| (in millions of USD, except per-share data) | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,311.2 | 1,186.0 | 1,140.4 | 1,075.5 | 970.5 | 1,026.0 | 1,163.8 | 1,241.3 | 1,325.8 | 1,765.7 | 2,254.3 | 2,288.6 | 2,232.7 | 2,169.2 | 2,073.2 | 1,963.6 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 4,713.1 | 4,401.6 | 7,634.4 | 8,438.7 | 6,820.9 | 5,438.4 | 5,274.2 | 5,349.5 | 3,980.8 | 3,407.8 | 2,173.3 | 2,147.0 | 1,931.2 | 1,581.6 | 1,383.2 | 1,487.2 | 947.7 | 903.3 | |
| Cost of Revenue | 1,992.0 | 1,933.7 | 2,638.7 | 2,740.8 | 2,371.3 | 2,059.6 | 2,032.1 | 2,418.2 | 1,560.1 | 1,650.6 | 967.8 | 917.5 | 802.5 | 743.2 | 590.8 | 612.8 | 413.5 | 386.8 | |
| Gross Profit | 2,721.1 | 2,467.9 | 4,995.7 | 5,697.9 | 4,449.6 | 3,378.8 | 3,242.1 | 2,931.3 | 2,420.7 | 1,757.2 | 1,205.5 | 1,229.6 | 1,128.7 | 838.5 | 792.4 | 874.4 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 1,085.9 | 983.8 | 1,097.4 | 1,118.3 | 989.1 | 836.4 | 877.8 | 826.3 | 529.3 | 545.3 | 372.6 | 349.5 | 305.0 | 254.7 | 182.7 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 490.1 | 296.3 | 2,571.0 | 3,116.0 | 1,849.6 | 998.1 | 647.1 | 714.3 | 936.3 | 275.8 | 352.3 | 425.6 | 458.9 | 178.6 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 11.4 | 9.2 | 7.6 | 2.1 | 0.5 | 1.7 | 2.8 | 8.1 | 22.0 | 3.1 | 24.4 | 19.5 | 16.5 | 15.6 | 18.0 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 43.5 | 39.4 | 459.0 | 672.0 | 197.0 | (9.9) | (420.2) | (151.4) | 481.9 | (80.8) | (42.6) | (19.4) | 37.1 | 24.8 | 43.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 0.22 | (0.01) | 3.52 | 4.07 | 2.33 | 0.67 | 1.19 | 1.51 | 1.10 | 0.76 | 1.59 | 1.84 | 1.99 | 0.65 | 1.76 | 2.24 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 1,179.4 | 1,046.4 | 3,450.5 | 4,114.4 | 2,993.1 | 2,151.4 | 1,862.7 | 1,590.7 | 1,552.2 | 745.0 | 635.5 | 703.9 | 648.0 | 382.7 | 495.9 | 580.8 | |||
| 1,844.2 |
| 1,757.5 |
| 1,649.8 |
| 1,569.4 |
| 1,467.1 |
| 1,352.1 |
| 1,309.5 |
| 1,309.7 |
| 1,326.4 |
| 1,287.4 |
| 1,337.8 |
| 1,322.6 |
| 1,329.8 |
| 1,374.7 |
| 1,432.5 |
| 1,212.5 |
| 1,002.4 |
| 994.2 |
| 1,012.1 |
| 972.1 |
| 902.7 |
| 834.4 |
| 871.4 |
| 799.4 |
| Cost of Revenue | 511.6 | 479.1 | 502.5 | 498.8 | 469.4 | 464.6 | 495.3 | 504.4 | 535.9 | 645.7 | 726.9 | 730.2 | 713.4 | 698.4 | 675.3 | 653.7 | 623.8 | 604.2 | 581.5 | 561.8 | 540.3 | 506.3 | 501.6 | 511.4 | 512.5 | 501.9 | 510.3 | 507.4 | 509.4 | 595.1 | 743.2 | 570.5 | 387.3 | 387.1 | 398.0 | 387.7 | 369.8 | 369.1 | 460.7 | 450.9 |
| Gross Profit | 799.6 | 706.9 | 637.9 | 576.7 | 501.1 | 561.4 | 668.5 | 736.9 | 789.9 | 1,120.0 | 1,527.4 | 1,558.4 | 1,519.3 | 1,470.8 | 1,397.9 | 1,309.9 | 1,220.4 | 1,153.3 | 1,068.3 | 1,007.6 | 926.8 | 845.8 | 807.9 | 798.3 | 813.9 | 785.5 | 827.5 | 815.2 | 820.4 | 779.6 | 689.3 | 642.0 | 615.1 | 607.1 | 614.1 | 584.4 | 532.8 | 465.3 | 410.6 | 348.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 293.8 | 274.3 | 262.3 | 255.5 | 255.2 | 246.2 | 240.7 | 241.7 | 240.3 | 266.0 | 292.6 | 298.5 | 298.3 | 282.4 | 268.6 | 269.0 | 259.1 | 245.4 | 246.2 | 238.4 | 228.5 | 210.1 | 199.8 | 198.0 | 221.8 | 217.1 | 219.8 | 219.1 | 214.8 | 217.7 | 221.9 | 171.9 | 133.6 | 131.6 | 133.6 | 130.5 | 127.2 | 132.4 | 137.8 | 147.9 |
| Selling General & Administrative | 174.2 | 168.5 | 172.3 | 159.3 | 152.0 | 158.2 | 157.0 | 150.5 | 161.8 | 172.2 | 196.6 | 203.6 | 203.5 | 202.9 | 202.4 | 188.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 441.4 | 37.8 | 39.0 | 171.1 | 479.8 | 40.4 | 41.2 | 188.7 | 562.5 | 47.1 | 47.0 | 222.9 | 620.1 | 55.3 | 63.6 | 259.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | 135.0 | 134.0 | 133.7 | 131.6 | 145.8 | 146.4 | 146.4 | 145.7 | 172.4 | 172.3 | 172.0 | 172.4 | 189.1 | 188.7 | 188.2 | 187.7 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 582.2 | 555.2 | 549.0 | 544.6 | 601.4 | 530.5 | 521.9 | 517.8 | 536.4 | 590.6 | 642.4 | 655.3 | 671.3 | 659.2 | 642.8 | 608.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 217.4 | 151.7 | 88.9 | 32.1 | (100.3) | 30.9 | 146.6 | 219.1 | 253.5 | 529.4 | 885.0 | 903.1 | 848.0 | 811.6 | 755.1 | 701.3 | 549.5 | 515.0 | 416.3 | 368.8 | 308.0 | 245.6 | 226.2 | 218.3 | 160.7 | 131.2 | 183.6 | 171.6 | 284.6 | 194.7 | 102.7 | 132.3 | 244.1 | 245.2 | 225.4 | 221.6 | 154.1 | 118.1 | 62.8 | (59.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.6 | 1.3 | 3.6 | 4.9 | 2.7 | 1.7 | 2.0 | 2.8 | 2.5 | 2.0 | 1.6 | 1.5 | 1.0 | 0.8 | 0.2 | 0.1 | 0.0 | 0.1 | 0.1 | 0.3 | 0.9 | 0.2 | 0.3 | 0.3 | 0.5 | 0.6 | 1.0 | 0.7 | 0.8 | 0.7 | 0.9 | 5.7 | 7.6 | 6.3 | 4.6 | 3.5 | 1.3 | 0.5 | 0.4 | 0.8 |
| Interest Expense | 51.7 | 55.9 | 56.3 | 57.4 | 69.6 | 68.7 | 59.1 | 61.8 | 55.1 | 49.2 | 46.8 | 47.2 | 47.5 | 52.8 | 53.3 | 50.3 | 57.8 | 62.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (3.4) | (3.5) | (4.4) | 4.6 | 0.3 | (9.7) | 2.0 | 1.7 | (1.2) | 2.1 | (3.1) | 0.0 | 0.3 | 2.6 | (0.8) | 1.7 | (0.7) | |||||||||||||||||||||||
| Pre-Tax Income | 163.9 | 93.6 | 31.8 | (15.8) | (168.3) | (46.1) | 91.5 | 161.8 | 199.7 | 484.3 | 833.6 | 848.3 | 801.8 | 762.2 | 699.1 | 646.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 19.7 | 30.9 | (9.9) | 2.8 | (13.7) | 7.5 | 13.1 | 32.5 | 45.0 | 65.1 | 167.0 | 181.9 | 197.8 | 181.9 | 152.9 | 139.4 | 41.3 | 88.7 | 22.8 | 44.2 | 28.4 | (19.4) | 15.2 | (34.1) | (54.1) | (300.5) | (55.4) | (10.2) | (23.5) | 5.8 | (135.7) | 2.0 | 41.5 | 447.8 | (3.0) | (4.4) | (65.1) | (23.8) | (10.3) | 18.5 |
| Net Income From Continuing Ops | 144.2 | 62.7 | 41.7 | (18.6) | (154.6) | (53.6) | 78.4 | 129.3 | 154.7 | 419.2 | 666.6 | 666.4 | 604.0 | 580.3 | 546.2 | 507.2 | 437.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 144.2 | 62.7 | 41.7 | (18.6) | (154.6) | (53.6) | 78.4 | 129.3 | 154.7 | 419.2 | 666.6 | 666.4 | 604.0 | 580.3 | 546.2 | 507.2 | 437.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 144.2 | 62.7 | 41.7 | (18.6) | (154.6) | (53.6) | 78.4 | 129.3 | 154.7 | 419.2 | 666.6 | 666.4 | 604.0 | 580.3 | 546.2 | 507.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 27.8 | 27.8 | 27.8 | 27.8 | 2.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 116.4 | 34.9 | 13.9 | (46.4) | (156.8) | (53.6) | 78.4 | 129.3 | 154.7 | 419.2 | 666.6 | 666.4 | 604.0 | 580.3 | 546.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 0.06 | 0.03 | (0.09) | - | (0.10) | 0.15 | 0.24 | - | 0.78 | 1.23 | 1.22 | - | 1.06 | 0.99 | 0.92 | - | 0.64 | 0.44 | 0.46 | - | 0.07 | 0.14 | 0.50 | - | 1.30 | 0.46 | 0.21 | - | 0.21 | 0.41 | 0.15 | - | (1.07) | 0.81 | 0.74 | - | 0.50 | 0.16 | (0.53) |
| EPS Diluted | - | 0.06 | 0.03 | (0.09) | - | (0.10) | 0.14 | 0.24 | - | 0.77 | 1.21 | 1.21 | - | 1.04 | 0.98 | 0.90 | - | 0.62 | ||||||||||||||||||||||
| Shares Basic | - | 540.8 | 540.0 | 539.2 | - | 537.4 | 536.7 | 536.7 | - | 540.8 | 543.1 | 545.1 | - | 549.2 | 551.5 | 553.8 | - | 554.9 | ||||||||||||||||||||||
| Shares Diluted | - | 545.5 | 545.0 | 539.2 | - | 537.4 | 542.0 | 542.8 | - | 546.5 | 549.2 | 551.4 | - | 555.4 | 558.3 | 561.5 | - | 567.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 658.8 | 189.5 | 127.9 | 203.2 | 379.5 | 71.3 | 187.8 | 407.8 | 816.0 | 576.5 | 932.0 | 1,126.0 | 1,468.1 | 866.9 | 818.7 | 960.7 | 1,312.2 | 579.9 | 460.0 | 641.0 | 1,089.2 | 285.9 | 265.2 | 511.1 | 988.3 | 172.6 | 223.1 | 478.7 | 894.0 | 241.7 | 149.9 | 305.1 | 646.3 | 277.2 | 255.3 | 373.4 | 450.4 | 147.8 | 92.8 | 54.0 |
| EBIT | 217.4 | 151.7 | 88.9 | 32.1 | (100.3) | 30.9 | 146.6 | 219.1 | 253.5 | 529.4 | 885.0 | 903.1 | 848.0 | 811.6 | 755.1 | 701.3 | 549.5 | 515.0 | 416.3 | |||||||||||||||||||||
| 1,035.7 |
| 410.8 |
| 534.2 |
| 516.5 |
| 624.9 |
| 170.6 |
| 120.8 |
| 115.5 |
| 120.9 |
| Selling General & Administrative | 674.3 | 617.7 | 734.2 | 797.7 | 718.9 | 610.3 | 676.6 | 682.9 | 452.1 | 499.8 | 301.7 | 274.8 | 267.3 | 261.5 | 208.3 | 222.2 | 167.2 | 161.2 | 175.6 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 689.3 | 750.1 | 879.5 | 998.4 | 1,143.5 | 1,153.3 | 1,215.6 | 876.4 | 615.9 | 469.2 | 283.2 | 278.3 | 189.1 | 204.1 | 99.4 | 106.6 | 90.1 | 96.0 | 100.1 |
| Amortization of Intangibles | 534.3 | 584.3 | 689.1 | 753.7 | 934.4 | 992.7 | 1,046.7 | 695.8 | 492.2 | 346.3 | 179.3 | 181.0 | 99.4 | 115.8 | 13.0 | 13.9 | 3.7 | 2.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,231.0 | 2,171.6 | 2,424.7 | 2,581.9 | 2,600.0 | 2,380.7 | 2,595.0 | 2,217.0 | 1,484.4 | 1,481.4 | 853.2 | 803.9 | 669.9 | 659.9 | 402.8 | 407.1 | 289.3 | 283.2 | 323.3 |
| 396.5 |
| 474.2 |
| 245.0 |
| 233.3 |
| 301.7 |
| 16.0 |
| 15.3 |
| 32.5 |
| 54.9 |
| Interest Expense | 221.3 | 259.2 | 198.3 | 203.9 | 257.0 | 356.9 | 497.3 | 502.9 | 199.0 | 146.3 | 104.0 | 62.0 | 48.7 | 40.9 | 34.3 | 31.5 | 31.2 | 29.4 | 9.5 |
| Income From Equity Investments | - | - | - | - | - | 0.0 | 0.0 | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (0.2) | (0.6) | (0.2) | 0.2 | 0.0 | 0.0 | - |
| Other Non-Operating Income | (6.7) | (5.7) | (2.2) | 3.8 | 2.8 | (3.8) | 3.2 | (2.2) | (5.8) | 1.3 | 8.9 | 13.7 | 5.9 | (0.4) | (0.4) | 1.9 | 8.7 | (4.4) | 2.4 |
| Pre-Tax Income | 273.5 | 38.9 | 2,365.9 | 2,909.7 | 1,482.5 | 339.5 | 150.4 | 204.5 | 737.3 | 89.8 | 281.3 | 345.9 | 432.4 | 152.2 | 379.7 | 460.7 | 237.8 | 232.1 | 349.5 |
| 31.5 |
| 20.8 |
| (13.5) |
| 52.7 |
| Net Income From Continuing Ops | 230.0 | (0.5) | 1,906.9 | 2,237.7 | 1,285.5 | 349.4 | 570.6 | 355.9 | 255.4 | 170.6 | 323.9 | 365.3 | 395.3 | 127.4 | 336.7 | 429.2 | 217.0 | 245.6 | 296.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | 0.0 | (6.0) | 0.0 | 0.0 | - | 0.0 | 0.0 | (10.2) | 0.0 | 0.0 | - |
| Net Income | 230.0 | (0.5) | 1,906.9 | 2,237.7 | 1,285.5 | 349.4 | 570.6 | 355.9 | 255.4 | 164.6 | 323.9 | 365.3 | 395.3 | 127.4 | 336.7 | 419.0 | 217.0 | 245.6 | 296.8 |
| Net Income Attributable To Parent | 230.0 | (0.5) | 1,906.9 | 2,237.7 | 1,285.5 | 349.4 | 570.6 | 355.9 | 255.4 | 164.6 | 324.1 | 369.0 | 395.3 | 127.4 | 336.7 | 419.0 | 217.0 | 245.6 | 296.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.2) | (3.7) | 0.0 | 0.0 | - | - | - | - | - |
| Less: Preferred Dividends | 111.2 | 2.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 118.8 | (2.7) | 1,906.9 | 2,237.7 | 1,285.5 | 349.4 | 570.6 | 355.9 | 255.4 | 164.6 | 324.1 | 369.0 | 395.3 | 127.4 | 336.7 | 419.0 | 217.0 | 245.6 | 296.8 |
| 1.18 |
| 1.34 |
| 1.43 |
| EPS Diluted | 0.22 | (0.01) | 3.48 | 4.02 | 2.27 | 0.65 | 1.11 | 1.42 | 1.03 | 0.71 | 1.49 | 1.65 | 1.82 | 0.62 | 1.65 | 2.15 | 1.16 | 1.31 | 1.40 |
| Shares Basic | 540.4 | 537.3 | 542.0 | 550.4 | 552.3 | 519.2 | 477.7 | 236.2 | 232.9 | 217.2 | 203.4 | 200.9 | 198.3 | 194.6 | 191.3 | 187.1 | 183.6 | 183.2 | 207.2 |
| Shares Diluted | 545.2 | 537.3 | 548.0 | 557.3 | 565.9 | 541.2 | 512.4 | 249.9 | 248.9 | 234.8 | 217.4 | 223.6 | 217.6 | 205.8 | 203.5 | 194.7 | 187.3 | 186.8 | 212.0 |
| 335.0 |
| 329.4 |
| 401.7 |
| EBIT | 490.1 | 296.3 | 2,571.0 | 3,116.0 | 1,849.6 | 998.1 | 647.1 | 714.3 | 936.3 | 275.8 | 352.3 | 425.6 | 458.9 | 178.6 | 396.5 | 474.2 | 245.0 | 233.3 | 301.7 |
| 187.2 |
| 177.5 |
| 179.9 |
| 174.3 |
| 165.1 |
| 154.2 |
| 144.7 |
| 146.3 |
| 165.7 |
| 170.7 |
| 172.3 |
| 167.9 |
| 167.5 |
| 174.8 |
| 176.6 |
| 164.0 |
| 114.4 |
| 109.1 |
| 114.3 |
| 114.3 |
| 111.1 |
| 111.0 |
| 120.1 |
| 157.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 762.7 |
| 64.9 |
| 43.7 |
| 272.2 |
| 781.2 |
| 40.3 |
| 39.0 |
| 292.8 |
| 827.6 |
| 41.4 |
| 39.5 |
| 307.1 |
| 609.4 |
| 47.0 |
| 47.2 |
| 172.8 |
| 402.2 |
| 32.0 |
| 29.9 |
| 151.8 |
| 296.4 |
| 29.7 |
| 30.0 |
| 113.1 |
| 233.9 |
| 235.7 |
| 233.8 |
| 231.0 |
| 247.6 |
| 246.6 |
| 246.8 |
| 251.7 |
| 269.1 |
| 258.6 |
| 258.1 |
| 260.9 |
| 190.3 |
| 196.9 |
| 173.8 |
| 134.8 |
| 124.1 |
| 122.6 |
| 122.7 |
| 122.8 |
| 95.8 |
| 85.2 |
| 82.8 |
| 82.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 670.9 |
| 638.3 |
| 652.0 |
| 638.8 |
| 618.8 |
| 600.2 |
| 581.7 |
| 580.0 |
| 653.2 |
| 654.3 |
| 643.9 |
| 643.6 |
| 535.8 |
| 584.9 |
| 586.6 |
| 509.7 |
| 371.0 |
| 361.9 |
| 388.7 |
| 362.8 |
| 378.8 |
| 347.2 |
| 347.9 |
| 407.6 |
| 64.8 |
| 72.3 |
| 78.0 |
| 86.5 |
| 93.3 |
| 99.1 |
| 115.4 |
| 119.7 |
| 129.6 |
| 132.6 |
| 136.3 |
| 137.6 |
| 138.6 |
| 90.4 |
| 50.3 |
| 49.7 |
| 49.5 |
| 49.5 |
| 41.6 |
| 35.1 |
| 35.1 |
| 34.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| 4.6 |
| (1.6) |
| 0.5 |
| (0.9) |
| (0.4) |
| 0.7 |
| (3.2) |
| 3.4 |
| (1.5) |
| (1.4) |
| 2.7 |
| 10.3 |
| (2.5) |
| (0.2) |
| (9.8) |
| (13.2) |
| (2.9) |
| 5.8 |
| 4.5 |
| 2.0 |
| 0.1 |
| (2.8) |
| 2.0 |
| 479.2 |
| 441.5 |
| 264.8 |
| 297.0 |
| 144.4 |
| 16.8 |
| 88.8 |
| 89.5 |
| 45.8 |
| 10.6 |
| 53.5 |
| 40.5 |
| 151.2 |
| 55.0 |
| (39.4) |
| 37.7 |
| 188.2 |
| 196.7 |
| 186.2 |
| 166.2 |
| 71.8 |
| 83.5 |
| 25.2 |
| (90.7) |
| 352.8 |
| 242.0 |
| 252.8 |
| 116.0 |
| 36.2 |
| 73.6 |
| 123.6 |
| 99.9 |
| 311.1 |
| 108.9 |
| 50.7 |
| 174.7 |
| 49.2 |
| 96.3 |
| 35.7 |
| 146.7 |
| (251.1) |
| 189.2 |
| 170.6 |
| 136.9 |
| 107.3 |
| 35.6 |
| (109.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.2) |
| (1.7) |
| (4.1) |
| 352.8 |
| 242.0 |
| 252.8 |
| 116.0 |
| 36.2 |
| 73.6 |
| 123.6 |
| 99.9 |
| 311.1 |
| 108.9 |
| 50.7 |
| 174.7 |
| 49.2 |
| 96.3 |
| 35.7 |
| 146.7 |
| (251.1) |
| 189.2 |
| 170.6 |
| 136.9 |
| 107.2 |
| 33.9 |
| (113.4) |
| 437.9 |
| 352.8 |
| 242.0 |
| 252.8 |
| 116.0 |
| 36.2 |
| 73.6 |
| 123.6 |
| 99.9 |
| 311.1 |
| 108.9 |
| 50.7 |
| 174.7 |
| 49.2 |
| 96.3 |
| 35.7 |
| 146.7 |
| (251.1) |
| 189.2 |
| 170.6 |
| 136.9 |
| 107.2 |
| 33.9 |
| (113.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 507.2 |
| 437.9 |
| 352.8 |
| 242.0 |
| 252.8 |
| 116.0 |
| 36.2 |
| 73.6 |
| 123.6 |
| 99.9 |
| 311.1 |
| 108.9 |
| 50.7 |
| 174.7 |
| 49.2 |
| 96.3 |
| 35.7 |
| 146.7 |
| (251.1) |
| 189.2 |
| 170.6 |
| 136.9 |
| 107.2 |
| 33.9 |
| (113.4) |
| 0.43 |
| 0.45 |
| - |
| 0.07 |
| 0.14 |
| 0.48 |
| - |
| 1.20 |
| 0.43 |
| 0.20 |
| - |
| 0.20 |
| 0.38 |
| 0.14 |
| - |
| (1.07) |
| 0.77 |
| 0.70 |
| - |
| 0.46 |
| 0.14 |
| (0.53) |
| 551.3 |
| 547.5 |
| - |
| 526.8 |
| 512.0 |
| 247.7 |
| - |
| 239.2 |
| 238.4 |
| 237.8 |
| - |
| 236.7 |
| 235.8 |
| 235.2 |
| - |
| 234.1 |
| 233.3 |
| 229.4 |
| - |
| 216.2 |
| 215.5 |
| 214.3 |
| 565.9 |
| 565.1 |
| - |
| 550.8 |
| 535.3 |
| 257.8 |
| - |
| 258.3 |
| 255.3 |
| 253.9 |
| - |
| 244.6 |
| 251.8 |
| 252.2 |
| - |
| 234.1 |
| 244.8 |
| 242.9 |
| - |
| 235.4 |
| 234.0 |
| 214.3 |
| 368.8 |
| 308.0 |
| 245.6 |
| 226.2 |
| 218.3 |
| 160.7 |
| 131.2 |
| 183.6 |
| 171.6 |
| 284.6 |
| 194.7 |
| 102.7 |
| 132.3 |
| 244.1 |
| 245.2 |
| 225.4 |
| 221.6 |
| 154.1 |
| 118.1 |
| 62.8 |
| (59.1) |