$ millions, unless otherwise indicated
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
<
1. Summary external debt data
4,010.5
4,655.3
6,749.2
7,619.4
8,318.5
9,436.0
10,059.5
11,425.3
13,533.0
15,342.2
17,568.7
20,020.4
3,502.2
4,029.7
5,777.3
6,527.4
7,109.7
8,000.0
8,219.7
9,527.4
11,050.0
11,813.7
13,665.9
15,230.9
3,060.0
3,462.6
4,287.5
4,814.5
5,253.1
5,638.0
5,831.4
6,576.8
6,994.5
7,561.9
8,764.2
9,451.7
3,060.0
3,462.6
4,287.5
4,814.5
5,253.1
5,638.0
5,831.4
6,576.8
6,994.5
7,561.9
8,764.2
9,451.7
3,060.0
3,462.6
4,287.5
4,814.5
5,253.1
5,638.0
5,831.4
6,576.8
6,994.5
7,561.9
8,764.2
9,451.7
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
442.2
567.1
1,489.9
1,712.9
1,856.6
2,362.0
2,388.3
2,950.6
4,055.5
4,251.8
4,901.7
5,779.2
129.2
128.8
129.0
129.2
121.6
116.3
112.8
119.5
116.7
116.0
120.9
352.2
129.2
128.8
129.0
129.2
121.6
116.3
112.8
119.5
116.7
116.0
120.9
352.2
379.0
496.7
842.9
962.7
1,087.2
1,319.8
1,727.0
1,778.4
2,366.3
3,412.5
3,782.0
4,437.3
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
..
..
..
..
..
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5.6
6.6
0.0
0.0
0.0
0.0
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
595.7
797.8
2,238.9
1,305.0
1,311.6
1,654.5
1,075.2
1,967.0
2,749.8
2,065.3
2,939.7
3,683.2
595.7
797.8
2,238.9
1,305.0
1,311.6
1,654.5
1,075.2
1,967.0
2,749.8
2,065.3
2,939.7
3,683.2
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
33.4
276.9
491.5
549.6
584.6
610.3
642.7
887.8
1,108.8
1,263.2
1,343.5
1,946.8
33.4
276.9
491.5
549.6
584.6
610.3
642.7
887.8
1,108.8
1,263.2
1,343.5
1,946.8
..
..
..
..
..
..
..
..
..
..
..
..
711.3
638.6
2,093.6
875.2
851.4
1,276.8
839.8
1,130.5
2,228.9
1,848.4
1,965.7
2,391.7
562.3
521.0
1,747.4
755.4
727.0
1,044.2
432.5
1,079.2
1,641.0
802.1
1,596.2
1,736.3
149.0
117.7
346.2
119.8
124.5
232.6
407.2
51.4
587.9
1,046.2
369.5
655.4
32.0
44.6
55.8
68.1
76.0
80.8
113.3
127.8
170.1
253.8
212.6
244.2
26.9
33.0
43.7
55.7
62.5
63.4
83.0
87.1
102.9
139.1
149.8
170.8
0.4
0.1
0.0
0.2
0.1
0.1
0.1
0.1
0.1
1.2
0.4
0.2
4.6
11.4
12.1
12.2
13.4
17.4
30.1
40.7
67.1
113.5
62.4
73.2
679.3
594.1
2,037.7
807.1
775.4
1,196.0
726.5
1,002.7
2,058.9
1,594.5
1,753.1
2,147.5
65.3
321.4
547.3
617.7
660.6
691.1
755.9
1,015.6
1,278.8
1,517.0
1,556.1
2,191.1
60.3
309.9
535.3
605.3
647.1
673.6
725.7
974.9
1,211.6
1,402.3
1,493.3
2,117.7
0.4
0.1
0.0
0.2
0.1
0.1
0.1
0.1
0.1
1.2
0.4
0.2
2. Other non-debt resource inflows
1,404.3
1,538.9
1,988.1
2,068.5
1,853.5
1,822.8
2,475.9
2,788.1
3,212.6
3,663.0
3,624.6
3,483.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
433.7
443.1
485.4
494.3
486.3
419.8
444.9
463.8
462.2
431.5
506.7
..
185.6
195.2
196.6
152.1
147.9
113.0
125.7
125.8
121.5
113.9
92.6
..
3. Major economic aggregates
10,727.6
12,229.5
13,324.8
14,575.4
15,825.6
16,944.8
18,788.3
20,800.2
22,915.2
25,525.6
24,862.5
25,533.2
6,099.5
7,952.9
9,110.0
10,802.8
12,311.7
13,644.8
14,682.9
16,273.7
18,993.8
21,804.6
20,958.4
20,551.3
557.5
610.6
855.0
1,003.3
1,103.1
1,185.5
1,199.2
1,287.3
1,431.3
1,524.6
1,272.3
1,153.4
8,173.0
10,250.6
11,716.7
13,560.5
15,369.3
16,879.3
17,977.3
19,829.1
23,770.3
27,811.8
24,809.2
34,657.7
371.8
490.3
665.9
830.7
965.4
1,088.4
1,152.0
1,278.9
1,606.6
2,002.0
1,450.6
1,532.3
-981.0
-1,025.9
-1,212.7
-1,295.7
-1,444.1
-1,598.4
-1,733.5
-1,807.3
-2,895.6
-4,064.6
-2,196.7
-12,320.9
3,255.1
3,449.7
4,094.3
4,516.3
5,626.0
6,883.0
8,393.4
11,262.0
13,373.2
17,033.1
18,563.8
17,317.6
4. Ratios
65.8
58.5
74.1
70.5
67.6
69.2
68.5
70.2
71.2
70.4
83.8
97.4
37.4
38.1
50.7
52.3
52.6
55.7
53.5
54.9
59.1
60.1
70.7
78.4
1.1
4.0
6.0
5.7
5.4
5.1
5.1
6.2
6.7
7.0
7.4
10.7
0.5
0.6
0.6
0.6
0.6
0.6
0.8
0.8
0.9
1.2
1.0
1.2
0.3
0.4
0.4
0.5
0.5
0.5
0.6
0.6
0.7
1.0
0.9
1.0
9.5
10.7
12.5
12.6
13.1
14.0
17.2
15.6
17.5
22.2
21.5
22.2
62.4
60.7
47.2
45.3
42.7
38.4
35.7
35.5
31.2
29.4
30.7
29.2
38.1
34.1
24.2
22.7
20.3
17.8
17.2
17.0
14.5
13.7
15.3
14.2
81.2
74.1
60.7
59.3
67.6
72.9
83.4
98.6
98.8
111.0
105.7
86.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Long-term external debt
Debt outstanding and disbursed
3,502.2
4,029.7
5,777.3
6,527.4
7,109.7
8,000.0
8,219.7
9,527.4
11,050.0
11,813.7
13,665.9
15,230.9
Public and publicly guaranteed
3,060.0
3,462.6
4,287.5
4,814.5
5,253.1
5,638.0
5,831.4
6,576.8
6,994.5
7,561.9
8,764.2
9,451.7
3,060.0
3,462.6
4,287.5
4,814.5
5,253.1
5,638.0
5,831.4
6,576.8
6,994.5
7,561.9
8,764.2
9,451.7
1,529.2
1,587.4
1,630.6
1,731.5
1,690.1
1,681.0
1,734.8
1,937.8
1,957.3
2,102.4
2,691.4
2,845.0
1,366.4
1,426.8
1,472.0
1,576.6
1,544.3
1,537.8
1,596.9
1,797.0
1,823.9
1,975.7
2,506.5
2,642.5
1,530.7
1,875.2
2,656.9
3,083.0
3,563.0
3,957.0
4,096.7
4,639.0
5,037.2
5,459.4
6,072.8
6,606.6
1,135.6
1,400.5
1,714.8
1,876.6
2,009.2
2,086.3
1,993.4
2,254.3
2,404.5
2,531.3
2,889.5
3,212.2
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Public sector
3,060.0
3,462.6
4,287.5
4,814.5
5,253.1
5,638.0
5,831.4
6,576.8
6,994.5
7,561.9
8,764.2
9,451.7
3,060.0
3,462.6
4,287.5
4,814.5
5,253.1
5,638.0
5,831.4
6,576.8
6,994.5
7,561.9
8,764.2
9,451.7
1,529.2
1,587.4
1,630.6
1,731.5
1,690.1
1,681.0
1,734.8
1,937.8
1,957.3
2,102.4
2,691.4
2,845.0
1,366.4
1,426.8
1,472.0
1,576.6
1,544.3
1,537.8
1,596.9
1,797.0
1,823.9
1,975.7
2,506.5
2,642.5
1,530.7
1,875.2
2,656.9
3,083.0
3,563.0
3,957.0
4,096.7
4,639.0
5,037.2
5,459.4
6,072.8
6,606.6
1,135.6
1,400.5
1,714.8
1,876.6
2,009.2
2,086.3
1,993.4
2,254.3
2,404.5
2,531.3
2,889.5
3,212.2
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
General Government
3,060.0
3,462.6
4,287.5
4,814.5
5,253.1
5,638.0
5,831.4
6,576.8
6,994.5
7,561.9
8,764.2
9,451.7
3,060.0
3,462.6
4,287.5
4,814.5
5,253.1
5,638.0
5,831.4
6,576.8
6,994.5
7,561.9
8,764.2
9,451.7
1,529.2
1,587.4
1,630.6
1,731.5
1,690.1
1,681.0
1,734.8
1,937.8
1,957.3
2,102.4
2,691.4
2,845.0
1,366.4
1,426.8
1,472.0
1,576.6
1,544.3
1,537.8
1,596.9
1,797.0
1,823.9
1,975.7
2,506.5
2,642.5
1,530.7
1,875.2
2,656.9
3,083.0
3,563.0
3,957.0
4,096.7
4,639.0
5,037.2
5,459.4
6,072.8
6,606.6
1,135.6
1,400.5
1,714.8
1,876.6
2,009.2
2,086.3
1,993.4
2,254.3
2,404.5
2,531.3
2,889.5
3,212.2
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Other public sector
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Private sector guaranteed by public sector
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
Private nonguaranteed
442.2
567.1
1,489.9
1,712.9
1,856.6
2,362.0
2,388.3
2,950.6
4,055.5
4,251.8
4,901.7
5,779.2
..
..
..
..
..
..
..
..
300.0
300.0
650.0
550.0
442.2
567.1
1,489.9
1,712.9
1,856.6
2,362.0
2,388.3
2,950.6
3,755.5
3,951.8
4,251.7
5,229.2
Memo:
..
..
..
..
..
..
..
..
..
..
..
..
564.9
575.0
589.3
592.5
577.3
541.5
518.4
549.8
543.6
584.5
684.6
727.4
Disbursements
595.7
797.8
2,238.9
1,305.0
1,311.6
1,654.5
1,075.2
1,967.0
2,749.8
2,065.3
2,939.7
3,683.2
347.9
437.0
871.7
601.2
660.4
618.7
519.9
657.3
716.5
823.6
1,210.7
1,151.3
347.9
437.0
871.7
601.2
660.4
618.7
519.9
657.3
716.5
823.6
1,210.7
1,151.3
79.5
102.3
81.6
142.9
116.0
114.7
163.1
157.1
130.5
227.0
579.1
306.9
75.1
98.9
78.7
141.0
111.1
106.2
156.1
151.5
126.0
223.5
515.1
276.5
268.4
334.7
790.0
458.3
544.4
504.0
356.8
500.2
585.9
596.5
631.6
844.4
90.3
255.9
320.0
179.3
179.8
163.6
77.8
176.9
258.9
198.3
276.9
486.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
347.9
437.0
871.7
601.2
660.4
618.7
519.9
657.3
716.5
823.6
1,210.7
1,151.3
347.9
437.0
871.7
601.2
660.4
618.7
519.9
657.3
716.5
823.6
1,210.7
1,151.3
79.5
102.3
81.6
142.9
116.0
114.7
163.1
157.1
130.5
227.0
579.1
306.9
75.1
98.9
78.7
141.0
111.1
106.2
156.1
151.5
126.0
223.5
515.1
276.5
268.4
334.7
790.0
458.3
544.4
504.0
356.8
500.2
585.9
596.5
631.6
844.4
90.3
255.9
320.0
179.3
179.8
163.6
77.8
176.9
258.9
198.3
276.9
486.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
347.9
437.0
871.7
601.2
660.4
618.7
519.9
657.3
716.5
823.6
1,210.7
1,151.3
347.9
437.0
871.7
601.2
660.4
618.7
519.9
657.3
716.5
823.6
1,210.7
1,151.3
79.5
102.3
81.6
142.9
116.0
114.7
163.1
157.1
130.5
227.0
579.1
306.9
75.1
98.9
78.7
141.0
111.1
106.2
156.1
151.5
126.0
223.5
515.1
276.5
268.4
334.7
790.0
458.3
544.4
504.0
356.8
500.2
585.9
596.5
631.6
844.4
90.3
255.9
320.0
179.3
179.8
163.6
77.8
176.9
258.9
198.3
276.9
486.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
247.8
360.8
1,367.2
703.8
651.2
1,035.9
555.3
1,309.7
2,033.3
1,241.7
1,729.1
2,531.9
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
300.0
0.0
350.0
200.0
247.8
360.8
1,367.2
703.8
651.2
1,035.9
555.3
1,309.7
1,733.3
1,241.7
1,379.1
2,331.9
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
16.9
21.4
22.9
12.4
34.7
2.1
7.0
15.8
23.6
61.7
92.1
84.5
Principal repayment
33.4
276.9
491.5
549.6
584.6
610.3
642.7
887.8
1,108.8
1,263.2
1,343.5
1,946.8
33.4
40.9
47.1
68.9
77.1
79.8
113.7
140.4
180.3
217.7
264.3
292.5
33.4
40.9
47.1
68.9
77.1
79.8
113.7
140.4
180.3
217.7
264.3
292.5
28.9
37.4
40.6
47.3
51.6
51.2
57.2
59.3
65.1
70.6
76.8
90.4
23.8
32.2
35.5
41.3
45.4
45.3
48.1
50.7
55.4
61.0
67.4
80.3
4.5
3.6
6.5
21.6
25.5
28.6
56.5
81.1
115.2
147.1
187.5
202.1
2.1
2.4
3.6
6.0
9.5
8.7
14.1
31.6
44.7
46.6
49.7
75.4
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
33.4
40.9
47.1
68.9
77.1
79.8
113.7
140.4
180.3
217.7
264.3
292.5
33.4
40.9
47.1
68.9
77.1
79.8
113.7
140.4
180.3
217.7
264.3
292.5
28.9
37.4
40.6
47.3
51.6
51.2
57.2
59.3
65.1
70.6
76.8
90.4
23.8
32.2
35.5
41.3
45.4
45.3
48.1
50.7
55.4
61.0
67.4
80.3
4.5
3.6
6.5
21.6
25.5
28.6
56.5
81.1
115.2
147.1
187.5
202.1
2.1
2.4
3.6
6.0
9.5
8.7
14.1
31.6
44.7
46.6
49.7
75.4
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
33.4
40.9
47.1
68.9
77.1
79.8
113.7
140.4
180.3
217.7
264.3
292.5
33.4
40.9
47.1
68.9
77.1
79.8
113.7
140.4
180.3
217.7
264.3
292.5
28.9
37.4
40.6
47.3
51.6
51.2
57.2
59.3
65.1
70.6
76.8
90.4
23.8
32.2
35.5
41.3
45.4
45.3
48.1
50.7
55.4
61.0
67.4
80.3
4.5
3.6
6.5
21.6
25.5
28.6
56.5
81.1
115.2
147.1
187.5
202.1
2.1
2.4
3.6
6.0
9.5
8.7
14.1
31.6
44.7
46.6
49.7
75.4
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
236.0
444.4
480.7
507.5
530.5
529.0
747.4
928.5
1,045.4
1,079.2
1,654.3
..
..
..
..
..
..
..
..
..
..
..
300.0
..
236.0
444.4
480.7
507.5
530.5
529.0
747.4
928.5
1,045.4
1,079.2
1,354.3
Memo:
..
..
..
..
..
..
..
..
..
..
..
..
8.0
9.2
9.3
10.4
13.0
13.0
14.2
15.1
16.6
17.6
19.3
21.2
Net flows on debt
562.3
521.0
1,747.4
755.4
727.0
1,044.2
432.5
1,079.2
1,641.0
802.1
1,596.2
1,736.3
314.5
396.1
824.6
532.3
583.3
538.9
406.2
516.8
536.1
605.9
946.3
858.8
314.5
396.1
824.6
532.3
583.3
538.9
406.2
516.8
536.1
605.9
946.3
858.8
50.6
64.9
41.1
95.7
64.4
63.5
105.9
97.7
65.5
156.4
502.2
216.5
51.3
66.7
43.2
99.7
65.7
61.0
108.0
100.8
70.5
162.5
447.7
196.2
263.9
331.1
783.5
436.6
518.9
475.3
300.3
419.1
470.7
449.5
444.1
642.3
88.2
253.6
316.4
173.4
170.3
154.8
63.7
145.3
214.3
151.7
227.2
410.7
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
314.5
396.1
824.6
532.3
583.3
538.9
406.2
516.8
536.1
605.9
946.3
858.8
314.5
396.1
824.6
532.3
583.3
538.9
406.2
516.8
536.1
605.9
946.3
858.8
50.6
64.9
41.1
95.7
64.4
63.5
105.9
97.7
65.5
156.4
502.2
216.5
51.3
66.7
43.2
99.7
65.7
61.0
108.0
100.8
70.5
162.5
447.7
196.2
263.9
331.1
783.5
436.6
518.9
475.3
300.3
419.1
470.7
449.5
444.1
642.3
88.2
253.6
316.4
173.4
170.3
154.8
63.7
145.3
214.3
151.7
227.2
410.7
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
314.5
396.1
824.6
532.3
583.3
538.9
406.2
516.8
536.1
605.9
946.3
858.8
314.5
396.1
824.6
532.3
583.3
538.9
406.2
516.8
536.1
605.9
946.3
858.8
50.6
64.9
41.1
95.7
64.4
63.5
105.9
97.7
65.5
156.4
502.2
216.5
51.3
66.7
43.2
99.7
65.7
61.0
108.0
100.8
70.5
162.5
447.7
196.2
263.9
331.1
783.5
436.6
518.9
475.3
300.3
419.1
470.7
449.5
444.1
642.3
88.2
253.6
316.4
173.4
170.3
154.8
63.7
145.3
214.3
151.7
227.2
410.7
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
247.8
124.9
922.8
223.1
143.7
505.4
26.3
562.3
1,104.9
196.3
649.9
877.5
..
..
..
..
..
..
..
..
300.0
..
350.0
-100.0
247.8
124.9
922.8
223.1
143.7
505.4
26.3
562.3
804.9
196.3
299.9
977.5
Memo:
..
..
..
..
..
..
..
..
..
..
..
..
9.0
12.2
13.6
2.0
21.7
-10.8
-7.1
0.7
7.0
44.2
72.8
63.3
Interest payments
26.9
33.0
43.7
55.7
62.5
63.4
83.0
87.1
102.9
139.1
149.8
170.8
26.1
30.6
42.1
51.5
57.4
56.8
72.5
71.8
85.5
92.6
94.8
103.4
26.1
30.6
42.1
51.5
57.4
56.8
72.5
71.8
85.5
92.6
94.8
103.4
14.5
16.8
16.3
17.4
18.9
16.9
18.3
18.9
21.2
20.9
23.5
29.6
12.6
14.8
14.6
15.5
17.0
15.4
16.4
17.1
19.3
19.2
21.8
27.6
11.6
13.8
25.8
34.1
38.5
39.9
54.2
52.9
64.3
71.6
71.2
73.8
3.4
6.2
8.3
10.8
11.9
12.6
12.5
12.9
14.3
15.0
15.2
16.1
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
26.1
30.6
42.1
51.5
57.4
56.8
72.5
71.8
85.5
92.6
94.8
103.4
26.1
30.6
42.1
51.5
57.4
56.8
72.5
71.8
85.5
92.6
94.8
103.4
14.5
16.8
16.3
17.4
18.9
16.9
18.3
18.9
21.2
20.9
23.5
29.6
12.6
14.8
14.6
15.5
17.0
15.4
16.4
17.1
19.3
19.2
21.8
27.6
11.6
13.8
25.8
34.1
38.5
39.9
54.2
52.9
64.3
71.6
71.2
73.8
3.4
6.2
8.3
10.8
11.9
12.6
12.5
12.9
14.3
15.0
15.2
16.1
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
26.1
30.6
42.1
51.5
57.4
56.8
72.5
71.8
85.5
92.6
94.8
103.4
26.1
30.6
42.1
51.5
57.4
56.8
72.5
71.8
85.5
92.6
94.8
103.4
14.5
16.8
16.3
17.4
18.9
16.9
18.3
18.9
21.2
20.9
23.5
29.6
12.6
14.8
14.6
15.5
17.0
15.4
16.4
17.1
19.3
19.2
21.8
27.6
11.6
13.8
25.8
34.1
38.5
39.9
54.2
52.9
64.3
71.6
71.2
73.8
3.4
6.2
8.3
10.8
11.9
12.6
12.5
12.9
14.3
15.0
15.2
16.1
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
0.9
2.4
1.6
4.2
5.1
6.5
10.5
15.3
17.4
46.6
55.0
67.5
..
..
..
..
..
..
..
..
..
28.1
28.1
43.8
0.9
2.4
1.6
4.2
5.1
6.5
10.5
15.3
17.4
18.5
27.0
23.6
Memo:
..
..
..
..
..
..
..
..
..
..
..
..
4.1
4.5
4.3
4.4
4.5
4.1
4.1
3.9
4.2
4.2
4.5
5.4
535.4
487.9
1,703.6
699.7
664.4
980.9
349.5
992.1
1,538.1
663.0
1,446.4
1,565.5
288.5
365.5
782.5
480.8
525.9
482.0
333.7
445.1
450.7
513.3
851.6
755.4
288.5
365.5
782.5
480.8
525.9
482.0
333.7
445.1
450.7
513.3
851.6
755.4
36.1
48.2
24.8
78.3
45.4
46.6
87.7
78.8
44.3
135.5
478.7
186.9
38.7
51.9
28.7
84.2
48.7
45.6
91.6
83.7
51.2
143.3
425.9
168.6
252.3
317.3
757.7
402.6
480.4
435.4
246.1
366.2
406.4
377.8
372.9
568.5
84.8
247.4
308.1
162.6
158.4
142.2
51.2
132.4
199.9
136.7
212.0
394.6
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
288.5
365.5
782.5
480.8
525.9
482.0
333.7
445.1
450.7
513.3
851.6
755.4
288.5
365.5
782.5
480.8
525.9
482.0
333.7
445.1
450.7
513.3
851.6
755.4
36.1
48.2
24.8
78.3
45.4
46.6
87.7
78.8
44.3
135.5
478.7
186.9
38.7
51.9
28.7
84.2
48.7
45.6
91.6
83.7
51.2
143.3
425.9
168.6
252.3
317.3
757.7
402.6
480.4
435.4
246.1
366.2
406.4
377.8
372.9
568.5
84.8
247.4
308.1
162.6
158.4
142.2
51.2
132.4
199.9
136.7
212.0
394.6
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
288.5
365.5
782.5
480.8
525.9
482.0
333.7
445.1
450.7
513.3
851.6
755.4
288.5
365.5
782.5
480.8
525.9
482.0
333.7
445.1
450.7
513.3
851.6
755.4
36.1
48.2
24.8
78.3
45.4
46.6
87.7
78.8
44.3
135.5
478.7
186.9
38.7
51.9
28.7
84.2
48.7
45.6
91.6
83.7
51.2
143.3
425.9
168.6
252.3
317.3
757.7
402.6
480.4
435.4
246.1
366.2
406.4
377.8
372.9
568.5
84.8
247.4
308.1
162.6
158.4
142.2
51.2
132.4
199.9
136.7
212.0
394.6
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
246.9
122.5
921.1
218.8
138.6
498.9
15.7
547.0
1,087.5
149.7
594.9
810.1
..
..
..
..
..
..
..
..
300.0
-28.1
322.0
-143.8
246.9
122.5
921.1
218.8
138.6
498.9
15.7
547.0
787.5
177.7
272.9
953.9
Memo:
..
..
..
..
..
..
..
..
..
..
..
..
4.8
7.7
9.3
-2.4
17.2
-15.0
-11.2
-3.3
2.8
40.0
68.3
57.9
Debt service
60.3
309.9
535.3
605.3
647.1
673.6
725.7
974.9
1,211.6
1,402.3
1,493.3
2,117.7
59.4
71.5
89.2
120.4
134.5
136.6
186.2
212.2
265.8
310.3
359.1
395.9
59.4
71.5
89.2
120.4
134.5
136.6
186.2
212.2
265.8
310.3
359.1
395.9
43.4
54.1
56.8
64.7
70.5
68.1
75.5
78.3
86.3
91.6
100.4
120.0
36.4
47.0
50.1
56.8
62.4
60.6
64.4
67.8
74.8
80.2
89.2
107.8
16.1
17.4
32.4
55.7
63.9
68.6
110.7
134.0
179.5
218.7
258.7
275.9
5.5
8.6
11.9
16.7
21.4
21.3
26.6
44.5
59.0
61.6
64.9
91.5
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
59.4
71.5
89.2
120.4
134.5
136.6
186.2
212.2
265.8
310.3
359.1
395.9
59.4
71.5
89.2
120.4
134.5
136.6
186.2
212.2
265.8
310.3
359.1
395.9
43.4
54.1
56.8
64.7
70.5
68.1
75.5
78.3
86.3
91.6
100.4
120.0
36.4
47.0
50.1
56.8
62.4
60.6
64.4
67.8
74.8
80.2
89.2
107.8
16.1
17.4
32.4
55.7
63.9
68.6
110.7
134.0
179.5
218.7
258.7
275.9
5.5
8.6
11.9
16.7
21.4
21.3
26.6
44.5
59.0
61.6
64.9
91.5
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
59.4
71.5
89.2
120.4
134.5
136.6
186.2
212.2
265.8
310.3
359.1
395.9
59.4
71.5
89.2
120.4
134.5
136.6
186.2
212.2
265.8
310.3
359.1
395.9
43.4
54.1
56.8
64.7
70.5
68.1
75.5
78.3
86.3
91.6
100.4
120.0
36.4
47.0
50.1
56.8
62.4
60.6
64.4
67.8
74.8
80.2
89.2
107.8
16.1
17.4
32.4
55.7
63.9
68.6
110.7
134.0
179.5
218.7
258.7
275.9
5.5
8.6
11.9
16.7
21.4
21.3
26.6
44.5
59.0
61.6
64.9
91.5
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
..
0.9
238.4
446.1
484.9
512.7
537.0
539.5
762.7
945.8
1,092.0
1,134.2
1,721.8
..
..
..
..
..
..
..
..
..
28.1
28.1
343.8
0.9
238.4