| (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 | 1,945.1 | 1,411.6 | 1,214.0 | 1,297.5 | 1,352.7 | 1,168.8 | 1,055.9 | 978.7 | 1,122.3 | 1,194.1 | 1,126.2 | 953.3 | 1,408.3 | 2,085.3 | 2,064.6 | 2,201.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 5,868.2 | 5,275.8 | 4,325.6 | 4,682.0 | 7,138.4 | 4,619.4 | 3,491.7 | 4,408.7 | 4,139.6 | 3,655.6 | 1,744.5 | 3,954.9 | 2,720.6 | 1,313.1 | 735.7 | 691.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 1,341.6 | 883.6 | 0.5 | 396.2 | 2,539.3 | 23.9 | (953.4) | (987.0) | 71.9 | 740.1 | (975.8) | 1,790.3 | 1,299.7 | 341.2 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 307.0 | 215.9 | (118.2) | 63.6 | 441.3 | (74.1) | (397.5) | (74.1) | (128.9) | (295.1) | (496.4) | 575.9 | 445.7 | 186.2 | 121.2 | |
| Per Share | ||||||||||||||||
| EPS Basic | 3.11 | 2.05 | 0.18 | 0.66 | 6.09 | (0.61) | (4.65) | (1.11) | (1.26) | 1.95 | (2.88) | 3.43 | 2.57 | (0.07) | (1.09) | 1.50 |
| Supplementary Data | ||||||||||||||||
| EBITDA | 2,111.2 | 1,633.3 | 762.5 | 1,143.1 | 3,254.5 | 765.9 | (91.6) | (72.2) | 1,044.4 | 1,564.7 | (165.9) | 2,500.0 | 1,777.6 | 575.1 | 546.0 | 586.7 |
| 786.8 |
| 2,394.3 |
| 533.9 |
| 487.1 |
| 1,204.2 |
| 1,309.1 |
| 380.6 |
| 484.9 |
| 1,317.1 |
| 952.7 |
| 1,118.9 |
| 1,299.7 |
| 1,037.4 |
| 1,045.6 |
| 1,076.5 |
| 989.3 |
| 1,028.1 |
| 1,021.7 |
| 647.9 |
| 790.4 |
| 1,195.6 |
| 156.2 |
| 1,116.5 |
| (249.2) |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 63.3 | 56.0 | 56.9 | 57.2 | 62.4 | 59.4 | 54.6 | 59.4 | 55.9 | 54.9 | 58.4 | 53.9 | 57.3 | 49.9 | 42.9 | 44.4 | 35.7 | |||||||||||||||||||||||
| Depreciation & Amortization | 206.2 | 187.0 | 188.8 | 187.6 | 186.4 | 193.7 | 189.3 | 188.6 | 190.5 | 231.6 | 176.3 | 171.4 | 167.6 | 203.8 | 169.6 | 173.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 347.9 | (108.8) | (117.2) | (121.6) | (114.9) | (116.9) | (108.5) | (162.0) | (181.8) | (300.2) | (217.5) | (156.8) | |||||||||||||||||||||||
| Total Operating Expenses | 1,215.7 | 1,122.5 | 1,095.9 | 1,092.6 | 1,081.2 | 1,111.0 | 1,080.9 | 1,058.7 | 1,074.5 | 1,096.2 | 1,070.4 | 1,042.2 | 1,076.9 | 1,177.0 | 1,290.5 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 729.5 | 289.2 | 118.1 | 204.9 | 271.5 | 57.8 | (25.0) | (80.1) | 47.7 | 98.0 | 55.7 | (88.9) | 331.5 | 908.3 | 774.2 | 1,061.5 | (204.6) | 1,256.3 | (684.1) | (643.0) | 94.5 | 145.2 | (754.1) | (606.9) | 262.4 | (67.5) | (985.9) | 100.0 | (33.7) | (46.6) | 4.8 | (32.8) | 146.5 | 187.1 | (72.1) | 123.7 | 501.3 | (632.0) | 467.3 | (889.9) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 30.1 | 10.2 | 29.1 | 30.6 | 28.7 | 23.9 | 25.6 | 20.9 | 23.3 | 24.0 | 22.2 | 19.1 | 17.7 | 17.5 | 15.0 | 14.7 | ||||||||||||||||||||||||
| Other Non-Operating Income | (35.7) | (16.3) | 10.8 | 9.9 | 2.4 | (3.1) | (3.2) | (11.8) | (6.8) | (8.9) | (9.4) | (8.8) | (8.1) | (8.3) | (43.8) | (23.9) | (23.2) | |||||||||||||||||||||||
| Pre-Tax Income | 693.7 | 272.9 | 128.9 | 214.8 | 273.9 | 54.6 | (28.1) | (91.9) | 40.9 | 89.0 | 46.3 | (97.8) | 323.4 | 900.0 | 730.3 | 1,037.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 145.5 | 69.9 | 43.3 | 48.2 | 54.4 | (104.2) | (3.0) | (17.3) | 6.2 | 17.6 | 13.7 | (29.8) | 62.2 | 133.0 | 135.8 | 225.6 | (53.1) | 263.5 | (158.7) | (176.0) | (2.9) | 23.7 | (168.8) | (142.4) | (110.0) | (107.4) | (272.6) | 17.2 | 288.7 | (131.4) | 19.0 | (25.6) | 9.1 | (400.1) | (45.1) | 18.8 | 131.3 | (265.6) | 140.9 | (376.5) |
| Net Income From Continuing Ops | 548.2 | 202.9 | 85.6 | 166.6 | 219.5 | 158.8 | (25.2) | (74.6) | 34.7 | 71.4 | 32.6 | (67.9) | 261.2 | 767.0 | 594.5 | 812.0 | (174.7) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 548.2 | 202.9 | 85.6 | 166.6 | 219.5 | 158.8 | (25.2) | (74.6) | 34.7 | 71.4 | 32.6 | (67.9) | 261.2 | 767.0 | 594.5 | 812.0 | (174.7) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 535.2 | 193.7 | 76.2 | 156.6 | 208.0 | 149.6 | (35.3) | (79.8) | 22.7 | 50.2 | 17.8 | (83.1) | 213.4 | 703.2 | 559.8 | 765.1 | ||||||||||||||||||||||||
| Less: Minority Interest | 13.0 | 9.2 | 9.4 | 10.0 | 11.5 | 9.2 | 10.2 | 5.2 | 11.9 | 21.2 | 14.8 | 15.2 | 47.8 | 63.8 | 34.7 | 46.9 | (18.3) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 535.2 | 193.7 | 76.2 | 156.6 | 208.0 | 149.6 | (35.3) | (79.8) | 22.7 | 50.2 | 17.8 | (83.1) | 213.4 | 703.2 | 559.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.73 | - | 0.25 | 0.50 | 0.67 | - | (0.11) | (0.26) | 0.07 | - | 0.06 | (0.28) | 0.72 | - | 1.83 | 2.46 | (0.50) | - | (1.75) | (1.70) | (0.05) | - | (1.99) | (1.73) | (1.19) | - | (2.86) | 0.14 | 3.17 | - | (0.49) | (0.43) | 0.05 | - | (0.43) | (0.02) | 0.85 | - | 0.78 | (2.12) |
| EPS Diluted | 1.72 | - | 0.24 | 0.50 | 0.66 | - | (0.11) | (0.26) | 0.07 | - | 0.06 | (0.28) | 0.69 | - | 1.72 | 2.29 | (0.50) | - | ||||||||||||||||||||||
| Shares Basic | 308.9 | - | 308.8 | 310.3 | 311.3 | - | 311.0 | 310.8 | 304.9 | - | 300.1 | 300.1 | 296.8 | - | 305.3 | 310.5 | 314.1 | - | ||||||||||||||||||||||
| Shares Diluted | 311.4 | - | 311.0 | 313.2 | 314.8 | - | 311.0 | 310.8 | 312.5 | - | 311.5 | 300.1 | 311.8 | - | 326.0 | 334.6 | 314.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 935.7 | 476.1 | 306.9 | 392.5 | 457.8 | 251.5 | 164.3 | 108.5 | 238.2 | 329.6 | 232.0 | 82.5 | 499.1 | 1,112.0 | 943.8 | 1,234.9 | (36.2) | 1,434.2 | (501.3) | (455.6) | 288.6 | 354.9 | (515.7) | (392.9) | 462.1 | 123.4 | (744.4) | 342.3 | 206.5 | 216.4 | 248.0 | 205.3 | 374.7 | 400.8 | 134.9 | 324.9 | 704.1 | (410.2) | 666.4 | (692.5) |
| EBIT | 729.5 | 289.2 | 118.1 | 204.9 | 271.5 | 57.8 | (25.0) | (80.1) | 47.7 | 98.0 | 55.7 | (88.9) | 331.5 | 908.3 | 774.2 | 1,061.5 | (204.6) | 1,256.3 | (684.1) | |||||||||||||||||||||
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 233.4 | 232.5 | 229.3 | 224.5 | 172.9 | 145.0 | 134.5 | 178.7 | 240.3 | 251.2 | 239.3 | 233.7 | 216.5 | 425.4 | 45.3 | 33.3 |
| Depreciation & Amortization | 769.6 | 749.7 | 762.1 | 746.8 | 715.2 | 742.0 | 861.9 | 914.9 | 972.5 | 824.6 | 809.9 | 709.8 | 477.9 | 233.9 | 102.0 | 55.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0.1 | 0.1 | 0.4 | (502.3) | (856.3) | (1,022.1) | (595.3) | (694.6) | (820.3) | (472.0) | - | - | 235.7 | 84.7 | - | - |
| Total Operating Expenses | 4,526.6 | 4,392.2 | 4,325.1 | 4,285.7 | 4,599.1 | 4,595.6 | 4,445.1 | 5,395.7 | 4,067.7 | 2,915.5 | 2,720.3 | 2,164.6 | 1,420.9 | 971.9 | 291.7 | 160.4 |
| 444.0 |
| 531.0 |
| Interest Expense | - | - | - | - | - | - | - | - | 286.7 | 268.7 | 253.6 | 234.4 | 160.1 | 136.6 | 97.5 | 74.4 |
| Income From Equity Investments | 99.9 | 98.5 | 93.8 | 83.0 | 72.3 | 77.1 | (62.7) | (143.2) | 40.3 | 20.2 | 0.5 | - | - | - | - | - |
| Other Non-Operating Income | (31.3) | 6.8 | (24.9) | (35.3) | (99.2) | (252.0) | (704.4) | 619.8 | (246.5) | (250.0) | (270.0) | (234.4) | (180.4) | (179.2) | (97.5) | (74.5) |
| Pre-Tax Income | 1,310.3 | 890.4 | (24.5) | 361.0 | 2,440.1 | (228.2) | (1,657.9) | (367.2) | (174.6) | 490.1 | (1,245.8) | 1,555.9 | 1,119.3 | 162.0 | 346.5 | 456.5 |
| 185.3 |
| Net Income From Continuing Ops | 1,003.3 | 674.6 | 93.7 | 297.3 | 1,998.8 | (154.1) | (1,260.4) | (293.1) | (45.7) | 785.1 | (749.4) | 980.0 | 673.6 | (24.2) | 225.3 | 271.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | 2.2 | 5.3 | - | - |
| Net Income | 1,003.3 | 674.6 | 93.7 | 297.3 | 1,998.8 | (154.1) | (1,260.4) | (293.1) | (45.7) | 785.1 | (749.4) | 980.0 | 675.8 | (18.9) | (285.1) | 392.7 |
| Net Income Attributable To Parent | 961.7 | 634.4 | 57.2 | 198.4 | 1,871.6 | (186.9) | (1,267.9) | (340.1) | (397.5) | 615.1 | (848.8) | 941.4 | 675.8 | (18.9) | (285.1) | 392.7 |
| Less: Minority Interest | 41.7 | 40.1 | 36.5 | 98.9 | 127.2 | 32.8 | 7.5 | 47.0 | 351.8 | 170.1 | 99.4 | 38.6 | 2.2 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 961.7 | 634.4 | 57.2 | 198.4 | 1,871.6 | (186.9) | (1,267.9) | (340.1) | (397.5) | 615.1 | (848.8) | 941.4 | 673.6 | (18.9) | (285.1) | 392.7 |
| EPS Diluted | 3.09 | 2.03 | 0.18 | 0.64 | 5.69 | (0.61) | (4.65) | (1.11) | (1.26) | 1.94 | (2.88) | 3.43 | 2.57 | (0.07) | (1.09) | 1.50 |
| Shares Basic | 308.9 | 309.7 | 309.5 | 299.8 | 307.2 | 308.1 | 272.4 | 306.4 | 316.0 | 315.4 | 294.9 | 274.1 | 262.1 | 262.0 | 262.0 | - |
| Shares Diluted | 311.4 | 312.4 | 313.4 | 311.6 | 329.2 | 308.1 | 272.4 | 306.4 | 316.0 | 316.3 | 294.9 | 274.1 | 262.1 | 262.0 | 262.0 | - |
| EBIT | 1,341.6 | 883.6 | 0.5 | 396.2 | 2,539.3 | 23.9 | (953.4) | (987.0) | 71.9 | 740.1 | (975.8) | 1,790.3 | 1,299.7 | 341.2 | 444.0 | 531.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.3 |
| 32.4 |
| 32.2 |
| 44.1 |
| 33.2 |
| 31.6 |
| 38.4 |
| 31.2 |
| 32.2 |
| 35.9 |
| 42.4 |
| 68.2 |
| 58.8 |
| 59.9 |
| 61.7 |
| 60.0 |
| 60.2 |
| 62.2 |
| 64.1 |
| 64.7 |
| 65.4 |
| 57.6 |
| 60.1 |
| 168.4 |
| 177.8 |
| 182.8 |
| 187.3 |
| 194.0 |
| 209.7 |
| 238.4 |
| 214.0 |
| 199.7 |
| 190.9 |
| 241.5 |
| 242.3 |
| 240.2 |
| 263.0 |
| 243.2 |
| 238.1 |
| 228.2 |
| 213.7 |
| 207.0 |
| 201.2 |
| 202.7 |
| 221.8 |
| 199.1 |
| 197.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (253.1) |
| (322.9) |
| (238.2) |
| (207.9) |
| (172.4) |
| (157.2) |
| (145.5) |
| (120.3) |
| (171.8) |
| (138.3) |
| (176.3) |
| (208.2) |
| (120.5) |
| (183.7) |
| (241.5) |
| (274.7) |
| (121.0) |
| (104.1) |
| (102.4) |
| (144.4) |
| - |
| - |
| - |
| 1,140.2 |
| 991.4 |
| 1,137.9 |
| 1,218.0 |
| 1,130.0 |
| 1,109.7 |
| 1,163.9 |
| 1,134.7 |
| 1,091.8 |
| 1,054.7 |
| 1,020.2 |
| 2,104.8 |
| 1,199.7 |
| 1,071.1 |
| 1,092.3 |
| 1,071.7 |
| 1,022.1 |
| 881.6 |
| 834.7 |
| 719.9 |
| 666.6 |
| 694.2 |
| 788.2 |
| 649.2 |
| 640.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| 78.4 |
| 74.5 |
| 69.3 |
| 64.4 |
| 63.4 |
| 70.1 |
| 68.6 |
| 66.7 |
| 67.9 |
| 59.8 |
| 62.6 |
| 25.2 |
| 19.5 |
| 21.5 |
| 17.5 |
| 18.7 |
| 20.7 |
| 24.4 |
| 20.2 |
| (128.1) |
| (53.0) |
| (117.9) |
| 13.6 |
| 14.1 |
| 12.4 |
| 10.7 |
| 9.3 |
| 7.9 |
| 7.3 |
| 7.0 |
| 3.6 |
| 2.2 |
| - |
| 1.5 |
| 0.5 |
| (34.8) |
| (41.2) |
| (67.5) |
| (108.6) |
| (26.2) |
| 31.5 |
| 1.5 |
| (711.2) |
| (522.2) |
| (165.6) |
| (40.6) |
| 1,348.2 |
| (66.0) |
| (63.8) |
| (60.1) |
| (56.6) |
| (57.6) |
| (63.0) |
| (65.0) |
| (64.4) |
| (86.4) |
| (58.2) |
| (62.1) |
| (227.8) |
| 1,221.5 |
| (725.2) |
| (710.4) |
| (14.1) |
| 119.0 |
| (722.6) |
| (605.5) |
| (448.8) |
| (589.6) |
| (1,151.5) |
| 59.4 |
| 1,314.5 |
| (112.6) |
| (59.0) |
| (92.8) |
| 89.9 |
| 129.5 |
| (135.1) |
| 58.8 |
| 436.9 |
| (718.4) |
| 409.1 |
| (952.0) |
| 958.0 |
| (566.6) |
| (534.5) |
| (11.1) |
| 95.3 |
| (553.8) |
| (463.1) |
| (338.8) |
| (482.2) |
| (878.9) |
| 42.2 |
| 1,025.8 |
| 18.7 |
| (78.0) |
| (67.3) |
| 80.8 |
| 529.6 |
| (90.0) |
| 40.0 |
| 305.6 |
| (452.8) |
| 268.2 |
| (575.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 958.0 |
| (566.6) |
| (534.5) |
| (11.1) |
| 95.3 |
| (553.8) |
| (463.1) |
| (338.8) |
| (482.2) |
| (878.9) |
| 42.2 |
| 1,025.8 |
| 18.7 |
| (78.0) |
| (67.3) |
| 80.8 |
| 529.6 |
| (90.0) |
| 40.0 |
| 305.6 |
| (452.8) |
| 268.2 |
| (575.5) |
| (156.4) |
| 901.4 |
| (549.3) |
| (523.5) |
| (15.5) |
| 69.8 |
| (535.6) |
| (463.3) |
| (338.8) |
| (482.2) |
| (878.9) |
| 42.2 |
| 978.8 |
| (121.5) |
| (154.4) |
| (136.4) |
| 14.8 |
| 486.9 |
| (135.1) |
| (5.1) |
| 268.4 |
| (485.8) |
| 238.3 |
| (596.2) |
| 56.6 |
| (17.3) |
| (11.0) |
| 4.4 |
| - |
| (18.2) |
| 0.2 |
| - |
| - |
| - |
| - |
| 47.0 |
| 140.3 |
| 76.4 |
| 69.1 |
| 66.0 |
| 42.7 |
| 45.1 |
| 45.1 |
| 37.2 |
| 33.0 |
| 29.9 |
| 20.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 765.1 |
| (156.4) |
| 901.4 |
| (549.3) |
| (523.5) |
| (15.5) |
| 69.8 |
| (535.6) |
| (463.3) |
| (338.8) |
| (482.2) |
| (878.9) |
| 42.2 |
| 978.8 |
| (121.5) |
| (154.4) |
| (136.4) |
| 14.8 |
| 486.9 |
| (135.1) |
| (5.1) |
| 268.4 |
| (485.8) |
| 238.3 |
| (596.2) |
| (1.75) |
| (1.70) |
| (0.05) |
| - |
| (1.99) |
| (1.73) |
| (1.19) |
| - |
| (2.86) |
| 0.14 |
| 3.17 |
| - |
| (0.49) |
| (0.43) |
| 0.05 |
| - |
| (0.43) |
| (0.02) |
| 0.85 |
| - |
| 0.77 |
| (2.12) |
| 313.8 |
| 307.9 |
| 296.7 |
| - |
| 268.5 |
| 268.4 |
| 284.2 |
| - |
| 307.8 |
| 309.1 |
| 308.7 |
| - |
| 317.1 |
| 317.0 |
| 316.5 |
| - |
| 315.5 |
| 315.4 |
| 315.0 |
| - |
| 306.8 |
| 281.8 |
| 313.8 |
| 307.9 |
| 296.7 |
| - |
| 268.5 |
| 268.4 |
| 284.2 |
| - |
| 307.8 |
| 309.1 |
| 308.8 |
| - |
| 317.1 |
| 317.0 |
| 316.9 |
| - |
| 315.5 |
| 315.4 |
| 315.8 |
| - |
| 308.7 |
| 281.8 |
| (643.0) |
| 94.5 |
| 145.2 |
| (754.1) |
| (606.9) |
| 262.4 |
| (67.5) |
| (985.9) |
| 100.0 |
| (33.7) |
| (46.6) |
| 4.8 |
| (32.8) |
| 146.5 |
| 187.1 |
| (72.1) |
| 123.7 |
| 501.3 |
| (632.0) |
| 467.3 |
| (889.9) |