| (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 | 27,771.0 | 25,320.0 | 19,954.0 | 19,242.0 | 21,020.0 | 19,541.0 | 20,772.0 | 20,729.0 | 21,629.0 | 20,532.0 | 20,739.0 | 18,320.0 | 18,995.0 | 20,501.0 | 22,939.0 | 25,945.0 | ||||||||||||||||||||||||
| (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 | 92,287.0 | 85,536.0 | 82,671.0 | 78,586.0 | 89,876.0 | 67,417.0 | 38,954.0 | 54,213.0 | 54,087.0 | 40,523.0 | 31,792.0 | 36,096.0 | 52,639.0 | 48,335.0 | 16,964.0 | 8,190.0 | 6,556.0 | 5,417.3 | |
| Cost of Revenue | 69,073.0 | 63,495.0 | 61,975.0 | 60,541.0 | 72,232.0 | 50,395.0 | 25,487.0 | 39,801.0 | 41,603.0 | 30,966.0 | 23,693.0 | 28,668.0 | 45,861.0 | 42,580.0 | 13,088.0 | 5,169.0 | 4,102.0 | ||
| Gross Profit | 23,214.0 | 22,041.0 | 20,696.0 | 18,045.0 | 17,644.0 | 17,022.0 | 13,467.0 | 14,412.0 | 12,484.0 | 9,557.0 | 8,099.0 | 7,428.0 | 6,778.0 | 5,755.0 | 3,876.0 | 3,021.0 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 9,519.0 | 9,027.0 | 9,138.0 | 8,295.0 | 7,738.0 | 8,792.0 | 2,980.0 | 7,203.0 | 5,403.0 | 2,721.0 | 1,851.0 | 2,287.0 | 2,372.0 | 1,551.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 444.0 | 350.0 | 541.0 | 303.0 | 204.0 | 184.0 | 237.0 | 195.0 | 4.0 | (1,833.0) | (258.0) | (123.0) | 325.0 | 93.0 | 54.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 15,417.0 | 14,709.0 | 14,303.0 | 12,680.0 | 11,902.0 | 12,609.0 | 6,658.0 | 10,350.0 | 8,262.0 | 5,275.0 | 4,067.0 | 4,238.0 | 4,041.0 | 2,864.0 | 2,231.0 | 1,823.0 | |||
| 20,491.0 |
| 18,657.0 |
| 16,664.0 |
| 15,101.0 |
| 16,995.0 |
| 10,034.0 |
| 9,955.0 |
| 7,338.0 |
| 11,627.0 |
| 13,720.0 |
| 13,495.0 |
| 13,877.0 |
| 13,121.0 |
| 13,573.0 |
| 14,514.0 |
| 14,118.0 |
| 11,882.0 |
| 11,451.0 |
| 9,984.0 |
| 9,427.0 |
| 9,661.0 |
| 8,977.0 |
| 7,705.0 |
| 7,415.0 |
| Cost of Revenue | 21,149.0 | 19,416.0 | 14,562.0 | 13,946.0 | 15,571.0 | 14,157.0 | 15,612.0 | 15,609.0 | 16,597.0 | 15,780.0 | 16,059.0 | 14,092.0 | 14,610.0 | 16,063.0 | 18,516.0 | 21,515.0 | 16,138.0 | 14,754.0 | 13,188.0 | 11,505.0 | 10,948.0 | 6,703.0 | 6,376.0 | 4,117.0 | 8,291.0 | (21,967.0) | 9,864.0 | 10,301.0 | 41,603.0 | 9,922.0 | 11,093.0 | 11,343.0 | 9,245.0 | 8,948.0 | 7,341.0 | 7,167.0 | 7,510.0 | 6,815.0 | 5,776.0 | 5,479.0 |
| Gross Profit | 6,622.0 | 5,904.0 | 5,392.0 | 5,296.0 | 5,449.0 | 5,384.0 | 5,160.0 | 5,120.0 | 5,032.0 | 4,752.0 | 4,680.0 | 4,228.0 | 4,385.0 | 4,438.0 | 4,423.0 | 4,430.0 | 4,353.0 | 3,903.0 | 3,476.0 | 3,596.0 | 6,047.0 | 3,331.0 | 3,579.0 | 3,221.0 | 3,336.0 | 35,687.0 | 3,631.0 | 3,576.0 | (28,482.0) | 3,651.0 | 3,421.0 | 2,775.0 | 2,637.0 | 2,503.0 | 2,643.0 | 2,260.0 | 2,151.0 | 2,162.0 | 1,929.0 | 1,936.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 361.0 | 367.0 | 268.0 | 257.0 | 288.0 | 288.0 | 297.0 | 332.0 | 260.0 | 285.0 | 234.0 | 228.0 | 238.0 | 216.0 | 361.0 | 211.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 1,583.0 | 1,491.0 | 1,440.0 | 1,384.0 | 1,367.0 | 1,374.0 | 1,324.0 | 1,213.0 | 1,254.0 | 1,158.0 | 1,107.0 | 1,061.0 | 1,059.0 | 1,060.0 | 1,030.0 | 1,046.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 324.0 | 292.0 | 198.0 | 132.0 | 195.0 | 179.0 | 403.0 | 175.0 | 196.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 24,788.0 | 23,244.0 | 17,803.0 | 16,933.0 | 18,529.0 | 17,262.0 | 18,591.0 | 18,431.0 | 19,249.0 | 18,367.0 | 18,506.0 | 16,485.0 | 16,933.0 | 18,695.0 | 20,966.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2,983.0 | 2,076.0 | 2,151.0 | 2,309.0 | 2,491.0 | 2,279.0 | 2,181.0 | 2,298.0 | 2,380.0 | 2,165.0 | 2,233.0 | 1,835.0 | 2,062.0 | 1,806.0 | 1,973.0 | 2,113.0 | 1,846.0 | 1,689.0 | 1,437.0 | 1,597.0 | 4,069.0 | 1,339.0 | 244.0 | 1,336.0 | 61.0 | (1,876.0) | 1,856.0 | 1,820.0 | 5,403.0 | 1,474.0 | 1,703.0 | 1,126.0 | 1,100.0 | 290.0 | 931.0 | 743.0 | 757.0 | (301.0) | 646.0 | 805.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 947.0 | 910.0 | 890.0 | 865.0 | 809.0 | 807.0 | 828.0 | 762.0 | 728.0 | 686.0 | 632.0 | 641.0 | 619.0 | 592.0 | 577.0 | 578.0 | 559.0 | |||||||||||||||||||||||
| Income From Equity Investments | 110.0 | 106.0 | 116.0 | 105.0 | 92.0 | 94.0 | 102.0 | 85.0 | 98.0 | 97.0 | 103.0 | 95.0 | 88.0 | 71.0 | 68.0 | 62.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | (28.0) | 112.0 | 14.0 | 5.0 | (11.0) | 36.0 | 74.0 | 3.0 | 27.0 | 85.0 | 13.0 | 17.0 | 7.0 | 207.0 | (120.0) | (18.0) | 21.0 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,478.0 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 135.0 | 143.0 | 87.0 | 79.0 | 41.0 | 136.0 | 89.0 | 227.0 | 89.0 | 47.0 | 77.0 | 108.0 | 71.0 | 45.0 | 82.0 | 86.0 | (9.0) | (50.0) | 77.0 | 82.0 | 75.0 | 69.0 | 41.0 | 99.0 | 28.0 | (19.0) | 54.0 | 34.0 | 126.0 | (2.0) | (52.0) | 68.0 | (10.0) | (1,747.0) | (157.0) | 33.0 | 38.0 | (107.0) | (89.0) | (7.0) |
| Net Income From Continuing Ops | 1,976.0 | 1,238.0 | 1,292.0 | 1,458.0 | 1,720.0 | 1,447.0 | 1,434.0 | 1,992.0 | 1,692.0 | 1,567.0 | 1,047.0 | 1,233.0 | 1,447.0 | 1,437.0 | 1,322.0 | 1,622.0 | 1,487.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,976.0 | 1,238.0 | 1,292.0 | 1,458.0 | 1,720.0 | 1,447.0 | 1,434.0 | 1,992.0 | 1,692.0 | 1,567.0 | 1,047.0 | 1,233.0 | 1,447.0 | 1,437.0 | 1,322.0 | 1,622.0 | 1,487.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,254.0 | 928.0 | 1,019.0 | 1,163.0 | 1,323.0 | 1,077.0 | 1,183.0 | 1,314.0 | 1,240.0 | 1,327.0 | 584.0 | 911.0 | 1,113.0 | 1,155.0 | 1,006.0 | 1,326.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | 259.0 | 275.0 | 384.0 | 355.0 | 238.0 | 663.0 | 436.0 | 219.0 | 451.0 | 308.0 | 321.0 | 268.0 | 304.0 | 284.0 | 205.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | 59.0 | 59.0 | 59.0 | 63.0 | 67.0 | 68.0 | 67.0 | 98.0 | 129.0 | 123.0 | 118.0 | 113.0 | 109.0 | 105.0 | 106.0 | 105.0 | 106.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,195.0 | 869.0 | 960.0 | 1,100.0 | 1,256.0 | 1,009.0 | 1,116.0 | 1,216.0 | 1,111.0 | 1,204.0 | 466.0 | 798.0 | 1,004.0 | 1,050.0 | 900.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 4,566.0 | 3,567.0 | 3,591.0 | 3,693.0 | 3,858.0 | 3,653.0 | 3,505.0 | 3,511.0 | 3,634.0 | 3,323.0 | 3,340.0 | 2,896.0 | 3,121.0 | 2,866.0 | 3,003.0 | 3,159.0 | 2,874.0 | 2,669.0 | 2,380.0 | 2,537.0 | 5,023.0 | 2,302.0 | 1,156.0 | 2,272.0 | 928.0 | (1,072.0) | 2,640.0 | 2,605.0 | 6,177.0 | 2,224.0 | 2,453.0 | 1,820.0 | 1,765.0 | 967.0 | 1,573.0 | 1,350.0 | 1,385.0 | 268.0 | 1,194.0 | 1,342.0 |
| EBIT | 2,983.0 | 2,076.0 | 2,151.0 | 2,309.0 | 2,491.0 | 2,279.0 | 2,181.0 | 2,298.0 | 2,380.0 | 2,165.0 | 2,233.0 | 1,835.0 | 2,062.0 | 1,806.0 | 1,973.0 | 2,113.0 | 1,846.0 | 1,689.0 | 1,437.0 | |||||||||||||||||||||
| 9,293.4 |
| 3,122.1 |
| - |
| 2,454.0 |
| 2,295.2 |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 1,253.0 | 1,180.0 | 1,177.0 | 985.0 | 1,018.0 | 818.0 | 711.0 | 694.0 | 702.0 | 599.0 | 656.0 | 548.0 | 556.0 | 533.0 | 527.0 | 253.0 | 233.0 | 178.9 | 200.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 5,898.0 | 5,682.0 | 5,165.0 | 4,385.0 | 4,164.0 | 3,817.0 | 3,678.0 | 3,147.0 | 2,859.0 | 2,554.0 | 2,216.0 | 1,951.0 | 1,669.0 | 1,313.0 | 871.0 | 586.0 | 406.0 | 325.0 | 274.4 |
| Amortization of Intangibles | - | 479.0 | 464.0 | 399.0 | 390.0 | 352.0 | 403.0 | 308.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 946.0 | 817.0 | 953.0 | 859.0 | 634.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 82,768.0 | 76,509.0 | 73,533.0 | 70,291.0 | 82,138.0 | 58,625.0 | 35,974.0 | 47,010.0 | 48,684.0 | 37,802.0 | 29,941.0 | 33,809.0 | 50,267.0 | 46,784.0 | 15,604.0 | 6,953.0 | 5,512.0 | 4,306.9 | 8,194.5 |
| 1,360.0 |
| 1,237.0 |
| 1,044.0 |
| 1,110.4 |
| 1,098.9 |
| - |
| - |
| - |
| Interest Expense | 3,612.0 | 3,474.0 | 3,125.0 | 2,578.0 | 2,306.0 | 2,267.0 | 2,327.0 | 2,331.0 | 2,055.0 | 1,922.0 | 1,804.0 | 1,622.0 | 1,368.0 | 1,221.0 | 1,018.0 | 740.0 | 625.0 | 468.4 | 357.5 |
| Income From Equity Investments | 437.0 | 419.0 | 379.0 | 383.0 | 257.0 | 246.0 | 119.0 | 302.0 | 344.0 | 144.0 | 270.0 | 276.0 | 332.0 | 236.0 | 212.0 | 117.0 | 65.0 | 20.6 | (0.2) |
| Other Non-Operating Income | 103.0 | 120.0 | 140.0 | 122.0 | 90.0 | 77.0 | 12.0 | 105.0 | 62.0 | 206.0 | 124.0 | 20.0 | (12.0) | (1.0) | 30.0 | 17.0 | (4.0) | 1.9 | 8.1 |
| Pre-Tax Income | - | - | - | - | - | 6,871.0 | 377.0 | 5,020.0 | 3,689.0 | 710.0 | 204.0 | 900.0 | 1,319.0 | 375.0 | 1,437.0 | 548.0 | 359.0 | 707.1 | - |
| 17.0 |
| 14.0 |
| 9.2 |
| 3.8 |
| Net Income From Continuing Ops | 5,964.0 | 5,708.0 | 6,565.0 | 5,294.0 | 5,868.0 | 6,687.0 | 140.0 | 4,825.0 | 3,685.0 | 2,543.0 | 462.0 | 1,023.0 | 994.0 | 282.0 | 1,383.0 | 531.0 | 345.0 | 697.9 | 679.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.0 | 0.0 | (265.0) | (177.0) | (462.0) | 38.0 | 130.0 | 33.0 | (109.0) | (3.0) | (8.0) | 0.0 | - |
| Net Income | 5,964.0 | 5,708.0 | 6,565.0 | 5,294.0 | 5,868.0 | 6,687.0 | 140.0 | 4,825.0 | 3,420.0 | 2,366.0 | 0.0 | 1,061.0 | 1,124.0 | 315.0 | 1,274.0 | 528.0 | 337.0 | 697.9 | 679.8 |
| Net Income Attributable To Parent | 4,364.0 | 4,433.0 | 4,814.0 | 3,935.0 | 4,756.0 | 5,470.0 | (648.0) | 3,518.0 | 1,749.0 | 954.0 | 995.0 | 1,189.0 | 633.0 | 196.0 | 304.0 | 310.0 | 193.0 | 442.5 | 375.0 |
| Less: Minority Interest | - | - | 1,692.0 | 1,299.0 | 1,061.0 | 1,167.0 | 739.0 | 1,256.0 | 1,632.0 | 1,412.0 | (995.0) | (128.0) | 491.0 | 119.0 | 970.0 | 218.0 | 144.0 | 255.4 | 304.7 |
| Less: Preferred Dividends | 240.0 | 248.0 | 362.0 | 463.0 | 422.0 | 285.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4,124.0 | 4,185.0 | 4,452.0 | 3,472.0 | 4,334.0 | 5,185.0 | (648.0) | 3,518.0 | 1,749.0 | 954.0 | 995.0 | 1,189.0 | 633.0 | 196.0 | 304.0 | 310.0 | 193.0 | 442.5 | 375.0 |
| - |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,450.0 |
| 1,435.4 |
| 1,373.3 |
| EBIT | 9,519.0 | 9,027.0 | 9,138.0 | 8,295.0 | 7,738.0 | 8,792.0 | 2,980.0 | 7,203.0 | 5,403.0 | 2,721.0 | 1,851.0 | 2,287.0 | 2,372.0 | 1,551.0 | 1,360.0 | 1,237.0 | 1,044.0 | 1,110.4 | 1,098.9 |
| 230.0 |
| 235.0 |
| 198.0 |
| 184.0 |
| 201.0 |
| 156.0 |
| 176.0 |
| 175.0 |
| 204.0 |
| 195.0 |
| 173.0 |
| 179.0 |
| 147.0 |
| 187.0 |
| 184.0 |
| 183.0 |
| 148.0 |
| 119.0 |
| 142.0 |
| 173.0 |
| 165.0 |
| 129.0 |
| 209.0 |
| 150.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,028.0 |
| 980.0 |
| 943.0 |
| 940.0 |
| 954.0 |
| 963.0 |
| 912.0 |
| 936.0 |
| 867.0 |
| 804.0 |
| 784.0 |
| 785.0 |
| 774.0 |
| 750.0 |
| 750.0 |
| 694.0 |
| 665.0 |
| 677.0 |
| 642.0 |
| 607.0 |
| 628.0 |
| 569.0 |
| 548.0 |
| 537.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,832.0 |
| 18,645.0 |
| 16,968.0 |
| 15,227.0 |
| 13,504.0 |
| 12,926.0 |
| 8,695.0 |
| 9,711.0 |
| 6,002.0 |
| 11,566.0 |
| 12,058.0 |
| 11,639.0 |
| 12,057.0 |
| 11,256.0 |
| 12,099.0 |
| 12,811.0 |
| 12,992.0 |
| 10,782.0 |
| 11,161.0 |
| 9,053.0 |
| 8,684.0 |
| 8,904.0 |
| 9,278.0 |
| 7,059.0 |
| 6,610.0 |
| 554.0 |
| 558.0 |
| 566.0 |
| 589.0 |
| 577.0 |
| 569.0 |
| 579.0 |
| 602.0 |
| 584.0 |
| 579.0 |
| 578.0 |
| 590.0 |
| 544.0 |
| 535.0 |
| 510.0 |
| 466.0 |
| 482.0 |
| 490.0 |
| 477.0 |
| 473.0 |
| 460.0 |
| 474.0 |
| 443.0 |
| 56.0 |
| 55.0 |
| 71.0 |
| 65.0 |
| 55.0 |
| 73.0 |
| (32.0) |
| 85.0 |
| (7.0) |
| 78.0 |
| 82.0 |
| 77.0 |
| 65.0 |
| 86.0 |
| 87.0 |
| 92.0 |
| 79.0 |
| (84.0) |
| 92.0 |
| 49.0 |
| 87.0 |
| 65.0 |
| 49.0 |
| 95.0 |
| 32.0 |
| 33.0 |
| 18.0 |
| (6.0) |
| 6.0 |
| 71.0 |
| (68.0) |
| 3.0 |
| 6.0 |
| 57.0 |
| 46.0 |
| (4.0) |
| (35.0) |
| 41.0 |
| (1.0) |
| 57.0 |
| 78.0 |
| 54.0 |
| 57.0 |
| 17.0 |
| 27.0 |
| 55.0 |
| 26.0 |
| 1,181.0 |
| 984.0 |
| 990.0 |
| 3,716.0 |
| 902.0 |
| (360.0) |
| 771.0 |
| (936.0) |
| (1,153.0) |
| 1,241.0 |
| 1,243.0 |
| 3,689.0 |
| 905.0 |
| 1,341.0 |
| 727.0 |
| 716.0 |
| (589.0) |
| 584.0 |
| 347.0 |
| 368.0 |
| (419.0) |
| (60.0) |
| 402.0 |
| 1,231.0 |
| 907.0 |
| 908.0 |
| 3,641.0 |
| 833.0 |
| (401.0) |
| 672.0 |
| (964.0) |
| 1,276.0 |
| 1,161.0 |
| 1,208.0 |
| 1,180.0 |
| 907.0 |
| 1,393.0 |
| 659.0 |
| 726.0 |
| 1,158.0 |
| 741.0 |
| 314.0 |
| 330.0 |
| (312.0) |
| 29.0 |
| 409.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (2.0) |
| (26.0) |
| (237.0) |
| 10.0 |
| 17.0 |
| (193.0) |
| (11.0) |
| - |
| 12.0 |
| 15.0 |
| 1,231.0 |
| 907.0 |
| 908.0 |
| 3,641.0 |
| 833.0 |
| (401.0) |
| 672.0 |
| (964.0) |
| (991.0) |
| 1,187.0 |
| 1,209.0 |
| 3,420.0 |
| 907.0 |
| 1,391.0 |
| 633.0 |
| 489.0 |
| 1,168.0 |
| 758.0 |
| 121.0 |
| 319.0 |
| (801.0) |
| 41.0 |
| 424.0 |
| 1,269.0 |
| 921.0 |
| 635.0 |
| 626.0 |
| 3,288.0 |
| 509.0 |
| (655.0) |
| 353.0 |
| (855.0) |
| 973.0 |
| 858.0 |
| 879.0 |
| 808.0 |
| 660.0 |
| 371.0 |
| 355.0 |
| 363.0 |
| 251.0 |
| 252.0 |
| 212.0 |
| 239.0 |
| 233.0 |
| 209.0 |
| 241.0 |
| 297.0 |
| 260.0 |
| 269.0 |
| 341.0 |
| 312.0 |
| 242.0 |
| 306.0 |
| (121.0) |
| 325.0 |
| 317.0 |
| 317.0 |
| 297.0 |
| 220.0 |
| 1,008.0 |
| 278.0 |
| 126.0 |
| 917.0 |
| 506.0 |
| (91.0) |
| 80.0 |
| (1,034.0) |
| (168.0) |
| 183.0 |
| 100.0 |
| 99.0 |
| 86.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,221.0 |
| 1,163.0 |
| 821.0 |
| 536.0 |
| 540.0 |
| 3,288.0 |
| 509.0 |
| (655.0) |
| 353.0 |
| (855.0) |
| 973.0 |
| 858.0 |
| 879.0 |
| 808.0 |
| 660.0 |
| 371.0 |
| 355.0 |
| 363.0 |
| 251.0 |
| 252.0 |
| 212.0 |
| 239.0 |
| 233.0 |
| 209.0 |
| 241.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,597.0 |
| 4,069.0 |
| 1,339.0 |
| 244.0 |
| 1,336.0 |
| 61.0 |
| (1,876.0) |
| 1,856.0 |
| 1,820.0 |
| 5,403.0 |
| 1,474.0 |
| 1,703.0 |
| 1,126.0 |
| 1,100.0 |
| 290.0 |
| 931.0 |
| 743.0 |
| 757.0 |
| (301.0) |
| 646.0 |
| 805.0 |