| (USD in millions, except per-share data and share counts) | Q2 FY 2627 Jun 2026 | Q1 FY 2628 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2527 Sep 2025 | Q2 FY 2528 Jun 2025 | Q1 FY 2529 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2428 Sep 2024 | Q2 FY 2429 Jun 2024 | Q1 FY 2430 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 231 Jul 2023 | Q1 FY 231 Apr 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 221 Oct 2022 | Q2 FY 222 Jul 2022 | Q1 FY 222 Apr 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 212 Oct 2021 | Q2 FY 213 Jul 2021 | Q1 FY 213 Apr 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2026 Sep 2020 | Q2 FY 2027 Jun 2020 | Q1 FY 2028 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1928 Sep 2019 | Q2 FY 1929 Jun 2019 | Q1 FY 1930 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1829 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 171 Jul 2017 | Q1 FY 171 Apr 2017 | Q4 FY 1631 Dec 2016 | Q3 FY 161 Oct 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,022.8 | 969.2 | 1,109.6 | 1,043.3 | 1,056.3 | 1,043.9 | 1,138.3 | 1,087.5 | 1,065.5 | 1,082.1 | 1,157.0 | 1,123.8 | 1,193.1 | 1,181.7 | 1,155.2 | 1,100.2 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 5 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | TTM27 Jun 2026 | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201527 Jun 2015 | FY201428 Jun 2014 | FY201329 Jun 2013 | FY201230 Jun 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 4,144.9 | 4,253.1 | 4,373.4 | 4,655.6 | 4,451.6 | 4,138.7 | 4,088.2 | 3,869.9 | 4,731.7 | 4,946.2 | 5,280.6 | 4,227.1 | 3,914.1 | 0.8 | 3,173.2 |
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 26 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 1,121.7 |
| 1,074.5 |
| 1,104.9 |
| 1,042.7 |
| 981.1 |
| 1,010.0 |
| 1,053.1 |
| 1,003.0 |
| 948.8 |
| 1,083.3 |
| 355.3 |
| 1,191.1 |
| 1,149.0 |
| 1,174.5 |
| 1,195.2 |
| 1,133.1 |
| 1,186.4 |
| 1,217.0 |
| 1,283.0 |
| 1,231.3 |
| 1,237.9 |
| 1,194.0 |
| 1,331.2 |
| 1,261.6 |
| Cost of Revenue | 708.9 | 643.7 | 747.4 | 666.2 | 693.4 | 651.6 | 752.4 | 683.1 | 670.8 | 724.4 | 729.6 | 712.6 | 765.1 | 767.9 | 772.6 | 737.3 | 749.6 | 736.7 | 742.5 | 706.3 | 632.1 | 641.6 | 668.8 | 633.3 | 601.6 | 689.6 | 214.0 | 778.3 | 718.2 | 725.7 | 752.2 | 708.3 | 715.4 | 724.3 | 770.3 | 733.5 | 733.3 | 729.6 | 843.5 | 777.1 |
| Gross Profit | 313.9 | 325.5 | 362.2 | 377.1 | 362.9 | 392.3 | 385.9 | 404.4 | 394.7 | 357.7 | 427.4 | 411.2 | 428.0 | 413.8 | 382.6 | 362.9 | 372.1 | 337.8 | 362.4 | 336.4 | 349.0 | 368.4 | 384.3 | 369.7 | 347.2 | 393.7 | 141.3 | 412.8 | 430.8 | 448.8 | 443.0 | 424.8 | 471.0 | 492.7 | 512.7 | 497.8 | 504.6 | 464.4 | 487.7 | 484.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 23.7 | 24.6 | 21.8 | 24.9 | 22.0 | 26.7 | 27.8 | 26.0 | 29.4 | 29.0 | 29.6 | 29.6 | 32.2 | 31.1 | 32.5 | 29.8 | 31.5 | 29.3 | 30.3 | 27.6 | 33.0 | 31.1 | 33.0 | 30.4 | 30.4 | 27.9 | (8.9) | 44.0 | 43.9 | 40.2 | 44.6 | 43.7 | 91.9 | 38.4 | 46.9 | 38.4 | 42.6 | 39.8 | 41.5 | 50.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 129.5 | 129.7 | 116.5 | 127.3 | 136.5 | 146.2 | 116.8 | 129.4 | 150.1 | 150.3 | 152.6 | 150.2 | 171.1 | 167.9 | 153.9 | 144.5 | 150.8 | |||||||||||||||||||||||
| General & Administrative | 100.0 | 115.0 | 116.5 | 94.2 | 113.0 | 112.2 | 94.6 | 116.9 | 126.1 | 130.4 | 128.7 | 126.0 | 132.6 | 135.0 | 126.3 | 105.9 | ||||||||||||||||||||||||
| Depreciation & Amortization | 41.4 | 83.3 | 85.9 | 85.4 | 86.3 | 79.9 | 80.3 | 82.3 | 81.9 | 81.4 | - | - | - | 88.7 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 54.5 | 54.5 | 55.5 | 55.8 | 56.6 | 54.8 | 55.1 | 57.5 | 57.5 | 58.4 | 63.1 | 68.0 | 69.3 | 65.4 | 73.6 | 67.9 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | (0.2) | (13.1) | (12.2) | (5.0) | 41.5 | 6.5 | (20.0) | (34.0) | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 290.5 | 697.8 | 1,649.3 | 304.5 | 317.5 | 345.4 | 271.7 | 324.0 | 421.2 | 412.9 | 442.9 | 349.1 | 371.2 | 365.3 | 351.6 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 23.5 | (372.3) | (1,287.1) | 72.6 | 45.4 | 46.9 | 114.2 | 80.4 | (26.5) | (55.2) | (15.5) | 62.1 | 56.8 | 48.5 | 31.0 | 33.1 | (6.9) | 21.7 | 46.6 | 438.3 | (125.9) | 51.4 | 37.6 | 78.5 | 62.7 | 86.4 | (37.0) | 54.4 | 55.0 | 102.3 | 107.5 | (122.0) | 94.7 | 156.3 | 158.5 | 162.4 | 148.8 | 128.5 | (484.6) | (1,468.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | (0.3) | 0.1 | - | (0.2) | (0.4) | (0.1) | (0.3) | (0.1) | (0.5) | (0.6) | (0.4) | (0.3) | (0.5) | (0.7) | - | (0.3) | ||||||||||||||||||||||||
| Other Non-Operating Income | 120.5 | 6.0 | (1.4) | (9.6) | (2.6) | 0.4 | 0.6 | 4.1 | (3.4) | (0.4) | 0.6 | 0.6 | 9.7 | (0.5) | (4.4) | 4.0 | (53.8) | |||||||||||||||||||||||
