| (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 | 39,648.0 | 32,515.0 | 32,649.0 | 32,388.0 | 32,112.0 | 29,213.0 | 29,397.0 | 29,540.0 | 29,611.0 | 26,462.0 | 26,423.0 | 26,747.0 | 26,742.0 | 22,439.0 | 22,799.0 | 23,662.0 | ||||||||||||||||||||||||
| (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 | 137,200.0 | 129,664.0 | 117,761.0 | 106,374.0 | 92,870.0 | 83,064.0 | 77,155.0 | 64,888.0 | 56,912.0 | 53,767.0 | 54,379.0 | 54,289.0 | 48,500.0 | 41,313.0 | 39,126.0 | 36,832.0 | 33,596.0 | 30,743.0 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 2,444.0 | 2,704.0 | 2,562.0 | 4,013.0 | 3,800.0 | 3,148.0 | 4,986.0 | 3,192.0 | 3,100.0 | 4,262.0 | 1,741.0 | 2,347.0 | 2,362.0 | 2,061.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 1,004.0 | 1,006.0 | 1,226.0 | 1,069.0 | 382.0 | 187.0 | 1,154.0 | 501.0 | 514.0 | 405.0 | 389.0 | 474.0 | 377.0 | 375.0 | 391.0 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 239.0 | 250.0 | 413.0 | 836.0 | 762.0 | 485.0 | 1,307.0 | 763.0 | 391.0 | 1,572.0 | 938.0 | 1,155.0 | 1,023.0 | 690.0 | 689.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 9.39 | 9.87 | 10.01 | 20.09 | 22.20 | 22.79 | 25.47 | 20.20 | 12.24 | 16.94 | 4.11 | 8.54 | 7.44 | 7.81 | 7.56 | 8.58 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 3,122.0 | 3,402.0 | 3,401.0 | 4,792.0 | 4,509.0 | 3,744.0 | 5,514.0 | 3,697.0 | 3,544.0 | 4,672.0 | 2,129.0 | 2,701.0 | 2,690.0 | 2,370.0 | 2,354.0 | 2,647.0 | ||||
| 23,970.0 |
| 21,054.0 |
| 20,697.0 |
| 20,645.0 |
| 20,668.0 |
| 19,062.0 |
| 20,075.0 |
| 19,083.0 |
| 18,935.0 |
| 16,295.0 |
| 16,241.0 |
| 16,245.0 |
| 16,107.0 |
| 14,168.0 |
| 14,206.0 |
| 14,259.0 |
| 14,279.0 |
| 13,189.0 |
| 13,282.0 |
| 13,534.0 |
| 13,762.0 |
| 12,878.0 |
| 13,694.0 |
| 14,007.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 4,024.0 | 4,438.0 | 4,085.0 | 3,547.0 | 3,380.0 | 4,167.0 | 3,339.0 | 3,148.0 | 3,042.0 | 3,827.0 | 3,271.0 | 3,111.0 | 2,979.0 | 3,551.0 | 3,061.0 | 3,173.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 163.0 | 164.0 | 173.0 | 178.0 | 183.0 | 208.0 | 210.0 | 212.0 | 209.0 | 201.0 | 201.0 | 191.0 | 186.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 11.0 | 8.0 | 13.0 | 15.0 | 15.0 | 14.0 | 15.0 | 15.0 | 16.0 | 16.0 | 17.0 | 16.0 | 18.0 | 20.0 | 25.0 | 18.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,754.0 | (808.0) | 400.0 | 1,098.0 | 2,014.0 | (543.0) | 728.0 | 1,141.0 | 1,236.0 | (348.0) | 1,206.0 | 1,436.0 | 1,719.0 | 124.0 | 1,172.0 | 1,215.0 | 1,289.0 | 61.0 | 628.0 | 1,236.0 | 1,223.0 | (346.0) | 1,823.0 | 2,435.0 | 1,074.0 | 362.0 | 868.0 | 1,115.0 | 847.0 | 517.0 | 961.0 | 862.0 | 760.0 | 566.0 | 858.0 | 1,100.0 | 1,738.0 | (438.0) | 949.0 | 683.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 262.0 | 132.0 | 338.0 | 272.0 | 264.0 | 297.0 | 343.0 | 298.0 | 288.0 | 294.0 | 308.0 | 274.0 | 193.0 | 160.0 | 172.0 | 47.0 | 3.0 | - | - | 176.0 | 78.0 | 214.0 | 714.0 | 77.0 | 149.0 | 150.0 | 136.0 | 114.0 | 101.0 | 96.0 | 113.0 | 164.0 | 141.0 | 89.0 | 104.0 | 101.0 | 111.0 | 98.0 | 96.0 | 95.0 |
| Interest Expense | 193.0 | 146.0 | 168.0 | 157.0 | 160.0 | 164.0 | 169.0 | 168.0 | 159.0 | 146.0 | 114.0 | 120.0 | 113.0 | 108.0 | 102.0 | 101.0 | 90.0 | |||||||||||||||||||||||
| Income From Equity Investments | (16.0) | (14.0) | (26.0) | (19.0) | (43.0) | (37.0) | (16.0) | (17.0) | (24.0) | (24.0) | (12.0) | (10.0) | (17.0) | (5.0) | 3.0 | 2.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 34.0 | (53.0) | (35.0) | (200.0) | (163.0) | (155.0) | 92.0 | (55.0) | (63.0) | (97.0) | 6.0 | (54.0) | 8.0 | (84.0) | (13.0) | 8.0 | 21.0 | |||||||||||||||||||||||
| Pre-Tax Income | 1,595.0 | (1,128.0) | 134.0 | 741.0 | 1,691.0 | (906.0) | 635.0 | 901.0 | 990.0 | (610.0) | 1,086.0 | 1,252.0 | 1,597.0 | (76.0) | 1,300.0 | 1,124.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 395.0 | (249.0) | (86.0) | 179.0 | 406.0 | (216.0) | 155.0 | 223.0 | 251.0 | (75.0) | 256.0 | 296.0 | 359.0 | (58.0) | 107.0 | 427.0 | 286.0 | (51.0) | 120.0 | 183.0 | 233.0 | (178.0) | 450.0 | 783.0 | 252.0 | 79.0 | 200.0 | 301.0 | 183.0 | 83.0 | 266.0 | (174.0) | 216.0 | 306.0 | 300.0 | 392.0 | 574.0 | (85.0) | 452.0 | 325.0 |
| Net Income From Continuing Ops | 1,184.0 | (776.0) | 194.0 | 543.0 | 1,242.0 | (683.0) | 480.0 | 678.0 | 739.0 | (540.0) | 830.0 | 956.0 | 1,238.0 | (18.0) | 1,193.0 | 697.0 | 930.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,184.0 | (776.0) | 194.0 | 543.0 | 1,242.0 | (683.0) | 480.0 | 678.0 | 739.0 | (540.0) | 830.0 | 956.0 | 1,238.0 | (18.0) | 1,193.0 | 697.0 | 930.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,186.0 | (796.0) | 195.0 | 545.0 | 1,244.0 | (693.0) | 480.0 | 679.0 | 741.0 | (541.0) | 832.0 | 959.0 | 1,239.0 | (15.0) | 1,195.0 | 696.0 | ||||||||||||||||||||||||
| Less: Minority Interest | (2.0) | 20.0 | (1.0) | (2.0) | (2.0) | 10.0 | 0.0 | (1.0) | (2.0) | 1.0 | (2.0) | (3.0) | (1.0) | (3.0) | (2.0) | 1.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,186.0 | (796.0) | 195.0 | 545.0 | 1,244.0 | (693.0) | 480.0 | 679.0 | 741.0 | (541.0) | 832.0 | 959.0 | 1,239.0 | (15.0) | 1,195.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 9.85 | - | 1.62 | 4.52 | 10.31 | - | 3.99 | 5.63 | 6.13 | - | 6.74 | 7.70 | 9.91 | - | 9.45 | 5.50 | 7.32 | - | 11.91 | 4.57 | 6.42 | - | 10.12 | 13.83 | 3.58 | - | 5.16 | 6.96 | 4.18 | - | 4.68 | 1.40 | 3.56 | - | 3.46 | 4.49 | 7.54 | - | 3.01 | 2.08 |
| EPS Diluted | 9.83 | - | 1.62 | 4.51 | 10.30 | - | 3.98 | 5.62 | 6.11 | - | 6.71 | 7.66 | 9.87 | - | 9.39 | 5.48 | 7.29 | - | ||||||||||||||||||||||
| Shares Basic | 120.3 | - | 120.3 | 120.5 | 120.7 | - | 120.4 | 120.4 | 121.0 | - | 123.4 | 124.6 | 125.0 | - | 126.6 | 126.5 | 126.9 | - | ||||||||||||||||||||||
| Shares Diluted | 120.7 | - | 120.7 | 120.7 | 120.8 | - | 120.8 | 120.7 | 121.3 | - | 124.0 | 125.1 | 125.6 | - | 127.4 | 127.1 | 127.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,917.0 | (644.0) | 573.0 | 1,276.0 | 2,197.0 | (335.0) | 938.0 | 1,353.0 | 1,445.0 | (147.0) | 1,407.0 | 1,627.0 | 1,905.0 | - | - | - | 1,470.0 | - | - | - | 1,376.0 | - | - | - | 1,198.0 | - | - | - | 965.0 | - | - | - | 869.0 | - | - | - | 1,838.0 | - | - | - |
| EBIT | 1,754.0 | (808.0) | 400.0 | 1,098.0 | 2,014.0 | (543.0) | 728.0 | 1,141.0 | 1,236.0 | (348.0) | 1,206.0 | 1,436.0 | 1,719.0 | 124.0 | 1,172.0 | 1,215.0 | 1,289.0 | 61.0 | 628.0 | |||||||||||||||||||||
| 28,753.3 |
| 25,290.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 16,094.0 | 15,450.0 | 13,696.0 | 13,188.0 | 12,671.0 | 10,121.0 | 10,052.0 | 7,381.0 | 7,525.0 | 6,567.0 | 7,173.0 | 7,295.0 | 7,639.0 | 6,355.0 | 5,830.0 | 5,395.0 | 4,380.0 | 4,014.0 | 3,739.7 | 3,476.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 678.0 | 698.0 | 839.0 | 779.0 | 709.0 | 596.0 | 528.0 | 505.0 | 444.0 | 410.0 | 388.0 | 354.0 | 328.0 | 309.0 | 338.0 | 303.0 | 263.0 | 250.0 | 220.4 | 184.8 |
| Amortization of Intangibles | 47.0 | 51.0 | 60.0 | 67.0 | 81.0 | 65.0 | 88.0 | 70.0 | 90.0 | 75.0 | 77.0 | 93.0 | 121.0 | 117.0 | 75.0 | 54.0 | 38.0 | 37.0 | 37.1 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,016.0 |
| 2,344.0 |
| 1,854.0 |
| 1,708.0 |
| 1,073.1 |
| 1,358.2 |
| 366.0 |
| 329.0 |
| 296.0 |
| 220.2 |
| 314.2 |
| Interest Expense | 664.0 | 631.0 | 660.0 | 493.0 | 401.0 | 326.0 | 283.0 | 242.0 | 218.0 | 242.0 | 189.0 | 186.0 | 192.0 | 140.0 | 105.0 | 109.0 | 105.0 | 106.0 | 80.3 | 68.9 |
| Income From Equity Investments | (75.0) | (102.0) | (94.0) | (63.0) | (4.0) | 65.0 | 74.0 | 14.0 | 11.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (254.0) | (451.0) | (181.0) | (137.0) | (68.0) | 532.0 | (103.0) | 506.0 | (33.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 1,342.0 | 1,438.0 | 1,620.0 | 3,325.0 | 3,564.0 | 3,419.0 | 4,674.0 | 3,470.0 | 2,074.0 | 4,020.0 | 1,552.0 | 2,431.0 | 2,170.0 | 1,921.0 | 1,911.0 | 2,235.0 | 1,749.0 | 1,602.0 | 992.8 | 1,289.3 |
| 816.0 |
| 650.0 |
| 562.0 |
| 345.7 |
| 455.6 |
| Net Income From Continuing Ops | 1,145.0 | 1,203.0 | 1,214.0 | 2,484.0 | 2,802.0 | 2,934.0 | 3,367.0 | 2,707.0 | 1,683.0 | 2,448.0 | 614.0 | 1,276.0 | 1,147.0 | 1,231.0 | 1,222.0 | 1,419.0 | 1,099.0 | 1,040.0 | 647.2 | 833.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,145.0 | 1,203.0 | 1,214.0 | 2,484.0 | 2,802.0 | 2,934.0 | 3,367.0 | 2,707.0 | 1,683.0 | 2,448.0 | 614.0 | 1,276.0 | 1,147.0 | 1,231.0 | 1,222.0 | 1,419.0 | 1,099.0 | 1,040.0 | 647.2 | 833.7 |
| Net Income Attributable To Parent | 1,130.0 | 1,188.0 | 1,207.0 | 2,489.0 | 2,806.0 | 2,933.0 | 3,367.0 | 2,707.0 | 1,683.0 | 2,448.0 | 614.0 | 1,276.0 | 1,147.0 | 1,231.0 | 1,222.0 | 1,419.0 | 1,099.0 | 1,040.0 | 647.2 | 833.7 |
| Less: Minority Interest | 15.0 | 15.0 | 7.0 | (5.0) | (4.0) | 1.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,130.0 | 1,188.0 | 1,207.0 | 2,489.0 | 2,806.0 | 2,933.0 | 3,367.0 | 2,707.0 | 1,683.0 | 2,448.0 | 614.0 | 1,276.0 | 1,147.0 | 1,231.0 | 1,222.0 | 1,419.0 | 1,099.0 | 1,040.0 | 647.2 | 833.7 |
| 6.55 |
| 6.21 |
| 3.87 |
| 5.00 |
| EPS Diluted | 9.37 | 9.84 | 9.98 | 20.00 | 22.08 | 22.67 | 25.31 | 20.10 | 12.16 | 16.81 | 4.07 | 8.44 | 7.36 | 7.73 | 7.47 | 8.46 | 6.47 | 6.15 | 3.83 | 4.91 |
| Shares Basic | 120.3 | 120.5 | 120.6 | 123.9 | 126.4 | 128.7 | 132.2 | 134.1 | 137.5 | 144.5 | 149.4 | 149.5 | 154.2 | 157.5 | 161.5 | 165.4 | 167.8 | 167.4 | 167.2 | - |
| Shares Diluted | 120.7 | 120.8 | 120.9 | 124.4 | 127.1 | 129.4 | 133.0 | 134.7 | 138.4 | 145.6 | 150.9 | 151.1 | 155.9 | 159.2 | 163.5 | 167.8 | 169.8 | 169.1 | 169.2 | - |
| 2,117.0 |
| 1,958.0 |
| 1,293.5 |
| 1,543.0 |
| EBIT | 2,444.0 | 2,704.0 | 2,562.0 | 4,013.0 | 3,800.0 | 3,148.0 | 4,986.0 | 3,192.0 | 3,100.0 | 4,262.0 | 1,741.0 | 2,347.0 | 2,362.0 | 2,061.0 | 2,016.0 | 2,344.0 | 1,854.0 | 1,708.0 | 1,073.1 | 1,358.2 |
| 2,886.0 |
| 3,395.0 |
| 2,603.0 |
| 2,116.0 |
| 2,007.0 |
| 3,068.0 |
| 2,513.0 |
| 2,354.0 |
| 2,117.0 |
| 2,129.0 |
| 1,889.0 |
| 1,703.0 |
| 1,660.0 |
| 2,115.0 |
| 1,900.0 |
| 1,761.0 |
| 1,749.0 |
| 1,873.0 |
| 1,688.0 |
| 1,453.0 |
| 1,553.0 |
| 2,001.0 |
| 1,739.0 |
| 1,699.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.0 |
| - |
| - |
| - |
| 153.0 |
| - |
| - |
| - |
| 124.0 |
| - |
| - |
| - |
| 118.0 |
| - |
| - |
| - |
| 109.0 |
| - |
| - |
| - |
| 100.0 |
| - |
| - |
| - |
| 18.0 |
| 18.0 |
| 17.0 |
| 15.0 |
| 15.0 |
| 22.0 |
| 23.0 |
| 22.0 |
| 21.0 |
| 17.0 |
| 17.0 |
| 18.0 |
| 18.0 |
| 20.0 |
| 19.0 |
| 21.0 |
| 30.0 |
| 21.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.0 |
| 88.0 |
| 79.0 |
| 68.0 |
| 72.0 |
| 75.0 |
| 76.0 |
| 60.0 |
| 58.0 |
| 62.0 |
| 60.0 |
| 62.0 |
| 59.0 |
| 53.0 |
| 53.0 |
| 53.0 |
| 76.0 |
| 59.0 |
| 58.0 |
| 49.0 |
| 48.0 |
| 47.0 |
| 47.0 |
| (4.0) |
| (4.0) |
| 15.0 |
| 33.0 |
| 21.0 |
| 6.0 |
| 35.0 |
| 25.0 |
| 8.0 |
| (2.0) |
| 1.0 |
| 12.0 |
| 3.0 |
| 2.0 |
| 9.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (30.0) |
| 1,096.0 |
| (419.0) |
| (115.0) |
| (40.0) |
| 7.0 |
| 227.0 |
| (297.0) |
| 289.0 |
| 82.0 |
| 174.0 |
| (39.0) |
| (22.0) |
| (11.0) |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 1,216.0 |
| (64.0) |
| 1,651.0 |
| 771.0 |
| 1,061.0 |
| (452.0) |
| 1,790.0 |
| 2,611.0 |
| 725.0 |
| 591.0 |
| 889.0 |
| 1,241.0 |
| 749.0 |
| 438.0 |
| 910.0 |
| 19.0 |
| 707.0 |
| 490.0 |
| 799.0 |
| 1,042.0 |
| 1,689.0 |
| (486.0) |
| 902.0 |
| 636.0 |
| (13.0) |
| 1,531.0 |
| 588.0 |
| 828.0 |
| (274.0) |
| 1,340.0 |
| 1,828.0 |
| 473.0 |
| 512.0 |
| 689.0 |
| 940.0 |
| 566.0 |
| 355.0 |
| 644.0 |
| 193.0 |
| 491.0 |
| 184.0 |
| 499.0 |
| 650.0 |
| 1,115.0 |
| (401.0) |
| 450.0 |
| 311.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.0) |
| 1,531.0 |
| 588.0 |
| 828.0 |
| (274.0) |
| 1,340.0 |
| 1,828.0 |
| 473.0 |
| 512.0 |
| 689.0 |
| 940.0 |
| 566.0 |
| 355.0 |
| 644.0 |
| 193.0 |
| 491.0 |
| 184.0 |
| 499.0 |
| 650.0 |
| 1,115.0 |
| (401.0) |
| 450.0 |
| 311.0 |
| 930.0 |
| (14.0) |
| 1,531.0 |
| 588.0 |
| 828.0 |
| (274.0) |
| 1,340.0 |
| 1,828.0 |
| 473.0 |
| 512.0 |
| 689.0 |
| 940.0 |
| 566.0 |
| 355.0 |
| 644.0 |
| 193.0 |
| 491.0 |
| 184.0 |
| 499.0 |
| 650.0 |
| 1,115.0 |
| (401.0) |
| 450.0 |
| 311.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 696.0 |
| 930.0 |
| (14.0) |
| 1,531.0 |
| 588.0 |
| 828.0 |
| (274.0) |
| 1,340.0 |
| 1,828.0 |
| 473.0 |
| 512.0 |
| 689.0 |
| 940.0 |
| 566.0 |
| 355.0 |
| 644.0 |
| 193.0 |
| 491.0 |
| 184.0 |
| 499.0 |
| 650.0 |
| 1,115.0 |
| (401.0) |
| 450.0 |
| 311.0 |
| 11.84 |
| 4.55 |
| 6.39 |
| - |
| 10.05 |
| 13.75 |
| 3.56 |
| - |
| 5.14 |
| 6.94 |
| 4.16 |
| - |
| 4.65 |
| 1.39 |
| 3.53 |
| - |
| 3.44 |
| 4.46 |
| 7.49 |
| - |
| 2.98 |
| 2.06 |
| 128.5 |
| 128.7 |
| 128.9 |
| - |
| 132.3 |
| 132.2 |
| 132.1 |
| - |
| 133.3 |
| 135.1 |
| 135.4 |
| - |
| 137.7 |
| 137.8 |
| 137.9 |
| - |
| 144.2 |
| 144.6 |
| 147.8 |
| - |
| 149.4 |
| 149.4 |
| 129.3 |
| 129.4 |
| 129.6 |
| - |
| 133.2 |
| 133.0 |
| 132.8 |
| - |
| 134.0 |
| 135.6 |
| 136.0 |
| - |
| 138.7 |
| 138.6 |
| 138.8 |
| - |
| 145.4 |
| 145.6 |
| 148.9 |
| - |
| 150.9 |
| 150.8 |
| 1,236.0 |
| 1,223.0 |
| (346.0) |
| 1,823.0 |
| 2,435.0 |
| 1,074.0 |
| 362.0 |
| 868.0 |
| 1,115.0 |
| 847.0 |
| 517.0 |
| 961.0 |
| 862.0 |
| 760.0 |
| 566.0 |
| 858.0 |
| 1,100.0 |
| 1,738.0 |
| (438.0) |
| 949.0 |
| 683.0 |