| (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 | - | - | - | - | 2,354.0 | 3,315.0 | 1,494.0 | 1,093.0 | 3,062.0 | 3,182.0 | 3,054.0 | 3,149.0 | 3,275.0 | 2,367.0 | 2,052.0 | 1,592.0 | 1,560.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | 99.0 | 99.0 | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | 2,354.0 | 3,315.0 | 1,494.0 | 1,093.0 | 3,062.0 | 3,281.0 | 3,153.0 | 3,149.0 | 3,275.0 | 2,367.0 | 2,052.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 3,101.0 | 2,927.0 | 2,518.0 | 2,261.0 | 2,971.0 | 2,802.0 | 2,985.0 | 3,023.0 | 3,072.0 | 2,701.0 | 2,870.0 | 5,019.0 | 4,808.0 | 4,983.0 | 4,502.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 2,213.0 | 2,180.0 | 2,006.0 | 1,742.0 | 2,050.0 | 1,928.0 | 1,880.0 | 1,813.0 | 1,696.0 | 1,208.0 | 1,265.0 | 2,057.0 | 1,895.0 | 2,125.0 | 2,100.0 | 2,105.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 6,408.0 | 6,185.0 | 5,524.0 | 5,390.0 | 9,427.0 | 9,055.0 | 8,671.0 | 8,370.0 | 7,873.0 | 7,327.0 | 7,105.0 | 9,411.0 | 9,092.0 | 8,934.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,384.0 | 1,335.0 | 1,275.0 | 1,276.0 | 2,108.0 | 1,715.0 | 1,874.0 | 1,943.0 | 1,776.0 | 1,517.0 | 1,537.0 | 2,951.0 | 2,725.0 | 2,767.0 | 2,677.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 8,319.0 | 7,155.0 | 7,610.0 | 8,259.0 | 5,793.0 | 6,326.0 | 4,277.0 | 3,137.0 | 3,794.0 | 4,051.0 | 4,289.0 | 3,559.0 | 4,055.0 | 3,787.0 | 4,324.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 8,924.0 | 7,687.0 | 8,156.0 | 8,775.0 | 6,331.0 | 6,648.0 | 4,792.0 | 3,825.0 | 4,064.0 | 4,318.0 | 4,580.0 | 4,081.0 | 4,322.0 | 4,347.0 | 4,603.0 | 4,657.0 | ||||
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 1,777.0 |
| 1,008.0 |
| 810.0 |
| - |
| - |
| - |
| - |
| - |
| 1,592.0 |
| 1,560.0 |
| 1,777.0 |
| 1,008.0 |
| 810.0 |
| 3,989.0 |
| 3,623.0 |
| 4,618.0 |
| - |
| - |
| 1,855.0 |
| 2,348.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,725.0 | 1,497.0 | 1,244.0 | 1,301.0 | 1,057.0 | 761.0 | 780.0 | 690.0 | 422.0 | 669.0 | 724.0 | 642.0 | 1,021.0 | 651.0 | 691.0 | 677.0 | 615.0 | 588.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,583.0 | 10,192.0 | 13,819.0 | 8,506.0 | 8,432.0 | 8,806.0 | 7,139.0 | 6,619.0 | 8,252.0 | 9,960.0 | 10,049.0 | 10,867.0 | 10,999.0 | 10,126.0 | 9,345.0 | 8,363.0 | 7,653.0 | 9,331.0 | - | - |
| 8,731.0 |
| 8,307.0 |
| 8,894.0 |
| 8,691.0 |
| - |
| - |
| Accumulated Depreciation | 3,537.0 | 3,378.0 | 3,161.0 | 3,151.0 | 5,689.0 | 5,367.0 | 5,029.0 | 4,808.0 | 4,552.0 | 4,396.0 | 4,176.0 | 5,609.0 | 5,487.0 | 5,425.0 | 5,294.0 | 5,020.0 | 5,394.0 | 5,184.0 | - | - |
| Property,Plant & Equipment Net | 2,871.0 | 2,807.0 | 2,363.0 | 2,239.0 | 3,738.0 | 3,688.0 | 3,642.0 | 3,562.0 | 3,321.0 | 2,931.0 | 2,929.0 | 3,802.0 | 3,605.0 | 3,509.0 | 3,437.0 | 3,287.0 | 3,500.0 | 3,507.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 18,193.0 | 18,067.0 | 14,480.0 | 13,946.0 | 6,967.0 | 6,734.0 | 6,536.0 | 6,455.0 | 5,316.0 | 3,909.0 | 3,847.0 | 4,238.0 | 7,509.0 | 8,026.0 | 8,771.0 | 8,656.0 | 7,078.0 | 6,562.0 | - | - |
| Intangible Assets | 9,458.0 | 10,436.0 | 6,263.0 | 6,572.0 | 2,877.0 | 2,468.0 | 2,615.0 | 2,751.0 | 1,890.0 | 902.0 | 938.0 | 1,689.0 | 1,672.0 | 1,838.0 | 1,969.0 | 2,150.0 | 1,144.0 | - | - | - |
| Operating Lease Right Of Use Assets | 637.0 | 692.0 | 550.0 | 439.0 | 558.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,859.0 | 2,744.0 | 2,566.0 | 2,151.0 | 1,945.0 | 1,186.0 | 565.0 | 1,003.0 | 810.0 | 200.0 | 239.0 | 637.0 | 926.0 | 319.0 | 339.0 | 387.0 | 388.0 | 1,640.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 41,964.0 | 44,246.0 | 42,746.0 | 35,672.0 | 24,715.0 | 22,882.0 | 20,497.0 | 20,390.0 | 19,589.0 | 21,732.0 | 22,088.0 | 24,177.0 | 24,711.0 | 23,818.0 | 23,861.0 | 22,843.0 | 19,763.0 | 21,040.0 | - | - |
| 2,409.0 |
| 1,949.0 |
| 2,699.0 |
| - |
| - |
| Short Term Debt | 605.0 | 532.0 | 546.0 | 516.0 | 538.0 | 322.0 | 515.0 | 688.0 | 270.0 | 267.0 | 291.0 | 522.0 | 267.0 | 560.0 | 279.0 | 71.0 | 566.0 | 1,221.0 | - | - |
| Deferred Revenue Current | 1,031.0 | 1,043.0 | 861.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 138.0 | 158.0 | 144.0 | 128.0 | 155.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3,616.0 | 3,875.0 | 3,210.0 | 3,038.0 | 3,266.0 | 2,910.0 | 2,658.0 | 2,598.0 | 2,342.0 | 2,126.0 | 2,058.0 | 2,876.0 | 3,184.0 | 2,732.0 | 2,772.0 | 2,864.0 | 2,378.0 | 2,480.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 9,797.0 | 5,742.0 | 5,032.0 | 7,777.0 | 6,246.0 | 5,785.0 | 5,976.0 | 6,164.0 | 5,045.0 | 8,008.0 | 7,800.0 | 8,454.0 | 7,625.0 | 7,133.0 | 6,465.0 | 5,849.0 | 4,956.0 | 6,573.0 | - | - |
| 4,586.0 |
| 3,998.0 |
| 3,297.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 505.0 | 511.0 | 404.0 | 312.0 | 413.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 327.0 | 484.0 | 425.0 | 210.0 | 270.0 | 572.0 | 823.0 | 592.0 | 764.0 | 762.0 | 406.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3,550.0 | 3,840.0 | 3,506.0 | 3,153.0 | - | - | 556.0 | 656.0 | 551.0 | 430.0 | 1,539.0 | 1,997.0 | 2,313.0 | 2,456.0 | 2,521.0 | 2,456.0 | 2,103.0 | 2,057.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 21,666.0 | 16,737.0 | 16,148.0 | 19,356.0 | 14,792.0 | 14,435.0 | 12,224.0 | 11,400.0 | 10,819.0 | 14,114.0 | 13,960.0 | 14,010.0 | 13,993.0 | 13,376.0 | 13,310.0 | 12,891.0 | 11,057.0 | 11,739.0 | - | - |
| 477.0 |
| 477.0 |
| - |
| - |
| Additional Paid In Capital | 85.0 | 169.0 | 62.0 | 57.0 | 522.0 | 470.0 | 393.0 | 348.0 | 297.0 | 205.0 | 170.0 | 161.0 | 352.0 | 324.0 | 317.0 | 192.0 | 157.0 | 146.0 | - | - |
| Retained Earnings | 40,603.0 | 40,830.0 | 40,070.0 | 28,053.0 | 26,047.0 | 24,955.0 | 24,199.0 | 23,072.0 | 21,995.0 | 21,716.0 | 21,308.0 | 19,867.0 | 18,930.0 | 18,107.0 | 17,310.0 | 15,869.0 | 14,714.0 | 14,002.0 | - | - |
| Accumulated Other Comprehensive Income | (821.0) | (868.0) | (1,253.0) | (1,485.0) | (872.0) | (1,577.0) | (1,722.0) | (1,015.0) | (1,019.0) | (1,999.0) | (1,617.0) | (575.0) | (189.0) | (731.0) | (562.0) | (426.0) | (496.0) | 141.0 | - | - |
| Treasury Stock | - | 18,972.0 | 18,667.0 | 16,738.0 | 16,291.0 | 15,920.0 | 15,114.0 | 13,935.0 | 13,032.0 | 12,831.0 | 12,257.0 | 9,811.0 | 600.0 | 7,882.0 | 7,143.0 | 6,320.0 | 6,297.0 | 5,653.0 | - | - |
| Minority Interest | 16.0 | 5,873.0 | 5,909.0 | 5,952.0 | 40.0 | 42.0 | 40.0 | 43.0 | 52.0 | 50.0 | 47.0 | 48.0 | 133.0 | 147.0 | 152.0 | 160.0 | 151.0 | - | - | - |
| Total Stockholders Equity | 20,282.0 | 21,636.0 | 20,689.0 | 10,364.0 | 9,883.0 | 8,405.0 | 8,233.0 | 8,947.0 | 8,718.0 | 7,568.0 | 8,081.0 | 10,119.0 | 10,585.0 | 10,295.0 | 10,399.0 | 9,792.0 | 8,555.0 | 9,113.0 | - | - |
| Total Equity | 20,298.0 | 27,509.0 | 26,598.0 | 16,316.0 | 9,923.0 | 8,447.0 | 8,273.0 | 8,990.0 | 8,770.0 | 7,618.0 | 8,128.0 | 10,167.0 | 10,718.0 | 10,442.0 | 10,551.0 | 9,952.0 | 8,706.0 | 9,301.0 | - | - |
| 4,564.0 |
| 4,518.0 |
| - |
| - |
| Net debt | - | - | - | - | 3,977.0 | 3,333.0 | 3,298.0 | 2,732.0 | 1,002.0 | 1,037.0 | 1,427.0 | 932.0 | 1,047.0 | 1,980.0 | 2,551.0 | 3,065.0 | 3,004.0 | 2,741.0 | - | - |
| Working Capital | (1,214.0) | 4,450.0 | 8,787.0 | 729.0 | 2,186.0 | 3,021.0 | 1,163.0 | 455.0 | 3,207.0 | 1,952.0 | 2,249.0 | 2,413.0 | 3,374.0 | 2,993.0 | 2,880.0 | 2,514.0 | 2,697.0 | 2,758.0 | - | - |
| Book Value | 20,282.0 | 21,636.0 | 20,689.0 | 10,364.0 | 9,883.0 | 8,405.0 | 8,233.0 | 8,947.0 | 8,718.0 | 7,568.0 | 8,081.0 | 10,119.0 | 10,585.0 | 10,295.0 | 10,399.0 | 9,792.0 | 8,555.0 | 9,113.0 | - | - |
| Tangible Book Value | (7,369.0) | (6,867.0) | (54.0) | (10,154.0) | 39.0 | (797.0) | (918.0) | (259.0) | 1,512.0 | 2,757.0 | 3,296.0 | 4,192.0 | 1,404.0 | 431.0 | (341.0) | (1,014.0) | 333.0 | 2,551.0 | - | - |
| - |
| - |
| 4,726.0 |
| 2,354.0 |
| 2,860.0 |
| 2,342.0 |
| 2,197.0 |
| 3,315.0 |
| 2,450.0 |
| 2,583.0 |
| 1,635.0 |
| 1,494.0 |
| 1,603.0 |
| 1,384.0 |
| 1,248.0 |
| 1,093.0 |
| 3,411.0 |
| 2,444.0 |
| 3,096.0 |
| 3,062.0 |
| 3,140.0 |
| 5,039.0 |
| 4,151.0 |
| 3,182.0 |
| 3,516.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,726.0 | 2,354.0 | 2,860.0 | 2,342.0 | 2,197.0 | 3,315.0 | 2,450.0 | 2,583.0 | 1,635.0 | 1,494.0 | 1,603.0 | 1,384.0 | 1,248.0 | 1,093.0 | 3,411.0 | 2,444.0 | 3,096.0 | 3,062.0 | 3,140.0 | 5,039.0 | 4,151.0 | 3,182.0 | 3,516.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,158.0 | 2,972.0 | 3,101.0 | 2,908.0 | 2,901.0 | 2,694.0 | 2,927.0 | 2,761.0 | 2,877.0 | 2,759.0 | 2,518.0 | 2,491.0 | 2,330.0 | 2,231.0 | 2,261.0 | 2,957.0 | 2,958.0 | 2,745.0 | 2,971.0 | 2,754.0 | 2,754.0 | 2,652.0 | 2,802.0 | 2,512.0 | 2,641.0 | 2,726.0 | 2,985.0 | 2,901.0 | 2,911.0 | 2,733.0 | 3,023.0 | 3,027.0 | 3,042.0 | 2,881.0 | 3,072.0 | 2,926.0 | 2,479.0 | 2,426.0 | 2,701.0 | 4,014.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,452.0 | 2,353.0 | 2,213.0 | 2,288.0 | 2,216.0 | 2,200.0 | 2,180.0 | 2,303.0 | 2,357.0 | 2,432.0 | 2,006.0 | 2,085.0 | 2,034.0 | 1,999.0 | 1,742.0 | 2,319.0 | 2,399.0 | 2,335.0 | 2,050.0 | 2,114.0 | 2,016.0 | 2,013.0 | 1,928.0 | 2,102.0 | 2,058.0 | 2,064.0 | 1,880.0 | 2,061.0 | 2,073.0 | 1,980.0 | 1,813.0 | 1,805.0 | 1,897.0 | 1,845.0 | 1,696.0 | 1,891.0 | 1,331.0 | 1,278.0 | 1,208.0 | 1,949.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,850.0 | 1,770.0 | 1,725.0 | 1,657.0 | 1,623.0 | 1,466.0 | 1,497.0 | 1,458.0 | 1,457.0 | 1,399.0 | 1,244.0 | 1,227.0 | 1,228.0 | 1,290.0 | 1,301.0 | 1,570.0 | 1,253.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 9,251.0 | 8,843.0 | 8,583.0 | 9,072.0 | 8,627.0 | 9,194.0 | 10,192.0 | 8,820.0 | 9,009.0 | 8,666.0 | 13,819.0 | 15,760.0 | 8,985.0 | 9,000.0 | 8,506.0 | 9,375.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 6,470.0 | 6,461.0 | 6,408.0 | 6,271.0 | 6,158.0 | 6,067.0 | 6,185.0 | 5,994.0 | 5,976.0 | 5,953.0 | 5,524.0 | 5,486.0 | 5,445.0 | 5,373.0 | 5,390.0 | 8,824.0 | 9,198.0 | 9,442.0 | 9,427.0 | 9,318.0 | 9,227.0 | 9,196.0 | 9,055.0 | 8,835.0 | 8,734.0 | 8,845.0 | 8,671.0 | 8,687.0 | 8,634.0 | 8,451.0 | 8,370.0 | 8,066.0 | 8,065.0 | 7,930.0 | 7,873.0 | 7,921.0 | 7,405.0 | 7,293.0 | 7,327.0 | 9,115.0 |
| Accumulated Depreciation | 3,620.0 | 3,594.0 | 3,537.0 | 3,480.0 | 3,401.0 | 3,324.0 | 3,378.0 | 3,306.0 | 3,287.0 | 3,252.0 | 3,161.0 | 3,218.0 | 3,182.0 | 3,110.0 | 3,151.0 | 5,465.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,850.0 | 2,867.0 | 2,871.0 | 2,791.0 | 2,757.0 | 2,743.0 | 2,807.0 | 2,688.0 | 2,689.0 | 2,701.0 | 2,363.0 | 2,268.0 | 2,263.0 | 2,263.0 | 2,239.0 | 3,359.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 18,153.0 | 18,182.0 | 18,193.0 | 18,158.0 | 17,999.0 | 17,906.0 | 18,067.0 | 17,936.0 | 17,964.0 | 17,983.0 | 14,480.0 | 14,131.0 | 14,097.0 | 14,087.0 | 13,946.0 | 14,748.0 | 7,631.0 | 7,695.0 | ||||||||||||||||||||||
| Intangible Assets | 8,954.0 | 9,205.0 | 9,458.0 | 9,669.0 | 9,823.0 | 10,025.0 | 10,436.0 | 10,627.0 | 10,976.0 | 11,270.0 | 6,263.0 | 6,147.0 | 6,299.0 | 6,460.0 | 6,572.0 | 6,930.0 | 2,699.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 677.0 | 640.0 | 637.0 | 638.0 | 639.0 | 658.0 | 692.0 | 685.0 | 686.0 | 635.0 | 550.0 | 508.0 | 436.0 | 434.0 | 439.0 | 531.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 2,880.0 | 2,842.0 | 2,859.0 | 2,827.0 | 2,772.0 | 2,742.0 | 2,744.0 | 2,606.0 | 2,611.0 | 2,640.0 | 2,566.0 | 2,508.0 | 2,265.0 | 2,268.0 | 2,151.0 | 2,630.0 | 2,061.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 42,088.0 | 41,939.0 | 41,964.0 | 42,517.0 | 41,978.0 | 42,610.0 | 44,246.0 | 45,585.0 | 46,440.0 | 46,513.0 | 42,746.0 | 44,173.0 | 36,147.0 | 36,241.0 | 35,672.0 | 37,042.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,468.0 | 1,339.0 | 1,384.0 | 1,272.0 | 1,340.0 | 1,260.0 | 1,335.0 | 1,251.0 | 1,271.0 | 1,234.0 | 1,275.0 | 1,218.0 | 1,207.0 | 1,219.0 | 1,276.0 | 2,040.0 | 2,049.0 | 2,100.0 | 2,108.0 | 1,966.0 | 1,797.0 | 1,694.0 | 1,715.0 | 1,426.0 | 1,521.0 | 1,649.0 | 1,874.0 | 1,785.0 | 1,730.0 | 1,794.0 | 1,943.0 | 1,647.0 | 1,603.0 | 1,596.0 | 1,776.0 | 1,613.0 | 1,368.0 | 1,335.0 | 1,517.0 | 2,230.0 |
| Short Term Debt | 5,804.0 | 5,832.0 | 4,797.0 | 5,953.0 | 6,187.0 | 1,066.0 | 532.0 | 2,991.0 | 3,155.0 | 3,227.0 | 547.0 | 667.0 | 1,959.0 | 1,792.0 | 2,115.0 | 3,227.0 | 2,762.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 1,175.0 | 1,088.0 | 1,031.0 | 1,125.0 | 1,112.0 | 1,037.0 | 1,043.0 | 1,088.0 | 1,100.0 | 1,133.0 | 861.0 | 946.0 | 940.0 | 901.0 | 751.0 | 886.0 | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 144.0 | 139.0 | 138.0 | 150.0 | 149.0 | 144.0 | 158.0 | 153.0 | 155.0 | 157.0 | 144.0 | 146.0 | 132.0 | 131.0 | 128.0 | 154.0 | ||||||||||||||||||||||||
| Accrued Expenses | 3,382.0 | 3,349.0 | 3,616.0 | 3,507.0 | 3,319.0 | 3,632.0 | 3,875.0 | 3,350.0 | 3,238.0 | 3,304.0 | 3,210.0 | 4,729.0 | 3,245.0 | 3,949.0 | 3,038.0 | 3,545.0 | 3,261.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 10,654.0 | 10,520.0 | 9,797.0 | 10,732.0 | 10,846.0 | 5,958.0 | 5,742.0 | 7,592.0 | 7,664.0 | 7,765.0 | 5,032.0 | 6,614.0 | 7,549.0 | 8,160.0 | 7,777.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,555.0 | 7,575.0 | 8,319.0 | 8,278.0 | 8,176.0 | 6,557.0 | 7,155.0 | 7,111.0 | 7,614.0 | 7,632.0 | 7,610.0 | 7,642.0 | 8,174.0 | 8,159.0 | 8,259.0 | 8,367.0 | 8,203.0 | 8,722.0 | 5,793.0 | 5,835.0 | 5,823.0 | 5,892.0 | 6,326.0 | 5,500.0 | 3,960.0 | 4,018.0 | 4,277.0 | 4,336.0 | 3,786.0 | 2,641.0 | 3,137.0 | 3,126.0 | 3,357.0 | 3,375.0 | 3,794.0 | 3,797.0 | 3,816.0 | 3,815.0 | 4,051.0 | 4,062.0 |
| Operating Lease Liabilities Non-Current | 554.0 | 513.0 | 505.0 | 488.0 | 488.0 | 489.0 | 511.0 | 511.0 | 511.0 | 465.0 | 404.0 | 360.0 | 305.0 | 306.0 | 312.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3,560.0 | 3,552.0 | 3,550.0 | 3,621.0 | 3,690.0 | 3,716.0 | 3,840.0 | 4,194.0 | 4,381.0 | 4,561.0 | 3,506.0 | 3,504.0 | 2,928.0 | 3,057.0 | 3,153.0 | - | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 21,769.0 | 21,647.0 | 21,666.0 | 22,631.0 | 22,712.0 | 16,231.0 | 16,737.0 | 18,897.0 | 19,659.0 | 19,958.0 | 16,148.0 | 17,760.0 | 18,800.0 | 19,527.0 | 19,356.0 | 20,755.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 | 477.0 |
| Additional Paid In Capital | 64.0 | 16.0 | 85.0 | 28.0 | 0.0 | 113.0 | 169.0 | 140.0 | 158.0 | 140.0 | 62.0 | 112.0 | 138.0 | 112.0 | 57.0 | 42.0 | 579.0 | |||||||||||||||||||||||
| Retained Earnings | 41,176.0 | 40,871.0 | 40,603.0 | 40,265.0 | 39,977.0 | 41,112.0 | 40,830.0 | 40,135.0 | 40,108.0 | 39,910.0 | 40,070.0 | 39,624.0 | 30,571.0 | 30,076.0 | 28,053.0 | 27,618.0 | 27,003.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (861.0) | (828.0) | (821.0) | (850.0) | (1,150.0) | (1,340.0) | (868.0) | (1,237.0) | (1,097.0) | (1,090.0) | (1,253.0) | (1,072.0) | (1,148.0) | (1,255.0) | (1,485.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 18,677.0 | 18,678.0 | 18,683.0 | 16,738.0 | 16,670.0 | 16,527.0 | 16,506.0 | ||||||||||||||||||||||
| Minority Interest | 16.0 | 15.0 | 16.0 | 16.0 | 17.0 | 5,889.0 | 5,873.0 | 5,889.0 | 5,881.0 | 5,881.0 | 5,909.0 | 5,949.0 | 5,987.0 | 5,987.0 | 5,952.0 | 5,972.0 | 39.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 20,303.0 | 20,277.0 | 20,282.0 | 19,870.0 | 19,249.0 | 20,490.0 | 21,636.0 | 20,799.0 | 20,900.0 | 20,674.0 | 20,689.0 | 20,464.0 | 11,360.0 | 10,727.0 | 10,364.0 | 10,315.0 | ||||||||||||||||||||||||
| Total Equity | 20,319.0 | 20,292.0 | 20,298.0 | 19,886.0 | 19,266.0 | 26,379.0 | 27,509.0 | 26,688.0 | 26,781.0 | 26,555.0 | 26,598.0 | 26,413.0 | 17,347.0 | 16,714.0 | 16,316.0 | 16,287.0 | 10,614.0 | 10,288.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 13,359.0 | 13,407.0 | 13,116.0 | 14,231.0 | 14,363.0 | 7,623.0 | 7,687.0 | 10,102.0 | 10,769.0 | 10,859.0 | 8,157.0 | 8,309.0 | 10,133.0 | 9,951.0 | 10,374.0 | 11,594.0 | 10,965.0 | 8,759.0 | 6,665.0 | 7,313.0 | 7,279.0 | 7,609.0 | 7,486.0 | 7,225.0 | 7,701.0 | 6,002.0 | 5,721.0 | 6,213.0 | 6,337.0 | 5,961.0 | 4,760.0 | 5,988.0 | 5,190.0 | 5,468.0 | 4,656.0 | 5,160.0 | 4,068.0 | 4,069.0 | 6,635.0 | 7,282.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,033.0 | 4,311.0 | |||||||||||||||||||||
| Working Capital | (1,403.0) | (1,677.0) | (1,214.0) | (1,660.0) | (2,219.0) | 3,236.0 | 4,450.0 | 1,228.0 | 1,345.0 | 901.0 | 8,787.0 | 9,146.0 | 1,436.0 | 840.0 | 729.0 | 563.0 | 5,467.0 | |||||||||||||||||||||||
| Book Value | 20,303.0 | 20,277.0 | 20,282.0 | 19,870.0 | 19,249.0 | 20,490.0 | 21,636.0 | 20,799.0 | 20,900.0 | 20,674.0 | 20,689.0 | 20,464.0 | 11,360.0 | 10,727.0 | 10,364.0 | 10,315.0 | 10,575.0 | 10,249.0 | ||||||||||||||||||||||
| Tangible Book Value | (6,804.0) | (7,110.0) | (7,369.0) | (7,957.0) | (8,573.0) | (7,441.0) | (6,867.0) | (7,764.0) | (8,040.0) | (8,579.0) | (54.0) | 186.0 | (9,036.0) | (9,820.0) | (10,154.0) | (11,363.0) | 245.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,054.0 |
| 1,057.0 |
| 1,038.0 |
| 849.0 |
| 819.0 |
| 761.0 |
| 815.0 |
| 750.0 |
| 771.0 |
| 780.0 |
| 785.0 |
| 784.0 |
| 697.0 |
| 690.0 |
| 333.0 |
| 342.0 |
| 330.0 |
| 422.0 |
| 597.0 |
| 597.0 |
| 552.0 |
| 669.0 |
| 741.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,539.0 |
| 10,860.0 |
| 8,432.0 |
| 8,766.0 |
| 7,961.0 |
| 7,681.0 |
| 8,806.0 |
| 7,879.0 |
| 8,032.0 |
| 7,196.0 |
| 7,139.0 |
| 7,350.0 |
| 7,152.0 |
| 6,658.0 |
| 6,619.0 |
| 8,576.0 |
| 7,725.0 |
| 8,152.0 |
| 8,252.0 |
| 8,554.0 |
| 9,446.0 |
| 8,877.0 |
| 9,960.0 |
| 10,220.0 |
| 5,631.0 |
| 5,757.0 |
| 5,689.0 |
| 5,654.0 |
| 5,564.0 |
| 5,503.0 |
| 5,367.0 |
| 5,270.0 |
| 5,181.0 |
| 5,212.0 |
| 5,029.0 |
| 5,073.0 |
| 5,019.0 |
| 4,900.0 |
| 4,808.0 |
| 4,806.0 |
| 4,766.0 |
| 4,651.0 |
| 4,552.0 |
| 4,617.0 |
| 4,525.0 |
| 4,432.0 |
| 4,396.0 |
| 5,594.0 |
| 3,567.0 |
| 3,685.0 |
| 3,738.0 |
| 3,664.0 |
| 3,663.0 |
| 3,693.0 |
| 3,688.0 |
| 3,565.0 |
| 3,553.0 |
| 3,633.0 |
| 3,642.0 |
| 3,614.0 |
| 3,615.0 |
| 3,551.0 |
| 3,562.0 |
| 3,260.0 |
| 3,299.0 |
| 3,279.0 |
| 3,321.0 |
| 3,304.0 |
| 2,880.0 |
| 2,861.0 |
| 2,931.0 |
| 3,521.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,723.0 |
| 7,777.0 |
| 7,787.0 |
| 7,832.0 |
| 6,734.0 |
| 6,624.0 |
| 6,520.0 |
| 6,578.0 |
| 6,536.0 |
| 6,544.0 |
| 6,509.0 |
| 6,468.0 |
| 6,455.0 |
| 5,745.0 |
| 5,821.0 |
| 5,616.0 |
| 5,316.0 |
| 5,296.0 |
| 3,891.0 |
| 3,861.0 |
| 3,909.0 |
| 6,667.0 |
| 2,791.0 |
| 2,877.0 |
| 2,993.0 |
| 3,095.0 |
| 3,196.0 |
| 2,468.0 |
| 2,488.0 |
| 2,498.0 |
| 2,567.0 |
| 2,615.0 |
| 2,691.0 |
| 2,701.0 |
| 2,714.0 |
| 2,751.0 |
| 2,157.0 |
| 2,203.0 |
| 2,118.0 |
| 1,890.0 |
| 1,868.0 |
| 869.0 |
| 879.0 |
| 902.0 |
| 1,411.0 |
| 523.0 |
| 536.0 |
| 558.0 |
| 503.0 |
| 523.0 |
| 534.0 |
| 508.0 |
| 500.0 |
| 496.0 |
| 505.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,928.0 |
| 1,945.0 |
| 1,284.0 |
| 1,294.0 |
| 1,276.0 |
| 1,186.0 |
| 1,174.0 |
| 1,108.0 |
| 1,127.0 |
| 565.0 |
| 1,118.0 |
| 1,094.0 |
| 1,038.0 |
| 1,003.0 |
| 749.0 |
| 737.0 |
| 693.0 |
| 810.0 |
| 380.0 |
| 191.0 |
| 179.0 |
| 200.0 |
| 263.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,497.0 |
| 26,959.0 |
| 24,715.0 |
| 24,484.0 |
| 23,800.0 |
| 23,678.0 |
| 22,882.0 |
| 21,730.0 |
| 21,711.0 |
| 21,101.0 |
| 20,497.0 |
| 21,317.0 |
| 21,071.0 |
| 20,429.0 |
| 20,390.0 |
| 20,487.0 |
| 19,785.0 |
| 19,858.0 |
| 19,589.0 |
| 19,402.0 |
| 17,277.0 |
| 17,471.0 |
| 21,732.0 |
| 22,082.0 |
| 37.0 |
| 872.0 |
| 1,478.0 |
| 1,456.0 |
| 1,717.0 |
| 1,160.0 |
| 1,725.0 |
| 3,741.0 |
| 1,984.0 |
| 1,444.0 |
| 1,877.0 |
| 2,551.0 |
| 3,320.0 |
| 1,623.0 |
| 2,862.0 |
| 1,833.0 |
| 2,093.0 |
| 862.0 |
| 1,363.0 |
| 252.0 |
| 254.0 |
| 2,584.0 |
| 3,220.0 |
| - |
| 730.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.0 |
| 152.0 |
| 155.0 |
| 151.0 |
| 150.0 |
| 152.0 |
| 148.0 |
| 149.0 |
| 148.0 |
| 155.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,194.0 |
| 3,266.0 |
| 3,226.0 |
| 3,041.0 |
| 2,965.0 |
| 2,910.0 |
| 2,834.0 |
| 2,678.0 |
| 2,707.0 |
| 2,658.0 |
| 2,453.0 |
| 2,349.0 |
| 2,288.0 |
| 2,534.0 |
| 2,392.0 |
| 2,362.0 |
| 2,286.0 |
| 2,342.0 |
| 2,175.0 |
| 1,952.0 |
| 1,872.0 |
| 2,126.0 |
| 2,797.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,812.0 |
| 8,072.0 |
| 5,331.0 |
| 6,246.0 |
| 6,670.0 |
| 6,294.0 |
| 6,376.0 |
| 5,785.0 |
| 5,985.0 |
| 7,940.0 |
| 6,340.0 |
| 5,976.0 |
| 6,218.0 |
| 6,714.0 |
| 7,540.0 |
| 6,164.0 |
| 6,954.0 |
| 5,945.0 |
| 6,192.0 |
| 5,045.0 |
| 5,370.0 |
| 3,771.0 |
| 4,146.0 |
| 8,008.0 |
| 8,326.0 |
| 384.0 |
| 382.0 |
| 395.0 |
| 413.0 |
| 366.0 |
| 389.0 |
| 398.0 |
| 373.0 |
| 359.0 |
| 353.0 |
| 361.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 329.0 |
| 327.0 |
| 435.0 |
| 483.0 |
| 482.0 |
| 484.0 |
| 274.0 |
| 262.0 |
| 244.0 |
| 425.0 |
| 426.0 |
| 182.0 |
| 213.0 |
| 210.0 |
| 461.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 573.0 |
| 564.0 |
| 535.0 |
| 656.0 |
| 680.0 |
| 690.0 |
| 664.0 |
| 551.0 |
| 846.0 |
| 1,633.0 |
| 1,667.0 |
| 482.0 |
| 1,739.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,883.0 |
| 16,671.0 |
| 14,792.0 |
| 15,145.0 |
| 14,620.0 |
| 14,739.0 |
| 14,435.0 |
| 13,852.0 |
| 14,148.0 |
| 12,642.0 |
| 12,224.0 |
| 12,513.0 |
| 12,499.0 |
| 12,153.0 |
| 11,400.0 |
| 12,027.0 |
| 11,248.0 |
| 11,470.0 |
| 10,819.0 |
| 11,380.0 |
| 9,220.0 |
| 9,717.0 |
| 14,114.0 |
| 14,127.0 |
| 564.0 |
| 522.0 |
| 518.0 |
| 511.0 |
| 499.0 |
| 470.0 |
| 459.0 |
| 453.0 |
| 447.0 |
| 393.0 |
| 387.0 |
| 380.0 |
| 375.0 |
| 348.0 |
| 332.0 |
| 323.0 |
| 306.0 |
| 297.0 |
| 350.0 |
| 337.0 |
| 306.0 |
| 205.0 |
| 200.0 |
| 26,636.0 |
| 26,047.0 |
| 25,678.0 |
| 25,354.0 |
| 25,096.0 |
| 24,955.0 |
| 24,531.0 |
| 24,431.0 |
| 24,220.0 |
| 24,199.0 |
| 23,777.0 |
| 23,475.0 |
| 23,252.0 |
| 23,072.0 |
| 22,660.0 |
| 22,254.0 |
| 22,079.0 |
| 21,995.0 |
| 21,800.0 |
| 21,696.0 |
| 21,714.0 |
| 21,716.0 |
| 21,583.0 |
| (1,152.0) |
| (957.0) |
| (922.0) |
| (872.0) |
| (1,307.0) |
| (1,322.0) |
| (1,330.0) |
| (1,577.0) |
| (1,699.0) |
| (1,903.0) |
| (1,576.0) |
| (1,722.0) |
| (1,016.0) |
| (928.0) |
| (1,052.0) |
| (1,015.0) |
| (1,092.0) |
| (827.0) |
| (992.0) |
| (1,019.0) |
| (1,575.0) |
| (1,690.0) |
| (2,030.0) |
| (1,999.0) |
| (1,564.0) |
| 16,291.0 |
| 16,075.0 |
| 15,890.0 |
| 15,847.0 |
| 15,920.0 |
| 15,937.0 |
| 15,941.0 |
| 15,147.0 |
| 15,114.0 |
| 14,870.0 |
| 14,878.0 |
| 14,816.0 |
| 13,935.0 |
| 13,964.0 |
| 13,735.0 |
| 13,521.0 |
| 13,032.0 |
| 13,086.0 |
| 12,814.0 |
| 12,754.0 |
| 12,831.0 |
| 12,795.0 |
| 39.0 |
| 40.0 |
| 48.0 |
| 50.0 |
| 44.0 |
| 42.0 |
| 47.0 |
| 46.0 |
| 38.0 |
| 40.0 |
| 49.0 |
| 46.0 |
| 40.0 |
| 43.0 |
| 47.0 |
| 45.0 |
| 39.0 |
| 52.0 |
| 56.0 |
| 51.0 |
| 41.0 |
| 50.0 |
| 54.0 |
| 10,575.0 |
| 10,249.0 |
| 9,883.0 |
| 9,291.0 |
| 9,130.0 |
| 8,895.0 |
| 8,405.0 |
| 7,831.0 |
| 7,517.0 |
| 8,421.0 |
| 8,233.0 |
| 8,755.0 |
| 8,526.0 |
| 8,236.0 |
| 8,947.0 |
| 8,413.0 |
| 8,492.0 |
| 8,349.0 |
| 8,718.0 |
| 7,966.0 |
| 8,006.0 |
| 7,713.0 |
| 7,568.0 |
| 7,901.0 |
| 9,923.0 |
| 9,339.0 |
| 9,180.0 |
| 8,939.0 |
| 8,447.0 |
| 7,878.0 |
| 7,563.0 |
| 8,459.0 |
| 8,273.0 |
| 8,804.0 |
| 8,572.0 |
| 8,276.0 |
| 8,990.0 |
| 8,460.0 |
| 8,537.0 |
| 8,388.0 |
| 8,770.0 |
| 8,022.0 |
| 8,057.0 |
| 7,754.0 |
| 7,618.0 |
| 7,955.0 |
| 4,453.0 |
| 4,937.0 |
| 5,412.0 |
| 4,171.0 |
| 4,775.0 |
| 5,118.0 |
| 4,367.0 |
| 4,227.0 |
| 4,610.0 |
| 4,953.0 |
| 4,713.0 |
| 3,667.0 |
| 2,577.0 |
| 2,746.0 |
| 2,372.0 |
| 1,594.0 |
| 2,020.0 |
| (971.0) |
| (82.0) |
| 3,453.0 |
| 3,766.0 |
| 5,529.0 |
| 2,186.0 |
| 2,096.0 |
| 1,667.0 |
| 1,305.0 |
| 3,021.0 |
| 1,894.0 |
| 92.0 |
| 856.0 |
| 1,163.0 |
| 1,132.0 |
| 438.0 |
| (882.0) |
| 455.0 |
| 1,622.0 |
| 1,780.0 |
| 1,960.0 |
| 3,207.0 |
| 3,184.0 |
| 5,675.0 |
| 4,731.0 |
| 1,952.0 |
| 1,894.0 |
| 9,883.0 |
| 9,291.0 |
| 9,130.0 |
| 8,895.0 |
| 8,405.0 |
| 7,831.0 |
| 7,517.0 |
| 8,421.0 |
| 8,233.0 |
| 8,755.0 |
| 8,526.0 |
| 8,236.0 |
| 8,947.0 |
| 8,413.0 |
| 8,492.0 |
| 8,349.0 |
| 8,718.0 |
| 7,966.0 |
| 8,006.0 |
| 7,713.0 |
| 7,568.0 |
| 7,901.0 |
| (237.0) |
| (717.0) |
| (1,479.0) |
| (1,752.0) |
| (2,133.0) |
| (797.0) |
| (1,281.0) |
| (1,501.0) |
| (724.0) |
| (918.0) |
| (480.0) |
| (684.0) |
| (946.0) |
| (259.0) |
| 511.0 |
| 468.0 |
| 615.0 |
| 1,512.0 |
| 802.0 |
| 3,246.0 |
| 2,973.0 |
| 2,757.0 |
| (177.0) |