| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 2,828.2 | 2,628.8 | 1,762.7 | 939.9 | 1,085.7 | 820.2 | 127.2 | 116.5 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,828.2 | 2,628.8 | 1,762.7 | 939.9 | 1,085.7 | 820.2 | 127.2 | 116.5 | - |
| Receivables | |||||||||
| Accounts Receivable | 1,303.7 | 922.8 | 926.9 | 715.8 | 545.6 | 294.0 | 179.5 | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 195.1 | 211.2 | 180.0 | 193.1 | 149.5 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 488.5 | 449.8 | 322.1 | 207.7 | 128.5 | 80.9 | 32.1 | - | - |
| Accumulated Depreciation | 239.9 | 153.4 | 74.6 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 145.6 | 169.8 | 51.7 | 23.7 | 13.4 | 5.6 | 8.5 | - | - |
| Short Term Debt | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 411.7 | 377.8 | 254.0 | 224.4 | |||||
| Common Equity | |||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Additional Paid In Capital | 11,469.5 | 10,355.2 | 9,331.2 | 8,210.8 | |||||
| Supplementary Data | |||||||||
| Total Debt | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | ||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||
| Cash And Equivalents | 2,084.7 | 2,828.2 | 1,941.7 | 1,880.7 | 2,243.1 | 2,628.8 | 2,148.9 | 1,282.0 | 1,330.4 | 1,762.7 | 982.2 | 755.2 | 653.0 | 939.9 | 819.0 | |||||||||||||
| 66.2 |
| 25.3 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,742.6 | 5,869.4 | 5,039.3 | 4,984.7 | 4,598.6 | 4,300.7 | 665.2 | - | - |
| 46.8 |
| 23.4 |
| 12.0 |
| 4.9 |
| - |
| - |
| Property,Plant & Equipment Net | 248.6 | 296.4 | 247.5 | 160.8 | 105.1 | 69.0 | 27.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 5.2 | 5.5 | 5.3 | 5.1 | 0.0 | - | - | - | - |
| Goodwill | 1,194.4 | 1,056.6 | 975.9 | 657.4 | 8.4 | 8.4 | 7.0 | 0.0 | - |
| Intangible Assets | 246.9 | 278.0 | 331.4 | 186.0 | 37.1 | 16.1 | 4.8 | - | - |
| Operating Lease Right Of Use Assets | 274.9 | 359.4 | 252.1 | 231.3 | 190.4 | 186.8 | 196.0 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 428.3 | 333.7 | 273.8 | 283.9 | 329.3 | 89.3 | 19.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,132.5 | 9,033.9 | 8,223.4 | 7,722.3 | 6,649.7 | 5,921.7 | 1,012.7 | - | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 3,347.0 | 2,580.0 | 2,198.7 | 1,673.5 | 1,157.9 | 638.7 | 327.1 | - | - |
| Operating Lease Liabilities Current | 49.6 | 35.9 | 33.9 | 27.3 | 25.1 | 19.7 | 18.1 | - | - |
| Accrued Expenses | 879.5 | 515.5 | 446.9 | 269.1 | 200.7 | 125.3 | 62.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,421.7 | 3,301.2 | 2,731.2 | 1,993.5 | 1,397.1 | 789.3 | 416.5 | - | - |
| 181.2 |
| 184.9 |
| 193.2 |
| - |
| - |
| Deferred Revenue Non-Current | 14.4 | 15.5 | 14.4 | 11.5 | 11.2 | 4.2 | 2.9 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 80.7 | 61.3 | 33.1 | 24.4 | 11.2 | 6.9 | 8.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,208.4 | 6,027.3 | 3,032.8 | 2,253.7 | 1,600.7 | 985.3 | 621.0 | - | - |
| 6,984.7 |
| 6,175.4 |
| 155.3 |
| - |
| - |
| Retained Earnings | (9,494.2) | (7,293.6) | (4,075.6) | (2,716.1) | (1,919.4) | (1,239.4) | (700.3) | - | - |
| Accumulated Other Comprehensive Income | 3.3 | (2.2) | (8.2) | (38.3) | (16.3) | 0.4 | 0.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | 6.7 | 10.3 | 12.2 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 1,924.1 | 2,999.9 | 5,180.3 | 5,456.4 | 5,049.0 | 4,936.5 | (544.8) | (312.5) | (131.9) |
| Total Equity | 1,924.1 | 3,006.6 | 5,190.6 | 5,468.6 | 5,049.0 | 4,936.5 | (544.8) | (312.5) | (131.9) |
| - |
| - |
| - |
| - |
| Working Capital | 1,320.9 | 2,568.2 | 2,308.0 | 2,991.2 | 3,201.6 | 3,511.4 | 248.7 | - | - |
| Book Value | 1,924.1 | 2,999.9 | 5,180.3 | 5,456.4 | 5,049.0 | 4,936.5 | (544.8) | (312.5) | (131.9) |
| Tangible Book Value | 482.8 | 1,665.3 | 3,873.0 | 4,613.1 | 5,003.5 | 4,911.9 | (556.6) | (312.5) | - |
| 906.7 |
| 1,085.7 |
| 935.2 |
| 698.5 |
| 820.2 |
| 3,939.9 |
| 138.9 |
| 437.6 |
| 127.2 |
| 179.1 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,084.7 | 2,828.2 | 1,941.7 | 1,880.7 | 2,243.1 | 2,628.8 | 2,148.9 | 1,282.0 | 1,330.4 | 1,762.7 | 982.2 | 755.2 | 653.0 | 939.9 | 819.0 | 906.7 | 1,085.7 | 935.2 | 698.5 | 820.2 | 3,939.9 | 138.9 | 437.6 | 127.2 | 179.1 | - | - | - |
| Receivables | ||||||||||||||||||||||||||||
| Accounts Receivable | 579.7 | 1,303.7 | 938.1 | 646.7 | 530.5 | 922.8 | 596.4 | 431.6 | 345.5 | 926.9 | 511.0 | 406.4 | 353.0 | 715.8 | 394.1 | 305.0 | 545.6 | 254.2 | 237.5 | 294.0 | 169.0 | - | - | 179.5 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 229.5 | 195.1 | 164.3 | 232.9 | 240.6 | 211.2 | 140.9 | 149.1 | 181.0 | 180.0 | 178.1 | 174.4 | 201.8 | 193.1 | 160.2 | 187.7 | 149.5 | |||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Assets | 3,977.1 | 5,742.6 | 4,623.5 | 4,596.1 | 4,786.0 | 5,869.4 | 4,984.1 | 3,898.1 | 4,143.3 | 5,039.3 | 4,312.3 | 4,405.0 | 4,569.5 | 4,984.7 | 4,558.9 | 4,503.7 | ||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 492.5 | 488.5 | 476.2 | 465.3 | 448.0 | 449.8 | 407.5 | 372.3 | 354.3 | 322.1 | 288.6 | 256.5 | 230.7 | 207.7 | 185.2 | 162.8 | 128.5 | 114.1 | 99.9 | 80.9 | 63.3 | - | - | 32.1 | - | - | - | - |
| Accumulated Depreciation | 265.3 | 239.9 | 210.4 | 182.2 | 157.7 | 153.4 | 129.2 | 107.5 | 90.6 | 74.6 | 72.2 | 62.7 | 54.3 | 46.8 | 39.3 | 32.7 | 23.4 | |||||||||||
| Property,Plant & Equipment Net | 227.2 | 248.6 | 265.8 | 283.1 | 290.3 | 296.4 | 278.4 | 264.8 | 263.7 | 247.5 | 216.4 | 193.8 | 176.4 | 160.8 | 146.0 | 130.1 | ||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Equity Method Investments | 5.3 | 5.2 | 5.8 | 5.7 | 5.6 | 5.5 | 5.4 | 5.4 | 5.4 | 5.3 | 5.2 | 5.2 | 5.1 | 5.1 | 5.0 | - | 0.0 | |||||||||||
| Goodwill | 1,537.2 | 1,194.4 | 1,175.0 | 1,175.0 | 1,056.6 | 1,056.6 | 990.7 | 984.1 | 975.9 | 975.9 | 784.4 | 774.3 | 711.3 | 657.4 | 649.1 | 502.6 | 8.4 | 8.4 | ||||||||||
| Intangible Assets | 451.4 | 246.9 | 256.6 | 285.4 | 253.9 | 278.0 | 268.5 | 286.5 | 308.0 | 331.4 | 329.8 | 346.1 | 256.4 | 186.0 | 196.2 | 172.3 | 37.1 | |||||||||||
| Operating Lease Right Of Use Assets | 294.9 | 274.9 | 254.6 | 262.4 | 262.0 | 359.4 | 280.7 | 272.5 | 244.7 | 252.1 | 254.2 | 262.2 | 229.4 | 231.3 | 234.7 | 222.2 | ||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Assets | 412.0 | 428.3 | 403.7 | 394.6 | 369.7 | 333.7 | 329.8 | 363.1 | 254.6 | 273.8 | 269.1 | 281.3 | 270.3 | 283.9 | 293.9 | 317.3 | 329.3 | |||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Assets | 8,554.3 | 9,132.5 | 8,230.2 | 8,196.7 | 8,157.4 | 9,033.9 | 8,202.3 | 6,943.9 | 7,298.0 | 8,223.4 | 7,264.4 | 7,509.8 | 7,446.8 | 7,722.3 | 7,155.7 | 7,064.1 | ||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||
| Accounts Payable | 55.1 | 145.6 | 193.7 | 166.8 | 155.3 | 169.8 | 148.9 | 134.5 | 64.2 | 51.7 | 75.5 | 41.2 | 22.2 | 23.7 | 24.8 | 20.3 | 13.4 | 10.6 | 9.5 | 5.6 | 5.1 | - | - | 8.5 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Revenue Current | 2,851.8 | 3,347.0 | 2,423.6 | 2,268.4 | 2,309.8 | 2,580.0 | 1,974.9 | 1,848.4 | 1,935.6 | 2,198.7 | 1,605.6 | 1,523.1 | 1,560.4 | 1,673.5 | 1,199.7 | 1,144.8 | ||||||||||||
| Operating Lease Liabilities Current | 55.8 | 49.6 | 40.2 | 38.1 | 37.1 | 35.9 | 38.3 | 32.8 | 30.9 | 33.9 | 33.3 | 33.8 | 29.2 | 27.3 | 29.3 | 26.6 | ||||||||||||
| Accrued Expenses | 814.6 | 879.5 | 725.8 | 622.8 | 528.4 | 515.5 | 485.1 | 448.9 | 398.0 | 446.9 | 318.3 | 315.1 | 275.7 | 269.1 | 225.3 | 209.8 | 200.7 | |||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Current Liabilities | 3,777.3 | 4,421.7 | 3,383.3 | 3,096.1 | 3,030.5 | 3,301.2 | 2,647.3 | 2,464.7 | 2,428.8 | 2,731.2 | 2,032.7 | 1,913.3 | 1,887.5 | 1,993.5 | 1,479.0 | |||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 434.4 | 411.7 | 367.7 | 378.5 | 377.1 | 377.8 | 287.9 | 280.0 | 247.5 | 254.0 | 253.0 | 263.0 | 225.7 | 224.4 | 225.0 | |||||||||||||
| Deferred Revenue Non-Current | 25.7 | 14.4 | 10.9 | 11.5 | 13.7 | 15.5 | 12.0 | 12.3 | 14.7 | 14.4 | 12.1 | 12.5 | 14.2 | 11.5 | 7.3 | 8.8 | ||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Liabilities | 95.3 | 80.7 | 57.7 | 55.3 | 47.6 | 61.3 | 51.3 | 49.4 | 39.3 | 33.1 | 25.8 | 22.8 | 21.4 | 24.4 | 21.0 | 12.4 | ||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Liabilities | 6,614.5 | 7,208.4 | 6,097.3 | 5,817.1 | 5,742.6 | 6,027.3 | 5,267.8 | 2,806.3 | 2,730.3 | 3,032.8 | 2,323.6 | 2,211.6 | 2,148.8 | 2,253.7 | 1,732.4 | 1,637.8 | ||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 12,086.4 | 11,469.5 | 11,218.2 | 10,939.1 | 10,672.5 | 10,355.2 | 9,964.1 | 9,823.0 | 9,546.8 | 9,331.2 | 8,931.6 | 8,679.4 | 8,450.4 | 8,210.8 | 7,988.8 | 7,782.1 | ||||||||||||
| Retained Earnings | (10,089.8) | (9,494.2) | (9,034.7) | (8,512.3) | (8,214.5) | (7,293.6) | (6,970.5) | (5,625.8) | (4,908.9) | (4,075.6) | (3,906.3) | (3,292.0) | (3,065.1) | (2,716.1) | (2,508.9) | (2,308.0) | (1,919.4) | |||||||||||
| Accumulated Other Comprehensive Income | (3.6) | 3.3 | 5.1 | 2.8 | 8.2 | (2.2) | (2.8) | (5.4) | (15.7) | (8.2) | (27.2) | (32.2) | (30.8) | (38.3) | (69.2) | |||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Minority Interest | - | - | 0.0 | 6.9 | 6.9 | 6.7 | 5.0 | 8.6 | 9.5 | 10.3 | 10.8 | 11.3 | 11.7 | 12.2 | 12.5 | - | 0.0 | - | ||||||||||
| Total Stockholders Equity | 1,939.7 | 1,924.1 | 2,132.9 | 2,372.6 | 2,408.0 | 2,999.9 | 2,929.4 | 4,129.0 | 4,558.2 | 5,180.3 | 4,929.9 | 5,286.9 | 5,286.2 | 5,456.4 | 5,410.8 | 5,426.3 | ||||||||||||
| Total Equity | 1,939.7 | 1,924.1 | 2,132.9 | 2,379.6 | 2,414.9 | 3,006.6 | 2,934.4 | 4,137.6 | 4,567.7 | 5,190.6 | 4,940.8 | 5,298.2 | 5,298.0 | 5,468.6 | 5,423.3 | 5,426.3 | 5,049.0 | 5,006.7 | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Working Capital | 199.8 | 1,320.9 | 1,240.2 | 1,500.0 | 1,755.4 | 2,568.2 | 2,336.8 | 1,433.4 | 1,714.5 | 2,308.0 | 2,279.6 | 2,491.6 | 2,682.0 | 2,991.2 | 3,079.9 | 3,102.3 | 3,201.6 | |||||||||||
| Book Value | 1,939.7 | 1,924.1 | 2,132.9 | 2,372.6 | 2,408.0 | 2,999.9 | 2,929.4 | 4,129.0 | 4,558.2 | 5,180.3 | 4,929.9 | 5,286.9 | 5,286.2 | 5,456.4 | 5,410.8 | 5,426.3 | 5,049.0 | 5,006.7 | ||||||||||
| Tangible Book Value | (48.8) | 482.8 | 701.4 | 912.2 | 1,097.5 | 1,665.3 | 1,670.3 | 2,858.4 | 3,274.4 | 3,873.0 | 3,815.7 | 4,166.5 | 4,318.6 | 4,613.1 | 4,565.5 | 4,751.5 | 5,003.5 | |||||||||||
| 120.3 |
| 95.9 |
| 66.2 |
| 35.7 |
| - |
| - |
| 25.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,598.6 |
| 4,308.3 |
| 4,508.1 |
| 4,300.7 |
| 4,986.8 |
| - |
| - |
| 665.2 |
| - |
| - |
| - |
| - |
| 19.8 |
| 16.2 |
| 12.0 |
| 9.7 |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| 105.1 |
| 94.4 |
| 83.6 |
| 69.0 |
| 53.7 |
| - |
| - |
| 27.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 8.4 |
| 8.4 |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| 26.2 |
| 28.1 |
| 16.1 |
| 14.8 |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| 190.4 |
| 184.1 |
| 175.0 |
| 186.8 |
| 189.3 |
| - |
| - |
| 196.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 228.8 |
| 177.0 |
| 89.3 |
| 38.7 |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,649.7 |
| 6,163.5 |
| 6,032.4 |
| 5,921.7 |
| 5,712.9 |
| - |
| - |
| 1,012.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,157.9 |
| 759.7 |
| 701.8 |
| 638.7 |
| 438.2 |
| - |
| - |
| 327.1 |
| - |
| - |
| - |
| - |
| 25.1 |
| 25.2 |
| 20.6 |
| 19.7 |
| 19.3 |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| - |
| 163.2 |
| 143.9 |
| 125.3 |
| 85.0 |
| - |
| - |
| 62.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,401.4 |
| 1,397.1 |
| 958.7 |
| 875.7 |
| 789.3 |
| 547.7 |
| - |
| - |
| 416.5 |
| - |
| - |
| - |
| - |
| 215.2 |
| 181.2 |
| 178.7 |
| 174.3 |
| 184.9 |
| 186.7 |
| - |
| - |
| 193.2 |
| - |
| - |
| - |
| - |
| 11.2 |
| 7.1 |
| 7.1 |
| 4.2 |
| 3.5 |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| 12.2 |
| 10.4 |
| 6.9 |
| 7.2 |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,600.7 |
| 1,156.8 |
| 1,067.5 |
| 985.3 |
| 745.1 |
| - |
| - |
| 621.0 |
| - |
| - |
| - |
| - |
| 6,984.7 |
| 6,797.4 |
| 6,596.2 |
| 6,175.4 |
| 6,007.9 |
| - |
| - |
| 155.3 |
| - |
| - |
| - |
| - |
| (1,787.2) |
| (1,632.4) |
| (1,239.4) |
| (1,040.5) |
| - |
| - |
| (700.3) |
| - |
| - |
| - |
| - |
| (47.9) |
| (16.3) |
| (3.5) |
| 1.1 |
| 0.4 |
| 0.4 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,049.0 |
| 5,006.7 |
| 4,965.0 |
| 4,936.5 |
| 4,967.8 |
| (651.4) |
| (604.0) |
| (544.8) |
| (489.4) |
| (446.0) |
| (312.5) |
| (131.9) |
| 4,965.0 |
| 4,936.5 |
| 4,967.8 |
| (651.4) |
| (604.0) |
| (544.8) |
| (489.4) |
| (446.0) |
| (312.5) |
| (131.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,349.5 |
| 3,632.4 |
| 3,511.4 |
| 4,439.1 |
| - |
| - |
| 248.7 |
| - |
| - |
| - |
| - |
| 4,965.0 |
| 4,936.5 |
| 4,967.8 |
| (651.4) |
| (604.0) |
| (544.8) |
| (489.4) |
| (446.0) |
| (312.5) |
| (131.9) |
| 4,972.1 |
| 4,928.4 |
| 4,911.9 |
| 4,944.5 |
| - |
| - |
| (556.6) |
| - |
| - |
| - |
| - |