| (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 | 38.0 | 24.0 | 90.0 | 74.0 | 230.0 | 147.0 | 241.0 | 4,231.0 | 260.0 | 341.0 | 264.0 | 298.0 | 208.0 | 646.0 | 220.0 | 199.0 | 740.0 | |||
| Restricted Cash | 11.0 | 6.0 | 19.0 | 17.0 | 24.0 | - | - | - | 36.0 | 40.0 | - | - | 41.0 | 54.0 | 42.0 | 39.0 | 34.0 | - | ||
| Short Term Investments | 510.0 | 561.0 | 541.0 | 510.0 | 1,439.0 | 871.0 | 822.0 | 540.0 | 960.0 | 953.0 | 805.0 | 930.0 | 767.0 | 540.0 | 386.0 | 367.0 | 300.0 | |||
| Cash And Short Term Investments | 548.0 | 585.0 | 631.0 | 584.0 | 1,669.0 | 1,018.0 | 1,063.0 | 4,771.0 | 1,220.0 | 1,294.0 | 1,069.0 | 1,228.0 | 975.0 | 1,186.0 | 606.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 806.0 | 717.0 | 710.0 | 889.0 | 690.0 | 676.0 | 702.0 | 586.0 | 1,000.0 | 740.0 | 593.0 | 837.0 | 851.0 | 768.0 | 773.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | 285.0 | 322.0 | 353.0 | 375.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 44,676.0 | 42,667.0 | 40,396.0 | 37,728.0 | - | 32,514.0 | 30,324.0 | 20,234.0 | 19,031.0 | 17,831.0 | 16,650.0 | 15,358.0 | 14,138.0 | 18,377.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,300.0 | 1,320.0 | 917.0 | 1,352.0 | 1,196.0 | 853.0 | 884.0 | 761.0 | 963.0 | 657.0 | 483.0 | 716.0 | 689.0 | 561.0 | 560.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 20,566.0 | 20,397.0 | 17,559.0 | 14,836.0 | 15,558.0 | 11,521.0 | 14,244.0 | 8,682.0 | 8,195.0 | 7,532.0 | 7,866.0 | 8,009.0 | 7,817.0 | 8,357.0 | 8,641.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 5.0 | 5.0 | 4.0 | 4.0 | 4.0 | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 21,066.0 | 20,897.0 | 17,563.0 | 15,347.0 | 15,565.0 | 11,545.0 | 14,244.0 | 8,682.0 | 8,801.0 | 8,557.0 | 8,730.0 | 8,804.0 | 8,314.0 | 9,757.0 | 9,125.0 | 9,429.0 | ||||
| (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 | 639.0 | 38.0 | 37.0 | 93.0 | 1,254.0 | 24.0 | 112.0 | 66.0 | 161.0 | 90.0 | 120.0 | 214.0 | 114.0 | 74.0 | 114.0 | |||||||||||||||||||||||||
| 167.0 |
| 129.0 |
| 127.0 |
| - |
| - |
| 218.0 |
| 357.0 |
| - |
| 566.0 |
| 1,040.0 |
| 385.0 |
| 486.0 |
| 127.0 |
| 835.0 |
| 790.0 |
| 1,009.0 |
| - |
| - |
| 327.0 |
| 569.0 |
| - |
| - |
| Prepaid Expenses | 140.0 | 123.0 | 145.0 | 171.0 | 132.0 | 121.0 | 123.0 | 164.0 | 241.0 | 161.0 | 140.0 | 178.0 | 125.0 | 216.0 | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 216.0 | 192.0 | 274.0 | 223.0 | 413.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,701.0 | 4,381.0 | 3,027.0 | 4,699.0 | 7,355.0 | 2,920.0 | 3,937.0 | 7,108.0 | 3,395.0 | 2,923.0 | 2,689.0 | 3,268.0 | 2,658.0 | 2,874.0 | 2,337.0 | 2,582.0 | 2,904.0 | 3,035.0 | - | - |
| 16,868.0 |
| 16,005.0 |
| 14,770.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 10,620.0 | 10,578.0 | 10,543.0 | 10,585.0 | - | 10,152.0 | 9,700.0 | 6,211.0 | 5,974.0 | 5,524.0 | 5,113.0 | 4,856.0 | 4,545.0 | 4,780.0 | 4,466.0 | 4,273.0 | 3,982.0 | - | - | - |
