| (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 | 2,737.5 | 2,737.5 | 2,717.4 | 2,626.9 | 2,562.8 | 2,547.6 | 2,522.3 | 2,544.7 | 2,512.6 | 1,952.2 | 2,521.1 | 2,771.7 | 2,767.2 | 1,639.3 | 2,671.5 | 2,674.3 | ||||||||||||||||||||||||
| (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 | 10,819.3 | 10,644.6 | 10,127.2 | 10,012.2 | 9,645.4 | 9,356.9 | 8,041.5 | 7,580.3 | 7,440.1 | 6,663.9 | 5,785.7 | 4,771.5 | 4,100.0 | 3,361.4 | 2,876.0 | 2,443.5 | 1,985.3 | 1,724.1 | ||
| Cost of Revenue | - | - | - | - | - | - | - | 43.1 | 49.1 | 34.6 | 27.7 | 33.4 | 38.1 | 31.1 | 35.8 | 30.7 | 27.0 | 32.4 | ||
| Gross Profit | - | - | - | - | - | - | - | 7,537.2 | 7,391.0 | 6,629.3 | 5,758.0 | 4,738.1 | 4,062.0 | 3,330.3 | 2,840.2 | 2,412.8 | 1,958.4 | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 4,830.9 | 4,845.8 | 4,516.5 | 3,125.5 | 2,738.6 | 3,132.0 | 2,887.5 | 2,688.4 | 1,905.0 | 1,998.4 | 1,853.0 | 1,612.8 | 1,486.9 | 1,214.3 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 143.1 | 134.0 | 135.2 | 118.6 | 49.1 | 40.4 | 39.7 | 46.8 | 54.7 | 35.4 | - | - | 14.0 | 9.7 | 7.7 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 436.4 | 415.7 | 366.3 | 90.8 | 112.8 | 261.8 | 129.6 | (0.2) | (110.1) | 30.7 | 155.5 | 158.0 | 62.5 | 59.5 | 107.3 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 6.22 | 5.41 | 4.83 | 3.18 | 3.83 | 5.69 | 3.81 | 4.27 | 2.79 | 2.69 | 2.00 | 1.42 | 2.02 | 1.40 | 1.61 | 1.00 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | 5,945.8 | 5,616.5 | 4,525.5 | 4,238.6 | 4,132.0 | 3,811.8 | 3,593.9 | 2,788.1 | 2,833.9 | 2,611.9 | 2,274.2 | 2,038.7 | 1,697.9 | 1,531.6 | 1,273.5 | ||||
| 2,660.3 |
| 2,445.2 |
| 2,454.3 |
| 2,298.9 |
| 2,158.5 |
| 2,122.5 |
| 2,012.9 |
| 1,913.0 |
| 1,993.1 |
| 1,923.7 |
| 1,953.6 |
| 1,889.6 |
| 1,813.4 |
| 2,131.9 |
| 1,785.5 |
| 1,780.9 |
| 1,741.8 |
| 1,704.5 |
| 1,680.7 |
| 1,662.5 |
| 1,616.2 |
| 1,539.5 |
| 1,514.8 |
| 1,442.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.9 | 6.9 | 11.9 | 13.9 | 10.4 | 9.9 | 13.6 | 13.1 | 12.5 | 9.5 | 8.6 | 10.0 | 6.5 | 5.7 | 5.7 | 7.1 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,985.2 | 1,916.8 | 1,941.7 | 1,875.7 | 1,803.0 | 2,122.0 | 1,771.9 | 1,767.8 | 1,729.3 | 1,695.0 | 1,672.1 | 1,652.5 | 1,609.7 | 1,533.9 | 1,509.1 | 1,435.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 257.4 | 236.5 | 233.0 | 233.7 | 237.5 | 243.1 | 227.7 | 218.3 | 244.3 | 217.4 | 220.3 | 244.4 | 263.9 | 154.1 | 231.2 | 222.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | (921.6) | 762.9 | 764.6 | 794.1 | (1,040.4) | 898.1 | 826.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | 216.4 | 220.5 | 226.2 | 218.9 | 214.1 | 217.0 | 221.4 | 224.2 | 229.4 | 333.5 | 338.8 | 358.2 | 369.5 | 302.1 | 378.4 | 460.9 | ||||||||||||||||||||||||
| Other Operating Expenses | (19.4) | - | - | - | 55.8 | - | - | - | 0.4 | (587.2) | 27.3 | 61.7 | 127.5 | (369.2) | 52.8 | 19.7 | 26.1 | |||||||||||||||||||||||
| Total Operating Expenses | 1,498.3 | 1,576.8 | 1,484.1 | 1,429.2 | 1,308.7 | 1,467.5 | 1,383.1 | 1,388.5 | 1,371.6 | 1,389.0 | 1,608.1 | 1,898.0 | 1,991.6 | 1,061.0 | 2,018.6 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,239.2 | 1,160.7 | 1,233.3 | 1,197.7 | 1,254.1 | 1,080.1 | 1,139.2 | 1,156.2 | 1,141.0 | 563.2 | 913.0 | 873.7 | 775.6 | 578.3 | 652.9 | 782.3 | 725.1 | 626.6 | 827.5 | 849.2 | 828.7 | 674.3 | 785.1 | 691.3 | 736.8 | 661.3 | 728.3 | 683.9 | 614.9 | 388.9 | 567.2 | 546.0 | 402.9 | 329.0 | 561.1 | 576.9 | 531.4 | 489.3 | 479.1 | 432.8 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 36.0 | 40.4 | 36.1 | 30.6 | 26.9 | 32.1 | 37.7 | 34.4 | 31.0 | 23.9 | 33.3 | 30.6 | 30.8 | 6.1 | 18.8 | 14.3 | 9.9 | 12.0 | 9.4 | 7.6 | 11.4 | 11.5 | 9.7 | 8.4 | 10.1 | - | 12.2 | 11.7 | - | - | 10.1 | 18.4 | - | 8.8 | 8.3 | 8.3 | 9.9 | - | 6.4 | 6.5 |
| Interest Expense | 347.3 | 344.4 | 347.1 | 342.6 | 325.3 | 318.3 | 356.8 | 362.7 | 366.7 | 350.7 | 359.2 | 348.1 | 340.2 | 303.5 | 294.0 | 276.6 | 262.4 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (221.1) | (195.8) | (283.3) | (685.9) | (636.6) | 225.6 | (588.7) | (308.9) | (219.7) | (701.3) | (88.7) | (399.0) | (407.2) | (971.6) | 202.9 | 116.0 | ||||||||||||||||||||||||
| Pre-Tax Income | 1,018.1 | 964.9 | 950.0 | 511.8 | 617.5 | 1,305.7 | 550.5 | 847.3 | 921.3 | (138.1) | 824.3 | 474.7 | 368.4 | (393.3) | 855.8 | 898.3 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 139.6 | 128.1 | 37.4 | 131.3 | 118.9 | 75.2 | 122.4 | 77.4 | 91.3 | (25.3) | 49.5 | 13.2 | 53.4 | 46.8 | 36.1 | 7.4 | 22.5 | 87.3 | 51.4 | 72.8 | 50.3 | 58.1 | 39.3 | 11.1 | 21.1 | (100.5) | 36.7 | 29.6 | 34.0 | (95.4) | 12.5 | 3.9 | (31.1) | (53.4) | 33.4 | 23.9 | 26.8 | 60.8 | 22.0 | 43.5 |
| Net Income From Continuing Ops | 878.5 | 836.8 | 912.6 | 380.5 | 498.6 | 1,230.5 | 428.1 | 769.9 | 830.0 | (112.8) | 774.8 | 461.5 | 315.0 | (440.1) | 819.7 | 890.9 | 702.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1,208.5) | 138.5 | 91.7 | - | (197.5) | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 878.5 | 836.8 | 912.6 | 380.5 | 498.6 | 1,230.5 | (780.4) | 908.4 | 921.7 | 13.3 | 577.3 | 461.5 | 315.0 | (716.6) | 819.7 | 890.9 | 702.7 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 859.5 | 820.7 | 853.3 | 366.8 | 488.7 | 1,229.6 | (792.3) | 900.3 | 917.4 | 84.9 | 586.9 | 475.7 | 335.8 | (683.8) | 839.7 | 898.2 | ||||||||||||||||||||||||
| Less: Minority Interest | 19.0 | 16.1 | 59.3 | 13.7 | 9.9 | 0.9 | 11.9 | 8.1 | 4.3 | (71.6) | (9.6) | (14.2) | (20.8) | (32.8) | (20.0) | (7.3) | (9.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 859.5 | 820.7 | 853.3 | 366.8 | 488.7 | 1,229.6 | (792.3) | 900.3 | 917.4 | 84.9 | 586.9 | 475.7 | 335.8 | (683.8) | 839.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.84 | - | 1.82 | 0.78 | 1.05 | - | (1.70) | 1.93 | 1.97 | - | 1.26 | 1.02 | 0.72 | - | 1.80 | 1.96 | 1.56 | - | 1.59 | 1.66 | 1.45 | - | 1.05 | 1.01 | 0.94 | - | 1.13 | 0.97 | 0.90 | - | 0.83 | 0.69 | 0.63 | - | 0.70 | 0.81 | 0.68 | - | 0.56 | 0.38 |
| EPS Diluted | 1.84 | - | 1.82 | 0.78 | 1.04 | - | (1.69) | 1.92 | 1.96 | - | 1.26 | 1.02 | 0.72 | - | 1.80 | 1.95 | 1.56 | - | ||||||||||||||||||||||
| Shares Basic | 466.2 | - | 468.3 | 468.2 | 467.6 | - | 467.2 | 467.0 | 466.5 | - | 466.2 | 466.1 | 465.7 | - | 465.6 | 458.8 | 455.9 | - | ||||||||||||||||||||||
| Shares Diluted | 466.8 | - | 469.0 | 468.8 | 468.5 | - | 468.3 | 467.8 | 467.7 | - | 467.2 | 467.0 | 466.8 | - | 466.8 | 459.8 | 457.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | (358.4) | 1,675.9 | 1,638.3 | 1,569.7 | (462.1) | 1,551.0 | 1,608.8 | 1,540.9 | (62.1) | 1,438.9 | 1,404.0 | 1,351.2 | - | - | - | - | 889.3 | 953.0 | 913.0 | 838.6 | 605.1 | 788.2 | 769.4 | 625.4 | - | - | - | - | - | - | - |
| EBIT | 1,239.2 | 1,160.7 | 1,233.3 | 1,197.7 | 1,254.1 | 1,080.1 | 1,139.2 | 1,156.2 | 1,141.0 | 563.2 | 913.0 | 873.7 | 775.6 | 578.3 | 652.9 | 782.3 | 725.1 | 626.6 | 827.5 | |||||||||||||||||||||
| 1,593.5 |
| 1,456.6 |
| 26.8 |
| 16.2 |
| 1,691.7 |
| 1,566.7 |
| 1,440.4 |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 960.6 | 940.7 | 933.4 | 946.0 | 902.1 | 811.6 | 778.7 | 730.4 | 733.2 | 637.0 | 543.4 | 497.8 | 446.5 | 415.5 | 327.3 | 288.8 | 229.8 | 201.7 | 180.4 | 186.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1,100.0 | 1,100.0 | 1,400.0 | 1,500.0 | 1,000.0 | 924.3 | 905.5 | 883.1 | 835.5 | 758.9 | 661.4 | 551.8 | 483.6 | 411.9 | 353.4 | 286.0 | 258.9 | 248.7 | - |
| Amortization of Intangibles | 882.0 | 879.7 | 892.0 | 1,400.0 | 1,600.0 | 1,200.0 | 900.0 | 791.3 | 1,144.1 | 785.9 | 699.8 | 568.3 | 411.7 | 282.5 | 207.3 | 176.4 | 156.1 | 140.2 | 143.1 | - |
| Other Operating Expenses | - | (68.4) | (74.1) | (370.7) | (270.6) | 398.7 | 265.8 | 166.3 | 513.3 | 256.0 | 73.2 | 66.7 | 68.5 | 71.5 | 62.2 | 58.1 | 35.9 | 19.2 | 11.2 | 9.2 |
| Total Operating Expenses | 5,988.4 | 5,798.8 | 5,610.7 | 6,886.7 | 6,906.8 | 6,224.9 | 5,154.0 | 4,891.9 | 5,535.1 | 4,665.5 | 3,932.6 | 3,158.7 | 2,613.1 | 2,147.1 | 1,756.2 | 1,523.4 | 1,201.0 | 1,051.9 | 986.8 | 1,078.2 |
| 1,119.7 |
| 920.1 |
| 784.4 |
| 672.3 |
| 606.8 |
| 378.4 |
| 7.4 |
| 5.0 |
| 1.7 |
| 3.4 |
| 10.8 |
| Interest Expense | 1,381.4 | 1,359.4 | 1,404.5 | 1,398.2 | 1,136.5 | 870.9 | 793.5 | 814.2 | 825.5 | 749.6 | - | - | 580.2 | 458.3 | 401.7 | 311.9 | 246.0 | 249.8 | 253.6 | 235.8 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Non-Operating Income | (1,386.1) | (1,801.6) | (891.7) | (1,596.2) | (652.6) | (302.6) | (1,066.4) | (772.0) | (750.4) | (742.3) | (727.2) | (782.8) | (621.2) | (672.6) | (418.4) | (413.2) | (228.4) | (250.8) | (234.8) | (225.5) |
| Pre-Tax Income | 3,444.8 | 3,044.2 | 3,624.8 | 1,529.3 | 2,086.0 | 2,829.4 | 1,821.1 | 1,916.4 | 1,154.6 | 1,256.1 | 1,125.9 | 830.0 | 865.7 | 541.7 | 701.3 | 506.9 | 556.0 | 421.5 | 371.9 | 152.8 |
| 125.1 |
| 182.5 |
| 182.6 |
| 135.5 |
| 59.8 |
| Net Income From Continuing Ops | 3,008.4 | 2,628.5 | 3,258.5 | 1,438.5 | 1,973.2 | 2,567.6 | 1,691.5 | 1,916.6 | 1,264.7 | 1,225.4 | 970.4 | 672.0 | 803.2 | 551.3 | 594.0 | 381.8 | 373.6 | 238.9 | 236.4 | 93.1 |
| Net Income From Discontinued Ops | - | 0.0 | (978.3) | (71.4) | (276.5) | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 8.2 | 111.0 | (36.4) |
| Net Income | 3,008.4 | 2,628.5 | 2,280.2 | 1,367.1 | 1,696.7 | 2,567.6 | 1,691.5 | 1,916.6 | 1,264.7 | 1,225.4 | 970.4 | 672.0 | 803.2 | 482.2 | 594.0 | 381.8 | 373.6 | 247.1 | 347.4 | 56.7 |
| Net Income Attributable To Parent | 2,900.3 | 2,529.5 | 2,255.0 | 1,483.3 | 1,765.8 | 2,567.7 | 1,690.6 | 1,887.8 | 1,236.4 | 1,238.9 | 956.4 | 685.1 | 824.9 | 551.3 | 637.3 | 396.5 | 372.9 | 246.6 | 347.2 | 56.3 |
| Less: Minority Interest | 108.1 | 99.0 | 25.2 | (116.2) | (69.1) | (0.1) | 0.9 | 28.8 | 28.3 | (13.5) | 13.9 | (13.1) | (21.7) | (69.1) | (43.3) | (14.6) | 0.7 | 0.5 | 0.2 | 0.3 |
| Less: Preferred Dividends | - | - | - | - | - | - | 0.0 | 0.0 | 9.4 | 87.4 | 107.1 | 90.2 | 23.9 | 0.0 | 0.0 | - | - | - | - | - |
| Net Income To Common Shareholders | 2,900.3 | 2,529.5 | 2,255.0 | 1,483.3 | 1,765.8 | 2,567.7 | 1,690.6 | 1,887.8 | 1,227.0 | 1,151.5 | 849.3 | 594.9 | 801.0 | 551.3 | 637.3 | 396.5 | 372.9 | 246.6 | 347.2 | 56.3 |
| 0.93 |
| 0.62 |
| 0.88 |
| 0.14 |
| EPS Diluted | 6.21 | 5.40 | 4.82 | 3.18 | 3.82 | 5.66 | 3.79 | 4.24 | 2.77 | 2.67 | 1.98 | 1.41 | 2.00 | 1.38 | 1.60 | 0.99 | 0.92 | 0.61 | 0.84 | 0.13 |
| Shares Basic | 466.2 | 467.9 | 467.0 | 466.1 | 461.5 | 451.5 | 443.6 | 442.3 | 439.6 | 428.2 | 425.1 | 0.4 | 396.0 | 395.0 | 394.8 | 395.7 | 401.2 | 398.4 | 395.9 | 413.2 |
| Shares Diluted | 466.8 | 468.8 | 468.1 | 467.2 | 462.8 | 453.3 | 446.1 | 445.5 | 443.0 | 431.7 | 429.3 | 0.4 | 400.1 | 399.1 | 399.3 | 400.2 | 404.1 | 406.9 | 418.4 | 426.1 |
| 1,070.4 |
| 931.2 |
| 855.5 |
| - |
| EBIT | 4,830.9 | 4,845.8 | 4,516.5 | 3,125.5 | 2,738.6 | 3,132.0 | 2,887.5 | 2,688.4 | 1,905.0 | 1,998.4 | 1,853.0 | 1,612.8 | 1,486.9 | 1,214.3 | 1,119.7 | 920.1 | 784.4 | 672.3 | 606.8 | 378.4 |
| 293.9 |
| 215.9 |
| 205.9 |
| 207.2 |
| 182.6 |
| 196.3 |
| 176.0 |
| 188.6 |
| 217.8 |
| 179.6 |
| 187.9 |
| 164.8 |
| 198.1 |
| 192.5 |
| 177.9 |
| 157.9 |
| 204.9 |
| 171.1 |
| 148.0 |
| 153.1 |
| 164.8 |
| 138.3 |
| 131.5 |
| 138.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 815.8 |
| (688.7) |
| 611.4 |
| 554.8 |
| 522.5 |
| - |
| - |
| - |
| - |
| 228.0 |
| 224.7 |
| 229.1 |
| 223.7 |
| 216.2 |
| 221.0 |
| 223.4 |
| 222.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 458.6 |
| 353.8 |
| 318.0 |
| 274.8 |
| 253.4 |
| 256.6 |
| 215.1 |
| 210.8 |
| 217.5 |
| 201.1 |
| 197.9 |
| 199.6 |
| 192.7 |
| 529.1 |
| 207.4 |
| 205.2 |
| 202.4 |
| 206.9 |
| 203.6 |
| 192.2 |
| 183.2 |
| 178.8 |
| 183.9 |
| 185.3 |
| 223.3 |
| 85.2 |
| 39.8 |
| 50.4 |
| 198.1 |
| 15.3 |
| 38.2 |
| 14.2 |
| 82.8 |
| 34.7 |
| 28.7 |
| 20.1 |
| 243.7 |
| 34.8 |
| 67.0 |
| 167.8 |
| 211.4 |
| 19.5 |
| 18.9 |
| 6.2 |
| 35.7 |
| 15.0 |
| 13.7 |
| 1,892.0 |
| 1,935.2 |
| 1,818.6 |
| 1,626.8 |
| 1,449.7 |
| 1,329.8 |
| 1,448.2 |
| 1,227.8 |
| 1,221.7 |
| 1,256.3 |
| 1,262.4 |
| 1,225.3 |
| 1,205.7 |
| 1,198.5 |
| 1,743.0 |
| 1,218.3 |
| 1,234.9 |
| 1,338.9 |
| 1,375.5 |
| 1,119.6 |
| 1,085.6 |
| 1,084.8 |
| 1,050.3 |
| 1,035.8 |
| 1,009.4 |
| 224.1 |
| 226.1 |
| 213.7 |
| 207.0 |
| 196.1 |
| 190.9 |
| 197.7 |
| 208.8 |
| 200.9 |
| 201.3 |
| 204.5 |
| 207.5 |
| - |
| 209.2 |
| 207.9 |
| - |
| 190.1 |
| 188.8 |
| 187.0 |
| 183.7 |
| - |
| 190.2 |
| 181.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (98.1) |
| (49.9) |
| (28.5) |
| (126.1) |
| (254.6) |
| (282.9) |
| (231.8) |
| (297.1) |
| (192.4) |
