| (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 | 10,921.0 | 13,801.0 | 12,691.0 | 14,614.0 | 8,052.0 | 7,752.0 | 9,485.0 | 7,637.0 | 8,813.0 | 8,801.0 | 11,302.0 | 11,733.0 | 9,088.0 | 10,341.0 | 10,049.0 | 5,359.0 | 9,215.0 | |||
| Restricted Cash | 742.0 | 21.0 | 22.0 | 33.0 | 52.0 | 83.0 | 86.0 | 176.0 | 74.0 | 68.0 | 69.0 | - | - | - | - | - | - | - | ||
| Short Term Investments | 18,479.0 | 12,481.0 | 3,274.0 | 2,606.0 | 8,192.0 | 17,838.0 | 545.0 | 927.0 | 1,179.0 | 1,228.0 | 750.0 | 1,359.0 | 6,170.0 | 3,217.0 | 1,223.0 | 5,158.0 | 2,008.0 | |||
| Cash And Short Term Investments | 29,400.0 | 26,282.0 | 15,965.0 | 17,220.0 | 16,244.0 | 25,590.0 | 10,030.0 | 8,564.0 | 9,992.0 | 10,029.0 | 12,052.0 | 13,092.0 | 15,258.0 | 13,558.0 | 11,272.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,921.0 | 2,631.0 | 2,649.0 | 2,517.0 | 2,641.0 | 1,955.0 | 3,266.0 | 3,879.0 | 2,894.0 | 8,832.0 | 8,713.0 | 7,729.0 | 6,546.0 | 5,608.0 | 5,793.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 38,974.0 | 34,337.0 | 32,906.0 | 31,992.0 | 31,456.0 | 32,327.0 | 31,844.0 | 31,213.0 | 30,313.0 | 29,690.0 | 28,362.0 | 26,696.0 | 25,294.0 | 24,305.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 13,109.0 | 11,364.0 | 11,964.0 | 10,200.0 | 9,261.0 | 12,928.0 | 15,553.0 | 12,916.0 | 12,202.0 | 11,190.0 | 10,800.0 | 10,667.0 | 9,498.0 | 9,394.0 | 8,406.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 53,848.0 | 53,625.0 | 52,055.0 | 56,794.0 | 57,921.0 | 63,380.0 | 20,964.0 | - | - | - | - | - | - | - | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 62,309.0 | 54,903.0 | 57,259.0 | 61,984.0 | 59,217.0 | 65,073.0 | 28,304.0 | 3,190.0 | 1,335.0 | 384.0 | 1,234.0 | 929.0 | 1,563.0 | 1,436.0 | 2,353.0 | 948.0 | ||||
| (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 | 9,441.0 | 10,921.0 | 6,173.0 | 7,087.0 | 10,142.0 | 13,801.0 | 9,961.0 | 10,894.0 | 6,914.0 | 12,691.0 | 6,811.0 | 7,254.0 | 10,812.0 | 14,614.0 | ||||||||||||||||||||||||||
| 3,268.0 |
| 7,042.0 |
| 6,118.0 |
| - |
| - |
| 11.0 |
| - |
| - |
| 10,517.0 |
| 11,223.0 |
| 3,279.0 |
| 7,042.0 |
| 6,118.0 |
| 5,422.0 |
| 5,785.0 |
| 5,602.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 2,301.0 | 2,965.0 | 2,504.0 | 2,847.0 | 2,221.0 | 4,286.0 | 3,106.0 | 2,335.0 | 2,417.0 | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 128,459.0 | 127,998.0 | 109,275.0 | 109,523.0 | 108,666.0 | 121,642.0 | 102,229.0 | 87,830.0 | 85,194.0 | 62,488.0 | 68,234.0 | 67,767.0 | 65,074.0 | 57,309.0 | 49,810.0 | 40,572.0 | 35,275.0 | 25,964.0 | - | - |
| 23,306.0 |
| 22,253.0 |
| 21,579.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 23,613.0 | 22,925.0 | 22,245.0 | 21,442.0 | 20,538.0 | 20,507.0 | 19,342.0 | 18,568.0 | 17,641.0 | 16,883.0 | 16,286.0 | 15,689.0 | 15,070.0 | 14,645.0 | 13,993.0 | 13,322.0 | 12,795.0 | - | - | - |
| Property,Plant & Equipment Net | 15,361.0 | 11,412.0 | 10,661.0 | 10,550.0 | 10,918.0 | 11,820.0 | 12,502.0 | 12,645.0 | 12,672.0 | 12,807.0 | 12,076.0 | 11,007.0 | 10,224.0 | 9,660.0 | 9,313.0 | 8,931.0 | 8,784.0 | 8,762.0 | - | - |
| Long Term Investments | 1,048.0 | 999.0 | 1,035.0 | 983.0 | 975.0 | 1,016.0 | 1,092.0 | 1,087.0 | 1,260.0 | 1,317.0 | 1,284.0 | 1,154.0 | 1,204.0 | 1,180.0 | 1,043.0 | 1,111.0 | 1,030.0 | 1,328.0 | - | - |
| Equity Method Investments | 997.0 | 948.0 | 966.0 | 948.0 | 930.0 | 936.0 | 1,031.0 | 1,048.0 | 1,214.0 | 1,242.0 | 1,230.0 | 1,114.0 | 1,164.0 | 1,137.0 | 1,003.0 | 1,072.0 | 974.0 | - | - | - |
