| (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 | 4,144.0 | 4,215.0 | 4,100.0 | 3,862.0 | 3,452.0 | 3,501.0 | 3,391.0 | 3,251.0 | 2,975.0 | 2,994.0 | 3,173.0 | 3,243.0 | 3,178.0 | 3,406.0 | 3,488.0 | 3,615.0 | ||||||||||||||||||||||||
| (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 | 16,321.0 | 15,629.0 | 13,118.0 | 12,588.0 | 14,189.0 | 14,082.0 | 11,303.0 | 11,503.0 | 11,290.0 | 10,116.0 | 9,390.0 | 9,111.0 | 9,715.0 | 7,819.0 | 8,012.0 | 7,890.0 | 6,632.0 | 5,395.0 | ||
| Cost of Revenue | 10,386.0 | 10,008.0 | 8,842.0 | 8,657.0 | 9,683.0 | 9,019.0 | 7,772.0 | 7,468.0 | 6,829.0 | 6,096.0 | 5,627.0 | 5,458.0 | 5,663.0 | 4,495.0 | 4,693.0 | 4,314.0 | 3,583.0 | |||
| Gross Profit | 5,935.0 | 5,621.0 | 4,276.0 | 3,931.0 | 4,506.0 | 5,063.0 | 3,531.0 | 4,035.0 | 4,461.0 | 4,020.0 | 3,763.0 | 3,653.0 | 4,052.0 | 3,324.0 | 3,319.0 | 3,576.0 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | 800.0 | 800.0 | 900.0 | 900.0 | 800.0 | 1,000.0 | 800.0 | 807.0 | 689.0 | 637.0 | 638.0 | 701.0 | 613.0 | 651.0 | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 2,473.0 | 2,279.0 | 1,135.0 | 890.0 | 1,438.0 | 2,112.0 | 509.0 | 1,306.0 | 1,575.0 | 1,608.0 | 1,424.0 | 1,322.0 | 1,931.0 | 1,371.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 35.0 | 38.0 | 47.0 | 38.0 | 15.0 | 11.0 | 15.0 | 21.0 | 38.0 | 45.0 | 32.0 | 21.0 | 26.0 | 8.0 | 14.0 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 376.0 | 310.0 | 221.0 | 168.0 | 411.0 | 491.0 | 111.0 | 256.0 | 437.0 | 2,154.0 | (3.0) | 147.0 | 1,096.0 | 512.0 | 339.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 2.11 | 1.87 | 0.59 | 0.69 | 1.56 | 1.30 | 0.54 | 1.11 | 1.19 | (0.66) | 3.53 | 1.02 | 1.82 | 1.35 | 1.10 | 1.80 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | 3,516.0 | 2,364.0 | 2,137.0 | 2,767.0 | 3,464.0 | 1,908.0 | 2,696.0 | 2,774.0 | 2,691.0 | 2,555.0 | 2,452.0 | 3,098.0 | 2,342.0 | 2,157.0 | 2,654.0 | ||||
| 3,680.0 |
| 3,676.0 |
| 3,615.0 |
| 3,501.0 |
| 3,290.0 |
| 3,350.0 |
| 3,001.0 |
| 2,561.0 |
| 2,391.0 |
| 2,817.0 |
| 2,934.0 |
| 2,940.0 |
| 2,812.0 |
| 3,035.0 |
| 3,008.0 |
| 2,747.0 |
| 2,500.0 |
| 2,637.0 |
| 2,607.0 |
| 2,497.0 |
| 2,375.0 |
| 2,476.0 |
| 2,507.0 |
| 2,360.0 |
| Cost of Revenue | 2,616.0 | 2,720.0 | 2,580.0 | 2,470.0 | 2,238.0 | 2,304.0 | 2,254.0 | 2,302.0 | 1,982.0 | 2,083.0 | 2,169.0 | 2,230.0 | 2,175.0 | 2,491.0 | 2,426.0 | 2,369.0 | 2,397.0 | 2,405.0 | 2,294.0 | 2,186.0 | 2,134.0 | 2,137.0 | 2,000.0 | 1,805.0 | 1,830.0 | 1,963.0 | 1,917.0 | 1,875.0 | 1,713.0 | 1,833.0 | 1,776.0 | 1,675.0 | 1,545.0 | 1,605.0 | 1,557.0 | 1,510.0 | 1,424.0 | 1,469.0 | 1,466.0 | 1,409.0 |
| Gross Profit | 1,528.0 | 1,495.0 | 1,520.0 | 1,392.0 | 1,214.0 | 1,197.0 | 1,137.0 | 949.0 | 993.0 | 911.0 | 1,004.0 | 1,013.0 | 1,003.0 | 915.0 | 1,062.0 | 1,246.0 | 1,283.0 | 1,271.0 | 1,321.0 | 1,315.0 | 1,156.0 | 1,213.0 | 1,001.0 | 756.0 | 561.0 | 854.0 | 1,017.0 | 1,065.0 | 1,099.0 | 1,202.0 | 1,232.0 | 1,072.0 | 955.0 | 1,032.0 | 1,050.0 | 987.0 | 951.0 | 1,007.0 | 1,041.0 | 951.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 43.0 |
| Selling General & Administrative | 588.0 | 512.0 | 624.0 | 515.0 | 471.0 | 499.0 | 510.0 | 471.0 | 451.0 | 514.0 | 468.0 | 440.0 | 421.0 | 517.0 | 461.0 | 486.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 334.0 | - | - | - | 291.0 | - | - | - | 307.0 | - | - | - | 310.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 23.0 | 27.0 | 27.0 | 28.0 | 28.0 | 30.0 | 31.0 | 30.0 | 30.0 | 30.0 | 30.0 | 31.0 | 31.0 | 31.0 | 31.0 | 30.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 639.0 | 672.0 | 589.0 | 573.0 | 445.0 | 393.0 | 302.0 | 186.0 | 254.0 | 78.0 | 236.0 | 279.0 | 297.0 | 86.0 | 292.0 | 490.0 | 570.0 | 483.0 | 552.0 | 575.0 | 502.0 | 476.0 | 257.0 | (103.0) | (121.0) | 147.0 | 365.0 | 374.0 | 420.0 | 464.0 | 522.0 | 395.0 | 194.0 | 368.0 | 442.0 | 385.0 | 413.0 | 465.0 | 535.0 | 247.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 9.0 | 11.0 | 10.0 | 5.0 | 12.0 | 13.0 | 12.0 | 10.0 | 12.0 | 13.0 | 10.0 | 8.0 | 7.0 | 6.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 3.0 | 3.0 | 3.0 | 3.0 | 6.0 | 5.0 | 4.0 | 5.0 | 7.0 | 9.0 | 7.0 | 9.0 | 13.0 | 12.0 | 10.0 | 11.0 | 12.0 | 11.0 | 9.0 | 6.0 |
| Interest Expense | 92.0 | 93.0 | 78.0 | 83.0 | 82.0 | 79.0 | 83.0 | 84.0 | 83.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (11.0) | 1.0 | (4.0) | (42.0) | (34.0) | (64.0) | (166.0) | 33.0 | 74.0 | (72.0) | 33.0 | 87.0 | 8.0 | (106.0) | 106.0 | 133.0 | 152.0 | |||||||||||||||||||||||
| Pre-Tax Income | 529.0 | 678.0 | 550.0 | 584.0 | 240.0 | 437.0 | (92.0) | 172.0 | 296.0 | (38.0) | 217.0 | 409.0 | 228.0 | 4.0 | 260.0 | 750.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 121.0 | 91.0 | 80.0 | 84.0 | 55.0 | 97.0 | 3.0 | 50.0 | 71.0 | (10.0) | 35.0 | 106.0 | 37.0 | 31.0 | 34.0 | 166.0 | 180.0 | 89.0 | 109.0 | 67.0 | 226.0 | 78.0 | 23.0 | 22.0 | (12.0) | (15.0) | 71.0 | 124.0 | 76.0 | 54.0 | 133.0 | 126.0 | 124.0 | 1,978.0 | 89.0 | 153.0 | (66.0) | 832.0 | (27.0) | (504.0) |
| Net Income From Continuing Ops | 408.0 | 587.0 | 470.0 | 500.0 | 185.0 | 340.0 | (95.0) | 122.0 | 225.0 | (28.0) | 182.0 | 303.0 | 191.0 | (27.0) | 226.0 | 584.0 | 603.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 408.0 | 587.0 | 470.0 | 500.0 | 185.0 | 340.0 | (95.0) | 122.0 | 225.0 | (28.0) | 182.0 | 303.0 | 191.0 | (27.0) | 226.0 | 584.0 | 603.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 371.0 | 540.0 | 430.0 | 469.0 | 157.0 | 310.0 | (117.0) | 104.0 | 209.0 | (40.0) | 164.0 | 281.0 | 176.0 | (36.0) | 208.0 | 563.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 37.0 | 47.0 | 40.0 | 31.0 | 28.0 | 30.0 | 22.0 | 18.0 | 16.0 | 12.0 | 18.0 | 22.0 | 15.0 | 9.0 | 18.0 | 21.0 | 22.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 371.0 | 540.0 | 430.0 | 469.0 | 157.0 | 310.0 | (117.0) | 104.0 | 209.0 | (40.0) | 164.0 | 281.0 | 176.0 | (36.0) | 208.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.43 | - | 0.50 | 0.55 | 0.18 | - | (0.14) | 0.12 | 0.25 | - | 0.19 | 0.33 | 0.21 | - | 0.25 | 0.67 | 0.69 | - | 0.44 | (0.42) | 0.75 | - | 0.53 | (0.13) | (0.16) | - | 0.40 | 0.09 | 0.61 | - | 0.75 | 0.87 | (0.72) | - | 0.41 | 0.46 | 0.07 | - | 0.27 | 2.06 |
| EPS Diluted | 0.43 | - | 0.50 | 0.54 | 0.18 | - | (0.14) | 0.12 | 0.24 | - | 0.19 | 0.33 | 0.20 | - | 0.24 | 0.66 | 0.68 | - | ||||||||||||||||||||||
| Shares Basic | 857.0 | - | 856.0 | 855.0 | 855.0 | - | 854.0 | 853.0 | 852.0 | - | 850.0 | 848.0 | 844.0 | - | 843.0 | 843.0 | 843.0 | - | ||||||||||||||||||||||
| Shares Diluted | 871.0 | - | 868.0 | 865.0 | 866.0 | - | 854.0 | 864.0 | 862.0 | - | 859.0 | 859.0 | 859.0 | - | 855.0 | 856.0 | 859.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 973.0 | - | - | - | 736.0 | - | - | - | 561.0 | - | - | - | 607.0 | - | - | - | 912.0 | - | - | - | 832.0 | - | - | - | 235.0 | - | - | - | 726.0 | - | - | - | 498.0 | - | - | - | 673.0 | - | - | - |
| EBIT | 639.0 | 672.0 | 589.0 | 573.0 | 445.0 | 393.0 | 302.0 | 186.0 | 254.0 | 78.0 | 236.0 | 279.0 | 297.0 | 86.0 | 292.0 | 490.0 | 570.0 | 483.0 | 552.0 | |||||||||||||||||||||
| 5,948.0 |
| 5,860.0 |
| 3,302.0 |
| 3,210.0 |
| 3,111.0 |
| 3,049.0 |
| 2,093.0 |
| 2,738.0 |
| 2,749.0 |
| 561.0 |
| 491.0 |
| 465.0 |
| 510.0 |
| - |
| Selling General & Administrative | 2,239.0 | 2,122.0 | 1,931.0 | 1,843.0 | 1,898.0 | 1,827.0 | 1,747.0 | 1,585.0 | 1,799.0 | 1,473.0 | 1,462.0 | 1,508.0 | 1,202.0 | 1,126.0 | 1,205.0 | 1,028.0 | 1,015.0 | 881.0 | 901.0 | 912.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1,237.0 | 1,229.0 | 1,247.0 | 1,329.0 | 1,352.0 | 1,399.0 | 1,390.0 | 1,199.0 | 1,083.0 | 1,131.0 | 1,130.0 | 1,167.0 | 971.0 | 978.0 | 942.0 | 846.0 | 782.0 | 684.0 | 597.0 |
| Amortization of Intangibles | 105.0 | 110.0 | 121.0 | 122.0 | 123.0 | 129.0 | 121.0 | 113.0 | 94.0 | 75.0 | 64.0 | 54.0 | 33.0 | 31.0 | 19.0 | 15.0 | 8.0 | 10.0 | 11.0 | 10.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,179.0 |
| 1,712.0 |
| 1,801.0 |
| 391.0 |
| 1,520.0 |
| 1,081.0 |
| 19.0 |
| 11.0 |
| 19.0 |
| 85.0 |
| 145.0 |
| Interest Expense | 346.0 | 336.0 | 329.0 | 329.0 | 292.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | 35.0 | (25.0) | 17.0 | 390.0 | 361.0 | 284.0 | 299.0 | 266.0 | 547.0 | 810.0 | 1,471.0 | 1,958.0 | 1,435.0 | 1,358.0 | 983.0 |
| Other Non-Operating Income | (56.0) | (79.0) | (123.0) | 56.0 | 285.0 | 249.0 | (74.0) | (155.0) | (216.0) | (81.0) | (117.0) | (96.0) | 25.0 | 45.0 | 83.0 | 118.0 | 184.0 | 171.0 | (22.0) | 144.0 |
| Pre-Tax Income | 2,341.0 | 2,052.0 | 813.0 | 816.0 | 1,797.0 | 2,426.0 | 634.0 | 1,216.0 | 1,503.0 | 1,657.0 | 3,692.0 | 1,486.0 | - | - | - | - | - | - | - | - |
| 414.0 |
| 287.0 |
| (74.0) |
| (2,375.0) |
| 121.0 |
| Net Income From Continuing Ops | 1,965.0 | 1,742.0 | 592.0 | 648.0 | 1,386.0 | 1,935.0 | 523.0 | 979.0 | 1,090.0 | (479.0) | 3,705.0 | 1,348.0 | 2,475.0 | 1,961.0 | 1,631.0 | 2,814.0 | 3,556.0 | 2,014.0 | 5,256.0 | 2,153.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,965.0 | 1,742.0 | 592.0 | 648.0 | 1,386.0 | 1,935.0 | 523.0 | 979.0 | 1,090.0 | (479.0) | 3,705.0 | 1,348.0 | 2,475.0 | 1,961.0 | 1,631.0 | 2,814.0 | 3,556.0 | 2,014.0 | 5,256.0 | 2,153.0 |
| Net Income Attributable To Parent | 1,810.0 | 1,596.0 | 506.0 | 581.0 | 1,316.0 | 1,906.0 | 512.0 | 960.0 | 1,066.0 | (497.0) | 3,695.0 | 1,339.0 | 2,472.0 | 1,961.0 | 1,636.0 | 2,817.0 | 3,558.0 | 2,008.0 | 5,257.0 | 2,150.0 |
| Less: Minority Interest | 155.0 | 146.0 | 86.0 | 67.0 | 70.0 | 29.0 | 11.0 | - | - | - | - | - | - | - | (5.0) | (3.0) | (2.0) | 6.0 | (1.0) | - |
| Less: Preferred Dividends | - | - | - | - | - | 24.0 | 98.0 | 98.0 | 98.0 | 98.0 | 98.0 | 98.0 | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,810.0 | 1,596.0 | 506.0 | 581.0 | 1,316.0 | 1,079.0 | 414.0 | 862.0 | 968.0 | (595.0) | 3,597.0 | 1,241.0 | 2,378.0 | 1,961.0 | 1,636.0 | 2,817.0 | 3,558.0 | 2,008.0 | 5,257.0 | 2,150.0 |
| 2.28 |
| 1.30 |
| 3.37 |
| 1.37 |
| EPS Diluted | 2.08 | 1.83 | 0.58 | 0.68 | 1.54 | 1.28 | 0.54 | 1.07 | 1.13 | (0.66) | 3.23 | 1.00 | 1.73 | 1.34 | 1.09 | 1.78 | 2.25 | 1.28 | 3.32 | 1.34 |
| Shares Basic | 857.0 | 855.0 | 853.0 | 848.0 | 843.0 | 828.0 | 761.0 | 776.0 | 816.0 | 895.0 | 1,020.0 | 1,219.0 | 1,305.0 | 1,452.0 | 1,494.0 | 1,562.0 | 1,558.0 | 1,550.0 | 1,560.0 | - |
| Shares Diluted | 871.0 | 871.0 | 869.0 | 859.0 | 857.0 | 844.0 | 772.0 | 899.0 | 941.0 | 895.0 | 1,144.0 | 1,343.0 | 1,427.0 | 1,462.0 | 1,506.0 | 1,583.0 | 1,581.0 | 1,568.0 | - | - |
| 2,647.0 |
| 1,173.0 |
| 2,204.0 |
| 1,678.0 |
| EBIT | 2,473.0 | 2,279.0 | 1,135.0 | 890.0 | 1,438.0 | 2,112.0 | 509.0 | 1,306.0 | 1,575.0 | 1,608.0 | 1,424.0 | 1,322.0 | 1,931.0 | 1,371.0 | 1,179.0 | 1,712.0 | 1,801.0 | 391.0 | 1,520.0 | 1,081.0 |
| 434.0 |
| 476.0 |
| 486.0 |
| 465.0 |
| 400.0 |
| 471.0 |
| 480.0 |
| 401.0 |
| 395.0 |
| 401.0 |
| 369.0 |
| 414.0 |
| 401.0 |
| 447.0 |
| 439.0 |
| 412.0 |
| 501.0 |
| 401.0 |
| 375.0 |
| 378.0 |
| 319.0 |
| 358.0 |
| 302.0 |
| 499.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 342.0 |
| - |
| - |
| - |
| 330.0 |
| - |
| - |
| - |
| 356.0 |
| - |
| - |
| - |
| 306.0 |
| - |
| - |
| - |
| 304.0 |
| - |
| - |
| - |
| 260.0 |
| - |
| - |
| - |
| 31.0 |
| 32.0 |
| 32.0 |
| 33.0 |
| 32.0 |
| 34.0 |
| 33.0 |
| 28.0 |
| 26.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 29.0 |
| 26.0 |
| 27.0 |
| 22.0 |
| 19.0 |
| 22.0 |
| 18.0 |
| 18.0 |
| 17.0 |
| 18.0 |
| 17.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 16.0 |
| 7.0 |
| 8.0 |
| (42.0) |
| (76.0) |
| 79.0 |
| 14.0 |
| (64.0) |
| 23.0 |
| 33.0 |
| 25.0 |
| 288.0 |
| 32.0 |
| 31.0 |
| 39.0 |
| 213.0 |
| 31.0 |
| 37.0 |
| 80.0 |
| 165.0 |
| 19.0 |
| 41.0 |
| 82.0 |
| 23.0 |
| 19.0 |
| 125.0 |
| (3.0) |
| (62.0) |
| 2.0 |
| (11.0) |
| (96.0) |
| (15.0) |
| (35.0) |
| (9.0) |
| (205.0) |
| 12.0 |
| 14.0 |
| (37.0) |
| (56.0) |
| 7.0 |
| (22.0) |
| (10.0) |
| (47.0) |
| (28.0) |
| (26.0) |
| 783.0 |
| 587.0 |
| 493.0 |
| 521.0 |
| 825.0 |
| 341.0 |
| 450.0 |
| (49.0) |
| (108.0) |
| 17.0 |
| 408.0 |
| 216.0 |
| 575.0 |
| 346.0 |
| 758.0 |
| 864.0 |
| (465.0) |
| 566.0 |
| 479.0 |
| 592.0 |
| 20.0 |
| - |
| - |
| - |
| 496.0 |
| 384.0 |
| 454.0 |
| 601.0 |
| 252.0 |
| 432.0 |
| (65.0) |
| (96.0) |
| 28.0 |
| 341.0 |
| 105.0 |
| 505.0 |
| 299.0 |
| 633.0 |
| 744.0 |
| (586.0) |
| (1,570.0) |
| 479.0 |
| 592.0 |
| 20.0 |
| 2,417.0 |
| 257.0 |
| 1,703.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 496.0 |
| 384.0 |
| 454.0 |
| 601.0 |
| 252.0 |
| 432.0 |
| (65.0) |
| (96.0) |
| 28.0 |
| 341.0 |
| 105.0 |
| 505.0 |
| 299.0 |
| 633.0 |
| 744.0 |
| (586.0) |
| (1,394.0) |
| 390.0 |
| 439.0 |
| 86.0 |
| 1,582.0 |
| 284.0 |
| 2,207.0 |
| 581.0 |
| 487.0 |
| 371.0 |
| 449.0 |
| 599.0 |
| 252.0 |
| 427.0 |
| (71.0) |
| (96.0) |
| 32.0 |
| 337.0 |
| 92.0 |
| 499.0 |
| 292.0 |
| 625.0 |
| 738.0 |
| (589.0) |
| (1,412.0) |
| 390.0 |
| 439.0 |
| 86.0 |
| 1,572.0 |
| 284.0 |
| 2,207.0 |
| - |
| 13.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| 25.0 |
| 24.0 |
| 25.0 |
| 24.0 |
| 26.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 26.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 26.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 26.0 |
| 24.0 |
| 24.0 |
| 563.0 |
| 581.0 |
| 487.0 |
| 371.0 |
| (354.0) |
| 575.0 |
| 227.0 |
| 403.0 |
| (96.0) |
| (120.0) |
| 6.0 |
| 313.0 |
| 68.0 |
| 475.0 |
| 266.0 |
| 601.0 |
| 714.0 |
| (613.0) |
| (1,438.0) |
| 366.0 |
| 415.0 |
| 62.0 |
| 1,546.0 |
| 260.0 |
| 2,183.0 |
| 0.43 |
| (0.42) |
| 0.67 |
| - |
| 0.48 |
| (0.13) |
| (0.16) |
| - |
| 0.38 |
| 0.09 |
| 0.55 |
| - |
| 0.67 |
| 0.78 |
| (0.72) |
| - |
| 0.39 |
| 0.42 |
| 0.07 |
| - |
| 0.26 |
| 1.87 |
| 852.0 |
| 844.0 |
| 766.0 |
| - |
| 760.0 |
| 759.0 |
| 760.0 |
| - |
| 775.0 |
| 781.0 |
| 784.0 |
| - |
| 805.0 |
| 819.0 |
| 848.0 |
| - |
| 883.0 |
| 908.0 |
| 925.0 |
| - |
| 978.0 |
| 1,059.0 |
| 866.0 |
| 844.0 |
| 898.0 |
| - |
| 889.0 |
| 759.0 |
| 760.0 |
| - |
| 897.0 |
| 789.0 |
| 908.0 |
| - |
| 930.0 |
| 943.0 |
| 848.0 |
| - |
| 1,009.0 |
| 1,034.0 |
| 936.0 |
| - |
| 1,102.0 |
| 1,182.0 |
| 575.0 |
| 502.0 |
| 476.0 |
| 257.0 |
| (103.0) |
| (121.0) |
| 147.0 |
| 365.0 |
| 374.0 |
| 420.0 |
| 464.0 |
| 522.0 |
| 395.0 |
| 194.0 |
| 368.0 |
| 442.0 |
| 385.0 |
| 413.0 |
| 465.0 |
| 535.0 |
| 247.0 |