| (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 | 2,975.0 | 2,505.0 | 1,988.0 | 1,944.0 | 2,920.0 | 2,262.0 | 1,856.0 | 1,905.0 | 2,620.0 | 2,182.0 | 1,860.0 | 1,875.0 | 2,779.0 | 2,711.0 | 1,903.0 | 1,944.0 | ||||||||||||||||||||||||
| (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 | 9,412.0 | 9,357.0 | 8,643.0 | 8,696.0 | 9,321.0 | 8,352.0 | 7,418.0 | 7,564.0 | 6,277.0 | 5,699.0 | 7,528.0 | 7,386.0 | 9,226.0 | 8,106.0 | 7,452.0 | 8,450.0 | 8,785.0 | 8,281.0 | ||
| Cost of Revenue | 4.0 | 4.0 | 3.0 | 99.0 | 204.0 | 208.0 | 257.0 | 257.0 | 40.0 | 33.0 | 1,983.0 | - | - | - | - | - | - | - | ||
| Gross Profit | 9,408.0 | 9,353.0 | 8,640.0 | 8,597.0 | 9,117.0 | 8,144.0 | 7,161.0 | 7,307.0 | 6,237.0 | 5,666.0 | 5,545.0 | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 2,119.0 | 2,110.0 | 1,990.0 | 1,760.0 | 1,566.0 | 1,363.0 | 1,039.0 | 1,071.0 | 868.0 | 1,003.0 | 1,023.0 | 933.0 | 935.0 | 1,010.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | 9.0 | 3.0 | - | 3.0 | 17.0 | 24.0 | 0.0 | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 207.0 | 195.0 | 195.0 | 170.0 | 360.0 | 110.0 | 80.0 | 30.0 | 155.0 | (778.0) | 254.0 | (438.0) | 274.0 | 470.0 | 340.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 1.64 | 1.61 | 1.58 | 1.37 | 1.60 | 2.35 | (1.79) | 1.34 | 0.74 | 4.16 | 1.00 | (1.61) | 1.42 | 0.73 | 0.98 | 3.19 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 3,709.0 | 3,640.0 | 3,429.0 | 3,161.0 | 2,854.0 | 2,679.0 | 2,228.0 | 2,296.0 | 2,098.0 | 2,023.0 | 2,149.0 | 1,903.0 | 1,948.0 | 1,964.0 | 2,088.0 | 2,184.0 | ||||
| 2,763.0 |
| 2,314.0 |
| 1,749.0 |
| 1,742.0 |
| 2,547.0 |
| 2,054.0 |
| 1,622.0 |
| 1,575.0 |
| 2,167.0 |
| 2,019.0 |
| 1,658.0 |
| 1,658.0 |
| 2,229.0 |
| (1,276.0) |
| 2,212.0 |
| 2,186.0 |
| 3,155.0 |
| (1,277.0) |
| 2,098.0 |
| 2,143.0 |
| 2,735.0 |
| 2,081.0 |
| 1,889.0 |
| 1,574.0 |
| Cost of Revenue | 1.0 | 0.0 | 1.0 | 2.0 | 1.0 | 1.0 | 1.0 | 0.0 | 1.0 | 1.0 | 1.0 | 57.0 | 40.0 | 61.0 | 52.0 | 56.0 | 35.0 | 49.0 | 61.0 | 58.0 | 40.0 | 61.0 | 63.0 | 69.0 | 64.0 | 69.0 | 80.0 | 61.0 | 47.0 | (2,887.0) | 864.0 | 790.0 | 1,273.0 | - | 832.0 | - | - | - | - | - |
| Gross Profit | 2,974.0 | 2,505.0 | 1,987.0 | 1,942.0 | 2,919.0 | 2,261.0 | 1,855.0 | 1,905.0 | 2,619.0 | 2,181.0 | 1,859.0 | 1,818.0 | 2,739.0 | 2,650.0 | 1,851.0 | 1,888.0 | 2,728.0 | 2,265.0 | 1,688.0 | 1,684.0 | 2,507.0 | 1,993.0 | 1,559.0 | 1,506.0 | 2,103.0 | 1,950.0 | 1,578.0 | 1,597.0 | 2,182.0 | 1,611.0 | 1,348.0 | 1,396.0 | 1,882.0 | - | 1,266.0 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 423.0 | 405.0 | 392.0 | 370.0 | 363.0 | 356.0 | 334.0 | 386.0 | 363.0 | 359.0 | 374.0 | 349.0 | 319.0 | 314.0 | 329.0 | 327.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2,317.0 | 1,963.0 | 1,486.0 | 1,527.0 | 2,271.0 | 1,779.0 | 1,432.0 | 1,438.0 | 2,004.0 | 1,861.0 | 1,342.0 | 1,495.0 | 2,238.0 | 2,357.0 | 1,519.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 658.0 | 542.0 | 502.0 | 417.0 | 649.0 | 483.0 | 424.0 | 467.0 | 616.0 | 321.0 | 518.0 | 380.0 | 541.0 | 354.0 | 384.0 | 351.0 | 477.0 | 336.0 | 278.0 | 296.0 | 453.0 | 285.0 | 302.0 | 235.0 | 217.0 | 274.0 | 357.0 | 229.0 | 211.0 | 204.0 | 226.0 | 187.0 | 251.0 | 175.0 | 297.0 | 240.0 | 291.0 | 307.0 | 284.0 | 182.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.0 | 0.0 | 1.0 | 3.0 | 1.0 | 12.0 | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 279.0 | 227.0 | 243.0 | 195.0 | 238.0 | 222.0 | 195.0 | 217.0 | 204.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Non-Operating Income | (249.0) | (212.0) | (216.0) | (164.0) | (271.0) | (203.0) | (179.0) | (206.0) | (188.0) | (204.0) | (168.0) | (163.0) | (138.0) | (188.0) | (107.0) | (107.0) | ||||||||||||||||||||||||
| Pre-Tax Income | 409.0 | 330.0 | 286.0 | 253.0 | 378.0 | 280.0 | 245.0 | 261.0 | 428.0 | 117.0 | 350.0 | 217.0 | 403.0 | 166.0 | 277.0 | 244.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 93.0 | 66.0 | (7.0) | 55.0 | 81.0 | 32.0 | 52.0 | 33.0 | 78.0 | (75.0) | 68.0 | 99.0 | 78.0 | 32.0 | 75.0 | 54.0 | 199.0 | 47.0 | 33.0 | (19.0) | 49.0 | 413.0 | (15.0) | 29.0 | (347.0) | (45.0) | 46.0 | 15.0 | 14.0 | 70.0 | 51.0 | (13.0) | 47.0 | (1,059.0) | 98.0 | 76.0 | 107.0 | 61.0 | 97.0 | 10.0 |
| Net Income From Continuing Ops | 316.0 | 264.0 | 293.0 | 198.0 | 297.0 | 248.0 | 193.0 | 228.0 | 350.0 | 192.0 | 282.0 | 118.0 | 325.0 | 134.0 | 202.0 | 190.0 | 531.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 316.0 | 264.0 | 293.0 | 198.0 | 297.0 | 248.0 | 193.0 | 228.0 | 350.0 | 192.0 | 282.0 | 118.0 | 325.0 | 134.0 | 202.0 | 190.0 | 531.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 316.0 | 264.0 | 293.0 | 198.0 | 297.0 | 248.0 | 193.0 | 228.0 | 350.0 | 192.0 | 282.0 | 118.0 | 325.0 | 134.0 | 202.0 | 190.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.0 | 12.0 | 12.0 | 12.0 | 13.0 | 11.0 | 13.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 316.0 | 264.0 | 293.0 | 198.0 | 297.0 | 248.0 | 193.0 | 228.0 | 350.0 | 192.0 | 256.0 | 106.0 | 313.0 | 122.0 | 189.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.48 | - | 0.45 | 0.30 | 0.45 | - | 0.30 | 0.36 | 0.55 | - | 0.41 | 0.17 | 0.50 | - | 0.30 | 0.28 | 0.82 | - | 0.32 | 0.38 | 0.56 | - | 0.13 | 0.11 | (2.44) | - | 0.48 | 0.33 | 0.28 | - | 0.35 | (0.17) | 0.38 | - | 0.39 | 0.31 | 0.45 | - | 0.42 | (0.01) |
| EPS Diluted | 0.48 | - | 0.45 | 0.30 | 0.45 | - | 0.30 | 0.36 | 0.55 | - | 0.40 | 0.17 | 0.49 | - | 0.30 | 0.28 | 0.82 | - | ||||||||||||||||||||||
| Shares Basic | 653.4 | - | 652.9 | 652.8 | 652.2 | - | 647.8 | 640.8 | 632.2 | - | 631.2 | 631.1 | 630.3 | - | 629.5 | 629.5 | 629.1 | - | ||||||||||||||||||||||
| Shares Diluted | 659.4 | - | 656.0 | 654.0 | 653.3 | - | 648.2 | 641.8 | 634.0 | - | 633.0 | 633.0 | 633.1 | - | 633.1 | 631.7 | 631.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,081.0 | 947.0 | 894.0 | 787.0 | 1,012.0 | 839.0 | 758.0 | 853.0 | 979.0 | 680.0 | 892.0 | 729.0 | 860.0 | 668.0 | 713.0 | 678.0 | 795.0 | 665.0 | 631.0 | 623.0 | 760.0 | 589.0 | 608.0 | 532.0 | 499.0 | 561.0 | 673.0 | 551.0 | 511.0 | 452.0 | 552.0 | 529.0 | 565.0 | 446.0 | 566.0 | 494.0 | 517.0 | 560.0 | 608.0 | 471.0 |
| EBIT | 658.0 | 542.0 | 502.0 | 417.0 | 649.0 | 483.0 | 424.0 | 467.0 | 616.0 | 321.0 | 518.0 | 380.0 | 541.0 | 354.0 | 384.0 | 351.0 | 477.0 | 336.0 | 278.0 | |||||||||||||||||||||
| 11,322.0 |
| 9,623.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,590.0 | 1,530.0 | 1,439.0 | 1,401.0 | 1,288.0 | 1,316.0 | 1,189.0 | 1,225.0 | 1,230.0 | 1,020.0 | 1,126.0 | 970.0 | 1,013.0 | 954.0 | 1,050.0 | 886.0 | 864.0 | 743.0 | 708.0 | 631.0 |
| Amortization of Intangibles | - | - | - | - | - | - | 2.0 | 24.0 | 0.0 | 0.0 | 4.0 | 2.0 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 7,293.0 | 7,247.0 | 6,653.0 | 6,936.0 | 7,755.0 | 6,989.0 | 6,379.0 | 6,493.0 | 5,409.0 | 4,696.0 | 6,505.0 | 6,453.0 | 8,291.0 | 7,096.0 | 6,414.0 | 7,152.0 | 7,536.0 | 7,157.0 | (10,049.0) | 8,438.0 |
| 1,038.0 |
| 1,298.0 |
| 1,249.0 |
| 1,124.0 |
| 1,273.0 |
| 1,185.0 |
| - |
| - |
| - |
| - |
| Interest Expense | 944.0 | 903.0 | 838.0 | 701.0 | 524.0 | - | - | 528.0 | 361.0 | 313.0 | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | 0.0 | 0.0 | 339.0 | (1,428.0) | 230.0 | 307.0 | 265.0 | 208.0 | (1,633.0) | 308.0 | 188.0 | 31.0 | 30.0 | 29.0 | 15.0 | 51.0 | 16.0 |
| Other Non-Operating Income | (841.0) | (863.0) | (776.0) | (673.0) | (149.0) | (585.0) | (476.0) | (526.0) | (317.0) | (73.0) | (337.0) | (2,063.0) | (50.0) | (229.0) | (281.0) | (124.0) | (544.0) | (576.0) | (550.0) | (597.0) |
| Pre-Tax Income | 1,278.0 | 1,247.0 | 1,214.0 | 1,087.0 | 1,417.0 | 778.0 | 563.0 | 545.0 | 551.0 | 930.0 | 686.0 | (1,130.0) | 885.0 | 781.0 | 757.0 | 1,174.0 | 705.0 | 548.0 | 723.0 | 588.0 |
| 404.0 |
| 263.0 |
| 176.0 |
| 277.0 |
| 193.0 |
| Net Income From Continuing Ops | 1,071.0 | 1,052.0 | 1,019.0 | 917.0 | 1,057.0 | 668.0 | 483.0 | 682.0 | 396.0 | 1,708.0 | 432.0 | (692.0) | 611.0 | 311.0 | 417.0 | 1,357.0 | 442.0 | 372.0 | 446.0 | 395.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,071.0 | 1,052.0 | 1,019.0 | 917.0 | 1,057.0 | 1,486.0 | (773.0) | 791.0 | 368.0 | 1,792.0 | 432.0 | (692.0) | 611.0 | 311.0 | 417.0 | 1,357.0 | 442.0 | 372.0 | 446.0 | 395.0 |
| Net Income Attributable To Parent | 1,071.0 | 1,052.0 | 1,019.0 | 917.0 | 1,057.0 | 1,486.0 | (773.0) | 791.0 | 368.0 | 1,792.0 | 432.0 | (692.0) | 611.0 | 311.0 | 417.0 | 1,357.0 | 442.0 | 372.0 | 446.0 | 395.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 0.0 | 0.0 | 50.0 | 49.0 | 95.0 | 144.0 | 117.0 | 35.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,071.0 | 1,052.0 | 1,019.0 | 867.0 | 1,008.0 | 1,391.0 | (949.0) | 674.0 | 333.0 | 1,792.0 | 432.0 | (692.0) | 611.0 | 311.0 | 417.0 | 1,357.0 | 442.0 | 372.0 | 446.0 | 395.0 |
| 1.08 |
| 1.02 |
| 1.32 |
| 1.23 |
| EPS Diluted | 1.62 | 1.60 | 1.58 | 1.37 | 1.59 | 2.28 | (1.79) | 1.33 | 0.74 | 4.13 | 1.00 | (1.61) | 1.42 | 0.72 | 0.97 | 3.17 | 1.07 | 1.01 | 1.30 | 1.15 |
| Shares Basic | 653.4 | 652.7 | 643.2 | 630.9 | 629.4 | 592.9 | 531.0 | 502.1 | 448.8 | 431.0 | 430.6 | 430.2 | 429.6 | 428.5 | 427.2 | 425.6 | 409.7 | 365.2 | 336.4 | - |
| Shares Diluted | 659.4 | 655.7 | 644.1 | 633.2 | 632.3 | 609.9 | 531.0 | 505.2 | 452.5 | 434.3 | 433.6 | 430.2 | 431.7 | 430.9 | 429.8 | 428.7 | 412.8 | 367.7 | 343.6 | - |
| 2,113.0 |
| 1,867.0 |
| 1,981.0 |
| 1,816.0 |
| EBIT | 2,119.0 | 2,110.0 | 1,990.0 | 1,760.0 | 1,566.0 | 1,363.0 | 1,039.0 | 1,071.0 | 868.0 | 1,003.0 | 1,023.0 | 933.0 | 935.0 | 1,010.0 | 1,038.0 | 1,298.0 | 1,249.0 | 1,124.0 | 1,273.0 | 1,185.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.0 |
| 329.0 |
| 353.0 |
| 327.0 |
| 307.0 |
| 304.0 |
| 306.0 |
| 297.0 |
| 282.0 |
| 287.0 |
| 316.0 |
| 322.0 |
| 300.0 |
| 248.0 |
| 326.0 |
| 342.0 |
| 314.0 |
| 271.0 |
| 269.0 |
| 254.0 |
| 226.0 |
| 253.0 |
| 324.0 |
| 289.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 9.0 |
| (4.0) |
| 2.0 |
| 2.0 |
| 0.0 |
| (5.0) |
| 2.0 |
| 1.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,593.0 |
| 2,286.0 |
| 1,978.0 |
| 1,471.0 |
| 1,446.0 |
| 2,094.0 |
| 1,769.0 |
| 1,320.0 |
| 1,340.0 |
| 1,950.0 |
| 1,745.0 |
| 1,301.0 |
| 1,429.0 |
| 2,018.0 |
| (1,480.0) |
| 1,986.0 |
| 1,999.0 |
| 2,904.0 |
| (1,452.0) |
| 1,801.0 |
| 1,903.0 |
| 2,444.0 |
| 1,774.0 |
| 1,605.0 |
| 1,392.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.0 |
| 108.0 |
| 71.0 |
| (67.0) |
| 43.0 |
| (1,475.0) |
| 17.0 |
| 77.0 |
| 74.0 |
| 62.0 |
| 99.0 |
| 81.0 |
| 58.0 |
| 69.0 |
| 66.0 |
| 68.0 |
| 59.0 |
| 72.0 |
| 44.0 |
| 73.0 |
| 31.0 |
| 253.0 |
| (251.0) |
| (95.0) |
| (115.0) |
| (124.0) |
| 1,330.0 |
| (118.0) |
| (71.0) |
| (1,617.0) |
| (349.0) |
| (60.0) |
| (63.0) |
| (54.0) |
| 14.0 |
| (17.0) |
| (275.0) |
| (39.0) |
| (22.0) |
| (30.0) |
| (29.0) |
| 8.0 |
| (145.0) |
| (8.0) |
| (174.0) |
| 730.0 |
| 85.0 |
| 183.0 |
| 181.0 |
| 329.0 |
| 1,615.0 |
| 184.0 |
| 164.0 |
| (1,400.0) |
| (75.0) |
| 297.0 |
| 166.0 |
| 157.0 |
| 218.0 |
| 209.0 |
| (88.0) |
| 212.0 |
| 153.0 |
| 267.0 |
| 211.0 |
| 299.0 |
| 162.0 |
| 276.0 |
| 8.0 |
| 38.0 |
| 150.0 |
| 200.0 |
| 280.0 |
| 1,202.0 |
| 199.0 |
| 135.0 |
| (1,053.0) |
| 137.0 |
| 251.0 |
| 151.0 |
| 143.0 |
| 148.0 |
| 158.0 |
| (75.0) |
| 165.0 |
| 1,212.0 |
| 169.0 |
| 135.0 |
| 192.0 |
| 101.0 |
| 179.0 |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 654.0 |
| 218.0 |
| 251.0 |
| 363.0 |
| 200.0 |
| 121.0 |
| 105.0 |
| (1,199.0) |
| 157.0 |
| 270.0 |
| 195.0 |
| 169.0 |
| 120.0 |
| 158.0 |
| (75.0) |
| 165.0 |
| 1,296.0 |
| 169.0 |
| 135.0 |
| 192.0 |
| 101.0 |
| 179.0 |
| (2.0) |
| 531.0 |
| 654.0 |
| 218.0 |
| 251.0 |
| 363.0 |
| 200.0 |
| 121.0 |
| 105.0 |
| (1,199.0) |
| 157.0 |
| 270.0 |
| 195.0 |
| 169.0 |
| 120.0 |
| 158.0 |
| (75.0) |
| 165.0 |
| 1,296.0 |
| 169.0 |
| 135.0 |
| 192.0 |
| 101.0 |
| 179.0 |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 23.0 |
| 30.0 |
| 29.0 |
| 42.0 |
| 36.0 |
| 37.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 30.0 |
| 29.0 |
| 30.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 179.0 |
| 518.0 |
| 641.0 |
| 195.0 |
| 221.0 |
| 334.0 |
| 151.0 |
| 69.0 |
| 59.0 |
| (1,228.0) |
| 128.0 |
| 241.0 |
| 165.0 |
| 140.0 |
| 90.0 |
| 153.0 |
| (75.0) |
| 165.0 |
| 1,296.0 |
| 169.0 |
| 135.0 |
| 192.0 |
| 101.0 |
| 179.0 |
| (2.0) |
| 0.32 |
| 0.37 |
| 0.56 |
| - |
| 0.13 |
| 0.11 |
| (2.44) |
| - |
| 0.47 |
| 0.33 |
| 0.28 |
| - |
| 0.35 |
| (0.17) |
| 0.38 |
| - |
| 0.39 |
| 0.31 |
| 0.44 |
| - |
| 0.41 |
| (0.01) |
| 604.6 |
| 585.7 |
| 551.5 |
| - |
| 544.8 |
| 528.1 |
| 502.4 |
| - |
| 502.2 |
| 502.2 |
| 501.5 |
| - |
| 431.6 |
| 431.5 |
| 431.2 |
| - |
| 431.0 |
| 431.0 |
| 430.8 |
| - |
| 430.7 |
| 430.7 |
| 609.4 |
| 596.3 |
| 631.4 |
| - |
| 548.2 |
| 530.8 |
| 502.4 |
| - |
| 505.1 |
| 504.8 |
| 503.9 |
| - |
| 434.9 |
| 431.5 |
| 434.0 |
| - |
| 434.1 |
| 433.8 |
| 433.3 |
| - |
| 433.4 |
| 430.7 |
| 296.0 |
| 453.0 |
| 285.0 |
| 302.0 |
| 235.0 |
| 217.0 |
| 274.0 |
| 357.0 |
| 229.0 |
| 211.0 |
| 204.0 |
| 226.0 |
| 187.0 |
| 251.0 |
| 175.0 |
| 297.0 |
| 240.0 |
| 291.0 |
| 307.0 |
| 284.0 |
| 182.0 |