| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q2 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 5,698.0 | 6,636.0 | 5,858.0 | 2,465.0 | 3,110.0 | 2,773.0 | 2,862.0 | 3,131.0 | 2,803.9 | 2,833.4 | 1,522.3 | 2,891.4 | 818.3 | 1,150.5 | 565.2 | 562.3 | 342.2 | |
| Restricted Cash | 944.0 | 364.0 | 337.0 | 216.0 | 216.0 | 202.0 | 262.0 | 617.0 | 268.8 | 251.3 | 363.8 | - | 134.8 | 122.2 | 123.3 | 33.6 | 34.0 | - |
| Short Term Investments | 4,577.0 | 3,900.0 | 2,500.0 | 3,703.0 | 4,640.0 | 3,804.0 | 3,312.0 | 5,346.0 | 4,323.5 | 2,032.7 | 819.1 | - | 1,037.8 | 600.5 | 226.1 | 204.7 | 178.5 | |
| Cash And Short Term Investments | 10,275.0 | 10,536.0 | 8,358.0 | 6,168.0 | 7,750.0 | 6,577.0 | 6,174.0 | 8,477.0 | 7,127.4 | 4,866.0 | 2,341.4 | 2,891.4 | 1,856.1 | 1,751.0 | 791.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 2,179.0 | 1,707.0 | 1,607.0 | 795.0 | 729.0 | 631.0 | 1,100.0 | 824.0 | 700.7 | 666.1 | 550.4 | - | 294.4 | 250.8 | 157.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 2,738.0 | 2,271.0 | 2,318.0 | 1,097.0 | 945.0 | 691.0 | 1,766.0 | 1,704.0 | 1,146.5 | 1,048.4 | 1,151.7 | - | 371.4 | 270.5 | 164.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,634.0 | 2,758.0 | 2,690.0 | 1,911.0 | 1,741.0 | 3,482.0 | 2,806.0 | 3,512.0 | 4,491.1 | 4,990.7 | 2,969.9 | - | 1,300.0 | 934.5 | 180.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.7 | 0.7 | - | 0.5 | 0.5 | 0.5 | 0.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 4,399.0 | 5,420.0 | 6,332.0 | 6,648.0 | 7,997.0 | 8,641.0 | 7,189.0 | 8,750.0 | 6,998.8 | 5,982.7 | 4,674.6 | - | 1,873.8 | 1,062.5 | 252.8 | - | ||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 5,698.0 | 6,636.0 | 5,858.0 | 2,465.0 | 3,110.0 | 2,773.0 | 2,862.0 | 3,131.0 | 2,803.9 | 2,833.4 | 2,767.6 | 818.3 | 1,150.5 | 565.2 | 562.3 | 342.2 | 217.4 |
| Restricted Cash | 944.0 | 364.0 | 337.0 | 216.0 | 216.0 | 202.0 | 262.0 | 617.0 | 268.8 | 251.3 | 353.0 | 134.8 | 122.2 | 123.3 | 33.6 | 34.0 | - |
| Short Term Investments | 4,577.0 | 3,900.0 | 2,500.0 | 3,703.0 | 4,640.0 | 3,804.0 | 3,312.0 | 5,346.0 | 4,323.5 | 2,032.7 | 1,271.4 | 1,037.8 | 600.5 | 226.1 | 204.7 | 178.5 | - |
| Cash And Short Term Investments | 10,275.0 | 10,536.0 | 8,358.0 | 6,168.0 | 7,750.0 | 6,577.0 | 6,174.0 | 8,477.0 | 7,127.4 | 4,866.0 | 4,039.0 | 1,856.1 | 1,751.0 | 791.3 | 767.1 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 2,179.0 | 1,707.0 | 1,607.0 | 795.0 | 729.0 | 631.0 | 1,100.0 | 824.0 | 700.7 | 666.1 | 486.4 | 294.4 | 250.8 | 157.9 | 125.4 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 2,738.0 | 2,271.0 | 2,318.0 | 1,097.0 | 945.0 | 691.0 | 1,766.0 | 1,704.0 | 1,146.5 | 1,048.4 | 917.7 | 371.4 | 270.5 | 164.3 | 121.3 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 1,634.0 | 2,758.0 | 2,690.0 | 1,911.0 | 1,741.0 | 3,482.0 | 2,806.0 | 3,512.0 | 4,491.1 | 4,990.7 | 2,833.5 | 1,300.0 | 934.5 | 180.0 | - | ||
| Common Equity | |||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 4,399.0 | 5,420.0 | 6,332.0 | 6,648.0 | 7,997.0 | 8,641.0 | 7,189.0 | 8,750.0 | 6,998.8 | 5,982.7 | 4,795.6 | 1,873.8 | 1,062.5 | 252.8 | - | - | |
| 217.4 |
| - |
| 767.1 |
| 520.8 |
| 217.4 |
| 125.4 |
| 94.2 |
| - |
| - |
| - |
| Prepaid Expenses | 3,429.0 | 2,369.0 | 1,797.0 | 1,475.0 | 1,418.0 | 1,204.0 | 1,826.0 | 1,390.0 | 948.7 | 894.0 | 1,015.9 | - | 398.0 | 200.8 | 159.5 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 17,309.0 | 15,360.0 | 12,498.0 | 8,907.0 | 10,374.0 | 8,890.0 | 9,761.0 | 11,547.0 | 9,103.0 | 6,612.6 | 4,385.5 | - | 2,752.3 | 2,373.0 | 1,226.8 | 1,016.6 | 692.6 | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 779.0 | 692.0 | 724.0 | 755.0 | 868.0 | 886.0 | 881.0 | 854.0 | 863.1 | 805.4 | 837.9 | - | 841.4 | 233.4 | 180.4 | 108.7 | 99.0 | - |
| Long Term Investments | 8,777.0 | 6,466.0 | 6,950.0 | 7,275.0 | 7,055.0 | 7,348.0 | 7,366.0 | 3,909.0 | 3,930.6 | 2,957.3 | 2,705.0 | - | 857.2 | 472.0 | 230.7 | 207.4 | 238.5 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 8,904.0 | 8,345.0 | 8,362.0 | 8,603.0 | 9,314.0 | 9,096.0 | 8,375.0 | 8,439.0 | 8,644.9 | 8,067.9 | 6,980.6 | - | 305.0 | 160.7 | 132.0 | 126.9 | 114.9 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.7 | 45.0 | - |
| Operating Lease Right Of Use Assets | 126.0 | 103.0 | 90.0 | 119.0 | 122.0 | 151.0 | 173.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 394.0 | 446.0 | 363.0 | 192.0 | 265.0 | 214.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 38,236.0 | 33,233.0 | 30,865.0 | 27,793.0 | 30,107.0 | 28,698.0 | 28,752.0 | 27,028.0 | 24,906.4 | 20,799.9 | 16,884.5 | - | 5,043.2 | 3,439.0 | 1,873.1 | 1,550.9 | 1,229.7 | - |
| 121.3 |
| 90.2 |
| - |
| Short Term Debt | 2,765.0 | 2,662.0 | 3,642.0 | 4,737.0 | 6,256.0 | 5,159.0 | 4,383.0 | 5,238.0 | 2,507.8 | 992.0 | 1,704.7 | - | 573.8 | 128.0 | 72.8 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 851.0 | 732.0 | 753.0 | 568.0 | 611.0 | 542.0 | 694.0 | 537.0 | 532.5 | 361.3 | 167.9 | - | 84.6 | 42.6 | 36.9 | 23.1 | 24.1 | - |
| Other Current Liabilities | 49.0 | 54.0 | 43.0 | - | - | - | - | - | - | - | - | - | 257.9 | 104.9 | 55.2 | 28.1 | - | - |
| Total Current Liabilities | 11,177.0 | 10,139.0 | 10,199.0 | 8,879.0 | 10,391.0 | 8,945.0 | 9,937.0 | 10,005.0 | 6,479.9 | 4,363.4 | 4,461.6 | - | 2,049.2 | 1,051.9 | 627.6 | 408.0 | 285.0 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 84.0 | 77.0 | 67.0 | 77.0 | 63.0 | 95.0 | 108.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 516.0 | 558.0 | 591.3 | 519.6 | 457.5 | - | 21.4 | 10.4 | 8.6 | 7.7 | 6.9 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,554.0 | 13,576.0 | 13,540.0 | 11,407.0 | 12,774.0 | 13,132.0 | 13,405.0 | 14,123.0 | 11,615.7 | 9,922.7 | 7,903.8 | - | 3,370.6 | 1,996.9 | 816.2 | 415.7 | 291.9 | - |
| 0.4 |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 414.4 | - |
| Accumulated Other Comprehensive Income | (381.0) | (197.0) | (338.0) | (256.0) | (252.0) | (247.0) | (216.0) | (216.0) | 980.5 | 145.5 | 26.1 | - | 71.5 | 61.6 | (9.4) | (27.4) | 30.1 | - |
| Treasury Stock | 1,472.0 | 808.0 | 525.0 | 306.0 | 331.0 | 323.0 | 303.0 | 307.0 | 324.4 | 322.0 | 344.2 | - | 259.0 | 256.0 | 303.7 | 25.2 | - | - |
| Minority Interest | 236.0 | 128.0 | 116.0 | 107.0 | 122.0 | 186.0 | 325.0 | 293.0 | 273.5 | 573.8 | 542.7 | - | 136.8 | 33.0 | 15.3 | 16.3 | 13.1 | - |
| Total Stockholders Equity | 24,427.0 | 19,427.0 | 17,209.0 | 16,279.0 | 17,211.0 | 15,380.0 | 14,858.0 | 12,612.0 | 13,017.2 | 10,303.4 | 8,438.0 | - | 1,535.8 | 1,409.1 | 1,041.7 | 1,118.9 | 924.8 | - |
| Total Equity | 24,663.0 | 19,555.0 | 17,325.0 | 16,386.0 | 17,333.0 | 15,566.0 | 15,183.0 | 12,905.0 | 13,290.7 | 10,877.3 | 8,980.8 | - | 1,672.6 | 1,442.1 | 1,056.9 | 1,135.2 | 937.9 | - |
| - |
| - |
| Net debt | (5,876.0) | (5,116.0) | (2,026.0) | 480.0 | 247.0 | 2,064.0 | 1,015.0 | 273.0 | (128.6) | 1,116.7 | 2,333.1 | - | 17.8 | (688.5) | (538.5) | - | - | - |
| Working Capital | 6,132.0 | 5,221.0 | 2,299.0 | 28.0 | (17.0) | (55.0) | (176.0) | 1,542.0 | 2,623.1 | 2,249.2 | (76.1) | - | 703.0 | 1,321.1 | 599.2 | 608.6 | 407.6 | - |
| Book Value | 24,427.0 | 19,427.0 | 17,209.0 | 16,279.0 | 17,211.0 | 15,380.0 | 14,858.0 | 12,612.0 | 13,017.2 | 10,303.4 | 8,438.0 | - | 1,535.8 | 1,409.1 | 1,041.7 | 1,118.9 | 924.8 | - |
| Tangible Book Value | 15,523.0 | 11,082.0 | 8,847.0 | 7,676.0 | 7,897.0 | 6,284.0 | 6,483.0 | 4,173.0 | 4,372.3 | 2,235.6 | 1,457.5 | - | 1,230.8 | 1,248.5 | 909.6 | 943.3 | 764.9 | - |
| 520.8 |
| 217.4 |
| 94.2 |
| - |
| - |
| Prepaid Expenses | 3,429.0 | 2,369.0 | 1,797.0 | 1,475.0 | 1,418.0 | 1,204.0 | 1,826.0 | 1,390.0 | 948.7 | 894.0 | 1,042.0 | 398.0 | 200.8 | 159.5 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 17,309.0 | 15,360.0 | 12,498.0 | 8,907.0 | 10,374.0 | 8,890.0 | 9,761.0 | 11,547.0 | 9,103.0 | 6,612.6 | 6,267.7 | 2,752.3 | 2,373.0 | 1,226.8 | 1,016.6 | 692.6 | - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 779.0 | 692.0 | 724.0 | 755.0 | 868.0 | 886.0 | 881.0 | 854.0 | 863.1 | 805.4 | 857.7 | 841.4 | 233.4 | 180.4 | 108.7 | 99.0 | - |
| Long Term Investments | 8,777.0 | 6,466.0 | 6,950.0 | 7,275.0 | 7,055.0 | 7,348.0 | 7,366.0 | 3,909.0 | 3,930.6 | 2,957.3 | 2,141.2 | 857.2 | 472.0 | 230.7 | 207.4 | 238.5 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 8,904.0 | 8,345.0 | 8,362.0 | 8,603.0 | 9,314.0 | 9,096.0 | 8,375.0 | 8,439.0 | 8,644.9 | 8,067.9 | 7,053.4 | 305.0 | 160.7 | 132.0 | 126.9 | 114.9 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.7 | 45.0 | - |
| Operating Lease Right Of Use Assets | 126.0 | 103.0 | 90.0 | 119.0 | 122.0 | 151.0 | 173.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 394.0 | 446.0 | 363.0 | 192.0 | 265.0 | 214.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 38,236.0 | 33,233.0 | 30,865.0 | 27,793.0 | 30,107.0 | 28,698.0 | 28,752.0 | 27,028.0 | 24,906.4 | 20,799.9 | 18,346.1 | 5,043.2 | 3,439.0 | 1,873.1 | 1,550.9 | 1,229.7 | - |
| 90.2 |
| - |
| Short Term Debt | 2,765.0 | 2,662.0 | 3,642.0 | 4,737.0 | 6,256.0 | 5,159.0 | 4,383.0 | 5,238.0 | 2,507.8 | 992.0 | 1,962.1 | 573.8 | 128.0 | 72.8 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 851.0 | 732.0 | 753.0 | 568.0 | 611.0 | 542.0 | 694.0 | 537.0 | 532.5 | 361.3 | 184.7 | 84.6 | 42.6 | 36.9 | 23.1 | 24.1 | - |
| Other Current Liabilities | 49.0 | 54.0 | 43.0 | - | - | - | - | - | - | - | 549.7 | 257.9 | 104.9 | 55.2 | 28.1 | - | - |
| Total Current Liabilities | 11,177.0 | 10,139.0 | 10,199.0 | 8,879.0 | 10,391.0 | 8,945.0 | 9,937.0 | 10,005.0 | 6,479.9 | 4,363.4 | 5,197.1 | 2,049.2 | 1,051.9 | 627.6 | 408.0 | 285.0 | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 84.0 | 77.0 | 67.0 | 77.0 | 63.0 | 95.0 | 108.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 516.0 | 558.0 | 591.3 | 519.6 | 470.1 | 21.4 | 10.4 | 8.6 | 7.7 | 6.9 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,554.0 | 13,576.0 | 13,540.0 | 11,407.0 | 12,774.0 | 13,132.0 | 13,405.0 | 14,123.0 | 11,615.7 | 9,922.7 | 8,514.9 | 3,370.6 | 1,996.9 | 816.2 | 415.7 | 291.9 | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 414.4 | - |
| Accumulated Other Comprehensive Income | (381.0) | (197.0) | (338.0) | (256.0) | (252.0) | (247.0) | (216.0) | (216.0) | 980.5 | 145.5 | 86.5 | 71.5 | 61.6 | (9.4) | (27.4) | 30.1 | - |
| Treasury Stock | 1,472.0 | 808.0 | 525.0 | 306.0 | 331.0 | 323.0 | 303.0 | 307.0 | 324.4 | 322.0 | 366.3 | 259.0 | 256.0 | 303.7 | 25.2 | - | - |
| Minority Interest | 236.0 | 128.0 | 116.0 | 107.0 | 122.0 | 186.0 | 325.0 | 293.0 | 273.5 | 573.8 | 2,953.8 | 136.8 | 33.0 | 15.3 | 16.3 | 13.1 | - |
| Total Stockholders Equity | 24,427.0 | 19,427.0 | 17,209.0 | 16,279.0 | 17,211.0 | 15,380.0 | 14,858.0 | 12,612.0 | 13,017.2 | 10,303.4 | 6,877.4 | 1,535.8 | 1,409.1 | 1,041.7 | 1,118.9 | 924.8 | - |
| Total Equity | 24,663.0 | 19,555.0 | 17,325.0 | 16,386.0 | 17,333.0 | 15,566.0 | 15,183.0 | 12,905.0 | 13,290.7 | 10,877.3 | 9,831.3 | 1,672.6 | 1,442.1 | 1,056.9 | 1,135.2 | 937.9 | - |
| - |
| Net debt | (5,876.0) | (5,116.0) | (2,026.0) | 480.0 | 247.0 | 2,064.0 | 1,015.0 | 273.0 | (128.6) | 1,116.7 | 756.6 | 17.8 | (688.5) | (538.5) | - | - | - |
| Working Capital | 6,132.0 | 5,221.0 | 2,299.0 | 28.0 | (17.0) | (55.0) | (176.0) | 1,542.0 | 2,623.1 | 2,249.2 | 1,070.5 | 703.0 | 1,321.1 | 599.2 | 608.6 | 407.6 | - |
| Book Value | 24,427.0 | 19,427.0 | 17,209.0 | 16,279.0 | 17,211.0 | 15,380.0 | 14,858.0 | 12,612.0 | 13,017.2 | 10,303.4 | 6,877.4 | 1,535.8 | 1,409.1 | 1,041.7 | 1,118.9 | 924.8 | - |
| Tangible Book Value | 15,523.0 | 11,082.0 | 8,847.0 | 7,676.0 | 7,897.0 | 6,284.0 | 6,483.0 | 4,173.0 | 4,372.3 | 2,235.6 | (175.9) | 1,230.8 | 1,248.5 | 909.6 | 943.3 | 764.9 | - |