| (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 | 760.0 | 730.0 | 699.0 | 731.0 | 738.0 | 676.0 | 804.0 | 820.0 | 774.0 | 686.0 | 662.0 | 794.0 | 708.0 | 649.0 | 895.0 | 945.0 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 2,920.0 | 2,898.0 | 3,074.0 | 2,850.0 | 3,454.0 | 3,572.0 | 2,758.0 | 2,642.0 | 1,819.0 | 1,698.0 | 1,309.0 | 1,510.0 | 1,737.0 | 1,922.0 | 1,832.0 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | 1,321.0 | 1,309.0 | 1,176.0 | 1,491.0 | 1,530.0 | 1,732.0 | 1,568.0 | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | 498.0 | 389.0 | 133.0 | 19.0 | 207.0 | 190.0 | 264.0 | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | 15.0 | 14.0 | 12.0 | 12.0 | 13.0 | 12.0 | 17.0 | 11.0 | 8.0 | 9.0 | 11.0 | 11.0 | 10.0 | 9.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (233.0) | (253.0) | 219.0 | 186.0 | 458.0 | 577.0 | 271.0 | 95.0 | 200.0 | 141.0 | (53.0) | (201.0) | 0.0 | 3.0 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 6.0 | 6.0 | 10.0 | 18.0 | 9.0 | 7.0 | 8.0 | 18.0 | 33.0 | 10.0 | 3.0 | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 10.0 | 15.0 | 127.0 | 363.0 | (192.0) | 71.0 | (881.0) | 14.0 | 13.0 | 6.0 | (125.0) | 23.0 | 268.0 | 29.0 | (125.0) | ||
| Per Share | |||||||||||||||||
| EPS Basic | (2.91) | (2.97) | (0.31) | (2.02) | 3.21 | 1.88 | 6.76 | (0.78) | (0.06) | - | - | (2.75) | (3.74) | (1.11) | 11.37 | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 73.0 | 49.0 | 504.0 | 461.0 | 727.0 | 874.0 | 575.0 | 375.0 | 395.0 | 323.0 | 124.0 | 52.0 | 295.0 | 336.0 | 236.0 | - | |
| 965.0 |
| 810.0 |
| 870.0 |
| 927.0 |
| 965.0 |
| 783.0 |
| 675.0 |
| 578.0 |
| 722.0 |
| 693.0 |
| 768.0 |
| 791.0 |
| 390.0 |
| 429.0 |
| 456.0 |
| 492.0 |
| 442.0 |
| 464.0 |
| 435.0 |
| 421.0 |
| 378.0 |
| (44.0) |
| 339.0 |
| 538.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 547.0 | - | 635.0 | 672.0 | 307.0 | 311.0 | 335.0 | 348.0 | 327.0 | 339.0 | 329.0 | 326.0 | 315.0 | (49.0) | 291.0 | 479.0 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 175.0 | - | 133.0 | 119.0 | 83.0 | 118.0 | 121.0 | 144.0 | 115.0 | 125.0 | 106.0 | 95.0 | 63.0 | 5.0 | 48.0 | 59.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 71.0 | 74.0 | 70.0 | 72.0 | 74.0 | 69.0 | 74.0 | 74.0 | 79.0 | 70.0 | 62.0 | 73.0 | 71.0 | 69.0 | 69.0 | 73.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 75.0 | 119.0 | 57.0 | 55.0 | 71.0 | 103.0 | 53.0 | 57.0 | 72.0 | 98.0 | 53.0 | 53.0 | 71.0 | 98.0 | 51.0 | 52.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 8.0 | 11.0 | 10.0 | 10.0 | 9.0 | 8.0 | 9.0 | 7.0 | 8.0 | 8.0 | 7.0 | 8.0 | 8.0 | 8.0 | 7.0 | 8.0 | 8.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (41.0) | (114.0) | (43.0) | (35.0) | (61.0) | 48.0 | 54.0 | 76.0 | 41.0 | 8.0 | 32.0 | 84.0 | 62.0 | 36.0 | 163.0 | 190.0 | 69.0 | 190.0 | 168.0 | 150.0 | 69.0 | 94.0 | 49.0 | 49.0 | 79.0 | 44.0 | 48.0 | (13.0) | 16.0 | 68.0 | 53.0 | 65.0 | 14.0 | 65.0 | 47.0 | 32.0 | (3.0) | (31.0) | 0.0 | 9.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 2.0 | 2.0 | 1.0 | 1.0 | 2.0 | 1.0 | 3.0 | 2.0 | 4.0 | 8.0 | 4.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.0 | 2.0 | 2.0 | 2.0 | 1.0 | 2.0 | 3.0 | 2.0 | 4.0 | 3.0 | 9.0 | 10.0 | 8.0 | 7.0 | 8.0 | 5.0 | 3.0 | 1.0 | 1.0 | - | - | - |
| Interest Expense | 53.0 | 54.0 | 48.0 | 45.0 | 42.0 | 41.0 | 42.0 | 42.0 | 42.0 | 45.0 | 42.0 | 38.0 | 33.0 | 33.0 | 32.0 | 28.0 | 32.0 | 52.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (12.0) | (13.0) | (2.0) | (2.0) | (5.0) | 7.0 | (11.0) | 19.0 | (1.0) | (3.0) | 0.0 | 4.0 | 2.0 | (25.0) | 8.0 | 8.0 | (4.0) | |||||||||||||||||||||||
| Pre-Tax Income | (104.0) | (179.0) | (92.0) | (81.0) | (106.0) | 15.0 | 1.0 | 55.0 | 2.0 | (32.0) | (6.0) | 53.0 | 34.0 | (19.0) | 141.0 | 152.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | (2.0) | 8.0 | 4.0 | 5.0 | 45.0 | 26.0 | 45.0 | 11.0 | 24.0 | 8.0 | 322.0 | 9.0 | (5.0) | 18.0 | (223.0) | 18.0 | 5.0 | 28.0 | 20.0 | 18.0 | (5.0) | (893.0) | 10.0 | 7.0 | 4.0 | 12.0 | (4.0) | 2.0 | 29.0 | 6.0 | (27.0) | 5.0 | (2.0) | 11.0 | 0.0 | (3.0) | (153.0) | 6.0 | 10.0 |
| Net Income From Continuing Ops | (104.0) | (177.0) | (100.0) | (85.0) | (111.0) | (30.0) | (25.0) | 10.0 | (9.0) | (56.0) | (14.0) | (269.0) | 25.0 | (14.0) | 123.0 | 375.0 | 16.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (104.0) | (177.0) | (100.0) | (85.0) | (111.0) | (30.0) | (25.0) | 10.0 | (9.0) | (56.0) | (14.0) | (269.0) | 25.0 | (14.0) | 123.0 | 375.0 | 16.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (103.0) | (176.0) | (99.0) | (84.0) | (111.0) | (30.0) | (25.0) | 16.0 | (9.0) | (56.0) | (14.0) | (269.0) | 23.0 | (15.0) | 121.0 | 375.0 | ||||||||||||||||||||||||
| Less: Minority Interest | (1.0) | (1.0) | (1.0) | (1.0) | 0.0 | 0.0 | 0.0 | (6.0) | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 1.0 | 2.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (103.0) | (176.0) | (99.0) | (84.0) | (111.0) | (30.0) | (25.0) | 16.0 | (9.0) | (56.0) | (14.0) | (269.0) | 23.0 | (15.0) | 121.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.65) | - | (0.63) | (0.53) | (0.70) | - | (0.16) | 0.10 | (0.06) | - | (0.09) | (1.72) | 0.15 | - | 0.78 | 2.40 | 0.10 | - | 0.72 | 0.47 | 0.10 | - | 6.24 | (0.03) | 0.23 | - | (0.09) | (0.41) | (0.27) | - | 0.05 | 0.30 | - | - | (2.07) | 0.02 | - | - | - | - |
| EPS Diluted | (0.65) | - | (0.63) | (0.53) | (0.70) | - | (0.16) | 0.10 | (0.06) | - | (0.09) | (1.72) | 0.15 | - | 0.77 | 2.37 | 0.10 | - | ||||||||||||||||||||||
| Shares Basic | 158.9 | - | 158.6 | 158.6 | 158.1 | - | 158.1 | 158.1 | 157.3 | - | 156.8 | 156.8 | 155.2 | - | 154.5 | 155.9 | 154.6 | - | ||||||||||||||||||||||
| Shares Diluted | 158.9 | - | 158.6 | 158.6 | 158.1 | - | 158.1 | 159.3 | 157.3 | - | 156.8 | 156.8 | 156.6 | - | 156.9 | 158.4 | 159.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 34.0 | 5.0 | 14.0 | 20.0 | 10.0 | 151.0 | 107.0 | 133.0 | 113.0 | 106.0 | 85.0 | 137.0 | 133.0 | 134.0 | 214.0 | 242.0 | 137.0 | 294.0 | 223.0 | 204.0 | 153.0 | 217.0 | 106.0 | 102.0 | 150.0 | 174.0 | 92.0 | 46.0 | 63.0 | 150.0 | 86.0 | 97.0 | 62.0 | 140.0 | 77.0 | 64.0 | 42.0 | 18.0 | 30.0 | 52.0 |
| EBIT | (41.0) | (114.0) | (43.0) | (35.0) | (61.0) | 48.0 | 54.0 | 76.0 | 41.0 | 8.0 | 32.0 | 84.0 | 62.0 | 36.0 | 163.0 | 190.0 | 69.0 | 190.0 | 168.0 | |||||||||||||||||||||
| 9.0 |
| 6.0 |
| Selling General & Administrative | 287.0 | 290.0 | 296.0 | 276.0 | 289.0 | 318.0 | 347.0 | 347.0 | 267.0 | 249.0 | 185.0 | 199.0 | 192.0 | 187.0 | 239.0 | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 306.0 | 302.0 | 285.0 | 275.0 | 269.0 | 297.0 | 304.0 | 280.0 | 195.0 | 182.0 | 177.0 | 253.0 | 295.0 | 333.0 | 211.0 | - | - |
| Amortization of Intangibles | 39.0 | 40.0 | 32.0 | 31.0 | 31.0 | 33.0 | 33.0 | 30.0 | 26.0 | 25.0 | 25.0 | 26.0 | 27.0 | 27.0 | 25.0 | 22.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 25.0 |
| - |
| - |
| - |
| Interest Expense | 200.0 | 189.0 | 167.0 | 158.0 | 125.0 | 157.0 | 189.0 | 201.0 | 193.0 | 188.0 | 185.0 | 160.0 | 124.0 | 122.0 | 53.0 | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (29.0) | (22.0) | 14.0 | 3.0 | (13.0) | 12.0 | 26.0 | 3.0 | 33.0 | (22.0) | (33.0) | 28.0 | 27.0 | 46.0 | (7.0) | - | - |
| Pre-Tax Income | (456.0) | (458.0) | 73.0 | 49.0 | 308.0 | 374.0 | 114.0 | (88.0) | 43.0 | (87.0) | (264.0) | (349.0) | (149.0) | (61.0) | 1,008.0 | - | - |
| - |
| - |
| Net Income From Continuing Ops | (466.0) | (473.0) | (54.0) | (314.0) | 500.0 | 303.0 | 995.0 | (102.0) | 30.0 | (93.0) | (139.0) | (372.0) | (417.0) | (90.0) | 1,133.0 | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | 0.0 | 5.0 | 0.0 | (179.0) | 79.0 | 55.0 | - | - | - | - | - |
| Net Income | (466.0) | (473.0) | (54.0) | (314.0) | 500.0 | 303.0 | 995.0 | (97.0) | 30.0 | (272.0) | (60.0) | (317.0) | (417.0) | (90.0) | 1,133.0 | - | - |
| Net Income Attributable To Parent | (462.0) | (470.0) | (48.0) | (316.0) | 497.0 | 286.0 | 969.0 | (109.0) | (7.0) | (285.0) | (61.0) | (329.0) | (427.0) | (126.0) | 1,134.0 | - | - |
| Less: Minority Interest | (4.0) | (3.0) | (6.0) | 2.0 | 3.0 | 17.0 | 26.0 | 12.0 | 37.0 | 13.0 | 1.0 | 12.0 | 10.0 | 36.0 | (1.0) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (462.0) | (470.0) | (48.0) | (316.0) | 497.0 | 286.0 | 969.0 | (109.0) | (7.0) | (285.0) | (61.0) | (329.0) | (427.0) | (126.0) | 1,125.0 | - | - |
| - |
| EPS Diluted | (2.91) | (2.97) | (0.31) | (2.02) | 3.16 | 1.81 | 6.69 | (0.78) | (0.06) | - | - | - | (3.74) | (1.11) | 11.10 | - | - |
| Shares Basic | 158.9 | 158.5 | 157.8 | 156.4 | 154.9 | 152.1 | 143.4 | 139.9 | 122.9 | - | - | - | 114.3 | 113.4 | 99.0 | - | - |
| Shares Diluted | 158.9 | 158.5 | 157.8 | 156.4 | 157.1 | 157.9 | 144.9 | 139.9 | 122.9 | - | - | - | 114.3 | 113.4 | 101.4 | - | - |
| - |
| EBIT | (233.0) | (253.0) | 219.0 | 186.0 | 458.0 | 577.0 | 271.0 | 95.0 | 200.0 | 141.0 | (53.0) | (201.0) | 0.0 | 3.0 | 25.0 | - | - |
| 78.0 |
| 87.0 |
| 76.0 |
| 77.0 |
| 78.0 |
| 84.0 |
| 89.0 |
| 80.0 |
| 94.0 |
| 95.0 |
| 82.0 |
| 103.0 |
| 67.0 |
| 50.0 |
| 62.0 |
| 79.0 |
| 76.0 |
| 60.0 |
| 59.0 |
| 63.0 |
| 67.0 |
| 37.0 |
| 47.0 |
| 51.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| 104.0 |
| 55.0 |
| 54.0 |
| 84.0 |
| 123.0 |
| 57.0 |
| 53.0 |
| 71.0 |
| 130.0 |
| 44.0 |
| 59.0 |
| 47.0 |
| 82.0 |
| 33.0 |
| 32.0 |
| 48.0 |
| 75.0 |
| 30.0 |
| 32.0 |
| 45.0 |
| 49.0 |
| 30.0 |
| 43.0 |
| 9.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 9.0 |
| 8.0 |
| 7.0 |
| 9.0 |
| 7.0 |
| 9.0 |
| 8.0 |
| 6.0 |
| 6.0 |
| 7.0 |
| 7.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 7.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.0 |
| 36.0 |
| 32.0 |
| 49.0 |
| 48.0 |
| 47.0 |
| 45.0 |
| 47.0 |
| 51.0 |
| 54.0 |
| 49.0 |
| 49.0 |
| 47.0 |
| 48.0 |
| 49.0 |
| 48.0 |
| 47.0 |
| 47.0 |
| 46.0 |
| 55.0 |
| 43.0 |
| 43.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 12.0 |
| 4.0 |
| (4.0) |
| 7.0 |
| 7.0 |
| 2.0 |
| 10.0 |
| 1.0 |
| (1.0) |
| 5.0 |
| (2.0) |
| 6.0 |
| 7.0 |
| 29.0 |
| (9.0) |
| (19.0) |
| 8.0 |
| (3.0) |
| (8.0) |
| (11.0) |
| (10.0) |
| (3.0) |
| 34.0 |
| 102.0 |
| 141.0 |
| 97.0 |
| 34.0 |
| 52.0 |
| 9.0 |
| 6.0 |
| 47.0 |
| (1.0) |
| 0.0 |
| (59.0) |
| (28.0) |
| 35.0 |
| 21.0 |
| 23.0 |
| (36.0) |
| 3.0 |
| (17.0) |
| (17.0) |
| (56.0) |
| (86.0) |
| (56.0) |
| (40.0) |
| 97.0 |
| 113.0 |
| 77.0 |
| 16.0 |
| 57.0 |
| 902.0 |
| (4.0) |
| 40.0 |
| (5.0) |
| (12.0) |
| (55.0) |
| (30.0) |
| 6.0 |
| 15.0 |
| 50.0 |
| (41.0) |
| 5.0 |
| (28.0) |
| (17.0) |
| (53.0) |
| 67.0 |
| (62.0) |
| (50.0) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 6.0 |
| (1.0) |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (3.0) |
| (213.0) |
| 22.0 |
| 15.0 |
| - |
| 23.0 |
| - |
| 97.0 |
| 113.0 |
| 77.0 |
| 16.0 |
| 57.0 |
| 902.0 |
| (4.0) |
| 40.0 |
| (5.0) |
| (6.0) |
| (56.0) |
| (30.0) |
| 6.0 |
| 15.0 |
| 50.0 |
| (41.0) |
| 2.0 |
| (241.0) |
| 5.0 |
| (38.0) |
| 123.0 |
| (39.0) |
| (50.0) |
| 16.0 |
| 86.0 |
| 111.0 |
| 73.0 |
| 16.0 |
| 45.0 |
| 896.0 |
| (4.0) |
| 32.0 |
| 0.0 |
| (13.0) |
| (62.0) |
| (34.0) |
| (5.0) |
| 6.0 |
| 36.0 |
| (44.0) |
| 0.0 |
| (247.0) |
| 3.0 |
| (41.0) |
| 121.0 |
| (37.0) |
| (52.0) |
| 11.0 |
| 2.0 |
| 4.0 |
| 0.0 |
| 12.0 |
| 6.0 |
| 0.0 |
| 8.0 |
| (5.0) |
| 7.0 |
| 6.0 |
| 4.0 |
| 11.0 |
| 9.0 |
| 14.0 |
| 3.0 |
| 2.0 |
| 6.0 |
| 2.0 |
| 3.0 |
| 2.0 |
| (2.0) |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 375.0 |
| 16.0 |
| 86.0 |
| 111.0 |
| 73.0 |
| 16.0 |
| 45.0 |
| 896.0 |
| (4.0) |
| 32.0 |
| 0.0 |
| (13.0) |
| (62.0) |
| (34.0) |
| (5.0) |
| 6.0 |
| 36.0 |
| (44.0) |
| 0.0 |
| (247.0) |
| 3.0 |
| (41.0) |
| 121.0 |
| (37.0) |
| (52.0) |
| 0.70 |
| 0.46 |
| 0.10 |
| - |
| 6.18 |
| (0.03) |
| 0.22 |
| - |
| (0.09) |
| (0.41) |
| (0.27) |
| - |
| 0.05 |
| 0.29 |
| - |
| - |
| (2.07) |
| 0.02 |
| - |
| - |
| - |
| - |
| 153.8 |
| 153.6 |
| 154.6 |
| - |
| 143.6 |
| 143.5 |
| 142.7 |
| - |
| 142.3 |
| 150.7 |
| 124.3 |
| - |
| 123.1 |
| 123.1 |
| - |
| - |
| 119.4 |
| 119.2 |
| - |
| - |
| - |
| 116.2 |
| 159.0 |
| 159.0 |
| 159.6 |
| - |
| 145.1 |
| 143.5 |
| 143.6 |
| - |
| 142.3 |
| 150.7 |
| 124.3 |
| - |
| 126.3 |
| 126.7 |
| - |
| - |
| 119.4 |
| 124.3 |
| - |
| - |
| - |
| 116.2 |
| 150.0 |
| 69.0 |
| 94.0 |
| 49.0 |
| 49.0 |
| 79.0 |
| 44.0 |
| 48.0 |
| (13.0) |
| 16.0 |
| 68.0 |
| 53.0 |
| 65.0 |
| 14.0 |
| 65.0 |
| 47.0 |
| 32.0 |
| (3.0) |
| (31.0) |
| 0.0 |
| 9.0 |