| (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 | 692.4 | 668.6 | 742.9 | 698.2 | 674.5 | 713.5 | 679.8 | 668.8 | 599.1 | 654.6 | 635.2 | 597.9 | 537.0 | 536.2 | 559.7 | 524.0 | ||||||||||||||||||||||||
| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 2,802.1 | 2,784.2 | 2,661.2 | 2,424.7 | 2,066.1 | 1,869.3 | 1,827.9 | 2,048.1 | 1,909.5 | 1,921.5 | 2,271.6 | 3,062.8 | 3,659.6 | 3,287.0 | 2,782.6 | 2,192.7 | 1,917.0 | 1,822.1 | |
| Cost of Revenue | 2,241.4 | 2,215.7 | 2,175.7 | 2,025.7 | 1,758.7 | 1,605.2 | 1,663.9 | 1,949.9 | 1,780.3 | 1,726.9 | 1,992.4 | 2,457.3 | 2,800.4 | 2,521.5 | 2,154.7 | 1,683.9 | 1,450.7 | ||
| Gross Profit | 560.7 | 568.4 | 485.5 | 399.0 | 307.4 | 264.1 | 163.9 | 98.2 | 129.2 | 194.6 | 279.2 | 605.4 | 859.2 | 765.5 | 627.9 | 508.8 | 466.3 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 288.9 | 304.6 | 246.3 | 181.3 | 110.9 | 39.8 | (446.1) | (290.7) | (145.5) | 10.7 | 70.8 | 373.8 | 628.3 | 545.1 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 15.9 | 14.5 | 12.1 | 1.7 | 5.7 | 2.5 | 3.1 | 7.9 | 10.0 | 7.4 | 3.9 | 0.6 | 0.3 | 0.6 | 1.9 | 0.9 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | (68.1) | (67.9) | 77.4 | 63.7 | 53.1 | 43.6 | (2.1) | 17.6 | 26.5 | (184.2) | 18.8 | 105.3 | 195.1 | 170.8 | 132.9 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 3.41 | 3.53 | 1.46 | 0.97 | 0.26 | (0.49) | (5.01) | (3.52) | (2.16) | 1.69 | 0.25 | 2.35 | 4.02 | 3.43 | 2.68 | 2.18 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 393.8 | 406.8 | 349.7 | 286.3 | 231.8 | 179.5 | 82.8 | (27.3) | 148.1 | 224.2 | 321.0 | 615.0 | 858.1 | 747.3 | 605.1 | 486.1 | |||
| 446.2 |
| 466.7 |
| 466.8 |
| 498.2 |
| 437.6 |
| 424.3 |
| 439.7 |
| 427.2 |
| 536.7 |
| 560.8 |
| 497.6 |
| 495.8 |
| 493.9 |
| 495.1 |
| 519.3 |
| 478.7 |
| 416.4 |
| 484.2 |
| 476.1 |
| 515.0 |
| 446.2 |
| 488.4 |
| 549.3 |
| 625.5 |
| Cost of Revenue | 565.2 | 536.3 | 590.2 | 549.7 | 539.5 | 571.5 | 548.8 | 548.6 | 506.7 | 549.0 | 520.5 | 496.8 | 459.4 | 446.1 | 463.9 | 448.0 | 400.7 | 387.5 | 407.0 | 429.8 | 380.9 | 379.3 | 410.1 | 384.7 | 489.9 | 581.2 | 448.6 | 453.8 | 466.3 | 462.1 | 471.7 | 448.9 | 397.6 | 442.9 | 421.2 | 461.5 | 401.3 | 437.4 | 513.8 | 530.3 |
| Gross Profit | 127.3 | 132.3 | 152.7 | 148.4 | 135.0 | 141.9 | 131.0 | 120.2 | 92.4 | 105.6 | 114.7 | 101.1 | 77.6 | 90.1 | 95.8 | 76.0 | 45.5 | 79.2 | 59.8 | 68.4 | 56.7 | 45.0 | 29.7 | 42.5 | 46.8 | (20.4) | 49.1 | 42.0 | 27.6 | 33.0 | 47.6 | 29.7 | 18.8 | 41.3 | 54.9 | 53.6 | 44.9 | 51.1 | 35.4 | 95.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 69.5 | 66.9 | 66.2 | 69.2 | 61.5 | 64.1 | 59.6 | 59.8 | 55.7 | 58.2 | 56.8 | 51.9 | 50.8 | 47.9 | 48.9 | 53.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 27.2 | 26.3 | 26.1 | 25.4 | 24.4 | 25.1 | 25.3 | 26.0 | 27.1 | 25.5 | 25.6 | 26.0 | 27.8 | 27.8 | 30.2 | 30.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 4.3 | 4.1 | 4.1 | 4.0 | 3.8 | 3.1 | 3.3 | 3.9 | 3.7 | 1.3 | 1.6 | 1.8 | 1.7 | 1.7 | 2.3 | 1.9 | 1.6 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 57.8 | 65.4 | 86.5 | 79.2 | 73.5 | 77.9 | 71.3 | 60.4 | 36.7 | 47.5 | 57.9 | 49.2 | 26.8 | 42.2 | 46.9 | 22.9 | (1.0) | (12.6) | 15.8 | 22.8 | 13.8 | 0.5 | (60.6) | (5.2) | (380.8) | (254.2) | (5.2) | (9.6) | (21.7) | (97.1) | (1.6) | (19.6) | (27.1) | (9.1) | 10.5 | 9.4 | (0.2) | (3.9) | (11.9) | 38.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 5.1 | 4.1 | 3.7 | 3.0 | 3.6 | 3.4 | 3.3 | 2.4 | 3.0 | (10.6) | 3.7 | 4.2 | 4.5 | 2.7 | 1.4 | 0.8 | 0.8 | 0.6 | 0.7 | 0.7 | 0.5 | 0.9 | 0.4 | 0.5 | 1.3 | 1.4 | 2.1 | 1.8 | 2.6 | 1.8 | 2.6 | 3.0 | 2.6 | 2.0 | 2.0 | 2.0 | 1.3 | 1.5 | 0.7 | 1.4 |
| Interest Expense | 9.1 | 9.0 | 9.4 | 9.5 | 9.1 | 9.7 | 9.5 | 9.5 | 9.2 | 7.9 | 9.8 | 9.5 | 9.3 | 9.6 | 9.6 | 9.6 | 9.4 | 9.1 | ||||||||||||||||||||||
| Income From Equity Investments | 0.3 | 0.3 | 0.1 | 0.3 | 0.4 | 0.1 | 0.3 | 0.3 | 0.2 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.3 | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.8 | - | (1.0) | 5.4 | 1.0 | - | 3.1 | 1.8 | 1.5 | - | 1.0 | (5.8) | 0.1 | - | (1.2) | 0.6 | 0.4 | |||||||||||||||||||||||
| Pre-Tax Income | 54.8 | - | 79.9 | 78.4 | 69.4 | - | 68.6 | 55.3 | 32.2 | - | 53.3 | 38.5 | 22.7 | - | 38.0 | 14.9 | (8.9) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 18.7 | (119.5) | 8.6 | 24.0 | 19.0 | 12.7 | 27.4 | 20.3 | 17.0 | 2.1 | 23.5 | 19.5 | 18.6 | 12.0 | 19.7 | 11.2 | 10.3 | 11.7 | 13.6 | 6.0 | 12.3 | 15.4 | 7.2 | 5.5 | (30.3) | (4.4) | 7.9 | 17.2 | (3.2) | (43.8) | 61.1 | 3.3 | 5.9 | (188.3) | 3.9 | 1.3 | (1.1) | 2.5 | (5.4) | 10.2 |
| Net Income From Continuing Ops | 36.1 | 177.7 | 71.3 | 54.4 | 50.4 | 56.1 | 41.2 | 35.0 | 15.1 | 44.5 | 29.8 | 19.0 | 4.1 | 23.1 | 18.3 | 3.7 | (19.2) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 36.1 | 177.7 | 71.3 | 54.4 | 50.4 | 56.1 | 41.2 | 35.0 | 15.1 | 44.5 | 29.8 | 19.0 | 4.1 | 23.1 | 18.3 | 3.7 | (19.2) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 36.1 | 177.7 | 71.3 | 54.4 | 50.4 | 56.1 | 41.2 | 35.0 | 15.1 | 44.5 | 29.8 | 19.0 | 4.1 | 23.1 | 18.3 | 3.7 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 36.1 | 177.7 | 71.3 | 54.4 | 50.4 | 56.1 | 41.2 | 35.0 | 15.1 | 44.5 | 29.8 | 19.0 | 4.1 | 23.1 | 18.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.36 | - | 0.71 | 0.54 | 0.50 | - | 0.41 | 0.34 | 0.15 | - | 0.30 | 0.19 | 0.04 | - | 0.18 | 0.04 | (0.19) | - | (0.07) | 0.06 | (0.09) | - | (0.80) | (0.25) | (3.71) | - | (0.26) | (0.36) | (0.25) | - | (0.67) | (0.34) | (0.50) | - | (0.02) | 0.02 | (0.08) | - | (0.12) | 0.23 |
| EPS Diluted | 0.36 | - | 0.71 | 0.54 | 0.49 | - | 0.40 | 0.34 | 0.15 | - | 0.29 | 0.19 | 0.04 | - | 0.18 | 0.04 | (0.19) | - | ||||||||||||||||||||||
| Shares Basic | 99.5 | - | 100.0 | 100.6 | 100.7 | - | 101.4 | 101.4 | 101.0 | - | 100.8 | 100.8 | 100.4 | - | 100.3 | 100.3 | 100.0 | - | ||||||||||||||||||||||
| Shares Diluted | 100.6 | - | 101.1 | 101.4 | 101.9 | - | 102.6 | 102.5 | 102.3 | - | 102.2 | 102.0 | 102.0 | - | 101.3 | 101.4 | 100.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 85.0 | 91.7 | 112.6 | 104.6 | 97.9 | 103.0 | 96.6 | 86.3 | 63.8 | 72.9 | 83.5 | 75.2 | 54.6 | 70.0 | 77.1 | 53.7 | 31.0 | 21.2 | 50.0 | 58.0 | 50.3 | 46.9 | 26.9 | 33.5 | (24.6) | (144.1) | 45.4 | 40.7 | 30.8 | 31.8 | 49.2 | 40.2 | 27.0 | 43.9 | 64.0 | 62.7 | 53.5 | 52.4 | 62.3 | 98.4 |
| EBIT | 57.8 | 65.4 | 86.5 | 79.2 | 73.5 | 77.9 | 71.3 | 60.4 | 36.7 | 47.5 | 57.9 | 49.2 | 26.8 | 42.2 | 46.9 | 22.9 | (1.0) | (12.6) | 15.8 | |||||||||||||||||||||
| 1,977.4 |
| 1,384.4 |
| 1,512.6 |
| 437.7 |
| 464.8 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 271.8 | 263.9 | 239.2 | 217.6 | 196.5 | 224.3 | 195.7 | 214.9 | 198.3 | 184.0 | 208.5 | 231.6 | 230.9 | 220.4 | 199.3 | 173.9 | 156.8 | 145.6 | 147.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 105.0 | 102.3 | 103.4 | 105.0 | 121.0 | 139.7 | 528.9 | 263.4 | 293.6 | 213.5 | 250.2 | 241.2 | 229.8 | 202.2 | 176.5 | 151.2 | 153.7 | 122.9 | 115.0 |
| Amortization of Intangibles | 16.5 | 16.0 | 14.0 | 6.4 | 7.5 | 3.8 | 15.0 | 36.0 | 18.0 | 10.0 | 10.2 | 7.8 | 6.6 | 5.2 | - | - | - | - | - |
| Other Operating Expenses | - | 2.8 | 3.5 | (1.2) | (1.0) | 9.8 | 14.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 428.6 |
| 334.8 |
| 309.5 |
| 292.1 |
| 317.6 |
| 0.6 |
| 0.7 |
| 0.9 |
| Interest Expense | 37.0 | 37.0 | 37.9 | 36.5 | 38.2 | 38.8 | 43.9 | 42.7 | 37.7 | 27.8 | 25.3 | 25.1 | 4.7 | 2.2 | 4.2 | 1.1 | 6.0 | 7.8 | 13.5 |
| Income From Equity Investments | 1.0 | 1.0 | 0.9 | 2.1 | 1.7 | 0.6 | 2.3 | 1.3 | (3.8) | (2.0) | 0.2 | 2.2 | (0.1) | 0.1 | 1.7 | 3.8 | 2.1 | 3.2 | 1.9 |
