| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 569.6 | 47.9 | 29.2 | 72.8 | 65.8 | 77.3 | 22.1 | 50.3 | 10.1 | 8.2 | 45.1 | 83.5 | 4.8 | 29.5 | 5.9 | 8.4 | 4.5 | 6.2 |
| Restricted Cash | 66.5 | 9.2 | 13.5 | 17.6 | 12.4 | 15.3 | 12.7 | 12.0 | 13.4 | 17.1 | 140.7 | 11.8 | 9.4 | 8.9 | 7.2 | 7.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 569.6 | 47.9 | 29.2 | 72.8 | 65.8 | 77.3 | 22.1 | 50.3 | 10.1 | 8.2 | 45.1 | 83.5 | 4.8 | 29.5 | 5.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | 7,387.8 | 7,816.4 | 7,235.1 | 5.7 | 4.8 | 3.4 | 3,121.9 | 3,070.2 | 3,091.3 | - | 2,303.3 | 1,491.4 | 1,451.9 | 1,397.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.2 | 1.3 | 1.2 | 1.2 | 1.2 | 1.1 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | 7,387.8 | 7,816.4 | 7,235.1 | 5.7 | 4.8 | 3.4 | 3,121.9 | 3,070.2 | 3,091.3 | - | 2,303.3 | 1,491.4 | 1,451.9 | 1,397.2 | - | ||
| (in millions of USD) | Q4 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | 542.7 | 889.7 | 47.9 | - | - | 29.2 | 72.8 | - | - | 65.8 | - | - | 77.3 | - | |||||||||||||||||||||||||
| - |
| 8.4 |
| 4.5 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 10,901.7 | 10,865.1 | 14,443.6 | 13,971.0 | 11,425.5 | 9,715.8 | 7,232.6 | 6,118.3 | 5,645.4 | 5,469.5 | 3,721.1 | 2,568.2 | 1,755.1 | 1,518.1 | 1,196.6 | 1,032.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 129.0 | 125.1 | 118.9 | 101.3 | 75.1 | 59.1 | 37.8 | 30.6 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9.5 | 9.5 | 733.0 | 1,018.4 | 495.4 | 428.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 101.5 | 102.5 | 369.5 | 402.0 | 306.8 | 305.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 59.9 | 52.4 | 176.0 | 189.4 | 138.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,522.9 | 16,549.4 | 16,940.7 | 17,084.2 | 13,494.1 | 11,206.6 | 7,802.1 | 6,710.0 | 6,112.0 | 5,870.8 | 4,181.8 | 2,937.7 | 1,994.9 | 1,754.6 | 1,368.0 | 1,165.3 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,194.4 | 9,096.8 | 9,506.8 | 8,992.8 | 6,474.6 | 5,314.9 | 3,848.1 | 3,479.1 | 3,405.2 | 3,441.6 | 2,562.4 | 1,997.5 | 1,611.4 | 1,541.6 | 1,468.6 | 1,297.7 | - | - |
| - |
| - |
| Additional Paid In Capital | 9,563.1 | 9,864.2 | 9,466.9 | 9,549.7 | 8,175.6 | 7,087.7 | 5,213.3 | 4,398.9 | 3,758.5 | 3,321.4 | 2,319.3 | 1,741.2 | 1,141.6 | 876.6 | 556.0 | 495.3 | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 26.5 | (7.9) | 12.2 | (9.9) | 3.1 | 3.2 | (1.3) | (4.5) | 1.1 | (3.2) | 0.0 | 0.0 | (0.4) | (0.7) | (1.3) | (2.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 63.6 | 63.6 | 63.6 | - | - |
| Minority Interest | 116.7 | 111.1 | 90.2 | 78.7 | 106.7 | 102.1 | 56.2 | 60.5 | 65.3 | 66.6 | 80.8 | 29.7 | 15.2 | 20.5 | 26.0 | (12.5) | - | - |
| Total Stockholders Equity | 6,956.1 | 7,081.7 | 7,082.8 | 7,809.8 | 6,623.9 | 5,525.3 | 3,819.7 | 3,106.8 | 2,598.4 | 2,295.6 | 1,455.8 | 878.1 | 368.3 | 192.5 | (126.6) | (119.9) | - | - |
| Total Equity | 7,072.8 | 7,192.8 | 7,173.0 | 7,888.5 | 6,730.6 | 5,627.3 | 3,876.0 | 3,167.3 | 2,663.7 | 2,362.2 | 1,536.6 | 907.8 | 383.5 | 213.0 | (100.7) | (132.4) | - | - |
| - |
| - |
| Net debt | - | 7,339.9 | 7,787.2 | 7,162.3 | (60.1) | (72.5) | (18.7) | 3,071.6 | 3,060.0 | 3,083.1 | - | 2,219.9 | 1,486.7 | 1,422.4 | 1,391.4 | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 6,956.1 | 7,081.7 | 7,082.8 | 7,809.8 | 6,623.9 | 5,525.3 | 3,819.7 | 3,106.8 | 2,598.4 | 2,295.6 | 1,455.8 | 878.1 | 368.3 | 192.5 | (126.6) | (119.9) | - | - |
| Tangible Book Value | 6,845.1 | 6,969.7 | 5,980.3 | 6,389.4 | 5,821.7 | 4,790.9 | 3,819.7 | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 22.1 |
| 28.7 |
| 50.3 |
| 113.6 |
| 20.0 |
| 15.2 |
| 137.4 |
| 241.6 |
| 8.2 |
| 69.8 |
| 31.4 |
| 45.1 |
| 23.9 |
| 11.9 |
| 83.5 |
| 259.2 |
| 7.6 |
| 4.8 |
| 5.0 |
| 6.5 |
| 29.5 |
| 38.7 |
| 4.5 |
| 5.9 |
| Restricted Cash | - | - | - | 9.2 | - | - | 13.5 | 17.6 | - | - | 12.4 | - | - | 15.3 | - | - | 12.7 | 17.3 | 12.0 | 15.5 | 16.8 | 12.3 | 19.9 | 20.6 | 17.1 | - | - | 140.7 | - | - | 11.8 | - | - | 9.4 | - | - | 8.9 | - | - | 7.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | 542.7 | 889.7 | 47.9 | - | - | 29.2 | 72.8 | - | - | 65.8 | - | - | 77.3 | - | - | 22.1 | 28.7 | 50.3 | 113.6 | 20.0 | 15.2 | 137.4 | 241.6 | 8.2 | 69.8 | 31.4 | 45.1 | 23.9 | 11.9 | 83.5 | 259.2 | 7.6 | 4.8 | 5.0 | 6.5 | 29.5 | 38.7 | 4.5 | 5.9 |
| 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 | 10,871.5 | 10,485.9 | 10,733.1 | 10,865.1 | 14,491.5 | 14,464.7 | 14,443.6 | 13,971.0 | 13,612.1 | 13,410.0 | 11,425.5 | 10,876.4 | 10,394.1 | 9,715.8 | 7,647.5 | 7,397.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 135.6 | 126.1 | 121.1 | 125.1 | 121.0 | 121.1 | 118.9 | 101.3 | 98.1 | 91.8 | 75.1 | 72.6 | 62.3 | 59.1 | 46.8 | 43.6 | 37.8 | |||||||||||||||||||||||
| Goodwill | 9.5 | 9.5 | 9.5 | 9.5 | 742.6 | 731.7 | 733.0 | 1,018.4 | 981.5 | 954.0 | 495.4 | 461.6 | 448.3 | 428.8 | - | - | 0.0 | - | ||||||||||||||||||||||
| Intangible Assets | 97.8 | 97.0 | 101.7 | 102.5 | 350.7 | 354.2 | 369.5 | 402.0 | 403.2 | 141.6 | 306.8 | - | - | 305.6 | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 50.5 | 60.8 | 56.6 | 52.4 | 183.2 | 182.6 | 176.0 | 189.4 | 173.7 | 149.8 | 138.2 | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,358.8 | 12,800.3 | 13,362.1 | 16,549.4 | 17,085.1 | 17,011.1 | 16,940.7 | 17,084.2 | 16,484.6 | 16,397.8 | 13,494.1 | 12,583.3 | 12,041.0 | 11,206.6 | 8,335.7 | 8,348.7 | ||||||||||||||||||||||||
| 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 | - | - | - | 7,387.8 | - | - | 7,816.4 | 7,235.1 | - | - | 5.7 | 218.4 | 6.2 | 4.8 | 154.7 | 1.4 | 3.4 | - | 3,121.9 | - | - | - | 0.0 | 0.0 | 3,091.3 | - | - | - | - | - | 2,303.3 | - | - | 1,491.4 | - | - | 1,451.9 | 1,271.7 | 1,310.8 | 1,397.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,299.1 | 5,438.0 | 5,570.0 | 9,096.8 | 9,245.7 | 9,781.6 | 9,506.8 | 8,992.8 | 8,354.6 | 8,566.3 | 6,474.6 | 5,488.5 | 5,099.6 | 5,314.9 | 3,791.9 | 3,845.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 |
| Additional Paid In Capital | 9,543.1 | 9,573.0 | 9,744.7 | 9,864.2 | 9,853.6 | 9,481.2 | 9,466.9 | 9,549.7 | 9,536.4 | 9,159.1 | 8,175.6 | 8,170.3 | 8,163.1 | 7,087.7 | 5,851.4 | 5,847.6 | ||||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 11.8 | 25.9 | 44.2 | (7.9) | 33.9 | 6.0 | 12.2 | (9.9) | (69.9) | (28.3) | 3.1 | 1.8 | 5.2 | 3.2 | (2.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 109.4 | 121.0 | 124.3 | 111.1 | 120.6 | 85.5 | 90.2 | 78.7 | 84.4 | 90.9 | 106.7 | 104.8 | 100.6 | 102.1 | 72.4 | 71.8 | 56.2 | |||||||||||||||||||||||
| Total Stockholders Equity | 6,753.5 | 6,985.1 | 7,409.9 | 7,081.7 | 7,455.5 | 6,884.3 | 7,082.8 | 7,809.8 | 7,838.8 | 7,447.3 | 6,623.9 | 6,697.6 | 6,555.2 | 5,525.3 | 4,358.8 | 4,347.6 | ||||||||||||||||||||||||
| Total Equity | 6,862.9 | 7,106.1 | 7,534.2 | 7,192.8 | 7,576.1 | 6,969.8 | 7,173.0 | 7,888.5 | 7,923.2 | 7,538.2 | 6,730.6 | 6,802.4 | 6,655.8 | 5,627.3 | 4,431.2 | 4,419.4 | 3,876.0 | 3,565.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | 7,387.8 | - | - | 7,816.4 | 7,235.1 | - | - | 5.7 | 218.4 | 6.2 | 4.8 | 154.7 | 1.4 | 3.4 | - | 3,121.9 | - | - | - | 0.0 | 0.0 | 3,091.3 | - | - | - | - | - | 2,303.3 | - | - | 1,491.4 | - | - | 1,451.9 | 1,271.7 | 1,310.8 | 1,397.2 |
| Net debt | - | - | - | 7,339.9 | - | - | 7,787.2 | 7,162.3 | - | - | (60.1) | - | - | (72.5) | - | - | (18.7) | - | 3,071.6 | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 6,753.5 | 6,985.1 | 7,409.9 | 7,081.7 | 7,455.5 | 6,884.3 | 7,082.8 | 7,809.8 | 7,838.8 | 7,447.3 | 6,623.9 | 6,697.6 | 6,555.2 | 5,525.3 | 4,358.8 | 4,347.6 | 3,819.7 | 3,507.3 | ||||||||||||||||||||||
| Tangible Book Value | 6,646.2 | 6,878.6 | 7,298.7 | 6,969.7 | 6,362.2 | 5,798.4 | 5,980.3 | 6,389.4 | 6,454.1 | 6,351.7 | 5,821.7 | 6,236.0 | 6,106.9 | 4,790.9 | - | - | 3,819.7 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,232.6 |
| 6,567.8 |
| 6,118.3 |
| 6,054.0 |
| 5,993.6 |
| 5,642.7 |
| 5,573.8 |
| 5,517.1 |
| 5,469.5 |
| 5,412.8 |
| 5,432.6 |
| 3,721.1 |
| 3,783.5 |
| 3,716.1 |
| 2,568.2 |
| 1,884.6 |
| 1,899.8 |
| 1,755.1 |
| 1,695.3 |
| 1,676.8 |
| 1,518.1 |
| 1,278.1 |
| 1,236.3 |
| 1,196.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.7 |
| 30.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,802.1 |
| 7,222.1 |
| 6,710.0 |
| 6,653.7 |
| 6,492.3 |
| 6,149.7 |
| 6,157.8 |
| 6,178.7 |
| 5,870.8 |
| 5,904.7 |
| 5,823.2 |
| 4,181.8 |
| 4,114.6 |
| 4,032.8 |
| 2,937.7 |
| 2,430.8 |
| 2,144.0 |
| 1,994.9 |
| 1,936.7 |
| 1,916.8 |
| 1,754.6 |
| 1,501.2 |
| 1,412.3 |
| 1,368.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,848.1 |
| 3,542.2 |
| 3,479.1 |
| 3,367.3 |
| 3,736.6 |
| 3,471.1 |
| 3,351.0 |
| 3,373.7 |
| 3,441.6 |
| 3,429.7 |
| 3,645.7 |
| 2,562.4 |
| 2,786.7 |
| 2,617.1 |
| 1,997.5 |
| 1,517.3 |
| 1,572.4 |
| 1,611.4 |
| 1,517.0 |
| 1,477.6 |
| 1,541.6 |
| 1,348.4 |
| 1,382.5 |
| 1,468.6 |
| 5,213.3 |
| 4,851.3 |
| 4,398.9 |
| 4,396.1 |
| 3,854.1 |
| 3,759.1 |
| 3,810.9 |
| 3,780.6 |
| 3,321.4 |
| 3,313.9 |
| 2,980.4 |
| 2,319.3 |
| 2,079.1 |
| 2,038.2 |
| 1,741.2 |
| 1,709.3 |
| 1,359.3 |
| 1,141.6 |
| 1,140.6 |
| 1,203.4 |
| 876.6 |
| 857.8 |
| 714.1 |
| 556.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.5) |
| (1.3) |
| (1.2) |
| (4.5) |
| (0.4) |
| (2.2) |
| (0.7) |
| 1.5 |
| (1.0) |
| (3.2) |
| (4.9) |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.5) |
| (0.5) |
| (0.7) |
| (0.7) |
| (0.7) |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.6 |
| 63.6 |
| 63.6 |
| 63.6 |
| 63.6 |
| 58.1 |
| 60.5 |
| 63.6 |
| 62.7 |
| 64.0 |
| 67.5 |
| 70.5 |
| 66.6 |
| 70.5 |
| 73.8 |
| 80.8 |
| 75.6 |
| 74.4 |
| 29.7 |
| 11.5 |
| 11.9 |
| 15.2 |
| 18.3 |
| 20.4 |
| 20.5 |
| (23.0) |
| (21.5) |
| 26.0 |
| 3,819.7 |
| 3,507.3 |
| 3,106.8 |
| 3,159.1 |
| 2,629.3 |
| 2,571.6 |
| 2,696.1 |
| 2,691.0 |
| 2,295.6 |
| 2,334.3 |
| 2,033.1 |
| 1,455.8 |
| 1,162.8 |
| 1,127.2 |
| 878.1 |
| 902.0 |
| 559.7 |
| 368.3 |
| 401.4 |
| 418.7 |
| 192.5 |
| 130.2 |
| 5.8 |
| (126.6) |
| 3,167.3 |
| 3,222.7 |
| 2,692.0 |
| 2,635.7 |
| 2,763.6 |
| 2,761.6 |
| 2,362.2 |
| 2,404.8 |
| 2,107.0 |
| 1,536.6 |
| 1,238.3 |
| 1,201.5 |
| 907.8 |
| 913.5 |
| 571.6 |
| 383.5 |
| 419.7 |
| 439.1 |
| 213.0 |
| 152.8 |
| 29.9 |
| (100.7) |
| - |
| - |
| - |
| (137.4) |
| (241.6) |
| 3,083.1 |
| - |
| - |
| - |
| - |
| - |
| 2,219.9 |
| - |
| - |
| 1,486.7 |
| - |
| - |
| 1,422.4 |
| 1,232.9 |
| 1,306.3 |
| 1,391.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,106.8 |
| 3,159.1 |
| 2,629.3 |
| 2,571.6 |
| 2,696.1 |
| 2,691.0 |
| 2,295.6 |
| 2,334.3 |
| 2,033.1 |
| 1,455.8 |
| 1,162.8 |
| 1,127.2 |
| 878.1 |
| 902.0 |
| 559.7 |
| 368.3 |
| 401.4 |
| 418.7 |
| 192.5 |
| 130.2 |
| 5.8 |
| (126.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |