| (USD in millions, except per-share data and share counts) | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2430 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 2330 Jun 2023 | Q1 FY 2331 Mar 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 2230 Sep 2022 | Q2 FY 2230 Jun 2022 | Q1 FY 2231 Mar 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 2130 Sep 2021 | Q2 FY 2130 Jun 2021 | Q1 FY 2131 Mar 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2030 Sep 2020 | Q2 FY 2030 Jun 2020 | Q1 FY 2031 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1930 Sep 2019 | Q2 FY 1930 Jun 2019 | Q1 FY 1931 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1830 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 1730 Jun 2017 | Q1 FY 1731 Mar 2017 | Q4 FY 1631 Dec 2016 | Q3 FY 1630 Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 844.6 | 517.8 | 1,603.8 | 864.2 | 689.2 | 577.8 | 358.0 | 839.1 | 395.4 | 647.3 | 736.8 | 519.6 | 378.4 | 531.9 | 437.6 | 383.2 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 6 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) | TTM30 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 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 | FY200831 Dec 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 3,830.4 | 3,735.0 | 2,239.8 | 2,166.7 | 1,157.9 | 614.4 | 895.6 | 893.4 | 369.1 | 373.8 | 157.7 | 440.0 | 1,411.1 | 1,361.6 | 2,435.7 | 2,173.1 | |||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 27 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 76.7 |
| 260.4 |
| 186.2 |
| (92.4) |
| 342.4 |
| 178.2 |
| 235.7 |
| 459.5 |
| 259.6 |
| (59.2) |
| 175.3 |
| 155.5 |
| 129.0 |
| 433.6 |
| 6.0 |
| 198.7 |
| 122.3 |
| 42.1 |
| 114.0 |
| 87.5 |
| 83.5 |
| 88.8 |
| (317.6) |
| 56.8 |
| Cost of Revenue | 80.1 | 42.7 | 46.6 | 55.3 | 42.4 | 7.5 | 7.4 | 7.6 | 7.0 | 7.6 | 6.9 | 8.0 | 11.6 | 13.9 | 29.8 | 25.0 | 22.4 | 21.4 | 23.4 | 24.0 | 17.9 | 4.0 | 4.8 | 2.3 | 2.2 | 2.0 | - | 2.3 | - | - | 66.7 | 62.9 | 61.0 | 58.1 | 50.7 | 33.1 | 26.8 | 28.8 | - | 24.0 |
| Gross Profit | 764.5 | 475.1 | 1,557.2 | 808.9 | 646.8 | 570.3 | 350.6 | 831.5 | 388.4 | 639.7 | 729.9 | 511.6 | 366.8 | 518.0 | 407.8 | 358.2 | 54.3 | 239.0 | 162.8 | (116.4) | 324.5 | 174.2 | 230.9 | 457.2 | 257.4 | (61.2) | - | 153.2 | - | - | (60.7) | 135.8 | 61.3 | (16.0) | 63.3 | 54.4 | 56.7 | 60.0 | - | 32.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 143.3 | 144.9 | 201.4 | 176.8 | 132.4 | 96.0 | 120.5 | 121.9 | 122.5 | 125.2 | 134.4 | 99.6 | 102.6 | 96.0 | 107.2 | 85.8 | 101.2 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 8.6 | 9.7 | 10.3 | 7.8 | 5.1 | 5.2 | 5.4 | 5.3 | 5.6 | 5.7 | 1.5 | 1.5 | 2.6 | 1.6 | (7.3) | 1.4 | 1.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 7.9 | - | - | - | - | 43.4 | 39.6 | 45.3 | 34.7 | 25.5 | 21.0 | 26.0 | 20.1 | 17.7 | 21.0 | 17.6 | 71.5 | 19.9 | 23.2 | 24.5 | 18.8 | 21.3 | 16.4 | 15.3 | 13.9 | 12.4 | 20.4 | 16.8 | 12.9 | 15.5 | 13.3 | (0.8) | 10.0 |
| Interest Expense | 19.8 | 19.3 | 22.1 | 19.9 | 18.6 | 17.8 | 14.1 | 16.7 | 14.8 | 15.2 | 17.8 | 15.7 | 14.2 | 15.0 | 12.8 | 10.5 | 10.1 | 6.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 256.0 | (25.5) | 901.0 | 178.8 | 176.5 | 72.4 | (120.7) | 239.5 | (34.7) | 232.6 | 327.8 | 21.1 | 17.4 | 199.1 | 129.0 | (31.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 24.8 | 0.8 | 87.3 | 17.1 | 12.9 | 9.6 | 3.7 | 11.6 | 6.5 | 10.8 | (34.9) | 7.3 | 0.2 | 11.9 | 67.5 | (7.4) | (16.0) | (2.7) | (4.7) | 28.6 | 30.0 | (9.5) | (111.9) | 98.5 | 24.1 | (25.5) | 10.4 | 8.8 | (0.1) | 10.2 | (3.6) | (3.6) | 2.5 | 0.7 | (2.5) | (4.0) | (1.0) | (0.3) | (2.1) | (17.1) |
| Net Income From Continuing Ops | 231.2 | (26.3) | 813.7 | 161.7 | 163.6 | 62.8 | (124.4) | 227.9 | (41.2) | 221.8 | 362.7 | 13.8 | 17.2 | 187.2 | 61.5 | (23.6) | (216.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.6) | 893.0 | 6.4 | |||||||||||||||||||||||
| Net Income | 231.2 | (26.3) | 813.7 | 161.7 | 163.6 | 62.8 | (124.4) | 227.9 | (41.2) | 221.8 | 362.7 | 13.8 | 17.2 | 187.2 | 61.5 | 869.5 | (210.2) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 199.5 | (27.2) | 835.8 | 113.8 | 122.9 | 33.9 | (130.4) | 179.0 | (54.6) | 236.4 | 286.5 | 23.6 | 19.6 | 179.5 | 40.4 | 888.2 | ||||||||||||||||||||||||
| Less: Minority Interest | 31.7 | 0.9 | (22.1) | 47.9 | 40.7 | 28.9 | 6.0 | 48.9 | 13.4 | (14.6) | 76.2 | (9.8) | (2.4) | 7.7 | 21.1 | (18.7) | (41.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 194.0 | (30.8) | 822.9 | 112.3 | 121.3 | 33.6 | (128.9) | 176.5 | (53.9) | 233.7 | 282.1 | 23.3 | 19.3 | 177.3 | 32.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 80.58 | (12.59) | - | 44.18 | 47.75 | 13.19 | - | 69.68 | (21.24) | 92.33 | - | 9.19 | 7.65 | 69.83 | - | 306.93 | (56.80) | 11.10 | - | (120.18) | 44.56 | (24.30) | - | 75.09 | 37.14 | (40.54) | - | 15.29 | 6.44 | 89.64 | - | 12.83 | 1.02 | (12.82) | - | 130.81 | 2.97 | 6.34 | - | 18.65 |
| EPS Diluted | 80.58 | (12.59) | - | 44.18 | 47.75 | 13.19 | - | 69.68 | (21.24) | 92.33 | - | 9.19 | 7.65 | 69.83 | - | 306.93 | (56.80) | 11.10 | ||||||||||||||||||||||
| Shares Basic | 2.4 | 2.4 | - | 2.5 | 2.5 | 2.5 | - | 2.5 | 2.5 | 2.5 | - | 2.5 | 2.5 | 2.5 | - | 2.9 | 2.9 | 3.0 | ||||||||||||||||||||||
| Shares Diluted | 2.4 | 2.4 | - | 2.5 | 2.5 | 2.5 | - | 2.5 | 2.5 | 2.5 | - | 2.5 | 2.5 | 2.5 | - | 2.9 | 2.9 | 3.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 2,333.7 |
| 3,443.3 |
| 2,945.4 |
| Cost of Revenue | 224.7 | 151.8 | 29.6 | 40.4 | 98.6 | 69.3 | 11.3 | 48.1 | 248.7 | 139.4 | 102.0 | 93.6 | - | - | - | - | - | - | - |
| Gross Profit | 3,605.7 | 3,583.2 | 2,210.2 | 2,126.3 | 1,059.3 | 545.1 | 884.3 | 845.3 | 120.4 | 234.4 | 55.7 | 346.4 | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| General & Administrative | 666.4 | 606.6 | 490.1 | 432.6 | 364.1 | 291.6 | 207.9 | 328.2 | 233.5 | 208.0 | 175.5 | 200.7 | 216.5 | 149.1 | 182.2 | 175.3 | |||
| Depreciation & Amortization | - | - | - | - | 4.3 | 21.6 | 9.6 | 29.8 | 25.7 | 22.4 | 20.4 | 3.8 | 35.3 | 28.6 | 50.8 | - | |||
| Amortization of Intangibles | 36.4 | 28.4 | 22.0 | 7.2 | 5.2 | 4.6 | 1.6 | 21.8 | 18.8 | 10.7 | 10.5 | 8.4 | 8.3 | 1.4 | 1.2 | - | - | ||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | 126.5 | 84.8 | 132.2 | 81.0 | 62.0 | 58.5 | 34.5 | 15.3 | 72.4 | 72.2 | 167.0 | 195.4 | 217.8 | 258.6 | - |
| Interest Expense | 81.1 | 78.4 | 60.8 | 62.7 | 40.3 | 20.5 | 7.4 | 17.6 | 9.5 | 2.3 | 3.0 | 1.6 | 14.2 | 16.2 | 44.8 | 55.2 | 57.3 | 70.8 | |
| Income From Equity Investments | - | - | - | - | - | 0.0 | 0.0 | 67.5 | 0.0 | 0.0 | 0.0 | 25.1 | 45.6 | 36.6 | 29.9 | (20.2) | |||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Pre-Tax Income | 1,310.3 | 1,328.7 | 316.7 | 565.4 | (149.4) | (273.6) | 660.4 | 405.1 | (178.2) | 7.8 | (147.3) | 129.2 | (29.4) | 158.6 | 262.8 | 98.0 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 130.0 | 126.9 | 32.6 | (15.5) | 41.4 | 44.4 | (14.8) | 29.3 | (4.0) | (7.8) | (32.9) | 12.7 | (14.8) | 32.6 | (15.7) | (110.0) | 29.6 | 214.2 | (498.7) |
| Net Income From Continuing Ops | 1,180.3 | 1,201.8 | 284.1 | 580.9 | (190.8) | (318.0) | 675.2 | 375.8 | (174.2) | 15.6 | (114.4) | 116.5 | (14.6) | 126.0 | 278.5 | 208.0 | 159.7 | ||
| Net Income From Discontinued Ops | - | - | - | - | 902.5 | (2.9) | (9.5) | 0.0 | 0.0 | 20.5 | 108.3 | 116.9 | 260.6 | 99.9 | (24.0) | (36.7) | (30.1) | ||
| Net Income | 1,180.3 | 1,201.8 | 284.1 | 580.9 | 712.4 | (321.9) | 663.4 | 376.6 | (191.4) | 593.1 | 409.0 | 276.7 | 290.0 | 309.1 | 193.4 | 809.4 | 139.5 | ||
| Net Income Attributable To Parent | 1,121.9 | 1,106.4 | 230.4 | 509.2 | 792.8 | (275.4) | 708.7 | 414.5 | (141.2) | 627.2 | 401.8 | 295.2 | 312.2 | 321.6 | 207.4 | 767.9 | |||
| Less: Minority Interest | 58.4 | 95.4 | 53.7 | 71.7 | (80.4) | (46.5) | (45.3) | (37.9) | (50.2) | (34.1) | 7.2 | (18.5) | (22.2) | (12.5) | (14.0) | 41.5 | 53.0 | ||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Net Income To Common Shareholders | 1,098.4 | 1,090.1 | 227.4 | 502.0 | (108.4) | (269.3) | 708.7 | 414.5 | (141.2) | 627.2 | 401.8 | 295.2 | 312.2 | 321.6 | 207.4 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 456.22 | 430.14 | 89.79 | 198.60 | 276.96 | (89.46) | 226.97 | 130.27 | (41.76) | 146.06 | 80.11 | 50.20 | 51.13 | 51.85 | 30.50 | 97.44 | 10.12 | 53.11 | (54.26) |
| EPS Diluted | 456.22 | 430.14 | 89.79 | 198.60 | 276.96 | (89.46) | 226.97 | 130.27 | (41.76) | 146.06 | 80.06 | 50.20 | 51.13 | 51.85 | 30.50 | 97.44 | 10.12 | 53.10 | |
| Shares Basic | 2.4 | 2.5 | 2.5 | 2.5 | 2.8 | 3.0 | 3.1 | 3.1 | 3.3 | 4.2 | 5.0 | 5.8 | 6.0 | 6.1 | 6.7 | 7.8 | 8.5 | 8.8 | |
| Shares Diluted | 2.4 | 2.5 | 2.5 | 2.5 | 2.8 | 3.0 | 3.1 | 3.1 | 3.3 | 4.2 | 5.0 | 5.8 | 6.0 | 6.1 | 6.7 | 7.8 | 8.5 | 8.8 | |
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.9 |
| 30.1 |
| 51.9 |
| 71.2 |
| 138.4 |
| (59.1) |
| 103.4 |
| 89.3 |
| 74.3 |
| - |
| 78.0 |
| - |
| - |
| 56.0 |
| 68.5 |
| 61.1 |
| 47.9 |
| 50.7 |
| 41.7 |
| 54.9 |
| 60.7 |
| 0.8 |
| 42.4 |
| 16.0 |
| - |
| - |
| - |
| 12.8 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 8.3 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| 10.1 |
| (7.1) |
| 2.0 |
| 0.5 |
| 9.2 |
| (15.5) |
| 5.4 |
| 6.6 |
| 5.1 |
| 6.4 |
| 4.6 |
| 4.2 |
| 6.6 |
| 8.5 |
| 7.4 |
| 0.0 |
| 2.9 |
| 3.5 |
| 2.4 |
| 2.5 |
| 2.3 |
| 1.8 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| 4.4 |
| 3.2 |
| 13.1 |
| (13.8) |
| 7.8 |
| 7.4 |
| 6.0 |
| - |
| 4.7 |
| - |
| - |
| 3.5 |
| 3.4 |
| 2.0 |
| 0.6 |
| 0.5 |
| 0.9 |
| 0.5 |
| 0.4 |
| (2.9) |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (232.6) |
| (14.8) |
| 64.3 |
| (360.6) |
| 161.4 |
| (138.7) |
| 372.5 |
| 321.2 |
| 132.7 |
| (166.0) |
| 56.5 |
| 51.1 |
| 15.8 |
| 281.7 |
| (144.1) |
| 44.3 |
| (12.4) |
| (66.0) |
| 5.2 |
| 8.4 |
| (2.2) |
| (3.6) |
| (116.9) |
| (13.8) |
| (12.1) |
| 69.0 |
| (389.2) |
| 131.4 |
| (129.2) |
| 484.4 |
| 222.7 |
| 108.6 |
| (140.5) |
| 46.1 |
| 42.3 |
| 15.9 |
| 271.5 |
| (140.5) |
| 47.9 |
| (14.9) |
| (66.7) |
| 7.7 |
| 12.4 |
| (1.2) |
| (3.3) |
| (114.8) |
| 3.3 |
| 3.7 |
| - |
| 5.3 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (15.2) |
| 3.4 |
| 32.3 |
| 53.7 |
| 36.5 |
| (8.4) |
| 40.0 |
| (383.9) |
| 132.5 |
| (110.5) |
| 473.4 |
| 222.0 |
| 107.6 |
| (139.6) |
| 45.3 |
| 43.2 |
| 15.9 |
| 272.2 |
| (140.5) |
| 30.6 |
| (14.9) |
| (66.6) |
| 12.0 |
| 551.5 |
| 1.6 |
| 28.0 |
| (60.5) |
| 87.7 |
| (169.2) |
| 33.4 |
| 32.8 |
| (371.4) |
| 138.5 |
| (75.3) |
| 489.2 |
| 232.9 |
| 115.4 |
| (128.8) |
| 60.9 |
| 48.7 |
| 20.5 |
| 284.4 |
| (137.5) |
| 40.8 |
| 3.5 |
| (48.0) |
| 22.5 |
| 562.1 |
| 13.6 |
| 29.0 |
| (43.1) |
| 90.8 |
| (41.8) |
| 7.2 |
| (12.5) |
| (6.0) |
| (35.2) |
| (15.8) |
| (10.9) |
| (7.8) |
| (10.8) |
| (15.6) |
| (5.5) |
| (4.6) |
| (12.2) |
| (3.0) |
| (10.2) |
| (18.4) |
| (18.6) |
| (10.5) |
| (10.6) |
| (12.0) |
| (1.0) |
| (17.4) |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.7) |
| (169.2) |
| 33.4 |
| 38.9 |
| (371.4) |
| 138.5 |
| (75.3) |
| 489.2 |
| 232.9 |
| 115.4 |
| (128.8) |
| 60.9 |
| 48.7 |
| 20.5 |
| 284.4 |
| (137.5) |
| 40.8 |
| 3.5 |
| (48.0) |
| 22.5 |
| 562.1 |
| 13.6 |
| 29.0 |
| (43.1) |
| 90.8 |
| - |
| (120.18) |
| 44.56 |
| (24.30) |
| - |
| 75.09 |
| 37.14 |
| (40.54) |
| - |
| 15.29 |
| 6.44 |
| 89.64 |
| - |
| 12.83 |
| 1.02 |
| (12.82) |
| - |
| 130.81 |
| 2.97 |
| 6.34 |
| - |
| 18.61 |
| - |
| 3.1 |
| 3.1 |
| 3.1 |
| - |
| 3.1 |
| 3.1 |
| 3.1 |
| - |
| 3.1 |
| 3.1 |
| 3.1 |
| - |
| 3.1 |
| 3.4 |
| 3.7 |
| - |
| 4.2 |
| 4.5 |
| 4.5 |
| - |
| 4.8 |
| - |
| 3.1 |
| 3.1 |
| 3.1 |
| - |
| 3.1 |
| 3.1 |
| 3.1 |
| - |
| 3.1 |
| 3.1 |
| 3.1 |
| - |
| 3.1 |
| 3.4 |
| 3.7 |
| - |
| 4.2 |
| 4.5 |
| 4.5 |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.0 |
| 197.4 |
| 250.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.1 |
| 9.9 |
| 24.3 |
| 5.8 |
| - |
| - |
| 189.3 |
| 797.2 |
| (1,138.4) |
| 583.0 |
| (629.7) |
| (27.8) |
| - |
| 579.5 |
| (629.7) |
| 86.5 |
| 470.0 |
| (555.3) |
| 109.5 |
| (74.4) |
| - |
| - |
| 767.9 |
| 86.5 |
| 470.0 |
| (555.3) |
| (54.26) |
| - |
| - |