| (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 | 19,799.0 | 19,291.5 | 17,600.8 | 15,557.7 | 12,729.0 | 13,533.1 | 11,439.1 | 11,302.8 | 8,768.0 | 9,353.3 | 9,498.6 | 8,312.1 | 6,960.0 | 7,301.8 | 6,941.6 | 6,488.0 | ||||||||||||||||||||||||
| (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 | 72,249.0 | 65,179.0 | 45,043.0 | 34,124.0 | 28,541.4 | 28,318.4 | 24,539.8 | 22,319.5 | 21,493.3 | 19,973.8 | 18,312.8 | 19,958.7 | 19,615.6 | 23,113.1 | 22,603.4 | 24,286.5 | 23,076.0 | 21,836.0 | ||
| Cost of Revenue | 12,404.0 | 11,052.0 | 8,418.0 | 7,082.0 | 6,629.8 | 7,312.8 | 5,483.3 | 4,721.2 | 4,681.7 | 4,447.7 | 4,160.5 | 5,037.2 | 4,932.5 | 4,908.1 | 4,796.5 | 5,067.9 | 4,366.2 | |||
| Gross Profit | 59,845.0 | 54,127.0 | 36,625.0 | 27,042.0 | 21,911.6 | 21,005.6 | 19,056.5 | 17,598.3 | 16,811.6 | 15,526.1 | 14,152.3 | 14,921.5 | 14,683.1 | 18,205.0 | 17,806.9 | 19,218.6 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | 7,190.8 | 6,930.7 | 5,976.3 | 5,595.0 | 5,051.2 | 5,096.2 | 5,040.0 | 4,796.4 | 4,733.6 | 5,531.3 | 5,278.1 | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | 175.2 | 173.6 | 62.8 | 25.4 | 33.0 | 80.4 | 159.3 | 166.4 | 107.9 | 87.0 | 121.0 | 119.7 | 105.0 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 5,848.0 | 5,091.0 | 2,090.0 | 1,314.0 | 561.6 | 573.8 | 1,036.2 | 628.0 | 529.5 | 2,391.2 | 551.4 | 381.6 | 609.8 | 1,204.5 | 1,319.6 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 28.26 | 23.00 | 11.76 | 5.82 | 6.93 | 6.15 | 6.82 | 8.93 | 3.14 | (0.19) | 2.59 | 2.27 | 2.23 | 4.33 | 3.67 | 3.90 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 7,810.0 |
| 7,999.9 |
| 6,772.8 |
| 6,740.1 |
| 6,805.6 |
| 7,440.0 |
| 5,740.6 |
| 5,499.4 |
| 5,859.8 |
| 6,114.0 |
| 5,476.6 |
| 5,636.7 |
| 5,092.2 |
| 5,637.6 |
| 5,306.9 |
| 5,585.0 |
| 4,963.8 |
| 3,263.2 |
| 5,658.0 |
| 5,824.3 |
| 5,228.3 |
| 2,851.2 |
| 5,191.7 |
| 5,404.8 |
| Cost of Revenue | 3,577.0 | 3,370.9 | 3,008.3 | 2,447.8 | 2,225.0 | 2,403.5 | 2,170.8 | 2,170.2 | 1,673.5 | 1,787.8 | 1,860.1 | 1,807.4 | 1,626.7 | 1,548.1 | 1,579.1 | 1,430.5 | 2,072.1 | 2,050.2 | 1,430.8 | 1,953.2 | 1,878.6 | 1,719.8 | 1,326.4 | 1,222.0 | 1,215.1 | 1,282.6 | 1,175.0 | 1,124.9 | 1,138.7 | 1,129.9 | 1,152.9 | 1,234.3 | 1,164.6 | (58.2) | 1,586.3 | 1,571.7 | 1,347.9 | (28.4) | 1,400.9 | 1,465.0 |
| Gross Profit | 16,222.0 | 15,920.6 | 14,592.5 | 13,109.9 | 10,504.0 | 11,129.6 | 9,268.3 | 9,132.6 | 7,094.5 | 7,565.5 | 7,638.5 | 6,504.7 | 5,333.3 | 5,753.7 | 5,362.5 | 5,057.5 | 5,737.9 | 5,949.7 | 5,342.0 | 4,786.9 | 4,927.0 | 5,720.2 | 4,414.2 | 4,277.4 | 4,644.7 | 4,831.4 | 4,301.6 | 4,511.8 | 3,953.5 | 4,507.7 | 4,154.0 | 4,350.7 | 3,799.2 | 3,321.4 | 4,071.7 | 4,252.6 | 3,880.4 | 2,879.6 | 3,790.8 | 3,939.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | 2,356.5 | 1,985.1 | 1,995.9 | 1,802.9 | 1,781.9 | 1,610.1 | 1,898.3 | 1,705.3 | 1,655.0 | 1,672.1 | 1,728.6 | 1,465.4 | 1,390.2 | 1,392.1 | 1,581.4 | 1,380.9 | 1,402.2 | 1,230.5 | 1,391.8 | 1,280.9 | 1,271.0 | 1,107.5 | 1,225.8 | 1,340.0 | 1,272.1 | 1,258.3 | 1,246.7 | 1,236.4 | 1,335.9 |
| Selling General & Administrative | 2,934.0 | 3,132.3 | 2,740.7 | 2,753.0 | 2,468.0 | 2,424.7 | 2,099.8 | 2,117.3 | 1,952.2 | 1,925.5 | 1,803.9 | 1,925.4 | 1,749.2 | 1,643.2 | 1,614.2 | 1,625.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 509.0 | - | - | - | 463.0 | - | - | - | 400.6 | - | - | - | 362.3 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | 65.0 | 40.0 | 48.3 | 44.3 | 47.8 | 37.3 | 45.8 | 44.5 | 48.9 | 46.0 | 34.2 | 25.5 | 20.1 | 10.2 | 7.0 | 7.5 | 7.0 | 5.4 | 5.5 | 5.8 | 5.8 | 7.1 | 14.3 | 13.1 | 17.3 | 19.4 | 30.6 | 40.5 | 32.1 | 41.2 | 45.5 | 51.8 | 45.1 | 36.9 | 32.6 | 31.1 | 29.1 | 23.5 |
| Interest Expense | - | 222.7 | 179.6 | 249.0 | 243.7 | 225.1 | 192.7 | 183.6 | 179.6 | 138.2 | 124.6 | 120.3 | 102.8 | 84.0 | 81.5 | 81.2 | 84.9 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (65.0) | (108.3) | (133.1) | (90.6) | (239.0) | (110.5) | 62.0 | (197.6) | 27.1 | 121.3 | (23.2) | (36.8) | 35.7 | 260.0 | (111.0) | (119.2) | ||||||||||||||||||||||||
| Pre-Tax Income | 8,850.0 | 8,266.2 | 7,232.4 | 6,776.4 | 3,456.0 | 5,038.3 | 1,588.4 | 3,517.2 | 2,536.1 | 2,508.2 | 427.2 | 2,088.9 | 1,529.7 | 2,096.4 | 1,565.5 | 1,090.9 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1,454.0 | 1,628.2 | 1,649.9 | 1,115.9 | 697.0 | 628.5 | 618.1 | 550.2 | 293.2 | 318.9 | 484.6 | 325.7 | 184.8 | 158.7 | 113.8 | 138.4 | 150.7 | 113.8 | 135.2 | 203.7 | 121.1 | 352.3 | 228.8 | 231.7 | 223.4 | 167.4 | 151.9 | 138.7 | 170.0 | (189.8) | 247.5 | 273.3 | 198.5 | 1,930.7 | 36.0 | 252.5 | 172.0 | 35.2 | 192.7 | 196.8 |
| Net Income From Continuing Ops | 7,396.0 | 6,638.0 | 5,582.5 | 5,660.5 | 2,759.0 | 4,409.8 | 970.3 | 2,967.0 | 2,242.9 | 2,189.3 | (57.4) | 1,763.2 | 1,344.9 | 1,937.7 | 1,451.7 | 952.5 | 1,902.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 7,396.0 | 6,638.0 | 5,582.5 | 5,660.5 | 2,759.0 | 4,409.8 | 970.3 | 2,967.0 | 2,242.9 | 2,189.3 | (57.4) | 1,763.2 | 1,344.9 | 1,937.7 | 1,451.7 | 952.5 | 1,902.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 7,396.0 | 6,638.0 | 5,582.5 | 5,660.5 | 2,759.0 | 4,409.8 | 970.3 | 2,967.0 | 2,242.9 | 2,189.3 | (57.4) | 1,763.2 | 1,344.9 | 1,937.7 | 1,451.7 | 952.5 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 7,396.0 | 6,638.0 | 5,582.5 | 5,660.5 | 2,759.0 | 4,409.8 | 970.3 | 2,967.0 | 2,242.9 | 2,189.3 | (57.4) | 1,763.2 | 1,344.9 | 1,937.7 | 1,451.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 8.27 | - | 6.22 | 6.30 | 3.07 | - | 1.08 | 3.29 | 2.49 | - | (0.06) | 1.96 | 1.49 | - | 1.61 | 1.06 | 2.11 | - | 1.22 | 1.53 | 1.49 | - | 1.33 | 1.56 | 1.60 | - | 1.37 | 1.44 | 4.33 | - | 1.13 | (0.25) | 1.16 | - | 0.53 | 0.96 | (0.10) | - | 0.74 | 0.71 |
| EPS Diluted | 8.26 | - | 6.21 | 6.29 | 3.06 | - | 1.07 | 3.28 | 2.48 | - | (0.06) | 1.95 | 1.49 | - | 1.61 | 1.05 | 2.10 | - | ||||||||||||||||||||||
| Shares Basic | 894.5 | - | 896.9 | 897.9 | 898.7 | - | 901.0 | 900.9 | 900.8 | - | 899.8 | 899.7 | 901.0 | - | 900.7 | 900.3 | 903.7 | - | ||||||||||||||||||||||
| Shares Diluted | 895.9 | - | 898.8 | 899.8 | 900.6 | - | 905.0 | 904.2 | 903.8 | - | 899.8 | 902.7 | 903.3 | - | 903.8 | 902.9 | 906.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 20,371.9 |
| 18,633.5 |
| 4,247.0 |
| 4,376.7 |
| 4,248.8 |
| 18,709.8 |
| 17,589.0 |
| 15,995.2 |
| 14,384.7 |
| 5,020.8 |
| 4,884.2 |
| 4,326.5 |
| 3,840.9 |
| 3,486.7 |
| Selling General & Administrative | 11,560.0 | 11,094.0 | 8,594.0 | 7,404.0 | 6,440.4 | 6,431.6 | 6,121.2 | 6,213.8 | 5,975.1 | 5,982.4 | 5,841.9 | 6,533.0 | 6,620.8 | 7,125.6 | 7,513.5 | 7,879.9 | 7,053.4 | 6,892.5 | 6,626.4 | 6,095.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1,997.0 | 1,767.0 | 1,527.0 | 1,522.5 | 1,547.6 | 1,323.9 | 1,232.6 | 1,609.0 | 1,567.3 | 1,496.6 | 1,427.7 | 1,379.0 | 1,445.6 | 1,462.2 | 1,373.6 | 1,328.2 | 1,297.8 | 1,122.6 | (1,047.9) |
| Amortization of Intangibles | - | 488.0 | 553.0 | 506.0 | 579.7 | 628.8 | 428.2 | 225.8 | 361.3 | 462.2 | 517.2 | 631.8 | 535.9 | 555.0 | 563.0 | 469.0 | 385.7 | 277.0 | 193.4 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.9 |
| 51.9 |
| 75.2 |
| (210.7) |
| - |
| Interest Expense | - | 895.0 | 781.0 | 485.9 | 331.6 | 339.8 | 359.6 | 400.6 | 242.5 | 225.0 | 185.2 | 161.2 | 148.8 | 160.1 | 177.8 | 186.0 | 185.5 | 261.3 | (228.3) | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (397.0) | (571.0) | (219.0) | 97.0 | (320.9) | (201.6) | 1,171.9 | 291.6 | 145.6 | 301.5 | 108.8 | 100.6 | 340.5 | 518.9 | 674.0 | (179.0) | (5.0) | (229.5) | 26.1 | 122.0 |
| Pre-Tax Income | 31,125.0 | 25,731.0 | 12,680.0 | 6,554.0 | 6,806.4 | 6,155.5 | 7,229.9 | 5,265.9 | 3,680.1 | 2,304.8 | 3,276.3 | 2,790.0 | 3,000.3 | 5,889.3 | 4,901.5 | 6,138.9 | 6,767.2 | 5,357.8 | (1,307.6) | 3,876.8 |
| 1,001.8 |
| 1,455.7 |
| 1,029.0 |
| 764.3 |
| 923.8 |
| Net Income From Continuing Ops | 25,277.0 | 20,640.0 | 10,590.0 | 5,240.0 | 6,244.8 | 5,581.7 | 6,193.7 | 4,637.9 | 3,150.6 | (86.4) | 2,724.9 | 2,408.4 | 2,390.5 | 4,684.8 | 4,088.6 | 4,347.7 | 5,069.5 | 4,328.8 | (2,071.9) | 2,953.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | 0.0 | 3,680.5 | 81.4 | (117.7) | 12.7 | - | - | - | - | - | - | - | - | - |
| Net Income | 25,277.0 | 20,640.0 | 10,590.0 | 5,240.0 | 6,244.8 | 5,581.7 | 6,193.7 | 8,318.4 | 3,232.0 | (204.1) | 2,737.6 | 2,408.4 | 2,390.5 | 4,684.8 | 4,088.6 | 4,347.7 | 5,069.5 | 4,328.8 | (2,071.9) | 2,953.0 |
| Net Income Attributable To Parent | 25,277.0 | 20,640.0 | 10,590.0 | 5,240.0 | 6,244.8 | 5,581.7 | 6,193.7 | 8,318.4 | 3,232.0 | (204.1) | 2,737.6 | 2,408.4 | 2,390.5 | 4,684.8 | 4,088.6 | 4,347.7 | 5,069.5 | 4,328.8 | (2,071.9) | 2,953.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 25,277.0 | 20,640.0 | 10,590.0 | 5,240.0 | 6,244.8 | 5,581.7 | 6,193.7 | 8,318.4 | 3,232.0 | (204.1) | 2,737.6 | 2,408.4 | 2,390.5 | 4,684.8 | 4,088.6 | 4,347.7 | 5,069.5 | 4,328.8 | (2,071.9) | 2,953.0 |
| 4.58 |
| 3.94 |
| (1.89) |
| - |
| EPS Diluted | 28.21 | 22.95 | 11.71 | 5.80 | 6.90 | 6.12 | 6.79 | 8.89 | 3.13 | (0.19) | 2.58 | 2.26 | 2.23 | 4.32 | 3.66 | 3.90 | 4.58 | 3.94 | (1.89) | - |
| Shares Basic | 894.5 | 897.3 | 900.6 | 900.2 | 901.7 | 907.0 | 907.6 | 931.1 | 1,027.7 | 1,052.0 | 1,058.3 | 1,061.9 | 1,069.9 | 1,080.9 | 1,113.2 | 1,113.9 | 1,105.8 | 1,098.3 | 1,094.5 | - |
| Shares Diluted | 895.9 | 899.3 | 904.1 | 903.3 | 904.6 | 911.7 | 912.5 | 935.7 | 1,033.7 | 1,052.0 | 1,061.8 | 1,065.7 | 1,074.3 | 1,084.8 | 1,117.3 | 1,114.0 | 1,105.8 | 1,098.4 | 1,094.5 | - |
| - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,557.9 |
| 1,592.0 |
| 1,577.9 |
| 1,685.7 |
| 1,576.0 |
| 1,553.9 |
| 1,569.1 |
| 1,448.6 |
| 1,549.6 |
| 1,698.1 |
| 1,412.3 |
| 1,586.3 |
| 1,517.1 |
| 1,693.6 |
| 1,457.2 |
| 1,485.6 |
| 1,338.7 |
| 1,105.8 |
| 1,578.5 |
| 1,730.4 |
| 1,567.7 |
| 1,180.0 |
| 1,565.4 |
| 1,622.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.7 |
| - |
| - |
| - |
| 350.3 |
| - |
| - |
| - |
| 273.6 |
| - |
| - |
| - |
| 356.5 |
| - |
| - |
| - |
| 422.8 |
| - |
| - |
| - |
| 386.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.5 |
| 83.6 |
| 86.9 |
| 87.8 |
| 89.2 |
| 89.6 |
| 88.3 |
| 92.5 |
| 95.8 |
| 107.4 |
| 110.9 |
| 86.5 |
| 57.2 |
| 60.8 |
| 63.3 |
| 61.2 |
| 62.9 |
| 61.9 |
| 53.6 |
| 46.6 |
| 51.4 |
| 47.2 |
| 43.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (350.7) |
| (77.3) |
| (635.9) |
| 190.5 |
| 321.1 |
| 477.0 |
| 158.9 |
| 446.9 |
| 89.1 |
| 262.9 |
| (24.9) |
| (32.4) |
| 86.0 |
| 31.4 |
| (1.9) |
| 46.6 |
| 69.5 |
| 112.9 |
| 49.9 |
| 60.4 |
| 78.3 |
| 209.4 |
| 27.2 |
| 21.2 |
| 2,053.6 |
| 1,839.9 |
| 1,245.3 |
| 1,593.9 |
| 1,476.4 |
| 2,469.1 |
| 1,437.2 |
| 1,643.7 |
| 1,679.9 |
| 1,663.1 |
| 1,405.8 |
| 1,465.9 |
| 731.1 |
| 931.6 |
| 1,341.1 |
| 41.7 |
| 1,365.7 |
| 391.5 |
| 591.6 |
| 1,260.5 |
| 61.2 |
| 794.3 |
| 970.7 |
| 944.5 |
| 1,726.1 |
| 1,110.1 |
| 1,390.2 |
| 1,355.3 |
| 2,116.8 |
| 1,208.4 |
| 1,412.0 |
| 1,456.5 |
| 1,495.7 |
| 1,253.9 |
| 1,327.2 |
| 561.1 |
| 1,121.4 |
| 1,093.6 |
| (231.6) |
| 1,167.2 |
| (1,539.2) |
| 555.6 |
| 1,008.0 |
| (110.8) |
| 759.1 |
| 778.0 |
| 747.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 3,680.5 |
| 3.6 |
| 55.9 |
| (28.3) |
| 50.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,726.1 |
| 1,110.1 |
| 1,390.2 |
| 1,355.3 |
| 2,116.8 |
| 1,208.4 |
| 1,412.0 |
| 1,456.5 |
| 1,495.7 |
| 1,253.9 |
| 1,327.2 |
| 4,241.6 |
| 1,125.0 |
| 1,149.5 |
| (259.9) |
| 1,217.4 |
| (1,656.9) |
| 555.6 |
| 1,008.0 |
| (110.8) |
| 771.8 |
| 778.0 |
| 747.7 |
| 1,902.9 |
| 1,726.1 |
| 1,110.1 |
| 1,390.2 |
| 1,355.3 |
| 2,116.8 |
| 1,208.4 |
| 1,412.0 |
| 1,456.5 |
| 1,495.7 |
| 1,253.9 |
| 1,327.2 |
| 4,241.6 |
| 1,125.0 |
| 1,149.5 |
| (259.9) |
| 1,217.4 |
| (1,656.9) |
| 555.6 |
| 1,008.0 |
| (110.8) |
| 771.8 |
| 778.0 |
| 747.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 952.5 |
| 1,902.9 |
| 1,726.1 |
| 1,110.1 |
| 1,390.2 |
| 1,355.3 |
| 2,116.8 |
| 1,208.4 |
| 1,412.0 |
| 1,456.5 |
| 1,495.7 |
| 1,253.9 |
| 1,327.2 |
| 4,241.6 |
| 1,125.0 |
| 1,149.5 |
| (259.9) |
| 1,217.4 |
| (1,656.9) |
| 555.6 |
| 1,008.0 |
| (110.8) |
| 771.8 |
| 778.0 |
| 747.7 |
| 1.22 |
| 1.53 |
| 1.49 |
| - |
| 1.33 |
| 1.55 |
| 1.60 |
| - |
| 1.37 |
| 1.44 |
| 4.31 |
| - |
| 1.12 |
| (0.25) |
| 1.16 |
| - |
| 0.53 |
| 0.95 |
| (0.10) |
| - |
| 0.73 |
| 0.71 |
| 906.7 |
| 907.3 |
| 908.8 |
| - |
| 907.2 |
| 907.2 |
| 908.2 |
| - |
| 913.9 |
| 920.8 |
| 979.9 |
| - |
| 1,020.4 |
| 1,030.2 |
| 1,048.0 |
| - |
| 1,053.4 |
| 1,055.0 |
| 1,056.3 |
| - |
| 1,057.7 |
| 1,057.7 |
| 910.8 |
| 910.4 |
| 912.4 |
| - |
| 911.4 |
| 910.9 |
| 911.7 |
| - |
| 918.5 |
| 924.6 |
| 984.0 |
| - |
| 1,026.3 |
| 1,030.2 |
| 1,049.8 |
| - |
| 1,056.0 |
| 1,057.1 |
| 1,056.3 |
| - |
| 1,060.8 |
| 1,060.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |