| (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 | 3,187.6 | 2,958.9 | 3,812.0 | 3,328.8 | 2,846.9 | 2,742.3 | 3,389.1 | 2,953.6 | 2,794.6 | 2,724.8 | 3,595.5 | 2,846.0 | 2,981.1 | 3,272.5 | 4,218.6 | 3,395.2 | ||||||||||||||||||||||||
| (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 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 13,287.4 | 12,946.7 | 11,879.7 | 12,147.4 | 13,764.2 | 11,742.9 | 10,113.6 | 10,878.7 | 11,009.5 | 11,074.5 | 10,845.6 | - | - | - | 10,302.1 | 11,229.1 | 11,487.6 | 10,745.7 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 3,074.4 | 3,202.3 | 2,651.1 | 2,618.0 | 2,050.8 | 1,845.6 | 1,769.2 | 1,390.5 | 469.4 | 1,360.4 | (815.2) | (299.2) | 2,006.9 | 1,355.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 187.1 | 147.7 | 199.3 | 127.8 | 129.0 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 485.7 | 498.0 | 381.0 | (690.5) | (39.0) | 191.4 | (121.5) | (169.8) | (1,036.8) | 542.6 | (817.3) | (642.9) | 589.6 | 226.0 | 30.9 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 3.91 | 3.98 | 2.47 | 5.57 | 2.70 | 5.57 | 6.94 | 6.36 | 4.68 | 2.29 | (3.26) | (0.99) | 5.24 | 3.99 | 4.77 | 7.59 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 5,410.0 | 5,507.8 | 4,884.3 | 4,669.7 | 4,035.9 | 3,836.3 | - | - | - | - | - | - | - | - | 2,630.5 | 3,306.0 | ||||
| 2,877.9 |
| 2,722.5 |
| 3,353.5 |
| 2,822.1 |
| 2,844.8 |
| 2,370.1 |
| 2,903.6 |
| 2,412.8 |
| 2,427.2 |
| 2,462.3 |
| 3,140.6 |
| 2,666.2 |
| 2,609.6 |
| 2,512.5 |
| 3,104.3 |
| 2,668.8 |
| 2,723.9 |
| 2,623.8 |
| 3,243.6 |
| 2,618.6 |
| 2,588.5 |
| 2,648.5 |
| 3,124.7 |
| 2,462.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 598.9 | 574.8 | 582.7 | 579.2 | 568.9 | 566.8 | 553.8 | 559.6 | 553.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2,615.4 | 2,413.2 | 2,693.0 | 2,491.4 | 2,146.8 | 2,072.7 | 2,263.2 | 2,336.0 | 2,556.6 | 2,468.2 | 2,452.1 | 2,090.1 | 2,519.0 | 2,823.6 | 3,263.9 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 572.2 | 545.7 | 1,119.0 | 837.4 | 700.1 | 669.6 | 1,125.9 | 617.6 | 238.0 | 256.6 | 1,143.4 | 755.9 | 462.1 | 448.9 | 954.7 | 81.1 | 566.1 | 341.6 | 827.9 | 168.2 | 508.0 | 152.1 | 778.0 | 439.3 | 399.8 | 248.5 | 519.9 | 338.8 | 283.3 | (228.9) | 271.0 | 91.6 | 335.7 | 237.1 | 759.0 | 168.8 | 195.5 | (2,527.8) | 772.1 | 442.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 379.7 | 359.9 | 324.9 | 322.1 | 329.8 | 298.9 | 295.1 | 289.6 | 267.2 | 254.4 | 255.4 | 250.9 | 245.7 | 236.4 | 227.5 | 226.9 | 221.5 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 286.1 | 108.9 | 109.6 | 95.0 | 92.2 | 27.4 | 30.5 | (242.7) | 126.7 | 12.7 | 8.8 | 21.8 | 17.0 | (44.8) | 12.7 | (49.9) | 1.6 | |||||||||||||||||||||||
| Pre-Tax Income | 478.6 | 294.7 | 903.7 | 610.4 | 462.5 | 398.1 | 861.2 | 85.4 | 97.5 | 14.9 | 896.7 | 526.8 | 233.3 | 167.7 | 740.0 | (195.6) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 87.8 | 54.2 | 205.3 | 138.4 | 100.0 | 110.9 | 215.5 | 33.6 | 21.0 | (973.4) | 227.0 | 134.8 | (79.0) | 70.1 | 184.1 | (359.6) | 66.5 | (14.4) | 158.3 | (18.4) | 65.9 | (288.9) | 149.4 | 89.1 | (71.2) | (243.3) | 29.2 | 1.5 | 42.8 | (516.9) | (283.0) | (280.6) | 43.7 | 630.1 | 241.8 | (337.1) | 7.8 | (966.1) | 257.9 | (249.0) |
| Net Income From Continuing Ops | 390.8 | 240.5 | 698.4 | 472.0 | 362.4 | 287.2 | 645.8 | 51.7 | 76.5 | 988.3 | 669.7 | 392.0 | 312.3 | 97.7 | 555.9 | 164.0 | 279.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 390.8 | 240.5 | 698.4 | 472.0 | 362.4 | 287.2 | 645.8 | 51.7 | 76.5 | 988.3 | 669.7 | 392.0 | 312.3 | 97.7 | 555.9 | 164.0 | 279.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 390.8 | 240.5 | 698.4 | 472.0 | 362.4 | 287.2 | 645.8 | 51.7 | 76.5 | 985.4 | 666.8 | 392.0 | 312.3 | 99.0 | 560.6 | 164.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 384.9 | 235.8 | 693.8 | 467.9 | 360.8 | 286.4 | 644.9 | 48.9 | 75.3 | 987.6 | 666.8 | 391.2 | 310.9 | 106.5 | 560.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.84 | - | 1.55 | 1.07 | 0.84 | - | 1.51 | 0.11 | 0.18 | - | 3.15 | 1.85 | 1.47 | - | 2.76 | 0.79 | 1.36 | - | 2.64 | (0.03) | 1.67 | - | 2.60 | 1.80 | 0.59 | - | 1.84 | 1.22 | 1.34 | - | 2.96 | 1.36 | 0.73 | - | 2.22 | 2.28 | 0.46 | - | 2.17 | 3.17 |
| EPS Diluted | 0.83 | - | 1.53 | 1.05 | 0.82 | - | 1.50 | 0.11 | 0.18 | - | 3.14 | 1.84 | 1.47 | - | 2.74 | 0.78 | 1.36 | - | ||||||||||||||||||||||
| Shares Basic | 455.7 | - | 446.5 | 439.2 | 430.3 | - | 428.0 | 427.2 | 426.3 | - | 211.5 | 211.4 | 211.4 | - | 203.4 | 203.4 | 202.9 | - | ||||||||||||||||||||||
| Shares Diluted | 462.5 | - | 453.6 | 445.7 | 440.6 | - | 431.4 | 428.8 | 427.7 | - | 212.2 | 212.2 | 212.1 | - | 204.6 | 204.7 | 203.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,171.2 | 1,120.6 | 1,701.7 | 1,416.6 | 1,269.0 | 1,236.5 | 1,679.7 | 1,177.2 | 791.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 572.2 | 545.7 | 1,119.0 | 837.4 | 700.1 | 669.6 | 1,125.9 | 617.6 | 238.0 | 256.6 | 1,143.4 | 755.9 | 462.1 | 448.9 | 954.7 | 81.1 | 566.1 | 341.6 | 827.9 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2,335.6 | 2,305.6 | 2,233.2 | 2,051.7 | 1,985.1 | 1,990.7 | - | - | - | - | - | - | - | - | 1,329.3 | 1,292.8 | 1,281.6 | 1,281.8 | 1,030.9 | 963.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 10,213.0 | 9,744.4 | 9,228.6 | 9,529.4 | 11,713.5 | 9,897.3 | 8,344.4 | 9,488.2 | 10,540.1 | 9,831.1 | 11,732.1 | 11,966.5 | 10,488.0 | 10,079.5 | 9,000.9 | 9,215.8 | 9,264.4 | 8,461.1 | 10,810.6 | 9,428.0 |
| 1,301.2 |
| 2,013.2 |
| 2,267.4 |
| 2,284.5 |
| 2,283.2 |
| 2,056.4 |
| 184.1 |
| 236.6 |
| 197.9 |
| 238.9 |
| Interest Expense | 1,386.6 | 1,336.7 | 1,150.8 | 1,006.4 | 912.2 | 834.7 | 785.7 | 742.4 | 707.3 | 662.3 | 666.4 | 643.5 | 627.5 | 604.0 | 569.3 | 513.6 | 575.2 | 570.4 | 608.9 | 637.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | (36.3) | (5.2) | (1.7) | 1.2 | (0.1) | (2.5) | (7.8) | (11.7) | 3.2 |
| Other Non-Operating Income | 599.6 | 405.7 | (58.1) | 60.2 | (80.4) | 299.2 | 301.6 | 440.3 | 63.7 | 269.9 | 99.8 | 143.0 | 170.5 | 205.6 | 167.3 | 154.0 | 195.3 | 169.7 | 169.3 | 255.1 |
| Pre-Tax Income | 2,287.4 | 2,271.3 | 1,442.2 | 1,671.8 | 1,058.2 | 1,310.1 | 1,285.1 | 1,088.4 | (174.3) | 967.9 | (1,381.8) | (799.7) | 1,549.9 | 956.6 | 899.2 | 1,653.6 | 1,887.5 | 1,883.8 | 1,843.5 | 1,674.4 |
| 286.3 |
| 617.2 |
| 632.7 |
| 603.0 |
| 514.4 |
| Net Income From Continuing Ops | 1,801.7 | 1,773.3 | 1,061.2 | 2,362.3 | 1,097.1 | 1,118.7 | 1,406.7 | 1,258.2 | 862.6 | 425.4 | (564.5) | (156.7) | 960.3 | 730.6 | 868.4 | 1,367.4 | 1,270.3 | 1,251.1 | 1,240.5 | 1,160.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,801.7 | 1,773.3 | 1,061.2 | 2,362.3 | 1,097.1 | 1,118.7 | 1,406.7 | 1,258.2 | 862.6 | 425.4 | (564.5) | (156.7) | 960.3 | 730.6 | 868.4 | 1,367.4 | 1,270.3 | 1,251.1 | 1,240.5 | 1,160.0 |
| Net Income Attributable To Parent | 1,801.7 | 1,773.3 | 1,061.2 | 2,356.5 | 1,103.2 | 1,118.5 | 1,388.3 | 1,241.2 | 848.7 | 411.6 | (583.6) | (176.6) | 940.7 | 711.9 | 846.7 | 1,346.4 | 1,250.2 | 1,231.1 | 1,220.6 | 1,134.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,782.4 | 1,758.3 | 1,055.6 | 2,356.5 | 1,103.2 | 1,118.5 | 1,388.3 | 1,241.2 | 848.7 | 411.6 | (583.6) | (176.6) | 940.7 | 711.9 | 846.7 | 1,346.4 | 1,250.2 | 1,231.1 | 1,220.6 | 1,134.8 |
| 6.72 |
| 6.39 |
| 6.39 |
| 5.77 |
| EPS Diluted | 3.85 | 3.91 | 2.45 | 5.55 | 2.68 | 5.54 | 6.90 | 6.30 | 4.63 | 2.28 | (3.26) | (0.99) | 5.22 | 3.99 | 4.76 | 7.55 | 6.66 | 6.30 | 6.20 | 5.60 |
| Shares Basic | 455.7 | 442.0 | 427.7 | 423.1 | 408.9 | 200.9 | 200.1 | 195.2 | 181.4 | 179.7 | 178.9 | 179.2 | 179.5 | 178.2 | 177.3 | 177.4 | 186.0 | 192.8 | 190.9 | 196.6 |
| Shares Diluted | 462.5 | 450.2 | 431.6 | 424.8 | 411.1 | 201.9 | 201.1 | 197.0 | 183.4 | 180.5 | 178.9 | 179.2 | 180.3 | 178.6 | 177.7 | 178.4 | 187.8 | 195.8 | 201.0 | 202.8 |
| 3,549.0 |
| 3,566.4 |
| 3,314.0 |
| 3,020.1 |
| EBIT | 3,074.4 | 3,202.3 | 2,651.1 | 2,618.0 | 2,050.8 | 1,845.6 | 1,769.2 | 1,390.5 | 469.4 | 1,360.4 | (815.2) | (299.2) | 2,006.9 | 1,355.0 | 1,301.2 | 2,013.2 | 2,267.4 | 2,284.5 | 2,283.2 | 2,056.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,314.1 |
| 2,311.9 |
| 2,380.9 |
| 2,525.7 |
| 2,653.9 |
| 2,336.8 |
| 2,218.0 |
| 2,125.6 |
| 1,973.5 |
| 2,027.4 |
| 2,213.8 |
| 2,620.6 |
| 2,327.4 |
| 2,326.3 |
| 2,741.4 |
| 2,833.3 |
| 2,577.2 |
| 2,388.2 |
| 2,458.0 |
| 2,514.2 |
| 2,449.7 |
| 2,409.2 |
| 5,247.5 |
| 2,352.6 |
| 2,020.3 |
| 211.9 |
| 209.5 |
| 213.4 |
| 199.9 |
| 194.1 |
| 196.7 |
| 204.7 |
| 190.1 |
| 187.9 |
| 186.6 |
| 184.3 |
| 183.5 |
| 180.0 |
| 180.1 |
| 177.6 |
| 169.7 |
| 170.5 |
| 166.9 |
| 162.9 |
| 162.0 |
| 164.5 |
| 167.2 |
| 170.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.3 |
| 75.5 |
| 25.4 |
| 97.0 |
| 145.7 |
| 93.9 |
| 219.6 |
| (157.5) |
| 85.8 |
| 65.4 |
| 87.5 |
| 201.7 |
| (170.3) |
| 165.8 |
| 54.3 |
| 13.9 |
| 87.9 |
| 51.3 |
| 70.3 |
| 60.4 |
| (39.4) |
| 46.2 |
| 51.9 |
| 346.1 |
| 231.0 |
| 693.9 |
| (19.8) |
| 405.1 |
| 103.7 |
| 675.1 |
| 454.2 |
| 52.1 |
| 146.4 |
| 398.7 |
| 242.0 |
| 301.4 |
| (579.2) |
| 256.8 |
| (31.7) |
| 179.9 |
| 154.4 |
| 643.4 |
| 76.3 |
| 93.8 |
| (2,731.7) |
| 651.1 |
| 323.6 |
| 245.4 |
| 535.6 |
| (1.4) |
| 339.1 |
| 392.5 |
| 525.7 |
| 365.1 |
| 123.3 |
| 389.6 |
| 369.5 |
| 240.5 |
| 258.6 |
| (62.3) |
| 539.8 |
| 248.9 |
| 136.2 |
| (475.7) |
| 401.6 |
| 413.4 |
| 86.1 |
| (1,765.5) |
| 393.2 |
| 572.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.4 |
| 535.6 |
| (1.4) |
| 339.1 |
| 392.5 |
| 525.7 |
| 365.1 |
| 123.3 |
| 389.6 |
| 369.5 |
| 240.5 |
| 258.6 |
| (62.3) |
| 539.8 |
| 248.9 |
| 136.2 |
| (475.7) |
| 401.6 |
| 413.4 |
| 86.1 |
| (1,765.5) |
| 393.2 |
| 572.6 |
| 279.6 |
| 245.2 |
| 535.6 |
| (1.4) |
| 339.1 |
| 374.2 |
| 525.7 |
| 365.1 |
| 123.3 |
| 372.6 |
| 369.5 |
| 240.5 |
| 258.6 |
| (69.3) |
| 539.8 |
| 245.4 |
| 132.8 |
| (479.1) |
| 398.2 |
| 409.9 |
| 82.6 |
| (1,769.1) |
| 388.2 |
| 567.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.7 |
| 276.4 |
| 258.9 |
| 531.0 |
| (6.0) |
| 334.6 |
| 388.0 |
| 521.1 |
| 360.5 |
| 118.7 |
| 385.0 |
| 365.2 |
| 236.4 |
| 254.5 |
| (65.9) |
| 536.4 |
| 245.4 |
| 132.8 |
| (479.1) |
| 398.2 |
| 409.9 |
| 82.6 |
| (1,769.1) |
| 388.2 |
| 567.3 |
| 2.63 |
| (0.03) |
| 1.66 |
| - |
| 2.59 |
| 1.79 |
| 0.59 |
| - |
| 1.82 |
| 1.22 |
| 1.32 |
| - |
| 2.92 |
| 1.34 |
| 0.73 |
| - |
| 2.21 |
| 2.27 |
| 0.46 |
| - |
| 2.16 |
| 3.16 |
| 201.0 |
| 200.8 |
| 200.5 |
| - |
| 200.2 |
| 200.2 |
| 199.8 |
| - |
| 198.9 |
| 193.0 |
| 189.6 |
| - |
| 181.0 |
| 180.8 |
| 180.7 |
| - |
| 179.6 |
| 179.5 |
| 179.3 |
| - |
| 179.0 |
| 178.8 |
| 202.0 |
| 200.8 |
| 201.1 |
| - |
| 201.1 |
| 200.9 |
| 200.9 |
| - |
| 200.5 |
| 194.2 |
| 192.2 |
| - |
| 183.7 |
| 183.0 |
| 181.4 |
| - |
| 180.5 |
| 180.2 |
| 179.8 |
| - |
| 180.0 |
| 179.5 |
| 168.2 |
| 508.0 |
| 152.1 |
| 778.0 |
| 439.3 |
| 399.8 |
| 248.5 |
| 519.9 |
| 338.8 |
| 283.3 |
| (228.9) |
| 271.0 |
| 91.6 |
| 335.7 |
| 237.1 |
| 759.0 |
| 168.8 |
| 195.5 |
| (2,527.8) |
| 772.1 |
| 442.3 |