| (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 | 17,203.0 | 16,164.0 | 12,107.0 | 12,221.0 | 11,127.0 | 10,562.0 | 6,312.0 | 2,624.0 | 2,542.0 | 2,081.1 | 1,477.3 | 3,148.7 | 1,290.0 | 1,536.3 | 632.8 | 359.0 | 202.1 | ||
| Restricted Cash | 66.0 | 29.0 | 28.0 | 30.0 | 25.0 | 20.0 | 20.0 | 21.0 | 21.0 | - | 0.8 | 0.8 | 10.5 | 6.6 | 3.8 | 1.1 | 1.3 | - | |
| Short Term Investments | - | 0.0 | 576.0 | 175.0 | 25.0 | 501.0 | 998.0 | 3,660.0 | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 17,203.0 | 16,164.0 | 12,683.0 | 12,396.0 | 11,152.0 | 11,063.0 | 7,310.0 | 6,284.0 | 2,542.0 | 2,081.1 | 1,477.3 | 3,148.7 | 1,290.0 | 1,536.3 | 632.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 1,523.0 | 1,218.0 | 860.1 | 645.2 | 643.9 | 536.0 | 367.5 | 264.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,450.0 | 2,224.0 | 2,003.0 | 1,993.0 | 2,127.0 | 1,909.0 | 1,665.0 | 1,349.0 | 1,023.0 | 706.0 | 535.1 | 442.9 | 312.8 | 232.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 5,094.0 | 3,824.0 | 3,374.0 | 2,507.0 | 1,586.0 | 735.0 | 1,239.0 | 1,134.0 | 668.0 | 419.1 | 322.8 | 281.5 | 247.3 | 184.6 | 146.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 16,856.0 | 14,853.0 | 12,223.0 | 11,985.0 | 8,937.0 | 11,029.0 | 7,640.0 | 8,649.0 | 8,810.0 | 6,170.5 | 6,158.4 | 3,823.9 | 1,742.0 | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 18,736.0 | 16,598.0 | 14,184.0 | 12,485.0 | 10,926.0 | 12,014.0 | 7,640.0 | 8,649.0 | 8,810.0 | 6,170.5 | 6,158.4 | 3,823.9 | 1,742.0 | - | - | - | |||
| (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 | 16,024.0 | 17,203.0 | 16,509.0 | 17,595.0 | 15,578.0 | 16,164.0 | 15,775.0 | 16,290.0 | 15,629.0 | 12,107.0 | 13,294.0 | 14,602.0 | 14,140.0 | 12,221.0 | ||||||||||||||||||||||||||
| 364.6 |
| 385.4 |
| - |
| - |
| - |
| 359.0 |
| 202.1 |
| 364.6 |
| 385.4 |
| 162.4 |
| 118.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 611.0 | 587.0 | 644.0 | 477.0 | 404.0 | 337.0 | 843.0 | 600.0 | 415.0 | 241.4 | 259.6 | 178.1 | 107.1 | 84.3 | 104.2 | 61.2 | - | - | - |
| Other Current Assets | 630.0 | 541.0 | 454.0 | 696.0 | 231.0 | 277.0 | 364.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 22,264.0 | 20,491.0 | 17,034.0 | 15,798.0 | 13,145.0 | 12,206.0 | 9,833.0 | 8,407.0 | 9,035.0 | 5,401.5 | 3,553.2 | 5,113.6 | 7,480.9 | 5,682.4 | 3,066.8 | 1,957.5 | 1,022.9 | - | - |
| 177.0 |
| 134.1 |
| 108.0 |
| - |
| - |
| Accumulated Depreciation | 1,643.0 | 1,392.0 | 1,219.0 | 1,324.0 | 1,305.0 | 1,153.0 | 927.0 | 693.0 | 543.0 | 359.0 | 260.3 | 244.0 | 177.7 | 143.2 | 112.6 | 94.4 | 77.5 | - | - |
| Property,Plant & Equipment Net | 807.0 | 832.0 | 784.0 | 669.0 | 822.0 | 756.0 | 738.0 | 656.0 | 480.0 | 347.0 | 274.8 | 199.0 | 135.1 | 89.3 | 64.3 | 39.7 | 30.5 | - | - |
| Long Term Investments | 582.0 | 536.0 | 440.0 | 2,789.0 | 3,175.0 | 3,759.0 | 4,477.0 | 8,408.0 | 10,873.0 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,669.0 | 2,799.0 | 2,826.0 | 2,807.0 | 2,887.0 | 1,895.0 | 2,913.0 | 2,910.0 | 2,738.0 | 2,397.0 | 3,375.0 | 3,326.5 | 1,767.9 | 522.7 | 504.8 | 510.9 | 350.6 | 326.9 | - |
| Intangible Assets | 918.0 | 1,382.0 | 1,613.0 | 1,829.0 | 2,057.0 | 1,812.0 | 1,954.0 | 2,125.0 | 2,177.0 | 1,994.0 | 2,167.5 | 2,334.8 | 1,020.0 | 208.1 | 200.2 | 232.0 | 172.1 | 193.2 | - |
| Operating Lease Right Of Use Assets | 632.0 | 559.0 | 705.0 | 645.0 | 496.0 | 529.0 | 620.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 51.0 | 41.0 | 23.7 | 21.1 | 20.9 | 7.1 | 31.5 | 111.1 | 151.4 | 253.7 | - | - |
| Other Non-Current Assets | 1,392.0 | 1,109.0 | 940.0 | 824.0 | 1,059.0 | 917.0 | 867.0 | 181.0 | 148.0 | 108.6 | 118.7 | 41.5 | 40.6 | 35.8 | 23.5 | 14.4 | 4.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29,264.0 | 27,708.0 | 24,342.0 | 25,361.0 | 23,641.0 | 21,874.0 | 21,402.0 | 22,687.0 | 25,451.0 | 19,839.0 | 17,420.6 | 14,771.0 | 10,444.5 | 6,569.7 | 3,970.7 | 2,906.0 | 1,834.2 | - | - |
| 90.3 |
| 60.6 |
| - |
| - |
| Short Term Debt | 1,880.0 | 1,745.0 | 1,961.0 | 500.0 | 1,989.0 | 985.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 115.0 | 122.0 | 152.0 | 125.0 | 143.0 | 159.0 | 161.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4,454.0 | 6,047.0 | 4,741.0 | 3,244.0 | 1,765.0 | 1,382.0 | 1,578.0 | 1,399.0 | 1,139.0 | 857.5 | 681.6 | 599.5 | 545.3 | 387.9 | 222.1 | 243.8 | 127.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 16,698.0 | 15,647.0 | 13,330.0 | 8,474.0 | 6,246.0 | 3,425.0 | 5,366.0 | 3,555.0 | 3,498.0 | 2,858.7 | 1,439.3 | 1,378.7 | 1,381.7 | 1,461.7 | 1,105.8 | 471.2 | 408.8 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 557.0 | 483.0 | 599.0 | 552.0 | 351.0 | 366.0 | 462.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 17.0 | 289.0 | 258.0 | 685.0 | 905.0 | 1,127.0 | 876.0 | 370.0 | 481.0 | 822.3 | 892.6 | 897.8 | 326.4 | 45.2 | 47.0 | 56.4 | 43.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 714.0 | 199.0 | 161.0 | 172.0 | 199.0 | 111.0 | 104.0 | 162.0 | 147.0 | 138.8 | 134.8 | 103.5 | 76.0 | 68.9 | 39.2 | 43.0 | 24.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 34,842.0 | 31,728.0 | 27,086.0 | 22,579.0 | 17,463.0 | 16,981.0 | 15,469.0 | 13,902.0 | 14,187.0 | 9,990.3 | 8,625.1 | 6,204.0 | 3,526.2 | 2,457.8 | 1,192.0 | 1,046.8 | 476.6 | - | - |
| 0.4 |
| - |
| - |
| Additional Paid In Capital | 8,356.0 | 7,707.0 | 7,175.0 | 6,491.0 | 6,159.0 | 5,851.0 | 5,756.0 | 5,445.0 | 5,783.0 | 5,482.7 | 5,184.9 | 4,923.2 | 4,593.0 | 2,612.2 | 2,431.3 | 2,417.1 | 2,289.9 | - | - |
| Retained Earnings | 40,670.0 | 36,525.0 | 31,830.0 | 27,541.0 | 24,453.0 | 23,288.0 | 23,232.0 | 18,367.0 | 13,939.0 | 11,326.9 | 9,191.9 | 6,640.5 | 4,218.8 | 2,368.6 | 1,033.7 | 69.1 | (454.7) | - | - |
| Accumulated Other Comprehensive Income | (290.0) | (375.0) | (323.0) | (267.0) | (144.0) | (118.0) | (191.0) | (316.0) | 238.0 | (134.7) | 244.9 | (259.9) | 84.7 | (23.7) | (87.6) | (32.9) | (3.0) | (40.4) | - |
| Treasury Stock | 54,315.0 | 47,877.0 | 41,426.0 | 30,983.0 | 24,290.0 | 24,128.0 | 22,864.0 | 14,711.0 | 8,699.0 | 6,855.2 | 5,826.6 | 2,737.6 | 1,987.2 | 1,060.6 | 803.6 | 640.4 | 511.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (5,578.0) | (4,020.0) | (2,744.0) | 2,782.0 | 6,178.0 | 4,893.0 | 5,933.0 | 8,785.0 | 11,261.0 | 9,820.0 | 8,795.0 | 8,566.7 | 6,909.7 | 3,897.0 | 2,574.3 | 1,813.3 | 1,321.6 | 698.8 | 453.6 |
| Total Equity | (5,578.0) | (4,020.0) | (2,744.0) | 2,782.0 | 6,178.0 | 4,893.0 | 5,933.0 | 8,785.0 | 11,261.0 | 9,820.0 | 8,795.0 | 8,566.7 | 6,909.7 | 3,897.0 | 2,574.3 | 1,813.3 | 1,321.6 | 698.8 | 453.6 |
| - |
| - |
| - |
| Net debt | 1,533.0 | 434.0 | 1,501.0 | 89.0 | (226.0) | 951.0 | 330.0 | 2,365.0 | 6,268.0 | 4,089.4 | 4,681.2 | 675.2 | 452.1 | - | - | - | - | - | - |
| Working Capital | 5,566.0 | 4,844.0 | 3,704.0 | 7,324.0 | 6,899.0 | 8,781.0 | 4,467.0 | 4,852.0 | 5,537.0 | 2,542.8 | 2,113.9 | 3,734.9 | 6,099.2 | 4,220.6 | 1,961.0 | 1,486.3 | 614.2 | - | - |
| Book Value | (5,578.0) | (4,020.0) | (2,744.0) | 2,782.0 | 6,178.0 | 4,893.0 | 5,933.0 | 8,785.0 | 11,261.0 | 9,820.0 | 8,795.0 | 8,566.7 | 6,909.7 | 3,897.0 | 2,574.3 | 1,813.3 | 1,321.6 | 698.8 | 453.6 |
| Tangible Book Value | (9,165.0) | (8,201.0) | (7,183.0) | (1,854.0) | 1,234.0 | 1,186.0 | 1,066.0 | 3,750.0 | 6,346.0 | 5,429.0 | 3,252.5 | 2,905.5 | 4,121.8 | 3,166.2 | 1,869.4 | 1,070.4 | 798.9 | 178.7 | - |
| 9,021.0 |
| 11,841.0 |
| 10,549.0 |
| 11,127.0 |
| 11,643.0 |
| 11,231.0 |
| 12,151.0 |
| 10,562.0 |
| 11,197.0 |
| 10,404.0 |
| 6,363.0 |
| 6,312.0 |
| 6,466.0 |
| 5,256.0 |
| 2,334.0 |
| 2,624.0 |
| 2,973.1 |
| 3,186.7 |
| 2,622.1 |
| 2,541.6 |
| 2,846.3 |
| 2,634.3 |
| 2,434.0 |
| 2,081.1 |
| 2,422.3 |
| 2,693.7 |
| Restricted Cash | 159.0 | 66.0 | - | - | - | - | - | - | - | - | 32.0 | 28.0 | 32.0 | 30.0 | 25.0 | 26.0 | 25.0 | 25.0 | 20.0 | 21.0 | 21.0 | 20.0 | 20.0 | 19.0 | 20.0 | 20.0 | 19.0 | 20.0 | 20.0 | 21.0 | 21.4 | 21.2 | 22.5 | 21.7 | - | - | - | - | 0.9 | 0.8 |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 37.0 | 362.0 | 576.0 | 624.0 | 640.0 | 359.0 | 175.0 | 116.0 | - | - | 25.0 | 522.0 | 501.0 | 500.0 | 501.0 | 0.0 | 0.0 | 826.0 | 998.0 | 973.0 | 1,553.0 | 1,981.0 | 3,660.0 | 4,158.1 | 4,145.8 | 4,240.7 | 4,859.9 | - | - | - | - | - | - |
| Cash And Short Term Investments | 16,024.0 | 17,203.0 | 16,509.0 | 17,595.0 | 15,578.0 | 16,164.0 | 15,775.0 | 16,327.0 | 15,991.0 | 12,683.0 | 13,918.0 | 15,242.0 | 14,499.0 | 12,396.0 | 9,137.0 | 11,841.0 | 10,549.0 | 11,152.0 | 12,165.0 | 11,732.0 | 12,651.0 | 11,063.0 | 11,197.0 | 10,404.0 | 7,189.0 | 7,310.0 | 7,439.0 | 6,809.0 | 4,315.0 | 6,284.0 | 7,131.2 | 7,332.4 | 6,862.8 | 7,401.5 | 2,846.3 | 2,634.3 | 2,434.0 | 2,081.1 | 2,422.3 | 2,693.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,680.0 | 1,788.0 | 1,973.0 | 1,491.0 | 1,523.0 | 1,719.1 | 1,715.1 | 1,530.3 | 1,217.8 | 1,437.8 | 1,230.6 | 934.3 | 860.1 | 1,105.1 | 983.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 619.0 | 611.0 | 579.0 | 626.0 | 530.0 | 587.0 | 490.0 | 670.0 | 737.0 | 644.0 | 680.0 | 849.0 | 655.0 | 477.0 | 612.0 | 492.0 | 395.0 | |||||||||||||||||||||||
| Other Current Assets | 771.0 | 630.0 | 602.0 | 672.0 | 552.0 | 541.0 | 615.0 | 482.0 | 452.0 | 454.0 | 434.0 | 453.0 | 430.0 | 696.0 | 377.0 | 342.0 | 320.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 20,934.0 | 22,264.0 | 21,703.0 | 23,263.0 | 19,950.0 | 20,491.0 | 20,529.0 | 21,293.0 | 20,476.0 | 17,034.0 | 18,479.0 | 19,349.0 | 17,632.0 | 15,798.0 | 12,410.0 | 14,924.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 784.0 | 807.0 | 817.0 | 848.0 | 857.0 | 832.0 | 882.0 | 875.0 | 805.0 | 784.0 | 733.0 | 732.0 | 699.0 | 669.0 | 879.0 | 858.0 | ||||||||||||||||||||||||
| Long Term Investments | 473.0 | 582.0 | 651.0 | 559.0 | 538.0 | 536.0 | 500.0 | 468.0 | 443.0 | 440.0 | 420.0 | 440.0 | 806.0 | 2,789.0 | 2,650.0 | 2,381.0 | 2,200.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,662.0 | 2,669.0 | 2,669.0 | 2,855.0 | 2,816.0 | 2,799.0 | 2,838.0 | 2,814.0 | 2,815.0 | 2,826.0 | 2,804.0 | 2,821.0 | 2,816.0 | 2,807.0 | 2,808.0 | 2,842.0 | 2,878.0 | 2,887.0 | ||||||||||||||||||||||
| Intangible Assets | 882.0 | 918.0 | 961.0 | 1,291.0 | 1,333.0 | 1,382.0 | 1,450.0 | 1,498.0 | 1,553.0 | 1,613.0 | 1,660.0 | 1,722.0 | 1,777.0 | 1,829.0 | 1,855.0 | 1,925.0 | 1,997.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 607.0 | 632.0 | 605.0 | 593.0 | 555.0 | 559.0 | 600.0 | 637.0 | 663.0 | 705.0 | 643.0 | 608.0 | 622.0 | 645.0 | 402.0 | 445.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,378.0 | 1,392.0 | 1,346.0 | 1,275.0 | 1,142.0 | 1,109.0 | 1,179.0 | 956.0 | 973.0 | 940.0 | 896.0 | 886.0 | 854.0 | 824.0 | 1,059.0 | 1,118.0 | 1,103.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 27,720.0 | 29,264.0 | 28,752.0 | 30,684.0 | 27,191.0 | 27,708.0 | 27,978.0 | 28,541.0 | 27,728.0 | 24,342.0 | 25,635.0 | 26,558.0 | 25,206.0 | 25,361.0 | 22,063.0 | 24,493.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4,131.0 | 5,094.0 | 4,025.0 | 4,280.0 | 3,292.0 | 3,824.0 | 4,065.0 | 3,928.0 | 3,268.0 | 3,480.0 | 3,020.0 | 2,123.0 | 2,132.0 | 2,507.0 | 2,131.0 | 2,240.0 | 1,504.0 | 1,586.0 | 1,466.0 | 1,028.0 | 570.0 | 735.0 | 1,114.0 | 581.0 | 926.0 | 1,239.0 | 1,275.0 | 1,291.0 | 934.0 | 1,134.0 | 1,174.6 | 1,053.5 | 841.3 | 667.5 | 805.7 | 598.2 | 407.6 | 419.1 | 494.6 | 431.9 |
| Short Term Debt | 3,015.0 | 1,880.0 | 999.0 | 999.0 | 655.0 | 1,745.0 | 2,419.0 | 3,447.0 | 3,462.0 | 1,961.0 | 1,913.0 | 855.0 | 854.0 | 500.0 | 1,234.0 | 1,283.0 | 1,333.0 | 1,989.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 4,476.0 | 4,454.0 | 4,958.0 | 4,208.0 | 5,576.0 | 6,047.0 | 5,287.0 | 3,900.0 | 4,774.0 | 4,635.0 | 4,182.0 | 3,463.0 | 3,584.0 | 3,244.0 | 2,925.0 | 2,364.0 | 1,876.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 19,811.0 | 16,698.0 | 16,265.0 | 18,636.0 | 16,394.0 | 15,647.0 | 16,678.0 | 18,206.0 | 16,832.0 | 13,330.0 | 12,832.0 | 12,481.0 | 11,070.0 | 8,474.0 | 8,543.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 15,398.0 | 16,856.0 | 15,997.0 | 17,473.0 | 15,369.0 | 14,853.0 | 13,793.0 | 13,361.0 | 13,438.0 | 12,223.0 | 11,856.0 | 13,198.0 | 11,272.0 | 11,985.0 | 7,950.0 | 8,190.0 | 8,435.0 | 8,937.0 | 9,876.0 | 9,986.0 | 9,930.0 | 11,029.0 | 10,829.0 | 10,633.0 | 7,553.0 | 7,640.0 | 7,512.0 | 7,686.0 | 7,619.0 | 8,649.0 | 8,703.9 | 7,764.6 | 7,990.4 | 8,809.8 | 8,726.7 | 7,564.6 | 7,286.1 | 6,170.5 | 6,347.2 | 7,255.2 |
| Operating Lease Liabilities Non-Current | 530.0 | 557.0 | 533.0 | 517.0 | 476.0 | 483.0 | 508.0 | 529.0 | 556.0 | 599.0 | 547.0 | 533.0 | 539.0 | 552.0 | 286.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | 14.0 | 36.0 | 154.0 | 289.0 | 191.0 | 264.0 | 287.0 | 258.0 | 350.0 | 338.0 | 368.0 | 685.0 | 723.0 | 805.0 | 721.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 705.0 | 731.0 | 679.0 | 679.0 | 653.0 | 199.0 | 204.0 | 200.0 | 152.0 | 161.0 | 160.0 | 157.0 | 172.0 | 172.0 | 180.0 | 180.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 36,444.0 | 34,842.0 | 33,488.0 | 37,341.0 | 33,303.0 | 31,728.0 | 31,631.0 | 32,817.0 | 31,780.0 | 27,086.0 | 26,260.0 | 27,223.0 | 24,132.0 | 22,579.0 | 18,393.0 | 20,491.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 13.0 | 13.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | 8,490.0 | 8,344.0 | 8,186.0 | 8,028.0 | 7,866.0 | 7,707.0 | 7,635.0 | 7,479.0 | 7,330.0 | 7,175.0 | 6,996.0 | 6,848.0 | 6,712.0 | 6,491.0 | 6,385.0 | 6,278.0 | ||||||||||||||||||||||||
| Retained Earnings | 41,420.0 | 40,670.0 | 39,553.0 | 37,119.0 | 36,539.0 | 36,525.0 | 35,749.0 | 33,527.0 | 32,304.0 | 31,830.0 | 31,608.0 | 29,097.0 | 27,807.0 | 27,541.0 | 26,306.0 | 24,640.0 | 23,783.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (310.0) | (290.0) | (301.0) | (303.0) | (387.0) | (375.0) | (303.0) | (324.0) | (356.0) | (323.0) | (285.0) | (291.0) | (267.0) | (267.0) | (391.0) | |||||||||||||||||||||||||
| Treasury Stock | 58,337.0 | 54,315.0 | 52,175.0 | 51,502.0 | 50,131.0 | 47,877.0 | 46,734.0 | 44,958.0 | 43,330.0 | 41,426.0 | 38,944.0 | 36,319.0 | 33,178.0 | 30,983.0 | 28,630.0 | 26,664.0 | 25,390.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (8,724.0) | (5,578.0) | (4,736.0) | (6,657.0) | (6,112.0) | (4,020.0) | (3,653.0) | (4,276.0) | (4,052.0) | (2,744.0) | (625.0) | (665.0) | 1,074.0 | 2,782.0 | 3,670.0 | 4,002.0 | ||||||||||||||||||||||||
| Total Equity | (8,724.0) | (5,578.0) | (4,736.0) | (6,657.0) | (6,112.0) | (4,020.0) | (3,653.0) | (4,276.0) | (4,052.0) | (2,744.0) | (625.0) | (665.0) | 1,074.0 | 2,782.0 | 3,670.0 | 4,002.0 | 4,373.0 | 6,178.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 18,413.0 | 18,736.0 | 16,996.0 | 18,472.0 | 16,024.0 | 16,598.0 | 16,212.0 | 16,808.0 | 16,900.0 | 14,184.0 | 13,769.0 | 14,053.0 | 12,126.0 | 12,485.0 | 9,184.0 | 9,473.0 | 9,768.0 | 10,926.0 | 11,034.0 | 12,166.0 | 13,835.0 | 12,014.0 | 10,829.0 | 10,633.0 | 7,553.0 | 7,640.0 | 7,512.0 | 7,686.0 | 7,619.0 | 8,649.0 | 8,703.9 | 7,764.6 | 7,990.4 | 8,809.8 | 8,726.7 | 7,564.6 | 7,286.1 | 6,170.5 | 6,347.2 | 7,255.2 |
| Net debt | 2,389.0 | 1,533.0 | 487.0 | 877.0 | 446.0 | 434.0 | 437.0 | 481.0 | 909.0 | 1,501.0 | (149.0) | (1,189.0) | (2,373.0) | 89.0 | 47.0 | (2,368.0) | (781.0) | (226.0) | ||||||||||||||||||||||
| Working Capital | 1,123.0 | 5,566.0 | 5,438.0 | 4,627.0 | 3,556.0 | 4,844.0 | 3,851.0 | 3,087.0 | 3,644.0 | 3,704.0 | 5,647.0 | 6,868.0 | 6,562.0 | 7,324.0 | 3,867.0 | 4,642.0 | 5,397.0 | |||||||||||||||||||||||
| Book Value | (8,724.0) | (5,578.0) | (4,736.0) | (6,657.0) | (6,112.0) | (4,020.0) | (3,653.0) | (4,276.0) | (4,052.0) | (2,744.0) | (625.0) | (665.0) | 1,074.0 | 2,782.0 | 3,670.0 | 4,002.0 | 4,373.0 | 6,178.0 | ||||||||||||||||||||||
| Tangible Book Value | (12,268.0) | (9,165.0) | (8,366.0) | (10,803.0) | (10,261.0) | (8,201.0) | (7,941.0) | (8,588.0) | (8,420.0) | (7,183.0) | (5,089.0) | (5,208.0) | (3,519.0) | (1,854.0) | (993.0) | (765.0) | (502.0) | |||||||||||||||||||||||
| 404.0 |
| 394.0 |
| 332.0 |
| 286.0 |
| 337.0 |
| 527.0 |
| 483.0 |
| 1,404.0 |
| 843.0 |
| 829.0 |
| 1,238.0 |
| 1,271.0 |
| 600.0 |
| 617.6 |
| 985.9 |
| 1,111.8 |
| 415.5 |
| 433.5 |
| 685.9 |
| 683.5 |
| 241.4 |
| 349.3 |
| 559.7 |
| 231.0 |
| 238.0 |
| 435.0 |
| 585.0 |
| 277.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,875.0 |
| 13,145.0 |
| 14,352.0 |
| 13,789.0 |
| 14,108.0 |
| 12,206.0 |
| 12,583.0 |
| 11,453.0 |
| 9,260.0 |
| 9,833.0 |
| 10,056.0 |
| 10,020.0 |
| 7,077.0 |
| 8,407.0 |
| 9,467.8 |
| 10,033.4 |
| 9,504.9 |
| 9,034.8 |
| 9,124.6 |
| 8,272.6 |
| 6,987.9 |
| 5,401.5 |
| 5,833.6 |
| 5,914.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 844.0 |
| 822.0 |
| 762.0 |
| 748.0 |
| 734.0 |
| 756.0 |
| 744.0 |
| 736.0 |
| 720.0 |
| 738.0 |
| 706.0 |
| 716.0 |
| 695.0 |
| 656.0 |
| 642.9 |
| 613.5 |
| 573.0 |
| 480.1 |
| 457.5 |
| 425.1 |
| 381.2 |
| 347.0 |
| 339.8 |
| 320.5 |
| 3,175.0 |
| 3,283.0 |
| 4,319.0 |
| 3,788.0 |
| 3,759.0 |
| 3,672.0 |
| 2,946.0 |
| 2,056.0 |
| 4,477.0 |
| 4,319.0 |
| 4,618.0 |
| 8,445.0 |
| 8,408.0 |
| 9,114.2 |
| 9,444.9 |
| 9,432.8 |
| 10,872.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,872.0 |
| 1,886.0 |
| 1,882.0 |
| 1,895.0 |
| 1,865.0 |
| 2,412.0 |
| 2,391.0 |
| 2,913.0 |
| 2,885.0 |
| 2,915.0 |
| 2,907.0 |
| 2,910.0 |
| 2,845.1 |
| 2,850.4 |
| 2,754.7 |
| 2,737.7 |
| 2,727.9 |
| 2,418.6 |
| 2,402.3 |
| 2,396.9 |
| 2,416.3 |
| 3,360.6 |
| 2,057.0 |
| 1,677.0 |
| 1,725.0 |
| 1,762.0 |
| 1,812.0 |
| 1,838.0 |
| 1,865.0 |
| 1,897.0 |
| 1,954.0 |
| 1,985.0 |
| 2,041.0 |
| 2,078.0 |
| 2,125.0 |
| 2,117.3 |
| 2,162.8 |
| 2,140.1 |
| 2,176.8 |
| 2,218.2 |
| 1,914.8 |
| 1,952.0 |
| 1,993.9 |
| 2,040.2 |
| 2,082.1 |
| 487.0 |
| 496.0 |
| 445.0 |
| 457.0 |
| 480.0 |
| 529.0 |
| 568.0 |
| 577.0 |
| 596.0 |
| 620.0 |
| 610.0 |
| 639.0 |
| 635.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,059.0 |
| 950.0 |
| 957.0 |
| 901.0 |
| 917.0 |
| 875.0 |
| 923.0 |
| 942.0 |
| 867.0 |
| 885.0 |
| 545.0 |
| 529.0 |
| 181.0 |
| 183.1 |
| 191.3 |
| 613.4 |
| 149.4 |
| 146.6 |
| 163.6 |
| 130.2 |
| 108.6 |
| 107.4 |
| 55.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,384.0 |
| 23,641.0 |
| 23,341.0 |
| 23,881.0 |
| 23,655.0 |
| 21,874.0 |
| 22,145.0 |
| 20,912.0 |
| 17,862.0 |
| 21,402.0 |
| 21,446.0 |
| 21,494.0 |
| 22,366.0 |
| 22,687.0 |
| 24,370.5 |
| 25,296.3 |
| 25,019.0 |
| 25,451.3 |
| 25,789.1 |
| 23,458.3 |
| 21,994.3 |
| 19,839.0 |
| 20,033.8 |
| 19,687.2 |
| 1,158.0 |
| 2,180.0 |
| 3,905.0 |
| 985.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.0 |
| 154.0 |
| 153.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,765.0 |
| 2,069.0 |
| 1,620.0 |
| 1,350.0 |
| 1,382.0 |
| 1,388.0 |
| 1,445.0 |
| 1,255.0 |
| 1,578.0 |
| 1,704.0 |
| 1,740.0 |
| 1,877.0 |
| 1,399.0 |
| 1,654.4 |
| 1,418.6 |
| 1,238.8 |
| 1,139.0 |
| 1,091.4 |
| 1,073.6 |
| 986.7 |
| 857.5 |
| 882.1 |
| 1,019.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,282.0 |
| 7,478.0 |
| 6,246.0 |
| 5,779.0 |
| 6,724.0 |
| 6,468.0 |
| 3,425.0 |
| 3,968.0 |
| 3,909.0 |
| 4,136.0 |
| 5,366.0 |
| 5,528.0 |
| 6,349.0 |
| 5,576.0 |
| 3,555.0 |
| 3,930.2 |
| 5,222.5 |
| 4,447.4 |
| 3,497.9 |
| 3,624.3 |
| 3,757.0 |
| 3,248.2 |
| 2,858.7 |
| 2,906.0 |
| 2,209.7 |
| 323.0 |
| 349.0 |
| 351.0 |
| 295.0 |
| 314.0 |
| 331.0 |
| 366.0 |
| 401.0 |
| 417.0 |
| 438.0 |
| 462.0 |
| 466.0 |
| 495.0 |
| 488.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 905.0 |
| 906.0 |
| 1,107.0 |
| 1,111.0 |
| 1,127.0 |
| 1,006.0 |
| 931.0 |
| 786.0 |
| 876.0 |
| 868.0 |
| 504.0 |
| 513.0 |
| 370.0 |
| 491.2 |
| 502.6 |
| 481.2 |
| 481.1 |
| 407.9 |
| 397.4 |
| 497.8 |
| 822.3 |
| 802.4 |
| 803.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 203.0 |
| 199.0 |
| 116.0 |
| 122.0 |
| 128.0 |
| 111.0 |
| 107.0 |
| 101.0 |
| 93.0 |
| 104.0 |
| 94.0 |
| 90.0 |
| 89.0 |
| 162.0 |
| 148.7 |
| 143.7 |
| 161.3 |
| 148.1 |
| 143.8 |
| 134.5 |
| 128.6 |
| 138.8 |
| 141.1 |
| 143.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,011.0 |
| 17,463.0 |
| 17,796.0 |
| 19,077.0 |
| 18,891.0 |
| 16,981.0 |
| 17,232.0 |
| 16,913.0 |
| 14,027.0 |
| 15,469.0 |
| 15,495.0 |
| 16,187.0 |
| 15,451.0 |
| 13,902.0 |
| 14,418.7 |
| 14,778.0 |
| 14,331.2 |
| 14,187.7 |
| 12,902.7 |
| 11,853.6 |
| 11,160.7 |
| 9,990.3 |
| 10,196.7 |
| 10,412.5 |
| 6,163.0 |
| 6,159.0 |
| 6,068.0 |
| 6,059.0 |
| 5,965.0 |
| 5,851.0 |
| 5,779.0 |
| 5,699.0 |
| 5,758.0 |
| 5,756.0 |
| 5,678.0 |
| 5,599.0 |
| 5,519.0 |
| 5,445.0 |
| 5,343.8 |
| 5,225.7 |
| 5,034.2 |
| 5,783.1 |
| 5,707.3 |
| 5,633.7 |
| 5,558.2 |
| 5,482.7 |
| 5,410.9 |
| 5,377.2 |
| 24,453.0 |
| 23,835.0 |
| 23,066.0 |
| 23,233.0 |
| 23,288.0 |
| 23,453.0 |
| 22,652.0 |
| 22,530.0 |
| 23,232.0 |
| 22,061.0 |
| 20,111.0 |
| 19,132.0 |
| 18,367.0 |
| 17,720.7 |
| 15,953.1 |
| 14,975.7 |
| 13,938.9 |
| 14,513.4 |
| 12,793.0 |
| 12,072.8 |
| 11,326.9 |
| 10,652.9 |
| 10,146.9 |
| (252.0) |
| (183.0) |
| (144.0) |
| (72.0) |
| (43.0) |
| (160.0) |
| (118.0) |
| (196.0) |
| (233.0) |
| (342.0) |
| (191.0) |
| (265.0) |
| (230.0) |
| (169.0) |
| (316.0) |
| (233.8) |
| (76.3) |
| 56.4 |
| 237.0 |
| 653.7 |
| 573.9 |
| 247.1 |
| (134.7) |
| 322.3 |
| 135.4 |
| 24,290.0 |
| 24,286.0 |
| 24,283.0 |
| 24,274.0 |
| 24,128.0 |
| 24,123.0 |
| 24,119.0 |
| 24,115.0 |
| 22,864.0 |
| 21,523.0 |
| 20,173.0 |
| 17,567.0 |
| 14,711.0 |
| 12,879.3 |
| 10,630.4 |
| 9,430.4 |
| 8,698.8 |
| 7,997.9 |
| 7,411.4 |
| 7,067.5 |
| 6,855.2 |
| 6,584.1 |
| 6,385.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,373.0 |
| 6,178.0 |
| 5,545.0 |
| 4,799.0 |
| 4,764.0 |
| 4,893.0 |
| 4,913.0 |
| 3,999.0 |
| 3,831.0 |
| 5,933.0 |
| 5,951.0 |
| 5,307.0 |
| 6,915.0 |
| 8,785.0 |
| 9,952.0 |
| 10,473.0 |
| 10,636.0 |
| 11,261.0 |
| 12,877.0 |
| 11,589.7 |
| 10,811.0 |
| 9,820.1 |
| 9,802.6 |
| 9,274.7 |
| 5,545.0 |
| 4,799.0 |
| 4,764.0 |
| 4,893.0 |
| 4,913.0 |
| 3,999.0 |
| 3,831.0 |
| 5,933.0 |
| 5,951.0 |
| 5,307.0 |
| 6,915.0 |
| 8,785.0 |
| 9,952.0 |
| 10,473.0 |
| 10,636.0 |
| 11,261.0 |
| 12,877.0 |
| 11,589.7 |
| 10,811.0 |
| 9,820.1 |
| 9,802.6 |
| 9,274.7 |
| (1,131.0) |
| 434.0 |
| 1,184.0 |
| 951.0 |
| (368.0) |
| 229.0 |
| 364.0 |
| 330.0 |
| 73.0 |
| 877.0 |
| 3,304.0 |
| 2,365.0 |
| 1,572.7 |
| 432.2 |
| 1,127.6 |
| 1,408.3 |
| 5,880.4 |
| 4,930.4 |
| 4,852.1 |
| 4,089.4 |
| 3,924.9 |
| 4,561.5 |
| 6,899.0 |
| 8,573.0 |
| 7,065.0 |
| 7,640.0 |
| 8,781.0 |
| 8,615.0 |
| 7,544.0 |
| 5,124.0 |
| 4,467.0 |
| 4,528.0 |
| 3,671.0 |
| 1,501.0 |
| 4,852.0 |
| 5,537.6 |
| 4,810.9 |
| 5,057.5 |
| 5,536.9 |
| 5,500.3 |
| 4,515.6 |
| 3,739.7 |
| 2,542.8 |
| 2,927.6 |
| 3,704.8 |
| 5,545.0 |
| 4,799.0 |
| 4,764.0 |
| 4,893.0 |
| 4,913.0 |
| 3,999.0 |
| 3,831.0 |
| 5,933.0 |
| 5,951.0 |
| 5,307.0 |
| 6,915.0 |
| 8,785.0 |
| 9,952.0 |
| 10,473.0 |
| 10,636.0 |
| 11,261.0 |
| 12,877.0 |
| 11,589.7 |
| 10,811.0 |
| 9,820.1 |
| 9,802.6 |
| 9,274.7 |
| 1,234.0 |
| 1,996.0 |
| 1,188.0 |
| 1,120.0 |
| 1,186.0 |
| 1,210.0 |
| (278.0) |
| (457.0) |
| 1,066.0 |
| 1,081.0 |
| 351.0 |
| 1,930.0 |
| 3,750.0 |
| 4,989.6 |
| 5,459.8 |
| 5,741.2 |
| 6,346.5 |
| 7,930.9 |
| 7,256.3 |
| 6,456.7 |
| 5,429.4 |
| 5,346.0 |
| 3,832.0 |