| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 8,346.0 | 7,508.0 | 10,123.0 | 7,079.0 | 9,175.0 | 11,809.0 | 11,750.0 | 8,934.0 | 11,708.0 | 7,631.0 | 6,877.0 | 6,726.0 | 7,925.0 | 9,799.0 | 7,662.0 | 4,581.0 | 5,718.0 | ||
| Restricted Cash | 564.0 | 765.0 | 191.0 | 0.0 | 14.0 | 0.0 | 21.0 | 32.0 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 7,764.0 | 10,346.0 | 16,023.0 | 12,188.0 | 15,343.0 | 17,610.0 | 21,663.0 | 37,614.0 | 58,784.0 | 58,125.0 | 53,539.0 | 45,348.0 | 42,685.0 | 38,917.0 | 36,923.0 | 35,280.0 | 29,283.0 | ||
| Cash And Short Term Investments | 16,110.0 | 17,854.0 | 26,146.0 | 19,267.0 | 24,518.0 | 29,419.0 | 33,413.0 | 46,548.0 | 70,492.0 | 65,756.0 | 60,416.0 | 52,074.0 | 50,610.0 | 48,716.0 | 44,585.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 6,701.0 | 6,685.0 | 5,854.0 | 6,622.0 | 5,766.0 | 5,472.0 | 5,491.0 | 5,554.0 | 5,146.0 | 5,847.0 | 5,344.0 | 5,157.0 | 5,470.0 | 4,369.0 | 4,698.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 3,164.0 | 3,373.0 | 3,644.0 | 2,568.0 | 1,559.0 | 1,282.0 | 1,383.0 | 1,846.0 | 1,616.0 | 1,217.0 | 1,627.0 | 1,591.0 | 1,476.0 | 1,663.0 | 1,486.0 | 1,327.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 9,590.0 | 9,873.0 | 10,058.0 | 10,165.0 | 10,918.0 | 11,014.0 | 12,039.0 | 12,243.0 | 12,819.0 | 12,563.0 | 12,427.0 | 12,520.0 | 12,386.0 | 11,983.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,528.0 | 2,304.0 | 2,313.0 | 2,281.0 | 2,362.0 | 2,218.0 | 2,059.0 | 1,904.0 | 1,385.0 | 1,056.0 | 1,104.0 | 1,032.0 | 1,029.0 | 859.0 | 876.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 22,861.0 | 19,621.0 | 6,658.0 | 8,416.0 | 9,018.0 | 11,578.0 | 14,475.0 | 20,331.0 | 25,725.0 | 24,483.0 | 21,457.0 | 20,337.0 | 12,928.0 | 16,297.0 | 16,234.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 24,611.0 | 20,109.0 | 8,391.0 | 8,915.0 | 11,526.0 | 14,583.0 | 20,473.0 | 25,569.0 | 30,472.0 | 28,642.0 | 25,351.0 | 20,837.0 | 16,201.0 | 16,297.0 | 16,822.0 | 15,225.0 | |||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 7,083.0 | 7,458.0 | 8,400.0 | 8,346.0 | 8,161.0 | 8,556.0 | 9,065.0 | 7,508.0 | 8,913.0 | 13,715.0 | 9,602.0 | 10,123.0 | 8,044.0 | 9,009.0 | ||||||||||||||||||||||||||
| 5,191.0 |
| 3,728.0 |
| - |
| - |
| - |
| 39,861.0 |
| 35,001.0 |
| 5,191.0 |
| 3,728.0 |
| 4,929.0 |
| 3,177.0 |
| - |
| - |
| 1,074.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 5,950.0 | 5,612.0 | 4,352.0 | 4,355.0 | 2,889.0 | 2,349.0 | 2,373.0 | 2,940.0 | 1,593.0 | 1,627.0 | 1,490.0 | 1,331.0 | 1,312.0 | 1,230.0 | 941.0 | 875.0 | 2,605.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 34,986.0 | 36,862.0 | 43,348.0 | 36,717.0 | 39,112.0 | 43,573.0 | 47,755.0 | 61,837.0 | 83,703.0 | 78,719.0 | 73,368.0 | 67,114.0 | 65,521.0 | 61,933.0 | 57,231.0 | 51,421.0 | 44,177.0 | - | - |
| 12,066.0 |
| 11,308.0 |
| 12,208.0 |
| - |
| - |
| Accumulated Depreciation | 7,477.0 | 7,783.0 | 7,973.0 | 8,168.0 | 8,580.0 | 8,561.0 | 9,250.0 | 9,237.0 | 9,497.0 | 9,057.0 | 9,095.0 | 9,268.0 | 9,064.0 | 8,581.0 | 8,150.0 | 7,367.0 | 8,165.0 | - | - |
| Property,Plant & Equipment Net | 2,113.0 | 2,090.0 | 2,085.0 | 1,997.0 | 2,338.0 | 2,453.0 | 2,789.0 | 3,006.0 | 3,322.0 | 3,506.0 | 3,332.0 | 3,252.0 | 3,322.0 | 3,402.0 | 3,916.0 | 3,941.0 | 4,043.0 | 4,151.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | 71.0 | 87.0 | 118.0 | 124.0 | 174.0 | 170.0 | 630.0 | 591.0 | 153.0 | - | - | - | - | - |
| Goodwill | 59,136.0 | 58,660.0 | 38,535.0 | 38,304.0 | 38,168.0 | 33,806.0 | 33,529.0 | 31,706.0 | 29,766.0 | 26,625.0 | 24,469.0 | 24,239.0 | 21,919.0 | 16,998.0 | 16,818.0 | 16,674.0 | 12,925.0 | 12,392.0 | - |
| Intangible Assets | 9,175.0 | 11,219.0 | 1,818.0 | 2,569.0 | 3,619.0 | 1,576.0 | 2,201.0 | 2,552.0 | 2,539.0 | 2,501.0 | 2,376.0 | 3,280.0 | 3,403.0 | 1,959.0 | 2,541.0 | 3,274.0 | 1,702.0 | - | - |
| Operating Lease Right Of Use Assets | 1,301.0 | 1,066.0 | 971.0 | 1,003.0 | 1,095.0 | 921.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 7,356.0 | 6,262.0 | 6,576.0 | 4,449.0 | 4,360.0 | 3,990.0 | 4,065.0 | 3,219.0 | 4,239.0 | 4,299.0 | 1,648.0 | 1,700.0 | 1,539.0 | 2,270.0 | 1,864.0 | 2,079.0 | 2,122.0 | - | - |
| Other Non-Current Assets | 6,059.0 | 5,944.0 | 6,007.0 | 5,957.0 | 5,016.0 | 3,741.0 | 2,496.0 | 1,582.0 | 1,511.0 | 1,844.0 | 1,516.0 | 3,267.0 | 3,115.0 | 3,882.0 | 3,101.0 | 3,206.0 | 5,281.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 122,291.0 | 124,413.0 | 101,852.0 | 94,002.0 | 97,497.0 | 94,853.0 | 97,793.0 | 108,784.0 | 129,818.0 | 121,652.0 | 113,373.0 | 105,070.0 | 101,191.0 | 91,759.0 | 87,095.0 | 81,130.0 | 68,128.0 | - | - |
| 895.0 |
| 675.0 |
| - |
| - |
| Short Term Debt | 1,750.0 | 488.0 | 1,733.0 | 499.0 | 2,508.0 | 3,005.0 | 5,998.0 | 5,238.0 | 4,747.0 | 4,159.0 | 3,894.0 | 500.0 | 3,273.0 | 0.0 | 588.0 | 3,037.0 | 0.0 | - | - |
| Deferred Revenue Current | 16,416.0 | 16,249.0 | 13,908.0 | 12,784.0 | 12,148.0 | 11,406.0 | 10,668.0 | 11,490.0 | 10,821.0 | 10,155.0 | 9,824.0 | 9,478.0 | 9,262.0 | 8,852.0 | 8,025.0 | 7,664.0 | 6,438.0 | - | - |
| Operating Lease Liabilities Current | 375.0 | 364.0 | 313.0 | 322.0 | 337.0 | 341.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3,611.0 | 3,608.0 | 3,984.0 | 3,316.0 | 3,818.0 | 3,122.0 | 3,221.0 | 2,986.0 | 2,895.0 | 2,951.0 | 36.0 | 126.0 | 0.0 | 2,928.0 | 3,163.0 | 3,129.0 | 2,535.0 | - | - |
| Other Current Liabilities | 5,420.0 | 5,643.0 | 5,136.0 | 5,199.0 | 4,620.0 | 4,741.0 | 4,424.0 | 4,413.0 | 4,392.0 | 6,072.0 | 5,476.0 | 5,451.0 | 5,048.0 | 4,785.0 | 4,734.0 | 4,359.0 | 3,841.0 | - | - |
| Total Current Liabilities | 35,064.0 | 40,584.0 | 31,309.0 | 25,640.0 | 26,257.0 | 25,331.0 | 31,712.0 | 27,035.0 | 27,583.0 | 24,911.0 | 23,412.0 | 19,809.0 | 21,996.0 | 17,731.0 | 17,506.0 | 19,233.0 | 13,655.0 | - | - |
| 12,188.0 |
| 10,295.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,175.0 | 906.0 | 707.0 | 724.0 | 831.0 | 661.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 12,363.0 | 12,226.0 | 11,642.0 | 10,480.0 | 10,016.0 | 9,040.0 | 7,799.0 | 8,195.0 | 7,673.0 | 6,317.0 | 5,359.0 | 4,664.0 | 4,161.0 | 4,028.0 | 4,182.0 | 3,419.0 | 2,955.0 | - | - |
| Deferred Tax Liabilities | 75.0 | 76.0 | 62.0 | 55.0 | 134.0 | 81.0 | 95.0 | 141.0 | 271.0 | 278.0 | 349.0 | 369.0 | 399.0 | 133.0 | 264.0 | 276.0 | 57.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,995.0 | 2,540.0 | 2,134.0 | 1,968.0 | 2,393.0 | 2,147.0 | 1,309.0 | 1,434.0 | 1,450.0 | 1,431.0 | 1,562.0 | 1,748.0 | 1,230.0 | 558.0 | 723.0 | 652.0 | 539.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 75,448.0 | 78,956.0 | 57,499.0 | 54,229.0 | 56,222.0 | 56,933.0 | 64,222.0 | 65,580.0 | 63,681.0 | 58,067.0 | 53,666.0 | 48,409.0 | 42,063.0 | 40,458.0 | 39,836.0 | 36,845.0 | 29,451.0 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 50.0 | 1,087.0 | 1,639.0 | (1,319.0) | (654.0) | (2,763.0) | (5,903.0) | 1,233.0 | 20,838.0 | 19,396.0 | 16,045.0 | 14,093.0 | 16,215.0 | 11,354.0 | 7,284.0 | 5,851.0 | 3,868.0 | - | - |
| Accumulated Other Comprehensive Income | (954.0) | (1,430.0) | (1,575.0) | (1,622.0) | (417.0) | (519.0) | (792.0) | (849.0) | 46.0 | (326.0) | 61.0 | 677.0 | 608.0 | 661.0 | 1,294.0 | 623.0 | 435.0 | 728.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (1.0) | 9.0 | 7.0 | 8.0 | 15.0 | 33.0 | 18.0 | 30.0 | - | - |
| Total Stockholders Equity | 46,843.0 | 45,457.0 | 44,353.0 | 39,773.0 | 41,275.0 | 37,920.0 | 33,571.0 | 43,204.0 | 66,137.0 | 63,586.0 | 59,698.0 | 56,654.0 | 59,120.0 | 51,286.0 | 47,226.0 | 44,267.0 | 38,647.0 | 34,402.0 | 31,941.0 |
| Total Equity | 46,843.0 | 45,457.0 | 44,353.0 | 39,773.0 | 41,275.0 | 37,920.0 | 33,571.0 | 43,204.0 | 66,137.0 | 63,585.0 | 59,707.0 | 56,661.0 | 59,128.0 | 51,301.0 | 47,259.0 | 44,285.0 | 38,677.0 | 34,402.0 | 31,941.0 |
| 10,295.0 |
| - |
| - |
| Net debt | 8,501.0 | 2,255.0 | (17,755.0) | (10,352.0) | (12,992.0) | (14,836.0) | (12,940.0) | (20,979.0) | (40,020.0) | (37,114.0) | (35,065.0) | (31,237.0) | (34,409.0) | (32,419.0) | (27,763.0) | (24,636.0) | (24,706.0) | - | - |
| Working Capital | (78.0) | (3,722.0) | 12,039.0 | 11,077.0 | 12,855.0 | 18,242.0 | 16,043.0 | 34,802.0 | 56,120.0 | 53,808.0 | 49,956.0 | 47,305.0 | 43,525.0 | 44,202.0 | 39,725.0 | 32,188.0 | 30,522.0 | - | - |
| Book Value | 46,843.0 | 45,457.0 | 44,353.0 | 39,773.0 | 41,275.0 | 37,920.0 | 33,571.0 | 43,204.0 | 66,137.0 | 63,586.0 | 59,698.0 | 56,654.0 | 59,120.0 | 51,286.0 | 47,226.0 | 44,267.0 | 38,647.0 | 34,402.0 | 31,941.0 |
| Tangible Book Value | (21,468.0) | (24,422.0) | 4,000.0 | (1,100.0) | (512.0) | 2,538.0 | (2,159.0) | 8,946.0 | 33,832.0 | 34,460.0 | 32,853.0 | 29,135.0 | 33,798.0 | 32,329.0 | 27,867.0 | 24,319.0 | 24,020.0 | 22,010.0 | - |
| 7,292.0 |
| 7,079.0 |
| 6,952.0 |
| 6,731.0 |
| 7,619.0 |
| 9,175.0 |
| 11,793.0 |
| 10,822.0 |
| 11,809.0 |
| 10,366.0 |
| 8,475.0 |
| 8,587.0 |
| 11,750.0 |
| 10,251.0 |
| 9,835.0 |
| 8,410.0 |
| 8,934.0 |
| 6,719.0 |
| 17,624.0 |
| 11,043.0 |
| 11,708.0 |
| 8,116.0 |
| 10,898.0 |
| 8,583.0 |
| 7,631.0 |
| 8,895.0 |
| Restricted Cash | 0.0 | 1.0 | 1.0 | 564.0 | 755.0 | 761.0 | 763.0 | 765.0 | 765.0 | 565.0 | 378.0 | 191.0 | 2.0 | - | - | 0.0 | 7.0 | 11.0 | 10.0 | 14.0 | 7.0 | 3.0 | 0.0 | 1.0 | 21.0 | 23.0 | 21.0 | 21.0 | 23.0 | 32.0 | 32.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 9,557.0 | 8,319.0 | 7,336.0 | 7,764.0 | 7,481.0 | 8,297.0 | 9,606.0 | 10,346.0 | 9,857.0 | 11,956.0 | 13,921.0 | 16,023.0 | 15,244.0 | 13,052.0 | 12,492.0 | 12,188.0 | 13,156.0 | 14,382.0 | 15,727.0 | 15,343.0 | 18,795.0 | 19,190.0 | 17,610.0 | 18,208.0 | 18,587.0 | 19,448.0 | 21,663.0 | 24,392.0 | - | - | 37,614.0 | 47,712.0 | 56,059.0 | 60,545.0 | 58,784.0 | 59,858.0 | 60,947.0 | 62,385.0 | 58,125.0 | 54,617.0 |
| Cash And Short Term Investments | 16,640.0 | 15,777.0 | 15,736.0 | 16,110.0 | 15,642.0 | 16,853.0 | 18,671.0 | 17,854.0 | 18,770.0 | 25,671.0 | 23,523.0 | 26,146.0 | 23,288.0 | 22,061.0 | 19,784.0 | 19,267.0 | 20,108.0 | 21,113.0 | 23,346.0 | 24,518.0 | 30,588.0 | 30,012.0 | 29,419.0 | 28,574.0 | 27,062.0 | 28,035.0 | 33,413.0 | 34,643.0 | 9,835.0 | 8,410.0 | 46,548.0 | 54,431.0 | 73,683.0 | 71,588.0 | 70,492.0 | 67,974.0 | 71,845.0 | 70,968.0 | 65,756.0 | 63,512.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,480.0 | 6,606.0 | 4,827.0 | 6,701.0 | 5,277.0 | 5,669.0 | 4,457.0 | 6,685.0 | 5,127.0 | 4,884.0 | 4,833.0 | 5,854.0 | 5,104.0 | 5,237.0 | 5,439.0 | 6,622.0 | 5,783.0 | 6,003.0 | 5,306.0 | 5,766.0 | 4,307.0 | 3,980.0 | 5,472.0 | 4,569.0 | 4,330.0 | 4,878.0 | 5,491.0 | 3,795.0 | 3,745.0 | 4,536.0 | 5,554.0 | 4,274.0 | 3,963.0 | 4,206.0 | 5,146.0 | 4,635.0 | 4,458.0 | 4,805.0 | 5,847.0 | 4,047.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,708.0 | 3,920.0 | 3,395.0 | 3,164.0 | 2,832.0 | 2,927.0 | 3,143.0 | 3,373.0 | 3,118.0 | 3,209.0 | 3,342.0 | 3,644.0 | 3,474.0 | 3,140.0 | 2,664.0 | 2,568.0 | 2,231.0 | 2,059.0 | 1,832.0 | 1,559.0 | 1,436.0 | 1,303.0 | 1,282.0 | 1,212.0 | 1,353.0 | 1,344.0 | 1,383.0 | 1,513.0 | 1,701.0 | 1,572.0 | 1,846.0 | 1,900.0 | 1,896.0 | 1,693.0 | 1,616.0 | 1,366.0 | 1,264.0 | 1,176.0 | 1,217.0 | 1,343.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 5,795.0 | 5,884.0 | 5,833.0 | 5,950.0 | 6,107.0 | 6,158.0 | 6,358.0 | 5,612.0 | 5,428.0 | 4,887.0 | 4,547.0 | 4,352.0 | 4,682.0 | 4,520.0 | 4,571.0 | 4,355.0 | 4,055.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 36,559.0 | 35,131.0 | 32,876.0 | 34,986.0 | 32,816.0 | 34,681.0 | 35,752.0 | 36,862.0 | 35,886.0 | 42,127.0 | 39,659.0 | 43,348.0 | 39,950.0 | 38,515.0 | 36,141.0 | 36,717.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 9,858.0 | 9,705.0 | 9,661.0 | 9,590.0 | 9,520.0 | 9,493.0 | 9,846.0 | 9,873.0 | 9,796.0 | 9,835.0 | 9,802.0 | 10,058.0 | 10,084.0 | 10,092.0 | 10,027.0 | 10,165.0 | 10,360.0 | 10,622.0 | 10,821.0 | 10,918.0 | 11,066.0 | 11,025.0 | 11,014.0 | 11,137.0 | 11,337.0 | 11,811.0 | 12,039.0 | 12,115.0 | 12,210.0 | 12,294.0 | 12,243.0 | 12,326.0 | 12,438.0 | 12,531.0 | 12,819.0 | 12,704.0 | 12,638.0 | 12,668.0 | 12,563.0 | 12,642.0 |
| Accumulated Depreciation | 7,281.0 | 7,354.0 | 7,413.0 | 7,477.0 | 7,444.0 | 7,501.0 | 7,764.0 | 7,783.0 | 7,796.0 | 7,830.0 | 7,798.0 | 7,973.0 | 8,037.0 | 8,128.0 | 8,055.0 | 8,168.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,577.0 | 2,351.0 | 2,248.0 | 2,113.0 | 2,076.0 | 1,992.0 | 2,082.0 | 2,090.0 | 2,000.0 | 2,005.0 | 2,004.0 | 2,085.0 | 2,047.0 | 1,964.0 | 1,972.0 | 1,997.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 59,292.0 | 59,234.0 | 59,119.0 | 59,136.0 | 59,024.0 | 58,719.0 | 58,774.0 | 58,660.0 | 58,633.0 | 39,087.0 | 38,900.0 | 38,535.0 | 38,369.0 | 38,388.0 | 38,160.0 | 38,304.0 | 38,452.0 | 38,679.0 | ||||||||||||||||||||||
| Intangible Assets | 7,850.0 | 8,307.0 | 8,713.0 | 9,175.0 | 9,643.0 | 10,139.0 | 10,744.0 | 11,219.0 | 11,819.0 | 1,678.0 | 1,914.0 | 1,818.0 | 1,966.0 | 2,134.0 | 2,360.0 | 2,569.0 | 2,811.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,450.0 | 1,408.0 | 1,303.0 | 1,301.0 | 1,219.0 | 1,134.0 | 1,092.0 | 1,066.0 | 1,008.0 | 978.0 | 997.0 | 971.0 | 1,017.0 | 978.0 | 929.0 | 1,003.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 7,558.0 | 7,399.0 | 7,314.0 | 7,356.0 | 7,016.0 | 6,591.0 | 6,514.0 | 6,262.0 | 5,527.0 | 7,338.0 | 7,102.0 | 6,576.0 | 5,817.0 | 5,321.0 | 4,891.0 | 4,449.0 | 4,276.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 8,068.0 | 7,251.0 | 7,113.0 | 6,059.0 | 5,960.0 | 6,013.0 | 6,056.0 | 5,944.0 | 5,882.0 | 5,575.0 | 5,879.0 | 6,007.0 | 5,987.0 | 5,964.0 | 5,912.0 | 5,957.0 | 5,272.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 125,546.0 | 123,371.0 | 121,102.0 | 122,291.0 | 119,782.0 | 121,375.0 | 123,333.0 | 124,413.0 | 122,998.0 | 101,174.0 | 98,782.0 | 101,852.0 | 97,529.0 | 95,840.0 | 93,054.0 | 94,002.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,970.0 | 2,762.0 | 2,418.0 | 2,528.0 | 2,260.0 | 1,902.0 | 1,996.0 | 2,304.0 | 2,054.0 | 1,848.0 | 2,084.0 | 2,313.0 | 2,442.0 | 2,329.0 | 2,316.0 | 2,281.0 | 2,289.0 | 2,101.0 | 2,261.0 | 2,362.0 | 1,867.0 | 2,294.0 | 2,218.0 | 2,393.0 | 1,935.0 | 2,016.0 | 2,059.0 | 2,022.0 | 1,655.0 | 1,805.0 | 1,904.0 | 1,552.0 | 1,060.0 | 1,155.0 | 1,385.0 | 1,219.0 | 957.0 | 996.0 | 1,056.0 | 1,007.0 |
| Short Term Debt | 3,498.0 | 3,250.0 | 3,249.0 | 1,750.0 | 2,248.0 | 497.0 | 494.0 | 488.0 | 0.0 | 997.0 | 990.0 | 1,733.0 | 1,731.0 | 1,250.0 | 1,249.0 | 499.0 | 1,000.0 | 502.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 16,446.0 | 16,199.0 | 15,801.0 | 16,416.0 | 16,081.0 | 15,999.0 | 15,615.0 | 16,249.0 | 15,751.0 | 14,011.0 | 13,812.0 | 13,908.0 | 13,249.0 | 13,109.0 | 12,578.0 | 12,784.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 410.0 | 405.0 | 403.0 | 375.0 | 350.0 | 362.0 | 357.0 | 364.0 | 344.0 | 330.0 | 302.0 | 313.0 | 321.0 | 337.0 | 308.0 | 322.0 | ||||||||||||||||||||||||
| Accrued Expenses | 3,290.0 | 3,494.0 | 3,064.0 | 3,611.0 | 3,210.0 | 3,299.0 | 2,861.0 | 3,608.0 | 3,211.0 | 3,216.0 | 3,039.0 | 3,984.0 | 3,352.0 | 3,187.0 | 2,907.0 | 3,316.0 | 3,032.0 | |||||||||||||||||||||||
| Other Current Liabilities | 4,730.0 | 5,417.0 | 4,972.0 | 5,420.0 | 4,701.0 | 5,522.0 | 5,610.0 | 5,643.0 | 5,334.0 | 4,964.0 | 4,730.0 | 5,136.0 | 4,813.0 | 5,177.0 | 4,956.0 | 5,199.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 39,541.0 | 36,786.0 | 35,451.0 | 35,064.0 | 34,495.0 | 40,019.0 | 40,542.0 | 40,584.0 | 40,108.0 | 30,851.0 | 27,035.0 | 31,309.0 | 28,719.0 | 27,252.0 | 24,896.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 19,371.0 | 21,367.0 | 21,364.0 | 22,861.0 | 22,857.0 | 19,625.0 | 19,623.0 | 19,621.0 | 20,102.0 | 6,669.0 | 6,660.0 | 6,658.0 | 6,663.0 | 7,637.0 | 7,629.0 | 8,416.0 | 8,418.0 | 8,969.0 | 8,996.0 | 9,018.0 | 9,554.0 | 9,564.0 | 11,578.0 | 11,578.0 | 14,494.0 | 14,497.0 | 14,475.0 | 15,921.0 | 15,893.0 | 18,323.0 | 20,331.0 | 20,336.0 | 25,625.0 | 25,684.0 | 25,725.0 | 28,222.0 | 30,471.0 | 30,634.0 | 24,483.0 | 24,431.0 |
| Operating Lease Liabilities Non-Current | 1,288.0 | 1,249.0 | 1,145.0 | 1,175.0 | 1,114.0 | 1,015.0 | 938.0 | 906.0 | 861.0 | 703.0 | 741.0 | 707.0 | 742.0 | 691.0 | 667.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 12,153.0 | 12,204.0 | 12,168.0 | 12,363.0 | 11,910.0 | 11,796.0 | 11,887.0 | 12,226.0 | 11,724.0 | 11,760.0 | 11,847.0 | 11,642.0 | 11,011.0 | 10,818.0 | 10,441.0 | 10,480.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3,316.0 | 3,167.0 | 3,074.0 | 2,995.0 | 2,711.0 | 2,649.0 | 2,637.0 | 2,540.0 | 2,427.0 | 2,253.0 | 2,240.0 | 2,134.0 | 2,116.0 | 2,050.0 | 1,981.0 | 1,968.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 76,685.0 | 75,648.0 | 74,229.0 | 75,448.0 | 73,847.0 | 75,845.0 | 78,056.0 | 78,956.0 | 77,230.0 | 54,923.0 | 53,572.0 | 57,499.0 | 55,234.0 | 54,366.0 | 52,782.0 | 54,229.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 704.0 | 66.0 | (364.0) | 50.0 | 152.0 | 502.0 | 662.0 | 1,087.0 | 2,055.0 | 2,761.0 | 2,689.0 | 1,639.0 | 262.0 | (364.0) | (594.0) | (1,319.0) | (724.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (793.0) | (836.0) | (930.0) | (954.0) | (1,133.0) | (1,493.0) | (1,376.0) | (1,430.0) | (1,630.0) | (1,512.0) | (2,025.0) | (1,575.0) | (1,606.0) | (1,586.0) | (2,118.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 48,861.0 | 47,723.0 | 46,873.0 | 46,843.0 | 45,935.0 | 45,530.0 | 45,277.0 | 45,457.0 | 45,768.0 | 46,251.0 | 45,210.0 | 44,353.0 | 42,295.0 | 41,474.0 | 40,272.0 | 39,773.0 | ||||||||||||||||||||||||
| Total Equity | 48,861.0 | 47,723.0 | 46,873.0 | 46,843.0 | 45,935.0 | 45,530.0 | 45,277.0 | 45,457.0 | 45,768.0 | 46,251.0 | 45,210.0 | 44,353.0 | 42,295.0 | 41,474.0 | 40,272.0 | 39,773.0 | 40,400.0 | 39,496.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 22,869.0 | 24,617.0 | 24,613.0 | 24,611.0 | 25,105.0 | 20,122.0 | 20,117.0 | 20,109.0 | 20,102.0 | 7,666.0 | 7,650.0 | 8,391.0 | 8,394.0 | 8,887.0 | 8,878.0 | 8,915.0 | 9,418.0 | 9,471.0 | 9,502.0 | 11,526.0 | 14,554.0 | 14,566.0 | 14,583.0 | 16,084.0 | 15,993.0 | 18,497.0 | 20,473.0 | 20,415.0 | 25,630.0 | 25,564.0 | 25,569.0 | 28,072.0 | 30,374.0 | 30,432.0 | 30,472.0 | 30,470.0 | 34,622.0 | 34,789.0 | 28,642.0 | 28,594.0 |
| Net debt | 6,229.0 | 8,840.0 | 8,877.0 | 8,501.0 | 9,463.0 | 3,269.0 | 1,446.0 | 2,255.0 | 1,332.0 | (18,005.0) | (15,873.0) | (17,755.0) | (14,894.0) | (13,174.0) | (10,906.0) | (10,352.0) | (10,690.0) | (11,642.0) | ||||||||||||||||||||||
| Working Capital | (2,982.0) | (1,655.0) | (2,575.0) | (78.0) | (1,679.0) | (5,338.0) | (4,790.0) | (3,722.0) | (4,222.0) | 11,276.0 | 12,624.0 | 12,039.0 | 11,231.0 | 11,263.0 | 11,245.0 | 11,077.0 | 11,831.0 | |||||||||||||||||||||||
| Book Value | 48,861.0 | 47,723.0 | 46,873.0 | 46,843.0 | 45,935.0 | 45,530.0 | 45,277.0 | 45,457.0 | 45,768.0 | 46,251.0 | 45,210.0 | 44,353.0 | 42,295.0 | 41,474.0 | 40,272.0 | 39,773.0 | 40,400.0 | 39,496.0 | ||||||||||||||||||||||
| Tangible Book Value | (18,281.0) | (19,818.0) | (20,959.0) | (21,468.0) | (22,732.0) | (23,328.0) | (24,241.0) | (24,422.0) | (24,684.0) | 5,486.0 | 4,396.0 | 4,000.0 | 1,960.0 | 952.0 | (248.0) | (1,100.0) | (863.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,627.0 |
| 3,034.0 |
| 2,889.0 |
| 2,553.0 |
| 2,589.0 |
| 2,349.0 |
| 2,249.0 |
| 2,481.0 |
| 2,433.0 |
| 2,373.0 |
| 2,331.0 |
| 2,231.0 |
| 2,134.0 |
| 2,940.0 |
| 1,668.0 |
| 1,583.0 |
| 1,555.0 |
| 1,593.0 |
| 1,348.0 |
| 1,329.0 |
| 1,651.0 |
| 1,627.0 |
| 2,230.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,981.0 |
| 36,799.0 |
| 37,588.0 |
| 39,112.0 |
| 43,911.0 |
| 42,989.0 |
| 43,573.0 |
| 41,307.0 |
| 40,053.0 |
| 41,716.0 |
| 47,755.0 |
| 47,311.0 |
| 53,117.0 |
| 55,686.0 |
| 61,837.0 |
| 67,141.0 |
| 86,050.0 |
| 84,080.0 |
| 83,703.0 |
| 79,962.0 |
| 83,392.0 |
| 83,141.0 |
| 78,719.0 |
| 78,571.0 |
| 8,314.0 |
| 8,482.0 |
| 8,583.0 |
| 8,580.0 |
| 8,680.0 |
| 8,613.0 |
| 8,561.0 |
| 8,602.0 |
| 8,716.0 |
| 9,142.0 |
| 9,250.0 |
| 9,281.0 |
| 9,279.0 |
| 9,338.0 |
| 9,237.0 |
| 9,244.0 |
| 9,325.0 |
| 9,329.0 |
| 9,497.0 |
| 9,309.0 |
| 9,216.0 |
| 9,169.0 |
| 9,057.0 |
| 9,113.0 |
| 2,046.0 |
| 2,140.0 |
| 2,238.0 |
| 2,338.0 |
| 2,386.0 |
| 2,412.0 |
| 2,453.0 |
| 2,535.0 |
| 2,621.0 |
| 2,669.0 |
| 2,789.0 |
| 2,834.0 |
| 2,931.0 |
| 2,956.0 |
| 3,006.0 |
| 3,082.0 |
| 3,113.0 |
| 3,202.0 |
| 3,322.0 |
| 3,395.0 |
| 3,422.0 |
| 3,499.0 |
| 3,506.0 |
| 3,529.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| 61.0 |
| 66.0 |
| 87.0 |
| 115.0 |
| 115.0 |
| 115.0 |
| 118.0 |
| 118.0 |
| 121.0 |
| 108.0 |
| 124.0 |
| 130.0 |
| 176.0 |
| 162.0 |
| 174.0 |
| 609.0 |
| 38,802.0 |
| 38,168.0 |
| 34,733.0 |
| 34,535.0 |
| 33,806.0 |
| 33,453.0 |
| 33,612.0 |
| 33,578.0 |
| 33,529.0 |
| 33,544.0 |
| 33,293.0 |
| 33,386.0 |
| 31,706.0 |
| 31,654.0 |
| 30,391.0 |
| 30,233.0 |
| 29,766.0 |
| 29,516.0 |
| 26,822.0 |
| 26,823.0 |
| 26,625.0 |
| 26,762.0 |
| 3,079.0 |
| 3,350.0 |
| 3,619.0 |
| 1,462.0 |
| 1,581.0 |
| 1,576.0 |
| 1,744.0 |
| 1,906.0 |
| 2,107.0 |
| 2,201.0 |
| 2,398.0 |
| 2,270.0 |
| 2,716.0 |
| 2,552.0 |
| 2,681.0 |
| 2,474.0 |
| 2,677.0 |
| 2,539.0 |
| 2,704.0 |
| 2,117.0 |
| 2,297.0 |
| 2,501.0 |
| 2,744.0 |
| 1,024.0 |
| 1,078.0 |
| 1,118.0 |
| 1,095.0 |
| 974.0 |
| 953.0 |
| 921.0 |
| 930.0 |
| 1,000.0 |
| 1,100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,269.0 |
| 4,198.0 |
| 4,360.0 |
| 4,109.0 |
| 4,138.0 |
| 3,990.0 |
| 3,909.0 |
| 3,896.0 |
| 3,963.0 |
| 4,065.0 |
| 4,023.0 |
| 4,081.0 |
| 3,960.0 |
| 3,219.0 |
| 3,044.0 |
| 3,097.0 |
| 4,006.0 |
| 4,239.0 |
| - |
| - |
| - |
| - |
| 1,345.0 |
| 5,272.0 |
| 5,259.0 |
| 5,016.0 |
| 3,900.0 |
| 3,832.0 |
| 3,741.0 |
| 3,676.0 |
| 3,581.0 |
| 3,628.0 |
| 2,496.0 |
| 2,315.0 |
| 2,205.0 |
| 2,081.0 |
| 1,582.0 |
| 1,491.0 |
| 1,472.0 |
| 1,448.0 |
| 1,511.0 |
| 1,454.0 |
| 1,538.0 |
| 1,686.0 |
| 1,844.0 |
| 3,148.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92,797.0 |
| 94,262.0 |
| 95,981.0 |
| 97,497.0 |
| 95,601.0 |
| 95,003.0 |
| 94,853.0 |
| 91,394.0 |
| 90,426.0 |
| 92,492.0 |
| 97,793.0 |
| 97,287.0 |
| 102,462.0 |
| 105,429.0 |
| 108,784.0 |
| 114,008.0 |
| 131,510.0 |
| 130,522.0 |
| 129,818.0 |
| 125,950.0 |
| 126,248.0 |
| 126,287.0 |
| 121,652.0 |
| 118,654.0 |
| 506.0 |
| 2,508.0 |
| 5,000.0 |
| 5,002.0 |
| 3,005.0 |
| 4,506.0 |
| 1,499.0 |
| 4,000.0 |
| 5,998.0 |
| 4,494.0 |
| 9,737.0 |
| 7,241.0 |
| 5,238.0 |
| 7,736.0 |
| 4,749.0 |
| 4,748.0 |
| 4,747.0 |
| 2,248.0 |
| 4,151.0 |
| 4,155.0 |
| 4,159.0 |
| 4,163.0 |
| 12,249.0 |
| 12,268.0 |
| 12,017.0 |
| 12,148.0 |
| 11,552.0 |
| 11,271.0 |
| 11,406.0 |
| 10,710.0 |
| 10,638.0 |
| 10,646.0 |
| 10,668.0 |
| 10,117.0 |
| 9,976.0 |
| 9,637.0 |
| 11,490.0 |
| 11,301.0 |
| 11,102.0 |
| 10,920.0 |
| 10,821.0 |
| 10,344.0 |
| 10,243.0 |
| 10,215.0 |
| 10,155.0 |
| 9,662.0 |
| 334.0 |
| 376.0 |
| 353.0 |
| 337.0 |
| 366.0 |
| 332.0 |
| 341.0 |
| 344.0 |
| 380.0 |
| 367.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,364.0 |
| 3,231.0 |
| 3,818.0 |
| 3,295.0 |
| 2,978.0 |
| 3,122.0 |
| 2,940.0 |
| 2,690.0 |
| 2,735.0 |
| 3,221.0 |
| 2,872.0 |
| 2,599.0 |
| 2,622.0 |
| 2,986.0 |
| 2,966.0 |
| 2,736.0 |
| 2,684.0 |
| 2,895.0 |
| 2,825.0 |
| 2,522.0 |
| 2,619.0 |
| 2,951.0 |
| 2,745.0 |
| 4,728.0 |
| 4,843.0 |
| 4,407.0 |
| 4,620.0 |
| 4,791.0 |
| 4,636.0 |
| 4,741.0 |
| 4,341.0 |
| 4,507.0 |
| 4,406.0 |
| 4,424.0 |
| 4,172.0 |
| 4,402.0 |
| 4,025.0 |
| 4,413.0 |
| 4,125.0 |
| 4,521.0 |
| 4,200.0 |
| 4,392.0 |
| 4,062.0 |
| 4,478.0 |
| 5,200.0 |
| 6,072.0 |
| 6,273.0 |
| 25,640.0 |
| 24,150.0 |
| 25,915.0 |
| 23,238.0 |
| 26,257.0 |
| 27,268.0 |
| 26,991.0 |
| 25,331.0 |
| 25,937.0 |
| 22,088.0 |
| 24,597.0 |
| 31,712.0 |
| 27,913.0 |
| 29,479.0 |
| 26,414.0 |
| 27,035.0 |
| 28,642.0 |
| 35,364.0 |
| 29,284.0 |
| 27,583.0 |
| 22,718.0 |
| 22,708.0 |
| 23,217.0 |
| 24,911.0 |
| 24,003.0 |
| 724.0 |
| 739.0 |
| 763.0 |
| 834.0 |
| 831.0 |
| 688.0 |
| 695.0 |
| 661.0 |
| 654.0 |
| 698.0 |
| 780.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,044.0 |
| 10,045.0 |
| 10,055.0 |
| 10,016.0 |
| 9,294.0 |
| 9,202.0 |
| 9,040.0 |
| 7,938.0 |
| 8,048.0 |
| 7,956.0 |
| 7,799.0 |
| 7,339.0 |
| 7,285.0 |
| 7,177.0 |
| 8,195.0 |
| 7,652.0 |
| 7,686.0 |
| 7,645.0 |
| 7,673.0 |
| 6,978.0 |
| 6,843.0 |
| 6,736.0 |
| 6,317.0 |
| 5,610.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,096.0 |
| 2,209.0 |
| 2,438.0 |
| 2,393.0 |
| 2,280.0 |
| 2,303.0 |
| 2,147.0 |
| 1,948.0 |
| 2,036.0 |
| 2,100.0 |
| 1,309.0 |
| 1,272.0 |
| 1,256.0 |
| 1,451.0 |
| 1,434.0 |
| 1,641.0 |
| 1,668.0 |
| 1,476.0 |
| 1,450.0 |
| 1,482.0 |
| 1,383.0 |
| 1,404.0 |
| 1,431.0 |
| 1,361.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52,397.0 |
| 54,766.0 |
| 53,280.0 |
| 56,222.0 |
| 56,480.0 |
| 56,846.0 |
| 56,933.0 |
| 55,686.0 |
| 54,893.0 |
| 58,069.0 |
| 64,222.0 |
| 60,483.0 |
| 61,673.0 |
| 61,581.0 |
| 65,580.0 |
| 67,347.0 |
| 79,528.0 |
| 64,972.0 |
| 63,681.0 |
| 60,568.0 |
| 62,430.0 |
| 62,874.0 |
| 58,067.0 |
| 56,296.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,006.0) |
| 553.0 |
| (654.0) |
| (2,351.0) |
| (2,756.0) |
| (2,763.0) |
| (3,874.0) |
| (4,384.0) |
| (5,083.0) |
| (5,903.0) |
| (2,877.0) |
| 538.0 |
| 3,169.0 |
| 1,233.0 |
| 3,709.0 |
| 7,364.0 |
| 20,647.0 |
| 20,838.0 |
| 20,721.0 |
| 20,027.0 |
| 19,694.0 |
| 19,396.0 |
| 18,448.0 |
| (1,622.0) |
| (1,463.0) |
| (789.0) |
| (473.0) |
| (417.0) |
| (218.0) |
| (447.0) |
| (519.0) |
| (1,109.0) |
| (700.0) |
| (815.0) |
| (792.0) |
| (896.0) |
| (1,110.0) |
| (1,218.0) |
| (849.0) |
| (604.0) |
| 83.0 |
| 31.0 |
| 46.0 |
| (342.0) |
| (801.0) |
| (524.0) |
| (326.0) |
| (227.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 7.0 |
| 7.0 |
| (1.0) |
| 0.0 |
| 40,400.0 |
| 39,496.0 |
| 42,701.0 |
| 41,275.0 |
| 39,121.0 |
| 38,157.0 |
| 37,920.0 |
| 35,708.0 |
| 35,533.0 |
| 34,423.0 |
| 33,571.0 |
| 36,804.0 |
| 40,789.0 |
| 43,848.0 |
| 43,204.0 |
| 46,661.0 |
| 51,982.0 |
| 65,550.0 |
| 66,137.0 |
| 65,382.0 |
| 63,811.0 |
| 63,406.0 |
| 63,586.0 |
| 62,358.0 |
| 42,701.0 |
| 41,275.0 |
| 39,121.0 |
| 38,157.0 |
| 37,920.0 |
| 35,708.0 |
| 35,533.0 |
| 34,423.0 |
| 33,571.0 |
| 36,804.0 |
| 40,789.0 |
| 43,848.0 |
| 43,204.0 |
| 46,661.0 |
| 51,982.0 |
| 65,550.0 |
| 66,137.0 |
| 65,382.0 |
| 63,818.0 |
| 63,413.0 |
| 63,585.0 |
| 62,358.0 |
| (13,844.0) |
| (12,992.0) |
| (16,034.0) |
| (15,446.0) |
| (14,836.0) |
| (12,490.0) |
| (11,069.0) |
| (9,538.0) |
| (12,940.0) |
| (14,228.0) |
| 15,795.0 |
| 17,154.0 |
| (20,979.0) |
| (26,359.0) |
| (43,309.0) |
| (41,156.0) |
| (40,020.0) |
| (37,504.0) |
| (37,223.0) |
| (36,179.0) |
| (37,114.0) |
| (34,918.0) |
| 10,884.0 |
| 14,350.0 |
| 12,855.0 |
| 16,643.0 |
| 15,998.0 |
| 18,242.0 |
| 15,370.0 |
| 17,965.0 |
| 17,119.0 |
| 16,043.0 |
| 19,398.0 |
| 23,638.0 |
| 29,272.0 |
| 34,802.0 |
| 38,499.0 |
| 50,686.0 |
| 54,796.0 |
| 56,120.0 |
| 57,244.0 |
| 60,684.0 |
| 59,924.0 |
| 53,808.0 |
| 54,568.0 |
| 42,701.0 |
| 41,275.0 |
| 39,121.0 |
| 38,157.0 |
| 37,920.0 |
| 35,708.0 |
| 35,533.0 |
| 34,423.0 |
| 33,571.0 |
| 36,804.0 |
| 40,789.0 |
| 43,848.0 |
| 43,204.0 |
| 46,661.0 |
| 51,982.0 |
| 65,550.0 |
| 66,137.0 |
| 65,382.0 |
| 63,811.0 |
| 63,406.0 |
| 63,586.0 |
| 62,358.0 |
| (2,262.0) |
| 549.0 |
| (512.0) |
| 2,926.0 |
| 2,041.0 |
| 2,538.0 |
| 511.0 |
| 15.0 |
| (1,262.0) |
| (2,159.0) |
| 862.0 |
| 5,226.0 |
| 7,746.0 |
| 8,946.0 |
| 12,326.0 |
| 19,117.0 |
| 32,640.0 |
| 33,832.0 |
| 33,162.0 |
| 34,872.0 |
| 34,286.0 |
| 34,460.0 |
| 32,852.0 |