| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,665.6 | 1,169.4 | 1,312.1 | 1,180.6 | 1,215.0 | 1,454.7 | 1,450.5 | 1,260.7 | 1,085.3 | 964.7 | 1,123.4 | 912.1 | 896.5 | 1,015.6 | 1,188.8 | 789.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 5,327.7 | 4,877.1 | 5,251.1 | 3,896.6 | 3,646.8 | 1,579.9 | 1,930.8 | 2,321.9 | 1,293.7 | 704.7 | - | - | - | - | - | - | - |
| Cost of Revenue | - | 975.1 | 1,412.4 | 761.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | 3,902.0 | 3,838.7 | 3,135.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 192.7 | 197.4 | 1,100.1 | 1,273.2 | 1,583.8 | 809.4 | (90.2) | 119.0 | 144.0 | (130.8) | (114.2) | 645.7 | 504.4 | 277.0 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 111.6 | 199.0 | 263.8 | 315.2 | (46.9) | (1.0) | (32.7) | (5.8) | (203.3) | (128.5) | (16.1) | 307.6 | 135.1 | 92.5 | 46.8 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (1.18) | 0.74 | 16.32 | 24.59 | 60.86 | 16.15 | (0.41) | (0.11) | 0.53 | (1.32) | (0.31) | 5.09 | 2.45 | 1.66 | 0.86 | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 1,697.2 | 1,667.6 | 2,207.8 | 1,871.7 | 1,953.4 | 967.7 | 697.0 | 755.3 | 674.8 | 345.5 | 371.2 | 1,058.0 | 811.5 | 483.7 | 227.5 | 59.8 | |
| 653.0 |
| 521.6 |
| 369.0 |
| 364.0 |
| 325.4 |
| 271.1 |
| 166.4 |
| 387.8 |
| 342.9 |
| 482.7 |
| 529.4 |
| 575.7 |
| 672.2 |
| 674.6 |
| 501.3 |
| 473.8 |
| - |
| 304.7 |
| 254.1 |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 509.8 | - | 340.9 | - | 111.4 | - | 329.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 1,155.8 | - | 971.1 | - | 1,103.7 | - | 1,120.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 37.5 | 33.5 | 21.9 | 32.5 | 38.4 | 45.7 | 52.1 | 82.1 | 25.7 | 25.5 | 26.1 | 42.2 | 32.5 | 57.9 | 102.2 | 24.8 | 24.4 | |||||||||||||||||||||||
| Depreciation & Amortization | 384.2 | 368.4 | 374.9 | 377.0 | 349.8 | 350.7 | 360.2 | 227.9 | 168.9 | 167.4 | 160.3 | 137.0 | 133.8 | 141.8 | 141.0 | 42.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 1,332.8 | 1,081.7 | 1,140.9 | 1,583.3 | 882.6 | 1,192.7 | 1,174.6 | 987.1 | 813.6 | 614.8 | 771.5 | 662.7 | 571.7 | 594.0 | 652.3 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 333.2 | 91.9 | 170.8 | (403.2) | 338.0 | 265.2 | 272.9 | 289.0 | 272.9 | 343.4 | 352.7 | 251.0 | 326.1 | 423.8 | 537.3 | 330.8 | 291.9 | 234.1 | 150.8 | 325.1 | 99.5 | 38.5 | (11.2) | (4,862.5) | (220.6) | 8.4 | 71.6 | 50.4 | 69.7 | 179.0 | (242.7) | 113.0 | 86.1 | 32.4 | 5.4 | 20.1 | (1.7) | (25.7) | (28.2) | (75.2) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 26.6 | 26.8 | 18.7 | 18.8 | 15.8 | 17.6 | 19.1 | 12.2 | 7.6 | 6.3 | 7.9 | 7.2 | 7.1 | 6.5 | 8.6 | 6.9 | 7.2 | 7.4 | ||||||||||||||||||||||
| Income From Equity Investments | 22.8 | (2.4) | (4.6) | (1.0) | (4.9) | 28.0 | 1.1 | 5.9 | 16.3 | (0.1) | 13.5 | 10.1 | (2.2) | (4.6) | 75.1 | (96.3) | ||||||||||||||||||||||||
| Other Non-Operating Income | (238.9) | 24.0 | (0.5) | 67.5 | (45.0) | (5.9) | 32.0 | 2.3 | (16.0) | 46.3 | (78.0) | 34.7 | 62.8 | (89.8) | 403.0 | (200.2) | (313.2) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (14.3) | 31.5 | 40.2 | 54.2 | 73.2 | 48.7 | 79.6 | 78.0 | 57.5 | 88.0 | 65.7 | 69.7 | 91.8 | (43.5) | (1.3) | (0.2) | (1.8) | (1.0) | 0.0 | 3.7 | (3.7) | (5.1) | (2.6) | (254.7) | (23.9) | (17.4) | 12.2 | (3.7) | 69.5 | 24.8 | (101.0) | 0.8 | (202.8) | (18.8) | 2.3 | 16.0 | (31.7) | (16.7) | (52.5) | (27.6) |
| Net Income From Continuing Ops | 108.6 | 84.4 | 130.1 | (389.9) | 219.8 | 210.6 | 225.3 | 213.4 | 199.4 | 301.6 | 209.1 | 216.1 | 297.0 | 377.6 | 941.6 | 130.8 | (19.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 108.6 | 84.4 | 130.1 | (389.9) | 219.8 | 210.6 | 225.3 | 213.4 | 199.4 | 301.6 | 209.1 | 216.1 | 297.0 | 377.6 | 881.8 | 130.8 | 468.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 108.6 | 84.4 | 130.1 | (389.9) | 219.8 | 210.6 | 225.3 | 213.4 | 199.4 | 301.6 | 209.1 | 216.1 | 297.0 | 377.6 | 881.8 | 130.8 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 108.6 | 84.4 | 130.1 | (389.9) | 219.8 | 210.6 | 225.3 | 213.4 | 199.4 | 301.6 | 209.1 | 216.1 | 297.0 | 377.6 | 881.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.90 | - | 2.26 | (6.71) | 3.67 | - | 3.63 | 4.36 | 4.79 | - | 5.01 | 5.19 | 7.13 | - | 21.34 | 6.69 | 24.14 | - | 3.63 | 3.69 | (2.18) | (0.17) | (0.29) | (13.61) | - | 0.06 | 0.14 | (0.37) | - | 0.20 | (1.02) | 0.00 | - | (0.18) | 0.07 | 0.10 | - | (0.19) | (0.51) | (0.40) |
| EPS Diluted | 1.90 | - | 2.26 | (6.77) | 3.66 | - | 3.59 | 4.25 | 4.65 | - | 4.77 | 4.96 | 6.87 | - | 20.45 | 6.23 | 24.14 | - | ||||||||||||||||||||||
| Shares Basic | 56.7 | - | 57.2 | 57.8 | 59.5 | - | 61.8 | 48.7 | 41.5 | - | 41.6 | 41.5 | 41.6 | - | 41.3 | 19.6 | 19.3 | - | ||||||||||||||||||||||
| Shares Diluted | 56.8 | - | 57.2 | 57.8 | 59.7 | - | 62.6 | 49.9 | 42.7 | - | 43.7 | 43.4 | 43.1 | - | 43.1 | 21.0 | 19.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 717.4 | 460.3 | 545.7 | (26.2) | 687.8 | 616.0 | 633.1 | 516.9 | 441.8 | 510.8 | 513.0 | 388.1 | 459.9 | 565.6 | 678.4 | 372.9 | 336.5 | 279.8 | 184.5 | 364.0 | 139.4 | 74.5 | 21.9 | (4,658.8) | (11.5) | 219.3 | 248.9 | 240.3 | 240.1 | 342.0 | (89.1) | 262.3 | 232.7 | 164.7 | 130.7 | 146.8 | 117.7 | 86.2 | 94.3 | 47.2 |
| EBIT | 333.2 | 91.9 | 170.8 | (403.2) | 338.0 | 265.2 | 272.9 | 289.0 | 272.9 | 343.4 | 352.7 | 251.0 | 326.1 | 423.8 | 537.3 | 330.8 | 291.9 | 234.1 | 150.8 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 125.4 | 126.3 | 205.6 | 126.3 | 209.3 | 80.7 | 128.6 | 121.3 | 91.8 | 89.3 | 89.5 | 92.3 | 75.3 | 57.2 | 29.4 | 19.7 | 9.3 |
| Depreciation & Amortization | 1,504.6 | 1,470.2 | 1,107.8 | 598.6 | 369.7 | 158.3 | 787.2 | 636.3 | 530.8 | 476.3 | 485.3 | 412.3 | 307.1 | 206.7 | 75.0 | 37.8 | 16.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 5,138.6 | 4,688.4 | 4,168.1 | 2,620.7 | 2,067.9 | 993.3 | 2,016.5 | 2,231.5 | 1,151.5 | 834.2 | 903.9 | 931.6 | 637.6 | 409.7 | 177.9 | 106.9 | 47.3 |
| 152.6 |
| 22.0 |
| (9.6) |
| - |
| Interest Expense | 90.9 | 80.2 | 56.5 | 28.6 | 29.3 | 30.8 | 159.3 | 159.1 | 146.8 | 140.3 | 149.6 | 158.4 | 107.2 | 70.1 | 29.6 | 1.4 | 0.9 |
| Income From Equity Investments | 14.8 | (13.0) | 51.3 | 21.3 | 34.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (147.9) | 46.1 | 12.4 | 65.8 | (200.2) | (621.5) | (260.7) | (144.4) | (219.8) | (240.7) | 57.8 | 168.8 | (141.4) | (31.1) | (26.4) | (8.7) | (5.7) |
| Pre-Tax Income | - | 243.5 | - | - | - | 188.0 | (350.9) | (25.3) | (75.9) | (371.6) | (56.4) | 814.5 | 363.0 | 245.9 | 126.2 | 13.3 | (15.2) |
| 43.0 |
| - |
| Net Income From Continuing Ops | (66.8) | 44.5 | 848.6 | 1,023.8 | 1,430.5 | 189.0 | (318.2) | (19.5) | 127.4 | (243.0) | (40.2) | 506.9 | 228.0 | 153.4 | 79.4 | (29.7) | (15.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (66.8) | 44.5 | 848.6 | 1,023.8 | 1,858.5 | 355.3 | (90.6) | (19.5) | 127.4 | (243.0) | (40.2) | 506.9 | 228.0 | 153.4 | 79.4 | (29.7) | (15.2) |
| Net Income Attributable To Parent | (66.8) | 44.5 | 848.6 | 1,023.8 | 1,856.2 | 319.6 | (128.2) | (35.3) | 123.8 | (243.0) | (40.2) | 506.9 | 228.0 | 153.4 | 79.4 | (29.7) | (15.2) |
| Less: Minority Interest | - | - | - | - | - | - | 37.6 | 15.8 | 3.7 | 0.0 | 0.0 | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (66.8) | 44.5 | 848.6 | 1,023.8 | 1,856.2 | 319.6 | (128.2) | (35.3) | 123.8 | (243.0) | (40.2) | 506.9 | 228.0 | 153.4 | 79.4 | (29.7) | (15.2) |
| - |
| EPS Diluted | (1.18) | 0.74 | 16.02 | 23.51 | 57.55 | 15.48 | (0.41) | (0.11) | 0.52 | (1.32) | (0.31) | 5.05 | 2.44 | 1.66 | 0.86 | - | - |
| Shares Basic | 56.7 | 57.8 | 51.8 | 41.5 | 30.5 | 19.8 | 315.0 | 307.5 | 235.0 | 183.6 | 130.2 | 99.7 | 92.9 | 92.2 | 92.1 | 92.0 | - |
| Shares Diluted | 56.8 | 57.9 | 52.7 | 43.4 | 32.3 | 20.6 | 315.0 | 307.5 | 237.9 | 183.6 | 130.2 | 100.4 | 93.4 | 92.5 | 92.2 | 92.0 | - |
| 7.1 |
| EBIT | 192.7 | 197.4 | 1,100.1 | 1,273.2 | 1,583.8 | 809.4 | (90.2) | 119.0 | 144.0 | (130.8) | (114.2) | 645.7 | 504.4 | 277.0 | 152.6 | 22.0 | (9.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| 20.1 |
| 21.0 |
| 20.4 |
| 49.3 |
| 37.4 |
| 31.2 |
| 30.4 |
| 32.9 |
| 30.9 |
| 34.5 |
| 30.3 |
| 34.9 |
| 28.2 |
| 27.9 |
| 24.6 |
| 21.4 |
| 22.6 |
| 23.2 |
| 20.3 |
| 22.8 |
| 21.9 |
| 24.4 |
| 44.7 |
| 45.7 |
| 33.6 |
| 39.0 |
| 40.0 |
| 36.0 |
| 33.1 |
| 203.8 |
| 209.2 |
| 210.8 |
| 177.4 |
| 189.8 |
| 170.5 |
| 163.0 |
| 153.6 |
| 149.3 |
| 146.6 |
| 132.3 |
| 125.3 |
| 126.7 |
| 119.4 |
| 111.9 |
| 122.5 |
| 122.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 458.9 |
| 362.6 |
| 281.8 |
| 223.5 |
| 261.9 |
| 226.0 |
| 234.0 |
| 176.5 |
| 5,261.6 |
| 563.0 |
| 473.6 |
| 457.6 |
| 522.4 |
| 519.9 |
| 532.5 |
| 818.4 |
| 360.8 |
| 365.4 |
| 272.4 |
| 248.7 |
| 265.0 |
| 219.7 |
| 203.0 |
| 206.0 |
| 205.5 |
| 7.2 |
| 11.4 |
| 4.9 |
| 37.4 |
| 44.4 |
| 95.8 |
| 27.7 |
| 43.9 |
| 43.2 |
| 44.5 |
| 41.5 |
| 39.6 |
| 40.9 |
| 37.1 |
| 36.3 |
| 37.4 |
| 36.8 |
| 36.3 |
| 34.9 |
| 31.7 |
| 35.0 |
| 38.7 |
| 60.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (46.9) |
| (109.1) |
| (279.6) |
| (185.9) |
| (90.8) |
| (80.7) |
| 273.5 |
| (94.9) |
| 4.5 |
| (8.2) |
| (162.1) |
| 226.8 |
| (88.0) |
| (174.6) |
| (108.4) |
| (160.8) |
| (92.3) |
| 13.5 |
| 19.8 |
| (84.7) |
| (24.9) |
| (114.2) |
| (16.9) |
| 58.6 |
| 83.3 |
| 85.0 |
| (38.9) |
| (52.2) |
| (92.0) |
| (4,589.0) |
| (315.6) |
| 12.9 |
| 63.4 |
| (111.7) |
| 296.4 |
| 91.0 |
| (417.3) |
| 4.5 |
| (74.7) |
| (59.9) |
| 18.9 |
| 39.9 |
| (86.4) |
| (50.6) |
| (142.4) |
| (92.1) |
| 188.2 |
| 41.8 |
| 41.8 |
| (82.8) |
| (47.1) |
| (89.3) |
| (4,334.3) |
| (291.7) |
| 30.3 |
| 51.2 |
| (108.0) |
| 226.9 |
| 66.2 |
| (316.3) |
| 3.7 |
| 128.1 |
| (41.1) |
| 16.6 |
| 23.8 |
| (54.7) |
| (33.9) |
| (89.9) |
| (64.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 225.9 |
| 83.3 |
| 81.3 |
| (35.3) |
| (47.1) |
| (89.3) |
| (4,334.3) |
| (64.2) |
| 30.3 |
| 51.2 |
| (108.0) |
| 226.9 |
| 66.2 |
| (316.3) |
| 3.7 |
| 128.1 |
| (41.1) |
| 16.6 |
| 23.8 |
| (54.7) |
| (33.9) |
| (89.9) |
| (64.5) |
| 466.0 |
| 217.9 |
| 72.0 |
| 73.4 |
| (43.6) |
| (55.7) |
| (92.9) |
| (4,310.9) |
| (76.4) |
| 20.3 |
| 42.8 |
| (114.9) |
| 222.0 |
| 62.3 |
| (320.2) |
| 0.6 |
| 124.6 |
| (41.2) |
| 16.6 |
| 23.8 |
| (54.7) |
| (33.9) |
| (89.9) |
| (64.5) |
| 11.4 |
| 7.9 |
| 8.3 |
| 8.6 |
| 3.6 |
| (23.4) |
| 12.3 |
| 10.0 |
| 8.4 |
| 6.9 |
| 4.9 |
| 3.9 |
| 3.9 |
| 3.1 |
| 3.5 |
| 0.2 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.8 |
| 466.0 |
| 217.9 |
| 72.0 |
| 73.4 |
| (43.6) |
| (55.7) |
| (92.9) |
| (4,310.9) |
| (76.4) |
| 20.3 |
| 42.8 |
| (114.9) |
| 222.0 |
| 62.3 |
| (320.2) |
| 0.6 |
| 124.6 |
| (41.2) |
| 16.6 |
| 23.8 |
| (54.7) |
| (33.9) |
| (89.9) |
| (64.5) |
| 3.46 |
| 3.52 |
| (2.18) |
| (0.17) |
| (0.29) |
| (13.61) |
| - |
| 0.06 |
| 0.14 |
| (0.37) |
| - |
| 0.20 |
| (1.02) |
| 0.00 |
| - |
| (0.18) |
| 0.07 |
| 0.10 |
| - |
| (0.19) |
| (0.51) |
| (0.40) |
| 19.8 |
| 19.9 |
| 20.0 |
| 318.3 |
| 317.6 |
| 316.8 |
| - |
| 315.1 |
| 315.0 |
| 314.5 |
| - |
| 313.2 |
| 313.1 |
| 290.1 |
| - |
| 233.4 |
| 233.3 |
| 233.1 |
| - |
| 177.1 |
| 177.0 |
| 162.9 |
| 20.8 |
| 20.8 |
| 20.0 |
| 318.3 |
| 317.6 |
| 316.8 |
| - |
| 315.1 |
| 315.0 |
| 314.5 |
| - |
| 316.4 |
| 313.1 |
| 291.7 |
| - |
| 233.4 |
| 234.9 |
| 237.9 |
| - |
| 177.1 |
| 177.0 |
| 162.9 |
| 325.1 |
| 99.5 |
| 38.5 |
| (11.2) |
| (4,862.5) |
| (220.6) |
| 8.4 |
| 71.6 |
| 50.4 |
| 69.7 |
| 179.0 |
| (242.7) |
| 113.0 |
| 86.1 |
| 32.4 |
| 5.4 |
| 20.1 |
| (1.7) |
| (25.7) |
| (28.2) |
| (75.2) |