| Property,Plant & Equipment Net | 34,056.0 | 32,089.0 | 29,853.0 | 27,143.0 | 23,484.0 | 22,362.0 | 20,624.0 | 14,023.0 | 13,057.0 | 12,307.0 | 11,537.0 | 10,502.0 | 9,593.0 | 13,597.0 | 12,402.0 | 11,732.0 | 10,788.0 | 10,296.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | 783.0 | 2,408.0 | 2,482.0 | 2,472.0 | 2,505.0 | 2,594.0 | 4,521.0 | 4,518.0 | - | - | - | - | - | - | - |
| Goodwill | 3,550.0 | 3,943.0 | 4,160.0 | 4,294.0 | 4,294.0 | 4,697.0 | 4,882.0 | 757.0 | 867.0 | 862.0 | 840.0 | 840.0 | 840.0 | 1,468.0 | 1,696.0 | 1,696.0 | 1,696.0 | 1,696.0 | - | - |
| Intangible Assets | - | - | - | 38.0 | 44.0 | 50.0 | 321.0 | 65.0 | 74.0 | 49.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 61.0 | 27.0 | 13.0 | 19.0 | 22.0 | 31.0 | 31.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 483.0 | 383.0 | 535.0 | 641.0 | 440.0 | 454.0 | - | - | - |
| Other Non-Current Assets | 222.0 | 247.0 | 162.0 | 215.0 | 220.0 | 253.0 | 236.0 | 159.0 | 191.0 | 173.0 | 102.0 | 147.0 | 162.0 | 197.0 | 157.0 | 172.0 | 230.0 | 277.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 9,619.0 | 6,400.0 | 6,964.0 | 5,797.0 | 6,081.0 | 6,345.0 | - | - |
| Total Assets | 46,534.0 | 43,768.0 | 39,715.0 | 38,546.0 | 37,679.0 | 33,471.0 | 35,529.0 | 27,093.0 | 22,736.0 | 21,829.0 | 21,290.0 | 23,150.0 | 21,870.0 | 22,871.0 | 21,703.0 | 20,111.0 | 19,773.0 | 19,676.0 | - | - |
| 667.0 |
| 648.0 |
| - |
| - |
| - |
| Short Term Debt | 500.0 | 500.0 | 4.0 | 511.0 | 7.0 | 24.0 | 0.0 | 0.0 | 606.0 | 1,025.0 | 864.0 | 795.0 | 497.0 | 1,400.0 | 484.0 | 428.0 | 903.0 | 153.0 | - | - |
| Deferred Revenue Current | 89.0 | 93.0 | 111.0 | 110.0 | 111.0 | 119.0 | 124.0 | 84.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.0 | 3.0 | 3.0 | 5.0 | 6.0 | 6.0 | 7.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 566.0 | 525.0 | 519.0 | 452.0 | 323.0 | 432.0 | 350.0 | 238.0 | 368.0 | 325.0 | 343.0 | 383.0 | 402.0 | 380.0 | 366.0 | 438.0 | 445.0 | 504.0 | - | - |
| Total Current Liabilities | 6,260.0 | 4,045.0 | 3,864.0 | 5,113.0 | 4,287.0 | 4,825.0 | 3,978.0 | 3,385.0 | 3,069.0 | 3,080.0 | 2,458.0 | 2,792.0 | 3,019.0 | 3,575.0 | 2,593.0 | 2,620.0 | 3,038.0 | 2,848.0 | - | - |
| 9,001.0 |
| 9,119.0 |
| 10,181.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 57.0 | 25.0 | 10.0 | 14.0 | 17.0 | 26.0 | 24.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4,602.0 | 4,389.0 | 4,079.0 | 3,986.0 | 3,904.0 | 3,603.0 | 3,928.0 | 3,239.0 | 3,174.0 | 5,263.0 | 5,047.0 | 5,440.0 | 4,542.0 | 4,153.0 | 3,832.0 | 3,374.0 | 3,230.0 | 2,608.0 | - | - |
| Pension Obligations | 491.0 | 550.0 | 572.0 | 547.0 | 511.0 | 680.0 | 750.0 | 793.0 | 785.0 | 913.0 | 904.0 | 953.0 | 802.0 | 1,143.0 | 1,065.0 | 906.0 | 861.0 | - | - | - |
| Other Non-Current Liabilities | 770.0 | 722.0 | 766.0 | 774.0 | 836.0 | 1,019.0 | 738.0 | 403.0 | 357.0 | 278.0 | 273.0 | 251.0 | 205.0 | 247.0 | 305.0 | 447.0 | 361.0 | 276.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 6,705.0 | 6,638.0 | 6,247.0 | 5,292.0 | 4,977.0 | 4,625.0 | - | - |
