| (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 | - | - | - | 1,043.4 | 516.4 | 2,671.7 | 434.6 | 498.6 | 416.8 | 284.5 | 224.6 | 164.4 | 305.5 | 204.6 | 155.0 | 216.7 | 396.8 | 140.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | 1,043.4 | 516.4 | 2,671.7 | 434.6 | 498.6 | 416.8 | 284.5 | 224.6 | 164.4 | 305.5 | 204.6 | 155.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 800.0 | 638.0 | 545.0 | 433.0 | 308.0 | 240.3 | 217.0 | 197.8 | 184.6 | 189.8 | 178.4 | 186.8 | 172.8 | 175.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,392.0 | 2,422.0 | 446.0 | 1,307.0 | 775.0 | 0.0 | - | - | - | - | 0.0 | 210.1 | 312.2 | 73.7 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 5,240.0 | 5,573.0 | 7,230.0 | 6,299.0 | 1,502.0 | 21.0 | 0.0 | 491.0 | 390.0 | 80.0 | 150.0 | 390.3 | 341.1 | 193.7 | - | - | ||
| (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 | - | - | - | - | - | - | - | - | - | - | - | 2,153.2 | 3,639.3 | 1,043.4 | 1,609.5 | |||||||||||||||||||||||||
| - |
| 216.7 |
| 396.8 |
| 140.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 167.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 358.0 | 277.0 | 206.0 | 157.0 | 126.0 | 106.2 | 91.2 | 78.4 | 65.9 | 70.0 | 59.8 | 73.0 | 67.2 | 67.4 | 61.8 | - | - | - |
| Property,Plant & Equipment Net | 442.0 | 361.0 | 339.0 | 276.0 | 182.0 | 134.1 | 125.8 | 119.5 | 118.7 | 119.8 | 118.5 | 113.8 | 105.6 | 107.9 | 105.5 | 114.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 527.0 | 527.0 | 527.0 | 527.0 | 491.0 | 289.9 | 289.9 | 289.9 | 289.9 | 290.0 | 289.6 | 23.2 | 23.2 | 23.2 | 25.9 | 25.9 | - | - |
| Intangible Assets | 122.0 | 132.0 | 142.0 | 153.0 | 143.0 | 8.2 | 7.7 | 9.3 | 10.9 | 12.9 | 15.7 | 2.7 | 4.2 | 6.5 | 9.8 | 13.4 | - | - |
| Operating Lease Right Of Use Assets | 131.0 | 128.0 | 145.0 | 163.0 | 133.0 | 72.5 | 72.6 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 349.0 | 281.0 | 287.0 | 311.0 | 21.0 | 31.3 | 18.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 92,774.0 | 80,934.0 | 70,862.0 | 67,734.0 | 55,983.0 | 36,461.0 | 26,821.9 | 23,109.5 | 20,329.1 | 17,200.8 | 14,275.1 | 10,600.5 | 9,307.3 | 7,622.6 | 6,844.5 | 6,193.9 | - | - |
| - |
| - |
| Short Term Debt | 3,848.0 | 3,151.0 | 6,784.0 | 4,992.0 | 727.0 | 21.0 | 0.0 | 491.0 | 390.0 | 80.0 | 150.0 | 180.2 | 28.9 | 120.0 | - | - | - | - |
| 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 | 84,828.0 | 74,227.0 | 64,784.0 | 62,378.0 | 51,020.0 | 33,047.5 | 23,805.2 | 20,495.8 | 18,099.4 | 15,309.3 | 12,683.6 | 9,599.6 | 8,451.8 | 6,863.0 | 6,207.9 | 5,591.7 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | 1,374.1 | 1,417.7 | 1,424.5 | 1,400.1 | 1,323.5 | 828.3 | 797.1 | 784.9 | 743.8 | 739.6 | - | - |
| Retained Earnings | 5,607.0 | 4,826.0 | 4,215.0 | 3,664.0 | 2,773.0 | 2,001.4 | 1,680.3 | 1,282.7 | 848.5 | 522.4 | 262.6 | 85.5 | (61.1) | (174.5) | (243.5) | (258.8) | - | - |
| Accumulated Other Comprehensive Income | (344.0) | (534.0) | (513.0) | (661.0) | 15.7 | 92.3 | 25.0 | (33.6) | (3.1) | (4.7) | 22.3 | 16.6 | (21.5) | 8.2 | (4.6) | (9.4) | - | - |
| Treasury Stock | 137.0 | 125.0 | 116.0 | 105.0 | 87.0 | 71.1 | 62.7 | 53.1 | 40.2 | 26.4 | 16.9 | - | - | - | - | - | - | - |
| Minority Interest | 293.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,653.0 | 6,707.0 | 6,078.4 | 5,356.0 | 4,962.6 | 3,413.5 | 3,016.7 | 2,613.7 | 2,229.7 | 1,891.5 | 1,591.5 | 1,000.9 | 855.5 | 759.4 | 636.7 | 602.2 | 575.7 | 495.5 |
| Total Equity | 7,945.9 | 6,707.5 | 6,078.4 | 5,356.0 | 4,962.6 | 3,413.5 | 3,016.7 | 2,613.7 | 2,229.7 | 1,891.5 | 1,591.5 | 1,000.9 | 855.5 | 759.4 | 636.7 | 602.2 | 575.7 | 495.5 |
| - |
| - |
| Net debt | - | - | - | 5,255.6 | 985.6 | (2,650.7) | (434.6) | (7.6) | (26.8) | (204.5) | (74.6) | 225.9 | 35.6 | (10.9) | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 7,653.0 | 6,707.0 | 6,078.4 | 5,356.0 | 4,962.6 | 3,413.5 | 3,016.7 | 2,613.7 | 2,229.7 | 1,891.5 | 1,591.5 | 1,000.9 | 855.5 | 759.4 | 636.7 | 602.2 | 575.7 | 495.5 |
| Tangible Book Value | 7,004.0 | 6,048.0 | 5,409.4 | 4,676.0 | 4,328.6 | 3,115.4 | 2,719.1 | 2,314.5 | 1,929.0 | 1,588.6 | 1,286.1 | 975.0 | 828.1 | 729.7 | 601.0 | 562.9 | - | - |
| 1,885.8 |
| 2,602.3 |
| 516.4 |
| 917.9 |
| 3,395.8 |
| 5,346.5 |
| - |
| 1,418.7 |
| 1,518.5 |
| 415.7 |
| 434.6 |
| 872.1 |
| 1,067.7 |
| 785.6 |
| - |
| 700.6 |
| 506.8 |
| 439.4 |
| - |
| 650.4 |
| 606.7 |
| 647.0 |
| 284.5 |
| 356.1 |
| 696.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 2,153.2 | 3,639.3 | 1,043.4 | 1,609.5 | 1,885.8 | 2,602.3 | 516.4 | 917.9 | 3,395.8 | 5,346.5 | - | 1,418.7 | 1,518.5 | 415.7 | 434.6 | 872.1 | 1,067.7 | 785.6 | - | 700.6 | 506.8 | 439.4 | - | 650.4 | 606.7 | 647.0 | 284.5 | 356.1 | 696.2 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 480.0 | 442.0 | 416.0 | 365.0 | 361.0 | 361.0 | 354.0 | 351.0 | 344.0 | 339.0 | 327.0 | 315.0 | 293.0 | 276.0 | 237.0 | 210.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 527.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 125.0 | 131.0 | 134.0 | 130.0 | 125.0 | 128.0 | 127.0 | 133.0 | 139.0 | 145.0 | 150.0 | 151.0 | 157.0 | 163.0 | 131.0 | 136.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 408.0 | 349.0 | 341.0 | 313.0 | 272.0 | 281.0 | 254.0 | 276.0 | 300.0 | 287.0 | 365.0 | 315.0 | 289.0 | 311.0 | 302.0 | 223.0 | 67.6 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 98,853.0 | 92,774.0 | 90,970.0 | 86,725.0 | 83,043.0 | 80,934.0 | 80,080.0 | 80,581.0 | 76,989.0 | 70,862.0 | 70,891.0 | 68,160.0 | 71,047.0 | 67,734.0 | 69,165.0 | 66,055.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 4,524.0 | 3,848.0 | 962.0 | 3,144.0 | 2,536.0 | 3,151.0 | 1,567.0 | 5,151.0 | 5,780.0 | 6,784.0 | 7,982.0 | 8,799.0 | 14,820.0 | 4,992.0 | 5,096.0 | 3,979.0 | 70.3 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,086.0 | 1,392.0 | 2,900.0 | 2,908.0 | 1,615.0 | 2,422.0 | 1,428.0 | 436.0 | 441.0 | 446.0 | 763.0 | 768.0 | 1,033.0 | 1,307.0 | 1,223.0 | 1,231.0 | 763.0 | 775.0 | 557.6 | 557.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 90,945.0 | 84,828.0 | 83,280.0 | 79,318.0 | 75,828.0 | 74,227.0 | 73,403.0 | 74,247.0 | 70,817.0 | 64,784.0 | 65,145.0 | 62,475.0 | 65,526.0 | 62,378.0 | 64,144.0 | 61,096.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | 2,277.0 | 2,273.0 | 2,261.0 | 2,245.0 | 2,235.0 | 2,224.0 | 2,211.0 | 2,197.0 | 2,189.0 | 2,180.0 | 2,170.0 | 2,163.0 | 2,154.0 | 2,095.0 | 2,083.7 | 1,966.0 | 1,695.8 | 1,687.6 | 1,608.2 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,740.0 | 5,607.0 | 5,371.0 | 5,165.0 | 4,980.0 | 4,826.0 | 4,654.0 | 4,498.0 | 4,348.0 | 4,215.0 | 4,111.0 | 3,937.0 | 3,764.0 | 3,664.0 | 3,413.0 | 3,191.0 | 2,972.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (456.0) | (344.0) | (409.0) | (482.0) | (478.0) | (534.0) | (382.0) | (558.0) | (558.0) | (513.0) | (733.0) | (610.5) | (591.5) | (661.0) | (736.2) | |||||||||||||||||||||||||
| Treasury Stock | 155.0 | 137.0 | 137.0 | 137.0 | 136.0 | 125.0 | 125.0 | 125.0 | 124.0 | 116.0 | 116.0 | 116.0 | 116.0 | 105.0 | 105.0 | 104.0 | 104.1 | 87.0 | ||||||||||||||||||||||
| Minority Interest | 293.0 | 293.0 | 293.0 | 293.0 | 293.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 7,615.0 | 7,653.0 | 7,397.0 | 7,114.0 | 6,922.0 | 6,707.0 | 6,677.1 | 6,334.2 | 6,172.5 | 6,078.4 | 5,746.0 | 5,684.9 | 5,520.5 | 5,356.0 | 5,020.8 | 4,958.8 | ||||||||||||||||||||||||
| Total Equity | 7,908.1 | 7,945.9 | 7,689.8 | 7,406.8 | 7,214.5 | 6,707.5 | 6,677.1 | 6,334.2 | 6,172.5 | 6,078.4 | 5,746.0 | 5,684.9 | 5,520.5 | 5,356.0 | 5,020.8 | 4,958.8 | 5,011.6 | 4,962.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,610.0 | 5,240.0 | 3,862.0 | 6,052.0 | 4,151.0 | 5,573.0 | 2,995.0 | 5,587.0 | 6,221.0 | 7,230.0 | 8,745.0 | 9,567.0 | 15,853.0 | 6,299.0 | 6,319.0 | 5,210.0 | 833.3 | 1,502.0 | 1,003.5 | 615.4 | 5.0 | - | 10.0 | 10.0 | 308.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 75.0 | 300.0 | - | 0.0 | 0.0 | 0.0 | 80.0 | 0.0 | 0.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | 7,413.8 | 12,213.7 | 5,255.6 | 4,709.5 | 3,324.2 | (1,769.0) | 985.6 | 85.6 | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 7,615.0 | 7,653.0 | 7,397.0 | 7,114.0 | 6,922.0 | 6,707.0 | 6,677.1 | 6,334.2 | 6,172.5 | 6,078.4 | 5,746.0 | 5,684.9 | 5,520.5 | 5,356.0 | 5,020.8 | 4,958.8 | 5,011.6 | 4,962.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 5,219.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.3 |
| 182.0 |
| 161.2 |
| 150.2 |
| 138.4 |
| - |
| 128.3 |
| 127.8 |
| 125.9 |
| 125.8 |
| 125.1 |
| 123.1 |
| 119.8 |
| - |
| 119.2 |
| 115.4 |
| 116.7 |
| - |
| 120.1 |
| 120.5 |
| 120.0 |
| 119.8 |
| 121.3 |
| 120.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 289.9 |
| 289.9 |
| 289.9 |
| - |
| 289.9 |
| 289.9 |
| 289.9 |
| - |
| 289.9 |
| 289.9 |
| 289.9 |
| 290.0 |
| 290.0 |
| 290.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 8.5 |
| 8.9 |
| - |
| 9.7 |
| 10.1 |
| 10.5 |
| - |
| 11.3 |
| 11.8 |
| 12.2 |
| 12.9 |
| 13.6 |
| 14.3 |
| 141.8 |
| 133.0 |
| 106.0 |
| 94.9 |
| 77.0 |
| - |
| 71.4 |
| 70.3 |
| 72.3 |
| 72.6 |
| 74.5 |
| 71.1 |
| 72.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| 10.5 |
| 36.5 |
| 49.8 |
| - |
| 46.6 |
| 34.1 |
| - |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60,576.1 |
| 55,983.0 |
| 52,775.1 |
| 49,069.0 |
| 43,397.0 |
| - |
| 33,335.5 |
| 31,906.4 |
| 29,158.2 |
| 26,821.9 |
| 26,324.2 |
| 25,314.8 |
| 23,792.8 |
| - |
| 22,176.1 |
| 21,367.5 |
| 20,760.7 |
| - |
| 19,922.2 |
| 18,844.7 |
| 18,122.5 |
| 17,200.8 |
| 17,042.6 |
| 16,728.8 |
| 727.0 |
| 445.9 |
| 57.6 |
| 5.0 |
| - |
| 10.0 |
| 10.0 |
| 308.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 75.0 |
| 300.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 80.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55,564.5 |
| 51,020.0 |
| 48,261.1 |
| 45,034.5 |
| 39,684.3 |
| - |
| 30,111.5 |
| 28,804.0 |
| 26,158.6 |
| 23,805.2 |
| 23,401.2 |
| 22,463.5 |
| 21,072.2 |
| - |
| 19,687.8 |
| 18,975.8 |
| 18,467.0 |
| - |
| 17,776.6 |
| 16,786.1 |
| 16,153.5 |
| 15,309.3 |
| 15,185.2 |
| 14,932.6 |
| - |
| - |
| - |
| - |
| - |
| 1,383.5 |
| 1,376.9 |
| 1,370.5 |
| 1,374.1 |
| 1,368.2 |
| 1,372.0 |
| 1,390.6 |
| - |
| 1,444.6 |
| 1,438.9 |
| 1,431.5 |
| - |
| 1,418.8 |
| 1,413.1 |
| 1,406.9 |
| 1,400.1 |
| 1,394.5 |
| 1,389.9 |
| 2,773.0 |
| 2,567.0 |
| 2,366.6 |
| 2,168.6 |
| - |
| 1,833.0 |
| 1,722.5 |
| 1,661.8 |
| 1,680.3 |
| 1,581.9 |
| 1,514.0 |
| 1,399.2 |
| - |
| 1,166.2 |
| 1,055.1 |
| 950.4 |
| - |
| 758.6 |
| 675.8 |
| 595.8 |
| 522.4 |
| 452.6 |
| 385.6 |
| (517.9) |
| (235.1) |
| (15.7) |
| 42.6 |
| 64.5 |
| 19.9 |
| - |
| 78.6 |
| 73.7 |
| 37.5 |
| (25.0) |
| 35.6 |
| 26.4 |
| (8.2) |
| (4.2) |
| (70.4) |
| (51.3) |
| (41.7) |
| - |
| 8.2 |
| 6.5 |
| 2.9 |
| (4.7) |
| 36.4 |
| 46.6 |
| 85.9 |
| 84.2 |
| 84.0 |
| - |
| 71.1 |
| 70.6 |
| 70.2 |
| 62.7 |
| 62.7 |
| 61.1 |
| 61.0 |
| - |
| 52.0 |
| 51.0 |
| 46.5 |
| - |
| 40.0 |
| 36.7 |
| 36.6 |
| 26.4 |
| 26.2 |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,011.6 |
| 4,962.6 |
| 4,514.0 |
| 4,034.5 |
| 3,712.7 |
| 2,991.8 |
| 3,224.0 |
| 3,102.4 |
| 2,999.6 |
| 3,016.7 |
| 2,923.1 |
| 2,851.3 |
| 2,720.6 |
| 2,613.7 |
| 2,488.4 |
| 2,391.7 |
| 2,293.8 |
| 1,892.1 |
| 2,146.1 |
| 2,059.2 |
| 1,969.5 |
| 1,891.5 |
| 1,857.4 |
| 1,796.2 |
| 4,514.0 |
| 4,034.5 |
| 3,712.7 |
| 2,991.8 |
| 3,224.0 |
| 3,102.4 |
| 2,999.6 |
| 3,016.7 |
| 2,923.1 |
| 2,851.3 |
| 2,720.6 |
| 2,613.7 |
| 2,488.4 |
| 2,391.7 |
| 2,293.8 |
| 1,892.1 |
| 2,146.1 |
| 2,059.2 |
| 1,969.5 |
| 1,891.5 |
| 1,857.4 |
| 1,796.2 |
| (2,780.4) |
| (5,341.5) |
| - |
| (1,408.7) |
| (1,508.5) |
| (107.7) |
| (434.6) |
| (872.1) |
| (1,067.7) |
| (785.6) |
| - |
| (700.6) |
| (431.8) |
| (139.4) |
| - |
| (650.4) |
| (606.7) |
| (647.0) |
| (204.5) |
| (356.1) |
| (696.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,514.0 |
| 4,034.5 |
| 3,712.7 |
| 2,991.8 |
| 3,224.0 |
| 3,102.4 |
| 2,999.6 |
| 3,016.7 |
| 2,923.1 |
| 2,851.3 |
| 2,720.6 |
| 2,613.7 |
| 2,488.4 |
| 2,391.7 |
| 2,293.8 |
| 1,892.1 |
| 2,146.1 |
| 2,059.2 |
| 1,969.5 |
| 1,891.5 |
| 1,857.4 |
| 1,796.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,625.1 |
| 2,552.9 |
| 2,421.9 |
| - |
| 2,188.8 |
| 2,091.7 |
| 1,993.4 |
| - |
| 1,845.0 |
| 1,757.5 |
| 1,667.4 |
| 1,588.6 |
| 1,553.8 |
| 1,491.9 |