| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 4,094.7 | 4,055.5 | 4,151.2 | 4,260.1 | 4,561.5 | 4,405.3 | 3,851.8 | 3,562.0 | 4,562.4 | 4,239.5 | 3,896.6 | 3,403.7 | 4,520.5 | 4,554.8 | 5,360.1 | 6,055.8 | ||||||||||||||||||||||||
| (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 | 16,561.5 | 17,028.3 | 16,381.5 | 16,060.3 | 20,929.8 | 16,949.8 | 8,260.3 | 8,671.1 | 10,484.0 | 8,814.9 | 5,586.7 | - | - | - | - | - | - | - |
| Cost of Revenue | 9,644.5 | 10,507.8 | 10,703.0 | 10,676.4 | 16,882.1 | 13,729.5 | 5,186.5 | 6,208.0 | 8,238.2 | 6,906.1 | 4,922.9 | - | - | - | - | - | - | - |
| Gross Profit | 6,917.0 | 6,520.5 | 5,678.5 | 5,383.9 | 4,047.7 | 3,220.3 | 3,073.8 | 2,463.1 | 2,245.8 | 1,908.8 | 663.8 | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 3,634.8 | 3,331.2 | 2,695.4 | 2,626.2 | 1,729.0 | 864.8 | (1,303.7) | 192.9 | 237.5 | (122.4) | 55.8 | 159.3 | 640.5 | 368.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 581.4 | 529.7 | 384.5 | 363.2 | 131.8 | 14.8 | (248.1) | (87.9) | 5.5 | (397.1) | (100.6) | 39.6 | 68.0 | 48.2 | 36.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 9.93 | 8.52 | 5.77 | 3.69 | 3.95 | (0.07) | (7.26) | (1.44) | (0.53) | (0.31) | (1.80) | 1.09 | 2.44 | 1.56 | 0.93 | 0.75 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 5,208.5 | 4,846.5 | 4,118.4 | 3,955.8 | 2,825.0 | 1,735.4 | (438.6) | 1,164.5 | 1,053.4 | 687.1 | 813.5 | 803.8 | 991.5 | 640.1 | 533.9 | 532.1 | ||
| 4,959.1 |
| 5,441.5 |
| 4,459.7 |
| 3,415.9 |
| 3,632.7 |
| 2,572.8 |
| 2,115.1 |
| 1,523.5 |
| 2,048.9 |
| 2,473.9 |
| 1,902.5 |
| 1,995.3 |
| 2,299.4 |
| 3,428.5 |
| 2,679.0 |
| 2,164.0 |
| 2,212.5 |
| - |
| 1,875.1 |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 2,394.5 | 2,307.6 | 2,506.4 | 2,436.0 | 3,257.8 | 2,922.6 | 2,365.0 | 2,197.4 | 3,218.0 | 2,898.5 | 2,690.0 | 2,068.9 | 3,019.0 | 3,324.4 | 4,306.3 | 5,047.3 | 4,204.1 | 4,569.5 | 3,614.7 | 2,709.0 | 2,836.3 | 1,781.4 | 1,322.9 | 880.1 | 1,202.1 | 1,792.3 | 1,328.1 | 1,361.6 | 1,726.0 | 2,008.4 | 2,383.5 | 1,905.3 | 1,941.0 | - | 1,663.1 | - | - | - | - | - |
| Gross Profit | 1,700.2 | 1,747.9 | 1,644.8 | 1,824.1 | 1,303.7 | 1,482.7 | 1,486.8 | 1,364.6 | 1,344.4 | 1,341.0 | 1,206.6 | 1,334.8 | 1,501.5 | 1,230.4 | 1,053.8 | 1,008.5 | 755.0 | 872.0 | 845.0 | 706.9 | 796.4 | 791.4 | 792.2 | 643.4 | 846.8 | 681.6 | 574.4 | 633.7 | 573.4 | 1,420.1 | 295.5 | 258.7 | 271.5 | - | 212.0 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 107.8 | 111.7 | 104.8 | 95.0 | 94.5 | 97.5 | 102.6 | 98.3 | 86.5 | 95.3 | 90.0 | 81.0 | 82.4 | 92.5 | 79.1 | 71.0 | 67.1 | |||||||||||||||||||||||
| Depreciation & Amortization | 426.0 | 390.5 | 383.5 | 373.7 | 367.6 | 378.5 | 355.4 | 348.6 | 340.5 | 341.4 | 331.3 | 332.1 | 324.8 | 329.8 | 287.2 | 269.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 103.2 | 81.5 | 81.5 | 81.5 | 81.5 | 93.3 | 93.3 | 93.3 | 93.3 | 96.0 | 96.0 | 96.0 | 96.0 | - | 80.7 | - | ||||||||||||||||||||||||
| Other Operating Expenses | 14.2 | 9.3 | 13.9 | 1.8 | 5.3 | (0.2) | 0.4 | 0.2 | 0.0 | - | (2.5) | - | 0.6 | (4.6) | 3.8 | 0.1 | 0.5 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 846.9 | 917.4 | 836.9 | 1,033.6 | 543.3 | 700.6 | 728.2 | 627.2 | 639.4 | 635.3 | 505.1 | 649.1 | 836.7 | 551.3 | 430.0 | 451.9 | 295.8 | (91.6) | 366.5 | 245.8 | 344.1 | 265.2 | 295.5 | 213.1 | (2,077.5) | (23.7) | 41.6 | 113.7 | 61.3 | (80.9) | 76.7 | 155.4 | 86.3 | 113.5 | (323.6) | 37.2 | 50.5 | (97.6) | 51.6 | 66.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 8.6 | (5.2) | 6.4 | 5.1 | 5.5 | 1.5 | 2.2 | 2.9 | 2.8 | 2.8 | 3.0 | 3.4 | (0.2) | 0.4 | 1.7 | 1.4 | ||||||||||||||||||||||||
| Other Non-Operating Income | (16.6) | (4.0) | (1.1) | 1.0 | 0.3 | 0.0 | (0.4) | (0.9) | 1.7 | 0.2 | (0.1) | (2.0) | (3.0) | (0.5) | (14.6) | 0.5 | (0.5) | |||||||||||||||||||||||
| Pre-Tax Income | 611.3 | 692.2 | 620.9 | 821.3 | 352.0 | 524.4 | 545.1 | 453.2 | 415.3 | 460.2 | 332.9 | 483.9 | 665.5 | 405.7 | 291.3 | 774.7 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 123.9 | 139.1 | 134.3 | 184.1 | 72.2 | 110.5 | 97.0 | 94.3 | 82.7 | 102.6 | 53.9 | 96.4 | 110.3 | 9.8 | 12.0 | 87.1 | 22.9 | (8.8) | 2.0 | 6.6 | 15.0 | 38.5 | 31.9 | (23.2) | (295.3) | (77.9) | (3.8) | (3.3) | (2.9) | (32.3) | (3.9) | 32.8 | 8.9 | (264.8) | (97.4) | (106.0) | 71.1 | (96.7) | (8.7) | 1.7 |
