| (USD in millions, except per-share data and share counts) | Q2 FY 2628 Jun 2026 | Q1 FY 2629 Mar 2026 | Q4 FY 2528 Dec 2025 | Q3 FY 2528 Sep 2025 | Q2 FY 2529 Jun 2025 | Q1 FY 2530 Mar 2025 | Q4 FY 2429 Dec 2024 | Q3 FY 2429 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 231 Oct 2023 | Q2 FY 232 Jul 2023 | Q1 FY 232 Apr 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 | 1,261.1 | 1,151.5 | 1,177.1 | 1,125.5 | 1,140.4 | 1,144.4 | 1,172.7 | 1,051.2 | 1,095.3 | 1,042.9 | 1,064.0 | 1,025.6 | 1,046.0 | 1,038.1 | 1,010.4 | 1,032.0 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 6 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | TTM28 Jun 2026 | FY202528 Dec 2025 | FY202429 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 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 | FY200831 Dec 2008 | FY200731 Dec 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 4,715.2 | 4,587.4 | 4,362.1 | 4,173.7 | 3,836.0 | 2,799.8 | 2,982.1 | 4,122.5 | 4,046.6 | 3,525.1 | 3,134.6 | 3,719.6 | 4,223.4 | 4,043.5 | 4,666.9 | 4,812.3 | ||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 20 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 959.5 |
| 834.1 |
| 765.4 |
| 725.7 |
| 616.2 |
| 692.5 |
| 658.3 |
| 598.0 |
| 770.3 |
| 955.5 |
| 1,018.6 |
| 1,018.7 |
| 1,080.4 |
| 1,004.8 |
| 1,037.9 |
| 1,020.2 |
| 1,009.5 |
| 979.0 |
| 909.9 |
| 869.1 |
| 880.2 |
| 865.9 |
| 796.1 |
| 770.5 |
| Cost of Revenue | 951.3 | 888.6 | 903.7 | 870.2 | 897.9 | 908.6 | 924.1 | 826.4 | 867.9 | 845.5 | 858.3 | 831.0 | 836.9 | 844.9 | 824.7 | 848.2 | 784.2 | 664.7 | 643.2 | 643.2 | 573.5 | 606.7 | 613.1 | 559.9 | 695.6 | 820.7 | 849.1 | 859.0 | 902.7 | 873.7 | 890.3 | 859.8 | 835.8 | 830.4 | 767.3 | 763.8 | 755.9 | 741.1 | 638.5 | 720.3 |
| Gross Profit | 309.8 | 262.9 | 273.4 | 255.3 | 242.5 | 235.8 | 248.6 | 224.8 | 227.4 | 197.4 | 205.7 | 194.6 | 209.1 | 193.2 | 185.7 | 183.8 | 175.3 | 169.4 | 122.2 | 82.5 | 42.7 | 85.8 | 45.2 | 38.1 | 74.7 | 134.8 | 169.5 | 159.7 | 177.7 | 131.1 | 147.6 | 160.4 | 173.7 | 148.6 | 142.6 | 105.3 | 124.3 | 124.8 | 157.6 | 50.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 95.7 | 92.1 | 102.7 | 94.6 | 82.8 | 85.0 | 89.0 | 82.4 | 88.9 | 82.0 | 92.3 | 69.8 | 85.4 | 80.6 | 76.8 | 73.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 44.0 | 45.0 | 43.1 | 42.6 | 41.6 | 40.8 | 39.1 | 38.5 | 37.9 | 36.0 | 39.5 | 35.6 | 35.9 | 35.1 | 35.8 | 35.6 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (1.8) | (1.2) | - | 4.5 | 2.4 | (2.4) | - | 2.3 | 0.7 | (1.3) | - | (3.6) | (1.9) | (1.3) | - | (6.3) | (5.1) | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 220.0 | 163.8 | 170.6 | 162.4 | 161.0 | 146.9 | 208.9 | 142.2 | 142.6 | 115.2 | 108.3 | 125.2 | 120.3 | 112.6 | 108.7 | 113.2 | (11.6) | 77.0 | 67.2 | 29.9 | (11.3) | 31.8 | (1,088.1) | (9.6) | (273.4) | 68.4 | 98.7 | 94.5 | 110.0 | 63.1 | 74.7 | 94.9 | 111.0 | 81.5 | 82.1 | (73.7) | 59.3 | 66.9 | 74.0 | (498.9) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.2) | (0.4) | (0.4) | (0.6) | (0.7) | 0.0 | (0.3) | 1.4 | 0.8 | ||||||||||||||||||||||||
| Other Non-Operating Income | 1.1 | 0.8 | (0.9) | 12.2 | 1.8 | 1.5 | 9.2 | 4.4 | 0.4 | 0.4 | 0.0 | 0.0 | 0.7 | 0.6 | 2.8 | (18.5) | 10.7 | |||||||||||||||||||||||
| Pre-Tax Income | 192.9 | 136.6 | 122.9 | 144.6 | 133.3 | 121.5 | 175.0 | 114.9 | 110.9 | 85.3 | 8.1 | 99.0 | 97.2 | 90.9 | 85.4 | 67.4 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 38.6 | 16.1 | 22.4 | 31.0 | 29.3 | 21.0 | 32.9 | 28.3 | 25.3 | 16.9 | (141.1) | 4.9 | 3.7 | 4.3 | 4.2 | 3.0 | 3.4 | 4.9 | (4.7) | 22.0 | 4.0 | 5.5 | (26.5) | 0.8 | 92.6 | 10.8 | (38.8) | 3.7 | 5.8 | 0.8 | (5.8) | 6.9 | 4.9 | 5.0 | (4.8) | (1.9) | (2.1) | 2.0 | (42.5) | (4.3) |
| Net Income From Continuing Ops | 154.3 | 120.5 | 110.9 | 110.0 | 100.7 | 97.0 | 137.1 | 82.7 | 81.9 | 66.1 | 145.7 | 90.2 | 90.4 | 84.5 | 76.9 | 61.1 | (38.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 154.3 | 120.5 | 100.5 | 113.6 | 104.0 | 100.5 | 142.1 | 86.6 | 85.6 | 68.4 | 149.2 | 94.1 | 93.5 | 86.6 | 81.2 | 64.4 | (34.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 151.0 | 118.2 | 96.6 | 110.0 | 100.7 | 97.0 | 137.1 | 82.7 | 81.9 | 66.1 | 145.7 | 90.2 | 90.4 | 84.5 | 76.9 | 61.1 | ||||||||||||||||||||||||
| Less: Minority Interest | 3.3 | 2.3 | 3.9 | 3.6 | 3.3 | 3.5 | 5.0 | 3.9 | 3.7 | 2.3 | 3.5 | 3.9 | 3.1 | 2.1 | 4.3 | 3.3 | 3.7 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 151.0 | 118.2 | 96.6 | 110.0 | 100.7 | 97.0 | 137.1 | 82.7 | 81.9 | 66.1 | 145.7 | 90.2 | 90.4 | 84.5 | 76.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.11 | 0.86 | - | 0.80 | 0.72 | 0.68 | - | 0.64 | 0.66 | 0.52 | - | 0.70 | 0.70 | 0.66 | - | 0.47 | (0.31) | 0.24 | - | 0.38 | (0.39) | (0.06) | - | (0.40) | (3.34) | 0.17 | - | 0.88 | 0.60 | 0.12 | - | 0.40 | 0.58 | 0.46 | - | (1.12) | 0.09 | 0.16 | - | (4.95) |
| EPS Diluted | 1.09 | 0.85 | - | 0.78 | 0.70 | 0.67 | - | 0.57 | 0.58 | 0.46 | - | 0.62 | 0.62 | 0.58 | - | 0.42 | (0.31) | 0.23 | ||||||||||||||||||||||
| Shares Basic | 136.3 | 136.7 | - | 137.0 | 139.8 | 141.7 | - | 128.7 | 124.4 | 126.2 | - | 128.1 | 128.5 | 128.5 | - | 129.8 | 124.6 | 126.4 | ||||||||||||||||||||||
| Shares Diluted | 138.3 | 138.6 | - | 140.5 | 143.1 | 144.2 | - | 146.8 | 146.3 | 147.5 | - | 150.2 | 150.1 | 150.1 | - | 150.8 | 124.6 | 152.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 264.0 | 208.8 | 213.7 | 205.0 | 202.6 | 187.7 | 248.0 | 180.7 | 180.5 | 151.2 | 147.8 | 160.8 | 156.2 | 147.7 | 144.5 | 148.8 | 24.4 | 112.5 | 103.1 | 65.5 | 25.0 | 67.9 | (1,053.1) | 25.8 | (237.8) | 105.7 | - | - | - | 101.8 | - | - | - | 121.3 | - | - | - | 107.2 | - | - |
| EBIT | 220.0 | 163.8 | 170.6 | 162.4 | 161.0 | 146.9 | 208.9 | 142.2 | 142.6 | 115.2 | 108.3 | 125.2 | 120.3 | 112.6 | 108.7 | 113.2 | (11.6) | 77.0 | 67.2 | |||||||||||||||||||||
| 4,047.8 |
| 3,054.9 |
| 5,309.7 |
| 5,452.5 |
| Cost of Revenue | 3,613.8 | 3,580.4 | 3,463.9 | 3,371.1 | 3,121.8 | 2,466.6 | 2,689.3 | 3,484.5 | 3,416.3 | 3,028.1 | 2,911.8 | 3,659.3 | 3,844.8 | 3,790.9 | 4,041.4 | 4,075.5 | 3,557.5 | 2,646.5 | 4,157.8 | 4,003.1 |
| Gross Profit | 1,101.4 | 1,007.0 | 898.2 | 802.6 | 714.2 | 333.2 | 292.8 | 638.0 | 630.3 | 497.0 | 222.8 | 60.3 | 378.6 | 252.6 | 625.5 | 736.8 | 490.3 | 408.4 | 1,151.9 | 1,449.4 |
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | 21.3 | 19.6 | 20.7 | 16.3 | 16.5 | 14.1 | 17.8 | 22.7 | 13.3 | 14.7 | 14.2 | 17.4 | 16.1 | 22.3 | 17.0 | 16.5 | 19.3 | 14.9 | - |
| Selling General & Administrative | 385.1 | 365.1 | 342.3 | 328.1 | 297.5 | 226.9 | 201.0 | 267.2 | 268.2 | 248.0 | 240.8 | 238.8 | 272.5 | 276.4 | 321.6 | 323.0 | ||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Depreciation & Amortization | 174.7 | 168.1 | 151.5 | 146.1 | 142.9 | 143.9 | 143.3 | 151.1 | 156.4 | 160.8 | 170.3 | 189.9 | 176.8 | 189.9 | 194.0 | 174.4 | ||||
