| (USD in millions, except per-share data and share counts) | FY20263 Apr 2026 | FY202528 Mar 2025 | FY202429 Mar 2024 | FY202331 Mar 2023 | FY20221 Apr 2022 | FY20212 Apr 2021 | FY20203 Apr 2020 | FY201929 Mar 2019 | FY201830 Mar 2018 | FY201731 Mar 2017 | FY20161 Apr 2016 | FY20153 Apr 2015 | FY201428 Mar 2014 | FY201329 Mar 2013 | FY201230 Mar 2012 | FY20111 Apr 2011 | FY20102 Apr 2010 | FY20093 Apr 2009 | FY200828 Mar 2008 | FY200730 Mar 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | 1,006.0 | 846.0 | 750.0 | 1,887.0 | 933.0 | 2,177.0 | 1,791.0 | 1,774.0 | 4,247.0 | 5,983.0 | 2,843.0 | 3,695.0 | 4,685.0 | 3,162.0 | |||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 21 May 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | Q1 FY 273 Jul 2026 | Q4 FY 263 Apr 2026 | Q3 FY 262 Jan 2026 | Q2 FY 263 Oct 2025 | Q1 FY 264 Jul 2025 | Q4 FY 2528 Mar 2025 | Q3 FY 2527 Dec 2024 | Q2 FY 2527 Sep 2024 | Q1 FY 2528 Jun 2024 | Q4 FY 2429 Mar 2024 | Q3 FY 2429 Dec 2023 | Q2 FY 2429 Sep 2023 | Q1 FY 2430 Jun 2023 | Q4 FY 2331 Mar 2023 | Q3 FY 2330 Dec 2022 | Q2 FY 2330 Sep 2022 | Q1 FY 231 Jul 2022 | Q4 FY 221 Apr 2022 | Q3 FY 2231 Dec 2021 | Q2 FY 221 Oct 2021 | Q1 FY 222 Jul 2021 | Q4 FY 212 Apr 2021 | Q3 FY 211 Jan 2021 | Q2 FY 212 Oct 2020 | Q1 FY 213 Jul 2020 | Q4 FY 203 Apr 2020 | Q3 FY 203 Jan 2020 | Q2 FY 204 Oct 2019 | Q1 FY 205 Jul 2019 | Q4 FY 1929 Mar 2019 | Q3 FY 1928 Dec 2018 | Q2 FY 1928 Sep 2018 | Q1 FY 1929 Jun 2018 | Q4 FY 1830 Mar 2018 | Q3 FY 1829 Dec 2017 | Q2 FY 1829 Sep 2017 | Q1 FY 1830 Jun 2017 | Q4 FY 1731 Mar 2017 | Q3 FY 1730 Dec 2016 | Q2 FY 1730 Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 883.0 | 737.0 | 644.0 | 846.0 | 490.0 | 629.0 | 623.0 | 750.0 | 812.0 | |||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 7 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 2,950.0 |
| 3,029.0 |
| 1,793.0 |
| 1,890.0 |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 0.0 | 4.0 | 18.0 | 86.0 | 252.0 | 388.0 | 9.0 | 42.0 | 1,017.0 | 377.0 | 62.0 | 49.0 | 8.0 | 15.0 | 199.0 | - | - |
| Cash And Short Term Investments | - | 1,006.0 | 846.0 | 750.0 | 1,891.0 | 951.0 | 2,263.0 | 2,043.0 | 2,162.0 | 4,256.0 | 6,025.0 | 3,860.0 | 4,072.0 | 4,747.0 | 3,211.0 | 2,958.0 | 3,044.0 | 1,992.0 | 1,890.0 | - |
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 361.0 | 171.0 | 163.0 | 168.0 | 120.0 | 117.0 | 111.0 | 708.0 | 809.0 | 649.0 | 556.0 | 700.0 | 1,007.0 | 1,031.0 | 940.0 | 1,013.0 | 856.0 | 837.0 | - | - |
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | 14.0 | 24.0 | 28.0 | 30.0 | 25.0 | 27.0 | - | - |
| Prepaid Expenses | 144.0 | 136.0 | 142.0 | 122.0 | 107.0 | 95.0 | 110.0 | 136.0 | 177.0 | 165.0 | - | - | - | - | - | - | - | - | ||
| Other Current Assets | 295.0 | 245.0 | 334.0 | 284.0 | 193.0 | 237.0 | 435.0 | 286.0 | 522.0 | 419.0 | 420.0 | 295.0 | 304.0 | 315.0 | 249.0 | 262.0 | 250.0 | |||
| Assets Held For Sale | 14.0 | 22.0 | 15.0 | 31.0 | 56.0 | 233.0 | 270.0 | 0.0 | 26.0 | 0.0 | - | - | - | - | - | - | - | |||
| Total Current Assets | 1,081.0 | 1,444.0 | 1,358.0 | 1,233.0 | 2,260.0 | 1,538.0 | 3,079.0 | 3,186.0 | 3,493.0 | 5,324.0 | 6,959.0 | 5,422.0 | 5,652.0 | 6,416.0 | 4,633.0 | 4,486.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 464.0 | 442.0 | 584.0 | 585.0 | 575.0 | 633.0 | 1,078.0 | 1,684.0 | 1,990.0 | 2,055.0 | 1,962.0 | 1,837.0 | 2,939.0 | - | - | - | - | - | - | - |
| Accumulated Depreciation | 393.0 | 382.0 | 512.0 | 509.0 | 515.0 | 555.0 | 840.0 | 1,021.0 | 1,212.0 | 1,118.0 | 1,005.0 | 887.0 | 1,823.0 | 1,853.0 | 1,663.0 | 1,530.0 | ||||
| Property,Plant & Equipment Net | 71.0 | 60.0 | 72.0 | 76.0 | 60.0 | 78.0 | 238.0 | 663.0 | 778.0 | 937.0 | 957.0 | 950.0 | 1,116.0 | 1,122.0 | 1,100.0 | 1,050.0 | ||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 32.0 | 134.0 | 0.0 | 157.0 | 10.0 | - | - | 0.0 | 27.0 | 58.0 | |||
| Goodwill | 10,996.0 | 10,237.0 | 10,210.0 | 10,217.0 | 2,873.0 | 2,867.0 | 2,585.0 | 2,677.0 | 2,673.0 | 8,627.0 | 3,148.0 | 3,146.0 | 3,151.0 | 5,841.0 | 5,826.0 | 5,494.0 | 4,605.0 | 4,561.0 | ||
| Intangible Assets | 2,096.0 | 2,267.0 | 2,638.0 | 3,097.0 | 1,023.0 | 1,116.0 | 1,067.0 | 1,202.0 | 2,643.0 | 3,004.0 | 443.0 | 525.0 | 768.0 | 977.0 | 1,337.0 | 1,511.0 | 1,179.0 | |||
| Operating Lease Right Of Use Assets | 54.0 | 49.0 | 45.0 | 43.0 | 74.0 | 76.0 | 88.0 | - | - | - | - | - | - | - | - | - | ||||
| Deferred Tax Assets | 1,153.0 | 1,218.0 | 1,236.0 | 353.0 | 351.0 | 355.0 | 387.0 | 830.0 | 46.0 | 43.0 | - | - | - | - | - | - | - | |||
| Other Non-Current Assets | 192.0 | 269.0 | 1,515.0 | 1,324.0 | 653.0 | 686.0 | 678.0 | 1,160.0 | 526.0 | 282.0 | 103.0 | 70.0 | 124.0 | 123.0 | 124.0 | 151.0 | 90.0 | |||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Assets | 15,589.0 | 15,495.0 | 15,793.0 | 15,947.0 | 6,943.0 | 6,361.0 | 7,735.0 | 15,938.0 | 15,759.0 | 18,174.0 | 11,767.0 | 13,233.0 | 13,539.0 | 14,508.0 | 13,020.0 | 12,719.0 | ||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 96.0 | 94.0 | 66.0 | 77.0 | 63.0 | 52.0 | 87.0 | 165.0 | 168.0 | 180.0 | 175.0 | 169.0 | 282.0 | 334.0 | 324.0 | 260.0 | 214.0 | 190.0 | - | - |
| Short Term Debt | 181.0 | 291.0 | 175.0 | 233.0 | 1,000.0 | 313.0 | 756.0 | 491.0 | 0.0 | 1,310.0 | 0.0 | 350.0 | 0.0 | - | - | - | - | - | ||
| Deferred Revenue Current | 1,904.0 | 1,846.0 | 1,808.0 | 1,708.0 | 1,264.0 | 1,210.0 | 1,049.0 | 1,032.0 | 2,368.0 | 2,353.0 | 2,279.0 | 2,427.0 | 3,322.0 | 3,496.0 | 3,444.0 | 3,321.0 | ||||
| Operating Lease Liabilities Current | 19.0 | 14.0 | 13.0 | 26.0 | 18.0 | 26.0 | 28.0 | - | - | - | - | - | - | - | - | - | ||||
| Accrued Expenses | 115.0 | 105.0 | 78.0 | 102.0 | 81.0 | 107.0 | 115.0 | 250.0 | 262.0 | 272.0 | 219.0 | 232.0 | 365.0 | 422.0 | 416.0 | 443.0 | 349.0 | |||
| Other Current Liabilities | 414.0 | 515.0 | 599.0 | 729.0 | 639.0 | 428.0 | 587.0 | 524.0 | 372.0 | 507.0 | 419.0 | 292.0 | 337.0 | 318.0 | 321.0 | 273.0 | 338.0 | |||
| Total Current Liabilities | 2,710.0 | 2,851.0 | 2,726.0 | 2,849.0 | 3,065.0 | 2,136.0 | 2,622.0 | 3,766.0 | 3,170.0 | 4,622.0 | 4,033.0 | 4,453.0 | 4,306.0 | 5,567.0 | 4,505.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 8,015.0 | 7,968.0 | 8,429.0 | 9,529.0 | 2,736.0 | 3,288.0 | 3,465.0 | 3,961.0 | 5,026.0 | 6,876.0 | 2,207.0 | 1,746.0 | 2,095.0 | 2,094.0 | 2,039.0 | 1,987.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 45.0 | 42.0 | 38.0 | 31.0 | 75.0 | 66.0 | 73.0 | - | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Non-Current | 73.0 | 77.0 | 76.0 | 80.0 | 42.0 | 55.0 | 27.0 | 27.0 | 735.0 | 434.0 | 359.0 | 444.0 | 581.0 | 584.0 | 596.0 | 498.0 | ||||
| Deferred Tax Liabilities | 198.0 | 222.0 | 261.0 | 395.0 | 75.0 | 137.0 | 149.0 | 577.0 | 592.0 | 2,401.0 | 1,235.0 | 308.0 | 425.0 | 409.0 | 270.0 | 296.0 | 195.0 | |||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Non-Current Liabilities | 394.0 | 688.0 | 671.0 | 74.0 | 47.0 | 60.0 | 79.0 | 78.0 | 87.0 | 103.0 | 97.0 | 79.0 | 83.0 | 60.0 | 94.0 | 79.0 | ||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Liabilities | 12,978.0 | 13,226.0 | 13,653.0 | 13,747.0 | 7,036.0 | 6,861.0 | 7,725.0 | 10,200.0 | 10,736.0 | 14,687.0 | 8,091.0 | 7,298.0 | 7,742.0 | 9,032.0 | 7,848.0 | 8,114.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 7.0 | 7.0 | 7.0 | 7.0 | 8.0 | 8.0 | 8.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 6,094.0 | 6,744.0 | 7,313.0 | 7,773.0 | 8,361.0 | 8,990.0 | |||
| Retained Earnings | 269.0 | 236.0 | (98.0) | (585.0) | (1,940.0) | (2,776.0) | (3,330.0) | 933.0 | 328.0 | (761.0) | (655.0) | (270.0) | (1,148.0) | (2,046.0) | (2,799.0) | (4,012.0) | (4,609.0) | |||
| Accumulated Other Comprehensive Income | 1.0 | (33.0) | 11.0 | (15.0) | (4.0) | 47.0 | (16.0) | (7.0) | 4.0 | 12.0 | 22.0 | 104.0 | 194.0 | 202.0 | 175.0 | |||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78.0 | 77.0 | - | - | ||
| Total Stockholders Equity | 2,611.0 | 2,269.0 | 2,140.0 | 2,152.0 | (126.0) | (500.0) | 10.0 | 5,738.0 | 5,023.0 | 3,487.0 | 3,676.0 | 5,935.0 | 5,797.0 | 5,476.0 | 5,094.0 | 4,528.0 | ||||
| Total Equity | 2,611.0 | 2,269.0 | 2,140.0 | 2,152.0 | (126.0) | (500.0) | 10.0 | 5,738.0 | 5,023.0 | 3,487.0 | 3,676.0 | 5,935.0 | 5,797.0 | 5,476.0 | 5,237.0 | 4,635.0 | 4,548.0 | 4,147.0 | ||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 8,196.0 | 8,259.0 | 8,604.0 | 9,762.0 | 3,736.0 | 3,601.0 | 4,221.0 | 4,452.0 | 5,026.0 | 8,186.0 | 2,207.0 | 2,096.0 | 2,095.0 | 2,094.0 | 2,039.0 | 1,987.0 | - | - | - | - |
| Net debt | - | 7,253.0 | 7,758.0 | 9,012.0 | 1,845.0 | 2,650.0 | 1,958.0 | 2,409.0 | 2,864.0 | 3,930.0 | (3,818.0) | (1,764.0) | (1,977.0) | (2,653.0) | (1,172.0) | (971.0) | - | - | ||
| Working Capital | (1,629.0) | (1,407.0) | (1,368.0) | (1,616.0) | (805.0) | (598.0) | 457.0 | (580.0) | 323.0 | 702.0 | 2,926.0 | 969.0 | 1,346.0 | 849.0 | 128.0 | (407.0) | 580.0 | |||
| Book Value | 2,611.0 | 2,269.0 | 2,140.0 | 2,152.0 | (126.0) | (500.0) | 10.0 | 5,738.0 | 5,023.0 | 3,487.0 | 3,676.0 | 5,935.0 | 5,797.0 | 5,476.0 | 5,094.0 | 4,528.0 | 4,548.0 | 4,147.0 | ||
| Tangible Book Value | (10,481.0) | (10,235.0) | (10,708.0) | (11,162.0) | (4,022.0) | (4,483.0) | (3,642.0) | 1,859.0 | (293.0) | (8,144.0) | 85.0 | 2,264.0 | 1,878.0 | (1,342.0) | (2,069.0) | (2,477.0) | (1,236.0) | |||
| 1,095.0 |
| 1,291.0 |
| 1,887.0 |
| 1,771.0 |
| 1,526.0 |
| 1,230.0 |
| 933.0 |
| 1,046.0 |
| 1,009.0 |
| 1,073.0 |
| 2,177.0 |
| 12,649.0 |
| 1,697.0 |
| 1,532.0 |
| 1,791.0 |
| 2,309.0 |
| 2,147.0 |
| 2,001.0 |
| 1,774.0 |
| 2,142.0 |
| 1,826.0 |
| 2,306.0 |
| 4,247.0 |
| 5,575.0 |
| 5,610.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 4.0 | 10.0 | 15.0 | 15.0 | 18.0 | 27.0 | 40.0 | 58.0 | 86.0 | 119.0 | 134.0 | 162.0 | 252.0 | 270.0 | 289.0 | 324.0 | 388.0 | 390.0 | 200.0 | - | 9.0 | - | 9.0 |
| Cash And Short Term Investments | - | - | - | - | - | - | 883.0 | 737.0 | 644.0 | 846.0 | 490.0 | 629.0 | 623.0 | 750.0 | 812.0 | 1,095.0 | 1,291.0 | 1,891.0 | 1,781.0 | 1,541.0 | 1,245.0 | 951.0 | 1,073.0 | 1,049.0 | 1,131.0 | 2,263.0 | 12,768.0 | 1,831.0 | 1,694.0 | 2,043.0 | 2,579.0 | 2,436.0 | 2,325.0 | 2,162.0 | 2,532.0 | 2,026.0 | 2,306.0 | 4,256.0 | 5,575.0 | 5,619.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 378.0 | 361.0 | 361.0 | 309.0 | 314.0 | 171.0 | 152.0 | 164.0 | 152.0 | 163.0 | 160.0 | 147.0 | 145.0 | 168.0 | 168.0 | 152.0 | 102.0 | 120.0 | 113.0 | 108.0 | 105.0 | 117.0 | 111.0 | 96.0 | 102.0 | 111.0 | 171.0 | 593.0 | 438.0 | 708.0 | 723.0 | 537.0 | 502.0 | 809.0 | 666.0 | 514.0 | 468.0 | 649.0 | 557.0 | 459.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | 131.0 | 138.0 | 143.0 | 142.0 | 131.0 | 122.0 | 118.0 | 122.0 | 118.0 | 127.0 | 113.0 | 107.0 | ||||||||||||||||||||||
| Other Current Assets | 286.0 | 295.0 | 257.0 | 254.0 | 249.0 | 245.0 | 262.0 | 297.0 | 300.0 | 334.0 | 1,055.0 | 278.0 | 297.0 | 284.0 | 366.0 | 345.0 | 180.0 | |||||||||||||||||||||||
| Assets Held For Sale | 40.0 | 14.0 | 16.0 | 25.0 | 37.0 | 22.0 | 23.0 | 24.0 | 15.0 | 15.0 | 15.0 | 22.0 | 22.0 | 31.0 | 30.0 | 30.0 | 56.0 | |||||||||||||||||||||||
| Total Current Assets | 1,268.0 | 1,081.0 | 1,253.0 | 1,289.0 | 1,428.0 | 1,444.0 | 1,320.0 | 1,222.0 | 1,111.0 | 1,358.0 | 1,720.0 | 1,076.0 | 1,087.0 | 1,233.0 | 1,376.0 | 1,622.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 440.0 | 581.0 | 586.0 | 584.0 | 599.0 | 596.0 | 588.0 | 585.0 | 642.0 | 635.0 | 572.0 | 575.0 | 581.0 | 582.0 | 625.0 | 633.0 | 623.0 | 623.0 | 680.0 | 1,078.0 | 1,296.0 | 1,831.0 | 2,142.0 | 1,684.0 | 2,074.0 | 2,018.0 | 1,984.0 | 1,990.0 | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 379.0 | 521.0 | 517.0 | 512.0 | 523.0 | 521.0 | 515.0 | 509.0 | 538.0 | 527.0 | 516.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 70.0 | 71.0 | 69.0 | 68.0 | 64.0 | 60.0 | 61.0 | 60.0 | 69.0 | 72.0 | 76.0 | 75.0 | 73.0 | 76.0 | 104.0 | 108.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 10,938.0 | 10,996.0 | 10,847.0 | 10,829.0 | 10,817.0 | 10,237.0 | 10,171.0 | 10,235.0 | 10,205.0 | 10,210.0 | 10,231.0 | 10,199.0 | 10,241.0 | 10,217.0 | 10,124.0 | 10,126.0 | 2,861.0 | 2,873.0 | ||||||||||||||||||||||
| Intangible Assets | 2,046.0 | 2,096.0 | 2,212.0 | 2,377.0 | 2,499.0 | 2,267.0 | 2,336.0 | 2,442.0 | 2,537.0 | 2,638.0 | 2,745.0 | 2,859.0 | 2,982.0 | 3,097.0 | 3,212.0 | 3,332.0 | 993.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 52.0 | 54.0 | 49.0 | 45.0 | 34.0 | 39.0 | 38.0 | 43.0 | 49.0 | 50.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,135.0 | 1,153.0 | 1,258.0 | 1,270.0 | 1,253.0 | 1,218.0 | 1,250.0 | 1,254.0 | 1,237.0 | 1,236.0 | 1,198.0 | 1,198.0 | 401.0 | 353.0 | 348.0 | 346.0 | 344.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 187.0 | 192.0 | 192.0 | 218.0 | 299.0 | 269.0 | 1,475.0 | 1,512.0 | 1,506.0 | 1,515.0 | 1,476.0 | 2,163.0 | 1,366.0 | 1,281.0 | 638.0 | 644.0 | 638.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,644.0 | 15,589.0 | 15,831.0 | 16,051.0 | 16,360.0 | 15,495.0 | 15,363.0 | 15,471.0 | 15,428.0 | 15,793.0 | 16,282.0 | 16,411.0 | 15,787.0 | 15,947.0 | 15,503.0 | 15,882.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 96.0 | 96.0 | 83.0 | 81.0 | 90.0 | 94.0 | 102.0 | 99.0 | 83.0 | 66.0 | 62.0 | 66.0 | 65.0 | 77.0 | 75.0 | 66.0 | 71.0 | 63.0 | 83.0 | 81.0 | 76.0 | 52.0 | 67.0 | 66.0 | 60.0 | 87.0 | 157.0 | 120.0 | 135.0 | 165.0 | 201.0 | 158.0 | 170.0 | 168.0 | 181.0 | 187.0 | 121.0 | 180.0 | 143.0 | 139.0 |
| Short Term Debt | 181.0 | 181.0 | 240.0 | 280.0 | 288.0 | 291.0 | 1,396.0 | 1,391.0 | 1,332.0 | 175.0 | 175.0 | 175.0 | 233.0 | 233.0 | 233.0 | 175.0 | 614.0 | 1,000.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,843.0 | 1,904.0 | 1,822.0 | 1,768.0 | 1,783.0 | 1,846.0 | 1,777.0 | 1,749.0 | 1,745.0 | 1,808.0 | 1,666.0 | 1,599.0 | 1,631.0 | 1,708.0 | 1,643.0 | 1,597.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 20.0 | 19.0 | - | - | - | - | 12.0 | 13.0 | 13.0 | 13.0 | 16.0 | 19.0 | 24.0 | 26.0 | 26.0 | 24.0 | ||||||||||||||||||||||||
| Accrued Expenses | 75.0 | 115.0 | 116.0 | 98.0 | 85.0 | 105.0 | 93.0 | 74.0 | 57.0 | 78.0 | 64.0 | 61.0 | 60.0 | 102.0 | 106.0 | 111.0 | 48.0 | |||||||||||||||||||||||
| Other Current Liabilities | 527.0 | 414.0 | 427.0 | 325.0 | 612.0 | 515.0 | 396.0 | 509.0 | 535.0 | 599.0 | 580.0 | 540.0 | 735.0 | 703.0 | 795.0 | 852.0 | 689.0 | |||||||||||||||||||||||
| Total Current Liabilities | 2,722.0 | 2,710.0 | 2,688.0 | 2,552.0 | 2,858.0 | 2,851.0 | 3,764.0 | 3,822.0 | 3,752.0 | 2,726.0 | 2,563.0 | 2,460.0 | 2,748.0 | 2,849.0 | 2,878.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,975.0 | 8,015.0 | 8,167.0 | 8,421.0 | 8,575.0 | 7,968.0 | 7,080.0 | 7,137.0 | 7,190.0 | 8,429.0 | 9,081.0 | 9,333.0 | 9,327.0 | 9,529.0 | 9,831.0 | 9,883.0 | 2,714.0 | 2,736.0 | 2,757.0 | 2,779.0 | 3,422.0 | 3,288.0 | 3,542.0 | 3,556.0 | 2,841.0 | 3,465.0 | 3,719.0 | 3,219.0 | 3,964.0 | 3,961.0 | 4,447.0 | 4,442.0 | 5,032.0 | 5,026.0 | 5,587.0 | 6,079.0 | 6,202.0 | 6,876.0 | 6,358.0 | 6,576.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 43.0 | 47.0 | 41.0 | 38.0 | 28.0 | 31.0 | 27.0 | 31.0 | 38.0 | 41.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 76.0 | 73.0 | 84.0 | 94.0 | 90.0 | 77.0 | 72.0 | 78.0 | 74.0 | 76.0 | 78.0 | 73.0 | 78.0 | 80.0 | 86.0 | 87.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 190.0 | 198.0 | 220.0 | 229.0 | 234.0 | 222.0 | 223.0 | 248.0 | 253.0 | 261.0 | 265.0 | 256.0 | 385.0 | 395.0 | 386.0 | 392.0 | 63.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 411.0 | 394.0 | 757.0 | 750.0 | 729.0 | 688.0 | 688.0 | 692.0 | 685.0 | 671.0 | 639.0 | 631.0 | 44.0 | 43.0 | 46.0 | 43.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,988.0 | 12,978.0 | 13,499.0 | 13,594.0 | 13,995.0 | 13,226.0 | 13,212.0 | 13,373.0 | 13,458.0 | 13,653.0 | 13,864.0 | 13,997.0 | 13,450.0 | 13,747.0 | 14,193.0 | 14,184.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 309.0 | 269.0 | 32.0 | 217.0 | 160.0 | 236.0 | 171.0 | 89.0 | 5.0 | (98.0) | (103.0) | (247.0) | (396.0) | (585.0) | (1,500.0) | (1,665.0) | (1,734.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.0) | 1.0 | 19.0 | 4.0 | 26.0 | (33.0) | (46.0) | 14.0 | 6.0 | 11.0 | 19.0 | 6.0 | 36.0 | (15.0) | (28.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,656.0 | 2,611.0 | 2,332.0 | 2,457.0 | 2,365.0 | 2,269.0 | 2,151.0 | 2,098.0 | 1,970.0 | 2,140.0 | 2,364.0 | 2,362.0 | 2,287.0 | 2,152.0 | 1,310.0 | 1,698.0 | ||||||||||||||||||||||||
| Total Equity | 2,656.0 | 2,611.0 | 2,332.0 | 2,457.0 | 2,365.0 | 2,269.0 | 2,151.0 | 2,098.0 | 1,970.0 | 2,140.0 | 2,364.0 | 2,362.0 | 2,287.0 | 2,152.0 | 1,310.0 | 1,698.0 | (299.0) | (93.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,156.0 | 8,196.0 | 8,407.0 | 8,701.0 | 8,863.0 | 8,259.0 | 8,476.0 | 8,528.0 | 8,522.0 | 8,604.0 | 9,256.0 | 9,508.0 | 9,560.0 | 9,762.0 | 10,064.0 | 10,058.0 | 3,328.0 | 3,736.0 | 3,843.0 | 3,852.0 | 3,860.0 | 3,601.0 | 3,605.0 | 3,603.0 | 3,604.0 | 4,221.0 | 4,468.0 | 4,464.0 | 4,458.0 | 4,452.0 | 5,045.0 | 5,039.0 | 5,032.0 | 5,026.0 | 5,587.0 | 6,209.0 | 6,202.0 | 8,186.0 | 7,138.0 | 7,176.0 |
| Net debt | - | - | - | - | - | - | 7,593.0 | 7,791.0 | 7,878.0 | 7,758.0 | 8,766.0 | 8,879.0 | 8,937.0 | 9,012.0 | 9,252.0 | 8,963.0 | 2,037.0 | 1,845.0 | ||||||||||||||||||||||
| Working Capital | (1,454.0) | (1,629.0) | (1,435.0) | (1,263.0) | (1,430.0) | (1,407.0) | (2,444.0) | (2,600.0) | (2,641.0) | (1,368.0) | (843.0) | (1,384.0) | (1,661.0) | (1,616.0) | (1,502.0) | (1,203.0) | (995.0) | |||||||||||||||||||||||
| Book Value | 2,656.0 | 2,611.0 | 2,332.0 | 2,457.0 | 2,365.0 | 2,269.0 | 2,151.0 | 2,098.0 | 1,970.0 | 2,140.0 | 2,364.0 | 2,362.0 | 2,287.0 | 2,152.0 | 1,310.0 | 1,698.0 | (299.0) | (93.0) | ||||||||||||||||||||||
| Tangible Book Value | (10,328.0) | (10,481.0) | (10,727.0) | (10,749.0) | (10,951.0) | (10,235.0) | (10,356.0) | (10,579.0) | (10,772.0) | (10,708.0) | (10,612.0) | (10,696.0) | (10,936.0) | (11,162.0) | (12,026.0) | (11,760.0) | (4,153.0) | |||||||||||||||||||||||
| - |
| - |
| 278.0 |
| - |
| - |
| - |
| - |
| - |
| 4,351.0 |
| 3,297.0 |
| - |
| - |
| 1,299.0 |
| - |
| - |
| - |
| 949.0 |
| 973.0 |
| - |
| - |
| - |
| - |
| - |
| 97.0 |
| - |
| - |
| - |
| - |
| 1,639.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.0 |
| - |
| - |
| - |
| - |
| - |
| 11,232.0 |
| 10,638.0 |
| - |
| - |
| - |
| - |
| 2,835.0 |
| 2,644.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 374.0 |
| - |
| - |
| 261.0 |
| - |
| - |
| 4,893.0 |
| 3,771.0 |
| 3,513.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 371.0 |
| 419.0 |
| - |
| - |
| 181.0 |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| 90.0 |
| - |
| - |
| - |
| - |
| - |
| 6,684.0 |
| 6,491.0 |
| - |
| - |
| 9,289.0 |
| - |
| - |
| (5,336.0) |
| - |
| - |
| 171.0 |
| 159.0 |
| 186.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,548.0 |
| 4,147.0 |
| 11,229.0 |
| 11,911.0 |
| 11,229.0 |
| 11,911.0 |
| - |
| - |
| (216.0) |
| - |
| - |
| 11,229.0 |
| 11,911.0 |
| (2,053.0) |
| - |
| - |
| 100.0 |
| 97.0 |
| 99.0 |
| 95.0 |
| 90.0 |
| 94.0 |
| 81.0 |
| 110.0 |
| 118.0 |
| 118.0 |
| 164.0 |
| 136.0 |
| 162.0 |
| 162.0 |
| 184.0 |
| 177.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.0 |
| 205.0 |
| 243.0 |
| 198.0 |
| 237.0 |
| 394.0 |
| 377.0 |
| 364.0 |
| 435.0 |
| 411.0 |
| 289.0 |
| 429.0 |
| 286.0 |
| 422.0 |
| 445.0 |
| 501.0 |
| 522.0 |
| 369.0 |
| 401.0 |
| 399.0 |
| 419.0 |
| 379.0 |
| 391.0 |
| 56.0 |
| 58.0 |
| 58.0 |
| 238.0 |
| 233.0 |
| 270.0 |
| 270.0 |
| 353.0 |
| 270.0 |
| 213.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,629.0 |
| 2,260.0 |
| 2,157.0 |
| 1,950.0 |
| 1,786.0 |
| 1,538.0 |
| 1,848.0 |
| 1,792.0 |
| 1,950.0 |
| 3,079.0 |
| 13,571.0 |
| 9,760.0 |
| 2,561.0 |
| 3,186.0 |
| 3,724.0 |
| 3,418.0 |
| 3,328.0 |
| 3,493.0 |
| 3,567.0 |
| 3,687.0 |
| 3,173.0 |
| 5,324.0 |
| 6,511.0 |
| 6,469.0 |
| 515.0 |
| 518.0 |
| 515.0 |
| 554.0 |
| 555.0 |
| 553.0 |
| 548.0 |
| 592.0 |
| 840.0 |
| 931.0 |
| 1,155.0 |
| 1,358.0 |
| 1,021.0 |
| 1,283.0 |
| 1,240.0 |
| 1,226.0 |
| 1,212.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| 60.0 |
| 63.0 |
| 67.0 |
| 71.0 |
| 78.0 |
| 70.0 |
| 75.0 |
| 88.0 |
| 238.0 |
| 365.0 |
| 676.0 |
| 784.0 |
| 663.0 |
| 791.0 |
| 778.0 |
| 758.0 |
| 778.0 |
| 838.0 |
| 868.0 |
| 895.0 |
| 937.0 |
| 893.0 |
| 933.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 11.0 |
| 22.0 |
| 32.0 |
| 51.0 |
| 74.0 |
| 108.0 |
| 134.0 |
| - |
| 159.0 |
| 158.0 |
| 158.0 |
| 158.0 |
| 159.0 |
| 2,876.0 |
| 2,896.0 |
| 2,863.0 |
| 2,867.0 |
| 2,606.0 |
| 2,596.0 |
| 2,588.0 |
| 2,585.0 |
| 2,676.0 |
| 2,675.0 |
| 8,449.0 |
| 2,677.0 |
| 8,344.0 |
| 8,328.0 |
| 8,322.0 |
| 8,319.0 |
| 8,318.0 |
| 8,301.0 |
| 8,638.0 |
| 8,627.0 |
| 7,227.0 |
| 7,232.0 |
| 1,023.0 |
| 1,054.0 |
| 1,064.0 |
| 1,096.0 |
| 1,116.0 |
| 999.0 |
| 1,020.0 |
| 1,042.0 |
| 1,067.0 |
| 1,119.0 |
| 1,146.0 |
| 2,137.0 |
| 1,202.0 |
| 2,329.0 |
| 2,433.0 |
| 2,532.0 |
| 2,643.0 |
| 2,754.0 |
| 2,847.0 |
| 2,892.0 |
| 3,004.0 |
| 1,867.0 |
| 1,961.0 |
| 70.0 |
| 74.0 |
| 80.0 |
| 93.0 |
| 71.0 |
| 76.0 |
| 80.0 |
| 85.0 |
| 62.0 |
| 88.0 |
| 107.0 |
| 154.0 |
| 183.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 351.0 |
| 335.0 |
| 341.0 |
| 348.0 |
| 355.0 |
| 428.0 |
| 405.0 |
| 389.0 |
| 387.0 |
| 404.0 |
| 1,498.0 |
| 833.0 |
| 830.0 |
| 828.0 |
| 834.0 |
| 828.0 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 653.0 |
| 643.0 |
| 663.0 |
| 678.0 |
| 686.0 |
| 754.0 |
| 745.0 |
| 675.0 |
| 678.0 |
| 709.0 |
| 1,818.0 |
| 1,255.0 |
| 1,160.0 |
| 1,268.0 |
| 1,277.0 |
| 1,308.0 |
| 526.0 |
| 171.0 |
| 134.0 |
| 112.0 |
| 124.0 |
| 104.0 |
| 110.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,247.0 |
| 6,943.0 |
| 6,873.0 |
| 6,733.0 |
| 6,565.0 |
| 6,361.0 |
| 6,357.0 |
| 6,313.0 |
| 6,405.0 |
| 7,735.0 |
| 18,547.0 |
| 16,229.0 |
| 15,369.0 |
| 15,938.0 |
| 16,456.0 |
| 16,234.0 |
| 16,248.0 |
| 15,759.0 |
| 15,980.0 |
| 15,996.0 |
| 15,868.0 |
| 18,174.0 |
| 16,760.0 |
| 16,864.0 |
| 1,086.0 |
| 1,073.0 |
| 438.0 |
| 313.0 |
| 63.0 |
| 47.0 |
| 763.0 |
| 756.0 |
| 749.0 |
| 1,245.0 |
| 494.0 |
| 491.0 |
| 598.0 |
| 597.0 |
| - |
| 0.0 |
| 0.0 |
| 130.0 |
| 0.0 |
| 1,310.0 |
| 780.0 |
| 600.0 |
| 1,183.0 |
| 1,264.0 |
| 1,209.0 |
| 1,159.0 |
| 1,176.0 |
| 1,210.0 |
| 1,090.0 |
| 1,035.0 |
| 1,028.0 |
| 1,049.0 |
| 1,019.0 |
| 990.0 |
| 2,211.0 |
| 1,032.0 |
| 2,214.0 |
| 2,113.0 |
| 2,137.0 |
| 2,368.0 |
| 2,151.0 |
| 2,041.0 |
| 2,329.0 |
| 2,353.0 |
| 2,075.0 |
| 2,085.0 |
| 19.0 |
| 18.0 |
| 20.0 |
| 20.0 |
| 24.0 |
| 26.0 |
| 24.0 |
| 28.0 |
| 26.0 |
| 28.0 |
| 32.0 |
| 36.0 |
| 45.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.0 |
| 80.0 |
| 72.0 |
| 66.0 |
| 107.0 |
| 86.0 |
| 73.0 |
| 71.0 |
| 115.0 |
| 131.0 |
| 219.0 |
| 198.0 |
| 250.0 |
| 226.0 |
| 165.0 |
| 165.0 |
| 262.0 |
| 215.0 |
| 193.0 |
| 206.0 |
| 272.0 |
| 240.0 |
| 218.0 |
| 639.0 |
| 405.0 |
| 409.0 |
| 441.0 |
| 428.0 |
| 491.0 |
| 499.0 |
| 600.0 |
| 587.0 |
| 2,604.0 |
| 514.0 |
| 525.0 |
| 524.0 |
| 404.0 |
| 378.0 |
| 403.0 |
| 372.0 |
| 368.0 |
| 397.0 |
| 443.0 |
| 477.0 |
| 352.0 |
| 371.0 |
| 2,825.0 |
| 2,624.0 |
| 3,065.0 |
| 2,883.0 |
| 2,814.0 |
| 2,221.0 |
| 2,136.0 |
| 1,821.0 |
| 1,748.0 |
| 2,548.0 |
| 2,622.0 |
| 4,713.0 |
| 5,056.0 |
| 3,608.0 |
| 3,766.0 |
| 3,643.0 |
| 3,411.0 |
| 2,875.0 |
| 3,170.0 |
| 3,101.0 |
| 3,287.0 |
| 3,121.0 |
| 4,622.0 |
| 3,605.0 |
| 3,509.0 |
| 69.0 |
| 75.0 |
| 81.0 |
| 88.0 |
| 60.0 |
| 66.0 |
| 73.0 |
| 81.0 |
| 61.0 |
| 73.0 |
| 92.0 |
| 137.0 |
| 163.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.0 |
| 42.0 |
| 48.0 |
| 54.0 |
| 55.0 |
| 55.0 |
| 45.0 |
| 39.0 |
| 30.0 |
| 27.0 |
| 28.0 |
| 26.0 |
| 688.0 |
| 27.0 |
| 701.0 |
| 633.0 |
| 630.0 |
| 735.0 |
| 579.0 |
| 473.0 |
| 465.0 |
| 434.0 |
| 398.0 |
| 402.0 |
| 75.0 |
| 137.0 |
| 140.0 |
| 146.0 |
| 137.0 |
| 201.0 |
| 180.0 |
| 170.0 |
| 149.0 |
| 165.0 |
| 538.0 |
| 548.0 |
| 577.0 |
| 626.0 |
| 652.0 |
| 598.0 |
| 592.0 |
| 618.0 |
| 2,239.0 |
| 2,332.0 |
| 2,401.0 |
| 2,164.0 |
| 2,234.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| 47.0 |
| 53.0 |
| 56.0 |
| 55.0 |
| 60.0 |
| 71.0 |
| 68.0 |
| 67.0 |
| 79.0 |
| 67.0 |
| 72.0 |
| 70.0 |
| 78.0 |
| 78.0 |
| 80.0 |
| 83.0 |
| 87.0 |
| 86.0 |
| 103.0 |
| 98.0 |
| 103.0 |
| 83.0 |
| 89.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,546.0 |
| 7,036.0 |
| 6,971.0 |
| 6,965.0 |
| 7,062.0 |
| 6,861.0 |
| 6,849.0 |
| 6,789.0 |
| 6,908.0 |
| 7,725.0 |
| 9,870.0 |
| 10,117.0 |
| 10,119.0 |
| 10,200.0 |
| 10,550.0 |
| 10,284.0 |
| 10,330.0 |
| 10,736.0 |
| 11,022.0 |
| 12,461.0 |
| 12,479.0 |
| 14,687.0 |
| 12,811.0 |
| 13,002.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,940.0) |
| (2,060.0) |
| (2,262.0) |
| (2,595.0) |
| (2,776.0) |
| (2,970.0) |
| (3,148.0) |
| (3,212.0) |
| (3,330.0) |
| 3,812.0 |
| 1,298.0 |
| 561.0 |
| 933.0 |
| 1,116.0 |
| 1,100.0 |
| 1,158.0 |
| 328.0 |
| 436.0 |
| (906.0) |
| (894.0) |
| (761.0) |
| (618.0) |
| (664.0) |
| (15.0) |
| (44.0) |
| (4.0) |
| 22.0 |
| 34.0 |
| 49.0 |
| 47.0 |
| 58.0 |
| 22.0 |
| (4.0) |
| (16.0) |
| 12.0 |
| (2.0) |
| (12.0) |
| (7.0) |
| (14.0) |
| (17.0) |
| (20.0) |
| 4.0 |
| 15.0 |
| 7.0 |
| 10.0 |
| 12.0 |
| 3.0 |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (299.0) |
| (93.0) |
| (98.0) |
| (232.0) |
| (497.0) |
| (500.0) |
| (492.0) |
| (476.0) |
| (503.0) |
| 10.0 |
| 8,677.0 |
| 6,112.0 |
| 5,250.0 |
| 5,738.0 |
| 5,906.0 |
| 5,950.0 |
| 5,918.0 |
| 5,023.0 |
| 4,958.0 |
| 3,535.0 |
| 3,389.0 |
| 3,487.0 |
| 3,949.0 |
| 3,862.0 |
| (98.0) |
| (232.0) |
| (497.0) |
| (500.0) |
| (492.0) |
| (476.0) |
| (503.0) |
| 10.0 |
| 8,677.0 |
| 6,112.0 |
| 5,250.0 |
| 5,738.0 |
| 5,906.0 |
| 5,950.0 |
| 5,918.0 |
| 5,023.0 |
| 4,958.0 |
| 3,535.0 |
| 3,389.0 |
| 3,487.0 |
| 3,949.0 |
| 3,862.0 |
| 2,062.0 |
| 2,311.0 |
| 2,615.0 |
| 2,650.0 |
| 2,532.0 |
| 2,554.0 |
| 2,473.0 |
| 1,958.0 |
| (8,300.0) |
| 2,633.0 |
| 2,764.0 |
| 2,409.0 |
| 2,466.0 |
| 2,603.0 |
| 2,707.0 |
| 2,864.0 |
| 3,055.0 |
| 4,183.0 |
| 3,896.0 |
| 3,930.0 |
| 1,563.0 |
| 1,557.0 |
| (805.0) |
| (726.0) |
| (864.0) |
| (435.0) |
| (598.0) |
| 27.0 |
| 44.0 |
| (598.0) |
| 457.0 |
| 8,858.0 |
| 4,704.0 |
| (1,047.0) |
| (580.0) |
| 81.0 |
| 7.0 |
| 453.0 |
| 323.0 |
| 466.0 |
| 400.0 |
| 52.0 |
| 702.0 |
| 2,906.0 |
| 2,960.0 |
| (98.0) |
| (232.0) |
| (497.0) |
| (500.0) |
| (492.0) |
| (476.0) |
| (503.0) |
| 10.0 |
| 8,677.0 |
| 6,112.0 |
| 5,250.0 |
| 5,738.0 |
| 5,906.0 |
| 5,950.0 |
| 5,918.0 |
| 5,023.0 |
| 4,958.0 |
| 3,535.0 |
| 3,389.0 |
| 3,487.0 |
| 3,949.0 |
| 3,862.0 |
| (3,989.0) |
| (4,028.0) |
| (4,192.0) |
| (4,456.0) |
| (4,483.0) |
| (4,097.0) |
| (4,092.0) |
| (4,133.0) |
| (3,642.0) |
| 4,882.0 |
| 2,291.0 |
| (5,336.0) |
| 1,859.0 |
| (4,767.0) |
| (4,811.0) |
| (4,936.0) |
| (5,939.0) |
| (6,114.0) |
| (7,613.0) |
| (8,141.0) |
| (8,144.0) |
| (5,145.0) |
| (5,331.0) |