| (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 | - | - | - | 5,412.0 | 5,338.0 | 5,997.0 | 11,631.0 | 17,940.0 | 7,588.0 | 8,229.0 | 12,851.0 | 10,027.0 | 2,113.0 | 1,804.0 | 9,884.0 | 907.9 | 1,273.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 68.0 | 0.0 | 1,179.0 | 973.0 | 1,182.0 | 1,411.0 | 12,721.0 | 12,149.0 | 17,922.0 | 3,666.0 | 1,756.0 | 101.0 | 19.0 | 58.6 | 16.5 | 1,190.8 | 384.0 | |||
| Cash And Short Term Investments | - | - | - | 6,385.0 | 6,520.0 | 7,408.0 | 24,352.0 | 30,089.0 | 25,510.0 | 11,895.0 | 14,607.0 | 10,128.0 | 2,132.0 | 1,862.6 | 9,900.5 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 4,913.0 | 4,420.0 | 4,660.0 | 4,777.0 | 4,493.0 | 4,892.0 | 3,582.0 | 3,327.0 | 3,851.0 | 4,514.0 | 5,854.0 | 4,635.0 | 2,182.0 | 1,751.4 | 1,951.2 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,774.0 | 1,710.0 | 1,787.0 | 1,507.0 | 1,618.0 | 1,683.0 | 922.0 | 814.0 | 801.0 | 1,587.0 | 1,955.0 | 1,386.0 | 1,697.0 | 1,745.0 | 1,390.0 | 1,203.8 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,302.0 | 7,884.0 | 7,766.0 | 7,661.0 | 7,014.0 | 6,635.0 | 5,924.0 | 5,197.0 | 4,289.0 | 3,683.0 | 3,039.0 | 2,040.0 | 1,472.0 | 1,327.7 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 715.0 | 833.0 | 550.0 | 905.0 | 705.0 | 844.0 | 713.0 | 790.0 | 814.0 | 1,206.0 | 1,178.0 | 955.0 | 1,256.0 | 1,327.3 | 1,206.1 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 22,129.0 | 24,896.0 | 23,189.0 | 22,957.0 | 25,179.0 | 28,645.0 | 22,094.0 | 24,574.0 | 30,795.0 | 26,346.0 | 21,073.0 | 11,921.0 | 3,939.0 | 7,054.6 | 7,605.7 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 1.5 | 0.8 | 0.8 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 24,936.0 | 26,711.0 | 24,987.0 | 25,230.0 | 26,695.0 | 31,402.0 | 24,593.0 | 27,322.0 | 33,542.0 | 26,346.0 | 22,055.0 | 12,404.0 | 6,636.0 | 8,224.0 | 7,605.7 | 646.3 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 1,459.3 |
| 968.1 |
| 816.0 |
| - |
| - |
| 330.8 |
| - |
| - |
| 2,098.7 |
| 1,657.0 |
| 1,790.1 |
| 968.1 |
| 816.0 |
| 1,622.0 |
| 1,389.5 |
| 1,023.4 |
| - |
| - |
| 1,051.8 |
| 927.9 |
| - |
| - |
| Prepaid Expenses | 4,024.0 | 3,052.0 | 2,374.0 | 1,774.0 | 2,141.0 | 2,013.0 | 1,440.0 | 1,606.0 | 1,661.0 | 1,592.0 | 1,518.0 | 1,057.0 | 166.0 | 186.7 | 222.8 | 67.6 | 78.1 | 71.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 1,062.0 | 505.0 | 472.0 | 91.0 | 84.3 | 126.8 | 116.2 | 66.9 | 126.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 18,342.0 | 19,173.0 | 16,085.0 | 14,443.0 | 14,772.0 | 15,996.0 | 30,296.0 | 35,836.0 | 31,823.0 | 19,588.0 | 24,762.0 | 17,714.0 | 6,997.0 | 6,156.3 | 13,918.8 | 5,708.1 | 4,812.6 | 4,278.4 | - | - |
| 983.3 |
| 879.8 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 2,696.0 | 2,470.0 | 2,449.0 | 2,186.0 | 1,893.0 | 1,668.0 | 1,422.0 | 1,191.0 | 994.0 | 818.0 | 763.0 | 620.0 | 502.0 | 423.3 | 358.3 | - | - | - | - | - |
| Property,Plant & Equipment Net | 5,606.0 | 5,414.0 | 5,317.0 | 5,475.0 | 5,121.0 | 4,967.0 | 4,502.0 | 4,006.0 | 3,295.0 | 2,865.0 | 2,276.0 | 1,674.0 | 1,166.0 | 1,100.3 | 774.4 | 701.2 | 700.0 | 528.8 | - | - |
| Long Term Investments | 2,974.0 | 0.0 | 1,163.0 | 1,245.0 | 1,309.0 | 502.0 | 1,488.0 | 1,423.0 | 11,184.0 | 20,485.0 | 11,601.0 | 1,598.0 | 439.0 | 719.8 | 63.7 | 3,219.4 | 2,247.9 | 1,449.6 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,332.0 | 8,108.0 | 4,117.0 | 4,117.0 | 4,159.0 | 1,172.0 | 1,172.0 | 1,172.0 | 1,169.0 | 1,060.9 | 1,004.1 | 532.7 | 462.6 | - | - | - |
| Intangible Assets | 16,978.0 | 19,948.0 | 26,454.0 | 28,894.0 | 33,455.0 | 33,126.0 | 13,786.0 | 15,738.0 | 17,100.0 | 8,971.0 | 10,247.0 | 11,073.0 | 11,900.0 | 11,736.4 | 1,062.9 | 863.4 | 923.3 | - | - | - |
| Operating Lease Right Of Use Assets | 532.0 | 515.0 | 581.0 | 505.0 | 542.0 | 646.0 | 668.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,964.0 | 2,378.0 | - | - | - | - | - | - | - | 402.0 | 324.0 | 236.0 | 190.0 | 131.1 | 144.0 | 153.4 | 101.5 | 226.7 | - | - |
| Other Non-Current Assets | 4,845.0 | 3,769.0 | 4,792.0 | 4,800.0 | 4,963.0 | 5,708.0 | 7,438.0 | 2,555.0 | 2,722.0 | 3,896.0 | 934.0 | 731.0 | 519.0 | 159.2 | 160.7 | 181.1 | 85.6 | 73.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 59,023.0 | 58,995.0 | 62,125.0 | 63,171.0 | 67,952.0 | 68,407.0 | 61,627.0 | 63,675.0 | 70,283.0 | 56,977.0 | 51,716.0 | 34,664.0 | 22,579.0 | 21,239.8 | 17,303.1 | 11,592.6 | 9,698.6 | 6,936.8 | - | - |
| 803.0 |
| 810.5 |
| 601.2 |
| - |
| - |
| Short Term Debt | 2,807.0 | 1,815.0 | 1,798.0 | 2,273.0 | 1,516.0 | 2,757.0 | 2,499.0 | 2,748.0 | 2,747.0 | 0.0 | 982.0 | 483.0 | 2,697.0 | 1,169.4 | 0.0 | 646.3 | 5.6 | 5.6 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | 202.0 | 440.0 | 134.0 | 111.0 | 103.2 | 74.7 | 103.2 | 122.7 | 43.0 | - | - |
| Operating Lease Liabilities Current | 102.0 | 113.0 | 125.0 | 111.0 | 101.0 | 107.0 | 99.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,298.0 | 1,228.0 | 1,201.0 | 1,018.0 | 6,145.0 | 4,336.0 | 3,074.0 | 3,139.0 | 3,370.0 | 2,991.0 | 3,172.0 | 1,873.0 | 243.0 | 204.6 | 502.6 | 437.9 | 384.0 | 245.7 | - | - |
| Other Current Liabilities | 3,953.0 | 5,464.0 | 5,130.0 | 4,580.0 | 6,145.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 11,813.0 | 12,004.0 | 11,280.0 | 11,237.0 | 11,610.0 | 11,397.0 | 9,759.0 | 10,605.0 | 11,635.0 | 9,218.0 | 9,890.0 | 5,761.0 | 6,407.0 | 4,237.9 | 2,514.8 | 2,465.0 | 1,871.6 | 1,221.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 503.0 | 498.0 | 546.0 | 467.0 | 489.0 | 608.0 | 626.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | 22.0 | 20.5 | 31.9 | 32.8 | 43.0 | 74.2 | - | - |
| Deferred Tax Liabilities | 402.0 | 724.0 | 1,588.0 | 2,673.0 | 4,356.0 | 3,914.0 | - | - | - | - | - | 51.0 | 83.0 | 10.2 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,165.0 | 1,295.0 | 1,280.0 | 1,179.0 | 976.0 | 1,214.0 | 1,009.0 | 1,040.0 | 558.0 | 297.0 | 395.0 | 586.0 | 179.0 | 250.0 | 147.7 | 27.4 | 35.9 | 21.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 36,405.0 | 39,749.0 | 39,376.0 | 41,962.0 | 46,888.0 | 50,186.0 | 38,977.0 | 42,141.0 | 49,782.0 | 37,614.0 | 32,603.0 | 18,845.0 | 10,834.0 | 11,695.8 | 10,436.1 | 5,470.8 | 3,193.4 | 2,471.2 | - | - |
| 0.9 |
| 0.9 |
| - |
| - |
| Additional Paid In Capital | 8,932.0 | 7,700.0 | 6,500.0 | 5,550.0 | 4,661.0 | 3,880.0 | 3,051.0 | 2,282.0 | 1,264.0 | 454.0 | 444.0 | 2,391.0 | 5,386.0 | 5,641.9 | 4,903.1 | 4,648.3 | 4,376.7 | 3,930.1 | - | - |
| Retained Earnings | 13,730.0 | 11,497.0 | 16,304.0 | 15,687.0 | 16,324.0 | 14,381.0 | 19,388.0 | 19,024.0 | 19,012.0 | 18,154.0 | 18,001.0 | 12,732.0 | 6,106.0 | 3,704.7 | 1,776.8 | 1,183.7 | 1,995.3 | 300.3 | - | - |
| Accumulated Other Comprehensive Income | 39.0 | 132.0 | 28.0 | 2.0 | 83.0 | (60.0) | 85.0 | 80.0 | 165.0 | 278.0 | 88.0 | 301.0 | (124.0) | (46.0) | 58.2 | 30.9 | (5.8) | 41.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (84.0) | (84.0) | (84.0) | (31.0) | (5.0) | 19.0 | 125.0 | 147.0 | 59.0 | 476.0 | 579.0 | 393.0 | 375.0 | 241.1 | 128.5 | 258.1 | 138.1 | 193.0 | - | - |
| Total Stockholders Equity | 22,703.0 | 19,330.0 | 22,833.0 | 21,240.0 | 21,069.0 | 18,202.0 | 22,525.0 | 21,387.0 | 20,442.0 | 18,887.0 | 18,534.0 | 15,426.0 | 11,370.0 | 9,302.6 | 6,738.9 | 5,863.7 | 6,367.1 | 4,272.6 | 3,752.6 | 2,051.5 |
| Total Equity | 22,618.0 | 19,246.0 | 22,749.0 | 21,209.0 | 21,064.0 | 18,221.0 | 22,650.0 | 21,534.0 | 20,501.0 | 19,363.0 | 19,113.0 | 15,819.0 | 11,745.0 | 9,544.0 | 6,867.0 | 6,121.8 | 6,505.2 | 4,465.6 | 3,752.6 | 2,051.5 |
| 5.6 |
| 5.6 |
| - |
| - |
| Net debt | - | - | - | 18,845.0 | 20,175.0 | 23,994.0 | 241.0 | (2,767.0) | 8,032.0 | 14,451.0 | 7,448.0 | 2,276.0 | 4,504.0 | 6,361.4 | (2,294.8) | (1,452.3) | (1,651.4) | (1,784.4) | - | - |
| Working Capital | 6,529.0 | 7,169.0 | 4,805.0 | 3,206.0 | 3,162.0 | 4,599.0 | 20,537.0 | 25,231.0 | 20,188.0 | 10,370.0 | 14,872.0 | 11,953.0 | 590.0 | 1,918.5 | 11,404.0 | 3,243.1 | 2,940.9 | 3,057.4 | - | - |
| Book Value | 22,703.0 | 19,330.0 | 22,833.0 | 21,240.0 | 21,069.0 | 18,202.0 | 22,525.0 | 21,387.0 | 20,442.0 | 18,887.0 | 18,534.0 | 15,426.0 | 11,370.0 | 9,302.6 | 6,738.9 | 5,863.7 | 6,367.1 | 4,272.6 | 3,752.6 | 2,051.5 |
| Tangible Book Value | (2,589.0) | (8,932.0) | (11,935.0) | (15,968.0) | (20,718.0) | (23,032.0) | 4,622.0 | 1,532.0 | (817.0) | 8,744.0 | 7,115.0 | 3,181.0 | (1,699.0) | (3,494.7) | 4,671.9 | 4,467.7 | 4,981.2 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,240.0 |
| 16,927.0 |
| 17,940.0 |
| 14,569.0 |
| 13,234.0 |
| 7,643.0 |
| 7,588.0 |
| 11,508.0 |
| 8,712.0 |
| 10,285.0 |
| 8,229.0 |
| 9,809.0 |
| 6,485.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 15.0 | 68.0 | 19.0 | 69.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 1,179.0 | 1,159.0 | 963.0 | 936.0 | 973.0 | 961.0 | 924.0 | 1,029.0 | 1,182.0 | 1,376.0 | 1,632.0 | 1,601.0 | 1,411.0 | 11,089.0 | 12,168.0 | 10,734.0 | 12,721.0 | 13,382.0 | 15,943.0 | 10,977.0 | 12,149.0 | 13,897.0 | 12,683.0 | 16,355.0 | 17,922.0 | 16,879.0 | 12,384.0 | 3,830.0 | 3,666.0 | 2,457.0 | 2,267.0 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27,183.0 | 27,904.0 | 30,089.0 | 28,466.0 | 25,917.0 | 23,998.0 | 25,510.0 | 28,387.0 | 21,096.0 | 14,115.0 | 11,895.0 | 12,266.0 | 8,752.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4,741.0 | 4,913.0 | 5,095.0 | 4,781.0 | 4,388.0 | 4,420.0 | 4,587.0 | 4,663.0 | 4,669.0 | 4,660.0 | 4,790.0 | 4,229.0 | 4,162.0 | 4,777.0 | 4,354.0 | 4,118.0 | 3,787.0 | 4,493.0 | 4,566.0 | 4,149.0 | 3,925.0 | 4,892.0 | 3,913.0 | 3,194.0 | 3,907.0 | 3,582.0 | 3,315.0 | 3,396.0 | 3,283.0 | 3,327.0 | 3,465.0 | 3,541.0 | 3,775.0 | 3,851.0 | 4,122.0 | 4,478.0 | 4,034.0 | 4,514.0 | 5,075.0 | 5,752.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,914.0 | 1,774.0 | 1,785.0 | 1,825.0 | 1,759.0 | 1,710.0 | 1,869.0 | 2,026.0 | 1,853.0 | 1,787.0 | 1,663.0 | 1,633.0 | 1,576.0 | 1,507.0 | 1,463.0 | 1,494.0 | 1,482.0 | 1,618.0 | 1,676.0 | 1,772.0 | 1,779.0 | 1,683.0 | 1,008.0 | 1,052.0 | 986.0 | 922.0 | 882.0 | 884.0 | 898.0 | 814.0 | 816.0 | 859.0 | 885.0 | 801.0 | 1,144.0 | 1,408.0 | 1,474.0 | 1,587.0 | 1,900.0 | 1,862.0 |
| Prepaid Expenses | 4,342.0 | 4,024.0 | 3,645.0 | 2,899.0 | 2,828.0 | 3,052.0 | 3,287.0 | 2,856.0 | 2,800.0 | 2,374.0 | 2,662.0 | 1,757.0 | 1,846.0 | 1,774.0 | 2,077.0 | 1,900.0 | 2,035.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 18,641.0 | 18,342.0 | 17,874.0 | 14,718.0 | 16,901.0 | 19,173.0 | 14,779.0 | 12,317.0 | 14,041.0 | 16,085.0 | 15,980.0 | 14,287.0 | 13,456.0 | 14,443.0 | 13,554.0 | 13,175.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,422.0 | 8,302.0 | 8,193.0 | 8,080.0 | 7,963.0 | 7,884.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2,784.0 | 2,696.0 | 2,693.0 | 2,621.0 | 2,542.0 | 2,470.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,638.0 | 5,606.0 | 5,500.0 | 5,459.0 | 5,421.0 | 5,414.0 | 5,391.0 | 5,346.0 | 5,321.0 | 5,317.0 | 5,572.0 | 5,540.0 | 5,479.0 | 5,475.0 | 5,349.0 | 5,299.0 | ||||||||||||||||||||||||
| Long Term Investments | 983.0 | 2,974.0 | 2,005.0 | 1,913.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 1,163.0 | 1,156.0 | 1,334.0 | 1,327.0 | 1,245.0 | 1,282.0 | 1,337.0 | 1,427.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,314.0 | 8,332.0 | ||||||||||||||||||||||
| Intangible Assets | 16,382.0 | 16,978.0 | 17,970.0 | 18,566.0 | 19,355.0 | 19,948.0 | 20,546.0 | 22,832.0 | 23,428.0 | 26,454.0 | 27,152.0 | 27,750.0 | 28,348.0 | 28,894.0 | 29,440.0 | 29,885.0 | 30,331.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,767.0 | 1,964.0 | 1,998.0 | 2,721.0 | 2,572.0 | 2,378.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 4,554.0 | 4,845.0 | 4,873.0 | 4,031.0 | 3,871.0 | 3,769.0 | 5,494.0 | 4,770.0 | 5,188.0 | 4,792.0 | 4,200.0 | 5,113.0 | 4,952.0 | 4,800.0 | 4,618.0 | 4,860.0 | 5,126.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 56,278.0 | 59,023.0 | 58,533.0 | 55,721.0 | 56,434.0 | 58,995.0 | 54,525.0 | 53,579.0 | 56,292.0 | 62,125.0 | 62,373.0 | 62,337.0 | 61,876.0 | 63,171.0 | 62,557.0 | 62,870.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 645.0 | 715.0 | 808.0 | 582.0 | 737.0 | 833.0 | 903.0 | 537.0 | 622.0 | 550.0 | 586.0 | 622.0 | 627.0 | 905.0 | 614.0 | 565.0 | 583.0 | 705.0 | 585.0 | 608.0 | 570.0 | 844.0 | 527.0 | 532.0 | 590.0 | 713.0 | 632.0 | 617.0 | 577.0 | 790.0 | 580.0 | 623.0 | 711.0 | 814.0 | 696.0 | 819.0 | 944.0 | 1,206.0 | 1,052.0 | 1,122.0 |
| Short Term Debt | 1,313.0 | 2,807.0 | 2,806.0 | 2,806.0 | 2,806.0 | 1,815.0 | 1,812.0 | 1,809.0 | 3,667.0 | 1,798.0 | 1,793.0 | 4,037.0 | 2,283.0 | 2,273.0 | 2,270.0 | 1,021.0 | 1,025.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | 1,051.0 | 852.0 | 755.0 | 1,201.0 | 961.0 | 764.0 | 707.0 | 1,018.0 | 3,865.0 | 4,115.0 | 3,500.0 | |||||||||||||||||||||||
| Other Current Liabilities | 3,399.0 | 3,953.0 | 3,752.0 | 3,586.0 | 4,615.0 | 5,464.0 | 4,896.0 | 4,510.0 | 4,464.0 | 5,130.0 | 5,852.0 | 5,810.0 | 4,140.0 | 4,580.0 | - | - | ||||||||||||||||||||||||
| Total Current Liabilities | 9,476.0 | 11,813.0 | 12,298.0 | 11,189.0 | 12,344.0 | 12,004.0 | 11,725.0 | 10,781.0 | 13,015.0 | 11,280.0 | 11,945.0 | 13,964.0 | 10,528.0 | 11,237.0 | 10,423.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 20,861.0 | 22,129.0 | 22,135.0 | 22,140.0 | 22,146.0 | 24,896.0 | 21,437.0 | 21,540.0 | 21,527.0 | 23,189.0 | 23,189.0 | 21,209.0 | 22,956.0 | 22,957.0 | 22,953.0 | 25,195.0 | 25,183.0 | 25,179.0 | 25,175.0 | 27,914.0 | 27,907.0 | 28,645.0 | 27,792.0 | 21,103.0 | 22,098.0 | 22,094.0 | 22,090.0 | 24,084.0 | 24,080.0 | 24,574.0 | 24,570.0 | 26,062.0 | 26,557.0 | 30,795.0 | 27,515.0 | 26,296.0 | 26,321.0 | 26,346.0 | 26,371.0 | 21,427.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 392.0 | 402.0 | 597.0 | 652.0 | 709.0 | 724.0 | 794.0 | 907.0 | 933.0 | 1,588.0 | 1,984.0 | 2,106.0 | 2,401.0 | 2,673.0 | 3,036.0 | 3,364.0 | 3,687.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,200.0 | 1,165.0 | 1,182.0 | 1,290.0 | 1,337.0 | 1,295.0 | 1,396.0 | 1,418.0 | 1,395.0 | 1,280.0 | 924.0 | 1,354.0 | 1,277.0 | 1,179.0 | 1,106.0 | 988.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 32,847.0 | 36,405.0 | 37,077.0 | 36,131.0 | 37,356.0 | 39,749.0 | 36,135.0 | 35,382.0 | 38,837.0 | 39,376.0 | 40,131.0 | 41,243.0 | 40,937.0 | 41,962.0 | 41,500.0 | 42,655.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | 9,305.0 | 8,932.0 | 8,678.0 | 8,367.0 | 8,138.0 | 7,700.0 | 7,327.0 | 7,022.0 | 6,813.0 | 6,500.0 | 6,279.0 | 6,008.0 | 5,793.0 | 5,550.0 | 5,226.0 | 5,031.0 | ||||||||||||||||||||||||
| Retained Earnings | 14,131.0 | 13,730.0 | 12,825.0 | 11,325.0 | 10,931.0 | 11,497.0 | 11,073.0 | 11,165.0 | 10,656.0 | 16,304.0 | 16,002.0 | 15,138.0 | 15,223.0 | 15,687.0 | 15,756.0 | 15,117.0 | 14,986.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 78.0 | 39.0 | 36.0 | (18.0) | 92.0 | 132.0 | 73.0 | 93.0 | 69.0 | 28.0 | 31.0 | 10.0 | (20.0) | 2.0 | 98.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | (84.0) | (84.0) | (84.0) | (84.0) | (84.0) | (84.0) | (84.0) | (84.0) | (84.0) | (84.0) | (72.0) | (64.0) | (58.0) | (31.0) | (24.0) | (21.0) | (12.0) | |||||||||||||||||||||||
| Total Stockholders Equity | 23,515.0 | 22,703.0 | 21,540.0 | 19,674.0 | 19,162.0 | 19,330.0 | 18,475.0 | 18,281.0 | 17,539.0 | 22,833.0 | 22,314.0 | 21,158.0 | 20,997.0 | 21,240.0 | 21,081.0 | 20,236.0 | ||||||||||||||||||||||||
| Total Equity | 23,431.0 | 22,618.0 | 21,456.0 | 19,590.0 | 19,078.0 | 19,246.0 | 18,390.0 | 18,197.0 | 17,455.0 | 22,749.0 | 22,242.0 | 21,094.0 | 20,939.0 | 21,209.0 | 21,057.0 | 20,215.0 | 19,915.0 | 21,064.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 22,174.0 | 24,936.0 | 24,941.0 | 24,946.0 | 24,952.0 | 26,711.0 | 23,249.0 | 23,349.0 | 25,194.0 | 24,987.0 | 24,982.0 | 25,246.0 | 25,239.0 | 25,230.0 | 25,223.0 | 26,216.0 | 26,208.0 | 26,695.0 | 27,686.0 | 30,175.0 | 30,166.0 | 31,402.0 | 29,290.0 | 24,102.0 | 24,097.0 | 24,593.0 | 24,588.0 | 26,083.0 | 26,578.0 | 27,322.0 | 27,316.0 | 29,060.0 | 29,054.0 | 33,542.0 | 29,262.0 | 26,296.0 | 26,321.0 | 26,346.0 | 27,071.0 | 22,127.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 9,165.0 | 6,529.0 | 5,576.0 | 3,529.0 | 4,557.0 | 7,169.0 | 3,054.0 | 1,536.0 | 1,026.0 | 4,805.0 | 4,035.0 | 323.0 | 2,928.0 | 3,206.0 | 3,131.0 | 3,955.0 | 4,071.0 | |||||||||||||||||||||||
| Book Value | 23,515.0 | 22,703.0 | 21,540.0 | 19,674.0 | 19,162.0 | 19,330.0 | 18,475.0 | 18,281.0 | 17,539.0 | 22,833.0 | 22,314.0 | 21,158.0 | 20,997.0 | 21,240.0 | 21,081.0 | 20,236.0 | 19,927.0 | 21,069.0 | ||||||||||||||||||||||
| Tangible Book Value | (1,181.0) | (2,589.0) | (4,744.0) | (7,206.0) | (8,507.0) | (8,932.0) | (10,385.0) | (12,865.0) | (14,203.0) | (11,935.0) | (13,152.0) | (14,906.0) | (15,665.0) | (15,968.0) | (16,673.0) | (17,963.0) | (18,718.0) | |||||||||||||||||||||||
| 2,141.0 |
| 2,011.0 |
| 1,479.0 |
| 1,908.0 |
| 2,013.0 |
| 2,030.0 |
| 1,483.0 |
| 1,272.0 |
| 1,440.0 |
| 1,308.0 |
| 2,264.0 |
| 1,939.0 |
| 1,606.0 |
| 2,171.0 |
| 2,411.0 |
| 1,600.0 |
| 1,661.0 |
| 1,664.0 |
| 1,610.0 |
| 1,801.0 |
| 1,592.0 |
| 1,422.0 |
| 1,152.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 820.0 |
| 517.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,629.0 |
| 14,772.0 |
| 13,991.0 |
| 13,925.0 |
| 13,278.0 |
| 15,996.0 |
| 30,926.0 |
| 24,643.0 |
| 26,950.0 |
| 30,296.0 |
| 28,361.0 |
| 33,727.0 |
| 34,024.0 |
| 35,836.0 |
| 34,918.0 |
| 32,728.0 |
| 30,258.0 |
| 31,823.0 |
| 35,317.0 |
| 28,592.0 |
| 21,424.0 |
| 19,588.0 |
| 21,425.0 |
| 18,353.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,253.0 |
| 5,121.0 |
| 5,037.0 |
| 4,996.0 |
| 4,990.0 |
| 4,967.0 |
| 4,810.0 |
| 4,653.0 |
| 4,564.0 |
| 4,502.0 |
| 4,377.0 |
| 4,249.0 |
| 4,116.0 |
| 4,006.0 |
| 3,791.0 |
| 3,659.0 |
| 3,415.0 |
| 3,295.0 |
| 3,100.0 |
| 3,012.0 |
| 2,922.0 |
| 2,865.0 |
| 2,714.0 |
| 2,599.0 |
| 1,309.0 |
| 1,099.0 |
| 836.0 |
| 579.0 |
| 502.0 |
| 2,074.0 |
| 2,276.0 |
| 3,529.0 |
| 1,488.0 |
| 2,195.0 |
| 3,051.0 |
| 2,221.0 |
| 1,423.0 |
| 2,378.0 |
| 5,739.0 |
| 8,104.0 |
| 11,184.0 |
| 12,973.0 |
| 15,480.0 |
| 19,902.0 |
| 20,485.0 |
| 19,345.0 |
| 15,864.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,332.0 |
| 8,334.0 |
| 8,334.0 |
| 8,108.0 |
| 4,117.0 |
| 4,117.0 |
| 4,117.0 |
| 4,117.0 |
| 4,117.0 |
| 4,117.0 |
| 4,117.0 |
| 4,117.0 |
| 4,117.0 |
| 4,124.0 |
| 4,159.0 |
| 4,159.0 |
| 1,172.0 |
| 1,172.0 |
| 1,172.0 |
| 1,172.0 |
| 1,172.0 |
| 1,172.0 |
| 33,455.0 |
| 33,900.0 |
| 34,341.0 |
| 34,781.0 |
| 33,126.0 |
| 12,939.0 |
| 13,225.0 |
| 13,502.0 |
| 13,786.0 |
| 14,864.0 |
| 15,152.0 |
| 15,438.0 |
| 15,738.0 |
| 16,314.0 |
| 16,496.0 |
| 16,803.0 |
| 17,100.0 |
| 8,342.0 |
| 8,551.0 |
| 8,761.0 |
| 8,971.0 |
| 9,386.0 |
| 9,713.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 660.0 |
| 504.0 |
| 455.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,147.0 |
| 1,137.0 |
| 1,208.0 |
| 1,259.0 |
| 481.0 |
| 433.0 |
| 4,963.0 |
| 4,739.0 |
| 5,552.0 |
| 5,530.0 |
| 5,708.0 |
| 6,012.0 |
| 7,020.0 |
| 7,079.0 |
| 7,438.0 |
| 5,232.0 |
| 2,914.0 |
| 2,921.0 |
| 2,555.0 |
| 2,787.0 |
| 2,609.0 |
| 2,642.0 |
| 2,722.0 |
| 2,611.0 |
| 2,319.0 |
| 2,312.0 |
| 2,637.0 |
| 1,647.0 |
| 1,481.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63,080.0 |
| 67,952.0 |
| 67,098.0 |
| 67,984.0 |
| 67,492.0 |
| 68,407.0 |
| 60,878.0 |
| 55,934.0 |
| 59,741.0 |
| 61,627.0 |
| 59,146.0 |
| 63,210.0 |
| 62,837.0 |
| 63,675.0 |
| 64,305.0 |
| 65,355.0 |
| 65,381.0 |
| 70,283.0 |
| 64,662.0 |
| 60,263.0 |
| 57,701.0 |
| 56,977.0 |
| 56,609.0 |
| 49,980.0 |
| 1,516.0 |
| 2,511.0 |
| 2,261.0 |
| 2,259.0 |
| 2,757.0 |
| 1,498.0 |
| 2,999.0 |
| 1,999.0 |
| 2,499.0 |
| 2,498.0 |
| 1,999.0 |
| 2,498.0 |
| 2,748.0 |
| 2,746.0 |
| 2,998.0 |
| 2,497.0 |
| 2,747.0 |
| 1,747.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 700.0 |
| 700.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.0 |
| 202.0 |
| 361.0 |
| 345.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.0 |
| 73.0 |
| 75.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,145.0 |
| 3,781.0 |
| 4,055.0 |
| 3,507.0 |
| 4,336.0 |
| 4,141.0 |
| 3,696.0 |
| 2,833.0 |
| 3,074.0 |
| 2,785.0 |
| 2,760.0 |
| 2,348.0 |
| 3,139.0 |
| 2,333.0 |
| 2,607.0 |
| 2,414.0 |
| 3,370.0 |
| 2,482.0 |
| 2,991.0 |
| 2,626.0 |
| 2,991.0 |
| 3,478.0 |
| 2,830.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,220.0 |
| 8,558.0 |
| 11,610.0 |
| 10,245.0 |
| 10,214.0 |
| 9,705.0 |
| 11,397.0 |
| 9,509.0 |
| 10,564.0 |
| 8,879.0 |
| 9,759.0 |
| 9,567.0 |
| 8,961.0 |
| 9,397.0 |
| 10,605.0 |
| 10,116.0 |
| 10,912.0 |
| 10,670.0 |
| 11,635.0 |
| 9,597.0 |
| 8,492.0 |
| 8,282.0 |
| 9,218.0 |
| 11,073.0 |
| 10,444.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 619.0 |
| 481.0 |
| 429.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,356.0 |
| 4,603.0 |
| 4,374.0 |
| 4,464.0 |
| 3,914.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 944.0 |
| 976.0 |
| 962.0 |
| 1,176.0 |
| 1,430.0 |
| 1,214.0 |
| 1,086.0 |
| 1,018.0 |
| 990.0 |
| 1,009.0 |
| 901.0 |
| 1,577.0 |
| 1,460.0 |
| 1,040.0 |
| 594.0 |
| 646.0 |
| 671.0 |
| 558.0 |
| 259.0 |
| 442.0 |
| 333.0 |
| 297.0 |
| 184.0 |
| 467.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43,165.0 |
| 46,888.0 |
| 45,627.0 |
| 48,274.0 |
| 48,528.0 |
| 50,186.0 |
| 43,407.0 |
| 37,792.0 |
| 37,562.0 |
| 38,977.0 |
| 38,410.0 |
| 40,459.0 |
| 40,746.0 |
| 42,141.0 |
| 41,298.0 |
| 43,621.0 |
| 44,730.0 |
| 49,782.0 |
| 39,408.0 |
| 37,172.0 |
| 36,784.0 |
| 37,614.0 |
| 39,249.0 |
| 33,865.0 |
| 4,867.0 |
| 4,661.0 |
| 4,492.0 |
| 4,271.0 |
| 4,092.0 |
| 3,880.0 |
| 3,712.0 |
| 3,511.0 |
| 3,311.0 |
| 3,051.0 |
| 2,870.0 |
| 2,684.0 |
| 2,494.0 |
| 2,282.0 |
| 2,118.0 |
| 1,844.0 |
| 1,564.0 |
| 1,264.0 |
| 906.0 |
| 733.0 |
| 616.0 |
| 454.0 |
| 321.0 |
| 632.0 |
| 16,324.0 |
| 16,903.0 |
| 15,392.0 |
| 14,821.0 |
| 14,381.0 |
| 13,709.0 |
| 14,445.0 |
| 18,709.0 |
| 19,388.0 |
| 17,616.0 |
| 19,829.0 |
| 19,326.0 |
| 19,024.0 |
| 20,706.0 |
| 19,825.0 |
| 19,196.0 |
| 19,012.0 |
| 23,689.0 |
| 21,823.0 |
| 19,564.0 |
| 18,154.0 |
| 16,654.0 |
| 14,949.0 |
| 87.0 |
| 73.0 |
| 83.0 |
| 74.0 |
| 39.0 |
| 38.0 |
| (60.0) |
| 23.0 |
| 70.0 |
| 46.0 |
| 85.0 |
| 117.0 |
| 102.0 |
| 130.0 |
| 80.0 |
| 36.0 |
| 2.0 |
| (170.0) |
| 165.0 |
| 249.0 |
| 120.0 |
| 260.0 |
| 278.0 |
| (108.0) |
| (46.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.0) |
| 1.0 |
| 7.0 |
| 12.0 |
| 19.0 |
| 26.0 |
| 115.0 |
| 112.0 |
| 125.0 |
| 132.0 |
| 135.0 |
| 140.0 |
| 147.0 |
| 146.0 |
| 62.0 |
| 60.0 |
| 59.0 |
| 409.0 |
| 414.0 |
| 476.0 |
| 476.0 |
| 492.0 |
| 579.0 |
| 19,927.0 |
| 21,069.0 |
| 21,470.0 |
| 19,703.0 |
| 18,952.0 |
| 18,202.0 |
| 17,445.0 |
| 18,027.0 |
| 22,067.0 |
| 22,525.0 |
| 20,604.0 |
| 22,616.0 |
| 21,951.0 |
| 21,387.0 |
| 22,861.0 |
| 21,672.0 |
| 20,591.0 |
| 20,442.0 |
| 24,845.0 |
| 22,677.0 |
| 20,441.0 |
| 18,887.0 |
| 16,868.0 |
| 15,536.0 |
| 21,471.0 |
| 19,710.0 |
| 18,964.0 |
| 18,221.0 |
| 17,471.0 |
| 18,142.0 |
| 22,179.0 |
| 22,650.0 |
| 20,736.0 |
| 22,751.0 |
| 22,091.0 |
| 21,534.0 |
| 23,007.0 |
| 21,734.0 |
| 20,651.0 |
| 20,501.0 |
| 25,254.0 |
| 23,091.0 |
| 20,917.0 |
| 19,363.0 |
| 17,360.0 |
| 16,115.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,100.0) |
| (1,326.0) |
| (2,767.0) |
| (1,150.0) |
| 3,143.0 |
| 5,056.0 |
| 8,032.0 |
| 875.0 |
| 5,200.0 |
| 12,206.0 |
| 14,451.0 |
| 14,805.0 |
| 13,375.0 |
| 3,162.0 |
| 3,746.0 |
| 3,711.0 |
| 3,573.0 |
| 4,599.0 |
| 21,417.0 |
| 14,079.0 |
| 18,071.0 |
| 20,537.0 |
| 18,794.0 |
| 24,766.0 |
| 24,627.0 |
| 25,231.0 |
| 24,802.0 |
| 21,816.0 |
| 19,588.0 |
| 20,188.0 |
| 25,720.0 |
| 20,100.0 |
| 13,142.0 |
| 10,370.0 |
| 10,352.0 |
| 7,909.0 |
| 21,470.0 |
| 19,703.0 |
| 18,952.0 |
| 18,202.0 |
| 17,445.0 |
| 18,027.0 |
| 22,067.0 |
| 22,525.0 |
| 20,604.0 |
| 22,616.0 |
| 21,951.0 |
| 21,387.0 |
| 22,861.0 |
| 21,672.0 |
| 20,591.0 |
| 20,442.0 |
| 24,845.0 |
| 22,677.0 |
| 20,441.0 |
| 18,887.0 |
| 16,868.0 |
| 15,536.0 |
| (20,718.0) |
| (20,762.0) |
| (22,972.0) |
| (24,163.0) |
| (23,032.0) |
| 389.0 |
| 685.0 |
| 4,448.0 |
| 4,622.0 |
| 1,623.0 |
| 3,347.0 |
| 2,396.0 |
| 1,532.0 |
| 2,430.0 |
| 1,052.0 |
| (371.0) |
| (817.0) |
| 15,331.0 |
| 12,954.0 |
| 10,508.0 |
| 8,744.0 |
| 6,310.0 |
| 4,651.0 |