| (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 | 13.0 | 20.5 | 27.1 | 33.5 | 42.6 | 34.9 | 61.0 | 87.5 | 94.1 | 31.0 | 144.8 | 138.2 | 138.7 | 65.4 | 138.8 | 140.7 | ||||||||||||||||||||||||
| (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 | 94.0 | 123.6 | 277.5 | 452.6 | 479.2 | 532.9 | 460.3 | 508.0 | 707.3 | 921.6 | 1,005.8 | 1,028.1 | 985.7 | 829.9 | 707.1 | 713.8 | 741.9 | 738.6 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | 321.9 | 368.3 | 499.3 | 657.8 | 713.7 | 734.4 | 704.6 | 590.8 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 4.6 | 3.8 | 31.6 | 4.3 | 0.0 | 0.0 | 11.9 | 18.0 | 20.4 | 28.4 | 37.1 | 29.2 | 15.9 | 23.5 | 15.8 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | (0.6) | (0.2) | 0.8 | 2.0 | 0.8 | 1.6 | 1.1 | 0.7 | 0.9 | 12.4 | 1.8 | 6.3 | 1.9 | 2.7 | 1.1 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 3.35 | 3.36 | 9.81 | 4.85 | 2.95 | 0.51 | 0.08 | 0.33 | 0.43 | (1.48) | 0.20 | (0.27) | 0.25 | (0.14) | (0.21) | (0.20) | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | 492.6 | 533.4 | 741.4 | 1,004.0 | 1,103.2 | 1,136.4 | 1,123.6 | 914.9 | 703.2 | 666.4 | |||
| 134.3 |
| 134.8 |
| 134.4 |
| 135.5 |
| 128.1 |
| 117.9 |
| 105.6 |
| 107.6 |
| 129.3 |
| 125.8 |
| 122.5 |
| 128.7 |
| 131.0 |
| 136.6 |
| 144.1 |
| 211.5 |
| 215.1 |
| 449.4 |
| 227.4 |
| 236.2 |
| 8.6 |
| 240.3 |
| 253.8 |
| 257.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 8.9 | 10.7 | 10.3 | 9.4 | 9.4 | 9.6 | 17.2 | 14.9 | 13.5 | 25.8 | 11.3 | 14.0 | 10.6 | 12.2 | 10.8 | 11.4 | 12.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 5.0 | - | - | - | 13.3 | 13.1 | 34.3 | 40.4 | 43.2 | 46.9 | 52.8 | 58.7 | 54.0 | 51.0 | 51.2 | 51.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 36.3 | 34.3 | 137.0 | 33.5 | 34.5 | 34.9 | 59.8 | 73.1 | 142.8 | 46.3 | 105.6 | 115.5 | 107.9 | 63.5 | 104.7 | 107.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 81.8 | 73.2 | 73.7 | 93.2 | 92.7 | 89.1 | 92.1 | 94.4 | 97.8 | 104.5 | 147.0 | 150.0 | 149.6 | 164.9 | 170.3 | 173.1 | 161.2 | 185.6 | 185.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.2 | 1.3 | 1.4 | 0.7 | 0.4 | 1.8 | 14.0 | 8.5 | 7.3 | 4.3 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 1.4 | 3.4 | 3.6 | 3.5 | 4.4 | 4.6 | 4.5 | 4.5 | 5.0 | 5.1 | 5.0 | 5.3 | 6.0 | 6.8 | 7.2 | 8.4 | 9.3 | 9.3 | 9.4 |
| Interest Expense | 0.0 | 0.6 | 4.0 | 5.3 | 5.5 | 5.4 | 16.7 | 18.4 | 18.9 | 20.0 | 21.1 | 20.9 | 19.9 | 20.4 | 20.1 | 18.9 | 18.3 | 18.7 | ||||||||||||||||||||||
| Income From Equity Investments | (0.2) | (0.3) | (0.5) | (0.1) | 0.0 | (0.3) | 0.3 | 0.1 | 0.0 | 0.1 | 0.5 | 4.6 | 1.4 | 0.4 | 25.9 | 1.4 | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.2 | (9.4) | (3.9) | (6.5) | (6.0) | (5.5) | (34.7) | (20.3) | (15.7) | (10.9) | (21.8) | (21.6) | (20.6) | (19.1) | (20.6) | (20.1) | (18.8) | |||||||||||||||||||||||
| Pre-Tax Income | 0.8 | 133.7 | (6.0) | 46.7 | 3.2 | (5.8) | 334.9 | 230.1 | (32.7) | 161.3 | 48.9 | 5.7 | 15.5 | (1.4) | 66.5 | 60.8 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.2) | (0.7) | 0.2 | 0.2 | 0.1 | 0.0 | 0.2 | 0.3 | 0.3 | 1.2 | 0.2 | 0.4 | 0.2 | (0.0) | 0.3 | 0.4 | 0.3 | 0.5 | 0.2 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | (0.2) | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.4 | (0.0) | 2.5 | 9.3 | 0.5 | 0.2 | 0.7 | 0.4 | 0.2 |
| Net Income From Continuing Ops | 0.9 | 134.4 | (6.2) | 46.5 | 3.1 | (5.8) | 334.7 | 229.8 | (33.0) | 160.1 | 48.6 | 5.4 | 15.3 | (1.4) | 66.2 | 60.4 | 14.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (11.8) | 8.4 | 9.4 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.9 | 134.4 | (6.2) | 46.5 | 3.1 | (5.8) | 323.0 | 238.2 | (23.6) | 196.4 | 48.6 | 5.4 | 15.3 | 28.2 | 66.2 | 60.4 | 14.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.9 | 134.4 | (6.2) | 46.5 | 3.1 | (5.8) | 323.0 | 238.2 | (23.6) | 196.4 | 48.6 | 5.4 | 15.3 | 28.2 | 66.2 | 60.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.9 | 134.4 | (6.2) | 46.5 | 3.1 | (13.2) | 320.2 | 235.5 | (26.3) | 193.6 | 45.9 | 2.6 | 12.5 | 25.4 | 63.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.02 | - | (0.13) | 0.88 | 0.06 | - | 6.09 | 4.49 | (0.51) | - | 0.87 | 0.01 | 0.06 | - | 0.30 | 0.27 | 0.05 | - | 0.12 | 0.06 | 0.05 | - | 0.01 | (0.05) | 0.15 | - | 0.08 | 0.05 | 0.15 | - | (0.09) | (0.07) | (0.34) | - | (0.04) | 0.13 | (0.16) | - | (0.18) | 0.10 |
| EPS Diluted | 0.02 | - | (0.13) | 0.88 | 0.06 | - | 6.07 | 4.45 | (0.51) | - | 0.87 | 0.01 | 0.06 | - | 0.30 | 0.27 | 0.05 | - | ||||||||||||||||||||||
| Shares Basic | 52.5 | - | 52.4 | 52.4 | 52.4 | - | 52.4 | 52.4 | 52.4 | - | 52.3 | 209.3 | 210.0 | - | 213.8 | 213.9 | 212.1 | - | ||||||||||||||||||||||
| Shares Diluted | 52.5 | - | 52.4 | 52.4 | 52.4 | - | 52.6 | 52.8 | 52.4 | - | 52.4 | 209.4 | 210.4 | - | 214.3 | 214.9 | 213.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 127.5 | 114.4 | 114.6 | 136.2 | 134.4 | 129.8 | 132.2 | 137.0 | 143.4 | 154.1 | 219.4 | 224.4 | 229.4 | 250.1 | 260.6 | 264.0 | 260.7 | 281.1 | 283.2 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 825.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 39.3 | 39.8 | 55.2 | 61.7 | 46.6 | 55.1 | 52.9 | 58.4 | 61.6 | 77.0 | 61.1 | 73.4 | 84.5 | 79.6 | 76.4 | 85.2 | 85.6 | 94.4 | 97.7 |
| Depreciation & Amortization | - | 44.8 | 130.9 | 212.5 | 203.5 | 185.8 | 170.7 | 165.1 | 242.1 | 346.2 | 389.5 | 402.0 | 419.1 | 324.1 | 251.1 | 230.3 | 227.3 | 234.0 | 246.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | 92.6 | 109.5 | 57.0 | 17.5 | 8.2 | 6.6 | 7.1 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 241.1 | 239.3 | 310.7 | 375.3 | 380.7 | 400.9 | 367.2 | 366.5 | 581.9 | 1,033.4 | 853.6 | 1,048.1 | 797.6 | 634.3 | 551.3 | 568.2 | 595.5 | - | - |
| 452.1 |
| 436.1 |
| 435.0 |
| 512.3 |
| - |
| 9.8 |
| 7.3 |
| 12.0 |
| 5.2 |
| Interest Expense | 9.8 | 15.3 | 59.5 | 82.0 | 77.7 | 76.4 | 77.6 | 84.7 | 141.3 | 188.6 | 217.6 | 241.7 | 237.1 | 214.4 | 197.6 | 212.8 | 209.6 | 206.9 | 229.2 |
| Income From Equity Investments | (1.0) | (0.8) | 0.1 | 6.6 | 27.9 | 47.3 | 1.5 | 11.5 | 9.4 | 8.8 | 15.7 | (3.1) | 11.0 | 6.8 | 35.3 | 13.7 | 5.6 | (9.7) | 17.7 |
| Other Non-Operating Income | (19.6) | (25.7) | (76.2) | (74.9) | (78.6) | (77.6) | (84.1) | (66.4) | (231.8) | (228.3) | (177.2) | (214.3) | (233.5) | (197.2) | (213.1) | (186.2) | (24.1) | (28.9) | (28.1) |
| Pre-Tax Income | 175.2 | 177.6 | 526.5 | 231.4 | 140.0 | 127.0 | 37.7 | 102.5 | 117.0 | (230.7) | 63.0 | (231.6) | 23.0 | 24.1 | 29.3 | (4.6) | (114.3) | - | - |
| 1.0 |
| 47.9 |
| (8.3) |
| (17.5) |
| Net Income From Continuing Ops | 175.7 | 177.9 | 525.8 | 229.3 | 139.2 | 125.4 | 36.6 | 101.8 | 116.1 | (404.3) | (12.2) | (237.9) | 21.1 | 21.4 | 28.2 | (5.6) | (162.3) | (224.5) | (83.1) |
| Net Income From Discontinued Ops | - | 0.0 | 6.1 | 36.4 | 29.6 | - | - | - | - | - | 0.0 | 0.0 | 89.4 | (31.3) | (59.4) | (20.9) | (86.8) | (188.2) | - |
| Net Income | 175.7 | 177.9 | 531.8 | 265.7 | 168.8 | 125.4 | 36.6 | 101.8 | 116.1 | (243.1) | 61.2 | (70.3) | 113.6 | (9.4) | (25.3) | (19.4) | (247.7) | (403.6) | (83.1) |
| Net Income Attributable To Parent | 175.7 | 177.9 | 531.8 | 265.7 | 168.7 | 124.9 | 35.7 | 100.7 | 114.4 | (241.7) | 60.0 | (72.2) | 117.3 | (10.2) | (25.8) | (15.9) | (209.4) | (356.6) | (71.9) |
| Less: Minority Interest | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 0.9 | 1.1 | 1.7 | (1.4) | 1.2 | 1.9 | (3.7) | 0.8 | 0.5 | (3.5) | (38.4) | 47.0 | (11.1) |
| Less: Preferred Dividends | - | 0.0 | 9.6 | 11.2 | 11.2 | 13.7 | 20.5 | 32.2 | 33.5 | 28.8 | 22.4 | 22.4 | 24.1 | 27.7 | 28.6 | 31.6 | 42.3 | 42.3 | 42.3 |
| Net Income To Common Shareholders | 175.7 | 177.9 | 516.0 | 254.5 | 157.6 | 106.1 | 15.2 | 61.3 | 80.9 | (270.4) | 37.6 | (94.5) | 91.3 | (43.1) | (60.3) | (53.8) | (251.6) | (398.9) | (114.2) |
| (1.03) |
| (2.51) |
| (0.96) |
| EPS Diluted | 3.35 | 3.36 | 9.77 | 4.85 | 2.94 | 0.51 | 0.08 | 0.33 | 0.43 | (1.48) | 0.20 | (0.27) | 0.25 | (0.14) | (0.21) | (0.28) | (1.03) | (2.51) | (0.96) |
| Shares Basic | 52.5 | 52.4 | 52.4 | 52.4 | 53.3 | 208.0 | 193.3 | 183.0 | 184.5 | 183.7 | 182.6 | 360.9 | 358.1 | 326.4 | 291.7 | 270.3 | 244.7 | 158.8 | - |
| Shares Diluted | 52.5 | 52.4 | 52.6 | 52.4 | 53.5 | 209.1 | 193.8 | 183.3 | 184.5 | 183.7 | 182.8 | 360.9 | 358.1 | 326.4 | 291.7 | 271.5 | 244.7 | 158.8 | - |
| 662.3 |
| 746.2 |
| - |
| EBIT | - | - | - | - | - | - | 321.9 | 368.3 | 499.3 | 657.8 | 713.7 | 734.4 | 704.6 | 590.8 | 452.1 | 436.1 | 435.0 | 512.3 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| 11.7 |
| 12.4 |
| 17.4 |
| 14.3 |
| 13.7 |
| 13.5 |
| 11.4 |
| 14.0 |
| 15.3 |
| 14.9 |
| 14.1 |
| 16.3 |
| 15.2 |
| 17.3 |
| 12.8 |
| 9.8 |
| 13.4 |
| 22.8 |
| 31.1 |
| 5.9 |
| 18.8 |
| 18.5 |
| 50.4 |
| 48.3 |
| 44.7 |
| 47.2 |
| 45.6 |
| 45.7 |
| 41.1 |
| 40.9 |
| 43.0 |
| 41.7 |
| 40.7 |
| 40.1 |
| 42.6 |
| 45.6 |
| 49.6 |
| 72.5 |
| 74.4 |
| 79.8 |
| 85.2 |
| 90.3 |
| 90.9 |
| 99.5 |
| 95.5 |
| 97.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 21.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.7 |
| 98.1 |
| 94.1 |
| 98.6 |
| 110.1 |
| 101.3 |
| 87.1 |
| 88.2 |
| 90.5 |
| 88.8 |
| 92.2 |
| 91.5 |
| 93.9 |
| 101.6 |
| 124.2 |
| 172.6 |
| 183.5 |
| 437.5 |
| 177.6 |
| 207.0 |
| 211.2 |
| 190.4 |
| 287.3 |
| 188.1 |
| 19.2 |
| 19.1 |
| 19.4 |
| 19.1 |
| 18.1 |
| 19.8 |
| 20.6 |
| 20.7 |
| 21.2 |
| 21.1 |
| 21.7 |
| 25.4 |
| 27.0 |
| 44.9 |
| 44.0 |
| 41.6 |
| 46.3 |
| 48.9 |
| 51.8 |
| 51.7 |
| 53.9 |
| 54.0 |
| 0.2 |
| 36.2 |
| 1.8 |
| 4.9 |
| 4.4 |
| 0.6 |
| 0.3 |
| (1.5) |
| 2.2 |
| 6.1 |
| 2.6 |
| 1.8 |
| 1.0 |
| (0.3) |
| (2.9) |
| 3.8 |
| 8.8 |
| 6.4 |
| 4.8 |
| (0.7) |
| (1.7) |
| 1.6 |
| (1.5) |
| 1.1 |
| (18.7) |
| (19.7) |
| (19.5) |
| (19.8) |
| (17.9) |
| (14.8) |
| (16.9) |
| (34.5) |
| (15.8) |
| (16.9) |
| (16.7) |
| (17.1) |
| (31.9) |
| (23.4) |
| (76.2) |
| (100.3) |
| (38.3) |
| (103.8) |
| (42.7) |
| (43.4) |
| (42.6) |
| (45.0) |
| (42.5) |
| 14.2 |
| 59.6 |
| 28.4 |
| 22.5 |
| 16.5 |
| (0.8) |
| 7.7 |
| (4.1) |
| 34.9 |
| 24.1 |
| 24.2 |
| 17.8 |
| 36.4 |
| 181.6 |
| (8.5) |
| (2.2) |
| (53.9) |
| (90.7) |
| (33.8) |
| (14.2) |
| (91.9) |
| 82.2 |
| (81.0) |
| 27.9 |
| 59.1 |
| 28.2 |
| 22.0 |
| 16.2 |
| (1.0) |
| 7.4 |
| (4.4) |
| 34.6 |
| 24.3 |
| 23.9 |
| 17.5 |
| 36.1 |
| 221.0 |
| (8.8) |
| (32.1) |
| (63.9) |
| (254.4) |
| (43.1) |
| (14.7) |
| (92.2) |
| 8.1 |
| (81.4) |
| 27.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.1 |
| 28.2 |
| 22.0 |
| 16.2 |
| (1.0) |
| 7.4 |
| (4.4) |
| 34.6 |
| 24.3 |
| 23.9 |
| 17.5 |
| 36.1 |
| 181.3 |
| (8.7) |
| (2.6) |
| (53.9) |
| (220.2) |
| 1.2 |
| 29.9 |
| (54.0) |
| 34.0 |
| (60.1) |
| 41.4 |
| 13.9 |
| 59.0 |
| 28.1 |
| 21.9 |
| 16.0 |
| (1.3) |
| 7.3 |
| (4.6) |
| 34.3 |
| 24.0 |
| 23.6 |
| 17.3 |
| 35.8 |
| 180.8 |
| (8.9) |
| (3.3) |
| (54.2) |
| (218.0) |
| 1.0 |
| 29.6 |
| (54.2) |
| 33.7 |
| (60.4) |
| 41.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.7 |
| 0.3 |
| (2.2) |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 2.8 |
| 2.8 |
| 2.9 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.1 |
| 7.1 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 8.4 |
| 6.4 |
| 5.6 |
| 5.6 |
| 5.6 |
| 5.6 |
| 57.6 |
| 11.1 |
| 56.2 |
| 25.3 |
| 13.8 |
| 10.9 |
| (6.4) |
| 2.2 |
| (9.7) |
| 29.2 |
| 9.7 |
| 15.2 |
| 8.9 |
| 27.4 |
| 172.5 |
| (17.3) |
| (11.7) |
| (62.5) |
| (226.4) |
| (7.4) |
| 23.2 |
| (59.8) |
| 28.1 |
| (66.0) |
| 35.5 |
| 0.12 |
| 0.06 |
| 0.05 |
| - |
| 0.01 |
| (0.05) |
| 0.15 |
| - |
| 0.08 |
| 0.05 |
| 0.15 |
| - |
| (0.09) |
| (0.07) |
| (0.34) |
| - |
| (0.04) |
| 0.13 |
| (0.16) |
| - |
| (0.18) |
| 0.10 |
| 211.0 |
| 211.0 |
| 198.5 |
| - |
| 193.2 |
| 193.2 |
| 193.7 |
| - |
| 180.6 |
| 180.6 |
| 180.5 |
| - |
| 184.7 |
| 184.6 |
| 184.6 |
| - |
| 367.7 |
| 0.2 |
| 366.4 |
| - |
| 365.5 |
| 365.0 |
| 212.2 |
| 211.9 |
| 199.4 |
| - |
| 193.4 |
| 193.2 |
| 193.7 |
| - |
| 181.5 |
| 181.2 |
| 181.1 |
| - |
| 184.7 |
| 184.6 |
| 184.6 |
| - |
| 367.7 |
| 0.2 |
| 366.4 |
| - |
| 365.5 |
| 365.3 |
| - |
| - |
| 81.8 |
| 73.2 |
| 73.7 |
| 93.2 |
| 92.7 |
| 89.1 |
| 92.1 |
| 94.4 |
| 97.8 |
| 104.5 |
| 147.0 |
| 150.0 |
| 149.6 |
| 164.9 |
| 170.3 |
| 173.1 |
| 161.2 |
| 185.6 |
| 185.5 |