| (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 | 1,117.3 | 1,150.8 | 1,176.0 | 1,219.3 | 1,280.5 | 1,162.1 | 1,357.2 | 1,348.2 | 1,510.4 | 1,584.3 | 1,011.5 | 758.9 | 791.8 | 788.5 | 727.5 | 622.2 | ||||||||||||||||||||||||
| (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 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 4,663.4 | 4,826.6 | 5,377.9 | 4,146.5 | 2,647.6 | 1,357.1 | 1,124.2 | 2,470.7 | 3,327.0 | 2,356.7 | 915.9 | 1,891.3 | 3,182.3 | 2,716.0 | 2,723.4 | 2,565.9 | 1,462.9 | 781.9 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | (72.1) | (40.8) | (889.7) | 352.0 | 211.0 | (677.8) | (892.3) | (461.6) | (322.2) | (292.5) | (456.2) | (407.0) | 283.1 | 322.2 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 8.0 | 6.6 | 5.7 | 6.1 | 0.4 | 0.2 | 1.3 | 6.0 | 5.6 | 1.9 | 0.3 | 1.0 | 1.0 | 0.9 | 0.6 | 0.2 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | (14.9) | (9.9) | 9.5 | 61.2 | 13.2 | (62.7) | (127.3) | (104.7) | (46.0) | (333.7) | (177.6) | (148.0) | 91.6 | 108.4 | 176.2 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | (0.31) | (0.24) | (2.44) | 0.88 | 0.72 | (3.36) | (4.27) | (2.10) | (1.47) | 0.03 | (2.18) | (2.00) | 1.12 | 1.29 | 1.96 | 2.08 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 509.4 |
| 466.5 |
| 357.9 |
| 291.8 |
| 240.9 |
| 220.8 |
| 207.1 |
| 250.4 |
| 445.9 |
| 492.3 |
| 598.5 |
| 675.8 |
| 704.2 |
| 795.9 |
| 867.5 |
| 854.4 |
| 809.2 |
| 787.3 |
| 685.0 |
| 579.2 |
| 305.2 |
| 246.9 |
| 206.1 |
| 193.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | 62.1 | 62.0 | 64.1 | 66.9 | 73.1 | 65.7 | 64.6 | 65.0 | 61.0 | 45.1 | 33.3 | 30.6 | 34.6 | 28.5 | 26.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 68.8 | - | - | - | 66.9 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 185.3 | - | - | - | 197.5 | - | - | - | - | - | 188.0 | - | - | - | 121.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 31.8 | 31.6 | 31.7 | 31.9 | 30.8 | 31.5 | 31.1 | 30.9 | 30.5 | 30.2 | 10.1 | 0.4 | 0.8 | 0.3 | 0.3 | 0.4 | ||||||||||||||||||||||||
| Other Operating Expenses | 4.7 | 4.3 | (22.5) | 7.0 | (3.4) | (2.7) | (3.6) | 11.1 | 6.0 | 6.3 | 2.6 | 1.8 | 5.6 | 2.0 | 0.1 | 9.2 | 1.2 | |||||||||||||||||||||||
| Total Operating Expenses | 1,131.6 | 1,151.0 | 1,204.0 | 1,248.8 | 1,263.6 | 1,193.5 | 2,347.9 | 1,303.0 | 1,423.4 | 1,472.6 | 1,001.7 | 654.3 | 665.8 | 671.7 | 651.2 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (14.3) | (0.2) | (28.1) | (29.5) | 16.9 | (31.3) | (990.6) | 45.2 | 87.0 | 111.7 | 9.7 | 104.6 | 126.0 | 116.8 | 76.3 | 36.8 | (18.9) | (360.8) | (90.0) | (109.4) | (117.5) | (124.2) | (114.6) | (159.1) | (494.4) | (82.8) | (307.3) | (48.1) | (23.4) | (210.8) | (80.3) | (9.0) | (22.1) | (21.6) | (38.0) | (140.2) | (92.6) | (113.2) | (123.4) | (124.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 2.8 | 2.4 | 1.5 | 1.3 | 1.5 | 0.9 | 0.7 | 1.9 | 2.2 | 1.5 | 2.1 | 1.2 | 1.2 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.3 | 0.7 | 1.5 | 1.7 | 1.8 | 1.0 | 1.0 | 0.8 | 2.4 | 1.4 | 0.7 | 0.1 | 0.6 | 0.4 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 17.5 | 17.7 | 17.5 | 17.6 | 17.7 | 17.7 | 18.0 | 17.9 | 18.3 | 18.7 | 15.6 | 9.7 | 8.8 | 8.1 | 11.0 | 10.7 | 10.6 | 10.6 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (13.8) | (14.9) | (15.0) | (18.0) | (14.3) | (18.1) | (18.0) | (15.8) | (15.3) | (18.4) | (14.1) | (6.2) | (6.1) | (8.4) | (12.7) | (13.1) | ||||||||||||||||||||||||
| Pre-Tax Income | (28.1) | (15.1) | (43.0) | (47.5) | 2.7 | (49.5) | (1,008.6) | 29.4 | 71.7 | 93.3 | (4.4) | 98.4 | 119.9 | 108.4 | 63.7 | 23.7 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (3.6) | (5.9) | (6.6) | 1.2 | 1.4 | 1.9 | (30.3) | 17.8 | 20.0 | 31.3 | (4.1) | 13.8 | 20.2 | 8.3 | 2.2 | 1.8 | 0.9 | (8.1) | (17.6) | (16.0) | (21.0) | (24.8) | (13.0) | (19.3) | (70.2) | (23.4) | (64.5) | (10.1) | (6.6) | (21.4) | (16.5) | (8.4) | 0.3 | (226.8) | (13.7) | (56.4) | (36.9) | (43.7) | (49.4) | (49.0) |
| Net Income From Continuing Ops | (24.5) | (9.2) | (36.5) | (48.7) | 1.3 | (51.4) | (978.3) | 11.6 | 51.7 | 61.9 | (0.3) | 84.6 | 99.7 | 100.1 | 61.5 | 21.9 | (28.8) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (24.5) | (9.2) | (36.5) | (48.7) | 1.3 | (51.4) | (978.3) | 11.6 | 51.7 | 61.9 | (0.3) | 84.6 | 99.7 | 100.1 | 61.5 | 21.9 | (28.8) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (24.6) | (9.1) | (36.4) | (49.1) | 1.0 | (51.6) | (978.8) | 11.1 | 51.2 | 62.0 | 0.1 | 84.6 | 99.7 | 100.1 | 61.5 | 21.9 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.2 | (0.1) | (0.0) | 0.4 | 0.3 | 0.2 | 0.4 | 0.5 | 0.5 | (0.0) | (0.3) | 0.0 | 0.0 | - | 0.0 | - | - | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (24.6) | (9.1) | (36.4) | (49.1) | 1.0 | (51.6) | (978.8) | 11.1 | 51.2 | 62.0 | 0.1 | 84.6 | 99.7 | 100.1 | 61.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.06) | - | (0.10) | (0.13) | 0.00 | - | (2.50) | 0.03 | 0.13 | - | 0.00 | 0.41 | 0.47 | - | 0.28 | 0.10 | (0.13) | - | (0.44) | (0.55) | (0.57) | - | (0.60) | (0.81) | (2.28) | - | (1.31) | (0.24) | (0.14) | - | (0.34) | (0.05) | (0.16) | - | (0.16) | (0.46) | (0.40) | - | (0.58) | (0.58) |
| EPS Diluted | (0.06) | - | (0.10) | (0.13) | 0.00 | - | (2.50) | 0.03 | 0.13 | - | 0.00 | 0.40 | 0.46 | - | 0.28 | 0.10 | (0.13) | - | ||||||||||||||||||||||
| Shares Basic | 379.6 | - | 382.8 | 385.4 | 386.5 | - | 391.7 | 399.6 | 408.2 | - | 280.2 | 207.8 | 212.1 | - | 216.8 | 216.2 | 215.3 | - | ||||||||||||||||||||||
| Shares Diluted | 379.6 | - | 382.8 | 385.4 | 387.0 | - | 391.7 | 399.6 | 409.8 | - | 282.0 | 209.0 | 215.9 | - | 220.5 | 219.7 | 215.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 171.0 | - | - | - | 214.4 | - | - | - | - | - | 197.7 | - | - | - | 197.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (14.3) | (0.2) | (28.1) | (29.5) | 16.9 | (31.3) | (990.6) | 45.2 | 87.0 | 111.7 | 9.7 | 104.6 | 126.0 | 116.8 | 76.3 | 36.8 | (18.9) | (360.8) | (90.0) | |||||||||||||||||||||
| 2,063.9 |
| 1,986.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | 255.1 | 268.3 | 170.0 | 116.6 | 92.4 | 97.6 | 133.5 | 134.1 | 105.8 | 69.2 | 74.9 | 80.1 | 73.9 | 64.5 | 64.3 | 53.0 | 43.9 | 43.3 | 54.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 127.0 | 126.0 | 124.0 | 41.5 | 1.3 | 24.0 | 19.3 | 17.9 | 18.3 | 24.3 | 3.6 | 3.6 | 3.6 | 4.0 | 4.1 | 4.1 | 1.0 | - | - | - |
| Other Operating Expenses | (6.6) | (14.6) | 10.7 | 16.3 | 12.6 | (0.8) | (7.1) | 2.3 | 17.6 | 32.0 | 14.3 | (1.6) | 15.8 | - | - | - | - | 3.8 | 4.4 | 2.9 |
| Total Operating Expenses | 4,735.5 | 4,867.5 | 6,267.6 | 3,794.5 | 2,436.6 | 2,034.8 | 2,016.5 | 2,932.3 | 3,649.2 | 2,649.2 | 1,372.1 | 2,298.2 | 2,899.2 | 2,393.8 | 2,226.1 | 2,040.3 | 1,262.0 | 830.2 | 1,517.9 | 1,322.8 |
| 497.4 |
| 525.6 |
| 200.9 |
| (48.2) |
| 545.9 |
| 663.3 |
| 1.7 |
| 0.4 |
| 1.6 |
| 2.4 |
| Interest Expense | 70.3 | 70.5 | 72.0 | 52.9 | 40.3 | 42.0 | 40.8 | 75.2 | 51.6 | 37.5 | 40.4 | 36.5 | 29.8 | 28.4 | 22.8 | 15.7 | 12.8 | 4.1 | 0.6 | 2.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (61.7) | (62.2) | (67.2) | (44.9) | (43.2) | (42.0) | (38.8) | (68.8) | (45.2) | (35.3) | (40.0) | (35.5) | (28.8) | (25.8) | (21.7) | (14.9) | (10.2) | (3.3) | 1.4 | 0.5 |
| Pre-Tax Income | (133.7) | (103.0) | (956.9) | 307.1 | 167.9 | (719.8) | (931.0) | (530.4) | (367.4) | (327.8) | (496.2) | (442.4) | 254.3 | 296.4 | 475.7 | 510.7 | 190.8 | (51.6) | 547.4 | 663.8 |
| 187.9 |
| 72.9 |
| (17.6) |
| 193.5 |
| 229.4 |
| Net Income From Continuing Ops | (118.8) | (93.1) | (966.4) | 246.0 | 154.7 | (657.1) | (803.7) | (425.7) | (321.4) | 5.9 | (318.6) | (294.5) | 162.7 | 188.0 | 299.5 | 322.8 | 117.9 | (34.0) | 353.9 | 434.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (118.8) | (93.1) | (966.4) | 246.0 | 154.7 | (654.5) | (803.7) | (425.7) | (321.4) | 5.9 | (318.6) | (294.5) | 162.7 | 188.0 | 299.5 | 322.4 | 116.9 | (38.3) | 347.1 | 438.6 |
| Net Income Attributable To Parent | (119.3) | (93.6) | (968.0) | 246.3 | 154.7 | (654.5) | (803.7) | (425.7) | (321.4) | 5.9 | (318.6) | (294.5) | 162.7 | 188.0 | 299.5 | 322.4 | 116.9 | (38.3) | 347.1 | 438.6 |
| Less: Minority Interest | 0.4 | 0.6 | 1.6 | (0.3) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (119.3) | (93.6) | (968.0) | 246.3 | 154.7 | (654.5) | (803.7) | (425.7) | (321.4) | 5.7 | (318.6) | (291.5) | 161.0 | 186.2 | 296.9 | 322.4 | 116.9 | (38.3) | 347.1 | 438.6 |
| 0.76 |
| (0.25) |
| 2.25 |
| 2.81 |
| EPS Diluted | (0.31) | (0.24) | (2.44) | 0.88 | 0.70 | (3.36) | (4.27) | (2.10) | (1.47) | 0.03 | (2.18) | (2.00) | 1.11 | 1.28 | 1.96 | 2.06 | 0.76 | (0.25) | 2.23 | 2.78 |
| Shares Basic | 379.6 | 383.5 | 397.2 | 279.5 | 215.9 | 0.2 | 0.2 | 0.2 | 218.6 | 198.4 | 146.2 | 145.4 | 144.1 | 144.4 | 151.1 | 153.9 | 152.8 | 152.1 | 153.4 | 154.8 |
| Shares Diluted | 379.6 | 383.5 | 397.2 | 280.1 | 219.5 | 0.2 | 0.2 | 0.2 | 218.6 | 199.9 | 146.2 | 145.4 | 145.4 | 145.3 | 151.7 | 155.3 | 153.3 | 152.1 | 154.4 | 156.6 |
| - |
| - |
| - |
| EBIT | (72.1) | (40.8) | (889.7) | 352.0 | 211.0 | (677.8) | (892.3) | (461.6) | (322.2) | (292.5) | (456.2) | (407.0) | 283.1 | 322.2 | 497.4 | 525.6 | 200.9 | (48.2) | 545.9 | 663.3 |
| 27.5 |
| 24.2 |
| 22.1 |
| 23.6 |
| 22.6 |
| 20.9 |
| 22.4 |
| 24.0 |
| 30.3 |
| 31.8 |
| 34.2 |
| 34.9 |
| 32.6 |
| 32.8 |
| 32.8 |
| 35.7 |
| 32.8 |
| 34.7 |
| 28.8 |
| 23.5 |
| 18.9 |
| 17.5 |
| 16.6 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 14.7 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.4 |
| 5.3 |
| 5.3 |
| 5.3 |
| 5.2 |
| 5.3 |
| 3.7 |
| 3.7 |
| 3.8 |
| 4.2 |
| 4.9 |
| 5.4 |
| 8.1 |
| 6.6 |
| 8.7 |
| 0.9 |
| - |
| 0.9 |
| 0.9 |
| (4.5) |
| 1.2 |
| 2.8 |
| (0.3) |
| (1.1) |
| (0.8) |
| (4.8) |
| (0.5) |
| 2.4 |
| 0.3 |
| (9.1) |
| 8.7 |
| 7.2 |
| 0.8 |
| 7.1 |
| 2.4 |
| 13.5 |
| 3.8 |
| 1.8 |
| 12.9 |
| 4.0 |
| 4.1 |
| 4.8 |
| 585.5 |
| 528.3 |
| 827.3 |
| 447.9 |
| 401.2 |
| 358.5 |
| 345.0 |
| 321.7 |
| 409.5 |
| 940.3 |
| 575.1 |
| 905.8 |
| 723.9 |
| 727.6 |
| 1,006.7 |
| 947.8 |
| 863.4 |
| 831.3 |
| 809.0 |
| 723.0 |
| 719.4 |
| 397.8 |
| 360.1 |
| 329.5 |
| 318.2 |
| 10.7 |
| 10.7 |
| 10.0 |
| 7.3 |
| 11.3 |
| 11.0 |
| 11.2 |
| 28.2 |
| 20.7 |
| 13.3 |
| 13.0 |
| 12.9 |
| 12.4 |
| 12.7 |
| 13.6 |
| 10.5 |
| 9.6 |
| 9.1 |
| 8.3 |
| 8.6 |
| 10.2 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.0) |
| (11.7) |
| (10.6) |
| (9.9) |
| (9.9) |
| (7.2) |
| (10.5) |
| (10.6) |
| (10.5) |
| (26.6) |
| (18.9) |
| (11.5) |
| (11.8) |
| (11.8) |
| (11.3) |
| (10.1) |
| (12.0) |
| (9.7) |
| (9.4) |
| (8.3) |
| (7.8) |
| (8.6) |
| (10.2) |
| (10.6) |
| (27.8) |
| (372.5) |
| (100.6) |
| (119.3) |
| (127.4) |
| (131.4) |
| (125.1) |
| (169.6) |
| (504.9) |
| (109.4) |
| (326.2) |
| (59.6) |
| (35.2) |
| (222.6) |
| (91.6) |
| (19.1) |
| (34.1) |
| (31.4) |
| (47.4) |
| (148.5) |
| (100.5) |
| (121.8) |
| (133.6) |
| (134.9) |
| (364.4) |
| (83.0) |
| (103.3) |
| (106.4) |
| (106.5) |
| (112.1) |
| (150.3) |
| (434.7) |
| (85.9) |
| (261.7) |
| (49.4) |
| (28.6) |
| (201.2) |
| (75.0) |
| (10.7) |
| (34.4) |
| 195.4 |
| (33.8) |
| (92.2) |
| (63.5) |
| (78.1) |
| (84.1) |
| (85.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (361.8) |
| (83.0) |
| (103.3) |
| (106.4) |
| (106.5) |
| (112.1) |
| (150.3) |
| (434.7) |
| (85.9) |
| (261.7) |
| (49.4) |
| (28.6) |
| (201.2) |
| (75.0) |
| (10.7) |
| (34.4) |
| 195.4 |
| (33.8) |
| (92.2) |
| (63.5) |
| (78.1) |
| (84.1) |
| (85.9) |
| (28.8) |
| (361.8) |
| (83.0) |
| (103.3) |
| (106.4) |
| (106.5) |
| (112.1) |
| (150.3) |
| (434.7) |
| (85.9) |
| (261.7) |
| (49.4) |
| (28.6) |
| (201.2) |
| (75.0) |
| (10.7) |
| (34.4) |
| 195.4 |
| (33.8) |
| (92.2) |
| (63.5) |
| (78.1) |
| (84.1) |
| (85.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.9 |
| (28.8) |
| (361.8) |
| (83.0) |
| (103.3) |
| (106.4) |
| (106.5) |
| (112.1) |
| (150.3) |
| (434.7) |
| (85.9) |
| (261.7) |
| (49.4) |
| (28.6) |
| (201.2) |
| (75.0) |
| (10.7) |
| (34.4) |
| 195.2 |
| (33.8) |
| (92.2) |
| (63.5) |
| (79.6) |
| (84.1) |
| (85.0) |
| (0.44) |
| (0.55) |
| (0.57) |
| - |
| (0.60) |
| (0.81) |
| (2.28) |
| - |
| (1.31) |
| (0.24) |
| (0.14) |
| - |
| (0.34) |
| (0.05) |
| (0.16) |
| - |
| (0.16) |
| (0.46) |
| (0.40) |
| - |
| (0.58) |
| (0.58) |
| 189.0 |
| 188.4 |
| 187.7 |
| - |
| 187.3 |
| 186.6 |
| 190.7 |
| - |
| 199.3 |
| 207.5 |
| 211.9 |
| - |
| 218.1 |
| 220.1 |
| 220.8 |
| - |
| 211.9 |
| 201.2 |
| 160.1 |
| - |
| 146.3 |
| 145.9 |
| 189.0 |
| 188.4 |
| 187.7 |
| - |
| 187.3 |
| 186.6 |
| 190.7 |
| - |
| 199.3 |
| 207.5 |
| 211.9 |
| - |
| 218.1 |
| 220.1 |
| 220.8 |
| - |
| 211.9 |
| 201.2 |
| 160.1 |
| - |
| 146.3 |
| 145.9 |
| (109.4) |
| (117.5) |
| (124.2) |
| (114.6) |
| (159.1) |
| (494.4) |
| (82.8) |
| (307.3) |
| (48.1) |
| (23.4) |
| (210.8) |
| (80.3) |
| (9.0) |
| (22.1) |
| (21.6) |
| (38.0) |
| (140.2) |
| (92.6) |
| (113.2) |
| (123.4) |
| (124.3) |