| (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 | Q3 FY 23 | Q2 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 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 10,253.0 | 10,270.0 | 9,246.0 | 7,685.0 | 7,438.0 | 7,658.0 | 6,819.0 | 5,835.0 | 5,473.0 | 5,800.0 | 5,353.0 | 5,599.0 | 5,565.0 | 6,550.0 | 5,887.0 | 4,826.0 | ||||||||||||||||||||||||
| (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 | 37,454.0 | 34,639.0 | 25,785.0 | 22,680.0 | 23,601.0 | 16,434.0 | 9,763.0 | 6,731.0 | 6,475.0 | 5,253.0 | 4,319.0 | 3,991.0 | 5,506.0 | 5,299.0 | 5,422.0 | 6,568.0 | 6,494.0 | 5,403.0 | |
| Cost of Revenue | 18,622.0 | 17,487.0 | 13,060.0 | 12,220.0 | 12,998.0 | 8,505.0 | 5,416.0 | 3,863.0 | 4,028.0 | 3,466.0 | 3,316.0 | 2,911.0 | 3,667.0 | 3,321.0 | 4,187.0 | 3,628.0 | 3,533.0 | ||
| Gross Profit | 18,832.0 | 17,152.0 | 12,725.0 | 10,460.0 | 10,603.0 | 7,929.0 | 4,347.0 | 2,868.0 | 2,447.0 | 1,787.0 | 1,003.0 | 1,080.0 | 1,839.0 | 1,978.0 | 1,235.0 | 2,940.0 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 8,760.0 | 8,091.0 | 6,456.0 | 5,872.0 | 5,005.0 | 2,845.0 | 1,983.0 | 1,547.0 | 1,434.0 | 1,196.0 | 1,008.0 | 947.0 | 1,072.0 | 1,201.0 | |||||
| Operating Income | |||||||||||||||||||
| Operating Income | 4,364.0 | 3,694.0 | 1,900.0 | 401.0 | 1,264.0 | 3,648.0 | 1,369.0 | 631.0 | 451.0 | 127.0 | (373.0) | (481.0) | (155.0) | 103.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 5.0 | 8.0 | 10.0 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 12.0 | (103.0) | 381.0 | (346.0) | (122.0) | 513.0 | (1,210.0) | 31.0 | (9.0) | 18.0 | 39.0 | 14.0 | 5.0 | 9.0 | (34.0) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 3.07 | 2.67 | 1.01 | 0.53 | 0.85 | 2.61 | 2.10 | 0.31 | 0.34 | (0.03) | (0.60) | (0.84) | (0.53) | (0.11) | (1.60) | 0.68 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | 4,215.0 | 2,354.0 | 842.0 | 1,703.0 | 3,944.0 | 1,586.0 | 853.0 | 621.0 | 271.0 | (240.0) | (314.0) | 48.0 | 339.0 | (796.0) | 685.0 | |||
| 4,313.0 |
| 3,850.0 |
| 3,445.0 |
| 3,244.0 |
| 2,801.0 |
| 1,932.0 |
| 1,786.0 |
| 2,127.0 |
| 1,801.0 |
| 1,531.0 |
| 1,272.0 |
| 1,419.0 |
| 1,653.0 |
| 1,756.0 |
| 1,647.0 |
| 1,584.0 |
| 1,178.0 |
| 1,153.0 |
| 1,307.0 |
| 1,027.0 |
| 832.0 |
| 958.0 |
| 1,061.0 |
| 942.0 |
| Cost of Revenue | 4,837.0 | 4,693.0 | 4,466.0 | 4,626.0 | 3,702.0 | 3,776.0 | 3,400.0 | 2,971.0 | 2,913.0 | 3,053.0 | 2,994.0 | 3,196.0 | 3,211.0 | 3,522.0 | 3,069.0 | 2,400.0 | 2,227.0 | 2,020.0 | 1,858.0 | 1,793.0 | 1,571.0 | 1,084.0 | 968.0 | 1,178.0 | 1,024.0 | 910.0 | 751.0 | 882.0 | 992.0 | 1,104.0 | 1,050.0 | 1,013.0 | 800.0 | 797.0 | 1,248.0 | 708.0 | 563.0 | 675.0 | 822.0 | 710.0 |
| Gross Profit | 5,416.0 | 5,577.0 | 4,780.0 | 3,059.0 | 3,736.0 | 3,882.0 | 3,419.0 | 2,864.0 | 2,560.0 | 2,747.0 | 2,359.0 | 2,403.0 | 2,354.0 | 3,028.0 | 2,818.0 | 2,426.0 | 2,086.0 | 1,830.0 | 1,587.0 | 1,451.0 | 1,230.0 | 848.0 | 818.0 | 949.0 | 777.0 | 621.0 | 521.0 | 537.0 | 661.0 | 652.0 | 597.0 | 571.0 | 378.0 | 356.0 | 59.0 | 319.0 | 269.0 | 283.0 | 239.0 | 232.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 2,397.0 | 2,330.0 | 2,139.0 | 1,894.0 | 1,728.0 | 1,712.0 | 1,636.0 | 1,583.0 | 1,525.0 | 1,507.0 | 1,411.0 | 1,366.0 | 1,279.0 | 1,300.0 | 1,060.0 | 811.0 | 765.0 | 659.0 | 610.0 | 573.0 | 508.0 | 460.0 | 442.0 | 395.0 | 406.0 | 373.0 | 373.0 | 371.0 | 363.0 | 357.0 | 343.0 | 320.0 | 271.0 | 264.0 | 259.0 | 243.0 | 242.0 | 229.0 | 241.0 | 235.0 |
| Selling General & Administrative | 1,253.0 | 1,198.0 | 1,069.0 | 991.0 | 886.0 | 781.0 | 707.0 | 640.0 | 607.0 | 576.0 | 585.0 | 590.0 | 557.0 | 592.0 | 597.0 | 412.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 551.0 | - | - | - | 567.0 | - | - | - | 622.0 | 660.0 | 823.0 | - | 1,000.0 | 1,000.0 | 479.0 | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 3,940.0 | 3,825.0 | 3,510.0 | 3,193.0 | 2,930.0 | 3,011.0 | 2,695.0 | 2,595.0 | 2,524.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,476.0 | 1,752.0 | 1,270.0 | (134.0) | 806.0 | 871.0 | 724.0 | 269.0 | 36.0 | 224.0 | (145.0) | (149.0) | (64.0) | 526.0 | 951.0 | 1,207.0 | 948.0 | 831.0 | 662.0 | 570.0 | 449.0 | 173.0 | 177.0 | 348.0 | 186.0 | 59.0 | 38.0 | 28.0 | 150.0 | 153.0 | 120.0 | 119.0 | 11.0 | (4.0) | (293.0) | (8.0) | (68.0) | (49.0) | (158.0) | (137.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 37.0 | 36.0 | 37.0 | 38.0 | 20.0 | 19.0 | 23.0 | 25.0 | 25.0 | 26.0 | 25.0 | 19.0 | 31.0 | 25.0 | 13.0 | 8.0 | 7.0 | 10.0 | ||||||||||||||||||||||
| Income From Equity Investments | 6.0 | 1.0 | 10.0 | 8.0 | 7.0 | 12.0 | 7.0 | 7.0 | 7.0 | 3.0 | 1.0 | 3.0 | 4.0 | 4.0 | 3.0 | 0.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 165.0 | 358.0 | 82.0 | 98.0 | 39.0 | 37.0 | 36.0 | 55.0 | 53.0 | 59.0 | 43.0 | 32.0 | 22.0 | (4.0) | (42.0) | 4.0 | 62.0 | |||||||||||||||||||||||
| Pre-Tax Income | 1,604.0 | 2,100.0 | 1,315.0 | (74.0) | 825.0 | 922.0 | 737.0 | 299.0 | 64.0 | 257.0 | (127.0) | (122.0) | (73.0) | 497.0 | 896.0 | 1,209.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 238.0 | 455.0 | 153.0 | (834.0) | 123.0 | 419.0 | (27.0) | 41.0 | (52.0) | (39.0) | 13.0 | (154.0) | (135.0) | 54.0 | 113.0 | 229.0 | 82.0 | 113.0 | 89.0 | (1,232.0) | 12.0 | 4.0 | 6.0 | 35.0 | 7.0 | 2.0 | (13.0) | (35.0) | 12.0 | 6.0 | 8.0 | 22.0 | 5.0 | 5.0 | 4.0 | 29.0 | 1.0 | 10.0 | 0.0 | 1.0 |
| Net Income From Continuing Ops | 1,372.0 | 1,620.0 | 1,172.0 | 768.0 | 709.0 | 482.0 | 771.0 | 265.0 | 123.0 | 299.0 | (139.0) | 21.0 | 66.0 | 447.0 | 786.0 | 974.0 | 923.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,383.0 | 1,511.0 | 1,243.0 | 872.0 | 709.0 | 482.0 | 771.0 | 265.0 | 123.0 | 299.0 | (139.0) | 21.0 | 66.0 | 447.0 | 786.0 | 974.0 | 923.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,383.0 | 1,511.0 | 1,243.0 | 872.0 | 709.0 | 482.0 | 771.0 | 265.0 | 123.0 | 299.0 | (139.0) | 21.0 | 66.0 | 447.0 | 786.0 | 974.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,383.0 | 1,511.0 | 1,243.0 | 872.0 | 709.0 | 482.0 | 771.0 | 265.0 | 123.0 | 299.0 | (139.0) | 21.0 | 66.0 | 447.0 | 786.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.85 | - | 0.76 | 0.54 | 0.44 | - | 0.48 | 0.16 | 0.08 | 0.18 | (0.09) | - | 0.04 | 0.28 | 0.56 | - | 0.76 | 0.58 | 0.46 | - | 0.33 | 0.13 | 0.14 | - | 0.11 | 0.03 | 0.01 | - | 0.10 | 0.12 | 0.08 | 0.06 | (0.04) | - | (0.50) | 0.09 | (0.14) | - | (0.25) | (0.23) |
| EPS Diluted | 0.84 | - | 0.75 | 0.54 | 0.44 | - | 0.47 | 0.16 | 0.07 | 0.18 | (0.09) | - | 0.04 | 0.27 | 0.56 | - | 0.75 | 0.58 | ||||||||||||||||||||||
| Shares Basic | 1,631.0 | - | 1,626.0 | 1,623.0 | 1,620.0 | - | 1,620.0 | 1,618.0 | 1,617.0 | 1,616.0 | 1,611.0 | - | 1,615.0 | 1,618.0 | 1,393.0 | - | 1,214.0 | 1,216.0 | ||||||||||||||||||||||
| Shares Diluted | 1,650.0 | - | 1,641.0 | 1,630.0 | 1,626.0 | - | 1,636.0 | 1,637.0 | 1,639.0 | 1,629.0 | 1,611.0 | - | 1,625.0 | 1,632.0 | 1,410.0 | - | 1,230.0 | 1,232.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 245.0 | - | - | - | 84.0 | - | - | - | 164.0 | - | 45.0 | - | - | - | (35.0) | - | - | - |
| EBIT | 1,476.0 | 1,752.0 | 1,270.0 | (134.0) | 806.0 | 871.0 | 724.0 | 269.0 | 36.0 | 224.0 | (145.0) | (149.0) | (64.0) | 526.0 | 951.0 | 1,207.0 | 948.0 | 831.0 | 662.0 | |||||||||||||||||||||
| 5,808.0 |
| 3,131.0 |
| 3,488.0 |
| 2,961.0 |
| 2,272.0 |
| 2,320.0 |
| 1,354.0 |
| 1,453.0 |
| 1,405.0 |
| 1,721.0 |
| 1,848.0 |
| Selling General & Administrative | 4,511.0 | 4,144.0 | 2,735.0 | 2,318.0 | 2,336.0 | 1,448.0 | 995.0 | 750.0 | 562.0 | 516.0 | 466.0 | 482.0 | 604.0 | 674.0 | 823.0 | 992.0 | 934.0 | 994.0 | 1,304.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 521.0 | 454.0 | 441.0 | 439.0 | 296.0 | 217.0 | 222.0 | 170.0 | 144.0 | 133.0 | 167.0 | 203.0 | 236.0 | 260.0 | 317.0 | 383.0 | 1,128.0 | 1,223.0 |
| Amortization of Intangibles | - | 2,300.0 | 2,400.0 | 2,800.0 | - | - | - | - | - | 0.0 | 0.0 | 3.0 | 14.0 | 18.0 | 14.0 | 29.0 | 61.0 | 70.0 | 137.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 14,468.0 | 13,458.0 | 10,825.0 | 10,059.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (1,056.0) |
| 368.0 |
| 848.0 |
| 664.0 |
| (1,955.0) |
| 11.0 |
| 16.0 |
| 39.0 |
| Interest Expense | 148.0 | 131.0 | 92.0 | 106.0 | 88.0 | 34.0 | 47.0 | 94.0 | 121.0 | 126.0 | 156.0 | 160.0 | 177.0 | 177.0 | 175.0 | 180.0 | 199.0 | 438.0 | 391.0 |
| Income From Equity Investments | 25.0 | 26.0 | 33.0 | 16.0 | 14.0 | 6.0 | 5.0 | 0.0 | (2.0) | (7.0) | (10.0) | 0.0 | 0.0 | 0.0 | 0.0 | 492.0 | (462.0) | - | - |
| Other Non-Operating Income | 703.0 | 577.0 | 181.0 | 197.0 | 8.0 | 55.0 | (47.0) | (165.0) | 0.0 | (9.0) | 80.0 | (5.0) | (66.0) | 0.0 | 6.0 | (199.0) | 311.0 | 166.0 | (37.0) |
| Pre-Tax Income | 4,945.0 | 4,166.0 | 2,022.0 | 508.0 | 1,198.0 | 3,675.0 | 1,280.0 | 372.0 | 328.0 | (15.0) | (459.0) | (646.0) | (398.0) | (74.0) | (1,217.0) | 491.0 | 509.0 | 408.0 | (2,344.0) |
| (4.0) |
| 38.0 |
| 112.0 |
| 68.0 |
| Net Income From Continuing Ops | 4,932.0 | 4,269.0 | 1,641.0 | 854.0 | 1,320.0 | 3,162.0 | 2,490.0 | 341.0 | 337.0 | (33.0) | (498.0) | (660.0) | (403.0) | (83.0) | (1,183.0) | 495.0 | 471.0 | 296.0 | (2,412.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 5,009.0 | 4,335.0 | 1,641.0 | 854.0 | 1,320.0 | 3,162.0 | 2,490.0 | 341.0 | 337.0 | (33.0) | (498.0) | (660.0) | (403.0) | (83.0) | (1,183.0) | 491.0 | 471.0 | 293.0 | (3,096.0) |
| Net Income Attributable To Parent | 5,009.0 | 4,335.0 | 1,641.0 | 854.0 | 1,320.0 | 3,162.0 | 2,490.0 | 341.0 | 337.0 | (33.0) | (498.0) | (660.0) | (403.0) | (83.0) | (1,183.0) | 491.0 | 471.0 | 376.0 | (3,129.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (83.0) | 33.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 5,009.0 | 4,335.0 | 1,641.0 | 854.0 | 1,320.0 | 3,162.0 | 2,490.0 | 341.0 | 337.0 | (33.0) | (498.0) | (660.0) | (403.0) | (83.0) | (1,183.0) | 491.0 | 471.0 | 304.0 | (3,129.0) |
| 0.66 |
| 0.46 |
| (5.15) |
| EPS Diluted | 3.04 | 2.65 | 1.00 | 0.53 | 0.84 | 2.57 | 2.06 | 0.30 | 0.32 | (0.03) | (0.60) | (0.84) | (0.53) | (0.11) | (1.60) | 0.66 | 0.64 | 0.45 | (5.15) |
| Shares Basic | 1,631.0 | 1,624.0 | 1,620.0 | 1,614.0 | 1,561.0 | 1,213.0 | 1,184.0 | 1,091.0 | 982.0 | 952.0 | 835.0 | 783.0 | 768.0 | 754.0 | 741.0 | 727.0 | 711.0 | 673.0 | 607.0 |
| Shares Diluted | 1,650.0 | 1,636.0 | 1,637.0 | 1,625.0 | 1,571.0 | 1,229.0 | 1,207.0 | 1,120.0 | 1,064.0 | 952.0 | 835.0 | 783.0 | 768.0 | 754.0 | 741.0 | 742.0 | 733.0 | 678.0 | 607.0 |
| 1,231.0 |
| 1,792.0 |
| (732.0) |
| EBIT | 4,364.0 | 3,694.0 | 1,900.0 | 401.0 | 1,264.0 | 3,648.0 | 1,369.0 | 631.0 | 451.0 | 127.0 | (373.0) | (481.0) | (155.0) | 103.0 | (1,056.0) | 368.0 | 848.0 | 664.0 | (1,955.0) |
| 376.0 |
| 341.0 |
| 319.0 |
| 308.0 |
| 273.0 |
| 215.0 |
| 199.0 |
| 206.0 |
| 185.0 |
| 189.0 |
| 170.0 |
| 138.0 |
| 148.0 |
| 142.0 |
| 134.0 |
| 132.0 |
| 123.0 |
| 127.0 |
| 117.0 |
| 117.0 |
| 105.0 |
| 109.0 |
| 108.0 |
| 134.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| - |
| - |
| - |
| 46.0 |
| - |
| - |
| - |
| 44.0 |
| - |
| 34.0 |
| - |
| - |
| - |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 9.0 |
| 11.0 |
| 14.0 |
| 13.0 |
| 18.0 |
| 24.0 |
| 25.0 |
| 27.0 |
| 29.0 |
| 30.0 |
| 31.0 |
| 31.0 |
| 31.0 |
| 32.0 |
| 34.0 |
| 41.0 |
| 41.0 |
| 40.0 |
| 41.0 |
| 39.0 |
| 40.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 3.0 |
| 1.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 0.0 |
| (1.0) |
| 0.0 |
| 0.0 |
| (1.0) |
| (1.0) |
| (2.0) |
| (2.0) |
| (2.0) |
| (5.0) |
| (3.0) |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| (11.0) |
| (15.0) |
| (37.0) |
| 1.0 |
| 4.0 |
| (125.0) |
| (36.0) |
| 3.0 |
| (7.0) |
| 4.0 |
| (6.0) |
| 1.0 |
| 1.0 |
| (3.0) |
| (5.0) |
| (7.0) |
| (63.0) |
| 150.0 |
| 0.0 |
| (2.0) |
| 0.0 |
| (3.0) |
| 1,003.0 |
| 821.0 |
| 642.0 |
| 551.0 |
| 401.0 |
| 160.0 |
| 168.0 |
| 205.0 |
| 126.0 |
| 37.0 |
| 4.0 |
| 1.0 |
| 114.0 |
| 123.0 |
| 90.0 |
| 85.0 |
| (26.0) |
| (55.0) |
| (397.0) |
| 101.0 |
| (108.0) |
| (92.0) |
| (197.0) |
| (180.0) |
| 710.0 |
| 555.0 |
| 1,781.0 |
| 390.0 |
| 157.0 |
| 162.0 |
| 170.0 |
| 120.0 |
| 35.0 |
| 16.0 |
| 38.0 |
| 102.0 |
| 116.0 |
| 81.0 |
| 61.0 |
| (33.0) |
| (52.0) |
| (406.0) |
| 69.0 |
| (109.0) |
| (102.0) |
| (197.0) |
| (181.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 710.0 |
| 555.0 |
| 1,781.0 |
| 390.0 |
| 157.0 |
| 162.0 |
| 170.0 |
| 120.0 |
| 35.0 |
| 16.0 |
| 38.0 |
| 102.0 |
| 116.0 |
| 81.0 |
| 61.0 |
| (33.0) |
| (52.0) |
| (406.0) |
| 69.0 |
| (109.0) |
| (102.0) |
| (197.0) |
| (181.0) |
| 923.0 |
| 710.0 |
| 555.0 |
| 1,781.0 |
| 390.0 |
| 157.0 |
| 162.0 |
| 170.0 |
| 120.0 |
| 35.0 |
| 16.0 |
| 38.0 |
| 102.0 |
| 116.0 |
| 81.0 |
| 61.0 |
| (33.0) |
| (52.0) |
| (406.0) |
| 69.0 |
| (109.0) |
| (102.0) |
| (197.0) |
| (181.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 974.0 |
| 923.0 |
| 710.0 |
| 555.0 |
| 1,781.0 |
| 390.0 |
| 157.0 |
| 162.0 |
| 170.0 |
| 120.0 |
| 35.0 |
| 16.0 |
| 38.0 |
| 102.0 |
| 116.0 |
| 81.0 |
| 61.0 |
| (33.0) |
| (52.0) |
| (406.0) |
| 69.0 |
| (109.0) |
| (102.0) |
| (197.0) |
| (181.0) |
| 0.45 |
| - |
| 0.32 |
| 0.13 |
| 0.14 |
| - |
| 0.11 |
| 0.03 |
| 0.01 |
| - |
| 0.09 |
| 0.11 |
| 0.08 |
| 0.06 |
| (0.04) |
| - |
| (0.50) |
| 0.08 |
| (0.14) |
| - |
| (0.25) |
| (0.23) |
| 1,213.0 |
| - |
| 1,184.0 |
| 1,174.0 |
| 1,170.0 |
| - |
| 1,097.0 |
| 1,084.0 |
| 1,044.0 |
| - |
| 987.0 |
| 972.0 |
| 968.0 |
| 957.0 |
| 939.0 |
| - |
| 815.0 |
| 794.0 |
| 793.0 |
| - |
| 785.0 |
| 778.0 |
| 1,231.0 |
| - |
| 1,215.0 |
| 1,227.0 |
| 1,224.0 |
| - |
| 1,117.0 |
| 1,109.0 |
| 1,094.0 |
| - |
| 1,076.0 |
| 1,147.0 |
| 1,039.0 |
| 1,042.0 |
| 939.0 |
| - |
| 815.0 |
| 821.0 |
| 793.0 |
| - |
| 785.0 |
| 778.0 |
| 570.0 |
| 449.0 |
| 173.0 |
| 177.0 |
| 348.0 |
| 186.0 |
| 59.0 |
| 38.0 |
| 28.0 |
| 150.0 |
| 153.0 |
| 120.0 |
| 119.0 |
| 11.0 |
| (4.0) |
| (293.0) |
| (8.0) |
| (68.0) |
| (49.0) |
| (158.0) |
| (137.0) |