| (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 | 379.0 | 606.0 | 828.0 | 2,029.0 | 1,336.0 | 1,951.0 | 2,805.0 | 185.0 | 301.0 | 579.0 | 553.0 | 364.0 | 985.0 | 844.0 | 844.0 | 844.0 | 2,115.0 | |||
| Restricted Cash | - | - | - | - | - | - | 16.0 | 15.0 | 31.0 | 88.0 | 0.0 | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 379.0 | 606.0 | 828.0 | 2,029.0 | 1,336.0 | 1,951.0 | 2,805.0 | 185.0 | 301.0 | 579.0 | 553.0 | 364.0 | 985.0 | 844.0 | 844.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 6,269.0 | 6,051.0 | 5,494.0 | 5,727.0 | 5,613.0 | 5,294.0 | 5,770.0 | 5,622.0 | 6,666.0 | 6,394.0 | 3,617.0 | - | - | 1,679.0 | 1,547.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,820.0 | 1,774.0 | 1,872.0 | 2,665.0 | 2,057.0 | 1,773.0 | 1,814.0 | 1,819.0 | 3,209.0 | 2,888.0 | 1,665.0 | - | - | 625.0 | 539.0 | 1,443.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 6,110.0 | 5,846.0 | 5,666.0 | 6,538.0 | 6,515.0 | 5,930.0 | 5,844.0 | 5,463.0 | 10,213.0 | 9,049.0 | 6,754.0 | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 3,614.0 | 3,389.0 | 3,498.0 | 4,368.0 | 3,746.0 | 3,120.0 | 3,582.0 | 3,407.0 | 4,271.0 | 4,000.0 | 2,580.0 | - | - | 847.0 | 782.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 9,195.0 | 8,568.0 | 8,462.0 | - | - | - | - | - | - | - | - | - | - | 1,491.0 | 4,106.0 | 4,188.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 6.0 | 7.0 | 7.0 | 7.0 | 7.0 | 8.0 | 8.0 | 10.0 | 9.0 | 9.0 | 7.0 | - | - | 2,792.0 | 2,792.0 | 2,948.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 9,918.0 | 9,521.0 | 8,823.0 | 669.0 | 8.0 | 31.0 | 10.0 | 1,306.0 | 1,214.0 | 1,078.0 | 35.0 | - | - | 1,501.0 | 4,107.0 | 4,724.0 | ||||
| (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 | 698.0 | 552.0 | 379.0 | 731.0 | 795.0 | 1,237.0 | 606.0 | 858.0 | 838.0 | 1,799.0 | 835.0 | 1,057.0 | 1,975.0 | 1,509.0 | 2,031.0 | |||||||||||||||||||||||||
| 1,519.0 |
| 1,894.0 |
| 2,193.0 |
| - |
| - |
| - |
| - |
| - |
| 844.0 |
| 2,115.0 |
| 1,519.0 |
| 1,894.0 |
| 2,193.0 |
| 2,493.0 |
| 2,544.0 |
| 2,986.0 |
| - |
| - |
| 1,370.0 |
| 1,877.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 847.0 | 666.0 | 936.0 | - | - | - | - |
| Other Current Assets | 1,680.0 | 1,153.0 | 991.0 | 1,262.0 | 992.0 | 1,035.0 | 1,906.0 | 1,182.0 | 1,907.0 | 1,436.0 | 875.0 | - | - | 489.0 | 367.0 | 594.0 | 963.0 | 1,238.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 10,162.0 | 11,179.0 | 10,737.0 | 11,685.0 | 9,998.0 | 10,053.0 | 12,393.0 | 11,823.0 | 12,292.0 | 17,109.0 | 10,469.0 | - | - | 5,077.0 | 18,242.0 | 7,353.0 | 8,040.0 | 8,429.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 3,917.0 | 3,443.0 | 3,292.0 | 3,407.0 | 3,287.0 | 2,871.0 | 2,496.0 | 2,163.0 | 4,092.0 | 3,417.0 | 3,071.0 | - | - | 2,878.0 | 2,971.0 | 5,572.0 | 5,311.0 | - | - | - |
| Property,Plant & Equipment Net | 2,193.0 | 2,403.0 | 2,374.0 | 2,271.0 | 3,228.0 | 3,059.0 | 3,348.0 | 3,300.0 | 3,341.0 | 5,632.0 | 3,683.0 | 3,847.0 | - | 1,324.0 | 1,609.0 | 4,156.0 | 3,437.0 | 3,493.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 16,633.0 | 16,725.0 | 16,772.0 | 16,175.0 | 18,335.0 | 17,932.0 | 18,178.0 | 18,381.0 | 18,591.0 | 21,024.0 | 4,460.0 | 4,571.0 | - | 4,034.0 | 3,913.0 | 4,080.0 | 8,791.0 | 11,619.0 | - | - |
| Intangible Assets | 3,613.0 | 4,130.0 | 4,772.0 | 5,155.0 | 5,549.0 | 5,356.0 | 5,632.0 | 6,187.0 | 6,741.0 | 7,540.0 | 1,387.0 | - | - | 758.0 | 745.0 | 3,446.0 | 2,643.0 | 2,681.0 | - | - |
| Operating Lease Right Of Use Assets | 1,347.0 | 1,170.0 | 1,301.0 | 1,271.0 | 1,376.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 862.0 | 552.0 | 1,265.0 | 2,360.0 | 2,467.0 | 1,630.0 | - | - | 390.0 | 833.0 | 1,131.0 | 1,105.0 | - | - | - |
| Other Non-Current Assets | 5,198.0 | 5,048.0 | 4,482.0 | 3,874.0 | 3,558.0 | 3,354.0 | 1,823.0 | 3,070.0 | 3,931.0 | 3,510.0 | 2,240.0 | - | - | 1,171.0 | 1,868.0 | 2,596.0 | 2,642.0 | 2,582.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 37,939.0 | 42,695.0 | 42,242.0 | 42,158.0 | 41,890.0 | 40,815.0 | 42,287.0 | 48,797.0 | 51,884.0 | 63,179.0 | 29,590.0 | 32,777.0 | - | 12,365.0 | 26,702.0 | 27,066.0 | 25,553.0 | 28,804.0 | - | - |
| 1,340.0 |
| 1,198.0 |
| 1,608.0 |
| - |
| - |
| Short Term Debt | 723.0 | 953.0 | 361.0 | 669.0 | 8.0 | 31.0 | 10.0 | 1,306.0 | 1,214.0 | 1,078.0 | 35.0 | - | - | 10.0 | 1.0 | 536.0 | 245.0 | 555.0 | - | - |
| Deferred Revenue Current | 2,470.0 | 2,160.0 | 1,923.0 | 1,804.0 | 1,637.0 | 1,435.0 | 1,407.0 | 1,326.0 | 1,279.0 | 1,228.0 | - | - | - | 395.0 | 377.0 | 618.0 | 588.0 | 594.0 | - | - |
| Operating Lease Liabilities Current | 226.0 | 289.0 | 298.0 | 280.0 | 319.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,268.0 | 1,048.0 | 847.0 | 1,003.0 | 1,008.0 | 838.0 | 953.0 | 1,021.0 | 1,071.0 | 1,333.0 | 698.0 | - | - | 280.0 | - | - | - | - | - | - |
| Other Current Liabilities | 2,288.0 | 2,438.0 | 2,435.0 | 2,530.0 | 2,473.0 | 2,562.0 | 2,573.0 | 2,398.0 | 3,553.0 | 3,788.0 | 2,329.0 | - | - | 1,728.0 | 1,794.0 | 2,671.0 | 2,438.0 | 2,717.0 | - | - |
| Total Current Liabilities | 10,941.0 | 11,955.0 | 11,084.0 | 11,239.0 | 9,098.0 | 8,248.0 | 9,070.0 | 11,250.0 | 11,854.0 | 16,331.0 | 10,446.0 | - | - | 3,205.0 | 5,656.0 | 5,268.0 | 4,746.0 | 5,685.0 | - | - |
| 4,274.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,084.0 | 921.0 | 1,016.0 | 987.0 | 1,055.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 397.0 | 443.0 | 1,106.0 | 1,133.0 | 1,187.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 385.0 | 36.0 | 727.0 | 1,733.0 | 1,542.0 | 203.0 | - | - | 162.0 | 294.0 | 605.0 | 264.0 | - | - | - |
| Pension Obligations | 211.0 | 217.0 | 252.0 | 358.0 | 628.0 | 1,140.0 | 1,044.0 | 616.0 | 947.0 | 1,550.0 | 649.0 | - | - | 565.0 | 516.0 | 847.0 | 807.0 | - | - | - |
| Other Non-Current Liabilities | 5,233.0 | 4,753.0 | 4,987.0 | 5,733.0 | 5,905.0 | 5,368.0 | 4,636.0 | 4,643.0 | 5,368.0 | 5,033.0 | 1,590.0 | - | - | 2,260.0 | 2,251.0 | 3,001.0 | 2,691.0 | 2,715.0 | - | - |
| Total Non-Current Liabilities | 14,044.0 | 13,379.0 | 13,464.0 | 13,517.0 | 14,039.0 | 14,034.0 | 12,388.0 | 15,089.0 | 18,452.0 | 21,524.0 | 8,434.0 | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 24,985.0 | 25,334.0 | 24,548.0 | 24,756.0 | 23,137.0 | 22,282.0 | 21,458.0 | 26,339.0 | 30,517.0 | 38,089.0 | 19,092.0 | 21,507.0 | - | 7,343.0 | 12,455.0 | 13,027.0 | 12,599.0 | 13,296.0 | - | - |
| 3,122.0 |
| 382.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,763.0 | 10,717.0 | 12,121.0 | 10,940.0 | - | - | - |
| Retained Earnings | 0.0 | 848.0 | 1,384.0 | 1,151.0 | 2,025.0 | 2,469.0 | 4,827.0 | 6,604.0 | 5,231.0 | 9,177.0 | 10,797.0 | - | - | 2,499.0 | 2,027.0 | 312.0 | (820.0) | 1,125.0 | - | - |
| Accumulated Other Comprehensive Income | (642.0) | (964.0) | (955.0) | (911.0) | (434.0) | (776.0) | (795.0) | (946.0) | (473.0) | (1,153.0) | (1,057.0) | (237.0) | - | (966.0) | (436.0) | (321.0) | (87.0) | 232.0 | - | - |
| Treasury Stock | 1,302.0 | 1,268.0 | 1,240.0 | 1,203.0 | 1,152.0 | 1,119.0 | 1,086.0 | 1,053.0 | 710.0 | 20.0 | 3,152.0 | - | - | 1,094.0 | 951.0 | 976.0 | 214.0 | 192.0 | - | - |
| Minority Interest | 27.0 | 1,263.0 | 1,149.0 | 1,134.0 | 1,191.0 | 1,086.0 | 1,063.0 | 1,294.0 | 920.0 | 972.0 | 163.0 | - | - | 16.0 | 5.0 | 17.0 | 13.0 | - | - | - |
| Total Stockholders Equity | 12,927.0 | 16,098.0 | 16,545.0 | 16,268.0 | 17,562.0 | 17,447.0 | 19,766.0 | 21,164.0 | 20,447.0 | 24,118.0 | 10,335.0 | 11,270.0 | 12,273.0 | 4,994.0 | 14,149.0 | 14,084.0 | 12,941.0 | 15,494.0 | 15,624.0 | 35,387.0 |
| Total Equity | 12,954.0 | 17,361.0 | 17,694.0 | 17,402.0 | 18,753.0 | 18,533.0 | 20,829.0 | 22,458.0 | 21,367.0 | 25,090.0 | 10,498.0 | 11,270.0 | 12,273.0 | 5,010.0 | 14,154.0 | 14,154.0 | 12,939.0 | 15,508.0 | 15,690.0 | 35,387.0 |
| 4,519.0 |
| 555.0 |
| - |
| - |
| Net debt | 9,539.0 | 8,915.0 | 7,995.0 | (1,360.0) | (1,328.0) | (1,920.0) | (2,795.0) | 1,121.0 | 913.0 | 499.0 | (518.0) | - | - | 657.0 | 3,263.0 | 3,880.0 | 2,404.0 | (964.0) | - | - |
| Working Capital | (779.0) | (776.0) | (347.0) | 446.0 | 900.0 | 1,805.0 | 3,323.0 | 573.0 | 438.0 | 778.0 | 23.0 | - | - | 1,872.0 | 12,586.0 | 2,085.0 | 3,294.0 | 2,744.0 | - | - |
| Book Value | 12,927.0 | 16,098.0 | 16,545.0 | 16,268.0 | 17,562.0 | 17,447.0 | 19,766.0 | 21,164.0 | 20,447.0 | 24,118.0 | 10,335.0 | 11,270.0 | 12,273.0 | 4,994.0 | 14,149.0 | 14,084.0 | 12,941.0 | 15,494.0 | 15,624.0 | 35,387.0 |
| Tangible Book Value | (7,319.0) | (4,757.0) | (4,999.0) | (5,062.0) | (6,322.0) | (5,841.0) | (4,044.0) | (3,404.0) | (4,885.0) | (4,446.0) | 4,488.0 | 6,699.0 | - | 202.0 | 9,491.0 | 6,558.0 | 1,507.0 | 1,194.0 | - | - |
| 1,506.0 |
| 1,787.0 |
| 1,207.0 |
| 1,336.0 |
| 1,450.0 |
| 1,883.0 |
| 1,839.0 |
| 1,951.0 |
| 2,342.0 |
| 1,006.0 |
| 2,160.0 |
| 2,805.0 |
| 3,685.0 |
| 239.0 |
| 292.0 |
| 185.0 |
| 267.0 |
| 244.0 |
| 533.0 |
| 321.0 |
| 458.0 |
| 412.0 |
| 377.0 |
| - |
| 347.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 86.0 | 65.0 | 67.0 | 35.0 | 35.0 | 33.0 | 15.0 | 6.0 | 7.0 | 11.0 | 5.0 | 9.0 | 13.0 | 13.0 | 12.0 | 16.0 | 16.0 | 19.0 | 20.0 | 15.0 | 19.0 | 21.0 | 19.0 | 31.0 | 37.0 | 42.0 | 42.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 698.0 | 552.0 | 379.0 | 731.0 | 795.0 | 1,237.0 | 606.0 | 858.0 | 838.0 | 1,799.0 | 835.0 | 1,057.0 | 1,975.0 | 1,509.0 | 2,031.0 | 1,506.0 | 1,787.0 | 1,207.0 | 1,336.0 | 1,450.0 | 1,883.0 | 1,839.0 | 1,951.0 | 2,342.0 | 1,006.0 | 2,160.0 | 2,805.0 | 3,685.0 | 239.0 | 292.0 | 185.0 | 267.0 | 244.0 | 533.0 | 321.0 | 458.0 | 412.0 | 377.0 | - | 347.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,614.0 | 6,190.0 | 6,269.0 | 6,151.0 | 5,858.0 | 5,614.0 | 6,051.0 | 6,667.0 | 6,688.0 | 6,045.0 | 6,006.0 | 6,540.0 | 6,002.0 | 5,722.0 | 5,727.0 | 5,850.0 | 5,689.0 | 5,671.0 | 5,613.0 | 5,668.0 | 5,167.0 | 5,177.0 | 5,294.0 | 5,344.0 | 5,492.0 | 5,612.0 | 5,770.0 | 6,033.0 | 5,707.0 | 5,442.0 | 5,622.0 | 6,895.0 | 6,679.0 | 6,731.0 | 6,666.0 | 6,443.0 | 6,094.0 | 6,057.0 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,933.0 | 1,932.0 | 1,820.0 | 1,829.0 | 1,756.0 | 1,739.0 | 1,774.0 | 2,863.0 | 2,991.0 | 3,006.0 | 2,776.0 | 3,092.0 | 3,048.0 | 2,895.0 | 2,665.0 | 2,574.0 | 2,515.0 | 2,425.0 | 2,057.0 | 2,064.0 | 1,994.0 | 1,913.0 | 1,773.0 | 1,996.0 | 2,030.0 | 1,953.0 | 1,814.0 | 2,050.0 | 2,124.0 | 2,027.0 | 1,819.0 | 3,509.0 | 3,565.0 | 3,459.0 | 3,209.0 | 3,384.0 | 3,138.0 | 2,943.0 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,725.0 | 1,747.0 | 1,680.0 | 1,145.0 | 1,085.0 | 1,041.0 | 1,153.0 | 1,556.0 | 1,355.0 | 1,202.0 | 1,120.0 | 1,317.0 | 1,285.0 | 1,293.0 | 1,262.0 | 1,235.0 | 1,235.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 10,991.0 | 10,441.0 | 10,162.0 | 11,849.0 | 11,350.0 | 11,289.0 | 11,179.0 | 12,153.0 | 11,877.0 | 12,054.0 | 10,737.0 | 12,006.0 | 12,756.0 | 11,837.0 | 11,685.0 | 11,559.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,096.0 | 2,130.0 | 2,193.0 | 2,455.0 | 2,422.0 | 2,418.0 | 2,403.0 | 3,011.0 | 3,104.0 | 3,131.0 | 3,136.0 | 3,187.0 | 3,094.0 | 3,098.0 | 3,131.0 | 2,962.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 16,547.0 | 16,633.0 | 16,633.0 | 16,709.0 | 16,509.0 | 16,412.0 | 16,725.0 | 17,676.0 | 17,757.0 | 18,124.0 | 17,936.0 | 17,644.0 | 17,559.0 | 17,684.0 | 17,350.0 | 17,725.0 | 18,029.0 | 18,386.0 | ||||||||||||||||||||||
| Intangible Assets | 3,484.0 | 3,550.0 | 3,613.0 | 3,856.0 | 3,883.0 | 3,963.0 | 4,130.0 | 4,315.0 | 4,717.0 | 4,835.0 | 4,888.0 | 4,831.0 | 4,633.0 | 4,673.0 | 5,155.0 | 4,764.0 | 4,889.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | 1,319.0 | 1,185.0 | 1,164.0 | 1,170.0 | 1,226.0 | 1,342.0 | 1,389.0 | 1,389.0 | 1,423.0 | 1,323.0 | 1,311.0 | 1,332.0 | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 5,116.0 | 5,143.0 | 5,198.0 | 5,350.0 | 5,102.0 | 5,030.0 | 5,048.0 | 4,629.0 | 4,830.0 | 4,693.0 | 4,489.0 | 4,124.0 | 3,935.0 | 3,864.0 | 3,874.0 | 3,352.0 | 3,206.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 38,354.0 | 37,983.0 | 37,939.0 | 43,393.0 | 42,367.0 | 42,098.0 | 42,695.0 | 43,325.0 | 43,457.0 | 43,981.0 | 42,242.0 | 42,780.0 | 43,420.0 | 42,797.0 | 42,158.0 | 42,324.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,610.0 | 3,614.0 | 3,614.0 | 3,421.0 | 3,254.0 | 3,214.0 | 3,389.0 | 4,128.0 | 4,019.0 | 3,976.0 | 4,268.0 | 4,296.0 | 4,348.0 | 4,138.0 | 4,368.0 | 4,125.0 | 4,101.0 | 4,083.0 | 3,746.0 | 3,719.0 | 3,417.0 | 3,210.0 | 3,120.0 | 3,057.0 | 3,119.0 | 3,336.0 | 3,582.0 | 3,671.0 | 3,482.0 | 3,273.0 | 3,407.0 | 4,410.0 | 4,250.0 | 4,020.0 | 4,271.0 | 3,764.0 | 3,720.0 | 3,453.0 | - | - |
| Short Term Debt | 882.0 | 436.0 | 723.0 | 1,277.0 | 1,261.0 | 882.0 | 953.0 | 1,523.0 | 2,210.0 | 1,998.0 | 385.0 | 186.0 | 1,737.0 | 1,026.0 | 669.0 | 2,081.0 | 2,044.0 | 392.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 2,845.0 | 2,542.0 | 2,470.0 | 2,428.0 | 2,380.0 | 2,211.0 | 2,160.0 | 2,143.0 | 2,331.0 | 2,122.0 | 1,996.0 | 1,918.0 | 1,939.0 | 1,774.0 | 1,804.0 | 1,846.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | 284.0 | 264.0 | 265.0 | 289.0 | 303.0 | 317.0 | 327.0 | 318.0 | 321.0 | 303.0 | 290.0 | 288.0 | - | ||||||||||||||||||||||||
| Accrued Expenses | 822.0 | 891.0 | 1,268.0 | 1,070.0 | 832.0 | 917.0 | 1,048.0 | 1,012.0 | 779.0 | 934.0 | 958.0 | 954.0 | 747.0 | 912.0 | 1,003.0 | 874.0 | 708.0 | |||||||||||||||||||||||
| Other Current Liabilities | 2,397.0 | 2,437.0 | 2,288.0 | 1,922.0 | 1,988.0 | 2,015.0 | 2,438.0 | 2,771.0 | 3,095.0 | 2,727.0 | 2,832.0 | 2,693.0 | 2,394.0 | 2,466.0 | 2,530.0 | 2,479.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 10,605.0 | 10,501.0 | 10,941.0 | 12,350.0 | 11,817.0 | 11,083.0 | 11,955.0 | 12,724.0 | 13,599.0 | 12,409.0 | 11,084.0 | 11,128.0 | 12,403.0 | 11,563.0 | 11,239.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | 1,068.0 | 955.0 | 932.0 | 921.0 | 935.0 | 1,039.0 | 1,079.0 | 1,086.0 | 1,111.0 | 1,026.0 | 1,018.0 | 1,040.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 488.0 | 501.0 | 478.0 | 269.0 | 261.0 | 253.0 | 252.0 | 314.0 | - | - | 297.0 | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 189.0 | 201.0 | 211.0 | 179.0 | 181.0 | 192.0 | 217.0 | 225.0 | 251.0 | 271.0 | 278.0 | 334.0 | 360.0 | 354.0 | 358.0 | 532.0 | 492.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5,380.0 | 5,333.0 | 5,233.0 | 4,975.0 | 4,741.0 | 4,697.0 | 4,753.0 | 5,163.0 | 5,418.0 | 5,468.0 | 5,368.0 | 5,358.0 | 5,688.0 | 5,791.0 | 5,733.0 | 5,523.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 14,206.0 | 14,249.0 | 14,044.0 | 13,998.0 | 13,518.0 | 13,885.0 | 13,379.0 | 13,458.0 | 13,017.0 | 13,698.0 | 13,464.0 | 14,189.0 | 13,939.0 | 13,991.0 | 13,517.0 | 13,298.0 | ||||||||||||||||||||||||
| Total Liabilities | 24,811.0 | 24,750.0 | 24,985.0 | 26,348.0 | 25,335.0 | 24,968.0 | 25,334.0 | 26,182.0 | 26,616.0 | 26,107.0 | 24,548.0 | 25,317.0 | 26,342.0 | 25,554.0 | 24,756.0 | 25,181.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 6.0 | 6.0 | 6.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 9.0 | 10.0 | 10.0 | 10.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 0.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 0.0 | 278.0 | 0.0 | 746.0 | 599.0 | 691.0 | 848.0 | 831.0 | 507.0 | 1,506.0 | 1,384.0 | 1,099.0 | 669.0 | 874.0 | 1,151.0 | 645.0 | 900.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (494.0) | (631.0) | (642.0) | (1,281.0) | (1,128.0) | (1,044.0) | (964.0) | (1,051.0) | (1,003.0) | (933.0) | (955.0) | (870.0) | (846.0) | (864.0) | (911.0) | |||||||||||||||||||||||||
| Treasury Stock | 1,362.0 | 1,351.0 | 1,302.0 | 1,301.0 | 1,299.0 | 1,297.0 | 1,268.0 | 1,266.0 | 1,264.0 | 1,263.0 | 1,240.0 | 1,237.0 | 1,235.0 | 1,233.0 | 1,203.0 | 1,201.0 | 1,200.0 | |||||||||||||||||||||||
| Minority Interest | 25.0 | 29.0 | 27.0 | 1,215.0 | 1,227.0 | 1,230.0 | 1,263.0 | 1,175.0 | 1,183.0 | 1,176.0 | 1,149.0 | 1,139.0 | 1,188.0 | 1,197.0 | 1,134.0 | 1,155.0 | 1,152.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 13,518.0 | 13,204.0 | 12,927.0 | 15,830.0 | 15,805.0 | 15,900.0 | 16,098.0 | 15,968.0 | 15,658.0 | 16,698.0 | 16,545.0 | 16,324.0 | 15,890.0 | 16,046.0 | 16,268.0 | 15,988.0 | ||||||||||||||||||||||||
| Total Equity | 13,543.0 | 13,233.0 | 12,954.0 | 17,045.0 | 17,032.0 | 17,130.0 | 17,361.0 | 17,143.0 | 16,841.0 | 17,874.0 | 17,694.0 | 17,463.0 | 17,078.0 | 17,243.0 | 17,402.0 | 17,143.0 | 17,688.0 | 18,490.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 882.0 | 436.0 | 723.0 | 1,277.0 | 1,261.0 | 882.0 | 953.0 | 1,523.0 | 2,210.0 | 1,998.0 | 385.0 | 186.0 | 1,737.0 | 1,026.0 | 669.0 | 2,081.0 | 2,044.0 | 392.0 | 8.0 | 265.0 | 248.0 | 11.0 | 31.0 | 1,321.0 | 344.0 | 20.0 | 10.0 | 20.0 | 2,862.0 | 2,319.0 | 1,306.0 | 1,559.0 | 1,111.0 | 1,514.0 | 1,214.0 | 1,956.0 | 1,124.0 | 2,379.0 | - | - |
| Net debt | 184.0 | (116.0) | 344.0 | 546.0 | 466.0 | (355.0) | 347.0 | 665.0 | 1,372.0 | 199.0 | (450.0) | (871.0) | (238.0) | (483.0) | (1,362.0) | 575.0 | 257.0 | (815.0) | ||||||||||||||||||||||
| Working Capital | 386.0 | (60.0) | (779.0) | (501.0) | (467.0) | 206.0 | (776.0) | (571.0) | (1,722.0) | (355.0) | (347.0) | 878.0 | 353.0 | 274.0 | 446.0 | (324.0) | (42.0) | |||||||||||||||||||||||
| Book Value | 13,518.0 | 13,204.0 | 12,927.0 | 15,830.0 | 15,805.0 | 15,900.0 | 16,098.0 | 15,968.0 | 15,658.0 | 16,698.0 | 16,545.0 | 16,324.0 | 15,890.0 | 16,046.0 | 16,268.0 | 15,988.0 | 16,536.0 | 17,249.0 | ||||||||||||||||||||||
| Tangible Book Value | (6,513.0) | (6,979.0) | (7,319.0) | (4,735.0) | (4,587.0) | (4,475.0) | (4,757.0) | (6,023.0) | (6,816.0) | (6,261.0) | (6,279.0) | (6,151.0) | (6,302.0) | (6,311.0) | (6,237.0) | (6,501.0) | (6,382.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,050.0 |
| 992.0 |
| 1,128.0 |
| 1,160.0 |
| 1,105.0 |
| 1,035.0 |
| 1,369.0 |
| 1,336.0 |
| 1,508.0 |
| 1,906.0 |
| 1,179.0 |
| 1,767.0 |
| 1,152.0 |
| 1,182.0 |
| 1,766.0 |
| 1,737.0 |
| 1,647.0 |
| 1,907.0 |
| 1,595.0 |
| 1,548.0 |
| 1,416.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,612.0 |
| 10,353.0 |
| 9,998.0 |
| 10,310.0 |
| 10,204.0 |
| 10,034.0 |
| 10,053.0 |
| 11,140.0 |
| 9,955.0 |
| 11,320.0 |
| 12,393.0 |
| 13,042.0 |
| 12,836.0 |
| 11,955.0 |
| 11,823.0 |
| 12,465.0 |
| 12,271.0 |
| 12,429.0 |
| 12,292.0 |
| 13,962.0 |
| 13,229.0 |
| 10,966.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,103.0 |
| 3,213.0 |
| 3,228.0 |
| 3,111.0 |
| 3,015.0 |
| 3,082.0 |
| 3,059.0 |
| 3,041.0 |
| 3,274.0 |
| 3,341.0 |
| 3,348.0 |
| 3,282.0 |
| 3,332.0 |
| 3,314.0 |
| 3,300.0 |
| 6,093.0 |
| 6,235.0 |
| 6,105.0 |
| 6,121.0 |
| 5,870.0 |
| 5,601.0 |
| 5,556.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,335.0 |
| 18,445.0 |
| 18,124.0 |
| 18,207.0 |
| 17,932.0 |
| 17,759.0 |
| 18,072.0 |
| 18,351.0 |
| 18,178.0 |
| 18,312.0 |
| 18,311.0 |
| 18,291.0 |
| 18,381.0 |
| 19,512.0 |
| 19,806.0 |
| 19,717.0 |
| 19,688.0 |
| 19,619.0 |
| 19,644.0 |
| 20,772.0 |
| - |
| - |
| 5,505.0 |
| 5,549.0 |
| 5,679.0 |
| 5,259.0 |
| 5,384.0 |
| 5,356.0 |
| 5,364.0 |
| 5,391.0 |
| 5,610.0 |
| 5,632.0 |
| 5,739.0 |
| 6,015.0 |
| 6,080.0 |
| 6,187.0 |
| 6,424.0 |
| 6,625.0 |
| 6,657.0 |
| 6,741.0 |
| 6,727.0 |
| 6,687.0 |
| 7,290.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,127.0 |
| 1,088.0 |
| 1,091.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,504.0 |
| 3,558.0 |
| 3,389.0 |
| 3,354.0 |
| 3,559.0 |
| 3,354.0 |
| 2,941.0 |
| 2,795.0 |
| 2,980.0 |
| 1,823.0 |
| 1,787.0 |
| 1,829.0 |
| 2,330.0 |
| 3,070.0 |
| 3,622.0 |
| 3,721.0 |
| 3,640.0 |
| 3,931.0 |
| 3,349.0 |
| 3,347.0 |
| 3,174.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42,991.0 |
| 42,222.0 |
| 41,890.0 |
| 42,135.0 |
| 41,180.0 |
| 41,424.0 |
| 40,815.0 |
| 41,278.0 |
| 40,402.0 |
| 42,513.0 |
| 42,287.0 |
| 43,069.0 |
| 48,489.0 |
| 48,016.0 |
| 48,797.0 |
| 49,406.0 |
| 49,952.0 |
| 49,767.0 |
| 51,884.0 |
| 50,686.0 |
| 49,607.0 |
| 48,788.0 |
| - |
| - |
| 8.0 |
| 265.0 |
| 248.0 |
| 11.0 |
| 31.0 |
| 1,321.0 |
| 344.0 |
| 20.0 |
| 10.0 |
| 20.0 |
| 2,862.0 |
| 2,319.0 |
| 1,306.0 |
| 1,559.0 |
| 1,111.0 |
| 1,514.0 |
| 1,214.0 |
| 1,956.0 |
| 1,124.0 |
| 2,379.0 |
| - |
| - |
| 1,971.0 |
| 1,845.0 |
| 1,637.0 |
| 1,649.0 |
| 1,710.0 |
| 1,583.0 |
| 1,435.0 |
| 1,451.0 |
| 1,600.0 |
| 1,495.0 |
| 1,407.0 |
| 1,389.0 |
| 1,521.0 |
| 1,378.0 |
| 1,326.0 |
| 1,317.0 |
| 1,543.0 |
| 1,368.0 |
| 1,279.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 322.0 |
| 320.0 |
| 322.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 926.0 |
| 1,008.0 |
| 996.0 |
| 817.0 |
| 836.0 |
| 838.0 |
| 685.0 |
| 694.0 |
| 844.0 |
| 953.0 |
| 781.0 |
| 732.0 |
| 868.0 |
| 1,021.0 |
| 984.0 |
| 866.0 |
| 883.0 |
| 1,071.0 |
| 1,004.0 |
| 1,082.0 |
| 1,164.0 |
| - |
| - |
| 2,264.0 |
| 2,521.0 |
| 2,473.0 |
| 2,460.0 |
| 2,352.0 |
| 2,393.0 |
| 2,562.0 |
| 2,650.0 |
| 2,627.0 |
| 2,611.0 |
| 2,573.0 |
| 2,834.0 |
| 2,180.0 |
| 2,178.0 |
| 2,398.0 |
| 3,007.0 |
| 3,197.0 |
| 3,370.0 |
| 3,553.0 |
| 4,001.0 |
| 4,037.0 |
| 3,912.0 |
| - |
| - |
| 11,883.0 |
| 11,654.0 |
| 9,987.0 |
| 9,098.0 |
| 9,285.0 |
| 8,740.0 |
| 8,486.0 |
| 8,248.0 |
| 10,304.0 |
| 9,509.0 |
| 9,692.0 |
| 9,070.0 |
| 9,242.0 |
| 13,441.0 |
| 11,653.0 |
| 11,250.0 |
| 11,301.0 |
| 10,992.0 |
| 11,246.0 |
| 11,854.0 |
| 11,515.0 |
| 10,742.0 |
| 11,459.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 820.0 |
| 773.0 |
| 790.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 499.0 |
| 628.0 |
| 732.0 |
| 831.0 |
| 1,110.0 |
| 1,140.0 |
| 1,053.0 |
| 935.0 |
| 1,013.0 |
| 1,044.0 |
| 493.0 |
| 532.0 |
| 569.0 |
| 616.0 |
| 777.0 |
| 864.0 |
| 896.0 |
| 947.0 |
| 1,330.0 |
| 1,048.0 |
| 1,094.0 |
| - |
| - |
| 5,563.0 |
| 5,809.0 |
| 5,905.0 |
| 5,803.0 |
| 5,529.0 |
| 5,536.0 |
| 5,368.0 |
| 5,360.0 |
| 5,230.0 |
| 5,457.0 |
| 4,636.0 |
| 5,121.0 |
| 4,612.0 |
| 4,598.0 |
| 4,643.0 |
| 4,915.0 |
| 5,019.0 |
| 5,004.0 |
| 5,368.0 |
| 5,265.0 |
| 5,638.0 |
| 5,329.0 |
| - |
| - |
| 13,649.0 |
| 13,745.0 |
| 14,039.0 |
| 13,853.0 |
| 13,683.0 |
| 14,115.0 |
| 14,034.0 |
| 12,101.0 |
| 11,805.0 |
| 12,390.0 |
| 12,388.0 |
| 12,418.0 |
| 13,747.0 |
| 14,956.0 |
| 15,089.0 |
| 16,065.0 |
| 16,845.0 |
| 16,795.0 |
| 18,452.0 |
| 18,367.0 |
| 18,496.0 |
| 16,774.0 |
| - |
| - |
| 25,303.0 |
| 23,732.0 |
| 23,137.0 |
| 23,138.0 |
| 22,423.0 |
| 22,601.0 |
| 22,282.0 |
| 22,405.0 |
| 21,314.0 |
| 22,082.0 |
| 21,458.0 |
| 21,660.0 |
| 27,188.0 |
| 26,609.0 |
| 26,339.0 |
| 27,597.0 |
| 28,072.0 |
| 28,267.0 |
| 30,517.0 |
| 30,071.0 |
| 29,406.0 |
| 28,392.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,638.0 |
| 2,025.0 |
| 2,256.0 |
| 2,215.0 |
| 2,382.0 |
| 2,469.0 |
| 2,955.0 |
| 3,332.0 |
| 4,129.0 |
| 4,827.0 |
| 6,366.0 |
| 6,416.0 |
| 6,136.0 |
| 6,604.0 |
| 6,075.0 |
| 5,594.0 |
| 5,398.0 |
| 5,231.0 |
| 4,589.0 |
| 4,268.0 |
| 4,669.0 |
| - |
| - |
| (662.0) |
| (345.0) |
| (347.0) |
| (434.0) |
| (351.0) |
| (410.0) |
| (504.0) |
| (776.0) |
| (943.0) |
| (1,021.0) |
| (540.0) |
| (795.0) |
| (564.0) |
| (952.0) |
| (1,080.0) |
| (946.0) |
| (808.0) |
| (254.0) |
| (414.0) |
| (473.0) |
| (729.0) |
| (987.0) |
| (1,233.0) |
| - |
| (1,174.0) |
| 1,199.0 |
| 1,152.0 |
| 1,149.0 |
| 1,148.0 |
| 1,146.0 |
| 1,119.0 |
| 1,119.0 |
| 1,118.0 |
| 1,116.0 |
| 1,086.0 |
| 2,168.0 |
| 2,078.0 |
| 1,543.0 |
| 1,053.0 |
| 1,004.0 |
| 946.0 |
| 885.0 |
| 710.0 |
| 481.0 |
| 172.0 |
| 45.0 |
| - |
| - |
| 1,241.0 |
| 1,191.0 |
| 1,157.0 |
| 1,059.0 |
| 1,167.0 |
| 1,086.0 |
| 1,068.0 |
| 1,004.0 |
| 1,102.0 |
| 1,063.0 |
| 1,046.0 |
| 1,265.0 |
| 1,305.0 |
| 1,294.0 |
| 1,036.0 |
| 1,006.0 |
| 965.0 |
| 920.0 |
| 884.0 |
| 813.0 |
| 819.0 |
| - |
| - |
| 16,536.0 |
| 17,249.0 |
| 17,562.0 |
| 17,840.0 |
| 17,698.0 |
| 17,656.0 |
| 17,447.0 |
| 17,805.0 |
| 18,084.0 |
| 19,329.0 |
| 19,766.0 |
| 20,363.0 |
| 20,036.0 |
| 20,102.0 |
| 21,164.0 |
| 20,773.0 |
| 20,874.0 |
| 20,535.0 |
| 20,447.0 |
| 19,731.0 |
| 19,388.0 |
| 19,577.0 |
| - |
| - |
| 18,753.0 |
| 18,997.0 |
| 18,757.0 |
| 18,823.0 |
| 18,533.0 |
| 18,873.0 |
| 19,088.0 |
| 20,431.0 |
| 20,829.0 |
| 21,409.0 |
| 21,301.0 |
| 21,407.0 |
| 22,458.0 |
| 21,809.0 |
| 21,880.0 |
| 21,500.0 |
| 21,367.0 |
| 20,615.0 |
| 20,201.0 |
| 20,396.0 |
| - |
| - |
| (1,328.0) |
| (1,185.0) |
| (1,635.0) |
| (1,828.0) |
| (1,920.0) |
| (1,021.0) |
| (662.0) |
| (2,140.0) |
| (2,795.0) |
| (3,665.0) |
| 2,623.0 |
| 2,027.0 |
| 1,121.0 |
| 1,292.0 |
| 867.0 |
| 981.0 |
| 893.0 |
| 1,498.0 |
| 712.0 |
| 2,002.0 |
| - |
| - |
| 366.0 |
| 900.0 |
| 1,025.0 |
| 1,464.0 |
| 1,548.0 |
| 1,805.0 |
| 836.0 |
| 446.0 |
| 1,628.0 |
| 3,323.0 |
| 3,800.0 |
| (605.0) |
| 302.0 |
| 573.0 |
| 1,164.0 |
| 1,279.0 |
| 1,183.0 |
| 438.0 |
| 2,447.0 |
| 2,487.0 |
| (493.0) |
| - |
| - |
| 17,562.0 |
| 17,840.0 |
| 17,698.0 |
| 17,656.0 |
| 17,447.0 |
| 17,805.0 |
| 18,084.0 |
| 19,329.0 |
| 19,766.0 |
| 20,363.0 |
| 20,036.0 |
| 20,102.0 |
| 21,164.0 |
| 20,773.0 |
| 20,874.0 |
| 20,535.0 |
| 20,447.0 |
| 19,731.0 |
| 19,388.0 |
| 19,577.0 |
| - |
| - |
| (6,642.0) |
| (6,322.0) |
| (6,284.0) |
| (5,685.0) |
| (5,935.0) |
| (5,841.0) |
| (5,318.0) |
| (5,379.0) |
| (4,632.0) |
| (4,044.0) |
| (3,688.0) |
| (4,290.0) |
| (4,269.0) |
| (3,404.0) |
| (5,163.0) |
| (5,557.0) |
| (5,839.0) |
| (5,982.0) |
| (6,615.0) |
| (6,943.0) |
| (8,485.0) |
| - |
| - |