| (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 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 | Q3 FY 08 | Q2 FY 08 | Q4 FY 07 | Q4 FY 06 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 9,574.0 | 10,209.0 | 15,726.0 | 12,599.0 | 10,875.0 | 10,346.0 | 7,890.0 | 6,293.0 | 9,330.0 | 11,464.0 | 7,514.0 | 8,372.0 | 8,995.0 | 9,123.0 | ||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 10,209.0 | 10,346.0 | 11,464.0 | 9,123.0 | 13,979.0 | 14,546.0 | 7,335.0 | 5,342.0 | 3,910.0 | 4,237.0 | 2,385.0 | 5,571.0 | 3,586.0 | 1,656.0 | 5,776.0 | 5,033.0 | 7,683.0 | |||
| Restricted Cash | - | 0.0 | 55.0 | 148.0 | 140.0 | 89.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | 130.0 | 2,987.0 | 1,285.0 | - | - | - | 2,113.0 | 1,885.0 | 1,864.0 | 939.0 | 1,173.0 | 2,957.0 | 2,268.0 | 831.0 | |||
| Cash And Short Term Investments | 10,209.0 | 10,346.0 | 11,464.0 | 9,253.0 | 16,966.0 | 15,831.0 | 7,335.0 | 5,342.0 | 3,910.0 | 6,350.0 | 4,270.0 | 7,435.0 | 4,525.0 | 2,829.0 | 8,733.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 9,592.0 | 9,012.0 | 8,882.0 | 8,151.0 | 7,979.0 | 7,219.0 | - | - | - | 3,774.0 | 2,948.0 | 2,100.0 | 1,690.0 | 1,708.0 | 2,250.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 2,690.0 | 2,557.0 | 2,662.0 | 2,339.0 | 2,095.0 | 2,074.0 | - | - | - | 1,241.0 | 1,221.0 | 1,560.0 | 1,498.0 | 1,657.0 | 1,384.0 | 1,204.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 12,836.0 | 12,085.0 | 11,449.0 | 10,419.0 | 10,082.0 | 9,471.0 | - | - | - | 9,173.0 | 8,631.0 | 9,066.0 | 8,843.0 | 9,383.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 3,575.0 | 3,602.0 | 3,259.0 | 3,040.0 | 2,949.0 | 2,713.0 | - | - | - | 1,664.0 | 1,565.0 | 2,487.0 | 2,559.0 | 2,202.0 | 2,603.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 42,850.0 | 47,603.0 | 36,653.0 | 35,056.0 | 39,605.0 | 48,336.0 | 5,635.0 | 5,775.0 | 7,237.0 | 5,716.0 | 6,550.0 | 7,242.0 | 7,981.0 | 6,568.0 | 5,376.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | 292.0 | 292.0 | 292.0 | - | - | - | 221.0 | 221.0 | 221.0 | 221.0 | 221.0 | 220.0 | 220.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 44,827.0 | 49,431.0 | 39,526.0 | 38,953.0 | 44,369.0 | 50,336.0 | 5,635.0 | 5,775.0 | 7,237.0 | 6,465.0 | 6,689.0 | 7,832.0 | 8,340.0 | 7,394.0 | 5,491.0 | 5,445.0 | ||||
| 7,734.0 |
| 10,750.0 |
| 12,369.0 |
| 13,979.0 |
| 13,540.0 |
| 11,024.0 |
| 10,982.0 |
| 14,546.0 |
| 7,335.0 |
| 5,342.0 |
| 5,421.0 |
| 4,237.0 |
| 2,385.0 |
| 5,571.0 |
| 3,586.0 |
| 1,656.0 |
| 5,776.0 |
| 5,033.0 |
| 7,683.0 |
| 7,976.0 |
| 7,173.0 |
| 4,047.0 |
| 1,801.0 |
| 2,018.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 171.0 | 358.0 | 274.0 | 130.0 | 1,293.0 | 2,478.0 | 2,599.0 | 2,987.0 | 2,123.0 | 1,946.0 | 1,948.0 | 1,285.0 | - | - | 1,391.0 | 2,113.0 | 1,885.0 | 1,864.0 | 939.0 | 1,173.0 | 2,957.0 | 2,268.0 | 831.0 | 289.0 | - | - | - | - |
| Cash And Short Term Investments | 9,574.0 | 10,209.0 | 15,726.0 | 12,599.0 | 10,875.0 | 10,346.0 | 7,890.0 | 6,293.0 | 9,330.0 | 11,464.0 | 7,685.0 | 8,730.0 | 9,269.0 | 9,253.0 | 9,027.0 | 13,228.0 | 14,968.0 | 16,966.0 | 15,663.0 | 12,970.0 | 12,930.0 | 15,831.0 | 7,335.0 | 5,342.0 | 6,812.0 | 6,350.0 | 4,270.0 | 7,435.0 | 4,525.0 | 2,829.0 | 8,733.0 | 7,301.0 | 8,514.0 | 8,265.0 | 7,173.0 | 4,047.0 | 1,801.0 | 2,018.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 7,946.0 | 9,592.0 | 9,624.0 | 9,711.0 | 9,063.0 | 9,012.0 | 9,317.0 | 9,746.0 | 8,826.0 | 8,882.0 | 8,407.0 | 8,125.0 | 7,854.0 | 8,151.0 | 8,021.0 | 7,586.0 | 7,156.0 | 7,979.0 | 7,878.0 | 7,713.0 | 7,187.0 | 7,219.0 | - | - | 4,347.0 | 3,774.0 | 2,948.0 | 2,100.0 | 1,690.0 | 1,708.0 | 2,250.0 | 1,985.0 | 1,897.0 | 3,644.0 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||
| Inventory | 2,756.0 | 2,690.0 | 2,758.0 | 2,737.0 | 2,666.0 | 2,557.0 | 3,332.0 | 3,077.0 | 2,985.0 | 2,662.0 | 2,436.0 | 2,364.0 | 2,605.0 | 2,339.0 | 2,074.0 | 2,142.0 | 2,104.0 | 2,095.0 | 2,163.0 | 2,137.0 | 1,953.0 | 2,074.0 | - | - | 1,166.0 | 1,241.0 | 1,221.0 | 1,560.0 | 1,498.0 | 1,657.0 | 1,384.0 | 1,204.0 | 1,413.0 | 1,765.0 | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Current Assets | 4,597.0 | 4,613.0 | 4,948.0 | 5,466.0 | 5,534.0 | 5,617.0 | 5,623.0 | 5,737.0 | 5,567.0 | 5,907.0 | 7,207.0 | 6,868.0 | 5,158.0 | 5,795.0 | 6,082.0 | 5,762.0 | 4,538.0 | |||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Current Assets | 27,208.0 | 29,390.0 | 35,630.0 | 33,222.0 | 30,783.0 | 29,780.0 | 28,075.0 | 26,890.0 | 28,669.0 | 31,770.0 | 27,632.0 | 28,074.0 | 27,086.0 | 27,273.0 | 26,796.0 | 30,186.0 | ||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 13,090.0 | 12,836.0 | 12,544.0 | 12,682.0 | 12,324.0 | 12,085.0 | 11,739.0 | 11,932.0 | 11,693.0 | 11,449.0 | 11,132.0 | 10,832.0 | 10,521.0 | 10,419.0 | 10,174.0 | 9,995.0 | 10,215.0 | 10,082.0 | 9,838.0 | 9,633.0 | 9,393.0 | 9,471.0 | - | - | 8,987.0 | 9,173.0 | 8,631.0 | 9,066.0 | 8,843.0 | 9,383.0 | 8,381.0 | 8,260.0 | 8,895.0 | - | - | - | - | - |
| Accumulated Depreciation | 5,431.0 | 5,293.0 | 5,195.0 | 5,309.0 | 5,111.0 | 4,949.0 | 4,836.0 | 5,087.0 | 4,943.0 | 4,803.0 | 4,651.0 | 4,477.0 | 4,242.0 | 4,164.0 | 4,139.0 | 4,025.0 | ||||||||||||||||||||||
| Property,Plant & Equipment Net | 7,658.0 | 7,543.0 | 7,349.0 | 7,373.0 | 7,213.0 | 7,136.0 | 6,903.0 | 6,845.0 | 6,750.0 | 6,646.0 | 6,481.0 | 6,355.0 | 6,279.0 | 6,255.0 | 6,035.0 | 5,970.0 | ||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Equity Method Investments | 767.0 | 738.0 | 660.0 | 581.0 | 604.0 | 598.0 | 578.0 | 622.0 | 584.0 | 542.0 | 557.0 | 520.0 | 524.0 | 546.0 | 535.0 | 569.0 | 629.0 | |||||||||||||||||||||
| Goodwill | 21,740.0 | 21,754.0 | 21,745.0 | 21,776.0 | 21,737.0 | 21,719.0 | 21,751.0 | 21,732.0 | 21,738.0 | 21,169.0 | 21,147.0 | 21,163.0 | 21,162.0 | 21,149.0 | 21,112.0 | 20,446.0 | 20,500.0 | 20,502.0 | ||||||||||||||||||||
| Intangible Assets | 18,244.0 | 19,103.0 | 20,465.0 | 21,378.0 | 22,486.0 | 23,307.0 | 26,964.0 | 29,428.0 | 32,760.0 | 27,072.0 | 28,950.0 | 31,303.0 | 33,569.0 | 35,859.0 | 38,179.0 | 37,690.0 | 40,103.0 | |||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,528.0 | 1,582.0 | 1,604.0 | 1,276.0 | 1,215.0 | 1,224.0 | 1,348.0 | 1,316.0 | 1,436.0 | 1,390.0 | 1,367.0 | 1,274.0 | 1,326.0 | 1,220.0 | 883.0 | 840.0 | ||||||||||||||||||||||
| Deferred Tax Assets | 5,176.0 | 5,378.0 | 4,961.0 | 4,647.0 | 3,997.0 | 4,236.0 | 3,609.0 | 3,323.0 | 2,723.0 | 2,768.0 | 1,514.0 | 1,572.0 | 1,317.0 | 1,344.0 | 1,329.0 | 1,337.0 | 1,418.0 | |||||||||||||||||||||
| Other Non-Current Assets | 6,082.0 | 6,474.0 | 6,332.0 | 5,936.0 | 5,866.0 | 6,105.0 | 6,044.0 | 6,071.0 | 6,024.0 | 5,370.0 | 5,214.0 | 5,022.0 | 4,868.0 | 4,940.0 | 4,745.0 | 4,728.0 | 4,845.0 | |||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Assets | 86,476.0 | 90,038.0 | 96,889.0 | 94,676.0 | 92,427.0 | 92,603.0 | 93,670.0 | 94,646.0 | 99,031.0 | 95,159.0 | 91,263.0 | 93,489.0 | 94,281.0 | 96,820.0 | 98,196.0 | 100,357.0 | ||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4,234.0 | 3,575.0 | 4,288.0 | 5,427.0 | 4,002.0 | 3,602.0 | 3,469.0 | 3,751.0 | 3,539.0 | 3,259.0 | 2,813.0 | 3,069.0 | 3,194.0 | 3,040.0 | 2,595.0 | 2,882.0 | 2,944.0 | 2,949.0 | 2,695.0 | 3,609.0 | 2,972.0 | 2,713.0 | - | - | 2,248.0 | 1,664.0 | 1,565.0 | 2,487.0 | 2,559.0 | 2,202.0 | 2,603.0 | 1,983.0 | 1,711.0 | 1,535.0 | - | - | - | - |
| Short Term Debt | 1,988.0 | 1,977.0 | 4,248.0 | 4,475.0 | 3,349.0 | 1,828.0 | 873.0 | 3,092.0 | 2,873.0 | 2,873.0 | 4,873.0 | 2,414.0 | 2,254.0 | 3,897.0 | 1,903.0 | 4,646.0 | 7,297.0 | |||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Operating Lease Liabilities Current | 199.0 | 202.0 | 214.0 | 194.0 | 172.0 | 181.0 | 165.0 | 177.0 | 169.0 | 162.0 | 150.0 | 168.0 | 171.0 | 136.0 | 167.0 | 167.0 | ||||||||||||||||||||||
| Accrued Expenses | 496.0 | 1,561.0 | 1,156.0 | 897.0 | 545.0 | 1,694.0 | 1,277.0 | 921.0 | 611.0 | 1,291.0 | 876.0 | 770.0 | 589.0 | 1,425.0 | 1,008.0 | 797.0 | 662.0 | |||||||||||||||||||||
| Other Current Liabilities | 12,616.0 | 17,581.0 | 19,339.0 | 17,386.0 | 16,514.0 | 18,126.0 | 18,091.0 | 15,983.0 | 16,093.0 | 15,884.0 | 15,182.0 | 14,061.0 | 13,139.0 | 14,586.0 | 14,203.0 | 13,080.0 | ||||||||||||||||||||||
| Total Current Liabilities | 19,158.0 | 23,417.0 | 28,136.0 | 27,528.0 | 24,070.0 | 23,774.0 | 22,638.0 | 23,265.0 | 25,822.0 | 22,262.0 | 23,462.0 | 20,150.0 | 19,085.0 | 21,890.0 | 18,930.0 | |||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 42,152.0 | 42,850.0 | 44,469.0 | 44,470.0 | 46,157.0 | 47,603.0 | 48,674.0 | 48,858.0 | 49,487.0 | 36,653.0 | 32,137.0 | 34,656.0 | 35,078.0 | 35,056.0 | 36,966.0 | 37,107.0 | 37,450.0 | 39,605.0 | 39,677.0 | 42,503.0 | 44,505.0 | 48,336.0 | 5,635.0 | 5,775.0 | 6,975.0 | 5,716.0 | 6,550.0 | 7,242.0 | 7,981.0 | 6,568.0 | 5,376.0 | 5,328.0 | 6,130.0 | 6,585.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,770.0 | 1,826.0 | 1,849.0 | 1,550.0 | 1,356.0 | 1,370.0 | 1,483.0 | 1,438.0 | 1,563.0 | 1,530.0 | 1,513.0 | 1,342.0 | 1,370.0 | 1,261.0 | 845.0 | |||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Tax Liabilities | 211.0 | 222.0 | 225.0 | 247.0 | 276.0 | 369.0 | 430.0 | 461.0 | 442.0 | 338.0 | 399.0 | 751.0 | 1,568.0 | 2,166.0 | 2,881.0 | 3,034.0 | 3,809.0 | |||||||||||||||||||||
| Pension Obligations | 317.0 | 330.0 | 393.0 | 415.0 | 408.0 | 400.0 | 447.0 | 466.0 | 477.0 | 480.0 | 386.0 | 398.0 | 399.0 | 402.0 | 553.0 | 589.0 | 625.0 | |||||||||||||||||||||
| Other Non-Current Liabilities | 4,853.0 | 5,043.0 | 5,459.0 | 4,942.0 | 4,477.0 | 4,469.0 | 4,728.0 | 4,993.0 | 6,732.0 | 6,421.0 | 6,203.0 | 5,902.0 | 6,664.0 | 6,590.0 | 6,685.0 | 6,640.0 | ||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Liabilities | 66,374.0 | 71,533.0 | 78,289.0 | 77,187.0 | 74,979.0 | 76,215.0 | 76,470.0 | 77,577.0 | 82,483.0 | 65,674.0 | 62,201.0 | 61,459.0 | 62,395.0 | 65,702.0 | 65,462.0 | 67,696.0 | ||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 292.0 | 292.0 | 292.0 | 292.0 | 292.0 | 292.0 | 292.0 | 292.0 | 292.0 | 292.0 | 292.0 | - | - | 221.0 | 221.0 | 221.0 | 221.0 | 221.0 | 221.0 | 220.0 | 220.0 | 220.0 | 220.0 | - | - | - | - |
| Additional Paid In Capital | 46,374.0 | 46,387.0 | 46,265.0 | 46,134.0 | 46,011.0 | 46,024.0 | 45,896.0 | 45,766.0 | 45,655.0 | 45,684.0 | 44,849.0 | 45,299.0 | 45,140.0 | 45,165.0 | 44,956.0 | 44,375.0 | ||||||||||||||||||||||
| Retained Earnings | 18,287.0 | 16,896.0 | 17,093.0 | 16,154.0 | 16,106.0 | 14,912.0 | 16,097.0 | 16,103.0 | 15,640.0 | 28,766.0 | 28,218.0 | 27,449.0 | 26,568.0 | 25,503.0 | 24,675.0 | 24,217.0 | 23,948.0 | |||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,370.0) | (1,524.0) | (1,513.0) | (1,554.0) | (1,424.0) | (1,238.0) | (1,468.0) | (1,456.0) | (1,400.0) | (1,546.0) | (1,286.0) | (1,387.0) | (1,368.0) | (1,281.0) | (841.0) | |||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | 43,675.0 | 43,690.0 | 43,697.0 | 43,766.0 | 43,075.0 | 39,680.0 | 38,808.0 | 38,618.0 | 36,411.0 | 35,292.0 | 35,187.0 | 31,259.0 | ||||||||||||||||||||
| Minority Interest | 34.0 | 33.0 | 48.0 | 54.0 | 59.0 | 53.0 | 58.0 | 54.0 | 58.0 | 55.0 | 64.0 | 57.0 | 62.0 | 57.0 | 63.0 | 61.0 | 65.0 | |||||||||||||||||||||
| Total Stockholders Equity | 20,068.0 | 18,473.0 | 18,552.0 | 17,435.0 | 17,389.0 | 16,335.0 | 17,142.0 | 17,015.0 | 16,490.0 | 29,430.0 | 28,998.0 | 31,973.0 | 31,824.0 | 31,061.0 | 32,671.0 | 32,600.0 | ||||||||||||||||||||||
| Total Equity | 20,102.0 | 18,506.0 | 18,600.0 | 17,489.0 | 17,448.0 | 16,388.0 | 17,200.0 | 17,069.0 | 16,548.0 | 29,485.0 | 29,062.0 | 32,030.0 | 31,886.0 | 31,118.0 | 32,734.0 | 32,661.0 | 31,645.0 | 36,006.0 | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| Total Debt | 44,140.0 | 44,827.0 | 48,717.0 | 48,945.0 | 49,506.0 | 49,431.0 | 49,547.0 | 51,950.0 | 52,360.0 | 39,526.0 | 37,010.0 | 37,070.0 | 37,332.0 | 38,953.0 | 38,869.0 | 41,753.0 | 44,747.0 | 44,369.0 | 44,446.0 | 45,000.0 | 46,005.0 | 50,336.0 | 5,635.0 | 5,775.0 | 6,975.0 | 6,465.0 | 6,689.0 | 7,832.0 | 8,008.0 | 7,232.0 | 5,491.0 | 5,445.0 | 6,361.0 | 6,739.0 | - | - | - | - |
| Net debt | 34,566.0 | 34,618.0 | 32,991.0 | 36,346.0 | 38,631.0 | 39,085.0 | 41,657.0 | 45,657.0 | 43,030.0 | 28,062.0 | 29,325.0 | 28,340.0 | 28,063.0 | 29,700.0 | 29,842.0 | 28,525.0 | 29,779.0 | 27,403.0 | ||||||||||||||||||||
| Working Capital | 8,050.0 | 5,973.0 | 7,494.0 | 5,694.0 | 6,713.0 | 6,006.0 | 5,437.0 | 3,625.0 | 2,847.0 | 9,508.0 | 4,170.0 | 7,924.0 | 8,001.0 | 5,383.0 | 7,866.0 | 9,271.0 | 7,300.0 | |||||||||||||||||||||
| Book Value | 20,068.0 | 18,473.0 | 18,552.0 | 17,435.0 | 17,389.0 | 16,335.0 | 17,142.0 | 17,015.0 | 16,490.0 | 29,430.0 | 28,998.0 | 31,973.0 | 31,824.0 | 31,061.0 | 32,671.0 | 32,600.0 | 31,580.0 | 35,946.0 | ||||||||||||||||||||
| Tangible Book Value | (19,916.0) | (22,384.0) | (23,658.0) | (25,719.0) | (26,834.0) | (28,691.0) | (31,573.0) | (34,145.0) | (38,008.0) | (18,811.0) | (21,099.0) | (20,493.0) | (22,907.0) | (25,947.0) | (26,620.0) | (25,536.0) | (29,023.0) | |||||||||||||||||||||
| 7,976.0 |
| 1,801.0 |
| 2,018.0 |
| - |
| - |
| 289.0 |
| - |
| - |
| 7,301.0 |
| 8,514.0 |
| 8,265.0 |
| 1,801.0 |
| 2,018.0 |
| 1,985.0 |
| 1,897.0 |
| 3,644.0 |
| - |
| - |
| 1,413.0 |
| 1,765.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 355.0 | 258.0 | 252.0 | 256.0 | 320.0 | - | - |
| Other Current Assets | 4,613.0 | 5,617.0 | 5,907.0 | 5,795.0 | 4,832.0 | 3,786.0 | - | - | - | 570.0 | 625.0 | 470.0 | 412.0 | 355.0 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | 619.0 | - | - | - | - | 134.0 | 109.0 | 7,420.0 | - | - | - | - | - | - | - |
| Total Current Assets | 29,390.0 | 29,780.0 | 31,770.0 | 27,273.0 | 33,262.0 | 30,192.0 | - | - | - | 13,704.0 | 10,415.0 | 14,608.0 | 18,916.0 | 9,521.0 | 15,318.0 | 13,273.0 | 13,958.0 | 14,697.0 | - | - |
| 8,381.0 |
| 8,260.0 |
| 8,895.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 5,293.0 | 4,949.0 | 4,803.0 | 4,164.0 | 4,033.0 | 3,585.0 | - | - | - | 4,193.0 | 4,219.0 | 4,649.0 | 4,264.0 | 4,050.0 | 3,860.0 | 3,596.0 | 3,840.0 | - | - | - |
| Property,Plant & Equipment Net | 7,543.0 | 7,136.0 | 6,646.0 | 6,255.0 | 6,049.0 | 5,886.0 | - | - | - | 4,980.0 | 4,412.0 | 4,417.0 | 4,579.0 | 5,333.0 | 4,521.0 | 4,664.0 | 5,055.0 | 5,405.0 | - | - |
| Long Term Investments | - | - | - | - | 0.0 | 433.0 | - | - | - | 2,719.0 | 4,660.0 | 4,408.0 | 3,747.0 | 3,523.0 | 2,909.0 | 2,681.0 | 1,369.0 | 188.0 | - | - |
| Equity Method Investments | 738.0 | 598.0 | 542.0 | 546.0 | 666.0 | 549.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 21,754.0 | 21,719.0 | 21,169.0 | 21,149.0 | 20,502.0 | 20,547.0 | - | - | - | 6,875.0 | 6,881.0 | 7,027.0 | 7,096.0 | 7,635.0 | 5,586.0 | 5,233.0 | 5,218.0 | 4,827.0 | - | - |
| Intangible Assets | 19,103.0 | 23,307.0 | 27,072.0 | 35,859.0 | 42,527.0 | 53,243.0 | - | - | - | 1,385.0 | 1,419.0 | 1,753.0 | 2,318.0 | 8,778.0 | 3,124.0 | 3,370.0 | 2,865.0 | 1,151.0 | 1,330.0 | - |
| Operating Lease Right Of Use Assets | 1,582.0 | 1,224.0 | 1,390.0 | 1,220.0 | 919.0 | 859.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 5,378.0 | 4,236.0 | 2,768.0 | 1,344.0 | 1,439.0 | 1,161.0 | - | - | - | 2,996.0 | 2,844.0 | 915.0 | 508.0 | 203.0 | 688.0 | 850.0 | 1,636.0 | 2,137.0 | - | - |
| Other Non-Current Assets | 6,474.0 | 6,105.0 | 5,370.0 | 4,940.0 | 5,535.0 | 7,019.0 | - | - | - | 1,048.0 | 1,117.0 | 621.0 | 1,428.0 | 904.0 | 824.0 | 1,005.0 | 907.0 | 1,081.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 90,038.0 | 92,603.0 | 95,159.0 | 96,820.0 | 109,314.0 | 118,481.0 | 34,834.0 | 33,083.0 | 32,937.0 | 33,707.0 | 31,748.0 | 33,749.0 | 38,592.0 | 35,897.0 | 32,970.0 | 31,076.0 | 31,008.0 | 29,486.0 | - | - |
| 1,983.0 |
| 1,711.0 |
| 1,535.0 |
| - |
| - |
| Short Term Debt | 1,977.0 | 1,828.0 | 2,873.0 | 3,897.0 | 4,764.0 | 2,000.0 | - | - | - | 749.0 | 139.0 | 590.0 | 359.0 | 826.0 | 115.0 | 117.0 | 231.0 | 154.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 237.0 | 277.0 | - | - |
| Operating Lease Liabilities Current | 202.0 | 181.0 | 162.0 | 136.0 | 169.0 | 164.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,561.0 | 1,694.0 | 1,291.0 | 1,425.0 | 1,375.0 | 1,412.0 | - | - | - | 5,271.0 | 4,738.0 | 2,459.0 | 2,152.0 | 2,573.0 | 2,791.0 | 2,740.0 | 2,785.0 | 2,974.0 | - | - |
| Other Current Liabilities | 17,581.0 | 18,126.0 | 15,884.0 | 14,586.0 | 13,971.0 | 14,027.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 23,417.0 | 23,774.0 | 22,262.0 | 21,890.0 | 21,868.0 | 19,080.0 | - | - | - | 8,841.0 | 8,017.0 | 8,461.0 | 12,440.0 | 8,279.0 | 7,780.0 | 6,739.0 | 6,313.0 | 6,710.0 | - | - |
| 5,328.0 |
| 6,130.0 |
| 6,585.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,826.0 | 1,370.0 | 1,530.0 | 1,261.0 | 874.0 | 833.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 949.0 | 791.0 | - | - |
| Deferred Tax Liabilities | 222.0 | 369.0 | 338.0 | 2,166.0 | 4,501.0 | 5,407.0 | - | - | - | 47.0 | 31.0 | 60.0 | 73.0 | 383.0 | 107.0 | (54.0) | 31.0 | - | - | - |
| Pension Obligations | 330.0 | 400.0 | 480.0 | 402.0 | 654.0 | 899.0 | - | - | - | - | 949.0 | 1,115.0 | 718.0 | 1,882.0 | 2,017.0 | 1,297.0 | 1,658.0 | 2,285.0 | - | - |
| Other Non-Current Liabilities | 5,043.0 | 4,469.0 | 6,421.0 | 6,590.0 | 7,334.0 | 7,776.0 | - | - | - | 1,283.0 | 1,429.0 | 618.0 | 625.0 | 475.0 | 384.0 | 424.0 | 422.0 | 441.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 71,533.0 | 76,215.0 | 65,674.0 | 65,702.0 | 73,308.0 | 80,599.0 | 19,517.0 | 20,177.0 | 18,402.0 | 17,360.0 | 17,324.0 | 18,766.0 | 23,356.0 | 22,259.0 | 17,103.0 | 15,438.0 | 16,223.0 | 17,278.0 | - | - |
| 220.0 |
| 220.0 |
| - |
| - |
| Additional Paid In Capital | 46,387.0 | 46,024.0 | 45,684.0 | 45,165.0 | 44,361.0 | 44,325.0 | - | - | - | 1,725.0 | 1,459.0 | 1,507.0 | 1,922.0 | 2,694.0 | 3,114.0 | 3,682.0 | 3,768.0 | 2,757.0 | 2,625.0 | - |
| Retained Earnings | 16,896.0 | 14,912.0 | 28,766.0 | 25,503.0 | 23,820.0 | 21,281.0 | - | - | - | 33,513.0 | 31,613.0 | 32,541.0 | 32,952.0 | 32,733.0 | 33,069.0 | 31,636.0 | 30,760.0 | 22,549.0 | 19,762.0 | 19,845.0 |
| Accumulated Other Comprehensive Income | (1,524.0) | (1,238.0) | (1,546.0) | (1,281.0) | (1,268.0) | (1,839.0) | - | - | - | (2,503.0) | (2,468.0) | (2,425.0) | (2,141.0) | (3,202.0) | (3,045.0) | (2,371.0) | (2,541.0) | (2,719.0) | (1,461.0) | - |
| Treasury Stock | - | - | - | - | 31,259.0 | 26,237.0 | - | - | - | 16,779.0 | 16,559.0 | 16,992.0 | 17,800.0 | 18,823.0 | 17,402.0 | 17,454.0 | 17,364.0 | 10,566.0 | 10,584.0 | - |
| Minority Interest | 33.0 | 53.0 | 55.0 | 57.0 | 60.0 | 60.0 | - | - | - | 170.0 | 158.0 | 131.0 | 82.0 | 15.0 | (89.0) | (75.0) | (58.0) | (33.0) | - | - |
| Total Stockholders Equity | 18,473.0 | 16,335.0 | 29,430.0 | 31,061.0 | 35,946.0 | 37,822.0 | 15,317.0 | 12,906.0 | 14,535.0 | 16,177.0 | 14,266.0 | 14,852.0 | 15,154.0 | 13,623.0 | 15,956.0 | 15,713.0 | 14,843.0 | 12,241.0 | - | - |
| Total Equity | 18,506.0 | 16,388.0 | 29,485.0 | 31,118.0 | 36,006.0 | 37,882.0 | 15,317.0 | 12,906.0 | 14,535.0 | 16,347.0 | 14,424.0 | 14,983.0 | 15,236.0 | 13,638.0 | 15,867.0 | 15,638.0 | 14,785.0 | 12,208.0 | - | - |
| 6,361.0 |
| 6,739.0 |
| - |
| - |
| Net debt | 34,618.0 | 39,085.0 | 28,062.0 | 29,700.0 | 27,403.0 | 34,505.0 | (1,700.0) | 433.0 | 3,327.0 | 115.0 | 2,419.0 | 397.0 | 3,815.0 | 4,565.0 | (3,242.0) | (1,856.0) | (2,153.0) | (1,526.0) | - | - |
| Working Capital | 5,973.0 | 6,006.0 | 9,508.0 | 5,383.0 | 11,394.0 | 11,112.0 | - | - | - | 4,863.0 | 2,398.0 | 6,147.0 | 6,476.0 | 1,242.0 | 7,538.0 | 6,534.0 | 7,645.0 | 7,987.0 | - | - |
| Book Value | 18,473.0 | 16,335.0 | 29,430.0 | 31,061.0 | 35,946.0 | 37,822.0 | 15,317.0 | 12,906.0 | 14,535.0 | 16,177.0 | 14,266.0 | 14,852.0 | 15,154.0 | 13,623.0 | 15,956.0 | 15,713.0 | 14,843.0 | 12,241.0 | - | - |
| Tangible Book Value | (22,384.0) | (28,691.0) | (18,811.0) | (25,947.0) | (27,083.0) | (35,968.0) | - | - | - | 7,917.0 | 5,966.0 | 6,072.0 | 5,740.0 | (2,790.0) | 7,246.0 | 7,110.0 | 6,760.0 | 6,263.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 576.0 |
| 570.0 |
| 625.0 |
| 470.0 |
| 412.0 |
| 355.0 |
| 258.0 |
| 252.0 |
| 256.0 |
| 320.0 |
| - |
| - |
| - |
| - |
| 4,832.0 |
| 4,372.0 |
| 5,037.0 |
| 3,568.0 |
| 3,786.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.0 |
| 7,420.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,121.0 |
| 33,262.0 |
| 31,443.0 |
| 29,161.0 |
| 27,111.0 |
| 30,192.0 |
| - |
| - |
| 14,854.0 |
| 13,704.0 |
| 10,415.0 |
| 14,608.0 |
| 18,916.0 |
| 9,521.0 |
| 15,318.0 |
| 13,273.0 |
| 13,958.0 |
| 14,697.0 |
| - |
| - |
| - |
| - |
| 4,168.0 |
| 4,033.0 |
| 3,970.0 |
| 3,838.0 |
| 3,630.0 |
| 3,585.0 |
| - |
| - |
| 3,986.0 |
| 4,193.0 |
| 4,219.0 |
| 4,649.0 |
| 4,264.0 |
| 4,050.0 |
| 3,860.0 |
| 3,596.0 |
| 3,840.0 |
| - |
| - |
| - |
| - |
| - |
| 6,047.0 |
| 6,049.0 |
| 5,868.0 |
| 5,795.0 |
| 5,763.0 |
| 5,886.0 |
| - |
| - |
| 5,001.0 |
| 4,980.0 |
| 4,412.0 |
| 4,417.0 |
| 4,579.0 |
| 5,333.0 |
| 4,521.0 |
| 4,664.0 |
| 5,055.0 |
| 5,405.0 |
| - |
| - |
| - |
| - |
| - |
| 46.0 |
| 143.0 |
| 288.0 |
| 433.0 |
| - |
| - |
| 2,480.0 |
| 2,719.0 |
| 4,660.0 |
| 4,408.0 |
| 3,747.0 |
| 3,523.0 |
| 2,909.0 |
| 2,681.0 |
| 1,369.0 |
| 188.0 |
| - |
| - |
| - |
| - |
| 666.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,519.0 |
| 20,529.0 |
| 20,524.0 |
| 20,547.0 |
| - |
| - |
| 6,863.0 |
| 6,875.0 |
| 6,881.0 |
| 7,027.0 |
| 7,096.0 |
| 7,635.0 |
| 5,586.0 |
| 5,233.0 |
| 5,218.0 |
| 4,827.0 |
| - |
| - |
| - |
| - |
| 42,527.0 |
| 44,930.0 |
| 48,065.0 |
| 50,819.0 |
| 53,243.0 |
| - |
| - |
| 1,210.0 |
| 1,385.0 |
| 1,419.0 |
| 1,753.0 |
| 2,318.0 |
| 8,778.0 |
| 3,124.0 |
| 3,370.0 |
| 2,865.0 |
| 1,151.0 |
| - |
| - |
| - |
| - |
| 894.0 |
| 919.0 |
| 967.0 |
| 1,006.0 |
| 850.0 |
| 859.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,439.0 |
| 684.0 |
| 650.0 |
| 793.0 |
| 1,161.0 |
| - |
| - |
| 1,610.0 |
| 2,996.0 |
| 2,844.0 |
| 915.0 |
| 508.0 |
| 203.0 |
| 688.0 |
| 850.0 |
| 1,636.0 |
| 2,137.0 |
| - |
| - |
| - |
| - |
| 5,535.0 |
| 7,403.0 |
| 6,454.0 |
| 7,137.0 |
| 7,019.0 |
| - |
| - |
| 1,533.0 |
| 1,048.0 |
| 1,117.0 |
| 621.0 |
| 1,428.0 |
| 904.0 |
| 824.0 |
| 1,005.0 |
| 907.0 |
| 1,081.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103,034.0 |
| 109,314.0 |
| 110,893.0 |
| 110,797.0 |
| 112,435.0 |
| 118,481.0 |
| 34,834.0 |
| 33,083.0 |
| 33,551.0 |
| 33,707.0 |
| 31,748.0 |
| 33,749.0 |
| 38,592.0 |
| 35,897.0 |
| 32,970.0 |
| 31,076.0 |
| 31,008.0 |
| 29,486.0 |
| - |
| - |
| - |
| - |
| 4,764.0 |
| 4,769.0 |
| 2,497.0 |
| 1,500.0 |
| 2,000.0 |
| - |
| - |
| 0.0 |
| 749.0 |
| 139.0 |
| 590.0 |
| 27.0 |
| 664.0 |
| 115.0 |
| 117.0 |
| 231.0 |
| 154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.0 |
| 277.0 |
| - |
| - |
| - |
| - |
| 171.0 |
| 169.0 |
| 173.0 |
| 173.0 |
| 160.0 |
| 164.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,375.0 |
| 1,138.0 |
| 896.0 |
| 793.0 |
| 1,412.0 |
| - |
| - |
| 6,014.0 |
| 5,271.0 |
| 4,738.0 |
| 2,459.0 |
| 2,152.0 |
| 2,573.0 |
| 2,791.0 |
| 2,740.0 |
| 2,785.0 |
| 2,936.0 |
| - |
| - |
| - |
| - |
| 12,355.0 |
| 13,971.0 |
| 13,700.0 |
| 12,727.0 |
| 12,581.0 |
| 14,027.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,915.0 |
| 22,821.0 |
| 21,868.0 |
| 21,460.0 |
| 18,991.0 |
| 17,330.0 |
| 19,080.0 |
| - |
| - |
| 9,563.0 |
| 8,841.0 |
| 8,017.0 |
| 8,461.0 |
| 12,440.0 |
| 8,279.0 |
| 7,780.0 |
| 6,739.0 |
| 6,313.0 |
| 6,710.0 |
| - |
| - |
| - |
| - |
| 815.0 |
| 852.0 |
| 874.0 |
| 929.0 |
| 962.0 |
| 827.0 |
| 833.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 949.0 |
| 791.0 |
| - |
| - |
| - |
| - |
| 4,501.0 |
| 4,956.0 |
| 4,931.0 |
| 5,235.0 |
| 5,407.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.0 |
| 383.0 |
| 107.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 654.0 |
| 821.0 |
| 838.0 |
| 838.0 |
| 899.0 |
| - |
| - |
| 456.0 |
| 600.0 |
| 765.0 |
| 1,115.0 |
| 718.0 |
| 1,882.0 |
| 2,017.0 |
| 1,297.0 |
| 1,658.0 |
| 2,285.0 |
| - |
| - |
| - |
| - |
| 7,309.0 |
| 7,334.0 |
| 7,516.0 |
| 7,498.0 |
| 7,692.0 |
| 7,776.0 |
| - |
| - |
| 1,164.0 |
| 1,283.0 |
| 1,429.0 |
| 618.0 |
| 625.0 |
| 475.0 |
| 384.0 |
| 424.0 |
| 422.0 |
| 441.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71,389.0 |
| 73,308.0 |
| 73,609.0 |
| 73,923.0 |
| 74,762.0 |
| 80,599.0 |
| 19,517.0 |
| 20,177.0 |
| 21,704.0 |
| 17,360.0 |
| 17,324.0 |
| 18,766.0 |
| 23,356.0 |
| 22,259.0 |
| 17,103.0 |
| 15,438.0 |
| 16,223.0 |
| 17,278.0 |
| - |
| - |
| - |
| - |
| 43,756.0 |
| 44,361.0 |
| 44,292.0 |
| 44,064.0 |
| 43,852.0 |
| 44,325.0 |
| - |
| - |
| 1,898.0 |
| 1,725.0 |
| 1,459.0 |
| 1,507.0 |
| 1,922.0 |
| 2,694.0 |
| 3,114.0 |
| 3,682.0 |
| 3,768.0 |
| 2,757.0 |
| - |
| - |
| - |
| - |
| 23,820.0 |
| 22,625.0 |
| 22,168.0 |
| 22,204.0 |
| 21,281.0 |
| - |
| - |
| 31,160.0 |
| 33,513.0 |
| 31,613.0 |
| 32,541.0 |
| 32,952.0 |
| 32,733.0 |
| 33,069.0 |
| 31,636.0 |
| 30,760.0 |
| 22,549.0 |
| 21,919.0 |
| 19,957.0 |
| 19,762.0 |
| 19,845.0 |
| (992.0) |
| (1,229.0) |
| (1,268.0) |
| (1,424.0) |
| (1,518.0) |
| (1,544.0) |
| (1,839.0) |
| - |
| - |
| (2,289.0) |
| (2,503.0) |
| (2,468.0) |
| (2,425.0) |
| (2,141.0) |
| (3,202.0) |
| (3,045.0) |
| (2,371.0) |
| (2,541.0) |
| (2,719.0) |
| - |
| - |
| - |
| - |
| 28,572.0 |
| 28,198.0 |
| 27,199.0 |
| 26,237.0 |
| - |
| - |
| 19,249.0 |
| 16,779.0 |
| 16,559.0 |
| 16,992.0 |
| 17,800.0 |
| 18,823.0 |
| 17,402.0 |
| 17,454.0 |
| 17,364.0 |
| 10,566.0 |
| - |
| - |
| - |
| - |
| 60.0 |
| 71.0 |
| 66.0 |
| 68.0 |
| 60.0 |
| - |
| - |
| 106.0 |
| 170.0 |
| 158.0 |
| 131.0 |
| 82.0 |
| 15.0 |
| (89.0) |
| (75.0) |
| (58.0) |
| (33.0) |
| - |
| - |
| - |
| - |
| 31,580.0 |
| 35,946.0 |
| 37,213.0 |
| 36,808.0 |
| 37,605.0 |
| 37,822.0 |
| 15,317.0 |
| 12,906.0 |
| 11,741.0 |
| 16,177.0 |
| 14,266.0 |
| 14,852.0 |
| 15,154.0 |
| 13,623.0 |
| 15,956.0 |
| 15,713.0 |
| 14,843.0 |
| 12,241.0 |
| - |
| - |
| - |
| - |
| 37,284.0 |
| 36,874.0 |
| 37,673.0 |
| 37,882.0 |
| 15,317.0 |
| 12,906.0 |
| 11,847.0 |
| 16,347.0 |
| 14,424.0 |
| 14,983.0 |
| 15,236.0 |
| 13,638.0 |
| 15,867.0 |
| 15,638.0 |
| 14,785.0 |
| 12,208.0 |
| - |
| - |
| - |
| - |
| 28,783.0 |
| 32,030.0 |
| 33,075.0 |
| 34,505.0 |
| (1,700.0) |
| 433.0 |
| 163.0 |
| 115.0 |
| 2,419.0 |
| 397.0 |
| 3,483.0 |
| 4,403.0 |
| (3,242.0) |
| (1,856.0) |
| (2,153.0) |
| (1,526.0) |
| - |
| - |
| - |
| - |
| 11,394.0 |
| 9,983.0 |
| 10,170.0 |
| 9,781.0 |
| 11,112.0 |
| - |
| - |
| 5,291.0 |
| 4,863.0 |
| 2,398.0 |
| 6,147.0 |
| 6,476.0 |
| 1,242.0 |
| 7,538.0 |
| 6,534.0 |
| 7,645.0 |
| 7,987.0 |
| - |
| - |
| - |
| - |
| 37,213.0 |
| 36,808.0 |
| 37,605.0 |
| 37,822.0 |
| 15,317.0 |
| 12,906.0 |
| 11,741.0 |
| 16,177.0 |
| 14,266.0 |
| 14,852.0 |
| 15,154.0 |
| 13,623.0 |
| 15,956.0 |
| 15,713.0 |
| 14,843.0 |
| 12,241.0 |
| - |
| - |
| - |
| - |
| (27,083.0) |
| (28,236.0) |
| (31,786.0) |
| (33,738.0) |
| (35,968.0) |
| - |
| - |
| 3,668.0 |
| 7,917.0 |
| 5,966.0 |
| 6,072.0 |
| 5,740.0 |
| (2,790.0) |
| 7,246.0 |
| 7,110.0 |
| 6,760.0 |
| 6,263.0 |
| - |
| - |
| - |
| - |