| (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 | 15,761.0 | 13,392.0 | 15,031.0 | 14,004.0 | 16,517.0 | 14,236.0 | 13,041.0 | 13,620.0 | 13,848.0 | 14,729.0 | 14,250.0 | 12,351.0 | 14,811.0 | 18,558.0 | 21,013.0 | 21,161.0 | ||||||||||||||||||||||||
| (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 | 58,188.0 | 58,944.0 | 54,745.0 | 56,141.0 | 78,494.0 | 45,828.0 | 18,784.0 | 36,670.0 | 38,727.0 | 32,584.0 | 24,360.0 | 30,935.0 | 55,517.0 | 58,248.0 | 62,004.0 | 66,069.0 | 63,335.0 | 50,605.0 | ||
| Cost of Revenue | 22,420.0 | 22,325.0 | 20,012.0 | 21,975.0 | 33,971.0 | 18,158.0 | 8,078.0 | 11,842.0 | 14,294.0 | 12,475.0 | 9,994.0 | - | - | - | - | - | - | - | ||
| Gross Profit | 35,768.0 | 36,619.0 | 34,733.0 | 34,166.0 | 44,523.0 | 27,670.0 | 10,706.0 | 24,828.0 | 24,433.0 | 20,109.0 | 14,366.0 | - | - | - | - | - | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | 78.0 | 81.0 | 81.0 | 71.0 | 62.0 | 75.0 | 82.0 | 78.0 | 100.0 | 116.0 | 222.0 | 263.0 | 258.0 | 221.0 | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 344.0 | 311.0 | 402.0 | 412.0 | 195.0 | 33.0 | 100.0 | 166.0 | 97.0 | 112.0 | 57.0 | 45.0 | 83.0 | 113.0 | 163.0 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 4,231.0 | 4,668.0 | 4,427.0 | 5,331.0 | 9,548.0 | 4,633.0 | (485.0) | 2,267.0 | 3,668.0 | (1,822.0) | (1,971.0) | (2,868.0) | 3,583.0 | 6,409.0 | 7,942.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 5.96 | 6.36 | 7.82 | 9.08 | 14.62 | 6.09 | (2.51) | 6.43 | 5.36 | (0.70) | (2.91) | (3.58) | 5.54 | 7.43 | 6.77 | 9.04 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 17,762.0 |
| 15,120.0 |
| 11,326.0 |
| 9,556.0 |
| 9,826.0 |
| 5,577.0 |
| 4,380.0 |
| 4,016.0 |
| 4,811.0 |
| 8,140.0 |
| 10,093.0 |
| 8,380.0 |
| 10,057.0 |
| 10,361.0 |
| 10,165.0 |
| 9,240.0 |
| 8,961.0 |
| 8,736.0 |
| 7,195.0 |
| 8,882.0 |
| 7,771.0 |
| 7,254.0 |
| 6,516.0 |
| 5,575.0 |
| Cost of Revenue | 6,283.0 | 5,195.0 | 5,857.0 | 5,085.0 | 6,188.0 | 5,073.0 | 4,747.0 | 4,858.0 | 5,334.0 | 5,678.0 | 5,543.0 | 4,616.0 | 6,138.0 | 8,735.0 | 9,251.0 | 9,234.0 | 6,751.0 | 6,498.0 | 4,179.0 | 2,998.0 | 4,483.0 | 2,448.0 | 1,839.0 | 1,130.0 | 2,661.0 | 2,783.0 | 2,710.0 | 2,674.0 | 3,675.0 | 3,986.0 | 3,530.0 | 3,064.0 | 3,714.0 | - | 2,926.0 | - | - | - | - | - |
| Gross Profit | 9,478.0 | 8,197.0 | 9,174.0 | 8,919.0 | 10,329.0 | 9,163.0 | 8,294.0 | 8,762.0 | 8,514.0 | 9,051.0 | 8,707.0 | 7,735.0 | 8,673.0 | 9,823.0 | 11,762.0 | 11,927.0 | 11,011.0 | 8,622.0 | 7,147.0 | 6,558.0 | 5,343.0 | 3,129.0 | 2,541.0 | 2,886.0 | 2,150.0 | 5,357.0 | 7,383.0 | 5,706.0 | 6,382.0 | 6,375.0 | 6,635.0 | 6,176.0 | 5,247.0 | - | 4,269.0 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 193.0 | 181.0 | 271.0 | 250.0 | 191.0 | 630.0 | 186.0 | 164.0 | 178.0 | 172.0 | 169.0 | 205.0 | 159.0 | 192.0 | 148.0 | 96.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 2,906.0 | 2,999.0 | 2,917.0 | 2,838.0 | 2,746.0 | 2,664.0 | 2,390.0 | 2,334.0 | 2,211.0 | 2,223.0 | 2,095.0 | 2,010.0 | 1,942.0 | 1,999.0 | 1,872.0 | 1,810.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 41.0 | 178.0 | 143.0 | 104.0 | 113.0 | 96.0 | 124.0 | 118.0 | 114.0 | 129.0 | 120.0 | 122.0 | 114.0 | 96.0 | 80.0 | 42.0 | 286.0 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 109.0 | 106.0 | 62.0 | 67.0 | 76.0 | 95.0 | 107.0 | 97.0 | 103.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 247.0 | 283.0 | 345.0 | 315.0 | 392.0 | 440.0 | 441.0 | 403.0 | 421.0 | 421.0 | 388.0 | 412.0 | 499.0 | 570.0 | 561.0 | 524.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | (3.0) | (14.0) | 0.0 | 0.0 | (6.0) | (189.0) | 2.0 | 2.0 | 4.0 | (7.0) | (8.0) | 23.0 | (10.0) | 1.0 | (4.0) | (86.0) | 136.0 | |||||||||||||||||||||||
| Pre-Tax Income | 3,363.0 | 2,245.0 | 2,928.0 | 3,017.0 | 4,466.0 | 2,970.0 | 3,235.0 | 3,659.0 | 3,808.0 | 4,264.0 | 4,100.0 | 3,362.0 | 4,562.0 | - | - | - | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1,180.0 | 803.0 | 1,202.0 | 1,046.0 | 1,617.0 | 664.0 | 1,176.0 | 1,330.0 | 1,257.0 | 1,257.0 | 1,302.0 | 1,130.0 | 1,642.0 | 1,986.0 | 2,913.0 | 2,510.0 | 2,139.0 | 1,709.0 | 1,203.0 | 989.0 | 732.0 | (314.0) | (62.0) | (257.0) | 148.0 | 543.0 | 422.0 | 461.0 | 841.0 | 794.0 | 1,033.0 | 965.0 | 876.0 | (273.0) | 217.0 | (935.0) | (831.0) | 11.0 | (628.0) | (586.0) |
| Net Income From Continuing Ops | 2,183.0 | 1,442.0 | 1,726.0 | 1,971.0 | 2,849.0 | 2,306.0 | 2,059.0 | 2,329.0 | 2,551.0 | 3,007.0 | 2,798.0 | 2,232.0 | 2,920.0 | 3,249.0 | 4,527.0 | 5,145.0 | 5,759.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 2,183.0 | 1,442.0 | 1,726.0 | 1,971.0 | 2,849.0 | 2,306.0 | 2,059.0 | 2,329.0 | 2,551.0 | 3,007.0 | 2,798.0 | 2,232.0 | 2,920.0 | 3,249.0 | 4,527.0 | 5,145.0 | 5,759.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 2,183.0 | 1,442.0 | 1,726.0 | 1,971.0 | 2,849.0 | 2,306.0 | 2,059.0 | 2,329.0 | 2,551.0 | 3,007.0 | 2,798.0 | 2,232.0 | 2,920.0 | 3,249.0 | 4,527.0 | 5,145.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 2,177.0 | 1,437.0 | 1,720.0 | 1,964.0 | 2,840.0 | 2,302.0 | 2,052.0 | 2,322.0 | 2,542.0 | 3,000.0 | 2,789.0 | 2,224.0 | 2,909.0 | 3,237.0 | 4,511.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.78 | - | 1.38 | 1.56 | 2.23 | - | 1.77 | 1.99 | 2.16 | - | 2.33 | 1.84 | 2.38 | - | 3.56 | 3.98 | 4.41 | - | 1.78 | 1.55 | 0.75 | - | (0.42) | 0.24 | (1.60) | - | 2.76 | 1.40 | 1.61 | - | 1.60 | 1.40 | 0.75 | - | 0.35 | (2.78) | 0.47 | - | (0.84) | (0.86) |
| EPS Diluted | 1.78 | - | 1.38 | 1.56 | 2.23 | - | 1.76 | 1.98 | 2.15 | - | 2.32 | 1.84 | 2.38 | - | 3.55 | 3.96 | 4.39 | - | ||||||||||||||||||||||
| Shares Basic | 1,224.0 | - | 1,245.3 | 1,257.5 | 1,273.4 | - | 1,161.3 | 1,168.2 | 1,177.9 | - | 1,196.6 | 1,207.4 | 1,220.2 | - | 1,265.9 | 1,289.8 | 1,301.9 | - | ||||||||||||||||||||||
| Shares Diluted | 1,225.0 | - | 1,246.9 | 1,259.0 | 1,274.9 | - | 1,163.2 | 1,170.3 | 1,180.3 | - | 1,199.7 | 1,210.3 | 1,223.4 | - | 1,269.3 | 1,295.8 | 1,307.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 240,842.0 |
| 187,437.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.0 |
| 172.0 |
| 121.0 |
| 209.0 |
| - |
| Selling General & Administrative | 895.0 | 893.0 | 1,158.0 | 705.0 | 623.0 | 719.0 | 430.0 | 556.0 | 401.0 | 427.0 | 473.0 | 953.0 | 735.0 | 854.0 | 1,106.0 | 865.0 | 809.0 | 664.0 | 2,229.0 | 2,306.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 11,660.0 | 11,500.0 | 9,599.0 | 8,270.0 | 7,504.0 | 7,208.0 | 5,521.0 | 6,090.0 | 5,956.0 | 6,845.0 | 9,062.0 | 9,113.0 | 8,329.0 | 7,434.0 | 6,580.0 | 6,827.0 | 8,004.0 | 8,407.0 | 9,012.0 | 8,298.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 466.0 | 538.0 | 452.0 | 485.0 | 504.0 | 1,203.0 | (509.0) | 1,358.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | 29,890.0 | 38,174.0 | 46,127.0 | 43,802.0 | 46,581.0 | 50,673.0 | 45,460.0 | 41,891.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 170.0 |
| 135.0 |
| 166.0 |
| 245.0 |
| - |
| Interest Expense | - | 1,176.0 | 941.0 | 824.0 | 791.0 | 887.0 | 788.0 | 799.0 | 838.0 | 1,114.0 | 1,279.0 | 1,130.0 | 1,063.0 | 1,087.0 | 1,170.0 | 1,230.0 | 1,401.0 | 1,470.0 | 1,189.0 | - |
| Income From Equity Investments | 1,190.0 | 1,335.0 | 1,705.0 | 1,720.0 | 2,081.0 | 832.0 | 432.0 | 779.0 | 1,074.0 | 772.0 | 52.0 | 655.0 | 2,529.0 | 2,219.0 | 1,911.0 | 1,239.0 | 1,376.0 | 1,439.0 | 4,999.0 | 5,087.0 |
| Other Non-Operating Income | (17.0) | (20.0) | (181.0) | (2.0) | 47.0 | (102.0) | (13.0) | 1,358.0 | 173.0 | 529.0 | 255.0 | 125.0 | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 11,553.0 | 12,656.0 | 13,672.0 | 16,288.0 | 28,228.0 | 12,712.0 | (3,140.0) | 9,524.0 | 9,973.0 | (2,615.0) | (5,530.0) | (7,239.0) | - | - | - | - | - | - | - | - |
| 8,208.0 |
| 7,570.0 |
| 4,917.0 |
| 13,419.0 |
| 11,381.0 |
| Net Income From Continuing Ops | 7,322.0 | 7,988.0 | 9,245.0 | 10,957.0 | 18,680.0 | 8,079.0 | (2,655.0) | 7,257.0 | 6,305.0 | (793.0) | (3,559.0) | (4,371.0) | 5,807.0 | 8,037.0 | 7,481.0 | 7,188.0 | 10,305.0 | 3,797.0 | (16,279.0) | 11,978.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1,131.0 | 1,178.0 | 1,017.0 | 5,314.0 | 1,112.0 | 695.0 | - | - |
| Net Income | 7,322.0 | 7,988.0 | 9,245.0 | 10,957.0 | 18,680.0 | 8,079.0 | (2,655.0) | 7,257.0 | 6,305.0 | (793.0) | (3,559.0) | (4,371.0) | 6,938.0 | 9,215.0 | 8,498.0 | 12,502.0 | 11,417.0 | 4,492.0 | (16,279.0) | 11,978.0 |
| Net Income Attributable To Parent | 7,322.0 | 7,988.0 | 9,245.0 | 10,957.0 | 18,680.0 | 8,079.0 | (2,701.0) | 7,189.0 | 6,257.0 | (855.0) | (3,615.0) | (4,428.0) | 6,869.0 | 9,156.0 | 8,428.0 | 12,436.0 | 11,358.0 | 4,414.0 | (16,349.0) | 11,891.0 |
| Less: Minority Interest | - | - | - | - | 0.0 | 0.0 | 46.0 | 68.0 | 48.0 | 62.0 | 56.0 | 57.0 | 69.0 | 59.0 | 70.0 | 66.0 | 59.0 | 78.0 | 70.0 | 87.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 7,298.0 | 7,961.0 | 9,218.0 | 10,922.0 | 18,620.0 | 8,060.0 | (2,707.0) | 7,189.0 | 6,257.0 | (855.0) | (3,615.0) | (4,428.0) | 6,869.0 | 9,156.0 | 8,428.0 | 12,436.0 | 11,358.0 | 4,414.0 | (16,349.0) | 11,891.0 |
| 7.68 |
| 2.96 |
| (10.73) |
| 7.32 |
| EPS Diluted | 5.96 | 6.35 | 7.81 | 9.06 | 14.57 | 6.07 | (2.51) | 6.40 | - | (0.70) | (2.91) | (3.58) | 5.51 | 7.38 | 6.72 | 8.97 | 7.62 | 2.94 | (10.73) | 7.22 |
| Shares Basic | 1,224.0 | 1,252.0 | 1,178.9 | 1,202.8 | 1,274.0 | 1,324.2 | 1,078.0 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.4 | 1.5 | 1,487,650.0 | 1,523.4 | 1,624.0 |
| Shares Diluted | 1,225.0 | 1,253.4 | 1,180.9 | 1,205.7 | 1,278.2 | 1,328.2 | 1,078.0 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.4 | 1.5 | 1,497,608.0 | 1,523.4 | 1,645.9 |
| - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 187.0 |
| 163.0 |
| 128.0 |
| 117.0 |
| 311.0 |
| 181.0 |
| 96.0 |
| 156.0 |
| (3.0) |
| 187.0 |
| 87.0 |
| 129.0 |
| 153.0 |
| 65.0 |
| 119.0 |
| 118.0 |
| 99.0 |
| 125.0 |
| 110.0 |
| 95.0 |
| 97.0 |
| (83.0) |
| 203.0 |
| 167.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,823.0 |
| 1,783.0 |
| 1,672.0 |
| 1,867.0 |
| 1,886.0 |
| 1,541.0 |
| 1,411.0 |
| 1,158.0 |
| 1,411.0 |
| 1,488.0 |
| 1,566.0 |
| 1,490.0 |
| 1,546.0 |
| 1,612.0 |
| 1,494.0 |
| 1,438.0 |
| 1,412.0 |
| 1,633.0 |
| 1,608.0 |
| 1,625.0 |
| 1,979.0 |
| 2,061.0 |
| 2,425.0 |
| 2,329.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 319.0 |
| 49.0 |
| 457.0 |
| 378.0 |
| - |
| (38.0) |
| 594.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,542.0 |
| 13,243.0 |
| 8,003.0 |
| 7,262.0 |
| 8,170.0 |
| 7,219.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 426.0 |
| 332.0 |
| 239.0 |
| 139.0 |
| 122.0 |
| 86.0 |
| 35.0 |
| 77.0 |
| 234.0 |
| 128.0 |
| 290.0 |
| 173.0 |
| 188.0 |
| 307.0 |
| 294.0 |
| 265.0 |
| 208.0 |
| 198.0 |
| 196.0 |
| 178.0 |
| 200.0 |
| 181.0 |
| (60.0) |
| 80.0 |
| (24.0) |
| (17.0) |
| (37.0) |
| (24.0) |
| 1,539.0 |
| (20.0) |
| 7.0 |
| (1,539.0) |
| 222.0 |
| 262.0 |
| 172.0 |
| 702.0 |
| (500.0) |
| 309.0 |
| 416.0 |
| (52.0) |
| 386.0 |
| 65.0 |
| 47.0 |
| 31.0 |
| - |
| - |
| - |
| - |
| 4,336.0 |
| 3,582.0 |
| 3,080.0 |
| 1,714.0 |
| (1,086.0) |
| (512.0) |
| 21.0 |
| (1,563.0) |
| 1,286.0 |
| 3,493.0 |
| 2,058.0 |
| 2,687.0 |
| 2,672.0 |
| 2,906.0 |
| 2,619.0 |
| 1,776.0 |
| 1,325.0 |
| 653.0 |
| (4,361.0) |
| (232.0) |
| (8.0) |
| (1,654.0) |
| (1,644.0) |
| 2,627.0 |
| 2,379.0 |
| 2,091.0 |
| 982.0 |
| (772.0) |
| (450.0) |
| 278.0 |
| (1,711.0) |
| 743.0 |
| 3,071.0 |
| 1,597.0 |
| 1,846.0 |
| 1,878.0 |
| 1,873.0 |
| 1,654.0 |
| 900.0 |
| 1,598.0 |
| 436.0 |
| (3,426.0) |
| 599.0 |
| (19.0) |
| (1,026.0) |
| (1,058.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,627.0 |
| 2,379.0 |
| 2,091.0 |
| 982.0 |
| (772.0) |
| (450.0) |
| 278.0 |
| (1,711.0) |
| 743.0 |
| 3,071.0 |
| 1,597.0 |
| 1,846.0 |
| 1,878.0 |
| 1,873.0 |
| 1,654.0 |
| 900.0 |
| 1,598.0 |
| 436.0 |
| (3,426.0) |
| 599.0 |
| (19.0) |
| (1,026.0) |
| (1,058.0) |
| 5,759.0 |
| 2,627.0 |
| 2,379.0 |
| 2,091.0 |
| 982.0 |
| (772.0) |
| (450.0) |
| 260.0 |
| (1,739.0) |
| 720.0 |
| 3,056.0 |
| 1,580.0 |
| 1,833.0 |
| 1,868.0 |
| 1,861.0 |
| 1,640.0 |
| 888.0 |
| 1,579.0 |
| 420.0 |
| (3,440.0) |
| 586.0 |
| (35.0) |
| (1,040.0) |
| (1,071.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 18.0 |
| 28.0 |
| 23.0 |
| 15.0 |
| 17.0 |
| 13.0 |
| 10.0 |
| 12.0 |
| 14.0 |
| 12.0 |
| 19.0 |
| 16.0 |
| 14.0 |
| 13.0 |
| 16.0 |
| 14.0 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,128.0 |
| 5,744.0 |
| 2,608.0 |
| 2,379.0 |
| 2,091.0 |
| 982.0 |
| (778.0) |
| (450.0) |
| 260.0 |
| (1,739.0) |
| 720.0 |
| 3,056.0 |
| 1,580.0 |
| 1,833.0 |
| 1,868.0 |
| 1,861.0 |
| 1,640.0 |
| 888.0 |
| 1,579.0 |
| 420.0 |
| (3,440.0) |
| 586.0 |
| (35.0) |
| (1,040.0) |
| (1,071.0) |
| 1.78 |
| 1.55 |
| 0.75 |
| - |
| (0.42) |
| 0.24 |
| (1.60) |
| - |
| 2.74 |
| 1.40 |
| 1.60 |
| - |
| 1.59 |
| 1.39 |
| 0.75 |
| - |
| 0.34 |
| (2.78) |
| 0.47 |
| - |
| (0.84) |
| (0.86) |
| 1,332.3 |
| 1,348.6 |
| 1,300.4 |
| - |
| 1,077.4 |
| 1,076.7 |
| 1.1 |
| - |
| 1,108.6 |
| 1,126.0 |
| 1.1 |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| 1,246.0 |
| 1,244.9 |
| 1,336.4 |
| 1,353.2 |
| 1,302.7 |
| - |
| 1,077.4 |
| 1,077.6 |
| 1.1 |
| - |
| 1,113.3 |
| 1,131.2 |
| 1.1 |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| 1,246.0 |
| 1,244.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |