| (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 | 208.0 | 24.0 | 26.0 | 33.0 | 28.0 | 472.0 | 93.0 | 71.0 | 66.0 | 92.0 | 37.0 | 48.0 | 52.0 | 65.0 | 68.0 | 65.0 | 52.0 | |||
| Restricted Cash | 42.0 | 64.0 | 25.0 | 10.0 | 7.0 | 2.0 | 0.0 | 5.0 | 23.0 | 21.0 | 23.0 | 120.0 | 123.0 | 122.0 | 147.0 | 120.0 | 84.0 | 86.0 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 208.0 | 24.0 | 26.0 | 33.0 | 28.0 | 472.0 | 93.0 | 71.0 | 66.0 | 92.0 | 37.0 | 48.0 | 52.0 | 65.0 | 68.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,031.0 | 1,690.0 | 1,632.0 | 2,038.0 | 1,695.0 | 1,542.0 | 1,642.0 | 1,789.0 | 1,758.0 | 1,522.0 | 1,276.0 | 1,504.0 | 1,542.0 | 1,336.0 | 1,317.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 44,623.0 | 40,840.0 | 37,274.0 | 39,346.0 | 37,083.0 | 34,016.0 | 35,072.0 | 31,810.0 | 31,424.0 | 30,029.0 | 28,121.0 | 26,538.0 | 25,123.0 | 23,631.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,753.0 | 1,387.0 | 1,361.0 | 1,604.0 | 1,414.0 | 1,000.0 | 1,076.0 | 1,329.0 | 1,171.0 | 1,079.0 | 809.0 | 973.0 | 962.0 | 848.0 | 782.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 25,306.0 | 22,138.0 | 19,707.0 | 18,127.0 | 17,517.0 | 19,603.0 | 16,755.0 | 10,982.0 | 11,039.0 | 10,506.0 | 8,280.0 | 7,860.0 | 6,618.0 | 6,220.0 | 6,405.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 6,858.0 | 6,779.0 | 6,713.0 | 6,651.0 | 5,379.0 | 5,406.0 | 5,233.0 | 4,245.0 | 3,989.0 | 4,030.0 | 4,123.0 | 3,904.0 | 3,907.0 | 3,587.0 | 3,417.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 26,188.0 | 23,205.0 | 20,990.0 | 19,289.0 | 18,275.0 | 19,641.0 | 17,583.0 | 11,591.0 | 11,660.0 | 11,005.0 | 8,779.0 | 8,258.0 | 6,749.0 | 6,460.0 | 6,824.0 | 5,349.0 | ||||
| (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 | 238.0 | 208.0 | 34.0 | 32.0 | 33.0 | 24.0 | 969.0 | 20.0 | 292.0 | 26.0 | 36.0 | 30.0 | 115.0 | 33.0 | 26.0 | |||||||||||||||||||||||||
| 86.0 |
| 123.0 |
| 147.0 |
| - |
| - |
| - |
| - |
| - |
| 65.0 |
| 52.0 |
| 86.0 |
| 123.0 |
| 147.0 |
| 1,351.0 |
| 1,438.0 |
| 1,666.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 261.0 | 235.0 | 242.0 | 235.0 | 218.0 | 185.0 | 209.0 | 221.0 | 199.0 | 195.0 | 203.0 | 238.0 | 209.0 | 215.0 | 196.0 | 197.0 | 201.0 | 242.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,348.0 | 3,607.0 | 3,539.0 | 4,180.0 | 3,317.0 | 3,498.0 | 3,086.0 | 3,260.0 | 3,081.0 | 2,762.0 | 2,575.0 | 3,012.0 | 2,806.0 | 2,915.0 | 3,196.0 | 3,167.0 | 2,877.0 | 3,328.0 | - | - |
| 22,541.0 |
| 21,574.0 |
| 20,588.0 |
| 20,065.0 |
| - |
| - |
| Accumulated Depreciation | 10,970.0 | 9,947.0 | 9,105.0 | 10,579.0 | 10,139.0 | 9,517.0 | 9,755.0 | 10,160.0 | 10,703.0 | 10,299.0 | 10,087.0 | 9,718.0 | 9,323.0 | 8,947.0 | 8,795.0 | 8,582.0 | 8,157.0 | 7,834.0 | - | - |
| Property,Plant & Equipment Net | 33,653.0 | 30,893.0 | 28,169.0 | 28,767.0 | 26,944.0 | 24,499.0 | 25,317.0 | 21,650.0 | 20,721.0 | 19,730.0 | 18,034.0 | 16,820.0 | 15,800.0 | 14,684.0 | 13,746.0 | 12,992.0 | 12,431.0 | 12,231.0 | - | - |
| Long Term Investments | 2,868.0 | 2,560.0 | 2,375.0 | 2,155.0 | 2,452.0 | 2,228.0 | 3,788.0 | 3,368.0 | 2,797.0 | 2,273.0 | 1,936.0 | 1,869.0 | 1,794.0 | 1,591.0 | 1,462.0 | 1,457.0 | 1,415.0 | 1,280.0 | - | - |
| Equity Method Investments | 122.0 | 128.0 | 166.0 | 165.0 | 187.0 | 177.0 | 1,862.0 | 1,771.0 | 1,073.0 | 752.0 | 514.0 | 434.0 | 415.0 | - | - | - | - | - | - | - |
| Goodwill | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 2,464.0 | 2,293.0 | 2,293.0 | 2,286.0 | 2,018.0 | 2,018.0 | 2,018.0 | 2,018.0 | 2,020.0 | 2,020.0 | 2,024.0 | 2,037.0 | - | - |
| Intangible Assets | 188.0 | 144.0 | 156.0 | 166.0 | 177.0 | 199.0 | 2,393.0 | 849.0 | 867.0 | 842.0 | 89.0 | 111.0 | 134.0 | 155.0 | 73.0 | 67.0 | 54.0 | 70.0 | - | - |
| Operating Lease Right Of Use Assets | 271.0 | 188.0 | 132.0 | 89.0 | 97.0 | 107.0 | 169.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 13,197.0 | 11,786.0 | 10,672.0 | 7,581.0 | 7,006.0 | 15,271.0 | 10,077.0 | 8,010.0 | 161.0 | 170.0 | 179.0 | 259.0 | 198.0 | 197.0 | 199.0 | 206.0 | 185.0 | 157.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | 8,010.0 | 7,168.0 | 7,276.0 | 6,117.0 | 6,198.0 | 5,535.0 | 7,149.0 | 7,605.0 | 7,280.0 | 7,472.0 | 7,751.0 | - | - |
| Total Assets | 54,066.0 | 48,846.0 | 44,755.0 | 42,683.0 | 39,719.0 | 45,496.0 | 42,268.0 | 36,288.0 | 33,767.0 | 32,041.0 | 28,662.0 | 27,827.0 | 25,935.0 | 26,339.0 | 26,009.0 | 24,896.0 | 24,195.0 | 24,590.0 | - | - |
| 729.0 |
| 723.0 |
| 899.0 |
| - |
| - |
| Short Term Debt | 882.0 | 1,067.0 | 1,283.0 | 1,162.0 | 758.0 | 38.0 | 828.0 | 609.0 | 621.0 | 499.0 | 499.0 | 398.0 | 131.0 | 240.0 | 419.0 | (765.0) | (521.0) | 744.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 32.0 | 21.0 | 17.0 | 13.0 | 14.0 | 16.0 | 33.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 114.0 | 119.0 | - | - |
| Other Current Liabilities | 678.0 | 586.0 | 452.0 | 544.0 | 581.0 | 594.0 | 504.0 | 509.0 | 525.0 | 498.0 | 429.0 | 494.0 | 495.0 | 449.0 | 549.0 | 597.0 | 502.0 | 518.0 | - | - |
| Total Current Liabilities | 5,409.0 | 5,106.0 | 5,883.0 | 5,173.0 | 6,346.0 | 2,691.0 | 3,997.0 | 4,438.0 | 2,812.0 | 2,437.0 | 2,528.0 | 2,577.0 | 3,189.0 | 2,768.0 | 2,628.0 | 2,749.0 | 2,645.0 | 3,013.0 | - | - |
| 6,114.0 |
| 6,237.0 |
| 6,458.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 235.0 | 167.0 | 108.0 | 68.0 | 74.0 | 83.0 | 127.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,400.0 | 2,958.0 | 2,649.0 | 2,394.0 | 2,163.0 | 2,069.0 | 2,315.0 | 1,975.0 | 1,888.0 | 4,162.0 | - | 3,776.0 | 3,321.0 | 3,191.0 | 3,116.0 | 3,116.0 | 2,096.0 | 1,958.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12,564.0 | 11,346.0 | 10,397.0 | 10,236.0 | 10,129.0 | 11,215.0 | 10,500.0 | 8,999.0 | 323.0 | 349.0 | 207.0 | 281.0 | 297.0 | 306.0 | 331.0 | 358.0 | 328.0 | 328.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | 8,999.0 | 8,780.0 | 8,836.0 | 8,579.0 | 8,637.0 | 7,578.0 | 9,146.0 | 9,141.0 | 8,291.0 | 7,864.0 | 7,798.0 | - | - |
| Total Liabilities | 41,758.0 | 37,142.0 | 33,700.0 | 32,282.0 | 31,006.0 | 32,907.0 | 30,432.0 | 25,571.0 | 23,777.0 | 22,542.0 | 19,867.0 | 19,485.0 | 17,981.0 | 18,928.0 | 18,956.0 | 18,129.0 | 17,879.0 | 18,552.0 | - | - |
| 3,440.0 |
| 3,257.0 |
| 3,175.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,484.0 | 4,946.0 | 4,404.0 | 3,808.0 | 3,438.0 | 7,156.0 | 6,587.0 | 6,112.0 | 5,643.0 | 5,114.0 | 4,794.0 | 4,578.0 | 4,150.0 | 3,944.0 | 3,750.0 | 3,431.0 | 3,168.0 | 2,985.0 | - | - |
| Accumulated Other Comprehensive Income | (39.0) | (26.0) | (67.0) | (62.0) | (112.0) | (137.0) | (148.0) | (120.0) | (120.0) | (133.0) | (145.0) | (155.0) | (136.0) | (158.0) | (158.0) | (149.0) | (147.0) | (165.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 5.0 | 5.0 | 5.0 | 4.0 | 8.0 | 164.0 | 164.0 | 480.0 | 478.0 | 488.0 | 23.0 | 15.0 | 33.0 | 38.0 | 44.0 | 45.0 | 38.0 | 43.0 | - | - |
| Total Stockholders Equity | 12,303.0 | 11,699.0 | 11,050.0 | 10,397.0 | 8,705.0 | 12,425.0 | 11,672.0 | 10,237.0 | 9,512.0 | 9,011.0 | 8,772.0 | 8,327.0 | 7,921.0 | 7,373.0 | 7,009.0 | 6,722.0 | 6,278.0 | 5,995.0 | 5,901.0 | 5,891.0 |
| Total Equity | 12,308.0 | 11,704.0 | 11,055.0 | 10,401.0 | 8,713.0 | 12,589.0 | 11,836.0 | 10,717.0 | 9,990.0 | 9,499.0 | 8,795.0 | 8,342.0 | 7,954.0 | 7,411.0 | 7,053.0 | 6,767.0 | 6,316.0 | 6,038.0 | 5,901.0 | 5,891.0 |
| 5,716.0 |
| 7,202.0 |
| - |
| - |
| Net debt | 25,980.0 | 23,181.0 | 20,964.0 | 19,256.0 | 18,247.0 | 19,169.0 | 17,490.0 | 11,520.0 | 11,594.0 | 10,913.0 | 8,742.0 | 8,210.0 | 6,697.0 | 6,395.0 | 6,756.0 | 5,284.0 | 5,664.0 | 7,116.0 | - | - |
| Working Capital | (1,061.0) | (1,499.0) | (2,344.0) | (993.0) | (3,029.0) | 807.0 | (911.0) | (1,178.0) | 269.0 | 325.0 | 47.0 | 435.0 | (383.0) | 147.0 | 568.0 | 418.0 | 232.0 | 315.0 | - | - |
| Book Value | 12,303.0 | 11,699.0 | 11,050.0 | 10,397.0 | 8,705.0 | 12,425.0 | 11,672.0 | 10,237.0 | 9,512.0 | 9,011.0 | 8,772.0 | 8,327.0 | 7,921.0 | 7,373.0 | 7,009.0 | 6,722.0 | 6,278.0 | 5,995.0 | 5,901.0 | 5,891.0 |
| Tangible Book Value | 10,122.0 | 9,562.0 | 8,901.0 | 8,238.0 | 6,535.0 | 10,233.0 | 6,815.0 | 7,095.0 | 6,352.0 | 5,883.0 | 6,665.0 | 6,198.0 | 5,769.0 | 5,200.0 | 4,916.0 | 4,635.0 | 4,200.0 | 3,888.0 | - | - |
| 67.0 |
| 150.0 |
| 28.0 |
| 54.0 |
| 3,448.0 |
| 1,568.0 |
| 472.0 |
| 945.0 |
| 579.0 |
| 552.0 |
| 93.0 |
| 76.0 |
| 62.0 |
| 56.0 |
| 71.0 |
| 84.0 |
| 63.0 |
| 164.0 |
| 66.0 |
| 63.0 |
| 62.0 |
| 82.0 |
| 92.0 |
| 66.0 |
| 32.0 |
| Restricted Cash | 40.0 | 42.0 | 45.0 | 52.0 | 57.0 | 64.0 | 54.0 | 67.0 | 57.0 | 25.0 | 30.0 | 11.0 | 22.0 | 10.0 | 25.0 | 15.0 | 6.0 | 7.0 | 2.0 | 2.0 | 2.0 | 2.0 | 17.0 | 42.0 | 124.0 | 0.0 | 0.0 | 0.0 | 5.0 | 5.0 | 20.0 | 23.0 | 22.0 | 23.0 | 23.0 | 22.0 | 20.0 | 21.0 | 21.0 | 22.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 238.0 | 208.0 | 34.0 | 32.0 | 33.0 | 24.0 | 969.0 | 20.0 | 292.0 | 26.0 | 36.0 | 30.0 | 115.0 | 33.0 | 26.0 | 67.0 | 150.0 | 28.0 | 54.0 | 3,448.0 | 1,568.0 | 472.0 | 945.0 | 579.0 | 552.0 | 93.0 | 76.0 | 62.0 | 56.0 | 71.0 | 84.0 | 63.0 | 164.0 | 66.0 | 63.0 | 62.0 | 82.0 | 92.0 | 66.0 | 32.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,916.0 | 2,031.0 | 1,397.0 | 1,597.0 | 1,731.0 | 1,690.0 | 1,407.0 | 1,503.0 | 1,435.0 | 1,632.0 | 1,393.0 | 1,304.0 | 1,515.0 | 2,038.0 | 1,781.0 | 1,868.0 | 1,628.0 | 1,695.0 | 1,522.0 | 1,550.0 | 1,553.0 | 1,542.0 | 1,419.0 | 1,375.0 | 1,482.0 | 1,642.0 | 1,453.0 | 1,436.0 | 1,683.0 | 1,789.0 | 1,690.0 | 1,690.0 | 1,709.0 | 1,758.0 | 1,395.0 | 1,451.0 | 1,408.0 | 1,522.0 | 1,250.0 | 1,180.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 340.0 | 261.0 | 154.0 | 181.0 | 271.0 | 143.0 | 346.0 | 203.0 | 297.0 | 242.0 | 135.0 | 186.0 | 261.0 | 159.0 | 325.0 | 182.0 | 252.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,392.0 | 4,348.0 | 3,762.0 | 3,539.0 | 3,617.0 | 3,607.0 | 5,617.0 | 4,516.0 | 3,752.0 | 3,539.0 | 3,420.0 | 3,203.0 | 3,537.0 | 4,180.0 | 4,310.0 | 4,093.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 45,592.0 | 44,623.0 | 43,360.0 | 42,046.0 | 41,379.0 | 40,840.0 | 39,916.0 | 38,985.0 | 37,928.0 | 37,274.0 | 36,397.0 | 40,576.0 | 39,901.0 | 39,346.0 | 38,550.0 | 37,914.0 | 37,606.0 | 37,083.0 | 36,134.0 | 39,486.0 | 38,430.0 | 34,016.0 | 37,256.0 | 36,684.0 | 36,146.0 | 35,072.0 | 33,473.0 | 32,834.0 | 32,214.0 | 31,810.0 | 32,600.0 | 32,122.0 | 31,656.0 | 31,424.0 | 30,924.0 | 30,599.0 | 30,287.0 | 30,029.0 | 28,748.0 | 28,371.0 |
| Accumulated Depreciation | 11,174.0 | 10,970.0 | 10,707.0 | 10,429.0 | 10,280.0 | 9,947.0 | 9,848.0 | 9,540.0 | 9,343.0 | 9,105.0 | 8,869.0 | 10,880.0 | 10,714.0 | 10,579.0 | 10,451.0 | 10,179.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 34,418.0 | 33,653.0 | 32,653.0 | 31,617.0 | 31,099.0 | 30,893.0 | 30,068.0 | 29,445.0 | 28,585.0 | 28,169.0 | 27,528.0 | 29,696.0 | 29,187.0 | 28,767.0 | 28,099.0 | 27,735.0 | ||||||||||||||||||||||||
| Long Term Investments | 2,904.0 | 2,868.0 | 2,802.0 | 2,655.0 | 2,550.0 | 2,560.0 | 2,572.0 | 2,461.0 | 2,454.0 | 2,375.0 | 2,250.0 | 2,289.0 | 2,225.0 | 2,155.0 | 2,090.0 | 2,166.0 | 2,359.0 | |||||||||||||||||||||||
| Equity Method Investments | 112.0 | 122.0 | 130.0 | 128.0 | 128.0 | 128.0 | 135.0 | 125.0 | 158.0 | 166.0 | 180.0 | 176.0 | 173.0 | 165.0 | 169.0 | 167.0 | 174.0 | |||||||||||||||||||||||
| Goodwill | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | 1,993.0 | ||||||||||||||||||||||
| Intangible Assets | 183.0 | 188.0 | 190.0 | 137.0 | 141.0 | 144.0 | 148.0 | 152.0 | 153.0 | 156.0 | 159.0 | 161.0 | 164.0 | 166.0 | 170.0 | 171.0 | 175.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 266.0 | 271.0 | 263.0 | 216.0 | 218.0 | 188.0 | 178.0 | 173.0 | 152.0 | 132.0 | 137.0 | 114.0 | 86.0 | 89.0 | 91.0 | 94.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 13,394.0 | 13,197.0 | 12,811.0 | 12,437.0 | 12,289.0 | 11,786.0 | 11,549.0 | 11,389.0 | 11,111.0 | 10,672.0 | 10,532.0 | 7,733.0 | 7,569.0 | 7,581.0 | 7,455.0 | 7,320.0 | 7,125.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 55,108.0 | 54,066.0 | 52,028.0 | 50,248.0 | 49,555.0 | 48,846.0 | 49,806.0 | 47,811.0 | 45,902.0 | 44,755.0 | 43,730.0 | 42,921.0 | 42,518.0 | 42,683.0 | 41,954.0 | 41,314.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,628.0 | 1,753.0 | 1,312.0 | 1,380.0 | 1,300.0 | 1,387.0 | 1,290.0 | 1,307.0 | 1,098.0 | 1,361.0 | 1,135.0 | 1,051.0 | 1,085.0 | 1,604.0 | 1,619.0 | 1,745.0 | 1,320.0 | 1,414.0 | 1,365.0 | 1,173.0 | 955.0 | 1,000.0 | 964.0 | 1,025.0 | 1,028.0 | 1,076.0 | 1,033.0 | 1,051.0 | 981.0 | 1,329.0 | 1,160.0 | 1,059.0 | 920.0 | 1,171.0 | 994.0 | 988.0 | 910.0 | 1,079.0 | 813.0 | 745.0 |
| Short Term Debt | 0.0 | 882.0 | 216.0 | 597.0 | 513.0 | 1,067.0 | 966.0 | 560.0 | 290.0 | 1,283.0 | 1,217.0 | 528.0 | 130.0 | 1,162.0 | 994.0 | 815.0 | 244.0 | 758.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | 260.0 | 199.0 | - | 135.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 32.0 | 32.0 | 26.0 | 22.0 | 24.0 | 21.0 | 18.0 | 17.0 | 16.0 | 17.0 | 18.0 | 15.0 | 12.0 | 13.0 | 13.0 | 14.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 539.0 | 678.0 | 438.0 | 433.0 | 509.0 | 451.0 | 569.0 | 533.0 | 462.0 | 452.0 | 475.0 | 463.0 | 434.0 | 544.0 | 535.0 | 567.0 | 472.0 | |||||||||||||||||||||||
| Total Current Liabilities | 4,610.0 | 5,409.0 | 3,266.0 | 3,779.0 | 4,152.0 | 5,106.0 | 6,787.0 | 6,507.0 | 4,975.0 | 5,883.0 | 4,045.0 | 3,596.0 | 4,036.0 | 5,173.0 | 5,466.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12,708.0 | 12,418.0 | 11,624.0 | 10,982.0 | 12,475.0 | 11,560.0 | 11,040.0 | 11,039.0 | 11,038.0 | 10,600.0 | 10,999.0 | 10,506.0 | 8,691.0 | 8,551.0 |
| Operating Lease Liabilities Non-Current | 229.0 | 235.0 | 232.0 | 189.0 | 189.0 | 167.0 | 159.0 | 152.0 | 130.0 | 108.0 | 112.0 | 91.0 | 65.0 | 68.0 | 69.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3,379.0 | 3,400.0 | 3,087.0 | 2,968.0 | 2,949.0 | 2,958.0 | 2,748.0 | 2,843.0 | 2,706.0 | 2,649.0 | 2,575.0 | 2,523.0 | 2,466.0 | 2,394.0 | 2,313.0 | 2,243.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 12,966.0 | 12,564.0 | 12,103.0 | 11,806.0 | 11,711.0 | 11,346.0 | 10,963.0 | 10,918.0 | 10,501.0 | 10,397.0 | 10,289.0 | 10,302.0 | 10,174.0 | 10,236.0 | 10,060.0 | 10,232.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 42,780.0 | 41,758.0 | 39,865.0 | 38,521.0 | 37,628.0 | 37,142.0 | 38,208.0 | 36,699.0 | 34,724.0 | 33,700.0 | 32,876.0 | 32,436.0 | 31,872.0 | 32,282.0 | 32,968.0 | 32,735.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 6,872.0 | 6,858.0 | 6,835.0 | 6,809.0 | 6,786.0 | 6,779.0 | 6,754.0 | 6,732.0 | 6,710.0 | 6,713.0 | 6,697.0 | 6,676.0 | 6,652.0 | 6,651.0 | 5,337.0 | 5,323.0 | 5,310.0 | 5,379.0 | 5,366.0 | 5,361.0 | 5,344.0 | 5,406.0 | 5,369.0 | 5,247.0 | 5,235.0 | 5,233.0 | 4,370.0 | 4,344.0 | 4,324.0 | 4,245.0 | 4,232.0 | 4,205.0 | 4,163.0 | 3,989.0 | 3,978.0 | 3,968.0 | 3,958.0 | 4,030.0 | 4,137.0 | 4,129.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,487.0 | 5,484.0 | 5,357.0 | 4,940.0 | 5,163.0 | 4,946.0 | 4,880.0 | 4,404.0 | 4,505.0 | 4,404.0 | 4,197.0 | 3,862.0 | 4,055.0 | 3,808.0 | 3,741.0 | 3,355.0 | 3,662.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (36.0) | (39.0) | (34.0) | (27.0) | (28.0) | (26.0) | (42.0) | (30.0) | (42.0) | (67.0) | (44.0) | (57.0) | (65.0) | (62.0) | (98.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 5.0 | 5.0 | 5.0 | 5.0 | 6.0 | 5.0 | 6.0 | 6.0 | 5.0 | 5.0 | 4.0 | 4.0 | 4.0 | 4.0 | 6.0 | 5.0 | 4.0 | 8.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 12,323.0 | 12,303.0 | 12,158.0 | 11,722.0 | 11,921.0 | 11,699.0 | 11,592.0 | 11,106.0 | 11,173.0 | 11,050.0 | 10,850.0 | 10,481.0 | 10,642.0 | 10,397.0 | 8,980.0 | 8,574.0 | ||||||||||||||||||||||||
| Total Equity | 12,328.0 | 12,308.0 | 12,163.0 | 11,727.0 | 11,927.0 | 11,704.0 | 11,598.0 | 11,112.0 | 11,178.0 | 11,055.0 | 10,854.0 | 10,485.0 | 10,646.0 | 10,401.0 | 8,986.0 | 8,579.0 | 8,867.0 | 8,713.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 882.0 | 216.0 | 597.0 | 513.0 | 1,067.0 | 966.0 | 560.0 | 290.0 | 1,283.0 | 1,217.0 | 528.0 | 130.0 | 1,162.0 | 994.0 | 815.0 | 244.0 | 758.0 | 361.0 | 69.0 | 52.0 | 38.0 | 988.0 | 914.0 | 1,131.0 | 828.0 | 13,432.0 | 12,421.0 | 11,780.0 | 11,591.0 | 12,552.0 | 12,034.0 | 11,675.0 | 11,660.0 | 11,697.0 | 11,020.0 | 11,058.0 | 11,005.0 | 9,101.0 | 8,726.0 |
| Net debt | (238.0) | 674.0 | 182.0 | 565.0 | 480.0 | 1,043.0 | (3.0) | 540.0 | (2.0) | 1,257.0 | 1,181.0 | 498.0 | 15.0 | 1,129.0 | 968.0 | 748.0 | 94.0 | 730.0 | ||||||||||||||||||||||
| Working Capital | (218.0) | (1,061.0) | 496.0 | (240.0) | (535.0) | (1,499.0) | (1,170.0) | (1,991.0) | (1,223.0) | (2,344.0) | (625.0) | (393.0) | (499.0) | (993.0) | (1,156.0) | (2,802.0) | (2,070.0) | |||||||||||||||||||||||
| Book Value | 12,323.0 | 12,303.0 | 12,158.0 | 11,722.0 | 11,921.0 | 11,699.0 | 11,592.0 | 11,106.0 | 11,173.0 | 11,050.0 | 10,850.0 | 10,481.0 | 10,642.0 | 10,397.0 | 8,980.0 | 8,574.0 | 8,863.0 | 8,705.0 | ||||||||||||||||||||||
| Tangible Book Value | 10,147.0 | 10,122.0 | 9,975.0 | 9,592.0 | 9,787.0 | 9,562.0 | 9,451.0 | 8,961.0 | 9,027.0 | 8,901.0 | 8,698.0 | 8,327.0 | 8,485.0 | 8,238.0 | 6,817.0 | 6,410.0 | 6,695.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 218.0 |
| 297.0 |
| 181.0 |
| 267.0 |
| 185.0 |
| 295.0 |
| 181.0 |
| 268.0 |
| 209.0 |
| 136.0 |
| 178.0 |
| 231.0 |
| 151.0 |
| 272.0 |
| 162.0 |
| 221.0 |
| 199.0 |
| 270.0 |
| 168.0 |
| 222.0 |
| 195.0 |
| 127.0 |
| 161.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,610.0 |
| 3,317.0 |
| 3,494.0 |
| 6,402.0 |
| 4,376.0 |
| 3,498.0 |
| 3,821.0 |
| 3,497.0 |
| 3,526.0 |
| 3,086.0 |
| 2,985.0 |
| 2,726.0 |
| 2,840.0 |
| 3,260.0 |
| 3,103.0 |
| 2,895.0 |
| 2,957.0 |
| 3,081.0 |
| 2,815.0 |
| 2,631.0 |
| 2,567.0 |
| 2,762.0 |
| 2,595.0 |
| 2,258.0 |
| 10,340.0 |
| 10,139.0 |
| 9,977.0 |
| 10,346.0 |
| 10,158.0 |
| 9,517.0 |
| 10,097.0 |
| 9,960.0 |
| 9,910.0 |
| 9,755.0 |
| 9,715.0 |
| 10,537.0 |
| 10,350.0 |
| 10,160.0 |
| 10,988.0 |
| 10,883.0 |
| 10,786.0 |
| 10,703.0 |
| 10,617.0 |
| 10,536.0 |
| 10,421.0 |
| 10,299.0 |
| 10,198.0 |
| 10,076.0 |
| 27,266.0 |
| 26,944.0 |
| 26,157.0 |
| 29,140.0 |
| 28,272.0 |
| 24,499.0 |
| 27,159.0 |
| 26,724.0 |
| 26,236.0 |
| 25,317.0 |
| 23,758.0 |
| 22,297.0 |
| 21,864.0 |
| 21,650.0 |
| 21,612.0 |
| 21,239.0 |
| 20,870.0 |
| 20,721.0 |
| 20,307.0 |
| 20,063.0 |
| 19,866.0 |
| 19,730.0 |
| 18,550.0 |
| 18,295.0 |
| 2,452.0 |
| 2,380.0 |
| 4,070.0 |
| 3,977.0 |
| 2,228.0 |
| 3,715.0 |
| 3,714.0 |
| 3,534.0 |
| 3,788.0 |
| 3,669.0 |
| 3,566.0 |
| 3,519.0 |
| 3,368.0 |
| 3,436.0 |
| 3,041.0 |
| 2,852.0 |
| 2,797.0 |
| 2,634.0 |
| 2,550.0 |
| 2,442.0 |
| 2,273.0 |
| 2,226.0 |
| 2,101.0 |
| 187.0 |
| 186.0 |
| 1,860.0 |
| 1,856.0 |
| 177.0 |
| 1,865.0 |
| 1,855.0 |
| 1,867.0 |
| 1,862.0 |
| 1,839.0 |
| 1,758.0 |
| 1,772.0 |
| 1,771.0 |
| 1,670.0 |
| 1,326.0 |
| 1,141.0 |
| 1,073.0 |
| 971.0 |
| 941.0 |
| 868.0 |
| 752.0 |
| 706.0 |
| 633.0 |
| 1,993.0 |
| 2,466.0 |
| 2,466.0 |
| 1,993.0 |
| 2,465.0 |
| 2,465.0 |
| 2,466.0 |
| 2,464.0 |
| 2,293.0 |
| 2,293.0 |
| 2,293.0 |
| 2,293.0 |
| 2,293.0 |
| 2,293.0 |
| 2,293.0 |
| 2,293.0 |
| 2,293.0 |
| 2,291.0 |
| 2,292.0 |
| 2,286.0 |
| 2,018.0 |
| 2,018.0 |
| 177.0 |
| 181.0 |
| 2,296.0 |
| 2,318.0 |
| 199.0 |
| 2,358.0 |
| 2,380.0 |
| 2,402.0 |
| 2,393.0 |
| 940.0 |
| 837.0 |
| 846.0 |
| 849.0 |
| 864.0 |
| 862.0 |
| 867.0 |
| 867.0 |
| 883.0 |
| 890.0 |
| 837.0 |
| 842.0 |
| 91.0 |
| 97.0 |
| 93.0 |
| 97.0 |
| 100.0 |
| 138.0 |
| 145.0 |
| 107.0 |
| 157.0 |
| 161.0 |
| 164.0 |
| 169.0 |
| 145.0 |
| 142.0 |
| 138.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,006.0 |
| 7,404.0 |
| 10,024.0 |
| 10,074.0 |
| 15,271.0 |
| 9,744.0 |
| 9,804.0 |
| 9,936.0 |
| 9,691.0 |
| 195.0 |
| 185.0 |
| 158.0 |
| 160.0 |
| 152.0 |
| 148.0 |
| 159.0 |
| 161.0 |
| 175.0 |
| 168.0 |
| 168.0 |
| 170.0 |
| 175.0 |
| 159.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,933.0 |
| 8,262.0 |
| 8,211.0 |
| 8,010.0 |
| 7,141.0 |
| 7,155.0 |
| 7,162.0 |
| 7,168.0 |
| 7,315.0 |
| 7,338.0 |
| 7,274.0 |
| 7,276.0 |
| 6,091.0 |
| 6,115.0 |
| 40,360.0 |
| 39,719.0 |
| 39,435.0 |
| 49,636.0 |
| 46,699.0 |
| 45,496.0 |
| 44,439.0 |
| 43,739.0 |
| 43,232.0 |
| 41,882.0 |
| 38,345.0 |
| 36,851.0 |
| 36,434.0 |
| 36,288.0 |
| 35,292.0 |
| 34,330.0 |
| 33,841.0 |
| 33,767.0 |
| 33,071.0 |
| 32,582.0 |
| 32,149.0 |
| 32,041.0 |
| 29,462.0 |
| 28,769.0 |
| 361.0 |
| 69.0 |
| 52.0 |
| 38.0 |
| 988.0 |
| 914.0 |
| 1,131.0 |
| 828.0 |
| 724.0 |
| 3.0 |
| 156.0 |
| 609.0 |
| 77.0 |
| 474.0 |
| 635.0 |
| 621.0 |
| 659.0 |
| 420.0 |
| 59.0 |
| 499.0 |
| 410.0 |
| 175.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 14.0 |
| 14.0 |
| 32.0 |
| 33.0 |
| 16.0 |
| 32.0 |
| 32.0 |
| 32.0 |
| 33.0 |
| 34.0 |
| 34.0 |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 581.0 |
| 556.0 |
| 577.0 |
| 521.0 |
| 594.0 |
| 509.0 |
| 516.0 |
| 437.0 |
| 504.0 |
| 419.0 |
| 405.0 |
| 423.0 |
| 509.0 |
| 462.0 |
| 408.0 |
| 411.0 |
| 525.0 |
| 429.0 |
| 391.0 |
| 417.0 |
| 498.0 |
| 355.0 |
| 308.0 |
| 6,895.0 |
| 5,680.0 |
| 6,346.0 |
| 3,433.0 |
| 3,737.0 |
| 2,595.0 |
| 2,691.0 |
| 3,417.0 |
| 4,196.0 |
| 3,972.0 |
| 3,997.0 |
| 3,865.0 |
| 3,654.0 |
| 3,647.0 |
| 4,438.0 |
| 2,117.0 |
| 2,499.0 |
| 2,541.0 |
| 2,812.0 |
| 2,598.0 |
| 2,747.0 |
| 1,834.0 |
| 2,437.0 |
| 1,969.0 |
| 1,883.0 |
| 71.0 |
| 71.0 |
| 74.0 |
| 77.0 |
| 98.0 |
| 105.0 |
| 83.0 |
| 116.0 |
| 121.0 |
| 124.0 |
| 127.0 |
| 105.0 |
| 102.0 |
| 98.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,233.0 |
| 2,163.0 |
| 2,105.0 |
| 2,952.0 |
| 2,894.0 |
| 2,069.0 |
| 2,736.0 |
| 2,650.0 |
| 2,553.0 |
| 2,315.0 |
| 2,257.0 |
| 2,063.0 |
| 2,029.0 |
| 1,975.0 |
| 1,974.0 |
| 1,936.0 |
| 1,936.0 |
| 1,888.0 |
| 4,396.0 |
| 4,293.0 |
| 4,270.0 |
| 4,162.0 |
| 4,140.0 |
| 4,026.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,184.0 |
| 10,129.0 |
| 10,499.0 |
| 11,469.0 |
| 11,397.0 |
| 11,215.0 |
| 10,315.0 |
| 10,310.0 |
| 10,246.0 |
| 10,114.0 |
| 337.0 |
| 333.0 |
| 334.0 |
| 364.0 |
| 285.0 |
| 288.0 |
| 293.0 |
| 323.0 |
| 325.0 |
| 339.0 |
| 335.0 |
| 349.0 |
| 243.0 |
| 226.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,718.0 |
| 9,059.0 |
| 8,991.0 |
| 8,999.0 |
| 8,865.0 |
| 8,808.0 |
| 8,752.0 |
| 8,780.0 |
| 8,825.0 |
| 8,906.0 |
| 8,869.0 |
| 8,836.0 |
| 8,866.0 |
| 8,744.0 |
| 31,493.0 |
| 31,006.0 |
| 30,856.0 |
| 37,097.0 |
| 33,985.0 |
| 32,907.0 |
| 31,951.0 |
| 31,847.0 |
| 31,244.0 |
| 30,046.0 |
| 27,441.0 |
| 26,282.0 |
| 25,414.0 |
| 25,571.0 |
| 24,602.0 |
| 24,012.0 |
| 23,478.0 |
| 23,777.0 |
| 23,218.0 |
| 23,011.0 |
| 22,461.0 |
| 22,542.0 |
| 20,313.0 |
| 19,970.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,438.0 |
| 3,317.0 |
| 7,149.0 |
| 7,342.0 |
| 7,156.0 |
| 7,092.0 |
| 6,618.0 |
| 6,732.0 |
| 6,587.0 |
| 6,516.0 |
| 6,198.0 |
| 6,364.0 |
| 6,112.0 |
| 6,093.0 |
| 5,760.0 |
| 5,848.0 |
| 5,643.0 |
| 5,515.0 |
| 5,245.0 |
| 5,365.0 |
| 5,114.0 |
| 5,131.0 |
| 4,791.0 |
| (104.0) |
| (109.0) |
| (112.0) |
| (116.0) |
| (132.0) |
| (134.0) |
| (137.0) |
| (138.0) |
| (141.0) |
| (145.0) |
| (148.0) |
| (146.0) |
| (146.0) |
| (143.0) |
| (120.0) |
| (118.0) |
| (121.0) |
| (123.0) |
| (120.0) |
| (120.0) |
| (125.0) |
| (129.0) |
| (133.0) |
| (138.0) |
| (142.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.0 |
| 162.0 |
| 164.0 |
| 165.0 |
| 168.0 |
| 166.0 |
| 164.0 |
| 164.0 |
| 173.0 |
| 475.0 |
| 480.0 |
| 483.0 |
| 474.0 |
| 475.0 |
| 478.0 |
| 480.0 |
| 483.0 |
| 494.0 |
| 488.0 |
| 19.0 |
| 21.0 |
| 8,863.0 |
| 8,705.0 |
| 8,567.0 |
| 12,378.0 |
| 12,552.0 |
| 12,425.0 |
| 12,323.0 |
| 11,724.0 |
| 11,822.0 |
| 11,672.0 |
| 10,740.0 |
| 10,396.0 |
| 10,545.0 |
| 10,237.0 |
| 10,207.0 |
| 9,844.0 |
| 9,888.0 |
| 9,512.0 |
| 9,373.0 |
| 9,088.0 |
| 9,194.0 |
| 9,011.0 |
| 9,130.0 |
| 8,778.0 |
| 8,579.0 |
| 12,539.0 |
| 12,714.0 |
| 12,589.0 |
| 12,488.0 |
| 11,892.0 |
| 11,988.0 |
| 11,836.0 |
| 10,904.0 |
| 10,569.0 |
| 11,020.0 |
| 10,717.0 |
| 10,690.0 |
| 10,318.0 |
| 10,363.0 |
| 9,990.0 |
| 9,853.0 |
| 9,571.0 |
| 9,688.0 |
| 9,499.0 |
| 9,149.0 |
| 8,799.0 |
| 307.0 |
| (3,379.0) |
| (1,516.0) |
| (434.0) |
| 43.0 |
| 335.0 |
| 579.0 |
| 735.0 |
| 13,356.0 |
| 12,359.0 |
| 11,724.0 |
| 11,520.0 |
| 12,468.0 |
| 11,971.0 |
| 11,511.0 |
| 11,594.0 |
| 11,634.0 |
| 10,958.0 |
| 10,976.0 |
| 10,913.0 |
| 9,035.0 |
| 8,694.0 |
| (3,029.0) |
| 61.0 |
| 2,665.0 |
| 1,781.0 |
| 807.0 |
| 404.0 |
| (699.0) |
| (446.0) |
| (911.0) |
| (880.0) |
| (928.0) |
| (807.0) |
| (1,178.0) |
| 986.0 |
| 396.0 |
| 416.0 |
| 269.0 |
| 217.0 |
| (116.0) |
| 733.0 |
| 325.0 |
| 626.0 |
| 375.0 |
| 8,567.0 |
| 12,378.0 |
| 12,552.0 |
| 12,425.0 |
| 12,323.0 |
| 11,724.0 |
| 11,822.0 |
| 11,672.0 |
| 10,740.0 |
| 10,396.0 |
| 10,545.0 |
| 10,237.0 |
| 10,207.0 |
| 9,844.0 |
| 9,888.0 |
| 9,512.0 |
| 9,373.0 |
| 9,088.0 |
| 9,194.0 |
| 9,011.0 |
| 9,130.0 |
| 8,778.0 |
| 6,535.0 |
| 6,393.0 |
| 7,616.0 |
| 7,768.0 |
| 10,233.0 |
| 7,500.0 |
| 6,879.0 |
| 6,954.0 |
| 6,815.0 |
| 7,507.0 |
| 7,266.0 |
| 7,406.0 |
| 7,095.0 |
| 7,050.0 |
| 6,689.0 |
| 6,728.0 |
| 6,352.0 |
| 6,197.0 |
| 5,907.0 |
| 6,065.0 |
| 5,883.0 |
| 7,021.0 |
| 6,663.0 |