| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,679.8 | 1,699.0 | 1,773.8 | 1,503.8 | 1,582.5 | 1,359.8 | 1,353.1 | 1,338.2 | 1,399.4 | 1,366.3 | 1,299.2 | 1,284.7 | 1,446.2 | 1,407.8 | 1,393.5 | 1,102.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 6,656.4 | 5,633.6 | 5,349.6 | 5,349.9 | 3,504.8 | 3,372.8 | 3,089.0 | 2,668.4 | 1,792.9 | 1,779.7 | 1,413.7 | 1,082.9 | 2,350.6 | 1,214.5 | 825.8 | 1,136.9 | 701.1 | 1,231.1 |
| Cost of Revenue | 2,846.7 | 2,571.4 | 3,107.8 | 3,064.6 | 1,535.4 | 1,535.1 | 1,542.5 | 1,523.6 | 898.3 | 1,023.0 | 813.9 | 794.9 | 1,414.3 | 715.8 | 528.9 | 689.4 | 467.6 | 709.7 |
| Gross Profit | 3,809.7 | 3,062.2 | 2,241.8 | 2,285.3 | 1,969.4 | 1,837.7 | 1,546.5 | 1,144.8 | 894.6 | 756.8 | 599.8 | 288.1 | 936.2 | 498.6 | 297.0 | 447.5 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (104.2) | (4,391.1) | (3,590.6) | (1,165.2) | 473.6 | 629.4 | 425.3 | 206.7 | 135.6 | 91.3 | (10.8) | (258.5) | 415.3 | 5.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 100.4 | (12.4) | 41.4 | (213.4) | 47.4 | 88.9 | 54.0 | (101.1) | (36.9) | 9.7 | (30.0) | 6.6 | 14.5 | 5.1 | 3.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (1.62) | (25.58) | (22.01) | (7.03) | 3.62 | 5.14 | 3.58 | 2.95 | 1.57 | 0.73 | (0.10) | (3.48) | 3.79 | (0.34) | (1.31) | 0.56 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 94.3 | (4,161.7) | (3,419.4) | (1,042.9) | 534.7 | 685.0 | 473.4 | 246.9 | 179.5 | 122.0 | 18.0 | (237.4) | 428.6 | 15.9 | (72.1) | 92.1 | ||
| 930.0 |
| 903.3 |
| 858.2 |
| 813.3 |
| 839.5 |
| 860.9 |
| 841.1 |
| 831.3 |
| 760.5 |
| 930.1 |
| 857.8 |
| 540.5 |
| 539.0 |
| 1,248.7 |
| 492.7 |
| 388.0 |
| 450.3 |
| 480.8 |
| 443.6 |
| 418.2 |
| 571.6 |
| 476.5 |
| 420.2 |
| 311.6 |
| Cost of Revenue | 741.1 | 753.5 | 793.3 | 558.8 | 779.2 | 599.9 | 625.2 | 567.1 | 930.3 | 688.2 | 883.8 | 605.5 | 1,223.1 | 691.9 | 713.9 | 435.7 | 398.6 | 350.4 | 456.7 | 329.7 | 279.7 | 346.2 | 432.5 | 476.7 | 395.6 | 437.1 | 468.2 | 241.5 | 258.9 | 898.5 | 234.9 | 131.4 | 189.2 | 268.0 | 246.5 | 194.6 | 314.9 | 311.1 | 205.6 | 191.4 |
| Gross Profit | 938.7 | 945.5 | 980.5 | 945.0 | 803.3 | 759.9 | 727.9 | 771.1 | 469.1 | 678.1 | 415.4 | 679.2 | 223.1 | 715.9 | 679.6 | 666.7 | 531.4 | 552.9 | 401.5 | 483.6 | 559.8 | 514.6 | 408.6 | 354.6 | 364.9 | 493.0 | 389.6 | 299.0 | 280.1 | 350.3 | 257.8 | 256.6 | 261.1 | 212.9 | 197.0 | 223.6 | 256.7 | 165.4 | 214.6 | 120.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 392.2 | 433.2 | 536.6 | 408.8 | 402.1 | 388.9 | 461.3 | 431.4 | 448.9 | 367.3 | 334.6 | 399.4 | 423.3 | 446.7 | 444.4 | 272.1 | 141.2 | |||||||||||||||||||||||
