| (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 | 3,295.0 | 2,812.0 | 2,717.0 | 2,616.0 | 2,532.0 | 2,599.0 | 2,570.0 | 2,490.0 | 2,468.0 | 2,512.0 | 2,492.0 | 2,427.0 | 2,400.0 | 94.0 | 2,415.0 | 3,719.0 | ||||||||||||||||||||||||
| (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 | 11,440.0 | 10,677.0 | 10,127.0 | 9,831.0 | 9,720.0 | 9,339.0 | 12,552.0 | 10,333.0 | 8,423.0 | 8,668.0 | 8,831.0 | - | - | - | - | - | - | - | ||
| Cost of Revenue | 7,275.0 | 6,741.0 | 6,323.0 | 6,175.0 | 6,259.0 | 5,990.0 | 8,348.0 | 6,610.0 | 5,569.0 | 5,794.0 | 5,895.0 | 4,395.0 | 4,327.0 | 4,092.7 | 3,956.2 | 3,919.1 | 3,553.7 | |||
| Gross Profit | 4,165.0 | 3,936.0 | 3,804.0 | 3,656.0 | 3,461.0 | 3,349.0 | 4,204.0 | 3,723.0 | 2,854.0 | 2,874.0 | 2,936.0 | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 1,817.0 | 1,741.0 | 1,709.0 | 1,447.0 | 1,176.0 | 1,040.0 | 552.0 | 969.0 | 1,458.0 | 1,432.0 | 1,229.0 | 1,099.0 | 1,271.0 | 1,062.9 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | 24.0 | 101.0 | 92.0 | 17.0 | 2.0 | 5.0 | 52.0 | 17.0 | 22.0 | 20.0 | 16.0 | 15.0 | 10.4 | 8.6 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 290.0 | 265.0 | 362.0 | 157.0 | 314.0 | 403.0 | 96.0 | 100.0 | 208.0 | (321.0) | 291.0 | 379.0 | 335.0 | 308.9 | 270.1 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 5.19 | 0.73 | 2.62 | (11.26) | (27.74) | 0.68 | 0.26 | 0.67 | 2.58 | 3.82 | 1.61 | 2.22 | 2.38 | 1.70 | 1.58 | 1.56 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 3,872.0 | 3,624.0 | 3,446.0 | 3,191.0 | 3,054.0 | 5,055.0 | 4,266.0 | 3,413.0 | 2,878.0 | 2,798.0 | 2,382.0 | 1,768.0 | 1,897.0 | 1,677.5 | 1,709.1 | 1,686.7 | ||||
| 3,492.0 |
| (866.0) |
| 3,507.0 |
| 3,475.0 |
| 3,223.0 |
| 3,315.0 |
| 3,197.0 |
| 2,962.0 |
| 3,078.0 |
| 3,342.0 |
| 2,822.0 |
| 2,112.0 |
| 2,057.0 |
| 2,167.0 |
| 2,084.0 |
| 2,106.0 |
| 2,066.0 |
| 2,166.0 |
| 2,096.0 |
| 2,258.0 |
| 2,148.0 |
| - |
| - |
| - |
| Cost of Revenue | 2,187.0 | 1,735.0 | 1,689.0 | 1,664.0 | 1,653.0 | 1,625.0 | 1,593.0 | 1,546.0 | 1,559.0 | 1,540.0 | 1,531.0 | 1,527.0 | 1,577.0 | 249.0 | 1,534.0 | 2,234.0 | 2,242.0 | (441.0) | 2,178.0 | 2,135.0 | 2,118.0 | 2,109.0 | 2,104.0 | 2,046.0 | 2,089.0 | 1,987.0 | 1,838.0 | 1,404.0 | 1,381.0 | 1,377.0 | 1,364.0 | 1,414.0 | 1,414.0 | 1,397.0 | 1,386.0 | 1,520.0 | 1,491.0 | 1,215.0 | 1,527.0 | 1,600.0 |
| Gross Profit | 1,108.0 | 1,077.0 | 1,028.0 | 952.0 | 879.0 | 974.0 | 977.0 | 944.0 | 909.0 | 972.0 | 961.0 | 900.0 | 823.0 | (155.0) | 881.0 | 1,485.0 | 1,250.0 | (425.0) | 1,329.0 | 1,340.0 | 1,105.0 | 1,206.0 | 1,093.0 | 916.0 | 989.0 | 1,355.0 | 984.0 | 708.0 | 676.0 | 790.0 | 720.0 | 692.0 | 652.0 | 769.0 | 710.0 | 738.0 | 657.0 | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 605.0 | 549.0 | 584.0 | 572.0 | 558.0 | 482.0 | 521.0 | 609.0 | 573.0 | 542.0 | 484.0 | 553.0 | 517.0 | (415.0) | 480.0 | 1,082.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 628.0 | 467.0 | 479.0 | 481.0 | 456.0 | 447.0 | 431.0 | 431.0 | 428.0 | - | - | - | 447.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 177.0 | 133.0 | 162.0 | 159.0 | 155.0 | 161.0 | 161.0 | 159.0 | 160.0 | (45.0) | 170.0 | 171.0 | 171.0 | (798.0) | 182.0 | 545.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | 36.0 | 40.0 | 33.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 423.0 | 529.0 | 457.0 | 408.0 | 347.0 | 493.0 | 490.0 | 371.0 | 355.0 | 325.0 | 470.0 | 346.0 | 306.0 | 261.0 | 384.0 | 374.0 | 157.0 | 440.0 | 138.0 | 363.0 | 99.0 | 167.0 | 231.0 | 46.0 | 108.0 | 123.0 | 140.0 | 391.0 | 315.0 | 469.0 | 342.0 | 353.0 | 294.0 | 431.0 | 385.0 | 370.0 | 246.0 | 364.0 | 398.0 | 283.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 197.0 | 111.0 | 90.0 | 110.0 | 80.0 | 167.0 | 64.0 | 43.0 | 77.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 2,214.0 | 166.0 | (23.0) | (598.0) | (71.0) | (36.0) | (33.0) | 10.0 | (86.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 33.0 | (10.0) | 8.0 | (159.0) | (37.0) | 61.0 | (38.0) | (13.0) | (172.0) | (89.0) | 11.0 | (70.0) | (16.0) | (106.0) | 18.0 | 30.0 | 61.0 | |||||||||||||||||||||||
| Pre-Tax Income | 259.0 | 432.0 | 375.0 | 139.0 | 230.0 | 488.0 | 388.0 | 315.0 | 106.0 | 6,660.0 | 335.0 | (6,522.0) | 189.0 | (17,187.0) | 324.0 | 357.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 106.0 | 87.0 | 87.0 | 10.0 | 81.0 | 147.0 | 108.0 | 87.0 | 20.0 | 17.0 | 70.0 | 30.0 | 40.0 | 81.0 | 102.0 | 77.0 | 54.0 | 157.0 | 41.0 | 302.0 | (97.0) | 1.0 | 121.0 | 4.0 | (30.0) | (20.0) | 48.0 | 40.0 | 32.0 | 86.0 | 37.0 | 51.0 | 34.0 | (581.0) | 50.0 | 136.0 | 74.0 | 91.0 | 103.0 | 66.0 |
| Net Income From Continuing Ops | 2,367.0 | 513.0 | 264.0 | (470.0) | 78.0 | 307.0 | 246.0 | 237.0 | 0.0 | 62.0 | 261.0 | 86.0 | 96.0 | (39.0) | 222.0 | 280.0 | 121.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | 0.0 | 0.0 | (23.0) | (22.0) | 1.0 | 707.0 | 189.0 | (708.0) | (6,679.0) | 45.0 | - | 32.0 | - | - | |||||||||||||||||||||||
| Net Income | 2,367.0 | 511.0 | 265.0 | (469.0) | 78.0 | 282.0 | 225.0 | 239.0 | 707.0 | 250.0 | (459.0) | (6,592.0) | 153.0 | (17,395.0) | 254.0 | 280.0 | 121.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 2,366.0 | 511.0 | 264.0 | (470.0) | 77.0 | 282.0 | 224.0 | 238.0 | 706.0 | 249.0 | (461.0) | (6,594.0) | 151.0 | (17,398.0) | 249.0 | 277.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 1.0 | 0.0 | 1.0 | 1.0 | 1.0 | 0.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 2.0 | 1.0 | 3.0 | 5.0 | 3.0 | 1.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 2,366.0 | 511.0 | 264.0 | (470.0) | 77.0 | 282.0 | 224.0 | 238.0 | 706.0 | 249.0 | (461.0) | (6,594.0) | 151.0 | (17,398.0) | 249.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 4.59 | - | 0.51 | (0.90) | 0.15 | - | 0.41 | 0.43 | 1.23 | - | (0.78) | (11.14) | 0.26 | - | 0.41 | 0.46 | 0.20 | - | 0.26 | 0.55 | (0.60) | - | 0.03 | 0.03 | 0.02 | - | 0.30 | 0.48 | 0.46 | - | 0.47 | 0.64 | 0.55 | - | 0.18 | 0.42 | 0.39 | - | 0.57 | 0.37 |
| EPS Diluted | 4.58 | - | 0.50 | (0.90) | 0.15 | - | 0.41 | 0.43 | 1.22 | - | (0.78) | (11.14) | 0.25 | - | 0.41 | 0.45 | 0.20 | - | ||||||||||||||||||||||
| Shares Basic | 515.0 | - | 521.0 | 525.0 | 528.0 | - | 545.0 | 554.0 | 576.0 | - | 592.0 | 592.0 | 592.0 | - | 605.0 | 608.0 | 610.0 | - | ||||||||||||||||||||||
| Shares Diluted | 517.0 | - | 523.0 | 525.0 | 531.0 | - | 548.0 | 557.0 | 578.0 | - | 592.0 | 592.0 | 593.0 | - | 607.0 | 611.0 | 614.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,051.0 | 996.0 | 936.0 | 889.0 | 803.0 | 940.0 | 921.0 | 802.0 | 783.0 | - | - | - | 753.0 | - | - | - | 1,170.0 | 1,472.0 | 1,196.0 | 1,335.0 | 1,052.0 | 1,121.0 | 1,162.0 | 961.0 | 1,022.0 | - | 892.0 | - | 683.0 | - | - | - | 646.0 | - | - | - | 578.0 | - | - | - |
| EBIT | 423.0 | 529.0 | 457.0 | 408.0 | 347.0 | 493.0 | 490.0 | 371.0 | 355.0 | 325.0 | 470.0 | 346.0 | 306.0 | 261.0 | 384.0 | 374.0 | 157.0 | 440.0 | 138.0 | |||||||||||||||||||||
| - |
| - |
| 2,741.5 |
| 2,616.1 |
| 2,315.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 2,310.0 | 2,263.0 | 2,185.0 | 2,096.0 | 2,182.0 | 2,115.0 | 3,516.0 | 2,667.0 | 1,301.0 | 1,442.0 | 1,707.0 | 1,102.0 | 815.0 | 907.8 | 763.3 | 647.9 | 654.0 | 547.1 | 381.0 | 302.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2,055.0 | 1,883.0 | 1,737.0 | 1,744.0 | 1,878.0 | 4,015.0 | 3,714.0 | 2,444.0 | 1,420.0 | 1,366.0 | 1,153.0 | 669.0 | 626.0 | 614.6 | 632.8 | 637.2 | 619.5 | 434.0 | 88.4 | 483.3 |
| Amortization of Intangibles | 631.0 | 609.0 | 641.0 | 467.0 | 486.0 | 484.0 | 2,400.0 | 1,444.0 | 659.0 | 670.0 | 518.0 | 246.0 | 215.0 | 233.1 | 246.4 | 251.1 | 267.3 | 153.4 | 135.4 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | 7,943.0 | 5,497.0 | 5,142.0 | 5,006.3 | 4,728.4 | 4,576.1 | 4,362.6 | 3,425.5 | 3,023.1 | - |
| 1,076.3 |
| 1,049.5 |
| 783.0 |
| 285.6 |
| 336.4 |
| 261.6 |
| 6.0 |
| 6.4 |
| 3.4 |
| 6.3 |
| 3.0 |
| Interest Expense | 508.0 | 391.0 | 351.0 | 713.0 | 298.0 | 214.0 | 339.0 | 389.0 | 314.0 | 359.0 | 403.0 | 199.0 | 173.0 | 198.6 | 231.3 | 264.8 | 179.8 | 134.0 | 163.4 | 190.2 |
| Income From Equity Investments | 1,759.0 | (526.0) | (145.0) | 0.0 | 0.0 | 6.0 | (6.0) | (10.0) | (15.0) | (3.0) | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | (0.2) | 2.8 |
| Other Non-Operating Income | (128.0) | (198.0) | (162.0) | (164.0) | 3.0 | (109.0) | 48.0 | (219.0) | (57.0) | (119.0) | (9.0) | 121.0 | (60.0) | (51.2) | (25.3) | (63.7) | (184.8) | (121.9) | (155.6) | 102.1 |
| Pre-Tax Income | 1,205.0 | 1,176.0 | 1,297.0 | 662.0 | (16,331.0) | 789.0 | 266.0 | 413.0 | 1,104.0 | 976.0 | 837.0 | 1,037.0 | 1,053.0 | 823.5 | 828.3 | 727.0 | 598.1 | 163.7 | 180.8 | 363.7 |
| 232.4 |
| 208.4 |
| 54.7 |
| 57.6 |
| 128.4 |
| Net Income From Continuing Ops | 2,674.0 | 385.0 | 790.0 | 505.0 | 584.0 | 320.0 | 164.0 | 303.0 | 881.0 | 1,294.0 | 546.0 | 658.0 | 718.0 | 514.6 | 558.2 | 494.6 | 389.7 | 109.0 | 123.0 | 238.1 |
| Net Income From Discontinued Ops | - | 0.0 | 663.0 | (7,153.0) | (17,324.0) | 102.0 | - | - | 0.0 | 0.0 | 1.0 | (7.0) | (11.0) | - | - | - | - | - | - | - |
| Net Income | 2,674.0 | 385.0 | 1,453.0 | (6,648.0) | (16,740.0) | 424.0 | 164.0 | 303.0 | 881.0 | 1,294.0 | 547.0 | 651.0 | 707.0 | 517.7 | 481.1 | 481.1 | 357.9 | 108.5 | 219.5 | 561.1 |
| Net Income Attributable To Parent | 2,671.0 | 382.0 | 1,450.0 | (6,655.0) | (16,752.0) | 417.0 | 158.0 | 298.0 | 846.0 | 1,261.0 | 525.0 | 632.0 | 679.0 | 493.1 | 461.2 | 469.6 | 404.5 | 105.9 | 214.8 | 561.2 |
| Less: Minority Interest | 3.0 | 3.0 | 3.0 | 7.0 | 12.0 | 7.0 | 6.0 | 5.0 | 35.0 | 33.0 | 22.0 | 19.0 | 28.0 | 24.6 | 19.9 | 11.5 | (46.6) | 2.6 | 4.7 | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2,671.0 | 382.0 | 1,450.0 | (6,655.0) | (16,752.0) | 417.0 | 158.0 | 298.0 | 846.0 | 1,261.0 | 525.0 | 632.0 | 679.0 | 493.1 | 461.2 | 469.6 | 404.5 | 105.9 | 214.8 | 561.2 |
| 1.17 |
| 0.45 |
| 1.12 |
| 2.91 |
| EPS Diluted | 5.17 | 0.73 | 2.61 | (11.26) | (27.74) | 0.67 | 0.25 | 0.66 | 2.55 | 3.75 | 1.59 | 2.19 | 2.35 | 1.68 | 1.55 | 1.53 | 1.15 | 0.44 | 1.11 | 2.86 |
| Shares Basic | 515.0 | 523.0 | 553.0 | 591.0 | 604.0 | 616.0 | 619.0 | 445.0 | 328.0 | 330.0 | 326.0 | 285.0 | 285.0 | 289.7 | 291.8 | 300.6 | 345.1 | 236.4 | 191.6 | 193.1 |
| Shares Diluted | 517.0 | 525.0 | 555.0 | 591.0 | 604.0 | 621.0 | 627.0 | 451.0 | 332.0 | 336.0 | 330.0 | 289.0 | 289.0 | 294.2 | 297.5 | 307.0 | 352.0 | 239.4 | 193.5 | 196.5 |
| 1,402.5 |
| 719.6 |
| 424.8 |
| 744.9 |
| EBIT | 1,817.0 | 1,741.0 | 1,709.0 | 1,447.0 | 1,176.0 | 1,040.0 | 552.0 | 969.0 | 1,458.0 | 1,432.0 | 1,229.0 | 1,099.0 | 1,271.0 | 1,062.9 | 1,076.3 | 1,049.5 | 783.0 | 285.6 | 336.4 | 261.6 |
| 1,035.0 |
| (857.0) |
| 989.0 |
| 977.0 |
| 1,006.0 |
| 903.0 |
| 862.0 |
| 870.0 |
| 881.0 |
| 1,232.0 |
| 757.0 |
| 317.0 |
| 361.0 |
| 321.0 |
| 283.0 |
| 339.0 |
| 358.0 |
| 338.0 |
| 325.0 |
| 368.0 |
| 411.0 |
| 457.0 |
| 384.0 |
| 422.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,013.0 |
| 1,032.0 |
| 1,058.0 |
| 972.0 |
| 953.0 |
| 954.0 |
| 931.0 |
| 915.0 |
| 914.0 |
| - |
| 752.0 |
| - |
| 368.0 |
| - |
| - |
| - |
| 352.0 |
| - |
| - |
| - |
| 332.0 |
| - |
| - |
| - |
| 557.0 |
| - |
| 595.0 |
| 598.0 |
| - |
| 606.0 |
| 602.0 |
| 594.0 |
| 598.0 |
| 649.0 |
| 481.0 |
| 158.0 |
| 156.0 |
| 161.0 |
| 162.0 |
| 169.0 |
| 167.0 |
| 165.0 |
| 167.0 |
| 164.0 |
| 174.0 |
| - |
| 127.0 |
| 131.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,369.0 |
| 3,112.0 |
| 3,124.0 |
| - |
| 2,966.0 |
| 2,916.0 |
| 2,970.0 |
| - |
| 2,682.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,810.0 |
| 1,982.0 |
| 1,995.0 |
| 2,013.0 |
| 1,911.0 |
| 2,022.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 5.0 |
| 1.0 |
| 2.0 |
| 0.0 |
| (7.0) |
| (1.0) |
| 6.0 |
| (5.0) |
| (4.0) |
| (7.0) |
| (3.0) |
| (4.0) |
| (7.0) |
| (1.0) |
| (3.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| (50.0) |
| 110.0 |
| 324.0 |
| (493.0) |
| 17.0 |
| (4.0) |
| 74.0 |
| (39.0) |
| (211.0) |
| 164.0 |
| (120.0) |
| (52.0) |
| 2.0 |
| (58.0) |
| (4.0) |
| 3.0 |
| 3.0 |
| (182.0) |
| 4.0 |
| 56.0 |
| (1.0) |
| (6.0) |
| (1.0) |
| 175.0 |
| 416.0 |
| 202.0 |
| 639.0 |
| (468.0) |
| 102.0 |
| 143.0 |
| 32.0 |
| (11.0) |
| (183.0) |
| 209.0 |
| 199.0 |
| 188.0 |
| 399.0 |
| 204.0 |
| 276.0 |
| 225.0 |
| 365.0 |
| 119.0 |
| 283.0 |
| 209.0 |
| 264.0 |
| 294.0 |
| 189.0 |
| 187.0 |
| 161.0 |
| 342.0 |
| (370.0) |
| 103.0 |
| 22.0 |
| 21.0 |
| 18.0 |
| (157.0) |
| 156.0 |
| 155.0 |
| 149.0 |
| 310.0 |
| 163.0 |
| 218.0 |
| 190.0 |
| 939.0 |
| 71.0 |
| 140.0 |
| 144.0 |
| 173.0 |
| 191.0 |
| 123.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 291.0 |
| 161.0 |
| 342.0 |
| (370.0) |
| 103.0 |
| 22.0 |
| 21.0 |
| 18.0 |
| (157.0) |
| 156.0 |
| 155.0 |
| 149.0 |
| 310.0 |
| 163.0 |
| 218.0 |
| 190.0 |
| 943.0 |
| 69.0 |
| 147.0 |
| 135.0 |
| 173.0 |
| 191.0 |
| 124.0 |
| 120.0 |
| 291.0 |
| 158.0 |
| 341.0 |
| (373.0) |
| 104.0 |
| 20.0 |
| 19.0 |
| 15.0 |
| (158.0) |
| 154.0 |
| 154.0 |
| 148.0 |
| 298.0 |
| 154.0 |
| 212.0 |
| 182.0 |
| 934.0 |
| 59.0 |
| 139.0 |
| 129.0 |
| 164.0 |
| 185.0 |
| 121.0 |
| 0.0 |
| 3.0 |
| 1.0 |
| 3.0 |
| (1.0) |
| 2.0 |
| 2.0 |
| 3.0 |
| 1.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| 12.0 |
| 9.0 |
| 6.0 |
| 8.0 |
| 9.0 |
| 10.0 |
| 8.0 |
| 6.0 |
| 9.0 |
| 6.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 277.0 |
| 120.0 |
| 291.0 |
| 158.0 |
| 341.0 |
| (373.0) |
| 104.0 |
| 20.0 |
| 19.0 |
| 15.0 |
| (158.0) |
| 154.0 |
| 154.0 |
| 148.0 |
| 298.0 |
| 154.0 |
| 212.0 |
| 182.0 |
| 934.0 |
| 59.0 |
| 139.0 |
| 129.0 |
| 164.0 |
| 185.0 |
| 121.0 |
| 0.26 |
| 0.55 |
| (0.60) |
| - |
| 0.03 |
| 0.03 |
| 0.02 |
| - |
| 0.29 |
| 0.47 |
| 0.45 |
| - |
| 0.47 |
| 0.64 |
| 0.54 |
| - |
| 0.18 |
| 0.42 |
| 0.39 |
| - |
| 0.56 |
| 0.37 |
| 613.0 |
| 619.0 |
| 621.0 |
| - |
| 620.0 |
| 618.0 |
| 616.0 |
| - |
| 516.0 |
| 324.0 |
| 323.0 |
| - |
| 328.0 |
| 329.0 |
| 330.0 |
| - |
| 331.0 |
| 330.0 |
| 328.0 |
| - |
| 326.0 |
| 325.0 |
| 619.0 |
| 624.0 |
| 621.0 |
| - |
| 627.0 |
| 625.0 |
| 625.0 |
| - |
| 524.0 |
| 327.0 |
| 326.0 |
| - |
| 331.0 |
| 333.0 |
| 334.0 |
| - |
| 336.0 |
| 334.0 |
| 333.0 |
| - |
| 330.0 |
| 329.0 |
| 363.0 |
| 99.0 |
| 167.0 |
| 231.0 |
| 46.0 |
| 108.0 |
| 123.0 |
| 140.0 |
| 391.0 |
| 315.0 |
| 469.0 |
| 342.0 |
| 353.0 |
| 294.0 |
| 431.0 |
| 385.0 |
| 370.0 |
| 246.0 |
| 364.0 |
| 398.0 |
| 283.0 |