| (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 | 7,241.0 | 8,022.0 | 6,132.0 | 1,995.0 | 4,995.0 | 5,351.0 | 3,129.0 | 3,440.0 | 5,010.0 | 3,406.0 | 4,797.0 | 3,002.0 | 1,711.0 | 1,392.0 | 5,960.0 | 1,858.0 | 1,576.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 1,332.0 | 1,449.0 | 737.0 | 586.0 | 464.0 | 387.0 | 489.0 | 590.0 | 2,266.0 | 343.0 | 168.0 | 160.0 | 180.0 | 545.0 | 283.0 | 727.0 | 638.3 | |||
| Cash And Short Term Investments | 8,573.0 | 9,471.0 | 6,869.0 | 2,581.0 | 5,459.0 | 5,738.0 | 3,618.0 | 4,030.0 | 7,276.0 | 3,749.0 | 4,965.0 | 3,162.0 | 1,891.0 | 1,937.0 | 6,243.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 5,185.0 | 5,234.0 | 5,165.0 | 6,068.0 | 4,953.0 | 2,963.0 | 2,533.0 | 2,323.0 | 2,338.0 | 2,279.0 | 1,739.0 | 1,670.0 | 1,633.0 | 1,220.0 | 1,532.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 5,915.0 | 5,421.0 | 5,725.0 | 5,932.0 | 4,309.0 | 3,904.0 | 3,474.0 | 3,721.0 | 2,707.0 | 2,050.0 | 1,833.0 | 1,567.0 | 1,413.0 | 1,272.0 | 1,701.0 | 1,547.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,511.0 | 7,109.0 | 6,374.0 | 5,629.0 | 4,980.0 | 4,380.0 | 4,071.0 | 3,812.0 | 3,311.0 | 3,043.0 | 2,946.0 | 2,848.0 | 2,817.0 | 2,917.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,978.0 | 1,570.0 | 1,478.0 | 1,755.0 | 1,472.0 | 1,124.0 | 958.0 | 996.0 | 945.0 | 813.0 | 658.0 | 613.0 | 582.0 | 396.0 | 484.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 6,455.0 | 5,460.0 | 5,461.0 | 5,457.0 | 5,452.0 | 5,448.0 | 4,713.0 | 5,309.0 | 5,304.0 | 3,125.0 | 3,342.0 | 1,947.0 | 1,946.0 | 1,946.0 | 1,947.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.0 | 13.0 | 13.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 6,455.0 | 6,160.0 | 5,461.0 | 5,457.0 | 5,452.0 | 5,448.0 | 5,313.0 | 5,309.0 | 5,304.0 | 3,325.0 | 4,542.0 | 1,947.0 | 1,946.0 | 1,946.0 | 1,947.0 | 205.0 | ||||
| (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 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 6,301.0 | 7,218.0 | 7,241.0 | 5,384.0 | 6,169.0 | 6,264.0 | 8,022.0 | 8,288.0 | 7,085.0 | 6,854.0 | 6,132.0 | 6,025.0 | 4,588.0 | 3,547.0 | ||||||||||||||||||||||||||
| 1,411.0 |
| 1,202.7 |
| 861.5 |
| - |
| - |
| 689.0 |
| - |
| - |
| 2,585.0 |
| 2,214.3 |
| 2,100.0 |
| 1,202.7 |
| 861.5 |
| 1,831.0 |
| 1,041.5 |
| 1,691.0 |
| - |
| - |
| 1,627.5 |
| 1,987.0 |
| - |
| - |
| Prepaid Expenses | 1,060.0 | 974.0 | 976.0 | 883.0 | 793.0 | 602.0 | 485.0 | 490.0 | 317.0 | 188.0 | 194.0 | 257.0 | 135.0 | 101.0 | - | - | - | - | - | - |
| Other Current Assets | 1,208.0 | 1,094.0 | 1,388.0 | 1,344.0 | 1,386.0 | 764.0 | 581.0 | 530.0 | 374.0 | 275.0 | - | - | - | 304.0 | 299.0 | 289.0 | 264.2 | 371.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 20,881.0 | 21,220.0 | 19,147.0 | 15,925.0 | 16,107.0 | 13,369.0 | 10,206.0 | 10,604.0 | 12,918.0 | 8,353.0 | 9,261.0 | 6,967.0 | 5,642.0 | 5,102.0 | 10,355.0 | 6,765.0 | 5,688.9 | 6,664.2 | - | - |
| 2,738.0 |
| 2,869.0 |
| 2,907.0 |
| 2,832.0 |
| - |
| - |
| Accumulated Depreciation | 3,901.0 | 3,770.0 | 3,651.0 | 3,322.0 | 3,046.0 | 2,776.0 | 2,542.0 | 2,405.0 | 2,245.0 | 2,106.0 | 2,054.0 | 1,987.0 | 1,967.0 | 2,007.0 | 1,872.0 | 1,906.0 | 1,816.5 | 1,737.8 | - | - |
| Property,Plant & Equipment Net | 4,610.0 | 3,339.0 | 2,723.0 | 2,307.0 | 1,934.0 | 1,604.0 | 1,529.0 | 1,407.0 | 1,066.0 | 937.0 | 892.0 | 861.0 | 850.0 | 910.0 | 866.0 | 963.0 | 1,090.4 | 1,094.2 | - | - |
| Long Term Investments | 4,327.0 | 2,787.0 | 2,281.0 | 1,980.0 | 2,055.0 | 1,538.0 | 1,703.0 | 1,568.0 | 1,143.0 | 929.0 | 946.0 | 935.0 | 1,005.0 | 1,055.0 | 931.0 | 1,307.0 | 1,052.2 | 1,367.1 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 79.5 | - | - |
| Goodwill | 3,707.0 | 3,732.0 | 3,732.0 | 3,700.0 | 3,479.0 | 3,466.0 | 3,399.0 | 3,368.0 | 3,368.0 | 3,316.0 | 3,302.0 | 3,304.0 | 3,294.0 | 3,518.0 | 1,335.0 | 1,336.0 | 1,170.9 | 1,174.7 | - | - |
| Intangible Assets | 226.0 | 249.0 | 294.0 | 339.0 | 104.0 | 153.0 | 156.0 | 213.0 | 412.0 | 575.0 | 762.0 | 951.0 | 1,103.0 | 1,355.0 | 211.0 | 287.0 | 306.4 | 388.4 | - | - |
| Operating Lease Right Of Use Assets | 509.0 | 375.0 | 370.0 | 389.0 | 294.0 | 252.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,233.0 | 2,393.0 | 1,729.0 | 1,395.0 | 1,623.0 | 1,711.0 | 1,766.0 | 225.0 | 385.0 | 372.0 | 55.0 | 67.0 | 53.0 | 51.0 | 78.0 | 112.0 | 98.3 | - | - | - |
| Other Non-Current Assets | 806.0 | 314.0 | 345.0 | 691.0 | 229.0 | 260.0 | 265.0 | 248.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 36,299.0 | 34,409.0 | 30,729.0 | 26,726.0 | 25,825.0 | 22,353.0 | 19,024.0 | 17,633.0 | 19,419.0 | 14,570.0 | 15,308.0 | 13,174.0 | 12,043.0 | 12,102.0 | 13,861.0 | 10,943.0 | 9,574.0 | 11,006.3 | - | - |
| 658.0 |
| 477.1 |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 700.0 | 0.0 | 0.0 | - | 0.0 | 600.0 | 0.0 | 0.0 | 200.0 | 1,200.0 | 0.0 | - | 0.0 | 0.0 | 1.0 | 1.2 | 1.1 | - | - |
| Deferred Revenue Current | 2,566.0 | 2,849.0 | 2,975.0 | 3,142.0 | 2,076.0 | 1,321.0 | 1,336.0 | 1,201.0 | 1,284.0 | 905.0 | 633.0 | 654.0 | 619.0 | 612.0 | 867.0 | 440.0 | 299.9 | - | - | - |
| Operating Lease Liabilities Current | 91.0 | 87.0 | 84.0 | 85.0 | 73.0 | 64.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,221.0 | 1,188.0 | 1,024.0 | 905.0 | 924.0 | 800.0 | 559.0 | 639.0 | 666.0 | 517.0 | 509.0 | 524.0 | 417.0 | 426.0 | 455.0 | 435.0 | 134.9 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 7,999.0 | 8,468.0 | 7,372.0 | 7,379.0 | 6,344.0 | 4,459.0 | 4,447.0 | 3,922.0 | 4,115.0 | 3,632.0 | 3,798.0 | 2,823.0 | 2,443.0 | 2,265.0 | 2,794.0 | 2,888.0 | 1,939.5 | 2,945.6 | - | - |
| 204.0 |
| 200.7 |
| 201.6 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 404.0 | 259.0 | 252.0 | 287.0 | 228.0 | 195.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 11.0 | 12.0 | 5.0 | 1.0 | 56.0 | 32.0 | 71.0 | 200.0 | 74.0 | 75.0 | (68.7) | - | - | - |
| Pension Obligations | 151.0 | 142.0 | 126.0 | 107.0 | 193.0 | 241.0 | 212.0 | 177.0 | 161.0 | 194.0 | 206.0 | 225.0 | 202.0 | 221.0 | 130.0 | 144.0 | (167.8) | - | - | - |
| Other Non-Current Liabilities | 1,074.0 | 810.0 | 714.0 | 732.0 | 692.0 | 662.0 | 163.0 | 126.0 | 99.0 | 77.0 | 85.0 | 71.0 | 128.0 | 100.0 | 216.0 | 315.0 | 339.5 | 310.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 15,884.0 | 15,408.0 | 14,380.0 | 14,532.0 | 13,578.0 | 11,775.0 | 10,810.0 | 10,788.0 | 10,070.0 | 7,353.0 | 7,695.0 | 5,306.0 | 4,955.0 | 4,867.0 | 5,061.0 | 3,407.0 | 2,479.6 | 3,457.4 | - | - |
| 13.4 |
| 13.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 55,227.0 | 49,651.0 | 43,726.0 | 37,892.0 | 32,246.0 | 27,209.0 | 24,386.0 | 20,880.0 | 18,258.0 | 15,252.0 | 13,967.0 | 13,072.0 | 12,487.0 | 12,700.0 | 13,029.0 | 11,511.0 | 10,934.0 | 11,601.3 | - | - |
| Accumulated Other Comprehensive Income | (110.0) | (168.0) | (217.0) | (202.0) | (260.0) | (299.0) | (180.0) | (125.0) | (64.0) | (115.0) | (92.0) | (76.0) | (38.0) | (61.0) | 6.0 | 2.0 | (1.7) | (26.6) | - | - |
| Treasury Stock | - | - | - | 34,097.0 | 27,995.0 | 24,245.0 | 23,596.0 | 21,194.0 | 15,912.0 | 14,740.0 | 12,848.0 | 11,524.0 | 11,524.0 | 11,279.0 | 9,864.0 | 9,396.0 | 9,046.6 | 9,135.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 20,415.0 | 19,001.0 | 16,349.0 | 12,194.0 | 12,247.0 | 10,578.0 | 8,214.0 | 6,845.0 | 9,630.0 | 7,413.0 | 7,613.0 | 7,868.0 | 7,088.0 | 7,235.0 | 8,800.0 | 7,536.0 | 7,094.0 | 7,549.0 | 7,821.4 | 6,651.4 |
| Total Equity | 20,415.0 | 19,001.0 | 16,349.0 | 12,194.0 | 12,247.0 | 10,578.0 | 8,214.0 | 6,845.0 | 9,630.0 | 7,413.0 | 7,613.0 | 7,868.0 | 7,088.0 | 7,235.0 | 8,800.0 | 7,536.0 | 7,094.6 | 7,549.0 | 7,821.4 | 6,651.4 |
| 201.9 |
| 202.6 |
| - |
| - |
| Net debt | (2,118.0) | (3,311.0) | (1,408.0) | 2,876.0 | (7.0) | (290.0) | 1,695.0 | 1,279.0 | (1,972.0) | (424.0) | (423.0) | (1,215.0) | 55.0 | 9.0 | (4,296.0) | (2,380.0) | (2,012.5) | (1,897.4) | - | - |
| Working Capital | 12,882.0 | 12,752.0 | 11,775.0 | 8,546.0 | 9,763.0 | 8,910.0 | 5,759.0 | 6,682.0 | 8,803.0 | 4,721.0 | 5,463.0 | 4,144.0 | 3,199.0 | 2,837.0 | 7,561.0 | 3,877.0 | 3,749.5 | 3,718.6 | - | - |
| Book Value | 20,415.0 | 19,001.0 | 16,349.0 | 12,194.0 | 12,247.0 | 10,578.0 | 8,214.0 | 6,845.0 | 9,630.0 | 7,413.0 | 7,613.0 | 7,868.0 | 7,088.0 | 7,235.0 | 8,800.0 | 7,536.0 | 7,094.0 | 7,549.0 | 7,821.4 | 6,651.4 |
| Tangible Book Value | 16,482.0 | 15,020.0 | 12,323.0 | 8,155.0 | 8,664.0 | 6,959.0 | 4,659.0 | 3,264.0 | 5,850.0 | 3,522.0 | 3,549.0 | 3,613.0 | 2,691.0 | 2,362.0 | 7,254.0 | 5,913.0 | 5,616.7 | 5,985.9 | - | - |
| 1,995.0 |
| 2,956.0 |
| 5,264.0 |
| 6,066.0 |
| 6,305.0 |
| 6,213.0 |
| 5,351.0 |
| 4,350.0 |
| 5,281.0 |
| 3,424.0 |
| 3,129.0 |
| 3,014.0 |
| 3,116.0 |
| 3,192.0 |
| 3,440.0 |
| 3,374.0 |
| 4,870.0 |
| 6,799.0 |
| 5,010.0 |
| 5,278.0 |
| 4,944.0 |
| 3,491.0 |
| 3,406.0 |
| 2,828.0 |
| 2,962.0 |
| 4,797.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,940.0 | 1,293.0 | 1,332.0 | 1,630.0 | 578.0 | 1,949.0 | 1,449.0 | 815.0 | 472.0 | 638.0 | 737.0 | 510.0 | 510.0 | 500.0 | 586.0 | 592.0 | 473.0 | 444.0 | 460.0 | 410.0 | 387.0 | 406.0 | 423.0 | 536.0 | 489.0 | 547.0 | 507.0 | 520.0 | 590.0 | 610.0 | 482.0 | 655.0 | 2,266.0 | 1,953.0 | 1,800.0 | 656.0 | 343.0 | 438.0 | 154.0 | 168.0 |
| Cash And Short Term Investments | 8,241.0 | 8,511.0 | 8,573.0 | 7,014.0 | 6,747.0 | 8,213.0 | 9,471.0 | 9,103.0 | 7,557.0 | 7,492.0 | 6,869.0 | 6,535.0 | 5,098.0 | 4,047.0 | 2,581.0 | 3,548.0 | 5,737.0 | 6,510.0 | 6,765.0 | 6,623.0 | 5,738.0 | 4,756.0 | 5,704.0 | 3,960.0 | 3,618.0 | 3,561.0 | 3,623.0 | 3,712.0 | 4,030.0 | 3,984.0 | 5,352.0 | 7,454.0 | 7,276.0 | 7,231.0 | 6,744.0 | 4,147.0 | 3,749.0 | 3,266.0 | 3,116.0 | 4,965.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,372.0 | 4,977.0 | 5,185.0 | 5,772.0 | 6,187.0 | 5,998.0 | 5,234.0 | 4,970.0 | 4,778.0 | 4,700.0 | 5,165.0 | 5,230.0 | 5,516.0 | 5,385.0 | 6,068.0 | 4,956.0 | 4,405.0 | 3,822.0 | 3,375.0 | 3,045.0 | 2,963.0 | 2,806.0 | 2,625.0 | 2,679.0 | 2,533.0 | 2,373.0 | 2,264.0 | 2,444.0 | 2,323.0 | 2,882.0 | 2,665.0 | 2,182.0 | 2,338.0 | 2,258.0 | 2,381.0 | 2,369.0 | 2,279.0 | 1,852.0 | 1,625.0 | 1,739.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6,343.0 | 5,997.0 | 5,915.0 | 5,807.0 | 5,656.0 | 5,501.0 | 5,421.0 | 5,568.0 | 5,691.0 | 5,646.0 | 5,725.0 | 5,809.0 | 5,940.0 | 6,054.0 | 5,932.0 | 5,506.0 | 4,526.0 | 4,117.0 | 4,053.0 | 3,925.0 | 3,904.0 | 3,952.0 | 3,725.0 | 3,472.0 | 3,474.0 | 3,539.0 | 3,677.0 | 3,703.0 | 3,721.0 | 3,681.0 | 3,494.0 | 3,125.0 | 2,930.0 | 2,876.0 | 2,609.0 | 2,281.0 | 2,050.0 | 2,026.0 | 1,835.0 | 1,833.0 |
| Prepaid Expenses | 1,176.0 | 1,016.0 | 1,060.0 | 1,069.0 | 1,063.0 | 928.0 | 974.0 | 979.0 | 1,016.0 | 1,033.0 | 976.0 | 887.0 | 802.0 | 767.0 | 883.0 | 848.0 | 655.0 | |||||||||||||||||||||||
| Other Current Assets | 1,615.0 | 1,564.0 | 1,208.0 | 1,125.0 | 1,118.0 | 982.0 | 1,094.0 | 1,030.0 | 1,239.0 | 1,344.0 | 1,388.0 | 1,305.0 | 1,219.0 | 1,229.0 | 1,344.0 | 1,424.0 | 1,039.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 22,571.0 | 21,049.0 | 20,881.0 | 19,718.0 | 19,708.0 | 20,694.0 | 21,220.0 | 20,671.0 | 19,265.0 | 19,182.0 | 19,147.0 | 18,879.0 | 17,773.0 | 16,715.0 | 15,925.0 | 15,434.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 9,345.0 | 8,953.0 | 8,511.0 | 8,111.0 | 7,726.0 | 7,410.0 | 7,109.0 | 6,957.0 | 6,735.0 | 6,536.0 | 6,374.0 | 6,222.0 | 6,062.0 | 5,915.0 | 5,629.0 | 5,495.0 | 5,101.0 | 4,829.0 | 4,703.0 | 4,495.0 | 4,380.0 | 4,285.0 | 4,211.0 | 4,162.0 | 4,071.0 | 4,115.0 | 4,028.0 | 3,922.0 | 3,812.0 | 3,724.0 | 3,612.0 | 3,500.0 | 3,311.0 | 3,247.0 | 3,172.0 | 3,095.0 | 3,043.0 | 3,058.0 | 2,978.0 | 2,946.0 |
| Accumulated Depreciation | 4,090.0 | 4,004.0 | 3,901.0 | 3,987.0 | 3,894.0 | 3,847.0 | 3,770.0 | 3,857.0 | 3,777.0 | 3,710.0 | 3,651.0 | 3,618.0 | 3,503.0 | 3,421.0 | 3,322.0 | 3,301.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,255.0 | 4,949.0 | 4,610.0 | 4,124.0 | 3,832.0 | 3,563.0 | 3,339.0 | 3,100.0 | 2,958.0 | 2,826.0 | 2,723.0 | 2,604.0 | 2,559.0 | 2,494.0 | 2,307.0 | 2,194.0 | ||||||||||||||||||||||||
| Long Term Investments | 5,142.0 | 4,968.0 | 4,327.0 | 4,133.0 | 3,638.0 | 2,686.0 | 2,787.0 | 2,981.0 | 2,983.0 | 2,910.0 | 2,281.0 | 2,177.0 | 2,024.0 | 2,088.0 | 1,980.0 | 2,047.0 | 2,026.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,824.0 | 3,707.0 | 3,707.0 | 3,748.0 | 3,748.0 | 3,768.0 | 3,732.0 | 3,732.0 | 3,732.0 | 3,732.0 | 3,732.0 | 3,732.0 | 3,711.0 | 3,718.0 | 3,700.0 | 3,713.0 | 3,479.0 | 3,479.0 | ||||||||||||||||||||||
| Intangible Assets | 330.0 | 215.0 | 226.0 | 238.0 | 249.0 | 237.0 | 249.0 | 262.0 | 273.0 | 283.0 | 294.0 | 305.0 | 328.0 | 332.0 | 339.0 | 337.0 | 94.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 820.0 | 649.0 | 509.0 | 519.0 | 434.0 | 359.0 | 375.0 | 355.0 | 379.0 | 356.0 | 370.0 | 371.0 | 389.0 | 390.0 | 389.0 | 401.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,047.0 | 1,178.0 | 1,233.0 | 1,288.0 | 1,723.0 | 1,719.0 | 2,393.0 | 2,107.0 | 1,928.0 | 1,793.0 | 1,729.0 | 1,813.0 | 1,678.0 | 1,522.0 | 1,395.0 | 1,474.0 | 1,590.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,297.0 | 929.0 | 806.0 | 443.0 | 300.0 | 312.0 | 314.0 | 348.0 | 340.0 | 351.0 | 345.0 | 421.0 | 521.0 | 606.0 | 691.0 | 561.0 | 262.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 40,286.0 | 37,644.0 | 36,299.0 | 34,211.0 | 33,632.0 | 33,338.0 | 34,409.0 | 33,647.0 | 31,949.0 | 31,540.0 | 30,729.0 | 30,410.0 | 29,092.0 | 27,959.0 | 26,726.0 | 26,161.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,197.0 | 1,924.0 | 1,978.0 | 1,769.0 | 1,803.0 | 1,737.0 | 1,570.0 | 1,470.0 | 1,457.0 | 1,416.0 | 1,478.0 | 1,433.0 | 1,468.0 | 1,611.0 | 1,755.0 | 1,686.0 | 1,502.0 | 1,352.0 | 1,307.0 | 1,076.0 | 1,124.0 | 1,118.0 | 1,062.0 | 1,043.0 | 958.0 | 890.0 | 903.0 | 978.0 | 996.0 | 1,094.0 | 1,164.0 | 1,041.0 | 945.0 | 935.0 | 929.0 | 867.0 | 813.0 | 717.0 | 549.0 | 658.0 |
| Short Term Debt | 1,199.0 | 100.0 | 0.0 | 700.0 | 700.0 | 700.0 | 700.0 | 99.0 | 99.0 | 100.0 | 100.0 | 199.0 | 199.0 | 199.0 | 0.0 | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 2,570.0 | 2,472.0 | 2,566.0 | 2,470.0 | 2,491.0 | 2,452.0 | 2,849.0 | 2,742.0 | 2,611.0 | 3,147.0 | 2,975.0 | 3,497.0 | 3,373.0 | 3,082.0 | 3,142.0 | 2,828.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 114.0 | 101.0 | 91.0 | 88.0 | 81.0 | 81.0 | 87.0 | 86.0 | 87.0 | 84.0 | 84.0 | 84.0 | 90.0 | 89.0 | 85.0 | 98.0 | ||||||||||||||||||||||||
| Accrued Expenses | 966.0 | 727.0 | 1,221.0 | 1,109.0 | 844.0 | 636.0 | 1,188.0 | 995.0 | 788.0 | 601.0 | 1,024.0 | 853.0 | 680.0 | 564.0 | 905.0 | 774.0 | 487.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 8,998.0 | 7,753.0 | 7,999.0 | 7,883.0 | 7,996.0 | 7,736.0 | 8,468.0 | 7,228.0 | 6,884.0 | 7,076.0 | 7,372.0 | 8,224.0 | 7,871.0 | 7,250.0 | 7,379.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,256.0 | 6,453.0 | 6,455.0 | 5,463.0 | 5,462.0 | 5,461.0 | 5,460.0 | 6,158.0 | 5,463.0 | 5,462.0 | 5,461.0 | 5,460.0 | 5,459.0 | 5,458.0 | 5,457.0 | 5,456.0 | 5,454.0 | 5,451.0 | 5,450.0 | 5,449.0 | 5,448.0 | 5,447.0 | 6,215.0 | 4,714.0 | 4,713.0 | 5,312.0 | 5,311.0 | 5,310.0 | 5,309.0 | 5,308.0 | 5,306.0 | 5,305.0 | 5,304.0 | 5,303.0 | 5,302.0 | 3,125.0 | 3,125.0 | 3,343.0 | 3,343.0 | 3,342.0 |
| Operating Lease Liabilities Non-Current | 699.0 | 536.0 | 404.0 | 412.0 | 328.0 | 247.0 | 259.0 | 239.0 | 260.0 | 240.0 | 252.0 | 255.0 | 273.0 | 287.0 | 287.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 148.0 | 139.0 | 151.0 | 152.0 | 142.0 | 141.0 | 142.0 | 121.0 | 122.0 | 130.0 | 126.0 | 116.0 | 117.0 | 117.0 | 107.0 | 173.0 | 191.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,419.0 | 1,214.0 | 1,074.0 | 1,031.0 | 892.0 | 832.0 | 810.0 | 750.0 | 747.0 | 723.0 | 714.0 | 815.0 | 811.0 | 856.0 | 732.0 | 847.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16,377.0 | 15,927.0 | 15,884.0 | 14,707.0 | 14,671.0 | 14,713.0 | 15,408.0 | 14,807.0 | 13,750.0 | 14,111.0 | 14,380.0 | 15,317.0 | 14,963.0 | 14,539.0 | 14,532.0 | 14,091.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 59,274.0 | 56,888.0 | 55,227.0 | 53,694.0 | 52,280.0 | 50,511.0 | 49,651.0 | 48,247.0 | 46,871.0 | 45,480.0 | 43,726.0 | 41,988.0 | 40,696.0 | 39,389.0 | 37,892.0 | 36,520.0 | 33,827.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (124.0) | (110.0) | (110.0) | (102.0) | (144.0) | (143.0) | (168.0) | (146.0) | (172.0) | (166.0) | (217.0) | (223.0) | (235.0) | (235.0) | (202.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 35,594.0 | 35,151.0 | 34,347.0 | 34,097.0 | 32,598.0 | 29,798.0 | 26,495.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 23,909.0 | 21,717.0 | 20,415.0 | 19,504.0 | 18,961.0 | 18,625.0 | 19,001.0 | 18,840.0 | 18,199.0 | 17,429.0 | 16,349.0 | 15,093.0 | 14,129.0 | 13,420.0 | 12,194.0 | 12,070.0 | ||||||||||||||||||||||||
| Total Equity | 23,909.0 | 21,717.0 | 20,415.0 | 19,504.0 | 18,961.0 | 18,625.0 | 19,001.0 | 18,840.0 | 18,199.0 | 17,429.0 | 16,349.0 | 15,093.0 | 14,129.0 | 13,420.0 | 12,194.0 | 12,070.0 | 11,890.0 | 12,060.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,455.0 | 6,553.0 | 6,455.0 | 6,163.0 | 6,162.0 | 6,161.0 | 6,160.0 | 6,257.0 | 5,562.0 | 5,562.0 | 5,561.0 | 5,659.0 | 5,658.0 | 5,657.0 | 5,457.0 | 5,456.0 | 5,454.0 | 5,451.0 | 5,450.0 | 5,449.0 | 5,448.0 | 5,447.0 | 6,815.0 | 5,314.0 | 5,313.0 | 5,312.0 | 5,311.0 | 5,310.0 | 5,309.0 | 5,308.0 | 5,306.0 | 5,305.0 | 5,304.0 | 5,303.0 | 5,502.0 | 3,325.0 | 3,325.0 | 3,343.0 | 3,343.0 | 4,542.0 |
| Net debt | (1,786.0) | (1,958.0) | (2,118.0) | (851.0) | (585.0) | (2,052.0) | (3,311.0) | (2,846.0) | (1,995.0) | (1,930.0) | (1,308.0) | (876.0) | 560.0 | 1,610.0 | 2,876.0 | 1,908.0 | (283.0) | (1,059.0) | ||||||||||||||||||||||
| Working Capital | 13,573.0 | 13,296.0 | 12,882.0 | 11,835.0 | 11,712.0 | 12,958.0 | 12,752.0 | 13,443.0 | 12,381.0 | 12,106.0 | 11,775.0 | 10,655.0 | 9,902.0 | 9,465.0 | 8,546.0 | 8,601.0 | 9,443.0 | |||||||||||||||||||||||
| Book Value | 23,909.0 | 21,717.0 | 20,415.0 | 19,504.0 | 18,961.0 | 18,625.0 | 19,001.0 | 18,840.0 | 18,199.0 | 17,429.0 | 16,349.0 | 15,093.0 | 14,129.0 | 13,420.0 | 12,194.0 | 12,070.0 | 11,890.0 | 12,060.0 | ||||||||||||||||||||||
| Tangible Book Value | 19,755.0 | 17,795.0 | 16,482.0 | 15,518.0 | 14,964.0 | 14,620.0 | 15,020.0 | 14,846.0 | 14,194.0 | 13,414.0 | 12,323.0 | 11,056.0 | 10,090.0 | 9,370.0 | 8,155.0 | 8,020.0 | 8,317.0 | |||||||||||||||||||||||
| 638.0 |
| 620.0 |
| 509.0 |
| 602.0 |
| 575.0 |
| 557.0 |
| 541.0 |
| 485.0 |
| 487.0 |
| 433.0 |
| 394.0 |
| 490.0 |
| 289.0 |
| 247.0 |
| 246.0 |
| 317.0 |
| 284.0 |
| 222.0 |
| 206.0 |
| 188.0 |
| 179.0 |
| 179.0 |
| 194.0 |
| 799.0 |
| 778.0 |
| 676.0 |
| 764.0 |
| 734.0 |
| 681.0 |
| 658.0 |
| 581.0 |
| 569.0 |
| 498.0 |
| 426.0 |
| 530.0 |
| 342.0 |
| 380.0 |
| 268.0 |
| 374.0 |
| 366.0 |
| 284.0 |
| - |
| 275.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,707.0 |
| 15,248.0 |
| 14,971.0 |
| 14,269.0 |
| 13,369.0 |
| 12,248.0 |
| 12,735.0 |
| 10,769.0 |
| 10,206.0 |
| 10,042.0 |
| 10,062.0 |
| 10,285.0 |
| 10,604.0 |
| 10,889.0 |
| 11,891.0 |
| 13,029.0 |
| 12,918.0 |
| 12,731.0 |
| 12,018.0 |
| 9,094.0 |
| 8,353.0 |
| 7,399.0 |
| 6,910.0 |
| 9,261.0 |
| 3,127.0 |
| 3,015.0 |
| 2,935.0 |
| 2,857.0 |
| 2,776.0 |
| 2,755.0 |
| 2,677.0 |
| 2,607.0 |
| 2,542.0 |
| 2,602.0 |
| 2,534.0 |
| 2,466.0 |
| 2,405.0 |
| 2,403.0 |
| 2,355.0 |
| 2,305.0 |
| 2,245.0 |
| 2,251.0 |
| 2,203.0 |
| 2,146.0 |
| 2,106.0 |
| 2,153.0 |
| 2,070.0 |
| 2,054.0 |
| 1,974.0 |
| 1,814.0 |
| 1,768.0 |
| 1,638.0 |
| 1,604.0 |
| 1,530.0 |
| 1,534.0 |
| 1,555.0 |
| 1,529.0 |
| 1,513.0 |
| 1,494.0 |
| 1,456.0 |
| 1,407.0 |
| 1,321.0 |
| 1,257.0 |
| 1,195.0 |
| 1,066.0 |
| 996.0 |
| 969.0 |
| 949.0 |
| 937.0 |
| 905.0 |
| 908.0 |
| 892.0 |
| 1,658.0 |
| 1,569.0 |
| 1,601.0 |
| 1,538.0 |
| 1,538.0 |
| 1,678.0 |
| 1,713.0 |
| 1,703.0 |
| 1,650.0 |
| 1,609.0 |
| 1,588.0 |
| 1,568.0 |
| 1,613.0 |
| 1,214.0 |
| 1,203.0 |
| 1,143.0 |
| 1,059.0 |
| 961.0 |
| 909.0 |
| 929.0 |
| 960.0 |
| 996.0 |
| 946.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,479.0 |
| 3,479.0 |
| 3,466.0 |
| 3,474.0 |
| 3,426.0 |
| 3,399.0 |
| 3,399.0 |
| 3,399.0 |
| 3,399.0 |
| 3,368.0 |
| 3,368.0 |
| 3,368.0 |
| 3,368.0 |
| 3,368.0 |
| 3,368.0 |
| 3,357.0 |
| 3,330.0 |
| 3,316.0 |
| 3,316.0 |
| 3,305.0 |
| 3,302.0 |
| 3,302.0 |
| 116.0 |
| 127.0 |
| 140.0 |
| 153.0 |
| 157.0 |
| 132.0 |
| 142.0 |
| 156.0 |
| 170.0 |
| 185.0 |
| 199.0 |
| 213.0 |
| 263.0 |
| 313.0 |
| 362.0 |
| 412.0 |
| 461.0 |
| 490.0 |
| 527.0 |
| 575.0 |
| 621.0 |
| 714.0 |
| 762.0 |
| 296.0 |
| 262.0 |
| 246.0 |
| 241.0 |
| 252.0 |
| 254.0 |
| 242.0 |
| 156.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,654.0 |
| 1,674.0 |
| 1,684.0 |
| 1,711.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 248.0 |
| 251.0 |
| 253.0 |
| 260.0 |
| 271.0 |
| 274.0 |
| 287.0 |
| 265.0 |
| 195.0 |
| 183.0 |
| 170.0 |
| 154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,428.0 |
| 24,479.0 |
| 24,085.0 |
| 23,305.0 |
| 22,353.0 |
| 21,171.0 |
| 21,815.0 |
| 19,767.0 |
| 19,024.0 |
| 18,805.0 |
| 18,775.0 |
| 18,922.0 |
| 17,633.0 |
| 17,883.0 |
| 18,498.0 |
| 19,663.0 |
| 19,419.0 |
| 19,078.0 |
| 18,240.0 |
| 15,244.0 |
| 14,570.0 |
| 13,699.0 |
| 13,326.0 |
| 15,308.0 |
| - |
| - |
| - |
| 0.0 |
| 600.0 |
| 600.0 |
| 600.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 200.0 |
| 200.0 |
| 200.0 |
| 0.0 |
| 0.0 |
| 1,200.0 |
| 2,397.0 |
| 1,688.0 |
| 1,706.0 |
| 1,572.0 |
| 1,321.0 |
| 1,390.0 |
| 1,334.0 |
| 1,400.0 |
| 1,336.0 |
| 1,430.0 |
| 1,393.0 |
| 1,356.0 |
| 1,201.0 |
| 1,171.0 |
| 1,425.0 |
| 1,392.0 |
| 1,284.0 |
| 1,708.0 |
| 1,463.0 |
| 1,261.0 |
| 905.0 |
| 781.0 |
| 638.0 |
| 633.0 |
| 76.0 |
| 69.0 |
| 65.0 |
| 63.0 |
| 64.0 |
| 63.0 |
| 59.0 |
| 44.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 781.0 |
| 577.0 |
| 532.0 |
| 800.0 |
| 723.0 |
| 513.0 |
| 452.0 |
| 559.0 |
| 544.0 |
| 451.0 |
| 426.0 |
| 639.0 |
| 625.0 |
| 480.0 |
| 407.0 |
| 666.0 |
| 594.0 |
| 445.0 |
| 367.0 |
| 517.0 |
| 449.0 |
| 299.0 |
| 509.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,833.0 |
| 6,264.0 |
| 5,125.0 |
| 4,822.0 |
| 4,504.0 |
| 4,459.0 |
| 4,285.0 |
| 4,765.0 |
| 4,569.0 |
| 4,447.0 |
| 3,785.0 |
| 3,605.0 |
| 3,776.0 |
| 3,922.0 |
| 4,322.0 |
| 4,580.0 |
| 4,399.0 |
| 4,115.0 |
| 4,371.0 |
| 4,097.0 |
| 3,808.0 |
| 3,632.0 |
| 2,964.0 |
| 2,307.0 |
| 3,798.0 |
| 302.0 |
| 227.0 |
| 199.0 |
| 188.0 |
| 186.0 |
| 195.0 |
| 196.0 |
| 185.0 |
| 116.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 4.0 |
| 2.0 |
| 1.0 |
| 16.0 |
| 14.0 |
| 56.0 |
| 245.0 |
| - |
| - |
| 241.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 752.0 |
| 699.0 |
| 682.0 |
| 669.0 |
| 662.0 |
| 633.0 |
| 573.0 |
| 526.0 |
| 375.0 |
| 164.0 |
| 157.0 |
| 146.0 |
| 126.0 |
| 121.0 |
| 123.0 |
| 128.0 |
| 99.0 |
| 98.0 |
| 91.0 |
| 93.0 |
| 76.0 |
| 83.0 |
| 82.0 |
| 85.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,538.0 |
| 12,419.0 |
| 12,092.0 |
| 11,832.0 |
| 11,775.0 |
| 11,602.0 |
| 12,791.0 |
| 11,107.0 |
| 10,810.0 |
| 10,689.0 |
| 10,574.0 |
| 10,713.0 |
| 10,788.0 |
| 11,058.0 |
| 11,456.0 |
| 11,157.0 |
| 10,070.0 |
| 10,362.0 |
| 10,028.0 |
| 7,557.0 |
| 7,353.0 |
| 6,880.0 |
| 6,158.0 |
| 7,695.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,748.0 |
| 29,247.0 |
| 28,137.0 |
| 27,209.0 |
| 26,278.0 |
| 25,638.0 |
| 25,085.0 |
| 24,386.0 |
| 23,880.0 |
| 23,502.0 |
| 23,032.0 |
| 20,880.0 |
| 20,191.0 |
| 19,216.0 |
| 18,288.0 |
| 18,258.0 |
| 17,383.0 |
| 16,564.0 |
| 15,847.0 |
| 15,252.0 |
| 14,750.0 |
| 14,142.0 |
| 13,967.0 |
| (259.0) |
| (278.0) |
| (292.0) |
| (290.0) |
| (297.0) |
| (299.0) |
| (277.0) |
| (315.0) |
| (188.0) |
| (180.0) |
| (137.0) |
| (138.0) |
| (154.0) |
| (125.0) |
| (77.0) |
| (78.0) |
| (79.0) |
| (64.0) |
| (101.0) |
| (110.0) |
| (106.0) |
| (115.0) |
| (87.0) |
| (94.0) |
| (92.0) |
| 24,995.0 |
| 24,245.0 |
| 24,245.0 |
| 24,195.0 |
| 23,995.0 |
| 23,796.0 |
| 23,596.0 |
| 23,096.0 |
| 22,568.0 |
| 21,943.0 |
| 21,194.0 |
| 20,444.0 |
| 19,193.0 |
| 16,694.0 |
| 15,912.0 |
| 15,527.0 |
| 15,152.0 |
| 14,870.0 |
| 14,740.0 |
| 14,569.0 |
| 13,473.0 |
| 12,848.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,890.0 |
| 12,060.0 |
| 11,993.0 |
| 11,473.0 |
| 10,578.0 |
| 9,569.0 |
| 9,024.0 |
| 8,660.0 |
| 8,214.0 |
| 8,116.0 |
| 8,201.0 |
| 8,209.0 |
| 6,845.0 |
| 6,950.0 |
| 7,324.0 |
| 8,817.0 |
| 9,630.0 |
| 8,716.0 |
| 8,212.0 |
| 7,687.0 |
| 7,217.0 |
| 6,819.0 |
| 7,168.0 |
| 7,613.0 |
| 11,993.0 |
| 11,473.0 |
| 10,578.0 |
| 9,569.0 |
| 9,024.0 |
| 8,660.0 |
| 8,214.0 |
| 8,116.0 |
| 8,201.0 |
| 8,209.0 |
| 6,845.0 |
| 6,950.0 |
| 7,324.0 |
| 8,817.0 |
| 9,630.0 |
| 8,716.0 |
| 8,212.0 |
| 7,687.0 |
| 7,217.0 |
| 6,819.0 |
| 7,168.0 |
| 7,613.0 |
| (1,315.0) |
| (1,174.0) |
| (290.0) |
| 691.0 |
| 1,111.0 |
| 1,354.0 |
| 1,695.0 |
| 1,751.0 |
| 1,688.0 |
| 1,598.0 |
| 1,279.0 |
| 1,324.0 |
| (46.0) |
| (2,149.0) |
| (1,972.0) |
| (1,928.0) |
| (1,242.0) |
| (822.0) |
| (424.0) |
| 77.0 |
| 227.0 |
| (423.0) |
| 10,123.0 |
| 10,149.0 |
| 9,765.0 |
| 8,910.0 |
| 7,963.0 |
| 7,970.0 |
| 6,200.0 |
| 5,759.0 |
| 6,257.0 |
| 6,457.0 |
| 6,509.0 |
| 6,682.0 |
| 6,567.0 |
| 7,311.0 |
| 8,630.0 |
| 8,803.0 |
| 8,360.0 |
| 7,921.0 |
| 5,286.0 |
| 4,721.0 |
| 4,435.0 |
| 4,603.0 |
| 5,463.0 |
| 11,993.0 |
| 11,473.0 |
| 10,578.0 |
| 9,569.0 |
| 9,024.0 |
| 8,660.0 |
| 8,214.0 |
| 8,116.0 |
| 8,201.0 |
| 8,209.0 |
| 6,845.0 |
| 6,950.0 |
| 7,324.0 |
| 8,817.0 |
| 9,630.0 |
| 8,716.0 |
| 8,212.0 |
| 7,687.0 |
| 7,217.0 |
| 6,819.0 |
| 7,168.0 |
| 7,613.0 |
| 8,465.0 |
| 8,387.0 |
| 7,854.0 |
| 6,959.0 |
| 5,938.0 |
| 5,466.0 |
| 5,119.0 |
| 4,659.0 |
| 4,547.0 |
| 4,617.0 |
| 4,642.0 |
| 3,264.0 |
| 3,319.0 |
| 3,643.0 |
| 5,087.0 |
| 5,850.0 |
| 4,898.0 |
| 4,392.0 |
| 3,844.0 |
| 3,326.0 |
| 2,893.0 |
| 3,152.0 |
| 3,549.0 |