| (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 | 2,969.7 | 1,921.2 | 2,007.6 | 1,956.7 | 1,820.3 | 1,347.1 | 1,997.7 | 1,971.0 | 2,420.2 | 159.2 | 2,475.7 | 2,452.5 | 2,292.4 | 2,253.0 | 2,285.4 | 2,280.9 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 8,855.2 | 7,705.9 | 7,736.0 | 7,379.8 | 8,975.5 | 8,523.8 | 7,423.6 | 4,911.9 | 3,366.4 | 3,975.2 | 2,898.2 | 2,773.7 | 2,554.2 | 2,375.9 | 2,203.8 | 1,859.8 | 1,642.5 | 1,462.3 |
| Cost of Revenue | 2,891.8 | 2,113.4 | 2,033.5 | 2,068.3 | 3,778.6 | 3,773.7 | 3,650.7 | 2,073.8 | 1,095.0 | 1,928.0 | 1,147.6 | 1,022.1 | 952.2 | 862.1 | 784.8 | 665.0 | 584.6 | |
| Gross Profit | 5,963.4 | 5,592.5 | 5,702.5 | 5,311.5 | 5,196.9 | 4,750.0 | 3,772.8 | 2,838.1 | 2,271.4 | 2,047.1 | 1,750.5 | 1,751.6 | 1,602.0 | 1,513.8 | 1,419.1 | 1,194.8 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 1,367.0 | 1,754.6 | 1,974.5 | 1,315.6 | 640.2 | 1,358.9 | 894.0 | 791.4 | 737.1 | 558.9 | 424.9 | 456.6 | 405.5 | 357.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 195.9 | 251.6 | 241.5 | 186.5 | 166.7 | 169.0 | 77.2 | 62.2 | 77.5 | (101.4) | 70.7 | 108.0 | 107.4 | 95.6 | 82.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (2.58) | 5.79 | 6.18 | 3.78 | 0.41 | 3.30 | 1.95 | 2.17 | 2.85 | 3.03 | 2.05 | 2.07 | 1.70 | 2.78 | 2.39 | 2.62 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 3,168.4 | 2,983.8 | 3,191.8 | 2,457.5 | 2,302.6 | 3,050.3 | 2,508.4 | 1,669.8 | 1,259.9 | 1,010.0 | 612.8 | 594.1 | 527.6 | 469.0 | 406.4 | 413.8 | ||
| 2,156.3 |
| 2,194.0 |
| 2,202.3 |
| 2,137.4 |
| 1,990.0 |
| 1,930.2 |
| 1,917.8 |
| 1,672.0 |
| 1,903.6 |
| 1,987.8 |
| 1,105.9 |
| 935.2 |
| 883.0 |
| 880.6 |
| 857.7 |
| 833.2 |
| 795.0 |
| 1,054.3 |
| 1,038.9 |
| 962.2 |
| 919.8 |
| 950.2 |
| 951.9 |
| 842.6 |
| Cost of Revenue | 1,273.6 | 562.7 | 556.7 | 498.8 | 495.2 | 102.1 | 504.6 | 504.5 | 922.4 | (736.9) | 915.5 | 942.0 | 947.8 | 927.9 | 931.2 | 962.3 | 957.2 | 968.0 | 944.2 | 936.3 | 925.2 | 922.2 | 900.9 | 893.7 | 933.9 | 1,038.6 | 427.7 | 302.3 | 305.2 | 313.1 | 265.0 | 264.5 | 252.4 | 509.1 | 493.9 | 469.1 | 455.9 | 478.5 | 470.0 | 406.9 |
| Gross Profit | 1,696.1 | 1,358.4 | 1,451.0 | 1,458.0 | 1,325.1 | 1,245.0 | 1,493.1 | 1,466.6 | 1,497.8 | 896.1 | 1,560.2 | 1,510.5 | 1,344.7 | 1,325.1 | 1,354.1 | 1,318.6 | 1,199.1 | 1,226.0 | 1,258.2 | 1,201.1 | 1,064.8 | 1,008.0 | 1,016.9 | 778.2 | 969.7 | 949.2 | 678.2 | 632.9 | 577.8 | 567.5 | 592.7 | 568.6 | 542.6 | 545.2 | 545.0 | 493.1 | 463.8 | 471.7 | 481.9 | 435.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 1,711.7 | 1,115.6 | 1,016.8 | 1,031.0 | 957.2 | 914.1 | 1,050.4 | 991.2 | 1,045.5 | 800.5 | 1,002.0 | 1,013.5 | 1,043.1 | 919.5 | 918.8 | 863.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 864.8 | 337.0 | 303.2 | 296.5 | 292.6 | 140.7 | 310.4 | 305.0 | 461.1 | (186.2) | 458.6 | 462.1 | 407.3 | 400.7 | 405.5 | 427.6 | ||||||||||||||||||||||||
| Amortization of Intangibles | 747.2 | - | - | - | 329.3 | - | - | - | 343.2 | - | - | - | 301.3 | - | - | - | 329.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2,985.3 | 1,743.7 | 1,229.6 | 1,529.5 | 1,448.4 | 743.0 | 1,554.9 | 1,495.6 | 1,967.9 | 61.2 | 1,917.5 | 1,849.7 | 2,235.7 | 1,845.4 | 1,898.9 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (15.6) | 177.4 | 778.0 | 427.2 | 372.0 | 604.1 | 442.7 | 475.4 | 452.3 | 97.9 | 558.2 | 602.7 | 56.7 | 407.6 | 386.4 | (529.9) | 375.9 | 321.0 | 400.1 | 362.6 | 275.3 | 252.0 | 290.4 | 107.6 | 244.0 | 196.2 | 174.0 | 221.7 | 199.5 | 167.0 | 223.2 | 190.7 | 156.2 | 149.6 | 172.5 | 131.9 | 105.0 | 80.2 | 120.4 | 61.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 239.2 | 195.9 | 141.7 | 151.1 | 144.8 | 149.8 | 146.8 | 151.0 | 160.8 | 163.0 | 173.3 | 172.3 | 119.0 | 118.2 | 132.4 | 97.1 | 89.3 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | 18.3 | 19.9 | 15.9 | 18.3 | 16.4 | 13.8 | 17.7 | 17.2 | 19.2 | 11.6 | 42.8 | 13.8 | ||||||||||||||||||||||||
| Other Non-Operating Income | (208.8) | (145.0) | (122.3) | (116.7) | (110.5) | (109.2) | (94.8) | (114.0) | (126.2) | (118.3) | (140.4) | (163.5) | (111.8) | (113.2) | (114.8) | (96.2) | ||||||||||||||||||||||||
| Pre-Tax Income | (224.5) | 32.5 | 655.7 | 310.5 | 261.5 | 494.9 | 348.0 | 361.4 | 326.0 | (20.4) | 417.8 | 439.3 | (55.1) | 294.4 | 271.6 | (626.1) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (11.8) | (109.9) | 199.3 | 118.3 | 43.8 | 97.6 | 59.9 | 64.7 | 19.4 | (13.2) | 58.9 | 172.2 | (31.4) | 47.4 | 14.3 | 52.8 | 52.2 | 37.4 | 50.1 | 60.8 | 20.7 | 18.0 | 42.8 | 0.8 | 15.5 | 22.4 | (16.6) | 32.2 | 24.1 | 31.0 | (6.1) | 27.9 | 24.7 | (142.3) | 15.7 | 12.9 | 12.3 | 2.9 | 14.0 | (0.0) |
| Net Income From Continuing Ops | (192.8) | 207.4 | 473.3 | 212.1 | 235.9 | 417.1 | 303.9 | 315.0 | 323.1 | 6.2 | 376.6 | 284.2 | (4.4) | 258.6 | 300.2 | (665.1) | 249.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (1,586.2) | 29.2 | 187.3 | 34.0 | 76.8 | - | 29.7 | 74.3 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (1,779.1) | 236.6 | 660.6 | 246.1 | 312.8 | 598.3 | 333.5 | 389.3 | 323.1 | 372.4 | 376.6 | 284.2 | (4.4) | 258.6 | 300.2 | (665.1) | 249.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (1,799.9) | 217.5 | 635.2 | 241.6 | 305.7 | 567.2 | 315.1 | 374.8 | 313.3 | 361.3 | 361.8 | 274.1 | (11.0) | 249.3 | 290.5 | (673.0) | ||||||||||||||||||||||||
| Less: Minority Interest | 20.8 | 19.1 | 25.4 | 4.5 | 7.0 | 31.1 | 18.4 | 14.5 | 9.8 | 11.1 | 14.8 | 10.1 | 6.6 | 9.3 | 9.7 | 7.9 | 4.9 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1,799.9) | 217.5 | 635.2 | 241.6 | 305.7 | 567.2 | 315.1 | 374.8 | 313.3 | 361.3 | 361.8 | 274.1 | (11.0) | 249.3 | 290.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (6.59) | - | 2.65 | 0.99 | 1.24 | - | 1.24 | 1.47 | 1.22 | - | 1.39 | 1.05 | (0.04) | - | 1.06 | (2.42) | 0.87 | - | 1.02 | 0.89 | 0.66 | - | 0.74 | 0.12 | 0.48 | - | 0.54 | 0.77 | 0.71 | - | 1.12 | 0.69 | 0.57 | - | 0.72 | 0.44 | 0.32 | - | 0.36 | 0.42 |
| EPS Diluted | (6.59) | - | 2.64 | 0.99 | 1.24 | - | 1.24 | 1.47 | 1.22 | - | 1.39 | 1.05 | (0.04) | - | 1.05 | (2.42) | 0.87 | - | ||||||||||||||||||||||
| Shares Basic | 273.2 | - | 239.8 | 243.4 | 246.7 | - | 254.4 | 254.7 | 256.9 | - | 260.2 | 260.8 | 263.1 | - | 275.0 | 278.2 | 282.1 | - | ||||||||||||||||||||||
| Shares Diluted | 273.2 | - | 240.2 | 243.6 | 247.2 | - | 254.9 | 255.2 | 257.6 | - | 260.9 | 261.3 | 263.1 | - | 275.4 | 278.2 | 282.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 849.1 | 514.4 | 1,081.2 | 723.7 | 664.5 | 744.9 | 753.2 | 780.4 | 913.4 | (88.2) | 1,016.8 | 1,064.8 | 464.1 | 808.3 | 791.9 | (102.3) | 804.6 | 746.2 | 818.6 | 784.6 | 700.8 | 659.0 | 697.3 | 510.2 | 641.8 | 597.0 | 357.8 | 366.8 | 348.1 | 320.4 | 347.2 | 314.4 | 277.9 | 270.8 | 286.1 | 239.1 | 214.0 | - | 228.9 | 149.6 |
| EBIT | (15.6) | 177.4 | 778.0 | 427.2 | 372.0 | 604.1 | 442.7 | 475.4 | 452.3 | 97.9 | 558.2 | 602.7 | 56.7 | 407.6 | 386.4 | (529.9) | 375.9 | 321.0 | 400.1 | |||||||||||||||||||||
| 504.9 |
| 1,057.9 |
| 957.5 |
| - |
| - |
| - |
| Selling General & Administrative | 4,875.2 | 4,120.6 | 4,001.1 | 3,859.1 | 3,524.6 | 3,391.2 | 2,878.9 | 2,046.7 | 1,534.3 | 1,488.3 | 1,325.6 | 1,295.0 | 1,196.5 | 1,119.9 | 1,027.3 | 863.2 | 734.6 | 664.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,801.4 | 1,229.2 | 1,217.3 | 1,141.9 | 1,662.5 | 1,691.4 | 1,614.4 | 878.3 | 522.8 | 451.2 | 187.9 | 137.5 | 122.1 | 111.8 | 99.1 | 82.2 | 68.7 | - |
| Amortization of Intangibles | - | 996.5 | 1,369.3 | 1,318.5 | 1,263.0 | 1,295.0 | 1,256.9 | 667.1 | 377.7 | 337.9 | 113.7 | 72.6 | 61.9 | 56.8 | 50.7 | 41.7 | 32.8 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 7,488.2 | 5,951.3 | 5,761.5 | 6,064.2 | 8,335.4 | 7,164.9 | 6,529.6 | 4,120.5 | 2,629.3 | 3,416.3 | 2,473.2 | 2,317.1 | 2,148.7 | 2,018.7 | 1,896.5 | 1,528.2 | 1,319.2 | 1,169.8 |
| 307.3 |
| 331.6 |
| 323.3 |
| 292.5 |
| - |
| - |
| Interest Expense | 727.9 | 633.5 | 608.4 | 627.6 | 437.0 | 328.0 | 326.8 | 301.2 | 195.5 | 174.3 | 67.9 | 39.9 | 37.5 | 31.7 | - | - | - | - |
| Income From Equity Investments | - | 120.0 | 70.5 | 67.9 | 85.7 | 112.4 | 88.3 | 13.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (592.9) | (494.5) | (444.2) | (534.0) | (415.8) | (314.3) | (300.0) | (273.5) | (174.9) | (166.2) | (64.0) | (39.5) | (28.1) | (22.9) | (6.9) | (7.4) | (12.9) | (0.3) |
| Pre-Tax Income | 774.2 | 1,260.1 | 1,530.3 | 781.7 | 224.3 | 1,044.5 | 594.0 | 517.9 | 562.2 | 392.7 | 360.9 | 417.1 | 377.4 | 334.3 | 300.4 | 324.2 | 310.4 | 292.3 |
| 95.1 |
| 87.4 |
| 85.3 |
| Net Income From Continuing Ops | 699.9 | 1,128.7 | 1,359.0 | 662.6 | 143.3 | 987.9 | 605.1 | 469.3 | 484.7 | 494.1 | 290.2 | 309.1 | 270.0 | 238.7 | 217.6 | 229.1 | 223.0 | 207.0 |
| Net Income From Discontinued Ops | (1,335.7) | 327.4 | 285.2 | 366.2 | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (1.0) | (3.9) | (132.8) |
| Net Income | (635.8) | 1,456.0 | 1,644.2 | 1,028.8 | 143.3 | 987.9 | 605.1 | 469.3 | 484.7 | 494.1 | 290.2 | 309.1 | 270.0 | 238.7 | 217.6 | 228.2 | 219.1 | 74.2 |
| Net Income Attributable To Parent | (705.5) | 1,400.1 | 1,570.4 | 986.2 | 111.5 | 965.5 | 584.5 | 430.6 | 452.1 | 468.4 | 271.7 | 278.0 | 245.3 | 216.1 | 188.2 | 209.2 | 203.3 | 37.2 |
| Less: Minority Interest | 69.7 | 55.9 | 73.8 | 42.6 | 31.8 | 22.4 | 20.6 | 38.7 | 32.6 | 25.6 | 18.6 | 31.1 | 24.7 | 22.6 | 29.4 | 18.9 | 15.8 | 37.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (705.5) | 1,400.1 | 1,570.4 | 986.2 | 111.5 | 965.5 | 584.5 | 430.6 | 452.1 | 468.4 | 271.7 | 278.0 | 245.3 | 216.1 | 188.2 | 209.2 | 203.3 | 37.2 |
| 2.51 |
| 0.46 |
| EPS Diluted | (2.58) | 5.78 | 6.16 | 3.77 | 0.40 | 3.29 | 1.95 | 2.16 | 2.84 | 3.01 | 2.04 | 2.06 | 1.69 | 2.76 | 2.37 | 2.60 | 2.48 | 0.46 |
| Shares Basic | 273.2 | 241.6 | 254.3 | 261.1 | 275.2 | 292.7 | 299.2 | 198.3 | 158.7 | 154.7 | 132.3 | 134.1 | 144.2 | 77.8 | 78.8 | 79.8 | 81.1 | - |
| Shares Diluted | 273.2 | 242.0 | 254.8 | 261.7 | 275.6 | 293.7 | 300.5 | 199.1 | 159.3 | 155.5 | 133.2 | 134.9 | 145.4 | 78.2 | 79.4 | 80.5 | 82.1 | - |
| 391.9 |
| - |
| EBIT | 1,367.0 | 1,754.6 | 1,974.5 | 1,315.6 | 640.2 | 1,358.9 | 894.0 | 791.4 | 737.1 | 558.9 | 424.9 | 456.6 | 405.5 | 357.2 | 307.3 | 331.6 | 323.3 | 292.5 |
| 823.1 |
| 905.0 |
| 858.1 |
| 838.6 |
| 789.5 |
| 756.0 |
| 726.5 |
| 670.6 |
| 725.7 |
| 753.0 |
| 504.2 |
| 411.2 |
| 378.3 |
| 400.5 |
| 369.5 |
| 377.9 |
| 386.4 |
| 395.6 |
| 372.6 |
| 361.2 |
| 358.9 |
| 391.5 |
| 361.5 |
| 374.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 428.7 |
| 425.2 |
| 418.6 |
| 422.0 |
| 425.6 |
| 407.0 |
| 406.9 |
| 402.7 |
| 397.8 |
| 400.8 |
| 183.7 |
| 145.1 |
| 148.6 |
| 153.4 |
| 124.1 |
| 123.6 |
| 121.7 |
| 121.2 |
| 113.6 |
| 107.3 |
| 109.0 |
| - |
| 108.6 |
| 88.4 |
| - |
| - |
| - |
| 329.2 |
| - |
| - |
| - |
| 314.2 |
| - |
| - |
| - |
| 107.5 |
| - |
| - |
| - |
| 87.8 |
| - |
| - |
| - |
| 84.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,810.8 |
| 1,780.3 |
| 1,873.0 |
| 1,802.3 |
| 1,774.9 |
| 1,714.7 |
| 1,678.2 |
| 1,627.4 |
| 1,564.4 |
| 1,659.6 |
| 1,791.6 |
| 931.9 |
| 713.4 |
| 683.5 |
| 713.6 |
| 634.5 |
| 642.4 |
| 638.8 |
| 904.7 |
| 866.4 |
| 830.4 |
| 814.8 |
| 870.0 |
| 831.5 |
| 781.5 |
| 85.5 |
| 82.3 |
| 79.0 |
| 81.2 |
| 82.5 |
| 82.1 |
| 81.1 |
| 81.1 |
| 84.3 |
| 96.0 |
| 65.5 |
| 55.4 |
| 55.9 |
| 46.0 |
| 48.1 |
| 45.5 |
| 44.8 |
| 41.0 |
| 47.4 |
| 41.1 |
| - |
| 44.6 |
| 37.5 |
| 17.5 |
| 18.1 |
| 31.4 |
| 40.2 |
| 22.7 |
| 27.6 |
| 35.6 |
| 12.8 |
| 12.3 |
| 13.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (91.6) |
| (84.5) |
| (75.9) |
| (75.1) |
| (78.9) |
| (76.8) |
| (53.0) |
| (80.1) |
| (90.1) |
| (73.0) |
| (84.9) |
| (59.4) |
| (56.1) |
| (52.6) |
| (43.2) |
| (45.2) |
| (33.9) |
| (41.5) |
| (38.4) |
| (46.5) |
| (39.7) |
| (49.4) |
| (44.1) |
| 6.0 |
| 284.4 |
| 236.5 |
| 324.2 |
| 287.5 |
| 196.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.3 |
| 143.3 |
| 114.4 |
| 179.9 |
| 145.6 |
| 122.3 |
| 108.0 |
| 134.1 |
| 85.3 |
| 65.3 |
| 30.8 |
| 76.2 |
| 67.1 |
| 217.2 |
| 305.5 |
| 266.8 |
| 198.4 |
| 184.8 |
| 230.2 |
| 39.4 |
| 150.6 |
| 114.3 |
| 105.7 |
| 130.0 |
| 119.2 |
| 83.3 |
| 186.0 |
| 117.7 |
| 97.6 |
| 250.3 |
| 118.4 |
| 72.4 |
| 53.0 |
| 27.9 |
| 62.2 |
| 67.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.2 |
| 305.5 |
| 266.8 |
| 198.4 |
| 184.8 |
| 230.2 |
| 39.4 |
| 150.6 |
| 114.3 |
| 105.7 |
| 130.0 |
| 119.2 |
| 83.3 |
| 186.0 |
| 117.7 |
| 97.6 |
| 250.3 |
| 118.4 |
| 72.4 |
| 53.0 |
| 27.9 |
| 62.2 |
| 67.1 |
| 244.7 |
| 208.5 |
| 296.7 |
| 263.6 |
| 196.7 |
| 182.6 |
| 221.0 |
| 37.3 |
| 143.6 |
| 102.8 |
| 95.0 |
| 120.5 |
| 112.3 |
| 75.2 |
| 176.4 |
| 109.1 |
| 91.4 |
| 242.0 |
| 110.7 |
| 66.9 |
| 48.8 |
| 24.1 |
| 55.5 |
| 62.2 |
| 8.7 |
| 8.7 |
| 3.2 |
| 1.7 |
| 2.2 |
| 9.3 |
| 2.1 |
| 7.0 |
| 11.5 |
| 10.7 |
| 9.6 |
| 6.9 |
| 8.1 |
| 9.7 |
| 8.7 |
| 6.2 |
| 8.3 |
| 7.6 |
| 5.5 |
| 4.1 |
| 3.8 |
| 6.7 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (673.0) |
| 244.7 |
| 208.5 |
| 296.7 |
| 263.6 |
| 196.7 |
| 182.6 |
| 221.0 |
| 37.3 |
| 143.6 |
| 102.8 |
| 95.0 |
| 120.5 |
| 112.3 |
| 75.2 |
| 176.4 |
| 109.1 |
| 91.4 |
| 242.0 |
| 110.7 |
| 66.9 |
| 48.8 |
| 24.1 |
| 55.5 |
| 62.2 |
| 1.01 |
| 0.89 |
| 0.66 |
| - |
| 0.74 |
| 0.12 |
| 0.48 |
| - |
| 0.54 |
| 0.77 |
| 0.71 |
| - |
| 1.11 |
| 0.68 |
| 0.57 |
| - |
| 0.71 |
| 0.44 |
| 0.32 |
| - |
| 0.36 |
| 0.42 |
| 291.5 |
| 294.9 |
| 296.4 |
| - |
| 299.3 |
| 299.1 |
| 299.4 |
| - |
| 177.0 |
| 156.8 |
| 157.5 |
| - |
| 158.2 |
| 159.0 |
| 159.3 |
| - |
| 154.6 |
| 152.5 |
| 152.3 |
| - |
| 153.7 |
| 148.3 |
| 292.5 |
| 296.1 |
| 297.7 |
| - |
| 300.5 |
| 300.2 |
| 300.8 |
| - |
| 177.5 |
| 157.3 |
| 158.0 |
| - |
| 158.7 |
| 159.7 |
| 160.0 |
| - |
| 155.4 |
| 153.6 |
| 153.3 |
| - |
| 154.5 |
| 149.4 |
| 362.6 |
| 275.3 |
| 252.0 |
| 290.4 |
| 107.6 |
| 244.0 |
| 196.2 |
| 174.0 |
| 221.7 |
| 199.5 |
| 167.0 |
| 223.2 |
| 190.7 |
| 156.2 |
| 149.6 |
| 172.5 |
| 131.9 |
| 105.0 |
| 80.2 |
| 120.4 |
| 61.2 |