| (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 | 3,378.7 | 2,388.1 | 1,958.6 | 2,557.7 | 1,739.9 | 1,624.7 | 1,283.8 | 952.5 | 1,412.3 | 2,043.0 | 1,186.1 | 1,018.8 | 2,661.1 | 3,479.8 | 2,069.5 | 2,527.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 10,283.1 | 8,644.2 | 5,273.3 | 6,908.9 | 7,497.7 | 3,064.7 | 3,058.8 | 4,416.5 | 4,557.9 | 3,091.0 | 1,387.1 | - | - | - | - | - | - | - | ||
| Cost of Revenue | 1,554.2 | 1,532.1 | 1,915.6 | 2,157.3 | 2,117.0 | 1,942.2 | 1,710.7 | 1,752.8 | 1,697.0 | 1,164.8 | 880.2 | - | - | - | - | - | - | - | ||
| Gross Profit | 8,728.9 | 7,112.1 | 3,357.7 | 4,751.7 | 5,380.7 | 1,122.5 | 1,348.1 | 2,663.7 | 2,860.9 | 1,926.2 | 506.9 | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 4,789.3 | 3,249.6 | 685.3 | 2,314.4 | 2,718.0 | (1,361.0) | (877.7) | (1,152.1) | (2,783.1) | 382.2 | (755.0) | 563.1 | 853.4 | 654.6 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 1,006.6 | 651.9 | 22.1 | 369.0 | 553.7 | (428.0) | (295.3) | (375.8) | (696.5) | (1,188.4) | (362.8) | 104.7 | 214.1 | 175.2 | 71.5 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 5.25 | 3.33 | 0.45 | 4.56 | 4.79 | (3.54) | (3.68) | (4.79) | (8.60) | 8.05 | (2.71) | 0.56 | 2.55 | 2.59 | 1.23 | 3.21 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 7,423.7 | 5,850.0 | 2,847.6 | 4,046.6 | 4,384.0 | 315.7 | 515.8 | 386.6 | (1,214.1) | 1,353.2 | 101.4 | 1,382.4 | 1,532.7 | 1,307.7 | 864.2 | 1,075.0 | ||||
| (579.1) |
| 3,839.7 |
| (1,464.8) |
| (260.1) |
| 949.9 |
| 1,252.6 |
| 172.1 |
| 527.1 |
| 1,107.1 |
| 1,011.5 |
| 951.6 |
| 1,310.3 |
| 1,143.2 |
| 1,245.1 |
| 1,050.0 |
| 950.6 |
| 1,312.0 |
| - |
| 659.4 |
| 688.7 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 400.3 | 387.6 | 377.1 | 389.1 | 378.2 | 386.5 | 440.8 | 543.1 | 545.2 | 564.3 | 554.8 | 523.2 | 515.0 | 520.1 | 541.1 | 539.7 | 516.1 | 537.5 | 494.9 | 464.0 | 445.8 | 437.6 | 427.7 | 405.6 | 439.8 | 438.6 | 437.9 | 437.0 | 439.2 | 431.5 | 420.7 | 428.1 | 416.7 | - | 136.2 | 134.8 | - | - | - | - |
| Gross Profit | 2,978.4 | 2,000.4 | 1,581.4 | 2,168.6 | 1,361.6 | 1,238.2 | 843.0 | 409.4 | 867.1 | 1,478.7 | 631.3 | 495.6 | 2,146.1 | 2,959.8 | 1,528.4 | 1,987.8 | (1,095.2) | 3,302.2 | (1,959.7) | (724.1) | 504.1 | 815.0 | (255.6) | 121.4 | 667.2 | 572.9 | 513.6 | 873.3 | 703.9 | 813.6 | 629.3 | 522.6 | 895.4 | - | 523.2 | 553.9 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 95.8 | 108.3 | 98.7 | 81.6 | 91.5 | 108.0 | 88.5 | 67.2 | 73.1 | 67.2 | 56.9 | 60.2 | 51.9 | 57.0 | 67.2 | 59.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 654.8 | 667.8 | 688.4 | 623.5 | 620.8 | 620.3 | 589.3 | 466.0 | 486.8 | 501.9 | 446.9 | 395.7 | 387.7 | 396.0 | 418.7 | 429.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (17.6) | (20.4) | (34.3) | (176.5) | (13.5) | 4.5 | (290.2) | (52.2) | (12.0) | (14.8) | (36.2) | (13.4) | (19.7) | (18.4) | (15.5) | (7.1) | (16.3) | |||||||||||||||||||||||
| Total Operating Expenses | 1,342.8 | 1,372.0 | 1,355.4 | 1,423.7 | 1,243.6 | 843.3 | 1,565.6 | 949.5 | 1,229.5 | 1,320.3 | 1,170.3 | 1,053.7 | 1,050.2 | 1,160.1 | 1,144.9 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2,036.0 | 1,016.1 | 603.2 | 1,134.0 | 496.3 | 781.4 | (281.8) | 3.0 | 182.7 | 722.7 | 15.8 | (35.0) | 1,610.9 | 2,319.8 | 924.6 | 1,361.9 | (1,888.3) | 2,457.3 | (2,609.5) | (1,217.6) | 8.8 | 146.1 | (760.2) | (386.9) | 123.4 | (1,462.1) | (161.5) | 296.0 | 175.5 | (570.7) | (147.5) | (114.7) | (1,950.3) | (336.9) | 138.0 | 190.1 | 391.0 | (666.2) | 108.5 | (324.5) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 96.8 | 105.5 | 109.9 | 105.7 | 117.6 | 186.4 | 158.3 | 55.7 | 54.4 | 72.8 | 60.4 | 39.9 | 46.5 | 55.6 | 60.1 | 66.0 | 67.9 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.1 | 1.1 | 0.5 | 2.6 | 0.6 | 2.4 | 4.0 | 19.4 | 0.2 | 0.4 | 0.1 | 0.6 | 0.2 | 0.2 | 0.2 | 7.3 | 3.6 | |||||||||||||||||||||||
| Pre-Tax Income | 1,987.3 | 954.7 | 536.5 | 1,092.3 | 394.1 | 574.1 | (402.3) | (35.0) | 127.4 | 652.4 | (46.1) | (78.7) | 1,575.9 | 2,272.8 | 839.7 | 1,202.5 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 433.4 | 208.3 | 129.3 | 235.6 | 78.7 | 146.9 | (104.9) | (44.2) | 24.3 | 151.0 | (126.9) | (11.8) | 356.6 | 559.0 | 152.2 | 308.2 | (465.7) | 592.6 | (661.4) | (346.3) | (13.0) | 0.6 | (225.8) | (103.0) | 32.8 | (366.5) | (86.3) | 38.9 | 38.2 | (99.8) | (72.0) | (94.9) | (429.8) | (1,307.5) | (11.3) | 29.7 | 100.7 | (210.9) | 13.1 | (172.3) |
| Net Income From Continuing Ops | 1,553.9 | 746.4 | 407.2 | 856.7 | 315.4 | 427.2 | (297.4) | 9.2 | 103.1 | 501.4 | 80.7 | (66.9) | 1,219.2 | 1,713.8 | 687.5 | 894.2 | (1,514.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,553.9 | 746.4 | 407.2 | 856.7 | 315.4 | 427.2 | (297.4) | 9.2 | 103.1 | 501.4 | 80.7 | (66.9) | 1,219.2 | 1,713.8 | 687.5 | 894.2 | (1,514.6) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,487.2 | 677.1 | 335.9 | 784.1 | 242.1 | 418.4 | (300.8) | 9.5 | 103.5 | 502.1 | 81.3 | (66.6) | 1,218.5 | 1,712.0 | 683.7 | 891.4 | ||||||||||||||||||||||||
| Less: Minority Interest | 66.7 | 69.3 | 71.4 | 72.5 | 73.3 | 8.9 | 3.4 | (0.3) | (0.4) | (0.6) | (0.5) | (0.2) | 0.7 | 1.9 | 3.8 | 2.9 | 1.5 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,487.2 | 677.1 | 335.9 | 784.1 | 242.1 | 418.4 | (300.8) | 9.5 | 103.5 | 502.1 | 81.3 | (66.6) | 1,218.5 | 1,712.0 | 683.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.38 | - | 0.54 | 1.31 | 0.40 | - | (0.54) | 0.02 | 0.24 | - | 0.21 | (0.18) | 3.37 | - | 1.85 | 2.41 | (4.05) | - | (5.54) | (3.34) | (0.13) | - | (2.35) | (1.03) | (0.65) | - | (1.41) | 0.49 | 0.75 | - | (0.15) | 0.07 | (5.99) | - | 0.13 | 0.24 | 0.95 | - | (0.05) | (1.55) |
| EPS Diluted | 2.36 | - | 0.53 | 1.30 | 0.40 | - | (0.54) | 0.02 | 0.23 | - | 0.20 | (0.18) | 3.10 | - | 1.69 | 2.19 | (4.05) | - | ||||||||||||||||||||||
| Shares Basic | 625.1 | - | 624.5 | 599.2 | 598.0 | - | 559.6 | 442.0 | 439.5 | - | 383.4 | 362.0 | 361.5 | - | 370.0 | 369.9 | 374.1 | - | ||||||||||||||||||||||
| Shares Diluted | 629.2 | - | 628.3 | 602.9 | 602.8 | - | 559.6 | 444.9 | 445.0 | - | 416.2 | 362.0 | 393.9 | - | 403.9 | 407.3 | 374.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 2,690.8 | 1,683.9 | 1,291.6 | 1,757.5 | 1,117.0 | 1,401.8 | 307.5 | 469.0 | 669.5 | 1,224.6 | 462.7 | 360.7 | 1,998.6 | 2,715.8 | 1,343.3 | 1,791.0 | (1,466.2) | 2,933.8 | (2,166.7) | (837.4) | 386.0 | 517.9 | (419.2) | (63.8) | 480.9 | (1,077.8) | 229.5 | 668.4 | 566.6 | (154.1) | 240.6 | 257.1 | (1,557.6) | (85.2) | 384.6 | 430.9 | 622.9 | (492.7) | 345.5 | (99.9) |
| EBIT | 2,036.0 | 1,016.1 | 603.2 | 1,134.0 | 496.3 | 781.4 | (281.8) | 3.0 | 182.7 | 722.7 | 15.8 | (35.0) | 1,610.9 | 2,319.8 | 924.6 | 1,361.9 | (1,888.3) | 2,457.3 | (2,609.5) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 384.4 | 380.1 | 336.7 | 236.2 | 252.6 | 196.3 | 174.8 | 170.6 | 232.5 | 209.0 | 218.9 | 249.9 | 238.1 | 200.8 | 172.2 | 153.6 | 155.6 | 176.7 | 111.1 | 195.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2,634.4 | 2,600.4 | 2,162.4 | 1,732.1 | 1,666.0 | 1,676.7 | 1,393.5 | 1,538.7 | 1,569.0 | 971.0 | 856.5 | 819.2 | 679.3 | 653.1 | 474.6 | 313.9 | 270.3 | 196.1 | 136.8 | 109.8 |
| Amortization of Intangibles | - | 13.3 | 5.9 | - | 0.0 | 0.0 | 26.0 | 35.9 | 77.4 | 10.9 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (248.8) | (244.7) | (349.9) | (84.0) | (57.3) | (70.1) | (28.5) | (199.4) | (78.0) | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 5,493.8 | 5,394.6 | 4,588.0 | 4,594.5 | 4,779.7 | 4,425.6 | 3,936.5 | 5,568.6 | 7,341.0 | 2,708.8 | 2,150.1 | 1,776.6 | 1,650.5 | 1,227.0 | 987.6 | 765.6 | 903.9 | 954.6 | 1,111.7 | 1,049.7 |
| 389.6 |
| 761.2 |
| 470.5 |
| 356.8 |
| 464.8 |
| 437.8 |
| - |
| - |
| - |
| - |
| Interest Expense | 417.9 | 438.7 | 454.8 | 219.7 | 249.7 | 289.8 | 259.3 | 199.9 | 229.0 | 168.0 | 131.2 | 146.5 | 136.5 | 142.7 | 184.8 | 136.3 | 128.2 | 111.8 | 58.4 | 47.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | 3.4 | 7.6 | 6.1 | 7.2 | 9.7 | 6.5 | 5.7 | 3.1 |
| Other Non-Operating Income | 4.3 | 4.8 | 26.0 | 1.2 | 11.3 | 19.1 | 35.5 | 91.5 | 7.0 | (3.0) | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 4,570.7 | 2,977.5 | 264.2 | 2,103.5 | 2,334.7 | (1,569.5) | (1,254.1) | (1,597.5) | (3,077.4) | 198.6 | (894.3) | 426.6 | 723.7 | 521.2 | 220.4 | 658.1 | 355.2 | 253.6 | - | - |
| 238.5 |
| 127.5 |
| 96.7 |
| 154.9 |
| 144.4 |
| Net Income From Continuing Ops | 3,564.2 | 2,325.7 | 242.1 | 1,734.5 | 1,780.9 | (1,141.5) | (967.2) | (1,221.7) | (2,380.9) | 1,387.0 | (531.5) | 321.9 | 509.6 | 346.0 | 148.9 | 419.6 | 227.7 | 156.9 | 255.6 | 257.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.0 | 0.0 | 373.8 | 471.1 | 400.4 | 0.0 | 1.4 | 91.8 | 47.5 | 60.2 | - | - | - | - |
| Net Income | 3,564.2 | 2,325.7 | 242.1 | 1,734.5 | 1,780.9 | (1,141.5) | (958.8) | (1,221.7) | (2,007.2) | 1,858.1 | (131.1) | 321.9 | 511.0 | 437.8 | 196.4 | 479.8 | 227.7 | 156.9 | 255.6 | 257.5 |
| Net Income Attributable To Parent | 3,284.3 | 2,039.2 | 230.6 | 1,735.2 | 1,771.0 | (1,142.7) | (958.8) | (1,221.7) | (2,244.6) | 1,508.5 | (453.0) | 85.2 | 387.0 | 390.6 | 183.4 | 479.8 | 227.7 | 156.9 | 255.6 | 257.5 |
| Less: Minority Interest | 279.8 | 286.4 | 11.5 | (0.7) | 10.0 | 1.2 | (0.0) | 0.0 | 0.0 | 349.6 | 321.9 | 236.7 | 124.0 | 47.2 | 13.0 | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3,284.3 | 2,039.2 | 230.6 | 1,735.2 | 1,771.0 | (1,142.7) | (958.8) | (1,221.7) | (2,244.6) | 1,508.5 | (453.0) | 85.2 | 387.0 | 390.6 | 183.4 | 479.8 | 227.7 | 156.9 | 255.6 | 257.5 |
| 1.58 |
| 1.20 |
| 2.01 |
| 2.12 |
| EPS Diluted | 5.22 | 3.31 | 0.45 | 4.22 | 4.38 | (3.54) | (3.68) | (4.79) | (8.60) | 8.04 | (2.71) | 0.56 | 2.54 | 2.57 | 1.22 | 3.19 | 1.57 | 1.19 | 2.00 | 2.10 |
| Shares Basic | 625.1 | 611.6 | 509.6 | 380.9 | 370.0 | 323.2 | 260.6 | 255.1 | 260.9 | 187.4 | 167.0 | 152.4 | 151.6 | 150.6 | 149.6 | 149.4 | 144.5 | 130.8 | 127.2 | - |
| Shares Diluted | 629.2 | 615.7 | 514.6 | 413.2 | 406.5 | 323.2 | 260.6 | 255.1 | 260.9 | 187.7 | 167.0 | 152.9 | 152.5 | 151.8 | 150.5 | 150.2 | 145.2 | 131.5 | 128.1 | - |
| 740.8 |
| 552.9 |
| 601.6 |
| 547.6 |
| EBIT | 4,789.3 | 3,249.6 | 685.3 | 2,314.4 | 2,718.0 | (1,361.0) | (877.7) | (1,152.1) | (2,783.1) | 382.2 | (755.0) | 563.1 | 853.4 | 654.6 | 389.6 | 761.2 | 470.5 | 356.8 | 464.8 | 437.8 |
| 69.1 |
| 52.3 |
| 49.1 |
| 49.9 |
| 45.0 |
| 44.8 |
| 51.7 |
| 43.3 |
| 34.9 |
| (44.0) |
| 79.4 |
| 86.2 |
| 49.0 |
| 78.0 |
| 51.8 |
| 63.0 |
| 39.8 |
| 18.1 |
| 66.3 |
| 52.7 |
| 72.0 |
| 22.2 |
| 61.4 |
| 77.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 422.1 |
| 476.4 |
| 442.9 |
| 380.3 |
| 377.1 |
| 371.8 |
| 341.0 |
| 323.1 |
| 357.5 |
| 384.2 |
| 391.0 |
| 372.4 |
| 391.1 |
| 416.6 |
| 388.0 |
| 371.7 |
| 392.7 |
| 251.7 |
| 246.6 |
| 240.8 |
| 231.9 |
| 173.5 |
| 237.1 |
| 224.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 3.6 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.8 |
| 10.3 |
| 10.3 |
| 15.2 |
| 20.7 |
| 20.7 |
| 20.7 |
| 10.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| (16.6) |
| (38.8) |
| (5.2) |
| (9.4) |
| (39.8) |
| 6.5 |
| 4.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,165.6 |
| 1,309.2 |
| 1,382.3 |
| 1,144.7 |
| 957.5 |
| 941.1 |
| 1,106.5 |
| 932.3 |
| 914.0 |
| 983.7 |
| 2,473.6 |
| 1,113.1 |
| 1,014.2 |
| 967.7 |
| 1,815.8 |
| 1,197.5 |
| 1,065.3 |
| 3,262.4 |
| 1,185.6 |
| 521.4 |
| 498.6 |
| 503.2 |
| 831.9 |
| 448.3 |
| 452.0 |
| 71.5 |
| 75.5 |
| 72.3 |
| 70.5 |
| 62.4 |
| 69.2 |
| 65.4 |
| 62.4 |
| 45.1 |
| 47.7 |
| 50.5 |
| 56.6 |
| 57.7 |
| 56.2 |
| 57.1 |
| 57.9 |
| 30.9 |
| 50.4 |
| 44.1 |
| 42.7 |
| 22.7 |
| 36.0 |
| 36.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 4.3 |
| 3.8 |
| 3.3 |
| 4.3 |
| 2.9 |
| 3.6 |
| 24.7 |
| 23.9 |
| 23.0 |
| 23.6 |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,980.3) |
| 2,398.6 |
| (2,637.6) |
| (1,279.6) |
| (50.9) |
| 72.7 |
| (826.4) |
| (366.1) |
| (134.3) |
| (1,543.5) |
| (447.4) |
| 164.4 |
| 228.9 |
| (697.9) |
| (199.3) |
| (171.9) |
| (2,008.4) |
| (399.3) |
| 94.2 |
| 152.4 |
| 351.4 |
| (720.2) |
| 83.2 |
| (353.2) |
| 1,806.0 |
| (1,976.2) |
| (933.3) |
| (37.9) |
| 63.7 |
| (600.6) |
| (263.1) |
| (167.1) |
| (1,176.9) |
| (361.0) |
| 125.6 |
| 190.7 |
| (598.1) |
| (127.3) |
| (77.0) |
| (1,578.5) |
| 908.2 |
| 105.5 |
| 122.6 |
| 250.7 |
| (509.2) |
| 70.1 |
| (180.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (163.9) |
| 190.8 |
| 213.3 |
| 133.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,806.0 |
| (1,976.2) |
| (933.3) |
| (37.9) |
| 72.0 |
| (600.6) |
| (263.1) |
| (167.1) |
| (1,176.9) |
| (361.0) |
| 125.6 |
| 190.7 |
| (762.0) |
| 63.4 |
| 136.3 |
| (1,445.0) |
| 1,379.3 |
| 105.5 |
| 122.6 |
| 250.7 |
| (108.8) |
| 70.1 |
| (180.8) |
| (1,516.0) |
| 1,804.8 |
| (1,976.8) |
| (933.3) |
| (37.4) |
| 72.1 |
| (600.6) |
| (263.1) |
| (167.1) |
| (1,176.9) |
| (361.0) |
| 125.6 |
| 190.7 |
| (636.7) |
| (39.7) |
| 17.8 |
| (1,586.0) |
| 1,280.1 |
| 23.3 |
| 41.1 |
| 164.0 |
| (192.0) |
| (8.0) |
| (258.6) |
| 1.2 |
| 0.6 |
| (0.1) |
| (0.5) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (362.7) |
| 103.1 |
| 118.5 |
| 141.0 |
| 99.3 |
| 82.1 |
| 81.5 |
| 86.7 |
| 83.2 |
| 78.1 |
| 77.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 891.4 |
| (1,516.0) |
| 1,804.8 |
| (1,976.8) |
| (933.3) |
| (37.4) |
| 72.1 |
| (600.6) |
| (263.1) |
| (167.1) |
| (1,176.9) |
| (361.0) |
| 125.6 |
| 190.7 |
| (636.7) |
| (39.7) |
| 17.8 |
| (1,586.0) |
| 1,280.1 |
| 23.3 |
| 41.1 |
| 164.0 |
| (192.0) |
| (8.0) |
| (258.6) |
| (5.54) |
| (3.34) |
| (0.13) |
| - |
| (2.35) |
| (1.03) |
| (0.65) |
| - |
| (1.41) |
| 0.49 |
| 0.75 |
| - |
| (0.15) |
| 0.07 |
| (5.99) |
| - |
| 0.13 |
| 0.24 |
| 0.95 |
| - |
| (0.05) |
| (1.55) |
| 356.8 |
| 279.2 |
| 278.9 |
| - |
| 255.6 |
| 255.5 |
| 255.4 |
| - |
| 255.2 |
| 255.1 |
| 254.9 |
| - |
| 259.6 |
| 265.0 |
| 264.9 |
| - |
| 173.5 |
| 173.5 |
| 173.2 |
| - |
| 172.9 |
| 166.8 |
| 356.8 |
| 279.2 |
| 278.9 |
| - |
| 255.6 |
| 255.5 |
| 255.4 |
| - |
| 255.2 |
| 255.2 |
| 255.2 |
| - |
| 259.6 |
| 265.2 |
| 264.9 |
| - |
| 173.7 |
| 173.6 |
| 173.5 |
| - |
| 172.9 |
| 166.8 |
| (1,217.6) |
| 8.8 |
| 146.1 |
| (760.2) |
| (386.9) |
| 123.4 |
| (1,462.1) |
| (161.5) |
| 296.0 |
| 175.5 |
| (570.7) |
| (147.5) |
| (114.7) |
| (1,950.3) |
| (336.9) |
| 138.0 |
| 190.1 |
| 391.0 |
| (666.2) |
| 108.5 |
| (324.5) |