| Pre-Tax Income | 105.4 | (408.5) | (1,331.8) | 22.4 | 3.2 | 8.3 | 70.1 | 21.8 | (74.0) | (98.6) | (54.3) | 19.2 | 22.5 | 4.3 | (14.3) | (3.5) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 16.9 | (18.7) | 82.8 | 9.7 | 3.7 | 8.2 | 111.6 | 39.4 | 31.7 | (102.7) | (26.7) | 3.8 | 13.6 | 5.4 | (1.7) | 48.6 | (43.4) | (11.7) | (22.2) | 442.8 | (45.2) | 14.2 | (63.2) | 22.0 | 3.1 | (0.2) | (50.8) | 5.1 | 18.0 | 17.0 | 122.3 | (11.5) | 19.1 | 29.7 | 58.8 | 84.2 | (6.7) | 24.2 | (284.9) | (311.8) |
| Net Income From Continuing Ops | 88.5 | (389.8) | (1,414.6) | 12.7 | (0.5) | 0.1 | (41.5) | (17.6) | (105.7) | 4.1 | (27.6) | 15.4 | 8.9 | (1.1) | (12.6) | (52.1) | (64.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 74.5 | (398.6) | (1,418.1) | 7.5 | (8.4) | (6.4) | (44.4) | (21.0) | (108.4) | 2.0 | (32.3) | 14.2 | 8.4 | (3.0) | (23.7) | (49.4) | (65.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 74.5 | (398.6) | (1,418.1) | 7.5 | (8.4) | (6.4) | (44.4) | (21.0) | (108.4) | 2.0 | (32.3) | 14.2 | 8.4 | (3.0) | (23.7) | (49.4) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 74.5 | (398.6) | (1,418.1) | 7.5 | (8.4) | (6.4) | (44.4) | (21.0) | (108.4) | 2.0 | (32.3) | 14.2 | 8.4 | (3.0) | (23.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.54 | (2.87) | - | 0.05 | (0.06) | (0.05) | - | (0.15) | (0.79) | 0.01 | - | 0.10 | 0.06 | (0.02) | - | (0.37) | (0.48) | (0.02) | - | (0.44) | (0.43) | 0.29 | - | (1.13) | 0.44 | 0.78 | - | 0.68 | 0.07 | 0.47 | - | (0.49) | 0.26 | 0.57 | - | 0.31 | (0.49) | 0.50 | - | (11.10) |
| EPS Diluted | 0.53 | (2.87) | - | 0.05 | (0.06) | (0.05) | - | (0.15) | (0.79) | 0.01 | - | 0.10 | 0.06 | (0.02) | - | (0.37) | (0.48) | (0.02) | ||||||||||||||||||||||
| Shares Basic | 139.1 | 138.7 | - | 138.5 | 138.2 | 137.7 | - | 137.5 | 137.1 | 136.6 | - | 135.5 | 135.3 | 134.9 | - | 134.6 | 134.6 | 134.0 | ||||||||||||||||||||||
| Shares Diluted | 139.6 | 138.7 | - | 138.9 | 138.2 | 137.7 | - | 137.5 | 137.1 | 137.6 | - | 136.9 | 136.6 | 134.9 | - | 134.6 | 134.6 | 134.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 64.9 | (289.0) | (1,201.2) | 158.0 | 131.7 | 126.8 | 194.5 | 162.7 | 55.4 | 26.2 | - | - | - | 137.2 | - | - | - | 91.2 | - | - | - | 141.8 | - | - | - | 179.5 | - | - | - | 198.9 | - | - | - | 265.8 | - | - | - | 237.9 | - | - |
| EBIT | 23.5 | (372.3) | (1,287.1) | 72.6 | 45.4 | 46.9 | 114.2 | 80.4 | (26.5) | (55.2) | (15.5) | 62.1 | 56.8 | 48.5 | 31.0 | 33.1 | (6.9) | 21.7 | 46.6 | |||||||||||||||||||||
| Cost of Revenue |
| 2,766.2 |
| 2,758.6 |
| 2,830.7 |
| 2,975.2 |
| 2,996.2 |
| 2,722.5 |
| 2,593.3 |
| 2,436.2 |
| 2,900.2 |
| 2,966.7 |
| 3,228.8 |
| 2,582.9 |
| 2,462.0 |
| 2,259.8 |
| 2,077.7 |
| Gross Profit | 1,378.7 | 1,494.5 | 1,542.7 | 1,680.4 | 1,455.4 | 1,416.2 | 1,494.9 | 1,433.7 | 1,831.5 | 1,979.5 | 2,051.8 | 1,644.2 | 1,452.1 | (2,259.0) | 1,095.5 |
| Operating Expenses | |||||||||||||||
| Research & Development | 95.0 | 95.4 | 112.2 | 122.5 | 123.1 | 122.0 | 121.7 | 119.2 | 218.6 | 167.7 | 184.0 | 187.8 | 152.5 | 115.2 | 105.8 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 503.0 | 526.5 | 546.6 | 641.8 | 584.8 | 536.4 | 545.5 | 538.7 | 595.7 | 598.4 | 665.0 | 319.0 | 208.6 | 186.1 | 148.3 |
| General & Administrative | 425.7 | 435.9 | 468.0 | 522.3 | 512.3 | 482.0 | 478.5 | 476.5 | 435.9 | 461.1 | 452.2 | 385.3 | 411.3 | 240.2 | 224.4 |
| Depreciation & Amortization | 296.0 | 337.5 | 325.9 | 359.5 | 338.6 | 312.2 | 384.8 | 396.5 | 423.6 | 444.8 | 457.0 | 258.7 | 206.1 | 160.2 | 135.3 |
| Amortization of Intangibles | 220.3 | 222.7 | 228.5 | 265.8 | 252.4 | 210.0 | 212.2 | 219.6 | 333.6 | 349.6 | 356.8 | 174.5 | 128.2 | 94.0 | 74.8 |
| Other Operating Expenses | - | (30.5) | (6.0) | 0.8 | (0.8) | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,942.1 | 2,616.7 | 1,429.8 | 1,528.5 | 1,376.5 | 1,005.8 | 1,229.7 | 1,259.0 | 1,595.0 | 1,381.3 | 4,051.5 | 971.7 | 880.7 | 600.9 | - |
| Operating Income | |||||||||||||||
| Operating Income | (1,563.3) | (1,122.2) | 112.9 | 151.9 | 78.9 | 410.4 | 265.2 | 174.7 | 236.5 | 598.2 | (1,999.7) | 672.5 | 571.4 | 679.1 | 569.2 |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | (1.5) | (1.9) | (1.5) | (1.1) | - | - | - | - | (4.1) | (11.6) | (8.7) | - | 0.0 |
| Other Non-Operating Income | 115.5 | (13.2) | 0.9 | 10.4 | (53.1) | (26.7) | (16.3) | 68.9 | (6.1) | 10.1 | (22.7) | (334.2) | (25.1) | (0.9) | 3.5 |
| Pre-Tax Income | (1,612.5) | (1,297.9) | (80.7) | (8.3) | (139.1) | 258.7 | (179.9) | (204.0) | 290.6 | 280.1 | (4,848.3) | 260.3 | 303.6 | 607.7 | 512.0 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 90.7 | 104.4 | 80.0 | (3.9) | (8.2) | 389.6 | (38.3) | (10.7) | 159.6 | 160.5 | (835.5) | 124.2 | 70.8 | 165.8 | 119.0 |
| Net Income From Continuing Ops | (1,703.2) | (1,402.3) | (160.7) | (4.4) | (130.9) | (130.9) | 44.2 | 158.7 | 131.0 | 119.6 | (4,012.8) | 136.1 | 205.3 | 441.9 | 393.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 8.6 |
| Net Income | (1,734.7) | (1,425.4) | (171.8) | (12.7) | (140.6) | (68.9) | (162.6) | 146.1 | 131.0 | 119.6 | (4,012.8) | 136.1 | 232.8 | 441.9 | 401.6 |
| Net Income Attributable To Parent | (1,734.7) | (1,425.4) | (171.8) | (12.7) | (140.6) | (68.9) | (162.6) | 146.1 | 131.0 | 119.6 | (4,012.8) | 136.1 | 232.8 | 441.9 | 401.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1,734.7) | (1,425.4) | (171.8) | (12.7) | (140.6) | (68.9) | (162.6) | 146.1 | 131.0 | 119.6 | (4,012.8) | 136.1 | 232.8 | 441.9 | 401.6 |
| Per Share | |||||||||||||||
| EPS Basic | (12.47) | (10.29) | (1.25) | (0.09) | (1.04) | (0.52) | (1.20) | 1.07 | 0.95 | 0.84 | (28.01) | 0.97 | 2.02 | 4.71 | 4.31 |
| EPS Diluted | (12.43) | (10.29) | (1.25) | (0.09) | (1.04) | (0.52) | (1.19) | 1.07 | 0.95 | 0.84 | (28.01) | 0.97 | 2.01 | 4.68 | 4.27 |
| Shares Basic | 139.1 | 138.5 | 137.4 | 135.3 | 134.5 | 133.6 | 136.1 | 136.0 | 137.8 | 142.3 | 143.3 | 139.3 | 115.1 | 93.9 | 93.2 |
| Shares Diluted | 139.6 | 138.5 | 137.4 | 135.3 | 134.5 | 133.6 | 137.2 | 136.5 | 138.3 | 142.6 | 143.3 | 139.8 | 115.6 | 94.5 | 94.1 |
| Supplementary Data | |||||||||||||||
| EBITDA | (1,267.3) | (784.7) | 438.8 | 511.4 | 417.5 | 722.6 | 650.0 | 571.2 | 660.1 | 1,043.0 | (1,542.7) | 931.2 | 777.5 | 839.3 | 704.5 |
| EBIT | (1,563.3) | (1,122.2) | 112.9 | 151.9 | 78.9 | 410.4 | 265.2 | 174.7 | 236.5 | 598.2 | (1,999.7) | 672.5 | 571.4 | 679.1 | 569.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.6 |
| 131.4 |
| 129.7 |
| 139.8 |
| 135.5 |
| 156.5 |
| 130.1 |
| 119.3 |
| 139.6 |
| 115.9 |
| 134.1 |
| 140.1 |
| 148.6 |
| 144.5 |
| 134.7 |
| 155.2 |
| 161.3 |
| 144.3 |
| 143.5 |
| 155.6 |
| 155.0 |
| 158.0 |
| 154.6 |
| 157.8 |
| 122.3 |
| 113.9 |
| 130.6 |
| 110.4 |
| 127.1 |
| 133.3 |
| 111.3 |
| 114.3 |
| 119.6 |
| 92.3 |
| 131.9 |
| 127.2 |
| 125.1 |
| 125.9 |
| 105.6 |
| 96.8 |
| 107.6 |
| 134.2 |
| 123.3 |
| 98.2 |
| 105.4 |
| 135.0 |
| 105.4 |
| - |
| 69.5 |
| - |
| - |
| - |
| 90.4 |
| - |
| - |
| - |
| 93.1 |
| - |
| - |
| - |
| 96.6 |
| - |
| - |
| - |
| 109.5 |
| - |
| - |
| - |
| 109.4 |
| - |
| - |
| 62.4 |
| 48.5 |
| 51.2 |
| 52.2 |
| 53.4 |
| 53.2 |
| 54.7 |
| 53.3 |
| 51.6 |
| 52.6 |
| (8.1) |
| 78.7 |
| 73.6 |
| 75.4 |
| 76.8 |
| 84.3 |
| 85.3 |
| 87.2 |
| 88.4 |
| 88.5 |
| 87.2 |
| 85.5 |
| 92.9 |
| 89.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 329.8 |
| 379.0 |
| 316.1 |
| 315.8 |
| (101.9) |
| 474.9 |
| 317.0 |
| 346.7 |
| 291.2 |
| 284.5 |
| 307.3 |
| 178.3 |
| 358.4 |
| 375.8 |
| 346.5 |
| 335.5 |
| 546.8 |
| 376.3 |
| 336.4 |
| 354.2 |
| 335.4 |
| 355.8 |
| 335.9 |
| 972.3 |
| 1,952.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.2 |
| 0.1 |
| (0.2) |
| 0.1 |
| 1.1 |
| (6.2) |
| (18.5) |
| 0.4 |
| (2.4) |
| 1.5 |
| 1.0 |
| (17.1) |
| (1.7) |
| 3.4 |
| 71.0 |
| (2.3) |
| (3.2) |
| 6.3 |
| (0.2) |
| (7.9) |
| (4.3) |
| 9.1 |
| 3.6 |
| (6.1) |
| 3.5 |
| 9.6 |
| (1.0) |
| (108.3) |
| (13.0) |
| 9.9 |
| 388.9 |
| (157.1) |
| 17.0 |
| (301.2) |
| 48.4 |
| 15.5 |
| 57.4 |
| (409.2) |
| 97.3 |
| 27.0 |
| 80.9 |
| 203.8 |
| (79.0) |
| 55.3 |
| 110.5 |
| 131.9 |
| 128.7 |
| (76.3) |
| 95.8 |
| (1,644.0) |
| (1,902.0) |
| (1.3) |
| 32.1 |
| (53.9) |
| (111.9) |
| 2.8 |
| (52.2) |
| 26.4 |
| 12.4 |
| 57.6 |
| (6.4) |
| 92.2 |
| 9.0 |
| 63.9 |
| 81.5 |
| (67.5) |
| 36.2 |
| 80.8 |
| 73.1 |
| 44.5 |
| (69.6) |
| 71.6 |
| (1,359.1) |
| (1,590.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.4) |
| 9.6 |
| (58.9) |
| (57.7) |
| 38.1 |
| (175.0) |
| (154.6) |
| 60.6 |
| 106.4 |
| (19.0) |
| 92.2 |
| 9.0 |
| 63.9 |
| 81.5 |
| (67.5) |
| 36.2 |
| 80.8 |
| 73.1 |
| 44.5 |
| (69.6) |
| 71.6 |
| (1,359.1) |
| (1,590.2) |
| (65.1) |
| (2.4) |
| 9.6 |
| (58.9) |
| (57.7) |
| 38.1 |
| (175.0) |
| (154.6) |
| 60.6 |
| 106.4 |
| (19.0) |
| 92.2 |
| 9.0 |
| 63.9 |
| 81.5 |
| (67.5) |
| 36.2 |
| 80.8 |
| 73.1 |
| 44.5 |
| (69.6) |
| 71.6 |
| (1,359.1) |
| (1,590.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (49.4) |
| (65.1) |
| (2.4) |
| 9.6 |
| (58.9) |
| (57.7) |
| 38.1 |
| (175.0) |
| (154.6) |
| 60.6 |
| 106.4 |
| (19.0) |
| 92.2 |
| 9.0 |
| 63.9 |
| 81.5 |
| (67.5) |
| 36.2 |
| 80.8 |
| 73.1 |
| 44.5 |
| (69.6) |
| 71.6 |
| (1,359.1) |
| (1,590.2) |
| - |
| (0.44) |
| (0.43) |
| 0.28 |
| - |
| (1.12) |
| 0.44 |
| 0.77 |
| - |
| 0.67 |
| 0.07 |
| 0.47 |
| - |
| (0.49) |
| 0.26 |
| 0.57 |
| - |
| 0.31 |
| (0.49) |
| 0.50 |
| - |
| (11.10) |
| - |
| 133.8 |
| 133.6 |
| 133.2 |
| - |
| 136.5 |
| 136.4 |
| 136.2 |
| - |
| 136.0 |
| 136.0 |
| 135.9 |
| - |
| 137.4 |
| 138.1 |
| 140.8 |
| - |
| 141.3 |
| 143.3 |
| 143.4 |
| - |
| 143.3 |
| - |
| 133.8 |
| 133.6 |
| 134.6 |
| - |
| 137.6 |
| 137.5 |
| 137.3 |
| - |
| 136.8 |
| 136.5 |
| 136.2 |
| - |
| 137.4 |
| 138.7 |
| 141.4 |
| - |
| 141.7 |
| 143.3 |
| 143.6 |
| - |
| 143.3 |
| 438.3 |
| (125.9) |
| 51.4 |
| 37.6 |
| 78.5 |
| 62.7 |
| 86.4 |
| (37.0) |
| 54.4 |
| 55.0 |
| 102.3 |
| 107.5 |
| (122.0) |
| 94.7 |
| 156.3 |
| 158.5 |
| 162.4 |
| 148.8 |
| 128.5 |
| (484.6) |
| (1,468.3) |