| (in millions of USD) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 621.0 | 567.0 | 1,006.0 | 760.0 | 665.0 | 96.0 | 934.0 | 563.0 | 441.0 | 241.0 | 157.0 | 583.0 | 981.0 | 155.0 | 778.0 | (453.0) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | 2,954.0 | 2,998.0 | 2,034.0 | 1,962.0 | 1,191.0 | 3,399.0 | (401.0) | 1,358.0 | 2,447.0 | 2,999.0 | 2,123.0 | 1,899.0 | 1,310.0 | 1,697.0 | 302.0 | 1,408.0 | 2,808.0 | 1,287.0 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 2,436.0 | 2,387.0 | 2,345.0 | 2,580.0 | 2,442.0 | 2,117.0 | 2,332.0 | 2,283.0 | 1,660.0 | 1,905.0 | 1,559.0 | 1,395.0 | 1,292.0 | 1,208.0 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | 4,980.0 | 4,254.0 | 5,504.0 | 6,085.0 | 5,575.0 | 5,345.0 | 4,065.0 | 4,145.0 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 8,897.0 | 5,993.0 | 3,310.0 | 4,965.0 | 6,400.0 | 6,577.0 | 4,374.0 | 6,362.0 | 3,880.0 | 7,722.0 | 2,962.0 | 6,085.0 | 4,135.0 | 1,500.0 | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | 224.0 | 519.0 | (1,002.0) | (1,934.0) | (1,100.0) | (1,906.0) | (632.0) | (8.0) | (669.0) | ||||
| 711.0 |
| 1,452.0 |
| 654.0 |
| 285.0 |
| 1,008.0 |
| 682.0 |
| 356.0 |
| (1,169.0) |
| (270.0) |
| 1,009.0 |
| 975.0 |
| 54.0 |
| (680.0) |
| 641.0 |
| 854.0 |
| 449.0 |
| 503.0 |
| 1,312.0 |
| 665.0 |
| 390.0 |
| 632.0 |
| 457.0 |
| 690.0 |
| 452.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 631.0 | 616.0 | 609.0 | 580.0 | 582.0 | 554.0 | 549.0 | 621.0 | 621.0 | 684.0 | 667.0 | 607.0 | 622.0 | 419.0 | 630.0 | 695.0 | 698.0 | 284.0 | 621.0 | 604.0 | 608.0 | 581.0 | 595.0 | 578.0 | 578.0 | 385.0 | 586.0 | 661.0 | 651.0 | 173.0 | 526.0 | 463.0 | 498.0 | 484.0 | 485.0 | 467.0 | 469.0 | 447.0 | 400.0 | 361.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 284.0 | - | - | - | 59.0 | - | - | - | (237.0) | - | - | - | 191.0 | - | - | - | 246.0 | |||||||||||||||||||||||
| Asset Impairments | - | 291.0 | 130.0 | 50.0 | 46.0 | 381.0 | 122.0 | 67.0 | 30.0 | 171.0 | 1.0 | 37.0 | 98.0 | - | - | - | - | |||||||||||||||||||||||
| Gains & Losses On Investments | (162.0) | - | - | - | (116.0) | - | - | - | 294.0 | - | - | - | 134.0 | - | - | - | (113.0) | |||||||||||||||||||||||
| Change In Accounts Receivable | (163.0) | - | - | - | (137.0) | - | - | - | (133.0) | - | - | - | (519.0) | - | - | - | ||||||||||||||||||||||||
| Change In Inventory | (13.0) | - | - | - | (2.0) | - | - | - | (16.0) | - | - | - | 21.0 | - | - | - | (80.0) | |||||||||||||||||||||||
| Change In Accounts Payable | (47.0) | - | - | - | (41.0) | - | - | - | (126.0) | - | - | - | (588.0) | - | - | - | 52.0 | |||||||||||||||||||||||
| Change In Other Working Capital | (212.0) | - | - | - | 13.0 | - | - | - | 47.0 | - | - | - | 141.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 9.0 | - | - | - | 7.0 | - | - | - | (59.0) | - | - | - | (23.0) | - | - | - | 72.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 882.0 | - | - | - | 1,183.0 | - | - | - | 1,982.0 | - | - | - | 2,097.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,462.0 | - | - | - | 1,002.0 | - | - | - | 1,103.0 | - | - | - | 1,435.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 887.0 | - | - | - | 955.0 | - | - | - | 757.0 | - | - | - | 607.0 | - | - | - | 824.0 | |||||||||||||||||||||||
| Sales Of Investments | 778.0 | 7,929.0 | 869.0 | 763.0 | 931.0 | 842.0 | 651.0 | 884.0 | 695.0 | 959.0 | 869.0 | 594.0 | 544.0 | 596.0 | 605.0 | 1,267.0 | 814.0 | |||||||||||||||||||||||
| Other Investing Activities | (37.0) | - | - | - | (3.0) | - | - | - | 17.0 | - | - | - | (1.0) | - | - | - | 36.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (3,103.0) | - | - | - | (3,238.0) | - | - | - | 1,385.0 | - | - | - | (2,302.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 2,150.0 | - | - | - | 3,200.0 | - | - | - | 1,000.0 | - | - | - | 1,500.0 | - | - | - | 1,000.0 | - | - | - | 150.0 | - | - | - | 950.0 | - | - | - | 600.0 | - | - | - | 950.0 | - | - | - | 1,950.0 | - | - | - |
| Debt Repaid | 750.0 | - | - | - | 400.0 | - | - | - | 942.0 | - | - | - | 2,197.0 | - | - | - | 39.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | 33.0 | - | - | - | 35.0 | - | - | - | 31.0 | - | - | - | 43.0 | - | - | - | 45.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 587.0 | - | - | - | 569.0 | - | - | - | 559.0 | - | - | - | 557.0 | - | - | - | 541.0 | - | ||||||||||||||||||||||
| Other Financing Activities | 15.0 | - | - | - | (55.0) | - | - | - | (40.0) | - | - | - | (42.0) | - | - | - | (64.0) | |||||||||||||||||||||||
| Cash From Financing Activities | 2,365.0 | - | - | - | 2,167.0 | - | - | - | (3,332.0) | - | - | - | 1,820.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 144.0 | - | - | - | 112.0 | - | - | - | 35.0 | - | - | - | 1,615.0 | - | - | - | 186.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 171.0 | - | - | - | 169.0 | - | - | - | 129.0 | - | - | - | (75.0) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 1,834.0 |
| 2,539.0 |
| 1,127.0 |
| 1,018.0 |
| 1,035.0 |
| 1,138.0 |
| 1,191.0 |
| 1,533.0 |
| Amortization Of Intangibles | - | - | - | 160.0 | 103.0 | 70.0 | 69.0 | 95.0 | 72.0 | 80.0 | 73.0 | 78.0 | 71.0 | 72.0 | 82.0 | 78.0 | 107.0 | 155.0 | 95.0 | - |
| Stock-Based Compensation | - | 46.0 | 53.0 | 44.0 | 36.0 | 42.0 | 64.0 | 46.0 | 48.0 | 45.0 | 33.0 | 39.0 | 39.0 | 31.0 | 25.0 | 39.0 | 40.0 | - | - | - |
| Deffered Income Tax | - | 568.0 | (235.0) | 1,527.0 | 58.0 | 409.0 | 439.0 | 186.0 | 146.0 | (6.0) | 691.0 | 855.0 | 450.0 | 466.0 | 685.0 | 733.0 | 911.0 | - | - | - |
| Asset Impairments | - | 517.0 | 600.0 | 307.0 | 1,401.0 | 194.0 | 2,105.0 | 1,520.0 | 12.0 | 15.0 | 4.0 | - | 0.0 | 48.0 | 2,089.0 | 283.0 | 194.0 | 0.0 | 0.0 | 387.0 |
| Gains & Losses On Investments | - | 546.0 | 669.0 | 474.0 | (505.0) | 639.0 | 412.0 | 626.0 | (102.0) | 117.0 | 96.0 | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 862.0 | (208.0) | (147.0) | 985.0 | 183.0 | 292.0 | 105.0 | 110.0 | 103.0 | 286.0 | (294.0) | (131.0) | 98.0 | (292.0) | (365.0) | 60.0 | (458.0) | 222.0 | (294.0) |
| Change In Inventory | - | 187.0 | 87.0 | 198.0 | 216.0 | 74.0 | (39.0) | 90.0 | 29.0 | (15.0) | (1.0) | 26.0 | 43.0 | 29.0 | (33.0) | 185.0 | (35.0) | 10.0 | 116.0 | (52.0) |
| Change In Accounts Payable | - | 66.0 | 76.0 | (506.0) | 556.0 | 156.0 | 35.0 | (225.0) | 67.0 | (89.0) | 97.0 | (199.0) | (202.0) | 50.0 | (61.0) | (413.0) | 119.0 | (156.0) | (268.0) | (190.0) |
| Change In Other Working Capital | - | (29.0) | 212.0 | 548.0 | 347.0 | 612.0 | 469.0 | 246.0 | (20.0) | 306.0 | (38.0) | (3.0) | 354.0 | (87.0) | 154.0 | 24.0 | (28.0) | (39.0) | (75.0) | (134.0) |
| Other Operating Activities | - | 43.0 | (18.0) | (378.0) | 62.0 | (314.0) | (224.0) | (29.0) | (19.0) | (33.0) | (108.0) | (42.0) | (113.0) | (86.0) | (164.0) | 207.0 | 40.0 | 137.0 | - | - |
| Cash From Operating Activities | - | 5,361.0 | 5,018.0 | 6,572.0 | 3,700.0 | 4,037.0 | 5,227.0 | 5,204.0 | 4,773.0 | 4,502.0 | 4,151.0 | 4,475.0 | 3,439.0 | 3,433.0 | 4,137.0 | 2,983.0 | 1,825.0 | 3,786.0 | 2,676.0 | (230.0) |
| 3,652.0 |
| 3,422.0 |
| 3,837.0 |
| 3,315.0 |
| 2,177.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | 0.0 | 497.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 187.0 | 0.0 | 0.0 | 0.0 | 741.0 | 0.0 | (21.0) | 13,877.0 |
| Purchase Of Investments | - | 10,591.0 | 3,213.0 | 3,152.0 | 3,067.0 | 3,939.0 | 4,379.0 | 1,749.0 | 1,894.0 | 1,940.0 | 1,504.0 | 1,326.0 | 1,241.0 | 1,493.0 | 1,392.0 | 1,824.0 | 2,851.0 | 1,511.0 | 1,355.0 | 1,355.0 |
| Sales Of Investments | 10,339.0 | 10,492.0 | 3,072.0 | 2,966.0 | 3,282.0 | 3,985.0 | 4,278.0 | 1,712.0 | 1,804.0 | 1,831.0 | 1,422.0 | 1,340.0 | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 195.0 | (1.0) | 23.0 | 142.0 | 122.0 | (12.0) | (109.0) | (23.0) | (33.0) | (83.0) | 71.0 | (44.0) | (20.0) | (118.0) | (139.0) | (83.0) | (43.0) | (31.0) | (59.0) |
| Cash From Investing Activities | - | (12,969.0) | (3,183.0) | (7,207.0) | (6,746.0) | (6,247.0) | (2,916.0) | (4,622.0) | (2,358.0) | (5,942.0) | (10,691.0) | (6,503.0) | (5,181.0) | (3,458.0) | (3,840.0) | (3,321.0) | 419.0 | (3,695.0) | (3,490.0) | 10,192.0 |
| 2,320.0 |
| 1,090.0 |
| 1,695.0 |
| 3,290.0 |
| 2,675.0 |
| Debt Repaid | - | 1,722.0 | 2,740.0 | 5,673.0 | 1,388.0 | 3,750.0 | 2,879.0 | 9,116.0 | 5,682.0 | 1,572.0 | 1,610.0 | 892.0 | 3,993.0 | 1,245.0 | 1,675.0 | 637.0 | 1,492.0 | 447.0 | 1,842.0 | 5,012.0 |
| Common Stock Issuance | - | 1,488.0 | 732.0 | 94.0 | 1,866.0 | 192.0 | 159.0 | 2,515.0 | 2,461.0 | 1,302.0 | 2,152.0 | 786.0 | 205.0 | 278.0 | 265.0 | 38.0 | 74.0 | 456.0 | 240.0 | 226.0 |
| Common Stock Repurchased | - | - | - | - | - | - | 3,080.0 | - | - | - | - | - | - | 0.0 | 0.0 | 601.0 | 900.0 | 0.0 | 0.0 | 5,768.0 |
| Dividends Paid | - | 2,278.0 | 2,239.0 | 2,233.0 | 2,209.0 | 2,036.0 | 2,873.0 | 2,983.0 | 2,185.0 | 1,931.0 | 1,727.0 | 1,536.0 | 1,398.0 | 1,302.0 | 1,209.0 | 1,129.0 | 1,076.0 | 1,039.0 | 916.0 | 931.0 |
| Other Financing Activities | - | 167.0 | (212.0) | (186.0) | (204.0) | (371.0) | (446.0) | (236.0) | (274.0) | (287.0) | (331.0) | (224.0) | (125.0) | (90.0) | (14.0) | (25.0) | (2.0) | (25.0) | 18.0 | 24.0 |
| Cash From Financing Activities | - | 7,586.0 | (1,771.0) | 595.0 | 2,979.0 | 2,371.0 | (2,333.0) | (704.0) | (2,209.0) | 1,303.0 | 6,230.0 | 2,317.0 | 1,744.0 | 93.0 | (151.0) | 378.0 | (2,232.0) | (112.0) | 598.0 | (9,817.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (22.0) | 64.0 | (40.0) | (67.0) | 161.0 | (22.0) | (122.0) | 206.0 | (137.0) | (310.0) | 289.0 | 2.0 | 68.0 | 146.0 | 40.0 | 12.0 | (21.0) | (216.0) | 145.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (1,597.0) |
| (51.0) |
| (639.0) |
| (2,407.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | (4,518.0) | 1,199.0 | 1,306.0 | 4,178.0 | 970.0 | 186.0 | 2,258.0 | (183.0) | 1,014.0 | (1,999.0) | 1,197.0 | 809.0 | (4,744.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 216.0 |
| - |
| - |
| - |
| (65.0) |
| - |
| - |
| - |
| 106.0 |
| - |
| - |
| - |
| 131.0 |
| - |
| - |
| - |
| 250.0 |
| - |
| - |
| - |
| 0.0 |
| (222.0) |
| 321.0 |
| 95.0 |
| 142.0 |
| 1,151.0 |
| 44.0 |
| 768.0 |
| 288.0 |
| 85.0 |
| 312.0 |
| 835.0 |
| (135.0) |
| 12.0 |
| 134.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.0 |
| - |
| - |
| - |
| (526.0) |
| - |
| - |
| - |
| 271.0 |
| - |
| - |
| - |
| (25.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.0) |
| - |
| - |
| - |
| (185.0) |
| - |
| - |
| - |
| (245.0) |
| - |
| - |
| - |
| (153.0) |
| - |
| - |
| - |
| (47.0) |
| - |
| - |
| - |
| (136.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (73.0) |
| - |
| - |
| - |
| (71.0) |
| - |
| - |
| - |
| (53.0) |
| - |
| - |
| - |
| (104.0) |
| - |
| - |
| - |
| (61.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| (164.0) |
| - |
| - |
| - |
| (284.0) |
| - |
| - |
| - |
| (57.0) |
| - |
| - |
| - |
| (140.0) |
| - |
| - |
| - |
| 192.0 |
| - |
| - |
| - |
| 199.0 |
| - |
| - |
| - |
| 307.0 |
| - |
| - |
| - |
| 187.0 |
| - |
| - |
| - |
| (27.0) |
| - |
| - |
| - |
| 102.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (153.0) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| 84.0 |
| - |
| - |
| - |
| - |
| 1,125.0 |
| - |
| - |
| - |
| 1,452.0 |
| - |
| - |
| - |
| 1,633.0 |
| - |
| - |
| - |
| 1,171.0 |
| - |
| - |
| - |
| 1,232.0 |
| - |
| - |
| - |
| 1,360.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,765.0 |
| - |
| - |
| - |
| 631.0 |
| - |
| - |
| - |
| 494.0 |
| - |
| - |
| - |
| 453.0 |
| - |
| - |
| - |
| 786.0 |
| - |
| - |
| - |
| 661.0 |
| 614.0 |
| 945.0 |
| 1,765.0 |
| 1,410.0 |
| 1,208.0 |
| 1,058.0 |
| 602.0 |
| 401.0 |
| 429.0 |
| 376.0 |
| 506.0 |
| 503.0 |
| 457.0 |
| 425.0 |
| 419.0 |
| 335.0 |
| 377.0 |
| 363.0 |
| 756.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| (47.0) |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| (48.0) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| - |
| (1,574.0) |
| - |
| - |
| - |
| (2,308.0) |
| - |
| - |
| - |
| (1,641.0) |
| - |
| - |
| - |
| (552.0) |
| - |
| - |
| - |
| (1,183.0) |
| - |
| - |
| - |
| (1,701.0) |
| - |
| - |
| - |
| - |
| - |
| 161.0 |
| - |
| - |
| - |
| 932.0 |
| - |
| - |
| - |
| 2,217.0 |
| - |
| - |
| - |
| 1,180.0 |
| - |
| - |
| - |
| 401.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.0 |
| - |
| - |
| - |
| 78.0 |
| - |
| - |
| - |
| 247.0 |
| - |
| - |
| - |
| 581.0 |
| - |
| - |
| - |
| 79.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 508.0 |
| - |
| - |
| - |
| 788.0 |
| - |
| - |
| - |
| 733.0 |
| - |
| - |
| - |
| 544.0 |
| - |
| - |
| - |
| 474.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (54.0) |
| - |
| - |
| - |
| (81.0) |
| - |
| - |
| - |
| (72.0) |
| - |
| - |
| - |
| (72.0) |
| - |
| - |
| - |
| (67.0) |
| - |
| - |
| - |
| - |
| 635.0 |
| - |
| - |
| - |
| 1,171.0 |
| - |
| - |
| - |
| 1,006.0 |
| - |
| - |
| - |
| (383.0) |
| - |
| - |
| - |
| 100.0 |
| - |
| - |
| - |
| 559.0 |
| - |
| - |
| - |
| - |
| - |
| 315.0 |
| - |
| - |
| - |
| 998.0 |
| - |
| - |
| - |
| 236.0 |
| - |
| - |
| - |
| 149.0 |
| - |
| - |
| - |
| 225.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.0 |
| - |
| - |
| - |
| (1,448.0) |
| - |
| - |
| - |
| (101.0) |
| - |
| - |
| - |
| 1,474.0 |
| - |
| - |
| - |