| (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 | 12,470.0 | 10,565.0 | 11,578.0 | 10,642.0 | 11,477.0 | 11,681.0 | 12,456.0 | 12,757.0 | 11,995.0 | 11,322.0 | 12,071.0 | 11,602.0 | 12,341.0 | 12,953.0 | 14,336.0 | 16,359.0 | ||||||||||||||||||||||||
| (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 | 45,255.0 | 44,262.0 | 48,889.0 | 47,336.0 | 57,342.0 | 42,078.0 | 23,290.0 | 33,669.0 | 34,055.0 | 26,223.0 | 20,182.0 | 23,152.0 | 43,464.0 | 42,249.0 | 37,797.0 | 34,275.0 | 25,893.0 | 18,520.0 | ||
| Cost of Revenue | 41,409.0 | 40,433.0 | 45,162.0 | 43,937.0 | 53,176.0 | 38,504.0 | 20,431.0 | 29,452.0 | 29,793.0 | 22,985.0 | 17,233.0 | 19,726.0 | 39,500.0 | 38,465.0 | - | - | - | |||
| Gross Profit | 3,846.0 | 3,829.0 | 3,727.0 | 3,399.0 | 4,166.0 | 3,574.0 | 2,859.0 | 4,217.0 | 4,262.0 | 3,238.0 | 2,949.0 | 3,426.0 | 3,964.0 | 3,784.0 | - | - | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 1,483.0 | 1,434.0 | 868.0 | 1,258.0 | 1,292.0 | 851.0 | (2,375.0) | 1,988.0 | 2,277.0 | 1,153.0 | 994.0 | 1,262.0 | 1,799.0 | 1,738.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 7.0 | 15.0 | 87.0 | 61.0 | 189.0 | 73.0 | (19.0) | 66.0 | 198.0 | 44.0 | 25.0 | 100.0 | 171.0 | 99.0 | 54.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 2,447.0 | 2,387.0 | 1,769.0 | 2,167.0 | 2,257.0 | 1,625.0 | (1,722.0) | 2,589.0 | 2,797.0 | 1,670.0 | 1,508.0 | 1,694.0 | 2,183.0 | 2,103.0 | 1,907.0 | 1,547.0 | ||||
| 13,694.0 |
| 12,989.0 |
| 10,776.0 |
| 9,930.0 |
| 8,383.0 |
| 5,963.0 |
| 5,833.0 |
| 3,225.0 |
| 8,269.0 |
| 9,155.0 |
| 7,886.0 |
| 8,253.0 |
| 8,375.0 |
| 8,785.0 |
| 8,792.0 |
| 8,080.0 |
| 8,398.0 |
| 7,605.0 |
| 5,873.0 |
| 6,078.0 |
| 6,667.0 |
| 5,951.0 |
| 5,170.0 |
| 4,950.0 |
| Cost of Revenue | 11,493.0 | 9,573.0 | 10,585.0 | 9,758.0 | 10,517.0 | 10,867.0 | 11,540.0 | 11,838.0 | 10,917.0 | 10,964.0 | 11,106.0 | 10,544.0 | 11,323.0 | 11,996.0 | 13,071.0 | 15,324.0 | 12,785.0 | 11,761.0 | 10,074.0 | 9,277.0 | 7,392.0 | 5,432.0 | 5,107.0 | 2,525.0 | 7,367.0 | 8,234.0 | 6,855.0 | 7,244.0 | 7,119.0 | 6,955.0 | 7,768.0 | 7,551.0 | 7,519.0 | 6,745.0 | 5,327.0 | 5,320.0 | 5,593.0 | 5,232.0 | 4,429.0 | 4,224.0 |
| Gross Profit | 977.0 | 992.0 | 993.0 | 884.0 | 960.0 | 814.0 | 916.0 | 919.0 | 1,078.0 | 358.0 | 965.0 | 1,058.0 | 1,018.0 | 957.0 | 1,265.0 | 1,035.0 | 909.0 | 1,228.0 | 702.0 | 653.0 | 991.0 | 531.0 | 726.0 | 700.0 | 902.0 | 921.0 | 1,031.0 | 1,009.0 | 1,256.0 | 1,830.0 | 1,024.0 | 529.0 | 879.0 | 860.0 | 546.0 | 758.0 | 1,074.0 | 719.0 | 741.0 | 726.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 81.0 | 92.0 | 83.0 | 82.0 | 85.0 | 67.0 | 86.0 | 79.0 | 96.0 | 36.0 | 92.0 | 85.0 | 86.0 | 82.0 | 83.0 | 78.0 | 82.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 243.0 | 256.0 | 230.0 | 235.0 | 232.0 | 195.0 | 226.0 | 226.0 | 254.0 | 134.0 | 260.0 | 259.0 | 256.0 | 255.0 | 238.0 | 242.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 12,065.0 | 10,210.0 | 11,094.0 | 10,403.0 | 11,121.0 | 11,711.0 | 12,260.0 | 12,425.0 | 11,625.0 | 11,149.0 | 11,837.0 | 11,224.0 | 11,868.0 | 12,991.0 | 13,710.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 405.0 | 355.0 | 484.0 | 239.0 | 356.0 | (30.0) | 196.0 | 332.0 | 370.0 | 173.0 | 234.0 | 378.0 | 473.0 | (38.0) | 626.0 | 411.0 | 293.0 | 599.0 | (38.0) | (236.0) | 526.0 | (65.0) | 253.0 | 210.0 | (2,773.0) | 331.0 | 492.0 | 451.0 | 714.0 | 1,315.0 | 493.0 | 88.0 | 381.0 | 261.0 | 44.0 | 257.0 | 591.0 | 217.0 | 349.0 | 146.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 167.0 | 159.0 | 135.0 | 133.0 | 127.0 | 111.0 | 113.0 | 111.0 | 95.0 | 96.0 | 97.0 | 95.0 | 98.0 | 100.0 | 99.0 | 99.0 | 107.0 | |||||||||||||||||||||||
| Income From Equity Investments | 89.0 | 89.0 | 96.0 | 94.0 | 103.0 | 154.0 | 97.0 | 106.0 | 95.0 | 92.0 | 99.0 | 89.0 | 89.0 | 97.0 | 105.0 | 104.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 8.0 | 37.0 | 14.0 | 31.0 | 26.0 | 20.0 | 26.0 | 23.0 | (5.0) | - | - | 20.0 | 64.0 | 18.0 | (82.0) | (118.0) | (37.0) | |||||||||||||||||||||||
| Pre-Tax Income | 335.0 | 322.0 | 459.0 | 231.0 | 389.0 | 48.0 | 206.0 | 350.0 | 365.0 | 186.0 | 265.0 | 392.0 | 528.0 | 322.0 | 551.0 | 298.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.0 | (4.0) | 6.0 | 4.0 | 9.0 | 13.0 | 8.0 | 52.0 | 14.0 | (21.0) | (14.0) | 43.0 | 53.0 | 12.0 | 109.0 | 47.0 | 21.0 | 89.0 | (30.0) | (10.0) | 24.0 | (25.0) | (3.0) | (12.0) | 21.0 | 24.0 | 41.0 | (23.0) | 24.0 | 163.0 | (10.0) | (16.0) | 61.0 | 13.0 | (45.0) | 10.0 | 66.0 | 10.0 | 1.0 | (5.0) |
| Net Income From Continuing Ops | 334.0 | 326.0 | 453.0 | 227.0 | 380.0 | 35.0 | 198.0 | 298.0 | 351.0 | 207.0 | 279.0 | 349.0 | 475.0 | 310.0 | 442.0 | 251.0 | 225.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (103.0) | 101.0 | 76.0 | 70.0 | 136.0 | - | 114.0 | 32.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 231.0 | 427.0 | 529.0 | 297.0 | 516.0 | 120.0 | 312.0 | 330.0 | 351.0 | 399.0 | 279.0 | 349.0 | 475.0 | 310.0 | 442.0 | 251.0 | 225.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 152.0 | 341.0 | 441.0 | 210.0 | 443.0 | 36.0 | 220.0 | 250.0 | 266.0 | 312.0 | 203.0 | 293.0 | 422.0 | 263.0 | 384.0 | 203.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 79.0 | 86.0 | 88.0 | 87.0 | 73.0 | 84.0 | 92.0 | 80.0 | 85.0 | 87.0 | 76.0 | 56.0 | 53.0 | 47.0 | 58.0 | 48.0 | 38.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 152.0 | 341.0 | 441.0 | 210.0 | 443.0 | 36.0 | 220.0 | 250.0 | 266.0 | 312.0 | 203.0 | 293.0 | 422.0 | 263.0 | 384.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 648.0 | 611.0 | 714.0 | 474.0 | 588.0 | 165.0 | 422.0 | 558.0 | 624.0 | 307.0 | 494.0 | 637.0 | 729.0 | 217.0 | 864.0 | 653.0 | 523.0 | 822.0 | 140.0 | (40.0) | 703.0 | 94.0 | 413.0 | 376.0 | (2,605.0) | 493.0 | 648.0 | 598.0 | 850.0 | 1,449.0 | 622.0 | 218.0 | 508.0 | 377.0 | 195.0 | 386.0 | 712.0 | 380.0 | 382.0 | 350.0 |
| EBIT | 405.0 | 355.0 | 484.0 | 239.0 | 356.0 | (30.0) | 196.0 | 332.0 | 370.0 | 173.0 | 234.0 | 378.0 | 473.0 | (38.0) | 626.0 | 411.0 | 293.0 | 599.0 | (38.0) | |||||||||||||||||||||
| 30,061.0 |
| 20,394.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 338.0 | 342.0 | 328.0 | 299.0 | 325.0 | 292.0 | 271.0 | 297.0 | 316.0 | 276.0 | 279.0 | 278.0 | 325.0 | 359.0 | 342.0 | 294.0 | 260.0 | 211.0 | 160.0 | 164.0 |
| Depreciation & Amortization | 964.0 | 953.0 | 901.0 | 909.0 | 965.0 | 774.0 | 653.0 | 601.0 | 520.0 | 517.0 | 514.0 | 432.0 | 384.0 | 365.0 | 482.0 | 249.0 | 256.0 | 236.0 | 211.0 | 180.0 |
| Amortization of Intangibles | - | 280.0 | 262.0 | 291.0 | 254.0 | 122.0 | 90.0 | 76.0 | 66.0 | 54.0 | 44.0 | 49.0 | 57.0 | 85.0 | 90.0 | 36.0 | 14.0 | 14.0 | 15.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 43,772.0 | 42,828.0 | 48,021.0 | 46,078.0 | 56,050.0 | 41,227.0 | 25,665.0 | 31,681.0 | 31,778.0 | 25,070.0 | 19,188.0 | 21,890.0 | 41,665.0 | 40,511.0 | 36,372.0 | 32,977.0 | 25,126.0 | 17,741.0 | 29,467.0 | 19,876.0 |
| 1,425.0 |
| 1,298.0 |
| 767.0 |
| 779.0 |
| 594.0 |
| 518.0 |
| - |
| - |
| - |
| - |
| Interest Expense | 594.0 | 554.0 | 430.0 | 386.0 | 405.0 | 425.0 | 436.0 | 425.0 | 431.0 | 510.0 | 467.0 | 432.0 | 348.0 | 313.0 | 288.0 | 253.0 | 248.0 | 224.0 | 196.0 | 162.0 |
| Income From Equity Investments | 368.0 | 382.0 | 452.0 | 369.0 | 403.0 | 274.0 | 355.0 | 388.0 | 375.0 | 290.0 | 195.0 | 183.0 | 108.0 | 64.0 | 38.0 | 13.0 | 3.0 | 15.0 | 14.0 | 15.0 |
| Other Non-Operating Income | 90.0 | 108.0 | 64.0 | 102.0 | (219.0) | 19.0 | 39.0 | 24.0 | (7.0) | (31.0) | 33.0 | (7.0) | (2.0) | 1.0 | 6.0 | (19.0) | (9.0) | 16.0 | 33.0 | 10.0 |
| Pre-Tax Income | 1,347.0 | 1,401.0 | 969.0 | 1,371.0 | 1,417.0 | 721.0 | (2,599.0) | 2,246.0 | 2,414.0 | 902.0 | 755.0 | 1,006.0 | 1,557.0 | 1,490.0 | 1,181.0 | 1,039.0 | 513.0 | 586.0 | - | - |
| 45.0 |
| (1.0) |
| 6.0 |
| 8.0 |
| - |
| Net Income From Continuing Ops | 1,340.0 | 1,386.0 | 882.0 | 1,310.0 | 1,228.0 | 648.0 | (2,580.0) | 2,180.0 | 2,216.0 | 858.0 | 730.0 | 906.0 | 1,386.0 | 1,391.0 | 1,127.0 | 994.0 | 514.0 | 580.0 | 437.0 | 365.0 |
| Net Income From Discontinued Ops | 144.0 | 383.0 | 231.0 | 192.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,484.0 | 1,769.0 | 1,113.0 | 1,502.0 | 1,228.0 | 648.0 | (2,580.0) | 2,180.0 | 2,216.0 | 858.0 | 730.0 | 906.0 | 1,386.0 | 1,391.0 | 1,127.0 | 994.0 | 514.0 | 580.0 | 437.0 | 365.0 |
| Net Income Attributable To Parent | 1,144.0 | 1,435.0 | 772.0 | 1,230.0 | 1,037.0 | 593.0 | (2,590.0) | 2,171.0 | 2,216.0 | 856.0 | 726.0 | 903.0 | 1,384.0 | 1,361.0 | 1,094.0 | 966.0 | 505.0 | 579.0 | 437.0 | 365.0 |
| Less: Minority Interest | 340.0 | 334.0 | 341.0 | 272.0 | 191.0 | 55.0 | 10.0 | 9.0 | 0.0 | 2.0 | 4.0 | 3.0 | 2.0 | 30.0 | 33.0 | 28.0 | 9.0 | 1.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | 122.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,144.0 | 1,435.0 | 772.0 | 1,230.0 | 1,037.0 | 593.0 | (2,590.0) | 2,171.0 | 2,216.0 | 856.0 | 604.0 | 903.0 | 1,384.0 | 1,361.0 | 1,094.0 | 966.0 | 505.0 | 579.0 | 437.0 | 365.0 |
| - |
| - |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,023.0 |
| 1,015.0 |
| 805.0 |
| 698.0 |
| EBIT | 1,483.0 | 1,434.0 | 868.0 | 1,258.0 | 1,292.0 | 851.0 | (2,375.0) | 1,988.0 | 2,277.0 | 1,153.0 | 994.0 | 1,262.0 | 1,799.0 | 1,738.0 | 1,425.0 | 1,298.0 | 767.0 | 779.0 | 594.0 | 518.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.0 |
| 67.0 |
| 72.0 |
| 67.0 |
| 69.0 |
| 61.0 |
| 72.0 |
| 69.0 |
| 72.0 |
| 74.0 |
| 75.0 |
| 76.0 |
| 83.0 |
| 74.0 |
| 80.0 |
| 79.0 |
| 66.0 |
| 68.0 |
| 68.0 |
| 74.0 |
| 69.0 |
| 70.0 |
| 73.0 |
| 230.0 |
| 223.0 |
| 178.0 |
| 196.0 |
| 177.0 |
| 159.0 |
| 160.0 |
| 166.0 |
| 168.0 |
| 162.0 |
| 156.0 |
| 147.0 |
| 136.0 |
| 134.0 |
| 129.0 |
| 130.0 |
| 127.0 |
| 116.0 |
| 151.0 |
| 129.0 |
| 121.0 |
| 163.0 |
| 33.0 |
| 204.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,948.0 |
| 13,401.0 |
| 12,390.0 |
| 10,814.0 |
| 10,166.0 |
| 7,857.0 |
| 6,028.0 |
| 5,580.0 |
| 3,015.0 |
| 11,042.0 |
| 8,824.0 |
| 7,394.0 |
| 7,802.0 |
| 7,661.0 |
| 7,470.0 |
| 8,299.0 |
| 7,992.0 |
| 8,017.0 |
| 7,344.0 |
| 5,829.0 |
| 5,821.0 |
| 6,076.0 |
| 5,734.0 |
| 4,821.0 |
| 4,804.0 |
| 105.0 |
| 106.0 |
| 107.0 |
| 107.0 |
| 107.0 |
| 113.0 |
| 108.0 |
| 108.0 |
| 113.0 |
| 108.0 |
| 103.0 |
| 101.0 |
| 104.0 |
| 110.0 |
| 111.0 |
| 106.0 |
| 120.0 |
| 134.0 |
| 127.0 |
| 129.0 |
| 128.0 |
| 113.0 |
| 114.0 |
| 97.0 |
| 84.0 |
| 69.0 |
| 33.0 |
| 88.0 |
| 75.0 |
| 89.0 |
| 81.0 |
| 110.0 |
| 114.0 |
| 102.0 |
| 83.0 |
| 89.0 |
| 94.0 |
| 110.0 |
| 96.0 |
| 75.0 |
| 89.0 |
| 80.0 |
| 68.0 |
| 53.0 |
| 62.0 |
| 46.0 |
| 40.0 |
| 5.0 |
| (10.0) |
| 84.0 |
| (60.0) |
| 47.0 |
| 5.0 |
| 18.0 |
| (31.0) |
| 0.0 |
| 5.0 |
| (6.0) |
| 25.0 |
| (14.0) |
| (3.0) |
| 11.0 |
| (1.0) |
| (26.0) |
| (1.0) |
| 1.0 |
| (5.0) |
| (14.0) |
| 17.0 |
| 25.0 |
| 246.0 |
| 585.0 |
| (85.0) |
| (226.0) |
| 447.0 |
| (50.0) |
| 143.0 |
| 132.0 |
| (2,824.0) |
| 332.0 |
| 495.0 |
| 425.0 |
| 994.0 |
| 1,281.0 |
| 700.0 |
| 84.0 |
| 349.0 |
| 204.0 |
| (11.0) |
| 199.0 |
| 510.0 |
| 137.0 |
| 299.0 |
| 97.0 |
| 496.0 |
| (55.0) |
| (216.0) |
| 423.0 |
| (25.0) |
| 146.0 |
| 144.0 |
| (2,845.0) |
| 308.0 |
| 454.0 |
| 448.0 |
| 970.0 |
| 1,118.0 |
| 710.0 |
| 100.0 |
| 288.0 |
| 191.0 |
| 34.0 |
| 189.0 |
| 444.0 |
| 127.0 |
| 298.0 |
| 102.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 496.0 |
| (55.0) |
| (216.0) |
| 423.0 |
| (25.0) |
| 146.0 |
| 144.0 |
| (2,845.0) |
| 308.0 |
| 454.0 |
| 448.0 |
| 970.0 |
| 1,118.0 |
| 710.0 |
| 100.0 |
| 288.0 |
| 191.0 |
| 34.0 |
| 189.0 |
| 444.0 |
| 127.0 |
| 298.0 |
| 102.0 |
| 187.0 |
| 450.0 |
| (59.0) |
| (220.0) |
| 422.0 |
| (28.0) |
| 143.0 |
| 142.0 |
| (2,847.0) |
| 306.0 |
| 449.0 |
| 446.0 |
| 970.0 |
| 1,118.0 |
| 710.0 |
| 100.0 |
| 288.0 |
| 191.0 |
| 33.0 |
| 188.0 |
| 444.0 |
| 126.0 |
| 297.0 |
| 101.0 |
| 46.0 |
| 4.0 |
| 4.0 |
| 1.0 |
| 3.0 |
| 3.0 |
| 2.0 |
| 2.0 |
| - |
| 5.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.0 |
| 1.0 |
| 0.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 35.0 |
| 34.0 |
| 33.0 |
| 33.0 |
| 33.0 |
| 203.0 |
| 187.0 |
| 450.0 |
| (59.0) |
| (220.0) |
| 422.0 |
| (28.0) |
| 143.0 |
| 142.0 |
| (2,847.0) |
| 306.0 |
| 449.0 |
| 446.0 |
| 970.0 |
| 1,118.0 |
| 710.0 |
| 100.0 |
| 288.0 |
| 296.0 |
| (3.0) |
| 153.0 |
| 410.0 |
| 93.0 |
| 264.0 |
| 68.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (236.0) |
| 526.0 |
| (65.0) |
| 253.0 |
| 210.0 |
| (2,773.0) |
| 331.0 |
| 492.0 |
| 451.0 |
| 714.0 |
| 1,315.0 |
| 493.0 |
| 88.0 |
| 381.0 |
| 261.0 |
| 44.0 |
| 257.0 |
| 591.0 |
| 217.0 |
| 349.0 |
| 146.0 |