| (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 | 6,552.1 | 6,929.2 | 7,037.4 | 6,974.4 | 6,690.4 | 7,213.2 | 6,586.1 | 6,480.4 | 6,485.7 | 6,767.4 | 6,892.7 | 6,890.1 | 6,398.7 | 6,697.0 | 6,666.0 | 6,869.2 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 27,493.1 | 27,631.4 | 26,765.4 | 26,948.9 | 26,985.0 | 25,844.0 | 20,390.0 | 21,335.7 | 21,412.8 | 21,534.6 | 21,609.0 | 20,862.0 | 19,108.8 | 17,517.6 | 15,667.5 | 13,832.3 | 12,461.0 | 10,666.0 | |
| Cost of Revenue | 22,553.4 | 22,682.9 | 21,980.0 | 21,817.4 | 21,719.7 | 20,891.4 | 16,823.6 | 17,812.7 | 18,015.5 | 18,175.6 | 18,295.8 | 17,600.5 | 16,120.1 | 14,757.7 | 13,181.3 | 11,528.3 | 10,333.5 | ||
| Gross Profit | 4,939.7 | 4,948.5 | 4,785.4 | 5,131.5 | 5,265.3 | 4,952.6 | 3,566.4 | 3,523.0 | 3,397.3 | 3,359.0 | 3,313.2 | 3,261.5 | 2,988.7 | 2,759.9 | 2,486.2 | 2,304.0 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 1,218.2 | 1,239.9 | 1,305.5 | 1,651.9 | 2,024.5 | 1,902.8 | 563.2 | 823.6 | 777.9 | 843.4 | 889.5 | 873.1 | 820.8 | 740.3 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | 0.3 | 0.5 | 1.1 | 1.0 | 1.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.7 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 247.2 | 235.4 | 224.5 | 330.0 | 455.8 | 435.1 | 168.3 | 161.8 | 133.5 | 201.5 | 270.6 | 279.0 | 262.5 | 228.6 | 199.5 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 19.57 | 17.26 | 17.09 | 22.89 | 24.47 | 18.50 | 4.32 | 4.99 | 4.36 | 4.44 | 4.18 | 3.93 | 3.57 | 3.09 | 2.56 | 1.94 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 655.7 | 573.4 | ||
| 6,752.8 |
| 6,582.3 |
| 6,379.5 |
| 6,978.4 |
| 5,903.8 |
| 5,785.1 |
| 5,404.9 |
| 4,533.0 |
| 4,667.0 |
| 5,548.9 |
| 5,461.2 |
| 5,343.8 |
| 4,981.8 |
| 5,411.7 |
| 5,349.2 |
| 5,392.0 |
| 5,259.9 |
| 5,683.5 |
| 5,432.4 |
| 5,279.3 |
| 5,139.4 |
| 5,480.5 |
| 5,567.5 |
| 5,441.4 |
| Cost of Revenue | 5,341.0 | 5,714.4 | 5,799.0 | 5,699.0 | 5,470.5 | 5,971.6 | 5,403.3 | 5,317.3 | 5,287.8 | 5,552.2 | 5,598.1 | 5,554.8 | 5,112.3 | 5,415.1 | 5,353.2 | 5,507.5 | 5,443.9 | 5,260.7 | 5,107.6 | 5,652.1 | 4,871.0 | 4,798.4 | 4,433.4 | 3,738.0 | 3,853.8 | 4,653.3 | 4,573.8 | 4,453.0 | 4,132.6 | 4,563.8 | 4,493.9 | 4,540.2 | 4,417.6 | 4,816.3 | 4,586.5 | 4,453.2 | 4,319.6 | 4,671.4 | 4,731.1 | 4,599.6 |
| Gross Profit | 1,211.1 | 1,214.8 | 1,238.4 | 1,275.4 | 1,219.9 | 1,241.6 | 1,182.8 | 1,163.1 | 1,197.9 | 1,215.2 | 1,294.6 | 1,335.3 | 1,286.4 | 1,281.9 | 1,312.8 | 1,361.7 | 1,308.9 | 1,321.6 | 1,271.9 | 1,326.3 | 1,032.8 | 986.7 | 971.5 | 795.0 | 813.2 | 895.6 | 887.4 | 890.8 | 849.2 | 847.9 | 855.3 | 851.8 | 842.3 | 867.2 | 845.9 | 826.1 | 819.8 | 809.1 | 836.4 | 841.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 842.2 | 835.5 | 850.1 | 854.7 | 821.9 | 833.7 | 811.3 | 825.8 | 793.1 | 808.3 | 819.3 | 842.9 | 782.7 | 766.7 | 763.2 | 754.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (1.0) | 11.9 | 46.8 | (4.2) | (0.3) | 4.1 | 46.7 | (3.1) | (1.2) | 14.3 | (0.1) | 1.4 | (7.6) | (1.3) | 23.0 | 0.0 | 1.5 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 314.3 | 313.9 | 372.4 | 217.6 | 336.0 | 339.5 | 350.7 | 275.0 | 340.3 | 349.9 | 419.5 | 439.2 | 443.3 | 424.9 | 522.5 | 558.1 | 519.0 | 532.4 | 503.3 | 530.2 | 336.9 | 309.4 | 271.7 | 201.4 | (219.3) | 235.8 | 193.5 | 203.5 | 190.8 | 197.3 | 203.6 | 191.2 | 185.8 | 229.3 | 211.2 | 196.2 | 206.7 | 236.6 | 219.0 | 226.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.4 |
| Interest Expense | 48.0 | 46.4 | 45.1 | 46.2 | 42.3 | 43.4 | 44.9 | 46.8 | 44.6 | 45.5 | 48.8 | 46.0 | 41.1 | 37.5 | 33.7 | 34.1 | 29.6 | 26.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 51.2 | 6.5 | 7.8 | 12.3 | (13.2) | 0.8 | 2.1 | (0.1) | 7.0 | 19.8 | (5.0) | 4.4 | 5.2 | 10.0 | (4.6) | (13.7) | (6.4) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | 241.8 | 247.4 | 174.2 | 253.3 | 277.7 | 327.4 | 364.8 | 380.3 | 377.7 | 473.5 | 504.5 | 477.8 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 70.3 | 52.4 | 72.5 | 52.0 | 58.5 | 55.7 | 61.6 | 44.0 | 63.2 | 61.5 | 83.7 | 92.3 | 92.5 | 91.3 | 120.8 | 128.0 | 115.7 | 118.8 | 111.8 | 126.7 | 77.8 | 49.8 | 60.9 | 96.6 | (39.0) | 53.5 | 37.1 | 37.2 | 34.0 | 35.6 | 32.8 | 32.2 | 32.9 | 22.4 | 60.3 | 57.2 | 61.6 | 71.9 | 67.0 | 71.0 |
| Net Income From Continuing Ops | 205.4 | 172.1 | 215.1 | 86.4 | 175.5 | 186.1 | 185.8 | 130.2 | 190.1 | 216.2 | 243.7 | 272.5 | 287.8 | 286.4 | 352.7 | 376.5 | 362.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | (0.1) | (0.2) | 0.0 | |||||||||||||||||||||||
| Net Income | 205.4 | 172.1 | 215.1 | 86.4 | 175.5 | 186.1 | 185.8 | 130.2 | 190.1 | 216.2 | 243.7 | 272.5 | 288.7 | 286.4 | 352.6 | 376.3 | 362.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 205.4 | 172.1 | 215.1 | 86.4 | 175.5 | 186.1 | 185.8 | 130.2 | 190.1 | 216.2 | 243.7 | 272.5 | 288.7 | 286.4 | 352.6 | 376.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 205.4 | 172.1 | 215.1 | 86.4 | 175.5 | 186.1 | 185.8 | 130.2 | 190.1 | 216.2 | 243.7 | 272.5 | 288.7 | 286.4 | 352.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 5.92 | - | 5.72 | 2.29 | 4.50 | - | 4.66 | 3.22 | 4.53 | - | 5.59 | 6.06 | 6.12 | - | 6.35 | 6.51 | 5.83 | - | 5.17 | 4.88 | 2.88 | - | 2.07 | 3.18 | (2.58) | - | 1.11 | 1.12 | 1.02 | - | 1.24 | 1.08 | 1.02 | - | 1.00 | 0.87 | 0.97 | - | 1.05 | 1.09 |
| EPS Diluted | 5.85 | - | 5.65 | 2.26 | 4.45 | - | 4.61 | 3.20 | 4.49 | - | 5.54 | 6.02 | 6.07 | - | 6.31 | 6.48 | 5.78 | - | ||||||||||||||||||||||
| Shares Basic | 34.7 | - | 37.6 | 37.8 | 39.0 | - | 39.9 | 40.4 | 42.0 | - | 43.6 | 45.0 | 47.2 | - | 55.5 | 57.8 | 62.1 | - | ||||||||||||||||||||||
| Shares Diluted | 35.1 | - | 38.1 | 38.3 | 39.4 | - | 40.3 | 40.7 | 42.3 | - | 44.0 | 45.3 | 47.6 | - | 55.9 | 58.1 | 62.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 314.3 | 313.9 | 372.4 | 217.6 | 336.0 | 339.5 | 350.7 | 275.0 | 340.3 | 349.9 | 419.5 | 439.2 | 443.3 | 424.9 | 522.5 | 558.1 | 519.0 | 532.4 | 503.3 | |||||||||||||||||||||
| 13,238.7 |
| 8,756.2 |
| 11,013.7 |
| 2,127.5 |
| 1,909.8 |
| 2,225.0 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 3,382.5 | 3,362.2 | 3,263.9 | 3,253.2 | 3,026.1 | 2,876.2 | 2,422.0 | 2,558.6 | 2,509.8 | 2,436.2 | 2,349.4 | 2,263.5 | 2,079.6 | 1,935.0 | 1,749.3 | 1,649.4 | 1,552.1 | 1,446.9 | 1,675.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 83.7 | 76.8 | 76.7 | 84.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 53.5 | 54.2 | 46.5 | 8.0 | 23.2 | 19.7 | (6.5) | 49.3 | 64.7 | 79.2 | 69.1 | 17.9 | 18.6 | 10.7 | (0.1) | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 645.3 |
| 572.0 |
| 496.6 |
| 408.0 |
| (1,281.1) |
| 1.4 |
| 1.1 |
| 2.2 |
| Interest Expense | 185.7 | 180.0 | 179.7 | 181.4 | 134.9 | 93.0 | 93.7 | 106.7 | 119.4 | 120.2 | 115.5 | 90.9 | 86.7 | 88.3 | 86.9 | 66.0 | 56.1 | 42.6 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 77.8 | 13.4 | 9.8 | 24.4 | (14.7) | 24.3 | 144.4 | 34.1 | 0.2 | 9.3 | 3.7 | (1.3) | 2.9 | 5.6 | 3.6 | (0.5) | 1.5 | 5.4 | (4.7) |
| Pre-Tax Income | - | 884.5 | 916.7 | 1,350.2 | 1,833.5 | 1,808.4 | 550.1 | 612.6 | 529.4 | 636.5 | 702.3 | 722.7 | 682.3 | 604.4 | 516.8 | 461.3 | 381.3 | 349.2 | (1,401.5) |
| 177.1 |
| 146.0 |
| 116.1 |
| (189.2) |
| Net Income From Continuing Ops | 679.0 | 649.1 | 692.2 | 1,020.2 | 1,377.7 | 1,373.3 | 381.8 | 450.8 | 395.9 | 435.0 | 431.7 | 443.7 | 419.8 | 375.8 | 317.3 | 284.2 | 235.3 | 233.1 | (1,212.3) |
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | 0.9 | (0.3) | (0.3) | (0.2) | (0.8) | 0.1 | (0.4) | (1.2) | (1.1) | (1.1) | (0.9) | (0.9) | (2.8) | (8.7) | (35.1) | (30.8) |
| Net Income | 679.0 | 649.1 | 692.2 | 1,021.1 | 1,377.4 | 1,373.0 | 381.6 | 450.0 | 396.0 | 434.6 | 430.5 | 442.6 | 418.7 | 374.9 | 316.4 | 281.4 | 226.6 | 198.0 | (1,243.1) |
| Net Income Attributable To Parent | 679.0 | 649.1 | 692.2 | 1,021.1 | 1,377.4 | 1,373.0 | 381.6 | 450.0 | 396.0 | 434.6 | 430.5 | 442.6 | 418.7 | 374.9 | 316.4 | 281.4 | 226.6 | 198.0 | (1,243.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 679.0 | 649.1 | 692.2 | 1,021.1 | 1,377.4 | 1,373.0 | 381.6 | 450.0 | 396.0 | 434.6 | 430.5 | 442.6 | 418.7 | 374.9 | 316.4 | 281.4 | 226.6 | 198.0 | (1,243.1) |
| 1.44 |
| 1.12 |
| (6.99) |
| EPS Diluted | 19.34 | 17.04 | 16.92 | 22.74 | 24.29 | 18.31 | 4.30 | 4.97 | 4.34 | 4.43 | 4.15 | 3.89 | 3.52 | 3.04 | 2.52 | 1.91 | 1.43 | 1.12 | (6.99) |
| Shares Basic | 34.7 | 37.6 | 40.5 | 44.6 | 56.3 | 74.2 | 88.3 | 90.1 | 90.9 | 97.8 | 103.1 | 112.7 | 117.3 | 121.3 | 123.8 | 144.8 | 156.9 | 176.5 | 177.8 |
| Shares Diluted | 35.1 | 38.1 | 40.9 | 44.9 | 56.7 | 75.0 | 88.7 | 90.5 | 91.3 | 98.2 | 103.8 | 113.9 | 118.9 | 123.3 | 125.8 | 147.3 | 158.6 | 177.3 | 177.8 |
| 484.7 |
| (1,197.1) |
| EBIT | 1,218.2 | 1,239.9 | 1,305.5 | 1,651.9 | 2,024.5 | 1,902.8 | 563.2 | 823.6 | 777.9 | 843.4 | 889.5 | 873.1 | 820.8 | 740.3 | 645.3 | 572.0 | 496.6 | 408.0 | (1,281.1) |
| 741.4 |
| 755.7 |
| 723.7 |
| 748.9 |
| 647.9 |
| 632.0 |
| 641.4 |
| 547.9 |
| 600.7 |
| 644.8 |
| 653.8 |
| 637.0 |
| 623.0 |
| 631.5 |
| 626.2 |
| 625.3 |
| 626.8 |
| 622.1 |
| 607.5 |
| 611.3 |
| 595.3 |
| 584.2 |
| 591.3 |
| 585.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 2.7 |
| 0.7 |
| (0.1) |
| 4.6 |
| (6.6) |
| 3.4 |
| (7.9) |
| 31.8 |
| 5.1 |
| 3.7 |
| 8.7 |
| 23.1 |
| 17.4 |
| 13.9 |
| 10.3 |
| 24.8 |
| 14.2 |
| 20.7 |
| 19.5 |
| 48.1 |
| 10.2 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 20.9 |
| 21.2 |
| 23.4 |
| 23.6 |
| 23.2 |
| 23.5 |
| 25.1 |
| 26.1 |
| 27.7 |
| 27.8 |
| 29.0 |
| 28.4 |
| 29.7 |
| 32.3 |
| 32.2 |
| 30.0 |
| 29.2 |
| 28.8 |
| 29.6 |
| 28.9 |
| 28.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| (0.8) |
| 8.9 |
| 11.0 |
| (73.8) |
| 6.5 |
| 214.6 |
| (2.9) |
| 29.9 |
| 2.6 |
| (0.3) |
| 1.9 |
| (3.1) |
| 2.3 |
| 0.2 |
| 0.8 |
| 2.9 |
| 1.6 |
| 1.8 |
| 3.0 |
| 0.3 |
| 2.6 |
| 4.2 |
| 506.0 |
| 473.5 |
| 511.6 |
| 317.3 |
| 201.3 |
| 243.5 |
| 376.5 |
| (271.2) |
| 211.2 |
| 137.1 |
| 138.2 |
| 126.1 |
| 128.5 |
| 145.1 |
| 129.6 |
| 126.2 |
| 173.9 |
| 157.9 |
| 144.9 |
| 159.8 |
| 187.5 |
| 174.8 |
| 183.1 |
| 387.2 |
| 361.7 |
| 384.9 |
| 239.5 |
| 151.5 |
| 182.6 |
| 279.9 |
| (232.2) |
| 157.7 |
| 100.0 |
| 101.0 |
| 92.1 |
| 92.9 |
| 112.3 |
| 97.4 |
| 93.3 |
| 151.5 |
| 97.6 |
| 87.7 |
| 98.2 |
| 115.6 |
| 107.8 |
| 112.1 |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.5) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.3) |
| 0.2 |
| 0.4 |
| (0.2) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.3) |
| (0.5) |
| (0.1) |
| 387.1 |
| 361.7 |
| 384.8 |
| 239.4 |
| 151.5 |
| 182.6 |
| 279.8 |
| (232.3) |
| 157.7 |
| 99.5 |
| 100.8 |
| 92.0 |
| 92.7 |
| 112.0 |
| 97.6 |
| 93.7 |
| 151.3 |
| 97.5 |
| 87.7 |
| 98.1 |
| 115.3 |
| 107.3 |
| 112.0 |
| 362.1 |
| 387.1 |
| 361.7 |
| 384.8 |
| 239.4 |
| 151.5 |
| 182.6 |
| 279.8 |
| (232.3) |
| 157.7 |
| 99.5 |
| 100.8 |
| 92.0 |
| 92.7 |
| 112.0 |
| 97.6 |
| 93.7 |
| 151.3 |
| 97.5 |
| 87.7 |
| 98.1 |
| 115.3 |
| 107.3 |
| 112.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 376.3 |
| 362.1 |
| 387.1 |
| 361.7 |
| 384.8 |
| 239.4 |
| 151.5 |
| 182.6 |
| 279.8 |
| (232.3) |
| 157.7 |
| 99.5 |
| 100.8 |
| 92.0 |
| 92.7 |
| 112.0 |
| 97.6 |
| 93.7 |
| 151.3 |
| 97.5 |
| 87.7 |
| 98.1 |
| 115.3 |
| 107.3 |
| 112.0 |
| 5.12 |
| 4.83 |
| 2.85 |
| - |
| 2.05 |
| 3.18 |
| (2.58) |
| - |
| 1.10 |
| 1.12 |
| 1.01 |
| - |
| 1.23 |
| 1.07 |
| 1.01 |
| - |
| 1.00 |
| 0.86 |
| 0.97 |
| - |
| 1.05 |
| 1.08 |
| 69.9 |
| 78.9 |
| 83.1 |
| - |
| 88.3 |
| 87.9 |
| 90.0 |
| - |
| 89.9 |
| 89.9 |
| 90.5 |
| - |
| 90.4 |
| 90.7 |
| 92.1 |
| - |
| 97.3 |
| 101.2 |
| 101.1 |
| - |
| 101.9 |
| 102.9 |
| 70.7 |
| 79.7 |
| 83.9 |
| - |
| 88.9 |
| 88.1 |
| 90.0 |
| - |
| 90.4 |
| 90.2 |
| 90.7 |
| - |
| 90.8 |
| 91.2 |
| 92.7 |
| - |
| 97.7 |
| 101.5 |
| 101.6 |
| - |
| 102.6 |
| 103.6 |
| 530.2 |
| 336.9 |
| 309.4 |
| 271.7 |
| 201.4 |
| (219.3) |
| 235.8 |
| 193.5 |
| 203.5 |
| 190.8 |
| 197.3 |
| 203.6 |
| 191.2 |
| 185.8 |
| 229.3 |
| 211.2 |
| 196.2 |
| 206.7 |
| 236.6 |
| 219.0 |
| 226.5 |