| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 6,663.0 | 6,165.0 | 6,331.0 | 8,153.0 | 6,328.0 | 5,810.0 | 5,938.0 | 7,896.0 | 5,781.0 | 5,406.0 | 5,396.0 | 6,854.0 | 4,911.0 | 4,432.0 | 3,839.0 | 4,305.0 | ||||||||||||||||||||||||
| (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 | 27,312.0 | 26,622.0 | 25,021.0 | 21,593.0 | 12,168.0 | 1,908.0 | 5,595.0 | 20,825.0 | 18,881.0 | 17,510.0 | 16,389.0 | 15,714.0 | 15,884.0 | - | - | - | - | 13,157.0 | ||
| Cost of Revenue | - | - | 15,638.0 | 14,317.0 | 11,757.0 | 4,655.0 | - | 12,909.0 | 11,089.0 | 10,501.0 | 9,383.0 | 9,447.0 | 10,421.0 | 10,645.0 | 10,320.0 | 10,299.0 | 9,092.0 | |||
| Gross Profit | - | - | 9,383.0 | 7,276.0 | 411.0 | (2,747.0) | - | 7,916.0 | 7,792.0 | 7,009.0 | 7,006.0 | 6,267.0 | 5,463.0 | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 4,464.0 | 4,483.0 | 3,574.0 | 1,956.0 | (4,379.0) | (7,089.0) | (8,865.0) | 3,276.0 | 3,325.0 | 2,809.0 | 3,071.0 | 2,574.0 | 1,772.0 | 1,329.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 56.0 | 51.0 | 93.0 | 233.0 | 74.0 | 12.0 | 18.0 | 23.0 | 14.0 | 9.0 | 6.0 | 8.0 | 8.0 | 11.0 | 10.0 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 22.0 | 12.0 | (1.0) | 13.0 | 14.0 | (21.0) | (17.0) | 71.0 | 54.0 | 60.0 | (49.0) | 42.0 | 9.0 | (6.0) | 4.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 2.22 | 2.10 | 1.50 | (0.06) | (5.16) | (8.46) | (13.20) | 4.34 | 4.45 | 3.61 | 3.73 | 2.26 | 1.57 | 1.36 | 1.67 | 2.43 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 7,327.0 | 7,273.0 | 6,131.0 | 4,326.0 | (2,104.0) | (4,856.0) | (6,624.0) | 5,436.0 | 5,342.0 | 4,655.0 | 4,809.0 | 4,200.0 | 3,409.0 | 2,919.0 | 3,169.0 | 3,777.0 | ||||
| 2,401.0 |
| 1,623.0 |
| 1,286.0 |
| 546.0 |
| 50.0 |
| 26.0 |
| 35.0 |
| 31.0 |
| 740.0 |
| 4,789.0 |
| 4,781.0 |
| 6,533.0 |
| 4,838.0 |
| 4,673.0 |
| 4,456.0 |
| 5,836.0 |
| 4,357.0 |
| 4,232.0 |
| 4,259.0 |
| 5,515.0 |
| 3,945.0 |
| 3,791.0 |
| 3,936.0 |
| 5,097.0 |
| Cost of Revenue | - | - | - | 4,385.0 | 3,886.0 | 3,766.0 | 3,832.0 | 4,303.0 | 3,798.0 | 3,705.0 | 3,628.0 | 3,921.0 | 3,457.0 | 3,311.0 | 3,665.0 | 3,379.0 | 2,683.0 | 2,030.0 | 1,823.0 | 1,616.0 | 681.0 | 535.0 | - | 1,549.0 | 2,484.0 | 3,523.0 | 3,076.0 | 3,532.0 | 3,159.0 | 3,142.0 | 2,741.0 | 2,958.0 | 2,681.0 | 2,709.0 | 2,617.0 | 3,013.0 | 2,436.0 | 2,435.0 | 2,319.0 | 2,563.0 |
| Gross Profit | - | - | - | 3,768.0 | 2,442.0 | 2,044.0 | 2,106.0 | 3,593.0 | 1,983.0 | 1,701.0 | 1,768.0 | 2,933.0 | 1,454.0 | 1,121.0 | 174.0 | 926.0 | (282.0) | (407.0) | (537.0) | (1,070.0) | (631.0) | (509.0) | - | (1,518.0) | (1,744.0) | 1,266.0 | 1,705.0 | 3,001.0 | 1,679.0 | 1,531.0 | 1,715.0 | 2,878.0 | 1,676.0 | 1,523.0 | 1,642.0 | 2,502.0 | 1,509.0 | 1,356.0 | 1,617.0 | 2,534.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 863.0 | 924.0 | 959.0 | 779.0 | 816.0 | 848.0 | 887.0 | 763.0 | 789.0 | 813.0 | 789.0 | 713.0 | 736.0 | 712.0 | 741.0 | 625.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 723.0 | 696.0 | 727.0 | 717.0 | 692.0 | 654.0 | 659.0 | 651.0 | 634.0 | 613.0 | 595.0 | 596.0 | 597.0 | 582.0 | 568.0 | 581.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | 5,394.0 | 5,268.0 | 5,377.0 | 5,718.0 | 5,221.0 | 5,131.0 | 5,012.0 | 5,230.0 | 4,791.0 | 4,604.0 | 4,974.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 851.0 | 607.0 | 735.0 | 2,271.0 | 934.0 | 543.0 | 560.0 | 2,178.0 | 560.0 | 276.0 | 384.0 | 1,624.0 | 120.0 | (172.0) | (1,136.0) | (279.0) | (1,473.0) | (1,491.0) | (1,892.0) | (2,057.0) | (1,616.0) | (1,524.0) | (1,642.0) | (2,333.0) | (4,177.0) | (713.0) | 485.0 | 1,890.0 | 515.0 | 386.0 | 553.0 | 1,794.0 | 559.0 | 419.0 | 548.0 | 1,393.0 | 500.0 | 368.0 | 597.0 | 1,562.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 12.0 | 12.0 | 17.0 | 15.0 | 12.0 | 7.0 | 16.0 | 19.0 | 25.0 | 33.0 | 49.0 | 59.0 | 69.0 | 56.0 | 41.0 | 24.0 | 6.0 | 3.0 | 2.0 | 3.0 | 4.0 | 3.0 | 4.0 | 3.0 | 6.0 | 5.0 | 6.0 | 8.0 | 5.0 | 4.0 | 3.0 | 5.0 | 3.0 | 3.0 | 2.0 | 3.0 | 2.0 | 2.0 | 0.0 | 2.0 |
| Interest Expense | 285.0 | 291.0 | 314.0 | 317.0 | 341.0 | 377.0 | 403.0 | 431.0 | 450.0 | 471.0 | 467.0 | 518.0 | 542.0 | 539.0 | 449.0 | 422.0 | 370.0 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | (2.0) | - | - | - | (3.0) | - | - | - | (11.0) | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | (23.0) | (47.0) | 965.0 | (2.0) | (353.0) | (614.0) | (271.0) | (435.0) | (464.0) | (489.0) | (423.0) | (559.0) | (522.0) | (514.0) | (467.0) | (479.0) | ||||||||||||||||||||||||
| Pre-Tax Income | 555.0 | 280.0 | 398.0 | 1,857.0 | 585.0 | (68.0) | 290.0 | 1,743.0 | 96.0 | (214.0) | (39.0) | 1,065.0 | (402.0) | (686.0) | (1,602.0) | (759.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 17.0 | 17.0 | (18.0) | 6.0 | 17.0 | 7.0 | (14.0) | 8.0 | 5.0 | 0.0 | 10.0 | (9.0) | 5.0 | 7.0 | (3.0) | 11.0 | 3.0 | 3.0 | (4.0) | (23.0) | 12.0 | (6.0) | (15.0) | (2.0) | (11.0) | 11.0 | 14.0 | 47.0 | 8.0 | 2.0 | 14.0 | 37.0 | 3.0 | 0.0 | 14.0 | 39.0 | 5.0 | 2.0 | (93.0) | 41.0 |
| Net Income From Continuing Ops | 539.0 | 263.0 | 415.0 | 1,852.0 | 568.0 | (75.0) | 303.0 | 1,735.0 | 92.0 | (214.0) | (48.0) | 1,074.0 | (407.0) | (693.0) | (1,598.0) | (770.0) | (1,834.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 539.0 | 263.0 | 415.0 | 1,852.0 | 568.0 | (75.0) | 303.0 | 1,735.0 | 92.0 | (214.0) | (48.0) | 1,074.0 | (407.0) | (693.0) | (1,598.0) | (770.0) | (1,834.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 537.0 | 258.0 | 421.0 | 1,852.0 | 565.0 | (78.0) | 303.0 | 1,735.0 | 92.0 | (214.0) | (48.0) | 1,074.0 | (407.0) | (693.0) | (1,598.0) | (770.0) | ||||||||||||||||||||||||
| Less: Minority Interest | 2.0 | 4.0 | - | - | 4.0 | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 537.0 | 258.0 | 421.0 | 1,852.0 | 565.0 | (78.0) | 303.0 | 1,735.0 | 92.0 | (214.0) | (48.0) | 1,074.0 | (407.0) | (693.0) | (1,598.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.39 | 0.19 | - | 1.41 | 0.43 | (0.06) | - | 1.37 | 0.07 | (0.17) | - | 0.85 | (0.32) | (0.55) | - | (0.65) | (1.61) | (1.66) | - | (2.50) | (1.83) | (1.80) | - | (3.69) | (6.07) | (1.14) | - | 2.58 | 0.65 | 0.48 | - | 2.42 | 0.79 | 0.54 | - | 1.84 | 0.52 | 0.48 | - | 1.93 |
| EPS Diluted | 0.39 | 0.19 | - | 1.33 | 0.42 | (0.06) | - | 1.26 | 0.07 | (0.17) | - | 0.79 | (0.32) | (0.55) | - | (0.65) | (1.61) | (1.66) | ||||||||||||||||||||||
| Shares Basic | 1,382.0 | 1,379.0 | - | 1,313.0 | 1,312.0 | 1,309.0 | - | 1,267.0 | 1,267.0 | 1,264.0 | - | 1,263.0 | 1,263.0 | 1,260.0 | - | 1,185.0 | 1,140.0 | 1,137.0 | ||||||||||||||||||||||
| Shares Diluted | 1,388.0 | 1,392.0 | - | 1,402.0 | 1,400.0 | 1,309.0 | - | 1,399.0 | 1,271.0 | 1,264.0 | - | 1,396.0 | 1,263.0 | 1,260.0 | - | 1,185.0 | 1,140.0 | 1,137.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,574.0 | 1,303.0 | 1,462.0 | 2,988.0 | 1,626.0 | 1,197.0 | 1,219.0 | 2,829.0 | 1,194.0 | 889.0 | 979.0 | 2,220.0 | 717.0 | 410.0 | (568.0) | 302.0 | (901.0) | (937.0) | (1,340.0) | (1,495.0) | (1,049.0) | (972.0) | (1,099.0) | (1,782.0) | (3,600.0) | (143.0) | 1,039.0 | 2,438.0 | 1,057.0 | 902.0 | 1,059.0 | 2,305.0 | 1,071.0 | 907.0 | 1,026.0 | 1,866.0 | 956.0 | 807.0 | 1,032.0 | 2,005.0 |
| EBIT | 851.0 | 607.0 | 735.0 | 2,271.0 | 934.0 | 543.0 | 560.0 | 2,178.0 | 560.0 | 276.0 | 384.0 | 1,624.0 | 120.0 | (172.0) | (1,136.0) | (279.0) | (1,473.0) | (1,491.0) | (1,892.0) | |||||||||||||||||||||
| 14,646.0 |
| 13,033.0 |
| 8,407.0 |
| 9,340.0 |
| 7,628.0 |
| 4,750.0 |
| 5,306.0 |
| 5,405.0 |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 3,525.0 | 3,402.0 | 3,252.0 | 2,950.0 | 2,515.0 | 1,885.0 | 1,878.0 | 2,480.0 | 2,450.0 | 2,265.0 | 2,197.0 | 2,067.0 | 2,054.0 | 1,879.0 | 1,720.0 | 1,717.0 | 1,614.0 | 1,590.0 | 1,629.0 | 1,579.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2,863.0 | 2,790.0 | 2,557.0 | 2,370.0 | 2,275.0 | 2,233.0 | 2,241.0 | 2,160.0 | 2,017.0 | 1,846.0 | 1,738.0 | 1,626.0 | 1,637.0 | 1,590.0 | 1,527.0 | 1,522.0 | 1,416.0 | 1,309.0 | 1,249.0 | 1,101.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | 4.0 | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | 3,010.0 | 2,525.0 | 2,516.0 | 2,463.0 | 2,610.0 | 2,233.0 | 2,247.0 | 2,032.0 | 1,997.0 | 1,913.0 | 1,717.0 |
| Total Operating Expenses | - | - | 21,447.0 | 19,637.0 | 16,547.0 | 8,997.0 | 14,460.0 | 17,549.0 | 15,556.0 | 14,701.0 | 13,318.0 | 13,140.0 | 14,112.0 | 14,127.0 | 13,740.0 | 13,538.0 | 12,122.0 | 11,306.0 | 12,218.0 | 10,308.0 |
| 1,642.0 |
| 2,255.0 |
| 2,347.0 |
| 2,154.0 |
| 2,729.0 |
| 2,725.0 |
| 11.0 |
| 12.0 |
| 14.0 |
| 35.0 |
| 67.0 |
| Interest Expense | 1,207.0 | 1,349.0 | 1,755.0 | 2,066.0 | 1,609.0 | 1,601.0 | 895.0 | 206.0 | 194.0 | 198.0 | 223.0 | 217.0 | 288.0 | 319.0 | 336.0 | 365.0 | 378.0 | 380.0 | 420.0 | 367.0 |
| Income From Equity Investments | - | - | 9.0 | (13.0) | (38.0) | (129.0) | (20.0) | 15.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 893.0 | (4.0) | (1,659.0) | (2,018.0) | (1,701.0) | (2,433.0) | (1,388.0) | (215.0) | (118.0) | (143.0) | (243.0) | (775.0) | (547.0) | (280.0) | (340.0) | (343.0) | (368.0) | (348.0) | (358.0) | (301.0) |
| Pre-Tax Income | 3,090.0 | 2,772.0 | 1,915.0 | (62.0) | (6,080.0) | (9,522.0) | (10,253.0) | 3,060.0 | 3,207.0 | 2,666.0 | 2,828.0 | 1,799.0 | 1,225.0 | 1,049.0 | 1,302.0 | 1,912.0 | 1,979.0 | 1,806.0 | 2,371.0 | 2,424.0 |
| 0.0 |
| 1.0 |
| 16.0 |
| 47.0 |
| 16.0 |
| Net Income From Continuing Ops | 3,069.0 | 2,760.0 | 1,916.0 | (74.0) | (6,093.0) | (9,501.0) | (10,236.0) | 2,990.0 | 3,152.0 | 2,606.0 | 2,779.0 | 1,757.0 | 1,216.0 | 1,055.0 | 1,298.0 | 1,912.0 | 1,978.0 | 1,790.0 | 2,324.0 | 2,408.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 3,069.0 | 2,760.0 | 1,916.0 | (74.0) | (6,093.0) | (9,501.0) | (10,236.0) | 2,990.0 | 3,152.0 | 2,606.0 | 2,779.0 | 1,757.0 | 1,216.0 | 1,055.0 | 1,298.0 | 1,912.0 | 1,978.0 | 1,790.0 | 2,324.0 | 2,408.0 |
| Net Income Attributable To Parent | 3,068.0 | 2,760.0 | 1,916.0 | (74.0) | (6,093.0) | (9,501.0) | (10,236.0) | 2,990.0 | 3,152.0 | 2,606.0 | 2,779.0 | 1,757.0 | 1,216.0 | 1,055.0 | 1,298.0 | 1,912.0 | 1,978.0 | 1,790.0 | 2,324.0 | 2,408.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3,068.0 | 2,760.0 | 1,916.0 | (74.0) | (6,093.0) | (9,501.0) | (10,236.0) | 2,990.0 | 3,152.0 | 2,606.0 | 2,779.0 | 1,757.0 | 1,216.0 | 1,055.0 | 1,298.0 | 1,912.0 | 1,978.0 | 1,790.0 | 2,324.0 | 2,408.0 |
| 2.51 |
| 2.27 |
| 2.96 |
| 3.04 |
| EPS Diluted | 2.21 | 2.02 | 1.44 | (0.06) | (5.16) | (8.46) | (13.20) | 4.32 | 4.44 | 3.59 | 3.72 | 2.26 | 1.56 | 1.36 | 1.67 | 2.42 | 2.47 | 2.24 | 2.90 | 2.95 |
| Shares Basic | 1,382.0 | 1,312.0 | 1,274.0 | 1,262.0 | 1,180.0 | 1,123.0 | 775.0 | 690.0 | 709.0 | 722.0 | 745.0 | 777.0 | 776.0 | 775.0 | 778.0 | 787.0 | 788.0 | 787.0 | 786.0 | - |
| Shares Diluted | 1,388.0 | 1,402.0 | 1,398.0 | 1,262.0 | 1,180.0 | 1,123.0 | 775.0 | 692.0 | 710.0 | 725.0 | 747.0 | 779.0 | 778.0 | 777.0 | 779.0 | 789.0 | 805.0 | 804.0 | 816.0 | - |
| 3,763.0 |
| 3,463.0 |
| 3,978.0 |
| 3,826.0 |
| EBIT | 4,464.0 | 4,483.0 | 3,574.0 | 1,956.0 | (4,379.0) | (7,089.0) | (8,865.0) | 3,276.0 | 3,325.0 | 2,809.0 | 3,071.0 | 2,574.0 | 1,772.0 | 1,329.0 | 1,642.0 | 2,255.0 | 2,347.0 | 2,154.0 | 2,729.0 | 2,725.0 |
| 619.0 |
| 530.0 |
| 581.0 |
| 425.0 |
| 417.0 |
| 462.0 |
| 443.0 |
| 265.0 |
| 492.0 |
| 678.0 |
| 667.0 |
| 563.0 |
| 621.0 |
| 629.0 |
| 656.0 |
| 573.0 |
| 605.0 |
| 616.0 |
| 616.0 |
| 547.0 |
| 553.0 |
| 549.0 |
| 585.0 |
| 529.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 572.0 |
| 554.0 |
| 552.0 |
| 562.0 |
| 567.0 |
| 552.0 |
| 543.0 |
| 551.0 |
| 577.0 |
| 570.0 |
| 554.0 |
| 548.0 |
| 542.0 |
| 516.0 |
| 506.0 |
| 511.0 |
| 512.0 |
| 488.0 |
| 478.0 |
| 473.0 |
| 456.0 |
| 439.0 |
| 435.0 |
| 443.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 749.0 |
| 711.0 |
| 717.0 |
| 947.0 |
| 685.0 |
| 661.0 |
| 611.0 |
| 643.0 |
| 4,585.0 |
| 3,874.0 |
| 3,114.0 |
| 3,180.0 |
| 2,603.0 |
| 1,665.0 |
| 1,549.0 |
| 1,676.0 |
| 2,364.0 |
| 4,918.0 |
| 5,502.0 |
| 4,296.0 |
| 4,643.0 |
| 4,323.0 |
| 4,287.0 |
| 3,903.0 |
| 4,042.0 |
| 3,798.0 |
| 3,813.0 |
| 3,711.0 |
| 4,122.0 |
| 3,445.0 |
| 3,423.0 |
| 3,339.0 |
| 3,535.0 |
| 368.0 |
| 348.0 |
| 418.0 |
| 437.0 |
| 398.0 |
| 348.0 |
| 310.0 |
| 182.0 |
| 55.0 |
| 49.0 |
| 52.0 |
| 54.0 |
| 51.0 |
| 48.0 |
| 49.0 |
| 49.0 |
| 48.0 |
| 48.0 |
| 49.0 |
| 50.0 |
| 51.0 |
| 53.0 |
| 61.0 |
| - |
| (11.0) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (358.0) |
| (397.0) |
| (732.0) |
| (802.0) |
| (444.0) |
| (455.0) |
| (595.0) |
| (528.0) |
| (208.0) |
| (57.0) |
| (47.0) |
| (63.0) |
| (56.0) |
| (49.0) |
| (45.0) |
| (50.0) |
| 5.0 |
| (28.0) |
| 12.0 |
| (25.0) |
| (116.0) |
| (14.0) |
| 16.0 |
| (97.0) |
| (1,831.0) |
| (1,888.0) |
| (2,624.0) |
| (2,859.0) |
| (2,060.0) |
| (1,979.0) |
| (2,237.0) |
| (2,861.0) |
| (4,385.0) |
| (770.0) |
| 436.0 |
| 1,827.0 |
| 459.0 |
| 338.0 |
| 509.0 |
| 1,744.0 |
| 564.0 |
| 390.0 |
| 560.0 |
| 1,368.0 |
| 384.0 |
| 354.0 |
| 613.0 |
| 1,465.0 |
| (1,891.0) |
| (2,620.0) |
| (2,836.0) |
| (2,072.0) |
| (1,973.0) |
| (2,223.0) |
| (2,858.0) |
| (4,374.0) |
| (781.0) |
| 423.0 |
| 1,780.0 |
| 451.0 |
| 336.0 |
| 493.0 |
| 1,707.0 |
| 561.0 |
| 391.0 |
| 546.0 |
| 1,329.0 |
| 379.0 |
| 352.0 |
| 608.0 |
| 1,424.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,891.0) |
| (2,620.0) |
| (2,836.0) |
| (2,072.0) |
| (1,973.0) |
| (2,223.0) |
| (2,858.0) |
| (4,374.0) |
| (781.0) |
| 423.0 |
| 1,780.0 |
| 451.0 |
| 336.0 |
| 493.0 |
| 1,707.0 |
| 561.0 |
| 391.0 |
| 546.0 |
| 1,329.0 |
| 379.0 |
| 352.0 |
| 608.0 |
| 1,424.0 |
| (1,834.0) |
| (1,891.0) |
| (2,620.0) |
| (2,836.0) |
| (2,072.0) |
| (1,973.0) |
| (2,223.0) |
| (2,858.0) |
| (4,374.0) |
| (781.0) |
| 423.0 |
| 1,780.0 |
| 451.0 |
| 336.0 |
| 493.0 |
| 1,707.0 |
| 561.0 |
| 391.0 |
| 546.0 |
| 1,329.0 |
| 379.0 |
| 352.0 |
| 608.0 |
| 1,424.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (770.0) |
| (1,834.0) |
| (1,891.0) |
| (2,620.0) |
| (2,836.0) |
| (2,072.0) |
| (1,973.0) |
| (2,223.0) |
| (2,858.0) |
| (4,374.0) |
| (781.0) |
| 423.0 |
| 1,780.0 |
| 451.0 |
| 336.0 |
| 493.0 |
| 1,707.0 |
| 561.0 |
| 391.0 |
| 546.0 |
| 1,329.0 |
| 379.0 |
| 352.0 |
| 608.0 |
| 1,424.0 |
| - |
| (2.50) |
| (1.83) |
| (1.80) |
| - |
| (3.69) |
| (6.07) |
| (1.14) |
| - |
| 2.58 |
| 0.65 |
| 0.48 |
| - |
| 2.41 |
| 0.78 |
| 0.54 |
| - |
| 1.83 |
| 0.52 |
| 0.48 |
| - |
| 1.93 |
| - |
| 1,133.0 |
| 1,132.0 |
| 1,095.0 |
| - |
| 775.0 |
| 721.0 |
| 684.0 |
| - |
| 689.0 |
| 691.0 |
| 693.0 |
| - |
| 706.0 |
| 714.0 |
| 717.0 |
| - |
| 723.0 |
| 724.0 |
| 725.0 |
| - |
| 737.0 |
| - |
| 1,133.0 |
| 1,132.0 |
| 1,095.0 |
| - |
| 775.0 |
| 721.0 |
| 684.0 |
| - |
| 691.0 |
| 693.0 |
| 695.0 |
| - |
| 707.0 |
| 715.0 |
| 719.0 |
| - |
| 726.0 |
| 727.0 |
| 728.0 |
| - |
| 739.0 |
| (2,057.0) |
| (1,616.0) |
| (1,524.0) |
| (1,642.0) |
| (2,333.0) |
| (4,177.0) |
| (713.0) |
| 485.0 |
| 1,890.0 |
| 515.0 |
| 386.0 |
| 553.0 |
| 1,794.0 |
| 559.0 |
| 419.0 |
| 548.0 |
| 1,393.0 |
| 500.0 |
| 368.0 |
| 597.0 |
| 1,562.0 |