| Net Income From Continuing Ops | 487.4 | 553.1 | 486.6 | 637.2 | 279.8 | 413.9 | 448.1 | 358.9 | 332.6 | 357.6 | 279.0 | 387.5 | 555.2 | 395.9 | 279.3 | 687.6 | 168.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 487.4 | 553.1 | 486.6 | 637.2 | 279.8 | 413.9 | 448.1 | 358.9 | 332.6 | 357.6 | 279.0 | 387.5 | 555.2 | 395.9 | 279.3 | 687.6 | 168.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 479.6 | 545.0 | 478.4 | 629.1 | 270.5 | 350.9 | 387.4 | 298.5 | 275.2 | 299.6 | 220.0 | 329.3 | 497.0 | 318.0 | 193.1 | 596.4 | ||||||||||||||||||||||||
| Less: Minority Interest | 7.8 | 8.1 | 8.2 | 8.1 | 9.3 | 63.0 | 60.7 | 60.4 | 57.4 | 58.0 | 59.0 | 58.2 | 58.2 | 77.9 | 86.2 | 91.2 | 80.6 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.2 | 21.8 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 479.6 | 545.0 | 478.4 | 629.1 | 200.0 | 318.0 | 387.4 | 298.5 | 275.2 | 280.2 | 220.0 | 329.3 | 6.3 | 317.9 | 193.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.22 | - | 2.21 | 2.88 | 0.91 | - | 1.76 | 1.34 | 1.23 | - | 0.97 | 1.44 | 0.03 | - | 0.85 | 1.64 | 1.64 | - | 0.70 | 0.15 | 0.54 | - | 0.16 | 0.21 | (7.60) | - | (0.34) | (0.18) | (0.30) | - | (0.24) | 0.36 | (0.03) | - | (0.91) | 0.14 | (0.77) | - | (0.23) | (0.33) |
| EPS Diluted | 2.21 | - | 2.20 | 2.87 | 0.91 | - | 1.75 | 1.33 | 1.22 | - | 0.97 | 1.44 | 0.03 | - | 0.84 | 1.61 | 0.06 | - | ||||||||||||||||||||||
| Shares Basic | 214.8 | - | 215.2 | 216.6 | 217.9 | - | 219.0 | 221.0 | 222.8 | - | 223.8 | 225.6 | 226.4 | - | 226.6 | 227.8 | 228.5 | - | ||||||||||||||||||||||
| Shares Diluted | 215.5 | - | 216.0 | 217.3 | 218.7 | - | 220.0 | 221.9 | 223.7 | - | 225.1 | 226.8 | 229.3 | - | 230.3 | 231.7 | 232.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,272.9 | 1,307.9 | 1,220.4 | 1,407.3 | 910.9 | 1,079.1 | 1,083.6 | 975.8 | 979.9 | 976.7 | 836.4 | 981.2 | 1,161.5 | 881.1 | 717.2 | 721.8 | 504.9 | 128.1 | 589.3 | 457.7 | 560.3 | 483.0 | 499.2 | 417.6 | (1,838.4) | 229.0 | 285.9 | 350.9 | 298.7 | 128.0 | 283.0 | 358.0 | 284.4 | 320.2 | (115.3) | 240.6 | 241.6 | 96.5 | 235.6 | 252.4 |
| EBIT | 846.9 | 917.4 | 836.9 | 1,033.6 | 543.3 | 700.6 | 728.2 | 627.2 | 639.4 | 635.3 | 505.1 | 649.1 | 836.7 | 551.3 | 430.0 | 451.9 | 295.8 | (91.6) | 366.5 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 419.3 | 406.0 | 384.9 | 348.7 | 309.7 | 273.2 | 254.6 | 280.7 | 256.9 | 203.4 | 187.2 | 161.7 | 148.0 | 151.5 | 139.8 | 136.1 | 144.4 | 120.4 |
| Depreciation & Amortization | 1,573.7 | 1,515.3 | 1,423.0 | 1,329.6 | 1,096.0 | 870.6 | 865.1 | 971.6 | 815.9 | 809.5 | 757.7 | 644.5 | 351.0 | 271.9 | 197.6 | 181.0 | 185.5 | 170.3 |
| Amortization of Intangibles | 347.7 | 326.0 | 373.2 | 384.0 | 242.2 | 131.0 | 144.0 | 171.6 | 182.6 | 188.2 | 156.1 | 136.7 | 61.5 | (27.4) | - | - | - | - |
| Other Operating Expenses | 39.2 | 30.3 | 0.4 | (1.5) | (0.2) | (12.4) | (116.6) | (89.2) | (3.5) | (17.4) | (6.6) | 7.1 | 3.0 | (9.6) | (19.9) | (0.2) | 4.7 | (2.0) |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,643.4 | 5,280.0 | 4,325.1 |
| 336.3 |
| 351.1 |
| 196.1 |
| 217.2 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | 134.1 | 120.8 | 111.7 | 110.9 | 132.1 |
| Income From Equity Investments | 14.9 | 11.8 | 9.4 | 9.0 | 9.1 | (23.9) | 72.6 | 39.0 | 7.3 | (17.0) | (14.3) | (2.5) | 18.0 | 14.8 | 1.9 | 8.8 | 5.4 | 5.0 |
| Other Non-Operating Income | (20.7) | (3.8) | 0.4 | (4.9) | (15.1) | 0.5 | 3.7 | - | 0.1 | (2.6) | 0.8 | (27.8) | (8.0) | 15.3 | (8.4) | (1.2) | 0.5 | 1.2 |
| Pre-Tax Income | 2,745.7 | 2,486.4 | 1,938.0 | 1,942.5 | 1,663.2 | 436.9 | (1,573.1) | (46.7) | 65.9 | (292.9) | (259.7) | (111.8) | 491.0 | 249.5 | 196.2 | 242.0 | 85.8 | 99.8 |
| 26.6 |
| 22.5 |
| 20.7 |
| Net Income From Continuing Ops | 2,164.3 | 1,956.7 | 1,553.5 | 1,579.3 | 1,531.4 | 422.1 | (1,325.0) | 41.2 | 60.4 | 104.2 | (159.1) | 97.8 | 166.1 | 110.8 | 71.5 | 53.7 | 4.4 | 49.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 2,164.3 | 1,956.7 | 1,553.5 | 1,579.3 | 1,531.4 | 422.1 | (1,325.0) | 41.2 | 60.4 | 104.2 | (159.1) | (151.4) | 423.0 | 201.3 | 159.3 | 30.7 | (15.0) | 29.3 |
| Net Income Attributable To Parent | 2,132.1 | 1,923.0 | 1,312.0 | 1,345.9 | 1,195.5 | 71.2 | (1,553.9) | (209.2) | 1.6 | 54.0 | (187.3) | 58.3 | 102.3 | 65.1 | 38.1 | 30.7 | (15.0) | 29.3 |
| Less: Minority Interest | 32.2 | 33.7 | 241.5 | 233.4 | 335.9 | 350.9 | 228.9 | 250.4 | 58.8 | 50.2 | 28.2 | (209.7) | 320.7 | 136.2 | 121.2 | 184.7 | 78.3 | 49.8 |
| Less: Preferred Dividends | - | - | - | - | 30.0 | 87.3 | 91.7 | 124.8 | 120.9 | 117.4 | 90.8 | - | - | - | 0.0 | 0.0 | 9.5 | 17.8 |
| Net Income To Common Shareholders | 2,132.1 | 1,852.5 | 1,279.1 | 835.8 | 896.8 | (16.1) | (1,684.8) | (334.0) | (119.3) | (63.4) | (278.1) | 58.3 | 102.3 | 65.1 | 38.1 | 30.7 | (202.3) | 0.0 |
| (30.94) |
| 0.00 |
| EPS Diluted | 9.89 | 8.49 | 5.74 | 3.66 | 3.88 | (0.07) | (7.26) | (1.44) | (0.53) | (0.31) | (1.80) | 1.09 | 2.43 | 1.55 | 0.91 | 0.74 | (30.94) | 0.00 |
| Shares Basic | 214.8 | 216.1 | 220.2 | 224.6 | 227.3 | 228.6 | 232.2 | 232.5 | 224.2 | 206.9 | 154.4 | 53.5 | 42.0 | 41.6 | 41.0 | 41.0 | 6.5 | 3.8 |
| Shares Diluted | 215.5 | 216.9 | 221.3 | 226.0 | 231.1 | 228.6 | 232.2 | 232.5 | 224.2 | 206.9 | 154.4 | 53.6 | 42.1 | 42.1 | 41.8 | 41.4 | 6.5 | 3.8 |
| 381.6 |
| 387.5 |
| EBIT | 3,634.8 | 3,331.2 | 2,695.4 | 2,626.2 | 1,729.0 | 864.8 | (1,303.7) | 192.9 | 237.5 | (122.4) | 55.8 | 159.3 | 640.5 | 368.2 | 336.3 | 351.1 | 196.1 | 217.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.8 |
| 67.3 |
| 63.7 |
| 61.4 |
| 74.0 |
| 58.6 |
| 61.5 |
| 60.5 |
| 56.9 |
| 69.9 |
| 72.8 |
| 81.1 |
| 80.0 |
| 63.2 |
| 57.0 |
| 56.7 |
| 53.8 |
| 49.9 |
| 51.0 |
| 48.7 |
| 48.8 |
| 46.1 |
| 47.0 |
| 209.1 |
| 219.7 |
| 222.8 |
| 211.9 |
| 216.2 |
| 217.8 |
| 203.7 |
| 204.5 |
| 239.1 |
| 252.7 |
| 244.3 |
| 237.2 |
| 237.4 |
| 208.9 |
| 206.3 |
| 202.6 |
| 198.1 |
| 206.7 |
| 208.3 |
| 203.4 |
| 191.1 |
| 194.1 |
| 184.0 |
| 186.1 |
| 28.0 |
| - |
| - |
| - |
| 32.8 |
| - |
| - |
| - |
| 38.4 |
| - |
| - |
| - |
| 43.0 |
| - |
| - |
| - |
| 45.7 |
| - |
| - |
| - |
| 40.8 |
| - |
| - |
| - |
| (9.1) |
| 1.0 |
| (0.7) |
| (3.6) |
| (42.9) |
| (72.2) |
| (0.4) |
| (1.1) |
| (67.6) |
| (18.4) |
| 0.2 |
| (3.4) |
| 12.2 |
| (61.8) |
| 46.4 |
| (0.3) |
| (0.3) |
| (0.6) |
| (0.3) |
| (16.2) |
| (0.6) |
| (4.9) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| (62.8) |
| 14.3 |
| 12.8 |
| 11.8 |
| 18.5 |
| 18.6 |
| 14.9 |
| 20.6 |
| 23.0 |
| 10.0 |
| 3.2 |
| 2.8 |
| 0.9 |
| 3.0 |
| 1.9 |
| 1.5 |
| (0.4) |
| 0.2 |
| (4.2) |
| (12.6) |
| (2.9) |
| (2.2) |
| (4.4) |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| 1.4 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 2.3 |
| (5.2) |
| (0.1) |
| 1.1 |
| (0.1) |
| 191.5 |
| (258.0) |
| 290.0 |
| 162.0 |
| 242.9 |
| 184.5 |
| 204.1 |
| 153.9 |
| (2,115.6) |
| (93.0) |
| 28.3 |
| 45.6 |
| (27.6) |
| (120.7) |
| (15.1) |
| 153.9 |
| 47.8 |
| 34.4 |
| (252.5) |
| (35.4) |
| (39.4) |
| (237.3) |
| (11.9) |
| (12.9) |
| (249.2) |
| 288.0 |
| 155.4 |
| 227.9 |
| 146.0 |
| 172.2 |
| 177.1 |
| (1,820.3) |
| (15.1) |
| 32.1 |
| 48.9 |
| (24.7) |
| (88.4) |
| (11.2) |
| 121.1 |
| 38.9 |
| 299.2 |
| (155.1) |
| 70.6 |
| (110.5) |
| (140.6) |
| (3.2) |
| (14.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (249.2) |
| 288.0 |
| 155.4 |
| 227.9 |
| 146.0 |
| 172.2 |
| 177.1 |
| (1,820.3) |
| (15.1) |
| 32.1 |
| 48.9 |
| (24.7) |
| (88.4) |
| (11.2) |
| 121.1 |
| 38.9 |
| 299.2 |
| (155.1) |
| 70.6 |
| (110.5) |
| (140.6) |
| (3.2) |
| (14.6) |
| 88.0 |
| (313.6) |
| 182.2 |
| 56.2 |
| 146.4 |
| 33.6 |
| 69.3 |
| 81.0 |
| (1,737.8) |
| (112.8) |
| (47.3) |
| (10.2) |
| (38.9) |
| (106.7) |
| (23.7) |
| 109.1 |
| 22.9 |
| 283.3 |
| (167.6) |
| 57.6 |
| (119.3) |
| (150.7) |
| (10.7) |
| (23.2) |
| 64.4 |
| 105.8 |
| 99.2 |
| 81.5 |
| 112.4 |
| 102.9 |
| 96.1 |
| (82.5) |
| 97.7 |
| 79.4 |
| 59.1 |
| 14.2 |
| 18.3 |
| 12.5 |
| 12.0 |
| 16.0 |
| 15.9 |
| 12.5 |
| 13.0 |
| 8.8 |
| 10.1 |
| 7.5 |
| 8.6 |
| 21.9 |
| 21.8 |
| 21.8 |
| 21.8 |
| (4.7) |
| 32.4 |
| 32.1 |
| 31.9 |
| 31.7 |
| 31.3 |
| 31.0 |
| 30.8 |
| 30.6 |
| 30.3 |
| 30.1 |
| 29.9 |
| 29.8 |
| 29.4 |
| 29.2 |
| 29.0 |
| 28.9 |
| 28.7 |
| 29.4 |
| 372.7 |
| 13.1 |
| (335.5) |
| 160.4 |
| 34.4 |
| 124.6 |
| (0.9) |
| 36.9 |
| 48.9 |
| (1,769.7) |
| (144.5) |
| (78.6) |
| (41.2) |
| (69.7) |
| (137.3) |
| (54.0) |
| 79.0 |
| (7.0) |
| 253.5 |
| (197.0) |
| 28.4 |
| (148.3) |
| (179.6) |
| (39.4) |
| (52.6) |
| 0.66 |
| 0.15 |
| 0.53 |
| - |
| 0.16 |
| 0.21 |
| (7.60) |
| - |
| (0.34) |
| (0.18) |
| (0.30) |
| - |
| (0.24) |
| 0.35 |
| (0.03) |
| - |
| (0.91) |
| 0.14 |
| (0.77) |
| - |
| (0.23) |
| (0.33) |
| 228.8 |
| 228.6 |
| 228.5 |
| - |
| 233.4 |
| 233.1 |
| 233.0 |
| - |
| 232.7 |
| 232.4 |
| 232.2 |
| - |
| 226.5 |
| 221.1 |
| 218.7 |
| - |
| 215.6 |
| 203.7 |
| 191.8 |
| - |
| 168.0 |
| 161.6 |
| 276.4 |
| 231.3 |
| 274.7 |
| - |
| 233.8 |
| 233.8 |
| 233.0 |
| - |
| 232.7 |
| 232.4 |
| 232.2 |
| - |
| 226.5 |
| 222.8 |
| 218.7 |
| - |
| 215.6 |
| 205.0 |
| 191.8 |
| - |
| 168.0 |
| 161.6 |
| 245.8 |
| 344.1 |
| 265.2 |
| 295.5 |
| 213.1 |
| (2,077.5) |
| (23.7) |
| 41.6 |
| 113.7 |
| 61.3 |
| (80.9) |
| 76.7 |
| 155.4 |
| 86.3 |
| 113.5 |
| (323.6) |
| 37.2 |
| 50.5 |
| (97.6) |
| 51.6 |
| 66.3 |