| (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 | 558.0 | 542.5 | 535.9 | 525.2 | 536.6 | 525.4 | 507.6 | 500.2 | 503.8 | 451.6 | 446.1 | 442.8 | 442.9 | 439.8 | 433.4 | 427.2 | ||||||||||||||||||||||||
| (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 | 2,161.5 | 2,140.1 | 2,037.0 | 1,783.4 | 1,727.7 | 1,364.6 | 1,057.9 | 1,158.9 | 1,164.8 | 1,200.8 | 1,170.8 | 1,166.8 | 993.9 | 861.5 | 793.4 | 814.5 | 826.8 | 755.4 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 798.1 | 770.8 | 629.1 | 638.8 | 565.5 | 424.3 | 332.6 | 477.6 | 582.4 | 431.0 | 393.6 | 343.6 | 310.3 | 249.5 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 0.3 | 1.0 | 25.4 | 61.0 | 56.7 | 3.4 | 1.0 | (3.3) | 1.6 | (0.9) | 78.6 | 60.2 | (22.4) | 32.7 | 15.6 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 0.87 | - | - | - | - | - | - | - | 1.02 | 0.87 | 0.79 | 2.01 | 0.89 | 0.43 | 0.42 | 0.27 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 1,423.2 | 1,397.9 | 1,232.8 | 1,146.0 | 1,070.5 | 819.6 | 621.6 | 755.5 | 892.8 | 791.8 | 749.0 | 688.1 | 583.4 | 507.3 | 495.7 | 488.9 | ||||
| 427.2 |
| 424.7 |
| 368.6 |
| 289.0 |
| 282.3 |
| 269.4 |
| 259.8 |
| 238.9 |
| 289.7 |
| 296.1 |
| 282.9 |
| 284.9 |
| 295.0 |
| 284.2 |
| 283.1 |
| 293.4 |
| 304.1 |
| 315.2 |
| 294.8 |
| 297.2 |
| 293.6 |
| 297.0 |
| 285.1 |
| 291.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 37.2 | 36.5 | 29.6 | 32.4 | 34.4 | 34.9 | 33.9 | 33.1 | 36.3 | 35.6 | 33.7 | 32.7 | 34.7 | 31.9 | 29.7 | 28.0 | 29.9 | |||||||||||||||||||||||
| Depreciation & Amortization | 156.5 | 154.0 | 158.3 | 156.3 | 158.5 | 156.1 | 144.7 | 148.1 | 154.7 | 124.3 | 127.4 | 129.2 | 126.3 | 124.7 | 125.4 | 124.6 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 95.2 | 95.0 | 92.4 | 91.1 | 89.6 | 96.8 | 88.7 | 87.7 | 85.8 | 82.2 | 76.6 | 75.1 | 75.2 | 79.9 | 71.5 | 69.8 | 69.2 | |||||||||||||||||||||||
| Total Operating Expenses | 366.0 | 364.3 | 352.3 | 358.3 | 357.0 | 359.3 | 336.9 | 339.6 | 373.4 | 305.6 | 305.5 | 298.8 | 309.6 | 299.4 | 292.9 | 296.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 207.8 | 197.3 | 187.2 | 205.8 | 180.5 | 166.4 | 171.3 | 160.7 | 130.7 | 168.6 | 140.5 | 157.2 | 172.5 | 144.6 | 144.3 | 133.2 | 143.3 | 125.8 | 76.3 | 117.8 | 104.5 | 80.3 | 72.9 | 64.1 | 115.3 | 136.6 | 99.5 | 107.4 | 134.1 | 111.5 | 130.5 | 179.6 | 160.9 | 172.6 | 99.8 | 65.9 | 92.6 | 164.6 | 76.1 | 53.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 83.1 | 84.4 | 84.3 | 81.2 | 80.4 | 83.7 | 76.2 | 73.3 | 74.6 | 67.8 | 60.4 | 60.7 | 61.3 | 60.9 | 52.4 | 56.5 | 57.0 | 57.5 | ||||||||||||||||||||||
| Income From Equity Investments | 24.8 | - | - | - | 22.7 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | (1.6) | 1.3 | (2.4) | 2.9 | 0.2 | 7.3 | 10.3 | 0.9 | 9.6 | 8.9 | 8.4 | 7.6 | 3.1 | 10.0 | 6.2 | 6.6 | 6.0 | |||||||||||||||||||||||
| Pre-Tax Income | 135.5 | 129.5 | 113.0 | 139.6 | 111.6 | 100.3 | 117.4 | 93.0 | 40.5 | 125.3 | 101.7 | 118.7 | 298.3 | (6.7) | 22.2 | (178.1) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.2) | 1.1 | (0.9) | 0.4 | 0.5 | (46.9) | 0.1 | 0.2 | 72.0 | (0.2) | (0.7) | 31.0 | 30.8 | 57.8 | (1.0) | 0.1 | (0.2) | 0.5 | 0.3 | 1.3 | 1.3 | 0.5 | 0.4 | 0.1 | 0.0 | 0.3 | (3.9) | (0.3) | 0.6 | 2.6 | (0.3) | (0.7) | 0.1 | 1.3 | (0.7) | (1.0) | (0.5) | 5.3 | 61.4 | (0.2) |
| Net Income From Continuing Ops | 166.3 | 153.3 | 140.1 | 164.9 | 134.5 | 168.0 | 138.4 | 122.1 | (9.0) | 142.1 | 120.8 | 109.3 | 293.8 | (47.1) | 56.4 | (130.7) | 236.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 166.3 | 153.3 | 140.1 | 164.9 | 134.5 | 168.0 | 138.4 | 122.1 | (9.0) | 142.1 | 120.8 | 109.3 | 293.8 | (47.1) | 56.4 | (130.7) | 236.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 164.9 | 151.2 | 137.8 | 163.0 | 132.8 | 166.0 | 136.0 | 119.7 | (11.0) | 139.6 | 118.2 | 106.6 | 289.8 | (49.8) | 58.0 | (119.5) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 7.5 | 7.5 | 7.5 | 7.6 | 7.7 | 7.9 | 8.0 | 8.0 | 7.9 | 6.3 | 6.3 | 6.2 | 6.3 | 6.3 | 6.3 | 6.3 | 6.4 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 157.4 | 143.6 | 130.2 | 155.4 | 125.1 | 154.8 | 128.0 | 111.8 | (18.9) | 133.4 | 112.0 | 100.4 | 283.5 | (56.1) | 51.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.24 | - | 0.19 | 0.36 | 0.30 | - | 0.24 | 0.31 | 0.15 | - | (0.13) | 0.46 |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 671.8 | - | 674.6 | 674.6 | 677.1 | - | 671.2 | 671.2 | 670.1 | - | 617.1 | 617.1 | 616.5 | - | 615.8 | 615.6 | 614.8 | - | ||||||||||||||||||||||
| Shares Diluted | 672.8 | - | 675.4 | 675.1 | 677.3 | - | 671.6 | 671.4 | 670.1 | - | 617.3 | 617.3 | 619.6 | - | 618.0 | 615.6 | 616.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 364.3 | 351.3 | 345.5 | 362.1 | 338.9 | 322.5 | 316.0 | 308.9 | 285.4 | 292.9 | 268.0 | 286.4 | 298.8 | 269.3 | 269.7 | 257.8 | 273.6 | 259.4 | 190.5 | 190.3 | 179.3 | 154.6 | 144.6 | 137.7 | 184.7 | 205.1 | 168.3 | 176.4 | 205.7 | 185.7 | 205.4 | 259.3 | 242.3 | 257.6 | 188.3 | 161.2 | 184.7 | 255.5 | 172.9 | 136.4 |
| EBIT | 207.8 | 197.3 | 187.2 | 205.8 | 180.5 | 166.4 | 171.3 | 160.7 | 130.7 | 168.6 | 140.5 | 157.2 | 172.5 | 144.6 | 144.3 | 133.2 | 143.3 | 125.8 | 76.3 | |||||||||||||||||||||
| 751.2 |
| 674.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 135.8 | 133.0 | 138.1 | 136.8 | 119.5 | 104.1 | 93.2 | 96.9 | 87.8 | 91.7 | 86.8 | 122.7 | 122.2 | 127.5 | 123.5 | 118.6 | 109.0 | 110.0 | 114.9 | 101.8 |
| Depreciation & Amortization | 625.1 | 627.1 | 603.7 | 507.3 | 505.0 | 395.3 | 289.0 | 277.9 | 310.4 | 360.8 | 355.3 | 344.5 | 273.1 | 257.9 | 262.7 | 251.1 | 247.6 | 227.8 | 206.5 | 191.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 373.8 | 368.1 | 359.1 | 309.1 | 290.4 | 222.9 | 174.0 | 172.0 | 164.3 | 169.6 | 171.4 | 145.0 | 119.7 | 99.4 | 92.4 | 102.5 | 108.4 | 105.3 | 103.8 | 89.1 |
| Total Operating Expenses | 1,440.9 | 1,432.0 | 1,409.2 | 1,219.6 | 1,177.4 | 971.1 | 731.8 | 760.5 | 812.2 | 863.4 | 870.0 | 823.2 | 683.6 | 612.1 | 560.5 | 576.7 | 597.0 | - | - | - |
| 232.9 |
| 237.8 |
| 229.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 332.9 | 330.2 | 307.8 | 250.2 | 226.8 | 204.1 | 186.9 | 177.4 | 183.3 | 192.0 | 192.5 | 218.9 | 203.8 | 212.2 | 223.7 | 221.7 | 223.0 | 207.8 | 212.2 | 213.1 |
| Income From Equity Investments | - | 96.8 | 83.8 | 72.3 | 109.5 | 23.2 | - | - | 71.6 | 60.8 | 218.7 | 480.4 | 159.6 | 208.7 | 112.9 | 63.5 | 55.7 | 6.3 | 132.2 | 173.4 |
| Other Non-Operating Income | 0.2 | 2.0 | 28.1 | 28.0 | 28.8 | 19.8 | 4.1 | 11.0 | 16.5 | 2.6 | 5.4 | 5.2 | (8.5) | 1.2 | (6.9) | (4.0) | (4.5) | 5.5 | 0.4 | (10.6) |
| Pre-Tax Income | 517.6 | 493.6 | 351.2 | 643.9 | 44.3 | 745.1 | 927.9 | 312.0 | 399.3 | 239.9 | 160.8 | 168.9 | 102.1 | 59.6 | 11.8 | 51.4 | 27.9 | (54.0) | 104.6 | 185.3 |
| 25.8 |
| 3.2 |
| (20.1) |
| (11.6) |
| (31.9) |
| Net Income From Continuing Ops | 624.7 | 592.8 | 419.4 | 665.9 | 114.5 | 849.7 | 1,002.9 | 413.6 | 498.5 | 346.1 | 299.4 | 774.4 | 384.5 | 288.5 | 178.0 | 141.4 | 120.1 | 3.9 | 248.5 | 390.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | (0.1) | 51.0 | (48.5) | 98.0 | 40.6 | 39.2 | (1.7) | 6.7 | 39.3 |
| Net Income | 624.7 | 592.8 | 419.4 | 665.9 | 114.5 | 849.7 | 1,002.9 | 413.6 | 498.5 | 439.7 | 386.1 | 900.1 | 435.9 | 241.4 | 280.3 | 182.1 | 161.7 | 6.1 | 276.4 | 486.9 |
| Net Income Attributable To Parent | 616.8 | 584.7 | 410.8 | 654.3 | 126.0 | 844.1 | 1,000.8 | 410.6 | 497.8 | 426.1 | 378.9 | 894.1 | 424.0 | 236.3 | 266.1 | 169.1 | 142.9 | (3.9) | 249.9 | 442.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 13.6 | 7.3 | 6.0 | 11.9 | 5.1 | 14.2 | 13.0 | 18.8 | 10.0 | 26.5 | 44.1 |
| Less: Preferred Dividends | 30.2 | 30.3 | 31.8 | 25.0 | 25.2 | 25.4 | 25.4 | 52.1 | 58.2 | 46.6 | 46.2 | 57.1 | 58.3 | 58.3 | 71.7 | 59.4 | 51.3 | 47.3 | 47.3 | 19.7 |
| Net Income To Common Shareholders | 586.7 | 554.4 | 375.7 | 629.3 | 100.8 | 818.6 | 975.4 | 340.0 | 439.6 | 372.5 | 332.6 | 831.2 | 365.7 | 178.0 | 172.7 | 109.7 | 91.5 | (51.2) | 202.6 | 423.2 |
| 0.22 |
| (0.15) |
| 0.79 |
| 1.68 |
| EPS Diluted | 0.87 | - | - | - | - | - | - | - | 1.02 | 0.87 | 0.79 | 2.00 | 0.89 | 0.43 | 0.42 | 0.27 | 0.22 | (0.15) | 0.78 | 1.65 |
| Shares Basic | 671.8 | 675.1 | 671.6 | 616.9 | 615.5 | 506.2 | 430.0 | 420.4 | 420.6 | 423.6 | 418.4 | 411.3 | 409.1 | 407.6 | 406.0 | 406.5 | 405.8 | 350.1 | 257.8 | 252.1 |
| Shares Diluted | 672.8 | 675.3 | 672.1 | 618.2 | 617.9 | 511.4 | 431.6 | 421.8 | 421.4 | 424.0 | 419.7 | 412.9 | 411.0 | 408.6 | 406.7 | 407.7 | 406.2 | 350.1 | 258.8 | 257.1 |
| 477.5 |
| - |
| - |
| - |
| EBIT | 798.1 | 770.8 | 629.1 | 638.8 | 565.5 | 424.3 | 332.6 | 477.6 | 582.4 | 431.0 | 393.6 | 343.6 | 310.3 | 249.5 | 232.9 | 237.8 | 229.8 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 25.9 |
| 24.8 |
| 24.5 |
| 20.9 |
| 28.8 |
| 22.5 |
| 21.0 |
| 24.6 |
| 23.8 |
| 22.6 |
| 25.8 |
| 20.0 |
| 21.3 |
| 24.0 |
| 22.4 |
| 28.0 |
| 21.5 |
| 20.0 |
| 22.2 |
| (3.0) |
| 28.0 |
| 29.9 |
| 130.3 |
| 133.6 |
| 114.2 |
| 72.6 |
| 74.9 |
| 74.3 |
| 71.7 |
| 73.6 |
| 69.4 |
| 68.4 |
| 68.9 |
| 69.0 |
| 71.6 |
| 74.3 |
| 75.0 |
| 79.8 |
| 81.4 |
| 85.0 |
| 88.4 |
| 95.3 |
| 92.1 |
| 90.9 |
| 96.8 |
| 82.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.4 |
| 52.1 |
| 46.9 |
| 46.5 |
| 49.8 |
| 42.8 |
| 38.9 |
| 42.4 |
| 48.1 |
| 39.8 |
| 43.2 |
| 40.9 |
| 40.4 |
| 39.3 |
| 41.3 |
| 43.3 |
| 44.0 |
| 40.3 |
| 42.7 |
| 42.6 |
| 71.1 |
| 32.6 |
| 33.2 |
| 288.1 |
| 298.9 |
| 294.3 |
| 190.1 |
| 187.8 |
| 189.9 |
| 186.9 |
| 176.6 |
| 178.3 |
| 191.4 |
| 192.4 |
| 192.2 |
| 184.5 |
| 222.1 |
| 180.9 |
| 209.1 |
| 200.1 |
| 236.1 |
| 195.0 |
| 231.3 |
| 201.0 |
| 225.2 |
| 209.0 |
| 237.8 |
| 52.1 |
| 46.8 |
| 47.7 |
| 45.9 |
| 46.9 |
| 48.0 |
| 46.1 |
| 45.8 |
| 43.1 |
| 44.1 |
| 44.4 |
| 42.9 |
| 44.1 |
| 46.4 |
| 49.9 |
| 52.1 |
| 47.3 |
| 46.1 |
| 46.5 |
| 43.1 |
| 46.6 |
| 50.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| 16.5 |
| 19.0 |
| 16.9 |
| 23.7 |
| 9.1 |
| 13.2 |
| 14.7 |
| 28.6 |
| 11.5 |
| 108.7 |
| 8.0 |
| 6.7 |
| 1.8 |
| 3.4 |
| 3.7 |
| (0.9) |
| 0.0 |
| 1.2 |
| 2.0 |
| 4.5 |
| 1.9 |
| 2.6 |
| 1.9 |
| 5.2 |
| 3.3 |
| 6.2 |
| (1.3) |
| 1.1 |
| 1.4 |
| 1.3 |
| 2.2 |
| 4.4 |
| (1.0) |
| 206.9 |
| 38.9 |
| 488.0 |
| 97.0 |
| 121.2 |
| 188.2 |
| (59.4) |
| 733.2 |
| 65.8 |
| 93.8 |
| 60.6 |
| 65.2 |
| 92.3 |
| 66.9 |
| 78.8 |
| 136.4 |
| 117.1 |
| 119.2 |
| 51.9 |
| 21.3 |
| 47.4 |
| 123.8 |
| (11.8) |
| 2.2 |
| 81.9 |
| 509.2 |
| 117.1 |
| 141.4 |
| 201.8 |
| (37.4) |
| 748.1 |
| 90.4 |
| 110.0 |
| 85.5 |
| 101.4 |
| 116.7 |
| 268.4 |
| 72.5 |
| 70.6 |
| 87.0 |
| 53.1 |
| 81.7 |
| 134.8 |
| 76.5 |
| 69.8 |
| (51.3) |
| 165.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.9 |
| 509.2 |
| 117.1 |
| 141.4 |
| 201.8 |
| (37.4) |
| 748.1 |
| 90.4 |
| 110.0 |
| 85.5 |
| 101.4 |
| 116.7 |
| 87.9 |
| 100.7 |
| 165.8 |
| 144.0 |
| 84.6 |
| 122.2 |
| 154.7 |
| 78.2 |
| 80.7 |
| (41.5) |
| 204.8 |
| 237.3 |
| 81.7 |
| 507.7 |
| 116.7 |
| 137.9 |
| 201.2 |
| (38.4) |
| 747.9 |
| 90.1 |
| 109.4 |
| 84.0 |
| 101.0 |
| 116.2 |
| 88.2 |
| 100.2 |
| 165.4 |
| 144.1 |
| 84.9 |
| 121.0 |
| 143.4 |
| 76.7 |
| 78.3 |
| (43.5) |
| 203.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.4 |
| (0.1) |
| (0.3) |
| 1.2 |
| 11.3 |
| 1.5 |
| 2.4 |
| 2.0 |
| 1.4 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.4 |
| 9.4 |
| 13.6 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.5 |
| 14.6 |
| 11.4 |
| 12.1 |
| 11.6 |
| 11.6 |
| 11.6 |
| 11.6 |
| 11.6 |
| (125.8) |
| 230.9 |
| 75.3 |
| 501.4 |
| 110.3 |
| 131.6 |
| 194.9 |
| (44.7) |
| 741.5 |
| 83.7 |
| 92.8 |
| 59.0 |
| 86.5 |
| 101.6 |
| 73.6 |
| 85.6 |
| 150.9 |
| 129.5 |
| 73.5 |
| 102.0 |
| 131.9 |
| 65.2 |
| 66.7 |
| (55.1) |
| 191.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.24 |
| - |
| 0.19 |
| 0.36 |
| 0.30 |
| - |
| 0.24 |
| 0.31 |
| 0.15 |
| - |
| (0.13) |
| 0.46 |
| 546.8 |
| 431.0 |
| 430.5 |
| - |
| 430.0 |
| 430.0 |
| 429.7 |
| - |
| 419.8 |
| 419.7 |
| 419.5 |
| - |
| 419.2 |
| 420.7 |
| 423.4 |
| - |
| 423.7 |
| 423.7 |
| 423.4 |
| - |
| 420.1 |
| 417.7 |
| 548.8 |
| 432.5 |
| 432.3 |
| - |
| 430.0 |
| 431.2 |
| 430.5 |
| - |
| 421.0 |
| 420.6 |
| 420.8 |
| - |
| 419.8 |
| 421.9 |
| 424.5 |
| - |
| 424.3 |
| 424.9 |
| 424.1 |
| - |
| 420.1 |
| 419.3 |
| 117.8 |
| 104.5 |
| 80.3 |
| 72.9 |
| 64.1 |
| 115.3 |
| 136.6 |
| 99.5 |
| 107.4 |
| 134.1 |
| 111.5 |
| 130.5 |
| 179.6 |
| 160.9 |
| 172.6 |
| 99.8 |
| 65.9 |
| 92.6 |
| 164.6 |
| 76.1 |
| 53.7 |