| (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 | 3,428.0 | 4,565.0 | 2,756.0 | 2,700.0 | 3,681.0 | 3,758.0 | 2,776.0 | 3,011.0 | 3,640.0 | 3,491.0 | 3,334.0 | 3,335.0 | 6,560.0 | 3,455.0 | 3,617.0 | 3,547.0 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 13,449.0 | 13,702.0 | 13,185.0 | 16,720.0 | 14,439.0 | 12,857.0 | 11,370.0 | 10,829.0 | 10,102.0 | 9,640.0 | 10,183.0 | 10,231.0 | 11,035.0 | 10,557.0 | 9,647.0 | 10,036.0 | 9,003.0 | - | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 109.0 | 103.0 | 61.0 | 89.0 | 75.0 | 69.0 | 96.0 | 87.0 | 85.0 | 24.0 | 26.0 | 29.0 | 22.0 | 20.0 | 24.0 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 709.0 | 701.0 | 219.0 | 490.0 | 556.0 | 99.0 | 249.0 | 315.0 | (49.0) | 938.0 | 389.0 | 341.0 | 300.0 | 366.0 | 59.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 2.95 | 2.75 | 4.44 | 4.81 | 3.32 | 2.01 | 12.93 | 7.40 | 3.45 | 1.02 | 5.48 | 5.43 | 4.72 | 4.10 | 3.56 | 5.55 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 3,820.0 |
| 3,844.0 |
| 3,013.0 |
| 2,741.0 |
| 3,259.0 |
| 3,171.0 |
| 2,644.0 |
| 2,526.0 |
| 3,029.0 |
| 2,943.0 |
| 2,758.0 |
| 2,230.0 |
| 2,898.0 |
| 2,826.0 |
| 2,565.0 |
| 2,175.0 |
| 2,536.0 |
| 1,397.0 |
| 2,679.0 |
| 2,533.0 |
| 3,031.0 |
| 2,870.0 |
| 2,535.0 |
| 2,156.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 621.0 | 608.0 | 662.0 | 653.0 | 640.0 | 626.0 | 614.0 | 603.0 | 594.0 | 576.0 | 563.0 | 549.0 | 539.0 | 519.0 | 506.0 | 501.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 1,242.0 | 1,350.0 | 1,349.0 | 1,239.0 | 1,343.0 | 1,465.0 | 1,326.0 | 1,333.0 | 1,212.0 | 1,500.0 | 1,383.0 | 1,366.0 | 1,209.0 | 1,292.0 | 1,206.0 | 1,162.0 | ||||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 40.0 | 38.0 | 17.0 | 14.0 | 34.0 | 14.0 | 17.0 | 17.0 | 13.0 | 29.0 | 19.0 | 17.0 | 24.0 | 17.0 | 18.0 | 15.0 | 25.0 | 19.0 | 16.0 | 15.0 | 19.0 | 20.0 | 27.0 | 22.0 | 27.0 | 23.0 | 22.0 | 21.0 | 21.0 | 19.0 | 19.0 | 18.0 | 29.0 | (2.0) | 12.0 | 8.0 | 6.0 | 7.0 | 7.0 | 6.0 |
| Interest Expense | 382.0 | 337.0 | 403.0 | 359.0 | 433.0 | 105.0 | 328.0 | 311.0 | 305.0 | 314.0 | 312.0 | 317.0 | 366.0 | 258.0 | 282.0 | 271.0 | 243.0 | |||||||||||||||||||||||
| Income From Equity Investments | 367.0 | 414.0 | 472.0 | 393.0 | 325.0 | 374.0 | 454.0 | 433.0 | 348.0 | 395.0 | 479.0 | 388.0 | 219.0 | 563.0 | 417.0 | 375.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 100.0 | (30.0) | 49.0 | 59.0 | 91.0 | (58.0) | 65.0 | 30.0 | 99.0 | 56.0 | 3.0 | 31.0 | 41.0 | 27.0 | (40.0) | (1.0) | 38.0 | |||||||||||||||||||||||
| Pre-Tax Income | 996.0 | 237.0 | 293.0 | 467.0 | 792.0 | 1,074.0 | 332.0 | 468.0 | 839.0 | 667.0 | 456.0 | 676.0 | 1,461.0 | 379.0 | 299.0 | 523.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 65.0 | (10.0) | 482.0 | 172.0 | 57.0 | 282.0 | (105.0) | (130.0) | 172.0 | (9.0) | (52.0) | 175.0 | 376.0 | 121.0 | 21.0 | 80.0 | 334.0 | 144.0 | (342.0) | 139.0 | 158.0 | 189.0 | 99.0 | 168.0 | (207.0) | 165.0 | 61.0 | 47.0 | 42.0 | 172.0 | 139.0 | (602.0) | 242.0 | 560.0 | (84.0) | 167.0 | 295.0 | 105.0 | 282.0 | (106.0) |
| Net Income From Continuing Ops | 1,150.0 | 484.0 | 150.0 | 519.0 | 919.0 | 989.0 | 759.0 | 871.0 | 881.0 | 856.0 | 854.0 | 736.0 | 1,172.0 | 408.0 | 561.0 | 659.0 | 657.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,150.0 | 484.0 | 150.0 | 519.0 | 919.0 | 989.0 | 759.0 | 871.0 | 881.0 | 856.0 | 854.0 | 736.0 | 1,172.0 | 408.0 | 561.0 | 659.0 | 657.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,037.0 | 352.0 | 95.0 | 473.0 | 917.0 | 676.0 | 649.0 | 725.0 | 812.0 | 748.0 | 732.0 | 615.0 | 980.0 | 449.0 | 496.0 | 571.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | 55.0 | 46.0 | 2.0 | 313.0 | 110.0 | 146.0 | 69.0 | 108.0 | 122.0 | 121.0 | 192.0 | (41.0) | 65.0 | 88.0 | 34.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | 0.0 | 0.0 | 7.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,037.0 | 352.0 | 77.0 | 461.0 | 906.0 | 665.0 | 638.0 | 713.0 | 801.0 | 737.0 | 721.0 | 603.0 | 969.0 | 438.0 | 485.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.59 | - | 0.12 | 0.71 | 1.39 | - | 1.01 | 1.13 | 1.27 | - | 1.14 | 0.96 | 1.54 | - | 0.77 | 1.78 | 1.93 | - | (2.03) | 1.38 | 2.91 | - | 1.21 | 7.64 | 2.60 | - | 2.93 | 1.29 | 1.60 | - | 1.00 | (2.11) | 1.34 | - | 0.23 | 1.03 | 1.76 | - | 2.48 | 0.06 |
| EPS Diluted | 1.58 | - | 0.12 | 0.71 | 1.39 | - | 1.00 | 1.12 | 1.26 | - | 1.14 | 0.95 | 1.53 | - | 0.77 | 1.77 | 1.93 | - | ||||||||||||||||||||||
| Shares Basic | 653.6 | - | 652.9 | 652.7 | 652.0 | - | 633.8 | 633.5 | 632.8 | - | 630.0 | 630.0 | 629.8 | - | 629.4 | 314.8 | 316.4 | - | ||||||||||||||||||||||
| Shares Diluted | 655.5 | - | 654.0 | 653.2 | 653.0 | - | 638.1 | 636.3 | 635.4 | - | 632.3 | 632.1 | 632.2 | - | 632.2 | 315.9 | 317.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2,544.0 | 2,563.0 | 2,437.0 | 2,227.0 | 2,019.0 | 1,855.0 | 1,666.0 | 1,569.0 | 1,491.0 | 1,436.0 | 1,312.0 | 1,250.0 | 1,156.0 | 1,113.0 | 1,090.0 | 976.0 | 866.0 | 775.0 | 687.0 |
| Amortization of Intangibles | - | 19.0 | 26.0 | 26.0 | 26.0 | 22.0 | 11.0 | 11.0 | 16.0 | 18.0 | 11.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 3.0 |
| Other Operating Expenses | 5,180.0 | 5,281.0 | 5,336.0 | 5,458.0 | 4,746.0 | 4,341.0 | 3,941.0 | 3,466.0 | 3,150.0 | 2,947.0 | 2,976.0 | 2,886.0 | 2,935.0 | 2,995.0 | 2,956.0 | 2,825.0 | 2,499.0 | 2,467.0 | 2,419.0 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 26.0 |
| 16.0 |
| 21.0 |
| 45.0 |
| Interest Expense | 1,481.0 | 1,532.0 | 1,049.0 | 1,309.0 | 1,054.0 | 1,198.0 | 1,081.0 | 1,077.0 | 886.0 | 622.0 | 553.0 | 561.0 | 554.0 | 559.0 | 493.0 | 465.0 | 436.0 | 367.0 | 253.0 |
| Income From Equity Investments | 1,646.0 | 1,604.0 | 1,609.0 | 1,481.0 | 1,498.0 | 1,343.0 | 294.0 | 30.0 | (236.0) | 34.0 | 6.0 | 104.0 | 81.0 | 31.0 | (319.0) | 9.0 | (21.0) | 36.0 | 37.0 |
| Other Non-Operating Income | 178.0 | 169.0 | 136.0 | 131.0 | 24.0 | 58.0 | (48.0) | 77.0 | 72.0 | 233.0 | 138.0 | 126.0 | 137.0 | 140.0 | 172.0 | 130.0 | 140.0 | 149.0 | (109.0) |
| Pre-Tax Income | 1,993.0 | 1,789.0 | 2,713.0 | 3,260.0 | 2,009.0 | 833.0 | 1,783.0 | 1,764.0 | 478.0 | 1,282.0 | 1,830.0 | 1,704.0 | 1,524.0 | 1,430.0 | 943.0 | 1,723.0 | 787.0 | 1,476.0 | 1,443.0 |
| 394.0 |
| 133.0 |
| 422.0 |
| 438.0 |
| Net Income From Continuing Ops | 2,303.0 | 2,072.0 | 3,500.0 | 3,618.0 | 2,285.0 | 1,463.0 | 2,255.0 | 1,999.0 | 938.0 | 382.0 | 1,519.0 | 1,448.0 | 1,262.0 | 1,088.0 | 920.0 | 1,381.0 | 703.0 | 1,122.0 | 1,068.0 |
| Net Income From Discontinued Ops | - | - | - | - | 0.0 | 0.0 | 1,850.0 | 363.0 | 188.0 | (31.0) | - | - | - | - | - | - | - | - | - |
| Net Income | 2,303.0 | 2,072.0 | 3,500.0 | 3,618.0 | 2,285.0 | 1,463.0 | 4,105.0 | 2,362.0 | 1,126.0 | 351.0 | 1,519.0 | 1,448.0 | 1,262.0 | 1,088.0 | 920.0 | 1,381.0 | 703.0 | 1,122.0 | 1,068.0 |
| Net Income Attributable To Parent | 1,957.0 | 1,837.0 | 2,862.0 | 3,075.0 | 2,139.0 | 1,318.0 | 3,933.0 | 2,198.0 | 1,050.0 | 256.0 | 1,370.0 | 1,349.0 | 1,161.0 | 1,001.0 | 859.0 | 1,331.0 | 709.0 | 1,119.0 | 1,113.0 |
| Less: Minority Interest | - | - | 638.0 | 543.0 | 146.0 | 145.0 | 172.0 | 164.0 | 76.0 | 94.0 | 148.0 | 98.0 | 100.0 | 79.0 | 55.0 | 42.0 | (16.0) | (7.0) | (55.0) |
| Less: Preferred Dividends | 18.0 | 29.0 | 44.0 | 44.0 | 44.0 | 63.0 | 168.0 | 142.0 | 125.0 | 1.0 | 0.0 | 1.0 | 1.0 | 5.0 | 6.0 | 8.0 | 10.0 | - | - |
| Net Income To Common Shareholders | 1,927.0 | 1,796.0 | 2,817.0 | 3,030.0 | 2,094.0 | 1,254.0 | 3,764.0 | 2,055.0 | 924.0 | 256.0 | 1,370.0 | 1,348.0 | 1,160.0 | 996.0 | 853.0 | 1,323.0 | 699.0 | 1,119.0 | 1,113.0 |
| 2.90 |
| 4.60 |
| 4.50 |
| EPS Diluted | 2.94 | 2.75 | 4.42 | 4.79 | 3.31 | 2.01 | 12.88 | 7.29 | 3.42 | 1.01 | 5.46 | 5.37 | 4.63 | 4.01 | 3.48 | 5.51 | 2.86 | 4.52 | 4.43 |
| Shares Basic | 653.6 | 652.7 | 633.8 | 630.3 | 630.3 | 623.5 | 291.1 | 277.9 | 268.1 | 251.5 | 250.2 | 248.2 | 245.9 | 243.9 | 241.3 | 239.7 | 244.7 | 243.3 | 247.4 |
| Shares Diluted | 655.5 | 653.8 | 637.9 | 632.7 | 632.8 | 626.1 | 292.3 | 282.0 | 269.9 | 252.3 | 251.2 | 250.9 | 250.7 | 249.3 | 246.7 | 241.5 | 247.9 | 247.4 | 251.2 |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 493.0 |
| 479.0 |
| 471.0 |
| 463.0 |
| 442.0 |
| 424.0 |
| 418.0 |
| 412.0 |
| 412.0 |
| 395.0 |
| 402.0 |
| 389.0 |
| 383.0 |
| 376.0 |
| 366.0 |
| 377.0 |
| 372.0 |
| 330.0 |
| 378.0 |
| 368.0 |
| 360.0 |
| 342.0 |
| 328.0 |
| 314.0 |
| 6.0 |
| 6.0 |
| 7.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 5.0 |
| - |
| - |
| 5.0 |
| 4.0 |
| - |
| - |
| - |
| - |
| 1,086.0 |
| 1,243.0 |
| 1,073.0 |
| 1,024.0 |
| 1,001.0 |
| 1,174.0 |
| 1,018.0 |
| 898.0 |
| 851.0 |
| 951.0 |
| 845.0 |
| 838.0 |
| 832.0 |
| 875.0 |
| 792.0 |
| 742.0 |
| 741.0 |
| 721.0 |
| 759.0 |
| 748.0 |
| 719.0 |
| 866.0 |
| 703.0 |
| 706.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 422.0 |
| 259.0 |
| 258.0 |
| 259.0 |
| 263.0 |
| 264.0 |
| 274.0 |
| 280.0 |
| 280.0 |
| 279.0 |
| 258.0 |
| 260.0 |
| 230.0 |
| 222.0 |
| 228.0 |
| 206.0 |
| 129.0 |
| 165.0 |
| 159.0 |
| 169.0 |
| 132.0 |
| 136.0 |
| 142.0 |
| 143.0 |
| 886.0 |
| 137.0 |
| 185.0 |
| 135.0 |
| 136.0 |
| 117.0 |
| 84.0 |
| (43.0) |
| 6.0 |
| 17.0 |
| 2.0 |
| 5.0 |
| 0.0 |
| (52.0) |
| (189.0) |
| 5.0 |
| 3.0 |
| 10.0 |
| 18.0 |
| 3.0 |
| 2.0 |
| 12.0 |
| 14.0 |
| 6.0 |
| (55.0) |
| 72.0 |
| 35.0 |
| 115.0 |
| 29.0 |
| 62.0 |
| (254.0) |
| (26.0) |
| (7.0) |
| 28.0 |
| 82.0 |
| (120.0) |
| 96.0 |
| (56.0) |
| 152.0 |
| (89.0) |
| 40.0 |
| 108.0 |
| 174.0 |
| 40.0 |
| 26.0 |
| 23.0 |
| 808.0 |
| 692.0 |
| (1,228.0) |
| 466.0 |
| 903.0 |
| 564.0 |
| 318.0 |
| 547.0 |
| 354.0 |
| 505.0 |
| 465.0 |
| 288.0 |
| 506.0 |
| 959.0 |
| 293.0 |
| (1,372.0) |
| 598.0 |
| 97.0 |
| 15.0 |
| 415.0 |
| 755.0 |
| 505.0 |
| 982.0 |
| (112.0) |
| 712.0 |
| (632.0) |
| 455.0 |
| 928.0 |
| 432.0 |
| 428.0 |
| 528.0 |
| 867.0 |
| 429.0 |
| 653.0 |
| 357.0 |
| 560.0 |
| 913.0 |
| 280.0 |
| (585.0) |
| 330.0 |
| (420.0) |
| 102.0 |
| 248.0 |
| 452.0 |
| 409.0 |
| 719.0 |
| 27.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (7.0) |
| 1,777.0 |
| 80.0 |
| 71.0 |
| 256.0 |
| 78.0 |
| (42.0) |
| 51.0 |
| 54.0 |
| 55.0 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 712.0 |
| (632.0) |
| 455.0 |
| 928.0 |
| 432.0 |
| 421.0 |
| 2,305.0 |
| 947.0 |
| 500.0 |
| 909.0 |
| 435.0 |
| 518.0 |
| 964.0 |
| 334.0 |
| (530.0) |
| 358.0 |
| (451.0) |
| 102.0 |
| 248.0 |
| 452.0 |
| 409.0 |
| 719.0 |
| 27.0 |
| 623.0 |
| 615.0 |
| (637.0) |
| 445.0 |
| 895.0 |
| 461.0 |
| 399.0 |
| 2,277.0 |
| 796.0 |
| 482.0 |
| 849.0 |
| 390.0 |
| 477.0 |
| 954.0 |
| 310.0 |
| (561.0) |
| 347.0 |
| (501.0) |
| 57.0 |
| 259.0 |
| 441.0 |
| 379.0 |
| 622.0 |
| 16.0 |
| 97.0 |
| 5.0 |
| 10.0 |
| 33.0 |
| (29.0) |
| 22.0 |
| 28.0 |
| 151.0 |
| 18.0 |
| 60.0 |
| 45.0 |
| 41.0 |
| 64.0 |
| 24.0 |
| 5.0 |
| (17.0) |
| 50.0 |
| 45.0 |
| (12.0) |
| 11.0 |
| 30.0 |
| 97.0 |
| 10.0 |
| 11.0 |
| 11.0 |
| 20.0 |
| 21.0 |
| 47.0 |
| 48.0 |
| 37.0 |
| 36.0 |
| 35.0 |
| 36.0 |
| 35.0 |
| 36.0 |
| 36.0 |
| 36.0 |
| 25.0 |
| 28.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 1.0 |
| 559.0 |
| 612.0 |
| 604.0 |
| (648.0) |
| 424.0 |
| 874.0 |
| 414.0 |
| 351.0 |
| 2,239.0 |
| 760.0 |
| 447.0 |
| 813.0 |
| 354.0 |
| 441.0 |
| 864.0 |
| 274.0 |
| (561.0) |
| 347.0 |
| (501.0) |
| 57.0 |
| 259.0 |
| 441.0 |
| 380.0 |
| 622.0 |
| 15.0 |
| (2.03) |
| 1.37 |
| 2.87 |
| - |
| 1.21 |
| 7.61 |
| 2.53 |
| - |
| 2.84 |
| 1.26 |
| 1.59 |
| - |
| 0.99 |
| (2.11) |
| 1.33 |
| - |
| 0.22 |
| 1.03 |
| 1.75 |
| - |
| 2.46 |
| 0.06 |
| 319.1 |
| 307.8 |
| 300.9 |
| - |
| 289.5 |
| 293.1 |
| 292.8 |
| - |
| 277.4 |
| 275.0 |
| 274.7 |
| - |
| 273.9 |
| 265.8 |
| 257.9 |
| - |
| 251.7 |
| 251.4 |
| 251.1 |
| - |
| 250.4 |
| 250.1 |
| 319.1 |
| 308.6 |
| 308.5 |
| - |
| 290.6 |
| 294.2 |
| 313.9 |
| - |
| 295.8 |
| 279.6 |
| 277.2 |
| - |
| 275.9 |
| 265.8 |
| 259.5 |
| - |
| 253.4 |
| 252.8 |
| 252.2 |
| - |
| 252.4 |
| 252.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |