| (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 | 1,145.0 | 1,062.0 | - | - | - | - | 511.0 | 589.0 | 1,018.0 | 1,033.0 | 1,050.0 | 1,881.0 | 1,802.0 | 1,302.0 | 3,994.0 | 2,073.0 | 1,892.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 1,145.0 | 1,062.0 | - | - | - | - | 511.0 | 589.0 | 1,018.0 | 1,033.0 | 1,050.0 | 1,881.0 | 1,802.0 | 1,302.0 | 3,994.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 2,012.0 | 1,486.0 | 1,889.0 | 1,942.0 | 1,814.0 | 1,626.0 | 2,208.0 | 2,241.0 | 2,313.0 | 2,233.0 | 2,228.0 | 2,424.0 | 2,825.0 | 2,730.0 | 2,320.0 | 2,347.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 32,793.0 | 24,260.0 | 29,711.0 | 28,802.0 | 27,997.0 | 27,753.0 | 33,516.0 | 33,561.0 | 33,814.0 | 32,251.0 | 32,708.0 | 33,068.0 | 33,746.0 | 32,883.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 3,902.0 | 2,110.0 | 2,442.0 | 2,708.0 | 2,606.0 | 2,035.0 | 2,423.0 | 2,413.0 | 2,458.0 | 2,199.0 | 2,078.0 | 2,664.0 | 2,900.0 | 2,775.0 | 2,500.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 8,839.0 | 5,362.0 | 5,455.0 | 4,816.0 | 5,383.0 | 8,042.0 | 9,597.0 | 10,015.0 | 10,846.0 | 11,075.0 | 8,844.0 | 8,631.0 | 8,827.0 | 9,696.0 | 9,189.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 627.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 447.0 | 440.0 | 439.0 | 439.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 9,831.0 | 5,555.0 | 5,593.0 | 5,579.0 | 5,579.0 | 8,068.0 | 9,765.0 | 10,654.0 | 11,157.0 | 11,314.0 | 9,270.0 | 9,373.0 | 9,488.0 | 10,140.0 | 9,908.0 | 8,671.0 | ||||
| (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 | 1,236.0 | 1,145.0 | 995.0 | 1,135.0 | 1,156.0 | 1,062.0 | 1,159.0 | 1,049.0 | 1,070.0 | 1,113.0 | 1,149.0 | 746.0 | 636.0 | 804.0 | 511.0 | |||||||||||||||||||||||||
| 1,144.0 |
| 905.0 |
| 1,624.0 |
| - |
| - |
| - |
| - |
| - |
| 2,073.0 |
| 1,892.0 |
| 1,144.0 |
| 905.0 |
| 1,624.0 |
| - |
| - |
| - |
| - |
| - |
| 2,179.0 |
| 2,495.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 723.0 | 96.0 | 114.0 | 126.0 | 132.0 | 141.0 | 247.0 | 250.0 | 282.0 | 191.0 | 212.0 | 240.0 | 340.0 | 229.0 | 164.0 | 230.0 | 417.0 | 172.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 759.0 | 196.0 | 0.0 | - | - | - | - |
| Total Current Assets | 10,106.0 | 6,424.0 | 6,608.0 | 6,770.0 | 7,096.0 | 11,236.0 | 6,639.0 | 6,996.0 | 8,277.0 | 6,670.0 | 6,165.0 | 7,959.0 | 9,025.0 | 8,905.0 | 10,456.0 | 8,028.0 | 7,551.0 | 7,360.0 | - | - |
| 30,408.0 |
| 30,993.0 |
| 30,505.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 18,350.0 | 16,344.0 | 19,561.0 | 18,371.0 | 17,556.0 | 16,808.0 | 20,512.0 | 20,494.0 | 20,549.0 | 19,248.0 | 20,728.0 | 20,340.0 | 20,074.0 | 18,934.0 | 18,591.0 | 18,991.0 | 17,817.0 | - | - | - |
| Property,Plant & Equipment Net | 14,443.0 | 7,916.0 | 10,150.0 | 10,431.0 | 10,441.0 | 10,945.0 | 13,004.0 | 13,067.0 | 13,265.0 | 13,003.0 | 11,980.0 | 12,728.0 | 13,672.0 | 13,949.0 | 11,817.0 | 12,002.0 | 12,688.0 | 14,202.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | 1,721.0 | 1,648.0 | 390.0 | 360.0 | 228.0 | 248.0 | 733.0 | 887.0 | 657.0 | 1,133.0 | 1,077.0 | 1,274.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,326.0 | 3,038.0 | 3,041.0 | 3,041.0 | 3,130.0 | 3,115.0 | 3,114.0 | 3,374.0 | 3,411.0 | 3,364.0 | 3,335.0 | 3,773.0 | 3,987.0 | 4,315.0 | 2,346.0 | 2,308.0 | 2,290.0 | 2,027.0 | - | - |
| Intangible Assets | 4,043.0 | 72.0 | 183.0 | 220.0 | 268.0 | 301.0 | 368.0 | 393.0 | 482.0 | 547.0 | - | - | - | - | - | 261.0 | 248.0 | - | - | - |
| Operating Lease Right Of Use Assets | 697.0 | 402.0 | 448.0 | 424.0 | 365.0 | 387.0 | 434.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 514.0 | 648.0 | 421.0 | 497.0 | 590.0 | 628.0 | 847.0 | 1,019.0 | 1,061.0 | 1,189.0 | 1,183.0 | 1,324.0 | 1,427.0 | 1,367.0 | 1,082.0 | 1,191.0 | 1,185.0 | 1,456.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 13,395.0 | 13,469.0 | 13,713.0 | 13,459.0 | 12,346.0 | 13,235.0 | 14,229.0 | 14,571.0 | 12,477.0 | 12,749.0 | 13,445.0 | 14,796.0 | - | - |
| Total Assets | 37,964.0 | 22,800.0 | 23,261.0 | 23,940.0 | 25,243.0 | 31,718.0 | 33,471.0 | 33,576.0 | 33,903.0 | 33,093.0 | 30,271.0 | 28,684.0 | 31,528.0 | 32,153.0 | 27,018.0 | 25,409.0 | 25,548.0 | 26,913.0 | - | - |
| 2,556.0 |
| 2,058.0 |
| 2,119.0 |
| - |
| - |
| Short Term Debt | 992.0 | 193.0 | 138.0 | 763.0 | 196.0 | 26.0 | 168.0 | 639.0 | 311.0 | 239.0 | 426.0 | 742.0 | 661.0 | 444.0 | 719.0 | 313.0 | 304.0 | 828.0 | - | - |
| Deferred Revenue Current | 18.0 | 30.0 | 32.0 | 38.0 | 27.0 | 21.0 | 56.0 | 56.0 | 53.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 221.0 | 144.0 | 153.0 | 147.0 | 132.0 | - | 134.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 834.0 | 680.0 | 397.0 | 355.0 | 440.0 | 410.0 | 466.0 | 535.0 | 485.0 | 401.0 | 434.0 | 477.0 | 511.0 | 508.0 | 467.0 | 471.0 | 473.0 | 445.0 | - | - |
| Other Current Liabilities | 1,669.0 | 933.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 7,899.0 | 4,258.0 | 3,959.0 | 5,000.0 | 4,144.0 | 8,284.0 | 8,646.0 | 4,694.0 | 5,102.0 | 4,069.0 | 3,921.0 | 4,909.0 | 5,127.0 | 4,998.0 | 4,738.0 | 4,503.0 | 4,012.0 | 4,755.0 | - | - |
| 8,358.0 |
| 8,729.0 |
| 11,246.0 |
| 2,100.0 |
| - |
| Operating Lease Liabilities Non-Current | 486.0 | 269.0 | 312.0 | 283.0 | 236.0 | 256.0 | 304.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,898.0 | 1,028.0 | 1,552.0 | 1,732.0 | 2,618.0 | 2,572.0 | 2,633.0 | 2,600.0 | 2,291.0 | 3,127.0 | 2,974.0 | 3,063.0 | 3,765.0 | 3,026.0 | 2,497.0 | 2,793.0 | 2,425.0 | 1,957.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | (390.0) | (382.0) | 377.0 | - | - | - | - |
| Other Non-Current Liabilities | 1,439.0 | 1,100.0 | 1,095.0 | 1,075.0 | 1,099.0 | 968.0 | 640.0 | 560.0 | 567.0 | 441.0 | 434.0 | 553.0 | 702.0 | 1,176.0 | 758.0 | 649.0 | 824.0 | 631.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 23,137.0 | 14,627.0 | 14,906.0 | 15,443.0 | 16,161.0 | 23,850.0 | 25,753.0 | 26,193.0 | 27,362.0 | 28,734.0 | 26,362.0 | 23,421.0 | 23,244.0 | 25,517.0 | 20,033.0 | 18,284.0 | 19,298.0 | 22,621.0 | - | - |
| 437.0 |
| 434.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,885.0 | 9,393.0 | 9,491.0 | 9,855.0 | 9,029.0 | 8,070.0 | 8,408.0 | 7,465.0 | 6,180.0 | 4,818.0 | 4,649.0 | 4,409.0 | 4,446.0 | 3,662.0 | 3,355.0 | 2,460.0 | 1,949.0 | 1,430.0 | - | - |
| Accumulated Other Comprehensive Income | (528.0) | (1,722.0) | (1,565.0) | (1,925.0) | (1,666.0) | (4,342.0) | (4,739.0) | (4,500.0) | (4,633.0) | (5,362.0) | (5,708.0) | (4,646.0) | (2,759.0) | (3,840.0) | (3,005.0) | (1,825.0) | (2,077.0) | (3,322.0) | - | - |
| Treasury Stock | 4,571.0 | 4,679.0 | 4,750.0 | 4,607.0 | 3,398.0 | 2,648.0 | 2,702.0 | 2,332.0 | 1,680.0 | 1,753.0 | 1,749.0 | 1,342.0 | 492.0 | 0.0 | 52.0 | 28.0 | 89.0 | 218.0 | - | - |
| Minority Interest | - | - | - | - | 0.0 | 14.0 | 5.0 | 21.0 | 19.0 | 18.0 | 25.0 | 148.0 | 179.0 | 332.0 | 340.0 | 250.0 | 232.0 | 232.0 | - | - |
| Total Stockholders Equity | 14,827.0 | 8,173.0 | 8,355.0 | 8,497.0 | 9,082.0 | 7,854.0 | 7,713.0 | 7,362.0 | 6,522.0 | 4,341.0 | 3,884.0 | 5,115.0 | 8,105.0 | 6,304.0 | 6,645.0 | 6,875.0 | 6,023.0 | 4,169.0 | 8,900.0 | 8,176.0 |
| Total Equity | 14,827.0 | 8,173.0 | 8,355.0 | 8,497.0 | 9,082.0 | 7,868.0 | 7,718.0 | 7,383.0 | 6,541.0 | 4,359.0 | 3,909.0 | 5,263.0 | 8,284.0 | 6,636.0 | 6,985.0 | 7,125.0 | 6,250.0 | 4,292.0 | 8,900.0 | 8,176.0 |
| 9,033.0 |
| 12,074.0 |
| 2,100.0 |
| - |
| Net debt | 8,686.0 | 4,493.0 | - | - | - | - | 9,254.0 | 10,065.0 | 10,139.0 | 10,281.0 | 8,220.0 | 7,492.0 | 7,686.0 | 8,838.0 | 5,914.0 | 6,598.0 | 7,141.0 | 10,930.0 | 1,195.0 | - |
| Working Capital | 2,207.0 | 2,166.0 | 2,649.0 | 1,770.0 | 2,952.0 | 2,952.0 | (2,007.0) | 2,302.0 | 3,175.0 | 2,601.0 | 2,244.0 | 3,050.0 | 3,898.0 | 3,907.0 | 5,718.0 | 3,525.0 | 3,539.0 | 2,605.0 | - | - |
| Book Value | 14,827.0 | 8,173.0 | 8,355.0 | 8,497.0 | 9,082.0 | 7,854.0 | 7,713.0 | 7,362.0 | 6,522.0 | 4,341.0 | 3,884.0 | 5,115.0 | 8,105.0 | 6,304.0 | 6,645.0 | 6,875.0 | 6,023.0 | 4,169.0 | 8,900.0 | 8,176.0 |
| Tangible Book Value | 5,458.0 | 5,063.0 | 5,131.0 | 5,236.0 | 5,684.0 | 4,438.0 | 4,231.0 | 3,595.0 | 2,629.0 | 430.0 | 549.0 | 1,342.0 | 4,118.0 | 1,989.0 | 4,299.0 | 4,306.0 | 3,485.0 | 2,142.0 | - | - |
| 826.0 |
| 1,031.0 |
| 1,295.0 |
| 2,122.0 |
| 706.0 |
| - |
| 595.0 |
| 678.0 |
| 847.0 |
| 1,239.0 |
| 511.0 |
| 697.0 |
| 787.0 |
| 641.0 |
| 589.0 |
| 1,026.0 |
| 1,073.0 |
| 1,141.0 |
| 1,018.0 |
| 998.0 |
| 1,041.0 |
| 998.0 |
| 1,033.0 |
| 2,562.0 |
| 1,254.0 |
| Restricted Cash | 63.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 88.0 | - | 1,499.0 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,236.0 | 1,145.0 | 995.0 | 1,135.0 | 1,156.0 | 1,062.0 | 1,159.0 | 1,049.0 | 1,070.0 | 1,113.0 | 1,149.0 | 746.0 | 636.0 | 804.0 | 511.0 | 826.0 | 1,031.0 | 1,295.0 | 2,122.0 | 706.0 | - | 595.0 | 678.0 | 847.0 | 1,239.0 | 511.0 | 697.0 | 787.0 | 641.0 | 589.0 | 1,026.0 | 1,073.0 | 1,141.0 | 1,018.0 | 998.0 | 1,041.0 | 998.0 | 1,033.0 | 2,562.0 | 1,254.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,902.0 | 2,012.0 | 2,179.0 | 2,658.0 | 2,590.0 | 1,486.0 | 1,795.0 | 1,728.0 | 1,771.0 | 1,889.0 | 1,929.0 | 1,911.0 | 1,939.0 | 1,942.0 | 1,976.0 | 1,897.0 | 1,746.0 | 1,814.0 | 2,053.0 | 1,828.0 | 1,828.0 | 2,050.0 | 2,007.0 | 2,010.0 | 2,002.0 | 2,208.0 | 2,194.0 | 2,224.0 | 2,301.0 | 2,241.0 | 2,130.0 | 2,050.0 | 2,057.0 | 2,313.0 | 2,465.0 | 2,361.0 | 2,394.0 | 2,438.0 | 2,222.0 | 2,165.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 602.0 | 723.0 | 681.0 | 430.0 | 360.0 | 96.0 | 139.0 | 147.0 | 140.0 | 114.0 | 150.0 | 159.0 | 149.0 | 126.0 | 168.0 | 204.0 | 174.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | 1,832.0 | 58.0 | 174.0 | 1,016.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Assets | 8,580.0 | 10,106.0 | 10,464.0 | 9,499.0 | 9,288.0 | 6,424.0 | 6,643.0 | 6,557.0 | 6,459.0 | 6,608.0 | 6,780.0 | 6,476.0 | 6,615.0 | 6,770.0 | 6,622.0 | 7,046.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 18,600.0 | 18,400.0 | 17,900.0 | 20,300.0 | 19,900.0 | 16,300.0 | 20,000.0 | 19,900.0 | 19,700.0 | 19,600.0 | 18,900.0 | 18,800.0 | 18,600.0 | 18,400.0 | 18,100.0 | 18,000.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 14,252.0 | 14,443.0 | 14,500.0 | 16,876.0 | 16,026.0 | 7,916.0 | 9,960.0 | 9,953.0 | 10,027.0 | 10,150.0 | 10,433.0 | 10,473.0 | 10,453.0 | 10,431.0 | 10,219.0 | 10,234.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,297.0 | 5,326.0 | 7,675.0 | 7,531.0 | 7,242.0 | 3,038.0 | 3,038.0 | 3,040.0 | 3,041.0 | 3,041.0 | 3,041.0 | 3,043.0 | 3,042.0 | 3,041.0 | 3,116.0 | 3,124.0 | 3,128.0 | 3,130.0 | ||||||||||||||||||||||
| Intangible Assets | 4,060.0 | 4,043.0 | 4,172.0 | 4,406.0 | 4,585.0 | 72.0 | 156.0 | 164.0 | 174.0 | 183.0 | 192.0 | 202.0 | 211.0 | 220.0 | 229.0 | 241.0 | 256.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 652.0 | 697.0 | 679.0 | 712.0 | 695.0 | 402.0 | 438.0 | 439.0 | 445.0 | 448.0 | 459.0 | 449.0 | 422.0 | 424.0 | 387.0 | 383.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 732.0 | 514.0 | 487.0 | 794.0 | 798.0 | 648.0 | 398.0 | 419.0 | 434.0 | 421.0 | 422.0 | 441.0 | 449.0 | 497.0 | 534.0 | 568.0 | 596.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 36,434.0 | 37,964.0 | 40,568.0 | 42,376.0 | 41,168.0 | 22,800.0 | 23,161.0 | 23,063.0 | 23,028.0 | 23,261.0 | 23,951.0 | 23,683.0 | 23,771.0 | 23,940.0 | 24,865.0 | 25,282.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,833.0 | 3,902.0 | 3,818.0 | 4,336.0 | 4,224.0 | 2,110.0 | 2,436.0 | 2,350.0 | 2,322.0 | 2,442.0 | 2,363.0 | 2,394.0 | 2,541.0 | 2,708.0 | 2,668.0 | 2,678.0 | 2,657.0 | 2,606.0 | 2,704.0 | 2,565.0 | 2,354.0 | 2,320.0 | 2,226.0 | 2,206.0 | 2,379.0 | 2,423.0 | 2,349.0 | 2,498.0 | 2,518.0 | 2,413.0 | 2,510.0 | 2,478.0 | 2,534.0 | 2,458.0 | 2,408.0 | 2,362.0 | 2,380.0 | 2,309.0 | 2,031.0 | 2,016.0 |
| Short Term Debt | 918.0 | 992.0 | 972.0 | 225.0 | 444.0 | 191.0 | 259.0 | 259.0 | 138.0 | 138.0 | 120.0 | 248.0 | 367.0 | 763.0 | 616.0 | 293.0 | 197.0 | 196.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 25.0 | 18.0 | 21.0 | 23.0 | 33.0 | 30.0 | 11.0 | 17.0 | 28.0 | 32.0 | 15.0 | 22.0 | 36.0 | 38.0 | 17.0 | 16.0 | 22.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 216.0 | 221.0 | 234.0 | 247.0 | 232.0 | 144.0 | 154.0 | 151.0 | 149.0 | 153.0 | 151.0 | 152.0 | 143.0 | 147.0 | 141.0 | 143.0 | ||||||||||||||||||||||||
| Accrued Expenses | 693.0 | 834.0 | 821.0 | 675.0 | 596.0 | 680.0 | 637.0 | 473.0 | 378.0 | 397.0 | 370.0 | 385.0 | 350.0 | 355.0 | 378.0 | 380.0 | 345.0 | |||||||||||||||||||||||
| Other Current Liabilities | 1,623.0 | 1,669.0 | 1,919.0 | 1,885.0 | 1,724.0 | 933.0 | 1,021.0 | 1,032.0 | 1,016.0 | 982.0 | 1,029.0 | 1,040.0 | 1,008.0 | 1,174.0 | 1,143.0 | 1,001.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 7,073.0 | 7,899.0 | 7,969.0 | 7,121.0 | 6,988.0 | 4,258.0 | 4,353.0 | 4,114.0 | 3,854.0 | 3,959.0 | 3,882.0 | 4,067.0 | 4,266.0 | 5,000.0 | 4,805.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9,432.0 | - | 9,597.0 | 9,957.0 | 10,050.0 | 9,965.0 | 10,015.0 | 10,700.0 | 10,805.0 | 10,759.0 | 10,846.0 | 11,373.0 | 10,392.0 | 10,823.0 | 11,075.0 | 10,823.0 | 8,820.0 |
| Operating Lease Liabilities Non-Current | 450.0 | 486.0 | 450.0 | 475.0 | 477.0 | 269.0 | 295.0 | 299.0 | 307.0 | 312.0 | 317.0 | 304.0 | 286.0 | 283.0 | 251.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,963.0 | 1,898.0 | 1,917.0 | 2,589.0 | 2,532.0 | 1,028.0 | 957.0 | 1,131.0 | 1,541.0 | 1,552.0 | 1,708.0 | 1,735.0 | 1,738.0 | 1,732.0 | 1,806.0 | 2,614.0 | 2,642.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,408.0 | 1,439.0 | 1,367.0 | 1,322.0 | 1,342.0 | 1,100.0 | 1,129.0 | 1,099.0 | 1,085.0 | 1,095.0 | 1,086.0 | 1,069.0 | 1,085.0 | 1,075.0 | 1,096.0 | 1,092.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 21,626.0 | 23,137.0 | 23,251.0 | 23,759.0 | 23,076.0 | 14,627.0 | 14,532.0 | 14,468.0 | 14,771.0 | 14,906.0 | 15,069.0 | 15,279.0 | 15,382.0 | 15,443.0 | 15,377.0 | 16,239.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 627.0 | 627.0 | 627.0 | 627.0 | 627.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 | 449.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,699.0 | 4,885.0 | 7,517.0 | 8,865.0 | 9,038.0 | 9,393.0 | 9,705.0 | 9,719.0 | 9,386.0 | 9,491.0 | 9,938.0 | 9,938.0 | 9,866.0 | 9,855.0 | 10,340.0 | 9,557.0 | 9,218.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (366.0) | (528.0) | (646.0) | (672.0) | (1,341.0) | (1,722.0) | (1,554.0) | (1,580.0) | (1,558.0) | (1,565.0) | (1,460.0) | (1,920.0) | (1,911.0) | (1,925.0) | (1,586.0) | |||||||||||||||||||||||||
| Treasury Stock | 4,504.0 | 4,571.0 | 4,574.0 | 4,577.0 | 4,582.0 | 4,679.0 | 4,681.0 | 4,681.0 | 4,683.0 | 4,750.0 | 4,750.0 | 4,751.0 | 4,714.0 | 4,607.0 | 4,417.0 | 4,149.0 | 3,756.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 14,808.0 | 14,827.0 | 17,317.0 | 18,617.0 | 18,092.0 | 8,173.0 | 8,629.0 | 8,595.0 | 8,257.0 | 8,355.0 | 8,882.0 | 8,404.0 | 8,389.0 | 8,497.0 | 9,488.0 | 9,043.0 | ||||||||||||||||||||||||
| Total Equity | 14,808.0 | 14,827.0 | 17,317.0 | 18,617.0 | 18,092.0 | 8,173.0 | 8,629.0 | 8,595.0 | 8,257.0 | 8,355.0 | 8,882.0 | 8,404.0 | 8,389.0 | 8,497.0 | 9,488.0 | 9,043.0 | 8,887.0 | 9,082.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 918.0 | 992.0 | 972.0 | 225.0 | 444.0 | 191.0 | 259.0 | 259.0 | 138.0 | 138.0 | 120.0 | 248.0 | 367.0 | 763.0 | 616.0 | 293.0 | 197.0 | 196.0 | 233.0 | 116.0 | 31.0 | 29.0 | 179.0 | 9,465.0 | 664.0 | 9,765.0 | 10,359.0 | 10,726.0 | 10,774.0 | 10,654.0 | 11,255.0 | 11,489.0 | 11,346.0 | 11,157.0 | 12,331.0 | 11,216.0 | 11,277.0 | 11,314.0 | 10,901.0 | 9,446.0 |
| Net debt | (318.0) | (153.0) | (23.0) | (910.0) | (712.0) | (871.0) | (900.0) | (790.0) | (932.0) | (975.0) | (1,029.0) | (498.0) | (269.0) | (41.0) | 105.0 | (533.0) | (834.0) | (1,099.0) | ||||||||||||||||||||||
| Working Capital | 1,507.0 | 2,207.0 | 2,495.0 | 2,378.0 | 2,300.0 | 2,166.0 | 2,290.0 | 2,443.0 | 2,605.0 | 2,649.0 | 2,898.0 | 2,409.0 | 2,349.0 | 1,770.0 | 1,817.0 | 2,694.0 | 3,042.0 | |||||||||||||||||||||||
| Book Value | 14,808.0 | 14,827.0 | 17,317.0 | 18,617.0 | 18,092.0 | 8,173.0 | 8,629.0 | 8,595.0 | 8,257.0 | 8,355.0 | 8,882.0 | 8,404.0 | 8,389.0 | 8,497.0 | 9,488.0 | 9,043.0 | 8,887.0 | 9,082.0 | ||||||||||||||||||||||
| Tangible Book Value | 5,451.0 | 5,458.0 | 5,470.0 | 6,680.0 | 6,265.0 | 5,063.0 | 5,435.0 | 5,391.0 | 5,042.0 | 5,131.0 | 5,649.0 | 5,159.0 | 5,136.0 | 5,236.0 | 6,143.0 | 5,678.0 | 5,503.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.0 |
| 246.0 |
| 248.0 |
| 228.0 |
| 184.0 |
| 217.0 |
| 169.0 |
| 213.0 |
| 247.0 |
| 189.0 |
| 215.0 |
| 217.0 |
| 250.0 |
| 199.0 |
| 242.0 |
| 258.0 |
| 282.0 |
| 405.0 |
| 552.0 |
| 251.0 |
| 198.0 |
| 225.0 |
| 318.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,184.0 |
| 7,096.0 |
| 9,896.0 |
| 12,226.0 |
| 12,167.0 |
| 11,236.0 |
| 11,288.0 |
| 6,599.0 |
| 7,215.0 |
| 6,639.0 |
| 7,051.0 |
| 7,388.0 |
| 7,062.0 |
| 6,996.0 |
| 7,318.0 |
| 7,272.0 |
| 7,260.0 |
| 8,277.0 |
| 7,211.0 |
| 7,237.0 |
| 6,721.0 |
| 6,670.0 |
| 8,103.0 |
| 6,871.0 |
| 17,800.0 |
| 17,600.0 |
| 21,200.0 |
| 21,000.0 |
| 20,700.0 |
| 21,400.0 |
| 21,000.0 |
| 20,700.0 |
| 20,400.0 |
| 20,500.0 |
| 20,400.0 |
| 20,600.0 |
| 20,500.0 |
| 20,500.0 |
| 21,000.0 |
| 20,800.0 |
| 20,800.0 |
| 20,500.0 |
| 22,700.0 |
| 22,300.0 |
| 22,000.0 |
| 21,600.0 |
| 21,500.0 |
| 21,220.0 |
| 10,336.0 |
| 10,441.0 |
| 11,360.0 |
| 11,553.0 |
| 11,667.0 |
| 12,217.0 |
| 12,410.0 |
| 12,586.0 |
| 12,691.0 |
| 13,004.0 |
| 12,845.0 |
| 12,962.0 |
| 13,071.0 |
| 13,067.0 |
| 13,088.0 |
| 13,193.0 |
| 13,335.0 |
| 13,265.0 |
| 14,065.0 |
| 14,040.0 |
| 14,049.0 |
| 13,990.0 |
| 12,205.0 |
| 12,233.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,770.0 |
| 1,648.0 |
| 1,615.0 |
| 1,538.0 |
| 1,490.0 |
| 390.0 |
| 336.0 |
| 325.0 |
| 311.0 |
| 360.0 |
| 325.0 |
| 279.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,274.0 |
| 3,317.0 |
| 3,242.0 |
| 3,315.0 |
| 3,304.0 |
| 3,304.0 |
| 3,304.0 |
| 3,347.0 |
| 3,412.0 |
| 3,441.0 |
| 3,393.0 |
| 3,374.0 |
| 3,371.0 |
| 3,378.0 |
| 3,414.0 |
| 3,411.0 |
| 3,420.0 |
| 3,409.0 |
| 3,402.0 |
| 3,364.0 |
| 3,362.0 |
| 3,367.0 |
| 268.0 |
| 290.0 |
| 290.0 |
| 299.0 |
| 317.0 |
| 326.0 |
| 337.0 |
