| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | 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 | Q1 FY 16 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 2,166.0 | 2,875.8 | 2,802.7 | 1,760.7 | 2,143.8 | 2,833.9 | 2,757.9 | 1,769.1 | 2,780.2 | 2,920.1 | 3,530.7 | 2,261.6 | 3,624.4 | 3,198.2 | 2,194.6 | 2,971.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 9,605.2 | 9,504.7 | 9,915.7 | 11,841.8 | 9,238.8 | 10,488.6 | 10,266.9 | 8,394.7 | 11,026.1 | 10,996.4 | 11,881.7 | 11,419.6 | 10,879.9 | 9,459.2 | 7,702.6 | 7,220.3 | 7,642.6 | 7,219.4 |
| Cost of Revenue | 4,343.5 | 4,420.8 | 4,803.4 | 5,386.4 | 4,370.8 | 4,690.5 | 4,656.3 | 3,849.2 | 5,589.9 | 5,603.8 | 6,112.9 | 5,931.5 | 5,817.9 | 5,128.6 | 4,105.2 | 4,025.1 | 4,283.7 | |
| Gross Profit | 5,261.7 | 5,083.9 | 5,112.3 | 6,455.4 | 4,868.1 | 5,798.0 | 5,610.6 | 4,545.4 | 5,436.2 | 5,392.6 | 5,768.9 | 5,488.2 | 5,062.0 | 4,330.6 | 3,597.4 | 3,195.2 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 576.6 | 303.8 | (143.9) | 1,632.2 | 607.6 | 927.8 | 1,190.2 | 883.4 | 1,455.5 | 1,644.8 | 1,798.3 | 1,647.1 | 1,465.3 | 1,244.8 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 18.0 | 24.9 | 20.2 | 5.0 | 9.2 | 19.9 | 15.0 | 13.0 | 9.2 | 7.2 | 6.9 | 4.1 | 3.4 | 4.8 | 2.3 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 86.3 | 75.8 | 733.6 | 307.0 | 101.6 | 98.1 | 167.9 | 519.8 | 205.9 | 347.2 | 385.8 | 352.4 | 335.7 | 274.4 | 176.7 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.65 | (0.49) | (2.49) | 3.55 | 1.05 | 1.72 | 3.19 | 1.54 | 2.58 | 2.90 | 2.42 | 2.76 | 2.47 | 2.03 | 5.25 | 4.18 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 857.1 | 563.4 | 163.6 | 1,899.1 | 876.7 | 1,195.4 | 1,445.9 | 1,121.7 | 1,737.0 | 1,916.9 | 2,073.2 | 1,900.4 | 1,703.2 | 1,443.5 | 994.3 | 907.3 | ||
| 2,608.3 |
| 1,076.3 |
| 2,102.4 |
| 3,155.7 |
| 3,179.8 |
| 2,050.7 |
| 1,682.7 |
| 3,227.7 |
| 3,219.4 |
| 2,137.1 |
| (1,263.8) |
| 3,508.8 |
| 2,500.3 |
| 2,743.5 |
| 3,327.7 |
| 2,320.5 |
| 2,634.4 |
| 2,202.5 |
| 3,529.6 |
| 2,427.0 |
| 2,837.3 |
| 3,520.4 |
| 2,402.1 |
| 2,780.8 |
| Cost of Revenue | 944.1 | 1,247.5 | 1,340.3 | 811.7 | 1,001.3 | 1,238.7 | 1,317.4 | 863.4 | 1,261.2 | 1,430.2 | 1,593.0 | 1,043.0 | 1,592.6 | 1,479.4 | 955.6 | 1,345.0 | 1,282.4 | 507.0 | 986.3 | 1,351.7 | 1,456.3 | 896.3 | 640.9 | 1,464.8 | 1,545.4 | 1,005.3 | (853.2) | 1,689.0 | 1,243.6 | 1,360.9 | 1,693.1 | 1,185.2 | 1,350.7 | 1,051.8 | 1,844.4 | 1,260.9 | 1,446.5 | 1,818.7 | 1,239.3 | 1,406.6 |
| Gross Profit | 1,221.9 | 1,628.3 | 1,462.4 | 949.0 | 1,142.5 | 1,595.2 | 1,440.6 | 905.7 | 1,519.0 | 1,489.9 | 1,937.6 | 1,218.6 | 2,031.8 | 1,718.8 | 1,239.0 | 1,626.5 | 1,325.9 | 569.3 | 1,116.2 | 1,804.1 | 1,723.4 | 1,154.4 | 1,041.8 | 1,763.0 | 1,674.0 | 1,131.8 | (410.5) | 1,819.8 | 1,256.7 | 1,382.6 | 1,634.6 | 1,135.2 | 1,283.7 | 1,150.6 | 1,685.2 | 1,166.0 | 1,390.8 | 1,701.8 | 1,162.7 | 1,374.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 1,160.4 | 1,308.6 | 1,149.8 | 1,035.6 | 1,177.1 | 1,318.4 | 1,166.7 | 1,028.7 | 1,353.2 | 1,139.4 | 1,421.6 | 1,155.3 | 1,353.3 | 1,160.3 | 1,036.1 | 1,214.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 67.5 | 78.9 | 69.8 | 64.4 | 73.1 | 60.1 | 61.8 | 64.6 | - | - | - | 66.8 | - | - | 68.1 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 2.2 | 2.9 | 3.1 | 3.2 | 3.2 | 3.3 | 3.4 | 3.3 | 3.5 | 3.4 | 3.5 | 3.6 | 3.8 | 4.0 | 4.1 | 4.3 | 4.5 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2,104.5 | 2,586.7 | 2,490.1 | 1,847.3 | 2,216.7 | 2,608.1 | 2,484.0 | 1,892.1 | 2,871.4 | 2,569.6 | 3,014.6 | 2,198.2 | 2,945.9 | 2,639.7 | 1,991.7 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 61.5 | 289.1 | 312.6 | (86.6) | (72.9) | 225.8 | 273.9 | (123.0) | (91.2) | 350.5 | 516.0 | 63.4 | 678.4 | 558.5 | 202.9 | 412.0 | 319.9 | (246.8) | (256.8) | 540.0 | 548.6 | 96.0 | 11.3 | 520.8 | 545.0 | 113.1 | (466.4) | 575.5 | 289.7 | 341.0 | 608.2 | 194.4 | 311.8 | 388.5 | 639.6 | 219.0 | 397.8 | 633.1 | 219.8 | 403.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 7.0 | 5.1 | 3.4 | 2.5 | 11.0 | 6.8 | 3.7 | 3.4 | 3.6 | 4.5 | 3.9 | 1.3 | 0.6 | 1.5 | 2.1 | 2.5 | 3.2 | 1.3 | 3.9 | 5.0 | 4.4 | 6.5 | 8.3 | 3.1 | 1.5 | 2.1 | 0.5 | 4.6 | 3.5 | 2.7 | 2.2 | 2.2 | 2.0 | 1.7 | 1.5 | 1.9 | 2.1 | 1.9 | 1.5 | 1.3 |
| Interest Expense | 33.8 | 39.7 | 49.6 | 43.6 | 40.1 | 43.3 | 46.4 | 44.3 | 67.5 | 60.5 | 54.1 | 32.5 | 34.0 | 35.9 | 34.9 | 34.3 | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (198.0) | 108.4 | 1.9 | 1.1 | (14.6) | 7.4 | (0.7) | (1.5) | 29.0 | (2.2) | (9.9) | (94.7) | (0.1) | 7.5 | 9.0 | 6.5 | 4.6 | |||||||||||||||||||||||
| Pre-Tax Income | (163.3) | 362.9 | 268.3 | (126.6) | (116.6) | 196.7 | 230.6 | (165.5) | (111.3) | 307.2 | 455.9 | (62.6) | 641.3 | 531.7 | 179.2 | 386.7 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (44.0) | 62.0 | 78.5 | (10.2) | 33.7 | 27.6 | 28.0 | (13.4) | (19.6) | 758.9 | (52.0) | (6.7) | 123.5 | 67.6 | 25.2 | 59.0 | 50.4 | (35.2) | 93.4 | 79.0 | (95.0) | 20.7 | 4.9 | 85.5 | 70.1 | 7.5 | (146.7) | 77.3 | 56.1 | 17.3 | 99.4 | 38.0 | 51.1 | 66.2 | 160.0 | 30.8 | 90.2 | 140.2 | 41.8 | 84.6 |
| Net Income From Continuing Ops | (119.3) | 300.8 | 189.8 | (116.4) | (150.3) | 169.1 | 202.5 | (152.0) | (91.7) | (451.6) | 507.9 | (56.0) | 517.8 | 464.1 | 154.0 | 327.7 | 243.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (119.3) | 300.8 | 189.8 | (116.4) | (150.8) | 167.8 | 52.2 | (258.9) | (42.5) | (450.7) | 507.9 | (56.0) | 517.8 | 464.1 | 324.2 | 347.2 | 256.7 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (119.3) | 300.8 | 189.8 | (116.4) | (150.8) | 167.8 | 52.2 | (258.9) | (42.5) | (450.7) | 507.9 | (56.0) | 517.8 | 464.1 | 324.2 | 347.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (119.3) | 300.8 | 189.8 | (116.4) | (150.8) | 167.8 | 52.2 | (258.9) | (42.5) | (450.7) | 507.9 | (56.0) | 517.8 | 464.1 | 324.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 0.77 | 0.49 | (0.30) | - | 0.43 | 0.13 | (0.67) | (0.11) | (1.16) | 1.31 | (0.14) | 1.33 | 1.18 | 0.83 | 0.89 | 0.66 | (0.73) | - | 1.17 | 1.63 | 0.12 | - | 1.17 | 1.28 | 0.41 | - | 0.98 | 0.51 | - | 1.21 | 0.12 | 0.62 | - | 1.08 | 0.40 | 0.68 | 1.09 | 0.37 | 0.68 |
| EPS Diluted | - | 0.76 | 0.48 | (0.30) | - | 0.43 | 0.13 | (0.67) | (0.11) | (1.16) | 1.31 | (0.14) | 1.32 | 1.18 | 0.82 | 0.88 | 0.66 | (0.73) | ||||||||||||||||||||||
| Shares Basic | - | 390.9 | 390.6 | 390.0 | - | 389.2 | 389.0 | 388.7 | 388.4 | 388.3 | 387.7 | 387.6 | 390.4 | 391.8 | 391.4 | 389.9 | 389.2 | 388.7 | ||||||||||||||||||||||
| Shares Diluted | - | 397.2 | 394.0 | 390.0 | - | 393.9 | 390.9 | 388.7 | 388.4 | 388.3 | 388.2 | 387.6 | 392.5 | 394.0 | 394.1 | 392.9 | 391.2 | 390.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 129.0 | 367.9 | 382.4 | (22.2) | 0.3 | 285.8 | 335.7 | (58.4) | - | - | - | 130.1 | - | - | 270.9 | - | - | (183.8) | - | - | - | 158.2 | - | - | - | 166.0 | - | - | 356.1 | - | - | - | 379.8 | - | - | - | 463.7 | - | - | 467.2 |
| EBIT | 61.5 | 289.1 | 312.6 | (86.6) | (72.9) | 225.8 | 273.9 | (123.0) | (91.2) | 350.5 | 516.0 | 63.4 | 678.4 | 558.5 | 202.9 | 412.0 | 319.9 | (246.8) | (256.8) | |||||||||||||||||||||
| 4,080.0 |
| 3,358.9 |
| 3,139.3 |
| - |
| - |
| - |
| Selling General & Administrative | 4,654.4 | 4,690.9 | 4,748.7 | 4,823.2 | 4,240.1 | 4,547.0 | 4,420.4 | 3,662.1 | 3,901.1 | 3,747.8 | 3,970.5 | 3,841.0 | 3,596.7 | 3,085.8 | 2,574.8 | 2,336.4 | 2,419.9 | 2,173.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 280.5 | 259.6 | 307.5 | 266.9 | 269.1 | 267.6 | 255.7 | 238.3 | 281.6 | 272.1 | 274.9 | 253.3 | 238.0 | 198.7 | 173.4 | 170.5 | 105.1 | 94.5 |
| Amortization of Intangibles | 11.4 | 13.2 | 13.8 | 15.6 | 17.5 | 18.7 | 20.5 | 14.2 | 18.8 | 16.3 | 29.9 | 45.8 | 47.9 | 41.7 | 39.4 | 40.5 | 39.4 | 27.1 |
| Other Operating Expenses | - | - | - | - | - | 514.4 | 609.7 | 509.1 | 384.4 | 299.2 | 287.9 | 286.8 | 241.2 | 240.7 | 218.8 | 195.0 | - | - |
| Total Operating Expenses | 9,028.6 | 9,200.9 | 10,059.6 | 10,209.6 | 8,631.2 | 9,560.8 | 9,076.7 | 7,511.3 | 9,570.7 | 9,351.6 | 10,083.4 | 9,772.5 | 9,414.6 | 8,214.4 | 6,881.7 | 6,483.5 | 6,703.6 | 6,253.9 |
| 820.9 |
| 736.8 |
| 939.0 |
| 965.4 |
| 2.2 |
| 6.1 |
| 9.3 |
| Interest Expense | 166.8 | 174.1 | 245.0 | 136.5 | 135.7 | 92.0 | 107.7 | 102.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.8 | 7.3 | - |
| Other Non-Operating Income | (86.6) | (9.4) | 24.7 | 26.2 | (24.7) | (68.7) | (59.1) | (6.5) | (85.2) | 1.0 | (5.5) | (4.0) | 46.9 | (7.2) | 4.8 | 1.5 | (3.0) | 4.1 |
| Pre-Tax Income | 341.2 | 145.2 | (284.9) | 1,523.3 | 456.5 | 727.2 | 1,038.3 | 787.9 | 1,284.7 | 1,564.3 | 1,713.6 | 1,562.5 | 1,753.4 | 1,478.2 | 1,246.2 | 1,055.3 | 848.1 | 906.7 |
| 196.2 |
| 245.2 |
| 292.8 |
| Net Income From Continuing Ops | 254.9 | 69.3 | (1,018.5) | 1,216.3 | 354.9 | 629.1 | 870.4 | 268.1 | 1,078.9 | 1,217.1 | 1,327.7 | 1,210.1 | 1,086.1 | 890.4 | 573.5 | 458.5 | 602.8 | 613.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 21.6 |
| Net Income | 254.9 | (189.7) | (968.9) | 1,386.9 | 407.9 | 679.4 | 1,259.8 | 614.9 | 1,074.1 | 1,231.6 | 1,047.5 | 1,210.1 | 1,086.1 | 890.4 | 573.5 | 458.5 | 602.8 | 592.2 |
| Net Income Attributable To Parent | 254.9 | (189.7) | (968.9) | 1,386.9 | 407.9 | 679.4 | 1,259.8 | 614.9 | 1,074.1 | 1,231.6 | 1,047.5 | 1,210.1 | 1,086.0 | 888.1 | 571.4 | 461.3 | 602.7 | 591.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.8) | 0.1 | 0.6 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 254.9 | (189.7) | (968.9) | 1,386.9 | 407.9 | 679.4 | 1,259.8 | 614.9 | 1,074.1 | 1,231.6 | 1,047.5 | 1,210.1 | 1,086.0 | 888.1 | 571.4 | 461.3 | 602.7 | 591.6 |
| 5.52 |
| 5.36 |
| EPS Diluted | 0.64 | (0.48) | (2.49) | 3.53 | 1.04 | 1.70 | 3.15 | 1.52 | 2.54 | 2.85 | 2.38 | 2.71 | 2.43 | 2.00 | 5.18 | 4.13 | 5.42 | 5.22 |
| Shares Basic | 390.7 | 389.2 | 388.4 | 390.3 | 389.7 | 395.4 | 395.2 | 399.2 | 416.1 | 425.4 | 432.6 | 438.7 | 439.3 | 437.1 | 108.8 | 110.4 | 109.2 | - |
| Shares Diluted | 395.9 | 392.6 | 388.4 | 392.4 | 392.1 | 399.9 | 400.5 | 403.6 | 422.1 | 425.4 | 432.6 | 446.8 | 447.6 | 445.2 | 110.3 | 111.6 | 111.3 | - |
| 1,044.1 |
| 1,060.0 |
| EBIT | 576.6 | 303.8 | (143.9) | 1,632.2 | 607.6 | 927.8 | 1,190.2 | 883.4 | 1,455.5 | 1,644.8 | 1,798.3 | 1,647.1 | 1,465.3 | 1,244.8 | 820.9 | 736.8 | 939.0 | 965.4 |
| 1,006.0 |
| 816.2 |
| 1,049.7 |
| 1,264.0 |
| 1,174.9 |
| 1,058.4 |
| 1,030.5 |
| 1,242.1 |
| 1,129.0 |
| 1,018.7 |
| 171.8 |
| 1,128.4 |
| 967.1 |
| 962.0 |
| 1,026.4 |
| 940.8 |
| 971.9 |
| 762.2 |
| 1,045.6 |
| 947.1 |
| 992.9 |
| 1,068.7 |
| 942.9 |
| 971.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.0 |
| - |
| - |
| - |
| 62.2 |
| - |
| - |
| - |
| 52.9 |
| - |
| - |
| 66.4 |
| - |
| - |
| - |
| 68.0 |
| - |
| - |
| - |
| 65.9 |
| - |
| - |
| 64.0 |
| 4.4 |
| 0.1 |
| 6.1 |
| 6.2 |
| 6.3 |
| (2.8) |
| 7.5 |
| 7.9 |
| 7.9 |
| - |
| 5.6 |
| 5.3 |
| (2.0) |
| 6.9 |
| 7.0 |
| 6.9 |
| (6.2) |
| 7.3 |
| 7.5 |
| 7.7 |
| 11.2 |
| 11.2 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.6 |
| 78.7 |
| 172.5 |
| 65.0 |
| 66.3 |
| 80.6 |
| 89.0 |
| 73.6 |
| 70.3 |
| 66.3 |
| 72.9 |
| 65.9 |
| 57.8 |
| 2,559.5 |
| 2,288.4 |
| 1,323.1 |
| 2,359.2 |
| 2,615.7 |
| 2,631.2 |
| 1,954.7 |
| 1,671.4 |
| 2,706.9 |
| 2,674.4 |
| 2,024.0 |
| (681.4) |
| 2,817.4 |
| 2,210.7 |
| 2,402.6 |
| 2,719.5 |
| 2,126.0 |
| 2,322.6 |
| 1,814.0 |
| 2,890.1 |
| 2,208.0 |
| 2,439.5 |
| 2,887.4 |
| 2,182.3 |
| 2,377.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (38.2) |
| (50.3) |
| (22.1) |
| (1.8) |
| 5.6 |
| (6.7) |
| (1.0) |
| (32.0) |
| (19.4) |
| (2.6) |
| (1.9) |
| (0.1) |
| (86.9) |
| (1.1) |
| 1.5 |
| 1.3 |
| 0.8 |
| (1.3) |
| 0.7 |
| 0.8 |
| (1.6) |
| (0.5) |
| (2.1) |
| 293.7 |
| (312.9) |
| (389.7) |
| 500.6 |
| 530.4 |
| 85.9 |
| (11.3) |
| 494.6 |
| 486.2 |
| 68.8 |
| (492.8) |
| 551.1 |
| 269.4 |
| 232.5 |
| 584.6 |
| 174.5 |
| 293.1 |
| 369.0 |
| 617.6 |
| 198.7 |
| 378.9 |
| 704.3 |
| 285.2 |
| 458.9 |
| (277.7) |
| (483.1) |
| 421.6 |
| 625.4 |
| 65.3 |
| (16.2) |
| 409.1 |
| 416.1 |
| 61.4 |
| (346.0) |
| 473.8 |
| 213.3 |
| 215.2 |
| 485.2 |
| 136.5 |
| 241.9 |
| 302.9 |
| 457.6 |
| 167.8 |
| 288.7 |
| 470.5 |
| 157.7 |
| 297.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.4 |
| - |
| (87.7) |
| (4.1) |
| - |
| 13.3 |
| (85.5) |
| 18.3 |
| - |
| 2.2 |
| 3.0 |
| - |
| - |
| - |
| - |
| (285.6) |
| (483.8) |
| 465.0 |
| 649.0 |
| 49.2 |
| 128.8 |
| 463.5 |
| 507.1 |
| 160.4 |
| 109.9 |
| 386.1 |
| 209.2 |
| 264.3 |
| 498.5 |
| 51.0 |
| 260.3 |
| 312.2 |
| 459.9 |
| 170.8 |
| 288.7 |
| 470.5 |
| 157.7 |
| 297.2 |
| 256.7 |
| (285.6) |
| (483.8) |
| 465.0 |
| 649.0 |
| 49.2 |
| 128.8 |
| 463.5 |
| 507.1 |
| 160.4 |
| 109.9 |
| 386.1 |
| 209.2 |
| 264.3 |
| 498.5 |
| 51.0 |
| 260.3 |
| 312.2 |
| 459.9 |
| 170.8 |
| 288.7 |
| 470.5 |
| 157.7 |
| 297.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 347.2 |
| 256.7 |
| (285.6) |
| (483.8) |
| 465.0 |
| 649.0 |
| 49.2 |
| 128.8 |
| 463.5 |
| 507.1 |
| 160.4 |
| 109.9 |
| 386.1 |
| 209.2 |
| 264.3 |
| 498.5 |
| 51.0 |
| 260.3 |
| 312.2 |
| 459.9 |
| 170.8 |
| 288.7 |
| 470.5 |
| 157.7 |
| 297.2 |
| - |
| 1.16 |
| 1.61 |
| 0.12 |
| - |
| 1.16 |
| 1.26 |
| 0.40 |
| - |
| 0.97 |
| 0.50 |
| - |
| 1.19 |
| 0.12 |
| 0.61 |
| - |
| 1.07 |
| 0.40 |
| 0.67 |
| 1.08 |
| 0.36 |
| 0.67 |
| - |
| 395.9 |
| 397.8 |
| 396.7 |
| - |
| 395.3 |
| 395.9 |
| 394.2 |
| - |
| 393.3 |
| 412.0 |
| - |
| 413.5 |
| 416.0 |
| 421.7 |
| - |
| 425.2 |
| 424.3 |
| 426.3 |
| 430.6 |
| 429.9 |
| 438.3 |
| - |
| 400.3 |
| 402.3 |
| 401.9 |
| - |
| 399.8 |
| 401.9 |
| 399.5 |
| - |
| 397.4 |
| 416.0 |
| - |
| 419.2 |
| 422.1 |
| 429.1 |
| - |
| 431.5 |
| 430.7 |
| 434.1 |
| 437.6 |
| 437.1 |
| 446.3 |
| 540.0 |
| 548.6 |
| 96.0 |
| 11.3 |
| 520.8 |
| 545.0 |
| 113.1 |
| (466.4) |
| 575.5 |
| 289.7 |
| 341.0 |
| 608.2 |
| 194.4 |
| 311.8 |
| 388.5 |
| 639.6 |
| 219.0 |
| 397.8 |
| 633.1 |
| 219.8 |
| 403.2 |