| (in millions of USD, except per-share data) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 8,751.0 | 8,282.0 | 8,305.0 | 8,252.0 | 7,828.0 | 6,728.0 | 6,994.0 | 6,964.0 | 6,765.0 | 6,767.0 | 8,387.0 | 8,458.0 | 8,475.0 | 8,134.0 | 9,635.0 | 9,030.0 | ||||||||||||||||||||||||
| (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 | 33,590.0 | 29,802.0 | 28,883.0 | 34,702.0 | 33,478.0 | 29,285.0 | 27,266.0 | 25,282.3 | 22,095.4 | 19,063.1 | 18,353.1 | 17,899.2 | 15,762.1 | 17,249.5 | 16,140.7 | 16,518.8 | 13,409.4 | 11,684.5 |
| Cost of Revenue | 30,491.0 | 27,156.0 | 26,207.0 | 31,835.0 | 30,846.0 | 26,926.0 | 25,335.0 | 23,369.0 | 20,388.6 | 17,517.5 | 16,825.4 | 16,396.0 | 14,736.5 | 16,037.3 | 14,979.8 | 15,264.3 | 12,405.3 | |
| Gross Profit | 3,099.0 | 2,646.0 | 2,676.0 | 2,867.0 | 2,632.0 | 2,359.0 | 1,931.0 | 1,913.3 | 1,706.8 | 1,545.6 | 1,527.7 | 1,503.2 | 1,025.6 | 1,212.2 | 1,161.0 | 1,254.6 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | 27.0 | 26.0 | 39.0 | 34.0 | 33.0 | 34.0 | 43.0 | 43.0 | 38.5 | 29.7 | 32.0 | 27.6 | 28.6 | 28.4 | 25.8 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 1,439.0 | 1,182.0 | 2,013.0 | 1,537.0 | 1,393.0 | 1,055.0 | 500.0 | 701.0 | 542.2 | 410.2 | 522.8 | 555.4 | 204.1 | 452.4 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | 5.0 | 6.0 | 15.0 | 21.0 | 17.8 | 12.5 | 9.1 | 10.0 | 3.7 | 1.8 | 2.0 | 3.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 304.0 | 235.0 | 363.0 | 444.0 | 235.0 | 246.0 | 204.0 | 162.0 | 285.9 | 129.1 | 132.1 | 137.5 | 73.7 | 7.6 | 102.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 8.19 | 6.00 | 11.34 | 6.15 | 7.06 | 4.69 | 0.36 | 1.85 | 0.50 | 0.71 | 1.33 | 1.47 | 1.19 | 1.83 | 1.91 | 1.78 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 1,856.0 | 2,709.0 | 2,461.0 | 2,318.0 | 1,931.0 | 1,295.0 | 1,473.0 | 1,315.9 | 1,170.6 | 1,219.6 | 1,084.6 | 691.4 | 870.5 | 903.1 | 897.9 | ||
| 8,328.0 |
| 7,553.0 |
| 8,567.0 |
| 7,409.0 |
| 7,215.0 |
| 6,828.0 |
| 7,833.0 |
| 7,299.6 |
| 6,335.6 |
| 6,125.1 |
| 7,505.7 |
| 6,573.5 |
| 6,135.6 |
| 6,067.0 |
| 6,506.3 |
| 5,771.8 |
| 5,437.0 |
| 5,301.1 |
| 5,585.5 |
| 5,023.0 |
| 4,489.6 |
| 4,445.6 |
| 5,104.9 |
| 4,430.8 |
| Cost of Revenue | 7,923.0 | 7,536.0 | 7,563.0 | 7,469.0 | 7,147.0 | 6,152.0 | 6,388.0 | 6,301.0 | 6,157.0 | 6,137.0 | 7,612.0 | 7,692.0 | 7,778.0 | 7,473.0 | 8,892.0 | 8,301.0 | 7,709.0 | 6,944.0 | 7,892.0 | 6,822.0 | 6,647.0 | 6,259.0 | 7,198.0 | 6,808.7 | 5,879.5 | 5,695.0 | 6,951.9 | 6,078.5 | 5,691.8 | 5,612.1 | 5,986.6 | 5,329.7 | 5,038.7 | 4,904.0 | 5,116.2 | 4,597.2 | 4,163.1 | 4,083.7 | 4,673.4 | 4,107.1 |
| Gross Profit | 828.0 | 746.0 | 742.0 | 783.0 | 681.0 | 576.0 | 606.0 | 663.0 | 608.0 | 630.0 | 775.0 | 766.0 | 697.0 | 661.0 | 743.0 | 729.0 | 619.0 | 609.0 | 675.0 | 587.0 | 568.0 | 569.0 | 635.0 | 490.9 | 456.1 | 430.1 | 553.8 | 495.0 | 443.8 | 454.9 | 519.7 | 442.1 | 398.2 | 397.1 | 469.3 | 425.8 | 326.4 | 361.9 | 431.5 | 323.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 9.0 | 7.0 | 7.0 | 4.0 | 7.0 | 7.0 | 8.0 | 10.0 | 9.0 | 10.0 | 10.0 | 9.0 | 8.0 | 8.0 | 9.0 | 8.0 | 8.0 | 8.0 | 9.0 | 7.0 | 10.0 | 9.0 | 8.0 | 9.4 | 11.6 | 11.3 | 10.8 | 10.3 | 11.4 | 10.2 | 11.1 | 11.0 | 10.1 | 8.3 | 9.1 | 7.7 | 7.3 | 7.1 | 7.6 | 7.5 |
| Selling General & Administrative | 340.0 | 329.0 | 344.0 | 287.0 | 274.0 | 256.0 | 305.0 | 270.0 | 268.0 | 308.0 | 314.0 | 295.0 | 307.0 | 285.0 | 319.0 | 284.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | 267.0 | - | - | - | 182.0 | - | - | - | 206.0 | - | - | - | 263.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 23.0 | 23.0 | 19.0 | 17.0 | 17.0 | 15.0 | 13.0 | 13.0 | 12.0 | 9.0 | 6.0 | 9.0 | 7.0 | 9.0 | 8.0 | 10.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 445.0 | 374.0 | 283.0 | 337.0 | 403.0 | 245.0 | 197.0 | 318.0 | 261.0 | 1,131.0 | 303.0 | 441.0 | 375.0 | 359.0 | 362.0 | 409.0 | 321.0 | 313.0 | 350.0 | 265.0 | 240.0 | 236.0 | 314.0 | 197.2 | 59.4 | 90.6 | 152.8 | 189.4 | 140.9 | 154.0 | 216.7 | 153.9 | 113.0 | 129.5 | 145.8 | 118.1 | 43.4 | 83.2 | 165.6 | 93.8 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | 32.0 | 17.0 | 13.0 | 3.0 | 1.0 | 0.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 1.9 | 1.9 | 5.3 | 5.9 | 5.1 | 6.8 | 4.8 | 4.4 | 4.5 | 4.5 | 5.0 | 3.8 | 4.1 | 3.7 | 2.3 | 2.5 | 2.5 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | 83.0 | 72.0 | 61.0 | 46.0 | 39.0 | 33.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (28.0) | (31.0) | (29.0) | (23.0) | (30.0) | (24.0) | (20.0) | (24.0) | (22.0) | (22.0) | (21.0) | (19.0) | (18.0) | (17.0) | (15.0) | (14.0) | ||||||||||||||||||||||||
| Pre-Tax Income | 366.0 | 300.0 | 220.0 | 279.0 | 290.0 | 184.0 | 139.0 | 253.0 | 201.0 | 1,062.0 | 235.0 | 370.0 | 306.0 | 287.0 | 299.0 | 352.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 91.0 | 78.0 | 74.0 | 61.0 | 68.0 | 67.0 | 39.0 | 115.0 | 72.0 | 135.0 | 41.0 | 215.0 | 73.0 | 80.0 | 76.0 | 37.0 | 60.0 | 62.0 | 76.0 | 62.0 | 43.0 | 57.0 | 84.0 | 46.4 | 64.0 | 31.7 | 61.9 | 48.9 | 39.0 | 33.2 | 40.8 | 165.2 | 28.5 | 48.7 | 43.5 | 35.6 | 21.5 | 28.2 | 43.8 | 21.5 |
| Net Income From Continuing Ops | 275.0 | 222.0 | 146.0 | 218.0 | 222.0 | 117.0 | 100.0 | 138.0 | 129.0 | 927.0 | 194.0 | 155.0 | 233.0 | 207.0 | 223.0 | 315.0 | 218.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 275.0 | 222.0 | 146.0 | 218.0 | 222.0 | 117.0 | 100.0 | 138.0 | 129.0 | 927.0 | 194.0 | 155.0 | 233.0 | 207.0 | 223.0 | 315.0 | 218.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 275.0 | 223.0 | 146.0 | 218.0 | 222.0 | 117.0 | 100.0 | 138.0 | 129.0 | 927.0 | 194.0 | 155.0 | 233.0 | 207.0 | 223.0 | 315.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | (1.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 275.0 | 223.0 | 146.0 | 218.0 | 222.0 | 117.0 | 100.0 | 138.0 | 129.0 | 927.0 | 194.0 | 155.0 | 233.0 | 207.0 | 223.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.61 | 2.10 | 1.37 | - | 2.05 | 1.07 | 0.89 | - | 1.08 | 7.41 | 1.49 | - | 1.76 | 1.55 | 1.65 | - | 1.55 | 1.55 | 1.68 | - | 1.14 | 1.01 | 1.33 | - | (0.34) | (0.02) | 0.26 | - | 0.28 | 0.44 | 0.77 | - | 0.25 | 0.21 | 0.36 | - | (0.14) | 0.11 | 0.48 | - |
| EPS Diluted | 2.59 | 2.08 | 1.35 | - | 2.03 | 1.06 | 0.88 | - | 1.06 | 7.31 | 1.47 | - | 1.72 | 1.52 | 1.61 | - | 1.52 | 1.51 | ||||||||||||||||||||||
| Shares Basic | 105.3 | 106.0 | 107.0 | - | 108.0 | 110.0 | 112.7 | - | 119.9 | 125.2 | 129.6 | - | 132.3 | 133.6 | 134.8 | - | 140.4 | 143.5 | ||||||||||||||||||||||
| Shares Diluted | 106.5 | 106.9 | 108.3 | - | 109.3 | 111.1 | 114.0 | - | 121.7 | 126.9 | 132.1 | - | 135.1 | 136.3 | 138.0 | - | 143.3 | 146.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | 550.0 | - | - | - | 379.0 | - | - | - | 509.0 | - | - | - | 625.0 | - | - | - | 619.0 | - | - | - | 563.0 | - | - | - | 355.6 | - | - | - | 405.5 | - | - | - | 340.4 | - | - | - | 354.5 | - |
| EBIT | 445.0 | 374.0 | 283.0 | 337.0 | 403.0 | 245.0 | 197.0 | 318.0 | 261.0 | 1,131.0 | 303.0 | 441.0 | 375.0 | 359.0 | 362.0 | 409.0 | 321.0 | 313.0 | 350.0 | |||||||||||||||||||||
| 10,965.7 |
| 1,004.1 |
| 718.8 |
| 25.0 |
| 28.1 |
| 27.3 |
| Selling General & Administrative | 1,300.0 | 1,122.0 | 1,160.0 | 1,206.0 | 1,154.0 | 1,213.0 | 1,175.0 | 1,111.0 | 1,050.7 | 907.7 | 924.4 | 862.6 | 675.7 | 614.3 | 572.6 | 590.6 | 589.7 | 495.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 674.0 | 696.0 | 924.0 | 925.0 | 876.0 | 795.0 | 772.0 | 773.7 | 760.4 | 696.8 | 529.2 | 487.3 | 418.1 | 353.5 | 319.2 | 283.3 | 292.0 |
| Amortization of Intangibles | 82.0 | 62.0 | 40.0 | 33.0 | 34.0 | 47.0 | 56.0 | 32.0 | 38.5 | 35.5 | 37.1 | 24.4 | 23.9 | 11.0 | 12.9 | 22.1 | 25.9 | 31.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 549.6 |
| 578.7 |
| 327.6 |
| (910.2) |
| 3.0 |
| 7.4 |
| Interest Expense | - | - | - | - | 151.0 | 130.0 | 174.0 | 188.0 | 149.0 | 138.1 | 136.5 | 128.1 | 128.1 | 121.0 | 106.1 | 97.7 | 79.2 | 82.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (111.0) | (97.0) | (89.0) | (69.0) | (12.0) | 11.0 | (31.0) | (53.0) | (37.6) | (28.4) | (8.4) | (5.6) | (7.6) | (6.1) | (8.9) | (3.0) | (4.1) | (20.1) |
| Pre-Tax Income | 1,165.0 | 892.0 | 1,751.0 | 1,262.0 | 1,231.0 | 944.0 | 261.0 | 451.0 | 373.4 | 256.2 | 387.0 | 431.6 | 72.1 | 327.1 | 436.5 | 481.2 | 247.3 | (1,005.1) |
| 98.2 |
| 76.5 |
| 160.9 |
| Net Income From Continuing Ops | 861.0 | 657.0 | 1,388.0 | 818.0 | 996.0 | 698.0 | 57.0 | 289.0 | 87.5 | 127.2 | 254.9 | 294.2 | (1.6) | 319.5 | 333.7 | 383.0 | 170.8 | (1,166.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | (8.6) | 243.9 | 50.6 | 62.4 | - | - | - |
| Net Income | 861.0 | 657.0 | 1,388.0 | 818.0 | 996.0 | 698.0 | 57.0 | 289.0 | 87.5 | 127.2 | 254.9 | 285.6 | 242.3 | 370.1 | 396.1 | 383.0 | 170.8 | (1,166.0) |
| Net Income Attributable To Parent | 862.0 | 657.0 | 1,388.0 | 818.0 | 996.0 | 696.0 | 54.0 | 287.0 | 86.3 | 129.1 | 254.1 | 284.0 | 241.3 | 371.5 | 394.7 | 381.1 | 168.8 | (1,165.2) |
| Less: Minority Interest | (1.0) | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 3.0 | 2.0 | 1.2 | (1.9) | 0.8 | 1.6 | 1.0 | (1.4) | 1.4 | 1.9 | 1.9 | (0.8) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 862.0 | 657.0 | 1,388.0 | 818.0 | 996.0 | 696.0 | 54.0 | 287.0 | 86.3 | 129.1 | 254.1 | 284.0 | 241.3 | 371.5 | 394.7 | 381.1 | 168.8 | (1,165.2) |
| 0.79 |
| (5.63) |
| EPS Diluted | 8.09 | 5.92 | 11.17 | 6.02 | 6.90 | 4.58 | 0.35 | 1.81 | 0.49 | 0.69 | 1.32 | 1.45 | 1.19 | 1.79 | 1.87 | 1.73 | 0.78 | (5.63) |
| Shares Basic | 105.3 | 109.5 | 122.4 | 133.0 | 141.2 | 148.5 | 151.6 | 155.6 | 172.2 | 181.9 | 190.4 | 0.2 | 202.5 | 203.1 | 206.2 | 214.5 | 214.3 | 207.0 |
| Shares Diluted | 106.5 | 110.9 | 124.3 | 135.9 | 144.4 | 152.1 | 155.3 | 158.6 | 175.0 | 185.8 | 192.8 | 0.2 | 202.5 | 207.8 | 211.2 | 220.7 | 217.6 | 207.0 |
| 610.9 |
| (618.2) |
| EBIT | 1,439.0 | 1,182.0 | 2,013.0 | 1,537.0 | 1,393.0 | 1,055.0 | 500.0 | 701.0 | 542.2 | 410.2 | 522.8 | 555.4 | 204.1 | 452.4 | 549.6 | 578.7 | 327.6 | (910.2) |
| 282.0 |
| 280.0 |
| 308.0 |
| 299.0 |
| 305.0 |
| 306.0 |
| 303.0 |
| 258.2 |
| 302.8 |
| 285.0 |
| 328.9 |
| 276.3 |
| 274.5 |
| 282.1 |
| 278.1 |
| 261.2 |
| 252.5 |
| 243.9 |
| 293.1 |
| 241.8 |
| 233.9 |
| 217.9 |
| 214.1 |
| 208.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 269.0 |
| - |
| - |
| - |
| 249.0 |
| - |
| - |
| - |
| 202.9 |
| - |
| - |
| - |
| 188.8 |
| - |
| - |
| - |
| 194.6 |
| - |
| - |
| - |
| 188.9 |
| - |
| 8.0 |
| 8.0 |
| 8.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 11.0 |
| 13.1 |
| 13.2 |
| 13.6 |
| 16.1 |
| 9.0 |
| 7.6 |
| 7.8 |
| 7.6 |
| 8.6 |
| 10.0 |
| 9.9 |
| 10.0 |
| 9.3 |
| 9.2 |
| 8.8 |
| 8.3 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| 33.0 |
| 34.0 |
| 31.0 |
| 32.0 |
| 41.0 |
| 41.9 |
| 46.2 |
| 44.9 |
| 48.7 |
| 50.5 |
| 46.2 |
| 42.7 |
| 38.8 |
| 36.2 |
| 37.8 |
| 36.2 |
| 36.0 |
| 35.4 |
| 33.8 |
| 32.8 |
| 34.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| 4.0 |
| (1.0) |
| 4.0 |
| 4.0 |
| 2.0 |
| 1.0 |
| (5.7) |
| (5.6) |
| (8.5) |
| (11.2) |
| (13.6) |
| (14.1) |
| (11.8) |
| (13.6) |
| (11.1) |
| (10.1) |
| (10.5) |
| (5.9) |
| (4.6) |
| (15.8) |
| (3.4) |
| (4.7) |
| (2.0) |
| 278.0 |
| 284.0 |
| 317.0 |
| 237.0 |
| 213.0 |
| 209.0 |
| 285.0 |
| 115.5 |
| 13.8 |
| 29.1 |
| 102.6 |
| 102.2 |
| 83.1 |
| 100.8 |
| 164.9 |
| 108.5 |
| 71.2 |
| 86.3 |
| 107.4 |
| 81.6 |
| (4.2) |
| 48.3 |
| 130.5 |
| 60.2 |
| 222.0 |
| 241.0 |
| 175.0 |
| 170.0 |
| 152.0 |
| 201.0 |
| 69.1 |
| (50.3) |
| (2.6) |
| 40.7 |
| 53.3 |
| 44.0 |
| 67.6 |
| 124.1 |
| (56.6) |
| 42.7 |
| 37.5 |
| 63.9 |
| 46.0 |
| (25.7) |
| 20.1 |
| 86.7 |
| 38.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 222.0 |
| 241.0 |
| 175.0 |
| 170.0 |
| 152.0 |
| 201.0 |
| 69.1 |
| (50.3) |
| (2.6) |
| 40.7 |
| 53.3 |
| 44.0 |
| 67.6 |
| 124.1 |
| (56.6) |
| 42.7 |
| 37.5 |
| 63.9 |
| 46.0 |
| (25.7) |
| 20.1 |
| 86.7 |
| 38.7 |
| 218.0 |
| 222.0 |
| 241.0 |
| 175.0 |
| 169.0 |
| 152.0 |
| 200.0 |
| 67.8 |
| (51.0) |
| (3.3) |
| 40.4 |
| 52.6 |
| 43.5 |
| 67.4 |
| 123.6 |
| (57.3) |
| 42.5 |
| 37.3 |
| 63.8 |
| 45.7 |
| (25.3) |
| 20.7 |
| 88.0 |
| 38.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 0.0 |
| 1.0 |
| 1.3 |
| 0.7 |
| 0.7 |
| 0.3 |
| 0.7 |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.4 |
| (0.4) |
| (0.5) |
| (1.3) |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.0 |
| 218.0 |
| 222.0 |
| 241.0 |
| 175.0 |
| 169.0 |
| 152.0 |
| 200.0 |
| 67.8 |
| (51.0) |
| (3.3) |
| 40.4 |
| 52.6 |
| 43.5 |
| 67.4 |
| 123.6 |
| (57.3) |
| 42.5 |
| 37.3 |
| 63.8 |
| 45.7 |
| (25.3) |
| 20.7 |
| 88.0 |
| 38.1 |
| 1.63 |
| - |
| 1.12 |
| 0.99 |
| 1.31 |
| - |
| (0.34) |
| (0.02) |
| 0.26 |
| - |
| 0.28 |
| 0.43 |
| 0.76 |
| - |
| 0.25 |
| 0.21 |
| 0.35 |
| - |
| (0.14) |
| 0.11 |
| 0.47 |
| - |
| 144.1 |
| - |
| 148.1 |
| 150.3 |
| 150.2 |
| - |
| 150.7 |
| 152.1 |
| 153.1 |
| - |
| 152.9 |
| 154.7 |
| 161.6 |
| - |
| 170.5 |
| 174.6 |
| 176.9 |
| - |
| 181.0 |
| 182.6 |
| 185.3 |
| - |
| 147.7 |
| - |
| 152.0 |
| 153.0 |
| 152.9 |
| - |
| 150.7 |
| 152.1 |
| 156.5 |
| - |
| 155.7 |
| 156.7 |
| 163.7 |
| - |
| 173.3 |
| 177.0 |
| 180.2 |
| - |
| 181.0 |
| 185.0 |
| 187.9 |
| - |
| 265.0 |
| 240.0 |
| 236.0 |
| 314.0 |
| 197.2 |
| 59.4 |
| 90.6 |
| 152.8 |
| 189.4 |
| 140.9 |
| 154.0 |
| 216.7 |
| 153.9 |
| 113.0 |
| 129.5 |
| 145.8 |
| 118.1 |
| 43.4 |
| 83.2 |
| 165.6 |
| 93.8 |