| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 1,423.8 | 2,098.5 | 831.0 | 2,598.5 | 2,290.7 | 2,011.3 | 1,079.2 | 1,116.3 | - |
| Restricted Cash | - | - | - | 16.2 | 36.6 | 37.3 | 52.1 | 10.5 | - |
| Short Term Investments | 5,753.2 | 3,131.5 | 2,843.1 | 35.1 | 234.2 | - | - | - | - |
| Cash And Short Term Investments | 7,177.0 | 5,230.0 | 3,674.2 | 2,633.7 | 2,524.8 | 2,011.3 | 1,079.2 | 1,116.3 | - |
| Receivables | |||||||||
| Accounts Receivable | 1,042.1 | 575.0 | 364.8 | 258.3 | 190.9 | 156.9 | 50.3 | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 139.1 | 129.3 | 99.7 | 149.6 | 110.9 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 201.1 | 162.6 | 149.9 | 151.6 | 101.2 | 117.9 | 140.2 | - | - |
| Accumulated Depreciation | 149.1 | 123.0 | 102.2 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 8.1 | 0.1 | 12.1 | 44.8 | 74.9 | 16.4 | 51.7 | - | - |
| Short Term Debt | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | - | - | - | - | 0.0 | 198.0 | 396.1 | - | - |
| Operating Lease Liabilities Non-Current | 183.5 | 195.2 | 175.2 | 204.3 | |||||
| Common Equity | |||||||||
| Common Stock | 2.4 | 2.3 | 2.2 | 2.1 | 2.0 | 1.8 | 0.6 | - | - |
| Additional Paid In Capital | 10,933.3 | 10,194.0 | 9,122.2 | 8,428.0 | |||||
| Supplementary Data | |||||||||
| Total Debt | - | - | - | - | 0.0 | 198.0 | 396.1 | - | - |
| Net debt | - | - | - | - | (2,524.8) | ||||
| (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 | Q4 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,291.6 | 1,423.8 | 1,616.0 | 929.5 | 993.5 | 2,098.5 | 768.7 | 512.7 | 520.4 | 831.0 | 1,040.3 | 1,055.9 | 1,264.7 | 2,598.5 | 2,411.3 | |||||||||||||||
| 51.9 |
| 32.6 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,358.2 | 5,934.3 | 4,138.6 | 3,041.6 | 2,863.3 | 2,257.4 | 1,214.2 | - | - |
| 82.4 |
| 69.9 |
| 88.4 |
| 108.6 |
| - |
| - |
| Property,Plant & Equipment Net | 52.0 | 39.6 | 47.8 | 69.2 | 31.3 | 29.5 | 31.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 37.9 | 1.9 | - | - | - | - |
| Intangible Assets | - | 18.1 | 25.9 | 35.5 | 3.8 | - | - | - | - |
| Operating Lease Right Of Use Assets | 200.1 | 200.7 | 182.9 | 200.2 | 216.9 | 217.1 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 290.2 | 166.2 | 153.2 | 150.3 | 96.4 | 106.9 | 77.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,900.4 | 6,340.9 | 4,522.4 | 3,461.2 | 3,247.5 | 2,690.5 | 1,594.0 | - | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 409.0 | 259.6 | 246.9 | 183.4 | 227.8 | 189.5 | 186.1 | - | - |
| Operating Lease Liabilities Current | 45.9 | 44.0 | 54.2 | 45.1 | 39.9 | 29.1 | - | - | - |
| Accrued Expenses | 355.6 | 427.0 | 223.0 | 172.7 | 155.8 | 158.5 | 126.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,175.6 | 996.0 | 746.0 | 587.9 | 660.1 | 603.8 | 728.6 | - | - |
| 220.1 |
| 229.8 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 46.2 | 39.9 | 28.0 | 10.0 | 40.2 | 50.5 | 77.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.1 | 13.7 | 10.7 | 12.7 | 2.3 | 4.3 | 78.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,412.4 | 1,246.5 | 961.5 | 818.8 | 956.4 | 1,168.0 | 1,447.4 | - | - |
| 7,777.1 |
| 6,488.9 |
| 1,857.3 |
| - |
| - |
| Retained Earnings | (3,562.4) | (5,187.4) | (5,649.6) | (5,859.4) | (5,485.7) | (4,965.4) | (3,799.0) | - | - |
| Accumulated Other Comprehensive Income | 13.9 | (5.6) | 0.8 | (5.3) | (2.3) | (2.7) | (0.7) | - | - |
| Treasury Stock | - | - | - | - | - | 0.0 | 38.9 | - | - |
| Minority Interest | 100.7 | 91.1 | 85.4 | 77.1 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 7,387.3 | 5,003.3 | 3,475.6 | 2,565.3 | 2,291.0 | 1,522.6 | (1,980.6) | (1,751.4) | (1,501.6) |
| Total Equity | 7,488.0 | 5,094.4 | 3,561.0 | 2,642.4 | 2,291.0 | 1,522.6 | (1,980.6) | (1,751.4) | (1,501.6) |
| (1,813.3) |
| (683.1) |
| - |
| - |
| Working Capital | 7,182.6 | 4,938.3 | 3,392.6 | 2,453.6 | 2,203.2 | 1,653.6 | 485.6 | - | - |
| Book Value | 7,387.3 | 5,003.3 | 3,475.6 | 2,565.3 | 2,291.0 | 1,522.6 | (1,980.6) | (1,751.4) | (1,501.6) |
| Tangible Book Value | - | 4,985.2 | 3,449.7 | 2,491.8 | 2,285.3 | - | - | - | - |
| 2,358.4 |
| 2,269.4 |
| 2,290.7 |
| 2,335.1 |
| 2,341.2 |
| 2,339.4 |
| 2,011.3 |
| 1,800.2 |
| 1,497.6 |
| 809.5 |
| 1,079.2 |
| 507.3 |
| - |
| - |
| - |
| Restricted Cash | 9.8 | - | - | - | 7.8 | - | - | - | - | - | - | - | 11.9 | 16.2 | 20.6 | 28.1 | 33.8 | 36.6 | 41.3 | 36.8 | 37.1 | 37.3 | 43.8 | 37.1 | 65.8 | 52.1 | 72.2 | - | - | - |
| Short Term Investments | 5,734.8 | 5,753.2 | 4,821.9 | 5,070.9 | 4,437.2 | 3,131.5 | 3,795.9 | 3,485.8 | 3,347.5 | 2,843.1 | 2,243.3 | 2,047.3 | 1,639.8 | 35.1 | 57.3 | 99.2 | 252.6 | 234.2 | 148.1 | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8,026.4 | 7,177.0 | 6,437.8 | 6,000.4 | 5,430.7 | 5,230.0 | 4,564.7 | 3,998.5 | 3,867.9 | 3,674.2 | 3,283.6 | 3,103.3 | 2,904.5 | 2,633.7 | 2,468.6 | 2,457.6 | 2,522.0 | 2,524.8 | 2,483.1 | 2,341.2 | 2,339.4 | 2,011.3 | 1,800.2 | 1,497.6 | 809.5 | 1,079.2 | 507.3 | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||
| Accounts Receivable | 1,405.6 | 1,042.1 | 1,005.9 | 747.5 | 725.2 | 575.0 | 668.1 | 659.3 | 487.0 | 364.8 | 430.3 | 375.8 | 254.0 | 258.3 | 343.3 | 265.8 | 256.6 | 190.9 | 174.4 | 243.0 | 151.4 | 156.9 | 162.3 | - | - | 50.3 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 119.7 | 139.1 | 142.4 | 142.5 | 126.7 | 129.3 | 119.2 | 115.7 | 81.2 | 99.7 | 95.6 | 97.9 | 85.6 | 149.6 | 114.2 | 150.9 | 115.0 | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Assets | 9,551.7 | 8,358.2 | 7,586.2 | 6,890.4 | 6,282.6 | 5,934.3 | 5,352.0 | 4,773.5 | 4,436.1 | 4,138.6 | 3,809.4 | 3,576.9 | 3,256.1 | 3,041.6 | 2,946.6 | 2,902.4 | ||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 188.5 | 181.7 | 169.3 | 162.6 | 160.4 | 155.4 | 154.6 | 149.9 | 145.7 | 144.5 | 148.6 | 151.6 | 132.5 | 119.0 | 111.6 | 101.2 | 121.0 | 114.8 | 118.9 | 117.9 | 122.3 | - | - | 140.2 | - | - | - | - |
| Accumulated Depreciation | - | - | 142.8 | 138.2 | 129.7 | 123.0 | 120.1 | 111.9 | 107.7 | 102.2 | 95.5 | 90.4 | 85.5 | 82.4 | 74.7 | 71.4 | 69.7 | |||||||||||||
| Property,Plant & Equipment Net | 55.7 | 52.0 | 45.7 | 43.5 | 39.7 | 39.6 | 40.3 | 43.5 | 46.9 | 47.8 | 50.1 | 54.1 | 63.1 | 69.2 | 57.8 | 47.6 | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Intangible Assets | - | - | 14.6 | 15.8 | 16.9 | 18.1 | 19.5 | 21.5 | 23.5 | 25.9 | 28.3 | 30.7 | 33.1 | 35.5 | - | - | - | |||||||||||||
| Operating Lease Right Of Use Assets | 229.0 | 200.1 | 204.3 | 203.5 | 209.3 | 200.7 | 211.6 | 213.5 | 173.7 | 182.9 | 190.2 | 199.7 | 210.0 | 200.2 | 199.4 | 211.4 | ||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Assets | 362.8 | 290.2 | 277.8 | 228.3 | 205.3 | 166.2 | 164.2 | 161.4 | 150.4 | 153.2 | 143.7 | 149.6 | 141.8 | 150.3 | 94.1 | 92.2 | 95.8 | |||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Assets | 10,199.2 | 8,900.4 | 8,114.0 | 7,365.7 | 6,736.9 | 6,340.9 | 5,768.1 | 5,191.9 | 4,807.1 | 4,522.4 | 4,193.4 | 3,980.3 | 3,683.1 | 3,461.2 | 3,318.8 | 3,282.3 | ||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | 69.3 | 8.1 | 67.5 | 10.8 | 2.3 | 0.1 | 27.0 | 67.3 | 35.6 | 12.1 | 9.5 | 4.6 | 4.5 | 44.8 | 59.5 | 56.8 | 27.5 | 74.9 | 17.7 | 30.9 | 17.2 | 16.4 | 22.2 | - | - | 51.7 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Revenue Current | 516.9 | 409.0 | 316.7 | 376.8 | 318.6 | 259.6 | 236.6 | 278.4 | 237.2 | 246.9 | 223.5 | 260.3 | 229.6 | 183.4 | 189.8 | 219.4 | 218.5 | |||||||||||||
| Operating Lease Liabilities Current | - | - | 46.3 | 45.5 | 44.4 | 44.0 | 47.6 | 44.1 | 54.1 | 54.2 | 52.2 | 51.9 | 53.1 | 45.1 | 40.2 | 40.9 | ||||||||||||||
| Accrued Expenses | 119.9 | 178.7 | 381.7 | 393.6 | 371.1 | 427.0 | 265.2 | 195.5 | 206.0 | 223.0 | 174.8 | 184.6 | 174.5 | 172.7 | 164.7 | 187.6 | 150.2 | |||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Liabilities | 1,382.9 | 1,175.6 | 1,180.4 | 1,089.6 | 967.4 | 996.0 | 943.5 | 806.9 | 750.6 | 746.0 | 688.9 | 685.4 | 601.4 | 587.9 | 688.4 | |||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 198.2 | 198.0 | 197.8 | - | - | 396.1 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 212.0 | 183.5 | 189.2 | 192.3 | 200.2 | 195.2 | 207.3 | 214.3 | 163.0 | 175.2 | 184.1 | 194.1 | 206.4 | 204.3 | 204.9 | |||||||||||||||
| Deferred Revenue Non-Current | 41.1 | 46.2 | 43.9 | 44.6 | 36.4 | 39.9 | 7.8 | 15.6 | 20.7 | 28.0 | 34.9 | 50.4 | 54.4 | 10.0 | 31.4 | 34.1 | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | 5.7 | 7.1 | 10.7 | 12.0 | 12.5 | 13.7 | 14.5 | 15.6 | 10.0 | 10.7 | 11.4 | 12.1 | 13.5 | 12.7 | 2.1 | 2.2 | ||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Liabilities | 1,642.9 | 1,412.4 | 1,425.7 | 1,340.1 | 1,217.9 | 1,246.5 | 1,176.7 | 1,054.1 | 945.9 | 961.5 | 921.5 | 945.1 | 879.9 | 818.8 | 932.2 | 933.5 | ||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||
| Common Stock | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 1.9 | 1.9 | 1.8 | 1.7 | - | - | 0.6 | - | - | - | - |
| Additional Paid In Capital | 11,138.5 | 10,933.3 | 10,747.6 | 10,568.5 | 10,398.2 | 10,194.0 | 9,757.4 | 9,463.2 | 9,322.8 | 9,122.2 | 8,938.1 | 8,773.0 | 8,568.6 | 8,428.0 | 8,284.7 | 8,119.9 | ||||||||||||||
| Retained Earnings | (2,691.9) | (3,562.4) | (4,171.1) | (4,646.7) | (4,973.4) | (5,187.4) | (5,266.4) | (5,410.0) | (5,544.1) | (5,649.6) | (5,743.0) | (5,814.5) | (5,842.6) | (5,859.4) | (5,890.3) | (5,766.4) | (5,587.1) | |||||||||||||
| Accumulated Other Comprehensive Income | 0.6 | 13.9 | 11.5 | 4.7 | (3.0) | (5.6) | 4.9 | (4.9) | (5.7) | 0.8 | (7.2) | (5.2) | (4.3) | (5.3) | (9.8) | |||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Minority Interest | 106.6 | 100.7 | 97.8 | 96.7 | 94.8 | 91.1 | 93.2 | 87.3 | 85.9 | 85.4 | 81.9 | 79.7 | 79.5 | 77.1 | - | - | - | |||||||||||||
| Total Stockholders Equity | 8,449.7 | 7,387.3 | 6,590.5 | 5,928.9 | 5,424.2 | 5,003.3 | 4,498.1 | 4,050.5 | 3,775.2 | 3,475.6 | 3,190.0 | 2,955.5 | 2,723.7 | 2,565.3 | 2,386.6 | 2,348.8 | ||||||||||||||
| Total Equity | 8,556.3 | 7,488.0 | 6,688.3 | 6,025.6 | 5,519.0 | 5,094.4 | 4,591.4 | 4,137.8 | 3,861.2 | 3,561.0 | 3,271.9 | 3,035.1 | 2,803.2 | 2,642.4 | 2,386.6 | 2,348.8 | 2,364.7 | 2,291.0 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 198.2 | 198.0 | 197.8 | - | - | 396.1 | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Working Capital | 8,168.8 | 7,182.6 | 6,405.8 | 5,800.8 | 5,315.2 | 4,938.3 | 4,408.5 | 3,966.6 | 3,685.5 | 3,392.6 | 3,120.5 | 2,891.5 | 2,654.7 | 2,453.6 | 2,258.3 | 2,236.7 | 2,258.3 | |||||||||||||
| Book Value | 8,449.7 | 7,387.3 | 6,590.5 | 5,928.9 | 5,424.2 | 5,003.3 | 4,498.1 | 4,050.5 | 3,775.2 | 3,475.6 | 3,190.0 | 2,955.5 | 2,723.7 | 2,565.3 | 2,386.6 | 2,348.8 | 2,364.7 | 2,291.0 | ||||||||||||
| Tangible Book Value | - | - | 6,575.8 | 5,913.1 | 5,407.2 | 4,985.2 | 4,478.7 | 4,029.1 | 3,751.7 | 3,449.7 | 3,161.7 | 2,924.8 | 2,690.6 | 2,529.8 | - | - | - | |||||||||||||
| 110.9 |
| 112.6 |
| 41.6 |
| 61.8 |
| 51.9 |
| 388.2 |
| - |
| - |
| 32.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,927.4 |
| 2,863.3 |
| 2,811.5 |
| 2,662.6 |
| 2,589.7 |
| 2,257.4 |
| 2,394.4 |
| - |
| - |
| 1,214.2 |
| - |
| - |
| - |
| - |
| 69.9 |
| 92.2 |
| 89.9 |
| 91.6 |
| 88.4 |
| 93.0 |
| - |
| - |
| 108.6 |
| - |
| - |
| - |
| - |
| 41.9 |
| 31.3 |
| 28.8 |
| 24.8 |
| 27.4 |
| 29.5 |
| 29.4 |
| - |
| - |
| 31.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 224.9 |
| 216.9 |
| 220.8 |
| 209.2 |
| 213.3 |
| 217.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.4 |
| 116.4 |
| 117.1 |
| 111.8 |
| 106.9 |
| 93.6 |
| - |
| - |
| 77.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,319.2 |
| 3,247.5 |
| 3,224.3 |
| 3,075.7 |
| 3,014.2 |
| 2,690.5 |
| 2,603.7 |
| - |
| - |
| 1,594.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.8 |
| 208.1 |
| 194.5 |
| 186.5 |
| 189.5 |
| 172.1 |
| - |
| - |
| 186.1 |
| - |
| - |
| - |
| - |
| 40.0 |
| 39.9 |
| 43.6 |
| 33.2 |
| 32.1 |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.8 |
| 179.5 |
| 166.3 |
| 181.6 |
| 158.5 |
| 467.0 |
| - |
| - |
| 126.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 665.7 |
| 669.1 |
| 660.1 |
| 681.5 |
| 682.6 |
| 667.6 |
| 603.8 |
| 942.2 |
| - |
| - |
| 728.6 |
| - |
| - |
| - |
| - |
| 216.1 |
| 227.6 |
| 220.1 |
| 219.6 |
| 216.6 |
| 222.4 |
| 229.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.2 |
| 40.2 |
| 26.7 |
| 40.5 |
| 45.0 |
| 50.5 |
| 67.1 |
| - |
| - |
| 77.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.3 |
| 5.7 |
| 4.2 |
| 4.2 |
| 4.3 |
| 42.7 |
| - |
| - |
| 78.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 954.4 |
| 956.4 |
| 976.3 |
| 1,006.7 |
| 1,208.2 |
| 1,168.0 |
| 1,352.0 |
| - |
| - |
| 1,447.4 |
| - |
| - |
| - |
| - |
| 7,953.9 |
| 7,777.1 |
| 7,577.3 |
| 7,294.4 |
| 6,892.0 |
| 6,488.9 |
| 6,065.9 |
| - |
| - |
| 1,857.3 |
| - |
| - |
| - |
| - |
| (5,485.7) |
| (5,329.5) |
| (5,227.4) |
| (5,088.8) |
| (4,965.4) |
| (4,817.0) |
| - |
| - |
| (3,799.0) |
| - |
| - |
| - |
| - |
| (6.7) |
| (4.0) |
| (2.3) |
| (1.7) |
| 0.1 |
| 0.9 |
| (2.7) |
| 1.2 |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,364.7 |
| 2,291.0 |
| 2,248.1 |
| 2,069.0 |
| 1,805.9 |
| 1,522.6 |
| 1,251.8 |
| (1,398.7) |
| (1,976.6) |
| (1,980.6) |
| (1,892.6) |
| (1,800.4) |
| (1,751.4) |
| (1,501.6) |
| 2,248.1 |
| 2,069.0 |
| 1,805.9 |
| 1,522.6 |
| 1,251.8 |
| (1,398.7) |
| (1,976.6) |
| (1,980.6) |
| (1,892.6) |
| (1,800.4) |
| (1,751.4) |
| (1,501.6) |
| - |
| (2,141.3) |
| (1,813.3) |
| (1,602.4) |
| - |
| - |
| (683.1) |
| - |
| - |
| - |
| - |
| 2,203.2 |
| 2,130.0 |
| 1,980.0 |
| 1,922.1 |
| 1,653.6 |
| 1,452.2 |
| - |
| - |
| 485.6 |
| - |
| - |
| - |
| - |
| 2,248.1 |
| 2,069.0 |
| 1,805.9 |
| 1,522.6 |
| 1,251.8 |
| (1,398.7) |
| (1,976.6) |
| (1,980.6) |
| (1,892.6) |
| (1,800.4) |
| (1,751.4) |
| (1,501.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |