| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 1,847.6 | 1,458.7 | 1,287.2 | 1,671.2 | 1,332.6 | 944.9 | 528.7 | 251.1 | 295.8 | 290.6 | 249.9 | 213.0 | 272.0 | 0.0 | 0.0 |
| Restricted Cash | 809.3 | 308.4 | 378.0 | - | 195.9 | 135.6 | 162.2 | 164.0 | 150.3 | 163.1 | 94.7 | 29.4 | 33.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,847.6 | 1,458.7 | 1,287.2 | 1,671.2 | 1,332.6 | 944.9 | 528.7 | 251.1 | 295.8 | 290.6 | 249.9 | 213.0 | 272.0 | 0.0 | 0.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 35,443.4 | 32,551.3 | 26,962.4 | - | 29,823.5 | 25,769.4 | 35,650.8 | 22,673.1 | 15,761.0 | 13,208.8 | 11,306.0 | 6,062.3 | 4,109.3 | 150.9 | - |
| Common Equity | |||||||||||||||
| Common Stock | 5.6 | 5.2 | 4.8 | 4.7 | 4.7 | 4.1 | 4.2 | 3.7 | 3.1 | 2.5 | 2.3 | 1.4 | 1.3 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 35,443.4 | 32,551.3 | 26,962.4 | - | 29,823.5 | 25,769.4 | 35,650.8 | 22,673.1 | 15,761.0 | 13,208.8 | 11,306.0 | 6,062.3 | 4,109.3 | 150.9 | - |
| (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 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,646.2 | 1,847.6 | 1,611.0 | 1,600.9 | 1,493.8 | 1,458.7 | 1,639.5 | 1,238.7 | 1,136.4 | 1,287.2 | 1,671.2 | 1,332.6 | 1,366.7 | 956.2 | 1,038.5 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 82.9 | 70.5 | 40.0 | - | 56.6 | 27.0 | 18.0 | 11.3 | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 38.3 | - | - | - | 330.9 | 352.8 | - | - |
| Goodwill | 316.6 | 133.8 | 131.9 | - | 85.2 | 29.5 | 29.5 | 24.6 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 370.0 | 331.9 | 387.9 | - | 143.1 | 34.1 | 41.0 | 18.7 | 0.0 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 123.1 | 99.2 | 104.2 | - | 117.1 | 26.9 | 32.1 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 8.7 | 65.8 | 0.0 | 151.3 | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 53,063.1 | 46,049.0 | 39,717.1 | 39,699.4 | 39,742.2 | 33,252.1 | 44,863.5 | 31,691.0 | 22,213.6 | 18,399.5 | 15,192.7 | 8,089.2 | 5,958.7 | 534.9 | - |
| 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 | 849.4 | 786.1 | 801.9 | - | 440.7 | 7.9 | 0.0 | 0.0 | 19.2 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 43,808.4 | 38,162.6 | 32,616.0 | 32,514.7 | 33,072.8 | 27,822.4 | 37,627.2 | 25,602.7 | 17,417.4 | 14,931.4 | 12,206.1 | 6,239.3 | 4,445.6 | 156.5 | - |
| Additional Paid In Capital |
| 6,983.0 |
| 6,528.6 |
| 6,074.3 |
| 6,060.0 |
| 6,059.7 |
| 5,547.1 |
| 5,498.2 |
| 4,746.2 |
| 3,763.2 |
| 2,920.7 |
| 2,640.9 |
| 1,328.6 |
| 1,158.4 |
| 362.8 |
| - |
| Retained Earnings | (19.9) | (47.0) | (373.1) | (267.9) | (813.0) | (1,108.9) | 549.7 | 830.7 | 559.5 | 210.5 | 148.8 | 237.8 | 103.0 | - | - |
| Accumulated Other Comprehensive Income | 71.1 | 50.9 | 43.7 | 67.2 | 90.3 | 65.7 | 682.2 | 417.0 | 364.5 | 126.4 | 3.9 | 28.3 | 3.2 | 15.5 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 509.9 | 91.3 | 94.1 | 62.1 | 65.3 | 108.7 | 78.6 | 90.6 | 106.0 | 208.1 | 190.6 | 253.8 | 247.2 | - | - |
| Total Stockholders Equity | 8,430.5 | 7,795.0 | 7,006.9 | 7,122.6 | 6,604.0 | 5,321.0 | 7,157.7 | 5,997.7 | 4,690.2 | 3,260.1 | 2,795.9 | 1,596.1 | 1,265.9 | 378.4 | 39.8 |
| Total Equity | 8,940.4 | 7,886.3 | 7,101.0 | 7,184.7 | 6,669.4 | 5,429.7 | 7,236.3 | 6,088.3 | 4,796.2 | 3,468.2 | 2,986.6 | 1,849.9 | 1,513.1 | 378.4 | 39.8 |
| Net debt |
| 33,595.8 |
| 31,092.5 |
| 25,675.2 |
| - |
| 28,490.9 |
| 24,824.5 |
| 35,122.1 |
| 22,422.0 |
| 15,465.2 |
| 12,918.2 |
| 11,056.1 |
| 5,849.3 |
| 3,837.3 |
| 150.9 |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 8,430.5 | 7,795.0 | 7,006.9 | 7,122.6 | 6,604.0 | 5,321.0 | 7,157.7 | 5,997.7 | 4,690.2 | 3,260.1 | 2,795.9 | 1,596.1 | 1,265.9 | 378.4 | 39.8 |
| Tangible Book Value | 7,743.8 | 7,329.2 | 6,487.2 | - | 6,375.7 | 5,257.4 | 7,087.3 | 5,954.3 | 4,690.2 | - | - | - | - | - | - |
| 944.9 |
| 841.0 |
| 1,013.2 |
| 360.5 |
| 528.7 |
| 738.2 |
| 406.0 |
| 340.9 |
| 251.1 |
| 330.1 |
| 193.2 |
| 233.2 |
| 295.8 |
| 279.8 |
| 560.0 |
| 236.6 |
| 290.6 |
| 388.7 |
| 233.8 |
| 258.6 |
| 249.9 |
| 348.3 |
| 432.0 |
| 459.3 |
| 213.0 |
| Restricted Cash | 722.2 | - | 550.5 | 485.4 | 511.7 | - | - | - | - | - | - | - | 194.7 | 238.5 | 136.0 | 135.6 | 180.6 | 138.9 | 147.4 | 162.2 | 163.1 | 159.2 | 168.1 | 164.0 | 155.7 | 161.4 | 179.7 | 150.3 | 152.0 | 157.3 | 158.4 | 163.1 | 153.1 | 168.0 | 170.4 | 94.7 | 165.0 | 134.7 | 28.3 | 29.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,646.2 | 1,847.6 | 1,611.0 | 1,600.9 | 1,493.8 | 1,458.7 | 1,639.5 | 1,238.7 | 1,136.4 | 1,287.2 | 1,671.2 | 1,332.6 | 1,366.7 | 956.2 | 1,038.5 | 944.9 | 841.0 | 1,013.2 | 360.5 | 528.7 | 738.2 | 406.0 | 340.9 | 251.1 | 330.1 | 193.2 | 233.2 | 295.8 | 279.8 | 560.0 | 236.6 | 290.6 | 388.7 | 233.8 | 258.6 | 249.9 | 348.3 | 432.0 | 459.3 | 213.0 |
| 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 | 63.1 | 82.9 | 76.9 | 75.8 | 70.7 | 70.5 | 68.1 | 37.4 | 39.0 | 40.0 | - | 56.6 | 59.6 | 31.2 | 31.5 | 27.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 316.6 | 316.6 | 133.8 | 133.8 | 133.8 | 133.8 | 131.9 | 131.9 | 131.9 | 131.9 | - | 85.2 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | ||||||||||||||||||||||
| Intangible Assets | 368.3 | 370.0 | 296.6 | 306.7 | 318.9 | 331.9 | 342.1 | 364.9 | 369.0 | 387.9 | - | 143.1 | 73.7 | 32.2 | 33.4 | 34.1 | 35.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 128.0 | 123.1 | 106.1 | 103.6 | 109.3 | 99.2 | 103.9 | 105.0 | 96.7 | 104.2 | - | 117.1 | 115.6 | 22.2 | 24.9 | 26.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 283.1 | - | 279.0 | - | - | - | - | - | - | 49.5 | 148.7 | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 53,374.5 | 53,063.1 | 47,165.4 | 44,316.0 | 45,329.8 | 46,049.0 | 42,276.0 | 42,018.9 | 47,935.6 | 39,717.1 | 39,699.4 | 39,742.2 | 41,604.1 | 37,250.4 | 35,184.1 | 33,252.1 | ||||||||||||||||||||||||
| 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 | 35,155.2 | - | 32,208.3 | 31,180.0 | 32,207.1 | - | 29,600.4 | 30,064.7 | 32,692.8 | - | - | - | 31,583.9 | 29,168.7 | 27,201.6 | - | 22,979.8 | 16,676.4 | 17,843.7 | - | 30,525.0 | 28,783.3 | 25,408.3 | - | 21,663.3 | 15,485.0 | 14,685.7 | - | 15,099.1 | 16,069.5 | 13,858.6 | - | 12,782.7 | 12,944.2 | 12,863.1 | - | 11,038.7 | 10,311.4 | 5,338.8 | 6,062.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 885.8 | 849.4 | 736.9 | 732.2 | 744.8 | 786.1 | 587.8 | 951.0 | 898.0 | 801.9 | - | 440.7 | 407.6 | 100.1 | 93.1 | 7.9 | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 43,869.2 | 43,808.4 | 38,255.9 | 35,995.8 | 37,188.6 | 38,162.6 | 34,524.6 | 34,598.3 | 40,692.2 | 32,616.0 | 32,514.7 | 33,072.8 | 34,977.0 | 31,084.2 | 29,562.3 | 27,822.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5.6 | 5.6 | 5.5 | 5.3 | 5.3 | 5.2 | 5.2 | 4.9 | 4.8 | 4.8 | 4.7 | 4.7 | 4.7 | 4.7 | 4.1 | 4.1 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 3.7 | 3.4 | 3.4 | 3.4 | 3.1 | 3.1 | 3.1 | 3.1 | 2.5 | 2.5 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 1.4 | 1.4 |
| Additional Paid In Capital | 6,998.3 | 6,983.0 | 6,961.6 | 6,652.6 | 6,635.2 | 6,528.6 | 6,513.8 | 6,162.9 | 6,075.1 | 6,074.3 | 6,060.0 | 6,059.7 | 6,057.7 | 6,059.2 | 5,547.6 | 5,547.1 | ||||||||||||||||||||||||
| Retained Earnings | (100.0) | (19.9) | 70.8 | 18.4 | (129.9) | (47.0) | (177.7) | (143.2) | (232.1) | (373.1) | (267.9) | (813.0) | (856.8) | (886.3) | (914.3) | (1,108.9) | (1,094.6) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 73.3 | 71.1 | 69.8 | 64.8 | 58.3 | 50.9 | 58.0 | 44.8 | 44.5 | 43.7 | 67.2 | 90.3 | 88.0 | 81.5 | 72.4 | 65.7 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 534.1 | 509.9 | 114.2 | 110.8 | 108.7 | 91.3 | 94.9 | 94.0 | 93.8 | 94.1 | 62.1 | 65.3 | 71.0 | 94.1 | 99.0 | 108.7 | 99.4 | |||||||||||||||||||||||
| Total Stockholders Equity | 8,610.1 | 8,430.5 | 8,498.5 | 7,948.4 | 7,776.1 | 7,795.0 | 7,656.5 | 7,326.6 | 7,149.6 | 7,006.9 | 7,122.6 | 6,604.0 | 6,556.1 | 6,072.1 | 5,522.8 | 5,321.0 | ||||||||||||||||||||||||
| Total Equity | 9,144.2 | 8,940.4 | 8,612.7 | 8,059.2 | 7,884.8 | 7,886.3 | 7,751.4 | 7,420.6 | 7,243.4 | 7,101.0 | 7,184.7 | 6,669.4 | 6,627.1 | 6,166.2 | 5,621.8 | 5,429.7 | 5,428.6 | 5,389.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 35,155.2 | - | 32,208.3 | 31,180.0 | 32,207.1 | - | 29,600.4 | 30,064.7 | 32,692.8 | - | - | - | 31,583.9 | 29,168.7 | 27,201.6 | - | 22,979.8 | 16,676.4 | 17,843.7 | - | 30,525.0 | 28,783.3 | 25,408.3 | - | 21,663.3 | 15,485.0 | 14,685.7 | - | 15,099.1 | 16,069.5 | 13,858.6 | - | 12,782.7 | 12,944.2 | 12,863.1 | - | 11,038.7 | 10,311.4 | 5,338.8 | 6,062.3 |
| Net debt | 33,509.0 | - | 30,597.3 | 29,579.0 | 30,713.3 | - | 27,960.9 | 28,825.9 | 31,556.3 | - | - | - | 30,217.2 | 28,212.5 | 26,163.1 | - | 22,138.7 | 15,663.2 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 8,610.1 | 8,430.5 | 8,498.5 | 7,948.4 | 7,776.1 | 7,795.0 | 7,656.5 | 7,326.6 | 7,149.6 | 7,006.9 | 7,122.6 | 6,604.0 | 6,556.1 | 6,072.1 | 5,522.8 | 5,321.0 | 5,329.2 | 5,292.3 | ||||||||||||||||||||||
| Tangible Book Value | 7,925.2 | 7,743.8 | 8,068.1 | 7,507.9 | 7,323.4 | 7,329.2 | 7,182.6 | 6,829.8 | 6,648.7 | 6,487.2 | - | 6,375.7 | 6,452.9 | 6,010.4 | 5,460.0 | 5,257.4 | 5,264.7 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| 23.4 |
| 23.3 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.5 |
| 29.7 |
| 42.0 |
| 24.6 |
| 24.6 |
| 24.6 |
| 48.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 36.5 |
| 41.0 |
| 19.3 |
| 19.1 |
| 18.9 |
| 18.7 |
| 4.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.2 |
| 29.8 |
| 32.5 |
| 32.1 |
| 18.8 |
| 20.1 |
| 18.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.2 |
| 8.7 |
| 43.4 |
| 39.3 |
| 17.7 |
| 65.8 |
| 3.9 |
| 8.4 |
| 10.2 |
| - |
| 32.4 |
| 65.7 |
| 147.9 |
| 151.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,406.4 |
| 23,752.1 |
| 24,193.5 |
| 44,863.5 |
| 41,347.9 |
| 36,792.4 |
| 33,409.6 |
| 31,691.0 |
| 30,090.8 |
| 22,943.7 |
| 22,011.9 |
| 22,213.6 |
| 21,404.8 |
| 23,000.0 |
| 20,030.0 |
| 18,399.5 |
| 17,704.4 |
| 17,905.1 |
| 17,571.8 |
| 15,192.7 |
| 15,356.2 |
| 14,394.8 |
| 7,467.6 |
| 8,089.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 8.4 |
| 10.2 |
| 19.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,977.7 |
| 18,363.2 |
| 18,863.0 |
| 37,627.2 |
| 34,085.8 |
| 29,991.5 |
| 26,497.4 |
| 25,602.7 |
| 24,253.7 |
| 17,144.8 |
| 16,250.3 |
| 17,417.4 |
| 16,725.6 |
| 18,381.1 |
| 15,728.2 |
| 14,931.4 |
| 14,286.9 |
| 14,791.9 |
| 14,492.8 |
| 12,206.1 |
| 12,330.1 |
| 11,299.7 |
| 5,653.2 |
| 6,239.3 |
| 5,554.6 |
| 5,554.6 |
| 5,500.3 |
| 5,498.2 |
| 5,498.2 |
| 5,498.2 |
| 5,497.8 |
| 4,746.2 |
| 4,256.0 |
| 4,246.1 |
| 4,245.6 |
| 3,763.2 |
| 3,760.4 |
| 3,756.0 |
| 3,755.6 |
| 2,920.7 |
| 2,919.8 |
| 2,641.2 |
| 2,640.9 |
| 2,640.9 |
| 2,640.7 |
| 2,640.6 |
| 1,328.6 |
| 1,328.6 |
| (1,110.1) |
| (1,059.7) |
| 549.7 |
| 545.7 |
| 528.9 |
| 768.6 |
| 830.7 |
| 1,014.9 |
| 1,000.5 |
| 995.7 |
| 559.5 |
| 424.9 |
| 352.4 |
| 184.4 |
| 210.5 |
| 100.7 |
| 117.1 |
| 154.5 |
| 148.8 |
| 151.8 |
| 203.3 |
| 217.7 |
| 237.8 |
| 52.1 |
| 30.7 |
| 6.1 |
| 682.2 |
| 706.9 |
| 686.7 |
| 551.7 |
| 417.0 |
| 469.0 |
| 458.8 |
| 419.3 |
| 364.5 |
| 383.3 |
| 313.3 |
| 159.1 |
| 126.4 |
| 105.4 |
| 50.8 |
| (12.9) |
| 3.9 |
| 11.7 |
| 17.2 |
| 19.8 |
| 28.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.7 |
| 66.6 |
| 78.6 |
| 83.7 |
| 82.9 |
| 89.9 |
| 90.6 |
| 93.7 |
| 90.1 |
| 97.8 |
| 106.0 |
| 107.6 |
| 194.2 |
| 199.6 |
| 208.1 |
| 289.2 |
| 301.8 |
| 294.2 |
| 190.6 |
| 219.5 |
| 231.7 |
| 246.9 |
| 253.8 |
| 5,329.2 |
| 5,292.3 |
| 5,263.9 |
| 7,157.7 |
| 7,178.5 |
| 6,718.0 |
| 6,822.3 |
| 5,997.7 |
| 5,743.3 |
| 5,708.8 |
| 5,663.9 |
| 4,690.2 |
| 4,571.6 |
| 4,424.8 |
| 4,102.1 |
| 3,260.1 |
| 3,128.4 |
| 2,811.4 |
| 2,784.8 |
| 2,795.9 |
| 2,806.5 |
| 2,863.4 |
| 1,567.5 |
| 1,596.1 |
| 5,330.5 |
| 7,236.3 |
| 7,262.1 |
| 6,800.8 |
| 6,912.2 |
| 6,088.3 |
| 5,837.0 |
| 5,798.9 |
| 5,761.7 |
| 4,796.2 |
| 4,679.2 |
| 4,619.0 |
| 4,301.8 |
| 3,468.2 |
| 3,417.5 |
| 3,113.3 |
| 3,079.0 |
| 2,986.6 |
| 3,026.1 |
| 3,095.1 |
| 1,814.4 |
| 1,849.9 |
| 17,483.2 |
| - |
| 29,786.7 |
| 28,377.3 |
| 25,067.4 |
| - |
| 21,333.1 |
| 15,291.7 |
| 14,452.5 |
| - |
| 14,819.4 |
| 15,509.5 |
| 13,622.0 |
| - |
| 12,394.0 |
| 12,710.3 |
| 12,604.5 |
| - |
| 10,690.4 |
| 9,879.4 |
| 4,879.5 |
| 5,849.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,263.9 |
| 7,157.7 |
| 7,178.5 |
| 6,718.0 |
| 6,822.3 |
| 5,997.7 |
| 5,743.3 |
| 5,708.8 |
| 5,663.9 |
| 4,690.2 |
| 4,571.6 |
| 4,424.8 |
| 4,102.1 |
| 3,260.1 |
| 3,128.4 |
| 2,811.4 |
| 2,784.8 |
| 2,795.9 |
| 2,806.5 |
| 2,863.4 |
| 1,567.5 |
| 1,596.1 |
| 5,226.8 |
| 5,197.9 |
| 7,087.0 |
| 7,117.1 |
| 6,674.3 |
| 6,778.8 |
| 5,954.3 |
| 5,690.1 |
| - |
| - |
| 4,690.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |