| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 3,171.8 | 3,102.5 | 3,166.9 | 3,022.7 | 2,916.2 | 2,931.5 | 3,187.5 | 2,985.5 | 2,930.2 | 2,997.4 | 3,191.3 | 3,033.9 | 3,200.1 | 3,174.7 | 3,570.0 | 3,189.3 | ||||||||||||||||||||||||
| (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 | 12,463.9 | 12,037.3 | 12,100.6 | 12,600.0 | 12,698.6 | 10,323.0 | 8,856.3 | 8,918.9 | 8,930.2 | 8,187.6 | 7,503.7 | 7,824.3 | 10,439.0 | 10,180.4 | 9,611.7 | 9,673.7 | 8,616.1 | 8,256.2 | ||
| Cost of Revenue | 8,477.5 | 8,256.0 | 8,168.7 | 8,833.0 | 9,338.5 | 7,186.1 | 5,858.1 | 5,975.5 | 6,189.5 | 5,751.5 | 5,177.3 | 5,598.2 | 7,629.9 | 7,472.1 | 7,051.9 | 7,098.3 | 6,288.9 | |||
| Gross Profit | 3,986.4 | 3,781.3 | 3,931.9 | 3,767.0 | 3,360.1 | 3,136.9 | 2,998.2 | 2,943.4 | 2,740.7 | 2,436.1 | 2,326.4 | 2,226.1 | 2,809.1 | 2,708.3 | 2,559.8 | 2,575.4 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | 93.4 | 96.3 | 100.2 | 105.6 | 102.9 | 93.5 | 83.9 | 72.9 | 64.5 | 57.6 | 71.8 | 76.4 | 139.8 | 133.7 | 126.4 | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 2,294.6 | (877.0) | 4,466.1 | 2,494.6 | 2,338.8 | 2,281.4 | 2,237.6 | 2,144.4 | 1,965.6 | 1,440.0 | 1,535.1 | 1,233.2 | 1,339.1 | 1,324.4 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 0.0 | 1.5 | 6.1 | 4.2 | 9.4 | 6.4 | 5.4 | 5.7 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 588.9 | (94.3) | 944.9 | 551.2 | 500.8 | 462.8 | 478.4 | 480.1 | 524.3 | 260.9 | 432.6 | 300.2 | 369.4 | 307.9 | 287.3 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 9.46 | (1.77) | 17.21 | 10.35 | 10.16 | 9.47 | 8.53 | 7.99 | 6.83 | 13.76 | 2.92 | 5.95 | 4.66 | 4.74 | 5.53 | 5.75 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | 687.2 | 5,917.2 | 3,852.9 | 3,677.0 | 3,602.7 | 3,422.6 | 3,227.2 | 2,936.3 | 2,305.8 | 2,389.7 | 2,091.7 | 2,296.0 | 2,231.4 | 2,123.2 | 2,342.4 | ||||
| 2,945.1 |
| 2,994.2 |
| 2,841.1 |
| 2,604.7 |
| 2,502.0 |
| 2,375.2 |
| 2,320.1 |
| 2,065.2 |
| 2,216.3 |
| 2,254.7 |
| 2,283.2 |
| 2,224.0 |
| 2,187.7 |
| 2,224.0 |
| 2,298.9 |
| 2,259.0 |
| 2,155.7 |
| 2,216.6 |
| 2,203.1 |
| 2,121.9 |
| 1,980.1 |
| 1,882.5 |
| 1,945.5 |
| 1,914.5 |
| Cost of Revenue | 2,184.4 | 2,107.5 | 2,145.5 | 2,040.1 | 2,053.9 | 2,016.5 | 2,104.4 | 2,005.6 | 1,991.5 | 2,067.2 | 2,207.2 | 2,070.7 | 2,282.8 | 2,272.3 | 2,621.2 | 2,342.1 | 2,151.6 | 2,223.6 | 2,006.3 | 1,801.9 | 1,745.5 | 1,632.4 | 1,566.5 | 1,344.9 | 1,460.1 | 1,486.6 | 1,490.8 | 1,466.0 | 1,474.7 | 1,544.0 | 1,565.8 | 1,545.4 | 1,506.5 | 1,571.8 | 1,545.0 | 1,486.0 | 1,403.8 | 1,316.7 | 1,348.2 | 1,320.2 |
| Gross Profit | 987.4 | 995.0 | 1,021.4 | 982.6 | 862.3 | 915.0 | 1,083.1 | 979.9 | 938.7 | 930.2 | 984.1 | 963.2 | 917.3 | 902.4 | 948.8 | 847.2 | 793.5 | 770.6 | 834.8 | 802.8 | 756.5 | 742.8 | 753.6 | 720.3 | 756.2 | 768.1 | 792.4 | 758.0 | 713.0 | 680.0 | 733.1 | 713.6 | 649.2 | 644.8 | 658.1 | 635.9 | 576.3 | 565.8 | 597.3 | 594.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 21.6 | 20.4 | 27.3 | 24.1 | 22.9 | 22.0 | 22.1 | 27.0 | 25.4 | 25.7 | 24.7 | 29.3 | 27.2 | 24.4 | 31.1 | 24.8 | 23.7 | 23.3 | 25.7 | 23.2 | 21.1 | 23.5 | 27.1 | 19.9 | 19.2 | 17.7 | 22.9 | 18.1 | 16.9 | 15.0 | 20.4 | 15.0 | 14.5 | 14.6 | 13.2 | 14.6 | 14.8 | 15.0 | 18.0 | 18.7 |
| Selling General & Administrative | 227.2 | 228.7 | 219.1 | 222.6 | 222.0 | 242.4 | 228.0 | 235.4 | 240.6 | 238.4 | 232.7 | 238.7 | 251.2 | 234.4 | 223.9 | 216.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | 370.7 | - | - | - | 366.8 | - | - | - | 349.2 | - | - | - | 321.5 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 752.7 | 734.5 | 16.8 | 790.6 | (2,328.0) | 643.6 | 2,424.4 | 737.6 | 637.2 | 666.9 | 738.6 | 644.2 | 459.8 | 652.0 | 626.5 | 627.4 | 561.9 | 523.0 | 616.7 | 577.1 | 548.5 | 539.1 | 560.2 | 539.2 | 577.2 | 561.0 | 603.2 | 569.7 | 516.5 | 455.0 | 533.7 | 515.8 | 455.4 | 460.7 | 457.4 | 258.7 | 395.6 | 328.3 | 396.4 | 394.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 49.5 | 54.5 | 67.8 | 61.4 | 42.2 | 42.6 | 49.7 | 55.7 | 59.9 | 53.5 | 48.0 | 47.4 | 40.9 | 41.2 | 32.5 | 32.7 | 32.3 | 30.5 | ||||||||||||||||||||||
| Income From Equity Investments | 179.4 | 172.2 | 184.0 | 167.6 | 145.5 | 150.6 | 177.1 | 168.9 | 143.3 | 158.4 | 163.4 | 165.0 | 165.9 | 110.0 | 96.8 | 116.1 | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.9 | (1.4) | (11.7) | (6.0) | (18.6) | 38.9 | (48.5) | (1.3) | (9.2) | (14.8) | (12.8) | (11.7) | (13.9) | (0.6) | 20.2 | 10.5 | 9.1 | |||||||||||||||||||||||
| Pre-Tax Income | 883.5 | 850.8 | 121.3 | 890.8 | (2,243.3) | 790.5 | 2,503.3 | 849.5 | 711.4 | 757.0 | 841.2 | 750.1 | 570.9 | 720.2 | 711.0 | 721.3 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 158.7 | 159.4 | 111.2 | 159.6 | (505.8) | 140.7 | 538.4 | 140.6 | 130.5 | 135.4 | 154.2 | 139.6 | 121.0 | 136.4 | 130.6 | 134.2 | 122.7 | 113.3 | 125.3 | 101.7 | 121.9 | 113.9 | 99.9 | 109.3 | 148.5 | 120.7 | 131.2 | 109.3 | 107.5 | 132.1 | 69.2 | 107.1 | 56.2 | 291.8 | (1.3) | 89.3 | 94.5 | 78.4 | 96.8 | 145.9 |
| Net Income From Continuing Ops | 724.8 | 691.4 | 10.1 | 731.2 | (1,737.5) | 649.8 | 1,964.9 | 708.9 | 580.9 | 621.6 | 687.0 | 610.5 | 449.9 | 583.8 | 580.4 | 587.1 | 536.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | (8.0) | - | - | - | 0.0 | - | - | - | - | - | - | 12.6 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income | 724.8 | 691.4 | 10.1 | 723.2 | (1,737.5) | 649.8 | 1,951.0 | 708.9 | 580.9 | 621.6 | 694.4 | 610.5 | 449.9 | 583.8 | 593.0 | 587.1 | 536.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 710.4 | 678.2 | 4.9 | 713.8 | (1,730.6) | 617.4 | 1,949.9 | 696.6 | 572.4 | 609.3 | 692.6 | 595.6 | 439.8 | 572.2 | 583.1 | 582.1 | ||||||||||||||||||||||||
| Less: Minority Interest | 14.4 | 13.2 | 5.2 | 9.4 | (6.9) | 32.4 | 1.1 | 12.3 | 8.5 | 12.3 | 1.8 | 14.9 | 10.1 | 11.6 | 9.9 | 5.0 | 6.3 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 710.4 | 678.2 | 4.9 | 713.8 | (1,730.6) | 617.4 | 1,949.9 | 696.6 | 572.4 | 609.3 | 692.6 | 595.6 | 439.8 | 572.2 | 583.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.19 | 3.04 | - | 3.20 | (7.77) | 2.77 | - | 3.13 | 2.57 | 2.74 | - | 2.68 | 1.98 | 2.58 | - | 2.62 | 2.39 | 2.53 | - | 2.41 | 2.13 | 2.18 | - | 2.02 | 2.16 | 2.15 | - | 2.21 | 1.91 | 1.58 | - | 2.16 | 1.90 | 0.71 | - | 0.47 | 9.78 | 1.38 | - | 1.60 |
| EPS Diluted | 3.19 | 3.04 | - | 3.20 | (7.77) | 2.77 | - | 3.13 | 2.57 | 2.73 | - | 2.67 | 1.97 | 2.57 | - | 2.62 | 2.38 | 2.52 | ||||||||||||||||||||||
| Shares Basic | 222.8 | 222.8 | - | 222.8 | 222.8 | 222.7 | - | 222.5 | 222.5 | 222.5 | - | 222.4 | 222.3 | 222.2 | - | 222.0 | 222.0 | 221.9 | ||||||||||||||||||||||
| Shares Diluted | 222.9 | 222.9 | - | 222.9 | 222.8 | 222.9 | - | 222.8 | 222.7 | 222.8 | - | 222.8 | 222.7 | 222.6 | - | 222.5 | 222.5 | 222.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | 1,105.2 | - | - | - | 1,010.4 | - | - | - | 1,016.1 | - | - | - | 973.5 | - | - | - | 855.3 | - | - | - | 862.8 | - | - | - | 850.2 | - | - | - | 713.0 | - | - | - | 688.6 | - | - | - | 534.4 | - | - |
| EBIT | 752.7 | 734.5 | 16.8 | 790.6 | (2,328.0) | 643.6 | 2,424.4 | 737.6 | 637.2 | 666.9 | 738.6 | 644.2 | 459.8 | 652.0 | 626.5 | 627.4 | 561.9 | 523.0 | 616.7 | |||||||||||||||||||||
| 10,414.5 |
| 9,148.2 |
| 6,042.1 |
| 7,693.1 |
| 6,698.9 |
| 2,327.2 |
| 2,214.1 |
| 2,721.4 |
| 2,449.3 |
| 118.8 |
| 114.7 |
| 116.3 |
| 130.7 |
| 129.0 |
| Selling General & Administrative | 897.6 | 906.1 | 942.4 | 957.0 | 900.6 | 828.4 | 775.9 | 750.0 | 760.8 | 713.5 | 683.8 | 773.0 | 1,054.7 | 1,066.3 | 946.8 | 941.7 | 886.6 | 943.4 | 1,090.4 | 999.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1,564.2 | 1,451.1 | 1,358.3 | 1,338.2 | 1,321.3 | 1,185.0 | 1,082.8 | 970.7 | 865.8 | 854.6 | 858.5 | 956.9 | 907.0 | 840.8 | 834.3 | 826.8 | 840.3 | 869.0 | 789.8 |
| Amortization of Intangibles | - | 37.3 | 31.5 | 32.5 | 35.5 | 37.2 | 34.5 | 33.1 | 30.0 | 22.6 | 22.3 | 24.0 | 42.1 | 42.3 | 27.1 | 22.6 | 25.3 | 10.1 | 9.8 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | 8.8 | 17.4 | 10.1 | 4.8 | 9.0 | 16.8 | (5.9) | (3.8) | 8.5 | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,282.4 |
| 1,508.1 |
| 1,267.7 |
| 846.3 |
| 1,495.8 |
| 1,375.6 |
| 3.4 |
| 7.4 |
| 8.2 |
| - |
| Interest Expense | 233.2 | 214.0 | 218.8 | 177.5 | 128.0 | 141.8 | 109.3 | 137.0 | 130.5 | 120.6 | 115.2 | 102.8 | 125.1 | 141.8 | 123.7 | 115.5 | 121.9 | 121.9 | 162.0 | 162.4 |
| Income From Equity Investments | 703.2 | 647.7 | 647.7 | 604.3 | 481.5 | 294.1 | 264.8 | 215.4 | 174.8 | 80.1 | 147.0 | 152.3 | 151.4 | 167.8 | 153.8 | 154.3 | 126.9 | 112.2 | 145.0 | 114.4 |
| Other Non-Operating Income | (18.2) | 2.6 | (73.8) | (39.0) | 62.4 | 73.7 | 30.7 | 66.7 | 5.1 | 16.6 | (5.4) | 0.0 | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 2,746.4 | (440.7) | 4,821.2 | 2,882.4 | 2,754.7 | 2,507.4 | 2,423.8 | 2,289.5 | 2,015.0 | 1,416.1 | 1,554.6 | 1,266.1 | 1,365.4 | 1,350.4 | 1,312.5 | 1,546.9 | 1,272.7 | 836.6 | - | - |
| 375.3 |
| 305.7 |
| 185.3 |
| 365.3 |
| 287.2 |
| Net Income From Continuing Ops | 2,157.5 | (346.4) | 3,876.3 | 2,331.2 | 2,253.9 | 2,044.6 | 1,945.4 | 1,809.4 | 1,490.7 | 1,155.2 | 1,122.0 | 965.9 | 996.0 | 1,042.5 | 1,025.2 | 1,171.6 | 967.0 | 651.3 | 1,113.5 | 1,019.6 |
| Net Income From Discontinued Ops | - | (8.0) | (13.9) | 7.4 | 12.6 | 70.3 | (14.3) | 0.0 | 42.2 | 1,866.0 | (460.5) | 351.7 | (2.9) | (10.0) | 168.1 | 89.9 | 87.5 | (8.6) | (175.4) | - |
| Net Income | 2,149.5 | (354.4) | 3,862.4 | 2,338.6 | 2,266.5 | 2,114.9 | 1,931.1 | 1,809.4 | 1,532.9 | 3,021.2 | 661.5 | 1,317.6 | 993.1 | 1,032.5 | 1,193.3 | 1,261.5 | 1,054.5 | 642.7 | 938.1 | 1,035.6 |
| Net Income Attributable To Parent | 2,107.3 | (394.5) | 3,828.2 | 2,300.2 | 2,256.1 | 2,099.1 | 1,886.7 | 1,760.0 | 1,497.8 | 3,000.4 | 631.1 | 1,277.9 | 991.7 | 994.2 | 1,167.3 | 1,224.2 | 1,029.1 | 631.3 | 909.7 | 1,035.6 |
| Less: Minority Interest | 42.2 | 40.1 | 34.2 | 38.4 | 10.4 | 15.8 | 44.4 | 49.4 | 35.1 | 20.8 | 30.4 | 39.7 | 1.4 | 38.3 | 26.0 | 37.3 | 25.4 | 11.4 | 28.4 | 20.8 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2,107.3 | (394.5) | 3,828.2 | 2,300.2 | 2,256.1 | 2,099.1 | 1,886.7 | 1,760.0 | 1,497.8 | 3,000.4 | 631.1 | 1,277.9 | 991.7 | 994.2 | 1,167.3 | 1,224.2 | 1,029.1 | 631.3 | 909.7 | 1,035.6 |
| 4.85 |
| 3.01 |
| 4.29 |
| 4.79 |
| EPS Diluted | 9.45 | (1.77) | 17.18 | 10.33 | 10.14 | 9.43 | 8.49 | 7.94 | 6.78 | 13.65 | 2.89 | 5.88 | 4.61 | 4.68 | 5.44 | 5.63 | 4.74 | 2.96 | 4.15 | 4.64 |
| Shares Basic | 222.8 | 222.7 | 222.5 | 222.3 | 222.0 | 221.6 | 221.2 | 220.3 | 219.3 | 218.0 | 216.4 | 214.9 | 212.7 | 209.7 | 211.2 | 213.0 | 212.2 | 209.9 | 212.2 | 216.2 |
| Shares Diluted | 222.9 | 222.7 | 222.8 | 222.7 | 222.5 | 222.5 | 222.3 | 221.6 | 220.8 | 219.8 | 218.3 | 217.3 | 215.2 | 212.3 | 214.7 | 217.6 | 217.1 | 213.5 | 219.2 | 223.2 |
| 2,094.5 |
| 1,686.6 |
| 2,364.8 |
| 2,165.4 |
| EBIT | 2,294.6 | (877.0) | 4,466.1 | 2,494.6 | 2,338.8 | 2,281.4 | 2,237.6 | 2,144.4 | 1,965.6 | 1,440.0 | 1,535.1 | 1,233.2 | 1,339.1 | 1,324.4 | 1,282.4 | 1,508.1 | 1,267.7 | 846.3 | 1,495.8 | 1,375.6 |
| 227.0 |
| 232.8 |
| 202.1 |
| 213.3 |
| 210.3 |
| 202.7 |
| 195.6 |
| 176.9 |
| 201.7 |
| 201.7 |
| 181.9 |
| 188.5 |
| 190.0 |
| 189.6 |
| 186.0 |
| 188.6 |
| 194.6 |
| 191.6 |
| 187.1 |
| 184.1 |
| 177.6 |
| 164.7 |
| 173.7 |
| 168.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 332.3 |
| - |
| - |
| - |
| 323.7 |
| - |
| - |
| - |
| 289.2 |
| - |
| - |
| - |
| 258.0 |
| - |
| - |
| - |
| 227.9 |
| - |
| - |
| - |
| 206.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.4 |
| 35.6 |
| 36.1 |
| 36.7 |
| 39.2 |
| 32.1 |
| 19.3 |
| 18.7 |
| 30.1 |
| 34.2 |
| 35.4 |
| 37.3 |
| 35.4 |
| 34.9 |
| 30.4 |
| 29.8 |
| 30.8 |
| 29.8 |
| 30.5 |
| 29.5 |
| 32.2 |
| 35.1 |
| 120.8 |
| 147.8 |
| 91.8 |
| 63.2 |
| 69.8 |
| 69.3 |
| 67.2 |
| 51.2 |
| 88.2 |
| 58.2 |
| 59.9 |
| 56.4 |
| 46.2 |
| 52.9 |
| 59.2 |
| 58.1 |
| 43.7 |
| 13.8 |
| 44.8 |
| (36.9) |
| 34.2 |
| 38.0 |
| 39.3 |
| 42.1 |
| 22.6 |
| 17.2 |
| 21.1 |
| 16.8 |
| 18.6 |
| 6.4 |
| 8.1 |
| 7.1 |
| 9.1 |
| 16.9 |
| 17.6 |
| 13.7 |
| 18.5 |
| (28.6) |
| 12.8 |
| 11.1 |
| 9.8 |
| 7.8 |
| 3.7 |
| 5.3 |
| (0.2) |
| - |
| 0.0 |
| 659.5 |
| 662.9 |
| 692.3 |
| 625.8 |
| 599.0 |
| 590.3 |
| 594.6 |
| 566.4 |
| 653.2 |
| 609.6 |
| 649.9 |
| 609.5 |
| 541.0 |
| 489.1 |
| 528.9 |
| 551.8 |
| 479.8 |
| 454.5 |
| 479.2 |
| 195.7 |
| 404.6 |
| 336.6 |
| 391.2 |
| 401.6 |
| 549.6 |
| 567.0 |
| 524.1 |
| 477.1 |
| 476.4 |
| 494.7 |
| 457.1 |
| 504.7 |
| 488.9 |
| 518.7 |
| 500.2 |
| 433.5 |
| 357.0 |
| 459.7 |
| 444.7 |
| 423.6 |
| 162.7 |
| 480.5 |
| 106.4 |
| 310.1 |
| 258.2 |
| 294.4 |
| 255.7 |
| 0.0 |
| 51.8 |
| 8.2 |
| 0.0 |
| 10.3 |
| 0.0 |
| 0.0 |
| (14.3) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 43.2 |
| 0.0 |
| (1.0) |
| (5.5) |
| (2.3) |
| 1,825.6 |
| 48.2 |
| 106.5 |
| 98.4 |
| 549.6 |
| 618.8 |
| 532.3 |
| 477.1 |
| 486.7 |
| 494.7 |
| 457.1 |
| 490.4 |
| 488.9 |
| 518.7 |
| 500.2 |
| 433.5 |
| 357.0 |
| 459.7 |
| 487.9 |
| 423.6 |
| 161.7 |
| 475.0 |
| 104.1 |
| 2,135.7 |
| 306.4 |
| 400.9 |
| 354.1 |
| 530.5 |
| 560.4 |
| 610.4 |
| 533.6 |
| 473.1 |
| 482.0 |
| 486.8 |
| 446.5 |
| 477.8 |
| 475.6 |
| 503.2 |
| 488.0 |
| 421.3 |
| 347.5 |
| 452.9 |
| 473.9 |
| 416.4 |
| 154.6 |
| 468.7 |
| 101.9 |
| 2,130.0 |
| 299.8 |
| 394.0 |
| 346.8 |
| (10.8) |
| 8.4 |
| (1.3) |
| 4.0 |
| 4.7 |
| 7.9 |
| 10.6 |
| 12.6 |
| 13.3 |
| 15.5 |
| 12.2 |
| 12.2 |
| 9.5 |
| 6.8 |
| 14.0 |
| 7.2 |
| 7.1 |
| 6.3 |
| 2.2 |
| 5.7 |
| 6.6 |
| 6.9 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 582.1 |
| 530.5 |
| 560.4 |
| 610.4 |
| 533.6 |
| 473.1 |
| 482.0 |
| 486.8 |
| 446.5 |
| 477.8 |
| 475.6 |
| 503.2 |
| 488.0 |
| 421.3 |
| 347.5 |
| 452.9 |
| 473.9 |
| 416.4 |
| 154.6 |
| 468.7 |
| 101.9 |
| 2,130.0 |
| 299.8 |
| 394.0 |
| 346.8 |
| - |
| 2.40 |
| 2.13 |
| 2.17 |
| - |
| 2.01 |
| 2.15 |
| 2.14 |
| - |
| 2.20 |
| 1.90 |
| 1.57 |
| - |
| 2.15 |
| 1.89 |
| 0.70 |
| - |
| 0.46 |
| 9.70 |
| 1.37 |
| - |
| 1.59 |
| - |
| 221.6 |
| 221.6 |
| 221.5 |
| - |
| 221.2 |
| 221.2 |
| 220.9 |
| - |
| 220.6 |
| 220.2 |
| 219.9 |
| - |
| 219.5 |
| 219.4 |
| 218.9 |
| - |
| 218.1 |
| 217.9 |
| 217.7 |
| - |
| 216.6 |
| - |
| 222.5 |
| 222.5 |
| 222.6 |
| - |
| 222.4 |
| 222.3 |
| 222.2 |
| - |
| 221.9 |
| 221.4 |
| 221.0 |
| - |
| 220.9 |
| 220.8 |
| 220.4 |
| - |
| 219.8 |
| 219.7 |
| 219.7 |
| - |
| 218.5 |
| 577.1 |
| 548.5 |
| 539.1 |
| 560.2 |
| 539.2 |
| 577.2 |
| 561.0 |
| 603.2 |
| 569.7 |
| 516.5 |
| 455.0 |
| 533.7 |
| 515.8 |
| 455.4 |
| 460.7 |
| 457.4 |
| 258.7 |
| 395.6 |
| 328.3 |
| 396.4 |
| 394.6 |