| (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 | - | - | - | - | - | - | - | - | 43,299.0 | 48,129.0 | 70,483.0 | - | - | - | 84,501.0 | 78,943.0 | 70,479.0 | |||
| Restricted Cash | - | - | - | 0.0 | 76.0 | 411.0 | 589.0 | 388.0 | 668.0 | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 43,299.0 | 48,129.0 | 70,483.0 | - | - | - | 84,501.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 11,773.0 | 9,327.0 | 8,703.0 | 14,831.0 | 15,620.0 | 16,691.0 | 16,568.0 | 14,645.0 | 24,209.0 | 24,076.0 | 27,022.0 | 23,237.0 | 21,388.0 | 19,902.0 | 20,478.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 11,868.0 | 9,763.0 | 8,284.0 | 14,891.0 | 15,847.0 | 15,890.0 | 17,215.0 | 13,803.0 | 19,419.0 | 22,354.0 | 22,515.0 | 17,689.0 | 17,325.0 | 15,374.0 | 13,792.0 | 11,526.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 27,332.0 | 26,641.0 | 31,904.0 | 32,098.0 | 74,880.0 | 75,618.0 | 89,608.0 | 85,897.0 | 90,022.0 | 83,191.0 | 86,734.0 | 114,568.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 10,078.0 | 7,909.0 | 7,516.0 | - | - | - | 15,926.0 | 13,826.0 | 15,172.0 | 14,435.0 | 13,680.0 | 12,067.0 | 12,321.0 | 15,654.0 | 16,400.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 20,469.0 | 19,273.0 | 20,862.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 20,494.0 | 19,273.0 | 21,970.0 | 3,739.0 | 4,361.0 | 4,778.0 | 23,641.0 | 12,776.0 | 24,036.0 | 30,714.0 | 49,860.0 | 70,425.0 | 76,877.0 | 101,392.0 | 137,611.0 | 117,959.0 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 48,112.0 |
| 15,731.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 78,943.0 |
| 70,479.0 |
| 48,112.0 |
| 15,731.0 |
| - |
| 18,621.0 |
| 16,458.0 |
| 21,411.0 |
| - |
| - |
| 11,987.0 |
| 13,674.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,052.0 | 962.0 | 1,244.0 | 1,400.0 | 1,933.0 | 2,659.0 | 3,362.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | 95.0 | 208.0 | 212.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 40,596.0 | 37,635.0 | 42,556.0 | 58,384.0 | 66,348.0 | 84,853.0 | 103,096.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 108,117.0 |
| 110,032.0 |
| 112,909.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 452.0 | 445.0 | 531.0 | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 44,662.0 | 45,879.0 | 43,611.0 | 53,874.0 | 50,518.0 | 54,095.0 | 48,070.0 | 50,507.0 | 68,633.0 | 65,739.0 | 66,212.0 | 68,970.0 | 78,530.0 | - | - |
| Long Term Investments | 38,788.0 | 37,741.0 | 38,000.0 | 36,027.0 | 42,209.0 | 42,549.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 7,115.0 | 6,247.0 | 5,590.0 | 7,633.0 | 7,391.0 | 6,100.0 | 5,700.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Goodwill | 9,060.0 | 8,538.0 | 8,948.0 | 8,835.0 | 13,303.0 | 25,524.0 | 25,895.0 | 33,974.0 | 58,821.0 | 70,438.0 | 65,526.0 | 53,207.0 | 53,137.0 | 58,762.0 | 72,297.0 | 64,388.0 | 64,995.0 | 81,752.0 | - | - |
| Intangible Assets | 4,225.0 | 4,257.0 | 4,642.0 | 6,105.0 | 9,330.0 | 9,671.0 | 10,653.0 | 12,178.0 | 20,273.0 | 16,436.0 | 17,797.0 | 13,182.0 | 13,867.0 | 11,980.0 | 12,068.0 | 9,971.0 | 11,751.0 | 14,977.0 | - | - |
| Operating Lease Right Of Use Assets | 1,018.0 | 1,057.0 | 1,160.0 | 1,854.0 | 2,606.0 | 2,852.0 | 2,896.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 7,459.0 | 7,111.0 | 7,502.0 | 10,001.0 | 10,855.0 | 14,253.0 | 9,889.0 | 12,117.0 | 8,819.0 | 1,833.0 | 3,105.0 | 6,183.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 15,277.0 | 13,910.0 | 11,695.0 | 15,477.0 | 19,040.0 | 16,025.0 | 13,882.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 130,169.0 | 123,140.0 | 173,300.0 | 188,851.0 | 198,874.0 | 256,211.0 | 265,177.0 | 311,072.0 | 369,245.0 | 359,122.0 | 493,071.0 | 653,931.0 | 663,247.0 | 684,999.0 | 718,003.0 | 748,491.0 | 781,949.0 | 797,769.0 | - | - |
| 14,656.0 |
| 19,527.0 |
| 20,819.0 |
| - |
| - |
| Short Term Debt | 25.0 | 0.0 | 1,108.0 | 3,739.0 | 4,361.0 | 4,778.0 | 23,641.0 | 12,776.0 | 24,036.0 | 30,714.0 | 49,860.0 | 70,425.0 | 76,877.0 | 101,392.0 | 137,611.0 | 117,959.0 | 129,869.0 | 164,061.0 | - | - |
| Deferred Revenue Current | 10,333.0 | 9,353.0 | 8,322.0 | 16,216.0 | 17,372.0 | 18,371.0 | 18,389.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 280.0 | 283.0 | 308.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | 4,001.0 | 3,339.0 | 4,677.0 | 4,838.0 | - | 16,345.0 | 16,919.0 | 17,564.0 | 23,597.0 | 14,323.0 | 13,381.0 | 14,895.0 | 14,796.0 | 11,396.0 | 13,386.0 | 18,220.0 | - | - |
| Other Current Liabilities | 5,185.0 | 4,920.0 | 4,860.0 | 12,130.0 | 13,977.0 | 15,071.0 | 17,821.0 | 14,866.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 38,980.0 | 34,392.0 | 32,103.0 | 49,428.0 | 51,953.0 | 54,613.0 | 78,865.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 783.0 | 822.0 | 931.0 | 2,089.0 | 2,848.0 | 3,195.0 | 3,162.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1,065.0 | 1,013.0 | 975.0 | 1,409.0 | 1,989.0 | 1,801.0 | 1,555.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7,276.0 | 6,376.0 | 5,756.0 | 11,063.0 | 13,240.0 | 14,781.0 | 15,938.0 | 20,839.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 111,271.0 | 103,576.0 | 144,695.0 | 153,938.0 | 157,262.0 | 219,138.0 | 235,316.0 | 259,591.0 | 292,355.0 | 284,668.0 | 389,961.0 | 518,023.0 | 524,717.0 | 556,529.0 | 600,055.0 | 623,595.0 | 656,765.0 | 684,157.0 | - | - |
| 702.0 |
| 702.0 |
| - |
| - |
| Additional Paid In Capital | 23,599.0 | 24,266.0 | 26,962.0 | 34,173.0 | 34,691.0 | 34,307.0 | 34,405.0 | 35,504.0 | 37,384.0 | 37,224.0 | 37,613.0 | 32,889.0 | 32,494.0 | 33,070.0 | 33,693.0 | 36,890.0 | 37,729.0 | 40,390.0 | 26,100.0 | - |
| Retained Earnings | 87,663.0 | 80,488.0 | 86,553.0 | 82,983.0 | 85,110.0 | 92,247.0 | 87,732.0 | 93,109.0 | 117,245.0 | 139,532.0 | 140,020.0 | 155,333.0 | 149,051.0 | 144,055.0 | 137,786.0 | 131,137.0 | 124,655.0 | 122,185.0 | - | - |
| Accumulated Other Comprehensive Income | (4,798.0) | (3,861.0) | (6,150.0) | (2,272.0) | 1,582.0 | (9,749.0) | (11,732.0) | (14,414.0) | (14,404.0) | (18,598.0) | (16,529.0) | (18,172.0) | (9,119.0) | (20,229.0) | (23,974.0) | (17,855.0) | (15,530.0) | (21,853.0) | - | - |
| Treasury Stock | - | - | - | 81,209.0 | 81,093.0 | 81,961.0 | 82,797.0 | 83,925.0 | 84,902.0 | 83,038.0 | 63,539.0 | 42,593.0 | 42,561.0 | 34,571.0 | (31,769.0) | 31,938.0 | 32,238.0 | 36,697.0 | 36,896.0 | - |
| Minority Interest | 221.0 | 223.0 | 1,202.0 | 1,216.0 | 1,302.0 | 1,522.0 | 1,545.0 | 20,500.0 | 17,468.0 | 1,663.0 | 1,864.0 | 8,674.0 | 6,217.0 | 5,444.0 | 1,696.0 | 5,262.0 | 7,845.0 | 8,947.0 | 8,004.0 | - |
| Total Stockholders Equity | 18,677.0 | 19,342.0 | 27,403.0 | 33,696.0 | 40,310.0 | 35,552.0 | 28,316.0 | 30,981.0 | 56,031.0 | 70,162.0 | 98,274.0 | 128,159.0 | 130,566.0 | 123,026.0 | 116,438.0 | 118,936.0 | 117,291.0 | 104,665.0 | 115,559.0 | 111,509.0 |
| Total Equity | 18,898.0 | 19,564.0 | 28,605.0 | 34,930.0 | 33,346.0 | 37,073.0 | 29,861.0 | 51,481.0 | 73,499.0 | 71,825.0 | 100,138.0 | 136,833.0 | 136,783.0 | 128,470.0 | 118,134.0 | 124,198.0 | 125,136.0 | 113,612.0 | 123,563.0 | 111,509.0 |
| 129,869.0 |
| 164,061.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | (19,263.0) | (17,415.0) | (20,623.0) | - | - | - | 53,110.0 | 39,016.0 | 59,390.0 | 115,949.0 | - | - |
| Working Capital | 1,616.0 | 3,243.0 | 10,453.0 | 8,956.0 | 14,395.0 | 30,240.0 | 24,231.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 18,677.0 | 19,342.0 | 27,403.0 | 33,696.0 | 40,310.0 | 35,552.0 | 28,316.0 | 30,981.0 | 56,031.0 | 70,162.0 | 98,274.0 | 128,159.0 | 130,566.0 | 123,026.0 | 116,438.0 | 118,936.0 | 117,291.0 | 104,665.0 | 115,559.0 | 111,509.0 |
| Tangible Book Value | 5,392.0 | 6,547.0 | 13,813.0 | 18,756.0 | 17,677.0 | 357.0 | (8,232.0) | (15,171.0) | (23,063.0) | (16,712.0) | 14,951.0 | 61,770.0 | 63,562.0 | 52,284.0 | 32,073.0 | 44,577.0 | 40,545.0 | 7,936.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 633.0 | 716.0 | - | 388.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 12,466.0 | 11,773.0 | 10,671.0 | 10,512.0 | 9,653.0 | 9,327.0 | 8,936.0 | 8,370.0 | 15,100.0 | 8,703.0 | 14,546.0 | 14,767.0 | 14,212.0 | 14,831.0 | 17,197.0 | 16,283.0 | 16,050.0 | 15,620.0 | 14,874.0 | 15,190.0 | 15,381.0 | 16,691.0 | 17,302.0 | 16,041.0 | 16,925.0 | 16,769.0 | 16,018.0 | 20,152.0 | 19,518.0 | 14,645.0 | 20,414.0 | 20,797.0 | 22,560.0 | 24,209.0 | 25,026.0 | 21,447.0 | 21,675.0 | 24,076.0 | 25,187.0 | 25,128.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 12,367.0 | 11,868.0 | 11,667.0 | 11,297.0 | 10,504.0 | 9,763.0 | 9,718.0 | 9,469.0 | 17,603.0 | 8,284.0 | 17,020.0 | 16,789.0 | 16,198.0 | 14,891.0 | 17,536.0 | 17,553.0 | 16,570.0 | 15,847.0 | 16,790.0 | 17,016.0 | 16,530.0 | 15,890.0 | 14,925.0 | 15,251.0 | 15,457.0 | 14,104.0 | 15,203.0 | 19,971.0 | 19,419.0 | 13,803.0 | 20,642.0 | 20,473.0 | 20,574.0 | 19,419.0 | 25,848.0 | 22,843.0 | 22,701.0 | 22,354.0 | 24,116.0 | 24,723.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,107.0 | 1,052.0 | 1,116.0 | 1,073.0 | 1,073.0 | 962.0 | 1,156.0 | 1,210.0 | 1,650.0 | 1,244.0 | 1,438.0 | 1,638.0 | 1,464.0 | 1,400.0 | 2,059.0 | 1,879.0 | 2,065.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 40,361.0 | 40,596.0 | 40,074.0 | 37,801.0 | 37,575.0 | 37,635.0 | 38,649.0 | 37,352.0 | 59,589.0 | 42,556.0 | 56,434.0 | 60,213.0 | 60,286.0 | 58,384.0 | 60,082.0 | 60,658.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 17,575.0 | 17,388.0 | 16,860.0 | 16,565.0 | 16,148.0 | 15,894.0 | 15,805.0 | 15,439.0 | 27,498.0 | 15,338.0 | 27,154.0 | 27,212.0 | 26,957.0 | 26,641.0 | 30,718.0 | 31,257.0 | 31,531.0 | 31,904.0 | 32,121.0 | 32,274.0 | 31,893.0 | 32,098.0 | 76,885.0 | 76,137.0 | 75,619.0 | 75,187.0 | 75,196.0 | 85,962.0 | 86,037.0 | 75,618.0 | 87,516.0 | 87,216.0 | 90,214.0 | 89,607.0 | 91,421.0 | 86,320.0 | 84,140.0 | 85,875.0 | 87,575.0 | 86,317.0 |
| Accumulated Depreciation | 10,606.0 | 10,419.0 | 10,286.0 | 10,097.0 | 9,816.0 | 9,673.0 | 9,620.0 | 9,430.0 | 16,935.0 | 9,252.0 | 16,767.0 | 16,771.0 | 16,640.0 | 16,303.0 | 18,705.0 | 18,857.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 38,193.0 | 38,788.0 | 38,158.0 | 37,887.0 | 38,010.0 | 37,741.0 | 39,514.0 | 38,129.0 | 38,705.0 | 38,000.0 | 35,528.0 | 37,392.0 | 38,262.0 | 36,027.0 | 33,624.0 | 36,195.0 | 39,845.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9,003.0 | 9,060.0 | 9,041.0 | 9,006.0 | 8,696.0 | 8,538.0 | 8,754.0 | 8,859.0 | 13,304.0 | 8,948.0 | 13,177.0 | 13,345.0 | 13,107.0 | 12,999.0 | 25,275.0 | 25,790.0 | 26,047.0 | 26,182.0 | ||||||||||||||||||||||
| Intangible Assets | 4,151.0 | 4,225.0 | 4,283.0 | 4,336.0 | 4,277.0 | 4,257.0 | 4,371.0 | 4,394.0 | 5,547.0 | 4,642.0 | 5,790.0 | 5,954.0 | 5,990.0 | 6,105.0 | 7,725.0 | 8,026.0 | 8,290.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,004.0 | 1,018.0 | 1,033.0 | 1,056.0 | 1,094.0 | 1,057.0 | 1,069.0 | 1,086.0 | 1,782.0 | 1,160.0 | 1,816.0 | 1,932.0 | 1,853.0 | 1,854.0 | 2,282.0 | 2,390.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 6,973.0 | 7,459.0 | 6,845.0 | 6,890.0 | 6,956.0 | 7,111.0 | 7,491.0 | 7,338.0 | 10,316.0 | 7,502.0 | 10,235.0 | 10,354.0 | 10,344.0 | 10,001.0 | 11,504.0 | 10,956.0 | 10,583.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 15,159.0 | 15,277.0 | 15,558.0 | 15,002.0 | 14,453.0 | 13,910.0 | 13,836.0 | 13,405.0 | 16,995.0 | 11,695.0 | 16,307.0 | 16,172.0 | 15,888.0 | 15,477.0 | 19,166.0 | 19,737.0 | ||||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 128,445.0 | 130,169.0 | 128,243.0 | 125,256.0 | 124,123.0 | 123,140.0 | 126,698.0 | 123,190.0 | 163,942.0 | 173,300.0 | 156,662.0 | 163,006.0 | 164,472.0 | 188,851.0 | 180,877.0 | 185,540.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 10,683.0 | 10,078.0 | 9,485.0 | 9,495.0 | 8,625.0 | 7,909.0 | 7,829.0 | 7,707.0 | - | 7,516.0 | - | - | - | - | - | - | - | - | - | - | - | - | 13,941.0 | 13,469.0 | 15,212.0 | 15,926.0 | 14,493.0 | 17,036.0 | 17,059.0 | 14,257.0 | 15,748.0 | 15,026.0 | 15,060.0 | 15,172.0 | 14,907.0 | 13,283.0 | 13,698.0 | 14,435.0 | 13,067.0 | 13,115.0 |
| Short Term Debt | 20.0 | 25.0 | 17.0 | 25.0 | 2,084.0 | 0.0 | 1,681.0 | 1,700.0 | 1,032.0 | 1,108.0 | 1,334.0 | 1,882.0 | 2,262.0 | 3,739.0 | 4,285.0 | 4,947.0 | 4,985.0 | 4,361.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 10,204.0 | 10,333.0 | 9,852.0 | 9,738.0 | 9,624.0 | 9,353.0 | 9,047.0 | 8,671.0 | 20,718.0 | 8,322.0 | 17,185.0 | 17,142.0 | 16,586.0 | 16,216.0 | 16,445.0 | 16,360.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 282.0 | 280.0 | 287.0 | 287.0 | 281.0 | 283.0 | 293.0 | 292.0 | - | 308.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 4,280.0 | 5,185.0 | 4,788.0 | 4,395.0 | 4,211.0 | 4,920.0 | 4,986.0 | 4,506.0 | 12,342.0 | 4,860.0 | 12,026.0 | 11,620.0 | 12,313.0 | 12,130.0 | 15,094.0 | 13,909.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 40,027.0 | 38,980.0 | 37,203.0 | 36,466.0 | 34,941.0 | 34,392.0 | 34,093.0 | 32,750.0 | 51,087.0 | 32,103.0 | 48,164.0 | 48,108.0 | 48,177.0 | 49,428.0 | 54,657.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 762.0 | 783.0 | 796.0 | 823.0 | 862.0 | 822.0 | 842.0 | 862.0 | 1,908.0 | 931.0 | 1,967.0 | 2,097.0 | 2,083.0 | 2,089.0 | 2,504.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,084.0 | 1,065.0 | 1,081.0 | 1,040.0 | 1,054.0 | 1,013.0 | 972.0 | 960.0 | 1,297.0 | 975.0 | 1,337.0 | 1,384.0 | 1,500.0 | 1,409.0 | 1,842.0 | 1,916.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 7,226.0 | 7,276.0 | 6,999.0 | 6,504.0 | 6,538.0 | 6,376.0 | 6,647.0 | 6,534.0 | 10,855.0 | 5,708.0 | 11,177.0 | 11,067.0 | 10,937.0 | 11,063.0 | 11,767.0 | 11,885.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 110,148.0 | 111,271.0 | 109,222.0 | 105,911.0 | 104,654.0 | 103,576.0 | 107,595.0 | 104,347.0 | 132,838.0 | 144,695.0 | 126,830.0 | 130,638.0 | 131,649.0 | 153,938.0 | 148,124.0 | 149,597.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 | 702.0 |
| Additional Paid In Capital | 23,146.0 | 23,599.0 | 23,645.0 | 23,839.0 | 23,912.0 | 24,266.0 | 24,406.0 | 25,282.0 | 25,887.0 | 26,962.0 | 27,229.0 | 30,426.0 | 30,729.0 | 34,173.0 | 34,254.0 | 34,382.0 | ||||||||||||||||||||||||
| Retained Earnings | 89,073.0 | 87,663.0 | 85,502.0 | 83,726.0 | 82,081.0 | 80,488.0 | 78,889.0 | 77,349.0 | 88,065.0 | 86,553.0 | 85,017.0 | 84,848.0 | 84,955.0 | 82,983.0 | 82,655.0 | 82,981.0 | 83,927.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4,486.0) | (4,798.0) | (4,347.0) | (4,024.0) | (3,733.0) | (3,861.0) | (4,375.0) | (4,035.0) | (5,603.0) | (6,150.0) | (3,351.0) | (3,573.0) | (3,289.0) | (2,272.0) | (4,405.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 80,244.0 | 80,524.0 | 80,762.0 | 81,209.0 | 81,049.0 | 80,883.0 | 80,673.0 | 81,093.0 | ||||||||||||||||||||||
| Minority Interest | 240.0 | 221.0 | 209.0 | 210.0 | 217.0 | 223.0 | 229.0 | 245.0 | 1,248.0 | 1,202.0 | 1,167.0 | 1,174.0 | 1,171.0 | 1,216.0 | 1,278.0 | 1,293.0 | 1,278.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 18,057.0 | 18,677.0 | 18,812.0 | 19,135.0 | 19,251.0 | 19,342.0 | 18,874.0 | 18,598.0 | 29,855.0 | 27,403.0 | 28,665.0 | 31,194.0 | 31,652.0 | 33,696.0 | 31,475.0 | 34,649.0 | ||||||||||||||||||||||||
| Total Equity | 18,297.0 | 18,898.0 | 19,021.0 | 19,345.0 | 19,468.0 | 19,564.0 | 19,102.0 | 18,843.0 | 31,128.0 | 28,605.0 | 29,860.0 | 32,393.0 | 32,823.0 | 34,912.0 | 30,938.0 | 31,728.0 | 32,909.0 | 41,612.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 20.0 | 25.0 | 17.0 | 25.0 | 2,084.0 | 0.0 | 1,681.0 | 1,700.0 | 1,032.0 | 1,108.0 | 1,334.0 | 1,882.0 | 2,262.0 | 3,739.0 | 4,285.0 | 4,947.0 | 4,985.0 | 4,361.0 | 5,459.0 | 4,293.0 | 4,468.0 | 4,713.0 | 5,977.0 | 9,059.0 | 18,122.0 | 22,072.0 | 17,046.0 | 15,620.0 | 15,953.0 | 12,776.0 | 15,206.0 | 14,419.0 | 19,371.0 | 24,036.0 | 28,127.0 | 30,044.0 | 28,324.0 | 30,714.0 | 31,571.0 | 31,927.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 334.0 | 1,616.0 | 2,871.0 | 1,335.0 | 2,634.0 | 3,243.0 | 4,556.0 | 4,602.0 | 8,502.0 | 10,453.0 | 8,270.0 | 12,105.0 | 12,109.0 | 8,956.0 | 5,425.0 | 6,775.0 | 9,955.0 | |||||||||||||||||||||||
| Book Value | 18,057.0 | 18,677.0 | 18,812.0 | 19,135.0 | 19,251.0 | 19,342.0 | 18,874.0 | 18,598.0 | 29,855.0 | 27,403.0 | 28,665.0 | 31,194.0 | 31,652.0 | 33,696.0 | 31,475.0 | 34,649.0 | 39,005.0 | 40,310.0 | ||||||||||||||||||||||
| Tangible Book Value | 4,903.0 | 5,392.0 | 5,488.0 | 5,793.0 | 6,278.0 | 6,547.0 | 5,749.0 | 5,345.0 | 11,004.0 | 13,813.0 | 9,698.0 | 11,895.0 | 12,555.0 | 14,592.0 | (1,525.0) | 833.0 | 4,668.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,933.0 |
| 1,191.0 |
| 1,315.0 |
| 1,376.0 |
| 1,109.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63,299.0 |
| 66,348.0 |
| 103,587.0 |
| 102,411.0 |
| 113,198.0 |
| 85,180.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,935.0 |
| 18,901.0 |
| 18,968.0 |
| 18,858.0 |
| 18,405.0 |
| 18,251.0 |
| 34,675.0 |
| 33,317.0 |
| 32,453.0 |
| 31,897.0 |
| 32,310.0 |
| 36,019.0 |
| 35,773.0 |
| 32,007.0 |
| 36,878.0 |
| 36,350.0 |
| 36,564.0 |
| 35,733.0 |
| 37,321.0 |
| 36,153.0 |
| 35,124.0 |
| 35,356.0 |
| 36,122.0 |
| 35,881.0 |
| - |
| - |
| - |
| - |
| - |
| 42,211.0 |
| 42,821.0 |
| 43,166.0 |
| 43,290.0 |
| 42,886.0 |
| 49,943.0 |
| 50,265.0 |
| 43,611.0 |
| 50,638.0 |
| 50,866.0 |
| 53,650.0 |
| 53,874.0 |
| 54,101.0 |
| 50,167.0 |
| 49,016.0 |
| 50,518.0 |
| 51,453.0 |
| 50,436.0 |
| 42,209.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 25,333.0 |
| 25,491.0 |
| 25,320.0 |
| 25,524.0 |
| 25,278.0 |
| 24,951.0 |
| 26,598.0 |
| 26,734.0 |
| 26,666.0 |
| 52,272.0 |
| 53,194.0 |
| 33,974.0 |
| 60,377.0 |
| 82,464.0 |
| 85,468.0 |
| 83,968.0 |
| 87,068.0 |
| 72,335.0 |
| 70,313.0 |
| 70,438.0 |
| 69,988.0 |
| 67,097.0 |
| 9,330.0 |
| 9,187.0 |
| 9,460.0 |
| 9,395.0 |
| 9,671.0 |
| 9,909.0 |
| 10,168.0 |
| 10,381.0 |
| 10,653.0 |
| 10,766.0 |
| 16,653.0 |
| 17,053.0 |
| 12,178.0 |
| 18,838.0 |
| 19,728.0 |
| 20,661.0 |
| 20,273.0 |
| 21,435.0 |
| 16,929.0 |
| 16,515.0 |
| 16,436.0 |
| 16,779.0 |
| 16,650.0 |
| 2,440.0 |
| 2,606.0 |
| 2,720.0 |
| 2,753.0 |
| 2,808.0 |
| 2,852.0 |
| 2,619.0 |
| 2,683.0 |
| 2,813.0 |
| 2,896.0 |
| 2,970.0 |
| 3,860.0 |
| 4,016.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,855.0 |
| 14,466.0 |
| 14,864.0 |
| 14,232.0 |
| 14,253.0 |
| 11,367.0 |
| 10,665.0 |
| 10,457.0 |
| 9,889.0 |
| 9,570.0 |
| 11,894.0 |
| 11,413.0 |
| 12,117.0 |
| 10,354.0 |
| 10,891.0 |
| 11,479.0 |
| 8,819.0 |
| 1,129.0 |
| 1,241.0 |
| 953.0 |
| 1,833.0 |
| 1,463.0 |
| 2,242.0 |
| 19,767.0 |
| 19,040.0 |
| 12,651.0 |
| 12,640.0 |
| 12,308.0 |
| 11,038.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191,961.0 |
| 198,874.0 |
| 237,133.0 |
| 237,559.0 |
| 245,164.0 |
| 256,211.0 |
| 254,315.0 |
| 256,487.0 |
| 262,021.0 |
| 266,048.0 |
| 263,009.0 |
| 312,109.0 |
| 315,082.0 |
| 311,072.0 |
| 311,691.0 |
| 342,769.0 |
| 358,109.0 |
| 369,245.0 |
| 378,038.0 |
| 355,473.0 |
| 351,643.0 |
| 365,183.0 |
| 387,694.0 |
| 401,461.0 |
| 5,459.0 |
| 4,293.0 |
| 4,468.0 |
| 4,713.0 |
| 5,977.0 |
| 9,059.0 |
| 18,122.0 |
| 22,072.0 |
| 17,046.0 |
| 15,620.0 |
| 15,953.0 |
| 12,776.0 |
| 15,206.0 |
| 14,419.0 |
| 19,371.0 |
| 24,036.0 |
| 28,127.0 |
| 30,044.0 |
| 28,324.0 |
| 30,714.0 |
| 31,571.0 |
| 31,927.0 |
| 16,206.0 |
| 17,372.0 |
| 16,909.0 |
| 17,201.0 |
| 17,993.0 |
| 18,371.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,243.0 |
| 16,535.0 |
| 16,290.0 |
| 15,753.0 |
| 13,675.0 |
| 16,720.0 |
| 17,881.0 |
| 14,453.0 |
| 17,930.0 |
| 15,168.0 |
| 16,092.0 |
| 16,919.0 |
| 17,420.0 |
| 16,755.0 |
| 17,097.0 |
| 17,564.0 |
| 20,230.0 |
| 20,420.0 |
| 14,216.0 |
| 13,977.0 |
| 14,349.0 |
| 13,569.0 |
| 14,139.0 |
| 15,071.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53,883.0 |
| 53,344.0 |
| 51,953.0 |
| 57,676.0 |
| 56,639.0 |
| 57,681.0 |
| 54,613.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,622.0 |
| 2,679.0 |
| 2,848.0 |
| 3,004.0 |
| 3,051.0 |
| 3,143.0 |
| 3,195.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,953.0 |
| 1,989.0 |
| 1,839.0 |
| 1,779.0 |
| 1,748.0 |
| 1,801.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,477.0 |
| 13,240.0 |
| 14,999.0 |
| 15,245.0 |
| 14,821.0 |
| 15,484.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151,678.0 |
| 157,262.0 |
| 198,172.0 |
| 202,512.0 |
| 210,011.0 |
| 219,138.0 |
| 219,522.0 |
| 221,233.0 |
| 225,162.0 |
| 236,187.0 |
| 233,856.0 |
| 255,980.0 |
| 259,020.0 |
| 259,591.0 |
| 263,468.0 |
| 267,639.0 |
| 281,367.0 |
| 292,355.0 |
| 280,544.0 |
| 276,498.0 |
| 272,416.0 |
| 284,668.0 |
| 301,098.0 |
| 311,708.0 |
| 34,391.0 |
| 34,691.0 |
| 34,751.0 |
| 34,032.0 |
| 34,042.0 |
| 34,307.0 |
| 34,279.0 |
| 34,292.0 |
| 34,296.0 |
| 34,405.0 |
| 34,315.0 |
| 34,324.0 |
| 34,345.0 |
| 35,504.0 |
| 37,311.0 |
| 37,352.0 |
| 37,339.0 |
| 37,384.0 |
| 38,423.0 |
| 37,468.0 |
| 37,448.0 |
| 37,224.0 |
| 37,209.0 |
| 36,995.0 |
| 85,110.0 |
| 89,098.0 |
| 87,993.0 |
| 89,276.0 |
| 92,247.0 |
| 89,905.0 |
| 91,188.0 |
| 93,615.0 |
| 87,732.0 |
| 87,213.0 |
| 96,773.0 |
| 96,921.0 |
| 93,109.0 |
| 90,867.0 |
| 114,913.0 |
| 115,477.0 |
| 117,245.0 |
| 136,696.0 |
| 137,044.0 |
| 137,983.0 |
| 139,532.0 |
| 138,236.0 |
| 138,310.0 |
| (1,852.0) |
| 1,341.0 |
| 1,582.0 |
| (5,078.0) |
| (7,820.0) |
| (8,893.0) |
| (9,749.0) |
| (9,498.0) |
| (10,194.0) |
| (10,819.0) |
| (11,732.0) |
| (11,361.0) |
| (12,852.0) |
| (13,485.0) |
| (14,414.0) |
| (13,229.0) |
| (13,432.0) |
| (12,862.0) |
| (14,404.0) |
| (14,523.0) |
| (15,454.0) |
| (16,771.0) |
| (18,598.0) |
| (14,422.0) |
| (14,898.0) |
| 81,314.0 |
| 81,425.0 |
| 81,548.0 |
| 81,961.0 |
| 82,125.0 |
| 82,320.0 |
| 82,516.0 |
| 82,797.0 |
| 82,940.0 |
| 83,137.0 |
| 83,328.0 |
| 83,925.0 |
| 84,202.0 |
| 84,471.0 |
| 84,697.0 |
| 84,902.0 |
| 85,199.0 |
| 85,617.0 |
| 84,833.0 |
| 83,038.0 |
| 79,849.0 |
| 76,124.0 |
| 1,302.0 |
| 1,484.0 |
| 1,560.0 |
| 1,568.0 |
| 1,522.0 |
| 1,524.0 |
| 1,579.0 |
| 1,575.0 |
| 1,545.0 |
| 1,219.0 |
| 20,312.0 |
| 20,485.0 |
| 20,500.0 |
| 16,383.0 |
| 16,685.0 |
| 17,228.0 |
| 17,468.0 |
| 17,701.0 |
| 1,634.0 |
| 1,639.0 |
| 1,663.0 |
| 1,663.0 |
| 1,693.0 |
| 39,005.0 |
| 40,310.0 |
| 37,477.0 |
| 33,487.0 |
| 33,585.0 |
| 35,552.0 |
| 33,269.0 |
| 33,674.0 |
| 35,284.0 |
| 28,316.0 |
| 27,935.0 |
| 35,816.0 |
| 35,161.0 |
| 30,981.0 |
| 31,454.0 |
| 55,069.0 |
| 55,965.0 |
| 56,030.0 |
| 69,051.0 |
| 67,372.0 |
| 68,100.0 |
| 75,828.0 |
| 81,882.0 |
| 84,991.0 |
| 38,961.0 |
| 35,047.0 |
| 35,153.0 |
| 37,073.0 |
| 34,793.0 |
| 35,254.0 |
| 36,859.0 |
| 29,861.0 |
| 29,153.0 |
| 56,129.0 |
| 55,646.0 |
| 51,481.0 |
| 47,837.0 |
| 71,754.0 |
| 73,193.0 |
| 73,498.0 |
| 86,751.0 |
| 69,006.0 |
| 69,740.0 |
| 77,491.0 |
| 83,544.0 |
| 86,684.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,395.0 |
| 45,911.0 |
| 45,772.0 |
| 55,517.0 |
| 30,567.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37,477.0 |
| 33,487.0 |
| 33,585.0 |
| 35,552.0 |
| 33,269.0 |
| 33,674.0 |
| 35,284.0 |
| 28,316.0 |
| 27,935.0 |
| 35,816.0 |
| 35,161.0 |
| 30,981.0 |
| 31,454.0 |
| 55,069.0 |
| 55,965.0 |
| 56,030.0 |
| 69,051.0 |
| 67,372.0 |
| 68,100.0 |
| 75,828.0 |
| 81,882.0 |
| 84,991.0 |
| 4,798.0 |
| 2,957.0 |
| (1,464.0) |
| (1,130.0) |
| 357.0 |
| (1,918.0) |
| (1,445.0) |
| (1,695.0) |
| (9,071.0) |
| (9,497.0) |
| (33,109.0) |
| (35,086.0) |
| (15,171.0) |
| (47,761.0) |
| (47,123.0) |
| (50,164.0) |
| (48,211.0) |
| (39,452.0) |
| (21,892.0) |
| (18,728.0) |
| (11,046.0) |
| (4,885.0) |
| 1,244.0 |