| (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 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||||||||
| Revenues | 1,847.2 | 2,091.2 | 1,955.0 | 1,887.9 | 1,716.8 | 1,898.6 | 1,861.0 | 1,805.3 | 1,670.1 | 1,821.4 | 1,738.9 | 1,686.5 | 1,629.3 | 1,623.7 | 1,515.7 | 1,439.9 | |||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 7,781.3 | 7,650.9 | 7,235.0 | 6,876.1 | 5,916.3 | 5,152.4 | 3,973.2 | 2,017.5 | 2,689.8 | 2,375.4 | 1,939.4 | 2,126.9 |
| Cost of Revenue | 4,418.1 | 4,314.6 | 4,065.0 | 3,993.9 | 3,590.7 | 3,163.9 | 2,568.3 | 1,239.2 | 1,677.3 | 1,477.5 | 1,222.7 | 1,347.8 |
| Gross Profit | 3,363.2 | 3,336.3 | 3,170.0 | 2,882.2 | 2,325.6 | 1,988.5 | 1,404.9 | 778.3 | 1,012.5 | 897.9 | 716.7 | 779.1 |
| Operating Expenses | ||||||||||||
| Research & Development | - | 114.3 | 116.6 | 108.2 | 91.3 | 74.0 | 58.0 | 22.0 | 24.0 | 26.0 | 22.0 | 26.0 |
| Selling General & Administrative | 1,460.0 | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | 1,131.8 | 1,144.6 | 1,300.1 | 1,164.3 | 817.3 | 565.7 | 59.6 | 194.1 | 443.0 | 109.1 | 103.5 | (205.4) |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 256.5 | 253.9 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 197.0 | 219.4 | 262.5 | 240.0 | 149.6 | (21.8) | 11.4 | 12.9 | 80.1 | (131.2) | (31.9) | (14.7) |
| Net Income From Continuing Ops | 594.2 | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | 1.50 | 1.46 | 2.08 | 1.92 | 1.49 | 1.36 | (0.09) | 0.78 | 1.34 | 0.10 | (0.25) | (2.35) |
| EPS Diluted | 1.49 | 1.45 | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 1,654.5 | 1,650.4 | 1,782.1 | 1,623.4 | 1,250.1 | 987.8 | 472.1 | 340.6 | 623.4 | 282.9 | 276.2 | (42.4) |
| EBIT | 1,131.8 | 1,144.6 | ||||||||||
| 1,337.0 |
| 1,418.8 |
| 1,325.0 |
| 1,279.1 |
| 1,129.5 |
| 1,131.8 |
| 1,112.5 |
| 1,025.4 |
| 703.5 |
| 171.4 |
| 596.7 |
| 629.1 |
| 620.3 |
| 712.7 |
| 689.3 |
| 668.2 |
| 619.6 |
| 665.0 |
| 649.6 |
| 579.1 |
| 481.7 |
| 462.6 |
| 462.0 |
| Cost of Revenue | 1,054.8 | 1,200.5 | 1,099.8 | 1,063.0 | 951.3 | 1,083.2 | 1,046.0 | 1,012.0 | 923.8 | 1,040.2 | 999.6 | 989.0 | 965.1 | 969.3 | 940.4 | 870.1 | 810.9 | 909.4 | 810.7 | 766.4 | 677.4 | 683.2 | 682.5 | 716.8 | 485.8 | 79.5 | 375.2 | 394.7 | 389.8 | 443.8 | 426.9 | 418.9 | 387.7 | 411.5 | 395.7 | 363.2 | 307.1 | 298.4 | 290.5 |
| Gross Profit | 792.4 | 890.7 | 855.2 | 824.9 | 765.5 | 815.4 | 815.0 | 793.3 | 746.3 | 781.2 | 739.3 | 697.5 | 664.2 | 654.4 | 575.3 | 569.8 | 526.1 | 509.4 | 514.3 | 512.7 | 452.1 | 448.6 | 430.0 | 308.6 | 217.7 | 91.9 | 221.5 | 234.4 | 230.5 | 268.9 | 262.4 | 249.3 | 231.9 | 253.5 | 253.9 | 215.9 | 174.6 | 164.2 | 171.5 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 370.7 | 357.1 | 361.0 | 371.2 | 350.0 | 331.7 | 334.3 | 342.1 | 336.3 | 330.8 | 315.2 | 315.6 | 311.1 | 276.0 | 278.7 | 275.6 | |||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Depreciation & Amortization | 136.9 | 140.8 | 124.5 | 120.5 | 120.0 | 123.6 | 124.3 | 116.9 | 117.2 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 107.5 | 109.7 | 94.9 | 91.6 | 91.3 | 95.2 | 95.0 | 91.2 | 91.6 | 93.2 | 92.2 | 89.7 | 92.4 | 84.0 | 93.8 | 83.6 | |||||||||||||||||||||||
| Other Operating Expenses | (24.5) | (26.1) | (23.8) | (19.9) | (21.7) | 4.2 | (29.4) | (88.2) | (25.2) | (24.0) | (13.5) | (19.8) | (20.4) | (21.5) | (12.8) | (13.2) | (17.4) | ||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Income | 289.7 | 390.2 | 375.5 | 76.4 | 302.5 | 378.8 | 356.3 | 271.8 | 293.2 | 333.2 | 318.4 | 272.4 | 240.3 | 272.9 | 190.0 | 197.4 | 157.0 | 140.4 | 163.9 | 140.1 | 121.3 | 111.7 | 69.0 | (45.0) | (76.1) | (33.6) | 72.9 | 74.6 | 80.2 | 134.1 | 117.7 | 101.4 | 89.8 | 77.9 | 96.0 | (101.6) | 36.8 | 20.2 | 26.0 |
| Non-Operating | |||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 63.8 | 64.9 | 65.1 | 62.7 | 61.2 | 61.8 | 63.8 | 50.8 | 36.8 | 37.4 | 39.6 | 40.8 | 38.9 | 34.4 | 26.6 | 23.2 | 19.0 | 19.4 | |||||||||||||||||||||
| Income From Equity Investments | 0.0 | 0.0 | 0.0 | (120.9) | (6.2) | (5.0) | (4.8) | (3.5) | (10.7) | (4.8) | (3.9) | 2.4 | 0.3 | 3.2 | 2.6 | (0.8) | |||||||||||||||||||||||
| Other Non-Operating Income | 4.0 | 9.4 | 9.0 | 14.4 | 11.8 | 8.1 | 9.5 | 18.1 | 13.2 | 11.6 | 7.6 | 8.2 | 9.6 | 7.4 | 9.8 | 7.4 | 4.6 | ||||||||||||||||||||||
| Pre-Tax Income | 229.9 | 334.7 | 319.4 | 28.1 | 253.1 | 325.1 | 302.0 | 236.1 | 269.6 | 307.4 | 273.8 | 238.9 | 211.0 | 245.9 | 173.2 | 180.5 | |||||||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 36.1 | 66.3 | 73.6 | 21.0 | 58.5 | 88.2 | 73.8 | 46.1 | 54.4 | 71.1 | 60.3 | 60.5 | 48.1 | 45.0 | 30.3 | 41.9 | 32.4 | (47.6) | 2.7 | 12.5 | 10.6 | (12.8) | 12.8 | 78.4 | (67.0) | (16.4) | 9.0 | 8.3 | 12.0 | 16.9 | 22.6 | 17.2 | 23.4 | (90.1) | 4.4 | (43.9) | (1.6) | (9.1) | (10.9) |
| Net Income From Continuing Ops | 193.8 | 268.4 | 245.8 | (113.8) | 188.4 | 231.9 | 223.4 | 186.5 | 204.5 | 231.5 | 209.6 | 180.8 | 163.2 | 204.1 | 145.5 | 137.8 | 105.9 | ||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 14.6 | 0.5 | 1.5 | (1.4) | ||||||||||||||||||||||
| Net Income | 193.8 | 268.4 | 245.8 | (113.8) | 188.4 | 231.9 | 223.4 | 186.5 | 204.5 | 231.5 | 209.6 | 180.8 | 163.2 | 218.7 | 146.0 | 139.3 | 104.5 | ||||||||||||||||||||||
| Net Income Attributable To Parent | 192.1 | 266.1 | 244.1 | (115.3) | 186.5 | 229.8 | 221.6 | 185.0 | 202.2 | 229.8 | 208.3 | 179.5 | 161.1 | 217.4 | 145.1 | 138.5 | |||||||||||||||||||||||
| Less: Minority Interest | 1.7 | 2.3 | 1.7 | 1.5 | 1.9 | 2.1 | 1.8 | 1.5 | 2.3 | 1.7 | 1.3 | 1.3 | 2.1 | 1.3 | 0.9 | 0.8 | 0.8 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Net Income To Common Shareholders | 192.1 | 266.1 | 244.1 | (115.3) | 186.5 | 229.8 | 221.6 | 185.0 | 202.2 | 229.8 | 208.3 | 179.5 | 161.1 | 217.4 | 145.1 | ||||||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.49 | - | 0.62 | (0.29) | 0.46 | - | 0.55 | 0.46 | 0.50 | - | 0.51 | 0.44 | 0.40 | - | 0.36 | 0.34 | 0.25 | - | 0.31 | 0.56 | (0.22) | - | 0.07 | (0.43) | (0.13) | - | 0.20 | 0.22 | 0.23 | - | 0.36 | 0.30 | 0.21 | - | 0.14 | (0.83) | (0.05) | (0.09) | (0.03) |
| EPS Diluted | 0.49 | - | 0.61 | (0.29) | 0.46 | - | 0.54 | 0.45 | 0.50 | - | 0.51 | 0.44 | 0.39 | - | 0.36 | 0.34 | 0.25 | - | |||||||||||||||||||||
| Shares Basic | 391.4 | - | 396.0 | 400.5 | 403.1 | - | 403.4 | 403.5 | 403.5 | - | 404.5 | 404.5 | 405.0 | - | 404.0 | 404.5 | 407.6 | - | |||||||||||||||||||||
| Shares Diluted | 394.0 | - | 399.0 | 400.5 | 406.4 | - | 406.9 | 407.4 | 407.9 | - | 408.6 | 408.3 | 409.2 | - | 408.5 | 409.4 | 413.1 | - | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| EBITDA | 426.6 | 531.0 | 500.0 | 196.9 | 422.5 | 502.4 | 480.6 | 388.7 | 410.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 289.7 | 390.2 | 375.5 | 76.4 | 302.5 | 378.8 | 356.3 | 271.8 | 293.2 | 333.2 | 318.4 | 272.4 | 240.3 | 272.9 | 190.0 | 197.4 | 157.0 | 140.4 | 163.9 | ||||||||||||||||||||
| 1,439.3 |
| 1,344.4 |
| 1,272.7 |
| 1,095.8 |
| 1,028.0 |
| 789.3 |
| 409.6 |
| 434.6 |
| 446.2 |
| 415.1 |
| 427.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 522.7 | 505.8 | 482.0 | 459.1 | 432.8 | 422.1 | 412.5 | 146.5 | 180.4 | 173.8 | 172.7 | 163.0 |
| Amortization of Intangibles | 403.7 | 387.5 | 373.0 | 367.5 | 347.6 | 332.9 | 335.1 | 105.3 | 125.8 | 118.9 | 124.2 | 115.4 |
| Other Operating Expenses | (94.3) | (91.5) | (138.6) | (77.7) | (64.9) | (61.9) | (201.0) | (3.1) | 0.9 | (202.4) | 48.6 | 20.7 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| 213.2 |
| 156.7 |
| 103.2 |
| 87.7 |
| 111.1 |
| 88.4 |
| 99.6 |
| 140.7 |
| 170.3 |
| 162.9 |
| Income From Equity Investments | (120.9) | (127.1) | (24.0) | (6.0) | 0.7 | (11.4) | 0.0 | 0.0 | - | - | - | - |
| Other Non-Operating Income | 36.8 | 44.6 | 48.9 | 37.0 | 29.2 | 44.0 | 8.1 | 4.7 | 7.2 | 3.4 | 3.6 | 1.6 |
| Pre-Tax Income | 912.1 | 935.3 | 1,132.8 | 1,031.1 | 742.2 | 513.0 | (45.4) | 110.2 | 349.5 | (112.7) | (63.2) | (366.7) |
| 588.8 |
| 846.3 |
| 785.1 |
| 593.3 |
| 523.4 |
| (56.8) |
| 97.3 |
| 269.4 |
| 18.5 |
| (31.3) |
| (352.0) |
| Net Income From Discontinued Ops | - | - | 0.0 | 0.0 | 15.2 | 41.6 | 24.4 | 61.8 | - | - | - | - |
| Net Income | 594.2 | 588.8 | 846.3 | 785.1 | 608.5 | 565.0 | (32.4) | 159.1 | 269.4 | 18.5 | (31.3) | (352.0) |
| Net Income Attributable To Parent | 587.0 | 581.4 | 838.6 | 778.7 | 604.7 | 562.5 | (33.3) | 159.1 | 269.4 | 18.4 | (36.6) | (351.2) |
| Less: Minority Interest | 7.2 | 7.4 | 7.7 | 6.4 | 3.8 | 2.5 | 0.9 | 0.0 | 0.0 | 0.1 | 5.3 | (0.8) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 587.0 | 581.4 | 838.6 | 778.7 | 604.7 | 562.5 | (33.3) | 159.1 | 269.4 | 18.4 | (36.6) | (351.2) |
| 2.06 |
| 1.90 |
| 1.47 |
| 1.34 |
| (0.09) |
| 0.76 |
| 1.29 |
| 0.10 |
| (0.25) |
| (2.35) |
| Shares Basic | 391.4 | 398.1 | 403.4 | 404.8 | 405.3 | 414.8 | 382.8 | 203.5 | 201.6 | 182.2 | 149.2 | 149.6 |
| Shares Diluted | 394.0 | 401.0 | 407.2 | 409.0 | 410.2 | 421.2 | 382.8 | 208.9 | 209.1 | 188.4 | 149.2 | 149.6 |
| 1,300.1 |
| 1,164.3 |
| 817.3 |
| 565.7 |
| 59.6 |
| 194.1 |
| 443.0 |
| 109.1 |
| 103.5 |
| (205.4) |
| 265.5 |
| 255.9 |
| 252.6 |
| 267.2 |
| 252.3 |
| 214.4 |
| 218.6 |
| 209.1 |
| 147.2 |
| 86.6 |
| 95.3 |
| 110.7 |
| 117.0 |
| 104.2 |
| 107.7 |
| 115.8 |
| 106.9 |
| 107.3 |
| 111.0 |
| 125.6 |
| 102.3 |
| 100.9 |
| 106.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.2 |
| 88.1 |
| 80.3 |
| 80.3 |
| 84.2 |
| 92.4 |
| 97.0 |
| 96.4 |
| 49.3 |
| 12.6 |
| 30.4 |
| 30.9 |
| 31.4 |
| 32.4 |
| 31.0 |
| 31.5 |
| 30.9 |
| 31.3 |
| 29.5 |
| 30.5 |
| 27.6 |
| 30.7 |
| 30.5 |
| (25.0) |
| (17.5) |
| (25.1) |
| 5.7 |
| (197.8) |
| (0.7) |
| (1.0) |
| (1.5) |
| (2.1) |
| (0.1) |
| 0.3 |
| (1.2) |
| 4.3 |
| (0.8) |
| (0.9) |
| (1.7) |
| (368.7) |
| (3.0) |
| 161.4 |
| 7.9 |
| 12.4 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.5 |
| 22.7 |
| 23.1 |
| 24.4 |
| 28.8 |
| 30.8 |
| 27.1 |
| 20.4 |
| 23.2 |
| 22.4 |
| 22.4 |
| 23.1 |
| 24.4 |
| 26.1 |
| 26.0 |
| 25.2 |
| 30.1 |
| 39.5 |
| 45.9 |
| 43.0 |
| 42.7 |
| (4.3) |
| (8.5) |
| (2.2) |
| (0.7) |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.5 |
| 34.1 |
| 2.5 |
| 3.0 |
| 2.6 |
| 2.3 |
| 0.2 |
| 1.6 |
| 0.6 |
| 1.2 |
| 1.3 |
| 0.4 |
| 2.4 |
| 2.4 |
| 2.0 |
| 1.0 |
| 0.6 |
| 1.3 |
| 0.5 |
| 0.7 |
| 1.7 |
| 142.6 |
| 124.9 |
| 135.9 |
| 151.5 |
| 100.7 |
| 90.3 |
| 42.8 |
| (73.5) |
| (105.0) |
| (52.4) |
| 50.3 |
| 53.2 |
| 59.1 |
| 111.4 |
| 94.8 |
| 77.5 |
| 65.8 |
| 53.7 |
| 32.4 |
| (190.2) |
| (8.6) |
| (22.1) |
| (15.0) |
| 164.0 |
| 131.0 |
| 138.3 |
| 90.1 |
| 103.1 |
| 30.0 |
| (151.9) |
| (38.0) |
| (36.0) |
| 41.3 |
| 44.9 |
| 47.1 |
| 94.5 |
| 72.2 |
| 60.3 |
| 42.4 |
| 143.8 |
| 28.0 |
| (146.3) |
| (7.0) |
| (13.0) |
| (4.1) |
| 129.7 |
| (4.2) |
| 96.3 |
| (180.2) |
| 47.9 |
| (0.1) |
| (24.6) |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 293.7 |
| 126.8 |
| 234.6 |
| (90.1) |
| 151.0 |
| 29.9 |
| (176.5) |
| (36.8) |
| 25.8 |
| 41.3 |
| 44.9 |
| 47.1 |
| 94.5 |
| 72.2 |
| 60.3 |
| 42.4 |
| 143.8 |
| 28.0 |
| (146.3) |
| (7.0) |
| (13.0) |
| (4.1) |
| 103.7 |
| 293.0 |
| 126.0 |
| 233.9 |
| (90.4) |
| 151.6 |
| 29.5 |
| (177.6) |
| (36.8) |
| 25.8 |
| 41.3 |
| 44.9 |
| 47.1 |
| 94.5 |
| 72.2 |
| 60.3 |
| 42.4 |
| 143.8 |
| 28.0 |
| (146.3) |
| (7.1) |
| (12.9) |
| (3.9) |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.3 |
| (0.6) |
| 0.4 |
| 1.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.1) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.5 |
| 103.7 |
| 293.0 |
| 126.0 |
| 233.9 |
| (90.4) |
| 151.6 |
| 29.5 |
| (177.6) |
| (36.8) |
| 25.8 |
| 41.3 |
| 44.9 |
| 47.1 |
| 94.5 |
| 72.2 |
| 60.3 |
| 42.4 |
| 143.8 |
| 28.0 |
| (146.3) |
| (7.1) |
| (12.9) |
| (3.9) |
| 0.30 |
| 0.55 |
| (0.21) |
| - |
| 0.07 |
| (0.43) |
| (0.13) |
| - |
| 0.20 |
| 0.21 |
| 0.23 |
| - |
| 0.35 |
| 0.29 |
| 0.20 |
| - |
| 0.13 |
| (0.83) |
| (0.05) |
| (0.09) |
| (0.03) |
| 412.3 |
| 419.9 |
| 419.2 |
| - |
| 417.6 |
| 417.0 |
| 277.3 |
| - |
| 204.2 |
| 203.4 |
| 201.6 |
| - |
| 201.9 |
| 201.8 |
| 201.6 |
| - |
| 201.3 |
| 176.9 |
| 148.5 |
| 148.8 |
| 150.5 |
| 418.5 |
| 426.8 |
| 425.9 |
| - |
| 422.0 |
| 417.0 |
| 277.3 |
| - |
| 209.0 |
| 208.9 |
| 207.7 |
| - |
| 209.1 |
| 209.6 |
| 209.9 |
| - |
| 208.1 |
| 176.9 |
| 148.5 |
| 148.8 |
| 150.5 |
| 140.1 |
| 121.3 |
| 111.7 |
| 69.0 |
| (45.0) |
| (76.1) |
| (33.6) |
| 72.9 |
| 74.6 |
| 80.2 |
| 134.1 |
| 117.7 |
| 101.4 |
| 89.8 |
| 77.9 |
| 96.0 |
| (101.6) |
| 36.8 |
| 20.2 |
| 26.0 |