| Goodwill | 17,275.0 | 8,084.0 | 8,093.0 | 8,057.0 | 8,068.0 | 8,081.0 | 8,060.0 | 7,840.0 | 5,559.0 | 5,324.0 | 5,126.0 | 5,119.0 | 5,043.0 | 5,035.0 | 4,945.0 | 4,937.0 | 4,319.0 | 3,647.0 | 3,081.0 | - |
| Intangible Assets | 1,567.0 | 1,957.0 | 2,094.0 | 2,311.0 | 2,562.0 | 2,843.0 | 3,338.0 | 3,429.0 | 2,573.0 | 2,540.0 | 2,657.0 | 2,869.0 | 3,052.0 | 3,111.0 | 3,044.0 | 2,979.0 | 2,877.0 | 2,685.0 | - | - |
| Operating Lease Right Of Use Assets | 2,123.0 | 1,984.0 | 1,690.0 | 1,451.0 | 1,437.0 | 1,252.0 | 1,182.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 107.0 | 185.0 | 59.0 | 63.0 | 77.0 | 86.0 | 683.0 | 284.0 | 321.0 | 332.0 | 265.0 | 317.0 | 2,939.0 | 6,753.0 | 5,892.0 | 4,031.0 | 3,062.0 | 4,114.0 | - | - |
| Other Non-Current Assets | 4,177.0 | 5,414.0 | 4,935.0 | 4,163.0 | 5,591.0 | 4,712.0 | 3,585.0 | 1,826.0 | 2,027.0 | 1,416.0 | 1,408.0 | 1,317.0 | 1,500.0 | 1,792.0 | 1,643.0 | 1,609.0 | 1,224.0 | 1,406.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 168,235.0 | 156,363.0 | 137,012.0 | 137,100.0 | 138,552.0 | 152,136.0 | 133,625.0 | 117,359.0 | 112,362.0 | 89,997.0 | 94,408.0 | 92,921.0 | 92,663.0 | 88,896.0 | 79,986.0 | 68,565.0 | 62,053.0 | 53,779.0 | - | - |
| 7,715.0 |
| 7,096.0 |
| 5,871.0 |
| - |
| - |
| Short Term Debt | 8,461.0 | 1,278.0 | 5,204.0 | 5,190.0 | 1,296.0 | 1,693.0 | 7,340.0 | 3,190.0 | 1,335.0 | 384.0 | 1,234.0 | 929.0 | 1,563.0 | 1,436.0 | 2,353.0 | 948.0 | 707.0 | 560.0 | - | - |
| Deferred Revenue Current | 59,404.0 | 60,333.0 | 56,328.0 | 53,081.0 | 52,980.0 | 50,488.0 | 51,551.0 | 50,676.0 | 48,042.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 335.0 | 324.0 | 296.0 | 276.0 | 268.0 | - | 252.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 27,141.0 | 24,103.0 | 22,331.0 | 21,581.0 | 18,455.0 | 22,171.0 | 22,868.0 | 14,808.0 | 13,069.0 | 14,691.0 | 14,014.0 | 13,462.0 | 14,131.0 | 12,995.0 | 12,239.0 | 13,802.0 | 12,822.0 | 11,564.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 108,115.0 | 97,078.0 | 95,827.0 | 90,052.0 | 81,992.0 | 87,280.0 | 97,312.0 | 81,590.0 | 74,648.0 | 50,134.0 | 50,412.0 | 48,233.0 | 51,486.0 | 44,982.0 | 41,274.0 | 35,395.0 | 32,883.0 | 30,773.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,932.0 | 1,770.0 | 1,518.0 | 1,305.0 | 1,271.0 | - | 978.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 216.0 | 122.0 | 229.0 | 230.0 | 218.0 | 1,010.0 | 413.0 | 1,736.0 | 2,188.0 | 1,338.0 | 2,392.0 | 2,207.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,432.0 | 2,318.0 | 2,332.0 | 2,211.0 | 1,750.0 | 1,486.0 | 3,422.0 | 3,059.0 | 2,015.0 | 2,221.0 | 2,078.0 | 1,566.0 | 950.0 | 1,429.0 | 907.0 | 592.0 | 537.0 | 337.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 162,778.0 | 160,277.0 | 154,240.0 | 152,948.0 | 153,398.0 | 170,211.0 | 141,925.0 | 116,949.0 | 110,649.0 | 88,080.0 | 87,110.0 | 84,131.0 | 77,666.0 | 82,929.0 | 76,378.0 | 65,703.0 | 59,828.0 | 54,921.0 | - | - |
| 5,061.0 |
| 5,061.0 |
| 5,061.0 |
| - |
| - |
| Additional Paid In Capital | 21,441.0 | 18,964.0 | 10,309.0 | 9,947.0 | 9,052.0 | 7,787.0 | 6,745.0 | 6,768.0 | 6,804.0 | 4,762.0 | 4,834.0 | 4,625.0 | 4,415.0 | 4,122.0 | 4,033.0 | 3,866.0 | 3,724.0 | 3,456.0 | - | - |
| Retained Earnings | 17,252.0 | 15,362.0 | 27,251.0 | 29,473.0 | 34,408.0 | 38,610.0 | 50,644.0 | 55,941.0 | 49,618.0 | 40,714.0 | 38,756.0 | 36,180.0 | 32,964.0 | 30,037.0 | 27,524.0 | 24,784.0 | 22,746.0 | 22,675.0 | - | - |
| Accumulated Other Comprehensive Income | (10,277.0) | (10,915.0) | (10,305.0) | (9,550.0) | (11,659.0) | (17,133.0) | (16,153.0) | (15,083.0) | (16,373.0) | (13,623.0) | (12,748.0) | (13,903.0) | (9,894.0) | (17,416.0) | (16,500.0) | (13,758.0) | (11,877.0) | (13,525.0) | - | - |
| Treasury Stock | - | 32,386.0 | 49,549.0 | 50,814.0 | 51,861.0 | 52,641.0 | 54,914.0 | 52,348.0 | 43,454.0 | 36,097.0 | 29,568.0 | 23,298.0 | 17,671.0 | 15,937.0 | 16,603.0 | 17,187.0 | 15,911.0 | 17,758.0 | - | - |
| Minority Interest | 3.0 | (6.0) | 5.0 | 35.0 | 153.0 | 241.0 | 317.0 | 71.0 | 57.0 | 60.0 | 62.0 | 125.0 | 122.0 | 100.0 | 93.0 | 96.0 | 97.0 | 152.0 | - | - |
| Total Stockholders Equity | 5,454.0 | (3,908.0) | (17,233.0) | (15,883.0) | (14,999.0) | (18,316.0) | (8,617.0) | 339.0 | 1,656.0 | 817.0 | 6,335.0 | 8,665.0 | 14,875.0 | 5,867.0 | 3,515.0 | 2,766.0 | 2,128.0 | (1,294.0) | 9,078.0 | 4,792.0 |
| Total Equity | 5,457.0 | (3,914.0) | (17,228.0) | (15,848.0) | (14,846.0) | (18,075.0) | (8,462.0) | 410.0 | 1,713.0 | 1,917.0 | 7,298.0 | 8,790.0 | 14,997.0 | 5,967.0 | 3,608.0 | 2,862.0 | 2,225.0 | (1,142.0) | 9,078.0 | 4,792.0 |
| 707.0 |
| 560.0 |
| - |
| - |
| Net debt | 32,909.0 | 28,621.0 | 41,294.0 | 44,764.0 | 42,973.0 | 39,483.0 | 18,274.0 | (5,374.0) | (8,657.0) | (9,645.0) | (10,818.0) | (12,163.0) | (13,695.0) | (12,122.0) | (8,919.0) | (9,569.0) | (10,516.0) | (2,719.0) | - | - |
| Working Capital | 20,344.0 | 30,920.0 | 13,448.0 | 19,471.0 | 26,674.0 | 34,362.0 | 4,917.0 | 6,240.0 | 10,546.0 | 12,354.0 | 17,822.0 | 19,534.0 | 13,588.0 | 12,327.0 | 8,536.0 | 5,177.0 | 2,392.0 | (4,809.0) | - | - |
| Book Value | 5,454.0 | (3,908.0) | (17,233.0) | (15,883.0) | (14,999.0) | (18,316.0) | (8,617.0) | 339.0 | 1,656.0 | 817.0 | 6,335.0 | 8,665.0 | 14,875.0 | 5,867.0 | 3,515.0 | 2,766.0 | 2,128.0 | (1,294.0) | 9,078.0 | 4,792.0 |
| Tangible Book Value | (13,388.0) | (13,949.0) | (27,420.0) | (26,251.0) | (25,629.0) | (29,240.0) | (20,015.0) | (10,930.0) | (6,476.0) | (7,047.0) | (1,448.0) | 677.0 | 6,780.0 | (2,279.0) | (4,474.0) | (5,150.0) | (5,068.0) | (7,626.0) | 5,997.0 | - |
| 13,494.0 |
| 10,090.0 |
| 7,409.0 |
| 8,052.0 |
| 9,764.0 |
| 8,271.0 |
| 7,059.0 |
| - |
| 10,564.0 |
| 19,992.0 |
| 15,039.0 |
| 9,485.0 |
| 9,763.0 |
| 9,167.0 |
| 6,836.0 |
| 7,637.0 |
| 8,034.0 |
| 8,121.0 |
| 9,235.0 |
| 8,813.0 |
| 8,569.0 |
| 8,737.0 |
| 8,190.0 |
| 8,801.0 |
| 8,986.0 |
| 8,605.0 |
| Restricted Cash | 727.0 | 742.0 | 709.0 | 709.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 22.0 | 21.0 | 21.0 | 24.0 | 33.0 | 36.0 | 41.0 | 45.0 | 52.0 | 56.0 | 36.0 | 87.0 | - | 83.0 | 42.0 | 84.0 | 86.0 | 86.0 | 85.0 | 176.0 | 176.0 | 128.0 | 74.0 | 70.0 | 74.0 | 106.0 | 74.0 | 74.0 | 68.0 | - | - |
| Short Term Investments | 11,464.0 | 18,479.0 | 16,811.0 | 15,880.0 | 13,532.0 | 12,481.0 | 509.0 | 1,727.0 | 615.0 | 3,274.0 | 6,561.0 | 6,508.0 | 3,955.0 | 2,606.0 | 763.0 | 1,358.0 | 4,873.0 | 8,192.0 | 10,231.0 | 13,071.0 | 14,861.0 | - | 16,552.0 | 12,438.0 | 488.0 | 545.0 | 1,150.0 | 439.0 | 893.0 | 927.0 | 1,956.0 | 1,649.0 | 656.0 | 1,179.0 | 1,463.0 | 1,589.0 | 1,015.0 | 1,228.0 | 682.0 | 660.0 |
| Cash And Short Term Investments | 20,905.0 | 29,400.0 | 22,984.0 | 22,967.0 | 23,674.0 | 26,282.0 | 10,470.0 | 12,621.0 | 7,529.0 | 15,965.0 | 13,372.0 | 13,762.0 | 14,767.0 | 17,220.0 | 14,257.0 | 11,448.0 | 12,282.0 | 16,244.0 | 19,995.0 | 21,342.0 | 21,920.0 | - | 27,116.0 | 32,430.0 | 15,527.0 | 10,030.0 | 10,913.0 | 9,606.0 | 7,729.0 | 8,564.0 | 9,990.0 | 9,770.0 | 9,891.0 | 9,992.0 | 10,032.0 | 10,326.0 | 9,205.0 | 10,029.0 | 9,668.0 | 9,265.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,485.0 | 2,921.0 | 3,314.0 | 3,190.0 | 3,204.0 | 2,631.0 | 2,894.0 | 3,155.0 | 2,959.0 | 2,649.0 | 3,032.0 | 2,945.0 | 2,862.0 | 2,517.0 | 2,673.0 | 2,996.0 | 2,407.0 | 2,641.0 | 2,247.0 | 2,490.0 | 2,356.0 | - | 2,762.0 | 2,793.0 | 3,211.0 | 3,266.0 | 3,564.0 | 3,291.0 | 3,669.0 | 3,879.0 | 2,893.0 | 2,823.0 | 2,802.0 | 2,894.0 | 10,644.0 | 9,503.0 | 9,335.0 | 8,832.0 | 9,524.0 | 9,809.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2,733.0 | 2,301.0 | 2,904.0 | 2,563.0 | 2,474.0 | 2,965.0 | 2,918.0 | 3,282.0 | 2,843.0 | 2,504.0 | 2,287.0 | 2,941.0 | 2,857.0 | 2,847.0 | 3,073.0 | 2,086.0 | 2,356.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 124,141.0 | 128,459.0 | 122,132.0 | 127,301.0 | 127,662.0 | 127,998.0 | 109,436.0 | 114,439.0 | 106,532.0 | 109,275.0 | 106,935.0 | 107,412.0 | 108,811.0 | 109,523.0 | 109,251.0 | 106,000.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 23,961.0 | 23,613.0 | 23,470.0 | 23,208.0 | 23,193.0 | 22,925.0 | 22,923.0 | 22,640.0 | 22,414.0 | 22,245.0 | 22,085.0 | 21,895.0 | 21,692.0 | 21,442.0 | 21,208.0 | 20,971.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 15,763.0 | 15,361.0 | 12,078.0 | 11,658.0 | 11,459.0 | 11,412.0 | 11,236.0 | 10,976.0 | 10,696.0 | 10,661.0 | 10,484.0 | 10,455.0 | 10,493.0 | 10,550.0 | 10,508.0 | 10,617.0 | ||||||||||||||||||||||||
| Long Term Investments | 1,048.0 | 1,048.0 | 1,050.0 | 1,036.0 | 1,001.0 | 999.0 | 1,030.0 | 1,026.0 | 1,042.0 | 1,035.0 | 1,061.0 | 1,025.0 | 969.0 | 983.0 | 979.0 | 981.0 | 992.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | 998.0 | 983.0 | 950.0 | 948.0 | 952.0 | 956.0 | 965.0 | 966.0 | 1,001.0 | 993.0 | 936.0 | 948.0 | 944.0 | 942.0 | 947.0 | |||||||||||||||||||||||
| Goodwill | 17,633.0 | 17,275.0 | 7,281.0 | 7,280.0 | 8,091.0 | 8,084.0 | 8,112.0 | 8,108.0 | 8,089.0 | 8,093.0 | 8,069.0 | 8,061.0 | 8,063.0 | 8,057.0 | 8,045.0 | 8,055.0 | 8,065.0 | 8,068.0 | ||||||||||||||||||||||
| Intangible Assets | 1,517.0 | 1,567.0 | 1,495.0 | 1,542.0 | 1,904.0 | 1,957.0 | 2,011.0 | 2,067.0 | 2,034.0 | 2,094.0 | 2,143.0 | 2,194.0 | 2,254.0 | 2,311.0 | 2,371.0 | 2,431.0 | 2,492.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 136.0 | 107.0 | 44.0 | 136.0 | 137.0 | 185.0 | 44.0 | - | 68.0 | 59.0 | 64.0 | 66.0 | 65.0 | 63.0 | 77.0 | 106.0 | 91.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 4,160.0 | 4,177.0 | 5,698.0 | 5,849.0 | 5,932.0 | 5,414.0 | 5,505.0 | 5,319.0 | 5,190.0 | 4,935.0 | 4,562.0 | 4,456.0 | 4,320.0 | 4,163.0 | 4,814.0 | 5,747.0 | 5,814.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 164,787.0 | 168,235.0 | 150,023.0 | 155,120.0 | 156,494.0 | 156,363.0 | 137,695.0 | 142,720.0 | 134,484.0 | 137,012.0 | 134,281.0 | 134,774.0 | 136,347.0 | 137,100.0 | 137,558.0 | 135,479.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 13,713.0 | 13,109.0 | 11,732.0 | 11,238.0 | 11,034.0 | 11,364.0 | 12,267.0 | 11,864.0 | 11,616.0 | 11,964.0 | 11,143.0 | 10,936.0 | 10,274.0 | 10,200.0 | 9,793.0 | 9,575.0 | 8,779.0 | 9,261.0 | 10,151.0 | 11,450.0 | 12,410.0 | - | 14,479.0 | 13,700.0 | 14,963.0 | 15,553.0 | 15,101.0 | 15,267.0 | 14,693.0 | 12,916.0 | 13,663.0 | 12,904.0 | 12,613.0 | 12,202.0 | 12,718.0 | 12,093.0 | 11,964.0 | 11,190.0 | 11,968.0 | 11,748.0 |
| Short Term Debt | 2,855.0 | 8,461.0 | 8,742.0 | 8,719.0 | 7,930.0 | 1,278.0 | 4,474.0 | 4,765.0 | 1,063.0 | 5,204.0 | 4,891.0 | 4,609.0 | 7,926.0 | 5,190.0 | 5,431.0 | 5,406.0 | 2,591.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 62,591.0 | 59,404.0 | 57,962.0 | 59,407.0 | 61,114.0 | 60,333.0 | 57,931.0 | 58,151.0 | 58,972.0 | 56,328.0 | 55,924.0 | 55,310.0 | 54,498.0 | 53,081.0 | 53,177.0 | 52,066.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 26,388.0 | 27,141.0 | 24,364.0 | 23,508.0 | 23,576.0 | 24,103.0 | 22,628.0 | 21,850.0 | 21,607.0 | 22,331.0 | 21,104.0 | 21,221.0 | 20,812.0 | 21,581.0 | 21,217.0 | 17,752.0 | 17,864.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 105,547.0 | 108,115.0 | 103,324.0 | 103,376.0 | 103,654.0 | 97,078.0 | 97,300.0 | 96,630.0 | 93,258.0 | 95,827.0 | 93,062.0 | 92,076.0 | 93,510.0 | 90,052.0 | 89,618.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 46,962.0 | 53,848.0 | 53,177.0 | 53,143.0 | 53,394.0 | 53,625.0 | 57,397.0 | 57,669.0 | 47,689.0 | 52,055.0 | 52,031.0 | 52,037.0 | 55,175.0 | 56,794.0 | 57,021.0 | 57,009.0 | 57,559.0 | 57,921.0 | 62,238.0 | 63,377.0 | 63,384.0 | - | 58,840.0 | 58,788.0 | - | 20,964.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 237.0 | 216.0 | 191.0 | 193.0 | 162.0 | 122.0 | 249.0 | 291.0 | 223.0 | 229.0 | 218.0 | 95.0 | 194.0 | 230.0 | 230.0 | 38.0 | 158.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,405.0 | 2,432.0 | 2,350.0 | 2,324.0 | 2,260.0 | 2,318.0 | 2,314.0 | 2,212.0 | 2,546.0 | 2,332.0 | 2,239.0 | 2,158.0 | 2,198.0 | 2,211.0 | 2,250.0 | 1,891.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 158,800.0 | 162,778.0 | 158,276.0 | 158,416.0 | 159,819.0 | 160,277.0 | 161,257.0 | 160,702.0 | 151,500.0 | 154,240.0 | 150,998.0 | 150,267.0 | 151,831.0 | 152,948.0 | 155,193.0 | 150,270.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | - | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 | 5,061.0 |
| Additional Paid In Capital | 21,671.0 | 21,441.0 | 19,218.0 | 19,238.0 | 19,008.0 | 18,964.0 | 10,925.0 | 10,727.0 | 10,539.0 | 10,309.0 | 10,616.0 | 10,310.0 | 10,298.0 | 9,947.0 | 9,705.0 | 9,475.0 | ||||||||||||||||||||||||
| Retained Earnings | 17,162.0 | 17,252.0 | 9,118.0 | 14,542.0 | 15,239.0 | 15,362.0 | 19,299.0 | 25,469.0 | 26,908.0 | 27,251.0 | 27,274.0 | 28,910.0 | 29,059.0 | 29,473.0 | 30,107.0 | 33,382.0 | 33,189.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10,266.0) | (10,277.0) | (10,544.0) | (10,539.0) | (10,760.0) | (10,915.0) | (10,273.0) | (10,392.0) | (10,412.0) | (10,305.0) | (9,708.0) | (9,617.0) | (9,550.0) | (9,550.0) | (11,518.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 50,376.0 | 50,814.0 | 51,054.0 | 51,319.0 | 51,573.0 | 51,861.0 | ||||||||||||||||||||||
| Minority Interest | - | 3.0 | (3.0) | (1.0) | - | (6.0) | (10.0) | (6.0) | (7.0) | 5.0 | 12.0 | 24.0 | 24.0 | 35.0 | 64.0 | 97.0 | 130.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,987.0 | 5,454.0 | (8,250.0) | (3,295.0) | (3,325.0) | (3,908.0) | (23,552.0) | (17,976.0) | (17,009.0) | (17,233.0) | (16,729.0) | (15,517.0) | (15,508.0) | (15,883.0) | (17,699.0) | (14,888.0) | ||||||||||||||||||||||||
| Total Equity | 5,987.0 | 5,457.0 | (8,253.0) | (3,296.0) | (3,325.0) | (3,914.0) | (23,562.0) | (17,982.0) | (17,016.0) | (17,228.0) | (16,717.0) | (15,493.0) | (15,484.0) | (15,848.0) | (17,635.0) | (14,791.0) | (15,268.0) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 49,817.0 | 62,309.0 | 61,919.0 | 61,862.0 | 61,324.0 | 54,903.0 | 61,871.0 | 62,434.0 | 48,752.0 | 57,259.0 | 56,922.0 | 56,646.0 | 63,101.0 | 61,984.0 | 62,452.0 | 62,415.0 | 60,150.0 | 59,217.0 | 67,615.0 | 69,911.0 | 69,405.0 | - | 62,474.0 | 61,710.0 | 5,173.0 | 28,304.0 | 4,354.0 | 4,357.0 | 3,381.0 | 3,190.0 | 1,389.0 | 1,611.0 | 1,981.0 | 1,335.0 | 988.0 | 720.0 | 367.0 | 384.0 | 632.0 | 1,168.0 |
| Net debt | 28,912.0 | 32,909.0 | 38,935.0 | 38,895.0 | 37,650.0 | 28,621.0 | 51,401.0 | 49,813.0 | 41,223.0 | 41,294.0 | 43,550.0 | 42,884.0 | 48,334.0 | 44,764.0 | 48,195.0 | 50,967.0 | 47,868.0 | 42,973.0 | ||||||||||||||||||||||
| Working Capital | 18,594.0 | 20,344.0 | 18,808.0 | 23,925.0 | 24,008.0 | 30,920.0 | 12,136.0 | 17,809.0 | 13,274.0 | 13,448.0 | 13,873.0 | 15,336.0 | 15,301.0 | 19,471.0 | 19,633.0 | 21,201.0 | 24,320.0 | |||||||||||||||||||||||
| Book Value | 5,987.0 | 5,454.0 | (8,250.0) | (3,295.0) | (3,325.0) | (3,908.0) | (23,552.0) | (17,976.0) | (17,009.0) | (17,233.0) | (16,729.0) | (15,517.0) | (15,508.0) | (15,883.0) | (17,699.0) | (14,888.0) | (15,398.0) | (14,999.0) | ||||||||||||||||||||||
| Tangible Book Value | (13,163.0) | (13,388.0) | (17,026.0) | (12,117.0) | (13,320.0) | (13,949.0) | (33,675.0) | (28,151.0) | (27,132.0) | (27,420.0) | (26,941.0) | (25,772.0) | (25,825.0) | (26,251.0) | (28,115.0) | (25,374.0) | (25,955.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,221.0 |
| 2,664.0 |
| 4,187.0 |
| 4,123.0 |
| - |
| 5,213.0 |
| 2,624.0 |
| 2,739.0 |
| 3,106.0 |
| 2,656.0 |
| 3,304.0 |
| 2,194.0 |
| 2,335.0 |
| 2,398.0 |
| 2,396.0 |
| 2,481.0 |
| 2,417.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106,012.0 |
| 108,666.0 |
| 116,888.0 |
| 119,095.0 |
| 119,945.0 |
| - |
| 131,012.0 |
| 130,277.0 |
| 111,011.0 |
| 102,229.0 |
| 101,656.0 |
| 95,111.0 |
| 89,509.0 |
| 87,830.0 |
| 87,686.0 |
| 86,401.0 |
| 86,543.0 |
| 85,194.0 |
| 64,142.0 |
| 62,831.0 |
| 62,367.0 |
| 62,488.0 |
| 62,237.0 |
| 63,507.0 |
| 20,759.0 |
| 20,538.0 |
| 20,442.0 |
| 20,567.0 |
| 20,792.0 |
| - |
| 20,241.0 |
| 19,863.0 |
| 19,591.0 |
| 19,342.0 |
| 19,125.0 |
| 18,855.0 |
| 18,821.0 |
| 18,568.0 |
| 18,328.0 |
| 18,137.0 |
| 17,894.0 |
| 17,641.0 |
| 17,401.0 |
| 17,380.0 |
| 17,156.0 |
| 16,883.0 |
| 16,752.0 |
| 16,641.0 |
| 10,755.0 |
| 10,918.0 |
| 11,113.0 |
| 11,341.0 |
| 11,643.0 |
| - |
| 11,969.0 |
| 12,182.0 |
| 12,405.0 |
| 12,502.0 |
| 12,527.0 |
| 12,601.0 |
| 12,594.0 |
| 12,645.0 |
| 12,571.0 |
| 12,605.0 |
| 12,628.0 |
| 12,672.0 |
| 12,712.0 |
| 12,820.0 |
| 12,842.0 |
| 12,807.0 |
| 12,713.0 |
| 12,533.0 |
| 975.0 |
| 963.0 |
| 883.0 |
| 980.0 |
| - |
| 1,052.0 |
| 1,066.0 |
| 1,124.0 |
| 1,092.0 |
| 1,117.0 |
| 1,142.0 |
| 1,183.0 |
| 1,087.0 |
| 1,190.0 |
| 1,203.0 |
| 1,248.0 |
| 1,260.0 |
| 1,270.0 |
| 1,278.0 |
| 1,319.0 |
| 1,317.0 |
| 1,303.0 |
| 1,312.0 |
| 930.0 |
| 928.0 |
| 846.0 |
| 925.0 |
| - |
| 981.0 |
| 998.0 |
| 1,062.0 |
| 1,031.0 |
| 1,079.0 |
| 1,103.0 |
| 1,143.0 |
| 1,048.0 |
| 1,149.0 |
| 1,159.0 |
| 1,203.0 |
| 1,214.0 |
| 1,226.0 |
| 1,220.0 |
| 1,242.0 |
| 1,242.0 |
| 1,211.0 |
| 1,230.0 |
| 8,070.0 |
| 8,076.0 |
| 8,074.0 |
| - |
| 8,071.0 |
| 8,064.0 |
| 8,057.0 |
| 8,060.0 |
| 8,063.0 |
| 8,051.0 |
| 7,967.0 |
| 7,840.0 |
| 5,722.0 |
| 5,550.0 |
| 5,558.0 |
| 5,559.0 |
| 5,344.0 |
| 5,347.0 |
| 5,342.0 |
| 5,324.0 |
| 5,128.0 |
| 5,128.0 |
| 2,562.0 |
| 2,631.0 |
| 2,702.0 |
| 2,773.0 |
| - |
| 2,941.0 |
| 3,019.0 |
| 3,256.0 |
| 3,338.0 |
| 3,587.0 |
| 3,761.0 |
| 3,498.0 |
| 3,429.0 |
| 2,530.0 |
| 2,494.0 |
| 2,525.0 |
| 2,573.0 |
| 2,523.0 |
| 2,567.0 |
| 2,496.0 |
| 2,540.0 |
| 2,488.0 |
| 2,544.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,178.0 |
| 1,064.0 |
| 1,008.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.0 |
| 74.0 |
| 84.0 |
| 79.0 |
| - |
| 704.0 |
| 729.0 |
| 678.0 |
| 683.0 |
| 296.0 |
| 357.0 |
| 281.0 |
| 284.0 |
| 323.0 |
| 325.0 |
| 325.0 |
| 321.0 |
| 298.0 |
| 325.0 |
| 336.0 |
| 332.0 |
| 265.0 |
| 267.0 |
| 5,591.0 |
| 5,312.0 |
| 4,889.0 |
| 4,646.0 |
| - |
| 3,502.0 |
| 5,481.0 |
| 4,428.0 |
| 3,585.0 |
| 3,275.0 |
| 3,099.0 |
| 2,941.0 |
| 1,826.0 |
| 1,852.0 |
| 1,800.0 |
| 1,969.0 |
| 2,027.0 |
| 1,679.0 |
| 1,470.0 |
| 1,444.0 |
| 1,416.0 |
| 1,415.0 |
| 1,409.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135,801.0 |
| 138,552.0 |
| 146,846.0 |
| 148,935.0 |
| 150,035.0 |
| - |
| 161,261.0 |
| 162,872.0 |
| 143,075.0 |
| 133,625.0 |
| 132,598.0 |
| 126,261.0 |
| 120,209.0 |
| 117,359.0 |
| 114,659.0 |
| 113,195.0 |
| 113,549.0 |
| 112,362.0 |
| 91,007.0 |
| 90,036.0 |
| 89,673.0 |
| 89,997.0 |
| 88,950.0 |
| 89,609.0 |
| 1,296.0 |
| 5,377.0 |
| 6,534.0 |
| 6,021.0 |
| - |
| 3,634.0 |
| 2,922.0 |
| 5,173.0 |
| 7,340.0 |
| 4,354.0 |
| 4,357.0 |
| 3,381.0 |
| 3,190.0 |
| 1,389.0 |
| 1,611.0 |
| 1,981.0 |
| 1,335.0 |
| 988.0 |
| 720.0 |
| 367.0 |
| 384.0 |
| 632.0 |
| 1,168.0 |
| 52,458.0 |
| 52,980.0 |
| 51,269.0 |
| 50,738.0 |
| 50,908.0 |
| - |
| 51,974.0 |
| 53,367.0 |
| 52,883.0 |
| 51,551.0 |
| 53,167.0 |
| 52,523.0 |
| 52,534.0 |
| 50,676.0 |
| 51,496.0 |
| 50,970.0 |
| 49,955.0 |
| 48,042.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 260.0 |
| 251.0 |
| 241.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,455.0 |
| 18,974.0 |
| 19,502.0 |
| 20,553.0 |
| - |
| 22,220.0 |
| 22,493.0 |
| 21,483.0 |
| 22,868.0 |
| 19,224.0 |
| 20,042.0 |
| 13,007.0 |
| 14,808.0 |
| 12,869.0 |
| 12,240.0 |
| 10,983.0 |
| 13,069.0 |
| 14,008.0 |
| 14,294.0 |
| 13,332.0 |
| 14,691.0 |
| 13,243.0 |
| 13,534.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84,799.0 |
| 81,692.0 |
| 81,992.0 |
| 85,771.0 |
| 88,224.0 |
| 89,892.0 |
| - |
| 92,307.0 |
| 92,482.0 |
| 94,502.0 |
| 97,312.0 |
| 91,846.0 |
| 92,189.0 |
| 83,615.0 |
| 81,590.0 |
| 79,417.0 |
| 77,725.0 |
| 75,532.0 |
| 74,648.0 |
| 54,409.0 |
| 52,909.0 |
| 49,781.0 |
| 50,134.0 |
| 48,489.0 |
| 49,859.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 969.0 |
| 866.0 |
| 823.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 218.0 |
| 1,185.0 |
| 1,064.0 |
| 908.0 |
| - |
| 503.0 |
| 404.0 |
| 336.0 |
| 413.0 |
| 1,615.0 |
| - |
| 1,656.0 |
| 1,736.0 |
| 1,738.0 |
| 1,900.0 |
| 2,001.0 |
| 2,188.0 |
| 2,884.0 |
| 1,415.0 |
| 1,339.0 |
| 1,338.0 |
| 2,211.0 |
| 2,422.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,879.0 |
| 1,750.0 |
| 1,722.0 |
| 1,571.0 |
| 1,477.0 |
| - |
| 2,907.0 |
| 2,821.0 |
| 3,398.0 |
| 3,422.0 |
| 3,621.0 |
| 4,839.0 |
| 3,731.0 |
| 3,059.0 |
| 2,905.0 |
| 2,875.0 |
| 2,474.0 |
| 2,015.0 |
| 1,449.0 |
| 2,128.0 |
| 2,285.0 |
| 2,221.0 |
| 1,729.0 |
| 2,048.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151,069.0 |
| 153,398.0 |
| 161,112.0 |
| 165,420.0 |
| 167,876.0 |
| - |
| 172,814.0 |
| 174,254.0 |
| 152,435.0 |
| 141,925.0 |
| 136,407.0 |
| 131,204.0 |
| 119,977.0 |
| 116,949.0 |
| 115,868.0 |
| 114,569.0 |
| 112,251.0 |
| 110,649.0 |
| 88,749.0 |
| 90,858.0 |
| 88,350.0 |
| 88,080.0 |
| 86,800.0 |
| 88,962.0 |
| 9,295.0 |
| 9,052.0 |
| 8,796.0 |
| 8,481.0 |
| 8,155.0 |
| - |
| 6,687.0 |
| 6,648.0 |
| 6,595.0 |
| 6,745.0 |
| 6,688.0 |
| 6,638.0 |
| 6,573.0 |
| 6,768.0 |
| 6,714.0 |
| 6,676.0 |
| 6,624.0 |
| 6,804.0 |
| 6,754.0 |
| 4,644.0 |
| 4,604.0 |
| 4,762.0 |
| 4,808.0 |
| 4,778.0 |
| 34,408.0 |
| 38,551.0 |
| 38,660.0 |
| 38,073.0 |
| - |
| 47,029.0 |
| 47,478.0 |
| 49,854.0 |
| 50,644.0 |
| 53,986.0 |
| 52,819.0 |
| 58,090.0 |
| 55,941.0 |
| 54,666.0 |
| 52,303.0 |
| 52,095.0 |
| 49,618.0 |
| 44,052.0 |
| 42,222.0 |
| 42,165.0 |
| 40,714.0 |
| 40,641.0 |
| 38,362.0 |
| (11,487.0) |
| (11,370.0) |
| (11,659.0) |
| (14,818.0) |
| (16,661.0) |
| (16,952.0) |
| - |
| (15,779.0) |
| (16,025.0) |
| (16,333.0) |
| (16,153.0) |
| (14,927.0) |
| (14,908.0) |
| (14,969.0) |
| (15,083.0) |
| (15,949.0) |
| (16,139.0) |
| (16,162.0) |
| (16,373.0) |
| (13,036.0) |
| (13,234.0) |
| (13,415.0) |
| (13,623.0) |
| (12,658.0) |
| (12,795.0) |
| 52,030.0 |
| 52,223.0 |
| 52,395.0 |
| - |
| 54,819.0 |
| 54,829.0 |
| 54,842.0 |
| 54,914.0 |
| 54,924.0 |
| 54,932.0 |
| 54,630.0 |
| 52,348.0 |
| 51,781.0 |
| 49,342.0 |
| 46,396.0 |
| 43,454.0 |
| 41,745.0 |
| 40,730.0 |
| 38,320.0 |
| 36,097.0 |
| 35,763.0 |
| 34,821.0 |
| 153.0 |
| 174.0 |
| 197.0 |
| 217.0 |
| - |
| 268.0 |
| 285.0 |
| 305.0 |
| 317.0 |
| 307.0 |
| 379.0 |
| 107.0 |
| 71.0 |
| 80.0 |
| 67.0 |
| 76.0 |
| 57.0 |
| 59.0 |
| 59.0 |
| 60.0 |
| 60.0 |
| 61.0 |
| 62.0 |
| (15,398.0) |
| (14,999.0) |
| (14,440.0) |
| (16,682.0) |
| (18,058.0) |
| (8,462.0) |
| (11,821.0) |
| (11,667.0) |
| (9,665.0) |
| (8,617.0) |
| (4,116.0) |
| (5,322.0) |
| 125.0 |
| 339.0 |
| (1,289.0) |
| (1,441.0) |
| 1,222.0 |
| 1,656.0 |
| 1,086.0 |
| (2,037.0) |
| 95.0 |
| 817.0 |
| 2,089.0 |
| 585.0 |
| (14,846.0) |
| (14,266.0) |
| (16,485.0) |
| (17,841.0) |
| (8,462.0) |
| (11,553.0) |
| (11,382.0) |
| (9,360.0) |
| (8,300.0) |
| (3,809.0) |
| (4,943.0) |
| 232.0 |
| 410.0 |
| (1,209.0) |
| (1,374.0) |
| 1,298.0 |
| 1,713.0 |
| 2,258.0 |
| (822.0) |
| 1,323.0 |
| 1,917.0 |
| 2,150.0 |
| 647.0 |
| 47,620.0 |
| 48,569.0 |
| 47,485.0 |
| - |
| 35,358.0 |
| 29,280.0 |
| (10,354.0) |
| 18,274.0 |
| (6,559.0) |
| (5,249.0) |
| (4,348.0) |
| (5,374.0) |
| (8,601.0) |
| (8,159.0) |
| (7,910.0) |
| (8,657.0) |
| (9,044.0) |
| (9,606.0) |
| (8,838.0) |
| (9,645.0) |
| (9,036.0) |
| (8,097.0) |
| 26,674.0 |
| 31,117.0 |
| 30,871.0 |
| 30,053.0 |
| - |
| 38,705.0 |
| 37,795.0 |
| 16,509.0 |
| 4,917.0 |
| 9,810.0 |
| 2,922.0 |
| 5,894.0 |
| 6,240.0 |
| 8,269.0 |
| 8,676.0 |
| 11,011.0 |
| 10,546.0 |
| 9,733.0 |
| 9,922.0 |
| 12,586.0 |
| 12,354.0 |
| 13,748.0 |
| 13,648.0 |
| (14,440.0) |
| (16,682.0) |
| (18,058.0) |
| (8,462.0) |
| (11,821.0) |
| (11,667.0) |
| (9,665.0) |
| (8,617.0) |
| (4,116.0) |
| (5,322.0) |
| 125.0 |
| 339.0 |
| (1,289.0) |
| (1,441.0) |
| 1,222.0 |
| 1,656.0 |
| 1,086.0 |
| (2,037.0) |
| 95.0 |
| 817.0 |
| 2,089.0 |
| 585.0 |
| (25,629.0) |
| (25,141.0) |
| (27,460.0) |
| (28,905.0) |
| - |
| (22,833.0) |
| (22,750.0) |
| (20,978.0) |
| (20,015.0) |
| (15,766.0) |
| (17,134.0) |
| (11,340.0) |
| (10,930.0) |
| (9,541.0) |
| (9,485.0) |
| (6,861.0) |
| (6,476.0) |
| (6,781.0) |
| (9,951.0) |
| (7,743.0) |
| (7,047.0) |
| (5,527.0) |
| (7,087.0) |