| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 563.5 | 524.6 | 522.6 | 208.9 | 739.6 | 316.0 | 1,101.9 | 577.9 | 183.6 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 44.5 | 0.0 | 0.0 | 217.3 | 0.0 | 20.0 | 59.5 | 520.9 | 0.0 | - |
| Cash And Short Term Investments | 608.0 | 524.6 | 522.6 | 426.3 | 739.6 | 336.0 | 1,161.4 | 1,098.8 | 183.6 | - |
| Receivables | ||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | 96.2 | 94.9 | 88.6 | 85.0 | 83.1 | 80.8 | 78.7 | 76.0 | 75.1 | 6,064.3 |
| Accumulated Depreciation | 28.1 | 24.5 | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 16,773.2 | 16,732.9 | 16,724.1 | 13,739.7 | 4,694.5 | 6,765.5 | 4,791.6 | 4,122.3 | 4,122.3 | - |
| Operating Lease Liabilities Non-Current | - | - | - | |||||||
| Common Equity | ||||||||||
| Common Stock | 10.7 | 10.6 | 10.4 | 9.6 | 6.3 | 5.4 | 4.6 | 4.0 | 3.0 | - |
| Additional Paid In Capital | 24,898.9 | 24,515.4 | 24,125.9 | 21,645.5 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 16,773.2 | 16,732.9 | 16,724.1 | 13,739.7 | 4,694.5 | 6,765.5 | 4,791.6 | 4,122.3 | 4,122.3 | - |
| Net debt | 16,165.3 | 16,208.3 | 16,201.6 | 13,313.4 | ||||||
| (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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 480.2 | 563.5 | 507.5 | 233.0 | 334.3 | 524.6 | 355.7 | 347.2 | 485.3 | 522.6 | 510.9 | 738.8 | 247.7 | 208.9 | 518.4 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - |
| 21.7 |
| 17.8 |
| 14.6 |
| 11.6 |
| 8.3 |
| 4.4 |
| 0.8 |
| 1,207.7 |
| Property,Plant & Equipment Net | 68.0 | 70.3 | 66.9 | 67.2 | 68.5 | 69.2 | 70.4 | 71.5 | 74.3 | 4,856.6 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 0.0 | 1,460.8 | 0.0 | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | 45.0 | 16.8 | - | 1,086.7 | 1,086.7 | - | - |
| Deferred Tax Assets | 9.5 | 5.9 | 9.4 | 0.0 | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 46,724.2 | 45,368.9 | 44,059.8 | 37,575.8 | 17,597.4 | 17,063.6 | 13,265.6 | 11,333.4 | 9,739.7 | 4,856.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.6 | 3.8 | 4.5 | 4.3 | 3.9 | 3.5 | 3.4 | 3.3 | 3.7 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 18,501.6 | 18,417.1 | 18,402.1 | 15,285.7 | 5,410.2 | 7,569.9 | 5,216.6 | 4,432.3 | 4,963.3 | - |
| 11,755.1 |
| 9,363.5 |
| 7,817.6 |
| 6,648.4 |
| 4,645.8 |
| - |
| Retained Earnings | 2,767.1 | 1,867.4 | 965.8 | 93.2 | 346.0 | 139.5 | 208.1 | 187.1 | 42.7 | - |
| Accumulated Other Comprehensive Income | 121.0 | 144.6 | 153.9 | 185.4 | 0.9 | (92.5) | (65.1) | (22.1) | 0.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 424.9 | 413.8 | 401.8 | 356.5 | 78.9 | 77.9 | 83.8 | 83.6 | 84.9 | - |
| Total Stockholders Equity | 27,797.6 | 26,538.0 | 25,255.9 | 21,933.6 | 12,108.3 | 9,415.8 | 7,965.2 | 6,817.4 | 4,691.5 | - |
| Total Equity | 28,222.6 | 26,951.8 | 25,657.8 | 22,290.1 | 12,187.2 | 9,493.7 | 8,049.0 | 6,901.0 | 4,776.4 | - |
| 3,954.9 |
| 6,429.6 |
| 3,630.2 |
| 3,023.5 |
| 3,938.6 |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - |
| Book Value | 27,797.6 | 26,538.0 | 25,255.9 | 21,933.6 | 12,108.3 | 9,415.8 | 7,965.2 | 6,817.4 | 4,691.5 | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - |
| 614.0 |
| 568.7 |
| 739.6 |
| 669.5 |
| 407.5 |
| 322.5 |
| 316.0 |
| 144.1 |
| 1,680.5 |
| 369.1 |
| - |
| 431.4 |
| 1,205.3 |
| 598.3 |
| 577.9 |
| 145.2 |
| 940.7 |
| 918.2 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 44.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.6 | 0.0 | 0.0 | 0.0 | 0.0 | 217.3 | 207.7 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 | 20.0 | 0.0 | 0.0 | - | 342.8 | 97.6 | 356.9 | 520.9 | 320.7 | 39.9 | - | - | - | - |
| Cash And Short Term Investments | 480.2 | 608.0 | 507.5 | 233.0 | 334.3 | 524.6 | 355.7 | 347.2 | 514.9 | 522.6 | 510.9 | 738.8 | 247.7 | 426.3 | 726.1 | 614.0 | 568.7 | 739.6 | 669.5 | 407.5 | 322.5 | 336.0 | 164.0 | 1,680.5 | 369.1 | - | 774.2 | 1,302.9 | 955.2 | 1,098.8 | 465.9 | 980.6 | 918.2 | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | 86.9 | 86.3 | 86.0 | 85.0 | 84.3 | 83.8 | 83.6 | 83.1 | 82.3 | 82.2 | 81.9 | 80.8 | 80.6 | 80.3 | 80.0 | - | 78.4 | 77.4 | 77.1 | 76.0 | 75.8 | 75.6 | 75.4 | - | 6,152.0 | 6,064.3 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 20.5 | 19.5 | 18.6 | 17.8 | 17.0 | 16.2 | 15.4 | |||||||||||||||||||
| Property,Plant & Equipment Net | 67.7 | 68.0 | 68.7 | 69.4 | 69.5 | 70.3 | 70.3 | 69.9 | 68.2 | 66.9 | 66.4 | 66.8 | 67.4 | 67.2 | 67.3 | 67.6 | ||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1,460.8 | 1,463.2 | 1,464.8 | - | |||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | 36.6 | 38.3 | 40.1 | 41.7 | 43.4 | 45.0 | 46.6 | 48.2 | ||||||||||||||||||||
| Deferred Tax Assets | 8.1 | 9.5 | 5.0 | 5.9 | 9.8 | 5.9 | 5.3 | 7.0 | 9.0 | 9.4 | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Assets | 47,089.7 | 46,724.2 | 46,535.8 | 46,054.0 | 45,526.1 | 45,368.9 | 44,918.1 | 44,511.3 | 44,157.9 | 44,059.8 | 42,832.1 | 42,250.6 | 41,852.8 | 37,575.8 | 37,308.0 | 37,289.2 | ||||||||||||||||||||
| 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 | 16,787.1 | 16,773.2 | 16,762.7 | 16,922.3 | 16,847.0 | 16,732.9 | 16,743.6 | 16,727.4 | 16,711.7 | 16,724.1 | 16,692.7 | 16,624.2 | 16,606.2 | 13,739.7 | 13,730.5 | 13,721.5 | 5,297.0 | 4,694.5 | 4,692.0 | 6,772.9 | 6,769.2 | 6,765.5 | 6,761.8 | 6,758.1 | 6,754.5 | - | 4,125.5 | 4,124.4 | 4,123.4 | 4,122.3 | 4,148.5 | 4,148.5 | 4,148.5 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Deferred Tax Liabilities | 6.9 | 6.6 | 6.0 | 4.0 | 3.8 | 3.8 | 4.6 | 4.5 | 4.5 | 4.5 | 4.3 | 4.4 | 4.3 | 4.3 | 4.2 | 4.0 | 4.0 | |||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Liabilities | 18,470.8 | 18,501.6 | 18,438.6 | 18,609.9 | 18,503.4 | 18,417.1 | 18,395.0 | 18,384.9 | 18,339.3 | 18,402.1 | 18,296.5 | 18,166.0 | 18,178.3 | 15,285.7 | 15,245.7 | 15,174.3 | ||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||
| Common Stock | 10.7 | 10.7 | 10.7 | 10.6 | 10.6 | 10.6 | 10.5 | 10.4 | 10.4 | 10.4 | 10.2 | 10.1 | 10.0 | 9.6 | 9.6 | 9.6 | 7.5 | 6.3 | 6.3 | 5.4 | 5.4 | 5.4 | 5.4 | 5.3 | 4.7 | - | 4.6 | 4.6 | 4.1 | 4.0 | 3.7 | 3.7 | 3.7 | - | 0.0 | - |
| Additional Paid In Capital | 24,900.7 | 24,898.9 | 24,894.5 | 24,515.6 | 24,512.0 | 24,515.4 | 24,247.8 | 24,129.0 | 24,124.9 | 24,125.9 | 23,316.1 | 23,014.9 | 22,910.5 | 21,645.5 | 21,641.9 | 21,644.2 | ||||||||||||||||||||
| Retained Earnings | 3,158.4 | 2,767.1 | 2,643.3 | 2,362.2 | 1,954.1 | 1,867.4 | 1,711.3 | 1,431.3 | 1,122.9 | 965.8 | 652.4 | 518.1 | 220.3 | 93.2 | (133.3) | (88.6) | 315.8 | |||||||||||||||||||
| Accumulated Other Comprehensive Income | 118.9 | 121.0 | 125.2 | 136.1 | 132.5 | 144.6 | 141.7 | 148.2 | 156.6 | 153.9 | 186.2 | 173.7 | 170.4 | 185.4 | 191.3 | |||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Minority Interest | 430.2 | 424.9 | 423.7 | 419.7 | 413.5 | 413.8 | 411.8 | 407.4 | 403.7 | 401.8 | 370.7 | 367.9 | 363.3 | 356.5 | 352.7 | 352.4 | 79.1 | |||||||||||||||||||
| Total Stockholders Equity | 28,188.7 | 27,797.6 | 27,673.6 | 27,024.5 | 26,609.2 | 26,538.0 | 26,111.3 | 25,718.9 | 25,414.8 | 25,255.9 | 24,165.0 | 23,716.7 | 23,311.2 | 21,933.6 | 21,709.6 | 21,762.5 | ||||||||||||||||||||
| Total Equity | 28,618.9 | 28,222.6 | 28,097.3 | 27,444.1 | 27,022.7 | 26,951.8 | 26,523.1 | 26,126.3 | 25,818.6 | 25,657.8 | 24,535.7 | 24,084.6 | 23,674.5 | 22,290.1 | 22,062.3 | 22,114.9 | 15,483.8 | 12,187.2 | ||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||
| Total Debt | 16,787.1 | 16,773.2 | 16,762.7 | 16,922.3 | 16,847.0 | 16,732.9 | 16,743.6 | 16,727.4 | 16,711.7 | 16,724.1 | 16,692.7 | 16,624.2 | 16,606.2 | 13,739.7 | 13,730.5 | 13,721.5 | 5,297.0 | 4,694.5 | 4,692.0 | 6,772.9 | 6,769.2 | 6,765.5 | 6,761.8 | 6,758.1 | 6,754.5 | - | 4,125.5 | 4,124.4 | 4,123.4 | 4,122.3 | 4,148.5 | 4,148.5 | 4,148.5 | - | - | - |
| Net debt | 16,306.9 | 16,165.3 | 16,255.2 | 16,689.3 | 16,512.7 | 16,208.3 | 16,387.9 | 16,380.2 | 16,196.8 | 16,201.6 | 16,181.8 | 15,885.4 | 16,358.6 | 13,313.4 | 13,004.4 | 13,107.5 | 4,728.3 | 3,954.9 | ||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Book Value | 28,188.7 | 27,797.6 | 27,673.6 | 27,024.5 | 26,609.2 | 26,538.0 | 26,111.3 | 25,718.9 | 25,414.8 | 25,255.9 | 24,165.0 | 23,716.7 | 23,311.2 | 21,933.6 | 21,709.6 | 21,762.5 | 15,404.7 | 12,108.3 | ||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| 13.9 |
| 13.1 |
| 12.3 |
| 11.6 |
| 10.9 |
| 10.0 |
| 9.1 |
| - |
| 7.4 |
| 6.4 |
| 5.4 |
| 4.4 |
| 3.5 |
| 2.6 |
| 1.7 |
| - |
| 1,321.0 |
| 1,207.7 |
| 68.2 |
| 68.5 |
| 68.4 |
| 69.1 |
| 69.6 |
| 69.2 |
| 69.7 |
| 70.3 |
| 70.9 |
| - |
| 71.0 |
| 71.0 |
| 71.8 |
| 71.5 |
| 72.3 |
| 73.0 |
| 73.7 |
| 75.0 |
| 4,831.0 |
| 4,856.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.7 |
| 16.8 |
| 17.0 |
| 17.2 |
| 17.3 |
| 17.5 |
| - |
| - |
| 17.8 |
| 11.1 |
| 19.7 |
| 11.1 |
| 11.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,741.3 |
| 17,597.4 |
| 17,548.8 |
| 17,219.5 |
| 17,085.0 |
| 17,063.6 |
| 16,851.8 |
| 16,277.6 |
| 14,907.2 |
| - |
| 12,581.5 |
| 12,522.0 |
| 11,448.7 |
| 11,333.4 |
| 10,568.5 |
| 10,564.7 |
| 10,486.2 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.8 |
| 3.7 |
| 3.8 |
| 3.5 |
| 3.5 |
| 3.3 |
| 3.4 |
| - |
| 3.5 |
| 3.0 |
| 3.3 |
| 3.3 |
| 4.0 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,257.5 |
| 5,410.2 |
| 5,420.0 |
| 7,484.5 |
| 7,485.3 |
| 7,569.9 |
| 7,482.3 |
| 7,203.2 |
| 7,183.2 |
| - |
| 4,507.4 |
| 4,449.6 |
| 4,402.8 |
| 4,432.3 |
| 4,361.2 |
| 4,391.8 |
| 4,351.3 |
| - |
| 0.0 |
| 0.0 |
| 14,971.9 |
| 11,755.1 |
| 11,752.9 |
| 9,366.6 |
| 9,364.3 |
| 9,363.5 |
| 9,361.5 |
| 9,296.5 |
| 8,018.6 |
| - |
| 7,816.2 |
| 7,814.8 |
| 6,777.7 |
| 6,648.4 |
| 5,953.7 |
| 5,953.1 |
| 5,952.6 |
| - |
| - |
| - |
| 346.0 |
| 291.0 |
| 355.5 |
| 232.0 |
| 139.5 |
| 29.3 |
| (191.8) |
| (262.5) |
| - |
| 246.6 |
| 239.3 |
| 219.8 |
| 187.1 |
| 160.9 |
| 137.4 |
| 95.6 |
| - |
| - |
| - |
| 197.3 |
| 109.5 |
| 0.9 |
| 0.0 |
| (70.8) |
| (80.1) |
| (92.5) |
| (104.3) |
| (117.3) |
| (118.2) |
| - |
| (77.1) |
| (70.0) |
| (39.3) |
| (22.1) |
| 5.5 |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.9 |
| 78.7 |
| 78.4 |
| 78.1 |
| 77.9 |
| 77.6 |
| 81.7 |
| 81.5 |
| - |
| 83.8 |
| 83.7 |
| 83.6 |
| 83.6 |
| 83.5 |
| 83.3 |
| 83.0 |
| - |
| - |
| - |
| 15,404.7 |
| 12,108.3 |
| 12,050.1 |
| 9,656.6 |
| 9,521.6 |
| 9,415.8 |
| 9,292.0 |
| 8,992.7 |
| 7,642.6 |
| - |
| 7,990.3 |
| 7,988.7 |
| 6,962.3 |
| 6,817.4 |
| 6,123.8 |
| 6,089.6 |
| 6,051.9 |
| 3,516.7 |
| 0.0 |
| 0.0 |
| 12,128.8 |
| 9,735.1 |
| 9,599.7 |
| 9,493.7 |
| 9,369.5 |
| 9,074.4 |
| 7,724.0 |
| - |
| 8,074.1 |
| 8,072.4 |
| 7,045.9 |
| 6,901.0 |
| 6,207.3 |
| 6,172.9 |
| 6,134.9 |
| 3,516.7 |
| 0.0 |
| 0.0 |
| 4,022.5 |
| 6,365.4 |
| 6,446.7 |
| 6,429.6 |
| 6,597.8 |
| 5,077.6 |
| 6,385.4 |
| - |
| 3,351.3 |
| 2,821.5 |
| 3,168.2 |
| 3,023.5 |
| 3,682.6 |
| 3,167.8 |
| 3,230.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,050.1 |
| 9,656.6 |
| 9,521.6 |
| 9,415.8 |
| 9,292.0 |
| 8,992.7 |
| 7,642.6 |
| - |
| 7,990.3 |
| 7,988.7 |
| 6,962.3 |
| 6,817.4 |
| 6,123.8 |
| 6,089.6 |
| 6,051.9 |
| 3,516.7 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |