| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 2,042.9 | 2,174.6 | 2,247.0 | 1,984.3 | 1,952.1 | 1,974.7 | 2,010.1 | 1,947.7 | 1,999.0 | 1,965.9 | 1,945.4 | 1,859.4 | 1,619.9 | 1,566.3 | 1,579.1 | 1,524.9 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 8,448.8 | 8,158.1 | 7,922.7 | 6,991.0 | 5,851.2 | 4,980.7 | 4,711.0 | 5,681.1 | 6,257.2 | 5,225.8 | 5,026.8 | 4,648.2 | 2,411.1 | 1,034.1 | 958.9 | 968.2 | 996.7 | 1,072.1 |
| Cost of Revenue | 5,994.4 | 5,818.7 | 5,617.8 | 5,109.3 | 4,383.7 | 3,552.6 | 3,261.6 | 3,889.0 | 4,403.2 | 3,655.0 | 3,479.4 | 3,473.8 | 1,789.9 | 609.2 | 530.0 | 516.6 | 553.7 | |
| Gross Profit | 2,454.4 | 2,339.4 | 2,304.9 | 1,881.7 | 1,467.5 | 1,428.1 | 1,449.4 | 1,792.1 | 1,854.0 | 1,570.8 | 1,547.4 | 1,174.4 | 621.2 | 424.9 | 428.9 | 451.6 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | 31.9 | 29.0 | 22.9 | 18.9 | 21.9 | 19.1 | 25.0 | 25.1 | 18.6 | 16.3 | 16.8 | 10.2 | 8.6 | 7.9 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 853.3 | 799.3 | 793.5 | 598.9 | 415.6 | 487.7 | 536.5 | 781.0 | 573.5 | 516.7 | 545.7 | 212.7 | (207.7) | 107.8 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | 26.5 | 14.8 | 20.9 | 4.4 | 0.6 | 6.2 | 7.9 | 7.4 | 6.8 | 2.7 | 0.8 | 1.0 | 0.3 | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 112.0 | 108.7 | 105.1 | 99.7 | 85.7 | 58.2 | (21.3) | (3.9) | (204.0) | 26.1 | (26.8) | (52.0) | (83.7) | 7.1 | 30.5 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 7.07 | 5.98 | 6.12 | 5.21 | 12.42 | 2.42 | 0.01 | 1.72 | 6.87 | 0.51 | (0.41) | (2.33) | (9.03) | 0.30 | 1.45 | (12.33) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 1,422.4 | 1,323.6 | 1,270.4 | 1,006.0 | 795.8 | 854.2 | 881.5 | 1,160.6 | 971.9 | 839.8 | 848.5 | 485.5 | (51.9) | 184.6 | 202.3 | (309.9) | ||
| 1,409.7 |
| 1,337.5 |
| 1,073.7 |
| 1,247.5 |
| 1,201.5 |
| 1,458.0 |
| 423.6 |
| 1,336.4 |
| 1,494.2 |
| 1,456.8 |
| 1,442.8 |
| 1,439.2 |
| 1,387.8 |
| 1,411.3 |
| 1,629.9 |
| 1,608.1 |
| 1,586.1 |
| 1,433.1 |
| 1,448.5 |
| 1,272.1 |
| 1,255.4 |
| 1,249.8 |
| 1,260.8 |
| 1,246.1 |
| Cost of Revenue | 1,425.3 | 1,536.1 | 1,644.9 | 1,388.1 | 1,406.3 | 1,379.4 | 1,434.7 | 1,370.4 | 1,419.4 | 1,393.3 | 1,394.0 | 1,357.8 | 1,206.1 | 1,151.4 | 1,186.5 | 1,160.2 | 1,031.2 | 1,005.8 | 833.1 | 879.4 | 837.5 | 1,002.6 | 321.3 | 899.6 | 1,055.4 | 985.3 | 990.6 | 977.1 | 936.5 | 984.8 | 1,155.0 | 1,149.9 | 1,113.7 | 984.6 | 1,014.7 | 878.4 | 891.3 | 870.6 | 883.4 | 847.9 |
| Gross Profit | 617.6 | 638.5 | 602.1 | 596.2 | 545.8 | 595.3 | 575.4 | 577.3 | 579.6 | 572.6 | 551.4 | 501.6 | 413.8 | 414.9 | 392.6 | 364.7 | 378.5 | 331.7 | 240.6 | 368.1 | 364.0 | 455.4 | 102.3 | 436.8 | 438.8 | 471.5 | 452.2 | 462.1 | 451.3 | 426.5 | 474.9 | 458.2 | 472.4 | 448.5 | 433.8 | 393.7 | 364.1 | 379.2 | 377.4 | 398.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 326.2 | 357.3 | 350.1 | 312.1 | 314.8 | 331.6 | 341.7 | 324.5 | 341.3 | 322.9 | 309.5 | 300.9 | 239.3 | 228.7 | 223.8 | 225.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 138.2 | 152.5 | 146.2 | 132.2 | 125.6 | 120.3 | 124.2 | 120.7 | 119.6 | 112.4 | 113.8 | 106.5 | 94.2 | 92.6 | 94.7 | 93.8 | ||||||||||||||||||||||||
| Amortization of Intangibles | 51.0 | 51.7 | 53.2 | 49.4 | 49.1 | 49.1 | 46.1 | 46.4 | 46.4 | 45.7 | 45.3 | 42.4 | 36.6 | 36.4 | 36.5 | 36.6 | ||||||||||||||||||||||||
| Other Operating Expenses | (28.5) | 8.9 | (0.6) | (0.1) | 0.3 | (0.5) | 3.3 | (3.2) | (1.8) | 5.3 | (1.4) | 0.0 | (0.2) | 0.1 | (0.4) | 2.4 | (6.7) | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 211.9 | 238.4 | 168.4 | 234.6 | 182.2 | 214.1 | 190.9 | 203.2 | 190.1 | 209.3 | 153.0 | 158.3 | 137.7 | 149.9 | 131.9 | 105.5 | 100.0 | 78.2 | 36.9 | 155.0 | 129.5 | 166.3 | 14.9 | 172.1 | 153.5 | 196.0 | 102.6 | 198.2 | 186.3 | 293.9 | 67.5 | 184.3 | 160.7 | 161.0 | 112.5 | 190.5 | 137.5 | 76.2 | 108.3 | 142.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 105.7 | 103.4 | 101.8 | 88.5 | 87.0 | 84.1 | 79.6 | 78.8 | 80.0 | 78.1 | 76.7 | 72.7 | 63.8 | 65.9 | 72.2 | 75.6 | 87.2 | 82.8 | ||||||||||||||||||||||
| Income From Equity Investments | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | 0.0 | (0.2) | 0.0 | (17.8) | (12.0) | ||||||||||||||||||||||||
| Other Non-Operating Income | 2.0 | 4.6 | 6.7 | (0.2) | (7.3) | 5.8 | 4.3 | 2.3 | 2.8 | 3.5 | (20.2) | 16.0 | 3.5 | 13.4 | (203.1) | 131.6 | 128.2 | |||||||||||||||||||||||
| Pre-Tax Income | 109.9 | 124.0 | 72.9 | 143.3 | 82.4 | 145.4 | 97.9 | 131.6 | 125.9 | 116.7 | 94.9 | 125.1 | 74.5 | 118.4 | 146.6 | 219.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 28.1 | 27.3 | 21.9 | 34.7 | 20.0 | 32.1 | 16.3 | 31.7 | 28.6 | 28.5 | 29.3 | 26.8 | 18.9 | 24.7 | 42.4 | 35.0 | 21.1 | (12.8) | (13.1) | 19.5 | 28.6 | 23.2 | (9.6) | 5.0 | (47.1) | 30.4 | (43.5) | 7.4 | (11.6) | 43.8 | 12.5 | 15.4 | 23.9 | (255.8) | 14.4 | (32.2) | (2.1) | 46.0 | (28.8) | (1.2) |
| Net Income From Continuing Ops | 82.0 | 97.0 | 51.1 | 108.7 | 62.6 | 113.4 | 81.6 | 99.9 | 97.3 | 88.1 | 65.5 | 98.3 | 55.4 | 93.7 | 86.4 | 172.6 | 527.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (1.8) | |||||||||||||||||||||||
| Net Income | 82.0 | 97.0 | 51.1 | 108.7 | 62.6 | 113.4 | 81.6 | 99.9 | 97.3 | 88.1 | 65.5 | 98.3 | 55.4 | 93.7 | 86.4 | 172.6 | 526.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 81.9 | 96.8 | 51.0 | 108.8 | 62.6 | 113.3 | 81.6 | 99.8 | 97.2 | 88.1 | 65.7 | 89.6 | 54.1 | 91.9 | 83.9 | 170.2 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.1 | 0.2 | 0.1 | (0.1) | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | (0.2) | 8.7 | 1.3 | 1.8 | 2.5 | 2.4 | 2.3 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 81.9 | 96.8 | 51.0 | 108.8 | 62.6 | 113.3 | 81.6 | 99.8 | 97.2 | 88.1 | 65.7 | 91.5 | 57.5 | 97.6 | 82.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.71 | 1.87 | - | 1.95 | 1.11 | 1.94 | - | 1.66 | 1.60 | 1.46 | - | 1.49 | 0.98 | 1.66 | - | 2.77 | 8.47 | (0.25) | - | (0.95) | 1.71 | 1.24 | - | 0.53 | (2.76) | 1.40 | - | 0.22 | 0.61 | 1.85 | - | 1.41 | 1.33 | 4.42 | - | (0.93) | (0.08) | 1.42 | - | 0.00 |
| EPS Diluted | 1.56 | 1.71 | - | 1.79 | 1.03 | 1.78 | - | 1.53 | 1.48 | 1.35 | - | 1.38 | 0.92 | 1.52 | - | 2.72 | 8.40 | (0.25) | ||||||||||||||||||||||
| Shares Basic | 47.9 | 51.7 | - | 55.7 | 56.4 | 58.3 | - | 60.0 | 60.8 | 60.5 | - | 61.6 | 58.8 | 58.8 | - | 60.4 | 61.7 | 62.5 | ||||||||||||||||||||||
| Shares Diluted | 54.1 | 58.2 | - | 62.4 | 63.1 | 65.2 | - | 67.0 | 67.6 | 67.3 | - | 68.5 | 65.7 | 65.8 | - | 61.6 | 62.2 | 62.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 350.1 | 390.9 | 314.6 | 366.8 | 307.8 | 334.4 | 315.1 | 323.9 | 309.7 | 321.7 | 266.8 | 264.8 | 231.9 | 242.5 | 226.6 | 199.3 | 195.3 | 174.6 | 128.1 | 246.7 | 219.0 | 260.4 | 85.4 | 264.8 | 245.0 | 286.3 | 194.1 | 294.9 | 284.1 | 387.5 | 165.1 | 290.0 | 265.3 | 251.5 | 202.7 | 268.3 | 215.5 | 153.3 | 184.2 | 217.7 |
| EBIT | 211.9 | 238.4 | 168.4 | 234.6 | 182.2 | 214.1 | 190.9 | 203.2 | 190.1 | 209.3 | 153.0 | 158.3 | 137.7 | 149.9 | 131.9 | 105.5 | 100.0 | 78.2 | 36.9 | |||||||||||||||||||||
| 570.8 |
| 443.0 |
| 501.3 |
| 7.6 |
| 7.7 |
| 6.5 |
| Selling General & Administrative | 1,345.7 | 1,308.6 | 1,330.4 | 1,078.4 | 904.7 | 807.0 | 782.5 | 911.6 | 976.4 | 867.7 | 839.7 | 734.1 | 459.5 | 298.2 | 274.0 | 239.5 | 218.8 | 272.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 569.1 | 524.3 | 476.9 | 407.1 | 380.2 | 366.5 | 345.0 | 379.6 | 398.4 | 323.1 | 302.8 | 272.8 | 155.8 | 76.8 | 63.2 | 58.7 | 55.4 | 50.6 |
| Amortization of Intangibles | 205.3 | 200.8 | 184.6 | 160.7 | 146.0 | 143.2 | 138.1 | 161.3 | 177.4 | 159.1 | 152.6 | 141.7 | 70.8 | 14.6 | 12.6 | 12.6 | 12.7 | 12.6 |
| Other Operating Expenses | (20.3) | (0.9) | 3.6 | (1.5) | (1.2) | 9.8 | 7.7 | (1.5) | (1.8) | 0.8 | 9.4 | 25.1 | 3.0 | 1.4 | 2.7 | 1.6 | 1.3 | 0.8 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 139.1 |
| (368.6) |
| 190.8 |
| 215.2 |
| - |
| - |
| Interest Expense | 399.4 | 361.4 | 316.5 | 279.1 | 317.8 | 332.6 | 333.9 | 322.4 | 387.3 | 314.8 | 306.5 | 257.5 | 183.7 | 85.5 | 60.3 | 51.5 | 51.5 | - |
| Income From Equity Investments | 0.7 | 0.5 | (0.1) | (0.3) | (67.1) | (43.9) | (30.9) | (37.0) | (0.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.2 | 2.2 | 0.0 |
| Other Non-Operating Income | 13.1 | 5.0 | 12.9 | 12.7 | 19.8 | 29.3 | 11.5 | (306.6) | 95.6 | 91.8 | (182.9) | (92.5) | (35.5) | 0.0 | 1.6 | (1.7) | 0.0 | 0.0 |
| Pre-Tax Income | 450.1 | 444.0 | 472.1 | 412.9 | 895.3 | 214.0 | (45.9) | 159.1 | 264.7 | 74.4 | (30.1) | (167.3) | (426.9) | 22.3 | 80.4 | (430.6) | 141.5 | 156.9 |
| (6.3) |
| 49.5 |
| 55.8 |
| Net Income From Continuing Ops | 338.8 | 335.8 | 366.9 | 312.9 | 742.5 | 111.9 | (55.5) | 126.0 | 468.4 | 48.3 | (3.3) | (115.3) | (343.2) | 15.2 | 49.9 | (424.3) | 92.0 | 101.1 |
| Net Income From Discontinued Ops | - | - | - | - | 33.4 | 94.8 | 84.5 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 338.8 | 335.8 | 366.9 | 312.9 | 775.9 | 206.7 | 29.0 | 126.0 | 468.4 | 48.3 | (3.3) | (115.3) | (343.2) | 15.2 | 49.9 | (424.3) | 92.0 | 101.1 |
| Net Income Attributable To Parent | 338.5 | 335.7 | 366.7 | 301.3 | 756.6 | 166.7 | 0.8 | 124.7 | 467.3 | 48.3 | (3.3) | (115.3) | (343.2) | 15.2 | 49.9 | (424.3) | 92.0 | 101.1 |
| Less: Minority Interest | 0.3 | 0.1 | 0.2 | 11.6 | 7.5 | 7.0 | 1.0 | 1.3 | 1.1 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | 0.0 | 0.0 | 3.0 | 10.0 | 13.5 | 25.1 | 17.0 | 15.4 | 5.4 | 0.0 | 0.0 | - | - |
| Net Income To Common Shareholders | 338.5 | 335.7 | 366.7 | 312.3 | 756.6 | 155.7 | 0.8 | 121.7 | 457.3 | 34.8 | (28.4) | (132.3) | (358.6) | 9.8 | 49.9 | (424.3) | 92.0 | 101.1 |
| 2.67 |
| - |
| EPS Diluted | 6.26 | 5.51 | 5.64 | 4.82 | 12.09 | 2.38 | 0.01 | 1.66 | 6.16 | 0.50 | (0.41) | (2.33) | (9.03) | 0.30 | 1.45 | (12.33) | 2.67 | - |
| Shares Basic | 47.9 | 56.1 | 59.9 | 60.0 | 60.9 | 64.2 | 68.9 | 70.8 | 66.6 | 67.8 | 68.8 | 56.7 | 39.7 | 32.7 | 34.3 | 34.4 | 34.4 | - |
| Shares Diluted | 54.1 | 62.9 | 66.9 | 67.0 | 62.7 | 65.3 | 68.9 | 75.1 | 75.9 | 69.9 | 68.8 | 56.7 | 39.7 | 33.0 | 34.5 | 34.4 | 34.4 | - |
| 246.2 |
| 265.8 |
| EBIT | 853.3 | 799.3 | 793.5 | 598.9 | 415.6 | 487.7 | 536.5 | 781.0 | 573.5 | 516.7 | 545.7 | 212.7 | (207.7) | 107.8 | 139.1 | (368.6) | 190.8 | 215.2 |
| 235.4 |
| 220.5 |
| 165.4 |
| 189.3 |
| 201.2 |
| 251.1 |
| 78.0 |
| 224.2 |
| 245.0 |
| 235.3 |
| 245.5 |
| 223.2 |
| 225.8 |
| 217.1 |
| 239.9 |
| 225.9 |
| 264.6 |
| 246.0 |
| 252.1 |
| 164.2 |
| 187.3 |
| 264.1 |
| 231.1 |
| 216.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.3 |
| 96.4 |
| 91.2 |
| 91.7 |
| 89.5 |
| 94.1 |
| 70.5 |
| 92.7 |
| 91.5 |
| 90.3 |
| 91.5 |
| 96.7 |
| 97.8 |
| 93.6 |
| 97.6 |
| 105.7 |
| 104.6 |
| 90.5 |
| 90.2 |
| 77.8 |
| 78.0 |
| 77.1 |
| 75.9 |
| 75.7 |
| 36.4 |
| 36.5 |
| 30.8 |
| 36.5 |
| 35.3 |
| 40.6 |
| 17.9 |
| 40.1 |
| 40.0 |
| 40.1 |
| 40.3 |
| 40.3 |
| 40.4 |
| 40.3 |
| 42.3 |
| 47.2 |
| 46.4 |
| 41.5 |
| 42.3 |
| 38.9 |
| 39.0 |
| 38.9 |
| 38.2 |
| 38.2 |
| 3.5 |
| (7.5) |
| 12.7 |
| 2.0 |
| 2.6 |
| 8.5 |
| (0.4) |
| (0.3) |
| (0.1) |
| 0.2 |
| (0.4) |
| (1.4) |
| 0.1 |
| (0.3) |
| (0.8) |
| (0.7) |
| 0.0 |
| 0.4 |
| 0.1 |
| 0.3 |
| 0.0 |
| (0.2) |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.1 |
| 82.4 |
| 83.5 |
| 96.6 |
| 40.6 |
| 96.4 |
| 94.0 |
| 102.9 |
| 91.9 |
| 85.6 |
| 85.5 |
| 59.4 |
| 99.1 |
| 98.9 |
| 98.8 |
| 90.5 |
| 85.2 |
| 76.5 |
| 80.2 |
| 72.9 |
| 74.2 |
| 77.3 |
| (18.7) |
| (18.6) |
| (17.4) |
| (11.6) |
| (7.0) |
| (7.9) |
| (8.3) |
| (4.2) |
| (11.1) |
| (7.3) |
| (11.3) |
| (6.2) |
| (8.8) |
| (10.7) |
| (0.3) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (36.9) |
| (76.3) |
| (121.6) |
| 185.6 |
| 41.6 |
| 203.9 |
| (29.2) |
| (224.6) |
| 61.4 |
| (105.7) |
| (86.2) |
| (63.0) |
| (51.7) |
| 25.2 |
| 17.2 |
| 50.5 |
| 2.7 |
| (8.5) |
| (45.2) |
| 1.0 |
| 144.5 |
| (13.5) |
| (62.6) |
| 567.7 |
| (38.6) |
| (6.5) |
| (46.1) |
| 144.5 |
| 122.1 |
| (18.5) |
| 49.6 |
| (221.8) |
| 144.8 |
| (92.9) |
| 30.1 |
| 41.5 |
| 180.4 |
| (2.6) |
| 112.2 |
| 115.7 |
| 39.4 |
| 22.4 |
| (91.6) |
| (4.2) |
| 147.8 |
| (65.8) |
| 2.1 |
| (44.4) |
| (10.8) |
| (77.2) |
| 108.9 |
| 91.0 |
| (17.2) |
| 40.4 |
| (185.8) |
| 107.1 |
| (60.7) |
| 16.5 |
| 44.3 |
| 125.9 |
| (15.4) |
| 96.8 |
| 91.8 |
| 295.2 |
| 8.0 |
| (59.4) |
| (2.1) |
| 101.8 |
| (37.0) |
| 3.3 |
| 35.2 |
| - |
| 32.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.2) |
| 49.2 |
| (44.3) |
| 110.8 |
| 91.0 |
| 67.3 |
| 40.4 |
| (185.8) |
| 107.1 |
| (60.7) |
| 16.5 |
| 44.3 |
| 125.9 |
| (15.4) |
| 96.8 |
| 91.8 |
| 295.2 |
| 8.0 |
| (59.4) |
| (2.1) |
| 101.8 |
| (37.0) |
| 3.3 |
| 523.3 |
| (20.8) |
| 29.9 |
| (54.3) |
| 109.9 |
| 81.2 |
| 57.0 |
| 36.0 |
| (191.4) |
| 99.2 |
| (61.1) |
| 16.2 |
| 44.0 |
| 125.6 |
| (15.6) |
| 96.5 |
| 91.5 |
| 294.9 |
| 8.0 |
| (59.4) |
| (2.1) |
| 101.8 |
| (37.0) |
| 3.3 |
| 0.3 |
| (1.9) |
| (1.1) |
| 0.2 |
| 9.8 |
| (16.9) |
| 4.4 |
| 5.6 |
| 7.9 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.6 |
| 3.4 |
| 3.3 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.3 |
| 167.3 |
| 522.7 |
| (15.9) |
| 25.3 |
| (60.7) |
| 109.9 |
| 81.2 |
| 57.0 |
| 36.0 |
| (191.4) |
| 99.2 |
| (61.1) |
| 16.2 |
| 43.0 |
| 123.6 |
| (17.6) |
| 94.5 |
| 88.9 |
| 291.5 |
| 4.7 |
| (62.8) |
| (5.5) |
| 98.4 |
| (40.4) |
| 0.0 |
| - |
| (0.95) |
| 1.69 |
| 1.21 |
| - |
| 0.52 |
| (2.76) |
| 1.38 |
| - |
| 0.21 |
| 0.58 |
| 1.67 |
| - |
| 1.29 |
| 1.20 |
| 3.82 |
| - |
| (0.93) |
| (0.08) |
| 1.27 |
| - |
| 0.00 |
| - |
| 63.7 |
| 64.1 |
| 65.7 |
| - |
| 68.1 |
| 69.3 |
| 70.7 |
| - |
| 73.3 |
| 70.6 |
| 66.7 |
| - |
| 67.0 |
| 66.8 |
| 66.0 |
| - |
| 67.5 |
| 68.2 |
| 69.2 |
| - |
| 69.2 |
| - |
| 63.7 |
| 65.1 |
| 66.9 |
| - |
| 69.2 |
| 69.3 |
| 72.1 |
| - |
| 75.4 |
| 75.3 |
| 75.1 |
| - |
| 75.0 |
| 76.0 |
| 77.3 |
| - |
| 67.5 |
| 68.2 |
| 80.3 |
| - |
| 69.2 |
| 155.0 |
| 129.5 |
| 166.3 |
| 14.9 |
| 172.1 |
| 153.5 |
| 196.0 |
| 102.6 |
| 198.2 |
| 186.3 |
| 293.9 |
| 67.5 |
| 184.3 |
| 160.7 |
| 161.0 |
| 112.5 |
| 190.5 |
| 137.5 |
| 76.2 |
| 108.3 |
| 142.0 |