| (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 | 5,368.0 | 5,527.0 | 5,289.0 | 5,271.0 | 5,223.0 | 5,073.0 | 5,126.0 | 5,108.0 | 5,368.0 | 5,395.0 | 5,066.0 | 5,082.0 | 5,021.0 | 4,990.0 | 4,801.0 | 4,638.0 | ||||||||||||||||||||||||
| (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 | 21,455.0 | 21,310.0 | 20,675.0 | 20,564.0 | 19,174.0 | 19,485.0 | 17,640.0 | 18,479.0 | 18,313.0 | 19,179.0 | 19,621.0 | - | - | - | - | - | - | - | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 3,861.0 | 3,508.0 | 5,956.0 | 2,510.0 | 2,333.0 | 2,871.0 | 1,989.0 | 1,537.0 | 1,637.0 | 1,113.0 | 1,247.0 | 1,077.0 | 925.0 | 663.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 516.0 | 433.0 | 1,184.0 | 306.0 | 344.0 | 411.0 | (97.0) | 160.0 | 173.0 | 219.0 | 67.0 | 68.0 | 49.0 | (65.0) | 125.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 19.62 | 15.61 | 33.02 | 6.01 | 3.84 | 8.55 | 3.80 | (2.08) | 1.02 | (7.00) | (1.93) | (1.41) | 0.12 | (1.32) | 1.35 | 0.49 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 4,747.0 | 4,371.0 | 6,774.0 | 3,380.0 | 3,174.0 | 3,726.0 | 2,846.0 | 2,387.0 | 2,439.0 | 1,983.0 | 2,097.0 | 1,874.0 | 1,774.0 | 1,208.0 | 1,179.0 | 1,051.0 | |||
| 4,745.0 |
| 4,856.0 |
| 4,894.0 |
| 4,954.0 |
| 4,781.0 |
| 4,915.0 |
| 4,557.0 |
| 3,648.0 |
| 4,520.0 |
| 4,806.0 |
| 4,568.0 |
| 4,560.0 |
| 4,545.0 |
| 4,619.0 |
| 4,489.0 |
| 4,506.0 |
| 4,699.0 |
| - |
| 4,586.0 |
| 4,802.0 |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 229.0 | 231.0 | 218.0 | 208.0 | 206.0 | 193.0 | 209.0 | 208.0 | 208.0 | 216.0 | 224.0 | 213.0 | 217.0 | 213.0 | 209.0 | 216.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 40.0 | - | - | - | 40.0 | - | - | - | 45.0 | - | - | - | 42.0 | - | - | - | 29.0 | |||||||||||||||||||||||
| Other Operating Expenses | 1,122.0 | 1,195.0 | 1,119.0 | 1,119.0 | 1,090.0 | 1,079.0 | 1,111.0 | 1,148.0 | 1,154.0 | 1,196.0 | 1,101.0 | 1,125.0 | 1,093.0 | 1,032.0 | 1,018.0 | 1,006.0 | ||||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,296.0 | 853.0 | 889.0 | 823.0 | 943.0 | 821.0 | 1,089.0 | 761.0 | 3,285.0 | 735.0 | 568.0 | 604.0 | 603.0 | 536.0 | 596.0 | 553.0 | 648.0 | 751.0 | 1,014.0 | 586.0 | 520.0 | 920.0 | 271.0 | 471.0 | 327.0 | 454.0 | 302.0 | 400.0 | 381.0 | 394.0 | 320.0 | 406.0 | 517.0 | 485.0 | 51.0 | 310.0 | 267.0 | 280.0 | 339.0 | 274.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 205.0 | 205.0 | 206.0 | 206.0 | 204.0 | 203.0 | 202.0 | 203.0 | 218.0 | 227.0 | 227.0 | 226.0 | 221.0 | 219.0 | 222.0 | 222.0 | 227.0 | |||||||||||||||||||||||
| Income From Equity Investments | 51.0 | 83.0 | 64.0 | 61.0 | 56.0 | 78.0 | 62.0 | 61.0 | 59.0 | 73.0 | 51.0 | 54.0 | 50.0 | 65.0 | 51.0 | 54.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 41.0 | 37.0 | 29.0 | 25.0 | 26.0 | 37.0 | 35.0 | 29.0 | 25.0 | 11.0 | 4.0 | 6.0 | (2.0) | 5.0 | 6.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | 1,132.0 | 681.0 | 712.0 | 642.0 | 765.0 | 655.0 | 922.0 | 587.0 | 3,084.0 | 519.0 | 345.0 | 373.0 | 380.0 | 322.0 | 380.0 | 265.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 226.0 | 37.0 | 133.0 | 120.0 | 143.0 | 83.0 | 241.0 | 110.0 | 750.0 | 63.0 | 79.0 | 80.0 | 84.0 | 47.0 | 112.0 | 86.0 | 99.0 | 108.0 | 197.0 | 61.0 | 45.0 | 130.0 | (197.0) | 45.0 | (75.0) | 85.0 | 22.0 | 33.0 | 20.0 | 53.0 | 6.0 | 44.0 | 70.0 | 324.0 | (60.0) | (12.0) | (33.0) | 6.0 | 10.0 | (16.0) |
| Net Income From Continuing Ops | 702.0 | 371.0 | 342.0 | 288.0 | 406.0 | 318.0 | 472.0 | 259.0 | 2,151.0 | 456.0 | 266.0 | 293.0 | 296.0 | 274.0 | 268.0 | 179.0 | 279.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | |||||||||||||||||||||||
| Net Income | 906.0 | 644.0 | 579.0 | 522.0 | 622.0 | 572.0 | 681.0 | 477.0 | 2,334.0 | 456.0 | 266.0 | 293.0 | 296.0 | 274.0 | 268.0 | 179.0 | 280.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 702.0 | 371.0 | 342.0 | 288.0 | 406.0 | 318.0 | 472.0 | 259.0 | 2,151.0 | 244.0 | 101.0 | 123.0 | 143.0 | 102.0 | 131.0 | 38.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 204.0 | 273.0 | 237.0 | 234.0 | 216.0 | 254.0 | 209.0 | 218.0 | 183.0 | 212.0 | 165.0 | 170.0 | 153.0 | 172.0 | 137.0 | 141.0 | 140.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 702.0 | 371.0 | 342.0 | 288.0 | 406.0 | 318.0 | 472.0 | 259.0 | 2,151.0 | 244.0 | 101.0 | 123.0 | 143.0 | 102.0 | 131.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 8.09 | - | 3.89 | 3.16 | 4.31 | - | 4.93 | 2.66 | 21.60 | - | 0.99 | 1.21 | 1.40 | - | 1.21 | 0.35 | 1.30 | - | 4.19 | 1.11 | 0.91 | - | (1.86) | 0.84 | 0.89 | - | (2.18) | 0.25 | (0.11) | - | (0.09) | 0.25 | 0.98 | - | (3.64) | (0.55) | (0.53) | - | (0.08) | (0.46) |
| EPS Diluted | 8.01 | - | 3.86 | 3.14 | 4.27 | - | 4.89 | 2.64 | 21.38 | - | 0.94 | 1.15 | 1.32 | - | 1.16 | 0.35 | 1.28 | - | ||||||||||||||||||||||
| Shares Basic | 86.8 | - | 88.0 | 91.1 | 94.2 | - | 95.7 | 97.3 | 99.6 | - | 101.5 | 101.8 | 102.3 | - | 107.9 | 107.8 | 107.5 | - | ||||||||||||||||||||||
| Shares Diluted | 87.6 | - | 88.6 | 91.8 | 95.0 | - | 96.7 | 98.4 | 100.6 | - | 104.4 | 104.8 | 106.0 | - | 109.9 | 108.8 | 112.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,525.0 | 1,084.0 | 1,107.0 | 1,031.0 | 1,149.0 | 1,014.0 | 1,298.0 | 969.0 | 3,493.0 | 951.0 | 792.0 | 817.0 | 820.0 | 749.0 | 805.0 | 769.0 | 851.0 | 952.0 | 1,223.0 | 807.0 | 744.0 | 1,153.0 | 486.0 | 677.0 | 530.0 | 677.0 | 507.0 | 614.0 | 589.0 | 594.0 | 524.0 | 600.0 | 721.0 | 693.0 | 270.0 | 532.0 | 488.0 | 498.0 | 544.0 | 489.0 |
| EBIT | 1,296.0 | 853.0 | 889.0 | 823.0 | 943.0 | 821.0 | 1,089.0 | 761.0 | 3,285.0 | 735.0 | 568.0 | 604.0 | 603.0 | 536.0 | 596.0 | 553.0 | 648.0 | 751.0 | 1,014.0 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 886.0 | 863.0 | 818.0 | 870.0 | 841.0 | 855.0 | 857.0 | 850.0 | 802.0 | 870.0 | 850.0 | 797.0 | 849.0 | 545.0 | 430.0 | 398.0 | 380.0 | 373.0 | 371.0 |
| Amortization of Intangibles | - | 166.0 | 172.0 | 174.0 | 172.0 | 188.0 | 172.0 | 188.0 | 185.0 | 172.0 | 152.0 | 144.0 | - | - | - | - | - | - | - |
| Other Operating Expenses | 4,555.0 | 4,523.0 | 4,492.0 | 4,515.0 | 3,998.0 | 4,206.0 | 4,125.0 | 4,171.0 | 4,267.0 | 4,561.0 | 4,891.0 | 4,555.0 | 4,114.0 | 2,701.0 | 2,147.0 | 2,020.0 | 1,857.0 | 1,831.0 | 1,928.0 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 749.0 |
| 653.0 |
| 634.0 |
| 524.0 |
| 311.0 |
| - |
| - |
| - |
| Interest Expense | 822.0 | 821.0 | 826.0 | 901.0 | 890.0 | 923.0 | 1,003.0 | 985.0 | 1,004.0 | 1,028.0 | 979.0 | 912.0 | 754.0 | 474.0 | 412.0 | 375.0 | 424.0 | 445.0 | 418.0 |
| Income From Equity Investments | 259.0 | 264.0 | 260.0 | 228.0 | 216.0 | 218.0 | 169.0 | 175.0 | 150.0 | 144.0 | 131.0 | 99.0 | 12.0 | 15.0 | 8.0 | 8.0 | 5.0 | - | - |
| Other Non-Operating Income | 132.0 | 117.0 | 126.0 | 19.0 | 11.0 | 14.0 | 1.0 | (5.0) | (5.0) | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 3,167.0 | 2,800.0 | 5,248.0 | 1,617.0 | 1,345.0 | 1,888.0 | 671.0 | 320.0 | 629.0 | (101.0) | 248.0 | 144.0 | 147.0 | (158.0) | 334.0 | 164.0 | 158.0 | 191.0 | - |
| 61.0 |
| (977.0) |
| (23.0) |
| (25.0) |
| Net Income From Continuing Ops | 1,703.0 | 1,407.0 | 3,200.0 | 1,311.0 | 1,000.0 | 1,477.0 | 768.0 | 160.0 | 456.0 | (320.0) | 181.0 | 76.0 | 98.0 | (93.0) | 209.0 | 103.0 | 1,135.0 | 214.0 | 79.0 |
| Net Income From Discontinued Ops | - | - | - | 0.0 | 1.0 | (1.0) | 0.0 | 11.0 | 3.0 | 0.0 | (5.0) | 2.0 | (22.0) | (11.0) | (76.0) | (9.0) | 17.0 | (17.0) | (47.0) |
| Net Income | 2,651.0 | 2,367.0 | 4,064.0 | 1,311.0 | 1,001.0 | 1,476.0 | 768.0 | 171.0 | 459.0 | (320.0) | 176.0 | 78.0 | 76.0 | (104.0) | 133.0 | 94.0 | 1,152.0 | 197.0 | 32.0 |
| Net Income Attributable To Parent | 1,703.0 | 1,407.0 | 3,200.0 | 611.0 | 411.0 | 914.0 | 399.0 | (215.0) | 104.0 | (704.0) | (192.0) | (140.0) | 12.0 | (134.0) | 133.0 | 82.0 | 1,119.0 | 181.0 | 25.0 |
| Less: Minority Interest | 948.0 | 960.0 | 864.0 | 700.0 | 590.0 | 562.0 | 369.0 | 386.0 | 355.0 | 384.0 | 368.0 | 218.0 | 64.0 | 30.0 | - | 12.0 | 9.0 | 10.0 | 7.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 11.0 | 24.0 | 24.0 | 6.0 | 0.0 |
| Net Income To Common Shareholders | 1,703.0 | 1,407.0 | 3,200.0 | 611.0 | 411.0 | 914.0 | 399.0 | (215.0) | 104.0 | (704.0) | (192.0) | (140.0) | 12.0 | (134.0) | 141.0 | 58.0 | 1,119.0 | 181.0 | 25.0 |
| 9.24 |
| 0.38 |
| 0.05 |
| EPS Diluted | 19.44 | 15.49 | 32.70 | 5.71 | 3.79 | 8.42 | 3.75 | (2.08) | 1.00 | (7.00) | (1.93) | (1.41) | 0.12 | (1.32) | 1.30 | 0.48 | 8.16 | 0.37 | 0.05 |
| Shares Basic | 86.8 | 90.2 | 96.9 | 101.6 | 106.9 | 106.8 | 105.0 | 103.4 | 102.1 | 100.6 | 99.3 | 99.2 | 97.8 | 101.6 | 104.2 | 117.2 | 121.1 | 480.2 | 476.3 |
| Shares Diluted | 87.6 | 90.8 | 97.9 | 104.8 | 110.5 | 108.6 | 106.3 | 103.4 | 103.9 | 100.6 | 99.3 | 99.2 | 100.3 | 101.6 | 108.9 | 121.3 | 140.2 | 507.3 | 478.6 |
| 1,014.0 |
| 897.0 |
| 682.0 |
| EBIT | 3,861.0 | 3,508.0 | 5,956.0 | 2,510.0 | 2,333.0 | 2,871.0 | 1,989.0 | 1,537.0 | 1,637.0 | 1,113.0 | 1,247.0 | 1,077.0 | 925.0 | 663.0 | 749.0 | 653.0 | 634.0 | 524.0 | 311.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 203.0 |
| 201.0 |
| 209.0 |
| 221.0 |
| 224.0 |
| 233.0 |
| 215.0 |
| 206.0 |
| 203.0 |
| 223.0 |
| 205.0 |
| 214.0 |
| 208.0 |
| 200.0 |
| 204.0 |
| 194.0 |
| 204.0 |
| 208.0 |
| 219.0 |
| 222.0 |
| 221.0 |
| 218.0 |
| 205.0 |
| 215.0 |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| 42.0 |
| - |
| - |
| - |
| 942.0 |
| 1,029.0 |
| 1,051.0 |
| 1,054.0 |
| 1,072.0 |
| 1,071.0 |
| 1,058.0 |
| 983.0 |
| 1,013.0 |
| 1,035.0 |
| 1,036.0 |
| 1,035.0 |
| 1,065.0 |
| 1,086.0 |
| 1,094.0 |
| 1,027.0 |
| 1,060.0 |
| 1,095.0 |
| 1,120.0 |
| 1,159.0 |
| 1,187.0 |
| 1,205.0 |
| 1,231.0 |
| 1,213.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 221.0 |
| 227.0 |
| 235.0 |
| 240.0 |
| 242.0 |
| 263.0 |
| 255.0 |
| 243.0 |
| 243.0 |
| 244.0 |
| 247.0 |
| 251.0 |
| 246.0 |
| 249.0 |
| 254.0 |
| 255.0 |
| 253.0 |
| 257.0 |
| 260.0 |
| 258.0 |
| 249.0 |
| 243.0 |
| 244.0 |
| 46.0 |
| 77.0 |
| 45.0 |
| 54.0 |
| 42.0 |
| 66.0 |
| 44.0 |
| 31.0 |
| 28.0 |
| 61.0 |
| 38.0 |
| 42.0 |
| 34.0 |
| 53.0 |
| 33.0 |
| 39.0 |
| 25.0 |
| 49.0 |
| 38.0 |
| 28.0 |
| 29.0 |
| 46.0 |
| 31.0 |
| 30.0 |
| (2.0) |
| 7.0 |
| (1.0) |
| 10.0 |
| (2.0) |
| 0.0 |
| 2.0 |
| 1.0 |
| (2.0) |
| (3.0) |
| (1.0) |
| 1.0 |
| (3.0) |
| 0.0 |
| (1.0) |
| (1.0) |
| - |
| (4.0) |
| (5.0) |
| (5.0) |
| - |
| (7.0) |
| (5.0) |
| 378.0 |
| 528.0 |
| 774.0 |
| 319.0 |
| 267.0 |
| 676.0 |
| (304.0) |
| 214.0 |
| 85.0 |
| 209.0 |
| (125.0) |
| 152.0 |
| 84.0 |
| 148.0 |
| 71.0 |
| 150.0 |
| 260.0 |
| 224.0 |
| (348.0) |
| 19.0 |
| 4.0 |
| 29.0 |
| 89.0 |
| 25.0 |
| 420.0 |
| 577.0 |
| 258.0 |
| 222.0 |
| 546.0 |
| (107.0) |
| 169.0 |
| 160.0 |
| 124.0 |
| (147.0) |
| 119.0 |
| 64.0 |
| 95.0 |
| 65.0 |
| 106.0 |
| 190.0 |
| (100.0) |
| (288.0) |
| 31.0 |
| 37.0 |
| 23.0 |
| 79.0 |
| 41.0 |
| (1.0) |
| 1.0 |
| (1.0) |
| 0.0 |
| 0.0 |
| 1.0 |
| 0.0 |
| (1.0) |
| 0.0 |
| 1.0 |
| 2.0 |
| 8.0 |
| 0.0 |
| 0.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| (1.0) |
| 1.0 |
| (1.0) |
| 0.0 |
| 1.0 |
| (2.0) |
| 419.0 |
| 578.0 |
| 257.0 |
| 222.0 |
| 546.0 |
| (106.0) |
| 169.0 |
| 159.0 |
| 124.0 |
| (146.0) |
| 121.0 |
| 72.0 |
| 95.0 |
| 65.0 |
| 108.0 |
| 191.0 |
| (99.0) |
| (289.0) |
| 32.0 |
| 36.0 |
| 23.0 |
| 80.0 |
| 39.0 |
| 140.0 |
| 249.0 |
| 449.0 |
| 119.0 |
| 97.0 |
| 414.0 |
| (196.0) |
| 88.0 |
| 93.0 |
| (3.0) |
| (226.0) |
| 26.0 |
| (12.0) |
| (12.0) |
| (9.0) |
| 26.0 |
| 99.0 |
| (229.0) |
| (367.0) |
| (55.0) |
| (53.0) |
| (79.0) |
| (8.0) |
| (46.0) |
| 170.0 |
| 129.0 |
| 138.0 |
| 125.0 |
| 132.0 |
| 90.0 |
| 81.0 |
| 66.0 |
| 127.0 |
| 80.0 |
| 95.0 |
| 84.0 |
| 107.0 |
| 74.0 |
| 82.0 |
| 92.0 |
| 130.0 |
| 78.0 |
| 87.0 |
| 89.0 |
| 102.0 |
| 88.0 |
| 85.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.0 |
| 140.0 |
| 249.0 |
| 449.0 |
| 119.0 |
| 97.0 |
| 414.0 |
| (196.0) |
| 88.0 |
| 93.0 |
| (3.0) |
| (226.0) |
| 26.0 |
| (12.0) |
| (12.0) |
| (9.0) |
| 26.0 |
| 99.0 |
| (229.0) |
| (367.0) |
| (55.0) |
| (53.0) |
| (79.0) |
| (8.0) |
| (46.0) |
| 4.13 |
| 1.10 |
| 0.90 |
| - |
| (1.86) |
| 0.83 |
| 0.88 |
| - |
| (2.18) |
| 0.25 |
| (0.11) |
| - |
| (0.09) |
| 0.25 |
| 0.96 |
| - |
| (3.64) |
| (0.55) |
| (0.53) |
| - |
| (0.08) |
| (0.46) |
| 107.1 |
| 106.8 |
| 106.3 |
| - |
| 105.3 |
| 104.8 |
| 104.4 |
| - |
| 103.6 |
| 103.2 |
| 102.8 |
| - |
| 102.4 |
| 102.1 |
| 101.4 |
| - |
| 100.8 |
| 100.6 |
| 100.0 |
| - |
| 99.5 |
| 99.3 |
| 108.8 |
| 108.6 |
| 108.1 |
| - |
| 105.3 |
| 105.6 |
| 105.7 |
| - |
| 103.6 |
| 104.6 |
| 102.8 |
| - |
| 102.4 |
| 104.2 |
| 102.7 |
| - |
| 100.8 |
| 100.6 |
| 100.0 |
| - |
| 99.5 |
| 99.3 |
| 586.0 |
| 520.0 |
| 920.0 |
| 271.0 |
| 471.0 |
| 327.0 |
| 454.0 |
| 302.0 |
| 400.0 |
| 381.0 |
| 394.0 |
| 320.0 |
| 406.0 |
| 517.0 |
| 485.0 |
| 51.0 |
| 310.0 |
| 267.0 |
| 280.0 |
| 339.0 |
| 274.0 |