| (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 | 32,540.0 | 34,108.0 | 34,515.0 | 33,323.0 | 30,430.0 | 33,685.0 | 35,528.0 | 38,129.0 | 35,811.0 | 38,270.0 | 39,643.0 | 35,090.0 | 34,396.0 | 40,279.0 | 44,955.0 | 48,577.0 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 134,486.0 | 132,376.0 | 143,153.0 | 147,399.0 | 169,990.0 | 111,476.0 | 64,129.0 | 107,293.0 | 111,461.0 | 102,354.0 | 84,279.0 | 98,975.0 | 161,212.0 | 171,596.0 | 179,290.0 | 195,931.0 | 146,561.0 |
| Cost of Revenue | 117,649.0 | 116,093.0 | 129,962.0 | 128,086.0 | 149,932.0 | 102,102.0 | 57,707.0 | 95,529.0 | 97,930.0 | 79,409.0 | 62,468.0 | - | - | - | - | - | - |
| Gross Profit | 16,837.0 | 16,283.0 | 13,191.0 | 19,313.0 | 20,058.0 | 9,374.0 | 6,422.0 | 11,764.0 | 13,531.0 | 22,945.0 | 21,811.0 | - | - | - | - | - | |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | 6.0 | 15.0 | 27.0 | 42.0 | 47.0 | 48.0 | 54.0 | 55.0 | 60.0 | 60.0 | 65.0 | 62.0 | 69.0 | 70.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 138.0 | 141.0 | 158.0 | 269.0 | 82.0 | 11.0 | 14.0 | 43.0 | 45.0 | 31.0 | 18.0 | 27.0 | 21.0 | 20.0 | 18.0 | ||
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 811.0 | 892.0 | 500.0 | 2,230.0 | 3,248.0 | 146.0 | (1,250.0) | 801.0 | 1,572.0 | (1,693.0) | 547.0 | 1,764.0 | 1,654.0 | 1,844.0 | 2,473.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 10.23 | 10.82 | 5.01 | 15.56 | 23.36 | 2.97 | (9.06) | 6.80 | 11.87 | 9.90 | 2.94 | 7.78 | 8.40 | 6.07 | 6.55 | 7.61 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 36,179.0 |
| 32,604.0 |
| 30,243.0 |
| 27,002.0 |
| 21,627.0 |
| 16,409.0 |
| 15,929.0 |
| 10,913.0 |
| 20,878.0 |
| 29,125.0 |
| 27,218.0 |
| 27,847.0 |
| 23,103.0 |
| 29,098.0 |
| 29,788.0 |
| 28,980.0 |
| 23,595.0 |
| 29,746.0 |
| 25,627.0 |
| 24,087.0 |
| 22,894.0 |
| 23,397.0 |
| 21,624.0 |
| 21,849.0 |
| Cost of Revenue | 29,216.0 | 29,137.0 | 30,219.0 | 29,077.0 | 27,660.0 | 30,754.0 | 32,194.0 | 34,628.0 | 32,386.0 | 33,844.0 | 34,330.0 | 30,571.0 | 29,341.0 | 35,146.0 | 38,646.0 | 42,645.0 | 33,495.0 | 29,290.0 | 27,529.0 | 25,218.0 | 20,065.0 | 15,150.0 | 14,509.0 | 9,608.0 | 18,440.0 | 26,114.0 | 23,806.0 | 24,554.0 | 21,055.0 | 24,660.0 | 26,385.0 | 25,747.0 | 21,138.0 | - | 19,463.0 | 18,353.0 | - | - | - | - |
| Gross Profit | 3,324.0 | 4,971.0 | 4,296.0 | 4,246.0 | 2,770.0 | 2,931.0 | 3,334.0 | 3,501.0 | 3,425.0 | 4,426.0 | 5,313.0 | 4,519.0 | 5,055.0 | 5,133.0 | 6,309.0 | 5,932.0 | 2,684.0 | 3,314.0 | 2,714.0 | 1,784.0 | 1,562.0 | 1,259.0 | 1,420.0 | 1,305.0 | 2,438.0 | 3,011.0 | 3,412.0 | 3,293.0 | 2,048.0 | 4,438.0 | 3,403.0 | 3,233.0 | 2,457.0 | - | 6,164.0 | 5,734.0 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 537.0 | 544.0 | 792.0 | 582.0 | 519.0 | 511.0 | 1,194.0 | 552.0 | 557.0 | 658.0 | 669.0 | 593.0 | 605.0 | 630.0 | 617.0 | 488.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 558.0 | 818.0 | 826.0 | 816.0 | 791.0 | 819.0 | 543.0 | 497.0 | 504.0 | 518.0 | 488.0 | 495.0 | 476.0 | 502.0 | 430.0 | 359.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 1,881.0 | 1,869.0 | 1,492.0 | 1,440.0 | 1,622.0 | 1,581.0 | 1,499.0 | 1,407.0 | 1,452.0 | 1,559.0 | 1,633.0 | 1,384.0 | 1,578.0 | 1,728.0 | 1,612.0 | 1,431.0 | ||||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 31.0 | 39.0 | 34.0 | 34.0 | 34.0 | 48.0 | 38.0 | 30.0 | 42.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 252.0 | 119.0 | 337.0 | 153.0 | 153.0 | 215.0 | 549.0 | 487.0 | 528.0 | 281.0 | 562.0 | 563.0 | 611.0 | 584.0 | 782.0 | 917.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 204.0 | 127.0 | 116.0 | 139.0 | 56.0 | 4.0 | 84.0 | 58.0 | 97.0 | 197.0 | 15.0 | 99.0 | 48.0 | 39.0 | 3,026.0 | (185.0) | (143.0) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 41.0 | 526.0 | 32.0 | 212.0 | 122.0 | (38.0) | 44.0 | 291.0 | 203.0 | 476.0 | 670.0 | 510.0 | 574.0 | 535.0 | 1,618.0 | 924.0 | 171.0 | 256.0 | (40.0) | 62.0 | (132.0) | (197.0) | (624.0) | (378.0) | (51.0) | 256.0 | 150.0 | 325.0 | 70.0 | 602.0 | 407.0 | 431.0 | 132.0 | (2,601.0) | 407.0 | 267.0 | 234.0 | (132.0) | 277.0 | 204.0 |
| Net Income From Continuing Ops | 207.0 | 2,906.0 | 133.0 | 877.0 | 487.0 | 8.0 | 346.0 | 1,015.0 | 748.0 | 1,260.0 | 2,097.0 | 1,697.0 | 1,961.0 | 1,884.0 | 5,391.0 | 3,167.0 | 582.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 219.0 | 2,927.0 | 167.0 | 908.0 | 526.0 | 25.0 | 369.0 | 1,020.0 | 761.0 | 1,285.0 | 2,143.0 | 1,734.0 | 2,077.0 | 2,012.0 | 5,540.0 | 3,182.0 | 657.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 207.0 | 2,906.0 | 133.0 | 877.0 | 487.0 | 8.0 | 346.0 | 1,015.0 | 748.0 | 1,260.0 | 2,097.0 | 1,697.0 | 1,961.0 | 1,884.0 | 5,391.0 | 3,167.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 12.0 | 21.0 | 34.0 | 31.0 | 39.0 | 17.0 | 23.0 | 5.0 | 13.0 | 25.0 | 46.0 | 37.0 | 116.0 | 128.0 | 149.0 | 15.0 | 75.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 205.0 | 2,903.0 | 131.0 | 875.0 | 485.0 | 6.0 | 343.0 | 1,012.0 | 746.0 | 1,257.0 | 2,095.0 | 1,694.0 | 1,958.0 | 1,882.0 | 5,388.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.51 | - | 0.32 | 2.15 | 1.19 | - | 0.82 | 2.39 | 1.74 | - | 4.72 | 3.73 | 4.21 | - | 11.19 | 6.55 | 1.29 | - | 0.91 | 0.66 | (1.49) | - | (1.82) | (0.33) | (5.66) | - | 1.58 | 3.13 | 0.44 | - | 3.20 | 2.86 | 1.07 | - | 1.60 | 1.06 | 1.02 | - | 0.97 | 0.94 |
| EPS Diluted | 0.51 | - | 0.32 | 2.15 | 1.18 | - | 0.82 | 2.38 | 1.73 | - | 4.69 | 3.72 | 4.20 | - | 11.16 | 6.53 | 1.29 | - | ||||||||||||||||||||||
| Shares Basic | 402.0 | - | 404.5 | 406.8 | 409.2 | - | 417.3 | 422.9 | 429.0 | - | 444.3 | 454.5 | 464.8 | - | 481.4 | 483.1 | 449.3 | - | ||||||||||||||||||||||
| Shares Diluted | 403.3 | - | 405.5 | 407.9 | 410.5 | - | 418.8 | 425.7 | 431.9 | - | 447.3 | 456.2 | 467.0 | - | 483.0 | 485.0 | 450.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| 69.0 |
| 56.0 |
| Selling General & Administrative | 2,455.0 | 2,437.0 | 2,814.0 | 2,525.0 | 2,168.0 | 1,744.0 | 1,544.0 | 1,681.0 | 1,677.0 | 1,695.0 | 1,638.0 | 1,670.0 | 1,663.0 | 1,478.0 | 1,703.0 | 1,394.0 | 1,384.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 3,018.0 | 3,251.0 | 2,363.0 | 1,977.0 | 1,629.0 | 1,605.0 | 1,395.0 | 1,341.0 | 1,356.0 | 1,318.0 | 1,168.0 | 1,078.0 | 995.0 | 947.0 | 906.0 | 902.0 | 880.0 |
| Amortization of Intangibles | - | 138.0 | 53.0 | 33.0 | 27.0 | 26.0 | 27.0 | 17.0 | 14.0 | 21.0 | 18.0 | 13.0 | - | - | - | - | - |
| Other Operating Expenses | 6,682.0 | 6,423.0 | 5,939.0 | 6,154.0 | 6,111.0 | 5,147.0 | 4,563.0 | 5,074.0 | 4,880.0 | 4,699.0 | 4,275.0 | 4,294.0 | 4,435.0 | 4,206.0 | 4,033.0 | 4,071.0 | 4,189.0 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 33.0 |
| 42.0 |
| Interest Expense | - | 997.0 | 919.0 | 842.0 | 611.0 | 567.0 | 550.0 | 504.0 | 493.0 | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 861.0 | 762.0 | 1,779.0 | 2,017.0 | 2,968.0 | 2,904.0 | 1,191.0 | 2,127.0 | 2,676.0 | 1,732.0 | 1,414.0 | 1,573.0 | 2,466.0 | 3,073.0 | 3,134.0 | 2,843.0 | 1,765.0 |
| Other Non-Operating Income | 586.0 | 438.0 | 243.0 | 359.0 | 2,737.0 | 454.0 | 66.0 | 119.0 | 61.0 | 521.0 | 74.0 | 118.0 | 120.0 | 85.0 | 135.0 | 45.0 | 89.0 |
| Pre-Tax Income | - | - | - | - | - | - | (4,964.0) | 4,178.0 | 7,445.0 | 3,555.0 | 2,191.0 | 6,044.0 | 5,745.0 | 5,526.0 | 6,556.0 | 6,559.0 | 1,319.0 |
| 1,822.0 |
| 579.0 |
| Net Income From Continuing Ops | 4,123.0 | 4,403.0 | 2,117.0 | 7,015.0 | 11,024.0 | 1,317.0 | (3,975.0) | 3,076.0 | 5,595.0 | 5,106.0 | 1,644.0 | 4,280.0 | 4,091.0 | 3,682.0 | 4,083.0 | 4,737.0 | 740.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 706.0 | 61.0 | 48.0 | 43.0 | - |
| Net Income | 4,221.0 | 4,528.0 | 2,175.0 | 7,239.0 | 11,391.0 | 1,594.0 | (3,714.0) | 3,377.0 | 5,873.0 | 5,248.0 | 1,644.0 | 4,280.0 | 4,797.0 | 3,743.0 | 4,131.0 | 4,780.0 | 740.0 |
| Net Income Attributable To Parent | 4,123.0 | 4,403.0 | 2,117.0 | 7,015.0 | 11,024.0 | 1,317.0 | (3,975.0) | 3,076.0 | 5,595.0 | 5,106.0 | 1,555.0 | 4,227.0 | 4,762.0 | 3,726.0 | 4,124.0 | 4,775.0 | 735.0 |
| Less: Minority Interest | 98.0 | 125.0 | 58.0 | 224.0 | 367.0 | 277.0 | 261.0 | 301.0 | 278.0 | 142.0 | 89.0 | 53.0 | 35.0 | 17.0 | 7.0 | 5.0 | 5.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | 7.0 | 5.0 | 2.0 | - | - |
| Net Income To Common Shareholders | 4,114.0 | 4,394.0 | 2,107.0 | 7,004.0 | 11,014.0 | 1,306.0 | (3,983.0) | 3,070.0 | 5,589.0 | 5,100.0 | 1,549.0 | 4,221.0 | 4,755.0 | 3,721.0 | 4,122.0 | 4,775.0 | 735.0 |
| 1.17 |
| EPS Diluted | 10.20 | 10.79 | 4.99 | 15.48 | 23.27 | 2.97 | (9.06) | 6.77 | 11.80 | 9.85 | 2.92 | 7.73 | 8.33 | 6.02 | 6.48 | 7.52 | 1.16 |
| Shares Basic | 402.0 | 406.0 | 420.2 | 450.1 | 471.5 | 440.0 | 439.5 | 451.4 | 470.7 | 515.1 | 527.5 | 542.4 | 565.9 | 612.9 | 628.8 | 627.6 | 627.6 |
| Shares Diluted | 403.3 | 408.1 | 421.9 | 453.2 | 473.7 | 440.4 | 439.5 | 453.9 | 474.0 | 518.5 | 530.1 | 547.0 | 571.5 | 619.0 | 636.8 | 634.6 | 634.6 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 433.0 |
| 479.0 |
| 424.0 |
| 433.0 |
| 408.0 |
| 432.0 |
| 384.0 |
| 409.0 |
| 319.0 |
| 491.0 |
| 416.0 |
| 408.0 |
| 366.0 |
| 419.0 |
| 440.0 |
| 432.0 |
| 386.0 |
| 437.0 |
| 435.0 |
| 439.0 |
| 384.0 |
| 420.0 |
| 411.0 |
| 421.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 338.0 |
| 524.0 |
| 361.0 |
| 364.0 |
| 356.0 |
| 358.0 |
| 352.0 |
| 343.0 |
| 342.0 |
| 340.0 |
| 336.0 |
| 334.0 |
| 331.0 |
| 337.0 |
| 346.0 |
| 337.0 |
| 336.0 |
| 346.0 |
| 337.0 |
| 320.0 |
| 315.0 |
| 305.0 |
| 293.0 |
| 290.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,340.0 |
| 1,426.0 |
| 1,166.0 |
| 1,175.0 |
| 1,380.0 |
| 1,180.0 |
| 1,016.0 |
| 1,026.0 |
| 1,341.0 |
| 1,396.0 |
| 1,206.0 |
| 1,165.0 |
| 1,307.0 |
| 1,285.0 |
| 1,206.0 |
| 1,143.0 |
| 1,246.0 |
| 1,158.0 |
| 1,134.0 |
| 1,137.0 |
| 1,270.0 |
| 1,197.0 |
| 1,061.0 |
| 994.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 685.0 |
| 807.0 |
| 982.0 |
| 830.0 |
| 285.0 |
| 320.0 |
| 349.0 |
| 157.0 |
| 365.0 |
| 464.0 |
| 499.0 |
| 648.0 |
| 516.0 |
| 730.0 |
| 779.0 |
| 743.0 |
| 424.0 |
| 375.0 |
| 530.0 |
| 462.0 |
| 365.0 |
| 255.0 |
| 391.0 |
| 435.0 |
| 150.0 |
| 238.0 |
| 51.0 |
| 15.0 |
| 18.0 |
| 20.0 |
| 28.0 |
| 0.0 |
| 22.0 |
| 36.0 |
| 23.0 |
| 38.0 |
| 14.0 |
| 24.0 |
| 13.0 |
| 10.0 |
| 2.0 |
| 49.0 |
| 18.0 |
| 452.0 |
| 15.0 |
| 24.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.0 |
| - |
| - |
| - |
| 717.0 |
| 654.0 |
| 1,256.0 |
| 848.0 |
| 797.0 |
| 62.0 |
| 813.0 |
| 720.0 |
| 1,273.0 |
| 402.0 |
| 296.0 |
| (654.0) |
| (608.0) |
| (799.0) |
| (141.0) |
| (2,427.0) |
| 509.0 |
| 793.0 |
| 1,504.0 |
| 270.0 |
| 2,038.0 |
| 1,568.0 |
| 1,404.0 |
| 585.0 |
| 3,113.0 |
| 849.0 |
| 581.0 |
| 563.0 |
| 194.0 |
| 536.0 |
| 516.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,371.0 |
| 488.0 |
| 374.0 |
| (639.0) |
| (494.0) |
| (726.0) |
| (67.0) |
| (2,427.0) |
| 810.0 |
| 793.0 |
| 1,504.0 |
| 270.0 |
| 2,316.0 |
| 1,568.0 |
| 1,404.0 |
| 585.0 |
| 3,255.0 |
| 849.0 |
| 581.0 |
| 563.0 |
| - |
| - |
| - |
| 582.0 |
| 1,273.0 |
| 402.0 |
| 296.0 |
| (654.0) |
| (539.0) |
| (799.0) |
| (141.0) |
| (2,496.0) |
| 736.0 |
| 712.0 |
| 1,424.0 |
| 204.0 |
| 2,240.0 |
| 1,492.0 |
| 1,339.0 |
| 524.0 |
| 3,198.0 |
| 823.0 |
| 550.0 |
| 535.0 |
| - |
| - |
| - |
| 98.0 |
| 86.0 |
| 78.0 |
| 15.0 |
| 45.0 |
| 73.0 |
| 74.0 |
| 69.0 |
| 74.0 |
| 81.0 |
| 80.0 |
| 66.0 |
| 76.0 |
| 76.0 |
| 65.0 |
| 61.0 |
| 57.0 |
| 26.0 |
| 31.0 |
| 28.0 |
| 31.0 |
| 25.0 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,164.0 |
| 580.0 |
| 1,271.0 |
| 400.0 |
| 291.0 |
| (656.0) |
| (542.0) |
| (801.0) |
| (143.0) |
| (2,497.0) |
| 735.0 |
| 710.0 |
| 1,422.0 |
| 203.0 |
| 2,238.0 |
| 1,491.0 |
| 1,338.0 |
| 522.0 |
| 3,196.0 |
| 822.0 |
| 548.0 |
| 534.0 |
| 162.0 |
| 509.0 |
| 494.0 |
| 0.91 |
| 0.66 |
| (1.49) |
| - |
| (1.82) |
| (0.33) |
| (5.66) |
| - |
| 1.58 |
| 3.12 |
| 0.44 |
| - |
| 3.18 |
| 2.84 |
| 1.07 |
| - |
| 1.60 |
| 1.06 |
| 1.02 |
| - |
| 0.96 |
| 0.93 |
| 440.2 |
| 439.9 |
| 439.5 |
| - |
| 438.9 |
| 438.8 |
| 441.3 |
| - |
| 449.0 |
| 453.7 |
| 457.6 |
| - |
| 466.1 |
| 468.3 |
| 487.1 |
| - |
| 512.9 |
| 517.8 |
| 521.6 |
| - |
| 526.0 |
| 528.2 |
| 440.4 |
| 440.4 |
| 439.5 |
| - |
| 438.9 |
| 438.8 |
| 441.3 |
| - |
| 451.0 |
| 455.6 |
| 459.3 |
| - |
| 469.4 |
| 471.6 |
| 489.7 |
| - |
| 516.0 |
| 520.2 |
| 524.5 |
| - |
| 528.8 |
| 531.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |