| (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 | 9,618.0 | 9,065.0 | 8,634.0 | 7,887.0 | 8,043.0 | 7,000.0 | 5,023.0 | 4,894.0 | 4,781.0 | 5,235.0 | 4,189.0 | 3,732.0 | 4,521.0 | 5,032.4 | 5,913.5 | 5,996.0 | ||||||||||||||||||||||||
| (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 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 35,204.0 | 33,629.0 | 21,698.0 | 17,677.0 | 22,386.9 | 16,540.3 | 8,542.2 | 10,164.4 | 12,593.2 | 12,173.9 | 8,920.9 | 7,763.2 | 12,195.1 | 11,871.9 | 10,184.1 | 14,805.8 | 12,678.8 | 10,805.8 | ||
| Cost of Revenue | 24,771.0 | 23,373.0 | 13,311.0 | 11,929.0 | 17,910.0 | 12,257.0 | 5,110.1 | 6,788.0 | 9,422.7 | 9,538.0 | 6,496.1 | 5,641.1 | 10,088.5 | 10,222.2 | 8,540.3 | 12,425.4 | 10,616.6 | |||
| Gross Profit | 10,433.0 | 10,256.0 | 8,387.0 | 5,748.0 | 4,476.9 | 4,283.3 | 3,432.1 | 3,376.3 | 3,170.5 | 2,635.9 | 2,424.8 | 2,122.2 | 2,106.5 | 1,649.7 | 1,643.8 | 2,380.4 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 5,949.0 | 5,741.0 | 4,989.0 | 4,072.0 | 2,807.0 | 2,596.0 | 1,361.4 | 1,914.4 | 1,835.5 | 1,391.8 | 1,295.8 | 996.2 | 1,143.6 | 880.6 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | 33.0 | 39.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 1,076.0 | 1,028.0 | 998.0 | 838.0 | 528.0 | 484.0 | 189.5 | 372.4 | 362.9 | 447.3 | 212.4 | 136.6 | 151.2 | 166.1 | 180.8 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 5.60 | 5.43 | 5.19 | 5.49 | 3.85 | 3.36 | 1.42 | 3.09 | 2.80 | 1.30 | 1.67 | 1.17 | 1.50 | 1.29 | 1.75 | 1.72 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 7,461.0 | 7,255.0 | 6,123.0 | 4,841.0 | 3,433.0 | 3,218.0 | 1,940.0 | 2,390.9 | 2,264.0 | 1,798.1 | 1,687.4 | 1,350.8 | 1,438.3 | 1,120.0 | 1,158.8 | 1,471.1 | ||||
| 5,445.0 |
| 5,420.5 |
| 4,536.2 |
| 3,389.0 |
| 3,194.7 |
| 2,570.6 |
| 2,174.3 |
| 1,660.7 |
| 2,136.7 |
| 2,663.6 |
| 2,263.2 |
| 2,457.6 |
| 2,780.0 |
| 3,136.7 |
| 3,393.9 |
| 2,960.5 |
| 3,102.1 |
| 3,792.2 |
| 2,906.4 |
| 2,725.8 |
| 2,749.6 |
| 2,654.5 |
| 2,357.9 |
| 2,134.1 |
| Cost of Revenue | 7,053.0 | 6,396.0 | 5,962.0 | 5,360.0 | 5,655.0 | 4,496.0 | 3,027.0 | 2,891.0 | 2,897.0 | 3,301.0 | 2,799.0 | 2,482.0 | 3,347.0 | 3,893.0 | 4,773.0 | 4,878.0 | 4,366.0 | 4,319.4 | 3,449.1 | 2,367.0 | 2,121.5 | 1,627.1 | 1,265.7 | 940.5 | 1,276.9 | 1,791.3 | 1,414.5 | 1,625.8 | 1,956.4 | 2,318.1 | 2,560.8 | 2,175.8 | 2,368.0 | 3,073.8 | 2,229.4 | 2,091.0 | 2,143.8 | 2,021.5 | 1,751.6 | 1,527.3 |
| Gross Profit | 2,565.0 | 2,669.0 | 2,672.0 | 2,527.0 | 2,388.0 | 2,504.0 | 1,996.0 | 2,003.0 | 1,884.0 | 1,934.0 | 1,390.0 | 1,250.0 | 1,174.0 | 1,139.4 | 1,140.5 | 1,118.0 | 1,079.0 | 1,101.1 | 1,087.0 | 1,022.0 | 1,073.2 | 943.5 | 908.6 | 720.3 | 859.7 | 872.3 | 848.7 | 831.8 | 823.6 | 818.6 | 833.1 | 784.7 | 734.1 | 718.4 | 677.0 | 634.8 | 605.8 | 633.0 | 606.3 | 606.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 378.0 | 388.0 | 378.0 | 368.0 | 380.0 | 344.0 | 274.0 | 262.0 | 254.0 | 260.0 | 177.0 | 170.0 | 162.0 | 157.0 | 157.0 | 158.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (6.0) | 25.0 | 12.0 | 0.0 | 6.0 | 240.0 | (2.0) | 61.0 | 6.0 | 4.0 | 1.0 | 0.0 | 781.0 | 96.0 | 2.0 | 6.0 | 1.0 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,428.0 | 1,532.0 | 1,558.0 | 1,431.0 | 1,220.0 | 1,568.0 | 1,128.0 | 1,229.0 | 1,064.0 | 1,099.0 | 739.0 | 737.0 | 1,497.0 | 756.0 | 700.0 | 689.0 | 662.0 | 651.9 | 667.9 | 611.5 | 664.7 | 538.7 | 550.4 | 355.7 | (83.5) | 487.3 | 482.2 | 476.1 | 468.7 | 471.9 | 495.5 | 448.4 | 419.7 | 400.6 | 354.6 | 319.5 | 317.1 | 339.7 | 329.4 | 315.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 439.0 | 453.0 | 450.0 | 438.0 | 442.0 | 448.0 | 325.0 | 298.0 | 300.0 | 305.0 | 215.0 | 180.0 | 166.0 | 166.0 | 167.0 | 171.0 | 172.0 | |||||||||||||||||||||||
| Income From Equity Investments | 89.0 | 105.0 | 92.0 | 81.0 | 108.0 | 183.0 | 92.0 | 88.0 | 76.0 | 70.0 | 49.0 | 43.0 | 40.0 | 37.0 | 39.0 | 36.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 3.0 | 68.0 | 37.0 | 39.0 | 2.0 | 25.0 | 17.0 | 4.0 | 7.0 | 46.0 | 22.0 | 13.0 | 8.0 | 1.0 | (8.0) | (9.0) | (13.0) | |||||||||||||||||||||||
| Pre-Tax Income | 1,021.0 | 1,252.0 | 1,237.0 | 1,113.0 | 888.0 | 1,328.0 | 912.0 | 1,023.0 | 847.0 | 910.0 | 595.0 | 613.0 | 1,379.0 | 628.0 | 564.0 | 545.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 245.0 | 274.0 | 297.0 | 260.0 | 197.0 | 328.0 | 219.0 | 243.0 | 208.0 | 222.0 | 141.0 | 145.0 | 330.0 | 143.0 | 132.0 | 131.0 | 122.0 | 129.9 | 121.9 | 110.1 | 122.1 | 95.2 | 106.6 | 43.1 | (55.4) | 98.2 | 97.4 | 98.9 | 77.9 | 96.6 | 103.0 | 87.5 | 75.8 | 251.4 | 97.1 | 43.8 | 54.9 | 54.9 | 55.0 | 52.5 |
| Net Income From Continuing Ops | 776.0 | 978.0 | 940.0 | 853.0 | 691.0 | 1,000.0 | 693.0 | 780.0 | 639.0 | 688.0 | 454.0 | 468.0 | 1,049.0 | 485.0 | 432.0 | 414.0 | 391.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 776.0 | 978.0 | 940.0 | 853.0 | 691.0 | 1,000.0 | 693.0 | 780.0 | 639.0 | 688.0 | 454.0 | 468.0 | 1,049.0 | 485.0 | 432.0 | 414.0 | 391.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 774.0 | 977.0 | 939.0 | 841.0 | 636.0 | 923.0 | 693.0 | 780.0 | 639.0 | 688.0 | 454.0 | 468.0 | 1,049.0 | 485.0 | 432.0 | 414.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 2.0 | 1.0 | 1.0 | 12.0 | 55.0 | 77.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | 0.0 | - | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 774.0 | 977.0 | 939.0 | 841.0 | 636.0 | 923.0 | 692.0 | 780.0 | 639.0 | 688.0 | 453.0 | 468.0 | 1,049.0 | 485.0 | 431.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.23 | - | 1.49 | 1.34 | 1.04 | - | 1.18 | 1.33 | 1.09 | - | 0.99 | 1.04 | 2.34 | - | 0.96 | 0.93 | 0.87 | - | 0.88 | 0.77 | 0.87 | - | 0.70 | 0.32 | (0.34) | - | 0.75 | 0.75 | 0.82 | - | 0.76 | 0.68 | 0.65 | - | 0.43 | 0.34 | 0.41 | - | 0.44 | 0.41 |
| EPS Diluted | 1.23 | - | 1.49 | 1.34 | 1.04 | - | 1.18 | 1.33 | 1.09 | - | 0.99 | 1.04 | 2.34 | - | 0.96 | 0.92 | 0.87 | - | ||||||||||||||||||||||
| Shares Basic | 630.7 | - | 630.6 | 627.2 | 611.4 | - | 584.8 | 584.6 | 584.2 | - | 457.3 | 448.3 | 448.1 | - | 447.7 | 447.5 | 447.0 | - | ||||||||||||||||||||||
| Shares Diluted | 631.6 | - | 631.5 | 628.1 | 612.5 | - | 586.7 | 585.8 | 585.7 | - | 458.2 | 449.0 | 449.0 | - | 448.2 | 448.2 | 448.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,806.0 | 1,920.0 | 1,936.0 | 1,799.0 | 1,600.0 | 1,912.0 | 1,402.0 | 1,491.0 | 1,318.0 | 1,359.0 | 916.0 | 907.0 | 1,659.0 | 913.0 | 857.0 | 847.0 | 816.0 | 805.3 | 822.4 | 768.4 | 821.8 | 691.3 | 703.7 | 496.1 | 48.9 | 613.3 | 603.6 | 591.1 | 582.9 | 582.5 | 602.9 | 554.7 | 523.9 | 504.3 | 456.9 | 420.3 | 416.6 | 439.0 | 427.9 | 414.5 |
| EBIT | 1,428.0 | 1,532.0 | 1,558.0 | 1,431.0 | 1,220.0 | 1,568.0 | 1,128.0 | 1,229.0 | 1,064.0 | 1,099.0 | 739.0 | 737.0 | 1,497.0 | 756.0 | 700.0 | 689.0 | 662.0 | 651.9 | 667.9 | |||||||||||||||||||||
| 16,157.4 |
| 13,477.4 |
| 8,807.8 |
| 14,221.9 |
| 11,667.3 |
| 2,062.2 |
| 1,998.0 |
| 1,935.5 |
| 1,810.1 |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,512.0 | 1,514.0 | 1,134.0 | 769.0 | 626.0 | 622.0 | 578.7 | 476.5 | 428.6 | 406.3 | 391.6 | 354.6 | 294.7 | 239.3 | 205.3 | 312.2 | 307.2 | 288.9 | 243.9 | 228.0 |
| Amortization of Intangibles | - | 138.0 | 62.0 | 33.0 | 10.0 | 10.0 | 10.8 | 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 11.8 | 8.7 | 7.7 | 7.7 | 7.7 | 7.7 | - | - |
| Other Operating Expenses | 31.0 | 43.0 | 305.0 | 786.0 | 105.0 | 2.0 | 1.3 | 863.7 | 803.1 | 724.3 | 658.2 | 605.7 | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 969.6 | 780.9 | 697.1 | 1,220.5 | 1,138.1 | 1,119.9 | 1,020.8 | 989.5 |
| 953.5 |
| 1,158.9 |
| 942.7 |
| 882.9 |
| 917.0 |
| 822.5 |
| - |
| - |
| - |
| - |
| Interest Expense | 1,780.0 | 1,783.0 | 1,371.0 | 866.0 | 676.0 | 733.0 | 712.9 | 491.8 | 469.6 | 485.7 | 469.7 | 416.8 | 356.2 | 270.6 | 237.6 | 297.0 | 292.2 | 300.8 | 264.2 | 256.3 |
| Income From Equity Investments | 367.0 | 386.0 | 439.0 | 202.0 | 148.0 | 122.0 | 143.2 | 154.5 | 158.4 | 159.3 | 139.7 | 125.3 | 117.4 | 110.5 | 123.0 | 127.2 | 101.9 | 72.7 | 101.4 | 89.9 |
| Other Non-Operating Income | 147.0 | 146.0 | 53.0 | 89.0 | (29.0) | (1.0) | 24.7 | 9.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 4,623.0 | 4,490.0 | 4,110.0 | 3,497.0 | 2,250.0 | 1,984.0 | 802.3 | 1,651.0 | 1,517.9 | 1,040.8 | 958.0 | 521.9 | 819.9 | 755.2 | 858.5 | 983.6 | 753.8 | 686.7 | - | - |
| 226.0 |
| 213.7 |
| 203.0 |
| 194.1 |
| 184.6 |
| Net Income From Continuing Ops | 3,547.0 | 3,462.0 | 3,112.0 | 2,659.0 | 1,722.0 | 1,500.0 | 612.8 | 1,278.6 | 1,155.0 | 593.5 | 745.6 | 385.3 | 668.7 | 589.1 | 677.7 | 757.5 | 540.1 | 483.7 | 600.5 | 498.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (2.1) | (6.1) | (5.6) | (12.1) | 52.3 | 2.2 | 1.3 | 7.5 | - | - |
| Net Income | 3,547.0 | 3,462.0 | 3,112.0 | 2,659.0 | 1,722.0 | 1,500.0 | 612.8 | 1,278.6 | 1,155.0 | 593.5 | 743.5 | 379.2 | 663.1 | 577.0 | 743.5 | 759.7 | 541.3 | 491.2 | 600.5 | 498.1 |
| Net Income Attributable To Parent | 3,531.0 | 3,393.0 | 3,035.0 | 2,659.0 | 1,722.0 | 1,500.0 | 612.8 | 1,278.6 | 1,151.7 | 387.8 | 352.0 | 245.0 | 314.1 | 266.5 | 360.6 | 360.6 | 334.6 | 305.5 | 311.9 | 304.9 |
| Less: Minority Interest | 16.0 | 69.0 | 77.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 3.3 | 205.7 | 391.5 | 134.2 | 349.0 | 310.4 | 382.9 | 399.2 | 206.7 | 185.8 | 288.6 | 193.2 |
| Less: Preferred Dividends | - | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 0.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3,531.0 | 3,393.0 | 3,034.0 | 2,658.0 | 1,721.0 | 1,499.0 | 611.7 | 1,277.5 | 1,150.6 | 387.1 | 352.0 | 245.0 | 314.1 | 266.5 | 360.6 | 360.6 | 334.6 | 305.5 | 311.9 | 304.9 |
| 1.57 |
| 2.90 |
| 2.99 |
| 2.84 |
| EPS Diluted | 5.59 | 5.42 | 5.17 | 5.48 | 3.84 | 3.35 | 1.42 | 3.07 | 2.78 | 1.29 | 1.66 | 1.16 | 1.49 | 1.27 | 1.71 | 1.68 | 1.55 | 2.87 | 2.95 | 2.79 |
| Shares Basic | 630.7 | 624.8 | 584.6 | 484.3 | 447.5 | 446.4 | 431.1 | 413.6 | 411.5 | 297.5 | 211.1 | 210.2 | 209.4 | 206.0 | 206.1 | 209.3 | 212.7 | 0.1 | 0.1 | 107.3 |
| Shares Diluted | 631.6 | 625.9 | 586.5 | 485.4 | 448.4 | 447.4 | 431.8 | 415.4 | 414.2 | 299.8 | 212.4 | 210.5 | 210.4 | 209.7 | 210.7 | 214.5 | 215.6 | 0.1 | 0.1 | 109.3 |
| 1,249.9 |
| 1,171.8 |
| 1,160.9 |
| 1,050.5 |
| EBIT | 5,949.0 | 5,741.0 | 4,989.0 | 4,072.0 | 2,807.0 | 2,596.0 | 1,361.4 | 1,914.4 | 1,835.5 | 1,391.8 | 1,295.8 | 996.2 | 1,143.6 | 880.6 | 953.5 | 1,158.9 | 942.7 | 882.9 | 917.0 | 822.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.0 |
| 153.4 |
| 154.5 |
| 156.9 |
| 157.1 |
| 152.6 |
| 153.2 |
| 140.4 |
| 132.4 |
| 126.0 |
| 121.4 |
| 115.0 |
| 114.2 |
| 110.6 |
| 107.4 |
| 106.3 |
| 104.2 |
| 103.8 |
| 102.3 |
| 100.8 |
| 99.4 |
| 99.3 |
| 98.6 |
| 99.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (206.3) |
| 0.5 |
| 0.7 |
| 207.2 |
| (537.5) |
| 173.5 |
| 190.1 |
| 175.1 |
| 231.4 |
| 218.3 |
| 206.8 |
| 207.3 |
| 213.7 |
| 206.2 |
| 202.0 |
| 181.2 |
| 191.8 |
| 179.7 |
| 190.8 |
| 162.1 |
| - |
| 165.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.5 |
| 184.0 |
| 185.0 |
| 185.5 |
| 176.9 |
| 176.4 |
| 219.0 |
| 140.6 |
| 129.3 |
| 129.6 |
| 117.5 |
| 115.4 |
| 118.5 |
| 121.9 |
| 113.5 |
| 115.7 |
| 124.2 |
| 126.5 |
| 118.5 |
| 116.5 |
| 114.2 |
| 118.2 |
| 119.0 |
| 36.0 |
| 34.4 |
| 28.6 |
| 25.7 |
| 33.3 |
| 35.2 |
| 38.0 |
| 25.3 |
| 44.6 |
| 39.4 |
| 37.6 |
| 34.1 |
| 43.5 |
| 42.3 |
| 39.3 |
| 36.6 |
| 40.2 |
| 40.3 |
| 40.1 |
| 39.4 |
| 39.6 |
| 39.2 |
| 35.2 |
| 32.4 |
| 3.2 |
| 1.3 |
| (0.5) |
| (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 513.0 |
| 509.6 |
| 513.9 |
| 452.2 |
| 508.3 |
| 403.2 |
| 418.9 |
| 177.5 |
| (197.3) |
| 418.4 |
| 406.5 |
| 410.9 |
| 415.1 |
| 389.5 |
| 416.9 |
| 369.7 |
| 341.8 |
| 316.2 |
| 263.7 |
| 219.8 |
| 241.1 |
| 249.6 |
| 249.8 |
| 232.5 |
| 379.7 |
| 392.0 |
| 342.1 |
| 386.2 |
| 308.0 |
| 312.3 |
| 134.3 |
| (141.9) |
| 320.3 |
| 309.2 |
| 312.0 |
| 337.2 |
| 292.9 |
| 313.9 |
| 282.2 |
| 266.0 |
| 64.8 |
| 166.5 |
| 176.0 |
| 186.2 |
| 194.8 |
| 194.8 |
| 180.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.3) |
| (0.6) |
| (0.2) |
| 379.7 |
| 392.0 |
| 342.1 |
| 386.2 |
| 308.0 |
| 312.3 |
| 134.3 |
| (141.9) |
| 320.3 |
| 309.2 |
| 312.0 |
| 337.2 |
| 292.9 |
| 313.9 |
| 282.2 |
| 266.0 |
| 64.8 |
| 166.5 |
| 176.0 |
| 186.2 |
| 194.5 |
| 194.2 |
| 179.9 |
| 391.0 |
| 379.7 |
| 392.0 |
| 342.1 |
| 386.2 |
| 308.0 |
| 312.3 |
| 134.3 |
| (141.9) |
| 320.3 |
| 309.2 |
| 312.0 |
| 337.2 |
| 292.9 |
| 313.3 |
| 281.0 |
| 264.5 |
| 63.0 |
| 165.7 |
| 71.7 |
| 87.4 |
| 90.5 |
| 92.1 |
| 85.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| 1.1 |
| 1.5 |
| 1.8 |
| 0.8 |
| 104.3 |
| 98.8 |
| 104.0 |
| 102.1 |
| 93.9 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 414.0 |
| 391.0 |
| 379.5 |
| 391.7 |
| 341.9 |
| 385.9 |
| 307.8 |
| 312.0 |
| 134.0 |
| (142.1) |
| 320.0 |
| 308.9 |
| 311.7 |
| 336.9 |
| 292.6 |
| 313.0 |
| 280.8 |
| 264.2 |
| 62.8 |
| 165.5 |
| 71.5 |
| 87.4 |
| 90.5 |
| 92.1 |
| 85.9 |
| 0.88 |
| 0.77 |
| 0.86 |
| - |
| 0.70 |
| 0.32 |
| (0.34) |
| - |
| 0.74 |
| 0.75 |
| 0.81 |
| - |
| 0.75 |
| 0.68 |
| 0.64 |
| - |
| 0.43 |
| 0.33 |
| 0.41 |
| - |
| 0.43 |
| 0.40 |
| 446.6 |
| 446.3 |
| 445.9 |
| - |
| 445.1 |
| 419.7 |
| 414.3 |
| - |
| 413.8 |
| 413.6 |
| 412.9 |
| - |
| 412.1 |
| 411.9 |
| 409.7 |
| - |
| 380.9 |
| 211.8 |
| 211.6 |
| - |
| 211.3 |
| 211.1 |
| 447.6 |
| 446.9 |
| 446.9 |
| - |
| 445.5 |
| 420.1 |
| 414.3 |
| - |
| 415.6 |
| 415.0 |
| 415.2 |
| - |
| 414.8 |
| 414.6 |
| 412.2 |
| - |
| 383.4 |
| 214.0 |
| 213.6 |
| - |
| 212.9 |
| 212.6 |
| 611.5 |
| 664.7 |
| 538.7 |
| 550.4 |
| 355.7 |
| (83.5) |
| 487.3 |
| 482.2 |
| 476.1 |
| 468.7 |
| 471.9 |
| 495.5 |
| 448.4 |
| 419.7 |
| 400.6 |
| 354.6 |
| 319.5 |
| 317.1 |
| 339.7 |
| 329.4 |
| 315.3 |