| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,212.0 | 885.0 | 695.0 | 548.0 | 563.0 | 1,366.0 | 1,798.0 | 721.0 | 448.0 | 597.0 | 224.0 | 191.0 | 416.0 | 174.1 | 165.8 | 152.0 | 210.6 | ||
| Restricted Cash | 7.0 | 8.0 | 15.0 | 10.0 | 16.0 | 15.0 | 8.0 | 7.0 | 10.0 | 9.0 | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,212.0 | 885.0 | 695.0 | 548.0 | 563.0 | 1,366.0 | 1,798.0 | 721.0 | 448.0 | 597.0 | 224.0 | 191.0 | 416.0 | 174.1 | 165.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,057.0 | 1,736.0 | 1,670.0 | 2,107.0 | 2,022.0 | 1,344.0 | 1,186.0 | 1,280.0 | 1,343.0 | 1,158.0 | 754.0 | 793.0 | 798.9 | 864.6 | 840.6 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,013.0 | 1,477.0 | 1,531.0 | 2,179.0 | 1,795.0 | 1,353.0 | 1,274.0 | 1,271.0 | 1,526.0 | 1,413.0 | 898.0 | 1,016.7 | 1,028.3 | 1,044.4 | 1,072.5 | 1,083.9 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 7,533.0 | 7,277.0 | 7,386.0 | 6,632.0 | 5,405.0 | 5,033.2 | 4,929.2 | 4,650.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 4,452.0 | 3,418.0 | 3,661.0 | 4,383.0 | 4,759.0 | 3,430.0 | 3,136.0 | 3,095.0 | 2,762.0 | 2,033.0 | 1,501.0 | 1,340.0 | 998.8 | 946.9 | 847.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 6,337.0 | 6,510.0 | 6,518.0 | 7,310.0 | 4,974.0 | 2,993.8 | 3,182.5 | 3,085.3 | 2,696.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1,422.0 | 1,395.0 | 1,312.0 | 1,260.0 | 1,220.0 | 1,167.0 | 1,178.0 | 1,157.0 | 1,084.0 | 1,038.0 | 962.0 | 1,131.3 | 1,078.4 | 1,026.3 | 941.7 | 893.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2.0 | 191.0 | 856.0 | 1,408.0 | 15.0 | 17.0 | 7,791.0 | 6,518.0 | 6,631.0 | 7,389.0 | 5,028.0 | 3,048.8 | 3,547.8 | 3,189.4 | 2,764.5 | 2,736.1 | |||
| (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 | 730.0 | 1,212.0 | 568.0 | 296.0 | 449.0 | 885.0 | 1,440.0 | 1,346.0 | 1,719.0 | 695.0 | 1,335.0 | 955.0 | 572.0 | 548.0 | 473.0 | |||||||||||||||||||||||||
| 127.4 |
| 151.6 |
| - |
| - |
| - |
| 152.0 |
| 210.6 |
| 127.4 |
| 151.6 |
| 774.3 |
| 534.9 |
| - |
| - |
| 881.2 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 265.0 | 169.0 | 231.0 | 168.0 | 305.0 | 218.0 | 181.0 | 146.0 | 150.0 | 152.0 | 177.0 | - | - | 190.8 | 173.2 | 117.5 | 119.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,113.0 | 4,841.0 | 4,883.0 | 5,489.0 | 5,223.0 | 4,675.0 | 4,884.0 | 3,940.0 | 3,758.0 | 3,653.0 | 2,184.0 | 2,313.5 | 2,470.9 | 2,339.4 | 2,321.9 | 2,305.7 | 2,262.2 | - | - |
| 4,383.2 |
| 4,127.1 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 3,063.0 | 2,735.0 | 2,776.0 | 2,245.0 | 2,719.0 | 2,602.5 | 2,556.9 | 2,373.7 | 2,163.0 | 2,078.9 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 4,470.0 | 4,542.0 | 4,610.0 | 4,387.0 | 2,686.0 | 2,430.7 | 2,372.3 | 2,276.7 | 2,220.2 | 2,048.2 | 1,751.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,379.0 | 4,172.0 | 4,250.0 | 4,195.0 | 4,378.0 | 4,484.0 | 4,419.0 | 4,475.0 | 4,933.0 | 5,095.0 | 2,177.0 | 2,255.0 | 2,399.7 | 2,354.8 | 2,247.1 | 2,105.3 | 2,008.3 | - | - |
| Intangible Assets | 982.0 | 1,080.0 | 1,248.0 | 1,417.0 | 1,688.0 | 1,883.0 | 2,002.0 | 2,188.0 | 2,462.0 | 1,934.0 | 195.0 | 137.1 | 166.1 | 162.9 | 180.6 | 149.1 | - | - | - |
| Operating Lease Right Of Use Assets | 355.0 | 334.0 | 365.0 | 434.0 | 420.0 | 302.0 | 239.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 64.0 | 63.0 | 114.0 | 73.0 | 126.0 | 227.0 | 241.0 | 237.0 | - | 4.0 | 123.0 | 85.4 | 36.5 | 44.7 | 29.7 | 34.6 | - | - | - |
| Other Non-Current Assets | 1,394.0 | 1,362.0 | 1,354.0 | 1,715.0 | 1,923.0 | 1,859.0 | 1,585.0 | 1,409.0 | 1,406.0 | 1,104.0 | 301.0 | 572.3 | 577.5 | 544.6 | 495.4 | 468.5 | 385.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 2,803.4 | 2,718.8 | 5,167.7 | 4,962.7 | 4,622.0 | - | - | - |
| Total Assets | 19,524.0 | 17,628.0 | 19,303.0 | 19,909.0 | 19,714.0 | 18,252.0 | 17,360.0 | 16,554.0 | 17,169.0 | 16,173.0 | 9,697.0 | 7,571.0 | 7,820.4 | 7,520.7 | 7,284.6 | 6,927.7 | 6,488.3 | - | - |
| 700.3 |
| 581.8 |
| - |
| - |
| Short Term Debt | 2.0 | 191.0 | 856.0 | 1,408.0 | 15.0 | 17.0 | 1,454.0 | 8.0 | 113.0 | 79.0 | 54.0 | 55.0 | 365.3 | 104.1 | 67.8 | 34.5 | - | - | - |
| Deferred Revenue Current | 74.0 | 50.0 | 114.0 | 49.0 | 272.0 | 108.0 | 87.0 | 45.0 | 45.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 78.0 | 79.0 | 83.0 | 91.0 | 80.0 | 63.0 | 58.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 303.0 | 303.0 | 245.0 | 236.0 | 349.0 | 347.0 | 285.0 | 289.0 | 352.0 | 315.0 | 229.0 | 269.9 | 241.3 | 278.4 | 248.3 | 258.2 | 212.0 | - | - |
| Other Current Liabilities | 711.0 | 725.0 | 779.0 | 981.0 | 830.0 | 650.0 | 676.0 | 492.0 | 540.0 | 399.0 | 335.0 | 221.8 | 264.7 | 240.7 | 313.1 | 314.1 | 187.8 | - | - |
| Total Current Liabilities | 5,487.0 | 4,847.0 | 6,185.0 | 7,008.0 | 5,953.0 | 4,444.0 | 5,577.0 | 4,095.0 | 4,107.0 | 2,969.0 | 2,142.0 | 2,006.8 | 1,927.4 | 1,685.8 | 1,856.1 | 1,383.3 | 1,430.2 | - | - |
| 2,701.6 |
| 2,283.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 283.0 | 265.0 | 287.0 | 349.0 | 340.0 | 232.0 | 181.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 2.0 | 2.0 | 3.0 | 2.0 | 38.0 | 29.0 | 9.0 | 8.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 655.0 | 594.0 | 421.0 | 540.0 | 665.0 | 634.0 | 561.0 | 645.0 | 695.0 | 439.0 | 30.2 | 32.4 | 86.4 | 55.5 | 80.2 | 86.8 | - | - | - |
| Pension Obligations | 499.0 | 577.0 | 735.0 | 847.0 | 1,205.0 | 1,613.0 | 1,486.0 | 1,455.0 | 1,463.0 | 1,497.0 | 1,147.0 | 1,178.3 | 1,033.0 | 1,238.1 | 1,143.7 | 963.3 | - | - | - |
| Other Non-Current Liabilities | 471.0 | 368.0 | 384.0 | 447.0 | 484.0 | 441.0 | 380.0 | 287.0 | 340.0 | 417.0 | - | - | 285.6 | 207.9 | 210.1 | 218.8 | 130.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,103.0 | 11,698.0 | 15,466.0 | 16,382.0 | 16,029.0 | 14,915.0 | 14,341.0 | 12,992.0 | 13,123.0 | 12,632.0 | 8,436.0 | 6,331.4 | 6,404.4 | 6,206.5 | 5,906.6 | 5,269.6 | 4,905.3 | - | - |
| 830.8 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 12,219.0 | 11,527.0 | 7,763.0 | 7,309.0 | 6,843.0 | 6,192.0 | 5,803.0 | 5,341.0 | 4,987.0 | 4,739.0 | 4,557.0 | 4,346.9 | 3,947.7 | 3,614.7 | 3,228.3 | 2,829.8 | 2,397.1 | - | - |
| Accumulated Other Comprehensive Income | (869.0) | (1,003.0) | (916.0) | (679.0) | (582.0) | (954.0) | (910.0) | (835.0) | (656.0) | (941.0) | (640.0) | (522.1) | (249.9) | (362.1) | (335.2) | (82.1) | (63.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 3,628.0 | 3,923.0 | 3,551.6 | 3,140.1 | 2,615.7 | 2,123.1 | 1,582.8 | - | - |
| Minority Interest | - | 68.0 | 68.0 | 66.0 | 58.0 | 62.0 | 70.0 | 104.0 | 105.0 | 106.0 | 10.0 | 206.5 | 191.4 | 175.4 | 158.9 | 140.1 | 1.7 | - | - |
| Total Stockholders Equity | 5,421.0 | 5,862.0 | 3,769.0 | 3,461.0 | 3,627.0 | 3,275.0 | 2,949.0 | 3,458.0 | 3,941.0 | 3,435.0 | 1,251.0 | 1,033.1 | 1,224.6 | 1,114.6 | 1,219.1 | 1,518.0 | 1,583.0 | 1,087.3 | 1,343.6 |
| Total Equity | 5,421.0 | 5,930.0 | 3,837.0 | 3,527.0 | 3,685.0 | 3,337.0 | 3,019.0 | 3,562.0 | 4,046.0 | 3,541.0 | 1,261.0 | 1,240.0 | 1,417.0 | 1,314.2 | 1,402.2 | 1,658.1 | 1,583.0 | 1,087.3 | 1,343.6 |
| 2,283.9 |
| - |
| - |
| Net debt | (1,210.0) | (694.0) | 161.0 | 860.0 | (548.0) | (1,349.0) | 5,993.0 | 5,797.0 | 6,183.0 | 6,792.0 | 4,804.0 | 2,857.8 | 3,131.8 | 3,015.3 | 2,598.7 | 2,584.1 | 2,073.3 | - | - |
| Working Capital | 626.0 | (6.0) | (1,302.0) | (1,519.0) | (730.0) | 231.0 | (693.0) | (155.0) | (349.0) | 684.0 | 42.0 | 306.7 | 543.5 | 653.6 | 465.8 | 922.4 | 832.0 | - | - |
| Book Value | 5,421.0 | 5,862.0 | 3,769.0 | 3,461.0 | 3,627.0 | 3,275.0 | 2,949.0 | 3,458.0 | 3,941.0 | 3,435.0 | 1,251.0 | 1,033.1 | 1,224.6 | 1,114.6 | 1,219.1 | 1,518.0 | 1,583.0 | 1,087.3 | 1,343.6 |
| Tangible Book Value | 60.0 | 610.0 | (1,729.0) | (2,151.0) | (2,439.0) | (3,092.0) | (3,472.0) | (3,205.0) | (3,454.0) | (3,594.0) | (1,121.0) | (1,359.0) | (1,341.2) | (1,403.1) | (1,208.6) | (736.4) | (425.3) | - | - |
| 480.0 |
| 437.0 |
| 563.0 |
| 1,446.0 |
| 571.0 |
| 461.0 |
| 1,366.0 |
| 771.0 |
| 643.0 |
| 801.0 |
| 1,798.0 |
| 483.0 |
| 764.0 |
| 603.0 |
| 721.0 |
| 598.0 |
| 549.0 |
| 477.0 |
| 448.0 |
| 556.0 |
| 433.0 |
| 458.0 |
| 597.0 |
| 645.0 |
| 6,399.0 |
| Restricted Cash | 17.0 | 7.0 | 4.0 | 6.0 | 7.0 | 8.0 | 4.0 | 2.0 | 6.0 | 15.0 | 14.0 | 13.0 | 22.0 | 10.0 | 23.0 | 26.0 | 9.0 | 16.0 | 12.0 | 15.0 | 10.0 | 15.0 | 12.0 | 10.0 | 10.0 | 8.0 | 9.0 | 9.0 | 6.0 | 7.0 | 13.0 | 8.0 | 8.0 | 10.0 | 6.0 | 7.0 | 6.0 | 9.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 730.0 | 1,212.0 | 568.0 | 296.0 | 449.0 | 885.0 | 1,440.0 | 1,346.0 | 1,719.0 | 695.0 | 1,335.0 | 955.0 | 572.0 | 548.0 | 473.0 | 480.0 | 437.0 | 563.0 | 1,446.0 | 571.0 | 461.0 | 1,366.0 | 771.0 | 643.0 | 801.0 | 1,798.0 | 483.0 | 764.0 | 603.0 | 721.0 | 598.0 | 549.0 | 477.0 | 448.0 | 556.0 | 433.0 | 458.0 | 597.0 | 645.0 | 6,399.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,425.0 | 2,057.0 | 2,201.0 | 2,350.0 | 2,129.0 | 1,736.0 | 2,195.0 | 2,193.0 | 2,585.0 | 1,670.0 | 1,660.0 | 1,823.0 | 2,072.0 | 2,107.0 | 2,322.0 | 2,546.0 | 2,495.0 | 2,022.0 | 1,976.0 | 2,102.0 | 1,640.0 | 1,344.0 | 1,418.0 | 1,447.0 | 1,417.0 | 1,186.0 | 1,405.0 | 1,511.0 | 1,426.0 | 1,280.0 | 1,400.0 | 1,640.0 | 1,751.0 | 1,343.0 | 1,425.0 | 1,332.0 | 1,354.0 | 1,158.0 | 1,474.0 | 1,524.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,223.0 | 2,013.0 | 1,856.0 | 1,732.0 | 1,642.0 | 1,477.0 | 1,385.0 | 1,426.0 | 1,498.0 | 1,531.0 | 1,688.0 | 1,982.0 | 2,191.0 | 2,179.0 | 2,201.0 | 2,473.0 | 2,323.0 | 1,795.0 | 1,638.0 | 1,490.0 | 1,399.0 | 1,353.0 | 1,309.0 | 1,388.0 | 1,354.0 | 1,274.0 | 1,180.0 | 1,183.0 | 1,275.0 | 1,271.0 | 1,243.0 | 1,257.0 | 1,447.0 | 1,526.0 | 1,433.0 | 1,524.0 | 1,554.0 | 1,413.0 | 1,418.0 | 1,483.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 345.0 | 265.0 | 207.0 | 216.0 | 212.0 | 169.0 | 113.0 | 229.0 | 225.0 | 231.0 | 326.0 | 207.0 | 183.0 | 168.0 | 261.0 | 401.0 | 418.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,219.0 | 6,113.0 | 5,347.0 | 5,252.0 | 5,040.0 | 4,841.0 | 5,607.0 | 5,752.0 | 6,524.0 | 4,883.0 | 5,408.0 | 5,435.0 | 5,507.0 | 5,489.0 | 5,812.0 | 6,493.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,941.0 | 7,634.0 | 7,533.0 | 7,211.0 | 7,192.0 | 7,044.0 | 7,277.0 | 7,182.0 | 7,076.0 | 7,609.0 | 7,386.0 | 7,174.0 | 6,946.0 | 6,740.0 | 6,632.0 | 6,654.0 | 6,532.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,410.0 | 4,379.0 | 4,377.0 | 4,381.0 | 4,241.0 | 4,172.0 | 4,244.0 | 4,190.0 | 4,211.0 | 4,250.0 | 4,222.0 | 4,269.0 | 4,255.0 | 4,235.0 | 4,119.0 | 4,350.0 | 4,324.0 | 4,378.0 | ||||||||||||||||||||||
| Intangible Assets | 947.0 | 982.0 | 1,014.0 | 1,056.0 | 1,062.0 | 1,080.0 | 1,138.0 | 1,159.0 | 1,199.0 | 1,248.0 | 1,315.0 | 1,366.0 | 1,389.0 | 1,417.0 | 1,410.0 | 1,474.0 | 1,627.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 362.0 | 355.0 | 331.0 | 336.0 | 332.0 | 334.0 | 318.0 | 328.0 | 345.0 | 365.0 | 450.0 | 456.0 | 418.0 | 434.0 | 443.0 | 440.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 50.0 | 64.0 | 49.0 | 69.0 | 61.0 | 63.0 | 64.0 | 72.0 | 85.0 | 114.0 | 72.0 | 62.0 | 70.0 | 73.0 | 112.0 | 104.0 | 88.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,398.0 | 1,394.0 | 1,410.0 | 1,364.0 | 1,319.0 | 1,362.0 | 1,285.0 | 1,313.0 | 1,330.0 | 1,354.0 | 1,723.0 | 1,821.0 | 1,755.0 | 1,715.0 | 1,974.0 | 1,980.0 | 1,986.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 19,770.0 | 19,524.0 | 18,721.0 | 18,608.0 | 18,039.0 | 17,628.0 | 18,824.0 | 18,961.0 | 19,898.0 | 19,303.0 | 19,932.0 | 20,171.0 | 20,109.0 | 19,909.0 | 20,053.0 | 20,926.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,812.0 | 4,452.0 | 3,494.0 | 3,523.0 | 3,226.0 | 3,418.0 | 3,261.0 | 3,174.0 | 3,257.0 | 3,661.0 | 3,294.0 | 3,433.0 | 3,647.0 | 4,383.0 | 4,527.0 | 4,991.0 | 5,026.0 | 4,759.0 | 4,210.0 | 3,961.0 | 3,355.0 | 3,430.0 | 2,832.0 | 2,699.0 | 2,613.0 | 3,136.0 | 2,658.0 | 2,739.0 | 2,739.0 | 3,095.0 | 2,953.0 | 2,739.0 | 2,822.0 | 2,762.0 | 2,419.0 | 2,146.0 | 1,830.0 | 2,033.0 | 1,864.0 | 2,168.0 |
| Short Term Debt | 647.0 | 2.0 | 258.0 | 447.0 | 447.0 | 191.0 | 452.0 | 276.0 | 281.0 | 1,065.0 | 2,108.0 | 2,245.0 | 2,356.0 | 1,408.0 | 470.0 | 251.0 | 293.0 | 15.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 77.0 | 74.0 | 71.0 | 59.0 | 63.0 | 50.0 | 84.0 | 76.0 | 99.0 | 114.0 | 307.0 | 267.0 | 304.0 | 316.0 | 213.0 | 235.0 | 234.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 82.0 | 78.0 | 78.0 | 78.0 | 81.0 | 79.0 | 78.0 | 79.0 | 80.0 | 83.0 | 96.0 | 96.0 | 90.0 | 91.0 | 89.0 | 90.0 | ||||||||||||||||||||||||
| Accrued Expenses | 230.0 | 303.0 | 273.0 | 247.0 | 210.0 | 303.0 | 308.0 | 266.0 | 257.0 | 245.0 | 310.0 | 267.0 | 250.0 | 236.0 | 294.0 | 273.0 | 276.0 | |||||||||||||||||||||||
| Other Current Liabilities | 731.0 | 711.0 | 728.0 | 916.0 | 804.0 | 725.0 | 1,103.0 | 1,173.0 | 1,589.0 | 779.0 | 1,003.0 | 981.0 | 967.0 | 981.0 | 898.0 | 968.0 | 891.0 | |||||||||||||||||||||||
| Total Current Liabilities | 5,559.0 | 5,487.0 | 4,839.0 | 5,259.0 | 4,845.0 | 4,847.0 | 5,124.0 | 4,889.0 | 5,384.0 | 6,185.0 | 6,715.0 | 6,926.0 | 7,220.0 | 7,008.0 | 6,189.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,679.0 | 7,158.0 | 7,476.0 | 6,337.0 | 6,623.0 | 6,916.0 | 6,719.0 | 6,510.0 | 6,523.0 | 7,171.0 | 7,131.0 | 6,518.0 | 7,104.0 | 7,226.0 | 7,476.0 | 7,310.0 | 7,724.0 | 8,234.0 |
| Operating Lease Liabilities Non-Current | 287.0 | 283.0 | 260.0 | 268.0 | 262.0 | 265.0 | 249.0 | 257.0 | 273.0 | 287.0 | 365.0 | 367.0 | 333.0 | 349.0 | 361.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 3.0 | 9.0 | 11.0 | 60.0 | 12.0 | 14.0 | 15.0 | 17.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 683.0 | 655.0 | 590.0 | 560.0 | 580.0 | 594.0 | 592.0 | 590.0 | 591.0 | 421.0 | 445.0 | 524.0 | 547.0 | 540.0 | 569.0 | 601.0 | 677.0 | |||||||||||||||||||||||
| Pension Obligations | 462.0 | 499.0 | 521.0 | 557.0 | 541.0 | 577.0 | 630.0 | 624.0 | 645.0 | 735.0 | 813.0 | 840.0 | 824.0 | 847.0 | 904.0 | 973.0 | 1,047.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 426.0 | 471.0 | 455.0 | 476.0 | 370.0 | 368.0 | 370.0 | 358.0 | 382.0 | 384.0 | 468.0 | 469.0 | 488.0 | 447.0 | 479.0 | 489.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 14,151.0 | 14,103.0 | 13,269.0 | 13,331.0 | 12,470.0 | 11,698.0 | 12,069.0 | 11,978.0 | 12,521.0 | 15,466.0 | 15,924.0 | 16,266.0 | 16,401.0 | 16,382.0 | 16,504.0 | 17,393.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1,437.0 | 1,422.0 | 1,422.0 | 1,414.0 | 1,401.0 | 1,395.0 | 1,384.0 | 1,370.0 | 1,352.0 | 1,312.0 | 1,304.0 | 1,291.0 | 1,268.0 | 1,260.0 | 1,247.0 | 1,232.0 | 1,226.0 | 1,220.0 | 1,209.0 | 1,195.0 | 1,171.0 | 1,167.0 | 1,164.0 | 1,153.0 | 1,151.0 | 1,178.0 | 1,177.0 | 1,172.0 | 1,154.0 | 1,157.0 | 1,142.0 | 1,120.0 | 1,100.0 | 1,084.0 | 1,072.0 | 1,060.0 | 1,040.0 | 1,038.0 | 1,019.0 | 995.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 12,370.0 | 12,219.0 | 12,073.0 | 11,806.0 | 11,649.0 | 11,527.0 | 11,618.0 | 11,481.0 | 11,386.0 | 7,763.0 | 7,673.0 | 7,533.0 | 7,422.0 | 7,309.0 | 7,316.0 | 6,987.0 | 7,224.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (866.0) | (869.0) | (912.0) | (955.0) | (942.0) | (1,003.0) | (912.0) | (921.0) | (893.0) | (916.0) | (642.0) | (582.0) | (637.0) | (679.0) | (648.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 19.0 | - | 6.0 | 71.0 | 68.0 | 68.0 | 72.0 | 70.0 | 69.0 | 68.0 | 70.0 | 69.0 | 69.0 | 66.0 | 70.0 | 68.0 | 59.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,600.0 | 5,421.0 | 5,446.0 | 5,206.0 | 5,501.0 | 5,862.0 | 6,683.0 | 6,913.0 | 7,308.0 | 3,769.0 | 3,938.0 | 3,836.0 | 3,639.0 | 3,461.0 | 3,479.0 | 3,465.0 | ||||||||||||||||||||||||
| Total Equity | 5,619.0 | 5,421.0 | 5,452.0 | 5,277.0 | 5,569.0 | 5,930.0 | 6,755.0 | 6,983.0 | 7,377.0 | 3,837.0 | 4,008.0 | 3,905.0 | 3,708.0 | 3,527.0 | 3,549.0 | 3,533.0 | 3,957.0 | 3,685.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 647.0 | 2.0 | 258.0 | 447.0 | 447.0 | 191.0 | 452.0 | 276.0 | 281.0 | 1,065.0 | 2,108.0 | 2,245.0 | 2,356.0 | 1,408.0 | 470.0 | 251.0 | 293.0 | 15.0 | 762.0 | 771.0 | 766.0 | 17.0 | 7,680.0 | 7,162.0 | 7,481.0 | 7,791.0 | 6,651.0 | 6,944.0 | 6,747.0 | 6,518.0 | 6,531.0 | 7,180.0 | 7,140.0 | 6,631.0 | 7,182.0 | 7,304.0 | 7,555.0 | 7,389.0 | 7,803.0 | 11,035.0 |
| Net debt | (83.0) | (1,210.0) | (310.0) | 151.0 | (2.0) | (694.0) | (988.0) | (1,070.0) | (1,438.0) | 370.0 | 773.0 | 1,290.0 | 1,784.0 | 860.0 | (3.0) | (229.0) | (144.0) | (548.0) | ||||||||||||||||||||||
| Working Capital | 660.0 | 626.0 | 508.0 | (7.0) | 195.0 | (6.0) | 483.0 | 863.0 | 1,140.0 | (1,302.0) | (1,307.0) | (1,491.0) | (1,713.0) | (1,519.0) | (377.0) | 10.0 | (180.0) | |||||||||||||||||||||||
| Book Value | 5,600.0 | 5,421.0 | 5,446.0 | 5,206.0 | 5,501.0 | 5,862.0 | 6,683.0 | 6,913.0 | 7,308.0 | 3,769.0 | 3,938.0 | 3,836.0 | 3,639.0 | 3,461.0 | 3,479.0 | 3,465.0 | 3,898.0 | 3,627.0 | ||||||||||||||||||||||
| Tangible Book Value | 243.0 | 60.0 | 55.0 | (231.0) | 198.0 | 610.0 | 1,301.0 | 1,564.0 | 1,898.0 | (1,729.0) | (1,599.0) | (1,799.0) | (2,005.0) | (2,191.0) | (2,050.0) | (2,359.0) | (2,053.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 305.0 |
| 344.0 |
| 348.0 |
| 262.0 |
| 218.0 |
| 173.0 |
| 169.0 |
| 224.0 |
| 181.0 |
| 209.0 |
| 160.0 |
| 184.0 |
| 146.0 |
| 147.0 |
| 206.0 |
| 146.0 |
| 150.0 |
| 148.0 |
| 171.0 |
| 200.0 |
| 152.0 |
| 252.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 470.0 |
| 452.0 |
| 6.0 |
| - |
| 850.0 |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,306.0 |
| 5,223.0 |
| 5,917.0 |
| 5,029.0 |
| 4,237.0 |
| 4,675.0 |
| 4,025.0 |
| 4,010.0 |
| 4,241.0 |
| 4,884.0 |
| 3,829.0 |
| 4,533.0 |
| 4,399.0 |
| 3,940.0 |
| 3,860.0 |
| 4,875.0 |
| 4,160.0 |
| 3,758.0 |
| 3,930.0 |
| 3,765.0 |
| 3,907.0 |
| 3,653.0 |
| 4,104.0 |
| 10,086.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,279.0 |
| 3,135.0 |
| 3,063.0 |
| 2,891.0 |
| 2,807.0 |
| 2,684.0 |
| 2,735.0 |
| 2,674.0 |
| 2,603.0 |
| 2,882.0 |
| 2,776.0 |
| 2,649.0 |
| 2,522.0 |
| 2,337.0 |
| 2,245.0 |
| 2,214.0 |
| 2,136.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,662.0 |
| 4,499.0 |
| 4,470.0 |
| 4,320.0 |
| 4,385.0 |
| 4,360.0 |
| 4,542.0 |
| 4,508.0 |
| 4,473.0 |
| 4,727.0 |
| 4,610.0 |
| 4,525.0 |
| 4,424.0 |
| 4,403.0 |
| 4,387.0 |
| 4,440.0 |
| 4,396.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,407.0 |
| 4,448.0 |
| 4,416.0 |
| 4,484.0 |
| 4,401.0 |
| 4,314.0 |
| 4,270.0 |
| 4,419.0 |
| 4,371.0 |
| 4,433.0 |
| 4,410.0 |
| 4,475.0 |
| 4,497.0 |
| 4,516.0 |
| 4,970.0 |
| 4,933.0 |
| 4,908.0 |
| 4,858.0 |
| 5,152.0 |
| 5,095.0 |
| 5,211.0 |
| 5,183.0 |
| 1,688.0 |
| 1,732.0 |
| 1,785.0 |
| 1,813.0 |
| 1,883.0 |
| 1,897.0 |
| 1,902.0 |
| 1,914.0 |
| 2,002.0 |
| 2,027.0 |
| 2,104.0 |
| 2,137.0 |
| 2,188.0 |
| 2,247.0 |
| 2,305.0 |
| 2,432.0 |
| 2,462.0 |
| 2,490.0 |
| 2,512.0 |
| 1,917.0 |
| 1,934.0 |
| 2,046.0 |
| 2,052.0 |
| 443.0 |
| 420.0 |
| 406.0 |
| 383.0 |
| 380.0 |
| 302.0 |
| 291.0 |
| 248.0 |
| 261.0 |
| 239.0 |
| 242.0 |
| 240.0 |
| 236.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.0 |
| 154.0 |
| 155.0 |
| 192.0 |
| 227.0 |
| 267.0 |
| 278.0 |
| 264.0 |
| 241.0 |
| 203.0 |
| 189.0 |
| 198.0 |
| 237.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,923.0 |
| 1,906.0 |
| 1,969.0 |
| 1,943.0 |
| 1,859.0 |
| 1,754.0 |
| 1,722.0 |
| 1,621.0 |
| 1,585.0 |
| 1,690.0 |
| 1,654.0 |
| 1,617.0 |
| 1,409.0 |
| 1,358.0 |
| 1,366.0 |
| 1,442.0 |
| 1,406.0 |
| 1,150.0 |
| 1,162.0 |
| 1,265.0 |
| 1,104.0 |
| 1,259.0 |
| 1,236.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,926.0 |
| 19,714.0 |
| 20,132.0 |
| 19,146.0 |
| 17,979.0 |
| 18,252.0 |
| 16,972.0 |
| 16,610.0 |
| 16,545.0 |
| 17,360.0 |
| 16,237.0 |
| 17,109.0 |
| 16,923.0 |
| 16,554.0 |
| 16,470.0 |
| 17,535.0 |
| 17,731.0 |
| 17,169.0 |
| 17,003.0 |
| 16,721.0 |
| 16,644.0 |
| 16,173.0 |
| 17,060.0 |
| 25,077.0 |
| 762.0 |
| 771.0 |
| 766.0 |
| 17.0 |
| 1.0 |
| 4.0 |
| 5.0 |
| 1,454.0 |
| 28.0 |
| 28.0 |
| 28.0 |
| 8.0 |
| 8.0 |
| 9.0 |
| 9.0 |
| 113.0 |
| 78.0 |
| 78.0 |
| 79.0 |
| 79.0 |
| 79.0 |
| 2,801.0 |
| 272.0 |
| 226.0 |
| 244.0 |
| 89.0 |
| 108.0 |
| 92.0 |
| 76.0 |
| 88.0 |
| 87.0 |
| 57.0 |
| 52.0 |
| 57.0 |
| 45.0 |
| 67.0 |
| 65.0 |
| 52.0 |
| 45.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.0 |
| 80.0 |
| 79.0 |
| 75.0 |
| 73.0 |
| 63.0 |
| 61.0 |
| 58.0 |
| 59.0 |
| 58.0 |
| 56.0 |
| 55.0 |
| 54.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.0 |
| 364.0 |
| 334.0 |
| 277.0 |
| 347.0 |
| 283.0 |
| 275.0 |
| 236.0 |
| 285.0 |
| 256.0 |
| 256.0 |
| 224.0 |
| 289.0 |
| 260.0 |
| 256.0 |
| 221.0 |
| 352.0 |
| 298.0 |
| 291.0 |
| 264.0 |
| 315.0 |
| 302.0 |
| 361.0 |
| 830.0 |
| 795.0 |
| 851.0 |
| 586.0 |
| 650.0 |
| 618.0 |
| 629.0 |
| 632.0 |
| 676.0 |
| 498.0 |
| 565.0 |
| 500.0 |
| 492.0 |
| 450.0 |
| 558.0 |
| 525.0 |
| 540.0 |
| 609.0 |
| 591.0 |
| 427.0 |
| 399.0 |
| 404.0 |
| 874.0 |
| 6,483.0 |
| 6,486.0 |
| 5,953.0 |
| 6,131.0 |
| 5,917.0 |
| 4,984.0 |
| 4,444.0 |
| 3,764.0 |
| 4,126.0 |
| 4,003.0 |
| 5,577.0 |
| 3,773.0 |
| 4,134.0 |
| 4,035.0 |
| 4,095.0 |
| 3,813.0 |
| 3,954.0 |
| 3,905.0 |
| 4,107.0 |
| 3,778.0 |
| 3,350.0 |
| 3,018.0 |
| 2,969.0 |
| 2,943.0 |
| 10,353.0 |
| 363.0 |
| 360.0 |
| 340.0 |
| 329.0 |
| 310.0 |
| 301.0 |
| 232.0 |
| 222.0 |
| 183.0 |
| 194.0 |
| 181.0 |
| 186.0 |
| 185.0 |
| 181.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.0 |
| 35.0 |
| 25.0 |
| 28.0 |
| 29.0 |
| 8.0 |
| 9.0 |
| 8.0 |
| 9.0 |
| 8.0 |
| 9.0 |
| 10.0 |
| 8.0 |
| 8.0 |
| 6.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 665.0 |
| 673.0 |
| 671.0 |
| 616.0 |
| 634.0 |
| 589.0 |
| 553.0 |
| 547.0 |
| 561.0 |
| 602.0 |
| 606.0 |
| 625.0 |
| 645.0 |
| 672.0 |
| 666.0 |
| 690.0 |
| 695.0 |
| 655.0 |
| 633.0 |
| 855.0 |
| 439.0 |
| - |
| - |
| 1,205.0 |
| 1,322.0 |
| 1,393.0 |
| 1,395.0 |
| 1,613.0 |
| 1,573.0 |
| 1,574.0 |
| 1,435.0 |
| 1,486.0 |
| 1,383.0 |
| 1,465.0 |
| 1,479.0 |
| 1,455.0 |
| 1,421.0 |
| 1,452.0 |
| 1,484.0 |
| 1,463.0 |
| 1,406.0 |
| 1,429.0 |
| 1,487.0 |
| 1,497.0 |
| 1,508.0 |
| 1,527.0 |
| 494.0 |
| 484.0 |
| 486.0 |
| 494.0 |
| 489.0 |
| 441.0 |
| 414.0 |
| 369.0 |
| 384.0 |
| 380.0 |
| 391.0 |
| 424.0 |
| 416.0 |
| 287.0 |
| 296.0 |
| 297.0 |
| 383.0 |
| 340.0 |
| 422.0 |
| 373.0 |
| 85.0 |
| 417.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,969.0 |
| 16,029.0 |
| 16,367.0 |
| 15,445.0 |
| 14,425.0 |
| 14,915.0 |
| 14,019.0 |
| 13,780.0 |
| 13,845.0 |
| 14,341.0 |
| 12,772.0 |
| 13,545.0 |
| 13,274.0 |
| 12,992.0 |
| 12,725.0 |
| 13,540.0 |
| 13,593.0 |
| 13,123.0 |
| 13,365.0 |
| 13,011.0 |
| 12,921.0 |
| 12,632.0 |
| 13,240.0 |
| 21,243.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,843.0 |
| 6,611.0 |
| 6,496.0 |
| 6,342.0 |
| 6,192.0 |
| 6,014.0 |
| 5,822.0 |
| 5,777.0 |
| 5,803.0 |
| 5,694.0 |
| 5,651.0 |
| 5,504.0 |
| 5,341.0 |
| 5,224.0 |
| 5,199.0 |
| 5,114.0 |
| 4,987.0 |
| 4,863.0 |
| 4,849.0 |
| 4,784.0 |
| 4,739.0 |
| 4,708.0 |
| 4,733.0 |
| (346.0) |
| (611.0) |
| (582.0) |
| (653.0) |
| (797.0) |
| (897.0) |
| (954.0) |
| (1,155.0) |
| (1,068.0) |
| (1,139.0) |
| (910.0) |
| (716.0) |
| (797.0) |
| (789.0) |
| (835.0) |
| (800.0) |
| (767.0) |
| (673.0) |
| (656.0) |
| (925.0) |
| (919.0) |
| (813.0) |
| (941.0) |
| (616.0) |
| (593.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,404.0 |
| 58.0 |
| 61.0 |
| 62.0 |
| 62.0 |
| 62.0 |
| 67.0 |
| 68.0 |
| 70.0 |
| 70.0 |
| 100.0 |
| 104.0 |
| 103.0 |
| 104.0 |
| 105.0 |
| 106.0 |
| 105.0 |
| 105.0 |
| 109.0 |
| 106.0 |
| 104.0 |
| 106.0 |
| 107.0 |
| 103.0 |
| 3,898.0 |
| 3,627.0 |
| 3,704.0 |
| 3,639.0 |
| 3,492.0 |
| 3,275.0 |
| 2,886.0 |
| 2,762.0 |
| 2,630.0 |
| 2,949.0 |
| 3,365.0 |
| 3,460.0 |
| 3,546.0 |
| 3,458.0 |
| 3,640.0 |
| 3,889.0 |
| 4,033.0 |
| 3,941.0 |
| 3,529.0 |
| 3,604.0 |
| 3,619.0 |
| 3,435.0 |
| 3,713.0 |
| 3,731.0 |
| 3,765.0 |
| 3,701.0 |
| 3,554.0 |
| 3,337.0 |
| 2,953.0 |
| 2,830.0 |
| 2,700.0 |
| 3,019.0 |
| 3,465.0 |
| 3,564.0 |
| 3,649.0 |
| 3,562.0 |
| 3,745.0 |
| 3,995.0 |
| 4,138.0 |
| 4,084.0 |
| 3,638.0 |
| 3,710.0 |
| 3,723.0 |
| 3,541.0 |
| 3,820.0 |
| 3,834.0 |
| (684.0) |
| 200.0 |
| 305.0 |
| (1,349.0) |
| 6,909.0 |
| 6,519.0 |
| 6,680.0 |
| 5,993.0 |
| 6,168.0 |
| 6,180.0 |
| 6,144.0 |
| 5,797.0 |
| 5,933.0 |
| 6,631.0 |
| 6,663.0 |
| 6,183.0 |
| 6,626.0 |
| 6,871.0 |
| 7,097.0 |
| 6,792.0 |
| 7,158.0 |
| 4,636.0 |
| (730.0) |
| (214.0) |
| (888.0) |
| (747.0) |
| 231.0 |
| 261.0 |
| (116.0) |
| 238.0 |
| (693.0) |
| 56.0 |
| 399.0 |
| 364.0 |
| (155.0) |
| 47.0 |
| 921.0 |
| 255.0 |
| (349.0) |
| 152.0 |
| 415.0 |
| 889.0 |
| 684.0 |
| 1,161.0 |
| (267.0) |
| 3,704.0 |
| 3,639.0 |
| 3,492.0 |
| 3,275.0 |
| 2,886.0 |
| 2,762.0 |
| 2,630.0 |
| 2,949.0 |
| 3,365.0 |
| 3,460.0 |
| 3,546.0 |
| 3,458.0 |
| 3,640.0 |
| 3,889.0 |
| 4,033.0 |
| 3,941.0 |
| 3,529.0 |
| 3,604.0 |
| 3,619.0 |
| 3,435.0 |
| 3,713.0 |
| 3,731.0 |
| (2,439.0) |
| (2,435.0) |
| (2,594.0) |
| (2,737.0) |
| (3,092.0) |
| (3,412.0) |
| (3,454.0) |
| (3,554.0) |
| (3,472.0) |
| (3,033.0) |
| (3,077.0) |
| (3,001.0) |
| (3,205.0) |
| (3,104.0) |
| (2,932.0) |
| (3,369.0) |
| (3,454.0) |
| (3,869.0) |
| (3,766.0) |
| (3,450.0) |
| (3,594.0) |
| (3,544.0) |
| (3,504.0) |