| (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 | 6,921.0 | 5,638.0 | 5,847.0 | 5,478.0 | 5,669.0 | 5,585.0 | 5,965.0 | 6,025.0 | 6,123.0 | 6,357.0 | 6,212.0 | 5,573.0 | 6,044.0 | 6,719.0 | 7,593.0 | 7,407.0 | ||||||||||||||||||||||||
| (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 | 23,884.0 | 22,632.0 | 23,698.0 | 24,186.0 | 25,702.0 | 18,642.0 | 11,032.0 | 17,380.0 | 17,275.4 | 11,208.3 | 7,650.6 | 8,757.4 | 18,035.3 | 14,487.1 | 11,682.6 | 10,126.1 | 6,099.9 | 4,787.0 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 7,124.0 | 6,385.0 | 8,082.0 | 9,603.0 | 9,966.0 | 6,102.0 | (544.0) | 3,699.0 | 4,469.3 | 926.4 | (1,225.3) | (6,686.1) | 5,241.8 | 3,675.2 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 173.0 | 210.0 | 277.0 | 240.0 | 85.0 | 3.0 | 12.0 | 26.0 | 12.0 | 8.0 | 2.6 | 3.0 | 2.2 | 6.0 | 9.0 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 1,543.0 | 1,382.0 | 1,815.0 | 2,095.0 | 2,142.0 | 1,269.0 | (134.0) | 810.0 | 822.0 | (1,921.4) | (460.8) | (2,397.0) | 2,079.8 | 1,239.8 | 710.5 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 10.33 | 9.17 | 11.31 | 13.07 | 13.31 | 8.03 | (1.04) | 4.73 | 5.93 | 4.49 | (1.98) | (8.29) | 5.36 | 4.07 | 1.07 | 4.15 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 11,765.0 | 10,846.0 | 12,190.0 | 13,095.0 | 13,508.0 | 9,753.0 | 2,856.0 | 7,449.0 | 7,904.8 | 4,335.8 | 2,328.1 | (3,372.4) | 9,238.9 | 7,276.2 | 4,649.5 | 4,629.7 | ||||
| 3,983.0 |
| 6,044.0 |
| 4,765.0 |
| 4,139.0 |
| 3,694.0 |
| 2,965.0 |
| 2,246.0 |
| 1,103.0 |
| 4,718.0 |
| 4,320.3 |
| 4,303.5 |
| 4,697.6 |
| 4,058.6 |
| 4,574.5 |
| 4,781.6 |
| 4,238.1 |
| 3,681.2 |
| 3,340.4 |
| 2,644.8 |
| 2,612.5 |
| 2,610.6 |
| 2,402.0 |
| 2,118.5 |
| 1,775.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 185.0 | 224.0 | 239.0 | 186.0 | 171.0 | 189.0 | 167.0 | 151.0 | 162.0 | 192.0 | 161.0 | 142.0 | 145.0 | 156.0 | 162.0 | 128.0 | ||||||||||||||||||||||||
| Depreciation & Amortization | 1,193.0 | 1,226.0 | 1,169.0 | 1,053.0 | 1,013.0 | 1,019.0 | 1,031.0 | 984.0 | 1,074.0 | 930.0 | 898.0 | 866.0 | 798.0 | 878.0 | 906.0 | 911.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (8.0) | 4.0 | 2.0 | (1.0) | (3.0) | 1.0 | 0.0 | 2.0 | (6.0) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 4,323.0 | 4,695.0 | 4,011.0 | 3,731.0 | 3,810.0 | 3,993.0 | 3,876.0 | 3,895.0 | 3,852.0 | 3,853.0 | 3,655.0 | 3,603.0 | 3,472.0 | 3,866.0 | 3,929.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2,598.0 | 943.0 | 1,836.0 | 1,747.0 | 1,859.0 | 1,592.0 | 2,089.0 | 2,130.0 | 2,271.0 | 2,504.0 | 2,557.0 | 1,970.0 | 2,572.0 | 2,853.0 | 3,664.0 | 2,903.0 | 546.0 | 2,528.0 | 1,471.0 | 1,171.0 | 932.0 | 488.0 | (3.0) | (1,087.0) | 58.0 | 863.7 | 828.0 | 1,130.8 | 876.5 | 1,123.1 | 1,506.7 | 964.9 | 874.6 | 475.9 | 214.8 | 127.9 | 107.7 | (105.5) | (193.5) | (288.2) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 31.0 | 29.0 | 57.0 | 56.0 | 68.0 | 69.0 | 76.0 | 64.0 | 68.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 66.0 | 66.0 | 71.0 | 51.0 | 47.0 | 38.0 | 31.0 | 36.0 | 33.0 | 35.0 | 36.0 | 35.0 | 42.0 | 42.0 | 41.0 | 48.0 | 48.0 | 38.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 23.0 | 33.0 | 59.0 | 55.0 | 65.0 | 70.0 | 76.0 | 66.0 | 62.0 | 66.0 | 52.0 | 51.0 | 65.0 | 48.0 | 40.0 | 27.0 | (1.0) | |||||||||||||||||||||||
| Pre-Tax Income | 2,555.0 | 910.0 | 1,824.0 | 1,751.0 | 1,877.0 | 1,624.0 | 2,134.0 | 2,160.0 | 2,300.0 | 2,535.0 | 2,573.0 | 1,986.0 | 2,595.0 | 2,859.0 | 3,663.0 | 2,882.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 575.0 | 209.0 | 353.0 | 406.0 | 414.0 | 373.0 | 461.0 | 470.0 | 511.0 | 547.0 | 543.0 | 433.0 | 572.0 | 582.0 | 809.0 | 644.0 | 107.0 | 514.0 | 334.0 | 217.0 | 204.0 | 91.0 | (11.0) | (235.0) | 21.0 | 194.3 | 182.3 | 241.5 | 191.8 | 195.6 | 255.4 | 196.2 | 174.8 | (2,017.1) | 45.4 | 39.4 | 10.9 | (51.7) | (82.3) | (87.7) |
| Net Income From Continuing Ops | 1,980.0 | 701.0 | 1,471.0 | 1,345.0 | 1,463.0 | 1,251.0 | 1,673.0 | 1,690.0 | 1,789.0 | 1,988.0 | 2,030.0 | 1,553.0 | 2,023.0 | 2,277.0 | 2,854.0 | 2,238.0 | 390.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,980.0 | 701.0 | 1,471.0 | 1,345.0 | 1,463.0 | 1,251.0 | 1,673.0 | 1,690.0 | 1,789.0 | 1,988.0 | 2,030.0 | 1,553.0 | 2,023.0 | 2,277.0 | 2,854.0 | 2,238.0 | 390.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,980.0 | 701.0 | 1,471.0 | 1,345.0 | 1,463.0 | 1,251.0 | 1,673.0 | 1,690.0 | 1,789.0 | 1,988.0 | 2,030.0 | 1,553.0 | 2,023.0 | 2,277.0 | 2,854.0 | 2,238.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,980.0 | 701.0 | 1,471.0 | 1,345.0 | 1,463.0 | 1,251.0 | 1,673.0 | 1,690.0 | 1,789.0 | 1,988.0 | 2,030.0 | 1,553.0 | 2,023.0 | 2,277.0 | 2,854.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.72 | - | 2.72 | 2.48 | 2.66 | - | 2.97 | 2.97 | 3.11 | - | 3.51 | 2.68 | 3.46 | - | 4.90 | 3.84 | 0.67 | - | 1.88 | 1.56 | 1.17 | - | (0.07) | (1.57) | 0.02 | - | 1.06 | 1.47 | 1.10 | - | 2.06 | 1.21 | 1.11 | - | 0.17 | 0.04 | 0.05 | - | (0.35) | (0.53) |
| EPS Diluted | 3.70 | - | 2.70 | 2.46 | 2.65 | - | 2.95 | 2.95 | 3.10 | - | 3.48 | 2.66 | 3.45 | - | 4.86 | 3.81 | 0.67 | - | ||||||||||||||||||||||
| Shares Basic | 532.0 | - | 541.0 | 543.0 | 550.0 | - | 564.0 | 569.0 | 575.0 | - | 579.0 | 580.0 | 584.0 | - | 583.0 | 583.0 | 582.0 | - | ||||||||||||||||||||||
| Shares Diluted | 535.0 | - | 544.0 | 546.0 | 553.0 | - | 568.0 | 572.0 | 577.0 | - | 583.0 | 584.0 | 587.0 | - | 587.0 | 588.0 | 586.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 3,791.0 | 2,169.0 | 3,005.0 | 2,800.0 | 2,872.0 | 2,611.0 | 3,120.0 | 3,114.0 | 3,345.0 | 3,434.0 | 3,455.0 | 2,836.0 | 3,370.0 | 3,731.0 | 4,570.0 | 3,814.0 | 1,393.0 | 3,438.0 | 2,398.0 | 2,085.0 | 1,832.0 | 1,358.0 | 820.0 | (380.0) | 1,058.0 | 1,823.2 | 1,781.6 | 2,088.1 | 1,756.1 | 2,043.1 | 2,424.9 | 1,813.6 | 1,623.2 | 1,357.7 | 1,061.1 | 993.3 | 923.8 | 757.0 | 706.0 | 574.3 |
| EBIT | 2,598.0 | 943.0 | 1,836.0 | 1,747.0 | 1,859.0 | 1,592.0 | 2,089.0 | 2,130.0 | 2,271.0 | 2,504.0 | 2,557.0 | 1,970.0 | 2,572.0 | 2,853.0 | 3,664.0 | 2,903.0 | 546.0 | 2,528.0 | 1,471.0 | |||||||||||||||||||||
| 7,127.1 |
| 4,239.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 834.0 | 820.0 | 669.0 | 640.0 | 570.0 | 511.0 | 484.0 | 489.0 | 427.0 | 434.5 | 394.8 | 366.6 | 402.0 | 348.3 | 331.5 | 304.8 | 280.5 | 248.3 | 243.7 | 205.2 |
| Depreciation & Amortization | 4,641.0 | 4,461.0 | 4,108.0 | 3,492.0 | 3,542.0 | 3,651.0 | 3,400.0 | 3,750.0 | 3,435.4 | 3,409.4 | 3,553.4 | 3,313.6 | 3,997.0 | 3,601.0 | 3,169.7 | 2,516.4 | 1,941.9 | 1,549.2 | 1,326.9 | 1,065.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (3.0) | 2.0 | (3.0) | (6.0) | 29.0 | 6.0 | (2.0) | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 16,760.0 | 16,247.0 | 15,616.0 | 14,583.0 | 15,736.0 | 12,540.0 | 11,576.0 | 13,681.0 | 12,806.1 | 10,281.9 | 8,875.9 | 15,443.5 | 12,793.5 | 10,811.9 | 10,202.8 | 8,012.8 | 5,576.6 | 3,816.1 | 3,360.0 | 2,590.9 |
| 1,479.8 |
| 2,113.3 |
| 523.3 |
| 970.8 |
| 3,767.2 |
| 1,648.4 |
| 1.0 |
| 0.8 |
| 1.1 |
| - |
| - |
| Interest Expense | 254.0 | 235.0 | 138.0 | 148.0 | 179.0 | 178.0 | 205.0 | 185.0 | 245.1 | 274.4 | 281.7 | 237.4 | 201.5 | 235.5 | 213.6 | 210.4 | 129.6 | 100.9 | 94.3 | 76.1 |
| Income From Equity Investments | - | - | - | - | 46.0 | 18.0 | (2.0) | - | 2.0 | 3.0 | 4.0 | 9.0 | 8.0 | 11.0 | 20.0 | 17.0 | - | - | - | - |
| Other Non-Operating Income | 170.0 | 212.0 | 274.0 | 234.0 | 114.0 | 9.0 | 10.0 | 31.0 | 16.7 | 9.2 | (50.5) | 1.9 | (45.1) | (2.9) | 14.5 | 6.9 | 14.2 | 2.1 | 31.0 | 29.3 |
| Pre-Tax Income | 7,040.0 | 6,362.0 | 8,218.0 | 9,689.0 | 9,901.0 | 5,933.0 | (739.0) | 3,545.0 | 4,241.0 | 661.2 | (1,557.5) | (6,921.6) | - | - | - | - | - | - | - | - |
| 818.7 |
| 247.3 |
| 325.4 |
| 1,309.6 |
| 541.0 |
| Net Income From Continuing Ops | 5,497.0 | 4,980.0 | 6,403.0 | 7,594.0 | 7,759.0 | 4,664.0 | (605.0) | 2,735.0 | 3,419.0 | 2,582.6 | (1,096.7) | (4,524.5) | 2,915.5 | 2,197.1 | 570.3 | 1,091.1 | 160.7 | 546.6 | 2,436.9 | 1,089.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 5,497.0 | 4,980.0 | 6,403.0 | 7,594.0 | 7,759.0 | 4,664.0 | (605.0) | 2,735.0 | 3,419.0 | 2,582.6 | (1,096.7) | (4,524.5) | 2,915.5 | 2,197.1 | 570.3 | 1,091.1 | 160.7 | 546.6 | 2,436.9 | 1,089.9 |
| Net Income Attributable To Parent | 5,497.0 | 4,980.0 | 6,403.0 | 7,594.0 | 7,759.0 | 4,664.0 | (605.0) | 2,735.0 | 3,419.0 | 2,582.6 | (1,096.7) | (4,524.5) | 2,915.5 | 2,197.1 | 570.3 | 1,091.1 | 160.7 | 546.6 | 2,436.9 | 1,089.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.4) | (6.3) |
| Net Income To Common Shareholders | 5,497.0 | 4,980.0 | 6,403.0 | 7,594.0 | 7,759.0 | 4,664.0 | (605.0) | 2,735.0 | 3,419.0 | 2,582.6 | (1,096.7) | (4,524.5) | 2,915.5 | 2,197.1 | 570.3 | 1,091.1 | 160.7 | 546.6 | 2,436.5 | 1,083.3 |
| 0.64 |
| 2.20 |
| 9.88 |
| 4.45 |
| EPS Diluted | 10.27 | 9.12 | 11.25 | 13.00 | 13.22 | 7.99 | (1.04) | 4.71 | 5.89 | 4.46 | (1.98) | (8.29) | 5.32 | 4.02 | 1.05 | 4.10 | 0.63 | 2.17 | 9.72 | 4.37 |
| Shares Basic | 532.0 | 543.0 | 566.0 | 581.0 | 583.0 | 581.0 | 579.0 | 578.0 | 576.6 | 574.6 | 553.4 | 545.7 | 543.4 | 540.3 | 535.2 | 262.7 | 250.9 | 249.0 | 246.7 | 243.5 |
| Shares Diluted | 535.0 | 546.0 | 569.0 | 584.0 | 587.0 | 584.0 | 579.0 | 581.0 | 580.4 | 578.7 | 553.4 | 545.7 | 548.5 | 546.2 | 541.5 | 266.3 | 254.5 | 251.9 | 250.5 | 247.6 |
| 2,465.2 |
| 2,520.0 |
| 5,094.1 |
| 2,713.9 |
| EBIT | 7,124.0 | 6,385.0 | 8,082.0 | 9,603.0 | 9,966.0 | 6,102.0 | (544.0) | 3,699.0 | 4,469.3 | 926.4 | (1,225.3) | (6,686.1) | 5,241.8 | 3,675.2 | 1,479.8 | 2,113.3 | 523.3 | 970.8 | 3,767.2 | 1,648.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.0 |
| 139.0 |
| 142.0 |
| 120.0 |
| 110.0 |
| 113.0 |
| 125.0 |
| 132.0 |
| 114.0 |
| 124.8 |
| 135.8 |
| 121.8 |
| 106.7 |
| 116.9 |
| 111.3 |
| 104.1 |
| 94.7 |
| 117.0 |
| 111.7 |
| 108.5 |
| 97.2 |
| 102.2 |
| 94.4 |
| 97.7 |
| 847.0 |
| 910.0 |
| 927.0 |
| 914.0 |
| 900.0 |
| 870.0 |
| 823.0 |
| 707.0 |
| 1,000.0 |
| 959.5 |
| 953.6 |
| 957.3 |
| 879.6 |
| 920.0 |
| 918.2 |
| 848.7 |
| 748.6 |
| 881.7 |
| 846.2 |
| 865.4 |
| 816.0 |
| 862.5 |
| 899.5 |
| 862.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,504.0 |
| 3,437.0 |
| 3,516.0 |
| 3,294.0 |
| 2,968.0 |
| 2,762.0 |
| 2,477.0 |
| 2,249.0 |
| 2,190.0 |
| 4,660.0 |
| 3,456.5 |
| 3,475.5 |
| 3,566.9 |
| 3,182.1 |
| 3,451.4 |
| 3,274.9 |
| 3,273.1 |
| 2,806.6 |
| 2,864.5 |
| 2,430.0 |
| 2,484.6 |
| 2,502.8 |
| 2,507.5 |
| 2,312.0 |
| 2,063.9 |
| 48.0 |
| 45.0 |
| 47.0 |
| 53.0 |
| 53.0 |
| 54.0 |
| 45.0 |
| 40.6 |
| 39.6 |
| 49.9 |
| 54.9 |
| 56.0 |
| 63.6 |
| 63.4 |
| 62.0 |
| 63.4 |
| 69.1 |
| 70.4 |
| 71.5 |
| 71.3 |
| 70.9 |
| 71.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 6.0 |
| (2.0) |
| (4.0) |
| (7.0) |
| 3.0 |
| (4.0) |
| 18.0 |
| 7.8 |
| 9.1 |
| 8.5 |
| 5.6 |
| 21.2 |
| 3.3 |
| (8.6) |
| 0.7 |
| 0.8 |
| 0.2 |
| 5.0 |
| 3.2 |
| (17.2) |
| (7.9) |
| (21.0) |
| 497.0 |
| 2,499.0 |
| 1,429.0 |
| 1,124.0 |
| 881.0 |
| 428.0 |
| (53.0) |
| (1,145.0) |
| 31.0 |
| 830.9 |
| 797.5 |
| 1,089.4 |
| 827.2 |
| 1,088.3 |
| 1,446.4 |
| 892.9 |
| 813.4 |
| 413.4 |
| 146.0 |
| 62.5 |
| 39.4 |
| (194.0) |
| (272.3) |
| (380.3) |
| 1,985.0 |
| 1,095.0 |
| 907.0 |
| 677.0 |
| 337.0 |
| (42.0) |
| (910.0) |
| 10.0 |
| 636.6 |
| 615.1 |
| 847.8 |
| 635.4 |
| 892.8 |
| 1,191.0 |
| 696.7 |
| 638.6 |
| 2,430.5 |
| 100.5 |
| 23.1 |
| 28.5 |
| (142.4) |
| (190.0) |
| (292.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,985.0 |
| 1,095.0 |
| 907.0 |
| 677.0 |
| 337.0 |
| (42.0) |
| (910.0) |
| 10.0 |
| 636.6 |
| 615.1 |
| 847.8 |
| 635.4 |
| 892.8 |
| 1,191.0 |
| 696.7 |
| 638.6 |
| 2,430.5 |
| 100.5 |
| 23.1 |
| 28.5 |
| (142.4) |
| (190.0) |
| (292.6) |
| 390.0 |
| 1,985.0 |
| 1,095.0 |
| 907.0 |
| 677.0 |
| 337.0 |
| (42.0) |
| (910.0) |
| 10.0 |
| 636.6 |
| 615.1 |
| 847.8 |
| 635.4 |
| 892.8 |
| 1,191.0 |
| 696.7 |
| 638.6 |
| 2,430.5 |
| 100.5 |
| 23.1 |
| 28.5 |
| (142.4) |
| (190.0) |
| (292.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,238.0 |
| 390.0 |
| 1,985.0 |
| 1,095.0 |
| 907.0 |
| 677.0 |
| 337.0 |
| (42.0) |
| (910.0) |
| 10.0 |
| 636.6 |
| 615.1 |
| 847.8 |
| 635.4 |
| 892.8 |
| 1,191.0 |
| 696.7 |
| 638.6 |
| 2,430.5 |
| 100.5 |
| 23.1 |
| 28.5 |
| (142.4) |
| (190.0) |
| (292.6) |
| 1.88 |
| 1.55 |
| 1.16 |
| - |
| (0.07) |
| (1.57) |
| 0.02 |
| - |
| 1.06 |
| 1.46 |
| 1.10 |
| - |
| 2.05 |
| 1.20 |
| 1.10 |
| - |
| 0.17 |
| 0.04 |
| 0.05 |
| - |
| (0.35) |
| (0.53) |
| 581.0 |
| 580.0 |
| 580.0 |
| - |
| 579.0 |
| 579.0 |
| 578.0 |
| - |
| 577.8 |
| 577.5 |
| 577.2 |
| - |
| 577.3 |
| 576.1 |
| 575.8 |
| - |
| 574.8 |
| 574.4 |
| 573.9 |
| - |
| 547.8 |
| 547.3 |
| 584.0 |
| 584.0 |
| 583.0 |
| - |
| 579.0 |
| 579.0 |
| 580.0 |
| - |
| 581.3 |
| 580.2 |
| 580.2 |
| - |
| 581.6 |
| 580.4 |
| 579.7 |
| - |
| 578.7 |
| 578.5 |
| 578.6 |
| - |
| 547.8 |
| 547.3 |
| 1,171.0 |
| 932.0 |
| 488.0 |
| (3.0) |
| (1,087.0) |
| 58.0 |
| 863.7 |
| 828.0 |
| 1,130.8 |
| 876.5 |
| 1,123.1 |
| 1,506.7 |
| 964.9 |
| 874.6 |
| 475.9 |
| 214.8 |
| 127.9 |
| 107.7 |
| (105.5) |
| (193.5) |
| (288.2) |