| (in millions of USD, except per-share data) | Q4 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 507.9 | 697.2 | 623.5 | 470.2 | 680.4 | 596.3 | 469.2 | 983.3 | 863.4 | 651.2 | 932.6 | 814.3 | 548.5 | 684.3 | 603.9 | 442.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 2,298.8 | 2,306.1 | 2,260.5 | 2,284.1 | 2,969.7 | 2,272.6 | 1,398.3 | 1,264.0 | 1,126.8 | 982.6 | 833.8 | 674.7 | 484.3 | 422.7 | 339.0 | 288.6 | 266.0 | 259.0 |
| Cost of Revenue | - | - | - | - | 311.2 | 205.8 | 147.1 | 149.1 | 123.3 | 95.1 | 80.4 | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | 2,658.5 | 2,066.8 | 1,251.2 | 1,114.9 | 1,003.5 | 887.5 | 753.4 | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | 550.9 | 466.9 | 384.6 | 267.0 | 230.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 45.6 | 48.5 | 20.1 | 44.8 | 35.2 | 12.2 | 10.1 | 17.9 | 20.9 | 21.2 | 18.1 | 15.9 | 14.5 | 13.1 | 11.0 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | (49.2) | (36.0) | (9.2) | 6.1 | 1.3 | (0.8) | 0.9 | 0.1 | (0.1) | 0.3 | 1.0 | 0.0 | 0.0 | 0.2 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 10.04 | 10.84 | 0.71 | (1.71) | 2.00 | 3.36 | 1.34 | 1.80 | 1.29 | 0.85 | 0.27 | 2.53 | 0.54 | 0.31 | 0.19 | (0.05) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | 812.5 | 688.7 | 562.3 | 400.8 | 341.0 | 276.1 | 234.0 | ||
| 400.5 |
| 303.3 |
| 310.3 |
| 362.4 |
| 312.4 |
| 287.3 |
| 323.4 |
| 271.4 |
| 258.0 |
| 268.2 |
| 237.9 |
| 234.4 |
| 249.7 |
| 190.8 |
| 174.6 |
| 185.4 |
| 165.9 |
| 155.2 |
| 130.6 |
| 118.5 |
| 111.2 |
| 107.2 |
| 100.2 |
| 102.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.2 | 30.0 | 36.3 | 34.4 | 29.3 | 33.7 | 30.9 | 26.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 274.1 | 280.3 | 326.1 | 278.0 | 258.1 | 289.7 | 240.5 | 231.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 69.5 | 55.8 | 61.2 | 57.0 | 58.7 | 49.8 | 61.8 | 67.0 | 62.7 | 64.1 | 69.1 | 62.2 | 55.7 | 43.2 | 45.3 | 38.2 | 26.8 | |||||||||||||||||||||||
| Depreciation & Amortization | 132.5 | 126.2 | 127.4 | 123.7 | 124.1 | 123.0 | 121.0 | 162.6 | 164.1 | 155.6 | 149.7 | 150.1 | 148.5 | 127.1 | 127.1 | 123.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 3.2 | 3.4 | 3.2 | 3.2 | 3.5 | 3.3 | 3.2 | 8.3 | 9.3 | 9.7 | 9.5 | 9.3 | 8.7 | 9.8 | 10.9 | 12.6 | 3.9 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | 178.7 | 171.7 | 100.0 | 144.9 | 142.7 | 75.7 | 94.5 | 84.7 | 45.4 | 17.6 | |||||||||||||||||||||||
| Total Operating Expenses | 484.4 | 699.1 | 812.6 | 512.7 | 586.9 | 563.5 | 519.7 | 840.7 | 1,084.2 | 668.6 | 763.1 | 707.7 | 523.0 | 537.3 | 509.9 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 175.8 | 148.1 | 149.2 | 147.0 | 131.2 | 137.9 | 136.8 | 108.5 | 101.8 | 106.3 | 94.7 | 92.0 | 70.8 | 64.2 | 64.7 | 57.1 | 55.0 | 59.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 7.4 | 17.3 | 16.5 | 4.4 | 5.3 | 5.2 | 4.5 | 15.2 | 14.0 | 11.4 | 11.2 | 7.3 | 6.8 | 2.6 | 2.8 | 2.6 | 2.6 | 2.6 | 2.4 | 4.8 | 4.9 | 4.8 | 5.3 | 5.3 | 5.3 | 5.9 | 5.0 | 4.6 | 4.7 | 4.7 | 3.9 | 4.0 | 3.9 | 4.0 | 3.5 | 3.5 | 3.4 | 3.4 | 3.2 | 3.0 |
| Interest Expense | 38.4 | 41.5 | 58.2 | 82.1 | 87.6 | 89.8 | 89.7 | 84.1 | 79.2 | 76.6 | 61.7 | 55.3 | 45.2 | 39.0 | 37.7 | 39.5 | 30.2 | 31.4 | ||||||||||||||||||||||
| Income From Equity Investments | 6.1 | 4.3 | 3.8 | 3.0 | 2.1 | 3.0 | 1.4 | 1.4 | (0.7) | (0.2) | 2.0 | 0.9 | 0.9 | 0.9 | 0.8 | 1.2 | ||||||||||||||||||||||||
| Other Non-Operating Income | (3.8) | 19.1 | 31.9 | 5.7 | (0.8) | (1.1) | (2.4) | (3.7) | (0.8) | (1.0) | 2.8 | 0.4 | (0.6) | (9.3) | (0.2) | (0.5) | (3.5) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | 169.5 | 106.6 | 25.5 | 147.0 | 94.0 | 22.8 | 80.2 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | (0.0) | (0.0) | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
| Net Income From Continuing Ops | (6.3) | (3.7) | (92.2) | (23.1) | 278.4 | 32.7 | (36.7) | 135.6 | (212.2) | (48.3) | 177.0 | 81.3 | 1.5 | 250.1 | 120.8 | 28.0 | 89.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (6.3) | 10.9 | 1,330.3 | (41.6) | 305.2 | 58.4 | (25.5) | 135.6 | (212.2) | (48.3) | 177.0 | 81.3 | 1.5 | 250.1 | 120.8 | 28.0 | 89.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (6.4) | 12.1 | 1,314.1 | (41.2) | 300.5 | 56.7 | (25.2) | 127.0 | (210.2) | (43.7) | 162.6 | 74.0 | 0.7 | 231.7 | 110.8 | 24.8 | ||||||||||||||||||||||||
| Less: Minority Interest | (0.3) | (0.8) | 53.5 | (1.9) | 13.3 | 3.1 | (1.3) | 12.1 | (7.8) | (5.8) | 11.9 | 4.2 | (2.2) | 15.3 | 7.0 | 0.3 | (6.9) | |||||||||||||||||||||||
| Less: Preferred Dividends | 2.7 | 3.2 | 3.2 | 3.1 | 3.2 | 3.2 | 3.2 | 3.4 | 3.2 | 2.4 | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (8.7) | 8.5 | 1,273.6 | (42.8) | 288.7 | 52.1 | (27.4) | 120.1 | (207.6) | (44.9) | 162.6 | 74.0 | 0.7 | 231.7 | 110.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.07) | 0.07 | 10.02 | (0.34) | 2.31 | 0.42 | (0.22) | 0.97 | (1.67) | (0.36) | 1.32 | 0.61 | 0.01 | 2.00 | 0.98 | 0.23 | 0.83 | 0.61 | (0.17) | 0.63 | 0.46 | 0.40 | 0.56 | 0.25 | 0.38 | 0.31 | 0.16 | 0.29 | 0.27 | (0.12) | 0.14 | 0.53 | 0.23 | 0.13 | 0.55 | 0.12 | 0.21 | 0.10 | 0.03 | 0.19 |
| EPS Diluted | (0.07) | 0.07 | 10.02 | (0.34) | 2.31 | 0.42 | (0.22) | 0.97 | (1.68) | (0.36) | 1.32 | 0.61 | 0.01 | 2.00 | 0.98 | 0.23 | 0.83 | 0.61 | ||||||||||||||||||||||
| Shares Basic | 122.6 | 123.9 | 126.4 | 126.6 | 124.0 | 123.7 | 123.6 | 123.5 | 123.4 | 123.3 | 122.4 | 120.0 | 115.3 | 115.1 | 112.1 | 107.9 | 97.5 | 95.9 | ||||||||||||||||||||||
| Shares Diluted | 125.5 | 124.1 | 126.4 | 129.8 | 124.0 | 123.7 | 126.6 | 123.5 | 126.1 | 126.2 | 122.8 | 120.0 | 115.9 | 118.1 | 112.1 | 108.2 | 97.5 | 95.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 247.8 | 215.8 | 215.7 | 211.2 | 193.9 | 200.7 | 198.3 | 158.1 | 150.2 | 151.0 | 136.1 | 136.0 | 100.7 | 94.2 | 93.6 | 85.9 | 81.1 | 84.8 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 243.5 | 236.7 | 230.5 | 213.5 | 257.4 | 181.3 | 109.5 | 92.8 | 81.4 | 84.0 | 63.7 | 47.5 | 37.4 | 35.9 | 28.4 | 27.3 | 24.8 | 25.1 |
| Depreciation & Amortization | 509.8 | 507.9 | 490.5 | 494.1 | 601.8 | 522.7 | 376.9 | 328.1 | 287.3 | 261.5 | 221.8 | 177.6 | 133.7 | 110.1 | 89.7 | 74.2 | 66.9 | 64.3 |
| Amortization of Intangibles | 13.0 | 12.9 | 13.3 | 17.1 | 36.9 | 43.5 | 21.4 | 15.7 | 13.4 | 14.1 | 12.7 | 8.8 | 3.9 | 3.4 | 1.7 | 2.6 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | 63.4 | 47.4 | 38.0 | 27.5 | 23.8 | 17.5 | 12.6 | 7.5 | - | - | - | - |
| Total Operating Expenses | 2,508.8 | 2,534.3 | 2,413.6 | 2,477.2 | 2,661.3 | 1,987.8 | 1,262.7 | 1,124.2 | 997.3 | 909.9 | 797.8 | 636.0 | 474.2 | 404.6 | 334.6 | 291.1 | 267.8 | 263.6 |
| 186.4 |
| 159.8 |
| 148.2 |
| 144.5 |
| 9.5 |
| - |
| - |
| Interest Expense | 220.2 | 221.0 | 350.3 | 325.7 | 229.8 | 158.6 | 129.1 | 133.2 | 130.6 | 127.1 | 119.2 | 107.7 | 73.8 | 73.3 | 67.9 | 64.6 | 65.4 | 62.8 |
| Income From Equity Investments | 17.2 | 16.4 | 9.5 | 16.0 | 2.9 | 4.0 | 1.7 | 1.4 | 0.8 | 0.0 | 0.4 | (1.0) | - | - | 0.0 | 0.0 | (1.6) | - |
| Other Non-Operating Income | 52.9 | 133.9 | (6.8) | (7.3) | (2.1) | (12.1) | (5.2) | (1.7) | 1.8 | 9.0 | (4.7) | 0.0 | 0.0 | - | 0.0 | 0.4 | 0.0 | 0.1 |
| Pre-Tax Income | - | (257.4) | (122.9) | (54.4) | - | 284.9 | 135.6 | 139.9 | 129.5 | 72.7 | 35.9 | 38.8 | 10.1 | 18.1 | 4.3 | (2.5) | (1.9) | (4.6) |
| 0.2 |
| 0.5 |
| 0.4 |
| Net Income From Continuing Ops | (125.3) | 0.6 | 32.9 | (291.4) | 263.8 | 413.8 | 147.4 | 177.4 | 120.2 | 81.8 | 31.5 | 170.5 | 33.2 | 20.1 | 8.0 | (0.5) | (3.5) | (7.2) |
| Net Income From Discontinued Ops | - | 1,429.6 | 74.2 | 82.3 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.2) |
| Net Income | 1,293.3 | 1,430.2 | 107.1 | (209.1) | 263.8 | 413.8 | 147.4 | 177.4 | 120.2 | 81.8 | 31.5 | 170.5 | 33.2 | 20.1 | 8.0 | (0.5) | (3.5) | (7.4) |
| Net Income Attributable To Parent | 1,278.6 | 1,413.9 | 103.6 | (206.9) | 261.4 | 408.3 | 131.6 | 161.6 | 107.2 | 72.2 | 26.3 | 155.4 | 28.5 | 16.7 | 6.0 | (1.1) | (2.9) | (6.3) |
| Less: Minority Interest | 50.5 | 56.4 | 5.3 | (8.1) | 10.8 | 21.5 | 8.9 | (9.8) | (8.4) | 5.1 | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Less: Preferred Dividends | 12.2 | 12.6 | 12.8 | 12.3 | 11.0 | 12.1 | 0.0 | 1.3 | (1.7) | 7.2 | 8.9 | 13.8 | 6.1 | 6.1 | 1.0 | 0.0 | 0.0 | - |
| Net Income To Common Shareholders | 1,230.6 | 1,361.2 | 89.0 | (213.3) | 242.0 | 380.2 | 131.6 | 160.3 | 105.5 | 65.0 | 17.4 | 137.3 | 137.3 | 10.6 | 5.0 | (1.1) | (2.9) | (6.3) |
| (0.15) |
| - |
| EPS Diluted | 9.81 | 10.84 | 0.71 | (1.72) | 2.00 | 3.36 | 1.34 | 1.80 | 1.29 | 0.85 | 0.26 | 2.52 | 0.54 | 0.31 | 0.18 | (0.05) | (0.15) | - |
| Shares Basic | 122.6 | 124.9 | 124.5 | 123.4 | 120.2 | 112.6 | 97.5 | 88.5 | 81.4 | 76.1 | 65.9 | 53.7 | 53.7 | 34.2 | 27.0 | 21.1 | 19.2 | 18.5 |
| Shares Diluted | 125.5 | 124.9 | 127.2 | 123.8 | 122.9 | 115.1 | 97.5 | 88.9 | 82.0 | 76.7 | 66.3 | 53.7 | 53.7 | 34.4 | 27.1 | 21.1 | 19.2 | 18.5 |
| 215.1 |
| 208.8 |
| EBIT | - | - | - | - | - | - | - | - | - | 550.9 | 466.9 | 384.6 | 267.0 | 230.9 | 186.4 | 159.8 | 148.2 | 144.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.5 |
| 25.3 |
| 22.9 |
| 23.7 |
| 21.9 |
| 19.8 |
| 21.5 |
| 19.9 |
| 18.2 |
| 19.9 |
| 17.9 |
| 16.6 |
| 16.5 |
| 13.8 |
| 12.7 |
| 12.6 |
| 11.6 |
| 9.3 |
| 11.5 |
| 10.3 |
| 8.2 |
| 9.2 |
| 9.2 |
| 88.5 |
| 87.3 |
| 83.7 |
| 76.5 |
| 76.2 |
| 76.6 |
| 72.0 |
| 67.8 |
| 66.4 |
| 64.2 |
| 62.7 |
| 62.8 |
| 61.5 |
| 49.7 |
| 48.4 |
| 44.7 |
| 41.4 |
| 44.0 |
| 29.9 |
| 30.0 |
| 28.9 |
| 28.8 |
| 26.1 |
| 25.3 |
| 3.8 |
| 3.7 |
| 4.0 |
| 4.0 |
| 3.9 |
| 4.2 |
| 4.0 |
| 3.5 |
| 3.8 |
| 3.8 |
| 3.8 |
| 4.3 |
| 2.3 |
| 2.3 |
| 2.5 |
| 1.9 |
| 2.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.2 |
| 1.3 |
| 1.1 |
| 7.2 |
| 6.7 |
| 18.8 |
| 12.5 |
| 7.1 |
| 15.4 |
| 8.2 |
| 5.4 |
| 10.1 |
| 7.1 |
| 4.7 |
| 9.4 |
| 5.6 |
| 3.6 |
| 6.9 |
| 4.1 |
| 2.5 |
| 5.2 |
| 3.1 |
| - |
| - |
| - |
| - |
| 419.2 |
| 320.3 |
| 275.4 |
| 274.1 |
| 306.0 |
| 272.3 |
| 252.8 |
| 273.0 |
| 245.1 |
| 221.9 |
| 242.8 |
| 222.5 |
| 209.8 |
| 226.7 |
| 195.8 |
| 162.6 |
| 163.8 |
| 154.9 |
| 151.6 |
| 117.9 |
| 112.1 |
| 100.7 |
| 101.8 |
| 97.3 |
| 95.0 |
| 32.4 |
| 32.2 |
| 33.7 |
| 34.0 |
| 33.5 |
| 32.3 |
| 31.1 |
| 32.1 |
| 32.4 |
| 31.3 |
| 33.8 |
| 28.4 |
| 26.3 |
| 27.5 |
| 26.8 |
| 25.4 |
| 18.6 |
| 17.9 |
| 17.6 |
| 17.8 |
| 18.2 |
| 18.9 |
| 1.2 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.5 |
| - |
| 0.4 |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (1.0) |
| (1.4) |
| (0.1) |
| (0.1) |
| 1.2 |
| (1.8) |
| (2.6) |
| 3.3 |
| 1.2 |
| 0.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| (0.0) |
| (0.1) |
| 27.8 |
| 36.2 |
| 56.5 |
| 40.2 |
| 34.6 |
| 50.4 |
| 26.3 |
| 36.1 |
| 25.5 |
| 15.4 |
| 24.6 |
| 23.0 |
| (5.0) |
| 12.0 |
| 21.6 |
| 11.1 |
| 3.6 |
| 12.8 |
| 6.4 |
| 10.5 |
| 5.4 |
| 2.9 |
| 7.9 |
| 63.4 |
| (15.5) |
| 64.5 |
| 45.1 |
| 37.1 |
| 51.7 |
| 24.2 |
| 33.6 |
| 29.0 |
| 17.0 |
| 25.5 |
| 23.2 |
| (5.0) |
| 11.8 |
| 39.7 |
| 18.5 |
| 12.2 |
| 26.7 |
| 7.6 |
| 10.9 |
| 6.0 |
| 3.3 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.4 |
| (15.5) |
| 64.5 |
| 45.1 |
| 37.1 |
| 51.7 |
| 24.2 |
| 33.6 |
| 29.0 |
| 17.0 |
| 25.5 |
| 23.2 |
| (5.0) |
| 11.8 |
| 39.7 |
| 18.5 |
| 12.2 |
| 26.7 |
| 7.6 |
| 10.9 |
| 6.0 |
| 3.3 |
| 8.3 |
| 81.2 |
| 58.9 |
| (16.1) |
| 57.4 |
| 45.1 |
| 36.9 |
| 46.5 |
| 20.8 |
| 30.4 |
| 26.1 |
| 14.5 |
| 23.3 |
| 21.1 |
| (5.6) |
| 10.2 |
| 36.3 |
| 16.4 |
| 11.0 |
| 24.2 |
| 6.4 |
| 9.4 |
| 5.3 |
| 2.5 |
| 7.3 |
| (2.9) |
| 1.0 |
| (5.4) |
| (2.6) |
| (1.0) |
| 4.1 |
| 2.2 |
| 2.1 |
| 1.8 |
| 1.3 |
| 1.1 |
| 0.9 |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.4 |
| (0.4) |
| (0.4) |
| 0.4 |
| 0.4 |
| 0.4 |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.4 |
| 3.2 |
| 4.1 |
| 4.1 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 24.8 |
| 81.2 |
| 58.9 |
| (16.1) |
| 57.0 |
| 40.4 |
| 34.3 |
| 46.1 |
| 20.4 |
| 30.0 |
| 24.1 |
| 12.4 |
| 21.1 |
| 18.9 |
| (7.8) |
| 7.9 |
| 28.8 |
| 12.3 |
| 6.9 |
| 22.7 |
| 4.9 |
| 7.8 |
| 3.7 |
| 1.0 |
| 5.7 |
| (0.17) |
| 0.63 |
| 0.46 |
| 0.40 |
| 0.56 |
| 0.25 |
| 0.38 |
| 0.31 |
| 0.16 |
| 0.29 |
| 0.27 |
| (0.12) |
| 0.14 |
| 0.53 |
| 0.23 |
| 0.13 |
| 0.55 |
| 0.12 |
| 0.21 |
| 0.10 |
| 0.03 |
| 0.19 |
| 92.4 |
| 89.8 |
| 87.1 |
| 85.5 |
| 81.6 |
| 79.6 |
| 78.9 |
| 78.4 |
| 74.7 |
| 72.7 |
| 68.7 |
| 64.8 |
| 57.7 |
| 53.2 |
| 52.8 |
| 52.5 |
| 41.0 |
| 40.3 |
| 36.5 |
| 36.1 |
| 35.9 |
| 30.8 |
| 92.4 |
| 90.3 |
| 87.6 |
| 86.0 |
| 82.1 |
| 80.1 |
| 79.5 |
| 78.8 |
| 75.2 |
| 73.1 |
| 69.1 |
| 64.8 |
| 58.1 |
| 53.7 |
| 53.2 |
| 52.9 |
| 41.3 |
| 40.5 |
| 36.7 |
| 36.1 |
| 35.9 |
| 30.8 |
| - |
| - |
| - |
| 175.8 |
| 148.1 |
| 149.2 |
| 147.0 |
| 131.2 |
| 137.9 |
| 136.8 |
| 108.5 |
| 101.8 |
| 106.3 |
| 94.7 |
| 92.0 |
| 70.8 |
| 64.2 |
| 64.7 |
| 57.1 |
| 55.0 |
| 59.5 |