| (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 | 1,389.5 | 1,507.4 | 1,415.4 | 1,373.7 | 1,246.6 | 1,067.6 | 1,082.8 | 1,127.5 | 1,049.0 | 1,021.5 | 1,060.7 | 1,021.8 | 776.3 | 906.6 | 1,070.9 | 861.0 | ||||||||||||||||||||||||
| (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 | 5,685.9 | 5,543.0 | 4,326.9 | 3,880.2 | 3,790.8 | 4,641.8 | 5,318.8 | 4,450.8 | 4,454.7 | 4,757.2 | 4,973.1 | - | - | - | - | - | - | - |
| Cost of Revenue | 5,018.1 | 4,895.5 | 4,129.9 | 3,739.6 | 3,761.1 | 4,175.4 | 4,832.6 | 4,209.1 | 4,000.2 | 4,302.8 | 4,515.9 | - | - | - | - | - | - | - |
| Gross Profit | 667.7 | 647.5 | 197.0 | 140.6 | 29.6 | 466.4 | 486.2 | 241.8 | 454.5 | 454.4 | 457.2 | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 225.8 | 232.0 | (103.8) | (114.6) | (204.8) | 226.8 | 262.3 | (365.0) | 191.9 | 179.5 | 201.9 | 105.4 | 241.7 | 203.8 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | 4.8 | 8.7 | 2.8 | 2.8 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 65.5 | 61.4 | (50.7) | (55.0) | (75.1) | 25.6 | 21.9 | (65.6) | 34.8 | (0.6) | 53.3 | 28.5 | 79.5 | 52.3 | (2.4) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.48 | 1.53 | (3.13) | (3.30) | (4.09) | 1.80 | 2.14 | (7.72) | 1.67 | 2.99 | 1.95 | 0.92 | 2.22 | 1.82 | (5.59) | 1.82 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 274.5 | 281.8 | (50.0) | (69.4) | (140.4) | 345.0 | 369.4 | (300.0) | 239.1 | 231.4 | 269.2 | 147.0 | 295.4 | 263.2 | (160.4) | 216.0 | ||
| 952.2 |
| 1,036.8 |
| 1,178.2 |
| 1,219.2 |
| 1,207.6 |
| 1,349.5 |
| 1,442.1 |
| 1,276.4 |
| 1,250.7 |
| 1,177.7 |
| 1,189.3 |
| 1,125.3 |
| 958.5 |
| 1,183.3 |
| 1,123.1 |
| 1,120.1 |
| 1,028.2 |
| 1,193.1 |
| 1,199.5 |
| 1,247.3 |
| 1,117.4 |
| - |
| - |
| - |
| Cost of Revenue | 1,234.8 | 1,359.6 | 1,246.0 | 1,177.7 | 1,112.2 | 1,077.1 | 1,108.6 | 1,010.4 | 933.7 | 972.6 | 1,009.8 | 956.8 | 800.5 | 943.5 | 1,020.6 | 895.3 | 901.8 | 922.3 | 1,064.2 | 1,091.8 | 1,097.1 | 1,217.1 | 1,317.2 | 1,158.7 | 1,139.6 | 1,240.4 | 1,074.3 | 1,024.3 | 870.0 | 1,025.7 | 1,012.0 | 1,001.4 | 961.1 | - | 1,081.3 | - | - | - | - | - |
| Gross Profit | 154.6 | 147.7 | 169.4 | 196.0 | 134.4 | (9.5) | (25.8) | 117.1 | 115.3 | 48.9 | 50.9 | 65.0 | (24.2) | (36.9) | 50.3 | (34.2) | 50.3 | 114.5 | 114.0 | 127.5 | 110.5 | 132.4 | 124.9 | 117.8 | 111.1 | (62.7) | 115.1 | 100.9 | 88.5 | 157.6 | 111.1 | 118.6 | 67.1 | - | 118.3 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 95.5 | 97.6 | 129.3 | 119.6 | 69.1 | 76.8 | 81.0 | 76.6 | 66.4 | 71.4 | 63.5 | 62.6 | 57.8 | 60.6 | 57.2 | 56.3 | 60.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 11.5 | 12.1 | 12.2 | 12.9 | 12.6 | 12.7 | 13.5 | 14.0 | 13.6 | 13.2 | 11.2 | 10.3 | 10.4 | 10.3 | 15.5 | 18.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 3.8 | 4.7 | 5.5 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 59.2 | 50.1 | 40.1 | 76.4 | 65.3 | (86.2) | (106.8) | 40.5 | 48.8 | (22.5) | (12.6) | 2.4 | (81.9) | (97.4) | (6.9) | (90.6) | (9.9) | 56.3 | 52.1 | 68.8 | 49.7 | 74.4 | 83.0 | 57.7 | 47.2 | (94.1) | 47.9 | (341.7) | 22.9 | 90.7 | 47.3 | 54.8 | (0.9) | 59.3 | 49.1 | 34.0 | 37.0 | 52.1 | 60.9 | 48.8 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 13.4 | 13.5 | 13.5 | 13.6 | 14.4 | 25.5 | 21.2 | 23.1 | 19.3 | 21.3 | 20.3 | 22.0 | 21.5 | 19.9 | 17.0 | 16.2 | 16.5 | 16.6 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 10.7 | 9.2 | 7.5 | 6.2 | 4.7 | 4.2 | 4.5 | 5.8 | 5.3 | 4.8 | 3.0 | 3.1 | 6.4 | 1.6 | 0.4 | 1.0 | 3.7 | |||||||||||||||||||||||
| Pre-Tax Income | 56.5 | 45.8 | 34.0 | 69.0 | 55.7 | (107.5) | (123.5) | 23.2 | 34.8 | (39.0) | (29.9) | (16.6) | (97.0) | (115.7) | (23.5) | (105.7) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 17.0 | 11.4 | 15.2 | 22.0 | 12.9 | (31.3) | (33.9) | 7.3 | 7.3 | (3.0) | (4.1) | 0.2 | (48.1) | (28.1) | 0.6 | (43.7) | (3.9) | (0.7) | 8.7 | 10.6 | 7.0 | 7.2 | 0.0 | 9.6 | 5.1 | (30.5) | 5.6 | (42.9) | 2.2 | 19.8 | 7.4 | 12.0 | (4.3) | (37.7) | 9.1 | 19.9 | 8.1 | 8.4 | 19.1 | 14.4 |
| Net Income From Continuing Ops | 39.5 | 34.4 | 18.8 | 47.1 | 42.7 | (76.2) | (89.6) | 16.0 | 27.5 | (36.1) | (25.8) | (16.8) | (48.9) | (87.7) | (24.1) | (62.0) | (18.8) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 39.5 | 34.4 | 18.8 | 47.1 | 42.7 | (76.2) | (89.6) | 16.0 | 27.5 | (36.1) | (25.8) | (16.8) | (48.9) | (87.7) | (24.1) | (62.0) | (18.8) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 25.7 | 28.8 | 3.6 | 20.0 | 28.0 | (79.4) | (100.9) | 0.8 | 15.8 | (47.5) | (36.9) | (37.5) | (49.2) | (92.9) | (32.5) | (63.0) | ||||||||||||||||||||||||
| Less: Minority Interest | 13.8 | 5.6 | 15.2 | 27.1 | 14.8 | 3.2 | 11.3 | 15.2 | 11.7 | 11.5 | 11.1 | 20.8 | 0.3 | 5.2 | 8.4 | 1.0 | 2.8 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 25.7 | 28.8 | 3.6 | 20.0 | 28.0 | (79.4) | (100.9) | 0.8 | 15.8 | (47.5) | (36.9) | (37.5) | (49.2) | (92.9) | (32.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.49 | - | 0.07 | 0.38 | 0.53 | - | (1.92) | 0.02 | 0.30 | - | (0.71) | (0.72) | (0.95) | - | (0.63) | (1.23) | (0.42) | - | 0.30 | 0.61 | 0.31 | - | 0.72 | 0.37 | 0.35 | - | 0.38 | (6.38) | (0.01) | - | 0.43 | 0.50 | (0.24) | - | 0.47 | 0.61 | 0.28 | - | 0.59 | 0.43 |
| EPS Diluted | 0.48 | - | 0.07 | 0.38 | 0.53 | - | (1.92) | 0.02 | 0.30 | - | (0.71) | (0.72) | (0.95) | - | (0.63) | (1.23) | (0.42) | - | ||||||||||||||||||||||
| Shares Basic | 52.7 | - | 52.7 | 52.7 | 52.5 | - | 52.4 | 52.3 | 52.1 | - | 52.0 | 51.8 | 51.6 | - | 51.4 | 51.3 | 51.1 | - | ||||||||||||||||||||||
| Shares Diluted | 53.8 | - | 53.7 | 53.2 | 53.0 | - | 52.4 | 52.8 | 52.5 | - | 52.0 | 51.8 | 51.6 | - | 51.4 | 51.3 | 51.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 70.7 | 62.2 | 52.3 | 89.3 | 77.9 | (73.6) | (93.3) | 54.5 | 62.4 | (9.2) | (1.3) | 12.7 | (71.5) | (87.1) | 8.6 | (72.3) | 10.3 | 82.3 | 82.2 | 104.0 | 76.6 | 101.8 | 113.9 | 83.7 | 70.0 | (73.6) | 64.2 | (327.1) | 36.6 | 104.4 | 59.7 | 65.8 | 9.3 | 70.8 | 58.8 | 43.8 | 58.0 | 70.4 | 78.3 | 66.0 |
| EBIT | 59.2 | 50.1 | 40.1 | 76.4 | 65.3 | (86.2) | (106.8) | 40.5 | 48.8 | (22.5) | (12.6) | 2.4 | (81.9) | (97.4) | (6.9) | (90.6) | (9.9) | 56.3 | 52.1 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 441.9 | 415.6 | 300.8 | 255.2 | 234.4 | 239.6 | 223.8 | 226.9 | 262.6 | 274.9 | 255.3 | 250.8 | 263.8 | 263.1 | 260.4 | 227.0 | 165.5 | 176.5 |
| Depreciation & Amortization | 48.7 | 49.8 | 53.8 | 45.2 | 64.4 | 118.2 | 107.0 | 65.0 | 47.3 | 51.9 | 67.3 | 41.6 | 53.7 | 59.4 | 61.5 | 47.6 | 31.3 | 21.3 |
| Amortization of Intangibles | 2.2 | 2.2 | 2.2 | 2.2 | 14.5 | 35.5 | 32.2 | 6.2 | 3.5 | 3.5 | 3.5 | 3.7 | 13.5 | 13.1 | 18.3 | 13.1 | 8.1 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (221.8) |
| 168.4 |
| 172.3 |
| 211.5 |
| - |
| - |
| Interest Expense | 54.0 | 55.0 | 89.1 | 85.2 | 69.6 | 69.0 | 76.2 | 67.5 | 63.5 | 69.4 | 59.8 | 45.1 | 46.0 | 45.6 | 44.2 | 35.8 | 10.6 | 7.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 33.6 | 27.5 | 19.9 | 17.2 | 6.7 | 2.0 | (11.9) | 6.7 | 4.3 | 43.9 | 7.0 | 13.6 | (8.2) | (18.6) | (1.9) | 4.4 | (2.3) | 1.1 |
| Pre-Tax Income | 205.4 | 204.5 | (173.0) | (182.6) | (267.7) | 159.8 | 174.3 | (425.8) | 132.6 | 154.0 | 149.1 | 73.8 | 187.4 | 139.6 | (267.8) | 137.0 | 159.5 | 205.1 |
| 50.9 |
| 56.0 |
| 68.1 |
| Net Income From Continuing Ops | 139.9 | 143.1 | (122.3) | (127.6) | (192.6) | 134.2 | 152.3 | (360.2) | 97.8 | 154.5 | 95.8 | 45.3 | 107.9 | 87.3 | (265.4) | 86.1 | 103.5 | 137.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 139.9 | 143.1 | (122.3) | (127.6) | (192.6) | 134.2 | 152.3 | (360.2) | 97.8 | 154.5 | 95.8 | 45.3 | 107.9 | 87.3 | (265.4) | 86.1 | 103.5 | 137.1 |
| Net Income Attributable To Parent | 78.1 | 80.4 | (163.7) | (171.2) | (210.0) | 91.9 | 108.4 | (387.7) | 83.4 | 148.4 | 95.8 | 45.3 | 107.9 | 87.3 | (265.4) | 86.1 | 103.5 | 137.1 |
| Less: Minority Interest | 61.7 | 62.6 | 41.4 | 43.6 | 17.4 | 42.2 | 43.9 | 27.5 | 14.3 | 6.2 | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 78.1 | 80.4 | (163.7) | (171.2) | (210.0) | 91.9 | 108.4 | (387.7) | 83.4 | 148.4 | 95.8 | 45.3 | 107.9 | 87.3 | (265.4) | 86.1 | 103.5 | 137.1 |
| 2.15 |
| 2.82 |
| EPS Diluted | 1.45 | 1.51 | (3.13) | (3.30) | (4.09) | 1.79 | 2.12 | (7.72) | 1.66 | 2.92 | 1.92 | 0.91 | 2.20 | 1.80 | (5.59) | 1.80 | 2.13 | 2.79 |
| Shares Basic | 52.7 | 52.7 | 52.3 | 51.8 | 51.3 | 51.0 | 50.7 | 50.2 | 50.0 | 49.6 | 49.2 | 49.0 | 48.6 | 47.9 | 47.5 | 47.2 | 0.0 | 48.5 |
| Shares Diluted | 53.8 | 53.4 | 52.3 | 51.8 | 51.3 | 51.4 | 51.1 | 50.2 | 50.3 | 50.8 | 49.9 | 49.7 | 49.1 | 48.6 | 47.5 | 47.9 | 0.0 | 49.1 |
| 203.6 |
| 232.8 |
| EBIT | 225.8 | 232.0 | (103.8) | (114.6) | (204.8) | 226.8 | 262.3 | (365.0) | 191.9 | 179.5 | 201.9 | 105.4 | 241.7 | 203.8 | (221.8) | 168.4 | 172.3 | 211.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.2 |
| 61.9 |
| 58.7 |
| 60.8 |
| 58.0 |
| 41.9 |
| 60.1 |
| 63.9 |
| 31.4 |
| 67.1 |
| 62.8 |
| 65.6 |
| 66.9 |
| 63.8 |
| 63.8 |
| 68.0 |
| 71.3 |
| 69.2 |
| 68.8 |
| 65.7 |
| 65.6 |
| 63.7 |
| 60.9 |
| 20.2 |
| 26.0 |
| 30.1 |
| 35.3 |
| 26.9 |
| 27.4 |
| 30.9 |
| 26.0 |
| 22.8 |
| 20.5 |
| 16.2 |
| 14.6 |
| 13.7 |
| 13.7 |
| 12.4 |
| 11.0 |
| 10.2 |
| 11.5 |
| 9.7 |
| 9.8 |
| 21.0 |
| 18.3 |
| 17.3 |
| 17.1 |
| 8.9 |
| 9.3 |
| 10.7 |
| 6.6 |
| 8.2 |
| 9.3 |
| 8.8 |
| 5.8 |
| 3.5 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| 17.9 |
| 17.8 |
| 17.7 |
| 25.6 |
| 16.5 |
| 16.4 |
| 16.2 |
| 17.3 |
| 17.5 |
| 16.4 |
| 16.0 |
| 16.4 |
| 16.0 |
| 15.1 |
| 15.7 |
| 15.6 |
| 22.5 |
| 15.6 |
| 15.1 |
| 15.0 |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| (0.5) |
| 1.4 |
| 0.2 |
| (3.5) |
| (8.0) |
| (0.8) |
| 0.5 |
| 3.7 |
| 1.7 |
| 0.9 |
| 0.4 |
| 0.5 |
| 1.9 |
| 1.1 |
| 0.8 |
| 1.5 |
| 1.0 |
| 41.0 |
| 0.4 |
| 1.8 |
| 2.0 |
| 2.5 |
| (22.7) |
| 40.5 |
| 34.9 |
| 52.2 |
| 32.1 |
| 53.2 |
| 49.4 |
| 40.4 |
| 31.3 |
| (106.7) |
| 32.3 |
| (358.3) |
| 6.9 |
| 75.2 |
| 32.8 |
| 39.9 |
| (15.2) |
| 45.2 |
| 34.4 |
| 52.5 |
| 21.9 |
| 38.7 |
| 47.9 |
| 35.8 |
| 41.2 |
| 26.2 |
| 41.6 |
| 25.1 |
| 46.0 |
| 49.3 |
| 30.9 |
| 26.1 |
| (76.2) |
| 26.7 |
| (315.4) |
| 4.7 |
| 55.4 |
| 25.4 |
| 27.9 |
| (10.9) |
| 82.8 |
| 25.3 |
| 32.6 |
| 13.8 |
| 30.3 |
| 28.8 |
| 21.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.2 |
| 26.2 |
| 41.6 |
| 25.1 |
| 46.0 |
| 49.3 |
| 30.9 |
| 26.1 |
| (76.2) |
| 26.7 |
| (315.4) |
| 4.7 |
| 55.4 |
| 25.4 |
| 27.9 |
| (10.9) |
| 82.8 |
| 25.3 |
| 32.6 |
| 13.8 |
| 30.3 |
| 28.8 |
| 21.4 |
| (21.6) |
| 29.3 |
| 15.4 |
| 31.2 |
| 16.0 |
| 35.5 |
| 36.8 |
| 18.7 |
| 17.4 |
| (86.1) |
| 19.3 |
| (320.5) |
| (0.4) |
| 49.4 |
| 21.3 |
| 24.9 |
| (12.1) |
| 80.9 |
| 23.6 |
| 30.1 |
| 13.8 |
| 30.3 |
| 28.8 |
| 21.4 |
| 11.9 |
| 10.8 |
| 10.4 |
| 9.1 |
| 10.5 |
| 12.5 |
| 12.2 |
| 8.8 |
| 9.9 |
| 7.4 |
| 5.1 |
| 5.1 |
| 6.0 |
| 4.2 |
| 3.0 |
| 1.2 |
| - |
| 1.7 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (63.0) |
| (21.6) |
| 29.3 |
| 15.4 |
| 31.2 |
| 16.0 |
| 35.5 |
| 36.8 |
| 18.7 |
| 17.4 |
| (86.1) |
| 19.3 |
| (320.5) |
| (0.4) |
| 49.4 |
| 21.3 |
| 24.9 |
| (12.1) |
| 80.9 |
| 23.6 |
| 30.1 |
| 13.8 |
| 30.3 |
| 28.8 |
| 21.4 |
| 0.30 |
| 0.61 |
| 0.31 |
| - |
| 0.72 |
| 0.37 |
| 0.34 |
| - |
| 0.38 |
| (6.38) |
| (0.01) |
| - |
| 0.42 |
| 0.49 |
| (0.24) |
| - |
| 0.47 |
| 0.59 |
| 0.27 |
| - |
| 0.57 |
| 0.43 |
| 51.1 |
| 51.0 |
| 50.9 |
| - |
| 50.8 |
| 50.7 |
| 50.3 |
| - |
| 50.3 |
| 50.2 |
| 50.1 |
| - |
| 50.0 |
| 49.9 |
| 49.8 |
| - |
| 49.8 |
| 49.7 |
| 49.3 |
| - |
| 49.2 |
| 49.1 |
| 51.4 |
| 51.4 |
| 51.3 |
| - |
| 51.2 |
| 50.9 |
| 50.8 |
| - |
| 50.6 |
| 50.2 |
| 50.1 |
| - |
| 50.4 |
| 50.4 |
| 49.8 |
| - |
| 50.6 |
| 50.8 |
| 50.9 |
| - |
| 50.1 |
| 49.6 |
| 68.8 |
| 49.7 |
| 74.4 |
| 83.0 |
| 57.7 |
| 47.2 |
| (94.1) |
| 47.9 |
| (341.7) |
| 22.9 |
| 90.7 |
| 47.3 |
| 54.8 |
| (0.9) |
| 59.3 |
| 49.1 |
| 34.0 |
| 37.0 |
| 52.1 |
| 60.9 |
| 48.8 |