| (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 | 1,965.0 | 414.0 | 865.0 | 928.0 | 1,925.0 | 1,734.0 | 217.0 | 146.0 | 188.0 | 196.0 | 319.0 | 587.0 | 217.0 | 207.0 | 267.0 | 213.0 | 864.0 | |||
| Restricted Cash | 80.0 | 111.0 | 130.0 | 149.0 | 188.0 | 208.0 | 346.0 | 655.0 | 803.0 | 243.0 | 54.0 | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 1,965.0 | 414.0 | 865.0 | 928.0 | 1,925.0 | 1,734.0 | 217.0 | 146.0 | 188.0 | 196.0 | 319.0 | 587.0 | 217.0 | 207.0 | 267.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 2,943.0 | 2,810.0 | 2,484.0 | 1,867.0 | 1,610.0 | 1,351.0 | 1,579.0 | 1,166.0 | 1,078.0 | 955.0 | 1,016.0 | 946.0 | 897.0 | 884.0 | 931.0 | 894.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 7,645.0 | 6,827.0 | 6,343.0 | 5,728.0 | 5,525.0 | 5,308.0 | 5,169.0 | 4,740.0 | 4,625.0 | 4,365.0 | 4,062.0 | 3,846.0 | 3,670.0 | 3,520.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,144.0 | 960.0 | 942.0 | 862.0 | 794.0 | 513.0 | 542.0 | 349.0 | 530.0 | 447.0 | 209.0 | 262.0 | 246.0 | 232.0 | 203.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 3,815.0 | 5,420.0 | 5,650.0 | 4,200.0 | 4,200.0 | 4,200.0 | 4,200.0 | 5,450.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 15.0 | 15.0 | 15.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 299.0 | 1,778.0 | 531.0 | 20.0 | 261.0 | 13.0 | 1,416.0 | 2,253.0 | 5,616.0 | 5,670.0 | 5,650.0 | 4,600.0 | 4,200.0 | 4,204.0 | 4,204.0 | 5,954.0 | ||||
| (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 | 1,453.0 | 1,965.0 | 1,275.0 | 534.0 | 725.0 | 414.0 | 2,502.0 | 2,913.0 | 2,329.0 | 865.0 | 952.0 | 426.0 | 570.0 | 928.0 | 338.0 | |||||||||||||||||||||||||
| 1,641.0 |
| 1,452.0 |
| 1,668.0 |
| - |
| - |
| - |
| - |
| - |
| 213.0 |
| 864.0 |
| 1,641.0 |
| 1,452.0 |
| 1,668.0 |
| - |
| - |
| - |
| - |
| - |
| 891.0 |
| 853.0 |
| - |
| - |
| Prepaid Expenses | 660.0 | 831.0 | 621.0 | 731.0 | 799.0 | 751.0 | 880.0 | 921.0 | 942.0 | 541.0 | 365.0 | 443.0 | 302.0 | 281.0 | 203.0 | - | - | - | - | - |
| Other Current Assets | - | 831.0 | 621.0 | 731.0 | 799.0 | 751.0 | 880.0 | 921.0 | - | 240.0 | 254.0 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 576.0 | 578.0 | - | - | - |
| Total Current Assets | 8,794.0 | 6,920.0 | 6,514.0 | 5,760.0 | 6,317.0 | 6,694.0 | 4,699.0 | 4,003.0 | 3,822.0 | 3,239.0 | 3,471.0 | 3,606.0 | 3,011.0 | 3,022.0 | 3,105.0 | 3,615.0 | 4,599.0 | 5,452.0 | - | - |
| 3,183.0 |
| 3,168.0 |
| 3,246.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,610.0 | 3,533.0 | 3,484.0 | 3,282.0 | 3,273.0 | 3,224.0 | 3,089.0 | 2,958.0 | 2,928.0 | 2,735.0 | 2,572.0 | 2,339.0 | 2,124.0 | 1,956.0 | 1,513.0 | 1,471.0 | 1,524.0 | - | - | - |
| Property,Plant & Equipment Net | 4,036.0 | 3,294.0 | 2,859.0 | 2,446.0 | 2,252.0 | 2,084.0 | 2,079.0 | 1,782.0 | 1,697.0 | 1,630.0 | 1,490.0 | 1,507.0 | 1,546.0 | 1,564.0 | 1,670.0 | 1,697.0 | 1,722.0 | 1,728.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 396.0 | 278.0 | 219.0 | 188.0 | 259.0 | 319.0 | 264.0 | 303.0 | 209.0 | 265.0 | 173.0 | 10.0 | 18.0 | 16.0 | 7.0 | 7.0 | 8.0 | - | - | - |
| Goodwill | 18,282.0 | 17,089.0 | 14,387.0 | 12,920.0 | 11,988.0 | 9,951.0 | 10,176.0 | 7,911.0 | 6,998.0 | 6,678.0 | 6,473.0 | 5,898.0 | 5,693.0 | 5,973.0 | 9,761.0 | 10,186.0 | 11,936.0 | 12,421.0 | - | - |
| Intangible Assets | 7,019.0 | 6,684.0 | 6,003.0 | 5,902.0 | 6,121.0 | 5,917.0 | 7,886.0 | 6,372.0 | 5,837.0 | 5,883.0 | 6,194.0 | 5,606.0 | 5,950.0 | 6,289.0 | 6,473.0 | 6,343.0 | 6,667.0 | 7,244.0 | - | - |
| Operating Lease Right Of Use Assets | 465.0 | 449.0 | 439.0 | 386.0 | 435.0 | 458.0 | 336.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3,675.0 | 3,655.0 | 3,841.0 | 3,942.0 | 4,142.0 | 4,210.0 | 4,196.0 | 87.0 | 88.0 | 80.0 | 40.0 | 39.0 | 42.0 | 54.0 | 31.0 | 19.0 | 24.0 | - | - | - |
| Other Non-Current Assets | 1,866.0 | 1,754.0 | 1,531.0 | 1,500.0 | 1,410.0 | 1,921.0 | 1,529.0 | 845.0 | 688.0 | 666.0 | 505.0 | 407.0 | 371.0 | 306.0 | 281.0 | 287.0 | 253.0 | 294.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 43,673.0 | 39,395.0 | 35,136.0 | 32,469.0 | 32,229.0 | 30,777.0 | 30,565.0 | 20,999.0 | 19,042.0 | 18,096.0 | 18,133.0 | 17,024.0 | 16,571.0 | 17,154.0 | 21,290.0 | 22,128.0 | 25,177.0 | 27,139.0 | - | - |
| 184.0 |
| 212.0 |
| 239.0 |
| - |
| - |
| Short Term Debt | 299.0 | 1,778.0 | 531.0 | 20.0 | 261.0 | 13.0 | 1,416.0 | 2,253.0 | 1,801.0 | 250.0 | 0.0 | 400.0 | 0.0 | 4.0 | 4.0 | 504.0 | 3.0 | 2.0 | - | - |
| Deferred Revenue Current | 313.0 | 306.0 | 266.0 | 220.0 | 208.0 | 138.0 | 144.0 | 115.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 90.0 | 81.0 | 76.0 | 61.0 | 71.0 | - | 67.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3,201.0 | 2,773.0 | 2,646.0 | 2,160.0 | 2,436.0 | 2,197.0 | 2,109.0 | 2,246.0 | 2,456.0 | 2,312.0 | 1,970.0 | 1,950.0 | 1,348.0 | 1,284.0 | 1,327.0 | 1,626.0 | 2,609.0 | 2,612.0 | - | - |
| Other Current Liabilities | 795.0 | 887.0 | 814.0 | 761.0 | 783.0 | 958.0 | 800.0 | 412.0 | 867.0 | 764.0 | 248.0 | 231.0 | 227.0 | 252.0 | 273.0 | 295.0 | 198.0 | 380.0 | - | - |
| Total Current Liabilities | 5,439.0 | 6,399.0 | 4,933.0 | 3,803.0 | 4,274.0 | 3,681.0 | 4,866.0 | 5,260.0 | 5,654.0 | 3,587.0 | 2,430.0 | 2,846.0 | 1,824.0 | 1,772.0 | 1,807.0 | 2,609.0 | 3,022.0 | 3,233.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 446.0 | 401.0 | 390.0 | 347.0 | 389.0 | 401.0 | 276.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 220.0 | 155.0 | 134.0 | 144.0 | 310.0 | 330.0 | 595.0 | 328.0 | 191.0 | 18.0 | 735.0 | 1,214.0 | 1,402.0 | 1,713.0 | 1,865.0 | 1,644.0 | 1,875.0 | 2,262.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,405.0 | 1,870.0 | 1,967.0 | 2,035.0 | 2,220.0 | 2,309.0 | 2,635.0 | 1,882.0 | 2,370.0 | 2,338.0 | 2,974.0 | 2,666.0 | 2,569.0 | 2,547.0 | 2,008.0 | 1,645.0 | 2,064.0 | 1,727.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 19,201.0 | 17,392.0 | 15,606.0 | 14,896.0 | 15,607.0 | 15,451.0 | 16,688.0 | 12,273.0 | 12,030.0 | 11,363.0 | 11,813.0 | 10,567.0 | 10,032.0 | 10,284.0 | 9,937.0 | 10,832.0 | 12,876.0 | 13,965.0 | - | - |
| 15.0 |
| 15.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,571.0 | 2,673.0 | 819.0 | (750.0) | (1,392.0) | (2,378.0) | (2,253.0) | (6,953.0) | (8,390.0) | (8,581.0) | (8,927.0) | (8,689.0) | (8,570.0) | (8,449.0) | (4,381.0) | (4,822.0) | (3,757.0) | (2,732.0) | - | - |
| Accumulated Other Comprehensive Income | (610.0) | 275.0 | 49.0 | 269.0 | 263.0 | 207.0 | 270.0 | 33.0 | (59.0) | 1.0 | 88.0 | 144.0 | 106.0 | (33.0) | (138.0) | - | - | - | - | - |
| Treasury Stock | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 1,717.0 | 1,717.0 | 1,717.0 | 1,717.0 | 1,717.0 | 1,717.0 | 1,592.0 | 1,092.0 | 492.0 | - | - | - | - | - |
| Minority Interest | 239.0 | 233.0 | 248.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 24,233.0 | 21,770.0 | 19,282.0 | 17,573.0 | 16,622.0 | 15,326.0 | 13,877.0 | 8,726.0 | 7,012.0 | 6,733.0 | 6,320.0 | 6,457.0 | 6,539.0 | 6,870.0 | 11,353.0 | 11,296.0 | 12,301.0 | 13,174.0 | - | - |
| Total Equity | 24,472.0 | 22,003.0 | 19,530.0 | 17,573.0 | 16,622.0 | 15,326.0 | 13,877.0 | 8,726.0 | 7,012.0 | 6,733.0 | 6,320.0 | 6,457.0 | 6,539.0 | 6,870.0 | 11,353.0 | 11,296.0 | 12,301.0 | 13,174.0 | - | - |
| 3.0 |
| 2.0 |
| - |
| - |
| Net debt | (1,666.0) | 1,364.0 | (334.0) | (908.0) | (1,664.0) | (1,721.0) | 1,199.0 | 2,107.0 | 5,428.0 | 5,474.0 | 5,331.0 | 4,013.0 | 3,983.0 | 3,997.0 | 3,937.0 | 5,741.0 | (861.0) | (1,639.0) | - | - |
| Working Capital | 3,355.0 | 521.0 | 1,581.0 | 1,957.0 | 2,043.0 | 3,013.0 | (167.0) | (1,257.0) | (1,832.0) | (348.0) | 1,041.0 | 760.0 | 1,187.0 | 1,250.0 | 1,298.0 | 1,006.0 | 1,577.0 | 2,219.0 | - | - |
| Book Value | 24,233.0 | 21,770.0 | 19,282.0 | 17,573.0 | 16,622.0 | 15,326.0 | 13,877.0 | 8,726.0 | 7,012.0 | 6,733.0 | 6,320.0 | 6,457.0 | 6,539.0 | 6,870.0 | 11,353.0 | 11,296.0 | 12,301.0 | 13,174.0 | - | - |
| Tangible Book Value | (1,068.0) | (2,003.0) | (1,108.0) | (1,249.0) | (1,487.0) | (542.0) | (4,185.0) | (5,557.0) | (5,823.0) | (5,828.0) | (6,347.0) | (5,047.0) | (5,104.0) | (5,392.0) | (4,881.0) | (5,233.0) | (6,302.0) | (6,491.0) | - | - |
| 276.0 |
| 325.0 |
| 1,925.0 |
| 1,947.0 |
| 2,675.0 |
| 2,016.0 |
| 1,734.0 |
| 2,022.0 |
| 1,724.0 |
| 370.0 |
| 217.0 |
| 277.0 |
| 123.0 |
| 139.0 |
| 146.0 |
| 168.0 |
| 208.0 |
| 287.0 |
| 188.0 |
| 210.0 |
| 195.0 |
| 156.0 |
| 196.0 |
| 237.0 |
| 438.0 |
| Restricted Cash | 71.0 | - | 98.0 | 109.0 | 103.0 | 111.0 | 70.0 | 75.0 | 93.0 | 130.0 | 123.0 | 135.0 | 135.0 | 149.0 | 112.0 | 132.0 | 146.0 | 188.0 | 155.0 | 167.0 | 184.0 | 208.0 | 214.0 | 245.0 | 288.0 | 346.0 | 357.0 | 2,657.0 | 2,724.0 | 655.0 | 812.0 | 787.0 | 850.0 | 829.0 | 449.0 | 251.0 | 127.0 | 243.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,453.0 | 1,965.0 | 1,275.0 | 534.0 | 725.0 | 414.0 | 2,502.0 | 2,913.0 | 2,329.0 | 865.0 | 952.0 | 426.0 | 570.0 | 928.0 | 338.0 | 276.0 | 325.0 | 1,925.0 | 1,947.0 | 2,675.0 | 2,016.0 | 1,734.0 | 2,022.0 | 1,724.0 | 370.0 | 217.0 | 277.0 | 123.0 | 139.0 | 146.0 | 168.0 | 208.0 | 287.0 | 188.0 | 210.0 | 195.0 | 156.0 | 196.0 | 237.0 | 438.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,117.0 | 2,943.0 | 2,921.0 | 2,861.0 | 2,867.0 | 2,810.0 | 2,753.0 | 2,608.0 | 2,561.0 | 2,484.0 | 2,404.0 | 2,250.0 | 2,050.0 | 1,867.0 | 1,788.0 | 1,752.0 | 1,736.0 | 1,610.0 | 1,603.0 | 1,430.0 | 1,407.0 | 1,351.0 | 1,472.0 | 1,516.0 | 1,628.0 | 1,579.0 | 1,566.0 | 1,300.0 | 1,228.0 | 1,166.0 | 1,134.0 | 1,087.0 | 1,113.0 | 1,078.0 | 1,077.0 | 1,023.0 | 971.0 | 955.0 | 998.0 | 981.0 |
| Prepaid Expenses | 729.0 | 660.0 | 701.0 | 613.0 | 756.0 | 831.0 | 674.0 | 756.0 | 671.0 | 621.0 | 741.0 | 773.0 | 711.0 | 731.0 | 884.0 | 874.0 | 889.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | 701.0 | 613.0 | 756.0 | 831.0 | 674.0 | 756.0 | 671.0 | 621.0 | 741.0 | 773.0 | 711.0 | 731.0 | 884.0 | 874.0 | 889.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,684.0 | 8,794.0 | 8,035.0 | 7,121.0 | 7,335.0 | 6,920.0 | 8,761.0 | 8,991.0 | 8,185.0 | 6,514.0 | 6,504.0 | 5,886.0 | 5,704.0 | 5,760.0 | 5,144.0 | 5,083.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 7,737.0 | 7,645.0 | 7,656.0 | 7,243.0 | 7,031.0 | 6,827.0 | 6,694.0 | 6,512.0 | 6,427.0 | 6,343.0 | 6,082.0 | 5,962.0 | 5,837.0 | 5,728.0 | 5,463.0 | 5,514.0 | 5,565.0 | 5,525.0 | 5,423.0 | 5,395.0 | 5,282.0 | 5,308.0 | 5,176.0 | 5,201.0 | 5,203.0 | 5,169.0 | 4,996.0 | 4,861.0 | 4,777.0 | 4,740.0 | 4,726.0 | 4,709.0 | 4,696.0 | 4,625.0 | 4,585.0 | 4,521.0 | 4,446.0 | 4,365.0 | 4,206.0 | 4,136.0 |
| Accumulated Depreciation | 3,674.0 | 3,610.0 | 3,861.0 | 3,783.0 | 3,642.0 | 3,533.0 | 3,622.0 | 3,561.0 | 3,530.0 | 3,484.0 | 3,446.0 | 3,428.0 | 3,359.0 | 3,282.0 | 3,190.0 | 3,268.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,063.0 | 4,036.0 | 3,795.0 | 3,461.0 | 3,389.0 | 3,294.0 | 3,072.0 | 2,951.0 | 2,897.0 | 2,859.0 | 2,635.0 | 2,534.0 | 2,478.0 | 2,446.0 | 2,273.0 | 2,246.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 309.0 | 396.0 | 334.0 | 334.0 | 358.0 | 278.0 | 256.0 | 207.0 | 211.0 | 219.0 | 220.0 | 206.0 | 166.0 | 188.0 | 207.0 | 212.0 | 226.0 | |||||||||||||||||||||||
| Goodwill | 18,536.0 | 18,282.0 | 18,214.0 | 18,076.0 | 17,340.0 | 17,089.0 | 15,033.0 | 14,397.0 | 14,361.0 | 14,387.0 | 13,608.0 | 13,659.0 | 13,269.0 | 12,920.0 | 12,852.0 | 12,883.0 | 12,949.0 | 11,988.0 | ||||||||||||||||||||||
| Intangible Assets | 7,060.0 | 7,019.0 | 7,162.0 | 7,260.0 | 6,566.0 | 6,684.0 | 5,754.0 | 5,417.0 | 5,839.0 | 6,003.0 | 5,849.0 | 6,063.0 | 6,060.0 | 5,902.0 | 6,058.0 | 6,349.0 | 6,581.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 547.0 | 465.0 | 495.0 | 492.0 | 448.0 | 449.0 | 426.0 | 416.0 | 430.0 | 439.0 | 446.0 | 445.0 | 399.0 | 386.0 | 388.0 | 400.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3,953.0 | 3,675.0 | 3,669.0 | 3,778.0 | 3,676.0 | 3,655.0 | 3,816.0 | 3,801.0 | 3,792.0 | 3,841.0 | 3,840.0 | 3,865.0 | 3,900.0 | 3,942.0 | 4,018.0 | 4,059.0 | 4,102.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 2,054.0 | 1,866.0 | 1,832.0 | 1,864.0 | 1,834.0 | 1,754.0 | 1,642.0 | 1,551.0 | 1,596.0 | 1,531.0 | 1,605.0 | 1,595.0 | 1,482.0 | 1,500.0 | 1,602.0 | 1,569.0 | 1,375.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 44,351.0 | 43,673.0 | 42,707.0 | 41,559.0 | 40,140.0 | 39,395.0 | 38,078.0 | 37,108.0 | 36,669.0 | 35,136.0 | 34,043.0 | 33,601.0 | 32,892.0 | 32,469.0 | 31,947.0 | 32,189.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,141.0 | 1,144.0 | 1,002.0 | 962.0 | 1,004.0 | 960.0 | 907.0 | 906.0 | 921.0 | 942.0 | 929.0 | 899.0 | 868.0 | 862.0 | 803.0 | 732.0 | 696.0 | 794.0 | 674.0 | 689.0 | 615.0 | 513.0 | 452.0 | 408.0 | 605.0 | 542.0 | 512.0 | 524.0 | 498.0 | 349.0 | 453.0 | 403.0 | 404.0 | 530.0 | 371.0 | 376.0 | 376.0 | 447.0 | 298.0 | 284.0 |
| Short Term Debt | 41.0 | 299.0 | 483.0 | 480.0 | 777.0 | 1,778.0 | 1,652.0 | 1,580.0 | 1,085.0 | 531.0 | 513.0 | 559.0 | 510.0 | 20.0 | 20.0 | 170.0 | 238.0 | 261.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | 309.0 | 313.0 | 306.0 | 306.0 | 290.0 | 284.0 | 280.0 | 266.0 | 246.0 | 242.0 | 231.0 | 220.0 | 216.0 | 222.0 | 212.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 2,514.0 | 3,201.0 | 2,981.0 | 2,797.0 | 2,354.0 | 2,773.0 | 2,460.0 | 2,320.0 | 2,083.0 | 2,646.0 | 2,255.0 | 2,164.0 | 1,918.0 | 2,160.0 | 1,974.0 | 2,197.0 | 2,306.0 | |||||||||||||||||||||||
| Other Current Liabilities | 875.0 | 795.0 | 862.0 | 952.0 | 923.0 | 887.0 | 891.0 | 770.0 | 827.0 | 814.0 | 882.0 | 940.0 | 787.0 | 761.0 | 752.0 | 784.0 | 1,034.0 | |||||||||||||||||||||||
| Total Current Liabilities | 4,571.0 | 5,439.0 | 5,328.0 | 5,190.0 | 5,058.0 | 6,399.0 | 5,910.0 | 5,576.0 | 4,916.0 | 4,933.0 | 4,579.0 | 4,562.0 | 4,083.0 | 3,803.0 | 3,549.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,808.0 | 4,803.0 | 3,815.0 | 4,416.0 | 4,817.0 | 5,491.0 | 5,420.0 | 5,400.0 | 5,400.0 |
| Operating Lease Liabilities Non-Current | - | - | 445.0 | 440.0 | 399.0 | 401.0 | 373.0 | 365.0 | 382.0 | 390.0 | 400.0 | 401.0 | 360.0 | 347.0 | 350.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 219.0 | 220.0 | 242.0 | 226.0 | 158.0 | 155.0 | 138.0 | 132.0 | 132.0 | 134.0 | 91.0 | 135.0 | 210.0 | 144.0 | 278.0 | 265.0 | 261.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,469.0 | 2,405.0 | 2,390.0 | 2,383.0 | 1,946.0 | 1,870.0 | 1,841.0 | 1,800.0 | 1,919.0 | 1,967.0 | 1,858.0 | 1,926.0 | 1,995.0 | 2,035.0 | 1,916.0 | 1,988.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 18,247.0 | 19,201.0 | 19,077.0 | 18,906.0 | 17,694.0 | 17,392.0 | 17,122.0 | 16,499.0 | 16,501.0 | 15,606.0 | 14,914.0 | 15,116.0 | 14,783.0 | 14,896.0 | 14,307.0 | 14,938.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 17.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 19.0 | 18.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 6,912.0 | 5,571.0 | 4,899.0 | 4,144.0 | 3,347.0 | 2,673.0 | 2,107.0 | 1,639.0 | 1,314.0 | 819.0 | 315.0 | (189.0) | (450.0) | (750.0) | (876.0) | (1,050.0) | (1,296.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (398.0) | (610.0) | (689.0) | (722.0) | (28.0) | 275.0 | (128.0) | 164.0 | 132.0 | 49.0 | 231.0 | 208.0 | 178.0 | 269.0 | 532.0 | |||||||||||||||||||||||||
| Treasury Stock | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | 2,251.0 | |||||||||||||||||||||||
| Minority Interest | 240.0 | 239.0 | 236.0 | 235.0 | 233.0 | 233.0 | 248.0 | 238.0 | 242.0 | 248.0 | 243.0 | 259.0 | 259.0 | 0.0 | - | - | - | |||||||||||||||||||||||
| Total Stockholders Equity | 25,864.0 | 24,233.0 | 23,394.0 | 22,418.0 | 22,212.0 | 21,770.0 | 20,708.0 | 20,371.0 | 19,926.0 | 19,282.0 | 18,886.0 | 18,226.0 | 17,850.0 | 17,573.0 | 17,640.0 | 17,251.0 | ||||||||||||||||||||||||
| Total Equity | 26,104.0 | 24,472.0 | 23,630.0 | 22,653.0 | 22,446.0 | 22,003.0 | 20,956.0 | 20,609.0 | 20,168.0 | 19,530.0 | 19,129.0 | 18,485.0 | 18,109.0 | 17,573.0 | 17,640.0 | 17,251.0 | 16,735.0 | 16,622.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 41.0 | 299.0 | 483.0 | 480.0 | 777.0 | 1,778.0 | 1,652.0 | 1,580.0 | 1,085.0 | 531.0 | 513.0 | 559.0 | 510.0 | 20.0 | 20.0 | 170.0 | 238.0 | 261.0 | 261.0 | 262.0 | 13.0 | 13.0 | 11.0 | 254.0 | 1,004.0 | 1,416.0 | 1,297.0 | 1,949.0 | 1,638.0 | 2,253.0 | 1,820.0 | 6,493.0 | 5,765.0 | 5,616.0 | 5,682.0 | 5,835.0 | 5,491.0 | 5,484.0 | 5,400.0 | 5,400.0 |
| Net debt | (1,412.0) | (1,666.0) | (792.0) | (54.0) | 52.0 | 1,364.0 | (850.0) | (1,333.0) | (1,244.0) | (334.0) | (439.0) | 133.0 | (60.0) | (908.0) | (318.0) | (106.0) | (87.0) | (1,664.0) | ||||||||||||||||||||||
| Working Capital | 4,113.0 | 3,355.0 | 2,707.0 | 1,931.0 | 2,277.0 | 521.0 | 2,851.0 | 3,415.0 | 3,269.0 | 1,581.0 | 1,925.0 | 1,324.0 | 1,621.0 | 1,957.0 | 1,595.0 | 1,200.0 | 790.0 | |||||||||||||||||||||||
| Book Value | 25,864.0 | 24,233.0 | 23,394.0 | 22,418.0 | 22,212.0 | 21,770.0 | 20,708.0 | 20,371.0 | 19,926.0 | 19,282.0 | 18,886.0 | 18,226.0 | 17,850.0 | 17,573.0 | 17,640.0 | 17,251.0 | 16,735.0 | 16,622.0 | ||||||||||||||||||||||
| Tangible Book Value | 268.0 | (1,068.0) | (1,982.0) | (2,918.0) | (1,694.0) | (2,003.0) | (79.0) | 557.0 | (274.0) | (1,108.0) | (571.0) | (1,496.0) | (1,479.0) | (1,249.0) | (1,270.0) | (1,981.0) | (2,795.0) | |||||||||||||||||||||||
| 799.0 |
| 792.0 |
| 777.0 |
| 855.0 |
| 751.0 |
| 894.0 |
| 925.0 |
| 1,043.0 |
| 880.0 |
| 1,020.0 |
| 3,024.0 |
| 3,083.0 |
| 921.0 |
| 1,045.0 |
| 1,001.0 |
| 1,048.0 |
| 942.0 |
| 645.0 |
| 485.0 |
| 405.0 |
| 541.0 |
| 477.0 |
| 446.0 |
| 799.0 |
| 792.0 |
| 777.0 |
| 855.0 |
| 751.0 |
| 894.0 |
| 925.0 |
| 1,043.0 |
| 880.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.0 |
| 143.0 |
| 180.0 |
| 240.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,065.0 |
| 6,317.0 |
| 6,229.0 |
| 6,758.0 |
| 6,101.0 |
| 6,694.0 |
| 6,160.0 |
| 5,803.0 |
| 4,823.0 |
| 4,699.0 |
| 4,847.0 |
| 6,334.0 |
| 6,234.0 |
| 4,003.0 |
| 3,971.0 |
| 3,929.0 |
| 4,080.0 |
| 3,822.0 |
| 3,478.0 |
| 3,222.0 |
| 3,026.0 |
| 3,239.0 |
| 3,181.0 |
| 3,330.0 |
| 3,300.0 |
| 3,273.0 |
| 3,314.0 |
| 3,313.0 |
| 3,229.0 |
| 3,224.0 |
| 3,112.0 |
| 3,122.0 |
| 3,104.0 |
| 3,089.0 |
| 3,055.0 |
| 3,040.0 |
| 2,994.0 |
| 2,958.0 |
| 2,996.0 |
| 2,995.0 |
| 2,996.0 |
| 2,928.0 |
| 2,907.0 |
| 2,870.0 |
| 2,794.0 |
| 2,735.0 |
| 2,706.0 |
| 2,649.0 |
| 2,265.0 |
| 2,252.0 |
| 2,109.0 |
| 2,082.0 |
| 2,053.0 |
| 2,084.0 |
| 2,064.0 |
| 2,079.0 |
| 2,098.0 |
| 2,079.0 |
| 1,942.0 |
| 1,820.0 |
| 1,782.0 |
| 1,782.0 |
| 1,730.0 |
| 1,715.0 |
| 1,700.0 |
| 1,697.0 |
| 1,678.0 |
| 1,651.0 |
| 1,652.0 |
| 1,630.0 |
| 1,500.0 |
| 1,487.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.0 |
| 266.0 |
| 264.0 |
| 246.0 |
| 319.0 |
| 366.0 |
| 262.0 |
| 253.0 |
| 264.0 |
| 270.0 |
| 243.0 |
| 199.0 |
| 303.0 |
| 291.0 |
| 281.0 |
| 304.0 |
| 209.0 |
| 204.0 |
| 208.0 |
| 266.0 |
| 265.0 |
| 255.0 |
| 221.0 |
| 11,820.0 |
| 10,874.0 |
| 10,868.0 |
| 9,951.0 |
| 10,137.0 |
| 10,101.0 |
| 10,098.0 |
| 10,176.0 |
| 10,015.0 |
| 8,451.0 |
| 8,179.0 |
| 7,911.0 |
| 7,588.0 |
| 7,242.0 |
| 6,984.0 |
| 6,998.0 |
| 6,882.0 |
| 6,871.0 |
| 6,680.0 |
| 6,678.0 |
| 6,498.0 |
| 6,475.0 |
| 6,121.0 |
| 6,227.0 |
| 5,788.0 |
| 5,991.0 |
| 5,917.0 |
| 6,797.0 |
| 7,160.0 |
| 7,393.0 |
| 7,886.0 |
| 8,074.0 |
| 6,486.0 |
| 6,448.0 |
| 6,372.0 |
| 6,297.0 |
| 5,934.0 |
| 5,713.0 |
| 5,837.0 |
| 5,783.0 |
| 5,921.0 |
| 5,743.0 |
| 5,883.0 |
| 5,838.0 |
| 5,930.0 |
| 424.0 |
| 435.0 |
| 415.0 |
| 411.0 |
| 407.0 |
| 458.0 |
| 311.0 |
| 315.0 |
| 327.0 |
| 336.0 |
| 306.0 |
| 252.0 |
| 257.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,142.0 |
| 4,049.0 |
| 4,036.0 |
| 4,173.0 |
| 4,210.0 |
| 4,172.0 |
| 4,182.0 |
| 4,162.0 |
| 4,196.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,410.0 |
| 1,444.0 |
| 1,629.0 |
| 1,714.0 |
| 1,921.0 |
| 1,516.0 |
| 1,500.0 |
| 1,538.0 |
| 1,529.0 |
| 1,879.0 |
| 1,217.0 |
| 1,158.0 |
| 932.0 |
| 794.0 |
| 796.0 |
| 725.0 |
| 688.0 |
| 815.0 |
| 717.0 |
| 842.0 |
| 666.0 |
| 680.0 |
| 616.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32,337.0 |
| 32,229.0 |
| 31,877.0 |
| 31,168.0 |
| 30,900.0 |
| 30,777.0 |
| 30,845.0 |
| 30,823.0 |
| 30,113.0 |
| 30,565.0 |
| 26,756.0 |
| 24,309.0 |
| 23,802.0 |
| 20,999.0 |
| 20,379.0 |
| 19,615.0 |
| 19,202.0 |
| 19,042.0 |
| 18,636.0 |
| 18,382.0 |
| 17,943.0 |
| 18,096.0 |
| 17,697.0 |
| 17,838.0 |
| 261.0 |
| 262.0 |
| 13.0 |
| 13.0 |
| 11.0 |
| 254.0 |
| 1,004.0 |
| 1,416.0 |
| 1,297.0 |
| 1,949.0 |
| 1,638.0 |
| 2,253.0 |
| 1,820.0 |
| 1,685.0 |
| 962.0 |
| 1,801.0 |
| 1,266.0 |
| 1,018.0 |
| 0.0 |
| 64.0 |
| 0.0 |
| 0.0 |
| 208.0 |
| 160.0 |
| 141.0 |
| 139.0 |
| 138.0 |
| 147.0 |
| 143.0 |
| 141.0 |
| 144.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.0 |
| 56.0 |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,436.0 |
| 2,418.0 |
| 2,442.0 |
| 2,060.0 |
| 2,197.0 |
| 2,195.0 |
| 1,718.0 |
| 1,562.0 |
| 2,109.0 |
| 1,932.0 |
| 1,932.0 |
| 1,963.0 |
| 2,246.0 |
| 2,469.0 |
| 2,266.0 |
| 2,447.0 |
| 2,456.0 |
| 2,551.0 |
| 2,238.0 |
| 2,298.0 |
| 2,312.0 |
| 2,099.0 |
| 2,236.0 |
| 783.0 |
| 669.0 |
| 680.0 |
| 705.0 |
| 958.0 |
| 644.0 |
| 729.0 |
| 804.0 |
| 800.0 |
| 513.0 |
| 445.0 |
| 380.0 |
| 412.0 |
| 340.0 |
| 399.0 |
| 1,174.0 |
| 867.0 |
| 640.0 |
| 668.0 |
| 811.0 |
| 764.0 |
| 365.0 |
| 408.0 |
| 3,883.0 |
| 4,275.0 |
| 4,274.0 |
| 4,022.0 |
| 4,073.0 |
| 3,393.0 |
| 3,681.0 |
| 3,302.0 |
| 3,108.0 |
| 3,976.0 |
| 4,866.0 |
| 4,254.0 |
| 4,850.0 |
| 4,479.0 |
| 5,260.0 |
| 5,082.0 |
| 4,753.0 |
| 4,988.0 |
| 5,654.0 |
| 4,828.0 |
| 4,300.0 |
| 3,490.0 |
| 3,587.0 |
| 3,016.0 |
| 3,182.0 |
| 357.0 |
| 378.0 |
| 389.0 |
| 377.0 |
| 359.0 |
| 353.0 |
| 401.0 |
| 256.0 |
| 263.0 |
| 269.0 |
| 276.0 |
| 251.0 |
| 205.0 |
| 211.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 310.0 |
| 274.0 |
| 115.0 |
| 336.0 |
| 330.0 |
| - |
| - |
| - |
| - |
| 807.0 |
| 416.0 |
| 441.0 |
| 328.0 |
| 428.0 |
| 364.0 |
| 128.0 |
| 191.0 |
| 66.0 |
| 58.0 |
| 19.0 |
| 18.0 |
| 26.0 |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,000.0 |
| 2,220.0 |
| 2,296.0 |
| 2,190.0 |
| 2,370.0 |
| 2,309.0 |
| 2,132.0 |
| 2,236.0 |
| 2,412.0 |
| 2,635.0 |
| 2,406.0 |
| 2,027.0 |
| 2,059.0 |
| 1,882.0 |
| 1,774.0 |
| 1,945.0 |
| 2,254.0 |
| 2,370.0 |
| 1,738.0 |
| 1,972.0 |
| 1,872.0 |
| 2,338.0 |
| 3,002.0 |
| 3,239.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,602.0 |
| 15,607.0 |
| 15,415.0 |
| 15,226.0 |
| 15,181.0 |
| 15,451.0 |
| 15,281.0 |
| 15,207.0 |
| 16,309.0 |
| 16,688.0 |
| 17,057.0 |
| 14,884.0 |
| 14,569.0 |
| 12,273.0 |
| 12,090.0 |
| 11,871.0 |
| 12,172.0 |
| 12,030.0 |
| 11,048.0 |
| 11,147.0 |
| 10,890.0 |
| 11,363.0 |
| 11,215.0 |
| 11,618.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,392.0) |
| (1,473.0) |
| (1,878.0) |
| (2,050.0) |
| (2,378.0) |
| (2,574.0) |
| (2,405.0) |
| (2,252.0) |
| (2,253.0) |
| (6,249.0) |
| (6,375.0) |
| (6,528.0) |
| (6,953.0) |
| (7,339.0) |
| (7,770.0) |
| (8,326.0) |
| (8,390.0) |
| (7,785.0) |
| (8,068.0) |
| (8,215.0) |
| (8,581.0) |
| (8,706.0) |
| (8,934.0) |
| 433.0 |
| 222.0 |
| 263.0 |
| 238.0 |
| 237.0 |
| 254.0 |
| 207.0 |
| 151.0 |
| 131.0 |
| 168.0 |
| 270.0 |
| 138.0 |
| 78.0 |
| 87.0 |
| 33.0 |
| 25.0 |
| (16.0) |
| (128.0) |
| (59.0) |
| (51.0) |
| (53.0) |
| (46.0) |
| 1.0 |
| (99.0) |
| (70.0) |
| 2,251.0 |
| 2,251.0 |
| 2,251.0 |
| 2,251.0 |
| 2,251.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| 1,717.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,735.0 |
| 16,622.0 |
| 16,462.0 |
| 15,942.0 |
| 15,719.0 |
| 15,326.0 |
| 15,564.0 |
| 15,616.0 |
| 13,804.0 |
| 13,877.0 |
| 9,699.0 |
| 9,425.0 |
| 9,233.0 |
| 8,726.0 |
| 8,289.0 |
| 7,744.0 |
| 7,030.0 |
| 7,012.0 |
| 7,588.0 |
| 7,235.0 |
| 7,053.0 |
| 6,733.0 |
| 6,482.0 |
| 6,220.0 |
| 16,462.0 |
| 15,942.0 |
| 15,719.0 |
| 15,326.0 |
| 15,564.0 |
| 15,616.0 |
| 13,804.0 |
| 13,877.0 |
| 9,699.0 |
| 9,425.0 |
| 9,233.0 |
| 8,726.0 |
| 8,289.0 |
| 7,744.0 |
| 7,030.0 |
| 7,012.0 |
| 7,588.0 |
| 7,235.0 |
| 7,053.0 |
| 6,733.0 |
| 6,482.0 |
| 6,220.0 |
| (1,686.0) |
| (2,413.0) |
| (2,003.0) |
| (1,721.0) |
| (2,011.0) |
| (1,470.0) |
| 634.0 |
| 1,199.0 |
| 1,020.0 |
| 1,826.0 |
| 1,499.0 |
| 2,107.0 |
| 1,652.0 |
| 6,285.0 |
| 5,478.0 |
| 5,428.0 |
| 5,472.0 |
| 5,640.0 |
| 5,335.0 |
| 5,288.0 |
| 5,163.0 |
| 4,962.0 |
| 2,043.0 |
| 2,207.0 |
| 2,685.0 |
| 2,708.0 |
| 3,013.0 |
| 2,858.0 |
| 2,695.0 |
| 847.0 |
| (167.0) |
| 593.0 |
| 1,484.0 |
| 1,755.0 |
| (1,257.0) |
| (1,111.0) |
| (824.0) |
| (908.0) |
| (1,832.0) |
| (1,350.0) |
| (1,078.0) |
| (464.0) |
| (348.0) |
| 165.0 |
| 148.0 |
| 16,462.0 |
| 15,942.0 |
| 15,719.0 |
| 15,326.0 |
| 15,564.0 |
| 15,616.0 |
| 13,804.0 |
| 13,877.0 |
| 9,699.0 |
| 9,425.0 |
| 9,233.0 |
| 8,726.0 |
| 8,289.0 |
| 7,744.0 |
| 7,030.0 |
| 7,012.0 |
| 7,588.0 |
| 7,235.0 |
| 7,053.0 |
| 6,733.0 |
| 6,482.0 |
| 6,220.0 |
| (1,487.0) |
| (1,585.0) |
| (720.0) |
| (1,140.0) |
| (542.0) |
| (1,370.0) |
| (1,645.0) |
| (3,687.0) |
| (4,185.0) |
| (8,390.0) |
| (5,512.0) |
| (5,394.0) |
| (5,557.0) |
| (5,596.0) |
| (5,432.0) |
| (5,667.0) |
| (5,823.0) |
| (5,077.0) |
| (5,557.0) |
| (5,370.0) |
| (5,828.0) |
| (5,854.0) |
| (6,185.0) |