| (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 | 454.8 | 425.8 | 447.1 | 420.8 | 332.9 | 335.4 | 337.7 | 364.2 | 377.8 | 394.5 | 330.4 | 415.9 | 476.7 | 482.0 | 459.6 | 375.5 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,748.4 | 1,626.6 | 1,415.0 | 1,617.5 | 1,601.8 | 864.9 | 598.3 | 1,222.4 | 1,721.0 | 1,595.2 | 729.0 | 41,919.0 | 2,337.4 | 1,861.5 | 1,945.0 | 1,809.8 | 1,096.4 | 587.9 |
| Cost of Revenue | 1,344.6 | 1,232.9 | 1,036.6 | 1,089.5 | 1,088.1 | 663.3 | 480.7 | 919.6 | 1,183.0 | 1,050.8 | 607.9 | 986.1 | 1,493.1 | 1,178.4 | 1,105.9 | 992.7 | 606.1 | 393.8 |
| Gross Profit | 403.9 | 393.7 | 378.4 | 528.0 | 513.6 | 201.7 | 117.6 | 302.8 | 538.0 | 544.4 | 121.1 | 40,932.9 | 844.3 | 683.1 | 839.1 | 817.1 | 490.3 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 35.0 | 44.7 | 97.5 | 245.0 | 287.9 | 16.3 | (309.6) | (114.3) | 210.0 | 226.2 | (238.9) | (156.3) | 400.9 | 277.4 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 6.8 | 8.4 | 13.1 | 8.6 | 1.2 | 0.1 | 0.5 | 1.9 | 2.4 | 1.5 | 0.5 | 0.1 | 0.0 | 0.4 | 0.0 | 0.0 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 23.4 | 24.5 | 21.4 | 61.1 | 71.3 | 9.2 | (97.2) | (26.0) | 45.9 | 70.3 | (98.1) | (53.5) | 154.2 | 109.4 | 168.2 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.09 | 0.15 | 0.43 | 0.90 | 1.01 | 0.03 | (1.00) | (0.41) | 0.82 | 0.75 | (0.66) | (0.47) | 1.14 | 0.77 | 1.28 | 1.36 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 203.4 | 205.9 | 230.1 | 353.1 | 371.0 | 89.0 | (214.1) | 56.1 | 373.2 | 389.8 | (21.7) | 114.7 | 631.7 | 490.6 | 657.3 | 662.0 | ||
| 284.6 |
| 268.3 |
| 225.3 |
| 188.8 |
| 182.6 |
| 148.6 |
| 116.6 |
| 89.3 |
| 243.8 |
| 236.0 |
| 293.2 |
| 358.5 |
| 334.7 |
| 376.8 |
| 440.0 |
| 467.9 |
| 436.3 |
| 427.3 |
| 471.0 |
| 398.8 |
| 298.1 |
| 221.0 |
| 175.9 |
| 143.0 |
| Cost of Revenue | 355.6 | 336.6 | 334.7 | 317.7 | 243.9 | 250.2 | 247.5 | 262.3 | 276.6 | 279.4 | 239.1 | 265.8 | 305.3 | 308.6 | 309.8 | 260.9 | 208.8 | 200.6 | 170.6 | 145.8 | 146.2 | 117.9 | 100.9 | 80.0 | 181.9 | 176.9 | 225.2 | 265.1 | 252.4 | 274.4 | 300.9 | 312.1 | 295.6 | 285.7 | 294.8 | 254.0 | 216.2 | 173.0 | 146.6 | 127.0 |
| Gross Profit | 99.2 | 89.2 | 112.4 | 103.1 | 89.0 | 85.1 | 90.1 | 101.9 | 101.2 | 115.1 | 91.3 | 150.1 | 171.4 | 173.5 | 149.8 | 114.6 | 75.8 | 67.6 | 54.7 | 43.0 | 36.4 | 30.8 | 15.7 | 9.3 | 61.8 | 59.1 | 68.0 | 93.4 | 82.3 | 102.3 | 139.0 | 155.8 | 140.7 | 141.6 | 176.2 | 144.8 | 81.9 | 48.0 | 29.3 | 16.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 48.2 | 47.7 | 44.6 | 40.8 | 42.5 | 41.2 | 37.7 | 37.4 | 40.1 | 38.1 | 42.0 | 43.6 | 42.2 | 38.2 | 38.2 | 35.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 42.9 | 39.1 | 44.1 | 42.3 | 35.6 | 35.2 | 35.0 | 32.3 | 30.0 | 29.4 | 28.4 | 26.2 | 24.1 | 22.5 | 20.9 | 20.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 3.2 | 2.1 | 3.6 | 3.0 | 0.6 | 0.3 | 0.6 | 0.4 | 0.5 | (0.2) | 0.5 | 0.2 | 0.2 | - | 0.2 | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2.6 | (4.0) | 20.8 | 15.5 | 12.4 | 10.5 | 19.2 | 35.5 | 32.3 | 49.2 | 22.7 | 82.4 | 90.7 | 112.3 | 92.2 | 60.4 | 23.0 | 20.1 | 8.0 | (1.2) | (10.5) | (21.6) | (31.8) | (37.5) | (218.7) | (27.9) | (92.6) | 8.4 | (2.2) | 19.7 | 54.6 | 75.0 | 60.8 | 60.3 | 97.4 | 67.0 | 1.6 | (32.2) | (56.4) | (75.2) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.8 | 1.7 | 1.7 | 1.6 | 3.4 | 3.3 | 3.5 | 3.3 | 3.0 | 2.6 | 1.5 | 2.7 | 1.9 | 0.7 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.3 | 0.3 | 0.2 | 0.6 | 0.8 | 0.8 | 0.8 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.1 | 0.2 | 0.2 | 0.1 |
| Interest Expense | 0.8 | 0.9 | 0.9 | 1.0 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.7 | 3.4 | 1.0 | 1.2 | 0.9 | 0.4 | 1.0 | 0.7 | 0.8 | 0.8 | 0.8 | 0.6 | 0.8 | 0.6 | (0.1) | 0.1 | 0.5 | |||||||||||||||||||||||
| Pre-Tax Income | 4.3 | 0.1 | 22.6 | 17.3 | 16.5 | 14.0 | 23.5 | 39.4 | 35.8 | 52.6 | 24.9 | 85.6 | 93.2 | 113.6 | 92.3 | 60.4 | 23.4 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 3.5 | 3.2 | 9.6 | 7.2 | 4.5 | 1.3 | 4.7 | 7.0 | 8.4 | 12.3 | 6.5 | 20.6 | 21.7 | 26.6 | 22.9 | 13.5 | 8.3 | 8.0 | 1.9 | 0.0 | (0.7) | (10.4) | (14.6) | (13.9) | (58.4) | (4.1) | (24.2) | 2.6 | (0.3) | 6.5 | 5.5 | 19.5 | 14.4 | 5.7 | 41.0 | 25.5 | (1.8) | (11.5) | (17.3) | (26.7) |
| Net Income From Continuing Ops | 0.9 | (3.1) | 13.0 | 10.1 | 12.0 | 12.8 | 18.8 | 32.4 | 27.5 | 40.3 | 18.3 | 65.0 | 71.5 | 87.0 | 69.3 | 46.9 | 15.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.9 | (3.1) | 13.0 | 10.1 | 12.0 | 12.8 | 18.8 | 32.4 | 27.5 | 40.3 | 18.3 | 65.0 | 71.5 | 87.0 | 69.3 | 46.9 | 15.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.9 | (3.1) | 13.0 | 10.1 | 12.0 | 12.8 | 18.8 | 32.4 | 27.5 | 40.3 | 18.3 | 65.0 | 71.5 | 87.0 | 69.3 | 46.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.5 | (3.5) | 12.5 | 10.1 | 11.8 | 12.5 | 18.5 | 31.9 | 27.0 | 39.6 | 18.0 | 64.0 | 70.4 | 85.8 | 68.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.00 | - | 0.06 | 0.05 | 0.06 | - | 0.09 | 0.15 | 0.13 | - | 0.08 | 0.30 | 0.33 | - | 0.32 | 0.22 | 0.07 | - | 0.02 | - | (0.05) | - | (0.08) | (0.12) | (0.76) | - | (0.33) | 0.03 | 0.00 | - | 0.23 | 0.28 | 0.24 | - | 0.26 | 0.20 | 0.02 | - | (0.18) | (0.23) |
| EPS Diluted | 0.00 | - | 0.06 | 0.05 | 0.06 | - | 0.09 | 0.15 | 0.13 | - | 0.08 | 0.30 | 0.33 | - | 0.32 | 0.22 | 0.07 | - | ||||||||||||||||||||||
| Shares Basic | 213.8 | - | 212.2 | 212.2 | 211.9 | - | 211.2 | 211.2 | 211.7 | - | 212.8 | 212.8 | 213.6 | - | 213.4 | 213.4 | 213.3 | - | ||||||||||||||||||||||
| Shares Diluted | 213.8 | - | 212.2 | 212.2 | 211.9 | - | 211.2 | 211.2 | 211.7 | - | 212.8 | 212.8 | 213.6 | - | 213.4 | 212.4 | 213.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 45.5 | 35.1 | 64.9 | 57.9 | 48.0 | 45.7 | 54.2 | 67.8 | 62.4 | 78.6 | 51.1 | 108.6 | 114.8 | 134.8 | 113.1 | 80.5 | 42.5 | 39.0 | 26.1 | 16.7 | 7.3 | (3.6) | (13.1) | (18.0) | (179.4) | 12.4 | (47.9) | 51.3 | 40.3 | 62.2 | 97.5 | 115.1 | 98.3 | 98.3 | 136.9 | 108.3 | 46.2 | 16.2 | (4.4) | (18.9) |
| EBIT | 2.6 | (4.0) | 20.8 | 15.5 | 12.4 | 10.5 | 19.2 | 35.5 | 32.3 | 49.2 | 22.7 | 82.4 | 90.7 | 112.3 | 92.2 | 60.4 | 23.0 | 20.1 | 8.0 | |||||||||||||||||||||
| 194.1 |
| - |
| - |
| - |
| Selling General & Administrative | 181.3 | 175.6 | 156.4 | 165.9 | 148.6 | 123.6 | 123.7 | 168.1 | 168.2 | 159.2 | 150.7 | 156.6 | 197.1 | 183.1 | 175.7 | 151.3 | 121.8 | 97.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 168.4 | 161.2 | 132.6 | 108.1 | 83.0 | 72.7 | 95.5 | 170.4 | 163.1 | 163.5 | 217.3 | 271.0 | 230.8 | 213.1 | 214.9 | 179.9 | 133.4 | 130.6 |
| Amortization of Intangibles | 11.9 | 9.3 | 1.8 | 0.7 | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 442.4 |
| 482.1 |
| 238.8 |
| (33.1) |
| 0.0 |
| 0.1 |
| Interest Expense | 3.7 | 3.0 | 0.7 | 0.3 | 0.6 | 1.9 | 0.4 | 0.3 | 0.5 | 0.4 | 0.7 | 2.0 | 1.4 | 1.8 | 2.0 | 3.5 | 2.7 | 2.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 6.3 | 6.4 | 2.9 | 3.0 | 1.1 | 2.0 | 0.1 | (0.4) | 9.3 | 5.5 | (0.2) | 5.2 | (0.1) | 0.2 | 2.2 | 0.2 | 1.3 | 1.6 |
| Pre-Tax Income | 44.3 | 56.5 | 112.8 | 256.2 | 289.6 | 16.4 | (309.4) | (113.1) | 221.3 | 232.8 | (239.4) | (153.0) | 399.4 | 276.3 | 442.6 | 478.8 | 237.5 | (33.5) |
| 182.4 |
| 90.8 |
| (10.8) |
| Net Income From Continuing Ops | 20.9 | 32.1 | 91.4 | 195.1 | 218.4 | 7.2 | (212.2) | (87.1) | 175.4 | 162.5 | (141.2) | (99.6) | 245.2 | 166.9 | 274.4 | 296.4 | 146.7 | (22.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 20.9 | 32.1 | 91.4 | 195.1 | 218.4 | 7.2 | (212.2) | (87.1) | 175.4 | 162.5 | (141.2) | (99.6) | 245.2 | 166.9 | 274.4 | 296.4 | 146.7 | (22.7) |
| Net Income Attributable To Parent | 20.9 | 32.1 | 91.4 | 195.1 | 218.4 | 7.2 | (212.2) | (87.1) | 175.4 | 162.5 | (141.2) | (99.6) | 245.2 | 166.9 | 274.4 | 296.4 | 146.7 | (22.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 19.6 | 30.9 | 89.9 | 192.0 | 215.2 | 7.1 | (212.2) | (87.4) | 173.6 | 160.4 | (141.4) | (99.8) | 241.3 | 166.9 | 274.4 | 296.4 | 146.7 | (22.7) |
| 0.67 |
| (0.16) |
| EPS Diluted | 0.09 | 0.15 | 0.43 | 0.90 | 1.01 | 0.03 | (1.00) | (0.41) | 0.82 | 0.75 | (0.66) | (0.47) | 1.14 | 0.77 | 1.27 | 1.35 | 0.67 | (0.16) |
| Shares Basic | 213.8 | 212.2 | 211.4 | 212.9 | 213.3 | 213.0 | 212.5 | 212.2 | 212.7 | 214.3 | 214.2 | 210.3 | 211.2 | 215.5 | 215.2 | 0.2 | 0.2 | - |
| Shares Diluted | 213.8 | 212.2 | 211.4 | 212.9 | 213.3 | - | - | - | - | - | 214.2 | 210.3 | 212.3 | 216.7 | 216.8 | 0.2 | 0.2 | - |
| 372.2 |
| 97.5 |
| EBIT | 35.0 | 44.7 | 97.5 | 245.0 | 287.9 | 16.3 | (309.6) | (114.3) | 210.0 | 226.2 | (238.9) | (156.3) | 400.9 | 277.4 | 442.4 | 482.1 | 238.8 | (33.1) |
| 36.2 |
| 32.1 |
| 31.4 |
| 29.4 |
| 30.6 |
| 26.0 |
| 32.4 |
| 28.8 |
| 36.5 |
| 36.8 |
| 42.6 |
| 43.3 |
| 45.4 |
| 40.0 |
| 41.8 |
| 42.5 |
| 43.8 |
| 42.0 |
| 39.7 |
| 40.3 |
| 37.2 |
| 35.8 |
| 34.9 |
| 36.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 18.9 |
| 18.1 |
| 17.9 |
| 17.8 |
| 18.0 |
| 18.7 |
| 19.6 |
| 39.3 |
| 40.3 |
| 44.7 |
| 42.9 |
| 42.5 |
| 42.6 |
| 43.0 |
| 40.1 |
| 37.5 |
| 38.0 |
| 39.6 |
| 41.3 |
| 44.7 |
| 48.4 |
| 52.0 |
| 56.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 0.1 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| 0.6 |
| 0.5 |
| 1.1 |
| 0.8 |
| (1.5) |
| (0.3) |
| 0.2 |
| (0.9) |
| (0.1) |
| 0.4 |
| (0.5) |
| 0.3 |
| 4.1 |
| 5.4 |
| 2.7 |
| 0.6 |
| 2.0 |
| 0.2 |
| (0.5) |
| 0.1 |
| (0.2) |
| 20.4 |
| 7.2 |
| (0.7) |
| (10.4) |
| (20.6) |
| (31.0) |
| (39.0) |
| (218.8) |
| (27.5) |
| (93.4) |
| 8.8 |
| (1.0) |
| 19.8 |
| 55.5 |
| 79.5 |
| 66.5 |
| 63.4 |
| 98.3 |
| 69.3 |
| 1.8 |
| (32.6) |
| (56.3) |
| (75.4) |
| 12.3 |
| 5.3 |
| (0.7) |
| (9.7) |
| (10.2) |
| (16.4) |
| (25.1) |
| (160.4) |
| (23.4) |
| (69.2) |
| 6.2 |
| (0.7) |
| 13.4 |
| 50.0 |
| 59.9 |
| 52.1 |
| 57.7 |
| 57.3 |
| 43.8 |
| 3.6 |
| (21.1) |
| (38.9) |
| (48.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 5.3 |
| (0.7) |
| (9.7) |
| (10.2) |
| (16.4) |
| (25.1) |
| (160.4) |
| (23.4) |
| (69.2) |
| 6.2 |
| (0.7) |
| 13.4 |
| 50.0 |
| 59.9 |
| 52.1 |
| 57.7 |
| 57.3 |
| 43.8 |
| 3.6 |
| (21.1) |
| (38.9) |
| (48.7) |
| 15.1 |
| 12.3 |
| 5.3 |
| (0.7) |
| (9.7) |
| (10.2) |
| (16.4) |
| (25.1) |
| (160.4) |
| (23.4) |
| (69.2) |
| 6.2 |
| (0.7) |
| 13.4 |
| 50.0 |
| 59.9 |
| 52.1 |
| 57.7 |
| 57.3 |
| 43.8 |
| 3.6 |
| (21.1) |
| (38.9) |
| (48.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.2 |
| 14.9 |
| 12.3 |
| 5.2 |
| (0.7) |
| (9.7) |
| (10.2) |
| (16.4) |
| (25.1) |
| (160.4) |
| (23.4) |
| (69.2) |
| 6.1 |
| (1.0) |
| 13.3 |
| 49.4 |
| 59.3 |
| 51.5 |
| 57.0 |
| 56.6 |
| 43.2 |
| 3.6 |
| (21.3) |
| (38.9) |
| (48.7) |
| 0.02 |
| - |
| (0.05) |
| - |
| (0.08) |
| (0.12) |
| (0.76) |
| - |
| (0.33) |
| 0.03 |
| 0.00 |
| - |
| 0.23 |
| 0.28 |
| 0.24 |
| - |
| 0.26 |
| 0.20 |
| 0.02 |
| - |
| (0.18) |
| (0.23) |
| 213.0 |
| 213.0 |
| 213.0 |
| - |
| 212.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.3 |
| 214.3 |
| 213.0 |
| 213.0 |
| 213.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.3 |
| 214.3 |
| (1.2) |
| (10.5) |
| (21.6) |
| (31.8) |
| (37.5) |
| (218.7) |
| (27.9) |
| (92.6) |
| 8.4 |
| (2.2) |
| 19.7 |
| 54.6 |
| 75.0 |
| 60.8 |
| 60.3 |
| 97.4 |
| 67.0 |
| 1.6 |
| (32.2) |
| (56.4) |
| (75.2) |