| (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 | 13,587.0 | 13,947.0 | 13,068.0 | 7,886.0 | 6,650.0 | 13,188.0 | 8,172.0 | 11,379.0 | 11,972.0 | 7,826.0 | 7,686.0 | 8,476.0 | 10,716.0 | 10,412.0 | 11,922.0 | 10,661.0 | 12,183.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | 608.0 | 701.0 | 508.0 | 0.0 | 350.0 | 717.0 | 0.0 | 990.0 | 1,791.0 | |||
| Cash And Short Term Investments | 13,587.0 | 13,947.0 | 13,068.0 | 7,886.0 | 6,650.0 | 13,188.0 | 8,172.0 | 11,379.0 | 12,580.0 | 8,527.0 | 8,194.0 | 8,476.0 | 11,066.0 | 11,129.0 | 11,922.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 8,112.0 | 6,804.0 | 7,214.0 | 6,541.0 | 6,754.0 | 5,790.0 | 7,870.0 | 7,432.0 | 8,928.0 | 9,182.0 | 8,333.0 | 9,090.0 | 10,465.0 | 10,667.0 | 11,179.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,220.0 | 1,289.0 | 1,161.0 | 1,552.0 | 1,649.0 | 1,812.0 | 1,619.0 | 1,682.0 | 1,583.0 | 1,553.0 | 1,551.0 | 2,103.0 | 2,310.0 | 2,287.0 | 2,595.0 | 2,450.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 18,695.0 | 20,085.0 | 20,100.0 | 32,028.0 | 32,460.0 | 32,331.0 | 30,133.0 | 29,342.0 | 39,034.0 | 40,475.0 | 40,501.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 4,756.0 | 4,032.0 | 4,132.0 | 4,051.0 | 3,955.0 | 4,033.0 | 4,896.0 | 6,558.0 | 6,451.0 | 6,209.0 | 6,028.0 | 6,864.0 | 7,461.0 | 7,952.0 | 8,517.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 54,836.0 | 49,884.0 | 50,121.0 | 46,189.0 | 44,917.0 | 54,217.0 | 54,102.0 | 35,605.0 | 39,837.0 | 34,655.0 | 33,428.0 | 34,991.0 | 32,856.0 | 24,088.0 | 22,857.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 61,260.0 | 54,973.0 | 56,547.0 | 50,949.0 | 51,704.0 | 61,333.0 | 62,899.0 | 42,656.0 | 45,051.0 | 40,894.0 | 38,699.0 | 39,592.0 | 36,710.0 | 29,681.0 | 27,163.0 | 25,863.0 | ||||
| (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 | 10,819.0 | 13,587.0 | 11,569.0 | 11,943.0 | 11,035.0 | 13,947.0 | 13,197.0 | 12,210.0 | 14,603.0 | 13,068.0 | 7,257.0 | 9,394.0 | 9,337.0 | 7,886.0 | ||||||||||||||||||||||||||
| 12,741.0 |
| 14,991.0 |
| 8,022.0 |
| - |
| - |
| 166.0 |
| - |
| - |
| 11,651.0 |
| 13,974.0 |
| 12,907.0 |
| 14,991.0 |
| 8,022.0 |
| 10,834.0 |
| - |
| - |
| - |
| - |
| 2,494.0 |
| 2,701.0 |
| - |
| - |
| Prepaid Expenses | 2,530.0 | 2,520.0 | 2,639.0 | 2,611.0 | 3,466.0 | 2,089.0 | 2,101.0 | 2,378.0 | 1,860.0 | 4,564.0 | 4,205.0 | 4,967.0 | 4,488.0 | 4,024.0 | 5,249.0 | 4,226.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 36,944.0 | 34,482.0 | 32,908.0 | 29,118.0 | 29,539.0 | 39,165.0 | 38,420.0 | 49,146.0 | 49,735.0 | 43,888.0 | 42,504.0 | 47,377.0 | 51,350.0 | 49,433.0 | 50,928.0 | 48,116.0 | 48,935.0 | 49,004.0 | - | - |
| 40,124.0 |
| 40,289.0 |
| 39,596.0 |
| 38,445.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | 13,361.0 | 14,390.0 | 13,895.0 | 22,018.0 | 21,668.0 | 21,215.0 | 19,303.0 | 18,615.0 | 28,263.0 | 26,654.0 | 26,505.0 | 26,241.0 | 26,193.0 | 25,431.0 | 24,140.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | 5,334.0 | 5,694.0 | 6,205.0 | 10,010.0 | 10,792.0 | 11,116.0 | 10,830.0 | 10,727.0 | 10,771.0 | 13,821.0 | 13,996.0 | 13,883.0 | 14,096.0 | 14,165.0 | 14,305.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 60.0 | 108.0 | 125.0 | 142.0 | 159.0 | 170.0 | 184.0 | 192.0 | 90.0 | 85.0 | 82.0 | 98.0 | 110.0 | 120.0 | 131.0 | 122.0 | 115.0 | - | - | - |
| Goodwill | 67,717.0 | 60,706.0 | 60,178.0 | 55,949.0 | 55,643.0 | 53,765.0 | 52,471.0 | 36,265.0 | 36,788.0 | 36,199.0 | 32,021.0 | 30,556.0 | 31,184.0 | 29,247.0 | 26,213.0 | 25,136.0 | 20,190.0 | 18,226.0 | - | - |
| Intangible Assets | 11,391.0 | 10,660.0 | 11,036.0 | 11,184.0 | 12,511.0 | 13,739.0 | 15,235.0 | 3,087.0 | 3,742.0 | 4,688.0 | 3,487.0 | 3,104.0 | 3,871.0 | 3,787.0 | 3,392.0 | 3,488.0 | 2,513.0 | 2,878.0 | - | - |
| Operating Lease Right Of Use Assets | 3,129.0 | 3,197.0 | 3,220.0 | 2,878.0 | 3,222.0 | 3,566.0 | 3,850.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 8,610.0 | 6,978.0 | 6,656.0 | 6,256.0 | 7,370.0 | 8,404.0 | 5,182.0 | 5,216.0 | 4,862.0 | 5,224.0 | 4,822.0 | 6,675.0 | 3,051.0 | 3,973.0 | 3,503.0 | 3,220.0 | 4,195.0 | 7,270.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 5,187.0 | 5,520.0 | 4,639.0 | 5,021.0 | 4,895.0 | 5,778.0 | 5,379.0 | 5,058.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 151,880.0 | 137,175.0 | 135,241.0 | 127,243.0 | 132,001.0 | 155,971.0 | 152,186.0 | 123,382.0 | 125,356.0 | 117,470.0 | 110,495.0 | 117,271.0 | 125,641.0 | 119,213.0 | 116,433.0 | 113,452.0 | 109,022.0 | 109,524.0 | - | - |
| 7,804.0 |
| 7,436.0 |
| 7,014.0 |
| - |
| - |
| Short Term Debt | 6,424.0 | 5,089.0 | 6,426.0 | 4,760.0 | 6,787.0 | 7,116.0 | 8,797.0 | 7,051.0 | 5,214.0 | 6,239.0 | 5,271.0 | 4,601.0 | 3,854.0 | 5,593.0 | 4,306.0 | 4,017.0 | 2,222.0 | 11,236.0 | - | - |
| Deferred Revenue Current | 16,101.0 | 13,907.0 | 13,451.0 | 12,032.0 | 12,518.0 | 11,980.0 | 12,026.0 | 11,165.0 | 11,552.0 | 11,035.0 | 11,021.0 | 11,877.0 | 12,557.0 | 11,952.0 | 12,197.0 | 11,580.0 | 10,845.0 | 10,239.0 | - | - |
| Operating Lease Liabilities Current | 800.0 | 768.0 | 820.0 | 874.0 | 974.0 | 1,035.0 | 1,380.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4,114.0 | 3,605.0 | 3,501.0 | 3,481.0 | 3,204.0 | 3,056.0 | 3,406.0 | 3,310.0 | 3,644.0 | 3,577.0 | 3,560.0 | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 4,353.0 | 5,994.0 | 4,748.0 | 4,847.0 | 4,535.0 | 5,156.0 | 5,223.0 | 6,580.0 | - | - |
| Total Current Liabilities | 38,658.0 | 33,142.0 | 34,122.0 | 31,505.0 | 33,619.0 | 39,869.0 | 37,701.0 | 38,227.0 | 37,363.0 | 36,275.0 | 34,269.0 | 39,581.0 | 40,154.0 | 43,625.0 | 42,123.0 | 40,562.0 | 36,002.0 | 42,435.0 | - | - |
| 21,846.0 |
| 24,154.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,547.0 | 2,655.0 | 2,568.0 | 2,190.0 | 2,462.0 | 2,720.0 | 3,879.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 4,271.0 | 3,622.0 | 3,533.0 | 3,499.0 | 3,577.0 | 3,758.0 | 3,851.0 | 3,445.0 | 3,746.0 | 3,600.0 | 3,771.0 | 3,691.0 | 4,108.0 | 4,491.0 | 3,847.0 | 3,666.0 | 3,562.0 | 3,171.0 | - | - |
| Deferred Tax Liabilities | 781.0 | 815.0 | 1,146.0 | 2,292.0 | 3,956.0 | 4,958.0 | 5,230.0 | 3,696.0 | 545.0 | 424.0 | 253.0 | 129.0 | 1,741.0 | 448.0 | 549.0 | 378.0 | 470.0 | - | - | - |
| Pension Obligations | 9,018.0 | 9,432.0 | 10,808.0 | 9,596.0 | 14,435.0 | 17,184.0 | 17,142.0 | 17,002.0 | 16,720.0 | 17,070.0 | 16,504.0 | 18,261.0 | 16,242.0 | 20,418.0 | 18,374.0 | 15,978.0 | 15,953.0 | 19,452.0 | - | - |
| Other Non-Current Liabilities | 9,810.0 | 11,048.0 | 11,475.0 | 12,243.0 | 13,996.0 | 14,180.0 | 14,526.0 | 12,174.0 | 9,965.0 | 7,477.0 | 8,099.0 | 8,733.0 | 9,934.0 | 7,607.0 | 8,996.0 | 8,226.0 | 8,819.0 | 8,192.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 119,139.0 | 109,783.0 | 112,628.0 | 105,222.0 | 113,005.0 | 135,244.0 | 131,202.0 | 106,452.0 | 107,631.0 | 99,078.0 | 96,071.0 | 105,257.0 | 103,294.0 | 100,229.0 | 96,197.0 | 90,279.0 | 86,267.0 | 95,939.0 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 155,648.0 | 151,163.0 | 151,276.0 | 149,825.0 | 154,209.0 | 162,717.0 | 162,954.0 | 159,206.0 | 153,126.0 | 152,759.0 | 146,124.0 | 137,793.0 | 130,042.0 | 117,641.0 | 104,857.0 | 92,532.0 | 80,900.0 | 70,353.0 | - | - |
| Accumulated Other Comprehensive Income | (15,713.0) | (15,269.0) | (18,761.0) | (16,740.0) | (23,234.0) | (29,337.0) | (28,597.0) | (29,490.0) | (26,592.0) | (29,398.0) | (29,607.0) | (27,875.0) | (21,602.0) | (25,759.0) | (21,885.0) | (18,743.0) | (18,830.0) | (21,845.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 155,518.0 | 150,715.0 | 137,242.0 | 123,131.0 | 110,963.0 | 96,161.0 | 81,243.0 | 74,171.0 | - | - |
| Minority Interest | 93.0 | 86.0 | 80.0 | 77.0 | 95.0 | 129.0 | 144.0 | 134.0 | 131.0 | 146.0 | 162.0 | 146.0 | 137.0 | 124.0 | 97.0 | 126.0 | 118.0 | 119.0 | - | - |
| Total Stockholders Equity | 32,648.0 | 27,307.0 | 22,533.0 | 21,944.0 | 18,901.0 | 20,597.0 | 20,841.0 | 16,796.0 | 17,594.0 | 18,246.0 | 14,262.0 | 11,868.0 | 22,792.0 | 18,860.0 | 20,138.0 | 23,046.0 | 22,637.0 | 13,465.0 | 28,615.0 | 28,635.0 |
| Total Equity | 32,740.0 | 27,393.0 | 22,613.0 | 22,021.0 | 18,996.0 | 20,727.0 | 20,985.0 | 16,929.0 | 17,725.0 | 18,392.0 | 14,424.0 | 12,014.0 | 22,929.0 | 18,984.0 | 20,236.0 | 23,172.0 | 22,755.0 | 13,584.0 | 28,615.0 | 28,635.0 |
| 26,376.0 |
| 11,236.0 |
| - |
| - |
| Net debt | 47,673.0 | 41,026.0 | 43,479.0 | 43,063.0 | 45,054.0 | 48,145.0 | 54,727.0 | 31,277.0 | 32,471.0 | 32,367.0 | 30,505.0 | 31,116.0 | 25,644.0 | 18,552.0 | 15,241.0 | 14,212.0 | 12,402.0 | (1,671.0) | - | - |
| Working Capital | (1,714.0) | 1,340.0 | (1,214.0) | (2,387.0) | (4,080.0) | (704.0) | 719.0 | 10,919.0 | 12,372.0 | 7,613.0 | 8,235.0 | 7,796.0 | 11,196.0 | 5,808.0 | 8,805.0 | 7,554.0 | 12,933.0 | 6,569.0 | - | - |
| Book Value | 32,648.0 | 27,307.0 | 22,533.0 | 21,944.0 | 18,901.0 | 20,597.0 | 20,841.0 | 16,796.0 | 17,594.0 | 18,246.0 | 14,262.0 | 11,868.0 | 22,792.0 | 18,860.0 | 20,138.0 | 23,046.0 | 22,637.0 | 13,465.0 | 28,615.0 | 28,635.0 |
| Tangible Book Value | (46,460.0) | (44,059.0) | (48,681.0) | (45,189.0) | (49,253.0) | (46,907.0) | (46,865.0) | (22,556.0) | (22,936.0) | (22,641.0) | (21,246.0) | (21,792.0) | (12,263.0) | (14,174.0) | (9,467.0) | (5,578.0) | (66.0) | (7,639.0) | - | - |
| 7,816.0 |
| 7,034.0 |
| 9,934.0 |
| 6,650.0 |
| 7,455.0 |
| 7,350.0 |
| 10,531.0 |
| 13,212.0 |
| 14,393.0 |
| 12,041.0 |
| 11,218.0 |
| 8,172.0 |
| 10,087.0 |
| 45,399.0 |
| 17,134.0 |
| 11,379.0 |
| 11,563.0 |
| 10,741.0 |
| 11,949.0 |
| 11,972.0 |
| 10,915.0 |
| 11,696.0 |
| 10,096.0 |
| 7,826.0 |
| 9,039.0 |
| 10,017.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 893.0 | 608.0 | 600.0 | 599.0 | 599.0 | 701.0 | 929.0 | 600.0 |
| Cash And Short Term Investments | 10,819.0 | 13,587.0 | 11,569.0 | 11,943.0 | 11,035.0 | 13,947.0 | 13,197.0 | 12,210.0 | 14,603.0 | 13,068.0 | 7,257.0 | 9,394.0 | 9,337.0 | 7,886.0 | 7,816.0 | 7,034.0 | 9,934.0 | 6,650.0 | 7,455.0 | 7,350.0 | 10,531.0 | 13,212.0 | 14,393.0 | 12,041.0 | 11,218.0 | 8,172.0 | 10,087.0 | 45,399.0 | 17,134.0 | 11,379.0 | 11,563.0 | 10,741.0 | 12,842.0 | 12,580.0 | 11,515.0 | 12,295.0 | 10,695.0 | 8,527.0 | 9,968.0 | 10,617.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,493.0 | 8,112.0 | 5,532.0 | 5,974.0 | 5,857.0 | 6,804.0 | 5,390.0 | 5,769.0 | 6,041.0 | 7,214.0 | 5,330.0 | 5,673.0 | 5,757.0 | 6,541.0 | 5,526.0 | 5,867.0 | 5,963.0 | 6,754.0 | 6,609.0 | 6,827.0 | 6,458.0 | 7,132.0 | 6,099.0 | 6,543.0 | 6,927.0 | 7,870.0 | 6,753.0 | 7,414.0 | 6,987.0 | 7,432.0 | 7,071.0 | 7,445.0 | 7,778.0 | 8,928.0 | 8,150.0 | 8,401.0 | 8,377.0 | 9,182.0 | 8,291.0 | 8,782.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,476.0 | 1,220.0 | 1,397.0 | 1,251.0 | 1,431.0 | 1,289.0 | 1,367.0 | 1,234.0 | 1,212.0 | 1,161.0 | 1,399.0 | 1,501.0 | 1,603.0 | 1,552.0 | 1,794.0 | 1,684.0 | 1,776.0 | 1,649.0 | 1,891.0 | 1,807.0 | 1,828.0 | 1,839.0 | 1,949.0 | 1,869.0 | 1,786.0 | 1,619.0 | 1,712.0 | 1,745.0 | 1,771.0 | 1,682.0 | 1,893.0 | 1,742.0 | 1,753.0 | 1,583.0 | 1,711.0 | 1,604.0 | 1,609.0 | 1,553.0 | 1,729.0 | 1,685.0 |
| Prepaid Expenses | 3,209.0 | 2,530.0 | 2,739.0 | 2,796.0 | 2,770.0 | 2,520.0 | 2,408.0 | 2,784.0 | 2,804.0 | 2,639.0 | 2,582.0 | 2,730.0 | 2,501.0 | 2,611.0 | 3,452.0 | 3,414.0 | 3,548.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 31,914.0 | 36,944.0 | 32,740.0 | 34,253.0 | 35,336.0 | 34,482.0 | 30,543.0 | 33,299.0 | 36,663.0 | 32,908.0 | 27,705.0 | 34,458.0 | 35,982.0 | 29,118.0 | 28,999.0 | 27,896.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 18,217.0 | 18,588.0 | 18,761.0 | 18,695.0 | 18,675.0 | 19,079.0 | 20,006.0 | 20,085.0 | 32,349.0 | 32,575.0 | 32,269.0 | 33,176.0 | 32,432.0 | 31,666.0 | 31,089.0 | 32,028.0 | 31,670.0 | 31,843.0 | 32,692.0 | 32,460.0 | 32,484.0 | 32,233.0 | 32,775.0 | 32,331.0 | 31,937.0 | 31,291.0 | 30,681.0 | 30,133.0 | 30,842.0 | 30,136.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 12,848.0 | 13,145.0 | 13,417.0 | 13,361.0 | 13,525.0 | 13,804.0 | 14,448.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 5,369.0 | 5,443.0 | 5,344.0 | 5,334.0 | 5,150.0 | 5,275.0 | 5,559.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 74,709.0 | 67,717.0 | 67,396.0 | 67,506.0 | 66,065.0 | 60,706.0 | 61,092.0 | 59,416.0 | 59,534.0 | 60,178.0 | 59,596.0 | 56,385.0 | 56,193.0 | 55,949.0 | 54,218.0 | 55,039.0 | 56,106.0 | 55,643.0 | ||||||||||||||||||||||
| Intangible Assets | 14,624.0 | 11,391.0 | 11,729.0 | 12,253.0 | 12,392.0 | 10,660.0 | 11,090.0 | 10,251.0 | 10,750.0 | 11,036.0 | 11,278.0 | 10,496.0 | 10,905.0 | 11,184.0 | 10,967.0 | 11,571.0 | 12,312.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3,219.0 | 3,129.0 | 3,223.0 | 3,315.0 | 3,323.0 | 3,197.0 | 3,355.0 | 3,130.0 | 3,204.0 | 3,220.0 | 3,112.0 | 2,653.0 | 2,789.0 | 2,878.0 | 2,740.0 | 2,848.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 8,552.0 | 8,610.0 | 8,505.0 | 8,475.0 | 7,594.0 | 6,978.0 | 6,943.0 | 6,378.0 | 6,465.0 | 6,656.0 | 6,168.0 | 6,340.0 | 6,419.0 | 6,256.0 | 6,868.0 | 7,073.0 | 7,567.0 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 156,229.0 | 151,880.0 | 146,312.0 | 148,585.0 | 145,667.0 | 137,175.0 | 134,339.0 | 133,848.0 | 137,169.0 | 135,241.0 | 129,321.0 | 132,213.0 | 133,637.0 | 127,243.0 | 125,850.0 | 127,503.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4,039.0 | 4,756.0 | 3,867.0 | 3,974.0 | 3,585.0 | 4,032.0 | 3,274.0 | 3,631.0 | 3,588.0 | 4,132.0 | 3,342.0 | 3,732.0 | 3,728.0 | 4,051.0 | 3,806.0 | 3,707.0 | 3,453.0 | 3,955.0 | 4,248.0 | 4,214.0 | 4,140.0 | 4,908.0 | 3,985.0 | 4,719.0 | 4,172.0 | 4,896.0 | 4,042.0 | 4,724.0 | 5,711.0 | 6,558.0 | 5,384.0 | 5,518.0 | 5,736.0 | 6,451.0 | 5,442.0 | 5,126.0 | 5,324.0 | 6,209.0 | 5,271.0 | 5,484.0 |
| Short Term Debt | 8,655.0 | 6,424.0 | 7,942.0 | 8,945.0 | 6,913.0 | 5,089.0 | 3,599.0 | 3,602.0 | 5,471.0 | 6,426.0 | 6,414.0 | 6,785.0 | 4,887.0 | 4,760.0 | 5,937.0 | 5,981.0 | 7,690.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 17,034.0 | 16,101.0 | 13,878.0 | 15,022.0 | 15,057.0 | 13,907.0 | 12,882.0 | 13,643.0 | 14,051.0 | 13,451.0 | 11,917.0 | 12,712.0 | 13,220.0 | 12,032.0 | 11,139.0 | 12,522.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 798.0 | 800.0 | 807.0 | 820.0 | 798.0 | 768.0 | 790.0 | 762.0 | 784.0 | 820.0 | 807.0 | 842.0 | 869.0 | 874.0 | 844.0 | 884.0 | ||||||||||||||||||||||||
| Accrued Expenses | 3,941.0 | 4,114.0 | 3,508.0 | 3,353.0 | 3,653.0 | 3,605.0 | 3,250.0 | 3,125.0 | 3,190.0 | 3,501.0 | 3,257.0 | 3,185.0 | 2,772.0 | 3,481.0 | 3,369.0 | 3,327.0 | 2,937.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 40,101.0 | 38,658.0 | 35,142.0 | 37,726.0 | 35,106.0 | 33,142.0 | 28,853.0 | 29,648.0 | 32,397.0 | 34,122.0 | 30,606.0 | 32,513.0 | 30,993.0 | 31,505.0 | 30,466.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 57,706.0 | 54,836.0 | 55,174.0 | 55,219.0 | 56,371.0 | 49,884.0 | 52,980.0 | 52,929.0 | 54,033.0 | 50,121.0 | 48,828.0 | 50,691.0 | 53,826.0 | 46,189.0 | 44,942.0 | 44,328.0 | 46,545.0 | 44,917.0 | 46,926.0 | 48,735.0 | 51,206.0 | 54,355.0 | 55,129.0 | 55,449.0 | 52,685.0 | 54,102.0 | 57,797.0 | 58,445.0 | 39,727.0 | 35,605.0 | 35,989.0 | 37,851.0 | 40,410.0 | 39,837.0 | 41,327.0 | 37,612.0 | 34,441.0 | 34,655.0 | 35,563.0 | 39,638.0 |
| Operating Lease Liabilities Non-Current | 2,643.0 | 2,547.0 | 2,646.0 | 2,735.0 | 2,753.0 | 2,655.0 | 2,757.0 | 2,546.0 | 2,583.0 | 2,568.0 | 2,476.0 | 1,986.0 | 2,094.0 | 2,190.0 | 2,103.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 4,195.0 | 4,271.0 | 3,863.0 | 3,913.0 | 3,844.0 | 3,622.0 | 3,666.0 | 3,489.0 | 3,488.0 | 3,533.0 | 3,085.0 | 3,264.0 | 3,443.0 | 3,499.0 | 3,018.0 | 3,069.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 8,763.0 | 9,018.0 | 9,735.0 | 9,882.0 | 9,536.0 | 9,432.0 | 10,366.0 | 10,200.0 | 10,421.0 | 10,808.0 | 9,090.0 | 9,385.0 | 9,509.0 | 9,596.0 | 11,760.0 | 13,118.0 | 13,937.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 9,767.0 | 9,810.0 | 11,762.0 | 11,522.0 | 11,105.0 | 11,048.0 | 11,186.0 | 10,932.0 | 10,914.0 | 11,475.0 | 12,081.0 | 12,103.0 | 12,099.0 | 12,243.0 | 13,413.0 | 13,486.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 123,174.0 | 119,139.0 | 118,322.0 | 120,998.0 | 118,714.0 | 109,783.0 | 109,809.0 | 109,745.0 | 113,836.0 | 112,628.0 | 106,165.0 | 109,942.0 | 111,964.0 | 105,222.0 | 105,703.0 | 108,026.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 155,327.0 | 155,648.0 | 151,581.0 | 151,367.0 | 150,703.0 | 151,163.0 | 149,789.0 | 151,659.0 | 151,362.0 | 151,276.0 | 149,506.0 | 149,318.0 | 149,253.0 | 149,825.0 | 148,611.0 | 153,298.0 | 153,401.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (15,415.0) | (15,713.0) | (15,983.0) | (16,041.0) | (15,575.0) | (15,269.0) | (16,418.0) | (18,319.0) | (18,488.0) | (18,761.0) | (16,098.0) | (16,499.0) | (16,780.0) | (16,740.0) | (17,138.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 81.0 | 93.0 | 85.0 | 79.0 | 72.0 | 86.0 | 82.0 | 77.0 | 72.0 | 80.0 | 75.0 | 70.0 | 68.0 | 77.0 | 71.0 | 67.0 | 62.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 32,974.0 | 32,648.0 | 27,905.0 | 27,509.0 | 26,880.0 | 27,307.0 | 24,448.0 | 24,026.0 | 23,261.0 | 22,533.0 | 23,081.0 | 22,201.0 | 21,604.0 | 21,944.0 | 20,076.0 | 19,409.0 | ||||||||||||||||||||||||
| Total Equity | 33,056.0 | 32,740.0 | 27,990.0 | 27,588.0 | 26,953.0 | 27,393.0 | 24,530.0 | 24,103.0 | 23,333.0 | 22,613.0 | 23,156.0 | 22,271.0 | 21,672.0 | 22,021.0 | 20,147.0 | 19,476.0 | 19,112.0 | 18,996.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 66,361.0 | 61,260.0 | 63,116.0 | 64,164.0 | 63,284.0 | 54,973.0 | 56,579.0 | 56,531.0 | 59,504.0 | 56,547.0 | 55,242.0 | 57,476.0 | 58,713.0 | 50,949.0 | 50,879.0 | 50,309.0 | 54,235.0 | 51,704.0 | 54,501.0 | 55,177.0 | 56,404.0 | 61,538.0 | 65,414.0 | 64,738.0 | 64,327.0 | 62,899.0 | 62,944.0 | 64,975.0 | 46,833.0 | 42,656.0 | 42,762.0 | 43,298.0 | 44,168.0 | 45,051.0 | 45,219.0 | 45,446.0 | 42,496.0 | 40,894.0 | 42,124.0 | 44,224.0 |
| Net debt | 55,542.0 | 47,673.0 | 51,547.0 | 52,221.0 | 52,249.0 | 41,026.0 | 43,382.0 | 44,321.0 | 44,901.0 | 43,479.0 | 47,985.0 | 48,082.0 | 49,376.0 | 43,063.0 | 43,063.0 | 43,275.0 | 44,301.0 | 45,054.0 | ||||||||||||||||||||||
| Working Capital | (8,187.0) | (1,714.0) | (2,402.0) | (3,473.0) | 230.0 | 1,340.0 | 1,690.0 | 3,651.0 | 4,266.0 | (1,214.0) | (2,901.0) | 1,945.0 | 4,989.0 | (2,387.0) | (1,467.0) | (3,948.0) | (2,726.0) | |||||||||||||||||||||||
| Book Value | 32,974.0 | 32,648.0 | 27,905.0 | 27,509.0 | 26,880.0 | 27,307.0 | 24,448.0 | 24,026.0 | 23,261.0 | 22,533.0 | 23,081.0 | 22,201.0 | 21,604.0 | 21,944.0 | 20,076.0 | 19,409.0 | 19,050.0 | 18,901.0 | ||||||||||||||||||||||
| Tangible Book Value | (56,359.0) | (46,460.0) | (51,220.0) | (52,250.0) | (51,577.0) | (44,059.0) | (47,734.0) | (45,641.0) | (47,023.0) | (48,681.0) | (47,793.0) | (44,680.0) | (45,494.0) | (45,189.0) | (45,109.0) | (47,201.0) | (49,368.0) | |||||||||||||||||||||||
| 3,466.0 |
| 2,954.0 |
| 2,768.0 |
| 2,647.0 |
| 2,206.0 |
| 2,188.0 |
| 2,260.0 |
| 2,509.0 |
| 2,101.0 |
| 2,515.0 |
| 2,409.0 |
| 2,478.0 |
| 2,378.0 |
| 2,388.0 |
| 2,443.0 |
| 2,573.0 |
| 1,860.0 |
| 4,389.0 |
| 4,155.0 |
| 4,715.0 |
| 4,564.0 |
| 4,539.0 |
| 4,676.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,330.0 |
| 29,539.0 |
| 29,967.0 |
| 30,774.0 |
| 34,038.0 |
| 39,165.0 |
| 39,845.0 |
| 39,953.0 |
| 38,931.0 |
| 38,420.0 |
| 38,121.0 |
| 77,517.0 |
| 52,705.0 |
| 49,146.0 |
| 48,257.0 |
| 46,795.0 |
| 49,122.0 |
| 49,735.0 |
| 44,742.0 |
| 45,013.0 |
| 42,889.0 |
| 43,888.0 |
| 41,433.0 |
| 43,524.0 |
| 14,390.0 |
| 23,211.0 |
| 23,152.0 |
| 22,817.0 |
| 23,136.0 |
| 22,474.0 |
| 21,957.0 |
| 21,464.0 |
| 22,018.0 |
| 21,608.0 |
| 21,641.0 |
| 22,017.0 |
| 21,668.0 |
| 21,535.0 |
| 21,209.0 |
| 21,497.0 |
| 21,215.0 |
| 20,880.0 |
| 20,388.0 |
| 19,816.0 |
| 19,303.0 |
| 19,738.0 |
| 19,044.0 |
| 5,694.0 |
| 9,138.0 |
| 9,423.0 |
| 9,452.0 |
| 10,040.0 |
| 9,958.0 |
| 9,709.0 |
| 9,626.0 |
| 10,010.0 |
| 10,063.0 |
| 10,202.0 |
| 10,675.0 |
| 10,792.0 |
| 10,949.0 |
| 11,024.0 |
| 11,278.0 |
| 11,116.0 |
| 11,057.0 |
| 10,903.0 |
| 10,865.0 |
| 10,830.0 |
| 11,104.0 |
| 11,092.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61,378.0 |
| 61,645.0 |
| 59,984.0 |
| 53,765.0 |
| 58,355.0 |
| 57,833.0 |
| 57,517.0 |
| 58,222.0 |
| 57,951.0 |
| 35,284.0 |
| 36,281.0 |
| 36,265.0 |
| 36,526.0 |
| 36,482.0 |
| 36,732.0 |
| 36,788.0 |
| 36,782.0 |
| 36,517.0 |
| 36,307.0 |
| 36,199.0 |
| 36,401.0 |
| 36,422.0 |
| 12,511.0 |
| 13,025.0 |
| 13,539.0 |
| 13,535.0 |
| 13,796.0 |
| 13,962.0 |
| 14,270.0 |
| 14,666.0 |
| 15,235.0 |
| 15,613.0 |
| 2,728.0 |
| 2,956.0 |
| 3,087.0 |
| 3,134.0 |
| 3,344.0 |
| 3,521.0 |
| 3,742.0 |
| 3,981.0 |
| 4,179.0 |
| 4,436.0 |
| 4,688.0 |
| 4,881.0 |
| 5,148.0 |
| 3,108.0 |
| 3,222.0 |
| 4,253.0 |
| 4,387.0 |
| 4,483.0 |
| 4,686.0 |
| 4,715.0 |
| 4,774.0 |
| 4,871.0 |
| 4,996.0 |
| 4,901.0 |
| 4,998.0 |
| 4,634.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,370.0 |
| 8,967.0 |
| 8,954.0 |
| 8,953.0 |
| 9,241.0 |
| 8,852.0 |
| 8,689.0 |
| 8,782.0 |
| 5,182.0 |
| 4,994.0 |
| 5,274.0 |
| 5,284.0 |
| 5,216.0 |
| 4,436.0 |
| 4,689.0 |
| 5,111.0 |
| 4,862.0 |
| 7,289.0 |
| 6,812.0 |
| 6,457.0 |
| 5,224.0 |
| 4,289.0 |
| 4,387.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133,275.0 |
| 132,001.0 |
| 144,214.0 |
| 146,814.0 |
| 148,629.0 |
| 155,971.0 |
| 154,128.0 |
| 154,200.0 |
| 153,403.0 |
| 152,186.0 |
| 149,620.0 |
| 154,652.0 |
| 130,926.0 |
| 123,382.0 |
| 121,990.0 |
| 121,622.0 |
| 125,285.0 |
| 125,356.0 |
| 121,636.0 |
| 120,495.0 |
| 117,495.0 |
| 117,470.0 |
| 115,606.0 |
| 118,056.0 |
| 6,787.0 |
| 7,575.0 |
| 6,442.0 |
| 5,198.0 |
| 7,183.0 |
| 10,285.0 |
| 9,289.0 |
| 11,642.0 |
| 8,797.0 |
| 5,147.0 |
| 6,530.0 |
| 7,106.0 |
| 7,051.0 |
| 6,773.0 |
| 5,447.0 |
| 3,758.0 |
| 5,214.0 |
| 3,892.0 |
| 7,834.0 |
| 8,055.0 |
| 6,239.0 |
| 6,561.0 |
| 4,586.0 |
| 13,526.0 |
| 12,518.0 |
| 12,264.0 |
| 13,272.0 |
| 14,197.0 |
| 12,833.0 |
| 11,681.0 |
| 12,469.0 |
| 13,377.0 |
| 12,026.0 |
| 11,223.0 |
| 11,261.0 |
| 12,134.0 |
| 11,165.0 |
| 10,704.0 |
| 11,752.0 |
| 13,059.0 |
| 11,552.0 |
| 10,649.0 |
| 11,541.0 |
| 12,351.0 |
| 11,035.0 |
| 10,815.0 |
| 11,508.0 |
| 954.0 |
| 974.0 |
| 1,285.0 |
| 1,334.0 |
| 1,337.0 |
| 1,357.0 |
| 1,336.0 |
| 1,343.0 |
| 1,327.0 |
| 1,380.0 |
| 1,377.0 |
| 1,319.0 |
| 1,313.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,204.0 |
| 3,780.0 |
| 3,846.0 |
| 3,256.0 |
| 3,440.0 |
| 3,602.0 |
| 3,486.0 |
| 3,029.0 |
| 3,406.0 |
| 3,504.0 |
| 3,556.0 |
| 3,027.0 |
| 3,310.0 |
| 3,601.0 |
| 3,686.0 |
| 3,289.0 |
| 3,644.0 |
| 3,918.0 |
| 3,865.0 |
| 3,197.0 |
| 3,577.0 |
| 3,958.0 |
| 3,950.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,844.0 |
| 34,056.0 |
| 33,619.0 |
| 35,832.0 |
| 36,616.0 |
| 36,542.0 |
| 39,869.0 |
| 37,993.0 |
| 38,442.0 |
| 40,673.0 |
| 37,701.0 |
| 35,066.0 |
| 42,351.0 |
| 38,871.0 |
| 38,227.0 |
| 36,822.0 |
| 35,442.0 |
| 35,733.0 |
| 37,363.0 |
| 31,697.0 |
| 35,966.0 |
| 36,481.0 |
| 36,275.0 |
| 34,447.0 |
| 33,585.0 |
| 2,182.0 |
| 2,358.0 |
| 2,462.0 |
| 3,192.0 |
| 3,278.0 |
| 3,379.0 |
| 3,574.0 |
| 3,635.0 |
| 3,684.0 |
| 3,799.0 |
| 3,879.0 |
| 3,790.0 |
| 3,946.0 |
| 3,590.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,423.0 |
| 3,577.0 |
| 3,965.0 |
| 4,113.0 |
| 4,153.0 |
| 4,301.0 |
| 3,820.0 |
| 3,787.0 |
| 3,769.0 |
| 3,851.0 |
| 3,382.0 |
| 3,474.0 |
| 3,481.0 |
| 3,445.0 |
| 3,507.0 |
| 3,718.0 |
| 3,852.0 |
| 3,746.0 |
| 3,579.0 |
| 3,617.0 |
| 3,557.0 |
| 3,600.0 |
| 3,611.0 |
| 3,837.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,435.0 |
| 16,764.0 |
| 17,265.0 |
| 17,346.0 |
| 18,248.0 |
| 16,732.0 |
| 16,483.0 |
| 16,474.0 |
| 17,142.0 |
| 15,925.0 |
| 16,471.0 |
| 16,467.0 |
| 17,002.0 |
| 15,774.0 |
| 15,963.0 |
| 16,750.0 |
| 16,720.0 |
| 17,554.0 |
| 17,320.0 |
| 16,967.0 |
| 17,070.0 |
| 16,688.0 |
| 16,723.0 |
| 13,844.0 |
| 13,996.0 |
| 15,179.0 |
| 14,741.0 |
| 14,489.0 |
| 14,897.0 |
| 15,484.0 |
| 15,666.0 |
| 15,874.0 |
| 14,526.0 |
| 15,564.0 |
| 12,190.0 |
| 12,184.0 |
| 12,174.0 |
| 9,979.0 |
| 10,000.0 |
| 10,250.0 |
| 9,965.0 |
| 7,723.0 |
| 7,437.0 |
| 7,601.0 |
| 7,477.0 |
| 8,138.0 |
| 8,385.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114,162.0 |
| 113,005.0 |
| 121,858.0 |
| 124,747.0 |
| 127,116.0 |
| 135,244.0 |
| 132,794.0 |
| 133,512.0 |
| 133,275.0 |
| 131,202.0 |
| 131,524.0 |
| 136,876.0 |
| 114,320.0 |
| 106,452.0 |
| 102,071.0 |
| 102,974.0 |
| 106,995.0 |
| 107,631.0 |
| 101,879.0 |
| 101,951.0 |
| 99,047.0 |
| 99,078.0 |
| 98,447.0 |
| 102,167.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154,209.0 |
| 161,747.0 |
| 162,086.0 |
| 162,218.0 |
| 162,717.0 |
| 162,806.0 |
| 162,559.0 |
| 162,626.0 |
| 162,954.0 |
| 160,709.0 |
| 160,467.0 |
| 159,396.0 |
| 159,206.0 |
| 158,612.0 |
| 157,349.0 |
| 156,371.0 |
| 153,126.0 |
| 155,565.0 |
| 154,234.0 |
| 153,292.0 |
| 152,759.0 |
| 149,585.0 |
| 148,071.0 |
| (22,169.0) |
| (22,532.0) |
| (23,234.0) |
| (27,302.0) |
| (27,652.0) |
| (28,257.0) |
| (29,337.0) |
| (28,584.0) |
| (28,757.0) |
| (29,283.0) |
| (28,597.0) |
| (29,086.0) |
| (28,841.0) |
| (29,182.0) |
| (29,490.0) |
| (27,820.0) |
| (28,290.0) |
| (28,583.0) |
| (26,592.0) |
| (27,521.0) |
| (28,189.0) |
| (28,710.0) |
| (29,398.0) |
| (28,164.0) |
| (28,604.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.0 |
| 129.0 |
| 125.0 |
| 124.0 |
| 129.0 |
| 126.0 |
| 137.0 |
| 129.0 |
| 144.0 |
| 139.0 |
| 131.0 |
| 126.0 |
| 134.0 |
| 134.0 |
| 128.0 |
| 124.0 |
| 131.0 |
| 130.0 |
| 125.0 |
| 121.0 |
| 146.0 |
| 149.0 |
| 156.0 |
| 19,050.0 |
| 18,901.0 |
| 22,228.0 |
| 21,942.0 |
| 21,389.0 |
| 20,597.0 |
| 21,208.0 |
| 20,551.0 |
| 19,999.0 |
| 20,841.0 |
| 17,956.0 |
| 17,645.0 |
| 16,481.0 |
| 16,796.0 |
| 19,784.0 |
| 18,520.0 |
| 18,166.0 |
| 17,594.0 |
| 19,627.0 |
| 18,419.0 |
| 18,327.0 |
| 18,246.0 |
| 17,010.0 |
| 15,733.0 |
| 22,357.0 |
| 22,067.0 |
| 21,513.0 |
| 20,727.0 |
| 21,334.0 |
| 20,688.0 |
| 20,128.0 |
| 20,985.0 |
| 18,096.0 |
| 17,776.0 |
| 16,607.0 |
| 16,929.0 |
| 19,918.0 |
| 18,648.0 |
| 18,290.0 |
| 17,725.0 |
| 19,757.0 |
| 18,544.0 |
| 18,448.0 |
| 18,392.0 |
| 17,159.0 |
| 15,889.0 |
| 47,046.0 |
| 47,827.0 |
| 45,873.0 |
| 48,326.0 |
| 51,021.0 |
| 52,697.0 |
| 53,109.0 |
| 54,727.0 |
| 52,857.0 |
| 19,576.0 |
| 29,699.0 |
| 31,277.0 |
| 31,199.0 |
| 32,557.0 |
| 31,326.0 |
| 32,471.0 |
| 33,704.0 |
| 33,151.0 |
| 31,801.0 |
| 32,367.0 |
| 32,156.0 |
| 33,607.0 |
| (4,080.0) |
| (5,865.0) |
| (5,842.0) |
| (2,504.0) |
| (704.0) |
| 1,852.0 |
| 1,511.0 |
| (1,742.0) |
| 719.0 |
| 3,055.0 |
| 35,166.0 |
| 13,834.0 |
| 10,919.0 |
| 11,435.0 |
| 11,353.0 |
| 13,389.0 |
| 12,372.0 |
| 13,045.0 |
| 9,047.0 |
| 6,408.0 |
| 7,613.0 |
| 6,986.0 |
| 9,939.0 |
| 22,228.0 |
| 21,942.0 |
| 21,389.0 |
| 20,597.0 |
| 21,208.0 |
| 20,551.0 |
| 19,999.0 |
| 20,841.0 |
| 17,956.0 |
| 17,645.0 |
| 16,481.0 |
| 16,796.0 |
| 19,784.0 |
| 18,520.0 |
| 18,166.0 |
| 17,594.0 |
| 19,627.0 |
| 18,419.0 |
| 18,327.0 |
| 18,246.0 |
| 17,010.0 |
| 15,733.0 |
| (49,253.0) |
| (52,175.0) |
| (53,242.0) |
| (52,130.0) |
| (46,964.0) |
| (51,109.0) |
| (51,552.0) |
| (52,184.0) |
| (52,616.0) |
| (55,608.0) |
| (20,367.0) |
| (22,756.0) |
| (22,556.0) |
| (19,876.0) |
| (21,306.0) |
| (22,087.0) |
| (22,936.0) |
| (21,136.0) |
| (22,277.0) |
| (22,416.0) |
| (22,641.0) |
| (24,272.0) |
| (25,837.0) |