| (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 | 1,288.0 | 1,096.0 | 966.0 | 775.0 | 832.0 | 888.0 | 883.0 | 726.0 | 1,535.0 | 1,315.0 | 970.0 | 1,089.0 | 962.0 | 884.0 | 878.0 | 490.0 | 600.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 107.0 | 160.0 | 179.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 1,395.0 | 1,256.0 | 1,145.0 | 775.0 | 832.0 | 888.0 | 883.0 | 726.0 | 1,535.0 | 1,315.0 | 970.0 | 1,089.0 | 962.0 | 884.0 | 878.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,675.0 | 1,521.0 | 1,586.0 | 1,504.0 | 1,297.0 | 1,264.0 | 1,440.0 | 1,400.0 | 1,480.0 | 1,411.0 | 1,427.0 | 1,552.0 | 1,636.0 | 1,668.0 | 1,675.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 2,032.0 | 1,987.0 | 1,934.0 | 2,074.0 | 1,692.0 | 1,673.0 | 1,400.0 | 1,250.0 | 1,221.0 | 1,171.0 | 1,180.0 | 1,382.0 | 1,425.0 | 1,365.0 | 1,327.0 | 1,222.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 10,856.0 | 10,127.0 | 10,286.0 | 9,583.0 | 8,899.0 | 8,751.0 | 8,580.0 | 8,336.0 | 8,460.0 | 7,942.0 | 8,059.0 | 8,385.0 | 8,330.0 | 7,821.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 2,089.0 | 1,805.0 | 1,698.0 | 1,551.0 | 1,479.0 | 1,393.0 | 1,237.0 | 1,222.0 | 1,212.0 | 1,124.0 | 1,110.0 | 1,231.0 | 1,343.0 | 1,290.0 | 1,244.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 6,871.0 | 7,289.0 | 8,219.0 | 8,741.0 | 7,194.0 | 7,334.0 | 7,333.0 | 6,354.0 | 6,566.0 | 6,520.0 | 6,246.0 | 5,644.0 | 4,749.0 | 4,926.0 | 4,430.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 733.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 7,986.0 | 7,941.0 | 8,239.0 | 8,755.0 | 7,206.0 | 7,343.0 | 7,587.0 | 6,354.0 | 6,566.0 | 6,520.0 | 6,544.0 | 6,132.0 | 5,644.0 | 5,176.0 | 4,776.0 | 3,376.0 | ||||
| (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 | 1,335.0 | 1,288.0 | 1,279.0 | 1,215.0 | 1,112.0 | 1,096.0 | 1,234.0 | 1,110.0 | 1,079.0 | 966.0 | 951.0 | 819.0 | 867.0 | 775.0 | 938.0 | |||||||||||||||||||||||||
| 555.0 |
| 429.0 |
| 490.0 |
| - |
| - |
| - |
| - |
| - |
| 490.0 |
| 600.0 |
| 555.0 |
| 429.0 |
| 490.0 |
| 1,610.0 |
| 1,626.0 |
| 1,592.0 |
| - |
| - |
| 1,209.0 |
| 1,197.0 |
| - |
| - |
| Prepaid Expenses | 589.0 | 520.0 | 595.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 714.0 | 713.0 | 793.0 | 760.0 | 576.0 | 513.0 | 456.0 | 417.0 | 403.0 | 441.0 | 807.0 | 840.0 | 908.0 | 639.0 | 522.0 | 408.0 | 375.0 | 366.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,709.0 | 5,317.0 | 5,279.0 | 5,113.0 | 4,397.0 | 4,338.0 | 4,179.0 | 3,793.0 | 4,639.0 | 4,338.0 | 4,384.0 | 4,863.0 | 4,931.0 | 4,556.0 | 4,402.0 | 3,730.0 | 3,810.0 | 3,710.0 | - | - |
| 7,324.0 |
| 7,160.0 |
| 6,700.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 6,196.0 | 5,705.0 | 5,704.0 | 5,276.0 | 5,169.0 | 5,035.0 | 4,830.0 | 4,455.0 | 4,388.0 | 4,102.0 | 4,263.0 | 4,305.0 | 4,247.0 | 3,979.0 | 3,656.0 | 3,467.0 | 3,184.0 | - | - | - |
| Property,Plant & Equipment Net | 4,660.0 | 4,422.0 | 4,582.0 | 4,307.0 | 3,730.0 | 3,716.0 | 3,750.0 | 3,881.0 | 4,072.0 | 3,840.0 | 3,796.0 | 4,080.0 | 4,083.0 | 3,842.0 | 3,668.0 | 3,693.0 | 3,516.0 | 3,119.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 82.0 | 81.0 | 83.0 | 70.0 | 64.0 | 56.0 | 50.0 | 46.0 | 42.0 | 38.0 | 34.0 | 31.0 | 27.0 | 25.0 | 20.0 | 17.0 | 15.0 | - | - | - |
| Goodwill | 3,122.0 | 3,272.0 | 3,410.0 | 3,352.0 | 3,284.0 | 3,824.0 | 3,508.0 | 2,530.0 | 2,218.0 | 2,107.0 | 2,103.0 | 2,307.0 | 2,474.0 | 2,500.0 | 2,494.0 | 2,362.0 | 2,302.0 | 2,152.0 | - | - |
| Intangible Assets | 1,536.0 | 1,756.0 | 1,887.0 | 1,920.0 | 2,462.0 | 2,894.0 | 2,667.0 | 1,637.0 | 1,341.0 | 1,313.0 | 1,346.0 | 1,413.0 | 1,496.0 | 1,499.0 | 1,504.0 | 831.0 | 821.0 | 834.0 | - | - |
| Operating Lease Right Of Use Assets | 531.0 | 529.0 | 491.0 | 478.0 | 527.0 | 521.0 | 502.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 205.0 | 195.0 | 214.0 | 135.0 | 193.0 | 291.0 | 177.0 | 152.0 | 188.0 | 301.0 | 67.0 | 76.0 | 77.0 | 92.0 | 115.0 | 84.0 | 0.0 | - | - | - |
| Other Non-Current Assets | 1,098.0 | 1,084.0 | 1,021.0 | 904.0 | 974.0 | 857.0 | 753.0 | 168.0 | 218.0 | 224.0 | 239.0 | 720.0 | 924.0 | 905.0 | 541.0 | 472.0 | 685.0 | 164.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,330.0 | 16,046.0 | 16,393.0 | 15,731.0 | 15,040.0 | 15,920.0 | 15,034.0 | 12,161.0 | 12,676.0 | 12,123.0 | 11,935.0 | 13,440.0 | 13,985.0 | 13,394.0 | 12,724.0 | 11,172.0 | 11,134.0 | 9,979.0 | - | - |
| 1,165.0 |
| 1,172.0 |
| 1,061.0 |
| - |
| - |
| Short Term Debt | 1,115.0 | 652.0 | 20.0 | 14.0 | 12.0 | 9.0 | 254.0 | 0.0 | 0.0 | 0.0 | 298.0 | 488.0 | 895.0 | 250.0 | 346.0 | 561.0 | 326.0 | 91.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 118.0 | 107.0 | 95.0 | 108.0 | 137.0 | 137.0 | 145.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 420.0 | 437.0 | 403.0 | 329.0 | 353.0 | 401.0 | 340.0 | 275.0 | 325.0 | 309.0 | 322.0 | 332.0 | 361.0 | 345.0 | 293.0 | 381.0 | 370.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 6,853.0 | 5,759.0 | 4,741.0 | 4,004.0 | 4,051.0 | 4,404.0 | 4,038.0 | 3,341.0 | 3,408.0 | 3,305.0 | 3,534.0 | 3,946.0 | 4,579.0 | 3,736.0 | 3,716.0 | 3,728.0 | 3,599.0 | 2,952.0 | - | - |
| 2,815.0 |
| 3,147.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 448.0 | 456.0 | 420.0 | 397.0 | 451.0 | 476.0 | 491.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 181.0 | 343.0 | 361.0 | 383.0 | 395.0 | 426.0 | 507.0 | 235.0 | 204.0 | 246.0 | 233.0 | 261.0 | 444.0 | 293.0 | 252.0 | 108.0 | 82.0 | 82.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,060.0 | 2,111.0 | 2,115.0 | 1,797.0 | 2,429.0 | 2,655.0 | 2,598.0 | 2,034.0 | 2,255.0 | 2,035.0 | 1,966.0 | 2,223.0 | 1,677.0 | 2,049.0 | 1,785.0 | 1,704.0 | 1,375.0 | 1,316.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 15,965.0 | 15,502.0 | 15,436.0 | 14,925.0 | 14,069.0 | 14,819.0 | 14,476.0 | 11,964.0 | 12,433.0 | 12,106.0 | 11,979.0 | 12,074.0 | 11,449.0 | 11,004.0 | 10,183.0 | 8,355.0 | 7,877.0 | 7,935.0 | - | - |
| 733.0 |
| 733.0 |
| 733.0 |
| - |
| - |
| Additional Paid In Capital | 4,322.0 | 4,181.0 | 3,808.0 | 3,546.0 | 3,269.0 | 2,969.0 | 2,488.0 | 2,204.0 | 1,984.0 | 1,691.0 | 1,438.0 | 1,236.0 | 1,004.0 | 818.0 | 1,336.0 | 1,132.0 | 1,764.0 | 1,610.0 | - | - |
| Retained Earnings | 26,595.0 | 26,145.0 | 25,289.0 | 24,573.0 | 24,350.0 | 23,699.0 | 22,501.0 | 21,615.0 | 20,531.0 | 19,922.0 | 18,861.0 | 18,832.0 | 17,952.0 | 16,953.0 | 15,649.0 | 14,329.0 | 13,157.0 | 11,760.0 | - | - |
| Accumulated Other Comprehensive Income | (3,879.0) | (4,222.0) | (3,937.0) | (4,055.0) | (4,386.0) | (4,345.0) | (4,273.0) | (4,188.0) | (3,855.0) | (4,180.0) | (3,950.0) | (3,507.0) | (2,451.0) | (2,621.0) | (2,475.0) | (2,115.0) | (2,096.0) | (2,477.0) | - | - |
| Treasury Stock | - | - | - | - | 24,089.0 | 23,045.0 | 22,063.0 | 21,196.0 | 20,181.0 | 19,135.0 | 18,102.0 | 16,862.0 | 15,633.0 | 14,386.0 | 12,808.0 | 11,305.0 | 10,478.0 | 9,697.0 | - | - |
| Minority Interest | 311.0 | 332.0 | 348.0 | 405.0 | 362.0 | 358.0 | 441.0 | 299.0 | 303.0 | 260.0 | 255.0 | 240.0 | 231.0 | 201.0 | 166.0 | 142.0 | 141.0 | 121.0 | - | - |
| Total Stockholders Equity | 54.0 | 212.0 | 609.0 | 401.0 | 609.0 | 743.0 | 117.0 | (102.0) | (60.0) | (243.0) | (299.0) | 1,145.0 | 2,305.0 | 2,189.0 | 2,375.0 | 2,675.0 | 3,116.0 | 1,923.0 | - | - |
| Total Equity | 365.0 | 544.0 | 957.0 | 806.0 | 971.0 | 1,101.0 | 558.0 | 197.0 | 243.0 | 17.0 | (44.0) | 1,385.0 | 2,536.0 | 2,390.0 | 2,541.0 | 2,817.0 | 3,257.0 | 2,044.0 | - | - |
| 3,473.0 |
| 91.0 |
| - |
| - |
| Net debt | 6,591.0 | 6,685.0 | 7,094.0 | 7,980.0 | 6,374.0 | 6,455.0 | 6,704.0 | 5,628.0 | 5,031.0 | 5,205.0 | 5,574.0 | 5,043.0 | 4,682.0 | 4,292.0 | 3,898.0 | 2,886.0 | 2,873.0 | (464.0) | - | - |
| Working Capital | (1,144.0) | (442.0) | 538.0 | 1,109.0 | 346.0 | (66.0) | 141.0 | 452.0 | 1,231.0 | 1,033.0 | 850.0 | 917.0 | 352.0 | 820.0 | 686.0 | 2.0 | 211.0 | 758.0 | - | - |
| Book Value | 54.0 | 212.0 | 609.0 | 401.0 | 609.0 | 743.0 | 117.0 | (102.0) | (60.0) | (243.0) | (299.0) | 1,145.0 | 2,305.0 | 2,189.0 | 2,375.0 | 2,675.0 | 3,116.0 | 1,923.0 | - | - |
| Tangible Book Value | (4,604.0) | (4,816.0) | (4,688.0) | (4,871.0) | (5,137.0) | (5,975.0) | (6,058.0) | (4,269.0) | (3,619.0) | (3,663.0) | (3,748.0) | (2,575.0) | (1,665.0) | (1,810.0) | (1,623.0) | (518.0) | (7.0) | (1,063.0) | - | - |
| 858.0 |
| 877.0 |
| 832.0 |
| 958.0 |
| 937.0 |
| 995.0 |
| 888.0 |
| 989.0 |
| 997.0 |
| 854.0 |
| 883.0 |
| 948.0 |
| 863.0 |
| 843.0 |
| 726.0 |
| 841.0 |
| 833.0 |
| 851.0 |
| 1,535.0 |
| 1,380.0 |
| 1,241.0 |
| 1,347.0 |
| 1,315.0 |
| 1,298.0 |
| 1,085.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,335.0 | 1,288.0 | 1,279.0 | 1,215.0 | 1,112.0 | 1,096.0 | 1,234.0 | 1,110.0 | 1,079.0 | 966.0 | 951.0 | 819.0 | 867.0 | 775.0 | 938.0 | 858.0 | 877.0 | 832.0 | 958.0 | 937.0 | 995.0 | 888.0 | 989.0 | 997.0 | 854.0 | 883.0 | 948.0 | 863.0 | 843.0 | 726.0 | 841.0 | 833.0 | 851.0 | 1,535.0 | 1,380.0 | 1,241.0 | 1,347.0 | 1,315.0 | 1,298.0 | 1,085.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,889.0 | 1,675.0 | 1,807.0 | 1,773.0 | 1,725.0 | 1,521.0 | 1,712.0 | 1,825.0 | 1,813.0 | 1,586.0 | 1,577.0 | 1,656.0 | 1,590.0 | 1,504.0 | 1,425.0 | 1,490.0 | 1,532.0 | 1,297.0 | 1,424.0 | 1,443.0 | 1,402.0 | 1,264.0 | 1,292.0 | 1,231.0 | 1,551.0 | 1,440.0 | 1,495.0 | 1,590.0 | 1,547.0 | 1,400.0 | 1,532.0 | 1,545.0 | 1,644.0 | 1,480.0 | 1,530.0 | 1,526.0 | 1,496.0 | 1,411.0 | 1,560.0 | 1,575.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,086.0 | 2,032.0 | 2,109.0 | 2,120.0 | 2,125.0 | 1,987.0 | 2,041.0 | 1,922.0 | 1,914.0 | 1,934.0 | 1,931.0 | 2,039.0 | 2,110.0 | 2,074.0 | 2,073.0 | 2,012.0 | 1,924.0 | 1,692.0 | 1,670.0 | 1,700.0 | 1,676.0 | 1,673.0 | 1,578.0 | 1,524.0 | 1,301.0 | 1,400.0 | 1,371.0 | 1,322.0 | 1,278.0 | 1,250.0 | 1,245.0 | 1,254.0 | 1,312.0 | 1,221.0 | 1,205.0 | 1,199.0 | 1,189.0 | 1,171.0 | 1,193.0 | 1,232.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 772.0 | 714.0 | 844.0 | 888.0 | 852.0 | 713.0 | 819.0 | 789.0 | 834.0 | 793.0 | 898.0 | 923.0 | 899.0 | 760.0 | 842.0 | 800.0 | 656.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,082.0 | 5,709.0 | 6,039.0 | 5,996.0 | 5,814.0 | 5,317.0 | 5,806.0 | 5,646.0 | 5,640.0 | 5,279.0 | 5,357.0 | 5,437.0 | 5,466.0 | 5,113.0 | 5,278.0 | 5,160.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 10,887.0 | 10,856.0 | 10,847.0 | 10,665.0 | 10,276.0 | 10,127.0 | 10,238.0 | 10,167.0 | 10,261.0 | 10,286.0 | 9,979.0 | 9,988.0 | 9,815.0 | 9,583.0 | 9,318.0 | 9,014.0 | 9,043.0 | 8,899.0 | 8,827.0 | 8,848.0 | 8,637.0 | 8,751.0 | 8,380.0 | 8,197.0 | 8,167.0 | 8,580.0 | 8,389.0 | 8,476.0 | 8,398.0 | 8,336.0 | 8,451.0 | 8,408.0 | 8,648.0 | 8,460.0 | 8,419.0 | 8,261.0 | 8,146.0 | 7,942.0 | 8,309.0 | 8,247.0 |
| Accumulated Depreciation | 6,265.0 | 6,196.0 | 6,287.0 | 6,136.0 | 5,860.0 | 5,705.0 | 5,817.0 | 5,775.0 | 5,764.0 | 5,704.0 | 5,570.0 | 5,557.0 | 5,452.0 | 5,276.0 | 5,195.0 | 5,249.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,622.0 | 4,660.0 | 4,560.0 | 4,529.0 | 4,416.0 | 4,422.0 | 4,421.0 | 4,392.0 | 4,497.0 | 4,582.0 | 4,409.0 | 4,431.0 | 4,363.0 | 4,307.0 | 4,123.0 | 3,765.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,107.0 | 3,122.0 | 3,702.0 | 3,696.0 | 3,334.0 | 3,272.0 | 3,389.0 | 3,320.0 | 3,341.0 | 3,410.0 | 3,327.0 | 3,373.0 | 3,375.0 | 3,352.0 | 3,538.0 | 3,238.0 | 3,292.0 | 3,284.0 | ||||||||||||||||||||||
| Intangible Assets | 1,521.0 | 1,536.0 | 1,889.0 | 1,904.0 | 1,782.0 | 1,756.0 | 1,834.0 | 1,814.0 | 1,837.0 | 1,887.0 | 1,861.0 | 1,901.0 | 1,918.0 | 1,920.0 | 2,219.0 | 2,314.0 | 2,415.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 211.0 | 205.0 | 216.0 | 218.0 | 211.0 | 195.0 | 219.0 | 214.0 | 222.0 | 214.0 | 202.0 | 186.0 | 179.0 | 135.0 | 182.0 | 188.0 | 193.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,067.0 | 1,098.0 | 1,107.0 | 1,127.0 | 1,090.0 | 1,084.0 | 1,105.0 | 1,094.0 | 1,034.0 | 1,021.0 | 887.0 | 899.0 | 872.0 | 904.0 | 948.0 | 1,046.0 | 1,082.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,610.0 | 16,330.0 | 17,513.0 | 17,470.0 | 16,647.0 | 16,046.0 | 16,774.0 | 16,480.0 | 16,571.0 | 16,393.0 | 16,043.0 | 16,227.0 | 16,173.0 | 15,731.0 | 16,288.0 | 15,711.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,096.0 | 2,089.0 | 1,866.0 | 1,790.0 | 1,800.0 | 1,805.0 | 1,625.0 | 1,557.0 | 1,646.0 | 1,698.0 | 1,482.0 | 1,544.0 | 1,609.0 | 1,551.0 | 1,541.0 | 1,507.0 | 1,582.0 | 1,479.0 | 1,258.0 | 1,272.0 | 1,306.0 | 1,393.0 | 1,225.0 | 1,189.0 | 1,216.0 | 1,237.0 | 1,188.0 | 1,209.0 | 1,215.0 | 1,222.0 | 1,158.0 | 1,121.0 | 1,209.0 | 1,212.0 | 1,164.0 | 1,131.0 | 1,116.0 | 1,124.0 | 1,076.0 | 1,082.0 |
| Short Term Debt | - | - | - | - | 1,698.0 | 660.0 | 20.0 | 21.0 | 20.0 | 20.0 | 16.0 | 16.0 | 15.0 | 14.0 | 13.0 | 13.0 | 12.0 | 12.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5,934.0 | 6,853.0 | 6,496.0 | 6,775.0 | 6,861.0 | 5,759.0 | 5,565.0 | 5,350.0 | 5,314.0 | 4,741.0 | 4,602.0 | 4,632.0 | 4,441.0 | 4,004.0 | 4,492.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,937.0 | 6,871.0 | 7,306.0 | 7,144.0 | 6,571.0 | 7,289.0 | 7,909.0 | 8,146.0 | 8,151.0 | 8,219.0 | 8,690.0 | 8,954.0 | 8,870.0 | 8,741.0 | 8,219.0 | 7,957.0 | 7,588.0 | 7,194.0 | 7,682.0 | 7,951.0 | 7,570.0 | 7,334.0 | 6,971.0 | 6,884.0 | 7,336.0 | 7,333.0 | 7,646.0 | 6,640.0 | 6,655.0 | 6,354.0 | 6,519.0 | 6,519.0 | 6,550.0 | 6,566.0 | 6,520.0 | 6,506.0 | 6,466.0 | 6,520.0 | 5,616.0 | 5,619.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 198.0 | 181.0 | 304.0 | 279.0 | 302.0 | 343.0 | 320.0 | 355.0 | 392.0 | 361.0 | 430.0 | 363.0 | 421.0 | 383.0 | 551.0 | 426.0 | 379.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,055.0 | 2,060.0 | 2,169.0 | 2,220.0 | 2,180.0 | 2,111.0 | 2,144.0 | 2,147.0 | 2,097.0 | 2,115.0 | 1,915.0 | 1,963.0 | 2,016.0 | 1,797.0 | 1,973.0 | 2,375.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16,124.0 | 15,965.0 | 16,275.0 | 16,418.0 | 15,914.0 | 15,502.0 | 15,938.0 | 15,998.0 | 15,954.0 | 15,436.0 | 15,637.0 | 15,912.0 | 15,748.0 | 14,925.0 | 15,235.0 | 15,153.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 | 1,466.0 |
| Additional Paid In Capital | 4,390.0 | 4,322.0 | 4,284.0 | 4,246.0 | 4,202.0 | 4,181.0 | 4,142.0 | 4,035.0 | 3,962.0 | 3,808.0 | 3,762.0 | 3,688.0 | 3,603.0 | 3,546.0 | 3,518.0 | 3,402.0 | ||||||||||||||||||||||||
| Retained Earnings | 26,816.0 | 26,595.0 | 27,051.0 | 26,735.0 | 26,413.0 | 26,145.0 | 25,814.0 | 25,486.0 | 25,164.0 | 25,289.0 | 24,571.0 | 24,258.0 | 24,153.0 | 24,573.0 | 24,566.0 | 24,342.0 | 24,149.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3,871.0) | (3,879.0) | (3,888.0) | (3,924.0) | (4,116.0) | (4,222.0) | (4,074.0) | (4,128.0) | (4,019.0) | (3,937.0) | (3,974.0) | (3,935.0) | (3,983.0) | (4,055.0) | (4,179.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24,749.0 | 24,736.0 | 24,401.0 | 24,089.0 | ||||||||||||||||||||||
| Minority Interest | 341.0 | 311.0 | 382.0 | 350.0 | 370.0 | 332.0 | 401.0 | 359.0 | 387.0 | 348.0 | 415.0 | 379.0 | 431.0 | 405.0 | 431.0 | 390.0 | 407.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 145.0 | 54.0 | 856.0 | 702.0 | 363.0 | 212.0 | 435.0 | 123.0 | 230.0 | 609.0 | (9.0) | (64.0) | (6.0) | 401.0 | 622.0 | 168.0 | 321.0 | |||||||||||||||||||||||
| Total Equity | 486.0 | 365.0 | 1,238.0 | 1,052.0 | 733.0 | 544.0 | 836.0 | 482.0 | 617.0 | 957.0 | 406.0 | 315.0 | 425.0 | 806.0 | 1,053.0 | 558.0 | 728.0 | 971.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7,937.0 | 6,871.0 | 7,306.0 | 7,144.0 | 8,269.0 | 7,949.0 | 7,929.0 | 8,167.0 | 8,171.0 | 8,239.0 | 8,706.0 | 8,970.0 | 8,885.0 | 8,755.0 | 8,232.0 | 7,970.0 | 7,600.0 | 7,206.0 | 7,693.0 | 7,961.0 | 7,579.0 | 7,343.0 | 7,227.0 | 7,139.0 | 7,591.0 | 7,587.0 | 7,648.0 | 6,641.0 | 6,656.0 | 6,354.0 | 6,519.0 | 6,519.0 | 6,550.0 | 6,566.0 | 6,520.0 | 6,506.0 | 6,466.0 | 6,520.0 | 6,520.0 | 6,569.0 |
| Net debt | 6,602.0 | 5,583.0 | 6,027.0 | 5,929.0 | 7,157.0 | 6,853.0 | 6,695.0 | 7,057.0 | 7,092.0 | 7,273.0 | 7,755.0 | 8,151.0 | 8,018.0 | 7,980.0 | 7,294.0 | 7,112.0 | 6,723.0 | 6,374.0 | ||||||||||||||||||||||
| Working Capital | 148.0 | (1,144.0) | (457.0) | (779.0) | (1,047.0) | (442.0) | 241.0 | 296.0 | 326.0 | 538.0 | 755.0 | 805.0 | 1,025.0 | 1,109.0 | 786.0 | 765.0 | 423.0 | |||||||||||||||||||||||
| Book Value | 145.0 | 54.0 | 856.0 | 702.0 | 363.0 | 212.0 | 435.0 | 123.0 | 230.0 | 609.0 | (9.0) | (64.0) | (6.0) | 401.0 | 622.0 | 168.0 | 321.0 | 609.0 | ||||||||||||||||||||||
| Tangible Book Value | (4,483.0) | (4,604.0) | (4,735.0) | (4,898.0) | (4,753.0) | (4,816.0) | (4,788.0) | (5,011.0) | (4,948.0) | (4,688.0) | (5,197.0) | (5,338.0) | (5,299.0) | (4,871.0) | (5,135.0) | (5,384.0) | (5,386.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 576.0 |
| 618.0 |
| 572.0 |
| 490.0 |
| 513.0 |
| 508.0 |
| 460.0 |
| 542.0 |
| 456.0 |
| 535.0 |
| 480.0 |
| 465.0 |
| 417.0 |
| 523.0 |
| 540.0 |
| 485.0 |
| 403.0 |
| 621.0 |
| 589.0 |
| 564.0 |
| 441.0 |
| 713.0 |
| 722.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,989.0 |
| 4,397.0 |
| 4,670.0 |
| 4,652.0 |
| 4,563.0 |
| 4,338.0 |
| 4,367.0 |
| 4,212.0 |
| 4,248.0 |
| 4,179.0 |
| 4,349.0 |
| 4,255.0 |
| 4,133.0 |
| 3,793.0 |
| 4,141.0 |
| 4,172.0 |
| 4,292.0 |
| 4,639.0 |
| 4,736.0 |
| 4,555.0 |
| 4,596.0 |
| 4,338.0 |
| 4,764.0 |
| 4,614.0 |
| 5,291.0 |
| 5,169.0 |
| 5,194.0 |
| 5,183.0 |
| 5,028.0 |
| 5,035.0 |
| 4,874.0 |
| 4,714.0 |
| 4,680.0 |
| 4,830.0 |
| 4,700.0 |
| 4,683.0 |
| 4,577.0 |
| 4,455.0 |
| 4,580.0 |
| 4,500.0 |
| 4,561.0 |
| 4,388.0 |
| 4,420.0 |
| 4,331.0 |
| 4,263.0 |
| 4,102.0 |
| 4,472.0 |
| 4,422.0 |
| 3,752.0 |
| 3,730.0 |
| 3,633.0 |
| 3,665.0 |
| 3,609.0 |
| 3,716.0 |
| 3,506.0 |
| 3,483.0 |
| 3,487.0 |
| 3,750.0 |
| 3,689.0 |
| 3,793.0 |
| 3,821.0 |
| 3,881.0 |
| 3,871.0 |
| 3,908.0 |
| 4,087.0 |
| 4,072.0 |
| 3,999.0 |
| 3,930.0 |
| 3,883.0 |
| 3,840.0 |
| 3,837.0 |
| 3,825.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,685.0 |
| 3,753.0 |
| 3,701.0 |
| 3,824.0 |
| 3,711.0 |
| 3,628.0 |
| 3,559.0 |
| 3,508.0 |
| 3,532.0 |
| 2,536.0 |
| 2,517.0 |
| 2,530.0 |
| 2,539.0 |
| 2,483.0 |
| 2,572.0 |
| 2,218.0 |
| 2,216.0 |
| 2,191.0 |
| 2,134.0 |
| 2,107.0 |
| 2,181.0 |
| 2,170.0 |
| 2,462.0 |
| 2,719.0 |
| 2,787.0 |
| 2,787.0 |
| 2,894.0 |
| 2,838.0 |
| 2,787.0 |
| 2,822.0 |
| 2,667.0 |
| 2,535.0 |
| 1,609.0 |
| 1,612.0 |
| 1,637.0 |
| 1,660.0 |
| 1,735.0 |
| 1,782.0 |
| 1,341.0 |
| 1,343.0 |
| 1,340.0 |
| 1,312.0 |
| 1,313.0 |
| 1,346.0 |
| 1,347.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.0 |
| 548.0 |
| 422.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.0 |
| 260.0 |
| 283.0 |
| 201.0 |
| 291.0 |
| 208.0 |
| 224.0 |
| 179.0 |
| 177.0 |
| 165.0 |
| 167.0 |
| 164.0 |
| 152.0 |
| 165.0 |
| 156.0 |
| 187.0 |
| 188.0 |
| - |
| 360.0 |
| 321.0 |
| 301.0 |
| 261.0 |
| 311.0 |
| 974.0 |
| 913.0 |
| 859.0 |
| 940.0 |
| 857.0 |
| 836.0 |
| 807.0 |
| 775.0 |
| 753.0 |
| 756.0 |
| 791.0 |
| 636.0 |
| 168.0 |
| 195.0 |
| 196.0 |
| 224.0 |
| 218.0 |
| 216.0 |
| 204.0 |
| 202.0 |
| 224.0 |
| 234.0 |
| 248.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,723.0 |
| 15,040.0 |
| 15,880.0 |
| 15,999.0 |
| 15,801.0 |
| 15,920.0 |
| 15,466.0 |
| 15,141.0 |
| 15,070.0 |
| 15,034.0 |
| 15,026.0 |
| 13,151.0 |
| 12,883.0 |
| 12,161.0 |
| 12,571.0 |
| 12,650.0 |
| 13,144.0 |
| 12,676.0 |
| 12,775.0 |
| 12,580.0 |
| 12,448.0 |
| 12,123.0 |
| 12,623.0 |
| 12,515.0 |
| 11.0 |
| 10.0 |
| 9.0 |
| 9.0 |
| 256.0 |
| 255.0 |
| 255.0 |
| 254.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 904.0 |
| 950.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.0 |
| 153.0 |
| 161.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,395.0 |
| 4,566.0 |
| 4,051.0 |
| 4,281.0 |
| 4,203.0 |
| 4,539.0 |
| 4,404.0 |
| 4,481.0 |
| 4,580.0 |
| 4,443.0 |
| 4,038.0 |
| 4,231.0 |
| 3,782.0 |
| 3,865.0 |
| 3,341.0 |
| 3,747.0 |
| 3,942.0 |
| 3,980.0 |
| 3,408.0 |
| 3,854.0 |
| 3,780.0 |
| 3,809.0 |
| 3,305.0 |
| 4,655.0 |
| 4,671.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 505.0 |
| 530.0 |
| 369.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.0 |
| 399.0 |
| 421.0 |
| 415.0 |
| 426.0 |
| 406.0 |
| 400.0 |
| 415.0 |
| 507.0 |
| 587.0 |
| 303.0 |
| 306.0 |
| 235.0 |
| 325.0 |
| 206.0 |
| 249.0 |
| 204.0 |
| 196.0 |
| 195.0 |
| 198.0 |
| 246.0 |
| 270.0 |
| 258.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,462.0 |
| 2,429.0 |
| 2,491.0 |
| 2,562.0 |
| 2,614.0 |
| 2,655.0 |
| 2,535.0 |
| 2,545.0 |
| 2,535.0 |
| 2,598.0 |
| 2,388.0 |
| 2,436.0 |
| 2,267.0 |
| 2,034.0 |
| 2,048.0 |
| 2,172.0 |
| 2,264.0 |
| 2,255.0 |
| 1,938.0 |
| 2,011.0 |
| 1,980.0 |
| 2,035.0 |
| 1,854.0 |
| 1,933.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,995.0 |
| 14,069.0 |
| 14,853.0 |
| 15,137.0 |
| 15,138.0 |
| 14,819.0 |
| 14,393.0 |
| 14,409.0 |
| 14,729.0 |
| 14,476.0 |
| 14,852.0 |
| 13,161.0 |
| 13,093.0 |
| 11,964.0 |
| 12,639.0 |
| 12,839.0 |
| 13,043.0 |
| 12,433.0 |
| 12,508.0 |
| 12,492.0 |
| 12,453.0 |
| 12,106.0 |
| 12,395.0 |
| 12,481.0 |
| 3,355.0 |
| 3,269.0 |
| 3,174.0 |
| 3,085.0 |
| 3,011.0 |
| 2,969.0 |
| 2,837.0 |
| 2,666.0 |
| 2,623.0 |
| 2,488.0 |
| 2,466.0 |
| 2,338.0 |
| 2,241.0 |
| 2,204.0 |
| 2,183.0 |
| 2,081.0 |
| 2,047.0 |
| 1,984.0 |
| 1,932.0 |
| 1,854.0 |
| 1,787.0 |
| 1,691.0 |
| 1,654.0 |
| 1,542.0 |
| 24,350.0 |
| 24,201.0 |
| 23,946.0 |
| 23,624.0 |
| 23,699.0 |
| 23,052.0 |
| 22,731.0 |
| 22,481.0 |
| 22,501.0 |
| 21,860.0 |
| 21,653.0 |
| 21,436.0 |
| 21,615.0 |
| 21,008.0 |
| 20,851.0 |
| 20,581.0 |
| 20,531.0 |
| 20,207.0 |
| 19,952.0 |
| 19,782.0 |
| 19,922.0 |
| 19,310.0 |
| 18,955.0 |
| (4,306.0) |
| (4,248.0) |
| (4,386.0) |
| (4,434.0) |
| (4,368.0) |
| (4,455.0) |
| (4,345.0) |
| (4,421.0) |
| (4,519.0) |
| (4,578.0) |
| (4,273.0) |
| (4,215.0) |
| (4,119.0) |
| (4,160.0) |
| (4,188.0) |
| (4,172.0) |
| (4,164.0) |
| (3,900.0) |
| (3,855.0) |
| (3,834.0) |
| (3,947.0) |
| (4,052.0) |
| (4,180.0) |
| (3,829.0) |
| (3,843.0) |
| 23,816.0 |
| 23,665.0 |
| 23,384.0 |
| 23,045.0 |
| 22,280.0 |
| 22,075.0 |
| 22,104.0 |
| 22,063.0 |
| 21,900.0 |
| 21,682.0 |
| 21,532.0 |
| 21,196.0 |
| 20,916.0 |
| 20,757.0 |
| 20,441.0 |
| 20,181.0 |
| 19,878.0 |
| 19,565.0 |
| 19,293.0 |
| 19,135.0 |
| 18,731.0 |
| 18,396.0 |
| 362.0 |
| 436.0 |
| 398.0 |
| 401.0 |
| 358.0 |
| 420.0 |
| 464.0 |
| 454.0 |
| 441.0 |
| 498.0 |
| 337.0 |
| 342.0 |
| 299.0 |
| 362.0 |
| 334.0 |
| 350.0 |
| 303.0 |
| 375.0 |
| 330.0 |
| 308.0 |
| 260.0 |
| 361.0 |
| 315.0 |
| 609.0 |
| 591.0 |
| 464.0 |
| 262.0 |
| 743.0 |
| 653.0 |
| 268.0 |
| (113.0) |
| 117.0 |
| (324.0) |
| (347.0) |
| (552.0) |
| (102.0) |
| (430.0) |
| (523.0) |
| (249.0) |
| (60.0) |
| (108.0) |
| (242.0) |
| (313.0) |
| (243.0) |
| (133.0) |
| (281.0) |
| 1,027.0 |
| 862.0 |
| 663.0 |
| 1,101.0 |
| 1,073.0 |
| 732.0 |
| 341.0 |
| 558.0 |
| 174.0 |
| (10.0) |
| (210.0) |
| 197.0 |
| (68.0) |
| (189.0) |
| 101.0 |
| 243.0 |
| 267.0 |
| 88.0 |
| (5.0) |
| 17.0 |
| 228.0 |
| 34.0 |
| 6,735.0 |
| 7,024.0 |
| 6,584.0 |
| 6,455.0 |
| 6,238.0 |
| 6,142.0 |
| 6,737.0 |
| 6,704.0 |
| 6,700.0 |
| 5,778.0 |
| 5,813.0 |
| 5,628.0 |
| 5,678.0 |
| 5,686.0 |
| 5,699.0 |
| 5,031.0 |
| 5,140.0 |
| 5,265.0 |
| 5,119.0 |
| 5,205.0 |
| 5,222.0 |
| 5,484.0 |
| 346.0 |
| 389.0 |
| 449.0 |
| 24.0 |
| (66.0) |
| (114.0) |
| (368.0) |
| (195.0) |
| 141.0 |
| 118.0 |
| 473.0 |
| 268.0 |
| 452.0 |
| 394.0 |
| 230.0 |
| 312.0 |
| 1,231.0 |
| 882.0 |
| 775.0 |
| 787.0 |
| 1,033.0 |
| 109.0 |
| (57.0) |
| 591.0 |
| 464.0 |
| 262.0 |
| 743.0 |
| 653.0 |
| 268.0 |
| (113.0) |
| 117.0 |
| (324.0) |
| (347.0) |
| (552.0) |
| (102.0) |
| (430.0) |
| (523.0) |
| (249.0) |
| (60.0) |
| (108.0) |
| (242.0) |
| (313.0) |
| (243.0) |
| (133.0) |
| (281.0) |
| (5,137.0) |
| (5,813.0) |
| (6,076.0) |
| (6,226.0) |
| (5,975.0) |
| (5,896.0) |
| (6,147.0) |
| (6,494.0) |
| (6,058.0) |
| (6,391.0) |
| (4,492.0) |
| (4,681.0) |
| (4,269.0) |
| (4,629.0) |
| (4,741.0) |
| (4,603.0) |
| (3,619.0) |
| (3,667.0) |
| (3,773.0) |
| (3,759.0) |
| (3,663.0) |
| (3,660.0) |
| (3,798.0) |