| (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 | 1,744.5 | 1,692.0 | 1,640.4 | 1,515.5 | 1,529.2 | 1,593.0 | 1,515.4 | 1,483.3 | 1,475.3 | 1,413.4 | 1,442.0 | 1,442.8 | 1,418.2 | 1,443.4 | 1,445.7 | 1,530.4 | ||||||||||||||||||||||||
| (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 | 6,592.4 | 6,377.1 | 6,067.0 | 5,716.4 | 6,048.9 | 6,894.5 | 6,145.6 | 6,117.4 | 5,314.1 | 5,160.3 | 4,734.4 | 5,122.9 | 5,147.1 | 4,644.6 | 4,050.4 | 3,982.3 | 3,385.9 | 2,627.3 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | (639.8) | (695.7) | 832.1 | (434.8) | 1,317.7 | 1,788.2 | 920.4 | 808.2 | 1,204.9 | 1,279.1 | 1,152.4 | 1,358.4 | 1,276.9 | 1,120.2 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 51.8 | 53.9 | 58.9 | 47.8 | 24.4 | 25.2 | 20.5 | 28.5 | 21.3 | 13.4 | 12.2 | 13.0 | 13.1 | 10.0 | 9.8 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | (201.1) | (204.6) | 252.9 | (69.7) | 322.2 | 531.1 | 261.6 | 235.1 | 255.0 | 268.2 | 338.3 | 398.0 | 390.6 | 336.9 | 261.4 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | (1.48) | (1.60) | 1.18 | (0.73) | 1.50 | 3.01 | 1.14 | 1.29 | 2.14 | 2.75 | 2.06 | 2.26 | 2.27 | 2.10 | 1.50 | 1.58 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | (539.8) | 1,011.7 | (252.0) | 1,513.0 | 1,993.5 | 1,123.9 | 985.8 | 1,347.0 | 1,395.9 | 1,253.6 | 1,452.0 | 1,366.3 | 1,208.6 | 937.6 | 999.5 | ||||
| 1,629.4 |
| 1,763.4 |
| 1,750.0 |
| 1,721.4 |
| 1,659.7 |
| 1,630.1 |
| 1,497.6 |
| 1,419.0 |
| 1,598.9 |
| 1,742.8 |
| 1,720.6 |
| 1,439.4 |
| 1,214.6 |
| 1,255.9 |
| 1,341.8 |
| 1,360.6 |
| 1,355.8 |
| 1,375.6 |
| 1,337.7 |
| 1,254.4 |
| 1,192.6 |
| 1,194.7 |
| 1,201.6 |
| 1,189.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 147.1 | 148.7 | 151.3 | 139.2 | 137.3 | 135.0 | 140.8 | 180.4 | 138.5 | 164.7 | 146.0 | 151.9 | 105.0 | 223.0 | 48.7 | 119.7 | ||||||||||||||||||||||||
| Depreciation & Amortization | 33.2 | - | - | - | 41.5 | - | - | - | 45.1 | - | - | - | 46.8 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 8.1 | 8.7 | 9.0 | 9.7 | 10.1 | 10.9 | 11.2 | 11.4 | 11.3 | 11.4 | 11.3 | 13.1 | 14.1 | 19.4 | 14.5 | 14.8 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 1,411.3 | 3,150.1 | 1,369.5 | 1,301.3 | 1,251.9 | 1,281.3 | 1,414.9 | 1,276.5 | 1,262.2 | 2,489.2 | 1,214.3 | 1,239.0 | 1,208.7 | 1,198.3 | 1,095.5 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 333.2 | (1,458.1) | 270.9 | 214.2 | 277.3 | 311.7 | 100.5 | 206.8 | 213.1 | (1,075.8) | 227.7 | 203.8 | 209.5 | 245.1 | 350.2 | 344.7 | 377.7 | 509.2 | 463.8 | 470.9 | 344.3 | 217.8 | 268.5 | 117.1 | 317.0 | 314.6 | 275.1 | 18.3 | 200.2 | 230.4 | 322.1 | 331.3 | 321.1 | 342.6 | 360.3 | 318.3 | 257.9 | 270.2 | 306.3 | 301.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 9.2 | 21.6 | 10.5 | 10.5 | 11.3 | 24.6 | 10.9 | 11.0 | 12.4 | 21.3 | 10.8 | 7.1 | 8.6 | 17.8 | 3.3 | 2.1 | 1.2 | 21.6 | 1.9 | 0.4 | 1.3 | 9.1 | 2.6 | 2.4 | 6.4 | 14.0 | 5.9 | 3.9 | 4.7 | 10.3 | 4.0 | 2.8 | 4.2 | 6.4 | 2.5 | 1.6 | 2.9 | 3.5 | 2.6 | 2.5 |
| Interest Expense | 24.3 | 23.0 | 25.7 | 20.7 | 13.1 | 12.4 | 13.4 | 16.3 | 15.9 | 16.8 | 17.3 | 18.4 | 18.0 | 17.6 | 18.6 | 25.8 | 23.2 | 23.2 | ||||||||||||||||||||||
| Income From Equity Investments | 34.0 | 25.4 | 34.8 | 25.0 | 19.6 | 20.1 | 2.1 | 13.9 | 6.9 | 9.1 | 16.9 | 19.2 | 26.1 | 27.8 | 20.2 | 24.7 | ||||||||||||||||||||||||
| Other Non-Operating Income | (0.4) | 21.3 | (0.8) | 59.7 | (24.3) | (20.1) | 28.3 | 3.6 | 35.9 | 73.0 | (23.3) | 20.9 | 27.4 | 30.6 | (34.6) | (90.0) | (45.5) | |||||||||||||||||||||||
| Pre-Tax Income | 300.2 | (1,345.4) | 346.7 | 274.4 | 344.9 | 317.4 | 145.1 | 259.9 | 282.9 | (933.5) | 230.0 | 229.9 | 235.7 | 390.4 | 255.1 | 281.9 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 81.1 | (349.5) | (9.7) | 77.0 | 77.6 | 78.7 | 41.5 | 64.0 | 68.7 | (266.4) | 61.3 | 65.5 | 69.9 | 89.6 | 86.8 | 63.0 | 82.8 | 130.7 | 139.7 | 154.2 | 106.5 | 68.9 | 91.9 | 43.4 | 57.4 | 80.4 | 74.0 | 14.5 | 66.2 | 53.2 | 61.1 | 72.3 | 68.4 | 408.2 | (123.1) | (92.6) | 75.7 | 92.9 | 89.8 | 83.7 |
| Net Income From Continuing Ops | 219.1 | (995.9) | 356.4 | 197.4 | 267.3 | 238.7 | 103.6 | 195.9 | 214.2 | (667.1) | 168.7 | 164.4 | 165.8 | 300.8 | 168.3 | 218.9 | 237.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 219.1 | (995.9) | 356.4 | 197.4 | 267.3 | 238.7 | 103.6 | 195.9 | 214.2 | (667.1) | 168.7 | 164.4 | 165.8 | 300.8 | 168.3 | 218.9 | 237.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 268.6 | (1,001.9) | 345.7 | 203.4 | 171.1 | 209.3 | 55.0 | 132.2 | 141.5 | (742.3) | 131.4 | 132.2 | 145.0 | 187.8 | 177.4 | 121.0 | ||||||||||||||||||||||||
| Less: Minority Interest | (49.5) | 65.2 | 10.7 | (6.0) | 37.0 | (29.8) | (10.6) | 4.5 | 13.5 | 16.0 | (21.9) | (27.0) | (38.4) | 53.8 | (68.3) | 38.7 | (19.4) | |||||||||||||||||||||||
| Less: Preferred Dividends | 38.2 | 44.4 | 44.4 | 56.6 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | 59.2 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 230.4 | (1,186.2) | 301.3 | (12.5) | 171.1 | 268.5 | 55.0 | 132.2 | 82.3 | (564.7) | 72.2 | 73.0 | 85.8 | 128.6 | 118.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.51 | - | 0.67 | (0.03) | 0.38 | - | 0.12 | 0.29 | 0.31 | - | 0.29 | 0.29 | 0.32 | - | 0.39 | 0.27 | 0.43 | - | 0.71 | 0.80 | 0.58 | - | 0.42 | 0.09 | 0.18 | - | 0.36 | 0.09 | 0.44 | - | 0.65 | 0.59 | 0.62 | - | 0.65 | 0.58 | 0.52 | - | 0.58 | 0.54 |
| EPS Diluted | 0.51 | - | 0.66 | (0.03) | 0.38 | - | 0.12 | 0.29 | 0.31 | - | 0.29 | 0.29 | 0.32 | - | 0.39 | 0.26 | 0.43 | - | ||||||||||||||||||||||
| Shares Basic | 451.1 | - | 452.4 | 453.8 | 452.9 | - | 454.9 | 455.5 | 453.2 | - | 451.7 | 457.9 | 458.1 | - | 457.0 | 456.5 | 459.5 | - | ||||||||||||||||||||||
| Shares Diluted | 453.7 | - | 454.6 | 455.2 | 454.0 | - | 455.6 | 456.1 | 453.5 | - | 453.1 | 458.8 | 458.9 | - | 459.5 | 459.5 | 462.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 366.4 | - | - | - | 318.8 | - | - | - | 258.2 | - | - | - | 256.3 | - | - | - | 427.2 | - | - | - | 395.4 | - | - | - | 365.4 | - | - | - | 236.5 | - | - | - | 354.7 | - | - | - | 284.2 | - | - | - |
| EBIT | 333.2 | (1,458.1) | 270.9 | 214.2 | 277.3 | 311.7 | 100.5 | 206.8 | 213.1 | (1,075.8) | 227.7 | 203.8 | 209.5 | 245.1 | 350.2 | 344.7 | 377.7 | 509.2 | 463.8 | |||||||||||||||||||||
| 3,307.6 |
| 3,878.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 586.3 | 576.5 | 594.7 | 567.6 | 493.6 | 424.1 | 480.8 | 404.2 | 324.4 | 306.9 | 294.4 | 361.7 | 396.5 | 311.3 | 296.1 | 282.5 | 247.5 | 166.8 | 266.0 | 295.8 |
| Depreciation & Amortization | - | 155.9 | 179.6 | 182.8 | 195.3 | 205.3 | 203.5 | 177.6 | 142.1 | 116.8 | 101.2 | 93.6 | 89.4 | 88.4 | 95.0 | 117.4 | 96.7 | 77.6 | 67.6 | 84.1 |
| Amortization of Intangibles | 35.5 | 37.5 | 44.8 | 49.9 | 63.8 | 62.9 | 62.5 | 52.7 | 29.7 | 17.4 | 13.9 | 10.6 | 12.6 | 17.1 | 29.6 | 42.2 | 30.3 | 12.6 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 7,232.2 | 7,072.8 | 5,234.9 | 6,151.2 | 4,731.2 | 5,106.3 | 5,225.2 | 5,309.2 | 4,109.2 | 3,881.2 | 3,582.0 | 3,764.5 | 3,870.2 | 3,524.4 | 3,207.8 | 3,100.2 | 2,806.5 | 2,143.0 | 2,559.8 | 2,884.6 |
| 842.6 |
| 882.1 |
| 579.4 |
| 484.3 |
| 747.8 |
| 994.3 |
| 11.0 |
| 10.4 |
| 9.8 |
| 37.2 |
| 48.5 |
| Interest Expense | 93.7 | 82.5 | 58.0 | 70.5 | 85.2 | 94.7 | 129.3 | 135.7 | 111.5 | 94.8 | 93.4 | 81.7 | 73.1 | 44.6 | 52.3 | 61.8 | 58.6 | 64.5 | 76.9 | 71.3 |
| Income From Equity Investments | 119.2 | 104.8 | 43.0 | 71.3 | 106.1 | 152.3 | 72.7 | 56.4 | 33.8 | 44.7 | 9.3 | 35.1 | 32.8 | 35.5 | 29.7 | 30.5 | 40.2 | 27.0 | 46.8 | 48.1 |
| Other Non-Operating Income | 79.8 | 55.9 | 47.7 | 98.0 | (139.5) | 120.5 | 44.9 | 65.7 | (40.0) | 49.5 | 46.9 | (1.5) | 28.1 | 2.6 | 8.3 | 49.0 | 15.6 | 7.8 | (39.9) | 9.9 |
| Pre-Tax Income | (424.1) | (379.4) | 1,005.3 | (237.9) | 1,247.7 | 2,500.5 | 1,069.1 | 972.9 | 1,138.1 | 1,429.2 | 1,206.6 | 1,362.1 | 1,395.1 | 1,255.2 | 830.6 | 892.1 | 823.3 | 357.5 | - | - |
| 280.0 |
| 193.1 |
| 148.2 |
| 236.0 |
| 357.3 |
| Net Income From Continuing Ops | (223.0) | (174.8) | 752.4 | (168.2) | 925.5 | 1,969.4 | 807.5 | 737.8 | 883.1 | 1,161.0 | 868.3 | 964.1 | 1,004.5 | 918.3 | 569.2 | 612.1 | 630.2 | 209.3 | 421.0 | 886.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (3.4) | 64.5 | 18.1 | 9.9 | 6.6 | - | - | - |
| Net Income | (223.0) | (174.8) | 752.4 | (168.2) | 925.5 | 1,969.4 | 807.5 | 737.8 | 883.1 | 1,161.0 | 868.3 | 964.1 | 1,001.1 | 982.8 | 587.3 | 622.0 | 636.8 | 209.3 | 421.0 | 886.5 |
| Net Income Attributable To Parent | (184.2) | (281.7) | 538.0 | (333.7) | 683.9 | 1,393.0 | 524.8 | 564.7 | 882.8 | 1,127.3 | 854.2 | 968.1 | 988.1 | 940.3 | 677.1 | 729.7 | 465.7 | 322.5 | 481.7 | 673.6 |
| Less: Minority Interest | 20.4 | 106.9 | (22.4) | (71.3) | 4.8 | 339.6 | 45.9 | 49.5 | 0.3 | 33.7 | 14.1 | (4.0) | 13.0 | 42.5 | (89.8) | (107.7) | 171.1 | (113.2) | (60.7) | 212.9 |
| Less: Preferred Dividends | 183.6 | 204.6 | 236.8 | 236.8 | 236.8 | 236.8 | 236.8 | 123.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (667.0) | (726.3) | 538.0 | (333.7) | 447.1 | 1,156.2 | 288.0 | 441.1 | 882.8 | 1,127.3 | 854.2 | 968.1 | 988.1 | 940.3 | 677.1 | 729.7 | 465.7 | 322.5 | 481.7 | 673.6 |
| 1.01 |
| 0.77 |
| 1.24 |
| 1.68 |
| EPS Diluted | (1.47) | (1.60) | 1.18 | (0.73) | 1.49 | 2.99 | 1.13 | 1.28 | 2.14 | 2.75 | 2.06 | 2.26 | 2.27 | 2.10 | 1.49 | 1.57 | 1.01 | 0.76 | 1.21 | 1.64 |
| Shares Basic | 451.1 | 452.6 | 457.0 | 454.8 | 457.5 | 462.8 | 459.5 | 437.8 | 412.4 | 409.4 | 414.7 | 428.9 | 435.0 | 447.5 | 452.3 | 462.9 | 460.4 | 417.2 | - | - |
| Shares Diluted | 453.7 | 455.0 | 457.7 | 456.2 | 459.5 | 465.4 | 462.5 | 440.5 | 412.5 | 409.9 | 415.0 | 429.3 | 435.6 | 448.5 | 453.8 | 464.7 | 463.2 | 423.6 | - | - |
| 676.1 |
| 561.9 |
| 815.4 |
| 1,078.4 |
| EBIT | (639.8) | (695.7) | 832.1 | (434.8) | 1,317.7 | 1,788.2 | 920.4 | 808.2 | 1,204.9 | 1,279.1 | 1,152.4 | 1,358.4 | 1,276.9 | 1,120.2 | 842.6 | 882.1 | 579.4 | 484.3 | 747.8 | 994.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.2 |
| 119.2 |
| 105.0 |
| 103.3 |
| 96.6 |
| 95.9 |
| 89.7 |
| 188.9 |
| 106.3 |
| 121.7 |
| 104.5 |
| 94.2 |
| 83.8 |
| 92.9 |
| 60.8 |
| 87.0 |
| 83.7 |
| 56.4 |
| 86.6 |
| 85.9 |
| 78.0 |
| 54.4 |
| 83.5 |
| 78.6 |
| 49.5 |
| - |
| - |
| - |
| 51.1 |
| - |
| - |
| - |
| 48.4 |
| - |
| - |
| - |
| 36.3 |
| - |
| - |
| - |
| 33.6 |
| - |
| - |
| - |
| 26.3 |
| - |
| - |
| - |
| 15.1 |
| 15.4 |
| 15.6 |
| 16.0 |
| 15.9 |
| 15.7 |
| 15.7 |
| 15.2 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,185.7 |
| 1,251.7 |
| 1,254.2 |
| 1,286.2 |
| 1,250.5 |
| 1,315.4 |
| 1,412.3 |
| 1,229.1 |
| 1,301.9 |
| 1,281.9 |
| 1,428.2 |
| 1,445.5 |
| 1,421.1 |
| 1,014.4 |
| 1,025.5 |
| 1,019.7 |
| 1,029.3 |
| 1,034.7 |
| 1,033.0 |
| 977.4 |
| 936.1 |
| 934.7 |
| 924.5 |
| 895.3 |
| 887.9 |
| 23.1 |
| 24.6 |
| 23.8 |
| 24.4 |
| 33.8 |
| 34.8 |
| 36.3 |
| 34.6 |
| 35.0 |
| 33.0 |
| 33.1 |
| 29.2 |
| 29.6 |
| 29.5 |
| 23.2 |
| 23.6 |
| 23.6 |
| 23.6 |
| 24.0 |
| 23.5 |
| 23.9 |
| 22.1 |
| 33.4 |
| 33.0 |
| 54.6 |
| 37.2 |
| 27.5 |
| 26.0 |
| 18.6 |
| 11.2 |
| 16.9 |
| 9.5 |
| 19.8 |
| 12.1 |
| 15.0 |
| 5.0 |
| 11.8 |
| 7.3 |
| 9.7 |
| 3.6 |
| 12.9 |
| 10.5 |
| 17.7 |
| 11.4 |
| 5.5 |
| 4.6 |
| 55.1 |
| (12.1) |
| 43.4 |
| 34.1 |
| 59.9 |
| 31.5 |
| 60.0 |
| (106.5) |
| (3.3) |
| 13.8 |
| 24.1 |
| 31.1 |
| (41.9) |
| 5.9 |
| 1.4 |
| (5.4) |
| 25.6 |
| 13.9 |
| 3.1 |
| 6.9 |
| 39.6 |
| 16.2 |
| (4.2) |
| 320.3 |
| 687.8 |
| 685.3 |
| 649.3 |
| 478.1 |
| 399.7 |
| 386.6 |
| 105.4 |
| 177.4 |
| 323.0 |
| 316.6 |
| 76.5 |
| 256.8 |
| 148.0 |
| 342.3 |
| 314.2 |
| 333.6 |
| 399.4 |
| 397.7 |
| 342.2 |
| 289.9 |
| 311.0 |
| 345.7 |
| 320.2 |
| 557.1 |
| 545.6 |
| 495.1 |
| 371.6 |
| 330.8 |
| 294.7 |
| 62.0 |
| 120.0 |
| 242.6 |
| 242.6 |
| 62.0 |
| 190.6 |
| 94.8 |
| 281.2 |
| 241.9 |
| 265.2 |
| 422.6 |
| 274.6 |
| 249.6 |
| 214.2 |
| 218.1 |
| 255.9 |
| 236.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 557.1 |
| 545.6 |
| 495.1 |
| 371.6 |
| 330.8 |
| 294.7 |
| 62.0 |
| 120.0 |
| 242.6 |
| 242.6 |
| 62.0 |
| 190.6 |
| 94.8 |
| 281.2 |
| 241.9 |
| 265.2 |
| 422.6 |
| 274.6 |
| 249.6 |
| 214.2 |
| 218.1 |
| 255.9 |
| 236.5 |
| 197.7 |
| 426.8 |
| 330.1 |
| 368.3 |
| 267.8 |
| 211.1 |
| 191.7 |
| 40.5 |
| 81.5 |
| 179.8 |
| 167.1 |
| 40.1 |
| 177.7 |
| 114.2 |
| 269.6 |
| 245.1 |
| 253.9 |
| 408.2 |
| 267.5 |
| 239.6 |
| 212.0 |
| 226.5 |
| 241.2 |
| 225.5 |
| 71.1 |
| 156.3 |
| 67.6 |
| 44.6 |
| 60.5 |
| 43.8 |
| (37.7) |
| (20.7) |
| 3.6 |
| 11.1 |
| 21.9 |
| 12.9 |
| (19.4) |
| 11.6 |
| (3.2) |
| 11.3 |
| 14.4 |
| 7.1 |
| 10.0 |
| 2.2 |
| (8.4) |
| 14.7 |
| 11.0 |
| 59.2 |
| 59.2 |
| 59.2 |
| 59.2 |
| 59.2 |
| 59.2 |
| 59.2 |
| 59.2 |
| 59.2 |
| 64.4 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.8 |
| 138.5 |
| 367.6 |
| 270.9 |
| 309.1 |
| 208.6 |
| 151.9 |
| 132.5 |
| (18.7) |
| 22.3 |
| 120.6 |
| 102.7 |
| 40.1 |
| 177.7 |
| 114.2 |
| 269.6 |
| 245.1 |
| 253.9 |
| 408.2 |
| 267.5 |
| 239.6 |
| 212.0 |
| 226.5 |
| 241.2 |
| 225.5 |
| 0.71 |
| 0.79 |
| 0.58 |
| - |
| 0.41 |
| 0.09 |
| 0.18 |
| - |
| 0.36 |
| 0.09 |
| 0.44 |
| - |
| 0.65 |
| 0.59 |
| 0.62 |
| - |
| 0.65 |
| 0.58 |
| 0.52 |
| - |
| 0.58 |
| 0.54 |
| 463.3 |
| 462.8 |
| 461.6 |
| - |
| 461.1 |
| 460.1 |
| 455.7 |
| - |
| 462.8 |
| 431.6 |
| 401.6 |
| - |
| 414.3 |
| 413.9 |
| 411.3 |
| - |
| 410.0 |
| 409.9 |
| 407.7 |
| - |
| 412.6 |
| 418.9 |
| 466.0 |
| 466.2 |
| 464.7 |
| - |
| 463.5 |
| 463.1 |
| 458.9 |
| - |
| 466.9 |
| 433.8 |
| 401.9 |
| - |
| 414.4 |
| 414.1 |
| 411.8 |
| - |
| 410.5 |
| 410.3 |
| 408.0 |
| - |
| 412.9 |
| 419.1 |
| 470.9 |
| 344.3 |
| 217.8 |
| 268.5 |
| 117.1 |
| 317.0 |
| 314.6 |
| 275.1 |
| 18.3 |
| 200.2 |
| 230.4 |
| 322.1 |
| 331.3 |
| 321.1 |
| 342.6 |
| 360.3 |
| 318.3 |
| 257.9 |
| 270.2 |
| 306.3 |
| 301.5 |