| (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 | 3,663.0 | 4,175.0 | 3,368.0 | 3,978.0 | 3,982.0 | 4,260.0 | 4,094.0 | 4,227.0 | 3,734.0 | 3,820.0 | 3,963.0 | 3,939.0 | 3,752.0 | 3,711.0 | 3,612.0 | 3,299.0 | ||||||||||||||||||||||||
| (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 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 15,184.0 | 15,503.0 | 16,315.0 | 15,474.0 | 13,744.0 | 14,156.0 | 15,788.0 | 15,454.5 | 18,851.0 | 14,806.5 | 19,036.5 | 18,114.0 | 21,531.6 | 27,351.6 | 27,577.1 | 23,381.4 | 20,849.3 | 21,990.3 | ||
| Cost of Revenue | 15,431.0 | 15,623.0 | 15,741.0 | 14,997.0 | 13,389.0 | 13,702.0 | 15,378.0 | 15,660.5 | 18,281.6 | 14,528.8 | 18,246.2 | 17,019.4 | 20,132.5 | 25,986.4 | 26,692.1 | 22,232.5 | 20,144.1 | |||
| Gross Profit | (247.0) | (120.0) | 574.0 | 477.0 | 355.0 | 454.0 | 410.0 | (206.1) | 569.4 | 277.7 | 790.3 | 1,094.7 | 1,399.0 | 1,365.2 | 885.0 | 1,148.9 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | (377.0) | (378.0) | 463.0 | 147.0 | 209.0 | (273.0) | (232.0) | (828.3) | 510.0 | 213.2 | - | - | - | - | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 105.0 | 109.0 | 196.0 | 228.0 | 94.0 | 17.0 | 26.0 | 53.8 | 36.6 | 27.4 | 17.0 | 16.7 | 18.3 | 14.4 | 27.8 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 7.0 | (39.0) | 634.0 | 236.0 | 171.0 | 20.0 | 23.0 | 482.0 | 173.3 | 16.4 | 219.2 | 245.9 | 352.8 | 354.6 | 162.4 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 2.40 | (0.31) | 12.48 | 0.55 | 0.75 | - | (3.10) | (10.87) | 1.24 | 1.10 | 2.02 | 2.85 | 3.24 | 4.11 | 2.73 | 3.44 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | (310.0) | 536.0 | 221.0 | 282.0 | (199.0) | (127.0) | (673.7) | 707.6 | 419.3 | - | - | - | - | 979.8 | 1,242.7 | ||||
| 3,122.0 |
| 3,622.0 |
| 3,503.0 |
| 3,684.0 |
| 3,347.0 |
| 4,898.4 |
| 3,456.9 |
| 3,734.9 |
| 3,697.7 |
| 2,545.9 |
| 4,628.6 |
| 4,146.4 |
| 4,133.6 |
| 5,301.2 |
| 3,842.2 |
| 4,883.8 |
| 4,823.8 |
| 312.9 |
| 4,941.6 |
| 4,716.1 |
| 4,835.9 |
| 4,989.7 |
| 4,766.9 |
| 4,856.1 |
| Cost of Revenue | 3,650.0 | 4,042.0 | 3,817.0 | 3,922.0 | 3,842.0 | 4,051.0 | 4,006.0 | 4,049.0 | 3,635.0 | 3,754.0 | 3,712.0 | 3,741.0 | 3,790.0 | 3,579.0 | 3,627.0 | 3,184.0 | 2,999.0 | 3,462.0 | 3,390.0 | 3,596.0 | 3,254.0 | 4,763.7 | 3,324.4 | 3,656.0 | 3,633.8 | 2,474.7 | 4,537.3 | 4,577.6 | 4,070.9 | 5,187.1 | 3,655.0 | 4,673.6 | 4,766.0 | 438.7 | 4,720.1 | 4,684.1 | 4,685.9 | 4,740.6 | 4,729.6 | 4,607.9 |
| Gross Profit | 13.0 | 133.0 | (449.0) | 56.0 | 140.0 | 209.0 | 88.0 | 178.0 | 99.0 | 66.0 | 251.0 | 198.0 | (38.0) | 132.0 | (15.0) | 115.0 | 123.0 | 160.0 | 113.0 | 88.0 | 93.0 | 134.7 | 132.6 | 78.9 | 63.8 | 71.1 | 91.3 | (431.2) | 62.8 | 114.2 | 187.3 | 210.2 | 57.8 | (125.8) | 221.6 | 32.0 | 150.0 | 249.0 | 37.2 | 248.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 61.0 | 65.0 | 43.0 | 52.0 | 36.0 | 57.0 | 37.0 | 50.0 | 59.0 | 54.0 | 56.0 | 60.0 | 62.0 | 91.0 | 30.0 | 45.0 | 71.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 16.0 | - | - | - | 18.0 | - | - | - | 18.0 | - | - | - | 18.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 92.0 | 53.0 | (496.0) | (26.0) | 91.0 | 186.0 | 49.0 | 176.0 | 52.0 | (24.0) | 218.0 | 94.0 | (141.0) | 18.0 | (11.0) | 106.0 | 96.0 | (266.0) | 101.0 | (76.0) | (32.0) | (304.5) | 66.1 | 33.3 | (26.9) | - | 57.8 | - | - | - | 173.1 | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 25.0 | 30.0 | 24.0 | 26.0 | 29.0 | 47.0 | 48.0 | 49.0 | 52.0 | 62.0 | 56.0 | 53.0 | 57.0 | 47.0 | 28.0 | 12.0 | 7.0 | 4.0 | 4.0 | 5.0 | 4.0 | 5.0 | 3.8 | 5.3 | 11.9 | 12.0 | 14.1 | 14.8 | 12.9 | 11.5 | 9.5 | 8.0 | 7.5 | 6.8 | 6.7 | 7.9 | 6.0 | 4.7 | 4.6 | 4.5 |
| Interest Expense | 10.0 | 10.0 | 11.0 | 9.0 | 12.0 | 11.0 | 11.0 | 11.0 | 13.0 | 14.0 | 14.0 | 16.0 | 16.0 | 16.0 | 14.0 | 13.0 | 16.0 | 14.0 | ||||||||||||||||||||||
| Income From Equity Investments | 51.0 | (2,208.0) | (401.0) | 3,212.0 | (393.0) | 2,105.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 107.0 | 283.0 | (483.0) | (9.0) | 108.0 | 2,327.0 | 86.0 | 214.0 | 91.0 | 24.0 | 260.0 | 131.0 | (100.0) | 49.0 | 3.0 | 105.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (7.0) | (574.0) | (177.0) | 765.0 | (53.0) | 461.0 | 61.0 | 61.0 | 51.0 | 64.0 | 79.0 | 63.0 | 30.0 | 81.0 | 27.0 | 32.0 | 31.0 | (14.0) | 29.0 | 2.0 | 3.0 | 25.4 | 28.5 | 31.4 | (62.3) | 47.2 | 495.3 | (75.8) | 15.3 | 89.1 | 28.7 | 52.5 | 3.0 | (34.9) | 52.5 | (17.3) | 16.1 | 107.7 | (20.1) | 61.3 |
| Net Income From Continuing Ops | 165.0 | (1,561.0) | (707.0) | 2,438.0 | (232.0) | 1,927.0 | 25.0 | 153.0 | 40.0 | (40.0) | 181.0 | 68.0 | (130.0) | (32.0) | (24.0) | 73.0 | 56.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income | 165.0 | (1,561.0) | (707.0) | 2,438.0 | (232.0) | 1,866.0 | 25.0 | 153.0 | 40.0 | (40.0) | 181.0 | 68.0 | (130.0) | (32.0) | (24.0) | 73.0 | 56.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 160.0 | (1,573.0) | (697.0) | 2,460.0 | (241.0) | 1,863.0 | 54.0 | 169.0 | 59.0 | (21.0) | 206.0 | 61.0 | (107.0) | 9.0 | 22.0 | 66.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 5.0 | 12.0 | (10.0) | (22.0) | 9.0 | 3.0 | (29.0) | (16.0) | (19.0) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | 0.0 | 10.0 | 10.0 | 9.0 | - | 9.0 | 10.0 | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 160.0 | (1,573.0) | (697.0) | 2,460.0 | (241.0) | 1,863.0 | 54.0 | 169.0 | 59.0 | (20.0) | 169.0 | 51.0 | (117.0) | 0.0 | 12.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.10 | - | (4.30) | 14.93 | (1.42) | - | 0.32 | 0.99 | 0.35 | - | 1.18 | 0.36 | (0.82) | - | 0.08 | 0.40 | - | - | - | - | (0.62) | - | 0.14 | (0.18) | (1.90) | - | (5.30) | (2.95) | (0.49) | - | 0.55 | 0.82 | (0.13) | - | 0.68 | (0.17) | 0.43 | - | 0.03 | 0.73 |
| EPS Diluted | 1.08 | - | (4.30) | 14.81 | (1.42) | - | 0.31 | 0.97 | 0.34 | - | 1.15 | 0.35 | (0.82) | - | 0.08 | 0.38 | - | - | ||||||||||||||||||||||
| Shares Basic | 146.0 | - | 162.0 | 165.0 | 169.0 | - | 171.0 | 171.0 | 171.0 | - | 144.0 | 143.0 | 142.0 | - | 142.0 | 142.0 | 142.0 | - | ||||||||||||||||||||||
| Shares Diluted | 148.0 | - | 162.0 | 166.0 | 169.0 | - | 174.0 | 174.0 | 173.0 | - | 147.0 | 172.0 | 142.0 | - | 145.0 | 172.0 | 144.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 108.0 | - | - | - | 109.0 | - | - | - | 70.0 | - | - | - | (123.0) | - | - | - | 111.0 | - | - | - | (8.0) | - | - | - | (0.4) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 92.0 | 53.0 | (496.0) | (26.0) | 91.0 | 186.0 | 49.0 | 176.0 | 52.0 | (24.0) | 218.0 | 94.0 | (141.0) | 18.0 | (11.0) | 106.0 | 96.0 | (266.0) | 101.0 | |||||||||||||||||||||
| 22,325.9 |
| 16,691.0 |
| 20,689.2 |
| 21,081.9 |
| 15,869.2 |
| 705.3 |
| 1,301.1 |
| 1,244.0 |
| 821.8 |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 221.0 | 196.0 | 203.0 | 232.0 | 237.0 | 226.0 | 215.0 | 139.8 | 121.2 | 183.7 | 191.1 | 168.3 | 182.7 | 175.1 | 151.0 | 163.5 | 156.3 | 178.5 | - | - |
| Depreciation & Amortization | - | 68.0 | 73.0 | 74.0 | 73.0 | 74.0 | 105.0 | 154.6 | 197.6 | 206.1 | 211.1 | 188.7 | 191.7 | 206.3 | 210.4 | 199.4 | 189.4 | 180.8 | 161.6 | 144.9 |
| Amortization of Intangibles | - | - | - | - | - | 1.2 | 3.1 | 15.9 | 19.1 | 19.2 | 14.8 | 1.0 | 0.9 | 0.8 | 1.9 | 2.6 | 1.2 | 1.2 | 1.7 | 1.9 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 769.4 |
| 1,043.3 |
| 620.7 |
| 1,251.2 |
| - |
| - |
| 32.0 |
| 21.2 |
| 24.2 |
| 66.6 |
| 64.5 |
| Interest Expense | 40.0 | 42.0 | 46.0 | 60.0 | 59.0 | 90.0 | 72.0 | 64.9 | 77.1 | 67.5 | 69.7 | 44.8 | 29.7 | 26.9 | 28.2 | 15.6 | 10.6 | 10.1 | 18.4 | 32.7 |
| Income From Equity Investments | 654.0 | 210.0 | 2,105.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | 11.8 | (19.2) | (12.3) | 3.7 | 12.0 | 16.1 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 117.0 | 13.5 | 1.6 | 1.7 | 17.8 | - |
| Pre-Tax Income | (102.0) | (101.0) | 2,718.0 | 315.0 | 244.0 | (346.0) | (278.0) | (839.5) | 385.7 | 53.8 | 546.6 | 726.6 | 1,204.9 | 1,177.6 | 733.5 | 1,001.8 | 559.6 | 1,136.8 | - | - |
| 303.7 |
| 118.5 |
| 403.9 |
| 392.8 |
| 113.4 |
| Net Income From Continuing Ops | 335.0 | (62.0) | 2,145.0 | 79.0 | 73.0 | (366.0) | (301.0) | (1,321.4) | 212.4 | 37.5 | 327.4 | 480.7 | 852.1 | 823.0 | 571.1 | 698.1 | 441.1 | 732.9 | 748.9 | 546.5 |
| Net Income From Discontinued Ops | - | - | - | 0.0 | 0.0 | (35.0) | (66.0) | (231.7) | 20.4 | 189.3 | - | (5.7) | (204.6) | - | - | - | - | - | - | - |
| Net Income | 335.0 | (62.0) | 2,084.0 | 79.0 | 73.0 | (401.0) | (367.0) | (1,553.1) | 232.9 | 226.8 | 327.4 | 475.0 | 647.5 | 823.0 | 571.1 | 698.1 | 441.1 | 732.9 | 748.9 | 546.5 |
| Net Income Attributable To Parent | 350.0 | (51.0) | 2,145.0 | 139.0 | 145.0 | (440.0) | (435.0) | (1,522.2) | 173.5 | 153.7 | 281.4 | 412.5 | 510.9 | 667.7 | 456.3 | 593.7 | 357.5 | 684.9 | 716.1 | 528.0 |
| Less: Minority Interest | (15.0) | (11.0) | (61.0) | (60.0) | (72.0) | 39.0 | 68.0 | 39.0 | (59.4) | 73.1 | 46.0 | 62.5 | 136.6 | 155.3 | 114.7 | 104.4 | 83.6 | 48.0 | 32.8 | 18.6 |
| Less: Preferred Dividends | - | - | - | 29.0 | 39.0 | 19.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 350.0 | (51.0) | 2,145.0 | 83.0 | 106.0 | (464.0) | (435.0) | (1,522.2) | 173.5 | 191.4 | 281.4 | 412.5 | 510.9 | 667.7 | 456.3 | 593.7 | 357.5 | 684.9 | 716.1 | 528.0 |
| 2.01 |
| 3.79 |
| 3.99 |
| 2.99 |
| EPS Diluted | 2.36 | (0.31) | 12.30 | 0.54 | 0.73 | - | (3.10) | (10.87) | 1.23 | 1.09 | 2.00 | 2.81 | 3.20 | 4.06 | 2.71 | 3.40 | 1.98 | 3.75 | 3.89 | 2.88 |
| Shares Basic | 146.0 | 164.0 | 172.0 | 150.0 | 142.0 | 141.0 | 141.0 | 140.1 | 140.4 | 139.8 | 139.2 | 144.8 | 157.5 | 162.6 | 167.1 | 172.5 | 178.0 | 179.1 | 177.7 | - |
| Shares Diluted | 148.0 | 164.0 | 174.0 | 153.0 | 145.0 | 141.0 | 141.0 | 140.1 | 141.3 | 140.9 | 140.9 | 146.7 | 159.6 | 164.4 | 168.5 | 174.6 | 181.0 | 180.9 | 182.6 | 181.0 |
| 810.1 |
| 1,432.0 |
| - |
| - |
| EBIT | (377.0) | (378.0) | 463.0 | 147.0 | 209.0 | (273.0) | (232.0) | (828.3) | 510.0 | 213.2 | - | - | - | - | 769.4 | 1,043.3 | 620.7 | 1,251.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.0 |
| 44.0 |
| 33.0 |
| 67.0 |
| 102.1 |
| 36.7 |
| 42.6 |
| 33.6 |
| 20.1 |
| 11.2 |
| 49.9 |
| 58.6 |
| (14.9) |
| 61.1 |
| 17.8 |
| 57.3 |
| 45.4 |
| 46.0 |
| 47.3 |
| 45.0 |
| 56.2 |
| 27.1 |
| 52.6 |
| 15.0 |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| 26.5 |
| - |
| - |
| - |
| 45.3 |
| - |
| - |
| - |
| 51.9 |
| - |
| - |
| - |
| 50.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.0 |
| 17.0 |
| 22.0 |
| 24.1 |
| 15.7 |
| 15.7 |
| 16.6 |
| 8.4 |
| 19.0 |
| 18.9 |
| 18.6 |
| 19.0 |
| 24.2 |
| 16.8 |
| 17.1 |
| 16.5 |
| 17.0 |
| 16.5 |
| 17.6 |
| 18.9 |
| 17.4 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.0 |
| (276.0) |
| 68.0 |
| (88.0) |
| (50.0) |
| (323.5) |
| 54.2 |
| 22.9 |
| (31.5) |
| (39.8) |
| (258.8) |
| (511.9) |
| (29.0) |
| 99.7 |
| 111.5 |
| 183.6 |
| (9.1) |
| (181.1) |
| 165.4 |
| (23.9) |
| 93.4 |
| 178.6 |
| (2.7) |
| 181.4 |
| (262.0) |
| 39.0 |
| (90.0) |
| (53.0) |
| (348.9) |
| 25.7 |
| (8.5) |
| 30.7 |
| (87.0) |
| (754.1) |
| (436.1) |
| (44.2) |
| 10.5 |
| 82.8 |
| 131.2 |
| (12.1) |
| (146.2) |
| 112.9 |
| (6.6) |
| 77.4 |
| 71.0 |
| 17.4 |
| 120.1 |
| (1.0) |
| (1.0) |
| (32.0) |
| (1.0) |
| 233.0 |
| (2.1) |
| (9.8) |
| (287.2) |
| (237.7) |
| 23.5 |
| (16.6) |
| (0.8) |
| - |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (263.0) |
| 38.0 |
| (122.0) |
| (54.0) |
| (115.9) |
| 23.6 |
| (18.3) |
| (256.5) |
| (324.7) |
| (730.7) |
| (452.7) |
| (45.0) |
| 17.7 |
| 96.0 |
| 131.2 |
| (12.1) |
| 43.2 |
| 112.9 |
| (6.6) |
| 77.4 |
| 71.0 |
| 17.4 |
| 120.1 |
| 48.0 |
| (279.0) |
| 41.0 |
| (115.0) |
| (87.0) |
| (163.4) |
| 19.3 |
| (25.0) |
| (266.0) |
| (296.1) |
| (743.1) |
| (414.0) |
| (68.9) |
| (1.1) |
| 77.3 |
| 114.8 |
| (17.6) |
| 22.6 |
| 94.5 |
| (24.0) |
| 60.6 |
| 70.5 |
| 4.8 |
| 101.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.9 |
| (10.3) |
| (38.7) |
| 15.1 |
| (67.1) |
| (14.2) |
| 16.3 |
| 5.5 |
| 20.5 |
| 18.4 |
| 17.4 |
| 16.7 |
| 0.5 |
| 12.6 |
| 18.2 |
| - |
| 10.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| 38.0 |
| (288.0) |
| 31.0 |
| (120.0) |
| (87.0) |
| (163.4) |
| 19.3 |
| (25.0) |
| (266.0) |
| (165.8) |
| (743.1) |
| (554.8) |
| (58.4) |
| (1.1) |
| 77.3 |
| 114.8 |
| (17.6) |
| 60.3 |
| 94.5 |
| (24.0) |
| 60.6 |
| 70.5 |
| 4.8 |
| 101.8 |
| - |
| - |
| (0.62) |
| - |
| 0.14 |
| (0.18) |
| (1.90) |
| - |
| (5.30) |
| (2.95) |
| (0.49) |
| - |
| 0.55 |
| 0.81 |
| (0.13) |
| - |
| 0.67 |
| (0.17) |
| 0.43 |
| - |
| 0.03 |
| 0.72 |
| 141.0 |
| 141.0 |
| 141.0 |
| - |
| 140.6 |
| 140.5 |
| 140.3 |
| - |
| 140.2 |
| 140.1 |
| 139.8 |
| - |
| 140.7 |
| 140.7 |
| 140.1 |
| - |
| 139.9 |
| 139.8 |
| 139.4 |
| - |
| 139.3 |
| 139.2 |
| 143.0 |
| 141.0 |
| 141.0 |
| - |
| 141.2 |
| 140.5 |
| 140.3 |
| - |
| 140.2 |
| 140.1 |
| 139.8 |
| - |
| 141.5 |
| 141.3 |
| 140.1 |
| - |
| 140.8 |
| 139.8 |
| 141.0 |
| - |
| 140.9 |
| 140.8 |
| (76.0) |
| (32.0) |
| (304.5) |
| 66.1 |
| 33.3 |
| (26.9) |
| - |
| 57.8 |
| - |
| - |
| - |
| 173.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |