| (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 | 323.0 | 319.2 | 311.6 | 282.5 | 276.8 | 279.3 | 276.0 | 252.7 | 243.3 | 239.3 | 242.0 | 250.2 | 218.2 | 144.9 | 239.4 | 244.6 | ||||||||||||||||||||||||
| (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 | 1,236.3 | 1,190.1 | 1,051.4 | 949.7 | 878.2 | 1,062.8 | 892.4 | 928.8 | 881.7 | 908.4 | 900.8 | 743.6 | 504.8 | 418.7 | 350.5 | 292.2 | 258.3 | 197.4 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | 551.7 | 497.6 | 315.2 | 560.0 | 411.3 | 345.3 | 265.7 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | 0.3 | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 16.2 | 14.7 | 10.9 | 6.3 | 4.6 | 3.8 | 4.9 | 2.8 | 3.0 | 3.2 | 1.4 | 1.2 | - | - | - | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 2.07 | 1.96 | 1.57 | 1.01 | 1.81 | 1.76 | 0.70 | 1.60 | 1.41 | 0.51 | 1.91 | 1.30 | 1.75 | 1.47 | 1.12 | 0.46 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | 853.4 | 778.9 | 602.8 | 827.0 | 622.0 | 468.6 | 394.3 | 327.9 | 238.1 | |||
| 249.3 |
| 249.9 |
| 281.7 |
| 257.4 |
| 273.8 |
| 263.8 |
| 119.2 |
| 256.4 |
| 253.0 |
| 246.7 |
| 233.2 |
| 225.3 |
| 223.7 |
| 219.8 |
| 221.9 |
| 219.9 |
| 220.2 |
| 221.2 |
| 219.6 |
| 235.8 |
| 231.7 |
| 234.5 |
| 224.6 |
| 228.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 26.0 | 24.5 | 23.8 | 23.8 | 32.1 | 22.6 | 21.8 | 22.1 | 21.5 | 18.5 | 20.3 | 22.2 | 20.5 | 16.0 | 18.2 | 18.8 | 16.4 | |||||||||||||||||||||||
| Depreciation & Amortization | 84.1 | 82.7 | 82.1 | 80.5 | 79.9 | 78.6 | 77.2 | 74.2 | 74.6 | 75.7 | 80.8 | 82.0 | 81.2 | 83.7 | 82.7 | 83.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.5 | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 167.1 | 175.4 | 165.3 | 171.9 | 175.3 | 161.7 | 163.3 | 149.9 | 174.1 | 197.9 | 194.5 | 201.4 | 199.8 | 280.1 | 177.7 | 174.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (39.5) | 156.5 | 147.7 | 115.9 | 187.2 | 126.5 | 122.2 | 116.1 | 110.7 | 132.7 | 138.1 | 123.1 | (88.2) | 141.1 | 139.2 | 196.9 | 124.3 | 142.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.2 | 0.0 |
| Interest Expense | 49.8 | 51.7 | 58.1 | 52.9 | 52.3 | 55.2 | 54.7 | 54.0 | 57.8 | 59.4 | 58.8 | 58.8 | 58.5 | 58.5 | 58.2 | 58.4 | 58.1 | 58.2 | ||||||||||||||||||||||
| Income From Equity Investments | 3.8 | 2.8 | (1.9) | (2.2) | 1.1 | 0.8 | 6.9 | 0.1 | 0.1 | (1.1) | (1.3) | 1.1 | 0.8 | (0.3) | 4.1 | 1.8 | ||||||||||||||||||||||||
| Other Non-Operating Income | 4.1 | 27.5 | 45.1 | 36.6 | 13.1 | 1.0 | (1.4) | 16.1 | 2.6 | 20.4 | 49.5 | 13.3 | 16.4 | 183.2 | 40.4 | 20.8 | 113.2 | |||||||||||||||||||||||
| Pre-Tax Income | 159.9 | 171.1 | 191.3 | 147.2 | 114.6 | 126.6 | 111.4 | 118.9 | 71.8 | 61.2 | 97.0 | 62.1 | 34.7 | 48.0 | 102.1 | 91.3 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 5.1 | 2.1 | 4.5 | 4.5 | 3.6 | 3.0 | 3.3 | 2.0 | 2.6 | 4.2 | 1.8 | 1.6 | (1.3) | 1.0 | 1.2 | 1.1 | 1.2 | 1.0 | 1.0 | 0.9 | 1.0 | 2.3 | 0.8 | 0.9 | 1.0 | 0.9 | 0.5 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.5 | 0.6 | 1.0 | 0.6 | 1.1 | 0.6 | 0.1 | 0.5 |
| Net Income From Continuing Ops | 158.6 | 172.0 | 185.0 | 140.5 | 112.1 | 116.5 | 114.9 | 117.1 | 69.3 | 56.5 | 93.9 | 61.5 | 36.8 | 46.7 | 105.1 | 91.9 | 195.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 158.6 | 172.0 | 185.0 | 140.5 | 112.1 | 116.5 | 114.9 | 117.1 | 69.3 | 56.5 | 93.9 | 61.5 | 36.8 | 46.7 | 105.1 | 91.9 | 195.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 151.0 | 164.8 | 179.7 | 136.6 | 109.0 | 113.3 | 111.8 | 113.9 | 67.4 | 55.0 | 91.4 | 59.9 | 35.9 | 45.6 | 102.3 | 89.5 | ||||||||||||||||||||||||
| Less: Minority Interest | 7.5 | 7.1 | 5.2 | 3.9 | 3.0 | 3.1 | 3.2 | 3.2 | 2.0 | 1.5 | 2.5 | 1.7 | 0.9 | 1.1 | 2.8 | 2.4 | 5.5 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 139.7 | 163.8 | 177.9 | 134.5 | 95.8 | 113.3 | 111.8 | 113.9 | 67.4 | 55.0 | 91.4 | 59.9 | 35.9 | 45.6 | 102.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.47 | - | 0.60 | 0.46 | 0.34 | - | 0.43 | 0.46 | 0.27 | - | 0.37 | 0.25 | 0.15 | - | 0.44 | 0.38 | 0.79 | - | 0.58 | 0.36 | 0.69 | - | (0.40) | 0.44 | 0.40 | - | 0.64 | 0.35 | 0.34 | - | 0.28 | 0.39 | 0.42 | - | (0.67) | 0.33 | 0.53 | - | 0.40 | 0.57 |
| EPS Diluted | 0.47 | - | 0.59 | 0.46 | 0.33 | - | 0.42 | 0.45 | 0.27 | - | 0.37 | 0.25 | 0.15 | - | 0.43 | 0.38 | 0.79 | - | ||||||||||||||||||||||
| Shares Basic | 297.0 | - | 295.8 | 291.2 | 283.0 | - | 262.7 | 249.4 | 246.1 | - | 245.0 | 236.2 | 235.0 | - | 234.8 | 235.8 | 239.5 | - | ||||||||||||||||||||||
| Shares Diluted | 315.1 | - | 308.2 | 303.2 | 294.9 | - | 275.6 | 261.5 | 257.3 | - | 256.0 | 246.1 | 243.2 | - | 243.3 | 243.3 | 247.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.6 | 240.1 | 230.4 | 196.4 | 263.9 | 200.2 | 193.0 | 186.7 | 181.4 | 202.3 | 208.5 | 198.4 | (16.3) | 211.4 | 209.2 | 267.7 | 192.6 | 207.7 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 193.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 98.1 | 104.1 | 88.0 | 81.5 | 69.4 | 64.6 | 59.9 | 57.9 | 63.5 | 47.7 | 45.9 | 38.6 | 25.9 | 21.6 | 21.3 | 19.4 | 15.1 | 11.7 | 11.7 |
| Depreciation & Amortization | 329.5 | 325.2 | 304.6 | 319.7 | 332.4 | 342.0 | 329.9 | 301.7 | 281.3 | 287.6 | 267.1 | 210.7 | 123.3 | 128.6 | 113.0 | 100.3 | 84.6 | 44.7 | 39.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 11.9 | 14.0 | 13.8 | 5.0 | 5.1 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 679.8 | 688.0 | 648.9 | 793.6 | 799.7 | 777.0 | 734.9 | 641.5 | 610.3 | 647.1 | 391.1 | 332.3 | 159.5 | 153.0 | 135.5 | 154.4 | 109.4 | 81.6 | 89.0 |
| 215.0 |
| 137.8 |
| 148.9 |
| 115.9 |
| 104.7 |
| 0.1 |
| 0.0 |
| 0.2 |
| Interest Expense | 212.5 | 215.0 | 221.7 | 235.5 | 233.2 | 234.6 | 223.4 | 208.7 | 192.5 | 188.8 | 164.1 | 147.4 | 119.4 | 100.4 | 95.5 | 81.2 | 67.3 | 36.1 | 37.7 |
| Income From Equity Investments | 2.5 | (0.2) | 7.9 | (0.6) | 7.3 | 16.1 | 6.1 | 10.9 | 0.4 | 2.2 | 0.4 | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 113.3 | 122.4 | 18.2 | 99.5 | 357.6 | 130.3 | 4.9 | 56.5 | (201.1) | (209.3) | (175.6) | (183.1) | (126.8) | (92.0) | (106.1) | (86.9) | (90.5) | (34.5) | (39.0) |
| Pre-Tax Income | 669.5 | 624.2 | 428.7 | 255.1 | 436.1 | 416.1 | 162.3 | 343.8 | 296.5 | 105.9 | 384.3 | 234.5 | 221.3 | 172.5 | - | - | 58.4 | 82.1 | 77.6 |
| - |
| 0.0 |
| 0.0 |
| (0.1) |
| Net Income From Continuing Ops | 656.0 | 609.5 | 417.8 | 248.8 | 438.8 | 428.3 | 163.5 | 351.9 | 293.9 | 104.9 | 383.4 | 233.3 | 221.3 | 172.5 | 120.7 | 52.6 | 58.4 | 82.1 | 77.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 656.0 | 609.5 | 417.8 | 248.8 | 438.8 | 428.3 | 163.5 | 351.9 | 293.9 | 104.9 | 383.4 | 233.3 | 221.3 | 172.5 | 120.7 | 52.6 | 58.4 | 82.1 | 78.1 |
| Net Income Attributable To Parent | 632.2 | 590.2 | 406.3 | 242.2 | 426.9 | 416.7 | 159.3 | 341.1 | 281.6 | 100.4 | 366.4 | 224.5 | 221.3 | 172.5 | 120.7 | 52.6 | 58.4 | 82.1 | 78.1 |
| Less: Minority Interest | 23.8 | 19.3 | 11.5 | 6.6 | 11.9 | 11.6 | 4.2 | 10.8 | 12.3 | 4.5 | 17.0 | 8.8 | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 9.1 | 9.1 | (9.7) |
| Net Income To Common Shareholders | 615.9 | 572.0 | 406.3 | 242.2 | 426.9 | 416.7 | 159.3 | 341.1 | 281.6 | 100.4 | 366.4 | 224.5 | 221.3 | 172.5 | 120.7 | 47.5 | 49.4 | 73.0 | 70.6 |
| 0.52 |
| 0.87 |
| 0.94 |
| EPS Diluted | 1.95 | 1.94 | 1.55 | 1.00 | 1.80 | 1.75 | 0.70 | 1.58 | 1.40 | 0.51 | 1.90 | 1.29 | 1.74 | 1.46 | 1.12 | 0.46 | 0.52 | 0.87 | 0.94 |
| Shares Basic | 297.0 | 291.6 | 258.1 | 240.5 | 236.3 | 236.9 | 227.7 | 213.4 | 200.3 | 197.7 | 191.8 | 172.2 | 126.6 | 0.1 | 107.6 | 102.1 | 94.1 | 83.6 | 75.1 |
| Shares Diluted | 315.1 | 305.0 | 270.5 | 250.5 | 244.3 | 244.3 | 235.1 | 222.1 | 209.7 | 206.8 | 201.6 | 180.5 | 127.3 | 0.1 | 108.0 | 102.2 | 94.2 | 83.6 | 75.2 |
| 233.6 |
| 160.6 |
| 144.6 |
| EBIT | - | - | - | - | - | - | - | 551.7 | 497.6 | 315.2 | 560.0 | 411.3 | 345.3 | 265.7 | 215.0 | 137.8 | 148.9 | 115.9 | 104.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 15.4 |
| 15.2 |
| 16.2 |
| 15.2 |
| 14.8 |
| 14.0 |
| 15.9 |
| 14.1 |
| 13.8 |
| 13.9 |
| 16.1 |
| 17.6 |
| 14.2 |
| 15.2 |
| 16.5 |
| 12.1 |
| 11.6 |
| 11.5 |
| 12.5 |
| 11.2 |
| 12.4 |
| 11.8 |
| 82.8 |
| 85.3 |
| 86.1 |
| 85.8 |
| 84.8 |
| 82.6 |
| 81.1 |
| 83.6 |
| 82.6 |
| 80.5 |
| 76.7 |
| 73.6 |
| 70.9 |
| 70.6 |
| 70.7 |
| 69.6 |
| 70.4 |
| 75.3 |
| 71.9 |
| 70.4 |
| 70.0 |
| 70.8 |
| 68.3 |
| 65.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| (2.6) |
| 2.7 |
| 14.8 |
| (2.9) |
| (3.1) |
| 3.1 |
| 3.1 |
| 3.0 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 167.7 |
| 216.6 |
| 194.2 |
| 175.1 |
| 191.2 |
| 192.5 |
| 212.2 |
| 168.0 |
| 162.3 |
| 342.4 |
| 99.1 |
| 98.5 |
| 101.5 |
| 320.6 |
| 105.8 |
| 84.3 |
| 99.6 |
| 152.0 |
| 307.9 |
| 94.7 |
| 92.5 |
| 87.8 |
| 100.3 |
| 86.6 |
| 59.0 |
| 58.9 |
| 58.5 |
| 58.7 |
| 54.3 |
| 55.3 |
| 55.2 |
| - |
| - |
| - |
| 48.1 |
| 48.6 |
| 47.8 |
| 48.1 |
| 48.0 |
| 48.3 |
| 47.4 |
| 48.1 |
| 45.0 |
| 44.4 |
| 42.9 |
| 39.7 |
| 1.6 |
| 1.5 |
| 1.6 |
| 1.2 |
| 11.8 |
| 1.5 |
| 1.7 |
| 1.4 |
| 1.6 |
| 0.9 |
| 8.4 |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.4 |
| (0.6) |
| (0.0) |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| 0.3 |
| 54.8 |
| 4.3 |
| 70.9 |
| (7.4) |
| (1.7) |
| 13.0 |
| 1.0 |
| 209.6 |
| (52.2) |
| (51.0) |
| (50.0) |
| (51.0) |
| (51.2) |
| (49.3) |
| (49.6) |
| (50.4) |
| (49.5) |
| (72.3) |
| (37.1) |
| (46.9) |
| (47.2) |
| (41.9) |
| 194.8 |
| 33.7 |
| 142.3 |
| 86.6 |
| 153.5 |
| 63.9 |
| (94.7) |
| 101.4 |
| 91.7 |
| 61.1 |
| 135.0 |
| 75.5 |
| 72.2 |
| 65.1 |
| 59.5 |
| 83.4 |
| 88.5 |
| 65.2 |
| (137.1) |
| 68.2 |
| 109.6 |
| 130.1 |
| 82.2 |
| 113.6 |
| 34.2 |
| 142.8 |
| 86.9 |
| 164.4 |
| 63.1 |
| (93.8) |
| 102.0 |
| 92.3 |
| 61.1 |
| 142.9 |
| 75.7 |
| 72.2 |
| 64.9 |
| 59.1 |
| 82.0 |
| 87.9 |
| - |
| (137.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.2 |
| 142.8 |
| 86.9 |
| 164.4 |
| 63.1 |
| (93.8) |
| 102.0 |
| 92.3 |
| 61.1 |
| 142.9 |
| 75.7 |
| 72.2 |
| 64.9 |
| 59.1 |
| 82.0 |
| 87.9 |
| - |
| (137.5) |
| - |
| - |
| - |
| - |
| - |
| 189.6 |
| 33.3 |
| 138.9 |
| 84.5 |
| 160.0 |
| 61.4 |
| (91.3) |
| 99.3 |
| 89.9 |
| 59.5 |
| 138.7 |
| 73.1 |
| 69.7 |
| 62.2 |
| 56.6 |
| 78.5 |
| 84.2 |
| - |
| (131.7) |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 3.9 |
| 2.3 |
| 4.4 |
| 1.7 |
| (2.5) |
| 2.7 |
| 2.4 |
| 1.6 |
| 4.2 |
| 2.5 |
| 2.5 |
| 2.7 |
| 2.5 |
| 3.5 |
| 3.7 |
| 2.8 |
| (5.8) |
| 2.9 |
| 4.7 |
| 5.6 |
| 3.6 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.5 |
| 189.6 |
| 33.3 |
| 138.9 |
| 84.5 |
| 160.0 |
| 61.4 |
| (91.3) |
| 99.3 |
| 89.9 |
| 59.5 |
| 138.7 |
| 73.1 |
| 69.7 |
| 62.2 |
| 56.6 |
| 78.5 |
| 84.2 |
| 62.4 |
| (131.7) |
| 65.3 |
| 104.4 |
| 124.3 |
| 78.5 |
| 108.1 |
| 0.58 |
| 0.36 |
| 0.69 |
| - |
| (0.40) |
| 0.43 |
| 0.39 |
| - |
| 0.63 |
| 0.34 |
| 0.34 |
| - |
| 0.28 |
| 0.39 |
| 0.42 |
| - |
| (0.67) |
| 0.33 |
| 0.53 |
| - |
| 0.40 |
| 0.57 |
| 239.3 |
| 236.2 |
| 232.6 |
| - |
| 227.5 |
| 227.4 |
| 227.3 |
| - |
| 217.8 |
| 211.6 |
| 204.6 |
| - |
| 200.9 |
| 199.5 |
| 198.9 |
| - |
| 197.9 |
| 197.4 |
| 197.0 |
| - |
| 194.1 |
| 189.0 |
| 246.6 |
| 243.9 |
| 239.9 |
| - |
| 233.7 |
| 234.5 |
| 234.5 |
| - |
| 226.5 |
| 220.5 |
| 213.5 |
| - |
| 210.4 |
| 208.5 |
| 207.8 |
| - |
| 206.7 |
| 206.7 |
| 206.2 |
| - |
| 204.1 |
| 199.2 |
| - |
| - |
| - |
| (39.5) |
| 156.5 |
| 147.7 |
| 115.9 |
| 187.2 |
| 126.5 |
| 122.2 |
| 116.1 |
| 110.7 |
| 132.7 |
| 138.1 |
| 123.1 |
| (88.2) |
| 141.1 |
| 139.2 |
| 196.9 |
| 124.3 |
| 142.2 |