| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 3,104.2 | 3,091.0 | 3,181.4 | 2,614.7 | 2,805.4 | 2,887.5 | 2,987.5 | 2,074.5 | 3,252.7 | 3,030.0 | 2,490.3 | 2,987.6 | 2,728.2 | 2,372.6 | 2,666.2 | 2,359.8 | ||||||||||||||||||||||||
| (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 | 11,991.3 | 11,692.6 | 11,202.3 | 11,165.0 | 10,419.3 | 8,971.3 | 8,149.7 | 7,986.3 | 7,791.1 | 7,515.4 | 7,440.2 | 7,386.6 | 7,421.8 | 1,800.0 | 1,500.0 | 1,400.0 | 5,671.0 | 5,298.7 | ||
| Cost of Revenue | 7,790.2 | 7,769.9 | 5,901.4 | 6,167.2 | 5,920.5 | 4,922.7 | 4,448.5 | 4,363.8 | 4,215.7 | 4,060.1 | 4,270.6 | 4,000.1 | 4,085.6 | 3,865.2 | 3,784.4 | 3,548.9 | 3,255.8 | |||
| Gross Profit | 4,201.2 | 3,922.7 | 5,300.9 | 4,997.8 | 4,498.8 | 4,048.6 | 3,701.3 | 3,622.5 | 3,575.3 | 3,455.4 | 3,169.5 | 3,386.6 | 3,336.2 | (2,065.2) | (2,284.4) | (2,148.9) | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | 61.7 | 55.8 | 50.0 | 46.9 | 40.1 | 37.6 | 37.1 | 38.5 | 45.9 | 47.3 | 49.3 | 47.6 | 47.6 | 39.0 | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 1,713.0 | 1,441.5 | 2,898.2 | 2,560.9 | 2,260.8 | 2,043.7 | 1,782.7 | 1,596.0 | 1,623.7 | 1,313.4 | 1,255.2 | 1,075.8 | 1,392.3 | 1,338.1 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 33.5 | 34.6 | 8.7 | 9.7 | 2.5 | 2.4 | 4.1 | 8.0 | 8.0 | 1.8 | 1.8 | 3.5 | 4.1 | 3.2 | 2.9 | 2.6 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 389.1 | 330.9 | 252.7 | 310.1 | 272.3 | 314.4 | 219.6 | 234.0 | 239.0 | 354.1 | 379.4 | 388.9 | 459.1 | 430.8 | 354.6 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 2,230.1 | 1,945.2 | 3,353.5 | 2,980.7 | 2,639.7 | 2,358.7 | 2,077.6 | 1,887.5 | 1,918.8 | 1,575.3 | 1,557.0 | 1,320.7 | 1,603.8 | 1,539.1 | 1,917.5 | - | ||||
| 1,989.4 |
| 2,295.9 |
| 2,185.2 |
| 2,219.8 |
| 1,707.3 |
| 2,037.3 |
| 2,068.1 |
| 2,134.4 |
| 1,767.2 |
| 2,016.5 |
| 2,079.6 |
| 1,972.0 |
| 2,033.1 |
| 1,663.0 |
| 1,879.7 |
| 2,003.5 |
| 1,637.7 |
| 1,828.8 |
| 1,960.8 |
| 1,578.8 |
| 1,937.8 |
| 2,010.0 |
| 1,961.6 |
| 1,578.4 |
| Cost of Revenue | 1,881.4 | 1,946.2 | 2,144.1 | 1,818.4 | 1,861.2 | 1,329.2 | 1,754.8 | 1,240.7 | 1,576.7 | 1,669.7 | 1,358.2 | 1,605.3 | 1,619.7 | 1,372.6 | 1,420.7 | 1,298.5 | 1,064.0 | 1,247.0 | 1,223.2 | 1,139.8 | 914.8 | 1,170.7 | 1,156.2 | 1,191.1 | 892.5 | 1,124.0 | 1,216.1 | 997.9 | 1,090.2 | 897.1 | 970.3 | 1,152.6 | 890.3 | 1,011.4 | 1,068.7 | 843.4 | 1,037.0 | 1,123.0 | 1,101.4 | 860.9 |
| Gross Profit | 1,222.7 | 1,144.8 | 1,037.3 | 796.3 | 944.3 | 1,558.3 | 1,232.7 | 833.7 | 1,676.1 | 1,360.3 | 1,132.1 | 1,382.3 | 1,108.5 | 1,000.0 | 1,245.5 | 1,061.3 | 925.4 | 1,049.0 | 962.1 | 1,080.0 | 792.6 | 866.6 | 911.9 | 943.3 | 874.7 | 892.5 | 863.5 | 974.1 | 942.9 | 765.8 | 909.4 | 850.8 | 747.4 | 817.4 | 892.1 | 735.4 | 900.8 | 887.1 | 860.1 | 717.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 576.0 | 698.2 | 600.5 | 603.2 | 558.7 | 622.7 | 591.9 | 541.0 | 618.0 | 624.3 | 571.8 | 581.6 | 551.9 | 543.5 | 524.2 | 486.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 133.0 | 132.5 | 127.8 | 123.8 | 119.6 | 123.8 | 113.3 | 110.4 | 107.8 | 103.3 | 101.6 | 98.2 | 94.2 | 93.8 | 91.0 | 78.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 25.0 | 22.4 | 21.2 | 21.2 | 20.6 | 26.0 | 19.5 | 19.5 | 19.6 | 19.9 | 20.6 | 19.2 | 19.9 | 20.1 | 19.9 | 13.9 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 640.7 | 444.9 | 434.6 | 192.8 | 369.2 | 939.1 | 613.2 | 287.8 | 1,058.1 | 735.9 | 560.7 | 799.9 | 556.6 | 456.5 | 721.0 | 574.8 | 456.7 | 553.0 | 405.1 | 611.4 | 383.4 | 382.8 | 286.2 | 460.8 | 410.1 | 438.9 | 406.3 | 480.5 | 461.5 | 320.5 | 197.2 | 374.0 | 262.8 | 339.5 | 303.0 | 7.5 | 384.2 | 211.0 | 358.7 | 277.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 4.9 | 9.6 | 7.7 | 11.2 | 6.0 | 1.7 | 2.2 | 2.9 | 1.8 | 2.1 | 3.5 | 1.8 | 0.7 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.9 | 0.8 | 0.8 | 1.6 | 1.1 | 0.9 | 4.0 | 1.9 | 1.8 | 2.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.3 | 0.3 | 0.9 | 1.2 | 0.8 | 0.9 | 1.1 | 1.1 |
| Interest Expense | 54.8 | 57.7 | 59.2 | 57.3 | 50.6 | 41.8 | 46.6 | 44.3 | 41.6 | 41.8 | 40.2 | 39.4 | 36.0 | 33.8 | 33.5 | 30.7 | 31.7 | 37.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 1.8 | (27.3) | (11.2) | 2.3 | (0.9) | (175.9) | (50.1) | (0.6) | (32.0) | (42.8) | (84.5) | (3.0) | (48.2) | (19.7) | (10.4) | (23.0) | (7.2) | |||||||||||||||||||||||
| Pre-Tax Income | 592.7 | 369.5 | 371.9 | 149.1 | 323.7 | 723.1 | 518.7 | 245.9 | 986.3 | 653.4 | 439.5 | 759.3 | 473.1 | 403.5 | 677.4 | 521.7 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 157.6 | 49.5 | 95.6 | 86.4 | 99.5 | (73.5) | 72.4 | 65.0 | 188.8 | 134.8 | 32.5 | 172.1 | 73.6 | 87.9 | 143.9 | 76.7 | 117.2 | 117.3 | (27.9) | 115.3 | 66.0 | 66.2 | 9.9 | 82.2 | 49.9 | 92.1 | 91.4 | 98.5 | 126.8 | 78.4 | 70.1 | 100.4 | 87.3 | 109.9 | 91.9 | 83.8 | 130.1 | 119.1 | 121.7 | 88.6 |
| Net Income From Continuing Ops | 435.1 | 320.0 | 276.3 | 62.7 | 224.2 | 796.6 | 446.3 | 180.9 | 797.5 | 518.6 | 407.0 | 587.2 | 399.5 | 315.6 | 533.5 | 444.9 | 301.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 435.1 | 320.0 | 276.3 | 62.7 | 224.2 | 796.6 | 446.3 | 180.9 | 797.5 | 518.6 | 407.0 | 587.2 | 399.5 | 315.6 | 533.5 | 444.9 | 301.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 435.1 | 320.0 | 276.3 | 62.7 | 224.2 | 796.6 | 446.3 | 180.9 | 797.5 | 518.6 | 407.0 | 587.2 | 399.5 | 315.6 | 533.5 | 444.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 435.1 | 320.0 | 276.3 | 62.7 | 224.2 | 796.6 | 446.3 | 180.9 | 797.5 | 518.6 | 407.0 | 587.2 | 399.5 | 315.6 | 533.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 773.7 | 577.4 | 562.4 | 316.6 | 488.8 | 1,063.0 | 726.4 | 398.2 | 1,165.9 | 839.3 | 662.3 | 898.1 | 650.8 | 550.4 | 812.0 | 652.9 | 532.7 | 630.9 | 482.3 | 686.6 | 455.3 | 453.4 | 358.9 | 535.3 | 482.1 | 511.2 | 481.1 | 554.9 | 523.7 | 387.6 | 262.2 | 459.1 | 359.6 | 399.4 | 367.1 | 68.0 | 442.5 | 269.5 | 411.5 | 328.1 |
| EBIT | 640.7 | 444.9 | 434.6 | 192.8 | 369.2 | 939.1 | 613.2 | 287.8 | 1,058.1 | 735.9 | 560.7 | 799.9 | 556.6 | 456.5 | 721.0 | 574.8 | 456.7 | 553.0 | 405.1 | |||||||||||||||||||||
| 5,132.8 |
| 4,946.7 |
| 3,245.5 |
| 3,375.1 |
| 3,315.1 |
| 2,415.2 |
| 2,053.1 |
| 1,757.7 |
| 1,631.6 |
| 33.2 |
| 31.1 |
| 28.1 |
| 28.1 |
| - |
| Selling General & Administrative | 2,477.9 | 2,460.6 | 2,373.6 | 2,436.5 | 2,236.0 | 2,001.4 | 1,890.9 | 1,905.9 | 1,874.8 | 1,885.5 | 1,891.3 | 1,945.4 | 1,898.3 | 1,924.1 | 1,703.8 | 1,477.8 | 1,426.5 | 1,208.7 | 1,073.0 | 895.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 517.1 | 503.7 | 455.3 | 419.8 | 379.0 | 315.0 | 294.9 | 291.5 | 295.1 | 261.9 | 301.8 | 244.9 | 211.5 | 201.0 | 210.0 | 215.8 | 197.1 | 182.4 | 249.5 | 310.9 |
| Amortization of Intangibles | 89.8 | 85.4 | 84.6 | 88.8 | 79.7 | 52.1 | 46.5 | 46.7 | 38.6 | 23.4 | 26.7 | 22.3 | 10.8 | 10.8 | 10.6 | 4.6 | 4.5 | 4.2 | 4.1 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | 6,348.9 | 6,029.5 | 5,808.0 | 5,533.1 | 5,025.8 | 4,765.7 | 4,537.1 | 4,542.9 | 4,487.9 |
| 1,707.5 |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 0.9 |
| 1.8 |
| - |
| Interest Expense | 228.9 | 224.8 | 174.3 | 161.5 | 140.1 | 129.8 | 153.5 | 152.1 | 146.9 | 100.1 | 91.9 | 109.3 | 87.6 | 91.5 | 98.5 | 94.8 | 97.7 | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (34.3) | (37.1) | (258.6) | (237.2) | (206.2) | (119.1) | (138.3) | (71.0) | (74.8) | (104.5) | (65.5) | (68.1) | (503.4) | (533.5) | (478.6) | - | - | - | - | - |
| Pre-Tax Income | 1,483.2 | 1,214.2 | 2,473.9 | 2,171.9 | 1,917.1 | 1,797.2 | 1,495.0 | 1,380.8 | 1,410.1 | 1,110.7 | 1,099.5 | 901.8 | 1,306.0 | 1,251.3 | 1,015.6 | 962.8 | 808.9 | 671.1 | 492.0 | 340.2 |
| 333.9 |
| 299.1 |
| 235.1 |
| 180.6 |
| 126.1 |
| Net Income From Continuing Ops | 1,094.2 | 883.3 | 2,221.2 | 1,861.8 | 1,644.8 | 1,482.8 | 1,275.4 | 1,146.8 | 1,171.1 | 756.5 | 720.0 | 513.0 | 846.9 | 820.5 | 660.9 | 629.0 | 509.8 | 436.0 | 311.4 | 214.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,094.2 | 883.3 | 2,221.2 | 1,861.8 | 1,644.8 | 1,482.8 | 1,275.4 | 1,146.8 | 1,171.1 | 756.5 | 720.0 | 513.0 | 846.9 | 820.5 | 660.9 | 629.0 | 509.8 | 436.0 | 311.4 | 214.2 |
| Net Income Attributable To Parent | 1,094.2 | 883.3 | 2,221.2 | 1,861.8 | 1,644.8 | 1,477.5 | 1,278.7 | 1,149.7 | 1,177.6 | 783.0 | 720.0 | 513.0 | 846.9 | 820.5 | 660.9 | 629.0 | 509.8 | 436.0 | 311.4 | 214.2 |
| Less: Minority Interest | - | - | - | 0.0 | 0.0 | 5.3 | (3.3) | (2.9) | (6.5) | (26.4) | 0.0 | 0.0 | 3.5 | (0.4) | 9.6 | 7.4 | 8.2 | 8.1 | 1.1 | 30.6 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,094.2 | 883.3 | 2,221.2 | 1,861.8 | 1,644.8 | 1,477.5 | 1,278.7 | 1,149.7 | 1,177.6 | 783.0 | 720.0 | 513.0 | 846.9 | 820.5 | 660.9 | 629.0 | 509.8 | 436.0 | 311.4 | 214.2 |
| - |
| - |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | 222.6 | 224.2 | 225.0 | 0.2 | 0.2 | 0.2 | 227.5 | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | 224.8 | 227.2 | 228.3 | 229.9 | 230.3 | 0.2 | - | - |
| - |
| - |
| - |
| - |
| EBIT | 1,713.0 | 1,441.5 | 2,898.2 | 2,560.9 | 2,260.8 | 2,043.7 | 1,782.7 | 1,596.0 | 1,623.7 | 1,313.4 | 1,255.2 | 1,075.8 | 1,392.3 | 1,338.1 | 1,707.5 | - | - | - | - | - |
| 467.6 |
| 494.7 |
| 538.0 |
| 468.6 |
| 408.9 |
| 475.4 |
| 517.2 |
| 481.4 |
| 453.8 |
| 453.6 |
| 453.9 |
| 485.3 |
| 477.5 |
| 443.4 |
| 459.4 |
| 474.5 |
| 462.5 |
| 471.7 |
| 500.3 |
| 455.5 |
| 514.0 |
| 509.3 |
| 485.1 |
| 438.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.0 |
| 77.9 |
| 77.2 |
| 75.2 |
| 71.9 |
| 70.6 |
| 72.7 |
| 74.5 |
| 72.0 |
| 72.3 |
| 74.8 |
| 74.4 |
| 62.2 |
| 67.1 |
| 65.0 |
| 85.1 |
| 96.9 |
| 59.9 |
| 64.1 |
| 60.5 |
| 58.3 |
| 58.5 |
| 52.9 |
| 50.8 |
| 11.6 |
| 11.6 |
| 11.6 |
| 11.6 |
| 11.6 |
| 11.6 |
| 9.1 |
| 12.7 |
| 12.7 |
| 12.2 |
| 9.6 |
| 8.5 |
| 5.4 |
| 5.4 |
| 7.2 |
| 7.7 |
| 6.0 |
| 5.2 |
| 5.3 |
| 6.1 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,629.4 |
| 1,374.9 |
| 1,489.3 |
| 1,657.8 |
| 1,571.3 |
| 1,553.6 |
| 1,657.3 |
| 1,602.9 |
| 1,301.1 |
| 38.7 |
| 38.1 |
| 38.9 |
| 37.8 |
| 38.6 |
| 36.3 |
| 37.8 |
| 39.4 |
| 38.7 |
| 31.6 |
| 24.9 |
| 24.4 |
| 24.0 |
| 24.7 |
| 21.6 |
| 21.4 |
| 47.8 |
| 20.0 |
| 20.0 |
| 17.8 |
| 23.4 |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.4) |
| (103.9) |
| (11.6) |
| (11.2) |
| (11.5) |
| (34.4) |
| (18.0) |
| (13.1) |
| (5.5) |
| (12.5) |
| (1.9) |
| (36.1) |
| (15.2) |
| (5.1) |
| (21.8) |
| (8.1) |
| 21.2 |
| (9.4) |
| (4.8) |
| 9.8 |
| - |
| 7.5 |
| 0.2 |
| 418.4 |
| 514.2 |
| 263.4 |
| 562.5 |
| 334.1 |
| 335.0 |
| 214.3 |
| 407.4 |
| 363.2 |
| 395.9 |
| 356.9 |
| 449.2 |
| 400.8 |
| 281.1 |
| 168.4 |
| 327.8 |
| 233.3 |
| 339.7 |
| 246.6 |
| (16.1) |
| 374.8 |
| 321.6 |
| 345.4 |
| 256.7 |
| 396.9 |
| 291.3 |
| 447.3 |
| 268.0 |
| 268.8 |
| 204.4 |
| 325.2 |
| 313.3 |
| 303.9 |
| 265.4 |
| 350.7 |
| 274.0 |
| 202.7 |
| 98.2 |
| 227.4 |
| 146.0 |
| 229.8 |
| 154.8 |
| (99.9) |
| 244.7 |
| 202.5 |
| 223.7 |
| 168.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 396.9 |
| 291.3 |
| 447.3 |
| 268.0 |
| 268.8 |
| 204.4 |
| 325.2 |
| 313.3 |
| 303.9 |
| 265.4 |
| 350.7 |
| 274.0 |
| 202.7 |
| 98.2 |
| 227.4 |
| 146.0 |
| 229.8 |
| 154.8 |
| (99.9) |
| 244.7 |
| 202.5 |
| 223.7 |
| 168.2 |
| 301.2 |
| 395.8 |
| 291.4 |
| 447.3 |
| 268.9 |
| 271.1 |
| 207.2 |
| 325.3 |
| 312.8 |
| 304.4 |
| 263.7 |
| 350.2 |
| 273.3 |
| 203.5 |
| 125.0 |
| 227.4 |
| 146.0 |
| 229.8 |
| 154.8 |
| (99.9) |
| 244.7 |
| 202.5 |
| 223.7 |
| 168.2 |
| (0.1) |
| (0.0) |
| (0.9) |
| (2.4) |
| (2.8) |
| (0.1) |
| 0.4 |
| (0.5) |
| 1.7 |
| 0.5 |
| 0.7 |
| (0.8) |
| (26.8) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| (0.0) |
| 4.1 |
| (0.2) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 444.9 |
| 301.2 |
| 395.8 |
| 291.4 |
| 447.3 |
| 268.9 |
| 271.1 |
| 207.2 |
| 325.3 |
| 312.8 |
| 304.4 |
| 263.7 |
| 350.2 |
| 273.3 |
| 203.5 |
| 125.0 |
| 227.4 |
| 146.0 |
| 229.8 |
| 154.8 |
| (99.9) |
| 244.7 |
| 202.5 |
| 223.7 |
| 168.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 218.7 |
| 219.6 |
| 220.6 |
| - |
| 221.9 |
| 222.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.1 |
| 219.6 |
| 222.7 |
| - |
| 223.9 |
| 225.0 |
| 611.4 |
| 383.4 |
| 382.8 |
| 286.2 |
| 460.8 |
| 410.1 |
| 438.9 |
| 406.3 |
| 480.5 |
| 461.5 |
| 320.5 |
| 197.2 |
| 374.0 |
| 262.8 |
| 339.5 |
| 303.0 |
| 7.5 |
| 384.2 |
| 211.0 |
| 358.7 |
| 277.3 |