| (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 | 627.0 | 1,201.0 | 281.0 | 338.0 | 470.0 | 1,370.0 | 221.0 | 105.0 | 194.0 | 328.0 | 73.0 | 107.0 | 80.0 | 122.0 | 102.0 | 90.0 | 164.0 | ||
| Restricted Cash | 29.0 | 27.0 | 27.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | 1,274.0 | 1,510.0 | 2,079.0 | 2,646.0 | 1,976.0 | 1,300.0 | 1,131.0 | 1,427.0 | 1,252.0 | 1,255.0 | 1,110.0 | 1,250.0 | 1,130.0 | 1,039.0 | 1,118.7 | 1,027.9 | ||
| Cash And Short Term Investments | 627.0 | 2,475.0 | 1,791.0 | 2,417.0 | 3,116.0 | 3,346.0 | 1,521.0 | 1,236.0 | 1,621.0 | 1,580.0 | 1,328.0 | 1,217.0 | 1,330.0 | 1,252.0 | 1,141.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 565.0 | 558.0 | 383.0 | 296.0 | 546.0 | 480.0 | 323.0 | 366.0 | 341.0 | 302.0 | 212.0 | 259.0 | 152.0 | 130.0 | 136.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 203.0 | 199.0 | 116.0 | 104.0 | 62.0 | 57.0 | 72.0 | 60.0 | 57.0 | 47.0 | 51.0 | 58.0 | 60.0 | 58.0 | 44.0 | 45.1 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | 15,329.0 | 12,730.0 | 11,384.0 | 10,000.0 | 9,742.0 | 10,388.0 | 10,023.0 | 9,275.0 | 8,595.0 | 7,416.0 | 6,616.0 | 5,961.0 | 5,472.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 324.0 | 186.0 | 207.0 | 221.0 | 200.0 | 108.0 | 146.0 | 132.0 | 120.0 | 92.0 | 63.0 | 62.0 | 64.0 | 65.0 | 104.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,769.0 | 4,491.0 | 2,182.0 | 1,883.0 | 2,173.0 | 2,357.0 | 1,264.0 | 1,617.0 | 2,262.0 | 2,645.0 | 569.0 | 686.0 | 754.0 | 871.0 | 1,099.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 70.0 | 76.0 | 37.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,309.0 | 4,933.0 | 2,471.0 | 2,159.0 | 2,539.0 | 3,495.0 | 1,499.0 | 2,103.0 | 2,569.0 | 2,964.0 | 683.0 | 803.0 | 871.0 | 1,032.0 | 1,307.0 | 1,534.2 | |||
| (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 | 451.0 | 627.0 | 778.0 | 750.0 | 1,044.0 | 1,201.0 | 1,015.0 | 1,115.0 | 885.0 | 281.0 | 647.0 | 536.0 | 516.0 | 338.0 | 688.0 | |||||||||||||||||||||||||
| 283.1 |
| 204.3 |
| - |
| - |
| - |
| 1,208.7 |
| 1,191.9 |
| 283.1 |
| 204.3 |
| 120.1 |
| 111.8 |
| - |
| - |
| 45.8 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | 196.0 | 123.0 | 121.0 | 125.0 | 133.0 | 121.0 | 72.0 | 105.0 | 107.0 | 123.0 | 94.0 | 106.7 | - | - | - |
| Other Current Assets | 69.0 | 192.0 | 239.0 | 60.0 | 76.0 | - | - | - | - | - | - | - | - | - | 19.2 | 14.0 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,266.0 | 3,760.0 | 2,705.0 | 3,040.0 | 3,920.0 | 4,006.0 | 2,037.0 | 1,787.0 | 2,152.0 | 2,050.0 | 1,663.0 | 1,639.0 | 1,762.0 | 1,737.0 | 1,596.0 | 1,662.0 | 1,634.3 | - | - |
| 5,038.0 |
| 4,657.9 |
| 4,506.9 |
| - |
| - |
| Accumulated Depreciation | 4,945.0 | 4,548.0 | 4,342.0 | 4,127.0 | 3,862.0 | 3,531.0 | 3,486.0 | 3,242.0 | 2,991.0 | 2,929.0 | 2,614.0 | 2,317.0 | 2,068.0 | 1,863.0 | 1,665.0 | 1,509.5 | 1,339.0 | - | - |
| Property,Plant & Equipment Net | 11,857.0 | 10,781.0 | 8,388.0 | 7,257.0 | 6,138.0 | 6,211.0 | 6,902.0 | 6,781.0 | 6,284.0 | 5,666.0 | 4,802.0 | 4,299.0 | 3,893.0 | 3,609.0 | 3,373.0 | 3,148.4 | 3,167.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 74.0 | 51.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,723.0 | 2,724.0 | 1,943.0 | 2,038.0 | 2,044.0 | 2,050.0 | 1,943.0 | 1,943.0 | 1,943.0 | 1,934.0 | 0.0 | - | - | - | - | - | - | - | - |
| Intangible Assets | 815.0 | 873.0 | 90.0 | - | - | 107.0 | 122.0 | 127.0 | 133.0 | 143.0 | 0.0 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,268.0 | 1,296.0 | 1,195.0 | 1,471.0 | 1,453.0 | 1,400.0 | 1,711.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 432.0 | 334.0 | 292.0 | 380.0 | 396.0 | 379.0 | 278.0 | 274.0 | 234.0 | 169.0 | 65.0 | 126.0 | 183.0 | 120.0 | 128.0 | 136.3 | 143.2 | - | - |
| Total Non-Current Assets | 17,095.0 | 16,008.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 20,361.0 | 19,768.0 | 14,613.0 | 14,186.0 | 13,951.0 | 14,046.0 | 12,993.0 | 10,912.0 | 10,746.0 | 9,962.0 | 6,530.0 | 6,064.0 | 5,838.0 | 5,505.0 | 5,167.0 | 5,016.6 | 4,996.2 | - | - |
| 60.2 |
| 63.3 |
| - |
| - |
| Short Term Debt | 540.0 | 442.0 | 289.0 | 276.0 | 366.0 | 1,138.0 | 235.0 | 486.0 | 307.0 | 319.0 | 114.0 | 117.0 | 117.0 | 161.0 | 208.0 | 221.2 | 156.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | 900.0 | 788.0 | 635.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 197.0 | 207.0 | 158.0 | 228.0 | 268.0 | 290.0 | 269.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,055.0 | 997.0 | 800.0 | 846.0 | 625.0 | 424.0 | 431.0 | 416.0 | 400.0 | 878.0 | 661.0 | 585.0 | 624.0 | 539.0 | 513.0 | 501.2 | 474.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 6,589.0 | 6,145.0 | 4,459.0 | 4,493.0 | 3,991.0 | 4,293.0 | 3,201.0 | 2,942.0 | 2,686.0 | 2,535.0 | 1,805.0 | 1,671.0 | 1,580.0 | 1,501.0 | 1,510.0 | 1,424.7 | 1,269.5 | - | - |
| 1,313.0 |
| 1,699.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,141.0 | 1,198.0 | 1,125.0 | 1,393.0 | 1,279.0 | 1,268.0 | 1,439.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1,711.0 | 1,664.0 | 1,382.0 | 1,374.0 | 1,446.0 | 1,544.0 | 1,240.0 | 1,169.0 | 1,090.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,004.0 | 934.0 | 695.0 | 574.0 | 578.0 | 407.0 | 715.0 | 512.0 | 370.0 | 463.0 | 682.0 | 633.0 | 709.0 | 446.0 | 363.0 | 279.9 | 151.1 | - | - |
| Pension Obligations | 369.0 | 460.0 | 362.0 | 348.0 | 305.0 | 665.0 | 571.0 | 503.0 | 453.0 | 331.0 | 270.0 | 246.0 | 123.0 | 489.0 | 463.0 | 367.1 | 421.0 | - | - |
| Other Non-Current Liabilities | 595.0 | 457.0 | 295.0 | 305.0 | 378.0 | 524.0 | 232.0 | 418.0 | 425.0 | 417.0 | 362.0 | 327.0 | 308.0 | 334.0 | 148.0 | 123.0 | 148.2 | - | - |
| Total Non-Current Liabilities | 9,654.0 | 9,251.0 | 6,041.0 | - | - | - | - | - | - | - | - | 1,697.0 | 1,475.0 | 1,712.0 | 1,384.0 | 1,173.5 | 1,155.4 | - | - |
| Total Liabilities | 16,243.0 | 15,396.0 | 10,500.0 | 10,370.0 | 10,150.0 | 11,058.0 | 8,662.0 | 7,161.0 | 7,286.0 | 7,218.0 | 4,119.0 | 3,937.0 | 3,809.0 | 4,084.0 | 3,993.0 | 3,910.6 | 4,124.2 | - | - |
| 35.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,030.0 | 4,930.0 | 4,535.0 | 4,300.0 | 4,242.0 | 3,764.0 | 5,133.0 | 4,534.0 | 4,193.0 | 3,568.0 | 2,890.0 | 2,144.0 | 1,607.0 | 1,127.0 | 811.0 | 566.1 | 315.0 | - | - |
| Accumulated Other Comprehensive Income | (173.0) | (239.0) | (299.0) | (388.0) | (262.0) | (494.0) | (465.0) | (448.0) | (380.0) | (305.0) | (303.0) | (310.0) | (183.0) | (436.0) | (390.0) | (267.2) | (240.0) | - | - |
| Treasury Stock | - | 1,131.0 | 819.0 | 674.0 | 674.0 | 674.0 | 643.0 | 568.0 | 518.0 | 443.0 | 250.0 | 4.0 | 2.0 | 0.0 | 125.0 | 46.0 | 5.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,118.0 | 4,372.0 | 4,113.0 | 3,816.0 | 3,801.0 | 2,988.0 | 4,331.0 | 3,751.0 | 3,460.0 | 2,744.0 | 2,411.0 | 2,127.0 | 2,029.0 | 1,421.0 | 1,174.0 | 1,106.0 | 872.0 | 661.9 | 1,025.4 |
| Total Equity | 4,118.0 | 4,372.0 | 4,113.0 | 3,816.0 | 3,801.0 | 2,988.0 | 4,331.0 | 3,751.0 | 3,460.0 | 2,744.0 | 2,411.0 | 2,127.0 | 2,029.0 | 1,421.0 | 1,174.0 | 1,106.0 | 872.0 | 661.9 | 1,025.4 |
| 1,855.2 |
| - |
| - |
| Net debt | 4,682.0 | 2,458.0 | 680.0 | (258.0) | (577.0) | 149.0 | (22.0) | 867.0 | 948.0 | 1,384.0 | (645.0) | (414.0) | (459.0) | (220.0) | 166.0 | 325.5 | 663.3 | - | - |
| Working Capital | (3,323.0) | (2,385.0) | (1,754.0) | (1,453.0) | (71.0) | (287.0) | (1,164.0) | (1,155.0) | (534.0) | (485.0) | (142.0) | (32.0) | 182.0 | 236.0 | 86.0 | 237.3 | 364.8 | - | - |
| Book Value | 4,118.0 | 4,372.0 | 4,113.0 | 3,816.0 | 3,801.0 | 2,988.0 | 4,331.0 | 3,751.0 | 3,460.0 | 2,744.0 | 2,411.0 | 2,127.0 | 2,029.0 | 1,421.0 | 1,174.0 | 1,106.0 | 872.0 | 661.9 | 1,025.4 |
| Tangible Book Value | 580.0 | 775.0 | 2,080.0 | 1,778.0 | 1,757.0 | 831.0 | 2,266.0 | 1,681.0 | 1,384.0 | 667.0 | 2,411.0 | - | - | - | - | - | - | - | - |
| 778.0 |
| 628.0 |
| 470.0 |
| 495.0 |
| 1,025.0 |
| 1,076.0 |
| 1,370.0 |
| 1,855.0 |
| 1,509.0 |
| 811.0 |
| 221.0 |
| 237.0 |
| 244.0 |
| 215.0 |
| 105.0 |
| 174.0 |
| 174.0 |
| 177.0 |
| 194.0 |
| 144.0 |
| 198.0 |
| 183.0 |
| 328.0 |
| 1,818.0 |
| 81.0 |
| Restricted Cash | 30.0 | - | 29.0 | 23.0 | 27.0 | - | 27.0 | 17.0 | 28.0 | - | 27.0 | 21.0 | 21.0 | - | 31.0 | 24.0 | 24.0 | - | 24.0 | 17.0 | 16.0 | - | 12.0 | 11.0 | 11.0 | - | 12.0 | 10.0 | 10.0 | - | 10.0 | 10.0 | 6.0 | - | 0.0 | 0.0 | 0.0 | - | - | - |
| Short Term Investments | - | - | 1,494.0 | 1,374.0 | 1,420.0 | 1,274.0 | 1,490.0 | 1,394.0 | 1,393.0 | 1,510.0 | 1,804.0 | 1,906.0 | 1,913.0 | 2,079.0 | 2,462.0 | 2,647.0 | 2,262.0 | 2,646.0 | 2,700.0 | 2,926.0 | 2,473.0 | 1,976.0 | 1,904.0 | 1,294.0 | 1,314.0 | 1,300.0 | 1,382.0 | 1,383.0 | 1,221.0 | 1,131.0 | 1,223.0 | 1,466.0 | 1,351.0 | 1,427.0 | 1,596.0 | 1,724.0 | 1,527.0 | 1,252.0 | 1,408.0 | 1,526.0 |
| Cash And Short Term Investments | 451.0 | 627.0 | 2,272.0 | 2,124.0 | 2,464.0 | 2,475.0 | 2,505.0 | 2,509.0 | 2,278.0 | 1,791.0 | 2,451.0 | 2,442.0 | 2,429.0 | 2,417.0 | 3,150.0 | 3,425.0 | 2,890.0 | 3,116.0 | 3,195.0 | 3,951.0 | 3,549.0 | 3,346.0 | 3,759.0 | 2,803.0 | 2,125.0 | 1,521.0 | 1,619.0 | 1,627.0 | 1,436.0 | 1,236.0 | 1,397.0 | 1,640.0 | 1,528.0 | 1,621.0 | 1,740.0 | 1,922.0 | 1,710.0 | 1,580.0 | 3,226.0 | 1,607.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 630.0 | 565.0 | 586.0 | 737.0 | 569.0 | 558.0 | 510.0 | 370.0 | 384.0 | 383.0 | 341.0 | 351.0 | 340.0 | 296.0 | 345.0 | 401.0 | 658.0 | 546.0 | 536.0 | 567.0 | 517.0 | 480.0 | 321.0 | 280.0 | 279.0 | 323.0 | 377.0 | 389.0 | 358.0 | 366.0 | 422.0 | 411.0 | 350.0 | 341.0 | 301.0 | 326.0 | 321.0 | 302.0 | 232.0 | 254.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 232.0 | 203.0 | 229.0 | 218.0 | 206.0 | 199.0 | 202.0 | 106.0 | 104.0 | 116.0 | 122.0 | 107.0 | 105.0 | 104.0 | 94.0 | 93.0 | 78.0 | 62.0 | 62.0 | 52.0 | 57.0 | 57.0 | 57.0 | 56.0 | 68.0 | 72.0 | 63.0 | 55.0 | 58.0 | 60.0 | 57.0 | 57.0 | 62.0 | 57.0 | 57.0 | 52.0 | 50.0 | 47.0 | 44.0 | 45.0 |
| Prepaid Expenses | 281.0 | 278.0 | 285.0 | 264.0 | 281.0 | 307.0 | 270.0 | 179.0 | 177.0 | 176.0 | 187.0 | - | - | 163.0 | 221.0 | 313.0 | 348.0 | |||||||||||||||||||||||
| Other Current Assets | 79.0 | 69.0 | 66.0 | 136.0 | 173.0 | 192.0 | 223.0 | 212.0 | 186.0 | 239.0 | 158.0 | 157.0 | 60.0 | 57.0 | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 385.0 | - | - | 3.0 | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,017.0 | 3,266.0 | 3,466.0 | 3,507.0 | 3,721.0 | 3,760.0 | 3,737.0 | 3,376.0 | 3,129.0 | 2,705.0 | 3,644.0 | 3,244.0 | 3,099.0 | 3,040.0 | 3,810.0 | 4,232.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 16,030.0 | 15,944.0 | 15,516.0 | 15,329.0 | 15,070.0 | 13,058.0 | 12,633.0 | 12,730.0 | 12,309.0 | 12,182.0 | 11,430.0 | 11,384.0 | 10,700.0 | 10,393.0 | 10,056.0 | 10,000.0 | 9,900.0 | 9,831.0 | 9,760.0 | 9,742.0 | 9,841.0 | 10,229.0 | 10,161.0 | 10,388.0 | 10,227.0 | 10,051.0 | 9,862.0 | 10,023.0 | 9,662.0 | 9,584.0 | 9,414.0 | 9,275.0 | 9,308.0 | 9,061.0 | 8,817.0 | 8,595.0 | 7,908.0 | 7,743.0 |
| Accumulated Depreciation | 5,080.0 | 4,945.0 | 4,794.0 | 4,729.0 | 4,649.0 | 4,548.0 | 4,548.0 | 4,537.0 | 4,439.0 | 4,342.0 | 4,283.0 | 4,219.0 | 4,178.0 | 4,127.0 | 4,046.0 | 3,922.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 12,015.0 | 11,857.0 | 11,236.0 | 11,215.0 | 10,867.0 | 10,781.0 | 10,522.0 | 8,521.0 | 8,194.0 | 8,388.0 | 8,026.0 | 7,963.0 | 7,252.0 | 7,257.0 | 6,654.0 | 6,471.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 79.0 | 74.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,723.0 | 2,723.0 | 2,723.0 | 2,724.0 | 2,724.0 | 2,724.0 | 2,703.0 | 2,033.0 | 2,033.0 | 1,943.0 | 2,034.0 | 2,036.0 | 2,037.0 | 2,038.0 | 2,040.0 | 2,041.0 | 2,042.0 | 2,044.0 | ||||||||||||||||||||||
| Intangible Assets | 801.0 | 815.0 | 829.0 | 844.0 | 859.0 | 873.0 | 888.0 | - | - | 90.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,300.0 | 1,268.0 | 1,322.0 | 1,279.0 | 1,313.0 | 1,296.0 | 1,346.0 | 1,142.0 | 1,174.0 | 1,195.0 | 1,171.0 | 1,318.0 | 1,534.0 | 1,471.0 | 1,605.0 | 1,669.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 442.0 | 432.0 | 436.0 | 316.0 | 334.0 | 334.0 | 363.0 | 270.0 | 283.0 | 292.0 | 290.0 | 268.0 | 374.0 | 380.0 | 422.0 | 387.0 | 411.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 17,281.0 | 17,095.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 20,298.0 | 20,361.0 | 20,012.0 | 19,885.0 | 19,818.0 | 19,768.0 | 19,559.0 | 15,342.0 | 14,813.0 | 14,613.0 | 15,165.0 | 14,829.0 | 14,296.0 | 14,186.0 | 14,531.0 | 14,800.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 409.0 | 324.0 | 322.0 | 240.0 | 237.0 | 186.0 | 242.0 | 203.0 | 181.0 | 207.0 | 229.0 | 212.0 | 206.0 | 221.0 | 202.0 | 286.0 | 299.0 | 200.0 | 181.0 | 159.0 | 133.0 | 108.0 | 93.0 | 102.0 | 119.0 | 146.0 | 120.0 | 156.0 | 157.0 | 132.0 | 114.0 | 115.0 | 102.0 | 120.0 | 97.0 | 95.0 | 95.0 | 92.0 | 71.0 | 78.0 |
| Short Term Debt | 319.0 | 540.0 | 519.0 | 500.0 | 519.0 | 442.0 | 515.0 | 359.0 | 301.0 | 289.0 | 284.0 | 257.0 | 268.0 | 276.0 | 321.0 | 342.0 | 292.0 | 366.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 212.0 | 197.0 | 216.0 | 217.0 | 214.0 | 207.0 | 211.0 | 153.0 | 158.0 | 158.0 | 150.0 | 277.0 | 213.0 | 228.0 | 263.0 | 274.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,121.0 | 1,055.0 | 1,007.0 | 1,096.0 | 1,042.0 | 997.0 | 958.0 | 852.0 | 791.0 | 800.0 | 806.0 | 871.0 | 908.0 | 846.0 | 805.0 | 794.0 | 659.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 7,056.0 | 6,589.0 | 6,659.0 | 6,709.0 | 6,700.0 | 6,145.0 | 6,248.0 | 4,968.0 | 4,829.0 | 4,459.0 | 5,074.0 | 5,176.0 | 4,857.0 | 4,493.0 | 4,709.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,760.0 | 4,769.0 | 4,490.0 | 4,448.0 | 4,290.0 | 4,491.0 | 4,159.0 | 2,313.0 | 2,264.0 | 2,182.0 | 2,128.0 | 1,889.0 | 1,795.0 | 1,883.0 | 1,889.0 | 1,961.0 | 2,078.0 | 2,173.0 | 2,225.0 | 2,319.0 | 2,325.0 | 2,357.0 | 3,822.0 | 2,636.0 | 2,262.0 | 1,499.0 | 1,444.0 | 1,538.0 | 1,664.0 | 1,617.0 | 1,684.0 | 1,998.0 | 2,062.0 | 2,262.0 | 2,367.0 | 2,469.0 | 2,531.0 | 2,645.0 | 1,861.0 | 509.0 |
| Operating Lease Liabilities Non-Current | 1,136.0 | 1,141.0 | 1,197.0 | 1,157.0 | 1,200.0 | 1,198.0 | 1,249.0 | 1,050.0 | 1,098.0 | 1,125.0 | 1,113.0 | 1,148.0 | 1,455.0 | 1,393.0 | 1,482.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,700.0 | 1,711.0 | 1,596.0 | 1,648.0 | 1,587.0 | 1,664.0 | 1,578.0 | 1,329.0 | 1,320.0 | 1,382.0 | 1,366.0 | 1,370.0 | 1,325.0 | 1,374.0 | 1,413.0 | 1,429.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 879.0 | 1,004.0 | 976.0 | 938.0 | 871.0 | 934.0 | 889.0 | 746.0 | 649.0 | 695.0 | 662.0 | 606.0 | 523.0 | 574.0 | 571.0 | 552.0 | 509.0 | |||||||||||||||||||||||
| Pension Obligations | 360.0 | 369.0 | 439.0 | 452.0 | 457.0 | 460.0 | 505.0 | 358.0 | 365.0 | 362.0 | 368.0 | 362.0 | 355.0 | 348.0 | 296.0 | 299.0 | 302.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 614.0 | 595.0 | 586.0 | 548.0 | 531.0 | 457.0 | 452.0 | 352.0 | 311.0 | 295.0 | 361.0 | 327.0 | 297.0 | 305.0 | 345.0 | 353.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 9,511.0 | 9,654.0 | 9,324.0 | 9,234.0 | 8,981.0 | 9,251.0 | 8,832.0 | - | - | 3,859.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Total Liabilities | 16,567.0 | 16,243.0 | 15,983.0 | 15,943.0 | 15,681.0 | 15,396.0 | 15,080.0 | 11,116.0 | 10,836.0 | 10,500.0 | 11,072.0 | 10,878.0 | 10,607.0 | 10,370.0 | 10,705.0 | 11,001.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,837.0 | 5,030.0 | 5,009.0 | 4,936.0 | 4,764.0 | 4,930.0 | 4,859.0 | 4,623.0 | 4,403.0 | 4,535.0 | 4,537.0 | 4,398.0 | 4,158.0 | 4,300.0 | 4,278.0 | 4,238.0 | 4,099.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (176.0) | (173.0) | (223.0) | (228.0) | (234.0) | (239.0) | (268.0) | (287.0) | (294.0) | (299.0) | (360.0) | (365.0) | (365.0) | (388.0) | (328.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | 1,671.0 | 1,666.0 | 1,238.0 | 1,131.0 | 882.0 | 868.0 | 840.0 | 819.0 | 744.0 | 731.0 | 692.0 | 674.0 | 674.0 | 674.0 | 674.0 | 674.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,731.0 | 4,118.0 | 4,029.0 | 3,942.0 | 4,137.0 | 4,372.0 | 4,479.0 | 4,226.0 | 3,977.0 | 4,113.0 | 4,093.0 | 3,951.0 | 3,689.0 | 3,816.0 | 3,826.0 | 3,799.0 | ||||||||||||||||||||||||
| Total Equity | 3,731.0 | 4,118.0 | 4,029.0 | 3,942.0 | 4,137.0 | 4,372.0 | 4,479.0 | 4,226.0 | 3,977.0 | 4,113.0 | 4,093.0 | 3,951.0 | 3,689.0 | 3,816.0 | 3,826.0 | 3,799.0 | 3,637.0 | 3,801.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,079.0 | 5,309.0 | 5,009.0 | 4,948.0 | 4,809.0 | 4,933.0 | 4,674.0 | 2,672.0 | 2,565.0 | 2,471.0 | 2,412.0 | 2,146.0 | 2,063.0 | 2,159.0 | 2,210.0 | 2,303.0 | 2,370.0 | 2,539.0 | 2,650.0 | 3,188.0 | 3,571.0 | 3,495.0 | 3,822.0 | 2,636.0 | 2,262.0 | 1,499.0 | 1,709.0 | 1,826.0 | 1,964.0 | 2,103.0 | 2,029.0 | 2,312.0 | 2,449.0 | 2,569.0 | 2,701.0 | 2,806.0 | 2,863.0 | 2,964.0 | 2,136.0 | 626.0 |
| Net debt | 4,628.0 | 4,682.0 | 2,737.0 | 2,824.0 | 2,345.0 | 2,458.0 | 2,169.0 | 163.0 | 287.0 | 680.0 | (39.0) | (296.0) | (366.0) | (258.0) | (940.0) | (1,122.0) | (520.0) | (577.0) | ||||||||||||||||||||||
| Working Capital | (4,039.0) | (3,323.0) | (3,193.0) | (3,202.0) | (2,979.0) | (2,385.0) | (2,511.0) | (1,592.0) | (1,700.0) | (1,754.0) | (1,430.0) | (1,932.0) | (1,758.0) | (1,453.0) | (899.0) | (670.0) | (596.0) | |||||||||||||||||||||||
| Book Value | 3,731.0 | 4,118.0 | 4,029.0 | 3,942.0 | 4,137.0 | 4,372.0 | 4,479.0 | 4,226.0 | 3,977.0 | 4,113.0 | 4,093.0 | 3,951.0 | 3,689.0 | 3,816.0 | 3,826.0 | 3,799.0 | 3,637.0 | 3,801.0 | ||||||||||||||||||||||
| Tangible Book Value | 207.0 | 580.0 | 477.0 | 374.0 | 554.0 | 775.0 | 888.0 | 2,193.0 | 1,944.0 | 2,080.0 | 2,059.0 | 1,915.0 | 1,652.0 | 1,778.0 | 1,786.0 | 1,758.0 | 1,595.0 | |||||||||||||||||||||||
| 196.0 |
| 208.0 |
| 201.0 |
| 161.0 |
| 123.0 |
| 328.0 |
| 105.0 |
| 100.0 |
| 121.0 |
| 143.0 |
| 147.0 |
| 149.0 |
| 125.0 |
| 180.0 |
| 180.0 |
| 174.0 |
| 133.0 |
| 116.0 |
| 125.0 |
| 132.0 |
| 121.0 |
| 98.0 |
| 97.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,974.0 |
| 3,920.0 |
| 4,001.0 |
| 4,771.0 |
| 4,284.0 |
| 4,006.0 |
| 4,465.0 |
| 3,244.0 |
| 2,572.0 |
| 2,037.0 |
| 2,202.0 |
| 2,218.0 |
| 2,001.0 |
| 1,787.0 |
| 2,056.0 |
| 2,216.0 |
| 2,114.0 |
| 2,152.0 |
| 2,214.0 |
| 2,425.0 |
| 2,213.0 |
| 2,050.0 |
| 3,600.0 |
| 2,003.0 |
| 3,814.0 |
| 3,862.0 |
| 3,780.0 |
| 3,703.0 |
| 3,616.0 |
| 3,531.0 |
| 3,460.0 |
| 3,434.0 |
| 3,307.0 |
| 3,486.0 |
| 3,393.0 |
| 3,307.0 |
| 3,233.0 |
| 3,242.0 |
| 3,167.0 |
| 3,091.0 |
| 3,011.0 |
| 2,991.0 |
| 3,078.0 |
| 3,059.0 |
| 3,008.0 |
| 2,929.0 |
| 2,877.0 |
| 2,784.0 |
| 6,242.0 |
| 6,138.0 |
| 6,120.0 |
| 6,128.0 |
| 6,144.0 |
| 6,211.0 |
| 6,381.0 |
| 6,795.0 |
| 6,854.0 |
| 6,902.0 |
| 6,834.0 |
| 6,744.0 |
| 6,629.0 |
| 6,781.0 |
| 6,495.0 |
| 6,493.0 |
| 6,403.0 |
| 6,284.0 |
| 6,230.0 |
| 6,002.0 |
| 5,809.0 |
| 5,666.0 |
| 5,031.0 |
| 4,959.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,943.0 |
| 1,934.0 |
| 1,940.0 |
| 1,942.0 |
| 1,934.0 |
| - |
| - |
| 102.0 |
| 103.0 |
| 105.0 |
| 107.0 |
| 107.0 |
| 109.0 |
| 110.0 |
| 122.0 |
| 123.0 |
| 125.0 |
| 127.0 |
| 127.0 |
| 128.0 |
| 130.0 |
| 132.0 |
| 133.0 |
| 135.0 |
| 137.0 |
| 139.0 |
| 143.0 |
| - |
| - |
| 1,541.0 |
| 1,453.0 |
| 1,370.0 |
| 1,375.0 |
| 1,423.0 |
| 1,400.0 |
| 1,516.0 |
| 1,568.0 |
| 1,584.0 |
| 1,711.0 |
| 1,647.0 |
| 1,696.0 |
| 1,715.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 396.0 |
| 346.0 |
| 336.0 |
| 363.0 |
| 379.0 |
| 337.0 |
| 339.0 |
| 300.0 |
| 278.0 |
| 234.0 |
| 225.0 |
| 225.0 |
| 274.0 |
| 271.0 |
| 273.0 |
| 256.0 |
| 234.0 |
| 226.0 |
| 216.0 |
| 199.0 |
| 169.0 |
| 68.0 |
| 73.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,210.0 |
| 13,951.0 |
| 13,882.0 |
| 14,656.0 |
| 14,262.0 |
| 14,046.0 |
| 14,749.0 |
| 13,998.0 |
| 13,363.0 |
| 12,993.0 |
| 12,983.0 |
| 12,951.0 |
| 12,640.0 |
| 10,912.0 |
| 10,893.0 |
| 11,055.0 |
| 10,848.0 |
| 10,746.0 |
| 10,739.0 |
| 10,720.0 |
| 10,302.0 |
| 9,962.0 |
| 8,699.0 |
| 7,035.0 |
| 425.0 |
| 869.0 |
| 1,246.0 |
| 1,138.0 |
| - |
| - |
| - |
| - |
| 265.0 |
| 288.0 |
| 300.0 |
| 486.0 |
| 345.0 |
| 314.0 |
| 387.0 |
| 307.0 |
| 334.0 |
| 337.0 |
| 332.0 |
| 319.0 |
| 275.0 |
| 117.0 |
| - |
| - |
| - |
| - |
| - |
| 1,071.0 |
| 1,131.0 |
| 1,110.0 |
| 900.0 |
| 794.0 |
| 768.0 |
| 757.0 |
| 705.0 |
| 693.0 |
| 667.0 |
| 649.0 |
| 635.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 272.0 |
| 268.0 |
| 260.0 |
| 263.0 |
| 271.0 |
| 290.0 |
| 283.0 |
| 273.0 |
| 266.0 |
| 269.0 |
| 268.0 |
| 273.0 |
| 275.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 625.0 |
| 603.0 |
| 661.0 |
| 541.0 |
| 424.0 |
| 406.0 |
| 327.0 |
| 382.0 |
| 431.0 |
| 476.0 |
| 505.0 |
| 480.0 |
| 416.0 |
| 452.0 |
| 483.0 |
| 433.0 |
| 400.0 |
| 886.0 |
| 979.0 |
| 909.0 |
| 878.0 |
| 735.0 |
| 757.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,902.0 |
| 4,570.0 |
| 3,991.0 |
| 4,024.0 |
| 4,846.0 |
| 4,762.0 |
| 4,293.0 |
| 4,207.0 |
| 4,120.0 |
| 3,730.0 |
| 3,201.0 |
| 3,346.0 |
| 3,534.0 |
| 3,386.0 |
| 2,942.0 |
| 2,888.0 |
| 3,036.0 |
| 2,992.0 |
| 2,686.0 |
| 2,765.0 |
| 2,974.0 |
| 2,835.0 |
| 2,535.0 |
| 2,123.0 |
| 2,061.0 |
| 1,505.0 |
| 1,357.0 |
| 1,279.0 |
| 1,206.0 |
| 1,222.0 |
| 1,283.0 |
| 1,268.0 |
| 1,320.0 |
| 1,376.0 |
| 1,375.0 |
| 1,439.0 |
| 1,376.0 |
| 1,424.0 |
| 1,443.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,394.0 |
| 1,446.0 |
| 1,446.0 |
| 1,424.0 |
| 1,507.0 |
| 1,544.0 |
| 1,520.0 |
| 1,519.0 |
| 1,545.0 |
| 1,240.0 |
| 1,177.0 |
| 1,181.0 |
| 1,158.0 |
| 1,169.0 |
| 1,138.0 |
| 1,110.0 |
| 1,102.0 |
| 1,090.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 578.0 |
| 501.0 |
| 439.0 |
| 365.0 |
| 407.0 |
| - |
| - |
| - |
| - |
| 708.0 |
| 582.0 |
| 520.0 |
| 512.0 |
| 494.0 |
| 437.0 |
| 372.0 |
| 370.0 |
| 682.0 |
| 598.0 |
| 509.0 |
| 463.0 |
| 733.0 |
| 721.0 |
| 305.0 |
| 558.0 |
| 660.0 |
| 663.0 |
| 665.0 |
| 601.0 |
| 581.0 |
| 577.0 |
| 571.0 |
| 467.0 |
| 522.0 |
| 513.0 |
| 503.0 |
| 470.0 |
| 464.0 |
| 458.0 |
| 453.0 |
| 323.0 |
| 336.0 |
| 334.0 |
| 331.0 |
| 272.0 |
| 271.0 |
| 363.0 |
| 378.0 |
| 391.0 |
| 422.0 |
| 482.0 |
| 524.0 |
| 476.0 |
| 373.0 |
| 253.0 |
| 232.0 |
| 213.0 |
| 197.0 |
| 210.0 |
| 418.0 |
| 428.0 |
| 417.0 |
| 423.0 |
| 425.0 |
| 429.0 |
| 427.0 |
| 438.0 |
| 417.0 |
| 355.0 |
| 366.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,416.0 |
| 4,468.0 |
| 4,415.0 |
| 4,197.0 |
| 3,941.0 |
| 3,906.0 |
| 3,844.0 |
| 2,602.0 |
| 2,530.0 |
| 2,428.0 |
| 2,355.0 |
| 2,338.0 |
| 2,116.0 |
| 2,013.0 |
| 1,922.0 |
| 1,851.0 |
| 1,851.0 |
| 1,838.0 |
| 10,573.0 |
| 10,150.0 |
| 10,351.0 |
| 11,332.0 |
| 11,387.0 |
| 11,058.0 |
| 11,295.0 |
| 10,137.0 |
| 9,348.0 |
| 8,662.0 |
| 8,731.0 |
| 8,978.0 |
| 8,894.0 |
| 7,161.0 |
| 7,102.0 |
| 7,462.0 |
| 7,409.0 |
| 7,286.0 |
| 7,248.0 |
| 7,456.0 |
| 7,288.0 |
| 7,031.0 |
| 5,835.0 |
| 4,408.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,242.0 |
| 4,224.0 |
| 4,030.0 |
| 3,633.0 |
| 3,764.0 |
| 4,211.0 |
| 4,642.0 |
| 4,856.0 |
| 5,133.0 |
| 4,996.0 |
| 4,717.0 |
| 4,498.0 |
| 4,534.0 |
| 4,550.0 |
| 4,373.0 |
| 4,219.0 |
| 4,193.0 |
| 4,117.0 |
| 3,888.0 |
| 3,629.0 |
| 3,568.0 |
| 3,488.0 |
| 3,266.0 |
| (308.0) |
| (292.0) |
| (262.0) |
| (482.0) |
| (487.0) |
| (494.0) |
| (494.0) |
| (450.0) |
| (458.0) |
| (482.0) |
| (465.0) |
| (421.0) |
| (422.0) |
| (433.0) |
| (448.0) |
| (428.0) |
| (435.0) |
| (440.0) |
| (380.0) |
| (289.0) |
| (294.0) |
| (299.0) |
| (305.0) |
| (284.0) |
| (287.0) |
| 674.0 |
| 674.0 |
| 674.0 |
| 674.0 |
| 674.0 |
| 674.0 |
| 674.0 |
| 643.0 |
| 621.0 |
| 593.0 |
| 581.0 |
| 568.0 |
| 556.0 |
| 544.0 |
| 531.0 |
| 518.0 |
| 494.0 |
| 466.0 |
| 443.0 |
| 443.0 |
| 444.0 |
| 444.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,637.0 |
| 3,801.0 |
| 3,531.0 |
| 3,324.0 |
| 2,875.0 |
| 2,988.0 |
| 3,454.0 |
| 3,861.0 |
| 4,015.0 |
| 4,331.0 |
| 4,252.0 |
| 3,973.0 |
| 3,746.0 |
| 3,751.0 |
| 3,791.0 |
| 3,593.0 |
| 3,439.0 |
| 3,460.0 |
| 3,491.0 |
| 3,264.0 |
| 3,014.0 |
| 2,931.0 |
| 2,864.0 |
| 2,627.0 |
| 3,531.0 |
| 3,324.0 |
| 2,875.0 |
| 2,988.0 |
| 3,454.0 |
| 3,861.0 |
| 4,015.0 |
| 4,331.0 |
| 4,252.0 |
| 3,973.0 |
| 3,746.0 |
| 3,751.0 |
| 3,791.0 |
| 3,593.0 |
| 3,439.0 |
| 3,460.0 |
| 3,491.0 |
| 3,264.0 |
| 3,014.0 |
| 2,931.0 |
| 2,864.0 |
| 2,627.0 |
| (545.0) |
| (763.0) |
| 22.0 |
| 149.0 |
| 63.0 |
| (167.0) |
| 137.0 |
| (22.0) |
| 90.0 |
| 199.0 |
| 528.0 |
| 867.0 |
| 632.0 |
| 672.0 |
| 921.0 |
| 948.0 |
| 961.0 |
| 884.0 |
| 1,153.0 |
| 1,384.0 |
| (1,090.0) |
| (981.0) |
| (71.0) |
| (23.0) |
| (75.0) |
| (478.0) |
| (287.0) |
| 258.0 |
| (876.0) |
| (1,158.0) |
| (1,164.0) |
| (1,144.0) |
| (1,316.0) |
| (1,385.0) |
| (1,155.0) |
| (832.0) |
| (820.0) |
| (878.0) |
| (534.0) |
| (551.0) |
| (549.0) |
| (622.0) |
| (485.0) |
| 1,477.0 |
| (58.0) |
| 3,531.0 |
| 3,324.0 |
| 2,875.0 |
| 2,988.0 |
| 3,454.0 |
| 3,861.0 |
| 4,015.0 |
| 4,331.0 |
| 4,252.0 |
| 3,973.0 |
| 3,746.0 |
| 3,751.0 |
| 3,791.0 |
| 3,593.0 |
| 3,439.0 |
| 3,460.0 |
| 3,491.0 |
| 3,264.0 |
| 3,014.0 |
| 2,931.0 |
| 2,864.0 |
| 2,627.0 |
| 1,757.0 |
| 1,486.0 |
| 1,278.0 |
| 827.0 |
| 938.0 |
| 1,404.0 |
| 1,809.0 |
| 1,962.0 |
| 2,266.0 |
| 2,186.0 |
| 1,905.0 |
| 1,676.0 |
| 1,681.0 |
| 1,720.0 |
| 1,520.0 |
| 1,364.0 |
| 1,384.0 |
| 1,422.0 |
| 1,187.0 |
| 933.0 |
| 854.0 |
| - |
| - |