| (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 | 3,881.0 | 4,917.0 | 4,645.0 | 4,465.0 | 4,253.0 | 4,947.0 | 4,824.0 | 4,570.0 | 4,537.0 | 5,116.0 | 5,142.0 | 4,867.0 | 4,941.0 | 5,374.0 | 5,311.0 | 5,212.0 | ||||||||||||||||||||||||
| (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 | 17,908.0 | 18,280.0 | 18,878.0 | 20,066.0 | 20,805.0 | 17,478.0 | 12,321.0 | 14,745.0 | 15,475.0 | 15,377.0 | 15,158.0 | 16,443.0 | 18,138.0 | 19,540.0 | 20,992.0 | 22,767.0 | 18,832.0 | 16,301.0 | |
| Cost of Revenue | 14,584.0 | 14,909.0 | 15,192.0 | 16,582.0 | 16,953.0 | 13,692.0 | 10,337.0 | 11,602.0 | 11,961.0 | 11,680.0 | 10,935.0 | 12,164.0 | 13,906.0 | 15,422.0 | 17,163.0 | 18,821.0 | 15,452.0 | ||
| Gross Profit | 3,324.0 | 3,371.0 | 3,686.0 | 3,484.0 | 3,852.0 | 3,786.0 | 1,984.0 | 3,143.0 | 3,514.0 | 3,697.0 | 4,223.0 | 4,279.0 | 4,232.0 | 4,118.0 | 3,829.0 | 3,946.0 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | 380.0 | 426.0 | 461.0 | 501.0 | 473.0 | 390.0 | 430.0 | 424.0 | 406.0 | 388.0 | 382.0 | 399.0 | 390.0 | 370.0 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | 2,022.0 | 1,712.0 | 1,580.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 33.0 | 37.0 | 54.0 | 84.0 | 34.0 | 24.0 | 14.0 | 18.0 | 16.0 | 13.0 | 15.0 | 22.0 | 28.0 | 41.0 | 17.0 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 1,620.0 | 1,567.0 | 95.0 | 10.0 | 190.0 | (267.0) | 110.0 | 474.0 | 303.0 | 513.0 | (77.0) | 232.0 | (1,834.0) | 138.0 | 203.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (7.24) | (5.99) | 0.16 | (2.56) | 0.71 | 2.92 | (5.35) | (1.33) | 2.92 | 1.39 | 4.81 | 1.14 | 9.13 | 2.44 | 0.75 | 1.32 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | 2,720.0 | 2,444.0 | 2,302.0 | 1,935.0 | 2,083.0 | |||
| 4,908.0 |
| 5,054.0 |
| 4,934.0 |
| 3,979.0 |
| 3,511.0 |
| 3,656.0 |
| 3,465.0 |
| 2,144.0 |
| 3,056.0 |
| 3,713.0 |
| 3,802.0 |
| 3,632.0 |
| 3,598.0 |
| 3,876.0 |
| 3,928.0 |
| 3,841.0 |
| 3,830.0 |
| 4,071.0 |
| 3,921.0 |
| 3,686.0 |
| 3,699.0 |
| 3,741.0 |
| 3,847.0 |
| 3,879.0 |
| Cost of Revenue | 3,188.0 | 3,890.0 | 3,801.0 | 3,705.0 | 3,513.0 | 3,961.0 | 3,882.0 | 3,627.0 | 3,722.0 | 4,095.0 | 4,171.0 | 4,123.0 | 4,193.0 | 4,510.0 | 4,305.0 | 4,172.0 | 3,966.0 | 3,969.0 | 3,894.0 | 3,078.0 | 2,751.0 | 2,794.0 | 2,775.0 | 2,216.0 | 2,552.0 | 2,903.0 | 2,965.0 | 2,855.0 | 2,879.0 | 3,008.0 | 3,028.0 | 2,949.0 | 2,976.0 | 3,081.0 | 3,054.0 | 2,785.0 | 2,760.0 | 2,685.0 | 2,736.0 | 2,813.0 |
| Gross Profit | 693.0 | 1,027.0 | 844.0 | 760.0 | 740.0 | 986.0 | 942.0 | 943.0 | 815.0 | 1,021.0 | 971.0 | 744.0 | 748.0 | 864.0 | 1,006.0 | 1,040.0 | 942.0 | 1,085.0 | 1,040.0 | 901.0 | 760.0 | 862.0 | 690.0 | (72.0) | 504.0 | 810.0 | 837.0 | 777.0 | 719.0 | 868.0 | 900.0 | 892.0 | 854.0 | 990.0 | 867.0 | 901.0 | 939.0 | 1,056.0 | 1,111.0 | 1,066.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 668.0 | 701.0 | 676.0 | 692.0 | 650.0 | 692.0 | 663.0 | 731.0 | 696.0 | 769.0 | 673.0 | 708.0 | 664.0 | 697.0 | 696.0 | 717.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 239.0 | 232.0 | 269.0 | 274.0 | 270.0 | 249.0 | 254.0 | 262.0 | 284.0 | - | - | - | 251.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 556.0 | 531.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 6.0 | 10.0 | 9.0 | 8.0 | 10.0 | 13.0 | 14.0 | 12.0 | 15.0 | 29.0 | 21.0 | 18.0 | 16.0 | 12.0 | 11.0 | 6.0 | 5.0 | 8.0 | 6.0 | 5.0 | 5.0 | 5.0 | 3.0 | 3.0 | 3.0 | 6.0 | 5.0 | 4.0 | 3.0 | 4.0 | 6.0 | 2.0 | 4.0 | 3.0 | 3.0 | 3.0 | 4.0 | 3.0 | 4.0 | 4.0 |
| Interest Expense | 95.0 | 104.0 | 114.0 | 112.0 | 115.0 | 131.0 | 135.0 | 130.0 | 126.0 | 129.0 | 138.0 | 138.0 | 127.0 | 120.0 | 117.0 | 110.0 | 104.0 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (9.0) | (141.0) | (91.0) | (31.0) | (25.0) | (39.0) | (36.0) | (26.0) | (33.0) | (149.0) | (21.0) | (36.0) | (25.0) | (93.0) | (42.0) | 65.0 | ||||||||||||||||||||||||
| Pre-Tax Income | (180.0) | 164.0 | (733.0) | 305.0 | 131.0 | 76.0 | (27.0) | 133.0 | (52.0) | (511.0) | (59.0) | (210.0) | 59.0 | (93.0) | 106.0 | 252.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 66.0 | 66.0 | 1,464.0 | 24.0 | 13.0 | 20.0 | 9.0 | 60.0 | 6.0 | (12.0) | 25.0 | (2.0) | (1.0) | 12.0 | 58.0 | 82.0 | 38.0 | (362.0) | 53.0 | 27.0 | 15.0 | 60.0 | (13.0) | (186.0) | 249.0 | 411.0 | 31.0 | 26.0 | 6.0 | 92.0 | 159.0 | 19.0 | 33.0 | 377.0 | 30.0 | 36.0 | 70.0 | (238.0) | (10.0) | 93.0 |
| Net Income From Continuing Ops | (246.0) | 98.0 | (2,197.0) | 281.0 | 118.0 | 68.0 | (36.0) | 73.0 | (70.0) | (340.0) | (84.0) | (208.0) | (99.0) | (105.0) | 48.0 | 170.0 | 96.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (246.0) | 98.0 | (2,197.0) | 281.0 | 118.0 | 68.0 | (36.0) | 73.0 | (70.0) | (340.0) | (84.0) | (208.0) | (99.0) | (105.0) | 48.0 | 170.0 | 96.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (249.0) | 105.0 | (2,195.0) | 254.0 | 115.0 | 73.0 | (37.0) | 79.0 | (69.0) | (331.0) | (89.0) | (208.0) | (101.0) | (104.0) | 44.0 | 166.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 3.0 | (7.0) | (2.0) | 27.0 | 3.0 | (5.0) | 1.0 | (6.0) | (1.0) | (9.0) | 5.0 | 0.0 | 2.0 | (1.0) | 4.0 | 4.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (249.0) | 105.0 | (2,195.0) | 254.0 | 115.0 | 73.0 | (37.0) | 79.0 | (69.0) | (331.0) | (89.0) | (208.0) | (101.0) | (104.0) | 44.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.86) | - | (7.62) | 0.88 | 0.40 | - | (0.13) | 0.28 | (0.24) | - | (0.31) | (0.73) | (0.35) | - | 0.16 | 0.58 | 0.34 | - | 0.47 | 0.27 | 0.05 | - | (0.01) | (2.97) | (2.65) | - | 0.38 | 0.23 | (0.26) | - | 1.49 | 0.66 | 0.31 | - | 0.52 | 0.58 | 0.66 | - | 1.21 | 0.76 |
| EPS Diluted | (0.86) | - | (7.62) | 0.87 | 0.40 | - | (0.13) | 0.28 | (0.24) | - | (0.31) | (0.73) | (0.35) | - | 0.16 | 0.58 | 0.33 | - | ||||||||||||||||||||||
| Shares Basic | 288.0 | - | 288.0 | 287.0 | 287.0 | - | 287.0 | 287.0 | 286.0 | - | 285.0 | 285.0 | 285.0 | - | 284.0 | 284.0 | 284.0 | - | ||||||||||||||||||||||
| Shares Diluted | 288.0 | - | 288.0 | 290.0 | 289.0 | - | 287.0 | 288.0 | 286.0 | - | 285.0 | 285.0 | 285.0 | - | 286.0 | 286.0 | 287.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 19,488.0 |
| 13,676.0 |
| 16,139.0 |
| 3,380.0 |
| 2,625.0 |
| 3,349.0 |
| 369.0 |
| 342.0 |
| 337.0 |
| - |
| Selling General & Administrative | 2,737.0 | 2,719.0 | 2,782.0 | 2,814.0 | 2,798.0 | 2,699.0 | 2,192.0 | 2,323.0 | 2,312.0 | 2,279.0 | 2,409.0 | 2,614.0 | 2,720.0 | 2,758.0 | 2,718.0 | 2,822.0 | 2,630.0 | 2,404.0 | 2,600.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,014.0 | 1,045.0 | 1,049.0 | 1,001.0 | 964.0 | 883.0 | 859.0 | 795.0 | 778.0 | 781.0 | 727.0 | 698.0 | 732.0 | 722.0 | 687.0 | 715.0 | 652.0 | 636.0 | 660.0 |
| Amortization of Intangibles | - | 30.0 | 32.0 | 33.0 | 35.0 | 21.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.0 | 1.0 | 2.0 | 3.0 | 3.0 | 4.0 | 4.0 | 3.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,248.0 |
| 1,368.0 |
| 917.0 |
| 372.0 |
| - |
| 16.0 |
| 11.0 |
| 17.0 |
| - |
| Interest Expense | 425.0 | 445.0 | 522.0 | 532.0 | 451.0 | 387.0 | 324.0 | 340.0 | 321.0 | 335.0 | 372.0 | 438.0 | 444.0 | 392.0 | 357.0 | 330.0 | 316.0 | 311.0 | 320.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.0 | 19.0 | 11.0 | 9.0 | - |
| Other Non-Operating Income | (272.0) | (288.0) | (134.0) | (231.0) | (75.0) | (94.0) | (119.0) | 98.0 | 174.0 | (70.0) | (25.0) | 141.0 | (286.0) | (97.0) | (139.0) | (73.0) | (186.0) | (40.0) | (59.0) |
| Pre-Tax Income | (444.0) | (133.0) | 130.0 | (721.0) | 399.0 | 513.0 | (1,140.0) | 177.0 | 1,011.0 | 878.0 | 1,207.0 | 608.0 | 687.0 | 813.0 | 440.0 | 618.0 | 8.0 | (357.0) | 186.0 |
| 201.0 |
| 172.0 |
| 7.0 |
| 209.0 |
| Net Income From Continuing Ops | (2,064.0) | (1,700.0) | 35.0 | (731.0) | 209.0 | 780.0 | (1,250.0) | (297.0) | 708.0 | 365.0 | 1,284.0 | 376.0 | 2,521.0 | 675.0 | 237.0 | 417.0 | (164.0) | (364.0) | (23.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2,064.0) | (1,700.0) | 35.0 | (731.0) | 209.0 | 780.0 | (1,250.0) | (297.0) | 708.0 | 365.0 | 1,284.0 | 376.0 | 2,521.0 | 675.0 | 237.0 | 417.0 | (164.0) | (364.0) | (23.0) |
| Net Income Attributable To Parent | (2,085.0) | (1,721.0) | 46.0 | (729.0) | 202.0 | 764.0 | (1,254.0) | (311.0) | 693.0 | 346.0 | 1,264.0 | 307.0 | 2,452.0 | 629.0 | 212.0 | 343.0 | (216.0) | (375.0) | (77.0) |
| Less: Minority Interest | 21.0 | 21.0 | (11.0) | (2.0) | 7.0 | 16.0 | 4.0 | 14.0 | 15.0 | 19.0 | 20.0 | 69.0 | 69.0 | 46.0 | 25.0 | 74.0 | 52.0 | 11.0 | 54.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 7.0 | 29.0 | 29.0 | 22.0 | 0.0 | 0.0 | - |
| Net Income To Common Shareholders | (2,085.0) | (1,721.0) | 46.0 | (729.0) | 202.0 | 764.0 | (1,254.0) | (311.0) | 693.0 | 346.0 | 1,264.0 | 307.0 | 2,445.0 | 600.0 | 183.0 | 321.0 | (216.0) | (375.0) | (77.0) |
| (0.89) |
| (1.55) |
| (0.32) |
| EPS Diluted | (7.24) | (5.99) | 0.16 | (2.56) | 0.71 | 2.89 | (5.35) | (1.33) | 2.89 | 1.37 | 4.74 | 1.12 | 8.78 | 2.28 | 0.74 | 1.26 | (0.89) | (1.55) | (0.32) |
| Shares Basic | 288.0 | 288.0 | 287.0 | 285.0 | 284.0 | 261.0 | 234.0 | 0.0 | 237.0 | 249.0 | 263.0 | 269.0 | 268.0 | 246.0 | 245.0 | 244.0 | 242.0 | 241.0 | 241.0 |
| Shares Diluted | 288.0 | 288.0 | 288.0 | 285.0 | 286.0 | 264.0 | 234.0 | 0.0 | 239.0 | 253.0 | 266.0 | 273.0 | 279.0 | 277.0 | 247.0 | 271.0 | 242.0 | 241.0 | 241.0 |
| 1,569.0 |
| 1,008.0 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | 2,022.0 | 1,712.0 | 1,580.0 | 1,248.0 | 1,368.0 | 917.0 | 372.0 | - |
| 688.0 |
| 750.0 |
| 727.0 |
| 658.0 |
| 564.0 |
| 605.0 |
| 555.0 |
| 451.0 |
| 581.0 |
| 618.0 |
| 572.0 |
| 586.0 |
| 547.0 |
| 580.0 |
| 553.0 |
| 588.0 |
| 591.0 |
| 579.0 |
| 545.0 |
| 579.0 |
| 576.0 |
| 602.0 |
| 599.0 |
| 593.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.0 |
| - |
| - |
| - |
| 197.0 |
| - |
| - |
| - |
| 196.0 |
| - |
| - |
| - |
| 193.0 |
| - |
| - |
| - |
| 199.0 |
| - |
| - |
| - |
| 185.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.0 |
| 104.0 |
| 97.0 |
| 79.0 |
| 78.0 |
| 88.0 |
| 85.0 |
| 73.0 |
| 79.0 |
| 88.0 |
| 88.0 |
| 85.0 |
| 85.0 |
| 82.0 |
| 78.0 |
| 76.0 |
| 75.0 |
| 84.0 |
| 89.0 |
| 87.0 |
| 87.0 |
| 90.0 |
| 104.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (5.0) |
| (21.0) |
| (9.0) |
| (30.0) |
| (34.0) |
| (26.0) |
| (32.0) |
| (34.0) |
| (27.0) |
| 172.0 |
| (35.0) |
| (17.0) |
| (22.0) |
| 3.0 |
| 253.0 |
| (45.0) |
| (37.0) |
| (16.0) |
| (30.0) |
| (16.0) |
| (8.0) |
| (22.0) |
| 23.0 |
| (20.0) |
| 134.0 |
| 195.0 |
| 187.0 |
| 98.0 |
| 33.0 |
| 127.0 |
| (10.0) |
| (889.0) |
| (368.0) |
| 12.0 |
| 121.0 |
| 82.0 |
| (38.0) |
| 202.0 |
| 513.0 |
| 183.0 |
| 113.0 |
| 287.0 |
| 162.0 |
| 190.0 |
| 239.0 |
| 329.0 |
| 310.0 |
| 301.0 |
| 557.0 |
| 134.0 |
| 71.0 |
| 18.0 |
| 67.0 |
| 3.0 |
| (703.0) |
| (617.0) |
| (399.0) |
| 90.0 |
| 56.0 |
| (44.0) |
| 110.0 |
| 354.0 |
| 164.0 |
| 80.0 |
| (90.0) |
| 132.0 |
| 154.0 |
| 169.0 |
| 567.0 |
| 320.0 |
| 208.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 557.0 |
| 134.0 |
| 71.0 |
| 18.0 |
| 67.0 |
| 3.0 |
| (703.0) |
| (617.0) |
| (399.0) |
| 90.0 |
| 56.0 |
| (44.0) |
| 110.0 |
| 354.0 |
| 164.0 |
| 80.0 |
| (90.0) |
| 132.0 |
| 154.0 |
| 169.0 |
| 567.0 |
| 320.0 |
| 208.0 |
| 96.0 |
| 553.0 |
| 132.0 |
| 67.0 |
| 12.0 |
| 63.0 |
| (2.0) |
| (696.0) |
| (619.0) |
| (392.0) |
| 88.0 |
| 54.0 |
| (61.0) |
| 110.0 |
| 351.0 |
| 157.0 |
| 75.0 |
| (96.0) |
| 129.0 |
| 147.0 |
| 166.0 |
| 561.0 |
| 317.0 |
| 202.0 |
| 4.0 |
| 2.0 |
| 4.0 |
| 6.0 |
| 4.0 |
| 5.0 |
| (7.0) |
| 2.0 |
| (7.0) |
| 2.0 |
| 2.0 |
| 17.0 |
| 0.0 |
| 3.0 |
| 7.0 |
| 5.0 |
| 6.0 |
| 3.0 |
| 7.0 |
| 3.0 |
| 6.0 |
| 3.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.0 |
| 96.0 |
| 553.0 |
| 132.0 |
| 67.0 |
| 12.0 |
| 63.0 |
| (2.0) |
| (696.0) |
| (619.0) |
| (392.0) |
| 88.0 |
| 54.0 |
| (61.0) |
| 110.0 |
| 351.0 |
| 157.0 |
| 75.0 |
| (96.0) |
| 129.0 |
| 147.0 |
| 166.0 |
| 561.0 |
| 317.0 |
| 202.0 |
| 0.46 |
| 0.27 |
| 0.05 |
| - |
| (0.01) |
| (2.97) |
| (2.65) |
| - |
| 0.38 |
| 0.23 |
| (0.26) |
| - |
| 1.48 |
| 0.65 |
| 0.31 |
| - |
| 0.50 |
| 0.58 |
| 0.65 |
| - |
| 1.19 |
| 0.75 |
| 283.0 |
| 244.0 |
| 235.0 |
| - |
| 234.0 |
| 234.0 |
| 234.0 |
| - |
| 233.0 |
| 233.0 |
| 232.0 |
| - |
| 236.0 |
| 239.0 |
| 240.0 |
| - |
| 250.0 |
| 252.0 |
| 252.0 |
| - |
| 262.0 |
| 264.0 |
| 286.0 |
| 247.0 |
| 238.0 |
| - |
| 234.0 |
| 234.0 |
| 234.0 |
| - |
| 234.0 |
| 234.0 |
| 232.0 |
| - |
| 238.0 |
| 241.0 |
| 244.0 |
| - |
| 254.0 |
| 256.0 |
| 256.0 |
| - |
| 266.0 |
| 268.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 556.0 |
| 531.0 |