| (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 | 6,020.0 | 5,315.7 | 6,010.4 | 5,086.9 | 5,463.0 | 4,696.0 | 5,420.1 | 4,579.2 | 5,025.7 | 4,576.9 | 5,341.7 | 4,372.5 | 4,690.9 | 4,881.1 | 5,526.1 | 4,639.7 | ||||||||||||||||||||||||
| (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 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 22,433.0 | 21,876.0 | 19,721.0 | 18,982.0 | 19,639.5 | 16,792.0 | 14,918.5 | 15,561.4 | 16,195.7 | 15,424.9 | 16,380.1 | 16,453.2 | 16,378.6 | 14,813.5 | 14,945.0 | 15,116.0 | 14,427.0 | 13,489.0 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 5,395.0 | 5,319.0 | 4,304.0 | 3,556.0 | 3,482.7 | 3,411.3 | 2,987.7 | 2,592.3 | 2,682.7 | 3,525.0 | 1,163.9 | 3,333.5 | 3,127.4 | 2,822.5 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | 58.0 | 8.0 | 27.0 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 48.0 | 129.0 | (39.0) | 55.0 | 5.4 | 115.5 | 40.5 | (12.9) | 115.3 | 969.7 | (73.7) | 919.6 | 902.6 | 677.7 | 604.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 6.74 | 6.70 | 5.60 | 4.26 | 4.51 | 4.97 | 4.44 | 3.89 | 3.90 | 3.89 | 1.24 | 4.17 | 3.34 | 3.04 | 2.60 | 4.02 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | 8,644.0 | 7,453.0 | 6,483.0 | 6,555.5 | 6,128.4 | 5,475.2 | 4,796.0 | 4,647.7 | 5,234.1 | 2,852.4 | 5,007.8 | 4,701.1 | 4,263.9 | 4,161.0 | - | ||||
| 4,592.6 |
| 4,061.4 |
| 4,623.0 |
| 3,826.5 |
| 4,281.1 |
| 3,610.6 |
| 4,066.4 |
| 3,494.0 |
| 3,747.5 |
| 3,616.0 |
| 4,315.0 |
| 3,573.6 |
| 4,056.8 |
| 3,801.1 |
| 4,333.1 |
| 4,013.2 |
| 4,048.3 |
| 3,810.4 |
| 4,104.7 |
| 3,576.5 |
| 3,933.3 |
| 3,790.1 |
| 4,652.2 |
| 3,892.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 4,660.0 | 4,201.2 | 4,489.0 | 3,687.8 | 4,179.0 | 3,600.0 | 4,068.6 | 3,895.3 | 3,853.1 | 3,953.8 | 3,988.4 | 3,497.8 | 3,986.1 | 4,321.0 | 4,596.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,360.0 | 1,114.5 | 1,521.4 | 1,399.1 | 1,284.0 | 1,096.0 | 1,351.5 | 683.9 | 1,172.6 | 623.2 | 1,353.3 | 874.7 | 704.8 | 560.1 | 930.1 | 1,004.4 | 988.1 | 683.7 | 1,107.4 | 809.9 | 810.3 | 570.2 | 943.2 | 722.7 | 751.6 | 294.7 | 958.2 | 551.0 | 788.4 | 551.1 | 668.6 | 757.0 | 706.0 | 730.9 | 975.1 | 733.3 | 1,085.7 | 532.7 | (1,127.9) | 866.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 552.0 | 533.0 | 508.5 | 489.5 | 495.0 | 463.0 | 498.8 | 465.6 | 435.6 | 460.9 | 470.3 | 460.0 | 415.7 | 394.4 | 360.7 | 327.6 | 313.4 | |||||||||||||||||||||||
| Income From Equity Investments | 25.0 | 21.3 | 21.1 | 20.6 | 38.0 | 27.0 | 17.3 | 25.2 | 24.5 | (1.9) | 21.3 | 19.4 | 20.2 | 29.7 | 10.2 | (165.0) | ||||||||||||||||||||||||
| Other Non-Operating Income | 6.0 | 12.4 | 12.1 | 15.5 | 8.0 | 9.8 | 28.5 | 13.1 | 13.6 | 23.0 | 11.9 | 14.4 | 14.7 | 17.2 | 4.8 | (12.7) | 2.3 | |||||||||||||||||||||||
| Pre-Tax Income | 922.0 | 801.3 | 1,117.9 | 1,016.8 | 889.0 | 791.8 | 981.9 | 324.0 | 839.3 | 350.9 | 1,001.2 | 525.3 | 390.6 | 157.6 | 657.0 | 739.8 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 44.0 | 116.2 | 138.7 | (250.9) | 125.0 | 58.7 | 37.5 | 6.7 | (141.9) | (48.2) | 64.2 | 28.6 | 10.4 | (85.3) | (16.1) | 54.0 | 52.8 | (70.0) | 69.8 | 61.2 | 54.5 | (17.4) | (1.2) | 12.6 | 46.5 | (43.6) | 40.6 | (54.4) | 44.5 | 21.8 | (80.7) | 72.2 | 102.0 | 171.9 | 264.0 | 190.6 | 343.2 | 60.3 | (534.5) | 165.0 |
| Net Income From Continuing Ops | 903.0 | 605.4 | 1,000.3 | 1,288.3 | 802.0 | 666.1 | 961.7 | 342.5 | 1,005.7 | 338.2 | 958.3 | 516.1 | 400.4 | 383.4 | 683.3 | 520.8 | 718.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 903.0 | 605.4 | 1,000.3 | 1,288.3 | 802.0 | 666.1 | 961.7 | 342.5 | 1,005.7 | 338.2 | 958.3 | 516.1 | 400.4 | 383.4 | 683.3 | 520.8 | 718.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 874.0 | 582.2 | 972.0 | 1,225.8 | 800.0 | 659.3 | 961.7 | 340.3 | 1,005.7 | 333.2 | 958.3 | 516.1 | 400.4 | 550.9 | 520.8 | 520.8 | ||||||||||||||||||||||||
| Less: Minority Interest | 29.0 | 23.2 | 28.3 | 62.5 | 2.0 | 2.1 | 2.1 | 2.2 | 2.6 | 2.1 | 4.6 | (5.1) | 3.4 | (0.9) | (0.4) | (3.7) | 3.4 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 874.0 | 582.2 | 972.0 | 1,225.8 | 800.0 | 664.0 | 959.6 | 340.3 | 1,003.1 | 336.1 | 953.7 | 521.2 | 397.0 | 384.3 | 683.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.61 | - | 1.82 | 2.29 | 1.50 | - | 1.80 | 0.64 | 1.91 | - | 1.83 | 1.01 | 0.77 | - | 1.33 | 1.02 | 1.41 | - | 1.59 | 1.16 | 1.16 | - | 1.51 | 1.05 | 1.00 | - | 1.49 | 0.93 | 1.16 | - | 1.17 | 1.07 | 0.92 | - | 1.11 | 0.76 | 1.20 | - | (1.56) | 1.02 |
| EPS Diluted | 1.60 | - | 1.81 | 2.29 | 1.50 | - | 1.80 | 0.64 | 1.90 | - | 1.83 | 1.01 | 0.77 | - | 1.33 | 1.02 | 1.41 | - | ||||||||||||||||||||||
| Shares Basic | 542.1 | - | 534.9 | 534.3 | 533.4 | - | 532.2 | 528.9 | 526.6 | - | 520.5 | 514.9 | 514.2 | - | 513.7 | 513.6 | 506.1 | - | ||||||||||||||||||||||
| Shares Diluted | 547.1 | - | 538.0 | 536.4 | 534.7 | - | 533.6 | 530.1 | 527.6 | - | 521.4 | 516.2 | 515.6 | - | 515.3 | 515.2 | 507.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 1,360.0 | 1,114.5 | 1,521.4 | 1,399.1 | 1,284.0 | 1,096.0 | 1,351.5 | 683.9 | 1,172.6 | 623.2 | 1,353.3 | 874.7 | 704.8 | 560.1 | 930.1 | 1,004.4 | 988.1 | 683.7 | 1,107.4 | |||||||||||||||||||||
| 14,440.0 |
| 13,380.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 3,325.0 | 3,149.0 | 2,927.0 | 3,072.8 | 2,717.1 | 2,487.5 | 2,203.7 | 1,965.0 | 1,709.1 | 1,688.5 | 1,674.3 | 1,573.7 | 1,441.4 | 1,505.0 | - | 1,641.0 | 1,597.0 | 1,483.0 | 1,513.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | 2.0 | 3.0 | 5.0 | 14.0 | 34.0 | 1.0 | 1.0 | 3.0 | 3.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 17,038.0 | 16,557.0 | 15,417.0 | 15,426.1 | 16,156.8 | 13,380.7 | 11,930.8 | 12,969.1 | 13,513.0 | 11,899.9 | 15,216.2 | 13,119.7 | 13,251.2 | 11,991.0 | 12,289.0 | 12,334.0 | 11,764.0 | 10,718.0 | 11,653.0 | 11,061.0 |
| 2,656.0 |
| 2,782.0 |
| 2,663.0 |
| 2,771.0 |
| 2,787.0 |
| 2,319.0 |
| 21.0 |
| - |
| - |
| - |
| Interest Expense | 2,083.0 | 2,026.0 | 1,863.0 | 1,806.9 | 1,396.1 | 1,199.1 | 1,165.7 | 1,072.5 | 984.4 | 895.0 | 877.2 | 873.9 | 868.0 | 890.0 | 988.0 | 933.0 | 999.0 | 973.0 | 957.0 | 838.0 |
| Income From Equity Investments | 88.0 | 101.0 | 94.0 | 59.0 | (109.4) | 91.7 | 91.1 | 72.1 | 73.1 | 82.4 | 71.2 | 65.3 | 90.2 | 58.3 | 44.0 | 27.0 | 12.0 | 7.0 | 3.0 | 6.0 |
| Other Non-Operating Income | 46.0 | 48.0 | 65.0 | 64.0 | 11.6 | 41.4 | 57.0 | 26.6 | 18.2 | 34.6 | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 3,858.0 | 3,825.0 | 2,937.0 | 2,268.0 | 2,309.6 | 2,600.2 | 2,234.3 | 1,903.9 | 2,043.9 | 2,898.6 | 546.8 | 2,688.2 | 2,493.1 | 2,151.6 | 1,866.0 | 2,394.0 | 1,861.0 | 1,938.0 | 2,015.0 | 1,663.0 |
| 818.0 |
| 643.0 |
| 575.0 |
| 642.0 |
| 516.0 |
| Net Income From Continuing Ops | 3,797.0 | 3,696.0 | 2,976.0 | 2,213.0 | 2,305.6 | 2,488.1 | 2,196.7 | 1,919.8 | 1,931.3 | 1,928.9 | 620.5 | 1,768.6 | 1,590.5 | 1,473.9 | 1,259.0 | 1,568.0 | 1,218.0 | 1,370.0 | 1,376.0 | 1,153.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (2.5) | 283.7 | 47.5 | 10.3 | - | - | - | - | - | - |
| Net Income | 3,797.0 | 3,696.0 | 2,976.0 | 2,213.0 | 2,305.6 | 2,488.1 | 2,196.7 | 1,919.8 | 1,931.3 | 1,928.9 | 618.0 | 2,052.3 | 1,638.0 | 1,484.2 | 1,262.0 | 1,949.0 | 1,218.0 | 1,365.0 | 1,388.0 | 1,098.0 |
| Net Income Attributable To Parent | 3,654.0 | 3,580.0 | 2,967.0 | 2,208.0 | 2,307.2 | 2,488.1 | 2,200.1 | 1,921.1 | 1,923.8 | 1,912.6 | 610.9 | 2,047.1 | 1,633.8 | 1,480.0 | 1,259.0 | 1,946.0 | 1,214.0 | 1,360.0 | 1,383.0 | 1,092.0 |
| Less: Minority Interest | 143.0 | 116.0 | 9.0 | 5.0 | (1.6) | 0.0 | (3.4) | (1.3) | 7.5 | 16.3 | 7.1 | 5.2 | 4.2 | 3.7 | 3.0 | 3.0 | 4.0 | 5.0 | 5.0 | 6.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 3.0 | 3.0 | 3.0 |
| Net Income To Common Shareholders | 3,654.0 | 3,580.0 | 2,967.0 | 2,208.0 | 2,307.2 | 2,488.1 | 2,200.1 | 1,921.1 | 1,923.8 | 1,912.6 | 610.9 | 2,047.1 | 1,633.8 | 1,480.5 | 1,259.0 | 1,941.0 | 1,211.0 | 1,357.0 | 1,380.0 | 1,089.0 |
| 2.53 |
| 2.96 |
| 3.43 |
| 2.73 |
| EPS Diluted | 6.68 | 6.66 | 5.58 | 4.24 | 4.49 | 4.96 | 4.42 | 3.88 | 3.90 | 3.88 | 1.24 | 4.17 | 3.34 | 3.04 | 2.60 | 4.02 | 2.53 | 2.96 | 3.42 | 2.72 |
| Shares Basic | 542.1 | 534.5 | 530.1 | 518.9 | 511.8 | 500.5 | 495.7 | 493.7 | 492.8 | 491.8 | 491.5 | 490.3 | 488.6 | 486.6 | 484.7 | 482.2 | 479.4 | 458.7 | 402.1 | 398.8 |
| Shares Diluted | 547.1 | 537.5 | 531.3 | 520.2 | 513.5 | 501.8 | 497.2 | 495.3 | 493.8 | 492.6 | 491.7 | 490.6 | 488.9 | 487.0 | 485.1 | 482.5 | 479.6 | 459.0 | 403.6 | 400.2 |
| 4,304.0 |
| 4,368.0 |
| 4,270.0 |
| 3,832.0 |
| EBIT | 5,395.0 | 5,319.0 | 4,304.0 | 3,556.0 | 3,482.7 | 3,411.3 | 2,987.7 | 2,592.3 | 2,682.7 | 3,525.0 | 1,163.9 | 3,333.5 | 3,127.4 | 2,822.5 | 2,656.0 | 2,782.0 | 2,663.0 | 2,771.0 | 2,787.0 | 2,319.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,635.3 |
| 3,604.5 |
| 3,377.7 |
| 3,515.6 |
| 3,016.6 |
| 3,470.8 |
| 3,040.4 |
| 3,123.2 |
| 2,771.3 |
| 2,995.9 |
| 3,321.3 |
| 3,356.8 |
| 3,022.6 |
| 3,268.4 |
| 3,250.0 |
| 3,664.5 |
| 3,256.2 |
| 3,342.3 |
| 3,079.5 |
| 3,129.6 |
| 2,843.2 |
| 2,847.6 |
| 3,257.4 |
| 5,780.1 |
| 3,026.7 |
| 303.6 |
| 303.7 |
| 301.6 |
| 290.2 |
| 288.3 |
| 291.3 |
| 294.0 |
| 292.1 |
| 290.9 |
| 275.1 |
| 250.7 |
| 255.8 |
| 251.3 |
| 256.8 |
| 242.3 |
| 234.0 |
| 227.0 |
| 223.3 |
| 222.9 |
| 221.8 |
| 210.0 |
| 225.3 |
| 224.9 |
| 15.7 |
| 15.8 |
| 17.0 |
| 30.4 |
| 28.5 |
| 27.6 |
| 14.7 |
| 19.2 |
| 29.6 |
| 21.0 |
| 15.2 |
| 17.4 |
| 18.5 |
| 17.8 |
| 18.1 |
| 18.7 |
| 18.5 |
| 19.3 |
| 20.1 |
| 16.0 |
| 27.0 |
| 28.4 |
| 25.2 |
| (7.4) |
| 7.2 |
| (20.6) |
| 33.1 |
| 21.7 |
| 41.6 |
| 5.5 |
| 14.3 |
| (4.4) |
| 8.2 |
| 3.2 |
| 6.6 |
| 8.6 |
| (0.3) |
| 6.3 |
| 6.7 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 755.2 |
| 541.1 |
| 849.7 |
| 604.6 |
| 604.8 |
| 477.9 |
| 732.3 |
| 507.9 |
| 516.2 |
| 157.2 |
| 759.3 |
| 387.3 |
| 600.1 |
| 439.2 |
| 480.9 |
| 583.6 |
| 540.2 |
| 636.8 |
| 800.6 |
| 550.8 |
| 910.4 |
| 478.3 |
| (1,323.9) |
| 678.8 |
| 538.6 |
| 796.9 |
| 573.8 |
| 578.8 |
| 434.7 |
| 748.2 |
| 514.5 |
| 499.3 |
| 152.7 |
| 733.9 |
| 459.1 |
| 574.1 |
| 364.8 |
| 579.7 |
| 530.1 |
| 456.7 |
| 401.8 |
| 556.7 |
| 376.2 |
| 594.2 |
| 375.2 |
| (764.2) |
| 506.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| (2.5) |
| 538.6 |
| 796.9 |
| 573.8 |
| 578.8 |
| 434.7 |
| 748.2 |
| 514.5 |
| 499.3 |
| 152.7 |
| 733.9 |
| 459.1 |
| 574.1 |
| 364.8 |
| 579.7 |
| 530.1 |
| 456.7 |
| 401.8 |
| 556.7 |
| 376.2 |
| 594.2 |
| 375.2 |
| (764.2) |
| 503.9 |
| 714.7 |
| 538.9 |
| 796.0 |
| 578.2 |
| 575.0 |
| 435.5 |
| 748.6 |
| 520.8 |
| 495.2 |
| 153.5 |
| 733.5 |
| 461.3 |
| 572.8 |
| 363.4 |
| 577.6 |
| 528.4 |
| 454.4 |
| 400.7 |
| 544.7 |
| 375.0 |
| 592.2 |
| 373.4 |
| (765.8) |
| 502.1 |
| (0.3) |
| 0.9 |
| (4.4) |
| 3.8 |
| (0.8) |
| (0.4) |
| (6.3) |
| 4.1 |
| (0.8) |
| 0.4 |
| (2.2) |
| 1.3 |
| 1.4 |
| 2.1 |
| 1.7 |
| 2.3 |
| 1.1 |
| 12.0 |
| 1.2 |
| 2.0 |
| 1.8 |
| 1.6 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.5 |
| 714.7 |
| 538.9 |
| 796.0 |
| 578.2 |
| 575.0 |
| 435.5 |
| 748.6 |
| 520.8 |
| 495.2 |
| 153.5 |
| 733.5 |
| 461.3 |
| 572.8 |
| 363.4 |
| 577.6 |
| 528.4 |
| 454.4 |
| 400.7 |
| 544.7 |
| 375.0 |
| 592.2 |
| 373.4 |
| (765.8) |
| 502.1 |
| 1.58 |
| 1.15 |
| 1.15 |
| - |
| 1.50 |
| 1.05 |
| 1.00 |
| - |
| 1.48 |
| 0.93 |
| 1.16 |
| - |
| 1.17 |
| 1.07 |
| 0.92 |
| - |
| 1.10 |
| 0.76 |
| 1.20 |
| - |
| (1.56) |
| 1.02 |
| 501.2 |
| 499.9 |
| 497.1 |
| - |
| 496.2 |
| 495.7 |
| 494.6 |
| - |
| 493.8 |
| 493.6 |
| 493.3 |
| - |
| 493.0 |
| 492.7 |
| 492.3 |
| - |
| 491.8 |
| 491.8 |
| 491.7 |
| - |
| 491.7 |
| 491.5 |
| 502.6 |
| 501.0 |
| 498.2 |
| - |
| 497.5 |
| 497.3 |
| 496.6 |
| - |
| 495.5 |
| 495.4 |
| 494.5 |
| - |
| 493.9 |
| 493.5 |
| 493.1 |
| - |
| 493.0 |
| 492.6 |
| 492.0 |
| - |
| 491.8 |
| 491.6 |
| 809.9 |
| 810.3 |
| 570.2 |
| 943.2 |
| 722.7 |
| 751.6 |
| 294.7 |
| 958.2 |
| 551.0 |
| 788.4 |
| 551.1 |
| 668.6 |
| 757.0 |
| 706.0 |
| 730.9 |
| 975.1 |
| 733.3 |
| 1,085.7 |
| 532.7 |
| (1,127.9) |
| 866.2 |