| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,703.0 | 3,154.0 | 3,690.0 | 2,871.0 | 2,697.0 | 2,880.0 | 3,238.0 | 2,785.0 | 2,442.0 | 2,263.0 | 3,107.0 | 1,673.0 | 1,923.0 | 1,405.0 | ||||||||||||||||||||||||||
| (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 | 3,690.0 | 3,238.0 | 3,107.0 | 3,145.0 | 4,299.0 | 4,864.0 | 4,537.0 | 5,166.0 | 6,997.0 | 6,288.0 | 17,433.0 | 15,133.0 | 12,163.0 | 11,301.0 | 8,043.0 | 10,929.0 | 13,279.0 | |||
| Restricted Cash | 15.0 | 15.0 | 125.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | 1,149.0 | 0.0 | - | - | - | - | - | 5.0 | 55.0 | |||
| Cash And Short Term Investments | 3,690.0 | 3,238.0 | 3,107.0 | 3,145.0 | 4,299.0 | 4,864.0 | 4,537.0 | 5,166.0 | 8,146.0 | 6,288.0 | 17,433.0 | 15,133.0 | 12,163.0 | 11,301.0 | 8,043.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 5,692.0 | 5,117.0 | 4,237.0 | 4,546.0 | 5,536.0 | 5,381.0 | 6,031.0 | 5,113.0 | 4,414.0 | 4,114.0 | 4,825.0 | 5,345.0 | 15,876.0 | 16,407.0 | 18,224.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 8,512.0 | 7,720.0 | 6,862.0 | 7,614.0 | 7,930.0 | 5,963.0 | 5,734.0 | 6,062.0 | 5,786.0 | 4,484.0 | 4,288.0 | 4,531.0 | 6,046.0 | 6,317.0 | 7,490.0 | 6,466.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,486.0 | 7,992.0 | 7,716.0 | 7,592.0 | 7,473.0 | 7,341.0 | 7,037.0 | 6,109.0 | 5,958.0 | 6,084.0 | 5,731.0 | 9,292.0 | 26,133.0 | 25,883.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 18,051.0 | 16,903.0 | 14,046.0 | 15,303.0 | 16,075.0 | 14,704.0 | 14,793.0 | 14,816.0 | 13,279.0 | 11,103.0 | 10,194.0 | 11,129.0 | 14,019.0 | 13,350.0 | 14,750.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 8,821.0 | 8,263.0 | 9,254.0 | 10,796.0 | 6,386.0 | 5,543.0 | - | - | - | - | - | - | - | 27,132.0 | 26,339.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 9,609.0 | 9,621.0 | 9,433.0 | 10,961.0 | 7,058.0 | 6,217.0 | 357.0 | 1,463.0 | 1,072.0 | 78.0 | 2,194.0 | 2,594.0 | 5,979.0 | 32,876.0 | 30,684.0 | 18,993.0 | ||||
| 3,145.0 |
| 5,386.0 |
| 4,477.0 |
| 3,394.0 |
| 4,299.0 |
| 3,439.0 |
| 3,424.0 |
| 4,160.0 |
| 4,864.0 |
| 4,679.0 |
| 4,054.0 |
| 4,205.0 |
| 4,537.0 |
| 4,919.0 |
| 3,556.0 |
| 3,367.0 |
| 5,166.0 |
| 6,195.0 |
| 4,247.0 |
| 5,475.0 |
| 6,997.0 |
| 6,967.0 |
| 6,223.0 |
| 6,331.0 |
| 6,288.0 |
| 5,636.0 |
| Restricted Cash | 0.0 | 0.0 | 15.0 | 3.0 | 33.0 | 14.0 | 15.0 | 93.0 | 75.0 | 154.0 | 125.0 | 45.0 | 17.0 | 364.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,083.0 | 1,266.0 | 1,149.0 | 1,020.0 | - | - | 0.0 | - |
| Cash And Short Term Investments | 3,703.0 | 3,154.0 | 3,690.0 | 2,871.0 | 2,697.0 | 2,880.0 | 3,238.0 | 2,785.0 | 2,442.0 | 2,263.0 | 3,107.0 | 1,673.0 | 1,923.0 | 1,405.0 | 3,145.0 | 5,386.0 | 4,477.0 | 3,394.0 | 4,299.0 | 3,439.0 | 3,424.0 | 4,160.0 | 4,864.0 | 4,679.0 | 4,054.0 | 4,205.0 | 4,537.0 | 4,919.0 | 3,556.0 | 3,367.0 | 5,166.0 | 6,195.0 | 5,330.0 | 6,741.0 | 8,146.0 | 7,987.0 | 6,223.0 | 6,331.0 | 6,288.0 | 5,636.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,125.0 | 5,332.0 | 5,692.0 | 5,123.0 | 4,336.0 | 4,188.0 | 5,117.0 | 4,659.0 | 4,319.0 | 3,804.0 | 4,237.0 | 4,367.0 | 4,137.0 | 4,312.0 | 4,546.0 | 4,427.0 | 5,405.0 | 5,180.0 | 5,511.0 | 4,908.0 | 4,990.0 | 5,273.0 | 5,381.0 | 5,269.0 | 5,146.0 | 4,857.0 | 6,031.0 | 5,295.0 | 5,414.0 | 5,113.0 | 5,113.0 | 4,615.0 | 4,605.0 | 4,396.0 | 4,414.0 | 4,233.0 | 3,771.0 | 3,478.0 | 4,114.0 | 4,008.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 9,203.0 | 8,737.0 | 8,512.0 | 8,356.0 | 8,175.0 | 8,443.0 | 7,720.0 | 7,790.0 | 7,512.0 | 6,928.0 | 6,862.0 | 7,197.0 | 7,221.0 | 7,344.0 | 7,614.0 | 8,192.0 | 8,944.0 | 9,018.0 | 7,930.0 | 8,165.0 | 7,502.0 | 6,668.0 | 5,963.0 | 5,896.0 | 6,354.0 | 4,946.0 | 5,734.0 | 5,716.0 | 5,394.0 | 5,649.0 | 6,062.0 | 6,091.0 | 5,557.0 | 5,655.0 | 5,786.0 | 5,184.0 | 4,756.0 | 4,555.0 | 4,484.0 | 3,961.0 |
| Prepaid Expenses | 1,526.0 | 1,644.0 | 1,577.0 | 1,624.0 | 1,840.0 | 1,596.0 | 1,462.0 | 1,534.0 | 1,587.0 | 1,376.0 | 1,445.0 | 1,451.0 | 1,539.0 | 1,685.0 | 2,086.0 | 1,875.0 | 1,839.0 | |||||||||||||||||||||||
| Other Current Assets | 4,953.0 | 5,003.0 | 4,544.0 | 4,221.0 | 4,217.0 | 4,309.0 | 4,670.0 | 3,988.0 | 4,245.0 | 3,709.0 | 3,646.0 | 4,181.0 | 3,725.0 | 3,880.0 | 4,431.0 | 4,991.0 | 4,689.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 23,984.0 | 22,226.0 | 22,453.0 | 20,574.0 | 19,458.0 | 19,834.0 | 20,760.0 | 19,315.0 | 18,593.0 | 16,858.0 | 17,977.0 | 17,463.0 | 17,023.0 | 17,305.0 | 19,736.0 | 22,996.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,799.0 | 8,615.0 | 8,486.0 | 8,428.0 | 8,306.0 | 8,052.0 | 7,992.0 | 7,972.0 | 7,834.0 | 7,800.0 | 7,716.0 | 7,690.0 | 7,634.0 | 7,640.0 | 7,592.0 | 7,602.0 | 7,604.0 | 7,580.0 | 7,473.0 | 7,427.0 | 7,441.0 | 7,401.0 | 7,341.0 | 7,303.0 | 7,247.0 | 7,149.0 | 7,037.0 | 6,615.0 | 6,505.0 | 6,290.0 | 6,109.0 | 6,085.0 | 6,010.0 | 5,934.0 | 5,958.0 | 5,979.0 | 5,863.0 | 6,067.0 | 6,084.0 | 6,012.0 |
| Accumulated Depreciation | 5,720.0 | 5,562.0 | 5,437.0 | 5,435.0 | 5,355.0 | 5,152.0 | 5,078.0 | 5,141.0 | 5,040.0 | 4,993.0 | 4,889.0 | 4,907.0 | 4,863.0 | 4,876.0 | 4,818.0 | 4,976.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,079.0 | 3,053.0 | 3,049.0 | 2,993.0 | 2,951.0 | 2,900.0 | 2,914.0 | 2,831.0 | 2,794.0 | 2,807.0 | 2,827.0 | 2,783.0 | 2,771.0 | 2,764.0 | 2,774.0 | 2,626.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 8,730.0 | 8,724.0 | 8,706.0 | 8,714.0 | 8,713.0 | 8,599.0 | 8,627.0 | 8,606.0 | 8,590.0 | 8,610.0 | 8,591.0 | 8,614.0 | 8,618.0 | 8,592.0 | 8,541.0 | 6,809.0 | 6,801.0 | 6,821.0 | ||||||||||||||||||||||
| Intangible Assets | 878.0 | 957.0 | 1,012.0 | 1,071.0 | 1,228.0 | 1,252.0 | 1,319.0 | 1,365.0 | 1,437.0 | 1,519.0 | 1,593.0 | 1,690.0 | 1,776.0 | 1,858.0 | 1,933.0 | 595.0 | 651.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,094.0 | 1,146.0 | 1,129.0 | 1,092.0 | 1,104.0 | 1,158.0 | 1,165.0 | 1,124.0 | 1,143.0 | 1,165.0 | 1,188.0 | 1,171.0 | 1,241.0 | 1,242.0 | 1,236.0 | 1,144.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 7,143.0 | 7,532.0 | 7,561.0 | 7,573.0 | 7,677.0 | 7,597.0 | 7,608.0 | 7,307.0 | 7,456.0 | 7,571.0 | 7,609.0 | 7,772.0 | 7,954.0 | 7,487.0 | 7,443.0 | 6,816.0 | 6,972.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 42,936.0 | 41,535.0 | 41,769.0 | 39,854.0 | 38,799.0 | 38,930.0 | 39,909.0 | 38,059.0 | 37,433.0 | 35,846.0 | 37,004.0 | 36,632.0 | 36,366.0 | 36,148.0 | 38,494.0 | 39,247.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 19,173.0 | 18,220.0 | 18,051.0 | 16,985.0 | 15,195.0 | 16,483.0 | 16,903.0 | 15,447.0 | 14,362.0 | 13,255.0 | 14,046.0 | 14,123.0 | 13,317.0 | 13,512.0 | 15,303.0 | 15,514.0 | 17,004.0 | 18,070.0 | 16,075.0 | 15,898.0 | 15,228.0 | 14,960.0 | 14,704.0 | 14,276.0 | 14,195.0 | 12,808.0 | 14,793.0 | 14,648.0 | 13,839.0 | 14,572.0 | 14,816.0 | 14,245.0 | 13,054.0 | 12,848.0 | 13,279.0 | 12,804.0 | 11,079.0 | 10,951.0 | 11,103.0 | 10,402.0 |
| Short Term Debt | 810.0 | 807.0 | 788.0 | 772.0 | 1,392.0 | 1,363.0 | 1,358.0 | 1,335.0 | 199.0 | 193.0 | 179.0 | 178.0 | 166.0 | 171.0 | 165.0 | 658.0 | 665.0 | 662.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,713.0 | 1,645.0 | 1,609.0 | 1,548.0 | 1,495.0 | 1,452.0 | 1,446.0 | 1,377.0 | 1,409.0 | 1,424.0 | 1,424.0 | 1,379.0 | 1,377.0 | 1,379.0 | 1,393.0 | 1,317.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 412.0 | 420.0 | 401.0 | 409.0 | 413.0 | 431.0 | 443.0 | 435.0 | 465.0 | 459.0 | 430.0 | 439.0 | 451.0 | 431.0 | 405.0 | 375.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,265.0 | 1,277.0 | 1,258.0 | 1,181.0 | 1,141.0 | 1,058.0 | 1,233.0 | 881.0 | 852.0 | 648.0 | 1,046.0 | 905.0 | 998.0 | 803.0 | 954.0 | 1,042.0 | 1,183.0 | |||||||||||||||||||||||
| Other Current Liabilities | 10,223.0 | 10,209.0 | 10,362.0 | 10,059.0 | 9,915.0 | 9,533.0 | 10,378.0 | 10,200.0 | 10,212.0 | 10,243.0 | 10,212.0 | 10,624.0 | 10,477.0 | 11,119.0 | 10,668.0 | 10,590.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 30,206.0 | 29,290.0 | 29,258.0 | 27,864.0 | 26,556.0 | 27,434.0 | 28,687.0 | 27,043.0 | 24,839.0 | 23,857.0 | 24,488.0 | 25,190.0 | 24,034.0 | 25,053.0 | 26,189.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 8,856.0 | 8,838.0 | 8,821.0 | 8,782.0 | 9,291.0 | 8,273.0 | 8,263.0 | 8,229.0 | 9,327.0 | 9,301.0 | 9,254.0 | 9,236.0 | 10,360.0 | 10,337.0 | 10,796.0 | 10,294.0 | 8,304.0 | 6,368.0 | 6,386.0 | 6,898.0 | 4,917.0 | 4,939.0 | 5,543.0 | 5,981.0 | 3,941.0 | 3,932.0 | 4,780.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 786.0 | 819.0 | 815.0 | 764.0 | 766.0 | 781.0 | 787.0 | 749.0 | 771.0 | 815.0 | 825.0 | 829.0 | 885.0 | 903.0 | 875.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,668.0 | 1,659.0 | 1,632.0 | 1,588.0 | 1,544.0 | 1,519.0 | 1,487.0 | 1,473.0 | 1,410.0 | 1,373.0 | 1,324.0 | 1,271.0 | 1,215.0 | 1,187.0 | 1,171.0 | 1,111.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4,018.0 | 4,173.0 | 4,036.0 | 4,109.0 | 4,228.0 | 4,295.0 | 4,282.0 | 4,179.0 | 4,183.0 | 4,328.0 | 4,331.0 | 4,451.0 | 4,456.0 | 4,488.0 | 4,534.0 | 4,462.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 43,080.0 | 42,301.0 | 42,115.0 | 40,755.0 | 40,075.0 | 40,002.0 | 41,232.0 | 39,451.0 | 38,349.0 | 37,486.0 | 38,073.0 | 38,877.0 | 38,959.0 | 39,975.0 | 41,519.0 | 41,565.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 10.0 | 10.0 | - | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,960.0) | (2,328.0) | (2,027.0) | (2,360.0) | (2,441.0) | (2,751.0) | (2,676.0) | (2,729.0) | (2,257.0) | (2,771.0) | (2,361.0) | (3,336.0) | (3,470.0) | (4,540.0) | (4,492.0) | (3,695.0) | (3,336.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (501.0) | (654.0) | (457.0) | (641.0) | (843.0) | (204.0) | (434.0) | (415.0) | (332.0) | (458.0) | (223.0) | (354.0) | (368.0) | (456.0) | 285.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (144.0) | (766.0) | (346.0) | (901.0) | (1,276.0) | (1,072.0) | (1,323.0) | (1,392.0) | (916.0) | (1,640.0) | (1,069.0) | (2,245.0) | (2,593.0) | (3,827.0) | (3,025.0) | (2,376.0) | ||||||||||||||||||||||||
| Total Equity | (144.0) | (766.0) | (346.0) | (901.0) | (1,276.0) | (1,072.0) | (1,323.0) | (1,392.0) | (916.0) | (1,640.0) | (1,069.0) | (2,245.0) | (2,593.0) | (3,827.0) | (3,025.0) | (2,318.0) | (1,898.0) | (2,328.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9,666.0 | 9,645.0 | 9,609.0 | 9,554.0 | 10,683.0 | 9,636.0 | 9,621.0 | 9,564.0 | 9,526.0 | 9,494.0 | 9,433.0 | 9,414.0 | 10,526.0 | 10,508.0 | 10,961.0 | 10,952.0 | 8,969.0 | 7,030.0 | 7,058.0 | 7,079.0 | 6,108.0 | 6,144.0 | 6,176.0 | 6,213.0 | 4,822.0 | 4,810.0 | 5,087.0 | 328.0 | 290.0 | 297.0 | 1,463.0 | 2,681.0 | 1,617.0 | 1,529.0 | 1,072.0 | 1,062.0 | 110.0 | 100.0 | 78.0 | 75.0 |
| Net debt | 5,963.0 | 6,491.0 | 5,919.0 | 6,683.0 | 7,986.0 | 6,756.0 | 6,383.0 | 6,779.0 | 7,084.0 | 7,231.0 | 6,326.0 | 7,741.0 | 8,603.0 | 9,103.0 | 7,816.0 | 5,566.0 | 4,492.0 | 3,636.0 | ||||||||||||||||||||||
| Working Capital | (6,222.0) | (7,064.0) | (6,805.0) | (7,290.0) | (7,098.0) | (7,600.0) | (7,927.0) | (7,728.0) | (6,246.0) | (6,999.0) | (6,511.0) | (7,727.0) | (7,011.0) | (7,748.0) | (6,453.0) | (3,813.0) | (5,391.0) | |||||||||||||||||||||||
| Book Value | (144.0) | (766.0) | (346.0) | (901.0) | (1,276.0) | (1,072.0) | (1,323.0) | (1,392.0) | (916.0) | (1,640.0) | (1,069.0) | (2,245.0) | (2,593.0) | (3,827.0) | (3,025.0) | (2,376.0) | (1,960.0) | (2,328.0) | ||||||||||||||||||||||
| Tangible Book Value | (9,752.0) | (10,447.0) | (10,064.0) | (10,686.0) | (11,217.0) | (10,923.0) | (11,269.0) | (11,363.0) | (10,943.0) | (11,769.0) | (11,253.0) | (12,549.0) | (12,987.0) | (14,277.0) | (13,499.0) | (9,780.0) | (9,412.0) | |||||||||||||||||||||||
| 10,153.0 |
| 11,293.0 |
| 16,400.0 |
| - |
| - |
| 93.0 |
| - |
| - |
| 10,934.0 |
| 13,334.0 |
| 10,246.0 |
| 11,293.0 |
| 16,400.0 |
| 18,481.0 |
| 16,537.0 |
| 16,928.0 |
| - |
| - |
| 6,128.0 |
| 7,879.0 |
| - |
| - |
| Prepaid Expenses | 1,577.0 | 1,462.0 | 1,445.0 | 2,086.0 | 1,065.0 | 1,104.0 | 967.0 | 1,445.0 | 1,224.0 | 1,087.0 | 1,193.0 | 1,773.0 | 4,238.0 | 3,730.0 | 3,486.0 | 3,386.0 | - | - | - | - |
| Other Current Assets | 4,544.0 | 4,670.0 | 3,646.0 | 4,431.0 | 4,403.0 | 4,440.0 | 3,875.0 | 5,046.0 | 5,121.0 | 3,582.0 | 4,498.0 | 5,772.0 | 13,135.0 | 13,360.0 | 14,102.0 | 15,322.0 | 13,865.0 | 14,361.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 22,453.0 | 20,760.0 | 17,977.0 | 19,736.0 | 22,168.0 | 20,648.0 | 20,177.0 | 21,387.0 | 22,318.0 | 18,468.0 | 51,787.0 | 50,145.0 | 50,364.0 | 50,637.0 | 51,021.0 | 54,184.0 | 52,539.0 | 51,728.0 | - | - |
| 25,462.0 |
| 22,927.0 |
| 20,944.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 5,437.0 | 5,078.0 | 4,889.0 | 4,818.0 | 4,927.0 | 4,714.0 | 4,243.0 | 3,911.0 | 4,080.0 | 4,348.0 | 4,239.0 | 6,495.0 | 14,670.0 | 13,929.0 | 13,170.0 | 11,164.0 | 9,682.0 | - | - | - |
| Property,Plant & Equipment Net | 3,049.0 | 2,914.0 | 2,827.0 | 2,774.0 | 2,546.0 | 2,627.0 | 2,794.0 | 2,198.0 | 1,878.0 | 1,736.0 | 1,492.0 | 2,797.0 | 11,463.0 | 11,954.0 | 12,292.0 | 11,763.0 | 11,262.0 | 10,838.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 8,706.0 | 8,627.0 | 8,591.0 | 8,541.0 | 6,803.0 | 6,380.0 | 6,372.0 | 5,968.0 | 5,622.0 | 5,622.0 | 5,680.0 | 5,691.0 | 5,691.0 | 31,069.0 | 44,551.0 | 38,483.0 | 33,109.0 | 32,335.0 | - | - |
| Intangible Assets | 1,012.0 | 1,319.0 | 1,593.0 | 1,933.0 | 784.0 | 540.0 | 661.0 | 453.0 | 3.0 | - | 2,014.0 | 2,128.0 | 3,169.0 | 4,515.0 | 10,898.0 | 7,848.0 | 6,600.0 | 7,962.0 | - | - |
| Operating Lease Right Of Use Assets | 1,129.0 | 1,165.0 | 1,188.0 | 1,236.0 | 1,192.0 | 1,107.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 3,318.0 | 3,311.0 | 3,155.0 | 2,167.0 | 2,915.0 | 2,515.0 | 2,620.0 | 2,431.0 | 342.0 | 254.0 | 216.0 | 210.0 | 1,346.0 | 1,581.0 | 1,283.0 | 2,070.0 | 1,750.0 | - | - | - |
| Other Non-Current Assets | 7,561.0 | 7,608.0 | 7,609.0 | 7,443.0 | 7,088.0 | 5,026.0 | 4,124.0 | 5,069.0 | 3,095.0 | 3,161.0 | 1,592.0 | 2,336.0 | 9,556.0 | 10,593.0 | 10,755.0 | 12,225.0 | 11,289.0 | 10,468.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 41,769.0 | 39,909.0 | 37,004.0 | 38,494.0 | 38,605.0 | 34,681.0 | 33,467.0 | 34,622.0 | 32,913.0 | 28,987.0 | 106,882.0 | 103,206.0 | 105,676.0 | 108,768.0 | 129,517.0 | 124,503.0 | 114,799.0 | 113,331.0 | - | - |
| 14,365.0 |
| 14,809.0 |
| 14,917.0 |
| - |
| - |
| Short Term Debt | 788.0 | 1,358.0 | 179.0 | 165.0 | 672.0 | 674.0 | 357.0 | 1,463.0 | 1,072.0 | 78.0 | 2,194.0 | 2,594.0 | 5,979.0 | 5,744.0 | 4,345.0 | 2,216.0 | 1,850.0 | - | - | - |
| Deferred Revenue Current | 1,609.0 | 1,446.0 | 1,424.0 | 1,393.0 | 1,277.0 | 1,208.0 | 1,178.0 | 1,095.0 | 1,012.0 | 919.0 | 1,051.0 | 999.0 | 6,477.0 | 7,494.0 | 7,449.0 | 6,727.0 | 6,182.0 | 6,287.0 | - | - |
| Operating Lease Liabilities Current | 401.0 | 443.0 | 430.0 | 405.0 | 350.0 | 275.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 965.0 | 970.0 | 1,046.0 | 954.0 | 1,627.0 | 1,194.0 | 1,103.0 | 1,136.0 | 894.0 | 759.0 | 747.0 | 1,472.0 | 4,436.0 | 4,058.0 | 3,999.0 | 4,256.0 | 4,071.0 | 4,159.0 | - | - |
| Other Current Liabilities | 10,362.0 | 10,378.0 | 10,212.0 | 10,668.0 | 11,880.0 | 10,842.0 | 10,143.0 | 8,852.0 | 6,953.0 | 5,718.0 | 6,241.0 | 7,540.0 | 12,506.0 | 13,500.0 | 14,459.0 | 15,296.0 | 14,072.0 | 15,432.0 | - | - |
| Total Current Liabilities | 29,258.0 | 28,687.0 | 24,488.0 | 26,189.0 | 29,061.0 | 26,220.0 | 25,293.0 | 25,131.0 | 22,412.0 | 18,808.0 | 42,191.0 | 43,735.0 | 45,521.0 | 46,666.0 | 50,442.0 | 49,403.0 | 43,003.0 | 52,939.0 | - | - |
| 16,777.0 |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 815.0 | 787.0 | 825.0 | 875.0 | 936.0 | 904.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1,632.0 | 1,487.0 | 1,324.0 | 1,171.0 | 1,099.0 | 1,072.0 | 1,069.0 | 1,005.0 | 921.0 | 865.0 | 812.0 | 822.0 | 3,907.0 | 3,371.0 | 3,453.0 | 3,303.0 | 3,249.0 | - | - | - |
| Deferred Tax Liabilities | 16.0 | 31.0 | 44.0 | 121.0 | 57.0 | 25.0 | 60.0 | 100.0 | 1,410.0 | 1,116.0 | 1,813.0 | 518.0 | 2,668.0 | 2,948.0 | 5,163.0 | 5,239.0 | 4,230.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4,036.0 | 4,282.0 | 4,331.0 | 4,534.0 | 4,802.0 | 5,146.0 | 4,587.0 | 5,606.0 | 7,162.0 | 7,333.0 | 7,414.0 | 8,535.0 | 15,891.0 | 17,480.0 | 17,520.0 | 19,061.0 | 17,052.0 | 13,774.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 42,115.0 | 41,232.0 | 38,073.0 | 41,519.0 | 40,249.0 | 36,956.0 | 34,660.0 | 35,261.0 | 36,321.0 | 32,876.0 | 78,731.0 | 76,079.0 | 78,020.0 | 85,935.0 | 90,513.0 | 83,722.0 | 74,035.0 | 74,152.0 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (2,027.0) | (2,676.0) | (2,361.0) | (4,492.0) | (2,470.0) | (1,961.0) | (818.0) | (473.0) | (2,386.0) | (3,498.0) | 32,089.0 | 29,164.0 | 25,563.0 | 21,521.0 | 35,266.0 | 32,695.0 | 29,936.0 | 24,971.0 | - | - |
| Accumulated Other Comprehensive Income | (457.0) | (434.0) | (223.0) | 285.0 | (245.0) | (1,243.0) | (1,225.0) | (845.0) | (1,418.0) | (1,438.0) | (6,302.0) | (5,881.0) | (3,778.0) | (5,559.0) | (3,498.0) | (3,837.0) | (3,247.0) | (65.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 383.0 | 396.0 | 387.0 | 397.0 | 379.0 | 332.0 | 247.0 | - | - | - |
| Total Stockholders Equity | (346.0) | (1,323.0) | (1,069.0) | (3,025.0) | (1,644.0) | (2,275.0) | (1,211.0) | (639.0) | (3,408.0) | (3,889.0) | 27,768.0 | 26,731.0 | 27,269.0 | 22,436.0 | 38,625.0 | 40,449.0 | 40,517.0 | 39,179.0 | 38,569.0 | 38,144.0 |
| Total Equity | (346.0) | (1,323.0) | (1,069.0) | (3,025.0) | (1,644.0) | (2,275.0) | (1,193.0) | (639.0) | (3,408.0) | (3,889.0) | 28,151.0 | 27,127.0 | 27,656.0 | 22,833.0 | 39,004.0 | 40,781.0 | 40,764.0 | 39,179.0 | 38,569.0 | 38,144.0 |
| 1,850.0 |
| - |
| - |
| - |
| Net debt | 5,919.0 | 6,383.0 | 6,326.0 | 7,816.0 | 2,759.0 | 1,353.0 | (4,180.0) | (3,703.0) | (7,074.0) | (6,210.0) | (15,239.0) | (12,539.0) | (6,184.0) | 21,575.0 | 22,641.0 | 8,059.0 | (11,484.0) | - | - | - |
| Working Capital | (6,805.0) | (7,927.0) | (6,511.0) | (6,453.0) | (6,893.0) | (5,572.0) | (5,116.0) | (3,744.0) | (94.0) | (340.0) | 9,596.0 | 6,410.0 | 4,843.0 | 3,971.0 | 579.0 | 4,781.0 | 9,536.0 | (1,211.0) | - | - |
| Book Value | (346.0) | (1,323.0) | (1,069.0) | (3,025.0) | (1,644.0) | (2,275.0) | (1,211.0) | (639.0) | (3,408.0) | (3,889.0) | 27,768.0 | 26,731.0 | 27,269.0 | 22,436.0 | 38,625.0 | 40,449.0 | 40,517.0 | 39,179.0 | 38,569.0 | 38,144.0 |
| Tangible Book Value | (10,064.0) | (11,269.0) | (11,253.0) | (13,499.0) | (9,231.0) | (9,195.0) | (8,244.0) | (7,060.0) | (9,033.0) | (9,511.0) | 20,074.0 | 18,912.0 | 18,409.0 | (13,148.0) | (16,824.0) | (5,882.0) | 808.0 | (1,118.0) | - | - |
| 1,340.0 |
| 1,092.0 |
| 1,031.0 |
| 1,289.0 |
| 1,164.0 |
| 1,104.0 |
| 1,472.0 |
| 1,173.0 |
| 1,022.0 |
| 967.0 |
| 1,145.0 |
| 1,216.0 |
| 1,284.0 |
| 1,445.0 |
| 1,258.0 |
| 1,193.0 |
| 1,113.0 |
| 1,224.0 |
| 1,327.0 |
| 1,026.0 |
| 908.0 |
| 1,087.0 |
| 1,270.0 |
| 4,840.0 |
| 4,430.0 |
| 4,091.0 |
| 4,175.0 |
| 4,337.0 |
| 4,440.0 |
| 4,425.0 |
| 4,106.0 |
| 3,469.0 |
| 3,875.0 |
| 3,753.0 |
| 3,921.0 |
| 4,807.0 |
| 5,046.0 |
| 4,875.0 |
| 5,024.0 |
| 5,691.0 |
| 5,121.0 |
| 5,059.0 |
| 3,552.0 |
| 3,411.0 |
| 3,582.0 |
| 3,797.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,515.0 |
| 22,432.0 |
| 22,170.0 |
| 20,603.0 |
| 20,091.0 |
| 20,438.0 |
| 20,648.0 |
| 20,269.0 |
| 19,660.0 |
| 17,477.0 |
| 20,177.0 |
| 19,683.0 |
| 18,285.0 |
| 18,936.0 |
| 21,387.0 |
| 21,776.0 |
| 19,433.0 |
| 21,217.0 |
| 22,318.0 |
| 21,443.0 |
| 18,302.0 |
| 17,775.0 |
| 18,468.0 |
| 17,402.0 |
| 4,991.0 |
| 4,961.0 |
| 4,927.0 |
| 4,927.0 |
| 4,903.0 |
| 4,855.0 |
| 4,714.0 |
| 4,645.0 |
| 4,533.0 |
| 4,393.0 |
| 4,243.0 |
| 4,153.0 |
| 4,093.0 |
| 3,978.0 |
| 3,911.0 |
| 3,973.0 |
| 3,949.0 |
| 3,908.0 |
| 4,080.0 |
| 4,272.0 |
| 4,202.0 |
| 4,337.0 |
| 4,348.0 |
| 4,405.0 |
| 2,613.0 |
| 2,619.0 |
| 2,546.0 |
| 2,500.0 |
| 2,538.0 |
| 2,546.0 |
| 2,627.0 |
| 2,658.0 |
| 2,714.0 |
| 2,756.0 |
| 2,794.0 |
| 2,462.0 |
| 2,412.0 |
| 2,312.0 |
| 2,198.0 |
| 2,112.0 |
| 2,061.0 |
| 2,026.0 |
| 1,878.0 |
| 1,707.0 |
| 1,661.0 |
| 1,730.0 |
| 1,736.0 |
| 1,607.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,803.0 |
| 6,628.0 |
| 6,524.0 |
| 6,404.0 |
| 6,380.0 |
| 6,386.0 |
| 6,370.0 |
| 6,387.0 |
| 6,372.0 |
| 6,330.0 |
| 6,349.0 |
| 6,343.0 |
| 5,968.0 |
| 5,930.0 |
| 5,941.0 |
| 5,935.0 |
| 5,622.0 |
| 5,622.0 |
| 5,622.0 |
| 5,622.0 |
| 5,622.0 |
| 5,618.0 |
| 716.0 |
| 784.0 |
| 741.0 |
| 572.0 |
| 525.0 |
| 540.0 |
| 572.0 |
| 592.0 |
| 632.0 |
| 661.0 |
| 663.0 |
| 701.0 |
| 724.0 |
| 453.0 |
| 473.0 |
| 483.0 |
| 503.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| 1,098.0 |
| 1,174.0 |
| 1,192.0 |
| 1,114.0 |
| 1,074.0 |
| 1,105.0 |
| 1,107.0 |
| 1,099.0 |
| 1,111.0 |
| 1,112.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,992.0 |
| 2,174.0 |
| 2,648.0 |
| 342.0 |
| 372.0 |
| 335.0 |
| 249.0 |
| 254.0 |
| 166.0 |
| 7,040.0 |
| 7,091.0 |
| 5,792.0 |
| 5,396.0 |
| 5,349.0 |
| 5,026.0 |
| 4,931.0 |
| 5,029.0 |
| 5,036.0 |
| 4,124.0 |
| 3,930.0 |
| 4,900.0 |
| 4,899.0 |
| 5,069.0 |
| 4,436.0 |
| 4,652.0 |
| 6,067.0 |
| 3,095.0 |
| 3,162.0 |
| 3,101.0 |
| 3,065.0 |
| 3,161.0 |
| 2,597.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39,901.0 |
| 38,912.0 |
| 38,610.0 |
| 35,523.0 |
| 34,549.0 |
| 34,737.0 |
| 34,681.0 |
| 34,244.0 |
| 33,773.0 |
| 31,656.0 |
| 33,467.0 |
| 32,405.0 |
| 31,946.0 |
| 32,490.0 |
| 34,622.0 |
| 34,254.0 |
| 32,087.0 |
| 35,245.0 |
| 32,913.0 |
| 31,934.0 |
| 28,686.0 |
| 28,192.0 |
| 28,987.0 |
| 27,224.0 |
| 672.0 |
| 181.0 |
| 1,191.0 |
| 1,205.0 |
| 633.0 |
| 232.0 |
| 881.0 |
| 878.0 |
| 307.0 |
| 328.0 |
| 290.0 |
| 297.0 |
| 1,463.0 |
| 2,681.0 |
| 1,617.0 |
| 1,529.0 |
| 1,072.0 |
| 1,062.0 |
| 110.0 |
| 100.0 |
| 78.0 |
| 75.0 |
| 1,237.0 |
| 1,234.0 |
| 1,277.0 |
| 1,335.0 |
| 1,265.0 |
| 1,292.0 |
| 1,208.0 |
| 1,190.0 |
| 1,208.0 |
| 1,148.0 |
| 1,178.0 |
| 1,139.0 |
| 1,138.0 |
| 1,180.0 |
| 1,095.0 |
| 1,099.0 |
| 1,062.0 |
| 1,039.0 |
| 1,012.0 |
| 997.0 |
| 980.0 |
| 952.0 |
| 919.0 |
| 877.0 |
| 353.0 |
| 358.0 |
| 350.0 |
| 330.0 |
| 308.0 |
| 296.0 |
| 275.0 |
| 257.0 |
| 242.0 |
| 255.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,103.0 |
| 1,627.0 |
| 1,462.0 |
| 1,385.0 |
| 926.0 |
| 1,194.0 |
| 961.0 |
| 795.0 |
| 739.0 |
| 1,103.0 |
| 956.0 |
| 826.0 |
| 665.0 |
| 1,136.0 |
| 1,008.0 |
| 897.0 |
| 706.0 |
| 894.0 |
| 766.0 |
| 665.0 |
| 526.0 |
| 759.0 |
| 712.0 |
| 11,208.0 |
| 11,440.0 |
| 11,915.0 |
| 11,555.0 |
| 11,579.0 |
| 11,682.0 |
| 10,842.0 |
| 10,474.0 |
| 9,530.0 |
| 10,136.0 |
| 10,143.0 |
| 8,503.0 |
| 8,042.0 |
| 8,397.0 |
| 7,376.0 |
| 6,208.0 |
| 6,197.0 |
| 7,014.0 |
| 5,941.0 |
| 6,232.0 |
| 5,549.0 |
| 5,791.0 |
| 5,718.0 |
| 5,886.0 |
| 26,809.0 |
| 28,906.0 |
| 30,199.0 |
| 29,096.0 |
| 27,667.0 |
| 28,029.0 |
| 27,880.0 |
| 26,220.0 |
| 25,026.0 |
| 25,276.0 |
| 23,867.0 |
| 25,293.0 |
| 24,579.0 |
| 23,203.0 |
| 24,199.0 |
| 25,131.0 |
| 25,506.0 |
| 23,127.0 |
| 23,349.0 |
| 22,412.0 |
| 22,060.0 |
| 18,604.0 |
| 18,587.0 |
| 18,808.0 |
| 18,114.0 |
| 836.0 |
| 820.0 |
| 911.0 |
| 936.0 |
| 878.0 |
| 867.0 |
| 903.0 |
| 904.0 |
| 904.0 |
| 899.0 |
| 920.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,146.0 |
| 1,119.0 |
| 1,099.0 |
| 1,043.0 |
| 1,053.0 |
| 1,065.0 |
| 1,072.0 |
| 1,067.0 |
| 1,042.0 |
| 1,058.0 |
| 1,069.0 |
| 1,034.0 |
| 1,026.0 |
| 986.0 |
| 1,005.0 |
| 981.0 |
| 956.0 |
| 945.0 |
| 921.0 |
| 894.0 |
| 872.0 |
| 866.0 |
| 865.0 |
| 830.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,412.0 |
| 1,198.0 |
| 1,116.0 |
| 1,594.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,589.0 |
| 4,673.0 |
| 4,778.0 |
| 4,900.0 |
| 4,963.0 |
| 5,153.0 |
| 5,146.0 |
| 5,223.0 |
| 5,299.0 |
| 5,491.0 |
| 4,587.0 |
| 4,227.0 |
| 5,481.0 |
| 5,422.0 |
| 5,606.0 |
| 6,012.0 |
| 6,329.0 |
| 8,298.0 |
| 7,162.0 |
| 7,469.0 |
| 7,327.0 |
| 7,244.0 |
| 7,333.0 |
| 6,276.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41,799.0 |
| 41,240.0 |
| 40,260.0 |
| 39,465.0 |
| 37,909.0 |
| 37,972.0 |
| 36,909.0 |
| 36,230.0 |
| 34,516.0 |
| 33,290.0 |
| 34,660.0 |
| 33,536.0 |
| 33,433.0 |
| 34,327.0 |
| 35,261.0 |
| 36,021.0 |
| 33,950.0 |
| 37,987.0 |
| 36,321.0 |
| 36,273.0 |
| 32,641.0 |
| 32,519.0 |
| 32,876.0 |
| 31,150.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,369.0) |
| (2,461.0) |
| (3,871.0) |
| (3,070.0) |
| (2,759.0) |
| (1,961.0) |
| (1,353.0) |
| (633.0) |
| (1,306.0) |
| (818.0) |
| (1,068.0) |
| (1,325.0) |
| (1,431.0) |
| (473.0) |
| (1,039.0) |
| (1,075.0) |
| (1,346.0) |
| (2,386.0) |
| (2,526.0) |
| (2,779.0) |
| (3,339.0) |
| (3,498.0) |
| (3,982.0) |
| 237.0 |
| 347.0 |
| (16.0) |
| (260.0) |
| (1,133.0) |
| (1,320.0) |
| (1,473.0) |
| (1,243.0) |
| (1,605.0) |
| (1,050.0) |
| (1,208.0) |
| (1,225.0) |
| (863.0) |
| (900.0) |
| (1,087.0) |
| (845.0) |
| (1,330.0) |
| (1,314.0) |
| (1,829.0) |
| (1,418.0) |
| (2,118.0) |
| (1,714.0) |
| (1,669.0) |
| (1,438.0) |
| (947.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (1,960.0) |
| (2,328.0) |
| (1,644.0) |
| (3,942.0) |
| (3,360.0) |
| (3,235.0) |
| (2,228.0) |
| (1,986.0) |
| (743.0) |
| (1,634.0) |
| (1,193.0) |
| (1,131.0) |
| (1,487.0) |
| (1,837.0) |
| (639.0) |
| (1,767.0) |
| (1,863.0) |
| (2,742.0) |
| (3,408.0) |
| (4,339.0) |
| (3,955.0) |
| (4,327.0) |
| (3,889.0) |
| (3,926.0) |
| (1,650.0) |
| (3,942.0) |
| (3,360.0) |
| (3,235.0) |
| (2,228.0) |
| (1,986.0) |
| (743.0) |
| (1,634.0) |
| (1,193.0) |
| (1,131.0) |
| (1,487.0) |
| (1,837.0) |
| (639.0) |
| (1,767.0) |
| (1,863.0) |
| (2,742.0) |
| (3,408.0) |
| (4,339.0) |
| (3,955.0) |
| (4,327.0) |
| (3,889.0) |
| (3,926.0) |
| 2,759.0 |
| 3,640.0 |
| 2,684.0 |
| 1,984.0 |
| 1,312.0 |
| 1,534.0 |
| 768.0 |
| 605.0 |
| 550.0 |
| (4,591.0) |
| (3,266.0) |
| (3,070.0) |
| (3,703.0) |
| (3,514.0) |
| (3,713.0) |
| (5,212.0) |
| (7,074.0) |
| (6,925.0) |
| (6,113.0) |
| (6,231.0) |
| (6,210.0) |
| (5,561.0) |
| (7,767.0) |
| (6,926.0) |
| (7,064.0) |
| (7,938.0) |
| (7,442.0) |
| (5,572.0) |
| (4,757.0) |
| (5,616.0) |
| (6,390.0) |
| (5,116.0) |
| (4,896.0) |
| (4,918.0) |
| (5,263.0) |
| (3,744.0) |
| (3,730.0) |
| (3,694.0) |
| (2,132.0) |
| (94.0) |
| (617.0) |
| (302.0) |
| (812.0) |
| (340.0) |
| (712.0) |
| (1,644.0) |
| (3,942.0) |
| (3,360.0) |
| (3,235.0) |
| (2,228.0) |
| (1,986.0) |
| (743.0) |
| (1,634.0) |
| (1,193.0) |
| (1,131.0) |
| (1,487.0) |
| (1,837.0) |
| (639.0) |
| (1,767.0) |
| (1,863.0) |
| (2,742.0) |
| (3,408.0) |
| (4,339.0) |
| (3,955.0) |
| (4,327.0) |
| (3,889.0) |
| (3,926.0) |
| (9,865.0) |
| (9,231.0) |
| (11,311.0) |
| (10,456.0) |
| (10,164.0) |
| (9,148.0) |
| (8,944.0) |
| (7,705.0) |
| (8,653.0) |
| (8,226.0) |
| (8,124.0) |
| (8,537.0) |
| (8,904.0) |
| (7,060.0) |
| (8,170.0) |
| (8,287.0) |
| (9,180.0) |
| (9,033.0) |
| (9,961.0) |
| (9,577.0) |
| (9,949.0) |
| (9,511.0) |
| (9,544.0) |