| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 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 | Q3 FY 23 | Q2 FY 23 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 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 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,240.0 | 1,220.0 | 1,257.0 | 1,010.0 | 986.0 | 974.0 | 965.0 | 964.0 | 948.0 | 945.0 | 943.0 | 936.0 | 748.0 | 702.0 | 686.0 | 639.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2027 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 4,727.0 | 5,000.0 | 3,935.0 | 3,800.0 | 3,317.0 | 2,551.0 | 2,490.0 | 2,456.0 | 2,559.0 | 4,019.0 | 3,956.0 | 6,676.0 | 6,906.0 | 6,730.0 | 5,985.0 | 6,150.0 | 5,874.0 |
| Cost of Revenue | 1,000.0 | 1,077.0 | 776.0 | 731.0 | 589.0 | 362.0 | 393.0 | 455.0 | 463.0 | 853.0 | 727.0 | 791.0 | 1,175.0 | 1,082.0 | 1,105.0 | 1,227.0 | 1,220.0 |
| Gross Profit | 3,727.0 | 3,923.0 | 3,159.0 | 3,069.0 | 2,728.0 | 2,189.0 | 2,097.0 | 2,001.0 | 2,096.0 | 3,166.0 | 3,229.0 | 5,885.0 | 5,731.0 | 5,648.0 | 4,880.0 | 4,923.0 | |
| Operating Expenses | |||||||||||||||||
| Research & Development | 386.0 | 409.0 | 329.0 | 332.0 | 313.0 | 267.0 | 328.0 | 420.0 | 455.0 | 823.0 | 812.0 | 722.0 | 1,026.0 | 969.0 | 857.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 1,734.0 | 2,120.0 | 1,610.0 | 1,110.0 | 1,206.0 | 896.0 | 355.0 | 158.0 | (154.0) | (100.0) | 154.0 | 144.0 | 1,106.0 | 1,104.0 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | 25.0 | 28.0 | 25.0 | 15.0 | 4.0 | 80.0 | 42.0 | 24.0 | 21.0 | - | 12.0 | 12.0 | 13.0 | 6.0 | ||
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 526.0 | 538.0 | 386.0 | (160.0) | (551.0) | 176.0 | 241.0 | 3.0 | (720.0) | (26.0) | (8.0) | 16.0 | 251.0 | 308.0 | - | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.99 | 1.59 | 1.04 | 0.95 | 2.17 | 0.94 | 6.32 | 0.05 | 1.85 | (0.17) | 1.27 | 1.29 | 1.08 | 1.60 | 0.88 | (8.17) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | 2,613.0 | 2,029.0 | 1,595.0 | 1,535.0 | 1,046.0 | 716.0 | 773.0 | 486.0 | 392.0 | 509.0 | 380.0 | 1,389.0 | 1,760.0 | 1,666.0 | (5,634.0) | |
| 626.0 |
| 614.0 |
| 618.0 |
| 608.0 |
| 650.0 |
| 73.0 |
| 615.0 |
| 612.0 |
| 1,156.0 |
| (1,065.0) |
| 1,209.0 |
| 1,240.0 |
| 1,175.0 |
| 1,041.0 |
| 979.0 |
| 909.0 |
| 906.0 |
| 912.0 |
| 970.0 |
| 1,617.0 |
| 1,735.0 |
| 1,625.0 |
| 1,705.0 |
| 1,637.0 |
| Cost of Revenue | 268.0 | 266.0 | 267.0 | 199.0 | 193.0 | 194.0 | 190.0 | 190.0 | 182.0 | 180.0 | 179.0 | 178.0 | 119.0 | 105.0 | 102.0 | 87.0 | 90.0 | 86.0 | 103.0 | 97.0 | 96.0 | (20.0) | 110.0 | 116.0 | 249.0 | (305.0) | 249.0 | 262.0 | 257.0 | 235.0 | 210.0 | 150.0 | 160.0 | 158.0 | 177.0 | 278.0 | 309.0 | (76.0) | 283.0 | 284.0 |
| Gross Profit | 972.0 | 954.0 | 990.0 | 811.0 | 793.0 | 780.0 | 775.0 | 774.0 | 766.0 | 765.0 | 764.0 | 758.0 | 629.0 | 597.0 | 584.0 | 552.0 | 536.0 | 528.0 | 515.0 | 511.0 | 554.0 | 93.0 | 505.0 | 496.0 | 907.0 | (760.0) | 960.0 | 978.0 | 918.0 | 806.0 | 769.0 | 759.0 | 746.0 | 754.0 | 793.0 | 1,339.0 | 1,426.0 | 1,701.0 | 1,422.0 | 1,353.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 96.0 | 100.0 | 109.0 | 81.0 | 84.0 | 83.0 | 81.0 | 80.0 | 77.0 | 85.0 | 90.0 | 91.0 | 73.0 | 60.0 | 68.0 | 71.0 | 63.0 | 65.0 | 72.0 | 85.0 | 101.0 | (32.0) | 110.0 | 105.0 | 237.0 | (244.0) | 225.0 | 241.0 | 233.0 | 204.0 | 200.0 | 174.0 | 199.0 | 198.0 | 193.0 | 276.0 | 308.0 | (40.0) | 252.0 | 248.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 307.0 | 297.0 | 297.0 | 196.0 | 182.0 | 184.0 | 183.0 | 181.0 | 184.0 | 187.0 | 181.0 | 183.0 | 167.0 | 160.0 | 156.0 | 140.0 | 143.0 | |||||||||||||||||||||||
| General & Administrative | 70.0 | 60.0 | 74.0 | 67.0 | 108.0 | 64.0 | 52.0 | 45.0 | 110.0 | 393.0 | 56.0 | 11.0 | 110.0 | 42.0 | 45.0 | 42.0 | 68.0 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | 123.0 | - | - | - | 106.0 | - | - | - | 125.0 | - | - | - | 36.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 55.0 | 55.0 | 54.0 | 44.0 | 43.0 | 44.0 | 43.0 | 50.0 | 61.0 | 61.0 | 61.0 | 61.0 | 29.0 | 21.0 | 21.0 | 18.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 539.0 | 516.0 | 544.0 | 394.0 | 419.0 | 378.0 | 358.0 | 377.0 | 434.0 | 743.0 | 405.0 | 390.0 | 388.0 | 295.0 | 297.0 | 272.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 433.0 | 438.0 | 446.0 | 417.0 | 374.0 | 402.0 | 417.0 | 397.0 | 332.0 | 22.0 | 359.0 | 368.0 | 241.0 | 302.0 | 287.0 | 280.0 | 230.0 | 120.0 | 62.0 | 109.0 | 140.0 | 51.0 | 62.0 | 43.0 | 2.0 | (197.0) | 96.0 | (9.0) | (44.0) | (16.0) | (12.0) | 146.0 | 100.0 | 83.0 | 34.0 | 348.0 | 322.0 | (733.0) | 405.0 | 248.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | 8.0 | 6.0 | 6.0 | 8.0 | 8.0 | 5.0 | 6.0 | 6.0 | 5.0 | 3.0 | 0.0 | 0.0 | 0.0 | 1.0 | 2.0 | 38.0 | 8.0 | 10.0 | 13.0 | 11.0 | 11.0 | 7.0 | 8.0 | 5.0 | 5.0 | 6.0 | - | - | - | - | - | - | - | - | - | - | 3.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | |||||||||||||||||||||||
| Other Non-Operating Income | 13.0 | (59.0) | 10.0 | 5.0 | (25.0) | 5.0 | 12.0 | (24.0) | 11.0 | 7.0 | 12.0 | 2.0 | 2.0 | (9.0) | (3.0) | 5.0 | 38.0 | |||||||||||||||||||||||
| Pre-Tax Income | 309.0 | 233.0 | 300.0 | 287.0 | 208.0 | 258.0 | 276.0 | 212.0 | 178.0 | (144.0) | 201.0 | 216.0 | 195.0 | 261.0 | 252.0 | 253.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 117.0 | 99.0 | 165.0 | 145.0 | 49.0 | 97.0 | 95.0 | 81.0 | 36.0 | (291.0) | 14.0 | 51.0 | 126.0 | 59.0 | 71.0 | 80.0 | 65.0 | (50.0) | 57.0 | 22.0 | 54.0 | (33.0) | 10.0 | 30.0 | (4.0) | (37.0) | (606.0) | (53.0) | (24.0) | (5.0) | 19.0 | 15.0 | 34.0 | 35.0 | 44.0 | 89.0 | 69.0 | (161.0) | 104.0 | 10.0 |
| Net Income From Continuing Ops | 192.0 | 134.0 | 135.0 | 142.0 | 159.0 | 161.0 | 181.0 | 131.0 | 142.0 | 147.0 | 187.0 | 165.0 | 69.0 | 202.0 | 181.0 | 173.0 | 166.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 192.0 | 134.0 | 135.0 | 142.0 | 159.0 | 161.0 | 181.0 | 131.0 | 142.0 | 147.0 | 187.0 | 165.0 | 69.0 | 202.0 | 181.0 | 178.0 | 64.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 192.0 | 134.0 | 135.0 | 142.0 | 159.0 | 161.0 | 181.0 | 131.0 | 142.0 | 147.0 | 187.0 | 165.0 | 69.0 | 202.0 | 181.0 | 178.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 192.0 | 134.0 | 135.0 | 142.0 | 159.0 | 161.0 | 181.0 | 131.0 | 142.0 | 147.0 | 187.0 | 165.0 | 69.0 | 202.0 | 181.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.31 | 0.22 | 0.22 | - | 0.26 | 0.26 | 0.29 | - | 0.22 | 0.23 | 0.29 | 0.26 | 0.12 | 0.35 | 0.31 | 0.30 | 0.11 | 0.20 | 4.58 | 1.27 | 0.04 | - | 0.10 | (0.01) | (0.10) | - | 2.17 | - | (0.22) | 0.07 | (0.23) | 0.26 | 0.23 | 0.17 | 0.32 | 0.35 | 0.34 | - | 0.41 | 0.34 |
| EPS Diluted | 0.31 | 0.21 | 0.22 | - | 0.26 | 0.26 | 0.29 | - | 0.22 | 0.23 | 0.29 | 0.25 | 0.12 | 0.34 | 0.31 | 0.30 | 0.11 | 0.19 | ||||||||||||||||||||||
| Shares Basic | 611.0 | 616.0 | 617.0 | - | 616.0 | 616.0 | 621.0 | - | 639.0 | 640.0 | 640.0 | 647.0 | 590.0 | 582.0 | 580.0 | 593.0 | 592.0 | 590.0 | ||||||||||||||||||||||
