| (in millions of USD, except per-share data) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q3 FY 23 | Q2 FY 23 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 2,025.1 | 2,294.3 | 2,167.2 | 1,983.6 | 2,255.1 | 2,074.3 | 1,951.9 | 2,362.9 | 2,207.0 | 2,157.9 | 2,280.8 | 2,132.0 | 2,332.5 | 2,079.3 | 2,118.1 | 1,580.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2027 | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 8,470.2 | 8,950.2 | 8,652.9 | 9,217.7 | 9,024.2 | 9,154.7 | 7,132.6 | 9,656.8 | 8,914.8 | 8,203.1 | 8,020.3 | 8,186.4 | 6,043.0 | 5,890.6 | 4,636.8 | 2,398.7 |
| Cost of Revenue | 3,578.7 | 3,801.6 | 3,510.4 | 3,854.5 | 3,901.3 | 3,830.6 | 3,355.8 | 4,348.5 | 4,020.4 | 3,832.8 | 3,858.7 | 3,967.1 | 2,793.8 | 2,834.7 | 2,214.9 | 1,216.1 |
| Gross Profit | 4,891.5 | 5,148.6 | 5,142.5 | 5,363.2 | 5,122.9 | 5,324.1 | 3,776.8 | 5,308.3 | 4,894.4 | 4,370.3 | 4,161.6 | 4,219.3 | 3,249.2 | 3,055.9 | 2,422.0 | 1,182.6 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 106.1 | 230.6 | 772.3 | 928.8 | 470.7 | 1,076.9 | (1,071.7) | 891.7 | 632.4 | 789.2 | 760.5 | 513.4 | - | - | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 18.4 | 14.9 | 23.2 | 11.5 | 7.1 | 4.4 | 4.2 | 4.7 | 6.3 | 5.9 | 4.0 | 7.5 | 1.5 | 1.3 | 1.7 | 1.3 |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | (241.2) | 126.0 | 107.2 | 177.4 | 187.8 | 20.7 | (55.5) | 31.0 | (25.9) | 125.5 | 75.1 | 185.3 | 109.3 | 87.4 | 21.8 | |
| Per Share | ||||||||||||||||
| EPS Basic | 5.92 | 0.53 | 10.69 | 10.88 | 3.05 | 13.45 | (15.96) | 9.75 | 6.93 | 6.84 | 6.95 | 1.77 | 5.98 | 3.86 | 0.83 | 3.14 |
| Supplementary Data | ||||||||||||||||
| EBITDA | 374.5 | 502.9 | 1,054.5 | 1,227.4 | 772.2 | 1,390.2 | (745.9) | 1,226.5 | 957.3 | 1,111.0 | 1,017.9 | 827.0 | - | - | - | - |
| 1,344.0 |
| 2,587.7 |
| 2,364.2 |
| 2,356.3 |
| 2,524.5 |
| 2,333.7 |
| 2,314.6 |
| 2,357.0 |
| 2,069.9 |
| 1,989.0 |
| 2,244.3 |
| 1,933.3 |
| 2,164.5 |
| 1,864.0 |
| 1,879.3 |
| 2,233.1 |
| 1,975.6 |
| 1,963.7 |
| 2,259.1 |
| 1,964.8 |
| 1,910.2 |
| 1,642.8 |
| 1,336.6 |
| 1,427.4 |
| Cost of Revenue | 838.9 | 1,001.5 | 916.4 | 821.9 | 938.5 | 828.4 | 753.2 | 1,023.5 | 934.7 | 907.6 | 1,006.6 | 912.5 | 987.4 | 850.2 | 1,016.8 | 697.4 | 678.1 | 1,181.5 | 1,075.8 | 1,060.4 | 1,159.7 | 1,036.7 | 1,023.6 | 1,059.7 | 922.6 | 908.2 | 1,052.7 | 899.5 | 1,063.5 | 861.9 | 893.7 | 1,065.6 | 920.9 | 930.5 | 1,087.3 | 938.7 | 958.3 | 773.7 | 594.0 | 670.6 |
| Gross Profit | 1,186.2 | 1,292.8 | 1,250.8 | 1,161.7 | 1,316.6 | 1,245.9 | 1,198.7 | 1,339.4 | 1,272.3 | 1,250.3 | 1,274.2 | 1,219.5 | 1,345.1 | 1,229.1 | 1,101.3 | 883.3 | 665.9 | 1,406.2 | 1,288.4 | 1,295.9 | 1,364.8 | 1,297.0 | 1,291.0 | 1,297.3 | 1,147.3 | 1,080.8 | 1,191.6 | 1,033.8 | 1,101.0 | 1,002.1 | 985.6 | 1,167.5 | 1,054.7 | 1,033.2 | 1,171.8 | 1,026.1 | 951.9 | 869.1 | 742.7 | 756.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 1,074.4 | 1,121.0 | 1,128.9 | 1,023.9 | 1,154.0 | 1,083.3 | 1,017.3 | 1,123.8 | 1,138.5 | 1,064.0 | 1,085.0 | 1,070.4 | 1,097.3 | 1,039.4 | 987.2 | 882.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 62.6 | 69.4 | 68.7 | 67.7 | 69.7 | 69.8 | 72.1 | - | - | 72.3 | - | - | - | 77.6 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 124.3 | 180.8 | 133.2 | (332.2) | 183.1 | 173.9 | 205.1 | 229.8 | 143.3 | 198.8 | (214.0) | 177.0 | 377.2 | 197.4 | 122.1 | (1.7) | (1,218.4) | 269.5 | 249.8 | 135.1 | 282.3 | 231.4 | 244.3 | 280.7 | 180.5 | 113.2 | 197.9 | 143.0 | 253.6 | 154.1 | 176.8 | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 6.9 | 2.7 | 3.8 | 5.0 | 6.9 | 3.7 | 5.6 | 2.1 | 2.3 | 3.3 | 2.3 | 1.5 | 1.3 | 1.1 | 0.9 | 0.6 | 1.3 | 1.4 | 1.3 | 1.1 | 0.9 | 1.2 | 1.0 | 1.4 | 1.2 | 1.7 | 2.0 | 1.1 | 1.0 | 1.2 | 1.1 | 1.5 | 1.2 | 1.5 | 1.9 | 2.1 | 2.0 | 0.4 | 0.2 | 0.3 |
| Interest Expense | 22.7 | 23.2 | 25.8 | 22.4 | 23.0 | 22.8 | 23.3 | 24.3 | 25.9 | 25.3 | 21.1 | 21.8 | 25.9 | 30.5 | 34.4 | 32.7 | 22.5 | 29.2 | ||||||||||||||||||||||
| Income From Equity Investments | 13.3 | 10.0 | 12.2 | 10.5 | 10.6 | 10.9 | 13.2 | 13.7 | 9.2 | 11.9 | 10.5 | 24.7 | 6.3 | 3.7 | 4.4 | (3.5) | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 108.5 | 160.3 | 111.2 | (349.6) | 167.0 | 154.8 | 187.4 | 207.6 | 119.7 | 176.8 | (232.8) | 156.7 | 352.6 | 168.0 | 88.6 | (33.8) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 20.5 | 156.1 | (113.0) | (304.8) | 35.1 | (3.2) | 36.0 | 46.0 | 25.5 | 40.8 | (46.1) | 41.4 | 72.9 | 68.3 | 19.1 | 17.9 | (142.4) | 32.8 | 29.7 | 23.6 | 10.3 | 37.6 | 37.0 | 11.1 | 31.4 | 14.4 | 42.6 | 24.4 | 4.3 | 23.9 | 32.9 | 22.1 | (1.0) | 8.7 | 6.7 | 43.6 | (17.2) | 45.2 | 35.0 | 31.4 |
| Net Income From Continuing Ops | 88.0 | 4.2 | 224.2 | (44.8) | 131.9 | 158.0 | 151.4 | 161.6 | 94.2 | 136.0 | (186.7) | 115.3 | 279.7 | 99.7 | 69.5 | (51.7) | (1,097.2) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 88.0 | 4.2 | 224.2 | (44.8) | 131.9 | 158.0 | 151.4 | 161.6 | 94.2 | 136.0 | (186.7) | 115.3 | 279.7 | 99.7 | 69.5 | (51.7) | (1,097.2) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 88.0 | 4.2 | 224.2 | (44.8) | 131.9 | 158.0 | 151.4 | 161.6 | 94.2 | 136.0 | (186.7) | 115.3 | 279.7 | 99.9 | 69.8 | (51.4) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 88.0 | 4.2 | 224.2 | (44.8) | 131.9 | 158.0 | 151.4 | 161.6 | 94.2 | 136.0 | (186.7) | 115.3 | 279.7 | 99.9 | 69.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.92 | 0.09 | 4.66 | (0.88) | 2.37 | 2.83 | 2.63 | 2.68 | 1.52 | 2.17 | (2.88) | 1.73 | 3.94 | 1.40 | 0.98 | (0.72) | (15.37) | 2.83 | 2.59 | 1.09 | 3.18 | 2.15 | 2.33 | 3.09 | 1.54 | 0.90 | 1.58 | 1.12 | 2.69 | 1.24 | 1.38 | 2.74 | 1.54 | 0.43 | 2.41 | (0.07) | (0.13) | 2.31 | 1.24 | 1.33 |
| EPS Diluted | 1.90 | 0.09 | 4.63 | (0.88) | 2.34 | 2.80 | 2.59 | 2.66 | 1.50 | 2.14 | (2.88) | 1.72 | 3.89 | 1.38 | 0.98 | (0.72) | (15.37) | 2.82 | ||||||||||||||||||||||
| Shares Basic | 45.9 | 47.3 | 48.1 | 51.1 | 55.8 | 55.9 | 57.5 | 60.3 | 62.1 | 62.7 | 64.8 | 66.6 | 70.9 | 71.2 | 71.1 | 71.1 | 71.4 | 73.9 | ||||||||||||||||||||||
| Shares Diluted | 46.4 | 47.9 | 48.5 | 51.1 | 56.3 | 56.5 | 58.4 | 60.8 | 62.7 | 63.5 | 64.8 | 67.0 | 72.0 | 72.4 | 71.5 | 71.1 | 71.4 | 74.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 186.9 | 250.2 | 201.9 | (264.5) | 252.8 | 243.7 | 277.2 | - | - | 271.1 | - | - | - | 275.0 | - | - | (1,137.3) | - | - | 211.6 | - | - | 327.5 | - | - | 190.4 | - | - | - | - | 237.8 | - | - | - | - | - | - | - | - | - |
| EBIT | 124.3 | 180.8 | 133.2 | (332.2) | 183.1 | 173.9 | 205.1 | 229.8 | 143.3 | 198.8 | (214.0) | 177.0 | 377.2 | 197.4 | 122.1 | (1.7) | (1,218.4) | 269.5 | 249.8 | |||||||||||||||||||||
| - |
| Selling General & Administrative | 4,348.2 | 4,492.1 | 4,411.3 | 4,542.6 | 4,377.4 | 4,453.9 | 3,983.2 | 4,432.8 | 4,245.2 | 3,677.9 | 3,417.7 | 3,673.5 | 2,594.3 | 2,549.9 | 2,071.8 | 938.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 268.4 | 272.3 | 282.2 | 298.6 | 301.5 | 313.3 | 325.8 | 334.8 | 324.9 | 321.8 | 257.4 | 313.6 | 140.4 | 132.0 | 147.1 | 49.9 |
| Amortization of Intangibles | - | 16.6 | 22.5 | 23.1 | 32.1 | 34.2 | 34.3 | 62.8 | 65.0 | 86.2 | 40.3 | 118.6 | 12.9 | 14.2 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Interest Expense | 94.1 | 94.2 | 89.8 | 99.3 | 89.6 | 108.6 | 125.5 | 120.8 | 128.5 | 120.9 | 117.0 | 192.2 | 118.7 | 129.4 | 128.6 | 33.5 |
| Income From Equity Investments | 46.0 | 44.7 | 48.2 | 45.7 | 50.4 | 23.7 | (4.6) | 21.3 | 10.1 | 0.1 | 16.6 | 8.0 | 5.4 | 1.4 | 0.0 | 0.0 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (140.5) | 0.0 |
| Pre-Tax Income | 30.4 | 151.3 | 705.7 | 841.0 | 388.2 | 972.7 | (1,193.0) | 775.6 | 510.2 | 674.2 | 647.5 | 328.7 | 543.1 | 363.1 | 76.2 | 211.6 |
| 49.7 |
| Net Income From Continuing Ops | 271.6 | 25.3 | 598.5 | 663.6 | 200.4 | 952.0 | (1,137.5) | 744.6 | 536.1 | 548.7 | 572.4 | 143.4 | 433.8 | 275.7 | 54.4 | 161.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 271.6 | 25.3 | 598.5 | 663.6 | 200.4 | 952.0 | (1,137.5) | 744.6 | 536.1 | 548.7 | 572.4 | 143.4 | 433.8 | 275.7 | 54.4 | 161.9 |
| Net Income Attributable To Parent | 271.6 | 25.3 | 598.5 | 663.6 | 200.4 | 952.3 | (1,136.1) | 746.4 | 537.8 | 549.0 | 572.4 | 143.5 | 433.8 | 275.7 | 54.4 | 161.9 |
| Less: Minority Interest | - | - | - | - | - | (0.3) | (1.4) | (1.8) | (1.7) | (0.3) | 0.0 | (0.1) | 0.0 | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 0.6 | 0.5 | 0.0 |
| Net Income To Common Shareholders | 271.6 | 25.3 | 598.5 | 663.6 | 200.4 | 952.3 | (1,136.1) | 746.4 | 537.8 | 549.0 | 572.4 | 143.5 | 421.2 | 259.5 | 51.8 | 161.9 |
| EPS Diluted | 5.85 | 0.52 | 10.56 | 10.76 | 3.03 | 13.25 | (15.96) | 9.65 | 6.84 | 6.79 | 6.89 | 1.74 | 5.87 | 3.78 | 0.81 | 3.08 |
| Shares Basic | 45.9 | 48.1 | 56.0 | 61.0 | 65.7 | 70.8 | 71.2 | 76.5 | 77.6 | 80.2 | 82.4 | 81.2 | 70.4 | 67.2 | 62.7 | 51.6 |
| Shares Diluted | 46.4 | 48.5 | 56.7 | 61.7 | 66.2 | 71.9 | 71.2 | 77.3 | 78.6 | 80.9 | 83.1 | 82.6 | 73.9 | 72.9 | 67.4 | 52.5 |
| EBIT | 106.1 | 230.6 | 772.3 | 928.8 | 470.7 | 1,076.9 | (1,071.7) | 891.7 | 632.4 | 789.2 | 760.5 | 513.4 | - | - | - | - |
| 940.1 |
| 1,141.6 |
| 1,154.5 |
| 1,161.5 |
| 1,091.3 |
| 1,071.5 |
| 1,053.0 |
| 1,022.5 |
| 971.0 |
| 960.9 |
| 918.0 |
| 874.7 |
| 853.8 |
| 850.5 |
| 814.9 |
| 892.9 |
| 895.8 |
| 859.1 |
| 927.4 |
| 941.2 |
| 895.4 |
| 631.1 |
| 589.3 |
| 602.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.1 |
| - |
| - |
| 76.5 |
| - |
| - |
| 83.2 |
| - |
| - |
| 77.2 |
| - |
| - |
| - |
| - |
| 61.0 |
| - |
| - |
| 60.7 |
| - |
| - |
| 84.2 |
| - |
| - |
| 33.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.4 |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.3 |
| 31.0 |
| 30.3 |
| 30.3 |
| 29.4 |
| 32.3 |
| 30.9 |
| 30.4 |
| 31.2 |
| 29.2 |
| 28.4 |
| 29.2 |
| 30.9 |
| 33.6 |
| 35.0 |
| 42.1 |
| 47.9 |
| 49.5 |
| 47.9 |
| 28.7 |
| 28.6 |
| 29.5 |
| (11.2) |
| 2.9 |
| 0.9 |
| 3.7 |
| 6.1 |
| 3.3 |
| 3.8 |
| 3.7 |
| 1.7 |
| 0.4 |
| 1.2 |
| (0.3) |
| 6.4 |
| 2.5 |
| 6.1 |
| 5.3 |
| 0.4 |
| 3.5 |
| 4.9 |
| 0.8 |
| 2.3 |
| 3.2 |
| (0.1) |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,239.6) |
| 241.7 |
| 222.8 |
| 105.2 |
| 252.9 |
| 202.3 |
| 215.9 |
| 249.8 |
| 150.8 |
| 84.5 |
| 168.7 |
| 114.9 |
| 226.2 |
| 126.1 |
| 147.0 |
| 247.8 |
| 125.5 |
| 43.9 |
| 203.3 |
| 38.3 |
| (27.5) |
| 212.9 |
| 124.9 |
| 126.8 |
| 208.9 |
| 193.1 |
| 81.6 |
| 242.6 |
| 164.7 |
| 178.9 |
| 238.7 |
| 119.4 |
| 70.1 |
| 126.1 |
| 90.5 |
| 221.9 |
| 102.2 |
| 114.1 |
| 225.7 |
| 126.5 |
| 35.2 |
| 196.6 |
| (5.3) |
| (10.3) |
| 167.7 |
| 89.9 |
| 95.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 208.9 |
| 193.1 |
| 81.6 |
| 242.6 |
| 164.7 |
| 178.9 |
| 238.7 |
| 119.4 |
| 70.1 |
| 126.1 |
| 90.5 |
| 221.9 |
| 102.2 |
| 114.1 |
| 225.7 |
| 126.5 |
| 35.2 |
| 196.6 |
| (5.3) |
| (10.3) |
| 167.7 |
| 89.9 |
| 95.5 |
| (1,096.8) |
| 209.2 |
| 193.5 |
| 82.0 |
| 243.1 |
| 165.2 |
| 179.4 |
| 239.2 |
| 119.7 |
| 70.4 |
| 126.2 |
| 90.5 |
| 221.9 |
| 102.2 |
| 114.1 |
| 225.7 |
| 126.5 |
| 35.3 |
| 196.7 |
| (5.4) |
| (10.3) |
| 167.7 |
| 89.9 |
| 95.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.2 |
| (51.4) |
| (1,096.8) |
| 209.2 |
| 193.5 |
| 82.0 |
| 243.1 |
| 165.2 |
| 179.4 |
| 239.2 |
| 119.7 |
| 70.4 |
| 126.2 |
| 90.5 |
| 221.9 |
| 102.2 |
| 114.1 |
| 225.7 |
| 126.5 |
| 35.3 |
| 196.7 |
| (16.0) |
| (20.1) |
| 162.9 |
| 87.3 |
| 90.9 |
| 2.58 |
| 1.08 |
| 3.15 |
| 2.12 |
| 2.29 |
| 3.05 |
| 1.52 |
| 0.89 |
| 1.56 |
| 1.11 |
| 2.67 |
| 1.22 |
| 1.37 |
| 2.71 |
| 1.52 |
| 0.42 |
| 2.37 |
| (0.07) |
| (0.13) |
| 2.27 |
| 1.22 |
| 1.30 |
| 74.8 |
| 75.2 |
| 76.4 |
| 77.0 |
| 77.1 |
| 77.3 |
| 77.8 |
| 78.2 |
| 80.0 |
| 80.7 |
| 82.4 |
| 82.7 |
| 82.6 |
| 82.4 |
| 82.3 |
| 82.2 |
| 81.5 |
| 81.3 |
| 80.0 |
| 70.6 |
| 70.4 |
| 68.5 |
| 75.1 |
| 75.9 |
| 77.1 |
| 77.9 |
| 78.2 |
| 78.5 |
| 78.7 |
| 79.0 |
| 80.7 |
| 81.3 |
| 83.1 |
| 83.5 |
| 83.4 |
| 83.3 |
| 83.2 |
| 83.2 |
| 82.8 |
| 81.3 |
| 80.0 |
| 74.0 |
| 73.6 |
| 73.6 |
| 135.1 |
| 282.3 |
| 231.4 |
| 244.3 |
| 280.7 |
| 180.5 |
| 113.2 |
| 197.9 |
| 143.0 |
| 253.6 |
| 154.1 |
| 176.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |