| (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 | 1,566.5 | 1,104.8 | 1,161.5 | 1,169.3 | 1,135.7 | 1,007.4 | 1,126.6 | 1,225.5 | 1,239.2 | 1,112.4 | 1,246.7 | 1,343.5 | 1,406.1 | 1,288.2 | 1,543.1 | 1,743.5 | ||||||||||||||||||||||||
| (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 | 5,002.1 | 4,571.3 | 4,598.7 | 5,108.7 | 6,323.6 | 5,675.3 | 3,466.6 | 4,501.6 | 4,408.4 | 3,364.7 | 2,859.7 | 3,167.2 | 3,622.2 | 3,460.3 | 4,024.7 | 4,729.8 | 3,895.5 | 3,066.1 |
| Cost of Revenue | 4,135.5 | 3,789.1 | 3,764.5 | 4,087.1 | 5,013.5 | 4,528.5 | 2,845.5 | 3,673.7 | 3,650.3 | 2,782.2 | 2,289.1 | 2,599.5 | 3,028.4 | 2,843.7 | 3,315.1 | 4,071.0 | 3,355.7 | |
| Gross Profit | 866.6 | 782.2 | 834.2 | 1,021.6 | 1,310.1 | 1,146.8 | 621.1 | 827.9 | 758.1 | 582.5 | 570.6 | 567.7 | 593.8 | 616.6 | 709.6 | 658.8 | 539.8 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (9.9) | (30.8) | 31.5 | 228.1 | 578.7 | 545.2 | 64.6 | 210.8 | 139.2 | 101.1 | 122.1 | 108.6 | 86.4 | 124.6 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (6.3) | (16.1) | (0.1) | 47.3 | 131.4 | 93.7 | (24.8) | 32.5 | 10.3 | (1.3) | 7.2 | 3.7 | (0.7) | (112.3) | (5.5) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (1.09) | (1.76) | (0.26) | 4.17 | 10.41 | 7.67 | (1.73) | 2.19 | 2.84 | 0.46 | 0.55 | (0.02) | (1.01) | 5.99 | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 48.9 | 109.1 | 290.6 | 637.7 | 601.1 | 118.5 | 269.2 | 192.1 | 148.2 | 164.6 | 152.3 | 132.0 | 171.2 | 247.3 | 141.7 | ||
| 1,748.8 |
| 1,533.9 |
| 1,575.1 |
| 1,419.0 |
| 1,147.3 |
| 853.0 |
| 831.5 |
| 771.8 |
| 1,010.3 |
| 961.5 |
| 1,104.4 |
| 1,204.9 |
| 1,230.8 |
| 1,160.0 |
| 1,250.0 |
| 1,057.1 |
| 941.3 |
| 810.6 |
| 864.2 |
| 875.4 |
| 814.5 |
| 682.2 |
| 735.1 |
| 739.8 |
| Cost of Revenue | 1,277.7 | 935.9 | 962.0 | 959.9 | 931.3 | 816.3 | 924.6 | 1,002.0 | 1,021.6 | 865.2 | 997.4 | 1,082.6 | 1,141.9 | 1,125.1 | 1,272.1 | 1,277.6 | 1,338.7 | 1,206.6 | 1,210.5 | 1,162.0 | 949.4 | 699.1 | 675.6 | 656.3 | 814.5 | 781.1 | 900.0 | 993.1 | 999.5 | 960.3 | 1,041.8 | 871.8 | 776.4 | 674.1 | 719.2 | 735.0 | 653.9 | 567.6 | 589.7 | 576.8 |
| Gross Profit | 288.8 | 168.9 | 199.5 | 209.4 | 204.4 | 191.1 | 202.0 | 223.5 | 217.6 | 247.2 | 249.3 | 260.9 | 264.2 | 163.1 | 271.0 | 465.9 | 410.1 | 327.3 | 364.6 | 257.0 | 197.9 | 153.9 | 155.9 | 115.5 | 195.8 | 180.4 | 204.4 | 211.8 | 231.3 | 199.7 | 208.2 | 185.3 | 164.9 | 136.5 | 145.0 | 140.4 | 160.6 | 114.6 | 145.4 | 163.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 265.2 | 203.4 | 200.5 | 203.6 | 202.1 | 188.5 | 196.9 | 199.0 | 216.8 | 203.7 | 193.0 | 202.6 | 194.2 | 190.5 | 186.5 | 182.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 23.4 | - | - | - | 19.2 | - | - | - | 17.4 | - | - | - | 13.7 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 23.2 | (37.9) | (1.0) | 5.8 | 2.3 | 2.6 | 5.3 | 22.8 | 0.8 | 43.5 | 56.3 | 58.3 | 70.0 | (27.4) | 84.5 | 286.8 | 234.8 | 148.3 | 184.4 | 166.1 | 46.4 | 4.8 | 30.3 | (10.6) | 40.1 | 57.4 | 40.0 | 46.1 | 67.3 | 26.9 | 31.5 | 46.4 | 34.4 | 14.8 | 23.3 | 21.8 | 41.2 | 0.1 | 33.8 | 49.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 1.7 | (0.3) | 0.8 | (2.3) | 0.3 | 2.7 | (0.2) | 1.8 | (0.2) | (0.5) | 1.2 | (0.3) | (0.1) | 19.5 | 0.2 | (15.3) | (5.7) | |||||||||||||||||||||||
| Pre-Tax Income | 13.2 | (47.7) | (10.3) | (6.3) | (6.9) | (4.8) | (6.4) | 13.3 | (9.5) | 33.5 | 48.2 | 49.7 | 62.3 | (34.7) | 75.6 | 263.2 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 8.2 | (10.2) | 4.1 | (8.4) | (1.6) | (0.6) | (0.4) | 3.0 | (2.1) | 7.5 | 12.9 | 12.1 | 14.8 | (10.9) | 20.5 | 66.8 | 55.0 | 31.5 | 16.1 | 38.5 | 7.6 | (3.9) | (19.3) | (4.5) | 2.9 | 7.7 | 6.3 | 5.5 | 13.0 | (2.0) | 2.0 | 6.2 | 4.1 | (6.6) | (0.7) | (0.8) | 6.8 | (6.8) | 1.6 | 4.3 |
| Net Income From Continuing Ops | 5.0 | (37.5) | (14.4) | 2.1 | (5.3) | (4.2) | (6.0) | 10.3 | (7.4) | 26.0 | 35.3 | 37.6 | 47.5 | (23.8) | 55.1 | 196.4 | 163.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 5.0 | (37.5) | (14.4) | 2.1 | (5.3) | (4.2) | (6.0) | 10.3 | (7.4) | 26.0 | 35.3 | 37.6 | 47.5 | (23.8) | 55.1 | 196.4 | 163.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 4.5 | (37.9) | (14.8) | 1.9 | (5.6) | (4.3) | (6.6) | 9.9 | (7.6) | 25.8 | 35.0 | 37.6 | 47.3 | (24.1) | 55.1 | 196.4 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | 0.1 | 0.6 | 0.4 | 0.2 | - | 0.3 | - | 0.2 | - | - | - | 0.2 | 0.1 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 4.5 | (37.9) | (14.8) | 1.9 | (5.6) | (4.3) | (6.6) | 9.9 | (7.6) | 25.8 | 35.0 | 37.6 | 47.3 | (24.1) | 55.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.11 | - | (0.46) | 0.06 | (0.18) | - | (0.20) | 0.29 | (0.22) | - | 1.02 | 1.07 | 1.30 | - | 1.49 | 5.20 | 4.26 | - | 1.29 | 2.94 | 0.66 | - | (1.05) | (0.67) | 0.43 | - | 0.27 | 0.43 | 0.79 | - | 2.08 | 0.47 | 0.28 | - | 0.05 | 0.02 | 0.40 | - | 0.23 | 0.17 |
| EPS Diluted | 0.10 | - | (0.46) | 0.06 | (0.18) | - | (0.20) | 0.29 | (0.22) | - | 1.00 | 1.06 | 1.27 | - | 1.46 | 5.10 | 4.17 | - | ||||||||||||||||||||||
| Shares Basic | 42.4 | - | 32.2 | 32.2 | 31.9 | - | 32.7 | 34.2 | 34.0 | - | 34.3 | 35.0 | 36.5 | - | 37.1 | 37.8 | 38.4 | - | ||||||||||||||||||||||
| Shares Diluted | 43.2 | - | 32.2 | 32.4 | 31.9 | - | 32.7 | 34.4 | 34.0 | - | 34.9 | 35.5 | 37.2 | - | 37.8 | 38.5 | 39.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 46.6 | - | - | - | 21.5 | - | - | - | 18.2 | - | - | - | 83.7 | - | - | - | 248.3 | - | - | - | 60.0 | - | - | - | 53.4 | - | - | - | 81.5 | - | - | - | 45.9 | - | - | - | 51.9 | - | - | - |
| EBIT | 23.2 | (37.9) | (1.0) | 5.8 | 2.3 | 2.6 | 5.3 | 22.8 | 0.8 | 43.5 | 56.3 | 58.3 | 70.0 | (27.4) | 84.5 | 286.8 | 234.8 | 148.3 | 184.4 | |||||||||||||||||||||
| 2,610.0 |
| 456.1 |
| - |
| - |
| - |
| Selling General & Administrative | 872.7 | 809.6 | 801.2 | 793.5 | 735.2 | 711.2 | 554.3 | 636.8 | 614.7 | 481.4 | 447.5 | 450.8 | 509.2 | 480.1 | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 79.7 | 77.6 | 62.5 | 59.0 | 55.9 | 53.9 | 58.4 | 52.9 | 47.1 | 42.5 | 43.7 | 45.6 | 46.6 | 47.0 | 43.0 | 38.4 | 36.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | 6.9 | 6.1 | 5.4 | 6.3 | 5.8 | 6.1 | 6.0 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 509.2 | 480.1 | 508.9 | 539.7 | 506.9 | 483.8 |
| 200.3 |
| 98.7 |
| 20.1 |
| (41.7) |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | 107.4 | 110.5 | 126.5 | - | - | - |
| Income From Equity Investments | - | 0.6 | 0.0 | (0.1) | 0.0 | 0.0 | - | - | - | - | - | 0.2 | 0.3 | 0.3 | 0.2 | - | - | - |
| Other Non-Operating Income | (0.1) | (1.5) | 4.1 | 0.3 | (1.3) | (0.9) | 5.3 | (0.6) | 8.6 | 6.6 | (6.1) | (10.4) | (5.9) | (0.2) | (33.5) | 4.6 | (3.2) | (10.1) |
| Pre-Tax Income | (51.1) | (71.2) | (7.4) | 193.7 | 522.9 | 389.1 | (90.1) | 115.2 | 116.7 | 16.7 | 26.1 | 1.9 | (26.9) | 13.9 | 40.3 | (19.8) | (90.6) | (124.7) |
| (11.0) |
| 13.1 |
| 67.5 |
| Net Income From Continuing Ops | (44.8) | (55.1) | (7.3) | 146.4 | 391.5 | 295.4 | (65.3) | 82.7 | 106.4 | 18.0 | 18.9 | (1.8) | (26.2) | 126.2 | 45.8 | (8.8) | (103.7) | (192.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (44.8) | (55.1) | (7.3) | 146.4 | 391.5 | 295.4 | (65.3) | 82.7 | 106.4 | 18.0 | 18.9 | (1.8) | (26.2) | 126.2 | 45.8 | (8.8) | (103.7) | (192.2) |
| Net Income Attributable To Parent | (46.3) | (56.4) | (8.6) | 145.7 | 391.0 | 294.3 | (65.8) | 82.4 | 106.0 | 17.1 | 18.7 | (0.5) | (25.7) | 127.3 | 47.1 | (8.1) | (104.0) | (190.7) |
| Less: Minority Interest | 1.5 | 1.3 | 1.3 | 0.7 | 0.5 | 1.1 | 0.5 | 0.3 | 0.4 | 0.9 | 0.2 | (1.3) | (0.5) | (1.1) | (1.3) | (0.7) | 0.3 | (1.5) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (46.3) | (56.4) | (8.6) | 145.7 | 391.0 | 294.3 | (65.8) | 82.4 | 106.0 | 17.1 | 18.7 | (0.5) | (25.7) | 127.3 | 47.1 | (8.1) | (104.0) | (190.7) |
| - |
| - |
| EPS Diluted | (1.07) | (1.76) | (0.26) | 4.10 | 10.21 | 7.56 | (1.73) | 2.17 | 2.81 | 0.46 | 0.54 | (0.02) | (1.01) | 5.99 | - | - | - | - |
| Shares Basic | 42.4 | 32.1 | 33.2 | 35.0 | 37.6 | 38.4 | 38.0 | 37.7 | 37.3 | 37.2 | 34.3 | 32.1 | 25.4 | 21.2 | - | - | - | - |
| Shares Diluted | 43.2 | 32.1 | 33.2 | 35.6 | 38.3 | 38.9 | 38.0 | 38.0 | 37.7 | 37.3 | 34.4 | 32.1 | 25.4 | 21.2 | - | - | - | - |
| 58.5 |
| (4.8) |
| EBIT | (9.9) | (30.8) | 31.5 | 228.1 | 578.7 | 545.2 | 64.6 | 210.8 | 139.2 | 101.1 | 122.1 | 108.6 | 86.4 | 124.6 | 200.3 | 98.7 | 20.1 | (41.7) |
| 175.3 |
| 180.9 |
| 180.2 |
| 178.3 |
| 171.8 |
| 149.1 |
| 125.4 |
| 124.1 |
| 155.7 |
| 142.9 |
| 165.6 |
| 164.6 |
| 163.7 |
| 171.3 |
| 174.0 |
| 138.9 |
| 130.5 |
| 121.7 |
| 121.7 |
| 118.6 |
| 119.4 |
| 116.0 |
| 109.1 |
| 113.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| 11.5 |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| (0.8) |
| (0.7) |
| 0.3 |
| 4.0 |
| 0.5 |
| (0.1) |
| 0.9 |
| 0.7 |
| (0.3) |
| (0.2) |
| (0.8) |
| (70.3) |
| 74.2 |
| 1.1 |
| 3.6 |
| 2.1 |
| 1.1 |
| 1.0 |
| 2.4 |
| 7.1 |
| (0.2) |
| (18.3) |
| 218.8 |
| 138.0 |
| 66.1 |
| 151.8 |
| 33.2 |
| (20.4) |
| (59.0) |
| (30.0) |
| 19.3 |
| 34.1 |
| 16.5 |
| 22.0 |
| 42.6 |
| (1.3) |
| 79.7 |
| 23.6 |
| 14.7 |
| - |
| 1.2 |
| - |
| 21.8 |
| (15.2) |
| 10.0 |
| 9.7 |
| 106.5 |
| 50.0 |
| 113.3 |
| 25.6 |
| (16.5) |
| (39.7) |
| (25.5) |
| 16.4 |
| 26.4 |
| 10.2 |
| 16.5 |
| 29.6 |
| 0.7 |
| 77.7 |
| 17.4 |
| 10.6 |
| 0.3 |
| 1.9 |
| 0.8 |
| 15.0 |
| (8.4) |
| 8.4 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.5 |
| 50.0 |
| 113.3 |
| 25.6 |
| (16.5) |
| (39.7) |
| (25.5) |
| 16.4 |
| 26.4 |
| 10.2 |
| 16.5 |
| 29.6 |
| 0.7 |
| 77.7 |
| 17.4 |
| 10.6 |
| 0.3 |
| 1.9 |
| 0.8 |
| 15.0 |
| (8.4) |
| 8.4 |
| 5.4 |
| 163.6 |
| 106.4 |
| 49.7 |
| 112.9 |
| 25.3 |
| (16.7) |
| (39.9) |
| (25.6) |
| 16.4 |
| 26.4 |
| 10.1 |
| 16.4 |
| 29.5 |
| 0.6 |
| 77.5 |
| 17.5 |
| 10.4 |
| 0.0 |
| 1.7 |
| 0.6 |
| 14.8 |
| (8.6) |
| 8.2 |
| 5.6 |
| 0.3 |
| 0.4 |
| 0.3 |
| - |
| 0.2 |
| 0.1 |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| (0.1) |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.4 |
| 163.6 |
| 106.4 |
| 49.7 |
| 112.9 |
| 25.3 |
| (16.7) |
| (39.9) |
| (25.6) |
| 16.4 |
| 26.4 |
| 10.1 |
| 16.4 |
| 29.5 |
| 0.6 |
| 77.5 |
| 17.5 |
| 10.4 |
| 0.0 |
| 1.7 |
| 0.6 |
| 14.8 |
| (8.6) |
| 8.2 |
| 5.6 |
| 1.27 |
| 2.91 |
| 0.66 |
| - |
| (1.05) |
| (0.67) |
| 0.43 |
| - |
| 0.27 |
| 0.43 |
| 0.78 |
| - |
| 2.06 |
| 0.46 |
| 0.28 |
| - |
| 0.05 |
| 0.02 |
| 0.40 |
| - |
| 0.23 |
| 0.17 |
| 38.5 |
| 38.5 |
| 38.1 |
| - |
| 38.1 |
| 38.1 |
| 37.8 |
| - |
| 37.8 |
| 37.8 |
| 37.4 |
| - |
| 37.4 |
| 37.3 |
| 37.2 |
| - |
| 37.2 |
| 37.2 |
| 37.1 |
| - |
| 35.8 |
| 32.1 |
| 39.1 |
| 38.7 |
| 38.6 |
| - |
| 38.1 |
| 38.1 |
| 38.2 |
| - |
| 38.0 |
| 37.9 |
| 37.8 |
| - |
| 37.7 |
| 37.6 |
| 37.5 |
| - |
| 37.3 |
| 37.3 |
| 37.3 |
| - |
| 36.0 |
| 32.2 |
| 166.1 |
| 46.4 |
| 4.8 |
| 30.3 |
| (10.6) |
| 40.1 |
| 57.4 |
| 40.0 |
| 46.1 |
| 67.3 |
| 26.9 |
| 31.5 |
| 46.4 |
| 34.4 |
| 14.8 |
| 23.3 |
| 21.8 |
| 41.2 |
| 0.1 |
| 33.8 |
| 49.9 |