| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | - | - | - | - | 9,030.0 | 4,270.0 | 376.7 | 327.4 | 336.2 | 539.7 | 534.1 | 604.2 | 533.6 | 639.7 | 590.8 | 460.2 | 480.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | 9,030.0 | 4,270.0 | 376.7 | 327.4 | 336.2 | 539.7 | 534.1 | 604.2 | 533.6 | 639.7 | 590.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 2,313.0 | 2,261.5 | 2,159.4 | 2,096.2 | 1,938.8 | 1,859.8 | 1,811.0 | 1,785.6 | 1,474.1 | 1,432.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 35,784.0 | 36,684.0 | 37,169.0 | 4,459.0 | 1,195.0 | 1,248.2 | 588.6 | 319.9 | 870.2 | 832.9 | 704.2 | 351.3 | 510.8 | 444.9 | 687.6 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 36,008.0 | 37,051.0 | 37,654.0 | 6,645.0 | 1,784.0 | 1,889.7 | 1,326.9 | 892.2 | 1,564.0 | 1,436.4 | 1,298.9 | 1,338.5 | 1,022.2 | 1,013.4 | 1,302.8 | 1,356.5 | |||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 593.4 |
| 793.8 |
| - |
| - |
| - |
| 460.2 |
| 480.2 |
| 593.4 |
| 793.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,350.9 |
| 1,327.8 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | 1,079.6 | 1,010.2 | 915.0 | 892.1 | 800.3 | 726.8 | 675.1 | 660.5 | 597.6 | 549.9 | 496.5 | 485.1 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | 1,233.4 | 1,251.3 | 1,244.4 | 1,204.2 | 1,138.4 | 1,133.0 | 1,135.8 | 1,125.1 | 876.5 | 882.8 | 854.5 | 842.7 | 837.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 350.0 | 349.4 | 236.3 | 150.6 | 150.6 | 139.8 | 139.8 | 102.6 | 102.6 | 102.6 | 102.6 | 102.6 | - | - |
| Intangible Assets | 195.0 | 249.0 | 312.0 | 140.0 | 19.0 | 50.8 | 68.3 | 72.3 | 73.1 | 78.0 | 91.0 | 106.6 | 1.2 | 3.6 | 7.0 | 9.9 | 6.4 | - | - |
| Operating Lease Right Of Use Assets | 294.0 | 316.0 | 354.0 | 345.0 | 64.0 | 68.0 | 77.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 229,698.0 | 223,720.0 | 213,758.0 | 109,298.0 | 58,309.0 | 49,957.7 | 39,824.5 | 35,408.6 | 34,527.5 | 32,990.8 | 31,475.9 | 30,075.1 | 21,193.9 | 21,283.7 | 20,997.3 | 20,806.7 | 18,466.1 | - | - |
| - |
| - |
| - |
| Short Term Debt | 224.0 | 367.0 | 485.0 | 2,186.0 | 589.0 | 641.5 | 738.2 | 572.3 | 693.8 | 603.5 | 594.7 | 987.2 | 511.4 | 568.5 | 615.2 | 546.6 | 642.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 809.9 |
| 797.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 3,534.0 | 3,579.0 | 286.0 | 33.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 207,460.0 | 201,492.0 | 192,503.0 | 99,636.0 | 53,571.0 | 45,728.4 | 36,238.3 | 31,919.7 | 31,193.4 | 29,978.4 | 28,603.8 | 27,387.5 | 19,122.4 | 19,419.6 | 19,136.2 | 19,073.7 | 16,906.9 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 0.0 | 2,417.0 | 4,108.0 | 4,109.0 | 0.0 | 0.0 | 44.1 | 494.0 | 658.9 | 658.9 | 658.9 | 658.9 | 143.8 | 143.8 | 143.8 | 143.8 | 143.8 | - | - |
| Retained Earnings | 20,768.0 | 19,361.0 | 16,742.0 | 5,392.0 | 4,378.0 | 3,867.3 | 3,658.2 | 3,218.6 | 2,785.4 | 2,476.7 | 2,265.6 | 2,069.6 | 1,943.3 | 1,792.7 | 1,773.7 | 1,615.3 | 1,429.9 | - | - |
| Accumulated Other Comprehensive Income | 83.0 | (445.0) | (491.0) | (735.0) | 10.0 | 12.3 | (126.7) | (235.2) | (122.3) | (135.2) | (64.4) | (53.0) | (25.3) | (82.1) | (66.6) | (36.5) | (24.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 22,238.0 | 22,228.0 | 21,255.0 | 9,662.0 | 4,738.0 | 4,229.0 | 3,586.0 | 3,489.0 | 3,334.1 | 3,012.4 | 2,872.1 | 2,687.6 | 2,071.5 | 1,859.6 | 1,861.1 | 1,733.0 | 1,559.1 | 1,443.4 | 1,441.2 |
| Total Equity | 22,238.0 | 22,228.0 | 21,255.0 | 9,662.0 | 4,738.0 | 4,229.0 | 3,586.0 | 3,489.0 | 3,334.1 | 3,012.4 | 2,872.1 | 2,687.6 | 2,071.5 | 1,859.6 | 1,861.1 | 1,733.0 | 1,559.1 | 1,443.4 | 1,441.2 |
| 1,439.8 |
| - |
| - |
| Net debt | - | - | - | - | (7,246.0) | (2,380.4) | 950.2 | 564.7 | 1,227.9 | 896.7 | 764.8 | 734.3 | 488.6 | 373.7 | 712.0 | 896.4 | 959.5 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 22,238.0 | 22,228.0 | 21,255.0 | 9,662.0 | 4,738.0 | 4,229.0 | 3,586.0 | 3,489.0 | 3,334.1 | 3,012.4 | 2,872.1 | 2,687.6 | 2,071.5 | 1,859.6 | 1,861.1 | 1,733.0 | 1,559.1 | 1,443.4 | 1,441.2 |
| Tangible Book Value | 21,697.0 | 21,633.0 | 20,597.0 | 9,176.0 | 4,373.0 | 3,828.2 | 3,168.3 | 3,180.3 | 3,110.4 | 2,783.8 | 2,641.4 | 2,441.2 | 1,967.6 | 1,753.4 | 1,751.5 | 1,620.4 | 1,450.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.9 |
| 284.1 |
| - |
| 327.4 |
| 262.5 |
| 260.5 |
| 248.1 |
| 336.2 |
| 296.4 |
| 556.8 |
| 502.3 |
| 539.7 |
| 495.7 |
| 507.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 288.9 | 284.1 | - | 327.4 | 262.5 | 260.5 | 248.1 | 336.2 | 296.4 | 556.8 | 502.3 | 539.7 | 495.7 | 507.6 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | 346.0 | ||||||||||||||||||||||
| Intangible Assets | 182.0 | 195.0 | 208.0 | 221.0 | 234.0 | 249.0 | 265.0 | 280.0 | 295.0 | 312.0 | 329.0 | 347.0 | 364.0 | 140.0 | 145.0 | 150.0 | 156.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 285.0 | 294.0 | 305.0 | 318.0 | 300.0 | 316.0 | 331.0 | 344.0 | 355.0 | 354.0 | 403.0 | 360.0 | 337.0 | 345.0 | 366.0 | 378.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 235,959.0 | 229,698.0 | 233,488.0 | 229,653.0 | 228,822.0 | 223,720.0 | 220,567.0 | 219,827.0 | 217,836.0 | 213,758.0 | 213,765.0 | 209,502.0 | 214,658.0 | 109,298.0 | 109,310.0 | 107,673.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 170.0 | 224.0 | 423.0 | 471.0 | 450.0 | 367.0 | 391.0 | 386.0 | 395.0 | 485.0 | 453.0 | 454.0 | 1,009.0 | 2,186.0 | 3,128.0 | - | 616.0 | 589.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 33,792.0 | 35,784.0 | 38,252.0 | 37,641.0 | 37,956.0 | 36,684.0 | 36,770.0 | 37,072.0 | 37,145.0 | 37,169.0 | 37,259.0 | 39,685.0 | 45,085.0 | 4,459.0 | 5,215.0 | - | - | 1,195.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 3,561.0 | 3,344.0 | 3,545.0 | 3,579.0 | 3,627.0 | 3,147.0 | 3,551.0 | 286.0 | 173.0 | 177.0 | 160.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 213,911.0 | 207,460.0 | 211,502.0 | 207,357.0 | 206,527.0 | 201,492.0 | 197,739.0 | 197,340.0 | 195,988.0 | 192,503.0 | 193,376.0 | 189,731.0 | 195,442.0 | 99,636.0 | 99,477.0 | 97,031.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | 270.0 | 1,179.0 | 1,798.0 | 2,417.0 | 3,389.0 | 4,099.0 | 4,099.0 | 4,108.0 | 4,106.0 | 4,106.0 | 4,104.0 | 4,109.0 | 4,506.0 | 5,345.0 | ||||||||||||||||||||||||
| Retained Earnings | 20,343.0 | 20,768.0 | 20,866.0 | 20,337.0 | 19,802.0 | 19,361.0 | 18,703.0 | 18,102.0 | 17,435.0 | 16,742.0 | 16,267.0 | 15,541.0 | 14,885.0 | 5,392.0 | 5,160.0 | 4,865.0 | 4,634.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (72.0) | 83.0 | (44.0) | (114.0) | (199.0) | (445.0) | (159.0) | (610.0) | (582.0) | (491.0) | (880.0) | (772.0) | (669.0) | (735.0) | (729.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 22,048.0 | 22,238.0 | 21,986.0 | 22,296.0 | 22,295.0 | 22,228.0 | 22,828.0 | 22,487.0 | 21,848.0 | 21,255.0 | 20,389.0 | 19,771.0 | 19,216.0 | 9,662.0 | 9,833.0 | 10,642.0 | ||||||||||||||||||||||||
| Total Equity | 22,048.0 | 22,238.0 | 21,986.0 | 22,296.0 | 22,295.0 | 22,228.0 | 22,828.0 | 22,487.0 | 21,848.0 | 21,255.0 | 20,389.0 | 19,771.0 | 19,216.0 | 9,662.0 | 9,833.0 | 10,642.0 | 10,570.0 | 4,738.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 33,962.0 | 36,008.0 | 38,675.0 | 38,112.0 | 38,406.0 | 37,051.0 | 37,161.0 | 37,458.0 | 37,540.0 | 37,654.0 | 37,712.0 | 40,139.0 | 46,094.0 | 6,645.0 | 8,343.0 | - | 616.0 | 1,784.0 | - | - | - | - | - | - | - | - | - | - | - | - | 687.7 | 614.0 | 554.8 | 693.8 | 679.3 | 784.5 | 795.6 | 603.5 | 730.2 | 728.6 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 22,048.0 | 22,238.0 | 21,986.0 | 22,296.0 | 22,295.0 | 22,228.0 | 22,828.0 | 22,487.0 | 21,848.0 | 21,255.0 | 20,389.0 | 19,771.0 | 19,216.0 | 9,662.0 | 9,833.0 | 10,642.0 | 10,570.0 | 4,738.0 | ||||||||||||||||||||||
| Tangible Book Value | 21,520.0 | 21,697.0 | 21,432.0 | 21,729.0 | 21,715.0 | 21,633.0 | 22,217.0 | 21,861.0 | 21,207.0 | 20,597.0 | 19,714.0 | 19,078.0 | 18,506.0 | 9,176.0 | 9,342.0 | 10,146.0 | 10,068.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,230.6 |
| 1,237.9 |
| 1,238.9 |
| 1,251.3 |
| 1,255.3 |
| 1,255.7 |
| 1,251.7 |
| 1,244.4 |
| 1,222.7 |
| 1,213.3 |
| - |
| 1,204.2 |
| 1,167.3 |
| 1,167.5 |
| 1,140.8 |
| 1,138.4 |
| 1,131.6 |
| 1,130.0 |
| 1,123.8 |
| 1,133.0 |
| 1,134.6 |
| 1,121.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 350.3 |
| 350.3 |
| 350.3 |
| 350.3 |
| 350.3 |
| 350.3 |
| 350.1 |
| 349.4 |
| 296.8 |
| 296.8 |
| - |
| 236.3 |
| 208.2 |
| 208.2 |
| 150.6 |
| 150.6 |
| 150.6 |
| 150.6 |
| 150.6 |
| 150.6 |
| 150.6 |
| 139.8 |
| 19.0 |
| 44.1 |
| 47.4 |
| 51.5 |
| 50.8 |
| 54.2 |
| 58.6 |
| 63.9 |
| 68.3 |
| 65.1 |
| 69.6 |
| - |
| 72.3 |
| 72.7 |
| 77.4 |
| 68.7 |
| 73.1 |
| 77.5 |
| 80.5 |
| 75.3 |
| 78.0 |
| 79.6 |
| 80.6 |
| 384.0 |
| 64.0 |
| 62.2 |
| 65.1 |
| 65.3 |
| 68.0 |
| 70.0 |
| 73.5 |
| 75.2 |
| 77.1 |
| 79.9 |
| 81.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108,597.0 |
| 58,309.0 |
| 56,902.0 |
| 55,175.3 |
| 53,908.6 |
| 49,957.7 |
| 48,666.9 |
| 47,866.2 |
| 41,594.5 |
| 39,824.5 |
| 37,748.3 |
| 37,655.1 |
| - |
| 35,408.6 |
| 34,954.7 |
| 35,088.6 |
| 34,436.4 |
| 34,527.5 |
| 34,584.2 |
| 34,769.9 |
| 34,018.4 |
| 32,990.8 |
| 32,971.9 |
| 32,230.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 687.7 |
| 614.0 |
| 554.8 |
| 693.8 |
| 679.3 |
| 784.5 |
| 795.6 |
| 603.5 |
| 730.2 |
| 728.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98,027.0 |
| 53,571.0 |
| 52,320.7 |
| 50,698.8 |
| 49,587.2 |
| 45,728.4 |
| 44,592.5 |
| 43,874.8 |
| 37,636.9 |
| 36,238.3 |
| 34,179.8 |
| 34,080.5 |
| - |
| 31,919.7 |
| 31,455.6 |
| 31,641.7 |
| 31,064.3 |
| 31,193.4 |
| 31,270.3 |
| 31,530.0 |
| 30,917.7 |
| 29,978.4 |
| 29,888.2 |
| 29,194.7 |
| 5,344.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 340.0 |
| 44.1 |
| 168.8 |
| 303.9 |
| - |
| 494.0 |
| 601.0 |
| 658.9 |
| 658.9 |
| 658.9 |
| 658.9 |
| 658.9 |
| 658.9 |
| 658.9 |
| 658.9 |
| 658.9 |
| 4,378.0 |
| 4,263.7 |
| 4,148.9 |
| 4,005.3 |
| 3,867.3 |
| 3,738.4 |
| 3,651.2 |
| 3,632.9 |
| 3,658.2 |
| 3,560.6 |
| 3,440.3 |
| - |
| 3,218.6 |
| 3,133.7 |
| 3,020.6 |
| 2,931.5 |
| 2,785.4 |
| 2,735.2 |
| 2,671.8 |
| 2,540.7 |
| 2,476.7 |
| 2,427.6 |
| 2,379.8 |
| (465.0) |
| (305.0) |
| 10.0 |
| (32.1) |
| (22.1) |
| (33.7) |
| 12.3 |
| (13.8) |
| (9.7) |
| (25.6) |
| (126.7) |
| (171.8) |
| (180.7) |
| (172.3) |
| (235.2) |
| (247.6) |
| (244.6) |
| (230.3) |
| (122.3) |
| (92.3) |
| (102.8) |
| (110.9) |
| (135.2) |
| (14.8) |
| (15.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,570.0 |
| 4,738.0 |
| 4,582.0 |
| 4,477.0 |
| 4,321.0 |
| 4,229.0 |
| 4,074.4 |
| 3,991.4 |
| 3,957.5 |
| 3,586.2 |
| 3,568.5 |
| 3,574.6 |
| - |
| 3,489.0 |
| 3,499.0 |
| 3,446.9 |
| 3,372.1 |
| 3,334.1 |
| 3,313.8 |
| 3,239.9 |
| 3,100.7 |
| 3,012.4 |
| 3,083.7 |
| 3,035.7 |
| 4,582.0 |
| 4,477.0 |
| 4,321.0 |
| 4,229.0 |
| 4,074.4 |
| 3,991.4 |
| 3,957.5 |
| 3,586.2 |
| 3,568.5 |
| 3,574.6 |
| - |
| 3,489.0 |
| 3,499.0 |
| 3,446.9 |
| 3,372.1 |
| 3,334.1 |
| 3,313.8 |
| 3,239.9 |
| 3,100.7 |
| 3,012.4 |
| 3,083.7 |
| 3,035.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 425.2 |
| 353.5 |
| 306.6 |
| 357.7 |
| 382.9 |
| 227.7 |
| 293.3 |
| 63.7 |
| 234.5 |
| 221.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,582.0 |
| 4,477.0 |
| 4,321.0 |
| 4,229.0 |
| 4,074.4 |
| 3,991.4 |
| 3,957.5 |
| 3,586.2 |
| 3,568.5 |
| 3,574.6 |
| - |
| 3,489.0 |
| 3,499.0 |
| 3,446.9 |
| 3,372.1 |
| 3,334.1 |
| 3,313.8 |
| 3,239.9 |
| 3,100.7 |
| 3,012.4 |
| 3,083.7 |
| 3,035.7 |
| 4,373.0 |
| 4,187.6 |
| 4,079.3 |
| 3,919.2 |
| 3,827.9 |
| 3,669.9 |
| 3,582.5 |
| 3,543.6 |
| 3,168.5 |
| 3,206.6 |
| 3,208.3 |
| - |
| 3,180.3 |
| 3,218.0 |
| 3,161.3 |
| 3,152.8 |
| 3,110.4 |
| 3,085.7 |
| 3,008.7 |
| 2,874.8 |
| 2,783.8 |
| 2,853.6 |
| 2,815.4 |