| (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 | 540.9 | 332.3 | 250.0 | 235.7 | 459.2 | 549.9 | 1,462.3 | 820.9 | 171.5 | 83.2 | 195.5 | 144.5 | 46.0 | 37.3 | 102.7 | 98.4 | 15.3 | 11.7 |
| Restricted Cash | 3.1 | 2.8 | 5.9 | 5.9 | 2.7 | 6.5 | 5.7 | 1.6 | 0.8 | 1.6 | 2.5 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 540.9 | 332.3 | 250.0 | 235.7 | 459.2 | 549.9 | 1,462.3 | 820.9 | 171.5 | 83.2 | 195.5 | 144.5 | 46.0 | 37.3 | 102.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 9,697.8 | 8,848.1 | 10,064.2 | 10,268.4 | 11,282.8 | 8,865.5 | 7,023.7 | 4,037.4 | 4,898.7 | 2,909.3 | 3,348.7 | 2,199.1 | 1,421.7 | 1,025.2 | 689.8 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 9,697.8 | 8,848.1 | 10,064.2 | 10,268.4 | 11,282.8 | 8,865.5 | 7,023.7 | 4,037.4 | 4,898.7 | 2,909.3 | 3,348.7 | 2,199.1 | 1,421.7 | 1,025.2 | 689.8 | 370.0 | ||
| (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 | 425.0 | 540.9 | 396.6 | 509.8 | 673.5 | 332.3 | 275.6 | 606.6 | 224.3 | 250.0 | 340.1 | 324.1 | 302.3 | 235.7 | 299.2 | |||||||||||||||||||||||||
| - |
| 98.4 |
| 15.3 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 1,181.0 | 1,123.6 | 927.0 | 520.1 | 288.4 | 177.4 | 129.3 | 47.5 | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | 7.5 | 8.2 | 9.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,001.8 | 14,294.6 | 18,304.8 | 19,658.0 | 20,519.8 | 16,829.0 | 14,467.3 | 8,843.6 | 9,020.3 | 6,418.5 | 5,609.4 | 3,720.3 | 2,904.7 | 2,178.9 | 1,621.9 | 1,348.8 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 370.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 0.3 | 9.3 | 0.2 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,394.5 | 9,460.8 | 10,671.0 | 11,063.6 | 12,074.1 | 9,485.2 | 7,439.2 | 4,282.7 | 5,185.1 | 3,165.3 | 3,502.1 | 2,338.3 | 1,560.5 | 1,129.1 | 793.1 | 449.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 1,765.4 | 1,618.1 | 1,295.9 | 1,055.3 | - | - | - |
| Retained Earnings | (4,136.0) | (3,658.5) | (971.8) | 116.3 | (87.7) | (71.4) | 83.0 | 162.8 | (485.9) | (434.1) | (418.7) | (361.3) | (264.8) | (233.5) | (214.1) | (148.5) | - | - |
| Accumulated Other Comprehensive Income | 168.2 | (94.3) | 42.5 | (59.2) | (36.7) | (51.3) | (62.9) | (58.2) | (26.0) | (92.9) | (72.9) | (21.9) | (8.9) | (12.5) | (12.2) | (3.6) | - | - |
| Treasury Stock | - | - | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - |
| Minority Interest | 1.1 | 1.1 | 2.3 | 1.6 | 5.5 | 5.3 | 0.1 | 13.8 | 14.6 | 4.9 | 5.0 | - | - | - | - | 0.1 | - | - |
| Total Stockholders Equity | 4,606.2 | 4,832.7 | 7,631.6 | 8,592.8 | 8,440.2 | 7,338.5 | 7,028.0 | 4,547.1 | 3,820.6 | 3,248.4 | 2,102.3 | 1,382.0 | 1,344.2 | 1,049.8 | 828.8 | 899.5 | 671.6 | 626.3 |
| Total Equity | 4,607.2 | 4,833.8 | 7,633.9 | 8,594.4 | 8,445.7 | 7,343.9 | 7,028.2 | 4,560.9 | 3,835.2 | 3,253.2 | 2,107.3 | 1,382.0 | 1,344.2 | 1,049.8 | 828.8 | 899.6 | 671.6 | 626.3 |
| - |
| - |
| Net debt | 9,157.0 | 8,515.8 | 9,814.2 | 10,032.7 | 10,823.5 | 8,315.6 | 5,561.4 | 3,216.5 | 4,727.2 | 2,826.1 | 3,153.2 | 2,054.6 | 1,375.7 | 987.8 | 587.1 | 271.6 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 4,606.2 | 4,832.7 | 7,631.6 | 8,592.8 | 8,440.2 | 7,338.5 | 7,028.0 | 4,547.1 | 3,820.6 | 3,248.4 | 2,102.3 | 1,382.0 | 1,344.2 | 1,049.8 | 828.8 | 899.5 | 671.6 | 626.3 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 257.3 |
| 248.8 |
| 459.2 |
| 349.7 |
| 721.3 |
| 746.8 |
| 549.9 |
| 183.8 |
| 375.0 |
| 500.2 |
| 1,462.3 |
| 461.6 |
| 451.7 |
| 995.5 |
| 820.9 |
| 711.0 |
| 146.6 |
| 138.3 |
| 171.5 |
| 188.2 |
| 236.4 |
| 446.9 |
| 83.2 |
| 1,094.9 |
| 181.6 |
| Restricted Cash | 3.0 | 3.1 | 3.1 | 3.1 | 3.0 | 2.8 | 4.1 | 4.6 | 5.9 | 5.9 | 5.8 | 5.9 | 5.8 | 5.9 | 5.5 | 5.2 | 2.9 | 2.7 | 2.7 | 2.6 | 6.3 | 6.5 | 6.3 | 6.0 | 6.0 | 5.7 | 4.8 | 5.0 | 5.1 | 1.6 | 1.6 | 1.3 | 1.2 | 0.8 | 0.8 | 0.8 | 5.4 | 1.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 425.0 | 540.9 | 396.6 | 509.8 | 673.5 | 332.3 | 275.6 | 606.6 | 224.3 | 250.0 | 340.1 | 324.1 | 302.3 | 235.7 | 299.2 | 257.3 | 248.8 | 459.2 | 349.7 | 721.3 | 746.8 | 549.9 | 183.8 | 375.0 | 500.2 | 1,462.3 | 461.6 | 451.7 | 995.5 | 820.9 | 711.0 | 146.6 | 138.3 | 171.5 | 188.2 | 236.4 | 446.9 | 83.2 | 1,094.9 | 181.6 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,762.7 | 15,001.8 | 14,924.2 | 15,150.4 | 14,853.9 | 14,294.6 | 15,236.2 | 16,194.7 | 17,301.0 | 18,304.8 | 19,004.9 | 19,204.4 | 19,650.2 | 19,658.0 | 19,043.4 | 19,743.1 | ||||||||||||||||||||||||
| 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 | 9,662.7 | 9,697.8 | 9,616.2 | 9,649.0 | 9,465.4 | 8,848.1 | 9,215.8 | 9,369.1 | 10,098.7 | 10,064.2 | 10,157.1 | 10,237.6 | 10,438.2 | 10,268.4 | 9,476.1 | 10,138.8 | 10,118.0 | 11,282.8 | 10,581.0 | 10,047.1 | 9,999.5 | 8,865.5 | 8,190.7 | 7,795.9 | 7,684.3 | 7,023.7 | 6,096.2 | 4,878.3 | 4,023.6 | 4,037.4 | 4,043.8 | 4,864.3 | 4,898.4 | 4,898.7 | 4,832.3 | 3,221.1 | 3,278.0 | 2,909.3 | 2,759.6 | 2,790.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,216.9 | 10,394.5 | 10,262.8 | 10,316.6 | 10,091.8 | 9,460.8 | 9,795.1 | 10,001.7 | 10,596.6 | 10,671.0 | 10,719.5 | 10,889.7 | 11,206.9 | 11,063.6 | 10,210.2 | 10,877.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (4,157.4) | (4,136.0) | (4,098.0) | (3,971.8) | (3,825.2) | (3,658.5) | (3,197.5) | (2,348.2) | (1,846.9) | (971.8) | (215.1) | (241.3) | (25.4) | 116.3 | 433.3 | 385.5 | 370.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 123.7 | 168.2 | 154.7 | 205.8 | (4.8) | (94.3) | 57.1 | (33.9) | (18.8) | 42.5 | (59.8) | 6.7 | (74.9) | (59.2) | (139.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 2.5 | 2.9 | 2.3 | 2.3 | 0.9 | 0.9 | 1.6 | 1.6 | 1.5 | 6.0 | 5.9 | 5.5 | ||||||||||||||||||||||
| Total Stockholders Equity | 4,544.7 | 4,606.2 | 4,660.3 | 4,832.8 | 4,761.0 | 4,832.7 | 5,438.6 | 6,190.2 | 6,702.1 | 7,631.6 | 8,284.5 | 8,313.8 | 8,441.7 | 8,592.8 | 8,831.8 | 8,859.8 | ||||||||||||||||||||||||
| Total Equity | 4,545.8 | 4,607.2 | 4,661.4 | 4,833.8 | 4,762.1 | 4,833.8 | 5,441.1 | 6,193.1 | 6,704.4 | 7,633.9 | 8,285.4 | 8,314.7 | 8,443.3 | 8,594.4 | 8,833.2 | 8,865.9 | 8,919.4 | 8,445.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9,662.7 | 9,697.8 | 9,616.2 | 9,649.0 | 9,465.4 | 8,848.1 | 9,215.8 | 9,369.1 | 10,098.7 | 10,064.2 | 10,157.1 | 10,237.6 | 10,438.2 | 10,268.4 | 9,476.1 | 10,138.8 | 10,118.0 | 11,282.8 | 10,581.0 | 10,047.1 | 9,999.5 | 8,865.5 | 8,190.7 | 7,795.9 | 7,684.3 | 7,023.7 | 6,096.2 | 4,878.3 | 4,023.6 | 4,037.4 | 4,043.8 | 4,864.3 | 4,898.4 | 4,898.7 | 4,832.3 | 3,221.1 | 3,278.0 | 2,909.3 | 2,759.6 | 2,790.7 |
| Net debt | 9,237.7 | 9,157.0 | 9,219.6 | 9,139.2 | 8,791.9 | 8,515.8 | 8,940.1 | 8,762.5 | 9,874.4 | 9,814.2 | 9,817.0 | 9,913.5 | 10,135.8 | 10,032.7 | 9,177.0 | 9,881.5 | 9,869.1 | 10,823.5 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 4,544.7 | 4,606.2 | 4,660.3 | 4,832.8 | 4,761.0 | 4,832.7 | 5,438.6 | 6,190.2 | 6,702.1 | 7,631.6 | 8,284.5 | 8,313.8 | 8,441.7 | 8,592.8 | 8,831.8 | 8,859.8 | 8,913.5 | 8,440.2 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,170.2 |
| 1,176.9 |
| 1,080.2 |
| 1,123.6 |
| 864.9 |
| 841.1 |
| 834.4 |
| 927.0 |
| 777.1 |
| 799.1 |
| 506.1 |
| 520.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,817.8 |
| 20,519.8 |
| 19,712.0 |
| 19,086.2 |
| 18,745.7 |
| 16,829.0 |
| 15,978.4 |
| 15,448.1 |
| 15,238.1 |
| 14,467.3 |
| 12,452.2 |
| 10,123.2 |
| 9,231.5 |
| 8,843.6 |
| 8,774.5 |
| 8,956.8 |
| 9,031.8 |
| 9,020.3 |
| 8,927.0 |
| 7,327.8 |
| 6,780.7 |
| 6,418.5 |
| 6,095.3 |
| 5,117.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,898.5 |
| 12,074.1 |
| 11,353.3 |
| 10,869.1 |
| 10,625.5 |
| 9,485.2 |
| 8,765.5 |
| 8,380.8 |
| 8,255.6 |
| 7,439.2 |
| 6,465.3 |
| 5,199.6 |
| 4,341.0 |
| 4,282.7 |
| 4,288.0 |
| 5,111.4 |
| 5,178.7 |
| 5,185.1 |
| 5,085.8 |
| 3,495.6 |
| 3,524.2 |
| 3,165.3 |
| 2,929.4 |
| 2,950.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (87.7) |
| (117.7) |
| (121.6) |
| (71.1) |
| (71.4) |
| (33.6) |
| (19.8) |
| 14.0 |
| 83.0 |
| 91.5 |
| 121.8 |
| 141.4 |
| 162.8 |
| 179.7 |
| (464.8) |
| (484.8) |
| (485.9) |
| (468.5) |
| (457.4) |
| (443.3) |
| (434.1) |
| (402.6) |
| (414.7) |
| (83.4) |
| (5.0) |
| (36.7) |
| (69.8) |
| (53.5) |
| (66.7) |
| (51.3) |
| (95.7) |
| (113.0) |
| (111.3) |
| (62.9) |
| (90.0) |
| (66.5) |
| (67.9) |
| (58.2) |
| (50.6) |
| (42.4) |
| (10.0) |
| (26.0) |
| (35.2) |
| (52.6) |
| (86.6) |
| (92.9) |
| (60.0) |
| (65.3) |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.3 |
| 5.4 |
| 5.3 |
| 5.2 |
| 5.3 |
| 5.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 13.3 |
| 13.5 |
| 13.7 |
| 13.8 |
| 14.0 |
| 14.2 |
| 14.4 |
| 14.6 |
| 14.8 |
| 14.9 |
| 9.8 |
| 4.9 |
| 4.9 |
| 5.0 |
| 8,913.5 |
| 8,440.2 |
| 8,353.3 |
| 8,211.7 |
| 8,115.0 |
| 7,338.5 |
| 7,207.6 |
| 7,067.2 |
| 6,982.4 |
| 7,028.0 |
| 5,973.5 |
| 4,910.2 |
| 4,876.8 |
| 4,547.1 |
| 4,472.5 |
| 3,831.2 |
| 3,838.8 |
| 3,820.6 |
| 3,826.4 |
| 3,817.3 |
| 3,246.8 |
| 3,248.4 |
| 3,161.1 |
| 2,162.3 |
| 8,358.7 |
| 8,217.1 |
| 8,120.2 |
| 7,343.9 |
| 7,212.9 |
| 7,067.3 |
| 6,982.5 |
| 7,028.2 |
| 5,986.8 |
| 4,923.6 |
| 4,890.5 |
| 4,560.9 |
| 4,486.5 |
| 3,845.5 |
| 3,853.2 |
| 3,835.2 |
| 3,841.2 |
| 3,832.2 |
| 3,256.6 |
| 3,253.2 |
| 3,166.0 |
| 2,167.2 |
| 10,231.4 |
| 9,325.8 |
| 9,252.8 |
| 8,315.6 |
| 8,006.9 |
| 7,420.9 |
| 7,184.1 |
| 5,561.4 |
| 5,634.6 |
| 4,426.7 |
| 3,028.0 |
| 3,216.5 |
| 3,332.9 |
| 4,717.7 |
| 4,760.1 |
| 4,727.2 |
| 4,644.0 |
| 2,984.7 |
| 2,831.0 |
| 2,826.1 |
| 1,664.7 |
| 2,609.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,353.3 |
| 8,211.7 |
| 8,115.0 |
| 7,338.5 |
| 7,207.6 |
| 7,067.2 |
| 6,982.4 |
| 7,028.0 |
| 5,973.5 |
| 4,910.2 |
| 4,876.8 |
| 4,547.1 |
| 4,472.5 |
| 3,831.2 |
| 3,838.8 |
| 3,820.6 |
| 3,826.4 |
| 3,817.3 |
| 3,246.8 |
| 3,248.4 |
| 3,161.1 |
| 2,162.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |