| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,015.0 | 611.0 | 1,368.0 | 1,037.0 | 943.0 | 666.0 | 852.0 | 1,997.0 | 804.0 | 619.0 | 910.0 | 1,099.0 | 3,121.0 | 1,714.0 | 615.0 | 1,046.0 | 1,055.0 | ||
| Restricted Cash | 4,490.0 | 3,313.0 | 4,022.0 | 5,996.0 | 6,511.0 | 3,980.0 | 2,138.0 | 1,846.0 | 1,054.0 | 942.0 | 886.0 | 104.0 | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | 0.0 | 296.0 | 438.0 | 515.0 | 433.0 | 576.0 | 739.0 | 394.0 | 500.0 | ||
| Cash And Short Term Investments | 1,015.0 | 611.0 | 1,368.0 | 1,037.0 | 943.0 | 666.0 | 852.0 | 1,997.0 | 804.0 | 915.0 | 1,348.0 | 1,614.0 | 3,554.0 | 2,290.0 | 1,354.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 3,021.0 | 3,708.0 | 4,232.0 | 4,926.0 | 3,311.0 | 2,793.0 | 2,267.0 | 2,233.0 | 1,947.0 | 1,905.0 | 1,738.0 | 2,704.0 | 3,224.0 | 3,450.0 | 4,808.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 10,369.0 | 11,572.0 | 11,957.0 | 14,771.0 | 14,481.0 | 11,713.0 | 9,170.0 | 8,813.0 | 9,173.0 | 8,831.0 | 8,243.0 | 9,374.0 | 11,441.0 | 13,836.0 | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 30,199.0 | 28,898.0 | 28,032.0 | 26,775.0 | 26,223.0 | 26,167.0 | 25,999.0 | 25,102.0 | 24,793.0 | 23,497.0 | 23,274.0 | 22,765.0 | 23,530.0 | 23,173.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 5,195.0 | 5,535.0 | 6,313.0 | 7,803.0 | 6,388.0 | 4,474.0 | 3,746.0 | 3,545.0 | 3,894.0 | 3,606.0 | 3,474.0 | 4,326.0 | 4,513.0 | 4,787.0 | 2,581.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 6,606.0 | 7,580.0 | 8,259.0 | 7,735.0 | 8,011.0 | 7,885.0 | 7,672.0 | 7,698.0 | 6,623.0 | 6,504.0 | 5,779.0 | 5,528.0 | 5,347.0 | 6,456.0 | 8,266.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 3,281.0 | 3,223.0 | 3,154.0 | 3,147.0 | 2,994.0 | 2,824.0 | 2,655.0 | 2,560.0 | 2,398.0 | 2,327.0 | 3,180.0 | 5,115.0 | 6,136.0 | 6,134.0 | 6,636.0 | ||||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 7,612.0 | 8,254.0 | 8,260.0 | 8,677.0 | 8,581.0 | 7,887.0 | 7,679.0 | 8,280.0 | 6,636.0 | 6,777.0 | 5,791.0 | 5,552.0 | 6,512.0 | 6,724.0 | 8,444.0 | 7,174.0 | |||
| (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 | 591.0 | 1,015.0 | 1,235.0 | 1,057.0 | 864.0 | 611.0 | 784.0 | 764.0 | 830.0 | 1,368.0 | 1,498.0 | 1,426.0 | 899.0 | 1,037.0 | 1,099.0 | |||||||||||||||||||||||||
| 810.0 |
| 663.0 |
| - |
| - |
| - |
| 1,440.0 |
| 1,555.0 |
| 810.0 |
| 663.0 |
| 6,122.0 |
| 7,311.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 263.0 | 279.0 | 445.0 | 443.0 | 370.0 | 290.0 | 318.0 | 184.0 | 232.0 | 268.0 | 406.0 | 493.0 | - | - | - | - | - | - | - |
| Other Current Assets | 3,796.0 | 4,369.0 | 4,982.0 | 5,666.0 | 5,158.0 | 6,224.0 | 4,600.0 | 3,039.0 | 3,175.0 | 4,383.0 | 5,286.0 | 6,056.0 | 6,350.0 | 6,548.0 | 5,891.0 | 624.0 | 330.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 26,665.0 | 27,718.0 | 29,767.0 | 35,410.0 | 31,909.0 | 27,286.0 | 21,347.0 | 20,588.0 | 19,925.0 | 21,045.0 | 21,829.0 | 26,028.0 | 28,530.0 | 29,762.0 | 27,504.0 | 18,394.0 | 19,408.0 | - | - |
| 21,728.0 |
| 20,004.0 |
| 18,841.0 |
| - |
| - |
| Accumulated Depreciation | 19,020.0 | 18,061.0 | 17,524.0 | 16,842.0 | 16,420.0 | 16,388.0 | 15,893.0 | 15,149.0 | 14,655.0 | 13,739.0 | 13,421.0 | 12,914.0 | 13,393.0 | 13,050.0 | 12,228.0 | 11,292.0 | 10,891.0 | - | - |
| Property,Plant & Equipment Net | 11,179.0 | 10,837.0 | 10,508.0 | 9,933.0 | 9,803.0 | 9,779.0 | 10,106.0 | 9,953.0 | 10,138.0 | 9,758.0 | 9,853.0 | 9,851.0 | 10,137.0 | 10,123.0 | 9,500.0 | 8,712.0 | 7,950.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 508.0 | 717.0 | 666.0 | 678.0 | 626.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,769.0 | 4,509.0 | 4,103.0 | 4,162.0 | 4,182.0 | 3,451.0 | 3,385.0 | 2,496.0 | 2,374.0 | 2,246.0 | 2,185.0 | 2,010.0 | 562.0 | 551.0 | 602.0 | 523.0 | 532.0 | - | - |
| Intangible Assets | 1,976.0 | 2,260.0 | 2,238.0 | 2,382.0 | 2,565.0 | 2,134.0 | 2,091.0 | 1,545.0 | 1,544.0 | 1,457.0 | 1,503.0 | 1,382.0 | 197.0 | 208.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,322.0 | 1,358.0 | 1,211.0 | 1,088.0 | 1,023.0 | 1,102.0 | 971.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 918.0 | 1,313.0 | 1,304.0 | 1,332.0 | 1,369.0 | 1,054.0 | 965.0 | 934.0 | 802.0 | 579.0 | 447.0 | 349.0 | 478.0 | 605.0 | 840.0 | 702.0 | 607.0 | - | - |
| Total Non-Current Assets | 25,724.0 | 25,553.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 52,389.0 | 53,271.0 | 54,631.0 | 59,774.0 | 56,136.0 | 49,719.0 | 43,997.0 | 40,833.0 | 39,963.0 | 39,769.0 | 40,157.0 | 43,997.0 | 43,752.0 | 45,136.0 | 42,352.0 | 31,808.0 | 31,582.0 | - | - |
| 5,538.0 |
| 5,786.0 |
| - |
| - |
| Short Term Debt | 1,006.0 | 674.0 | 1.0 | 942.0 | 570.0 | 2.0 | 7.0 | 582.0 | 13.0 | 273.0 | 12.0 | 24.0 | 1,165.0 | 268.0 | 178.0 | 344.0 | 48.0 | - | - |
| Deferred Revenue Current | 333.0 | 534.0 | 626.0 | 694.0 | 581.0 | 626.0 | 604.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 303.0 | 324.0 | 300.0 | 292.0 | 277.0 | 261.0 | 215.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,026.0 | 1,092.0 | 1,045.0 | 1,476.0 | 1,294.0 | 931.0 | 1,088.0 | 939.0 | 997.0 | 1,414.0 | 1,472.0 | 1,702.0 | 3,966.0 | 3,467.0 | 1,566.0 | 2,577.0 | 2,695.0 | - | - |
| Other Current Liabilities | 3,313.0 | 3,730.0 | 4,076.0 | 4,795.0 | 4,790.0 | 4,943.0 | 3,542.0 | 2,913.0 | 2,833.0 | 3,982.0 | 4,113.0 | 5,040.0 | 4,790.0 | 4,521.0 | 8,584.0 | - | - | - | - |
| Total Current Liabilities | 19,534.0 | 19,938.0 | 18,662.0 | 24,191.0 | 21,948.0 | 18,182.0 | 13,734.0 | 11,776.0 | 12,570.0 | 13,173.0 | 13,505.0 | 15,602.0 | 15,658.0 | 16,993.0 | 13,218.0 | 8,833.0 | 8,885.0 | - | - |
| 6,830.0 |
| 7,592.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,045.0 | 1,057.0 | 931.0 | 816.0 | 765.0 | 863.0 | 781.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,135.0 | 1,268.0 | 1,309.0 | 1,402.0 | 1,412.0 | 1,302.0 | 1,194.0 | 1,067.0 | 1,053.0 | 1,669.0 | 1,563.0 | 1,662.0 | 1,448.0 | 1,267.0 | 859.0 | 439.0 | 308.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,042.0 | 997.0 | 1,005.0 | 1,014.0 | 1,233.0 | 1,391.0 | 1,333.0 | 1,247.0 | 1,342.0 | 1,218.0 | 1,395.0 | 1,575.0 | 1,105.0 | 1,289.0 | 1,012.0 | 1,075.0 | 1,144.0 | - | - |
| Total Non-Current Liabilities | 9,828.0 | 10,902.0 | 11,504.0 | 10,967.0 | 11,421.0 | 11,441.0 | 10,980.0 | 10,012.0 | 9,018.0 | 9,391.0 | 8,737.0 | 8,765.0 | 7,900.0 | 9,012.0 | 10,296.0 | 8,344.0 | 9,044.0 | - | - |
| Total Liabilities | 29,649.0 | 31,093.0 | 30,486.0 | 35,457.0 | 33,628.0 | 29,697.0 | 24,772.0 | 21,837.0 | 21,641.0 | 22,588.0 | 22,242.0 | 24,367.0 | 23,558.0 | 26,005.0 | 23,514.0 | 17,177.0 | 17,929.0 | - | - |
| 5,151.0 |
| 5,204.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 21,983.0 | 21,933.0 | 23,465.0 | 23,646.0 | 21,655.0 | 19,780.0 | 18,958.0 | 18,527.0 | 17,552.0 | 17,444.0 | 16,865.0 | 15,701.0 | 14,077.0 | 13,236.0 | 11,996.0 | 10,357.0 | 8,778.0 | - | - |
| Accumulated Other Comprehensive Income | (2,531.0) | (2,988.0) | (2,487.0) | (2,509.0) | (2,172.0) | (2,604.0) | (2,405.0) | (2,106.0) | (1,637.0) | (2,598.0) | (2,146.0) | (1,241.0) | (57.0) | (450.0) | 176.0 | (899.0) | (355.0) | 957.0 | 181.0 |
| Treasury Stock | - | 2,300.0 | 2,700.0 | 1,700.0 | 300.0 | - | 5,400.0 | 5,300.0 | 5,500.0 | 5,500.0 | 4,700.0 | 2,700.0 | 1,600.0 | 1,600.0 | 1,100.0 | 838.0 | 765.0 | - | - |
| Minority Interest | 7.0 | 10.0 | 13.0 | 33.0 | 31.0 | 22.0 | 17.0 | 15.0 | 9.0 | 8.0 | 16.0 | 55.0 | 38.0 | 211.0 | 30.0 | 22.0 | 26.0 | - | - |
| Total Stockholders Equity | 22,740.0 | 22,178.0 | 24,145.0 | 24,317.0 | 22,508.0 | 20,022.0 | 19,225.0 | 18,996.0 | 18,322.0 | 17,181.0 | 17,915.0 | 19,630.0 | 20,194.0 | 19,131.0 | 18,838.0 | 14,631.0 | 13,653.0 | 13,666.0 | 11,446.0 |
| Total Equity | 22,740.0 | 22,178.0 | 24,145.0 | 24,317.0 | 22,508.0 | 20,022.0 | 19,225.0 | 18,996.0 | 18,322.0 | 17,181.0 | 17,915.0 | 19,630.0 | 20,194.0 | 19,131.0 | 18,838.0 | 14,631.0 | 13,653.0 | 13,666.0 | 11,446.0 |
| 7,640.0 |
| - |
| - |
| Net debt | 6,597.0 | 7,643.0 | 6,892.0 | 7,640.0 | 7,638.0 | 7,221.0 | 6,827.0 | 6,283.0 | 5,832.0 | 5,862.0 | 4,443.0 | 3,938.0 | 2,958.0 | 4,434.0 | 7,090.0 | 5,734.0 | 6,085.0 | - | - |
| Working Capital | 7,131.0 | 7,780.0 | 11,105.0 | 11,219.0 | 9,961.0 | 9,104.0 | 7,613.0 | 8,812.0 | 7,355.0 | 7,872.0 | 8,324.0 | 10,426.0 | 12,872.0 | 12,769.0 | 14,286.0 | 9,561.0 | 10,523.0 | - | - |
| Book Value | 22,740.0 | 22,178.0 | 24,145.0 | 24,317.0 | 22,508.0 | 20,022.0 | 19,225.0 | 18,996.0 | 18,322.0 | 17,181.0 | 17,915.0 | 19,630.0 | 20,194.0 | 19,131.0 | 18,838.0 | 14,631.0 | 13,653.0 | 13,666.0 | 11,446.0 |
| Tangible Book Value | 15,995.0 | 15,409.0 | 17,804.0 | 17,773.0 | 15,761.0 | 14,437.0 | 13,749.0 | 14,955.0 | 14,404.0 | 13,478.0 | 14,227.0 | 16,238.0 | 19,435.0 | 18,372.0 | 18,236.0 | 14,108.0 | 13,121.0 | - | - |
| 906.0 |
| 1,079.0 |
| 943.0 |
| 1,083.0 |
| 869.0 |
| 694.0 |
| 666.0 |
| 948.0 |
| 1,203.0 |
| 4,734.0 |
| 852.0 |
| 932.0 |
| 849.0 |
| 926.0 |
| 1,997.0 |
| 915.0 |
| 851.0 |
| 797.0 |
| 804.0 |
| 518.0 |
| 433.0 |
| 476.0 |
| 619.0 |
| 701.0 |
| 334.0 |
| Restricted Cash | 5,521.0 | - | 4,640.0 | 4,887.0 | 3,192.0 | - | 3,613.0 | 3,507.0 | 4,015.0 | - | 3,543.0 | 3,761.0 | 4,788.0 | - | 6,391.0 | 6,717.0 | 8,145.0 | - | 6,575.0 | 5,814.0 | 5,158.0 | - | 3,311.0 | 3,296.0 | 2,796.0 | - | 2,093.0 | 1,900.0 | 1,676.0 | - | 1,734.0 | 1,200.0 | 944.0 | - | 1,276.0 | 1,457.0 | 1,464.0 | - | 1,026.0 | 90.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 261.0 | 237.0 | 272.0 | 296.0 | 256.0 | 396.0 |
| Cash And Short Term Investments | 591.0 | 1,015.0 | 1,235.0 | 1,057.0 | 864.0 | 611.0 | 784.0 | 764.0 | 830.0 | 1,368.0 | 1,498.0 | 1,426.0 | 899.0 | 1,037.0 | 1,099.0 | 906.0 | 1,079.0 | 943.0 | 1,083.0 | 869.0 | 694.0 | 666.0 | 948.0 | 1,203.0 | 4,734.0 | 852.0 | 932.0 | 849.0 | 926.0 | 1,997.0 | 915.0 | 851.0 | 797.0 | 804.0 | 779.0 | 670.0 | 748.0 | 915.0 | 957.0 | 730.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,705.0 | 3,021.0 | 3,634.0 | 3,668.0 | 4,419.0 | 3,708.0 | 3,770.0 | 4,382.0 | 4,178.0 | 4,232.0 | 4,443.0 | 4,110.0 | 4,471.0 | 4,926.0 | 4,679.0 | 5,336.0 | 4,235.0 | 3,311.0 | 3,797.0 | 3,478.0 | 3,269.0 | 2,793.0 | 2,616.0 | 2,583.0 | 2,437.0 | 2,267.0 | 2,241.0 | 2,433.0 | 2,515.0 | 2,233.0 | 1,934.0 | 1,900.0 | 2,147.0 | 1,947.0 | 1,911.0 | 1,717.0 | 1,757.0 | 1,905.0 | 2,253.0 | 2,257.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 11,741.0 | 10,369.0 | 8,700.0 | 9,723.0 | 11,550.0 | 11,572.0 | 10,746.0 | 10,443.0 | 11,634.0 | 11,957.0 | 11,224.0 | 11,902.0 | 14,771.0 | 14,771.0 | 13,282.0 | 14,485.0 | 17,290.0 | 14,481.0 | 11,169.0 | 11,446.0 | 12,764.0 | 11,713.0 | 8,762.0 | 7,626.0 | 8,830.0 | 9,170.0 | 8,075.0 | 8,294.0 | 8,946.0 | 8,813.0 | 8,483.0 | 7,953.0 | 9,820.0 | 9,173.0 | 8,326.0 | 7,846.0 | 8,664.0 | 8,831.0 | 7,228.0 | 8,000.0 |
| Prepaid Expenses | 331.0 | 321.0 | 284.0 | 331.0 | 274.0 | 279.0 | 341.0 | 373.0 | 412.0 | 445.0 | 614.0 | 349.0 | 444.0 | 443.0 | 473.0 | 389.0 | 377.0 | |||||||||||||||||||||||
| Other Current Assets | 4,398.0 | 3,796.0 | 4,437.0 | 4,310.0 | 4,146.0 | 4,369.0 | 4,249.0 | 4,398.0 | 4,983.0 | 4,982.0 | 5,618.0 | 5,081.0 | 5,448.0 | 5,666.0 | 6,164.0 | 6,946.0 | 7,717.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 29,994.0 | 26,665.0 | 26,432.0 | 26,292.0 | 27,882.0 | 27,718.0 | 26,626.0 | 26,962.0 | 29,006.0 | 29,767.0 | 30,522.0 | 30,686.0 | 34,325.0 | 35,410.0 | 34,569.0 | 37,647.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 29,974.0 | 30,199.0 | 29,928.0 | 29,864.0 | 29,343.0 | 28,898.0 | 28,915.0 | 28,427.0 | 28,232.0 | 28,032.0 | 27,519.0 | 27,356.0 | 27,111.0 | 26,775.0 | 26,194.0 | 26,275.0 | 26,348.0 | 26,223.0 | 26,161.0 | 26,547.0 | 26,296.0 | 26,339.0 | 25,996.0 | 25,899.0 | 25,809.0 | 25,999.0 | 25,734.0 | 25,838.0 | 25,645.0 | 25,102.0 | 24,877.0 | 24,877.0 | 24,980.0 | 24,793.0 | 24,465.0 | 24,172.0 | 23,619.0 | 23,497.0 | 23,655.0 | 23,480.0 |
| Accumulated Depreciation | 19,002.0 | 19,020.0 | 18,836.0 | 18,722.0 | 18,343.0 | 18,061.0 | 18,087.0 | 17,799.0 | 17,636.0 | 17,524.0 | 17,301.0 | 17,229.0 | 17,040.0 | 16,842.0 | 16,589.0 | 16,595.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 10,972.0 | 11,179.0 | 11,092.0 | 11,142.0 | 11,000.0 | 10,837.0 | 10,828.0 | 10,628.0 | 10,596.0 | 10,508.0 | 10,218.0 | 10,127.0 | 10,071.0 | 9,933.0 | 9,605.0 | 9,680.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,654.0 | 4,769.0 | 4,764.0 | 4,769.0 | 4,623.0 | 4,509.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Intangible Assets | 1,906.0 | 1,976.0 | 2,043.0 | 2,267.0 | 2,252.0 | 2,260.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,302.0 | 1,322.0 | 1,326.0 | 1,363.0 | 1,334.0 | 1,358.0 | 1,291.0 | 1,293.0 | 1,285.0 | 1,211.0 | 1,141.0 | 1,138.0 | 1,025.0 | 1,088.0 | 983.0 | 1,002.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 970.0 | 918.0 | 1,056.0 | 988.0 | 1,289.0 | 1,313.0 | 1,313.0 | 1,288.0 | 1,327.0 | 1,304.0 | 1,351.0 | 1,341.0 | 1,273.0 | 1,332.0 | 1,354.0 | 1,488.0 | 1,466.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 25,604.0 | 25,724.0 | 25,486.0 | 25,704.0 | 25,520.0 | 25,553.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 55,598.0 | 52,389.0 | 51,918.0 | 51,996.0 | 53,402.0 | 53,271.0 | 52,199.0 | 52,698.0 | 54,831.0 | 54,631.0 | 55,093.0 | 55,499.0 | 58,802.0 | 59,774.0 | 58,304.0 | 61,828.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5,457.0 | 5,195.0 | 4,988.0 | 4,475.0 | 5,151.0 | 5,535.0 | 4,911.0 | 5,035.0 | 5,599.0 | 6,313.0 | 5,252.0 | 5,079.0 | 6,271.0 | 7,803.0 | 6,543.0 | 5,601.0 | 6,135.0 | 6,388.0 | 4,617.0 | 3,441.0 | 4,011.0 | 4,474.0 | 3,347.0 | 2,897.0 | 3,440.0 | 3,746.0 | 2,973.0 | 3,067.0 | 3,538.0 | 3,545.0 | 3,082.0 | 2,609.0 | 3,340.0 | 3,894.0 | 3,449.0 | 2,926.0 | 3,415.0 | 3,606.0 | 2,927.0 | 2,770.0 |
| Short Term Debt | 1,153.0 | 1,006.0 | 1,001.0 | 766.0 | 704.0 | 674.0 | 725.0 | 1.0 | 1.0 | 1.0 | 1.0 | 301.0 | 952.0 | 942.0 | 888.0 | 1,104.0 | 543.0 | 570.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 371.0 | 333.0 | 199.0 | 193.0 | 480.0 | 534.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 300.0 | 303.0 | 312.0 | 323.0 | 314.0 | 324.0 | 294.0 | 299.0 | 298.0 | 300.0 | 295.0 | 302.0 | 287.0 | 292.0 | 279.0 | 282.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,320.0 | 1,026.0 | 1,034.0 | 1,139.0 | 1,106.0 | 1,092.0 | - | 1,351.0 | 1,518.0 | 1,381.0 | 1,475.0 | 1,315.0 | 1,322.0 | 1,476.0 | 1,532.0 | 1,435.0 | 1,194.0 | |||||||||||||||||||||||
| Other Current Liabilities | 4,051.0 | 3,313.0 | 3,070.0 | 3,466.0 | 3,511.0 | 3,730.0 | 3,671.0 | 3,569.0 | 3,922.0 | 4,076.0 | 4,141.0 | 4,269.0 | 3,981.0 | 4,795.0 | 4,686.0 | 5,014.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 22,879.0 | 19,534.0 | 19,268.0 | 18,471.0 | 20,171.0 | 19,938.0 | 19,003.0 | 18,684.0 | 19,730.0 | 18,662.0 | 18,105.0 | 18,788.0 | 22,730.0 | 24,191.0 | 22,936.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 6,457.0 | 6,606.0 | 6,609.0 | 7,606.0 | 7,596.0 | 7,580.0 | 7,578.0 | 8,247.0 | 8,245.0 | 8,259.0 | 8,224.0 | 8,244.0 | 7,745.0 | 7,735.0 | 7,671.0 | 8,062.0 | 8,752.0 | 8,011.0 | 8,039.0 | 8,432.0 | 8,437.0 | 7,885.0 | 7,922.0 | 8,632.0 | 8,613.0 | 7,672.0 | 7,631.0 | 7,701.0 | 7,675.0 | 7,698.0 | 6,730.0 | 5,981.0 | 6,657.0 | 6,623.0 | 6,595.0 | 6,056.0 | 5,956.0 | 6,504.0 | 6,594.0 | 5,561.0 |
| Operating Lease Liabilities Non-Current | 1,028.0 | 1,045.0 | 1,039.0 | 1,066.0 | 1,044.0 | 1,057.0 | 1,019.0 | 1,017.0 | 1,010.0 | 931.0 | 864.0 | 853.0 | 757.0 | 816.0 | 723.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,064.0 | 1,135.0 | 1,136.0 | 1,134.0 | 1,185.0 | 1,268.0 | 1,278.0 | 1,289.0 | 1,291.0 | 1,309.0 | 1,390.0 | 1,351.0 | 1,362.0 | 1,402.0 | 1,639.0 | 1,579.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,067.0 | 1,042.0 | 1,114.0 | 1,032.0 | 1,024.0 | 997.0 | 1,054.0 | 1,000.0 | 1,016.0 | 1,005.0 | 929.0 | 984.0 | 1,011.0 | 1,014.0 | 1,016.0 | 1,102.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 9,616.0 | 9,828.0 | 9,898.0 | 10,838.0 | 10,849.0 | 10,902.0 | 10,929.0 | 11,553.0 | 11,562.0 | 11,504.0 | 11,407.0 | 11,432.0 | 10,875.0 | 10,967.0 | 11,049.0 | 11,481.0 | ||||||||||||||||||||||||
| Total Liabilities | 32,787.0 | 29,649.0 | 29,416.0 | 29,558.0 | 31,275.0 | 31,093.0 | 30,215.0 | 30,539.0 | 31,599.0 | 30,486.0 | 29,828.0 | 30,524.0 | 33,906.0 | 35,457.0 | 34,275.0 | 37,402.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3,296.0 | 3,281.0 | 3,291.0 | 3,270.0 | 3,246.0 | 3,223.0 | 3,208.0 | 3,200.0 | 2,720.0 | 3,154.0 | 3,140.0 | 3,128.0 | 3,106.0 | 3,147.0 | 3,110.0 | 3,066.0 | 3,028.0 | 2,994.0 | 2,964.0 | 2,941.0 | 2,858.0 | 2,824.0 | 2,760.0 | 2,705.0 | 2,690.0 | 2,655.0 | 2,617.0 | 2,588.0 | 2,584.0 | 2,560.0 | 2,541.0 | 2,489.0 | 2,428.0 | 2,398.0 | 2,390.0 | 2,376.0 | 2,350.0 | 2,327.0 | 2,536.0 | 2,714.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 22,019.0 | 21,983.0 | 21,813.0 | 21,952.0 | 21,981.0 | 21,933.0 | 21,606.0 | 21,828.0 | 23,069.0 | 23,465.0 | 24,699.0 | 24,244.0 | 24,217.0 | 23,646.0 | 23,099.0 | 23,292.0 | 22,483.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,511.0) | (2,531.0) | (2,610.0) | (2,792.0) | (3,108.0) | (2,988.0) | (2,840.0) | (2,880.0) | (2,570.0) | (2,487.0) | (2,611.0) | (2,433.0) | (2,463.0) | (2,509.0) | (2,212.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | 2,300.0 | 2,300.0 | 2,300.0 | 2,300.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 7.0 | 7.0 | 8.0 | 8.0 | 8.0 | 10.0 | 10.0 | 11.0 | 13.0 | 13.0 | 37.0 | 36.0 | 36.0 | 33.0 | 32.0 | 33.0 | 33.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 22,811.0 | 22,740.0 | 22,502.0 | 22,438.0 | 22,127.0 | 22,178.0 | 21,984.0 | 22,159.0 | 23,232.0 | 24,145.0 | 25,265.0 | 24,975.0 | 24,896.0 | 24,317.0 | 24,029.0 | 24,426.0 | ||||||||||||||||||||||||
| Total Equity | 22,811.0 | 22,740.0 | 22,502.0 | 22,438.0 | 22,127.0 | 22,178.0 | 21,984.0 | 22,159.0 | 23,232.0 | 24,145.0 | 25,265.0 | 24,975.0 | 24,896.0 | 24,317.0 | 24,029.0 | 24,426.0 | 23,755.0 | 22,508.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7,610.0 | 7,612.0 | 7,610.0 | 8,372.0 | 8,300.0 | 8,254.0 | 8,303.0 | 8,248.0 | 8,246.0 | 8,260.0 | 8,225.0 | 8,545.0 | 8,697.0 | 8,677.0 | 8,559.0 | 9,166.0 | 9,295.0 | 8,581.0 | 8,620.0 | 8,432.0 | 8,437.0 | 7,887.0 | 7,924.0 | 8,642.0 | 9,121.0 | 7,679.0 | 7,646.0 | 7,713.0 | 8,289.0 | 8,280.0 | 7,320.0 | 6,576.0 | 6,670.0 | 6,636.0 | 6,608.0 | 6,627.0 | 6,787.0 | 6,777.0 | 6,866.0 | 5,832.0 |
| Net debt | 7,019.0 | 6,597.0 | 6,375.0 | 7,315.0 | 7,436.0 | 7,643.0 | 7,519.0 | 7,484.0 | 7,416.0 | 6,892.0 | 6,727.0 | 7,119.0 | 7,798.0 | 7,640.0 | 7,460.0 | 8,260.0 | 8,216.0 | 7,638.0 | ||||||||||||||||||||||
| Working Capital | 7,115.0 | 7,131.0 | 7,164.0 | 7,821.0 | 7,711.0 | 7,780.0 | 7,623.0 | 8,278.0 | 9,276.0 | 11,105.0 | 12,417.0 | 11,898.0 | 11,595.0 | 11,219.0 | 11,633.0 | 11,987.0 | 11,930.0 | |||||||||||||||||||||||
| Book Value | 22,811.0 | 22,740.0 | 22,502.0 | 22,438.0 | 22,127.0 | 22,178.0 | 21,984.0 | 22,159.0 | 23,232.0 | 24,145.0 | 25,265.0 | 24,975.0 | 24,896.0 | 24,317.0 | 24,029.0 | 24,426.0 | 23,755.0 | 22,508.0 | ||||||||||||||||||||||
| Tangible Book Value | 16,251.0 | 15,995.0 | 15,695.0 | 15,402.0 | 15,252.0 | 15,409.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 370.0 |
| 325.0 |
| 361.0 |
| 370.0 |
| 290.0 |
| 308.0 |
| 337.0 |
| 302.0 |
| 318.0 |
| 248.0 |
| 286.0 |
| 263.0 |
| 184.0 |
| 257.0 |
| 255.0 |
| 259.0 |
| 232.0 |
| 248.0 |
| 285.0 |
| 214.0 |
| 268.0 |
| 214.0 |
| 211.0 |
| 5,158.0 |
| 5,220.0 |
| 5,597.0 |
| 6,154.0 |
| 6,224.0 |
| 4,956.0 |
| 5,554.0 |
| 5,047.0 |
| 4,600.0 |
| 3,515.0 |
| 3,587.0 |
| 3,625.0 |
| 3,033.0 |
| 3,707.0 |
| 3,642.0 |
| 3,734.0 |
| 3,175.0 |
| 3,084.0 |
| 2,898.0 |
| 3,941.0 |
| 4,383.0 |
| 4,708.0 |
| 4,340.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40,453.0 |
| 31,909.0 |
| 29,290.0 |
| 28,504.0 |
| 29,284.0 |
| 27,286.0 |
| 22,766.0 |
| 22,011.0 |
| 26,146.0 |
| 21,347.0 |
| 19,178.0 |
| 19,548.0 |
| 20,262.0 |
| 20,588.0 |
| 19,465.0 |
| 18,647.0 |
| 20,906.0 |
| 19,925.0 |
| 19,140.0 |
| 18,201.0 |
| 20,486.0 |
| 21,045.0 |
| 20,543.0 |
| 20,867.0 |
| 16,554.0 |
| 16,420.0 |
| 16,313.0 |
| 16,674.0 |
| 16,497.0 |
| 16,388.0 |
| 16,180.0 |
| 16,066.0 |
| 15,926.0 |
| 15,893.0 |
| 15,633.0 |
| 15,593.0 |
| 15,346.0 |
| 15,149.0 |
| 14,992.0 |
| 14,929.0 |
| 14,857.0 |
| 14,655.0 |
| 14,509.0 |
| 14,227.0 |
| 13,848.0 |
| 13,739.0 |
| 13,802.0 |
| 13,678.0 |
| 9,794.0 |
| 9,803.0 |
| 9,848.0 |
| 9,873.0 |
| 9,799.0 |
| 9,951.0 |
| 9,816.0 |
| 9,833.0 |
| 9,883.0 |
| 10,106.0 |
| 10,101.0 |
| 10,245.0 |
| 10,299.0 |
| 9,953.0 |
| 9,885.0 |
| 9,948.0 |
| 10,123.0 |
| 10,138.0 |
| 9,956.0 |
| 9,945.0 |
| 9,771.0 |
| 9,758.0 |
| 9,853.0 |
| 9,802.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 857.0 |
| 858.0 |
| 884.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 999.0 |
| 1,023.0 |
| 1,005.0 |
| 1,043.0 |
| 1,071.0 |
| 1,102.0 |
| 1,100.0 |
| 1,100.0 |
| 965.0 |
| 1,000.0 |
| 810.0 |
| 837.0 |
| 797.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,369.0 |
| 1,302.0 |
| 1,159.0 |
| 1,077.0 |
| 1,054.0 |
| 2,167.0 |
| 2,046.0 |
| 2,029.0 |
| 1,936.0 |
| 1,715.0 |
| 1,821.0 |
| 1,777.0 |
| 927.0 |
| 930.0 |
| 938.0 |
| 859.0 |
| 802.0 |
| 755.0 |
| 750.0 |
| 697.0 |
| 579.0 |
| 646.0 |
| 648.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64,866.0 |
| 56,136.0 |
| 52,298.0 |
| 50,958.0 |
| 51,478.0 |
| 49,719.0 |
| 44,795.0 |
| 44,341.0 |
| 48,395.0 |
| 43,997.0 |
| 41,804.0 |
| 42,616.0 |
| 43,151.0 |
| 40,833.0 |
| 39,664.0 |
| 38,755.0 |
| 41,100.0 |
| 39,963.0 |
| 38,969.0 |
| 37,817.0 |
| 39,630.0 |
| 39,769.0 |
| 39,853.0 |
| 40,098.0 |
| 581.0 |
| 0.0 |
| 0.0 |
| 2.0 |
| 2.0 |
| 10.0 |
| 508.0 |
| 7.0 |
| 15.0 |
| 12.0 |
| 614.0 |
| 582.0 |
| 590.0 |
| 595.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 571.0 |
| 831.0 |
| 273.0 |
| 272.0 |
| 271.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.0 |
| 277.0 |
| 268.0 |
| 268.0 |
| 262.0 |
| 261.0 |
| 251.0 |
| 239.0 |
| 218.0 |
| 215.0 |
| 186.0 |
| 189.0 |
| 195.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,294.0 |
| 952.0 |
| 1,070.0 |
| 899.0 |
| 931.0 |
| 892.0 |
| 989.0 |
| 905.0 |
| 1,088.0 |
| 1,009.0 |
| 1,231.0 |
| 1,135.0 |
| 924.0 |
| 817.0 |
| 1,050.0 |
| 1,112.0 |
| 1,331.0 |
| 1,050.0 |
| 1,260.0 |
| 1,369.0 |
| 1,414.0 |
| 1,313.0 |
| 1,287.0 |
| 6,363.0 |
| 4,790.0 |
| 4,121.0 |
| 4,479.0 |
| 4,448.0 |
| 4,943.0 |
| 4,280.0 |
| 3,531.0 |
| 4,209.0 |
| 3,757.0 |
| 2,927.0 |
| 3,128.0 |
| 2,998.0 |
| 2,913.0 |
| 2,925.0 |
| 3,173.0 |
| 3,035.0 |
| 2,833.0 |
| 2,548.0 |
| 2,465.0 |
| 3,462.0 |
| 3,982.0 |
| 3,851.0 |
| 3,543.0 |
| 25,660.0 |
| 28,523.0 |
| 21,948.0 |
| 18,576.0 |
| 17,296.0 |
| 18,512.0 |
| 18,182.0 |
| 13,907.0 |
| 12,809.0 |
| 17,317.0 |
| 13,734.0 |
| 12,020.0 |
| 12,602.0 |
| 13,361.0 |
| 11,776.0 |
| 11,648.0 |
| 11,718.0 |
| 13,285.0 |
| 12,570.0 |
| 11,873.0 |
| 11,421.0 |
| 13,602.0 |
| 13,173.0 |
| 12,737.0 |
| 13,778.0 |
| 738.0 |
| 739.0 |
| 765.0 |
| 759.0 |
| 800.0 |
| 830.0 |
| 863.0 |
| 862.0 |
| 846.0 |
| 769.0 |
| 781.0 |
| 645.0 |
| 668.0 |
| 622.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,604.0 |
| 1,412.0 |
| 1,351.0 |
| 1,371.0 |
| 1,385.0 |
| 1,302.0 |
| 1,344.0 |
| 1,347.0 |
| 1,347.0 |
| 1,194.0 |
| 1,302.0 |
| 1,305.0 |
| 1,250.0 |
| 1,067.0 |
| 965.0 |
| 1,002.0 |
| 1,037.0 |
| 1,053.0 |
| 1,754.0 |
| 1,606.0 |
| 1,682.0 |
| 1,669.0 |
| 1,642.0 |
| 1,685.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,231.0 |
| 1,233.0 |
| 1,358.0 |
| 1,385.0 |
| 1,371.0 |
| 1,391.0 |
| 2,196.0 |
| 2,157.0 |
| 2,071.0 |
| 2,114.0 |
| 1,903.0 |
| 1,976.0 |
| 1,906.0 |
| 1,247.0 |
| 1,275.0 |
| 1,289.0 |
| 1,325.0 |
| 1,342.0 |
| 1,117.0 |
| 1,289.0 |
| 1,235.0 |
| 1,218.0 |
| 1,284.0 |
| 1,364.0 |
| 12,326.0 |
| 11,421.0 |
| 11,507.0 |
| 11,988.0 |
| 12,023.0 |
| 11,441.0 |
| 11,462.0 |
| 12,136.0 |
| 12,031.0 |
| 10,980.0 |
| 10,836.0 |
| 10,982.0 |
| 10,831.0 |
| 10,012.0 |
| 8,970.0 |
| 8,272.0 |
| 9,019.0 |
| 9,018.0 |
| 9,466.0 |
| 8,951.0 |
| 8,873.0 |
| 9,391.0 |
| 9,520.0 |
| 8,610.0 |
| 41,111.0 |
| 33,628.0 |
| 30,308.0 |
| 29,355.0 |
| 30,617.0 |
| 29,697.0 |
| 25,454.0 |
| 25,030.0 |
| 29,419.0 |
| 24,772.0 |
| 22,909.0 |
| 23,637.0 |
| 24,241.0 |
| 21,837.0 |
| 20,664.0 |
| 20,043.0 |
| 22,363.0 |
| 21,641.0 |
| 21,392.0 |
| 20,399.0 |
| 22,501.0 |
| 22,588.0 |
| 22,297.0 |
| 22,429.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,655.0 |
| 21,081.0 |
| 20,762.0 |
| 20,261.0 |
| 19,780.0 |
| 19,311.0 |
| 19,293.0 |
| 19,026.0 |
| 18,958.0 |
| 18,651.0 |
| 18,497.0 |
| 18,553.0 |
| 18,527.0 |
| 18,478.0 |
| 18,132.0 |
| 17,755.0 |
| 17,552.0 |
| 17,023.0 |
| 17,176.0 |
| 17,345.0 |
| 17,444.0 |
| 17,192.0 |
| 17,079.0 |
| (1,965.0) |
| (1,789.0) |
| (2,172.0) |
| (2,076.0) |
| (2,121.0) |
| (2,278.0) |
| (2,604.0) |
| (2,749.0) |
| (2,705.0) |
| (2,764.0) |
| (2,405.0) |
| (2,395.0) |
| (2,130.0) |
| (2,242.0) |
| (2,106.0) |
| (2,032.0) |
| (1,911.0) |
| (1,451.0) |
| (1,637.0) |
| (1,843.0) |
| (2,141.0) |
| (2,574.0) |
| (2,598.0) |
| (2,190.0) |
| (2,138.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| 21.0 |
| 21.0 |
| 20.0 |
| 22.0 |
| 19.0 |
| 18.0 |
| 24.0 |
| 17.0 |
| 22.0 |
| 24.0 |
| 15.0 |
| 15.0 |
| 13.0 |
| 2.0 |
| 5.0 |
| 9.0 |
| 7.0 |
| 7.0 |
| 8.0 |
| 8.0 |
| 18.0 |
| 14.0 |
| 23,755.0 |
| 22,508.0 |
| 21,990.0 |
| 21,603.0 |
| 20,861.0 |
| 20,022.0 |
| 19,341.0 |
| 19,311.0 |
| 18,976.0 |
| 19,225.0 |
| 18,895.0 |
| 18,979.0 |
| 18,910.0 |
| 18,996.0 |
| 19,000.0 |
| 18,712.0 |
| 18,737.0 |
| 18,322.0 |
| 17,577.0 |
| 17,418.0 |
| 17,129.0 |
| 17,181.0 |
| 17,556.0 |
| 17,669.0 |
| 21,990.0 |
| 21,603.0 |
| 20,861.0 |
| 20,022.0 |
| 19,341.0 |
| 19,311.0 |
| 18,976.0 |
| 19,225.0 |
| 18,895.0 |
| 18,979.0 |
| 18,910.0 |
| 18,996.0 |
| 19,000.0 |
| 18,712.0 |
| 18,737.0 |
| 18,322.0 |
| 17,577.0 |
| 17,418.0 |
| 17,129.0 |
| 17,181.0 |
| 17,556.0 |
| 17,669.0 |
| 7,537.0 |
| 7,563.0 |
| 7,743.0 |
| 7,221.0 |
| 6,976.0 |
| 7,439.0 |
| 4,387.0 |
| 6,827.0 |
| 6,714.0 |
| 6,864.0 |
| 7,363.0 |
| 6,283.0 |
| 6,405.0 |
| 5,725.0 |
| 5,873.0 |
| 5,832.0 |
| 5,829.0 |
| 5,957.0 |
| 6,039.0 |
| 5,862.0 |
| 5,909.0 |
| 5,102.0 |
| 9,961.0 |
| 10,714.0 |
| 11,208.0 |
| 10,772.0 |
| 9,104.0 |
| 8,859.0 |
| 9,202.0 |
| 8,829.0 |
| 7,613.0 |
| 7,158.0 |
| 6,946.0 |
| 6,901.0 |
| 8,812.0 |
| 7,817.0 |
| 6,929.0 |
| 7,621.0 |
| 7,355.0 |
| 7,267.0 |
| 6,780.0 |
| 6,884.0 |
| 7,872.0 |
| 7,806.0 |
| 7,089.0 |
| 21,990.0 |
| 21,603.0 |
| 20,861.0 |
| 20,022.0 |
| 19,341.0 |
| 19,311.0 |
| 18,976.0 |
| 19,225.0 |
| 18,895.0 |
| 18,979.0 |
| 18,910.0 |
| 18,996.0 |
| 19,000.0 |
| 18,712.0 |
| 18,737.0 |
| 18,322.0 |
| 17,577.0 |
| 17,418.0 |
| 17,129.0 |
| 17,181.0 |
| 17,556.0 |
| 17,669.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,038.0 |
| 18,121.0 |
| 18,026.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |