| (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 | 781.5 | 790.2 | 799.5 | 798.6 | 794.4 | 735.9 | 748.9 | 714.9 | 677.7 | 614.7 | 609.4 | 596.5 | 506.9 | 491.5 | 516.0 | 466.9 | ||||||||||||||||||||||||
| (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 | 3,169.8 | 3,182.7 | 2,877.4 | 2,327.5 | 1,936.3 | 1,685.5 | 1,483.3 | 1,448.8 | 1,627.8 | 1,725.3 | 1,598.8 | 1,465.8 | 1,288.5 | 1,117.0 | 916.1 | 743.2 | 592.9 | 358.9 | |
| Cost of Revenue | 425.3 | 384.4 | 309.7 | 257.5 | 151.6 | 122.5 | 108.1 | 117.6 | 198.7 | 105.7 | 72.7 | 69.0 | 125.9 | 131.1 | 119.3 | 88.9 | 67.7 | 40.9 | |
| Gross Profit | 2,744.5 | 2,798.3 | 2,567.7 | 2,070.0 | 1,784.7 | 1,563.0 | 1,375.2 | 1,331.2 | 1,429.1 | 1,619.6 | 1,526.1 | 1,396.8 | 1,162.6 | 985.9 | 796.8 | 654.3 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 539.2 | 550.0 | 481.0 | 408.0 | 322.9 | 540.1 | 357.7 | 1,182.6 | 357.9 | 264.6 | 147.6 | 245.1 | 242.5 | 299.3 | 173.4 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 1,435.5 | 1,492.5 | 1,377.0 | 1,184.9 | 979.7 | 555.9 | 593.6 | (187.6) | 805.4 | 814.9 | 1,061.7 | 699.0 | 538.8 | 292.5 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 182.7 | 192.0 | 199.1 | 162.7 | 45.2 | 16.7 | 28.6 | 44.2 | 28.6 | 10.9 | 3.5 | - | - | 3.8 | 3.9 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 321.3 | 379.2 | 343.9 | 289.5 | 223.3 | 118.1 | 124.1 | (60.5) | 169.7 | 351.6 | 346.5 | 392.8 | 185.1 | 104.3 | 136.2 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 29.60 | 30.13 | 26.44 | 21.04 | 15.98 | 10.60 | 11.65 | (2.39) | 13.54 | 9.50 | 16.29 | 14.17 | 7.06 | 3.49 | 5.84 | 3.81 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | 1,578.1 | 1,449.5 | 1,238.1 | 1,031.0 | 605.8 | 643.5 | (141.7) | 841.3 | 845.9 | 1,093.3 | 731.9 | 571.0 | 323.8 | 448.8 | 338.3 | |||
| 461.9 |
| 415.2 |
| 444.7 |
| 446.5 |
| 379.1 |
| 384.9 |
| 380.1 |
| 362.0 |
| 356.3 |
| 311.1 |
| 401.5 |
| 373.6 |
| 362.6 |
| 381.4 |
| 412.7 |
| 444.5 |
| 389.2 |
| 464.7 |
| 445.5 |
| 444.6 |
| 370.5 |
| 409.0 |
| 408.2 |
| 412.6 |
| Cost of Revenue | 133.4 | 103.4 | 100.9 | 87.6 | 92.5 | 75.9 | 83.1 | 77.8 | 72.9 | 71.0 | 70.1 | 64.1 | 52.3 | 58.8 | 37.2 | 29.7 | 25.9 | 34.6 | 27.7 | 37.2 | 23.0 | 34.8 | 24.0 | 25.9 | 23.4 | 28.8 | 33.0 | 26.7 | 29.1 | 31.9 | 51.9 | 61.7 | 53.2 | 53.0 | 19.5 | 18.9 | 14.3 | 28.4 | 23.6 | 20.0 |
| Gross Profit | 648.1 | 686.8 | 698.6 | 711.0 | 701.9 | 660.0 | 665.8 | 637.1 | 604.8 | 543.7 | 539.3 | 532.4 | 454.6 | 432.7 | 478.8 | 437.2 | 436.0 | 380.6 | 417.0 | 409.3 | 356.1 | 350.1 | 356.1 | 336.1 | 332.9 | 282.3 | 368.5 | 346.9 | 333.5 | 349.5 | 360.8 | 382.8 | 336.0 | 411.7 | 426.0 | 425.7 | 356.2 | 380.6 | 384.6 | 392.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 138.2 | 139.5 | 127.5 | 134.0 | 149.0 | 133.8 | 103.5 | 139.6 | 104.1 | 151.4 | 84.7 | 89.0 | 82.9 | 93.9 | 66.1 | 93.9 | 69.0 | 82.9 | 79.2 | 74.3 | 303.7 | 126.1 | 68.7 | 89.7 | 73.2 | 113.6 | 85.7 | 85.9 | 897.4 | 138.8 | 101.1 | 82.3 | 35.7 | - | - | - | - | - | 45.9 | - |
| Selling General & Administrative | 184.1 | 190.6 | 182.6 | 212.5 | 170.1 | 168.5 | 219.2 | 177.6 | 144.4 | 132.2 | 127.6 | 130.0 | 87.3 | 163.2 | 98.4 | 141.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 22.6 | - | - | - | 19.8 | - | - | - | 15.0 | - | - | - | 13.3 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 455.7 | 433.5 | 411.0 | 434.1 | 411.6 | 378.2 | 405.8 | 395.0 | 321.4 | 354.6 | 282.4 | 283.1 | 222.5 | 315.9 | 201.7 | 265.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 325.8 | 356.7 | 388.5 | 364.5 | 382.8 | 357.7 | 343.1 | 319.9 | 356.3 | 260.1 | 327.0 | 313.4 | 284.4 | 175.6 | 314.3 | 201.8 | 288.0 | 169.8 | 228.7 | 222.2 | (64.8) | 65.3 | 221.1 | 140.5 | 166.7 | 63.5 | 183.4 | 221.4 | (655.9) | 131.5 | 149.6 | 217.4 | 306.9 | 139.0 | 323.8 | 88.5 | 263.6 | 174.2 | 238.6 | 285.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 41.8 | 43.2 | 46.4 | 51.3 | 51.1 | 49.3 | 49.8 | 46.2 | 53.8 | 51.0 | 45.3 | 37.2 | 29.2 | 20.8 | 13.3 | 6.8 | 4.3 | 4.2 | 3.8 | 4.0 | 4.7 | 5.0 | 6.4 | 7.2 | 10.0 | 11.5 | 12.1 | 10.8 | 9.8 | 8.7 | 7.9 | 6.7 | 5.3 | - | 2.2 | - | - | - | - | - |
| Interest Expense | 3.0 | 3.1 | 3.0 | 7.3 | 6.1 | 7.9 | 10.1 | 11.6 | 13.3 | 15.1 | 15.6 | 14.8 | 13.8 | 12.3 | 9.2 | 6.2 | 4.7 | 4.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (7.5) | 87.3 | 49.5 | 43.9 | 40.7 | 38.8 | 45.5 | 35.4 | 42.3 | 35.3 | 24.8 | 21.8 | 7.5 | 3.2 | (1.8) | (51.2) | 20.7 | |||||||||||||||||||||||
| Pre-Tax Income | 318.3 | 444.0 | 438.0 | 408.4 | 423.5 | 396.5 | 388.6 | 355.3 | 398.6 | 295.4 | 351.8 | 335.2 | 291.9 | 178.8 | 312.5 | 150.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 43.4 | 79.7 | 99.3 | 98.9 | 101.3 | 95.2 | 79.5 | 77.2 | 92.0 | 78.3 | 84.2 | 76.0 | 51.0 | 46.7 | 73.2 | 34.6 | 68.8 | 28.3 | 41.7 | 43.9 | 4.2 | 15.6 | 47.8 | 26.8 | 33.9 | 15.7 | 34.5 | 45.3 | (156.0) | 26.6 | 33.6 | 45.0 | 64.5 | 122.0 | 44.4 | 100.2 | 85.0 | 61.2 | 77.3 | 79.6 |
| Net Income From Continuing Ops | 274.9 | 364.3 | 338.7 | 309.5 | 322.2 | 301.3 | 309.1 | 278.1 | 306.6 | 217.1 | 267.6 | 259.2 | 240.9 | 132.1 | 239.3 | 116.0 | 239.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 274.9 | 364.3 | 338.7 | 309.5 | 322.2 | 301.3 | 309.1 | 278.1 | 306.6 | 217.1 | 267.6 | 259.2 | 240.9 | 132.1 | 239.3 | 116.0 | 239.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 274.9 | 364.3 | 338.7 | 309.5 | 322.2 | 301.3 | 309.1 | 278.1 | 306.6 | 217.1 | 267.6 | 259.2 | 240.9 | 132.1 | 239.3 | 116.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 274.9 | 364.3 | 338.7 | 309.5 | 322.2 | 301.3 | 309.1 | 278.1 | 306.6 | 217.1 | 267.6 | 259.2 | 240.9 | 132.1 | 239.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 6.32 | - | 7.73 | 6.86 | 7.18 | - | 6.93 | 6.26 | 6.52 | - | 5.71 | 5.53 | 5.20 | - | 5.26 | 2.56 | 5.31 | - | 3.62 | 3.85 | 0.63 | - | 3.86 | 2.43 | 3.14 | - | 3.02 | 4.68 | (11.32) | - | 2.44 | 4.01 | 5.65 | - | 6.37 | (1.25) | 4.01 | - | 3.75 | 4.65 |
| EPS Diluted | 5.82 | - | 7.16 | 6.41 | 6.63 | - | 6.39 | 5.85 | 6.17 | - | 5.38 | 5.24 | 4.86 | - | 4.91 | 2.41 | 5.03 | - | ||||||||||||||||||||||
| Shares Basic | 43.5 | - | 43.8 | 45.1 | 44.9 | - | 44.6 | 44.4 | 47.0 | - | 46.9 | 46.9 | 46.3 | - | 45.5 | 45.4 | 45.2 | - | ||||||||||||||||||||||
| Shares Diluted | 47.2 | - | 47.3 | 48.3 | 48.6 | - | 48.4 | 47.5 | 49.7 | - | 49.7 | 49.5 | 49.6 | - | 48.7 | 48.1 | 47.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 348.4 | - | - | - | 402.6 | - | - | - | 371.3 | - | - | - | 297.7 | - | - | - | 300.5 | - | - | - | (52.3) | - | - | - | 179.1 | - | - | - | (645.6) | - | - | - | 314.8 | - | - | - | 271.5 | - | - | - |
| EBIT | 325.8 | 356.7 | 388.5 | 364.5 | 382.8 | 357.7 | 343.1 | 319.9 | 356.3 | 260.1 | 327.0 | 313.4 | 284.4 | 175.6 | 314.3 | 201.8 | 288.0 | 169.8 | 228.7 | |||||||||||||||||||||
| 281.5 |
| 27.0 |
| 525.2 |
| 318.0 |
| 254.5 |
| 180.0 |
| 165.3 |
| 120.4 |
| 239.2 |
| Selling General & Administrative | 769.8 | 755.8 | 709.7 | 477.1 | 482.1 | 467.0 | - | - | 265.8 | 330.1 | 316.8 | 452.7 | 381.3 | 394.0 | 201.7 | 156.5 | 188.6 | 171.9 | 94.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 85.6 | 72.5 | 53.2 | 51.3 | 49.9 | 49.9 | 45.9 | 35.9 | 31.0 | 31.6 | 32.9 | 32.2 | 31.3 | 27.1 | 20.5 | 17.9 | 11.4 | 4.5 |
| Amortization of Intangibles | - | 0.9 | 0.9 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.5 | 0.6 | 1.1 | 1.4 | 2.6 | 2.1 | 1.7 | 1.6 | 0.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,734.3 | 1,690.2 | 1,500.4 | 1,142.6 | 956.6 | 1,129.6 | 889.7 | 1,636.4 | 822.4 | 910.4 | 537.1 | 766.8 | 749.7 | 824.5 | 494.4 | 425.4 | 421.6 | 333.1 | 363.6 |
| 421.6 |
| 317.8 |
| 171.3 |
| 25.8 |
| (82.1) |
| 3.5 |
| 2.9 |
| 5.1 |
| 11.0 |
| Interest Expense | 16.4 | 19.5 | 42.9 | 59.3 | 32.4 | 18.6 | 23.5 | 44.2 | 13.9 | 9.0 | 3.9 | 4.7 | 17.6 | 18.1 | 16.6 | 21.4 | 19.7 | 12.9 | 11.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | (0.1) | (0.2) | (0.1) | (0.2) |
| Other Non-Operating Income | 173.2 | 221.4 | 162.0 | 89.4 | (29.1) | 38.0 | 45.3 | 22.6 | (46.5) | (45.4) | (1.5) | 345.4 | (13.6) | (13.6) | 19.0 | (18.7) | (16.2) | (7.1) | (1.7) |
| Pre-Tax Income | 1,608.7 | 1,713.9 | 1,539.0 | 1,274.3 | 950.6 | 593.9 | 638.9 | (165.0) | 758.9 | 769.5 | 1,060.2 | 1,044.4 | 525.2 | 278.9 | 440.7 | 299.1 | 155.2 | 18.6 | - |
| 81.9 |
| 43.9 |
| (0.7) |
| (34.4) |
| Net Income From Continuing Ops | 1,287.4 | 1,334.7 | 1,195.1 | 984.8 | 727.3 | 475.8 | - | (104.5) | 589.2 | 417.9 | 713.7 | 651.6 | - | 174.6 | 304.4 | 217.2 | 111.2 | 19.3 | (49.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,287.4 | 1,334.7 | 1,195.1 | 984.8 | 727.3 | 475.8 | - | (104.5) | 589.2 | 417.9 | 713.7 | 651.6 | - | - | - | - | 105.9 | 19.5 | (49.3) |
| Net Income Attributable To Parent | 1,287.4 | 1,334.7 | 1,195.1 | 984.8 | 727.3 | 475.8 | - | (104.5) | 589.2 | 417.9 | 713.7 | 651.6 | - | - | - | - | 105.9 | 19.5 | (49.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,287.4 | 1,334.7 | 1,195.1 | 984.8 | 727.3 | 475.8 | 514.8 | (104.5) | 589.2 | 417.9 | 713.7 | 651.6 | 340.1 | 174.6 | 304.4 | 217.9 | 105.9 | 19.5 | (49.3) |
| 1.89 |
| 0.37 |
| (1.08) |
| EPS Diluted | 27.28 | 27.86 | 24.64 | 19.81 | 15.00 | 10.06 | 11.54 | (2.39) | 13.39 | 9.31 | 15.25 | 12.72 | 6.28 | 3.28 | 5.71 | 3.67 | 1.78 | 0.35 | (1.08) |
| Shares Basic | 43.5 | 44.3 | 45.2 | 46.8 | 45.5 | 44.9 | 44.2 | 43.8 | 43.5 | 44.0 | 43.8 | 46.0 | 48.2 | 50.1 | 52.1 | 57.2 | 56.1 | 53.3 | 45.8 |
| Shares Diluted | 47.2 | 47.9 | 48.5 | 49.7 | 48.5 | 47.3 | 44.6 | 43.8 | 44.0 | 44.9 | 46.8 | 51.2 | 54.2 | 53.2 | 53.3 | 59.4 | 59.5 | 56.1 | 45.8 |
| 189.2 |
| 37.2 |
| (77.5) |
| EBIT | 1,435.5 | 1,492.5 | 1,377.0 | 1,184.9 | 979.7 | 555.9 | 593.6 | (187.6) | 805.4 | 814.9 | 1,061.7 | 699.0 | 538.8 | 292.5 | 421.6 | 317.8 | 171.3 | 25.8 | (82.1) |
| 79.0 |
| - |
| 109.1 |
| 112.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.1 |
| 47.2 |
| 67.4 |
| 56.4 |
| 139.5 |
| 100.1 |
| 72.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.9 |
| 245.4 |
| 216.0 |
| 224.3 |
| 443.9 |
| 319.6 |
| 159.0 |
| 221.5 |
| 189.6 |
| 247.6 |
| 218.1 |
| 152.2 |
| 1,018.5 |
| 249.9 |
| 263.1 |
| 227.1 |
| 82.3 |
| 325.7 |
| 121.7 |
| 356.1 |
| 106.9 |
| 234.8 |
| 169.6 |
| 127.4 |
| 4.6 |
| 4.7 |
| 4.6 |
| 4.8 |
| 4.9 |
| 5.6 |
| 8.2 |
| 10.0 |
| 11.7 |
| 12.2 |
| 10.3 |
| 4.3 |
| 4.1 |
| 2.9 |
| 2.6 |
| 3.5 |
| 3.3 |
| 1.4 |
| 0.8 |
| 2.2 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (29.3) |
| (24.3) |
| (5.7) |
| 97.3 |
| 49.1 |
| (2.1) |
| (6.6) |
| 4.9 |
| 4.8 |
| (16.5) |
| 29.0 |
| 5.3 |
| (39.6) |
| (9.5) |
| 0.5 |
| 2.1 |
| 1.2 |
| (3.1) |
| (44.3) |
| 0.8 |
| (2.7) |
| 0.5 |
| 0.5 |
| 308.7 |
| 140.5 |
| 204.4 |
| 216.5 |
| 32.5 |
| 114.4 |
| 219.0 |
| 133.9 |
| 171.6 |
| 68.3 |
| 166.9 |
| 250.4 |
| (650.6) |
| 91.9 |
| 140.1 |
| 217.9 |
| 309.0 |
| 141.0 |
| 320.7 |
| 44.2 |
| 263.6 |
| 171.5 |
| 239.1 |
| 285.7 |
| 112.2 |
| 162.7 |
| 172.6 |
| 28.3 |
| - |
| 171.2 |
| 107.1 |
| 137.7 |
| 52.6 |
| 132.4 |
| 205.1 |
| (494.6) |
| - |
| - |
| - |
| 244.5 |
| - |
| - |
| - |
| 178.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.2 |
| 162.7 |
| 172.6 |
| 28.3 |
| - |
| 171.2 |
| 107.1 |
| 137.7 |
| 52.6 |
| 132.4 |
| 205.1 |
| (494.6) |
| - |
| - |
| - |
| 244.5 |
| - |
| - |
| - |
| 178.6 |
| - |
| - |
| - |
| 239.9 |
| 112.2 |
| 162.7 |
| 172.6 |
| 28.3 |
| - |
| 171.2 |
| 107.1 |
| 137.7 |
| 52.6 |
| 132.4 |
| 205.1 |
| (494.6) |
| - |
| - |
| - |
| 244.5 |
| - |
| - |
| - |
| 178.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.0 |
| 239.9 |
| 112.2 |
| 162.7 |
| 172.6 |
| 28.3 |
| 98.8 |
| 171.2 |
| 107.1 |
| 137.7 |
| 52.6 |
| 132.4 |
| 205.1 |
| (494.6) |
| 65.3 |
| 106.5 |
| 172.9 |
| 244.5 |
| 19.0 |
| 276.3 |
| (56.0) |
| 178.6 |
| 110.3 |
| 161.8 |
| 206.1 |
| 3.42 |
| 3.65 |
| 0.61 |
| - |
| 3.84 |
| 2.41 |
| 3.12 |
| - |
| 3.01 |
| 4.66 |
| (11.32) |
| - |
| 2.42 |
| 3.98 |
| 5.57 |
| - |
| 6.27 |
| (1.25) |
| 3.89 |
| - |
| 3.50 |
| 4.39 |
| 44.9 |
| 44.8 |
| 44.6 |
| - |
| 44.4 |
| 44.1 |
| 43.9 |
| - |
| 43.9 |
| 43.8 |
| 43.7 |
| - |
| 43.6 |
| 43.1 |
| 43.3 |
| - |
| 43.4 |
| 44.9 |
| 44.5 |
| - |
| 43.2 |
| 44.3 |
| 47.6 |
| 47.3 |
| 46.4 |
| - |
| 44.6 |
| 44.4 |
| 44.1 |
| - |
| 44.0 |
| 44.0 |
| 43.7 |
| - |
| 44.0 |
| 43.4 |
| 43.9 |
| - |
| 44.1 |
| 44.9 |
| 45.9 |
| - |
| 46.2 |
| 46.9 |
| 222.2 |
| (64.8) |
| 65.3 |
| 221.1 |
| 140.5 |
| 166.7 |
| 63.5 |
| 183.4 |
| 221.4 |
| (655.9) |
| 131.5 |
| 149.6 |
| 217.4 |
| 306.9 |
| 139.0 |
| 323.8 |
| 88.5 |
| 263.6 |
| 174.2 |
| 238.6 |
| 285.2 |