| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 35,934.0 | 29,943.0 | 29,965.0 | 23,646.0 | 34,940.0 | 38,016.0 | 48,844.0 | 25,913.0 | 20,289.0 | 20,484.0 | 21,120.0 | 13,844.0 | 14,259.0 | 10,746.0 | 9,815.0 | 11,261.0 | 5,263.0 | |||
| Restricted Cash | - | - | - | - | - | 36.0 | 23.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 18,763.0 | 35,228.0 | 31,590.0 | 24,658.0 | 27,699.0 | 52,927.0 | 51,713.0 | 40,388.0 | 53,892.0 | 46,671.0 | 20,481.0 | 11,233.0 | 26,287.0 | 18,383.0 | 16,137.0 | 14,359.0 | 18,201.0 | |||
| Cash And Short Term Investments | 54,697.0 | 65,171.0 | 61,555.0 | 48,304.0 | 62,639.0 | 90,943.0 | 100,557.0 | 66,301.0 | 74,181.0 | 67,155.0 | 41,601.0 | 25,077.0 | 40,546.0 | 29,129.0 | 25,952.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 39,777.0 | 33,410.0 | 29,508.0 | 28,184.0 | 26,278.0 | 16,120.0 | 22,926.0 | 23,186.0 | 17,874.0 | 15,754.0 | 16,849.0 | 17,460.0 | 13,102.0 | 10,930.0 | 5,369.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 5,718.0 | 7,286.0 | 6,331.0 | 4,946.0 | 6,580.0 | 4,061.0 | 4,106.0 | 3,956.0 | 4,855.0 | 2,132.0 | 2,349.0 | 2,111.0 | 1,764.0 | 791.0 | 776.0 | 1,051.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 125,848.0 | 119,128.0 | 114,599.0 | 114,457.0 | 109,723.0 | 103,526.0 | 95,957.0 | 90,403.0 | 75,076.0 | 61,245.0 | 49,257.0 | 39,015.0 | 28,519.0 | 21,887.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 69,860.0 | 68,960.0 | 62,611.0 | 64,115.0 | 54,763.0 | 42,296.0 | 46,236.0 | 55,888.0 | 44,242.0 | 37,294.0 | 35,490.0 | 30,196.0 | 22,367.0 | 21,175.0 | 14,632.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 78,328.0 | 85,750.0 | 95,281.0 | 98,959.0 | 109,106.0 | 98,667.0 | 91,807.0 | 93,735.0 | 97,207.0 | 75,427.0 | 53,329.0 | 28,987.0 | 16,960.0 | 0.0 | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 19,764.0 | 16,422.0 | 13,331.0 | 10,668.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 90,678.0 | 96,662.0 | 105,103.0 | 110,087.0 | 118,719.0 | 107,440.0 | 102,067.0 | 102,519.0 | 103,703.0 | 78,927.0 | 55,829.0 | 28,987.0 | 16,960.0 | 0.0 | - | - | ||||
| (in millions of USD) | Q2 FY 26 | 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 | 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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 45,572.0 | 45,317.0 | 35,934.0 | 36,269.0 | 28,162.0 | 30,299.0 | 29,943.0 | 25,565.0 | 32,695.0 | 40,760.0 | 29,965.0 | 24,687.0 | 20,535.0 | 23,646.0 | ||||||||||||||||||||||||||
| 11,875.0 |
| 9,352.0 |
| 6,392.0 |
| - |
| - |
| 10,236.0 |
| - |
| - |
| 25,620.0 |
| 23,464.0 |
| 22,111.0 |
| 9,352.0 |
| 6,392.0 |
| 5,510.0 |
| 3,361.0 |
| 2,422.0 |
| - |
| - |
| 455.0 |
| 509.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 14,585.0 | 14,287.0 | 14,695.0 | 21,223.0 | 14,111.0 | 11,264.0 | 12,352.0 | 12,087.0 | 13,936.0 | 8,283.0 | 15,085.0 | 9,806.0 | 6,882.0 | 6,458.0 | 4,529.0 | 3,447.0 | 1,444.0 | 3,920.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 147,957.0 | 152,987.0 | 143,566.0 | 135,405.0 | 134,836.0 | 143,713.0 | 162,819.0 | 131,339.0 | 128,645.0 | 106,869.0 | 89,378.0 | 68,531.0 | 73,286.0 | 57,653.0 | 44,988.0 | 41,678.0 | 31,555.0 | 30,006.0 | - | - |
| 11,768.0 |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 76,014.0 | 73,448.0 | 70,884.0 | 72,340.0 | 70,283.0 | 66,760.0 | 58,579.0 | 49,099.0 | 41,293.0 | 34,235.0 | 26,786.0 | 18,391.0 | 11,922.0 | 6,435.0 | 3,991.0 | - | - | - | - | - |
| Property,Plant & Equipment Net | 49,834.0 | 45,680.0 | 43,715.0 | 42,117.0 | 39,440.0 | 36,766.0 | 37,378.0 | 41,304.0 | 33,783.0 | 27,010.0 | 22,471.0 | 20,624.0 | 16,597.0 | 15,452.0 | 7,777.0 | - | - | - | - | - |
| Long Term Investments | 77,723.0 | 91,479.0 | 100,544.0 | 120,805.0 | 127,877.0 | 100,887.0 | 105,341.0 | 170,799.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | 5,717.0 | 5,414.0 | 5,116.0 | 4,616.0 | 1,577.0 | 1,135.0 | 896.0 | 741.0 | 206.0 | 207.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | 2,298.0 | 3,206.0 | 3,893.0 | 4,142.0 | 4,179.0 | 4,224.0 | 3,536.0 | 342.0 | 247.0 | 285.0 | - | - |
| Operating Lease Right Of Use Assets | 11,205.0 | 10,234.0 | 10,661.0 | 10,417.0 | 10,087.0 | 8,570.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 20,777.0 | 19,499.0 | 17,852.0 | 15,375.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 83,727.0 | 74,834.0 | 64,758.0 | 54,428.0 | 48,849.0 | 42,522.0 | 32,978.0 | 22,283.0 | 18,177.0 | 8,757.0 | 5,422.0 | 3,764.0 | 5,146.0 | 5,478.0 | 3,556.0 | 2,263.0 | 2,011.0 | 839.0 | - | - |
| Total Non-Current Assets | 211,284.0 | 211,993.0 | 209,017.0 | 217,350.0 | 216,166.0 | 180,175.0 | 175,697.0 | 234,386.0 | 246,674.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 359,241.0 | 364,980.0 | 352,583.0 | 352,755.0 | 351,002.0 | 323,888.0 | 338,516.0 | 365,725.0 | 375,319.0 | 321,686.0 | 290,345.0 | 231,839.0 | 207,000.0 | 176,064.0 | 116,371.0 | 75,183.0 | 47,501.0 | 36,171.0 | - | - |
| 12,015.0 |
| 5,601.0 |
| 5,520.0 |
| - |
| - |
| Short Term Debt | 12,350.0 | 10,912.0 | 9,822.0 | 11,128.0 | 9,613.0 | 8,773.0 | 10,260.0 | 8,784.0 | 6,496.0 | 3,500.0 | 2,500.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 9,055.0 | 8,249.0 | 8,061.0 | 7,912.0 | 7,612.0 | 6,643.0 | 5,522.0 | 5,966.0 | 7,548.0 | 8,080.0 | 8,940.0 | 8,491.0 | 7,435.0 | 5,953.0 | 4,091.0 | 2,984.0 | 2,053.0 | 1,617.0 | - | - |
| Operating Lease Liabilities Current | 1,579.0 | 1,488.0 | 1,410.0 | 1,534.0 | 1,449.0 | 1,436.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | 25,744.0 | 22,027.0 | 25,181.0 | 18,453.0 | 13,856.0 | 11,414.0 | 9,247.0 | 5,723.0 | 3,852.0 | 4,224.0 | - | - |
| Other Current Liabilities | 66,387.0 | 78,304.0 | 58,829.0 | 60,845.0 | 47,493.0 | 42,684.0 | 37,720.0 | 33,327.0 | 30,551.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 165,631.0 | 176,392.0 | 145,308.0 | 153,982.0 | 125,481.0 | 105,392.0 | 105,718.0 | 115,929.0 | 100,814.0 | 79,006.0 | 80,610.0 | 63,448.0 | 43,658.0 | 38,542.0 | 27,970.0 | 20,722.0 | 11,506.0 | 11,361.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 10,911.0 | 10,046.0 | 10,408.0 | 9,936.0 | 9,506.0 | 7,745.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 2,797.0 | 2,836.0 | 2,930.0 | 3,624.0 | 3,031.0 | 2,625.0 | 2,648.0 | 1,686.0 | 1,139.0 | 853.0 | 768.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 426.0 | 31,504.0 | 21,906.0 | 16,260.0 | 15,120.0 | 16,489.0 | 13,847.0 | 8,159.0 | 4,300.0 | 2,216.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 41,549.0 | 45,888.0 | 49,848.0 | 49,142.0 | 53,325.0 | 54,490.0 | 50,503.0 | 48,914.0 | 40,415.0 | 36,074.0 | 33,427.0 | 24,826.0 | 20,208.0 | 16,664.0 | 10,100.0 | 5,531.0 | 3,502.0 | 1,745.0 | - | - |
| Total Non-Current Liabilities | 119,877.0 | 131,638.0 | 145,129.0 | 148,101.0 | 162,431.0 | 153,157.0 | 142,310.0 | 142,649.0 | 140,458.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 285,508.0 | 308,030.0 | 290,437.0 | 302,083.0 | 287,912.0 | 258,549.0 | 248,028.0 | 258,578.0 | 241,272.0 | 193,437.0 | 170,990.0 | 120,292.0 | 83,451.0 | 57,854.0 | 39,756.0 | 27,392.0 | 15,861.0 | 13,874.0 | - | - |
| 8,210.0 |
| 7,177.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (14,264.0) | (19,154.0) | (214.0) | (3,068.0) | 5,562.0 | 14,966.0 | 45,898.0 | 70,400.0 | 98,330.0 | 96,364.0 | 92,284.0 | 87,152.0 | 104,256.0 | 101,289.0 | 62,841.0 | 37,169.0 | 23,353.0 | 15,129.0 | - | - |
| Accumulated Other Comprehensive Income | (5,571.0) | (7,172.0) | (11,452.0) | (11,109.0) | 163.0 | (406.0) | (584.0) | (3,454.0) | (150.0) | 634.0 | (345.0) | 1,082.0 | (471.0) | 499.0 | 443.0 | (46.0) | 77.0 | (9.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 73,733.0 | 56,950.0 | 62,146.0 | 50,672.0 | 63,090.0 | 65,339.0 | 90,488.0 | 107,147.0 | 134,047.0 | 128,249.0 | 119,355.0 | 111,547.0 | 123,549.0 | 118,210.0 | 76,615.0 | 47,791.0 | 31,640.0 | 22,297.0 | 14,531.0 | 9,984.0 |
| Total Equity | 73,733.0 | 56,950.0 | 62,146.0 | 50,672.0 | 63,090.0 | 65,339.0 | 90,488.0 | 107,147.0 | 134,047.0 | 128,249.0 | 119,355.0 | 111,547.0 | 123,549.0 | 118,210.0 | 76,615.0 | 47,791.0 | 31,640.0 | 22,297.0 | 14,531.0 | 9,984.0 |
| - |
| - |
| - |
| - |
| Net debt | 35,981.0 | 31,491.0 | 43,548.0 | 61,783.0 | 56,080.0 | 16,497.0 | 1,510.0 | 36,218.0 | 29,522.0 | 11,772.0 | 14,228.0 | 3,910.0 | (23,586.0) | (29,129.0) | - | - | - | - | - | - |
| Working Capital | (17,674.0) | (23,405.0) | (1,742.0) | (18,577.0) | 9,355.0 | 38,321.0 | 57,101.0 | 15,410.0 | 27,831.0 | 27,863.0 | 8,768.0 | 5,083.0 | 29,628.0 | 19,111.0 | 17,018.0 | 20,956.0 | 20,049.0 | 18,645.0 | - | - |
| Book Value | 73,733.0 | 56,950.0 | 62,146.0 | 50,672.0 | 63,090.0 | 65,339.0 | 90,488.0 | 107,147.0 | 134,047.0 | 128,249.0 | 119,355.0 | 111,547.0 | 123,549.0 | 118,210.0 | 76,615.0 | 47,791.0 | 31,640.0 | 22,297.0 | 14,531.0 | 9,984.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | 126,032.0 | 119,629.0 | 110,346.0 | 102,789.0 | 117,793.0 | 112,851.0 | 72,183.0 | 46,708.0 | 31,187.0 | 21,805.0 | - | - |
| 27,502.0 |
| 28,098.0 |
| 37,119.0 |
| 34,940.0 |
| 34,050.0 |
| 38,466.0 |
| 36,010.0 |
| 38,016.0 |
| 33,383.0 |
| 40,174.0 |
| 39,771.0 |
| 48,844.0 |
| 50,530.0 |
| 37,988.0 |
| 44,771.0 |
| 25,913.0 |
| 31,971.0 |
| 45,059.0 |
| 27,491.0 |
| 20,289.0 |
| 15,157.0 |
| 16,371.0 |
| 20,484.0 |
| 18,237.0 |
| 21,514.0 |
| 16,689.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.0 | 1,077.0 | 68.0 | 23.0 | 266.0 | 341.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 22,935.0 | 21,590.0 | 18,763.0 | 19,103.0 | 20,336.0 | 23,476.0 | 35,228.0 | 36,236.0 | 34,455.0 | 32,340.0 | 31,590.0 | 31,185.0 | 30,820.0 | 24,658.0 | 20,729.0 | 23,413.0 | 26,794.0 | 27,699.0 | 27,646.0 | 31,368.0 | 40,816.0 | 52,927.0 | 59,642.0 | 53,877.0 | 67,391.0 | 51,713.0 | 44,084.0 | 42,104.0 | 41,656.0 | 40,388.0 | 38,999.0 | 42,881.0 | 49,662.0 | 53,892.0 | 51,944.0 | 44,081.0 | 46,671.0 | 43,519.0 | 33,769.0 | 21,385.0 |
| Cash And Short Term Investments | 68,507.0 | 66,907.0 | 54,697.0 | 55,372.0 | 48,498.0 | 53,775.0 | 65,171.0 | 61,801.0 | 67,150.0 | 73,100.0 | 61,555.0 | 55,872.0 | 51,355.0 | 48,304.0 | 48,231.0 | 51,511.0 | 63,913.0 | 62,639.0 | 61,696.0 | 69,834.0 | 76,826.0 | 90,943.0 | 93,025.0 | 94,051.0 | 107,162.0 | 100,557.0 | 94,614.0 | 80,092.0 | 86,427.0 | 66,301.0 | 70,970.0 | 87,940.0 | 77,153.0 | 74,181.0 | 67,101.0 | 60,452.0 | 67,155.0 | 61,756.0 | 55,283.0 | 38,074.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 30,339.0 | 39,921.0 | 39,777.0 | 27,557.0 | 26,136.0 | 29,639.0 | 33,410.0 | 22,795.0 | 21,837.0 | 23,194.0 | 29,508.0 | 17,936.0 | 23,752.0 | 28,184.0 | 21,803.0 | 20,815.0 | 30,213.0 | 26,278.0 | 17,475.0 | 18,503.0 | 27,101.0 | 16,120.0 | 17,882.0 | 15,722.0 | 20,970.0 | 22,926.0 | 14,148.0 | 15,085.0 | 18,077.0 | 23,186.0 | 14,104.0 | 14,324.0 | 23,440.0 | 17,874.0 | 11,579.0 | 14,057.0 | 15,754.0 | 11,714.0 | 12,229.0 | 12,953.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6,747.0 | 5,875.0 | 5,718.0 | 5,925.0 | 6,269.0 | 6,911.0 | 7,286.0 | 6,165.0 | 6,232.0 | 6,511.0 | 6,331.0 | 7,482.0 | 6,820.0 | 4,946.0 | 5,433.0 | 5,460.0 | 5,876.0 | 6,580.0 | 5,178.0 | 5,219.0 | 4,973.0 | 4,061.0 | 3,978.0 | 3,334.0 | 4,097.0 | 4,106.0 | 3,355.0 | 4,884.0 | 4,988.0 | 3,956.0 | 5,936.0 | 7,662.0 | 4,421.0 | 4,855.0 | 2,910.0 | 2,712.0 | 2,132.0 | 1,831.0 | 2,281.0 | 2,451.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 15,349.0 | 15,002.0 | 14,585.0 | 14,359.0 | 14,109.0 | 13,248.0 | 14,287.0 | 14,297.0 | 13,884.0 | 13,979.0 | 14,695.0 | 13,660.0 | 16,422.0 | 21,223.0 | 16,386.0 | 15,809.0 | 18,112.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 144,114.0 | 158,104.0 | 147,957.0 | 122,491.0 | 118,674.0 | 133,240.0 | 152,987.0 | 125,435.0 | 128,416.0 | 143,692.0 | 143,566.0 | 112,913.0 | 128,777.0 | 135,405.0 | 112,292.0 | 118,180.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 127,557.0 | 127,320.0 | 125,848.0 | 124,311.0 | 121,179.0 | 120,615.0 | 119,128.0 | 117,129.0 | 115,243.0 | 116,176.0 | 114,599.0 | 113,066.0 | 110,995.0 | 114,457.0 | 111,851.0 | 109,324.0 | 107,699.0 | 109,723.0 | 108,857.0 | 107,280.0 | 105,493.0 | 103,526.0 | 100,917.0 | 98,743.0 | 97,990.0 | 95,957.0 | 93,984.0 | 93,036.0 | 91,526.0 | 90,403.0 | 85,368.0 | 80,502.0 | 77,110.0 | 75,076.0 | 65,124.0 | 62,759.0 | 61,245.0 | 57,991.0 | 54,051.0 | 51,342.0 |
| Accumulated Depreciation | 77,441.0 | 77,161.0 | 76,014.0 | 75,803.0 | 74,303.0 | 74,546.0 | 73,448.0 | 72,627.0 | 71,697.0 | 72,510.0 | 70,884.0 | 69,668.0 | 68,044.0 | 72,340.0 | 71,516.0 | 70,020.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 50,116.0 | 50,159.0 | 49,834.0 | 48,508.0 | 46,876.0 | 46,069.0 | 45,680.0 | 44,502.0 | 43,546.0 | 43,666.0 | 43,715.0 | 43,398.0 | 42,951.0 | 42,117.0 | 40,335.0 | 39,304.0 | ||||||||||||||||||||||||
| Long Term Investments | 78,088.0 | 77,888.0 | 77,723.0 | 77,614.0 | 84,424.0 | 87,593.0 | 91,479.0 | 91,240.0 | 95,187.0 | 99,475.0 | 100,544.0 | 110,461.0 | 114,095.0 | 120,805.0 | 131,077.0 | 141,219.0 | 138,683.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 25,797.0 | - | 13,301.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 77,430.0 | 93,146.0 | 72,634.0 | 82,882.0 | 81,259.0 | 77,183.0 | 74,834.0 | 70,435.0 | 70,262.0 | 66,681.0 | 64,758.0 | 65,388.0 | 60,924.0 | 54,428.0 | 52,605.0 | 51,959.0 | ||||||||||||||||||||||||
| Total Non-Current Assets | 226,968.0 | 221,193.0 | 211,284.0 | 209,004.0 | 212,559.0 | 210,845.0 | 211,993.0 | 206,177.0 | 208,995.0 | 209,822.0 | 209,017.0 | 219,247.0 | 217,970.0 | 217,350.0 | 224,017.0 | 232,482.0 | ||||||||||||||||||||||||
| Total Assets | 371,082.0 | 379,297.0 | 359,241.0 | 331,495.0 | 331,233.0 | 344,085.0 | 364,980.0 | 331,612.0 | 337,411.0 | 353,514.0 | 352,583.0 | 332,160.0 | 346,747.0 | 352,755.0 | 336,309.0 | 350,662.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 57,349.0 | 70,587.0 | 69,860.0 | 50,374.0 | 54,126.0 | 61,910.0 | 68,960.0 | 47,574.0 | 45,753.0 | 58,146.0 | 62,611.0 | 42,945.0 | 57,918.0 | 64,115.0 | 48,343.0 | 52,682.0 | 74,362.0 | 54,763.0 | 40,409.0 | 40,127.0 | 63,846.0 | 42,296.0 | 35,325.0 | 32,421.0 | 45,111.0 | 46,236.0 | 29,115.0 | 30,443.0 | 44,293.0 | 55,888.0 | 38,489.0 | 34,311.0 | 62,985.0 | 49,049.0 | 28,573.0 | 38,510.0 | 37,294.0 | 26,318.0 | 25,098.0 | 33,312.0 |
| Short Term Debt | 8,310.0 | 11,827.0 | 12,350.0 | 9,345.0 | 13,638.0 | 10,848.0 | 10,912.0 | 12,114.0 | 10,762.0 | 10,954.0 | 9,822.0 | 10,578.0 | 9,740.0 | 11,128.0 | 14,009.0 | 9,659.0 | 11,169.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 9,331.0 | 9,413.0 | 9,055.0 | 8,979.0 | 8,976.0 | 8,461.0 | 8,249.0 | 8,053.0 | 8,012.0 | 8,264.0 | 8,061.0 | 8,131.0 | 7,992.0 | 7,912.0 | 7,728.0 | 7,920.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 57,654.0 | 68,543.0 | 66,387.0 | 62,499.0 | 61,849.0 | 61,151.0 | 78,304.0 | 60,889.0 | 57,298.0 | 54,611.0 | 58,829.0 | 56,425.0 | 59,893.0 | 60,845.0 | 48,811.0 | 50,248.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 134,641.0 | 162,367.0 | 165,631.0 | 141,120.0 | 144,571.0 | 144,365.0 | 176,392.0 | 131,624.0 | 123,822.0 | 133,973.0 | 145,308.0 | 120,075.0 | 137,286.0 | 153,982.0 | 129,873.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 74,404.0 | 76,685.0 | 78,328.0 | 82,430.0 | 78,566.0 | 83,956.0 | 85,750.0 | 86,196.0 | 91,831.0 | 95,088.0 | 95,281.0 | 97,041.0 | 99,627.0 | 98,959.0 | 94,700.0 | 103,323.0 | 106,629.0 | 109,106.0 | 105,752.0 | 108,642.0 | 99,281.0 | 98,667.0 | 94,048.0 | 89,086.0 | 93,078.0 | 91,807.0 | 84,936.0 | 90,201.0 | 92,989.0 | 93,735.0 | 97,128.0 | 101,362.0 | 103,922.0 | 97,207.0 | 84,531.0 | 73,557.0 | 75,427.0 | 68,939.0 | 69,374.0 | 53,204.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 55,546.0 | 52,055.0 | 41,549.0 | 42,115.0 | 41,300.0 | 49,006.0 | 45,888.0 | 47,084.0 | 47,564.0 | 50,353.0 | 49,848.0 | 52,886.0 | 53,107.0 | 49,142.0 | 53,629.0 | 52,432.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 129,950.0 | 128,740.0 | 119,877.0 | 124,545.0 | 119,866.0 | 132,962.0 | 131,638.0 | 133,280.0 | 139,395.0 | 145,441.0 | 145,129.0 | 149,927.0 | 152,734.0 | 148,101.0 | 148,329.0 | 155,755.0 | ||||||||||||||||||||||||
| Total Liabilities | 264,591.0 | 291,107.0 | 285,508.0 | 265,665.0 | 264,437.0 | 277,327.0 | 308,030.0 | 264,904.0 | 263,217.0 | 279,414.0 | 290,437.0 | 270,002.0 | 290,020.0 | 302,083.0 | 278,202.0 | 283,263.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 12,359.0 | (2,177.0) | (14,264.0) | (17,607.0) | (15,552.0) | (11,221.0) | (19,154.0) | (4,726.0) | 4,339.0 | 8,242.0 | (214.0) | 4,336.0 | 3,240.0 | (3,068.0) | 5,289.0 | 12,712.0 | 14,435.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5,375.0) | (4,854.0) | (5,571.0) | (6,369.0) | (6,363.0) | (6,789.0) | (7,172.0) | (8,416.0) | (8,960.0) | (9,378.0) | (11,452.0) | (11,746.0) | (12,912.0) | (11,109.0) | (9,297.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 106,491.0 | 88,190.0 | 73,733.0 | 65,830.0 | 66,796.0 | 66,758.0 | 56,950.0 | 66,708.0 | 74,194.0 | 74,100.0 | 62,146.0 | 62,158.0 | 56,727.0 | 50,672.0 | 58,107.0 | 67,399.0 | ||||||||||||||||||||||||
| Total Equity | 106,491.0 | 88,190.0 | 73,733.0 | 65,830.0 | 66,796.0 | 66,758.0 | 56,950.0 | 66,708.0 | 74,194.0 | 74,100.0 | 62,146.0 | 62,158.0 | 56,727.0 | 50,672.0 | 58,107.0 | 67,399.0 | 71,932.0 | 63,090.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 82,714.0 | 88,512.0 | 90,678.0 | 91,775.0 | 92,204.0 | 94,804.0 | 96,662.0 | 98,310.0 | 102,593.0 | 106,042.0 | 105,103.0 | 107,619.0 | 109,367.0 | 110,087.0 | 108,709.0 | 112,982.0 | 117,798.0 | 118,719.0 | 113,791.0 | 116,645.0 | 107,043.0 | 107,440.0 | 101,557.0 | 99,478.0 | 103,302.0 | 102,067.0 | 98,465.0 | 100,706.0 | 102,761.0 | 102,519.0 | 102,626.0 | 109,860.0 | 110,420.0 | 103,703.0 | 88,530.0 | 77,056.0 | 78,927.0 | 72,439.0 | 71,874.0 | 55,704.0 |
| Net debt | 14,207.0 | 21,605.0 | 35,981.0 | 36,403.0 | 43,706.0 | 41,029.0 | 31,491.0 | 36,509.0 | 35,443.0 | 32,942.0 | 43,548.0 | 51,747.0 | 58,012.0 | 61,783.0 | 60,478.0 | 61,471.0 | 53,885.0 | 56,080.0 | ||||||||||||||||||||||
| Working Capital | 9,473.0 | (4,263.0) | (17,674.0) | (18,629.0) | (25,897.0) | (11,125.0) | (23,405.0) | (6,189.0) | 4,594.0 | 9,719.0 | (1,742.0) | (7,162.0) | (8,509.0) | (18,577.0) | (17,581.0) | (9,328.0) | 5,580.0 | |||||||||||||||||||||||
| Book Value | 106,491.0 | 88,190.0 | 73,733.0 | 65,830.0 | 66,796.0 | 66,758.0 | 56,950.0 | 66,708.0 | 74,194.0 | 74,100.0 | 62,146.0 | 62,158.0 | 56,727.0 | 50,672.0 | 58,107.0 | 67,399.0 | 71,932.0 | 63,090.0 | ||||||||||||||||||||||
| Tangible Book Value | 80,694.0 | - | 60,432.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,111.0 |
| 13,641.0 |
| 13,376.0 |
| 13,687.0 |
| 11,264.0 |
| 10,987.0 |
| 15,691.0 |
| 12,026.0 |
| 12,352.0 |
| 10,530.0 |
| 12,092.0 |
| 12,432.0 |
| 12,087.0 |
| 12,488.0 |
| 12,043.0 |
| 11,337.0 |
| 13,936.0 |
| 11,367.0 |
| 12,191.0 |
| 8,283.0 |
| 11,132.0 |
| 10,204.0 |
| 11,073.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153,154.0 |
| 134,836.0 |
| 114,423.0 |
| 121,465.0 |
| 154,106.0 |
| 143,713.0 |
| 140,065.0 |
| 143,753.0 |
| 163,231.0 |
| 162,819.0 |
| 134,973.0 |
| 123,346.0 |
| 140,828.0 |
| 131,339.0 |
| 115,761.0 |
| 130,053.0 |
| 143,810.0 |
| 128,645.0 |
| 101,990.0 |
| 103,332.0 |
| 106,869.0 |
| 93,761.0 |
| 87,592.0 |
| 76,219.0 |
| 68,454.0 |
| 70,283.0 |
| 70,242.0 |
| 69,465.0 |
| 67,560.0 |
| 66,760.0 |
| 65,230.0 |
| 62,854.0 |
| 60,959.0 |
| 58,579.0 |
| 56,348.0 |
| 54,290.0 |
| 51,929.0 |
| 49,099.0 |
| 47,251.0 |
| 45,425.0 |
| 43,431.0 |
| 41,293.0 |
| 37,961.0 |
| 36,249.0 |
| 34,235.0 |
| 32,543.0 |
| 30,848.0 |
| 29,042.0 |
| 39,245.0 |
| 39,440.0 |
| 38,615.0 |
| 37,815.0 |
| 37,933.0 |
| 36,766.0 |
| 35,687.0 |
| 35,889.0 |
| 37,031.0 |
| 37,378.0 |
| 37,636.0 |
| 38,746.0 |
| 39,597.0 |
| 41,304.0 |
| 38,117.0 |
| 35,077.0 |
| 33,679.0 |
| 33,783.0 |
| 27,163.0 |
| 26,510.0 |
| 27,010.0 |
| 25,448.0 |
| 23,203.0 |
| 22,300.0 |
| 127,877.0 |
| 131,948.0 |
| 134,539.0 |
| 118,745.0 |
| 100,887.0 |
| 100,592.0 |
| 98,793.0 |
| 99,899.0 |
| 105,341.0 |
| 115,996.0 |
| 145,319.0 |
| 158,608.0 |
| 170,799.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,889.0 |
| 5,717.0 |
| 5,473.0 |
| 5,423.0 |
| 5,414.0 |
| 5,261.0 |
| 5,249.0 |
| 5,202.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,149.0 |
| 2,298.0 |
| 2,617.0 |
| 2,848.0 |
| 3,206.0 |
| 3,506.0 |
| 3,843.0 |
| 3,924.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50,109.0 |
| 48,849.0 |
| 44,854.0 |
| 43,339.0 |
| 43,270.0 |
| 42,522.0 |
| 41,000.0 |
| 41,965.0 |
| 40,457.0 |
| 32,978.0 |
| 33,634.0 |
| 34,587.0 |
| 34,686.0 |
| 22,283.0 |
| 22,546.0 |
| 23,086.0 |
| 13,323.0 |
| 18,177.0 |
| 7,549.0 |
| 7,390.0 |
| 8,757.0 |
| 7,862.0 |
| 7,745.0 |
| 7,974.0 |
| 228,037.0 |
| 216,166.0 |
| 215,417.0 |
| 215,693.0 |
| 199,948.0 |
| 180,175.0 |
| 177,279.0 |
| 176,647.0 |
| 177,387.0 |
| 175,697.0 |
| 187,266.0 |
| 218,652.0 |
| 232,891.0 |
| 234,386.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 381,191.0 |
| 351,002.0 |
| 329,840.0 |
| 337,158.0 |
| 354,054.0 |
| 323,888.0 |
| 317,344.0 |
| 320,400.0 |
| 340,618.0 |
| 338,516.0 |
| 322,239.0 |
| 341,998.0 |
| 373,719.0 |
| 365,725.0 |
| 349,197.0 |
| 367,502.0 |
| 406,794.0 |
| 375,319.0 |
| 334,532.0 |
| 331,141.0 |
| 321,686.0 |
| 305,602.0 |
| 305,277.0 |
| 293,284.0 |
| 9,613.0 |
| 8,039.0 |
| 8,003.0 |
| 7,762.0 |
| 8,773.0 |
| 7,509.0 |
| 10,392.0 |
| 10,224.0 |
| 10,260.0 |
| 13,529.0 |
| 10,505.0 |
| 9,772.0 |
| 8,784.0 |
| 5,498.0 |
| 8,498.0 |
| 6,498.0 |
| 6,496.0 |
| 3,999.0 |
| 3,499.0 |
| 3,500.0 |
| 3,500.0 |
| 2,500.0 |
| 2,500.0 |
| 7,876.0 |
| 7,612.0 |
| 7,681.0 |
| 7,595.0 |
| 7,395.0 |
| 6,643.0 |
| 6,313.0 |
| 5,928.0 |
| 5,573.0 |
| 5,522.0 |
| 5,434.0 |
| 5,532.0 |
| 5,546.0 |
| 5,966.0 |
| 7,403.0 |
| 7,775.0 |
| 8,044.0 |
| 7,548.0 |
| 7,682.0 |
| 7,889.0 |
| 8,080.0 |
| 8,352.0 |
| 9,461.0 |
| 8,989.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,184.0 |
| 26,756.0 |
| 26,281.0 |
| 25,744.0 |
| 23,096.0 |
| 23,739.0 |
| 22,027.0 |
| 20,820.0 |
| 23,208.0 |
| 24,032.0 |
| 49,167.0 |
| 47,493.0 |
| 43,625.0 |
| 45,660.0 |
| 48,504.0 |
| 42,684.0 |
| 35,005.0 |
| 37,324.0 |
| 36,263.0 |
| 37,720.0 |
| 31,673.0 |
| 35,368.0 |
| 36,703.0 |
| 33,327.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127,508.0 |
| 147,574.0 |
| 125,481.0 |
| 107,754.0 |
| 106,385.0 |
| 132,507.0 |
| 105,392.0 |
| 95,318.0 |
| 96,094.0 |
| 102,161.0 |
| 105,718.0 |
| 89,704.0 |
| 93,772.0 |
| 108,283.0 |
| 115,929.0 |
| 88,548.0 |
| 89,320.0 |
| 115,788.0 |
| 100,814.0 |
| 73,342.0 |
| 84,130.0 |
| 79,006.0 |
| 71,486.0 |
| 68,265.0 |
| 76,092.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,878.0 |
| 3,087.0 |
| 3,131.0 |
| 2,836.0 |
| 3,107.0 |
| 3,163.0 |
| 2,930.0 |
| 3,064.0 |
| 3,322.0 |
| 3,546.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 398.0 |
| 548.0 |
| 548.0 |
| 31,504.0 |
| 28,226.0 |
| 26,948.0 |
| 26,019.0 |
| 24,560.0 |
| 22,955.0 |
| 21,617.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55,056.0 |
| 53,325.0 |
| 52,054.0 |
| 52,953.0 |
| 56,042.0 |
| 54,490.0 |
| 55,696.0 |
| 56,795.0 |
| 55,848.0 |
| 50,503.0 |
| 51,143.0 |
| 52,165.0 |
| 54,555.0 |
| 48,914.0 |
| 45,694.0 |
| 46,855.0 |
| 43,754.0 |
| 40,415.0 |
| 39,470.0 |
| 37,901.0 |
| 36,074.0 |
| 35,572.0 |
| 33,859.0 |
| 32,175.0 |
| 161,685.0 |
| 162,431.0 |
| 157,806.0 |
| 161,595.0 |
| 155,323.0 |
| 153,157.0 |
| 149,744.0 |
| 145,881.0 |
| 148,926.0 |
| 142,310.0 |
| 136,079.0 |
| 142,366.0 |
| 147,544.0 |
| 142,649.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 309,259.0 |
| 287,912.0 |
| 265,560.0 |
| 267,980.0 |
| 287,830.0 |
| 258,549.0 |
| 245,062.0 |
| 241,975.0 |
| 251,087.0 |
| 248,028.0 |
| 225,783.0 |
| 236,138.0 |
| 255,827.0 |
| 258,578.0 |
| 234,248.0 |
| 240,624.0 |
| 266,595.0 |
| 241,272.0 |
| 200,450.0 |
| 198,751.0 |
| 193,437.0 |
| 179,061.0 |
| 174,820.0 |
| 165,017.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,562.0 |
| 9,233.0 |
| 15,261.0 |
| 14,301.0 |
| 14,966.0 |
| 24,136.0 |
| 33,182.0 |
| 43,977.0 |
| 45,898.0 |
| 53,724.0 |
| 64,558.0 |
| 80,510.0 |
| 70,400.0 |
| 79,436.0 |
| 91,898.0 |
| 104,593.0 |
| 98,330.0 |
| 100,925.0 |
| 100,001.0 |
| 96,364.0 |
| 96,542.0 |
| 102,021.0 |
| 101,494.0 |
| (6,494.0) |
| (927.0) |
| 163.0 |
| 58.0 |
| (286.0) |
| 179.0 |
| (406.0) |
| (550.0) |
| (2,789.0) |
| (418.0) |
| (584.0) |
| (639.0) |
| (1,499.0) |
| (3,588.0) |
| (3,454.0) |
| (3,111.0) |
| (3,064.0) |
| (841.0) |
| (150.0) |
| (422.0) |
| 245.0 |
| 634.0 |
| (107.0) |
| (1,048.0) |
| (1,480.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71,932.0 |
| 63,090.0 |
| 64,280.0 |
| 69,178.0 |
| 66,224.0 |
| 65,339.0 |
| 72,282.0 |
| 78,425.0 |
| 89,531.0 |
| 90,488.0 |
| 96,456.0 |
| 105,860.0 |
| 117,892.0 |
| 107,147.0 |
| 114,949.0 |
| 126,878.0 |
| 140,199.0 |
| 134,047.0 |
| 134,082.0 |
| 132,390.0 |
| 128,249.0 |
| 126,541.0 |
| 130,457.0 |
| 128,267.0 |
| 64,280.0 |
| 69,178.0 |
| 66,224.0 |
| 65,339.0 |
| 72,282.0 |
| 78,425.0 |
| 89,531.0 |
| 90,488.0 |
| 96,456.0 |
| 105,860.0 |
| 117,892.0 |
| 107,147.0 |
| 114,949.0 |
| 126,878.0 |
| 140,199.0 |
| 134,047.0 |
| 134,082.0 |
| 132,390.0 |
| 128,249.0 |
| 126,541.0 |
| 130,457.0 |
| 128,267.0 |
| 52,095.0 |
| 46,811.0 |
| 30,217.0 |
| 16,497.0 |
| 8,532.0 |
| 5,427.0 |
| (3,860.0) |
| 1,510.0 |
| 3,851.0 |
| 20,614.0 |
| 16,334.0 |
| 36,218.0 |
| 31,656.0 |
| 21,920.0 |
| 33,267.0 |
| 29,522.0 |
| 21,429.0 |
| 16,604.0 |
| 11,772.0 |
| 10,683.0 |
| 16,591.0 |
| 17,630.0 |
| 9,355.0 |
| 6,669.0 |
| 15,080.0 |
| 21,599.0 |
| 38,321.0 |
| 44,747.0 |
| 47,659.0 |
| 61,070.0 |
| 57,101.0 |
| 45,269.0 |
| 29,574.0 |
| 32,545.0 |
| 15,410.0 |
| 27,213.0 |
| 40,733.0 |
| 28,022.0 |
| 27,831.0 |
| 28,648.0 |
| 19,202.0 |
| 27,863.0 |
| 22,275.0 |
| 19,327.0 |
| 127.0 |
| 64,280.0 |
| 69,178.0 |
| 66,224.0 |
| 65,339.0 |
| 72,282.0 |
| 78,425.0 |
| 89,531.0 |
| 90,488.0 |
| 96,456.0 |
| 105,860.0 |
| 117,892.0 |
| 107,147.0 |
| 114,949.0 |
| 126,878.0 |
| 140,199.0 |
| 134,047.0 |
| 134,082.0 |
| 132,390.0 |
| 128,249.0 |
| 126,541.0 |
| 130,457.0 |
| 128,267.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132,161.0 |
| 126,032.0 |
| 125,992.0 |
| 124,119.0 |
| 119,629.0 |
| 117,774.0 |
| 121,365.0 |
| 119,141.0 |