| (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 | 8,845.0 | 8,759.0 | 7,409.0 | 6,790.0 | 5,935.0 | 6,059.0 | 5,312.0 | 5,073.0 | 4,333.0 | 4,409.0 | 3,927.0 | 3,585.0 | 3,186.0 | 3,245.0 | 2,690.0 | 2,597.0 | ||||||||||||||||||||||||
| (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 | 31,803.0 | 28,893.0 | 20,777.0 | 15,107.0 | 10,780.0 | 7,069.0 | 3,974.0 | 2,296.3 | 1,439.7 | 1,216.5 | 844.4 | - | - | - | - | - | - | - | |
| Cost of Revenue | 17,854.0 | 16,035.0 | 11,200.0 | 7,517.0 | 5,582.0 | 4,064.0 | 2,265.0 | 1,194.2 | 742.6 | 496.9 | 307.5 | 215.0 | 159.0 | 130.1 | 98.1 | 72.1 | 46.5 | 36.0 | |
| Gross Profit | 13,949.0 | 12,858.0 | 9,577.0 | 7,590.0 | 5,198.0 | 3,005.0 | 1,709.0 | 1,102.1 | 697.0 | 719.6 | 536.9 | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 2,417.0 | 2,269.0 | 1,934.0 | 1,831.0 | 1,099.0 | 590.0 | 353.0 | 223.8 | 146.3 | 127.2 | 98.5 | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 3,049.0 | 3,201.0 | 2,631.0 | 2,207.0 | 1,069.0 | 441.0 | 128.0 | (153.2) | (69.5) | 56.3 | 181.1 | 139.2 | 120.5 | 153.5 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 128.0 | 138.0 | 148.0 | 135.0 | 44.0 | 138.0 | 103.0 | 113.5 | 42.0 | 45.9 | 35.4 | 20.6 | 15.3 | 10.7 | 11.9 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 795.0 | 845.0 | 521.0 | 569.0 | 298.0 | 149.0 | 82.0 | 64.8 | (28.9) | 40.3 | 49.0 | 44.7 | 49.1 | 45.6 | 38.9 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 37.87 | 39.40 | 37.69 | 19.64 | 9.57 | 1.67 | (0.08) | (3.71) | (0.82) | 0.31 | 3.09 | 2.40 | 1.63 | 2.66 | 2.30 | 1.73 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | 4,019.0 | 3,248.0 | 2,731.0 | 1,472.0 | 645.0 | 233.0 | (79.8) | (23.7) | 97.2 | 210.1 | 162.4 | 137.4 | 165.4 | 138.6 | 107.0 | |||
| 2,248.0 |
| 2,130.0 |
| 1,858.0 |
| 1,703.0 |
| 1,378.0 |
| 1,327.8 |
| 1,115.7 |
| 878.4 |
| 652.1 |
| 674.3 |
| 603.0 |
| 545.2 |
| 473.8 |
| 428.0 |
| 355.3 |
| 335.4 |
| 321.0 |
| 358.1 |
| 304.9 |
| 283.9 |
| 269.7 |
| - |
| - |
| - |
| Cost of Revenue | 4,983.0 | 4,975.0 | 4,200.0 | 3,696.0 | 3,164.0 | 3,310.0 | 2,873.0 | 2,708.0 | 2,309.0 | 2,359.0 | 1,832.0 | 1,754.0 | 1,572.0 | 1,752.0 | 1,342.0 | 1,313.0 | 1,175.0 | 1,277.0 | 1,051.0 | 949.0 | 787.0 | 839.0 | 635.5 | 451.2 | 339.3 | 365.9 | 318.7 | 272.8 | 236.8 | 223.2 | 185.6 | 175.6 | 158.2 | 154.7 | 129.1 | 112.3 | 100.8 | 93.5 | 85.2 | 73.3 |
| Gross Profit | 3,862.0 | 3,784.0 | 3,209.0 | 3,094.0 | 2,771.0 | 2,749.0 | 2,439.0 | 2,365.0 | 2,024.0 | 2,050.0 | 2,095.0 | 1,831.0 | 1,614.0 | 1,493.0 | 1,348.0 | 1,284.0 | 1,073.0 | 853.0 | 807.0 | 754.0 | 591.0 | 488.8 | 480.2 | 427.2 | 312.8 | 308.3 | 284.3 | 272.4 | 237.0 | 204.8 | 169.7 | 159.7 | 162.8 | 203.4 | 175.8 | 171.6 | 168.9 | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 699.0 | 584.0 | 567.0 | 567.0 | 551.0 | 512.0 | 504.0 | 460.0 | 458.0 | 686.0 | 396.0 | 368.0 | 381.0 | 325.0 | 278.0 | 262.0 | 234.0 | 179.0 | 138.0 | 147.0 | 126.0 | 117.5 | 88.8 | 73.3 | 73.4 | 58.0 | 59.5 | 53.9 | 52.4 | 39.0 | 35.5 | 33.4 | 38.4 | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 982.0 | 1,036.0 | 833.0 | 751.0 | 599.0 | 636.0 | 566.0 | 511.0 | 478.0 | 529.0 | 441.0 | 383.0 | 383.0 | 381.0 | 333.0 | 296.0 | 286.0 | |||||||||||||||||||||||
| General & Administrative | 326.0 | 292.0 | 270.0 | 261.0 | 255.0 | 254.0 | 305.0 | 218.0 | 186.0 | 201.0 | 196.0 | 189.0 | 180.0 | 176.0 | 153.0 | 173.0 | ||||||||||||||||||||||||
| Depreciation & Amortization | 246.0 | - | - | - | 172.0 | - | - | - | 154.0 | - | - | - | 126.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 2.0 | 3.0 | 2.0 | 2.0 | 2.0 | 1.0 | 2.0 | 1.0 | 1.0 | 2.0 | 1.0 | 1.0 | 2.0 | 1.0 | 1.0 | 2.0 | 5.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 3,251.0 | 2,895.0 | 2,485.0 | 2,269.0 | 2,008.0 | 1,929.0 | 1,882.0 | 1,639.0 | 1,496.0 | 1,715.0 | 1,310.0 | 1,162.0 | 1,196.0 | 1,109.0 | 1,052.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 611.0 | 889.0 | 724.0 | 825.0 | 763.0 | 820.0 | 557.0 | 726.0 | 528.0 | 335.0 | 785.0 | 669.0 | 418.0 | 384.0 | 296.0 | 250.0 | 139.0 | 24.0 | 160.0 | 166.0 | 91.0 | (24.8) | 83.1 | 99.4 | (29.7) | (68.9) | (81.9) | (12.5) | 10.1 | (0.8) | (11.0) | (28.2) | (29.4) | (64.6) | 27.5 | 30.0 | 63.3 | 64.7 | 53.7 | 32.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 27.0 | 8.0 | 49.0 | 44.0 | 37.0 | 41.0 | 43.0 | 39.0 | 25.0 | 40.0 | 38.0 | 34.0 | 23.0 | (98.0) | 65.0 | 46.0 | 31.0 | 54.0 | 35.0 | 24.0 | 25.0 | 22.9 | 24.6 | 18.8 | 36.8 | 26.9 | 28.5 | 33.7 | 24.4 | 14.3 | 8.6 | 9.9 | 9.2 | 8.9 | 14.2 | 10.7 | 12.2 | 10.3 | 9.9 | 8.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 579.0 | 784.0 | 636.0 | 716.0 | 706.0 | 763.0 | 520.0 | 668.0 | 481.0 | 230.0 | 531.0 | 472.0 | 320.0 | 308.0 | 198.0 | 163.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 162.0 | 225.0 | 215.0 | 193.0 | 212.0 | 124.0 | 123.0 | 137.0 | 137.0 | 65.0 | 172.0 | 210.0 | 122.0 | 144.0 | 69.0 | 39.0 | 46.0 | 4.0 | 31.0 | 70.0 | 44.0 | 6.5 | 37.6 | 33.4 | 4.4 | (9.0) | 79.2 | (8.9) | 3.5 | (4.5) | (4.2) | (7.7) | (12.4) | 3.1 | 9.0 | 7.1 | 21.1 | 16.3 | 13.4 | 12.4 |
| Net Income From Continuing Ops | 417.0 | 559.0 | 421.0 | 523.0 | 494.0 | 639.0 | 397.0 | 531.0 | 344.0 | 165.0 | 359.0 | 262.0 | 201.0 | 165.0 | 129.0 | 123.0 | 65.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 417.0 | 559.0 | 421.0 | 523.0 | 494.0 | 639.0 | 397.0 | 531.0 | 344.0 | 165.0 | 359.0 | 262.0 | 201.0 | 165.0 | 129.0 | 123.0 | 65.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 417.0 | 559.0 | 421.0 | 523.0 | 494.0 | 639.0 | 397.0 | 531.0 | 344.0 | 165.0 | 359.0 | 262.0 | 201.0 | 165.0 | 129.0 | 123.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 417.0 | 559.0 | 421.0 | 523.0 | 494.0 | 639.0 | 397.0 | 531.0 | 344.0 | 165.0 | 359.0 | 262.0 | 201.0 | 165.0 | 129.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 8.23 | - | 8.32 | 10.31 | 9.74 | - | 7.83 | 10.48 | 6.78 | - | 7.18 | 5.22 | 4.01 | - | 2.57 | 2.43 | 1.30 | - | 1.92 | 1.37 | (0.68) | - | 0.28 | 1.11 | (0.44) | - | (2.96) | 0.31 | 0.13 | - | (0.23) | (0.25) | (0.29) | - | 0.63 | 0.12 | 1.10 | - | 0.88 | 0.36 |
| EPS Diluted | 8.23 | - | 8.32 | 10.31 | 9.74 | - | 7.83 | 10.48 | 6.78 | - | 7.16 | 5.16 | 3.97 | - | 2.56 | 2.43 | 1.30 | - | ||||||||||||||||||||||
| Shares Basic | 50.7 | - | 50.7 | 50.7 | 50.7 | - | 50.7 | 50.7 | 50.7 | - | 50.0 | 50.2 | 50.2 | - | 50.3 | 50.4 | 50.4 | - | ||||||||||||||||||||||
| Shares Diluted | 50.7 | - | 50.7 | 50.7 | 50.7 | - | 50.7 | 50.7 | 50.7 | - | 50.2 | 51.2 | 51.2 | - | 51.3 | 50.4 | 50.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 857.0 | - | - | - | 935.0 | - | - | - | 682.0 | - | - | - | 544.0 | - | - | - | 223.0 | - | - | - | 129.0 | - | - | - | (8.1) | - | - | - | 25.8 | - | - | - | (18.3) | - | - | - | 72.3 | - | - | - |
| EBIT | 611.0 | 889.0 | 724.0 | 825.0 | 763.0 | 820.0 | 557.0 | 726.0 | 528.0 | 335.0 | 785.0 | 669.0 | 418.0 | 384.0 | 296.0 | 250.0 | 139.0 | 24.0 | 160.0 | |||||||||||||||||||||
| - |
| 27.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 3,602.0 | 3,219.0 | 2,191.0 | 1,736.0 | 1,296.0 | 1,074.0 | 768.0 | 834.0 | 482.4 | 325.4 | 156.3 | 128.6 | 111.6 | 90.5 | 72.0 | 65.0 | 48.9 | 42.9 | 40.0 |
| General & Administrative | 1,149.0 | 1,078.0 | 963.0 | 766.0 | 661.0 | 465.0 | 327.0 | 197.5 | 137.8 | 122.2 | 87.3 | 76.3 | 62.4 | 57.6 | 45.2 | 38.8 | 30.8 | 25.8 | 22.8 |
| Depreciation & Amortization | - | 818.0 | 617.0 | 524.0 | 403.0 | 204.0 | 105.0 | 73.3 | 45.8 | 40.9 | 29.0 | 23.2 | 16.9 | 11.9 | 9.0 | 7.3 | 4.9 | 3.9 | 3.3 |
| Amortization of Intangibles | 9.0 | 9.0 | 5.0 | 6.0 | 9.0 | 6.0 | 5.0 | 3.9 | 6.1 | 4.4 | 4.0 | 3.1 | 1.7 | 0.8 | 0.9 | 1.0 | 0.8 | 0.6 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 10,900.0 | 9,657.0 | 6,946.0 | 5,383.0 | 4,129.0 | 2,564.0 | 1,581.0 | 1,255.3 | 766.5 | 663.3 | 355.8 | 297.6 | 277.1 | 189.0 | 145.9 | 127.1 | 95.6 | 80.9 | 72.0 |
| 129.7 |
| 99.8 |
| 74.6 |
| 56.0 |
| 37.5 |
| 9.9 |
| 4.9 |
| 2.7 |
| 1.8 |
| Interest Expense | - | - | - | - | - | - | - | - | - | 18.5 | 17.9 | 17.3 | 8.4 | - | - | - | - | 0.2 | 0.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.2) | 0.1 | - | - | 0.1 |
| Pre-Tax Income | 2,715.0 | 2,842.0 | 2,432.0 | 1,553.0 | 780.0 | 241.0 | 81.0 | (107.2) | (65.5) | 54.1 | 185.3 | 150.5 | 121.8 | 163.1 | 140.2 | 108.5 | 71.9 | 42.7 | 29.4 |
| 31.7 |
| 15.8 |
| 9.5 |
| 10.6 |
| Net Income From Continuing Ops | 1,920.0 | 1,997.0 | 1,911.0 | 987.0 | 482.0 | 83.0 | (1.0) | (172.0) | (36.6) | 13.8 | 136.4 | 105.8 | 72.7 | 117.5 | 101.3 | 76.8 | 56.0 | 33.2 | 18.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,920.0 | 1,997.0 | 1,911.0 | 987.0 | 482.0 | 83.0 | (1.0) | (172.0) | (36.6) | 13.8 | 136.4 | 105.8 | 72.7 | 117.5 | 101.3 | 76.8 | 56.0 | 33.2 | 18.8 |
| Net Income Attributable To Parent | 1,920.0 | 1,997.0 | 1,911.0 | 987.0 | 482.0 | 83.0 | (1.0) | (172.0) | (36.6) | 13.8 | 136.4 | 105.8 | 72.6 | 117.5 | 101.2 | 76.8 | 56.0 | 33.2 | 18.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.0 | 0.1 | 0.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,920.0 | 1,997.0 | 1,911.0 | 987.0 | 482.0 | 83.0 | (4.0) | (180.8) | (36.6) | 13.8 | 136.4 | 105.8 | 72.1 | 117.5 | 101.2 | 76.8 | 56.0 | 33.2 | 18.8 |
| 1.27 |
| 0.75 |
| 0.43 |
| EPS Diluted | 37.87 | 39.40 | 37.69 | 19.46 | 9.53 | 1.67 | (0.08) | (3.71) | (0.82) | 0.31 | 3.09 | 2.40 | 1.63 | 2.66 | 2.30 | 1.73 | 1.27 | 0.75 | 0.42 |
| Shares Basic | 50.7 | 50.7 | 50.7 | 50.3 | 50.3 | 49.8 | 49.7 | 48.7 | 44.5 | 44.2 | 44.2 | 44.2 | 44.2 | 44.2 | 44.1 | 44.1 | 44.1 | 44.1 | 44.2 |
| Shares Diluted | 50.7 | 50.7 | 50.7 | 51.0 | 51.3 | 49.8 | 49.7 | 48.7 | 44.5 | 44.2 | 44.2 | 44.2 | 44.2 | 44.2 | 44.1 | 44.2 | 44.1 | 44.1 | 44.3 |
| 79.5 |
| 59.9 |
| 40.9 |
| EBIT | 3,049.0 | 3,201.0 | 2,631.0 | 2,207.0 | 1,069.0 | 441.0 | 128.0 | (153.2) | (69.5) | 56.3 | 181.1 | 139.2 | 120.5 | 153.5 | 129.7 | 99.8 | 74.6 | 56.0 | 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.0 |
| 281.0 |
| 251.0 |
| 288.0 |
| 147.8 |
| 229.6 |
| 184.1 |
| 206.5 |
| 269.8 |
| 252.9 |
| 180.7 |
| 130.7 |
| 140.1 |
| 110.4 |
| 121.2 |
| 110.7 |
| 117.4 |
| 84.1 |
| 76.9 |
| 46.9 |
| 48.6 |
| 39.7 |
| 35.3 |
| 159.0 |
| 148.0 |
| 123.0 |
| 108.0 |
| 86.0 |
| 115.3 |
| 78.7 |
| 70.4 |
| 62.6 |
| 49.5 |
| 53.9 |
| 50.3 |
| 43.8 |
| 26.6 |
| 34.8 |
| 33.3 |
| 43.1 |
| 30.6 |
| 31.8 |
| 31.5 |
| 28.3 |
| 23.3 |
| 26.2 |
| 20.8 |
| 84.0 |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| 21.6 |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 2.0 |
| 1.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| 1.5 |
| 1.7 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.7 |
| 1.7 |
| 0.8 |
| 1.2 |
| 1.0 |
| 1.3 |
| 1.2 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,034.0 |
| 934.0 |
| 829.0 |
| 647.0 |
| 588.0 |
| 500.0 |
| 513.6 |
| 397.1 |
| 327.7 |
| 342.5 |
| 377.2 |
| 366.3 |
| 284.9 |
| 226.9 |
| 205.6 |
| 180.7 |
| 188.0 |
| 192.2 |
| 268.0 |
| 148.3 |
| 141.5 |
| 105.5 |
| 98.1 |
| 91.9 |
| 94.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 4.8 |
| 4.6 |
| 4.7 |
| 4.6 |
| 4.6 |
| 4.5 |
| 4.5 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.0 |
| (33.0) |
| 126.0 |
| 138.0 |
| 10.0 |
| (44.3) |
| 52.7 |
| 89.3 |
| (16.7) |
| (63.0) |
| (66.9) |
| 7.3 |
| 15.4 |
| (6.8) |
| (14.3) |
| (19.0) |
| (25.4) |
| (64.7) |
| 36.7 |
| 12.4 |
| 69.7 |
| 67.6 |
| 52.3 |
| 28.2 |
| (46.0) |
| 95.0 |
| 68.0 |
| (34.0) |
| (50.9) |
| 15.0 |
| 55.9 |
| (21.1) |
| (54.0) |
| (146.1) |
| 16.2 |
| 11.9 |
| (2.3) |
| (10.1) |
| (11.3) |
| (12.9) |
| (67.7) |
| 27.7 |
| 5.3 |
| 48.5 |
| 51.3 |
| 38.9 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (46.0) |
| 95.0 |
| 68.0 |
| (34.0) |
| (50.9) |
| 15.0 |
| 55.9 |
| (21.1) |
| (54.0) |
| (146.1) |
| 16.2 |
| 11.9 |
| (2.3) |
| (10.1) |
| (11.3) |
| (12.9) |
| (67.7) |
| 27.7 |
| 5.3 |
| 48.5 |
| 51.3 |
| 38.9 |
| 15.9 |
| 65.0 |
| (46.0) |
| 95.0 |
| 68.0 |
| (34.0) |
| (50.9) |
| 15.0 |
| 55.9 |
| (21.1) |
| (54.0) |
| (146.1) |
| 16.2 |
| 11.9 |
| (2.3) |
| (10.1) |
| (11.3) |
| (12.9) |
| (67.7) |
| 27.7 |
| 5.3 |
| 48.5 |
| 51.3 |
| 38.9 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.0 |
| 65.0 |
| (46.0) |
| 95.0 |
| 68.0 |
| (34.0) |
| (50.9) |
| 14.1 |
| 54.9 |
| (22.1) |
| (55.0) |
| (147.1) |
| 15.2 |
| 6.0 |
| (2.3) |
| (10.1) |
| (11.3) |
| (12.9) |
| (67.7) |
| 27.7 |
| 5.3 |
| 48.5 |
| 51.3 |
| 38.9 |
| 15.9 |
| 1.92 |
| 1.37 |
| (0.68) |
| - |
| 0.28 |
| 1.11 |
| (0.44) |
| - |
| (2.96) |
| 0.31 |
| 0.13 |
| - |
| (0.23) |
| (0.25) |
| (0.29) |
| - |
| 0.63 |
| 0.12 |
| 1.10 |
| - |
| 0.88 |
| 0.36 |
| 49.6 |
| 49.8 |
| 49.9 |
| - |
| 49.7 |
| 49.7 |
| 49.7 |
| - |
| 49.7 |
| 49.3 |
| 46.0 |
| - |
| 44.6 |
| 44.2 |
| 44.2 |
| - |
| 44.2 |
| 44.2 |
| 44.2 |
| - |
| 44.2 |
| 44.2 |
| 49.6 |
| 49.8 |
| 49.9 |
| - |
| 49.7 |
| 49.7 |
| 49.7 |
| - |
| 49.7 |
| 49.3 |
| 46.0 |
| - |
| 44.6 |
| 44.2 |
| 44.2 |
| - |
| 44.2 |
| 44.2 |
| 44.2 |
| - |
| 44.2 |
| 44.2 |
| 166.0 |
| 91.0 |
| (24.8) |
| 83.1 |
| 99.4 |
| (29.7) |
| (68.9) |
| (81.9) |
| (12.5) |
| 10.1 |
| (0.8) |
| (11.0) |
| (28.2) |
| (29.4) |
| (64.6) |
| 27.5 |
| 30.0 |
| 63.3 |
| 64.7 |
| 53.7 |
| 32.2 |