| (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 | 1,850.2 | 1,856.3 | 1,927.1 | 1,861.9 | 1,824.4 | 1,864.3 | 1,876.7 | 1,846.7 | 1,822.5 | 1,931.9 | 2,019.9 | 1,553.0 | 1,636.9 | 1,743.6 | 1,896.8 | 1,961.1 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 7,495.6 | 7,469.7 | 7,410.1 | 7,141.8 | 7,428.6 | 5,998.0 | 4,673.9 | 4,844.0 | 5,344.1 | 2,425.5 | 1,118.0 | 1,183.0 | 4,298.7 | 4,118.2 | 3,976.1 | 3,779.0 | 2,929.7 | 2,571.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 178.0 | 216.1 | 243.4 | 338.2 | 1,091.8 | 965.7 | 564.4 | 427.4 | 569.0 | 200.6 | 148.5 | 178.0 | 370.1 | 357.0 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 9.7 | 10.9 | 16.6 | 21.6 | 5.4 | 1.2 | 1.9 | 3.8 | 3.2 | 1.2 | 0.3 | 0.5 | 2.9 | 2.5 | 2.2 | 2.0 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 19.4 | 29.8 | 33.0 | 54.8 | 249.4 | 230.9 | 149.7 | 103.8 | 131.4 | (291.7) | 57.6 | 68.0 | 89.5 | 101.0 | 61.6 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.21 | 0.41 | 0.73 | 1.35 | 4.75 | 4.48 | 2.42 | 1.80 | 2.37 | 4.38 | 1.17 | 1.43 | 1.14 | 1.11 | 1.00 | 0.74 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 965.0 | 1,004.1 | 1,036.2 | 1,073.3 | 1,751.7 | 1,543.6 | 1,071.1 | 890.4 | 999.1 | 407.7 | 264.6 | 289.0 | 608.0 | 599.8 | 587.6 | 558.4 | ||
| 1,827.0 |
| 1,816.9 |
| 1,642.4 |
| 1,315.7 |
| 1,223.0 |
| 1,278.0 |
| 1,210.4 |
| 1,060.7 |
| 1,124.8 |
| 1,196.8 |
| 1,200.5 |
| 1,242.1 |
| 1,204.5 |
| 1,394.6 |
| 1,346.6 |
| 1,331.7 |
| 1,271.1 |
| 1,359.4 |
| 521.6 |
| 273.2 |
| 271.2 |
| (1,142.2) |
| 280.5 |
| 1,011.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 195.7 | 235.8 | 179.0 | 176.5 | 196.7 | 234.9 | 178.6 | 178.9 | 200.4 | 230.0 | 176.6 | 156.4 | 172.1 | 200.8 | 150.4 | 147.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | 18.9 | 19.2 | 19.2 | 19.2 | 19.2 | 19.3 | 18.9 | 18.5 | 18.5 | 18.5 | 18.9 | 16.5 | 16.2 | 16.2 | 16.3 | 16.2 | ||||||||||||||||||||||||
| Other Operating Expenses | 59.9 | 43.5 | 41.3 | 48.7 | 45.5 | 42.1 | 49.7 | 52.4 | 53.8 | 40.9 | 48.7 | 37.0 | 30.7 | 28.2 | 30.1 | 21.4 | 11.5 | |||||||||||||||||||||||
| Total Operating Expenses | 1,821.6 | 1,829.9 | 1,876.7 | 1,789.3 | 1,757.7 | 1,786.3 | 1,795.3 | 1,783.2 | 1,801.9 | 1,913.6 | 1,938.9 | 1,458.9 | 1,492.1 | 1,541.1 | 1,631.4 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 28.6 | 26.5 | 50.3 | 72.6 | 66.7 | 78.0 | 81.4 | 63.5 | 20.6 | 18.3 | 81.1 | 94.0 | 144.8 | 202.5 | 265.4 | 325.8 | 298.1 | 342.2 | 270.1 | 191.1 | 162.3 | 194.7 | 165.5 | 102.2 | 102.1 | 99.6 | 103.0 | 108.6 | 116.3 | 206.8 | 144.3 | 124.2 | 93.7 | 143.8 | 5.8 | 28.4 | 22.6 | (15.1) | 36.9 | 74.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.8 | 2.2 | 2.7 | 3.0 | 3.0 | 3.7 | 4.0 | 3.8 | 5.0 | 5.5 | 5.5 | 5.5 | 5.0 | 3.1 | 1.2 | 0.7 | 0.5 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.8 | 0.8 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.7 | 0.6 | 0.6 | 0.4 | 0.1 | 0.1 | (1.2) | 0.1 | 0.6 |
| Interest Expense | 30.7 | 39.8 | 40.9 | 40.9 | 40.2 | 45.0 | 44.4 | 40.5 | 41.2 | 40.3 | 39.4 | 24.4 | 23.1 | 20.1 | 14.7 | 9.3 | 6.7 | 7.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (30.1) | (35.3) | (34.6) | (24.7) | (26.1) | 1.9 | (37.2) | (31.8) | (27.2) | (28.0) | (22.4) | (9.2) | (8.3) | (11.5) | (5.0) | (34.2) | (20.6) | |||||||||||||||||||||||
| Pre-Tax Income | (1.5) | (8.9) | 15.7 | 47.9 | 40.5 | 79.8 | 44.2 | 31.7 | (6.7) | (9.7) | 58.7 | 84.9 | 136.4 | 191.0 | 260.5 | 291.5 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.1) | (1.9) | 7.4 | 14.0 | 10.3 | 10.7 | 14.1 | 11.8 | (3.7) | 1.3 | (1.2) | 22.0 | 32.7 | 42.4 | 65.7 | 72.1 | 69.2 | 72.7 | 61.1 | 51.8 | 45.3 | 50.5 | 47.8 | 26.8 | 24.6 | 25.3 | 24.5 | 26.1 | 27.9 | 50.6 | 34.6 | 27.2 | 19.0 | (309.5) | (1.3) | 10.8 | 8.2 | 7.5 | 14.1 | 22.5 |
| Net Income From Continuing Ops | (1.4) | (6.9) | 8.3 | 33.9 | 30.2 | 69.1 | 30.1 | 19.9 | (3.0) | (11.0) | 59.9 | 62.9 | 103.7 | 148.6 | 194.8 | 219.4 | 208.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (1.4) | (6.9) | 8.3 | 33.9 | 30.2 | 69.1 | 30.1 | 19.9 | (3.0) | (11.0) | 59.9 | 62.9 | 103.7 | 148.6 | 194.8 | 219.4 | 208.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (1.3) | (6.8) | 7.9 | 34.2 | 30.6 | 69.5 | 30.5 | 20.3 | (2.6) | (10.7) | 60.2 | 63.3 | 104.3 | 148.7 | 194.8 | 219.5 | ||||||||||||||||||||||||
| Less: Minority Interest | (0.1) | (0.1) | 0.5 | (0.3) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.3) | (0.3) | (0.4) | (0.6) | (0.1) | (0.0) | (0.1) | (0.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1.3) | (6.8) | 7.9 | 34.2 | 30.6 | 69.5 | 30.5 | 20.3 | (2.6) | (10.7) | 60.2 | 63.3 | 104.3 | 148.7 | 194.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.01) | - | 0.05 | 0.21 | 0.19 | - | 0.19 | 0.13 | (0.02) | - | 0.37 | 0.39 | 0.65 | - | 1.21 | 1.35 | 1.26 | - | 1.24 | 0.92 | 0.77 | - | 0.72 | 0.47 | 0.38 | - | 0.44 | 0.46 | 0.51 | - | 0.60 | 0.51 | 0.39 | - | 0.04 | 0.22 | 0.19 | - | 0.30 | 0.32 |
| EPS Diluted | (0.01) | - | 0.05 | 0.21 | 0.19 | - | 0.19 | 0.13 | (0.02) | - | 0.37 | 0.39 | 0.64 | - | 1.21 | 1.35 | 1.25 | - | ||||||||||||||||||||||
| Shares Basic | 162.4 | - | 162.3 | 162.1 | 162.0 | - | 161.9 | 161.7 | 161.5 | - | 161.3 | 161.1 | 160.9 | - | 160.7 | 162.4 | 165.4 | - | ||||||||||||||||||||||
| Shares Diluted | 163.1 | - | 162.6 | 162.5 | 162.5 | - | 162.2 | 162.1 | 162.1 | - | 161.9 | 161.9 | 161.9 | - | 161.6 | 163.2 | 166.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 224.3 | 262.2 | 229.4 | 249.2 | 263.4 | 312.9 | 260.0 | 242.3 | 221.0 | 248.2 | 257.7 | 250.4 | 316.9 | 403.3 | 415.8 | 473.3 | 459.3 | 526.3 | 408.7 | 314.7 | 293.9 | 349.4 | 281.1 | 216.8 | 223.8 | 241.1 | 209.8 | 211.5 | 227.9 | 339.0 | 242.0 | 220.0 | 198.1 | 215.4 | 49.3 | 90.8 | 52.3 | (63.8) | 65.9 | 138.9 |
| EBIT | 28.6 | 26.5 | 50.3 | 72.6 | 66.7 | 78.0 | 81.4 | 63.5 | 20.6 | 18.3 | 81.1 | 94.0 | 144.8 | 202.5 | 265.4 | 325.8 | 298.1 | 342.2 | 270.1 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 787.0 | 788.1 | 792.8 | 735.1 | 659.8 | 577.9 | 506.7 | 463.0 | 430.1 | 207.1 | 116.2 | 111.0 | 237.9 | 242.8 | 235.8 | 236.4 | 226.8 | 253.5 |
| Amortization of Intangibles | 76.6 | 77.0 | 75.3 | 70.1 | 64.8 | 55.3 | 45.9 | 42.9 | 42.6 | 13.4 | 0.5 | 0.5 | 16.8 | 16.8 | 16.9 | 18.3 | 20.5 | 23.2 |
| Other Operating Expenses | 193.3 | 179.0 | 198.1 | 157.3 | 91.1 | 49.9 | 99.5 | 109.6 | 61.6 | 41.8 | 17.3 | 18.1 | - | - | - | - | - | - |
| Total Operating Expenses | 7,317.6 | 7,253.6 | 7,166.7 | 6,803.6 | 6,336.8 | 5,032.3 | 12.3 | 4,416.5 | 4,775.0 | 2,224.8 | 969.6 | 1,005.0 | 3,928.7 | 3,761.2 | 3,624.3 | 3,456.9 | 2,686.7 | 2,439.4 |
| 351.8 |
| 322.0 |
| 243.1 |
| 132.0 |
| 1.4 |
| 1.8 |
| Interest Expense | 152.3 | 161.8 | 171.2 | 127.1 | 50.8 | 21.1 | 17.3 | 29.4 | 30.2 | 8.7 | 0.9 | 1.0 | 80.1 | 99.5 | 122.0 | 150.0 | 251.1 | 200.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | 1.4 | 0.5 | 0.4 | 0.0 | (0.5) | (1.0) | 0.3 | - | - |
| Other Non-Operating Income | (124.7) | (120.7) | (94.3) | (67.9) | (71.3) | 8.9 | (4.1) | (13.5) | (17.0) | (6.9) | 4.4 | 8.5 | (119.4) | (100.6) | (2.9) | 2.2 | 3.7 | - |
| Pre-Tax Income | 53.3 | 95.3 | 149.0 | 270.3 | 1,020.5 | 974.6 | 560.3 | 414.0 | 552.0 | 193.7 | 152.8 | 186.5 | 250.6 | 256.4 | 201.7 | 161.2 | (168.8) | (109.0) |
| 58.5 |
| (43.4) |
| 326.7 |
| Net Income From Continuing Ops | 33.9 | 65.6 | 116.1 | 215.5 | 771.1 | 743.7 | 410.6 | 310.2 | 420.6 | 485.4 | 95.2 | 118.5 | 161.2 | 155.4 | 140.1 | 102.7 | (125.4) | (435.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 33.9 | 65.6 | 116.1 | 215.5 | 771.1 | 743.7 | 410.6 | 310.2 | 420.6 | 485.4 | 95.2 | 118.5 | 161.2 | 155.4 | 140.1 | 102.7 | (125.4) | (435.6) |
| Net Income Attributable To Parent | 34.0 | 65.9 | 117.6 | 217.1 | 771.3 | 743.4 | 410.0 | 309.2 | 419.3 | 484.3 | 93.9 | 116.7 | 161.2 | 155.4 | 140.1 | 102.7 | (125.4) | (435.6) |
| Less: Minority Interest | (0.1) | (0.4) | (1.5) | (1.6) | (0.2) | 0.4 | 0.6 | 1.0 | 1.4 | 1.1 | 1.4 | 1.7 | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 34.0 | 65.9 | 117.6 | 217.1 | 771.3 | 743.4 | 410.0 | 309.2 | 419.3 | 484.3 | 93.9 | 116.7 | 161.2 | 155.4 | 140.1 | 102.7 | (125.4) | (435.6) |
| (1.98) |
| (7.25) |
| EPS Diluted | 0.21 | 0.41 | 0.73 | 1.34 | 4.73 | 4.45 | 2.40 | 1.80 | 2.36 | 4.34 | 1.16 | 1.42 | 1.12 | 1.09 | 1.00 | 0.74 | (1.98) | (7.25) |
| Shares Basic | 162.4 | 162.2 | 161.7 | 161.2 | 162.3 | 165.9 | 169.7 | 171.5 | 177.0 | 110.7 | 80.4 | 81.5 | 141.4 | 140.2 | 139.5 | 139.2 | 63.3 | 60.1 |
| Shares Diluted | 163.1 | 162.6 | 162.2 | 161.8 | 163.2 | 167.1 | 170.5 | 172.1 | 178.0 | 111.7 | 81.2 | 82.5 | 143.5 | 142.2 | 139.6 | 139.7 | 63.3 | 60.1 |
| 469.8 |
| 385.5 |
| EBIT | 178.0 | 216.1 | 243.4 | 338.2 | 1,091.8 | 965.7 | 564.4 | 427.4 | 569.0 | 200.6 | 148.5 | 178.0 | 370.1 | 357.0 | 351.8 | 322.0 | 243.1 | 132.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.2 |
| 184.1 |
| 138.6 |
| 123.6 |
| 131.7 |
| 154.7 |
| 115.7 |
| 114.6 |
| 121.7 |
| 141.5 |
| 106.9 |
| 102.9 |
| 111.6 |
| 132.3 |
| 97.7 |
| 95.7 |
| 104.4 |
| 71.6 |
| 43.5 |
| 62.4 |
| 29.7 |
| (48.7) |
| 29.0 |
| 64.7 |
| 16.2 |
| 15.8 |
| 15.7 |
| 12.0 |
| 11.7 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 10.7 |
| 10.8 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.5 |
| 10.5 |
| 2.7 |
| 0.1 |
| 0.1 |
| (8.0) |
| 0.1 |
| 4.2 |
| 11.9 |
| 12.1 |
| 11.3 |
| 14.6 |
| 26.0 |
| 29.7 |
| 20.8 |
| 23.0 |
| 45.0 |
| 17.9 |
| 34.1 |
| 12.6 |
| 17.5 |
| 13.7 |
| 13.7 |
| 16.8 |
| 19.9 |
| 12.0 |
| 3.6 |
| 6.3 |
| - |
| 4.3 |
| - |
| 1,635.4 |
| 1,528.9 |
| 1,474.6 |
| 1,372.4 |
| 1,124.6 |
| 1,060.8 |
| (1,044.9) |
| 1,044.9 |
| 10.0 |
| 2.3 |
| 1,097.2 |
| 1,097.6 |
| 1,133.5 |
| 1,088.2 |
| 1,187.9 |
| 1,202.3 |
| 1,207.4 |
| 1,177.4 |
| 1,215.6 |
| 515.8 |
| 244.8 |
| 248.5 |
| (1,127.0) |
| 243.6 |
| 937.6 |
| 7.2 |
| 3.3 |
| 3.5 |
| 3.9 |
| 3.2 |
| 4.0 |
| 6.1 |
| 7.1 |
| 7.8 |
| 7.2 |
| 7.3 |
| 8.7 |
| 7.5 |
| 7.1 |
| 6.8 |
| 6.7 |
| 1.8 |
| 0.1 |
| 0.1 |
| (15.4) |
| 0.2 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (14.9) |
| (2.9) |
| 13.8 |
| 12.9 |
| (1.8) |
| 4.6 |
| 4.9 |
| (11.8) |
| (6.7) |
| (3.4) |
| (3.1) |
| (0.2) |
| (4.3) |
| (3.3) |
| (5.4) |
| (4.0) |
| (5.4) |
| (2.9) |
| 0.7 |
| 0.7 |
| 19.0 |
| 1.3 |
| (8.8) |
| 277.5 |
| 327.3 |
| 267.2 |
| 204.9 |
| 175.2 |
| 192.9 |
| 170.0 |
| 107.1 |
| 90.3 |
| 92.9 |
| 99.5 |
| 105.5 |
| 116.1 |
| 202.5 |
| 141.0 |
| 118.8 |
| 89.7 |
| 138.4 |
| 2.9 |
| 29.1 |
| 23.3 |
| 3.8 |
| 38.2 |
| 65.4 |
| 254.6 |
| 206.2 |
| 153.1 |
| 129.8 |
| 142.4 |
| 122.2 |
| 80.3 |
| 65.8 |
| 67.6 |
| 75.0 |
| 79.4 |
| 88.2 |
| 151.9 |
| 106.3 |
| 91.6 |
| 70.7 |
| 447.9 |
| 4.2 |
| 18.3 |
| 15.1 |
| (3.6) |
| 24.1 |
| 42.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.6 |
| 206.2 |
| 153.1 |
| 129.8 |
| 142.4 |
| 122.2 |
| 80.3 |
| 65.8 |
| 67.6 |
| 75.0 |
| 79.4 |
| 88.2 |
| 151.9 |
| 106.3 |
| 91.6 |
| 70.7 |
| 447.9 |
| 4.2 |
| 18.3 |
| 15.1 |
| (3.6) |
| 24.1 |
| 42.9 |
| 208.3 |
| 254.6 |
| 206.2 |
| 152.8 |
| 129.8 |
| 142.3 |
| 122.1 |
| 80.2 |
| 65.4 |
| 67.4 |
| 74.6 |
| 79.2 |
| 87.9 |
| 151.7 |
| 105.9 |
| 91.3 |
| 70.4 |
| 447.6 |
| 3.9 |
| 18.0 |
| 14.9 |
| (4.7) |
| 23.8 |
| 42.9 |
| (0.0) |
| (0.0) |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.1 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.5 |
| 208.3 |
| 254.6 |
| 206.2 |
| 152.8 |
| 129.8 |
| 142.3 |
| 122.1 |
| 80.2 |
| 65.4 |
| 67.4 |
| 74.6 |
| 79.2 |
| 87.9 |
| 151.7 |
| 105.9 |
| 91.3 |
| 70.4 |
| 447.6 |
| 3.9 |
| 18.0 |
| 14.9 |
| (4.7) |
| 23.8 |
| 42.9 |
| 1.23 |
| 0.92 |
| 0.77 |
| - |
| 0.71 |
| 0.47 |
| 0.38 |
| - |
| 0.44 |
| 0.46 |
| 0.51 |
| - |
| 0.60 |
| 0.51 |
| 0.39 |
| - |
| 0.04 |
| 0.22 |
| 0.18 |
| - |
| 0.29 |
| 0.32 |
| 166.0 |
| 165.6 |
| 167.5 |
| - |
| 170.2 |
| 169.9 |
| 170.6 |
| - |
| 170.5 |
| 172.1 |
| 173.0 |
| - |
| 176.8 |
| 178.5 |
| 178.2 |
| - |
| 102.8 |
| 80.5 |
| 80.3 |
| - |
| 80.0 |
| 134.4 |
| 167.1 |
| 166.6 |
| 168.4 |
| - |
| 171.0 |
| 170.6 |
| 171.3 |
| - |
| 171.3 |
| 172.7 |
| 173.6 |
| - |
| 177.8 |
| 179.4 |
| 179.2 |
| - |
| 103.8 |
| 81.3 |
| 81.3 |
| - |
| 80.9 |
| 135.7 |
| 191.1 |
| 162.3 |
| 194.7 |
| 165.5 |
| 102.2 |
| 102.1 |
| 99.6 |
| 103.0 |
| 108.6 |
| 116.3 |
| 206.8 |
| 144.3 |
| 124.2 |
| 93.7 |
| 143.8 |
| 5.8 |
| 28.4 |
| 22.6 |
| (15.1) |
| 36.9 |
| 74.2 |