| (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 | 4,969.4 | 5,144.5 | 5,742.5 | 5,746.4 | 4,688.5 | 4,874.1 | 5,441.2 | 5,307.4 | 4,215.5 | 4,424.2 | 4,882.9 | 4,704.7 | 3,665.8 | 4,073.9 | 4,371.9 | 4,190.4 | ||||||||||||||||||||||||
| (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 | 21,602.8 | 21,321.9 | 19,838.2 | 17,677.6 | 15,991.7 | 14,136.4 | 12,454.7 | 13,075.9 | 12,343.8 | 14,197.6 | 13,508.9 | 13,300.7 | 12,891.4 | 12,350.5 | 11,988.3 | 14,782.0 | 14,001.1 | 13,009.1 | ||
| Cost of Revenue | - | - | - | - | - | - | 8,651.3 | 9,085.5 | 8,582.5 | 9,811.6 | 9,307.9 | 9,277.4 | 8,982.8 | 8,722.3 | 8,533.5 | 9,280.0 | 10,059.9 | 9,437.1 | ||
| Gross Profit | - | - | - | - | - | - | 3,803.4 | 3,990.4 | 3,761.3 | 4,386.0 | 4,201.0 | 4,023.3 | 3,908.6 | 3,628.2 | 3,454.8 | 5,502.0 | 3,941.2 | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | 347.6 | 309.6 | 252.3 | 211.2 | 193.5 | 165.0 | 174.2 | 166.7 | 210.8 | 207.9 | 205.9 | 212.3 | 218.2 | 235.4 | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 3,924.6 | 3,967.4 | 3,500.1 | 2,894.0 | 2,418.9 | 2,023.3 | 1,532.8 | 1,670.1 | 1,512.1 | 1,665.3 | 1,603.2 | 1,491.7 | 1,404.7 | 1,105.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 10.3 | 9.0 | 35.9 | 15.4 | 9.2 | 4.0 | 4.5 | 0.6 | 2.4 | 9.4 | 8.0 | 10.6 | 13.2 | 12.8 | 16.3 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 707.3 | 705.9 | 627.6 | 498.4 | 375.9 | 333.5 | 296.8 | 238.6 | 234.9 | 80.2 | 281.5 | 540.8 | 293.7 | 189.0 | 56.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 13.08 | 13.09 | 11.35 | 8.85 | 7.55 | 5.96 | 3.56 | 5.84 | 5.41 | 5.11 | 5.70 | 2.51 | 3.44 | 2.11 | 3.35 | 1.06 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | 4,174.8 | 3,694.1 | 3,072.3 | 2,595.4 | 2,193.8 | 1,705.6 | 2,067.5 | 1,873.6 | 2,018.6 | 1,955.4 | 1,855.8 | 1,737.1 | 1,438.7 | 1,405.7 | 797.2 | ||||
| 3,355.5 |
| 3,569.3 |
| 3,719.8 |
| 3,829.7 |
| 3,017.6 |
| 3,179.1 |
| 3,495.5 |
| 3,138.8 |
| 2,641.3 |
| 3,183.7 |
| 3,470.9 |
| 3,617.6 |
| 2,803.7 |
| 570.7 |
| 4,030.9 |
| 4,357.7 |
| 3,384.5 |
| 3,618.1 |
| 3,670.5 |
| 3,908.4 |
| 3,000.6 |
| 3,358.8 |
| 3,567.8 |
| 3,688.2 |
| Cost of Revenue | 3,241.3 | - | 3,624.3 | 3,585.8 | 3,011.0 | - | 3,466.8 | 3,371.9 | 2,755.6 | - | 3,224.8 | 3,120.3 | 2,522.3 | - | 2,939.1 | 2,867.0 | 2,366.5 | - | 2,515.6 | 2,559.0 | 2,064.4 | 2,231.2 | 2,360.8 | 2,160.5 | 1,898.8 | 2,266.9 | 2,366.6 | 2,462.8 | 1,989.2 | 479.9 | 2,718.3 | 2,964.1 | 2,420.2 | 2,542.5 | 2,489.9 | 2,653.1 | 2,126.1 | 2,347.3 | 2,412.9 | 2,506.5 |
| Gross Profit | 1,728.1 | - | 2,118.2 | 2,160.6 | 1,677.5 | - | 1,974.4 | 1,935.5 | 1,459.9 | - | 1,658.1 | 1,584.4 | 1,143.5 | - | 1,432.8 | 1,323.4 | 989.0 | - | 1,204.2 | 1,270.7 | 953.2 | 947.9 | 1,134.7 | 978.3 | 742.5 | 916.8 | 1,104.3 | 1,154.8 | 814.5 | 90.8 | 1,312.6 | 1,393.6 | 964.3 | 1,075.6 | 1,180.6 | 1,255.3 | 874.5 | 1,011.5 | 1,154.9 | 1,181.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 952.0 | 934.9 | 952.9 | 996.4 | 858.6 | 903.2 | 949.8 | 901.3 | 826.1 | 783.6 | 793.9 | 699.0 | 686.7 | 639.0 | 693.3 | 612.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 44.4 | 36.1 | 36.1 | 45.2 | 47.1 | 45.7 | 45.3 | 44.8 | 44.9 | 42.8 | 45.4 | 42.1 | 34.9 | 37.1 | 35.8 | 36.0 | ||||||||||||||||||||||||
| Other Operating Expenses | (7.3) | (4.7) | (18.0) | (14.1) | (7.9) | 3.3 | 6.3 | (4.5) | (25.0) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 776.1 | 819.0 | 1,165.3 | 1,164.2 | 818.9 | 807.5 | 1,024.6 | 1,034.2 | 633.8 | 687.6 | 864.2 | 885.4 | 456.8 | 580.6 | 739.5 | 710.6 | 388.2 | 435.7 | 583.4 | 651.0 | 353.2 | 388.0 | 566.9 | 423.5 | 154.4 | 330.2 | 536.5 | 566.9 | 236.5 | 41.4 | 587.0 | 640.3 | 243.4 | 386.6 | 506.1 | 557.6 | 215.0 | 352.8 | 511.7 | 513.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 4.6 | 3.7 | 1.2 | 0.8 | 3.3 | 11.5 | 15.3 | 5.4 | 3.7 | 4.3 | 3.6 | 3.1 | 4.4 | 4.0 | 2.4 | 1.5 | 1.3 | 1.0 | 0.8 | 1.1 | 1.1 | 0.7 | 1.9 | 1.8 | 0.1 | (4.2) | 1.1 | 2.6 | 1.1 | (3.9) | 0.1 | 2.6 | 3.6 | 2.7 | 2.3 | 1.3 | 3.1 | 2.6 | 0.8 | 2.6 |
| Interest Expense | 55.6 | 55.6 | 55.6 | 57.4 | 58.1 | 59.8 | 63.0 | 57.5 | 58.1 | 57.4 | 57.9 | 61.6 | 57.6 | 55.8 | 55.8 | 55.9 | 56.0 | 56.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 15.3 | (22.1) | (18.0) | (14.1) | (7.9) | 2.9 | 6.3 | (4.1) | (25.0) | (15.4) | (10.0) | (57.4) | (9.4) | (2.3) | (18.7) | (1.6) | (0.7) | |||||||||||||||||||||||
| Pre-Tax Income | - | 741.3 | 1,091.7 | 1,092.7 | 752.9 | 750.6 | 967.9 | 972.6 | 550.7 | 614.8 | 796.3 | 766.4 | 389.8 | 522.5 | 665.0 | 653.1 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 136.3 | 122.8 | 231.5 | 216.7 | 134.9 | 135.2 | 181.1 | 205.8 | 105.5 | 98.1 | 157.5 | 169.6 | 73.2 | 73.5 | 104.7 | 136.6 | 61.1 | 65.5 | 96.8 | 122.8 | 48.4 | 72.4 | 89.9 | 83.5 | 51.0 | 46.0 | 80.5 | 91.9 | 20.2 | 75.0 | (1.1) | 128.0 | 33.0 | (163.0) | 76.4 | 138.1 | 28.7 | 63.9 | 83.2 | 92.5 |
