| (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 | 12,487.0 | 9,906.0 | 7,925.0 | 9,627.0 | 10,959.0 | 14,275.0 | 9,067.0 | 9,287.0 | 7,059.0 | 7,843.0 | 5,455.0 | 6,959.0 | 6,422.0 | 4,634.0 | 3,698.0 | 2,650.0 | 2,801.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 443.0 | 386.0 | 170.0 | 483.0 | 564.0 | 945.0 | 1,349.0 | 1,623.0 | 3,758.0 | 1,520.0 | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 12,930.0 | 10,292.0 | 8,095.0 | 10,110.0 | 11,523.0 | 15,220.0 | 10,416.0 | 10,910.0 | 10,817.0 | 9,363.0 | 5,455.0 | 6,959.0 | 6,422.0 | 4,634.0 | 3,698.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 7,621.0 | 7,247.0 | 7,530.0 | 7,440.0 | 6,830.0 | 6,827.0 | 7,493.0 | 7,508.0 | 8,866.0 | 8,177.0 | 8,075.0 | 7,960.0 | 7,929.0 | 7,429.0 | 7,228.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 6,162.0 | 5,884.0 | 6,178.0 | 5,538.0 | 5,138.0 | 4,489.0 | 4,421.0 | 4,326.0 | 4,613.0 | 4,366.0 | 4,420.0 | 4,405.0 | 4,293.0 | 4,235.0 | 4,264.0 | 3,822.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 14,762.0 | 14,450.0 | 14,337.0 | 13,713.0 | 13,410.0 | 15,187.0 | 14,507.0 | 14,908.0 | 14,502.0 | 14,617.0 | 14,027.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 6,315.0 | 6,109.0 | 6,849.0 | 6,329.0 | 6,484.0 | 5,750.0 | 5,730.0 | 5,607.0 | 6,584.0 | 5,690.0 | 5,580.0 | 5,365.0 | 5,174.0 | 4,736.0 | 4,738.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 29,046.0 | 27,265.0 | 18,358.0 | 16,853.0 | 16,057.0 | 18,787.0 | 12,486.0 | 12,628.0 | 13,924.0 | 12,409.0 | 6,131.0 | 6,985.0 | 7,433.0 | 7,020.0 | 6,896.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 34,939.0 | 31,538.0 | 20,443.0 | 19,570.0 | 19,599.0 | 22,384.0 | 16,002.0 | 16,214.0 | 17,882.0 | 15,775.0 | 12,068.0 | 8,683.0 | 7,530.0 | 7,096.0 | 6,956.0 | 6,278.0 | ||||
| (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 | 11,977.0 | 12,487.0 | 12,930.0 | 10,349.0 | 9,657.0 | 10,567.0 | 10,644.0 | 9,576.0 | 11,756.0 | 7,925.0 | 7,770.0 | 8,626.0 | 6,869.0 | 9,627.0 | ||||||||||||||||||||||||||
| 2,065.0 |
| 1,829.0 |
| 1,224.0 |
| - |
| - |
| - |
| - |
| - |
| 2,650.0 |
| 2,801.0 |
| 2,065.0 |
| 1,829.0 |
| 1,224.0 |
| 6,841.0 |
| 6,274.0 |
| 6,129.0 |
| - |
| - |
| 3,446.0 |
| 3,848.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,182.0 | 1,259.0 | 1,699.0 | 1,894.0 | 1,881.0 | 1,639.0 | 1,973.0 | 1,618.0 | 1,706.0 | 1,152.0 | - | 2,145.0 | 1,671.0 | 631.0 | 484.0 | 455.0 | 381.0 | 299.0 | - | - |
| Assets Held For Sale | 2,492.0 | 1,365.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 30,387.0 | 27,908.0 | 23,502.0 | 24,982.0 | 25,372.0 | 28,175.0 | 24,303.0 | 24,362.0 | 26,002.0 | 23,058.0 | 20,053.0 | 22,191.0 | 21,164.0 | 17,598.0 | 16,134.0 | 15,486.0 | 13,936.0 | 13,263.0 | - | - |
| 13,723.0 |
| 13,401.0 |
| 13,521.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | 9,291.0 | 8,888.0 | 8,767.0 | 8,388.0 | 8,114.0 | 9,261.0 | 8,714.0 | 9,119.0 | 9,119.0 | 9,339.0 | 9,026.0 | 8,919.0 | 8,677.0 | 8,674.0 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 5,471.0 | 5,562.0 | 5,570.0 | 5,325.0 | 5,296.0 | 5,926.0 | 5,793.0 | 5,789.0 | 5,383.0 | 5,278.0 | 5,001.0 | 4,804.0 | 4,724.0 | 4,847.0 | 4,934.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 143.0 | 424.0 | 362.0 | 413.0 | 262.0 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 21,079.0 | 21,019.0 | 17,238.0 | 17,497.0 | 17,756.0 | 16,058.0 | 15,563.0 | 15,546.0 | 18,277.0 | 17,707.0 | 15,895.0 | 12,788.0 | 13,046.0 | 12,425.0 | 11,858.0 | 11,275.0 | 10,494.0 | 10,185.0 | - | - |
| Intangible Assets | 6,736.0 | 6,621.0 | 3,231.0 | 3,222.0 | 3,613.0 | 3,560.0 | 3,734.0 | 4,139.0 | 4,496.0 | 4,634.0 | 4,577.0 | 2,208.0 | 2,514.0 | 2,449.0 | 2,477.0 | 1,924.0 | 1,745.0 | - | - | - |
| Operating Lease Right Of Use Assets | 876.0 | 936.0 | 1,004.0 | 881.0 | 947.0 | 773.0 | 673.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 199.0 | 235.0 | 392.0 | 421.0 | 489.0 | 760.0 | 86.0 | 382.0 | 251.0 | 347.0 | 283.0 | 404.0 | 368.0 | 1,889.0 | 2,132.0 | 1,221.0 | 2,006.0 | 2,135.0 | - | - |
| Other Non-Current Assets | 9,247.0 | 10,556.0 | 9,582.0 | 9,513.0 | 10,134.0 | 9,412.0 | 8,688.0 | 6,869.0 | 3,372.0 | 1,603.0 | 1,776.0 | 1,558.0 | 2,077.0 | 1,205.0 | 1,200.0 | 1,150.0 | 1,016.0 | 1,007.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 73,681.0 | 75,196.0 | 61,525.0 | 62,275.0 | 64,470.0 | 64,586.0 | 58,679.0 | 57,773.0 | 59,470.0 | 54,566.0 | 49,316.0 | 45,451.0 | 45,435.0 | 41,853.0 | 39,808.0 | 37,834.0 | 35,993.0 | 35,490.0 | - | - |
| 4,199.0 |
| 3,633.0 |
| 3,773.0 |
| - |
| - |
| Short Term Debt | 5,893.0 | 4,273.0 | 2,085.0 | 2,717.0 | 3,542.0 | 3,597.0 | 3,516.0 | 3,586.0 | 3,958.0 | 3,366.0 | 5,937.0 | 1,698.0 | 97.0 | 76.0 | 60.0 | - | - | - | - | - |
| Deferred Revenue Current | 3,860.0 | 3,429.0 | 3,499.0 | 3,555.0 | 3,163.0 | 2,932.0 | 2,490.0 | 2,403.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 174.0 | 176.0 | 196.0 | 192.0 | 185.0 | 187.0 | 171.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 8,462.0 | 8,055.0 | 7,809.0 | 9,162.0 | 7,679.0 | 7,405.0 | 7,476.0 | 6,859.0 | 6,968.0 | 7,048.0 | 6,277.0 | 6,771.0 | 6,979.0 | 7,208.0 | 6,863.0 | 6,446.0 | 6,153.0 | 6,006.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 23,414.0 | 21,256.0 | 18,539.0 | 19,938.0 | 19,508.0 | 19,197.0 | 18,098.0 | 18,924.0 | 18,861.0 | 16,331.0 | 18,371.0 | 14,773.0 | 14,181.0 | 13,045.0 | 12,275.0 | 11,724.0 | 11,147.0 | 12,289.0 | - | - |
| 6,278.0 |
| 7,264.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 809.0 | 863.0 | 897.0 | 775.0 | 847.0 | 641.0 | 534.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1,111.0 | 1,166.0 | 1,171.0 | 1,334.0 | 1,324.0 | 1,356.0 | 1,310.0 | 1,264.0 | 76.0 | 81.0 | 99.0 | 93.0 | 44.0 | 47.0 | 77.0 | 94.0 | 106.0 | - | - | - |
| Deferred Tax Liabilities | 1,577.0 | 1,581.0 | 2,094.0 | 2,093.0 | 2,364.0 | 2,113.0 | 1,670.0 | 1,713.0 | 2,664.0 | 486.0 | 558.0 | 236.0 | 804.0 | 628.0 | 676.0 | 636.0 | 542.0 | 698.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6,408.0 | 5,581.0 | 6,265.0 | 6,469.0 | 7,087.0 | 6,975.0 | 6,766.0 | 6,402.0 | 5,930.0 | 4,110.0 | 4,348.0 | 4,282.0 | 3,734.0 | 5,913.0 | 6,158.0 | 5,898.0 | 6,453.0 | 6,032.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 58,651.0 | 56,042.0 | 45,091.0 | 44,956.0 | 45,228.0 | 46,796.0 | 39,973.0 | 39,415.0 | 42,805.0 | 35,683.0 | 30,898.0 | 27,667.0 | 27,856.0 | 28,788.0 | 28,906.0 | 27,047.0 | 27,022.0 | 28,221.0 | - | - |
| 958.0 |
| 958.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 50,964.0 | 50,835.0 | 47,979.0 | 45,093.0 | 42,827.0 | 39,905.0 | 37,693.0 | 33,978.0 | 27,481.0 | 28,710.0 | 26,147.0 | 23,115.0 | 20,383.0 | 17,799.0 | 16,083.0 | 15,097.0 | 14,023.0 | 16,250.0 | - | - |
| Accumulated Other Comprehensive Income | (5,146.0) | (3,491.0) | (4,135.0) | (3,475.0) | (2,895.0) | (3,377.0) | (3,197.0) | (3,437.0) | (2,235.0) | (2,714.0) | (2,535.0) | (1,459.0) | 818.0 | (1,339.0) | (1,444.0) | (1,067.0) | (948.0) | (3,809.0) | - | - |
| Treasury Stock | 43,029.0 | 39,378.0 | 38,008.0 | 34,443.0 | 30,462.0 | 27,229.0 | 23,836.0 | 19,771.0 | 15,914.0 | 13,366.0 | 11,664.0 | 9,995.0 | 9,374.0 | 8,801.0 | 8,948.0 | 8,299.0 | 8,995.0 | 10,206.0 | - | - |
| Minority Interest | 1,126.0 | 535.0 | 578.0 | 622.0 | 673.0 | 241.0 | 212.0 | 178.0 | 163.0 | 178.0 | 135.0 | 127.0 | 112.0 | 90.0 | 96.0 | 121.0 | 110.0 | 82.0 | - | - |
| Total Stockholders Equity | 13,904.0 | 18,619.0 | 15,856.0 | 16,697.0 | 18,569.0 | 17,549.0 | 18,494.0 | 18,180.0 | 16,502.0 | 19,369.0 | 18,283.0 | 17,657.0 | 17,467.0 | 12,975.0 | 10,806.0 | 10,666.0 | 8,861.0 | 7,187.0 | 9,293.0 | - |
| Total Equity | 15,030.0 | 19,154.0 | 16,434.0 | 17,319.0 | 19,242.0 | 17,790.0 | 18,706.0 | 18,358.0 | 16,665.0 | 18,883.0 | 18,418.0 | 17,784.0 | 17,579.0 | 13,065.0 | 10,902.0 | 10,787.0 | 8,971.0 | 7,269.0 | 9,293.0 | - |
| 7,264.0 |
| - |
| - |
| - |
| Net debt | 22,009.0 | 21,246.0 | 12,348.0 | 9,460.0 | 8,076.0 | 7,164.0 | 5,586.0 | 5,304.0 | 7,065.0 | 6,412.0 | 6,613.0 | 1,724.0 | 1,108.0 | 2,462.0 | 3,258.0 | 3,628.0 | 4,463.0 | - | - | - |
| Working Capital | 6,973.0 | 6,652.0 | 4,963.0 | 5,044.0 | 5,864.0 | 8,978.0 | 6,205.0 | 5,438.0 | 7,141.0 | 6,727.0 | 1,682.0 | 7,418.0 | 6,983.0 | 4,553.0 | 3,859.0 | 3,762.0 | 2,789.0 | 974.0 | - | - |
| Book Value | 13,904.0 | 18,619.0 | 15,856.0 | 16,697.0 | 18,569.0 | 17,549.0 | 18,494.0 | 18,180.0 | 16,502.0 | 19,369.0 | 18,283.0 | 17,657.0 | 17,467.0 | 12,975.0 | 10,806.0 | 10,666.0 | 8,861.0 | 7,187.0 | 9,293.0 | - |
| Tangible Book Value | (13,911.0) | (9,021.0) | (4,613.0) | (4,022.0) | (2,800.0) | (2,069.0) | (803.0) | (1,505.0) | (6,271.0) | (2,972.0) | (2,189.0) | 2,661.0 | 1,907.0 | (1,899.0) | (3,529.0) | (2,533.0) | (3,378.0) | (2,998.0) | - | - |
| 7,449.0 |
| 8,248.0 |
| 9,281.0 |
| 10,959.0 |
| 11,087.0 |
| 11,427.0 |
| 11,718.0 |
| 14,275.0 |
| 14,036.0 |
| 13,778.0 |
| 7,721.0 |
| 9,067.0 |
| 10,908.0 |
| 8,225.0 |
| 8,625.0 |
| 9,287.0 |
| 9,803.0 |
| 8,082.0 |
| 7,897.0 |
| 7,059.0 |
| 7,389.0 |
| 7,877.0 |
| 7,710.0 |
| 7,843.0 |
| 6,431.0 |
| 5,045.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 413.0 | 443.0 | 429.0 | 328.0 | 402.0 | 386.0 | 275.0 | 231.0 | 249.0 | 170.0 | 164.0 | 143.0 | 371.0 | 483.0 | 516.0 | 411.0 | 493.0 | 564.0 | 1,049.0 | 891.0 | 942.0 | 945.0 | 972.0 | 1,349.0 | 1,070.0 | 1,349.0 | 1,456.0 | 1,718.0 | 2,059.0 | 1,623.0 | 1,850.0 | 1,768.0 | 2,383.0 | 3,758.0 | 2,781.0 | 1,944.0 | 1,885.0 | 1,520.0 | - | - |
| Cash And Short Term Investments | 12,390.0 | 12,930.0 | 13,359.0 | 10,677.0 | 10,059.0 | 10,953.0 | 10,919.0 | 9,807.0 | 12,005.0 | 8,095.0 | 7,934.0 | 8,769.0 | 7,240.0 | 10,110.0 | 7,965.0 | 8,659.0 | 9,774.0 | 11,523.0 | 12,136.0 | 12,318.0 | 12,660.0 | 15,220.0 | 15,008.0 | 15,127.0 | 8,791.0 | 10,416.0 | 12,364.0 | 9,943.0 | 10,684.0 | 10,910.0 | 11,653.0 | 9,850.0 | 10,280.0 | 10,817.0 | 10,170.0 | 9,821.0 | 9,595.0 | 9,363.0 | 6,431.0 | 5,045.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 8,062.0 | 7,621.0 | 8,923.0 | 8,823.0 | 8,251.0 | 7,819.0 | 7,884.0 | 7,759.0 | 7,476.0 | 7,530.0 | 7,833.0 | 7,994.0 | 7,862.0 | 7,440.0 | 7,363.0 | 7,738.0 | 7,119.0 | 6,830.0 | 7,239.0 | 6,947.0 | 6,675.0 | 6,827.0 | 6,878.0 | 6,717.0 | 7,452.0 | 7,493.0 | 7,583.0 | 7,407.0 | 7,307.0 | 7,508.0 | 8,568.0 | 8,600.0 | 8,778.0 | 8,866.0 | 8,587.0 | 8,442.0 | 8,155.0 | 8,177.0 | 8,627.0 | 8,730.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6,369.0 | 6,162.0 | 7,118.0 | 7,013.0 | 6,611.0 | 6,442.0 | 6,338.0 | 6,324.0 | 6,318.0 | 6,178.0 | 6,000.0 | 5,890.0 | 5,776.0 | 5,538.0 | 5,501.0 | 5,576.0 | 5,472.0 | 5,138.0 | 4,967.0 | 4,723.0 | 4,607.0 | 4,489.0 | 4,705.0 | 4,753.0 | 4,584.0 | 4,421.0 | 4,601.0 | 4,600.0 | 4,548.0 | 4,326.0 | 5,061.0 | 4,792.0 | 4,766.0 | 4,613.0 | 4,751.0 | 4,651.0 | 4,652.0 | 4,366.0 | 4,587.0 | 4,678.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,392.0 | 1,182.0 | 1,347.0 | 1,454.0 | 1,331.0 | 1,329.0 | 1,505.0 | 1,479.0 | 1,635.0 | 1,699.0 | 1,553.0 | 1,530.0 | 1,632.0 | 1,894.0 | 1,696.0 | 1,874.0 | 1,916.0 | |||||||||||||||||||||||
| Assets Held For Sale | 2,377.0 | 2,492.0 | 0.0 | 0.0 | 1,393.0 | 1,365.0 | 1,518.0 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Assets | 30,590.0 | 30,387.0 | 30,747.0 | 27,967.0 | 27,645.0 | 27,908.0 | 28,164.0 | 25,369.0 | 27,434.0 | 23,502.0 | 23,320.0 | 24,183.0 | 22,510.0 | 24,982.0 | 22,525.0 | 23,847.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14,608.0 | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 5,486.0 | 5,486.0 | 5,472.0 | 5,471.0 | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 21,079.0 | 21,079.0 | 23,720.0 | 23,804.0 | 22,021.0 | 21,825.0 | 21,270.0 | 20,824.0 | 17,985.0 | 18,049.0 | 17,793.0 | 17,954.0 | 17,587.0 | 17,497.0 | 16,974.0 | 17,528.0 | 17,863.0 | 17,756.0 | ||||||||||||||||||||||
| Intangible Assets | 6,562.0 | 6,736.0 | 7,149.0 | 7,356.0 | 6,537.0 | 6,656.0 | 5,749.0 | 5,208.0 | 3,136.0 | 3,231.0 | 3,310.0 | 3,415.0 | 3,168.0 | 3,222.0 | 3,220.0 | 3,385.0 | 3,534.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 905.0 | 876.0 | 1,067.0 | 1,023.0 | 1,050.0 | 1,025.0 | 1,040.0 | 997.0 | 1,007.0 | 1,004.0 | 917.0 | 901.0 | 858.0 | 881.0 | 874.0 | 908.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 199.0 | 199.0 | 239.0 | 229.0 | 229.0 | 238.0 | 374.0 | 374.0 | 374.0 | 392.0 | 377.0 | 383.0 | 383.0 | 421.0 | 437.0 | 491.0 | 494.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 9,480.0 | 9,247.0 | 10,654.0 | 11,065.0 | 10,988.0 | 10,810.0 | 10,490.0 | 10,167.0 | 9,879.0 | 9,582.0 | 9,915.0 | 9,802.0 | 9,619.0 | 9,513.0 | 10,747.0 | 10,596.0 | 10,361.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 73,988.0 | 73,681.0 | 80,917.0 | 78,419.0 | 75,218.0 | 75,196.0 | 73,492.0 | 69,329.0 | 65,645.0 | 61,525.0 | 61,296.0 | 62,337.0 | 59,883.0 | 62,275.0 | 60,287.0 | 62,258.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 6,026.0 | 6,315.0 | 7,314.0 | 7,111.0 | 6,734.0 | 6,880.0 | 6,640.0 | 6,470.0 | 6,468.0 | 6,849.0 | 6,428.0 | 6,445.0 | 6,443.0 | 6,329.0 | 6,118.0 | 6,245.0 | 6,285.0 | 6,484.0 | 6,116.0 | 6,139.0 | 5,792.0 | 5,750.0 | 5,270.0 | 5,366.0 | 5,676.0 | 5,730.0 | 5,522.0 | 5,602.0 | 5,582.0 | 5,607.0 | 7,050.0 | 6,808.0 | 6,641.0 | 6,584.0 | 6,061.0 | 5,971.0 | 5,805.0 | 5,690.0 | 5,418.0 | 5,598.0 |
| Short Term Debt | 4,630.0 | 5,893.0 | 6,873.0 | 6,271.0 | 5,756.0 | 4,273.0 | 3,135.0 | 4,548.0 | 1,819.0 | 2,085.0 | 1,933.0 | 2,828.0 | 3,555.0 | 2,717.0 | 3,434.0 | 3,487.0 | 3,526.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 179.0 | 174.0 | 211.0 | 208.0 | 205.0 | 199.0 | 204.0 | 194.0 | 196.0 | 196.0 | 193.0 | 192.0 | 193.0 | 192.0 | 191.0 | 200.0 | ||||||||||||||||||||||||
| Accrued Expenses | 7,112.0 | 8,462.0 | 8,380.0 | 8,163.0 | 7,849.0 | 8,348.0 | 7,566.0 | 7,507.0 | 6,947.0 | 7,809.0 | 7,196.0 | 6,956.0 | 6,961.0 | 9,162.0 | 7,242.0 | 7,116.0 | 7,009.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 22,085.0 | 23,414.0 | 22,639.0 | 21,619.0 | 22,071.0 | 21,256.0 | 19,534.0 | 21,044.0 | 16,488.0 | 18,539.0 | 17,227.0 | 17,174.0 | 17,896.0 | 19,938.0 | 18,109.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 32,109.0 | 28,687.0 | 30,164.0 | 30,241.0 | 27,076.0 | 26,826.0 | 27,694.0 | 23,384.0 | 23,437.0 | 18,358.0 | 18,353.0 | 18,545.0 | 15,607.0 | 16,853.0 | 13,551.0 | 15,590.0 | 15,843.0 | 16,057.0 | 17,690.0 | 17,783.0 | 17,759.0 | 18,787.0 | 18,672.0 | 18,558.0 | 12,584.0 | 12,486.0 | 15,189.0 | 12,625.0 | 12,598.0 | 12,628.0 | 14,274.0 | 12,637.0 | 12,881.0 | 13,924.0 | 12,851.0 | 12,707.0 | 12,452.0 | 12,409.0 | 10,257.0 | 10,225.0 |
| Operating Lease Liabilities Non-Current | 833.0 | 809.0 | 967.0 | 928.0 | 954.0 | 927.0 | 941.0 | 904.0 | 902.0 | 897.0 | 822.0 | 799.0 | 756.0 | 775.0 | 771.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,581.0 | 1,577.0 | 1,900.0 | 1,894.0 | 1,750.0 | 1,787.0 | 2,077.0 | 2,137.0 | 2,063.0 | 2,094.0 | 2,225.0 | 2,262.0 | 2,303.0 | 2,093.0 | 2,406.0 | 2,421.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 6,537.0 | 6,408.0 | 7,058.0 | 6,733.0 | 6,229.0 | 6,076.0 | 6,422.0 | 6,196.0 | 6,263.0 | 6,265.0 | 6,146.0 | 6,139.0 | 6,201.0 | 6,469.0 | 7,303.0 | 7,210.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 59,321.0 | 58,651.0 | 63,170.0 | 61,772.0 | 57,194.0 | 56,042.0 | 55,518.0 | 51,819.0 | 48,600.0 | 45,091.0 | 43,521.0 | 44,443.0 | 42,368.0 | 44,956.0 | 41,957.0 | 44,068.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 | 958.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 51,029.0 | 50,964.0 | 53,504.0 | 52,399.0 | 51,550.0 | 50,835.0 | 50,287.0 | 49,576.0 | 48,735.0 | 47,979.0 | 47,426.0 | 46,596.0 | 45,797.0 | 45,093.0 | 44,767.0 | 43,883.0 | 43,288.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4,973.0) | (5,146.0) | (4,639.0) | (4,413.0) | (3,788.0) | (3,491.0) | (4,404.0) | (4,075.0) | (4,048.0) | (4,135.0) | (3,551.0) | (3,611.0) | (3,538.0) | (3,475.0) | (3,296.0) | |||||||||||||||||||||||||
| Treasury Stock | 43,904.0 | 43,029.0 | 42,982.0 | 42,897.0 | 41,200.0 | 39,378.0 | 38,989.0 | 39,007.0 | 38,544.0 | 38,008.0 | 36,507.0 | 35,510.0 | 35,072.0 | 34,443.0 | - | - | 31,420.0 | |||||||||||||||||||||||
| Minority Interest | 1,077.0 | 1,126.0 | 965.0 | 552.0 | 561.0 | 535.0 | 568.0 | 563.0 | 591.0 | 578.0 | 544.0 | 595.0 | 596.0 | 622.0 | 623.0 | 649.0 | 686.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 13,590.0 | 13,904.0 | 16,782.0 | 16,095.0 | 17,463.0 | 18,619.0 | 17,406.0 | 16,947.0 | 16,454.0 | 15,856.0 | 17,231.0 | 17,299.0 | 16,919.0 | 16,697.0 | 17,707.0 | 17,541.0 | ||||||||||||||||||||||||
| Total Equity | 14,667.0 | 15,030.0 | 17,747.0 | 16,647.0 | 18,024.0 | 19,154.0 | 17,974.0 | 17,510.0 | 17,045.0 | 16,434.0 | 17,775.0 | 17,894.0 | 17,515.0 | 17,319.0 | 18,330.0 | 18,190.0 | 19,051.0 | 19,242.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 36,739.0 | 34,580.0 | 37,037.0 | 36,512.0 | 32,832.0 | 31,099.0 | 30,829.0 | 27,932.0 | 25,256.0 | 20,443.0 | 20,286.0 | 21,373.0 | 19,162.0 | 19,570.0 | 16,985.0 | 19,077.0 | 19,369.0 | 19,599.0 | 21,249.0 | 21,356.0 | 21,327.0 | 22,384.0 | 22,222.0 | 22,089.0 | 16,112.0 | 16,002.0 | 18,611.0 | 16,183.0 | 16,112.0 | 16,214.0 | 18,251.0 | 17,084.0 | 18,287.0 | 17,882.0 | 16,783.0 | 16,510.0 | 15,867.0 | 15,775.0 | 15,858.0 | 14,013.0 |
| Net debt | 24,349.0 | 21,650.0 | 23,678.0 | 25,835.0 | 22,773.0 | 20,146.0 | 19,910.0 | 18,125.0 | 13,251.0 | 12,348.0 | 12,352.0 | 12,604.0 | 11,922.0 | 9,460.0 | 9,020.0 | 10,418.0 | 9,595.0 | 8,076.0 | ||||||||||||||||||||||
| Working Capital | 8,505.0 | 6,973.0 | 8,108.0 | 6,348.0 | 5,574.0 | 6,652.0 | 8,630.0 | 4,325.0 | 10,946.0 | 4,963.0 | 6,093.0 | 7,009.0 | 4,614.0 | 5,044.0 | 4,416.0 | 3,900.0 | 4,254.0 | |||||||||||||||||||||||
| Book Value | 13,590.0 | 13,904.0 | 16,782.0 | 16,095.0 | 17,463.0 | 18,619.0 | 17,406.0 | 16,947.0 | 16,454.0 | 15,856.0 | 17,231.0 | 17,299.0 | 16,919.0 | 16,697.0 | 17,707.0 | 17,541.0 | 18,365.0 | 18,569.0 | ||||||||||||||||||||||
| Tangible Book Value | (14,051.0) | (13,911.0) | (14,087.0) | (15,065.0) | (11,095.0) | (9,862.0) | (9,613.0) | (9,085.0) | (4,667.0) | (5,424.0) | (3,872.0) | (4,070.0) | (3,836.0) | (4,022.0) | (2,487.0) | (3,372.0) | (3,032.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,881.0 |
| 1,691.0 |
| 1,664.0 |
| 1,645.0 |
| 1,639.0 |
| 1,609.0 |
| 1,724.0 |
| 1,786.0 |
| 1,973.0 |
| 1,640.0 |
| 1,818.0 |
| 1,795.0 |
| 1,618.0 |
| 1,346.0 |
| 1,537.0 |
| 1,763.0 |
| 1,706.0 |
| 1,136.0 |
| 1,150.0 |
| 1,178.0 |
| 1,152.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,281.0 |
| 25,372.0 |
| 26,033.0 |
| 25,652.0 |
| 25,587.0 |
| 28,175.0 |
| 28,200.0 |
| 28,321.0 |
| 22,613.0 |
| 24,303.0 |
| 26,188.0 |
| 23,768.0 |
| 24,334.0 |
| 24,362.0 |
| 26,628.0 |
| 24,779.0 |
| 25,587.0 |
| 26,002.0 |
| 24,644.0 |
| 24,064.0 |
| 23,580.0 |
| 23,058.0 |
| 21,834.0 |
| 20,380.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,883.0 |
| - |
| - |
| 5,514.0 |
| 5,520.0 |
| 5,547.0 |
| 5,570.0 |
| 5,419.0 |
| 5,327.0 |
| 5,214.0 |
| 5,325.0 |
| 5,240.0 |
| 5,260.0 |
| 5,276.0 |
| 5,296.0 |
| 5,966.0 |
| 5,968.0 |
| 6,083.0 |
| 5,926.0 |
| 5,757.0 |
| 5,718.0 |
| 5,816.0 |
| 5,793.0 |
| 5,725.0 |
| 6,086.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,963.0 |
| 17,135.0 |
| 16,981.0 |
| 16,058.0 |
| 15,666.0 |
| 15,518.0 |
| 15,282.0 |
| 15,563.0 |
| 15,426.0 |
| 15,573.0 |
| 15,555.0 |
| 15,546.0 |
| 18,186.0 |
| 18,137.0 |
| 18,520.0 |
| 18,277.0 |
| 18,268.0 |
| 18,038.0 |
| 17,827.0 |
| 17,707.0 |
| 17,846.0 |
| 16,688.0 |
| 3,613.0 |
| 3,637.0 |
| 3,748.0 |
| 3,799.0 |
| 3,560.0 |
| 3,494.0 |
| 3,551.0 |
| 3,580.0 |
| 3,734.0 |
| 3,787.0 |
| 3,933.0 |
| 4,039.0 |
| 4,139.0 |
| 4,202.0 |
| 4,261.0 |
| 4,462.0 |
| 4,496.0 |
| 4,587.0 |
| 4,566.0 |
| 4,592.0 |
| 4,634.0 |
| 4,847.0 |
| 4,557.0 |
| 962.0 |
| 947.0 |
| 936.0 |
| 923.0 |
| 774.0 |
| 773.0 |
| 725.0 |
| 714.0 |
| 699.0 |
| 673.0 |
| 677.0 |
| 646.0 |
| 669.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 489.0 |
| 760.0 |
| 762.0 |
| 762.0 |
| 760.0 |
| 154.0 |
| 106.0 |
| 71.0 |
| 86.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,134.0 |
| 9,711.0 |
| 9,428.0 |
| 9,792.0 |
| 9,412.0 |
| 9,479.0 |
| 9,776.0 |
| 9,666.0 |
| 8,688.0 |
| 8,179.0 |
| 7,788.0 |
| 7,818.0 |
| 6,869.0 |
| 5,350.0 |
| 5,054.0 |
| 4,753.0 |
| 3,372.0 |
| 2,194.0 |
| 1,954.0 |
| 1,687.0 |
| 1,603.0 |
| 1,897.0 |
| 2,153.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63,352.0 |
| 64,470.0 |
| 64,191.0 |
| 63,945.0 |
| 63,561.0 |
| 64,586.0 |
| 63,459.0 |
| 63,604.0 |
| 57,422.0 |
| 58,679.0 |
| 60,104.0 |
| 57,750.0 |
| 58,560.0 |
| 57,773.0 |
| 61,927.0 |
| 59,860.0 |
| 60,948.0 |
| 59,470.0 |
| 56,768.0 |
| 55,668.0 |
| 54,779.0 |
| 54,146.0 |
| 53,556.0 |
| 51,181.0 |
| 3,542.0 |
| 3,559.0 |
| 3,573.0 |
| 3,568.0 |
| 3,597.0 |
| 3,550.0 |
| 3,531.0 |
| 3,528.0 |
| 3,516.0 |
| 3,422.0 |
| 3,558.0 |
| 3,514.0 |
| 3,586.0 |
| 3,977.0 |
| 4,447.0 |
| 5,406.0 |
| 3,958.0 |
| 3,932.0 |
| 3,803.0 |
| 3,415.0 |
| 3,366.0 |
| 5,601.0 |
| 3,788.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 206.0 |
| 185.0 |
| 188.0 |
| 186.0 |
| 187.0 |
| 187.0 |
| 179.0 |
| 168.0 |
| 169.0 |
| 171.0 |
| 176.0 |
| 178.0 |
| 177.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,679.0 |
| 7,188.0 |
| 6,786.0 |
| 6,955.0 |
| 7,405.0 |
| 7,379.0 |
| 7,477.0 |
| 7,131.0 |
| 7,476.0 |
| 6,883.0 |
| 6,717.0 |
| 6,497.0 |
| 6,859.0 |
| 6,658.0 |
| 6,630.0 |
| 6,565.0 |
| 6,968.0 |
| 6,834.0 |
| 6,829.0 |
| 6,790.0 |
| 7,048.0 |
| 6,545.0 |
| 5,907.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,947.0 |
| 20,027.0 |
| 19,508.0 |
| 20,207.0 |
| 18,143.0 |
| 17,950.0 |
| 19,197.0 |
| 17,184.0 |
| 17,341.0 |
| 17,377.0 |
| 18,098.0 |
| 19,915.0 |
| 19,894.0 |
| 19,593.0 |
| 18,924.0 |
| 17,900.0 |
| 18,018.0 |
| 18,755.0 |
| 18,861.0 |
| 18,225.0 |
| 17,981.0 |
| 17,281.0 |
| 16,331.0 |
| 18,213.0 |
| 15,911.0 |
| 798.0 |
| 843.0 |
| 847.0 |
| 824.0 |
| 815.0 |
| 640.0 |
| 641.0 |
| 597.0 |
| 592.0 |
| 575.0 |
| 534.0 |
| 535.0 |
| 503.0 |
| 527.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,387.0 |
| 2,364.0 |
| 2,372.0 |
| 2,302.0 |
| 2,309.0 |
| 2,113.0 |
| 1,474.0 |
| 1,461.0 |
| 1,670.0 |
| 1,670.0 |
| 1,366.0 |
| 1,722.0 |
| 1,850.0 |
| 1,713.0 |
| 1,905.0 |
| 2,751.0 |
| 2,782.0 |
| 2,664.0 |
| 300.0 |
| 329.0 |
| 414.0 |
| 486.0 |
| 701.0 |
| 767.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,217.0 |
| 7,087.0 |
| 7,155.0 |
| 7,109.0 |
| 6,812.0 |
| 6,975.0 |
| 6,640.0 |
| 6,627.0 |
| 6,699.0 |
| 6,766.0 |
| 6,885.0 |
| 6,907.0 |
| 6,977.0 |
| 6,402.0 |
| 6,948.0 |
| 7,134.0 |
| 7,221.0 |
| 5,930.0 |
| 4,025.0 |
| 3,941.0 |
| 3,877.0 |
| 4,110.0 |
| 3,905.0 |
| 4,203.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44,301.0 |
| 45,228.0 |
| 46,077.0 |
| 45,743.0 |
| 45,309.0 |
| 46,796.0 |
| 45,146.0 |
| 45,238.0 |
| 39,557.0 |
| 39,973.0 |
| 41,798.0 |
| 39,690.0 |
| 39,604.0 |
| 39,415.0 |
| 43,511.0 |
| 42,860.0 |
| 43,946.0 |
| 42,805.0 |
| 35,540.0 |
| 35,118.0 |
| 34,304.0 |
| 34,599.0 |
| 34,185.0 |
| 32,239.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42,827.0 |
| 42,079.0 |
| 41,467.0 |
| 40,682.0 |
| 39,905.0 |
| 39,203.0 |
| 39,080.0 |
| 38,635.0 |
| 37,693.0 |
| 36,775.0 |
| 35,741.0 |
| 34,794.0 |
| 33,978.0 |
| 31,110.0 |
| 30,104.0 |
| 29,395.0 |
| 27,481.0 |
| 31,247.0 |
| 30,406.0 |
| 29,526.0 |
| 28,710.0 |
| 28,190.0 |
| 27,702.0 |
| (2,883.0) |
| (2,787.0) |
| (2,895.0) |
| (3,193.0) |
| (3,075.0) |
| (3,184.0) |
| (3,377.0) |
| (3,436.0) |
| (3,310.0) |
| (3,353.0) |
| (3,197.0) |
| (3,295.0) |
| (3,453.0) |
| (3,245.0) |
| (3,437.0) |
| (2,125.0) |
| (2,222.0) |
| (2,174.0) |
| (2,235.0) |
| (2,840.0) |
| (2,837.0) |
| (2,562.0) |
| (2,714.0) |
| (2,482.0) |
| (2,499.0) |
| 30,462.0 |
| 29,614.0 |
| 28,978.0 |
| 27,975.0 |
| 27,229.0 |
| 25,806.0 |
| 25,685.0 |
| 25,643.0 |
| 23,836.0 |
| 23,135.0 |
| 22,156.0 |
| 20,392.0 |
| 19,771.0 |
| 18,102.0 |
| 17,557.0 |
| 16,834.0 |
| 15,914.0 |
| 14,406.0 |
| 14,135.0 |
| 13,526.0 |
| 13,366.0 |
| 13,182.0 |
| 13,071.0 |
| 673.0 |
| 272.0 |
| 264.0 |
| 266.0 |
| 241.0 |
| 239.0 |
| 219.0 |
| 221.0 |
| 212.0 |
| 197.0 |
| 190.0 |
| 189.0 |
| 178.0 |
| 177.0 |
| 173.0 |
| 179.0 |
| 163.0 |
| 154.0 |
| 125.0 |
| 152.0 |
| 178.0 |
| 180.0 |
| 171.0 |
| 18,365.0 |
| 18,569.0 |
| 17,842.0 |
| 17,938.0 |
| 17,986.0 |
| 17,549.0 |
| 18,074.0 |
| 18,147.0 |
| 17,644.0 |
| 18,494.0 |
| 18,109.0 |
| 17,870.0 |
| 18,767.0 |
| 18,180.0 |
| 18,239.0 |
| 17,600.0 |
| 17,595.0 |
| 16,502.0 |
| 21,074.0 |
| 20,425.0 |
| 20,323.0 |
| 19,369.0 |
| 19,191.0 |
| 18,771.0 |
| 18,114.0 |
| 18,202.0 |
| 18,252.0 |
| 17,790.0 |
| 18,313.0 |
| 18,366.0 |
| 17,865.0 |
| 18,706.0 |
| 18,306.0 |
| 18,060.0 |
| 18,956.0 |
| 18,358.0 |
| 18,416.0 |
| 17,000.0 |
| 17,002.0 |
| 16,665.0 |
| 21,228.0 |
| 20,550.0 |
| 20,475.0 |
| 19,547.0 |
| 19,371.0 |
| 18,942.0 |
| 9,113.0 |
| 9,038.0 |
| 8,667.0 |
| 7,164.0 |
| 7,214.0 |
| 6,962.0 |
| 7,321.0 |
| 5,586.0 |
| 6,247.0 |
| 6,240.0 |
| 5,428.0 |
| 5,304.0 |
| 6,598.0 |
| 7,234.0 |
| 8,007.0 |
| 7,065.0 |
| 6,613.0 |
| 6,689.0 |
| 6,272.0 |
| 6,412.0 |
| 9,427.0 |
| 8,968.0 |
| 5,864.0 |
| 5,826.0 |
| 7,509.0 |
| 7,637.0 |
| 8,978.0 |
| 11,016.0 |
| 10,980.0 |
| 5,236.0 |
| 6,205.0 |
| 6,273.0 |
| 3,874.0 |
| 4,741.0 |
| 5,438.0 |
| 8,728.0 |
| 6,761.0 |
| 6,832.0 |
| 7,141.0 |
| 6,419.0 |
| 6,083.0 |
| 6,299.0 |
| 6,727.0 |
| 3,621.0 |
| 4,469.0 |
| 17,842.0 |
| 17,938.0 |
| 17,986.0 |
| 17,549.0 |
| 18,074.0 |
| 18,147.0 |
| 17,644.0 |
| 18,494.0 |
| 18,109.0 |
| 17,870.0 |
| 18,767.0 |
| 18,180.0 |
| 18,239.0 |
| 17,600.0 |
| 17,595.0 |
| 16,502.0 |
| 21,074.0 |
| 20,425.0 |
| 20,323.0 |
| 19,369.0 |
| 19,191.0 |
| 18,771.0 |
| (2,800.0) |
| (2,758.0) |
| (2,945.0) |
| (2,794.0) |
| (2,069.0) |
| (1,086.0) |
| (922.0) |
| (1,218.0) |
| (803.0) |
| (1,104.0) |
| (1,636.0) |
| (827.0) |
| (1,505.0) |
| (4,149.0) |
| (4,798.0) |
| (5,387.0) |
| (6,271.0) |
| (1,781.0) |
| (2,179.0) |
| (2,096.0) |
| (2,972.0) |
| (3,502.0) |
| (2,474.0) |