| (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 | 592.1 | 693.2 | 653.0 | 651.6 | 585.4 | 667.5 | 649.7 | 638.5 | 610.8 | 681.1 | 632.1 | 681.1 | 676.8 | 730.2 | 680.8 | 691.1 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 2,589.9 | 2,583.2 | 2,566.5 | 2,671.2 | 2,802.2 | 2,922.5 | 2,545.6 | 2,311.7 | 2,289.4 | 2,160.2 | 2,068.2 | 2,019.4 | 2,175.0 | 2,132.7 | 2,069.2 | 2,073.5 | 1,927.1 | 1,784.2 | |
| Cost of Revenue | 1,246.6 | 1,243.3 | 1,187.6 | 1,244.3 | 1,234.9 | 1,284.4 | 1,107.7 | 1,054.7 | 1,066.3 | 972.5 | 929.7 | 897.8 | 996.5 | 954.2 | 914.1 | 894.7 | 835.6 | 784.4 | |
| Gross Profit | 1,343.3 | 1,339.9 | 1,378.9 | 1,426.9 | 1,567.3 | 1,638.1 | 1,437.9 | 1,257.0 | 1,223.1 | 1,187.8 | 1,138.5 | 1,121.7 | 1,178.5 | 1,178.5 | 1,155.2 | 1,178.8 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 265.0 | 275.6 | 295.9 | 247.4 | 256.9 | 260.6 | 217.8 | 202.7 | 199.2 | 250.2 | 205.7 | 193.0 | 220.3 | 211.0 | 209.2 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 57.6 | 47.2 | 269.0 | 337.8 | 482.6 | 500.3 | 421.3 | 229.7 | (103.3) | 119.3 | 55.7 | 166.7 | 150.0 | 169.5 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 80.3 | 95.5 | 82.0 | 100.9 | 58.1 | 18.9 | 18.2 | 30.5 | 26.6 | 19.1 | 14.7 | 10.1 | 13.5 | 13.4 | 11.4 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 53.5 | 235.6 | (498.3) | (212.8) | (1,076.7) | 1,194.8 | 1,103.8 | 502.4 | 147.0 | (24.4) | 15.6 | 36.6 | 42.7 | 34.6 | 64.4 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 6.26 | 27.87 | (65.36) | (21.82) | (121.79) | 142.61 | 128.13 | 58.93 | 12.25 | 4.12 | 0.88 | 3.74 | 3.08 | 2.72 | 5.85 | 6.39 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | 212.6 | 420.6 | 483.7 | 619.9 | 637.9 | 559.9 | 363.9 | 34.8 | 268.0 | 198.6 | 298.5 | 299.9 | 316.7 | 394.6 | 426.2 | |||
| 700.1 |
| 732.7 |
| 747.0 |
| 715.9 |
| 726.8 |
| 789.8 |
| 647.3 |
| 536.9 |
| 571.6 |
| 624.5 |
| 560.6 |
| 572.6 |
| 554.0 |
| 616.8 |
| 545.1 |
| 575.9 |
| 551.5 |
| 621.3 |
| 534.1 |
| 504.7 |
| 500.1 |
| 571.5 |
| 508.7 |
| 516.8 |
| Cost of Revenue | 282.7 | 348.0 | 309.6 | 306.3 | 279.4 | 325.5 | 293.8 | 283.4 | 284.9 | 314.8 | 296.4 | 318.6 | 314.4 | 333.2 | 308.2 | 296.1 | 297.4 | 334.3 | 309.6 | 314.3 | 326.2 | 329.6 | 280.0 | 243.9 | 254.3 | 294.0 | 253.6 | 264.9 | 242.2 | 284.3 | 258.4 | 274.2 | 249.3 | 276.0 | 235.1 | 231.3 | 230.0 | 256.8 | 229.3 | 236.5 |
| Gross Profit | 309.4 | 345.2 | 343.4 | 345.3 | 306.0 | 342.0 | 355.9 | 355.1 | 325.9 | 366.3 | 335.7 | 362.5 | 362.4 | 397.1 | 372.6 | 395.0 | 402.6 | 398.4 | 437.4 | 401.6 | 400.6 | 460.2 | 367.3 | 293.0 | 317.4 | 330.5 | 307.0 | 307.8 | 311.8 | 332.6 | 286.7 | 301.7 | 302.2 | 345.3 | 299.0 | 273.4 | 270.1 | 314.7 | 279.5 | 280.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 62.9 | 70.3 | 71.3 | 60.5 | 73.5 | 79.6 | 91.0 | 58.9 | 66.4 | 63.9 | 43.5 | 65.0 | 75.0 | 66.2 | 66.8 | 64.3 | 59.5 | 58.9 | 64.5 | 63.4 | 73.9 | 56.9 | 59.5 | 52.0 | 49.3 | 57.1 | 47.9 | 50.1 | 47.6 | 53.1 | 49.2 | 47.5 | 49.4 | 76.0 | 62.1 | 62.6 | 49.5 | 57.4 | 49.9 | 49.8 |
| Selling General & Administrative | 212.4 | 221.0 | 206.8 | 207.7 | 208.8 | 204.0 | 200.4 | 194.7 | 214.9 | 207.1 | 201.2 | 207.8 | 225.6 | 212.2 | 211.1 | 207.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 5.9 | 6.3 | 7.3 | 5.2 | 5.0 | 5.1 | 5.3 | 5.3 | 5.5 | 5.7 | 6.2 | 5.9 | 6.0 | 6.1 | 6.2 | 6.3 | 6.3 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 34.1 | (118.9) | 65.3 | 77.1 | 23.7 | 58.4 | 64.5 | 101.5 | 44.6 | 95.3 | 90.9 | 89.6 | 61.9 | 118.7 | 94.6 | 122.9 | 146.4 | 117.9 | 156.8 | 124.8 | 100.9 | 185.6 | 109.6 | 51.7 | 74.4 | 59.2 | 57.5 | 56.4 | 56.6 | (227.1) | 36.3 | 43.8 | 43.6 | 56.0 | 38.8 | (1.7) | 26.2 | (20.6) | 28.1 | 22.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 21.0 | 30.9 | 13.7 | 14.7 | 36.2 | 16.0 | 15.4 | 16.6 | 34.0 | 16.8 | 17.3 | 16.5 | 50.3 | 12.4 | 8.0 | 5.5 | 32.2 | (0.4) | 0.3 | 0.7 | 18.3 | 3.6 | 1.8 | 10.0 | 2.8 | 3.1 | 4.1 | 3.8 | 19.5 | 5.7 | 2.6 | 16.2 | 2.1 | 4.6 | 1.4 | 12.0 | 1.1 | 1.6 | 1.3 | 10.6 |
| Interest Expense | 12.3 | 12.1 | 12.3 | 12.6 | 12.0 | 12.2 | 12.1 | 12.3 | 12.3 | 12.3 | 12.4 | 12.3 | 12.3 | 11.7 | 11.7 | 10.7 | 4.0 | 0.4 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 24.2 | 28.6 | 8.3 | 16.2 | 37.2 | 19.6 | 17.9 | 18.2 | 34.6 | 19.1 | 20.4 | 16.5 | 50.4 | 2.3 | 3.1 | 6.7 | 32.6 | |||||||||||||||||||||||
| Pre-Tax Income | (689.8) | 929.2 | (431.1) | 414.0 | 83.4 | (908.9) | 861.6 | (2,786.3) | 491.1 | 428.4 | 137.1 | (1,500.4) | 84.8 | 1,091.4 | (207.3) | (1,220.2) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (162.7) | 209.2 | (89.2) | 96.2 | 19.4 | (193.1) | 208.4 | (620.8) | 107.2 | 78.7 | 30.8 | (338.2) | 15.9 | 263.6 | (44.5) | (295.1) | (1,000.7) | (461.8) | 1,094.2 | 242.7 | 319.8 | 241.8 | 369.6 | 279.5 | 212.8 | 145.9 | (76.4) | 170.8 | 262.1 | (212.7) | 80.8 | 72.0 | 206.9 | (36.8) | 8.5 | (3.9) | 7.7 | (5.5) | 4.3 | 8.9 |
| Net Income From Continuing Ops | (527.1) | 720.0 | (341.9) | 317.8 | 64.0 | (715.8) | 653.2 | (2,165.5) | 383.9 | 349.7 | 106.3 | (1,162.3) | 69.0 | 827.8 | (162.8) | (925.1) | (3,367.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (527.1) | 720.0 | (341.9) | 317.8 | 64.0 | (715.8) | 653.2 | (2,165.5) | 383.9 | 349.7 | 106.3 | (1,162.3) | 69.0 | 827.8 | (162.8) | (925.1) | (3,367.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (527.1) | 720.0 | (341.9) | 317.8 | 64.0 | (715.8) | 653.2 | (2,165.5) | 383.9 | 349.7 | 106.3 | (1,162.3) | 69.0 | 827.8 | (162.8) | (925.1) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (527.1) | 720.0 | (341.9) | 317.8 | 64.0 | (715.8) | 653.2 | (2,165.5) | 383.9 | 349.7 | 106.3 | (1,162.3) | 69.0 | 827.8 | (162.8) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (19.55) | - | (12.70) | 11.67 | 2.29 | - | 23.37 | (76.26) | 13.46 | - | 3.65 | (39.59) | 2.33 | - | (5.48) | (31.05) | (112.50) | - | 131.75 | 30.71 | 32.77 | - | 44.24 | 32.59 | 22.97 | - | (8.68) | 20.08 | 29.03 | - | 9.02 | 8.99 | 22.05 | - | 0.74 | 0.17 | 0.42 | - | 0.63 | 0.61 |
| EPS Diluted | (19.55) | - | (12.70) | 11.67 | 2.29 | - | 23.34 | (76.26) | 13.45 | - | 3.64 | (39.59) | 2.32 | - | (5.48) | (31.12) | (112.50) | - | ||||||||||||||||||||||
| Shares Basic | 27.0 | - | 26.9 | 27.2 | 27.9 | - | 27.9 | 28.4 | 28.5 | - | 29.1 | 29.4 | 29.6 | - | 29.7 | 29.8 | 29.9 | - | ||||||||||||||||||||||
| Shares Diluted | 27.0 | - | 26.9 | 27.2 | 28.0 | - | 28.0 | 28.4 | 28.5 | - | 29.2 | 29.4 | 29.7 | - | 29.7 | 29.8 | 29.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 108.0 | - | - | - | 89.5 | - | - | - | 77.9 | - | - | - | 59.9 | - | - | - |
| EBIT | 34.1 | (118.9) | 65.3 | 77.1 | 23.7 | 58.4 | 64.5 | 101.5 | 44.6 | 95.3 | 90.9 | 89.6 | 61.9 | 118.7 | 94.6 | 122.9 | 146.4 | 117.9 | 156.8 | |||||||||||||||||||||
| 1,764.4 |
| 801.8 |
| 1,091.5 |
| 999.8 |
| 962.5 |
| 177.6 |
| 172.3 |
| 163.6 |
| 159.5 |
| Selling General & Administrative | 847.9 | 844.3 | 814.0 | 841.7 | 827.8 | 877.1 | 798.8 | 824.6 | 834.8 | 806.8 | 814.7 | 762.0 | 808.2 | 798.1 | 681.8 | 696.0 | 635.2 | 601.5 | 591.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 165.4 | 151.6 | 145.9 | 137.3 | 137.6 | 138.6 | 134.2 | 138.1 | 148.7 | 142.9 | 131.8 | 149.9 | 147.2 | 130.4 | 121.0 | 108.9 | 101.7 | - |
| Amortization of Intangibles | 24.7 | 23.8 | 21.2 | 23.8 | 24.9 | 28.4 | 27.5 | 23.5 | 28.3 | 30.8 | 35.2 | 36.5 | 47.8 | 45.0 | 42.8 | 39.1 | 33.7 | 31.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 264.2 |
| 305.2 |
| 284.0 |
| 231.0 |
| 182.9 |
| 8.2 |
| 5.2 |
| 5.7 |
| - |
| Interest Expense | 49.3 | 49.0 | 48.9 | 49.4 | 38.1 | 1.6 | 21.9 | 23.4 | 24.0 | 23.0 | 23.4 | 21.7 | 22.1 | 61.3 | 51.1 | 53.1 | 63.7 | 47.0 | 32.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 77.3 | 90.3 | 90.3 | 106.5 | 44.7 | 26.8 | 24.5 | 26.1 | 36.6 | 10.7 | 0.0 | 0.0 | (0.1) | 12.8 | 21.9 | 7.6 | 3.9 | 6.9 | 0.4 |
| Pre-Tax Income | 222.3 | 995.5 | (2,342.5) | (850.1) | (4,704.2) | 5,449.1 | 4,918.0 | 2,261.1 | 512.7 | 97.8 | 41.6 | 145.8 | 131.6 | 112.4 | 229.9 | 245.8 | 220.3 | 185.8 | 142.8 |
| 67.0 |
| 33.3 |
| 36.7 |
| 44.6 |
| Net Income From Continuing Ops | 168.8 | 759.9 | (1,844.2) | (637.3) | (3,627.5) | 4,254.3 | 3,814.2 | 1,758.7 | 365.6 | 122.2 | 26.0 | 113.1 | 88.8 | 77.8 | 165.5 | 178.8 | 186.9 | 149.2 | 98.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 168.8 | 759.9 | (1,844.2) | (637.3) | (3,627.5) | 4,254.3 | 3,814.2 | 1,758.7 | 365.6 | 122.2 | 26.0 | 113.1 | 88.8 | 77.8 | 165.5 | 178.8 | 186.9 | 149.2 | 98.3 |
| Net Income Attributable To Parent | 168.8 | 759.9 | (1,844.2) | (637.3) | (3,627.5) | 4,254.3 | 3,814.2 | 1,758.7 | 365.6 | 122.2 | 26.0 | 109.2 | 88.8 | 77.8 | 165.5 | 179.0 | 185.5 | 144.6 | 89.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | (0.2) | 1.4 | 4.5 | 8.8 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 168.8 | 759.9 | (1,844.2) | (637.3) | (3,627.5) | 4,254.3 | 3,814.2 | 1,758.7 | 365.6 | 122.2 | 26.0 | 109.2 | 88.8 | 77.8 | 165.5 | 179.0 | 185.5 | 144.6 | 89.5 |
| 6.70 |
| 5.28 |
| 3.30 |
| EPS Diluted | 6.26 | 27.85 | (65.36) | (21.82) | (121.79) | 140.83 | 126.47 | 58.27 | 12.10 | 4.07 | 0.88 | 3.71 | 3.05 | 2.69 | 5.78 | 6.29 | 6.59 | 5.20 | 3.24 |
| Shares Basic | 27.0 | 27.3 | 28.2 | 29.2 | 29.8 | 29.8 | 29.8 | 29.8 | 29.8 | 29.7 | 29.4 | 29.2 | 28.9 | 28.6 | 28.3 | 28.0 | 27.7 | 27.4 | 27.1 |
| Shares Diluted | 27.0 | 27.3 | 28.2 | 29.2 | 29.8 | 30.2 | 30.2 | 30.2 | 30.2 | 30.0 | 29.6 | 29.4 | 29.1 | 28.9 | 28.6 | 28.5 | 28.2 | 27.8 | 27.6 |
| 392.9 |
| 332.7 |
| - |
| EBIT | 57.6 | 47.2 | 269.0 | 337.8 | 482.6 | 500.3 | 421.3 | 229.7 | (103.3) | 119.3 | 55.7 | 166.7 | 150.0 | 169.5 | 264.2 | 305.2 | 284.0 | 231.0 | 182.9 |
| 196.7 |
| 221.7 |
| 216.2 |
| 213.4 |
| 225.9 |
| 217.7 |
| 198.2 |
| 189.3 |
| 193.7 |
| 214.2 |
| 201.6 |
| 201.3 |
| 207.6 |
| 214.0 |
| 201.2 |
| 210.4 |
| 209.1 |
| 201.7 |
| 198.2 |
| 212.5 |
| 194.4 |
| 218.0 |
| 201.5 |
| 205.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.6 |
| - |
| - |
| - |
| 32.9 |
| - |
| - |
| - |
| 34.3 |
| - |
| - |
| - |
| 33.7 |
| - |
| - |
| - |
| 6.7 |
| 7.3 |
| 7.2 |
| 7.2 |
| 7.2 |
| 7.2 |
| 7.2 |
| 5.9 |
| 6.4 |
| 6.0 |
| 5.6 |
| 5.5 |
| 6.5 |
| 7.0 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.8 |
| 8.7 |
| 6.9 |
| 6.7 |
| 9.5 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 4.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 6.1 |
| 5.5 |
| 5.8 |
| 6.0 |
| 6.1 |
| 6.1 |
| 6.0 |
| 5.8 |
| 5.8 |
| 5.9 |
| 6.0 |
| 5.3 |
| 6.5 |
| 5.6 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| (0.6) |
| (0.1) |
| 17.4 |
| 3.0 |
| 1.0 |
| 17.2 |
| 3.3 |
| (0.9) |
| 4.4 |
| 3.9 |
| 18.7 |
| 7.0 |
| 2.6 |
| 15.9 |
| 11.1 |
| (2.8) |
| 1.1 |
| 11.4 |
| 1.0 |
| (13.8) |
| 1.4 |
| 11.2 |
| (4,368.0) |
| (2,027.1) |
| 5,022.2 |
| 1,156.8 |
| 1,297.2 |
| 1,088.9 |
| 1,684.5 |
| 1,245.9 |
| 898.7 |
| 699.4 |
| (335.2) |
| 769.6 |
| 1,127.3 |
| (1,041.2) |
| 350.1 |
| 340.1 |
| 863.7 |
| 46.0 |
| 30.6 |
| 1.1 |
| 20.1 |
| (28.2) |
| 22.7 |
| 26.9 |
| (1,565.3) |
| 3,928.0 |
| 914.1 |
| 977.4 |
| 847.1 |
| 1,314.8 |
| 966.4 |
| 685.9 |
| 553.5 |
| (258.8) |
| 598.8 |
| 865.2 |
| (828.5) |
| 269.3 |
| 268.0 |
| 656.8 |
| 82.7 |
| 22.1 |
| 5.0 |
| 12.4 |
| (22.7) |
| 18.4 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,565.3) |
| 3,928.0 |
| 914.1 |
| 977.4 |
| 847.1 |
| 1,314.8 |
| 966.4 |
| 685.9 |
| 553.5 |
| (258.8) |
| 598.8 |
| 865.2 |
| (828.5) |
| 269.3 |
| 268.0 |
| 656.8 |
| 82.7 |
| 22.1 |
| 5.0 |
| 12.4 |
| (22.7) |
| 18.4 |
| 18.0 |
| (3,367.3) |
| (1,565.3) |
| 3,928.0 |
| 914.1 |
| 977.4 |
| 847.1 |
| 1,314.8 |
| 966.4 |
| 685.9 |
| 553.5 |
| (258.8) |
| 598.8 |
| 865.2 |
| (828.5) |
| 269.3 |
| 268.0 |
| 656.8 |
| 82.7 |
| 22.1 |
| 5.0 |
| 12.4 |
| (22.7) |
| 18.4 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (925.1) |
| (3,367.3) |
| (1,565.3) |
| 3,928.0 |
| 914.1 |
| 977.4 |
| 847.1 |
| 1,314.8 |
| 966.4 |
| 685.9 |
| 553.5 |
| (258.8) |
| 598.8 |
| 865.2 |
| (828.5) |
| 269.3 |
| 268.0 |
| 656.8 |
| 82.7 |
| 22.1 |
| 5.0 |
| 12.4 |
| (22.7) |
| 18.4 |
| 18.0 |
| 129.96 |
| 30.32 |
| 32.38 |
| - |
| 43.64 |
| 32.15 |
| 22.72 |
| - |
| (8.68) |
| 19.86 |
| 28.74 |
| - |
| 8.89 |
| 8.87 |
| 21.77 |
| - |
| 0.73 |
| 0.17 |
| 0.41 |
| - |
| 0.62 |
| 0.61 |
| 29.8 |
| 29.8 |
| 29.8 |
| - |
| 29.7 |
| 29.7 |
| 29.9 |
| - |
| 29.8 |
| 29.8 |
| 29.8 |
| - |
| 29.9 |
| 29.8 |
| 29.8 |
| - |
| 29.7 |
| 29.6 |
| 29.6 |
| - |
| 29.4 |
| 29.4 |
| 30.2 |
| 30.1 |
| 30.2 |
| - |
| 30.1 |
| 30.1 |
| 30.2 |
| - |
| 29.8 |
| 30.2 |
| 30.1 |
| - |
| 30.3 |
| 30.2 |
| 30.2 |
| - |
| 30.1 |
| 30.0 |
| 29.9 |
| - |
| 29.7 |
| 29.6 |
| 124.8 |
| 100.9 |
| 185.6 |
| 109.6 |
| 51.7 |
| 74.4 |
| 59.2 |
| 57.5 |
| 56.4 |
| 56.6 |
| (227.1) |
| 36.3 |
| 43.8 |
| 43.6 |
| 56.0 |
| 38.8 |
| (1.7) |
| 26.2 |
| (20.6) |
| 28.1 |
| 22.5 |