| (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 | 2,870.0 | 2,916.0 | 2,869.0 | 2,907.0 | 2,794.0 | 2,799.0 | 2,874.0 | 2,830.0 | 2,742.0 | 2,825.0 | 2,994.0 | 2,879.0 | 2,830.0 | 2,821.0 | 2,887.0 | 2,821.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 11,562.0 | 11,486.0 | 11,245.0 | 11,528.0 | 10,821.0 | 9,570.0 | 3,628.0 | 2,528.0 | 2,056.0 | 1,473.5 | 892.9 | 719.8 | 361.8 | 247.2 | 296.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 1,870.0 | 1,858.0 | 2,304.0 | 2,472.0 | 1,739.0 | 1,460.0 | (383.0) | 410.0 | 310.0 | 94.8 | 88.7 | 72.5 | 17.6 | 22.6 | |
| Non-Operating | |||||||||||||||
| Interest Income | 16.0 | 20.0 | 11.0 | 12.0 | 12.0 | 16.0 | 10.0 | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | (10.0) | (11.0) | 87.0 | (888.0) | (41.0) | (283.0) | 132.0 | 44.0 | 40.0 | (116.8) | 13.1 | (69.6) | 1.8 | 0.0 | 0.0 |
| Per Share | |||||||||||||||
| EPS Basic | (2.38) | (2.42) | (1.29) | 3.65 | (4.19) | (4.83) | (13.50) | 1.04 | 1.23 | 1.09 | 0.52 | 2.45 | (0.48) | 0.81 | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 3,277.0 | 3,275.0 | 3,628.0 | 3,733.0 | 2,944.0 | 2,586.0 | 200.0 | 632.0 | 467.0 | 200.7 | 152.1 | 129.4 | 46.2 | 39.6 | 33.5 |
| EBIT | |||||||||||||||
| 2,292.0 |
| 2,591.0 |
| 2,685.0 |
| 2,502.0 |
| 1,792.0 |
| 1,585.0 |
| 1,443.0 |
| 127.0 |
| 473.0 |
| 592.1 |
| 663.0 |
| 637.1 |
| 635.8 |
| 671.8 |
| 487.3 |
| 456.8 |
| 440.2 |
| 471.1 |
| 444.9 |
| 355.2 |
| 202.4 |
| 206.5 |
| 241.6 |
| 231.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 504.0 | 483.0 | 483.0 | 477.0 | 483.0 | 477.0 | 478.0 | 465.0 | 500.0 | 476.0 | 528.0 | 499.0 | 509.0 | 523.0 | 529.0 | 517.0 | ||||||||||||||||||||||||
| Depreciation & Amortization | 347.0 | 344.0 | 352.0 | 364.0 | 357.0 | 345.0 | 326.0 | 326.0 | 327.0 | 318.0 | 320.0 | 323.0 | 300.0 | 295.0 | 304.0 | 306.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 34.0 | 34.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 36.0 | 36.0 | 36.0 | 36.0 | 36.0 | 35.0 | 44.0 | 51.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 76.0 | (7.0) | (14.0) | 35.0 | |||||||||||||||||||||||
| Total Operating Expenses | 2,370.0 | 2,585.0 | 2,356.0 | 2,381.0 | 2,306.0 | 2,130.0 | 2,230.0 | 2,324.0 | 2,257.0 | 2,289.0 | 2,270.0 | 2,270.0 | 2,227.0 | 2,333.0 | 2,228.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 500.0 | 331.0 | 513.0 | 526.0 | 488.0 | 669.0 | 644.0 | 506.0 | 485.0 | 536.0 | 724.0 | 609.0 | 603.0 | 488.0 | 659.0 | 602.0 | (10.0) | 122.0 | 532.0 | 590.0 | 216.0 | (50.0) | (131.0) | (79.0) | (123.0) | 58.8 | 125.0 | 102.6 | 123.6 | 86.6 | 91.8 | 77.4 | 54.2 | 29.8 | 81.5 | (30.5) | 14.0 | 12.7 | 28.1 | 29.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 2.0 | 2.0 | 5.0 | 7.0 | 6.0 | 5.0 | 2.0 | 2.0 | 2.0 | 2.0 | 3.0 | 3.0 | 4.0 | 4.0 | 3.0 | 3.0 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 572.0 | 578.0 | 582.0 | 587.0 | 582.0 | 601.0 | 616.0 | 614.0 | 607.0 | 596.0 | 597.0 | 597.0 | 604.0 | 596.0 | 580.0 | 567.0 | 560.0 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (571.0) | (576.0) | (577.0) | (578.0) | (575.0) | (626.0) | (592.0) | (598.0) | (612.0) | (576.0) | (585.0) | (583.0) | (788.0) | (644.0) | (598.0) | (514.0) | ||||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | (92.0) | (127.0) | (40.0) | 139.0 | 26.0 | (185.0) | (156.0) | 61.0 | 88.0 | (558.0) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 12.0 | (10.0) | (25.0) | 13.0 | 11.0 | 19.0 | 43.0 | 10.0 | 15.0 | 16.0 | 47.0 | (902.0) | (49.0) | 6.0 | 8.0 | 52.0 | (107.0) | (116.0) | (90.0) | (1.0) | (76.0) | 65.0 | 138.0 | (34.0) | (37.0) | 5.2 | 18.0 | 10.4 | 10.4 | 8.7 | 20.0 | 9.2 | 2.1 | (90.7) | 12.6 | (39.1) | 0.4 | (0.6) | 5.8 | 6.0 |
| Net Income From Continuing Ops | (83.0) | (235.0) | (39.0) | (65.0) | (98.0) | 24.0 | 9.0 | (102.0) | (142.0) | (56.0) | 92.0 | 928.0 | (136.0) | (162.0) | 53.0 | 36.0 | (451.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (83.0) | (235.0) | (39.0) | (65.0) | (98.0) | 24.0 | 9.0 | (102.0) | (142.0) | (56.0) | 92.0 | 928.0 | (136.0) | (162.0) | 53.0 | (121.0) | (680.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (98.0) | (250.0) | (55.0) | (82.0) | (115.0) | 11.0 | (9.0) | (122.0) | (158.0) | (72.0) | 74.0 | 920.0 | (136.0) | (148.0) | 52.0 | (123.0) | ||||||||||||||||||||||||
| Less: Minority Interest | 15.0 | 15.0 | 16.0 | 17.0 | 17.0 | 13.0 | 18.0 | 20.0 | 16.0 | 16.0 | 18.0 | 8.0 | 0.0 | (14.0) | 1.0 | 2.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (98.0) | (250.0) | (55.0) | (82.0) | (115.0) | 11.0 | (9.0) | (122.0) | (158.0) | (72.0) | 74.0 | 920.0 | (136.0) | (148.0) | 52.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.48) | - | (0.27) | (0.39) | (0.54) | - | (0.04) | (0.56) | (0.73) | - | 0.34 | 4.27 | (0.63) | - | 0.24 | (0.57) | (3.18) | - | (1.10) | 0.34 | (2.03) | - | (6.09) | (1.25) | (2.25) | - | 0.48 | 0.24 | 0.49 | - | 0.49 | 0.48 | 0.27 | - | 0.39 | (0.68) | 0.02 | - | 0.21 | 0.23 |
| EPS Diluted | (0.48) | - | (0.27) | (0.39) | (0.54) | - | (0.04) | (0.56) | (0.73) | - | 0.34 | 4.26 | (0.63) | - | 0.24 | (0.57) | (3.18) | - | ||||||||||||||||||||||
| Shares Basic | 204.0 | - | 207.0 | 209.0 | 212.0 | - | 215.0 | 216.0 | 216.0 | - | 215.0 | 215.0 | 215.0 | - | 214.0 | 214.0 | 214.0 | - | ||||||||||||||||||||||
| Shares Diluted | 204.0 | - | 207.0 | 209.0 | 212.0 | - | 215.0 | 216.0 | 216.0 | - | 216.0 | 216.0 | 215.0 | - | 215.0 | 215.0 | 214.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 847.0 | 675.0 | 865.0 | 890.0 | 845.0 | 1,014.0 | 970.0 | 832.0 | 812.0 | 854.0 | 1,044.0 | 932.0 | 903.0 | 783.0 | 963.0 | 908.0 | 290.0 | 406.0 | 808.0 | 891.0 | 481.0 | 209.0 | 94.0 | (30.0) | (73.0) | 113.6 | 178.0 | 159.1 | 181.4 | 144.4 | 127.5 | 109.3 | 85.7 | 66.0 | 110.6 | (5.6) | 29.6 | 28.5 | 43.9 | 45.2 |
| EBIT | 500.0 | 331.0 | 513.0 | 526.0 | 488.0 | 669.0 | 644.0 | 506.0 | 485.0 | 536.0 | 724.0 | 609.0 | 603.0 | 488.0 | 659.0 | 602.0 | (10.0) | 122.0 | 532.0 | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1,947.0 | 1,926.0 | 1,920.0 | 2,012.0 | 2,068.0 | 1,782.0 | 902.0 | 503.0 | 381.0 | 241.0 | 130.7 | 96.9 | 58.7 | 43.7 | 44.9 |
| Depreciation & Amortization | 1,407.0 | 1,417.0 | 1,324.0 | 1,261.0 | 1,205.0 | 1,126.0 | 583.0 | 222.0 | 157.0 | 105.9 | 63.4 | 56.9 | 28.6 | 17.0 | 17.7 |
| Amortization of Intangibles | 134.0 | 133.0 | 135.0 | 144.0 | 187.0 | 139.0 | 56.0 | 30.0 | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | 90.0 | 220.0 | 300.0 | 37.0 | 17.0 | - | - | - | - | - | - |
| Total Operating Expenses | 9,692.0 | 9,628.0 | 8,941.0 | 9,056.0 | 9,082.0 | 8,110.0 | 4,011.0 | 2,118.0 | 1,746.0 | 1,312.5 | 801.7 | 40.2 | 32.1 | 224.6 | 229.7 |
| 15.8 |
| Interest Expense |
| 2,319.0 |
| 2,329.0 |
| 2,438.0 |
| 2,394.0 |
| 2,303.0 |
| 2,320.0 |
| 1,213.0 |
| 286.0 |
| 172.0 |
| 99.8 |
| 50.9 |
| 61.6 |
| 30.7 |
| 15.7 |
| 16.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | (2.4) | (0.2) | (0.4) | - | 3.5 | 2.7 | 3.4 | (9.0) |
| Other Non-Operating Income | (2,302.0) | (2,306.0) | (2,428.0) | (2,532.0) | (2,304.0) | (2,729.0) | (1,223.0) | (285.0) | (175.0) | (138.2) | (51.1) | (27.9) | (30.1) | (3.7) | (16.8) |
| Pre-Tax Income | - | (448.0) | (124.0) | (60.0) | (565.0) | (1,269.0) | (1,606.0) | 125.0 | 135.0 | (43.4) | 37.6 | 44.6 | (12.6) | 18.9 | (1.0) |
| Net Income From Continuing Ops | (422.0) | (437.0) | (211.0) | 828.0 | (524.0) | (986.0) | (1,738.0) | 81.0 | 95.0 | 73.4 | 24.5 | 114.2 | (14.3) | 18.9 | (1.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (422.0) | (437.0) | (211.0) | 828.0 | (910.0) | (1,016.0) | (1,758.0) | 81.0 | 95.0 | 73.4 | 24.5 | 114.2 | (14.3) | 18.9 | (1.0) |
| Net Income Attributable To Parent | (485.0) | (502.0) | (278.0) | 786.0 | (899.0) | (1,019.0) | (1,757.0) | 81.0 | 95.0 | 73.4 | 24.5 | 114.2 | (14.4) | 18.9 | (1.0) |
| Less: Minority Interest | 63.0 | 65.0 | 67.0 | 42.0 | (11.0) | 3.0 | (1.0) | 0.0 | 0.0 | - | - | - | 0.1 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (485.0) | (502.0) | (278.0) | 786.0 | (899.0) | (1,019.0) | (1,757.0) | 81.0 | 95.0 | 73.4 | 24.5 | 114.2 | (14.4) | 18.9 | (1.0) |
| (2.38) |
| (2.42) |
| (1.29) |
| 3.64 |
| (4.19) |
| (4.83) |
| (13.50) |
| 1.03 |
| 1.22 |
| 1.08 |
| 0.51 |
| 2.43 |
| (0.48) |
| 0.81 |
| - |
| Shares Basic | 204.0 | 208.0 | 215.0 | 215.0 | 214.0 | 211.0 | 130.0 | 78.0 | 77.0 | 67.1 | 47.0 | 46.6 | 29.9 | 23.3 | - |
| Shares Diluted | 204.0 | 208.0 | 215.0 | 216.0 | 214.0 | 211.0 | 130.0 | 79.0 | 78.0 | 68.1 | 47.7 | 47.0 | 29.9 | 23.3 | 23.3 |
| 1,870.0 |
| 1,858.0 |
| 2,304.0 |
| 2,472.0 |
| 1,739.0 |
| 1,460.0 |
| (383.0) |
| 410.0 |
| 310.0 |
| 94.8 |
| 88.7 |
| 72.5 |
| 17.6 |
| 22.6 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 499.0 |
| 498.0 |
| 486.0 |
| 418.0 |
| 380.0 |
| 399.0 |
| 338.0 |
| 67.0 |
| 98.0 |
| 135.7 |
| 130.0 |
| 117.4 |
| 119.9 |
| 157.5 |
| 75.6 |
| 73.7 |
| 74.2 |
| 72.7 |
| 75.7 |
| 60.9 |
| 31.8 |
| 32.6 |
| 34.1 |
| 32.4 |
| 300.0 |
| 284.0 |
| 276.0 |
| 301.0 |
| 265.0 |
| 259.0 |
| 225.0 |
| 49.0 |
| 50.0 |
| 54.7 |
| 53.0 |
| 56.5 |
| 57.8 |
| 57.8 |
| 35.8 |
| 31.9 |
| 31.5 |
| 36.3 |
| 29.1 |
| 24.9 |
| 15.6 |
| 15.9 |
| 15.8 |
| 15.6 |
| 57.0 |
| - |
| 39.0 |
| - |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 333.0 |
| (21.0) |
| (72.0) |
| (20.0) |
| 57.0 |
| 220.0 |
| 15.0 |
| 8.0 |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,219.0 |
| 2,302.0 |
| 2,469.0 |
| 2,153.0 |
| 1,912.0 |
| 1,576.0 |
| 1,635.0 |
| 1,574.0 |
| 206.0 |
| 596.0 |
| 521.1 |
| 538.0 |
| 525.7 |
| 533.2 |
| 590.7 |
| 396.2 |
| 376.4 |
| 382.7 |
| - |
| 389.3 |
| 320.5 |
| - |
| - |
| - |
| - |
| 586.0 |
| 579.0 |
| 576.0 |
| 579.0 |
| 593.0 |
| 485.0 |
| 68.0 |
| 67.0 |
| 68.7 |
| 72.0 |
| 71.8 |
| 73.5 |
| 75.3 |
| 34.1 |
| 31.4 |
| 31.3 |
| 30.4 |
| 29.2 |
| 27.5 |
| 12.7 |
| 12.5 |
| 12.6 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.5) |
| (0.3) |
| (0.3) |
| (1.5) |
| (1.2) |
| 0.6 |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.2) |
| - |
| - |
| - |
| (548.0) |
| (679.0) |
| (849.0) |
| (489.0) |
| (712.0) |
| (429.0) |
| (649.0) |
| (55.0) |
| (90.0) |
| (66.8) |
| (70.0) |
| (73.2) |
| (75.0) |
| (78.3) |
| (34.1) |
| (31.4) |
| (31.3) |
| (31.5) |
| (39.2) |
| (54.8) |
| (12.7) |
| (12.5) |
| (12.6) |
| (12.9) |
| (557.0) |
| (317.0) |
| 101.0 |
| (496.0) |
| (479.0) |
| (780.0) |
| (134.0) |
| (213.0) |
| (8.0) |
| 55.0 |
| 29.4 |
| 48.6 |
| 8.4 |
| 57.7 |
| 46.0 |
| 22.9 |
| (1.7) |
| 42.3 |
| (85.3) |
| 1.4 |
| 0.1 |
| 15.5 |
| 16.8 |
| (441.0) |
| (227.0) |
| 102.0 |
| (420.0) |
| (544.0) |
| (918.0) |
| (100.0) |
| (176.0) |
| (13.0) |
| 37.0 |
| 19.0 |
| 38.0 |
| (0.4) |
| 37.7 |
| 36.8 |
| 20.9 |
| 91.5 |
| 28.1 |
| (47.3) |
| 1.0 |
| 0.7 |
| 9.7 |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| (433.0) |
| (231.0) |
| 72.0 |
| (424.0) |
| (557.0) |
| (925.0) |
| (100.0) |
| (176.0) |
| (13.0) |
| 37.0 |
| 19.0 |
| 38.0 |
| (0.4) |
| 37.7 |
| 36.8 |
| 20.9 |
| 88.9 |
| 29.7 |
| (46.2) |
| 1.0 |
| 0.7 |
| 9.7 |
| 10.8 |
| (680.0) |
| (434.0) |
| (233.0) |
| 71.0 |
| (423.0) |
| (555.0) |
| (926.0) |
| (100.0) |
| (176.0) |
| (13.2) |
| 37.0 |
| 18.9 |
| 38.2 |
| (0.4) |
| 37.7 |
| 36.8 |
| 20.9 |
| 88.9 |
| 29.7 |
| (46.2) |
| 0.9 |
| 0.7 |
| 9.7 |
| 10.8 |
| 1.0 |
| 2.0 |
| 1.0 |
| (1.0) |
| (2.0) |
| 1.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (123.0) |
| (680.0) |
| (434.0) |
| (233.0) |
| 71.0 |
| (423.0) |
| (555.0) |
| (926.0) |
| (100.0) |
| (176.0) |
| (13.2) |
| 37.0 |
| 18.9 |
| 38.2 |
| (0.4) |
| 37.7 |
| 36.8 |
| 20.9 |
| 88.9 |
| 29.7 |
| (46.2) |
| 0.9 |
| 0.7 |
| 9.7 |
| 10.8 |
| (1.10) |
| 0.34 |
| (2.03) |
| - |
| (6.09) |
| (1.25) |
| (2.25) |
| - |
| 0.47 |
| 0.24 |
| 0.49 |
| - |
| 0.48 |
| 0.47 |
| 0.27 |
| - |
| 0.38 |
| (0.68) |
| 0.02 |
| - |
| 0.20 |
| 0.23 |
| 214.0 |
| 209.0 |
| 208.0 |
| - |
| 152.0 |
| 80.0 |
| 78.0 |
| - |
| 78.0 |
| 77.7 |
| 77.6 |
| - |
| 77.5 |
| 77.5 |
| 77.4 |
| - |
| 76.9 |
| 67.5 |
| 47.1 |
| - |
| 47.2 |
| 47.1 |
| 214.0 |
| 211.0 |
| 208.0 |
| - |
| 152.0 |
| 80.0 |
| 78.0 |
| - |
| 79.0 |
| 78.7 |
| 78.6 |
| - |
| 78.3 |
| 78.3 |
| 78.1 |
| - |
| 78.0 |
| 67.5 |
| 48.1 |
| - |
| 47.8 |
| 47.7 |
| 590.0 |
| 216.0 |
| (50.0) |
| (131.0) |
| (79.0) |
| (123.0) |
| 58.8 |
| 125.0 |
| 102.6 |
| 123.6 |
| 86.6 |
| 91.8 |
| 77.4 |
| 54.2 |
| 29.8 |
| 81.5 |
| (30.5) |
| 14.0 |
| 12.7 |
| 28.1 |
| 29.7 |