| (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 | 2,477.8 | 2,279.4 | 2,534.7 | 2,645.5 | 2,431.0 | 2,454.7 | 2,465.8 | 2,464.9 | 2,290.5 | 2,386.3 | 2,530.3 | 2,456.0 | 2,463.0 | 2,544.0 | 2,508.5 | 2,589.1 | ||||||||||||||||||||||||
| (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 | 9,937.4 | 9,890.6 | 9,675.9 | 9,835.6 | 10,173.4 | 10,981.7 | 13,444.6 | 14,377.9 | 13,452.9 | 12,273.9 | 11,448.8 | 10,763.8 | 9,703.3 | 6,932.2 | 5,516.5 | 5,048.6 | 4,716.4 | 4,377.3 | ||
| Cost of Revenue | 2,435.9 | 2,404.2 | 2,310.4 | 2,533.4 | 2,278.3 | 2,109.7 | 1,805.2 | 1,955.4 | 1,816.3 | 1,630.0 | 1,478.7 | 1,240.4 | 1,171.0 | 857.7 | 545.5 | 466.8 | 400.3 | |||
| Gross Profit | 7,501.5 | 7,486.4 | 7,365.5 | 7,302.2 | 7,895.1 | 8,872.0 | 11,639.4 | 12,422.5 | 11,636.6 | 10,643.9 | 9,970.1 | 9,523.4 | 8,532.3 | 6,074.5 | 4,971.0 | 4,581.9 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,334.9 | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | - | - | - | - | - | 2,840.7 | 4,550.1 | 7,042.6 | 5,888.6 | 5,345.8 | 5,151.7 | 4,891.0 | 3,972.4 | 2,515.5 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 139.0 | 125.0 | 67.6 | 276.5 | 89.3 | 11.0 | 42.0 | 120.0 | 112.5 | 78.5 | 63.4 | 22.1 | 12.2 | 8.2 | 29.5 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 251.1 | 263.6 | 273.8 | 135.3 | 632.8 | 52.5 | 992.3 | 1,158.0 | 1,425.6 | 2,458.7 | 1,237.3 | 1,161.6 | 989.9 | 601.0 | 470.6 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 9.32 | 8.83 | 11.21 | 8.02 | 20.96 | 10.44 | 24.86 | 31.47 | 21.63 | 11.94 | 16.96 | 15.38 | 12.42 | 7.86 | 5.80 | 5.09 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | - | - | - | - | 3,328.4 | 5,007.3 | 7,507.3 | 6,539.1 | 6,426.8 | 5,834.4 | 5,491.4 | 4,660.5 | 3,047.2 | 2,221.5 | 2,083.6 | ||||
| 2,531.8 |
| 2,733.8 |
| 2,778.9 |
| 2,775.0 |
| 2,694.0 |
| 2,852.6 |
| 3,376.1 |
| 3,681.6 |
| 3,534.3 |
| 3,671.3 |
| 3,600.1 |
| 3,616.7 |
| 3,489.8 |
| 3,526.3 |
| 3,439.0 |
| 3,356.5 |
| 3,131.1 |
| 3,307.0 |
| 3,077.8 |
| 3,078.4 |
| 2,810.7 |
| 2,872.0 |
| 2,955.8 |
| 2,894.2 |
| Cost of Revenue | 661.0 | 495.5 | 674.4 | 605.0 | 629.3 | 583.5 | 638.7 | 546.0 | 542.2 | 618.3 | 659.6 | 592.7 | 662.8 | 570.9 | 469.5 | 484.0 | 753.9 | 660.1 | 511.8 | 459.7 | 478.1 | 490.7 | 449.1 | 411.1 | 454.3 | 447.1 | 430.0 | 476.3 | 602.0 | 488.5 | 460.8 | 421.0 | 446.0 | 509.2 | 370.0 | 366.2 | 384.6 | 378.5 | 416.9 | 370.3 |
| Gross Profit | 1,816.8 | 1,783.9 | 1,860.3 | 2,040.5 | 1,801.7 | 1,871.2 | 1,827.1 | 1,918.9 | 1,748.3 | 1,768.0 | 1,870.7 | 1,863.3 | 1,800.2 | 1,973.1 | 2,039.0 | 2,105.1 | 1,777.9 | 2,073.7 | 2,267.1 | 2,315.3 | 2,215.9 | 2,361.9 | 2,927.0 | 3,270.5 | 3,080.0 | 3,224.2 | 3,170.1 | 3,140.4 | 2,887.8 | 3,037.8 | 2,978.2 | 2,935.5 | 2,685.1 | 2,797.8 | 2,707.8 | 2,712.2 | 2,426.1 | 2,493.5 | 2,538.9 | 2,523.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 607.3 | 682.5 | 594.8 | 583.8 | 572.5 | 680.0 | 588.4 | 553.8 | 581.5 | 608.5 | 788.2 | 548.0 | 605.0 | 632.8 | 563.3 | 572.6 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 204.4 | 463.3 | 66.5 | 66.9 | 183.2 | 381.1 | 72.7 | 71.9 | 147.5 | 253.9 | 64.1 | 64.5 | 112.3 | 243.9 | 64.2 | 67.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | 135.7 | 127.4 | - | - | 110.1 | 86.9 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (19.7) | - | (34.1) | (48.7) | (68.4) | - | (14.8) | (85.2) | (93.7) | - | (300.0) | 121.2 | (69.4) | - | 56.0 | 428.6 | (263.3) | |||||||||||||||||||||||
| Total Operating Expenses | 2,100.1 | 2,335.4 | 1,977.4 | 1,901.5 | 2,119.8 | 2,163.2 | 2,014.8 | 1,766.2 | 1,825.7 | 2,094.7 | 2,671.5 | 1,747.9 | 2,024.7 | 1,940.2 | 1,137.4 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 610.7 | 587.1 | 794.0 | 485.7 | 973.9 | (330.7) | 1,086.4 | 1,974.5 | 1,819.9 | 1,777.7 | 1,806.3 | 1,955.9 | 1,502.7 | 1,443.1 | 1,697.6 | 1,213.2 | 1,534.7 | 1,466.2 | 1,653.9 | 1,201.0 | 1,024.7 | 887.5 | 1,425.3 | 1,460.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 37.9 | 37.2 | 31.6 | 32.3 | 23.9 | 18.5 | 11.6 | 20.1 | 17.4 | 23.8 | 95.9 | 75.9 | 80.9 | 49.9 | 23.9 | 12.6 | 2.9 | 2.8 | 2.6 | 2.7 | 2.9 | 4.0 | 6.0 | 7.6 | 24.4 | 29.2 | 30.5 | 29.1 | 31.2 | 31.1 | 26.0 | 28.7 | 26.7 | 24.3 | 20.6 | 16.9 | 16.7 | 20.4 | 16.4 | 15.4 |
| Interest Expense | 67.6 | 67.5 | 67.4 | 72.6 | 60.0 | 60.0 | 59.8 | 61.3 | 69.2 | 71.5 | 63.8 | 49.1 | 62.5 | 54.8 | 59.9 | 65.8 | 66.1 | 66.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (3.3) | |||||||||||||||||||||||
| Other Non-Operating Income | (1.1) | (320.6) | 15.8 | (3.3) | 2.5 | (338.9) | (0.8) | (2.0) | (1.9) | (310.4) | (3.4) | (2.3) | 0.6 | 396.0 | 1.7 | (26.2) | (263.3) | |||||||||||||||||||||||
| Pre-Tax Income | 377.7 | (56.0) | 557.3 | 744.0 | 311.2 | 291.5 | 451.0 | 698.7 | 464.8 | 291.6 | (141.2) | 708.1 | 438.3 | 603.8 | 1,371.1 | 1,269.5 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 58.2 | (7.1) | 90.8 | 109.2 | 70.7 | 24.8 | 62.5 | 115.1 | 71.4 | 42.7 | (72.9) | 114.8 | 50.7 | 54.3 | 236.2 | 216.7 | 125.6 | 443.3 | (25.9) | (409.1) | 44.2 | 13.4 | 240.8 | 446.1 | 292.0 | 276.1 | 211.3 | 248.1 | 422.5 | 469.6 | 369.8 | 263.7 | 322.5 | 1,566.1 | 383.8 | 269.6 | 239.2 | 190.3 | 337.0 | 353.6 |
| Net Income From Continuing Ops | 319.5 | (48.9) | 466.5 | 634.8 | 240.5 | 266.7 | 388.5 | 583.6 | 393.4 | 248.9 | (68.3) | 593.3 | 387.6 | 549.5 | 1,134.9 | 1,058.7 | 218.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 319.5 | (48.9) | 466.5 | 634.8 | 240.5 | 266.7 | 388.5 | 583.6 | 393.4 | 248.9 | (68.3) | 593.3 | 387.6 | 549.5 | 1,134.9 | 1,058.7 | 218.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 319.5 | (48.9) | 466.5 | 634.8 | 240.5 | 266.7 | 388.5 | 583.6 | 393.4 | 249.7 | (68.1) | 591.6 | 387.9 | 550.4 | 1,134.7 | 1,058.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.8) | (0.2) | 1.7 | (0.3) | (0.9) | 0.2 | 0.7 | (85.3) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 319.5 | (48.9) | 466.5 | 634.8 | 240.5 | 266.7 | 388.5 | 583.6 | 393.4 | 249.7 | (68.1) | 591.6 | 387.9 | 550.4 | 1,134.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.17 | - | 3.18 | 4.33 | 1.65 | - | 2.67 | 4.01 | 2.71 | - | (0.47) | 4.09 | 2.69 | - | 7.86 | 7.25 | 2.06 | - | 2.22 | 3.00 | 2.70 | - | 4.47 | 9.60 | 8.10 | - | 8.40 | 7.85 | 7.17 | - | 7.17 | 4.18 | 5.55 | - | 5.80 | 4.07 | 3.47 | - | 4.72 | 4.79 |
| EPS Diluted | 2.15 | - | 3.17 | 4.33 | 1.64 | - | 2.66 | 4.00 | 2.70 | - | (0.47) | 4.07 | 2.67 | - | 7.84 | 7.24 | 2.06 | - | ||||||||||||||||||||||
| Shares Basic | 147.2 | - | 146.6 | 146.5 | 146.1 | - | 145.7 | 145.6 | 145.2 | - | 144.8 | 144.7 | 144.4 | - | 144.4 | 145.9 | 147.1 | - | ||||||||||||||||||||||
| Shares Diluted | 148.4 | - | 147.1 | 146.7 | 146.6 | - | 146.1 | 145.9 | 145.9 | - | 144.8 | 145.5 | 145.2 | - | 144.8 | 146.2 | 147.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 753.8 | 852.4 | 859.1 | 540.4 | 1,076.5 | (96.2) | 1,137.9 | 2,025.8 | 1,939.8 | 2,028.8 | 1,851.8 | 2,002.9 | 1,623.8 | 1,795.7 | 1,762.4 | 1,277.4 | 1,703.6 | - | - | - | 1,536.7 | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 610.7 | 587.1 | 794.0 | |||||||||||||||||||||
| 4,097.5 |
| 3,171.6 |
| 382.1 |
| 402.0 |
| 335.2 |
| 4,316.2 |
| 3,995.2 |
| 3,695.5 |
| 2,836.4 |
| 1,219.6 |
| 1,248.6 |
| 1,283.1 |
| 1,072.1 |
| 925.2 |
| Selling General & Administrative | 2,468.4 | 2,433.6 | 2,403.7 | 2,549.7 | 2,403.6 | 2,674.3 | 2,504.5 | 2,374.7 | 2,106.3 | 1,933.9 | 1,946.6 | 2,113.1 | 2,232.3 | 1,712.1 | 1,277.5 | 1,056.1 | 1,031.5 | 911.0 | 925.3 | 776.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 801.1 | 779.9 | 673.2 | 494.8 | 518.4 | 487.7 | 457.2 | 464.7 | 650.5 | 1,081.0 | 682.7 | 600.4 | 688.1 | 531.7 | 365.6 | 358.9 | 355.7 | 428.0 | 462.1 | 380.3 |
| Amortization of Intangibles | - | 507.1 | 386.5 | 240.6 | 246.3 | 252.0 | 255.1 | 274.0 | 381.2 | 455.3 | 373.4 | 382.6 | 489.8 | 342.9 | 202.2 | 208.6 | 208.9 | 289.8 | 332.7 | 257.5 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 8,314.4 | 8,334.1 | 7,769.9 | 8,538.8 | 6,581.6 | 9,236.5 | 8,397.1 | 7,335.3 | 7,564.3 | 6,928.1 | 6,297.1 | 5,872.8 | 5,747.7 | 4,441.6 | 3,707.4 | 3,323.9 | 3,467.5 | 3,081.9 | 2,883.9 | 2,391.8 |
| 1,855.8 |
| 1,724.7 |
| 1,248.9 |
| 1,295.4 |
| 1,213.6 |
| 779.8 |
| 19.2 |
| 22.3 |
| 48.5 |
| 72.1 |
| - |
| Interest Expense | 275.1 | 267.5 | 250.3 | 246.9 | 246.6 | 253.6 | 222.5 | 187.4 | 200.6 | 250.8 | 260.0 | 95.5 | 29.5 | 31.9 | 36.5 | 33.0 | 36.1 | 35.8 | 52.0 | - |
| Income From Equity Investments | - | - | 0.0 | 0.0 | 2.6 | 34.9 | 3.3 | (77.4) | 0.0 | 0.0 | 0.0 | (12.5) | (15.1) | (17.2) | (4.5) | 0.0 | 0.0 | - | - | - |
| Other Non-Operating Income | (309.2) | (305.6) | (343.6) | (315.5) | 108.2 | (1,095.5) | 497.4 | 83.3 | 11.0 | (217.0) | (218.7) | (123.7) | (25.8) | (34.9) | (0.7) | (13.5) | (19.0) | 37.3 | (57.7) | 72.4 |
| Pre-Tax Income | 1,623.0 | 1,556.5 | 1,906.0 | 1,296.8 | 3,591.8 | 1,745.2 | 5,047.5 | 7,125.9 | 5,899.6 | 5,128.8 | 4,933.0 | 4,767.3 | 3,946.6 | 2,480.6 | 1,855.1 | 1,711.2 | 1,229.9 | 1,332.7 | 1,155.9 | 852.2 |
| 444.5 |
| 331.3 |
| 355.6 |
| 365.8 |
| 272.4 |
| Net Income From Continuing Ops | 1,371.9 | 1,292.9 | 1,632.2 | 1,161.5 | 2,961.6 | 1,727.6 | 4,060.5 | 5,888.5 | 4,474.0 | 2,670.1 | 3,695.7 | 3,593.2 | 2,941.6 | 1,862.3 | 1,380.0 | 1,266.7 | 898.6 | 977.1 | 790.1 | 579.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,371.9 | 1,292.9 | 1,632.2 | 1,161.5 | 2,961.6 | 1,727.6 | 4,060.5 | 5,888.5 | 4,474.0 | 2,670.1 | 3,695.7 | 3,593.2 | 2,941.6 | 1,862.3 | 1,380.0 | 1,266.7 | 898.6 | 977.1 | 790.1 | 579.7 |
| Net Income Attributable To Parent | 1,371.9 | 1,292.9 | 1,632.2 | 1,161.1 | 3,046.9 | 1,556.1 | 4,000.6 | 5,888.5 | 4,430.7 | 2,539.1 | 3,702.8 | 3,547.0 | 2,934.8 | 1,862.3 | 1,380.0 | 1,234.4 | 1,005.3 | 970.1 | 783.2 | 638.2 |
| Less: Minority Interest | - | 0.0 | 0.0 | 0.4 | (85.3) | 171.5 | 59.9 | 0.0 | 43.3 | 131.0 | (7.1) | 46.2 | 6.8 | 0.0 | 0.0 | 32.3 | (106.7) | 6.9 | 6.9 | (58.4) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.5 | 2.0 | 1.7 | (1.3) | - |
| Net Income To Common Shareholders | 1,371.9 | 1,292.9 | 1,632.2 | 1,161.1 | 3,046.9 | 1,556.1 | 4,000.6 | 5,888.5 | 4,430.7 | 2,539.1 | 3,702.8 | 3,547.0 | 2,934.8 | 1,862.3 | 1,380.0 | 1,233.9 | 1,003.3 | 968.4 | 781.9 | 638.2 |
| 3.98 |
| 3.37 |
| 2.67 |
| 2.02 |
| EPS Diluted | 9.24 | 8.79 | 11.18 | 7.97 | 20.87 | 10.40 | 24.80 | 31.42 | 21.58 | 11.92 | 16.93 | 15.34 | 12.37 | 7.81 | 5.76 | 5.04 | 3.94 | 3.35 | 2.65 | 1.99 |
| Shares Basic | 147.2 | 146.5 | 145.6 | 144.7 | 145.3 | 149.1 | 160.9 | 187.1 | 204.9 | 212.6 | 218.4 | 230.7 | 236.4 | 236.9 | 237.9 | 242.4 | 252.3 | 287.4 | 292.3 | 315.8 |
| Shares Diluted | 148.4 | 147.1 | 145.9 | 145.6 | 146.0 | 149.6 | 161.3 | 187.4 | 205.3 | 213.0 | 218.8 | 231.2 | 237.2 | 238.3 | 239.7 | 245.0 | 254.9 | 289.5 | 295.0 | 320.2 |
| 1,604.6 |
| 1,723.4 |
| 1,675.7 |
| 1,160.1 |
| EBIT | - | - | - | - | - | 2,840.7 | 4,550.1 | 7,042.6 | 5,888.6 | 5,345.8 | 5,151.7 | 4,891.0 | 3,972.4 | 2,515.5 | 1,855.8 | 1,724.7 | 1,248.9 | 1,295.4 | 1,213.6 | 779.8 |
| 634.9 |
| 787.9 |
| 654.1 |
| 637.3 |
| 595.0 |
| 806.2 |
| 573.1 |
| 555.1 |
| 570.1 |
| 664.9 |
| 554.5 |
| 587.6 |
| 567.7 |
| 591.1 |
| 497.7 |
| 516.2 |
| 501.3 |
| 572.0 |
| 433.4 |
| 429.8 |
| 498.7 |
| 494.2 |
| 462.7 |
| 492.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.1 |
| 265.3 |
| 65.1 |
| 54.7 |
| 102.6 |
| 234.5 |
| 51.5 |
| 51.3 |
| 119.9 |
| 251.1 |
| 45.5 |
| 47.0 |
| 121.1 |
| 352.6 |
| 64.8 |
| 64.2 |
| 168.9 |
| - |
| - |
| - |
| 512.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.8 |
| 63.3 |
| 61.5 |
| 71.5 |
| 67.7 |
| 68.0 |
| 70.1 |
| 68.2 |
| (112.0) |
| 281.9 |
| 107.4 |
| 103.9 |
| (219.6) |
| 108.9 |
| 117.5 |
| 448.5 |
| 92.0 |
| 99.7 |
| 92.9 |
| - |
| (502.9) |
| 96.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,319.6 |
| 2,184.4 |
| 2,835.7 |
| 2,487.8 |
| 2,192.9 |
| 1,720.1 |
| 2,685.9 |
| 2,289.7 |
| 1,707.1 |
| 1,714.4 |
| 1,893.6 |
| 1,793.8 |
| 1,660.8 |
| 1,987.1 |
| 2,083.2 |
| 1,741.4 |
| 2,143.3 |
| 1,596.4 |
| 1,840.8 |
| 1,423.9 |
| 1,877.4 |
| 1,786.0 |
| 1,984.5 |
| 1,530.5 |
| 1,433.7 |
| 66.3 |
| 56.4 |
| 64.7 |
| 55.9 |
| 56.3 |
| 66.0 |
| 44.3 |
| 46.0 |
| 45.8 |
| 47.7 |
| 47.9 |
| 49.4 |
| 49.0 |
| 51.7 |
| 50.5 |
| 62.0 |
| 61.8 |
| 63.6 |
| 63.4 |
| 64.8 |
| 66.0 |
| 65.9 |
| - |
| - |
| - |
| (18.2) |
| - |
| - |
| 15.1 |
| (16.8) |
| (10.6) |
| (21.8) |
| (16.3) |
| (28.7) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (182.1) |
| (502.9) |
| 96.4 |
| (506.9) |
| 683.5 |
| (128.6) |
| 63.0 |
| (120.5) |
| (49.3) |
| (27.3) |
| (197.4) |
| 357.3 |
| (28.6) |
| 115.1 |
| (34.5) |
| (41.0) |
| (66.4) |
| (44.0) |
| (68.6) |
| (38.0) |
| (49.3) |
| (58.1) |
| (58.5) |
| 347.4 |
| 405.0 |
| 291.1 |
| 582.1 |
| 467.0 |
| 352.8 |
| 957.8 |
| 2,037.5 |
| 1,699.4 |
| 1,728.4 |
| 1,779.0 |
| 1,758.5 |
| 1,860.0 |
| 1,414.5 |
| 1,812.7 |
| 1,178.7 |
| 1,493.7 |
| 1,399.8 |
| 1,609.9 |
| 1,132.4 |
| 986.7 |
| 838.2 |
| 1,367.2 |
| 1,402.0 |
| (20.6) |
| 318.1 |
| 1,025.5 |
| 404.6 |
| 357.5 |
| 703.9 |
| 1,606.5 |
| 1,392.6 |
| 1,439.7 |
| 1,545.9 |
| 1,494.1 |
| 1,408.8 |
| 944.9 |
| 1,442.9 |
| 915.0 |
| 1,171.2 |
| (166.3) |
| 1,226.1 |
| 862.8 |
| 747.5 |
| 647.9 |
| 1,030.2 |
| 1,048.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.6) |
| 318.1 |
| 1,025.5 |
| 404.6 |
| 357.5 |
| 703.9 |
| 1,606.5 |
| 1,392.6 |
| 1,439.7 |
| 1,545.9 |
| 1,494.1 |
| 1,408.8 |
| 944.9 |
| 1,442.9 |
| 915.0 |
| 1,171.2 |
| (166.3) |
| 1,226.1 |
| 862.8 |
| 747.5 |
| 647.9 |
| 1,030.2 |
| 1,048.4 |
| 303.8 |
| 368.2 |
| 329.2 |
| 448.5 |
| 410.2 |
| 357.9 |
| 701.5 |
| 1,542.1 |
| 1,399.1 |
| 1,439.7 |
| 1,545.9 |
| 1,494.1 |
| 1,408.8 |
| 946.8 |
| 1,444.4 |
| 866.6 |
| 1,172.9 |
| (297.4) |
| 1,226.1 |
| 862.8 |
| 747.6 |
| 649.2 |
| 1,032.9 |
| 1,049.8 |
| (388.8) |
| (11.1) |
| 577.0 |
| (5.6) |
| (0.4) |
| 2.4 |
| 64.4 |
| (6.5) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (1.9) |
| (1.5) |
| 48.4 |
| (1.7) |
| 131.1 |
| 0.0 |
| 0.0 |
| (0.1) |
| (1.3) |
| (2.7) |
| (1.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,058.0 |
| 303.8 |
| 368.2 |
| 329.2 |
| 448.5 |
| 410.2 |
| 357.9 |
| 701.5 |
| 1,542.1 |
| 1,399.1 |
| 1,439.7 |
| 1,545.9 |
| 1,494.1 |
| 1,408.8 |
| 946.8 |
| 1,444.4 |
| 866.6 |
| 1,172.9 |
| (297.4) |
| 1,226.1 |
| 862.8 |
| 747.6 |
| 649.2 |
| 1,032.9 |
| 1,049.8 |
| 2.22 |
| 2.99 |
| 2.69 |
| - |
| 4.46 |
| 9.59 |
| 8.08 |
| - |
| 8.39 |
| 7.85 |
| 7.15 |
| - |
| 7.15 |
| 4.18 |
| 5.54 |
| - |
| 5.79 |
| 4.07 |
| 3.46 |
| - |
| 4.71 |
| 4.79 |
| 148.0 |
| 149.7 |
| 151.9 |
| - |
| 156.9 |
| 160.6 |
| 172.8 |
| - |
| 184.0 |
| 190.3 |
| 196.6 |
| - |
| 201.4 |
| 207.1 |
| 211.4 |
| - |
| 211.4 |
| 211.9 |
| 215.6 |
| - |
| 218.9 |
| 219.1 |
| 148.6 |
| 150.1 |
| 152.3 |
| - |
| 157.2 |
| 160.9 |
| 173.1 |
| - |
| 184.2 |
| 190.4 |
| 197.0 |
| - |
| 201.9 |
| 207.3 |
| 211.7 |
| - |
| 211.8 |
| 212.2 |
| 215.9 |
| - |
| 219.4 |
| 219.4 |
| 485.7 |
| 973.9 |
| (330.7) |
| 1,086.4 |
| 1,974.5 |
| 1,819.9 |
| 1,777.7 |
| 1,806.3 |
| 1,955.9 |
| 1,502.7 |
| 1,443.1 |
| 1,697.6 |
| 1,213.2 |
| 1,534.7 |
| 1,466.2 |
| 1,653.9 |
| 1,201.0 |
| 1,024.7 |
| 887.5 |
| 1,425.3 |
| 1,460.5 |