| Total Liabilities | 35,381.0 | 33,102.0 | 30,048.0 | 28,504.0 | 28,264.0 | 25,123.0 | 27,170.0 | 19,035.0 | 18,048.0 | 18,369.0 | 17,829.0 | 18,602.0 | 17,541.0 | 18,570.0 | 17,481.0 | 16,913.0 | 17,134.0 | 17,654.0 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 9,130.0 | 9,105.0 | 8,604.0 | 8,568.0 | 8,529.0 | 6,914.0 | 6,080.0 | 6,072.0 | 4,209.0 | 4,195.0 | 4,180.0 | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,043.0 | 1,572.0 | 1,092.0 | 709.0 | 154.0 | (845.0) | 632.0 | 349.0 | 543.0 | (668.0) | (657.0) | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (26.0) | (17.0) | (35.0) | (31.0) | (64.0) | (90.0) | (98.0) | (108.0) | (68.0) | (71.0) | (66.0) | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 11,153.0 | 10,666.0 | 9,667.0 | 10,042.0 | 9,415.0 | 8,348.0 | 8,359.0 | 8,058.0 | 4,688.0 | 3,460.0 | 3,461.0 | 4,548.0 | 4,329.0 | 4,301.0 | 4,222.0 | 3,198.0 | 2,639.0 | 2,022.0 | 1,811.0 | - |
| Total Equity | 11,153.0 | 10,666.0 | 9,667.0 | 10,042.0 | 9,415.0 | 8,348.0 | 8,359.0 | 8,058.0 | 4,688.0 | 3,460.0 | 3,461.0 | 4,548.0 | 4,329.0 | 4,301.0 | 4,222.0 | 3,198.0 | 2,639.0 | 2,022.0 | 1,811.0 | - |
| 10,022.0 |
| 10,334.0 |
| - |
| - |
| Net debt | 20,518.0 | 20,312.0 | 16,932.0 | 14,763.0 | 13,896.0 | 10,527.0 | 13,181.0 | 3,911.0 | 7,581.0 | 7,263.0 | 7,661.0 | 7,576.0 | 7,339.0 | 8,571.0 | 8,519.0 | 8,863.0 | 8,982.0 | 9,949.0 | - | - |
| Working Capital | (559.0) | 336.0 | (837.0) | (414.0) | 3,068.0 | (1,905.0) | (41.0) | 3,723.0 | 326.0 | (157.0) | 231.0 | 476.0 | (361.0) | (701.0) | (256.0) | (38.0) | (134.0) | 187.0 | - | - |
| Book Value | 11,153.0 | 10,666.0 | 9,667.0 | 10,042.0 | 9,415.0 | 8,348.0 | 8,359.0 | 8,058.0 | 4,688.0 | 3,460.0 | 3,461.0 | 4,548.0 | 4,329.0 | 4,301.0 | 4,222.0 | 3,198.0 | 2,639.0 | 2,022.0 | 1,811.0 | - |
| Tangible Book Value | 7,603.0 | 6,723.0 | 5,507.0 | 5,710.0 | 5,077.0 | 3,601.0 | 3,156.0 | 7,236.0 | 3,747.0 | 2,549.0 | 2,621.0 | 3,708.0 | 3,489.0 | 2,833.0 | 2,526.0 | 1,502.0 | 943.0 | 326.0 | - | - |
| 555.0 |
| 125.0 |
| 230.0 |
| 133.0 |
| 136.0 |
| 146.0 |
| 147.0 |
| 185.0 |
| 168.0 |
| 220.0 |
| 241.0 |
| 259.0 |
| 271.0 |
| 255.0 |
| 4,231.0 |
| 293.0 |
| 328.0 |
| 219.0 |
| 260.0 |
| 201.0 |
| 248.0 |
| 254.0 |
| 341.0 |
| 270.0 |
| 271.0 |
| Restricted Cash | 17.0 | 11.0 | 8.0 | 6.0 | 5.0 | 6.0 | 17.0 | 16.0 | 18.0 | 19.0 | 18.0 | 18.0 | 16.0 | 17.0 | 16.0 | 22.0 | - | 24.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 555.0 | 510.0 | 579.0 | 683.0 | 640.0 | 561.0 | 531.0 | 477.0 | 458.0 | 541.0 | 566.0 | 517.0 | 548.0 | 510.0 | 452.0 | 658.0 | 720.0 | 1,439.0 | 911.0 | 923.0 | 848.0 | 871.0 | 836.0 | 753.0 | 678.0 | 822.0 | 746.0 | 687.0 | 623.0 | 540.0 | 627.0 | 584.0 | 944.0 | 960.0 | 1,057.0 | 1,020.0 | 997.0 | 953.0 | 814.0 | 737.0 |
| Cash And Short Term Investments | 1,194.0 | 548.0 | 616.0 | 776.0 | 1,894.0 | 585.0 | 643.0 | 543.0 | 619.0 | 631.0 | 686.0 | 731.0 | 662.0 | 584.0 | 566.0 | 1,213.0 | 845.0 | 1,669.0 | 1,044.0 | 1,059.0 | 994.0 | 1,018.0 | 1,021.0 | 921.0 | 898.0 | 1,063.0 | 1,005.0 | 958.0 | 878.0 | 4,771.0 | 920.0 | 912.0 | 1,163.0 | 1,220.0 | 1,258.0 | 1,268.0 | 1,251.0 | 1,294.0 | 1,084.0 | 1,008.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 872.0 | 806.0 | 787.0 | 798.0 | 869.0 | 717.0 | 701.0 | 633.0 | 675.0 | 710.0 | 767.0 | 638.0 | 874.0 | 889.0 | 773.0 | 783.0 | 943.0 | 690.0 | 650.0 | 651.0 | 780.0 | 676.0 | 731.0 | 735.0 | 711.0 | 702.0 | 1,091.0 | 1,173.0 | 1,415.0 | 1,190.0 | 918.0 | 958.0 | 1,081.0 | 1,000.0 | 783.0 | 762.0 | 840.0 | 740.0 | 682.0 | 605.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 125.0 | 140.0 | 101.0 | 102.0 | 113.0 | 123.0 | 96.0 | 112.0 | 131.0 | 145.0 | 134.0 | 155.0 | 147.0 | 171.0 | 141.0 | 116.0 | 100.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,187.0 | 5,701.0 | 2,949.0 | 2,930.0 | 4,136.0 | 4,381.0 | 4,270.0 | 4,080.0 | 4,286.0 | 3,027.0 | 3,022.0 | 2,802.0 | 3,139.0 | 4,699.0 | 4,083.0 | 4,443.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 45,201.0 | 44,676.0 | 45,578.0 | 44,691.0 | 43,868.0 | 42,667.0 | 41,891.0 | 40,589.0 | 39,631.0 | 40,396.0 | 39,618.0 | 38,774.0 | 37,851.0 | 37,728.0 | 36,478.0 | 35,436.0 | 34,495.0 | 33,673.0 | 32,692.0 | 32,004.0 | 32,991.0 | 32,514.0 | 31,823.0 | 31,349.0 | 30,830.0 | 30,324.0 | 30,066.0 | 29,552.0 | 29,011.0 | 20,267.0 | 19,861.0 | 19,585.0 | 19,294.0 | 19,031.0 | 18,581.0 | 18,374.0 | 18,070.0 | 17,831.0 | 17,500.0 | 17,218.0 |
| Accumulated Depreciation | 10,939.0 | 10,620.0 | 11,031.0 | 10,790.0 | 10,768.0 | 10,578.0 | 10,453.0 | 10,372.0 | 10,252.0 | 10,543.0 | 10,447.0 | 10,320.0 | 10,253.0 | 10,585.0 | 10,568.0 | 10,421.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 34,262.0 | 34,056.0 | 34,547.0 | 33,901.0 | 33,100.0 | 32,089.0 | 31,438.0 | 30,217.0 | 29,379.0 | 29,853.0 | 29,171.0 | 28,454.0 | 27,598.0 | 27,143.0 | 25,910.0 | 25,015.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,550.0 | 3,550.0 | 3,943.0 | 3,943.0 | 3,943.0 | 3,943.0 | 3,943.0 | 3,943.0 | 3,943.0 | 4,160.0 | 4,160.0 | 4,160.0 | 4,294.0 | 4,294.0 | 4,294.0 | 4,294.0 | 4,294.0 | 4,294.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 1.0 | 1.0 | 37.0 | 38.0 | 40.0 | 41.0 | 43.0 | 44.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 16.0 | 17.0 | 12.0 | 13.0 | 15.0 | 16.0 | 19.0 | 19.0 | 15.0 | 15.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 228.0 | 222.0 | 239.0 | 237.0 | 221.0 | 247.0 | 235.0 | 211.0 | 163.0 | 162.0 | 167.0 | 186.0 | 222.0 | 215.0 | 214.0 | 229.0 | 231.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 47,837.0 | 46,534.0 | 45,049.0 | 44,099.0 | 44,486.0 | 43,768.0 | 42,893.0 | 40,976.0 | 40,199.0 | 39,715.0 | 39,001.0 | 38,097.0 | 37,752.0 | 38,546.0 | 36,719.0 | 36,216.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,023.0 | 1,300.0 | 968.0 | 903.0 | 1,042.0 | 1,320.0 | 1,684.0 | 1,057.0 | 753.0 | 917.0 | 763.0 | 832.0 | 934.0 | 1,352.0 | 1,028.0 | 1,033.0 | 1,036.0 | 1,196.0 | 905.0 | 797.0 | 797.0 | 853.0 | 658.0 | 670.0 | 739.0 | 884.0 | 888.0 | 936.0 | 1,181.0 | 1,240.0 | 708.0 | 706.0 | 712.0 | 963.0 | 657.0 | 631.0 | 634.0 | 657.0 | 422.0 | 407.0 |
| Short Term Debt | 0.0 | 500.0 | 500.0 | 500.0 | 500.0 | 500.0 | 0.0 | 2.0 | 0.0 | 4.0 | 4.0 | 2.0 | 500.0 | 511.0 | 514.0 | 7.0 | 0.0 | 7.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 89.0 | 89.0 | 95.0 | 95.0 | 94.0 | 93.0 | 96.0 | 95.0 | 97.0 | 111.0 | 110.0 | 109.0 | 109.0 | 110.0 | 109.0 | 110.0 | 110.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 4.0 | 5.0 | 5.0 | 5.0 | 4.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 430.0 | 566.0 | 476.0 | 409.0 | 345.0 | 525.0 | 461.0 | 433.0 | 394.0 | 510.0 | 407.0 | 347.0 | 344.0 | 452.0 | 295.0 | 271.0 | 283.0 | |||||||||||||||||||||||
| Total Current Liabilities | 5,312.0 | 6,260.0 | 5,743.0 | 3,695.0 | 4,441.0 | 4,045.0 | 3,836.0 | 3,410.0 | 3,430.0 | 3,864.0 | 3,893.0 | 3,184.0 | 3,150.0 | 5,113.0 | 4,611.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 22,476.0 | 20,566.0 | 19,400.0 | 20,564.0 | 20,362.0 | 20,397.0 | 19,729.0 | 18,514.0 | 18,117.0 | 17,559.0 | 16,838.0 | 16,032.0 | 15,783.0 | 14,836.0 | 13,435.0 | 13,237.0 | 12,106.0 | 15,558.0 | 15,394.0 | 15,853.0 | 14,048.0 | 11,521.0 | 11,946.0 | 10,937.0 | 13,830.0 | 14,244.0 | 14,014.0 | 14,121.0 | 13,759.0 | 8,682.0 | 7,252.0 | 7,760.0 | 8,176.0 | 8,195.0 | 7,531.0 | 7,587.0 | 7,892.0 | 7,532.0 | 7,736.0 | 7,780.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 13.0 | 14.0 | 9.0 | 10.0 | 11.0 | 12.0 | 13.0 | 14.0 | 10.0 | 11.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4,692.0 | 4,602.0 | 4,546.0 | 4,518.0 | 4,477.0 | 4,389.0 | 4,383.0 | 4,324.0 | 4,295.0 | 4,079.0 | 4,128.0 | 4,036.0 | 3,986.0 | 3,986.0 | 3,974.0 | 3,954.0 | ||||||||||||||||||||||||
| Pension Obligations | 477.0 | 491.0 | 460.0 | 477.0 | 491.0 | 550.0 | 591.0 | 590.0 | 585.0 | 572.0 | 533.0 | 555.0 | 550.0 | 547.0 | 578.0 | 574.0 | 499.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 781.0 | 770.0 | 780.0 | 843.0 | 759.0 | 722.0 | 786.0 | 744.0 | 725.0 | 763.0 | 829.0 | 833.0 | 793.0 | 774.0 | 835.0 | 839.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 36,388.0 | 35,381.0 | 34,014.0 | 33,080.0 | 33,531.0 | 33,102.0 | 32,358.0 | 30,622.0 | 30,201.0 | 30,048.0 | 29,416.0 | 27,731.0 | 27,396.0 | 28,504.0 | 26,730.0 | 26,193.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 |
| Additional Paid In Capital | 9,110.0 | 9,130.0 | 9,119.0 | 9,107.0 | 9,097.0 | 9,105.0 | 9,091.0 | 8,836.0 | 8,583.0 | 8,604.0 | 8,581.0 | 8,570.0 | 8,558.0 | 8,568.0 | 8,557.0 | 8,544.0 | ||||||||||||||||||||||||
| Retained Earnings | 2,359.0 | 2,043.0 | 1,929.0 | 1,923.0 | 1,869.0 | 1,572.0 | 1,468.0 | 1,542.0 | 1,442.0 | 1,092.0 | 1,027.0 | 1,032.0 | 1,034.0 | 709.0 | 719.0 | 768.0 | 685.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (26.0) | (26.0) | (19.0) | (17.0) | (17.0) | (17.0) | (30.0) | (30.0) | (33.0) | (35.0) | (29.0) | (32.0) | (32.0) | (31.0) | (83.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 11,449.0 | 11,153.0 | 11,035.0 | 11,019.0 | 10,955.0 | 10,666.0 | 10,535.0 | 10,354.0 | 9,998.0 | 9,667.0 | 9,585.0 | 10,366.0 | 10,356.0 | 10,042.0 | 9,989.0 | 10,023.0 | ||||||||||||||||||||||||
| Total Equity | 11,449.0 | 11,153.0 | 11,035.0 | 11,019.0 | 10,955.0 | 10,666.0 | 10,535.0 | 10,354.0 | 9,998.0 | 9,667.0 | 9,585.0 | 10,366.0 | 10,356.0 | 10,042.0 | 9,989.0 | 10,023.0 | 9,951.0 | 9,415.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 22,476.0 | 21,066.0 | 19,900.0 | 21,064.0 | 20,862.0 | 20,897.0 | 19,729.0 | 18,516.0 | 18,117.0 | 17,563.0 | 16,842.0 | 16,034.0 | 16,283.0 | 15,347.0 | 13,949.0 | 13,244.0 | 12,106.0 | 15,565.0 | 15,401.0 | 15,856.0 | 14,048.0 | 11,545.0 | 11,983.0 | 10,956.0 | 13,830.0 | 14,244.0 | 14,014.0 | 14,121.0 | 13,759.0 | 8,682.0 | 7,252.0 | 7,760.0 | 8,176.0 | 8,234.0 | 7,579.0 | 7,611.0 | 7,892.0 | 7,567.0 | 7,779.0 | 7,797.0 |
| Net debt | 21,282.0 | 20,518.0 | 19,284.0 | 20,288.0 | 18,968.0 | 20,312.0 | 19,086.0 | 17,973.0 | 17,498.0 | 16,932.0 | 16,156.0 | 15,303.0 | 15,621.0 | 14,763.0 | 13,383.0 | 12,031.0 | 11,261.0 | 13,896.0 | ||||||||||||||||||||||
| Working Capital | 875.0 | (559.0) | (2,794.0) | (765.0) | (305.0) | 336.0 | 434.0 | 670.0 | 856.0 | (837.0) | (871.0) | (382.0) | (11.0) | (414.0) | (528.0) | 125.0 | (417.0) | |||||||||||||||||||||||
| Book Value | 11,449.0 | 11,153.0 | 11,035.0 | 11,019.0 | 10,955.0 | 10,666.0 | 10,535.0 | 10,354.0 | 9,998.0 | 9,667.0 | 9,585.0 | 10,366.0 | 10,356.0 | 10,042.0 | 9,989.0 | 10,023.0 | 9,951.0 | 9,415.0 | ||||||||||||||||||||||
| Tangible Book Value | 7,899.0 | 7,603.0 | 7,092.0 | 7,076.0 | 7,012.0 | 6,723.0 | 6,592.0 | 6,411.0 | 6,055.0 | 5,507.0 | 5,424.0 | 6,205.0 | 6,025.0 | 5,710.0 | 5,655.0 | 5,688.0 | 5,614.0 | |||||||||||||||||||||||
| 132.0 |
| 1,578.0 |
| 483.0 |
| 646.0 |
| 139.0 |
| 113.0 |
| 108.0 |
| 120.0 |
| 123.0 |
| 156.0 |
| 181.0 |
| 241.0 |
| 192.0 |
| 157.0 |
| 167.0 |
| 189.0 |
| 241.0 |
| 175.0 |
| 167.0 |
| 184.0 |
| 161.0 |
| 154.0 |
| 135.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,188.0 |
| 7,355.0 |
| 7,708.0 |
| 5,179.0 |
| 3,219.0 |
| 2,920.0 |
| 2,785.0 |
| 2,501.0 |
| 4,164.0 |
| 3,937.0 |
| 3,416.0 |
| 3,326.0 |
| 3,419.0 |
| 7,025.0 |
| 2,726.0 |
| 2,701.0 |
| 3,049.0 |
| 3,395.0 |
| 2,935.0 |
| 2,865.0 |
| 2,896.0 |
| 2,923.0 |
| 2,529.0 |
| 2,272.0 |
| 10,282.0 |
| 10,189.0 |
| 10,078.0 |
| 9,908.0 |
| 10,252.0 |
| 10,152.0 |
| 10,088.0 |
| 10,001.0 |
| 9,852.0 |
| 9,700.0 |
| 9,738.0 |
| 9,620.0 |
| 9,499.0 |
| 6,223.0 |
| 6,208.0 |
| 6,188.0 |
| 6,089.0 |
| 5,974.0 |
| 5,881.0 |
| 5,730.0 |
| 5,618.0 |
| 5,524.0 |
| 5,417.0 |
| 5,320.0 |
| 24,213.0 |
| 23,484.0 |
| 22,614.0 |
| 22,096.0 |
| 22,739.0 |
| 22,362.0 |
| 21,735.0 |
| 21,348.0 |
| 20,978.0 |
| 20,624.0 |
| 20,328.0 |
| 19,932.0 |
| 19,512.0 |
| 14,044.0 |
| 13,653.0 |
| 13,397.0 |
| 13,205.0 |
| 13,057.0 |
| 12,700.0 |
| 12,644.0 |
| 12,452.0 |
| 12,307.0 |
| 12,083.0 |
| 11,898.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 882.0 |
| 853.0 |
| 783.0 |
| 749.0 |
| 855.0 |
| 850.0 |
| 2,408.0 |
| 2,469.0 |
| 2,470.0 |
| 2,471.0 |
| 2,482.0 |
| 2,457.0 |
| 2,451.0 |
| 2,467.0 |
| 2,472.0 |
| 2,481.0 |
| 2,487.0 |
| 2,502.0 |
| 2,505.0 |
| 2,535.0 |
| 2,536.0 |
| 4,294.0 |
| 4,294.0 |
| 4,697.0 |
| 4,697.0 |
| 4,697.0 |
| 4,697.0 |
| 4,697.0 |
| 4,882.0 |
| 5,179.0 |
| 5,179.0 |
| 5,129.0 |
| 867.0 |
| 867.0 |
| 867.0 |
| 867.0 |
| 867.0 |
| 867.0 |
| 867.0 |
| 867.0 |
| 862.0 |
| 862.0 |
| 861.0 |
| 45.0 |
| 47.0 |
| 49.0 |
| 50.0 |
| 52.0 |
| 54.0 |
| 56.0 |
| 58.0 |
| 356.0 |
| 370.0 |
| 460.0 |
| 65.0 |
| 67.0 |
| 69.0 |
| 71.0 |
| 74.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 22.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.0 |
| 72.0 |
| 67.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.0 |
| 228.0 |
| 225.0 |
| 240.0 |
| 253.0 |
| 226.0 |
| 235.0 |
| 223.0 |
| 236.0 |
| 273.0 |
| 273.0 |
| 286.0 |
| 158.0 |
| 190.0 |
| 216.0 |
| 194.0 |
| 191.0 |
| 194.0 |
| 207.0 |
| 204.0 |
| 173.0 |
| 134.0 |
| 147.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,202.0 |
| 37,679.0 |
| 37,160.0 |
| 36,466.0 |
| 35,906.0 |
| 33,471.0 |
| 32,705.0 |
| 32,148.0 |
| 33,395.0 |
| 35,529.0 |
| 34,642.0 |
| 34,189.0 |
| 33,902.0 |
| 27,009.0 |
| 22,228.0 |
| 22,108.0 |
| 22,410.0 |
| 22,736.0 |
| 22,135.0 |
| 22,045.0 |
| 21,931.0 |
| 21,829.0 |
| 21,286.0 |
| 21,012.0 |
| 7.0 |
| 3.0 |
| 0.0 |
| 24.0 |
| 37.0 |
| 19.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 39.0 |
| 48.0 |
| 24.0 |
| 0.0 |
| 35.0 |
| 43.0 |
| 17.0 |
| 111.0 |
| 111.0 |
| 109.0 |
| 120.0 |
| 119.0 |
| 120.0 |
| 124.0 |
| 124.0 |
| 124.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| 22.0 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 323.0 |
| 390.0 |
| 336.0 |
| 344.0 |
| 432.0 |
| 429.0 |
| 325.0 |
| 300.0 |
| 350.0 |
| 375.0 |
| 343.0 |
| 338.0 |
| 255.0 |
| 392.0 |
| 344.0 |
| 343.0 |
| 368.0 |
| 339.0 |
| 269.0 |
| 267.0 |
| 325.0 |
| 353.0 |
| 334.0 |
| 4,318.0 |
| 4,605.0 |
| 4,287.0 |
| 4,507.0 |
| 3,369.0 |
| 4,326.0 |
| 4,825.0 |
| 3,830.0 |
| 4,309.0 |
| 4,042.0 |
| 3,978.0 |
| 3,434.0 |
| 2,996.0 |
| 3,139.0 |
| 3,302.0 |
| 2,581.0 |
| 2,842.0 |
| 2,616.0 |
| 3,069.0 |
| 3,221.0 |
| 3,038.0 |
| 2,642.0 |
| 3,080.0 |
| 2,398.0 |
| 2,241.0 |
| 12.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.0 |
| 50.0 |
| 49.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,951.0 |
| 3,904.0 |
| 3,750.0 |
| 3,698.0 |
| 3,687.0 |
| 3,603.0 |
| 3,575.0 |
| 3,491.0 |
| 3,562.0 |
| 3,928.0 |
| 3,851.0 |
| 3,805.0 |
| 3,824.0 |
| 3,239.0 |
| 3,220.0 |
| 3,168.0 |
| 3,160.0 |
| 3,174.0 |
| 5,458.0 |
| 5,364.0 |
| 5,351.0 |
| 5,263.0 |
| 5,206.0 |
| 5,121.0 |
| 511.0 |
| 560.0 |
| 665.0 |
| 675.0 |
| 680.0 |
| 691.0 |
| 771.0 |
| 746.0 |
| 750.0 |
| 812.0 |
| 872.0 |
| 888.0 |
| 796.0 |
| 722.0 |
| 723.0 |
| 723.0 |
| 785.0 |
| 886.0 |
| 908.0 |
| 916.0 |
| 913.0 |
| 909.0 |
| 904.0 |
| 834.0 |
| 836.0 |
| 926.0 |
| 946.0 |
| 1,033.0 |
| 1,019.0 |
| 789.0 |
| 774.0 |
| 751.0 |
| 738.0 |
| 672.0 |
| 653.0 |
| 609.0 |
| 402.0 |
| 433.0 |
| 412.0 |
| 361.0 |
| 357.0 |
| 284.0 |
| 292.0 |
| 287.0 |
| 278.0 |
| 282.0 |
| 279.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,251.0 |
| 28,264.0 |
| 28,295.0 |
| 27,596.0 |
| 27,190.0 |
| 25,123.0 |
| 24,317.0 |
| 23,756.0 |
| 26,425.0 |
| 27,170.0 |
| 26,296.0 |
| 25,932.0 |
| 25,686.0 |
| 18,951.0 |
| 16,720.0 |
| 17,438.0 |
| 17,553.0 |
| 18,048.0 |
| 18,517.0 |
| 18,482.0 |
| 18,394.0 |
| 18,369.0 |
| 17,814.0 |
| 17,615.0 |
| 8,532.0 |
| 8,529.0 |
| 8,517.0 |
| 7,553.0 |
| 6,916.0 |
| 6,914.0 |
| 6,805.0 |
| 6,801.0 |
| 6,086.0 |
| 6,080.0 |
| 6,072.0 |
| 6,065.0 |
| 6,060.0 |
| 6,072.0 |
| 4,221.0 |
| 4,215.0 |
| 4,208.0 |
| 4,209.0 |
| 4,204.0 |
| 4,200.0 |
| 4,195.0 |
| 4,195.0 |
| 4,190.0 |
| 4,186.0 |
| 154.0 |
| (368.0) |
| (343.0) |
| (482.0) |
| (845.0) |
| (796.0) |
| (771.0) |
| (761.0) |
| 632.0 |
| 636.0 |
| 552.0 |
| 518.0 |
| 349.0 |
| 551.0 |
| 513.0 |
| 708.0 |
| 543.0 |
| (518.0) |
| (571.0) |
| (591.0) |
| (668.0) |
| (658.0) |
| (726.0) |
| (85.0) |
| (62.0) |
| (64.0) |
| (80.0) |
| (85.0) |
| (87.0) |
| (90.0) |
| (82.0) |
| (84.0) |
| (100.0) |
| (98.0) |
| (107.0) |
| (105.0) |
| (107.0) |
| (108.0) |
| (58.0) |
| (62.0) |
| (63.0) |
| (68.0) |
| (72.0) |
| (70.0) |
| (71.0) |
| (71.0) |
| (64.0) |
| (67.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,951.0 |
| 9,415.0 |
| 8,865.0 |
| 8,870.0 |
| 8,716.0 |
| 8,348.0 |
| 8,388.0 |
| 8,392.0 |
| 6,970.0 |
| 8,359.0 |
| 8,346.0 |
| 8,257.0 |
| 8,216.0 |
| 8,058.0 |
| 5,508.0 |
| 4,670.0 |
| 4,857.0 |
| 4,688.0 |
| 3,618.0 |
| 3,563.0 |
| 3,537.0 |
| 3,460.0 |
| 3,472.0 |
| 3,397.0 |
| 8,865.0 |
| 8,870.0 |
| 8,716.0 |
| 8,348.0 |
| 8,388.0 |
| 8,392.0 |
| 6,970.0 |
| 8,359.0 |
| 8,346.0 |
| 8,257.0 |
| 8,216.0 |
| 8,058.0 |
| 5,508.0 |
| 4,670.0 |
| 4,857.0 |
| 4,688.0 |
| 3,618.0 |
| 3,563.0 |
| 3,537.0 |
| 3,460.0 |
| 3,472.0 |
| 3,397.0 |
| 14,357.0 |
| 14,797.0 |
| 13,054.0 |
| 10,527.0 |
| 10,962.0 |
| 10,035.0 |
| 12,932.0 |
| 13,181.0 |
| 13,009.0 |
| 13,163.0 |
| 12,881.0 |
| 3,911.0 |
| 6,332.0 |
| 6,848.0 |
| 7,013.0 |
| 7,014.0 |
| 6,321.0 |
| 6,343.0 |
| 6,641.0 |
| 6,273.0 |
| 6,695.0 |
| 6,789.0 |
| 3,068.0 |
| 3,201.0 |
| 1,810.0 |
| (1,107.0) |
| (1,905.0) |
| (1,045.0) |
| (1,808.0) |
| 122.0 |
| (41.0) |
| (18.0) |
| 330.0 |
| 280.0 |
| 3,723.0 |
| 145.0 |
| (141.0) |
| 433.0 |
| 326.0 |
| (286.0) |
| (173.0) |
| 254.0 |
| (157.0) |
| 131.0 |
| 31.0 |
| 8,865.0 |
| 8,870.0 |
| 8,716.0 |
| 8,348.0 |
| 8,388.0 |
| 8,392.0 |
| 6,970.0 |
| 8,359.0 |
| 8,346.0 |
| 8,257.0 |
| 8,216.0 |
| 8,058.0 |
| 5,508.0 |
| 4,670.0 |
| 4,857.0 |
| 4,688.0 |
| 3,618.0 |
| 3,563.0 |
| 3,537.0 |
| 3,460.0 |
| 3,472.0 |
| 3,397.0 |
| 5,077.0 |
| 4,526.0 |
| 4,529.0 |
| 3,970.0 |
| 3,601.0 |
| 3,639.0 |
| 3,641.0 |
| 2,217.0 |
| 3,419.0 |
| 2,811.0 |
| 2,708.0 |
| 2,627.0 |
| 7,126.0 |
| 4,574.0 |
| 3,734.0 |
| 3,919.0 |
| 3,747.0 |
| 2,751.0 |
| 2,696.0 |
| 2,670.0 |
| 2,598.0 |
| 2,610.0 |
| 2,536.0 |