| (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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,276.0 | 1,605.1 | 1,640.8 | 2,065.6 | 1,933.7 | 1,933.1 | 1,477.5 | 1,629.9 | 2,668.9 | 1,945.3 | 1,931.6 | 1,866.2 | 2,368.2 | 1,281.3 | ||||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 1,605.1 | 1,933.1 | 1,945.3 | 1,281.3 | 989.7 | 333.4 | 204.3 | 68.1 | 31.2 | 0.2 |
| Restricted Cash | 740.0 | 843.8 | 749.8 | 973.2 | 2,428.9 | 711.1 | 905.4 | 238.5 | 126.6 | 0.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,605.1 | 1,933.1 | 1,945.3 | 1,281.3 | 989.7 | 333.4 | 204.3 | 68.1 | 31.2 | 0.2 |
| Receivables | ||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,200.0 | 1,000.0 | 757.5 | |||||||
| Current Liabilities | ||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 55,540.8 | 58,540.2 | 61,693.7 | 64,962.7 | 41,327.4 | 19,976.2 | 16,929.7 | 6,833.3 | 2,111.3 | - |
| Operating Lease Liabilities Non-Current | - | - | - | |||||||
| Common Equity | ||||||||||
| Common Stock | 35.2 | 36.9 | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 55,540.8 | 58,540.2 | 61,693.7 | 64,962.7 | 41,327.4 | 19,976.2 | 16,929.7 | 6,833.3 | 2,111.3 | - |
| Net debt | 53,935.7 | 56,607.2 | 59,748.4 | 63,681.4 | ||||||
| 1,676.7 |
| 2,294.7 |
| 3,824.8 |
| 989.7 |
| 1,560.7 |
| 1,681.0 |
| 574.1 |
| 333.4 |
| 240.0 |
| 263.1 |
| 738.6 |
| 204.3 |
| 155.7 |
| 150.1 |
| 152.8 |
| 68.1 |
| 75.5 |
| 56.5 |
| 51.0 |
| 31.2 |
| 30.8 |
| 31.3 |
| 185.7 |
| 0.2 |
| 0.2 |
| 0.2 |
| Restricted Cash | 783.3 | 740.0 | 782.6 | 812.1 | 1,015.7 | 843.8 | 1,025.4 | 957.1 | 808.7 | 749.8 | 735.9 | 790.0 | 820.3 | 973.2 | 1,524.8 | 2,059.4 | 2,779.4 | 2,428.9 | 2,070.4 | 2,243.2 | 1,370.4 | 711.1 | 468.6 | 459.8 | 948.6 | 905.4 | 666.9 | 477.8 | 488.1 | 238.5 | 223.4 | 179.6 | 182.6 | 126.6 | 105.9 | 92.9 | 103.7 | - | 0.0 | 0.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,276.0 | 1,605.1 | 1,640.8 | 2,065.6 | 1,933.7 | 1,933.1 | 1,477.5 | 1,629.9 | 2,668.9 | 1,945.3 | 1,931.6 | 1,866.2 | 2,368.2 | 1,281.3 | 1,676.7 | 2,294.7 | 3,824.8 | 989.7 | 1,560.7 | 1,681.0 | 574.1 | 333.4 | 240.0 | 263.1 | 738.6 | 204.3 | 155.7 | 150.1 | 152.8 | 68.1 | 75.5 | 56.5 | 51.0 | 31.2 | 30.8 | 31.3 | 185.7 | 0.2 | 0.2 | 0.2 |
| 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 | 71,905.2 | 73,933.9 | 75,915.1 | 77,906.2 | 80,145.2 | 81,457.9 | 84,540.8 | 86,863.0 | 89,801.6 | 91,079.0 | 91,995.0 | 94,964.2 | 97,177.0 | 98,149.5 | 98,793.1 | 84,817.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 633.8 | 662.8 | 708.2 | 750.8 | 779.8 | 826.9 | 994.8 | 1,021.1 | 1,087.8 | 1,146.8 | 2,303.5 | 2,437.0 | 2,629.4 | 2,658.9 | 2,897.1 | 2,376.1 | 2,191.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,039.4 | 1,039.4 | 1,044.3 | 1,047.4 | 1,052.0 | 1,050.9 | 1,061.5 | 1,063.6 | 1,086.2 | 1,093.5 | 1,098.2 | 1,098.9 | 1,101.4 | 1,090.8 | 1,095.0 | 473.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 93,596.5 | 98,603.5 | 104,131.0 | 109,003.9 | 112,931.2 | 116,238.2 | 119,592.7 | 125,809.6 | 129,746.2 | 130,797.8 | 134,735.8 | 138,046.6 | 140,699.8 | 142,687.4 | 144,902.7 | 129,775.9 | ||||||||||||||||||||||||
| 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 | 54,355.0 | 55,540.8 | 56,965.2 | 58,153.8 | 58,879.6 | 58,540.2 | 61,131.4 | 63,271.5 | 63,504.3 | 61,693.7 | 60,823.6 | 61,627.4 | 62,105.9 | 64,962.7 | 63,540.3 | 53,085.2 | 41,395.2 | 41,327.4 | 24,966.2 | 19,662.0 | 19,638.7 | 19,976.2 | 17,579.0 | 17,846.9 | 18,093.2 | 16,929.7 | 13,250.5 | 8,379.2 | 7,195.8 | 6,833.3 | 6,170.1 | 4,493.6 | 3,654.4 | 2,111.3 | 1,155.4 | 717.1 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 67,854.8 | 71,934.7 | 76,498.0 | 79,552.2 | 81,739.9 | 81,370.4 | 84,245.7 | 88,124.2 | 88,553.2 | 86,977.8 | 87,148.9 | 88,382.6 | 88,855.6 | 91,933.3 | 92,292.4 | 81,065.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 35.2 | 35.2 | 35.1 | - | - | 36.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (22,207.8) | (21,313.6) | (20,315.4) | (19,135.5) | (18,101.1) | (15,848.2) | (15,648.8) | (14,468.0) | (13,359.2) | (12,612.6) | (10,540.3) | (10,461.7) | (10,516.5) | (9,196.0) | (7,871.2) | (7,548.5) | (6,300.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 300.5 | 307.9 | 273.3 | 306.1 | 306.6 | 383.3 | 254.7 | 458.2 | 448.2 | 346.0 | 595.3 | 429.6 | 231.7 | 393.9 | 364.7 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 18,324.3 | 19,332.1 | 20,037.8 | 21,761.3 | 23,741.7 | 27,353.9 | 27,832.1 | 30,155.1 | 33,486.6 | 36,350.6 | 40,592.5 | 43,750.8 | 45,732.7 | 44,455.3 | 46,320.8 | 45,092.2 | ||||||||||||||||||||||||
| Total Equity | 25,601.2 | 26,527.7 | 27,320.5 | 29,229.3 | 31,014.2 | 34,694.1 | 35,173.0 | 37,501.7 | 40,998.7 | 43,622.5 | 47,380.4 | 49,436.3 | 51,607.4 | 50,200.8 | 52,023.5 | 48,241.6 | 45,510.1 | 39,029.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 54,355.0 | 55,540.8 | 56,965.2 | 58,153.8 | 58,879.6 | 58,540.2 | 61,131.4 | 63,271.5 | 63,504.3 | 61,693.7 | 60,823.6 | 61,627.4 | 62,105.9 | 64,962.7 | 63,540.3 | 53,085.2 | 41,395.2 | 41,327.4 | 24,966.2 | 19,662.0 | 19,638.7 | 19,976.2 | 17,579.0 | 17,846.9 | 18,093.2 | 16,929.7 | 13,250.5 | 8,379.2 | 7,195.8 | 6,833.3 | 6,170.1 | 4,493.6 | 3,654.4 | 2,111.3 | 1,155.4 | 717.1 | - | - | - | - |
| Net debt | 53,079.1 | 53,935.7 | 55,324.3 | 56,088.2 | 56,945.9 | 56,607.2 | 59,653.9 | 61,641.7 | 60,835.4 | 59,748.4 | 58,892.0 | 59,761.2 | 59,737.7 | 63,681.4 | 61,863.6 | 50,790.5 | 37,570.4 | 40,337.7 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 18,324.3 | 19,332.1 | 20,037.8 | 21,761.3 | 23,741.7 | 27,353.9 | 27,832.1 | 30,155.1 | 33,486.6 | 36,350.6 | 40,592.5 | 43,750.8 | 45,732.7 | 44,455.3 | 46,320.8 | 45,092.2 | 42,690.8 | 36,645.4 | ||||||||||||||||||||||
| Tangible Book Value | 17,690.4 | 18,669.3 | 19,329.6 | 21,010.5 | 22,961.9 | 26,527.0 | 26,837.3 | 29,134.0 | 32,398.8 | 35,203.7 | 38,289.0 | 41,313.8 | 43,103.3 | 41,796.4 | 43,423.6 | 42,716.2 | 40,499.3 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - |
| 494.8 |
| 230.8 |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 2,400.0 | 2,400.0 | 2,400.0 | 2,300.0 | 963.7 | 32,457.7 | 26,326.9 | 10,259.7 | 3,406.6 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 662.8 | 826.9 | 1,146.8 | 2,658.9 | 2,154.5 | 1,176.4 | 665.3 | 292.7 | 113.8 | - |
| Operating Lease Right Of Use Assets | 1,039.4 | 1,050.9 | 1,093.5 | 1,090.8 | 461.2 | 114.5 | 114.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 98,603.5 | 116,238.2 | 130,797.8 | 142,687.4 | 106,338.9 | 40,684.0 | 33,039.8 | 13,237.2 | 4,625.3 | 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 71,934.7 | 81,370.4 | 86,977.8 | 91,933.3 | 66,558.3 | 24,470.0 | 22,404.0 | 9,313.0 | 3,115.4 | 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (21,313.6) | (15,848.2) | (12,612.6) | (9,196.0) | (5,631.0) | (3,224.3) | (1,422.9) | (587.5) | (132.6) | (0.1) |
| Accumulated Other Comprehensive Income | 307.9 | 383.3 | 346.0 | 393.9 | (9.6) | 0.0 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 23.8 | - |
| Total Stockholders Equity | 19,332.1 | 27,353.9 | 36,350.6 | 44,455.3 | 36,645.4 | 15,852.7 | 10,305.1 | 3,744.3 | 1,485.8 | 0.1 |
| Total Equity | 26,527.7 | 34,694.1 | 43,622.5 | 50,200.8 | 39,029.9 | 16,184.0 | 10,614.6 | 3,915.0 | 1,509.6 | 0.1 |
| 40,337.7 |
| 19,642.8 |
| 16,725.4 |
| 6,765.2 |
| 2,080.1 |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - |
| Book Value | 19,332.1 | 27,353.9 | 36,350.6 | 44,455.3 | 36,645.4 | 15,852.7 | 10,305.1 | 3,744.3 | 1,485.8 | 0.1 |
| Tangible Book Value | 18,669.3 | 26,527.0 | 35,203.7 | 41,796.4 | 34,490.9 | 14,676.4 | 9,639.8 | 3,451.6 | 1,371.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68,803.7 |
| 66,941.7 |
| 43,596.1 |
| 33,951.4 |
| 32,505.4 |
| 32,457.7 |
| 28,869.2 |
| 28,939.6 |
| 28,811.4 |
| 26,326.9 |
| 20,744.5 |
| 14,266.6 |
| 11,322.1 |
| 10,259.7 |
| 9,040.5 |
| 6,748.0 |
| 5,390.7 |
| 3,406.6 |
| 2,234.1 |
| 1,430.5 |
| 150.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,154.5 |
| 1,375.5 |
| 630.4 |
| 650.3 |
| 1,176.4 |
| 603.7 |
| 669.0 |
| 747.3 |
| 665.3 |
| 690.9 |
| 339.8 |
| 248.6 |
| 292.7 |
| 269.9 |
| 238.9 |
| 213.8 |
| 113.8 |
| 88.5 |
| 77.6 |
| 12.1 |
| - |
| - |
| - |
| 474.8 |
| 461.2 |
| 114.5 |
| 114.5 |
| 114.5 |
| 114.5 |
| 114.5 |
| 114.5 |
| 114.0 |
| 114.0 |
| 110.8 |
| 47.4 |
| 45.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98,322.7 |
| 106,338.9 |
| 63,448.6 |
| 47,981.9 |
| 42,778.8 |
| 40,684.0 |
| 37,032.8 |
| 36,628.5 |
| 37,063.7 |
| 33,039.8 |
| 26,297.4 |
| 18,862.1 |
| 14,735.8 |
| 13,237.2 |
| 11,727.2 |
| 8,934.0 |
| 6,945.9 |
| 4,625.3 |
| 3,127.5 |
| 1,934.6 |
| 587.7 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52,593.1 |
| 66,558.3 |
| 32,971.6 |
| 24,675.7 |
| 24,307.4 |
| 24,470.0 |
| 21,800.8 |
| 22,037.3 |
| 23,225.6 |
| 22,404.0 |
| 17,884.7 |
| 12,475.5 |
| 10,113.0 |
| 9,313.0 |
| 8,406.4 |
| 6,303.7 |
| 4,920.4 |
| 3,115.4 |
| 2,015.0 |
| 1,134.1 |
| 148.8 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5,631.0) |
| (4,804.2) |
| (4,008.5) |
| (3,485.3) |
| (3,224.3) |
| (2,873.8) |
| (2,750.0) |
| (2,830.0) |
| (1,422.9) |
| (1,087.9) |
| (845.5) |
| (703.9) |
| (587.5) |
| (403.2) |
| (297.1) |
| (208.6) |
| (132.6) |
| (75.1) |
| (28.4) |
| (2.7) |
| (0.1) |
| - |
| - |
| (23.7) |
| (32.2) |
| (9.6) |
| (8.6) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.8 |
| 31.0 |
| 28.5 |
| 23.8 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| 42,690.8 |
| 36,645.4 |
| 29,238.4 |
| 22,858.5 |
| 18,042.1 |
| 15,852.7 |
| 14,869.9 |
| 14,218.1 |
| 13,464.1 |
| 10,305.1 |
| 8,183.4 |
| 6,130.7 |
| 4,416.7 |
| 3,744.3 |
| 3,200.7 |
| 2,590.1 |
| 1,979.5 |
| 1,485.8 |
| 1,103.6 |
| 800.5 |
| 438.9 |
| 0.1 |
| 0.2 |
| - |
| 30,396.2 |
| 23,262.5 |
| 18,439.1 |
| 16,184.0 |
| 15,204.0 |
| 14,569.5 |
| 13,815.6 |
| 10,614.6 |
| 8,403.7 |
| 6,376.4 |
| 4,591.7 |
| 3,915.0 |
| 3,311.5 |
| 2,621.1 |
| 2,008.0 |
| 1,509.6 |
| 1,112.4 |
| 800.5 |
| 438.9 |
| 0.1 |
| 0.2 |
| - |
| 23,405.5 |
| 17,981.0 |
| 19,064.6 |
| 19,642.8 |
| 17,339.0 |
| 17,583.8 |
| 17,354.7 |
| 16,725.4 |
| 13,094.9 |
| 8,229.1 |
| 7,043.1 |
| 6,765.2 |
| 6,094.6 |
| 4,437.1 |
| 3,603.4 |
| 2,080.1 |
| 1,124.6 |
| 685.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,238.4 |
| 22,858.5 |
| 18,042.1 |
| 15,852.7 |
| 14,869.9 |
| 14,218.1 |
| 13,464.1 |
| 10,305.1 |
| 8,183.4 |
| 6,130.7 |
| 4,416.7 |
| 3,744.3 |
| 3,200.7 |
| 2,590.1 |
| 1,979.5 |
| 1,485.8 |
| 1,103.6 |
| 800.5 |
| 438.9 |
| 0.1 |
| 0.2 |
| - |
| 34,490.9 |
| 27,862.9 |
| 22,228.1 |
| 17,391.8 |
| 14,676.4 |
| 14,266.2 |
| 13,549.1 |
| 12,716.7 |
| 9,639.8 |
| 7,492.5 |
| 5,790.9 |
| 4,168.1 |
| 3,451.6 |
| 2,930.8 |
| 2,351.3 |
| 1,765.7 |
| 1,371.9 |
| 1,015.1 |
| 722.9 |
| 426.8 |
| - |
| - |
| - |