| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 2,871.3 | 2,948.8 | 2,907.7 | 2,494.3 | 2,472.9 | 2,851.2 | 2,595.6 | 2,516.3 | 2,551.9 | 1,968.7 | 2,040.9 | 1,651.2 | 1,780.6 | 1,807.9 | 1,832.1 | 1,596.4 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 11,222.1 | 10,823.7 | 10,515.1 | 7,441.4 | 7,149.3 | 8,945.5 | 6,880.4 | 5,358.7 | 5,048.9 | 3,848.0 | 11,683.9 | 12,334.9 | 10,999.0 | 9,404.6 | 642.6 | 1,203.4 | 514.7 | 490.5 | |
| Cost of Revenue | 179.3 | 190.9 | 206.3 | 29.4 | 440.8 | 470.9 | 338.6 | 319.6 | 281.0 | 337.0 | 7,677.2 | 8,024.3 | 7,567.7 | 7,479.7 | 216.0 | 224.3 | 197.0 | 295.2 | |
| Gross Profit | 11,042.8 | 10,632.7 | 10,308.8 | 7,412.0 | 6,708.4 | 8,474.6 | 6,541.9 | 5,039.0 | 4,768.0 | 3,511.0 | 4,006.7 | 4,310.6 | 3,431.3 | 1,924.8 | 426.7 | 979.1 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.6 | 22.2 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | 1.0 | 3.1 | - | - | - | - | - | 993.5 | 926.3 | 955.2 | 1,052.2 | 737.8 | 20.5 | 31.5 | 0.6 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 223.2 | 184.6 | 293.2 | 91.9 | 273.9 | 576.7 | 298.7 | (484.0) | 642.3 | 25.8 | 109.9 | 166.0 | 136.5 | 539.5 | 62.4 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 2.98 | 2.93 | 3.08 | 1.12 | 3.13 | 6.29 | 2.68 | 3.07 | 0.45 | 0.34 | 0.74 | 0.54 | 1.07 | 3.49 | 0.10 | 7.97 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (181.5) | ||
| 1,912.8 |
| 1,935.0 |
| 2,140.6 |
| 2,166.3 |
| 2,703.6 |
| 1,985.2 |
| 1,825.5 |
| 1,377.5 |
| 1,692.3 |
| 1,430.1 |
| 1,223.2 |
| 1,510.4 |
| 1,195.0 |
| 1,459.0 |
| 1,243.8 |
| 1,161.1 |
| 1,102.6 |
| 1,114.2 |
| 3,080.4 |
| 2,883.7 |
| 2,841.3 |
| 2,207.3 |
| 2,566.0 |
| 3,055.1 |
| Cost of Revenue | 29.9 | 72.0 | 34.4 | 43.0 | 41.6 | 96.8 | 37.4 | 37.5 | 34.7 | 23.3 | 1.6 | 2.4 | 2.2 | 91.3 | 123.4 | 130.4 | 95.7 | 80.0 | 151.5 | 143.8 | 95.6 | 102.7 | 82.7 | 80.8 | 72.4 | 86.5 | 85.8 | 80.4 | 66.9 | 84.9 | 90.7 | 81.9 | 71.6 | 70.0 | 1,533.1 | 1,689.1 | 1,776.4 | 1,648.1 | 1,937.3 | 2,050.4 |
| Gross Profit | 2,841.3 | 2,876.8 | 2,873.2 | 2,451.4 | 2,431.3 | 2,754.5 | 2,558.2 | 2,478.8 | 2,517.3 | 1,945.5 | 2,039.3 | 1,648.8 | 1,778.4 | 1,716.6 | 1,708.7 | 1,466.0 | 1,817.1 | 1,855.0 | 1,989.1 | 2,022.5 | 2,608.0 | 1,882.4 | 1,742.8 | 1,296.8 | 1,619.8 | 1,343.6 | 1,137.4 | 1,430.0 | 1,128.1 | 1,374.1 | 1,153.1 | 1,079.2 | 1,031.0 | 1,044.2 | 1,547.3 | 1,194.6 | 1,064.9 | 559.3 | 628.7 | 1,004.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 56.9 | 55.8 | 53.2 | 52.3 | 31.0 | 51.2 | 46.0 | 49.9 | 43.2 | 28.3 | 25.3 | 25.3 | 33.3 | 43.5 | 43.2 | 40.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | 8.5 | 8.5 | 8.6 | 8.6 | 7.8 | 8.0 | 8.2 | 8.5 | 5.6 | 2.3 | 2.3 | 2.3 | 2.4 | 2.4 | 2.5 | 2.5 | 3.5 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,218.2 | 1,180.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.0 | - | - | 0.2 | 0.7 | 0.9 | 0.8 | 0.8 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 275.3 | 254.0 | 249.6 | 223.6 | 226.6 | 231.6 | 232.0 | 238.5 | 248.7 |
| Interest Expense | - | - | - | - | - | - | - | 859.9 | 813.7 | 771.5 | 858.8 | 613.6 | 497.1 | 369.8 | 322.3 | 258.4 | 220.0 | 871.8 | ||||||||||||||||||||||
| Income From Equity Investments | 24.5 | 41.0 | 39.1 | 8.1 | 7.1 | 24.3 | 25.0 | 28.5 | 8.7 | 37.7 | (78.1) | (87.8) | (64.0) | (51.1) | (35.0) | 16.1 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 212.2 | 253.2 | 331.8 | 134.9 | 151.1 | 304.9 | 252.7 | 227.8 | 220.2 | 87.3 | 91.1 | 17.9 | 158.0 | 194.8 | 301.9 | 166.5 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 52.9 | 37.5 | 89.3 | 43.5 | 14.2 | 86.1 | 78.0 | 73.1 | 56.0 | 16.8 | 37.1 | 9.2 | 28.7 | 53.9 | 105.9 | 49.7 | 64.4 | 92.0 | 145.7 | 120.8 | 218.2 | 113.5 | 107.4 | 32.0 | 45.8 | 38.7 | (36.1) | (488.8) | 2.3 | 90.4 | 9.6 | (48.4) | 9.8 | 26.2 | 104.2 | 73.7 | 68.9 | (83.4) | (90.3) | (14.6) |
| Net Income From Continuing Ops | 159.3 | 215.7 | 242.5 | 91.4 | 136.8 | 218.7 | 174.7 | 154.6 | 164.3 | 70.4 | 53.9 | 8.7 | 129.3 | 140.9 | 195.9 | 116.9 | 328.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | (4.4) | 0.0 | 0.0 | 0.0 | 5.2 | 6.4 | 0.0 | (7.9) | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Net Income | 159.3 | 211.3 | 242.5 | 91.4 | 136.8 | 223.9 | 181.0 | 154.7 | 156.4 | 70.4 | 53.9 | 8.7 | 129.3 | 140.9 | 195.9 | 116.9 | 328.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 159.3 | 211.3 | 242.5 | 91.4 | 136.8 | 223.9 | 181.0 | 154.7 | 156.4 | 66.7 | 57.7 | 8.7 | 129.3 | 143.9 | 195.5 | 115.8 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.3) | (1.2) | 1.1 | (1.0) | 6.6 | ||||||||||||||||||||||
| Less: Preferred Dividends | 19.5 | 24.0 | 28.6 | 11.0 | 16.0 | 25.4 | 20.8 | 13.7 | 14.2 | 6.3 | 6.3 | 0.0 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 139.8 | 191.0 | 224.0 | 88.0 | 127.8 | 206.8 | 167.1 | 145.7 | 149.6 | 64.1 | 51.4 | 12.4 | 133.1 | 140.1 | 194.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.72 | - | 1.04 | 0.41 | 0.60 | - | 0.78 | 0.66 | 0.68 | - | 0.22 | 0.05 | 0.56 | - | 0.80 | 0.46 | 1.26 | - | 1.54 | 1.33 | 2.17 | - | 1.08 | 0.16 | 0.37 | - | 0.16 | 2.17 | 0.14 | 0.56 | 2.05 | 0.34 | 0.27 | 0.16 | 0.76 | 0.41 | 0.15 | (0.60) | (0.47) | 0.04 |
| EPS Diluted | 0.70 | - | 1.01 | 0.40 | 0.57 | - | 0.75 | 0.64 | 0.66 | - | 0.22 | 0.05 | 0.54 | - | 0.78 | 0.45 | 1.23 | - | ||||||||||||||||||||||
| Shares Basic | 215.7 | - | 215.3 | 215.1 | 214.5 | - | 214.5 | 220.0 | 220.0 | - | 228.4 | 242.6 | 239.1 | - | 243.9 | 249.1 | 257.6 | - | ||||||||||||||||||||||
| Shares Diluted | 223.3 | - | 222.7 | 221.9 | 222.4 | - | 221.7 | 226.1 | 225.3 | - | 232.0 | 245.4 | 248.1 | - | 251.2 | 252.0 | 266.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 1,154.9 |
| 340.7 |
| 317.8 |
| 195.3 |
| 814.2 |
| 5.5 |
| 3.5 |
| 14.0 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | 0.0 | 0.0 | 1,009.6 | 778.1 | 797.1 | 757.8 | 795.9 | 674.2 | 194.4 | 166.9 | 241.3 | 264.5 | 207.5 | - |
| Depreciation & Amortization | 218.2 | 192.3 | 190.3 | 112.2 | 172.9 | 157.4 | 158.4 | 152.9 | 110.4 | 117.1 | 224.1 | 186.0 | 167.4 | 116.4 | 66.1 | 67.1 | 69.4 | 48.2 | 35.2 |
| Amortization of Intangibles | 34.2 | 33.5 | 30.3 | 9.3 | 10.9 | 14.2 | 15.3 | 14.6 | 12.9 | 18.2 | 63.9 | 66.2 | 74.8 | 53.7 | 7.1 | 8.4 | 7.7 | 7.9 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | 5,836.8 | 4,868.3 | 3,617.4 | 3,396.0 | 3,202.6 | 10,640.2 | 11,243.8 | 9,999.2 | 8,051.2 | 609.3 | 820.5 | 802.6 | 862.0 | 1,216.1 |
| - |
| - |
| (251.0) |
| (368.0) |
| (61.2) |
| 0.4 |
| 3.5 |
| - |
| Interest Expense | - | - | - | 2,741.0 | 1,170.4 | 931.6 | 1,029.9 | 87.2 | 101.2 | 95.8 | 115.8 | 120.9 | 85.0 | 92.6 | 111.7 | 123.6 | 128.6 | 145.3 | 111.5 |
| Income From Equity Investments | 112.7 | 95.3 | 86.5 | (192.2) | (36.3) | 149.9 | (75.2) | 203.0 | (74.9) | 154.6 | 110.3 | 138.5 | 119.0 | 88.6 | 62.0 | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 257.9 | 189.1 | 181.5 |
| Pre-Tax Income | 932.1 | 871.0 | 1,005.5 | 354.3 | 1,055.6 | 2,254.1 | 1,067.1 | 478.6 | 606.5 | (12.6) | 356.5 | 381.2 | 545.6 | 1,442.0 | 95.3 | - | (258.1) | (2,041.6) | 498.5 |
| (1,137.0) |
| 7.2 |
| 1,672.3 |
| (559.8) |
| Net Income From Continuing Ops | 708.9 | 686.4 | 712.4 | 262.4 | 781.7 | 1,677.4 | 768.4 | 962.6 | (35.8) | (38.4) | 246.6 | 215.3 | 409.1 | 902.6 | 32.9 | 1,900.7 | 485.1 | (2,582.9) | 476.7 |
| Net Income From Discontinued Ops | - | (4.4) | 3.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | (9.8) | 16.6 | 47.1 | - |
| Net Income | 704.5 | 682.0 | 716.0 | 262.4 | 781.7 | 1,677.4 | 768.4 | 962.6 | 252.8 | 194.3 | 252.1 | 199.0 | 362.2 | 864.6 | 25.0 | 1,940.2 | 548.6 | (2,536.8) | 480.3 |
| Net Income Attributable To Parent | 704.5 | 682.0 | 716.0 | 262.4 | 784.1 | 1,667.4 | 769.6 | 959.6 | 167.4 | 125.9 | 279.6 | 204.3 | 369.2 | 854.5 | 25.2 | 1,939.3 | 550.3 | (2,535.4) | 484.3 |
| Less: Minority Interest | - | - | - | - | (2.4) | 3.9 | (5.3) | (1.8) | (3.5) | (1.4) | (5.0) | (0.7) | (1.2) | (2.1) | (0.3) | 0.9 | (1.7) | (1.4) | (4.0) |
| Less: Preferred Dividends | 83.1 | 79.7 | 74.1 | 14.6 | 8.3 | 6.9 | 5.6 | 5.1 | 4.4 | 4.1 | 4.1 | 4.1 | 3.4 | - | - | - | - | - | - |
| Net Income To Common Shareholders | 642.8 | 630.8 | 669.3 | 260.9 | 774.2 | 1,657.4 | 764.8 | 954.0 | 166.7 | 125.4 | 274.9 | 199.5 | 364.3 | 854.5 | 25.2 | 1,939.3 | 550.3 | (2,535.4) | 484.3 |
| 2.28 |
| (11.00) |
| 2.22 |
| EPS Diluted | 2.88 | 2.83 | 2.99 | 1.10 | 3.06 | 6.13 | 2.65 | 3.03 | 0.45 | 0.34 | 0.74 | 0.54 | 1.06 | 3.44 | 0.10 | 7.85 | 2.25 | (11.00) | 2.10 |
| Shares Basic | 215.7 | 215.1 | 217.1 | 232.6 | 247.4 | 263.6 | 285.7 | 310.7 | 368.2 | 371.2 | 372.4 | 371.9 | 339.7 | 244.6 | 244.4 | 243.4 | 241.4 | 230.5 | - |
| Shares Diluted | 223.3 | 222.7 | 223.7 | 236.6 | 255.6 | 271.5 | 290.5 | 317.0 | 370.7 | 371.5 | 372.4 | 373.3 | 347.7 | 248.9 | 244.6 | 247.7 | 247.8 | 230.5 | - |
| (319.8) |
| (26.0) |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (251.0) | (368.0) | (61.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (890.8) |
| 277.3 |
| 341.6 |
| 271.9 |
| (784.7) |
| 237.7 |
| 249.1 |
| 297.8 |
| 290.7 |
| 268.7 |
| 229.1 |
| 221.1 |
| 245.2 |
| 236.6 |
| 226.3 |
| 199.4 |
| 177.6 |
| 182.1 |
| 239.2 |
| 186.3 |
| 187.3 |
| 215.3 |
| 155.5 |
| 45.9 |
| 40.5 |
| 38.7 |
| 39.4 |
| 38.8 |
| 39.1 |
| 39.5 |
| 40.4 |
| 39.5 |
| 42.3 |
| 39.9 |
| 36.8 |
| 33.9 |
| 32.3 |
| 31.9 |
| 28.2 |
| 28.8 |
| 26.3 |
| 49.5 |
| 52.7 |
| 50.8 |
| 49.6 |
| 58.5 |
| 55.2 |
| 3.4 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.9 |
| 3.7 |
| 3.9 |
| 3.8 |
| 4.0 |
| 4.0 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.2 |
| 3.2 |
| 13.7 |
| 15.8 |
| 15.6 |
| 15.8 |
| 15.8 |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,309.6 |
| 1,350.2 |
| 1,358.2 |
| 1,452.8 |
| 1,675.6 |
| 1,433.3 |
| 1,209.0 |
| 1,065.4 |
| 1,160.7 |
| 954.8 |
| 915.8 |
| 940.3 |
| 806.4 |
| 897.0 |
| 907.0 |
| 889.8 |
| 861.7 |
| 824.7 |
| 2,341.3 |
| 2,463.0 |
| 2,537.8 |
| 2,337.1 |
| 2,662.5 |
| 2,868.8 |
| 19.5 |
| 19.9 |
| 20.4 |
| 965.7 |
| 21.5 |
| 21.2 |
| 21.6 |
| 17.4 |
| 23.7 |
| 23.1 |
| 23.0 |
| 28.8 |
| 24.3 |
| 21.5 |
| 25.6 |
| 25.6 |
| 27.4 |
| 23.1 |
| 22.7 |
| 22.3 |
| 30.7 |
| 31.7 |
| 33.7 |
| 211.2 |
| (27.2) |
| (23.5) |
| (10.6) |
| (5.7) |
| 5.1 |
| (6.7) |
| (67.9) |
| 81.2 |
| 72.3 |
| 22.2 |
| 27.3 |
| 18.9 |
| 33.4 |
| 32.1 |
| 30.1 |
| 14.1 |
| (128.6) |
| 36.5 |
| 51.9 |
| 20.1 |
| 24.2 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 392.3 |
| 425.6 |
| 553.6 |
| 474.1 |
| 800.8 |
| 421.5 |
| 412.2 |
| 75.5 |
| 157.8 |
| 232.5 |
| 13.3 |
| 183.5 |
| 49.3 |
| 272.7 |
| 37.5 |
| 37.8 |
| 25.5 |
| 46.3 |
| 398.1 |
| 249.9 |
| 139.5 |
| (302.0) |
| (272.2) |
| 0.5 |
| 333.6 |
| 407.9 |
| 353.3 |
| 582.5 |
| 308.0 |
| 304.8 |
| 43.5 |
| 112.0 |
| 193.9 |
| 49.4 |
| 672.3 |
| 47.0 |
| 182.3 |
| 27.9 |
| 86.2 |
| 15.8 |
| 20.1 |
| 293.9 |
| 176.2 |
| 70.6 |
| (218.6) |
| (181.9) |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 333.6 |
| 407.9 |
| 353.3 |
| 582.5 |
| 308.0 |
| 304.8 |
| 43.5 |
| 112.0 |
| 193.9 |
| 49.4 |
| 672.3 |
| 47.0 |
| 182.3 |
| 748.9 |
| 139.1 |
| 136.8 |
| 74.1 |
| 293.9 |
| 176.2 |
| 70.6 |
| (218.6) |
| (180.2) |
| 15.0 |
| 328.9 |
| 320.9 |
| 409.2 |
| 354.0 |
| 583.3 |
| 304.2 |
| 305.2 |
| 46.1 |
| 114.2 |
| 195.5 |
| 48.5 |
| 670.8 |
| 44.8 |
| 192.6 |
| 725.5 |
| 124.5 |
| 99.4 |
| 58.2 |
| 281.4 |
| 154.4 |
| 57.3 |
| (222.9) |
| (173.2) |
| 16.4 |
| (1.3) |
| (0.7) |
| (0.7) |
| (0.2) |
| (0.3) |
| (2.6) |
| (2.1) |
| (2.8) |
| 0.1 |
| (0.2) |
| 1.1 |
| (12.0) |
| 0.1 |
| (1.3) |
| 0.0 |
| (1.4) |
| (0.5) |
| (1.9) |
| (0.8) |
| (1.1) |
| (1.2) |
| (0.4) |
| 1.8 |
| 1.8 |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 113.6 |
| 325.5 |
| 322.8 |
| 405.0 |
| 350.4 |
| 579.2 |
| 305.4 |
| 302.5 |
| 44.6 |
| 112.3 |
| 194.6 |
| 48.2 |
| 666.7 |
| 44.6 |
| 191.6 |
| 721.7 |
| 124.0 |
| 99.0 |
| 58.0 |
| 280.3 |
| 152.3 |
| 56.5 |
| (222.9) |
| (173.2) |
| 16.1 |
| 1.50 |
| 1.30 |
| 2.13 |
| - |
| 1.07 |
| 0.16 |
| 0.37 |
| - |
| 0.15 |
| 2.14 |
| 0.14 |
| 0.55 |
| 2.03 |
| 0.34 |
| 0.27 |
| 0.16 |
| 0.75 |
| 0.41 |
| 0.15 |
| (0.60) |
| (0.47) |
| 0.04 |
| 263.1 |
| 263.3 |
| 266.4 |
| - |
| 280.7 |
| 286.8 |
| 302.4 |
| - |
| 310.3 |
| 307.0 |
| 315.2 |
| 341.4 |
| 352.0 |
| 366.4 |
| 367.8 |
| 369.2 |
| 359.6 |
| 370.4 |
| 372.6 |
| 372.4 |
| 372.5 |
| 373.7 |
| 271.4 |
| 271.1 |
| 272.9 |
| - |
| 285.1 |
| 286.8 |
| 308.3 |
| - |
| 311.9 |
| 312.5 |
| 318.8 |
| 350.3 |
| 356.1 |
| 373.5 |
| 370.2 |
| 371.6 |
| 375.7 |
| 374.6 |
| 372.6 |
| 372.4 |
| 372.5 |
| 373.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |