| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 21,688.0 | 19,709.0 | 18,231.0 | 18,577.0 | 38,474.0 | 24,105.0 | 19,980.0 | 24,878.0 | 25,473.0 | 21,859.0 | 21,183.0 | 19,170.0 | 14,487.0 | 10,983.0 | ||||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 19,709.0 | 24,105.0 | 21,859.0 | 14,487.0 | 13,985.0 | 17,305.0 | 18,107.0 | 18,972.0 | 13,732.0 | 14,523.0 | 20,927.0 | 14,911.0 | 19,355.0 | 15,810.0 | 10,768.0 | 7,770.0 | 4,083.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 393.0 | 417.0 | 1,068.0 | 17,121.0 | 11,200.0 | 1,982.0 | 1,580.0 | 22,935.0 | 24,644.0 | 18,566.0 | 8,279.0 | 6,178.0 | 8,303.0 | 3,615.0 | 2,041.0 | - | - |
| Cash And Short Term Investments | 20,102.0 | 24,522.0 | 22,927.0 | 31,608.0 | 25,185.0 | 19,287.0 | 19,687.0 | 41,907.0 | 38,376.0 | 33,089.0 | 29,206.0 | 21,089.0 | 27,658.0 | 19,425.0 | 12,809.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 17,178.0 | 14,842.0 | 14,873.0 | 15,283.0 | 13,576.0 | 14,481.0 | 14,098.0 | 11,699.0 | 10,734.0 | 10,985.0 | 11,713.0 | 11,309.0 | 9,774.0 | 9,646.0 | 9,719.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 14,191.0 | 12,444.0 | 11,181.0 | 10,387.0 | 9,344.0 | 9,020.0 | 8,599.0 | 8,144.0 | 8,053.0 | 8,184.0 | 7,878.0 | 7,495.0 | 5,378.0 | 5,180.0 | 5,052.0 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 54,364.0 | 48,768.0 | 47,776.0 | 47,679.0 | 46,804.0 | 43,332.0 | 41,851.0 | 37,773.0 | 36,648.0 | 36,685.0 | 37,133.0 | 34,654.0 | 30,426.0 | 29,251.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 11,991.0 | 10,311.0 | 9,632.0 | 11,055.0 | 9,505.0 | 8,544.0 | 7,537.0 | 6,918.0 | 6,668.0 | 7,633.0 | 6,266.0 | 5,831.0 | 5,623.0 | 5,541.0 | 7,503.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 39,438.0 | 30,651.0 | 25,881.0 | 29,985.0 | 32,635.0 | 26,494.0 | 27,684.0 | 22,442.0 | 12,857.0 | 15,122.0 | 13,328.0 | 11,489.0 | 9,156.0 | 8,223.0 | 8,120.0 | ||
| Common Equity | |||||||||||||||||
| Common Stock | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | ||
| Supplementary Data | |||||||||||||||||
| Total Debt | 41,438.0 | 32,400.0 | 27,350.0 | 32,116.0 | 34,434.0 | 27,696.0 | 30,284.0 | 24,142.0 | 19,861.0 | 18,760.0 | 18,180.0 | 16,165.0 | 9,169.0 | 8,257.0 | 11,852.0 | - | |
| 10,463.0 |
| 13,985.0 |
| 14,332.0 |
| 12,671.0 |
| 18,965.0 |
| 11,174.0 |
| 15,530.0 |
| 17,305.0 |
| 16,249.0 |
| 14,376.0 |
| 14,734.0 |
| 18,107.0 |
| 17,569.0 |
| 14,639.0 |
| 17,824.0 |
| 12,598.0 |
| 20,909.0 |
| 13,732.0 |
| 18,640.0 |
| 13,861.0 |
| 13,639.0 |
| 10,639.0 |
| 11,988.0 |
| 14,523.0 |
| 13,818.0 |
| 14,236.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 26,865.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 363.0 | 393.0 | 331.0 | 303.0 | 307.0 | 417.0 | 317.0 | 597.0 | 745.0 | 1,068.0 | 7,322.0 | 5,443.0 | 17,121.0 | 21,585.0 | 19,925.0 | 11,200.0 | 10,974.0 | 11,948.0 | 11,816.0 | 7,961.0 | 2,494.0 | 1,982.0 | 1,696.0 | 902.0 | 602.0 | 1,580.0 | 570.0 | 565.0 | 472.0 | 255.0 | 18,434.0 | 24,644.0 | 23,944.0 | 25,994.0 | 23,667.0 | 23,315.0 | 19,331.0 | 18,566.0 | 19,187.0 | 17,388.0 |
| Cash And Short Term Investments | 22,051.0 | 20,102.0 | 18,562.0 | 18,880.0 | 38,781.0 | 24,522.0 | 20,297.0 | 25,475.0 | 26,218.0 | 22,927.0 | 28,505.0 | 24,613.0 | 31,608.0 | 32,568.0 | 30,388.0 | 25,185.0 | 25,306.0 | 24,619.0 | 30,781.0 | 19,135.0 | 18,024.0 | 19,287.0 | 17,945.0 | 15,278.0 | 15,336.0 | 19,687.0 | 18,139.0 | 15,204.0 | 18,296.0 | 12,853.0 | 39,343.0 | 38,376.0 | 42,584.0 | 39,855.0 | 37,306.0 | 33,954.0 | 31,319.0 | 33,089.0 | 33,005.0 | 31,624.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 17,721.0 | 17,178.0 | 17,611.0 | 17,846.0 | 16,020.0 | 14,842.0 | 16,174.0 | 15,794.0 | 14,946.0 | 14,873.0 | 16,777.0 | 16,350.0 | 15,283.0 | 16,139.0 | 15,594.0 | 13,576.0 | 14,871.0 | 14,938.0 | 14,579.0 | 14,645.0 | 14,874.0 | 14,481.0 | 14,801.0 | 14,653.0 | 14,115.0 | 14,098.0 | 14,111.0 | 14,166.0 | 13,490.0 | 13,283.0 | 12,300.0 | 10,734.0 | 12,062.0 | 11,406.0 | 11,366.0 | 11,968.0 | 11,533.0 | 10,985.0 | 11,615.0 | 12,257.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 14,583.0 | 14,191.0 | 14,146.0 | 13,412.0 | 12,659.0 | 12,444.0 | 12,603.0 | 12,169.0 | 11,383.0 | 11,181.0 | 12,888.0 | 12,809.0 | 10,387.0 | 11,437.0 | 10,990.0 | 9,344.0 | 10,100.0 | 9,952.0 | 9,599.0 | 9,424.0 | 8,868.0 | 9,020.0 | 9,173.0 | 9,263.0 | 9,086.0 | 8,599.0 | 8,810.0 | 9,014.0 | 8,765.0 | 9,699.0 | 8,878.0 | 8,053.0 | 8,523.0 | 8,170.0 | 8,206.0 | 8,298.0 | 8,085.0 | 8,184.0 | 8,419.0 | 8,155.0 |
| Prepaid Expenses | 4,818.0 | 4,153.0 | 4,292.0 | 4,360.0 | 4,091.0 | 4,085.0 | 4,175.0 | 4,379.0 | 4,455.0 | 4,514.0 | 2,397.0 | 2,921.0 | 3,701.0 | 3,703.0 | 3,452.0 | 3,132.0 | 3,492.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 59,173.0 | 55,624.0 | 54,611.0 | 54,498.0 | 71,551.0 | 55,893.0 | 53,249.0 | 57,817.0 | 57,002.0 | 53,495.0 | 60,567.0 | 64,388.0 | 60,979.0 | 63,847.0 | 60,424.0 | 51,237.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 54,695.0 | 54,364.0 | 53,375.0 | 52,472.0 | 49,884.0 | 48,768.0 | 49,274.0 | 48,035.0 | 47,585.0 | 47,776.0 | 51,218.0 | 50,367.0 | 47,679.0 | 47,144.0 | 47,702.0 | 46,804.0 | 47,201.0 | 46,430.0 | 45,162.0 | 44,056.0 | 43,247.0 | 43,332.0 | 42,625.0 | 42,905.0 | 42,262.0 | 41,851.0 | 41,293.0 | 41,996.0 | 41,466.0 | 40,075.0 | 38,696.0 | 36,648.0 | 37,779.0 | 37,430.0 | 36,397.0 | 36,112.0 | 35,403.0 | 36,685.0 | 36,448.0 | 36,947.0 |
| Accumulated Depreciation | 31,425.0 | 31,195.0 | 31,037.0 | 30,523.0 | 29,013.0 | 28,250.0 | 28,795.0 | 28,287.0 | 27,953.0 | 27,878.0 | 30,642.0 | 30,193.0 | 28,717.0 | 28,790.0 | 29,001.0 | 28,038.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 23,270.0 | 23,169.0 | 22,338.0 | 21,949.0 | 20,871.0 | 20,518.0 | 20,479.0 | 19,748.0 | 19,632.0 | 19,898.0 | 20,576.0 | 20,174.0 | 18,962.0 | 18,354.0 | 18,701.0 | 18,766.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 48,558.0 | 48,772.0 | 48,048.0 | 48,117.0 | 44,468.0 | 44,200.0 | 44,799.0 | 44,250.0 | 36,616.0 | 36,558.0 | 45,440.0 | 45,575.0 | 25,436.0 | 34,166.0 | 34,935.0 | 36,393.0 | 35,819.0 | 35,688.0 | ||||||||||||||||||||||
| Intangible Assets | 49,061.0 | 50,403.0 | 48,737.0 | 49,835.0 | 36,755.0 | 37,618.0 | 39,490.0 | 39,725.0 | 34,286.0 | 34,175.0 | 46,246.0 | 47,448.0 | 46,392.0 | 42,408.0 | 44,420.0 | 53,402.0 | 50,244.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | 900.0 | - | - | 1,000.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 6,727.0 | 6,874.0 | 6,666.0 | 6,801.0 | 8,492.0 | 10,461.0 | 9,349.0 | 9,004.0 | 10,305.0 | 9,279.0 | 8,779.0 | 8,817.0 | 10,223.0 | 9,514.0 | 9,936.0 | 8,534.0 | 10,804.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 14,105.0 | 14,368.0 | 12,416.0 | 12,189.0 | 11,534.0 | 11,414.0 | 10,921.0 | 10,544.0 | 14,125.0 | 14,153.0 | 10,078.0 | 9,567.0 | 10,216.0 | 9,435.0 | 9,939.0 | 6,562.0 | 7,172.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 200,894.0 | 199,210.0 | 192,816.0 | 193,389.0 | 193,671.0 | 180,104.0 | 178,287.0 | 181,088.0 | 171,966.0 | 167,558.0 | 191,686.0 | 195,969.0 | 182,018.0 | 177,724.0 | 178,355.0 | 174,894.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 10,460.0 | 11,991.0 | 9,625.0 | 9,464.0 | 9,545.0 | 10,311.0 | 8,954.0 | 8,848.0 | 8,174.0 | 9,632.0 | 10,443.0 | 9,909.0 | 11,055.0 | 9,765.0 | 9,309.0 | 9,505.0 | 8,704.0 | 8,503.0 | 7,044.0 | 6,765.0 | 7,411.0 | 8,544.0 | 7,491.0 | 6,912.0 | 6,923.0 | 7,537.0 | 6,516.0 | 6,443.0 | 7,310.0 | 6,135.0 | 6,082.0 | 6,668.0 | 6,061.0 | 5,965.0 | 5,928.0 | 6,140.0 | 6,719.0 | 7,633.0 | 6,603.0 | 6,193.0 |
| Short Term Debt | 17,460.0 | 8,495.0 | 6,387.0 | 11,526.0 | 13,897.0 | 5,983.0 | 4,462.0 | 9,855.0 | 8,550.0 | 3,451.0 | 11,701.0 | 17,979.0 | 2,131.0 | 4,305.0 | 4,297.0 | 1,799.0 | 3,173.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 7,399.0 | 8,594.0 | 7,601.0 | 7,404.0 | 7,913.0 | 8,549.0 | 11,450.0 | 10,539.0 | 10,323.0 | 10,212.0 | 10,605.0 | 11,204.0 | 13,612.0 | 12,607.0 | 13,006.0 | 13,968.0 | 10,485.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 57,716.0 | 54,126.0 | 50,869.0 | 54,180.0 | 56,903.0 | 50,321.0 | 51,759.0 | 53,933.0 | 48,725.0 | 46,282.0 | 54,170.0 | 60,373.0 | 45,226.0 | 44,821.0 | 43,390.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 37,527.0 | 39,438.0 | 39,408.0 | 39,235.0 | 38,355.0 | 30,651.0 | 31,289.0 | 31,636.0 | 25,082.0 | 25,881.0 | 33,901.0 | 34,928.0 | 29,985.0 | 28,292.0 | 28,851.0 | 32,635.0 | 30,310.0 | 30,263.0 | 32,680.0 | 25,062.0 | 25,393.0 | 26,494.0 | 26,919.0 | 27,699.0 | 27,660.0 | 27,684.0 | 29,405.0 | 29,837.0 | 30,675.0 | 27,363.0 | 27,015.0 | 12,857.0 | 24,535.0 | 20,233.0 | 14,073.0 | 14,085.0 | 14,938.0 | 15,122.0 | 13,152.0 | 13,303.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7,011.0 | 6,791.0 | 5,988.0 | 3,799.0 | 2,428.0 | 2,448.0 | 2,952.0 | 2,635.0 | 3,172.0 | 3,193.0 | 3,627.0 | 4,417.0 | 7,487.0 | 5,015.0 | 6,424.0 | 7,214.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | 8,898.0 | - | - | 10,771.0 | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10,208.0 | 9,868.0 | 9,926.0 | 10,263.0 | 10,435.0 | 17,549.0 | 14,923.0 | 14,086.0 | 15,067.0 | 13,398.0 | 14,582.0 | 14,421.0 | 10,686.0 | 10,524.0 | 10,497.0 | 11,944.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 119,708.0 | 117,666.0 | 113,539.0 | 114,916.0 | 115,562.0 | 108,614.0 | 108,129.0 | 109,550.0 | 101,946.0 | 98,784.0 | 115,277.0 | 125,100.0 | 107,995.0 | 101,367.0 | 103,646.0 | 111,616.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 | 3,120.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 169,161.0 | 168,978.0 | 167,281.0 | 165,371.0 | 162,635.0 | 155,791.0 | 155,179.0 | 155,360.0 | 153,378.0 | 153,843.0 | 129,381.0 | 124,558.0 | 123,060.0 | 126,216.0 | 124,380.0 | 113,890.0 | 120,154.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (14,831.0) | (14,930.0) | (15,237.0) | (14,305.0) | (11,740.0) | (11,741.0) | (12,522.0) | (11,253.0) | (10,768.0) | (12,527.0) | (13,135.0) | (12,626.0) | (13,058.0) | (13,843.0) | (13,757.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 39,099.0 | 39,136.0 | 39,034.0 | 38,490.0 | 38,594.0 | 38,466.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 1,260.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 81,186.0 | 81,544.0 | 79,277.0 | 78,473.0 | 78,109.0 | 71,490.0 | 70,158.0 | 71,538.0 | 70,020.0 | 68,774.0 | 75,149.0 | 70,869.0 | 74,023.0 | 76,357.0 | 74,709.0 | 63,278.0 | ||||||||||||||||||||||||
| Total Equity | 81,186.0 | 81,544.0 | 79,277.0 | 78,473.0 | 78,109.0 | 71,490.0 | 70,158.0 | 71,538.0 | 70,020.0 | 68,774.0 | 76,409.0 | 70,869.0 | 74,023.0 | 76,357.0 | 74,709.0 | 63,278.0 | 69,580.0 | 65,834.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 54,987.0 | 47,933.0 | 45,795.0 | 50,761.0 | 52,252.0 | 36,634.0 | 35,751.0 | 41,491.0 | 33,632.0 | 29,332.0 | 45,602.0 | 52,907.0 | 32,116.0 | 32,597.0 | 33,148.0 | 34,434.0 | 33,483.0 | 33,613.0 | 37,758.0 | 30,394.0 | 27,583.0 | 27,696.0 | 29,218.0 | 29,418.0 | 29,368.0 | 30,480.0 | 32,083.0 | 32,533.0 | 34,581.0 | 34,572.0 | 32,370.0 | 19,861.0 | 26,243.0 | 23,349.0 | 19,750.0 | 19,307.0 | 18,983.0 | 18,760.0 | 15,267.0 | 17,122.0 |
| Net debt | 32,936.0 | 27,831.0 | 27,233.0 | 31,881.0 | 13,471.0 | 12,112.0 | 15,454.0 | 16,016.0 | 7,414.0 | 6,405.0 | 17,097.0 | 28,294.0 | 508.0 | 29.0 | 2,760.0 | 9,249.0 | 8,177.0 | 8,994.0 | ||||||||||||||||||||||
| Working Capital | 1,457.0 | 1,498.0 | 3,742.0 | 318.0 | 14,648.0 | 5,572.0 | 1,490.0 | 3,884.0 | 8,277.0 | 7,213.0 | 6,397.0 | 4,015.0 | 15,753.0 | 19,026.0 | 17,034.0 | 8,744.0 | 15,048.0 | |||||||||||||||||||||||
| Book Value | 81,186.0 | 81,544.0 | 79,277.0 | 78,473.0 | 78,109.0 | 71,490.0 | 70,158.0 | 71,538.0 | 70,020.0 | 68,774.0 | 75,149.0 | 70,869.0 | 74,023.0 | 76,357.0 | 74,709.0 | 63,278.0 | 69,580.0 | 65,834.0 | ||||||||||||||||||||||
| Tangible Book Value | (16,433.0) | (17,631.0) | (17,508.0) | (19,479.0) | (3,114.0) | (10,328.0) | (14,131.0) | (12,437.0) | (882.0) | (1,959.0) | (16,537.0) | (22,154.0) | 2,195.0 | (217.0) | (4,646.0) | (26,517.0) | (16,483.0) | |||||||||||||||||||||||
| 7,770.0 |
| 4,083.0 |
| - |
| - |
| - |
| Prepaid Expenses | 4,153.0 | 4,085.0 | 4,514.0 | 3,701.0 | 3,132.0 | 2,392.0 | 2,699.0 | 3,282.0 | 3,047.0 | 3,486.0 | 4,003.0 | 3,084.0 | 2,273.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | 41.0 | - | - | - | - | - | - | - |
| Total Current Assets | 55,624.0 | 55,893.0 | 53,495.0 | 60,979.0 | 51,237.0 | 45,274.0 | 46,033.0 | 65,032.0 | 60,210.0 | 55,744.0 | 56,407.0 | 46,116.0 | 47,307.0 | 39,541.0 | 34,377.0 | - | - |
| - |
| - |
| - |
| Accumulated Depreciation | 31,195.0 | 28,250.0 | 27,878.0 | 28,717.0 | 28,038.0 | 25,674.0 | 24,816.0 | 21,861.0 | 20,743.0 | 20,559.0 | 20,423.0 | 18,557.0 | 15,873.0 | 14,492.0 | - | - | - |
| Property,Plant & Equipment Net | 23,169.0 | 20,518.0 | 19,898.0 | 18,962.0 | 18,766.0 | 17,658.0 | 17,035.0 | 15,912.0 | 15,905.0 | 16,126.0 | 16,710.0 | 16,097.0 | 14,553.0 | 14,759.0 | 14,365.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 48,772.0 | 44,200.0 | 36,558.0 | 25,436.0 | 36,393.0 | 33,639.0 | 30,453.0 | 22,805.0 | 21,629.0 | 21,832.0 | 22,798.0 | 22,424.0 | 15,294.0 | 14,862.0 | 13,719.0 | - | - |
| Intangible Assets | 50,403.0 | 37,618.0 | 34,175.0 | 46,392.0 | 53,402.0 | 47,643.0 | 47,611.0 | 26,876.0 | 25,764.0 | 27,222.0 | 27,947.0 | 28,752.0 | 16,716.0 | 16,323.0 | 13,976.0 | - | - |
| Operating Lease Right Of Use Assets | 1,300.0 | 1,100.0 | 1,000.0 | 900.0 | 1,000.0 | 1,000.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6,874.0 | 10,461.0 | 9,279.0 | 10,223.0 | 8,534.0 | 7,819.0 | 7,640.0 | 6,148.0 | 5,490.0 | 6,202.0 | 3,872.0 | 4,541.0 | 5,096.0 | 5,507.0 | 5,841.0 | - | - |
| Other Non-Current Assets | 14,368.0 | 11,414.0 | 14,153.0 | 10,216.0 | 6,562.0 | 5,695.0 | 4,182.0 | 4,435.0 | 4,413.0 | 3,232.0 | 4,949.0 | 3,417.0 | 3,942.0 | 3,690.0 | 2,634.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 45,848.0 | 45,154.0 | - | - | - |
| Total Assets | 199,210.0 | 180,104.0 | 167,558.0 | 182,018.0 | 174,894.0 | 157,728.0 | 152,954.0 | 141,208.0 | 133,411.0 | 130,358.0 | 132,683.0 | 121,347.0 | 102,908.0 | 94,682.0 | 84,912.0 | - | - |
| - |
| - |
| Short Term Debt | 2,000.0 | 1,749.0 | 1,469.0 | 2,131.0 | 1,799.0 | 1,202.0 | 2,600.0 | 1,700.0 | 7,004.0 | 3,638.0 | 4,852.0 | 4,676.0 | 13.0 | 34.0 | 3,732.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | 269.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 8,594.0 | 8,549.0 | 10,212.0 | 13,612.0 | 13,968.0 | 9,715.0 | 7,601.0 | 5,635.0 | 5,411.0 | 6,553.0 | 7,685.0 | 7,299.0 | 4,100.0 | 4,625.0 | 5,531.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 54,126.0 | 50,321.0 | 46,282.0 | 45,226.0 | 42,493.0 | 35,964.0 | 31,230.0 | 26,287.0 | 27,747.0 | 25,031.0 | 25,675.0 | 24,262.0 | 23,072.0 | 21,731.0 | 20,852.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | 716.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6,791.0 | 2,448.0 | 3,193.0 | 7,487.0 | 7,214.0 | 5,958.0 | 7,506.0 | 2,910.0 | 2,562.0 | 2,447.0 | 3,989.0 | 3,136.0 | 1,447.0 | 1,424.0 | 1,432.0 | - | - |
| Pension Obligations | 6,957.0 | 7,255.0 | 7,149.0 | 8,898.0 | 10,771.0 | 10,663.0 | 9,951.0 | 9,615.0 | 8,854.0 | 9,972.0 | 7,784.0 | 9,082.0 | 6,087.0 | 6,769.0 | 7,791.0 | - | - |
| Other Non-Current Liabilities | 9,868.0 | 17,549.0 | 13,398.0 | 10,686.0 | 11,944.0 | 11,734.0 | 8,589.0 | 9,536.0 | 10,241.0 | 8,034.0 | 7,854.0 | 8,552.0 | 6,567.0 | 5,947.0 | 4,206.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 117,666.0 | 108,614.0 | 98,784.0 | 107,995.0 | 111,616.0 | 98,257.0 | 93,202.0 | 70,790.0 | 62,261.0 | 60,606.0 | 58,630.0 | 56,521.0 | 46,329.0 | 44,094.0 | 42,401.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 168,978.0 | 155,791.0 | 153,843.0 | 123,060.0 | 113,890.0 | 110,659.0 | 106,216.0 | 110,551.0 | 103,879.0 | 97,245.0 | 89,493.0 | 85,992.0 | 77,773.0 | 70,306.0 | 63,379.0 | - | - |
| Accumulated Other Comprehensive Income | (14,930.0) | (11,741.0) | (12,527.0) | (13,058.0) | (15,242.0) | (15,891.0) | (15,222.0) | (14,901.0) | (13,165.0) | (10,722.0) | (2,860.0) | (5,810.0) | (3,531.0) | (3,058.0) | (4,955.0) | - | - |
| Treasury Stock | 75,624.0 | 75,680.0 | 75,662.0 | 39,099.0 | 38,490.0 | 38,417.0 | 34,362.0 | 28,352.0 | 22,684.0 | 19,891.0 | 15,700.0 | 18,476.0 | 20,783.0 | 19,780.0 | 19,033.0 | 14,388.0 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 590.0 | - | - | - |
| Total Stockholders Equity | 81,544.0 | 71,490.0 | 68,774.0 | 74,023.0 | 63,278.0 | 59,471.0 | 59,752.0 | 70,418.0 | 71,150.0 | 69,752.0 | 74,053.0 | 64,826.0 | 56,579.0 | 50,588.0 | 42,511.0 | 43,319.0 | 39,318.0 |
| Total Equity | 81,544.0 | 71,490.0 | 68,774.0 | 74,023.0 | 63,278.0 | 59,471.0 | 59,752.0 | 70,418.0 | 71,150.0 | 69,752.0 | 74,053.0 | 64,826.0 | 56,579.0 | 50,588.0 | 42,511.0 | 43,319.0 | 39,318.0 |
| - |
| Net debt | 21,336.0 | 7,878.0 | 4,423.0 | 508.0 | 9,249.0 | 8,409.0 | 10,597.0 | (17,765.0) | (18,515.0) | (14,329.0) | (11,026.0) | (4,924.0) | (18,489.0) | (11,168.0) | (957.0) | - | - |
| Working Capital | 1,498.0 | 5,572.0 | 7,213.0 | 15,753.0 | 8,744.0 | 9,310.0 | 14,803.0 | 38,745.0 | 32,463.0 | 30,713.0 | 30,732.0 | 21,854.0 | 24,235.0 | 17,810.0 | 13,525.0 | - | - |
| Book Value | 81,544.0 | 71,490.0 | 68,774.0 | 74,023.0 | 63,278.0 | 59,471.0 | 59,752.0 | 70,418.0 | 71,150.0 | 69,752.0 | 74,053.0 | 64,826.0 | 56,579.0 | 50,588.0 | 42,511.0 | 43,319.0 | 39,318.0 |
| Tangible Book Value | (17,631.0) | (10,328.0) | (1,959.0) | 2,195.0 | (26,517.0) | (21,811.0) | (18,312.0) | 20,737.0 | 23,757.0 | 20,698.0 | 23,308.0 | 13,650.0 | 24,569.0 | 19,403.0 | 14,816.0 | - | - |
| 3,024.0 |
| 2,528.0 |
| 2,588.0 |
| 2,358.0 |
| 2,392.0 |
| 2,220.0 |
| 2,411.0 |
| 2,599.0 |
| 2,699.0 |
| 2,569.0 |
| 2,641.0 |
| 2,537.0 |
| 2,954.0 |
| 2,826.0 |
| 3,047.0 |
| 3,122.0 |
| 3,307.0 |
| 3,010.0 |
| 3,058.0 |
| 3,731.0 |
| 3,486.0 |
| 3,107.0 |
| 3,982.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 509.0 |
| 53,769.0 |
| 52,533.0 |
| 57,578.0 |
| 45,892.0 |
| 44,226.0 |
| 45,274.0 |
| 44,333.0 |
| 41,799.0 |
| 41,987.0 |
| 46,033.0 |
| 45,438.0 |
| 42,768.0 |
| 43,088.0 |
| 38,789.0 |
| 63,347.0 |
| 60,210.0 |
| 66,291.0 |
| 62,738.0 |
| 63,494.0 |
| 61,001.0 |
| 58,192.0 |
| 59,311.0 |
| 59,973.0 |
| 60,119.0 |
| 28,569.0 |
| 28,063.0 |
| 27,307.0 |
| 26,458.0 |
| 25,846.0 |
| 25,674.0 |
| 25,577.0 |
| 25,657.0 |
| 25,262.0 |
| 24,816.0 |
| 24,661.0 |
| 24,956.0 |
| 24,461.0 |
| 23,617.0 |
| 22,505.0 |
| 20,743.0 |
| 21,807.0 |
| 21,466.0 |
| 20,846.0 |
| 20,529.0 |
| 20,039.0 |
| 20,559.0 |
| 20,644.0 |
| 20,792.0 |
| 18,632.0 |
| 18,367.0 |
| 17,855.0 |
| 17,598.0 |
| 17,401.0 |
| 17,658.0 |
| 17,048.0 |
| 17,248.0 |
| 17,000.0 |
| 17,035.0 |
| 16,632.0 |
| 17,040.0 |
| 17,005.0 |
| 16,458.0 |
| 16,191.0 |
| 15,905.0 |
| 15,972.0 |
| 15,964.0 |
| 15,551.0 |
| 15,583.0 |
| 15,364.0 |
| 16,126.0 |
| 15,804.0 |
| 16,155.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34,307.0 |
| 33,890.0 |
| 33,471.0 |
| 33,639.0 |
| 33,291.0 |
| 33,661.0 |
| 31,450.0 |
| 30,453.0 |
| 30,346.0 |
| 31,149.0 |
| 31,906.0 |
| 31,234.0 |
| 24,844.0 |
| 21,629.0 |
| 22,104.0 |
| 21,848.0 |
| 21,279.0 |
| 21,493.0 |
| 21,345.0 |
| 21,832.0 |
| 21,636.0 |
| 21,989.0 |
| 51,110.0 |
| 47,006.0 |
| 47,413.0 |
| 47,338.0 |
| 47,643.0 |
| 47,846.0 |
| 49,332.0 |
| 46,898.0 |
| 47,611.0 |
| 50,056.0 |
| 52,365.0 |
| 53,228.0 |
| 54,942.0 |
| 29,466.0 |
| 25,764.0 |
| 25,694.0 |
| 25,840.0 |
| 25,988.0 |
| 27,017.0 |
| 27,025.0 |
| 27,222.0 |
| 26,304.0 |
| 27,122.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 963.0 |
| 980.0 |
| 879.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,321.0 |
| 7,816.0 |
| 7,805.0 |
| 7,539.0 |
| 7,819.0 |
| 7,696.0 |
| 7,647.0 |
| 7,533.0 |
| 7,640.0 |
| 8,472.0 |
| 8,785.0 |
| 7,105.0 |
| 6,111.0 |
| 6,380.0 |
| 5,490.0 |
| 5,776.0 |
| 5,678.0 |
| 3,150.0 |
| 3,087.0 |
| 3,059.0 |
| 3,396.0 |
| 3,347.0 |
| 3,380.0 |
| 6,538.0 |
| 6,131.0 |
| 5,782.0 |
| 5,042.0 |
| 5,695.0 |
| 5,307.0 |
| 5,430.0 |
| 5,159.0 |
| 4,182.0 |
| 4,421.0 |
| 4,518.0 |
| 4,971.0 |
| 5,273.0 |
| 4,690.0 |
| 4,413.0 |
| 3,977.0 |
| 4,163.0 |
| 3,804.0 |
| 3,855.0 |
| 3,605.0 |
| 3,232.0 |
| 5,033.0 |
| 6,435.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176,440.0 |
| 172,557.0 |
| 170,693.0 |
| 158,380.0 |
| 155,017.0 |
| 157,728.0 |
| 155,521.0 |
| 155,117.0 |
| 150,027.0 |
| 152,954.0 |
| 155,365.0 |
| 156,625.0 |
| 157,303.0 |
| 152,807.0 |
| 144,918.0 |
| 133,411.0 |
| 139,814.0 |
| 136,231.0 |
| 133,266.0 |
| 132,036.0 |
| 128,590.0 |
| 131,119.0 |
| 132,097.0 |
| 135,200.0 |
| 3,350.0 |
| 5,078.0 |
| 5,332.0 |
| 2,190.0 |
| 1,202.0 |
| 2,299.0 |
| 1,719.0 |
| 1,708.0 |
| 2,796.0 |
| 2,678.0 |
| 2,696.0 |
| 3,906.0 |
| 7,209.0 |
| 5,355.0 |
| 7,004.0 |
| 1,708.0 |
| 3,116.0 |
| 5,677.0 |
| 5,222.0 |
| 4,045.0 |
| 3,638.0 |
| 2,115.0 |
| 3,819.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 266.0 |
| 262.0 |
| 249.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,223.0 |
| 9,629.0 |
| 8,940.0 |
| 8,384.0 |
| 9,715.0 |
| 9,004.0 |
| 8,297.0 |
| 7,946.0 |
| 7,601.0 |
| 6,394.0 |
| 6,535.0 |
| 7,304.0 |
| 6,076.0 |
| 5,262.0 |
| 5,411.0 |
| 5,650.0 |
| 4,996.0 |
| 5,062.0 |
| 5,319.0 |
| 5,575.0 |
| 6,553.0 |
| 6,188.0 |
| 7,178.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42,493.0 |
| 38,721.0 |
| 40,932.0 |
| 38,847.0 |
| 36,772.0 |
| 33,689.0 |
| 35,964.0 |
| 35,162.0 |
| 31,353.0 |
| 29,111.0 |
| 31,230.0 |
| 27,488.0 |
| 27,081.0 |
| 30,537.0 |
| 28,872.0 |
| 25,119.0 |
| 27,747.0 |
| 21,536.0 |
| 22,134.0 |
| 25,260.0 |
| 24,512.0 |
| 23,836.0 |
| 25,085.0 |
| 22,982.0 |
| 24,359.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 726.0 |
| 749.0 |
| 656.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,016.0 |
| 6,507.0 |
| 5,615.0 |
| 5,532.0 |
| 5,766.0 |
| 5,958.0 |
| 6,526.0 |
| 7,725.0 |
| 7,394.0 |
| 7,506.0 |
| 7,666.0 |
| 8,057.0 |
| 8,368.0 |
| 4,846.0 |
| 3,308.0 |
| 2,562.0 |
| 2,849.0 |
| 2,877.0 |
| 3,561.0 |
| 3,702.0 |
| 3,584.0 |
| 3,154.0 |
| 4,063.0 |
| 4,491.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,609.0 |
| 8,854.0 |
| 8,359.0 |
| 8,591.0 |
| 9,515.0 |
| 9,633.0 |
| 9,750.0 |
| 9,972.0 |
| 7,551.0 |
| 7,626.0 |
| 12,724.0 |
| 11,941.0 |
| 12,149.0 |
| 11,034.0 |
| 10,944.0 |
| 11,734.0 |
| 11,381.0 |
| 10,102.0 |
| 8,928.0 |
| 8,589.0 |
| 9,281.0 |
| 8,876.0 |
| 9,017.0 |
| 10,117.0 |
| 9,526.0 |
| 10,241.0 |
| 10,062.0 |
| 9,749.0 |
| 9,303.0 |
| 8,973.0 |
| 8,604.0 |
| 8,034.0 |
| 7,758.0 |
| 7,373.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106,860.0 |
| 106,723.0 |
| 106,220.0 |
| 95,402.0 |
| 93,723.0 |
| 98,257.0 |
| 97,311.0 |
| 94,332.0 |
| 91,072.0 |
| 93,202.0 |
| 92,476.0 |
| 93,370.0 |
| 97,143.0 |
| 80,885.0 |
| 74,577.0 |
| 62,261.0 |
| 67,341.0 |
| 63,584.0 |
| 61,712.0 |
| 60,905.0 |
| 60,712.0 |
| 61,367.0 |
| 55,506.0 |
| 57,152.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116,508.0 |
| 114,831.0 |
| 113,898.0 |
| 112,901.0 |
| 110,659.0 |
| 109,242.0 |
| 109,809.0 |
| 106,650.0 |
| 106,216.0 |
| 106,123.0 |
| 104,339.0 |
| 101,793.0 |
| 113,208.0 |
| 111,643.0 |
| 103,879.0 |
| 106,738.0 |
| 104,990.0 |
| 102,748.0 |
| 101,352.0 |
| 98,656.0 |
| 97,245.0 |
| 96,560.0 |
| 93,745.0 |
| (15,242.0) |
| (15,100.0) |
| (15,328.0) |
| (14,938.0) |
| (15,533.0) |
| (16,243.0) |
| (15,891.0) |
| (15,533.0) |
| (14,969.0) |
| (15,517.0) |
| (15,222.0) |
| (14,777.0) |
| (12,608.0) |
| (13,199.0) |
| (13,234.0) |
| (14,522.0) |
| (13,165.0) |
| (12,707.0) |
| (12,391.0) |
| (12,861.0) |
| (12,054.0) |
| (13,300.0) |
| (10,722.0) |
| (5,382.0) |
| (3,007.0) |
| 38,540.0 |
| 38,507.0 |
| 38,484.0 |
| 38,417.0 |
| 38,619.0 |
| 37,175.0 |
| 35,298.0 |
| 34,362.0 |
| 31,577.0 |
| 31,596.0 |
| 31,554.0 |
| 31,172.0 |
| 29,900.0 |
| 22,684.0 |
| 24,678.0 |
| 23,072.0 |
| 21,453.0 |
| 21,287.0 |
| 20,598.0 |
| 19,891.0 |
| 17,707.0 |
| 15,810.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69,580.0 |
| 65,834.0 |
| 64,473.0 |
| 62,978.0 |
| 61,294.0 |
| 59,471.0 |
| 58,210.0 |
| 60,785.0 |
| 58,955.0 |
| 59,752.0 |
| 62,889.0 |
| 63,255.0 |
| 60,160.0 |
| 71,922.0 |
| 70,341.0 |
| 71,150.0 |
| 72,473.0 |
| 72,647.0 |
| 71,554.0 |
| 71,131.0 |
| 67,878.0 |
| 69,752.0 |
| 76,591.0 |
| 78,048.0 |
| 64,473.0 |
| 62,978.0 |
| 61,294.0 |
| 59,471.0 |
| 58,210.0 |
| 60,785.0 |
| 58,955.0 |
| 59,752.0 |
| 62,889.0 |
| 63,255.0 |
| 60,160.0 |
| 71,922.0 |
| 70,341.0 |
| 71,150.0 |
| 72,473.0 |
| 72,647.0 |
| 71,554.0 |
| 71,131.0 |
| 67,878.0 |
| 69,752.0 |
| 76,591.0 |
| 78,048.0 |
| 6,977.0 |
| 11,259.0 |
| 9,559.0 |
| 8,409.0 |
| 11,273.0 |
| 14,140.0 |
| 14,032.0 |
| 10,793.0 |
| 13,944.0 |
| 17,329.0 |
| 16,285.0 |
| 21,719.0 |
| (6,973.0) |
| (18,515.0) |
| (16,341.0) |
| (16,506.0) |
| (17,556.0) |
| (14,647.0) |
| (12,336.0) |
| (14,329.0) |
| (17,738.0) |
| (14,502.0) |
| 11,601.0 |
| 18,731.0 |
| 9,120.0 |
| 10,537.0 |
| 9,310.0 |
| 9,171.0 |
| 10,446.0 |
| 12,876.0 |
| 14,803.0 |
| 17,950.0 |
| 15,687.0 |
| 12,551.0 |
| 9,917.0 |
| 38,228.0 |
| 32,463.0 |
| 44,755.0 |
| 40,604.0 |
| 38,234.0 |
| 36,489.0 |
| 34,356.0 |
| 34,226.0 |
| 36,991.0 |
| 35,760.0 |
| 64,473.0 |
| 62,978.0 |
| 61,294.0 |
| 59,471.0 |
| 58,210.0 |
| 60,785.0 |
| 58,955.0 |
| 59,752.0 |
| 62,889.0 |
| 63,255.0 |
| 60,160.0 |
| 71,922.0 |
| 70,341.0 |
| 71,150.0 |
| 72,473.0 |
| 72,647.0 |
| 71,554.0 |
| 71,131.0 |
| 67,878.0 |
| 69,752.0 |
| 76,591.0 |
| 78,048.0 |
| (20,964.0) |
| (16,840.0) |
| (18,325.0) |
| (19,515.0) |
| (21,811.0) |
| (22,927.0) |
| (22,208.0) |
| (19,393.0) |
| (18,312.0) |
| (17,513.0) |
| (20,259.0) |
| (24,974.0) |
| (14,254.0) |
| 16,031.0 |
| 23,757.0 |
| 24,675.0 |
| 24,959.0 |
| 24,287.0 |
| 22,621.0 |
| 19,508.0 |
| 20,698.0 |
| 28,651.0 |
| 28,937.0 |