| (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 | 3,030.0 | 3,198.0 | 2,923.0 | 2,781.0 | 3,048.0 | 2,743.0 | 2,653.0 | 2,336.0 | 2,771.0 | 2,784.0 | 2,559.0 | 2,483.0 | 3,081.0 | 2,930.0 | 3,021.0 | 2,490.0 | ||||||||||||||||||||||||
| (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 | 11,932.0 | 11,950.0 | 10,503.0 | 10,907.0 | 10,965.0 | 10,627.0 | 7,719.0 | 8,201.0 | 8,686.0 | 8,031.0 | 7,499.0 | 7,360.0 | 7,637.0 | 6,860.0 | 7,486.0 | 7,930.0 | 6,638.0 | 5,278.0 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,496.0 | 3,934.0 | 3,260.0 | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,990.0 | 3,996.0 | 3,378.0 | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 4,423.0 | 4,196.0 | 3,339.0 | 4,311.0 | 3,018.0 | 2,631.0 | 2,202.0 | 1,921.0 | 768.0 | 927.0 | 689.0 | 226.0 | 1,569.0 | 1,375.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | 40.0 | 67.0 | 79.0 | 15.0 | 7.0 | - | - | - | - | - | - | 43.0 | 53.0 | 28.0 | 6.0 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 908.0 | 857.0 | 640.0 | 1,005.0 | 425.0 | 511.0 | 79.0 | 335.0 | 138.0 | (1,974.0) | (25.0) | (399.0) | 1,249.0 | 401.0 | 360.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 2.28 | 2.14 | 1.82 | 2.61 | 1.68 | 1.25 | 0.17 | 0.70 | (0.16) | 2.63 | (0.57) | (0.76) | 2.94 | 0.63 | 1.39 | 0.64 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 6,769.0 | 6,543.0 | 5,558.0 | 6,382.0 | 5,027.0 | 4,473.0 | 3,923.0 | 3,635.0 | 2,493.0 | 2,663.0 | 2,452.0 | 1,964.0 | 2,745.0 | 2,190.0 | 2,368.0 | 2,528.0 | ||||
| 2,524.0 |
| 3,257.0 |
| 2,475.0 |
| 2,283.0 |
| 2,612.0 |
| 2,092.0 |
| 1,933.0 |
| 1,781.0 |
| 1,913.0 |
| 2,107.0 |
| 1,999.0 |
| 2,041.0 |
| 2,054.0 |
| 2,204.0 |
| 2,303.0 |
| 2,091.0 |
| 2,088.0 |
| 2,228.0 |
| 1,891.0 |
| 1,924.0 |
| 1,988.0 |
| 2,198.0 |
| 1,905.0 |
| 1,736.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | 168.0 | 168.0 | 194.0 | 188.0 | 170.0 | 164.0 | 186.0 | 182.0 | 146.0 | 161.0 | 176.0 | 159.0 | 163.0 | 160.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 193.0 | - | - | - | 194.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 584.0 | 593.0 | 564.0 | 605.0 | 585.0 | 565.0 | 566.0 | 540.0 | 548.0 | 529.0 | 521.0 | 515.0 | 506.0 | 505.0 | 500.0 | 506.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 9.0 | 24.0 | (14.0) | (13.0) | 10.0 | (9.0) | 25.0 | 27.0 | 17.0 | (9.0) | 9.0 | 9.0 | 31.0 | (14.0) | (33.0) | 10.0 | 9.0 | |||||||||||||||||||||||
| Total Operating Expenses | 1,709.0 | 2,150.0 | 1,814.0 | 1,836.0 | 1,954.0 | 1,950.0 | 1,815.0 | 1,640.0 | 1,759.0 | 1,697.0 | 1,565.0 | 1,613.0 | 1,721.0 | 1,858.0 | 2,201.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1,321.0 | 1,048.0 | 1,109.0 | 945.0 | 1,094.0 | 793.0 | 838.0 | 696.0 | 1,012.0 | 1,087.0 | 994.0 | 870.0 | 1,360.0 | 1,072.0 | 820.0 | 472.0 | 654.0 | 937.0 | 355.0 | 600.0 | 739.0 | 518.0 | 641.0 | 612.0 | 431.0 | 234.0 | 628.0 | 498.0 | 561.0 | (634.0) | 501.0 | 410.0 | 491.0 | (155.0) | 274.0 | 378.0 | 430.0 | 570.0 | 345.0 | (488.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 376.0 | 371.0 | 372.0 | 350.0 | 349.0 | 338.0 | 338.0 | 339.0 | 349.0 | 322.0 | 314.0 | 306.0 | 294.0 | 289.0 | 291.0 | 281.0 | 286.0 | |||||||||||||||||||||||
| Income From Equity Investments | 161.0 | 311.0 | 152.0 | 142.0 | 155.0 | 129.0 | 147.0 | 147.0 | 137.0 | 155.0 | 127.0 | 160.0 | 147.0 | 145.0 | 193.0 | 163.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 26.0 | 18.0 | 21.0 | 16.0 | 14.0 | 13.0 | 31.0 | 33.0 | 31.0 | 30.0 | 30.0 | 19.0 | 20.0 | 13.0 | (6.0) | 6.0 | 5.0 | |||||||||||||||||||||||
| Pre-Tax Income | 1,156.0 | 1,017.0 | 929.0 | 757.0 | 922.0 | 608.0 | 968.0 | 555.0 | 855.0 | 1,547.0 | 861.0 | 756.0 | 1,241.0 | 953.0 | 717.0 | 362.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 244.0 | 244.0 | 246.0 | 174.0 | 193.0 | 91.0 | 227.0 | 129.0 | 193.0 | 370.0 | 176.0 | 175.0 | 284.0 | 256.0 | 96.0 | (45.0) | 118.0 | 198.0 | 53.0 | 119.0 | 141.0 | 55.0 | 111.0 | 117.0 | (204.0) | 91.0 | 77.0 | 98.0 | 69.0 | (159.0) | 190.0 | 52.0 | 55.0 | (2,100.0) | 24.0 | 65.0 | 37.0 | 49.0 | 69.0 | (145.0) |
| Net Income From Continuing Ops | 912.0 | 773.0 | 683.0 | 583.0 | 729.0 | 517.0 | 741.0 | 426.0 | 662.0 | 1,177.0 | 685.0 | 581.0 | 957.0 | 697.0 | 621.0 | 407.0 | 392.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.0 | 0.0 | - | - | (1.0) | (87.0) | - | - | 0.0 | 0.0 | - | |||||||||||||||||||||||
| Net Income | 912.0 | 773.0 | 683.0 | 583.0 | 729.0 | 517.0 | 741.0 | 426.0 | 662.0 | 1,168.0 | 684.0 | 494.0 | 957.0 | 697.0 | 621.0 | 407.0 | 392.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 865.0 | 734.0 | 647.0 | 546.0 | 691.0 | 486.0 | 706.0 | 401.0 | 632.0 | 1,138.0 | 654.0 | 460.0 | 927.0 | 669.0 | 600.0 | 400.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 47.0 | 39.0 | 36.0 | 37.0 | 38.0 | 31.0 | 35.0 | 25.0 | 30.0 | 30.0 | 30.0 | 34.0 | 30.0 | 28.0 | 21.0 | 7.0 | 12.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | 1.0 | 1.0 | 1.0 | 0.0 | 1.0 | 1.0 | 1.0 | 0.0 | 1.0 | 1.0 | 1.0 | 0.0 | 1.0 | 1.0 | 1.0 | 0.0 | 1.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 864.0 | 733.0 | 646.0 | 546.0 | 690.0 | 485.0 | 705.0 | 401.0 | 631.0 | 1,137.0 | 653.0 | 460.0 | 926.0 | 668.0 | 599.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.71 | - | 0.53 | 0.45 | 0.57 | - | 0.58 | 0.33 | 0.52 | - | 0.54 | 0.38 | 0.76 | - | 0.49 | 0.33 | 0.31 | - | 0.14 | 0.25 | 0.35 | - | 0.25 | 0.25 | (0.43) | - | 0.18 | 0.26 | 0.16 | - | 0.13 | 0.16 | 0.18 | - | 0.04 | 0.10 | 0.45 | - | 0.08 | (0.54) |
| EPS Diluted | 0.70 | - | 0.53 | 0.45 | 0.56 | - | 0.58 | 0.33 | 0.52 | - | 0.54 | 0.38 | 0.76 | - | 0.49 | 0.33 | 0.31 | - | ||||||||||||||||||||||
| Shares Basic | 1,223.0 | - | 1,222.0 | 1,221.7 | 1,221.0 | - | 1,220.0 | 1,219.4 | 1,218.2 | - | 1,217.0 | 1,217.7 | 1,219.5 | - | 1,219.0 | 1,218.7 | 1,216.9 | - | ||||||||||||||||||||||
| Shares Diluted | 1,226.0 | - | 1,225.0 | 1,224.3 | 1,225.0 | - | 1,223.0 | 1,222.2 | 1,222.2 | - | 1,220.1 | 1,219.9 | 1,225.8 | - | 1,222.5 | 1,222.7 | 1,221.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,905.0 | 1,641.0 | 1,673.0 | 1,550.0 | 1,679.0 | 1,358.0 | 1,404.0 | 1,236.0 | 1,560.0 | 1,616.0 | 1,515.0 | 1,385.0 | 1,866.0 | 1,577.0 | 1,320.0 | 978.0 | 1,152.0 | 1,391.0 | 842.0 | 1,063.0 | 1,177.0 | 954.0 | 1,067.0 | 1,042.0 | 860.0 | 673.0 | 1,063.0 | 922.0 | 977.0 | (199.0) | 926.0 | 844.0 | 922.0 | 273.0 | 707.0 | 811.0 | 872.0 | 1,007.0 | 780.0 | (42.0) |
| EBIT | 1,321.0 | 1,048.0 | 1,109.0 | 945.0 | 1,094.0 | 793.0 | 838.0 | 696.0 | 1,012.0 | 1,087.0 | 994.0 | 870.0 | 1,360.0 | 1,072.0 | 820.0 | 472.0 | 654.0 | 937.0 | 355.0 | |||||||||||||||||||||
| 11,851.0 |
| 10,239.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | 708.0 | 665.0 | 636.0 | 558.0 | 466.0 | 558.0 | 569.0 | 594.0 | 722.0 | 741.0 | 661.0 | 512.0 | 571.0 | 477.0 | 504.0 | 330.0 | 498.0 | 461.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | 721.0 | 708.0 | 665.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2,346.0 | 2,347.0 | 2,219.0 | 2,071.0 | 2,009.0 | 1,842.0 | 1,721.0 | 1,714.0 | 1,725.0 | 1,736.0 | 1,763.0 | 1,738.0 | 1,176.0 | 815.0 | 756.0 | 661.0 | 1,507.0 | 1,469.0 | 1,310.0 | 1,082.0 |
| Amortization of Intangibles | - | - | - | - | - | - | 328.0 | 324.0 | 333.0 | 347.0 | 356.0 | 353.0 | 209.0 | 60.0 | 43.0 | 2.0 | 0.0 | - | - | - |
| Other Operating Expenses | 6.0 | 7.0 | 60.0 | 40.0 | (28.0) | (16.0) | (22.0) | (10.0) | (50.0) | (71.0) | (135.0) | (40.0) | 97.0 | (74.0) | (24.0) | (1.0) | 15.0 | 34.0 | - | - |
| Total Operating Expenses | 7,509.0 | 7,754.0 | 7,164.0 | 6,596.0 | 7,947.0 | 7,996.0 | 5,517.0 | 6,280.0 | 7,918.0 | 7,104.0 | 6,810.0 | 7,134.0 | 6,068.0 | 5,485.0 | 5,874.0 | 6,063.0 | 5,231.0 | - | - | - |
| 1,612.0 |
| 1,867.0 |
| 1,407.0 |
| 1,106.0 |
| 2,681.0 |
| 1,787.0 |
| - |
| - |
| - |
| - |
| Interest Expense | 1,469.0 | 1,442.0 | 1,364.0 | 1,236.0 | 1,147.0 | 1,179.0 | 1,172.0 | 1,186.0 | 1,112.0 | 1,083.0 | 1,179.0 | 1,044.0 | 747.0 | 510.0 | - | 599.0 | 614.0 | 592.0 | 592.0 | - |
| Income From Equity Investments | 766.0 | 760.0 | 560.0 | 589.0 | 637.0 | 608.0 | 328.0 | 375.0 | 396.0 | 434.0 | 397.0 | 335.0 | 144.0 | 134.0 | 111.0 | 155.0 | 143.0 | 118.0 | 137.0 | - |
| Other Non-Operating Income | 81.0 | 69.0 | 108.0 | 99.0 | 18.0 | 6.0 | (43.0) | 33.0 | 92.0 | (25.0) | 85.0 | 102.0 | 31.0 | 0.0 | (2.0) | 11.0 | (12.0) | 2.0 | 0.0 | 12.0 |
| Pre-Tax Income | 3,859.0 | 3,625.0 | 2,986.0 | 4,405.0 | 2,542.0 | 2,073.0 | 277.0 | 1,064.0 | 331.0 | 535.0 | (375.0) | (1,713.0) | 3,584.0 | 1,080.0 | 1,289.0 | 1,202.0 | 385.0 | 550.0 | - | - |
| 124.0 |
| 114.0 |
| 204.0 |
| 733.0 |
| 490.0 |
| Net Income From Continuing Ops | 2,951.0 | 2,768.0 | 2,346.0 | 3,400.0 | 2,117.0 | 1,562.0 | 198.0 | 729.0 | 193.0 | 2,509.0 | (350.0) | (1,314.0) | 2,335.0 | 679.0 | 929.0 | 1,078.0 | 271.0 | 346.0 | 1,559.0 | 910.0 |
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | (97.0) | 0.0 | 0.0 | 0.0 | (15.0) | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | (11.0) | 136.0 | (417.0) | (1,193.0) | 15.0 | 33.0 | 170.0 |
| Net Income | 2,951.0 | 2,768.0 | 2,346.0 | 3,303.0 | 2,117.0 | 1,562.0 | 198.0 | 714.0 | 193.0 | 2,509.0 | (350.0) | (1,314.0) | 2,339.0 | 668.0 | 1,065.0 | 661.0 | (922.0) | 361.0 | 1,592.0 | 1,080.0 |
| Net Income Attributable To Parent | 2,792.0 | 2,618.0 | 2,225.0 | 3,179.0 | 2,049.0 | 1,517.0 | 211.0 | 850.0 | (155.0) | 2,174.0 | (424.0) | (571.0) | 2,114.0 | 430.0 | 859.0 | 376.0 | (1,097.0) | 285.0 | 1,418.0 | 990.0 |
| Less: Minority Interest | 159.0 | 150.0 | 121.0 | 124.0 | 68.0 | 45.0 | (13.0) | (136.0) | 348.0 | 335.0 | 74.0 | (743.0) | 225.0 | 238.0 | 206.0 | 285.0 | 175.0 | 76.0 | 174.0 | 90.0 |
| Less: Preferred Dividends | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 1.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2,789.0 | 2,615.0 | 2,222.0 | 3,176.0 | 2,046.0 | 1,514.0 | 208.0 | 847.0 | (156.0) | 2,174.0 | (424.0) | (571.0) | 2,114.0 | 430.0 | 859.0 | 376.0 | (1,097.0) | 285.0 | 1,418.0 | 990.0 |
| (1.88) |
| 0.49 |
| 2.44 |
| 1.66 |
| EPS Diluted | 2.27 | 2.14 | 1.82 | 2.60 | 1.67 | 1.24 | 0.17 | 0.70 | (0.16) | 2.62 | (0.57) | (0.76) | 2.92 | 0.62 | 1.37 | 0.63 | (1.86) | 0.49 | 2.40 | 1.63 |
| Shares Basic | 1,223.0 | 1,221.0 | 1,219.0 | 1,218.0 | 1,218.4 | 1,215.2 | 1,213.6 | 1,212.0 | 973.6 | 826.2 | 750.7 | 749.3 | 719.3 | 682.9 | 619.8 | 588.6 | 584.6 | 581.7 | 581.3 | 596.2 |
| Shares Diluted | 1,226.0 | 1,225.0 | 1,223.0 | 1,223.0 | 1,222.7 | 1,218.2 | 1,215.2 | 1,214.0 | 973.6 | 828.5 | 750.7 | 749.3 | 723.6 | 687.2 | 625.5 | 598.2 | 590.7 | 586.0 | 592.7 | 609.9 |
| 2,914.0 |
| 2,575.0 |
| 3,991.0 |
| 2,869.0 |
| EBIT | 4,423.0 | 4,196.0 | 3,339.0 | 4,311.0 | 3,018.0 | 2,631.0 | 2,202.0 | 1,921.0 | 768.0 | 927.0 | 689.0 | 226.0 | 1,569.0 | 1,375.0 | 1,612.0 | 1,867.0 | 1,407.0 | 1,106.0 | 2,681.0 | 1,787.0 |
| 154.0 |
| 169.0 |
| 152.0 |
| 114.0 |
| 123.0 |
| 112.0 |
| 114.0 |
| 127.0 |
| 113.0 |
| 148.0 |
| 130.0 |
| 152.0 |
| 128.0 |
| 133.0 |
| 174.0 |
| 130.0 |
| 132.0 |
| 142.0 |
| 138.0 |
| 153.0 |
| 161.0 |
| 166.0 |
| 177.0 |
| 158.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 498.0 |
| 454.0 |
| 487.0 |
| 463.0 |
| 438.0 |
| 436.0 |
| 426.0 |
| 430.0 |
| 429.0 |
| 439.0 |
| 435.0 |
| 424.0 |
| 416.0 |
| 435.0 |
| 425.0 |
| 434.0 |
| 431.0 |
| 428.0 |
| 433.0 |
| 433.0 |
| 442.0 |
| 437.0 |
| 435.0 |
| 446.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| (1.0) |
| (12.0) |
| 1.0 |
| 6.0 |
| (15.0) |
| (6.0) |
| (7.0) |
| 32.0 |
| 11.0 |
| (9.0) |
| (44.0) |
| (26.0) |
| 6.0 |
| (1.0) |
| (29.0) |
| (36.0) |
| (24.0) |
| (6.0) |
| (5.0) |
| 3.0 |
| (92.0) |
| (23.0) |
| 2,018.0 |
| 1,870.0 |
| 2,320.0 |
| 2,120.0 |
| 1,683.0 |
| 1,873.0 |
| 1,574.0 |
| 1,292.0 |
| 1,169.0 |
| 1,482.0 |
| 1,873.0 |
| 1,371.0 |
| 1,543.0 |
| 1,493.0 |
| 2,838.0 |
| 1,802.0 |
| 1,681.0 |
| 1,597.0 |
| 2,383.0 |
| 1,617.0 |
| 1,546.0 |
| 1,558.0 |
| 1,628.0 |
| 1,560.0 |
| 2,224.0 |
| 295.0 |
| 292.0 |
| 298.0 |
| 294.0 |
| 290.0 |
| 292.0 |
| 294.0 |
| 296.0 |
| 298.0 |
| 296.0 |
| 296.0 |
| 296.0 |
| 294.0 |
| 270.0 |
| 275.0 |
| 273.0 |
| 265.0 |
| 267.0 |
| 271.0 |
| 280.0 |
| 293.0 |
| 297.0 |
| 298.0 |
| 136.0 |
| 185.0 |
| 157.0 |
| 135.0 |
| 131.0 |
| 92.0 |
| 106.0 |
| 108.0 |
| 22.0 |
| 115.0 |
| 93.0 |
| 87.0 |
| 80.0 |
| 117.0 |
| 105.0 |
| 92.0 |
| 82.0 |
| 87.0 |
| 115.0 |
| 125.0 |
| 107.0 |
| 95.0 |
| 104.0 |
| 101.0 |
| 2.0 |
| 4.0 |
| 2.0 |
| (2.0) |
| (29.0) |
| (23.0) |
| 5.0 |
| 4.0 |
| 14.0 |
| 1.0 |
| 7.0 |
| 11.0 |
| (7.0) |
| 52.0 |
| 26.0 |
| 21.0 |
| (149.0) |
| 23.0 |
| 24.0 |
| 77.0 |
| 33.0 |
| 20.0 |
| 17.0 |
| 510.0 |
| 830.0 |
| 226.0 |
| 441.0 |
| 576.0 |
| 185.0 |
| 434.0 |
| 432.0 |
| (774.0) |
| 40.0 |
| 319.0 |
| 422.0 |
| 283.0 |
| (705.0) |
| 390.0 |
| 321.0 |
| 325.0 |
| (478.0) |
| 149.0 |
| 258.0 |
| 606.0 |
| 86.0 |
| 200.0 |
| (650.0) |
| 632.0 |
| 173.0 |
| 322.0 |
| 435.0 |
| 130.0 |
| 323.0 |
| 315.0 |
| (570.0) |
| (51.0) |
| 242.0 |
| 324.0 |
| 214.0 |
| (546.0) |
| 200.0 |
| 269.0 |
| 270.0 |
| 1,622.0 |
| 125.0 |
| 193.0 |
| 569.0 |
| 37.0 |
| 131.0 |
| (505.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 632.0 |
| 173.0 |
| 322.0 |
| 435.0 |
| 130.0 |
| 323.0 |
| 315.0 |
| (570.0) |
| (66.0) |
| 242.0 |
| 324.0 |
| 214.0 |
| (546.0) |
| 200.0 |
| 269.0 |
| 270.0 |
| 1,622.0 |
| 125.0 |
| 193.0 |
| 569.0 |
| 37.0 |
| 131.0 |
| (505.0) |
| 380.0 |
| 622.0 |
| 165.0 |
| 304.0 |
| 426.0 |
| 116.0 |
| 309.0 |
| 303.0 |
| (517.0) |
| 124.0 |
| 221.0 |
| 310.0 |
| 195.0 |
| (571.0) |
| 129.0 |
| 135.0 |
| 152.0 |
| 1,687.0 |
| 33.0 |
| 81.0 |
| 373.0 |
| (15.0) |
| 61.0 |
| (405.0) |
| 10.0 |
| 8.0 |
| 18.0 |
| 9.0 |
| 14.0 |
| 14.0 |
| 12.0 |
| (53.0) |
| (190.0) |
| 21.0 |
| 14.0 |
| 19.0 |
| 25.0 |
| 71.0 |
| 134.0 |
| 118.0 |
| (65.0) |
| 92.0 |
| 112.0 |
| 196.0 |
| 52.0 |
| 70.0 |
| (100.0) |
| 1.0 |
| 1.0 |
| 0.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.0 |
| 1.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 400.0 |
| 379.0 |
| 621.0 |
| 164.0 |
| 304.0 |
| 425.0 |
| 115.0 |
| 308.0 |
| 303.0 |
| (518.0) |
| 123.0 |
| 220.0 |
| 310.0 |
| 194.0 |
| (572.0) |
| 129.0 |
| 135.0 |
| 152.0 |
| 1,687.0 |
| 33.0 |
| 81.0 |
| 373.0 |
| (15.0) |
| 61.0 |
| (405.0) |
| 0.13 |
| 0.25 |
| 0.35 |
| - |
| 0.25 |
| 0.25 |
| (0.43) |
| - |
| 0.18 |
| 0.26 |
| 0.16 |
| - |
| 0.13 |
| 0.16 |
| 0.18 |
| - |
| 0.04 |
| 0.10 |
| 0.45 |
| - |
| 0.08 |
| (0.54) |
| 1,215.4 |
| 1,215.3 |
| 1,214.6 |
| - |
| 1,213.9 |
| 1,213.6 |
| 1,213.0 |
| - |
| 1,212.3 |
| 1,212.0 |
| 1,211.5 |
| - |
| 1,023.6 |
| 827.9 |
| 827.5 |
| - |
| 826.8 |
| 826.4 |
| 824.5 |
| - |
| 750.8 |
| 750.6 |
| 1,218.0 |
| 1,217.5 |
| 1,217.2 |
| - |
| 1,215.3 |
| 1,214.6 |
| 1,213.0 |
| - |
| 1,214.2 |
| 1,214.1 |
| 1,213.6 |
| - |
| 1,026.5 |
| 830.1 |
| 830.2 |
| - |
| 829.4 |
| 828.6 |
| 826.5 |
| - |
| 751.9 |
| 750.6 |
| 600.0 |
| 739.0 |
| 518.0 |
| 641.0 |
| 612.0 |
| 431.0 |
| 234.0 |
| 628.0 |
| 498.0 |
| 561.0 |
| (634.0) |
| 501.0 |
| 410.0 |
| 491.0 |
| (155.0) |
| 274.0 |
| 378.0 |
| 430.0 |
| 570.0 |
| 345.0 |
| (488.0) |