$ millions, unless otherwise indicated
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
1. Summary external debt data
1,596.5
1,864.4
1,673.2
1,997.6
2,041.3
2,170.5
2,258.2
2,798.8
3,589.6
3,919.9
5,304.2
6,863.8
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,510.6
3,299.4
3,603.2
4,459.0
5,828.1
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,510.6
3,299.4
3,603.2
4,459.0
5,828.1
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,510.6
3,299.4
3,603.2
4,459.0
5,828.1
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,510.6
3,299.4
3,603.2
4,459.0
5,828.1
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
145.6
177.5
209.6
225.4
220.3
202.3
187.0
226.4
244.6
266.7
562.5
699.3
91.1
90.8
90.9
91.1
85.7
82.0
79.5
84.3
82.3
81.8
85.2
248.9
338.6
494.8
163.6
177.3
59.4
66.2
53.5
61.8
45.6
50.0
282.7
336.3
23.4
25.9
35.5
42.1
23.7
39.5
34.2
33.8
32.9
0.0
0.0
0.0
..
..
..
..
0.0
0.0
0.0
0.0
0.3
0.0
0.0
0.0
35.6
37.0
40.4
41.1
30.6
43.0
40.2
46.9
51.4
0.0
0.0
0.0
..
..
..
..
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
External debt flows
191.0
149.2
162.9
351.0
342.5
285.4
240.5
434.3
1,106.2
804.8
973.0
2,289.2
174.8
115.7
130.4
334.9
326.3
285.4
240.5
390.2
1,061.1
760.8
672.4
2,289.2
16.2
33.5
32.5
16.1
16.1
0.0
0.0
44.1
45.1
44.0
300.5
0.0
25.6
29.7
40.6
63.4
54.6
53.6
70.3
70.6
190.8
436.1
124.5
635.0
25.6
29.4
40.0
62.5
47.1
45.2
60.6
54.1
169.6
415.6
99.4
621.4
0.0
0.3
0.7
0.9
7.5
8.4
9.7
16.6
21.2
20.5
25.1
13.6
299.5
273.1
-218.6
294.8
188.4
222.7
162.8
372.3
899.9
406.3
1,081.1
1,707.8
149.2
86.3
90.4
272.4
279.2
240.2
179.9
336.1
891.5
345.2
573.0
1,667.8
134.1
153.7
-340.9
7.2
-99.4
-9.1
-7.4
8.7
-15.5
37.5
232.7
53.6
18.2
20.5
18.3
20.6
24.6
24.6
28.4
33.4
40.7
79.2
116.1
109.9
13.1
13.3
16.1
18.6
24.0
24.2
27.9
32.7
40.1
76.7
111.1
105.4
0.3
0.1
0.0
0.1
0.0
0.0
0.1
0.0
0.1
0.8
0.3
1.2
4.8
7.1
2.2
1.9
0.5
0.4
0.4
0.7
0.5
1.7
4.8
3.3
281.3
252.7
-237.0
274.1
163.9
198.1
134.5
338.9
859.3
327.1
965.0
1,598.0
43.8
50.2
59.0
84.0
79.2
78.2
98.6
104.1
231.4
515.3
240.7
744.9
38.7
42.8
56.1
81.1
71.2
69.3
88.5
86.8
209.7
492.3
210.5
726.8
0.3
0.4
0.7
1.1
7.6
8.5
9.7
16.6
21.2
21.3
25.4
14.8
2. Other non-debt resource inflows
-25.7
149.2
197.5
178.2
176.5
96.7
31.2
44.3
-13.8
102.4
101.1
4.9
1.3
1.3
3.8
5.8
77.1
9.4
17.5
-0.3
-8.2
-0.3
..
457.5
532.8
353.2
340.3
351.0
239.5
293.9
430.2
341.7
447.3
616.0
..
94.9
86.4
93.2
90.5
88.8
70.1
66.6
62.6
82.3
76.6
74.3
..
3. Major economic aggregates
9,481.8
10,677.8
11,074.6
12,448.8
13,223.3
11,295.6
11,718.3
12,561.4
14,106.0
14,248.2
15,488.8
17,599.9
1,709.1
1,767.8
1,968.7
2,651.3
3,203.0
2,833.2
3,300.3
3,433.2
3,954.4
3,708.9
3,718.5
139.6
172.2
207.8
248.8
304.7
214.4
221.7
195.8
198.7
217.0
204.6
..
2,395.1
2,426.4
2,746.0
3,579.0
4,382.6
3,655.6
3,864.1
4,168.5
4,830.6
4,501.4
4,275.6
54.5
59.7
85.3
126.8
139.2
63.6
-10.1
26.3
24.4
30.0
47.8
..
-530.9
-516.8
-576.9
-673.4
-885.8
-679.2
-354.2
-531.0
-648.8
-575.6
-274.0
1,200.1
887.4
712.8
694.9
726.0
731.6
..
..
..
..
..
..
4. Ratios
93.4
105.5
85.0
75.3
63.7
76.6
68.4
81.5
90.8
105.7
142.6
171.7
16.8
17.5
15.1
16.0
15.4
19.2
19.3
22.3
25.4
27.5
34.2
39.0
2.6
2.8
3.0
3.2
2.5
2.8
3.0
3.0
5.9
13.9
6.5
18.6
1.1
1.2
0.9
0.8
0.8
0.9
0.9
1.0
1.0
2.1
3.1
2.7
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.3
0.3
0.6
0.7
0.6
21.2
26.5
9.8
8.9
2.9
3.1
2.4
2.2
1.3
1.3
5.3
4.9
52.1
48.6
58.0
60.2
66.0
67.8
68.9
66.9
53.9
51.1
43.3
33.8
58.7
53.7
65.5
69.2
71.6
71.2
73.7
73.2
56.6
53.6
50.4
39.6
75.2
47.6
42.6
34.8
35.6
33.7
..
..
..
..
..
..
0.0
0.0
0.0
0.0
0.0
0.0
..
..
..
..
..
..
5. Long-term external debt
Debt outstanding and disbursed
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,510.6
3,299.4
3,603.2
4,459.0
5,828.1
Public and publicly guaranteed
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,510.6
3,299.4
3,603.2
4,459.0
5,828.1
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,469.5
2,483.9
2,538.9
3,199.5
3,326.8
937.2
1,001.5
1,095.9
1,382.0
1,460.7
1,545.2
1,664.7
2,049.6
2,032.4
2,099.8
2,671.6
2,717.8
766.9
831.9
900.6
1,110.7
1,178.2
1,236.8
1,334.5
1,623.9
1,690.1
1,770.6
2,036.4
2,054.4
175.0
190.7
204.2
212.9
300.9
356.8
353.0
419.9
451.6
439.1
527.9
608.9
65.5
73.5
69.5
92.4
168.6
235.9
220.4
248.9
245.3
233.1
259.6
265.1
..
..
..
..
0.0
0.0
0.0
41.1
815.5
1,064.3
1,259.5
2,501.4
..
..
..
..
..
..
..
..
..
556.6
613.6
1,898.2
..
..
..
..
0.0
0.0
0.0
41.1
815.5
507.7
645.9
603.1
..
..
..
..
..
..
..
..
..
..
..
..
Public sector
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,510.6
3,299.4
3,603.2
4,459.0
5,828.1
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,469.5
2,483.9
2,538.9
3,199.5
3,326.8
937.2
1,001.5
1,095.9
1,382.0
1,460.7
1,545.2
1,664.7
2,049.6
2,032.4
2,099.8
2,671.6
2,717.8
766.9
831.9
900.6
1,110.7
1,178.2
1,236.8
1,334.5
1,623.9
1,690.1
1,770.6
2,036.4
2,054.4
175.0
190.7
204.2
212.9
300.9
356.8
353.0
419.9
451.6
439.1
527.9
608.9
65.5
73.5
69.5
92.4
168.6
235.9
220.4
248.9
245.3
233.1
259.6
265.1
..
..
..
..
0.0
0.0
0.0
41.1
815.5
1,064.3
1,259.5
2,501.4
..
..
..
..
..
..
..
..
..
556.6
613.6
1,898.2
..
..
..
..
0.0
0.0
0.0
41.1
815.5
507.7
645.9
603.1
..
..
..
..
..
..
..
..
..
..
..
..
General Government
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,510.6
3,299.4
3,603.2
4,459.0
5,828.1
1,112.2
1,192.2
1,300.0
1,594.9
1,761.6
1,902.0
2,017.7
2,469.5
2,483.9
2,538.9
3,199.5
3,326.8
937.2
1,001.5
1,095.9
1,382.0
1,460.7
1,545.2
1,664.7
2,049.6
2,032.4
2,099.8
2,671.6
2,717.8
766.9
831.9
900.6
1,110.7
1,178.2
1,236.8
1,334.5
1,623.9
1,690.1
1,770.6
2,036.4
2,054.4
175.0
190.7
204.2
212.9
300.9
356.8
353.0
419.9
451.6
439.1
527.9
608.9
65.5
73.5
69.5
92.4
168.6
235.9
220.4
248.9
245.3
233.1
259.6
265.1
..
..
..
..
0.0
0.0
0.0
41.1
815.5
1,064.3
1,259.5
2,501.4
..
..
..
..
..
..
..
..
..
556.6
613.6
1,898.2
..
..
..
..
0.0
0.0
0.0
41.1
815.5
507.7
645.9
603.1
..
..
..
..
..
..
..
..
..
..
..
..
Other public sector
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Private sector guaranteed by public sector
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Private nonguaranteed
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Memo:
..
..
..
..
..
..
..
..
..
..
..
..
382.6
401.8
435.4
557.3
621.7
680.5
764.5
914.2
983.9
1,081.8
1,308.8
1,369.0
Disbursements
174.8
115.7
130.4
334.9
326.3
285.4
240.5
390.2
1,061.1
760.8
672.4
2,289.2
174.8
115.7
130.4
334.9
326.3
285.4
240.5
390.2
1,061.1
760.8
672.4
2,289.2
174.8
115.7
130.4
334.9
326.3
285.4
240.5
351.4
260.3
192.5
556.6
397.6
158.8
99.1
99.7
295.1
223.9
197.9
208.7
293.9
200.0
178.3
484.3
261.6
131.7
79.9
73.4
208.7
163.5
133.6
156.4
215.3
137.3
129.7
188.5
150.1
16.1
16.7
30.7
39.7
102.5
87.5
31.8
57.6
60.4
14.1
72.3
136.0
15.2
6.6
9.2
22.1
77.8
79.0
3.9
18.1
7.9
2.0
17.1
12.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
38.7
800.8
568.4
115.9
1,891.7
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
554.7
5.2
1,774.9
0.0
0.0
0.0
0.0
0.0
0.0
0.0
38.7
800.8
13.7
110.6
116.8
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
174.8
115.7
130.4
334.9
326.3
285.4
240.5
390.2
1,061.1
760.8
672.4
2,289.2
174.8
115.7
130.4
334.9
326.3
285.4
240.5
351.4
260.3
192.5
556.6
397.6
158.8
99.1
99.7
295.1
223.9
197.9
208.7
293.9
200.0
178.3
484.3
261.6
131.7
79.9
73.4
208.7
163.5
133.6
156.4
215.3
137.3
129.7
188.5
150.1
16.1
16.7
30.7
39.7
102.5
87.5
31.8
57.6
60.4
14.1
72.3
136.0
15.2
6.6
9.2
22.1
77.8
79.0
3.9
18.1
7.9
2.0
17.1
12.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
38.7
800.8
568.4
115.9
1,891.7
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
554.7
5.2
1,774.9
0.0
0.0
0.0
0.0
0.0
0.0
0.0
38.7
800.8
13.7
110.6
116.8
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
174.8
115.7
130.4
334.9
326.3
285.4
240.5
390.2
1,061.1
760.8
672.4
2,289.2
174.8
115.7
130.4
334.9
326.3
285.4
240.5
351.4
260.3
192.5
556.6
397.6
158.8
99.1
99.7
295.1
223.9
197.9
208.7
293.9
200.0
178.3
484.3
261.6
131.7
79.9
73.4
208.7
163.5
133.6
156.4
215.3
137.3
129.7
188.5
150.1
16.1
16.7
30.7
39.7
102.5
87.5
31.8
57.6
60.4
14.1
72.3
136.0
15.2
6.6
9.2
22.1
77.8
79.0
3.9
18.1
7.9
2.0
17.1
12.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
38.7
800.8
568.4
115.9
1,891.7
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
554.7
5.2
1,774.9
0.0
0.0
0.0
0.0
0.0
0.0
0.0
38.7
800.8
13.7
110.6
116.8
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
Memo:
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
78.7
21.5
34.3
120.9
104.4
90.6
112.2
108.6
100.6
112.5
172.4
133.2
Principal repayment
25.6
29.4
40.0
62.5
47.1
45.2
60.6
54.1
169.6
415.6
99.4
621.4
25.6
29.4
40.0
62.5
47.1
45.2
60.6
54.1
169.6
415.6
99.4
621.4
25.6
29.4
40.0
62.5
47.1
45.2
60.6
54.1
169.6
110.5
73.7
128.5
21.6
25.0
22.8
28.0
35.2
29.3
42.1
44.4
157.9
90.2
62.4
73.5
7.6
8.3
9.9
10.3
12.5
12.6
20.5
25.0
24.8
32.9
29.3
35.7
4.0
4.4
17.2
34.5
11.9
15.9
18.5
9.7
11.7
20.4
11.3
55.0
0.5
0.5
13.1
0.5
1.1
1.2
7.3
1.6
1.9
10.8
3.9
8.6
..
..
..
..
..
..
..
..
0.0
305.1
25.7
492.9
..
..
..
..
..
..
..
..
..
..
..
383.4
..
..
..
..
..
..
..
..
0.0
305.1
25.7
109.5
..
..
..
..
..
..
..
..
..
..
..
..
25.6
29.4
40.0
62.5
47.1
45.2
60.6
54.1
169.6
415.6
99.4
621.4
25.6
29.4
40.0
62.5
47.1
45.2
60.6
54.1
169.6
110.5
73.7
128.5
21.6
25.0
22.8
28.0
35.2
29.3
42.1
44.4
157.9
90.2
62.4
73.5
7.6
8.3
9.9
10.3
12.5
12.6
20.5
25.0
24.8
32.9
29.3
35.7
4.0
4.4
17.2
34.5
11.9
15.9
18.5
9.7
11.7
20.4
11.3
55.0
0.5
0.5
13.1
0.5
1.1
1.2
7.3
1.6
1.9
10.8
3.9
8.6
..
..
..
..
..
..
..
..
0.0
305.1
25.7
492.9
..
..
..
..
..
..
..
..
..
..
..
383.4
..
..
..
..
..
..
..
..
0.0
305.1
25.7
109.5
..
..
..
..
..
..
..
..
..
..
..
..
25.6
29.4
40.0
62.5
47.1
45.2
60.6
54.1
169.6
415.6
99.4
621.4
25.6
29.4
40.0
62.5
47.1
45.2
60.6
54.1
169.6
110.5
73.7
128.5
21.6
25.0
22.8
28.0
35.2
29.3
42.1
44.4
157.9
90.2
62.4
73.5
7.6
8.3
9.9
10.3
12.5
12.6
20.5
25.0
24.8
32.9
29.3
35.7
4.0
4.4
17.2
34.5
11.9
15.9
18.5
9.7
11.7
20.4
11.3
55.0
0.5
0.5
13.1
0.5
1.1
1.2
7.3
1.6
1.9
10.8
3.9
8.6
..
..
..
..
..
..
..
..
0.0
305.1
25.7
492.9
..
..
..
..
..
..
..
..
..
..
..
383.4
..
..
..
..
..
..
..
..
0.0
305.1
25.7
109.5
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Memo:
..
..
..
..
..
..
..
..
..
..
..
..
0.3
0.4
1.2
1.2
2.0
3.6
4.3
6.1
7.2
8.2
10.6
12.6
Net flows on debt
149.2
86.3
90.4
272.4
279.2
240.2
179.9
336.1
891.5
345.2
573.0
1,667.8
149.2
86.3
90.4
272.4
279.2
240.2
179.9
336.1
891.5
345.2
573.0
1,667.8
149.2
86.3
90.4
272.4
279.2
240.2
179.9
297.4
90.7
81.9
482.9
269.1
137.1
74.1
77.0
267.1
188.6
168.6
166.6
249.4
42.0
88.2
421.9
188.1
124.1
71.6
63.5
198.4
151.0
121.0
135.8
190.4
112.4
96.8
159.2
114.4
12.1
12.2
13.5
5.3
90.6
71.6
13.3
47.9
48.7
-6.2
60.9
81.0
14.7
6.1
-3.9
21.5
76.7
77.8
-3.4
16.5
6.1
-8.8
13.2
3.5
..
..
..
..
..
..
..
38.7
800.8
263.3
90.2
1,398.8
..
..
..
..
..
..
..
..
..
554.7
5.2
1,391.5
..
..
..
..
..
..
..
38.7
800.8
-291.4
85.0
7.3
..
..
..
..
..
..
..
..
..
..
..
..
149.2
86.3
90.4
272.4
279.2
240.2
179.9
336.1
891.5
345.2
573.0
1,667.8
149.2
86.3
90.4
272.4
279.2
240.2
179.9
297.4
90.7
81.9
482.9
269.1
137.1
74.1
77.0
267.1
188.6
168.6
166.6
249.4
42.0
88.2
421.9
188.1
124.1
71.6
63.5
198.4
151.0
121.0
135.8
190.4
112.4
96.8
159.2
114.4
12.1
12.2
13.5
5.3
90.6
71.6
13.3
47.9
48.7
-6.2
60.9
81.0
14.7
6.1
-3.9
21.5
76.7
77.8
-3.4
16.5
6.1
-8.8
13.2
3.5
..
..
..
..
..
..
..
38.7
800.8
263.3
90.2
1,398.8
..
..
..
..
..
..
..
..
..
554.7
5.2
1,391.5
..
..
..
..
..
..
..
38.7
800.8
-291.4
85.0
7.3
..
..
..
..
..
..
..
..
..
..
..
..
149.2
86.3
90.4
272.4
279.2
240.2
179.9
336.1
891.5
345.2
573.0
1,667.8
149.2
86.3
90.4
272.4
279.2
240.2
179.9
297.4
90.7
81.9
482.9
269.1
137.1
74.1
77.0
267.1
188.6
168.6
166.6
249.4
42.0
88.2
421.9
188.1
124.1
71.6
63.5
198.4
151.0
121.0
135.8
190.4
112.4
96.8
159.2
114.4
12.1
12.2
13.5
5.3
90.6
71.6
13.3
47.9
48.7
-6.2
60.9
81.0
14.7
6.1
-3.9
21.5
76.7
77.8
-3.4
16.5
6.1
-8.8
13.2
3.5
..
..
..
..
..
..
..
38.7
800.8
263.3
90.2
1,398.8
..
..
..
..
..
..
..
..
..
554.7
5.2
1,391.5
..
..
..
..
..
..
..
38.7
800.8
-291.4
85.0
7.3
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Memo:
..
..
..
..
..
..
..
..
..
..
..
..
78.3
21.1
33.1
119.8
102.4
87.0
107.9
102.5
93.4
104.3
161.8
120.6
Interest payments
13.1
13.3
16.1
18.6
24.0
24.2
27.9
32.7
40.1
76.7
111.1
105.4
13.1
13.3
16.1
18.6
24.0
24.2
27.9
32.7
40.1
76.7
111.1
105.4
13.1
13.3
16.1
18.6
24.0
24.2
27.9
31.2
38.5
34.8
53.6
40.4
11.2
11.2
12.8
15.0
20.2
19.9
23.4
26.0
32.0
27.3
28.7
32.1
5.9
7.0
7.8
8.7
9.6
9.4
11.1
12.0
15.6
14.4
15.1
16.6
1.9
2.1
3.4
3.6
3.8
4.3
4.5
5.3
6.5
7.5
24.9
8.3
0.2
0.4
0.4
0.8
0.9
1.4
1.8
1.9
2.3
2.7
2.3
2.4
..
..
..
..
..
..
..
1.4
1.6
41.9
57.5
65.0
..
..
..
..
..
..
..
..
..
3.9
32.6
30.1
..
..
..
..
..
..
..
1.4
1.6
38.1
24.9
34.9
..
..
..
..
..
..
..
..
..
..
..
..
13.1
13.3
16.1
18.6
24.0
24.2
27.9
32.7
40.1
76.7
111.1
105.4
13.1
13.3
16.1
18.6
24.0
24.2
27.9
31.2
38.5
34.8
53.6
40.4
11.2
11.2
12.8
15.0
20.2
19.9
23.4
26.0
32.0
27.3
28.7
32.1
5.9
7.0
7.8
8.7
9.6
9.4
11.1
12.0
15.6
14.4
15.1
16.6
1.9
2.1
3.4
3.6
3.8
4.3
4.5
5.3
6.5
7.5
24.9
8.3
0.2
0.4
0.4
0.8
0.9
1.4
1.8
1.9
2.3
2.7
2.3
2.4
..
..
..
..
..
..
..
1.4
1.6
41.9
57.5
65.0
..
..
..
..
..
..
..
..
..
3.9
32.6
30.1
..
..
..
..
..
..
..
1.4
1.6
38.1
24.9
34.9
..
..
..
..
..
..
..
..
..
..
..
..
13.1
13.3
16.1
18.6
24.0
24.2
27.9
32.7
40.1
76.7
111.1
105.4
13.1
13.3
16.1
18.6
24.0
24.2
27.9
31.2
38.5
34.8
53.6
40.4
11.2
11.2
12.8
15.0
20.2
19.9
23.4
26.0
32.0
27.3
28.7
32.1
5.9
7.0
7.8
8.7
9.6
9.4
11.1
12.0
15.6
14.4
15.1
16.6
1.9
2.1
3.4
3.6
3.8
4.3
4.5
5.3
6.5
7.5
24.9
8.3
0.2
0.4
0.4
0.8
0.9
1.4
1.8
1.9
2.3
2.7
2.3
2.4
..
..
..
..
..
..
..
1.4
1.6
41.9
57.5
65.0
..
..
..
..
..
..
..
..
..
3.9
32.6
30.1
..
..
..
..
..
..
..
1.4
1.6
38.1
24.9
34.9
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Memo:
..
..
..
..
..
..
..
..
..
..
..
..
2.4
2.9
3.1
3.4
4.2
4.7
5.4
6.0
6.8
8.0
9.6
11.4
136.1
73.0
74.3
253.8
255.2
216.0
152.0
303.4
851.4
268.5
461.9
1,562.4
136.1
73.0
74.3
253.8
255.2
216.0
152.0
303.4
851.4
268.5
461.9
1,562.4
136.1
73.0
74.3
253.8
255.2
216.0
152.0
266.1
52.2
47.1
429.2
228.6
125.9
62.9
64.2
252.1
168.4
148.8
143.2
223.5
10.0
60.9
393.2
155.9
118.3
64.6
55.7
189.7
141.4
111.6
124.8
178.3
96.9
82.4
144.1
97.9
10.2
10.1
10.1
1.6
86.8
67.3
8.8
42.6
42.1
-13.7
36.0
72.7
14.5
5.7
-4.4
20.7
75.7
76.4
-5.2
14.6
3.7
-11.5
11.0
1.1
..
..
..
..
..
..
..
37.3
799.2
221.4
32.7
1,333.8
..
..
..
..
..
..
..
..
..
550.8
-27.4
1,361.4
..
..
..
..
..
..
..
37.3
799.2
-329.5
60.1
-27.6
..
..
..
..
..
..
..
..
..
..
..
..
136.1
73.0
74.3
253.8
255.2
216.0
152.0
303.4
851.4
268.5
461.9
1,562.4
136.1
73.0
74.3
253.8
255.2
216.0
152.0
266.1
52.2
47.1
429.2
228.6
125.9
62.9
64.2
252.1
168.4
148.8
143.2
223.5
10.0
60.9
393.2
155.9
118.3
64.6
55.7
189.7
141.4
111.6
124.8
178.3
96.9
82.4
144.1
97.9
10.2
10.1
10.1
1.6
86.8
67.3
8.8
42.6
42.1
-13.7
36.0
72.7
14.5
5.7
-4.4
20.7
75.7
76.4
-5.2
14.6
3.7
-11.5
11.0
1.1
..
..
..
..
..
..
..
37.3
799.2
221.4
32.7
1,333.8
..
..
..
..
..
..
..
..
..
550.8
-27.4
1,361.4
..
..
..
..
..
..
..
37.3
799.2
-329.5
60.1
-27.6
..
..
..
..
..
..
..
..
..
..
..
..
136.1
73.0
74.3
253.8
255.2
216.0
152.0
303.4
851.4
268.5
461.9
1,562.4
136.1
73.0
74.3
253.8
255.2
216.0
152.0
266.1
52.2
47.1
429.2
228.6
125.9
62.9
64.2
252.1
168.4
148.8
143.2
223.5
10.0
60.9
393.2
155.9
118.3
64.6
55.7
189.7
141.4
111.6
124.8
178.3
96.9
82.4
144.1
97.9
10.2
10.1
10.1
1.6
86.8
67.3
8.8
42.6
42.1
-13.7
36.0
72.7
14.5
5.7
-4.4
20.7
75.7
76.4
-5.2
14.6
3.7
-11.5
11.0
1.1
..
..
..
..
..
..
..
37.3
799.2
221.4
32.7
1,333.8
..
..
..
..
..
..
..
..
..
550.8
-27.4
1,361.4
..
..
..
..
..
..
..
37.3
799.2
-329.5
60.1
-27.6
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Memo:
..
..
..
..
..
..
..
..
..
..
..
..
76.0
18.2
29.9
116.4
98.2
82.3
102.5
96.5
86.6
96.3
152.2
109.3
Debt service
38.7
42.8
56.1
81.1
71.2
69.3
88.5
86.8
209.7
492.3
210.5
726.8
38.7
42.8
56.1
81.1
71.2
69.3
88.5
86.8
209.7
492.3
210.5
726.8
38.7
42.8
56.1
81.1
71.2
69.3
88.5
85.3
208.1
145.4
127.4
169.0
32.8
36.2
35.5
43.0
55.4
49.1
65.5
70.4
189.9
117.5
91.1
105.7
13.4
15.3
17.7
19.1
22.1
22.0
31.6
37.0
40.4
47.3
44.4
52.2
5.9
6.6
20.6
38.1
15.7
20.2
23.0
14.9
18.2
27.9
36.2
63.3
0.7
0.9
13.5
1.3
2.1
2.6
9.1
3.4
4.2
13.6
6.2
11.0
..
..
..
..
..
..
..
1.4
1.6
347.0
83.2
557.8
..
..
..
..
..
..
..
..
..
3.9
32.6
413.5
..
..
..
..
..
..
..
1.4
1.6
343.1
50.6
144.4
..
..
..
..
..
..
..
..
..
..
..
..
38.7
42.8
56.1
81.1
71.2
69.3
88.5
86.8
209.7
492.3
210.5
726.8
38.7
42.8
56.1
81.1
71.2
69.3
88.5
85.3
208.1
145.4
127.4
169.0
32.8
36.2
35.5
43.0
55.4
49.1
65.5
70.4
189.9
117.5
91.1
105.7
13.4
15.3
17.7
19.1
22.1
22.0
31.6
37.0
40.4
47.3
44.4
52.2
5.9
6.6
20.6
38.1
15.7
20.2
23.0
14.9
18.2
27.9
36.2
63.3
0.7
0.9
13.5
1.3
2.1
2.6
9.1
3.4
4.2
13.6
6.2
11.0
..
..
..
..
..
..
..
1.4
1.6
347.0
83.2
557.8
..
..
..
..
..
..
..
..
..
3.9
32.6
413.5
..
..
..
..
..
..
..
1.4
1.6
343.1
50.6
144.4
..
..
..
..
..
..
..
..
..
..
..
..
38.7
42.8
56.1
81.1
71.2
69.3
88.5
86.8
209.7
492.3
210.5
726.8
38.7
42.8
56.1
81.1
71.2
69.3
88.5
85.3
208.1
145.4
127.4
169.0
32.8
36.2
35.5
43.0
55.4
49.1
65.5
70.4
189.9
117.5
91.1
105.7
13.4
15.3
17.7
19.1
22.1
22.0
31.6
37.0
40.4
47.3
44.4
52.2
5.9
6.6
20.6
38.1
15.7
20.2
23.0
14.9
18.2
27.9
36.2
63.3
0.7
0.9
13.5
1.3
2.1
2.6
9.1
3.4
4.2
13.6
6.2
11.0
..
..
..
..
..
..
..
1.4
1.6
347.0
83.2
557.8
..
..
..
..
..
..
..
..
..
3.9
32.6
413.5
..
..
..
..
..
..
..
1.4
1.6
343.1
50.6
144.4
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Memo:
..
..
..
..
..
..
..
..
..
..
..
..