| (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 | Q3 FY 23 | Q2 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 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 6,047.0 | 6,354.0 | 6,237.0 | 6,352.0 | 5,999.0 | 6,576.0 | 6,383.0 | 6,476.0 | 6,411.0 | 6,570.0 | 6,489.0 | 7,381.0 | 6,505.0 | 6,554.0 | 6,045.0 | 6,709.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 24,990.0 | 24,942.0 | 25,846.0 | 26,640.0 | 26,485.0 | 26,042.0 | 26,185.0 | 24,977.0 | 26,268.0 | 26,076.0 | 26,300.0 | 10,922.0 |
| Cost of Revenue | 16,526.0 | 16,633.0 | 16,878.0 | 17,714.0 | 18,363.0 | 17,360.0 | 17,008.0 | 16,830.0 | 17,347.0 | 17,043.0 | 17,154.0 | 7,645.0 |
| Gross Profit | 8,464.0 | 8,309.0 | 8,968.0 | 8,926.0 | 8,122.0 | 8,682.0 | 9,177.0 | 8,147.0 | 8,921.0 | 9,033.0 | 9,146.0 | 3,277.0 |
| Operating Expenses | ||||||||||||
| Research & Development | - | 167.0 | 150.0 | 147.0 | 127.0 | 140.0 | 119.0 | 112.0 | 109.0 | 93.0 | 120.0 | 58.0 |
| Selling General & Administrative | 13,184.0 | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (4,720.0) | (4,669.0) | 1,683.0 | 4,572.0 | 3,634.0 | 3,460.0 | 2,128.0 | 3,070.0 | (10,205.0) | 6,057.0 | 5,601.0 | 1,568.0 |
| Non-Operating | ||||||||||||
| Interest Income | 72.0 | 53.0 | 69.0 | 40.0 | 27.0 | 15.0 | 27.0 | 36.0 | 35.0 | 43.0 | - | - |
| Interest Expense | 954.0 | 947.0 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 310.0 | 403.0 | (1,890.0) | 787.0 | 598.0 | 684.0 | 669.0 | 728.0 | (1,067.0) | (5,482.0) | 1,333.0 | 131.0 |
| Net Income From Continuing Ops | (5,763.0) | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | (4.86) | (4.93) | 2.27 | 2.33 | 1.93 | 0.83 | 0.29 | 1.59 | (8.36) | 8.98 | 2.81 | (0.17) |
| EPS Diluted | (4.85) | (4.93) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | (3,738.0) | (3,701.0) | 2,631.0 | 5,533.0 | 4,567.0 | 4,370.0 | 3,097.0 | 4,064.0 | (9,222.0) | 7,088.0 | 6,938.0 | 2,098.0 |
| EBIT | (4,720.0) | (4,669.0) | ||||||||||
| 6,324.0 |
| 6,615.0 |
| 6,394.0 |
| 6,939.0 |
| 6,441.0 |
| 6,648.0 |
| 6,157.0 |
| 6,536.0 |
| 6,076.0 |
| 6,406.0 |
| 5,959.0 |
| 6,891.0 |
| 6,383.0 |
| 6,690.0 |
| 6,304.0 |
| 6,280.0 |
| 6,324.0 |
| 6,267.0 |
| 6,793.0 |
| 6,570.0 |
| 6,120.0 |
| 2,616.0 |
| 2,478.0 |
| 2,594.0 |
| Cost of Revenue | 3,828.0 | 4,282.0 | 4,247.0 | 4,169.0 | 3,935.0 | 4,331.0 | 4,197.0 | 4,182.0 | 4,168.0 | 4,335.0 | 4,376.0 | 5,017.0 | 4,662.0 | 4,570.0 | 4,114.0 | 4,547.0 | 4,296.0 | 4,324.0 | 4,193.0 | 4,416.0 | 4,097.0 | 4,196.0 | 4,299.0 | 4,429.0 | 4,129.0 | 4,324.0 | 3,948.0 | 4,675.0 | 4,289.0 | 4,343.0 | 4,040.0 | 4,077.0 | 4,125.0 | 4,049.0 | 4,262.0 | 4,192.0 | 4,492.0 | 1,734.0 | 1,631.0 | 1,827.0 |
| Gross Profit | 2,219.0 | 2,072.0 | 1,990.0 | 2,183.0 | 2,064.0 | 2,245.0 | 2,186.0 | 2,294.0 | 2,243.0 | 2,235.0 | 2,113.0 | 2,364.0 | 1,843.0 | 1,984.0 | 1,931.0 | 2,162.0 | 2,028.0 | 2,291.0 | 2,201.0 | 2,523.0 | 2,344.0 | 2,452.0 | 1,858.0 | 2,107.0 | 1,947.0 | 2,082.0 | 2,011.0 | 2,216.0 | 2,094.0 | 2,347.0 | 2,264.0 | 2,203.0 | 2,199.0 | 2,218.0 | 2,531.0 | 2,378.0 | 1,628.0 | 882.0 | 847.0 | 767.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 1,074.0 | 988.0 | 965.0 | 10,157.0 | 868.0 | 2,285.0 | 2,287.0 | 1,772.0 | 941.0 | 1,582.0 | 870.0 | 1,138.0 | 1,092.0 | 1,442.0 | 816.0 | 2,182.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 245.0 | 251.0 | 245.0 | 241.0 | 231.0 | 234.0 | 245.0 | 239.0 | 230.0 | - | 220.0 | - | - | - | 220.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | 62.0 | 61.0 | 62.0 | 61.0 | 61.0 | 62.0 | 65.0 | 64.0 | 61.0 | 62.0 | 68.0 | 64.0 | 65.0 | 64.0 | 59.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,145.0 | 1,084.0 | 1,025.0 | (7,974.0) | 1,196.0 | (40.0) | (101.0) | 522.0 | 1,302.0 | 653.0 | 1,243.0 | 1,226.0 | 751.0 | 542.0 | 1,115.0 | (20.0) | 1,156.0 | 1,235.0 | 1,089.0 | 1,550.0 | 1,147.0 | (1,339.0) | 770.0 | 594.0 | 1,180.0 | 734.0 | 562.0 | (14,136.0) | 1,074.0 | 1,357.0 | 1,500.0 | 1,538.0 | 1,433.0 | 1,413.0 | 1,636.0 | 1,513.0 | 399.0 | 444.0 | 509.0 | 409.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 42.0 | (32.0) | 34.0 | 28.0 | 23.0 | 20.0 | 16.0 | 17.0 | 16.0 | 12.0 | 6.0 | 9.0 | 7.0 | 6.0 | 5.0 | 2.0 | 4.0 | 4.0 | 5.0 | 4.0 | 6.0 | 8.0 | 9.0 | 12.0 | 10.0 | 8.0 | 6.0 | - | - | - | - | - | - | - | - | - | - | 10.0 | - | - |
| Interest Expense | 236.0 | 238.0 | 240.0 | 240.0 | 229.0 | 227.0 | 230.0 | 229.0 | 226.0 | 228.0 | 227.0 | 217.0 | 228.0 | 234.0 | 242.0 | 604.0 | 415.0 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 101.0 | 51.0 | 22.0 | 47.0 | 51.0 | 29.0 | 48.0 | 55.0 | (47.0) | 35.0 | 35.0 | 42.0 | 22.0 | 91.0 | 98.0 | 104.0 | 138.0 | |||||||||||||||||||||||
| Pre-Tax Income | 1,010.0 | 897.0 | 807.0 | (8,167.0) | 1,018.0 | (238.0) | (283.0) | 348.0 | 1,029.0 | 460.0 | 1,051.0 | 1,051.0 | 545.0 | 399.0 | 971.0 | (520.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 211.0 | 249.0 | 194.0 | (344.0) | 304.0 | (2,370.0) | 7.0 | 248.0 | 225.0 | 206.0 | 214.0 | 164.0 | 110.0 | 134.0 | 190.0 | (265.0) | 143.0 | 670.0 | 136.0 | 252.0 | 308.0 | (51.0) | 160.0 | 144.0 | 264.0 | 103.0 | 217.0 | (1,846.0) | 201.0 | 308.0 | 270.0 | 416.0 | 359.0 | 262.0 | 411.0 | 372.0 | (49.0) | (35.0) | 68.0 | 40.0 |
| Net Income From Continuing Ops | 799.0 | 648.0 | 613.0 | (7,823.0) | 714.0 | 2,132.0 | (290.0) | 100.0 | 804.0 | 254.0 | 837.0 | 887.0 | 435.0 | 265.0 | 781.0 | (255.0) | 736.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 799.0 | 648.0 | 613.0 | (7,823.0) | 714.0 | 2,132.0 | (290.0) | 100.0 | 804.0 | 254.0 | 837.0 | 887.0 | 435.0 | 265.0 | 781.0 | (255.0) | 736.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 798.0 | 651.0 | 615.0 | (7,824.0) | 712.0 | 2,131.0 | (290.0) | 102.0 | 801.0 | 262.0 | 836.0 | 890.0 | 432.0 | 265.0 | 776.0 | (257.0) | ||||||||||||||||||||||||
| Less: Minority Interest | 1.0 | (3.0) | (2.0) | 1.0 | 2.0 | 1.0 | 0.0 | (2.0) | 3.0 | (8.0) | 1.0 | (3.0) | 3.0 | 0.0 | 5.0 | 2.0 | 3.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 798.0 | 651.0 | 615.0 | (7,824.0) | 712.0 | 2,131.0 | (290.0) | 102.0 | 801.0 | 262.0 | 836.0 | 890.0 | 432.0 | 265.0 | 776.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.67 | - | 0.52 | (6.60) | 0.60 | - | (0.24) | 0.08 | 0.66 | 0.21 | 0.68 | - | 0.35 | 0.22 | 0.63 | - | 0.60 | (0.02) | 0.46 | - | 0.49 | (1.35) | 0.31 | - | 0.74 | 0.37 | 0.33 | - | 0.51 | 0.62 | 0.82 | 0.78 | 0.73 | 0.69 | 0.63 | 0.74 | (0.27) | (0.91) | 0.26 | (0.02) |
| EPS Diluted | 0.67 | - | 0.52 | (6.60) | 0.59 | - | (0.24) | 0.08 | 0.66 | 0.21 | 0.68 | - | 0.35 | 0.21 | 0.63 | - | 0.59 | (0.02) | ||||||||||||||||||||||
| Shares Basic | 1,185.0 | - | 1,184.0 | 1,185.0 | 1,194.0 | - | 1,210.0 | 1,212.0 | 1,214.0 | 1,229.0 | 1,226.0 | - | 1,227.0 | 1,225.0 | 1,225.0 | - | 1,225.0 | 1,224.0 | ||||||||||||||||||||||
| Shares Diluted | 1,188.0 | - | 1,186.0 | 1,185.0 | 1,198.0 | - | 1,210.0 | 1,216.0 | 1,223.0 | 1,235.0 | 1,234.0 | - | 1,235.0 | 1,235.0 | 1,234.0 | - | 1,236.0 | 1,224.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,390.0 | 1,335.0 | 1,270.0 | (7,733.0) | 1,427.0 | 194.0 | 144.0 | 761.0 | 1,532.0 | - | 1,463.0 | - | - | - | 1,335.0 | - | - | - | 1,311.0 | - | - | - | 1,013.0 | - | - | - | 801.0 | - | - | - | 1,727.0 | - | 1,695.0 | - | - | 1,876.0 | - | - | 599.0 | - |
| EBIT | 1,145.0 | 1,084.0 | 1,025.0 | (7,974.0) | 1,196.0 | (40.0) | (101.0) | 522.0 | 1,302.0 | 653.0 | 1,243.0 | 1,226.0 | 751.0 | 542.0 | 1,115.0 | (20.0) | 1,156.0 | 1,235.0 | 1,089.0 | |||||||||||||||||||||
| 12,978.0 |
| 7,285.0 |
| 4,354.0 |
| 4,488.0 |
| 5,222.0 |
| 7,049.0 |
| 5,077.0 |
| 19,126.0 |
| 2,976.0 |
| 3,545.0 |
| 1,709.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 982.0 | 968.0 | 948.0 | 961.0 | 933.0 | 910.0 | 969.0 | 994.0 | 983.0 | 1,031.0 | 1,337.0 | 530.0 |
| Amortization of Intangibles | - | 246.0 | 252.0 | 251.0 | 261.0 | 239.0 | 264.0 | 286.0 | 290.0 | 278.0 | 267.0 | 93.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| 912.0 |
| 912.0 |
| 921.0 |
| 2,047.0 |
| 1,394.0 |
| 1,361.0 |
| 1,284.0 |
| 1,234.0 |
| 1,134.0 |
| 686.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 221.0 | 171.0 | 85.0 | (27.0) | 253.0 | 295.0 | 296.0 | 952.0 | 168.0 | 627.0 | 472.0 | (79.0) |
| Pre-Tax Income | (5,453.0) | (5,445.0) | 856.0 | 3,633.0 | 2,966.0 | 1,708.0 | 1,030.0 | 2,661.0 | (11,321.0) | 5,450.0 | 4,939.0 | 803.0 |
| (5,848.0) |
| 2,746.0 |
| 2,846.0 |
| 2,368.0 |
| 1,024.0 |
| 361.0 |
| 1,933.0 |
| (10,254.0) |
| 10,932.0 |
| 3,606.0 |
| 672.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (5,763.0) | (5,848.0) | 2,746.0 | 2,846.0 | 2,368.0 | 1,024.0 | 361.0 | 1,933.0 | (10,254.0) | 10,932.0 | 3,606.0 | 672.0 |
| Net Income Attributable To Parent | (5,760.0) | (5,846.0) | 2,744.0 | 2,855.0 | 2,363.0 | 1,012.0 | 356.0 | 1,935.0 | (10,192.0) | 10,941.0 | 3,596.0 | 657.0 |
| Less: Minority Interest | (3.0) | (2.0) | 2.0 | (9.0) | 5.0 | 12.0 | 5.0 | (2.0) | (62.0) | (9.0) | 10.0 | 15.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 180.0 | 720.0 |
| Net Income To Common Shareholders | (5,760.0) | (5,846.0) | 2,744.0 | 2,855.0 | 2,363.0 | 1,012.0 | 356.0 | 1,935.0 | (10,192.0) | 10,941.0 | 3,416.0 | (63.0) |
| 2.26 |
| 2.31 |
| 1.91 |
| 0.82 |
| 0.29 |
| 1.58 |
| (8.36) |
| 8.91 |
| 2.78 |
| (0.17) |
| Shares Basic | 1,185.0 | 1,187.0 | 1,210.0 | 1,227.0 | 1,226.0 | 1,224.0 | 1,223.0 | 1,221.0 | 1,219.0 | 1,218.0 | 1,217.0 | 377.0 |
| Shares Diluted | 1,188.0 | 1,187.0 | 1,215.0 | 1,235.0 | 1,235.0 | 1,236.0 | 1,228.0 | 1,224.0 | 1,219.0 | 1,228.0 | 1,226.0 | 377.0 |
| 1,683.0 |
| 4,572.0 |
| 3,634.0 |
| 3,460.0 |
| 2,128.0 |
| 3,070.0 |
| (10,205.0) |
| 6,057.0 |
| 5,601.0 |
| 1,568.0 |
| 872.0 |
| 1,056.0 |
| 1,112.0 |
| 973.0 |
| 1,197.0 |
| 3,791.0 |
| 1,088.0 |
| 1,513.0 |
| 767.0 |
| 1,348.0 |
| 1,449.0 |
| 16,352.0 |
| 1,020.0 |
| 990.0 |
| 764.0 |
| 665.0 |
| 766.0 |
| 805.0 |
| 895.0 |
| 865.0 |
| 1,229.0 |
| 438.0 |
| 338.0 |
| 358.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 222.0 |
| - |
| - |
| - |
| 243.0 |
| - |
| - |
| - |
| 239.0 |
| - |
| - |
| - |
| 227.0 |
| - |
| 262.0 |
| - |
| - |
| 363.0 |
| - |
| - |
| 90.0 |
| - |
| 60.0 |
| 59.0 |
| 61.0 |
| 60.0 |
| 68.0 |
| 68.0 |
| 68.0 |
| 72.0 |
| 66.0 |
| 72.0 |
| 76.0 |
| 76.0 |
| 75.0 |
| 70.0 |
| 69.0 |
| 76.0 |
| 67.0 |
| 66.0 |
| 66.0 |
| 66.0 |
| 66.0 |
| 22.0 |
| 23.0 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (255.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 613.0 |
| 415.0 |
| 328.0 |
| 314.0 |
| 442.0 |
| 310.0 |
| 326.0 |
| 398.0 |
| 316.0 |
| 321.0 |
| 325.0 |
| 326.0 |
| 316.0 |
| 317.0 |
| 306.0 |
| 313.0 |
| 311.0 |
| 264.0 |
| 249.0 |
| 460.0 |
| 394.0 |
| 201.0 |
| 167.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.0 |
| 30.0 |
| 64.0 |
| 73.0 |
| 78.0 |
| 81.0 |
| 59.0 |
| 380.0 |
| 133.0 |
| 380.0 |
| (13.0) |
| 71.0 |
| 20.0 |
| 90.0 |
| 127.0 |
| 130.0 |
| 3.0 |
| (6.0) |
| 8.0 |
| (108.0) |
| (245.0) |
| 39.0 |
| (28.0) |
| 879.0 |
| 645.0 |
| 704.0 |
| 1,286.0 |
| 906.0 |
| (1,703.0) |
| 541.0 |
| 327.0 |
| 1,162.0 |
| 551.0 |
| 621.0 |
| (14,474.0) |
| 819.0 |
| 1,061.0 |
| 1,273.0 |
| 1,359.0 |
| 1,250.0 |
| 1,105.0 |
| 1,366.0 |
| 1,272.0 |
| (169.0) |
| (195.0) |
| 347.0 |
| 214.0 |
| (25.0) |
| 568.0 |
| 1,034.0 |
| 598.0 |
| (1,652.0) |
| 381.0 |
| 183.0 |
| 898.0 |
| 448.0 |
| 404.0 |
| (12,628.0) |
| 618.0 |
| 753.0 |
| 1,003.0 |
| 943.0 |
| 891.0 |
| 843.0 |
| 955.0 |
| 900.0 |
| (120.0) |
| (160.0) |
| 279.0 |
| 174.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.0) |
| 568.0 |
| 1,034.0 |
| 598.0 |
| (1,652.0) |
| 381.0 |
| 183.0 |
| 898.0 |
| 448.0 |
| 404.0 |
| (12,628.0) |
| 618.0 |
| 753.0 |
| 1,003.0 |
| 943.0 |
| 891.0 |
| 843.0 |
| 955.0 |
| 900.0 |
| (120.0) |
| (160.0) |
| 279.0 |
| 174.0 |
| 733.0 |
| (27.0) |
| 563.0 |
| 1,032.0 |
| 597.0 |
| (1,651.0) |
| 378.0 |
| 182.0 |
| 899.0 |
| 449.0 |
| 405.0 |
| (12,568.0) |
| 619.0 |
| 754.0 |
| 1,003.0 |
| 944.0 |
| 893.0 |
| 842.0 |
| 950.0 |
| 896.0 |
| (123.0) |
| (164.0) |
| 276.0 |
| 172.0 |
| 2.0 |
| 5.0 |
| 2.0 |
| 1.0 |
| (1.0) |
| 3.0 |
| 1.0 |
| (1.0) |
| (1.0) |
| (1.0) |
| (60.0) |
| (1.0) |
| (1.0) |
| 0.0 |
| (1.0) |
| (2.0) |
| 1.0 |
| 5.0 |
| 4.0 |
| 3.0 |
| 4.0 |
| 3.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 180.0 |
| 0.0 |
| 180.0 |
| 180.0 |
| 180.0 |
| 180.0 |
| (257.0) |
| 733.0 |
| (27.0) |
| 563.0 |
| 1,032.0 |
| 597.0 |
| (1,651.0) |
| 378.0 |
| 182.0 |
| 899.0 |
| 449.0 |
| 405.0 |
| (12,568.0) |
| 619.0 |
| 754.0 |
| 1,003.0 |
| 944.0 |
| 893.0 |
| 842.0 |
| 770.0 |
| 896.0 |
| (303.0) |
| (344.0) |
| 96.0 |
| (8.0) |
| 0.46 |
| - |
| 0.49 |
| (1.35) |
| 0.31 |
| - |
| 0.74 |
| 0.37 |
| 0.33 |
| - |
| 0.50 |
| 0.62 |
| 0.82 |
| 0.77 |
| 0.73 |
| 0.69 |
| 0.63 |
| 0.73 |
| (0.27) |
| (0.91) |
| 0.24 |
| (0.02) |
| 1,223.0 |
| - |
| 1,223.0 |
| 1,223.0 |
| 1,222.0 |
| - |
| 1,221.0 |
| 1,220.0 |
| 1,220.0 |
| - |
| 1,219.0 |
| 1,219.0 |
| 1,219.0 |
| 1,218.0 |
| 1,217.0 |
| 1,218.0 |
| 1,217.0 |
| 1,215.0 |
| 1,142.0 |
| 380.0 |
| 377.0 |
| 377.0 |
| 1,232.0 |
| - |
| 1,229.0 |
| 1,223.0 |
| 1,224.0 |
| - |
| 1,223.0 |
| 1,222.0 |
| 1,224.0 |
| - |
| 1,226.0 |
| 1,226.0 |
| 1,228.0 |
| 1,228.0 |
| 1,229.0 |
| 1,228.0 |
| 1,227.0 |
| 1,225.0 |
| 1,142.0 |
| 380.0 |
| 399.0 |
| 377.0 |
| 1,550.0 |
| 1,147.0 |
| (1,339.0) |
| 770.0 |
| 594.0 |
| 1,180.0 |
| 734.0 |
| 562.0 |
| (14,136.0) |
| 1,074.0 |
| 1,357.0 |
| 1,500.0 |
| 1,538.0 |
| 1,433.0 |
| 1,413.0 |
| 1,636.0 |
| 1,513.0 |
| 399.0 |
| 444.0 |
| 509.0 |
| 409.0 |