| Other Non-Operating Income | - | - | - | - | - | - | - | (6.6) | (8.8) | (6.1) | (6.2) | (15.3) | (0.4) | (1.3) | (6.1) | (0.5) | (0.9) | 1.5 | 0.3 |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 102.2 |
| 104.7 |
| 101.4 |
| 107.8 |
| Net Income From Continuing Ops | 339.5 | 353.8 | 147.5 | 97.4 | 25.9 | (49.3) | (496.8) | (348.4) | (212.3) | 166.4 | 24.6 | 231.0 | 428.3 | 371.5 | 289.0 | 235.7 | 200.5 | 188.4 | 199.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 339.5 | 353.8 | 147.5 | 97.4 | 25.9 | (49.3) | (496.8) | (348.4) | (212.3) | 166.4 | 24.6 | 231.0 | 428.3 | 371.5 | 289.0 | 235.7 | 200.5 | 188.4 | 199.4 |
| Net Income Attributable To Parent | 339.5 | 353.8 | 147.5 | 97.4 | 25.9 | (49.3) | (496.8) | (348.4) | (212.3) | 166.4 | 24.6 | 231.0 | 428.3 | 371.5 | 289.0 | 235.7 | 200.5 | 188.4 | 199.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 339.5 | 353.8 | 147.5 | 97.4 | 25.9 | (49.3) | (496.8) | (348.4) | (212.3) | 166.4 | 24.6 | 231.0 | 428.3 | 371.5 | 289.0 | 235.7 | 199.8 | 187.0 | 199.4 |
| 1.83 |
| 1.71 |
| 3.59 |
| EPS Diluted | 3.37 | 3.49 | 1.44 | 0.95 | 0.26 | (0.49) | (5.01) | (3.52) | (2.16) | 1.68 | 0.25 | 2.34 | 4.00 | 3.42 | 2.66 | 2.16 | 1.82 | 1.70 | 3.56 |
| Shares Basic | 99.5 | 100.2 | 101.2 | 100.7 | 100.2 | 99.7 | 99.2 | 98.9 | 98.5 | 98.2 | 98.0 | 98.4 | 106.6 | 108.2 | 108.0 | 108.3 | 109.1 | 109.5 | - |
| Shares Diluted | 100.6 | 101.3 | 102.4 | 102.2 | 101.4 | 99.7 | 99.2 | 98.9 | 98.5 | 98.8 | 98.4 | 98.8 | 107.1 | 108.7 | 108.6 | 109.0 | 109.5 | 110.1 | - |
| 463.2 |
| 415.1 |
| 432.6 |
| EBIT | 288.9 | 304.6 | 246.3 | 181.3 | 110.9 | 39.8 | (446.1) | (290.7) | (145.5) | 10.7 | 70.8 | 373.8 | 628.3 | 545.1 | 428.6 | 334.8 | 309.5 | 292.1 | 317.6 |
| 46.5 |
| 91.7 |
| 44.1 |
| 45.6 |
| 42.9 |
| 42.8 |
| 49.4 |
| 47.7 |
| 55.7 |
| 59.7 |
| 54.3 |
| 51.6 |
| 49.3 |
| 53.7 |
| 49.2 |
| 49.4 |
| 46.0 |
| 50.4 |
| 44.4 |
| 44.2 |
| 45.0 |
| 54.9 |
| 47.3 |
| 56.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 33.8 |
| 34.2 |
| 35.2 |
| 36.5 |
| 46.5 |
| 87.6 |
| 38.7 |
| 356.2 |
| 110.1 |
| 50.6 |
| 50.3 |
| 52.5 |
| 128.9 |
| 50.7 |
| 59.8 |
| 54.1 |
| 53.0 |
| 53.5 |
| 53.3 |
| 53.7 |
| 56.3 |
| 74.2 |
| 60.0 |
| 0.9 |
| 0.8 |
| 0.8 |
| 1.3 |
| 8.1 |
| 3.5 |
| 0.8 |
| 2.6 |
| 27.1 |
| 3.2 |
| 1.8 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| 9.7 |
| 10.4 |
| 10.6 |
| 9.3 |
| 11.6 |
| 12.5 |
| 11.7 |
| 11.4 |
| 10.2 |
| 9.4 |
| 9.7 |
| 9.9 |
| 8.8 |
| 9.4 |
| 5.3 |
| 8.7 |
| 7.6 |
| 6.3 |
| 6.4 |
| 6.3 |
| 6.2 |
| 0.3 |
| (0.5) |
| 0.2 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.1 |
| 0.7 |
| 1.2 |
| 0.9 |
| 0.6 |
| 0.0 |
| (0.2) |
| (0.5) |
| (1.7) |
| (0.7) |
| (0.8) |
| (0.2) |
| (0.4) |
| (0.4) |
| (1.0) |
| (0.3) |
| (0.2) |
| 0.3 |
| - |
| (0.8) |
| (2.0) |
| (1.5) |
| - |
| (2.8) |
| (3.7) |
| (7.1) |
| (3.7) |
| (3.7) |
| 0.0 |
| 0.7 |
| (2.4) |
| 5.6 |
| (3.6) |
| (8.5) |
| (2.2) |
| (1.3) |
| (0.1) |
| (2.6) |
| 0.6 |
| 0.6 |
| (1.4) |
| - |
| 6.2 |
| 12.2 |
| 3.0 |
| - |
| (72.2) |
| (19.3) |
| (397.9) |
| - |
| (17.6) |
| (18.0) |
| (28.0) |
| - |
| (4.8) |
| (29.8) |
| (43.2) |
| - |
| 2.2 |
| 3.4 |
| (8.6) |
| - |
| (17.2) |
| 32.5 |
| (38.8) |
| (7.4) |
| 6.2 |
| (9.4) |
| (25.0) |
| (79.4) |
| (24.8) |
| (367.6) |
| (262.9) |
| (25.5) |
| (35.2) |
| (24.8) |
| (64.1) |
| (66.0) |
| (33.1) |
| (49.1) |
| 173.6 |
| (1.8) |
| 2.1 |
| (7.5) |
| (11.0) |
| (11.8) |
| 22.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (38.8) |
| (7.4) |
| 6.2 |
| (9.4) |
| (25.0) |
| (79.4) |
| (24.8) |
| (367.6) |
| (262.9) |
| (25.5) |
| (35.2) |
| (24.8) |
| (64.1) |
| (66.0) |
| (33.1) |
| (49.1) |
| 173.6 |
| (1.8) |
| 2.1 |
| (7.5) |
| (11.0) |
| (11.8) |
| 22.3 |
| (19.2) |
| (38.8) |
| (7.4) |
| 6.2 |
| (9.4) |
| (25.0) |
| (79.4) |
| (24.8) |
| (367.6) |
| (262.9) |
| (25.5) |
| (35.2) |
| (24.8) |
| (64.1) |
| (66.0) |
| (33.1) |
| (49.1) |
| 173.6 |
| (1.8) |
| 2.1 |
| (7.5) |
| (11.0) |
| (11.8) |
| 22.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| (19.2) |
| (38.8) |
| (7.4) |
| 6.2 |
| (9.4) |
| (25.0) |
| (79.4) |
| (24.8) |
| (367.6) |
| (262.9) |
| (25.5) |
| (35.2) |
| (24.8) |
| (64.1) |
| (66.0) |
| (33.1) |
| (49.1) |
| 173.6 |
| (1.8) |
| 2.1 |
| (7.5) |
| (11.0) |
| (11.8) |
| 22.3 |
| (0.07) |
| 0.06 |
| (0.09) |
| - |
| (0.80) |
| (0.25) |
| (3.71) |
| - |
| (0.26) |
| (0.36) |
| (0.25) |
| - |
| (0.67) |
| (0.34) |
| (0.50) |
| - |
| (0.02) |
| 0.02 |
| (0.08) |
| - |
| (0.12) |
| 0.23 |
| 99.8 |
| 99.8 |
| 99.5 |
| - |
| 99.3 |
| 99.3 |
| 99.1 |
| - |
| 98.9 |
| 98.9 |
| 98.7 |
| - |
| 98.5 |
| 98.5 |
| 98.4 |
| - |
| 98.3 |
| 98.3 |
| 98.1 |
| - |
| 98.1 |
| 98.1 |
| 99.8 |
| 100.8 |
| 99.5 |
| - |
| 99.3 |
| 99.3 |
| 99.1 |
| - |
| 98.9 |
| 98.9 |
| 98.7 |
| - |
| 98.5 |
| 98.5 |
| 98.4 |
| - |
| 98.3 |
| 98.8 |
| 98.1 |
| - |
| 98.1 |
| 98.4 |
| 22.8 |
| 13.8 |
| 0.5 |
| (60.6) |
| (5.2) |
| (380.8) |
| (254.2) |
| (5.2) |
| (9.6) |
| (21.7) |
| (97.1) |
| (1.6) |
| (19.6) |
| (27.1) |
| (9.1) |
| 10.5 |
| 9.4 |
| (0.2) |
| (3.9) |
| (11.9) |
| 38.4 |