| (USD in millions, except per-share data and share counts) | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 | FY200831 Dec 2008 | FY200731 Dec 2007 | FY200631 Dec 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 99.0 | 100.0 | 105.0 | 156.0 | 292.0 | 232.0 | 196.0 | 277.0 | 314.0 | 568.0 | 178.8 | 151.3 | 223.4 | 441.4 | 80.1 | |||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 23 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | Q4 FY 2631 Dec 2026 | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2430 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 2330 Jun 2023 | Q1 FY 2331 Mar 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 2230 Sep 2022 | Q2 FY 2230 Jun 2022 | Q1 FY 2231 Mar 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 2130 Sep 2021 | Q2 FY 2130 Jun 2021 | Q1 FY 2131 Mar 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2030 Sep 2020 | Q2 FY 2030 Jun 2020 | Q1 FY 2031 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1930 Sep 2019 | Q2 FY 1930 Jun 2019 | Q1 FY 1931 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1830 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 1730 Jun 2017 | Q1 FY 1731 Mar 2017 | Q4 FY 1631 Dec 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | 1,042.0 | 55.0 | 99.0 | 57.0 | 94.0 | 60.0 | 100.0 | 194.0 | 155.0 | 125.0 | 105.0 | 117.0 | 276.0 | 187.0 | |||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 5 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 112.5 |
| 766.1 |
| 155.2 |
| 75.2 |
| 592.7 |
| Restricted Cash | 175.0 | 175.0 | 176.0 | 171.0 | 169.0 | 144.0 | 137.0 | 136.0 | 126.0 | 129.5 | 135.7 | 152.4 | 188.5 | 580.9 | 257.4 | 226.0 | 218.5 | 147.9 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 99.0 | 100.0 | 105.0 | 156.0 | 292.0 | 232.0 | 196.0 | 277.0 | 314.0 | 568.0 | 178.8 | 151.3 | 223.4 | 441.4 | 80.1 | 112.5 | 766.1 | 155.2 | 75.2 | 592.7 |
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 172.0 | 129.0 | 481.0 | 593.0 | 543.0 | 431.0 | 596.0 | 501.0 | 398.0 | 373.5 | 313.3 | 313.3 | 249.9 | 192.8 | 77.3 | 59.9 | 44.4 | 37.6 | - | - |
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 79.0 | 74.0 | 103.0 | 102.0 | 105.0 | 95.0 | 107.0 | 172.0 | 162.0 | 128.7 | 133.2 | 138.9 | 132.0 | 103.8 | 80.5 | 65.9 | 68.6 | |||
| Other Current Assets | 23.0 | 24.0 | 56.0 | 73.0 | 53.0 | 202.0 | 168.0 | 148.0 | 139.0 | 130.4 | 225.2 | 119.3 | 77.1 | 74.0 | 23.5 | 26.7 | 27.3 | |||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Current Assets | 1,144.0 | 1,090.0 | 1,032.0 | 1,217.0 | 1,254.0 | 1,104.0 | 1,204.0 | 1,229.0 | 1,134.0 | 1,324.8 | 981.2 | 1,283.0 | 892.7 | 1,581.3 | 599.2 | 545.1 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 17,114.0 | 16,994.0 | 29,945.0 | 28,478.0 | 27,206.0 | 25,965.0 | 24,334.0 | 22,216.0 | 20,433.0 | 16,418.5 | 15,378.9 | 14,035.2 | 13,680.6 | 11,166.7 | 8,685.4 | 8,345.1 | 7,936.6 | - | - | - |
| Accumulated Depreciation | (10,841.0) | (10,417.0) | (14,279.0) | 13,071.0 | 11,937.0 | 10,803.0 | 9,668.0 | 8,563.0 | 7,500.0 | 6,613.2 | 5,798.9 | 5,052.4 | 4,733.0 | 4,249.2 | 3,824.1 | 3,451.5 | ||||
| Property,Plant & Equipment Net | 6,273.0 | 6,577.0 | 15,666.0 | 15,407.0 | 15,269.0 | 15,162.0 | 14,666.0 | 13,653.0 | 12,933.0 | 9,805.3 | 9,580.1 | 8,982.8 | 8,947.7 | 6,917.5 | 4,861.2 | 4,893.7 | ||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Goodwill | 5,127.0 | 5,127.0 | 10,085.0 | 10,085.0 | 10,078.0 | 10,078.0 | 10,078.0 | 10,078.0 | 10,021.0 | 5,758.0 | 5,513.6 | 5,196.5 | 4,903.0 | 3,120.0 | 2,035.4 | 2,029.3 | 1,984.8 | 1,984.0 | ||
| Intangible Assets | 861.0 | 1,037.0 | 3,179.0 | 3,596.0 | 4,046.0 | 4,433.0 | 4,836.0 | 5,516.0 | 5,962.0 | 3,650.1 | 3,779.9 | 3,681.6 | 4,057.9 | 2,941.7 | 2,178.2 | 2,313.9 | - | |||
| Operating Lease Right Of Use Assets | 5,473.0 | 5,600.0 | 6,187.0 | 6,526.0 | 6,682.0 | 6,464.0 | 6,133.0 | 0.0 | - | - | - | - | - | - | - | - | ||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 20.9 | 19.0 | 33.9 | 0.0 | - | - | - | ||
| Other Non-Current Assets | 61.0 | 58.0 | 139.0 | 136.0 | 123.0 | 119.0 | 116.0 | 920.0 | 879.0 | 819.6 | 775.8 | 797.4 | 682.3 | 629.5 | 250.0 | 266.2 | 474.4 | |||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Assets | 31,518.0 | 32,736.0 | 38,527.0 | 38,921.0 | 39,040.0 | 38,768.0 | 38,457.0 | 32,762.0 | 32,229.0 | 22,675.0 | 21,937.0 | 21,143.3 | 20,594.9 | 16,088.7 | 10,545.1 | 10,469.5 | ||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 71.0 | 48.0 | 252.0 | 236.0 | 246.0 | 230.0 | 334.0 | 313.0 | 249.0 | 188.5 | 159.6 | 162.4 | 145.4 | 116.0 | 32.1 | 39.6 | 33.1 | 33.8 | - | - |
| Short Term Debt | 2,783.0 | 603.0 | 835.0 | 819.0 | 72.0 | 129.0 | 100.0 | 107.0 | 115.0 | 101.7 | 106.2 | 113.3 | 103.6 | 688.1 | 32.5 | 28.7 | 217.2 | 466.2 | ||
| Deferred Revenue Current | 192.0 | 141.0 | 605.0 | 736.0 | 776.0 | 704.0 | 657.0 | 587.0 | 457.0 | 353.0 | 322.6 | 279.9 | 260.1 | 241.1 | 167.2 | 202.1 | 179.6 | |||
| Operating Lease Liabilities Current | 268.0 | 264.0 | 332.0 | 350.0 | 349.0 | 329.0 | 299.0 | 0.0 | - | - | - | - | - | - | - | - | ||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Other Current Liabilities | 168.0 | 167.0 | 342.0 | 407.0 | 401.0 | 378.0 | 361.0 | 351.0 | 339.0 | 221.1 | 199.9 | 182.1 | 181.7 | 140.1 | 104.9 | 105.2 | 94.6 | |||
| Total Current Liabilities | 4,479.0 | 2,177.0 | 2,585.0 | 2,731.0 | 2,026.0 | 1,969.0 | 1,920.0 | 1,506.0 | 1,292.0 | 961.4 | 855.4 | 932.1 | 756.4 | 1,237.9 | 402.1 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 24,337.0 | 24,081.0 | 22,921.0 | 21,729.0 | 20,629.0 | 19,280.0 | 18,121.0 | 16,682.0 | 16,159.6 | 12,171.1 | 12,249.2 | 11,920.9 | 11,594.5 | 11,611.2 | 6,885.7 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4,961.0 | 5,062.0 | 5,561.0 | 5,881.0 | 6,031.0 | 5,808.0 | 5,511.0 | 0.0 | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 39.9 | 56.5 | 65.8 | 97.6 | 66.7 | 74.1 | |||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Non-Current Liabilities | 607.0 | 645.0 | 1,914.0 | 1,950.0 | 2,168.0 | 2,379.0 | 2,516.0 | 3,110.0 | 2,554.0 | 2,087.2 | 1,948.6 | 1,666.4 | 1,349.9 | 910.6 | 500.4 | 450.2 | ||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Liabilities | 33,153.0 | 32,869.0 | 32,146.0 | 31,472.0 | 30,782.0 | 29,307.0 | 27,968.0 | 21,191.0 | 19,890.0 | 15,118.0 | 14,847.7 | 14,406.0 | 13,653.7 | 13,137.4 | 7,853.2 | 7,708.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.6 | 3.3 | 3.3 | 3.3 | 2.9 | 2.8 | 2.9 | 2.9 | 2.9 | - | - |
| Additional Paid In Capital | 18,527.0 | 18,393.0 | 18,270.0 | 18,116.0 | 18,011.0 | 17,933.0 | 17,855.0 | 17,767.0 | 16,844.0 | 10,938.2 | 9,548.6 | 9,512.4 | 9,482.8 | 5,623.6 | 5,312.3 | 5,581.5 | ||||
| Retained Earnings | (20,161.0) | (18,525.0) | (11,889.0) | (10,666.0) | (9,753.0) | (8,472.0) | (7,365.0) | (6,195.0) | (4,919.0) | (3,714.0) | (2,458.4) | (2,815.4) | (2,535.9) | (2,626.0) | (2,811.9) | (2,960.1) | (2,628.3) | |||
| Accumulated Other Comprehensive Income | (5.0) | (5.0) | (4.0) | (5.0) | (4.0) | (4.0) | (5.0) | (5.0) | (4.0) | (6.0) | (4.4) | 15.8 | (23.6) | (61.8) | (117.0) | |||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | 21.0 | 14.5 | 12.5 | 0.6 | (0.4) | (0.2) | 0.0 | ||
| Total Stockholders Equity | (1,635.0) | (133.0) | 6,381.0 | 7,449.0 | 8,258.0 | 9,461.0 | 10,489.0 | 11,571.0 | 11,925.0 | 7,222.0 | 7,089.2 | 6,716.2 | 6,926.7 | 2,938.7 | 2,386.2 | 2,445.4 | ||||
| Total Equity | (1,635.0) | (133.0) | 6,381.0 | 7,449.0 | 8,258.0 | 9,461.0 | 10,489.0 | 11,571.0 | 11,925.0 | 7,222.0 | 7,091.0 | 6,737.2 | 6,941.2 | 2,951.3 | 2,386.9 | 2,445.0 | 2,936.1 | 2,715.9 | ||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 27,120.0 | 24,684.0 | 23,756.0 | 22,548.0 | 20,701.0 | 19,409.0 | 18,221.0 | 16,789.0 | 16,274.6 | 12,272.9 | 12,355.5 | 12,034.2 | 11,698.1 | 12,299.3 | 6,918.2 | 28.7 | 217.2 | 466.2 | - | - |
| Net debt | 27,021.0 | 24,584.0 | 23,651.0 | 22,392.0 | 20,409.0 | 19,177.0 | 18,025.0 | 16,512.0 | 15,960.6 | 11,704.9 | 12,176.6 | 11,882.9 | 11,474.7 | 11,857.9 | 6,838.1 | (83.8) | (549.0) | 311.0 | ||
| Working Capital | (3,335.0) | (1,087.0) | (1,553.0) | (1,514.0) | (772.0) | (865.0) | (716.0) | (277.0) | (158.0) | 363.4 | 125.9 | 350.9 | 136.3 | 343.5 | 197.0 | 104.3 | 441.9 | |||
| Book Value | (1,635.0) | (133.0) | 6,381.0 | 7,449.0 | 8,258.0 | 9,461.0 | 10,489.0 | 11,571.0 | 11,925.0 | 7,222.0 | 7,089.2 | 6,716.2 | 6,926.7 | 2,938.7 | 2,386.2 | 2,445.4 | 2,936.2 | 2,715.9 | ||
| Tangible Book Value | (7,623.0) | (6,297.0) | (6,883.0) | (6,232.0) | (5,866.0) | (5,050.0) | (4,425.0) | (4,023.0) | (4,058.0) | (2,186.1) | (2,204.2) | (2,161.8) | (2,034.1) | (3,122.9) | (1,827.3) | (1,897.9) | 951.4 | |||
| 156.0 |
| 174.0 |
| 281.0 |
| 312.0 |
| 292.0 |
| 357.0 |
| 339.0 |
| 254.0 |
| 232.0 |
| 242.0 |
| 2,514.0 |
| 310.0 |
| 196.0 |
| 182.0 |
| 288.0 |
| 245.0 |
| 277.0 |
| 323.0 |
| 206.0 |
| 220.0 |
| 314.0 |
| 6,719.1 |
| 199.7 |
| 205.2 |
| 567.6 |
| Restricted Cash | - | 212.0 | 172.0 | 175.0 | 181.0 | 166.0 | 179.0 | 175.0 | 177.0 | 176.0 | 173.0 | 176.0 | 167.0 | 207.0 | 196.0 | 166.0 | 168.0 | 160.0 | 165.0 | 169.0 | 180.0 | 181.0 | 179.0 | 144.0 | 174.0 | 154.0 | 157.0 | 137.0 | 138.0 | 141.0 | 163.0 | 136.0 | 130.0 | 130.0 | 125.0 | 126.0 | 120.7 | 122.9 | 120.1 | 129.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | 1,042.0 | 55.0 | 99.0 | 57.0 | 94.0 | 60.0 | 100.0 | 194.0 | 155.0 | 125.0 | 105.0 | 117.0 | 276.0 | 187.0 | 156.0 | 174.0 | 281.0 | 312.0 | 292.0 | 357.0 | 339.0 | 254.0 | 232.0 | 242.0 | 2,514.0 | 310.0 | 196.0 | 182.0 | 288.0 | 245.0 | 277.0 | 323.0 | 206.0 | 220.0 | 314.0 | 6,719.1 | 199.7 | 205.2 | 567.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | 179.0 | 188.0 | 172.0 | 125.0 | 100.0 | 123.0 | 129.0 | 413.0 | 420.0 | 380.0 | 481.0 | 512.0 | 496.0 | 565.0 | 593.0 | 535.0 | 516.0 | 503.0 | 543.0 | 493.0 | 434.0 | 412.0 | 431.0 | 455.0 | 439.0 | 495.0 | 596.0 | 667.0 | 591.0 | 545.0 | 501.0 | 471.0 | 455.0 | 402.0 | 398.0 | 317.9 | 306.0 | 302.7 | 373.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | 78.0 | 80.0 | 79.0 | 89.0 | 70.0 | 76.0 | 74.0 | 144.0 | 155.0 | 130.0 | 103.0 | 143.0 | 182.0 | 159.0 | 102.0 | 111.0 | |||||||||||||||||||||||
| Other Current Assets | - | 19.0 | 18.0 | 23.0 | 22.0 | 24.0 | 25.0 | 24.0 | 43.0 | 51.0 | 51.0 | 56.0 | 72.0 | 71.0 | 93.0 | 73.0 | 194.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | 1,716.0 | 1,254.0 | 1,144.0 | 1,114.0 | 1,074.0 | 1,085.0 | 1,090.0 | 1,124.0 | 1,081.0 | 977.0 | 1,032.0 | 1,126.0 | 1,349.0 | 1,325.0 | 1,217.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | 11,068.0 | 10,961.0 | 10,841.0 | 10,734.0 | 10,631.0 | 10,519.0 | 10,417.0 | 15,249.0 | 14,919.0 | 14,600.0 | 14,279.0 | 13,987.0 | 13,683.0 | 13,377.0 | 13,071.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | 6,165.0 | 6,220.0 | 6,273.0 | 6,330.0 | 6,402.0 | 6,492.0 | 6,577.0 | 15,643.0 | 15,698.0 | 15,677.0 | 15,666.0 | 15,573.0 | 15,571.0 | 15,492.0 | 15,407.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | 5,127.0 | 5,127.0 | 5,127.0 | 5,127.0 | 5,127.0 | 5,127.0 | 5,127.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,085.0 | 10,087.0 | 10,087.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 3,276.0 | 3,388.0 | 3,496.0 | 3,596.0 | 3,699.0 | 3,822.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | 5,410.0 | 5,437.0 | 5,473.0 | 5,513.0 | 5,562.0 | 5,566.0 | 5,600.0 | 5,843.0 | 5,930.0 | 5,990.0 | 6,187.0 | 6,309.0 | 6,385.0 | 6,482.0 | 6,526.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | 63.0 | 60.0 | 61.0 | 63.0 | 63.0 | 57.0 | 58.0 | 130.0 | 137.0 | 137.0 | 139.0 | 141.0 | 136.0 | 134.0 | 136.0 | 135.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | - | 21,512.0 | 31,391.0 | 31,518.0 | 31,501.0 | 31,636.0 | 31,760.0 | 32,736.0 | 38,043.0 | 38,246.0 | 38,231.0 | 38,527.0 | 38,699.0 | 39,042.0 | 39,054.0 | 38,921.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | 90.0 | 66.0 | 71.0 | 65.0 | 48.0 | 42.0 | 48.0 | 200.0 | 225.0 | 216.0 | 252.0 | 215.0 | 240.0 | 233.0 | 236.0 | 229.0 | 230.0 | 224.0 | 246.0 | 231.0 | 219.0 | 187.0 | 230.0 | 264.0 | 280.0 | 296.0 | 334.0 | 368.0 | 337.0 | 311.0 | 313.0 | 302.0 | 272.0 | 248.0 | 249.0 | 179.3 | 178.9 | 154.8 | 188.5 |
| Short Term Debt | - | 2,260.0 | 3,148.0 | 2,783.0 | 2,769.0 | 2,251.0 | 1,503.0 | 603.0 | 611.0 | 865.0 | 854.0 | 835.0 | 827.0 | 819.0 | 819.0 | 819.0 | 819.0 | 70.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | 259.0 | 194.0 | 192.0 | 147.0 | 139.0 | 145.0 | 141.0 | 483.0 | 509.0 | 514.0 | 605.0 | 650.0 | 793.0 | 721.0 | 736.0 | 686.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | 258.0 | 258.0 | 268.0 | 268.0 | 267.0 | 268.0 | 264.0 | 301.0 | 308.0 | 313.0 | 332.0 | 339.0 | 342.0 | 330.0 | 350.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | 213.0 | 127.0 | 168.0 | 156.0 | 154.0 | 141.0 | 167.0 | 338.0 | 359.0 | 279.0 | 342.0 | 373.0 | 312.0 | 300.0 | 407.0 | 387.0 | |||||||||||||||||||||||
| Total Current Liabilities | - | 3,290.0 | 4,705.0 | 4,479.0 | 4,297.0 | 3,803.0 | 2,950.0 | 2,177.0 | 2,097.0 | 2,494.0 | 2,336.0 | 2,585.0 | 2,549.0 | 2,725.0 | 2,535.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | 4,907.0 | 4,939.0 | 4,961.0 | 4,988.0 | 5,009.0 | 5,030.0 | 5,062.0 | 5,272.0 | 5,354.0 | 5,397.0 | 5,561.0 | 5,660.0 | 5,750.0 | 5,856.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | 606.0 | 611.0 | 607.0 | 623.0 | 628.0 | 641.0 | 645.0 | 1,926.0 | 1,892.0 | 1,890.0 | 1,914.0 | 1,918.0 | 1,922.0 | 1,927.0 | 1,950.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | - | 24,782.0 | 33,311.0 | 33,153.0 | 32,994.0 | 33,018.0 | 33,013.0 | 32,869.0 | 32,747.0 | 32,594.0 | 32,183.0 | 32,146.0 | 32,030.0 | 31,996.0 | 31,831.0 | 31,472.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.1 | 3.7 | 3.6 | 3.6 |
| Additional Paid In Capital | - | 18,570.0 | 18,557.0 | 18,527.0 | 18,497.0 | 18,463.0 | 18,423.0 | 18,393.0 | 18,371.0 | 18,347.0 | 18,310.0 | 18,270.0 | 18,241.0 | 18,202.0 | 18,154.0 | 18,116.0 | ||||||||||||||||||||||||
| Retained Earnings | - | (20,839.0) | (20,476.0) | (20,161.0) | (19,990.0) | (19,844.0) | (19,675.0) | (18,525.0) | (13,074.0) | (12,694.0) | (12,261.0) | (11,889.0) | (11,571.0) | (11,155.0) | (10,929.0) | (10,666.0) | (10,405.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | (5.0) | (5.0) | (5.0) | (4.0) | (5.0) | (5.0) | (5.0) | (5.0) | (5.0) | (5.0) | (4.0) | (5.0) | (5.0) | (6.0) | |||||||||||||||||||||||||
| Treasury Stock | 0.0 | (1,000.0) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | (3,270.0) | (1,920.0) | (1,635.0) | (1,493.0) | (1,382.0) | (1,253.0) | (133.0) | 5,296.0 | 5,652.0 | 6,048.0 | 6,381.0 | 6,669.0 | 7,046.0 | 7,223.0 | 7,449.0 | ||||||||||||||||||||||||
| Total Equity | - | (3,270.0) | (1,920.0) | (1,635.0) | (1,493.0) | (1,382.0) | (1,253.0) | (133.0) | 5,296.0 | 5,652.0 | 6,048.0 | 6,381.0 | 6,669.0 | 7,046.0 | 7,223.0 | 7,449.0 | 7,679.0 | 7,861.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | 2,260.0 | 3,148.0 | 2,783.0 | 2,769.0 | 2,251.0 | 1,503.0 | 603.0 | 611.0 | 865.0 | 854.0 | 835.0 | 827.0 | 819.0 | 819.0 | 819.0 | 819.0 | 70.0 | 71.0 | 72.0 | 72.0 | 71.0 | 159.0 | 129.0 | 114.0 | 99.0 | 949.0 | 100.0 | 100.0 | 98.0 | 96.0 | 107.0 | 111.0 | 112.0 | 130.0 | 115.0 | 114.2 | 114.9 | 112.9 | 101.7 |
| Net debt | - | 1,218.0 | 3,093.0 | 2,684.0 | 2,712.0 | 2,157.0 | 1,443.0 | 503.0 | 417.0 | 710.0 | 729.0 | 730.0 | 710.0 | 543.0 | 632.0 | 663.0 | 645.0 | (211.0) | ||||||||||||||||||||||
| Working Capital | - | (1,574.0) | (3,451.0) | (3,335.0) | (3,183.0) | (2,729.0) | (1,865.0) | (1,087.0) | (973.0) | (1,413.0) | (1,359.0) | (1,553.0) | (1,423.0) | (1,376.0) | (1,210.0) | (1,514.0) | (1,402.0) | |||||||||||||||||||||||
| Book Value | - | (3,270.0) | (1,920.0) | (1,635.0) | (1,493.0) | (1,382.0) | (1,253.0) | (133.0) | 5,296.0 | 5,652.0 | 6,048.0 | 6,381.0 | 6,669.0 | 7,046.0 | 7,223.0 | 7,449.0 | 7,679.0 | 7,861.0 | ||||||||||||||||||||||
| Tangible Book Value | - | (8,397.0) | (7,047.0) | (6,762.0) | (6,620.0) | (6,509.0) | (6,380.0) | (5,260.0) | (4,789.0) | (4,433.0) | (4,037.0) | (3,704.0) | (6,692.0) | (6,427.0) | (6,358.0) | (6,232.0) | (6,107.0) | |||||||||||||||||||||||
| 74.3 |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| - |
| 1,196.0 |
| 485.2 |
| - |
| - |
| 3,040.6 |
| - |
| - |
| - |
| 4,896.0 |
| 5,060.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.7 |
| - |
| - |
| - |
| - |
| - |
| 10,956.6 |
| 10,361.7 |
| - |
| - |
| - |
| - |
| 174.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.8 |
| - |
| - |
| 440.9 |
| 754.1 |
| 834.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.4 |
| - |
| - |
| - |
| - |
| - |
| 514.7 |
| 132.3 |
| - |
| - |
| - |
| - |
| - |
| 7,704.9 |
| 7,331.1 |
| - |
| - |
| 5,685.9 |
| 5,614.5 |
| - |
| - |
| (2,493.2) |
| - |
| - |
| (179.0) |
| (124.2) |
| (408.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,936.2 |
| 2,715.9 |
| 3,166.9 |
| 785.3 |
| 3,166.9 |
| 785.3 |
| - |
| - |
| (349.2) |
| - |
| - |
| 3,166.9 |
| 785.3 |
| 731.9 |
| - |
| - |
| 158.0 |
| 119.0 |
| 105.0 |
| 120.0 |
| 148.0 |
| 115.0 |
| 95.0 |
| 112.0 |
| 137.0 |
| 107.0 |
| 107.0 |
| 99.0 |
| 111.0 |
| 85.0 |
| 172.0 |
| 182.0 |
| 197.0 |
| 175.0 |
| 162.0 |
| 167.2 |
| 176.0 |
| 153.3 |
| 128.7 |
| 175.0 |
| 162.0 |
| 145.0 |
| 182.0 |
| 227.0 |
| 216.0 |
| 202.0 |
| 201.0 |
| 192.0 |
| 178.0 |
| 168.0 |
| 167.0 |
| 168.0 |
| 160.0 |
| 148.0 |
| 148.0 |
| 181.0 |
| 157.0 |
| 139.0 |
| 154.6 |
| 151.8 |
| 140.1 |
| 130.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,182.0 |
| 1,290.0 |
| 1,261.0 |
| 1,254.0 |
| 1,332.0 |
| 1,329.0 |
| 1,176.0 |
| 1,104.0 |
| 1,184.0 |
| 3,436.0 |
| 1,247.0 |
| 1,204.0 |
| 1,253.0 |
| 1,294.0 |
| 1,193.0 |
| 1,229.0 |
| 1,249.0 |
| 1,164.0 |
| 1,074.0 |
| 1,134.0 |
| 7,474.6 |
| 951.3 |
| 916.4 |
| 1,324.8 |
| 12,780.0 |
| 12,517.0 |
| 12,220.0 |
| 11,937.0 |
| 11,660.0 |
| 11,365.0 |
| 11,090.0 |
| 10,803.0 |
| 10,523.0 |
| 10,236.0 |
| 9,953.0 |
| 9,668.0 |
| 9,394.0 |
| 9,121.0 |
| 8,843.0 |
| 8,566.0 |
| 8,292.0 |
| 8,023.0 |
| 7,760.0 |
| 7,500.0 |
| 7,247.1 |
| 7,036.6 |
| 6,823.5 |
| 6,613.2 |
| 15,265.0 |
| 15,219.0 |
| 15,226.0 |
| 15,269.0 |
| 15,174.0 |
| 15,178.0 |
| 15,149.0 |
| 15,162.0 |
| 15,092.0 |
| 14,963.0 |
| 14,815.0 |
| 14,666.0 |
| 14,393.0 |
| 14,128.0 |
| 13,860.0 |
| 13,676.0 |
| 13,433.0 |
| 13,218.0 |
| 13,051.0 |
| 12,933.0 |
| 10,599.6 |
| 10,507.7 |
| 10,293.7 |
| 9,805.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,078.0 |
| 10,074.0 |
| 10,075.0 |
| 10,075.0 |
| 10,021.0 |
| 6,905.9 |
| 6,919.4 |
| 6,530.0 |
| 5,757.7 |
| 3,935.0 |
| 4,046.0 |
| 4,115.0 |
| 4,222.0 |
| 4,324.0 |
| 4,433.0 |
| 4,535.0 |
| 4,626.0 |
| 4,734.0 |
| 4,836.0 |
| 4,968.0 |
| 5,074.0 |
| 5,178.0 |
| 5,516.0 |
| 5,620.0 |
| 5,729.0 |
| 5,854.0 |
| 5,962.0 |
| 3,885.3 |
| 3,953.8 |
| 3,894.4 |
| 3,650.1 |
| 6,613.0 |
| 6,663.0 |
| 6,739.0 |
| 6,682.0 |
| 6,659.0 |
| 6,618.0 |
| 6,514.0 |
| 6,464.0 |
| 6,357.0 |
| 6,251.0 |
| 6,198.0 |
| 6,133.0 |
| 6,112.0 |
| 6,053.0 |
| 5,969.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 136.0 |
| 130.0 |
| 123.0 |
| 130.0 |
| 123.0 |
| 122.0 |
| 119.0 |
| 120.0 |
| 119.0 |
| 116.0 |
| 116.0 |
| 104.0 |
| 106.0 |
| 104.0 |
| 920.0 |
| 911.0 |
| 885.0 |
| 892.0 |
| 879.0 |
| 860.8 |
| 851.9 |
| 832.1 |
| 819.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38,861.0 |
| 39,013.0 |
| 39,051.0 |
| 39,040.0 |
| 39,004.0 |
| 38,973.0 |
| 38,752.0 |
| 38,768.0 |
| 38,786.0 |
| 40,901.0 |
| 38,616.0 |
| 38,457.0 |
| 38,321.0 |
| 38,124.0 |
| 37,755.0 |
| 32,785.0 |
| 32,644.0 |
| 32,374.0 |
| 32,250.0 |
| 32,229.0 |
| 31,011.8 |
| 24,483.6 |
| 23,776.8 |
| 22,675.1 |
| 71.0 |
| 72.0 |
| 72.0 |
| 71.0 |
| 159.0 |
| 129.0 |
| 114.0 |
| 99.0 |
| 949.0 |
| 100.0 |
| 100.0 |
| 98.0 |
| 96.0 |
| 107.0 |
| 111.0 |
| 112.0 |
| 130.0 |
| 115.0 |
| 114.2 |
| 114.9 |
| 112.9 |
| 101.7 |
| 701.0 |
| 721.0 |
| 776.0 |
| 822.0 |
| 805.0 |
| 814.0 |
| 704.0 |
| 787.0 |
| 763.0 |
| 741.0 |
| 657.0 |
| 638.0 |
| 607.0 |
| 598.0 |
| 498.0 |
| 484.0 |
| 476.0 |
| 465.0 |
| 457.0 |
| 387.4 |
| 387.1 |
| 366.8 |
| 353.0 |
| 344.0 |
| 348.0 |
| 355.0 |
| 349.0 |
| 345.0 |
| 338.0 |
| 332.0 |
| 329.0 |
| 316.0 |
| 307.0 |
| 300.0 |
| 299.0 |
| 296.0 |
| 289.0 |
| 287.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 342.0 |
| 288.0 |
| 401.0 |
| 376.0 |
| 406.0 |
| 334.0 |
| 378.0 |
| 322.0 |
| 333.0 |
| 264.0 |
| 361.0 |
| 335.0 |
| 305.0 |
| 262.0 |
| 351.0 |
| 306.0 |
| 272.0 |
| 240.0 |
| 339.0 |
| 268.4 |
| 209.2 |
| 183.6 |
| 221.1 |
| 2,731.0 |
| 2,584.0 |
| 1,871.0 |
| 1,776.0 |
| 2,026.0 |
| 1,987.0 |
| 2,018.0 |
| 1,933.0 |
| 1,969.0 |
| 1,925.0 |
| 1,964.0 |
| 2,669.0 |
| 1,920.0 |
| 1,847.0 |
| 1,802.0 |
| 1,661.0 |
| 1,417.0 |
| 1,304.0 |
| 1,286.0 |
| 1,187.0 |
| 1,292.0 |
| 1,048.9 |
| 997.9 |
| 902.2 |
| 961.4 |
| 5,881.0 |
| 5,941.0 |
| 6,017.0 |
| 6,078.0 |
| 6,031.0 |
| 6,000.0 |
| 5,963.0 |
| 5,856.0 |
| 5,808.0 |
| 5,713.0 |
| 5,615.0 |
| 5,567.0 |
| 5,511.0 |
| 5,480.0 |
| 5,427.0 |
| 5,338.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,993.0 |
| 2,052.0 |
| 2,106.0 |
| 2,168.0 |
| 2,208.0 |
| 2,265.0 |
| 2,327.0 |
| 2,379.0 |
| 2,456.0 |
| 2,482.0 |
| 2,513.0 |
| 2,516.0 |
| 2,458.0 |
| 2,411.0 |
| 2,369.0 |
| 2,759.0 |
| 2,732.0 |
| 2,678.0 |
| 2,615.0 |
| 2,554.0 |
| 2,200.3 |
| 2,169.1 |
| 2,131.1 |
| 2,087.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,182.0 |
| 31,152.0 |
| 31,015.0 |
| 30,782.0 |
| 30,488.0 |
| 30,260.0 |
| 29,829.0 |
| 29,307.0 |
| 29,284.0 |
| 31,075.0 |
| 28,495.0 |
| 27,968.0 |
| 27,535.0 |
| 27,111.0 |
| 26,488.0 |
| 20,751.0 |
| 20,349.0 |
| 19,808.0 |
| 19,418.0 |
| 19,890.0 |
| 18,339.4 |
| 16,893.3 |
| 16,413.4 |
| 15,118.0 |
| 18,087.0 |
| 18,050.0 |
| 18,006.0 |
| 18,011.0 |
| 17,982.0 |
| 17,951.0 |
| 17,917.0 |
| 17,933.0 |
| 17,904.0 |
| 17,872.0 |
| 17,835.0 |
| 17,855.0 |
| 17,829.0 |
| 17,801.0 |
| 17,769.0 |
| 17,767.0 |
| 17,743.0 |
| 17,711.0 |
| 17,690.0 |
| 16,844.0 |
| 16,818.7 |
| 11,433.0 |
| 10,968.6 |
| 10,938.2 |
| (10,188.0) |
| (9,971.0) |
| (9,753.0) |
| (9,467.0) |
| (9,240.0) |
| (8,995.0) |
| (8,472.0) |
| (8,402.0) |
| (8,044.0) |
| (7,712.0) |
| (7,365.0) |
| (7,042.0) |
| (6,787.0) |
| (6,501.0) |
| (5,732.0) |
| (5,447.0) |
| (5,144.0) |
| (4,858.0) |
| (4,505.0) |
| (4,145.5) |
| (3,841.2) |
| (3,603.0) |
| (3,378.8) |
| (5.0) |
| (7.0) |
| (5.0) |
| (3.0) |
| (4.0) |
| (3.0) |
| (2.0) |
| (3.0) |
| (4.0) |
| (4.0) |
| (6.0) |
| (6.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (5.0) |
| (4.0) |
| (4.0) |
| (5.0) |
| (5.2) |
| (5.7) |
| (5.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,679.0 |
| 7,861.0 |
| 8,036.0 |
| 8,258.0 |
| 8,516.0 |
| 8,713.0 |
| 8,923.0 |
| 9,461.0 |
| 9,502.0 |
| 9,826.0 |
| 10,121.0 |
| 10,489.0 |
| 10,786.0 |
| 11,013.0 |
| 11,267.0 |
| 11,571.0 |
| 12,295.0 |
| 12,566.0 |
| 12,832.0 |
| 12,339.0 |
| 12,672.0 |
| 7,591.0 |
| 7,363.5 |
| 7,557.0 |
| 8,036.0 |
| 8,258.0 |
| 8,516.0 |
| 8,713.0 |
| 8,923.0 |
| 9,461.0 |
| 9,502.0 |
| 9,826.0 |
| 10,121.0 |
| 10,489.0 |
| 10,786.0 |
| 11,013.0 |
| 11,267.0 |
| 11,571.0 |
| 12,295.0 |
| 12,566.0 |
| 12,832.0 |
| 12,339.0 |
| 12,672.0 |
| 7,591.0 |
| 7,363.5 |
| 7,557.0 |
| (241.0) |
| (220.0) |
| (285.0) |
| (268.0) |
| (95.0) |
| (103.0) |
| (128.0) |
| (2,415.0) |
| 639.0 |
| (96.0) |
| (82.0) |
| (190.0) |
| (149.0) |
| (170.0) |
| (212.0) |
| (94.0) |
| (90.0) |
| (199.0) |
| (6,604.9) |
| (84.7) |
| (92.3) |
| (465.9) |
| (581.0) |
| (515.0) |
| (772.0) |
| (655.0) |
| (689.0) |
| (757.0) |
| (865.0) |
| (741.0) |
| 1,472.0 |
| (1,422.0) |
| (716.0) |
| (594.0) |
| (508.0) |
| (468.0) |
| (188.0) |
| (55.0) |
| (122.0) |
| (113.0) |
| (158.0) |
| 6,425.7 |
| (46.6) |
| 14.3 |
| 363.4 |
| 8,036.0 |
| 8,258.0 |
| 8,516.0 |
| 8,713.0 |
| 8,923.0 |
| 9,461.0 |
| 9,502.0 |
| 9,826.0 |
| 10,121.0 |
| 10,489.0 |
| 10,786.0 |
| 11,013.0 |
| 11,267.0 |
| 11,571.0 |
| 12,295.0 |
| 12,566.0 |
| 12,832.0 |
| 12,339.0 |
| 12,672.0 |
| 7,591.0 |
| 7,363.5 |
| 7,557.0 |
| (6,048.0) |
| (5,977.0) |
| (5,866.0) |
| (5,677.0) |
| (5,587.0) |
| (5,479.0) |
| (5,050.0) |
| (5,111.0) |
| (4,878.0) |
| (4,691.0) |
| (4,425.0) |
| (4,260.0) |
| (4,139.0) |
| (3,989.0) |
| (4,023.0) |
| (3,399.0) |
| (3,238.0) |
| (3,097.0) |
| (3,644.0) |
| 1,880.8 |
| (3,282.2) |
| (3,060.9) |
| (1,850.7) |