| (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 | 5,532.0 | 6,349.0 | 9,008.0 | 6,798.0 | 4,762.0 | 5,471.0 | 7,994.0 | 5,859.0 | 4,415.0 | 4,784.0 | 7,341.0 | 5,462.0 | 3,778.0 | 4,049.0 | 6,052.0 | 4,294.0 | ||||||||||||||||||||||||
| (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 | 27,687.0 | 26,917.0 | 23,739.0 | 21,365.0 | 17,090.0 | 10,958.0 | 6,796.0 | 15,066.0 | 14,527.0 | 12,681.0 | 10,743.0 | 9,224.0 | 8,442.0 | 6,793.3 | 5,261.0 | 4,355.6 | 3,084.9 | 2,338.2 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 242.0 | 415.0 | 632.2 | 857.8 | 1,077.4 | 1,177.3 | 1,275.7 | 1,175.9 | 1,077.4 | |
| Gross Profit | - | - | - | - | - | - | - | - | - | 12,439.0 | 10,328.0 | 8,591.8 | 7,584.1 | 5,715.9 | 4,083.7 | 3,079.9 | 1,909.0 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 9,034.0 | 8,825.0 | 7,555.0 | 5,835.0 | 5,102.0 | 2,496.0 | (631.0) | 5,345.0 | 5,341.0 | 4,538.0 | 2,906.0 | 3,258.9 | 3,073.3 | 2,412.4 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 867.0 | 921.0 | 1,114.0 | 1,020.0 | 219.0 | 16.0 | 54.0 | 152.0 | 187.0 | 157.0 | 95.0 | 55.7 | 13.9 | 4.2 | 3.9 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 1,681.0 | 1,428.0 | 1,410.0 | 1,192.0 | 865.0 | 300.0 | 508.0 | 1,093.0 | 837.0 | 2,058.0 | 578.0 | 577.0 | 567.7 | 403.7 | 337.8 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 7.79 | 166.52 | 174.96 | 118.67 | 76.70 | 28.39 | 1.45 | 112.93 | 84.26 | 47.78 | 43.14 | 50.09 | 46.30 | 37.17 | 28.48 | 21.27 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 9,634.0 | 9,448.0 | 8,146.0 | 6,339.0 | 5,553.0 | 2,917.0 | (173.0) | 5,814.0 | 5,767.0 | 4,901.0 | 3,215.0 | 3,531.4 | 3,281.1 | 2,530.4 | 1,894.9 | 1,452.7 | |||
| 2,695.0 |
| 2,981.0 |
| 4,676.0 |
| 2,160.0 |
| 1,141.0 |
| 1,238.0 |
| 2,640.0 |
| 630.0 |
| 2,288.0 |
| 3,339.0 |
| 5,040.0 |
| 3,850.0 |
| 2,837.0 |
| 3,213.0 |
| 4,849.0 |
| 3,537.0 |
| 2,928.0 |
| 2,803.0 |
| 4,434.0 |
| 3,024.6 |
| 2,419.4 |
| 2,348.4 |
| 3,690.6 |
| 2,555.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.0 | 54.2 | 67.4 | 80.4 | 58.8 | 101.5 | 126.1 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,763.0 | 4,379.8 | 2,957.1 | 2,339.0 | 2,289.7 | 3,589.1 | 2,429.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 100.0 | 262.0 | 254.0 | 199.0 | 142.0 | 163.0 | 575.0 | 112.0 | 186.0 | 739.0 | 305.0 | 254.0 | 262.0 | 139.0 | 262.0 | 207.0 | ||||||||||||||||||||||||
| Depreciation & Amortization | 131.0 | 151.0 | 160.0 | 158.0 | 154.0 | 157.0 | 155.0 | 142.0 | 137.0 | 134.0 | 129.0 | 121.0 | 120.0 | 124.0 | 109.0 | 107.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 36.0 | 43.0 | 53.0 | 54.0 | 54.0 | 55.0 | 55.0 | 56.0 | 55.0 | 56.0 | 55.0 | 56.0 | 55.0 | 57.0 | 55.0 | 56.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 4,261.0 | 4,319.0 | 5,525.0 | 4,548.0 | 3,700.0 | 3,742.0 | 4,815.0 | 4,003.0 | 3,624.0 | 4,175.0 | 4,238.0 | 3,789.0 | 3,328.0 | 2,704.0 | 3,469.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,271.0 | 2,030.0 | 3,483.0 | 2,250.0 | 1,062.0 | 1,729.0 | 3,179.0 | 1,856.0 | 791.0 | 609.0 | 3,103.0 | 1,673.0 | 450.0 | 1,345.0 | 2,583.0 | 1,000.0 | 174.0 | 848.0 | 2,015.0 | (56.0) | (311.0) | (153.0) | 315.0 | (484.0) | (309.0) | 1,172.0 | 2,370.0 | 1,247.0 | 556.0 | 1,143.0 | 2,247.0 | 1,221.0 | 730.0 | 986.5 | 2,101.8 | 893.3 | 556.5 | 790.0 | 833.2 | 732.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 187.0 | 198.0 | 248.0 | 234.0 | 241.0 | 251.0 | 327.0 | 293.0 | 243.0 | 237.0 | 289.0 | 266.0 | 228.0 | 131.0 | 61.0 | 24.0 | 3.0 | 4.0 | 4.0 | 4.0 | 4.0 | 5.0 | 5.0 | 12.0 | 32.0 | - | - | - | - | - | - | 45.7 | 46.9 | 46.7 | 41.5 | 36.8 | 32.0 | 29.1 | 24.2 | 21.3 |
| Interest Expense | 253.0 | 249.0 | 301.0 | 418.0 | 649.0 | 507.0 | 305.0 | 264.0 | 219.0 | 208.0 | 254.0 | 241.0 | 194.0 | 145.0 | 102.0 | 76.0 | 68.0 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 194.0 | (116.0) | 39.0 | (962.0) | (258.0) | 91.0 | (332.0) | 37.0 | 122.0 | (227.0) | 11.0 | (80.0) | (181.0) | 33.0 | (305.0) | 220.0 | (955.0) | |||||||||||||||||||||||
| Pre-Tax Income | 1,399.0 | 1,863.0 | 3,469.0 | 1,104.0 | 396.0 | 1,564.0 | 2,869.0 | 1,922.0 | 937.0 | 411.0 | 3,149.0 | 1,618.0 | 303.0 | 1,452.0 | 2,176.0 | 1,144.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 316.0 | 435.0 | 721.0 | 209.0 | 63.0 | 496.0 | 352.0 | 401.0 | 161.0 | 189.0 | 638.0 | 328.0 | 37.0 | 217.0 | 510.0 | 287.0 | (149.0) | 198.0 | 199.0 | 126.0 | (223.0) | 410.0 | 34.0 | 87.0 | (23.0) | 249.0 | 413.0 | 228.0 | 203.0 | (14.0) | 473.0 | 232.0 | 146.0 | 1,496.7 | 346.5 | 142.9 | 72.0 | 88.5 | 291.5 | 111.9 |
| Net Income From Continuing Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income Attributable To Parent | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,083.0 | 1,428.0 | 2,748.0 | 895.0 | 333.0 | 1,068.0 | 2,517.0 | 1,521.0 | 776.0 | 222.0 | 2,511.0 | 1,290.0 | 266.0 | 1,235.0 | 1,666.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.37 | - | 84.86 | 27.54 | 0.41 | - | 75.37 | 44.94 | 22.69 | - | 70.62 | 35.16 | 7.07 | - | 42.10 | 21.15 | (17.10) | - | 18.73 | (4.08) | (1.34) | - | 19.56 | 2.98 | (17.01) | - | 46.01 | 22.62 | 17.01 | - | 37.39 | 20.34 | 12.56 | - | 35.12 | 14.66 | 9.26 | - | 10.24 | 11.71 |
| EPS Diluted | 1.36 | - | 84.41 | 27.43 | 0.40 | - | 74.34 | 44.38 | 22.37 | - | 69.80 | 34.89 | 7.00 | - | 41.98 | 21.07 | (17.10) | - | ||||||||||||||||||||||
| Shares Basic | 790.0 | - | 32.4 | 32.5 | 821.0 | - | 33.4 | 33.8 | 34.2 | - | 35.6 | 36.7 | 37.6 | - | 39.6 | 40.5 | 40.9 | - | ||||||||||||||||||||||
| Shares Diluted | 794.0 | - | 32.6 | 32.6 | 827.0 | - | 33.9 | 34.3 | 34.7 | - | 36.0 | 37.0 | 38.0 | - | 39.7 | 40.7 | 40.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,402.0 | 2,181.0 | 3,643.0 | 2,408.0 | 1,216.0 | 1,886.0 | 3,334.0 | 1,998.0 | 928.0 | 743.0 | 3,232.0 | 1,794.0 | 570.0 | 1,469.0 | 2,692.0 | 1,107.0 | 285.0 | 946.0 | 2,117.0 | 52.0 | (198.0) | (39.0) | 430.0 | (372.0) | (192.0) | 1,289.0 | 2,487.0 | 1,366.0 | 672.0 | 1,252.0 | 2,354.0 | 1,328.0 | 833.0 | 1,084.3 | 2,197.7 | 979.1 | 639.9 | 869.7 | 912.0 | 810.1 |
| EBIT | 1,271.0 | 2,030.0 | 3,483.0 | 2,250.0 | 1,062.0 | 1,729.0 | 3,179.0 | 1,856.0 | 791.0 | 609.0 | 3,103.0 | 1,673.0 | 450.0 | 1,345.0 | 2,583.0 | 1,000.0 | 174.0 | 848.0 | 2,015.0 | |||||||||||||||||||||
| 1,884.8 |
| 928.8 |
| 1,260.8 |
| 956.0 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | 562.0 | 435.2 | 353.2 | 310.9 | 235.8 | 195.9 | 162.7 | 116.3 | 81.2 | 77.9 |
| General & Administrative | 815.0 | 857.0 | 1,036.0 | 1,560.0 | 766.0 | 522.0 | 581.0 | 797.0 | 699.0 | 576.0 | 452.0 | 415.4 | 352.9 | 253.0 | 173.2 | 123.7 | 81.2 | 68.6 | 55.3 |
| Depreciation & Amortization | 600.0 | 623.0 | 591.0 | 504.0 | 451.0 | 421.0 | 458.0 | 469.0 | 426.0 | 363.0 | 309.0 | 272.5 | 207.8 | 118.0 | 65.1 | 53.8 | 45.8 | 39.2 | 42.8 |
| Amortization of Intangibles | 186.0 | 204.0 | 221.0 | 222.0 | 224.0 | 162.0 | 167.0 | 175.0 | 178.0 | 176.0 | 169.0 | 171.0 | 129.6 | 69.6 | 32.3 | 33.2 | 34.3 | 24.7 | 28.7 |
| Other Operating Expenses | - | - | 0.0 | (5.0) | 199.0 | (13.0) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 18,653.0 | 18,092.0 | 16,184.0 | 15,530.0 | 11,988.0 | 8,462.0 | 7,427.0 | 9,721.0 | 9,186.0 | 7,901.0 | 7,422.0 | 5,332.9 | 4,510.8 | 3,303.5 | 2,253.9 | 1,681.0 | 1,122.2 | 789.9 | 666.5 |
| 1,829.8 |
| 1,398.9 |
| 786.8 |
| 470.8 |
| 289.5 |
| 8.1 |
| 3.9 |
| 2.2 |
| 11.7 |
| Interest Expense | 1,221.0 | 1,617.0 | 1,295.0 | 897.0 | 391.0 | 334.0 | 356.0 | 266.0 | 269.0 | 254.0 | 208.0 | 160.2 | 88.4 | 83.3 | 62.1 | 31.7 | 29.9 | 24.1 | 34.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.3) |
| Other Non-Operating Income | (845.0) | (1,297.0) | (82.0) | (477.0) | (1,007.0) | (697.0) | 1,554.0 | 613.0 | (506.0) | (139.0) | (193.0) | (130.6) | (83.9) | (115.9) | (67.9) | (31.1) | (40.5) | (28.5) | (13.4) |
| Pre-Tax Income | 7,835.0 | 6,832.0 | 7,292.0 | 5,481.0 | 3,923.0 | 1,465.0 | 567.0 | 5,958.0 | 4,835.0 | 4,399.0 | 2,713.0 | 3,128.3 | 2,989.4 | 2,296.5 | 1,761.9 | 1,367.8 | 746.3 | 442.3 | 276.1 |
| 308.7 |
| 218.1 |
| (47.2) |
| 90.2 |
| Net Income From Continuing Ops | - | - | - | - | - | - | - | - | - | - | - | 2,551.4 | 2,421.8 | 1,892.8 | 1,424.0 | 1,059.1 | 528.1 | 489.5 | 185.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | - | - | - | - | - | - | - | - | - | - | - | 2,551.4 | 2,421.8 | 1,892.8 | 1,424.0 | 1,059.1 | 528.1 | 489.5 | 185.6 |
| Net Income Attributable To Parent | - | - | - | - | - | - | - | - | - | - | - | 2,551.4 | 2,421.8 | 1,892.8 | 1,424.0 | 1,059.1 | 527.5 | 489.5 | 182.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | 3.4 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 6,154.0 | 5,404.0 | 5,882.0 | 4,289.0 | 3,058.0 | 1,165.0 | 59.0 | 4,865.0 | 3,998.0 | 2,341.0 | 2,135.0 | 2,551.4 | 2,421.8 | 1,892.7 | 1,419.6 | 1,056.4 | 527.5 | 489.5 | 182.2 |
| 11.00 |
| 11.54 |
| 4.64 |
| EPS Diluted | 7.75 | 165.57 | 172.69 | 117.40 | 76.35 | 28.17 | 1.44 | 111.82 | 83.26 | 46.86 | 42.65 | 49.45 | 45.67 | 36.11 | 27.66 | 20.63 | 10.35 | 9.88 | 3.74 |
| Shares Basic | 790.0 | 32.5 | 33.6 | 36.1 | 39.9 | 41.0 | 41.0 | 43.1 | 47.4 | 49.0 | 49.5 | 50.9 | 52.3 | 50.9 | 49.8 | 49.7 | 48.0 | 42.4 | 39.3 |
| Shares Diluted | 794.0 | 32.6 | 34.1 | 36.5 | 40.1 | 41.4 | 41.2 | 43.5 | 48.0 | 50.0 | 50.1 | 51.6 | 53.0 | 52.4 | 51.3 | 51.2 | 51.0 | 49.5 | 48.7 |
| 832.6 |
| 510.0 |
| 332.3 |
| EBIT | 9,034.0 | 8,825.0 | 7,555.0 | 5,835.0 | 5,102.0 | 2,496.0 | (631.0) | 5,345.0 | 5,341.0 | 4,538.0 | 2,906.0 | 3,258.9 | 3,073.3 | 2,412.4 | 1,829.8 | 1,398.9 | 786.8 | 470.8 | 289.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.6 |
| 165.5 |
| 131.7 |
| 114.0 |
| 112.5 |
| 124.9 |
| 105.5 |
| 158.0 |
| 90.0 |
| 179.0 |
| 134.0 |
| 119.0 |
| 128.0 |
| 148.0 |
| 104.0 |
| 201.0 |
| 201.0 |
| 225.0 |
| 180.0 |
| 191.0 |
| 194.0 |
| 183.0 |
| 159.0 |
| 163.0 |
| 153.7 |
| 142.8 |
| 143.9 |
| 135.5 |
| 111.7 |
| 114.6 |
| 112.6 |
| 111.0 |
| 98.0 |
| 102.0 |
| 108.0 |
| 113.0 |
| 114.0 |
| 115.0 |
| 112.0 |
| 117.0 |
| 117.0 |
| 117.0 |
| 119.0 |
| 116.0 |
| 109.0 |
| 107.0 |
| 107.0 |
| 103.0 |
| 97.8 |
| 95.9 |
| 85.9 |
| 83.4 |
| 79.7 |
| 78.7 |
| 77.7 |
| 56.0 |
| 40.0 |
| 40.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 42.0 |
| 43.0 |
| 43.0 |
| 43.0 |
| 44.0 |
| 45.0 |
| 43.0 |
| 43.0 |
| 45.0 |
| 47.0 |
| 46.5 |
| 45.3 |
| 41.2 |
| 43.0 |
| 41.6 |
| 42.0 |
| 43.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,294.0 |
| 2,521.0 |
| 2,133.0 |
| 2,661.0 |
| 2,216.0 |
| 1,452.0 |
| 1,391.0 |
| 2,325.0 |
| 1,114.0 |
| 2,597.0 |
| 2,167.0 |
| 2,670.0 |
| 2,603.0 |
| 2,281.0 |
| 2,070.0 |
| 2,602.0 |
| 2,316.0 |
| 2,198.0 |
| 1,776.5 |
| 2,278.0 |
| 2,063.9 |
| 1,782.5 |
| 1,499.6 |
| 2,755.8 |
| 1,697.4 |
| 75.0 |
| 80.0 |
| 81.0 |
| 98.0 |
| 98.0 |
| 98.0 |
| 96.0 |
| 64.0 |
| 62.0 |
| 70.0 |
| 68.0 |
| 66.0 |
| 66.0 |
| 68.0 |
| 65.0 |
| 70.0 |
| 71.0 |
| 66.3 |
| 60.9 |
| 55.7 |
| 55.3 |
| 55.5 |
| 50.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| (967.0) |
| 96.0 |
| 131.0 |
| 754.0 |
| 520.0 |
| 693.0 |
| (413.0) |
| 248.0 |
| (7.0) |
| (40.0) |
| 412.0 |
| (511.0) |
| (7.0) |
| (11.0) |
| 23.0 |
| (45.1) |
| (35.0) |
| (30.1) |
| (28.9) |
| (27.6) |
| (35.7) |
| (39.9) |
| (849.0) |
| 816.0 |
| 968.0 |
| (41.0) |
| (278.0) |
| 245.0 |
| 835.0 |
| 209.0 |
| (722.0) |
| 1,420.0 |
| 2,363.0 |
| 1,207.0 |
| 968.0 |
| 632.0 |
| 2,240.0 |
| 1,210.0 |
| 753.0 |
| 941.4 |
| 2,066.8 |
| 863.1 |
| 527.6 |
| 762.4 |
| 797.5 |
| 692.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 857.0 |
| (700.0) |
| 618.0 |
| 769.0 |
| (167.0) |
| (55.0) |
| (165.0) |
| 801.0 |
| 122.0 |
| (699.0) |
| 1,171.0 |
| 1,950.0 |
| 979.0 |
| 765.0 |
| 646.0 |
| 1,767.0 |
| 978.0 |
| 607.0 |
| (555.2) |
| 1,720.4 |
| 720.2 |
| 455.6 |
| 673.9 |
| 506.0 |
| 580.6 |
| 18.60 |
| (4.08) |
| (1.34) |
| - |
| 19.49 |
| 2.97 |
| (17.01) |
| - |
| 45.54 |
| 22.44 |
| 16.85 |
| - |
| 37.02 |
| 20.13 |
| 12.34 |
| - |
| 34.43 |
| 14.39 |
| 9.11 |
| - |
| 10.13 |
| 11.60 |
| 41.1 |
| 41.1 |
| 41.0 |
| - |
| 40.9 |
| 40.9 |
| 41.1 |
| - |
| 42.4 |
| 43.3 |
| 45.0 |
| - |
| 47.3 |
| 48.1 |
| 48.3 |
| - |
| 49.0 |
| 49.1 |
| 49.2 |
| - |
| 49.4 |
| 49.6 |
| 41.3 |
| 41.1 |
| 41.0 |
| - |
| 41.1 |
| 41.0 |
| 41.1 |
| - |
| 42.8 |
| 43.6 |
| 45.4 |
| - |
| 47.8 |
| 48.6 |
| 49.2 |
| - |
| 50.0 |
| 50.1 |
| 50.0 |
| - |
| 50.0 |
| 50.1 |
| (56.0) |
| (311.0) |
| (153.0) |
| 315.0 |
| (484.0) |
| (309.0) |
| 1,172.0 |
| 2,370.0 |
| 1,247.0 |
| 556.0 |
| 1,143.0 |
| 2,247.0 |
| 1,221.0 |
| 730.0 |
| 986.5 |
| 2,101.8 |
| 893.3 |
| 556.5 |
| 790.0 |
| 833.2 |
| 732.4 |