| (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 | 5,019.0 | 4,093.0 | 4,527.0 | 3,810.0 | 4,076.0 | 3,400.0 | 3,941.0 | 3,486.0 | 3,632.0 | 3,534.0 | 3,810.0 | 3,166.0 | 3,883.0 | 2,100.0 | 3,963.0 | 3,596.0 | ||||||||||||||||||||||||
| (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 | 17,449.0 | 16,506.0 | 14,459.0 | 14,393.0 | 13,938.0 | 11,419.0 | 14,172.0 | 14,401.0 | 11,199.0 | 12,586.0 | 11,737.0 | 11,683.0 | 12,436.0 | 13,120.0 | 12,835.0 | 13,765.0 | 14,927.0 | 14,798.0 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 4,583.0 | 4,414.0 | 3,247.0 | 3,414.0 | 1,447.0 | 1,996.0 | 2,055.0 | 1,544.0 | 3,013.0 | 3,937.0 | 3,448.0 | 3,536.0 | 2,721.0 | 3,316.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 134.0 | 139.0 | 144.0 | 119.0 | 109.0 | 95.0 | 107.0 | 97.0 | 80.0 | 82.0 | 66.0 | 58.0 | 68.0 | 54.0 | 61.0 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 540.0 | 532.0 | 411.0 | 644.0 | 59.0 | (181.0) | 83.0 | 209.0 | 522.0 | (30.0) | 655.0 | 905.0 | 452.0 | 892.0 | 811.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 3.33 | 3.46 | 2.33 | 2.25 | 1.33 | 4.12 | (0.56) | 1.66 | 3.74 | 4.72 | 3.44 | 3.21 | 2.25 | 2.93 | 0.53 | 2.46 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 7,019.0 | 6,801.0 | 5,592.0 | 5,994.0 | 3,889.0 | 4,113.0 | 4,387.0 | 3,827.0 | 4,673.0 | 5,842.0 | 5,007.0 | 4,931.0 | 4,013.0 | 4,524.0 | 3,985.0 | 3,898.0 | ||||
| 4,279.0 |
| 1,335.0 |
| 3,176.0 |
| 3,038.0 |
| 3,870.0 |
| 3,521.0 |
| 3,607.0 |
| 3,106.0 |
| 3,938.0 |
| 2,791.0 |
| 3,782.0 |
| 3,970.0 |
| 3,858.0 |
| 1,194.0 |
| 3,451.0 |
| 3,088.0 |
| 3,466.0 |
| 3,210.0 |
| 3,179.0 |
| 2,813.0 |
| 3,384.0 |
| 3,086.0 |
| 3,132.0 |
| 2,598.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 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 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (72.0) | (117.0) | 17.0 | 92.0 | (9.0) | (18.0) | 156.0 | 31.0 | 108.0 | 337.0 | 52.0 | 86.0 | 431.0 | 125.0 | (273.0) | (198.0) | (268.0) | |||||||||||||||||||||||
| Total Operating Expenses | 3,627.0 | 3,337.0 | 3,188.0 | 2,714.0 | 2,853.0 | 3,009.0 | 2,723.0 | 2,681.0 | 2,799.0 | 2,822.0 | 2,781.0 | 2,572.0 | 2,804.0 | 2,306.0 | 2,968.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,392.0 | 756.0 | 1,339.0 | 1,096.0 | 1,223.0 | 391.0 | 1,218.0 | 805.0 | 833.0 | 712.0 | 1,029.0 | 594.0 | 1,079.0 | (206.0) | 995.0 | (318.0) | 976.0 | (86.0) | 841.0 | 363.0 | 878.0 | 856.0 | 27.0 | 804.0 | 368.0 | 461.0 | 1,104.0 | 461.0 | (482.0) | 246.0 | 1,150.0 | 742.0 | 875.0 | 953.0 | 1,152.0 | 753.0 | 1,079.0 | 640.0 | 1,145.0 | 781.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 35.0 | 39.0 | 26.0 | 34.0 | 40.0 | 42.0 | 35.0 | 14.0 | 53.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 0.0 | 2.0 | 0.0 | (1.0) | (7.0) | - | 1.0 | (1.0) | - | - | - | 90.0 | 2.0 | (234.0) | 92.0 | 83.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 3.0 | 335.0 | 432.0 | 442.0 | 10.0 | 131.0 | 348.0 | 243.0 | 119.0 | 350.0 | 56.0 | 314.0 | 276.0 | 63.0 | 61.0 | (287.0) | 46.0 | |||||||||||||||||||||||
| Pre-Tax Income | 834.0 | 582.0 | 1,244.0 | 1,033.0 | 752.0 | 77.0 | 1,162.0 | 578.0 | 378.0 | 449.0 | 893.0 | 513.0 | 876.0 | (727.0) | 696.0 | (569.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 48.0 | 56.0 | 216.0 | 220.0 | 40.0 | 31.0 | 213.0 | 112.0 | 55.0 | 175.0 | 195.0 | 98.0 | 176.0 | (130.0) | 70.0 | (117.0) | 236.0 | (381.0) | 35.0 | (47.0) | 212.0 | 206.0 | (110.0) | 37.0 | (50.0) | 136.0 | (84.0) | 43.0 | 114.0 | 37.0 | 262.0 | 88.0 | 135.0 | (713.0) | 272.0 | 136.0 | 275.0 | 94.0 | 230.0 | 152.0 |
| Net Income From Continuing Ops | 786.0 | 526.0 | 1,028.0 | 813.0 | 712.0 | 46.0 | 949.0 | 466.0 | 323.0 | 274.0 | 698.0 | 415.0 | 700.0 | (597.0) | 626.0 | (452.0) | 692.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (1.0) | (14.0) | 0.0 | 1.0 | (1.0) | (3.0) | (15.0) | 97.0 | 118.0 | (33.0) | (541.0) | 168.0 | 281.0 | 752.0 | 152.0 | (1.0) | 19.0 | |||||||||||||||||||||||
| Net Income | 785.0 | 512.0 | 1,028.0 | 814.0 | 711.0 | 43.0 | 934.0 | 563.0 | 441.0 | 241.0 | 157.0 | 583.0 | 981.0 | 155.0 | 778.0 | (453.0) | 711.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 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) | ||||||||||||||||||||||||
| Less: Minority Interest | 164.0 | (55.0) | 22.0 | 54.0 | 46.0 | (53.0) | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | |||||||||||||||||||||||
| Less: Preferred Dividends | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 14.0 | 15.0 | 19.0 | 20.0 | 21.0 | 20.0 | 20.0 | 20.0 | 21.0 | 20.0 | 25.0 | 27.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 611.0 | 570.0 | 995.0 | 748.0 | 655.0 | 84.0 | 934.0 | 438.0 | 303.0 | 253.0 | 678.0 | 395.0 | 680.0 | (618.0) | 606.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.69 | - | 1.17 | 0.88 | 0.77 | - | 1.09 | 0.64 | 0.50 | - | 0.16 | 0.67 | 1.15 | - | 0.91 | (0.58) | 0.84 | - | 0.79 | 0.33 | 1.23 | - | 0.41 | (1.41) | (0.34) | - | 1.19 | 0.07 | (0.86) | - | 1.31 | 0.69 | 0.77 | - | 1.03 | 0.62 | 1.01 | - | 1.10 | 0.73 |
| EPS Diluted | 0.69 | - | 1.16 | 0.88 | 0.77 | - | 1.09 | 0.64 | 0.50 | - | 0.16 | 0.67 | 1.15 | - | 0.91 | (0.58) | 0.83 | - | ||||||||||||||||||||||
| Shares Basic | 878.9 | - | 853.5 | 852.9 | 852.2 | - | 839.0 | 838.3 | 837.6 | - | 836.8 | 836.0 | 835.2 | - | 832.6 | 818.4 | 810.6 | - | ||||||||||||||||||||||
| Shares Diluted | 880.1 | - | 855.4 | 853.2 | 852.2 | - | 839.3 | 838.3 | 837.6 | - | 836.8 | 836.2 | 835.5 | - | 833.2 | 818.4 | 832.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 2,023.0 | 1,372.0 | 1,948.0 | 1,676.0 | 1,805.0 | 945.0 | 1,767.0 | 1,426.0 | 1,454.0 | 1,396.0 | 1,696.0 | 1,201.0 | 1,701.0 | 213.0 | 1,625.0 | 377.0 | 1,674.0 | 198.0 | 1,462.0 | 967.0 | 1,486.0 | 1,437.0 | 622.0 | 1,382.0 | 946.0 | 846.0 | 1,690.0 | 1,122.0 | 169.0 | 419.0 | 1,676.0 | 1,205.0 | 1,373.0 | 1,437.0 | 1,637.0 | 1,220.0 | 1,548.0 | 1,087.0 | 1,545.0 | 1,142.0 |
| EBIT | 1,392.0 | 756.0 | 1,339.0 | 1,096.0 | 1,223.0 | 391.0 | 1,218.0 | 805.0 | 833.0 | 712.0 | 1,029.0 | 594.0 | 1,079.0 | (206.0) | 995.0 | (318.0) | 976.0 | (86.0) | 841.0 | |||||||||||||||||||||
| 15,895.0 |
| 14,816.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 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 | - |
| Other Operating Expenses | (80.0) | (17.0) | 277.0 | 906.0 | (614.0) | (242.0) | 420.0 | 656.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 12,866.0 | 12,092.0 | 11,212.0 | 10,979.0 | 12,491.0 | 9,423.0 | 12,117.0 | 12,857.0 | 8,186.0 | 8,649.0 | 8,289.0 | 8,147.0 | 9,715.0 | 9,804.0 | 9,977.0 | 10,885.0 | 11,543.0 | 12,229.0 | 12,411.0 | 9,247.0 |
| 2,858.0 |
| 2,880.0 |
| 5,851.0 |
| 2,569.0 |
| 3,484.0 |
| 5,569.0 |
| 67.0 |
| 71.0 |
| 89.0 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 1.0 | (6.0) | 3.0 | (26.0) | 21.0 | 15.0 | 40.0 | 8.0 | 76.0 | (18.0) | 111.0 | 56.0 | 46.0 | 14.0 | 25.0 | 35.0 | 42.0 | 42.0 | 52.0 | - |
| Other Non-Operating Income | 1,212.0 | 1,219.0 | 841.0 | 996.0 | (117.0) | 1,139.0 | 693.0 | 803.0 | 885.0 | 358.0 | 429.0 | 196.0 | 250.0 | 265.0 | 223.0 | 178.0 | 170.0 | 194.0 | (42.0) | 102.0 |
| Pre-Tax Income | 3,693.0 | 3,611.0 | 2,195.0 | 2,731.0 | 328.0 | 1,880.0 | 1,411.0 | 869.0 | 2,619.0 | 3,090.0 | 2,867.0 | 2,828.0 | 1,778.0 | 2,704.0 | 2,265.0 | 2,262.0 | 5,195.0 | 1,874.0 | 2,613.0 | 4,510.0 |
| 778.0 |
| 2,112.0 |
| 596.0 |
| 953.0 |
| 1,783.0 |
| Net Income From Continuing Ops | 3,153.0 | 3,079.0 | 1,784.0 | 2,087.0 | 269.0 | 2,061.0 | 1,328.0 | 660.0 | 2,097.0 | 3,120.0 | 2,212.0 | 1,923.0 | 1,326.0 | 1,812.0 | 1,454.0 | 1,484.0 | 3,083.0 | 1,278.0 | 1,660.0 | 2,727.0 |
| Net Income From Discontinued Ops | (14.0) | (14.0) | 197.0 | (125.0) | 922.0 | 1,358.0 | (1,878.0) | 716.0 | 452.0 | - | - | 0.0 | 0.0 | (92.0) | (1,125.0) | (58.0) | (258.0) | 26.0 | 190.0 | (8.0) |
| Net Income | 3,139.0 | 3,065.0 | 1,981.0 | 1,962.0 | 1,191.0 | 3,419.0 | (550.0) | 1,376.0 | 2,549.0 | 3,120.0 | 2,212.0 | 1,923.0 | 1,326.0 | 1,720.0 | 329.0 | 1,426.0 | 2,825.0 | 1,304.0 | 1,850.0 | 2,561.0 |
| Net Income Attributable To Parent | 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 | 1,834.0 | 2,539.0 |
| Less: Minority Interest | 185.0 | 67.0 | (53.0) | 0.0 | 0.0 | 20.0 | (149.0) | 18.0 | 102.0 | 121.0 | 89.0 | 24.0 | 16.0 | 23.0 | 27.0 | 18.0 | 17.0 | 17.0 | 16.0 | 22.0 |
| Less: Preferred Dividends | 44.0 | 44.0 | 68.0 | 81.0 | 93.0 | 68.0 | 65.0 | 17.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2,924.0 | 2,968.0 | 1,759.0 | 2,006.0 | 176.0 | 1,973.0 | 1,518.0 | 636.0 | 2,087.0 | 2,999.0 | 2,212.0 | 1,923.0 | 1,326.0 | 1,720.0 | 302.0 | 1,408.0 | 2,808.0 | 1,287.0 | 1,834.0 | 2,539.0 |
| 4.77 |
| 2.17 |
| 3.17 |
| 3.90 |
| EPS Diluted | 3.32 | 3.45 | 2.33 | 2.25 | 1.33 | 4.12 | (0.57) | 1.62 | 3.74 | 4.72 | 3.44 | 3.20 | 2.24 | 2.93 | 0.53 | 2.45 | 4.76 | 2.17 | 3.16 | 3.88 |
| Shares Basic | 878.9 | 854.1 | 839.2 | 836.4 | 823.9 | 807.8 | 831.0 | 808.8 | 654.2 | 636.0 | 616.4 | 592.4 | 582.7 | 578.7 | 572.9 | 573.1 | 588.9 | 593.3 | 577.8 | - |
| Shares Diluted | 880.1 | 855.3 | 839.4 | 836.5 | 824.8 | 808.5 | 831.0 | 808.9 | 654.9 | 636.0 | 617.1 | 593.7 | 584.5 | 579.5 | 573.9 | 574.6 | 590.1 | 593.7 | 580.8 | - |
| 6,886.0 |
| 3,707.0 |
| 4,675.0 |
| 7,102.0 |
| EBIT | 4,583.0 | 4,414.0 | 3,247.0 | 3,414.0 | 1,447.0 | 1,996.0 | 2,055.0 | 1,544.0 | 3,013.0 | 3,937.0 | 3,448.0 | 3,536.0 | 2,721.0 | 3,316.0 | 2,858.0 | 2,880.0 | 5,851.0 | 2,569.0 | 3,484.0 | 5,569.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,914.0 |
| 3,303.0 |
| 1,421.0 |
| 2,335.0 |
| 2,675.0 |
| 2,992.0 |
| 2,665.0 |
| 3,580.0 |
| 2,302.0 |
| 3,570.0 |
| 2,330.0 |
| 2,678.0 |
| 3,509.0 |
| 4,340.0 |
| 948.0 |
| 2,301.0 |
| 2,346.0 |
| 2,591.0 |
| 2,257.0 |
| 2,027.0 |
| 2,060.0 |
| 2,305.0 |
| 2,446.0 |
| 1,987.0 |
| 1,817.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.0 |
| (199.0) |
| 69.0 |
| 65.0 |
| 80.0 |
| 39.0 |
| (5.0) |
| 2.0 |
| 4.0 |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 407.0 |
| 133.0 |
| 312.0 |
| 287.0 |
| 363.0 |
| 286.0 |
| 498.0 |
| (454.0) |
| 233.0 |
| 129.0 |
| 53.0 |
| 388.0 |
| 227.0 |
| 373.0 |
| 185.0 |
| 100.0 |
| (33.0) |
| 121.0 |
| 108.0 |
| 162.0 |
| 240.0 |
| 63.0 |
| 72.0 |
| 928.0 |
| (170.0) |
| 636.0 |
| 222.0 |
| 1,192.0 |
| 1,021.0 |
| 2.0 |
| 906.0 |
| (518.0) |
| 468.0 |
| 863.0 |
| 101.0 |
| (563.0) |
| 247.0 |
| 1,145.0 |
| 566.0 |
| 661.0 |
| 620.0 |
| 968.0 |
| 553.0 |
| 949.0 |
| 585.0 |
| 958.0 |
| 614.0 |
| 211.0 |
| 601.0 |
| 269.0 |
| 980.0 |
| 815.0 |
| 112.0 |
| 869.0 |
| (468.0) |
| 332.0 |
| 947.0 |
| 58.0 |
| (677.0) |
| 210.0 |
| 883.0 |
| 478.0 |
| 526.0 |
| 1,333.0 |
| 696.0 |
| 417.0 |
| 674.0 |
| 491.0 |
| 728.0 |
| 462.0 |
| 1,239.0 |
| 65.0 |
| 26.0 |
| 28.0 |
| (125.0) |
| 19.0 |
| (2,001.0) |
| 229.0 |
| - |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,450.0 |
| 666.0 |
| 295.0 |
| 1,008.0 |
| 690.0 |
| 131.0 |
| (1,132.0) |
| (239.0) |
| 1,010.0 |
| 985.0 |
| 58.0 |
| (677.0) |
| 662.0 |
| 883.0 |
| 478.0 |
| 526.0 |
| 1,333.0 |
| 696.0 |
| 417.0 |
| 674.0 |
| 491.0 |
| 728.0 |
| 462.0 |
| 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 |
| - |
| 12.0 |
| 10.0 |
| - |
| 8.0 |
| (225.0) |
| 37.0 |
| 31.0 |
| 1.0 |
| 10.0 |
| 4.0 |
| 3.0 |
| 21.0 |
| 29.0 |
| 29.0 |
| 23.0 |
| 21.0 |
| 31.0 |
| 27.0 |
| 42.0 |
| 34.0 |
| 38.0 |
| 10.0 |
| 20.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 17.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| - |
| 7.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (477.0) |
| 665.0 |
| 193.0 |
| 573.0 |
| 243.0 |
| 964.0 |
| 800.0 |
| 353.0 |
| 847.0 |
| (482.0) |
| 332.0 |
| 930.0 |
| 54.0 |
| (680.0) |
| 258.0 |
| 854.0 |
| 449.0 |
| 526.0 |
| 1,270.0 |
| 665.0 |
| 390.0 |
| 674.0 |
| 539.0 |
| 690.0 |
| 452.0 |
| 0.79 |
| 0.33 |
| 1.23 |
| - |
| 0.41 |
| (1.52) |
| (0.34) |
| - |
| 1.17 |
| 0.05 |
| (0.86) |
| - |
| 1.30 |
| 0.69 |
| 0.77 |
| - |
| 1.03 |
| 0.62 |
| 1.01 |
| - |
| 1.10 |
| 0.73 |
| 808.7 |
| 806.6 |
| 805.9 |
| - |
| 833.8 |
| 839.4 |
| - |
| - |
| 813.0 |
| 802.5 |
| 793.1 |
| - |
| 653.9 |
| 652.8 |
| 650.5 |
| - |
| 642.5 |
| 629.2 |
| 628.1 |
| - |
| 625.9 |
| 615.6 |
| 810.0 |
| 806.6 |
| 805.9 |
| - |
| 833.8 |
| 839.4 |
| 838.2 |
| - |
| 813.0 |
| 802.6 |
| 793.1 |
| - |
| 654.9 |
| 653.1 |
| 650.5 |
| - |
| 642.5 |
| 629.2 |
| 628.1 |
| - |
| 626.0 |
| 617.0 |
| 363.0 |
| 878.0 |
| 856.0 |
| 27.0 |
| 804.0 |
| 368.0 |
| 461.0 |
| 1,104.0 |
| 461.0 |
| (482.0) |
| 246.0 |
| 1,150.0 |
| 742.0 |
| 875.0 |
| 953.0 |
| 1,152.0 |
| 753.0 |
| 1,079.0 |
| 640.0 |
| 1,145.0 |
| 781.0 |