| 350.0 |
| 368.0 |
| 361.0 |
| 374.0 |
| 382.0 |
| 393.0 |
| 406.0 |
| 444.0 |
| 468.0 |
| 482.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 373.0 |
| 365.0 |
| 405.0 |
| 399.0 |
| 415.0 |
| 459.0 |
| 422.0 |
| 425.0 |
| 422.0 |
| 434.0 |
| 425.0 |
| 408.0 |
| 415.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 590.0 |
| 705.0 |
| 738.0 |
| 729.0 |
| 740.0 |
| 776.0 |
| 807.0 |
| 812.0 |
| 847.0 |
| 1,002.0 |
| 1,018.0 |
| 992.0 |
| 1,019.0 |
| 958.0 |
| 958.0 |
| 1,022.0 |
| 1,061.0 |
| 1,266.0 |
| 1,373.0 |
| 1,310.0 |
| 1,220.0 |
| 1,131.0 |
| 1,169.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,158.0 |
| 25,243.0 |
| 29,471.0 |
| 31,448.0 |
| 31,477.0 |
| 31,718.0 |
| 31,840.0 |
| 32,519.0 |
| 33,215.0 |
| 33,471.0 |
| 33,848.0 |
| 34,347.0 |
| 34,178.0 |
| 33,576.0 |
| 33,803.0 |
| 33,796.0 |
| 34,030.0 |
| 33,903.0 |
| 33,813.0 |
| 33,877.0 |
| 33,301.0 |
| 33,093.0 |
| 32,601.0 |
| 31,392.0 |
| 233.0 |
| 116.0 |
| 31.0 |
| 29.0 |
| 179.0 |
| 33.0 |
| 664.0 |
| 168.0 |
| 402.0 |
| 676.0 |
| 809.0 |
| 639.0 |
| 555.0 |
| 684.0 |
| 587.0 |
| 311.0 |
| 958.0 |
| 824.0 |
| 454.0 |
| 239.0 |
| 78.0 |
| 626.0 |
| 27.0 |
| 25.0 |
| 35.0 |
| 41.0 |
| 31.0 |
| 20.0 |
| 26.0 |
| 44.0 |
| 56.0 |
| 28.0 |
| 40.0 |
| 53.0 |
| 56.0 |
| 25.0 |
| 32.0 |
| 38.0 |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.0 |
| 132.0 |
| 146.0 |
| 141.0 |
| 143.0 |
| 148.0 |
| 137.0 |
| 134.0 |
| 132.0 |
| 134.0 |
| 136.0 |
| 131.0 |
| 137.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 440.0 |
| 489.0 |
| 460.0 |
| 363.0 |
| 466.0 |
| 453.0 |
| 406.0 |
| 355.0 |
| 466.0 |
| 442.0 |
| 404.0 |
| 354.0 |
| 535.0 |
| 484.0 |
| 424.0 |
| 352.0 |
| 485.0 |
| 447.0 |
| 409.0 |
| 359.0 |
| 430.0 |
| 394.0 |
| 415.0 |
| 943.0 |
| 902.0 |
| 1,272.0 |
| 1,117.0 |
| - |
| 1,068.0 |
| - |
| 4,220.0 |
| 4,220.0 |
| 4,220.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,352.0 |
| 4,142.0 |
| 4,144.0 |
| 4,698.0 |
| 8,635.0 |
| 8,390.0 |
| 8,284.0 |
| 8,476.0 |
| 8,330.0 |
| 9,342.0 |
| 8,646.0 |
| 4,729.0 |
| 5,049.0 |
| 4,953.0 |
| 4,694.0 |
| 4,603.0 |
| 4,618.0 |
| 4,465.0 |
| 5,102.0 |
| 4,869.0 |
| 5,002.0 |
| 4,267.0 |
| 4,069.0 |
| 3,541.0 |
| 4,082.0 |
| 245.0 |
| 241.0 |
| 236.0 |
| 263.0 |
| 263.0 |
| 276.0 |
| 315.0 |
| 290.0 |
| 294.0 |
| 293.0 |
| 304.0 |
| 292.0 |
| 281.0 |
| 281.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,618.0 |
| 2,728.0 |
| 2,764.0 |
| 2,756.0 |
| 2,743.0 |
| 2,639.0 |
| 2,654.0 |
| 2,662.0 |
| 2,633.0 |
| 2,643.0 |
| 2,624.0 |
| 2,634.0 |
| 2,600.0 |
| 2,512.0 |
| 2,502.0 |
| 2,480.0 |
| 2,291.0 |
| 3,505.0 |
| 3,499.0 |
| 3,185.0 |
| 3,127.0 |
| 3,273.0 |
| 3,256.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,101.0 |
| 1,099.0 |
| 1,167.0 |
| 1,131.0 |
| 1,022.0 |
| 1,046.0 |
| 1,056.0 |
| 939.0 |
| 636.0 |
| 640.0 |
| 567.0 |
| 591.0 |
| 589.0 |
| 560.0 |
| 544.0 |
| 557.0 |
| 558.0 |
| 567.0 |
| 460.0 |
| 457.0 |
| 446.0 |
| 449.0 |
| 424.0 |
| 429.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,271.0 |
| 16,161.0 |
| 19,848.0 |
| 23,094.0 |
| 23,706.0 |
| 23,850.0 |
| 24,744.0 |
| 25,459.0 |
| 26,354.0 |
| 25,753.0 |
| 26,392.0 |
| 26,848.0 |
| 26,709.0 |
| 26,193.0 |
| 26,745.0 |
| 26,932.0 |
| 26,765.0 |
| 27,362.0 |
| 28,880.0 |
| 29,312.0 |
| 28,707.0 |
| 28,734.0 |
| 28,372.0 |
| 27,346.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,029.0 |
| 9,103.0 |
| 8,442.0 |
| 8,214.0 |
| 8,070.0 |
| 8,122.0 |
| 8,123.0 |
| 8,062.0 |
| 8,408.0 |
| 8,447.0 |
| 8,302.0 |
| 8,211.0 |
| 7,465.0 |
| 7,353.0 |
| 6,988.0 |
| 6,783.0 |
| 6,180.0 |
| 4,918.0 |
| 4,717.0 |
| 4,832.0 |
| 4,818.0 |
| 4,793.0 |
| 4,657.0 |
| (1,489.0) |
| (1,694.0) |
| (1,666.0) |
| (3,314.0) |
| (4,094.0) |
| (4,453.0) |
| (4,342.0) |
| (5,132.0) |
| (5,149.0) |
| (5,255.0) |
| (4,739.0) |
| (5,014.0) |
| (4,870.0) |
| (4,975.0) |
| (4,500.0) |
| (4,887.0) |
| (4,881.0) |
| (4,530.0) |
| (4,633.0) |
| (4,949.0) |
| (5,108.0) |
| (5,152.0) |
| (5,362.0) |
| (5,458.0) |
| (5,481.0) |
| 3,398.0 |
| 2,987.0 |
| 2,775.0 |
| 2,719.0 |
| 2,648.0 |
| 2,648.0 |
| 2,649.0 |
| 2,651.0 |
| 2,702.0 |
| 2,702.0 |
| 2,628.0 |
| 2,398.0 |
| 2,332.0 |
| 2,131.0 |
| 1,931.0 |
| 1,632.0 |
| 1,680.0 |
| 1,680.0 |
| 1,681.0 |
| 1,682.0 |
| 1,753.0 |
| 1,755.0 |
| 1,755.0 |
| 1.0 |
| 2.0 |
| 13.0 |
| 14.0 |
| 3.0 |
| 3.0 |
| 4.0 |
| 5.0 |
| 15.0 |
| 17.0 |
| 23.0 |
| 21.0 |
| 18.0 |
| 20.0 |
| 20.0 |
| 19.0 |
| 19.0 |
| 20.0 |
| 19.0 |
| 18.0 |
| 20.0 |
| 22.0 |
| 8,887.0 |
| 9,082.0 |
| 9,622.0 |
| 8,352.0 |
| 7,758.0 |
| 7,854.0 |
| 7,093.0 |
| 7,057.0 |
| 6,857.0 |
| 7,713.0 |
| 7,441.0 |
| 7,482.0 |
| 7,446.0 |
| 7,362.0 |
| 7,040.0 |
| 6,844.0 |
| 7,245.0 |
| 6,522.0 |
| 4,914.0 |
| 4,545.0 |
| 4,575.0 |
| 4,341.0 |
| 4,209.0 |
| 4,024.0 |
| 9,623.0 |
| 8,354.0 |
| 7,771.0 |
| 7,868.0 |
| 7,096.0 |
| 7,060.0 |
| 6,861.0 |
| 7,718.0 |
| 7,456.0 |
| 7,499.0 |
| 7,469.0 |
| 7,383.0 |
| 7,058.0 |
| 6,864.0 |
| 7,265.0 |
| 6,541.0 |
| 4,933.0 |
| 4,565.0 |
| 4,594.0 |
| 4,359.0 |
| 4,229.0 |
| 4,046.0 |
| (1,889.0) |
| (590.0) |
| - |
| (566.0) |
| (499.0) |
| 8,618.0 |
| (575.0) |
| 9,254.0 |
| 9,662.0 |
| 9,939.0 |
| 10,133.0 |
| 10,065.0 |
| 10,229.0 |
| 10,416.0 |
| 10,205.0 |
| 10,139.0 |
| 11,333.0 |
| 10,175.0 |
| 10,279.0 |
| 10,281.0 |
| 8,339.0 |
| 8,192.0 |
| 2,952.0 |
| 5,198.0 |
| 3,591.0 |
| 3,777.0 |
| 2,952.0 |
| 2,812.0 |
| (1,731.0) |
| (2,127.0) |
| (2,007.0) |
| 2,322.0 |
| 2,339.0 |
| 2,109.0 |
| 2,302.0 |
| 2,715.0 |
| 2,654.0 |
| 2,795.0 |
| 3,175.0 |
| 2,342.0 |
| 2,235.0 |
| 2,454.0 |
| 2,601.0 |
| 4,562.0 |
| 2,789.0 |
| 9,622.0 |
| 8,352.0 |
| 7,758.0 |
| 7,854.0 |
| 7,093.0 |
| 7,057.0 |
| 6,857.0 |
| 7,713.0 |
| 7,441.0 |
| 7,482.0 |
| 7,446.0 |
| 7,362.0 |
| 7,040.0 |
| 6,844.0 |
| 7,245.0 |
| 6,522.0 |
| 4,914.0 |
| 4,545.0 |
| 4,575.0 |
| 4,341.0 |
| 4,209.0 |
| 4,024.0 |
| 5,684.0 |
| 6,058.0 |
| 4,745.0 |
| 4,217.0 |
| 4,222.0 |
| 3,463.0 |
| 3,416.0 |
| 3,203.0 |
| 3,998.0 |
| 3,668.0 |
| 3,667.0 |
| 3,671.0 |
| 3,595.0 |
| 3,263.0 |
| 3,022.0 |
| 3,363.0 |
| 2,629.0 |
| 1,494.0 |
| 1,136.0 |
| 1,173.0 |
| 977.0 |
| 847.0 |
| 657.0 |