| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 2,432.7 | 1,920.2 | 2,222.8 | 2,481.0 | 2,515.0 | 2,164.2 | 2,463.8 | 2,918.9 | 2,661.8 | 2,139.2 | 2,470.9 | 2,836.8 | 2,514.9 | 1,997.8 | 2,436.5 | 2,655.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 9,056.7 | 9,139.0 | 10,208.7 | 9,961.8 | 9,452.6 | 8,820.7 | 8,614.9 | 8,343.5 | 8,116.0 | 7,580.3 | 7,321.1 | 7,223.8 | 6,672.1 | 5,411.0 | 3,171.4 | 2,979.1 | 4,096.7 | 4,213.0 | |
| Cost of Revenue | 4,291.2 | 4,427.5 | 4,894.1 | 4,944.3 | 4,683.6 | 4,113.4 | 4,148.9 | 4,191.6 | 4,035.7 | 3,767.8 | 3,802.1 | 3,606.1 | 3,449.4 | 2,876.0 | 1,687.8 | 1,592.2 | 2,141.9 | ||
| Gross Profit | 4,765.5 | 4,711.5 | 5,314.6 | 5,017.5 | 4,769.0 | 4,707.3 | 4,466.0 | 4,151.9 | 4,080.3 | 3,812.5 | 3,519.0 | 3,617.7 | 3,222.7 | 2,535.0 | 1,483.6 | 1,386.9 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 2,852.9 | 2,721.4 | 354.9 | 3,169.7 | 2,842.9 | 2,331.7 | 2,791.1 | 2,154.5 | 2,412.2 | 2,279.8 | 2,389.0 | 1,765.1 | 1,500.2 | 2,437.7 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 12.0 | 2.3 | 1.8 | 0.8 | 1.4 | 7.7 | 6.8 | 6.6 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 621.5 | 621.0 | (51.7) | 456.6 | 422.1 | 309.4 | 511.1 | (966.6) | 685.9 | 22.7 | 550.3 | 440.6 | 343.4 | 259.2 | 128.6 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 3,265.3 | 3,141.4 | 801.9 | 3,598.9 | 3,229.9 | 2,674.1 | 3,090.2 | 2,486.7 | 2,751.3 | 2,579.5 | 2,636.9 | 1,986.1 | 1,702.2 | 2,593.0 | 638.3 | 590.3 | |||
| 2,363.2 |
| 2,102.5 |
| 2,320.6 |
| 2,371.1 |
| 2,026.5 |
| 1,953.0 |
| 2,438.1 |
| 2,260.4 |
| 1,963.4 |
| 1,902.9 |
| 1,999.4 |
| 2,344.0 |
| 2,097.2 |
| 1,797.2 |
| 1,972.6 |
| 2,299.1 |
| 2,047.1 |
| 1,762.0 |
| 1,801.9 |
| 2,087.9 |
| 1,928.5 |
| 1,052.6 |
| 1,992.7 |
| 2,222.8 |
| Cost of Revenue | 1,112.1 | 968.5 | 1,039.6 | 1,171.0 | 1,248.4 | 1,049.5 | 1,179.5 | 1,407.1 | 1,258.0 | 1,100.0 | 1,200.3 | 1,386.9 | 1,257.1 | 1,036.6 | 1,209.6 | 1,329.2 | 1,108.2 | 969.9 | 1,094.9 | 1,141.4 | 907.2 | 959.3 | 1,169.9 | 1,044.6 | 975.1 | 953.1 | 1,011.9 | 1,158.1 | 1,068.5 | 903.7 | 1,002.6 | 1,130.9 | 998.5 | 916.8 | 891.6 | 1,019.2 | 940.2 | 840.3 | 919.1 | 1,052.2 |
| Gross Profit | 1,320.6 | 951.7 | 1,183.2 | 1,310.0 | 1,266.6 | 1,114.7 | 1,284.3 | 1,511.8 | 1,403.8 | 1,039.2 | 1,270.6 | 1,449.9 | 1,257.8 | 961.2 | 1,226.9 | 1,325.9 | 1,255.0 | 1,132.6 | 1,225.7 | 1,229.7 | 1,119.3 | 993.7 | 1,268.2 | 1,215.8 | 988.3 | 949.8 | 987.5 | 1,185.9 | 1,028.7 | 893.5 | 970.0 | 1,168.2 | 1,048.6 | 845.2 | 910.3 | 1,068.7 | 988.3 | 212.3 | 1,073.6 | 1,170.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 457.0 | 420.5 | 491.2 | 436.0 | 500.7 | 505.3 | 491.3 | 491.2 | 462.2 | 394.7 | 473.7 | 471.2 | 493.1 | 496.5 | 480.2 | 512.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 97.9 | 112.1 | 99.3 | 103.1 | 105.5 | 106.2 | 119.3 | 109.6 | 111.9 | 106.4 | 108.4 | 108.7 | 105.7 | 105.8 | 95.8 | 91.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 845.3 | 441.6 | 692.0 | 874.0 | 713.8 | (150.3) | 793.0 | (1,229.4) | 941.6 | 629.4 | 796.9 | 978.7 | 764.7 | 466.7 | 746.7 | 813.1 | 816.4 | 677.5 | 839.9 | 739.2 | 75.1 | 559.3 | 783.1 | 838.7 | 610.0 | 545.1 | 267.2 | 719.5 | 622.7 | 465.3 | 556.5 | 765.0 | 625.4 | 511.8 | 489.6 | 717.3 | 561.1 | 691.4 | 534.0 | 610.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.6 | 4.9 | 4.3 | 4.1 | 4.4 | 3.1 | 0.4 | 1.9 | 0.2 | 0.1 | 0.1 | 0.5 | 0.3 | 0.6 |
| Interest Expense | 87.7 | 85.4 | 86.6 | 89.0 | 100.6 | 100.1 | 107.7 | 105.8 | 104.8 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | 23.5 | 3.0 | (3.5) | - | 23.9 | 3.4 | (1.3) | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 760.0 | 351.2 | 632.3 | 782.9 | 611.4 | (342.6) | 673.6 | (1,334.6) | 920.8 | 492.6 | 650.9 | 847.9 | 230.4 | 256.4 | 610.8 | (1,008.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 88.1 | 126.5 | 110.1 | 296.8 | 87.6 | 28.0 | 44.5 | (152.2) | 28.0 | 88.2 | 130.0 | 147.2 | 91.2 | 33.2 | 131.1 | 132.4 | 125.4 | 92.3 | 99.3 | 131.3 | (13.5) | 94.7 | 176.6 | 135.4 | 104.4 | 79.9 | (658.9) | (202.2) | (185.4) | 280.8 | 35.3 | 214.1 | 155.7 | (329.3) | 150.6 | 130.0 | 71.4 | 158.1 | 78.9 | 163.6 |
| Net Income From Continuing Ops | 671.9 | 224.7 | 522.2 | 486.1 | 523.8 | (370.6) | 629.1 | (1,182.4) | 892.8 | 404.4 | 520.9 | 700.7 | 139.2 | 223.2 | 479.7 | (1,140.7) | 399.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 653.8 | 201.8 | 502.8 | 466.0 | 516.1 | (375.3) | 615.9 | (1,199.0) | 877.0 | 392.4 | 509.1 | 690.0 | 135.9 | 223.0 | 467.7 | (1,151.2) | 389.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 653.8 | 201.8 | 502.8 | 466.0 | 516.1 | (375.3) | 615.9 | (1,199.0) | 877.0 | 392.4 | 509.1 | 690.0 | 135.9 | 223.0 | 467.7 | (1,151.2) | ||||||||||||||||||||||||
| Less: Minority Interest | 18.1 | 22.9 | 19.4 | 20.1 | 7.7 | 4.7 | 13.2 | 16.6 | 15.8 | 12.0 | 11.8 | 10.7 | 3.3 | 0.2 | 12.0 | 10.5 | 9.8 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 653.8 | 201.8 | 502.8 | 466.0 | 516.1 | (375.3) | 615.9 | (1,199.0) | 877.0 | 392.4 | 509.1 | 690.0 | 135.9 | 223.0 | 467.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 943.2 | 553.7 | 791.3 | 977.1 | 819.3 | (44.1) | 912.3 | (1,119.8) | 1,053.5 | 735.8 | 905.3 | 1,087.4 | 870.4 | 572.5 | 842.5 | 904.8 | 910.1 | 767.5 | 927.7 | 826.6 | 152.3 | 635.2 | 860.9 | 911.7 | 682.4 | 624.1 | 348.4 | 803.4 | 710.8 | 549.8 | 639.3 | 851.1 | 711.1 | 592.7 | 564.6 | 789.6 | 632.6 | 755.6 | 597.5 | 671.1 |
| EBIT | 845.3 | 441.6 | 692.0 | 874.0 | 713.8 | (150.3) | 793.0 | (1,229.4) | 941.6 | 629.4 | 796.9 | 978.7 | 764.7 | 466.7 | 746.7 | 813.1 | 816.4 | 677.5 | 839.9 | |||||||||||||||||||||
| 4,723.0 |
| 2,220.0 |
| 2,424.6 |
| 1,954.8 |
| 1,993.0 |
| 2,298.4 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 1,804.7 | 1,848.4 | 1,950.0 | 1,832.7 | 1,928.1 | 1,709.7 | 1,674.9 | 1,621.8 | 1,668.1 | 1,532.7 | 1,392.4 | 1,177.2 | 1,078.4 | 895.1 | 585.4 | 537.5 | 640.9 | 682.5 | 832.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 412.4 | 420.0 | 447.0 | 429.2 | 387.0 | 342.4 | 299.1 | 332.2 | 339.1 | 299.7 | 247.9 | 221.0 | 202.0 | 155.3 | 115.4 | 103.8 | 124.7 | 155.9 | 143.6 |
| Amortization of Intangibles | - | 1.3 | 1.3 | 1.3 | 3.2 | 5.1 | 5.3 | 5.7 | 6.0 | 5.9 | 10.4 | 40.7 | 40.0 | 15.5 | 7.2 | 5.4 | 5.5 | 5.8 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 522.9 |
| 486.5 |
| 502.5 |
| 311.5 |
| 29.6 |
| 3.5 |
| - |
| - |
| Interest Expense | 348.7 | 361.6 | 418.4 | 443.6 | (415.9) | - | - | - | 379.1 | 334.3 | 335.1 | 314.7 | 339.1 | 330.9 | 233.9 | 187.6 | 198.8 | 265.1 | 323.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | 34.6 | 27.3 | 26.6 | 21.5 | 87.8 | 233.1 | 228.5 | 243.8 | 213.6 | 186.6 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 2,526.4 | 2,377.8 | (82.8) | 2,221.8 | 383.6 | 310.4 | 2,542.9 | (945.2) | 4,145.0 | 2,338.0 | 2,083.0 | 1,501.2 | 1,179.6 | 2,202.3 | 516.4 | 534.0 | 551.0 | 259.3 | - |
| 89.0 |
| (8.5) |
| 160.0 |
| 194.6 |
| Net Income From Continuing Ops | 1,904.9 | 1,756.8 | (31.1) | 1,765.2 | (38.5) | 1.0 | 2,031.8 | 21.4 | 3,459.1 | 2,315.3 | 1,532.7 | 1,060.6 | 836.2 | 1,943.1 | 387.8 | 445.0 | 559.5 | 99.3 | (301.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,824.4 | 1,686.7 | (81.4) | 1,727.4 | (71.0) | (40.4) | 1,998.0 | (11.8) | 3,435.9 | 2,303.4 | 1,528.6 | 1,054.9 | 836.2 | 1,943.1 | 387.8 | 445.0 | 559.5 | 99.3 | (301.4) |
| Net Income Attributable To Parent | 1,824.4 | 1,686.7 | (81.4) | 1,727.4 | (71.0) | (40.4) | 1,998.0 | (11.8) | 3,435.9 | 2,303.4 | 1,528.6 | 1,054.9 | 839.3 | 1,943.1 | 387.8 | 445.0 | 559.5 | 99.3 | (301.4) |
| Less: Minority Interest | 80.5 | 70.1 | 50.3 | 37.8 | 32.5 | 41.4 | 33.8 | 33.2 | 23.2 | 11.9 | 4.1 | 5.7 | (3.1) | 0.0 | 0.0 | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,824.4 | 1,686.7 | (81.4) | 1,727.4 | (71.0) | (40.4) | 1,998.0 | (11.8) | 3,435.9 | 2,303.4 | 1,528.6 | 1,054.9 | 839.3 | 1,943.1 | 387.8 | 445.0 | 559.5 | 99.3 | (301.4) |
| - |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 627.2 |
| 467.4 |
| 173.2 |
| EBIT | 2,852.9 | 2,721.4 | 354.9 | 3,169.7 | 2,842.9 | 2,331.7 | 2,791.1 | 2,154.5 | 2,412.2 | 2,279.8 | 2,389.0 | 1,765.1 | 1,500.2 | 2,437.7 | 522.9 | 486.5 | 502.5 | 311.5 | 29.6 |
| 438.6 |
| 455.1 |
| 385.8 |
| 490.5 |
| 378.3 |
| 458.4 |
| 464.1 |
| 399.1 |
| 353.3 |
| 370.1 |
| 406.3 |
| 439.4 |
| 406.0 |
| 428.2 |
| 413.5 |
| 403.2 |
| 423.2 |
| 333.4 |
| 420.7 |
| 351.4 |
| 427.2 |
| 348.3 |
| 357.4 |
| 358.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.7 |
| 90.0 |
| 87.8 |
| 87.4 |
| 77.2 |
| 75.9 |
| 77.8 |
| 73.0 |
| 72.4 |
| 79.0 |
| 81.2 |
| 83.9 |
| 88.1 |
| 84.5 |
| 82.8 |
| 86.1 |
| 85.7 |
| 80.9 |
| 75.0 |
| 72.3 |
| 71.5 |
| 64.2 |
| 63.5 |
| 60.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.4 |
| 2.0 |
| 2.1 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.7 |
| 116.5 |
| 118.9 |
| 122.6 |
| 77.2 |
| 91.1 |
| 88.2 |
| 88.8 |
| 81.6 |
| 81.4 |
| 82.5 |
| 77.5 |
| 77.9 |
| 94.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.3 |
| (485.6) |
| (103.0) |
| - |
| 29.3 |
| (2.1) |
| 4.7 |
| 1.8 |
| 32.2 |
| 0.2 |
| 0.4 |
| (0.9) |
| 27.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.7 |
| 497.9 |
| 580.1 |
| 143.2 |
| (910.8) |
| 485.3 |
| 1,468.6 |
| 657.2 |
| (68.2) |
| 488.9 |
| (292.4) |
| (719.2) |
| (422.5) |
| 1,530.2 |
| 347.4 |
| 1,365.4 |
| 902.0 |
| 584.5 |
| 647.0 |
| 634.1 |
| 472.4 |
| 613.5 |
| 483.9 |
| 516.8 |
| 405.6 |
| 480.8 |
| 11.9 |
| (897.3) |
| 390.6 |
| 1,292.0 |
| 521.8 |
| (172.6) |
| 409.0 |
| 366.5 |
| (517.0) |
| (237.1) |
| 1,249.4 |
| 312.1 |
| 1,151.3 |
| 746.3 |
| 913.8 |
| 496.4 |
| 504.1 |
| 401.0 |
| 455.4 |
| 405.0 |
| 353.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.4 |
| 470.8 |
| 1.5 |
| (908.1) |
| 382.9 |
| 1,280.9 |
| 512.1 |
| (177.9) |
| 398.4 |
| 360.4 |
| (525.2) |
| (245.4) |
| 1,239.5 |
| 303.1 |
| 1,149.5 |
| 743.8 |
| 910.5 |
| 492.8 |
| 501.6 |
| 398.5 |
| 445.5 |
| 405.9 |
| 358.9 |
| 389.5 |
| 395.4 |
| 470.8 |
| 1.5 |
| (908.1) |
| 382.9 |
| 1,280.9 |
| 512.1 |
| (177.9) |
| 398.4 |
| 360.4 |
| (525.2) |
| (245.4) |
| 1,239.5 |
| 303.1 |
| 1,149.5 |
| 743.8 |
| 910.5 |
| 492.8 |
| 501.6 |
| 398.5 |
| 445.5 |
| 405.9 |
| 358.9 |
| 10.2 |
| 10.0 |
| 10.4 |
| 10.8 |
| 7.7 |
| 11.1 |
| 9.7 |
| 5.3 |
| 10.6 |
| 6.1 |
| 8.2 |
| 8.3 |
| 9.9 |
| 9.0 |
| 1.8 |
| 2.5 |
| 3.3 |
| 3.6 |
| 2.5 |
| 2.5 |
| 9.9 |
| (0.9) |
| (5.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,151.2) |
| 389.5 |
| 395.4 |
| 470.8 |
| 1.5 |
| (908.1) |
| 382.9 |
| 1,280.9 |
| 512.1 |
| (177.9) |
| 398.4 |
| 360.4 |
| (525.2) |
| (245.4) |
| 1,239.5 |
| 303.1 |
| 1,149.5 |
| 743.8 |
| 910.5 |
| 492.8 |
| 501.6 |
| 398.5 |
| 445.5 |
| 405.9 |
| 358.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 739.2 |
| 75.1 |
| 559.3 |
| 783.1 |
| 838.7 |
| 610.0 |
| 545.1 |
| 267.2 |
| 719.5 |
| 622.7 |
| 465.3 |
| 556.5 |
| 765.0 |
| 625.4 |
| 511.8 |
| 489.6 |
| 717.3 |
| 561.1 |
| 691.4 |
| 534.0 |
| 610.9 |