| (186.3) |
| (220.0) |
| (173.3) |
| (191.6) |
| (177.4) |
| (227.7) |
| (153.7) |
| (187.6) |
| (193.0) |
| (164.5) |
| (197.2) |
| (195.6) |
| (193.3) |
| (196.8) |
| 725.2 |
| 528.5 |
| 777.6 |
| 820.7 |
| 702.6 |
| 419.7 |
| 502.2 |
| 459.5 |
| 439.7 |
| 468.9 |
| 542.0 |
| 463.9 |
| 441.6 |
| 197.3 |
| 389.8 |
| 318.3 |
| 249.2 |
| 141.4 |
| 368.1 |
| 412.4 |
| 334.2 |
| 293.7 |
| 285.8 |
| 236.0 |
| 441.2 |
| 726.2 |
| 747.9 |
| 652.3 |
| 361.6 |
| 462.9 |
| 448.4 |
| 418.6 |
| 569.4 |
| 505.3 |
| 434.3 |
| 407.6 |
| 292.7 |
| 377.3 |
| 314.4 |
| 280.3 |
| 194.8 |
| 334.7 |
| 388.5 |
| 307.4 |
| 232.9 |
| 263.7 |
| 192.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 441.2 |
| 726.2 |
| 747.9 |
| 652.3 |
| 361.6 |
| 462.9 |
| 448.4 |
| 418.6 |
| 569.4 |
| 505.3 |
| 434.3 |
| 407.6 |
| 292.7 |
| 377.3 |
| 314.4 |
| 280.3 |
| 194.8 |
| 334.7 |
| 388.5 |
| 307.4 |
| 232.9 |
| 263.7 |
| 192.5 |
| 711.7 |
| 453.4 |
| 723.0 |
| 746.3 |
| 645.0 |
| 365.1 |
| 464.4 |
| 446.1 |
| 415.0 |
| 562.7 |
| 498.6 |
| 429.1 |
| 397.4 |
| 277.6 |
| 366.9 |
| 306.7 |
| 285.2 |
| 238.5 |
| 317.3 |
| 367.0 |
| 316.1 |
| 229.2 |
| 264.5 |
| 187.6 |
| (12.2) |
| 3.2 |
| 1.6 |
| 7.3 |
| (3.5) |
| (1.5) |
| 2.3 |
| 3.6 |
| 6.7 |
| 6.7 |
| 5.2 |
| 10.2 |
| 15.1 |
| 10.4 |
| 7.7 |
| (4.9) |
| (43.7) |
| 17.4 |
| 21.5 |
| (8.7) |
| 3.6 |
| (0.8) |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 9.4 |
| 18.9 |
| 18.9 |
| 22.8 |
| 26.8 |
| 26.8 |
| 26.8 |
| 26.8 |
| 898.2 |
| 711.7 |
| 453.4 |
| 723.0 |
| 746.3 |
| 645.0 |
| 365.1 |
| 464.4 |
| 446.1 |
| 415.0 |
| 562.7 |
| 498.6 |
| 429.1 |
| 397.4 |
| 277.6 |
| 366.9 |
| 306.7 |
| 275.8 |
| 219.6 |
| 298.4 |
| 344.2 |
| 289.3 |
| 202.4 |
| 237.7 |
| 160.8 |
| 1.58 |
| 1.65 |
| 1.45 |
| - |
| 1.04 |
| 1.00 |
| 0.93 |
| - |
| 1.12 |
| 0.96 |
| 0.89 |
| - |
| 0.83 |
| 0.69 |
| 0.63 |
| - |
| 0.69 |
| 0.80 |
| 0.67 |
| - |
| 0.55 |
| 0.37 |
| 455.2 |
| 450.6 |
| 444.5 |
| - |
| 443.8 |
| 443.4 |
| 443.1 |
| - |
| 442.8 |
| 442.2 |
| 441.4 |
| - |
| 440.9 |
| 441.5 |
| 435.1 |
| - |
| 429.3 |
| 427.3 |
| 427.3 |
| - |
| 425.5 |
| 424.9 |
| 457.0 |
| 452.4 |
| 446.3 |
| - |
| 446.2 |
| 445.9 |
| 445.8 |
| - |
| 445.8 |
| 445.3 |
| 444.6 |
| - |
| 444.1 |
| 444.4 |
| 438.5 |
| - |
| 432.8 |
| 430.5 |
| 430.2 |
| - |
| 429.9 |
| 429.0 |
| 849.2 |
| 828.7 |
| 674.3 |
| 785.1 |
| 691.3 |
| 736.8 |
| 661.3 |
| 728.3 |
| 683.9 |
| 614.9 |
| 388.9 |
| 567.2 |
| 546.0 |
| 402.9 |
| 329.0 |
| 561.1 |
| 576.9 |
| 531.4 |
| 489.3 |
| 479.1 |
| 432.8 |