| Amortization of Intangibles | - | 7.0 | 7.0 | 7.0 | 8.0 | 8.0 | 8.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 5.0 | 24.5 | 21.6 | 15.2 | |||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 716.8 | 640.9 | 608.9 | 466.4 | 287.3 | 117.6 | (1,302.7) | 366.3 | 362.1 | 134.6 | (541.8) | (369.4) | 106.1 | (91.3) | 303.9 | 413.8 | 185.4 | 92.7 | 869.2 | 1,152.7 |
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | 12.1 | 16.0 | 13.0 | 4.7 | 0.7 | 1.7 | 5.9 | 1.1 | 1.1 | 1.4 | 1.2 | 1.1 | 0.8 | 0.8 | 1.4 | 1.1 | 2.1 | 9.8 | - |
| Interest Expense | - | 110.7 | 108.2 | 92.8 | 92.1 | 97.6 | 96.1 | 104.9 | 102.1 | 134.9 | 125.4 | 111.4 | 109.8 | 66.0 | 72.4 | 93.7 | 63.8 | |||
| Income From Equity Investments | - | - | (1.0) | (1.6) | 12.6 | 0.1 | (7.0) | (10.7) | (1.0) | 0.0 | 0.0 | - | - | - | - | - | ||||
| Other Non-Operating Income | 13.2 | 14.6 | 14.4 | 1.3 | (12.5) | 18.2 | (1.2) | 64.4 | 20.5 | 4.0 | 2.4 | 1.6 | 4.1 | 1.7 | 0.0 | 0.6 | 3.0 | |||
| Pre-Tax Income | 597.0 | 522.3 | 486.1 | 295.2 | 162.0 | 10.6 | (1,481.9) | 236.5 | 247.7 | (86.5) | (734.0) | (478.0) | 1.5 | (154.8) | 232.3 | 322.1 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 108.1 | 103.7 | 103.4 | (128.2) | 15.5 | 26.8 | 77.7 | (28.5) | 11.0 | (6.8) | (106.9) | (112.1) | (8.7) | (63.6) | 72.4 | 116.3 | 47.0 | 26.9 | 294.2 | 400.2 |
| Net Income From Continuing Ops | 495.7 | 418.6 | 367.8 | 410.8 | 130.9 | (38.2) | (1,572.6) | 252.5 | 222.4 | (91.9) | (627.1) | (365.9) | 10.2 | (91.2) | 159.9 | 211.7 | 78.7 | |||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.6) | 252.8 | 7.9 | 11.4 | - | |||
| Net Income | 488.9 | 418.6 | 382.7 | 423.4 | 146.5 | (16.2) | (1,559.6) | 265.0 | 236.7 | (79.7) | (627.1) | (365.9) | 9.6 | 161.6 | 167.8 | 223.1 | 78.7 | |||
| Net Income Attributable To Parent | 475.8 | 404.3 | 367.8 | 410.8 | 130.9 | (38.2) | (1,572.6) | 252.5 | 222.4 | (91.9) | (640.9) | (377.9) | (2.6) | 154.0 | 158.4 | 214.3 | ||||
| Less: Minority Interest | 13.1 | 14.3 | 14.9 | 12.6 | 15.6 | 22.0 | 13.0 | 12.5 | 14.3 | 12.2 | 13.8 | 12.0 | 12.2 | 7.6 | 9.4 | 8.8 | 8.0 | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Net Income To Common Shareholders | 475.8 | 404.3 | 367.8 | 410.8 | 130.9 | (38.2) | (1,572.6) | 252.5 | 222.4 | (91.9) | (640.9) | (377.9) | (2.6) | 154.0 | 158.4 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 3.49 | 2.92 | 2.82 | 3.21 | 1.03 | (0.30) | (12.43) | 2.01 | 1.78 | (0.83) | (5.97) | (3.53) | (0.03) | 1.44 | 1.49 | 2.09 | 0.73 | 0.33 | 5.71 | 7.35 |
| EPS Diluted | 3.44 | 2.85 | 2.55 | 2.81 | 0.96 | (0.30) | (12.43) | 1.81 | 1.61 | (0.83) | (5.97) | (3.53) | (0.03) | 1.44 | 1.43 | 1.97 | 0.72 | 0.32 | ||
| Shares Basic | 136.3 | 138.6 | 130.4 | 128.1 | 127.5 | 127.1 | 126.5 | 125.8 | 125.2 | 110.1 | 107.3 | 107.3 | 107.1 | 106.8 | 106.1 | 102.5 | 97.4 | 97.2 | ||
| Shares Diluted | 138.3 | 141.8 | 146.6 | 150.0 | 151.2 | 127.1 | 126.5 | 146.5 | 145.9 | 110.1 | 107.3 | 107.3 | 107.1 | 106.8 | 116.6 | 113.9 | 98.7 | 98.1 | ||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 891.5 | 809.0 | 760.4 | 612.5 | 430.2 | 261.5 | (1,159.4) | 517.4 | 518.5 | 295.4 | (371.5) | (179.5) | 282.9 | 98.6 | 497.9 | 588.2 | 326.9 | 225.3 | 988.0 | 1,255.6 |
| EBIT | 716.8 | 640.9 | 608.9 | 466.4 | 287.3 | 117.6 | (1,302.7) | 366.3 | 362.1 | 134.6 | (541.8) | (369.4) | 106.1 | (91.3) | 303.9 | 413.8 | 185.4 | 92.7 | 869.2 | |
| 72.3 |
| 75.2 |
| 57.8 |
| 54.9 |
| 60.2 |
| 54.0 |
| 52.8 |
| 45.4 |
| 44.4 |
| 58.4 |
| 66.3 |
| 65.2 |
| 67.7 |
| 68.0 |
| 72.9 |
| 65.5 |
| 62.7 |
| 67.1 |
| 60.5 |
| 64.6 |
| 65.0 |
| 57.9 |
| 58.4 |
| 60.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 35.5 |
| 35.9 |
| 35.6 |
| 36.3 |
| 36.1 |
| 35.0 |
| 35.4 |
| 35.6 |
| 37.3 |
| - |
| - |
| - |
| 38.7 |
| - |
| - |
| - |
| 39.8 |
| - |
| - |
| - |
| 40.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| - |
| (1.4) |
| (3.6) |
| 0.5 |
| - |
| 1.0 |
| (2.7) |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 0.4 |
| (0.3) |
| 0.4 |
| 0.0 |
| 0.0 |
| (0.4) |
| (1.0) |
| (1.9) |
| (3.7) |
| (2.0) |
| (2.4) |
| (3.5) |
| (2.8) |
| - |
| 0.2 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.5) |
| 0.8 |
| 14.5 |
| 1.4 |
| 1.5 |
| (0.4) |
| (0.4) |
| 0.5 |
| (0.9) |
| (18.5) |
| 67.2 |
| 18.6 |
| (2.9) |
| (1.9) |
| 0.8 |
| 3.8 |
| 17.8 |
| 0.3 |
| 0.2 |
| 0.2 |
| 3.3 |
| 0.6 |
| 0.0 |
| (30.9) |
| 40.1 |
| (29.3) |
| 77.2 |
| (40.4) |
| 3.1 |
| (1,142.8) |
| (46.2) |
| (327.3) |
| 34.4 |
| 16.1 |
| 119.0 |
| 84.3 |
| 17.1 |
| 39.2 |
| 62.5 |
| 80.5 |
| 65.5 |
| 0.4 |
| (121.3) |
| 11.3 |
| 23.1 |
| (28.8) |
| (531.5) |
| 30.9 |
| (29.8) |
| 48.7 |
| (49.2) |
| (7.9) |
| (1,121.0) |
| (50.1) |
| (422.6) |
| 21.1 |
| 51.4 |
| 111.0 |
| 75.1 |
| 15.0 |
| 41.1 |
| 50.5 |
| 72.8 |
| 58.0 |
| 1.7 |
| (121.2) |
| 10.1 |
| 17.5 |
| 23.7 |
| (530.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.2 |
| (24.6) |
| 55.2 |
| (44.4) |
| (2.4) |
| (1,116.3) |
| (47.0) |
| (419.9) |
| 23.6 |
| 54.9 |
| 115.3 |
| 78.5 |
| 16.3 |
| 45.0 |
| 55.6 |
| 75.6 |
| 60.5 |
| 5.2 |
| (119.4) |
| 13.4 |
| 21.1 |
| 13.7 |
| (527.2) |
| (38.0) |
| 30.9 |
| (29.8) |
| 48.7 |
| (49.2) |
| (7.9) |
| (1,121.0) |
| (50.1) |
| (422.6) |
| 21.1 |
| 51.4 |
| 111.0 |
| 75.1 |
| 15.0 |
| 41.1 |
| 50.5 |
| 72.8 |
| 58.0 |
| 1.7 |
| (121.2) |
| 10.1 |
| 17.5 |
| 9.9 |
| (530.8) |
| 4.3 |
| 5.2 |
| 6.5 |
| 4.8 |
| 5.5 |
| 4.7 |
| 3.1 |
| 2.7 |
| 2.5 |
| 3.5 |
| 4.3 |
| 3.4 |
| 1.3 |
| 3.9 |
| 5.1 |
| 2.8 |
| 2.5 |
| 3.5 |
| 1.8 |
| 3.3 |
| 3.6 |
| 3.8 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.1 |
| (38.0) |
| 30.9 |
| (29.8) |
| 48.7 |
| (49.2) |
| (7.9) |
| (1,121.0) |
| (50.1) |
| (422.6) |
| 21.1 |
| 51.4 |
| 111.0 |
| 75.1 |
| 15.0 |
| 41.1 |
| 50.5 |
| 72.8 |
| 58.0 |
| 1.7 |
| (121.2) |
| 10.1 |
| 17.5 |
| 9.9 |
| (530.8) |
| - |
| 0.35 |
| (0.39) |
| (0.06) |
| - |
| (0.40) |
| (3.34) |
| 0.16 |
| - |
| 0.78 |
| 0.54 |
| 0.12 |
| - |
| 0.37 |
| 0.52 |
| 0.42 |
| - |
| (1.12) |
| 0.09 |
| 0.16 |
| - |
| (4.95) |
| - |
| 127.2 |
| 127.1 |
| 126.8 |
| - |
| 126.6 |
| 126.6 |
| 126.1 |
| - |
| 125.9 |
| 125.9 |
| 125.4 |
| - |
| 125.2 |
| 125.2 |
| 125.0 |
| - |
| 107.7 |
| 107.7 |
| 107.5 |
| - |
| 107.3 |
| - |
| 152.6 |
| 127.1 |
| 126.8 |
| - |
| 126.6 |
| 126.6 |
| 146.4 |
| - |
| 146.7 |
| 146.4 |
| 126.1 |
| - |
| 146.0 |
| 145.8 |
| 145.5 |
| - |
| 107.7 |
| 128.3 |
| 128.2 |
| - |
| 107.3 |
| 29.9 |
| (11.3) |
| 31.8 |
| (1,088.1) |
| (9.6) |
| (273.4) |
| 68.4 |
| 98.7 |
| 94.5 |
| 110.0 |
| 63.1 |
| 74.7 |
| 94.9 |
| 111.0 |
| 81.5 |
| 82.1 |
| (73.7) |
| 59.3 |
| 66.9 |
| 74.0 |
| (498.9) |
| 304.9 |
| 315.7 |
| 282.7 |
| 296.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.5 |
| 132.6 |
| 118.8 |
| 102.9 |
| 14.5 |
| 14.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 2.0 |
| 6.2 |
| 125.7 |
| 64.9 |
| 867.7 |
| 1,154.1 |
| 38.0 |
| 573.5 |
| 753.9 |
| - |
| - |
| - |
| 38.0 |
| 573.5 |
| 753.9 |
| 70.7 |
| 31.7 |
| 565.9 |
| 747.1 |
| 6.3 |
| 7.6 |
| 6.8 |
| - |
| - |
| - |
| 214.3 |
| 70.7 |
| 31.7 |
| 565.9 |
| 747.1 |
| 5.67 |
| 7.26 |
| 99.1 |
| - |
| 99.8 |
| - |
| 1,152.7 |