| (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 | - | - | - | - | - | 5,363.0 | 2,346.7 | 1,751.3 | 1,876.7 | 2,508.9 | 1,047.7 | 918.1 | 1,306.4 | 1,230.5 | 843.3 | 738.7 | 546.7 | 198.6 |
| Restricted Cash | - | - | - | - | - | 485.6 | 74.3 | 196.4 | 56.3 | 212.2 | 267.6 | 103.0 | 57.8 | 87.6 | 89.8 | 60.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | 5,363.0 | 2,346.7 | 1,751.3 | 1,876.7 | 2,508.9 | 1,047.7 | 918.1 | 1,306.4 | 1,230.5 | 843.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | 36,914.5 | 33,501.2 | 27,151.7 | 22,639.0 | 21,434.7 | 18,663.0 | 18,813.8 | 11,010.7 | 1,915.6 | 1,125.0 | 1.6 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 8.9 | 8.9 | 8.9 | 8.6 | 6.0 | 5.7 | 5.6 | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | 36,914.5 | 33,501.2 | 27,151.7 | 22,639.0 | 21,434.7 | 18,663.0 | 18,813.8 | 11,010.7 | 1,915.6 | 1,125.0 | 1.6 | - | ||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| 738.7 |
| 546.7 |
| 198.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 151.3 | 132.7 | 113.5 | 156.9 | 141.9 | 135.5 | 122.9 | 100.7 | 92.5 | 80.5 | 72.4 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 760.6 | 633.0 | 451.2 | 364.2 | 283.3 | 226.3 | 76.2 | 80.6 | 79.6 | 59.6 | 49.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 873.6 | 834.4 | 143.3 | 1,100.0 | 1,200.0 | - | - | - | - | - | 1,929.6 | 1,467.4 | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | 83.5 | 83.5 | 83.5 | 83.5 | 89.0 | 89.0 | 89.0 | 89.0 | 89.0 | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | 9.9 | 129.2 | 135.0 | 177.0 | 209.2 | 177.5 | 197.5 | 24.3 | 28.1 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 190.8 | 121.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 83.8 | 158.6 | 538.2 | 131.9 | 286.9 | 275.4 | 238.0 | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 410,144.1 | 360,099.4 | 317,294.2 | 275,346.6 | - | 79,806.5 | 60,899.3 | 50,743.4 | 45,834.7 | 39,002.9 | 71,042.3 | 65,872.7 | 51,427.2 | 44,426.4 | 40,377.6 | 38,391.2 | 30,221.1 | - |
| - |
| - |
| 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 | - | - | - | - | - | 199.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 328,512.2 | 298,114.7 | 258,915.3 | 219,975.9 | - | 39,006.6 | 30,396.9 | 25,360.8 | 25,171.9 | 21,884.8 | 21,574.8 | 14,168.7 | 4,842.4 | 3,020.9 | 2,693.0 | 2,391.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 19,041.5 | 18,406.7 | 17,549.2 | 16,284.1 | 8,997.4 | 8,687.8 | 8,565.9 | 8,106.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 13,884.4 | 12,282.5 | 9,818.3 | 6,701.1 | 7,670.2 | 3,440.8 | 1,792.2 | 92.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (4,575.7) | (7,046.5) | (4,517.6) | (5,301.8) | (209.8) | (18.6) | (41.6) | (39.6) | (19.5) | - | (28.8) | (20.4) | (5.9) | (4.6) | (2.2) | 2.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 48,019.1 | 36,747.9 | 34,904.8 | 36,410.9 | 40,474.6 | 27,083.1 | 19,694.9 | 15,610.4 | 12,866.3 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 30,902.6 | 23,651.6 | 22,858.7 | 18,807.8 | 17,582.2 | 13,716.8 | 10,807.5 | 8,649.6 | 7,185.9 | - | - | - | - | - | - | - | - | - |
| Total Equity | 78,921.7 | 60,399.5 | 57,763.5 | 55,218.6 | 58,238.0 | 40,799.9 | 30,502.4 | 24,260.0 | 20,052.3 | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net debt | - | - | - | - | - | 28,138.2 | 24,805.0 | 20,887.7 | 19,558.0 | 16,154.1 | 17,766.1 | 10,092.6 | 609.2 | (105.4) | (841.7) | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 30,902.6 | 23,651.6 | 22,858.7 | 18,807.8 | 17,582.2 | 13,716.8 | 10,807.5 | 8,649.6 | 7,185.9 | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | 13,633.3 | 10,724.0 | 8,556.2 | 6,973.3 | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,363.1 |
| 2,454.5 |
| 1,982.3 |
| 2,346.7 |
| 2,687.0 |
| 2,143.1 |
| 1,808.4 |
| 1,751.3 |
| 2,264.9 |
| 2,065.2 |
| 1,880.8 |
| 1,876.7 |
| 2,436.6 |
| 2,131.7 |
| 2,758.4 |
| 2,508.9 |
| 2,196.8 |
| 1,512.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 143.8 | 133.5 | 116.5 | 74.3 | 83.2 | 91.7 | 67.0 | 196.4 | 65.9 | 77.0 | 59.3 | 56.3 | 44.2 | 103.4 | 128.8 | 212.2 | 180.6 | 133.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,363.1 | 2,454.5 | 1,982.3 | 2,346.7 | 2,687.0 | 2,143.1 | 1,808.4 | 1,751.3 | 2,264.9 | 2,065.2 | 1,880.8 | 1,876.7 | 2,436.6 | 2,131.7 | 2,758.4 | 2,508.9 | 2,196.8 | 1,512.5 |
| 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 | 850.1 | 873.6 | 852.6 | 878.8 | - | 834.4 | - | - | - | - | 1,100.0 | 1,100.0 | 1,100.0 | 1,100.0 | 1,200.0 | 1,200.0 | 1,200.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 412,084.5 | 410,144.1 | 398,480.9 | 380,867.6 | 372,372.9 | 360,099.4 | 360,655.9 | 348,469.2 | 339,773.9 | 317,294.2 | 288,733.0 | 287,694.8 | 282,610.6 | 275,346.6 | - | - | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 331,278.3 | 328,512.2 | 323,079.0 | 309,899.1 | 303,416.0 | 298,114.7 | 298,857.3 | 289,939.2 | 282,862.1 | 258,915.3 | 227,134.8 | 227,283.8 | 225,631.3 | 219,975.9 | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.8 | - | - | 8.6 | - | 8.6 | 5.9 | 6.0 | 5.8 | 5.8 | 5.8 | 5.7 | 5.7 | 5.6 | - | 5.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 18,976.9 | 19,041.5 | 18,877.6 | 18,640.2 | 18,612.9 | 18,406.7 | 18,267.0 | 18,133.3 | 18,032.6 | 17,549.2 | 17,327.5 | - | - | 16,284.1 | - | 15,948.0 | ||||||||||||||||||||||||
| Retained Earnings | 14,084.4 | 13,884.4 | 12,943.8 | 12,248.7 | 11,941.1 | 12,282.5 | 11,312.4 | 10,867.2 | 10,354.5 | 9,818.3 | 8,923.9 | - | - | 6,701.1 | - | 6,590.9 | 7,510.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5,117.5) | (4,575.7) | (4,624.6) | (5,222.0) | (5,636.3) | (7,046.5) | (5,504.6) | (7,336.3) | (6,974.8) | (4,517.6) | (5,852.5) | - | - | (5,301.8) | - | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 47,514.6 | 48,019.1 | 43,292.4 | 40,755.6 | 39,565.5 | 36,747.9 | 36,392.6 | 35,565.4 | 34,568.6 | 34,904.8 | 40,768.5 | - | - | 36,410.9 | - | 33,664.5 | 41,501.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 30,496.2 | 30,902.6 | 29,749.2 | 28,219.2 | 27,470.0 | 23,651.6 | 24,083.7 | 21,673.1 | 21,421.2 | 22,858.7 | 20,407.8 | 60,411.0 | 56,979.3 | 18,807.8 | 53,793.0 | 19,072.7 | ||||||||||||||||||||||||
| Total Equity | 78,010.8 | 78,921.7 | 73,041.6 | 68,974.8 | 67,035.5 | 60,399.5 | 60,476.3 | 57,238.5 | 55,989.8 | 57,763.5 | 61,176.3 | 60,411.0 | 56,979.3 | 55,218.6 | 53,793.0 | 54,226.1 | 58,071.9 | 58,056.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 30,496.2 | 30,902.6 | 29,749.2 | 28,219.2 | 27,470.0 | 23,651.6 | 24,083.7 | 21,673.1 | 21,421.2 | 22,858.7 | 20,407.8 | 60,411.0 | 56,979.3 | 18,807.8 | 53,793.0 | 19,072.7 | 15,714.3 | 17,582.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.6 |
| 141.9 |
| 137.0 |
| 132.7 |
| 127.9 |
| 123.2 |
| 118.0 |
| 113.5 |
| 168.0 |
| 164.4 |
| 160.4 |
| 156.9 |
| 153.1 |
| 149.7 |
| 145.9 |
| 141.9 |
| 140.8 |
| 143.1 |
| - |
| - |
| - |
| - |
| - |
| 722.7 |
| 693.7 |
| 670.6 |
| 633.0 |
| 601.5 |
| 588.2 |
| 466.3 |
| 451.2 |
| 422.4 |
| 401.4 |
| 369.0 |
| 364.2 |
| 341.8 |
| 323.0 |
| 300.6 |
| 283.3 |
| 262.7 |
| 244.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,200.0 |
| 1,200.0 |
| 1,200.0 |
| 1,400.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 83.5 |
| 89.0 |
| 89.0 |
| 89.0 |
| 89.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 8.9 |
| 9.1 |
| 9.9 |
| 10.7 |
| 11.4 |
| 124.5 |
| 129.2 |
| 17.4 |
| 19.3 |
| 129.0 |
| 135.0 |
| 142.5 |
| 164.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.1 |
| 99.1 |
| 110.4 |
| 121.1 |
| 130.9 |
| 138.1 |
| 146.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.0 |
| 428.1 |
| 582.0 |
| 158.6 |
| 252.7 |
| 286.7 |
| 408.1 |
| 538.2 |
| 298.3 |
| 92.8 |
| 131.4 |
| 131.9 |
| 281.6 |
| 277.3 |
| 276.0 |
| 286.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 265,799.7 |
| 229,234.9 |
| 216,445.1 |
| 79,806.5 |
| 70,655.3 |
| 62,110.4 |
| 55,601.1 |
| 60,899.3 |
| 57,645.0 |
| 57,524.1 |
| 52,004.0 |
| 50,743.4 |
| 50,343.9 |
| 48,572.7 |
| 47,579.2 |
| 45,834.7 |
| 44,305.6 |
| 42,868.1 |
| 41,635.7 |
| 39,002.9 |
| 37,984.6 |
| 37,506.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 208,742.1 |
| 176,735.6 |
| 170,142.5 |
| 39,006.6 |
| 36,611.7 |
| 32,715.7 |
| 29,011.0 |
| 30,396.9 |
| 29,059.9 |
| 29,242.0 |
| 25,796.2 |
| 25,360.8 |
| 24,204.0 |
| 24,285.5 |
| 25,810.2 |
| 25,171.9 |
| 24,440.2 |
| 23,325.7 |
| 23,347.9 |
| 21,884.8 |
| 21,162.3 |
| 21,822.9 |
| 8,729.5 |
| 8,997.4 |
| 8,735.7 |
| 8,700.2 |
| 8,708.3 |
| 8,687.8 |
| 8,594.0 |
| 8,459.9 |
| 8,456.2 |
| 8,565.9 |
| 8,332.0 |
| 8,252.0 |
| 8,145.1 |
| 8,106.4 |
| 8,005.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,670.2 |
| 7,247.4 |
| 6,200.6 |
| 5,007.2 |
| 3,440.8 |
| 2,037.9 |
| 1,056.9 |
| 433.5 |
| 1,792.2 |
| 1,345.8 |
| 1,172.8 |
| 726.3 |
| 92.0 |
| 551.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (4,590.6) |
| (1,650.2) |
| (209.8) |
| (174.4) |
| (106.3) |
| (646.4) |
| (18.6) |
| (41.1) |
| (53.0) |
| (54.7) |
| (41.6) |
| (51.1) |
| (40.3) |
| (40.0) |
| (39.6) |
| (40.4) |
| - |
| - |
| (19.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40,474.6 |
| 40,031.2 |
| 36,338.4 |
| 31,534.7 |
| 27,083.1 |
| 21,846.0 |
| 19,439.8 |
| 17,264.1 |
| 19,694.9 |
| 18,467.4 |
| 18,406.6 |
| 16,885.5 |
| 15,610.4 |
| 16,062.6 |
| - |
| - |
| 12,866.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,714.3 |
| 17,582.2 |
| 16,933.0 |
| 16,068.4 |
| 14,676.1 |
| 13,716.8 |
| 12,197.7 |
| 9,954.9 |
| 9,326.0 |
| 10,807.5 |
| 10,117.8 |
| 9,875.5 |
| 9,322.4 |
| 8,649.6 |
| 9,006.8 |
| - |
| - |
| 7,185.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 56,964.2 |
| 52,406.8 |
| 46,210.8 |
| 40,799.9 |
| 34,043.6 |
| 29,394.7 |
| 26,590.0 |
| 30,502.4 |
| 28,585.2 |
| 28,282.1 |
| 26,207.8 |
| 24,260.0 |
| 25,069.3 |
| - |
| - |
| 20,052.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,933.0 |
| 16,068.4 |
| 14,676.1 |
| 13,716.8 |
| 12,197.7 |
| 9,954.9 |
| 9,326.0 |
| 10,807.5 |
| 10,117.8 |
| 9,875.5 |
| 9,322.4 |
| 8,649.6 |
| 9,006.8 |
| - |
| - |
| 7,185.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,114.2 |
| 9,871.4 |
| 9,242.5 |
| 10,724.0 |
| 10,026.1 |
| 9,783.1 |
| 9,229.7 |
| 8,556.2 |
| 8,912.6 |
| - |
| - |
| 6,973.3 |
| - |
| - |
| - |
| - |
| - |
| - |