| (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 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 4,532.6 | 4,517.8 | 4,759.3 | 4,757.4 | 4,463.0 | 4,372.1 | 4,585.0 | 4,559.3 | 4,361.9 | 4,528.3 | 4,360.2 | 4,308.1 | 4,165.6 | 4,127.4 | 4,469.0 | 4,631.6 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 18,567.2 | 18,497.6 | 17,878.3 | 17,362.2 | 17,468.4 | 14,777.5 | 12,091.9 | 11,409.2 | 10,937.8 | 10,767.9 | 9,878.6 | 8,752.7 | 8,583.4 | 8,411.1 | 8,121.4 | 7,535.7 | 6,881.6 | 7,088.1 |
| Cost of Revenue | 16,418.4 | 16,139.4 | 15,565.5 | 16,243.8 | 15,656.6 | 13,411.6 | 11,253.7 | 10,338.8 | 10,094.3 | 9,296.2 | 8,774.6 | 7,453.9 | 7,189.4 | 7,565.7 | 7,685.6 | 7,675.3 | 6,416.3 | |
| Gross Profit | 2,148.8 | 2,358.1 | 2,312.8 | 1,118.4 | 1,811.8 | 1,365.8 | 838.2 | 1,070.4 | 843.5 | 1,471.6 | 1,104.0 | 1,298.7 | 1,394.0 | 845.4 | 435.8 | (139.6) | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | 17.9 | 12.4 | 5.7 | 12.5 | 5.1 | 5.4 | 5.1 | 4.0 | 3.7 | 3.5 | 4.1 | 3.8 | 3.9 | 3.8 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 1,371.6 | 1,613.5 | 1,506.1 | 522.3 | 1,176.6 | 211.2 | 245.5 | 690.6 | 495.7 | 1,072.3 | 792.1 | 1,061.1 | 1,203.1 | 658.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 33.0 | 51.1 | 72.7 | 35.7 | 9.0 | 6.1 | 7.3 | 14.3 | 13.8 | 7.7 | 2.3 | 3.8 | 4.8 | 2.1 | 1.4 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 355.1 | 418.8 | 325.0 | 42.9 | 278.9 | 61.1 | 66.8 | 161.0 | 85.4 | 263.9 | 243.9 | 338.4 | 391.0 | 24.2 | (21.0) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 3.73 | 4.56 | 4.58 | 1.36 | 3.11 | 0.13 | 0.39 | 1.83 | 1.00 | 2.79 | 1.74 | 2.50 | 2.75 | 2.12 | 0.70 | (2.21) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 1,841.7 | 2,069.7 | 1,939.7 | 942.2 | 1,579.7 | 592.0 | 582.6 | 977.8 | 769.8 | 1,344.1 | 1,023.8 | 1,234.9 | 1,358.9 | 809.4 | 397.8 | (164.5) | ||
| 4,240.4 |
| 4,038.8 |
| 3,827.6 |
| 3,637.7 |
| 3,273.4 |
| 3,117.8 |
| 3,075.1 |
| 2,824.0 |
| 3,074.9 |
| 3,063.5 |
| 2,778.0 |
| 2,843.1 |
| 2,724.7 |
| 2,697.6 |
| 2,746.7 |
| 2,742.4 |
| 2,793.9 |
| 2,752.3 |
| 2,479.3 |
| 3,392.0 |
| 2,495.3 |
| 2,028.3 |
| 1,962.9 |
| 2,533.3 |
| Cost of Revenue | 4,187.1 | 4,089.2 | 4,100.0 | 4,042.1 | 3,908.1 | 3,818.8 | 3,901.0 | 3,867.7 | 3,978.0 | 4,207.3 | 4,014.3 | 4,029.7 | 3,992.6 | 4,031.6 | 3,971.7 | 3,954.9 | 3,698.4 | 3,686.3 | 3,455.7 | 3,257.5 | 3,012.2 | 2,890.4 | 2,761.3 | 2,704.2 | 2,897.8 | 2,862.1 | 2,495.8 | 2,475.2 | 2,505.7 | 2,527.9 | 2,459.0 | 2,480.7 | 2,315.3 | 2,277.5 | 2,222.8 | 3,064.8 | 2,242.2 | 1,742.2 | 1,725.4 | 2,328.3 |
| Gross Profit | 345.5 | 428.6 | 659.4 | 715.3 | 554.9 | 553.3 | 684.0 | 691.6 | 383.9 | 321.0 | 345.9 | 278.4 | 173.0 | 95.8 | 497.3 | 676.8 | 542.0 | 352.5 | 371.8 | 380.2 | 261.2 | 227.4 | 313.8 | 119.9 | 177.1 | 201.4 | 282.2 | 367.9 | 218.9 | 169.7 | 287.7 | 261.7 | 478.6 | 474.8 | 256.5 | 327.2 | 253.1 | 286.1 | 237.6 | 205.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 180.2 | 215.0 | 165.0 | 199.5 | 133.8 | 235.3 | 144.8 | 214.2 | 119.1 | 131.1 | 138.6 | 148.4 | 133.7 | 142.8 | 158.1 | 163.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 118.5 | 121.7 | 116.4 | 113.5 | 104.5 | 111.9 | 110.5 | 107.9 | 103.4 | 129.0 | 96.2 | 96.4 | 98.3 | 119.1 | 90.8 | 91.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 8.4 | - | - | - | 8.0 | - | - | - | 8.1 | - | - | - | 8.3 | - | - | - | 8.7 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 162.6 | 204.1 | 492.6 | 512.3 | 404.5 | 306.7 | 508.4 | 440.8 | 250.3 | 184.3 | 206.4 | 100.3 | 31.3 | (77.5) | 339.2 | 512.9 | 402.0 | 55.1 | 120.8 | (123.1) | 158.5 | 39.5 | 94.3 | 27.3 | 84.4 | 85.8 | 188.2 | 279.6 | 137.0 | 85.3 | 201.6 | 155.0 | 372.2 | 378.3 | 166.7 | 189.8 | 176.8 | 236.6 | 188.8 | 124.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 6.9 | 6.0 | 9.2 | 11.0 | 25.0 | 24.4 | 22.1 | 15.9 | 10.3 | 12.3 | 12.1 | 7.6 | 3.6 | 4.1 | 2.7 | 1.0 | 1.3 | 1.6 | 1.2 | 0.8 | 2.4 | 2.7 | 1.8 | 1.2 | 1.7 | 2.8 | 4.7 | 3.4 | 3.3 | 4.2 | 1.6 | 4.1 | 2.1 | 1.1 | 0.4 | 0.7 | 0.3 | 0.7 | 0.7 | 0.7 |
| Interest Expense | 37.8 | 39.0 | 38.2 | 42.5 | 41.7 | 47.1 | 41.6 | 31.2 | 41.2 | 66.8 | 45.6 | 47.2 | 42.7 | 41.4 | 36.9 | 38.1 | 36.3 | 35.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 1.2 | 2.4 | 2.9 | (0.4) | 0.7 | (10.2) | (7.9) | (0.5) | 3.3 | 3.9 | 2.2 | 1.3 | 22.7 | 1.5 | 19.8 | 1.7 | 0.3 | |||||||||||||||||||||||
| Pre-Tax Income | 131.8 | 174.7 | 461.4 | 475.6 | 390.4 | 276.5 | 481.6 | 427.2 | 227.0 | 156.6 | 166.1 | 45.7 | (3.2) | (129.8) | 324.7 | 474.7 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 30.4 | 86.8 | 118.3 | 119.6 | 94.1 | 40.7 | 131.6 | 100.7 | 52.1 | 22.4 | 44.6 | (15.2) | (8.8) | 25.3 | 65.7 | 112.7 | 75.2 | 5.2 | 30.4 | (9.8) | 35.4 | 8.9 | 22.3 | (3.0) | 38.5 | 18.7 | 46.4 | 75.5 | 20.4 | 30.8 | 37.0 | (14.1) | 113.4 | 115.3 | 49.4 | 49.1 | 53.8 | 78.4 | 62.6 | 24.6 |
| Net Income From Continuing Ops | 101.5 | 87.9 | 343.1 | 356.0 | 296.3 | 235.8 | 350.0 | 326.5 | 174.9 | 134.2 | 121.6 | 60.9 | 5.6 | (155.0) | 259.0 | 362.0 | 280.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 101.5 | 87.9 | 343.1 | 356.0 | 296.3 | 235.8 | 350.0 | 326.5 | 174.9 | 134.2 | 121.6 | 60.9 | 5.6 | (155.0) | 259.0 | 362.0 | 280.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 101.4 | 88.0 | 342.8 | 355.5 | 296.0 | 235.9 | 349.9 | 326.3 | 174.4 | 134.7 | 121.3 | 60.5 | 5.2 | (155.0) | 258.4 | 362.1 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | (0.1) | 0.2 | 0.5 | 0.3 | (0.1) | 0.1 | 0.2 | 0.5 | (0.4) | 0.3 | 0.5 | 0.4 | (0.1) | 0.6 | (0.1) | 0.1 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 101.4 | 88.0 | 342.8 | 355.5 | 296.0 | 235.9 | 349.9 | 326.3 | 174.4 | 134.7 | 121.3 | 60.5 | 5.2 | (155.0) | 258.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.43 | - | 1.44 | 1.50 | 1.25 | - | 1.48 | 1.38 | 0.74 | - | 0.51 | 0.26 | 0.02 | - | 1.08 | 1.51 | 1.15 | - | 0.25 | (0.68) | 0.41 | - | 0.14 | (0.02) | 0.27 | - | 0.44 | 0.68 | 0.34 | 0.12 | 0.48 | - | 0.94 | 0.94 | 0.38 | - | 0.39 | 0.60 | 0.46 | - |
| EPS Diluted | 0.43 | - | 1.44 | 1.49 | 1.24 | - | 1.47 | 1.37 | 0.73 | - | 0.51 | 0.25 | 0.02 | - | 1.08 | 1.50 | 1.15 | - | ||||||||||||||||||||||
| Shares Basic | 237.7 | - | 237.5 | 237.4 | 237.2 | - | 237.1 | 236.9 | 236.8 | - | 236.8 | 236.7 | 236.6 | - | 238.6 | 240.4 | 243.7 | - | ||||||||||||||||||||||
| Shares Diluted | 238.6 | - | 238.5 | 238.4 | 238.3 | - | 237.9 | 237.7 | 237.5 | - | 237.3 | 237.2 | 237.2 | - | 239.2 | 241.0 | 244.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 281.0 | 325.8 | 609.0 | 625.8 | 509.0 | 418.5 | 618.8 | 548.7 | 353.6 | 313.3 | 302.6 | 196.7 | 129.6 | 41.5 | 430.0 | 604.0 | 504.2 | 173.1 | 207.1 | (33.2) | 245.0 | 139.7 | 172.0 | 106.7 | 164.2 | 173.9 | 254.4 | 345.3 | 204.2 | 149.7 | 269.0 | 238.5 | 436.0 | 440.2 | 229.4 | 282.3 | 230.2 | 280.1 | 231.2 | 186.3 |
| EBIT | 162.6 | 204.1 | 492.6 | 512.3 | 404.5 | 306.7 | 508.4 | 440.8 | 250.3 | 184.3 | 206.4 | 100.3 | 31.3 | (77.5) | 339.2 | 512.9 | 402.0 | 55.1 | 120.8 | |||||||||||||||||||||
| 6,764.8 |
| 465.3 |
| 323.3 |
| 5.0 |
| 5.5 |
| - |
| Selling General & Administrative | 759.6 | 713.3 | 713.3 | 551.8 | 604.7 | 1,148.9 | 592.6 | 379.9 | 343.0 | 389.5 | 310.8 | 231.8 | 188.6 | 180.9 | 177.0 | 205.1 | 209.5 | 241.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 470.1 | 456.2 | 433.6 | 419.9 | 403.1 | 380.8 | 337.1 | 287.2 | 274.1 | 271.8 | 231.7 | 173.8 | 155.8 | 150.5 | 147.4 | 209.1 | 231.0 | 236.0 |
| Amortization of Intangibles | - | 33.1 | 32.4 | 33.1 | 33.7 | 26.4 | 22.7 | 22.9 | 25.7 | 26.4 | 18.7 | 8.5 | 5.7 | 5.7 | 5.8 | 5.7 | 5.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,871.0 | 7,909.3 | 6,696.2 | 7,020.7 |
| 250.3 |
| (373.6) |
| 185.4 |
| 67.3 |
| (1.5) |
| 3.8 |
| 4.4 |
| Interest Expense | 157.5 | 161.4 | 161.2 | 202.3 | 152.7 | 145.8 | 126.1 | 132.6 | 162.8 | 107.2 | 75.6 | 46.5 | 82.1 | 87.0 | 104.9 | 111.5 | 105.6 | 161.9 |
| Income From Equity Investments | - | 0.0 | 0.0 | (0.3) | 0.0 | 0.0 | (0.3) | 0.1 | 0.1 | 0.1 | (0.5) | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - |
| Other Non-Operating Income | 6.1 | 5.6 | (15.3) | 30.1 | 23.3 | 11.6 | 39.7 | (4.6) | 2.7 | 6.5 | 9.3 | 9.1 | 4.5 | 4.4 | 1.4 | (9.1) | 13.3 | 3.8 |
| Pre-Tax Income | 1,243.5 | 1,502.1 | 1,412.3 | 365.2 | 1,025.5 | 92.4 | 161.8 | 617.5 | 332.2 | 982.1 | 724.0 | 1,001.3 | 0.5 | (1.0) | (0.4) | (487.1) | 66.5 | (173.8) |
| 8.6 |
| (23.8) |
| (21.6) |
| Net Income From Continuing Ops | 888.5 | 1,083.3 | 1,087.2 | 322.3 | 746.5 | 31.3 | 95.1 | 456.5 | 246.8 | 718.2 | 480.1 | 663.0 | 711.4 | 549.7 | 174.0 | (495.7) | 90.3 | (152.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 888.5 | 1,083.3 | 1,087.2 | 322.3 | 746.5 | 31.3 | 95.1 | 456.5 | 246.8 | 718.2 | 480.1 | 663.0 | 711.4 | 549.7 | 174.0 | (495.7) | 90.3 | (151.7) |
| Net Income Attributable To Parent | 887.7 | 1,082.4 | 1,086.4 | 321.6 | 745.9 | 31.0 | 94.8 | 455.9 | 247.9 | 694.6 | 440.5 | 645.9 | 711.6 | 549.6 | 174.2 | (496.8) | 87.1 | (151.6) |
| Less: Minority Interest | 0.7 | 1.0 | 0.8 | 0.7 | 0.6 | 0.3 | 0.3 | 0.6 | (1.1) | 0.1 | (0.8) | 0.0 | (0.2) | 0.2 | (0.2) | 1.1 | 3.2 | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 887.7 | 1,082.4 | 1,086.4 | 321.6 | 745.9 | 31.0 | 94.8 | 455.9 | 247.9 | 694.6 | 440.5 | 645.9 | 711.6 | 549.6 | 174.2 | (496.8) | 87.1 | (151.6) |
| 0.39 |
| (2.05) |
| EPS Diluted | 3.72 | 4.54 | 4.57 | 1.36 | 3.10 | 0.13 | 0.39 | 1.83 | 1.00 | 2.79 | 1.73 | 2.50 | 2.74 | 2.12 | 0.70 | (2.21) | 0.39 | (2.05) |
| Shares Basic | 237.7 | 237.4 | 237.0 | 236.7 | 239.8 | 243.7 | 245.9 | 249.4 | 248.9 | 248.7 | 253.7 | 258.4 | 259.0 | 258.8 | 250.1 | 225.0 | 225.0 | 74.1 |
| Shares Diluted | 238.6 | 238.4 | 237.8 | 237.3 | 240.4 | 244.1 | 246.1 | 249.7 | 249.1 | 249.0 | 254.1 | 258.7 | 259.5 | 259.2 | 250.2 | 225.0 | 225.0 | 76.1 |
| 416.5 |
| 303.3 |
| EBIT | 1,371.6 | 1,613.5 | 1,506.1 | 522.3 | 1,176.6 | 211.2 | 245.5 | 690.6 | 495.7 | 1,072.3 | 792.1 | 1,061.1 | 1,203.1 | 658.9 | 250.3 | (373.6) | 185.4 | 67.3 |
| 140.0 |
| 291.6 |
| 251.1 |
| 503.4 |
| 102.8 |
| 187.8 |
| 219.6 |
| 92.6 |
| 92.7 |
| 115.6 |
| 94.0 |
| 88.4 |
| 81.9 |
| 84.1 |
| 85.3 |
| 105.4 |
| 102.2 |
| 92.1 |
| 89.8 |
| 136.6 |
| 75.9 |
| 49.5 |
| 48.8 |
| 80.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.1 |
| 118.1 |
| 86.3 |
| 89.9 |
| 86.5 |
| 100.2 |
| 77.7 |
| 79.4 |
| 79.8 |
| 88.1 |
| 66.2 |
| 65.7 |
| 67.2 |
| 64.4 |
| 67.4 |
| 83.5 |
| 63.8 |
| 61.9 |
| 62.7 |
| 92.4 |
| 53.4 |
| 43.5 |
| 42.4 |
| 62.3 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 5.7 |
| - |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.8 |
| 50.7 |
| 30.3 |
| 30.5 |
| 30.6 |
| 32.3 |
| 32.7 |
| 33.4 |
| 32.0 |
| 33.6 |
| 33.6 |
| 35.3 |
| 50.3 |
| 40.9 |
| 24.6 |
| 22.6 |
| 19.1 |
| 32.9 |
| 19.1 |
| 11.5 |
| 12.0 |
| 19.7 |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 1.6 |
| 1.4 |
| 0.8 |
| 7.8 |
| 5.8 |
| (0.4) |
| 0.0 |
| 34.2 |
| (2.1) |
| (1.4) |
| (1.5) |
| 0.4 |
| (0.7) |
| 1.6 |
| 1.3 |
| 1.1 |
| 1.3 |
| 2.8 |
| 3.1 |
| 2.4 |
| 1.0 |
| 2.9 |
| 1.9 |
| 355.8 |
| 41.7 |
| 91.2 |
| (176.3) |
| 135.8 |
| 9.2 |
| 56.0 |
| (9.4) |
| 106.0 |
| 110.9 |
| 156.5 |
| 245.6 |
| 104.5 |
| 60.3 |
| 156.2 |
| 119.8 |
| 351.7 |
| 360.4 |
| 150.1 |
| 156.2 |
| 155.8 |
| 231.4 |
| 180.6 |
| 104.7 |
| 36.5 |
| 60.8 |
| (166.5) |
| 100.5 |
| 0.3 |
| 33.7 |
| (6.4) |
| 67.4 |
| 92.2 |
| 110.1 |
| 170.1 |
| 84.1 |
| 29.5 |
| 119.2 |
| 133.9 |
| 238.3 |
| 245.2 |
| 100.7 |
| 107.1 |
| 102.0 |
| 153.0 |
| 118.0 |
| 80.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.5 |
| 60.8 |
| (166.5) |
| 100.5 |
| 0.3 |
| 33.7 |
| (6.4) |
| 67.4 |
| 92.2 |
| 110.1 |
| 170.1 |
| 84.1 |
| 29.5 |
| 119.2 |
| 133.9 |
| 238.3 |
| 245.2 |
| 100.7 |
| 107.1 |
| 102.0 |
| 153.0 |
| 118.0 |
| 80.1 |
| 280.4 |
| 36.8 |
| 60.7 |
| (166.7) |
| 100.2 |
| 0.1 |
| 33.4 |
| (6.0) |
| 67.3 |
| 92.1 |
| 109.8 |
| 170.1 |
| 84.0 |
| 29.3 |
| 119.4 |
| 134.3 |
| 232.7 |
| 233.6 |
| 93.9 |
| 70.6 |
| 98.7 |
| 152.9 |
| 118.4 |
| 63.1 |
| (0.3) |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| (0.4) |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.0 |
| 0.1 |
| 0.2 |
| (0.2) |
| (0.4) |
| (0.5) |
| 0.4 |
| 0.5 |
| (0.5) |
| (0.1) |
| 0.2 |
| (0.4) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 362.1 |
| 280.4 |
| 36.8 |
| 60.7 |
| (166.7) |
| 100.2 |
| 0.1 |
| 33.4 |
| (6.0) |
| 67.3 |
| 92.1 |
| 109.8 |
| 170.1 |
| 84.0 |
| 29.3 |
| 119.4 |
| 134.3 |
| 232.7 |
| 233.6 |
| 93.9 |
| 70.6 |
| 98.7 |
| 152.9 |
| 118.4 |
| 63.1 |
| 0.25 |
| (0.68) |
| 0.41 |
| - |
| 0.14 |
| (0.02) |
| 0.27 |
| - |
| 0.44 |
| 0.68 |
| 0.34 |
| 0.12 |
| 0.48 |
| - |
| 0.93 |
| 0.94 |
| 0.38 |
| - |
| 0.39 |
| 0.60 |
| 0.46 |
| - |
| 243.7 |
| 243.7 |
| 243.6 |
| - |
| 244.2 |
| 246.7 |
| 249.3 |
| - |
| 249.5 |
| 249.4 |
| 249.2 |
| 249.0 |
| 248.8 |
| - |
| 248.8 |
| 248.8 |
| 248.7 |
| - |
| 254.5 |
| 254.6 |
| 254.8 |
| - |
| 244.2 |
| 243.7 |
| 243.9 |
| - |
| 244.4 |
| 246.7 |
| 249.6 |
| - |
| 249.7 |
| 249.6 |
| 249.6 |
| 249.2 |
| 249.0 |
| - |
| 249.0 |
| 249.0 |
| 248.9 |
| - |
| 254.9 |
| 254.9 |
| 255.1 |
| - |
| (123.1) |
| 158.5 |
| 39.5 |
| 94.3 |
| 27.3 |
| 84.4 |
| 85.8 |
| 188.2 |
| 279.6 |
| 137.0 |
| 85.3 |
| 201.6 |
| 155.0 |
| 372.2 |
| 378.3 |
| 166.7 |
| 189.8 |
| 176.8 |
| 236.6 |
| 188.8 |
| 124.0 |