| (USD in millions, except per-share data and share counts) | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2430 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 2330 Jun 2023 | Q1 FY 2331 Mar 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 2230 Sep 2022 | Q2 FY 2230 Jun 2022 | Q1 FY 2231 Mar 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 2130 Sep 2021 | Q2 FY 2130 Jun 2021 | Q1 FY 2131 Mar 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2030 Sep 2020 | Q2 FY 2030 Jun 2020 | Q1 FY 2031 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1930 Sep 2019 | Q2 FY 1930 Jun 2019 | Q1 FY 1931 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1830 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 1730 Jun 2017 | Q1 FY 1731 Mar 2017 | Q4 FY 1631 Dec 2016 | Q3 FY 1630 Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,596.7 | 1,045.4 | 1,288.3 | 1,300.2 | 1,397.9 | 862.5 | 1,306.4 | 1,348.8 | 1,030.6 | 951.4 | 1,104.4 | 1,405.9 | 1,347.9 | 954.4 | 990.9 | 968.4 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 23 July 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | TTM30 Jun 2026 | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 5,230.6 | 4,848.9 | 4,637.2 | 4,812.6 | 3,911.4 | 2,527.9 | 1,242.4 | 5,471.0 | 5,460.8 | 5,079.2 | 3,235.9 | 2,946.9 | 2,695.4 | 2,749.4 |
| Cost of Revenue | ||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 23 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 1,166.4 |
| 785.7 |
| 1,171.7 |
| 763.2 |
| 444.7 |
| 148.3 |
| 162.5 |
| 119.5 |
| 18.9 |
| 941.5 |
| 1,447.7 |
| 1,316.8 |
| 1,506.1 |
| 1,200.4 |
| 1,413.3 |
| 1,221.4 |
| 1,442.5 |
| 1,383.6 |
| 1,416.8 |
| 1,178.7 |
| 1,202.3 |
| 1,281.4 |
| 926.1 |
| 779.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 76.1 | 75.7 | 80.1 | 79.4 | 77.8 | 76.1 | 78.3 | 80.8 | 78.8 | 81.6 | 85.9 | 88.7 | 96.8 | 93.6 | 103.0 | 96.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 458.4 | 407.3 | 469.7 | 464.7 | 458.4 | 393.2 | 441.5 | 454.6 | 389.5 | 393.8 | 446.5 | 449.8 | 412.0 | 383.2 | 380.8 | 400.6 | 402.2 | |||||||||||||||||||||||
| Total Operating Expenses | 2.3 | (0.3) | 8.5 | 0.7 | 2.6 | 2.8 | 1.9 | 2.0 | 1.0 | 0.5 | (1.5) | 3.8 | (0.9) | 1.1 | (2.5) | 4.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 238.1 | (45.7) | 0.1 | 35.8 | 92.6 | (145.9) | 4.7 | 71.8 | (47.4) | (108.4) | (150.3) | 99.4 | 84.8 | (108.2) | (224.4) | (114.9) | (16.1) | (166.9) | (60.4) | (145.2) | (296.6) | (427.8) | (969.6) | (675.4) | (471.6) | (1,986.1) | 43.4 | 20.8 | 105.5 | (33.7) | 87.3 | (21.9) | 89.7 | 109.9 | 70.3 | (4.1) | (19.5) | 55.3 | 33.2 | 65.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.0 | 0.3 | 1.1 | 2.3 | 1.7 | 2.9 | 3.1 | 4.6 | 5.4 | 6.1 | 6.9 | 3.7 | 2.5 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 136.0 | 139.9 | 142.2 | 139.3 | 129.6 | 119.1 | 123.9 | 119.6 | 99.0 | 101.2 | 103.8 | 103.7 | 102.6 | 101.1 | 100.3 | 95.7 | 90.3 | |||||||||||||||||||||||
| Income From Equity Investments | 4.0 | 2.7 | 2.3 | 1.6 | 2.1 | 0.8 | 2.5 | 5.2 | 1.0 | 3.7 | 2.4 | 3.1 | 0.8 | 1.4 | 1.7 | 2.8 | ||||||||||||||||||||||||
| Other Non-Operating Income | (109.6) | 52.4 | (8.5) | (194.8) | 32.1 | 58.8 | (17.6) | 22.8 | 108.2 | 42.8 | 66.8 | 15.9 | 31.9 | (37.8) | 36.4 | 1.0 | 43.7 | |||||||||||||||||||||||
| Pre-Tax Income | (8.0) | (114.9) | (126.9) | (297.0) | (3.5) | (200.5) | (134.9) | (21.8) | (32.1) | (161.7) | (183.2) | 14.6 | 9.0 | (233.6) | (287.7) | (225.1) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 3.4 | 2.2 | 0.5 | 1.2 | 1.2 | 1.6 | 0.7 | (1.1) | 0.7 | 1.8 | (1.2) | 2.3 | 0.4 | 1.9 | 0.0 | 1.8 | 0.6 | 0.1 | 3.7 | (1.9) | (5.2) | (6.8) | (6.8) | 4.6 | (6.1) | 68.2 | (33.4) | (0.2) | 5.4 | 5.7 | 0.4 | 11.1 | (2.6) | 4.7 | 290.5 | (17.6) | (109.6) | (9.2) | (16.6) | 20.1 |
| Net Income From Continuing Ops | (11.4) | (117.1) | (127.4) | (298.2) | (4.7) | (202.1) | (135.6) | (20.7) | (32.8) | (163.5) | (182.0) | 12.3 | 8.6 | (235.5) | (287.7) | (226.9) | (121.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (11.4) | (117.1) | (127.4) | (298.2) | (4.7) | (202.1) | (135.6) | (20.7) | (32.8) | (163.5) | (182.0) | 12.3 | 8.6 | (235.5) | (287.7) | (226.9) | (121.6) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (11.4) | (117.1) | (127.4) | (298.2) | (4.7) | (202.1) | (135.6) | (20.7) | (32.8) | (163.5) | (182.0) | 12.3 | 8.6 | (235.5) | (287.7) | (226.9) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (11.4) | (117.1) | (127.4) | (298.2) | (4.7) | (202.1) | (135.6) | (20.7) | (32.8) | (163.5) | (182.0) | 12.3 | 8.6 | (235.5) | (287.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.02) | (0.22) | - | (0.58) | (0.01) | (0.47) | - | (0.06) | (0.10) | (0.62) | - | 0.08 | 0.06 | (1.71) | - | (2.20) | (0.12) | (0.33) | - | (0.22) | (0.71) | (1.42) | - | (8.41) | (5.38) | (20.88) | - | (0.53) | 0.48 | (1.25) | - | (0.82) | 0.17 | 0.14 | - | (0.33) | (1.35) | 0.07 | - | 0.31 |
| EPS Diluted | (0.02) | (0.22) | - | (0.58) | (0.01) | (0.47) | - | (0.06) | (0.10) | (0.62) | - | 0.08 | 0.06 | (1.71) | - | (2.20) | (0.12) | (0.33) | ||||||||||||||||||||||
| Shares Basic | 722.0 | 539.7 | - | 513.0 | 433.1 | 431.0 | - | 361.9 | 321.6 | 263.4 | - | 162.4 | 151.3 | 137.4 | - | 103.4 | 1,033.6 | 1,031.8 | ||||||||||||||||||||||
| Shares Diluted | 722.0 | 539.7 | - | 513.0 | 433.1 | 431.0 | - | 361.9 | 321.6 | 263.4 | - | 162.6 | 151.3 | 137.4 | - | 103.4 | 1,033.6 | 1,031.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 314.2 | 30.0 | 80.2 | 115.2 | 170.4 | (69.8) | 83.0 | 152.6 | 31.4 | (26.8) | (64.4) | 188.1 | 181.6 | (14.6) | (121.4) | (18.0) | 81.3 | (68.2) | 41.1 | (41.5) | (190.9) | (313.7) | (837.0) | (551.9) | (351.9) | (1,863.6) | 156.3 | 132.9 | 217.5 | 79.3 | 226.7 | 108.3 | 227.4 | 240.4 | 215.1 | 131.1 | 113.8 | 180.6 | 115.6 | 128.6 |
| EBIT | 238.1 | (45.7) | 0.1 | 35.8 | 92.6 | (145.9) | 4.7 | 71.8 | (47.4) | (108.4) | (150.3) | 99.4 | 84.8 | (108.2) | (224.4) | (114.9) | (16.1) | (166.9) | (60.4) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,089.5 |
| - |
| - |
| - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | 2,146.4 | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | 153.0 | 179.3 | 133.2 | - | - | - | - |
| Depreciation & Amortization | 311.3 | 313.4 | 319.5 | 365.0 | 396.0 | 425.0 | 498.3 | 450.0 | 537.8 | 538.6 | 268.2 | 233.0 | 216.3 | 197.5 |
| Amortization of Intangibles | - | - | 0.8 | 2.1 | 2.6 | 3.5 | 4.5 | 5.1 | 19.2 | 20.0 | 9.6 | 8.4 | 8.8 | 9.0 |
| Other Operating Expenses | 1,800.1 | 1,786.0 | 1,679.4 | 1,691.5 | 1,528.4 | 1,141.8 | 856.0 | 1,686.6 | 1,654.7 | 1,548.0 | 873.5 | 795.7 | 733.3 | 726.6 |
| Total Operating Expenses | 11.2 | 14.6 | 5.4 | 2.5 | 8.0 | 0.2 | (9.4) | 14.8 | 24.0 | 20.6 | 20.2 | 16.7 | 21.7 | 2,560.4 |
| Operating Income | ||||||||||||||
| Operating Income | 228.3 | (17.4) | (79.3) | (74.3) | (522.3) | (930.0) | (4,102.7) | 136.0 | 265.0 | 102.0 | 213.6 | 237.1 | 175.1 | 189.0 |
| Non-Operating | ||||||||||||||
| Interest Income | 4.7 | 8.0 | 19.2 | 15.4 | 5.9 | - | - | - | - | - | - | - | - | - |
| Interest Expense | 557.4 | 530.2 | 443.7 | 411.2 | 378.7 | 458.1 | 356.9 | 340.8 | 342.3 | 274.0 | 121.5 | 106.0 | 120.9 | 130.0 |
| Income From Equity Investments | 10.6 | 6.8 | 12.4 | 7.7 | (1.6) | 11.0 | (30.9) | 30.6 | 86.7 | (185.2) | 47.7 | 37.1 | 26.6 | 47.4 |
| Other Non-Operating Income | (260.5) | (112.4) | 156.2 | 76.8 | (55.2) | 87.9 | (28.9) | (13.4) | 108.1 | 1.5 | (0.3) | (10.7) | (77.8) | (89.3) |
| Pre-Tax Income | (546.8) | (627.9) | (350.5) | (393.2) | (971.1) | (1,280.0) | (4,529.5) | (171.6) | 123.7 | (333.1) | 149.7 | 163.6 | 97.2 | 99.7 |
| Tax & Net | ||||||||||||||
| Income Tax Expense | 7.3 | 4.5 | 2.1 | 3.4 | 2.5 | (10.2) | 59.9 | (22.5) | 13.6 | 154.1 | 38.0 | 59.7 | 33.5 | (263.4) |
| Net Income From Continuing Ops | (554.1) | (632.4) | (352.6) | (396.6) | (973.6) | (1,269.8) | (4,589.4) | (149.1) | 110.1 | (487.2) | 111.7 | 103.9 | 63.8 | 363.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (554.1) | (632.4) | (352.6) | (396.6) | (973.6) | (1,269.8) | (4,589.4) | (149.1) | 110.1 | (487.2) | 111.7 | 103.9 | - | - |
| Net Income Attributable To Parent | (554.1) | (632.4) | (352.6) | (396.6) | (973.6) | (1,269.1) | (4,589.1) | (149.1) | 110.1 | (487.2) | 111.7 | 103.9 | - | - |
| Less: Minority Interest | - | - | - | - | - | (0.7) | (0.3) | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (554.1) | (632.4) | (352.6) | (396.6) | (973.6) | (1,269.1) | (4,589.1) | (149.1) | 110.1 | (487.2) | 111.7 | 103.9 | 64.1 | 364.4 |
| Per Share | ||||||||||||||
| EPS Basic | (0.77) | (1.34) | (1.06) | (2.37) | (9.29) | (13.29) | (19.58) | (1.44) | 0.91 | (3.80) | 1.13 | 1.06 | 0.66 | 4.76 |
| EPS Diluted | (0.77) | (1.34) | (1.06) | (2.37) | (9.29) | (13.29) | (19.58) | (1.44) | 0.41 | (3.80) | 1.13 | 1.06 | 0.66 | 4.76 |
| Shares Basic | 722.0 | 472.9 | 332.9 | 167.6 | 104.8 | 95.5 | 234.4 | 103.8 | 120.6 | 128.2 | 98.8 | 98.0 | 97.5 | 76.5 |
| Shares Diluted | 722.0 | 472.9 | 332.9 | 167.6 | 104.8 | 95.5 | 234.4 | 103.8 | 130.1 | 128.2 | 98.9 | 98.0 | 97.7 | 76.5 |
| Supplementary Data | ||||||||||||||
| EBITDA | 539.6 | 296.0 | 240.2 | 290.7 | (126.3) | (505.0) | (3,604.4) | 586.0 | 802.8 | 640.6 | 481.8 | 470.1 | 391.4 | 386.6 |
| EBIT | 228.3 | (17.4) | (79.3) | (74.3) | (522.3) | (930.0) | (4,102.7) | 136.0 | 265.0 | 102.0 | 213.6 | 237.1 | 175.1 | 189.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.4 |
| 98.7 |
| 101.5 |
| 103.7 |
| 105.7 |
| 114.1 |
| 132.6 |
| 123.5 |
| 119.7 |
| 122.5 |
| 112.9 |
| 112.1 |
| 112.0 |
| 113.0 |
| 139.4 |
| 130.2 |
| 137.7 |
| 130.5 |
| 144.8 |
| 135.2 |
| 133.3 |
| 125.3 |
| 82.4 |
| 63.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 344.8 |
| 394.4 |
| 321.5 |
| 246.2 |
| 179.7 |
| 192.2 |
| 192.1 |
| 114.8 |
| 356.9 |
| 427.4 |
| 419.0 |
| 437.4 |
| 402.8 |
| 417.8 |
| 400.5 |
| 424.5 |
| 411.9 |
| 419.2 |
| 383.2 |
| 389.2 |
| 356.4 |
| 259.6 |
| 211.6 |
| 3.9 |
| 2.3 |
| 2.2 |
| (0.3) |
| (4.0) |
| 2.3 |
| (11.8) |
| 1.8 |
| (1.5) |
| 2.1 |
| 4.7 |
| 5.3 |
| 2.3 |
| 2.5 |
| 8.0 |
| 6.6 |
| 5.7 |
| 3.7 |
| 8.0 |
| 3.7 |
| 3.5 |
| 5.4 |
| 7.2 |
| 5.8 |
| 92.4 |
| 97.1 |
| 99.3 |
| 98.9 |
| 162.8 |
| 88.6 |
| 94.3 |
| 91.2 |
| 82.8 |
| 85.7 |
| 85.1 |
| 86.4 |
| 83.6 |
| 93.4 |
| 84.0 |
| 82.4 |
| 82.5 |
| 70.7 |
| 71.4 |
| 69.9 |
| 62.0 |
| 40.7 |
| 26.7 |
| (1.0) |
| (5.1) |
| 9.8 |
| 6.7 |
| (2.7) |
| (2.8) |
| (5.0) |
| (10.6) |
| (12.4) |
| (2.9) |
| 6.4 |
| 7.5 |
| 10.2 |
| 6.5 |
| 12.7 |
| 70.0 |
| 13.0 |
| (9.0) |
| 13.9 |
| (1.8) |
| (195.0) |
| (2.3) |
| 19.6 |
| 12.0 |
| (136.3) |
| 16.1 |
| 11.7 |
| 42.7 |
| 17.4 |
| 116.4 |
| (125.0) |
| 6.6 |
| (26.9) |
| (8.3) |
| 1.3 |
| 23.4 |
| (29.8) |
| 165.6 |
| (54.1) |
| (2.2) |
| (1.2) |
| (0.4) |
| 0.4 |
| (1.1) |
| 2.6 |
| - |
| (0.1) |
| (121.0) |
| (337.3) |
| (130.7) |
| (226.1) |
| (349.2) |
| (574.0) |
| (952.9) |
| (901.2) |
| (567.3) |
| (2,108.1) |
| (46.9) |
| (55.0) |
| 54.8 |
| (124.5) |
| 171.0 |
| (89.3) |
| 19.6 |
| 22.4 |
| 14.1 |
| (60.3) |
| (286.1) |
| (0.8) |
| 12.4 |
| 50.5 |
| (337.4) |
| (134.4) |
| (224.2) |
| (344.0) |
| (567.2) |
| (946.1) |
| (905.8) |
| (561.2) |
| (2,176.3) |
| (13.5) |
| (54.8) |
| 49.4 |
| (130.2) |
| 170.6 |
| (100.4) |
| 22.2 |
| 17.7 |
| (276.4) |
| (42.7) |
| (176.5) |
| 8.4 |
| 29.0 |
| 30.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (337.4) |
| (134.8) |
| (224.2) |
| (343.6) |
| (567.2) |
| (946.1) |
| (905.8) |
| (561.2) |
| (2,176.3) |
| (13.5) |
| (54.8) |
| 49.4 |
| (130.2) |
| 170.6 |
| (100.4) |
| 22.2 |
| 17.7 |
| (276.4) |
| (42.7) |
| (176.5) |
| 8.4 |
| - |
| - |
| (121.6) |
| (337.4) |
| (134.4) |
| (224.2) |
| (343.6) |
| (566.9) |
| (945.8) |
| (905.8) |
| (561.2) |
| (2,176.3) |
| (13.5) |
| (54.8) |
| 49.4 |
| (130.2) |
| 170.6 |
| (100.4) |
| 22.2 |
| 17.7 |
| (276.4) |
| (42.7) |
| (176.5) |
| 8.4 |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (226.9) |
| (121.6) |
| (337.4) |
| (134.4) |
| (224.2) |
| (343.6) |
| (566.9) |
| (945.8) |
| (905.8) |
| (561.2) |
| (2,176.3) |
| (13.5) |
| (54.8) |
| 49.4 |
| (130.2) |
| 170.6 |
| (100.4) |
| 22.2 |
| 17.7 |
| (276.4) |
| (42.7) |
| (176.5) |
| 8.4 |
| - |
| - |
| - |
| (0.22) |
| (0.71) |
| (1.42) |
| - |
| (8.41) |
| (5.38) |
| (20.88) |
| - |
| (0.53) |
| 0.17 |
| (1.25) |
| - |
| (0.82) |
| 0.17 |
| 0.14 |
| - |
| (0.33) |
| (1.35) |
| 0.07 |
| - |
| 0.31 |
| - |
| 1,026.7 |
| 480.7 |
| 400.1 |
| - |
| 107.7 |
| 104.3 |
| 104.2 |
| - |
| 103.9 |
| 103.8 |
| 103.8 |
| - |
| 123.1 |
| 128.0 |
| 128.0 |
| - |
| 131.1 |
| 131.2 |
| 121.4 |
| - |
| 98.2 |
| - |
| 1,026.7 |
| 480.7 |
| 400.1 |
| - |
| 107.7 |
| 104.3 |
| 104.2 |
| - |
| 103.9 |
| 135.5 |
| 103.8 |
| - |
| 123.1 |
| 128.1 |
| 128.0 |
| - |
| 131.1 |
| 131.2 |
| 121.4 |
| - |
| 98.3 |
| (145.2) |
| (296.6) |
| (427.8) |
| (969.6) |
| (675.4) |
| (471.6) |
| (1,986.1) |
| 43.4 |
| 20.8 |
| 105.5 |
| (33.7) |
| 87.3 |
| (21.9) |
| 89.7 |
| 109.9 |
| 70.3 |
| (4.1) |
| (19.5) |
| 55.3 |
| 33.2 |
| 65.5 |