| Shares Diluted | 618.0 | 624.0 | 624.0 | - | 623.0 | 622.0 | 627.0 | - | 645.0 | 644.0 | 643.0 | 651.0 | 595.0 | 591.0 | 591.0 | 597.0 | 600.0 | 614.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | 569.0 | - | - | - | 523.0 | - | - | - | 484.0 | - | - | - | 323.0 | - | - | 166.0 | - | - | 298.0 | - | - | - | 154.0 | - | - | - | 121.0 | - | - | - | - | 160.0 | - | - | 396.0 | - | - | - |
| EBIT | 433.0 | 438.0 | 446.0 | 417.0 | 374.0 | 402.0 | 417.0 | 397.0 | 332.0 | 22.0 | 359.0 | 368.0 | 241.0 | 302.0 | 287.0 | 280.0 | 230.0 | 120.0 | 62.0 | |||||||||||||||||||||
| 4,654.0 |
| 870.0 |
| 895.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 1,097.0 | 1,228.0 | 745.0 | 733.0 | 682.0 | 576.0 | 701.0 | 712.0 | 841.0 | 1,459.0 | 1,650.0 | 1,766.0 | 2,789.0 | 2,789.0 | 2,367.0 | 2,386.0 | 2,415.0 |
| General & Administrative | 271.0 | - | 291.0 | 604.0 | 286.0 | 215.0 | 368.0 | 410.0 | 487.0 | 564.0 | 362.0 | 420.0 | 447.0 | 437.0 | 352.0 | 343.0 | 348.0 |
| Depreciation & Amortization | - | 493.0 | 419.0 | 485.0 | 329.0 | 150.0 | 361.0 | 615.0 | 640.0 | 492.0 | 355.0 | 236.0 | 283.0 | 656.0 | 733.0 | 836.0 | (824.0) |
| Amortization of Intangibles | 208.0 | 218.0 | 174.0 | 233.0 | 172.0 | 74.0 | 79.0 | 80.0 | 87.0 | 147.0 | 122.0 | 131.0 | 355.0 | 380.0 | 247.0 | 233.0 | 225.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | (64.0) | (9.0) | 46.0 | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,993.0 | 1,803.0 | 1,549.0 | 1,959.0 | 1,522.0 | 1,293.0 | 1,742.0 | 1,843.0 | 2,250.0 | 3,266.0 | 3,075.0 | 3,248.0 | 4,625.0 | 4,544.0 | 3,947.0 | 11,393.0 | 4,052.0 |
| 933.0 |
| (6,470.0) |
| 602.0 |
| 37.0 |
| 77.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | 0.0 | (31.0) | (101.0) | (26.0) | 0.0 | - | - | - | (27.0) | (39.0) | (53.0) | - |
| Other Non-Operating Income | (31.0) | (40.0) | (3.0) | 6.0 | (22.0) | 120.0 | 660.0 | (57.0) | 654.0 | 46.0 | 14.0 | 36.0 | 27.0 | (6.0) | 55.0 | 8.0 | 63.0 |
| Pre-Tax Income | 1,129.0 | 1,511.0 | 1,029.0 | 447.0 | 783.0 | 872.0 | 819.0 | (107.0) | 244.0 | (262.0) | 101.0 | 107.0 | 1,006.0 | - | 865.0 | (6,550.0) | 623.0 |
| - |
| - |
| Net Income From Continuing Ops | 603.0 | 973.0 | 643.0 | 607.0 | 1,349.0 | 696.0 | 578.0 | (110.0) | 964.0 | (236.0) | 109.0 | 91.0 | 755.0 | 1,187.0 | 714.0 | (6,786.0) | 410.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 603.0 | 973.0 | 643.0 | 607.0 | 1,334.0 | 554.0 | 3,887.0 | 31.0 | 1,138.0 | (106.0) | 878.0 | 898.0 | 755.0 | 1,187.0 | 714.0 | (6,786.0) | 410.0 |
| Net Income Attributable To Parent | 603.0 | 973.0 | 643.0 | 607.0 | 1,334.0 | 554.0 | 3,887.0 | 31.0 | 1,138.0 | (106.0) | 878.0 | 898.0 | 755.0 | 1,187.0 | 714.0 | (6,786.0) | 410.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 603.0 | 973.0 | 643.0 | 607.0 | 1,334.0 | 554.0 | 3,887.0 | 31.0 | 1,138.0 | (106.0) | 878.0 | 898.0 | 755.0 | 1,187.0 | 714.0 | (6,786.0) | 410.0 |
| 0.47 |
| EPS Diluted | 0.98 | 1.57 | 1.03 | 0.95 | 2.14 | 0.92 | 6.05 | 0.05 | 1.70 | (0.17) | 1.26 | 1.28 | 1.06 | 1.59 | 0.87 | (8.17) | 0.46 |
| Shares Basic | 611.0 | 612.0 | 617.0 | 637.0 | 614.0 | 589.0 | 615.0 | 632.0 | 616.0 | 618.0 | 689.0 | 696.0 | 701.0 | 741.0 | 810.0 | 831.0 | 868.0 |
| Shares Diluted | 618.0 | 619.0 | 624.0 | 642.0 | 624.0 | 600.0 | 643.0 | 632.0 | 668.0 | 618.0 | 696.0 | 704.0 | 711.0 | 748.0 | 819.0 | 831.0 | - |
| (222.0) |
| EBIT | 1,734.0 | 2,120.0 | 1,610.0 | 1,110.0 | 1,206.0 | 896.0 | 355.0 | 158.0 | (154.0) | (100.0) | 154.0 | 144.0 | 1,106.0 | 1,104.0 | 933.0 | (6,470.0) | 602.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.0 |
| 178.0 |
| 189.0 |
| 184.0 |
| (15.0) |
| 166.0 |
| 175.0 |
| 386.0 |
| (398.0) |
| 372.0 |
| 434.0 |
| 433.0 |
| 377.0 |
| 338.0 |
| 308.0 |
| 336.0 |
| 340.0 |
| 403.0 |
| 565.0 |
| 644.0 |
| (88.0) |
| 610.0 |
| 592.0 |
| 53.0 |
| 85.0 |
| 90.0 |
| 96.0 |
| 78.0 |
| 98.0 |
| 101.0 |
| 133.0 |
| 56.0 |
| 122.0 |
| 160.0 |
| 149.0 |
| 131.0 |
| 145.0 |
| 68.0 |
| 66.0 |
| 84.0 |
| 91.0 |
| 93.0 |
| 103.0 |
| 89.0 |
| 98.0 |
| 114.0 |
| - |
| 46.0 |
| - |
| - |
| 158.0 |
| - |
| - |
| - |
| 152.0 |
| - |
| - |
| - |
| 165.0 |
| - |
| - |
| - |
| - |
| 77.0 |
| - |
| - |
| 74.0 |
| - |
| - |
| - |
| 18.0 |
| 18.0 |
| 20.0 |
| 21.0 |
| 20.0 |
| (12.0) |
| 19.0 |
| 20.0 |
| 53.0 |
| (79.0) |
| 52.0 |
| 55.0 |
| 59.0 |
| 94.0 |
| 69.0 |
| - |
| - |
| 32.0 |
| - |
| - |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.0) |
| (22.0) |
| - |
| - |
| 9.0 |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 306.0 |
| 408.0 |
| 453.0 |
| 402.0 |
| 414.0 |
| 42.0 |
| 443.0 |
| 453.0 |
| 905.0 |
| (563.0) |
| 864.0 |
| 987.0 |
| 962.0 |
| 822.0 |
| 781.0 |
| 613.0 |
| 646.0 |
| 671.0 |
| 759.0 |
| 991.0 |
| 1,104.0 |
| (59.0) |
| 1,017.0 |
| 1,105.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (9.0) |
| (11.0) |
| (11.0) |
| (17.0) |
| (24.0) |
| (34.0) |
| (26.0) |
| (26.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| 399.0 |
| (3.0) |
| 1.0 |
| 3.0 |
| (18.0) |
| (23.0) |
| (19.0) |
| 654.0 |
| 9.0 |
| (3.0) |
| (6.0) |
| 5.0 |
| 10.0 |
| (1.0) |
| 4.0 |
| (6.0) |
| 1.0 |
| 1.0 |
| 1.0 |
| (1.0) |
| (1.0) |
| 20.0 |
| 231.0 |
| 99.0 |
| 410.0 |
| 60.0 |
| 92.0 |
| 3.0 |
| (9.0) |
| (32.0) |
| (69.0) |
| (258.0) |
| 705.0 |
| (69.0) |
| (134.0) |
| (61.0) |
| (50.0) |
| 129.0 |
| 87.0 |
| 60.0 |
| 19.0 |
| 333.0 |
| 305.0 |
| (751.0) |
| 387.0 |
| 251.0 |
| 149.0 |
| 353.0 |
| 38.0 |
| 38.0 |
| 36.0 |
| (19.0) |
| (62.0) |
| (65.0) |
| (221.0) |
| 1,311.0 |
| (16.0) |
| (110.0) |
| (56.0) |
| (69.0) |
| 114.0 |
| 53.0 |
| 25.0 |
| (25.0) |
| 244.0 |
| 236.0 |
| (590.0) |
| 283.0 |
| 241.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.0 |
| 2,845.0 |
| 785.0 |
| 26.0 |
| 34.0 |
| 65.0 |
| (8.0) |
| (60.0) |
| (59.0) |
| 1,342.0 |
| (12.0) |
| (133.0) |
| 46.0 |
| (144.0) |
| 170.0 |
| 156.0 |
| 117.0 |
| 222.0 |
| 244.0 |
| 236.0 |
| 217.0 |
| 283.0 |
| 241.0 |
| 64.0 |
| 118.0 |
| 2,845.0 |
| 785.0 |
| 26.0 |
| 34.0 |
| 65.0 |
| (8.0) |
| (60.0) |
| (59.0) |
| 1,342.0 |
| (12.0) |
| (133.0) |
| 46.0 |
| (144.0) |
| 170.0 |
| 156.0 |
| 117.0 |
| 222.0 |
| 244.0 |
| 236.0 |
| 217.0 |
| 283.0 |
| 241.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.0 |
| 64.0 |
| 118.0 |
| 2,845.0 |
| 785.0 |
| 26.0 |
| 34.0 |
| 65.0 |
| (8.0) |
| (60.0) |
| (59.0) |
| 1,342.0 |
| (12.0) |
| (133.0) |
| 46.0 |
| (144.0) |
| 170.0 |
| 156.0 |
| 117.0 |
| 222.0 |
| 244.0 |
| 236.0 |
| 217.0 |
| 283.0 |
| 241.0 |
| 4.40 |
| 1.22 |
| 0.04 |
| - |
| 0.10 |
| (0.01) |
| (0.10) |
| - |
| 2.01 |
| - |
| (0.22) |
| 0.07 |
| (0.23) |
| 0.25 |
| 0.23 |
| 0.17 |
| 0.32 |
| 0.35 |
| 0.34 |
| - |
| 0.40 |
| 0.34 |
| 621.0 |
| 620.0 |
| 619.0 |
| - |
| 637.0 |
| 630.0 |
| 624.0 |
| - |
| 619.0 |
| - |
| 609.0 |
| 620.0 |
| 620.0 |
| 665.0 |
| 682.0 |
| 682.0 |
| 689.0 |
| 690.0 |
| 692.0 |
| - |
| 696.0 |
| 699.0 |
| 647.0 |
| 644.0 |
| 642.0 |
| - |
| 637.0 |
| 630.0 |
| 624.0 |
| - |
| 667.0 |
| - |
| 609.0 |
| 620.0 |
| 620.0 |
| 671.0 |
| 687.0 |
| 691.0 |
| 689.0 |
| 696.0 |
| 697.0 |
| - |
| 702.0 |
| 707.0 |
| 109.0 |
| 140.0 |
| 51.0 |
| 62.0 |
| 43.0 |
| 2.0 |
| (197.0) |
| 96.0 |
| (9.0) |
| (44.0) |
| (16.0) |
| (12.0) |
| 146.0 |
| 100.0 |
| 83.0 |
| 34.0 |
| 348.0 |
| 322.0 |
| (733.0) |
| 405.0 |
| 248.0 |