| (in millions of USD, except per-share data) | 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 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 2,398.1 | 198.9 | 203.6 | 1,111.0 | 2,277.1 | 179.1 | 193.8 | 1,062.6 | 2,184.8 | 179.1 | 183.8 | 1,032.1 | 2,093.6 | 166.4 | 180.0 | - | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 3,911.5 | 3,761.0 | 3,610.3 | 3,472.2 | 3,463.3 | 3,414.0 | 2,639.7 | 3,094.9 | 3,159.9 | 3,036.3 | 3,038.2 | 3,078.7 | 3,024.3 | 2,905.9 | 2,893.8 | 2,945.0 | 3,014.8 | 4,083.6 | |
| Cost of Revenue | 2,178.8 | 2,086.1 | 1,991.6 | 1,923.5 | 1,881.3 | 1,842.1 | 1,712.3 | 1,756.9 | 1,739.7 | 1,644.4 | 1,685.6 | 1,630.5 | 1,572.4 | 1,530.5 | 1,701.7 | 1,776.8 | 1,820.4 | ||
| Gross Profit | 1,732.7 | 1,674.9 | 1,618.8 | 1,548.7 | 1,582.0 | 1,571.9 | 927.4 | 1,338.0 | 1,420.2 | 1,391.9 | 1,352.6 | 1,448.2 | 1,451.9 | 1,375.5 | 1,192.1 | 1,168.2 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | 763.2 | 696.7 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | 14.3 | 16.5 | 6.9 | 3.8 | - | 92.9 | 98.1 | 98.8 | 99.8 | 133.7 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 106.4 | 172.0 | 164.4 | 149.4 | 98.4 | 149.4 | (9.5) | 99.9 | 41.8 | 208.4 | 185.9 | 256.1 | 267.0 | 236.9 | 230.1 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 5.83 | 4.45 | 4.18 | 3.58 | 3.27 | 3.11 | (0.04) | 2.05 | 2.93 | 1.92 | 1.50 | 1.72 | 1.73 | 1.59 | 0.89 | 1.31 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | 878.8 | 789.1 | 669.9 | 738.0 | |||
| 2,061.8 |
| 158.8 |
| - |
| 2,328.2 |
| 308.2 |
| 176.6 |
| 601.0 |
| 1,809.4 |
| 519.2 |
| 160.8 |
| 150.4 |
| 2,332.4 |
| 468.4 |
| 148.9 |
| 145.2 |
| 2,392.8 |
| 488.4 |
| 140.9 |
| 137.8 |
| 2,327.9 |
| 451.9 |
| 131.3 |
| 125.2 |
| 2,297.5 |
| Cost of Revenue | 1,032.0 | 339.9 | 274.0 | 532.9 | 969.4 | 314.2 | 269.6 | 506.4 | 926.0 | 299.8 | 259.4 | 480.8 | 883.7 | 298.3 | 260.7 | - | 831.5 | 289.3 | - | 901.7 | 380.3 | 245.1 | 315.0 | 767.2 | 462.5 | 253.2 | 229.4 | 863.5 | 421.0 | 250.8 | 221.6 | 855.4 | 416.6 | 240.0 | 227.7 | 818.8 | 388.8 | 225.7 | 211.1 | 853.1 |
| Gross Profit | 1,366.2 | (141.1) | (70.5) | 578.1 | 1,307.7 | (135.1) | (75.8) | 556.3 | 1,258.8 | (120.7) | (75.6) | 551.4 | 1,210.0 | (131.9) | (80.7) | - | 1,230.3 | (130.5) | - | 1,426.5 | (72.0) | (68.5) | 286.0 | 1,042.2 | 56.7 | (92.4) | (79.0) | 1,468.9 | 47.4 | (101.9) | (76.4) | 1,537.5 | 71.8 | (99.2) | (89.9) | 1,509.1 | 63.1 | (94.4) | (85.9) | 1,444.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 329.3 | 157.8 | 136.6 | 206.8 | 329.4 | 158.2 | 152.6 | 205.4 | 330.6 | 146.7 | 130.8 | 174.9 | 345.5 | 151.3 | 128.4 | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 31.5 | 30.0 | 28.9 | 29.6 | 29.2 | 29.2 | 28.8 | - | - | - | 30.2 | - | - | - | 33.6 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 12.3 | 11.3 | 11.1 | - | 11.3 | 12.1 | 12.9 | - | 15.0 | 15.4 | 15.8 | - | 17.8 | 18.5 | 18.4 | - | 19.5 | |||||||||||||||||||||||
| Other Operating Expenses | 202.9 | 114.2 | - | - | 193.6 | 105.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 1,361.3 | 497.7 | 410.6 | 739.7 | 1,298.8 | 472.4 | 422.1 | 711.8 | 1,256.6 | 446.5 | 390.1 | 655.6 | 1,229.1 | 449.6 | 389.1 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.7 | 1.2 | 1.6 | 2.4 | 2.2 | 8.0 | 5.3 | 2.3 | 4.5 | 4.5 | 3.4 | 0.7 | 1.3 | 1.4 | - | - | - | - | - |
| Interest Expense | 24.3 | 23.4 | 17.4 | 15.8 | 24.7 | 21.8 | 15.8 | 15.8 | 26.1 | 21.4 | 15.9 | 15.9 | 22.3 | 19.0 | 15.8 | - | 23.7 | 23.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 3.9 | 3.0 | 8.1 | 12.3 | 4.6 | 2.7 | 11.9 | 15.1 | 5.2 | 5.9 | 9.8 | 14.5 | 13.2 | 4.2 | 3.6 | - | 0.2 | |||||||||||||||||||||||
| Pre-Tax Income | 1,016.5 | (319.2) | (216.3) | 367.8 | 958.2 | (312.3) | (232.3) | 350.2 | 907.4 | (282.9) | (212.4) | 375.1 | 855.4 | (298.0) | (221.3) | - | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 167.7 | (77.7) | (51.0) | 67.4 | 235.3 | (69.8) | (60.8) | 91.8 | 215.8 | (93.8) | (49.5) | 71.2 | 209.4 | (77.1) | (54.0) | - | 186.9 | (109.8) | - | 185.1 | (51.7) | (14.5) | 30.5 | 178.6 | (49.0) | (77.8) | (61.4) | 249.8 | (38.9) | (61.1) | (50.0) | 85.1 | 122.1 | (88.0) | (77.4) | 425.3 | (49.4) | (85.1) | (82.5) | 439.6 |
| Net Income From Continuing Ops | 848.8 | (241.6) | (165.4) | 300.4 | 722.9 | (242.5) | (171.4) | 258.4 | 691.6 | (189.1) | (162.9) | 304.0 | 646.1 | (220.9) | (167.4) | 226.3 | 675.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (0.9) | (0.6) | (0.5) | (1.0) | (0.6) | (1.0) | (1.2) | (0.5) | (0.8) | (0.6) | (0.6) | (1.7) | (2.6) | (2.7) | (1.1) | - | (1.8) | |||||||||||||||||||||||
| Net Income | 847.9 | (242.2) | (165.8) | 299.4 | 722.3 | (243.4) | (172.6) | 257.8 | 690.7 | (189.8) | (163.5) | 302.3 | 643.4 | (223.6) | (168.4) | 222.7 | 673.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 847.9 | (242.2) | (165.8) | 299.4 | 722.3 | (243.4) | (172.6) | 257.8 | 690.7 | (189.8) | (163.5) | 302.3 | 643.4 | (223.6) | (168.4) | 222.7 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 844.5 | (241.8) | (165.6) | 301.5 | 719.5 | (242.7) | (171.7) | 259.1 | 688.8 | (189.3) | (163.1) | 304.9 | 643.3 | (221.1) | (167.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 6.66 | (1.92) | (1.26) | - | 5.37 | (1.80) | (1.24) | - | 4.93 | (1.33) | (1.12) | - | 4.21 | (1.45) | (1.06) | - | 4.12 | (1.10) | - | - | (1.27) | (1.18) | 0.47 | - | (0.67) | (0.95) | (0.74) | - | (0.62) | (0.86) | (0.74) | - | (1.18) | (0.74) | (0.63) | - | (0.50) | (0.68) | (0.56) | - |
| EPS Diluted | 6.60 | - | - | - | 5.31 | - | - | - | 4.86 | - | - | - | 4.12 | - | - | - | 4.05 | - | ||||||||||||||||||||||
| Shares Basic | 126.8 | 126.6 | 131.4 | - | 133.9 | 135.6 | 139.2 | - | 139.5 | 142.3 | 146.3 | - | 152.3 | 154.1 | 159.3 | - | 162.8 | 173.4 | ||||||||||||||||||||||
| Shares Diluted | 127.8 | 126.6 | 131.4 | - | 135.3 | 135.6 | 139.2 | - | 141.5 | 142.3 | 146.3 | - | 155.6 | 154.1 | 159.3 | - | 165.6 | 173.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 4,086.6 |
| 2,596.2 |
| 2,588.2 |
| 1,194.4 |
| 1,487.4 |
| 1,498.4 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 830.5 | 846.9 | 813.5 | 800.0 | 837.1 | 802.3 | 744.4 | 722.2 | 668.2 | 676.0 | 719.4 | 653.5 | 633.4 | 604.5 | 618.4 | 529.2 | 480.6 | 648.5 | 788.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | 112.9 | 135.2 | 93.4 | 122.5 | 102.5 | 99.4 | - | - | - | - |
| Depreciation & Amortization | 120.0 | 116.8 | 121.8 | 130.5 | 142.2 | 156.9 | 169.5 | 166.7 | 183.3 | 182.2 | 173.6 | 159.8 | 115.6 | 92.4 | 103.6 | 121.6 | 126.9 | 123.6 | 119.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 62.4 | 57.7 | 47.9 | 22.3 | 17.2 | 19.8 | 29.5 | 18.4 | 24.9 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3,009.3 | 2,933.0 | 2,805.1 | 2,723.5 | 2,718.4 | 2,644.4 | 2,562.6 | 2,479.1 | 2,407.9 | 2,320.3 | 2,405.0 | 2,284.0 | 2,205.8 | 2,135.0 | 2,327.5 | 2,328.6 | 2,301.0 | 3,244.7 | 3,377.1 |
| 566.3 |
| 616.3 |
| 713.8 |
| 838.9 |
| 709.5 |
| 118.4 |
| 154.5 |
| 151.6 |
| Interest Expense | 80.9 | 78.1 | 79.1 | 73.0 | 88.3 | 106.9 | 96.1 | 87.1 | 89.4 | 93.0 | - | 45.9 | 57.4 | 80.0 | 92.1 | 94.2 | 89.8 | 102.4 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 27.4 | 31.5 | 36.1 | 35.5 | 2.5 | 6.0 | 15.6 | 16.4 | 6.1 | 6.3 | 5.2 | (6.6) | 3.9 | 5.3 | 9.8 | 11.4 | 9.6 | 0.5 | 25.5 |
| Pre-Tax Income | 848.7 | 781.4 | 762.3 | 711.2 | 659.1 | 711.2 | (3.4) | 545.2 | 668.7 | 629.3 | 569.5 | 742.8 | 767.1 | 702.0 | 576.1 | 627.7 | 723.4 | 839.4 | 735.1 |
| 235.2 |
| 268.3 |
| 326.3 |
| 289.1 |
| Net Income From Continuing Ops | 742.3 | 609.5 | 598.0 | 561.8 | 560.6 | 590.2 | 6.2 | 445.3 | 626.9 | 420.9 | 383.6 | 486.7 | 500.1 | 465.2 | 346.0 | 392.5 | 455.1 | 513.1 | 445.9 |
| Net Income From Discontinued Ops | (2.9) | (3.7) | (2.6) | (8.1) | (7.0) | (6.4) | (13.7) | (22.7) | (13.8) | (12.0) | (9.3) | (13.1) | (24.9) | (31.2) | (80.0) | 13.6 | 24.1 | (27.4) | (754.6) |
| Net Income | 739.4 | 605.8 | 595.3 | 553.7 | 553.7 | 583.8 | (7.5) | 422.5 | 613.1 | 408.9 | 374.3 | 473.7 | 475.2 | 433.9 | 265.9 | 406.1 | 479.2 | 485.7 | (308.6) |
| Net Income Attributable To Parent | 739.4 | 605.8 | 595.3 | 553.7 | 553.7 | 583.8 | (7.5) | 422.5 | 613.1 | 408.9 | 374.3 | 473.7 | 475.2 | 433.9 | 265.9 | 406.1 | 479.2 | 485.7 | (308.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 738.6 | 606.7 | 595.6 | 559.5 | 558.2 | 587.8 | 5.5 | 444.2 | 625.4 | 419.9 | 382.8 | 486.0 | 499.4 | 464.6 | 345.5 | 391.5 | 453.4 | 511.0 | (308.6) |
| 1.44 |
| 1.45 |
| (0.95) |
| EPS Diluted | 5.78 | 4.39 | 4.12 | 3.51 | 3.22 | 3.08 | (0.04) | 2.04 | 2.91 | 1.91 | 1.49 | 1.71 | 1.72 | 1.58 | 0.89 | 1.31 | 1.43 | 1.45 | (0.95) |
| Shares Basic | 126.8 | 135.6 | 141.9 | 154.0 | 168.5 | 186.8 | 196.7 | 205.4 | 208.8 | 212.8 | 249.0 | 275.0 | 273.8 | 273.1 | 297.9 | 309.2 | 332.3 | 332.8 | - |
| Shares Diluted | 127.8 | 137.3 | 143.9 | 157.2 | 171.4 | 188.8 | 198.1 | 206.7 | 210.2 | 214.1 | 250.8 | 277.1 | 276.0 | 274.4 | 298.6 | 309.8 | 333.2 | 334.5 | - |
| 840.7 |
| 962.5 |
| 829.1 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | 763.2 | 696.7 | 566.3 | 616.3 | 713.8 | 838.9 | 709.5 |
| 344.9 |
| 146.8 |
| - |
| 340.9 |
| 191.5 |
| 136.8 |
| 133.0 |
| 268.6 |
| 209.3 |
| 150.3 |
| 116.1 |
| 317.7 |
| 185.5 |
| 113.3 |
| 105.7 |
| 287.0 |
| 169.1 |
| 116.8 |
| 95.2 |
| 275.6 |
| 187.9 |
| 113.7 |
| 98.8 |
| 283.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.5 |
| 28.1 |
| 16.8 |
| 35.4 |
| 30.1 |
| 27.5 |
| 19.9 |
| 37.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.5 |
| - |
| - |
| - |
| 38.6 |
| - |
| - |
| - |
| 40.4 |
| 77.9 |
| 32.0 |
| 29.7 |
| 43.6 |
| 81.1 |
| 29.8 |
| 29.9 |
| 41.3 |
| 89.4 |
| 19.4 |
| - |
| - |
| 21.7 |
| 19.5 |
| 20.9 |
| - |
| 21.5 |
| 21.6 |
| 18.2 |
| - |
| 18.7 |
| 17.6 |
| - |
| - |
| 16.4 |
| 15.1 |
| 15.0 |
| 17.4 |
| 15.3 |
| 15.8 |
| 13.8 |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,176.4 |
| 436.1 |
| - |
| 1,242.6 |
| 571.8 |
| 381.9 |
| 448.1 |
| 1,141.8 |
| 671.8 |
| 403.5 |
| 345.5 |
| 1,181.2 |
| 606.5 |
| 364.1 |
| 327.3 |
| 1,142.4 |
| 585.7 |
| 356.9 |
| 323.0 |
| 1,094.4 |
| 576.7 |
| 339.4 |
| 309.9 |
| 1,136.6 |
| - |
| 21.6 |
| 22.3 |
| 30.9 |
| 32.1 |
| 27.4 |
| 26.3 |
| 21.3 |
| 21.1 |
| 21.8 |
| 22.8 |
| 21.2 |
| 21.2 |
| 22.3 |
| 24.6 |
| 21.3 |
| 21.3 |
| 22.9 |
| 25.9 |
| 22.6 |
| 21.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| 1.2 |
| 2.4 |
| (0.8) |
| 3.2 |
| 1.9 |
| 1.9 |
| 2.7 |
| 9.1 |
| 5.1 |
| 2.3 |
| 4.5 |
| 4.5 |
| 2.8 |
| 1.0 |
| 1.0 |
| 1.2 |
| 1.3 |
| 0.1 |
| 2.2 |
| 2.6 |
| - |
| 861.9 |
| (298.9) |
| - |
| 1,107.7 |
| (283.5) |
| (237.0) |
| 124.0 |
| 642.1 |
| (177.0) |
| (261.3) |
| (207.1) |
| 1,134.6 |
| (158.7) |
| (232.0) |
| (198.8) |
| 1,231.0 |
| (120.8) |
| (236.3) |
| (205.2) |
| 1,211.9 |
| (150.6) |
| (228.5) |
| (203.5) |
| 1,140.8 |
| (189.1) |
| (151.6) |
| 951.0 |
| (231.8) |
| (222.5) |
| 93.6 |
| 463.5 |
| (128.0) |
| (183.6) |
| (145.7) |
| 884.8 |
| (119.8) |
| (170.9) |
| (148.8) |
| 1,146.0 |
| (242.9) |
| (148.3) |
| (127.8) |
| 786.6 |
| (101.2) |
| (143.4) |
| (121.0) |
| 701.2 |
| (1.5) |
| - |
| (1.7) |
| (1.2) |
| (1.2) |
| (2.3) |
| (3.1) |
| (1.7) |
| (4.4) |
| (4.5) |
| (6.9) |
| (6.7) |
| (5.3) |
| (3.9) |
| (3.0) |
| (2.7) |
| (5.3) |
| (2.7) |
| (3.2) |
| (3.3) |
| (2.8) |
| (2.6) |
| (0.6) |
| (190.6) |
| (151.6) |
| 949.3 |
| (233.0) |
| (223.7) |
| 91.3 |
| 460.4 |
| (129.7) |
| (188.0) |
| (150.2) |
| 877.9 |
| (126.5) |
| (176.3) |
| (152.7) |
| 1,142.9 |
| (245.6) |
| (153.6) |
| (130.6) |
| 783.4 |
| (104.5) |
| (146.2) |
| (123.7) |
| 700.7 |
| 673.2 |
| (190.6) |
| (151.6) |
| 949.3 |
| (233.0) |
| (223.7) |
| 91.3 |
| 460.4 |
| (129.7) |
| (188.0) |
| (150.2) |
| 877.9 |
| (126.5) |
| (176.3) |
| (152.7) |
| 1,142.9 |
| (245.6) |
| (153.6) |
| (130.6) |
| 783.4 |
| (104.5) |
| (146.2) |
| (123.7) |
| 700.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.2 |
| 671.9 |
| (189.3) |
| (151.6) |
| 949.3 |
| (232.0) |
| (222.7) |
| 93.2 |
| 463.3 |
| (128.2) |
| (183.7) |
| (145.9) |
| 884.2 |
| (119.9) |
| (171.1) |
| (148.9) |
| 1,145.0 |
| (243.1) |
| (148.5) |
| (128.0) |
| 786.0 |
| (101.4) |
| (143.6) |
| (121.2) |
| 700.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.4 |
| 189.6 |
| 192.6 |
| - |
| 194.1 |
| 198.1 |
| 202.0 |
| - |
| 205.5 |
| 205.5 |
| 207.7 |
| - |
| 209.1 |
| 209.1 |
| 207.9 |
| - |
| 207.9 |
| 215.5 |
| 220.5 |
| - |
| - |
| - |
| 183.4 |
| 189.6 |
| 194.1 |
| - |
| 194.1 |
| 198.1 |
| 202.0 |
| - |
| 205.5 |
| 205.5 |
| 207.7 |
| - |
| 209.1 |
| 209.1 |
| 207.9 |
| - |
| 207.9 |
| 215.5 |
| 220.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |