| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | 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 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 5,744.0 | - | 5,659.0 | 5,426.0 | 5,132.0 | 5,523.0 | 5,292.0 | 5,299.0 | 5,211.0 | 5,340.0 | 4,915.0 | 4,693.0 | 4,471.0 | 4,578.0 | 4,246.0 | 4,135.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | - | - | 21,325.0 | 19,419.0 | 17,062.0 | 17,814.0 | 18,194.0 | 6,801.0 | 6,182.0 | 5,900.0 | 5,992.0 | 3,885.0 | 5,012.0 | 420.3 | 374.3 | 189.2 | 102.4 | 5,005.0 | |
| Cost of Revenue | - | - | 15,801.0 | 14,306.0 | 12,135.0 | 12,438.0 | 14,306.0 | 4,467.0 | 4,066.0 | 3,854.0 | 3,832.0 | 2,370.0 | 3,310.0 | 3,385.0 | 3,569.3 | 3,532.5 | 3,052.9 | ||
| Gross Profit | - | - | 5,524.0 | 5,113.0 | 4,927.0 | 5,376.0 | 3,888.0 | 2,334.0 | 2,116.0 | 2,046.0 | 2,160.0 | 1,515.0 | 1,702.0 | (2,964.7) | (3,195.0) | (3,343.3) | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 2,237.0 | 2,110.0 | 1,918.0 | 1,426.0 | 1,127.0 | 2,109.0 | 2,162.0 | 1,446.0 | 1,122.0 | 1,073.0 | 1,055.0 | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | 16.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 3.0 | 2.0 | 2.5 | 2.8 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 330.0 | 326.0 | 85.0 | 23.0 | 212.0 | 440.0 | 234.0 | 160.0 | 206.0 | 261.0 | 273.0 | 109.0 | 256.0 | 203.0 | 286.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 9.27 | 8.57 | 7.91 | 6.47 | 5.54 | 9.17 | 5.23 | 8.03 | 5.88 | 4.42 | 2.61 | 3.15 | 5.00 | 1.01 | 0.26 | 4.63 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 3,442.0 | 3,334.0 | 3,207.0 | 2,592.0 | 2,065.0 | 3,076.0 | 3,194.0 | 1,704.0 | 1,381.0 | 1,384.0 | 1,416.0 | - | - | - | - | - | |||
| 4,103.0 |
| 4,350.0 |
| 4,229.0 |
| 4,668.0 |
| 4,567.0 |
| - |
| 4,463.0 |
| 4,626.0 |
| 4,832.0 |
| 4,431.0 |
| 1,865.0 |
| 1,728.0 |
| 1,666.0 |
| 1,542.0 |
| 1,562.0 |
| 1,535.0 |
| 1,410.0 |
| 1,489.0 |
| 1,449.0 |
| 1,420.0 |
| 1,550.0 |
| 1,748.0 |
| 1,811.0 |
| 1,187.0 |
| Cost of Revenue | 4,342.0 | - | 4,165.0 | 4,091.0 | 3,782.0 | 4,126.0 | 3,873.0 | 3,939.0 | 3,863.0 | 3,887.0 | 3,608.0 | 3,506.0 | 3,305.0 | 3,316.0 | 3,052.0 | 2,907.0 | 2,860.0 | 3,053.0 | 2,921.0 | 3,251.0 | 3,213.0 | - | 3,152.0 | 3,298.0 | 3,484.0 | 3,242.0 | 1,223.0 | 1,139.0 | 1,095.0 | 1,010.0 | 1,028.0 | 1,022.0 | 919.0 | 958.0 | 920.0 | 897.0 | 1,009.0 | 1,203.0 | 1,220.0 | 754.0 |
| Gross Profit | 1,402.0 | - | 1,494.0 | 1,335.0 | 1,350.0 | 1,397.0 | 1,419.0 | 1,360.0 | 1,348.0 | 1,453.0 | 1,307.0 | 1,187.0 | 1,166.0 | 1,262.0 | 1,194.0 | 1,228.0 | 1,243.0 | 1,297.0 | 1,308.0 | 1,417.0 | 1,354.0 | - | 1,311.0 | 1,328.0 | 1,348.0 | 1,189.0 | 642.0 | 589.0 | 571.0 | 532.0 | 534.0 | 513.0 | 491.0 | 531.0 | 529.0 | 523.0 | 541.0 | 545.0 | 591.0 | 433.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 750.0 | 968.0 | 873.0 | 764.0 | 825.0 | 790.0 | 924.0 | 884.0 | 970.0 | 925.0 | 828.0 | 787.0 | 773.0 | 767.0 | 742.0 | 744.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 282.0 | 311.0 | 309.0 | 303.0 | 301.0 | 326.0 | 324.0 | 319.0 | 320.0 | - | - | - | 85.0 | - | 84.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 174.0 | 191.0 | 192.0 | 193.0 | 194.0 | 211.0 | 210.0 | 215.0 | 217.0 | 233.0 | 208.0 | 173.0 | 165.0 | 151.0 | 151.0 | 151.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 652.0 | 393.0 | 621.0 | 571.0 | 525.0 | 569.0 | 495.0 | 476.0 | 378.0 | 154.0 | 479.0 | 400.0 | 393.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 256.0 | 272.0 | 272.0 | 275.0 | 277.0 | 246.0 | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | - | 4.0 | 5.0 | 3.0 | 9.0 | 0.0 | 1.0 | 0.0 | 1.0 | 0.0 | 1.0 | 0.0 | 0.0 | 1.0 | 1.0 | 0.0 | 0.0 | 1.0 | 0.0 |
| Interest Expense | - | - | - | - | - | - | 166.0 | - | - | - | 159.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 73.0 | 132.0 | 98.0 | 105.0 | 84.0 | 79.0 | 101.0 | 86.0 | 88.0 | 93.0 | 80.0 | 83.0 | 82.0 | 112.0 | 99.0 | 108.0 | 106.0 | |||||||||||||||||||||||
| Pre-Tax Income | 589.0 | 382.0 | 567.0 | 524.0 | 459.0 | 487.0 | 430.0 | 390.0 | 290.0 | 76.0 | 400.0 | 372.0 | 373.0 | 533.0 | (321.0) | 525.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 77.0 | 82.0 | 105.0 | 66.0 | 73.0 | 31.0 | 26.0 | 23.0 | 5.0 | (50.0) | 18.0 | 21.0 | 34.0 | 116.0 | (20.0) | 55.0 | 61.0 | 104.0 | 107.0 | 169.0 | 60.0 | - | 87.0 | 26.0 | 68.0 | 5.0 | 33.0 | 40.0 | 46.0 | 41.0 | 10.0 | 94.0 | 63.0 | 69.0 | 72.0 | 58.0 | 62.0 | 85.0 | 68.0 | 53.0 |
| Net Income From Continuing Ops | 512.0 | 300.0 | 462.0 | 458.0 | 386.0 | 456.0 | 404.0 | 367.0 | 285.0 | 126.0 | 382.0 | 351.0 | 339.0 | 417.0 | (301.0) | 470.0 | 475.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income | 512.0 | 300.0 | 462.0 | 458.0 | 386.0 | 456.0 | 404.0 | 367.0 | 285.0 | 126.0 | 382.0 | 351.0 | 339.0 | 417.0 | (301.0) | 470.0 | 475.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 512.0 | 300.0 | 462.0 | 458.0 | 386.0 | 453.0 | 400.0 | 366.0 | 283.0 | 158.0 | 383.0 | 349.0 | 337.0 | 416.0 | (300.0) | 471.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 4.0 | 1.0 | 2.0 | (32.0) | (1.0) | 2.0 | 2.0 | 1.0 | (1.0) | (1.0) | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 512.0 | 300.0 | 462.0 | 458.0 | 386.0 | 453.0 | 400.0 | 366.0 | 283.0 | 158.0 | 383.0 | 349.0 | 337.0 | 416.0 | (300.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.74 | - | 2.47 | 2.45 | 2.05 | - | 2.11 | 1.93 | 1.49 | - | 2.02 | 1.84 | 1.77 | - | (1.56) | 2.45 | 2.46 | - | 2.41 | 2.03 | 2.26 | - | 2.00 | 1.00 | - | 1.93 | 2.26 | 2.06 | 1.91 | 1.81 | 1.65 | 1.10 | 1.33 | 0.70 | 1.42 | 1.29 | 1.35 | (1.23) | 1.20 | 1.21 |
| EPS Diluted | 2.72 | - | 2.46 | 2.44 | 2.04 | - | 2.10 | 1.92 | 1.48 | - | 2.02 | 1.83 | 1.76 | - | (1.56) | 2.42 | 2.44 | - | ||||||||||||||||||||||
| Shares Basic | 186.8 | - | 187.1 | 187.0 | 188.5 | - | 189.6 | 189.7 | 189.8 | - | 189.3 | 189.2 | 190.2 | - | 191.3 | 192.1 | 193.2 | - | ||||||||||||||||||||||
| Shares Diluted | 188.1 | - | 188.1 | 187.8 | 189.1 | - | 190.5 | 190.6 | 190.8 | - | 190.1 | 190.1 | 191.2 | - | 191.3 | 194.0 | 195.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 934.0 | 704.0 | 930.0 | 874.0 | 826.0 | 895.0 | 819.0 | 795.0 | 698.0 | - | - | - | 478.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 309.0 | - | - | 299.0 | - | - | - | - |
| EBIT | 652.0 | 393.0 | 621.0 | 571.0 | 525.0 | 569.0 | 495.0 | 476.0 | 378.0 | 154.0 | 479.0 | 400.0 | 393.0 | - | - | - | - | - | - | |||||||||||||||||||||
| 4,596.1 |
| 3,420.2 |
| 3,145.6 |
| (2,950.5) |
| 1,584.8 |
| 1,450.5 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 3,355.0 | 3,430.0 | 3,568.0 | 3,313.0 | 2,998.0 | 3,280.0 | 3,315.0 | 1,242.0 | 1,182.0 | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,205.0 | 1,224.0 | 1,289.0 | 1,166.0 | 938.0 | 967.0 | 1,032.0 | 258.0 | 259.0 | 311.0 | 361.0 | 244.0 | 204.0 | 221.0 | 260.3 | 212.0 | 165.7 | 177.7 | 172.2 |
| Amortization of Intangibles | 750.0 | 770.0 | 853.0 | 779.0 | 605.0 | 627.0 | 729.0 | 115.0 | 117.0 | 126.0 | 129.0 | 29.0 | 59.0 | 75.0 | 78.6 | 61.5 | 43.1 | 43.3 | 44.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | 1,242.0 | 1,182.0 | 1,150.0 | 1,105.0 | 883.0 | 820.0 | 914.0 | 940.9 | 890.9 | 723.2 | 791.3 | 746.5 |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 3.2 |
| 5.2 |
| Interest Expense | - | - | - | - | - | - | 270.0 | 169.0 | 170.0 | 172.0 | 183.0 | 130.0 | 94.0 | 109.0 | 113.2 | 90.4 | 72.1 | 52.8 | 53.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.4 | 0.8 | 0.0 | - | - |
| Other Non-Operating Income | 408.0 | 419.0 | 354.0 | 338.0 | 425.0 | 439.0 | 401.0 | 188.0 | 156.0 | 166.0 | 10.0 | (108.0) | 4.0 | (41.0) | 11.5 | (1.9) | (1.9) | (3.1) | 11.4 |
| Pre-Tax Income | 2,062.0 | 1,932.0 | 1,597.0 | 1,221.0 | 1,273.0 | 2,283.0 | 1,322.0 | 1,113.0 | 908.0 | 889.0 | 884.0 | 396.0 | 795.0 | 665.0 | 841.9 | 905.5 | 876.4 | 485.3 | 667.5 |
| 306.8 |
| 295.4 |
| 172.9 |
| 214.0 |
| Net Income From Continuing Ops | 1,732.0 | 1,606.0 | 1,512.0 | 1,198.0 | 1,061.0 | 1,843.0 | 1,088.0 | 953.0 | 702.0 | 628.0 | 611.0 | 287.0 | 539.0 | 462.0 | 555.9 | 598.7 | 581.0 | 312.4 | 453.5 |
| Net Income From Discontinued Ops | - | - | - | 0.0 | 0.0 | (1.0) | (2.0) | (4.0) | (3.0) | (85.0) | (287.0) | 47.0 | (5.0) | (353.0) | (528.1) | (11.6) | (19.4) | (437.0) | (16.5) |
| Net Income | 1,732.0 | 1,606.0 | 1,512.0 | 1,198.0 | 1,061.0 | 1,842.0 | 1,086.0 | 949.0 | 699.0 | 543.0 | 324.0 | 334.0 | 534.0 | 109.0 | 27.8 | 587.1 | 561.6 | (124.6) | 437.0 |
| Net Income Attributable To Parent | 1,732.0 | 1,606.0 | 1,502.0 | 1,227.0 | 1,062.0 | 1,846.0 | 1,119.0 | 949.0 | 699.0 | 543.0 | 324.0 | 334.0 | 535.0 | 113.0 | 30.6 | 588.0 | 561.6 | 37.9 | 444.2 |
| Less: Minority Interest | - | 0.0 | 10.0 | (29.0) | (1.0) | (4.0) | (33.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.0) | (4.0) | (2.8) | (0.9) | 0.0 | (162.5) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,732.0 | 1,606.0 | 1,502.0 | 1,227.0 | 1,062.0 | 1,847.0 | 1,121.0 | 951.0 | 700.0 | 627.0 | 609.0 | 334.0 | 535.0 | 113.0 | 30.6 | 588.0 | 555.7 | 310.3 | 449.8 |
| 4.31 |
| 0.28 |
| 3.29 |
| EPS Diluted | 9.21 | 8.53 | 7.87 | 6.44 | 5.49 | 9.09 | 5.19 | 7.86 | 5.76 | 4.36 | 2.59 | 3.11 | 4.95 | 1.01 | 0.26 | 4.60 | 4.28 | 0.28 | 3.24 |
| Shares Basic | 186.8 | 187.4 | 189.8 | 189.6 | 191.8 | 201.3 | 214.0 | 118.0 | 118.6 | 122.6 | 123.8 | 105.7 | - | - | - | - | - | - | - |
| Shares Diluted | 188.1 | 188.4 | 190.7 | 190.6 | 193.5 | 203.2 | 215.9 | 120.5 | 121.1 | 124.3 | 125.0 | 106.8 | 107.3 | 111.2 | 114.8 | 126.3 | 130.0 | 133.0 | 136.2 |
| - |
| - |
| - |
| EBIT | 2,237.0 | 2,110.0 | 1,918.0 | 1,426.0 | 1,127.0 | 2,109.0 | 2,162.0 | 1,446.0 | 1,122.0 | 1,073.0 | 1,055.0 | - | - | - | - | - | - | - | - |
| 745.0 |
| 795.0 |
| 793.0 |
| 891.0 |
| 801.0 |
| - |
| 817.0 |
| 812.0 |
| 882.0 |
| 999.0 |
| 349.0 |
| 310.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.0 |
| - |
| 85.0 |
| - |
| 87.0 |
| - |
| - |
| 85.0 |
| - |
| 201.0 |
| - |
| 64.0 |
| - |
| 65.0 |
| - |
| - |
| 37.0 |
| - |
| - |
| 53.0 |
| - |
| - |
| 61.0 |
| - |
| 152.0 |
| 151.0 |
| 156.0 |
| 156.0 |
| 164.0 |
| (256.0) |
| 179.0 |
| 158.0 |
| - |
| 125.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 999.0 |
| - |
| 310.0 |
| 304.0 |
| 279.0 |
| 331.0 |
| 291.0 |
| 268.0 |
| 256.0 |
| 252.0 |
| 277.0 |
| 273.0 |
| 217.0 |
| 329.0 |
| 220.0 |
| - |
| - |
| 69.0 |
| - |
| 66.0 |
| 68.0 |
| 68.0 |
| 67.0 |
| 39.0 |
| 43.0 |
| 43.0 |
| 44.0 |
| 41.0 |
| 42.0 |
| 41.0 |
| 42.0 |
| 44.0 |
| 44.0 |
| 46.0 |
| 46.0 |
| 48.0 |
| 34.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.0 |
| 111.0 |
| 86.0 |
| 117.0 |
| - |
| 96.0 |
| 95.0 |
| - |
| 79.0 |
| 48.0 |
| 46.0 |
| 47.0 |
| 47.0 |
| 46.0 |
| 44.0 |
| 46.0 |
| 0.0 |
| 1.0 |
| 1.0 |
| (1.0) |
| 0.0 |
| 1.0 |
| 0.0 |
| 536.0 |
| 588.0 |
| 586.0 |
| 582.0 |
| 527.0 |
| - |
| 518.0 |
| 221.0 |
| 468.0 |
| 440.0 |
| 302.0 |
| 283.0 |
| 271.0 |
| 257.0 |
| 208.0 |
| 225.0 |
| 228.0 |
| 233.0 |
| 235.0 |
| 203.0 |
| 221.0 |
| 282.0 |
| 216.0 |
| 179.0 |
| 484.0 |
| 479.0 |
| 413.0 |
| 467.0 |
| - |
| 431.0 |
| 195.0 |
| 400.0 |
| 435.0 |
| 269.0 |
| 243.0 |
| 225.0 |
| 216.0 |
| 198.0 |
| 131.0 |
| 165.0 |
| 164.0 |
| 163.0 |
| 145.0 |
| 159.0 |
| 197.0 |
| 148.0 |
| 126.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (1.0) |
| - |
| (1.0) |
| (1.0) |
| (1.0) |
| 0.0 |
| (1.0) |
| 0.0 |
| 0.0 |
| (3.0) |
| (2.0) |
| 0.0 |
| (6.0) |
| (79.0) |
| 14.0 |
| 15.0 |
| 9.0 |
| (349.0) |
| - |
| 0.0 |
| 484.0 |
| 479.0 |
| 413.0 |
| 466.0 |
| - |
| 430.0 |
| 194.0 |
| 399.0 |
| 435.0 |
| 268.0 |
| 243.0 |
| 225.0 |
| 213.0 |
| 196.0 |
| 131.0 |
| 159.0 |
| 85.0 |
| 177.0 |
| 160.0 |
| 168.0 |
| (152.0) |
| 148.0 |
| 125.6 |
| 475.0 |
| 484.0 |
| 481.0 |
| 413.0 |
| 468.0 |
| - |
| 426.0 |
| 217.0 |
| 393.0 |
| 429.0 |
| 268.0 |
| 243.0 |
| 225.0 |
| 213.0 |
| 196.0 |
| 131.0 |
| 159.0 |
| 85.0 |
| 177.0 |
| 160.0 |
| 168.0 |
| (152.0) |
| 148.0 |
| 126.0 |
| 0.0 |
| (2.0) |
| 0.0 |
| (2.0) |
| - |
| 4.0 |
| (23.0) |
| 6.0 |
| 6.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 471.0 |
| 475.0 |
| 485.0 |
| 481.0 |
| 413.0 |
| 468.0 |
| - |
| 426.0 |
| 218.0 |
| 394.0 |
| 429.0 |
| 268.0 |
| 242.0 |
| 225.0 |
| 215.0 |
| 197.0 |
| 130.0 |
| 165.0 |
| 163.0 |
| 163.0 |
| 160.0 |
| 168.0 |
| (152.0) |
| 148.0 |
| 126.0 |
| 2.39 |
| 2.01 |
| 2.25 |
| - |
| 1.98 |
| 0.99 |
| - |
| 1.90 |
| 2.20 |
| 2.02 |
| 1.87 |
| 1.77 |
| 1.62 |
| 1.08 |
| 1.31 |
| 0.69 |
| 1.40 |
| 1.27 |
| 1.34 |
| (1.22) |
| 1.18 |
| 1.20 |
| 199.5 |
| 203.6 |
| 206.7 |
| - |
| 213.4 |
| 217.3 |
| - |
| 222.6 |
| 118.3 |
| 117.9 |
| 117.7 |
| 117.9 |
| 118.4 |
| 118.5 |
| 119.1 |
| 122.6 |
| 123.7 |
| 123.9 |
| 124.0 |
| 123.8 |
| 123.5 |
| 103.7 |
| 201.6 |
| 205.6 |
| 208.5 |
| - |
| 215.1 |
| 219.3 |
| - |
| 225.4 |
| 121.1 |
| 120.3 |
| 120.0 |
| 120.6 |
| 121.0 |
| 120.9 |
| 121.2 |
| 124.5 |
| 125.4 |
| 125.5 |
| 125.1 |
| 124.9 |
| 124.7 |
| 104.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 256.0 |
| 272.0 |
| 272.0 |
| 275.0 |
| 277.0 |
| 246.0 |
| - |
| - |
| - |
| - |