| (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 | 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 | Q2 FY 1630 Jun 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,297.0 | 119.0 | 924.0 | 855.0 | 978.0 | 912.0 | 877.0 | 1,353.0 | 514.0 | 454.0 | 726.0 | 460.0 | 591.0 | 1,024.0 | 682.0 | 1,125.0 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 10 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) | TTM30 Jun 2026 | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 3,195.0 | 3,669.0 | 3,198.0 | 2,801.0 | 2,707.0 | 1,889.0 | 2,634.0 | 3,064.0 | 2,006.0 | 1,547.0 | 2,403.0 | 4,173.0 | 4,284.0 | 4,073.0 |
| Cost of Revenue | ||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 2 March 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 747.0 |
| 153.0 |
| 634.0 |
| 588.0 |
| 304.0 |
| 363.0 |
| 409.0 |
| 276.0 |
| 573.0 |
| 610.0 |
| 681.0 |
| 653.0 |
| 690.0 |
| 1,078.0 |
| 828.0 |
| 549.0 |
| 609.0 |
| 455.0 |
| 445.0 |
| 516.0 |
| 590.0 |
| 452.0 |
| 456.0 |
| 317.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 97.0 | 106.0 | 95.0 | 87.0 | 79.0 | 72.0 | 95.0 | 106.0 | 63.0 | 57.0 | 66.0 | 65.0 | 71.0 | 65.0 | 59.0 | 59.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 131.0 | 133.0 | 129.0 | 123.0 | 128.0 | 131.0 | 142.0 | 140.0 | 53.0 | 53.0 | 55.0 | 56.0 | 56.0 | 58.0 | 49.0 | 50.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (60.0) | (54.0) | (82.0) | (29.0) | (65.0) | (33.0) | (51.0) | (78.0) | (65.0) | (45.0) | (53.0) | (21.0) | (13.0) | (8.0) | 2.0 | (5.0) | (9.0) | |||||||||||||||||||||||
| Total Operating Expenses | 786.0 | 830.0 | 877.0 | 756.0 | 711.0 | 726.0 | 813.0 | 835.0 | 477.0 | 464.0 | 468.0 | 475.0 | 444.0 | 638.0 | 549.0 | 536.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 511.0 | (711.0) | 47.0 | 98.0 | 267.0 | 186.0 | 68.0 | 518.0 | 38.0 | (4.0) | 283.0 | (15.0) | 147.0 | 393.0 | 132.0 | 591.0 | 278.0 | (189.0) | 334.0 | 122.0 | (90.0) | (73.0) | (13.0) | (115.0) | (1,649.0) | 102.0 | 148.0 | 122.0 | 57.0 | 465.0 | 185.0 | 11.0 | 108.0 | (38.0) | (45.0) | 41.0 | 115.0 | 10.0 | (19.0) | (141.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.0 | 1.0 | 4.0 | 1.0 | 3.0 | 3.0 | 3.0 | 1.0 | 8.0 | 6.0 | 7.0 | 5.0 | 6.0 | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | - | - | - | - | - | - | - |
| Interest Expense | 28.0 | 29.0 | - | 25.0 | 25.0 | 27.0 | - | 29.0 | 17.0 | 13.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | (2.0) | (2.0) | (1.0) | (2.0) | 0.0 | (1.0) | (1.0) | (2.0) | (4.0) | (3.0) | (3.0) | (3.0) | (1.0) | (2.0) | (1.0) | 0.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | (53.0) | (49.0) | (24.0) | (23.0) | (25.0) | (24.0) | (27.0) | (35.0) | (27.0) | (15.0) | (16.0) | (15.0) | (12.0) | (17.0) | (28.0) | (12.0) | ||||||||||||||||||||||||
| Pre-Tax Income | 458.0 | (760.0) | 23.0 | 75.0 | 242.0 | 162.0 | 41.0 | 483.0 | 11.0 | (19.0) | 267.0 | (30.0) | 135.0 | 376.0 | 117.0 | 579.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (56.0) | (49.0) | 11.0 | 11.0 | 70.0 | 47.0 | 8.0 | 138.0 | 3.0 | (9.0) | 79.0 | (8.0) | 38.0 | 75.0 | 34.0 | 153.0 | 76.0 | (26.0) | (396.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | 514.0 | (711.0) | 12.0 | 64.0 | 172.0 | 115.0 | 33.0 | 345.0 | 8.0 | (10.0) | 188.0 | (22.0) | 97.0 | 301.0 | 83.0 | 426.0 | 190.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 514.0 | (711.0) | 12.0 | 64.0 | 172.0 | 115.0 | 33.0 | 345.0 | 8.0 | (10.0) | 188.0 | (22.0) | 97.0 | 301.0 | 83.0 | 426.0 | 190.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 514.0 | (711.0) | 12.0 | 64.0 | 172.0 | 115.0 | 33.0 | 345.0 | 8.0 | (10.0) | 188.0 | (22.0) | 97.0 | 301.0 | 83.0 | 426.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 514.0 | (711.0) | 12.0 | 64.0 | 172.0 | 115.0 | 33.0 | 345.0 | 8.0 | (10.0) | 188.0 | (22.0) | 97.0 | 301.0 | 83.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 5.79 | (8.02) | - | 0.76 | 1.93 | 1.27 | - | 3.86 | 0.12 | (0.14) | - | (0.32) | 1.39 | 4.22 | - | 5.75 | 2.48 | (2.23) | - | 1.26 | (1.34) | (1.13) | 2.20 | (5.47) | (36.43) | - | 1.89 | 0.25 | (1.38) | - | 1.34 | (1.70) | (0.05) | - | (3.11) | (1.13) | 1.23 | - | 13.04 | (3.51) |
| EPS Diluted | 5.76 | (8.02) | - | 0.76 | 1.92 | 1.26 | - | 3.78 | 0.11 | (0.14) | - | (0.32) | 1.35 | 4.09 | - | 5.58 | 2.41 | (2.23) | ||||||||||||||||||||||
| Shares Basic | 88.8 | 88.7 | - | 83.7 | 89.0 | 90.6 | - | 89.4 | 68.1 | 69.0 | - | 68.7 | 69.7 | 71.3 | - | 74.1 | 76.7 | 78.5 | ||||||||||||||||||||||
| Shares Diluted | 89.3 | 88.7 | - | 84.4 | 89.4 | 91.2 | - | 91.2 | 70.0 | 69.0 | - | 68.7 | 71.9 | 73.5 | - | 76.3 | 78.8 | 78.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 642.0 | (578.0) | 176.0 | 221.0 | 395.0 | 317.0 | 210.0 | 658.0 | 91.0 | 49.0 | 338.0 | 41.0 | 203.0 | 451.0 | 181.0 | 641.0 | 328.0 | (140.0) | 387.0 | 176.0 | (36.0) | (21.0) | 76.0 | (27.0) | (1,530.0) | 216.0 | 266.0 | 243.0 | 175.0 | 595.0 | 313.0 | 136.0 | 227.0 | 94.0 | 89.0 | 179.0 | 255.0 | 147.0 | 118.0 | (3.0) |
| EBIT | 511.0 | (711.0) | 47.0 | 98.0 | 267.0 | 186.0 | 68.0 | 518.0 | 38.0 | (4.0) | 283.0 | (15.0) | 147.0 | 393.0 | 132.0 | 591.0 | 278.0 | (189.0) | 334.0 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| 2,205.0 |
| 2,295.0 |
| 1,933.0 |
| - |
| - |
| - |
| - |
| - |
| Gross Profit | - | - | - | - | - | - | 429.0 | 769.0 | 73.0 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 385.0 | 333.0 | 321.0 | 267.0 | 222.0 | 200.0 | 290.0 | 299.0 | 249.0 | 235.0 | 354.0 | 302.0 | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 516.0 | 511.0 | 388.0 | 225.0 | 198.0 | 213.0 | 471.0 | 502.0 | 544.0 | 559.0 | 1,004.0 | 1,198.0 | 1,144.0 | 926.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (225.0) | (209.0) | (239.0) | (95.0) | (26.0) | (29.0) | (18.0) | (52.0) | (106.0) | (79.0) | (168.0) | - | - | - |
| Total Operating Expenses | 3,249.0 | 3,070.0 | 2,589.0 | 2,025.0 | 1,954.0 | 1,720.0 | - | - | - | - | 354.0 | 302.0 | 266.0 | 273.0 |
| Operating Income | ||||||||||||||
| Operating Income | (55.0) | 598.0 | 620.0 | 808.0 | 812.0 | 293.0 | 429.0 | 769.0 | 73.0 | (293.0) | (5,142.0) | (2,349.0) | - | - |
| Non-Operating | ||||||||||||||
| Interest Income | 7.0 | 11.0 | 18.0 | 21.0 | 4.0 | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | (7.0) | (4.0) | (10.0) | (9.0) | (1.0) | 0.0 | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (149.0) | (96.0) | (104.0) | (60.0) | (51.0) | (64.0) | (329.0) | (340.0) | (335.0) | 507.0 | (334.0) | - | - | - |
| Pre-Tax Income | (204.0) | 502.0 | 516.0 | 748.0 | 761.0 | 229.0 | 100.0 | 429.0 | (262.0) | 201.0 | (5,476.0) | (2,421.0) | 1,447.0 | 1,181.0 |
| Tax & Net | ||||||||||||||
| Income Tax Expense | (83.0) | 139.0 | 140.0 | 184.0 | 237.0 | (396.0) | 1.0 | 0.0 | 0.0 | (78.0) | (1,922.0) | (987.0) | 578.0 | 482.0 |
| Net Income From Continuing Ops | (121.0) | 363.0 | 376.0 | 564.0 | 524.0 | 625.0 | 99.0 | 429.0 | (262.0) | 279.0 | (3,554.0) | (1,434.0) | 869.0 | 699.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (121.0) | 363.0 | 376.0 | 564.0 | 524.0 | 625.0 | 99.0 | 429.0 | (262.0) | 279.0 | (3,554.0) | (1,434.0) | 869.0 | 699.0 |
| Net Income Attributable To Parent | (121.0) | 363.0 | 376.0 | 564.0 | 524.0 | 612.0 | (28.0) | 328.0 | (266.0) | 279.0 | (3,554.0) | (1,434.0) | 869.0 | 699.0 |
| Less: Minority Interest | - | - | - | 0.0 | 0.0 | 13.0 | 127.0 | 101.0 | 4.0 | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (121.0) | 363.0 | 376.0 | 564.0 | 524.0 | 612.0 | (28.0) | 321.0 | (266.0) | 273.0 | (3,554.0) | (1,434.0) | 855.0 | 688.0 |
| Per Share | ||||||||||||||
| EPS Basic | (1.36) | 4.17 | 4.74 | 8.10 | 6.94 | 7.46 | (0.57) | 6.77 | (6.26) | 6.76 | (92.79) | (37.54) | 2.24 | 1.80 |
| EPS Diluted | (1.35) | 4.15 | 4.62 | 7.78 | 6.75 | 7.37 | (0.57) | 6.77 | (6.26) | 6.76 | (92.79) | (37.54) | 2.24 | 1.80 |
| Shares Basic | 88.8 | 87.0 | 79.3 | 69.6 | 75.5 | 82.0 | 49.0 | 47.4 | 42.5 | 40.4 | 38.3 | 38.2 | 381.8 | 381.8 |
| Shares Diluted | 89.3 | 87.4 | 81.4 | 72.5 | 77.6 | 83.0 | 49.0 | 47.4 | 42.5 | 40.4 | 38.3 | 38.2 | 381.8 | 381.8 |
| Supplementary Data | ||||||||||||||
| EBITDA | 461.0 | 1,109.0 | 1,008.0 | 1,033.0 | 1,010.0 | 506.0 | 900.0 | 1,271.0 | 617.0 | 266.0 | (4,138.0) | (1,151.0) | - | - |
| EBIT | (55.0) | 598.0 | 620.0 | 808.0 | 812.0 | 293.0 | 429.0 | 769.0 | 73.0 | (293.0) | (5,142.0) | (2,349.0) | - | - |
| 56.0 |
| 48.0 |
| 53.0 |
| 51.0 |
| 48.0 |
| 48.0 |
| 64.0 |
| 69.0 |
| 60.0 |
| 62.0 |
| 66.0 |
| 79.0 |
| 83.0 |
| 65.0 |
| 81.0 |
| 90.0 |
| 63.0 |
| 66.0 |
| 61.0 |
| 59.0 |
| 63.0 |
| 49.0 |
| 58.0 |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| 49.0 |
| 53.0 |
| 54.0 |
| 54.0 |
| 52.0 |
| 89.0 |
| 88.0 |
| 119.0 |
| 114.0 |
| 118.0 |
| 121.0 |
| 118.0 |
| 130.0 |
| 128.0 |
| 125.0 |
| 119.0 |
| 132.0 |
| 134.0 |
| 138.0 |
| 140.0 |
| 137.0 |
| 137.0 |
| 138.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.0) |
| 2.0 |
| (4.0) |
| (10.0) |
| (17.0) |
| (12.0) |
| (37.0) |
| (16.0) |
| 193.0 |
| (8.0) |
| (55.0) |
| (148.0) |
| 207.0 |
| (149.0) |
| (49.0) |
| (61.0) |
| (30.0) |
| (29.0) |
| (25.0) |
| (22.0) |
| (3.0) |
| (29.0) |
| (24.0) |
| 473.0 |
| 396.0 |
| 422.0 |
| 468.0 |
| 394.0 |
| 436.0 |
| 422.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.0) |
| 1.0 |
| - |
| 0.0 |
| (2.0) |
| - |
| - |
| (132.0) |
| (96.0) |
| (126.0) |
| (21.0) |
| (81.0) |
| (101.0) |
| (73.0) |
| (94.0) |
| (74.0) |
| (99.0) |
| (97.0) |
| (87.0) |
| (88.0) |
| (63.0) |
| - |
| - |
| - |
| 266.0 |
| (201.0) |
| 318.0 |
| 107.0 |
| (107.0) |
| (89.0) |
| (7.0) |
| (247.0) |
| (1,745.0) |
| (24.0) |
| 127.0 |
| 41.0 |
| (44.0) |
| 392.0 |
| 91.0 |
| (63.0) |
| 9.0 |
| (135.0) |
| (132.0) |
| (47.0) |
| 52.0 |
| (77.0) |
| 546.0 |
| (140.0) |
| (175.0) |
| 714.0 |
| 107.0 |
| (107.0) |
| (89.0) |
| (7.0) |
| (247.0) |
| (1,745.0) |
| (25.0) |
| 127.0 |
| 41.0 |
| (44.0) |
| 392.0 |
| 91.0 |
| (63.0) |
| 9.0 |
| (135.0) |
| (132.0) |
| (47.0) |
| 52.0 |
| (77.0) |
| 546.0 |
| (140.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (175.0) |
| 714.0 |
| 107.0 |
| (107.0) |
| (89.0) |
| (7.0) |
| (247.0) |
| (1,745.0) |
| (25.0) |
| 127.0 |
| 41.0 |
| (44.0) |
| 392.0 |
| 91.0 |
| (63.0) |
| 9.0 |
| (135.0) |
| (132.0) |
| (47.0) |
| 52.0 |
| (77.0) |
| 546.0 |
| (140.0) |
| 190.0 |
| (175.0) |
| 714.0 |
| 103.0 |
| (111.0) |
| (94.0) |
| (29.0) |
| (271.0) |
| (1,796.0) |
| (67.0) |
| 94.0 |
| 12.0 |
| (67.0) |
| 346.0 |
| 66.0 |
| (82.0) |
| (2.0) |
| (138.0) |
| (133.0) |
| (48.0) |
| 53.0 |
| (77.0) |
| 546.0 |
| (140.0) |
| 0.0 |
| 4.0 |
| 4.0 |
| 5.0 |
| 22.0 |
| 24.0 |
| 51.0 |
| 42.0 |
| 33.0 |
| 29.0 |
| 23.0 |
| 46.0 |
| 25.0 |
| 19.0 |
| 11.0 |
| 3.0 |
| 1.0 |
| 1.0 |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 426.0 |
| 190.0 |
| (175.0) |
| 714.0 |
| 103.0 |
| (111.0) |
| (94.0) |
| 109.0 |
| (271.0) |
| (1,796.0) |
| (66.0) |
| 93.0 |
| 12.0 |
| (67.0) |
| 340.0 |
| 65.0 |
| (82.0) |
| (2.0) |
| (137.0) |
| (133.0) |
| (48.0) |
| 52.0 |
| (69.0) |
| 532.0 |
| (140.0) |
| - |
| 1.25 |
| (1.34) |
| (1.13) |
| 2.20 |
| (5.47) |
| (36.43) |
| - |
| 1.89 |
| 0.24 |
| (1.38) |
| - |
| 1.32 |
| (1.70) |
| (0.05) |
| - |
| (3.11) |
| (1.13) |
| 1.22 |
| - |
| 13.04 |
| (3.51) |
| - |
| 81.6 |
| 83.1 |
| 83.3 |
| 49.5 |
| 49.5 |
| 49.3 |
| - |
| 49.1 |
| 48.9 |
| 48.7 |
| - |
| 48.5 |
| 48.2 |
| 44.2 |
| - |
| 42.7 |
| 42.4 |
| 42.3 |
| - |
| 40.8 |
| 39.9 |
| - |
| 82.4 |
| 83.1 |
| 83.3 |
| 49.5 |
| 49.5 |
| 49.3 |
| - |
| 49.2 |
| 49.2 |
| 48.7 |
| - |
| 49.1 |
| 48.2 |
| 44.2 |
| - |
| 42.7 |
| 42.4 |
| 42.6 |
| - |
| 40.8 |
| 39.9 |
| 122.0 |
| (90.0) |
| (73.0) |
| (13.0) |
| (115.0) |
| (1,649.0) |
| 102.0 |
| 148.0 |
| 122.0 |
| 57.0 |
| 465.0 |
| 185.0 |
| 11.0 |
| 108.0 |
| (38.0) |
| (45.0) |
| 41.0 |
| 115.0 |
| 10.0 |
| (19.0) |
| (141.0) |