| (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 | 86,810.0 | 78,779.0 | 73,387.0 | 53,888.0 | 36,220.0 | 42,122.0 | 36,092.0 | 31,750.0 | 20,522.0 | 19,334.0 | 15,890.0 | 14,557.0 | 8,658.0 | 8,084.0 | 5,269.0 | 3,777.0 | 3,444.0 | |||
| Restricted Cash | 300.0 | 247.0 | 497.0 | 358.0 | 242.0 | 233.0 | 276.0 | 418.0 | 1,329.0 | 600.0 | 285.0 | - | - | - | - | - | - | - | ||
| Short Term Investments | 36,219.0 | 22,423.0 | 13,393.0 | 16,138.0 | 59,829.0 | 42,274.0 | 18,929.0 | 9,500.0 | 10,464.0 | 6,647.0 | 3,918.0 | 2,859.0 | 3,789.0 | 3,364.0 | 4,307.0 | 4,985.0 | 2,922.0 | |||
| Cash And Short Term Investments | 123,029.0 | 101,202.0 | 86,780.0 | 70,026.0 | 96,049.0 | 84,396.0 | 55,021.0 | 41,250.0 | 30,986.0 | 25,981.0 | 19,808.0 | 17,416.0 | 12,447.0 | 11,448.0 | 9,576.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 67,729.0 | 55,451.0 | 52,253.0 | 42,360.0 | 32,891.0 | 24,542.0 | 20,816.0 | 16,677.0 | 13,164.0 | 8,339.0 | 5,654.0 | 5,612.0 | 4,767.0 | 3,817.0 | 2,571.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 38,325.0 | 34,214.0 | 33,318.0 | 34,405.0 | 32,640.0 | 23,795.0 | 20,497.0 | 17,174.0 | 16,047.0 | 11,461.0 | 10,243.0 | 8,299.0 | 7,411.0 | 6,031.0 | 4,992.0 | 3,202.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 534,098.0 | 394,055.0 | - | - | - | - | 119,680.0 | 95,770.0 | 72,656.0 | 42,441.0 | 30,053.0 | 22,730.0 | 14,809.0 | 9,582.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 121,909.0 | 94,363.0 | 84,981.0 | 79,600.0 | 78,664.0 | 72,539.0 | 47,183.0 | 38,192.0 | 34,616.0 | 25,309.0 | 20,397.0 | 16,459.0 | 15,133.0 | 13,318.0 | 11,145.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 65,648.0 | 52,623.0 | 58,314.0 | 67,150.0 | 48,744.0 | 31,816.0 | 23,414.0 | 23,495.0 | 24,743.0 | 7,694.0 | 8,227.0 | 8,265.0 | 3,191.0 | 3,084.0 | 255.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 112.0 | 111.0 | 109.0 | 108.0 | 106.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 68,396.0 | 57,640.0 | 66,808.0 | 70,149.0 | 50,235.0 | 32,971.0 | 24,719.0 | 24,866.0 | 24,843.0 | 8,750.0 | 8,465.0 | 9,785.0 | 3,944.0 | 3,663.0 | 384.0 | 184.0 | ||||
| (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 | 101,816.0 | 86,810.0 | 66,922.0 | 57,741.0 | 66,207.0 | 78,779.0 | 75,091.0 | 71,178.0 | 72,852.0 | 73,387.0 | 49,605.0 | 49,529.0 | 49,343.0 | 53,888.0 | ||||||||||||||||||||||||||
| 2,769.0 |
| 2,539.0 |
| 1,022.0 |
| - |
| - |
| 958.0 |
| - |
| - |
| 8,762.0 |
| 6,366.0 |
| 3,727.0 |
| 2,539.0 |
| 1,022.0 |
| 1,587.0 |
| 988.0 |
| 827.0 |
| - |
| - |
| 2,171.0 |
| 1,399.0 |
| - |
| - |
| Prepaid Expenses | 6,900.0 | 6,300.0 | 5,400.0 | 4,500.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 229,083.0 | 190,867.0 | 172,351.0 | 146,791.0 | 161,580.0 | 132,733.0 | 96,334.0 | 75,101.0 | 60,197.0 | 45,781.0 | 35,705.0 | 31,327.0 | 24,625.0 | 21,296.0 | 17,490.0 | 13,747.0 | 9,797.0 | 6,157.0 | - | - |
| 5,786.0 |
| 3,256.0 |
| 1,915.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 177,073.0 | 141,390.0 | - | - | - | - | 46,975.0 | 33,973.0 | 23,790.0 | 13,327.0 | 8,215.0 | 5,763.0 | 3,860.0 | 2,522.0 | 1,369.0 | 842.0 | 625.0 | - | - | - |
| Property,Plant & Equipment Net | 357,025.0 | 252,665.0 | - | - | - | - | 72,705.0 | 61,797.0 | 48,866.0 | 29,114.0 | 21,838.0 | 16,967.0 | 10,949.0 | 7,060.0 | 4,417.0 | 2,414.0 | 1,290.0 | 854.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 659.0 | 1,200.0 | 614.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 23,273.0 | 23,074.0 | 22,789.0 | 20,288.0 | 15,371.0 | 15,017.0 | 14,754.0 | 14,548.0 | 13,350.0 | 3,784.0 | 3,759.0 | 3,319.0 | 2,655.0 | 2,552.0 | 1,955.0 | 1,349.0 | 1,234.0 | 438.0 | - | - |
| Intangible Assets | 9,197.0 | 8,602.0 | 7,687.0 | 6,097.0 | 5,107.0 | 4,981.0 | 4,049.0 | 4,110.0 | 3,371.0 | 854.0 | 992.0 | 764.0 | 645.0 | 725.0 | 647.0 | 563.0 | 567.0 | - | - | - |
| Operating Lease Right Of Use Assets | 86,054.0 | 76,141.0 | 72,513.0 | 66,123.0 | 56,082.0 | 37,553.0 | 25,141.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 123.0 | 28.0 | 22.0 | 18.0 | 145.0 | - | - |
| Other Non-Current Assets | 122,607.0 | 82,147.0 | 56,024.0 | 42,758.0 | 27,235.0 | 22,778.0 | 16,314.0 | 11,202.0 | 8,897.0 | 4,723.0 | 3,445.0 | 2,892.0 | 1,930.0 | 1,647.0 | 1,388.0 | 1,265.0 | 1,474.0 | 720.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 818,042.0 | 624,894.0 | 527,854.0 | 462,675.0 | 420,549.0 | 321,195.0 | 225,248.0 | 162,648.0 | 131,310.0 | 83,402.0 | 64,747.0 | 54,505.0 | 40,159.0 | 32,555.0 | 25,278.0 | 18,797.0 | 13,813.0 | 8,314.0 | - | - |
| 8,051.0 |
| 5,605.0 |
| 3,594.0 |
| - |
| - |
| Short Term Debt | 2,748.0 | 5,017.0 | 8,494.0 | 2,999.0 | 1,491.0 | 1,155.0 | 1,305.0 | 1,371.0 | 100.0 | 1,056.0 | 238.0 | 1,520.0 | 753.0 | 579.0 | 129.0 | - | - | - | - | - |
| Deferred Revenue Current | 20,576.0 | 18,103.0 | 15,227.0 | 13,227.0 | 11,827.0 | 9,708.0 | 8,190.0 | 6,536.0 | 5,097.0 | 4,768.0 | 3,118.0 | 1,823.0 | 1,159.0 | 792.0 | 462.0 | 461.0 | 511.0 | - | - | - |
| Operating Lease Liabilities Current | 12,655.0 | 10,546.0 | 8,419.0 | 7,458.0 | 6,349.0 | 4,586.0 | 3,139.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 75,520.0 | 66,965.0 | 64,709.0 | 62,566.0 | 51,775.0 | 44,138.0 | 32,439.0 | 23,663.0 | - | 13,739.0 | 10,372.0 | 9,807.0 | 6,688.0 | 4,892.0 | 3,751.0 | 2,321.0 | 1,759.0 | 1,152.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 218,005.0 | 179,431.0 | 164,917.0 | 155,393.0 | 142,266.0 | 126,385.0 | 87,812.0 | 68,391.0 | 57,883.0 | 43,816.0 | 33,887.0 | 28,089.0 | 22,980.0 | 19,002.0 | 14,896.0 | 10,372.0 | 7,364.0 | 4,746.0 | - | - |
| 184.0 |
| 109.0 |
| 409.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 76,597.0 | 69,050.0 | 67,220.0 | 61,582.0 | 51,981.0 | 34,513.0 | 22,696.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 4,400.0 | 6,500.0 | 5,700.0 | 2,900.0 | 2,200.0 | 1,900.0 | 2,000.0 | 1,400.0 | 1,000.0 | 499.0 | 244.0 | - | - | 108.0 | 87.0 | 34.0 | 201.0 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 1,490.0 | 990.0 | 392.0 | 407.0 | 1,021.0 | 571.0 | 476.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 35,985.0 | 28,593.0 | 25,451.0 | 21,121.0 | 23,643.0 | 17,017.0 | 12,171.0 | 17,563.0 | 20,975.0 | 12,607.0 | 9,249.0 | 7,410.0 | 4,242.0 | 2,277.0 | 2,370.0 | 417.0 | 1,192.0 | 487.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,625.0 | 1,561.0 | - | - | - | - |
| Total Liabilities | 406,977.0 | 338,924.0 | 325,979.0 | 316,632.0 | 282,304.0 | 227,791.0 | 163,188.0 | 119,099.0 | 103,601.0 | 64,117.0 | 51,363.0 | 43,764.0 | 30,413.0 | 24,363.0 | 17,521.0 | 11,933.0 | 8,556.0 | 5,642.0 | - | - |
| 5.0 |
| 4.0 |
| - |
| - |
| Additional Paid In Capital | 140,024.0 | 120,864.0 | 99,025.0 | 75,066.0 | 55,437.0 | 42,865.0 | 33,658.0 | 26,791.0 | 21,389.0 | 17,186.0 | 13,394.0 | 11,135.0 | 9,573.0 | 8,347.0 | 6,990.0 | 6,325.0 | 5,736.0 | 4,121.0 | - | - |
| Retained Earnings | 250,536.0 | 172,866.0 | 113,618.0 | 83,193.0 | 85,915.0 | 52,551.0 | 31,220.0 | 19,625.0 | 8,636.0 | 4,916.0 | 2,545.0 | 1,949.0 | 2,190.0 | 1,916.0 | 1,955.0 | 1,324.0 | 172.0 | (730.0) | - | - |
| Accumulated Other Comprehensive Income | 28,230.0 | (34.0) | (3,040.0) | (4,487.0) | (1,376.0) | (180.0) | (986.0) | (1,035.0) | (484.0) | (985.0) | (723.0) | (511.0) | (185.0) | (239.0) | (316.0) | (190.0) | (56.0) | (123.0) | - | - |
| Treasury Stock | - | - | - | - | 1,837.0 | 1,837.0 | 1,837.0 | 1,837.0 | 1,837.0 | 1,837.0 | 1,837.0 | 1,837.0 | 1,837.0 | 1,837.0 | 877.0 | 600.0 | 600.0 | 600.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 411,065.0 | 285,970.0 | 201,875.0 | 146,043.0 | 138,245.0 | 93,404.0 | 62,060.0 | 43,549.0 | 27,709.0 | 19,285.0 | 13,384.0 | 10,741.0 | 9,746.0 | 8,192.0 | 7,757.0 | 6,864.0 | 5,257.0 | 2,672.0 | 1,197.0 | 431.0 |
| Total Equity | 411,065.0 | 285,970.0 | 201,875.0 | 146,043.0 | 138,245.0 | 93,404.0 | 62,060.0 | 43,549.0 | 27,709.0 | 19,285.0 | 13,384.0 | 10,741.0 | 9,746.0 | 8,192.0 | 7,757.0 | 6,864.0 | 5,257.0 | 2,672.0 | 1,197.0 | 431.0 |
| 109.0 |
| 409.0 |
| - |
| - |
| Net debt | (54,633.0) | (43,562.0) | (19,972.0) | 123.0 | (45,814.0) | (51,425.0) | (30,302.0) | (16,384.0) | (6,143.0) | (17,231.0) | (11,343.0) | (7,631.0) | (8,503.0) | (7,785.0) | (9,192.0) | (8,578.0) | (6,257.0) | (3,318.0) | - | - |
| Working Capital | 11,078.0 | 11,436.0 | 7,434.0 | (8,602.0) | 19,314.0 | 6,348.0 | 8,522.0 | 6,710.0 | 2,314.0 | 1,965.0 | 1,818.0 | 3,238.0 | 1,645.0 | 2,294.0 | 2,594.0 | 3,375.0 | 2,433.0 | 1,411.0 | - | - |
| Book Value | 411,065.0 | 285,970.0 | 201,875.0 | 146,043.0 | 138,245.0 | 93,404.0 | 62,060.0 | 43,549.0 | 27,709.0 | 19,285.0 | 13,384.0 | 10,741.0 | 9,746.0 | 8,192.0 | 7,757.0 | 6,864.0 | 5,257.0 | 2,672.0 | 1,197.0 | 431.0 |
| Tangible Book Value | 378,595.0 | 254,294.0 | 171,399.0 | 119,658.0 | 117,767.0 | 73,406.0 | 43,257.0 | 24,891.0 | 10,988.0 | 14,647.0 | 8,633.0 | 6,658.0 | 6,446.0 | 4,915.0 | 5,155.0 | 4,952.0 | 3,456.0 | 2,234.0 | - | - |
| 34,947.0 |
| 37,478.0 |
| 36,393.0 |
| 36,220.0 |
| 29,944.0 |
| 40,380.0 |
| 33,834.0 |
| 42,122.0 |
| 29,930.0 |
| 37,466.0 |
| 27,201.0 |
| 36,092.0 |
| 23,255.0 |
| 22,616.0 |
| 23,115.0 |
| 31,750.0 |
| 20,425.0 |
| 19,823.0 |
| 16,676.0 |
| 20,522.0 |
| 12,767.0 |
| 13,203.0 |
| 15,440.0 |
| 19,334.0 |
| 13,656.0 |
| 12,521.0 |
| Restricted Cash | 330.0 | 300.0 | 302.0 | 356.0 | 365.0 | 247.0 | 333.0 | 491.0 | 474.0 | 497.0 | 465.0 | 523.0 | 377.0 | 358.0 | 224.0 | 207.0 | 191.0 | 242.0 | 218.0 | 265.0 | 299.0 | 233.0 | 239.0 | 354.0 | 282.0 | 276.0 | 257.0 | 318.0 | 359.0 | 418.0 | 604.0 | 707.0 | 935.0 | 1,329.0 | - | - | 861.0 | 600.0 | 468.0 | - |
| Short Term Investments | 41,273.0 | 36,219.0 | 27,275.0 | 35,439.0 | 28,358.0 | 22,423.0 | 12,960.0 | 17,914.0 | 12,222.0 | 13,393.0 | 14,564.0 | 14,441.0 | 15,062.0 | 16,138.0 | 23,715.0 | 23,232.0 | 29,992.0 | 59,829.0 | 49,044.0 | 49,514.0 | 39,436.0 | 42,274.0 | 38,472.0 | 33,925.0 | 22,091.0 | 18,929.0 | 20,146.0 | 18,847.0 | 13,905.0 | 9,500.0 | 9,340.0 | 7,227.0 | 8,287.0 | 10,464.0 | 11,543.0 | 8,248.0 | 6,091.0 | 6,647.0 | 4,691.0 | 4,019.0 |
| Cash And Short Term Investments | 143,089.0 | 123,029.0 | 94,197.0 | 93,180.0 | 94,565.0 | 101,202.0 | 88,051.0 | 89,092.0 | 85,074.0 | 86,780.0 | 64,169.0 | 63,970.0 | 64,405.0 | 70,026.0 | 58,662.0 | 60,710.0 | 66,385.0 | 96,049.0 | 78,988.0 | 89,894.0 | 73,270.0 | 84,396.0 | 68,402.0 | 71,391.0 | 49,292.0 | 55,021.0 | 43,401.0 | 41,463.0 | 37,020.0 | 41,250.0 | 29,765.0 | 27,050.0 | 24,963.0 | 30,986.0 | 24,310.0 | 21,451.0 | 21,531.0 | 25,981.0 | 18,347.0 | 16,540.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 75,532.0 | 67,729.0 | 61,175.0 | 57,415.0 | 54,216.0 | 55,451.0 | 51,638.0 | 50,106.0 | 47,768.0 | 52,253.0 | 43,420.0 | 39,925.0 | 37,646.0 | 42,360.0 | 36,154.0 | 34,804.0 | 32,504.0 | 32,891.0 | 28,610.0 | 26,835.0 | 24,289.0 | 24,542.0 | 20,832.0 | 19,918.0 | 17,836.0 | 20,816.0 | 16,887.0 | 16,747.0 | 15,979.0 | 16,677.0 | 14,258.0 | 12,607.0 | 12,026.0 | 13,164.0 | 10,557.0 | 8,046.0 | 7,329.0 | 8,339.0 | 6,566.0 | 6,092.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 36,534.0 | 38,325.0 | 41,494.0 | 40,825.0 | 35,864.0 | 34,214.0 | 36,103.0 | 34,109.0 | 31,147.0 | 33,318.0 | 35,406.0 | 36,587.0 | 34,170.0 | 34,405.0 | 36,647.0 | 38,153.0 | 34,987.0 | 32,640.0 | 30,933.0 | 24,119.0 | 23,849.0 | 23,795.0 | 23,735.0 | 19,599.0 | 18,857.0 | 20,497.0 | 18,766.0 | 18,580.0 | 16,432.0 | 17,174.0 | 15,862.0 | 14,824.0 | 13,840.0 | 16,047.0 | 13,711.0 | 11,510.0 | 10,600.0 | 11,461.0 | 10,696.0 | 9,588.0 |
| Prepaid Expenses | 7,200.0 | 6,900.0 | 6,800.0 | 6,700.0 | 6,200.0 | 6,300.0 | 5,800.0 | 5,900.0 | 5,600.0 | 5,400.0 | 5,300.0 | 5,000.0 | - | 4,500.0 | - | - | - | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 255,155.0 | 229,083.0 | 196,866.0 | 191,420.0 | 184,645.0 | 190,867.0 | 175,792.0 | 173,307.0 | 163,989.0 | 172,351.0 | 142,995.0 | 140,482.0 | 136,221.0 | 146,791.0 | 131,463.0 | 133,667.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 923.0 | 659.0 | 1,100.0 | 1,200.0 | 1,200.0 | 1,200.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 23,449.0 | 23,273.0 | 23,260.0 | 23,155.0 | 23,089.0 | 23,074.0 | 23,081.0 | 22,879.0 | 22,770.0 | 22,789.0 | 22,749.0 | 22,785.0 | 22,749.0 | 20,288.0 | 20,168.0 | 20,195.0 | 20,229.0 | 15,371.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 88,741.0 | 86,054.0 | 83,456.0 | 82,125.0 | 78,495.0 | 76,141.0 | 76,527.0 | 74,575.0 | 73,313.0 | 72,513.0 | 70,758.0 | 70,332.0 | 68,262.0 | 66,123.0 | 62,033.0 | 58,430.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 151,827.0 | 122,607.0 | 99,904.0 | 87,854.0 | 84,246.0 | 82,147.0 | 71,309.0 | 63,340.0 | 60,947.0 | 56,024.0 | 53,913.0 | 50,224.0 | 46,392.0 | 42,758.0 | 37,503.0 | 33,730.0 | ||||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 916,630.0 | 818,042.0 | 727,921.0 | 682,170.0 | 643,256.0 | 624,894.0 | 584,626.0 | 554,818.0 | 530,969.0 | 527,854.0 | 486,883.0 | 477,607.0 | 464,378.0 | 462,675.0 | 428,362.0 | 419,728.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 124,749.0 | 121,909.0 | 106,032.0 | 98,285.0 | 89,241.0 | 94,363.0 | 84,570.0 | 81,817.0 | 73,068.0 | 84,981.0 | 72,004.0 | 69,481.0 | 66,907.0 | 79,600.0 | 67,760.0 | 71,219.0 | 68,547.0 | 78,664.0 | 71,474.0 | 66,090.0 | 63,926.0 | 72,539.0 | 58,334.0 | 51,036.0 | 40,056.0 | 47,183.0 | 35,794.0 | 36,063.0 | 31,809.0 | 38,192.0 | 30,904.0 | 27,657.0 | 25,172.0 | 34,616.0 | 26,075.0 | 21,439.0 | 18,891.0 | 25,309.0 | 18,801.0 | 16,123.0 |
| Short Term Debt | 2,832.0 | 2,748.0 | 3,997.0 | 5,005.0 | 5,014.0 | 5,017.0 | 5,248.0 | 7,429.0 | 8,848.0 | 8,494.0 | 5,995.0 | 3,997.0 | 2,000.0 | 2,999.0 | 4,247.0 | 4,998.0 | 2,681.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 20,887.0 | 20,576.0 | 21,113.0 | 21,662.0 | 20,599.0 | 18,103.0 | 16,305.0 | 16,004.0 | 15,927.0 | 15,227.0 | 14,398.0 | 14,522.0 | 14,281.0 | 13,227.0 | 12,629.0 | 12,818.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 12,550.0 | 12,655.0 | 11,873.0 | 11,597.0 | 10,884.0 | 10,546.0 | 9,301.0 | 8,736.0 | 8,581.0 | 8,419.0 | 8,092.0 | 7,982.0 | 7,752.0 | 7,458.0 | 7,046.0 | 6,707.0 | ||||||||||||||||||||||||
| Accrued Expenses | 71,120.0 | 75,520.0 | 68,051.0 | 66,974.0 | 66,331.0 | 66,965.0 | 60,602.0 | 60,351.0 | 63,970.0 | 64,709.0 | 58,812.0 | 64,235.0 | 66,382.0 | 62,566.0 | 59,974.0 | 56,254.0 | 58,141.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 216,756.0 | 218,005.0 | 195,196.0 | 186,921.0 | 176,171.0 | 179,431.0 | 161,477.0 | 158,172.0 | 152,965.0 | 164,917.0 | 145,214.0 | 148,238.0 | 147,570.0 | 155,393.0 | 140,363.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 119,074.0 | 65,648.0 | 50,742.0 | 50,718.0 | 53,374.0 | 52,623.0 | 54,890.0 | 54,889.0 | 57,634.0 | 58,314.0 | 61,098.0 | 63,092.0 | 67,084.0 | 67,150.0 | 58,919.0 | 58,053.0 | 47,556.0 | 48,744.0 | 50,055.0 | 50,279.0 | 31,868.0 | 31,816.0 | 32,929.0 | 33,128.0 | 23,437.0 | 23,414.0 | 22,472.0 | 23,329.0 | 23,322.0 | 23,495.0 | 24,684.0 | 24,638.0 | 24,640.0 | 24,743.0 | 24,710.0 | 7,683.0 | 7,691.0 | 7,694.0 | 8,205.0 | 8,212.0 |
| Operating Lease Liabilities Non-Current | 79,067.0 | 76,597.0 | 74,360.0 | 73,394.0 | 70,847.0 | 69,050.0 | 70,376.0 | 68,696.0 | 67,438.0 | 67,220.0 | 65,810.0 | 65,388.0 | 63,496.0 | 61,582.0 | 57,737.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 4,400.0 | 4,400.0 | 4,100.0 | 4,300.0 | 4,900.0 | 6,500.0 | 7,000.0 | 6,700.0 | 6,400.0 | 5,700.0 | 2,700.0 | 2,700.0 | 2,800.0 | 2,900.0 | 2,700.0 | 2,600.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 48,072.0 | 35,985.0 | 27,675.0 | 27,535.0 | 27,973.0 | 28,593.0 | 29,306.0 | 27,226.0 | 26,657.0 | 25,451.0 | 21,707.0 | 21,853.0 | 20,931.0 | 21,121.0 | 22,259.0 | 23,458.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 474,716.0 | 406,977.0 | 358,290.0 | 348,395.0 | 337,389.0 | 338,924.0 | 325,475.0 | 318,371.0 | 314,308.0 | 325,979.0 | 303,910.0 | 309,005.0 | 309,852.0 | 316,632.0 | 290,873.0 | 288,326.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 113.0 | 112.0 | 112.0 | 112.0 | 111.0 | 111.0 | 110.0 | 110.0 | 109.0 | 109.0 | 108.0 | 108.0 | 108.0 | 108.0 | 107.0 | 107.0 | 5.0 | 106.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
| Additional Paid In Capital | 143,979.0 | 140,024.0 | 135,679.0 | 130,923.0 | 124,514.0 | 120,864.0 | 115,934.0 | 110,633.0 | 103,938.0 | 99,025.0 | 92,711.0 | 86,896.0 | 79,863.0 | 75,066.0 | 69,419.0 | 63,871.0 | ||||||||||||||||||||||||
| Retained Earnings | 280,791.0 | 250,536.0 | 229,344.0 | 208,157.0 | 189,993.0 | 172,866.0 | 152,862.0 | 137,534.0 | 124,049.0 | 113,618.0 | 102,994.0 | 93,115.0 | 86,365.0 | 83,193.0 | 82,915.0 | 80,043.0 | 82,071.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 24,868.0 | 28,230.0 | 12,333.0 | 2,420.0 | (914.0) | (34.0) | (1,918.0) | (3,993.0) | (3,598.0) | (3,040.0) | (5,003.0) | (3,680.0) | (3,973.0) | (4,487.0) | (7,115.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,837.0 | 4,503.0 | 1,837.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 441,914.0 | 411,065.0 | 369,631.0 | 333,775.0 | 305,867.0 | 285,970.0 | 259,151.0 | 236,447.0 | 216,661.0 | 201,875.0 | 182,973.0 | 168,602.0 | 154,526.0 | 146,043.0 | 137,489.0 | 131,402.0 | ||||||||||||||||||||||||
| Total Equity | 441,914.0 | 411,065.0 | 369,631.0 | 333,775.0 | 305,867.0 | 285,970.0 | 259,151.0 | 236,447.0 | 216,661.0 | 201,875.0 | 182,973.0 | 168,602.0 | 154,526.0 | 146,043.0 | 137,489.0 | 131,402.0 | 134,001.0 | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 121,906.0 | 68,396.0 | 54,739.0 | 55,723.0 | 58,388.0 | 57,640.0 | 60,138.0 | 62,318.0 | 66,482.0 | 66,808.0 | 67,093.0 | 67,089.0 | 69,084.0 | 70,149.0 | 63,166.0 | 63,051.0 | 50,237.0 | 50,235.0 | 51,055.0 | 51,437.0 | 33,024.0 | 32,971.0 | 33,084.0 | 34,282.0 | 24,748.0 | 24,719.0 | 25,313.0 | 24,965.0 | 24,930.0 | 24,866.0 | 24,728.0 | 24,669.0 | 24,693.0 | 24,843.0 | 25,747.0 | 8,746.0 | 8,740.0 | 8,750.0 | 8,253.0 | 8,253.0 |
| Net debt | (21,183.0) | (54,633.0) | (39,458.0) | (37,457.0) | (36,177.0) | (43,562.0) | (27,913.0) | (26,774.0) | (18,592.0) | (19,972.0) | 2,924.0 | 3,119.0 | 4,679.0 | 123.0 | 4,504.0 | 2,341.0 | (16,148.0) | (45,814.0) | ||||||||||||||||||||||
| Working Capital | 38,399.0 | 11,078.0 | 1,670.0 | 4,499.0 | 8,474.0 | 11,436.0 | 14,315.0 | 15,135.0 | 11,024.0 | 7,434.0 | (2,219.0) | (7,756.0) | (11,349.0) | (8,602.0) | (8,900.0) | (6,624.0) | (5,632.0) | |||||||||||||||||||||||
| Book Value | 441,914.0 | 411,065.0 | 369,631.0 | 333,775.0 | 305,867.0 | 285,970.0 | 259,151.0 | 236,447.0 | 216,661.0 | 201,875.0 | 182,973.0 | 168,602.0 | 154,526.0 | 146,043.0 | 137,489.0 | 131,402.0 | 134,001.0 | 138,245.0 | ||||||||||||||||||||||
| Tangible Book Value | 418,465.0 | 387,792.0 | 346,371.0 | 310,620.0 | 282,778.0 | 262,896.0 | 236,070.0 | 213,568.0 | 193,891.0 | 179,086.0 | 160,224.0 | 145,817.0 | 131,777.0 | 125,755.0 | 117,321.0 | 111,207.0 | 113,772.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133,876.0 |
| 161,580.0 |
| 138,531.0 |
| 140,848.0 |
| 121,408.0 |
| 132,733.0 |
| 112,969.0 |
| 110,908.0 |
| 85,985.0 |
| 96,334.0 |
| 79,054.0 |
| 76,790.0 |
| 69,431.0 |
| 75,101.0 |
| 59,885.0 |
| 54,481.0 |
| 50,829.0 |
| 60,197.0 |
| 48,578.0 |
| 41,007.0 |
| 39,460.0 |
| 45,781.0 |
| 35,609.0 |
| 32,220.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99,981.0 |
| 86,517.0 |
| 77,779.0 |
| 72,705.0 |
| 67,662.0 |
| 64,723.0 |
| 61,048.0 |
| 61,797.0 |
| 58,019.0 |
| 54,768.0 |
| 52,331.0 |
| 48,866.0 |
| 45,335.0 |
| 37,083.0 |
| 32,632.0 |
| 29,114.0 |
| 27,177.0 |
| 25,190.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,345.0 |
| 15,350.0 |
| 15,220.0 |
| 15,017.0 |
| 14,960.0 |
| 14,751.0 |
| 14,739.0 |
| 14,754.0 |
| 14,734.0 |
| 14,727.0 |
| 14,708.0 |
| 14,548.0 |
| 14,553.0 |
| 13,944.0 |
| 13,388.0 |
| 13,350.0 |
| 13,271.0 |
| 4,254.0 |
| 3,823.0 |
| 3,784.0 |
| 3,815.0 |
| 3,774.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56,161.0 |
| 56,082.0 |
| 52,151.0 |
| 43,346.0 |
| 39,328.0 |
| 37,553.0 |
| 34,119.0 |
| 28,537.0 |
| 26,279.0 |
| 25,141.0 |
| 23,114.0 |
| 21,649.0 |
| 20,132.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32,033.0 |
| 27,235.0 |
| 29,227.0 |
| 27,273.0 |
| 25,660.0 |
| 22,778.0 |
| 20,150.0 |
| 17,601.0 |
| 16,456.0 |
| 16,314.0 |
| 14,535.0 |
| 13,462.0 |
| 12,783.0 |
| 11,202.0 |
| 11,238.0 |
| 10,907.0 |
| 9,814.0 |
| 8,897.0 |
| 8,083.0 |
| 5,437.0 |
| 5,054.0 |
| 4,723.0 |
| 4,296.0 |
| 3,892.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 410,767.0 |
| 420,549.0 |
| 382,406.0 |
| 360,319.0 |
| 323,077.0 |
| 321,195.0 |
| 282,179.0 |
| 258,314.0 |
| 221,238.0 |
| 225,248.0 |
| 199,099.0 |
| 191,351.0 |
| 178,102.0 |
| 162,648.0 |
| 143,695.0 |
| 134,100.0 |
| 126,362.0 |
| 131,310.0 |
| 115,267.0 |
| 87,781.0 |
| 80,969.0 |
| 83,402.0 |
| 70,897.0 |
| 65,076.0 |
| 1,491.0 |
| 1,000.0 |
| 1,158.0 |
| 1,156.0 |
| 1,155.0 |
| 155.0 |
| 1,154.0 |
| 1,311.0 |
| 1,305.0 |
| 2,841.0 |
| 1,636.0 |
| 1,608.0 |
| 1,371.0 |
| 44.0 |
| 31.0 |
| 53.0 |
| 100.0 |
| 1,037.0 |
| 1,063.0 |
| 1,049.0 |
| 1,056.0 |
| 48.0 |
| 41.0 |
| 12,820.0 |
| 11,827.0 |
| 10,974.0 |
| 10,695.0 |
| 10,539.0 |
| 9,708.0 |
| 9,251.0 |
| 8,997.0 |
| 8,864.0 |
| 8,190.0 |
| 7,381.0 |
| 7,475.0 |
| 7,298.0 |
| 6,536.0 |
| 6,000.0 |
| 6,004.0 |
| 6,182.0 |
| 5,097.0 |
| 5,153.0 |
| 5,065.0 |
| 5,454.0 |
| 4,768.0 |
| 4,200.0 |
| 3,851.0 |
| 6,640.0 |
| 6,349.0 |
| 5,913.0 |
| 5,214.0 |
| 4,841.0 |
| 4,586.0 |
| 4,156.0 |
| 3,530.0 |
| 3,279.0 |
| 3,139.0 |
| 2,842.0 |
| 2,631.0 |
| 2,490.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51,775.0 |
| 41,546.0 |
| 41,007.0 |
| 40,939.0 |
| 44,138.0 |
| 34,327.0 |
| 33,863.0 |
| 30,791.0 |
| 32,439.0 |
| 28,961.0 |
| 26,140.0 |
| 24,588.0 |
| 23,663.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,054.0 |
| 13,739.0 |
| 10,497.0 |
| 9,613.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140,291.0 |
| 139,508.0 |
| 142,266.0 |
| 123,994.0 |
| 117,792.0 |
| 115,404.0 |
| 126,385.0 |
| 101,912.0 |
| 93,896.0 |
| 79,711.0 |
| 87,812.0 |
| 72,136.0 |
| 69,678.0 |
| 63,695.0 |
| 68,391.0 |
| 55,324.0 |
| 50,801.0 |
| 48,045.0 |
| 57,883.0 |
| 47,072.0 |
| 40,520.0 |
| 37,399.0 |
| 43,816.0 |
| 33,498.0 |
| 29,587.0 |
| 53,899.0 |
| 51,646.0 |
| 51,981.0 |
| 48,041.0 |
| 40,069.0 |
| 36,137.0 |
| 34,513.0 |
| 31,099.0 |
| 26,069.0 |
| 23,805.0 |
| 22,696.0 |
| 21,062.0 |
| 19,784.0 |
| 18,391.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,500.0 |
| 2,200.0 |
| 2,000.0 |
| 1,900.0 |
| 1,900.0 |
| 1,900.0 |
| 1,900.0 |
| - |
| 1,800.0 |
| 2,000.0 |
| 1,600.0 |
| 1,600.0 |
| 1,400.0 |
| 1,400.0 |
| 1,200.0 |
| 1,200.0 |
| 1,100.0 |
| 1,000.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,971.0 |
| 23,643.0 |
| 23,945.0 |
| 21,148.0 |
| 19,418.0 |
| 17,017.0 |
| 15,974.0 |
| 14,764.0 |
| 12,518.0 |
| 12,171.0 |
| 10,925.0 |
| 10,149.0 |
| 9,400.0 |
| 17,563.0 |
| 24,562.0 |
| 23,666.0 |
| 22,214.0 |
| 20,975.0 |
| 18,827.0 |
| 16,364.0 |
| 14,205.0 |
| 12,607.0 |
| 11,412.0 |
| 10,739.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276,766.0 |
| 282,304.0 |
| 261,842.0 |
| 245,516.0 |
| 219,757.0 |
| 227,791.0 |
| 199,404.0 |
| 184,586.0 |
| 155,966.0 |
| 163,188.0 |
| 142,591.0 |
| 138,290.0 |
| 129,692.0 |
| 119,099.0 |
| 104,570.0 |
| 99,105.0 |
| 94,899.0 |
| 103,601.0 |
| 90,609.0 |
| 64,567.0 |
| 59,295.0 |
| 64,117.0 |
| 53,115.0 |
| 48,538.0 |
| 58,793.0 |
| 55,437.0 |
| 51,879.0 |
| 48,724.0 |
| 45,160.0 |
| 42,865.0 |
| 40,307.0 |
| 38,017.0 |
| 35,412.0 |
| 33,658.0 |
| 31,817.0 |
| 30,035.0 |
| 28,059.0 |
| 26,791.0 |
| 25,375.0 |
| 24,028.0 |
| 22,563.0 |
| 21,389.0 |
| 20,212.0 |
| 19,129.0 |
| 17,976.0 |
| 17,186.0 |
| 15,968.0 |
| 15,026.0 |
| 85,915.0 |
| 71,592.0 |
| 68,436.0 |
| 60,658.0 |
| 52,551.0 |
| 45,329.0 |
| 38,998.0 |
| 33,755.0 |
| 31,220.0 |
| 27,952.0 |
| 25,818.0 |
| 23,193.0 |
| 19,625.0 |
| 16,616.0 |
| 13,733.0 |
| 11,199.0 |
| 8,636.0 |
| 6,779.0 |
| 6,524.0 |
| 6,327.0 |
| 4,916.0 |
| 4,167.0 |
| 3,915.0 |
| (4,782.0) |
| (2,365.0) |
| (1,376.0) |
| (1,075.0) |
| (525.0) |
| (666.0) |
| (180.0) |
| (1,029.0) |
| (1,455.0) |
| (2,063.0) |
| (986.0) |
| (1,429.0) |
| (960.0) |
| (1,010.0) |
| (1,035.0) |
| (1,034.0) |
| (934.0) |
| (467.0) |
| (484.0) |
| (501.0) |
| (607.0) |
| (797.0) |
| (985.0) |
| (521.0) |
| (571.0) |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| 1,837.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134,001.0 |
| 138,245.0 |
| 120,564.0 |
| 114,803.0 |
| 103,320.0 |
| 93,404.0 |
| 82,775.0 |
| 73,728.0 |
| 65,272.0 |
| 62,060.0 |
| 56,508.0 |
| 53,061.0 |
| 48,410.0 |
| 43,549.0 |
| 39,125.0 |
| 34,995.0 |
| 31,463.0 |
| 27,709.0 |
| 24,658.0 |
| 23,214.0 |
| 21,674.0 |
| 19,285.0 |
| 17,782.0 |
| 16,538.0 |
| 138,245.0 |
| 120,564.0 |
| 114,803.0 |
| 103,320.0 |
| 93,404.0 |
| 82,775.0 |
| 73,728.0 |
| 65,272.0 |
| 62,060.0 |
| 56,508.0 |
| 53,061.0 |
| 48,410.0 |
| 43,549.0 |
| 39,125.0 |
| 34,995.0 |
| 31,463.0 |
| 27,709.0 |
| 24,658.0 |
| 23,214.0 |
| 21,674.0 |
| 19,285.0 |
| 17,782.0 |
| 16,538.0 |
| (27,933.0) |
| (38,457.0) |
| (40,246.0) |
| (51,425.0) |
| (35,318.0) |
| (37,109.0) |
| (24,544.0) |
| (30,302.0) |
| (18,088.0) |
| (16,498.0) |
| (12,090.0) |
| (16,384.0) |
| (5,037.0) |
| (2,381.0) |
| (270.0) |
| (6,143.0) |
| 1,437.0 |
| (12,705.0) |
| (12,791.0) |
| (17,231.0) |
| (10,094.0) |
| (8,287.0) |
| 19,314.0 |
| 14,537.0 |
| 23,056.0 |
| 6,004.0 |
| 6,348.0 |
| 11,057.0 |
| 17,012.0 |
| 6,274.0 |
| 8,522.0 |
| 6,918.0 |
| 7,112.0 |
| 5,736.0 |
| 6,710.0 |
| 4,561.0 |
| 3,680.0 |
| 2,784.0 |
| 2,314.0 |
| 1,506.0 |
| 487.0 |
| 2,061.0 |
| 1,965.0 |
| 2,111.0 |
| 2,633.0 |
| 120,564.0 |
| 114,803.0 |
| 103,320.0 |
| 93,404.0 |
| 82,775.0 |
| 73,728.0 |
| 65,272.0 |
| 62,060.0 |
| 56,508.0 |
| 53,061.0 |
| 48,410.0 |
| 43,549.0 |
| 39,125.0 |
| 34,995.0 |
| 31,463.0 |
| 27,709.0 |
| 24,658.0 |
| 23,214.0 |
| 21,674.0 |
| 19,285.0 |
| 17,782.0 |
| 16,538.0 |
| 122,874.0 |
| 105,219.0 |
| 99,453.0 |
| 88,100.0 |
| 78,387.0 |
| 67,815.0 |
| 58,977.0 |
| 50,533.0 |
| 47,306.0 |
| 41,774.0 |
| 38,334.0 |
| 33,702.0 |
| 29,001.0 |
| 24,572.0 |
| 21,051.0 |
| 18,075.0 |
| 14,359.0 |
| 11,387.0 |
| 18,960.0 |
| 17,851.0 |
| 15,501.0 |
| 13,967.0 |
| 12,764.0 |