| (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 | 9,129.0 | 11,973.0 | 10,944.0 | 7,629.0 | 7,989.0 | 6,266.0 | 6,037.0 | 6,945.0 | 3,800.0 | 3,241.0 | 4,144.0 | 3,731.0 | 3,805.0 | 3,257.0 | 6,946.0 | 3,287.0 | 2,884.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | 37,878.0 | 34,844.0 | 27,238.0 | 23,295.0 | 15,596.0 | 20,804.0 | 13,695.0 | 14,135.0 | 10,558.0 | |||
| Cash And Short Term Investments | 9,129.0 | 11,973.0 | 10,944.0 | 7,629.0 | 7,989.0 | 6,266.0 | 6,037.0 | 6,945.0 | 41,678.0 | 38,085.0 | 31,382.0 | 27,026.0 | 19,401.0 | 24,061.0 | 20,641.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 9,570.0 | 6,782.0 | 7,268.0 | 5,563.0 | 4,895.0 | 4,525.0 | 4,057.0 | 3,580.0 | 3,237.0 | 3,165.0 | 2,995.0 | 2,546.0 | 2,697.0 | 2,518.0 | 2,896.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 6,225.0 | 6,998.0 | 9,518.0 | 4,930.0 | 4,086.0 | 3,893.0 | 3,584.0 | 2,940.0 | 2,834.0 | 2,745.0 | 2,435.0 | 2,647.0 | 3,019.0 | 2,744.0 | 2,484.0 | 2,022.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 19,033.0 | 16,931.0 | 15,749.0 | 14,710.0 | 13,982.0 | 13,866.0 | 13,285.0 | 12,754.0 | 12,579.0 | 12,427.0 | 12,172.0 | 12,256.0 | 12,291.0 | 11,947.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 2,367.0 | 1,908.0 | 1,590.0 | 1,572.0 | 1,366.0 | 1,421.0 | 1,371.0 | 1,207.0 | 1,352.0 | 917.0 | 965.0 | 995.0 | 787.0 | 905.0 | 642.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 50,005.0 | 56,549.0 | 63,170.0 | 37,354.0 | 33,222.0 | 32,895.0 | 26,950.0 | 29,510.0 | 34,190.0 | 30,193.0 | 29,182.0 | 30,215.0 | 29,623.0 | 26,529.0 | 21,428.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 54,604.0 | 60,099.0 | 64,613.0 | 38,945.0 | 33,309.0 | 32,986.0 | 29,903.0 | 33,929.0 | 35,342.0 | 34,596.0 | 31,429.0 | 30,715.0 | 32,128.0 | 26,529.0 | 21,428.0 | 10,874.0 | ||||
| (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 | 12,038.0 | 9,129.0 | 9,445.0 | 8,028.0 | 8,810.0 | 11,973.0 | 9,011.0 | 9,301.0 | 9,708.0 | 10,944.0 | 34,741.0 | 34,248.0 | 31,560.0 | 7,629.0 | ||||||||||||||||||||||||||
| 1,774.0 |
| 2,024.0 |
| 1,283.0 |
| - |
| - |
| 7,778.0 |
| - |
| - |
| 17,422.0 |
| 13,442.0 |
| 9,552.0 |
| 2,024.0 |
| 1,283.0 |
| 2,335.0 |
| 2,109.0 |
| 2,073.0 |
| - |
| - |
| 2,220.0 |
| 2,075.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 4,133.0 | 3,277.0 | 2,602.0 | 2,388.0 | 2,367.0 | 2,079.0 | 1,888.0 | 1,794.0 | 1,727.0 | 2,015.0 | 1,703.0 | 2,494.0 | 2,250.0 | 1,886.0 | 1,572.0 | 1,350.0 | 1,161.0 | 1,521.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 29,057.0 | 29,030.0 | 30,332.0 | 22,186.0 | 19,385.0 | 21,144.0 | 18,440.0 | 37,618.0 | 49,476.0 | 46,010.0 | 38,515.0 | 34,713.0 | 27,367.0 | 31,209.0 | 27,593.0 | 23,129.0 | 18,932.0 | 15,221.0 | - | - |
| 11,231.0 |
| 10,688.0 |
| 10,376.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 11,120.0 | 10,388.0 | 9,808.0 | 9,283.0 | 8,798.0 | 8,977.0 | 8,357.0 | 7,796.0 | 7,590.0 | 7,466.0 | 7,265.0 | 7,033.0 | 6,942.0 | 6,621.0 | 5,811.0 | 5,166.0 | 4,638.0 | - | - | - |
| Property,Plant & Equipment Net | 7,913.0 | 6,543.0 | 5,941.0 | 5,427.0 | 5,184.0 | 4,889.0 | 4,928.0 | 4,958.0 | 4,989.0 | 4,961.0 | 4,907.0 | 5,223.0 | 5,349.0 | 5,326.0 | 5,420.0 | 5,522.0 | 5,738.0 | 5,879.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 18,680.0 | 18,637.0 | 18,629.0 | 15,529.0 | 14,890.0 | 14,689.0 | 14,703.0 | 14,699.0 | 14,761.0 | 14,761.0 | 14,751.0 | 14,788.0 | 14,968.0 | 12,662.0 | 11,750.0 | 11,334.0 | 11,335.0 | 11,339.0 | - | - |
| Intangible Assets | 22,276.0 | 27,699.0 | 32,641.0 | 16,080.0 | 15,182.0 | 16,587.0 | 19,413.0 | 7,443.0 | 8,609.0 | 10,279.0 | 11,641.0 | 12,693.0 | 13,262.0 | 3,968.0 | 2,584.0 | 2,230.0 | 2,567.0 | 2,988.0 | - | - |
| Operating Lease Right Of Use Assets | 602.0 | 557.0 | 651.0 | 579.0 | 566.0 | 408.0 | 469.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 12,660.0 | 9,930.0 | 9,611.0 | 5,899.0 | 6,524.0 | 5,639.0 | 2,223.0 | 1,698.0 | 2,119.0 | 1,625.0 | 1,599.0 | 1,592.0 | 1,767.0 | 1,133.0 | 1,524.0 | 1,271.0 | 1,057.0 | 1,000.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 90,586.0 | 91,839.0 | 97,154.0 | 65,121.0 | 61,165.0 | 62,948.0 | 59,707.0 | 66,416.0 | 79,954.0 | 77,626.0 | 71,449.0 | 69,009.0 | 66,125.0 | 54,298.0 | 48,871.0 | 43,486.0 | 39,629.0 | 36,427.0 | - | - |
| 716.0 |
| 574.0 |
| 504.0 |
| - |
| - |
| Short Term Debt | 4,599.0 | 3,550.0 | 1,443.0 | 1,591.0 | 87.0 | 91.0 | 2,953.0 | 4,419.0 | 1,152.0 | 4,403.0 | 2,247.0 | 500.0 | 2,505.0 | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 135.0 | 107.0 | 119.0 | 156.0 | 145.0 | 153.0 | 140.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 18,523.0 | 17,641.0 | 15,359.0 | 12,524.0 | 10,731.0 | 10,141.0 | 8,511.0 | 7,862.0 | 6,516.0 | 5,884.0 | 5,452.0 | 5,513.0 | 4,655.0 | 4,791.0 | 5,028.0 | 3,366.0 | 3,299.0 | 3,382.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 25,489.0 | 23,099.0 | 18,392.0 | 15,687.0 | 12,184.0 | 11,653.0 | 12,835.0 | 13,488.0 | 9,020.0 | 11,204.0 | 8,664.0 | 7,008.0 | 7,947.0 | 8,191.0 | 5,754.0 | 6,570.0 | 3,873.0 | 4,886.0 | - | - |
| 10,874.0 |
| 10,601.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 696.0 | 673.0 | 691.0 | 539.0 | 525.0 | 306.0 | 388.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,366.0 | 1,616.0 | 2,354.0 | 11.0 | - | - | 606.0 | 864.0 | 1,166.0 | 2,436.0 | 2,239.0 | 3,461.0 | 3,498.0 | 900.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,378.0 | 2,349.0 | 2,326.0 | 2,651.0 | 2,465.0 | 2,023.0 | 2,212.0 | 1,284.0 | 1,238.0 | 1,499.0 | 1,308.0 | 2,547.0 | 2,961.0 | 3,013.0 | 2,744.0 | 2,098.0 | 2,488.0 | 2,304.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 81,928.0 | 85,962.0 | 90,922.0 | 61,460.0 | 54,465.0 | 53,539.0 | 50,034.0 | 53,916.0 | 54,713.0 | 47,751.0 | 43,366.0 | 43,231.0 | 44,029.0 | 35,238.0 | 29,842.0 | 19,542.0 | 16,962.0 | 15,542.0 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (25,107.0) | (27,590.0) | (26,549.0) | (28,622.0) | (24,600.0) | (21,408.0) | (21,330.0) | (17,977.0) | (5,072.0) | (438.0) | (2,086.0) | (4,624.0) | (7,634.0) | (10,423.0) | (8,919.0) | (3,508.0) | (4,322.0) | (5,673.0) | - | - |
| Accumulated Other Comprehensive Income | (258.0) | (66.0) | (289.0) | (231.0) | (796.0) | (985.0) | (528.0) | (769.0) | (679.0) | (471.0) | (480.0) | (8.0) | (161.0) | 146.0 | 171.0 | 153.0 | 45.0 | 117.0 | 53.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8,658.0 | 5,877.0 | 6,232.0 | 3,661.0 | 6,700.0 | 9,409.0 | 9,673.0 | 12,500.0 | 25,241.0 | 29,875.0 | 28,083.0 | 25,778.0 | 22,096.0 | 19,060.0 | 19,029.0 | 23,944.0 | 22,667.0 | 20,885.0 | 18,512.0 | 19,841.0 |
| Total Equity | 8,658.0 | 5,877.0 | 6,232.0 | 3,661.0 | 6,700.0 | 9,409.0 | 9,673.0 | 12,500.0 | 25,241.0 | 29,875.0 | 28,083.0 | 25,778.0 | 22,096.0 | 19,060.0 | 19,029.0 | 23,944.0 | 22,667.0 | 20,885.0 | 18,512.0 | 19,841.0 |
| 10,601.0 |
| - |
| - |
| - |
| Net debt | 45,475.0 | 48,126.0 | 53,669.0 | 31,316.0 | 25,320.0 | 26,720.0 | 23,866.0 | 26,984.0 | (6,336.0) | (3,489.0) | 47.0 | 3,689.0 | 12,727.0 | 2,468.0 | 787.0 | (6,548.0) | (2,841.0) | - | - | - |
| Working Capital | 3,568.0 | 5,931.0 | 11,940.0 | 6,499.0 | 7,201.0 | 9,491.0 | 5,605.0 | 24,130.0 | 40,456.0 | 34,806.0 | 29,851.0 | 27,705.0 | 19,420.0 | 23,018.0 | 21,839.0 | 16,559.0 | 15,059.0 | 10,335.0 | - | - |
| Book Value | 8,658.0 | 5,877.0 | 6,232.0 | 3,661.0 | 6,700.0 | 9,409.0 | 9,673.0 | 12,500.0 | 25,241.0 | 29,875.0 | 28,083.0 | 25,778.0 | 22,096.0 | 19,060.0 | 19,029.0 | 23,944.0 | 22,667.0 | 20,885.0 | 18,512.0 | 19,841.0 |
| Tangible Book Value | (32,298.0) | (40,459.0) | (45,038.0) | (27,948.0) | (23,372.0) | (21,867.0) | (24,443.0) | (9,642.0) | 1,871.0 | 4,835.0 | 1,691.0 | (1,703.0) | (6,134.0) | 2,430.0 | 4,695.0 | 10,380.0 | 8,765.0 | 6,558.0 | - | - |
| 9,502.0 |
| 5,203.0 |
| 6,528.0 |
| 7,989.0 |
| 11,969.0 |
| 6,630.0 |
| 6,112.0 |
| 6,266.0 |
| 9,087.0 |
| 9,145.0 |
| 7,687.0 |
| 6,037.0 |
| 11,415.0 |
| 5,525.0 |
| 7,358.0 |
| 6,945.0 |
| 11,956.0 |
| 10,131.0 |
| 9,741.0 |
| 3,800.0 |
| 3,000.0 |
| 2,629.0 |
| 3,358.0 |
| 3,241.0 |
| 3,485.0 |
| 2,630.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22,431.0 | 37,878.0 | 38,351.0 | 36,598.0 | 35,040.0 | 34,844.0 | 34,495.0 | 32,404.0 |
| Cash And Short Term Investments | 12,038.0 | 9,129.0 | 9,445.0 | 8,028.0 | 8,810.0 | 11,973.0 | 9,011.0 | 9,301.0 | 9,708.0 | 10,944.0 | 34,741.0 | 34,248.0 | 31,560.0 | 7,629.0 | 9,502.0 | 5,203.0 | 6,528.0 | 7,989.0 | 11,969.0 | 6,630.0 | 6,112.0 | 6,266.0 | 9,087.0 | 9,145.0 | 7,687.0 | 6,037.0 | 11,415.0 | 5,525.0 | 7,358.0 | 6,945.0 | 11,956.0 | 10,131.0 | 32,172.0 | 41,678.0 | 41,351.0 | 39,227.0 | 38,398.0 | 38,085.0 | 37,980.0 | 35,034.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 9,138.0 | 9,570.0 | 8,490.0 | 8,701.0 | 8,132.0 | 6,782.0 | 7,317.0 | 6,934.0 | 6,776.0 | 7,268.0 | 6,145.0 | 5,830.0 | 5,736.0 | 5,563.0 | 5,326.0 | 5,327.0 | 5,077.0 | 4,895.0 | 4,765.0 | 4,479.0 | 4,423.0 | 4,525.0 | 4,094.0 | 5,366.0 | 5,009.0 | 4,057.0 | 3,606.0 | 3,801.0 | 3,771.0 | 3,580.0 | 3,441.0 | 3,504.0 | 3,633.0 | 3,237.0 | 3,404.0 | 3,560.0 | 3,248.0 | 3,165.0 | 3,186.0 | 3,078.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6,186.0 | 6,225.0 | 6,346.0 | 6,583.0 | 6,729.0 | 6,998.0 | 7,362.0 | 7,995.0 | 8,724.0 | 9,518.0 | 5,026.0 | 4,978.0 | 5,011.0 | 4,930.0 | 4,757.0 | 4,554.0 | 4,411.0 | 4,086.0 | 4,152.0 | 4,115.0 | 4,017.0 | 3,893.0 | 3,942.0 | 3,840.0 | 3,682.0 | 3,584.0 | 3,243.0 | 3,176.0 | 3,016.0 | 2,940.0 | 3,017.0 | 3,063.0 | 2,952.0 | 2,834.0 | 2,927.0 | 2,961.0 | 2,871.0 | 2,745.0 | 2,681.0 | 2,671.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 4,113.0 | 4,133.0 | 3,604.0 | 3,422.0 | 3,258.0 | 3,277.0 | 3,076.0 | 2,976.0 | 2,821.0 | 2,602.0 | 2,565.0 | 2,324.0 | 2,395.0 | 2,388.0 | 2,501.0 | 2,258.0 | 2,488.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 31,475.0 | 29,057.0 | 27,885.0 | 26,734.0 | 26,929.0 | 29,030.0 | 26,766.0 | 27,206.0 | 28,029.0 | 30,332.0 | 48,477.0 | 47,380.0 | 44,703.0 | 22,186.0 | 24,062.0 | 19,322.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 9,300.0 | 11,100.0 | 11,000.0 | 10,800.0 | 10,600.0 | 10,400.0 | 10,300.0 | 10,100.0 | 9,900.0 | 9,800.0 | 9,700.0 | 9,500.0 | 9,400.0 | 9,300.0 | 9,200.0 | 9,000.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 8,216.0 | 7,913.0 | 7,220.0 | 6,855.0 | 6,681.0 | 6,543.0 | 6,156.0 | 6,097.0 | 6,002.0 | 5,941.0 | 5,563.0 | 5,532.0 | 5,460.0 | 5,427.0 | 5,188.0 | 5,158.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 18,674.0 | 18,680.0 | 18,676.0 | 18,674.0 | 18,645.0 | 18,637.0 | 18,658.0 | 18,616.0 | 18,570.0 | 18,629.0 | 15,509.0 | 15,531.0 | 15,531.0 | 15,529.0 | 14,845.0 | 14,865.0 | 14,897.0 | 14,890.0 | ||||||||||||||||||||||
| Intangible Assets | 21,379.0 | 22,276.0 | 23,139.0 | 24,614.0 | 25,724.0 | 27,699.0 | 28,920.0 | 30,172.0 | 31,372.0 | 32,641.0 | 13,150.0 | 14,633.0 | 15,393.0 | 16,080.0 | 13,266.0 | 13,927.0 | 14,567.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 12,760.0 | 12,660.0 | 13,221.0 | 11,020.0 | 11,388.0 | 9,930.0 | 10,383.0 | 8,816.0 | 9,007.0 | 9,611.0 | 7,835.0 | 7,193.0 | 7,633.0 | 5,899.0 | 6,339.0 | 6,022.0 | 6,070.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 92,504.0 | 90,586.0 | 90,141.0 | 87,897.0 | 89,367.0 | 91,839.0 | 90,883.0 | 90,907.0 | 92,980.0 | 97,154.0 | 90,534.0 | 90,269.0 | 88,720.0 | 65,121.0 | 63,700.0 | 59,294.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,935.0 | 2,367.0 | 2,838.0 | 3,010.0 | 2,406.0 | 1,908.0 | 2,147.0 | 2,267.0 | 1,628.0 | 1,590.0 | 1,358.0 | 1,212.0 | 1,320.0 | 1,572.0 | 1,204.0 | 1,256.0 | 1,403.0 | 1,366.0 | 1,171.0 | 1,277.0 | 1,396.0 | 1,421.0 | 1,161.0 | 1,150.0 | 1,338.0 | 1,371.0 | 1,005.0 | 1,001.0 | 1,091.0 | 1,207.0 | 1,042.0 | 1,026.0 | 1,089.0 | 1,352.0 | 879.0 | 883.0 | 902.0 | 917.0 | 825.0 | 870.0 |
| Short Term Debt | 5,437.0 | 4,599.0 | 2,153.0 | 2,444.0 | 3,368.0 | 3,550.0 | 3,544.0 | 5,528.0 | 3,959.0 | 1,443.0 | 1,428.0 | 2,167.0 | 834.0 | 1,591.0 | 1,543.0 | 817.0 | 844.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 16,583.0 | 18,523.0 | 16,800.0 | 15,022.0 | 17,234.0 | 17,641.0 | 14,621.0 | 13,722.0 | 14,127.0 | 15,359.0 | 14,168.0 | 13,718.0 | 12,061.0 | 12,524.0 | 11,584.0 | 10,545.0 | 10,639.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 24,955.0 | 25,489.0 | 21,791.0 | 20,476.0 | 23,008.0 | 23,099.0 | 20,312.0 | 21,517.0 | 19,714.0 | 18,392.0 | 16,954.0 | 17,097.0 | 14,215.0 | 15,687.0 | 14,331.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 51,886.0 | 50,005.0 | 52,434.0 | 53,760.0 | 54,013.0 | 56,549.0 | 56,854.0 | 57,117.0 | 60,061.0 | 63,170.0 | 59,040.0 | 59,377.0 | 60,761.0 | 37,354.0 | 37,161.0 | 35,705.0 | 36,010.0 | 33,222.0 | 33,291.0 | 28,458.0 | 31,129.0 | 32,895.0 | 34,196.0 | 34,133.0 | 30,008.0 | 26,950.0 | 27,742.0 | 27,798.0 | 29,319.0 | 29,510.0 | 29,350.0 | 30,209.0 | 33,358.0 | 34,190.0 | 33,777.0 | 33,603.0 | 30,293.0 | 30,193.0 | 30,526.0 | 27,928.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,344.0 | 1,366.0 | 1,458.0 | 1,386.0 | 1,510.0 | 1,616.0 | 1,711.0 | 1,780.0 | 1,862.0 | 2,354.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,365.0 | 2,378.0 | 2,223.0 | 2,336.0 | 2,210.0 | 2,349.0 | 2,199.0 | 2,363.0 | 2,357.0 | 2,326.0 | 2,305.0 | 2,536.0 | 2,532.0 | 2,662.0 | 2,875.0 | 2,949.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 83,314.0 | 81,928.0 | 80,522.0 | 80,469.0 | 83,160.0 | 85,962.0 | 83,356.0 | 84,982.0 | 87,958.0 | 90,922.0 | 82,878.0 | 83,488.0 | 83,372.0 | 61,460.0 | 60,047.0 | 56,875.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (24,650.0) | (25,107.0) | (23,800.0) | (25,708.0) | (27,140.0) | (27,590.0) | (25,530.0) | (27,124.0) | (27,870.0) | (26,549.0) | (24,971.0) | (25,540.0) | (26,919.0) | (28,622.0) | (28,066.0) | (28,252.0) | (29,568.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (190.0) | (258.0) | (422.0) | (544.0) | (231.0) | (66.0) | (336.0) | (155.0) | (190.0) | (289.0) | (126.0) | (280.0) | (268.0) | (231.0) | (652.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 9,190.0 | 8,658.0 | 9,619.0 | 7,428.0 | 6,207.0 | 5,877.0 | 7,527.0 | 5,925.0 | 5,022.0 | 6,232.0 | 7,656.0 | 6,781.0 | 5,348.0 | 3,661.0 | 3,653.0 | 2,419.0 | ||||||||||||||||||||||||
| Total Equity | 9,190.0 | 8,658.0 | 9,619.0 | 7,428.0 | 6,207.0 | 5,877.0 | 7,527.0 | 5,925.0 | 5,022.0 | 6,232.0 | 7,656.0 | 6,781.0 | 5,348.0 | 3,661.0 | 3,653.0 | 2,419.0 | 916.0 | 6,700.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 57,323.0 | 54,604.0 | 54,587.0 | 56,204.0 | 57,381.0 | 60,099.0 | 60,398.0 | 62,645.0 | 64,020.0 | 64,613.0 | 60,468.0 | 61,544.0 | 61,595.0 | 38,945.0 | 38,704.0 | 36,522.0 | 36,854.0 | 33,309.0 | 37,579.0 | 32,782.0 | 32,685.0 | 32,986.0 | 34,287.0 | 34,224.0 | 31,848.0 | 29,903.0 | 29,791.0 | 30,614.0 | 33,024.0 | 33,929.0 | 34,427.0 | 34,497.0 | 35,541.0 | 35,342.0 | 35,776.0 | 35,062.0 | 34,092.0 | 34,596.0 | 35,323.0 | 33,222.0 |
| Net debt | 45,285.0 | 45,475.0 | 45,142.0 | 48,176.0 | 48,571.0 | 48,126.0 | 51,387.0 | 53,344.0 | 54,312.0 | 53,669.0 | 25,727.0 | 27,296.0 | 30,035.0 | 31,316.0 | 29,202.0 | 31,319.0 | 30,326.0 | 25,320.0 | ||||||||||||||||||||||
| Working Capital | 6,520.0 | 3,568.0 | 6,094.0 | 6,258.0 | 3,921.0 | 5,931.0 | 6,454.0 | 5,689.0 | 8,315.0 | 11,940.0 | 31,523.0 | 30,283.0 | 30,488.0 | 6,499.0 | 9,731.0 | 6,704.0 | 5,634.0 | |||||||||||||||||||||||
| Book Value | 9,190.0 | 8,658.0 | 9,619.0 | 7,428.0 | 6,207.0 | 5,877.0 | 7,527.0 | 5,925.0 | 5,022.0 | 6,232.0 | 7,656.0 | 6,781.0 | 5,348.0 | 3,661.0 | 3,653.0 | 2,419.0 | 916.0 | 6,700.0 | ||||||||||||||||||||||
| Tangible Book Value | (30,863.0) | (32,298.0) | (32,196.0) | (35,860.0) | (38,162.0) | (40,459.0) | (40,051.0) | (42,863.0) | (44,920.0) | (45,038.0) | (21,003.0) | (23,383.0) | (25,576.0) | (27,948.0) | (24,458.0) | (26,373.0) | (28,548.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,367.0 |
| 2,542.0 |
| 2,423.0 |
| 2,293.0 |
| 2,079.0 |
| 2,265.0 |
| 2,268.0 |
| 2,110.0 |
| 1,888.0 |
| 3,349.0 |
| 2,011.0 |
| 2,063.0 |
| 1,794.0 |
| 1,941.0 |
| 2,008.0 |
| 1,932.0 |
| 1,727.0 |
| 2,070.0 |
| 2,694.0 |
| 1,939.0 |
| 2,015.0 |
| 1,997.0 |
| 2,164.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,520.0 |
| 19,385.0 |
| 24,380.0 |
| 19,099.0 |
| 21,299.0 |
| 21,144.0 |
| 22,661.0 |
| 22,895.0 |
| 18,813.0 |
| 18,440.0 |
| 31,051.0 |
| 30,746.0 |
| 35,151.0 |
| 37,618.0 |
| 38,320.0 |
| 37,970.0 |
| 40,689.0 |
| 49,476.0 |
| 49,752.0 |
| 48,442.0 |
| 46,456.0 |
| 46,010.0 |
| 45,844.0 |
| 42,947.0 |
| 8,900.0 |
| 8,800.0 |
| 9,200.0 |
| 9,100.0 |
| 9,100.0 |
| 9,000.0 |
| 8,800.0 |
| 8,700.0 |
| 8,500.0 |
| 8,400.0 |
| 8,200.0 |
| 8,100.0 |
| 7,900.0 |
| 7,800.0 |
| 8,000.0 |
| 7,800.0 |
| 7,700.0 |
| 7,600.0 |
| 7,500.0 |
| 7,800.0 |
| 7,600.0 |
| 7,500.0 |
| 7,500.0 |
| 7,500.0 |
| 5,142.0 |
| 5,184.0 |
| 4,982.0 |
| 4,906.0 |
| 4,855.0 |
| 4,889.0 |
| 4,816.0 |
| 4,843.0 |
| 4,879.0 |
| 4,928.0 |
| 4,901.0 |
| 4,882.0 |
| 4,892.0 |
| 4,958.0 |
| 4,899.0 |
| 4,922.0 |
| 4,943.0 |
| 4,989.0 |
| 4,914.0 |
| 4,980.0 |
| 4,960.0 |
| 4,961.0 |
| 4,912.0 |
| 4,884.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,665.0 |
| 14,676.0 |
| 14,673.0 |
| 14,689.0 |
| 14,674.0 |
| 14,678.0 |
| 14,683.0 |
| 14,703.0 |
| 14,705.0 |
| 14,689.0 |
| 14,692.0 |
| 14,699.0 |
| 14,684.0 |
| 14,724.0 |
| 14,771.0 |
| 14,761.0 |
| 14,776.0 |
| 14,766.0 |
| 14,757.0 |
| 14,751.0 |
| 14,802.0 |
| 14,799.0 |
| 15,182.0 |
| 14,659.0 |
| 15,308.0 |
| 15,947.0 |
| 16,587.0 |
| 17,254.0 |
| 17,948.0 |
| 18,653.0 |
| 19,413.0 |
| 6,702.0 |
| 6,813.0 |
| 7,124.0 |
| 7,443.0 |
| 7,782.0 |
| 8,443.0 |
| 8,779.0 |
| 8,609.0 |
| 8,873.0 |
| 9,561.0 |
| 9,922.0 |
| 10,279.0 |
| 10,690.0 |
| 11,068.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 422.0 |
| 430.0 |
| 417.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,524.0 |
| 6,307.0 |
| 5,784.0 |
| 5,765.0 |
| 5,639.0 |
| 5,232.0 |
| 4,647.0 |
| 4,641.0 |
| 2,223.0 |
| 2,176.0 |
| 2,243.0 |
| 2,138.0 |
| 1,698.0 |
| 1,648.0 |
| 1,625.0 |
| 1,982.0 |
| 2,119.0 |
| 2,016.0 |
| 1,838.0 |
| 1,767.0 |
| 1,625.0 |
| 1,902.0 |
| 1,773.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59,196.0 |
| 61,165.0 |
| 64,993.0 |
| 59,773.0 |
| 62,539.0 |
| 62,948.0 |
| 64,637.0 |
| 65,011.0 |
| 61,669.0 |
| 59,707.0 |
| 59,535.0 |
| 59,373.0 |
| 63,997.0 |
| 66,416.0 |
| 67,333.0 |
| 67,684.0 |
| 71,164.0 |
| 79,954.0 |
| 80,331.0 |
| 79,587.0 |
| 77,862.0 |
| 77,626.0 |
| 78,150.0 |
| 75,471.0 |
| 87.0 |
| 4,288.0 |
| 4,324.0 |
| 1,556.0 |
| 91.0 |
| 91.0 |
| 91.0 |
| 1,840.0 |
| 2,953.0 |
| 2,049.0 |
| 2,816.0 |
| 3,705.0 |
| 4,419.0 |
| 5,077.0 |
| 4,288.0 |
| 2,183.0 |
| 1,152.0 |
| 1,999.0 |
| 1,459.0 |
| 3,799.0 |
| 4,403.0 |
| 4,797.0 |
| 5,294.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.0 |
| 134.0 |
| 120.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,731.0 |
| 9,383.0 |
| 8,984.0 |
| 9,917.0 |
| 10,141.0 |
| 8,701.0 |
| 9,282.0 |
| 8,649.0 |
| 8,511.0 |
| 7,683.0 |
| 6,805.0 |
| 7,910.0 |
| 7,862.0 |
| 6,313.0 |
| 5,891.0 |
| 7,207.0 |
| 6,516.0 |
| 5,315.0 |
| 5,473.0 |
| 5,822.0 |
| 5,884.0 |
| 4,920.0 |
| 4,666.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,618.0 |
| 12,886.0 |
| 12,184.0 |
| 14,842.0 |
| 14,585.0 |
| 12,869.0 |
| 11,653.0 |
| 9,953.0 |
| 10,523.0 |
| 11,827.0 |
| 12,835.0 |
| 10,737.0 |
| 10,622.0 |
| 12,706.0 |
| 13,488.0 |
| 12,432.0 |
| 11,205.0 |
| 10,479.0 |
| 9,020.0 |
| 8,193.0 |
| 7,815.0 |
| 10,523.0 |
| 11,204.0 |
| 10,542.0 |
| 10,830.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 351.0 |
| 363.0 |
| 368.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 210.0 |
| 259.0 |
| 427.0 |
| 606.0 |
| 665.0 |
| 763.0 |
| 811.0 |
| 864.0 |
| 978.0 |
| 1,155.0 |
| 1,215.0 |
| 1,166.0 |
| 2,131.0 |
| 2,299.0 |
| 2,370.0 |
| 2,436.0 |
| 2,412.0 |
| 2,598.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,732.0 |
| 2,465.0 |
| 2,160.0 |
| 2,055.0 |
| 2,170.0 |
| 2,023.0 |
| 1,759.0 |
| 1,881.0 |
| 1,811.0 |
| 1,606.0 |
| 1,543.0 |
| 1,535.0 |
| 1,460.0 |
| 1,284.0 |
| 1,392.0 |
| 1,443.0 |
| 1,326.0 |
| 1,238.0 |
| 1,268.0 |
| 1,543.0 |
| 1,497.0 |
| 1,499.0 |
| 3,897.0 |
| 3,982.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58,280.0 |
| 54,465.0 |
| 56,776.0 |
| 51,526.0 |
| 53,205.0 |
| 53,539.0 |
| 53,678.0 |
| 54,352.0 |
| 52,184.0 |
| 50,034.0 |
| 48,608.0 |
| 48,579.0 |
| 53,165.0 |
| 53,916.0 |
| 52,984.0 |
| 52,775.0 |
| 55,544.0 |
| 54,713.0 |
| 48,102.0 |
| 47,865.0 |
| 47,225.0 |
| 47,751.0 |
| 47,377.0 |
| 45,338.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24,600.0) |
| (22,964.0) |
| (22,762.0) |
| (21,639.0) |
| (21,408.0) |
| (19,851.0) |
| (20,168.0) |
| (21,378.0) |
| (21,330.0) |
| (20,136.0) |
| (20,054.0) |
| (19,895.0) |
| (17,977.0) |
| (15,987.0) |
| (15,266.0) |
| (14,387.0) |
| (5,072.0) |
| 1,774.0 |
| 1,378.0 |
| 233.0 |
| (438.0) |
| 221.0 |
| (356.0) |
| (672.0) |
| (763.0) |
| (796.0) |
| (808.0) |
| (868.0) |
| (833.0) |
| (985.0) |
| (903.0) |
| (783.0) |
| (662.0) |
| (528.0) |
| (388.0) |
| (465.0) |
| (516.0) |
| (769.0) |
| (809.0) |
| (873.0) |
| (994.0) |
| (679.0) |
| (443.0) |
| (449.0) |
| (362.0) |
| (471.0) |
| (139.0) |
| (106.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 916.0 |
| 6,700.0 |
| 8,217.0 |
| 8,247.0 |
| 9,334.0 |
| 9,409.0 |
| 10,959.0 |
| 10,659.0 |
| 9,485.0 |
| 9,673.0 |
| 10,927.0 |
| 10,794.0 |
| 10,832.0 |
| 12,500.0 |
| 14,349.0 |
| 14,909.0 |
| 15,620.0 |
| 25,241.0 |
| 32,229.0 |
| 31,722.0 |
| 30,637.0 |
| 29,875.0 |
| 30,773.0 |
| 30,133.0 |
| 8,217.0 |
| 8,247.0 |
| 9,334.0 |
| 9,409.0 |
| 10,959.0 |
| 10,659.0 |
| 9,485.0 |
| 9,673.0 |
| 10,927.0 |
| 10,794.0 |
| 10,832.0 |
| 12,500.0 |
| 14,349.0 |
| 14,909.0 |
| 15,620.0 |
| 25,241.0 |
| 32,229.0 |
| 31,722.0 |
| 30,637.0 |
| 29,875.0 |
| 30,773.0 |
| 30,133.0 |
| 25,610.0 |
| 26,152.0 |
| 26,573.0 |
| 26,720.0 |
| 25,200.0 |
| 25,079.0 |
| 24,161.0 |
| 23,866.0 |
| 18,376.0 |
| 25,089.0 |
| 25,666.0 |
| 26,984.0 |
| 22,471.0 |
| 24,366.0 |
| 3,369.0 |
| (6,336.0) |
| (5,575.0) |
| (4,165.0) |
| (4,306.0) |
| (3,489.0) |
| (2,657.0) |
| (1,812.0) |
| 7,201.0 |
| 9,538.0 |
| 4,514.0 |
| 8,430.0 |
| 9,491.0 |
| 12,708.0 |
| 12,372.0 |
| 6,986.0 |
| 5,605.0 |
| 20,314.0 |
| 20,124.0 |
| 22,445.0 |
| 24,130.0 |
| 25,888.0 |
| 26,765.0 |
| 30,210.0 |
| 40,456.0 |
| 41,559.0 |
| 40,627.0 |
| 35,933.0 |
| 34,806.0 |
| 35,302.0 |
| 32,117.0 |
| 8,217.0 |
| 8,247.0 |
| 9,334.0 |
| 9,409.0 |
| 10,959.0 |
| 10,659.0 |
| 9,485.0 |
| 9,673.0 |
| 10,927.0 |
| 10,794.0 |
| 10,832.0 |
| 12,500.0 |
| 14,349.0 |
| 14,909.0 |
| 15,620.0 |
| 25,241.0 |
| 32,229.0 |
| 31,722.0 |
| 30,637.0 |
| 29,875.0 |
| 30,773.0 |
| 30,133.0 |
| (23,372.0) |
| (21,107.0) |
| (21,737.0) |
| (21,286.0) |
| (21,867.0) |
| (20,969.0) |
| (21,967.0) |
| (23,851.0) |
| (24,443.0) |
| (10,480.0) |
| (10,708.0) |
| (10,984.0) |
| (9,642.0) |
| (8,117.0) |
| (8,258.0) |
| (7,930.0) |
| 1,871.0 |
| 8,580.0 |
| 7,395.0 |
| 5,958.0 |
| 4,845.0 |
| 5,281.0 |
| 4,266.0 |