| (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 | 783.5 | 797.5 | 818.2 | 832.8 | 736.2 | 729.8 | 731.8 | 734.8 | 733.7 | 725.8 | 734.0 | 767.1 | 779.1 | 760.1 | 694.1 | 630.9 | ||||||||||||||||||||||||
| (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 | 3,232.1 | 3,184.7 | 2,930.1 | 3,006.0 | 2,653.8 | 2,017.5 | 2,134.0 | 3,043.4 | 3,057.6 | 2,564.3 | 2,227.8 | 3,864.4 | 6,804.2 | 6,152.0 | 6,843.1 | 6,013.5 | 4,134.5 | 3,662.2 | ||
| Cost of Revenue | - | - | - | 1,790.4 | 1,666.0 | 1,286.9 | 1,333.1 | 1,929.3 | 1,977.0 | 1,718.1 | 1,344.3 | 2,371.4 | 4,505.1 | 3,981.8 | 4,367.1 | 3,738.5 | 2,400.5 | 1,981.5 | ||
| Gross Profit | - | - | - | 1,215.6 | 987.8 | 730.7 | 801.0 | 1,114.1 | 1,080.6 | 846.2 | 883.5 | 1,493.0 | 2,299.1 | 2,170.2 | 2,475.9 | 2,275.0 | 1,734.0 | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | 52.5 | 53.1 | 57.1 | 56.3 | 49.9 | 35.2 | 33.6 | 50.4 | 56.1 | 51.1 | 33.6 | 41.3 | 49.7 | 45.4 | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 464.6 | 471.1 | 416.8 | 433.7 | 44.3 | (80.8) | (171.5) | 89.1 | 58.6 | (141.9) | (118.3) | 316.8 | 797.9 | 558.2 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 24.2 | 27.9 | 39.1 | 45.9 | 15.5 | 1.5 | 4.7 | - | - | - | - | - | 11.8 | 96.6 | 63.1 | 19.9 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 165.0 | 163.1 | 56.9 | 79.2 | 61.5 | 55.6 | 57.3 | 91.6 | 79.3 | (83.0) | (186.8) | (98.0) | 62.7 | (55.2) | 41.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 14.13 | 18.75 | (22.37) | (5.49) | (40.52) | (76.58) | (118.69) | (105.39) | (99.61) | (1.90) | (3.64) | (1.29) | (2.28) | 0.47 | 0.57 | 0.87 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | 1,119.9 | 1,049.7 | 1,079.0 | 709.4 | 612.6 | 682.2 | 965.2 | 925.5 | 701.0 | 753.3 | 1,287.3 | 1,943.0 | 1,644.9 | 1,948.5 | 1,784.1 | ||||
| 568.5 |
| 543.5 |
| 524.2 |
| 489.3 |
| 460.5 |
| 443.4 |
| 438.4 |
| 533.9 |
| 718.4 |
| 714.3 |
| 758.1 |
| 771.4 |
| 799.6 |
| 782.1 |
| 779.4 |
| 761.9 |
| 734.2 |
| 708.3 |
| 662.1 |
| 631.4 |
| 562.6 |
| 538.9 |
| 519.7 |
| 571.6 |
| Cost of Revenue | - | - | - | - | - | - | 431.7 | 440.2 | 437.1 | 424.8 | 447.8 | 455.5 | 462.3 | 457.2 | 432.3 | 403.8 | 372.7 | 347.2 | 336.5 | 312.5 | 290.7 | 274.3 | 270.4 | 326.6 | 461.8 | 436.2 | 475.5 | 496.7 | 521.0 | 510.4 | 497.2 | 494.0 | 475.4 | 471.6 | 441.3 | 417.5 | 387.6 | 331.6 | 306.4 | 341.3 |
| Gross Profit | - | - | - | - | - | - | 300.1 | 294.6 | 296.6 | 301.0 | 286.2 | 311.5 | 316.8 | 303.0 | 261.8 | 227.1 | 195.8 | 196.3 | 187.6 | 176.9 | 169.9 | 169.1 | 168.0 | 207.4 | 256.5 | 278.0 | 282.6 | 274.7 | 278.7 | 271.7 | 282.2 | 267.9 | 258.8 | 236.6 | 220.8 | 213.8 | 174.9 | 207.4 | 213.3 | 230.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 13.5 | 13.3 | 13.0 | 12.7 | 14.0 | 14.4 | 14.4 | 14.4 | 13.9 | 13.9 | 14.0 | 13.3 | 15.1 | 13.9 | 13.4 | 10.9 | 11.7 | 10.2 | 9.5 | 8.0 | 7.5 | 7.3 | 7.6 | 7.3 | 11.4 | 12.9 | 12.0 | 11.9 | 13.5 | 13.4 | 14.5 | 12.4 | 15.8 | 15.0 | 13.0 | 11.3 | 11.8 | 8.8 | 8.5 | 8.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 71.8 | 76.3 | 77.1 | 82.7 | 68.5 | 61.4 | 64.0 | 62.2 | 61.8 | 57.0 | 62.2 | 63.2 | 61.7 | 59.0 | 57.6 | 58.2 | 53.6 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 765.3 | 780.7 | 405.5 | 818.0 | 670.6 | 756.3 | 766.3 | 740.5 | 736.9 | 714.7 | 764.9 | 736.1 | 704.9 | 801.3 | 691.1 | 692.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 95.4 | 168.1 | 127.8 | 73.4 | 101.8 | 189.7 | 105.9 | 57.9 | 63.3 | 106.1 | 89.8 | 119.2 | 118.7 | (49.1) | 60.4 | 33.3 | (0.2) | (3.7) | (15.1) | (26.1) | (35.9) | (68.7) | (64.9) | (28.7) | (9.1) | 15.5 | 24.7 | 22.3 | 26.7 | 16.1 | 31.7 | 10.9 | (0.1) | (18.0) | (33.4) | (26.2) | (64.3) | (36.4) | (38.4) | (25.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 2.9 | 7.6 | 7.3 | 6.4 | 6.6 | 8.8 | 11.5 | 8.6 | 10.2 | 15.3 | 10.0 | 11.0 | 9.5 | 8.9 | 4.8 | 1.3 | 0.4 | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 43.8 | 50.6 | 54.3 | 56.1 | 54.3 | 53.6 | 55.4 | 51.5 | 50.4 | 49.9 | 44.0 | 46.2 | 45.1 | 44.2 | 43.8 | 42.9 | 46.9 | 44.6 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | 11.8 | - | - | - | 9.8 | |||||||||||||||||||||||
| Other Non-Operating Income | 0.3 | 0.6 | (1.9) | (7.2) | (3.8) | (3.3) | (3.7) | (2.8) | (0.2) | 18.0 | (2.2) | (0.2) | (0.3) | 8.9 | (1.2) | (14.5) | 0.2 | |||||||||||||||||||||||
| Pre-Tax Income | 21.1 | 24.4 | 420.0 | 20.9 | 72.2 | (17.6) | (23.0) | 2.5 | 7.0 | 23.1 | (20.7) | 42.7 | 84.1 | (32.0) | 7.9 | (60.6) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 16.9 | 7.4 | 117.6 | 23.1 | 15.0 | 15.2 | 10.1 | 15.6 | 16.0 | 19.2 | 10.5 | 26.4 | 23.0 | 26.2 | 12.4 | 9.4 | 13.7 | 18.4 | 2.8 | 24.7 | 9.7 | 38.8 | (3.7) | 4.4 | 17.7 | 26.5 | 23.9 | 11.4 | 29.8 | 22.0 | 10.5 | 23.3 | 23.5 | (23.2) | (14.7) | (19.5) | (25.6) | (62.5) | (31.1) | (41.2) |
| Net Income From Continuing Ops | 4.3 | 17.0 | 302.5 | (2.2) | 57.2 | (32.9) | (33.1) | (13.0) | (9.0) | 3.9 | (31.2) | 16.2 | 61.1 | (58.2) | (4.5) | (69.9) | (174.7) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 4.3 | 17.0 | 302.5 | (2.2) | 57.2 | (32.9) | (33.1) | (13.0) | (9.0) | 3.9 | (31.2) | 16.2 | 61.1 | (58.2) | (4.5) | (69.9) | (174.7) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (15.2) | 10.3 | 274.2 | (30.9) | 33.0 | (53.7) | (55.8) | (32.3) | (34.3) | (16.7) | (48.9) | 4.6 | 49.2 | (69.1) | (13.8) | (82.9) | ||||||||||||||||||||||||
| Less: Minority Interest | 19.4 | 6.6 | 28.3 | 28.7 | 24.2 | 20.8 | 22.7 | 19.2 | 25.3 | 20.6 | 17.7 | 11.6 | 11.8 | 10.9 | 9.3 | 13.0 | 9.8 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (21.8) | 3.6 | 257.3 | (38.2) | 24.6 | (61.5) | (63.2) | (39.5) | (41.6) | (30.3) | (57.3) | (2.8) | 40.2 | (71.7) | (16.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (1.54) | - | 18.25 | (2.71) | 2.35 | - | (6.86) | (4.29) | (4.54) | - | (6.26) | (0.31) | 4.39 | - | (1.80) | (9.41) | (22.51) | - | (15.79) | (26.59) | (20.16) | - | (23.42) | (22.13) | (56.73) | - | (18.25) | (30.31) | (18.13) | - | (0.35) | (0.61) | (0.46) | - | (0.52) | (0.46) | (0.52) | - | (0.39) | (0.65) |
| EPS Diluted | (1.54) | - | 16.85 | (2.71) | 2.18 | - | (6.86) | (4.29) | (4.54) | - | (6.26) | (0.31) | 4.11 | - | (1.80) | (9.41) | (22.51) | - | ||||||||||||||||||||||
| Shares Basic | 14.2 | - | 14.1 | 14.1 | 10.5 | - | 9.2 | 9.2 | 9.2 | - | 9.1 | 9.2 | 9.2 | - | 9.1 | 9.1 | 8.3 | - | ||||||||||||||||||||||
| Shares Diluted | 14.2 | - | 15.3 | 14.1 | 11.7 | - | 9.2 | 9.2 | 9.2 | - | 9.1 | 9.2 | 9.9 | - | 9.1 | 9.1 | 8.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 95.4 | 168.1 | 127.8 | 73.4 | 101.8 | 189.7 | 105.9 | 57.9 | 63.3 | 106.1 | 89.8 | 119.2 | 118.7 | (49.1) | 60.4 | 33.3 | (0.2) | (3.7) | (15.1) | |||||||||||||||||||||
| 5,507.5 |
| 4,938.8 |
| 3,100.6 |
| 2,764.6 |
| 1,680.7 |
| 2,406.9 |
| 2,174.3 |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 307.8 | 304.6 | 249.3 | 244.1 | 228.4 | 213.6 | 203.5 | 258.7 | 265.8 | 251.2 | 227.6 | 324.3 | 500.0 | 479.9 | 528.0 | 487.8 | 338.7 | 421.5 | 479.2 | 436.3 |
