2 | 96.1 | 95.9 | ||||||||||||||||||||||
| Shares Diluted | 101.5 | 101.2 | - | 100.4 | 100.9 | 100.5 | - | 99.0 | 99.1 | 98.6 | - | 97.9 | 97.6 | 97.1 | - | 96.6 | 96.5 | 96.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 351.2 | 228.8 | 88.9 | 45.9 | 327.9 | 234.9 | 191.4 | 46.8 | 210.3 | 176.1 | 103.6 | 43.6 | 203.3 | 209.5 | 115.5 | 62.7 | 170.3 | 187.3 | 32.5 | 0.3 | 228.1 | 138.8 | 70.0 | 11.0 | 126.0 | 129.3 | 16.6 | 19.1 | 99.3 | 110.6 | 2.7 | (16.4) | 201.2 | 98.1 | (6.4) | 38.7 | 160.0 | 60.7 | 62.3 | (9.7) |
| EBIT | 301.0 | 179.2 | 40.4 | (1.1) | 279.9 | 189.6 | 146.1 | 5.9 | 170.2 | 135.8 | 64.3 | 4.7 | 165.2 | 172.8 | 80.9 | 29.8 | 138.9 | 156.9 | 3.1 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 195.2 | 188.8 | 166.6 | 152.9 | 129.2 | 111.4 | 107.4 | 81.1 | 76.6 | 81.8 | 72.7 | 61.4 | 52.7 | 47.3 | 41.6 | 35.2 | 33.2 | 31.1 | 39.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 410.0 | 410.5 | 394.6 | 373.6 | 361.9 | 366.9 | 278.1 | 268.1 | 315.2 | 222.2 | 208.4 | 209.5 | 215.2 | 173.5 | 171.0 | 163.1 | 148.6 | 149.2 | 148.4 |
| Total Operating Expenses | 1,659.7 | 1,527.5 | 1,338.4 | 1,556.0 | 2,499.5 | 1,868.3 | 1,724.8 | 2,438.1 | 2,715.2 | 2,097.4 | 1,713.4 | 2,485.5 | 3,537.0 | 3,038.8 | 2,140.2 | 2,866.2 | 2,451.2 | 2,544.4 | 3,622.9 |
| 108.7 |
| 143.0 |
| 188.1 |
| 48.1 |
| 193.3 |
| 2.0 |
| 3.4 |
| - |
| Interest Expense | 132.8 | 128.6 | 130.3 | 123.0 | 85.8 | 78.6 | 67.6 | 47.1 | 46.3 | 44.9 | 31.0 | 27.7 | 25.5 | 24.0 | 20.8 | 19.6 | 21.3 | 21.0 | 25.8 |
| Income From Equity Investments | 7.8 | 6.1 | 5.3 | 3.9 | 8.2 | (83.2) | 14.3 | 13.6 | 13.0 | 13.8 | 9.5 | 13.4 | 10.5 | 10.3 | 10.6 | 11.8 | 10.0 | 7.2 | 3.3 |
| Other Non-Operating Income | 45.3 | 46.2 | 41.6 | 26.1 | 22.3 | 24.6 | 23.9 | 11.3 | 13.0 | 10.3 | 9.2 | 6.5 | 7.6 | - | - | - | - | - | - |
| Pre-Tax Income | 432.0 | 426.5 | 369.4 | 310.1 | 342.9 | 234.4 | 185.2 | 128.7 | 175.8 | 136.6 | 145.7 | 227.3 | 183.3 | 140.0 | 90.0 | 127.1 | 172.1 | 31.5 | 171.9 |
| 37.7 |
| 64.7 |
| 11.4 |
| 66.0 |
| Net Income From Continuing Ops | 341.4 | 335.6 | 289.8 | 264.7 | 274.9 | 117.9 | 163.0 | 123.9 | 231.0 | 132.1 | 131.7 | 181.0 | 142.0 | 114.8 | 92.9 | 101.3 | 117.5 | 27.2 | 109.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 341.4 | 335.6 | 289.8 | 264.7 | 274.9 | 117.9 | 163.0 | 123.9 | 231.0 | 132.1 | 131.7 | 181.0 | 142.0 | 114.8 | 92.9 | 101.3 | 117.5 | 27.2 | 109.2 |
| Net Income Attributable To Parent | 341.4 | 335.6 | 289.8 | 264.7 | 274.9 | 117.9 | 163.0 | 123.9 | 231.0 | 132.1 | 131.7 | 181.0 | 142.0 | 114.8 | 92.9 | 101.3 | 117.5 | 27.2 | 109.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 341.4 | 335.6 | 289.8 | 264.7 | 274.9 | 117.9 | 163.0 | 123.9 | 231.0 | 132.1 | 131.7 | 181.0 | 142.0 | 114.8 | 92.9 | 101.3 | 117.5 | 27.2 | 109.2 |
| 2.84 |
| 0.65 |
| 2.61 |
| EPS Diluted | 3.36 | 3.33 | 2.92 | 2.71 | 2.85 | 1.22 | 1.71 | 1.38 | 2.62 | 1.52 | 1.52 | 2.10 | 1.67 | 1.37 | 2.23 | 2.44 | 2.82 | 0.64 | 2.59 |
| Shares Basic | 100.8 | 100.2 | 98.6 | 97.0 | 96.1 | 96.2 | 94.8 | 89.2 | 87.7 | 86.3 | 85.9 | 85.2 | 84.2 | 83.3 | 41.5 | 41.4 | 41.4 | 42.1 | 41.9 |
| Shares Diluted | 101.5 | 100.8 | 99.3 | 97.6 | 96.5 | 96.6 | 95.1 | 89.6 | 88.3 | 87.1 | 86.7 | 86.3 | 84.9 | 83.6 | 41.6 | 41.6 | 41.6 | 42.5 | 42.2 |
| 221.3 |
| 79.2 |
| 232.7 |
| EBIT | 519.6 | 508.9 | 458.1 | 407.0 | 406.5 | 288.4 | 228.9 | 164.6 | 209.0 | 171.2 | 167.5 | 248.5 | 201.2 | 159.2 | 108.7 | 143.0 | 188.1 | 48.1 | 193.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.4 |
| 30.4 |
| 29.4 |
| 27.8 |
| 26.8 |
| 27.4 |
| 27.3 |
| 27.9 |
| 27.5 |
| 24.6 |
| 13.8 |
| 23.1 |
| 22.3 |
| 21.8 |
| 11.9 |
| 20.3 |
| 22.5 |
| 21.9 |
| 21.5 |
| 20.8 |
| 20.3 |
| 19.3 |
| 19.9 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.0 |
| 101.1 |
| 81.9 |
| 110.3 |
| 73.6 |
| 79.4 |
| 68.5 |
| 66.8 |
| 63.3 |
| 73.8 |
| 64.9 |
| 66.0 |
| 63.3 |
| 135.8 |
| 68.5 |
| 56.8 |
| 54.2 |
| 62.0 |
| 55.6 |
| 52.3 |
| 52.2 |
| 57.6 |
| 51.5 |
| 773.4 |
| 519.0 |
| 529.4 |
| 395.0 |
| 601.0 |
| 342.8 |
| 357.4 |
| 315.8 |
| 541.1 |
| 510.4 |
| 486.9 |
| 439.0 |
| 789.3 |
| 723.0 |
| 665.7 |
| 580.2 |
| 840.3 |
| 629.1 |
| 564.4 |
| 439.6 |
| 593.9 |
| 499.6 |
| 426.8 |
| 421.5 |
| 19.9 |
| 18.7 |
| 20.2 |
| 19.8 |
| 17.2 |
| 15.1 |
| 19.2 |
| 16.1 |
| 9.4 |
| 11.6 |
| 12.5 |
| 13.5 |
| 11.5 |
| 11.0 |
| 11.8 |
| 11.9 |
| 11.7 |
| 11.2 |
| 11.4 |
| 10.6 |
| 9.1 |
| 7.8 |
| 0.8 |
| 0.6 |
| 0.5 |
| (89.2) |
| 2.8 |
| 2.7 |
| 4.1 |
| 3.2 |
| 3.6 |
| 3.4 |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.2 |
| 3.3 |
| 3.2 |
| 3.2 |
| 3.3 |
| 3.4 |
| 3.1 |
| 5.1 |
| 2.3 |
| 2.5 |
| 2.3 |
| 4.1 |
| 10.7 |
| 4.8 |
| 5.0 |
| 4.1 |
| 13.6 |
| 2.7 |
| 7.3 |
| 0.3 |
| 5.8 |
| 1.8 |
| 2.8 |
| 0.9 |
| 4.3 |
| 1.7 |
| 1.0 |
| 6.0 |
| (2.1) |
| 3.3 |
| 5.3 |
| 3.8 |
| 2.8 |
| 2.3 |
| 124.1 |
| 141.5 |
| (6.1) |
| (41.4) |
| 186.1 |
| 95.8 |
| 39.1 |
| (29.3) |
| 86.5 |
| 88.8 |
| (0.8) |
| (13.8) |
| 67.3 |
| 76.1 |
| (16.4) |
| (46.0) |
| 168.0 |
| 70.3 |
| (41.7) |
| 10.1 |
| 133.6 |
| 34.6 |
| 36.1 |
| (33.8) |
| 111.3 |
| (1.1) |
| (111.8) |
| 149.8 |
| 81.0 |
| 32.7 |
| (19.3) |
| 73.8 |
| 75.8 |
| (27.5) |
| (8.4) |
| 73.6 |
| 86.2 |
| (18.7) |
| (14.3) |
| 140.3 |
| 123.7 |
| (36.5) |
| 19.0 |
| 114.7 |
| 34.9 |
| 25.4 |
| (17.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.3 |
| (1.1) |
| (111.8) |
| 149.8 |
| 81.0 |
| 32.7 |
| (19.3) |
| 73.8 |
| 75.8 |
| (27.5) |
| (8.4) |
| 73.6 |
| 86.2 |
| (18.7) |
| (14.3) |
| 140.3 |
| 123.7 |
| (36.5) |
| 19.0 |
| 114.7 |
| 34.9 |
| 25.4 |
| (17.4) |
| 96.0 |
| 111.3 |
| (1.1) |
| (111.8) |
| 149.8 |
| 81.0 |
| 32.7 |
| (19.3) |
| 73.8 |
| 75.8 |
| (27.5) |
| (8.4) |
| 73.6 |
| 86.2 |
| (18.7) |
| (14.3) |
| 140.3 |
| 123.7 |
| (36.5) |
| 19.0 |
| 114.7 |
| 34.9 |
| 25.4 |
| (17.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 96.0 |
| 111.3 |
| (1.1) |
| (111.8) |
| 149.8 |
| 81.0 |
| 32.7 |
| (19.3) |
| 73.8 |
| 75.8 |
| (27.5) |
| (8.4) |
| 73.6 |
| 86.2 |
| (18.7) |
| (14.3) |
| 140.3 |
| 123.7 |
| (36.5) |
| 19.0 |
| 114.7 |
| 34.9 |
| 25.4 |
| (17.4) |
| - |
| (1.16) |
| 1.55 |
| 0.84 |
| - |
| (0.20) |
| 0.77 |
| 0.82 |
| - |
| (0.09) |
| 0.82 |
| 0.97 |
| - |
| (0.16) |
| 1.59 |
| 1.42 |
| - |
| 0.22 |
| 1.32 |
| 0.40 |
| - |
| (0.20) |
| - |
| 96.3 |
| 96.2 |
| 96.1 |
| - |
| 95.8 |
| 95.6 |
| 91.9 |
| - |
| 89.6 |
| 88.8 |
| 88.5 |
| - |
| 87.9 |
| 87.6 |
| 87.0 |
| - |
| 86.4 |
| 86.3 |
| 86.1 |
| - |
| 86.0 |
| - |
| 96.3 |
| 96.6 |
| 96.4 |
| - |
| 95.8 |
| 95.9 |
| 92.3 |
| - |
| 89.6 |
| 89.2 |
| 88.9 |
| - |
| 87.9 |
| 88.0 |
| 87.3 |
| - |
| 87.3 |
| 87.1 |
| 86.9 |
| - |
| 86.0 |
| (27.5) |
| 201.2 |
| 111.5 |
| 42.7 |
| (16.8) |
| 98.5 |
| 104.6 |
| 2.8 |
| (4.0) |
| 77.0 |
| 88.7 |
| (9.2) |
| (36.7) |
| 178.7 |
| 76.2 |
| (27.9) |
| 18.0 |
| 139.7 |
| 41.5 |
| 42.5 |
| (28.3) |