| (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 | 2,965.0 | 3,106.0 | 3,087.0 | 3,133.0 | 3,159.0 | 3,264.0 | 3,090.0 | 3,140.0 | 3,140.0 | 3,181.0 | 3,086.0 | 3,115.0 | 3,108.0 | 3,141.0 | 3,025.0 | 2,934.0 | ||||||||||||||||||||||||
| (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 | 12,291.0 | 12,485.0 | 12,634.0 | 12,490.0 | 12,211.0 | 12,368.0 | 11,789.0 | 13,210.0 | 14,155.0 | 15,353.0 | 18,438.0 | - | - | - | - | - | - | - | |
| Cost of Revenue | 1,816.0 | 1,864.0 | 1,946.0 | 1,993.0 | 1,975.0 | 2,042.0 | 1,963.0 | 2,151.0 | 2,355.0 | 2,672.0 | 3,011.0 | - | - | - | - | - | - | - | |
| Gross Profit | 10,475.0 | 10,621.0 | 10,688.0 | 10,497.0 | 10,236.0 | 10,326.0 | 9,826.0 | 11,059.0 | 11,800.0 | 12,681.0 | 15,427.0 | - | - | - | - | - | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 1,485.0 | 1,488.0 | 542.0 | 957.0 | 821.0 | 1,402.0 | 1,126.0 | 650.0 | 208.0 | (1,878.0) | (860.0) | 1,337.0 | 1,339.0 | 917.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | 2.0 | 3.0 | 2.0 | 2.0 | 3.0 | 3.0 | 3.0 | 7.0 | 11.0 | 14.0 | 15.0 | 5.0 | 3.0 | 3.0 | 4.7 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 95.0 | 48.0 | 79.0 | 191.0 | 170.0 | 131.0 | (185.0) | 160.0 | (11.0) | (449.0) | (104.0) | 116.0 | 82.0 | 104.0 | 164.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 3.45 | 3.81 | (3.90) | (1.02) | 0.35 | 1.82 | 4.43 | (5.93) | (6.99) | (22.00) | (15.54) | 1.38 | 0.82 | 1.52 | 2.98 | 2.24 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 1,920.0 | 1,914.0 | 1,028.0 | 1,462.0 | 1,355.0 | 1,942.0 | 1,684.0 | 1,258.0 | 908.0 | (1,017.0) | 240.0 | 2,511.0 | 2,526.0 | 1,700.0 | 1,952.0 | 1,792.2 | |||
| 3,111.0 |
| 3,233.0 |
| 3,115.0 |
| 3,007.0 |
| 3,013.0 |
| 3,119.0 |
| 3,126.0 |
| 2,519.0 |
| 3,025.0 |
| 3,286.0 |
| 3,246.0 |
| 3,302.0 |
| 3,376.0 |
| 3,453.0 |
| 3,451.0 |
| 3,562.0 |
| 3,689.0 |
| 3,057.0 |
| 3,666.0 |
| 4,144.0 |
| 4,486.0 |
| - |
| - |
| - |
| Cost of Revenue | 441.0 | 446.0 | 460.0 | 469.0 | 489.0 | 507.0 | 469.0 | 483.0 | 487.0 | 493.0 | 489.0 | 504.0 | 507.0 | 497.0 | 492.0 | 487.0 | 499.0 | 522.0 | 529.0 | 500.0 | 491.0 | 524.0 | 523.0 | 418.0 | 498.0 | 528.0 | 526.0 | 539.0 | 558.0 | 582.0 | 565.0 | 592.0 | 616.0 | - | 610.0 | - | - | - | - | - |
| Gross Profit | 2,524.0 | 2,660.0 | 2,627.0 | 2,664.0 | 2,670.0 | 2,757.0 | 2,621.0 | 2,657.0 | 2,653.0 | 2,688.0 | 2,597.0 | 2,611.0 | 2,601.0 | 2,644.0 | 2,533.0 | 2,447.0 | 2,612.0 | 2,711.0 | 2,586.0 | 2,507.0 | 2,522.0 | 2,595.0 | 2,603.0 | 2,101.0 | 2,527.0 | 2,758.0 | 2,720.0 | 2,763.0 | 2,818.0 | 2,871.0 | 2,886.0 | 2,970.0 | 3,073.0 | - | 3,056.0 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 114.0 | 108.0 | 108.0 | 105.0 | 105.0 | 129.0 | 117.0 | 125.0 | 115.0 | 121.0 | 128.0 | 124.0 | 132.0 | 136.0 | 137.0 | 133.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 828.0 | 842.0 | 832.0 | 885.0 | 865.0 | 905.0 | 1,010.0 | 882.0 | 845.0 | 864.0 | 853.0 | 836.0 | 835.0 | 825.0 | 828.0 | 830.0 | 853.0 | |||||||||||||||||||||||
| Total Operating Expenses | 2,684.0 | 2,657.0 | 2,844.0 | 2,621.0 | 2,875.0 | 2,986.0 | 3,295.0 | 2,902.0 | 2,909.0 | 2,853.0 | 2,913.0 | 2,869.0 | 2,898.0 | 2,913.0 | 2,821.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 281.0 | 449.0 | 243.0 | 512.0 | 284.0 | 278.0 | (205.0) | 238.0 | 231.0 | 328.0 | 173.0 | 246.0 | 210.0 | 228.0 | 204.0 | 119.0 | 270.0 | 422.0 | 340.0 | 314.0 | 326.0 | 435.0 | 285.0 | 296.0 | 110.0 | 166.0 | 184.0 | 111.0 | 189.0 | (115.0) | 74.0 | 37.0 | 212.0 | (2,152.0) | 90.0 | 113.0 | 71.0 | 75.0 | 146.0 | (1,375.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.0 | - | 1.0 | 1.0 | - | - | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 4.0 | 1.0 | 4.0 | 2.0 | 2.0 | 4.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.0 | 3.0 | 3.0 | 5.0 | 1.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 64.0 | 221.0 | (2.0) | 438.0 | 67.0 | 64.0 | (419.0) | 50.0 | 22.0 | 194.0 | (33.0) | 40.0 | 6.0 | 324.0 | 70.0 | (98.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 89.0 | 61.0 | (173.0) | 118.0 | 42.0 | 91.0 | (64.0) | 24.0 | 28.0 | 108.0 | 19.0 | 38.0 | 26.0 | (123.0) | 70.0 | 200.0 | 23.0 | (2.0) | 10.0 | 54.0 | 69.0 | 36.0 | 20.0 | (58.0) | (183.0) | 230.0 | (74.0) | (3.0) | 7.0 | (70.0) | 104.0 | (38.0) | (7.0) | - | (59.0) | (15.0) | - | 37.0 | (29.0) | (138.0) |
| Net Income From Continuing Ops | (25.0) | 160.0 | 171.0 | 320.0 | 25.0 | (27.0) | (355.0) | 26.0 | (6.0) | 86.0 | (52.0) | 2.0 | (20.0) | 447.0 | 0.0 | (298.0) | 30.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (25.0) | 160.0 | 171.0 | 320.0 | 25.0 | (27.0) | (355.0) | 26.0 | (6.0) | 86.0 | (52.0) | 2.0 | (20.0) | 447.0 | 0.0 | (298.0) | 30.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (58.0) | 110.0 | 130.0 | 282.0 | (13.0) | (71.0) | (391.0) | (13.0) | (41.0) | 47.0 | (91.0) | (38.0) | (51.0) | 415.0 | (42.0) | (326.0) | ||||||||||||||||||||||||
| Less: Minority Interest | 33.0 | 50.0 | 41.0 | 38.0 | 38.0 | 44.0 | 36.0 | 39.0 | 35.0 | 39.0 | 39.0 | 40.0 | 31.0 | 32.0 | 42.0 | 28.0 | 31.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (58.0) | 110.0 | 130.0 | 282.0 | (13.0) | (71.0) | (391.0) | (13.0) | (41.0) | 47.0 | (91.0) | (38.0) | (51.0) | 415.0 | (42.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.43) | - | 0.97 | 2.11 | (0.10) | - | (2.95) | (0.10) | (0.32) | - | (0.69) | (0.29) | (0.40) | - | (0.32) | (2.52) | (0.01) | - | 0.87 | 0.04 | (0.51) | - | 0.98 | 0.61 | 0.15 | - | (0.15) | (1.47) | (1.04) | - | (2.88) | (0.97) | (0.22) | - | (0.98) | (1.22) | (1.79) | - | (0.71) | (12.91) |
| EPS Diluted | (0.43) | - | 0.96 | 2.09 | (0.10) | - | (2.95) | (0.10) | (0.32) | - | (0.69) | (0.29) | (0.40) | - | (0.32) | (2.52) | (0.01) | - | ||||||||||||||||||||||
| Shares Basic | 134.4 | - | 133.8 | 133.8 | 132.9 | - | 132.4 | 132.3 | 131.3 | - | 130.7 | 130.7 | 129.7 | - | 129.1 | 129.1 | 127.8 | - | ||||||||||||||||||||||
| Shares Diluted | 134.4 | - | 135.2 | 134.9 | 132.9 | - | 132.4 | 132.3 | 131.3 | - | 130.7 | 130.7 | 129.7 | - | 129.1 | 129.1 | 127.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 395.0 | 557.0 | 351.0 | 617.0 | 389.0 | 407.0 | (88.0) | 363.0 | 346.0 | 449.0 | 301.0 | 370.0 | 342.0 | 364.0 | 341.0 | 252.0 | 398.0 | 554.0 | 477.0 | 447.0 | 464.0 | 569.0 | 424.0 | 437.0 | 254.0 | 317.0 | 335.0 | 264.0 | 342.0 | 54.0 | 247.0 | 214.0 | 393.0 | (1,956.0) | 296.0 | 336.0 | 307.0 | 336.0 | 411.0 | (1,099.0) |
| EBIT | 281.0 | 449.0 | 243.0 | 512.0 | 284.0 | 278.0 | (205.0) | 238.0 | 231.0 | 328.0 | 173.0 | 246.0 | 210.0 | 228.0 | 204.0 | 119.0 | 270.0 | 422.0 | 340.0 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 435.0 | 426.0 | 486.0 | 505.0 | 534.0 | 540.0 | 558.0 | 608.0 | 700.0 | 861.0 | 1,100.0 | 1,174.0 | 1,187.0 | 783.0 | 726.0 | 657.7 | 609.8 | 566.5 | 506.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 3,387.0 | 3,424.0 | 3,642.0 | 3,388.0 | 3,336.0 | 2,958.0 | 2,957.0 | 3,303.0 | 3,496.0 | 3,864.0 | 4,248.0 | 4,520.0 | 4,322.0 | 2,818.0 | 2,807.0 | 2,515.6 | 2,296.1 | 2,129.1 | 2,099.0 |
| Total Operating Expenses | 10,806.0 | 10,997.0 | 12,092.0 | 11,533.0 | 11,390.0 | 10,966.0 | 10,663.0 | 12,560.0 | 13,947.0 | 17,231.0 | 19,298.0 | 18,100.0 | 17,259.0 | 11,890.0 | 11,607.0 | 10,771.7 | 9,971.4 | 9,268.7 | 9,947.2 |
| 1,226.0 |
| 1,134.5 |
| 1,121.0 |
| 1,064.8 |
| 971.9 |
| 1.8 |
| 3.6 |
| 7.1 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | 615.1 | 622.9 | 644.4 | 647.6 | 643.6 | 652.5 |
| Income From Equity Investments | 11.0 | 9.0 | 10.0 | 8.0 | 14.0 | 22.0 | 10.0 | 15.0 | 22.0 | 16.0 | 43.0 | 63.0 | 48.0 | 43.0 | 42.0 | 49.5 | 45.4 | 36.5 | 42.1 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 721.0 | 724.0 | (283.0) | 207.0 | 349.0 | 499.0 | 422.0 | (430.0) | (715.0) | (2,833.0) | (1,715.0) | 411.0 | 342.0 | 346.0 | 522.0 | 473.5 | 518.9 | 447.7 | - |
| 137.7 |
| 163.7 |
| 141.9 |
| 125.3 |
| Net Income From Continuing Ops | 626.0 | 676.0 | (362.0) | 16.0 | 179.0 | 368.0 | 607.0 | (590.0) | (704.0) | (2,384.0) | (1,611.0) | 295.0 | 260.0 | 242.0 | 358.0 | 335.9 | 355.2 | 305.8 | 233.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | (12.0) | (15.0) | (36.0) | (57.0) | (25.0) | (12.0) | (58.3) | (6.8) | 0.6 | 19.0 |
| Net Income | 626.0 | 676.0 | (362.0) | 16.0 | 179.0 | 368.0 | 607.0 | (590.0) | (704.0) | (2,396.0) | (1,626.0) | 259.0 | 203.0 | 217.0 | 346.0 | 277.6 | 348.4 | 306.4 | 252.7 |
| Net Income Attributable To Parent | 464.0 | 509.0 | (516.0) | (133.0) | 46.0 | 230.0 | 511.0 | (675.0) | (788.0) | (2,459.0) | (1,721.0) | 158.0 | 92.0 | 141.0 | 266.0 | 201.9 | 280.0 | 243.2 | 218.3 |
| Less: Minority Interest | 162.0 | 167.0 | 154.0 | 149.0 | 133.0 | 138.0 | 96.0 | 85.0 | 84.0 | 63.0 | 95.0 | 101.0 | 111.0 | 76.0 | 80.0 | 75.7 | 68.5 | 63.2 | 34.4 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 464.0 | 509.0 | (516.0) | (133.0) | 46.0 | 230.0 | 511.0 | (675.0) | (788.0) | (2,459.0) | (1,721.0) | 158.0 | 92.0 | 141.0 | 266.0 | 201.9 | 280.0 | 243.2 | 218.3 |
| 3.05 |
| 2.68 |
| 2.34 |
| EPS Diluted | 3.45 | 3.77 | (3.90) | (1.02) | 0.35 | 1.76 | 4.39 | (5.93) | (6.99) | (22.00) | (15.54) | 1.37 | 0.82 | 1.51 | 2.96 | 2.23 | 3.01 | 2.66 | 2.32 |
| Shares Basic | 134.4 | 133.6 | 132.1 | 130.4 | 128.8 | 126.8 | 115.5 | 113.7 | 112.7 | 111.8 | 110.7 | 114.5 | 111.6 | 92.6 | 89.2 | 90.0 | 91.7 | 90.6 | 93.4 |
| Shares Diluted | 134.4 | 135.0 | 132.1 | 130.4 | 130.1 | 130.6 | 116.5 | 113.7 | 112.7 | 111.8 | 110.7 | 115.3 | 112.5 | 93.8 | 89.8 | 90.7 | 92.9 | 91.5 | 94.3 |
| 1,730.9 |
| 1,631.4 |
| 1,478.6 |
| EBIT | 1,485.0 | 1,488.0 | 542.0 | 957.0 | 821.0 | 1,402.0 | 1,126.0 | 650.0 | 208.0 | (1,878.0) | (860.0) | 1,337.0 | 1,339.0 | 917.0 | 1,226.0 | 1,134.5 | 1,121.0 | 1,064.8 | 971.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.0 |
| 132.0 |
| 137.0 |
| 133.0 |
| 138.0 |
| 134.0 |
| 139.0 |
| 141.0 |
| 144.0 |
| 151.0 |
| 151.0 |
| 153.0 |
| 153.0 |
| 169.0 |
| 173.0 |
| 177.0 |
| 181.0 |
| 196.0 |
| 206.0 |
| 223.0 |
| 236.0 |
| 261.0 |
| 265.0 |
| 276.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 789.0 |
| 716.0 |
| 715.0 |
| 738.0 |
| 748.0 |
| 736.0 |
| 736.0 |
| 737.0 |
| 787.0 |
| 812.0 |
| 893.0 |
| 811.0 |
| 848.0 |
| 858.0 |
| 879.0 |
| 911.0 |
| 879.0 |
| 911.0 |
| 1,017.0 |
| 1,057.0 |
| 993.0 |
| 1,026.0 |
| 1,056.0 |
| 2,815.0 |
| 2,841.0 |
| 2,811.0 |
| 2,775.0 |
| 2,693.0 |
| 2,687.0 |
| 2,684.0 |
| 2,841.0 |
| 2,223.0 |
| 2,915.0 |
| 3,120.0 |
| 3,062.0 |
| 3,191.0 |
| 3,187.0 |
| 3,568.0 |
| 3,377.0 |
| 3,525.0 |
| 3,477.0 |
| 5,209.0 |
| 3,576.0 |
| 4,031.0 |
| 4,415.0 |
| 4,394.0 |
| 4,234.0 |
| 5,965.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 10.0 |
| - |
| - |
| - |
| 7.0 |
| 2.0 |
| 3.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 7.0 |
| 3.0 |
| 5.0 |
| 5.0 |
| 3.0 |
| 5.0 |
| 4.0 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.0 |
| 220.0 |
| 154.0 |
| 91.0 |
| 34.0 |
| 388.0 |
| 148.0 |
| 35.0 |
| (149.0) |
| (115.0) |
| (72.0) |
| (149.0) |
| (94.0) |
| (369.0) |
| (204.0) |
| (129.0) |
| (13.0) |
| (2,379.0) |
| (147.0) |
| (131.0) |
| (176.0) |
| (152.0) |
| (83.0) |
| (1,543.0) |
| 222.0 |
| 144.0 |
| 37.0 |
| (35.0) |
| 352.0 |
| 128.0 |
| 93.0 |
| 34.0 |
| (345.0) |
| 2.0 |
| (146.0) |
| (101.0) |
| (299.0) |
| (308.0) |
| (91.0) |
| (6.0) |
| (2,004.0) |
| (88.0) |
| (116.0) |
| (176.0) |
| (189.0) |
| (54.0) |
| (1,405.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.0) |
| (2.0) |
| (6.0) |
| (1.0) |
| (11.0) |
| (2.0) |
| (1.0) |
| 222.0 |
| 144.0 |
| 37.0 |
| (35.0) |
| 352.0 |
| 128.0 |
| 93.0 |
| 34.0 |
| (345.0) |
| 2.0 |
| (146.0) |
| (101.0) |
| (299.0) |
| (308.0) |
| (91.0) |
| (6.0) |
| (2,007.0) |
| (90.0) |
| (122.0) |
| (177.0) |
| (200.0) |
| (56.0) |
| (1,406.0) |
| (1.0) |
| 177.0 |
| 111.0 |
| 6.0 |
| (64.0) |
| 311.0 |
| 112.0 |
| 70.0 |
| 18.0 |
| (373.0) |
| (17.0) |
| (167.0) |
| (118.0) |
| (328.0) |
| (325.0) |
| (110.0) |
| (25.0) |
| (2,013.0) |
| (110.0) |
| (137.0) |
| (199.0) |
| (221.0) |
| (79.0) |
| (1,432.0) |
| 45.0 |
| 33.0 |
| 31.0 |
| 29.0 |
| 41.0 |
| 16.0 |
| 23.0 |
| 16.0 |
| 28.0 |
| 19.0 |
| 21.0 |
| 17.0 |
| 29.0 |
| 17.0 |
| 19.0 |
| 19.0 |
| 6.0 |
| 20.0 |
| 15.0 |
| 22.0 |
| 21.0 |
| 23.0 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (326.0) |
| (1.0) |
| 177.0 |
| 111.0 |
| 6.0 |
| (64.0) |
| 311.0 |
| 112.0 |
| 70.0 |
| 18.0 |
| (373.0) |
| (17.0) |
| (167.0) |
| (118.0) |
| (328.0) |
| (325.0) |
| (110.0) |
| (25.0) |
| (2,013.0) |
| (110.0) |
| (137.0) |
| (199.0) |
| (221.0) |
| (79.0) |
| (1,432.0) |
| 0.85 |
| 0.04 |
| (0.51) |
| - |
| 0.97 |
| 0.61 |
| 0.15 |
| - |
| (0.15) |
| (1.47) |
| (1.04) |
| - |
| (2.88) |
| (0.97) |
| (0.22) |
| - |
| (0.98) |
| (1.22) |
| (1.79) |
| - |
| (0.71) |
| (12.91) |
| 127.1 |
| 127.1 |
| 125.8 |
| - |
| 115.0 |
| 115.0 |
| 114.3 |
| - |
| 113.9 |
| 113.9 |
| 113.3 |
| - |
| 112.9 |
| 112.8 |
| 112.3 |
| - |
| 111.9 |
| 111.9 |
| 111.3 |
| - |
| 110.9 |
| 110.9 |
| 130.9 |
| 130.7 |
| 125.8 |
| - |
| 115.6 |
| 115.0 |
| 114.4 |
| - |
| 113.9 |
| 113.9 |
| 113.3 |
| - |
| 112.9 |
| 112.8 |
| 112.3 |
| - |
| 111.9 |
| 111.9 |
| 111.3 |
| - |
| 110.9 |
| 110.9 |
| 314.0 |
| 326.0 |
| 435.0 |
| 285.0 |
| 296.0 |
| 110.0 |
| 166.0 |
| 184.0 |
| 111.0 |
| 189.0 |
| (115.0) |
| 74.0 |
| 37.0 |
| 212.0 |
| (2,152.0) |
| 90.0 |
| 113.0 |
| 71.0 |
| 75.0 |
| 146.0 |
| (1,375.0) |