| General & Administrative | 223.8 | 218.6 | 225.0 | 207.0 | 230.2 | 189.6 | 253.0 | 210.5 | 174.9 | 165.0 | 178.3 | 197.9 | 218.9 | 168.9 | 214.6 | 237.1 | ||||||||||||||||||||||||
| Depreciation & Amortization | 50.2 | 49.1 | 48.8 | 50.4 | 87.8 | 49.5 | 47.3 | 44.8 | 42.9 | 42.6 | 45.3 | 40.4 | 35.1 | 35.0 | 29.9 | 22.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | 359.2 | 189.3 | 192.0 | 182.1 | 494.0 | 248.1 | 427.3 | 249.5 | 766.5 | 301.9 | 320.7 | 117.6 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 927.8 | 984.2 | 1,078.5 | 923.4 | 4,580.2 | 892.0 | 1,025.1 | 956.0 | 3,182.2 | 807.6 | 959.1 | 883.5 | 925.5 | 888.8 | 932.1 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 10.9 | (38.7) | (98.0) | 21.6 | (3,776.9) | (132.1) | (297.2) | (184.9) | (2,713.1) | (129.5) | (543.7) | (204.3) | (702.4) | (172.9) | (252.5) | (37.4) | 128.9 | 154.1 | 20.1 | 170.5 | 255.8 | 176.1 | 115.4 | 82.1 | 121.9 | 176.8 | 74.8 | 51.7 | 58.1 | 51.8 | 26.0 | 70.8 | 87.8 | 8.9 | (11.3) | 50.2 | 111.5 | (28.4) | 47.2 | (39.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 43.8 | 35.7 | 35.4 | 36.5 | 51.2 | 41.0 | 40.8 | 34.3 | 43.7 | 31.1 | 31.3 | 34.5 | 50.7 | 29.5 | 28.9 | 20.5 | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (23.6) | (17.1) | (17.5) | (35.4) | (25.0) | (20.8) | (27.1) | (27.3) | (33.2) | (22.5) | (31.1) | (25.4) | (33.8) | (28.3) | (50.5) | (29.3) | ||||||||||||||||||||||||
| Pre-Tax Income | (12.7) | (55.8) | (115.5) | (13.8) | (3,801.9) | (152.9) | (324.3) | (212.2) | (2,744.6) | (152.3) | (577.0) | (228.9) | (730.6) | (200.1) | (301.1) | (106.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 46.8 | 37.1 | 18.4 | (1.9) | (75.7) | (27.7) | 41.2 | 49.8 | 158.4 | (60.7) | (33.4) | (22.9) | (120.3) | (46.7) | (44.1) | (2.3) | 10.9 | 7.6 | 9.7 | 19.2 | 34.7 | 34.2 | 18.1 | 1.9 | 1.9 | 25.1 | 11.1 | 15.9 | 7.7 | (120.1) | 5.6 | 5.8 | 0.4 | (12.9) | (11.6) | (12.9) | 11.8 | (2.3) | 3.7 | (3.6) |
| Net Income From Continuing Ops | (59.5) | (92.9) | (133.9) | (11.9) | (3,726.2) | (125.2) | (365.5) | (262.0) | (2,903.0) | (91.6) | (543.6) | (206.0) | (610.3) | (153.4) | (257.0) | (104.0) | 110.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (59.5) | (92.9) | (133.9) | (11.9) | (3,726.2) | (125.2) | (365.5) | (262.0) | (2,903.0) | (91.6) | (543.6) | (206.0) | (610.3) | (153.4) | (257.0) | (104.0) | 110.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (59.5) | (92.9) | (133.9) | (11.9) | (3,726.2) | (125.2) | (365.5) | (262.0) | (2,903.0) | (91.6) | (543.6) | (206.0) | (610.3) | (153.4) | (257.0) | (104.0) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (59.5) | (92.9) | (133.9) | (11.9) | (3,726.2) | (125.2) | (365.5) | (262.0) | (2,903.0) | (91.6) | (543.6) | (206.0) | (610.3) | (153.4) | (257.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | (0.50) | (0.73) | (0.07) | - | (0.71) | (2.08) | (1.52) | - | (0.54) | (3.20) | (1.22) | - | (0.91) | (1.54) | (0.76) | - | 1.25 | 0.09 | 1.32 | - | 1.58 | 0.87 | 0.78 | - | 1.44 | 0.63 | 0.41 | - | 1.59 | 0.22 | 0.63 | - | 0.22 | (0.03) | 0.57 | - | (0.33) | 0.42 | (0.46) |
| EPS Diluted | - | (0.50) | (0.73) | (0.07) | - | (0.71) | (2.08) | (1.52) | - | (0.54) | (3.20) | (1.22) | - | (0.91) | (1.54) | (0.76) | - | 1.24 | ||||||||||||||||||||||
| Shares Basic | - | 185.0 | 184.6 | 180.8 | - | 176.0 | 175.4 | 172.3 | - | 170.3 | 169.9 | 169.4 | - | 168.0 | 166.9 | 136.5 | - | 115.3 | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | 168.0 | 166.9 | 136.5 | - | 116.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 61.1 | 10.4 | (49.2) | 72.0 | (3,689.1) | (82.6) | (249.9) | (140.1) | (2,670.2) | (86.9) | (498.4) | (163.9) | (667.3) | (137.9) | (222.6) | (15.1) | 145.4 | 170.1 | 36.2 | 183.0 | 271.3 | 190.1 | 129.1 | 94.6 | 134.4 | 189.2 | 86.8 | 63.0 | 69.1 | 61.9 | 35.7 | 80.1 | 97.3 | 16.7 | 7.6 | 58.0 | 119.9 | (20.9) | 54.7 | (31.6) |
| EBIT | 10.9 | (38.7) | (98.0) | 21.6 | (3,776.9) | (132.1) | (297.2) | (184.9) | (2,713.1) | (129.5) | (543.7) | (204.3) | (702.4) | (172.9) | (252.5) | (37.4) | 128.9 | 154.1 | 20.1 | |||||||||||||||||||||
| 233.5 |
| 521.4 |
| 69.6 |
| 63.7 |
| 63.9 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 1,770.8 | 1,683.7 | 1,550.2 | 1,586.5 | 516.4 | 445.0 | 458.4 | 391.4 | 256.1 | 285.5 | 198.3 | 235.3 | 241.0 | 257.3 | 183.7 | 176.3 | 142.0 | 154.4 |
| General & Administrative | 874.4 | 883.3 | 716.1 | 839.5 | 510.9 | 390.4 | 318.2 | 281.2 | 247.8 | 211.4 | 192.5 | 175.1 | 161.4 | 147.3 | 121.2 | 109.5 | 130.4 | 166.2 |
| Depreciation & Amortization | 198.5 | 229.4 | 171.2 | 122.3 | 61.1 | 55.6 | 48.1 | 40.2 | 44.0 | 30.7 | 28.8 | 21.1 | 13.4 | 10.6 | 12.1 | 15.0 | 17.6 | 21.3 |
| Amortization of Intangibles | 725.7 | 922.6 | 1,418.9 | 1,506.7 | 64.8 | 32.2 | 21.0 | 23.9 | 34.8 | 6.8 | 0.2 | 0.3 | 3.7 | 7.4 | 1.6 | 4.9 | 2.3 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3,913.9 | 7,453.3 | 5,832.4 | 3,450.5 | 1,495.8 | 1,208.3 | 1,121.3 | 938.1 | 759.0 | 665.5 | 610.7 | 546.5 | 521.0 | 493.4 | 381.2 | 370.4 | 353.7 | 410.4 |
| (84.3) |
| 77.1 |
| (120.2) |
| 111.0 |
| - |
| - |
| Interest Expense | 151.4 | 167.3 | 140.6 | 129.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (93.6) | (100.2) | (112.2) | (141.9) | (14.2) | 8.8 | 38.5 | 26.1 | 1.0 | (15.7) | (30.2) | (31.9) | (33.6) | (31.4) | (19.6) | (13.5) | (5.8) | - |
| Pre-Tax Income | (197.8) | (4,491.3) | (3,702.8) | (1,338.1) | 465.4 | 677.8 | 458.4 | 232.8 | 136.6 | 77.0 | (38.4) | (272.9) | 376.2 | (26.1) | (103.8) | 63.6 | (126.0) | 107.8 |
| 9.8 |
| 4.5 |
| 13.3 |
| Net Income From Continuing Ops | (298.2) | (4,478.9) | (3,744.2) | (1,124.7) | 418.0 | 588.9 | 404.5 | 333.8 | 173.5 | 67.3 | (8.3) | (279.5) | 361.7 | (31.2) | (107.7) | 53.8 | (130.4) | 94.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (5.3) | (10.0) | 2.6 |
| Net Income | (298.2) | (4,478.9) | (3,744.2) | (1,124.7) | 418.0 | 588.9 | 404.5 | 333.8 | 173.5 | 67.3 | (8.3) | (279.5) | 361.6 | (29.5) | (108.8) | 48.5 | (140.5) | 97.1 |
| Net Income Attributable To Parent | (298.2) | (4,478.9) | (3,744.2) | (1,124.7) | 418.0 | 588.9 | 404.5 | 333.8 | 173.5 | 67.3 | (8.3) | (279.5) | 361.6 | (29.5) | (108.8) | 48.5 | (140.5) | 97.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (298.2) | (4,478.9) | (3,744.2) | (1,124.7) | 418.0 | 588.9 | 404.5 | 333.8 | 173.4 | 66.0 | (8.3) | (279.5) | 320.5 | (29.5) | (108.8) | 45.3 | (140.5) | 97.1 |
| (1.83) |
| 1.26 |
| EPS Diluted | (1.62) | (25.58) | (22.01) | (7.03) | 3.58 | 5.09 | 3.54 | 2.90 | 1.54 | 0.72 | (0.10) | (3.48) | 3.20 | (0.34) | (1.31) | 0.56 | (1.83) | 1.25 |
| Shares Basic | 183.9 | 175.1 | 170.1 | 159.9 | 115.5 | 114.6 | 113.1 | 113.2 | 110.2 | 91.9 | 83.4 | 80.4 | 95.3 | 85.6 | 83.4 | 80.5 | 76.8 | - |
| Shares Diluted | - | - | 170.1 | 159.9 | 116.8 | 115.7 | 114.1 | 115.2 | 112.9 | 94.1 | 83.4 | 80.4 | - | 85.6 | 83.4 | 80.5 | 76.8 | - |
| (102.6) |
| 132.4 |
| EBIT | (104.2) | (4,391.1) | (3,590.6) | (1,165.2) | 473.6 | 629.4 | 425.3 | 206.7 | 135.6 | 91.3 | (10.8) | (258.5) | 415.3 | 5.2 | (84.3) | 77.1 | (120.2) | 111.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.3 |
| 136.0 |
| 103.9 |
| 106.6 |
| 139.9 |
| 113.7 |
| 84.8 |
| 80.0 |
| 137.1 |
| 149.6 |
| 91.8 |
| 77.6 |
| 161.3 |
| 94.2 |
| 58.3 |
| 47.5 |
| 79.5 |
| 76.9 |
| 52.2 |
| 38.3 |
| 95.8 |
| 80.2 |
| 71.1 |
| 147.9 |
| 130.8 |
| 127.8 |
| 104.4 |
| 98.2 |
| 98.6 |
| 91.4 |
| 102.2 |
| 82.2 |
| 84.5 |
| 76.7 |
| 74.8 |
| 75.5 |
| 70.6 |
| 67.3 |
| 67.7 |
| 60.5 |
| 66.0 |
| 60.8 |
| 60.6 |
| 62.0 |
| 52.9 |
| 49.7 |
| 46.7 |
| 16.5 |
| 16.0 |
| 16.1 |
| 12.5 |
| 15.5 |
| 14.0 |
| 13.7 |
| 12.4 |
| 12.5 |
| 12.3 |
| 12.0 |
| 11.3 |
| 11.1 |
| 10.1 |
| 9.8 |
| 9.3 |
| 9.5 |
| 7.9 |
| 18.9 |
| 7.7 |
| 8.4 |
| 7.5 |
| 7.5 |
| 7.4 |
| 15.3 |
| 15.9 |
| 18.4 |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 704.1 |
| 402.5 |
| 398.8 |
| 381.4 |
| 313.1 |
| 304.0 |
| 338.6 |
| 293.3 |
| 272.5 |
| 243.0 |
| 316.2 |
| 314.8 |
| 247.3 |
| 222.0 |
| 298.5 |
| 231.8 |
| 185.8 |
| 173.2 |
| 204.0 |
| 208.3 |
| 173.4 |
| 145.2 |
| 193.8 |
| 167.4 |
| 159.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.0 |
| 5.8 |
| - |
| - |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.0) |
| (5.6) |
| (0.6) |
| (1.0) |
| (3.2) |
| 1.1 |
| 2.7 |
| 8.2 |
| 8.1 |
| 11.9 |
| 8.1 |
| 10.4 |
| 6.5 |
| 8.1 |
| 5.0 |
| 6.6 |
| 3.5 |
| 3.4 |
| (3.0) |
| (2.8) |
| (0.4) |
| (3.7) |
| (7.1) |
| (4.5) |
| 121.8 |
| 152.2 |
| 19.9 |
| 171.5 |
| 253.6 |
| 216.4 |
| 117.4 |
| 90.4 |
| 124.6 |
| 188.8 |
| 82.9 |
| 62.2 |
| 64.5 |
| 59.9 |
| 31.0 |
| 77.4 |
| 91.3 |
| 12.2 |
| (14.3) |
| 47.4 |
| 111.1 |
| (32.1) |
| 40.1 |
| (42.1) |
| 144.6 |
| 10.2 |
| 152.3 |
| 218.8 |
| 182.2 |
| 99.3 |
| 88.5 |
| 122.7 |
| 163.6 |
| 71.8 |
| 46.3 |
| 56.8 |
| 179.9 |
| 25.4 |
| 71.7 |
| 62.8 |
| 25.1 |
| 25.4 |
| 60.3 |
| 99.3 |
| (29.8) |
| 36.4 |
| (38.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.6 |
| 10.2 |
| 152.3 |
| 218.8 |
| 182.2 |
| 99.3 |
| 88.5 |
| 122.7 |
| 163.6 |
| 71.8 |
| 46.3 |
| 56.8 |
| 179.9 |
| 25.4 |
| 71.7 |
| 62.8 |
| 25.1 |
| 25.4 |
| 60.3 |
| 99.3 |
| (29.8) |
| 36.4 |
| (38.6) |
| 110.9 |
| 144.6 |
| 10.2 |
| 152.3 |
| 218.8 |
| 182.2 |
| 99.3 |
| 88.5 |
| 122.7 |
| 163.6 |
| 71.8 |
| 46.3 |
| 56.8 |
| 179.9 |
| 25.4 |
| 71.7 |
| 62.8 |
| 25.1 |
| 25.4 |
| 60.3 |
| 99.3 |
| (29.8) |
| 36.4 |
| (38.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (104.0) |
| 110.9 |
| 144.6 |
| 10.2 |
| 152.3 |
| 218.8 |
| 182.2 |
| 99.3 |
| 88.5 |
| 122.7 |
| 163.6 |
| 71.8 |
| 46.3 |
| 56.8 |
| 179.9 |
| 25.4 |
| 71.7 |
| 91.3 |
| 25.1 |
| (2.7) |
| 59.7 |
| 98.8 |
| (29.8) |
| 35.7 |
| (38.6) |
| 0.09 |
| 1.30 |
| - |
| 1.57 |
| 0.86 |
| 0.77 |
| - |
| 1.43 |
| 0.63 |
| 0.41 |
| - |
| 1.57 |
| 0.22 |
| 0.62 |
| - |
| 0.21 |
| (0.03) |
| 0.56 |
| - |
| (0.33) |
| 0.39 |
| (0.46) |
| 115.8 |
| 115.7 |
| - |
| 115.0 |
| 114.4 |
| 113.9 |
| - |
| 113.3 |
| 113.1 |
| 112.6 |
| - |
| 113.4 |
| 113.7 |
| 112.9 |
| - |
| 114.0 |
| 109.4 |
| 105.5 |
| - |
| 90.4 |
| 87.2 |
| 84.6 |
| 116.8 |
| 117.1 |
| - |
| 116.1 |
| 115.4 |
| 115.0 |
| - |
| 114.3 |
| 114.1 |
| 113.7 |
| - |
| 114.7 |
| 116.1 |
| 116.0 |
| - |
| 117.9 |
| 109.4 |
| 118.8 |
| - |
| 90.4 |
| 115.2 |
| 84.6 |
| 170.5 |
| 255.8 |
| 176.1 |
| 115.4 |
| 82.1 |
| 121.9 |
| 176.8 |
| 74.8 |
| 51.7 |
| 58.1 |
| 51.8 |
| 26.0 |
| 70.8 |
| 87.8 |
| 8.9 |
| (11.3) |
| 50.2 |
| 111.5 |
| (28.4) |
| 47.2 |
| (39.0) |