| (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 | 4,251.4 | 3,869.8 | 3,377.3 | 3,051.0 | 3,121.9 | 2,784.4 | 2,930.9 | 3,118.3 | 2,599.8 | 2,295.6 | 2,505.6 | 2,300.7 | 2,793.9 | 2,820.3 | 2,156.9 | 2,306.9 | ||||||||||||||||||||||||
| (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 | 14,549.5 | 13,420.0 | 11,433.4 | 9,895.8 | 10,047.9 | 10,934.1 | 7,984.9 | 7,285.6 | 7,096.7 | 6,654.5 | 5,379.8 | 5,045.9 | 5,787.7 | 5,952.9 | 6,669.3 | 6,818.7 | 5,149.5 | 3,734.3 | ||
| Cost of Revenue | 5,538.8 | 5,359.2 | 4,841.4 | 4,687.7 | 4,649.1 | 3,894.4 | 3,929.8 | 3,606.4 | 3,409.0 | 3,252.8 | 3,034.1 | 2,927.6 | 2,840.5 | 2,871.3 | 2,769.2 | 2,763.2 | 2,129.0 | |||
| Gross Profit | 9,010.7 | 8,060.8 | 6,592.0 | 5,208.1 | 5,398.8 | 7,039.7 | 4,055.1 | 3,679.2 | 3,687.7 | 3,401.7 | 2,345.7 | 2,118.3 | 2,947.2 | 3,081.6 | 3,900.1 | 4,055.5 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 7,946.6 | 7,001.7 | 5,554.7 | 4,192.3 | 4,435.8 | 6,065.1 | 3,120.7 | 2,753.0 | 2,881.2 | 2,618.9 | 1,564.2 | 1,414.4 | 2,232.7 | 2,532.1 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 197.8 | 199.7 | 131.4 | 86.6 | 35.0 | 7.2 | 19.2 | 21.2 | 16.0 | 5.5 | 7.1 | 10.9 | 15.3 | 20.0 | 15.2 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | - | 2,470.1 | 1,975.3 | 1,518.9 | 1,596.1 | 2,299.2 | 1,174.4 | 945.3 | 1,053.5 | 1,593.4 | 501.1 | 464.9 | 754.6 | 769.3 | 1,080.9 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 6.04 | 5.24 | 4.21 | 3.05 | 3.41 | 4.39 | 2.03 | 1.92 | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 8,816.9 | 7,870.1 | 6,400.6 | 5,025.9 | 5,232.1 | 6,871.1 | 3,896.3 | 3,517.4 | 3,555.5 | 3,290.0 | 2,211.3 | 1,925.1 | 2,677.7 | 2,928.1 | 3,434.6 | 3,913.6 | ||||
| 2,763.8 |
| 2,823.7 |
| 2,680.9 |
| 2,897.0 |
| 2,532.5 |
| 2,350.7 |
| 2,129.1 |
| 1,785.4 |
| 1,719.7 |
| 1,854.7 |
| 1,859.5 |
| 1,818.0 |
| 1,753.4 |
| 1,665.0 |
| 1,753.4 |
| 1,837.2 |
| 1,841.1 |
| - |
| 1,676.5 |
| 1,529.8 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 1,498.8 | 1,471.5 | 1,356.8 | 1,211.7 | 1,319.2 | 1,211.8 | 1,223.1 | 1,248.9 | 1,157.6 | 1,170.1 | 1,175.7 | 1,147.7 | 1,194.2 | 1,206.8 | 1,137.9 | 1,246.7 | 1,057.7 | 1,037.6 | 927.5 | 985.5 | 943.8 | 1,048.4 | 948.9 | 976.7 | 955.8 | 988.5 | 906.5 | 867.3 | 844.1 | 856.8 | 824.0 | 851.7 | 876.5 | 822.7 | 781.5 | 804.8 | 843.8 | 724.3 | 831.4 | 751.6 |
| Gross Profit | 2,752.6 | 2,398.3 | 2,020.5 | 1,839.3 | 1,802.7 | 1,572.6 | 1,707.8 | 1,869.4 | 1,442.2 | 1,125.5 | 1,329.9 | 1,153.0 | 1,599.7 | 1,613.5 | 1,019.0 | 1,060.2 | 1,706.1 | 1,786.1 | 1,753.4 | 1,911.5 | 1,588.7 | 1,302.3 | 1,180.2 | 808.7 | 763.9 | 866.2 | 953.0 | 950.7 | 909.3 | 808.2 | 929.4 | 985.5 | 964.6 | - | 895.0 | 725.0 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 35.8 | 39.9 | 33.7 | 32.5 | 31.7 | 34.6 | 31.2 | 33.9 | 30.8 | 33.1 | 32.7 | 31.0 | 30.4 | 33.6 | 30.2 | 30.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 225.7 | 230.6 | 207.8 | 206.2 | 223.8 | 214.2 | 213.1 | 209.6 | 209.0 | 208.2 | 212.5 | 209.2 | 203.7 | 198.7 | 192.0 | 209.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 1,771.0 | 1,759.4 | 1,608.5 | 1,464.0 | 1,586.4 | 1,477.0 | 1,480.6 | 1,511.0 | 1,410.1 | 1,426.9 | 1,436.4 | 1,400.0 | 1,440.2 | 1,450.3 | 1,369.7 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2,480.4 | 2,110.4 | 1,768.8 | 1,587.0 | 1,535.5 | 1,307.4 | 1,450.3 | 1,607.3 | 1,189.7 | 868.7 | 1,069.2 | 900.7 | 1,353.7 | 1,370.0 | 787.2 | 808.5 | 1,470.1 | 1,530.5 | 1,507.8 | 1,675.2 | 1,351.6 | 1,066.3 | 943.9 | 577.2 | 533.3 | 631.9 | 713.8 | 713.6 | 693.7 | 623.6 | 696.7 | 787.6 | 773.3 | 830.0 | 692.6 | 525.9 | 570.4 | 470.5 | 362.4 | 385.1 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 46.8 | 50.0 | 47.9 | 53.1 | 48.7 | 39.3 | 38.3 | 26.5 | 27.3 | 21.3 | 20.8 | 23.2 | 21.3 | 18.3 | 7.8 | 4.3 | 4.6 | 2.0 | 1.5 | 1.3 | 2.4 | 4.3 | 2.8 | 4.3 | 7.8 | 8.0 | 5.1 | 4.4 | 3.7 | 6.2 | 4.4 | 2.8 | 2.6 | 1.5 | 1.8 | 1.3 | 0.9 | 1.1 | 1.8 | 2.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 28.7 | 15.5 | 6.4 | 8.8 | 3.3 | (1.8) | (0.5) | 2.0 | 6.7 | 8.1 | (0.1) | (3.8) | (6.4) | (3.9) | (0.1) | (0.9) | ||||||||||||||||||||||||
| Other Non-Operating Income | 6.7 | (30.6) | (1.1) | (2.3) | (13.7) | (14.8) | 21.2 | (19.9) | 19.0 | (21.4) | 8.9 | 5.6 | 10.5 | 62.8 | 38.7 | 3.9 | 11.7 | |||||||||||||||||||||||
| Pre-Tax Income | 2,444.1 | 2,037.8 | 1,724.1 | 1,543.9 | 1,478.5 | 1,244.6 | 1,426.7 | 1,530.6 | 1,155.5 | 787.7 | 1,017.4 | 847.9 | 1,302.8 | 1,368.1 | 749.5 | 731.5 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 891.0 | - | - | - | 532.8 | 446.7 | 526.4 | 578.8 | 423.4 | 348.6 | 395.3 | 294.5 | 480.5 | 459.1 | 228.5 | 296.4 | 612.1 | 595.4 | 548.6 | 647.7 | 507.5 | 389.8 | 338.5 | 224.4 | 221.7 | 215.3 | 241.0 | 251.1 | 237.9 | 249.9 | 257.9 | 309.1 | 236.6 | 1,036.8 | 220.1 | 160.3 | 176.2 | 195.6 | 111.2 | 102.0 |
| Net Income From Continuing Ops | 1,581.9 | 1,311.5 | 1,110.9 | 976.7 | 949.1 | 796.2 | 899.8 | 953.8 | 738.8 | 447.2 | 622.0 | 549.6 | 815.9 | 905.1 | 520.9 | 434.2 | 787.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,581.9 | 1,311.5 | 1,110.9 | 976.7 | 949.1 | 796.2 | 899.8 | 953.8 | 738.8 | 447.2 | 622.0 | 549.6 | 815.9 | 905.1 | 520.9 | 434.2 | 787.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,576.9 | 1,307.9 | 1,107.6 | 973.5 | 945.9 | 793.9 | 896.7 | 950.2 | 736.0 | 445.0 | 619.5 | 547.5 | 813.2 | 902.5 | 519.0 | 432.3 | ||||||||||||||||||||||||
| Less: Minority Interest | 5.0 | 3.6 | 3.3 | 3.2 | 3.2 | 2.3 | 3.1 | 3.6 | 2.8 | 2.2 | 2.5 | 2.1 | 2.7 | 2.6 | 1.9 | 1.9 | 3.1 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,576.9 | 1,308.0 | 1,107.6 | 973.4 | 945.9 | 793.9 | 896.7 | 950.2 | 736.0 | 445.0 | 619.5 | 547.5 | 813.2 | 902.5 | 519.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.92 | - | 1.35 | 1.21 | 1.15 | - | 1.12 | 1.21 | 0.95 | - | 0.80 | 0.71 | 1.05 | - | 0.67 | 0.56 | 1.02 | - | 1.12 | 1.21 | 0.99 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 1.92 | - | 1.35 | 1.21 | 1.15 | - | 1.12 | 1.21 | 0.95 | - | 0.80 | 0.71 | 1.05 | - | 0.67 | 0.56 | 1.02 | - | ||||||||||||||||||||||
| Shares Basic | 821.7 | - | 822.7 | 807.8 | 821.6 | - | 798.6 | 785.6 | 773.1 | - | 773.1 | 773.1 | 773.1 | - | 773.1 | 773.1 | 773.1 | - | ||||||||||||||||||||||
| Shares Diluted | 821.7 | - | 822.7 | 807.8 | 821.6 | - | 798.6 | 785.6 | 773.1 | - | 773.1 | 773.1 | 773.1 | - | 773.1 | 773.1 | 773.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 2,706.1 | 2,341.0 | 1,976.6 | 1,793.2 | 1,759.3 | 1,521.6 | 1,663.4 | 1,816.9 | 1,398.7 | 1,076.9 | 1,281.7 | 1,109.9 | 1,557.4 | 1,568.7 | 979.2 | 1,017.5 | 1,666.7 | 1,737.1 | 1,711.2 | 1,870.6 | 1,552.2 | 1,259.2 | 1,139.9 | 771.0 | 726.2 | 815.6 | 914.1 | 912.4 | 875.3 | 802.7 | 867.3 | 950.2 | 935.3 | 1,007.2 | 861.9 | 697.1 | 723.8 | 643.3 | 536.9 | 549.6 |
| EBIT | 2,480.4 | 2,110.4 | 1,768.8 | 1,587.0 | 1,535.5 | 1,307.4 | 1,450.3 | 1,607.3 | 1,189.7 | 868.7 | 1,069.2 | 900.7 | 1,353.7 | 1,370.0 | 787.2 | 808.5 | 1,470.1 | 1,530.5 | 1,507.8 | |||||||||||||||||||||
| - |
| - |
| 1,865.8 |
| 2,182.2 |
| 2,122.2 |
| 3,020.5 |
| 1,868.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 141.9 | 137.8 | 130.5 | 127.2 | 125.0 | 125.2 | 126.2 | 131.8 | 102.6 | 93.1 | 94.3 | 99.4 | 103.4 | 102.5 | 101.3 | 104.5 | 100.3 | 85.2 | 102.4 | 98.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 870.3 | 868.4 | 845.9 | 833.6 | 796.3 | 806.0 | 775.6 | 764.4 | 674.3 | 671.1 | 647.1 | 510.7 | 445.0 | 396.0 | 325.7 | 288.1 | 281.7 | 273.6 | 327.3 | 327.9 |
| Amortization of Intangibles | - | 7.5 | 9.1 | 7.9 | 7.3 | 8.7 | 9.2 | 4.5 | 5.4 | 5.9 | 8.0 | 7.1 | 4.9 | 2.4 | 2.2 | 2.1 | 2.1 | 2.4 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6,602.9 | 6,418.3 | 5,878.7 | 5,703.5 | 5,612.1 | 4,869.0 | 4,864.2 | 4,532.6 | 4,215.5 | 4,035.6 | 3,815.6 | 3,631.5 | 3,555.0 | 3,420.8 | 3,560.4 | 3,193.3 | 2,545.3 | 2,249.1 | 2,648.9 | 2,588.3 |
| 3,108.9 |
| 3,625.4 |
| 2,604.2 |
| 1,485.1 |
| 2,201.9 |
| 3,497.4 |
| 13.8 |
| 7.8 |
| 6.6 |
| 48.4 |
| 82.5 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 59.4 | 34.0 | 6.4 | (2.2) | (3.7) | 13.6 | 6.4 | 10.7 | 12.3 | 23.1 | 23.9 | 16.8 | 23.9 | - | - | - | - | - | - | - |
| Other Non-Operating Income | (27.3) | (47.7) | 5.5 | 3.6 | 117.1 | (18.4) | (27.5) | (7.0) | (30.7) | (15.7) | (24.6) | (25.3) | (40.8) | 17.1 | 21.8 | (4.0) | (20.7) | 6.1 | 17.3 | 30.8 |
| Pre-Tax Income | 7,749.9 | 6,784.3 | 5,357.4 | 3,955.8 | 4,247.8 | 5,696.8 | 2,745.8 | 2,426.5 | 2,589.4 | 2,302.7 | 1,256.0 | 1,189.2 | 2,068.6 | 2,372.6 | 2,973.5 | 3,448.7 | 2,430.8 | 1,404.4 | 2,093.8 | 3,411.9 |
| 1,104.3 |
| 868.1 |
| 469.9 |
| 679.3 |
| 1,185.3 |
| Net Income From Continuing Ops | 4,981.0 | 4,348.2 | 3,388.6 | 2,434.7 | 2,648.0 | 3,411.2 | 1,577.8 | 1,491.9 | 1,548.2 | 732.4 | 778.8 | 741.1 | 1,337.9 | 1,624.2 | 1,941.4 | 2,344.4 | 1,562.7 | 934.6 | 1,414.5 | 2,226.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4,981.0 | 4,348.2 | 3,388.6 | 2,434.7 | 2,648.0 | 3,411.2 | 1,577.8 | 1,491.9 | 1,548.2 | 732.4 | 778.8 | 741.1 | 1,337.9 | 1,624.2 | 1,941.4 | 2,344.4 | 1,562.7 | 934.6 | 1,414.5 | 2,226.6 |
| Net Income Attributable To Parent | 4,965.9 | 4,334.9 | 3,376.8 | 2,425.2 | 2,638.5 | 3,397.1 | 1,570.4 | 1,485.8 | 1,543.0 | 728.5 | 776.5 | 736.4 | 1,333.0 | 1,618.5 | 1,934.6 | 2,336.4 | 1,554.1 | 929.4 | 1,406.6 | 2,216.4 |
| Less: Minority Interest | 15.1 | 13.3 | 11.8 | 9.5 | 9.5 | 14.1 | 7.4 | 6.1 | 5.2 | 3.9 | 2.3 | 4.7 | 4.9 | 5.7 | 6.7 | 7.9 | 8.7 | 5.2 | 7.9 | 10.2 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4,965.9 | 4,334.9 | 3,376.8 | 2,425.2 | 2,638.5 | 3,397.1 | 1,570.4 | 1,485.8 | 1,543.0 | 728.5 | 776.5 | 736.4 | 1,333.0 | 1,618.5 | 1,934.6 | 2,336.4 | 1,554.1 | 934.6 | 1,406.6 | 2,216.4 |
| 1.83 |
| 1.09 |
| 1.60 |
| 2.51 |
| EPS Diluted | 6.04 | 5.24 | 4.21 | 3.05 | 3.41 | 4.39 | 2.03 | 1.92 | - | - | - | - | - | - | - | - | 1.83 | 1.09 | 1.60 | 2.51 |
| Shares Basic | 821.7 | 826.6 | 802.9 | 795.3 | 773.1 | 773.1 | 773.1 | 773.1 | - | - | - | - | - | - | 848.3 | 854.6 | 859.0 | 850.7 | 878.7 | 883.4 |
| Shares Diluted | 821.7 | 826.6 | 802.9 | 795.3 | 773.1 | 773.1 | 773.1 | 773.1 | - | - | - | - | - | - | 848.3 | 854.6 | 859.0 | 850.7 | 878.7 | 883.4 |
| 2,885.9 |
| 1,758.7 |
| 2,529.2 |
| 3,825.3 |
| EBIT | 7,946.6 | 7,001.7 | 5,554.7 | 4,192.3 | 4,435.8 | 6,065.1 | 3,120.7 | 2,753.0 | 2,881.2 | 2,618.9 | 1,564.2 | 1,414.4 | 2,232.7 | 2,532.1 | 3,108.9 | 3,625.4 | 2,604.2 | 1,485.1 | 2,201.9 | 3,497.4 |
| 30.3 |
| 32.4 |
| 31.3 |
| 31.4 |
| 30.1 |
| 32.3 |
| 33.4 |
| 31.4 |
| 29.1 |
| 40.4 |
| 32.0 |
| 30.9 |
| 28.5 |
| 25.9 |
| 26.4 |
| 26.2 |
| 24.1 |
| 24.5 |
| 25.0 |
| 22.2 |
| 21.4 |
| 21.7 |
| 22.7 |
| 23.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.6 |
| 206.6 |
| 203.4 |
| 195.4 |
| 200.6 |
| 192.9 |
| 196.0 |
| 193.8 |
| 192.9 |
| 183.7 |
| 200.3 |
| 198.8 |
| 181.6 |
| 179.1 |
| 170.6 |
| 162.6 |
| 162.0 |
| 177.2 |
| 169.3 |
| 171.2 |
| 153.4 |
| 172.8 |
| 174.5 |
| 164.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,498.4 |
| 1,293.7 |
| 1,293.2 |
| 1,173.1 |
| 1,221.8 |
| 1,180.9 |
| 1,284.4 |
| 1,185.2 |
| 1,208.2 |
| 1,186.4 |
| 1,222.8 |
| 1,145.7 |
| 1,104.4 |
| 1,059.7 |
| 1,071.1 |
| 1,027.0 |
| 1,049.6 |
| 1,067.8 |
| 1,034.3 |
| 983.9 |
| 1,003.9 |
| 1,013.5 |
| 928.4 |
| 1,038.3 |
| 950.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| (0.7) |
| 1.3 |
| 5.1 |
| 7.9 |
| 5.4 |
| 3.1 |
| (3.1) |
| 1.0 |
| 6.6 |
| 3.5 |
| (1.5) |
| 2.1 |
| 2.4 |
| 4.3 |
| 1.5 |
| 4.1 |
| 7.1 |
| 6.3 |
| 3.5 |
| 6.2 |
| 6.5 |
| 8.7 |
| 3.6 |
| (10.6) |
| (1.9) |
| (8.2) |
| 2.3 |
| (5.1) |
| (14.0) |
| (1.0) |
| (7.4) |
| (29.1) |
| (6.3) |
| 23.0 |
| 5.4 |
| (17.7) |
| (7.6) |
| (3.1) |
| (2.3) |
| (17.4) |
| (6.2) |
| 3.1 |
| 4.8 |
| (39.5) |
| 9.6 |
| 5.8 |
| 1,398.7 |
| 1,432.6 |
| 1,418.5 |
| 1,579.0 |
| 1,266.7 |
| 977.0 |
| 843.5 |
| 488.4 |
| 436.9 |
| 515.7 |
| 628.8 |
| 657.0 |
| 625.0 |
| 542.0 |
| 624.3 |
| 718.7 |
| 704.4 |
| 743.5 |
| 616.6 |
| 457.3 |
| 485.3 |
| 361.5 |
| 300.7 |
| 320.9 |
| 836.5 |
| 871.2 |
| 936.4 |
| 767.1 |
| 592.6 |
| 508.1 |
| 260.9 |
| 216.2 |
| 307.0 |
| 391.3 |
| 404.4 |
| 389.2 |
| 294.5 |
| 370.7 |
| 411.1 |
| 471.9 |
| (286.2) |
| 402.8 |
| 300.5 |
| 315.3 |
| 172.4 |
| 198.2 |
| 222.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 836.5 |
| 871.2 |
| 936.4 |
| 767.1 |
| 592.6 |
| 508.1 |
| 260.9 |
| 216.2 |
| 307.0 |
| 391.3 |
| 404.4 |
| 389.2 |
| 294.5 |
| 370.7 |
| 411.1 |
| 471.9 |
| (286.2) |
| 402.8 |
| 300.5 |
| 315.3 |
| 172.4 |
| 198.2 |
| 222.5 |
| 784.7 |
| 833.0 |
| 867.6 |
| 932.7 |
| 763.8 |
| 590.1 |
| 506.0 |
| 259.5 |
| 214.8 |
| 305.6 |
| 389.6 |
| 402.4 |
| 388.2 |
| 293.3 |
| 369.4 |
| 409.6 |
| 470.7 |
| (287.4) |
| 401.8 |
| 299.7 |
| 314.4 |
| 171.9 |
| 197.6 |
| 221.9 |
| 3.5 |
| 3.6 |
| 3.7 |
| 3.3 |
| 2.5 |
| 2.1 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.7 |
| 2.0 |
| 1.0 |
| 1.2 |
| 1.3 |
| 1.5 |
| 1.2 |
| 1.2 |
| 1.0 |
| 0.8 |
| 0.9 |
| 0.5 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 432.3 |
| 784.7 |
| 833.0 |
| 867.6 |
| 932.7 |
| 763.8 |
| 590.1 |
| 506.0 |
| 259.5 |
| 214.8 |
| 305.6 |
| 389.6 |
| 402.4 |
| 388.2 |
| 293.3 |
| 369.4 |
| 409.6 |
| 470.7 |
| (287.4) |
| 401.8 |
| 299.7 |
| 314.4 |
| 171.9 |
| 197.6 |
| 221.9 |
| 1.12 |
| 1.21 |
| 0.99 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 773.1 |
| 773.1 |
| 773.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 773.1 |
| 773.1 |
| 773.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,675.2 |
| 1,351.6 |
| 1,066.3 |
| 943.9 |
| 577.2 |
| 533.3 |
| 631.9 |
| 713.8 |
| 713.6 |
| 693.7 |
| 623.6 |
| 696.7 |
| 787.6 |
| 773.3 |
| 830.0 |
| 692.6 |
| 525.9 |
| 570.4 |
| 470.5 |
| 362.4 |
| 385.1 |