| (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 | 2,492.7 | 2,517.0 | 2,647.3 | 2,534.7 | 2,233.6 | 2,367.3 | 2,348.4 | 2,325.6 | 2,042.0 | 2,077.7 | 2,056.9 | 1,972.2 | 1,717.4 | 1,694.4 | 1,733.0 | 1,717.2 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 10,191.7 | 9,932.6 | 9,083.3 | 7,824.2 | 6,700.4 | 6,403.5 | 6,530.6 | 6,950.2 | 12,552.9 | 15,056.9 | 9,199.6 | 11,471.9 |
| Cost of Revenue | - | - | 7,361.8 | 6,541.2 | 5,793.3 | - | - | - | - | 2,403.4 | 0.0 | 112.1 |
| Gross Profit | - | - | 1,721.5 | 1,283.0 | 907.1 | - | - | - | - | 12,653.5 | 9,199.6 | 11,359.8 |
| Operating Expenses | ||||||||||||
| Research & Development | 81.8 | 83.1 | 73.4 | 69.0 | 67.0 | 78.4 | 75.3 | 149.5 | 189.2 | 212.9 | 105.4 | 95.5 |
| Selling General & Administrative | 737.0 | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | 1,544.1 | 1,436.1 | 1,157.3 | 658.2 | 375.9 | 183.4 | (3,244.8) | (2,105.4) | (532.7) | 1,354.1 | 766.1 | 553.6 |
| Non-Operating | ||||||||||||
| Interest Income | 40.3 | 41.9 | 33.9 | 33.5 | 17.8 | 14.0 | 52.3 | 43.6 | 121.4 | 140.8 | 85.3 | 77.7 |
| Interest Expense | 75.9 | 81.4 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 311.8 | 302.9 | 85.1 | 154.7 | 105.4 | 111.1 | 19.4 | 79.0 | 422.7 | 545.5 | 180.3 | 136.5 |
| Net Income From Continuing Ops | 1,080.5 | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | 2.71 | 2.34 | 1.96 | 0.13 | (0.24) | 0.03 | (7.33) | (5.39) | (4.20) | 0.24 | 3.29 | 0.13 |
| EPS Diluted | 2.64 | 2.30 | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 1,987.1 | 1,877.9 | 1,550.0 | 1,036.0 | 753.1 | 568.8 | (2,832.7) | (1,637.7) | 17.7 | 1,968.8 | 1,066.8 | 892.3 |
| EBIT | 1,544.1 | 1,436.1 | ||||||||||
| 1,555.8 |
| 1,523.3 |
| 1,579.4 |
| 1,668.8 |
| 1,632.0 |
| 1,600.3 |
| 1,727.5 |
| 1,620.2 |
| 1,582.6 |
| (2,732.1) |
| 3,335.1 |
| 3,434.2 |
| 2,913.0 |
| 3,323.0 |
| 3,143.8 |
| 2,960.9 |
| 3,125.2 |
| 3,683.0 |
| 4,140.9 |
| 3,845.0 |
| 3,388.0 |
| 2,047.7 |
| 2,375.7 |
| 2,370.5 |
| Cost of Revenue | - | - | - | 1,948.2 | 1,776.5 | - | - | 1,832.5 | 1,706.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 544.1 | 534.8 | 621.5 | 589.4 | 614.8 | 577.7 | (38.3) | 5.6 | 10.9 |
| Gross Profit | - | - | - | 586.5 | 457.1 | - | - | 493.1 | 335.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,416.8 | 2,590.4 | 3,061.5 | 3,551.5 | 3,230.2 | 2,810.3 | 2,086.0 | 2,370.1 | 2,359.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 17.8 | 27.4 | 22.5 | 14.1 | 19.1 | 25.2 | 15.4 | 15.2 | 17.6 | 19.3 | 17.5 | 16.8 | 15.4 | 21.9 | 19.0 | 11.5 | 14.6 | 24.0 | 18.7 | 19.2 | 16.5 | 4.0 | 20.8 | 25.1 | 25.4 | 39.5 | 40.6 | 29.5 | 39.9 | 55.9 | 38.6 | 53.6 | 41.1 | 69.3 | 51.1 | 49.1 | 43.4 | 37.6 | 22.0 | 25.5 |
| Selling General & Administrative | 215.9 | 174.7 | 173.2 | 173.2 | 184.2 | 145.0 | 187.4 | 174.9 | 159.8 | 188.2 | 183.8 | 150.0 | 153.9 | 162.2 | 151.9 | 143.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 103.6 | 106.0 | 118.2 | 115.2 | 102.4 | 107.1 | 94.0 | 92.1 | 99.5 | - | - | - | 93.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2,141.7 | 2,251.8 | 2,242.3 | 2,145.1 | 1,973.2 | 2,165.1 | 2,061.2 | 2,017.2 | 1,883.0 | 1,938.8 | 1,896.1 | 1,813.7 | 1,666.4 | 1,665.3 | 1,652.2 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 386.1 | 316.2 | 438.1 | 403.7 | 278.1 | 266.5 | 322.5 | 308.3 | 260.0 | 178.9 | 211.0 | 179.1 | 89.2 | 87.1 | 124.0 | 107.1 | 57.7 | 17.3 | 35.6 | 85.3 | 45.2 | 5.6 | 13.3 | (89.0) | (3,174.7) | (2,926.7) | 211.1 | 394.1 | 216.1 | (1,494.3) | 375.0 | 298.7 | 287.9 | 377.9 | 358.2 | 439.6 | 178.4 | (43.6) | 352.9 | 222.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 11.1 | 13.1 | 8.3 | 7.8 | 12.7 | 8.2 | 6.3 | 5.7 | 13.7 | 17.1 | 4.0 | 4.1 | 8.3 | 5.6 | 4.2 | 4.0 | 4.0 | 5.1 | 2.1 | 2.7 | 4.1 | 15.9 | 7.7 | 18.9 | 9.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 17.1 | 17.7 | 18.9 | 22.2 | 22.6 | 21.7 | 22.2 | 27.1 | 26.4 | 30.1 | 30.7 | 34.4 | 27.0 | 34.0 | 35.1 | 31.7 | 37.9 | 39.4 | ||||||||||||||||||||||
| Income From Equity Investments | 4.5 | 17.5 | 9.8 | 10.3 | 9.4 | 9.3 | 8.4 | 2.6 | 1.4 | (1.5) | 20.6 | 1.1 | 14.2 | 21.1 | 13.8 | 4.3 | ||||||||||||||||||||||||
| Other Non-Operating Income | 6.3 | (0.2) | (17.2) | (10.7) | (29.6) | 17.8 | (7.3) | (44.1) | (12.3) | (23.2) | (41.5) | (182.3) | (1.3) | (28.1) | (10.3) | 3.0 | 40.8 | |||||||||||||||||||||||
| Pre-Tax Income | 355.8 | 277.9 | 387.0 | 374.8 | 230.3 | 211.9 | 272.4 | 245.5 | 210.6 | 101.2 | 113.2 | (53.0) | 45.2 | (6.3) | 53.4 | 27.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 95.9 | 33.3 | 76.1 | 106.5 | 87.0 | (17.8) | (6.0) | 59.2 | 49.7 | 54.5 | 19.5 | 43.3 | 37.4 | 14.4 | 42.7 | 19.8 | 28.5 | 39.4 | 12.3 | 34.9 | 24.5 | 5.9 | 9.1 | 27.6 | (23.2) | (17.5) | 81.1 | 0.9 | 14.5 | 242.0 | 66.7 | 64.7 | 49.3 | 295.8 | 111.7 | 86.2 | 51.8 | 26.5 | 102.5 | 5.4 |
| Net Income From Continuing Ops | 259.9 | 241.4 | 310.9 | 268.3 | 143.3 | 229.7 | 278.4 | 186.3 | 160.9 | 46.7 | 93.7 | (96.3) | 7.8 | (20.7) | 10.7 | 7.8 | (34.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | (10.6) | (15.3) | 0.0 | (19.4) | |||||||||||||||||||||||
| Net Income | 259.9 | 244.6 | 310.9 | 268.3 | 143.3 | 229.7 | 278.4 | 186.3 | 160.9 | 46.7 | 93.7 | (96.3) | 7.8 | (31.3) | (4.6) | 7.8 | (53.7) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 260.5 | 242.7 | 309.7 | 269.5 | 142.0 | 224.7 | 274.6 | 186.5 | 157.1 | 53.0 | 90.0 | (87.2) | 0.4 | (37.3) | (10.3) | 2.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | 3.8 | (0.2) | - | - | 3.7 | (9.1) | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 260.5 | 242.7 | 309.7 | 269.5 | 142.0 | 224.7 | 274.6 | 186.5 | 157.1 | 53.0 | 90.0 | (87.2) | 0.4 | (37.3) | (10.3) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.65 | - | 0.76 | 0.65 | 0.34 | - | 0.64 | 0.43 | 0.36 | - | 0.21 | (0.20) | 0.00 | - | (0.02) | 0.00 | (0.13) | - | (0.07) | (0.37) | 0.82 | - | (0.01) | 0.03 | (7.28) | - | (0.27) | 0.22 | 0.05 | - | 0.30 | 0.23 | 0.20 | - | 0.26 | 0.35 | (0.04) | - | 2.50 | 0.87 |
| EPS Diluted | 0.64 | - | 0.75 | 0.64 | 0.33 | - | 0.63 | 0.42 | 0.35 | - | 0.20 | (0.20) | 0.00 | - | (0.02) | 0.00 | (0.13) | - | ||||||||||||||||||||||
| Shares Basic | 400.1 | - | 409.5 | 415.4 | 421.2 | - | 428.3 | 430.2 | 433.6 | - | 436.9 | 440.1 | 442.1 | - | 450.1 | 452.2 | 451.1 | - | ||||||||||||||||||||||
| Shares Diluted | 409.9 | - | 415.7 | 420.5 | 431.2 | - | 438.8 | 440.1 | 446.3 | - | 450.3 | 440.1 | 455.0 | - | 458.1 | 456.8 | 451.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 489.7 | 422.2 | 556.3 | 518.9 | 380.5 | 373.6 | 416.5 | 400.4 | 359.5 | - | - | - | 182.2 | - | - | - | 153.6 | - | - | - | 140.4 | - | - | - | (3,096.3) | - | - | - | 305.0 | - | - | - | 374.3 | - | - | - | 261.6 | - | - | - |
| EBIT | 386.1 | 316.2 | 438.1 | 403.7 | 278.1 | 266.5 | 322.5 | 308.3 | 260.0 | 178.9 | 211.0 | 179.1 | 89.2 | 87.1 | 124.0 | 107.1 | 57.7 | 17.3 | 35.6 | |||||||||||||||||||||
| 705.3 |
| 667.1 |
| 675.9 |
| 616.8 |
| 644.9 |
| 724.1 |
| 795.7 |
| 1,140.6 |
| 1,060.9 |
| 572.6 |
| 689.6 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 443.0 | 441.8 | 392.7 | 377.8 | 377.2 | 385.4 | 412.1 | 467.7 | 550.4 | 614.7 | 300.7 | 338.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 8,780.9 | 8,612.4 | 8,126.5 | 7,315.0 | 6,503.1 | 6,369.6 | 10,037.2 | 9,308.2 | 13,470.5 | 14,091.7 | 8,743.6 | 11,198.3 |
| 97.4 |
| 122.2 |
| 138.7 |
| 157.3 |
| 134.1 |
| 134.9 |
| 482.3 |
| 456.0 |
| 114.1 |
| 148.9 |
| Income From Equity Investments | 42.1 | 47.0 | 21.7 | 34.4 | 44.6 | 0.6 | 64.6 | 59.8 | 114.3 | 55.6 | 117.7 | 51.0 |
| Other Non-Operating Income | (21.8) | (57.7) | (45.9) | (248.3) | 5.4 | 46.6 | 25.1 | (181.6) | (323.9) | (25.9) | 6.5 | (102.9) |
| Pre-Tax Income | 1,395.5 | 1,270.0 | 940.4 | 206.6 | 68.9 | 198.1 | (3,498.7) | (2,571.1) | (1,488.1) | 679.7 | 551.4 | 150.5 |
| 963.9 |
| 855.3 |
| 51.9 |
| (36.5) |
| 87.0 |
| (3,518.1) |
| (2,650.1) |
| (1,910.8) |
| 113.3 |
| 393.3 |
| 14.4 |
| Net Income From Discontinued Ops | - | - | 0.0 | 0.0 | (45.3) | (72.6) | 280.2 | 238.0 | - | - | - | - |
| Net Income | 1,083.7 | 967.1 | 855.3 | 51.9 | (81.8) | 14.4 | (3,237.9) | (2,412.1) | (1,910.8) | 134.2 | 371.1 | 14.0 |
| Net Income Attributable To Parent | 1,082.4 | 963.9 | 842.9 | 56.2 | (107.2) | 13.3 | (3,287.6) | (2,415.2) | (1,921.6) | 113.3 | 393.3 | 14.4 |
| Less: Minority Interest | - | - | - | - | - | - | 49.7 | 3.1 | 10.8 | 20.9 | (22.2) | (0.4) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,082.4 | 963.9 | 842.9 | 56.2 | (107.2) | 13.3 | (3,287.6) | (2,415.2) | (1,921.6) | 113.3 | 393.3 | 14.4 |
| 1.91 |
| 0.12 |
| (0.24) |
| 0.03 |
| (7.33) |
| (5.39) |
| (4.20) |
| 0.24 |
| 3.16 |
| 0.13 |
| Shares Basic | 400.1 | 412.2 | 429.1 | 438.6 | 449.5 | 450.5 | 448.7 | 448.0 | 458.0 | 466.7 | 119.4 | 114.9 |
| Shares Diluted | 409.9 | 419.7 | 440.5 | 452.3 | 449.5 | 454.6 | 448.7 | 448.0 | 458.0 | 448.0 | 125.1 | 127.3 |
| 1,157.3 |
| 658.2 |
| 375.9 |
| 183.4 |
| (3,244.8) |
| (2,105.4) |
| (532.7) |
| 1,354.1 |
| 766.1 |
| 553.6 |
| 159.6 |
| 171.3 |
| 153.4 |
| 172.6 |
| 147.6 |
| 189.2 |
| 181.8 |
| 157.8 |
| 195.3 |
| (124.0) |
| 298.1 |
| 323.8 |
| 297.8 |
| 305.5 |
| 250.6 |
| 281.4 |
| 303.1 |
| 254.4 |
| 284.4 |
| 268.0 |
| 254.1 |
| 138.6 |
| 143.0 |
| 143.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.9 |
| - |
| - |
| - |
| 95.2 |
| - |
| - |
| - |
| 78.4 |
| - |
| - |
| - |
| 88.9 |
| - |
| - |
| - |
| 86.4 |
| - |
| - |
| - |
| 83.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,640.2 |
| 1,545.4 |
| 1,559.1 |
| 1,543.4 |
| 1,636.3 |
| 1,630.8 |
| 1,701.2 |
| 1,774.9 |
| 1,737.2 |
| 4,823.9 |
| 188.4 |
| 3,221.0 |
| 3,120.6 |
| 2,778.2 |
| 4,943.3 |
| 2,863.7 |
| 2,777.6 |
| 2,885.9 |
| 3,387.1 |
| 3,872.3 |
| 3,490.1 |
| 3,342.2 |
| 2,237.7 |
| 2,120.2 |
| 2,176.4 |
| 41.4 |
| 37.9 |
| 38.6 |
| 25.0 |
| 30.8 |
| 45.5 |
| 32.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 10.1 |
| (30.0) |
| 12.8 |
| 7.7 |
| 14.9 |
| 12.9 |
| 15.7 |
| 21.1 |
| 5.8 |
| 25.9 |
| 14.2 |
| 13.9 |
| 43.7 |
| 16.4 |
| 40.2 |
| 14.0 |
| 16.2 |
| 17.3 |
| 12.7 |
| 9.4 |
| 44.9 |
| 67.4 |
| (20.1) |
| 17.9 |
| (5.9) |
| (1.0) |
| 35.6 |
| 45.4 |
| 7.9 |
| (20.3) |
| (7.9) |
| (25.1) |
| (57.7) |
| (72.6) |
| (26.2) |
| (311.3) |
| 10.4 |
| 2.2 |
| (25.2) |
| (69.1) |
| 30.0 |
| (50.3) |
| 63.5 |
| 24.0 |
| 81.7 |
| (57.1) |
| (5.8) |
| (94.1) |
| (26.7) |
| (137.7) |
| 456.6 |
| (49.7) |
| (49.7) |
| (148.2) |
| (3,251.1) |
| (2,685.8) |
| (34.2) |
| 114.6 |
| 34.3 |
| (2,004.5) |
| 200.9 |
| 174.8 |
| 140.7 |
| 168.3 |
| 229.6 |
| 245.2 |
| 36.6 |
| (128.5) |
| 404.2 |
| 109.2 |
| (133.5) |
| (39.0) |
| (172.6) |
| 432.1 |
| (55.6) |
| (58.8) |
| (175.8) |
| (3,227.9) |
| (2,668.3) |
| (115.3) |
| 113.7 |
| 19.8 |
| (2,246.5) |
| 134.2 |
| 110.1 |
| 91.4 |
| (363.4) |
| 121.0 |
| 164.9 |
| 190.8 |
| (160.5) |
| 302.4 |
| 104.0 |
| (28.5) |
| 8.4 |
| 7.7 |
| (60.2) |
| 41.7 |
| 65.2 |
| 191.1 |
| (17.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (162.0) |
| (30.6) |
| (164.9) |
| 371.9 |
| (13.9) |
| 6.4 |
| 15.3 |
| (3,245.7) |
| (2,430.3) |
| (115.3) |
| 113.7 |
| 19.8 |
| (2,246.5) |
| 134.2 |
| 110.1 |
| 91.4 |
| (127.5) |
| 117.9 |
| 159.0 |
| (15.2) |
| (155.0) |
| 301.7 |
| 103.8 |
| (61.7) |
| (155.7) |
| (32.2) |
| (167.0) |
| 368.2 |
| (39.3) |
| (3.9) |
| 11.7 |
| (3,256.1) |
| (2,414.0) |
| (119.1) |
| 97.0 |
| 20.9 |
| (2,259.3) |
| 136.9 |
| 105.7 |
| 95.1 |
| (153.9) |
| 121.0 |
| 164.9 |
| (18.7) |
| (133.8) |
| 302.4 |
| 104.0 |
| - |
| - |
| - |
| 25.4 |
| 10.3 |
| 3.6 |
| 10.4 |
| (16.3) |
| 3.8 |
| 16.7 |
| (1.1) |
| 12.8 |
| (2.7) |
| 4.4 |
| (3.7) |
| 26.4 |
| (3.1) |
| (5.9) |
| 3.5 |
| (21.2) |
| (0.7) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| (61.7) |
| (155.7) |
| (32.2) |
| (167.0) |
| 368.2 |
| (39.3) |
| (3.9) |
| 11.7 |
| (3,256.1) |
| (2,414.0) |
| (119.1) |
| 97.0 |
| 20.9 |
| (2,259.3) |
| 136.9 |
| 105.7 |
| 95.1 |
| (153.9) |
| 121.0 |
| 164.9 |
| (18.7) |
| (133.8) |
| 302.4 |
| 104.0 |
| (0.07) |
| (0.37) |
| 0.81 |
| - |
| (0.01) |
| 0.03 |
| (7.28) |
| - |
| (0.27) |
| 0.21 |
| 0.05 |
| - |
| 0.30 |
| 0.23 |
| 0.20 |
| - |
| 0.26 |
| 0.35 |
| (0.04) |
| - |
| 2.39 |
| 0.83 |
| 450.7 |
| 450.6 |
| 449.7 |
| - |
| 449.4 |
| 448.3 |
| 447.5 |
| - |
| 446.9 |
| 447.5 |
| 450.1 |
| - |
| 454.5 |
| 461.4 |
| 464.3 |
| - |
| 467.2 |
| 466.7 |
| 466.6 |
| - |
| 121.0 |
| 119.5 |
| 450.7 |
| 450.6 |
| 451.1 |
| - |
| 449.4 |
| 448.3 |
| 447.5 |
| - |
| 446.9 |
| 451.2 |
| 453.3 |
| - |
| 459.0 |
| 463.3 |
| 465.7 |
| - |
| 469.7 |
| 468.4 |
| 466.6 |
| - |
| 126.9 |
| 125.2 |
| 85.3 |
| 45.2 |
| 5.6 |
| 13.3 |
| (89.0) |
| (3,174.7) |
| (2,926.7) |
| 211.1 |
| 394.1 |
| 216.1 |
| (1,494.3) |
| 375.0 |
| 298.7 |
| 287.9 |
| 377.9 |
| 358.2 |
| 439.6 |
| 178.4 |
| (43.6) |
| 352.9 |
| 222.0 |