| Net Income From Continuing Ops | 599.5 | 618.5 | 860.2 | 876.0 | 618.0 | 615.4 | 786.8 | 766.8 | 445.2 | 516.7 | 638.8 | 596.8 | 316.6 | 449.0 | 560.3 | 516.5 | 270.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (10.0) | (21.6) | (9.4) | 2.9 | (8.9) | (3.5) | (8.9) | (6.9) | (5.4) | (9.1) | (6.5) | (6.1) | (5.5) | (5.0) | (7.9) | (1.6) | (7.0) | |||||||||||||||||||||||
| Net Income | 589.5 | 596.9 | 850.8 | 878.9 | 609.1 | 611.9 | 777.9 | 759.9 | 439.8 | 507.6 | 632.3 | 590.7 | 311.1 | 444.0 | 552.4 | 514.9 | 263.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 584.4 | 591.3 | 847.6 | 874.8 | 604.9 | 604.3 | 772.0 | 755.3 | 436.3 | 504.3 | 626.3 | 586.2 | 307.1 | 439.1 | 547.9 | 509.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 584.4 | 591.3 | 847.6 | 874.8 | 604.9 | 604.3 | 772.0 | 755.3 | 436.3 | 504.3 | 626.3 | 586.2 | 307.1 | 439.1 | 547.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.64 | - | 3.81 | 3.92 | 2.70 | - | 3.42 | 3.33 | 1.92 | - | 2.74 | 2.57 | 1.34 | - | 2.36 | 2.18 | 1.11 | - | 1.70 | 1.94 | 0.98 | - | 1.67 | 1.00 | (0.12) | - | 1.90 | 1.88 | 0.82 | - | 2.09 | 1.81 | 0.48 | - | 1.45 | 1.40 | 0.45 | - | 1.45 | 2.88 |
| EPS Diluted | 2.62 | - | 3.78 | 3.89 | 2.67 | - | 3.39 | 3.30 | 1.90 | - | 2.72 | 2.55 | 1.33 | - | 2.34 | 2.16 | 1.10 | - | ||||||||||||||||||||||
| Shares Basic | 221.6 | - | 222.6 | 223.2 | 224.4 | - | 225.8 | 226.6 | 227.4 | - | 228.6 | 228.5 | 229.3 | - | 231.9 | 233.8 | 234.6 | - | ||||||||||||||||||||||
| Shares Diluted | 223.1 | - | 224.4 | 225.1 | 226.4 | - | 228.0 | 228.7 | 229.5 | - | 230.6 | 230.3 | 231.5 | - | 234.0 | 235.7 | 237.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 497.7 | 229.4 | - | - | 639.1 | 307.4 | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 776.1 | 819.0 | 1,165.3 | 1,164.2 | 818.9 | 807.5 | 1,024.6 | 1,034.2 | 633.8 | 687.6 | 864.2 | 885.4 | 456.8 | 580.6 | 739.5 | 710.6 | 388.2 | 435.7 | 583.4 | |||||||||||||||||||||
| 13,045.0 |
| 8,763.1 |
| 9,547.5 |
| 6,272.0 |
| 3,572.0 |
| 3,497.5 |
| 2,491.1 |
| 218.4 |
| 244.0 |
| 255.0 |
| 201.1 |
| - |
| Selling General & Administrative | 3,836.2 | 3,742.8 | 3,580.4 | 2,963.2 | 2,545.9 | 2,446.3 | 2,270.6 | 2,320.3 | 2,249.2 | 2,720.7 | 2,597.8 | 2,531.6 | 2,503.9 | 2,523.2 | 2,382.9 | 2,395.2 | 2,679.8 | 2,686.8 | 2,308.9 | 1,433.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 207.4 | 194.0 | 178.3 | 176.5 | 170.5 | 172.8 | 397.4 | 361.5 | 353.3 | 352.2 | 364.1 | 332.4 | 333.7 | 333.8 | 358.5 | 436.8 | 421.5 | 449.0 | 138.8 |
| Amortization of Intangibles | 161.8 | 164.5 | 180.7 | 165.2 | 142.7 | 123.6 | 115.7 | 116.7 | 116.8 | 132.0 | 132.0 | 150.2 | 128.3 | 128.9 | 129.2 | 129.2 | 153.2 | 156.1 | 226.3 | - |
| Other Operating Expenses | (44.1) | (44.7) | (19.9) | (92.2) | (23.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,071.9 |
| 438.7 |
| 1,261.4 |
| 885.2 |
| (2,521.4) |
| 1,057.8 |
| 25.5 |
| 15.2 |
| 12.6 |
| - |
| - |
| Interest Expense | 224.2 | 226.7 | 238.4 | 234.5 | 223.5 | 233.7 | 248.7 | 242.8 | 221.0 | 215.8 | 221.5 | 223.0 | 225.3 | 278.8 | 252.0 | 278.5 | 283.2 | 301.6 | 243.2 | 136.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Other Non-Operating Income | (38.9) | (62.1) | (19.9) | (92.2) | (23.3) | 1.1 | 4.1 | (28.4) | (33.3) | (31.6) | 359.6 | (20.8) | 30.0 | 3.4 | 28.1 | 28.4 | 32.5 | 10.7 | 63.9 | 30.2 |
| Pre-Tax Income | - | 3,678.6 | 3,241.8 | 2,567.3 | 2,172.1 | 1,790.7 | 1,288.2 | 1,398.9 | 1,257.8 | 1,417.9 | 1,741.3 | 1,247.9 | 1,209.4 | 829.6 | 848.0 | 188.6 | 1,010.7 | 594.3 | - | - |
| 45.4 |
| 228.1 |
| 81.5 |
| (192.3) |
| 204.4 |
| Net Income From Continuing Ops | 2,954.2 | 2,972.7 | 2,614.2 | 2,068.9 | 1,796.2 | 1,457.2 | 991.4 | 1,160.3 | 1,022.9 | 1,337.7 | 1,459.8 | 707.1 | 915.7 | 640.6 | 792.0 | 143.2 | 782.6 | 512.8 | (2,508.4) | 747.4 |
| Net Income From Discontinued Ops | (38.1) | (37.0) | (24.7) | (27.2) | (21.5) | (20.6) | (121.4) | 268.2 | 334.6 | (25.4) | 32.9 | (24.3) | 34.7 | 13.3 | 252.0 | 226.1 | (117.5) | (36.6) | (96.4) | 3,242.6 |
| Net Income | 2,916.1 | 2,935.7 | 2,589.5 | 2,041.7 | 1,774.7 | 1,436.6 | 870.0 | 1,428.5 | 1,357.5 | 1,312.3 | 1,492.7 | 682.8 | 950.4 | 653.9 | 1,044.0 | 369.3 | 665.1 | 476.2 | (2,604.8) | 3,990.0 |
| Net Income Attributable To Parent | 2,898.1 | 2,918.6 | 2,567.9 | 2,023.9 | 1,756.5 | 1,423.4 | 854.9 | 1,410.9 | 1,337.6 | 1,302.6 | 1,476.2 | 664.6 | 931.7 | 618.8 | 1,018.6 | 343.2 | 642.2 | 451.3 | (2,624.8) | 3,966.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | 17.6 | 19.9 | 9.7 | 16.5 | 18.2 | 18.7 | 35.1 | 25.4 | 26.1 | 22.9 | 24.9 | 20.0 | 23.3 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2,898.1 | 2,918.6 | 2,567.9 | 2,023.9 | 1,756.5 | 1,423.4 | 854.9 | 1,410.9 | 1,337.6 | 1,302.6 | 1,476.2 | 664.6 | 931.7 | 618.8 | 1,018.6 | 343.2 | 642.2 | 451.3 | (2,624.8) | 3,966.7 |
| 1.98 |
| 1.41 |
| (8.73) |
| 13.64 |
| EPS Diluted | 12.99 | 12.98 | 11.24 | 8.77 | 7.48 | 5.87 | 3.52 | 5.77 | 5.35 | 5.05 | 5.65 | 2.48 | 3.40 | 2.07 | 3.28 | 1.01 | 1.89 | 1.37 | (8.73) | 13.43 |
| Shares Basic | 221.6 | 223.0 | 226.2 | 228.6 | 232.6 | 238.7 | 240.1 | 241.6 | 247.2 | 254.9 | 259.2 | 265.1 | 270.5 | 294.1 | 303.9 | 324.8 | 324.7 | 321.1 | 300.6 | - |
| Shares Diluted | 223.1 | 224.9 | 228.4 | 230.7 | 234.9 | 242.3 | 243.1 | 244.4 | 250.1 | 258.1 | 261.7 | 267.8 | 274.3 | 298.3 | 310.6 | 339.3 | 339.8 | 329.1 | 303.7 | - |
| 1,698.2 |
| 1,306.7 |
| (2,072.4) |
| 1,196.6 |
| EBIT | 3,924.6 | 3,967.4 | 3,500.1 | 2,894.0 | 2,418.9 | 2,023.3 | 1,532.8 | 1,670.1 | 1,512.1 | 1,665.3 | 1,603.2 | 1,491.7 | 1,404.7 | 1,105.0 | 1,071.9 | 438.7 | 1,261.4 | 885.2 | (2,521.4) | 1,057.8 |
| 600.8 |
| 605.8 |
| 620.8 |
| 619.7 |
| 600.0 |
| 559.9 |
| 567.8 |
| 554.8 |
| 588.1 |
| 586.6 |
| 567.8 |
| 587.9 |
| 578.0 |
| 49.4 |
| 725.6 |
| 753.3 |
| 720.9 |
| 689.0 |
| 674.5 |
| 697.7 |
| 659.5 |
| 658.7 |
| 643.2 |
| 668.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.2 |
| 75.0 |
| - |
| - |
| 72.2 |
| 70.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.8 |
| 32.9 |
| 29.0 |
| 30.9 |
| 30.8 |
| 25.9 |
| 29.9 |
| 29.6 |
| 30.3 |
| 29.4 |
| 29.1 |
| 29.1 |
| 29.1 |
| 11.7 |
| 34.7 |
| 35.2 |
| 35.2 |
| - |
| - |
| - |
| 32.3 |
| 32.9 |
| 33.0 |
| 33.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.7 |
| 59.3 |
| 60.7 |
| 61.9 |
| 62.4 |
| 61.3 |
| 63.1 |
| 63.4 |
| 63.9 |
| 64.5 |
| 51.0 |
| 49.3 |
| 48.5 |
| 50.3 |
| 72.9 |
| 53.8 |
| 53.9 |
| 54.1 |
| 54.0 |
| 53.8 |
| 54.5 |
| 56.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 14.9 |
| (6.9) |
| 0.3 |
| (7.2) |
| (3.5) |
| (4.5) |
| (0.4) |
| 12.5 |
| (6.7) |
| (5.8) |
| 2.1 |
| (18.0) |
| (17.3) |
| (8.5) |
| (3.5) |
| (4.0) |
| (7.8) |
| (7.6) |
| (11.5) |
| (4.7) |
| (30.9) |
| (6.3) |
| 394.9 |
| 331.5 |
| 394.6 |
| 518.8 |
| 592.0 |
| 285.3 |
| 322.6 |
| 500.0 |
| 361.8 |
| 103.8 |
| 260.1 |
| 466.8 |
| 504.5 |
| 167.5 |
| (25.2) |
| 530.0 |
| 586.5 |
| 166.5 |
| 325.0 |
| 444.6 |
| 492.0 |
| 156.3 |
| 268.1 |
| 450.9 |
| 851.7 |
| 329.1 |
| 422.0 |
| 469.2 |
| 236.9 |
| 250.2 |
| 410.1 |
| 278.3 |
| 52.8 |
| 214.1 |
| 386.3 |
| 412.6 |
| 147.3 |
| (100.2) |
| 531.1 |
| 458.5 |
| 133.5 |
| 488.0 |
| 368.2 |
| 353.9 |
| 127.6 |
| 204.2 |
| 367.7 |
| 759.2 |
| (8.0) |
| (13.3) |
| (0.2) |
| 0.9 |
| (1.0) |
| (5.5) |
| (36.2) |
| (78.7) |
| 87.0 |
| 77.1 |
| 47.7 |
| 56.4 |
| 361.6 |
| (11.7) |
| (5.9) |
| (9.4) |
| (30.9) |
| 3.7 |
| 8.3 |
| (6.5) |
| (1.4) |
| 14.2 |
| (6.8) |
| 321.1 |
| 408.7 |
| 469.0 |
| 237.8 |
| 249.2 |
| 404.6 |
| 242.1 |
| (25.9) |
| 301.1 |
| 463.4 |
| 460.3 |
| 203.7 |
| 261.4 |
| 519.4 |
| 452.6 |
| 124.1 |
| 457.1 |
| 371.9 |
| 362.2 |
| 121.1 |
| 202.8 |
| 381.9 |
| 752.4 |
| 260.2 |
| 317.8 |
| 405.7 |
| 464.7 |
| 235.2 |
| 244.7 |
| 400.6 |
| 238.8 |
| (29.2) |
| 296.1 |
| 458.8 |
| 456.1 |
| 199.9 |
| 254.0 |
| 515.1 |
| 448.1 |
| 120.4 |
| 459.9 |
| 367.0 |
| 358.6 |
| 117.1 |
| 198.8 |
| 377.4 |
| 747.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.6 |
| 4.2 |
| 3.8 |
| 7.4 |
| 4.3 |
| 4.5 |
| 3.7 |
| (2.8) |
| 4.9 |
| 3.6 |
| 4.0 |
| 4.0 |
| 4.5 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 509.3 |
| 260.2 |
| 317.8 |
| 405.7 |
| 464.7 |
| 235.2 |
| 244.7 |
| 400.6 |
| 238.8 |
| (29.2) |
| 296.1 |
| 458.8 |
| 456.1 |
| 199.9 |
| 254.0 |
| 515.1 |
| 448.1 |
| 120.4 |
| 459.9 |
| 367.0 |
| 358.6 |
| 117.1 |
| 198.8 |
| 377.4 |
| 747.6 |
| 1.68 |
| 1.91 |
| 0.97 |
| - |
| 1.64 |
| 0.99 |
| (0.12) |
| - |
| 1.88 |
| 1.86 |
| 0.82 |
| - |
| 2.06 |
| 1.79 |
| 0.48 |
| - |
| 1.43 |
| 1.38 |
| 0.45 |
| - |
| 1.44 |
| 2.86 |
| 238.2 |
| 239.9 |
| 239.4 |
| - |
| 240.4 |
| 240.0 |
| 239.5 |
| - |
| 241.7 |
| 242.1 |
| 242.5 |
| - |
| 246.4 |
| 247.5 |
| 250.4 |
| - |
| 253.3 |
| 256.4 |
| 259.4 |
| - |
| 259.2 |
| 259.2 |
| 241.7 |
| 243.4 |
| 243.1 |
| - |
| 243.7 |
| 242.3 |
| 242.3 |
| - |
| 244.6 |
| 244.9 |
| 245.2 |
| - |
| 249.5 |
| 250.1 |
| 253.0 |
| - |
| 256.7 |
| 259.7 |
| 262.6 |
| - |
| 261.8 |
| 261.6 |
| 651.0 |
| 353.2 |
| 388.0 |
| 566.9 |
| 423.5 |
| 154.4 |
| 330.2 |
| 536.5 |
| 566.9 |
| 236.5 |
| 41.4 |
| 587.0 |
| 640.3 |
| 243.4 |
| 386.6 |
| 506.1 |
| 557.6 |
| 215.0 |
| 352.8 |
| 511.7 |
| 513.3 |