| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q3 FY 24 | Q2 FY 24 | Q3 FY 23 | Q2 FY 23 | 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 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,978.7 | 2,406.0 | 2,010.7 | 1,719.1 | 1,697.3 | 2,143.5 | 1,726.0 | 1,512.2 | 1,934.0 | 1,633.0 | 1,832.3 | 1,490.6 | 1,815.4 | 1,504.1 | 1,376.3 | 1,287.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 8,114.5 | 7,079.0 | 6,631.4 | 6,218.5 | 4,400.8 | 6,159.8 | 6,313.0 | 6,182.3 | 7,405.2 | 7,620.3 | 7,450.0 | 6,945.0 | 6,860.0 | 4,978.9 | 4,823.7 |
| Cost of Revenue | 2,445.3 | 2,226.1 | 2,199.6 | 2,071.0 | 1,539.4 | 2,506.5 | 2,427.0 | 2,430.6 | 3,218.5 | 3,242.4 | 3,140.0 | 2,789.0 | 2,862.0 | 2,079.8 | 2,288.2 |
| Gross Profit | 5,669.2 | 4,852.9 | 4,431.8 | 4,147.5 | 2,861.4 | 3,653.3 | 3,886.0 | 3,751.7 | 4,186.7 | 4,377.9 | 4,310.0 | 4,156.0 | 3,998.0 | 2,899.1 | 2,535.5 |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 1,179.2 | 932.1 | 756.4 | 798.4 | (43.6) | 317.0 | 561.8 | 498.2 | 582.8 | 1,035.4 | 1,130.0 | 1,127.0 | 1,039.0 | 706.9 | |
| Non-Operating | |||||||||||||||
| Interest Income | 53.7 | 74.0 | 73.0 | 5.5 | 9.7 | 34.4 | 40.8 | 12.3 | 6.3 | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 236.6 | 207.8 | 131.1 | 154.5 | 46.3 | (57.9) | 151.6 | 326.4 | 155.4 | 285.2 | 320.0 | 339.0 | 334.0 | 209.8 | 181.5 |
| Per Share | |||||||||||||||
| EPS Basic | 15.42 | 11.86 | 9.91 | 8.22 | (1.65) | 5.07 | 5.35 | 1.99 | 4.65 | 7.96 | 8.55 | 8.21 | 7.35 | 4.85 | 4.09 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 1,412.2 | 1,151.7 | 985.4 | 1,028.1 | 204.0 | 586.5 | 843.1 | 793.4 | 892.2 | 1,329.8 | 1,388.0 | 1,360.0 | 1,264.0 | 888.1 | 779.9 |
| EBIT | |||||||||||||||
| 1,432.8 |
| 1,193.5 |
| 487.5 |
| 1,274.1 |
| 1,750.7 |
| 1,706.2 |
| 1,428.8 |
| 1,505.7 |
| 1,725.8 |
| 1,690.9 |
| 1,390.6 |
| 1,641.8 |
| 1,664.2 |
| 1,714.6 |
| 1,552.2 |
| 1,946.0 |
| 1,970.0 |
| 1,618.0 |
| 1,885.3 |
| 2,033.0 |
| 1,994.0 |
| 1,708.0 |
| 1,867.0 |
| 2,015.0 |
| Cost of Revenue | 599.9 | 724.3 | 644.3 | 476.8 | 532.0 | 677.4 | 570.3 | 446.4 | 648.0 | 562.9 | 641.6 | 489.2 | 617.3 | 488.9 | 408.2 | 504.1 | 502.4 | 394.1 | 138.8 | 679.7 | 661.6 | 657.2 | 508.0 | 604.2 | 666.3 | 661.6 | 494.9 | 645.6 | 668.4 | 731.4 | 657.6 | 852.0 | 857.0 | 652.0 | 841.4 | 874.0 | 862.0 | 665.0 | 817.0 | 843.0 |
| Gross Profit | 1,378.8 | 1,681.7 | 1,366.4 | 1,242.3 | 1,165.3 | 1,466.1 | 1,155.7 | 1,065.8 | 1,286.0 | 1,070.1 | 1,190.7 | 1,001.4 | 1,198.1 | 1,015.2 | 968.1 | 782.9 | 930.4 | 799.4 | 348.7 | 594.4 | 1,089.1 | 1,049.0 | 920.8 | 901.5 | 1,059.5 | 1,029.3 | 895.7 | 996.2 | 995.8 | 983.2 | 894.6 | 1,094.0 | 1,113.0 | 966.0 | 1,043.9 | 1,159.0 | 1,132.0 | 1,043.0 | 1,050.0 | 1,172.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 1,160.5 | 1,178.6 | 1,083.4 | 949.4 | 990.5 | 1,064.2 | 958.4 | 849.9 | 967.6 | 896.3 | 900.8 | 820.6 | 908.8 | 754.9 | 728.2 | 755.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 60.8 | 59.7 | 57.0 | 55.5 | 55.0 | 54.3 | 55.9 | 54.4 | 56.2 | 58.5 | 55.2 | 54.8 | 56.2 | 55.9 | 57.2 | 62.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 1,190.2 | 1,210.4 | 1,120.7 | 968.7 | 1,010.3 | 1,076.4 | 976.8 | 857.3 | 968.3 | 905.6 | 908.6 | 826.2 | 909.0 | 763.3 | 747.5 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 188.6 | 471.3 | 245.7 | 273.6 | 155.0 | 389.7 | 178.9 | 208.5 | 317.7 | 164.5 | 282.1 | 175.2 | 289.1 | 251.9 | 220.6 | (25.7) | 170.4 | (20.3) | (168.0) | (283.8) | 224.4 | 233.1 | 143.3 | 27.9 | 193.8 | 210.0 | 130.1 | 189.2 | 193.3 | 128.3 | (31.2) | 189.0 | 230.0 | 96.0 | 190.4 | 315.0 | 286.0 | 244.0 | 225.0 | 334.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 12.4 | 11.9 | 14.6 | 14.8 | 18.2 | 17.8 | 17.9 | 20.1 | 20.7 | 15.8 | 8.6 | 3.6 | 1.4 | 1.2 | 1.8 | 2.2 | 2.4 | 2.2 | 2.9 | 5.9 | 7.3 | 9.6 | 11.6 | 11.3 | 9.9 | 10.4 | 9.2 | 3.3 | 2.3 | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 13.5 | 13.3 | 15.9 | 11.5 | 10.2 | 11.6 | 11.4 | 10.9 | 10.6 | 10.0 | 12.0 | 11.8 | 13.4 | 13.6 | 13.3 | 13.9 | 12.2 | 12.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 4.5 | (7.5) | (2.9) | 4.4 | 7.3 | (6.0) | 9.2 | 8.1 | 2.0 | (4.8) | 1.7 | (4.8) | 0.1 | (1.4) | 0.9 | 2.1 | 1.6 | |||||||||||||||||||||||
| Pre-Tax Income | 193.1 | 463.8 | 242.8 | 278.0 | 162.3 | 383.7 | 188.1 | 216.6 | 329.8 | 165.5 | 280.4 | 162.2 | 277.2 | 238.1 | 210.0 | (35.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 41.5 | 102.2 | 35.3 | 57.6 | 33.3 | 86.3 | 40.2 | 48.0 | 53.2 | 18.6 | 63.9 | 38.8 | 59.5 | 44.8 | 45.3 | 38.8 | 42.4 | 10.0 | (44.9) | (38.2) | (103.7) | 54.5 | 29.5 | 3.7 | 79.5 | 44.5 | 23.9 | 268.1 | 47.4 | 41.8 | (10.9) | 50.0 | 59.0 | 26.0 | 49.2 | 86.0 | 77.0 | 73.0 | 66.0 | 87.0 |
| Net Income From Continuing Ops | 151.6 | 361.6 | 207.5 | 220.4 | 129.0 | 297.4 | 147.9 | 168.6 | 276.6 | 146.9 | 216.5 | 123.4 | 217.7 | 193.3 | 164.7 | (74.1) | 119.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 151.6 | 361.6 | 207.5 | 220.4 | 129.0 | 297.4 | 147.9 | 168.6 | 276.6 | 146.9 | 216.5 | 123.4 | 217.7 | 193.3 | 164.7 | (74.1) | 119.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 151.6 | 361.6 | 207.5 | 220.4 | 129.0 | 297.4 | 147.9 | 168.6 | 276.6 | 146.9 | 216.5 | 123.4 | 217.7 | 193.3 | 164.7 | (74.1) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 151.6 | 361.6 | 207.5 | 220.4 | 129.0 | 297.4 | 147.9 | 168.6 | 276.6 | 146.9 | 216.5 | 123.4 | 217.7 | 193.3 | 164.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 5.91 | 3.39 | 3.62 | - | 4.76 | 2.36 | 2.67 | 4.25 | 2.24 | 3.26 | 1.76 | 2.98 | 2.61 | 2.23 | - | 1.63 | (0.53) | (1.75) | - | 4.47 | 2.37 | 1.50 | - | 1.50 | 2.09 | 1.33 | (1.00) | 1.76 | 0.98 | (0.27) | 1.55 | 1.87 | 0.74 | - | 2.44 | 2.27 | 1.82 | - | 2.62 |
| EPS Diluted | - | 5.82 | 3.32 | 3.52 | - | 4.66 | 2.31 | 2.61 | 4.19 | 2.19 | 3.20 | 1.73 | 2.93 | 2.57 | 2.18 | - | 1.61 | (0.53) | ||||||||||||||||||||||
| Shares Basic | - | 61.1 | 61.1 | 61.0 | - | 62.5 | 62.6 | 63.2 | 65.0 | 65.6 | 66.5 | 70.1 | 73.2 | 74.0 | 73.8 | - | 73.6 | 73.5 | ||||||||||||||||||||||
| Shares Diluted | - | 62.2 | 62.4 | 62.5 | - | 63.8 | 63.9 | 64.6 | 66.0 | 67.2 | 67.6 | 71.5 | 74.3 | 75.3 | 75.4 | - | 74.6 | 73.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 249.4 | 531.0 | 302.7 | 329.1 | 210.0 | 444.0 | 234.8 | 262.9 | 373.9 | 223.0 | 337.3 | 230.0 | 345.3 | 307.8 | 277.8 | 36.4 | 230.7 | 41.2 | (104.3) | (215.3) | 292.6 | 299.7 | 209.5 | 97.2 | 265.8 | 279.7 | 200.4 | 261.9 | 267.1 | 206.2 | 47.2 | 265.0 | 307.0 | 170.0 | 265.8 | 393.0 | 358.0 | 313.0 | 290.0 | 401.0 |
| EBIT | 188.6 | 471.3 | 245.7 | 273.6 | 155.0 | 389.7 | 178.9 | 208.5 | 317.7 | 164.5 | 282.1 | 175.2 | 289.1 | 251.9 | 220.6 | (25.7) | 170.4 | (20.3) | (168.0) | |||||||||||||||||||||
| Selling General & Administrative | 4,371.9 | 3,863.0 | 3,600.5 | 3,305.6 | 2,638.5 | 3,237.5 | 3,168.3 | 3,095.5 | 3,412.5 | 3,300.3 | 3,142.0 | 2,971.0 | 2,916.0 | 2,157.0 | 2,036.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 233.0 | 219.6 | 229.0 | 229.7 | 247.6 | 269.5 | 281.3 | 295.2 | 309.4 | 294.4 | 258.0 | 233.0 | 225.0 | 181.2 | 184.4 |
| Amortization of Intangibles | 10.7 | 12.9 | 13.1 | 17.9 | 20.2 | 22.9 | 23.5 | 24.0 | 23.7 | 25.2 | 35.0 | 27.0 | 29.0 | 21.7 | 20.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4,490.0 | 3,920.8 | 3,675.4 | 3,349.1 | 2,905.0 | 3,336.3 | 3,324.2 | 3,253.5 | 3,603.9 | 3,342.5 | 3,180.0 | 3,029.0 | 2,959.0 | 2,192.2 | 2,135.2 |
| 595.5 |
| Interest Expense |
| 54.2 |
| 44.1 |
| 42.2 |
| 54.0 |
| 48.5 |
| 17.6 |
| 20.7 |
| 18.2 |
| 21.0 |
| 16.7 |
| 20.0 |
| 22.0 |
| 24.0 |
| 22.2 |
| 26.6 |
| Income From Equity Investments | - | - | - | - | (0.1) | 0.1 | 2.9 | (4.5) | (10.9) | (11.5) | (9.0) | (10.0) | (9.0) | (5.6) | (5.0) |
| Other Non-Operating Income | (1.5) | 18.6 | 21.0 | 4.7 | 7.6 | (7.4) | 0.6 | (3.1) | (16.3) | - | - | - | - | - | - |
| Pre-Tax Income | 1,177.7 | 950.7 | 777.4 | 754.6 | (74.8) | 326.4 | 582.5 | 489.2 | 551.8 | 987.4 | 1,096.0 | 1,089.0 | 1,015.0 | 689.3 | - |
| Net Income From Continuing Ops | 941.1 | 742.9 | 646.3 | 600.1 | (121.1) | 384.3 | 430.9 | 162.8 | 396.4 | 702.2 | 776.0 | 750.0 | 681.0 | 479.5 | 406.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 941.1 | 742.9 | 646.3 | 600.1 | (121.1) | 384.3 | 430.9 | 162.8 | 396.4 | 702.2 | 776.0 | 750.0 | 681.0 | 479.5 | 406.0 |
| Net Income Attributable To Parent | 941.1 | 742.9 | 646.3 | 600.1 | (121.1) | 384.3 | 430.9 | 162.8 | 396.4 | 702.2 | 776.0 | 750.0 | 681.0 | 479.5 | 406.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 941.1 | 742.9 | 646.3 | 600.1 | (121.1) | 384.3 | 430.9 | 162.8 | 396.4 | 702.2 | 776.0 | 750.0 | 681.0 | 479.5 | 406.0 |
| 15.11 |
| 11.61 |
| 9.71 |
| 8.07 |
| (1.65) |
| 4.98 |
| 5.27 |
| 1.97 |
| 4.62 |
| 7.88 |
| 8.43 |
| 8.00 |
| 7.13 |
| 4.73 |
| 4.01 |
| Shares Basic | 61.0 | 62.6 | 65.2 | 73.0 | 73.5 | 75.8 | 80.6 | 81.7 | 85.2 | 88.2 | 90.7 | 91.3 | 92.7 | 98.9 | 99.2 |
| Shares Diluted | 62.3 | 64.0 | 66.5 | 74.3 | 73.5 | 77.2 | 81.7 | 82.5 | 85.9 | 89.1 | 92.0 | 93.7 | 95.5 | 101.3 | 101.3 |
| 1,179.2 |
| 932.1 |
| 756.4 |
| 798.4 |
| (43.6) |
| 317.0 |
| 561.8 |
| 498.2 |
| 582.8 |
| 1,035.4 |
| 1,130.0 |
| 1,127.0 |
| 1,039.0 |
| 706.9 |
| 595.5 |
| 747.5 |
| 628.2 |
| 507.6 |
| 852.2 |
| 843.3 |
| 795.3 |
| 746.7 |
| 809.4 |
| 823.4 |
| 793.6 |
| 741.9 |
| 779.8 |
| 772.7 |
| 771.9 |
| 814.7 |
| 833.0 |
| 839.0 |
| 822.0 |
| 839.3 |
| 837.0 |
| 836.0 |
| 788.0 |
| 815.0 |
| 815.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.3 |
| 61.5 |
| 63.7 |
| 68.5 |
| 68.2 |
| 66.6 |
| 66.2 |
| 69.3 |
| 72.0 |
| 69.7 |
| 70.3 |
| 72.7 |
| 73.8 |
| 77.9 |
| 78.4 |
| 76.0 |
| 77.0 |
| 74.0 |
| 75.4 |
| 78.0 |
| 72.0 |
| 69.0 |
| 65.0 |
| 67.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 5.0 |
| 6.0 |
| 6.0 |
| 6.2 |
| 6.0 |
| 7.0 |
| 6.0 |
| 7.0 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 808.6 |
| 760.0 |
| 819.7 |
| 516.7 |
| 878.2 |
| 864.7 |
| 815.9 |
| 777.5 |
| 873.6 |
| 865.7 |
| 819.3 |
| 765.6 |
| 807.0 |
| 802.5 |
| 854.9 |
| 925.8 |
| 905.0 |
| 883.0 |
| 870.0 |
| 853.5 |
| 844.0 |
| 846.0 |
| 799.0 |
| 825.0 |
| 838.0 |
| 9.6 |
| 4.8 |
| 4.2 |
| 4.4 |
| 4.2 |
| 5.1 |
| 5.2 |
| 6.0 |
| 4.4 |
| 4.8 |
| 4.6 |
| 3.6 |
| 3.4 |
| 6.0 |
| 4.0 |
| 4.0 |
| 4.7 |
| 3.0 |
| 5.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.5) |
| (1.2) |
| (1.4) |
| (1.9) |
| (1.0) |
| (3.0) |
| (3.0) |
| (2.5) |
| (3.0) |
| (3.0) |
| (3.0) |
| (2.0) |
| (2.0) |
| 1.8 |
| 2.1 |
| (4.5) |
| 2.9 |
| (1.7) |
| (4.1) |
| 1.2 |
| 1.0 |
| 0.4 |
| (2.0) |
| (1.4) |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.2 |
| (29.1) |
| (172.6) |
| (287.2) |
| 230.4 |
| 236.6 |
| 146.6 |
| 35.3 |
| 199.5 |
| 214.8 |
| 132.9 |
| 186.3 |
| 191.2 |
| 123.1 |
| (33.2) |
| 181.0 |
| 219.0 |
| 90.0 |
| 173.4 |
| 301.0 |
| 278.0 |
| 235.0 |
| 219.0 |
| 324.0 |
| (39.1) |
| (127.7) |
| (249.0) |
| 334.1 |
| 182.1 |
| 117.1 |
| 31.6 |
| 120.0 |
| 170.3 |
| 109.0 |
| (81.8) |
| 143.8 |
| 81.3 |
| (22.3) |
| 131.0 |
| 160.0 |
| 64.0 |
| 124.2 |
| 215.0 |
| 201.0 |
| 162.0 |
| 153.0 |
| 237.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (39.1) |
| (127.7) |
| (249.0) |
| 334.1 |
| 182.1 |
| 117.1 |
| 31.6 |
| 120.0 |
| 170.3 |
| 109.0 |
| (81.8) |
| 143.8 |
| 81.3 |
| (22.3) |
| 131.0 |
| 160.0 |
| 64.0 |
| 124.2 |
| 215.0 |
| 201.0 |
| 162.0 |
| 153.0 |
| 237.0 |
| 119.8 |
| (39.1) |
| (127.7) |
| (249.0) |
| 334.1 |
| 182.1 |
| 117.1 |
| 31.6 |
| 120.0 |
| 170.3 |
| 109.0 |
| (81.8) |
| 143.8 |
| 81.3 |
| (22.3) |
| 131.0 |
| 160.0 |
| 64.0 |
| 124.2 |
| 215.0 |
| 201.0 |
| 162.0 |
| 153.0 |
| 237.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (74.1) |
| 119.8 |
| (39.1) |
| (127.7) |
| (249.0) |
| 334.1 |
| 182.1 |
| 117.1 |
| 31.6 |
| 120.0 |
| 170.3 |
| 109.0 |
| (81.8) |
| 143.8 |
| 81.3 |
| (22.3) |
| 131.0 |
| 160.0 |
| 64.0 |
| 124.2 |
| 215.0 |
| 201.0 |
| 162.0 |
| 153.0 |
| 237.0 |
| (1.75) |
| - |
| 4.41 |
| 2.34 |
| 1.47 |
| - |
| 1.48 |
| 2.07 |
| 1.31 |
| (1.00) |
| 1.75 |
| 0.98 |
| (0.27) |
| 1.54 |
| 1.86 |
| 0.73 |
| - |
| 2.41 |
| 2.25 |
| 1.80 |
| - |
| 2.57 |
| 73.1 |
| - |
| 74.7 |
| 76.7 |
| 78.2 |
| - |
| 80.2 |
| 81.3 |
| 81.9 |
| 81.7 |
| 81.7 |
| 82.6 |
| 83.3 |
| 84.9 |
| 85.6 |
| 86.5 |
| - |
| 88.1 |
| 88.4 |
| 88.9 |
| - |
| 90.1 |
| 73.1 |
| - |
| 75.8 |
| 77.9 |
| 79.9 |
| - |
| 81.2 |
| 82.3 |
| 83.3 |
| 81.7 |
| 82.3 |
| 83.3 |
| 83.3 |
| 85.5 |
| 86.0 |
| 87.5 |
| - |
| 89.0 |
| 89.2 |
| 90.2 |
| - |
| 91.8 |
| (283.8) |
| 224.4 |
| 233.1 |
| 143.3 |
| 27.9 |
| 193.8 |
| 210.0 |
| 130.1 |
| 189.2 |
| 193.3 |
| 128.3 |
| (31.2) |
| 189.0 |
| 230.0 |
| 96.0 |
| 190.4 |
| 315.0 |
| 286.0 |
| 244.0 |
| 225.0 |
| 334.0 |