| (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 | 31,506.0 | 33,466.0 | 30,709.0 | 30,847.0 | 30,626.0 | 32,298.0 | 30,213.0 | 29,797.0 | 30,028.0 | 32,022.0 | 30,350.0 | 29,917.0 | 30,139.0 | 31,343.0 | 30,043.0 | 29,643.0 | ||||||||||||||||||||||||
| (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 | 126,528.0 | 125,648.0 | 122,336.0 | 122,428.0 | 120,741.0 | 134,038.0 | 143,050.0 | 181,193.0 | 170,756.0 | 160,546.0 | 163,786.0 | 146,801.0 | 132,447.0 | 128,752.0 | 127,434.0 | 126,723.0 | 124,280.0 | 122,513.0 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | 60,611.0 | 51,464.0 | 55,228.0 | 54,904.0 | 50,257.0 | 50,639.0 | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | 71,836.0 | 77,288.0 | 72,206.0 | 71,819.0 | 74,023.0 | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 25,066.0 | 24,162.0 | 19,049.0 | 23,461.0 | (4,587.0) | 25,897.0 | 8,372.0 | 27,955.0 | 26,096.0 | 19,970.0 | 23,543.0 | 20,362.0 | 12,212.0 | 30,752.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | 403.0 | 212.0 | 303.0 | 143.0 | 119.0 | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 3,501.0 | 3,621.0 | 4,445.0 | 4,225.0 | 3,780.0 | 5,395.0 | 1,168.0 | 3,493.0 | 4,920.0 | (14,708.0) | 6,479.0 | 7,005.0 | 3,619.0 | 9,328.0 | 2,900.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 3.03 | 3.04 | 1.49 | 1.97 | (1.13) | 2.77 | (0.75) | 1.90 | 2.85 | 4.77 | 2.10 | 2.37 | 1.24 | 3.42 | 1.25 | 0.66 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 45,728.0 | 45,048.0 | 39,629.0 | 42,238.0 | 13,434.0 | 43,749.0 | 30,895.0 | 56,172.0 | 54,526.0 | 44,357.0 | 49,390.0 | 42,378.0 | 30,485.0 | 49,147.0 | 31,140.0 | 27,595.0 | ||||
| 29,712.0 |
| 23,033.0 |
| 31,326.0 |
| 35,740.0 |
| 43,939.0 |
| 16,981.0 |
| 42,340.0 |
| 40,950.0 |
| 42,779.0 |
| 46,821.0 |
| 44,588.0 |
| 44,957.0 |
| 44,827.0 |
| 47,993.0 |
| 45,739.0 |
| 38,986.0 |
| 38,038.0 |
| 41,676.0 |
| 39,668.0 |
| 39,837.0 |
| 39,365.0 |
| 41,841.0 |
| 40,890.0 |
| 40,520.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | 160.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,651.0 | - | - | - | 9,694.0 | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | 30,190.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 37,088.0 | - | - | - | 29,974.0 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 7,316.0 | 7,398.0 | 7,454.0 | 6,945.0 | 7,145.0 | 7,389.0 | 6,958.0 | 7,043.0 | 7,021.0 | 7,485.0 | 7,205.0 | 7,009.0 | 7,175.0 | 7,516.0 | 7,202.0 | 7,265.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 4,966.0 | 5,128.0 | 5,317.0 | 5,251.0 | 5,190.0 | 5,374.0 | 5,087.0 | 5,072.0 | 5,047.0 | 4,766.0 | 4,705.0 | 4,675.0 | 4,631.0 | 4,595.0 | 4,514.0 | 4,450.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 24,848.0 | 27,678.0 | 24,590.0 | 24,346.0 | 24,872.0 | 26,972.0 | 28,097.0 | 24,037.0 | 24,181.0 | 26,751.0 | 24,568.0 | 23,511.0 | 24,137.0 | 52,435.0 | 24,031.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 6,658.0 | 5,788.0 | 6,119.0 | 6,501.0 | 5,754.0 | 5,326.0 | 2,116.0 | 5,760.0 | 5,847.0 | 5,271.0 | 5,782.0 | 6,406.0 | 6,002.0 | (21,092.0) | 6,012.0 | 4,956.0 | 5,537.0 | 4,427.0 | 6,237.0 | 7,572.0 | 7,661.0 | (8,778.0) | 6,132.0 | 3,532.0 | 7,486.0 | 5,321.0 | 7,901.0 | 7,500.0 | 7,233.0 | 6,160.0 | 7,269.0 | 6,466.0 | 6,201.0 | 1,281.0 | 5,807.0 | 6,526.0 | 6,356.0 | 3,444.0 | 6,408.0 | 6,560.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1,813.0 | 1,791.0 | 1,700.0 | 1,655.0 | 1,658.0 | 1,661.0 | 1,675.0 | 1,699.0 | 1,724.0 | 1,726.0 | 1,662.0 | 1,608.0 | 1,708.0 | 1,560.0 | 1,420.0 | 1,502.0 | 1,626.0 | |||||||||||||||||||||||
| Income From Equity Investments | (41.0) | (10.0) | (20.0) | 485.0 | 1,440.0 | 1,074.0 | 272.0 | 348.0 | 295.0 | 337.0 | 420.0 | 380.0 | 538.0 | 374.0 | 392.0 | 504.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | (1,260.0) | (1,523.0) | 4,534.0 | (403.0) | 237.0 | (18.0) | (686.0) | (669.0) | (978.0) | (2,335.0) | (802.0) | (241.0) | (235.0) | (2,105.0) | 1,242.0 | 1,304.0 | ||||||||||||||||||||||||
| Pre-Tax Income | 5,398.0 | 4,265.0 | 10,653.0 | 6,098.0 | 5,991.0 | 5,308.0 | 1,430.0 | 5,091.0 | 4,869.0 | 2,936.0 | 4,980.0 | 6,165.0 | 5,767.0 | (23,197.0) | 7,254.0 | 6,260.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1,179.0 | 109.0 | 976.0 | 1,237.0 | 1,299.0 | 900.0 | 1,285.0 | 1,142.0 | 1,118.0 | 354.0 | 1,154.0 | 1,403.0 | 1,314.0 | (77.0) | 908.0 | 1,509.0 | 1,440.0 | 826.0 | 1,296.0 | 1,151.0 | 2,122.0 | (1,835.0) | 766.0 | 935.0 | 1,302.0 | 434.0 | 937.0 | 1,099.0 | 1,023.0 | 615.0 | 1,391.0 | 1,532.0 | 1,382.0 | (20,419.0) | 1,851.0 | 2,056.0 | 1,804.0 | 676.0 | 1,775.0 | 1,906.0 |
| Net Income From Continuing Ops | 4,219.0 | 4,156.0 | 9,677.0 | 4,861.0 | 4,692.0 | 4,408.0 | 145.0 | 3,949.0 | 3,751.0 | 2,582.0 | 3,826.0 | 4,762.0 | 4,453.0 | (23,120.0) | 6,346.0 | 4,751.0 | 5,149.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (38.0) | - | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (35.0) | 53.0 | (214.0) | 15.0 | |||||||||||||||||||||||
| Net Income | 4,181.0 | 4,156.0 | 9,677.0 | 4,861.0 | 4,692.0 | 4,408.0 | 145.0 | 3,949.0 | 3,751.0 | 2,582.0 | 3,826.0 | 4,762.0 | 4,453.0 | (23,155.0) | 6,399.0 | 4,537.0 | 5,164.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 3,829.0 | 3,788.0 | 9,314.0 | 4,500.0 | 4,351.0 | 4,080.0 | (174.0) | 3,597.0 | 3,445.0 | 2,188.0 | 3,495.0 | 4,489.0 | 4,228.0 | (23,517.0) | 6,026.0 | 4,157.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 352.0 | 368.0 | 363.0 | 361.0 | 341.0 | 328.0 | 319.0 | 352.0 | 306.0 | 394.0 | 331.0 | 273.0 | 225.0 | 362.0 | 373.0 | 380.0 | 354.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | 36.0 | 36.0 | 36.0 | 36.0 | (44.0) | 49.0 | 52.0 | 51.0 | 50.0 | 53.0 | 51.0 | 52.0 | 52.0 | 54.0 | 49.0 | 52.0 | 48.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 3,793.0 | 3,752.0 | 9,278.0 | 4,464.0 | 4,395.0 | 4,031.0 | (226.0) | 3,546.0 | 3,395.0 | 2,135.0 | 3,444.0 | 4,437.0 | 4,176.0 | (23,571.0) | 5,977.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.54 | - | 1.29 | 0.62 | 0.61 | - | (0.03) | 0.49 | 0.47 | - | 0.48 | 0.61 | 0.58 | - | 0.83 | 0.57 | 0.66 | - | 0.82 | 0.21 | 1.04 | - | 0.39 | 0.17 | 0.63 | - | 0.50 | 0.51 | 0.56 | - | 0.65 | 0.81 | 0.75 | - | 0.49 | 0.63 | 0.56 | - | 0.54 | 0.55 |
| EPS Diluted | 0.54 | - | 1.29 | 0.62 | 0.61 | - | (0.03) | 0.49 | 0.47 | - | 0.48 | 0.61 | 0.57 | - | 0.80 | 0.56 | 0.65 | - | ||||||||||||||||||||||
| Shares Basic | 7,017.0 | - | 7,156.0 | 7,209.0 | 7,213.0 | - | 7,202.0 | 7,196.0 | 7,192.0 | - | 7,185.0 | 7,180.0 | 7,168.0 | - | 7,153.0 | 7,169.0 | 7,184.0 | - | ||||||||||||||||||||||
| Shares Diluted | 7,027.0 | - | 7,169.0 | 7,219.0 | 7,223.0 | - | 7,208.0 | 7,198.0 | 7,193.0 | - | 7,185.0 | 7,180.0 | 7,474.0 | - | 7,647.0 | 7,611.0 | 7,556.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 11,624.0 | 10,916.0 | 11,436.0 | 11,752.0 | 10,944.0 | 10,700.0 | 7,203.0 | 10,832.0 | 10,894.0 | 10,037.0 | 10,487.0 | 11,081.0 | 10,633.0 | (16,497.0) | 10,526.0 | 9,406.0 | 9,999.0 | 7,584.0 | 10,694.0 | 12,001.0 | 13,470.0 | (7,792.0) | 13,162.0 | 10,817.0 | 14,708.0 | 12,282.0 | 14,850.0 | 14,601.0 | 14,439.0 | 14,052.0 | 15,435.0 | 12,844.0 | 12,195.0 | 7,352.0 | 11,849.0 | 12,673.0 | 12,483.0 | 9,573.0 | 12,987.0 | 13,136.0 |
| EBIT | 6,658.0 | 5,788.0 | 6,119.0 | 6,501.0 | 5,754.0 | 5,326.0 | 2,116.0 | 5,760.0 | 5,847.0 | 5,271.0 | 5,782.0 | 6,406.0 | 6,002.0 | (21,092.0) | 6,012.0 | 4,956.0 | 5,537.0 | 4,427.0 | ||||||||||||||||||||||
| 123,443.0 |
| 118,928.0 |
| 56,688.0 |
| 46,801.0 |
| 71,874.0 |
| 66,755.0 |
| 72,127.0 |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 29,113.0 | 28,942.0 | 28,411.0 | 28,874.0 | 28,961.0 | 29,669.0 | 30,817.0 | 39,422.0 | 36,765.0 | 35,465.0 | 36,845.0 | 35,706.0 | 39,697.0 | 28,414.0 | 41,066.0 | 41,314.0 | 34,986.0 | 31,359.0 | 48,772.0 | 30,146.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 20,662.0 | 20,886.0 | 20,580.0 | 18,777.0 | 18,021.0 | 17,852.0 | 22,523.0 | 28,217.0 | 28,430.0 | 24,387.0 | 25,847.0 | 22,016.0 | 18,273.0 | 18,395.0 | 18,143.0 | 18,377.0 | 19,379.0 | 19,515.0 | 19,673.0 | 21,577.0 |
| Amortization of Intangibles | - | - | - | - | - | 4,288.0 | 8,239.0 | 7,932.0 | 8,347.0 | 4,626.0 | 5,186.0 | 2,728.0 | 500.0 | 672.0 | 1,210.0 | 2,009.0 | 2,977.0 | 3,666.0 | 4,482.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 101,462.0 | 101,486.0 | 103,287.0 | 98,967.0 | 125,328.0 | 108,141.0 | 134,678.0 | 153,238.0 | 144,660.0 | 140,576.0 | 140,243.0 | 126,439.0 | 120,235.0 | 98,273.0 | 114,437.0 | 117,505.0 | 104,707.0 | 101,513.0 | 125,133.0 | 98,524.0 |
| 12,997.0 |
| 9,218.0 |
| 19,573.0 |
| 21,000.0 |
| (1,690.0) |
| 20,404.0 |
| - |
| - |
| - |
| - |
| Interest Expense | 6,959.0 | 6,804.0 | 6,759.0 | 6,704.0 | 6,108.0 | 6,716.0 | 7,727.0 | 8,422.0 | 7,957.0 | 6,300.0 | 4,910.0 | 4,120.0 | 3,613.0 | 3,940.0 | 3,444.0 | 3,535.0 | 2,994.0 | 3,368.0 | 3,369.0 | 3,507.0 |
| Income From Equity Investments | 414.0 | 1,895.0 | 1,989.0 | 1,675.0 | 1,791.0 | 603.0 | 89.0 | 6.0 | (48.0) | 128.0 | 98.0 | 79.0 | 175.0 | 642.0 | 752.0 | 784.0 | 762.0 | 734.0 | 819.0 | 692.0 |
| Other Non-Operating Income | 1,348.0 | 2,845.0 | (2,351.0) | (3,613.0) | 1,493.0 | 3,274.0 | (8,726.0) | (9,487.0) | (1,223.0) | (4,831.0) | (3,731.0) | 330.0 | (1,857.0) | (2,702.0) | (2,558.0) | (2,502.0) | (1,335.0) | (2,482.0) | (2,882.0) | (2,005.0) |
| Pre-Tax Income | 26,414.0 | 27,007.0 | 16,698.0 | 19,848.0 | (3,094.0) | 29,171.0 | (354.0) | 18,468.0 | 24,873.0 | 15,139.0 | 19,812.0 | 20,692.0 | 10,355.0 | 28,050.0 | 10,439.0 | 6,716.0 | 18,238.0 | 18,518.0 | - | - |
| 2,532.0 |
| (1,162.0) |
| 6,091.0 |
| (2,210.0) |
| 6,252.0 |
| Net Income From Continuing Ops | 22,913.0 | 23,386.0 | 12,253.0 | 15,623.0 | (6,874.0) | 23,776.0 | (1,522.0) | 14,975.0 | 19,953.0 | 29,847.0 | 13,333.0 | 13,687.0 | 6,736.0 | 18,418.0 | 7,539.0 | 4,184.0 | 19,400.0 | 12,427.0 | (2,362.0) | 12,147.0 |
| Net Income From Discontinued Ops | - | - | 0.0 | 0.0 | (181.0) | (2,297.0) | (2,299.0) | - | - | - | - | - | - | - | 0.0 | 0.0 | 779.0 | 20.0 | (2.0) | - |
| Net Income | 22,875.0 | 23,386.0 | 12,253.0 | 15,623.0 | (7,055.0) | 21,479.0 | (3,821.0) | 14,975.0 | 19,953.0 | 29,847.0 | 13,333.0 | 13,687.0 | 6,736.0 | 18,722.0 | 7,539.0 | 4,184.0 | 20,179.0 | 12,447.0 | (2,364.0) | 12,147.0 |
| Net Income Attributable To Parent | 21,431.0 | 21,953.0 | 10,948.0 | 14,400.0 | (8,524.0) | 20,081.0 | (5,176.0) | 13,903.0 | 19,370.0 | 29,450.0 | 12,976.0 | 13,345.0 | 6,442.0 | 18,418.0 | 7,264.0 | 3,944.0 | 19,864.0 | 12,138.0 | (2,625.0) | 11,951.0 |
| Less: Minority Interest | 1,444.0 | 1,433.0 | 1,305.0 | 1,223.0 | 1,469.0 | 1,398.0 | 1,355.0 | 1,072.0 | 583.0 | 397.0 | 357.0 | 342.0 | 294.0 | 304.0 | 275.0 | 240.0 | 315.0 | 309.0 | (261.0) | 196.0 |
| Less: Preferred Dividends | 144.0 | 64.0 | 202.0 | 208.0 | 203.0 | 207.0 | 193.0 | 3.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 21,287.0 | 21,889.0 | 10,746.0 | 14,192.0 | (8,727.0) | 19,874.0 | (5,369.0) | 13,900.0 | 19,370.0 | 29,450.0 | 12,976.0 | 13,345.0 | 6,442.0 | 18,418.0 | 7,264.0 | 3,944.0 | 19,864.0 | 12,138.0 | (2,625.0) | 11,951.0 |
| 3.36 |
| 2.06 |
| (0.44) |
| 1.95 |
| EPS Diluted | 3.03 | 3.04 | 1.49 | 1.97 | (1.13) | 2.73 | (0.75) | 1.89 | 2.85 | 4.76 | 2.10 | 2.37 | 1.24 | 3.42 | 1.25 | 0.66 | 3.35 | 2.05 | (0.44) | 1.94 |
| Shares Basic | 7,017.0 | 7,169.0 | 7,199.0 | 7,181.0 | 7,166.0 | 7,168.0 | 7,157.0 | 7,319.0 | 6,778.0 | 6,164.0 | 6,168.0 | 5,628.0 | 5,205.0 | 5,368.0 | 5,801.0 | 5,928.0 | 5,913.0 | 5,900.0 | - | - |
| Shares Diluted | 7,027.0 | 7,179.0 | 7,204.0 | 7,258.0 | 7,587.0 | 7,503.0 | 7,466.0 | 7,348.0 | 6,806.0 | 6,183.0 | 6,189.0 | 5,646.0 | 5,221.0 | 5,385.0 | 5,821.0 | 5,950.0 | 5,938.0 | 5,924.0 | 5,958.0 | - |
| 38,952.0 |
| 40,515.0 |
| 17,983.0 |
| 41,981.0 |
| EBIT | 25,066.0 | 24,162.0 | 19,049.0 | 23,461.0 | (4,587.0) | 25,897.0 | 8,372.0 | 27,955.0 | 26,096.0 | 19,970.0 | 23,543.0 | 20,362.0 | 12,212.0 | 30,752.0 | 12,997.0 | 9,218.0 | 19,573.0 | 21,000.0 | (1,690.0) | 20,404.0 |
| 6,978.0 |
| 5,612.0 |
| 7,094.0 |
| 7,581.0 |
| 9,382.0 |
| 2,960.0 |
| 9,266.0 |
| 9,831.0 |
| 8,760.0 |
| 10,345.0 |
| 9,584.0 |
| 9,844.0 |
| 9,649.0 |
| 10,586.0 |
| 9,598.0 |
| 8,684.0 |
| 7,897.0 |
| 9,484.0 |
| 8,650.0 |
| 8,559.0 |
| 8,772.0 |
| 10,482.0 |
| 9,013.0 |
| 8,909.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,462.0 |
| 3,157.0 |
| 4,457.0 |
| 4,429.0 |
| 5,809.0 |
| 986.0 |
| 7,030.0 |
| 7,285.0 |
| 7,222.0 |
| 6,961.0 |
| 6,949.0 |
| 7,101.0 |
| 7,206.0 |
| 7,892.0 |
| 8,166.0 |
| 6,378.0 |
| 5,994.0 |
| 6,071.0 |
| 6,042.0 |
| 6,147.0 |
| 6,127.0 |
| 6,129.0 |
| 6,579.0 |
| 6,576.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,687.0 |
| 24,175.0 |
| 18,606.0 |
| 25,089.0 |
| 28,168.0 |
| 36,278.0 |
| 25,759.0 |
| 36,208.0 |
| 37,418.0 |
| 35,293.0 |
| 41,500.0 |
| 36,687.0 |
| 37,457.0 |
| 37,594.0 |
| 41,833.0 |
| 38,470.0 |
| 32,520.0 |
| 31,837.0 |
| 40,395.0 |
| 33,861.0 |
| 33,311.0 |
| 33,009.0 |
| 38,397.0 |
| 34,482.0 |
| 33,960.0 |
| 1,579.0 |
| 1,627.0 |
| 1,640.0 |
| 1,870.0 |
| 1,696.0 |
| 1,972.0 |
| 2,041.0 |
| 2,018.0 |
| 2,049.0 |
| 2,083.0 |
| 2,149.0 |
| 2,141.0 |
| 2,112.0 |
| 2,051.0 |
| 2,023.0 |
| 1,771.0 |
| 1,926.0 |
| 1,686.0 |
| 1,395.0 |
| 1,293.0 |
| 1,221.0 |
| 1,224.0 |
| 1,258.0 |
| 521.0 |
| 386.0 |
| 183.0 |
| (18.0) |
| 52.0 |
| 100.0 |
| 5.0 |
| (10.0) |
| (6.0) |
| (30.0) |
| 3.0 |
| 40.0 |
| (7.0) |
| 23.0 |
| (64.0) |
| (16.0) |
| 9.0 |
| 276.0 |
| 11.0 |
| 14.0 |
| (173.0) |
| 41.0 |
| 16.0 |
| 28.0 |
| 1,052.0 |
| 1,245.0 |
| 78.0 |
| (452.0) |
| 2,403.0 |
| (4,273.0) |
| (2,198.0) |
| (1,034.0) |
| (1,221.0) |
| (2,183.0) |
| (3,015.0) |
| (2,427.0) |
| (1,862.0) |
| (415.0) |
| (1,062.0) |
| 314.0 |
| (60.0) |
| (2,564.0) |
| (833.0) |
| (456.0) |
| (978.0) |
| (253.0) |
| (1,215.0) |
| (1,139.0) |
| 6,589.0 |
| 5,672.0 |
| 6,315.0 |
| 7,120.0 |
| 10,064.0 |
| (13,051.0) |
| 3,934.0 |
| 2,498.0 |
| 6,265.0 |
| 3,138.0 |
| 4,886.0 |
| 5,073.0 |
| 5,371.0 |
| 5,745.0 |
| 6,207.0 |
| 6,780.0 |
| 6,141.0 |
| (1,283.0) |
| 4,974.0 |
| 6,070.0 |
| 5,378.0 |
| 3,191.0 |
| 5,193.0 |
| 5,421.0 |
| 4,846.0 |
| 5,019.0 |
| 5,969.0 |
| 7,942.0 |
| (11,216.0) |
| 3,168.0 |
| 1,563.0 |
| 4,963.0 |
| 2,704.0 |
| 3,949.0 |
| 3,974.0 |
| 4,348.0 |
| 5,130.0 |
| 4,816.0 |
| 5,248.0 |
| 4,759.0 |
| 19,136.0 |
| 3,123.0 |
| 4,014.0 |
| 3,574.0 |
| 2,515.0 |
| 3,418.0 |
| 3,515.0 |
| - |
| 1,254.0 |
| (4,095.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,390.0 |
| 6,273.0 |
| 1,874.0 |
| 7,942.0 |
| (13,515.0) |
| 3,168.0 |
| 1,563.0 |
| 4,963.0 |
| 2,704.0 |
| 3,949.0 |
| 3,974.0 |
| 4,348.0 |
| 5,130.0 |
| 4,816.0 |
| 5,248.0 |
| 4,759.0 |
| 19,136.0 |
| 3,123.0 |
| 4,014.0 |
| 3,574.0 |
| 2,515.0 |
| 3,418.0 |
| 3,515.0 |
| 4,810.0 |
| 5,043.0 |
| 5,918.0 |
| 1,570.0 |
| 7,550.0 |
| (13,883.0) |
| 2,816.0 |
| 1,281.0 |
| 4,610.0 |
| 2,394.0 |
| 3,700.0 |
| 3,713.0 |
| 4,096.0 |
| 4,858.0 |
| 4,718.0 |
| 5,132.0 |
| 4,662.0 |
| 19,037.0 |
| 3,029.0 |
| 3,915.0 |
| 3,469.0 |
| 2,437.0 |
| 3,328.0 |
| 3,408.0 |
| 347.0 |
| 355.0 |
| 304.0 |
| 392.0 |
| 368.0 |
| 352.0 |
| 282.0 |
| 353.0 |
| 310.0 |
| 249.0 |
| 261.0 |
| 252.0 |
| 272.0 |
| 98.0 |
| 116.0 |
| 97.0 |
| 99.0 |
| 94.0 |
| 99.0 |
| 105.0 |
| 78.0 |
| 90.0 |
| 107.0 |
| 51.0 |
| 50.0 |
| 56.0 |
| 50.0 |
| 55.0 |
| 54.0 |
| 52.0 |
| 32.0 |
| 3.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,105.0 |
| 4,762.0 |
| 4,992.0 |
| 5,868.0 |
| 1,514.0 |
| 7,500.0 |
| (13,938.0) |
| 2,762.0 |
| 1,229.0 |
| 4,578.0 |
| 2,391.0 |
| 3,700.0 |
| 3,713.0 |
| 4,096.0 |
| 4,858.0 |
| 4,718.0 |
| 5,132.0 |
| 4,662.0 |
| 19,037.0 |
| 3,029.0 |
| 3,915.0 |
| 3,469.0 |
| 2,437.0 |
| 3,328.0 |
| 3,408.0 |
| 0.80 |
| 0.22 |
| 1.02 |
| - |
| 0.39 |
| 0.17 |
| 0.63 |
| - |
| 0.50 |
| 0.51 |
| 0.56 |
| - |
| 0.65 |
| 0.81 |
| 0.75 |
| - |
| 0.49 |
| 0.63 |
| 0.56 |
| - |
| 0.54 |
| 0.55 |
| 7,171.0 |
| 7,168.0 |
| 7,161.0 |
| - |
| 7,147.0 |
| 7,145.0 |
| 7,187.0 |
| - |
| 7,327.0 |
| 7,323.0 |
| 7,313.0 |
| - |
| 7,284.0 |
| 6,351.0 |
| 6,161.0 |
| - |
| 6,162.0 |
| 6,165.0 |
| 6,166.0 |
| - |
| 6,168.0 |
| 6,174.0 |
| 7,506.0 |
| 7,484.0 |
| 7,482.0 |
| - |
| 7,173.0 |
| 7,170.0 |
| 7,214.0 |
| - |
| 7,356.0 |
| 7,353.0 |
| 7,342.0 |
| - |
| 7,320.0 |
| 6,374.0 |
| 6,180.0 |
| - |
| 6,182.0 |
| 6,184.0 |
| 6,186.0 |
| - |
| 6,189.0 |
| 6,195.0 |
| 6,237.0 |
| 7,572.0 |
| 7,661.0 |
| (8,778.0) |
| 6,132.0 |
| 3,532.0 |
| 7,486.0 |
| 5,321.0 |
| 7,901.0 |
| 7,500.0 |
| 7,233.0 |
| 6,160.0 |
| 7,269.0 |
| 6,466.0 |
| 6,201.0 |
| 1,281.0 |
| 5,807.0 |
| 6,526.0 |
| 6,356.0 |
| 3,444.0 |
| 6,408.0 |
| 6,560.0 |