| (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 | 1,867.0 | 2,433.0 | 1,985.0 | 2,154.0 | 1,379.0 | 1,101.0 | 901.0 | 2,202.0 | 2,120.0 | 1,816.0 | 1,832.0 | 4,105.0 | 2,848.0 | 6,817.0 | 4,691.0 | 5,577.0 | 4,000.0 | |||
| Restricted Cash | 170.0 | 88.0 | 23.0 | 36.0 | 22.0 | 137.0 | 21.0 | 17.0 | 20.0 | 0.0 | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | 2,625.0 | 5,944.0 | 2,392.0 | 1,850.0 | 2,713.0 | 3,743.0 | 5,333.0 | 4,299.0 | 3,730.0 | 4,531.0 | 2,591.0 | 1,238.0 | 1,045.4 | 944.0 | |||
| Cash And Short Term Investments | 1,867.0 | 2,433.0 | 1,985.0 | 4,779.0 | 7,323.0 | 3,493.0 | 2,751.0 | 4,915.0 | 5,863.0 | 7,149.0 | 6,131.0 | 7,835.0 | 7,379.0 | 9,408.0 | 5,929.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 135.0 | 108.0 | 94.0 | 90.0 | 98.0 | 362.0 | 555.0 | 712.0 | 696.0 | 592.0 | 619.0 | 600.0 | 899.0 | 822.0 | 682.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,109.0 | 6,132.0 | 6,446.0 | 6,353.0 | 6,099.0 | 5,945.0 | 6,141.0 | 6,344.0 | 6,007.0 | 5,484.0 | 5,078.0 | 4,544.0 | 7,120.0 | 5,957.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 242.0 | 257.0 | 267.0 | 261.0 | 262.0 | 278.0 | 229.0 | 286.0 | 330.0 | 283.0 | 349.0 | 107.0 | 309.0 | 301.0 | 282.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | 6,973.0 | 7,721.0 | 7,727.0 | 7,740.0 | 6,738.0 | 7,685.0 | 9,234.0 | 7,509.0 | 6,749.0 | 6,777.0 | 4,117.0 | 4,106.0 | 1,525.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.5 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 750.0 | 1,225.0 | 7,723.0 | 8,871.0 | 9,082.0 | 7,740.0 | 7,738.0 | 9,235.0 | 9,984.0 | 8,959.0 | 6,749.0 | 7,627.0 | 4,123.0 | 4,519.0 | 2,090.0 | 1,794.2 | ||||
| (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 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,894.0 | 1,867.0 | 2,423.0 | 2,070.0 | 3,031.0 | 2,433.0 | 1,589.0 | 1,963.0 | 2,130.0 | 1,985.0 | 2,550.0 | 2,268.0 | 2,082.0 | 2,154.0 | ||||||||||||||||||||||||||
| 3,188.9 |
| 4,221.2 |
| 2,662.8 |
| - |
| - |
| 163.7 |
| - |
| - |
| 6,622.4 |
| 4,944.0 |
| 3,352.7 |
| 4,221.2 |
| 2,662.8 |
| 454.4 |
| 407.5 |
| 435.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 887.0 | 715.0 | 1,011.0 | 1,056.0 | 1,107.0 | 780.0 | - | - | - | - | - | - | - | 181.0 | 169.0 | 115.5 | - | - | - | - |
| Other Current Assets | 887.0 | 715.0 | 1,011.0 | 1,056.0 | - | 1,764.0 | 1,064.0 | 1,499.0 | 1,185.0 | 1,134.0 | 1,154.0 | 1,048.0 | 1,310.0 | 914.0 | 581.0 | 481.2 | 328.1 | 460.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,086.0 | 7,567.0 | 11,016.0 | 9,290.0 | 9,111.0 | 7,190.0 | 4,706.0 | 7,126.0 | 7,744.0 | 8,875.0 | 7,904.0 | 26,531.0 | 23,283.0 | 21,398.0 | 12,661.0 | 11,065.3 | 8,460.2 | 6,286.6 | - | - |
| 4,877.0 |
| 3,962.8 |
| 3,316.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,771.0 | 4,869.0 | 5,203.0 | 5,115.0 | 4,863.0 | 4,653.0 | 4,681.0 | 4,747.0 | 4,410.0 | 3,968.0 | 3,524.0 | 3,058.0 | 4,360.0 | 3,466.0 | 2,891.0 | 2,439.4 | 2,002.0 | - | - | - |
| Property,Plant & Equipment Net | 1,338.0 | 1,263.0 | 1,243.0 | 1,238.0 | 1,236.0 | 1,292.0 | 1,460.0 | 1,597.0 | 1,597.0 | 1,516.0 | 1,554.0 | 1,486.0 | 2,760.0 | 2,491.0 | 1,986.0 | 1,523.3 | 1,314.3 | 1,198.7 | - | - |
| Long Term Investments | - | - | - | - | - | 833.0 | 1,275.0 | 3,778.0 | 6,331.0 | 3,969.0 | 3,391.0 | 5,736.0 | 4,971.0 | 3,044.0 | 2,453.0 | 2,492.0 | 1,381.8 | 106.2 | - | - |
| Equity Method Investments | 49.0 | 65.0 | - | 0.0 | 5,391.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,467.0 | 4,269.0 | 4,267.0 | 4,262.0 | 4,178.0 | 4,285.0 | 4,533.0 | 5,160.0 | 4,773.0 | 4,501.0 | 4,451.0 | 4,671.0 | 4,855.0 | 8,537.0 | 8,365.0 | 6,193.2 | 6,143.1 | 7,025.4 | - | - |
| Intangible Assets | - | 119.0 | 114.0 | 115.0 | 8.0 | 12.0 | 39.0 | 92.0 | 69.0 | 102.0 | 90.0 | 133.0 | 941.0 | 1,128.0 | 1,406.0 | 540.7 | 767.8 | 736.1 | - | - |
| Operating Lease Right Of Use Assets | 428.0 | 427.0 | 493.0 | 513.0 | 289.0 | 430.0 | 583.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2,959.0 | 2,936.0 | 3,089.0 | 3,169.0 | 3,255.0 | 3,537.0 | 3,980.0 | 4,792.0 | 5,199.0 | 4,608.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 565.0 | 464.0 | 383.0 | 581.0 | 591.0 | 131.0 | 133.0 | 274.0 | 273.0 | 276.0 | 365.0 | 207.0 | 266.0 | 476.0 | 449.0 | 189.2 | 341.1 | 239.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 17,610.0 | 19,365.0 | 21,620.0 | 20,850.0 | 26,626.0 | 19,310.0 | 18,174.0 | 22,819.0 | 25,986.0 | 23,847.0 | 17,755.0 | 45,132.0 | 41,488.0 | 37,074.0 | 27,320.0 | 22,003.8 | 18,408.3 | 15,592.4 | - | - |
| 185.0 |
| 192.4 |
| 170.3 |
| - |
| - |
| Short Term Debt | 750.0 | 1,225.0 | 750.0 | 1,150.0 | 1,355.0 | 0.0 | 1,000.0 | 1,550.0 | 750.0 | 1,450.0 | 0.0 | 850.0 | 6.0 | 413.0 | 565.0 | 300.0 | 0.0 | - | - | - |
| Deferred Revenue Current | 43.0 | 32.0 | 34.0 | 34.0 | 79.0 | 98.0 | 129.0 | 170.0 | 137.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 119.0 | 118.0 | 118.0 | 131.0 | 150.0 | 153.0 | 153.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 644.0 | 498.0 | 581.0 | 426.0 | 517.0 | 523.0 | 420.0 | 410.0 | 469.0 | 430.0 | 448.0 | 422.0 | 672.0 | 649.0 | 489.0 | 348.5 | 280.4 | - | - | - |
| Other Current Liabilities | 2,257.0 | 2,184.0 | 2,196.0 | 1,866.0 | 1,927.0 | 1,767.0 | 2,097.0 | 2,335.0 | 2,134.0 | 1,893.0 | 1,736.0 | 3,830.0 | 2,799.0 | 1,916.0 | 1,511.0 | 1,343.9 | 981.8 | 784.8 | - | - |
| Total Current Liabilities | 4,637.0 | 6,098.0 | 4,520.0 | 4,271.0 | 4,622.0 | 4,002.0 | 4,066.0 | 4,454.0 | 3,559.0 | 3,847.0 | 2,263.0 | 17,531.0 | 12,639.0 | 10,924.0 | 6,734.0 | 4,516.5 | 3,642.0 | 3,705.1 | - | - |
| 1,494.2 |
| 0.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 315.0 | 320.0 | 387.0 | 418.0 | 200.0 | 316.0 | 461.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,472.0 | 1,405.0 | 2,408.0 | 2,245.0 | 3,116.0 | 2,368.0 | 2,355.0 | 2,925.0 | 3,424.0 | 1,453.0 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 575.0 | 632.0 | 936.0 | 1,042.0 | 1,183.0 | 1,260.0 | 1,353.0 | 1,474.0 | 1,720.0 | 499.0 | 75.0 | 79.0 | 244.0 | 207.0 | 58.0 | 45.4 | 49.6 | 49.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 12,995.0 | 14,207.0 | 15,224.0 | 15,697.0 | 16,848.0 | 15,749.0 | 15,304.0 | 16,538.0 | 17,937.0 | 13,308.0 | 11,179.0 | 25,226.0 | 17,841.0 | 16,209.0 | 9,390.0 | 6,701.6 | 4,620.7 | 4,508.6 | - | - |
| 1.5 |
| 1.5 |
| - |
| - |
| Additional Paid In Capital | 18,785.0 | 18,289.0 | 17,792.0 | 17,279.0 | 16,659.0 | 16,497.0 | 16,126.0 | 15,716.0 | 15,293.0 | 14,907.0 | 14,538.0 | 13,887.0 | 13,031.0 | 12,062.0 | 11,145.0 | 10,480.7 | 9,986.2 | 9,585.9 | - | - |
| Retained Earnings | 39,428.0 | 37,951.0 | 36,531.0 | 34,315.0 | 36,090.0 | 22,961.0 | 17,754.0 | 16,459.0 | 13,929.0 | 14,959.0 | 7,713.0 | 18,900.0 | 18,854.0 | 15,998.0 | 13,389.0 | 10,160.1 | 8,359.1 | 5,970.0 | - | - |
| Accumulated Other Comprehensive Income | 207.0 | 206.0 | 185.0 | 259.0 | 398.0 | 616.0 | 384.0 | 498.0 | 717.0 | (124.0) | 526.0 | 1,171.0 | 1,156.0 | 856.0 | 549.0 | 751.3 | 818.1 | 903.5 | - | - |
| Treasury Stock | - | - | - | 46,702.0 | 43,371.0 | 36,515.0 | 31,396.0 | 26,394.0 | 21,892.0 | 19,205.0 | 16,203.0 | 14,054.0 | 9,396.0 | 8,053.0 | 7,155.0 | 6,091.4 | 5,377.3 | 5,377.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,615.0 | 5,158.0 | 6,396.0 | 5,153.0 | 9,778.0 | 3,561.0 | 2,870.0 | 6,281.0 | 8,049.0 | 10,526.0 | 6,576.0 | 19,906.0 | 23,647.0 | 20,865.0 | 17,930.0 | 15,302.0 | 13,787.6 | 11,083.9 | 11,704.6 | - |
| Total Equity | 4,615.0 | 5,158.0 | 6,396.0 | 5,153.0 | 9,778.0 | 3,561.0 | 2,870.0 | 6,281.0 | 8,049.0 | 10,526.0 | 6,576.0 | 19,906.0 | 23,647.0 | 20,865.0 | 17,930.0 | 15,302.0 | 13,787.6 | 11,083.9 | 11,704.6 | - |
| 0.0 |
| - |
| - |
| - |
| Net debt | (1,117.0) | (1,208.0) | 5,738.0 | 4,092.0 | 1,759.0 | 4,247.0 | 4,987.0 | 4,320.0 | 4,121.0 | 1,810.0 | 618.0 | (208.0) | (3,256.0) | (4,889.0) | (3,839.0) | (4,828.2) | (4,944.0) | - | - | - |
| Working Capital | 449.0 | 1,469.0 | 6,496.0 | 5,019.0 | 4,489.0 | 3,188.0 | 640.0 | 2,672.0 | 4,185.0 | 5,028.0 | 5,641.0 | 9,000.0 | 10,644.0 | 10,474.0 | 5,927.0 | 6,548.8 | 4,818.2 | 2,581.5 | - | - |
| Book Value | 4,615.0 | 5,158.0 | 6,396.0 | 5,153.0 | 9,778.0 | 3,561.0 | 2,870.0 | 6,281.0 | 8,049.0 | 10,526.0 | 6,576.0 | 19,906.0 | 23,647.0 | 20,865.0 | 17,930.0 | 15,302.0 | 13,787.6 | 11,083.9 | 11,704.6 | - |
| Tangible Book Value | 148.0 | 770.0 | 2,015.0 | 776.0 | 5,592.0 | (736.0) | (1,702.0) | 1,029.0 | 3,207.0 | 5,923.0 | 2,035.0 | 15,102.0 | 17,851.0 | 11,200.0 | 8,159.0 | 8,568.1 | 6,876.8 | 3,322.3 | - | - |
| 2,037.0 |
| 1,742.0 |
| 1,798.0 |
| 1,379.0 |
| 1,244.0 |
| 2,128.0 |
| 1,667.0 |
| 1,101.0 |
| 963.0 |
| 1,006.0 |
| 880.0 |
| 901.0 |
| 897.0 |
| 1,508.0 |
| 1,695.0 |
| 2,202.0 |
| 2,086.0 |
| 1,619.0 |
| 2,527.0 |
| 2,120.0 |
| 2,636.0 |
| 1,979.0 |
| 1,816.0 |
| 1,753.0 |
| 2,001.0 |
| 2,686.0 |
| Restricted Cash | 153.0 | 170.0 | 142.0 | 152.0 | 156.0 | 88.0 | 102.0 | 112.0 | 79.0 | 23.0 | 25.0 | 22.0 | 41.0 | 36.0 | 28.0 | 26.0 | 20.0 | 22.0 | 22.0 | 15.0 | 23.0 | 137.0 | 126.0 | - | - | 21.0 | 12.0 | 13.0 | 17.0 | - | 15.0 | 17.0 | 19.0 | - | 21.0 | 19.0 | - | 24.0 | - | - |
| Short Term Investments | - | - | - | 26.0 | 30.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,700.0 | 2,398.0 | 2,697.0 | 4,297.0 | 3,550.0 | 1,850.0 | 2,189.0 | 2,969.0 | 2,746.0 | 2,713.0 | 2,752.0 | 2,388.0 | 2,279.0 | 3,743.0 | 6,381.0 | 4,775.0 | 5,333.0 | 6,292.0 | 6,085.0 | 5,327.0 |
| Cash And Short Term Investments | 2,894.0 | 1,867.0 | 2,423.0 | 2,096.0 | 3,061.0 | 2,433.0 | 1,589.0 | 1,963.0 | 2,130.0 | 1,985.0 | 2,550.0 | 2,268.0 | 2,082.0 | 2,154.0 | 2,037.0 | 1,742.0 | 1,798.0 | 1,379.0 | 1,244.0 | 2,128.0 | 3,367.0 | 3,499.0 | 3,660.0 | 5,303.0 | 4,430.0 | 2,751.0 | 3,086.0 | 4,477.0 | 4,441.0 | 4,915.0 | 4,838.0 | 4,007.0 | 4,806.0 | 5,863.0 | 9,017.0 | 6,754.0 | 7,149.0 | 8,045.0 | 8,086.0 | 8,013.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 152.0 | 135.0 | 122.0 | 108.0 | 108.0 | 108.0 | 118.0 | 96.0 | 89.0 | 94.0 | 74.0 | 77.0 | 80.0 | 90.0 | 84.0 | 82.0 | 87.0 | 98.0 | 93.0 | 137.0 | 348.0 | 362.0 | 477.0 | 845.0 | 635.0 | 555.0 | 714.0 | 797.0 | 716.0 | 712.0 | 761.0 | 745.0 | 683.0 | 696.0 | 619.0 | 592.0 | 592.0 | 626.0 | 628.0 | 599.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 909.0 | 887.0 | 753.0 | 798.0 | 794.0 | 715.0 | 1,186.0 | 1,032.0 | 1,185.0 | 1,011.0 | 689.0 | 796.0 | 949.0 | 1,056.0 | 1,162.0 | 1,237.0 | 1,154.0 | |||||||||||||||||||||||
| Other Current Assets | 909.0 | 887.0 | 753.0 | 798.0 | 794.0 | 715.0 | 1,186.0 | 1,032.0 | 1,185.0 | 1,011.0 | 689.0 | 796.0 | 949.0 | 1,056.0 | 1,162.0 | 1,237.0 | 1,154.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,259.0 | 5,086.0 | 5,393.0 | 5,919.0 | 6,872.0 | 7,567.0 | 7,061.0 | 7,269.0 | 10,406.0 | 11,016.0 | 10,314.0 | 8,717.0 | 8,598.0 | 9,290.0 | 5,289.0 | 5,067.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,198.0 | 1,165.0 | 1,333.0 | 1,333.0 | 1,293.0 | 1,263.0 | 1,273.0 | 1,285.0 | 1,281.0 | 1,243.0 | 1,201.0 | 1,227.0 | 1,235.0 | 1,238.0 | 1,194.0 | 1,173.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 48.0 | 49.0 | 54.0 | 65.0 | 65.0 | 65.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,463.0 | 4,467.0 | 4,376.0 | 4,386.0 | 4,357.0 | 4,269.0 | 4,321.0 | 4,285.0 | 4,235.0 | 4,267.0 | 4,238.0 | 4,244.0 | 4,287.0 | 4,262.0 | 4,058.0 | 4,113.0 | 4,141.0 | 4,178.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | 119.0 | 131.0 | 146.0 | 119.0 | 129.0 | 139.0 | 106.0 | 114.0 | 122.0 | 127.0 | 134.0 | 115.0 | 18.0 | 6.0 | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 446.0 | 428.0 | 367.0 | 398.0 | 419.0 | 427.0 | 428.0 | 439.0 | 469.0 | 493.0 | 446.0 | 470.0 | 486.0 | 513.0 | 527.0 | 541.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2,949.0 | 2,959.0 | 2,898.0 | 2,900.0 | 2,920.0 | 2,936.0 | 2,984.0 | 3,011.0 | 3,052.0 | 3,089.0 | 3,086.0 | 3,143.0 | 3,111.0 | 3,169.0 | 3,144.0 | 3,227.0 | 3,224.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 568.0 | 565.0 | 576.0 | 505.0 | 507.0 | 464.0 | 404.0 | 457.0 | 429.0 | 383.0 | 547.0 | 656.0 | 630.0 | 581.0 | 497.0 | 467.0 | 543.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 17,893.0 | 17,437.0 | 17,791.0 | 17,961.0 | 18,954.0 | 19,365.0 | 19,915.0 | 20,378.0 | 21,418.0 | 21,620.0 | 21,184.0 | 19,956.0 | 20,004.0 | 20,850.0 | 19,097.0 | 19,653.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 311.0 | 242.0 | 308.0 | 336.0 | 292.0 | 257.0 | 283.0 | 319.0 | 300.0 | 267.0 | 303.0 | 294.0 | 280.0 | 261.0 | 224.0 | 249.0 | 245.0 | 262.0 | 265.0 | 285.0 | 324.0 | 278.0 | 307.0 | 305.0 | 268.0 | 229.0 | 296.0 | 303.0 | 251.0 | 286.0 | 225.0 | 253.0 | 252.0 | 330.0 | 284.0 | 296.0 | 283.0 | 278.0 | 304.0 | 275.0 |
| Short Term Debt | 750.0 | 750.0 | 1,175.0 | 1,175.0 | 425.0 | 1,225.0 | 800.0 | 1,550.0 | 1,550.0 | 750.0 | 750.0 | 0.0 | 0.0 | 1,150.0 | 1,150.0 | 1,149.0 | 1,755.0 | 1,355.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 50.0 | 43.0 | 41.0 | 40.0 | 40.0 | 32.0 | 35.0 | 33.0 | 33.0 | 34.0 | 37.0 | 37.0 | 45.0 | 34.0 | 31.0 | 33.0 | 38.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 126.0 | 119.0 | 118.0 | 127.0 | 131.0 | 118.0 | 115.0 | 120.0 | 121.0 | 118.0 | 114.0 | 120.0 | 125.0 | 131.0 | 141.0 | 144.0 | ||||||||||||||||||||||||
| Accrued Expenses | 487.0 | 644.0 | 581.0 | 438.0 | 382.0 | 498.0 | 470.0 | 351.0 | 338.0 | 581.0 | 520.0 | 395.0 | 393.0 | 426.0 | 436.0 | 363.0 | 356.0 | |||||||||||||||||||||||
| Other Current Liabilities | 2,457.0 | 2,257.0 | 2,237.0 | 2,288.0 | 2,217.0 | 2,184.0 | 2,275.0 | 2,004.0 | 1,929.0 | 2,196.0 | 1,967.0 | 1,790.0 | 1,829.0 | 1,866.0 | 1,765.0 | 1,735.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 5,134.0 | 4,637.0 | 5,831.0 | 5,940.0 | 5,880.0 | 6,098.0 | 5,639.0 | 5,799.0 | 5,233.0 | 4,520.0 | 4,782.0 | 3,555.0 | 3,206.0 | 4,271.0 | 3,974.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7,724.0 | 6,738.0 | 7,235.0 | 7,243.0 | 7,700.0 | 7,685.0 | 7,661.0 | 9,201.0 | 9,208.0 | 9,234.0 | 9,251.0 | 6,756.0 | 7,509.0 | 7,582.0 | 9,054.0 | 9,030.0 |
| Operating Lease Liabilities Non-Current | 332.0 | 315.0 | 264.0 | 287.0 | 302.0 | 320.0 | 326.0 | 332.0 | 362.0 | 387.0 | 355.0 | 378.0 | 395.0 | 418.0 | 432.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,438.0 | 1,431.0 | 1,377.0 | 1,296.0 | 1,413.0 | 1,405.0 | 1,777.0 | 1,814.0 | 2,417.0 | 2,408.0 | 2,264.0 | 2,137.0 | 2,226.0 | 2,245.0 | 2,231.0 | 2,400.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 583.0 | 575.0 | 597.0 | 687.0 | 658.0 | 632.0 | 578.0 | 734.0 | 959.0 | 936.0 | 911.0 | 897.0 | 1,069.0 | 1,042.0 | 1,028.0 | 1,011.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 13,481.0 | 12,954.0 | 13,072.0 | 13,212.0 | 14,004.0 | 14,207.0 | 14,495.0 | 14,853.0 | 15,145.0 | 15,224.0 | 15,285.0 | 14,688.0 | 14,617.0 | 15,697.0 | 14,244.0 | 14,410.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 |
| Additional Paid In Capital | 18,844.0 | 18,785.0 | 18,646.0 | 18,558.0 | 18,362.0 | 18,289.0 | 18,161.0 | 18,058.0 | 17,891.0 | 17,792.0 | 17,639.0 | 17,529.0 | 17,364.0 | 17,279.0 | 17,147.0 | 17,059.0 | ||||||||||||||||||||||||
| Retained Earnings | 39,665.0 | 39,296.0 | 39,037.0 | 38,542.0 | 38,314.0 | 37,951.0 | 37,407.0 | 36,926.0 | 36,826.0 | 36,531.0 | 35,941.0 | 34,775.0 | 34,744.0 | 34,315.0 | 33,766.0 | 33,960.0 | 34,615.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 211.0 | 207.0 | 212.0 | 195.0 | 192.0 | 206.0 | 232.0 | 165.0 | 171.0 | 185.0 | 179.0 | 167.0 | 231.0 | 259.0 | 340.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 46,954.0 | 46,702.0 | 46,402.0 | 46,101.0 | 44,809.0 | 43,371.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,412.0 | 4,483.0 | 4,719.0 | 4,749.0 | 4,829.0 | 5,158.0 | 5,420.0 | 5,509.0 | 6,273.0 | 6,396.0 | 5,899.0 | 5,268.0 | 5,387.0 | 5,153.0 | 4,853.0 | 5,243.0 | ||||||||||||||||||||||||
| Total Equity | 4,412.0 | 4,483.0 | 4,719.0 | 4,749.0 | 4,829.0 | 5,158.0 | 5,420.0 | 5,509.0 | 6,273.0 | 6,396.0 | 5,899.0 | 5,268.0 | 5,387.0 | 5,153.0 | 4,853.0 | 5,243.0 | 7,054.0 | 9,778.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 750.0 | 750.0 | 1,175.0 | 1,175.0 | 425.0 | 1,225.0 | 800.0 | 1,550.0 | 1,550.0 | 750.0 | 750.0 | 0.0 | 0.0 | 1,150.0 | 1,150.0 | 1,149.0 | 1,755.0 | 1,355.0 | 1,355.0 | 750.0 | 750.0 | 0.0 | 0.0 | 500.0 | 8,724.0 | 7,738.0 | 7,735.0 | 9,293.0 | 9,250.0 | 9,235.0 | 9,211.0 | 9,201.0 | 9,208.0 | 9,984.0 | 11,451.0 | 8,956.0 | 8,959.0 | 9,032.0 | 9,054.0 | 9,036.0 |
| Net debt | (2,144.0) | (1,117.0) | (1,248.0) | (921.0) | (2,636.0) | (1,208.0) | (789.0) | (413.0) | (580.0) | (1,235.0) | (1,800.0) | (2,268.0) | (2,082.0) | (1,004.0) | (887.0) | (593.0) | (43.0) | (24.0) | ||||||||||||||||||||||
| Working Capital | 1,125.0 | 449.0 | (438.0) | (21.0) | 992.0 | 1,469.0 | 1,422.0 | 1,470.0 | 5,173.0 | 6,496.0 | 5,532.0 | 5,162.0 | 5,392.0 | 5,019.0 | 1,315.0 | 1,095.0 | 2,367.0 | |||||||||||||||||||||||
| Book Value | 4,412.0 | 4,483.0 | 4,719.0 | 4,749.0 | 4,829.0 | 5,158.0 | 5,420.0 | 5,509.0 | 6,273.0 | 6,396.0 | 5,899.0 | 5,268.0 | 5,387.0 | 5,153.0 | 4,853.0 | 5,243.0 | 7,054.0 | 9,778.0 | ||||||||||||||||||||||
| Tangible Book Value | (51.0) | 16.0 | 224.0 | 232.0 | 326.0 | 770.0 | 970.0 | 1,085.0 | 1,932.0 | 2,015.0 | 1,539.0 | 897.0 | 966.0 | 776.0 | 777.0 | 1,124.0 | 2,913.0 | |||||||||||||||||||||||
| 1,107.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,107.0 |
| 965.0 |
| 805.0 |
| 789.0 |
| 780.0 |
| 1,486.0 |
| 1,246.0 |
| 1,183.0 |
| 1,064.0 |
| 1,409.0 |
| 1,570.0 |
| 1,508.0 |
| 1,499.0 |
| 1,364.0 |
| 1,432.0 |
| 1,274.0 |
| 1,185.0 |
| 1,270.0 |
| 1,147.0 |
| 1,134.0 |
| 1,112.0 |
| 1,200.0 |
| 1,091.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,349.0 |
| 9,111.0 |
| 17,756.0 |
| 20,061.0 |
| 6,691.0 |
| 7,190.0 |
| 6,739.0 |
| 7,394.0 |
| 6,248.0 |
| 4,706.0 |
| 5,209.0 |
| 6,844.0 |
| 6,665.0 |
| 7,126.0 |
| 6,963.0 |
| 6,184.0 |
| 6,763.0 |
| 7,744.0 |
| 10,906.0 |
| 8,493.0 |
| 8,875.0 |
| 9,783.0 |
| 9,914.0 |
| 9,703.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,192.0 |
| 1,236.0 |
| 1,225.0 |
| 1,257.0 |
| 1,321.0 |
| 1,292.0 |
| 1,301.0 |
| 1,364.0 |
| 1,409.0 |
| 1,460.0 |
| 1,516.0 |
| 1,573.0 |
| 1,582.0 |
| 1,597.0 |
| 1,580.0 |
| 1,576.0 |
| 1,548.0 |
| 1,597.0 |
| 1,538.0 |
| 1,496.0 |
| 1,516.0 |
| 1,526.0 |
| 1,502.0 |
| 1,497.0 |
| - |
| 933.0 |
| 1,323.0 |
| 1,059.0 |
| 833.0 |
| 663.0 |
| 832.0 |
| 1,077.0 |
| 1,275.0 |
| 1,446.0 |
| 1,936.0 |
| 2,969.0 |
| 3,778.0 |
| 4,276.0 |
| 5,418.0 |
| 5,919.0 |
| 6,331.0 |
| 4,754.0 |
| 4,540.0 |
| 3,969.0 |
| 3,921.0 |
| 3,541.0 |
| 3,370.0 |
| - |
| 33.0 |
| 7.0 |
| - |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 868.0 |
| 902.0 |
| 885.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,138.0 |
| 4,212.0 |
| 4,591.0 |
| 4,285.0 |
| 4,537.0 |
| 4,910.0 |
| 4,850.0 |
| 4,533.0 |
| 5,097.0 |
| 5,185.0 |
| 5,208.0 |
| 5,160.0 |
| 5,170.0 |
| 5,199.0 |
| 4,815.0 |
| 4,773.0 |
| 4,665.0 |
| 4,648.0 |
| 4,501.0 |
| 4,727.0 |
| 4,487.0 |
| 4,519.0 |
| 8.0 |
| 3.0 |
| 3.0 |
| 5.0 |
| 12.0 |
| 19.0 |
| 56.0 |
| 50.0 |
| 39.0 |
| 79.0 |
| 94.0 |
| 108.0 |
| 92.0 |
| 106.0 |
| 123.0 |
| 53.0 |
| 69.0 |
| 92.0 |
| 86.0 |
| 102.0 |
| 117.0 |
| 74.0 |
| 82.0 |
| 570.0 |
| 289.0 |
| 338.0 |
| 369.0 |
| 477.0 |
| 430.0 |
| 499.0 |
| 536.0 |
| 598.0 |
| 583.0 |
| 634.0 |
| 670.0 |
| 696.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,255.0 |
| 3,297.0 |
| 3,343.0 |
| 3,448.0 |
| 3,537.0 |
| 3,749.0 |
| 4,203.0 |
| 4,287.0 |
| 3,980.0 |
| 4,374.0 |
| 4,468.0 |
| 4,710.0 |
| 4,792.0 |
| 4,992.0 |
| 5,052.0 |
| 5,166.0 |
| 5,199.0 |
| 5,242.0 |
| 5,263.0 |
| 4,608.0 |
| - |
| - |
| - |
| 591.0 |
| 133.0 |
| 132.0 |
| 124.0 |
| 131.0 |
| 914.0 |
| 719.0 |
| 410.0 |
| 414.0 |
| 359.0 |
| 399.0 |
| 391.0 |
| 274.0 |
| 565.0 |
| 436.0 |
| 291.0 |
| 273.0 |
| 286.0 |
| 282.0 |
| 276.0 |
| 428.0 |
| 475.0 |
| 437.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,980.0 |
| 26,626.0 |
| 29,257.0 |
| 31,823.0 |
| 18,731.0 |
| 19,310.0 |
| 18,421.0 |
| 20,014.0 |
| 18,929.0 |
| 18,174.0 |
| 18,714.0 |
| 21,169.0 |
| 22,329.0 |
| 22,819.0 |
| 23,652.0 |
| 23,988.0 |
| 24,555.0 |
| 25,986.0 |
| 27,483.0 |
| 24,808.0 |
| 23,847.0 |
| 20,502.0 |
| 19,993.0 |
| 19,608.0 |
| 1,355.0 |
| 750.0 |
| 750.0 |
| 0.0 |
| 0.0 |
| 500.0 |
| 1,000.0 |
| 1,000.0 |
| 500.0 |
| 2,050.0 |
| 1,550.0 |
| 1,550.0 |
| 1,550.0 |
| 0.0 |
| 0.0 |
| 750.0 |
| 2,200.0 |
| 2,200.0 |
| 1,450.0 |
| 1,450.0 |
| - |
| 6.0 |
| 79.0 |
| 85.0 |
| 90.0 |
| 114.0 |
| 98.0 |
| 105.0 |
| 103.0 |
| 108.0 |
| 129.0 |
| 169.0 |
| 178.0 |
| 174.0 |
| 170.0 |
| 163.0 |
| - |
| - |
| 137.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.0 |
| 150.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.0 |
| 170.0 |
| 169.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 517.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,851.0 |
| 1,927.0 |
| 1,864.0 |
| 2,044.0 |
| 1,849.0 |
| 1,767.0 |
| 2,536.0 |
| 2,440.0 |
| 2,175.0 |
| 2,097.0 |
| 2,507.0 |
| 2,515.0 |
| 2,418.0 |
| 2,335.0 |
| 1,989.0 |
| 2,117.0 |
| 1,918.0 |
| 2,134.0 |
| 1,870.0 |
| 1,693.0 |
| 1,893.0 |
| 1,813.0 |
| 1,718.0 |
| 1,651.0 |
| 3,972.0 |
| 4,982.0 |
| 4,622.0 |
| 5,296.0 |
| 5,063.0 |
| 5,130.0 |
| 4,002.0 |
| 3,840.0 |
| 4,692.0 |
| 4,673.0 |
| 4,066.0 |
| 3,685.0 |
| 5,209.0 |
| 4,500.0 |
| 4,454.0 |
| 4,006.0 |
| 2,608.0 |
| 2,568.0 |
| 3,559.0 |
| 4,596.0 |
| 4,433.0 |
| 3,847.0 |
| 3,763.0 |
| 2,206.0 |
| 2,107.0 |
| 448.0 |
| 481.0 |
| 200.0 |
| 224.0 |
| 255.0 |
| 344.0 |
| 316.0 |
| 379.0 |
| 411.0 |
| 456.0 |
| 461.0 |
| 497.0 |
| 519.0 |
| 547.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,701.0 |
| 3,116.0 |
| 3,904.0 |
| 4,002.0 |
| 2,381.0 |
| 2,368.0 |
| 2,280.0 |
| 2,584.0 |
| 2,619.0 |
| 2,355.0 |
| 2,620.0 |
| 2,684.0 |
| 2,893.0 |
| 2,925.0 |
| 3,316.0 |
| 3,290.0 |
| 3,314.0 |
| 3,424.0 |
| 2,098.0 |
| 1,958.0 |
| 1,888.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,184.0 |
| 1,183.0 |
| 1,161.0 |
| 1,156.0 |
| 1,251.0 |
| 1,260.0 |
| 1,264.0 |
| 1,264.0 |
| 1,342.0 |
| 1,353.0 |
| 1,407.0 |
| 1,408.0 |
| 1,486.0 |
| 1,474.0 |
| 1,740.0 |
| 1,743.0 |
| 1,869.0 |
| 1,720.0 |
| 64.0 |
| 66.0 |
| 64.0 |
| 70.0 |
| 76.0 |
| 74.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,926.0 |
| 16,848.0 |
| 18,312.0 |
| 18,807.0 |
| 14,961.0 |
| 15,749.0 |
| 15,501.0 |
| 17,112.0 |
| 16,814.0 |
| 15,304.0 |
| 15,444.0 |
| 17,063.0 |
| 17,126.0 |
| 16,538.0 |
| 16,723.0 |
| 16,842.0 |
| 16,959.0 |
| 17,937.0 |
| 16,009.0 |
| 13,213.0 |
| 13,308.0 |
| 13,683.0 |
| 13,540.0 |
| 13,291.0 |
| 16,904.0 |
| 16,659.0 |
| 16,750.0 |
| 16,676.0 |
| 16,546.0 |
| 16,497.0 |
| 16,373.0 |
| 15,844.0 |
| 15,723.0 |
| 16,126.0 |
| 15,988.0 |
| 15,911.0 |
| 15,785.0 |
| 15,716.0 |
| 15,571.0 |
| 15,478.0 |
| 15,362.0 |
| 15,293.0 |
| 15,077.0 |
| 14,989.0 |
| 14,907.0 |
| 14,782.0 |
| 14,684.0 |
| 14,627.0 |
| 36,090.0 |
| 34,230.0 |
| 34,086.0 |
| 23,476.0 |
| 22,961.0 |
| 22,230.0 |
| 21,681.0 |
| 21,051.0 |
| 17,754.0 |
| 17,315.0 |
| 17,125.0 |
| 16,847.0 |
| 16,459.0 |
| 15,699.0 |
| 14,977.0 |
| 14,335.0 |
| 13,929.0 |
| 16,021.0 |
| 15,994.0 |
| 14,959.0 |
| 9,036.0 |
| 8,642.0 |
| 8,207.0 |
| 323.0 |
| 342.0 |
| 398.0 |
| 522.0 |
| 560.0 |
| 553.0 |
| 616.0 |
| 411.0 |
| 321.0 |
| 285.0 |
| 384.0 |
| 361.0 |
| 464.0 |
| 464.0 |
| 498.0 |
| 550.0 |
| 581.0 |
| 800.0 |
| 717.0 |
| 437.0 |
| 165.0 |
| (124.0) |
| 1,204.0 |
| 829.0 |
| 685.0 |
| 40,559.0 |
| 38,308.0 |
| 36,807.0 |
| 36,515.0 |
| 36,096.0 |
| 34,946.0 |
| 34,946.0 |
| 31,396.0 |
| 30,396.0 |
| 29,396.0 |
| 27,895.0 |
| 26,394.0 |
| 24,893.0 |
| 23,892.0 |
| 22,903.0 |
| 21,892.0 |
| 20,063.0 |
| 19,555.0 |
| 19,205.0 |
| 18,205.0 |
| 17,704.0 |
| 17,204.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,054.0 |
| 9,778.0 |
| 10,945.0 |
| 13,016.0 |
| 3,770.0 |
| 3,561.0 |
| 2,920.0 |
| 2,902.0 |
| 2,115.0 |
| 2,870.0 |
| 3,270.0 |
| 4,106.0 |
| 5,203.0 |
| 6,281.0 |
| 6,929.0 |
| 7,146.0 |
| 7,596.0 |
| 8,049.0 |
| 11,474.0 |
| 11,595.0 |
| 10,539.0 |
| 6,819.0 |
| 6,453.0 |
| 6,317.0 |
| 10,945.0 |
| 13,016.0 |
| 3,770.0 |
| 3,561.0 |
| 2,920.0 |
| 2,902.0 |
| 2,115.0 |
| 2,870.0 |
| 3,270.0 |
| 4,106.0 |
| 5,203.0 |
| 6,281.0 |
| 6,929.0 |
| 7,146.0 |
| 7,596.0 |
| 8,049.0 |
| 11,474.0 |
| 11,595.0 |
| 10,539.0 |
| 6,819.0 |
| 6,453.0 |
| 6,317.0 |
| 111.0 |
| (1,378.0) |
| (2,617.0) |
| (3,499.0) |
| (3,660.0) |
| (4,803.0) |
| 4,294.0 |
| 4,987.0 |
| 4,649.0 |
| 4,816.0 |
| 4,809.0 |
| 4,320.0 |
| 4,373.0 |
| 5,194.0 |
| 4,402.0 |
| 4,121.0 |
| 2,434.0 |
| 2,202.0 |
| 1,810.0 |
| 987.0 |
| 968.0 |
| 1,023.0 |
| 4,489.0 |
| 12,460.0 |
| 14,998.0 |
| 1,561.0 |
| 3,188.0 |
| 2,899.0 |
| 2,702.0 |
| 1,575.0 |
| 640.0 |
| 1,524.0 |
| 1,635.0 |
| 2,165.0 |
| 2,672.0 |
| 2,957.0 |
| 3,576.0 |
| 4,195.0 |
| 4,185.0 |
| 6,310.0 |
| 4,060.0 |
| 5,028.0 |
| 6,020.0 |
| 7,708.0 |
| 7,596.0 |
| 10,945.0 |
| 13,016.0 |
| 3,770.0 |
| 3,561.0 |
| 2,920.0 |
| 2,902.0 |
| 2,115.0 |
| 2,870.0 |
| 3,270.0 |
| 4,106.0 |
| 5,203.0 |
| 6,281.0 |
| 6,929.0 |
| 7,146.0 |
| 7,596.0 |
| 8,049.0 |
| 11,474.0 |
| 11,595.0 |
| 10,539.0 |
| 6,819.0 |
| 6,453.0 |
| 6,317.0 |
| 5,592.0 |
| 6,804.0 |
| 8,801.0 |
| (826.0) |
| (736.0) |
| (1,636.0) |
| (2,064.0) |
| (2,785.0) |
| (1,702.0) |
| (1,906.0) |
| (1,173.0) |
| (113.0) |
| 1,029.0 |
| 1,653.0 |
| 1,824.0 |
| 2,728.0 |
| 3,207.0 |
| 6,717.0 |
| 6,861.0 |
| 5,936.0 |
| 1,975.0 |
| 1,892.0 |
| 1,716.0 |