| (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 | 5,203.0 | 5,285.0 | 5,065.0 | 5,061.0 | 4,663.0 | 4,562.0 | 4,209.0 | 4,120.0 | 3,856.0 | 3,725.0 | 3,527.0 | 3,599.0 | 3,389.0 | 3,242.0 | 3,170.0 | 3,244.0 | ||||||||||||||||||||||||
| (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 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 20,614.0 | 20,074.0 | 16,747.0 | 14,240.0 | 12,682.0 | 11,888.0 | 9,913.0 | 10,735.0 | 9,823.0 | 9,048.0 | 9,076.0 | 8,068.0 | 7,462.0 | 7,072.0 | 6,958.0 | 7,622.0 | 7,806.0 | 8,188.0 | ||
| Cost of Revenue | 6,358.0 | 6,221.0 | 5,257.0 | 4,345.0 | 3,956.0 | 3,711.0 | 3,465.0 | 3,116.0 | 2,813.0 | 2,593.0 | 2,424.0 | 2,173.0 | 2,210.0 | 2,174.0 | 2,349.0 | 2,659.0 | 2,599.0 | |||
| Gross Profit | 14,256.0 | 13,853.0 | 11,490.0 | 9,895.0 | 8,726.0 | 8,177.0 | 6,448.0 | 7,619.0 | 7,010.0 | 6,455.0 | 6,652.0 | 5,895.0 | 5,252.0 | 4,898.0 | 4,609.0 | 4,963.0 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 3,793.0 | 3,613.0 | 2,603.0 | 2,343.0 | 1,649.0 | 1,199.0 | (80.0) | 1,518.0 | 1,506.0 | 1,285.0 | 447.0 | (283.0) | (301.0) | 120.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 184.0 | 493.0 | 436.0 | 393.0 | 443.0 | 36.0 | 2.0 | (4,013.0) | (249.0) | 828.0 | (170.0) | (411.0) | (390.0) | (102.0) | (39.0) | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 2.40 | 1.96 | 1.26 | 1.08 | 0.45 | 0.69 | (0.08) | 3.38 | 1.21 | 0.08 | 0.26 | (0.18) | (0.09) | (0.09) | (2.89) | 0.29 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 5,187.0 | 4,981.0 | 3,872.0 | 3,539.0 | 2,785.0 | 2,292.0 | 1,043.0 | 2,529.0 | 2,400.0 | 2,129.0 | 1,262.0 | 486.0 | 424.0 | 809.0 | (3,185.0) | 1,621.0 | ||||
| 3,026.0 |
| 3,127.0 |
| 2,932.0 |
| 3,077.0 |
| 2,752.0 |
| 2,708.0 |
| 2,659.0 |
| 2,003.0 |
| 2,543.0 |
| 2,904.0 |
| 2,707.0 |
| 2,631.0 |
| 2,493.0 |
| 2,561.0 |
| 2,393.0 |
| 2,490.0 |
| 2,379.0 |
| 2,350.0 |
| 2,216.0 |
| 2,281.0 |
| 2,201.0 |
| 2,855.0 |
| 2,096.0 |
| 2,127.0 |
| Cost of Revenue | 1,590.0 | 1,608.0 | 1,523.0 | 1,637.0 | 1,453.0 | 1,466.0 | 1,312.0 | 1,270.0 | 1,209.0 | 1,146.0 | 1,101.0 | 1,058.0 | 1,040.0 | 1,011.0 | 979.0 | 1,011.0 | 955.0 | 972.0 | 900.0 | 945.0 | 894.0 | 999.0 | 869.0 | 791.0 | 806.0 | 851.0 | 777.0 | 758.0 | 730.0 | 730.0 | 672.0 | 739.0 | 672.0 | 674.0 | 637.0 | 632.0 | 650.0 | 618.0 | 594.0 | 639.0 |
| Gross Profit | 3,613.0 | 3,677.0 | 3,542.0 | 3,424.0 | 3,210.0 | 3,096.0 | 2,897.0 | 2,850.0 | 2,647.0 | 2,579.0 | 2,426.0 | 2,541.0 | 2,349.0 | 2,231.0 | 2,191.0 | 2,233.0 | 2,071.0 | 2,155.0 | 2,032.0 | 2,132.0 | 1,858.0 | 1,709.0 | 1,790.0 | 1,212.0 | 1,737.0 | 2,053.0 | 1,930.0 | 1,873.0 | 1,763.0 | 1,831.0 | 1,721.0 | 1,751.0 | 1,707.0 | 1,676.0 | 1,579.0 | 1,649.0 | 1,551.0 | 2,237.0 | 1,502.0 | 1,488.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 1,781.0 | 1,833.0 | 1,741.0 | 1,716.0 | 1,597.0 | 1,612.0 | 1,562.0 | 1,446.0 | 1,364.0 | 1,379.0 | 1,242.0 | 1,354.0 | 1,215.0 | 1,163.0 | 1,132.0 | 1,165.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 351.0 | 815.0 | 117.0 | 111.0 | 325.0 | 765.0 | 102.0 | 98.0 | 304.0 | 730.0 | 93.0 | 88.0 | 285.0 | 700.0 | 82.0 | 80.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 232.0 | 228.0 | 225.0 | 225.0 | 219.0 | 224.0 | 205.0 | 213.0 | 214.0 | 207.0 | 208.0 | 210.0 | 203.0 | 199.0 | 202.0 | 204.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | 23.0 | (213.0) | 34.0 | 9.0 | (14.0) | 23.0 | (2.0) | 14.0 | 18.0 | 18.0 | 43.0 | (58.0) | 51.0 | 14.0 | 31.0 | |||||||||||||||||||||||
| Total Operating Expenses | 2,513.0 | 2,854.0 | 2,494.0 | 2,605.0 | 2,288.0 | 2,420.0 | 2,164.0 | 2,330.0 | 1,973.0 | 1,995.0 | 1,733.0 | 2,028.0 | 1,797.0 | 1,830.0 | 1,833.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,101.0 | 825.0 | 1,048.0 | 819.0 | 921.0 | 675.0 | 733.0 | 520.0 | 675.0 | 584.0 | 693.0 | 514.0 | 552.0 | 402.0 | 358.0 | 423.0 | 466.0 | 180.0 | 387.0 | 262.0 | 370.0 | 50.0 | (205.0) | (71.0) | 146.0 | 210.0 | 383.0 | 384.0 | 541.0 | 319.0 | 388.0 | 392.0 | 407.0 | 319.0 | 377.0 | 225.0 | 364.0 | 140.0 | 348.0 | (334.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 90.0 | 90.0 | 87.0 | 90.0 | 82.0 | 80.0 | 79.0 | 77.0 | 69.0 | 64.0 | 66.0 | 70.0 | 65.0 | 64.0 | 63.0 | 64.0 | 279.0 | 87.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 61.0 | (124.0) | (110.0) | 122.0 | (116.0) | (89.0) | (65.0) | (100.0) | (67.0) | (79.0) | (83.0) | (88.0) | (108.0) | (6.0) | (114.0) | (78.0) | ||||||||||||||||||||||||
| Pre-Tax Income | 1,162.0 | 700.0 | 939.0 | 941.0 | 805.0 | 585.0 | 669.0 | 420.0 | 608.0 | 505.0 | 610.0 | 426.0 | 444.0 | 395.0 | 245.0 | 345.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (176.0) | 31.0 | 183.0 | 146.0 | 133.0 | 23.0 | 200.0 | 98.0 | 115.0 | 1.0 | 105.0 | 156.0 | 131.0 | 256.0 | 57.0 | 85.0 | 45.0 | 25.0 | 64.0 | (37.0) | (16.0) | 95.0 | (72.0) | (33.0) | 12.0 | (4,002.0) | (35.0) | (9.0) | 33.0 | (90.0) | 24.0 | (209.0) | 26.0 | 842.0 | 26.0 | (55.0) | 15.0 | (35.0) | 29.0 | (190.0) |
| Net Income From Continuing Ops | 1,339.0 | 670.0 | 755.0 | 795.0 | 672.0 | 563.0 | 468.0 | 322.0 | 493.0 | 504.0 | 504.0 | 270.0 | 314.0 | 140.0 | 188.0 | 260.0 | 110.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,339.0 | 670.0 | 755.0 | 795.0 | 672.0 | 563.0 | 468.0 | 322.0 | 493.0 | 504.0 | 504.0 | 270.0 | 314.0 | 140.0 | 188.0 | 260.0 | 110.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,341.0 | 672.0 | 755.0 | 797.0 | 674.0 | 568.0 | 468.0 | 324.0 | 494.0 | 505.0 | 504.0 | 270.0 | 314.0 | 140.0 | 188.0 | 260.0 | ||||||||||||||||||||||||
| Less: Minority Interest | (2.0) | (2.0) | 0.0 | (2.0) | (2.0) | (5.0) | 0.0 | (2.0) | (1.0) | (1.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,341.0 | 672.0 | 755.0 | 797.0 | 674.0 | 565.0 | 469.0 | 324.0 | 495.0 | 504.0 | 505.0 | 261.0 | 300.0 | 125.0 | 174.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.90 | - | 0.51 | 0.54 | 0.46 | - | 0.32 | 0.22 | 0.34 | - | 0.34 | 0.18 | 0.21 | - | 0.12 | 0.17 | 0.07 | - | 0.28 | 0.12 | 0.23 | - | (0.12) | (0.11) | 0.01 | - | 0.09 | 0.11 | 0.31 | - | 0.31 | 0.40 | 0.22 | - | 0.21 | 0.11 | 0.21 | - | 0.17 | (0.15) |
| EPS Diluted | 0.90 | - | 0.51 | 0.53 | 0.45 | - | 0.32 | 0.22 | 0.33 | - | 0.34 | 0.18 | 0.21 | - | 0.12 | 0.17 | 0.07 | - | ||||||||||||||||||||||
| Shares Basic | 1,484.9 | - | 1,481.7 | 1,479.9 | 1,477.2 | - | 1,472.7 | 1,470.6 | 1,468.4 | - | 1,464.5 | 1,446.2 | 1,435.8 | - | 1,431.6 | 1,429.7 | 1,427.8 | - | ||||||||||||||||||||||
| Shares Diluted | 1,495.0 | - | 1,495.5 | 1,493.5 | 1,493.1 | - | 1,487.4 | 1,484.2 | 1,481.7 | - | 1,475.0 | 1,456.2 | 1,446.0 | - | 1,440.0 | 1,437.8 | 1,438.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,452.0 | 1,640.0 | 1,165.0 | 930.0 | 1,246.0 | 1,440.0 | 835.0 | 618.0 | 979.0 | 1,314.0 | 786.0 | 602.0 | 837.0 | 1,102.0 | 440.0 | 503.0 | 740.0 | 834.0 | 475.0 | 345.0 | 638.0 | 734.0 | (121.0) | 7.0 | 423.0 | 1,000.0 | 462.0 | 457.0 | 610.0 | 1,001.0 | 462.0 | 462.0 | 475.0 | 964.0 | 448.0 | 290.0 | 427.0 | 762.0 | 415.0 | (272.0) |
| EBIT | 1,101.0 | 825.0 | 1,048.0 | 819.0 | 921.0 | 675.0 | 733.0 | 520.0 | 675.0 | 584.0 | 693.0 | 514.0 | 552.0 | 402.0 | 358.0 | 423.0 | 466.0 | 180.0 | 387.0 | |||||||||||||||||||||
| 8,050.0 |
| 8,357.0 |
| 2,576.0 |
| 2,469.0 |
| 2,342.0 |
| 5,207.0 |
| 5,612.0 |
| 5,581.0 |
| 6,015.0 |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 7,071.0 | 6,887.0 | 5,984.0 | 5,190.0 | 4,520.0 | 4,359.0 | 3,787.0 | 3,941.0 | 3,569.0 | 3,294.0 | 3,099.0 | 2,873.0 | 2,902.0 | 2,674.0 | 2,535.0 | 2,487.0 | 2,580.0 | 2,635.0 | 2,589.0 | 2,909.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,394.0 | 1,368.0 | 1,269.0 | 1,196.0 | 1,136.0 | 1,093.0 | 1,123.0 | 1,011.0 | 894.0 | 844.0 | 815.0 | 769.0 | 725.0 | 689.0 | 683.0 | 717.0 | 816.0 | 834.0 | 864.0 | 918.0 |
| Amortization of Intangibles | 910.0 | 897.0 | 856.0 | 828.0 | 803.0 | 741.0 | 789.0 | 699.0 | 599.0 | 565.0 | 545.0 | 495.0 | 438.0 | 410.0 | 395.0 | 421.0 | 513.0 | 511.0 | 543.0 | 620.0 |
| Other Operating Expenses | - | - | 16.0 | 93.0 | 38.0 | (218.0) | (362.0) | (358.0) | - | - | - | 123.0 | (85.0) | 4.0 | (6.0) | 7.0 | 2.0 | - | - | - |
| Total Operating Expenses | 10,466.0 | 10,241.0 | 8,887.0 | 7,553.0 | 7,078.0 | 6,978.0 | 6,528.0 | 6,102.0 | 5,504.0 | 5,170.0 | 5,515.0 | 5,587.0 | 5,471.0 | 4,849.0 | 8,768.0 | 4,059.0 | 5,863.0 | 6,506.0 | 7,086.0 | 6,029.0 |
| (3,868.0) |
| 904.0 |
| (656.0) |
| (894.0) |
| (1,505.0) |
| (14.0) |
| - |
| - |
| - |
| - |
| Interest Expense | 357.0 | 349.0 | 305.0 | 265.0 | 470.0 | 341.0 | 361.0 | 473.0 | 241.0 | 229.0 | 233.0 | 284.0 | 216.0 | 324.0 | 261.0 | 281.0 | 393.0 | 407.0 | 468.0 | 570.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | 10.0 | - |
| Other Non-Operating Income | (51.0) | (228.0) | (321.0) | (358.0) | (508.0) | (123.0) | 1.0 | (831.0) | (85.0) | (353.0) | (270.0) | (367.0) | (208.0) | (343.0) | (239.0) | (262.0) | (407.0) | (414.0) | (526.0) | - |
| Pre-Tax Income | 3,742.0 | 3,385.0 | 2,282.0 | 1,985.0 | 1,141.0 | 1,076.0 | (79.0) | 687.0 | 1,422.0 | 933.0 | 177.0 | (650.0) | (509.0) | (223.0) | (4,107.0) | 642.0 | (1,063.0) | (1,308.0) | (2,031.0) | (569.0) |
| 201.0 |
| 2.0 |
| (283.0) |
| 5.0 |
| (74.0) |
| Net Income From Continuing Ops | 3,559.0 | 2,892.0 | 1,846.0 | 1,592.0 | 698.0 | 1,041.0 | (82.0) | 4,700.0 | 1,671.0 | 104.0 | 347.0 | (239.0) | (119.0) | (121.0) | (4,068.0) | 441.0 | (1,065.0) | (1,025.0) | (2,036.0) | (495.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 3,559.0 | 2,892.0 | 1,846.0 | 1,592.0 | 698.0 | 1,041.0 | (82.0) | 4,700.0 | 1,671.0 | 104.0 | 347.0 | (239.0) | (119.0) | (121.0) | (4,068.0) | 441.0 | (1,065.0) | (1,025.0) | (2,036.0) | (495.0) |
| Net Income Attributable To Parent | 3,565.0 | 2,898.0 | 1,854.0 | 1,593.0 | 698.0 | 1,041.0 | (82.0) | 4,700.0 | 1,671.0 | 104.0 | 347.0 | (239.0) | (119.0) | (121.0) | (4,068.0) | 441.0 | (1,065.0) | (1,025.0) | (2,036.0) | (495.0) |
| Less: Minority Interest | (6.0) | (6.0) | (8.0) | (1.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3,565.0 | 2,898.0 | 1,853.0 | 1,570.0 | 642.0 | 985.0 | (115.0) | 4,700.0 | 1,671.0 | 104.0 | 347.0 | (239.0) | (119.0) | (121.0) | (4,068.0) | 441.0 | (1,065.0) | (1,025.0) | (2,036.0) | (495.0) |
| (0.70) |
| (0.68) |
| (1.36) |
| (0.33) |
| EPS Diluted | 2.38 | 1.94 | 1.25 | 1.07 | 0.45 | 0.69 | (0.08) | 3.33 | 1.19 | 0.08 | 0.25 | (0.18) | (0.09) | (0.09) | (2.89) | 0.29 | (0.70) | (0.68) | (1.36) | (0.33) |
| Shares Basic | 1,484.9 | 1,480.4 | 1,471.5 | 1,453.0 | 1,430.5 | 1,422.3 | 1,416.7 | 1,391.5 | 1,381.0 | 1,370.1 | 1,357.6 | 1,341.2 | 1,324.3 | 1,341.2 | 1,406.7 | 1,509.3 | 1,517.8 | 1,507.9 | 1,498.5 | 1,486.9 |
| Shares Diluted | 1,495.0 | 1,494.5 | 1,485.9 | 1,463.5 | 1,439.7 | 1,433.8 | 1,416.7 | 1,410.6 | 1,401.4 | 1,392.7 | 1,377.2 | 1,341.2 | 1,324.3 | 1,341.2 | 1,406.7 | 1,519.0 | 1,517.8 | 1,507.9 | 1,498.5 | 1,486.9 |
| 160.0 |
| (60.0) |
| (641.0) |
| 904.0 |
| EBIT | 3,793.0 | 3,613.0 | 2,603.0 | 2,343.0 | 1,649.0 | 1,199.0 | (80.0) | 1,518.0 | 1,506.0 | 1,285.0 | 447.0 | (283.0) | (301.0) | 120.0 | (3,868.0) | 904.0 | (656.0) | (894.0) | (1,505.0) | (14.0) |
| 1,060.0 |
| 1,153.0 |
| 1,066.0 |
| 1,121.0 |
| 1,019.0 |
| 1,027.0 |
| 984.0 |
| 798.0 |
| 978.0 |
| 1,092.0 |
| 1,012.0 |
| 968.0 |
| 869.0 |
| 953.0 |
| 870.0 |
| 886.0 |
| 860.0 |
| 885.0 |
| 800.0 |
| 815.0 |
| 794.0 |
| 832.0 |
| 772.0 |
| 779.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 274.0 |
| 654.0 |
| 88.0 |
| 83.0 |
| 268.0 |
| 684.0 |
| 84.0 |
| 78.0 |
| 277.0 |
| 790.0 |
| 79.0 |
| 73.0 |
| 69.0 |
| 682.0 |
| 74.0 |
| 70.0 |
| 68.0 |
| 645.0 |
| 71.0 |
| 65.0 |
| 63.0 |
| 622.0 |
| 67.0 |
| 62.0 |
| 198.0 |
| 192.0 |
| 184.0 |
| 180.0 |
| 185.0 |
| 194.0 |
| 197.0 |
| 197.0 |
| 201.0 |
| 200.0 |
| 178.0 |
| 161.0 |
| 160.0 |
| 163.0 |
| 148.0 |
| 147.0 |
| 141.0 |
| 141.0 |
| 139.0 |
| 142.0 |
| 143.0 |
| 138.0 |
| 136.0 |
| 135.0 |
| (26.0) |
| (181.0) |
| 26.0 |
| (37.0) |
| (352.0) |
| (64.0) |
| 18.0 |
| 36.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,810.0 |
| 1,605.0 |
| 1,975.0 |
| 1,645.0 |
| 1,870.0 |
| 1,488.0 |
| 1,659.0 |
| 1,995.0 |
| 1,283.0 |
| 1,591.0 |
| 1,844.0 |
| 1,547.0 |
| 1,489.0 |
| 1,222.0 |
| 1,512.0 |
| 1,333.0 |
| 1,359.0 |
| 1,300.0 |
| 1,416.0 |
| 1,208.0 |
| 1,400.0 |
| 1,146.0 |
| 1,433.0 |
| 1,163.0 |
| 1,821.0 |
| 86.0 |
| 86.0 |
| 82.0 |
| 96.0 |
| 86.0 |
| 91.0 |
| 88.0 |
| 180.0 |
| 95.0 |
| 89.0 |
| 109.0 |
| 65.0 |
| 58.0 |
| 57.0 |
| 61.0 |
| 57.0 |
| 57.0 |
| 58.0 |
| 57.0 |
| 57.0 |
| 58.0 |
| 59.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (310.0) |
| (60.0) |
| 95.0 |
| (113.0) |
| (45.0) |
| 257.0 |
| (22.0) |
| (110.0) |
| (124.0) |
| (216.0) |
| (292.0) |
| (239.0) |
| (84.0) |
| (24.0) |
| 68.0 |
| (45.0) |
| (84.0) |
| (92.0) |
| (68.0) |
| (134.0) |
| (59.0) |
| (51.0) |
| (91.0) |
| (63.0) |
| 156.0 |
| 119.0 |
| 483.0 |
| 149.0 |
| 325.0 |
| 307.0 |
| (227.0) |
| (181.0) |
| 22.0 |
| (6.0) |
| 91.0 |
| 145.0 |
| 457.0 |
| 296.0 |
| 456.0 |
| 347.0 |
| 323.0 |
| 228.0 |
| 309.0 |
| 91.0 |
| 305.0 |
| 89.0 |
| 257.0 |
| (397.0) |
| 95.0 |
| 419.0 |
| 186.0 |
| 341.0 |
| 209.0 |
| (155.0) |
| (147.0) |
| 11.0 |
| 3,996.0 |
| 126.0 |
| 154.0 |
| 424.0 |
| 386.0 |
| 432.0 |
| 555.0 |
| 298.0 |
| (615.0) |
| 283.0 |
| 146.0 |
| 290.0 |
| 124.0 |
| 228.0 |
| (207.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.0 |
| 419.0 |
| 186.0 |
| 341.0 |
| 209.0 |
| (155.0) |
| (147.0) |
| 11.0 |
| 3,996.0 |
| 126.0 |
| 154.0 |
| 424.0 |
| 386.0 |
| 432.0 |
| 555.0 |
| 298.0 |
| (615.0) |
| 283.0 |
| 146.0 |
| 290.0 |
| 124.0 |
| 228.0 |
| (207.0) |
| 110.0 |
| 95.0 |
| 419.0 |
| 186.0 |
| 341.0 |
| 209.0 |
| (155.0) |
| (147.0) |
| 11.0 |
| 3,996.0 |
| 126.0 |
| 154.0 |
| 424.0 |
| 386.0 |
| 432.0 |
| 555.0 |
| 298.0 |
| (615.0) |
| 283.0 |
| 146.0 |
| 290.0 |
| 124.0 |
| 228.0 |
| (207.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246.0 |
| 97.0 |
| 81.0 |
| 405.0 |
| 172.0 |
| 327.0 |
| 196.0 |
| (169.0) |
| (153.0) |
| 11.0 |
| 3,996.0 |
| 126.0 |
| 154.0 |
| 424.0 |
| 386.0 |
| 432.0 |
| 555.0 |
| 298.0 |
| (615.0) |
| 283.0 |
| 146.0 |
| 290.0 |
| 124.0 |
| 228.0 |
| (207.0) |
| 0.28 |
| 0.12 |
| 0.23 |
| - |
| (0.12) |
| (0.11) |
| 0.01 |
| - |
| 0.09 |
| 0.11 |
| 0.30 |
| - |
| 0.31 |
| 0.40 |
| 0.21 |
| - |
| 0.20 |
| 0.11 |
| 0.21 |
| - |
| 0.17 |
| (0.15) |
| 1,423.8 |
| 1,421.3 |
| 1,418.7 |
| - |
| 1,430.9 |
| 1,410.9 |
| 1,397.4 |
| - |
| 1,393.1 |
| 1,391.0 |
| 1,387.7 |
| - |
| 1,382.8 |
| 1,380.5 |
| 1,376.5 |
| - |
| 1,372.0 |
| 1,369.8 |
| 1,365.4 |
| - |
| 1,360.6 |
| 1,357.4 |
| 1,435.6 |
| 1,432.5 |
| 1,430.8 |
| - |
| 1,430.9 |
| 1,410.9 |
| 1,413.5 |
| - |
| 1,412.2 |
| 1,408.6 |
| 1,408.4 |
| - |
| 1,403.9 |
| 1,398.9 |
| 1,396.8 |
| - |
| 1,394.1 |
| 1,391.1 |
| 1,390.2 |
| - |
| 1,379.7 |
| 1,357.4 |
| 262.0 |
| 370.0 |
| 50.0 |
| (205.0) |
| (71.0) |
| 146.0 |
| 210.0 |
| 383.0 |
| 384.0 |
| 541.0 |
| 319.0 |
| 388.0 |
| 392.0 |
| 407.0 |
| 319.0 |
| 377.0 |
| 225.0 |
| 364.0 |
| 140.0 |
| 348.0 |
| (334.0) |