| (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 | 1,081.0 | 1,043.0 | 1,028.0 | 988.0 | 906.0 | 952.0 | 948.0 | 861.0 | 763.0 | 741.0 | 713.0 | 729.0 | 649.0 | 606.0 | 691.0 | 692.0 | ||||||||||||||||||||||||
| (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 | 4,140.0 | 3,965.0 | 3,524.0 | 2,832.0 | 2,575.0 | 2,556.0 | 3,152.0 | 3,088.0 | 3,018.0 | 2,973.0 | 4,161.0 | 7,386.0 | 9,185.0 | 9,249.0 | 8,945.0 | 8,027.0 | 7,949.0 | 11,441.0 | ||
| Cost of Revenue | 2,394.0 | 2,406.0 | 2,199.0 | 1,986.0 | 1,679.0 | 1,697.0 | 2,000.0 | 2,140.0 | 1,799.0 | 1,389.0 | 1,901.0 | - | - | - | - | - | - | - | ||
| Gross Profit | 1,746.0 | 1,559.0 | 1,325.0 | 846.0 | 896.0 | 859.0 | 1,152.0 | 948.0 | 1,219.0 | 1,584.0 | 2,260.0 | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | (2,114.0) | (2,337.0) | (417.0) | (325.0) | (31.0) | (112.0) | (493.0) | (721.0) | (1,251.0) | (2,505.0) | 1,106.0 | 1,365.0 | (1,347.0) | 2,217.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 42.0 | 40.0 | 50.0 | 52.0 | 27.0 | 15.0 | 21.0 | 43.0 | 53.0 | 43.0 | 20.0 | 22.0 | 20.0 | 52.0 | 56.0 | |||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | (126.0) | (33.0) | (11.0) | 13.0 | 59.0 | 121.0 | 27.0 | 59.0 | 228.0 | 94.0 | 107.0 | 120.0 | 92.0 | 258.0 | 52.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | (2.49) | (3.04) | (0.60) | (1.24) | (0.89) | (0.93) | (0.92) | (2.05) | (4.27) | (8.00) | 2.08 | 2.36 | (5.08) | 3.87 | (0.62) | (17.88) | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | (1,488.0) | (1,678.0) | 322.0 | 419.0 | 704.0 | 630.0 | 288.0 | 134.0 | (433.0) | (1,673.0) | 1,999.0 | 2,328.0 | (218.0) | 3,326.0 | 2,722.0 | (3,653.0) | ||||
| 586.0 |
| 621.0 |
| 626.0 |
| 656.0 |
| 653.0 |
| 690.0 |
| 773.0 |
| 930.0 |
| 759.0 |
| 792.0 |
| 784.0 |
| 758.0 |
| 754.0 |
| 748.0 |
| 816.0 |
| 790.0 |
| 664.0 |
| 629.0 |
| 808.0 |
| 751.0 |
| 785.0 |
| 974.0 |
| 906.0 |
| 940.0 |
| Cost of Revenue | 606.0 | 605.0 | 584.0 | 599.0 | 618.0 | 579.0 | 563.0 | 534.0 | 523.0 | 569.0 | 524.0 | 484.0 | 409.0 | 423.0 | 411.0 | 433.0 | 412.0 | 430.0 | 398.0 | 434.0 | 435.0 | 465.0 | 470.0 | 525.0 | 540.0 | 575.0 | 547.0 | 510.0 | 508.0 | 497.0 | 447.0 | 431.0 | 424.0 | - | - | - | - | - | - | - |
| Gross Profit | 475.0 | 438.0 | 444.0 | 389.0 | 288.0 | 373.0 | 385.0 | 327.0 | 240.0 | 172.0 | 189.0 | 245.0 | 240.0 | 183.0 | 280.0 | 259.0 | 174.0 | 191.0 | 228.0 | 222.0 | 218.0 | 225.0 | 303.0 | 405.0 | 219.0 | 217.0 | 237.0 | 248.0 | 246.0 | 251.0 | 369.0 | 359.0 | 240.0 | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 49.0 | 50.0 | 46.0 | 49.0 | 50.0 | 56.0 | 47.0 | 59.0 | 52.0 | 50.0 | 44.0 | 48.0 | 45.0 | 55.0 | 42.0 | 43.0 | 42.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 143.0 | 147.0 | 161.0 | 175.0 | 176.0 | 180.0 | 190.0 | 184.0 | 185.0 | 184.0 | 192.0 | 186.0 | 182.0 | 186.0 | 182.0 | 184.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | 4.0 | - | - | - | 18.0 | - | - | - | 29.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 798.0 | 802.0 | 791.0 | 823.0 | 844.0 | 815.0 | 800.0 | 777.0 | 760.0 | 803.0 | 760.0 | 718.0 | 636.0 | 664.0 | 635.0 | 660.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 287.0 | 240.0 | (1,677.0) | (964.0) | 64.0 | 130.0 | (485.0) | (59.0) | (3.0) | (71.0) | (55.0) | (42.0) | (157.0) | (62.0) | 53.0 | 28.0 | (50.0) | - | - | (2.0) | (67.0) | (34.0) | 4.0 | (264.0) | (199.0) | (74.0) | (607.0) | (27.0) | (13.0) | (25.0) | (305.0) | (917.0) | (4.0) | 15.0 | (1,147.0) | (1,542.0) | 169.0 | 290.0 | 229.0 | 163.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 10.0 | 10.0 | 12.0 | 10.0 | 8.0 | 10.0 | 11.0 | 14.0 | 15.0 | 10.0 | 12.0 | 11.0 | 19.0 | 12.0 | 9.0 | 4.0 | 2.0 | 4.0 | 4.0 | 4.0 | 3.0 | 2.0 | 6.0 | 4.0 | 9.0 | 10.0 | 11.0 | 12.0 | 10.0 | 17.0 | 11.0 | 13.0 | 12.0 | 9.0 | 21.0 | 7.0 | 6.0 | 5.0 | 5.0 | 4.0 |
| Interest Expense | 276.0 | 173.0 | 154.0 | 112.0 | 116.0 | 91.0 | 80.0 | 74.0 | 117.0 | (3.0) | 232.0 | 168.0 | 249.0 | 263.0 | 96.0 | 100.0 | 102.0 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | (2.0) | - | - | - | (13.0) | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | (270.0) | (158.0) | (220.0) | (129.0) | (104.0) | (68.0) | (40.0) | 92.0 | (90.0) | (12.0) | (208.0) | (139.0) | (257.0) | (253.0) | (86.0) | (93.0) | ||||||||||||||||||||||||
| Pre-Tax Income | 17.0 | 82.0 | (1,897.0) | (1,093.0) | (40.0) | 62.0 | (525.0) | 33.0 | (93.0) | (83.0) | (263.0) | (181.0) | (414.0) | (315.0) | (33.0) | (65.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (54.0) | 57.0 | 26.0 | (155.0) | 39.0 | 55.0 | (31.0) | 156.0 | (191.0) | 21.0 | (43.0) | (16.0) | 51.0 | 35.0 | (5.0) | 3.0 | 26.0 | 111.0 | 27.0 | 4.0 | (21.0) | 23.0 | (24.0) | 32.0 | (4.0) | (24.0) | 54.0 | 37.0 | (8.0) | 110.0 | (30.0) | 85.0 | 63.0 | (9.0) | 180.0 | (37.0) | (40.0) | (15.0) | 6.0 | 18.0 |
| Net Income From Continuing Ops | 71.0 | 25.0 | (1,923.0) | (938.0) | (79.0) | 7.0 | (494.0) | (123.0) | 98.0 | (104.0) | (220.0) | (165.0) | (465.0) | (350.0) | (28.0) | (68.0) | (175.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 71.0 | 25.0 | (1,923.0) | (938.0) | (79.0) | 7.0 | (494.0) | (123.0) | 98.0 | (104.0) | (220.0) | (165.0) | (465.0) | (350.0) | (28.0) | (68.0) | (175.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 71.0 | 25.0 | (1,923.0) | (938.0) | (79.0) | 7.0 | (494.0) | (123.0) | 98.0 | (104.0) | (220.0) | (165.0) | (465.0) | (350.0) | (28.0) | (68.0) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 71.0 | 25.0 | (1,923.0) | (938.0) | (79.0) | 7.0 | (494.0) | (123.0) | 98.0 | (104.0) | (220.0) | (165.0) | (465.0) | (350.0) | (28.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.06 | - | (2.00) | (1.06) | (0.09) | - | (0.56) | (0.15) | 0.12 | - | (0.28) | (0.22) | (0.64) | - | (0.04) | (0.10) | (0.26) | - | (0.20) | (0.17) | - | - | 0.58 | (0.81) | (0.64) | - | (1.35) | (0.34) | (0.28) | - | (0.88) | (2.46) | (0.48) | - | (3.62) | (4.32) | 0.23 | - | 0.59 | 0.22 |
| EPS Diluted | 0.06 | - | (2.00) | (1.06) | (0.11) | - | (0.58) | (0.15) | 0.11 | - | (0.28) | (0.22) | (0.64) | - | (0.04) | (0.10) | (0.26) | - | ||||||||||||||||||||||
| Shares Basic | 1,109.0 | - | 961.0 | 888.0 | 883.0 | - | 879.0 | 824.0 | 819.0 | - | 774.0 | 761.0 | 728.0 | - | 714.0 | 692.0 | 664.0 | - | ||||||||||||||||||||||
| Shares Diluted | 1,124.0 | - | 961.0 | 888.0 | 958.0 | - | 954.0 | 824.0 | 955.0 | - | 774.0 | 0.8 | 728.0 | - | 714.0 | 692.0 | 664.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 430.0 | 387.0 | (1,516.0) | (789.0) | 240.0 | 310.0 | (295.0) | 125.0 | 182.0 | 113.0 | 137.0 | 144.0 | 25.0 | 124.0 | 235.0 | 212.0 | 133.0 | - | - | 184.0 | 120.0 | 155.0 | 194.0 | (68.0) | 7.0 | 133.0 | (395.0) | 192.0 | 204.0 | 179.0 | (104.0) | (706.0) | 198.0 | 199.0 | (950.0) | (1,323.0) | 401.0 | - | - | - |
| EBIT | 287.0 | 240.0 | (1,677.0) | (964.0) | 64.0 | 130.0 | (485.0) | (59.0) | (3.0) | (71.0) | (55.0) | (42.0) | (157.0) | (62.0) | 53.0 | 28.0 | (50.0) | - | - | |||||||||||||||||||||
| 12,674.0 |
| 6,377.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 194.0 | 195.0 | 214.0 | 187.0 | 182.0 | 167.0 | 183.0 | 193.0 | 188.0 | 156.0 | 172.0 | 192.0 | 234.0 | 286.0 | 282.0 | 288.0 | 246.0 | 209.0 | 199.0 | 142.0 |
| Depreciation & Amortization | 626.0 | 659.0 | 739.0 | 744.0 | 735.0 | 742.0 | 781.0 | 855.0 | 818.0 | 832.0 | 893.0 | 963.0 | 1,129.0 | 1,109.0 | 1,122.0 | 1,109.0 | 1,009.0 | 1,433.0 | - | - |
| Amortization of Intangibles | - | - | 4.0 | 52.0 | 117.0 | 220.0 | 215.0 | 187.0 | 112.0 | - | - | - | - | - | 1.0 | (11.0) | (23.0) | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3,214.0 | 3,260.0 | 3,152.0 | 2,917.0 | 2,596.0 | 2,606.0 | 2,964.0 | 3,188.0 | 2,805.0 | 2,377.0 | 2,966.0 | 4,110.0 | 6,463.0 | 6,958.0 | 7,263.0 | 7,576.0 | 5,474.0 | 6,708.0 | 6,990.0 | 3,422.0 |
| 1,600.0 |
| (4,762.0) |
| 2,730.0 |
| 4,390.0 |
| 5,357.0 |
| 3,239.0 |
| 44.0 |
| 23.0 |
| 5.0 |
| 32.0 |
| 30.0 |
| Interest Expense | 715.0 | 555.0 | 362.0 | 646.0 | 561.0 | 447.0 | 575.0 | 660.0 | 620.0 | 491.0 | 409.0 | 432.0 | 483.0 | 584.0 | 723.0 | 621.0 | 567.0 | 484.0 | 640.0 | 182.0 |
| Income From Equity Investments | - | 1.0 | 4.0 | (14.0) | (24.0) | (10.0) | (10.0) | - | - | - | - | - | - | - | - | 5.0 | 8.0 | 6.0 | 2.0 | - |
| Other Non-Operating Income | (777.0) | (611.0) | (106.0) | (616.0) | (531.0) | (358.0) | (48.0) | (477.0) | (524.0) | (498.0) | (172.0) | (350.0) | (441.0) | (561.0) | (716.0) | (676.0) | (575.0) | (471.0) | (585.0) | 135.0 |
| Pre-Tax Income | (2,891.0) | (2,948.0) | (523.0) | (941.0) | (562.0) | (470.0) | (541.0) | (1,198.0) | (1,775.0) | (3,003.0) | 934.0 | 1,015.0 | (1,788.0) | 1,656.0 | 884.0 | (5,438.0) | 2,155.0 | 3,919.0 | 4,772.0 | 3,374.0 |
| 324.0 |
| 292.0 |
| 723.0 |
| 743.0 |
| 253.0 |
| Net Income From Continuing Ops | (2,765.0) | (2,915.0) | (512.0) | (954.0) | (621.0) | (591.0) | (568.0) | (1,257.0) | (2,003.0) | (3,097.0) | 827.0 | 895.0 | (1,880.0) | 1,398.0 | 832.0 | (5,762.0) | 1,863.0 | 3,196.0 | 4,029.0 | 3,121.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | 2.0 | (20.0) | 9.0 | - | - | - | - | - | - |
| Net Income | (2,765.0) | (2,915.0) | (512.0) | (954.0) | (621.0) | (591.0) | (568.0) | (1,257.0) | (2,003.0) | (3,097.0) | 827.0 | 897.0 | (1,900.0) | 1,407.0 | (211.0) | (5,677.0) | 969.0 | 3,170.0 | 4,029.0 | 3,121.0 |
| Net Income Attributable To Parent | (2,765.0) | (2,915.0) | (512.0) | (954.0) | (621.0) | (592.0) | (567.0) | (1,255.0) | (1,996.0) | (3,127.0) | 778.0 | 865.0 | (1,839.0) | 1,407.0 | (219.0) | (5,754.0) | 926.0 | 3,181.0 | 4,031.0 | 3,121.0 |
| Less: Minority Interest | - | - | - | - | - | 1.0 | (1.0) | (2.0) | (7.0) | 30.0 | 49.0 | 32.0 | (61.0) | - | 8.0 | 77.0 | 43.0 | (11.0) | (2.0) | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.0 | - | - | 10.0 | 18.0 | 10.0 | - |
| Net Income To Common Shareholders | (2,765.0) | (2,915.0) | (512.0) | (954.0) | (621.0) | (592.0) | (567.0) | (1,255.0) | (1,996.0) | (3,127.0) | 764.0 | 857.0 | (1,839.0) | 1,386.0 | 824.0 | (5,839.0) | 1,810.0 | 3,189.0 | 4,021.0 | 3,121.0 |
| 2.88 |
| 9.87 |
| 12.63 |
| 14.58 |
| EPS Diluted | (2.46) | (3.04) | (0.76) | (1.24) | (0.89) | (0.93) | (0.92) | (2.05) | (4.27) | (8.00) | 2.08 | 2.36 | (5.08) | 3.87 | (0.62) | (17.88) | 2.88 | 9.84 | 12.53 | 14.08 |
| Shares Basic | 1,109.0 | 960.0 | 850.0 | 768.0 | 699.0 | 637.0 | 615.0 | 612.0 | 468.0 | 391.0 | 367.0 | 363.0 | 362.0 | 360.0 | 356.0 | 322.0 | 320.0 | 320.0 | 318.0 | 214.0 |
| Shares Diluted | 1,124.0 | 960.0 | 925.0 | 768.0 | 699.0 | 637.0 | 615.0 | 612.0 | 468.0 | 391.0 | 367.0 | 363.0 | 362.0 | 360.0 | 356.0 | 322.0 | 320.0 | 321.0 | 321.0 | 222.0 |
| 3,739.0 |
| 5,823.0 |
| - |
| - |
| EBIT | (2,114.0) | (2,337.0) | (417.0) | (325.0) | (31.0) | (112.0) | (493.0) | (721.0) | (1,251.0) | (2,505.0) | 1,106.0 | 1,365.0 | (1,347.0) | 2,217.0 | 1,600.0 | (4,762.0) | 2,730.0 | 4,390.0 | 5,357.0 | 3,239.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 40.0 |
| 39.0 |
| 39.0 |
| 50.0 |
| 45.0 |
| 45.0 |
| 43.0 |
| 54.0 |
| 45.0 |
| 45.0 |
| 49.0 |
| 54.0 |
| 35.0 |
| 52.0 |
| 47.0 |
| 43.0 |
| 39.0 |
| 35.0 |
| 39.0 |
| 47.0 |
| 41.0 |
| 41.0 |
| 183.0 |
| 184.0 |
| 185.0 |
| 186.0 |
| 187.0 |
| 189.0 |
| 190.0 |
| 196.0 |
| 206.0 |
| 207.0 |
| 212.0 |
| 219.0 |
| 217.0 |
| 204.0 |
| 201.0 |
| 211.0 |
| 202.0 |
| 184.0 |
| 197.0 |
| 219.0 |
| 232.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| 48.0 |
| - |
| - |
| - |
| 45.0 |
| 34.0 |
| 29.0 |
| 30.0 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 637.0 |
| 663.0 |
| 623.0 |
| 659.0 |
| 661.0 |
| 704.0 |
| 705.0 |
| 766.0 |
| 789.0 |
| 836.0 |
| 804.0 |
| 774.0 |
| 774.0 |
| 755.0 |
| 683.0 |
| 694.0 |
| 673.0 |
| 613.0 |
| 561.0 |
| 585.0 |
| 618.0 |
| 613.0 |
| 675.0 |
| 763.0 |
| 107.0 |
| 110.0 |
| 115.0 |
| 115.0 |
| 117.0 |
| 145.0 |
| 153.0 |
| 160.0 |
| 160.0 |
| 166.0 |
| 168.0 |
| 166.0 |
| 165.0 |
| 160.0 |
| 148.0 |
| 147.0 |
| 123.0 |
| 112.0 |
| 129.0 |
| 127.0 |
| 113.0 |
| 109.0 |
| 98.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (99.0) |
| (106.0) |
| (103.0) |
| (97.0) |
| (52.0) |
| 18.0 |
| 331.0 |
| (201.0) |
| (196.0) |
| (5.0) |
| (164.0) |
| (142.0) |
| (166.0) |
| (108.0) |
| (134.0) |
| (137.0) |
| (145.0) |
| (126.0) |
| (84.0) |
| (174.0) |
| (114.0) |
| (48.0) |
| 13.0 |
| (53.0) |
| (149.0) |
| (149.0) |
| (103.0) |
| (99.0) |
| (119.0) |
| (16.0) |
| 335.0 |
| (465.0) |
| (395.0) |
| (79.0) |
| (771.0) |
| (169.0) |
| (179.0) |
| (133.0) |
| (439.0) |
| (1,054.0) |
| (149.0) |
| (111.0) |
| (1,231.0) |
| (1,716.0) |
| 55.0 |
| 242.0 |
| 242.0 |
| 110.0 |
| (260.0) |
| (130.0) |
| (103.0) |
| (98.0) |
| (39.0) |
| 359.0 |
| (497.0) |
| (391.0) |
| (55.0) |
| (825.0) |
| (206.0) |
| (171.0) |
| (243.0) |
| (409.0) |
| (1,139.0) |
| (212.0) |
| (96.0) |
| (1,417.0) |
| (1,679.0) |
| 95.0 |
| 249.0 |
| 244.0 |
| 92.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| (260.0) |
| (130.0) |
| (103.0) |
| (98.0) |
| (39.0) |
| 359.0 |
| (497.0) |
| (391.0) |
| (55.0) |
| (825.0) |
| (206.0) |
| (171.0) |
| (243.0) |
| (409.0) |
| (1,139.0) |
| (212.0) |
| (102.0) |
| (1,411.0) |
| (1,679.0) |
| 95.0 |
| 257.0 |
| 236.0 |
| 93.0 |
| (175.0) |
| (260.0) |
| (130.0) |
| (103.0) |
| (99.0) |
| (37.0) |
| 359.0 |
| (497.0) |
| (392.0) |
| (51.0) |
| (825.0) |
| (208.0) |
| (171.0) |
| (242.0) |
| (409.0) |
| (1,135.0) |
| (210.0) |
| (111.0) |
| (1,417.0) |
| (1,690.0) |
| 91.0 |
| 243.0 |
| 218.0 |
| 82.0 |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (4.0) |
| (2.0) |
| 9.0 |
| 6.0 |
| 11.0 |
| 4.0 |
| 14.0 |
| 18.0 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (68.0) |
| (175.0) |
| (260.0) |
| (130.0) |
| (103.0) |
| (99.0) |
| (37.0) |
| 359.0 |
| (497.0) |
| (392.0) |
| (51.0) |
| (825.0) |
| (208.0) |
| (171.0) |
| (242.0) |
| (409.0) |
| (1,135.0) |
| (210.0) |
| (109.0) |
| (1,417.0) |
| (1,690.0) |
| 89.0 |
| 236.0 |
| 215.0 |
| 80.0 |
| (0.20) |
| (0.17) |
| - |
| - |
| 0.51 |
| (0.81) |
| (0.64) |
| - |
| (1.35) |
| (0.34) |
| (0.28) |
| - |
| (0.88) |
| (2.46) |
| (0.48) |
| - |
| (3.62) |
| (4.32) |
| 0.23 |
| - |
| 0.59 |
| 0.22 |
| 653.0 |
| 621.0 |
| - |
| - |
| 616.0 |
| 615.0 |
| 614.0 |
| - |
| 613.0 |
| 612.0 |
| 611.0 |
| - |
| 463.0 |
| 462.0 |
| 438.0 |
| - |
| 391.0 |
| 391.0 |
| 390.0 |
| - |
| 365.0 |
| 365.0 |
| 653.0 |
| 621.0 |
| - |
| - |
| 702.0 |
| 615.0 |
| 614.0 |
| - |
| 613.0 |
| 612.0 |
| 611.0 |
| - |
| 463.0 |
| 462.0 |
| 438.0 |
| - |
| 391.0 |
| 391.0 |
| 390.0 |
| - |
| 365.0 |
| 365.0 |
| (2.0) |
| (67.0) |
| (34.0) |
| 4.0 |
| (264.0) |
| (199.0) |
| (74.0) |
| (607.0) |
| (27.0) |
| (13.0) |
| (25.0) |
| (305.0) |
| (917.0) |
| (4.0) |
| 15.0 |
| (1,147.0) |
| (1,542.0) |
| 169.0 |
| 290.0 |
| 229.0 |
| 163.0 |