| (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 | 2,524.0 | 2,796.0 | 2,681.0 | 2,530.0 | 2,259.0 | 2,559.0 | 2,510.0 | 2,403.0 | 2,153.0 | 2,408.0 | 2,238.0 | 2,167.0 | 1,944.0 | 2,193.0 | 2,046.0 | 1,967.0 | ||||||||||||||||||||||||
| (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 | 10,531.0 | 10,266.0 | 9,625.0 | 8,757.0 | 8,124.0 | 8,434.0 | 8,027.0 | 8,601.0 | 8,380.0 | 8,724.0 | 9,674.0 | 10,447.0 | 8,206.0 | 5,769.6 | 3,480.4 | 2,427.5 | 1,181.2 | 820.4 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 2,506.0 | 2,572.0 | 2,532.0 | 2,178.0 | 1,846.3 | 905.1 | 683.8 | 395.6 | 204.3 | |
| Gross Profit | - | - | - | - | - | - | - | - | - | 6,218.0 | 7,102.0 | 7,915.0 | 6,028.0 | 3,923.3 | 2,575.3 | 1,743.7 | 785.6 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 587.0 | 1,813.0 | 1,546.0 | 963.0 | 454.0 | 450.0 | 676.0 | (203.0) | (2,384.0) | 102.0 | (566.0) | 1,527.0 | 2,001.0 | (409.5) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 47.0 | 48.0 | 33.0 | 26.0 | 14.0 | 7.0 | 13.0 | 12.0 | 11.0 | 12.0 | 8.0 | 4.0 | 5.0 | 8.0 | 6.0 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 285.0 | 247.0 | 239.0 | 221.0 | 83.0 | (87.0) | (375.0) | (54.0) | (10.0) | (4,145.0) | (27.0) | 133.0 | 174.0 | (450.8) | (278.2) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (3.24) | 0.42 | (0.13) | (1.62) | (0.62) | (2.64) | (1.58) | (5.08) | (11.81) | 6.86 | (6.94) | (0.85) | 2.63 | (2.70) | (0.38) | 0.52 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | 3,021.0 | 2,813.0 | 2,227.0 | 1,848.0 | 2,002.0 | 2,501.0 | 1,872.0 | 435.0 | 2,960.0 | 2,300.0 | 3,994.0 | 3,615.0 | 1,606.3 | 1,065.9 | 912.6 | |||
| 1,918.0 |
| 2,196.0 |
| 2,111.0 |
| 2,100.0 |
| 2,027.0 |
| 2,213.0 |
| 2,138.0 |
| 1,664.0 |
| 2,012.0 |
| 2,224.0 |
| 2,209.0 |
| 2,152.0 |
| 2,016.0 |
| 2,121.0 |
| 2,136.0 |
| 2,128.0 |
| 1,995.0 |
| 2,163.0 |
| 2,219.0 |
| 2,233.0 |
| 2,109.0 |
| 2,403.0 |
| 2,479.0 |
| 2,420.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 584.0 | 560.0 | 637.0 | 650.0 | 635.0 | 584.0 | 655.0 | 649.0 | 648.0 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,544.0 | 1,435.0 | 1,526.0 | 1,569.0 | 1,598.0 | 1,525.0 | 1,748.0 | 1,830.0 | 1,772.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 861.0 | 882.0 | 795.0 | 894.0 | 867.0 | 820.0 | 850.0 | 832.0 | 794.0 | 766.0 | 715.0 | 711.0 | 725.0 | 666.0 | 661.0 | 676.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 295.0 | - | - | - | 305.0 | - | - | - | 320.0 | - | - | - | 319.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (32.0) | (65.0) | (80.0) | 18.0 | (15.0) | (2.0) | (225.0) | (20.0) | 0.0 | (28.0) | (60.0) | 83.0 | (23.0) | (29.0) | (4.0) | 0.0 | (2.0) | |||||||||||||||||||||||
| Total Operating Expenses | 3,474.0 | 2,322.0 | 2,062.0 | 2,086.0 | 1,983.0 | 2,001.0 | 2,192.0 | 2,014.0 | 1,872.0 | 2,046.0 | 2,224.0 | 1,755.0 | 1,769.0 | 2,429.0 | 1,802.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (950.0) | 474.0 | 619.0 | 444.0 | 276.0 | 558.0 | 318.0 | 389.0 | 281.0 | 362.0 | 14.0 | 412.0 | 175.0 | (236.0) | 244.0 | 161.0 | 285.0 | 367.0 | 574.0 | (270.0) | (221.0) | (5.0) | 460.0 | (27.0) | 248.0 | (1,076.0) | 329.0 | 257.0 | 287.0 | 25.0 | 117.0 | (245.0) | (2,281.0) | (322.0) | 38.0 | 175.0 | 211.0 | 150.0 | (863.0) | 81.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 10.0 | 9.0 | 15.0 | 13.0 | 11.0 | 9.0 | 7.0 | 8.0 | 9.0 | 7.0 | 6.0 | 7.0 | 6.0 | 6.0 | 3.0 | 3.0 | 2.0 | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 7.0 | 3.0 | 2.0 | 3.0 | 4.0 | 2.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 3.0 | 2.0 |
| Interest Expense | 402.0 | 397.0 | 412.0 | 465.0 | 330.0 | 337.0 | 346.0 | 350.0 | 355.0 | 363.0 | 339.0 | 319.0 | 307.0 | 307.0 | 385.0 | 410.0 | 362.0 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | (2.0) | (225.0) | (20.0) | 0.0 | (28.0) | (60.0) | 83.0 | (23.0) | (29.0) | (4.0) | 0.0 | (2.0) | |||||||||||||||||||||||
| Pre-Tax Income | (1,354.0) | 56.0 | 218.0 | 140.0 | (47.0) | 209.0 | (21.0) | 48.0 | (69.0) | (7.0) | (326.0) | 79.0 | (136.0) | (357.0) | 439.0 | (129.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 77.0 | 159.0 | 37.0 | 12.0 | 39.0 | 111.0 | 71.0 | 49.0 | 8.0 | 40.0 | 56.0 | 52.0 | 73.0 | 53.0 | 36.0 | 10.0 | (16.0) | (51.0) | 25.0 | (77.0) | 16.0 | (242.0) | 5.0 | (112.0) | (26.0) | 47.0 | (18.0) | (9.0) | (74.0) | (84.0) | 51.0 | 138.0 | (115.0) | (1,316.0) | (1,700.0) | (205.0) | (924.0) | 152.0 | (113.0) | (73.0) |
| Net Income From Continuing Ops | (1,431.0) | (103.0) | 181.0 | 128.0 | (86.0) | 98.0 | (92.0) | (1.0) | (77.0) | (47.0) | (382.0) | 27.0 | (209.0) | (410.0) | 403.0 | (139.0) | (66.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (1,431.0) | (103.0) | 181.0 | 128.0 | (86.0) | 98.0 | (92.0) | (1.0) | (77.0) | (47.0) | (382.0) | 27.0 | (209.0) | (410.0) | 403.0 | (139.0) | (66.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (1,423.0) | (112.0) | 179.0 | 148.0 | (58.0) | 93.0 | (85.0) | 10.0 | (64.0) | (39.0) | (378.0) | 26.0 | (201.0) | (410.0) | 399.0 | (145.0) | ||||||||||||||||||||||||
| Less: Minority Interest | (8.0) | 9.0 | 2.0 | (20.0) | (28.0) | 5.0 | (7.0) | (11.0) | (13.0) | (8.0) | (4.0) | 1.0 | (8.0) | 0.0 | 4.0 | 6.0 | 3.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1,423.0) | (112.0) | 179.0 | 148.0 | (58.0) | 93.0 | (85.0) | 10.0 | (64.0) | (39.0) | (378.0) | 26.0 | (201.0) | (410.0) | 399.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (3.82) | - | 0.48 | 0.40 | (0.16) | - | (0.23) | 0.03 | (0.17) | - | (1.03) | 0.07 | (0.55) | - | 1.10 | (0.40) | (0.19) | - | 0.52 | (1.66) | (1.71) | - | 0.20 | (0.92) | (0.43) | - | (0.14) | - | (0.15) | - | (1.00) | (2.49) | (7.36) | - | 3.71 | (0.11) | 1.80 | - | (3.49) | (0.88) |
| EPS Diluted | (3.82) | - | 0.48 | 0.40 | (0.16) | - | (0.23) | 0.03 | (0.17) | - | (1.03) | 0.07 | (0.55) | - | 1.10 | (0.40) | (0.19) | - | ||||||||||||||||||||||
| Shares Basic | 372.8 | - | 371.3 | 370.9 | 369.6 | - | 368.4 | 367.9 | 366.8 | - | 365.4 | 364.8 | 363.3 | - | 362.5 | 362.2 | 360.8 | - | ||||||||||||||||||||||
| Shares Diluted | 372.8 | - | 375.5 | 373.1 | 369.6 | - | 368.4 | 370.2 | 366.8 | - | 365.4 | 367.1 | 363.3 | - | 363.4 | 362.2 | 360.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (655.0) | - | - | - | 581.0 | - | - | - | 601.0 | - | - | - | 494.0 | - | - | - | 637.0 | - | - | - | 182.0 | - | - | - | 729.0 | - | - | - | 819.0 | - | - | - | (1,495.0) | - | - | - | 885.0 | - | - | - |
| EBIT | (950.0) | 474.0 | 619.0 | 444.0 | 276.0 | 558.0 | 318.0 | 389.0 | 281.0 | 362.0 | 14.0 | 412.0 | 175.0 | (236.0) | 244.0 | 161.0 | 285.0 | 367.0 | 574.0 | |||||||||||||||||||||
| 757.2 |
| 197.2 |
| 616.1 |
| 560.0 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 3,432.0 | 3,438.0 | 3,296.0 | 2,917.0 | 2,625.0 | 2,624.0 | 2,367.0 | 2,554.0 | 2,473.0 | 2,582.0 | 2,810.0 | 2,700.0 | 2,026.0 | 1,305.2 | 756.1 | 572.5 | 276.5 | 167.6 | 188.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1,208.0 | 1,267.0 | 1,264.0 | 1,394.0 | 1,552.0 | 1,825.0 | 2,075.0 | 2,819.0 | 2,858.0 | 2,866.0 | 2,467.0 | 1,614.0 | 2,015.8 | 986.2 | 612.6 | 254.5 | 149.3 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,902.0 | 931.4 | 567.0 | 228.9 | 113.9 | 51.4 |
| Other Operating Expenses | (159.0) | (142.0) | (247.0) | (28.0) | (35.0) | (373.0) | (502.0) | (1,426.0) | 20.0 | 348.0 | (73.0) | (295.0) | 268.7 | (287.2) | (136.6) | - | - | - | - |
| Total Operating Expenses | 9,944.0 | 8,453.0 | 8,079.0 | 7,794.0 | 7,670.0 | 7,984.0 | 7,351.0 | 8,804.0 | 10,764.0 | 8,622.0 | 10,240.0 | 8,920.0 | 6,205.0 | 6,179.1 | 3,400.7 | 2,127.5 | 1,291.3 | 639.3 | 633.1 |
| 79.7 |
| 300.0 |
| (110.1) |
| 181.2 |
| 124.1 |
| 4.1 |
| 1.3 |
| 1.1 |
| 9.4 |
| Interest Expense | 1,676.0 | 1,604.0 | 1,388.0 | 1,328.0 | 1,464.0 | 1,426.0 | 1,534.0 | 1,612.0 | 1,685.0 | 1,840.0 | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | (142.0) | (247.0) | (28.0) | (35.0) | (373.0) | (502.0) | (1,426.0) | 20.0 | 348.0 | (73.0) | (295.0) | 263.0 | - | - | - | - | - | - |
| Pre-Tax Income | (940.0) | 367.0 | 167.0 | (390.0) | (129.0) | (1,024.0) | (934.0) | (1,837.0) | (4,154.0) | (1,741.0) | (2,435.0) | (155.0) | 1,054.0 | (1,314.4) | (394.2) | (18.0) | (236.3) | 175.0 | - |
| (177.6) |
| (28.1) |
| (1.5) |
| (73.0) |
| Net Income From Continuing Ops | (1,225.0) | 120.0 | (72.0) | (611.0) | (212.0) | (937.0) | (559.0) | (1,783.0) | (4,144.0) | 2,404.0 | (2,408.0) | (288.0) | 880.0 | (863.6) | (116.0) | 159.6 | 366.7 | 406.6 | 199.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1,225.0) | 120.0 | (72.0) | (611.0) | (212.0) | (937.0) | (559.0) | (1,783.0) | (4,144.0) | 2,404.0 | (2,408.0) | (288.0) | 880.0 | (863.6) | (116.0) | 159.6 | 366.7 | 406.6 | 199.9 |
| Net Income Attributable To Parent | (1,208.0) | 157.0 | (46.0) | (592.0) | (225.0) | (948.0) | (560.0) | (1,788.0) | (4,148.0) | 2,404.0 | (2,409.0) | (292.0) | 881.0 | (866.1) | (116.0) | 159.6 | 366.7 | 406.6 | 199.9 |
| Less: Minority Interest | (17.0) | (37.0) | (26.0) | (19.0) | 13.0 | 11.0 | 1.0 | 5.0 | 4.0 | 0.0 | 1.0 | 4.0 | (1.0) | 2.5 | 0.0 | 0.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1,208.0) | 157.0 | (46.0) | (592.0) | (225.0) | (948.0) | (560.0) | (1,788.0) | (4,148.0) | 2,404.0 | (2,409.0) | (292.0) | 881.0 | (866.1) | (116.0) | 159.6 | (208.2) | 176.5 | 199.9 |
| (1.06) |
| 1.11 |
| 1.25 |
| EPS Diluted | (3.24) | 0.42 | (0.13) | (1.62) | (0.62) | (2.64) | (1.58) | (5.08) | (11.81) | 6.83 | (6.94) | (0.85) | 2.58 | (2.70) | (0.38) | 0.49 | (1.06) | 1.11 | 1.25 |
| Shares Basic | 372.8 | 370.9 | 368.0 | 364.9 | 362.0 | 358.9 | 355.0 | 352.1 | 351.3 | 350.2 | 347.3 | 342.7 | 335.4 | 321.0 | 305.4 | 304.7 | 195.8 | 158.2 | 159.7 |
| Shares Diluted | 372.8 | 375.0 | 368.0 | 364.9 | 362.0 | 358.9 | 355.0 | 352.1 | 351.3 | 351.8 | 347.3 | 342.7 | 341.5 | 321.0 | 305.4 | 326.1 | 195.8 | 158.5 | 159.7 |
| 144.4 |
| 330.4 |
| - |
| EBIT | 587.0 | 1,813.0 | 1,546.0 | 963.0 | 454.0 | 450.0 | 676.0 | (203.0) | (2,384.0) | 102.0 | (566.0) | 1,527.0 | 2,001.0 | (409.5) | 79.7 | 300.0 | (110.1) | 181.2 | 124.1 |
| 622.0 |
| 680.0 |
| 653.0 |
| 685.0 |
| 606.0 |
| 636.0 |
| 572.0 |
| 526.0 |
| 633.0 |
| 668.0 |
| 648.0 |
| 651.0 |
| 587.0 |
| 626.0 |
| 614.0 |
| 642.0 |
| 591.0 |
| 639.0 |
| 623.0 |
| 659.0 |
| 661.0 |
| 665.0 |
| 661.0 |
| 671.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 352.0 |
| - |
| - |
| - |
| 403.0 |
| - |
| - |
| - |
| 481.0 |
| - |
| - |
| - |
| 532.0 |
| - |
| - |
| - |
| 786.0 |
| - |
| - |
| - |
| 674.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (44.0) |
| 183.0 |
| (542.0) |
| 30.0 |
| (330.0) |
| (18.0) |
| (118.0) |
| (36.0) |
| (1,411.0) |
| (10.0) |
| (8.0) |
| 3.0 |
| 16.0 |
| 15.0 |
| 0.0 |
| (11.0) |
| (236.0) |
| 325.0 |
| 19.0 |
| 240.0 |
| (93.0) |
| (1.0) |
| 46.0 |
| 1,806.0 |
| 1,633.0 |
| 1,829.0 |
| 1,537.0 |
| 2,370.0 |
| 2,248.0 |
| 2,218.0 |
| 1,678.0 |
| 1,691.0 |
| 1,764.0 |
| 3,300.0 |
| 1,880.0 |
| 1,895.0 |
| 1,729.0 |
| 2,096.0 |
| 2,019.0 |
| 2,373.0 |
| 4,276.0 |
| 2,485.0 |
| 2,181.0 |
| 2,058.0 |
| 1,898.0 |
| 2,253.0 |
| 3,342.0 |
| 2,339.0 |
| 343.0 |
| 351.0 |
| 364.0 |
| 368.0 |
| 379.0 |
| 374.0 |
| 385.0 |
| 396.0 |
| 391.0 |
| 406.0 |
| 409.0 |
| 406.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (44.0) |
| 183.0 |
| (542.0) |
| 30.0 |
| (330.0) |
| (18.0) |
| (118.0) |
| (36.0) |
| (1,411.0) |
| (10.0) |
| (8.0) |
| 3.0 |
| 16.0 |
| 15.0 |
| 0.0 |
| (11.0) |
| (236.0) |
| 325.0 |
| 19.0 |
| 240.0 |
| (93.0) |
| (1.0) |
| 46.0 |
| (82.0) |
| 21.0 |
| 216.0 |
| (670.0) |
| (591.0) |
| (394.0) |
| 75.0 |
| (437.0) |
| (178.0) |
| (1,470.0) |
| (66.0) |
| (179.0) |
| (122.0) |
| (426.0) |
| (300.0) |
| (734.0) |
| (2,694.0) |
| (804.0) |
| (400.0) |
| (242.0) |
| (295.0) |
| (360.0) |
| (1,332.0) |
| (377.0) |
| 72.0 |
| 191.0 |
| (593.0) |
| (607.0) |
| (152.0) |
| 70.0 |
| (325.0) |
| (152.0) |
| (1,517.0) |
| (48.0) |
| (170.0) |
| (48.0) |
| (342.0) |
| (351.0) |
| (872.0) |
| (2,579.0) |
| 512.0 |
| 1,300.0 |
| (37.0) |
| 629.0 |
| (512.0) |
| (1,219.0) |
| (304.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| 191.0 |
| (593.0) |
| (607.0) |
| (152.0) |
| 70.0 |
| (325.0) |
| (152.0) |
| (1,517.0) |
| (48.0) |
| (170.0) |
| (48.0) |
| (342.0) |
| (351.0) |
| (872.0) |
| (2,579.0) |
| 512.0 |
| 1,300.0 |
| (37.0) |
| 629.0 |
| (512.0) |
| (1,219.0) |
| (304.0) |
| (69.0) |
| 69.0 |
| 188.0 |
| (595.0) |
| (610.0) |
| (153.0) |
| 71.0 |
| (326.0) |
| (152.0) |
| (1,516.0) |
| (49.0) |
| (171.0) |
| (52.0) |
| (344.0) |
| (350.0) |
| (873.0) |
| (2,581.0) |
| 513.0 |
| 1,301.0 |
| (38.0) |
| 628.0 |
| (515.0) |
| (1,218.0) |
| (302.0) |
| 3.0 |
| 3.0 |
| 2.0 |
| 3.0 |
| 1.0 |
| (1.0) |
| 1.0 |
| 0.0 |
| (1.0) |
| 1.0 |
| 1.0 |
| 4.0 |
| 2.0 |
| (1.0) |
| 1.0 |
| 2.0 |
| (1.0) |
| (1.0) |
| 1.0 |
| 1.0 |
| 3.0 |
| (1.0) |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (145.0) |
| (69.0) |
| 69.0 |
| 188.0 |
| (595.0) |
| (610.0) |
| (153.0) |
| 71.0 |
| (326.0) |
| (152.0) |
| (1,516.0) |
| (49.0) |
| (171.0) |
| (52.0) |
| (344.0) |
| (350.0) |
| (873.0) |
| (2,581.0) |
| 513.0 |
| 1,301.0 |
| (38.0) |
| 628.0 |
| (515.0) |
| (1,218.0) |
| (302.0) |
| 0.52 |
| (1.66) |
| (1.71) |
| - |
| 0.20 |
| (0.92) |
| (0.43) |
| - |
| (0.14) |
| - |
| (0.15) |
| - |
| (1.00) |
| (2.49) |
| (7.36) |
| - |
| 3.69 |
| (0.11) |
| 1.79 |
| - |
| (3.49) |
| (0.88) |
| 359.6 |
| 359.1 |
| 356.8 |
| - |
| 355.6 |
| 355.3 |
| 353.4 |
| - |
| 352.4 |
| - |
| 351.3 |
| - |
| 351.5 |
| 351.3 |
| 350.7 |
| - |
| 350.4 |
| 350.1 |
| 349.8 |
| - |
| 349.5 |
| 345.0 |
| 364.0 |
| 359.1 |
| 356.8 |
| - |
| 357.8 |
| 355.3 |
| 353.4 |
| - |
| 352.4 |
| - |
| 351.3 |
| - |
| 351.5 |
| 351.3 |
| 350.7 |
| - |
| 352.3 |
| 350.1 |
| 350.5 |
| - |
| 349.5 |
| 345.0 |
| (270.0) |
| (221.0) |
| (5.0) |
| 460.0 |
| (27.0) |
| 248.0 |
| (1,076.0) |
| 329.0 |
| 257.0 |
| 287.0 |
| 25.0 |
| 117.0 |
| (245.0) |
| (2,281.0) |
| (322.0) |
| 38.0 |
| 175.0 |
| 211.0 |
| 150.0 |
| (863.0) |
| 81.0 |