| (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 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 3,694.9 | 3,293.3 | 3,154.6 | 3,031.8 | 2,910.4 | 2,933.0 | 2,960.2 | 2,883.4 | 2,847.2 | 2,810.2 | (1,212.3) | 4,186.7 | 4,078.3 | 3,798.7 | 3,827.1 | 3,834.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 13,174.6 | 12,029.8 | 11,500.9 | 10,851.4 | 9,783.1 | 13,567.0 | 12,737.9 | 14,984.6 | 10,022.8 | 10,964.2 | 12,695.2 | 11,818.4 | 10,893.8 | 10,381.7 | 11,467.4 | 11,252.2 | 8,474.0 |
| Cost of Revenue | 10,089.1 | 9,044.8 | 8,668.2 | 8,140.6 | 7,203.1 | 10,980.3 | 10,260.8 | 8,421.2 | 5,070.1 | 9,196.3 | - | - | - | - | - | - | - |
| Gross Profit | 3,085.5 | 2,984.9 | 2,832.8 | 2,710.9 | 2,580.0 | 2,586.7 | 2,477.0 | 6,563.4 | 4,952.7 | 1,767.8 | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 598.0 | 863.6 | 692.4 | 676.5 | 539.9 | 536.0 | 404.9 | 387.4 | 244.1 | 338.6 | 528.1 | 669.0 | 596.1 | 518.9 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 33.6 | 35.8 | 34.5 | 25.0 | 4.3 | 4.7 | 9.5 | 9.0 | 8.7 | 7.8 | 9.7 | 5.4 | 6.0 | 4.9 | 13.1 | 15.4 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 135.9 | 215.6 | 131.5 | 101.3 | 66.3 | 55.3 | 37.0 | 325.6 | 73.1 | 72.2 | 190.1 | 221.4 | 202.4 | 181.4 | 224.9 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 3.25 | 2.39 | 6.35 | 5.32 | 5.01 | 3.74 | 6.14 | 1.18 | 2.43 | 1.75 | 2.51 | 3.27 | 2.97 | 2.63 | 3.26 | 3.47 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | 945.7 | 791.7 | 779.8 | 642.3 | 627.0 | 495.0 | 505.3 | 320.6 | 421.0 | 626.7 | 738.9 | 655.0 | 576.5 | 689.2 | 706.8 | |
| 3,380.6 |
| 3,576.4 |
| 3,547.9 |
| 3,381.8 |
| 3,260.1 |
| 3,427.2 |
| 3,360.0 |
| 3,392.9 |
| 3,169.6 |
| 3,091.6 |
| 3,083.8 |
| 5,365.7 |
| 2,933.6 |
| 3,935.0 |
| 2,750.3 |
| 2,653.9 |
| 2,514.8 |
| 2,302.6 |
| 2,551.6 |
| 2,693.9 |
| 2,781.8 |
| 2,847.9 |
| 2,907.5 |
| 2,903.3 |
| Cost of Revenue | 2,900.0 | 2,528.0 | 2,387.7 | 2,273.4 | 2,172.1 | 2,211.7 | 2,225.0 | 2,162.4 | 2,135.2 | 2,145.5 | (1,361.4) | 3,330.0 | 3,188.0 | 2,984.0 | 3,002.6 | 2,963.6 | 2,584.2 | 2,759.5 | 2,780.9 | 2,749.8 | 2,631.0 | 2,779.0 | 2,715.5 | 2,727.3 | 2,543.5 | 2,474.8 | 2,515.3 | 2,385.6 | 2,325.0 | 2,268.7 | 1,441.9 | - | - | - | - | - | - | - | - | - |
| Gross Profit | 794.9 | 765.3 | 766.9 | 758.4 | 738.3 | 721.3 | 735.1 | 720.9 | 712.0 | 664.7 | 149.1 | 856.7 | 890.3 | 814.7 | 824.5 | 870.4 | 796.5 | 816.9 | 767.0 | 632.1 | 629.0 | 648.1 | 644.6 | 665.5 | 626.1 | 616.8 | 568.5 | 2,980.1 | 608.6 | 1,666.4 | 1,308.4 | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 876.1 | 532.7 | 555.4 | 523.4 | 529.7 | 512.8 | 538.9 | 550.0 | 528.7 | 522.7 | 270.0 | 587.0 | 600.4 | 576.9 | 558.7 | 704.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | 21.6 | - | - | - | 20.9 | - | - | - | 25.2 | - | - | - | 28.0 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 34.1 | 38.0 | 39.6 | 39.2 | 38.0 | 38.7 | 24.8 | 38.3 | 38.5 | 51.1 | - | - | - | 49.8 | - | - | 46.9 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (81.2) | 232.6 | 211.6 | 235.0 | 208.6 | 208.4 | 196.2 | 171.0 | 183.2 | 142.0 | (120.9) | 269.7 | 289.9 | 237.8 | 265.8 | 166.2 | 177.3 | 263.7 | (41.1) | 213.9 | 194.4 | 167.8 | 151.3 | 99.1 | 90.0 | 102.7 | 113.1 | 160.8 | 162.5 | 68.8 | (4.7) | (41.1) | 128.5 | 68.2 | 88.6 | 109.6 | 86.8 | 59.5 | 100.4 | 133.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 9.3 | 7.6 | 8.3 | 8.3 | 9.5 | 9.7 | 8.5 | 9.7 | 8.7 | 7.5 | 6.5 | 7.8 | 7.6 | 3.0 | 1.0 | 0.4 | 1.5 | 1.0 | 0.6 | 1.1 | 1.2 | 1.0 | 0.9 | 2.3 | 3.4 | 1.7 | 2.1 | 2.1 | 1.3 | 1.8 | 3.8 | 3.1 | 2.1 | 2.1 | 1.5 | 0.6 | 2.3 | 2.2 | 1.7 | 1.6 |
| Interest Expense | 41.1 | 34.3 | 35.3 | 37.1 | 38.6 | 34.8 | 35.7 | 45.8 | 44.2 | 43.4 | 43.6 | 43.8 | 40.6 | 40.1 | 26.1 | 22.0 | 19.4 | 20.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | 3.2 | - | - | - | 2.2 | - | - | - | (1.9) | - | - | - | (2.6) | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | (49.4) | (26.3) | (22.2) | 10.1 | (152.8) | (155.3) | 197.4 | (34.5) | (39.2) | (38.8) | (34.6) | (43.1) | (37.6) | (40.3) | 6.4 | (10.9) | ||||||||||||||||||||||||
| Pre-Tax Income | (130.6) | 206.2 | 189.4 | 245.1 | 55.8 | 53.1 | 393.6 | 136.5 | 144.0 | 103.2 | (155.5) | 226.7 | 252.3 | 197.5 | 272.1 | 155.3 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (45.1) | 73.1 | 54.1 | 53.8 | 50.6 | 57.1 | 74.5 | 45.3 | 43.4 | (31.6) | (22.0) | 54.2 | 19.1 | 50.1 | 59.5 | 46.2 | 15.9 | - | - | - | - | - | - | - | - | - | - | 173.3 | 42.7 | 70.2 | 39.4 | (6.7) | 38.8 | 16.3 | 24.7 | 31.9 | 27.1 | 7.5 | (0.1) | 40.9 |
| Net Income From Continuing Ops | (85.5) | 133.1 | 135.3 | 191.4 | 5.2 | (4.0) | 319.1 | 91.2 | 100.6 | 134.8 | (133.5) | 172.5 | 233.3 | 147.4 | 212.6 | 109.1 | 153.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (2.9) | 0.6 | (15.8) | (1.6) | (5.6) | (1.0) | 19.6 | 67.7 | 72.9 | 46.6 | 300.5 | 0.3 | (0.1) | (0.7) | (0.3) | (0.0) | (0.2) | |||||||||||||||||||||||
| Net Income | (88.4) | 133.7 | 119.5 | 189.7 | (0.3) | (5.0) | 338.8 | 158.9 | 173.5 | 181.5 | 167.0 | 172.8 | 233.2 | 146.7 | 212.3 | 109.1 | 153.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (45.9) | 125.5 | 122.2 | 179.6 | 5.6 | (18.1) | 325.4 | 146.9 | 162.1 | 171.6 | 149.4 | 164.2 | 216.5 | 135.6 | 196.0 | 88.8 | ||||||||||||||||||||||||
| Less: Minority Interest | (10.9) | 2.4 | 4.7 | 4.4 | (11.7) | 6.1 | 8.4 | 8.6 | 7.3 | 7.2 | 9.2 | 8.2 | 7.8 | 7.0 | 8.8 | 10.3 | 9.3 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (45.9) | 125.5 | 122.2 | 179.6 | 5.6 | (18.1) | 315.2 | 146.9 | 162.1 | 171.6 | 157.7 | 164.2 | 216.5 | 135.6 | 196.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.34) | 1.12 | - | 1.55 | 0.06 | (0.11) | - | 1.17 | 1.29 | 1.37 | - | 1.30 | 1.71 | 1.07 | 1.53 | 0.69 | 1.04 | 0.83 | 0.08 | 1.98 | 1.88 | (0.69) | 1.93 | - | 3.83 | 0.41 | 0.87 | - | 1.05 | 0.34 | 0.02 | - | 0.74 | 0.41 | 0.50 | 0.58 | 0.54 | 0.38 | 0.74 | 0.65 |
| EPS Diluted | (0.34) | 1.12 | - | 1.55 | 0.06 | (0.11) | - | 1.17 | 1.28 | 1.37 | - | 1.29 | 1.70 | 1.06 | 1.52 | 0.68 | 1.03 | 0.83 | ||||||||||||||||||||||
| Shares Basic | 117.3 | 118.6 | - | 120.1 | 122.3 | 124.1 | - | 125.2 | 125.7 | 126.1 | - | 126.6 | 126.9 | 126.8 | 128.2 | 129.3 | 129.3 | 130.4 | ||||||||||||||||||||||
| Shares Diluted | 117.3 | 119.0 | - | 120.5 | 122.6 | 124.1 | - | 125.6 | 126.2 | 126.8 | - | 127.1 | 127.4 | 127.5 | 128.9 | 130.0 | 130.3 | 131.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | 254.2 | - | - | - | 229.3 | - | - | - | 167.2 | - | - | - | 265.8 | - | - | 203.6 | - | - | 236.9 | - | - | 173.5 | - | - | - | 133.5 | - | - | - | 20.2 | - | - | - | 105.2 | - | - | 81.6 | - | - |
| EBIT | (81.2) | 232.6 | 211.6 | 235.0 | 208.6 | 208.4 | 196.2 | 171.0 | 183.2 | 142.0 | (120.9) | 269.7 | 289.9 | 237.8 | 265.8 | 166.2 | 177.3 | 263.7 | (41.1) | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | 2,487.5 | 2,121.3 | 2,140.3 | 2,034.4 | 2,040.1 | 2,050.7 | 2,072.2 | 1,771.1 | 1,015.9 | 1,429.2 | 1,545.7 | 1,173.3 | 1,130.9 | 1,040.6 | 940.3 | 1,091.4 | 769.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.2 | - | - | - |
| Depreciation & Amortization | - | 82.1 | 99.2 | 103.3 | 102.5 | 91.1 | 90.2 | 117.9 | 76.4 | 82.4 | 98.6 | 69.9 | 58.9 | 57.6 | 68.7 | 63.7 | 49.7 |
| Amortization of Intangibles | 150.9 | 155.5 | 152.7 | 147.2 | 198.6 | 90.6 | 79.1 | 80.7 | 46.1 | 47.6 | 46.8 | 29.0 | 41.9 | 37.8 | 17.7 | 9.4 | 6.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 620.6 |
| 643.1 |
| 442.0 |
| 19.8 |
| Interest Expense | 147.7 | 145.8 | 169.1 | 168.1 | 100.2 | 62.2 | 83.9 | 76.8 | 12.0 | 15.3 | 11.4 | 12.9 | 11.7 | 8.8 | 2.9 | 4.4 | 8.0 |
| Income From Equity Investments | - | 1.5 | 16.1 | 0.3 | (18.3) | (9.2) | 8.8 | 2.6 | 7.8 | 11.9 | 8.4 | 14.1 | 9.0 | 55.5 | - | - | - |
| Other Non-Operating Income | (87.8) | (320.2) | 84.9 | (155.5) | (62.4) | (94.8) | (53.9) | (56.5) | (1.0) | (51.9) | 14.1 | (7.4) | (2.7) | (2.3) | 3.6 | 14.9 | 6.7 |
| Pre-Tax Income | 510.1 | 543.5 | 777.3 | 521.0 | 477.5 | 441.2 | 351.0 | 331.0 | 243.2 | 286.7 | 542.2 | 661.5 | 593.3 | 516.7 | 624.1 | 658.0 | 448.6 |
| 236.7 |
| 161.5 |
| Net Income From Continuing Ops | 374.3 | 327.9 | 645.8 | 419.6 | 411.2 | 385.9 | 314.0 | 5.3 | 170.1 | 214.5 | 352.1 | 440.2 | 391.0 | 335.2 | 399.2 | 421.3 | 287.1 |
| Net Income From Discontinued Ops | (19.8) | (24.0) | 206.9 | 300.0 | 304.2 | 138.0 | 559.2 | 167.8 | 117.3 | - | - | - | - | - | - | - | - |
| Net Income | 354.5 | 304.0 | 852.6 | 719.7 | 715.4 | 523.9 | 873.2 | 173.1 | 287.4 | 214.5 | 352.1 | 440.2 | 391.0 | 335.2 | 399.2 | 421.3 | 287.1 |
| Net Income Attributable To Parent | 381.5 | 289.3 | 806.1 | 665.8 | 644.0 | 491.8 | 848.0 | 163.4 | 293.7 | 210.5 | 328.1 | 423.1 | 379.0 | 331.0 | 399.9 | 420.7 | 287.1 |
| Less: Minority Interest | 0.7 | 3.4 | 31.6 | 32.3 | 36.8 | 32.0 | 25.2 | 9.7 | (6.4) | 4.1 | 24.0 | 17.1 | 12.0 | 4.2 | (0.6) | (0.6) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 381.5 | 289.3 | 795.8 | 674.1 | 644.0 | 491.7 | 846.8 | 162.6 | 290.7 | 210.5 | 328.1 | 423.1 | 379.0 | 331.0 | 399.9 | 420.7 | 287.1 |
| 2.42 |
| EPS Diluted | 3.25 | 2.38 | 6.32 | 5.30 | 4.98 | 3.71 | 6.08 | 1.18 | 2.42 | 1.73 | 2.48 | 3.23 | 2.94 | 2.60 | 3.21 | 3.38 | 2.35 |
| Shares Basic | 117.3 | 121.5 | 125.3 | 126.6 | 128.7 | 131.5 | 137.9 | 137.5 | 119.4 | 120.1 | 130.5 | 129.3 | 127.6 | 125.7 | 122.8 | 121.1 | - |
| Shares Diluted | 117.3 | 121.9 | 125.9 | 127.2 | 129.4 | 132.7 | 139.2 | 137.5 | 120.1 | 121.5 | 132.4 | 130.9 | 128.7 | 127.2 | 124.5 | 124.4 | - |
| 491.7 |
| EBIT | 598.0 | 863.6 | 692.4 | 676.5 | 539.9 | 536.0 | 404.9 | 387.4 | 244.1 | 338.6 | 528.1 | 669.0 | 596.1 | 518.9 | 620.6 | 643.1 | 442.0 |
| 619.1 |
| 553.2 |
| 808.1 |
| 418.1 |
| 434.7 |
| 480.4 |
| 493.2 |
| 566.4 |
| 536.2 |
| 514.2 |
| 455.4 |
| 445.4 |
| 446.1 |
| 532.9 |
| 346.8 |
| 3.2 |
| 330.9 |
| 351.1 |
| 330.7 |
| 341.9 |
| 357.4 |
| 381.0 |
| 384.2 |
| 357.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.2 |
| - |
| - |
| 23.0 |
| - |
| - |
| 22.2 |
| - |
| - |
| - |
| 20.3 |
| - |
| - |
| - |
| 24.8 |
| - |
| - |
| - |
| 16.6 |
| - |
| - |
| 22.2 |
| - |
| - |
| - |
| - |
| 23.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.3 |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 17.3 |
| 18.2 |
| 15.2 |
| 14.8 |
| 10.1 |
| 19.0 |
| 29.4 |
| 25.3 |
| 26.7 |
| 23.8 |
| 19.2 |
| 7.1 |
| 0.7 |
| 4.1 |
| 3.8 |
| 3.5 |
| 4.6 |
| 2.2 |
| 3.5 |
| 5.5 |
| 4.5 |
| (12.7) |
| - |
| - |
| (1.2) |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| 5.5 |
| - |
| - |
| (8.2) |
| 19.6 |
| (71.2) |
| 140.2 |
| 109.3 |
| (344.6) |
| 102.8 |
| (45.5) |
| 3.4 |
| 9.2 |
| (20.9) |
| (18.4) |
| (15.9) |
| (20.1) |
| (2.0) |
| 10.5 |
| (1.1) |
| (7.7) |
| (2.7) |
| (6.7) |
| 3.7 |
| (1.7) |
| (3.2) |
| (4.1) |
| 169.1 |
| 283.4 |
| (112.3) |
| 354.1 |
| 303.7 |
| (176.8) |
| 254.2 |
| 53.5 |
| 93.4 |
| 111.8 |
| 92.2 |
| 142.4 |
| 146.6 |
| 48.7 |
| (6.7) |
| (30.6) |
| 127.4 |
| 60.5 |
| 85.9 |
| 102.8 |
| 90.5 |
| 57.8 |
| 97.2 |
| 129.0 |
| 174.2 |
| (91.5) |
| 267.1 |
| 236.0 |
| (115.7) |
| 185.7 |
| 29.4 |
| 95.4 |
| 119.8 |
| 69.4 |
| (73.0) |
| 115.5 |
| (3.2) |
| (33.9) |
| (23.9) |
| 88.6 |
| 44.2 |
| 61.2 |
| 70.9 |
| 63.4 |
| 50.3 |
| 97.3 |
| 88.1 |
| 0.4 |
| 11.3 |
| (0.0) |
| 18.0 |
| 29.9 |
| 77.6 |
| 120.4 |
| 435.7 |
| (57.0) |
| 60.2 |
| 41.6 |
| 34.6 |
| 55.1 |
| 36.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.6 |
| (80.2) |
| 267.1 |
| 254.1 |
| (85.8) |
| 263.3 |
| 149.8 |
| 531.1 |
| 62.8 |
| 129.6 |
| (31.4) |
| 150.1 |
| 51.9 |
| 2.6 |
| 93.4 |
| 88.6 |
| 44.2 |
| 61.2 |
| 70.9 |
| 63.4 |
| 50.3 |
| 97.3 |
| 88.1 |
| 134.0 |
| 165.8 |
| 11.0 |
| 257.0 |
| 244.9 |
| (92.1) |
| 257.0 |
| 142.3 |
| 524.4 |
| 56.9 |
| 124.3 |
| (37.5) |
| 150.2 |
| 48.6 |
| 2.2 |
| 94.1 |
| 89.0 |
| 50.0 |
| 60.5 |
| 69.1 |
| 65.3 |
| 46.5 |
| 91.1 |
| 82.0 |
| 9.2 |
| 10.2 |
| 10.0 |
| 9.1 |
| 6.3 |
| 6.3 |
| 7.5 |
| 6.6 |
| 5.9 |
| 5.3 |
| 6.1 |
| (0.2) |
| 3.3 |
| 0.4 |
| (0.7) |
| (0.4) |
| (5.9) |
| 0.6 |
| (1.9) |
| (1.9) |
| 3.8 |
| 6.2 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.8 |
| 134.0 |
| 165.8 |
| 11.0 |
| 257.0 |
| 244.9 |
| (92.1) |
| 257.0 |
| 141.1 |
| 524.4 |
| 56.9 |
| 124.3 |
| (37.5) |
| 149.6 |
| 48.3 |
| 2.1 |
| 92.6 |
| 88.1 |
| 49.4 |
| 60.5 |
| 69.1 |
| 65.3 |
| 46.5 |
| 91.1 |
| 82.0 |
| 0.08 |
| 1.96 |
| 1.87 |
| (0.69) |
| 1.91 |
| - |
| 3.80 |
| 0.41 |
| 0.86 |
| - |
| 1.05 |
| 0.34 |
| 0.02 |
| - |
| 0.74 |
| 0.41 |
| 0.50 |
| 0.57 |
| 0.54 |
| 0.38 |
| 0.73 |
| 0.64 |
| 130.3 |
| 130.0 |
| 130.2 |
| 132.5 |
| 133.1 |
| - |
| 136.6 |
| 138.3 |
| 142.2 |
| - |
| 142.0 |
| 141.8 |
| 124.1 |
| - |
| 119.2 |
| 119.5 |
| 119.4 |
| 119.9 |
| 120.2 |
| 120.9 |
| 123.4 |
| 126.0 |
| 130.3 |
| 131.2 |
| 131.3 |
| 132.5 |
| 134.6 |
| - |
| 137.8 |
| 139.3 |
| 143.6 |
| - |
| 143.0 |
| 141.8 |
| 125.1 |
| - |
| 119.9 |
| 120.3 |
| 121.9 |
| 121.4 |
| 121.1 |
| 122.0 |
| 124.6 |
| 127.2 |
| 213.9 |
| 194.4 |
| 167.8 |
| 151.3 |
| 99.1 |
| 90.0 |
| 102.7 |
| 113.1 |
| 160.8 |
| 162.5 |
| 68.8 |
| (4.7) |
| (41.1) |
| 128.5 |
| 68.2 |
| 88.6 |
| 109.6 |
| 86.8 |
| 59.5 |
| 100.4 |
| 133.0 |