| (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 | 3,801.1 | 3,830.8 | 4,175.4 | 4,178.4 | 3,771.6 | 4,014.2 | 4,110.5 | 4,151.3 | 3,943.8 | 3,899.9 | 3,842.4 | 3,663.5 | 3,490.2 | 3,382.4 | 3,426.1 | 3,241.7 | ||||||||||||||||||||||||
| (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 | 15,985.8 | 16,139.6 | 16,105.5 | 14,378.5 | 13,148.2 | 13,340.9 | 13,240.0 | 13,642.5 | 13,878.3 | 18,203.4 | - | - | - | - | - | - | - | - | |
| Cost of Revenue | 14,750.8 | 14,922.9 | 15,021.2 | 13,433.0 | 12,300.2 | 12,542.4 | 12,530.4 | 13,030.8 | 13,399.3 | 17,519.7 | 16,768.0 | 17,454.7 | 7,953.6 | 7,703.5 | 7,796.3 | 7,570.7 | 6,115.5 | ||
| Gross Profit | 1,235.0 | 1,216.7 | 1,084.3 | 945.5 | 848.0 | 798.4 | 709.6 | 611.7 | 479.0 | 683.7 | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 1,001.3 | 1,026.5 | 827.4 | 324.1 | 646.8 | 629.6 | 381.5 | 396.1 | 392.6 | 653.9 | 375.5 | 129.0 | 352.9 | 377.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 59.3 | 62.9 | 58.6 | 40.3 | 8.2 | 6.7 | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 189.5 | 204.0 | 152.9 | 56.1 | 136.1 | 89.0 | 45.8 | 13.5 | (3.5) | 7.7 | (37.9) | (80.2) | 82.0 | 92.6 | 74.4 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 3.93 | 4.24 | 2.97 | 0.40 | 2.21 | 1.18 | (1.17) | (1.66) | 0.86 | 2.18 | 0.62 | (1.04) | 2.36 | 2.38 | (0.52) | 2.35 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | 1,202.4 | 1,006.3 | 499.9 | 817.7 | 806.0 | 618.8 | 657.3 | 660.2 | 932.5 | 774.3 | 728.3 | 448.3 | 471.4 | 156.6 | 531.5 | |||
| 3,213.7 |
| 3,266.7 |
| 3,353.8 |
| 3,408.4 |
| 3,265.6 |
| 3,313.2 |
| 3,569.0 |
| 3,189.7 |
| 3,245.7 |
| 3,235.6 |
| 3,513.5 |
| 3,360.0 |
| 3,412.6 |
| 3,356.3 |
| (971.3) |
| 5,147.9 |
| 4,790.9 |
| 4,910.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 3,504.6 | 3,549.8 | 3,844.8 | 3,851.5 | 3,480.9 | 3,745.7 | 3,816.3 | 3,866.2 | 3,682.7 | 3,656.0 | 3,590.1 | 3,413.5 | 3,262.1 | 3,167.4 | 3,208.8 | 3,021.1 | 3,003.7 | 3,066.5 | 3,136.5 | 3,206.8 | 3,070.3 | 3,128.8 | 3,379.1 | 3,004.6 | 3,076.9 | 3,069.8 | 3,323.9 | 3,206.2 | 3,267.8 | 3,232.9 | (987.8) | 4,962.7 | 4,649.6 | 4,774.7 | 4,686.3 | 4,386.3 | 4,258.8 | 4,188.4 | 4,175.9 | 4,237.4 |
| Gross Profit | 296.5 | 281.0 | 330.6 | 327.0 | 290.8 | 268.4 | 294.2 | 285.0 | 261.2 | 244.0 | 252.3 | 250.1 | 228.1 | 215.0 | 217.3 | 220.6 | 210.0 | 200.2 | 217.3 | 201.5 | 195.3 | 184.4 | 189.9 | 185.1 | 168.8 | 165.8 | 189.6 | 153.9 | 144.8 | 123.4 | 16.4 | 185.2 | 141.3 | 136.2 | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 44.3 | 40.8 | 39.2 | 38.2 | 40.1 | 40.5 | 43.5 | 36.2 | 44.7 | 35.7 | 40.9 | 42.9 | 34.1 | 35.6 | 40.9 | 32.8 | 37.1 | |||||||||||||||||||||||
| Depreciation & Amortization | - | 52.0 | - | - | - | 42.3 | - | - | - | 43.3 | - | - | - | 43.6 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | 12.9 | - | - | - | 1.1 | - | - | - | 4.6 | - | - | - | 4.7 | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 247.8 | 222.0 | 237.4 | 294.1 | 257.6 | 237.5 | 236.4 | 227.5 | 200.5 | 163.1 | 80.4 | (105.4) | 197.4 | 151.7 | 184.0 | 183.0 | 111.5 | 168.3 | 170.2 | 160.5 | 157.7 | 141.2 | 65.3 | 118.9 | 110.1 | 87.2 | 131.6 | 125.5 | 108.1 | 30.8 | 144.8 | 160.7 | (44.1) | 131.2 | 161.9 | 207.7 | 140.9 | 143.4 | 69.1 | 110.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 13.7 | 13.7 | 17.7 | 14.1 | 14.5 | 16.6 | 15.2 | 15.8 | 15.4 | 12.1 | 15.8 | 8.8 | 9.8 | 5.9 | - | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 50.6 | 45.3 | 58.9 | 40.2 | 42.2 | 43.0 | 45.1 | 51.4 | 47.7 | 41.3 | 41.4 | 38.9 | 42.4 | 36.7 | - | 27.4 | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 9.1 | 9.8 | 5.3 | 5.3 | 6.9 | 9.6 | 4.0 | 7.6 | 19.5 | (28.9) | 6.9 | (303.5) | 7.5 | 9.8 | 26.3 | 7.5 | ||||||||||||||||||||||||
| Other Non-Operating Income | 10.6 | 7.8 | (1.5) | 0.8 | (8.7) | 6.9 | - | 1.0 | 2.6 | - | - | - | 12.3 | 7.9 | 3.6 | 4.3 | 3.3 | |||||||||||||||||||||||
| Pre-Tax Income | 221.5 | 198.3 | 207.7 | 268.8 | 221.1 | 218.0 | 217.9 | 192.9 | 170.8 | 136.5 | 56.8 | (133.7) | 167.4 | 122.9 | 154.4 | 159.9 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 26.8 | 39.1 | 58.4 | 65.1 | 51.2 | 29.2 | 34.8 | 46.0 | 45.4 | 26.7 | 9.2 | (20.0) | 41.1 | 25.8 | 33.0 | 44.5 | 36.0 | 22.6 | 46.2 | (17.9) | 35.1 | 25.6 | 15.4 | (7.2) | 21.6 | 15.9 | 16.6 | 27.2 | 12.2 | (42.5) | 34.9 | 33.1 | (24.4) | (47.1) | 6.2 | 12.2 | (35.5) | 24.8 | (14.3) | (35.1) |
| Net Income From Continuing Ops | 194.7 | 159.3 | 149.3 | 203.6 | 169.9 | 188.7 | 183.1 | 146.8 | 125.4 | 109.9 | 47.6 | (113.7) | 126.3 | 97.2 | 121.4 | 115.4 | 54.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (4.2) | (65.9) | (11.6) | (43.9) | (10.4) | (9.5) | 0.0 | 5.7 | (109.4) | (1.3) | (7.4) | (7.6) | (41.8) | (0.4) | (8.4) | (3.5) | (6.1) | |||||||||||||||||||||||
| Net Income | 190.4 | 93.4 | 137.7 | 159.7 | 159.5 | 179.2 | 183.1 | 152.5 | 16.0 | 108.6 | 40.2 | (121.3) | 84.5 | 96.8 | 113.0 | 111.9 | 48.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 179.9 | 74.5 | 120.4 | 131.0 | 143.4 | 167.0 | 172.5 | 134.3 | 1.0 | 94.4 | 25.5 | (134.7) | 76.6 | 87.9 | 105.6 | 101.9 | ||||||||||||||||||||||||
| Less: Minority Interest | 10.6 | 18.8 | 17.3 | 28.8 | 16.1 | 12.2 | 10.6 | 18.2 | 15.0 | 14.2 | 14.7 | 13.4 | 7.9 | 8.8 | 7.4 | 10.0 | 7.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 179.9 | 74.5 | 120.4 | 131.0 | 143.4 | 167.0 | 172.5 | 134.3 | 1.0 | 94.4 | 25.5 | (134.7) | 76.6 | 87.9 | 105.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.40 | 0.57 | - | 0.99 | 1.08 | 1.26 | - | 0.99 | 0.01 | 0.69 | - | (0.97) | 0.55 | 0.63 | - | 0.72 | 0.29 | 0.43 | - | 0.08 | 0.27 | 0.17 | - | 0.56 | (0.54) | 0.26 | - | 0.53 | 0.50 | 0.32 | - | 0.38 | (0.75) | 0.70 | - | 0.65 | 0.66 | 0.31 | - | 0.44 |
| EPS Diluted | 1.39 | 0.56 | - | 0.98 | 1.08 | 1.25 | - | 0.98 | 0.01 | 0.69 | - | (0.97) | 0.55 | 0.63 | - | 0.72 | 0.29 | 0.43 | ||||||||||||||||||||||
| Shares Basic | 128.7 | 130.9 | - | 132.3 | 132.4 | 132.5 | - | 136.0 | 136.0 | 135.9 | - | 138.7 | 138.9 | 138.7 | - | 140.6 | 141.1 | 141.8 | ||||||||||||||||||||||
| Shares Diluted | 129.2 | 132.0 | - | 133.1 | 133.1 | 133.6 | - | 136.8 | 136.7 | 137.1 | - | 138.7 | 140.3 | 140.6 | - | 142.2 | 142.6 | 144.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | 274.1 | - | - | - | 279.8 | - | - | - | 206.4 | - | - | - | 195.3 | - | - | - | 209.7 | - | - | - | 180.7 | - | - | - | 145.1 | - | - | - | 94.0 | - | - | - | 194.0 | - | - | - | 210.3 | - | - |
| EBIT | 247.8 | 222.0 | 237.4 | 294.1 | 257.6 | 237.5 | 236.4 | 227.5 | 200.5 | 163.1 | 80.4 | (105.4) | 197.4 | 151.7 | 184.0 | 183.0 | 111.5 | 168.3 | 170.2 | |||||||||||||||||||||
| - |
| 5,768.3 |
| 4,907.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 162.5 | 157.8 | 160.1 | 153.6 | 147.3 | 155.1 | 188.5 | 148.1 | 135.8 | 133.3 | 115.1 | 114.0 | 80.9 | 97.3 | 80.9 | 90.3 | 110.5 | 86.9 | 70.6 |
| Depreciation & Amortization | - | 175.9 | 178.8 | 175.7 | 170.9 | 176.4 | 237.4 | 261.2 | 267.6 | 278.6 | 398.7 | 599.3 | 95.4 | 94.4 | 103.0 | 110.3 | 78.9 | 84.1 | 62.8 |
| Amortization of Intangibles | - | 1.5 | 18.8 | 18.6 | 18.9 | 22.6 | 24.1 | 25.2 | 96.7 | 102.7 | 202.4 | 391.0 | 24.0 | 21.2 | 22.5 | 32.7 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 53.6 |
| 421.2 |
| 340.8 |
| 286.9 |
| 238.5 |
| - |
| - |
| - |
| Interest Expense | 194.9 | 184.3 | 185.4 | 159.3 | 110.3 | - | - | - | - | - | - | 299.6 | 40.8 | 44.7 | 46.7 | 42.1 | 9.9 | 10.7 | (1.3) |
| Income From Equity Investments | 29.5 | 27.0 | 2.1 | (279.4) | 53.6 | 35.0 | 48.8 | 49.3 | 49.4 | 141.6 | 104.0 | 106.2 | 57.9 | 24.3 | 48.7 | 44.8 | 21.0 | 22.6 | 22.2 |
| Other Non-Operating Income | 17.8 | (2.5) | 2.1 | (5.3) | 14.2 | 17.6 | 11.1 | 14.6 | 20.6 | 6.6 | 8.2 | 19.1 | 2.7 | 3.5 | 10.6 | 5.0 | 10.3 | 1.7 | (3.4) |
| Pre-Tax Income | 896.3 | 915.6 | 718.2 | 213.4 | 550.7 | 408.8 | 232.6 | 249.2 | 212.2 | 429.2 | 125.6 | (151.5) | 314.8 | 335.8 | 17.5 | 384.2 | - | - | - |
| 100.1 |
| 91.7 |
| 77.0 |
| 76.5 |
| Net Income From Continuing Ops | 706.9 | 711.6 | 565.3 | 157.3 | 414.6 | 319.8 | 186.9 | 235.7 | 215.7 | 421.5 | 163.5 | (71.2) | 232.8 | 243.2 | (56.9) | 284.1 | 249.4 | 200.9 | 159.9 |
| Net Income From Discontinued Ops | (125.6) | (75.4) | (105.0) | (57.2) | (79.9) | (116.8) | (340.6) | (419.7) | (18.6) | - | - | - | - | - | - | - | (0.1) | 3.0 | 0.7 |
| Net Income | 581.2 | 636.2 | 460.3 | 100.1 | 334.7 | 203.0 | (153.7) | (184.0) | 197.1 | 421.5 | 163.5 | (71.2) | 232.8 | 243.2 | (56.9) | 284.1 | 249.3 | 203.9 | 160.6 |
| Net Income Attributable To Parent | 505.7 | 561.8 | 402.3 | 55.3 | 310.6 | 173.2 | (186.4) | (261.1) | 136.5 | 339.4 | 96.1 | (154.8) | 229.9 | 239.2 | (58.6) | 275.8 | 236.9 | 189.7 | 147.2 |
| Less: Minority Interest | 75.5 | 74.4 | 58.0 | 44.8 | 24.1 | 29.8 | 32.6 | 77.1 | 60.7 | 82.1 | 67.4 | 83.6 | 2.9 | 4.0 | 1.6 | 8.3 | 12.5 | 14.2 | 13.4 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.1) | (0.1) | (0.2) |
| Net Income To Common Shareholders | 505.7 | 561.8 | 402.3 | 55.3 | 310.6 | 173.2 | (186.4) | (261.1) | 136.5 | 339.4 | 96.1 | (154.8) | 229.9 | 239.2 | (58.6) | 275.8 | 236.8 | 189.6 | 147.1 |
| 2.07 |
| 1.76 |
| 1.45 |
| EPS Diluted | 3.91 | 4.21 | 2.95 | 0.39 | 2.18 | 1.16 | (1.16) | (1.63) | 0.84 | 2.13 | 0.62 | (1.04) | 2.33 | 2.35 | (0.52) | 2.33 | 2.05 | 1.73 | 1.41 |
| Shares Basic | 128.7 | 132.4 | 135.5 | 138.6 | 140.8 | 147.3 | 159.0 | 157.0 | 159.1 | 155.7 | 154.8 | 149.6 | 97.2 | 100.6 | 111.9 | 117.4 | 114.3 | 108.0 | 101.5 |
| Shares Diluted | 129.2 | 133.3 | 136.5 | 140.1 | 142.7 | 149.7 | 161.3 | 159.7 | 162.3 | 159.1 | 156.1 | 149.6 | 98.7 | 101.9 | 111.9 | 118.3 | 115.5 | 109.7 | 104.2 |
| 419.7 |
| 371.0 |
| 301.3 |
| EBIT | 1,001.3 | 1,026.5 | 827.4 | 324.1 | 646.8 | 629.6 | 381.5 | 396.1 | 392.6 | 653.9 | 375.5 | 129.0 | 352.9 | 377.0 | 53.6 | 421.2 | 340.8 | 286.9 | 238.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.5 |
| 44.4 |
| 36.3 |
| 36.0 |
| 38.4 |
| 49.4 |
| 54.5 |
| 41.0 |
| 43.6 |
| 37.3 |
| 37.5 |
| 37.4 |
| 35.9 |
| 35.7 |
| 35.2 |
| 30.2 |
| 34.7 |
| 36.9 |
| 33.9 |
| 29.8 |
| 32.6 |
| 28.1 |
| 28.9 |
| - |
| 41.4 |
| - |
| - |
| - |
| 39.5 |
| - |
| - |
| - |
| 57.9 |
| - |
| - |
| - |
| 63.2 |
| - |
| - |
| - |
| 62.8 |
| - |
| - |
| - |
| 66.9 |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 23.7 |
| - |
| - |
| - |
| 25.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.5 |
| 11.9 |
| 8.0 |
| 11.4 |
| 8.3 |
| 7.2 |
| 8.2 |
| 16.8 |
| 8.6 |
| 13.5 |
| 9.9 |
| 16.9 |
| 9.2 |
| 16.6 |
| 6.6 |
| (6.3) |
| 12.9 |
| 13.0 |
| 29.7 |
| 31.9 |
| 66.5 |
| 21.7 |
| 21.5 |
| 21.2 |
| 18.5 |
| 2.9 |
| 5.8 |
| 4.5 |
| 3.5 |
| 3.9 |
| 1.5 |
| 3.1 |
| 2.4 |
| 4.0 |
| 3.5 |
| 4.3 |
| 3.8 |
| 3.0 |
| 3.1 |
| 2.8 |
| 12.5 |
| 2.3 |
| 2.4 |
| 2.1 |
| 1.2 |
| 0.9 |
| 2.9 |
| 1.5 |
| 90.6 |
| 145.8 |
| 150.2 |
| 15.9 |
| 128.3 |
| 114.4 |
| 19.3 |
| 87.1 |
| 75.4 |
| 50.8 |
| 95.0 |
| 89.3 |
| 70.5 |
| (5.6) |
| 158.8 |
| 108.3 |
| (132.2) |
| 77.3 |
| 109.9 |
| 148.3 |
| 80.4 |
| 90.6 |
| (1.4) |
| 49.3 |
| 123.2 |
| 104.0 |
| 33.9 |
| 93.2 |
| 88.8 |
| 3.9 |
| 94.2 |
| 53.8 |
| 34.9 |
| 78.3 |
| 62.1 |
| 58.3 |
| 36.9 |
| 123.9 |
| 75.1 |
| (107.8) |
| 124.4 |
| 103.8 |
| 136.1 |
| 115.8 |
| 65.8 |
| 12.9 |
| 84.4 |
| (61.9) |
| 2.4 |
| (15.5) |
| (47.9) |
| (55.8) |
| (227.9) |
| (0.1) |
| (130.7) |
| 18.2 |
| (526.3) |
| 43.3 |
| 35.2 |
| 28.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.3 |
| 106.3 |
| 18.4 |
| 45.3 |
| 33.0 |
| (224.0) |
| 94.1 |
| (77.0) |
| 53.1 |
| (448.0) |
| 105.4 |
| 93.5 |
| 65.1 |
| 105.3 |
| 75.1 |
| (107.8) |
| 124.4 |
| 103.8 |
| 136.1 |
| 115.8 |
| 65.8 |
| 12.9 |
| 84.4 |
| 41.6 |
| 61.5 |
| 96.2 |
| 11.5 |
| 39.4 |
| 26.1 |
| (230.2) |
| 89.3 |
| (86.1) |
| 40.6 |
| (474.2) |
| 83.7 |
| 77.8 |
| 51.5 |
| 84.0 |
| 60.9 |
| (119.7) |
| 111.3 |
| 88.5 |
| 101.3 |
| 102.4 |
| 47.2 |
| 7.2 |
| 67.4 |
| (0.3) |
| 10.1 |
| 6.8 |
| 5.9 |
| 6.9 |
| 6.2 |
| 4.8 |
| 9.2 |
| 12.5 |
| 26.2 |
| 21.7 |
| 15.7 |
| 13.6 |
| 21.4 |
| 14.2 |
| 12.0 |
| 13.1 |
| 15.3 |
| 34.7 |
| 13.4 |
| 18.6 |
| 5.7 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.9 |
| 41.6 |
| 61.5 |
| 96.2 |
| 11.5 |
| 39.4 |
| 26.1 |
| (230.2) |
| 89.3 |
| (86.1) |
| 40.6 |
| (474.2) |
| 83.7 |
| 77.8 |
| 51.5 |
| 84.0 |
| 60.9 |
| (119.7) |
| 111.3 |
| 88.5 |
| 101.3 |
| 102.4 |
| 47.2 |
| 7.2 |
| 67.4 |
| - |
| 0.08 |
| 0.26 |
| 0.17 |
| - |
| 0.55 |
| (0.54) |
| 0.25 |
| - |
| 0.52 |
| 0.49 |
| 0.32 |
| - |
| 0.37 |
| (0.75) |
| 0.69 |
| - |
| 0.64 |
| 0.65 |
| 0.30 |
| - |
| 0.43 |
| - |
| 146.1 |
| 147.8 |
| 151.4 |
| - |
| 160.1 |
| 158.6 |
| 157.3 |
| - |
| 157.4 |
| 156.6 |
| 156.4 |
| - |
| 160.4 |
| 159.5 |
| 157.9 |
| - |
| 155.8 |
| 155.4 |
| 154.3 |
| - |
| 154.9 |
| - |
| 148.9 |
| 149.5 |
| 153.7 |
| - |
| 161.8 |
| 160.7 |
| 160.7 |
| - |
| 159.8 |
| 158.4 |
| 159.6 |
| - |
| 163.2 |
| 159.5 |
| 161.8 |
| - |
| 158.8 |
| 158.7 |
| 158.0 |
| - |
| 156.2 |
| 160.5 |
| 157.7 |
| 141.2 |
| 65.3 |
| 118.9 |
| 110.1 |
| 87.2 |
| 131.6 |
| 125.5 |
| 108.1 |
| 30.8 |
| 144.8 |
| 160.7 |
| (44.1) |
| 131.2 |
| 161.9 |
| 207.7 |
| 140.9 |
| 143.4 |
| 69.1 |
| 110.3 |