| (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 | 425.8 | 433.1 | 431.9 | 425.4 | 421.9 | 422.7 | 420.2 | 415.3 | 413.6 | 413.3 | 410.1 | 404.5 | 399.5 | 399.7 | 391.3 | 369.2 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 1,716.2 | 1,712.3 | 1,671.8 | 1,627.5 | 1,517.4 | 1,290.8 | 1,241.2 | 1,152.2 | 1,046.9 | 995.8 | 959.9 | 871.9 | 818.0 | 758.9 | 716.6 | 623.4 | 525.1 | 505.9 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 661.2 | 553.6 | 284.6 | 635.0 | 250.8 | 268.0 | 249.1 | 221.1 | 354.7 | 227.9 | 400.8 | 159.6 | 126.8 | 116.9 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 1.1 | 0.8 | 0.9 | 2.1 | 0.3 | 1.4 | 2.5 | 3.8 | 0.7 | (0.2) | 11.6 | (3.9) | (15.1) | (8.3) | (21.1) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 1.48 | 1.13 | 0.26 | 1.34 | 0.26 | 0.49 | 0.20 | 0.63 | 0.74 | 0.44 | 1.09 | 1.30 | 0.60 | 0.16 | 0.85 | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 1,337.4 | 1,233.6 | 980.0 | 1,326.8 | 930.4 | 887.8 | 867.7 | 729.0 | 790.4 | 664.4 | 826.5 | 540.9 | 490.7 | 465.2 | 421.8 | 396.7 | |||
| 357.3 |
| 348.2 |
| 329.8 |
| 311.3 |
| 301.4 |
| 302.4 |
| 310.0 |
| 307.3 |
| 321.5 |
| 304.8 |
| 295.4 |
| 281.3 |
| 270.7 |
| 267.7 |
| 266.1 |
| 259.7 |
| 253.3 |
| 252.9 |
| 251.1 |
| 248.0 |
| 243.8 |
| 243.0 |
| 243.3 |
| 238.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | 10.5 | 10.0 | 9.5 | - | 9.6 | 9.0 | 8.3 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 19.4 | 22.9 | 22.7 | 19.9 | 19.5 | 25.5 | 20.9 | 20.1 | 17.8 | 20.8 | 15.2 | 16.5 | 17.5 | 16.8 | 15.8 | 16.6 | 14.9 | |||||||||||||||||||||||
| Depreciation & Amortization | 164.6 | 497.2 | 7.0 | 7.4 | 168.5 | 512.6 | 4.0 | 4.7 | 174.2 | 511.5 | 3.7 | 3.7 | 172.9 | 506.4 | 3.4 | 3.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 9.4 | 7.9 | 7.0 | 7.8 | 8.1 | 9.6 | 6.4 | 7.6 | 6.8 | 8.3 | 4.6 | 4.3 | 3.0 | 4.0 | 3.7 | 5.0 | 4.7 | |||||||||||||||||||||||
| Total Operating Expenses | 353.5 | 350.4 | 355.5 | 348.0 | 347.7 | 356.4 | 350.3 | 346.7 | 350.7 | 344.3 | 332.1 | 333.9 | 333.4 | 335.9 | 328.4 | 318.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 229.8 | 277.7 | 76.4 | 77.4 | 122.2 | 66.3 | 69.9 | 68.7 | 79.8 | 94.2 | 78.1 | 396.5 | 66.2 | 89.3 | 62.9 | 50.7 | 47.9 | 123.9 | 33.2 | 35.8 | 75.1 | 88.3 | 30.1 | 91.8 | 39.0 | 44.8 | 58.9 | 64.9 | 52.5 | 126.2 | 55.0 | 55.2 | 118.3 | 90.7 | 45.5 | 46.2 | 45.5 | 275.3 | 45.8 | 41.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 48.6 | 49.7 | 50.6 | 48.7 | 47.7 | 49.6 | 50.2 | 47.8 | 48.1 | 47.3 | 44.7 | 45.1 | 43.7 | 43.2 | 39.9 | 36.8 | 35.9 | 36.4 | ||||||||||||||||||||||
| Income From Equity Investments | 19.7 | 4.9 | 14.0 | 3.6 | 5.8 | 9.0 | (1.9) | 4.0 | 9.1 | (20.2) | 5.5 | 9.7 | 9.7 | 0.8 | 10.0 | (11.2) | ||||||||||||||||||||||||
| Other Non-Operating Income | 2.4 | 5.4 | 3.7 | 8.1 | 1.9 | (30.9) | 6.2 | 6.5 | 5.9 | 9.4 | (3.1) | 10.4 | 1.0 | 0.0 | (7.5) | 3.0 | (2.4) | |||||||||||||||||||||||
| Pre-Tax Income | 203.4 | 238.3 | 43.5 | 40.5 | 82.2 | (5.2) | 23.9 | 31.4 | 46.6 | 36.1 | 35.8 | 371.5 | 33.2 | 46.8 | 25.5 | 5.7 | 14.9 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.5 | 0.0 | 0.4 | 0.3 | 0.2 | 0.3 | (0.2) | 0.4 | 0.3 | 0.1 | 0.4 | 1.4 | 0.2 | (0.7) | 0.4 | 0.3 | 0.3 | 0.2 | 0.5 | 0.1 | 0.6 | 0.7 | 0.2 | 1.5 | 0.2 | 0.0 | 1.5 | 0.1 | 2.2 | 0.1 | 0.2 | 0.2 | 0.2 | (1.1) | 0.1 | 0.4 | 0.3 | 11.5 | 0.1 | (0.4) |
| Net Income From Continuing Ops | 202.9 | 238.3 | 43.1 | 40.2 | 82.1 | (5.5) | 24.1 | 31.0 | 46.3 | 36.0 | 35.4 | 370.2 | 32.9 | 47.5 | 25.1 | 5.4 | 14.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 202.9 | 238.3 | 43.1 | 40.2 | 82.1 | (5.5) | 24.1 | 31.0 | 46.3 | 36.0 | 35.4 | 370.2 | 32.9 | 47.5 | 25.1 | 5.4 | 14.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 189.8 | 222.9 | 40.4 | 37.7 | 76.7 | (5.0) | 22.6 | 28.9 | 43.1 | 33.0 | 32.9 | 347.5 | 31.0 | 44.5 | 23.6 | 5.1 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 188.6 | 221.7 | 39.2 | 36.5 | 75.5 | (6.2) | 21.4 | 27.7 | 41.9 | 31.8 | 31.6 | 346.3 | 29.8 | 43.4 | 22.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.58 | - | 0.12 | 0.11 | 0.23 | - | 0.06 | 0.08 | 0.13 | - | 0.10 | 1.05 | 0.09 | - | 0.07 | 0.01 | 0.04 | - | 0.06 | 0.04 | 0.01 | - | (0.09) | 0.19 | 0.01 | - | 0.09 | 0.12 | 0.08 | - | 0.07 | 0.07 | 0.30 | - | 0.06 | 0.03 | 0.09 | - | 0.10 | 0.06 |
| EPS Diluted | 0.57 | - | 0.12 | 0.11 | 0.23 | - | 0.06 | 0.08 | 0.13 | - | 0.10 | 1.05 | 0.09 | - | 0.07 | 0.01 | 0.04 | - | ||||||||||||||||||||||
| Shares Basic | 327.3 | - | 330.7 | 330.8 | 330.6 | - | 329.4 | 329.1 | 328.8 | - | 328.8 | 329.0 | 328.8 | - | 324.7 | 318.4 | 318.0 | - | ||||||||||||||||||||||
| Shares Diluted | 330.3 | - | 331.2 | 331.7 | 331.7 | - | 330.6 | 329.6 | 329.0 | - | 329.2 | 332.5 | 329.4 | - | 325.7 | 319.6 | 319.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 394.4 | 774.8 | 83.4 | 84.8 | 290.7 | 578.9 | 73.9 | 73.3 | 253.9 | 605.8 | 81.8 | 400.2 | 239.1 | 595.7 | 66.3 | 53.8 | 214.6 | 591.2 | 36.4 | 38.4 | 221.8 | 543.5 | 34.0 | 93.8 | 196.5 | 435.3 | 60.5 | 66.6 | 166.6 | 448.7 | 56.7 | 56.9 | 228.1 | 417.4 | 47.1 | 47.8 | 152.2 | 591.0 | 47.3 | 43.1 |
| EBIT | 229.8 | 277.7 | 76.4 | 77.4 | 122.2 | 66.3 | 69.9 | 68.7 | 79.8 | 94.2 | 78.1 | 396.5 | 66.2 | 89.3 | 62.9 | 50.7 | 47.9 | 123.9 | 33.2 | |||||||||||||||||||||
| 563.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 85.0 | 85.1 | 84.3 | 69.9 | 64.1 | 57.5 | 49.9 | 51.5 | 47.0 | 48.6 | 49.8 | 59.7 | 47.8 | 42.2 | - | - | - | - | - |
| Depreciation & Amortization | 676.2 | 680.0 | 695.5 | 691.8 | 679.6 | 619.8 | 618.6 | 507.9 | 435.7 | 436.5 | 425.6 | 381.3 | 363.9 | 348.2 | 354.5 | 374.3 | 308.3 | 283.6 | 256.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 32.1 | 30.7 | 30.4 | 20.2 | 17.5 | 21.6 | 22.8 | 13.9 | 12.1 | 9.1 | 7.6 | 9.7 | 8.3 | 7.1 | 5.7 | 0.2 | 0.1 | 0.2 | 4.6 |
| Total Operating Expenses | 1,407.4 | 1,401.6 | 1,404.1 | 1,343.7 | 1,292.1 | 1,158.9 | 1,111.3 | 936.4 | 828.3 | 811.3 | 785.2 | 735.0 | 691.3 | 642.0 | 649.4 | 600.9 | 641.3 | 591.9 | 622.6 |
| 67.3 |
| 22.4 |
| (116.3) |
| (85.9) |
| (59.3) |
| - |
| - |
| - |
| Interest Expense | 197.5 | 196.6 | 195.7 | 180.9 | 155.9 | 186.3 | 202.7 | 170.9 | 134.2 | 128.7 | 123.0 | 121.9 | 130.5 | 126.1 | 138.8 | 156.4 | 138.7 | 135.3 | 153.3 |
| Income From Equity Investments | 42.3 | 28.4 | 20.2 | 4.7 | 4.9 | 65.6 | 18.8 | 137.9 | (5.1) | 31.3 | 52.2 | 62.3 | (7.0) | (0.4) | (8.6) | (6.4) | (4.2) | (18.7) | (3.6) |
| Other Non-Operating Income | 19.7 | 19.2 | (12.3) | 17.8 | (6.9) | 15.1 | 6.3 | 15.4 | 6.7 | 2.0 | 1.9 | 1.6 | 11.9 | - | - | - | - | - | - |
| Pre-Tax Income | 525.7 | 404.6 | 96.8 | 476.6 | 92.9 | 162.4 | 71.5 | 203.4 | 222.2 | 132.4 | 332.0 | 101.6 | 1.2 | (5.0) | (76.6) | (132.5) | - | - | - |
| 7.6 |
| (2.5) |
| 0.3 |
| - |
| Net Income From Continuing Ops | 524.5 | 403.7 | 95.9 | 474.5 | 92.6 | 161.0 | 69.0 | 199.6 | 221.5 | 89.3 | 109.5 | 105.5 | 16.3 | 2.3 | (46.3) | (126.9) | (117.9) | (104.9) | (62.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 43.9 | 266.6 | 147.5 | 11.3 | 13.3 | 806.8 |
| Net Income | 524.5 | 403.7 | 95.9 | 474.5 | 92.6 | 161.0 | 69.0 | 199.6 | 221.5 | 132.7 | 320.4 | 357.2 | 159.8 | 46.3 | 220.3 | 20.6 | (106.6) | (91.6) | 743.9 |
| Net Income Attributable To Parent | 490.8 | 377.7 | 89.6 | 444.4 | 86.9 | 150.0 | 64.3 | 185.0 | 203.1 | 121.6 | 292.7 | 340.4 | 154.3 | 44.8 | 212.2 | 20.0 | (102.9) | (87.5) | 697.8 |
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.0 | (0.0) | (0.1) | - | 0.2 | 0.1 | 0.2 | - |
| Less: Preferred Dividends | 4.9 | 4.8 | 4.8 | 4.8 | 4.4 | 4.2 | 4.2 | 4.1 | 3.9 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | - |
| Net Income To Common Shareholders | 486.0 | 372.9 | 84.8 | 439.5 | 82.5 | 145.8 | 60.0 | 180.9 | 199.2 | 117.9 | 289.0 | 336.7 | 150.6 | 41.1 | 203.4 | 10.5 | (112.4) | (95.9) | 688.7 |
| (0.68) |
| (0.64) |
| 5.29 |
| EPS Diluted | 1.47 | 1.13 | 0.26 | 1.34 | 0.26 | 0.48 | 0.20 | 0.63 | 0.74 | 0.44 | 1.08 | 1.29 | 0.59 | 0.16 | 0.85 | - | (0.68) | (0.64) | 5.29 |
| Shares Basic | 327.3 | 330.3 | 329.3 | 328.8 | 321.7 | 300.3 | 294.5 | 285.2 | 268.2 | 267.0 | 265.4 | 258.7 | 251.5 | 250.0 | 238.9 | 201.3 | 165.9 | 149.1 | 130.2 |
| Shares Diluted | 330.3 | 331.1 | 330.1 | 329.1 | 322.7 | 301.7 | 294.9 | 286.0 | 269.5 | 268.8 | 267.3 | 263.8 | 253.4 | 250.0 | 238.9 | - | 165.9 | 149.1 | 130.2 |
| 192.0 |
| 197.6 |
| 197.5 |
| EBIT | 661.2 | 553.6 | 284.6 | 635.0 | 250.8 | 268.0 | 249.1 | 221.1 | 354.7 | 227.9 | 400.8 | 159.6 | 126.8 | 116.9 | 67.3 | 22.4 | (116.3) | (85.9) | (59.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 15.8 |
| 15.1 |
| 12.7 |
| 12.0 |
| 12.0 |
| 11.0 |
| 15.0 |
| 14.5 |
| 12.2 |
| 12.3 |
| 12.5 |
| 11.0 |
| 11.9 |
| 12.4 |
| 11.8 |
| 11.6 |
| 12.5 |
| 11.4 |
| 13.1 |
| 13.3 |
| 11.8 |
| 10.8 |
| 166.7 |
| 467.3 |
| 3.3 |
| 2.6 |
| 146.7 |
| 455.2 |
| 3.9 |
| 2.0 |
| 157.5 |
| 390.5 |
| 1.6 |
| 1.7 |
| 114.1 |
| 322.5 |
| 1.7 |
| 1.7 |
| 109.8 |
| 326.7 |
| 1.6 |
| 1.6 |
| 106.6 |
| 315.7 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 4.2 |
| 4.4 |
| 4.4 |
| 6.2 |
| 5.5 |
| 6.1 |
| 5.0 |
| 2.8 |
| 2.8 |
| 2.7 |
| 5.6 |
| 4.0 |
| 3.3 |
| 2.8 |
| 2.0 |
| 3.1 |
| 2.0 |
| 2.4 |
| 1.7 |
| 2.4 |
| 1.6 |
| 1.9 |
| 309.4 |
| 309.5 |
| 296.6 |
| 275.6 |
| 277.2 |
| 272.1 |
| 279.9 |
| 276.8 |
| 282.5 |
| 260.0 |
| 236.5 |
| 221.7 |
| 218.2 |
| 207.3 |
| 211.1 |
| 204.6 |
| 205.3 |
| 205.6 |
| 205.6 |
| 201.8 |
| 198.3 |
| 193.9 |
| 197.5 |
| 197.1 |
| 36.3 |
| 35.4 |
| 78.2 |
| 62.5 |
| 62.3 |
| 38.6 |
| 39.3 |
| 60.4 |
| 42.5 |
| 34.4 |
| 33.5 |
| 38.2 |
| 34.4 |
| 31.6 |
| 29.9 |
| 34.2 |
| 30.1 |
| 33.9 |
| 30.5 |
| 29.3 |
| 32.0 |
| 30.7 |
| 5.4 |
| 36.5 |
| 14.5 |
| 9.8 |
| 4.9 |
| 4.5 |
| 2.9 |
| 8.0 |
| 3.4 |
| 118.5 |
| 12.7 |
| 6.6 |
| 0.0 |
| 0.0 |
| (1.4) |
| (2.0) |
| (1.7) |
| 19.7 |
| 1.8 |
| (1.4) |
| 11.2 |
| 35.9 |
| 15.3 |
| 0.3 |
| 2.3 |
| 8.2 |
| 2.5 |
| 2.1 |
| (1.0) |
| 2.2 |
| 2.4 |
| 2.7 |
| 2.4 |
| 1.9 |
| 1.3 |
| 9.8 |
| 1.7 |
| 1.2 |
| 1.1 |
| 2.8 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 126.3 |
| 19.6 |
| 12.7 |
| 3.9 |
| 29.2 |
| (27.0) |
| 63.6 |
| 5.7 |
| 105.2 |
| 30.9 |
| 38.4 |
| 28.8 |
| 89.7 |
| 20.4 |
| 22.7 |
| 89.5 |
| 76.7 |
| 17.7 |
| 11.4 |
| 26.6 |
| 282.4 |
| 29.6 |
| 11.8 |
| 126.1 |
| 19.0 |
| 12.5 |
| 3.3 |
| 28.6 |
| (27.2) |
| 62.1 |
| 5.5 |
| 105.2 |
| 29.4 |
| 38.3 |
| 26.6 |
| 89.6 |
| 20.3 |
| 22.4 |
| 89.2 |
| 34.7 |
| 17.6 |
| 11.1 |
| 26.0 |
| 54.2 |
| 27.0 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.1 |
| 19.0 |
| 12.5 |
| 3.3 |
| 28.6 |
| (27.2) |
| 62.1 |
| 5.5 |
| 105.2 |
| 29.4 |
| 38.3 |
| 26.6 |
| 89.6 |
| 20.3 |
| 22.4 |
| 89.2 |
| 75.6 |
| 17.6 |
| 11.1 |
| 28.4 |
| 259.7 |
| 29.5 |
| 19.6 |
| 13.7 |
| 117.5 |
| 17.7 |
| 11.7 |
| 3.1 |
| 26.5 |
| (25.3) |
| 57.8 |
| 5.2 |
| 97.6 |
| 27.2 |
| 35.6 |
| 24.5 |
| 82.1 |
| 18.6 |
| 20.6 |
| 81.8 |
| 69.2 |
| 16.2 |
| 10.2 |
| 26.0 |
| 237.4 |
| 27.0 |
| 17.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 4.0 |
| 12.6 |
| 116.4 |
| 16.7 |
| 10.7 |
| 2.0 |
| 25.5 |
| (26.3) |
| 56.7 |
| 4.2 |
| 96.6 |
| 26.2 |
| 34.6 |
| 23.5 |
| 81.2 |
| 17.6 |
| 19.6 |
| 80.8 |
| 68.3 |
| 15.3 |
| 9.2 |
| 25.0 |
| 236.5 |
| 26.0 |
| 17.0 |
| 0.06 |
| 0.04 |
| 0.01 |
| - |
| (0.09) |
| 0.19 |
| 0.01 |
| - |
| 0.09 |
| 0.12 |
| 0.08 |
| - |
| 0.07 |
| 0.07 |
| 0.30 |
| - |
| 0.06 |
| 0.03 |
| 0.09 |
| - |
| 0.10 |
| 0.06 |
| 297.8 |
| 296.6 |
| 296.5 |
| - |
| 294.7 |
| 294.7 |
| 294.5 |
| - |
| 288.7 |
| 282.0 |
| 277.0 |
| - |
| 267.7 |
| 267.3 |
| 267.5 |
| - |
| 267.1 |
| 267.0 |
| 266.8 |
| - |
| 266.3 |
| 266.3 |
| 301.2 |
| 297.5 |
| 297.0 |
| - |
| 295.0 |
| 295.1 |
| 295.2 |
| - |
| 289.5 |
| 282.6 |
| 277.6 |
| - |
| 268.9 |
| 268.9 |
| 269.2 |
| - |
| 269.1 |
| 268.9 |
| 268.7 |
| - |
| 268.3 |
| 268.2 |
| 35.8 |
| 75.1 |
| 88.3 |
| 30.1 |
| 91.8 |
| 39.0 |
| 44.8 |
| 58.9 |
| 64.9 |
| 52.5 |
| 126.2 |
| 55.0 |
| 55.2 |
| 118.3 |
| 90.7 |
| 45.5 |
| 46.2 |
| 45.5 |
| 275.3 |
| 45.8 |
| 41.7 |