| (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 | 4,907.3 | 4,831.5 | 5,048.5 | 4,626.5 | 4,279.3 | 4,552.1 | 4,416.9 | 4,376.1 | 4,199.9 | 4,407.8 | 4,200.3 | 4,053.1 | 3,916.2 | 3,913.7 | 1,751.1 | 4,127.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 19,413.8 | 18,506.3 | 17,400.7 | 16,083.2 | 13,687.3 | 12,096.0 | 12,829.6 | 16,227.3 | 15,789.6 | 14,604.4 | 14,415.8 | 14,329.1 | 14,832.9 | 13,945.7 | 13,505.4 |
| Cost of Revenue | - | - | - | - | 14,767.6 | 11,007.1 | 11,993.7 | 15,336.2 | 14,971.2 | 13,802.8 | 13,669.5 | 12,880.4 | 13,363.9 | 12,661.1 | 12,191.4 |
| Gross Profit | - | - | - | - | (1,080.3) | 1,088.9 | 835.9 | 891.2 | 818.4 | 801.6 | 746.3 | 1,448.7 | 1,469.0 | 1,284.5 | 1,314.0 |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 837.7 | 791.8 | 706.5 | 625.0 | 415.4 | 191.4 | (264.9) | 891.2 | 818.4 | 801.6 | 746.3 | 627.9 | 564.6 | 514.5 | |
| Non-Operating | |||||||||||||||
| Interest Income | - | 22.5 | 22.5 | 30.2 | 17.6 | 15.3 | 15.0 | 29.0 | 17.0 | 12.4 | 5.3 | 4.9 | 4.3 | 6.4 | 5.5 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 119.8 | 103.6 | 103.0 | 116.4 | 8.4 | (40.6) | (186.3) | 107.7 | (96.6) | 146.5 | 142.7 | 105.0 | 80.2 | 19.2 | 18.1 |
| Per Share | |||||||||||||||
| EPS Basic | 1.36 | 1.24 | 1.00 | 2.59 | 0.76 | (0.36) | - | - | - | - | - | 0.99 | 0.66 | 0.34 | 0.51 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | 1,268.2 | 1,142.1 | 1,034.9 | 813.4 | 742.1 | 330.3 | 1,483.7 | 1,414.6 | 1,309.8 | 1,242.1 | 1,132.0 | 1,086.1 | 1,056.6 | 1,111.0 |
| EBIT | |||||||||||||||
| 3,860.5 |
| 3,948.3 |
| 3,551.3 |
| 2,981.2 |
| 2,819.7 |
| 2,743.8 |
| 2,692.2 |
| 2,152.3 |
| 3,731.6 |
| 4,253.6 |
| 3,951.2 |
| 4,010.8 |
| 4,000.0 |
| 4,265.3 |
| 3,913.6 |
| 3,971.6 |
| 3,939.3 |
| 3,965.1 |
| 3,654.1 |
| 3,593.3 |
| 3,621.6 |
| 3,735.4 |
| 3,543.8 |
| 3,586.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,407.6 | 3,999.3 | 3,745.1 | 3,821.9 | 3,877.2 | 3,892.0 | 3,633.7 | 3,784.9 | 3,804.3 | 3,748.2 | 4,044.9 | 3,232.4 | 3,226.2 | 3,299.3 | 3,931.4 | 3,233.9 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 324.0 | 254.3 | 206.1 | 188.8 | 122.8 | 373.4 | 279.9 | 186.7 | 135.0 | 216.9 | (390.8) | 360.9 | 395.4 | 436.1 | (387.6) | 353.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 74.5 | 72.7 | 73.9 | 65.7 | 68.4 | 70.4 | 65.5 | 65.4 | 62.6 | 90.2 | 75.1 | 64.7 | 66.2 | 67.6 | (36.8) | 98.7 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 132.2 | 126.0 | - | - | 117.1 | 113.2 | - | - | - | 105.5 | - | - | - | 102.6 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | 32.0 | - | - | - | 28.5 | - | - | - | 23.9 | - | - | - | 21.7 | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 4,687.6 | 4,614.0 | 4,830.6 | 4,443.9 | 4,105.1 | 4,334.8 | 4,198.2 | 4,214.4 | 4,040.8 | 4,240.8 | 3,984.8 | 3,920.5 | 3,790.8 | 3,762.0 | 1,765.8 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 219.7 | 217.5 | 217.8 | 182.6 | 174.2 | 217.3 | 218.8 | 161.7 | 159.1 | 167.0 | 215.5 | 132.5 | 125.4 | 151.7 | (14.7) | 147.9 | 142.0 | 140.2 | 132.3 | 74.2 | 5.3 | (20.5) | (93.9) | (327.6) | (97.7) | 254.3 | 206.1 | 188.8 | 122.8 | 373.4 | 279.9 | 186.7 | 135.0 | 216.9 | 211.5 | 154.7 | 191.4 | 244.1 | 190.8 | 169.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | 106.8 | 81.5 | 86.4 | 114.6 | 114.5 | 112.2 | 113.6 | 101.0 | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 137.5 | 135.6 | 108.3 | 96.2 | 84.5 | 141.5 | 159.6 | 80.2 | 72.7 | 52.4 | 104.8 | 396.2 | 11.8 | 50.7 | (108.7) | 56.4 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 35.4 | 39.1 | 21.1 | 24.2 | 22.5 | 35.8 | 37.3 | 22.1 | 19.7 | 23.9 | (3.5) | 109.6 | (2.3) | 12.7 | (28.8) | 15.9 | 16.8 | 4.5 | 5.1 | 7.0 | (13.3) | (39.5) | (54.1) | (165.5) | 4.5 | 28.8 | 35.1 | 23.5 | 9.3 | 39.7 | 14.3 | 24.2 | 14.6 | (149.7) | 42.1 | 27.8 | 23.6 | 52.9 | 38.8 | 20.7 |
| Net Income From Continuing Ops | 102.1 | 96.5 | 87.2 | 72.0 | 62.0 | 105.7 | 122.3 | 58.1 | 53.0 | 28.5 | 108.3 | 286.7 | 14.1 | 38.0 | (80.0) | 40.5 | 35.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 97.1 | 51.9 | 41.8 | 35.7 | - | - | - | |||||||||||||||||||||||
| Net Income | 102.1 | 96.5 | 87.2 | 72.0 | 62.0 | 105.7 | 122.3 | 58.1 | 53.0 | 28.5 | 205.4 | 338.6 | 55.9 | 73.7 | 75.4 | 40.5 | 35.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 102.0 | 96.2 | 87.1 | 71.8 | 61.9 | 105.6 | 122.4 | 58.1 | 53.4 | 28.5 | 205.4 | 338.5 | 56.0 | 74.2 | 75.8 | 40.3 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | (0.2) | (0.0) | (0.4) | (0.0) | 0.0 | 0.1 | (0.2) | (0.5) | (0.4) | 0.2 | (0.2) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 102.0 | 96.2 | 87.1 | 71.8 | 61.9 | 105.6 | 122.4 | 58.1 | 53.4 | 28.5 | 205.4 | 338.5 | 56.0 | 74.2 | 75.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.39 | 0.37 | - | 0.27 | 0.23 | 0.40 | - | 0.22 | 0.20 | 0.11 | - | 1.30 | 0.21 | 0.29 | - | 0.16 | 0.14 | 0.17 | - | 0.13 | (0.30) | (0.32) | - | (1.01) | (0.80) | 0.59 | - | 0.34 | 0.12 | 1.02 | - | 0.29 | 0.11 | 1.19 | - | 0.27 | 0.29 | 0.51 | - | 0.18 |
| EPS Diluted | 0.38 | 0.36 | - | 0.27 | 0.23 | 0.39 | - | 0.22 | 0.20 | 0.11 | - | 1.29 | 0.21 | 0.28 | - | 0.16 | 0.14 | 0.17 | ||||||||||||||||||||||
| Shares Basic | 263.2 | 263.1 | - | 262.7 | 264.8 | 264.9 | - | 263.4 | 262.8 | 262.1 | - | 260.9 | 260.7 | 259.5 | - | 257.6 | 257.1 | 256.5 | ||||||||||||||||||||||
| Shares Diluted | 266.4 | 266.3 | - | 265.3 | 267.4 | 268.7 | - | 266.6 | 265.3 | 264.3 | - | 262.7 | 262.5 | 261.4 | - | 259.2 | 258.7 | 258.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 351.9 | 343.5 | - | - | 291.3 | 330.5 | - | - | - | 272.5 | - | - | - | 254.3 | - | - | - | 275.8 | - | - | - | 118.1 | - | - | 50.3 | 402.2 | 351.3 | 337.6 | 270.7 | 524.1 | 432.4 | 343.6 | 287.9 | 350.7 | 341.4 | 281.1 | 316.7 | 370.6 | 316.4 | 291.7 |
| EBIT | 219.7 | 217.5 | 217.8 | 182.6 | 174.2 | 217.3 | 218.8 | 161.7 | 159.1 | 167.0 | 215.5 | 132.5 | 125.4 | 151.7 | (14.7) | 147.9 | 142.0 | 140.2 | 132.3 | |||||||||||||||||||||
| Selling General & Administrative | 286.8 | 278.4 | 283.6 | 273.7 | 258.4 | 346.7 | 307.0 | 367.3 | 377.1 | 299.2 | 283.3 | 316.7 | 382.9 | 227.9 | 203.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 476.3 | 435.5 | 409.9 | 398.0 | 550.7 | 595.2 | 592.6 | 596.2 | 508.2 | 495.8 | 504.0 | 521.6 | 542.1 | 529.2 |
| Amortization of Intangibles | - | 124.6 | 107.1 | 89.5 | 82.8 | 116.5 | 117.6 | 117.0 | 112.1 | 87.9 | 98.5 | 133.2 | 158.0 | 192.0 | 198.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 18,576.1 | 17,714.5 | 16,694.2 | 15,458.2 | 13,271.9 | 11,904.5 | 13,094.5 | 15,336.2 | 14,971.2 | 14,083.8 | 13,984.9 | 13,701.2 | 14,268.4 | 13,431.2 | 12,923.7 |
| 581.8 |
| Interest Expense | - | 364.4 | 389.2 | 441.3 | 381.5 | 413.7 | 389.4 | 352.8 | 353.0 | 286.0 | 315.2 | 286.3 | 334.4 | 425.6 | 459.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 477.7 | 430.5 | 364.9 | 563.5 | 47.2 | (132.9) | (647.7) | 556.2 | 471.9 | 520.6 | 430.9 | 342.0 | 229.7 | 90.6 | 125.0 |
| Net Income From Continuing Ops | 357.8 | 326.9 | 261.9 | 447.1 | 38.8 | (92.2) | (461.4) | 448.5 | 568.4 | 374.2 | 287.8 | 237.0 | 149.5 | 71.4 | 106.9 |
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | 226.4 | 155.4 | - | - | - | - | - | - | 0.0 | 0.0 | (1.0) | 0.3 |
| Net Income | 357.8 | 326.9 | 261.9 | 673.5 | 194.2 | (92.2) | (461.4) | 448.5 | 568.4 | 374.2 | 288.2 | 237.0 | 149.5 | 70.4 | 107.2 |
| Net Income Attributable To Parent | 357.0 | 326.4 | 262.5 | 674.1 | 194.5 | (90.8) | (461.5) | 448.5 | 567.9 | 373.9 | 287.8 | 235.9 | 149.0 | 69.4 | 103.6 |
| Less: Minority Interest | 0.8 | 0.5 | (0.6) | (0.6) | (0.3) | (1.4) | 0.1 | (0.1) | 0.6 | 0.3 | 0.4 | 1.0 | 0.5 | 1.0 | 3.6 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 357.0 | 326.4 | 262.5 | 674.1 | 194.5 | (90.8) | (461.5) | 448.5 | 567.9 | 373.9 | 287.8 | 235.9 | 149.0 | 69.4 | 103.6 |
| 1.34 |
| 1.22 |
| 0.99 |
| 2.57 |
| 0.75 |
| (0.36) |
| - |
| - |
| - |
| - |
| - |
| 0.96 |
| 0.63 |
| 0.33 |
| 0.49 |
| Shares Basic | 263.2 | 263.9 | 263.0 | 260.6 | 257.3 | 254.7 | 251.8 | 246.9 | 245.8 | 244.5 | 242.3 | 237.6 | 225.9 | 201.9 | 203.2 |
| Shares Diluted | 266.4 | 267.3 | 266.2 | 262.6 | 259.1 | 254.7 | 251.8 | 252.0 | 253.4 | 251.6 | 248.8 | 246.6 | 237.5 | 209.4 | 209.7 |
| 837.7 |
| 791.8 |
| 706.5 |
| 625.0 |
| 415.4 |
| 191.4 |
| (264.9) |
| 891.2 |
| 818.4 |
| 801.6 |
| 746.3 |
| 627.9 |
| 564.6 |
| 514.5 |
| 581.8 |
| 95.0 |
| 101.5 |
| 87.3 |
| 84.6 |
| 84.8 |
| 90.1 |
| 82.5 |
| 66.2 |
| 75.1 |
| 83.3 |
| 96.7 |
| 78.2 |
| 88.3 |
| 104.1 |
| 94.8 |
| 101.7 |
| 88.4 |
| 92.2 |
| 75.2 |
| 79.8 |
| 78.7 |
| 65.5 |
| 75.2 |
| 61.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.5 |
| - |
| - |
| - |
| 138.6 |
| - |
| - |
| 148.0 |
| 147.9 |
| 145.2 |
| 148.8 |
| 147.9 |
| 150.7 |
| 152.5 |
| 156.9 |
| 152.9 |
| 133.8 |
| 130.0 |
| 126.4 |
| 125.3 |
| 126.5 |
| 125.6 |
| 122.4 |
| 28.9 |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 29.1 |
| - |
| - |
| - |
| 30.4 |
| - |
| - |
| - |
| 23.3 |
| - |
| - |
| - |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,979.5 |
| 3,718.5 |
| 3,808.0 |
| 3,418.9 |
| 2,907.0 |
| 2,814.3 |
| 2,764.3 |
| 2,786.1 |
| 2,479.9 |
| 3,829.2 |
| 3,999.3 |
| 3,662.1 |
| 3,821.9 |
| 3,877.2 |
| 3,975.0 |
| 3,377.2 |
| 3,874.7 |
| 3,897.0 |
| 3,822.4 |
| 3,723.6 |
| 3,438.6 |
| 3,430.2 |
| 3,491.3 |
| 3,668.4 |
| 3,417.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.3 |
| 47.2 |
| 39.4 |
| 39.6 |
| (90.9) |
| (120.9) |
| (203.1) |
| (421.8) |
| (197.5) |
| 174.7 |
| 120.5 |
| 106.6 |
| 38.7 |
| 290.4 |
| 189.9 |
| 96.9 |
| 42.3 |
| 142.7 |
| 155.3 |
| 93.2 |
| 93.8 |
| 178.4 |
| 122.2 |
| 65.6 |
| 42.7 |
| 34.3 |
| 32.6 |
| (77.7) |
| (81.4) |
| (149.0) |
| (256.3) |
| (202.0) |
| 145.9 |
| 85.4 |
| 83.1 |
| 29.3 |
| 250.7 |
| 175.6 |
| 72.7 |
| 27.7 |
| 292.4 |
| 113.2 |
| 65.4 |
| 70.2 |
| 125.4 |
| 83.0 |
| 44.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.7 |
| 34.3 |
| 32.6 |
| (77.7) |
| (81.4) |
| (149.0) |
| (256.3) |
| (202.0) |
| 145.9 |
| 85.4 |
| 83.1 |
| 29.3 |
| 250.7 |
| 175.6 |
| 72.7 |
| 27.7 |
| 292.4 |
| 113.2 |
| 65.4 |
| 70.2 |
| 125.4 |
| 83.4 |
| 44.9 |
| 35.7 |
| 42.6 |
| 35.4 |
| 32.6 |
| (77.6) |
| (81.2) |
| (148.6) |
| (256.4) |
| (202.3) |
| 145.8 |
| 85.6 |
| 83.0 |
| 29.4 |
| 250.7 |
| 175.5 |
| 72.6 |
| 27.6 |
| 292.3 |
| 113.1 |
| 65.3 |
| 70.2 |
| 125.3 |
| 83.3 |
| 44.8 |
| 0.1 |
| (1.2) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.4) |
| 0.1 |
| 0.2 |
| 0.1 |
| (0.1) |
| 0.1 |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.3 |
| 35.7 |
| 42.6 |
| 35.4 |
| 32.6 |
| (77.6) |
| (81.2) |
| (148.6) |
| (256.4) |
| (202.3) |
| 145.8 |
| 85.6 |
| 83.0 |
| 29.4 |
| 250.7 |
| 175.5 |
| 72.6 |
| 27.6 |
| 292.3 |
| 113.1 |
| 65.3 |
| 70.2 |
| 125.3 |
| 83.3 |
| 44.8 |
| - |
| 0.13 |
| (0.30) |
| (0.32) |
| - |
| (1.01) |
| (0.80) |
| 0.57 |
| - |
| 0.33 |
| 0.12 |
| 0.99 |
| - |
| 0.29 |
| 0.11 |
| 1.16 |
| - |
| 0.26 |
| 0.28 |
| 0.50 |
| - |
| 0.18 |
| - |
| 255.2 |
| 254.5 |
| 253.7 |
| - |
| 252.9 |
| 252.4 |
| 248.7 |
| - |
| 246.9 |
| 246.2 |
| 246.9 |
| - |
| 246.0 |
| 245.6 |
| 245.1 |
| - |
| 244.3 |
| 245.1 |
| 244.8 |
| - |
| 242.8 |
| - |
| 257.4 |
| 254.5 |
| 253.7 |
| - |
| 252.9 |
| 252.4 |
| 254.1 |
| - |
| 251.1 |
| 250.3 |
| 253.7 |
| - |
| 251.9 |
| 252.5 |
| 252.2 |
| - |
| 251.2 |
| 251.7 |
| 252.6 |
| - |
| 249.1 |
| 74.2 |
| 5.3 |
| (20.5) |
| (93.9) |
| (327.6) |
| (97.7) |
| 254.3 |
| 206.1 |
| 188.8 |
| 122.8 |
| 373.4 |
| 279.9 |
| 186.7 |
| 135.0 |
| 216.9 |
| 211.5 |
| 154.7 |
| 191.4 |
| 244.1 |
| 190.8 |
| 169.3 |