| (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 | 22,076.0 | 24,238.0 | 22,478.0 | 21,581.0 | 20,306.0 | 21,623.0 | 20,089.0 | 19,721.0 | 19,305.0 | 19,927.0 | 13,464.0 | 18,315.0 | 17,214.0 | 18,093.0 | 16,951.0 | 16,314.0 | ||||||||||||||||||||||||
| (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 | 90,373.0 | 88,603.0 | 80,738.0 | 68,920.0 | 67,074.0 | 64,388.0 | 56,587.0 | 45,349.0 | 34,701.0 | 59,837.0 | 57,244.0 | 56,098.0 | 57,900.0 | 56,600.0 | 57,708.0 | 55,754.0 | 52,275.0 | 52,920.0 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 31,027.0 | 30,325.0 | 29,771.0 | 30,367.0 | 30,051.0 | 31,094.0 | 29,252.0 | 27,513.0 | 28,905.0 | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | 28,810.0 | 26,919.0 | 26,327.0 | 27,533.0 | 26,549.0 | 26,614.0 | 26,502.0 | 24,762.0 | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | 2,797.0 | 2,807.0 | 2,934.0 | 2,805.0 | 2,711.0 | 2,732.0 | 2,582.0 | 2,452.0 | 1,878.0 | 2,427.0 | 2,376.0 | 2,279.0 | 2,475.0 | 2,342.0 | ||||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 9,820.0 | 9,300.0 | 6,538.0 | 3,561.0 | 5,504.0 | 5,136.0 | (1,889.0) | 4,914.0 | 2,877.0 | 8,138.0 | 8,221.0 | 7,291.0 | 9,593.0 | 8,549.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 1,694.0 | 1,664.0 | 1,181.0 | 456.0 | 790.0 | 964.0 | 575.0 | 421.0 | 1,098.0 | 2,843.0 | 1,697.0 | 2,111.0 | 2,244.0 | 1,999.0 | 1,711.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 5.38 | 5.02 | 3.58 | 2.24 | 3.52 | 2.57 | (2.59) | 6.48 | 6.58 | 5.76 | 6.18 | 8.72 | 6.92 | 6.35 | 5.73 | 5.58 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | 13,678.0 | 10,902.0 | 7,772.0 | 9,612.0 | 9,693.0 | 2,267.0 | 7,622.0 | 4,773.0 | 10,278.0 | 10,183.0 | 9,154.0 | 11,413.0 | 10,284.0 | 9,208.0 | 9,109.0 | ||||
| 15,716.0 |
| 17,044.0 |
| 16,213.0 |
| 15,880.0 |
| 15,251.0 |
| 16,419.0 |
| 14,747.0 |
| 14,061.0 |
| 11,360.0 |
| 11,694.0 |
| 11,373.0 |
| 11,329.0 |
| 10,953.0 |
| (13,756.0) |
| 16,510.0 |
| 16,705.0 |
| 15,242.0 |
| 15,680.0 |
| 15,062.0 |
| 15,280.0 |
| 13,815.0 |
| 14,659.0 |
| 14,354.0 |
| 14,874.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,016.0 | 8,059.0 | 7,750.0 | 7,907.0 | 7,311.0 | 7,783.0 | 7,522.0 | 7,933.0 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,226.0 | 7,621.0 | 7,312.0 | 7,373.0 | 6,504.0 | 6,876.0 | 6,832.0 | 6,941.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 627.0 | 789.0 | 684.0 | 697.0 | 637.0 | 808.0 | 751.0 | 706.0 | 669.0 | 757.0 | 712.0 | 729.0 | 607.0 | 716.0 | 662.0 | 698.0 | 635.0 | 810.0 | 676.0 | 657.0 | 589.0 | 710.0 | 642.0 | 695.0 | 535.0 | 527.0 | 592.0 | 605.0 | 728.0 | 149.0 | 586.0 | 589.0 | 554.0 | 630.0 | 592.0 | 619.0 | 586.0 | 665.0 | 582.0 | 588.0 |
| Selling General & Administrative | 1,476.0 | 1,638.0 | 1,436.0 | 1,573.0 | 1,448.0 | 1,574.0 | 1,389.0 | 1,449.0 | 1,394.0 | 1,445.0 | 1,401.0 | 1,600.0 | 1,363.0 | 1,329.0 | 1,351.0 | 1,424.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 494.0 | 571.0 | 520.0 | 508.0 | 501.0 | 580.0 | 560.0 | 534.0 | 526.0 | 536.0 | 545.0 | 510.0 | 509.0 | 549.0 | 497.0 | 467.0 | ||||||||||||||||||||||||
| Other Operating Expenses | 64.0 | 306.0 | 63.0 | 40.0 | 4.0 | - | 134.0 | (896.0) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 19,585.0 | 21,948.0 | 20,018.0 | 19,475.0 | 18,275.0 | 19,770.0 | 18,195.0 | 18,296.0 | 17,807.0 | 18,120.0 | 14,863.0 | 16,847.0 | 15,615.0 | 16,571.0 | 15,477.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 2,555.0 | 2,596.0 | 2,523.0 | 2,146.0 | 2,035.0 | 2,111.0 | 2,028.0 | 529.0 | 1,870.0 | 1,777.0 | (1,396.0) | 1,493.0 | 1,687.0 | 1,551.0 | 1,520.0 | 1,353.0 | 1,080.0 | 1,498.0 | 1,343.0 | 1,282.0 | 1,013.0 | 142.0 | 434.0 | (3,760.0) | 1,295.0 | 956.0 | 1,430.0 | 1,386.0 | 1,142.0 | (3,765.0) | 1,838.0 | 2,876.0 | 1,928.0 | 1,798.0 | 2,032.0 | 2,164.0 | 2,144.0 | 1,688.0 | 2,251.0 | 2,337.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | 486.0 | 496.0 | 475.0 | 405.0 | 488.0 | 369.0 | 333.0 | 315.0 | 318.0 | 311.0 | 329.0 | 318.0 | 276.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (35.0) | (299.0) | (85.0) | (106.0) | (77.0) | (102.0) | (122.0) | (101.0) | (19.0) | 592.0 | (74.0) | (114.0) | (129.0) | (149.0) | (157.0) | (145.0) | ||||||||||||||||||||||||
| Pre-Tax Income | 2,520.0 | 2,297.0 | 2,438.0 | 2,040.0 | 1,958.0 | 2,009.0 | 1,906.0 | 428.0 | 1,851.0 | 1,735.0 | (1,322.0) | 1,607.0 | 1,816.0 | 1,700.0 | 1,677.0 | 1,498.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 363.0 | 584.0 | 432.0 | 315.0 | 333.0 | 449.0 | 371.0 | 253.0 | 108.0 | 262.0 | (389.0) | 248.0 | 335.0 | 232.0 | 282.0 | 160.0 | 116.0 | 274.0 | 3.0 | 342.0 | 345.0 | (178.0) | 152.0 | (38.0) | 639.0 | (288.0) | 306.0 | 6.0 | 397.0 | (538.0) | 419.0 | 695.0 | 522.0 | 1,219.0 | 506.0 | 532.0 | 586.0 | 149.0 | 492.0 | 587.0 |
| Net Income From Continuing Ops | 2,157.0 | 1,713.0 | 2,006.0 | 1,725.0 | 1,625.0 | 1,560.0 | 1,535.0 | 175.0 | 1,743.0 | 1,473.0 | (933.0) | 1,359.0 | 1,481.0 | 1,468.0 | 1,395.0 | 1,338.0 | 1,126.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 2,157.0 | 1,713.0 | 2,006.0 | 1,725.0 | 1,625.0 | 1,560.0 | 1,535.0 | 175.0 | 1,743.0 | 1,473.0 | (933.0) | 1,359.0 | 1,481.0 | 1,468.0 | 1,395.0 | 1,338.0 | 1,107.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 2,059.0 | 1,622.0 | 1,918.0 | 1,657.0 | 1,535.0 | 1,482.0 | 1,472.0 | 111.0 | 1,709.0 | 1,426.0 | (984.0) | 1,327.0 | 1,426.0 | 1,422.0 | 1,387.0 | 1,304.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 98.0 | 91.0 | 88.0 | 68.0 | 90.0 | 78.0 | 63.0 | 64.0 | 34.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 2,059.0 | 1,622.0 | 1,918.0 | 1,657.0 | 1,535.0 | 1,482.0 | 1,472.0 | 111.0 | 1,709.0 | 1,426.0 | (984.0) | 1,327.0 | 1,426.0 | 1,422.0 | 1,387.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.53 | - | 1.43 | 1.24 | 1.15 | - | 1.10 | 0.08 | 1.29 | - | (0.68) | 0.91 | 0.98 | - | 0.94 | 0.88 | 0.73 | - | 0.93 | 0.69 | 0.50 | - | 0.17 | (2.55) | (0.10) | - | 1.34 | 2.22 | 1.58 | - | 1.56 | 2.59 | 1.64 | - | 1.69 | 1.83 | 1.75 | - | 1.80 | 1.67 |
| EPS Diluted | 1.51 | - | 1.41 | 1.22 | 1.14 | - | 1.09 | 0.08 | 1.28 | - | (0.68) | 0.90 | 0.97 | - | 0.94 | 0.88 | 0.72 | - | ||||||||||||||||||||||
| Shares Basic | 1,348.0 | - | 1,343.1 | 1,340.6 | 1,337.1 | - | 1,333.2 | 1,331.8 | 1,329.4 | - | 1,448.1 | 1,457.5 | 1,462.2 | - | 1,470.1 | 1,479.2 | 1,486.8 | - | ||||||||||||||||||||||
| Shares Diluted | 1,364.6 | - | 1,358.4 | 1,354.0 | 1,351.8 | - | 1,346.2 | 1,342.1 | 1,337.3 | - | 1,448.1 | 1,468.7 | 1,474.2 | - | 1,479.3 | 1,489.6 | 1,497.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 2,555.0 | 2,596.0 | 2,523.0 | 2,146.0 | 2,035.0 | 2,111.0 | 2,028.0 | 529.0 | 1,870.0 | 1,777.0 | (1,396.0) | 1,493.0 | 1,687.0 | 1,551.0 | 1,520.0 | 1,353.0 | 1,080.0 | 1,498.0 | 1,343.0 | |||||||||||||||||||||
| 59,757.0 |
| 55,716.0 |
| 32,833.0 |
| 30,869.0 |
| 24,015.0 |
| 26,924.0 |
| 24,847.0 |
| 2,371.0 |
| 1,951.0 |
| 1,656.0 |
| 1,558.0 |
| 1,771.0 |
| 1,678.0 |
| Selling General & Administrative | 6,123.0 | 6,095.0 | 5,806.0 | 5,809.0 | 5,573.0 | 5,046.0 | 5,540.0 | 3,711.0 | 2,864.0 | 6,429.0 | 5,958.0 | 5,886.0 | 6,172.0 | 6,364.0 | 6,452.0 | 6,161.0 | 5,798.0 | 6,036.0 | 6,724.0 | 6,109.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 4,378.0 | 4,364.0 | 4,211.0 | 4,108.0 | 4,557.0 | 4,156.0 | 2,708.0 | 1,896.0 | 2,140.0 | 1,962.0 | 1,863.0 | 1,820.0 | 1,735.0 | 1,524.0 | 1,263.0 | 863.0 | 852.0 | 865.0 | - |
| Amortization of Intangibles | 2,093.0 | 2,100.0 | 2,200.0 | 2,100.0 | 2,000.0 | 2,439.0 | 2,125.0 | 1,244.0 | 736.0 | 834.0 | 778.0 | 722.0 | 713.0 | 705.0 | 547.0 | 398.0 | 387.0 | 347.0 | - | - |
| Other Operating Expenses | 473.0 | 413.0 | (132.0) | 86.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 81,026.0 | 79,716.0 | 74,068.0 | 65,445.0 | 61,690.0 | 59,675.0 | 56,178.0 | 40,761.0 | 32,207.0 | 53,057.0 | 49,805.0 | 48,596.0 | 49,545.0 | 49,174.0 | 50,976.0 | 48,481.0 | 45,408.0 | 46,455.0 | - | - |
| 7,684.0 |
| 7,846.0 |
| 6,898.0 |
| 6,377.0 |
| 7,509.0 |
| 7,050.0 |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | 1,862.0 | 1,505.0 | 1,276.0 | 1,322.0 | 1,366.0 | 1,591.0 | 1,032.0 | 909.0 | 1,039.0 | 824.0 | 881.0 | - | - | - | - | 705.0 | 689.0 | 666.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (525.0) | (567.0) | (344.0) | 275.0 | (613.0) | 27.0 | 464.0 | 762.0 | 373.0 | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 9,295.0 | 8,733.0 | 6,194.0 | 3,836.0 | 6,117.0 | 5,109.0 | (2,353.0) | 4,152.0 | 2,504.0 | 7,763.0 | 7,133.0 | 6,467.0 | 8,712.0 | 7,654.0 | 6,911.0 | 7,350.0 | 6,248.0 | 5,760.0 | 6,936.0 | 6,384.0 |
| 2,134.0 |
| 1,725.0 |
| 1,581.0 |
| 1,883.0 |
| 1,836.0 |
| Net Income From Continuing Ops | 7,601.0 | 7,069.0 | 5,013.0 | 3,380.0 | 5,327.0 | 4,145.0 | (2,928.0) | 3,731.0 | 1,406.0 | 4,920.0 | 5,436.0 | 4,356.0 | 6,468.0 | 5,655.0 | 5,200.0 | 5,216.0 | 4,523.0 | 4,179.0 | 5,053.0 | 4,548.0 |
| Net Income From Discontinued Ops | - | - | - | - | (19.0) | (33.0) | (367.0) | 2,217.0 | 4,248.0 | 0.0 | (10.0) | 3,610.0 | 155.0 | 454.0 | 290.0 | 158.0 | 188.0 | - | - | - |
| Net Income | 7,601.0 | 7,069.0 | 5,013.0 | 3,380.0 | 5,308.0 | 4,112.0 | (3,295.0) | 5,948.0 | 5,654.0 | 4,920.0 | 5,426.0 | 7,966.0 | 6,623.0 | 6,109.0 | 5,490.0 | 5,374.0 | 4,711.0 | 4,179.0 | 5,053.0 | 4,548.0 |
| Net Income Attributable To Parent | 7,256.0 | 6,732.0 | 4,774.0 | 3,195.0 | 5,197.0 | 3,864.0 | (3,519.0) | 5,537.0 | 5,269.0 | 4,552.0 | 5,055.0 | 7,608.0 | 6,220.0 | 5,721.0 | 5,130.0 | 4,979.0 | 4,373.0 | 3,829.0 | 4,689.0 | 4,224.0 |
| Less: Minority Interest | 345.0 | 337.0 | 239.0 | 185.0 | - | - | - | - | - | - | - | - | 403.0 | 388.0 | 360.0 | 395.0 | 338.0 | 350.0 | 364.0 | 324.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 7,256.0 | 6,732.0 | 4,774.0 | 3,195.0 | 5,197.0 | 3,864.0 | (3,519.0) | 5,537.0 | 5,269.0 | 4,552.0 | 5,055.0 | 7,608.0 | 6,220.0 | 5,721.0 | 5,130.0 | 4,979.0 | 4,373.0 | 3,829.0 | 4,689.0 | 4,224.0 |
| 4.82 |
| 4.17 |
| 5.00 |
| 4.38 |
| EPS Diluted | 5.32 | 4.96 | 3.55 | 2.23 | 3.50 | 2.56 | (2.59) | 6.41 | 6.50 | 5.70 | 6.12 | 8.61 | 6.82 | 6.25 | 5.66 | 5.49 | 4.74 | 4.12 | 4.90 | 4.27 |
| Shares Basic | 1,348.0 | 1,341.4 | 1,332.1 | 1,426.0 | 1,475.5 | 1,501.6 | 1,357.8 | 854.8 | 800.4 | 790.0 | 818.2 | 872.7 | 898.3 | 901.0 | 895.2 | 892.3 | 907.9 | 917.4 | 937.8 | 964.0 |
| Shares Diluted | 1,364.6 | 1,356.4 | 1,343.6 | 1,435.4 | 1,485.9 | 1,508.5 | 1,357.8 | 863.9 | 810.1 | 799.1 | 826.1 | 883.2 | 911.6 | 915.1 | 906.6 | 906.8 | 922.7 | 928.8 | 956.4 | 989.0 |
| 7,761.0 |
| 7,229.0 |
| 8,374.0 |
| - |
| EBIT | 9,820.0 | 9,300.0 | 6,538.0 | 3,561.0 | 5,504.0 | 5,136.0 | (1,889.0) | 4,914.0 | 2,877.0 | 8,138.0 | 8,221.0 | 7,291.0 | 9,593.0 | 8,549.0 | 7,684.0 | 7,846.0 | 6,898.0 | 6,377.0 | 7,509.0 | 7,050.0 |
| 1,469.0 |
| 1,229.0 |
| 1,229.0 |
| 1,368.0 |
| 1,220.0 |
| 1,351.0 |
| 1,401.0 |
| 1,811.0 |
| 977.0 |
| (90.0) |
| 902.0 |
| 902.0 |
| 1,997.0 |
| (2,287.0) |
| 1,681.0 |
| 1,759.0 |
| 1,711.0 |
| 1,720.0 |
| 1,582.0 |
| 1,590.0 |
| 1,537.0 |
| 1,754.0 |
| 1,390.0 |
| 1,451.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 487.0 |
| 619.0 |
| 622.0 |
| 602.0 |
| 596.0 |
| 619.0 |
| 599.0 |
| 600.0 |
| 307.0 |
| 256.0 |
| 318.0 |
| 296.0 |
| 374.0 |
| 56.0 |
| 225.0 |
| 232.0 |
| 223.0 |
| 208.0 |
| 211.0 |
| 210.0 |
| 205.0 |
| 200.0 |
| 197.0 |
| 194.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,978.0 |
| 14,664.0 |
| 15,655.0 |
| 14,994.0 |
| 14,680.0 |
| 14,346.0 |
| 16,327.0 |
| 15,047.0 |
| 14,720.0 |
| 10,084.0 |
| 4,265.0 |
| 10,003.0 |
| 10,061.0 |
| 16,432.0 |
| (10,911.0) |
| 14,803.0 |
| 14,770.0 |
| 13,545.0 |
| 14,145.0 |
| 13,280.0 |
| 13,373.0 |
| 12,259.0 |
| 13,153.0 |
| 12,314.0 |
| 12,780.0 |
| 358.0 |
| 342.0 |
| 346.0 |
| 349.0 |
| 350.0 |
| 335.0 |
| 332.0 |
| 406.0 |
| 402.0 |
| 352.0 |
| 431.0 |
| 311.0 |
| 258.0 |
| 234.0 |
| 229.0 |
| 247.0 |
| 223.0 |
| 226.0 |
| 213.0 |
| 366.0 |
| 225.0 |
| 225.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (162.0) |
| 453.0 |
| (133.0) |
| (148.0) |
| (145.0) |
| 105.0 |
| 97.0 |
| 98.0 |
| 164.0 |
| - |
| 113.0 |
| 152.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,242.0 |
| 1,045.0 |
| 1,476.0 |
| 1,430.0 |
| 1,158.0 |
| 37.0 |
| 337.0 |
| (3,858.0) |
| 1,131.0 |
| (221.0) |
| 1,317.0 |
| 1,234.0 |
| 1,822.0 |
| (3,988.0) |
| 1,768.0 |
| 2,834.0 |
| 1,890.0 |
| 1,705.0 |
| 1,940.0 |
| 2,064.0 |
| 2,054.0 |
| 1,273.0 |
| 2,026.0 |
| 2,112.0 |
| 771.0 |
| 1,473.0 |
| 1,088.0 |
| 813.0 |
| 215.0 |
| 185.0 |
| (3,820.0) |
| 492.0 |
| 67.0 |
| 1,011.0 |
| 1,228.0 |
| 1,425.0 |
| (3,450.0) |
| 1,349.0 |
| 2,139.0 |
| 1,368.0 |
| 486.0 |
| 1,434.0 |
| 1,532.0 |
| 1,468.0 |
| 1,124.0 |
| 1,534.0 |
| 1,525.0 |
| 1.0 |
| (7.0) |
| (8.0) |
| (19.0) |
| (11.0) |
| 113.0 |
| 9.0 |
| (478.0) |
| - |
| 246.0 |
| 771.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (11.0) |
| 37.0 |
| (47.0) |
| 772.0 |
| 1,466.0 |
| 1,080.0 |
| 794.0 |
| 204.0 |
| 298.0 |
| (3,811.0) |
| 14.0 |
| 1,346.0 |
| 1,257.0 |
| 1,999.0 |
| 1,346.0 |
| 798.0 |
| 1,349.0 |
| 2,139.0 |
| 1,368.0 |
| 486.0 |
| 1,434.0 |
| 1,532.0 |
| 1,468.0 |
| 1,113.0 |
| 1,571.0 |
| 1,478.0 |
| 1,084.0 |
| 686.0 |
| 1,393.0 |
| 1,032.0 |
| 753.0 |
| 135.0 |
| 264.0 |
| (3,835.0) |
| (83.0) |
| 1,143.0 |
| 1,148.0 |
| 1,900.0 |
| 1,346.0 |
| 686.0 |
| 1,238.0 |
| 2,048.0 |
| 1,297.0 |
| 397.0 |
| 1,330.0 |
| 1,439.0 |
| 1,386.0 |
| 1,013.0 |
| 1,480.0 |
| 1,379.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.0 |
| 91.0 |
| 71.0 |
| - |
| 104.0 |
| 93.0 |
| 82.0 |
| - |
| 91.0 |
| 99.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,304.0 |
| 1,084.0 |
| 686.0 |
| 1,393.0 |
| 1,032.0 |
| 753.0 |
| 135.0 |
| 264.0 |
| (3,835.0) |
| (83.0) |
| 1,143.0 |
| 1,148.0 |
| 1,900.0 |
| 1,346.0 |
| 686.0 |
| 1,238.0 |
| 2,048.0 |
| 1,297.0 |
| 397.0 |
| 1,330.0 |
| 1,439.0 |
| 1,386.0 |
| 1,013.0 |
| 1,480.0 |
| 1,379.0 |
| 0.93 |
| 0.68 |
| 0.50 |
| - |
| 0.17 |
| (2.55) |
| (0.10) |
| - |
| 1.33 |
| 2.20 |
| 1.56 |
| - |
| 1.54 |
| 2.56 |
| 1.62 |
| - |
| 1.67 |
| 1.80 |
| 1.73 |
| - |
| 1.78 |
| 1.65 |
| 1,497.9 |
| 1,506.4 |
| 1,511.1 |
| - |
| 1,511.5 |
| 1,501.3 |
| 858.4 |
| - |
| 855.1 |
| 854.4 |
| 853.2 |
| - |
| 791.3 |
| 790.5 |
| 789.9 |
| - |
| 788.3 |
| 788.7 |
| 793.5 |
| - |
| 822.4 |
| 825.3 |
| 1,505.9 |
| 1,513.5 |
| 1,514.1 |
| - |
| 1,514.2 |
| 1,501.3 |
| 865.8 |
| - |
| 864.1 |
| 863.7 |
| 860.7 |
| - |
| 801.8 |
| 799.6 |
| 800.4 |
| - |
| 797.1 |
| 798.2 |
| 802.3 |
| - |
| 831.2 |
| 833.6 |
| 1,282.0 |
| 1,013.0 |
| 142.0 |
| 434.0 |
| (3,760.0) |
| 1,295.0 |
| 956.0 |
| 1,430.0 |
| 1,386.0 |
| 1,142.0 |
| (3,765.0) |
| 1,838.0 |
| 2,876.0 |
| 1,928.0 |
| 1,798.0 |
| 2,032.0 |
| 2,164.0 |
| 2,144.0 |
| 1,688.0 |
| 2,251.0 |
| 2,337.0 |