| (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 | 250.0 | 310.0 | 184.0 | 119.0 | 283.0 | 172.0 | - | 268.0 | 120.0 | 261.0 | 607.0 | 318.0 | 316.0 | 248.0 | 102.0 | 62.0 | 50.0 | |||
| Restricted Cash | - | - | 4.0 | 2.0 | 3.0 | 3.0 | - | 123.0 | 65.0 | 61.0 | 25.0 | - | 11.0 | 37.0 | 147.0 | 400.0 | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 250.0 | 310.0 | 184.0 | 119.0 | 283.0 | 172.0 | - | 268.0 | 120.0 | 261.0 | 607.0 | 318.0 | 316.0 | 248.0 | 102.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,531.0 | 2,169.0 | 2,251.0 | 2,157.0 | 2,219.0 | 2,295.0 | - | 1,749.0 | 1,660.0 | 1,523.0 | 1,200.0 | 1,514.0 | 1,695.0 | 1,621.0 | 1,780.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 106,315.0 | 94,844.0 | 83,417.0 | 75,708.0 | 86,503.0 | 82,959.0 | - | 76,578.0 | 74,823.0 | 69,556.0 | 57,776.0 | 51,406.0 | 46,969.0 | 43,364.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,338.0 | 1,149.0 | 921.0 | 1,163.0 | 1,197.0 | 944.0 | - | 914.0 | 875.0 | 1,000.0 | 726.0 | 952.0 | 1,168.0 | 1,137.0 | 1,250.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 46,332.0 | 39,320.0 | 40,206.0 | 41,872.0 | - | - | - | - | 30,948.0 | 30,231.0 | 23,468.0 | 21,805.0 | 19,330.0 | 16,851.0 | 17,394.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 25,892.0 | 24,383.0 | 23,728.0 | 23,605.0 | 21,610.0 | 21,258.0 | - | 12,588.0 | 9,865.0 | 8,550.0 | 6,680.0 | 5,876.0 | 5,783.0 | 5,493.0 | 5,180.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 48,789.0 | 41,820.0 | 44,162.0 | 45,295.0 | 2,314.0 | 895.0 | - | 334.0 | 34,026.0 | 31,940.0 | 25,293.0 | 23,180.0 | 20,849.0 | 18,214.0 | 18,873.0 | 16,255.0 | ||||
| (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 | 351.0 | 250.0 | 932.0 | 344.0 | 355.0 | 310.0 | 1,776.0 | 139.0 | 265.0 | 184.0 | 137.0 | 137.0 | 1,792.0 | 120.0 | 163.0 | |||||||||||||||||||||||||
| 71.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.0 |
| 50.0 |
| 71.0 |
| - |
| - |
| 2,158.0 |
| 2,050.0 |
| 2,354.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 377.0 | 315.0 | 246.0 | 294.0 | 328.0 | 309.0 | - | 265.0 | 260.0 | 194.0 | 198.0 | 167.0 | 192.0 | 326.0 | 262.0 | 277.0 | 405.0 | 163.0 | - | - |
| Other Current Assets | 180.0 | 165.0 | 175.0 | 210.0 | 142.0 | 148.0 | - | 634.0 | 397.0 | 319.0 | 61.0 | 117.0 | 118.0 | 287.0 | 428.0 | 262.0 | 683.0 | 794.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,018.0 | 1,416.0 | - | - |
| Total Current Assets | 8,071.0 | 6,613.0 | 25,435.0 | 9,850.0 | 7,269.0 | 6,886.0 | - | 5,161.0 | 4,334.0 | 4,248.0 | 4,189.0 | 5,615.0 | 5,940.0 | 5,140.0 | 5,430.0 | 5,400.0 | 6,817.0 | 7,661.0 | - | - |
| 42,033.0 |
| 39,855.0 |
| 39,036.0 |
| 35,448.0 |
| - |
| - |
| Accumulated Depreciation | 27,348.0 | 25,982.0 | 24,637.0 | 23,396.0 | 26,729.0 | 25,111.0 | - | 22,018.0 | 21,065.0 | 19,592.0 | 16,222.0 | 15,136.0 | 14,341.0 | 13,548.0 | 13,320.0 | 13,142.0 | 13,444.0 | 12,174.0 | - | - |
| Property,Plant & Equipment Net | 78,967.0 | 68,862.0 | 58,780.0 | 52,312.0 | 59,774.0 | 57,848.0 | - | 54,560.0 | 53,758.0 | 49,964.0 | 41,554.0 | 36,270.0 | 32,628.0 | 30,773.0 | 29,670.0 | 26,713.0 | 25,592.0 | 23,274.0 | - | - |
| Long Term Investments | 9,676.0 | 8,550.0 | 7,538.0 | 6,577.0 | 11,276.0 | 10,238.0 | - | 6,560.0 | 6,964.0 | 6,343.0 | 5,774.0 | 5,561.0 | 5,102.0 | 4,191.0 | 3,985.0 | 4,151.0 | 3,492.0 | 3,257.0 | - | - |
| Equity Method Investments | 132.0 | 138.0 | 268.0 | 295.0 | 2,932.0 | 2,934.0 | - | 1,278.0 | 1,544.0 | 1,561.0 | 1,320.0 | 1,081.0 | 916.0 | 558.0 | 553.0 | 571.0 | 595.0 | 726.0 | - | - |
| Goodwill | 4,143.0 | 4,143.0 | 4,143.0 | 4,143.0 | 4,253.0 | 7,381.0 | - | 4,859.0 | 6,405.0 | 6,399.0 | 3,294.0 | 3,044.0 | 3,086.0 | 3,130.0 | 3,141.0 | 3,141.0 | 3,354.0 | 3,503.0 | - | - |
| Intangible Assets | 1,682.0 | 1,136.0 | 945.0 | 813.0 | 784.0 | 765.0 | - | 670.0 | 685.0 | 618.0 | 570.0 | 570.0 | 560.0 | 536.0 | 637.0 | 642.0 | 693.0 | 712.0 | - | - |
| Operating Lease Right Of Use Assets | 639.0 | 588.0 | 578.0 | 473.0 | 506.0 | 564.0 | 504.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,761.0 | 1,620.0 | 1,507.0 | 1,487.0 | 1,638.0 | 1,950.0 | - | 598.0 | 581.0 | 487.0 | 459.0 | 669.0 | 610.0 | 649.0 | 688.0 | 612.0 | 514.0 | 906.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 115,857.0 | 102,415.0 | 109,080.0 | 104,795.0 | 99,590.0 | 95,905.0 | - | 77,914.0 | 76,585.0 | 71,610.0 | 58,648.0 | 54,327.0 | 50,096.0 | 46,838.0 | 45,614.0 | 42,817.0 | 42,554.0 | 42,053.0 | - | - |
| 1,562.0 |
| 1,401.0 |
| 1,499.0 |
| - |
| - |
| Short Term Debt | 2,457.0 | 2,500.0 | 3,956.0 | 3,423.0 | 2,314.0 | 895.0 | - | 334.0 | 3,078.0 | 1,709.0 | 1,825.0 | 1,375.0 | 1,519.0 | 1,363.0 | 1,479.0 | 497.0 | 1,137.0 | 444.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 39.0 | 36.0 | 36.0 | 39.0 | 44.0 | 54.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,244.0 | 1,045.0 | 1,075.0 | 909.0 | 1,169.0 | 1,133.0 | - | 836.0 | 848.0 | 798.0 | 515.0 | 566.0 | 609.0 | 636.0 | 648.0 | 849.0 | 676.0 | 754.0 | - | - |
| Other Current Liabilities | 2,343.0 | 2,084.0 | 1,732.0 | 1,695.0 | 1,807.0 | 1,933.0 | - | 1,510.0 | 1,537.0 | 1,453.0 | 1,444.0 | 939.0 | 943.0 | 845.0 | 577.0 | 579.0 | 677.0 | 711.0 | - | - |
| Total Current Liabilities | 10,444.0 | 9,289.0 | 24,476.0 | 13,450.0 | 8,673.0 | 10,843.0 | - | 7,647.0 | 9,636.0 | 8,115.0 | 8,119.0 | 7,198.0 | 6,994.0 | 7,763.0 | 6,962.0 | 5,773.0 | 6,833.0 | 7,794.0 | - | - |
| 15,758.0 |
| 15,481.0 |
| 14,956.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 697.0 | 644.0 | 627.0 | 514.0 | 464.0 | 516.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7,885.0 | 7,135.0 | 6,621.0 | 5,021.0 | 6,658.0 | 5,953.0 | - | 5,116.0 | 4,523.0 | 8,602.0 | 7,414.0 | 7,444.0 | 7,114.0 | 5,800.0 | 5,216.0 | 4,708.0 | 4,244.0 | 4,137.0 | - | - |
| Pension Obligations | - | - | - | - | 442.0 | 1,706.0 | - | 2,328.0 | 2,160.0 | 2,112.0 | 1,199.0 | 1,296.0 | 481.0 | 1,831.0 | 962.0 | 765.0 | 1,260.0 | 1,525.0 | - | - |
| Other Non-Current Liabilities | 2,035.0 | 1,454.0 | 1,434.0 | 1,275.0 | 1,418.0 | 1,394.0 | - | 541.0 | 863.0 | 852.0 | 674.0 | 1,003.0 | 793.0 | 556.0 | 613.0 | 590.0 | 474.0 | 561.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 82,440.0 | 72,613.0 | 81,513.0 | 77,136.0 | 70,672.0 | 69,444.0 | - | 55,866.0 | 57,215.0 | 54,770.0 | 45,046.0 | 42,370.0 | 38,197.0 | 35,956.0 | 33,854.0 | 30,563.0 | 31,112.0 | 31,719.0 | - | - |
| 5,715.0 |
| 6,525.0 |
| 5,994.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,318.0 | 1,641.0 | 2,229.0 | 3,843.0 | 5,373.0 | 4,189.0 | - | 9,219.0 | 7,936.0 | 6,854.0 | 6,458.0 | 6,095.0 | 6,183.0 | 5,790.0 | 6,697.0 | 6,418.0 | 4,686.0 | 4,170.0 | - | - |
| Accumulated Other Comprehensive Income | (118.0) | (152.0) | (173.0) | (1,572.0) | (1,458.0) | (1,717.0) | - | (1,700.0) | (659.0) | (799.0) | (474.0) | (416.0) | (324.0) | (877.0) | (610.0) | (330.0) | (211.0) | (269.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 4,334.0 | 2,939.0 | 0.0 | 0.0 | - | 344.0 | - | 1,941.0 | 2,228.0 | 2,235.0 | 938.0 | 402.0 | 0.0 | 57.0 | 57.0 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 29,083.0 | 26,863.0 | 27,567.0 | 27,659.0 | 27,308.0 | 26,117.0 | - | 20,107.0 | 17,142.0 | 14,605.0 | 12,664.0 | 11,555.0 | 11,642.0 | 10,568.0 | 11,446.0 | 11,997.0 | 11,185.0 | 10,077.0 | 9,435.0 | 12,936.0 |
| Total Equity | 33,417.0 | 29,802.0 | 27,264.0 | 27,433.0 | 26,759.0 | 26,461.0 | - | 22,048.0 | 19,370.0 | 16,840.0 | 13,602.0 | 11,957.0 | 11,642.0 | 10,625.0 | 11,503.0 | 11,997.0 | 11,185.0 | 10,077.0 | 9,435.0 | 12,936.0 |
| 16,618.0 |
| 15,400.0 |
| - |
| - |
| Net debt | 48,539.0 | 41,510.0 | 43,978.0 | 45,176.0 | 2,031.0 | 723.0 | - | 66.0 | 33,906.0 | 31,679.0 | 24,686.0 | 22,862.0 | 20,533.0 | 17,966.0 | 18,771.0 | 16,193.0 | 16,568.0 | 15,329.0 | - | - |
| Working Capital | (2,373.0) | (2,676.0) | 959.0 | (3,600.0) | (1,404.0) | (3,957.0) | - | (2,486.0) | (5,302.0) | (3,867.0) | (3,930.0) | (1,583.0) | (1,054.0) | (2,623.0) | (1,532.0) | (373.0) | (16.0) | (133.0) | - | - |
| Book Value | 29,083.0 | 26,863.0 | 27,567.0 | 27,659.0 | 27,308.0 | 26,117.0 | - | 20,107.0 | 17,142.0 | 14,605.0 | 12,664.0 | 11,555.0 | 11,642.0 | 10,568.0 | 11,446.0 | 11,997.0 | 11,185.0 | 10,077.0 | 9,435.0 | 12,936.0 |
| Tangible Book Value | 23,258.0 | 21,584.0 | 22,479.0 | 22,703.0 | 22,271.0 | 17,971.0 | - | 14,578.0 | 10,052.0 | 7,588.0 | 8,800.0 | 7,941.0 | 7,996.0 | 6,902.0 | 7,668.0 | 8,214.0 | 7,138.0 | 5,862.0 | - | - |
| 272.0 |
| 444.0 |
| 283.0 |
| 180.0 |
| 240.0 |
| 477.0 |
| 172.0 |
| 413.0 |
| 675.0 |
| 1,192.0 |
| - |
| 378.0 |
| 382.0 |
| 422.0 |
| 268.0 |
| 310.0 |
| 190.0 |
| 189.0 |
| 120.0 |
| 227.0 |
| 260.0 |
| 486.0 |
| 261.0 |
| 251.0 |
| 377.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | 4.0 | 4.0 | 4.0 | 3.0 | 1.0 | 2.0 | 2.0 | - | - | 1.0 | 22.0 | - | - | 3.0 | - | 67.0 | 75.0 | - | 62.0 | 178.0 | 205.0 | 123.0 | 77.0 | 164.0 | 145.0 | 65.0 | 74.0 | 64.0 | 54.0 | 61.0 | - | 516.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 351.0 | 250.0 | 932.0 | 344.0 | 355.0 | 310.0 | 1,776.0 | 139.0 | 265.0 | 184.0 | 137.0 | 137.0 | 1,792.0 | 120.0 | 163.0 | 272.0 | 444.0 | 283.0 | 180.0 | 240.0 | 477.0 | 172.0 | 413.0 | 675.0 | 1,192.0 | - | 378.0 | 382.0 | 422.0 | 268.0 | 310.0 | 190.0 | 189.0 | 120.0 | 227.0 | 260.0 | 486.0 | 261.0 | 251.0 | 377.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,388.0 | 2,531.0 | 2,285.0 | 2,294.0 | 2,045.0 | 2,169.0 | 2,082.0 | 2,256.0 | 2,148.0 | 2,251.0 | 2,266.0 | 2,496.0 | 2,437.0 | 2,157.0 | 2,170.0 | 2,245.0 | 2,164.0 | 2,219.0 | 1,853.0 | 1,728.0 | 1,841.0 | 2,295.0 | 2,002.0 | 2,040.0 | 2,177.0 | - | 1,972.0 | 1,908.0 | 2,236.0 | 1,749.0 | 1,539.0 | 1,510.0 | 1,615.0 | 1,660.0 | 1,292.0 | 1,242.0 | 1,361.0 | 1,523.0 | 1,259.0 | 1,140.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,942.0 | 1,957.0 | 1,894.0 | 1,826.0 | 1,765.0 | 1,764.0 | 1,717.0 | 1,758.0 | 1,719.0 | 1,698.0 | 1,633.0 | 1,826.0 | 1,746.0 | 1,528.0 | 1,766.0 | 1,584.0 | 1,512.0 | 1,631.0 | 1,593.0 | 1,538.0 | 1,476.0 | 1,550.0 | 1,565.0 | 1,735.0 | 1,677.0 | - | 1,800.0 | 1,724.0 | 1,657.0 | 1,418.0 | 1,455.0 | 1,429.0 | 1,367.0 | 1,477.0 | 1,527.0 | 1,469.0 | 1,453.0 | 1,524.0 | 1,516.0 | 1,351.0 |
| Prepaid Expenses | 641.0 | 377.0 | 802.0 | - | - | 315.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 779.0 | 696.0 | 340.0 | 653.0 | 671.0 | 269.0 | 550.0 | 1,284.0 | 1,018.0 | 459.0 | 437.0 | 628.0 | 619.0 | 504.0 | 640.0 | 573.0 | 1,476.0 | |||||||||||||||||||||||
| Assets Held For Sale | 686.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,997.0 | 8,071.0 | 8,222.0 | 6,956.0 | 6,406.0 | 6,613.0 | 7,991.0 | 10,752.0 | 16,189.0 | 25,387.0 | 24,679.0 | 7,977.0 | 9,605.0 | 9,850.0 | 8,699.0 | 11,388.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 107,928.0 | 106,315.0 | 103,076.0 | 100,064.0 | 97,574.0 | 94,844.0 | 91,164.0 | 88,705.0 | 85,497.0 | 83,417.0 | 80,652.0 | 95,088.0 | 92,748.0 | 75,178.0 | 90,785.0 | 88,695.0 | 87,107.0 | 86,503.0 | 84,738.0 | 85,293.0 | 84,035.0 | 82,959.0 | 81,729.0 | 96,527.0 | 95,341.0 | - | 96,122.0 | 94,873.0 | 93,485.0 | 76,578.0 | 76,190.0 | 76,458.0 | 75,632.0 | 74,823.0 | 73,610.0 | 72,163.0 | 70,728.0 | 69,556.0 | 68,282.0 | 60,490.0 |
| Accumulated Depreciation | 27,720.0 | 27,348.0 | 27,266.0 | 26,780.0 | 26,405.0 | 25,982.0 | 25,742.0 | 25,342.0 | 24,941.0 | 24,637.0 | 24,491.0 | 28,545.0 | 28,123.0 | 23,352.0 | 27,891.0 | 27,431.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 80,208.0 | 78,967.0 | 75,810.0 | 73,284.0 | 71,169.0 | 68,862.0 | 18.0 | 63,363.0 | 60,556.0 | 58,780.0 | 56,161.0 | 66,543.0 | 64,625.0 | 51,826.0 | 62,894.0 | 61,264.0 | ||||||||||||||||||||||||
| Long Term Investments | 9,466.0 | 9,676.0 | 9,456.0 | 8,939.0 | 8,371.0 | 8,550.0 | 8,499.0 | 8,084.0 | 7,894.0 | 7,538.0 | 6,972.0 | 9,952.0 | 9,664.0 | 6,577.0 | 8,914.0 | 9,201.0 | 10,944.0 | |||||||||||||||||||||||
| Equity Method Investments | 132.0 | 132.0 | 138.0 | 139.0 | 132.0 | 138.0 | 134.0 | 135.0 | 137.0 | 268.0 | 301.0 | 3,006.0 | 3,014.0 | 295.0 | 2,940.0 | 2,943.0 | 2,937.0 | |||||||||||||||||||||||
| Goodwill | 4,143.0 | 4,143.0 | 4,143.0 | 4,143.0 | 4,143.0 | 4,143.0 | 4,143.0 | 4,143.0 | 4,143.0 | 4,143.0 | 4,143.0 | 7,295.0 | 7,295.0 | 4,143.0 | 7,295.0 | 7,297.0 | 7,297.0 | 7,405.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | 1,455.0 | - | - | 1,136.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 6,736.0 | 6,724.0 | 4,035.0 | 5,546.0 | 6,125.0 | 3,860.0 | 5,413.0 | 5,726.0 | 5,364.0 | 4,828.0 | 5,722.0 | 5,434.0 | 5,185.0 | 4,780.0 | 4,973.0 | 4,644.0 | 5,449.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 118,578.0 | 115,857.0 | 111,597.0 | 107,441.0 | 104,555.0 | 102,415.0 | 99,820.0 | 100,417.0 | 102,005.0 | 109,032.0 | 105,943.0 | 106,064.0 | 105,325.0 | 104,243.0 | 103,535.0 | 103,678.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,168.0 | 1,338.0 | 1,007.0 | 1,015.0 | 995.0 | 1,149.0 | 937.0 | 917.0 | 721.0 | 921.0 | 756.0 | 997.0 | 1,125.0 | 1,165.0 | 1,105.0 | 1,130.0 | 1,090.0 | 1,197.0 | 851.0 | 774.0 | 848.0 | 944.0 | 738.0 | 797.0 | 842.0 | - | 791.0 | 787.0 | 920.0 | 914.0 | 587.0 | 660.0 | 702.0 | 875.0 | 757.0 | 695.0 | 724.0 | 1,000.0 | 685.0 | 589.0 |
| Short Term Debt | 3,098.0 | 2,457.0 | 2,522.0 | 3,775.0 | 2,084.0 | 2,500.0 | 4,104.0 | 3,162.0 | 3,626.0 | 3,956.0 | 3,785.0 | 4,575.0 | 3,546.0 | 3,423.0 | 2,943.0 | 3,080.0 | 2,548.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 986.0 | 1,244.0 | 1,209.0 | 956.0 | 897.0 | 1,045.0 | 1,354.0 | 861.0 | 1,286.0 | 1,075.0 | 1,168.0 | 998.0 | 1,037.0 | 910.0 | 1,186.0 | 1,002.0 | 968.0 | |||||||||||||||||||||||
| Other Current Liabilities | 2,120.0 | 2,454.0 | 1,655.0 | 1,754.0 | 2,220.0 | 2,084.0 | 1,796.0 | 2,101.0 | 2,093.0 | 1,732.0 | 1,655.0 | 1,702.0 | 1,680.0 | 1,697.0 | 1,851.0 | 1,651.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 11,574.0 | 10,444.0 | 9,731.0 | 10,447.0 | 8,778.0 | 9,289.0 | 10,832.0 | 11,506.0 | 15,418.0 | 24,476.0 | 21,633.0 | 13,986.0 | 12,762.0 | 13,450.0 | 12,172.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31,097.0 | - | - | - | - | - | 32,188.0 | 32,115.0 | 31,120.0 | 30,948.0 | 30,886.0 | 30,155.0 | 31,096.0 | 30,231.0 | 28,707.0 | 24,787.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 8,186.0 | 7,885.0 | 7,744.0 | 7,424.0 | 6,522.0 | 7,135.0 | 6,404.0 | 6,592.0 | 6,421.0 | 6,611.0 | 6,834.0 | 7,067.0 | 6,908.0 | 5,397.0 | 7,003.0 | 6,844.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9,492.0 | 9,373.0 | 8,759.0 | 8,621.0 | 8,702.0 | 8,528.0 | 1,296.0 | 1,774.0 | 7,549.0 | 1,755.0 | 7,655.0 | 7,105.0 | 7,049.0 | 6,963.0 | 6,391.0 | 7,012.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 84,870.0 | 82,440.0 | 79,871.0 | 76,569.0 | 73,833.0 | 72,613.0 | 72,289.0 | 73,344.0 | 74,584.0 | 81,503.0 | 77,915.0 | 77,636.0 | 76,969.0 | 76,362.0 | 74,962.0 | 75,381.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 25,931.0 | 25,892.0 | 24,506.0 | 24,463.0 | 24,424.0 | 24,383.0 | 23,854.0 | 23,809.0 | 23,763.0 | 23,728.0 | 23,720.0 | 23,704.0 | 23,652.0 | 23,605.0 | 23,480.0 | 23,427.0 | 21,657.0 | 21,610.0 | 21,573.0 | 21,369.0 | 21,310.0 | 21,258.0 | 21,930.0 | 23,984.0 | 23,902.0 | - | 22,131.0 | 20,660.0 | 20,834.0 | 12,588.0 | 10,862.0 | 10,782.0 | 10,316.0 | 9,865.0 | 9,789.0 | 8,717.0 | 8,629.0 | 8,550.0 | 8,592.0 | 8,160.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,341.0 | 2,318.0 | 2,333.0 | 1,906.0 | 2,102.0 | 1,641.0 | 3,983.0 | 3,603.0 | 3,619.0 | 3,524.0 | 4,090.0 | 4,507.0 | 4,486.0 | 4,065.0 | 4,684.0 | 4,483.0 | 5,516.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (116.0) | (118.0) | (139.0) | (145.0) | (152.0) | (152.0) | (1,654.0) | (1,687.0) | (1,744.0) | (1,506.0) | (1,565.0) | (1,566.0) | (1,565.0) | (1,572.0) | (1,374.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 4,561.0 | 4,334.0 | 4,035.0 | 3,657.0 | 3,357.0 | 2,939.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | |||||||||||||||||||||||
| Total Stockholders Equity | 29,147.0 | 29,083.0 | 27,691.0 | 27,215.0 | 27,365.0 | 26,863.0 | 27,531.0 | 27,073.0 | 27,421.0 | 27,529.0 | 28,028.0 | 28,428.0 | 28,356.0 | 27,881.0 | 28,573.0 | 28,297.0 | ||||||||||||||||||||||||
| Total Equity | 33,708.0 | 33,417.0 | 31,726.0 | 30,872.0 | 30,349.0 | 29,802.0 | 27,146.0 | 26,717.0 | 27,120.0 | 27,264.0 | 27,768.0 | 28,174.0 | 28,118.0 | 27,659.0 | 28,573.0 | 28,297.0 | 27,520.0 | 27,308.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,098.0 | 2,457.0 | 2,522.0 | 3,775.0 | 2,084.0 | 2,500.0 | 4,104.0 | 3,162.0 | 3,626.0 | 3,956.0 | 3,785.0 | 4,575.0 | 3,546.0 | 3,423.0 | 2,943.0 | 3,080.0 | 2,548.0 | 2,314.0 | 3,885.0 | 3,028.0 | 2,815.0 | 895.0 | 2,328.0 | 386.0 | 33,287.0 | - | 2,420.0 | 2,547.0 | 2,412.0 | 334.0 | 35,289.0 | 35,065.0 | 34,723.0 | 34,026.0 | 33,674.0 | 34,205.0 | 33,487.0 | 31,940.0 | 31,638.0 | 26,135.0 |
| Net debt | 2,747.0 | 2,207.0 | 1,590.0 | 3,431.0 | 1,729.0 | 2,190.0 | 2,328.0 | 3,023.0 | 3,361.0 | 3,772.0 | 3,648.0 | 4,438.0 | 1,754.0 | 3,303.0 | 2,780.0 | 2,808.0 | 2,104.0 | 2,031.0 | ||||||||||||||||||||||
| Working Capital | (2,577.0) | (2,373.0) | (1,509.0) | (3,491.0) | (2,372.0) | (2,676.0) | (2,841.0) | (754.0) | 771.0 | 911.0 | 3,046.0 | (6,009.0) | (3,157.0) | (3,600.0) | (3,473.0) | (1,778.0) | (2,198.0) | |||||||||||||||||||||||
| Book Value | 29,147.0 | 29,083.0 | 27,691.0 | 27,215.0 | 27,365.0 | 26,863.0 | 27,531.0 | 27,073.0 | 27,421.0 | 27,529.0 | 28,028.0 | 28,428.0 | 28,356.0 | 27,881.0 | 28,573.0 | 28,297.0 | 27,520.0 | 27,308.0 | ||||||||||||||||||||||
| Tangible Book Value | 25,004.0 | 24,940.0 | 22,093.0 | 23,072.0 | 23,222.0 | 21,584.0 | 23,388.0 | 22,930.0 | 23,278.0 | 23,386.0 | 23,885.0 | 21,133.0 | 21,061.0 | 23,738.0 | 21,278.0 | 21,000.0 | 20,223.0 | |||||||||||||||||||||||
| 426.0 |
| 450.0 |
| - |
| 309.0 |
| 632.0 |
| 589.0 |
| - |
| - |
| 338.0 |
| - |
| - |
| 265.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.0 |
| 143.0 |
| 470.0 |
| 255.0 |
| 340.0 |
| 479.0 |
| 148.0 |
| 232.0 |
| 236.0 |
| 574.0 |
| - |
| 169.0 |
| 780.0 |
| 732.0 |
| 411.0 |
| 697.0 |
| 732.0 |
| 974.0 |
| 657.0 |
| 425.0 |
| 787.0 |
| 776.0 |
| 513.0 |
| 493.0 |
| 477.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,029.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,383.0 |
| 7,269.0 |
| 9,298.0 |
| 6,923.0 |
| 6,662.0 |
| 6,886.0 |
| 19,829.0 |
| 6,124.0 |
| 6,536.0 |
| - |
| 6,269.0 |
| 5,727.0 |
| 5,975.0 |
| 5,161.0 |
| 5,702.0 |
| 4,610.0 |
| 4,281.0 |
| 4,334.0 |
| 3,994.0 |
| 3,911.0 |
| 4,285.0 |
| 4,248.0 |
| 3,799.0 |
| 4,143.0 |
| 26,986.0 |
| 26,729.0 |
| 26,352.0 |
| 26,067.0 |
| 25,614.0 |
| 25,111.0 |
| 24,941.0 |
| 28,547.0 |
| 27,945.0 |
| - |
| 28,144.0 |
| 27,732.0 |
| 26,918.0 |
| 22,018.0 |
| 22,005.0 |
| 21,854.0 |
| 21,503.0 |
| 21,065.0 |
| 20,799.0 |
| 20,415.0 |
| 20,012.0 |
| 19,592.0 |
| 19,394.0 |
| 16,808.0 |
| 60,121.0 |
| 59,774.0 |
| 58,386.0 |
| 59,226.0 |
| 58,421.0 |
| 57,848.0 |
| 56,788.0 |
| 67,980.0 |
| 67,396.0 |
| - |
| 67,978.0 |
| 67,141.0 |
| 66,567.0 |
| 54,560.0 |
| 54,185.0 |
| 54,604.0 |
| 54,129.0 |
| 53,758.0 |
| 52,811.0 |
| 51,748.0 |
| 50,716.0 |
| 49,964.0 |
| 48,888.0 |
| 43,682.0 |
| 11,276.0 |
| 10,817.0 |
| 10,856.0 |
| 10,493.0 |
| 10,238.0 |
| 6,890.0 |
| 6,984.0 |
| 7,575.0 |
| - |
| 7,757.0 |
| 7,596.0 |
| 7,370.0 |
| 6,560.0 |
| 7,627.0 |
| 7,208.0 |
| 7,032.0 |
| 6,964.0 |
| 7,096.0 |
| 6,858.0 |
| 6,674.0 |
| 6,343.0 |
| 6,224.0 |
| 5,980.0 |
| 2,932.0 |
| 2,920.0 |
| 2,951.0 |
| 2,949.0 |
| 2,934.0 |
| 137.0 |
| 584.0 |
| 1,886.0 |
| - |
| 1,528.0 |
| 1,467.0 |
| 1,433.0 |
| 1,278.0 |
| 1,858.0 |
| 1,710.0 |
| 1,638.0 |
| 1,544.0 |
| 1,895.0 |
| 1,808.0 |
| 1,713.0 |
| 1,561.0 |
| 1,498.0 |
| 1,372.0 |
| 7,405.0 |
| 7,405.0 |
| 7,381.0 |
| 7,381.0 |
| 7,395.0 |
| 8,946.0 |
| 8,946.0 |
| - |
| 8,986.0 |
| 8,985.0 |
| 8,960.0 |
| 6,410.0 |
| 6,410.0 |
| 6,405.0 |
| 6,405.0 |
| 6,405.0 |
| 6,405.0 |
| 6,399.0 |
| 6,399.0 |
| 6,399.0 |
| 6,405.0 |
| 3,294.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 773.0 |
| 878.0 |
| 887.0 |
| 670.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 504.0 |
| 455.0 |
| 468.0 |
| 486.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,732.0 |
| 4,685.0 |
| 4,790.0 |
| 4,953.0 |
| 4,419.0 |
| 4,184.0 |
| 4,256.0 |
| 4,109.0 |
| - |
| 862.0 |
| 903.0 |
| 2,234.0 |
| 598.0 |
| 2,842.0 |
| 2,853.0 |
| 2,809.0 |
| 2,644.0 |
| 2,582.0 |
| 2,499.0 |
| 2,339.0 |
| 2,183.0 |
| 1,045.0 |
| 1,103.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100,852.0 |
| 99,590.0 |
| 99,804.0 |
| 97,963.0 |
| 96,703.0 |
| 95,905.0 |
| 104,535.0 |
| 103,728.0 |
| 104,126.0 |
| - |
| 102,359.0 |
| 100,822.0 |
| 100,054.0 |
| 77,914.0 |
| 79,082.0 |
| 78,075.0 |
| 77,354.0 |
| 76,585.0 |
| 75,391.0 |
| 73,902.0 |
| 72,852.0 |
| 71,610.0 |
| 69,599.0 |
| 61,369.0 |
| 2,314.0 |
| 3,885.0 |
| 3,028.0 |
| 2,815.0 |
| 895.0 |
| 2,328.0 |
| 386.0 |
| 2,190.0 |
| - |
| 2,420.0 |
| 2,547.0 |
| 2,412.0 |
| 334.0 |
| 3,101.0 |
| 2,950.0 |
| 3,603.0 |
| 3,078.0 |
| 2,788.0 |
| 4,050.0 |
| 2,391.0 |
| 1,709.0 |
| 2,931.0 |
| 1,348.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| 59.0 |
| 62.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,169.0 |
| 1,185.0 |
| 997.0 |
| 957.0 |
| 1,133.0 |
| 1,146.0 |
| 1,011.0 |
| 1,089.0 |
| - |
| 1,263.0 |
| 1,123.0 |
| 957.0 |
| 836.0 |
| - |
| - |
| - |
| - |
| 843.0 |
| 725.0 |
| 779.0 |
| 798.0 |
| 800.0 |
| 561.0 |
| 1,651.0 |
| 1,807.0 |
| 1,507.0 |
| 2,114.0 |
| 1,924.0 |
| 1,521.0 |
| 2,376.0 |
| 2,446.0 |
| 1,414.0 |
| - |
| 2,261.0 |
| 2,159.0 |
| 1,795.0 |
| 1,510.0 |
| 2,589.0 |
| 2,563.0 |
| 2,321.0 |
| 2,385.0 |
| 1,023.0 |
| 1,093.0 |
| 1,321.0 |
| 1,290.0 |
| 1,514.0 |
| 1,331.0 |
| 13,166.0 |
| 10,581.0 |
| 8,673.0 |
| 13,223.0 |
| 11,676.0 |
| 11,836.0 |
| 10,843.0 |
| 17,560.0 |
| 9,537.0 |
| 10,448.0 |
| - |
| 12,191.0 |
| 9,503.0 |
| 9,776.0 |
| 7,647.0 |
| 9,212.0 |
| 8,918.0 |
| 9,339.0 |
| 9,636.0 |
| 8,559.0 |
| 9,502.0 |
| 7,842.0 |
| 8,115.0 |
| 9,027.0 |
| 7,266.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 394.0 |
| 404.0 |
| 418.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,885.0 |
| 6,658.0 |
| 6,313.0 |
| 6,261.0 |
| 6,202.0 |
| 5,953.0 |
| 5,812.0 |
| 5,921.0 |
| 6,158.0 |
| - |
| 6,198.0 |
| 6,185.0 |
| 6,108.0 |
| 5,116.0 |
| 5,079.0 |
| 4,844.0 |
| 4,719.0 |
| 4,523.0 |
| 9,379.0 |
| 9,099.0 |
| 8,897.0 |
| 8,602.0 |
| 8,675.0 |
| 7,666.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,571.0 |
| 2,612.0 |
| - |
| 2,328.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,161.0 |
| 6,693.0 |
| 7,915.0 |
| 8,265.0 |
| 8,177.0 |
| 8,504.0 |
| 9,245.0 |
| 8,812.0 |
| 8,711.0 |
| - |
| 1,467.0 |
| 1,297.0 |
| 3,508.0 |
| 541.0 |
| 5,031.0 |
| 5,097.0 |
| 5,157.0 |
| 5,192.0 |
| 5,159.0 |
| 5,138.0 |
| 5,091.0 |
| 5,200.0 |
| 2,248.0 |
| 1,939.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71,722.0 |
| 70,672.0 |
| 72,572.0 |
| 71,079.0 |
| 69,665.0 |
| 69,444.0 |
| 76,469.0 |
| 72,844.0 |
| 71,374.0 |
| - |
| 72,402.0 |
| 72,441.0 |
| 72,455.0 |
| 55,866.0 |
| 58,656.0 |
| 58,039.0 |
| 57,312.0 |
| 57,215.0 |
| 56,889.0 |
| 56,697.0 |
| 55,671.0 |
| 54,770.0 |
| 53,407.0 |
| 45,917.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,373.0 |
| 4,562.0 |
| 4,434.0 |
| 4,673.0 |
| 4,189.0 |
| 4,035.0 |
| 4,480.0 |
| 6,455.0 |
| - |
| 7,336.0 |
| 7,124.0 |
| 7,806.0 |
| 9,219.0 |
| 9,128.0 |
| 8,820.0 |
| 8,924.0 |
| 7,936.0 |
| 7,119.0 |
| 6,938.0 |
| 7,023.0 |
| 6,854.0 |
| 6,837.0 |
| 6,585.0 |
| (1,396.0) |
| (1,436.0) |
| (1,458.0) |
| (1,616.0) |
| (1,640.0) |
| (1,671.0) |
| (1,717.0) |
| (2,016.0) |
| (1,980.0) |
| (2,018.0) |
| - |
| (1,777.0) |
| (1,683.0) |
| (1,731.0) |
| (1,700.0) |
| (1,520.0) |
| (1,538.0) |
| (1,551.0) |
| (659.0) |
| (628.0) |
| (682.0) |
| (735.0) |
| (799.0) |
| (471.0) |
| (493.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 326.0 |
| 334.0 |
| 339.0 |
| 344.0 |
| 1,730.0 |
| 2,013.0 |
| 2,026.0 |
| - |
| 671.0 |
| 684.0 |
| 690.0 |
| 1,941.0 |
| 1,956.0 |
| 1,972.0 |
| 2,353.0 |
| 2,228.0 |
| 2,222.0 |
| 2,232.0 |
| 2,264.0 |
| 2,235.0 |
| 1,234.0 |
| 1,200.0 |
| 27,520.0 |
| 27,308.0 |
| 26,906.0 |
| 26,550.0 |
| 26,699.0 |
| 26,117.0 |
| 26,336.0 |
| 28,871.0 |
| 30,726.0 |
| - |
| 29,286.0 |
| 27,697.0 |
| 26,909.0 |
| 20,107.0 |
| 18,470.0 |
| 18,064.0 |
| 17,689.0 |
| 17,142.0 |
| 16,280.0 |
| 14,973.0 |
| 14,917.0 |
| 14,605.0 |
| 14,958.0 |
| 14,252.0 |
| 27,232.0 |
| 26,884.0 |
| 27,038.0 |
| 26,461.0 |
| 28,066.0 |
| 30,884.0 |
| 32,752.0 |
| - |
| 29,957.0 |
| 28,381.0 |
| 27,599.0 |
| 22,048.0 |
| 20,426.0 |
| 20,036.0 |
| 20,042.0 |
| 19,370.0 |
| 18,502.0 |
| 17,205.0 |
| 17,181.0 |
| 16,840.0 |
| 16,192.0 |
| 15,452.0 |
| 3,705.0 |
| 2,788.0 |
| 2,338.0 |
| 723.0 |
| 1,915.0 |
| (289.0) |
| 32,095.0 |
| - |
| 2,042.0 |
| 2,165.0 |
| 1,990.0 |
| 66.0 |
| 34,979.0 |
| 34,875.0 |
| 34,534.0 |
| 33,906.0 |
| 33,447.0 |
| 33,945.0 |
| 33,001.0 |
| 31,679.0 |
| 31,387.0 |
| 25,758.0 |
| (1,404.0) |
| (3,925.0) |
| (4,753.0) |
| (5,174.0) |
| (3,957.0) |
| 2,269.0 |
| (3,413.0) |
| (3,912.0) |
| - |
| (5,922.0) |
| (3,776.0) |
| (3,801.0) |
| (2,486.0) |
| (3,510.0) |
| (4,308.0) |
| (5,058.0) |
| (5,302.0) |
| (4,565.0) |
| (5,591.0) |
| (3,557.0) |
| (3,867.0) |
| (5,228.0) |
| (3,123.0) |
| 26,906.0 |
| 26,550.0 |
| 26,699.0 |
| 26,117.0 |
| 26,336.0 |
| 28,871.0 |
| 30,726.0 |
| - |
| 29,286.0 |
| 27,697.0 |
| 26,909.0 |
| 20,107.0 |
| 18,470.0 |
| 18,064.0 |
| 17,689.0 |
| 17,142.0 |
| 16,280.0 |
| 14,973.0 |
| 14,917.0 |
| 14,605.0 |
| 14,958.0 |
| 14,252.0 |
| 19,903.0 |
| 19,501.0 |
| 19,145.0 |
| 19,318.0 |
| 18,736.0 |
| 18,941.0 |
| 19,925.0 |
| 21,780.0 |
| - |
| 19,527.0 |
| 17,834.0 |
| 17,062.0 |
| 13,027.0 |
| 12,060.0 |
| 11,659.0 |
| 11,284.0 |
| 10,737.0 |
| 9,875.0 |
| 8,574.0 |
| 8,518.0 |
| 8,206.0 |
| 8,553.0 |
| 10,958.0 |