| (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 | 32,381.0 | 30,372.0 | 32,168.0 | 29,889.0 | 30,258.0 | 30,756.0 | 32,876.0 | 34,490.0 | 31,759.0 | 35,414.0 | 38,404.0 | 34,509.0 | 36,439.0 | 41,746.0 | 44,454.0 | 51,641.0 | ||||||||||||||||||||||||
| (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 | 124,810.0 | 122,687.0 | 129,881.0 | 144,766.0 | 176,383.0 | 113,977.0 | 64,912.0 | 108,324.0 | 117,033.0 | 93,980.0 | 75,659.0 | - | - | - | - | - | - | - | ||
| Cost of Revenue | 117,833.0 | 117,255.0 | 125,076.0 | 131,834.0 | 159,587.0 | 110,848.0 | 65,652.0 | 103,546.0 | 111,439.0 | 89,475.0 | 71,312.0 | 80,689.0 | - | - | - | - | - | |||
| Gross Profit | 6,977.0 | 5,432.0 | 4,805.0 | 12,932.0 | 16,796.0 | 3,129.0 | (740.0) | 4,778.0 | 5,594.0 | 4,505.0 | 4,347.0 | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 5,812.0 | 3,181.0 | 3,755.0 | 11,858.0 | 15,690.0 | 2,130.0 | (1,579.0) | 3,836.0 | 4,572.0 | 3,563.0 | 3,534.0 | 6,358.0 | 5,902.0 | 3,957.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 1,425.0 | 759.0 | 692.0 | 2,619.0 | 3,428.0 | 255.0 | (903.0) | 702.0 | 879.0 | (949.0) | 765.0 | 1,870.0 | 1,777.0 | 1,254.0 | 1,626.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 14.08 | 7.57 | 8.58 | 24.93 | 29.05 | 2.27 | (3.50) | 5.84 | 7.30 | 9.17 | 4.94 | 8.00 | 6.88 | 4.99 | 3.77 | 3.69 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 5,876.0 | 3,244.0 | 3,800.0 | 11,901.0 | 15,735.0 | 2,177.0 | (1,531.0) | 3,889.0 | 4,624.0 | 3,615.0 | 3,582.0 | 8,200.0 | 7,592.0 | 5,677.0 | 6,618.0 | 5,214.0 | ||||
| 38,542.0 |
| 35,903.0 |
| 29,520.0 |
| 27,748.0 |
| 20,806.0 |
| 16,604.0 |
| 15,809.0 |
| 10,397.0 |
| 22,102.0 |
| 27,879.0 |
| 27,249.0 |
| 28,933.0 |
| 24,263.0 |
| 28,730.0 |
| 30,849.0 |
| 31,015.0 |
| 26,439.0 |
| - |
| 23,562.0 |
| 22,254.0 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 30,329.0 | 28,468.0 | 30,396.0 | 28,640.0 | 29,751.0 | 30,127.0 | 32,122.0 | 33,051.0 | 29,776.0 | 33,540.0 | 34,634.0 | 31,528.0 | 32,132.0 | 37,071.0 | 40,431.0 | 45,162.0 | 36,923.0 | 33,993.0 | 28,602.0 | 27,039.0 | 21,214.0 | 16,834.0 | 16,207.0 | 8,424.0 | 24,187.0 | 25,876.0 | 26,130.0 | 27,810.0 | 23,730.0 | 27,184.0 | 29,398.0 | 29,480.0 | 25,377.0 | 25,282.0 | 21,948.0 | 21,205.0 | 21,040.0 | - | 18,553.0 | - |
| Gross Profit | 2,052.0 | 1,904.0 | 1,772.0 | 1,249.0 | 507.0 | 629.0 | 754.0 | 1,439.0 | 1,983.0 | 1,874.0 | 3,770.0 | 2,981.0 | 4,307.0 | 4,675.0 | 4,023.0 | 6,479.0 | 1,619.0 | 1,910.0 | 918.0 | 709.0 | (408.0) | (230.0) | (398.0) | 1,973.0 | (2,085.0) | 2,003.0 | 1,119.0 | 1,123.0 | 533.0 | 1,546.0 | 1,451.0 | 1,535.0 | 1,062.0 | - | 1,614.0 | 1,049.0 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 285.0 | 315.0 | 246.0 | 220.0 | 261.0 | 266.0 | 234.0 | 203.0 | 258.0 | 295.0 | 250.0 | 209.0 | 244.0 | 282.0 | 214.0 | 233.0 | ||||||||||||||||||||||||
| Depreciation & Amortization | 12.0 | 12.0 | 12.0 | 28.0 | 11.0 | 11.0 | 10.0 | 12.0 | 12.0 | 11.0 | 11.0 | 11.0 | 10.0 | 11.0 | 11.0 | 12.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 24.0 | 2.0 | 5.0 | 4.0 | 4.0 | 4.0 | 3.0 | 3.0 | 34.0 | 15.0 | 6.0 | 2.0 | 10.0 | 26.0 | 6.0 | 15.0 | 19.0 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,731.0 | 1,575.0 | 1,509.0 | 997.0 | (900.0) | 348.0 | 507.0 | 1,221.0 | 1,679.0 | 1,553.0 | 3,503.0 | 2,759.0 | 4,043.0 | 4,295.0 | 3,792.0 | 6,219.0 | 1,384.0 | 1,594.0 | 693.0 | 509.0 | (666.0) | (470.0) | (621.0) | 1,789.0 | (2,277.0) | 1,739.0 | 881.0 | 908.0 | 308.0 | 1,299.0 | 1,219.0 | 1,253.0 | 801.0 | 843.0 | 1,332.0 | 860.0 | 528.0 | 582.0 | 892.0 | 1,231.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 140.0 | 139.0 | 139.0 | 141.0 | 137.0 | 135.0 | 141.0 | 140.0 | 140.0 | 149.0 | 149.0 | 148.0 | 146.0 | 137.0 | 138.0 | 142.0 | 145.0 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 132.0 | 88.0 | 86.0 | 86.0 | 120.0 | 110.0 | 123.0 | 122.0 | 144.0 | 145.0 | 122.0 | 106.0 | 129.0 | 92.0 | 74.0 | 33.0 | (20.0) | |||||||||||||||||||||||
| Pre-Tax Income | 1,723.0 | 1,524.0 | 1,456.0 | 942.0 | (917.0) | 323.0 | 489.0 | 1,203.0 | 1,683.0 | 1,549.0 | 3,476.0 | 2,717.0 | 4,026.0 | 4,250.0 | 3,728.0 | 6,110.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 401.0 | 355.0 | 390.0 | 279.0 | (265.0) | (34.0) | 96.0 | 277.0 | 353.0 | 331.0 | 813.0 | 595.0 | 880.0 | 1,018.0 | 816.0 | 1,342.0 | 252.0 | 169.0 | 65.0 | 169.0 | (148.0) | (289.0) | (337.0) | 339.0 | (616.0) | 326.0 | 165.0 | 160.0 | 51.0 | 205.0 | 276.0 | 249.0 | 149.0 | (1,635.0) | 378.0 | 196.0 | 112.0 | 113.0 | 144.0 | 291.0 |
| Net Income From Continuing Ops | 1,322.0 | 1,169.0 | 1,066.0 | 663.0 | (652.0) | 357.0 | 393.0 | 926.0 | 1,330.0 | 1,218.0 | 2,663.0 | 2,122.0 | 3,146.0 | 3,232.0 | 2,912.0 | 4,768.0 | 967.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,322.0 | 1,169.0 | 1,066.0 | 663.0 | (652.0) | 357.0 | 393.0 | 926.0 | 1,330.0 | 1,218.0 | 2,663.0 | 2,122.0 | 3,146.0 | 3,232.0 | 2,912.0 | 4,768.0 | 967.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1,263.0 | 1,134.0 | 1,095.0 | 714.0 | (595.0) | 281.0 | 364.0 | 880.0 | 1,245.0 | 1,202.0 | 2,622.0 | 1,944.0 | 3,067.0 | 3,113.0 | 2,817.0 | 4,693.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 59.0 | 35.0 | (29.0) | (51.0) | (57.0) | 76.0 | 29.0 | 46.0 | 85.0 | 16.0 | 41.0 | 178.0 | 79.0 | 119.0 | 95.0 | 75.0 | 62.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1,259.0 | 1,133.0 | 1,092.0 | 712.0 | (596.0) | 280.0 | 363.0 | 877.0 | 1,242.0 | 1,199.0 | 2,614.0 | 1,938.0 | 3,057.0 | 3,101.0 | 2,806.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 4.22 | - | 3.54 | 2.28 | (1.90) | - | 1.14 | 2.71 | 3.75 | - | 7.49 | 5.41 | 8.30 | - | 7.20 | 11.58 | 2.21 | - | 1.13 | 0.39 | (1.73) | - | (1.14) | 3.07 | (4.54) | - | 1.48 | 1.47 | 0.34 | - | 2.01 | 1.96 | 1.09 | - | 1.91 | 1.23 | 0.68 | - | 1.33 | 1.74 |
| EPS Diluted | 4.22 | - | 3.53 | 2.28 | (1.90) | - | 1.14 | 2.71 | 3.75 | - | 7.49 | 5.40 | 8.29 | - | 7.19 | 11.57 | 2.21 | - | ||||||||||||||||||||||
| Shares Basic | 298.0 | - | 309.0 | 312.0 | 314.0 | - | 318.0 | 324.0 | 331.0 | - | 349.0 | 358.0 | 369.0 | - | 390.0 | 404.0 | 408.0 | - | ||||||||||||||||||||||
| Shares Diluted | 298.0 | - | 309.0 | 312.0 | 314.0 | - | 318.0 | 324.0 | 331.0 | - | 349.0 | 358.0 | 369.0 | - | 390.0 | 404.0 | 408.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,743.0 | 1,587.0 | 1,521.0 | 1,025.0 | (889.0) | 359.0 | 517.0 | 1,233.0 | 1,691.0 | 1,564.0 | 3,514.0 | 2,770.0 | 4,053.0 | 4,306.0 | 3,803.0 | 6,231.0 | 1,395.0 | 1,606.0 | 704.0 | 521.0 | (654.0) | (459.0) | (609.0) | 1,801.0 | (2,264.0) | 1,753.0 | 892.0 | 922.0 | 322.0 | 1,312.0 | 1,232.0 | 1,266.0 | 814.0 | 856.0 | 1,345.0 | 874.0 | 540.0 | (796.0) | 1,362.0 | 1,702.0 |
| EBIT | 1,731.0 | 1,575.0 | 1,509.0 | 997.0 | (900.0) | 348.0 | 507.0 | 1,221.0 | 1,679.0 | 1,553.0 | 3,503.0 | 2,759.0 | 4,043.0 | 4,295.0 | 3,792.0 | 6,219.0 | 1,384.0 | 1,594.0 | 693.0 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1,066.0 | 1,042.0 | 961.0 | 998.0 | 934.0 | 865.0 | 756.0 | 868.0 | 925.0 | 829.0 | 709.0 | 710.0 | 724.0 | 758.0 | 698.0 | 571.0 | 531.0 | 572.0 | 559.0 | 638.0 |
| Depreciation & Amortization | 64.0 | 63.0 | 45.0 | 43.0 | 45.0 | 47.0 | 48.0 | 53.0 | 52.0 | 52.0 | 48.0 | 1,842.0 | 1,690.0 | 1,720.0 | 1,574.0 | 1,534.0 | 1,405.0 | 1,361.0 | 1,363.0 | 1,244.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.0 | 18.0 | 22.0 | 25.0 | 33.0 | - |
| Other Operating Expenses | 35.0 | 15.0 | 44.0 | 33.0 | 66.0 | 87.0 | 35.0 | 21.0 | 45.0 | 61.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | 72,087.0 | 81,446.0 | 124,942.0 | 134,117.0 | 133,349.0 | 122,307.0 | 80,357.0 | 64,516.0 | 112,375.0 | 83,357.0 |
| 5,044.0 |
| 3,680.0 |
| 1,876.0 |
| 83.0 |
| 761.0 |
| 6,630.0 |
| - |
| - |
| - |
| - |
| Interest Expense | 559.0 | 556.0 | 556.0 | 592.0 | 562.0 | 603.0 | 563.0 | 454.0 | 470.0 | 468.0 | 446.0 | 433.0 | 397.0 | 365.0 | 314.0 | 401.0 | 484.0 | 520.0 | 451.0 | 466.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 392.0 | 380.0 | 499.0 | 502.0 | 179.0 | 16.0 | 132.0 | 104.0 | 130.0 | 112.0 | 94.0 | 46.0 | 47.0 | 59.0 | 10.0 | 43.0 | 106.0 | 17.0 | 113.0 | 167.0 |
| Pre-Tax Income | 5,645.0 | 3,005.0 | 3,698.0 | 11,768.0 | 15,307.0 | 1,543.0 | (2,010.0) | 3,486.0 | 4,232.0 | 3,207.0 | 3,182.0 | 5,971.0 | 5,552.0 | 3,976.0 | 4,740.0 | 3,322.0 | 1,498.0 | (316.0) | 527.0 | 6,436.0 |
| 1,226.0 |
| 575.0 |
| (43.0) |
| 1,539.0 |
| 2,059.0 |
| Net Income From Continuing Ops | 4,220.0 | 2,246.0 | 3,006.0 | 9,149.0 | 11,879.0 | 1,288.0 | (1,107.0) | 2,784.0 | 3,353.0 | 4,156.0 | 2,417.0 | 4,101.0 | 3,775.0 | 2,722.0 | 3,114.0 | 2,096.0 | 923.0 | (273.0) | (1,012.0) | 4,377.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (7.0) | (599.0) | (1,709.0) | - | - |
| Net Income | 4,220.0 | 2,246.0 | 3,006.0 | 9,149.0 | 11,879.0 | 1,288.0 | (1,107.0) | 2,784.0 | 3,353.0 | 4,156.0 | 2,417.0 | 4,101.0 | 3,711.0 | 2,728.0 | 2,080.0 | 2,089.0 | 324.0 | (1,982.0) | (1,131.0) | 5,234.0 |
| Net Income Attributable To Parent | 4,206.0 | 2,348.0 | 2,770.0 | 8,835.0 | 11,528.0 | 930.0 | (1,421.0) | 2,422.0 | 3,122.0 | 4,065.0 | 2,289.0 | 3,990.0 | 3,630.0 | 2,720.0 | 2,083.0 | 2,090.0 | 324.0 | (1,982.0) | (1,131.0) | 5,234.0 |
| Less: Minority Interest | 14.0 | (102.0) | 236.0 | 314.0 | 351.0 | 358.0 | 314.0 | 362.0 | 231.0 | 91.0 | 128.0 | 111.0 | 81.0 | 8.0 | (3.0) | (1.0) | 0.0 | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4,196.0 | 2,341.0 | 2,762.0 | 8,808.0 | 11,485.0 | 924.0 | (1,426.0) | 2,415.0 | 3,113.0 | 4,051.0 | 2,282.0 | 3,990.0 | 3,630.0 | 2,720.0 | 2,083.0 | 2,090.0 | 324.0 | (1,982.0) | (1,131.0) | 5,234.0 |
| 0.57 |
| (3.67) |
| (2.16) |
| 9.24 |
| EPS Diluted | 14.08 | 7.57 | 8.58 | 24.92 | 29.04 | 2.27 | (3.50) | 5.84 | 7.29 | 9.16 | 4.94 | 7.99 | 6.85 | 4.97 | 3.75 | 3.68 | 0.57 | (3.67) | (2.16) | 8.88 |
| Shares Basic | 298.0 | 309.0 | 322.0 | 353.0 | 395.0 | 407.0 | 407.0 | 413.0 | 426.0 | 442.0 | 461.0 | 497.0 | 526.0 | 542.0 | 550.0 | 563.0 | 563.0 | 541.0 | 524.0 | 565.0 |
| Shares Diluted | 298.0 | 309.0 | 322.0 | 353.0 | 396.0 | 407.0 | 407.0 | 414.0 | 428.0 | 444.0 | 464.0 | 500.0 | 530.0 | 548.0 | 556.0 | 569.0 | 568.0 | 541.0 | 524.0 | 579.0 |
| 3,281.0 |
| 1,444.0 |
| 2,124.0 |
| 7,874.0 |
| EBIT | 5,812.0 | 3,181.0 | 3,755.0 | 11,858.0 | 15,690.0 | 2,130.0 | (1,579.0) | 3,836.0 | 4,572.0 | 3,563.0 | 3,534.0 | 6,358.0 | 5,902.0 | 3,957.0 | 5,044.0 | 3,680.0 | 1,876.0 | 83.0 | 761.0 | 6,630.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 205.0 |
| 286.0 |
| 195.0 |
| 176.0 |
| 208.0 |
| 224.0 |
| 186.0 |
| 169.0 |
| 177.0 |
| 243.0 |
| 217.0 |
| 199.0 |
| 209.0 |
| 230.0 |
| 209.0 |
| 248.0 |
| 238.0 |
| 237.0 |
| 225.0 |
| 175.0 |
| 192.0 |
| 202.0 |
| 192.0 |
| 159.0 |
| 11.0 |
| 12.0 |
| 11.0 |
| 12.0 |
| 12.0 |
| 11.0 |
| 12.0 |
| 12.0 |
| 13.0 |
| 14.0 |
| 11.0 |
| 14.0 |
| 14.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 14.0 |
| 12.0 |
| (1,378.0) |
| 470.0 |
| 471.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| 19.0 |
| 12.0 |
| 38.0 |
| 5.0 |
| 25.0 |
| 3.0 |
| 2.0 |
| 7.0 |
| 10.0 |
| 2.0 |
| 2.0 |
| 4.0 |
| 10.0 |
| 21.0 |
| 10.0 |
| 17.0 |
| 44.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,383.0 |
| 21,235.0 |
| 20,092.0 |
| 18,757.0 |
| 18,353.0 |
| 152.0 |
| 152.0 |
| 150.0 |
| 149.0 |
| 153.0 |
| 143.0 |
| 142.0 |
| 125.0 |
| 119.0 |
| 111.0 |
| 112.0 |
| 112.0 |
| 114.0 |
| 111.0 |
| 124.0 |
| 121.0 |
| 114.0 |
| 114.0 |
| 119.0 |
| 121.0 |
| 112.0 |
| 115.0 |
| 111.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (163.0) |
| 32.0 |
| 102.0 |
| 45.0 |
| 25.0 |
| 48.0 |
| 27.0 |
| 32.0 |
| 36.0 |
| 34.0 |
| 12.0 |
| 22.0 |
| 42.0 |
| 42.0 |
| (5.0) |
| 51.0 |
| 36.0 |
| 23.0 |
| 27.0 |
| 26.0 |
| 59.0 |
| 12.0 |
| 14.0 |
| 1,219.0 |
| 1,279.0 |
| 573.0 |
| 461.0 |
| (770.0) |
| (598.0) |
| (716.0) |
| 1,674.0 |
| (2,370.0) |
| 1,656.0 |
| 804.0 |
| 808.0 |
| 218.0 |
| 1,227.0 |
| 1,150.0 |
| 1,124.0 |
| 731.0 |
| 765.0 |
| 1,241.0 |
| 768.0 |
| 433.0 |
| 529.0 |
| 789.0 |
| 1,134.0 |
| 1,110.0 |
| 508.0 |
| 292.0 |
| (622.0) |
| (309.0) |
| (379.0) |
| 1,335.0 |
| (1,754.0) |
| 1,330.0 |
| 639.0 |
| 648.0 |
| 167.0 |
| 1,022.0 |
| 874.0 |
| 875.0 |
| 582.0 |
| 2,400.0 |
| 863.0 |
| 572.0 |
| 321.0 |
| 416.0 |
| 645.0 |
| 843.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,110.0 |
| 508.0 |
| 292.0 |
| (622.0) |
| (309.0) |
| (379.0) |
| 1,335.0 |
| (1,754.0) |
| 1,330.0 |
| 639.0 |
| 648.0 |
| 167.0 |
| 1,022.0 |
| 874.0 |
| 875.0 |
| 582.0 |
| 2,400.0 |
| 863.0 |
| 572.0 |
| 321.0 |
| 416.0 |
| 645.0 |
| 843.0 |
| 905.0 |
| 1,009.0 |
| 463.0 |
| 162.0 |
| (704.0) |
| (359.0) |
| (464.0) |
| 1,253.0 |
| (1,851.0) |
| 1,060.0 |
| 609.0 |
| 612.0 |
| 141.0 |
| 952.0 |
| 856.0 |
| 845.0 |
| 469.0 |
| 2,371.0 |
| 841.0 |
| 548.0 |
| 305.0 |
| 367.0 |
| 613.0 |
| 814.0 |
| 101.0 |
| 45.0 |
| 130.0 |
| 82.0 |
| 50.0 |
| 85.0 |
| 82.0 |
| 97.0 |
| 270.0 |
| 30.0 |
| 36.0 |
| 26.0 |
| 70.0 |
| 18.0 |
| 30.0 |
| 113.0 |
| 29.0 |
| 22.0 |
| 24.0 |
| 16.0 |
| 49.0 |
| 32.0 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,676.0 |
| 902.0 |
| 1,007.0 |
| 462.0 |
| 160.0 |
| (705.0) |
| (358.0) |
| (465.0) |
| 1,249.0 |
| (1,852.0) |
| 1,057.0 |
| 608.0 |
| 610.0 |
| 140.0 |
| 949.0 |
| 854.0 |
| 842.0 |
| 468.0 |
| 2,357.0 |
| 841.0 |
| 548.0 |
| 305.0 |
| 360.0 |
| 613.0 |
| 814.0 |
| 1.13 |
| 0.39 |
| (1.73) |
| - |
| (1.14) |
| 3.07 |
| (4.54) |
| - |
| 1.48 |
| 1.47 |
| 0.34 |
| - |
| 2.01 |
| 1.96 |
| 1.09 |
| - |
| 1.91 |
| 1.23 |
| 0.68 |
| - |
| 1.33 |
| 1.73 |
| 407.0 |
| 407.0 |
| 407.0 |
| - |
| 407.0 |
| 406.0 |
| 408.0 |
| - |
| 412.0 |
| 415.0 |
| 416.0 |
| - |
| 425.0 |
| 429.0 |
| 431.0 |
| - |
| 439.0 |
| 444.0 |
| 448.0 |
| - |
| 458.0 |
| 467.0 |
| 408.0 |
| 407.0 |
| 407.0 |
| - |
| 407.0 |
| 407.0 |
| 408.0 |
| - |
| 413.0 |
| 417.0 |
| 418.0 |
| - |
| 427.0 |
| 431.0 |
| 432.0 |
| - |
| 441.0 |
| 446.0 |
| 451.0 |
| - |
| 460.0 |
| 470.0 |
| 509.0 |
| (666.0) |
| (470.0) |
| (621.0) |
| 1,789.0 |
| (2,277.0) |
| 1,739.0 |
| 881.0 |
| 908.0 |
| 308.0 |
| 1,299.0 |
| 1,219.0 |
| 1,253.0 |
| 801.0 |
| 843.0 |
| 1,332.0 |
| 860.0 |
| 528.0 |
| 582.0 |
| 892.0 |
| 1,231.0 |