| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 452.5 | 323.5 | 350.0 | 291.3 | 551.2 | 290.0 | 150.1 | 105.7 | 102.5 | 75.6 | 96.5 | 51.8 | 52.3 | 15.4 | 34.8 | 24.4 | 28.0 | 45.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | 32.9 | - | 9.6 | 11.6 | 10.1 | 14.2 | 13.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 452.5 | 323.5 | 350.0 | 291.3 | 551.2 | 290.0 | 150.1 | 105.7 | 102.5 | 75.6 | 96.5 | 51.8 | 52.3 | 15.4 | 34.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 16,502.5 | 17,577.2 | 15,072.1 | 9,981.8 | 11,453.3 | 9,619.0 | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.5 | 1.4 | 1.2 | 1.1 | 0.9 | 0.9 | 0.6 | 0.3 | 0.3 | 0.2 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 16,502.5 | 17,577.2 | 15,072.1 | 9,981.8 | 11,453.3 | 9,619.0 | - | - | - | - | - | - | - | - | ||
| (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 | 549.2 | 452.5 | 377.9 | 388.0 | 668.6 | 323.5 | 322.1 | 373.9 | 414.0 | 350.0 | 421.5 | 482.9 | 515.8 | 291.3 | 271.9 | |||||||||||||||||||||||||
| - |
| 24.4 |
| 28.0 |
| 45.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 217.5 | 4.5 | 0.0 | - | - | - | - | - | - | - | 9.4 | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20,002.9 | 19,802.0 | 24,036.2 | 25,354.0 | 22,703.3 | 16,959.0 | 16,551.9 | 14,467.4 | 10,258.8 | 8,812.6 | 9,376.6 | 4,572.7 | 2,212.8 | 322.3 | 1,366.3 | 4,120.7 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 16,498.6 | 16,007.8 | 19,648.7 | 20,809.8 | 18,084.6 | 13,054.7 | 12,767.2 | 11,092.8 | 7,341.4 | 6,319.0 | 6,870.8 | 3,071.8 | 1,456.0 | 168.9 | 1,495.3 | 4,531.9 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 597.0 | 559.4 | - | - |
| Retained Earnings | (1,945.4) | (1,733.7) | (1,150.9) | (968.7) | (794.8) | (829.3) | (592.5) | (569.4) | (567.2) | (541.1) | (545.8) | (547.6) | (536.2) | (535.9) | (667.1) | (920.4) | - | - |
| Accumulated Other Comprehensive Income | 12.1 | 8.3 | 9.5 | 10.0 | 8.3 | 11.2 | (16.2) | (34.2) | (29.7) | (56.2) | (32.8) | (15.0) | 0.8 | - | (40.6) | (50.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 5.5 | 6.9 | 19.8 | 25.4 | 30.5 | 18.2 | 22.1 | 10.5 | 6.3 | - | 13.1 | 35.5 | 38.8 | 80.0 | (18.5) | - | - | - |
| Total Stockholders Equity | 3,498.9 | 3,787.3 | 4,367.7 | 4,518.8 | 4,588.2 | 3,886.1 | 3,762.6 | 3,364.1 | 2,911.1 | 2,493.6 | 2,492.6 | 1,465.4 | 717.9 | 73.4 | (110.4) | (411.2) | (169.2) | 401.4 |
| Total Equity | 3,504.4 | 3,794.2 | 4,387.5 | 4,544.2 | 4,618.7 | 3,904.2 | 3,784.7 | 3,374.6 | 2,917.4 | 2,493.6 | 2,505.7 | 1,500.9 | 756.8 | 153.5 | (128.9) | (411.2) | (169.2) | 401.4 |
| - |
| - |
| Net debt | - | - | 16,152.5 | 17,285.9 | 14,520.9 | 9,691.9 | 11,303.2 | 9,513.3 | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,498.9 | 3,787.3 | 4,367.7 | 4,518.8 | 4,588.2 | 3,886.1 | 3,762.6 | 3,364.1 | 2,911.1 | 2,493.6 | 2,492.6 | 1,465.4 | 717.9 | 73.4 | (110.4) | (411.2) | (169.2) | 401.4 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 283.6 |
| 309.4 |
| 551.2 |
| 211.2 |
| 289.6 |
| 280.1 |
| 290.0 |
| 427.0 |
| 1,259.8 |
| 355.0 |
| 150.1 |
| 84.3 |
| 80.6 |
| 79.4 |
| 105.7 |
| 87.0 |
| 107.1 |
| 57.4 |
| 102.5 |
| 61.2 |
| 33.5 |
| 64.3 |
| 75.6 |
| 94.1 |
| 181.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 25.0 | 50.0 | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 17.1 | 32.9 | 32.9 | 34.3 | - | - | 0.9 | 0.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 549.2 | 452.5 | 377.9 | 388.0 | 668.6 | 323.5 | 322.1 | 373.9 | 414.0 | 350.0 | 421.5 | 482.9 | 515.8 | 291.3 | 271.9 | 283.6 | 309.4 | 551.2 | 211.2 | 289.6 | 280.1 | 290.0 | 427.0 | 1,259.8 | 355.0 | 150.1 | 84.3 | 80.6 | 79.4 | 105.7 | 87.0 | 107.1 | 57.4 | 102.5 | 61.2 | 33.5 | 64.3 | 75.6 | 94.1 | 181.8 |
| 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 | 244.4 | 217.5 | 182.6 | 108.1 | 29.0 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 19,629.8 | 20,002.9 | 19,699.6 | 20,584.4 | 19,957.5 | 19,802.0 | 21,443.2 | 22,636.6 | 23,265.9 | 24,036.2 | 24,043.4 | 24,862.6 | 25,385.7 | 25,354.0 | 24,798.6 | 25,443.2 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | 16,237.6 | - | 16,552.7 | 17,173.3 | 17,726.0 | - | 16,930.7 | 17,565.5 | 16,190.7 | - | 13,492.1 | 11,007.5 | 10,463.2 | - | 10,688.2 | 11,407.1 | 10,734.8 | - | 9,937.8 | 9,406.1 | 9,857.9 | - | 7,657.1 | 7,839.4 | 6,813.7 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16,211.8 | 16,498.6 | 16,102.2 | 16,960.9 | 16,268.8 | 16,007.8 | 17,582.8 | 18,632.0 | 19,101.3 | 19,648.7 | 19,549.9 | 20,296.4 | 20,825.0 | 20,809.8 | 20,114.7 | 20,780.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (2,031.2) | (1,945.4) | (1,905.7) | (1,888.8) | (1,814.9) | (1,733.7) | (1,689.5) | (1,551.6) | (1,382.7) | (1,150.9) | (1,041.0) | (963.4) | (958.1) | (968.7) | (814.5) | (811.6) | (799.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 7.9 | 12.1 | 9.3 | 9.8 | 8.6 | 8.3 | 11.1 | 10.3 | 9.9 | 9.5 | 10.6 | 10.7 | 7.8 | 10.0 | 3.8 | 7.1 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 3.1 | 5.5 | 6.7 | 6.8 | 6.8 | 6.9 | 15.8 | 20.1 | 19.8 | 19.8 | 22.7 | 25.5 | 25.5 | 25.4 | 25.5 | 25.4 | 26.9 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,415.0 | 3,498.9 | 3,590.7 | 3,616.8 | 3,682.0 | 3,787.3 | 3,844.6 | 3,984.5 | 4,144.8 | 4,367.7 | 4,470.9 | 4,540.7 | 4,535.2 | 4,518.8 | 4,658.4 | 4,637.6 | ||||||||||||||||||||||||
| Total Equity | 3,418.1 | 3,504.4 | 3,597.4 | 3,623.5 | 3,688.7 | 3,794.2 | 3,860.4 | 4,004.6 | 4,164.6 | 4,387.5 | 4,493.5 | 4,566.2 | 4,560.7 | 4,544.2 | 4,683.9 | 4,663.0 | 4,669.8 | 4,618.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 16,237.6 | - | 16,552.7 | 17,173.3 | 17,726.0 | - | 16,930.7 | 17,565.5 | 16,190.7 | - | 13,492.1 | 11,007.5 | 10,463.2 | - | 10,688.2 | 11,407.1 | 10,734.8 | - | 9,937.8 | 9,406.1 | 9,857.9 | - | 7,657.1 | 7,839.4 | 6,813.7 | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | 15,823.6 | - | 16,131.2 | 16,690.4 | 17,210.2 | - | 16,658.8 | 17,281.9 | 15,881.3 | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 3,415.0 | 3,498.9 | 3,590.7 | 3,616.8 | 3,682.0 | 3,787.3 | 3,844.6 | 3,984.5 | 4,144.8 | 4,367.7 | 4,470.9 | 4,540.7 | 4,535.2 | 4,518.8 | 4,658.4 | 4,637.6 | 4,642.9 | 4,588.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,068.8 |
| 22,703.3 |
| 20,705.9 |
| 17,901.7 |
| 17,354.7 |
| 16,959.0 |
| 16,876.8 |
| 17,663.1 |
| 16,758.1 |
| 16,551.9 |
| 15,082.4 |
| 14,565.0 |
| 14,796.2 |
| 14,467.4 |
| 12,419.5 |
| 12,382.3 |
| 11,211.3 |
| 10,258.8 |
| 9,776.9 |
| 9,719.1 |
| 8,954.7 |
| 8,812.6 |
| 8,510.9 |
| 9,488.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,399.0 |
| 18,084.6 |
| 16,435.3 |
| 13,944.8 |
| 13,450.6 |
| 13,054.7 |
| 12,972.9 |
| 13,767.3 |
| 13,083.7 |
| 12,767.2 |
| 11,321.8 |
| 10,788.6 |
| 11,344.6 |
| 11,092.8 |
| 9,111.5 |
| 9,353.7 |
| 8,284.8 |
| 7,341.4 |
| 7,251.1 |
| 7,212.6 |
| 6,458.7 |
| 6,319.0 |
| 6,006.1 |
| 6,979.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (794.8) |
| (814.3) |
| (800.5) |
| (840.7) |
| (829.3) |
| (821.7) |
| (820.8) |
| (747.5) |
| (592.5) |
| (587.6) |
| (579.1) |
| (570.9) |
| (569.4) |
| (566.4) |
| (570.3) |
| (573.4) |
| (567.2) |
| (558.1) |
| (556.9) |
| (548.6) |
| (541.1) |
| (535.8) |
| (542.3) |
| 8.6 |
| 8.3 |
| 9.9 |
| 10.7 |
| 11.3 |
| 11.2 |
| 9.6 |
| 8.9 |
| 18.2 |
| (16.2) |
| (33.4) |
| (29.4) |
| (30.8) |
| (34.2) |
| (32.8) |
| (32.1) |
| (21.9) |
| (29.7) |
| (32.4) |
| (40.5) |
| (52.4) |
| (56.2) |
| (46.4) |
| (42.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.5 |
| 34.0 |
| 26.0 |
| 21.1 |
| 18.2 |
| 20.6 |
| 21.0 |
| 23.5 |
| 22.1 |
| 17.8 |
| 29.1 |
| 12.2 |
| 10.5 |
| 7.2 |
| 5.2 |
| 5.3 |
| 6.3 |
| 6.2 |
| - |
| - |
| - |
| 1.1 |
| 12.7 |
| 4,642.9 |
| 4,588.2 |
| 4,236.6 |
| 3,931.0 |
| 3,883.0 |
| 3,886.1 |
| 3,883.4 |
| 3,874.8 |
| 3,650.9 |
| 3,762.6 |
| 3,742.8 |
| 3,747.4 |
| 3,439.4 |
| 3,364.1 |
| 3,300.8 |
| 3,023.5 |
| 2,921.2 |
| 2,911.1 |
| 2,519.6 |
| 2,506.5 |
| 2,496.0 |
| 2,493.6 |
| 2,503.7 |
| 2,496.4 |
| 4,270.6 |
| 3,957.0 |
| 3,904.1 |
| 3,904.2 |
| 3,904.0 |
| 3,895.8 |
| 3,674.4 |
| 3,784.7 |
| 3,760.6 |
| 3,776.4 |
| 3,451.6 |
| 3,374.6 |
| 3,308.0 |
| 3,028.7 |
| 2,926.5 |
| 2,917.4 |
| 2,525.8 |
| 2,506.5 |
| 2,496.0 |
| 2,493.6 |
| 2,504.8 |
| 2,509.1 |
| 13,280.9 |
| 10,718.0 |
| 10,183.1 |
| - |
| 10,261.2 |
| 10,147.3 |
| 10,379.8 |
| - |
| 9,853.5 |
| 9,325.5 |
| 9,778.4 |
| - |
| 7,570.1 |
| 7,732.3 |
| 6,756.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,236.6 |
| 3,931.0 |
| 3,883.0 |
| 3,886.1 |
| 3,883.4 |
| 3,874.8 |
| 3,650.9 |
| 3,762.6 |
| 3,742.8 |
| 3,747.4 |
| 3,439.4 |
| 3,364.1 |
| 3,300.8 |
| 3,023.5 |
| 2,921.2 |
| 2,911.1 |
| 2,519.6 |
| 2,506.5 |
| 2,496.0 |
| 2,493.6 |
| 2,503.7 |
| 2,496.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |