| (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 | 3,848.0 | 2,915.0 | 3,226.0 | 2,805.0 | 3,222.0 | 2,465.0 | 2,642.0 | 2,423.0 | 2,760.0 | 2,605.0 | 2,456.0 | 2,421.0 | 3,755.0 | 3,139.0 | 2,272.0 | 2,076.0 | ||||||||||||||||||||||||
| (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 | 12,794.0 | 12,168.0 | 10,290.0 | 11,237.0 | 9,800.0 | 9,722.0 | 9,603.0 | 10,076.0 | 9,696.0 | 9,094.0 | 8,966.0 | 10,415.0 | 10,886.0 | 9,968.0 | 9,781.0 | 11,079.0 | 11,793.0 | 12,035.0 | ||
| Cost of Revenue | - | - | - | - | - | - | 3,056.0 | 3,372.0 | 3,225.0 | 2,778.0 | 2,901.0 | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | 6,547.0 | 6,704.0 | 6,471.0 | 6,316.0 | 6,065.0 | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 3,258.0 | 2,980.0 | 2,353.0 | 3,685.0 | 1,381.0 | (856.0) | 2,270.0 | 1,943.0 | 2,298.0 | 1,429.0 | 1,598.0 | 2,962.0 | 2,623.0 | 2,299.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 34.0 | 32.0 | 32.0 | 46.0 | 21.0 | 7.0 | 25.0 | 26.0 | 29.0 | 30.0 | 30.0 | 31.0 | 30.0 | 29.0 | - | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 342.0 | 263.0 | 53.0 | 518.0 | (29.0) | (441.0) | 396.0 | 257.0 | 417.0 | (306.0) | 411.0 | 1,001.0 | 938.0 | 812.0 | 736.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 4.54 | 4.23 | 3.56 | 5.15 | 2.07 | (1.29) | 3.78 | 3.35 | 2.85 | 3.12 | 1.76 | 3.32 | 3.00 | 2.46 | 2.52 | 2.97 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | 3,456.0 | 3,415.0 | 3,074.0 | 4,176.0 | 3,850.0 | 3,477.0 | 3,332.0 | 3,724.0 | ||||
| 2,313.0 |
| 3,056.0 |
| 1,903.0 |
| 1,874.0 |
| 2,889.0 |
| 2,402.0 |
| 2,370.0 |
| 2,050.0 |
| 2,781.0 |
| 2,478.0 |
| 2,302.0 |
| 2,316.0 |
| 2,980.0 |
| 2,468.0 |
| 2,394.0 |
| 2,016.0 |
| 2,818.0 |
| 2,107.0 |
| 2,254.0 |
| 2,142.0 |
| 2,591.0 |
| 1,995.0 |
| 2,450.0 |
| 1,905.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 606.0 | 1,029.0 | 780.0 | 775.0 | 595.0 | 906.0 | 791.0 | 753.0 | 704.0 | 1,124.0 | 869.0 | 804.0 | 600.0 | 952.0 | - | 616.0 | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,268.0 | 1,860.0 | 1,622.0 | 1,595.0 | 1,455.0 | 1,875.0 | 1,687.0 | 1,549.0 | 1,612.0 | 1,856.0 | 1,599.0 | 1,590.0 | 1,416.0 | 1,866.0 | - | 1,638.0 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | - | - | - | 28.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2,773.0 | 2,404.0 | 2,371.0 | 1,988.0 | 2,425.0 | 2,020.0 | 2,001.0 | 1,841.0 | 2,075.0 | 1,913.0 | 1,905.0 | 1,627.0 | 2,107.0 | 2,175.0 | 2,099.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,075.0 | 511.0 | 855.0 | 817.0 | 797.0 | 445.0 | 641.0 | 582.0 | 685.0 | 692.0 | 551.0 | 794.0 | 1,648.0 | 964.0 | 173.0 | 296.0 | (52.0) | 902.0 | (2,205.0) | (294.0) | 741.0 | 433.0 | 633.0 | 407.0 | 797.0 | 507.0 | 490.0 | 160.0 | 786.0 | 501.0 | 554.0 | 411.0 | 832.0 | 363.0 | 693.0 | 195.0 | 178.0 | (153.0) | 577.0 | 347.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 10.0 | 4.0 | 7.0 | 13.0 | 8.0 | 6.0 | 7.0 | 12.0 | 7.0 | 13.0 | 9.0 | 14.0 | 10.0 | (2.0) | 5.0 | 4.0 | 14.0 | (38.0) | 18.0 | 14.0 | 13.0 | (14.0) | 12.0 | 14.0 | 13.0 | (18.0) | 14.0 | 16.0 | 14.0 | (11.0) | 13.0 | 15.0 | 12.0 | (5.0) | 12.0 | 13.0 | 10.0 | - | - | - |
| Interest Expense | 272.0 | 263.0 | 253.0 | 248.0 | 241.0 | 232.0 | 227.0 | 218.0 | 205.0 | 198.0 | 185.0 | 185.0 | 180.0 | 178.0 | 163.0 | 150.0 | 137.0 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | 0.0 | 0.0 | - | (1.0) | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | (2.0) | 5.0 | 7.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 43.0 | 23.0 | 39.0 | 46.0 | 37.0 | 35.0 | 37.0 | 47.0 | 35.0 | 41.0 | 41.0 | 49.0 | 42.0 | 38.0 | 43.0 | 38.0 | 5.0 | |||||||||||||||||||||||
| Pre-Tax Income | 848.0 | 311.0 | 720.0 | 726.0 | 617.0 | 200.0 | 559.0 | 437.0 | 629.0 | 687.0 | 65.0 | 744.0 | 1,585.0 | 1,003.0 | 55.0 | 98.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 107.0 | (4.0) | 98.0 | 141.0 | 28.0 | (86.0) | 39.0 | 3.0 | 97.0 | 141.0 | (74.0) | 153.0 | 298.0 | 215.0 | (59.0) | (33.0) | (152.0) | 186.0 | (682.0) | (62.0) | 117.0 | 122.0 | 121.0 | 109.0 | 44.0 | 98.0 | 30.0 | (20.0) | 149.0 | 1.0 | 117.0 | 97.0 | 202.0 | (646.0) | 252.0 | 59.0 | 29.0 | (151.0) | 188.0 | 91.0 |
| Net Income From Continuing Ops | 741.0 | 315.0 | 622.0 | 585.0 | 589.0 | 286.0 | 520.0 | 434.0 | 532.0 | 546.0 | 139.0 | 591.0 | 1,287.0 | 788.0 | 114.0 | 131.0 | (2.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 741.0 | 315.0 | 622.0 | 585.0 | 589.0 | 286.0 | 520.0 | 434.0 | 532.0 | 546.0 | 139.0 | 591.0 | 1,287.0 | 788.0 | 114.0 | 131.0 | (2.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 741.0 | 315.0 | 622.0 | 585.0 | 589.0 | 286.0 | 520.0 | 434.0 | 532.0 | 546.0 | 139.0 | 591.0 | 1,287.0 | 788.0 | 114.0 | 131.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 741.0 | 315.0 | 622.0 | 585.0 | 589.0 | 286.0 | 520.0 | 434.0 | 532.0 | 546.0 | 139.0 | 591.0 | 1,287.0 | 788.0 | 114.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.48 | - | 1.25 | 1.17 | 1.18 | - | 1.04 | 0.87 | 1.07 | - | 0.28 | 1.19 | 2.59 | - | 0.23 | 0.26 | 0.00 | - | (3.10) | (0.35) | 1.29 | - | 1.15 | 0.89 | 0.89 | - | 0.80 | 0.30 | 1.39 | - | 0.82 | 0.53 | 1.11 | - | 0.78 | 0.22 | 0.23 | - | 0.65 | 0.37 |
| EPS Diluted | 1.48 | - | 1.24 | 1.17 | 1.18 | - | 1.04 | 0.87 | 1.06 | - | 0.27 | 1.18 | 2.58 | - | 0.22 | 0.26 | 0.00 | - | ||||||||||||||||||||||
| Shares Basic | 499.0 | - | 499.0 | 499.0 | 498.0 | - | 498.0 | 498.0 | 499.0 | - | 498.0 | 497.0 | 497.0 | - | 497.0 | 497.0 | 501.0 | - | ||||||||||||||||||||||
| Shares Diluted | 500.0 | - | 501.0 | 500.0 | 500.0 | - | 500.0 | 500.0 | 500.0 | - | 500.0 | 500.0 | 500.0 | - | 500.0 | 500.0 | 501.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,100.0 | - | 848.0 | - | 1,112.0 | - | 945.0 | - | 1,006.0 | - | - | - |
| EBIT | 1,075.0 | 511.0 | 855.0 | 817.0 | 797.0 | 445.0 | 641.0 | 582.0 | 685.0 | 692.0 | 551.0 | 794.0 | 1,648.0 | 964.0 | 173.0 | 296.0 | (52.0) | 902.0 | (2,205.0) | |||||||||||||||||||||
| 12,609.0 |
| 12,677.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | 1,158.0 | 1,986.0 | 1,476.0 | 1,214.0 | 1,227.0 | 1,178.0 | 1,054.0 | 982.0 | 974.0 | 838.0 | 793.0 | 802.0 |
| Amortization of Intangibles | - | - | 0.0 | 3.0 | 55.0 | 138.0 | 151.0 | 108.0 | 97.0 | 103.0 | 109.0 | 104.0 | 69.0 | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 9,536.0 | 9,188.0 | 7,937.0 | 7,552.0 | 8,419.0 | 10,578.0 | 7,333.0 | 8,133.0 | 7,398.0 | 7,665.0 | 7,368.0 | 7,453.0 | 8,263.0 | 7,669.0 | 7,503.0 | 8,337.0 | 8,856.0 | 8,919.0 | 10,125.0 | 9,831.0 |
| 2,278.0 |
| 2,742.0 |
| 2,937.0 |
| 3,116.0 |
| 2,484.0 |
| 2,846.0 |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 1,036.0 | 1,005.0 | 882.0 | 748.0 | 628.0 | 571.0 | 600.0 | 569.0 | 476.0 | 391.0 | 385.0 | 393.0 | 389.0 | 402.0 | 423.0 | 475.0 | 472.0 | 521.0 | 566.0 | 727.0 |
| Income From Equity Investments | - | - | 1.0 | 1.0 | 14.0 | 16.0 | 14.0 | 14.0 | 15.0 | 14.0 | 11.0 | 12.0 | 13.0 | 11.0 | 12.0 | 4.0 | 4.0 | 17.0 | 10.0 | 115.0 |
| Other Non-Operating Income | 151.0 | 145.0 | 154.0 | 173.0 | 124.0 | 98.0 | 115.0 | 125.0 | 85.0 | 82.0 | 102.0 | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 2,605.0 | 2,374.0 | 1,825.0 | 3,081.0 | 1,002.0 | (1,089.0) | 2,301.0 | 1,950.0 | 1,855.0 | 1,268.0 | 1,298.0 | 2,680.0 | 2,456.0 | 2,055.0 | - | - | - | - | - | - |
| 977.0 |
| 1,059.0 |
| 1,042.0 |
| 888.0 |
| 1,064.0 |
| Net Income From Continuing Ops | 2,263.0 | 2,111.0 | 1,772.0 | 2,563.0 | 1,031.0 | (648.0) | 1,905.0 | 1,693.0 | 1,438.0 | 1,574.0 | 887.0 | 1,679.0 | 1,518.0 | 1,243.0 | 1,275.0 | 1,407.0 | 1,557.0 | 1,594.0 | 918.0 | 1,325.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 96.0 | 7.0 | (2.0) | 270.0 | 10.0 |
| Net Income | 2,263.0 | 2,111.0 | 1,772.0 | 2,563.0 | 1,031.0 | (648.0) | 1,905.0 | 1,693.0 | 1,438.0 | 1,574.0 | 887.0 | 1,679.0 | 1,518.0 | 1,243.0 | 1,275.0 | 1,503.0 | 1,564.0 | 1,592.0 | 1,188.0 | 1,335.0 |
| Net Income Attributable To Parent | 2,263.0 | 2,111.0 | 1,772.0 | 2,563.0 | 1,031.0 | (648.0) | 1,905.0 | 1,693.0 | 1,438.0 | 1,574.0 | 887.0 | 1,679.0 | 1,518.0 | 1,243.0 | 1,275.0 | 1,503.0 | 1,564.0 | 1,592.0 | 1,188.0 | 1,335.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 4.0 | 4.0 | - |
| Net Income To Common Shareholders | 2,263.0 | 2,111.0 | 1,772.0 | 2,563.0 | 1,031.0 | (648.0) | 1,905.0 | 1,693.0 | 1,438.0 | 1,574.0 | 887.0 | 1,679.0 | 1,518.0 | 1,243.0 | 1,275.0 | 1,503.0 | 1,563.0 | 1,588.0 | 1,184.0 | 1,335.0 |
| 3.09 |
| 3.15 |
| 2.34 |
| 2.63 |
| EPS Diluted | 4.53 | 4.22 | 3.54 | 5.13 | 2.06 | (1.29) | 3.76 | 3.33 | 2.83 | 3.10 | 1.75 | 3.30 | 2.99 | 2.45 | 2.51 | 2.96 | 3.08 | 3.14 | 2.34 | 2.62 |
| Shares Basic | 499.0 | 499.0 | 498.0 | 498.0 | 498.0 | 504.0 | 504.0 | 504.0 | 504.0 | 505.0 | 505.0 | 505.0 | 506.0 | 506.0 | 506.0 | 505.9 | 506.0 | 506.0 | 507.7 | 507.6 |
| Shares Diluted | 500.0 | 501.0 | 500.0 | 500.0 | 501.0 | 504.0 | 507.0 | 507.0 | 507.0 | 507.0 | 508.0 | 508.0 | 508.0 | 508.0 | 507.0 | 507.0 | 507.0 | 507.1 | 508.4 | 508.8 |
| 3,911.0 |
| 3,954.0 |
| 3,277.0 |
| 3,648.0 |
| EBIT | 3,258.0 | 2,980.0 | 2,353.0 | 3,685.0 | 1,381.0 | (856.0) | 2,270.0 | 1,943.0 | 2,298.0 | 1,429.0 | 1,598.0 | 2,962.0 | 2,623.0 | 2,299.0 | 2,278.0 | 2,742.0 | 2,937.0 | 3,116.0 | 2,484.0 | 2,846.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 314.0 |
| - |
| 294.0 |
| - |
| 280.0 |
| - |
| 252.0 |
| - |
| 828.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| - |
| - |
| - |
| 33.0 |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,780.0 |
| 2,365.0 |
| 2,154.0 |
| 4,108.0 |
| 2,168.0 |
| 2,148.0 |
| 1,969.0 |
| 1,737.0 |
| 1,643.0 |
| 1,984.0 |
| 1,971.0 |
| 1,812.0 |
| 2,156.0 |
| 2,194.0 |
| 1,967.0 |
| 1,840.0 |
| 1,605.0 |
| 1,986.0 |
| 1,744.0 |
| 1,561.0 |
| 1,947.0 |
| 2,413.0 |
| 2,148.0 |
| 1,873.0 |
| 1,558.0 |
| 134.0 |
| 144.0 |
| 147.0 |
| 146.0 |
| 147.0 |
| 149.0 |
| 151.0 |
| 153.0 |
| 152.0 |
| 147.0 |
| 137.0 |
| 133.0 |
| 135.0 |
| 127.0 |
| 111.0 |
| 103.0 |
| 102.0 |
| 100.0 |
| 91.0 |
| 98.0 |
| 97.0 |
| 99.0 |
| 97.0 |
| 4.0 |
| 4.0 |
| 3.0 |
| 6.0 |
| 3.0 |
| 4.0 |
| 4.0 |
| 3.0 |
| 3.0 |
| 4.0 |
| 3.0 |
| 5.0 |
| 2.0 |
| 3.0 |
| 5.0 |
| 5.0 |
| 2.0 |
| 3.0 |
| 3.0 |
| 5.0 |
| 3.0 |
| 2.0 |
| 3.0 |
| 4.0 |
| 5.0 |
| 35.0 |
| 33.0 |
| 25.0 |
| 34.0 |
| 39.0 |
| 38.0 |
| 4.0 |
| 24.0 |
| 35.0 |
| 33.0 |
| 33.0 |
| (14.0) |
| 33.0 |
| 34.0 |
| 32.0 |
| (16.0) |
| 33.0 |
| 33.0 |
| 32.0 |
| - |
| - |
| - |
| (154.0) |
| 631.0 |
| (2,246.0) |
| (239.0) |
| 765.0 |
| 553.0 |
| 696.0 |
| 560.0 |
| 492.0 |
| 535.0 |
| 433.0 |
| 133.0 |
| 849.0 |
| 200.0 |
| 529.0 |
| 366.0 |
| 760.0 |
| 310.0 |
| 647.0 |
| 168.0 |
| 143.0 |
| - |
| - |
| - |
| 445.0 |
| (1,564.0) |
| (177.0) |
| 648.0 |
| 431.0 |
| 575.0 |
| 451.0 |
| 448.0 |
| 437.0 |
| 403.0 |
| 153.0 |
| 700.0 |
| 199.0 |
| 412.0 |
| 269.0 |
| 558.0 |
| 956.0 |
| 395.0 |
| 109.0 |
| 114.0 |
| 416.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 445.0 |
| (1,564.0) |
| (177.0) |
| 648.0 |
| 431.0 |
| 575.0 |
| 451.0 |
| 448.0 |
| 437.0 |
| 403.0 |
| 153.0 |
| 700.0 |
| 199.0 |
| 412.0 |
| 269.0 |
| 558.0 |
| 956.0 |
| 395.0 |
| 109.0 |
| 114.0 |
| 416.0 |
| 0.0 |
| 0.0 |
| (2.0) |
| 445.0 |
| (1,564.0) |
| (177.0) |
| 648.0 |
| 431.0 |
| 575.0 |
| 451.0 |
| 448.0 |
| 437.0 |
| 403.0 |
| 153.0 |
| 700.0 |
| 199.0 |
| 412.0 |
| 269.0 |
| 558.0 |
| 956.0 |
| 395.0 |
| 109.0 |
| 114.0 |
| (98.0) |
| 327.0 |
| 187.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.0 |
| (2.0) |
| 445.0 |
| (1,564.0) |
| (177.0) |
| 648.0 |
| 431.0 |
| 575.0 |
| 451.0 |
| 448.0 |
| 437.0 |
| 403.0 |
| 153.0 |
| 700.0 |
| 199.0 |
| 412.0 |
| 269.0 |
| 558.0 |
| 956.0 |
| 395.0 |
| 109.0 |
| 114.0 |
| (98.0) |
| 327.0 |
| 187.0 |
| (3.10) |
| (0.35) |
| 1.28 |
| - |
| 1.14 |
| 0.89 |
| 0.88 |
| - |
| 0.79 |
| 0.30 |
| 1.38 |
| - |
| 0.81 |
| 0.53 |
| 1.10 |
| - |
| 0.78 |
| 0.22 |
| 0.22 |
| - |
| 0.64 |
| 0.37 |
| 504.0 |
| 504.0 |
| 504.0 |
| - |
| 504.0 |
| 504.0 |
| 504.0 |
| - |
| 504.0 |
| 504.0 |
| 504.0 |
| - |
| 504.0 |
| 504.0 |
| 504.0 |
| - |
| 505.0 |
| 505.0 |
| 505.0 |
| - |
| 505.0 |
| 505.0 |
| 504.0 |
| 504.0 |
| 507.0 |
| - |
| 507.0 |
| 507.0 |
| 507.0 |
| - |
| 507.0 |
| 507.0 |
| 507.0 |
| - |
| 507.0 |
| 507.0 |
| 507.0 |
| - |
| 507.0 |
| 507.0 |
| 508.0 |
| - |
| 508.0 |
| 508.0 |
| (294.0) |
| 741.0 |
| 433.0 |
| 633.0 |
| 407.0 |
| 797.0 |
| 507.0 |
| 490.0 |
| 160.0 |
| 786.0 |
| 501.0 |
| 554.0 |
| 411.0 |
| 832.0 |
| 363.0 |
| 693.0 |
| 195.0 |
| 178.0 |
| (153.0) |
| 577.0 |
| 347.0 |