| (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 | 7,197.0 | 7,091.0 | 7,727.0 | 7,658.0 | 7,677.0 | 7,808.0 | 8,604.0 | 8,678.0 | 8,304.0 | 2,158.0 | 10,625.0 | 10,306.0 | 10,247.0 | 10,206.0 | 12,250.0 | 14,838.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 29,673.0 | 30,153.0 | 33,394.0 | 33,336.0 | 50,451.0 | 46,173.0 | 27,753.0 | 34,727.0 | 39,004.0 | 34,484.0 | 29,183.0 | 32,735.0 | 45,608.0 | 44,062.0 | 45,352.0 | 48,183.0 |
| Cost of Revenue | 26,944.0 | 27,576.0 | 28,750.0 | 28,435.0 | 43,847.0 | 37,397.0 | 24,359.0 | 29,301.0 | 32,529.0 | 28,059.0 | 23,191.0 | 25,683.0 | 38,939.0 | 37,940.0 | 39,595.0 | 42,732.0 |
| Gross Profit | 2,729.0 | 2,577.0 | 4,644.0 | 4,901.0 | 6,604.0 | 8,776.0 | 3,394.0 | 5,426.0 | 6,475.0 | 6,425.0 | 5,992.0 | 7,052.0 | 6,669.0 | 6,122.0 | 5,757.0 | 5,451.0 |
| Operating Expenses | ||||||||||||||||
| Research & Development | 138.0 | 136.0 | 135.0 | 130.0 | 124.0 | 124.0 | 113.0 | 111.0 | 115.0 | 106.0 | 99.0 | 102.0 | 127.0 | 150.0 | 172.0 | |
| Operating Income | ||||||||||||||||
| Operating Income | (295.0) | (420.0) | 1,918.0 | 2,725.0 | 5,101.0 | 6,773.0 | 1,559.0 | 4,116.0 | 5,231.0 | 5,460.0 | 5,060.0 | 6,122.0 | 5,736.0 | 5,102.0 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 98.0 | 97.0 | 150.0 | 129.0 | 29.0 | 9.0 | 12.0 | 19.0 | 45.0 | 24.0 | 17.0 | 33.0 | 33.0 | 15.0 | 15.0 | |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 32.0 | 70.0 | 259.0 | 433.0 | 882.0 | 1,163.0 | (43.0) | 648.0 | 613.0 | 598.0 | 1,386.0 | 1,730.0 | 1,540.0 | 1,136.0 | 1,327.0 | |
| Per Share | ||||||||||||||||
| EPS Basic | - | (2.34) | 4.16 | 6.48 | 11.84 | 16.77 | 4.24 | 9.59 | 12.04 | 12.23 | 9.15 | 9.62 | 8.03 | 6.80 | 4.97 | 3.76 |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | 970.0 | 3,440.0 | 4,259.0 | 6,368.0 | 8,166.0 | 2,944.0 | 5,428.0 | 6,472.0 | 6,634.0 | 6,124.0 | 7,169.0 | 6,755.0 | 6,123.0 | 5,659.0 | 5,268.0 |
| 13,157.0 |
| 12,830.0 |
| 12,700.0 |
| 11,561.0 |
| 9,082.0 |
| 7,937.0 |
| 6,776.0 |
| 5,546.0 |
| 7,494.0 |
| 8,179.0 |
| 8,722.0 |
| 9,048.0 |
| 8,778.0 |
| 8,876.0 |
| 10,155.0 |
| 10,206.0 |
| 9,767.0 |
| 9,135.0 |
| 8,516.0 |
| 8,403.0 |
| 8,430.0 |
| 7,747.0 |
| 7,365.0 |
| 7,328.0 |
| Cost of Revenue | 6,496.0 | 6,756.0 | 6,821.0 | 6,871.0 | 7,128.0 | 7,003.0 | 7,303.0 | 7,244.0 | 7,200.0 | 1,526.0 | 9,177.0 | 8,868.0 | 8,864.0 | 9,356.0 | 11,088.0 | 12,267.0 | 11,136.0 | 10,934.0 | 10,109.0 | 8,676.0 | 7,678.0 | 6,712.0 | 5,885.0 | 4,894.0 | 6,868.0 | 7,044.0 | 7,269.0 | 7,542.0 | 7,446.0 | 7,728.0 | 8,499.0 | 8,290.0 | 8,012.0 | 7,528.0 | 6,939.0 | 6,601.0 | 6,991.0 | 6,420.0 | 5,903.0 | 5,702.0 |
| Gross Profit | 701.0 | 335.0 | 906.0 | 787.0 | 549.0 | 805.0 | 1,301.0 | 1,434.0 | 1,104.0 | 632.0 | 1,448.0 | 1,438.0 | 1,383.0 | 850.0 | 1,162.0 | 2,571.0 | 2,021.0 | 1,896.0 | 2,591.0 | 2,885.0 | 1,404.0 | 1,225.0 | 891.0 | 652.0 | 626.0 | 1,135.0 | 1,453.0 | 1,506.0 | 1,332.0 | 1,148.0 | 1,656.0 | 1,916.0 | 1,755.0 | 1,607.0 | 1,577.0 | 1,802.0 | 1,439.0 | 1,327.0 | 1,462.0 | 1,626.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 36.0 | 33.0 | 34.0 | 35.0 | 34.0 | 39.0 | 31.0 | 33.0 | 32.0 | 34.0 | 31.0 | 32.0 | 33.0 | 29.0 | 31.0 | 32.0 | 32.0 | 33.0 | 30.0 | 32.0 | 29.0 | 34.0 | 27.0 | 25.0 | 27.0 | 30.0 | 26.0 | 27.0 | 28.0 | 28.0 | 30.0 | 29.0 | 28.0 | 29.0 | 27.0 | 25.0 | 25.0 | 26.0 | 25.0 | 24.0 |
| Selling General & Administrative | 411.0 | 373.0 | 401.0 | 435.0 | 401.0 | 419.0 | 400.0 | 402.0 | 421.0 | 381.0 | 378.0 | 395.0 | 385.0 | 334.0 | 319.0 | 329.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 342.0 | - | - | - | 323.0 | 389.0 | 381.0 | 387.0 | 365.0 | 380.0 | 367.0 | 391.0 | 396.0 | 334.0 | 318.0 | 304.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 6,958.0 | 7,179.0 | 8,458.0 | 7,373.0 | 7,563.0 | 8,405.0 | 7,739.0 | 7,679.0 | 7,653.0 | 2,171.0 | 9,611.0 | 9,295.0 | 9,534.0 | 9,719.0 | 11,438.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 239.0 | (88.0) | (731.0) | 285.0 | 114.0 | (597.0) | 865.0 | 999.0 | 651.0 | (13.0) | 1,014.0 | 1,011.0 | 713.0 | 487.0 | 812.0 | 2,141.0 | 1,661.0 | 911.0 | 2,248.0 | 2,526.0 | 1,088.0 | 893.0 | 23.0 | 339.0 | 304.0 | 798.0 | 1,124.0 | 1,177.0 | 1,017.0 | 794.0 | 1,317.0 | 1,626.0 | 1,494.0 | 1,341.0 | 1,332.0 | 1,577.0 | 1,210.0 | 1,048.0 | 1,249.0 | 1,403.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 31.0 | 25.0 | 21.0 | 21.0 | 30.0 | 36.0 | 36.0 | 37.0 | 41.0 | 41.0 | 37.0 | 28.0 | 23.0 | 16.0 | 7.0 | 4.0 | 2.0 | 1.0 | 1.0 | 5.0 | 2.0 | 2.0 | 3.0 | 4.0 | 3.0 | 3.0 | 5.0 | 5.0 | 6.0 | 5.0 | 14.0 | 15.0 | 11.0 | 9.0 | 5.0 | 4.0 | 6.0 | 4.0 | 4.0 | 4.0 |
| Interest Expense | 138.0 | 132.0 | 130.0 | 118.0 | 107.0 | 116.0 | 118.0 | 120.0 | 127.0 | 121.0 | 125.0 | 115.0 | 116.0 | 85.0 | 70.0 | 58.0 | 74.0 | |||||||||||||||||||||||
| Income From Equity Investments | (5.0) | (12.0) | (8.0) | 7.0 | 1.0 | (151.0) | (20.0) | (19.0) | (27.0) | (31.0) | 6.0 | (12.0) | 17.0 | (20.0) | (26.0) | 22.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 10.0 | 65.0 | (2.0) | 29.0 | 21.0 | 19.0 | 14.0 | 9.0 | 5.0 | (25.0) | (31.0) | (7.0) | 5.0 | (9.0) | 4.0 | (86.0) | 19.0 | |||||||||||||||||||||||
| Pre-Tax Income | 137.0 | (142.0) | (856.0) | 224.0 | 59.0 | (818.0) | 777.0 | 1,199.0 | 543.0 | (149.0) | 901.0 | 905.0 | 642.0 | 389.0 | 727.0 | 2,023.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (2.0) | (8.0) | (27.0) | 69.0 | 36.0 | (255.0) | 151.0 | 253.0 | 110.0 | (75.0) | 153.0 | 188.0 | 167.0 | 34.0 | 154.0 | 378.0 | 316.0 | 135.0 | 452.0 | 506.0 | 70.0 | 39.0 | (125.0) | (32.0) | 75.0 | 140.0 | 136.0 | 169.0 | 203.0 | 99.0 | 232.0 | (21.0) | 303.0 | (556.0) | 380.0 | 459.0 | 315.0 | 282.0 | 326.0 | 346.0 |
| Net Income From Continuing Ops | 139.0 | (134.0) | (829.0) | 155.0 | 23.0 | (563.0) | 626.0 | 946.0 | 433.0 | (74.0) | 748.0 | 717.0 | 475.0 | 355.0 | 573.0 | 1,645.0 | 1,321.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (14.0) | (6.0) | (61.0) | (40.0) | 154.0 | (40.0) | (53.0) | (22.0) | 40.0 | 259.0 | (1.0) | (2.0) | (1.0) | (2.0) | (1.0) | (1.0) | (1.0) | |||||||||||||||||||||||
| Net Income | 125.0 | (140.0) | (890.0) | 115.0 | 177.0 | (603.0) | 573.0 | 924.0 | 473.0 | 185.0 | 747.0 | 715.0 | 474.0 | 353.0 | 572.0 | 1,644.0 | 1,320.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 125.0 | (140.0) | (890.0) | 115.0 | 177.0 | (603.0) | 573.0 | 924.0 | 473.0 | 185.0 | 747.0 | 715.0 | 474.0 | 353.0 | 572.0 | 1,644.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 125.0 | (140.0) | (890.0) | 115.0 | 177.0 | (603.0) | 573.0 | 924.0 | 473.0 | 185.0 | 747.0 | 715.0 | 474.0 | 353.0 | 572.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.38 | - | (2.77) | 0.34 | 0.54 | - | 1.76 | 2.82 | 1.45 | - | 2.29 | 2.18 | 1.45 | - | 1.75 | 5.00 | 4.01 | - | 5.25 | 6.14 | 3.19 | - | 0.33 | 0.94 | 0.42 | - | 2.85 | 2.70 | 2.19 | - | 2.86 | 4.23 | 3.12 | - | 2.67 | 2.82 | 1.98 | - | 2.30 | 2.57 |
| EPS Diluted | 0.38 | - | (2.77) | 0.34 | 0.54 | - | 1.75 | 2.82 | 1.44 | - | 2.29 | 2.18 | 1.44 | - | 1.75 | 4.98 | 4.00 | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 581.0 | - | - | - | 437.0 | (208.0) | 1,246.0 | 1,386.0 | 1,016.0 | 367.0 | 1,381.0 | 1,402.0 | 1,109.0 | 821.0 | 1,130.0 | 2,445.0 | 1,972.0 | 1,288.0 | 2,599.0 | 2,856.0 | 1,423.0 | 1,222.0 | 381.0 | 695.0 | 646.0 | 1,133.0 | 1,451.0 | 1,505.0 | 1,339.0 | 1,127.0 | 1,626.0 | 1,926.0 | 1,793.0 | 1,639.0 | 1,626.0 | 1,863.0 | 1,506.0 | 1,321.0 | 1,506.0 | 1,669.0 |
| EBIT | 239.0 | (88.0) | (731.0) | 285.0 | 114.0 | (597.0) | 865.0 | 999.0 | 651.0 | (13.0) | 1,014.0 | 1,011.0 | 713.0 | 487.0 | 812.0 | 2,141.0 | 1,661.0 | 911.0 | 2,248.0 | |||||||||||||||||||||
| 196.0 |
| Selling General & Administrative | 1,620.0 | 1,610.0 | 1,642.0 | 1,539.0 | 1,310.0 | 1,255.0 | 1,140.0 | 1,199.0 | 1,129.0 | 859.0 | 833.0 | 828.0 | 806.0 | 870.0 | 909.0 | 918.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1,390.0 | 1,522.0 | 1,534.0 | 1,267.0 | 1,393.0 | 1,385.0 | 1,312.0 | 1,241.0 | 1,174.0 | 1,064.0 | 1,047.0 | 1,019.0 | 1,021.0 | 983.0 | 931.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 29,968.0 | 30,573.0 | 31,476.0 | 30,611.0 | 45,350.0 | 39,400.0 | 26,194.0 | 30,611.0 | 33,773.0 | 29,024.0 | 24,123.0 | 26,613.0 | 39,872.0 | 38,960.0 | 40,676.0 | 43,846.0 |
| 4,676.0 |
| 4,337.0 |
| 37.0 |
| Interest Expense | 518.0 | 487.0 | 481.0 | 477.0 | 287.0 | 519.0 | 526.0 | 347.0 | 360.0 | 491.0 | 322.0 | 310.0 | 352.0 | 309.0 | 655.0 | 1,044.0 |
| Income From Equity Investments | (18.0) | (12.0) | (217.0) | (20.0) | 5.0 | 461.0 | 256.0 | 225.0 | 289.0 | 321.0 | 367.0 | - | 257.0 | 213.0 | 143.0 | 216.0 |
| Other Non-Operating Income | 102.0 | 113.0 | 47.0 | (58.0) | (72.0) | 62.0 | 85.0 | 39.0 | 106.0 | 179.0 | 111.0 | 25.0 | 38.0 | (15.0) | 6.0 | 30.0 |
| Pre-Tax Income | (637.0) | (715.0) | 1,701.0 | 2,299.0 | 4,776.0 | 6,786.0 | 1,386.0 | 4,052.0 | 5,311.0 | 5,493.0 | 5,233.0 | 6,209.0 | 5,712.0 | 4,996.0 | 4,185.0 | 3,531.0 |
| 1,059.0 |
| Net Income From Continuing Ops | (669.0) | (785.0) | 1,442.0 | 1,866.0 | 3,894.0 | 5,623.0 | 1,429.0 | 3,404.0 | 4,698.0 | 4,895.0 | 3,847.0 | 4,479.0 | 4,172.0 | 3,860.0 | 2,858.0 | 2,472.0 |
| Net Income From Discontinued Ops | (121.0) | 47.0 | (75.0) | 255.0 | (5.0) | (6.0) | (2.0) | (7.0) | (8.0) | (18.0) | (10.0) | (5.0) | (4.0) | (7.0) | (24.0) | (332.0) |
| Net Income | (790.0) | (738.0) | 1,367.0 | 2,121.0 | 3,889.0 | 5,617.0 | 1,427.0 | 3,397.0 | 4,690.0 | 4,877.0 | 3,837.0 | 4,474.0 | 4,168.0 | 3,853.0 | 2,834.0 | 2,140.0 |
| Net Income Attributable To Parent | (790.0) | (738.0) | 1,367.0 | 2,121.0 | 3,889.0 | 5,617.0 | 1,427.0 | 3,397.0 | 4,690.0 | 4,879.0 | 3,836.0 | 4,476.0 | 4,174.0 | 3,857.0 | 2,848.0 | 2,147.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | 0.0 | 0.0 | (2.0) | 1.0 | (2.0) | (6.0) | (4.0) | (14.0) | (7.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (790.0) | (738.0) | 1,367.0 | 2,121.0 | 3,889.0 | 5,617.0 | 1,427.0 | 3,390.0 | 4,688.0 | 4,879.0 | 3,836.0 | 4,476.0 | 4,174.0 | 3,857.0 | 2,848.0 | 2,135.0 |
| EPS Diluted | - | (2.34) | 4.15 | 6.46 | 11.81 | 16.75 | 4.24 | 9.58 | 12.01 | 12.23 | 9.13 | 9.59 | 7.99 | 6.75 | 4.92 | 3.74 |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 568.0 |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 572.0 |
| EBIT | (295.0) | (420.0) | 1,918.0 | 2,725.0 | 5,101.0 | 6,773.0 | 1,559.0 | 4,116.0 | 5,231.0 | 5,460.0 | 5,060.0 | 6,122.0 | 5,736.0 | 5,102.0 | 4,676.0 | 4,337.0 |
| 328.0 |
| 328.0 |
| 313.0 |
| 327.0 |
| 287.0 |
| 298.0 |
| 259.0 |
| 288.0 |
| 295.0 |
| 307.0 |
| 303.0 |
| 302.0 |
| 287.0 |
| 326.0 |
| 309.0 |
| 261.0 |
| 233.0 |
| 237.0 |
| 218.0 |
| 200.0 |
| 204.0 |
| 253.0 |
| 188.0 |
| 199.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 311.0 |
| 377.0 |
| 351.0 |
| 330.0 |
| 335.0 |
| 329.0 |
| 358.0 |
| 356.0 |
| 342.0 |
| 335.0 |
| 327.0 |
| 328.0 |
| 322.0 |
| 333.0 |
| 309.0 |
| 300.0 |
| 299.0 |
| 298.0 |
| 294.0 |
| 286.0 |
| 296.0 |
| 273.0 |
| 257.0 |
| 266.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,697.0 |
| 11,496.0 |
| 11,919.0 |
| 10,452.0 |
| 9,035.0 |
| 7,994.0 |
| 7,044.0 |
| 6,753.0 |
| 5,207.0 |
| 7,190.0 |
| 7,381.0 |
| 7,598.0 |
| 7,871.0 |
| 7,761.0 |
| 8,082.0 |
| 8,838.0 |
| 8,580.0 |
| 8,273.0 |
| 7,794.0 |
| 7,184.0 |
| 6,826.0 |
| 7,220.0 |
| 6,699.0 |
| 6,116.0 |
| 5,925.0 |
| 153.0 |
| 126.0 |
| 130.0 |
| 110.0 |
| 190.0 |
| 122.0 |
| 125.0 |
| 89.0 |
| 88.0 |
| 86.0 |
| 81.0 |
| 92.0 |
| 88.0 |
| 90.0 |
| 91.0 |
| 91.0 |
| 95.0 |
| 94.0 |
| 95.0 |
| 207.0 |
| 85.0 |
| 72.0 |
| 83.0 |
| 29.0 |
| 72.0 |
| 104.0 |
| 148.0 |
| 137.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| (12.0) |
| 14.0 |
| 25.0 |
| 58.0 |
| 23.0 |
| 4.0 |
| 0.0 |
| (7.0) |
| 11.0 |
| 10.0 |
| 25.0 |
| 49.0 |
| 17.0 |
| 16.0 |
| 24.0 |
| 6.0 |
| 114.0 |
| 29.0 |
| 30.0 |
| 7.0 |
| 19.0 |
| (3.0) |
| 1,637.0 |
| 866.0 |
| 2,215.0 |
| 2,563.0 |
| 1,142.0 |
| 896.0 |
| (11.0) |
| 283.0 |
| 218.0 |
| 752.0 |
| 1,105.0 |
| 1,175.0 |
| 1,020.0 |
| 796.0 |
| 1,347.0 |
| 1,634.0 |
| 1,534.0 |
| 1,342.0 |
| 1,438.0 |
| 1,593.0 |
| 1,120.0 |
| 1,052.0 |
| 1,281.0 |
| 1,438.0 |
| 731.0 |
| 1,763.0 |
| 2,057.0 |
| 1,072.0 |
| 857.0 |
| 114.0 |
| 315.0 |
| 143.0 |
| 612.0 |
| 969.0 |
| 1,006.0 |
| 817.0 |
| 697.0 |
| 1,115.0 |
| 1,655.0 |
| 1,231.0 |
| 1,898.0 |
| 1,058.0 |
| 1,134.0 |
| 805.0 |
| 770.0 |
| 955.0 |
| 1,092.0 |
| (5.0) |
| (1.0) |
| 2.0 |
| (2.0) |
| (2.0) |
| 0.0 |
| (1.0) |
| 1.0 |
| 0.0 |
| (4.0) |
| (3.0) |
| 0.0 |
| (5.0) |
| (2.0) |
| (1.0) |
| 0.0 |
| (4.0) |
| (2.0) |
| (4.0) |
| (8.0) |
| (7.0) |
| (2.0) |
| (1.0) |
| 726.0 |
| 1,762.0 |
| 2,059.0 |
| 1,070.0 |
| 855.0 |
| 114.0 |
| 314.0 |
| 144.0 |
| 612.0 |
| 965.0 |
| 1,003.0 |
| 817.0 |
| 692.0 |
| 1,113.0 |
| 1,654.0 |
| 1,231.0 |
| 1,894.0 |
| 1,056.0 |
| 1,130.0 |
| 797.0 |
| 763.0 |
| 953.0 |
| 1,091.0 |
| 1,320.0 |
| 726.0 |
| 1,762.0 |
| 2,059.0 |
| 1,070.0 |
| 855.0 |
| 114.0 |
| 314.0 |
| 144.0 |
| 612.0 |
| 965.0 |
| 1,003.0 |
| 817.0 |
| 692.0 |
| 1,113.0 |
| 1,654.0 |
| 1,231.0 |
| 1,894.0 |
| 1,057.0 |
| 1,131.0 |
| 797.0 |
| 763.0 |
| 952.0 |
| 1,091.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (1.0) |
| (1.0) |
| 0.0 |
| 0.0 |
| 1.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,644.0 |
| 1,320.0 |
| 726.0 |
| 1,762.0 |
| 2,059.0 |
| 1,070.0 |
| 855.0 |
| 114.0 |
| 314.0 |
| 144.0 |
| 608.0 |
| 965.0 |
| 1,003.0 |
| 814.0 |
| 691.0 |
| 1,113.0 |
| 1,654.0 |
| 1,230.0 |
| 1,894.0 |
| 1,057.0 |
| 1,131.0 |
| 797.0 |
| 763.0 |
| 952.0 |
| 1,091.0 |
| 5.25 |
| 6.13 |
| 3.18 |
| - |
| 0.33 |
| 0.94 |
| 0.42 |
| - |
| 2.85 |
| 2.70 |
| 2.19 |
| - |
| 2.85 |
| 4.22 |
| 3.11 |
| - |
| 2.67 |
| 2.81 |
| 1.98 |
| - |
| 2.30 |
| 2.56 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 372.0 |
| - |
| - |
| - |
| 394.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 372.0 |
| - |
| - |
| - |
| 395.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,526.0 |
| 1,088.0 |
| 893.0 |
| 23.0 |
| 339.0 |
| 304.0 |
| 798.0 |
| 1,124.0 |
| 1,177.0 |
| 1,017.0 |
| 794.0 |
| 1,317.0 |
| 1,626.0 |
| 1,494.0 |
| 1,341.0 |
| 1,332.0 |
| 1,577.0 |
| 1,210.0 |
| 1,048.0 |
| 1,249.0 |
| 1,403.0 |