| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 4,963.0 | 3,633.0 | 3,753.0 | 3,436.0 | 2,395.0 | 4,292.0 | 2,882.0 | 2,597.0 | 1,732.0 | 1,925.0 | 1,601.0 | 1,269.0 | 1,213.0 | 1,381.0 | 1,284.5 | 1,023.8 | 806.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 4,963.0 | 3,633.0 | 3,753.0 | 3,436.0 | 2,395.0 | 4,292.0 | 2,882.0 | 2,597.0 | 1,732.0 | 1,925.0 | 1,601.0 | 1,269.0 | 1,213.0 | 1,381.0 | 1,284.5 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 123.0 | 110.0 | 161.0 | 151.0 | 125.0 | 97.0 | 75.0 | 33.0 | 26.0 | 22.0 | 27.0 | 73.0 | 72.2 | 73.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.5 | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 16.0 | 17.0 | 15.0 | 74.0 | - | 34.0 | 24.6 | 110.4 | 6.5 | 187.4 | |||
| (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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 5,085.0 | 4,963.0 | 5,128.0 | 4,688.0 | 3,500.0 | 3,633.0 | 3,595.0 | 3,918.0 | 4,063.0 | 3,753.0 | 3,824.0 | 3,681.0 | 3,214.0 | 3,436.0 | ||||||||||||||||||||||||||
| 943.5 |
| 521.8 |
| - |
| - |
| - |
| 1,023.8 |
| 806.6 |
| 943.5 |
| 521.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 76.1 |
| 74.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 63.0 | 51.0 | 80.0 | 58.0 | 40.0 | 30.0 | 13.0 | 13.0 | 12.0 | 9.0 | 17.0 | 41.0 | 40.0 | (38.6) | (40.2) | (33.2) | - | - | - |
| Property,Plant & Equipment Net | 60.0 | 59.0 | 81.0 | 93.0 | 85.0 | 67.0 | 62.0 | 20.0 | 14.0 | 13.0 | 10.0 | 32.0 | 32.2 | 34.7 | 35.9 | 41.1 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 159.0 | 172.0 | 142.0 | 121.0 | 123.0 | 11.0 | 22.0 | 23.0 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 52.0 | 48.0 | 43.0 | 48.0 | 46.0 | 37.0 | 34.0 | 33.0 | 29.0 | 28.0 | 30.0 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 137.0 | 102.0 | 120.0 | 119.0 | 101.0 | 101.0 | 118.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 203,240.0 | 150,142.0 | 128,251.0 | 115,143.0 | 109,113.0 | 95,679.0 | 71,676.0 | 60,547.0 | 61,162.0 | 54,673.0 | 48,734.0 | 43,385.0 | 37,870.7 | 33,199.6 | 30,404.4 | 28,500.0 | 26,605.6 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 16.0 | 17.0 | 15.0 | 74.0 | - | 34.0 | 24.6 | 110.4 | 6.5 | 187.4 | 320.8 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 182,768.0 | 133,545.0 | 114,184.0 | 103,528.0 | 98,891.0 | 86,676.0 | 63,736.0 | 53,391.0 | 54,729.0 | 48,853.0 | 43,390.0 | 38,200.0 | 32,778.6 | 28,386.4 | 25,592.4 | 24,207.0 | 21,728.4 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 1,957.0 | 1,816.0 | 1,726.0 | 1,581.0 | 1,442.0 | 1,244.0 | 934.0 | 898.0 | 832.0 | 775.0 | 718.0 | 635.0 | 583.3 | 493.9 | 0.0 | 535.6 | 528.6 | - | - |
| Retained Earnings | 3,365.0 | 2,515.0 | 1,852.0 | 1,294.0 | 953.0 | 683.0 | 520.0 | 390.0 | 251.0 | 203.0 | 145.0 | 121.0 | 98.9 | 82.1 | (465.1) | (2,031.7) | 177.4 | - | - |
| Accumulated Other Comprehensive Income | 56.0 | (45.0) | 8.0 | (22.0) | 4.0 | 26.0 | - | (4.0) | 9.0 | (2.0) | 2.0 | 12.0 | 27.0 | 29.8 | 18.5 | 21.1 | 10.9 | - | - |
| Treasury Stock | 16.0 | 7.0 | 3.0 | 6.0 | 5.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.5 | 7.7 | 13.3 | 19.1 | 142.4 | - | - |
| Minority Interest | 15,109.0 | 12,317.0 | 10,483.0 | 8,767.0 | 7,827.0 | 7,052.0 | 6,488.0 | 5,874.0 | 5,343.0 | 4,846.0 | 4,481.0 | 4,419.0 | 4,384.9 | 4,214.6 | 1.8 | 1.5 | 4,302.2 | - | - |
| Total Stockholders Equity | 5,363.0 | 4,280.0 | 3,584.0 | 2,848.0 | 2,395.0 | 1,951.0 | 1,452.0 | 1,282.0 | 1,090.0 | 974.0 | 863.0 | 766.0 | 707.3 | 598.5 | (459.5) | (2,029.2) | 574.9 | (1,926.8) | 3,573.8 |
| Total Equity | 20,472.0 | 16,597.0 | 14,067.0 | 11,615.0 | 10,222.0 | 9,003.0 | 7,940.0 | 7,156.0 | 6,433.0 | 5,820.0 | 5,344.0 | 5,185.0 | 5,092.0 | 4,813.0 | (457.7) | (2,027.8) | (1,355.7) | (1,926.8) | 3,573.8 |
| 320.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | (2,866.0) | (2,580.0) | (1,717.0) | (1,851.0) | - | (1,235.0) | (1,188.4) | (1,270.6) | (1,278.0) | (836.4) | (485.8) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 5,363.0 | 4,280.0 | 3,584.0 | 2,848.0 | 2,395.0 | 1,951.0 | 1,452.0 | 1,282.0 | 1,090.0 | 974.0 | 863.0 | 766.0 | 707.3 | 598.5 | (459.5) | (2,029.2) | 574.9 | (1,926.8) | 3,573.8 |
| Tangible Book Value | 5,311.0 | 4,232.0 | 3,541.0 | 2,800.0 | 2,349.0 | 1,914.0 | 1,418.0 | 1,249.0 | 1,061.0 | 946.0 | 833.0 | - | - | - | - | - | - | - | - |
| 3,184.0 |
| 2,881.0 |
| 2,667.0 |
| 2,395.0 |
| 2,838.0 |
| 3,218.0 |
| 2,627.0 |
| 4,292.0 |
| 3,292.0 |
| 3,115.0 |
| 3,101.0 |
| 2,882.0 |
| 3,035.0 |
| 3,162.0 |
| 2,546.0 |
| 2,597.0 |
| 3,062.0 |
| 2,500.0 |
| 1,901.0 |
| 1,732.0 |
| 2,056.0 |
| 2,115.0 |
| 1,925.0 |
| 1,550.0 |
| 1,443.0 |
| 1,601.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5,085.0 | 4,963.0 | 5,128.0 | 4,688.0 | 3,500.0 | 3,633.0 | 3,595.0 | 3,918.0 | 4,063.0 | 3,753.0 | 3,824.0 | 3,681.0 | 3,214.0 | 3,436.0 | 3,184.0 | 2,881.0 | 2,667.0 | 2,395.0 | 2,838.0 | 3,218.0 | 2,627.0 | 4,292.0 | 3,292.0 | 3,115.0 | 3,101.0 | 2,882.0 | 3,035.0 | 3,162.0 | 2,546.0 | 2,597.0 | 3,062.0 | 2,500.0 | 1,901.0 | 1,732.0 | 2,056.0 | 2,115.0 | 1,925.0 | 1,550.0 | 1,443.0 | 1,601.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 129.0 | 159.0 | 213.0 | 194.0 | 159.0 | 172.0 | 157.0 | 137.0 | 132.0 | 142.0 | 127.0 | 118.0 | 122.0 | 121.0 | 123.0 | 118.0 | 117.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 128.0 | 137.0 | 101.0 | 107.0 | 107.0 | 102.0 | 110.0 | 107.0 | 111.0 | 120.0 | 117.0 | 119.0 | 120.0 | 119.0 | 109.0 | 105.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 218,749.0 | 203,240.0 | 200,222.0 | 181,475.0 | 157,670.0 | 150,142.0 | 148,526.0 | 136,648.0 | 132,238.0 | 128,423.0 | 120,636.0 | 120,593.0 | 119,469.0 | 115,143.0 | 114,683.0 | 113,386.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 197,489.0 | 182,768.0 | 180,742.0 | 162,957.0 | 140,187.0 | 133,545.0 | 132,521.0 | 121,464.0 | 117,579.0 | 114,356.0 | 107,372.0 | 107,936.0 | 107,236.0 | 103,528.0 | 103,783.0 | 102,784.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,965.0 | 1,957.0 | 1,943.0 | 1,886.0 | 1,828.0 | 1,816.0 | 1,804.0 | 1,782.0 | 1,736.0 | 1,726.0 | 1,718.0 | 1,626.0 | 1,589.0 | 1,581.0 | 1,572.0 | 1,480.0 | ||||||||||||||||||||||||
| Retained Earnings | 3,596.0 | 3,365.0 | 3,117.0 | 2,890.0 | 2,701.0 | 2,515.0 | 2,325.0 | 2,168.0 | 2,016.0 | 1,852.0 | 1,703.0 | 1,546.0 | 1,432.0 | 1,294.0 | 1,168.0 | 1,079.0 | 1,017.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 35.0 | 56.0 | 52.0 | 62.0 | (17.0) | (45.0) | 19.0 | (20.0) | (18.0) | 8.0 | (29.0) | (10.0) | (17.0) | (22.0) | (60.0) | |||||||||||||||||||||||||
| Treasury Stock | 12.0 | 16.0 | 7.0 | 14.0 | 11.0 | 7.0 | 4.0 | 4.0 | 3.0 | 3.0 | 3.0 | 5.0 | 4.0 | 6.0 | 4.0 | 6.0 | 5.0 | 5.0 | ||||||||||||||||||||||
| Minority Interest | 15,675.0 | 15,109.0 | 14,374.0 | 13,693.0 | 12,981.0 | 12,317.0 | 11,860.0 | 11,257.0 | 10,927.0 | 10,483.0 | 9,874.0 | 9,499.0 | 9,232.0 | 8,767.0 | 8,223.0 | 8,078.0 | 8,026.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,585.0 | 5,363.0 | 5,106.0 | 4,825.0 | 4,502.0 | 4,280.0 | 4,145.0 | 3,927.0 | 3,732.0 | 3,584.0 | 3,390.0 | 3,158.0 | 3,001.0 | 2,848.0 | 2,677.0 | 2,524.0 | ||||||||||||||||||||||||
| Total Equity | 21,260.0 | 20,472.0 | 19,480.0 | 18,518.0 | 17,483.0 | 16,597.0 | 16,005.0 | 15,184.0 | 14,659.0 | 14,067.0 | 13,264.0 | 12,657.0 | 12,233.0 | 11,615.0 | 10,900.0 | 10,602.0 | 10,482.0 | 10,222.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 628.0 | 139.0 | 14.0 | 16.0 | 15.0 | 15.0 | 15.0 | 17.0 | 28.0 | 193.0 | 19.0 | 15.0 | 38.0 | 9.0 | 74.0 | 24.0 | 8.0 | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 5,585.0 | 5,363.0 | 5,106.0 | 4,825.0 | 4,502.0 | 4,280.0 | 4,145.0 | 3,927.0 | 3,732.0 | 3,584.0 | 3,390.0 | 3,158.0 | 3,001.0 | 2,848.0 | 2,677.0 | 2,524.0 | 2,456.0 | 2,395.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.0 |
| 24.0 |
| 14.0 |
| 12.0 |
| 11.0 |
| 9.0 |
| 21.0 |
| 21.0 |
| 22.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.0 |
| 101.0 |
| 100.0 |
| 96.0 |
| 98.0 |
| 101.0 |
| 107.0 |
| 110.0 |
| 114.0 |
| 118.0 |
| 122.0 |
| 127.0 |
| 131.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114,423.0 |
| 109,113.0 |
| 106,282.0 |
| 104,331.0 |
| 103,764.0 |
| 95,679.0 |
| 84,698.0 |
| 83,965.0 |
| 75,849.0 |
| 71,676.0 |
| 67,804.0 |
| 66,034.0 |
| 63,526.0 |
| 60,547.0 |
| 62,062.0 |
| 60,303.0 |
| 59,093.0 |
| 61,162.0 |
| 59,843.0 |
| 57,597.0 |
| 54,673.0 |
| 55,064.0 |
| 51,829.0 |
| 48,734.0 |
| - |
| - |
| - |
| - |
| 628.0 |
| 139.0 |
| 14.0 |
| 16.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 17.0 |
| 28.0 |
| 193.0 |
| 19.0 |
| 15.0 |
| 38.0 |
| 9.0 |
| 74.0 |
| 24.0 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103,941.0 |
| 98,891.0 |
| 96,271.0 |
| 94,403.0 |
| 94,327.0 |
| 86,676.0 |
| 76,152.0 |
| 75,711.0 |
| 67,702.0 |
| 63,736.0 |
| 60,151.0 |
| 58,414.0 |
| 56,100.0 |
| 53,391.0 |
| 55,159.0 |
| 53,603.0 |
| 52,387.0 |
| 54,729.0 |
| 53,531.0 |
| 51,406.0 |
| 48,853.0 |
| 49,194.0 |
| 46,137.0 |
| 43,390.0 |
| 1,449.0 |
| 1,442.0 |
| 1,433.0 |
| 1,277.0 |
| 1,249.0 |
| 1,244.0 |
| 985.0 |
| 960.0 |
| 937.0 |
| 934.0 |
| 930.0 |
| 927.0 |
| 901.0 |
| 898.0 |
| 895.0 |
| 865.0 |
| 834.0 |
| 832.0 |
| 829.0 |
| 807.0 |
| 775.0 |
| 773.0 |
| 746.0 |
| 718.0 |
| 953.0 |
| 896.0 |
| 864.0 |
| 781.0 |
| 683.0 |
| 621.0 |
| 583.0 |
| 558.0 |
| 520.0 |
| 484.0 |
| 456.0 |
| 431.0 |
| 390.0 |
| 354.0 |
| 323.0 |
| 290.0 |
| 251.0 |
| 260.0 |
| 236.0 |
| 203.0 |
| 205.0 |
| 192.0 |
| 145.0 |
| (30.0) |
| (6.0) |
| 4.0 |
| 5.0 |
| 14.0 |
| 9.0 |
| 26.0 |
| 5.0 |
| (3.0) |
| (7.0) |
| - |
| (7.0) |
| (1.0) |
| (5.0) |
| (4.0) |
| (4.0) |
| (3.0) |
| 10.0 |
| 9.0 |
| 9.0 |
| 8.0 |
| (2.0) |
| 5.0 |
| 5.0 |
| 2.0 |
| 4.0 |
| 6.0 |
| 4.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 29.0 |
| 3.0 |
| 7,827.0 |
| 7,680.0 |
| 7,778.0 |
| 7,401.0 |
| 7,052.0 |
| 6,937.0 |
| 6,716.0 |
| 6,661.0 |
| 6,488.0 |
| 6,248.0 |
| 6,240.0 |
| 6,101.0 |
| 5,874.0 |
| 5,660.0 |
| 5,517.0 |
| 5,574.0 |
| 5,343.0 |
| 5,216.0 |
| 5,142.0 |
| 4,846.0 |
| 4,889.0 |
| 4,777.0 |
| 4,481.0 |
| 2,456.0 |
| 2,395.0 |
| 2,331.0 |
| 2,150.0 |
| 2,036.0 |
| 1,951.0 |
| 1,609.0 |
| 1,538.0 |
| 1,486.0 |
| 1,452.0 |
| 1,405.0 |
| 1,380.0 |
| 1,325.0 |
| 1,282.0 |
| 1,243.0 |
| 1,183.0 |
| 1,132.0 |
| 1,090.0 |
| 1,096.0 |
| 1,049.0 |
| 974.0 |
| 981.0 |
| 915.0 |
| 863.0 |
| 10,011.0 |
| 9,928.0 |
| 9,437.0 |
| 9,003.0 |
| 8,546.0 |
| 8,254.0 |
| 8,147.0 |
| 7,940.0 |
| 7,653.0 |
| 7,620.0 |
| 7,426.0 |
| 7,156.0 |
| 6,903.0 |
| 6,700.0 |
| 6,706.0 |
| 6,433.0 |
| 6,312.0 |
| 6,191.0 |
| 5,820.0 |
| 5,870.0 |
| 5,692.0 |
| 5,344.0 |
| - |
| - |
| - |
| (2,664.0) |
| (2,976.0) |
| (3,087.0) |
| (2,866.0) |
| (3,020.0) |
| (3,147.0) |
| (2,531.0) |
| (2,580.0) |
| (3,034.0) |
| (2,307.0) |
| (1,882.0) |
| (1,717.0) |
| (2,018.0) |
| (2,106.0) |
| (1,851.0) |
| (1,526.0) |
| (1,435.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,331.0 |
| 2,150.0 |
| 2,036.0 |
| 1,951.0 |
| 1,609.0 |
| 1,538.0 |
| 1,486.0 |
| 1,452.0 |
| 1,405.0 |
| 1,380.0 |
| 1,325.0 |
| 1,282.0 |
| 1,243.0 |
| 1,183.0 |
| 1,132.0 |
| 1,090.0 |
| 1,096.0 |
| 1,049.0 |
| 974.0 |
| 981.0 |
| 915.0 |
| 863.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |