| (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 | 5,230.0 | 2,851.0 | 6,624.0 | 6,414.0 | 5,704.0 | 2,054.0 | 7,173.0 | 6,817.0 | 5,975.0 | 2,071.0 | 7,158.0 | 6,702.0 | 7,225.0 | 8,219.0 | 9,390.0 | 10,676.0 | ||||||||||||||||||||||||
| (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 | 21,119.0 | 21,593.0 | 22,019.0 | 23,156.0 | 36,634.0 | 25,956.0 | 17,809.0 | 20,911.0 | 17,824.0 | 12,508.0 | 10,090.0 | 12,480.0 | 19,312.0 | 20,170.0 | 20,100.0 | 23,939.0 | 19,045.0 | 14,814.0 | ||
| Cost of Revenue | - | - | 3,121.0 | 3,116.0 | 3,273.0 | 2,772.0 | 2,408.0 | 2,791.0 | 2,833.0 | 2,938.0 | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | 18,898.0 | 20,040.0 | 33,361.0 | 23,184.0 | 15,401.0 | 18,120.0 | 14,991.0 | 9,570.0 | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 828.0 | 1,021.0 | 1,158.0 | 1,330.0 | 813.0 | 915.0 | (2,172.0) | 861.0 | 1,477.0 | 17.0 | (662.0) | (1,330.0) | 1,685.0 | 3,214.0 | 2,659.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 4.05 | 1.65 | 2.59 | 4.22 | 13.41 | 1.62 | (17.06) | (1.22) | 5.40 | 1.71 | (0.75) | (10.23) | 0.79 | 7.33 | 5.67 | 8.32 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 8,349.0 |
| 7,913.0 |
| 6,792.0 |
| 5,958.0 |
| 5,293.0 |
| 4,160.0 |
| 4,108.0 |
| 2,928.0 |
| 6,613.0 |
| 6,628.0 |
| 5,859.0 |
| 4,420.0 |
| 4,004.0 |
| 5,790.0 |
| 4,257.0 |
| 4,083.0 |
| 3,694.0 |
| 3,492.0 |
| 2,999.0 |
| 3,060.0 |
| 2,957.0 |
| 2,518.0 |
| 2,733.0 |
| 2,558.0 |
| Cost of Revenue | - | - | 812.0 | 847.0 | 801.0 | 494.0 | 889.0 | 910.0 | 828.0 | 898.0 | 682.0 | 791.0 | 745.0 | 785.0 | 835.0 | 835.0 | 818.0 | 771.0 | 731.0 | 676.0 | 594.0 | 601.0 | 618.0 | 577.0 | 612.0 | 745.0 | 741.0 | 636.0 | 669.0 | (604.0) | 722.0 | 1,365.0 | 1,350.0 | - | - | - | - | - | - | - |
| Gross Profit | - | - | 5,812.0 | 5,567.0 | 4,903.0 | 1,560.0 | 6,284.0 | 5,907.0 | 5,147.0 | 1,173.0 | 6,476.0 | 5,911.0 | 6,480.0 | 7,434.0 | 8,555.0 | 9,841.0 | 7,531.0 | 7,142.0 | 6,061.0 | 5,282.0 | 4,699.0 | 3,559.0 | 3,490.0 | 2,351.0 | 6,001.0 | 5,883.0 | 5,118.0 | 3,784.0 | 3,335.0 | 6,394.0 | 3,535.0 | 2,718.0 | 2,344.0 | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 245.0 | 184.0 | 277.0 | 284.0 | 241.0 | 174.0 | 268.0 | 259.0 | 259.0 | 211.0 | 258.0 | 277.0 | 241.0 | 258.0 | 247.0 | 244.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 1,794.0 | 1,732.0 | 2,061.0 | 1,936.0 | 1,804.0 | 1,557.0 | 1,926.0 | 1,775.0 | 1,693.0 | 1,307.0 | 1,712.0 | 1,709.0 | 1,721.0 | 1,819.0 | 1,736.0 | 1,728.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 356.0 | 337.0 | 396.0 | 497.0 | 326.0 | 231.0 | 334.0 | 344.0 | 410.0 | 519.0 | 328.0 | 10.0 | 308.0 | 362.0 | 319.0 | 291.0 | 299.0 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 136.0 | (232.0) | 170.0 | 24.0 | 114.0 | 50.0 | 166.0 | 242.0 | 301.0 | 35.0 | 106.0 | 185.0 | 100.0 | 207.0 | 196.0 | 201.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 136.0 | (232.0) | 170.0 | 24.0 | 114.0 | 50.0 | 166.0 | 242.0 | 301.0 | 35.0 | 106.0 | 185.0 | 100.0 | 192.0 | 266.0 | 328.0 | 324.0 | |||||||||||||||||||||||
| Pre-Tax Income | 390.0 | 47.0 | 1,166.0 | 738.0 | 1,177.0 | (215.0) | 1,594.0 | 1,635.0 | 1,010.0 | (208.0) | 1,809.0 | 1,327.0 | 1,734.0 | 2,400.0 | 3,648.0 | 4,986.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 154.0 | 80.0 | 324.0 | 270.0 | 347.0 | (65.0) | 454.0 | 465.0 | 304.0 | (42.0) | 434.0 | 467.0 | 471.0 | 473.0 | 902.0 | 1,231.0 | (1,793.0) | 469.0 | 387.0 | 43.0 | 16.0 | (276.0) | (403.0) | (1,468.0) | (25.0) | 167.0 | 163.0 | 306.0 | 225.0 | 126.0 | 710.0 | 302.0 | 339.0 | (431.0) | 85.0 | 285.0 | 78.0 | (333.0) | (30.0) | (96.0) |
| Net Income From Continuing Ops | 236.0 | (33.0) | 842.0 | 468.0 | 830.0 | (150.0) | 1,140.0 | 1,170.0 | 706.0 | (166.0) | 1,375.0 | 860.0 | 1,263.0 | 1,927.0 | 2,746.0 | 3,755.0 | 4,876.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | 3,123.0 | 147.0 | 0.0 | 0.0 | 115.0 | 30.0 | 0.0 | 0.0 | 182.0 | 1,364.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income | 3,359.0 | 114.0 | 842.0 | 468.0 | 945.0 | (120.0) | 1,140.0 | 1,170.0 | 888.0 | 1,198.0 | 1,375.0 | 860.0 | 1,263.0 | 1,927.0 | 2,746.0 | 3,755.0 | 4,876.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 3,345.0 | 102.0 | 830.0 | 458.0 | 936.0 | (127.0) | 1,133.0 | 1,162.0 | 888.0 | 1,198.0 | 1,375.0 | 860.0 | 1,263.0 | 1,927.0 | 2,746.0 | 3,755.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 14.0 | 12.0 | 12.0 | 10.0 | 9.0 | 7.0 | 7.0 | 8.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 170.0 | 170.0 | 169.0 | 170.0 | 170.0 | 170.0 | 169.0 | 170.0 | 170.0 | 169.0 | 219.0 | 255.0 | 280.0 | 200.0 | 200.0 | 200.0 | 200.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 3,155.0 | (67.0) | 657.0 | 261.0 | 761.0 | (294.0) | 959.0 | 985.0 | 714.0 | 1,023.0 | 1,149.0 | 601.0 | 977.0 | 1,724.0 | 2,528.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.19 | - | 0.67 | 0.27 | 0.81 | - | 1.03 | 1.10 | 0.81 | - | 1.30 | 0.68 | 1.08 | - | 2.74 | 3.76 | 4.96 | - | 0.67 | (0.10) | (0.37) | - | (4.07) | (9.12) | (2.49) | - | (1.08) | 0.84 | 0.84 | - | 2.44 | 1.10 | 0.92 | - | 0.25 | 0.66 | 0.15 | - | (0.32) | (0.18) |
| EPS Diluted | 3.13 | - | 0.65 | 0.26 | 0.77 | - | 0.98 | 1.03 | 0.75 | - | 1.20 | 0.63 | 1.00 | - | 2.52 | 3.47 | 4.65 | - | ||||||||||||||||||||||
| Shares Basic | 989.8 | - | 986.4 | 985.1 | 941.3 | - | 927.5 | 893.8 | 884.1 | - | 884.0 | 889.3 | 901.2 | - | 922.0 | 939.2 | 936.7 | - | ||||||||||||||||||||||
| Shares Diluted | 1,006.9 | - | 1,003.1 | 1,010.4 | 982.9 | - | 975.7 | 958.9 | 948.6 | - | 958.2 | 958.8 | 975.3 | - | 1,002.5 | 1,018.3 | 997.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 23,713.0 |
| 18,784.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 990.0 | 986.0 | 960.0 | 987.0 | 945.0 | 863.0 | 864.0 | 893.0 | 585.0 | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 7,523.0 | 7,533.0 | 6,951.0 | 6,449.0 | 6,926.0 | 8,447.0 | 8,097.0 | 6,140.0 | 3,977.0 | 4,002.0 | 4,268.0 | 4,544.0 | 4,261.0 | 4,203.0 | 3,585.0 | 3,591.0 | 3,153.0 | 2,687.0 | 2,396.0 | 2,379.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1,586.0 | 1,556.0 | 1,319.0 | 1,165.0 | 1,271.0 | 1,065.0 | 884.0 | 1,421.0 | 1,028.0 | 878.0 | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | 1,270.0 | 1,503.0 | 1,544.0 | 1,366.0 | 1,523.0 | 1,396.0 | 1,300.0 | 1,247.0 | 1,320.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 98.0 | 76.0 | 759.0 | 426.0 | 793.0 | 631.0 | 370.0 | 373.0 | 331.0 | 357.0 | 181.0 | 208.0 | 331.0 | 395.0 | 363.0 | 382.0 | 277.0 | 227.0 | 213.0 | 82.0 |
| Other Non-Operating Income | 98.0 | 76.0 | 759.0 | 426.0 | 1,110.0 | 753.0 | (53.0) | 606.0 | 331.0 | 357.0 | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 2,341.0 | 3,128.0 | 4,024.0 | 4,662.0 | 14,117.0 | 3,705.0 | (15,705.0) | 354.0 | 5,608.0 | 1,328.0 | (1,664.0) | (9,476.0) | 1,541.0 | 7,751.0 | 6,125.0 | 10,459.0 | 7,359.0 | 5,038.0 | 11,963.0 | 8,578.0 |
| 4,201.0 |
| 2,995.0 |
| 2,063.0 |
| 4,877.0 |
| 3,507.0 |
| Net Income From Continuing Ops | 1,513.0 | 2,107.0 | 2,866.0 | 3,332.0 | 13,304.0 | 2,790.0 | (13,533.0) | (507.0) | 4,131.0 | 1,311.0 | (1,002.0) | (8,146.0) | (130.0) | 4,932.0 | 3,829.0 | 6,640.0 | 4,641.0 | 3,202.0 | 7,299.0 | 5,153.0 |
| Net Income From Discontinued Ops | 3,270.0 | 262.0 | 212.0 | 1,364.0 | 0.0 | (468.0) | (1,298.0) | (15.0) | 0.0 | 0.0 | 428.0 | 317.0 | 760.0 | 971.0 | 769.0 | 131.0 | (39.0) | (236.0) | (326.0) | 322.0 |
| Net Income | 4,783.0 | 2,369.0 | 3,078.0 | 4,696.0 | 13,304.0 | 2,322.0 | (14,831.0) | (522.0) | 4,131.0 | 1,311.0 | (574.0) | (7,829.0) | 630.0 | 5,903.0 | 4,598.0 | 6,771.0 | 4,602.0 | 2,966.0 | 6,973.0 | 5,475.0 |
| Net Income Attributable To Parent | 4,735.0 | 2,326.0 | 3,056.0 | 4,696.0 | 13,304.0 | 2,322.0 | (14,831.0) | (985.0) | 4,131.0 | 1,311.0 | (574.0) | (7,829.0) | 616.0 | 5,903.0 | 4,598.0 | 6,771.0 | 4,530.0 | 2,915.0 | 6,857.0 | 5,400.0 |
| Less: Minority Interest | 48.0 | 43.0 | 22.0 | 0.0 | 0.0 | 0.0 | 0.0 | 145.0 | 0.0 | 0.0 | - | - | 14.0 | - | - | - | 72.0 | 51.0 | 116.0 | 75.0 |
| Less: Preferred Dividends | 679.0 | 679.0 | 679.0 | 923.0 | 800.0 | 800.0 | 844.0 | 318.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4,006.0 | 1,612.0 | 2,364.0 | 3,750.0 | 12,421.0 | 1,512.0 | (15,675.0) | (985.0) | 4,114.0 | 1,305.0 | (574.0) | (7,829.0) | 616.0 | 5,890.0 | 4,590.0 | 6,760.0 | 4,524.0 | 2,911.0 | 6,844.0 | 5,400.0 |
| 5.57 |
| 3.59 |
| 8.37 |
| 6.45 |
| EPS Diluted | 3.98 | 1.61 | 2.44 | 3.90 | 12.40 | 1.58 | (17.06) | (1.22) | 5.39 | 1.70 | (0.75) | (10.23) | 0.79 | 7.32 | 5.67 | 8.32 | 5.56 | 3.58 | 8.34 | 6.42 |
| Shares Basic | 989.8 | 975.5 | 911.8 | 889.2 | 926.2 | 935.0 | 918.7 | 809.5 | 761.7 | 765.1 | 763.8 | 765.6 | 781.1 | 804.1 | 809.3 | 812.1 | 812.5 | 811.3 | 817.6 | - |
| Shares Diluted | 1,006.9 | 1,000.1 | 967.1 | 960.9 | 1,002.0 | 958.8 | 918.7 | 809.5 | 763.3 | 765.9 | 763.8 | 765.6 | 781.1 | 804.6 | 810.0 | 812.9 | 813.8 | 813.8 | 820.5 | - |
| - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 196.0 |
| 280.0 |
| 240.0 |
| 177.0 |
| 166.0 |
| 209.0 |
| 166.0 |
| 225.0 |
| 264.0 |
| 345.0 |
| 245.0 |
| 163.0 |
| 140.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,643.0 |
| 1,966.0 |
| 1,916.0 |
| 2,371.0 |
| 2,194.0 |
| 1,754.0 |
| 1,915.0 |
| 2,119.0 |
| 2,309.0 |
| 2,369.0 |
| 1,767.0 |
| 1,031.0 |
| 973.0 |
| 1,086.0 |
| 1,023.0 |
| 947.0 |
| 921.0 |
| 1,076.0 |
| 995.0 |
| 989.0 |
| 942.0 |
| 1,050.0 |
| 1,046.0 |
| 1,070.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.0 |
| 256.0 |
| 248.0 |
| 258.0 |
| 342.0 |
| 231.0 |
| 114.0 |
| 197.0 |
| 561.0 |
| 362.0 |
| 260.0 |
| 238.0 |
| - |
| 280.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 338.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.0 |
| 168.0 |
| 163.0 |
| 179.0 |
| 121.0 |
| 187.0 |
| 123.0 |
| 193.0 |
| (133.0) |
| 99.0 |
| 104.0 |
| 97.0 |
| 73.0 |
| 103.0 |
| 87.0 |
| 78.0 |
| 63.0 |
| 80.0 |
| 60.0 |
| 187.0 |
| 30.0 |
| 39.0 |
| 58.0 |
| 51.0 |
| 140.0 |
| 137.0 |
| (44.0) |
| 520.0 |
| 337.0 |
| 211.0 |
| 117.0 |
| (718.0) |
| 365.0 |
| 71.0 |
| 97.0 |
| 73.0 |
| - |
| 87.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,083.0 |
| 2,030.0 |
| 1,217.0 |
| 143.0 |
| 315.0 |
| (1,425.0) |
| (4,058.0) |
| (8,184.0) |
| (2,038.0) |
| (869.0) |
| (574.0) |
| 941.0 |
| 856.0 |
| 973.0 |
| 2,579.0 |
| 1,072.0 |
| 984.0 |
| 66.0 |
| 275.0 |
| 792.0 |
| 195.0 |
| (601.0) |
| (268.0) |
| (232.0) |
| 1,561.0 |
| 830.0 |
| 100.0 |
| 299.0 |
| (1,149.0) |
| (3,655.0) |
| (6,716.0) |
| (2,013.0) |
| (1,036.0) |
| (737.0) |
| 635.0 |
| 631.0 |
| 706.0 |
| 1,869.0 |
| 848.0 |
| 708.0 |
| 497.0 |
| 190.0 |
| 507.0 |
| 117.0 |
| (268.0) |
| (238.0) |
| (136.0) |
| (24.0) |
| (2.0) |
| 3.0 |
| (445.0) |
| 37.0 |
| 80.0 |
| (1,415.0) |
| 0.0 |
| - |
| (15.0) |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| (3.0) |
| (3.0) |
| 1,537.0 |
| 828.0 |
| 103.0 |
| (146.0) |
| (1,112.0) |
| (3,575.0) |
| (8,131.0) |
| (2,013.0) |
| (1,036.0) |
| (752.0) |
| 635.0 |
| 631.0 |
| 706.0 |
| 1,869.0 |
| 848.0 |
| 708.0 |
| 497.0 |
| 190.0 |
| 507.0 |
| 117.0 |
| (272.0) |
| (241.0) |
| (139.0) |
| 4,876.0 |
| 1,537.0 |
| 828.0 |
| 103.0 |
| (146.0) |
| (671.0) |
| (3,575.0) |
| (8,353.0) |
| (2,232.0) |
| (1,339.0) |
| (912.0) |
| 635.0 |
| 631.0 |
| 706.0 |
| 1,869.0 |
| 848.0 |
| 708.0 |
| 497.0 |
| 190.0 |
| 507.0 |
| 117.0 |
| (272.0) |
| (241.0) |
| (139.0) |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 42.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,527.0 |
| 4,642.0 |
| 1,332.0 |
| 623.0 |
| (97.0) |
| (346.0) |
| (1,312.0) |
| (3,778.0) |
| (8,353.0) |
| (2,232.0) |
| (1,333.0) |
| (912.0) |
| 632.0 |
| 628.0 |
| 705.0 |
| 1,861.0 |
| 843.0 |
| 705.0 |
| 494.0 |
| 189.0 |
| 505.0 |
| 117.0 |
| (272.0) |
| (241.0) |
| (139.0) |
| 0.65 |
| (0.10) |
| (0.36) |
| - |
| (4.07) |
| (9.12) |
| (2.49) |
| - |
| (1.08) |
| 0.84 |
| 0.84 |
| - |
| 2.44 |
| 1.10 |
| 0.92 |
| - |
| 0.25 |
| 0.66 |
| 0.15 |
| - |
| (0.32) |
| (0.18) |
| 935.4 |
| 934.2 |
| 933.1 |
| - |
| 929.3 |
| 915.5 |
| 896.7 |
| - |
| 845.7 |
| 748.3 |
| 748.9 |
| - |
| 761.7 |
| 765.7 |
| 765.6 |
| - |
| 765.5 |
| 764.9 |
| 764.4 |
| - |
| 764.0 |
| 763.6 |
| 957.7 |
| 934.2 |
| 947.9 |
| - |
| 929.3 |
| 915.5 |
| 896.7 |
| - |
| 845.7 |
| 749.5 |
| 750.5 |
| - |
| 763.3 |
| 767.4 |
| 767.0 |
| - |
| 766.4 |
| 765.9 |
| 765.2 |
| - |
| 764.0 |
| 763.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |