| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 3,415.1 | 3,297.1 | 3,209.7 | 3,174.7 | 3,063.0 | 3,076.9 | 2,841.5 | 2,568.7 | 2,359.8 | 2,486.7 | 2,397.0 | 2,355.1 | 2,432.6 | 2,983.9 | 2,724.4 | 2,486.7 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 13,096.7 | 12,156.2 | 9,812.2 | 10,496.1 | 9,211.9 | 6,918.7 | 5,806.4 | 4,568.9 | 4,036.7 | 3,480.0 | 2,984.5 | 2,814.0 | 2,929.4 | 2,842.8 | 3,171.9 | 3,175.2 | 1,820.8 | 1,520.2 |
| Cost of Revenue | 5,049.2 | 4,751.9 | 3,928.1 | 4,218.3 | 3,592.4 | 2,772.2 | 2,449.6 | 1,869.4 | 1,446.0 | 1,286.2 | 1,163.4 | 1,215.2 | 1,233.0 | 1,237.5 | 1,330.0 | 1,259.2 | 815.7 | |
| Gross Profit | 8,047.4 | 7,404.3 | 5,884.2 | 6,277.7 | 5,619.4 | 4,146.6 | 3,356.9 | 2,699.5 | 2,590.7 | 2,193.8 | 1,821.1 | 1,598.8 | 1,696.4 | 1,605.3 | 1,841.9 | 1,915.9 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | 1,486.1 | 1,360.3 | 1,279.0 | 1,296.7 | 1,105.3 | 928.5 | 863.9 | 711.0 | 608.5 | 526.7 | 481.3 | 530.6 | 539.5 | 487.8 | ||||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | 772.1 | 729.7 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | 180.3 | 160.7 | 74.1 | 8.7 | 8.9 | 21.6 | 40.4 | 36.9 | 23.3 | 14.5 | 12.5 | 13.6 | 15.0 | 15.3 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 714.8 | 582.8 | 428.1 | 401.8 | 167.2 | 283.1 | 101.7 | 121.2 | 653.7 | 247.2 | 153.8 | 68.0 | 151.7 | 147.5 | 218.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 35.68 | 30.53 | 20.41 | 24.28 | 22.07 | 13.49 | 7.76 | 7.53 | 5.13 | 5.92 | 4.52 | 2.26 | 3.51 | 3.27 | 4.53 | 4.75 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | 855.1 | 817.2 | 1,108.5 | 1,246.4 | ||
| 2,288.7 |
| 2,352.6 |
| 2,083.8 |
| 1,925.5 |
| 1,803.8 |
| 1,650.9 |
| 1,538.6 |
| 1,459.6 |
| 1,424.0 |
| 1,509.5 |
| 1,413.4 |
| 1,258.4 |
| 1,097.3 |
| 1,119.9 |
| 1,093.3 |
| 1,070.0 |
| 1,021.3 |
| 975.8 |
| 969.6 |
| 938.6 |
| 913.8 |
| 876.9 |
| 750.7 |
| 919.2 |
| Cost of Revenue | 1,327.7 | 1,271.2 | 1,243.1 | 1,207.3 | 1,175.7 | 1,221.5 | 1,147.4 | 1,010.6 | 993.9 | 976.7 | 946.9 | 962.9 | 1,005.3 | 1,208.8 | 1,041.2 | 978.6 | 892.1 | 908.2 | 813.6 | 772.2 | 709.6 | 669.7 | 620.6 | 621.5 | 590.2 | 633.6 | 604.2 | 592.8 | 486.9 | 408.3 | 381.4 | 377.6 | 368.4 | 347.0 | 353.1 | 346.6 | 343.3 | 318.5 | 277.8 | 337.6 |
| Gross Profit | 2,087.4 | 2,025.9 | 1,966.6 | 1,967.5 | 1,887.3 | 1,855.4 | 1,694.1 | 1,558.2 | 1,365.9 | 1,510.0 | 1,450.1 | 1,392.2 | 1,427.3 | 1,775.1 | 1,683.2 | 1,508.2 | 1,396.6 | 1,444.5 | 1,270.2 | 1,153.2 | 1,094.1 | 981.1 | 918.1 | 838.0 | 833.8 | 875.8 | 809.2 | 665.7 | 610.4 | 711.6 | 711.9 | 692.4 | 652.9 | 628.8 | 616.5 | 592.0 | 570.5 | 558.4 | 472.8 | 581.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 388.8 | 383.9 | 360.5 | 353.0 | 338.0 | 346.2 | 323.1 | 325.8 | 321.6 | 320.4 | 311.2 | 317.1 | 328.3 | 332.8 | 318.5 | 296.9 | 285.2 | 265.0 | 258.2 | 241.4 | 239.0 | 229.1 | 219.0 | 217.1 | 215.4 | 220.8 | 210.6 | 206.7 | 184.9 | 165.9 | 153.5 | 151.9 | 153.2 | 156.7 | 146.7 | 136.4 | 130.2 | 130.9 | 129.2 | 127.5 |
| Selling General & Administrative | 291.1 | 279.9 | 269.0 | 262.7 | 248.9 | 267.1 | 251.0 | 255.1 | 237.5 | 237.2 | 239.6 | 250.9 | 238.4 | 243.1 | 254.0 | 236.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | 97.0 | - | - | - | 95.8 | - | - | - | 102.4 | - | - | - | 101.9 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 47.3 | 49.3 | 49.3 | 50.8 | 53.9 | 58.9 | 56.8 | 58.8 | 57.8 | 59.4 | 63.3 | 64.6 | 65.1 | 65.6 | 65.2 | 64.3 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 70.4 | 69.7 | 71.1 | 73.1 | 71.9 | 75.0 | 82.2 | 82.8 | 80.0 | 74.2 | 74.2 | 73.5 | 74.8 | 74.3 | 74.4 | 44.2 | 40.0 | 37.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 79.7 | 37.8 | 43.4 | 50.2 | 35.9 | 44.5 | 40.9 | 50.6 | 45.6 | 32.2 | 26.7 | 24.8 | 14.9 | 18.1 | 47.0 | 19.4 | (8.6) | |||||||||||||||||||||||
| Pre-Tax Income | 1,416.8 | 1,330.3 | 1,309.5 | 1,328.8 | 1,264.4 | 972.5 | 1,078.7 | 945.0 | 702.0 | 691.3 | 851.7 | 775.5 | 800.7 | 1,143.0 | 1,070.0 | 949.7 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 215.8 | 184.6 | 188.4 | 126.0 | 176.0 | 148.0 | 132.8 | 108.6 | 100.5 | 108.7 | 110.3 | 90.9 | 102.8 | 164.2 | 44.0 | 144.3 | 115.6 | 209.4 | (302.1) | 75.8 | 73.2 | 70.4 | 63.7 | (5.2) | 37.2 | 44.6 | 25.1 | 14.0 | 28.7 | 46.9 | 31.6 | 57.7 | 59.1 | 481.6 | 55.2 | 68.9 | 65.6 | 68.6 | 44.1 | 56.9 |
| Net Income From Continuing Ops | 1,201.0 | 1,145.7 | 1,121.0 | 1,202.8 | 1,088.4 | 824.5 | 945.9 | 836.4 | 601.5 | 582.5 | 741.4 | 684.7 | 697.8 | 978.8 | 1,026.1 | 805.4 | 730.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,201.0 | 1,145.7 | 1,121.0 | 1,202.8 | 1,088.4 | 824.5 | 945.9 | 836.4 | 601.5 | 582.5 | 741.4 | 684.7 | 697.8 | 978.8 | 1,026.1 | 805.4 | 730.7 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,201.0 | 1,145.7 | 1,121.0 | 1,202.8 | 1,088.4 | 824.5 | 945.9 | 836.4 | 601.5 | 582.5 | 741.4 | 684.7 | 697.8 | 978.8 | 1,026.0 | 805.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,201.0 | 1,145.7 | 1,121.0 | 1,202.8 | 1,088.4 | 824.5 | 945.9 | 836.4 | 601.5 | 582.5 | 741.4 | 684.7 | 697.8 | 978.8 | 1,026.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 9.17 | 8.73 | 8.51 | - | 8.21 | 6.18 | 7.05 | - | 4.46 | 4.30 | 5.43 | - | 5.06 | 6.93 | 7.23 | - | 4.87 | 4.74 | 7.01 | - | 3.69 | 2.96 | 2.71 | - | 0.50 | 2.42 | 2.18 | - | 1.23 | 2.43 | 2.55 | - | 1.96 | (0.86) | 1.79 | - | 1.62 | 1.52 | 1.14 | - |
| EPS Diluted | 9.12 | 8.68 | 8.47 | - | 8.16 | 6.16 | 7.01 | - | 4.43 | 4.28 | 5.41 | - | 5.03 | 6.89 | 7.20 | - | 4.83 | 4.71 | ||||||||||||||||||||||
| Shares Basic | 130.9 | 131.3 | 131.8 | - | 132.6 | 133.3 | 134.1 | - | 135.0 | 135.5 | 136.4 | - | 137.9 | 141.3 | 141.8 | - | 150.1 | 151.3 | ||||||||||||||||||||||
| Shares Diluted | 131.8 | 132.0 | 132.4 | - | 133.3 | 133.9 | 134.9 | - | 135.9 | 136.3 | 137.1 | - | 138.6 | 142.0 | 142.6 | - | 151.2 | 152.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 864.8 |
| 1,005.1 |
| 655.4 |
| 452.9 |
| 386.2 |
| 329.6 |
| 371.5 |
| Selling General & Administrative | 1,102.7 | 1,029.7 | 969.5 | 986.3 | 860.0 | 729.6 | 734.1 | 599.1 | 442.3 | 388.2 | 379.4 | 406.9 | 384.9 | 387.8 | 372.7 | 369.4 | 361.4 | 415.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 394.1 | 401.7 | 415.1 | 363.3 | 333.3 | 348.0 | 233.2 | 62.7 | 57.8 | 66.9 | 80.5 | 83.1 | 87.5 | 92.1 | 86.0 | 87.3 | 135.8 |
| Amortization of Intangibles | 196.7 | 220.4 | 239.3 | 260.6 | 229.1 | 206.3 | 220.6 | 87.4 | 4.6 | 3.0 | 7.6 | 15.8 | 16.2 | 20.8 | 30.3 | 32.9 | 33.8 | 69.3 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 2,157.3 | 2,113.1 | 2,155.6 | 2,014.8 | 1,506.6 | 2,098.2 |
| 1,016.3 |
| 1,160.3 |
| 314.2 |
| (577.9) |
| 15.5 |
| 17.5 |
| 27.2 |
| Interest Expense | 284.3 | 302.2 | 311.3 | 296.9 | 160.3 | 157.3 | 160.3 | 124.6 | 114.4 | 122.5 | 122.9 | 106.0 | 53.8 | 54.2 | 54.2 | 54.3 | 54.5 | 55.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 211.0 | 171.5 | 155.1 | 104.7 | (4.6) | 29.3 | (2.7) | 31.5 | 30.5 | (6.0) | 7.1 | (2.4) | 1.1 | (1.1) | (1.1) | (11.8) | 15.0 | (1.2) |
| Pre-Tax Income | 5,385.3 | 4,644.4 | 3,190.0 | 3,789.2 | 3,489.2 | 2,360.5 | 1,316.7 | 1,296.2 | 1,455.9 | 1,173.2 | 858.2 | 434.1 | 734.5 | 690.6 | 974.1 | 1,110.1 | 291.2 | (602.5) |
| 315.6 |
| 78.9 |
| (79.2) |
| Net Income From Continuing Ops | 4,670.6 | 4,061.6 | 2,761.9 | 3,387.4 | 3,322.1 | 2,077.4 | 1,215.0 | 1,175.0 | 802.3 | 926.1 | 704.4 | 366.2 | 582.8 | 543.1 | 756.0 | 794.5 | 212.3 | (523.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4,670.6 | 4,061.6 | 2,761.9 | 3,387.4 | 3,322.1 | 2,077.4 | 1,215.0 | 1,175.0 | 802.3 | 926.1 | 704.4 | 366.2 | 582.8 | 543.1 | 756.0 | 794.5 | 212.3 | (523.4) |
| Net Income Attributable To Parent | 4,670.6 | 4,061.6 | 2,761.9 | 3,387.3 | 3,321.8 | 2,078.3 | 1,216.8 | 1,175.6 | 802.3 | 926.1 | 704.4 | 366.2 | 582.8 | 543.1 | 756.0 | 794.5 | 212.3 | (523.4) |
| Less: Minority Interest | - | 0.0 | 0.0 | 0.1 | 0.3 | (0.9) | (1.8) | (0.6) | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4,670.6 | 4,061.6 | 2,761.9 | 3,387.3 | 3,321.8 | 2,078.3 | 1,216.8 | 1,175.6 | 802.3 | 926.1 | 704.4 | 366.2 | 582.8 | 543.1 | 756.0 | 794.5 | 212.3 | (523.4) |
| 1.24 |
| (3.07) |
| EPS Diluted | 35.45 | 30.37 | 20.28 | 24.15 | 21.92 | 13.37 | 7.70 | 7.49 | 5.10 | 5.88 | 4.49 | 2.24 | 3.47 | 3.21 | 4.44 | 4.66 | 1.23 | (3.07) |
| Shares Basic | 130.9 | 133.0 | 135.3 | 139.5 | 150.5 | 154.1 | 156.8 | 156.1 | 156.3 | 156.5 | 155.9 | 162.3 | 166.0 | 166.1 | 166.8 | 167.3 | 170.7 | 170.3 |
| Shares Diluted | 131.8 | 133.8 | 136.2 | 140.2 | 151.6 | 155.4 | 158.0 | 156.9 | 157.4 | 157.5 | 156.8 | 163.7 | 168.1 | 169.3 | 170.1 | 170.4 | 173.0 | 170.3 |
| 401.5 |
| (442.1) |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | 772.1 | 729.7 | 1,016.3 | 1,160.3 | 314.2 | (577.9) |
| 216.5 |
| 213.5 |
| 193.3 |
| 192.0 |
| 183.0 |
| 181.9 |
| 172.6 |
| 167.8 |
| 185.8 |
| 192.3 |
| 188.3 |
| 190.0 |
| 182.2 |
| 112.5 |
| 114.4 |
| 116.4 |
| 113.2 |
| 105.3 |
| 107.4 |
| 104.0 |
| 96.3 |
| 93.5 |
| 94.4 |
| 103.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.8 |
| - |
| - |
| - |
| 80.1 |
| - |
| - |
| - |
| 98.6 |
| - |
| - |
| - |
| 16.1 |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| 14.4 |
| - |
| 57.7 |
| 53.5 |
| 53.5 |
| 52.3 |
| 52.4 |
| 51.1 |
| 50.5 |
| 51.3 |
| 54.6 |
| 56.8 |
| 57.9 |
| 58.8 |
| 25.9 |
| 1.3 |
| 1.4 |
| 1.0 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.7 |
| 0.5 |
| 0.5 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.3 |
| 40.0 |
| 39.1 |
| 38.9 |
| 39.4 |
| 40.2 |
| 39.2 |
| 40.5 |
| 40.4 |
| 40.5 |
| 31.2 |
| 26.5 |
| 26.4 |
| 28.3 |
| 28.1 |
| 27.4 |
| 30.6 |
| 30.6 |
| 30.5 |
| 30.6 |
| 30.7 |
| 30.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| (14.1) |
| 29.0 |
| 7.3 |
| (3.9) |
| (3.2) |
| (7.9) |
| 1.0 |
| 2.6 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 846.3 |
| 926.9 |
| 766.3 |
| 708.8 |
| 640.4 |
| 527.4 |
| 483.8 |
| 405.1 |
| 115.2 |
| 424.9 |
| 371.5 |
| 231.3 |
| 221.4 |
| 416.0 |
| 427.6 |
| 406.5 |
| 366.0 |
| 347.3 |
| 336.2 |
| 325.0 |
| 319.1 |
| 306.8 |
| 222.2 |
| 328.5 |
| 717.5 |
| 1,068.5 |
| 633.1 |
| 567.2 |
| 457.0 |
| 420.1 |
| 410.3 |
| 78.0 |
| 380.3 |
| 346.4 |
| 217.3 |
| 192.6 |
| 369.1 |
| 395.9 |
| 348.8 |
| 306.9 |
| (134.3) |
| 280.9 |
| 256.2 |
| 253.6 |
| 238.3 |
| 178.1 |
| 271.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 717.5 |
| 1,068.5 |
| 633.1 |
| 567.2 |
| 457.0 |
| 420.1 |
| 410.3 |
| 78.0 |
| 380.3 |
| 346.4 |
| 217.3 |
| 192.6 |
| 369.1 |
| 395.9 |
| 348.8 |
| 306.9 |
| (134.3) |
| 280.9 |
| 256.2 |
| 253.6 |
| 238.3 |
| 178.1 |
| 271.5 |
| 730.6 |
| 717.4 |
| 1,068.4 |
| 633.0 |
| 567.5 |
| 457.3 |
| 420.6 |
| 411.3 |
| 78.5 |
| 380.6 |
| 346.5 |
| 217.8 |
| 192.7 |
| 369.1 |
| 395.9 |
| 348.8 |
| 306.9 |
| (134.3) |
| 280.9 |
| 256.2 |
| 253.6 |
| 238.3 |
| 178.1 |
| 271.5 |
| 0.1 |
| 0.1 |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.9) |
| (0.4) |
| (0.3) |
| (0.1) |
| (0.5) |
| (0.1) |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 805.4 |
| 730.6 |
| 717.4 |
| 1,068.4 |
| 633.0 |
| 567.5 |
| 457.3 |
| 420.6 |
| 411.3 |
| 78.5 |
| 380.6 |
| 346.5 |
| 217.8 |
| 192.7 |
| 369.1 |
| 395.9 |
| 348.8 |
| 306.9 |
| (134.3) |
| 280.9 |
| 256.2 |
| 253.6 |
| 238.3 |
| 178.1 |
| 271.5 |
| 6.96 |
| - |
| 3.66 |
| 2.94 |
| 2.69 |
| - |
| 0.50 |
| 2.40 |
| 2.16 |
| - |
| 1.23 |
| 2.42 |
| 2.54 |
| - |
| 1.95 |
| (0.86) |
| 1.78 |
| - |
| 1.61 |
| 1.52 |
| 1.13 |
| - |
| 152.3 |
| - |
| 153.8 |
| 154.3 |
| 155.3 |
| - |
| 156.1 |
| 157.3 |
| 158.7 |
| - |
| 156.3 |
| 152.1 |
| 155.2 |
| - |
| 156.2 |
| 156.6 |
| 156.8 |
| - |
| 156.7 |
| 156.3 |
| 156.1 |
| - |
| 153.4 |
| - |
| 155.2 |
| 155.6 |
| 156.4 |
| - |
| 157.2 |
| 158.6 |
| 160.1 |
| - |
| 157.2 |
| 152.6 |
| 156.1 |
| - |
| 157.2 |
| 156.6 |
| 157.8 |
| - |
| 157.7 |
| 157.1 |
| 157.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |