| (in millions of USD, except per-share data) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 2,366.0 | 2,564.0 | 2,677.0 | 2,321.0 | 2,475.0 | 2,685.0 | 2,772.0 | 2,293.0 | 2,369.0 | 2,456.0 | 2,518.0 | 2,068.0 | 2,229.0 | 2,485.0 | 2,575.0 | 1,987.0 | ||||||||||||||||||||||||
| (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 | 9,928.0 | 10,253.0 | 9,636.0 | 9,357.0 | 8,562.0 | 8,476.0 | 8,691.0 | 8,107.0 | 6,615.0 | 5,837.0 | 7,961.0 | 8,082.0 | 8,268.0 | 8,052.0 | 7,175.0 | 7,143.0 | 7,676.0 | 7,586.0 | |
| Cost of Revenue | 7,064.0 | 7,134.0 | 6,665.0 | 6,440.0 | 5,935.0 | 5,665.0 | 5,692.0 | 5,414.0 | 4,241.0 | 3,395.0 | 5,033.0 | 5,300.0 | 5,297.0 | 5,140.0 | 4,365.0 | 4,255.0 | 4,526.0 | ||
| Gross Profit | 2,864.0 | 3,119.0 | 2,971.0 | 2,917.0 | 2,627.0 | 2,811.0 | 2,999.0 | 2,693.0 | 2,374.0 | 2,442.0 | 2,928.0 | 2,782.0 | 2,971.0 | 2,912.0 | 2,810.0 | 2,888.0 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 1,117.0 | 1,124.0 | 1,000.0 | 1,312.0 | 1,163.0 | 1,545.0 | 1,107.0 | 979.0 | 1,010.0 | 1,431.0 | 960.0 | 1,054.0 | 1,267.0 | 1,080.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 6.0 | 17.0 | 6.0 | 4.0 | 1.0 | 1.0 | 4.0 | 2.0 | 3.0 | 0.0 | 4.0 | 3.0 | 3.0 | 10.0 | 8.0 | 10.0 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 184.0 | 194.0 | 190.0 | 270.0 | 218.0 | 328.0 | 174.0 | 151.0 | 106.0 | 392.0 | 286.0 | 283.0 | 374.0 | 275.0 | 325.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 2.04 | 2.02 | 1.90 | 2.87 | 2.51 | 3.31 | 5.39 | 0.70 | 0.87 | 2.91 | 1.82 | 2.13 | 2.76 | 1.46 | 2.43 | 2.44 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 1,529.0 | 1,558.0 | 1,411.0 | 1,699.0 | 1,500.0 | 1,862.0 | 1,435.0 | 1,425.0 | 1,404.0 | 1,749.0 | 1,268.0 | 1,357.0 | 1,572.0 | 1,487.0 | 1,417.0 | 1,480.0 | |||
| 2,130.0 |
| 2,209.0 |
| 2,236.0 |
| 1,873.0 |
| 1,984.0 |
| 2,279.0 |
| 2,340.0 |
| 2,108.0 |
| 2,238.0 |
| 2,162.0 |
| 2,183.0 |
| 1,780.0 |
| 1,953.0 |
| 2,172.0 |
| 2,202.0 |
| 396.0 |
| 1,878.0 |
| 2,180.0 |
| 2,161.0 |
| (389.0) |
| 1,853.0 |
| 2,171.0 |
| 2,202.0 |
| 1,687.0 |
| Cost of Revenue | 1,716.0 | 1,847.0 | 1,885.0 | 1,616.0 | 1,747.0 | 1,866.0 | 1,905.0 | 1,618.0 | 1,637.0 | 1,680.0 | 1,730.0 | 1,412.0 | 1,561.0 | 1,726.0 | 1,741.0 | 1,416.0 | 1,465.0 | 1,540.0 | 1,514.0 | 1,286.0 | 1,356.0 | 1,496.0 | 1,527.0 | 1,361.0 | 1,466.0 | 1,420.0 | 1,445.0 | 1,174.0 | 1,298.0 | 1,466.0 | 1,476.0 | 186.0 | 1,263.0 | 1,414.0 | 1,378.0 | (504.0) | 1,188.0 | 1,360.0 | 1,351.0 | 993.0 |
| Gross Profit | 650.0 | 717.0 | 792.0 | 705.0 | 728.0 | 819.0 | 867.0 | 675.0 | 732.0 | 776.0 | 788.0 | 656.0 | 668.0 | 759.0 | 834.0 | 571.0 | 665.0 | 669.0 | 722.0 | 587.0 | 628.0 | 783.0 | 813.0 | 747.0 | 772.0 | 742.0 | 738.0 | 606.0 | 655.0 | 706.0 | 726.0 | 210.0 | 615.0 | 766.0 | 783.0 | 115.0 | 665.0 | 811.0 | 851.0 | 694.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 214.0 | 252.0 | 253.0 | 202.0 | 216.0 | 256.0 | 250.0 | 188.0 | 206.0 | 217.0 | 222.0 | 199.0 | 194.0 | 217.0 | 201.0 | 179.0 | 188.0 | |||||||||||||||||||||||
| General & Administrative | 155.0 | 160.0 | 167.0 | 172.0 | 162.0 | 165.0 | 175.0 | 182.0 | 208.0 | 189.0 | 158.0 | 167.0 | 167.0 | 162.0 | 158.0 | 163.0 | ||||||||||||||||||||||||
| Depreciation & Amortization | 105.0 | 102.0 | 99.0 | 106.0 | 109.0 | 110.0 | 109.0 | - | - | - | 96.0 | - | - | - | 91.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 10.0 | 10.0 | 11.0 | 10.0 | 19.0 | 19.0 | 20.0 | 21.0 | 18.0 | 17.0 | 17.0 | 17.0 | 10.0 | 10.0 | 11.0 | 10.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2,127.0 | 2,291.0 | 2,341.0 | 2,052.0 | 2,314.0 | 2,358.0 | 2,405.0 | 2,216.0 | 2,121.0 | 2,139.0 | 2,160.0 | 1,796.0 | 1,975.0 | 2,135.0 | 2,139.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 239.0 | 273.0 | 336.0 | 269.0 | 161.0 | 327.0 | 367.0 | 77.0 | 248.0 | 317.0 | 358.0 | 272.0 | 254.0 | 350.0 | 436.0 | 170.0 | 294.0 | 323.0 | 376.0 | 411.0 | 272.0 | 401.0 | 461.0 | 167.0 | 273.0 | 350.0 | 317.0 | 83.0 | 245.0 | 325.0 | 326.0 | 197.0 | 158.0 | 243.0 | 412.0 | 471.0 | 298.0 | 205.0 | 457.0 | (37.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 3.0 | 2.0 | 1.0 | 0.0 | 5.0 | 8.0 | 4.0 | 1.0 | 4.0 | 0.0 | 1.0 | 2.0 | 1.0 | 0.0 | 1.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 1.0 | 0.0 | 3.0 | 0.0 | 1.0 | 0.0 | 0.0 | 1.0 | 0.0 | 2.0 | 0.0 | 1.0 | (3.0) | 1.0 | 1.0 | 1.0 | 1.0 |
| Interest Expense | 83.0 | 82.0 | 81.0 | 85.0 | 85.0 | 88.0 | 87.0 | 84.0 | 70.0 | 46.0 | 49.0 | 49.0 | 47.0 | 45.0 | 47.0 | 45.0 | 51.0 | 46.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (8.0) | (7.0) | (9.0) | (29.0) | (160.0) | (41.0) | (43.0) | (181.0) | (30.0) | (26.0) | (24.0) | 9.0 | (23.0) | 0.0 | (18.0) | (31.0) | (10.0) | |||||||||||||||||||||||
| Pre-Tax Income | 159.0 | 193.0 | 256.0 | 184.0 | 81.0 | 247.0 | 284.0 | (6.0) | 182.0 | 271.0 | 310.0 | 225.0 | 208.0 | 305.0 | 390.0 | 125.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 35.0 | 48.0 | 62.0 | 39.0 | 15.0 | 74.0 | 66.0 | (3.0) | 49.0 | 68.0 | 76.0 | 56.0 | 48.0 | 73.0 | 93.0 | 29.0 | 56.0 | 65.0 | 68.0 | 76.0 | 53.0 | 102.0 | 97.0 | 21.0 | 52.0 | 33.0 | 68.0 | 4.0 | 33.0 | 58.0 | 56.0 | 30.0 | 43.0 | (74.0) | 107.0 | 85.0 | 94.0 | 76.0 | 137.0 | 16.0 |
| Net Income From Continuing Ops | 124.0 | 145.0 | 194.0 | 145.0 | 66.0 | 173.0 | 218.0 | (3.0) | 133.0 | 203.0 | 234.0 | 169.0 | 160.0 | 232.0 | 297.0 | 96.0 | 188.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income | 124.0 | 145.0 | 194.0 | 145.0 | 66.0 | 173.0 | 218.0 | (3.0) | 133.0 | 203.0 | 234.0 | 169.0 | 160.0 | 232.0 | 297.0 | 96.0 | 188.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 124.0 | 145.0 | 194.0 | 145.0 | 66.0 | 173.0 | 218.0 | (3.0) | 133.0 | 203.0 | 234.0 | 169.0 | 160.0 | 232.0 | 297.0 | 96.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 124.0 | 145.0 | 194.0 | 145.0 | 66.0 | 173.0 | 218.0 | (3.0) | 133.0 | 203.0 | 234.0 | 169.0 | 160.0 | 232.0 | 297.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.42 | 0.49 | 0.65 | - | 0.22 | 0.58 | 0.73 | - | 0.45 | 0.68 | 0.79 | - | 0.54 | 0.78 | 0.99 | - | 0.62 | 0.70 | 0.86 | - | 0.53 | 0.81 | 1.02 | - | 0.56 | 4.00 | 0.55 | - | 0.28 | (0.20) | 0.64 | - | (1.31) | 0.95 | 0.91 | - | 0.58 | 0.33 | 0.95 | - |
| EPS Diluted | 0.41 | 0.48 | 0.65 | - | 0.22 | 0.58 | 0.72 | - | 0.44 | 0.68 | 0.78 | - | 0.53 | 0.77 | 0.99 | - | 0.62 | 0.70 | ||||||||||||||||||||||
| Shares Basic | 298.0 | 298.0 | 298.0 | - | 298.0 | 298.0 | 298.0 | - | 298.0 | 298.0 | 298.0 | - | 299.0 | 299.0 | 299.0 | - | 301.0 | 302.0 | ||||||||||||||||||||||
| Shares Diluted | 299.0 | 299.0 | 299.0 | - | 299.0 | 299.0 | 301.0 | - | 300.0 | 299.0 | 299.0 | - | 301.0 | 301.0 | 301.0 | - | 302.0 | 303.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 344.0 | 375.0 | 435.0 | 375.0 | 270.0 | 437.0 | 476.0 | - | - | - | 454.0 | - | - | - | 527.0 | - | - | - | 459.0 | - | - | - | 537.0 | - | - | - | 398.0 | - | - | - | 448.0 | - | - | - | 494.0 | - | - | - | 534.0 | - |
| EBIT | 239.0 | 273.0 | 336.0 | 269.0 | 161.0 | 327.0 | 367.0 | 77.0 | 248.0 | 317.0 | 358.0 | 272.0 | 254.0 | 350.0 | 436.0 | 170.0 | 294.0 | 323.0 | 376.0 | |||||||||||||||||||||
| 7,998.0 |
| 4,558.0 |
| 4,827.0 |
| 3,150.0 |
| 3,028.0 |
| 3,171.0 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 921.0 | 924.0 | 833.0 | 811.0 | 734.0 | 817.0 | 947.0 | 842.0 | 728.0 | 675.0 | 852.0 | 884.0 | 929.0 | 947.0 | 941.0 | 909.0 | 1,058.0 | 1,077.0 | 1,162.0 |
| General & Administrative | 654.0 | 674.0 | 737.0 | 654.0 | 617.0 | 598.0 | 622.0 | 610.0 | 563.0 | 448.0 | 575.0 | 601.0 | 576.0 | 677.0 | 580.0 | 577.0 | 605.0 | 591.0 | 608.0 |
| Depreciation & Amortization | 412.0 | 434.0 | 411.0 | 387.0 | 337.0 | 317.0 | 328.0 | 446.0 | 394.0 | 318.0 | 308.0 | 303.0 | 305.0 | 407.0 | 262.0 | 268.0 | 251.0 | 264.0 | 294.0 |
| Amortization of Intangibles | 41.0 | 68.0 | 73.0 | 48.0 | 41.0 | 42.0 | 43.0 | 48.0 | 20.0 | 1.0 | 20.0 | 17.0 | 18.0 | 14.0 | 1.0 | 1.0 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | (238.0) | (131.0) | (24.0) | (22.0) | - | - | - | - | - | - |
| Total Operating Expenses | 8,811.0 | 9,129.0 | 8,636.0 | 8,045.0 | 7,399.0 | 6,931.0 | 7,584.0 | 7,128.0 | 5,605.0 | 4,406.0 | 7,001.0 | 7,028.0 | 7,001.0 | 6,972.0 | 6,020.0 | 5,931.0 | 6,328.0 | 6,401.0 | 6,900.0 |
| 1,155.0 |
| 1,212.0 |
| 1,348.0 |
| 1,185.0 |
| 1,098.0 |
| 6.0 |
| 4.0 |
| 8.0 |
| Interest Expense | 331.0 | 345.0 | 249.0 | 188.0 | 189.0 | 210.0 | 345.0 | 356.0 | 183.0 | 115.0 | 115.0 | 108.0 | 122.0 | 135.0 | 114.0 | 122.0 | 112.0 | 110.0 | 167.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (53.0) | (273.0) | (261.0) | (32.0) | (21.0) | 254.0 | (221.0) | (140.0) | 73.0 | 216.0 | (405.0) | (1.0) | 2.0 | - | - | - | - | - | - |
| Pre-Tax Income | 792.0 | 796.0 | 757.0 | 1,128.0 | 975.0 | 1,336.0 | 766.0 | 625.0 | 830.0 | 1,316.0 | 849.0 | 949.0 | 1,148.0 | 955.0 | 1,049.0 | 1,100.0 | 1,242.0 | 1,079.0 | 939.0 |
| 351.0 |
| 398.0 |
| 347.0 |
| 268.0 |
| Net Income From Continuing Ops | 608.0 | 602.0 | 567.0 | 858.0 | 757.0 | 1,008.0 | 592.0 | 474.0 | 724.0 | 924.0 | 563.0 | 666.0 | 774.0 | 680.0 | 724.0 | 749.0 | 844.0 | 732.0 | 671.0 |
| Net Income From Discontinued Ops | - | - | - | 0.0 | 0.0 | (6.0) | 1,036.0 | (263.0) | (463.0) | (37.0) | 0.0 | 0.0 | 81.0 | (231.0) | 40.0 | 53.0 | - | 4.0 | 494.0 |
| Net Income | 608.0 | 602.0 | 567.0 | 858.0 | 757.0 | 1,002.0 | 1,628.0 | 211.0 | 261.0 | 887.0 | 563.0 | 666.0 | 855.0 | 449.0 | 764.0 | 802.0 | 844.0 | 736.0 | 1,165.0 |
| Net Income Attributable To Parent | 608.0 | 602.0 | 567.0 | 858.0 | 757.0 | 1,002.0 | 1,628.0 | 211.0 | 261.0 | 887.0 | 563.0 | 666.0 | 866.0 | 458.0 | 774.0 | 805.0 | 844.0 | 736.0 | 1,165.0 |
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (11.0) | (9.0) | (10.0) | (3.0) | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 608.0 | 602.0 | 567.0 | 858.0 | 757.0 | 1,002.0 | 1,628.0 | 211.0 | 261.0 | 887.0 | 563.0 | 666.0 | 818.0 | 458.0 | 769.0 | 796.0 | 844.0 | 736.0 | 1,165.0 |
| 2.44 |
| 2.06 |
| 3.06 |
| EPS Diluted | 2.03 | 2.01 | 1.89 | 2.85 | 2.51 | 3.29 | 5.36 | 0.70 | 0.86 | 2.89 | 1.81 | 2.13 | 2.74 | 1.44 | 2.41 | 2.42 | 2.42 | 2.05 | 3.03 |
| Shares Basic | 298.0 | 298.0 | 298.0 | 299.0 | 301.0 | 303.0 | 302.0 | 301.0 | 301.0 | 305.0 | 309.0 | 312.0 | 314.0 | 314.0 | 317.0 | 326.0 | 340.0 | 352.0 | 373.0 |
| Shares Diluted | 299.0 | 300.0 | 300.0 | 301.0 | 302.0 | 305.0 | 304.0 | 302.0 | 302.0 | 307.0 | 311.0 | 313.0 | 316.0 | 317.0 | 319.0 | 329.0 | 343.0 | 354.0 | 377.0 |
| 1,599.0 |
| 1,449.0 |
| 1,392.0 |
| EBIT | 1,117.0 | 1,124.0 | 1,000.0 | 1,312.0 | 1,163.0 | 1,545.0 | 1,107.0 | 979.0 | 1,010.0 | 1,431.0 | 960.0 | 1,054.0 | 1,267.0 | 1,080.0 | 1,155.0 | 1,212.0 | 1,348.0 | 1,185.0 | 1,098.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 197.0 |
| 170.0 |
| 175.0 |
| 202.0 |
| 232.0 |
| 208.0 |
| 265.0 |
| 239.0 |
| 237.0 |
| 206.0 |
| 195.0 |
| 215.0 |
| 221.0 |
| 211.0 |
| 61.0 |
| 220.0 |
| 228.0 |
| 219.0 |
| (7.0) |
| 212.0 |
| 240.0 |
| 230.0 |
| 175.0 |
| 151.0 |
| 147.0 |
| 156.0 |
| 146.0 |
| 153.0 |
| 158.0 |
| 141.0 |
| 186.0 |
| 154.0 |
| 148.0 |
| 134.0 |
| 166.0 |
| 150.0 |
| 146.0 |
| 148.0 |
| 96.0 |
| 153.0 |
| 165.0 |
| 149.0 |
| 40.0 |
| 142.0 |
| 141.0 |
| 125.0 |
| 119.0 |
| - |
| - |
| 83.0 |
| - |
| - |
| - |
| 76.0 |
| - |
| - |
| - |
| 81.0 |
| - |
| - |
| - |
| 122.0 |
| - |
| - |
| - |
| 82.0 |
| - |
| - |
| - |
| 77.0 |
| - |
| 10.0 |
| 10.0 |
| 11.0 |
| 11.0 |
| 10.0 |
| 11.0 |
| 10.0 |
| 10.0 |
| 11.0 |
| 11.0 |
| 11.0 |
| 12.0 |
| 13.0 |
| 12.0 |
| 11.0 |
| 6.0 |
| 6.0 |
| 4.0 |
| 4.0 |
| (14.0) |
| 5.0 |
| 5.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.0) |
| (4.0) |
| (220.0) |
| (6.0) |
| (145.0) |
| 1,817.0 |
| 1,836.0 |
| 1,886.0 |
| 1,860.0 |
| 1,462.0 |
| 1,712.0 |
| 1,878.0 |
| 1,879.0 |
| 1,941.0 |
| 1,965.0 |
| 1,812.0 |
| 1,866.0 |
| 1,697.0 |
| 1,708.0 |
| 1,847.0 |
| 1,876.0 |
| 199.0 |
| 1,720.0 |
| 1,937.0 |
| 1,749.0 |
| (860.0) |
| 1,555.0 |
| 1,966.0 |
| 1,745.0 |
| 1,724.0 |
| 47.0 |
| 47.0 |
| 53.0 |
| 55.0 |
| 55.0 |
| 61.0 |
| 55.0 |
| 149.0 |
| 80.0 |
| 85.0 |
| 89.0 |
| 91.0 |
| 91.0 |
| 76.0 |
| 44.0 |
| 32.0 |
| 31.0 |
| 28.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| 1.0 |
| 168.0 |
| 23.0 |
| 45.0 |
| 18.0 |
| (106.0) |
| (81.0) |
| 22.0 |
| (56.0) |
| (128.0) |
| (20.0) |
| 8.0 |
| 0.0 |
| 149.0 |
| (35.0) |
| (70.0) |
| 29.0 |
| 413.0 |
| 15.0 |
| (201.0) |
| (11.0) |
| - |
| 244.0 |
| 277.0 |
| 329.0 |
| 364.0 |
| 219.0 |
| 347.0 |
| 406.0 |
| 107.0 |
| 218.0 |
| 204.0 |
| 237.0 |
| (1.0) |
| 156.0 |
| 234.0 |
| 236.0 |
| 121.0 |
| 116.0 |
| 211.0 |
| 382.0 |
| 440.0 |
| 270.0 |
| 177.0 |
| 429.0 |
| (65.0) |
| 212.0 |
| 261.0 |
| 288.0 |
| 166.0 |
| 245.0 |
| 309.0 |
| 86.0 |
| 166.0 |
| 171.0 |
| 169.0 |
| (5.0) |
| 123.0 |
| 176.0 |
| 180.0 |
| 91.0 |
| 73.0 |
| 285.0 |
| 275.0 |
| 355.0 |
| 176.0 |
| 101.0 |
| 292.0 |
| (81.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| (6.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.0 |
| 1,037.0 |
| (3.0) |
| (3.0) |
| (39.0) |
| (235.0) |
| 14.0 |
| - |
| (466.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.0 |
| 261.0 |
| 288.0 |
| 160.0 |
| 245.0 |
| 309.0 |
| 86.0 |
| 168.0 |
| 1,208.0 |
| 166.0 |
| (8.0) |
| 84.0 |
| (59.0) |
| 194.0 |
| 94.0 |
| (393.0) |
| 285.0 |
| 275.0 |
| 318.0 |
| 176.0 |
| 101.0 |
| 292.0 |
| (81.0) |
| 188.0 |
| 212.0 |
| 261.0 |
| 288.0 |
| 160.0 |
| 245.0 |
| 309.0 |
| 86.0 |
| 168.0 |
| 1,208.0 |
| 166.0 |
| (8.0) |
| 84.0 |
| (59.0) |
| 194.0 |
| 94.0 |
| (393.0) |
| 285.0 |
| 275.0 |
| 318.0 |
| 176.0 |
| 101.0 |
| 292.0 |
| (81.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.0 |
| 188.0 |
| 212.0 |
| 261.0 |
| 288.0 |
| 160.0 |
| 245.0 |
| 309.0 |
| 86.0 |
| 168.0 |
| 1,208.0 |
| 166.0 |
| (8.0) |
| 84.0 |
| (59.0) |
| 194.0 |
| 94.0 |
| (393.0) |
| 285.0 |
| 275.0 |
| 318.0 |
| 176.0 |
| 101.0 |
| 292.0 |
| (81.0) |
| 0.86 |
| - |
| 0.52 |
| 0.80 |
| 1.02 |
| - |
| 0.55 |
| 3.97 |
| 0.55 |
| - |
| 0.28 |
| (0.20) |
| 0.64 |
| - |
| (1.31) |
| 0.95 |
| 0.91 |
| - |
| 0.58 |
| 0.33 |
| 0.94 |
| - |
| 302.0 |
| - |
| 303.0 |
| 303.0 |
| 302.0 |
| - |
| 302.0 |
| 302.0 |
| 301.0 |
| - |
| 301.0 |
| 301.0 |
| 301.0 |
| - |
| 301.0 |
| 301.0 |
| 301.0 |
| - |
| 304.0 |
| 306.0 |
| 308.0 |
| - |
| 303.0 |
| - |
| 305.0 |
| 305.0 |
| 304.0 |
| - |
| 304.0 |
| 304.0 |
| 303.0 |
| - |
| 302.0 |
| 302.0 |
| 302.0 |
| - |
| 301.0 |
| 301.0 |
| 302.0 |
| - |
| 306.0 |
| 309.0 |
| 310.0 |
| - |
| 411.0 |
| 272.0 |
| 401.0 |
| 461.0 |
| 167.0 |
| 273.0 |
| 350.0 |
| 317.0 |
| 83.0 |
| 245.0 |
| 325.0 |
| 326.0 |
| 197.0 |
| 158.0 |
| 243.0 |
| 412.0 |
| 471.0 |
| 298.0 |
| 205.0 |
| 457.0 |
| (37.0) |