| (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 | 664.6 | 737.8 | 592.5 | 659.5 | 587.3 | 647.6 | 550.0 | 613.3 | 528.3 | 633.1 | 528.5 | 504.8 | 491.7 | 568.9 | 467.8 | 470.2 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 2,654.4 | 2,577.1 | 2,339.2 | 2,158.1 | 1,806.0 | 939.4 | 524.5 | 1,604.6 | 1,275.1 | 1,184.7 | 1,149.2 | 1,092.1 | 1,041.0 | 954.6 | 986.6 | 952.1 | 770.0 | 872.8 |
| Cost of Revenue | 1,488.5 | 1,441.1 | 1,324.8 | 1,225.5 | 1,037.7 | 620.9 | 472.8 | 957.2 | 771.2 | 733.6 | 722.4 | - | - | - | - | - | - | - |
| Gross Profit | 1,165.8 | 1,136.0 | 1,014.5 | 932.7 | 768.3 | 318.5 | 51.6 | 647.4 | 503.9 | 451.1 | 426.8 | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 508.7 | 487.0 | 490.8 | 453.7 | 327.2 | (58.7) | (303.8) | 267.5 | 214.3 | 185.9 | 215.4 | 162.1 | 153.1 | 76.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 20.0 | 20.3 | 28.0 | 21.4 | 5.8 | 5.7 | 7.3 | 11.8 | 10.5 | 11.8 | 11.5 | 12.4 | 12.1 | 12.3 | 12.3 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 10.1 | 7.3 | 13.8 | (93.7) | 38.8 | 5.0 | 27.1 | 18.5 | 11.7 | (49.2) | 3.4 | (11.9) | (1.5) | (92.7) | (2.0) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 3.98 | 3.94 | 4.54 | 5.39 | 2.34 | (3.21) | (7.59) | 2.82 | 5.16 | 3.44 | 3.12 | 2.18 | 2.38 | 2.22 | (0.56) | 0.21 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 798.8 | 765.1 | 726.5 | 664.9 | 535.8 | 161.7 | (88.7) | 481.4 | 335.1 | 297.9 | 325.3 | 276.4 | 265.4 | 192.7 | 125.9 | 204.8 | ||
| 299.1 |
| 377.4 |
| 306.9 |
| 170.9 |
| 84.2 |
| 126.5 |
| 70.2 |
| 14.7 |
| 313.0 |
| 446.3 |
| 379.8 |
| 407.7 |
| 370.8 |
| 360.6 |
| 292.2 |
| 333.9 |
| 288.4 |
| 345.2 |
| 264.7 |
| 298.8 |
| 276.0 |
| 319.8 |
| 271.7 |
| 296.2 |
| Cost of Revenue | 374.3 | 432.3 | 350.1 | 331.9 | 326.8 | 386.3 | 312.8 | 316.6 | 309.1 | 380.7 | 302.0 | 267.3 | 275.5 | 336.1 | 259.2 | 249.2 | 193.2 | 243.4 | 181.1 | 112.3 | 84.1 | 112.9 | 87.0 | 60.8 | 212.1 | 276.8 | 225.7 | 227.7 | 227.0 | 221.7 | 177.8 | 187.8 | 183.9 | - | 167.2 | 176.4 | - | - | - | - |
| Gross Profit | 290.3 | 305.5 | 242.4 | 327.6 | 260.5 | 261.4 | 237.2 | 296.6 | 219.3 | 252.4 | 226.5 | 237.5 | 216.2 | 232.8 | 208.6 | 221.0 | 106.0 | 134.0 | 125.8 | 58.6 | 0.1 | 13.6 | (16.7) | (46.2) | 100.9 | 169.5 | 154.1 | 180.0 | 143.8 | 138.8 | 114.5 | 146.1 | 104.5 | - | 97.5 | 122.4 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 11.3 | 11.2 | 10.1 | 10.8 | 10.8 | 10.7 | 9.7 | 9.4 | 12.0 | 12.2 | 10.1 | 9.9 | 10.6 | 11.6 | 9.4 | 12.4 | 9.6 | |||||||||||||||||||||||
| Depreciation & Amortization | 75.7 | 74.2 | 73.2 | 67.0 | 63.7 | 60.8 | 59.1 | 58.6 | 57.2 | 56.5 | 58.1 | 48.3 | 48.4 | 47.9 | 48.0 | 56.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 22.4 | 23.1 | 22.3 | 26.2 | 22.8 | 21.8 | 20.1 | 20.4 | 20.8 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 526.8 | 595.0 | 503.8 | 520.1 | 471.2 | 527.1 | 444.1 | 445.2 | 432.0 | 509.2 | 426.6 | 382.6 | 386.1 | 452.6 | 370.8 | 364.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 137.8 | 142.9 | 88.6 | 139.4 | 116.1 | 120.5 | 105.9 | 168.1 | 96.4 | 123.9 | 101.9 | 122.2 | 105.7 | 116.3 | 97.0 | 106.0 | 7.9 | 26.1 | 25.7 | (30.9) | (79.6) | (64.7) | (103.2) | (140.7) | 4.8 | 71.7 | 56.5 | 85.3 | 54.0 | 51.5 | 40.1 | 76.7 | 45.9 | 36.8 | 37.5 | 64.6 | 47.0 | 63.1 | 46.6 | 66.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 5.2 | 4.4 | 4.8 | 5.6 | 5.5 | 6.2 | 7.2 | 7.1 | 7.5 | 7.4 | 6.1 | 5.3 | 2.5 | 1.6 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.4 | 1.5 | 1.5 | 1.9 | 2.4 | 3.0 | 2.9 | 3.0 | 2.9 | 2.3 | 2.7 | 2.8 | 2.8 | 2.9 | 3.0 | 3.0 | 2.9 | 2.4 | 3.0 | 3.0 |
| Interest Expense | 64.1 | 63.6 | 64.9 | 58.5 | 54.3 | 53.8 | 54.5 | 56.6 | 60.4 | 61.1 | 58.5 | 49.2 | 42.5 | 42.4 | 40.1 | 34.0 | 31.9 | 32.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | (10.0) | (0.0) | (0.0) | (0.0) | 0.1 | 0.0 | 0.2 | 0.0 | 0.2 | (12.6) | (2.2) | (2.8) | (2.6) | (2.7) | (3.0) | ||||||||||||||||||||||||
| Other Non-Operating Income | (0.4) | - | 2.2 | (0.2) | (0.1) | - | 2.8 | (0.0) | 0.3 | - | 6.0 | (0.3) | (0.2) | - | 2.1 | (0.3) | 0.4 | |||||||||||||||||||||||
| Pre-Tax Income | 76.3 | 73.4 | 30.3 | 83.7 | 67.2 | 72.5 | 61.3 | 116.9 | 43.3 | 68.8 | 42.9 | 73.7 | 62.6 | 72.4 | 57.6 | 68.6 | (24.9) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 6.9 | (1.1) | (3.6) | 7.8 | 4.2 | 0.2 | 0.9 | 12.2 | 0.5 | (101.0) | 2.2 | 3.5 | 1.6 | 11.0 | 10.2 | 17.6 | (0.1) | (1.7) | 1.1 | 1.6 | 4.0 | 0.0 | 0.1 | 0.2 | 26.8 | 4.7 | 3.5 | 8.2 | 2.0 | 2.0 | 1.9 | 5.7 | 2.2 | (51.2) | 0.5 | 0.9 | 0.6 | 1.0 | 1.8 | 1.4 |
| Net Income From Continuing Ops | 69.4 | 74.5 | 34.0 | 75.9 | 63.0 | 72.3 | 60.4 | 104.7 | 42.8 | 169.9 | 40.8 | 70.1 | 61.0 | 61.4 | 47.5 | 50.9 | (24.8) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 69.4 | 74.5 | 34.0 | 75.9 | 63.0 | 72.3 | 60.4 | 104.7 | 42.8 | 169.9 | 40.8 | 70.1 | 61.0 | 61.4 | 47.5 | 50.9 | (24.8) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 70.5 | 73.8 | 34.9 | 71.8 | 63.0 | 69.1 | 59.0 | 100.8 | 42.8 | 139.3 | 40.8 | 70.1 | 61.0 | 61.4 | 47.5 | 50.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 70.5 | 73.8 | 34.9 | 71.8 | 63.0 | 68.8 | 59.0 | 100.8 | 43.1 | 142.1 | 41.2 | 66.5 | 61.3 | 58.1 | 45.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.12 | - | 0.55 | 1.17 | 1.05 | - | 0.99 | 1.68 | 0.72 | - | 0.69 | 1.18 | 1.11 | - | 0.82 | 0.91 | (0.45) | - | (0.16) | (1.05) | (1.90) | - | (2.14) | (3.16) | (0.85) | - | 0.43 | 0.96 | 0.57 | - | 0.44 | 1.08 | 0.53 | - | 0.47 | 0.92 | 0.64 | - | 0.66 | 1.01 |
| EPS Diluted | 1.03 | - | 0.53 | 1.12 | 1.00 | - | 0.94 | 1.65 | 0.67 | - | 0.64 | 1.15 | 1.02 | - | 0.79 | 0.91 | (0.45) | - | ||||||||||||||||||||||
| Shares Basic | 63.0 | - | 63.0 | 61.4 | 59.9 | - | 59.9 | 59.9 | 59.7 | - | 59.7 | 56.3 | 55.2 | - | 55.2 | 55.2 | 55.1 | - | ||||||||||||||||||||||
| Shares Diluted | 67.7 | - | 67.3 | 65.7 | 63.8 | - | 63.9 | 63.2 | 63.4 | - | 63.6 | 60.5 | 59.3 | - | 59.3 | 55.9 | 55.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 213.5 | 217.1 | 161.8 | 206.4 | 179.8 | 181.3 | 164.9 | 226.6 | 153.6 | 180.4 | 160.0 | 170.5 | 154.0 | 164.2 | 145.0 | 162.7 | 63.9 | 82.4 | 81.8 | 23.7 | (26.2) | (10.8) | (49.3) | (86.7) | 58.1 | 125.0 | 110.5 | 138.9 | 107.0 | 82.7 | 71.1 | 106.7 | 74.6 | 64.9 | 66.1 | 92.3 | 74.6 | 91.1 | 73.3 | 93.4 |
| EBIT | 137.8 | 142.9 | 88.6 | 139.4 | 116.1 | 120.5 | 105.9 | 168.1 | 96.4 | 123.9 | 101.9 | 122.2 | 105.7 | 116.3 | 97.0 | 106.0 | 7.9 | 26.1 | 25.7 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 182.3 | 179.3 | 158.2 | 172.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 43.3 | 42.8 | 41.8 | 42.8 | 43.0 | 38.6 | 28.8 | 36.3 | 30.8 | 31.4 | 26.9 | 28.9 | 27.6 | 26.3 | - | - | - | - |
| Depreciation & Amortization | 290.1 | 278.1 | 235.6 | 211.2 | 208.6 | 220.4 | 215.1 | 213.8 | 120.9 | 112.0 | 109.8 | 114.4 | 112.3 | 116.5 | 130.7 | 125.3 | 105.6 | 116.6 |
| Amortization of Intangibles | - | 15.4 | 7.8 | 6.8 | 22.7 | 40.2 | 40.2 | 40.2 | 0.2 | 0.1 | - | - | - | - | - | 0.0 | 0.0 | 0.1 |
| Other Operating Expenses | 94.0 | 94.4 | 83.2 | 81.0 | 74.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,145.7 | 2,090.0 | 1,848.4 | 1,704.5 | 1,478.8 | 998.0 | 828.3 | 1,337.0 | 1,060.8 | 998.8 | 933.8 | 930.1 | 887.9 | 878.4 | 991.3 | 872.6 | 474.6 | 527.1 |
| (4.8) |
| 79.5 |
| (66.0) |
| 56.8 |
| 12.5 |
| 13.1 |
| 15.1 |
| Interest Expense | 251.1 | 241.3 | 225.4 | 211.4 | 148.4 | 125.3 | 115.8 | 131.6 | 75.0 | 66.1 | 63.9 | 63.9 | 61.4 | 60.9 | 58.6 | 74.7 | 81.4 | 76.6 |
| Income From Equity Investments | - | (10.0) | 0.3 | (17.3) | (11.0) | (9.0) | (6.5) | (1.1) | 125.0 | (4.4) | (2.8) | - | - | 0.0 | 0.1 | 1.1 | 0.6 | (0.0) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | 0.9 | 4.2 | (10.9) | 23.4 | 2.4 | 22.3 | (0.9) | (0.5) | 2.8 |
| Pre-Tax Income | 263.8 | 254.6 | 294.0 | 248.1 | 173.7 | (189.8) | (433.7) | 146.8 | 276.4 | 126.9 | 162.8 | 99.7 | 125.0 | 25.7 | (28.7) | 17.5 | (132.9) | - |
| 7.4 |
| (40.7) |
| 9.7 |
| Net Income From Continuing Ops | 253.7 | 247.3 | 280.2 | 341.8 | 134.9 | (194.8) | (460.8) | 128.3 | 264.7 | 176.1 | 159.4 | 111.5 | 126.5 | 118.5 | (26.6) | 10.1 | (92.2) | 7.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.1) | (0.0) | 0.1 | 3.1 | (7.1) |
| Net Income | 253.7 | 247.3 | 280.2 | 341.8 | 134.9 | (194.8) | (460.8) | 128.3 | 264.7 | 176.1 | 159.4 | 111.5 | 126.5 | 118.4 | (26.6) | 10.2 | (89.1) | (0.0) |
| Net Income Attributable To Parent | 250.9 | 243.4 | 271.6 | 311.2 | 134.9 | (194.8) | (460.8) | 128.3 | 264.7 | 176.1 | 159.4 | 111.5 | 126.5 | 118.4 | (26.6) | 10.2 | (89.1) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 250.9 | 243.4 | 271.6 | 311.2 | 129.0 | (177.0) | (417.4) | 145.8 | 264.7 | 176.1 | 159.4 | 111.5 | 121.0 | 113.5 | (26.6) | 10.2 | (89.1) | (0.0) |
| (1.89) |
| 0.00 |
| EPS Diluted | 3.71 | 3.77 | 4.38 | 5.36 | 2.33 | (3.21) | (7.59) | 2.81 | 5.14 | 3.43 | 3.11 | 2.16 | 2.17 | 1.81 | (0.56) | 0.20 | (1.89) | 0.00 |
| Shares Basic | 63.0 | 61.8 | 59.9 | 57.8 | 55.1 | 55.0 | 55.0 | 51.6 | 51.3 | 51.1 | 51.0 | 51.2 | 50.9 | 51.2 | 47.6 | 48.4 | 47.3 | 42.5 |
| Shares Diluted | 67.7 | 66.0 | 63.6 | 58.1 | 55.4 | 55.0 | 55.0 | 52.0 | 51.5 | 51.4 | 51.3 | 51.6 | 55.9 | 62.8 | 47.6 | 49.8 | 47.3 | 42.7 |
| 39.6 |
| 173.4 |
| EBIT | 508.7 | 487.0 | 490.8 | 453.7 | 327.2 | (58.7) | (303.8) | 267.5 | 214.3 | 185.9 | 215.4 | 162.1 | 153.1 | 76.2 | (4.8) | 79.5 | (66.0) | 56.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 10.4 |
| 9.0 |
| 7.5 |
| 6.1 |
| 7.3 |
| 7.3 |
| 8.1 |
| 9.8 |
| 9.4 |
| 8.1 |
| 9.0 |
| 7.7 |
| 7.2 |
| 7.6 |
| 8.3 |
| 8.6 |
| 7.9 |
| 7.5 |
| 7.4 |
| 4.6 |
| 8.4 |
| 6.9 |
| 56.0 |
| 56.3 |
| 56.1 |
| 54.7 |
| 53.3 |
| 53.9 |
| 53.9 |
| 54.0 |
| 53.3 |
| 53.3 |
| 54.0 |
| 53.6 |
| 53.0 |
| 31.2 |
| 31.0 |
| 30.0 |
| 28.7 |
| 28.1 |
| 28.5 |
| 27.7 |
| 27.6 |
| 27.9 |
| 26.7 |
| 26.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.3 |
| 351.3 |
| 281.2 |
| 201.8 |
| 163.7 |
| 191.2 |
| 173.4 |
| 155.4 |
| 308.3 |
| 374.5 |
| 323.3 |
| 322.4 |
| 316.8 |
| 309.0 |
| 252.1 |
| 257.2 |
| 242.4 |
| 308.4 |
| 227.2 |
| 234.1 |
| 229.1 |
| 256.6 |
| 225.2 |
| 229.3 |
| 32.4 |
| 29.8 |
| 30.8 |
| 28.3 |
| 28.1 |
| 30.0 |
| 29.4 |
| 30.8 |
| 35.3 |
| 33.5 |
| 32.1 |
| 19.4 |
| 19.2 |
| 19.6 |
| 16.7 |
| 16.4 |
| 16.6 |
| 17.2 |
| 15.9 |
| 15.9 |
| 15.9 |
| 16.0 |
| (2.6) |
| (3.1) |
| (2.3) |
| (1.9) |
| (1.6) |
| (1.0) |
| (1.8) |
| (1.8) |
| (1.9) |
| - |
| (0.3) |
| (0.2) |
| - |
| 127.2 |
| (1.0) |
| 1.3 |
| (2.6) |
| (1.8) |
| (0.9) |
| (0.9) |
| (0.8) |
| (0.7) |
| (0.6) |
| (1.1) |
| - |
| 0.1 |
| (0.2) |
| 0.4 |
| - |
| 1.7 |
| (16.8) |
| 0.2 |
| - |
| 1.1 |
| (0.1) |
| (0.1) |
| - |
| 1.9 |
| 0.0 |
| 0.2 |
| 0.9 |
| 1.5 |
| (1.3) |
| (0.1) |
| 1.9 |
| 2.5 |
| (0.1) |
| (7.7) |
| (7.5) |
| (61.4) |
| (113.2) |
| (92.5) |
| (129.8) |
| (187.5) |
| (23.9) |
| 43.2 |
| 24.4 |
| 54.5 |
| 24.6 |
| 161.2 |
| 24.5 |
| 61.2 |
| 29.5 |
| 21.1 |
| 24.4 |
| 48.2 |
| 33.2 |
| 49.1 |
| 35.4 |
| 52.7 |
| (6.0) |
| (8.6) |
| (63.0) |
| (117.1) |
| (92.5) |
| (129.9) |
| (187.7) |
| (50.7) |
| 38.5 |
| 20.9 |
| 46.3 |
| 22.7 |
| 159.2 |
| 22.6 |
| 55.5 |
| 27.3 |
| 72.3 |
| 23.9 |
| 47.3 |
| 32.6 |
| 48.1 |
| 33.6 |
| 51.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.0) |
| (8.6) |
| (63.0) |
| (117.1) |
| (92.5) |
| (129.9) |
| (187.7) |
| (50.7) |
| 38.5 |
| 20.9 |
| 46.3 |
| 22.7 |
| 159.2 |
| 22.6 |
| 55.5 |
| 27.3 |
| 72.3 |
| 23.9 |
| 47.3 |
| 32.6 |
| 48.1 |
| 33.6 |
| 51.3 |
| (24.8) |
| (6.0) |
| (8.6) |
| (63.0) |
| (117.1) |
| (110.9) |
| (129.9) |
| (173.5) |
| (46.5) |
| 27.2 |
| 22.3 |
| 49.4 |
| 29.4 |
| 159.2 |
| 22.6 |
| 55.5 |
| 27.3 |
| 72.3 |
| 23.9 |
| 47.3 |
| 32.6 |
| 48.1 |
| 33.6 |
| 51.3 |
| - |
| - |
| - |
| - |
| - |
| (14.2) |
| (4.2) |
| - |
| (1.5) |
| (3.1) |
| (6.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.3 |
| (24.6) |
| (6.0) |
| (8.5) |
| (57.9) |
| (104.5) |
| (79.7) |
| (117.7) |
| (173.5) |
| (46.5) |
| 44.7 |
| 22.3 |
| 49.4 |
| 29.4 |
| 159.2 |
| 22.6 |
| 55.5 |
| 27.3 |
| 72.3 |
| 23.9 |
| 47.3 |
| 32.6 |
| 48.1 |
| 33.6 |
| 51.3 |
| (0.16) |
| (1.05) |
| (1.90) |
| - |
| (2.14) |
| (3.16) |
| (0.85) |
| - |
| 0.43 |
| 0.95 |
| 0.57 |
| - |
| 0.44 |
| 1.08 |
| 0.53 |
| - |
| 0.46 |
| 0.92 |
| 0.63 |
| - |
| 0.66 |
| 1.00 |
| 55.1 |
| 55.1 |
| 55.0 |
| - |
| 55.0 |
| 55.0 |
| 54.9 |
| - |
| 51.4 |
| 51.4 |
| 51.3 |
| - |
| 51.3 |
| 51.3 |
| 51.2 |
| - |
| 51.2 |
| 51.2 |
| 51.0 |
| - |
| 51.0 |
| 51.0 |
| 55.1 |
| 55.1 |
| 55.0 |
| - |
| 55.0 |
| 55.0 |
| 54.9 |
| - |
| 51.8 |
| 51.8 |
| 51.9 |
| - |
| 51.5 |
| 51.5 |
| 51.5 |
| - |
| 51.4 |
| 51.3 |
| 51.4 |
| - |
| 51.3 |
| 51.2 |
| (30.9) |
| (79.6) |
| (64.7) |
| (103.2) |
| (140.7) |
| 4.8 |
| 71.7 |
| 56.5 |
| 85.3 |
| 54.0 |
| 51.5 |
| 40.1 |
| 76.7 |
| 45.9 |
| 36.8 |
| 37.5 |
| 64.6 |
| 47.0 |
| 63.1 |
| 46.6 |
| 66.9 |