| (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 | 4,310.0 | 3,069.0 | 2,741.0 | 3,266.0 | 7,933.0 | 8,307.0 | 2,882.0 | 1,565.0 | 1,814.0 | 2,762.0 | 1,972.0 | 2,088.0 | 2,844.0 | 2,416.0 | 2,657.0 | 2,892.0 | 4,607.0 | ||
| Restricted Cash | 135.0 | 168.0 | 199.0 | 138.0 | 163.0 | 192.0 | 212.0 | 47.0 | 39.0 | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | 0.0 | 1,127.0 | 3,268.0 | 3,386.0 | 5,789.0 | 0.0 | 203.0 | 825.0 | 487.0 | 1,465.0 | 1,217.0 | 959.0 | 958.0 | 958.0 | 718.0 | 71.0 | ||
| Cash And Short Term Investments | 4,310.0 | 3,069.0 | 3,868.0 | 6,534.0 | 11,319.0 | 14,096.0 | 2,882.0 | 1,768.0 | 2,639.0 | 3,249.0 | 3,437.0 | 3,305.0 | 3,803.0 | 3,374.0 | 3,615.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,850.0 | 3,224.0 | 3,130.0 | 3,176.0 | 2,404.0 | 1,396.0 | 2,854.0 | 2,314.0 | 2,377.0 | 2,064.0 | 2,020.0 | 2,297.0 | 1,609.0 | 1,693.0 | 1,563.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 5,226.0 | 4,650.0 | 4,446.0 | 5,106.0 | 4,240.0 | 2,840.0 | 3,266.0 | 2,976.0 | 3,634.0 | 2,572.0 | 2,743.0 | 2,622.0 | 2,300.0 | 2,293.0 | 1,600.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 11,936.0 | 13,546.0 | 15,985.0 | 19,326.0 | 23,582.0 | 26,531.0 | 8,052.0 | 7,959.0 | 6,295.0 | 5,999.0 | 6,531.0 | 8,188.0 | 9,396.0 | 10,599.0 | 11,233.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 13,308.0 | 15,347.0 | 18,610.0 | 21,381.0 | 25,084.0 | 27,974.0 | 10,106.0 | 9,368.0 | 8,440.0 | 7,008.0 | 7,946.0 | 9,263.0 | 10,845.0 | 12,106.0 | 13,060.0 | 14,507.0 | |||
| (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 | 5,053.0 | 4,310.0 | 3,791.0 | 3,331.0 | 3,711.0 | 3,069.0 | 3,969.0 | 4,110.0 | 3,877.0 | 2,741.0 | 2,835.0 | 2,668.0 | 3,215.0 | 3,266.0 | ||||||||||||||||||||||||||
| 4,255.0 |
| 2,648.0 |
| - |
| - |
| - |
| 3,610.0 |
| 4,678.0 |
| 4,255.0 |
| 2,648.0 |
| 1,456.0 |
| 1,353.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2,207.0 | 2,123.0 | 1,957.0 | 1,877.0 | 1,119.0 | 1,180.0 | 1,262.0 | 1,406.0 | 1,459.0 | 1,247.0 | 915.0 | 701.0 | 852.0 | 1,344.0 | 1,250.0 | 1,159.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 10,968.0 | 9,844.0 | 10,269.0 | 13,011.0 | 15,940.0 | 17,404.0 | 8,249.0 | 6,340.0 | 7,804.0 | 7,451.0 | 9,056.0 | 9,158.0 | 9,651.0 | 8,272.0 | 7,729.0 | 7,307.0 | 7,991.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 15,823.0 | 14,097.0 | 12,456.0 | 10,871.0 | 9,340.0 | 7,792.0 | (6,656.0) | 5,472.0 | 4,164.0 | 2,924.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 28,335.0 | 26,563.0 | 24,375.0 | 23,039.0 | 21,929.0 | 21,854.0 | 20,713.0 | 20,223.0 | 20,307.0 | 20,433.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 60.0 | 360.0 | - | - | - | - | - |
| Goodwill | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,781.0 | 9,781.0 | 9,794.0 | 9,794.0 | 9,794.0 | 9,794.0 | 9,794.0 | 9,794.0 | 9,794.0 | 9,794.0 | 9,787.0 | 9,731.0 | - |
| Intangible Assets | 5,966.0 | 5,975.0 | 5,983.0 | 5,992.0 | 6,001.0 | 6,011.0 | 5,163.0 | 4,830.0 | 4,847.0 | 4,844.0 | 4,861.0 | 4,603.0 | 4,658.0 | 4,679.0 | 4,751.0 | 4,749.0 | 4,829.0 | - | - |
| Operating Lease Right Of Use Assets | 6,244.0 | 6,644.0 | 7,004.0 | 7,036.0 | 7,237.0 | 5,733.0 | 5,627.0 | 5,994.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.0 | 95.0 | 243.0 | 325.0 | 1,294.0 | 1,988.0 | 120.0 | 242.0 | 1,354.0 | 3,064.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4,421.0 | 2,715.0 | 1,692.0 | 1,259.0 | 1,773.0 | 1,357.0 | 1,078.0 | 3,850.0 | 3,309.0 | 1,733.0 | 1,428.0 | 926.0 | 1,303.0 | 1,092.0 | 1,002.0 | 1,031.0 | 749.0 | - | - |
| Total Non-Current Assets | 70,349.0 | 65,528.0 | 63,375.0 | 59,277.0 | 56,519.0 | 54,592.0 | 56,283.0 | 53,926.0 | 45,867.0 | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 81,317.0 | 75,372.0 | 73,644.0 | 72,288.0 | 72,459.0 | 71,996.0 | 64,532.0 | 60,266.0 | 53,671.0 | 51,850.0 | 53,134.0 | 54,005.0 | 52,104.0 | 44,550.0 | 43,499.0 | 43,188.0 | 43,789.0 | - | - |
| 1,713.0 |
| 1,249.0 |
| - |
| - |
| Short Term Debt | 1,372.0 | 1,801.0 | 2,625.0 | 2,055.0 | 1,502.0 | 1,443.0 | 2,054.0 | 1,409.0 | 2,145.0 | 1,009.0 | 1,415.0 | 1,075.0 | 1,449.0 | 1,507.0 | 1,827.0 | 1,954.0 | (1,445.0) | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 809.0 | 763.0 | 759.0 | 714.0 | 703.0 | 678.0 | 801.0 | 955.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4,906.0 | 4,762.0 | 4,561.0 | 3,288.0 | 2,457.0 | 2,086.0 | 3,701.0 | 3,287.0 | 3,022.0 | 2,924.0 | 3,195.0 | 2,266.0 | 1,926.0 | 1,680.0 | 1,367.0 | 1,370.0 | 1,037.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 27,624.0 | 26,670.0 | 26,418.0 | 25,940.0 | 20,966.0 | 15,927.0 | 20,204.0 | 18,578.0 | 18,959.0 | 15,239.0 | 17,526.0 | 16,847.0 | 14,152.0 | 13,270.0 | 12,701.0 | 11,385.0 | 9,797.0 | - | - |
| 12,553.0 |
| 15,220.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 5,353.0 | 5,814.0 | 6,468.0 | 6,866.0 | 7,056.0 | 5,713.0 | 5,294.0 | 5,801.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,444.0 | 2,176.0 | 908.0 | 24.0 | - | 0.0 | 1,456.0 | 163.0 | - | - | - | - | 0.0 | 2,047.0 | - | 1,924.0 | 1,917.0 | - | - |
| Pension Obligations | 3,156.0 | 3,144.0 | 3,601.0 | 3,707.0 | 6,035.0 | 10,630.0 | 8,452.0 | 9,163.0 | 9,810.0 | 13,378.0 | 13,855.0 | 15,138.0 | 12,392.0 | 16,005.0 | 14,200.0 | 11,493.0 | 11,745.0 | - | - |
| Other Non-Current Liabilities | 3,994.0 | 3,744.0 | 3,561.0 | 4,050.0 | 4,398.0 | 4,862.0 | 1,386.0 | 969.0 | 2,221.0 | 1,878.0 | 1,891.0 | 2,128.0 | 1,711.0 | 1,649.0 | 1,419.0 | 1,533.0 | 1,222.0 | - | - |
| Total Non-Current Liabilities | 32,840.0 | 33,409.0 | 36,121.0 | 39,766.0 | 47,606.0 | 54,535.0 | 28,970.0 | 28,001.0 | 22,182.0 | 23,735.0 | 24,758.0 | 28,345.0 | 26,457.0 | 33,411.0 | 32,194.0 | 30,906.0 | 33,747.0 | - | - |
| Total Liabilities | 60,464.0 | 60,079.0 | 62,539.0 | 65,706.0 | 68,572.0 | 70,462.0 | 49,174.0 | 46,579.0 | 41,141.0 | 40,571.0 | 42,284.0 | 45,192.0 | 40,461.0 | 46,681.0 | 44,895.0 | 42,291.0 | 43,544.0 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 13,343.0 | 8,783.0 | 5,650.0 | 1,170.0 | (148.0) | (428.0) | 12,454.0 | 10,039.0 | 8,256.0 | 7,903.0 | 5,562.0 | 3,456.0 | 3,049.0 | (7,389.0) | (8,398.0) | (9,252.0) | (9,845.0) | - | - |
| Accumulated Other Comprehensive Income | (4,135.0) | (4,979.0) | (5,845.0) | (5,801.0) | (7,130.0) | (9,038.0) | (7,989.0) | (7,825.0) | (7,621.0) | (7,636.0) | (7,275.0) | (7,311.0) | (5,130.0) | (8,577.0) | (6,766.0) | (3,578.0) | (3,563.0) | (4,080.0) | 435.0 |
| Treasury Stock | - | - | 341.0 | 313.0 | 282.0 | 259.0 | 236.0 | 198.0 | 158.0 | 274.0 | 373.0 | 313.0 | 258.0 | 234.0 | 231.0 | 199.0 | 174.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 20,853.0 | 15,293.0 | 11,105.0 | 6,582.0 | 3,887.0 | 1,534.0 | 15,358.0 | 13,687.0 | 12,530.0 | 11,279.0 | 10,850.0 | 8,813.0 | 11,643.0 | (2,131.0) | (1,396.0) | 897.0 | 245.0 | 874.0 | 10,113.0 |
| Total Equity | 20,853.0 | 15,293.0 | 11,105.0 | 6,582.0 | 3,887.0 | 1,534.0 | 15,358.0 | 13,687.0 | 12,530.0 | 11,279.0 | 10,850.0 | 8,813.0 | 11,643.0 | (2,131.0) | (1,396.0) | 897.0 | 245.0 | 874.0 | 10,113.0 |
| 13,775.0 |
| - |
| - |
| Net debt | 8,998.0 | 12,278.0 | 14,742.0 | 14,847.0 | 13,765.0 | 13,878.0 | 7,224.0 | 7,600.0 | 5,801.0 | 3,759.0 | 4,509.0 | 5,958.0 | 7,042.0 | 8,732.0 | 9,445.0 | 10,897.0 | 9,097.0 | - | - |
| Working Capital | (16,656.0) | (16,826.0) | (16,149.0) | (12,929.0) | (5,026.0) | 1,477.0 | (11,955.0) | (12,238.0) | (11,155.0) | (7,788.0) | (8,470.0) | (7,689.0) | (4,501.0) | (4,998.0) | (4,972.0) | (4,078.0) | (1,806.0) | - | - |
| Book Value | 20,853.0 | 15,293.0 | 11,105.0 | 6,582.0 | 3,887.0 | 1,534.0 | 15,358.0 | 13,687.0 | 12,530.0 | 11,279.0 | 10,850.0 | 8,813.0 | 11,643.0 | (2,131.0) | (1,396.0) | 897.0 | 245.0 | 874.0 | 10,113.0 |
| Tangible Book Value | 5,134.0 | (435.0) | (4,631.0) | (9,163.0) | (11,867.0) | (14,230.0) | 414.0 | (924.0) | (2,111.0) | (3,359.0) | (3,805.0) | (5,584.0) | (2,809.0) | (16,604.0) | (15,941.0) | (13,646.0) | (14,371.0) | (8,857.0) | - |
| 7,023.0 |
| 9,221.0 |
| 7,705.0 |
| 7,933.0 |
| 8,785.0 |
| 10,357.0 |
| 8,460.0 |
| 8,307.0 |
| 16,477.0 |
| 11,366.0 |
| 5,967.0 |
| 2,882.0 |
| 1,899.0 |
| 2,009.0 |
| 1,910.0 |
| 1,565.0 |
| 1,380.0 |
| 1,886.0 |
| 1,447.0 |
| 1,814.0 |
| 1,478.0 |
| 2,241.0 |
| 1,907.0 |
| 2,762.0 |
| 1,638.0 |
| 1,662.0 |
| Restricted Cash | 144.0 | - | 97.0 | 96.0 | 89.0 | - | 97.0 | 114.0 | 126.0 | - | 134.0 | 156.0 | 160.0 | - | 149.0 | 154.0 | 170.0 | - | 162.0 | 172.0 | 213.0 | - | 189.0 | 113.0 | 39.0 | - | 46.0 | 127.0 | 57.0 | - | - | - | 35.0 | - | - | - | 61.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 8.0 | 124.0 | 589.0 | 1,127.0 | 2,170.0 | 3,368.0 | 3,396.0 | 3,268.0 | 1,345.0 | 1,549.0 | 2,250.0 | 3,386.0 | 4,417.0 | 4,873.0 | 5,575.0 | 5,789.0 | 5,048.0 | 4,302.0 | - | 0.0 | - | - | - | - | 478.0 | 520.0 | 523.0 | 825.0 | 960.0 | 747.0 | 743.0 | 487.0 | 1,514.0 | 1,289.0 |
| Cash And Short Term Investments | 5,053.0 | 4,310.0 | 3,791.0 | 3,331.0 | 3,711.0 | 3,069.0 | 3,977.0 | 4,234.0 | 4,466.0 | 3,868.0 | 5,005.0 | 6,036.0 | 6,611.0 | 6,534.0 | 8,368.0 | 10,770.0 | 9,955.0 | 11,319.0 | 13,202.0 | 15,230.0 | 14,035.0 | 14,096.0 | 21,525.0 | 15,668.0 | 5,967.0 | 2,882.0 | 1,899.0 | 2,009.0 | 1,910.0 | 1,565.0 | 1,858.0 | 2,406.0 | 1,970.0 | 2,639.0 | 2,438.0 | 2,988.0 | 2,650.0 | 3,249.0 | 3,152.0 | 2,951.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4,090.0 | 2,850.0 | 3,612.0 | 3,755.0 | 3,652.0 | 3,224.0 | 3,550.0 | 3,812.0 | 3,748.0 | 3,130.0 | 3,214.0 | 3,122.0 | 3,224.0 | 3,176.0 | 3,097.0 | 3,093.0 | 3,039.0 | 2,404.0 | 2,183.0 | 2,258.0 | 1,837.0 | 1,396.0 | 1,503.0 | 1,375.0 | 2,280.0 | 2,854.0 | 2,836.0 | 2,844.0 | 3,154.0 | 2,314.0 | 2,517.0 | 2,427.0 | 2,568.0 | 2,377.0 | 2,399.0 | 2,164.0 | 2,307.0 | 2,064.0 | 1,996.0 | 2,102.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2,753.0 | 2,207.0 | 2,284.0 | 2,371.0 | 2,387.0 | 2,123.0 | 2,068.0 | 2,056.0 | 1,913.0 | 1,957.0 | 2,529.0 | 2,484.0 | 2,187.0 | 1,877.0 | 1,861.0 | 1,716.0 | 1,434.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,663.0 | 10,968.0 | 11,230.0 | 10,982.0 | 11,236.0 | 9,844.0 | 11,062.0 | 11,588.0 | 11,579.0 | 10,269.0 | 12,255.0 | 13,080.0 | 13,401.0 | 13,011.0 | 14,799.0 | 17,313.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | 9,753.0 | ||||||||||||||||||||||
| Intangible Assets | 5,964.0 | 5,966.0 | 5,968.0 | 5,970.0 | 5,972.0 | 5,975.0 | 5,977.0 | 5,979.0 | 5,981.0 | 5,983.0 | 5,985.0 | 5,988.0 | 5,990.0 | 5,992.0 | 5,994.0 | 5,997.0 | 5,999.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6,300.0 | 6,244.0 | 6,198.0 | 6,335.0 | 6,542.0 | 6,644.0 | 6,686.0 | 6,808.0 | 6,785.0 | 7,004.0 | 6,962.0 | 6,834.0 | 7,067.0 | 7,036.0 | 6,961.0 | 7,189.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 432.0 | 325.0 | 935.0 | 1,219.0 | 1,534.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 4,473.0 | 4,421.0 | 3,219.0 | 2,873.0 | 2,849.0 | 2,715.0 | 1,756.0 | 1,708.0 | 1,709.0 | 1,692.0 | 1,408.0 | 1,361.0 | 993.0 | 1,259.0 | 1,057.0 | 1,044.0 | 1,299.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 70,768.0 | 70,349.0 | 68,393.0 | 67,413.0 | 66,106.0 | 65,528.0 | 64,306.0 | 63,609.0 | 63,390.0 | 63,375.0 | 60,992.0 | 60,417.0 | 59,733.0 | 59,277.0 | 57,797.0 | 57,492.0 | ||||||||||||||||||||||||
| Total Assets | 84,431.0 | 81,317.0 | 79,623.0 | 78,395.0 | 77,342.0 | 75,372.0 | 75,368.0 | 75,197.0 | 74,969.0 | 73,644.0 | 73,247.0 | 73,497.0 | 73,134.0 | 72,288.0 | 72,596.0 | 74,805.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5,969.0 | 5,226.0 | 5,022.0 | 5,063.0 | 4,809.0 | 4,650.0 | 4,545.0 | 4,876.0 | 4,541.0 | 4,446.0 | 5,320.0 | 5,114.0 | 4,754.0 | 5,106.0 | 4,958.0 | 5,353.0 | 4,810.0 | 4,240.0 | 4,017.0 | 3,930.0 | 3,432.0 | 2,840.0 | 2,403.0 | 2,332.0 | 3,337.0 | 3,266.0 | 3,470.0 | 3,359.0 | 3,214.0 | 2,976.0 | 3,265.0 | 3,749.0 | 3,351.0 | 3,674.0 | 3,059.0 | 2,726.0 | 2,353.0 | 2,572.0 | 2,567.0 | 2,956.0 |
| Short Term Debt | 2,627.0 | 1,372.0 | 1,875.0 | 1,981.0 | 2,644.0 | 1,801.0 | 2,700.0 | 2,699.0 | 2,551.0 | 2,625.0 | 1,681.0 | 1,766.0 | 1,830.0 | 2,055.0 | 1,723.0 | 1,621.0 | 831.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 837.0 | 809.0 | 743.0 | 745.0 | 752.0 | 763.0 | 772.0 | 775.0 | 742.0 | 759.0 | 728.0 | 699.0 | 724.0 | 714.0 | 738.0 | 726.0 | ||||||||||||||||||||||||
| Accrued Expenses | 3,634.0 | 4,906.0 | 4,434.0 | 3,822.0 | 3,333.0 | 4,762.0 | 4,105.0 | 3,655.0 | 3,037.0 | 4,561.0 | 4,003.0 | 3,340.0 | 2,828.0 | 3,288.0 | 2,796.0 | 2,565.0 | 2,288.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 32,699.0 | 27,624.0 | 28,249.0 | 28,554.0 | 29,699.0 | 26,670.0 | 28,118.0 | 28,759.0 | 28,478.0 | 26,418.0 | 27,556.0 | 28,482.0 | 28,417.0 | 25,940.0 | 25,870.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 10,608.0 | 11,936.0 | 12,299.0 | 12,400.0 | 12,432.0 | 13,546.0 | 13,881.0 | 14,084.0 | 15,576.0 | 15,985.0 | 16,347.0 | 16,870.0 | 18,490.0 | 19,326.0 | 19,800.0 | 21,444.0 | 22,939.0 | 23,582.0 | 24,077.0 | 25,246.0 | 24,802.0 | 26,531.0 | 28,910.0 | 18,539.0 | 11,750.0 | 8,052.0 | 7,072.0 | 7,209.0 | 7,435.0 | 7,959.0 | 7,801.0 | 8,258.0 | - | 6,295.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5,298.0 | 5,353.0 | 5,356.0 | 5,479.0 | 5,704.0 | 5,814.0 | 5,919.0 | 6,053.0 | 6,203.0 | 6,468.0 | 6,558.0 | 6,646.0 | 6,877.0 | 6,866.0 | 6,865.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3,496.0 | 3,444.0 | 2,961.0 | 2,626.0 | 2,229.0 | 2,176.0 | 1,675.0 | 1,410.0 | 994.0 | 908.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 3,115.0 | 3,156.0 | 3,051.0 | 3,087.0 | 3,117.0 | 3,144.0 | 3,404.0 | 3,453.0 | 3,524.0 | 3,601.0 | 3,618.0 | 3,669.0 | 3,730.0 | 3,707.0 | 5,470.0 | 5,654.0 | 5,862.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3,923.0 | 3,994.0 | 3,943.0 | 3,800.0 | 3,707.0 | 3,744.0 | 3,603.0 | 3,507.0 | 3,541.0 | 3,561.0 | 4,301.0 | 4,017.0 | 3,614.0 | 4,074.0 | 4,067.0 | 4,094.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 31,356.0 | 32,840.0 | 32,552.0 | 32,401.0 | 32,196.0 | 33,409.0 | 33,604.0 | 34,052.0 | 35,340.0 | 36,121.0 | 36,465.0 | 36,915.0 | 38,457.0 | 39,766.0 | 42,136.0 | 44,670.0 | ||||||||||||||||||||||||
| Total Liabilities | 64,055.0 | 60,464.0 | 60,801.0 | 60,955.0 | 61,895.0 | 60,079.0 | 61,722.0 | 62,811.0 | 63,818.0 | 62,539.0 | 64,021.0 | 65,397.0 | 66,874.0 | 65,706.0 | 68,006.0 | 70,994.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 12,931.0 | 13,343.0 | 12,126.0 | 10,833.0 | 8,925.0 | 8,783.0 | 7,940.0 | 6,765.0 | 5,622.0 | 5,650.0 | 3,613.0 | 2,569.0 | 807.0 | 1,170.0 | 342.0 | (353.0) | (1,088.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4,106.0) | (4,135.0) | (4,858.0) | (4,899.0) | (4,938.0) | (4,979.0) | (5,691.0) | (5,740.0) | (5,793.0) | (5,845.0) | (5,660.0) | (5,709.0) | (5,754.0) | (5,801.0) | (6,946.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 312.0 | 282.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 20,376.0 | 20,853.0 | 18,822.0 | 17,440.0 | 15,447.0 | 15,293.0 | 13,646.0 | 12,386.0 | 11,151.0 | 11,105.0 | 9,226.0 | 8,100.0 | 6,260.0 | 6,582.0 | 4,590.0 | 3,811.0 | ||||||||||||||||||||||||
| Total Equity | 20,376.0 | 20,853.0 | 18,822.0 | 17,440.0 | 15,447.0 | 15,293.0 | 13,646.0 | 12,386.0 | 11,151.0 | 11,105.0 | 9,226.0 | 8,100.0 | 6,260.0 | 6,582.0 | 4,590.0 | 3,811.0 | 2,991.0 | 3,887.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 13,235.0 | 13,308.0 | 14,174.0 | 14,381.0 | 15,076.0 | 15,347.0 | 16,581.0 | 16,783.0 | 18,127.0 | 18,610.0 | 18,028.0 | 18,636.0 | 20,320.0 | 21,381.0 | 21,523.0 | 23,065.0 | 23,770.0 | 25,084.0 | 26,101.0 | 27,265.0 | 27,473.0 | 27,974.0 | 28,910.0 | 18,539.0 | 11,750.0 | 8,052.0 | 9,025.0 | 9,296.0 | 10,389.0 | 9,368.0 | 8,881.0 | 9,514.0 | - | 8,440.0 | - | - | - | - | - | - |
| Net debt | 8,182.0 | 8,998.0 | 10,383.0 | 11,050.0 | 11,365.0 | 12,278.0 | 12,604.0 | 12,549.0 | 13,661.0 | 14,742.0 | 13,023.0 | 12,600.0 | 13,709.0 | 14,847.0 | 13,155.0 | 12,295.0 | 13,815.0 | 13,765.0 | ||||||||||||||||||||||
| Working Capital | (19,036.0) | (16,656.0) | (17,019.0) | (17,572.0) | (18,463.0) | (16,826.0) | (17,056.0) | (17,171.0) | (16,899.0) | (16,149.0) | (15,301.0) | (15,402.0) | (15,016.0) | (12,929.0) | (11,071.0) | (9,011.0) | (8,340.0) | |||||||||||||||||||||||
| Book Value | 20,376.0 | 20,853.0 | 18,822.0 | 17,440.0 | 15,447.0 | 15,293.0 | 13,646.0 | 12,386.0 | 11,151.0 | 11,105.0 | 9,226.0 | 8,100.0 | 6,260.0 | 6,582.0 | 4,590.0 | 3,811.0 | 2,991.0 | 3,887.0 | ||||||||||||||||||||||
| Tangible Book Value | 4,659.0 | 5,134.0 | 3,101.0 | 1,717.0 | (278.0) | (435.0) | (2,084.0) | (3,346.0) | (4,583.0) | (4,631.0) | (6,512.0) | (7,641.0) | (9,483.0) | (9,163.0) | (11,157.0) | (11,939.0) | (12,761.0) | |||||||||||||||||||||||
| 1,119.0 |
| 1,074.0 |
| 1,173.0 |
| 1,153.0 |
| 1,180.0 |
| 1,256.0 |
| 1,025.0 |
| 1,054.0 |
| 1,262.0 |
| 1,137.0 |
| 1,198.0 |
| 1,061.0 |
| 1,406.0 |
| 1,181.0 |
| 1,219.0 |
| 2,040.0 |
| 1,499.0 |
| 1,110.0 |
| 1,087.0 |
| 1,068.0 |
| 1,247.0 |
| 910.0 |
| 1,017.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,720.0 |
| 15,940.0 |
| 17,471.0 |
| 19,666.0 |
| 17,853.0 |
| 17,404.0 |
| 25,030.0 |
| 18,915.0 |
| 10,275.0 |
| 8,249.0 |
| 6,944.0 |
| 7,134.0 |
| 7,196.0 |
| 6,340.0 |
| 6,726.0 |
| 7,641.0 |
| 7,724.0 |
| 7,844.0 |
| 7,083.0 |
| 7,177.0 |
| 6,880.0 |
| 7,451.0 |
| 7,329.0 |
| 7,638.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,213.0 |
| 17,005.0 |
| 16,401.0 |
| 15,823.0 |
| 15,552.0 |
| 15,097.0 |
| 14,585.0 |
| 14,097.0 |
| 13,766.0 |
| 13,336.0 |
| 12,932.0 |
| 12,456.0 |
| 12,106.0 |
| 11,711.0 |
| - |
| - |
| - |
| - |
| - |
| 26,600.0 |
| 28,500.0 |
| 31,600.0 |
| - |
| 30,796.0 |
| 30,165.0 |
| 29,139.0 |
| 28,335.0 |
| 28,565.0 |
| 28,124.0 |
| 27,096.0 |
| 26,563.0 |
| 25,900.0 |
| 25,367.0 |
| 24,817.0 |
| 24,375.0 |
| 24,105.0 |
| 23,975.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,753.0 |
| 9,753.0 |
| 9,753.0 |
| 9,753.0 |
| 9,753.0 |
| 9,753.0 |
| 9,753.0 |
| 9,781.0 |
| 9,781.0 |
| 9,781.0 |
| 9,781.0 |
| 9,781.0 |
| 9,794.0 |
| 9,794.0 |
| 9,794.0 |
| 9,794.0 |
| 9,794.0 |
| 9,794.0 |
| 9,794.0 |
| 9,794.0 |
| 9,794.0 |
| 9,794.0 |
| 6,001.0 |
| 6,004.0 |
| 6,006.0 |
| 6,009.0 |
| 6,011.0 |
| 6,014.0 |
| 6,017.0 |
| 6,019.0 |
| 5,163.0 |
| 4,821.0 |
| 4,824.0 |
| 4,827.0 |
| 4,830.0 |
| 4,835.0 |
| 4,839.0 |
| 4,843.0 |
| 4,847.0 |
| 4,851.0 |
| 4,855.0 |
| 4,855.0 |
| 4,844.0 |
| 4,848.0 |
| 4,852.0 |
| 7,402.0 |
| 7,237.0 |
| 5,827.0 |
| 5,653.0 |
| 5,577.0 |
| 5,733.0 |
| 5,881.0 |
| 5,650.0 |
| 5,488.0 |
| 5,627.0 |
| 5,815.0 |
| 5,906.0 |
| 6,036.0 |
| 5,994.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,294.0 |
| 1,813.0 |
| 2,158.0 |
| 2,306.0 |
| 1,988.0 |
| 1,305.0 |
| - |
| - |
| 120.0 |
| - |
| - |
| - |
| - |
| 432.0 |
| 804.0 |
| 1,175.0 |
| 1,354.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,773.0 |
| 1,467.0 |
| 1,493.0 |
| 1,571.0 |
| 1,357.0 |
| 1,249.0 |
| 1,481.0 |
| 1,420.0 |
| 1,078.0 |
| 4,309.0 |
| 3,815.0 |
| 3,844.0 |
| 3,850.0 |
| 3,437.0 |
| 3,268.0 |
| 3,446.0 |
| 3,309.0 |
| 2,878.0 |
| 2,545.0 |
| 2,363.0 |
| 1,733.0 |
| 1,722.0 |
| 1,578.0 |
| 58,028.0 |
| 56,519.0 |
| 55,312.0 |
| 55,643.0 |
| 55,230.0 |
| 54,592.0 |
| 54,046.0 |
| 53,346.0 |
| 58,463.0 |
| 56,283.0 |
| 56,275.0 |
| 55,384.0 |
| 54,645.0 |
| 53,926.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73,748.0 |
| 72,459.0 |
| 72,783.0 |
| 75,309.0 |
| 73,083.0 |
| 71,996.0 |
| 79,076.0 |
| 72,261.0 |
| 68,738.0 |
| 64,532.0 |
| 63,219.0 |
| 62,518.0 |
| 61,841.0 |
| 60,266.0 |
| 59,923.0 |
| 60,665.0 |
| 58,968.0 |
| 53,711.0 |
| 52,575.0 |
| 52,451.0 |
| 52,073.0 |
| 51,261.0 |
| 50,948.0 |
| 51,634.0 |
| 1,502.0 |
| 2,024.0 |
| 2,019.0 |
| 2,671.0 |
| 1,443.0 |
| - |
| - |
| - |
| - |
| 1,953.0 |
| 2,087.0 |
| 2,954.0 |
| 1,409.0 |
| 1,080.0 |
| 1,256.0 |
| - |
| 2,145.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 744.0 |
| 703.0 |
| 636.0 |
| 638.0 |
| 653.0 |
| 678.0 |
| 714.0 |
| 732.0 |
| 768.0 |
| 801.0 |
| 844.0 |
| 841.0 |
| 941.0 |
| 955.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,457.0 |
| 2,198.0 |
| 2,215.0 |
| 2,182.0 |
| 2,086.0 |
| 1,904.0 |
| 1,809.0 |
| 1,844.0 |
| 3,701.0 |
| 3,119.0 |
| 2,617.0 |
| 2,037.0 |
| 3,287.0 |
| 2,852.0 |
| 2,436.0 |
| 1,915.0 |
| 3,022.0 |
| 2,683.0 |
| 2,259.0 |
| 1,835.0 |
| 2,924.0 |
| 2,628.0 |
| 2,237.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,324.0 |
| 24,060.0 |
| 20,966.0 |
| 20,924.0 |
| 23,573.0 |
| 20,688.0 |
| 15,927.0 |
| 19,725.0 |
| 20,150.0 |
| 19,392.0 |
| 20,204.0 |
| 20,211.0 |
| 21,164.0 |
| 21,323.0 |
| 18,578.0 |
| 18,158.0 |
| 19,269.0 |
| 20,012.0 |
| 18,999.0 |
| 16,496.0 |
| 16,631.0 |
| 15,953.0 |
| 15,239.0 |
| 15,147.0 |
| 16,250.0 |
| 7,006.0 |
| 7,199.0 |
| 7,056.0 |
| 5,742.0 |
| 5,633.0 |
| 5,568.0 |
| 5,713.0 |
| 5,856.0 |
| 5,371.0 |
| 5,204.0 |
| 5,294.0 |
| 5,441.0 |
| 5,539.0 |
| 5,805.0 |
| 5,801.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 447.0 |
| 1,502.0 |
| 1,456.0 |
| 1,245.0 |
| - |
| - |
| 163.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,035.0 |
| 8,408.0 |
| 8,644.0 |
| 10,396.0 |
| 10,630.0 |
| 9,272.0 |
| 8,160.0 |
| 8,285.0 |
| 8,452.0 |
| 8,457.0 |
| 8,516.0 |
| 9,086.0 |
| 9,163.0 |
| 8,902.0 |
| 9,052.0 |
| 9,193.0 |
| 9,810.0 |
| 9,565.0 |
| 9,623.0 |
| 10,291.0 |
| 13,378.0 |
| 12,587.0 |
| 12,576.0 |
| 4,289.0 |
| 4,398.0 |
| 4,613.0 |
| 4,715.0 |
| 4,792.0 |
| 4,862.0 |
| 4,997.0 |
| 3,930.0 |
| 1,666.0 |
| 1,386.0 |
| 1,378.0 |
| 2,025.0 |
| 1,395.0 |
| 969.0 |
| 2,517.0 |
| 2,365.0 |
| 2,320.0 |
| 2,221.0 |
| 2,001.0 |
| 1,885.0 |
| 1,822.0 |
| 1,878.0 |
| 1,956.0 |
| 2,015.0 |
| 46,697.0 |
| 47,606.0 |
| 49,253.0 |
| 50,455.0 |
| 51,913.0 |
| 54,535.0 |
| 55,994.0 |
| 43,421.0 |
| 35,037.0 |
| 28,970.0 |
| 27,940.0 |
| 27,396.0 |
| 27,607.0 |
| 28,001.0 |
| 23,141.0 |
| 23,671.0 |
| 21,509.0 |
| 22,182.0 |
| 21,431.0 |
| 21,705.0 |
| 22,561.0 |
| 23,735.0 |
| 23,291.0 |
| 23,574.0 |
| 70,757.0 |
| 68,572.0 |
| 70,177.0 |
| 74,028.0 |
| 72,601.0 |
| 70,462.0 |
| 75,719.0 |
| 63,571.0 |
| 54,429.0 |
| 49,174.0 |
| 48,151.0 |
| 48,560.0 |
| 48,930.0 |
| 46,579.0 |
| 46,432.0 |
| 48,031.0 |
| 46,646.0 |
| 41,181.0 |
| 38,574.0 |
| 38,972.0 |
| 39,128.0 |
| 38,974.0 |
| 38,438.0 |
| 39,824.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (148.0) |
| 259.0 |
| (953.0) |
| (1,605.0) |
| (428.0) |
| 327.0 |
| 5,706.0 |
| 11,423.0 |
| 12,454.0 |
| 11,772.0 |
| 10,686.0 |
| 9,656.0 |
| 10,039.0 |
| 9,696.0 |
| 8,851.0 |
| 8,465.0 |
| 8,256.0 |
| 9,502.0 |
| 8,905.0 |
| 8,226.0 |
| 7,903.0 |
| 11,109.0 |
| 10,000.0 |
| (7,008.0) |
| (7,071.0) |
| (7,130.0) |
| (8,800.0) |
| (8,882.0) |
| (8,960.0) |
| (9,038.0) |
| (7,939.0) |
| (7,937.0) |
| (7,898.0) |
| (7,989.0) |
| (7,645.0) |
| (7,694.0) |
| (7,766.0) |
| (7,825.0) |
| (7,535.0) |
| (7,606.0) |
| (7,681.0) |
| (7,621.0) |
| (7,476.0) |
| (7,549.0) |
| (7,571.0) |
| (7,636.0) |
| (7,212.0) |
| (7,279.0) |
| 281.0 |
| 280.0 |
| 279.0 |
| 259.0 |
| 272.0 |
| 271.0 |
| 270.0 |
| 236.0 |
| 236.0 |
| 235.0 |
| 233.0 |
| 198.0 |
| 197.0 |
| 196.0 |
| 194.0 |
| 158.0 |
| 158.0 |
| 156.0 |
| 153.0 |
| 274.0 |
| 274.0 |
| 272.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,991.0 |
| 3,887.0 |
| 2,606.0 |
| 1,281.0 |
| 482.0 |
| 1,534.0 |
| 3,357.0 |
| 8,690.0 |
| 14,309.0 |
| 15,358.0 |
| 15,068.0 |
| 13,958.0 |
| 12,911.0 |
| 13,687.0 |
| 13,491.0 |
| 12,634.0 |
| 12,322.0 |
| 12,530.0 |
| 14,001.0 |
| 13,479.0 |
| 12,945.0 |
| 12,287.0 |
| 12,510.0 |
| 11,810.0 |
| 2,606.0 |
| 1,281.0 |
| 482.0 |
| 1,534.0 |
| 3,357.0 |
| 8,690.0 |
| 14,309.0 |
| 15,358.0 |
| 15,068.0 |
| 13,958.0 |
| 12,911.0 |
| 13,687.0 |
| 13,491.0 |
| 12,634.0 |
| 12,322.0 |
| 12,530.0 |
| 14,001.0 |
| 13,479.0 |
| 12,945.0 |
| 12,287.0 |
| 12,510.0 |
| 11,810.0 |
| 12,899.0 |
| 12,035.0 |
| 13,438.0 |
| 13,878.0 |
| 7,385.0 |
| 2,871.0 |
| 5,783.0 |
| 5,170.0 |
| 7,126.0 |
| 7,287.0 |
| 8,479.0 |
| 7,803.0 |
| 7,023.0 |
| 7,108.0 |
| - |
| 5,801.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (5,026.0) |
| (3,453.0) |
| (3,907.0) |
| (2,835.0) |
| 1,477.0 |
| 5,305.0 |
| (1,235.0) |
| (9,117.0) |
| (11,955.0) |
| (13,267.0) |
| (14,030.0) |
| (14,127.0) |
| (12,238.0) |
| (11,432.0) |
| (11,628.0) |
| (12,288.0) |
| (11,155.0) |
| (9,413.0) |
| (9,454.0) |
| (9,073.0) |
| (7,788.0) |
| (7,818.0) |
| (8,612.0) |
| 2,606.0 |
| 1,281.0 |
| 482.0 |
| 1,534.0 |
| 3,357.0 |
| 8,690.0 |
| 14,309.0 |
| 15,358.0 |
| 15,068.0 |
| 13,958.0 |
| 12,911.0 |
| 13,687.0 |
| 13,491.0 |
| 12,634.0 |
| 12,322.0 |
| 12,530.0 |
| 14,001.0 |
| 13,479.0 |
| 12,945.0 |
| 12,287.0 |
| 12,510.0 |
| 11,810.0 |
| (11,867.0) |
| (13,151.0) |
| (14,478.0) |
| (15,280.0) |
| (14,230.0) |
| (12,410.0) |
| (7,080.0) |
| (1,463.0) |
| 414.0 |
| 466.0 |
| (647.0) |
| (1,697.0) |
| (924.0) |
| (1,138.0) |
| (1,999.0) |
| (2,315.0) |
| (2,111.0) |
| (644.0) |
| (1,170.0) |
| (1,704.0) |
| (2,351.0) |
| (2,132.0) |
| (2,836.0) |