| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 11,285.5 | 9,308.3 | 5,489.1 | 4,425.0 | 7,123.5 | 1,061.9 | 548.9 | - |
| Restricted Cash | 334.3 | 347.2 | 23.0 | 25.9 | 31.0 | 30.8 | 34.1 | - |
| Short Term Investments | 309.8 | 0.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 11,595.2 | 9,308.3 | 5,489.1 | 4,425.0 | 7,123.5 | 1,061.9 | 548.9 | - |
| Receivables | ||||||||
| Accounts Receivable | 307.1 | 265.3 | 168.3 | 220.3 | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 94.9 | 88.5 | 148.8 | 217.0 | 135.8 | 39.5 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 536.1 | 384.7 | 313.3 | 256.9 | 101.5 | 73.7 | - | - |
| Accumulated Depreciation | 271.5 | 184.6 | 120.7 | 85.0 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 117.6 | 63.3 | 39.3 | 56.0 | 39.8 | 12.0 | - | - |
| Short Term Debt | 1,269.6 | 0.0 | 0.0 | 20.5 | 20.1 | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 5,937.0 | 4,234.1 | 2,980.0 | 3,393.4 | 3,384.8 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 172.7 | 85.8 | 3.8 | 42.0 | 74.1 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | 7,206.6 | 4,234.1 | 2,980.0 | 3,414.0 | 3,404.9 | 0.0 | - | - |
| Net debt | (4,388.6) | (5,074.2) | (2,509.1) | (1,011.1) | (3,718.6) | (1,061.9) | ||
| - |
| - |
| Other Current Assets | 187.2 | 277.5 | 212.5 | 18.8 | 2.9 | 0.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 20,388.4 | 18,112.7 | 11,356.8 | 86,448.2 | 18,373.9 | 5,133.9 | - | - |
| 42.2 |
| 24.5 |
| - |
| - |
| Property,Plant & Equipment Net | 264.6 | 200.1 | 192.6 | 171.9 | 59.2 | 49.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 1.5 | 2.0 | - | - |
| Goodwill | 4,169.0 | 1,139.7 | 1,139.7 | 1,073.9 | 625.8 | 77.2 | 54.7 | - |
| Intangible Assets | 1,397.8 | 46.8 | 86.4 | 135.4 | 176.7 | 376.9 | - | - |
| Operating Lease Right Of Use Assets | 141.6 | 81.2 | 12.7 | 69.4 | 98.4 | 100.8 | - | - |
| Deferred Tax Assets | 570.8 | 941.3 | 1,272.2 | 1,046.8 | 573.5 | 20.8 | - | - |
| Other Non-Current Assets | 259.4 | 174.3 | 375.6 | 354.9 | 952.3 | 117.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 29,671.8 | 22,542.0 | 14,753.9 | 89,724.9 | 21,274.4 | 5,855.4 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | 10.9 | 33.7 | 32.4 | 25.3 | - | - |
| Accrued Expenses | 687.7 | 552.7 | 456.9 | 331.2 | 439.6 | 88.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 8,701.3 | 7,941.3 | 5,485.1 | 80,815.3 | 11,419.0 | 4,246.9 | - | - |
| 82.5 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 240.5 | 89.7 | 7.2 | 19.5 | 14.8 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,878.8 | 12,265.1 | 8,472.3 | 84,270.3 | 14,892.7 | 4,329.4 | - | - |
| - |
| - |
| Retained Earnings | 6,221.2 | 4,960.9 | 1,820.3 | 1,725.5 | 4,350.4 | 726.3 | - | - |
| Accumulated Other Comprehensive Income | 5.0 | (50.1) | (30.3) | (38.6) | (3.4) | 6.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 14,793.1 | 10,276.8 | 6,281.6 | 5,454.6 | 6,381.7 | 963.6 | 497.1 | 500.1 |
| Total Equity | 14,793.1 | 10,276.8 | 6,281.6 | 5,454.6 | 6,381.7 | 963.6 | 497.1 | 500.1 |
| - |
| - |
| Working Capital | 11,687.2 | 10,171.3 | 5,871.7 | 5,632.9 | 6,954.8 | 887.1 | - | - |
| Book Value | 14,793.1 | 10,276.8 | 6,281.6 | 5,454.6 | 6,381.7 | 963.6 | 497.1 | 500.1 |
| Tangible Book Value | 9,226.3 | 9,090.4 | 5,055.6 | 4,245.2 | 5,579.2 | 509.5 | 442.4 | - |
| (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 | 10,205.0 | 11,285.5 | 8,676.3 | 7,539.4 | 9,969.4 | 8,543.9 | 7,723.8 | 7,225.5 | 6,711.4 | 5,139.4 | 5,100.8 | 5,166.7 | 5,018.4 | 4,425.0 | |||||||||||||
| 5,006.6 |
| 5,682.1 |
| 6,116.4 |
| 7,123.5 |
| 6,352.8 |
| 4,366.0 |
| 1,983.3 |
| 1,061.9 |
| 766.3 |
| 687.4 |
| 636.3 |
| - |
| - |
| Restricted Cash | 294.8 | 334.3 | 76.8 | 66.7 | 52.9 | 37.1 | 31.9 | 34.3 | 33.5 | 23.0 | 26.3 | 20.7 | 26.7 | 25.9 | 23.1 | 29.0 | 27.1 | 31.0 | 30.9 | 30.8 | 30.8 | 30.8 | 36.3 | 40.3 | 40.3 | - | - |
| Short Term Investments | 233.0 | 309.8 | 1,093.4 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 10,438.0 | 11,595.2 | 9,769.7 | 7,539.4 | 9,969.4 | 8,543.9 | 7,723.8 | 7,225.5 | 6,711.4 | 5,139.4 | 5,100.8 | 5,166.7 | 5,018.4 | 4,425.0 | 5,006.6 | 5,682.1 | 6,116.4 | 7,123.5 | 6,352.8 | 4,366.0 | 1,983.3 | 1,061.9 | 766.3 | 687.4 | 636.3 | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 296.2 | 307.1 | 308.4 | 223.0 | 245.1 | 265.3 | 187.0 | 236.4 | 280.4 | 168.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 133.2 | 94.9 | 69.9 | 92.6 | 109.6 | 88.5 | 58.5 | 78.3 | 98.0 | 79.6 | 157.7 | 175.4 | 219.1 | 217.0 | 277.0 | 146.5 | 191.1 | ||||||||||
| Other Current Assets | 250.7 | 187.2 | 184.2 | 279.2 | 152.0 | 277.5 | 256.0 | 253.2 | 379.5 | 286.6 | 19.5 | 15.3 | 31.9 | 18.8 | 15.2 | 11.1 | 2.6 | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 19,679.8 | 20,388.4 | 22,093.2 | 17,490.5 | 17,453.8 | 18,112.7 | 286,425.6 | 282,886.6 | 343,840.9 | 203,585.8 | 123,919.2 | 134,262.0 | 135,843.9 | 86,448.2 | 107,680.0 | 102,162.3 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Property,Plant & Equipment Net | 251.1 | 264.6 | 262.6 | 241.8 | 218.4 | 200.1 | 193.0 | 189.5 | 193.1 | 192.6 | 202.3 | 186.0 | 172.8 | 171.9 | 170.9 | 142.2 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | ||||||||||
| Goodwill | 4,208.4 | 4,169.0 | 4,004.1 | 1,153.6 | 1,153.6 | 1,139.7 | 1,139.7 | 1,139.7 | 1,139.7 | 1,139.7 | 1,139.7 | 1,139.7 | 1,139.7 | 1,073.9 | 1,073.9 | 1,073.9 | 1,080.2 | 625.8 | |||||||||
| Intangible Assets | 1,365.0 | 1,397.8 | 1,417.8 | - | - | 46.8 | - | - | - | - | 94.9 | 108.1 | 129.7 | 135.4 | 161.7 | 189.5 | 219.1 | ||||||||||
| Operating Lease Right Of Use Assets | 156.2 | 141.6 | 136.5 | 136.0 | 83.7 | 81.2 | - | - | 10.2 | 12.7 | 15.4 | 18.2 | 38.9 | 69.4 | 76.5 | 86.0 | |||||||||||
| Deferred Tax Assets | 647.7 | 570.8 | 324.1 | 541.4 | 995.5 | 941.3 | 1,033.0 | 1,010.2 | 879.7 | 1,272.2 | 1,106.0 | 1,127.3 | 1,138.5 | 1,046.8 | 1,014.7 | 909.6 | 750.6 | ||||||||||
| Other Non-Current Assets | 514.3 | 524.0 | 513.1 | 517.8 | 860.1 | 374.4 | 699.7 | 688.6 | 653.9 | 654.6 | 1,478.1 | 1,451.2 | 1,462.3 | 1,401.7 | 1,382.4 | 1,274.7 | 1,164.6 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 28,848.8 | 29,671.8 | 31,351.4 | 23,476.0 | 21,731.0 | 22,542.0 | 290,558.6 | 286,959.2 | 348,036.5 | 206,983.0 | 127,305.6 | 137,650.6 | 139,301.9 | 89,724.9 | 111,168.4 | 105,468.2 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 112.2 | 117.6 | 85.9 | 68.5 | 62.5 | 63.3 | 39.4 | 37.4 | 26.8 | 39.3 | 36.7 | 28.0 | 23.7 | 56.0 | 61.5 | 40.7 | 12.7 | 39.8 | 29.4 | 36.0 | 15.9 | 12.0 | - | - | - | - | - |
| Short Term Debt | 1,271.1 | 1,269.6 | 1,268.1 | 1,266.6 | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 20.5 | 0.5 | 0.5 | 149.4 | 20.1 | |||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | 8.8 | 10.9 | 12.0 | 12.4 | 12.8 | 33.7 | 33.0 | 34.2 | |||||||||||
| Accrued Expenses | 726.7 | 805.3 | 835.5 | 601.4 | 662.0 | 690.1 | 500.6 | 448.2 | 438.3 | 496.2 | 374.4 | 262.3 | 275.0 | 331.2 | 298.1 | 457.4 | 648.0 | ||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | 9,190.9 | 8,701.3 | 9,189.4 | 8,230.8 | 6,933.4 | 7,941.3 | 277,588.4 | 274,353.7 | 335,734.6 | 197,714.1 | 118,298.8 | 128,538.8 | 130,202.8 | 80,815.3 | 102,073.1 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 5,940.6 | 5,937.0 | 5,933.4 | 2,973.5 | 4,237.1 | 4,234.1 | 4,231.0 | 4,228.0 | 4,225.0 | 2,980.0 | 3,076.6 | 3,334.3 | 3,395.6 | 3,393.4 | 3,391.2 | 3,389.0 | 3,386.9 | 3,384.8 | 3,382.2 | - | - | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 188.1 | 172.7 | 170.1 | 169.4 | 85.1 | 85.8 | - | - | - | - | 5.7 | 8.6 | 11.3 | 42.0 | 50.2 | 59.3 | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 236.7 | 240.5 | 205.3 | 176.8 | 92.3 | 89.7 | 11.0 | 6.7 | 5.9 | 7.2 | 3.4 | 14.3 | 17.2 | 19.5 | 27.5 | 12.2 | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 15,368.2 | 14,878.8 | 15,328.1 | 11,381.1 | 11,262.8 | 12,265.1 | 281,830.5 | 278,588.4 | 339,965.5 | 200,701.3 | 121,384.5 | 131,895.9 | 133,626.9 | 84,270.3 | 105,542.0 | 99,654.9 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Retained Earnings | 5,827.1 | 6,221.2 | 6,888.0 | 6,455.4 | 5,026.5 | 4,960.9 | 3,669.7 | 3,594.2 | 3,558.1 | 1,820.3 | 1,546.9 | 1,549.2 | 1,646.6 | 1,725.5 | 2,282.5 | 2,827.1 | 3,920.8 | ||||||||||
| Accumulated Other Comprehensive Income | (13.3) | 5.0 | 3.5 | (0.1) | (42.1) | (50.1) | (28.8) | (40.3) | (37.5) | (30.3) | (44.1) | (33.8) | (28.4) | (38.6) | (36.5) | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 13,480.6 | 14,793.1 | 16,023.2 | 12,094.9 | 10,468.2 | 10,276.8 | 8,728.1 | 8,370.8 | 8,071.0 | 6,281.6 | 5,921.1 | 5,754.7 | 5,674.9 | 5,454.6 | 5,626.3 | 5,813.4 | |||||||||||
| Total Equity | 13,480.6 | 14,793.1 | 16,023.2 | 12,094.9 | 10,468.2 | 10,276.8 | 8,728.1 | 8,370.8 | 8,071.0 | 6,281.6 | 5,921.1 | 5,754.7 | 5,674.9 | 5,454.6 | 5,626.3 | 5,813.4 | 6,496.1 | 6,381.7 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 7,211.7 | 7,206.6 | 7,201.5 | 4,240.1 | 4,237.1 | 4,234.1 | 4,231.0 | 4,228.0 | 4,225.0 | 2,980.0 | 3,076.6 | 3,334.3 | 3,395.6 | 3,414.0 | 3,391.7 | 3,389.5 | 3,536.3 | 3,404.9 | 3,382.2 | - | - | 0.0 | - | - | - | - | - |
| Net debt | (3,226.3) | (4,388.6) | (2,568.1) | (3,299.3) | (5,732.3) | (4,309.8) | (3,492.8) | (2,997.5) | (2,486.4) | (2,159.4) | (2,024.2) | (1,832.5) | (1,622.8) | (1,011.1) | (1,614.8) | (2,292.5) | (2,580.1) | (3,718.6) | |||||||||
| Working Capital | 10,488.9 | 11,687.2 | 12,903.8 | 9,259.7 | 10,520.4 | 10,171.3 | 8,837.1 | 8,532.9 | 8,106.3 | 5,871.7 | 5,620.4 | 5,723.2 | 5,641.1 | 5,632.9 | 5,606.9 | 5,968.0 | 6,018.8 | ||||||||||
| Book Value | 13,480.6 | 14,793.1 | 16,023.2 | 12,094.9 | 10,468.2 | 10,276.8 | 8,728.1 | 8,370.8 | 8,071.0 | 6,281.6 | 5,921.1 | 5,754.7 | 5,674.9 | 5,454.6 | 5,626.3 | 5,813.4 | 6,496.1 | 6,381.7 | |||||||||
| Tangible Book Value | 7,907.2 | 9,226.3 | 10,601.3 | 10,941.3 | 9,314.6 | 9,090.4 | 7,588.5 | 7,231.1 | 6,931.3 | 5,142.0 | 4,686.5 | 4,506.9 | 4,405.6 | 4,245.2 | 4,390.7 | 4,550.0 | 5,196.8 | ||||||||||
| 135.8 |
| 105.2 |
| 114.8 |
| 55.7 |
| 39.5 |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 3.5 |
| 5.2 |
| 3.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,940.7 |
| 18,373.9 |
| 15,869.7 |
| 14,238.1 |
| 8,672.5 |
| 5,133.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.9 |
| 59.2 |
| 55.6 |
| 52.2 |
| 50.3 |
| 49.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.1 |
| 1.1 |
| 1.1 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| 567.4 |
| 501.3 |
| 481.4 |
| 77.2 |
| - |
| - |
| - |
| 54.7 |
| - |
| 176.7 |
| 975.9 |
| 705.7 |
| 744.4 |
| 376.9 |
| - |
| - |
| - |
| - |
| - |
| 91.4 |
| 98.4 |
| 105.6 |
| 105.3 |
| 110.8 |
| 100.8 |
| - |
| - |
| - |
| - |
| - |
| 573.5 |
| 587.3 |
| 109.5 |
| 16.2 |
| 20.8 |
| - |
| - |
| - |
| - |
| - |
| 952.3 |
| 880.0 |
| 187.7 |
| 141.7 |
| 117.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,895.2 |
| 21,274.4 |
| 18,454.3 |
| 15,790.2 |
| 10,201.1 |
| 5,855.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.7 |
| 32.4 |
| 31.9 |
| 30.9 |
| 29.7 |
| 25.3 |
| - |
| - |
| - |
| - |
| - |
| 439.6 |
| 116.1 |
| 91.0 |
| 68.9 |
| 34.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.7 |
| 44.5 |
| 84.8 |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| 96,194.3 |
| 10,921.8 |
| 11,419.0 |
| 9,615.2 |
| 9,677.6 |
| 7,256.1 |
| 4,246.9 |
| - |
| - |
| - |
| - |
| - |
| 66.4 |
| 74.1 |
| 81.6 |
| 82.3 |
| 88.5 |
| 82.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| 14.8 |
| 14.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,399.1 |
| 14,892.7 |
| 13,093.8 |
| 11,166.8 |
| 7,344.7 |
| 4,329.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,350.4 |
| 3,510.2 |
| 3,104.1 |
| 1,497.8 |
| 726.3 |
| - |
| - |
| - |
| - |
| - |
| (18.2) |
| (3.9) |
| (3.4) |
| (0.4) |
| 2.8 |
| 2.1 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,496.1 |
| 6,381.7 |
| 5,360.5 |
| 4,623.4 |
| 2,304.4 |
| 963.6 |
| 735.6 |
| 583.1 |
| 537.9 |
| 497.1 |
| 500.1 |
| 5,360.5 |
| 4,623.4 |
| 2,304.4 |
| 963.6 |
| 735.6 |
| 583.1 |
| 537.9 |
| 497.1 |
| 500.1 |
| (2,970.6) |
| - |
| - |
| (1,061.9) |
| - |
| - |
| - |
| - |
| - |
| 6,954.8 |
| 6,254.6 |
| 4,560.5 |
| 1,416.4 |
| 887.1 |
| - |
| - |
| - |
| - |
| - |
| 5,360.5 |
| 4,623.4 |
| 2,304.4 |
| 963.6 |
| 735.6 |
| 583.1 |
| 537.9 |
| 497.1 |
| 500.1 |
| 5,579.2 |
| 3,817.1 |
| 3,416.4 |
| 1,078.6 |
| 509.5 |
| - |
| - |
| - |
| 442.4 |
| - |