| (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 | 7,874.8 | 7,841.9 | 7,631.4 | 6,773.0 | 6,233.3 | 6,553.4 | 6,493.2 | 5,594.4 | 5,031.8 | 5,783.9 | 5,620.8 | 5,048.6 | 4,428.8 | 4,416.6 | 4,459.8 | 4,232.0 | ||||||||||||||||||||||||
| (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 | 30,121.2 | 28,479.7 | 23,672.8 | 20,882.2 | 17,073.9 | 12,980.2 | 11,202.7 | 12,112.2 | 11,171.4 | 9,466.5 | 7,651.3 | - | - | - | - | - | - | - | ||
| Cost of Revenue | 25,572.8 | 24,204.6 | 20,162.0 | 17,945.1 | 14,544.7 | 11,027.0 | 9,541.8 | 10,511.9 | 9,691.5 | 8,224.6 | 6,637.5 | 6,648.8 | 6,578.4 | 5,424.6 | 4,982.6 | 3,632.0 | 3,039.9 | |||
| Gross Profit | 4,548.4 | 4,275.1 | 3,510.8 | 2,937.1 | 2,529.2 | 1,953.3 | 1,660.8 | 1,600.3 | 1,480.0 | 1,241.9 | 1,013.8 | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 1,711.2 | 1,611.5 | 1,346.5 | 1,128.0 | 872.1 | 663.5 | 611.4 | 554.9 | 540.3 | 378.8 | 320.8 | 237.5 | 429.1 | 476.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | 15.7 | 32.4 | 10.8 | 2.6 | 3.2 | 2.4 | 0.9 | 1.6 | 0.8 | 2.4 | 1.5 | 3.7 | 3.4 | 1.5 | 1.1 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 332.6 | 347.6 | 284.7 | 219.3 | 192.2 | 130.9 | 119.4 | 165.5 | 161.7 | 35.5 | 107.2 | 97.5 | 139.0 | 196.9 | 158.9 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 7.38 | 6.91 | 6.16 | 5.13 | 3.42 | 3.45 | 3.15 | 2.76 | 1.92 | 2.02 | 1.26 | 1.59 | - | - | 1.44 | 0.62 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | 2,023.0 | 1,705.8 | 1,452.8 | 1,162.7 | 919.1 | 836.6 | 773.0 | 742.8 | 562.7 | 491.1 | 400.3 | 570.2 | 594.8 | 585.4 | 304.7 | ||||
| 3,965.5 |
| 3,923.5 |
| 3,353.3 |
| 2,999.8 |
| 2,703.6 |
| 2,912.2 |
| 3,020.2 |
| 2,506.2 |
| 2,764.1 |
| 3,112.8 |
| 3,352.9 |
| 2,839.2 |
| 2,807.3 |
| 3,112.2 |
| 2,985.3 |
| 2,656.3 |
| 2,417.6 |
| - |
| 2,609.3 |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 6,767.5 | 6,624.9 | 6,415.0 | 5,765.4 | 5,399.3 | 5,490.1 | 5,480.6 | 4,783.1 | 4,408.3 | 4,991.5 | 4,773.5 | 4,324.5 | 3,855.6 | 3,749.1 | 3,770.9 | 3,607.4 | 3,417.4 | 3,325.6 | 2,818.6 | 2,552.1 | 2,330.7 | 2,446.3 | 2,512.6 | 2,151.0 | 2,431.9 | 2,669.5 | 2,879.5 | 2,519.7 | 2,443.3 | 2,692.5 | 2,559.5 | 2,323.0 | 2,116.5 | 2,155.8 | 2,258.7 | 1,898.2 | 1,912.0 | 1,795.3 | 1,739.6 | 1,592.2 |
| Gross Profit | 1,107.3 | 1,217.0 | 1,216.4 | 1,007.6 | 834.0 | 1,063.4 | 1,012.6 | 811.3 | 623.5 | 792.5 | 847.3 | 724.1 | 573.2 | 667.6 | 688.8 | 624.6 | 548.2 | 598.0 | 534.7 | 447.7 | 372.9 | 465.9 | 507.5 | 355.3 | 332.2 | 443.3 | 473.4 | 319.5 | 364.0 | 419.7 | 425.8 | 333.4 | 301.0 | - | 350.6 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 620.7 | 593.9 | 573.0 | 528.4 | 494.0 | 506.2 | 483.9 | 432.4 | 402.3 | 399.9 | 386.5 | 384.2 | 384.6 | 341.1 | 347.4 | 323.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 113.3 | - | - | - | 98.1 | 96.8 | 90.0 | 83.7 | 88.9 | 85.0 | 81.5 | 79.9 | 78.4 | 72.2 | 73.5 | 74.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 152.4 | 142.9 | 133.2 | 113.2 | 109.6 | 115.8 | 110.4 | 79.2 | 77.5 | 75.2 | 71.4 | 70.0 | 72.4 | 63.1 | 67.1 | 107.9 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 338.8 | 484.9 | 517.2 | 370.3 | 239.1 | 452.7 | 431.2 | 307.2 | 155.4 | 322.5 | 400.3 | 279.3 | 125.9 | 259.4 | 286.8 | 208.4 | 117.5 | 140.1 | 248.1 | 161.7 | 113.7 | 175.5 | 242.2 | 112.9 | 80.7 | 147.4 | 209.4 | 78.6 | 119.5 | 149.4 | 192.6 | 123.0 | 75.2 | 53.6 | 140.4 | 109.8 | 75.1 | 117.9 | 130.2 | 35.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | 4.4 | 3.7 | 3.8 | 3.8 | 13.6 | 7.2 | 3.6 | 8.0 | 5.9 | 2.0 | 1.4 | 1.5 | 1.9 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 2.9 | 0.1 | 1.3 | 0.1 | 0.3 | 0.8 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.7 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.9 | 0.6 |
| Interest Expense | 73.3 | 75.7 | 71.8 | 59.6 | 54.3 | 56.3 | 60.0 | 45.3 | 41.1 | 49.5 | 47.5 | 48.2 | 41.7 | 37.4 | 33.6 | 28.6 | 24.7 | 26.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.5 | |||||||||||||||||||||||
| Other Non-Operating Income | (12.1) | 6.1 | 13.3 | 4.1 | 0.2 | 6.4 | 3.0 | 1.6 | 24.9 | 10.5 | (3.7) | 3.4 | 7.9 | 21.8 | (24.5) | (42.5) | (1.3) | |||||||||||||||||||||||
| Pre-Tax Income | 256.4 | 419.6 | 462.4 | 318.6 | 188.8 | 416.3 | 381.4 | 267.1 | 147.2 | 289.4 | 351.0 | 236.0 | 93.5 | 245.7 | 229.2 | 137.4 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 24.9 | 103.0 | 119.6 | 85.1 | 39.9 | 106.0 | 82.4 | 75.2 | 21.1 | 75.8 | 77.5 | 69.4 | (3.4) | 71.5 | 72.9 | 41.3 | 6.6 | 14.7 | 61.6 | 41.0 | 13.7 | (0.2) | 70.5 | 33.0 | 16.2 | 25.6 | 54.9 | 41.1 | 43.8 | 71.0 | 43.3 | 29.4 | 18.0 | (69.7) | 42.3 | 40.2 | 22.6 | 24.6 | 54.5 | 14.7 |
| Net Income From Continuing Ops | 231.4 | 316.6 | 342.8 | 233.5 | 149.0 | 310.3 | 299.0 | 191.9 | 126.1 | 213.6 | 273.5 | 166.6 | 97.0 | 174.1 | 156.3 | 96.2 | 85.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 231.4 | 316.6 | 342.8 | 233.5 | 149.0 | 310.3 | 299.0 | 191.9 | 126.1 | 213.6 | 273.5 | 166.6 | 97.0 | 174.1 | 156.3 | 96.2 | 85.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 220.6 | 315.5 | 339.4 | 229.3 | 144.3 | 305.1 | 293.2 | 188.2 | 118.4 | 210.9 | 272.8 | 165.9 | 95.0 | 162.6 | 156.0 | 88.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 10.8 | 1.1 | 3.4 | 4.3 | 4.7 | 5.2 | 5.8 | 3.7 | 7.7 | 2.7 | 0.7 | 0.7 | 1.9 | 11.6 | 0.4 | 8.1 | 0.4 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 220.6 | 315.5 | 339.4 | 229.3 | 144.3 | 305.1 | 293.2 | 188.2 | 118.4 | 210.9 | 272.8 | 165.9 | 95.0 | 162.6 | 156.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.47 | - | 2.28 | 1.54 | 0.97 | - | 1.99 | 1.28 | 0.81 | - | 1.88 | 1.14 | 0.66 | - | 1.09 | 0.61 | 0.59 | - | 1.25 | 0.83 | 0.64 | - | 1.16 | 0.53 | 0.27 | - | 0.93 | 0.19 | 0.83 | - | 0.82 | 0.49 | 0.24 | - | 0.57 | 0.41 | - | - | 0.48 | - |
| EPS Diluted | 1.45 | - | 2.24 | 1.52 | 0.96 | - | 1.95 | 1.26 | 0.79 | - | 1.83 | 1.12 | 0.64 | - | 1.06 | 0.59 | 0.57 | - | ||||||||||||||||||||||
| Shares Basic | 149.8 | - | 149.0 | 148.4 | 148.3 | - | 147.4 | 146.6 | 145.9 | - | 145.5 | 145.4 | 144.5 | - | 143.4 | 143.9 | 143.5 | - | ||||||||||||||||||||||
| Shares Diluted | 152.1 | - | 151.5 | 150.9 | 151.0 | - | 150.6 | 149.8 | 149.4 | - | 148.8 | 148.8 | 148.7 | - | 147.7 | 148.2 | 148.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 452.1 | - | - | - | 337.2 | 549.6 | 521.1 | 390.9 | 244.2 | 407.6 | 481.8 | 359.1 | 204.2 | 331.6 | 360.3 | 282.3 | 188.5 | 209.1 | 309.7 | 224.4 | 175.8 | 235.6 | 298.5 | 167.4 | 135.1 | 203.9 | 265.0 | 132.4 | 171.7 | 201.7 | 244.1 | 173.1 | 123.9 | 101.6 | 188.9 | 154.4 | 117.8 | 161.5 | 172.8 | 78.2 |
| EBIT | 338.8 | 484.9 | 517.2 | 370.3 | 239.1 | 452.7 | 431.2 | 307.2 | 155.4 | 322.5 | 400.3 | 279.3 | 125.9 | 259.4 | 286.8 | 208.4 | 117.5 | 140.1 | 248.1 | |||||||||||||||||||||
| - |
| - |
| 2,724.6 |
| 3,145.3 |
| 2,227.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 2,316.0 | 2,189.2 | 1,824.8 | 1,555.1 | 1,336.7 | 1,156.0 | 975.1 | 956.0 | 857.6 | 777.9 | 653.3 | 592.9 | 705.5 | 485.1 | 434.9 | 337.8 | 307.9 | 312.4 | 309.4 | 240.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 411.5 | 359.4 | 324.8 | 290.6 | 255.5 | 225.3 | 218.1 | 202.5 | 183.8 | 170.2 | 162.8 | 141.1 | 118.8 | 120.3 | 109.9 | 101.2 | 86.9 | 77.7 | 55.9 |
| Amortization of Intangibles | 541.6 | 498.8 | 383.0 | 289.0 | 354.0 | 165.4 | 76.7 | 62.1 | 44.0 | 32.2 | 31.7 | 34.8 | 34.3 | 25.9 | 37.7 | 29.0 | 37.7 | 39.0 | 36.3 | 18.8 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 465.1 |
| 194.8 |
| 244.0 |
| 242.1 |
| 289.2 |
| 169.5 |
| 1.4 |
| 2.5 |
| 9.8 |
| 20.0 |
| Interest Expense | 280.4 | 261.4 | 202.7 | 186.9 | 124.4 | 68.9 | 45.0 | 66.9 | 36.9 | 20.9 | 14.9 | 8.0 | 4.8 | 2.7 | 3.7 | 1.8 | 4.9 | 11.3 | 32.0 | 39.3 |
| Income From Equity Investments | - | - | - | - | - | - | 1.3 | 76.8 | (52.9) | (10.9) | (1.0) | (0.5) | (0.3) | 112.7 | 2.1 | - | - | - | - | - |
| Other Non-Operating Income | 11.4 | 23.7 | 35.8 | 18.1 | (46.4) | 25.1 | 2.5 | 83.4 | (47.2) | (5.0) | (0.7) | (2.3) | (1.1) | (1.1) | (0.4) | (0.6) | 0.6 | 0.4 | 0.3 | (0.5) |
| Pre-Tax Income | 1,457.0 | 1,389.5 | 1,212.0 | 970.0 | 703.9 | 622.9 | 571.3 | 572.3 | 457.7 | 353.8 | 307.7 | 228.7 | 426.6 | 588.3 | 464.6 | 193.5 | 234.0 | 233.7 | 267.3 | 149.5 |
| 63.1 |
| 88.9 |
| 70.2 |
| 109.7 |
| 27.7 |
| Net Income From Continuing Ops | 1,124.4 | 1,041.9 | 927.3 | 750.7 | 511.6 | 492.0 | 452.0 | 406.8 | 296.0 | 318.2 | 200.4 | 131.2 | 287.6 | 391.4 | 305.7 | 130.4 | 145.1 | 163.5 | 157.6 | 121.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.3) | 190.6 | 27.5 | 29.9 | 16.9 | 14.0 | 10.5 | 0.0 | 0.0 | 2.8 |
| Net Income | 1,124.4 | 1,041.9 | 927.3 | 750.7 | 511.6 | 492.0 | 452.0 | 406.8 | 296.0 | 318.2 | 200.1 | 321.8 | 315.1 | 421.3 | 322.7 | 144.4 | 155.6 | 163.5 | 157.6 | 124.7 |
| Net Income Attributable To Parent | 1,104.7 | 1,028.4 | 904.8 | 744.7 | 491.2 | 486.0 | 445.6 | 402.0 | 293.3 | 315.0 | 198.4 | 310.9 | 296.7 | 401.9 | 306.6 | 132.5 | 153.2 | 162.2 | 157.6 | 124.7 |
| Less: Minority Interest | 19.6 | 13.5 | 22.5 | 6.0 | 20.5 | 6.0 | 6.4 | 4.8 | 2.7 | 3.2 | 1.7 | 10.9 | 18.4 | 19.4 | 16.0 | 11.9 | 2.4 | 1.4 | 0.0 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,104.7 | 1,028.4 | 904.8 | 744.7 | 491.2 | 486.0 | 445.6 | 402.0 | 293.3 | 315.0 | 198.4 | 310.9 | 296.7 | 401.9 | 306.6 | 132.5 | 153.2 | 162.2 | 157.6 | 124.7 |
| 0.73 |
| 0.81 |
| 0.89 |
| 0.91 |
| EPS Diluted | 7.26 | 6.80 | 6.03 | 5.00 | 3.32 | 3.34 | 3.07 | 2.73 | 1.90 | 2.00 | 1.26 | 1.59 | - | - | 1.44 | 0.62 | 0.72 | 0.81 | 0.87 | 0.88 |
| Shares Basic | 149.8 | 148.8 | 146.9 | 145.2 | 143.5 | 140.8 | 141.4 | 145.7 | 153.0 | 156.1 | 157.3 | 195.1 | 219.7 | 214.9 | 212.8 | 212.6 | 210.0 | 200.7 | 178.0 | 136.9 |
| Shares Diluted | 152.1 | 151.3 | 150.1 | 148.8 | 148.0 | 145.4 | 145.2 | 147.5 | 154.2 | 157.2 | 157.3 | 195.1 | 219.7 | 215.0 | 212.8 | 213.2 | 211.8 | 201.3 | 197.0 | 161.5 |
| 345.2 |
| 329.0 |
| 366.8 |
| 225.4 |
| EBIT | 1,711.2 | 1,611.5 | 1,346.5 | 1,128.0 | 872.1 | 663.5 | 611.4 | 554.9 | 540.3 | 378.8 | 320.8 | 237.5 | 429.1 | 476.0 | 465.1 | 194.8 | 244.0 | 242.1 | 289.2 | 169.5 |
| 324.9 |
| 367.6 |
| 274.8 |
| 270.1 |
| 243.4 |
| 265.8 |
| 250.7 |
| 227.9 |
| 230.8 |
| 255.1 |
| 245.0 |
| 223.9 |
| 231.9 |
| 212.0 |
| 224.0 |
| 206.1 |
| 215.4 |
| 206.3 |
| 201.2 |
| 185.9 |
| 184.6 |
| 173.9 |
| 164.3 |
| 156.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.0 |
| 69.0 |
| 61.6 |
| 62.8 |
| 62.1 |
| 60.1 |
| 56.2 |
| 54.5 |
| 54.4 |
| 56.5 |
| 55.6 |
| 53.8 |
| 52.2 |
| 52.2 |
| 51.5 |
| 50.0 |
| 48.7 |
| 48.0 |
| 48.4 |
| 44.7 |
| 42.7 |
| 43.6 |
| 42.7 |
| 42.8 |
| 115.8 |
| 99.9 |
| 22.8 |
| 21.3 |
| 21.4 |
| 21.3 |
| 19.7 |
| 17.8 |
| 17.9 |
| 21.5 |
| 15.3 |
| 12.6 |
| 12.7 |
| 12.5 |
| 10.6 |
| 10.5 |
| 10.4 |
| 10.2 |
| 9.0 |
| 6.5 |
| 6.6 |
| 8.0 |
| 8.1 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| 13.1 |
| 12.5 |
| 11.3 |
| 11.0 |
| 8.7 |
| 14.0 |
| 18.8 |
| 18.4 |
| 15.8 |
| 13.9 |
| 11.8 |
| 9.2 |
| 9.2 |
| 6.8 |
| 6.7 |
| 6.1 |
| 4.3 |
| 4.0 |
| 4.0 |
| 3.7 |
| 3.6 |
| - |
| 10.8 |
| 8.1 |
| 5.9 |
| 3.5 |
| 5.3 |
| (4.8) |
| (2.7) |
| 12.7 |
| 1.9 |
| 1.8 |
| 60.4 |
| (9.9) |
| (17.8) |
| (11.8) |
| (13.3) |
| (5.4) |
| (2.8) |
| (2.1) |
| (0.6) |
| (0.3) |
| (0.1) |
| (0.4) |
| 6.9 |
| 6.1 |
| 8.5 |
| 3.7 |
| 6.2 |
| 2.9 |
| 3.2 |
| (9.8) |
| 17.2 |
| 0.7 |
| 6.5 |
| 59.0 |
| (9.3) |
| (15.5) |
| (10.4) |
| (12.0) |
| (1.2) |
| (2.4) |
| (1.1) |
| (0.4) |
| (0.6) |
| 0.8 |
| (1.1) |
| 91.6 |
| 121.0 |
| 237.0 |
| 159.9 |
| 105.0 |
| 171.7 |
| 234.2 |
| 107.8 |
| 57.7 |
| 145.9 |
| 191.9 |
| 69.5 |
| 164.9 |
| 128.8 |
| 168.2 |
| 104.1 |
| 56.6 |
| 45.9 |
| 132.2 |
| 104.6 |
| 71.0 |
| 113.9 |
| 128.1 |
| 31.4 |
| 106.3 |
| 175.4 |
| 119.0 |
| 91.3 |
| 172.0 |
| 163.7 |
| 74.8 |
| 41.5 |
| 120.3 |
| 137.0 |
| 28.5 |
| 121.0 |
| 57.8 |
| 124.9 |
| 74.7 |
| 38.6 |
| 115.6 |
| 89.8 |
| 64.4 |
| 48.4 |
| 89.3 |
| 73.5 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.6 |
| - |
| 106.3 |
| 175.4 |
| 119.0 |
| 91.3 |
| 172.0 |
| 163.7 |
| 74.8 |
| 41.5 |
| 120.3 |
| 137.0 |
| 28.5 |
| 121.0 |
| 57.8 |
| 124.9 |
| 74.7 |
| 38.6 |
| 115.6 |
| 89.8 |
| 64.4 |
| 48.4 |
| 88.4 |
| 74.2 |
| 16.7 |
| 84.6 |
| 104.8 |
| 174.4 |
| 117.0 |
| 89.8 |
| 170.1 |
| 162.9 |
| 73.9 |
| 38.7 |
| 118.1 |
| 136.1 |
| 27.3 |
| 120.5 |
| 56.8 |
| 124.6 |
| 74.4 |
| 37.6 |
| 113.6 |
| 89.3 |
| 63.8 |
| 48.3 |
| 87.6 |
| 73.7 |
| 16.6 |
| 1.5 |
| 1.0 |
| 1.9 |
| 1.6 |
| 1.9 |
| 0.8 |
| 0.8 |
| 2.8 |
| 2.2 |
| 1.0 |
| 1.1 |
| 0.5 |
| 1.0 |
| 0.3 |
| 0.3 |
| 1.0 |
| 2.0 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.8 |
| 0.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.0 |
| 84.6 |
| 104.8 |
| 174.4 |
| 117.0 |
| 89.8 |
| 170.1 |
| 162.9 |
| 73.9 |
| 38.7 |
| 118.1 |
| 136.1 |
| 27.3 |
| 120.5 |
| 56.8 |
| 124.6 |
| 74.4 |
| 37.6 |
| 113.6 |
| 89.3 |
| 63.8 |
| 48.3 |
| 87.6 |
| 73.7 |
| 16.6 |
| 1.21 |
| 0.81 |
| 0.62 |
| - |
| 1.13 |
| 0.52 |
| 0.26 |
| - |
| 0.92 |
| 0.19 |
| 0.82 |
| - |
| 0.81 |
| 0.48 |
| 0.24 |
| - |
| 0.56 |
| 0.41 |
| - |
| - |
| 0.48 |
| - |
| 140.0 |
| 140.3 |
| 140.1 |
| - |
| 140.5 |
| 139.9 |
| 144.5 |
| - |
| 145.9 |
| 145.9 |
| 145.1 |
| - |
| 152.6 |
| 153.3 |
| 156.5 |
| - |
| 157.5 |
| 155.1 |
| 155.2 |
| - |
| 155.0 |
| 156.1 |
| 144.3 |
| 144.6 |
| 144.4 |
| - |
| 144.4 |
| 143.5 |
| 146.8 |
| - |
| 147.4 |
| 147.2 |
| 146.5 |
| - |
| 153.7 |
| 154.6 |
| 157.6 |
| - |
| 158.6 |
| 156.2 |
| 155.2 |
| - |
| 155.0 |
| 156.1 |
| 161.7 |
| 113.7 |
| 175.5 |
| 242.2 |
| 112.9 |
| 80.7 |
| 147.4 |
| 209.4 |
| 78.6 |
| 119.5 |
| 149.4 |
| 192.6 |
| 123.0 |
| 75.2 |
| 53.6 |
| 140.4 |
| 109.8 |
| 75.1 |
| 117.9 |
| 130.2 |
| 35.5 |