| (in millions of USD) | 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 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 7,037.0 | 6,560.0 | 7,528.0 | 7,402.0 | 7,600.0 | 6,864.0 | 7,670.0 | 7,882.0 | 7,829.0 | 6,874.0 | 8,175.0 | 7,905.0 | 8,166.0 | 7,378.0 | |||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 6,560.0 | 6,864.0 | 6,874.0 | 7,378.0 | 6,067.0 | 5,480.6 | 2,013.5 | - |
| Restricted Cash | 35.0 | 25.0 | 24.0 | 17.0 | 15.0 | 33.8 | 0.1 | - |
| Short Term Investments | 4,454.0 | 3,747.0 | 3,197.0 | 2,244.0 | 2,255.0 | 910.7 | - | - |
| Cash And Short Term Investments | 11,014.0 | 10,611.0 | 10,071.0 | 9,622.0 | 8,322.0 | 6,391.3 | 2,013.5 | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 824.0 | 638.0 | 569.0 | 456.0 | 349.0 | 310.0 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 203.0 | 141.0 | 110.0 | 312.0 | 379.0 | |||
| Current Liabilities | ||||||||
| Accounts Payable | 232.0 | 142.0 | 141.0 | 137.0 | 118.0 | 79.9 | - | - |
| Short Term Debt | 1,999.0 | 0.0 | - | - | 0.0 | 10.0 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.0 | 1,995.0 | 1,991.0 | 1,987.0 | 1,983.0 | 1,815.6 | - | - |
| Operating Lease Liabilities Non-Current | 204.0 | 236.0 | 252.0 | 295.0 | 372.0 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - |
| Additional Paid In Capital | 13,763.0 | 12,602.0 | 11,639.0 | 11,557.0 | 11,140.0 | |||
| Supplementary Data | ||||||||
| Total Debt | 1,999.0 | 1,995.0 | 1,991.0 | 1,987.0 | 1,983.0 | 1,825.6 | - | - |
| Net debt | (9,015.0) | (8,616.0) | (8,080.0) | (7,635.0) | (6,339.0) | (4,565.7) | ||
| 7,523.7 |
| 7,838.0 |
| 6,886.6 |
| 6,067.4 |
| 5,994.7 |
| 5,672.7 |
| 4,482.6 |
| 5,480.6 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 60.0 | 35.0 | 35.0 | 44.0 | 40.0 | 25.0 | 27.0 | 35.0 | 35.0 | 24.0 | 24.0 | 29.0 | 30.0 | 17.0 | 1.5 | 14.8 | 14.8 | 14.8 | 14.8 | 14.8 | 19.9 | 33.8 | - | - | - | - | - |
| Short Term Investments | 4,968.0 | 4,454.0 | 4,156.0 | 3,954.0 | 3,892.0 | 3,747.0 | 3,583.0 | 3,369.0 | 3,264.0 | 3,197.0 | 2,787.0 | 2,435.0 | 2,428.0 | 2,244.0 | 2,103.9 | 2,057.5 | 2,435.7 | 2,255.0 | 1,926.0 | 1,755.3 | 2,086.7 | 910.7 | - | - | - | - | - |
| Cash And Short Term Investments | 12,005.0 | 11,014.0 | 11,684.0 | 11,356.0 | 11,492.0 | 10,611.0 | 11,253.0 | 11,251.0 | 11,093.0 | 10,071.0 | 10,962.0 | 10,340.0 | 10,594.0 | 9,622.0 | 9,627.6 | 9,895.5 | 9,322.3 | 8,322.5 | 7,920.7 | 7,427.9 | 6,569.3 | 6,391.3 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 191.0 | 186.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1,046.0 | 824.0 | 645.0 | 757.0 | 628.0 | 638.0 | 493.0 | 659.0 | 563.0 | 569.0 | 575.0 | 568.0 | 515.0 | 456.0 | 432.0 | 449.9 | 319.7 | ||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 23,601.0 | 18,797.0 | 19,538.0 | 23,180.0 | 21,295.0 | 17,180.0 | 18,319.0 | 22,252.0 | 20,393.0 | 16,509.0 | 17,523.0 | 20,052.0 | 18,869.0 | 14,861.0 | 14,866.5 | 17,825.6 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Property,Plant & Equipment Net | - | - | 122.0 | 132.0 | 138.0 | 147.0 | 166.0 | 170.0 | 171.0 | 160.0 | 147.0 | 132.0 | 122.0 | 121.0 | 118.5 | 118.1 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | 48.0 | 47.0 | 48.0 | 48.0 | 37.0 | 47.0 | - | - | - | - | 8.0 | 9.0 | 10.1 | 14.0 | 14.5 | 14.6 | 16.2 | ||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 646.5 | 649.4 | 651.9 | 652.6 | 653.6 | ||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 38.2 | 42.4 | 46.7 | 52.3 | |||||||||
| Operating Lease Right Of Use Assets | - | - | 150.0 | 144.0 | 139.0 | 144.0 | 96.0 | 103.0 | 111.0 | 119.0 | 123.0 | 131.0 | 138.0 | 138.0 | 154.2 | 164.6 | |||||||||||
| Deferred Tax Assets | 1,941.0 | 2,102.0 | 2,146.0 | 2,428.0 | 2,459.0 | 2,439.0 | 2,601.0 | 2,825.0 | 2,886.0 | 2,881.0 | 2,775.0 | - | - | 16.0 | - | - | - | ||||||||||
| Other Non-Current Assets | 519.0 | 539.0 | 607.0 | 608.0 | 527.0 | 563.0 | 469.0 | 460.0 | 472.0 | 463.0 | 195.0 | 194.0 | 207.0 | 218.0 | 252.7 | 258.9 | 202.6 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 26,828.0 | 22,208.0 | 23,064.0 | 26,992.0 | 25,056.0 | 20,959.0 | 22,172.0 | 26,320.0 | 24,537.0 | 20,645.0 | 21,439.0 | 21,188.0 | 20,018.0 | 16,038.0 | 16,076.6 | 19,059.1 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 180.0 | 232.0 | 181.0 | 221.0 | 186.0 | 142.0 | 181.0 | 163.0 | 184.0 | 141.0 | 163.0 | 100.0 | 161.0 | 137.0 | 152.7 | 139.2 | 128.2 | 118.4 | 97.1 | 97.7 | 116.7 | 79.9 | - | - | - | - | - |
| Short Term Debt | 0.0 | 1,999.0 | 1,998.0 | 1,997.0 | 1,996.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 2,733.0 | 1,743.0 | 1,820.0 | 2,857.0 | 2,723.0 | 1,616.0 | 1,657.0 | 2,621.0 | 2,434.0 | 1,427.0 | 1,467.0 | 2,347.0 | 2,172.0 | 1,182.0 | 1,220.3 | 1,980.9 | |||||||||||
| Operating Lease Liabilities Current | 59.0 | 68.0 | 67.0 | 67.0 | 61.0 | 63.0 | 54.0 | 59.0 | 61.0 | 61.0 | 54.0 | 50.0 | 48.0 | 59.0 | 52.3 | 61.7 | |||||||||||
| Accrued Expenses | 446.0 | 593.0 | 543.0 | 407.0 | 388.0 | 498.0 | 469.0 | 353.0 | 346.0 | 436.0 | 2,205.0 | 2,033.0 | 2,119.0 | 1,876.0 | 1,784.7 | 1,639.8 | 1,729.7 | ||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | 16,364.0 | 13,649.0 | 14,039.0 | 18,816.0 | 16,730.0 | 10,161.0 | 11,336.0 | 15,828.0 | 14,139.0 | 9,950.0 | 9,821.0 | 13,624.0 | 12,212.0 | 7,978.0 | 8,015.3 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 2,475.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,995.0 | 1,994.0 | 1,993.0 | 1,992.0 | 1,991.0 | 1,990.0 | 1,989.0 | 1,988.0 | 1,987.0 | 1,985.7 | 1,984.6 | 1,983.6 | 1,982.5 | 1,981.5 | 1,980.5 | 1,979.4 | 1,815.6 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | 213.0 | 218.0 | 223.0 | 236.0 | 211.0 | 222.0 | 237.0 | 252.0 | 265.0 | 285.0 | 300.0 | 295.0 | 323.2 | ||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 353.0 | 360.0 | 415.0 | 394.0 | 389.0 | 391.0 | 354.0 | 497.0 | 510.0 | 539.0 | 240.0 | 231.0 | 227.0 | 218.0 | 212.3 | 207.3 | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 19,192.0 | 14,009.0 | 14,454.0 | 19,210.0 | 17,119.0 | 12,547.0 | 13,684.0 | 18,318.0 | 16,641.0 | 12,480.0 | 12,316.0 | 16,129.0 | 14,727.0 | 10,478.0 | 10,536.5 | 13,814.1 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - |
| Additional Paid In Capital | 14,041.0 | 13,763.0 | 13,437.0 | 13,168.0 | 12,841.0 | 12,602.0 | 12,378.0 | 12,116.0 | 11,819.0 | 11,639.0 | 11,452.0 | 11,290.0 | 11,662.0 | 11,557.0 | 11,365.3 | 11,266.7 | |||||||||||
| Retained Earnings | (6,403.0) | (5,502.0) | (4,748.0) | (5,258.0) | (4,883.0) | (4,225.0) | (3,843.0) | (4,109.0) | (3,914.0) | (3,425.0) | (2,324.0) | (6,198.0) | (6,341.0) | (5,965.0) | (5,783.4) | (5,997.7) | (6,376.5) | ||||||||||
| Accumulated Other Comprehensive Income | (2.0) | (62.0) | (79.0) | (128.0) | (21.0) | 35.0 | (47.0) | (5.0) | (9.0) | (49.0) | (5.0) | (33.0) | (30.0) | (32.0) | (41.9) | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 7,636.0 | 8,199.0 | 8,610.0 | 7,782.0 | 7,937.0 | 8,412.0 | 8,488.0 | 8,002.0 | 7,896.0 | 8,165.0 | 9,123.0 | 5,059.0 | 5,291.0 | 5,560.0 | 5,540.0 | 5,245.0 | |||||||||||
| Total Equity | 7,636.0 | 8,199.0 | 8,610.0 | 7,782.0 | 7,937.0 | 8,412.0 | 8,488.0 | 8,002.0 | 7,896.0 | 8,165.0 | 9,123.0 | 5,059.0 | 5,291.0 | 5,560.0 | 5,540.0 | 5,245.0 | 4,737.0 | 4,775.0 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 2,475.0 | 1,999.0 | 1,998.0 | 1,997.0 | 1,996.0 | 1,995.0 | 1,994.0 | 1,993.0 | 1,992.0 | 1,991.0 | 1,990.0 | 1,989.0 | 1,988.0 | 1,987.0 | 1,985.7 | 1,984.6 | 1,983.6 | 1,982.5 | 1,981.5 | 1,980.5 | 1,979.4 | 1,825.6 | - | - | - | - | - |
| Net debt | (9,530.0) | (9,015.0) | (9,686.0) | (9,359.0) | (9,496.0) | (8,616.0) | (9,259.0) | (9,258.0) | (9,101.0) | (8,080.0) | (8,972.0) | (8,351.0) | (8,606.0) | (7,635.0) | (7,641.9) | (7,910.9) | (7,338.7) | (6,339.9) | |||||||||
| Working Capital | 7,237.0 | 5,148.0 | 5,499.0 | 4,364.0 | 4,565.0 | 7,019.0 | 6,983.0 | 6,424.0 | 6,254.0 | 6,559.0 | 7,702.0 | 6,428.0 | 6,657.0 | 6,883.0 | 6,851.2 | 6,538.5 | 5,987.7 | ||||||||||
| Book Value | 7,636.0 | 8,199.0 | 8,610.0 | 7,782.0 | 7,937.0 | 8,412.0 | 8,488.0 | 8,002.0 | 7,896.0 | 8,165.0 | 9,123.0 | 5,059.0 | 5,291.0 | 5,560.0 | 5,540.0 | 5,245.0 | 4,737.0 | 4,775.0 | |||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,855.3 | 4,553.2 | 4,038.5 | ||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 18,797.0 | 17,180.0 | 16,509.0 | 14,861.0 | 12,386.0 | 8,916.4 | - | - |
| 267.9 |
| - |
| - |
| Property,Plant & Equipment Net | 107.0 | 147.0 | 160.0 | 121.0 | 157.0 | 270.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | 47.0 | 47.0 | 8.0 | 14.0 | 17.4 | 21.0 | - | - |
| Goodwill | 754.0 | 750.0 | 752.0 | 650.0 | 653.0 | 656.0 | 652.1 | - |
| Intangible Assets | 16.0 | 27.0 | 40.0 | 34.0 | 52.0 | 75.9 | - | - |
| Operating Lease Right Of Use Assets | 150.0 | 144.0 | 119.0 | 138.0 | 272.0 | 384.1 | - | - |
| Deferred Tax Assets | 2,102.0 | 2,439.0 | 2,881.0 | 16.0 | - | - | - | - |
| Other Non-Current Assets | 539.0 | 563.0 | 463.0 | 477.0 | 188.0 | 189.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 22,208.0 | 20,959.0 | 20,645.0 | 16,038.0 | 13,708.0 | 10,491.5 | - | - |
| - |
| - |
| Deferred Revenue Current | 1,743.0 | 1,616.0 | 1,427.0 | 1,182.0 | 904.0 | 407.9 | - | - |
| Operating Lease Liabilities Current | 68.0 | 63.0 | 61.0 | 59.0 | 63.0 | 56.6 | - | - |
| Accrued Expenses | 593.0 | 498.0 | 436.0 | 1,817.0 | 1,559.0 | 2,414.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 13,649.0 | 10,161.0 | 9,950.0 | 7,978.0 | 6,359.0 | 5,139.8 | - | - |
| 430.9 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 360.0 | 391.0 | 539.0 | 218.0 | 219.0 | 203.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,009.0 | 12,547.0 | 12,480.0 | 10,478.0 | 8,933.0 | 7,589.7 | - | - |
| 8,904.8 |
| - |
| - |
| Retained Earnings | (5,502.0) | (4,225.0) | (3,425.0) | (5,965.0) | (6,358.0) | (6,005.7) | - | - |
| Accumulated Other Comprehensive Income | (62.0) | 35.0 | (49.0) | (32.0) | (7.0) | 2.6 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8,199.0 | 8,412.0 | 8,165.0 | 5,560.0 | 4,775.0 | 2,901.0 | (808.0) | (517.3) |
| Total Equity | 8,199.0 | 8,412.0 | 8,165.0 | 5,560.0 | 4,775.0 | 2,901.0 | (808.0) | (517.3) |
| - |
| - |
| Working Capital | 5,148.0 | 7,019.0 | 6,559.0 | 6,883.0 | 6,027.0 | 3,776.6 | - | - |
| Book Value | 8,199.0 | 8,412.0 | 8,165.0 | 5,560.0 | 4,775.0 | 2,901.0 | (808.0) | (517.3) |
| Tangible Book Value | 7,429.0 | 7,635.0 | 7,373.0 | 4,876.0 | 4,070.0 | 2,169.1 | (1,460.1) | - |
| 333.7 |
| 345.0 |
| 351.6 |
| 322.5 |
| 310.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,761.4 |
| 12,386.4 |
| 12,220.9 |
| 14,096.0 |
| 10,926.6 |
| 8,916.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.7 |
| 156.6 |
| 173.9 |
| 193.3 |
| 211.0 |
| 270.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 654.6 |
| 654.0 |
| 655.8 |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| 63.7 |
| 69.3 |
| 75.9 |
| - |
| - |
| - |
| - |
| - |
| 263.1 |
| 272.0 |
| 280.1 |
| 289.1 |
| 301.0 |
| 384.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.6 |
| 195.5 |
| 188.3 |
| 177.1 |
| 189.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,068.4 |
| 13,708.5 |
| 13,582.0 |
| 15,484.8 |
| 12,339.1 |
| 10,491.5 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| 1,747.7 |
| 903.7 |
| 892.4 |
| 1,483.9 |
| 946.2 |
| 407.9 |
| - |
| - |
| - |
| - |
| - |
| 63.5 |
| 63.5 |
| 65.6 |
| 51.1 |
| 54.9 |
| 56.6 |
| - |
| - |
| - |
| - |
| - |
| 1,558.2 |
| 1,563.7 |
| 1,562.0 |
| 1,440.6 |
| 2,414.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,287.2 |
| 9,773.8 |
| 6,359.3 |
| 6,559.3 |
| 9,496.4 |
| 6,573.2 |
| 5,139.8 |
| - |
| - |
| - |
| - |
| - |
| 335.0 |
| 358.9 |
| 372.5 |
| 383.9 |
| 412.2 |
| 422.8 |
| 430.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.8 |
| 218.5 |
| 208.3 |
| 202.6 |
| 204.3 |
| 203.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,331.0 |
| 8,932.8 |
| 9,133.1 |
| 12,091.6 |
| 9,179.7 |
| 7,589.7 |
| - |
| - |
| - |
| - |
| - |
| 11,126.3 |
| 11,140.3 |
| 10,864.3 |
| 10,639.3 |
| 10,339.5 |
| 8,904.8 |
| - |
| - |
| - |
| - |
| - |
| (6,357.7) |
| (6,412.2) |
| (7,246.1) |
| (7,177.9) |
| (6,005.7) |
| - |
| - |
| - |
| - |
| - |
| (24.0) |
| (12.4) |
| (6.9) |
| (3.2) |
| 0.0 |
| (2.2) |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,737.0 |
| 4,775.0 |
| 4,448.9 |
| 3,393.2 |
| 3,159.4 |
| 2,901.8 |
| (1,376.3) |
| (1,646.6) |
| (1,117.4) |
| (807.7) |
| (517.3) |
| 4,448.9 |
| 3,393.2 |
| 3,159.4 |
| 2,901.8 |
| (1,376.3) |
| (1,646.6) |
| (1,117.4) |
| (807.7) |
| (517.3) |
| (5,939.2) |
| (5,447.5) |
| (4,589.9) |
| (4,565.7) |
| - |
| - |
| - |
| - |
| - |
| 6,027.1 |
| 5,661.6 |
| 4,599.6 |
| 4,353.4 |
| 3,776.6 |
| - |
| - |
| - |
| - |
| - |
| 4,448.9 |
| 3,393.2 |
| 3,159.4 |
| 2,901.8 |
| (1,376.3) |
| (1,646.6) |
| (1,117.4) |
| (807.7) |
| (517.3) |
| 4,070.1 |
| 3,737.3 |
| 2,675.0 |
| 2,436.1 |
| 2,170.1 |
| - |
| - |
| - |
| - |
| - |