| Depreciation & Amortization | - | 648.8 | 632.9 | 645.3 | 665.1 | 693.4 | 853.7 | 876.1 | 866.9 | 842.9 | 871.6 | 970.5 | 1,145.1 | 1,086.7 | 1,039.9 | 918.1 | 761.0 | 664.0 | 636.7 | 469.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,769.5 | 2,674.8 | 2,999.9 | 2,920.7 | 2,914.4 | 2,507.2 | 2,841.0 | 3,642.5 | 3,566.9 | 3,145.6 | 3,205.2 | 4,219.2 | 7,414.3 | 6,142.5 | 6,340.5 | 5,603.6 | 3,881.4 | - | - | - |
| 908.6 |
| 866.0 |
| 648.9 |
| 439.8 |
| - |
| - |
| 7.3 |
| 25.5 |
| 21.4 |
| (15.9) |
| Interest Expense | 204.8 | 215.4 | 210.9 | 185.3 | 177.9 | 171.5 | 206.3 | 204.3 | 227.1 | 222.9 | 185.4 | 181.9 | 177.9 | 223.4 | 251.9 | 256.6 | 272.7 | 266.0 | 196.7 | 154.9 |
| Income From Equity Investments | - | - | - | 61.7 | 43.0 | 25.6 | 42.8 | (0.0) | 0.0 | 0.0 | (221.9) | (75.1) | (6.3) | 0.0 | (288.7) | 85.4 | 33.3 | (155.4) | (192.5) | 17.7 |
| Other Non-Operating Income | (8.1) | (12.2) | (9.9) | 15.2 | (6.6) | (1.7) | 0.2 | (33.2) | (29.5) | (14.9) | (44.2) | 39.2 | (31.4) | (38.0) | - | - | - | - | - | - |
| Pre-Tax Income | 486.5 | 537.5 | (31.0) | 129.1 | (245.7) | (488.1) | (705.6) | (588.9) | (518.8) | (580.1) | (1,198.1) | (427.5) | (604.6) | 106.2 | 277.0 | 515.3 | 293.6 | 68.8 | 731.3 | 1,031.8 |
| 165.1 |
| 37.0 |
| (63.9) |
| 209.7 |
| 201.5 |
| Net Income From Continuing Ops | 321.5 | 374.4 | (88.0) | 49.9 | (307.2) | (543.7) | (762.9) | (680.5) | (598.1) | (497.1) | (1,011.2) | (329.5) | (669.3) | 158.3 | 233.0 | 347.2 | 255.9 | 132.7 | 521.6 | 830.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | 0.0 | (0.0) | (14.7) | (43.5) | (18.4) | (42.8) | 0.0 | (11.2) | (67.5) | (97.6) | (161.1) | (218.6) | (41.9) | 35.0 |
| Net Income | 321.5 | 374.4 | (88.0) | 49.9 | (307.2) | (543.7) | (762.8) | (680.5) | (612.7) | (540.6) | (1,029.6) | (372.3) | (669.2) | 147.2 | 165.4 | 249.6 | 94.8 | (85.9) | 479.7 | 865.3 |
| Net Income Attributable To Parent | 238.5 | 286.6 | (176.1) | (11.8) | (350.3) | (569.3) | (805.6) | (702.9) | (640.9) | (546.8) | (1,029.7) | (372.7) | (670.7) | 140.0 | 164.8 | 248.5 | 94.7 | (85.5) | 475.7 | 865.7 |
| Less: Minority Interest | 83.0 | 87.8 | 88.1 | 61.7 | 43.0 | 25.6 | 42.8 | 22.4 | 28.2 | 6.2 | 0.1 | 0.4 | 1.4 | 7.2 | 0.6 | 1.0 | 0.1 | (0.3) | 3.9 | (0.4) |
| Less: Preferred Dividends | - | - | - | - | - | 3.7 | 14.6 | 17.2 | 12.3 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 200.9 | 247.3 | (205.8) | (50.2) | (360.6) | (582.4) | (820.3) | (720.1) | (653.3) | (546.8) | (1,029.7) | (372.7) | (670.7) | 140.0 | 164.8 | 341.1 | 255.8 | 133.1 | 517.7 | 865.7 |
| 0.33 |
| (0.30) |
| 1.69 |
| 3.08 |
| EPS Diluted | 14.13 | 17.39 | (22.37) | (5.49) | (40.52) | (76.58) | (118.69) | (105.39) | (99.61) | (1.90) | (3.64) | (1.29) | (2.28) | 0.47 | 0.56 | 0.85 | 0.33 | (0.30) | 1.65 | 3.00 |
| Shares Basic | 14.2 | 13.2 | 9.2 | 9.2 | 8.9 | 7.6 | 7.1 | 7.0 | 6.7 | 280.7 | 276.5 | 283.0 | 290.7 | 294.2 | 290.0 | 287.1 | 285.1 | 283.3 | 281.6 | 281.2 |
| Shares Diluted | 14.2 | 14.4 | 9.2 | 9.2 | 8.9 | 7.6 | 7.1 | 7.0 | 6.7 | 280.7 | 276.5 | 283.0 | 290.7 | 296.6 | 292.3 | 292.5 | 290.0 | 286.5 | 288.2 | 288.2 |
| 1,409.9 |
| 1,103.8 |
| - |
| - |
| EBIT | 464.6 | 471.1 | 416.8 | 433.7 | 44.3 | (80.8) | (171.5) | 89.1 | 58.6 | (141.9) | (118.3) | 316.8 | 797.9 | 558.2 | 908.6 | 866.0 | 648.9 | 439.8 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.4 |
| 52.9 |
| 51.6 |
| 54.7 |
| 53.7 |
| 46.2 |
| 46.2 |
| 57.4 |
| 62.6 |
| 63.6 |
| 64.4 |
| 68.2 |
| 56.6 |
| 66.8 |
| 67.8 |
| 74.6 |
| 59.1 |
| 65.0 |
| 63.7 |
| 63.4 |
| 52.6 |
| 56.1 |
| 56.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 729.7 |
| 634.6 |
| 637.3 |
| 655.0 |
| 580.4 |
| 511.8 |
| 588.0 |
| 669.5 |
| 1,071.7 |
| 973.8 |
| 832.5 |
| 953.3 |
| 882.9 |
| 920.2 |
| 861.3 |
| 930.7 |
| 854.7 |
| 847.1 |
| 796.5 |
| 765.4 |
| 736.5 |
| 931.9 |
| 648.9 |
| 744.8 |
| 42.2 |
| 41.7 |
| 43.0 |
| 47.9 |
| 52.4 |
| 51.2 |
| 54.7 |
| 49.2 |
| 51.3 |
| 51.5 |
| 52.4 |
| 53.7 |
| 51.4 |
| 60.6 |
| 61.4 |
| 57.1 |
| 54.6 |
| 54.7 |
| 56.5 |
| 47.6 |
| 46.8 |
| 45.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| (0.0) |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| (54.8) |
| 78.8 |
| (6.7) |
| (66.5) |
| (7.3) |
| (48.2) |
| 0.4 |
| 30.8 |
| 17.1 |
| (2.8) |
| (5.0) |
| (7.9) |
| (17.5) |
| 1.7 |
| (9.1) |
| (8.0) |
| (14.1) |
| 14.3 |
| (5.6) |
| (10.1) |
| (13.5) |
| 223.2 |
| (10.4) |
| (74.6) |
| (161.0) |
| (90.9) |
| (112.9) |
| (165.7) |
| (118.6) |
| (65.1) |
| (150.4) |
| (133.5) |
| (356.6) |
| (258.1) |
| (75.9) |
| (181.4) |
| (73.6) |
| (143.6) |
| (83.2) |
| (171.9) |
| (120.0) |
| (137.9) |
| (134.0) |
| (135.0) |
| (173.2) |
| (392.7) |
| (128.9) |
| (227.7) |
| (109.3) |
| (115.7) |
| (190.4) |
| (128.3) |
| (103.9) |
| (146.7) |
| (138.0) |
| (374.3) |
| (284.5) |
| (99.8) |
| (192.8) |
| (103.4) |
| (165.6) |
| (93.7) |
| (195.2) |
| (143.6) |
| (114.7) |
| (119.3) |
| (115.5) |
| (147.6) |
| (330.2) |
| (97.8) |
| (186.6) |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.2 |
| (0.0) |
| (0.2) |
| (0.1) |
| (13.9) |
| (0.6) |
| (0.1) |
| (0.4) |
| (27.1) |
| (15.5) |
| (0.4) |
| (4.3) |
| (12.2) |
| (1.0) |
| (109.3) |
| (115.7) |
| (190.4) |
| (128.3) |
| (103.9) |
| (146.7) |
| (137.9) |
| (374.4) |
| (284.5) |
| (99.6) |
| (192.8) |
| (103.5) |
| (165.6) |
| (107.6) |
| (195.8) |
| (143.7) |
| (115.2) |
| (146.4) |
| (131.0) |
| (148.1) |
| (334.5) |
| (110.0) |
| (187.5) |
| (184.5) |
| (113.7) |
| (122.5) |
| (196.0) |
| (137.1) |
| (108.2) |
| (157.5) |
| (148.1) |
| (391.8) |
| (262.7) |
| (118.9) |
| (203.6) |
| (117.7) |
| (183.4) |
| (114.6) |
| (198.8) |
| (144.2) |
| (116.3) |
| (148.5) |
| (133.0) |
| (149.0) |
| (335.6) |
| (111.2) |
| (184.7) |
| 4.4 |
| 6.8 |
| 5.6 |
| 8.8 |
| 4.4 |
| 10.8 |
| 10.2 |
| 17.5 |
| (21.8) |
| 19.3 |
| 10.7 |
| 14.2 |
| 17.8 |
| 6.9 |
| 3.0 |
| 0.5 |
| 1.2 |
| 2.1 |
| 2.0 |
| 0.9 |
| 1.1 |
| 1.2 |
| (2.9) |
| - |
| - |
| - |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.3 |
| - |
| 4.3 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (85.5) |
| (187.0) |
| (123.1) |
| (122.5) |
| (196.0) |
| (140.7) |
| (111.9) |
| (161.1) |
| (151.8) |
| (395.5) |
| (267.0) |
| (123.2) |
| (207.9) |
| (122.0) |
| (187.7) |
| (118.9) |
| (202.4) |
| (144.2) |
| (116.3) |
| (148.5) |
| (133.0) |
| (149.0) |
| (335.6) |
| (111.2) |
| (184.7) |
| (15.79) |
| (26.59) |
| (20.16) |
| - |
| (23.42) |
| (22.13) |
| (56.73) |
| - |
| (18.25) |
| (30.31) |
| (18.13) |
| - |
| (0.35) |
| (0.61) |
| (0.46) |
| - |
| (0.52) |
| (0.46) |
| (0.52) |
| - |
| (0.39) |
| (0.65) |
| 7.9 |
| 7.5 |
| 7.1 |
| - |
| 7.1 |
| 7.1 |
| 7.1 |
| - |
| 7.0 |
| 7.0 |
| 7.0 |
| - |
| 350.2 |
| 328.4 |
| 308.8 |
| - |
| 279.3 |
| 278.9 |
| 277.8 |
| - |
| 276.7 |
| 276.6 |
| 7.9 |
| 7.5 |
| 7.1 |
| - |
| 7.1 |
| 7.1 |
| 7.1 |
| - |
| 7.0 |
| 7.0 |
| 7.0 |
| - |
| 350.2 |
| 328.4 |
| 308.8 |
| - |
| 279.3 |
| 278.9 |
| 277.8 |
| - |
| 276.7 |
| 276.6 |
| (26.1) |
| (35.9) |
| (68.7) |
| (64.9) |
| (28.7) |
| (9.1) |
| 15.5 |
| 24.7 |
| 22.3 |
| 26.7 |
| 16.1 |
| 31.7 |
| 10.9 |
| (0.1) |
| (18.0) |
| (33.4) |
| (26.2) |
| (64.3) |
| (36.4) |
| (38.4) |
| (25.0) |