| (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 | 5,539.0 | 3,787.0 | 3,933.0 | 4,835.0 | 2,535.0 | 1,595.0 | 1,466.0 | 1,078.0 | 1,185.0 | 1,264.0 | 785.0 | 805.0 | 869.0 | 549.0 | 869.0 | 606.0 | 1,657.0 | ||
| Restricted Cash | 17.0 | 24.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 5.0 | 3.0 | 2.0 | - | - | - | - | - | - | - | - | |
| Short Term Investments | 5,013.0 | 1,345.0 | 1,840.0 | 1,020.0 | 1,073.0 | 695.0 | 37.0 | 78.0 | 0.0 | - | 0.0 | 235.0 | 228.0 | 453.0 | 896.0 | 1,183.0 | 1,019.0 | ||
| Cash And Short Term Investments | 10,552.0 | 5,132.0 | 5,773.0 | 5,855.0 | 3,608.0 | 2,290.0 | 1,503.0 | 1,156.0 | 1,185.0 | 1,264.0 | 785.0 | 1,040.0 | 1,097.0 | 1,002.0 | 1,765.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 6,315.0 | 6,192.0 | 4,323.0 | 4,126.0 | 2,706.0 | 2,066.0 | 1,859.0 | 1,235.0 | 454.0 | 372.0 | 533.0 | 818.0 | 832.0 | 630.0 | 919.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 7,920.0 | 5,734.0 | 4,351.0 | 3,771.0 | 1,955.0 | 1,399.0 | 982.0 | 845.0 | 694.0 | 691.0 | 678.0 | 685.0 | 884.0 | 562.0 | 476.0 | 632.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 4,928.0 | 3,975.0 | 3,376.0 | 3,020.0 | 1,836.0 | 1,553.0 | 1,268.0 | 1,055.0 | 1,001.0 | 881.0 | 984.0 | 1,680.0 | 1,733.0 | 2,218.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,929.0 | 2,466.0 | 2,055.0 | 2,493.0 | 1,321.0 | 468.0 | 988.0 | 834.0 | 384.0 | 440.0 | 279.0 | 415.0 | 519.0 | 278.0 | 363.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,348.0 | 1,721.0 | 1,717.0 | 2,467.0 | 1.0 | 330.0 | 486.0 | 1,114.0 | 1,325.0 | 1,435.0 | 2,007.0 | 2,025.0 | 1,986.0 | - | 2,065.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 17.0 | 17.0 | 17.0 | 16.0 | 12.0 | 12.0 | 12.0 | 10.0 | 9.0 | 9.0 | 8.0 | 8.0 | 7.0 | 7.0 | 7.0 | 7.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 3,222.0 | 1,721.0 | 2,468.0 | 2,467.0 | 313.0 | 330.0 | 486.0 | 1,250.0 | 1,395.0 | 1,435.0 | 2,237.0 | 2,197.0 | 2,041.0 | - | 2,065.0 | - | |||
| (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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 5,585.0 | 5,539.0 | 4,808.0 | 4,442.0 | 6,049.0 | 3,787.0 | 3,897.0 | 4,113.0 | 4,190.0 | 3,933.0 | 3,561.0 | 3,825.0 | 4,835.0 | 3,398.0 | ||||||||||||||||||||||||||
| 933.0 |
| 1,432.0 |
| - |
| - |
| - |
| 1,789.0 |
| 2,676.0 |
| 933.0 |
| 1,432.0 |
| 968.0 |
| 745.0 |
| - |
| - |
| 567.0 |
| - |
| - |
| Prepaid Expenses | 2,160.0 | 1,991.0 | 2,312.0 | 1,265.0 | 312.0 | 378.0 | 233.0 | 270.0 | 77.0 | 63.0 | 43.0 | 80.0 | 71.0 | 71.0 | 69.0 | 205.0 | - | - | - |
| Other Current Assets | - | 1,250.0 | 1,259.0 | - | - | - | - | 195.0 | 191.0 | 115.0 | 248.0 | 48.0 | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 26,947.0 | 19,049.0 | 16,768.0 | 15,019.0 | 8,583.0 | 6,143.0 | 4,597.0 | 3,540.0 | 2,634.0 | 2,530.0 | 2,320.0 | 2,736.0 | 2,884.0 | 2,265.0 | 3,229.0 | 3,594.0 | 4,275.0 | - | - |
| 2,196.0 |
| 2,079.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,616.0 | 2,173.0 | 1,787.0 | 1,507.0 | 1,134.0 | 912.0 | 768.0 | 707.0 | 740.0 | 717.0 | 796.0 | 1,378.0 | 1,387.0 | 1,560.0 | 1,470.0 | 1,379.0 | - | - | - |
| Property,Plant & Equipment Net | 2,312.0 | 1,802.0 | 1,589.0 | 1,513.0 | 702.0 | 641.0 | 500.0 | 348.0 | 261.0 | 164.0 | 188.0 | 302.0 | 346.0 | 658.0 | 726.0 | 700.0 | 3,809.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 90.0 | 181.0 | 149.0 | - | - | - | - |
| Equity Method Investments | - | 149.0 | 99.0 | 83.0 | 69.0 | 63.0 | 58.0 | 58.0 | 58.0 | 59.0 | 0.0 | - | - | - | - | - | - | - | - |
| Goodwill | 25,126.0 | 24,839.0 | 24,262.0 | 24,177.0 | 289.0 | 289.0 | 289.0 | 289.0 | 289.0 | 289.0 | 278.0 | 320.0 | 553.0 | 553.0 | 323.0 | 323.0 | 323.0 | - | - |
| Intangible Assets | 16,705.0 | 18,930.0 | 21,363.0 | 24,118.0 | 0.0 | - | - | - | - | - | 0.0 | 65.0 | 78.0 | 96.0 | 8.0 | 37.0 | 98.0 | - | - |
| Operating Lease Right Of Use Assets | - | 623.0 | 633.0 | 460.0 | 367.0 | 208.0 | 205.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 384.0 | 688.0 | 366.0 | 58.0 | 931.0 | 1,245.0 | 22.0 | 15.0 | 11.0 | 11.0 | 48.0 | 33.0 | 18.0 | 16.0 | 13.0 | - | - | - | - |
| Other Non-Current Assets | 5,452.0 | 3,918.0 | 2,805.0 | 2,152.0 | 1,478.0 | 373.0 | 357.0 | 321.0 | 310.0 | 279.0 | 298.0 | 344.0 | 386.0 | 247.0 | 241.0 | 347.0 | 573.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 76,926.0 | 69,226.0 | 67,885.0 | 67,580.0 | 12,419.0 | 8,962.0 | 6,028.0 | 4,556.0 | 3,552.0 | 3,321.0 | 3,084.0 | 3,767.0 | 4,337.0 | 4,000.0 | 4,954.0 | 4,964.0 | 9,078.0 | - | - |
| 376.0 |
| 647.0 |
| - |
| - |
| Short Term Debt | 874.0 | 0.0 | 751.0 | 0.0 | 312.0 | 0.0 | 0.0 | 136.0 | 70.0 | - | 230.0 | 172.0 | 55.0 | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | 2.0 | 11.0 | 85.0 | 0.0 | 53.0 | 72.0 | 145.0 | 108.0 | 123.0 | 143.0 | 121.0 | - | - |
| Operating Lease Liabilities Current | 159.0 | 109.0 | 106.0 | 93.0 | 71.0 | 41.0 | 43.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5,250.0 | 4,260.0 | 3,082.0 | 3,077.0 | 2,424.0 | 1,796.0 | 1,084.0 | 783.0 | 555.0 | 400.0 | 472.0 | 518.0 | 530.0 | 552.0 | 550.0 | 698.0 | 795.0 | - | - |
| Other Current Liabilities | 402.0 | 555.0 | 438.0 | 336.0 | 98.0 | 75.0 | 74.0 | 24.0 | 92.0 | 69.0 | 124.0 | 40.0 | - | 63.0 | 72.0 | 19.0 | 168.0 | - | - |
| Total Current Liabilities | 9,455.0 | 7,281.0 | 6,689.0 | 6,369.0 | 4,240.0 | 2,417.0 | 2,359.0 | 1,984.0 | 1,513.0 | 1,346.0 | 1,403.0 | 1,440.0 | 1,618.0 | 1,397.0 | 1,774.0 | 1,674.0 | 2,210.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 625.0 | 491.0 | 535.0 | 396.0 | 348.0 | 201.0 | 199.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 313.0 | 349.0 | 1,202.0 | 1,934.0 | 12.0 | - | - | 11.0 | 11.0 | 11.0 | 0.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,186.0 | 1,816.0 | 1,850.0 | 1,664.0 | 321.0 | 177.0 | 157.0 | 192.0 | 118.0 | 124.0 | 86.0 | 105.0 | 177.0 | 28.0 | 63.0 | 89.0 | 892.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13,927.0 | 11,658.0 | 11,993.0 | 12,830.0 | 4,922.0 | 3,125.0 | 3,201.0 | 3,290.0 | 2,956.0 | 2,844.0 | 3,434.0 | 3,580.0 | 3,793.0 | 3,462.0 | 3,364.0 | 3,951.0 | 8,430.0 | - | - |
| 7.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,699.0 | 2,364.0 | 723.0 | (131.0) | (1,451.0) | (4,605.0) | (7,095.0) | (7,436.0) | (7,775.0) | (7,742.0) | (7,306.0) | (6,646.0) | (6,243.0) | (6,160.0) | (4,977.0) | (5,468.0) | (5,939.0) | - | - |
| Accumulated Other Comprehensive Income | (3.0) | (69.0) | (10.0) | (41.0) | (3.0) | 17.0 | 0.0 | (8.0) | 6.0 | (5.0) | (8.0) | (5.0) | (2.0) | (3.0) | (5.0) | 1.0 | 154.0 | - | - |
| Treasury Stock | 7,079.0 | 6,106.0 | 4,514.0 | 3,099.0 | 2,130.0 | 131.0 | 53.0 | 50.0 | 108.0 | 119.0 | 123.0 | 119.0 | 112.0 | 109.0 | 107.0 | 102.0 | 98.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 1,076.0 | 169.0 | - |
| Total Stockholders Equity | 62,999.0 | 57,568.0 | 55,892.0 | 54,750.0 | 7,497.0 | 5,837.0 | 2,827.0 | 1,266.0 | 596.0 | 477.0 | (350.0) | 187.0 | 544.0 | 538.0 | 1,590.0 | 1,013.0 | 648.0 | 127.0 | 3,230.0 |
| Total Equity | 62,999.0 | 57,568.0 | 55,892.0 | 54,750.0 | 7,497.0 | 5,837.0 | 2,827.0 | 1,266.0 | 596.0 | 477.0 | (350.0) | 187.0 | 544.0 | 538.0 | 1,590.0 | 1,013.0 | 648.0 | 127.0 | 3,230.0 |
| - |
| - |
| - |
| Net debt | (7,330.0) | (3,411.0) | (3,305.0) | (3,388.0) | (3,295.0) | (1,960.0) | (1,017.0) | 94.0 | 210.0 | 171.0 | 1,452.0 | 1,157.0 | 944.0 | - | 300.0 | - | - | - | - |
| Working Capital | 17,492.0 | 11,768.0 | 10,079.0 | 8,650.0 | 4,343.0 | 3,726.0 | 2,238.0 | 1,556.0 | 1,121.0 | 1,184.0 | 917.0 | 1,296.0 | 1,266.0 | 868.0 | 1,455.0 | 1,920.0 | 2,065.0 | - | - |
| Book Value | 62,999.0 | 57,568.0 | 55,892.0 | 54,750.0 | 7,497.0 | 5,837.0 | 2,827.0 | 1,266.0 | 596.0 | 477.0 | (350.0) | 187.0 | 544.0 | 538.0 | 1,590.0 | 1,013.0 | 648.0 | 127.0 | 3,230.0 |
| Tangible Book Value | 21,168.0 | 13,799.0 | 10,267.0 | 6,455.0 | 7,208.0 | 5,548.0 | 2,538.0 | 977.0 | 307.0 | 188.0 | (628.0) | (198.0) | (87.0) | (111.0) | 1,259.0 | 653.0 | 227.0 | - | - |
| 4,964.0 |
| 4,740.0 |
| 2,535.0 |
| 2,440.0 |
| 2,623.0 |
| 1,763.0 |
| 1,595.0 |
| 1,296.0 |
| 1,775.0 |
| 1,330.0 |
| 1,466.0 |
| 1,156.0 |
| 963.0 |
| 978.0 |
| - |
| 1,046.0 |
| 948.0 |
| 1,045.0 |
| 1,185.0 |
| 879.0 |
| 722.0 |
| 1,264.0 |
| 1,258.0 |
| 957.0 |
| 716.0 |
| 785.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 4.0 | 4.0 | 4.0 | - | 5.0 | 5.0 | 5.0 | - | 5.0 | 5.0 | 3.0 | - | 2.0 | 2.0 | - | - | - | - | - |
| Short Term Investments | 6,762.0 | 5,013.0 | 2,435.0 | 1,425.0 | 1,261.0 | 1,345.0 | 647.0 | 1,227.0 | 1,845.0 | 1,840.0 | 2,224.0 | 2,114.0 | 1,020.0 | 2,193.0 | 1,028.0 | 1,792.0 | 1,073.0 | 1,168.0 | 1,170.0 | 1,353.0 | 695.0 | 475.0 | 0.0 | 55.0 | 37.0 | 53.0 | 165.0 | 216.0 | - | 10.0 | 35.0 | - | 0.0 | - | 221.0 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 12,347.0 | 10,552.0 | 7,243.0 | 5,867.0 | 7,310.0 | 5,132.0 | 4,544.0 | 5,340.0 | 6,035.0 | 5,773.0 | 5,785.0 | 5,939.0 | 5,855.0 | 5,591.0 | 5,992.0 | 6,532.0 | 3,608.0 | 3,608.0 | 3,793.0 | 3,116.0 | 2,290.0 | 1,771.0 | 1,775.0 | 1,385.0 | 1,503.0 | 1,209.0 | 1,128.0 | 1,194.0 | - | 1,056.0 | 983.0 | 1,045.0 | 1,185.0 | 879.0 | 943.0 | 1,264.0 | 1,258.0 | 957.0 | 716.0 | 785.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,035.0 | 6,315.0 | 6,201.0 | 5,115.0 | 5,443.0 | 6,192.0 | 7,241.0 | 5,749.0 | 5,038.0 | 5,376.0 | 5,054.0 | 4,040.0 | 4,126.0 | 4,336.0 | 4,050.0 | 3,677.0 | 2,706.0 | 2,224.0 | 2,020.0 | 2,178.0 | 2,066.0 | 2,134.0 | 1,789.0 | 1,691.0 | 1,859.0 | 1,393.0 | 1,333.0 | 1,241.0 | - | 1,207.0 | 1,118.0 | 738.0 | 454.0 | 771.0 | 494.0 | 311.0 | 640.0 | 671.0 | 508.0 | 533.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 8,045.0 | 7,920.0 | 7,313.0 | 6,677.0 | 6,416.0 | 5,734.0 | 5,374.0 | 4,991.0 | 4,652.0 | 4,351.0 | 4,445.0 | 4,235.0 | 3,771.0 | 3,369.0 | 2,648.0 | 2,431.0 | 1,955.0 | 1,902.0 | 1,765.0 | 1,653.0 | 1,399.0 | 1,292.0 | 1,324.0 | 1,056.0 | 982.0 | 1,040.0 | 1,015.0 | 955.0 | - | 738.0 | 750.0 | 715.0 | 694.0 | 794.0 | 839.0 | 751.0 | 772.0 | 743.0 | 675.0 | 678.0 |
| Prepaid Expenses | 2,201.0 | 2,160.0 | 2,253.0 | 2,534.0 | 2,426.0 | 1,991.0 | 1,547.0 | 1,361.0 | 1,328.0 | 1,259.0 | 1,403.0 | 1,442.0 | 1,265.0 | 1,120.0 | 769.0 | 725.0 | 312.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | 1,941.0 | 1,963.0 | 1,583.0 | 1,363.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 28,628.0 | 26,947.0 | 27,000.0 | 24,519.0 | 21,595.0 | 19,049.0 | 18,735.0 | 17,465.0 | 17,084.0 | 16,768.0 | 16,688.0 | 15,658.0 | 15,019.0 | 14,420.0 | 13,462.0 | 13,369.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,475.0 | 4,928.0 | 4,728.0 | 4,562.0 | 4,190.0 | 3,975.0 | 3,741.0 | 3,654.0 | 3,508.0 | 3,376.0 | 3,296.0 | 3,093.0 | 3,020.0 | 2,882.0 | 2,752.0 | 2,592.0 | 1,836.0 | 1,769.0 | 1,676.0 | 1,656.0 | 1,553.0 | 1,485.0 | 1,422.0 | 1,334.0 | 1,268.0 | 1,222.0 | 1,203.0 | 1,101.0 | - | 1,036.0 | 999.0 | 984.0 | 1,001.0 | 978.0 | 905.0 | 881.0 | 899.0 | 950.0 | 983.0 | 984.0 |
| Accumulated Depreciation | 2,752.0 | 2,616.0 | 2,523.0 | 2,434.0 | 2,269.0 | 2,173.0 | 2,072.0 | 1,988.0 | 1,884.0 | 1,787.0 | 1,730.0 | 1,593.0 | 1,507.0 | 1,396.0 | 1,311.0 | 1,186.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,723.0 | 2,312.0 | 2,205.0 | 2,128.0 | 1,921.0 | 1,802.0 | 1,669.0 | 1,666.0 | 1,624.0 | 1,589.0 | 1,566.0 | 1,500.0 | 1,513.0 | 1,486.0 | 1,441.0 | 1,406.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 182.0 | 176.0 | 174.0 | 165.0 | 157.0 | 149.0 | 137.0 | 113.0 | 106.0 | 99.0 | 93.0 | 84.0 | 83.0 | 80.0 | 76.0 | 72.0 | 69.0 | |||||||||||||||||||||||
| Goodwill | 25,344.0 | 25,126.0 | 25,083.0 | 25,083.0 | 24,839.0 | 24,839.0 | 24,839.0 | 24,262.0 | 24,262.0 | 24,262.0 | 24,186.0 | 24,177.0 | 24,177.0 | 24,187.0 | 24,193.0 | 23,083.0 | 289.0 | 289.0 | ||||||||||||||||||||||
| Intangible Assets | 16,154.0 | 16,705.0 | 17,250.0 | 17,812.0 | 18,363.0 | 18,930.0 | 19,572.0 | 20,138.0 | 20,741.0 | 21,363.0 | 21,950.0 | 23,291.0 | 24,118.0 | 25,162.0 | 26,159.0 | 26,832.0 | 0.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 647.0 | 635.0 | 632.0 | 633.0 | 507.0 | 447.0 | 460.0 | 490.0 | 482.0 | 416.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 476.0 | 384.0 | 633.0 | 860.0 | 845.0 | 688.0 | 1,183.0 | 617.0 | 433.0 | 366.0 | 76.0 | 67.0 | 58.0 | 32.0 | 32.0 | 32.0 | 931.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 6,317.0 | 5,452.0 | 4,720.0 | 4,418.0 | 3,987.0 | 3,918.0 | 2,854.0 | 2,990.0 | 3,013.0 | 2,805.0 | 2,560.0 | 2,410.0 | 2,152.0 | 1,954.0 | 1,657.0 | 1,705.0 | 1,478.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 79,642.0 | 76,926.0 | 76,891.0 | 74,820.0 | 71,550.0 | 69,226.0 | 69,636.0 | 67,886.0 | 67,895.0 | 67,885.0 | 67,626.0 | 67,634.0 | 67,580.0 | 67,811.0 | 67,502.0 | 66,915.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,997.0 | 2,929.0 | 3,483.0 | 3,080.0 | 2,206.0 | 2,466.0 | 2,530.0 | 1,699.0 | 1,418.0 | 2,055.0 | 2,245.0 | 2,518.0 | 2,493.0 | 2,337.0 | 1,518.0 | 1,476.0 | 1,321.0 | 1,048.0 | 836.0 | 949.0 | 468.0 | 752.0 | 802.0 | 653.0 | 988.0 | 763.0 | 828.0 | 484.0 | - | 508.0 | 520.0 | 456.0 | 384.0 | 472.0 | 529.0 | 440.0 | 582.0 | 616.0 | 324.0 | 279.0 |
| Short Term Debt | 874.0 | 874.0 | 873.0 | - | 947.0 | 0.0 | 0.0 | 0.0 | 750.0 | 751.0 | 750.0 | - | 0.0 | 0.0 | 312.0 | 312.0 | 312.0 | 312.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 5,785.0 | 5,250.0 | 5,112.0 | 4,479.0 | 3,876.0 | 4,260.0 | 4,120.0 | 3,629.0 | 3,444.0 | 3,082.0 | 3,376.0 | 3,167.0 | 3,077.0 | 3,598.0 | 3,074.0 | 3,070.0 | 2,424.0 | |||||||||||||||||||||||
| Other Current Liabilities | 850.0 | 402.0 | 324.0 | 316.0 | 674.0 | 555.0 | 389.0 | 447.0 | 424.0 | 438.0 | 929.0 | 539.0 | 336.0 | 359.0 | 258.0 | 518.0 | 98.0 | |||||||||||||||||||||||
| Total Current Liabilities | 10,506.0 | 9,455.0 | 11,700.0 | 9,843.0 | 7,703.0 | 7,281.0 | 7,500.0 | 6,195.0 | 6,474.0 | 6,689.0 | 7,627.0 | 6,577.0 | 6,369.0 | 6,691.0 | 5,523.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,350.0 | 2,348.0 | 2,347.0 | 3,218.0 | 3,217.0 | 1,721.0 | 1,720.0 | 1,719.0 | 1,718.0 | 1,717.0 | 1,715.0 | 2,467.0 | 2,467.0 | 2,466.0 | 2,465.0 | 1,475.0 | 1.0 | 1.0 | 313.0 | 313.0 | 330.0 | 373.0 | 490.0 | 488.0 | 486.0 | 872.0 | 1,031.0 | 1,024.0 | - | 1,167.0 | 1,170.0 | 1,165.0 | 1,325.0 | 1,356.0 | 1,408.0 | 1,435.0 | 1,630.0 | 2,002.0 | 2,002.0 | 2,000.0 |
| Operating Lease Liabilities Non-Current | 647.0 | 625.0 | 650.0 | 668.0 | 567.0 | 491.0 | 518.0 | 526.0 | 530.0 | 535.0 | 395.0 | 381.0 | 396.0 | 424.0 | 422.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 307.0 | 313.0 | 326.0 | 341.0 | 343.0 | 349.0 | 1,162.0 | 1,192.0 | 1,199.0 | 1,202.0 | 1,152.0 | 1,641.0 | 1,934.0 | 2,078.0 | 2,805.0 | 3,109.0 | 12.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,370.0 | 1,186.0 | 1,078.0 | 1,085.0 | 1,839.0 | 1,816.0 | 1,751.0 | 1,716.0 | 1,776.0 | 1,850.0 | 1,767.0 | 1,874.0 | 1,664.0 | 1,610.0 | 1,118.0 | 1,047.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 15,180.0 | 13,927.0 | 16,101.0 | 15,155.0 | 13,669.0 | 11,658.0 | 12,651.0 | 11,348.0 | 11,697.0 | 11,993.0 | 12,656.0 | 12,940.0 | 12,830.0 | 13,269.0 | 12,333.0 | 11,582.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 11.0 | 11.0 | 11.0 | - | 10.0 | 10.0 | 10.0 | 9.0 | 10.0 | 9.0 | 9.0 | 9.0 | 8.0 | 8.0 | 8.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 8,082.0 | 6,699.0 | 5,188.0 | 3,945.0 | 3,073.0 | 2,364.0 | 1,882.0 | 1,111.0 | 846.0 | 723.0 | 56.0 | (270.0) | (131.0) | (152.0) | (218.0) | (665.0) | (1,451.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (72.0) | (3.0) | (13.0) | 10.0 | (40.0) | (69.0) | 2.0 | (29.0) | (28.0) | (10.0) | (50.0) | (21.0) | (41.0) | (88.0) | (33.0) | |||||||||||||||||||||||||
| Treasury Stock | 7,421.0 | 7,079.0 | 7,059.0 | 6,535.0 | 6,899.0 | 6,106.0 | 5,812.0 | 5,103.0 | 4,690.0 | 4,514.0 | 4,235.0 | 3,362.0 | 3,099.0 | 2,815.0 | 1,893.0 | 941.0 | 2,130.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 64,462.0 | 62,999.0 | 60,790.0 | 59,665.0 | 57,881.0 | 57,568.0 | 56,985.0 | 56,538.0 | 56,198.0 | 55,892.0 | 54,970.0 | 54,694.0 | 54,750.0 | 54,542.0 | 55,169.0 | 55,333.0 | ||||||||||||||||||||||||
| Total Equity | 64,462.0 | 62,999.0 | 60,790.0 | 59,665.0 | 57,881.0 | 57,568.0 | 56,985.0 | 56,538.0 | 56,198.0 | 55,892.0 | 54,970.0 | 54,694.0 | 54,750.0 | 54,542.0 | 55,169.0 | 55,333.0 | 7,497.0 | 7,136.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,224.0 | 3,222.0 | 3,220.0 | 3,218.0 | 4,164.0 | 1,721.0 | 1,720.0 | 1,719.0 | 2,468.0 | 2,468.0 | 2,465.0 | 2,467.0 | 2,467.0 | 2,466.0 | 2,777.0 | 1,787.0 | 313.0 | 313.0 | 313.0 | 313.0 | 330.0 | 373.0 | 690.0 | 488.0 | 486.0 | 872.0 | 1,031.0 | 1,094.0 | - | 1,303.0 | 1,393.0 | 1,388.0 | 1,395.0 | 1,426.0 | 1,408.0 | 1,435.0 | 1,630.0 | 2,228.0 | 2,232.0 | 2,230.0 |
| Net debt | (9,123.0) | (7,330.0) | (4,023.0) | (2,649.0) | (3,146.0) | (3,411.0) | (2,824.0) | (3,621.0) | (3,567.0) | (3,305.0) | (3,320.0) | (3,472.0) | (3,388.0) | (3,125.0) | (3,215.0) | (4,745.0) | (3,295.0) | (3,295.0) | ||||||||||||||||||||||
| Working Capital | 18,122.0 | 17,492.0 | 15,300.0 | 14,676.0 | 13,892.0 | 11,768.0 | 11,235.0 | 11,270.0 | 10,610.0 | 10,079.0 | 9,061.0 | 9,081.0 | 8,650.0 | 7,729.0 | 7,939.0 | 7,788.0 | 4,343.0 | |||||||||||||||||||||||
| Book Value | 64,462.0 | 62,999.0 | 60,790.0 | 59,665.0 | 57,881.0 | 57,568.0 | 56,985.0 | 56,538.0 | 56,198.0 | 55,892.0 | 54,970.0 | 54,694.0 | 54,750.0 | 54,542.0 | 55,169.0 | 55,333.0 | 7,497.0 | 7,136.0 | ||||||||||||||||||||||
| Tangible Book Value | 22,964.0 | 21,168.0 | 18,457.0 | 16,770.0 | 14,679.0 | 13,799.0 | 12,574.0 | 12,138.0 | 11,195.0 | 10,267.0 | 8,834.0 | 7,226.0 | 6,455.0 | 5,193.0 | 4,817.0 | 5,418.0 | 7,208.0 | |||||||||||||||||||||||
| 249.0 |
| 234.0 |
| 243.0 |
| 378.0 |
| 299.0 |
| 211.0 |
| 241.0 |
| 233.0 |
| 253.0 |
| 248.0 |
| 65.0 |
| - |
| 60.0 |
| 68.0 |
| 67.0 |
| 77.0 |
| 72.0 |
| 73.0 |
| 63.0 |
| 63.0 |
| 68.0 |
| 49.0 |
| 43.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.0 |
| - |
| 200.0 |
| 155.0 |
| 168.0 |
| 191.0 |
| 157.0 |
| 118.0 |
| 109.0 |
| 78.0 |
| 55.0 |
| 252.0 |
| 248.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,583.0 |
| 7,988.0 |
| 7,818.0 |
| 7,197.0 |
| 6,143.0 |
| 5,500.0 |
| 5,109.0 |
| 4,390.0 |
| 4,597.0 |
| 3,912.0 |
| 3,754.0 |
| 3,677.0 |
| - |
| 3,314.0 |
| 3,099.0 |
| 2,751.0 |
| 2,634.0 |
| 2,699.0 |
| 2,498.0 |
| 2,530.0 |
| 2,824.0 |
| 2,506.0 |
| 2,226.0 |
| 2,320.0 |
| 1,134.0 |
| 1,052.0 |
| 1,005.0 |
| 975.0 |
| 912.0 |
| 890.0 |
| 837.0 |
| 794.0 |
| 768.0 |
| 769.0 |
| 745.0 |
| 724.0 |
| - |
| 718.0 |
| 704.0 |
| 694.0 |
| 740.0 |
| 742.0 |
| 725.0 |
| 717.0 |
| 738.0 |
| 781.0 |
| 807.0 |
| 796.0 |
| 702.0 |
| 717.0 |
| 671.0 |
| 681.0 |
| 641.0 |
| 595.0 |
| 585.0 |
| 540.0 |
| 500.0 |
| 453.0 |
| 458.0 |
| 377.0 |
| - |
| 318.0 |
| 295.0 |
| 290.0 |
| 261.0 |
| 236.0 |
| 180.0 |
| 164.0 |
| 161.0 |
| 169.0 |
| 176.0 |
| 188.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.0 |
| 67.0 |
| 65.0 |
| 63.0 |
| 60.0 |
| 59.0 |
| 58.0 |
| 58.0 |
| 59.0 |
| 58.0 |
| 57.0 |
| - |
| 58.0 |
| 57.0 |
| 57.0 |
| 58.0 |
| 57.0 |
| 58.0 |
| 59.0 |
| 60.0 |
| 62.0 |
| 0.0 |
| 0.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| - |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 289.0 |
| 278.0 |
| 278.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 367.0 |
| 284.0 |
| 247.0 |
| 241.0 |
| 208.0 |
| 215.0 |
| 215.0 |
| 221.0 |
| 205.0 |
| 205.0 |
| 212.0 |
| 214.0 |
| 228.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,036.0 |
| 1,090.0 |
| 1,162.0 |
| 1,245.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 770.0 |
| 509.0 |
| 412.0 |
| 373.0 |
| 364.0 |
| 326.0 |
| 366.0 |
| 379.0 |
| 335.0 |
| 331.0 |
| 317.0 |
| - |
| 368.0 |
| 363.0 |
| 376.0 |
| 310.0 |
| 305.0 |
| 274.0 |
| 279.0 |
| 282.0 |
| 290.0 |
| 301.0 |
| 298.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,419.0 |
| 11,153.0 |
| 10,691.0 |
| 10,047.0 |
| 8,962.0 |
| 7,023.0 |
| 6,583.0 |
| 5,864.0 |
| 6,028.0 |
| 5,253.0 |
| 5,102.0 |
| 4,931.0 |
| - |
| 4,347.0 |
| 4,103.0 |
| 3,763.0 |
| 3,552.0 |
| 3,586.0 |
| 3,299.0 |
| 3,321.0 |
| 3,616.0 |
| 3,316.0 |
| 2,981.0 |
| 3,084.0 |
| - |
| - |
| 0.0 |
| - |
| 200.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 70.0 |
| - |
| 136.0 |
| 223.0 |
| 223.0 |
| 70.0 |
| 70.0 |
| - |
| 0.0 |
| 0.0 |
| 226.0 |
| 230.0 |
| 230.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 1.0 |
| 2.0 |
| - |
| 3.0 |
| 67.0 |
| 147.0 |
| 85.0 |
| 72.0 |
| 62.0 |
| 63.0 |
| 54.0 |
| 42.0 |
| 43.0 |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.0 |
| 38.0 |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,048.0 |
| 1,911.0 |
| 1,779.0 |
| 1,796.0 |
| 1,478.0 |
| 1,172.0 |
| 1,070.0 |
| 1,084.0 |
| 837.0 |
| 727.0 |
| 719.0 |
| - |
| 688.0 |
| 577.0 |
| 485.0 |
| 555.0 |
| 460.0 |
| 385.0 |
| 391.0 |
| 384.0 |
| 392.0 |
| 347.0 |
| 472.0 |
| 120.0 |
| 109.0 |
| 96.0 |
| 75.0 |
| 72.0 |
| 68.0 |
| 75.0 |
| 74.0 |
| 49.0 |
| 48.0 |
| 45.0 |
| - |
| 13.0 |
| 73.0 |
| 159.0 |
| 92.0 |
| 73.0 |
| 67.0 |
| 69.0 |
| 25.0 |
| 61.0 |
| 151.0 |
| 124.0 |
| 5,581.0 |
| 4,240.0 |
| 3,564.0 |
| 2,892.0 |
| 2,864.0 |
| 2,417.0 |
| 2,417.0 |
| 2,434.0 |
| 1,985.0 |
| 2,359.0 |
| 1,864.0 |
| 1,804.0 |
| 1,764.0 |
| - |
| 1,878.0 |
| 1,868.0 |
| 1,697.0 |
| 1,513.0 |
| 1,591.0 |
| 1,372.0 |
| 1,346.0 |
| 1,473.0 |
| 1,581.0 |
| 1,328.0 |
| 1,403.0 |
| 370.0 |
| 348.0 |
| 269.0 |
| 240.0 |
| 238.0 |
| 201.0 |
| 205.0 |
| 204.0 |
| 211.0 |
| 199.0 |
| 201.0 |
| 211.0 |
| 213.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 321.0 |
| 183.0 |
| 181.0 |
| 155.0 |
| 177.0 |
| 161.0 |
| 150.0 |
| 143.0 |
| 157.0 |
| 140.0 |
| 155.0 |
| 142.0 |
| - |
| 177.0 |
| 186.0 |
| 186.0 |
| 118.0 |
| 119.0 |
| 110.0 |
| 124.0 |
| 126.0 |
| 136.0 |
| 150.0 |
| 86.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,922.0 |
| 4,017.0 |
| 3,626.0 |
| 3,570.0 |
| 3,125.0 |
| 3,156.0 |
| 3,278.0 |
| 2,827.0 |
| 3,201.0 |
| 3,077.0 |
| 3,201.0 |
| 3,143.0 |
| - |
| 3,222.0 |
| 3,224.0 |
| 3,048.0 |
| 2,956.0 |
| 3,066.0 |
| 2,890.0 |
| 2,905.0 |
| 3,231.0 |
| 3,729.0 |
| 3,484.0 |
| 3,496.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,425.0) |
| (3,348.0) |
| (4,058.0) |
| (4,605.0) |
| (6,386.0) |
| (6,776.0) |
| (6,933.0) |
| (7,095.0) |
| (7,265.0) |
| (7,385.0) |
| (7,420.0) |
| - |
| (7,474.0) |
| (7,576.0) |
| (7,692.0) |
| (7,775.0) |
| (7,821.0) |
| (7,876.0) |
| (7,803.0) |
| (7,752.0) |
| (7,346.0) |
| (7,415.0) |
| (7,306.0) |
| (2.0) |
| (3.0) |
| 0.0 |
| 7.0 |
| 6.0 |
| 17.0 |
| 5.0 |
| (4.0) |
| (14.0) |
| 0.0 |
| (7.0) |
| 0.0 |
| (1.0) |
| - |
| (10.0) |
| (10.0) |
| 3.0 |
| 6.0 |
| 2.0 |
| (4.0) |
| (5.0) |
| (3.0) |
| (3.0) |
| (6.0) |
| (8.0) |
| 1,356.0 |
| 401.0 |
| 141.0 |
| 131.0 |
| 126.0 |
| 54.0 |
| 54.0 |
| 53.0 |
| 53.0 |
| 50.0 |
| 48.0 |
| - |
| 67.0 |
| 109.0 |
| 108.0 |
| 108.0 |
| 108.0 |
| 99.0 |
| 119.0 |
| 127.0 |
| 125.0 |
| 123.0 |
| 123.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,497.0 |
| 7,136.0 |
| 7,065.0 |
| 6,477.0 |
| 5,837.0 |
| 3,867.0 |
| 3,305.0 |
| 3,037.0 |
| 2,827.0 |
| 2,176.0 |
| 1,901.0 |
| 1,788.0 |
| - |
| 1,125.0 |
| 879.0 |
| 715.0 |
| 596.0 |
| 520.0 |
| 409.0 |
| 416.0 |
| 385.0 |
| (413.0) |
| (503.0) |
| (412.0) |
| 7,065.0 |
| 6,477.0 |
| 5,837.0 |
| 3,867.0 |
| 3,305.0 |
| 3,037.0 |
| 2,827.0 |
| 2,176.0 |
| 1,901.0 |
| 1,788.0 |
| - |
| 1,125.0 |
| 879.0 |
| 715.0 |
| 596.0 |
| 520.0 |
| 409.0 |
| 416.0 |
| 385.0 |
| (413.0) |
| (503.0) |
| (412.0) |
| (3,480.0) |
| (2,803.0) |
| (1,960.0) |
| (1,398.0) |
| (1,085.0) |
| (897.0) |
| (1,017.0) |
| (337.0) |
| (97.0) |
| (100.0) |
| - |
| 247.0 |
| 410.0 |
| 343.0 |
| 210.0 |
| 547.0 |
| 465.0 |
| 171.0 |
| 372.0 |
| 1,271.0 |
| 1,516.0 |
| 1,445.0 |
| 4,424.0 |
| 4,926.0 |
| 4,333.0 |
| 3,726.0 |
| 3,083.0 |
| 2,675.0 |
| 2,405.0 |
| 2,238.0 |
| 2,048.0 |
| 1,950.0 |
| 1,913.0 |
| - |
| 1,436.0 |
| 1,231.0 |
| 1,054.0 |
| 1,121.0 |
| 1,108.0 |
| 1,126.0 |
| 1,184.0 |
| 1,351.0 |
| 925.0 |
| 898.0 |
| 917.0 |
| 7,065.0 |
| 6,477.0 |
| 5,837.0 |
| 3,867.0 |
| 3,305.0 |
| 3,037.0 |
| 2,827.0 |
| 2,176.0 |
| 1,901.0 |
| 1,788.0 |
| - |
| 1,125.0 |
| 879.0 |
| 715.0 |
| 596.0 |
| 520.0 |
| 409.0 |
| 416.0 |
| 385.0 |
| (413.0) |
| (503.0) |
| (412.0) |
| 6,847.0 |
| 6,776.0 |
| 6,188.0 |
| 5,548.0 |
| 3,578.0 |
| 3,016.0 |
| 2,748.0 |
| 2,538.0 |
| 1,887.0 |
| 1,612.0 |
| 1,499.0 |
| - |
| 836.0 |
| 590.0 |
| 426.0 |
| 307.0 |
| 231.0 |
| 120.0 |
| 127.0 |
| 96.0 |
| (702.0) |
| (781.0) |
| (690.0) |