| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 835.3 | 1,104.3 | 821.0 | 972.2 | 732.4 | 1,282.6 | 860.3 | 798.3 | 881.8 | 1,793.6 | 1,078.3 | 1,163.8 | 1,237.1 | 2,226.4 | 1,186.4 | 1,136.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 3,732.8 | 3,629.9 | 3,823.0 | 5,272.8 | 5,927.2 | 6,010.7 | 5,089.8 | 6,466.0 | 8,285.3 | 8,547.1 | 7,965.0 | 9,363.8 | 9,296.0 | 9,039.5 | 8,886.7 | 9,550.5 | 9,473.7 | 9,078.0 | ||
| Cost of Revenue | 2,449.2 | 2,433.8 | 2,709.1 | 3,978.6 | 4,555.1 | 4,662.9 | 3,830.3 | 4,557.3 | 5,977.2 | 6,062.2 | 5,465.1 | 6,445.5 | 6,520.1 | 6,378.4 | 6,235.2 | 6,871.0 | 6,936.1 | |||
| Gross Profit | 1,283.6 | 1,196.1 | 1,113.9 | 1,294.2 | 1,372.1 | 1,347.8 | 1,259.5 | 1,908.7 | 2,308.1 | 2,484.9 | 2,499.9 | 2,918.3 | 2,775.9 | 2,661.1 | 2,651.5 | 2,679.5 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 386.2 | 232.1 | (26.2) | (34.5) | (311.6) | (368.5) | (237.8) | (399.6) | (702.0) | 439.2 | 481.7 | 648.2 | 618.3 | 573.5 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | 1.9 | 11.3 | 5.7 | 1.5 | 0.8 | 0.4 | 0.7 | 0.9 | 0.9 | 0.9 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 78.9 | (34.4) | 5.9 | 6.4 | 11.0 | (14.1) | (55.3) | 37.6 | 41.7 | 153.5 | 124.2 | 222.4 | 215.2 | 214.6 | 224.9 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 1.70 | 0.93 | 0.33 | 0.02 | (1.03) | (1.31) | (0.83) | (5.38) | (6.59) | 0.34 | 3.42 | 3.80 | 3.50 | 3.02 | (2.13) | 2.43 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | 251.5 | 12.2 | 21.7 | (249.9) | (292.0) | (157.8) | (304.4) | (596.4) | 561.5 | 618.4 | 804.8 | 772.7 | 740.0 | 134.9 | 756.2 | ||||
| 1,378.4 |
| 2,253.9 |
| 1,296.6 |
| 1,183.4 |
| 1,276.8 |
| 2,122.1 |
| 1,004.7 |
| 942.0 |
| 1,021.0 |
| 2,194.1 |
| 1,438.5 |
| 1,285.7 |
| 1,547.7 |
| 3,063.0 |
| 1,935.4 |
| 1,501.1 |
| 1,785.8 |
| 2,825.0 |
| 1,988.6 |
| 1,687.6 |
| 2,045.9 |
| 2,402.5 |
| 1,959.2 |
| 1,631.8 |
| Cost of Revenue | 495.0 | 717.5 | 547.6 | 689.1 | 479.6 | 919.2 | 603.1 | 549.5 | 637.3 | 1,374.4 | 796.5 | 857.9 | 949.8 | 1,726.6 | 894.8 | 853.8 | 1,079.9 | 1,875.7 | 978.0 | 862.5 | 946.7 | 1,673.5 | 728.4 | 689.8 | 738.6 | 1,596.8 | 997.4 | 886.6 | 1,076.5 | 2,314.2 | 1,377.2 | 1,031.1 | 1,254.7 | 2,355.7 | 1,299.2 | 1,063.9 | 1,343.4 | 1,904.0 | 1,251.0 | 1,014.1 |
| Gross Profit | 340.3 | 386.8 | 273.4 | 283.1 | 252.8 | 363.4 | 257.2 | 248.8 | 244.5 | 419.2 | 281.8 | 305.9 | 287.3 | 499.8 | 291.6 | 282.2 | 298.5 | 378.2 | 318.6 | 320.9 | 330.1 | 448.6 | 276.3 | 252.2 | 282.4 | 597.3 | 441.1 | 399.1 | 471.2 | 748.8 | 558.2 | 470.0 | 531.1 | 469.3 | 689.4 | 623.7 | 702.5 | 498.5 | 708.2 | 617.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 201.6 | 241.9 | 221.4 | 218.8 | 228.1 | 282.5 | 282.0 | 270.8 | 295.1 | 359.2 | 296.5 | 322.5 | 345.7 | 453.4 | 387.9 | 387.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 143.3 | 135.2 | 41.3 | 66.4 | (10.8) | 79.8 | (33.4) | (22.0) | (50.6) | 55.2 | (14.7) | (16.6) | (58.4) | 46.2 | (96.3) | (107.8) | (153.7) | (166.8) | (102.9) | (58.0) | (40.8) | 18.8 | (63.0) | (85.6) | (108.0) | 75.2 | (45.6) | (446.7) | 17.5 | (232.1) | (517.9) | 1.5 | 46.5 | 206.9 | 87.6 | 43.6 | 101.1 | 210.6 | 98.8 | 58.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.9 | 1.4 | 2.0 | 2.6 | 5.3 | 3.6 | 1.1 | 0.5 | 0.5 | 1.1 | 0.2 | 0.0 | 0.2 | 0.3 | 0.0 | 0.3 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 9.9 | 6.8 | 3.0 | 0.0 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | (2.5) | 2.0 | (1.9) | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | 506.4 | 77.0 | 84.1 | 174.6 | 48.3 | 134.6 | 20.8 | 17.5 | (35.7) | 71.0 | (4.3) | (3.0) | (50.6) | 52.4 | (92.6) | (107.5) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 116.8 | (50.9) | 7.0 | 6.0 | 3.5 | 3.2 | 3.4 | 2.7 | (3.4) | 7.9 | (1.2) | (0.2) | (0.1) | 4.2 | 2.1 | 1.2 | 3.5 | (20.2) | 1.7 | 3.1 | 1.3 | (69.7) | (53.9) | 17.9 | 50.4 | 43.8 | 31.6 | (40.1) | 2.3 | 25.9 | (24.0) | 27.4 | 12.4 | 104.0 | 14.3 | 7.0 | 28.2 | 36.8 | 33.2 | 16.8 |
| Net Income From Continuing Ops | 389.6 | 127.9 | 77.1 | 168.6 | 44.8 | 131.4 | 17.4 | 14.8 | (32.3) | 63.1 | (3.1) | (2.8) | (50.5) | 48.2 | (94.7) | (108.7) | (157.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 389.6 | 127.9 | 77.1 | 168.6 | 44.8 | 131.4 | 17.4 | 14.8 | (32.3) | 63.1 | (3.1) | (2.8) | (50.5) | 48.2 | (94.7) | (108.7) | (157.9) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 389.6 | 127.9 | 77.1 | 168.6 | 44.8 | 131.4 | 17.4 | 14.8 | (32.3) | 63.1 | (3.1) | (2.8) | (50.5) | 48.2 | (94.7) | (108.7) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 389.6 | 127.9 | 77.1 | 168.6 | 44.8 | 131.4 | 17.4 | 14.8 | (32.3) | 63.1 | (3.1) | (2.8) | (50.5) | 48.2 | (94.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.87 | - | 0.17 | 0.38 | 0.10 | - | 0.04 | 0.04 | (0.11) | - | (0.01) | (0.01) | (0.17) | - | (0.31) | (0.36) | (0.52) | - | (0.35) | (0.21) | (1.01) | - | (0.29) | (1.71) | (2.57) | - | (1.02) | (4.15) | 0.07 | - | (4.78) | (0.24) | 0.28 | - | 0.59 | 0.22 | 0.58 | - | 0.49 | 0.27 |
| EPS Diluted | 0.66 | - | 0.13 | 0.31 | 0.09 | - | 0.04 | 0.04 | (0.11) | - | (0.01) | (0.01) | (0.17) | - | (0.31) | (0.36) | (0.52) | - | ||||||||||||||||||||||
| Shares Basic | 448.4 | - | 447.7 | 447.4 | 447.1 | - | 437.4 | 386.4 | 305.9 | - | 305.3 | 304.8 | 304.5 | - | 304.2 | 304.2 | 303.6 | - | ||||||||||||||||||||||
| Shares Diluted | 592.3 | - | 591.7 | 546.5 | 497.9 | - | 437.9 | 387.2 | 305.9 | - | 305.3 | 304.8 | 304.5 | - | 304.2 | 304.2 | 303.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 101.1 | (22.0) | (424.1) | 40.6 | (207.0) | (492.9) | 28.5 | 75.0 | 216.9 | 124.3 | 81.3 | 139.0 | 223.3 | 141.1 | 99.3 |
| EBIT | 143.3 | 135.2 | 41.3 | 66.4 | (10.8) | 79.8 | (33.4) | (22.0) | (50.6) | 55.2 | (14.7) | (16.6) | (58.4) | 46.2 | (96.3) | (107.8) | (153.7) | (166.8) | (102.9) | |||||||||||||||||||||
| 8,805.9 |
| 7,094.0 |
| 6,643.3 |
| 6,535.8 |
| 5,280.3 |
| 2,537.6 |
| 2,434.7 |
| 2,270.1 |
| 1,813.7 |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 883.7 | 910.2 | 1,130.4 | 1,323.9 | 1,681.0 | 1,709.6 | 1,514.2 | 1,922.7 | 1,994.2 | 2,031.9 | 1,861.9 | 2,108.9 | 2,001.0 | 1,892.4 | 1,835.9 | 1,842.1 | 1,698.8 | 1,633.3 | 1,445.4 | 1,182.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 19.4 | 38.4 | 56.2 | 61.7 | 76.5 | 80.0 | 95.2 | 105.6 | 122.3 | 136.7 | 156.6 | 154.4 | 166.5 | 176.5 | 186.3 | 174.7 | 162.6 | 145.0 | 130.3 |
| Amortization of Intangibles | - | 0.1 | 0.5 | 0.9 | 1.4 | 3.6 | 4.0 | 5.4 | 10.1 | 13.4 | 15.0 | 13.4 | 12.0 | 14.0 | 14.3 | 17.8 | 12.7 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (41.6) |
| 569.9 |
| 662.6 |
| 637.0 |
| 675.1 |
| 501.4 |
| 1.8 |
| 2.2 |
| 11.6 |
| 13.8 |
| Interest Expense | - | - | - | - | - | 26.9 | 32.1 | 27.2 | 56.8 | 56.8 | 53.8 | 23.4 | 10.7 | 5.6 | 4.2 | 20.7 | 37.0 | 45.4 | 50.4 | 61.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 19.7 | 12.0 | 0.0 | (1.9) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 842.1 | 384.0 | 137.2 | 13.1 | (302.1) | (395.4) | (269.9) | (426.8) | (753.1) | 383.9 | 428.7 | 625.2 | 608.3 | 568.8 | (44.9) | 549.1 | 621.4 | 588.5 | 634.0 | 441.1 |
| 210.6 |
| 214.6 |
| 212.8 |
| 235.7 |
| 152.8 |
| Net Income From Continuing Ops | 763.2 | 418.4 | 131.3 | 6.7 | (313.1) | (381.3) | (214.6) | (464.4) | (794.8) | 230.4 | 304.5 | 402.8 | 393.1 | 354.2 | (269.8) | 338.5 | 406.8 | 375.7 | 398.3 | 288.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 763.2 | 418.4 | 131.3 | 6.7 | (313.1) | (381.3) | (215.3) | (470.9) | (673.0) | 34.7 | 353.2 | 402.8 | 393.1 | 354.2 | (269.8) | 338.5 | 406.8 | 375.7 | 398.3 | 288.3 |
| Net Income Attributable To Parent | 763.2 | 418.4 | 131.3 | 6.7 | (313.1) | (381.3) | (215.3) | (470.9) | (673.0) | 34.7 | 353.2 | 402.8 | 393.1 | 354.2 | (269.7) | 339.9 | 408.0 | 377.3 | 398.3 | 288.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.1) | (1.4) | (1.2) | (1.6) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 763.2 | 418.4 | 131.3 | 6.7 | (313.1) | (381.3) | (215.3) | (470.9) | (673.0) | 34.7 | 353.2 | 402.8 | 393.1 | 354.2 | (269.7) | 339.9 | 408.0 | 377.3 | 398.3 | 288.3 |
| 2.69 |
| 2.29 |
| 2.44 |
| 1.82 |
| EPS Diluted | 1.29 | 0.77 | 0.33 | 0.02 | (1.03) | (1.31) | (0.83) | (5.38) | (6.59) | 0.34 | 3.40 | 3.78 | 3.47 | 2.99 | (2.13) | 2.41 | 2.65 | 2.25 | 2.38 | 1.75 |
| Shares Basic | 448.4 | 447.6 | 394.1 | 305.1 | 304.2 | 290.4 | 260.0 | 87.5 | 102.1 | 101.4 | 103.4 | 106.0 | 112.2 | 117.2 | 126.4 | 139.9 | 151.6 | 164.5 | 163.2 | 158.2 |
| Shares Diluted | 592.3 | 549.1 | 394.7 | 305.2 | 304.2 | 290.4 | 260.0 | 87.5 | 102.1 | 101.5 | 103.8 | 106.7 | 113.2 | 118.4 | 126.4 | 141.0 | 154.0 | 167.9 | 167.7 | 164.8 |
| 837.3 |
| 799.6 |
| 820.1 |
| 631.7 |
| EBIT | 386.2 | 232.1 | (26.2) | (34.5) | (311.6) | (368.5) | (237.8) | (399.6) | (702.0) | 439.2 | 481.7 | 648.2 | 618.3 | 573.5 | (41.6) | 569.9 | 662.6 | 637.0 | 675.1 | 501.4 |
| 452.2 |
| 538.9 |
| 421.5 |
| 378.9 |
| 370.3 |
| 419.1 |
| 360.4 |
| 348.2 |
| 386.5 |
| 511.7 |
| 475.4 |
| 481.9 |
| 453.7 |
| 633.0 |
| 463.6 |
| 441.5 |
| 456.1 |
| 360.9 |
| 565.1 |
| 542.4 |
| 563.5 |
| 255.6 |
| 567.1 |
| 518.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.9 |
| 23.6 |
| 22.6 |
| 23.1 |
| 25.1 |
| 25.0 |
| 27.0 |
| 28.5 |
| 10.0 |
| 36.7 |
| 37.7 |
| 37.9 |
| 12.7 |
| 42.3 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.6 |
| 24.7 |
| 6.6 |
| 10.0 |
| 7.9 |
| 7.6 |
| (3.4) |
| 8.0 |
| 9.6 |
| 13.0 |
| 14.1 |
| 14.1 |
| 14.4 |
| 14.2 |
| 14.2 |
| 14.1 |
| 14.4 |
| 14.1 |
| 14.1 |
| 14.8 |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (154.4) |
| (167.7) |
| (103.7) |
| (58.5) |
| (65.5) |
| 10.6 |
| (72.7) |
| (93.1) |
| (114.7) |
| 68.7 |
| (51.6) |
| (453.7) |
| 9.8 |
| (242.6) |
| (530.9) |
| (12.4) |
| 32.8 |
| 193.8 |
| 73.7 |
| 29.2 |
| 87.2 |
| 196.8 |
| 84.0 |
| 44.7 |
| (147.5) |
| (105.4) |
| (61.6) |
| (66.8) |
| 80.3 |
| (18.8) |
| (111.0) |
| (165.1) |
| 24.9 |
| (83.2) |
| (413.6) |
| 7.5 |
| (268.5) |
| (506.9) |
| (39.8) |
| 20.4 |
| 89.8 |
| 59.4 |
| 22.2 |
| 59.0 |
| 160.0 |
| 50.8 |
| 27.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (147.5) |
| (105.4) |
| (61.6) |
| (66.8) |
| 80.5 |
| (18.8) |
| (111.3) |
| (165.7) |
| 21.0 |
| (83.4) |
| (415.3) |
| 6.8 |
| (187.7) |
| (488.6) |
| (24.9) |
| 28.2 |
| (105.9) |
| 59.4 |
| 22.2 |
| 59.0 |
| 208.7 |
| 50.8 |
| 27.9 |
| (157.9) |
| (147.5) |
| (105.4) |
| (61.6) |
| (66.8) |
| 80.5 |
| (18.8) |
| (111.3) |
| (165.7) |
| 21.0 |
| (83.4) |
| (415.3) |
| 6.8 |
| (187.7) |
| (488.6) |
| (24.9) |
| 28.2 |
| (105.9) |
| 59.4 |
| 22.2 |
| 59.0 |
| 208.7 |
| 50.8 |
| 27.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (108.7) |
| (157.9) |
| (147.5) |
| (105.4) |
| (61.6) |
| (66.8) |
| 80.5 |
| (18.8) |
| (111.3) |
| (165.7) |
| 21.0 |
| (83.4) |
| (415.3) |
| 6.8 |
| (187.7) |
| (488.6) |
| (24.9) |
| 28.2 |
| (105.9) |
| 59.4 |
| 22.2 |
| 59.0 |
| 208.7 |
| 50.8 |
| 27.9 |
| (0.35) |
| (0.21) |
| (1.01) |
| - |
| (0.29) |
| (1.71) |
| (2.57) |
| - |
| (1.02) |
| (4.15) |
| 0.07 |
| - |
| (4.78) |
| (0.24) |
| 0.28 |
| - |
| 0.59 |
| 0.22 |
| 0.58 |
| - |
| 0.49 |
| 0.27 |
| 303.6 |
| 290.4 |
| 66.0 |
| - |
| 65.2 |
| 65.0 |
| 64.5 |
| - |
| 82.1 |
| 100.0 |
| 102.4 |
| - |
| 102.2 |
| 102.1 |
| 101.8 |
| - |
| 101.5 |
| 101.4 |
| 101.3 |
| - |
| 103.7 |
| 104.0 |
| 303.6 |
| 290.4 |
| 66.0 |
| - |
| 65.2 |
| 65.0 |
| 64.5 |
| - |
| 82.1 |
| 100.0 |
| 102.5 |
| - |
| 102.2 |
| 102.1 |
| 102.0 |
| - |
| 101.5 |
| 101.5 |
| 101.4 |
| - |
| 104.0 |
| 104.3 |
| (58.0) |
| (40.8) |
| 18.8 |
| (63.0) |
| (85.6) |
| (108.0) |
| 75.2 |
| (45.6) |
| (446.7) |
| 17.5 |
| (232.1) |
| (517.9) |
| 1.5 |
| 46.5 |
| 206.9 |
| 87.6 |
| 43.6 |
| 101.1 |
| 210.6 |
| 98.8 |
| 58.3 |