| (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 | 1,428.7 | 1,428.0 | 1,307.8 | 1,330.0 | 1,076.9 | 1,231.7 | 1,354.7 | 1,430.4 | 1,360.7 | 2,356.2 | 2,310.6 | 2,370.2 | 2,580.3 | 2,621.0 | 2,091.8 | 1,479.6 | ||||||||||||||||||||||||
| (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 | 5,494.6 | 5,142.7 | 5,377.5 | 9,617.2 | 7,320.1 | 3,328.0 | 3,128.9 | 3,589.4 | 3,375.0 | 3,072.0 | 2,677.2 | 2,826.4 | 2,445.5 | 2,394.3 | 2,519.2 | 2,869.0 | 2,362.8 | 2,005.4 | |
| Cost of Revenue | 4,481.2 | 4,474.0 | 5,315.0 | 8,431.3 | 4,245.5 | 2,330.0 | 2,134.1 | 2,331.6 | 2,157.7 | 1,965.7 | 1,706.9 | 1,966.2 | 1,674.7 | 1,543.8 | 1,620.3 | 1,914.1 | 1,620.9 | ||
| Gross Profit | 1,013.4 | 668.7 | 62.5 | 1,185.9 | 3,074.6 | 998.0 | 994.9 | 1,257.8 | 1,217.3 | 1,106.3 | 970.3 | 860.2 | 770.8 | 850.5 | 898.8 | 954.9 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 46.5 | 51.4 | 86.7 | 85.7 | 72.0 | 54.0 | 59.2 | 58.3 | 70.1 | 84.3 | 80.5 | 89.2 | 88.3 | 82.2 | 78.9 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (153.3) | (367.1) | (1,776.5) | 251.9 | 2,470.1 | 798.4 | 505.8 | 666.1 | 911.5 | 571.7 | 601.0 | 345.1 | 271.3 | 576.7 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 182.4 | 156.9 | 87.1 | 430.3 | 390.6 | 29.4 | 54.4 | 88.2 | 144.8 | 431.8 | 96.3 | 11.1 | 18.5 | 134.4 | 80.4 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (3.39) | (5.76) | (11.20) | 13.41 | 22.97 | 1.07 | 3.53 | 5.03 | 6.40 | 0.49 | 5.73 | 3.01 | 1.69 | 4.93 | 3.49 | 4.33 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 501.4 | 291.6 | (1,187.9) | 681.8 | 2,770.9 | 1,052.4 | 737.8 | 879.6 | 1,112.2 | 768.6 | 827.1 | 605.2 | 374.9 | 684.0 | 498.8 | 614.5 | |||
| 1,127.7 |
| 894.2 |
| 830.6 |
| 773.9 |
| 829.3 |
| 879.1 |
| 746.9 |
| 764.0 |
| 738.8 |
| 992.6 |
| 879.7 |
| 885.1 |
| 832.1 |
| 921.7 |
| 777.7 |
| 853.9 |
| 821.6 |
| 857.8 |
| 754.9 |
| 737.3 |
| 722.1 |
| 696.7 |
| 654.0 |
| 669.3 |
| Cost of Revenue | 927.8 | 1,230.1 | 1,190.2 | 1,133.1 | 920.6 | 1,093.5 | 1,458.7 | 1,441.0 | 1,321.8 | 3,060.2 | 2,255.7 | 1,811.7 | 1,303.7 | 1,619.7 | 1,048.0 | 899.2 | 678.7 | 657.6 | 581.3 | 525.5 | 565.6 | 613.7 | 492.8 | 530.7 | 496.8 | 654.1 | 569.9 | 559.1 | 548.6 | 601.3 | 497.2 | 542.5 | 516.7 | 554.1 | 479.2 | 465.3 | 467.1 | 456.0 | 415.0 | 421.2 |
| Gross Profit | 501.0 | 197.9 | 117.6 | 196.9 | 156.3 | 138.2 | (104.0) | (10.6) | 38.9 | (704.1) | 54.9 | 558.5 | 1,276.5 | 1,001.3 | 1,043.8 | 580.4 | 449.0 | 236.6 | 249.3 | 248.4 | 263.7 | 265.4 | 254.1 | 233.4 | 242.0 | 338.5 | 309.9 | 325.9 | 283.5 | 320.4 | 280.5 | 311.4 | 305.0 | 303.7 | 275.7 | 272.0 | 255.0 | 240.7 | 239.0 | 248.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 9.2 | 12.2 | 12.7 | 12.4 | 14.1 | 20.0 | 22.4 | 20.8 | 23.5 | 22.8 | 21.1 | 21.4 | 20.5 | 20.2 | 18.4 | 17.4 | 16.1 | 12.1 | 13.3 | 14.0 | 14.6 | 15.4 | 13.5 | 14.2 | 16.1 | 14.3 | 15.6 | 13.5 | 15.0 | 16.4 | 16.6 | 16.1 | 21.0 | 20.9 | 21.8 | 17.3 | 24.3 | 19.1 | 21.0 | 20.5 |
| Selling General & Administrative | 137.4 | 155.5 | 138.6 | 132.5 | 123.5 | 136.0 | 154.3 | 166.4 | 161.4 | 186.5 | 172.1 | 397.1 | 154.3 | 148.2 | 134.5 | 128.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 157.8 | 163.7 | 164.5 | 168.7 | 161.8 | 163.1 | 163.5 | 138.3 | 123.8 | 144.1 | 105.4 | 93.1 | 87.3 | 85.6 | 77.7 | 71.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 5.2 | - | - | - | 5.5 | - | - | - | 5.9 | - | - | - | 7.4 | - | - | - | 6.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 233.5 | (217.4) | (217.0) | 47.5 | 19.8 | 4.4 | (1,108.8) | (492.6) | (179.5) | (849.9) | (140.0) | 140.0 | 1,101.8 | 833.0 | 891.0 | 434.1 | 312.0 | (31.3) | 131.5 | 542.3 | 155.9 | 125.1 | 144.4 | 112.2 | 124.0 | 139.1 | 186.1 | 185.7 | 155.2 | 174.8 | 163.8 | 390.4 | 182.6 | 164.5 | 147.4 | 138.0 | 121.7 | 109.8 | 124.9 | 123.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 96.3 | 40.6 | 60.6 | 78.3 | 64.3 | 19.0 | 229.1 | 286.9 | 180.5 | 436.5 | 470.3 | 551.1 | 396.2 | 322.8 | 258.9 | 128.2 | ||||||||||||||||||||||||
| Other Non-Operating Income | 53.8 | (9.8) | 28.8 | (6.6) | 10.3 | 117.0 | (22.3) | 33.7 | 49.9 | (36.7) | 11.2 | 54.0 | 82.5 | 54.1 | 8.0 | 8.8 | 15.5 | |||||||||||||||||||||||
| Pre-Tax Income | 254.2 | (285.0) | (239.1) | (9.0) | (19.0) | 76.7 | (1,178.8) | (494.1) | (167.6) | (921.0) | (158.2) | 168.4 | 1,157.5 | 863.1 | 869.3 | 401.5 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 21.5 | 157.3 | (30.6) | 34.1 | (4.0) | 10.6 | 110.9 | (30.7) | (3.7) | 118.9 | (8.6) | 43.0 | 277.0 | 24.1 | 196.9 | 89.0 | 80.5 | 15.0 | (114.7) | 107.0 | 22.1 | (10.1) | 30.7 | 15.4 | 18.4 | (5.1) | 25.3 | 30.4 | 37.5 | 11.2 | 33.2 | 80.1 | 20.4 | 378.2 | 18.5 | 23.1 | 12.0 | 34.7 | 12.4 | 23.7 |
| Net Income From Continuing Ops | 329.0 | (401.8) | (147.9) | 35.2 | 49.3 | 85.1 | (1,060.6) | (176.6) | 16.6 | (700.4) | 320.7 | 676.4 | 1,276.7 | 1,036.5 | 931.2 | 440.6 | 281.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 329.0 | (401.8) | (147.9) | 35.2 | 49.3 | 85.1 | (1,060.6) | (176.6) | 16.6 | (603.3) | 320.7 | 676.4 | 1,276.7 | 1,161.8 | 931.2 | 440.6 | 281.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 319.1 | (414.2) | (160.7) | 22.9 | 41.3 | 75.3 | (1,069.0) | (188.2) | 2.4 | (617.7) | 302.5 | 650.0 | 1,238.6 | 1,132.4 | 897.2 | 406.8 | ||||||||||||||||||||||||
| Less: Minority Interest | 9.9 | 12.4 | 12.8 | 12.3 | 8.0 | 9.8 | 8.4 | 11.6 | 14.2 | 14.4 | 18.2 | 26.4 | 38.1 | 29.3 | 34.0 | 33.8 | 28.2 | |||||||||||||||||||||||
| Less: Preferred Dividends | 41.7 | 41.7 | 41.7 | 41.7 | 41.7 | 41.7 | 41.7 | 41.7 | 11.6 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 277.4 | (455.9) | (202.4) | (18.8) | (0.3) | 33.6 | (1,110.7) | (229.9) | (9.1) | (617.7) | 302.5 | 650.0 | 1,238.6 | 1,132.4 | 897.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.35 | - | (1.72) | (0.16) | 0.00 | - | (9.45) | (1.96) | (0.08) | - | 2.58 | 5.54 | 10.57 | - | 7.66 | 3.47 | 2.16 | - | (3.36) | 3.63 | 0.85 | - | 0.92 | 0.81 | 1.01 | - | 1.46 | 1.46 | 1.26 | - | 1.21 | 2.76 | 1.19 | - | 1.07 | 0.93 | 0.46 | - | 1.14 | (2.80) |
| EPS Diluted | 2.34 | - | (1.72) | (0.16) | 0.00 | - | (9.45) | (1.96) | (0.08) | - | 2.57 | 5.52 | 10.51 | - | 7.61 | 3.46 | 2.15 | - | ||||||||||||||||||||||
| Shares Basic | 117.9 | - | 117.7 | 117.7 | 117.6 | - | 117.5 | 117.5 | 117.5 | - | 117.3 | 117.3 | 117.2 | - | 117.1 | 117.1 | 117.1 | - | ||||||||||||||||||||||
| Shares Diluted | 118.6 | - | 117.7 | 117.7 | 117.6 | - | 117.5 | 117.5 | 117.5 | - | 117.8 | 117.8 | 117.8 | - | 117.9 | 117.7 | 117.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 391.3 | (53.7) | (52.5) | 216.3 | 181.5 | 167.5 | (945.3) | (354.3) | (55.8) | (705.7) | (34.6) | 233.1 | 1,189.0 | 918.6 | 968.7 | 505.1 | 378.6 | 36.9 | 193.6 | 603.8 | 218.1 | 186.9 | 203.1 | 170.0 | 177.7 | 195.9 | 240.6 | 238.7 | 204.4 | 225.0 | 213.5 | 440.8 | 233.0 | 217.3 | 197.3 | 187.2 | 166.8 | - | - | - |
| EBIT | 233.5 | (217.4) | (217.0) | 47.5 | 19.8 | 4.4 | (1,108.8) | (492.6) | (179.5) | (849.9) | (140.0) | 140.0 | 1,101.8 | 833.0 | 891.0 | 434.1 | 312.0 | (31.3) | 131.5 | |||||||||||||||||||||
| 2,467.1 |
| 1,521.5 |
| 1,859.4 |
| 741.9 |
| 483.9 |
| 607.7 |
| 77.1 |
| 58.4 |
| 60.9 |
| 67.3 |
| Selling General & Administrative | 563.9 | 550.0 | 618.0 | 910.0 | 524.1 | 441.5 | 429.8 | 533.4 | 446.1 | 450.3 | 353.8 | 300.4 | 355.1 | 158.2 | 308.5 | 360.1 | 274.6 | 212.6 | 255.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 654.7 | 658.7 | 588.6 | 429.9 | 300.8 | 254.0 | 232.0 | 213.5 | 200.7 | 196.9 | 226.2 | 260.1 | 103.6 | 107.4 | 99.0 | 96.8 | 95.6 | 100.5 | 111.7 |
| Amortization of Intangibles | - | 22.4 | 23.0 | 28.0 | 24.7 | 25.3 | 24.9 | 27.1 | 28.0 | 25.1 | 19.0 | 16.9 | 5.7 | 8.1 | 10.7 | 13.1 | 13.1 | 13.2 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 399.8 |
| 517.8 |
| 401.9 |
| 186.3 |
| 220.9 |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 275.8 | 243.7 | 715.4 | 1,854.1 | 772.3 | 95.8 | 127.5 | 129.6 | 89.3 | 84.5 | 59.6 | 28.0 | 35.7 | 31.7 | 38.1 | 43.8 | 38.0 | 22.3 | 23.1 |
| Other Non-Operating Income | 66.2 | 22.7 | 178.3 | 110.9 | 86.4 | (603.3) | (59.2) | (45.5) | (64.4) | (9.5) | (20.5) | 47.3 | (16.8) | (6.7) | 1.2 | 0.4 | 2.8 | (1.4) | 0.6 |
| Pre-Tax Income | (278.9) | (552.1) | (1,763.8) | 246.7 | 2,433.4 | 133.6 | 373.5 | 563.0 | 794.7 | 446.8 | 515.3 | 310.7 | 539.2 | 533.7 | 660.5 | 718.5 | 527.2 | 257.1 | 183.3 |
| 104.1 |
| 87.8 |
| (7.0) |
| (6.5) |
| Net Income From Continuing Ops | (185.5) | (465.2) | (1,135.5) | 1,573.5 | 2,689.8 | 123.7 | 375.8 | 533.2 | 739.1 | 99.5 | 478.6 | 327.6 | 230.4 | 435.7 | 325.8 | 420.2 | 329.4 | 189.6 | 213.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 202.1 | 32.5 | (69.5) | 4.1 | 4.3 | - | - | - | - |
| Net Income | (185.5) | (465.2) | (1,135.5) | 1,670.5 | 2,815.1 | 199.9 | 446.6 | 604.4 | 739.1 | 99.5 | 680.8 | 360.1 | 160.9 | 439.8 | 330.1 | 420.2 | 329.4 | 189.6 | 213.0 |
| Net Income Attributable To Parent | (232.9) | (510.6) | (1,179.4) | 1,573.5 | 2,689.8 | 123.7 | 375.8 | 533.2 | 693.6 | 54.9 | 643.7 | 334.9 | 133.3 | 413.2 | 311.5 | 392.1 | 315.8 | 178.4 | 194.2 |
| Less: Minority Interest | 47.4 | 45.4 | 44.0 | 97.1 | 125.3 | 76.3 | 70.9 | 71.1 | 45.6 | 44.6 | 37.1 | 25.2 | 27.6 | 26.7 | 18.6 | 28.1 | 13.6 | 11.3 | 18.8 |
| Less: Preferred Dividends | 166.8 | 166.8 | 136.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (399.6) | (677.4) | (1,316.1) | 1,573.5 | 2,689.8 | 123.7 | 375.8 | 533.2 | 693.6 | 54.9 | 643.7 | 334.9 | 133.3 | 413.2 | 311.5 | 392.1 | 315.8 | 178.4 | 194.2 |
| 3.46 |
| 1.95 |
| 2.12 |
| EPS Diluted | (3.37) | (5.76) | (11.20) | 13.36 | 22.84 | 1.06 | 3.52 | 5.02 | 6.34 | 0.49 | 5.68 | 3.00 | 1.69 | 4.90 | 3.47 | 4.28 | 3.43 | 1.94 | 2.09 |
| Shares Basic | 117.9 | 117.7 | 117.5 | 117.3 | 117.1 | 115.8 | 106.4 | 105.9 | 108.4 | 110.9 | 112.4 | 111.2 | 78.7 | 83.8 | 89.2 | 90.5 | 91.4 | 91.5 | 91.7 |
| Shares Diluted | 118.6 | 117.7 | 117.5 | 117.8 | 117.8 | 116.5 | 106.8 | 106.3 | 109.5 | 112.4 | 113.2 | 111.6 | 79.1 | 84.3 | 89.9 | 91.5 | 92.2 | 92.0 | 92.7 |
| 497.5 |
| 286.8 |
| 332.6 |
| EBIT | (153.3) | (367.1) | (1,776.5) | 251.9 | 2,470.1 | 798.4 | 505.8 | 666.1 | 911.5 | 571.7 | 601.0 | 345.1 | 271.3 | 576.7 | 399.8 | 517.8 | 401.9 | 186.3 | 220.9 |
| 112.6 |
| 123.3 |
| 103.5 |
| 121.5 |
| 93.2 |
| 124.9 |
| 96.1 |
| 106.9 |
| 101.9 |
| 185.2 |
| 108.1 |
| 126.7 |
| 113.4 |
| 120.9 |
| 100.2 |
| 123.6 |
| 101.4 |
| 118.3 |
| 106.5 |
| 116.6 |
| 108.9 |
| 98.8 |
| 86.3 |
| 86.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.6 |
| 68.2 |
| 62.1 |
| 61.4 |
| 62.3 |
| 61.8 |
| 58.7 |
| 57.8 |
| 53.7 |
| 56.8 |
| 54.5 |
| 52.9 |
| 49.3 |
| 50.2 |
| 49.7 |
| 50.5 |
| 50.3 |
| 52.8 |
| 49.9 |
| 49.1 |
| 45.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.4 |
| 33.6 |
| 27.7 |
| 18.0 |
| 16.5 |
| 43.6 |
| 26.2 |
| 31.1 |
| 26.6 |
| 22.8 |
| 33.2 |
| 38.3 |
| 35.2 |
| 27.5 |
| 22.1 |
| 19.0 |
| 20.7 |
| 29.2 |
| 19.0 |
| 15.0 |
| 21.2 |
| 14.8 |
| 15.0 |
| 13.8 |
| 28.5 |
| (643.2) |
| 0.0 |
| 11.3 |
| (57.6) |
| (3.7) |
| (6.3) |
| 8.3 |
| (38.4) |
| (11.3) |
| (7.1) |
| 11.3 |
| (32.5) |
| 3.8 |
| (5.2) |
| (30.5) |
| (6.1) |
| (2.0) |
| (1.7) |
| 0.3 |
| (21.3) |
| 3.0 |
| (2.3) |
| 299.6 |
| (8.1) |
| (516.8) |
| 535.2 |
| 123.3 |
| 48.4 |
| 121.5 |
| 88.1 |
| 115.5 |
| 78.3 |
| 163.7 |
| 167.1 |
| 153.9 |
| 129.7 |
| 154.6 |
| 371.8 |
| 138.6 |
| 141.9 |
| 129.6 |
| 121.8 |
| 53.5 |
| 70.2 |
| 112.0 |
| 105.4 |
| (65.8) |
| (374.4) |
| 446.2 |
| 117.7 |
| 31.3 |
| 117.0 |
| 103.8 |
| 123.6 |
| 35.1 |
| 171.6 |
| 175.0 |
| 151.5 |
| 146.0 |
| 143.5 |
| 310.7 |
| 138.9 |
| (207.1) |
| 130.2 |
| 113.7 |
| 62.7 |
| 50.3 |
| 114.5 |
| 95.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 560.0 |
| 23.2 |
| (398.3) |
| 10.5 |
| (374.4) |
| 446.2 |
| 117.7 |
| 102.2 |
| 117.0 |
| 103.8 |
| 123.6 |
| 106.2 |
| 171.6 |
| 175.0 |
| 151.5 |
| 146.0 |
| 143.5 |
| 310.7 |
| 138.9 |
| (207.1) |
| 130.2 |
| 113.7 |
| 62.7 |
| 610.3 |
| 137.7 |
| (302.8) |
| 253.4 |
| (3.8) |
| (392.8) |
| 424.6 |
| 95.7 |
| 84.6 |
| 98.3 |
| 85.6 |
| 107.2 |
| 90.4 |
| 155.1 |
| 154.2 |
| 133.6 |
| 129.6 |
| 129.7 |
| 302.5 |
| 131.8 |
| (218.4) |
| 118.7 |
| 103.3 |
| 51.2 |
| 602.1 |
| 128.2 |
| (314.8) |
| 14.3 |
| 18.3 |
| 21.6 |
| 22.0 |
| 17.5 |
| 18.7 |
| 18.1 |
| 16.4 |
| 15.9 |
| 16.5 |
| 20.8 |
| 18.0 |
| 16.5 |
| 13.7 |
| 8.2 |
| 7.2 |
| 11.3 |
| 11.5 |
| 10.4 |
| 11.4 |
| 8.2 |
| 9.5 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 406.8 |
| 253.4 |
| (3.8) |
| (392.8) |
| 424.6 |
| 95.7 |
| 84.6 |
| 98.3 |
| 85.6 |
| 107.2 |
| 90.4 |
| 155.1 |
| 154.2 |
| 133.6 |
| 129.6 |
| 129.7 |
| 302.5 |
| 131.8 |
| (218.4) |
| 118.7 |
| 103.3 |
| 51.2 |
| 602.1 |
| 128.2 |
| (314.8) |
| (3.36) |
| 3.62 |
| 0.84 |
| - |
| 0.92 |
| 0.80 |
| 1.01 |
| - |
| 1.46 |
| 1.45 |
| 1.26 |
| - |
| 1.20 |
| 2.73 |
| 1.18 |
| - |
| 1.06 |
| 0.92 |
| 0.45 |
| - |
| 1.13 |
| (2.78) |
| 117.0 |
| 116.8 |
| 112.6 |
| - |
| 106.4 |
| 106.3 |
| 106.2 |
| - |
| 106.0 |
| 106.0 |
| 105.8 |
| - |
| 107.3 |
| 109.7 |
| 110.7 |
| - |
| 110.5 |
| 110.7 |
| 112.0 |
| - |
| 112.4 |
| 112.3 |
| 117.0 |
| 117.4 |
| 113.3 |
| - |
| 106.9 |
| 106.5 |
| 106.5 |
| - |
| 106.3 |
| 106.3 |
| 106.4 |
| - |
| 108.3 |
| 110.7 |
| 111.9 |
| - |
| 112.0 |
| 112.1 |
| 113.3 |
| - |
| 113.4 |
| 113.2 |
| 542.3 |
| 155.9 |
| 125.1 |
| 144.4 |
| 112.2 |
| 124.0 |
| 139.1 |
| 186.1 |
| 185.7 |
| 155.2 |
| 174.8 |
| 163.8 |
| 390.4 |
| 182.6 |
| 164.5 |
| 147.4 |
| 138.0 |
| 121.7 |
| 109.8 |
| 124.9 |
| 123.5 |