| (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 | 10,270.0 | 10,828.0 | 9,366.0 | 9,519.0 | 9,684.0 | 6,795.0 | 6,480.0 | 9,077.0 | 6,102.0 | 8,555.0 | 7,309.0 | 8,958.0 | 10,414.0 | 8,442.0 | 12,803.0 | 8,517.0 | 7,021.0 | |||
| Restricted Cash | 740.0 | 660.0 | 326.0 | 306.0 | 341.0 | 315.0 | 257.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | 2,348.0 | 3,228.0 | 5,013.0 | 5,317.0 | 4,051.0 | 4,269.0 | 3,665.0 | 3,147.0 | 3,092.0 | 144.0 | 138.0 | 62.0 | |||
| Cash And Short Term Investments | 10,270.0 | 10,828.0 | 9,366.0 | 9,519.0 | 9,684.0 | 9,143.0 | 9,708.0 | 14,090.0 | 11,419.0 | 12,606.0 | 11,578.0 | 12,623.0 | 13,561.0 | 11,534.0 | 12,947.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 3,038.0 | 3,569.0 | 3,410.0 | 3,487.0 | 3,512.0 | 3,144.0 | 3,971.0 | 3,685.0 | 3,966.0 | 3,856.0 | 3,941.0 | 4,466.0 | 4,873.0 | 4,759.0 | 4,920.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 4,425.0 | 4,728.0 | 4,424.0 | 4,233.0 | 3,414.0 | 3,266.0 | 3,379.0 | 3,071.0 | 2,954.0 | 2,675.0 | 2,902.0 | 3,100.0 | 3,277.0 | 3,264.0 | 3,092.0 | 2,650.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 18,732.0 | 19,873.0 | 18,469.0 | 19,075.0 | 18,862.0 | 19,700.0 | 18,921.0 | 17,611.0 | 17,884.0 | 21,256.0 | 22,354.0 | 25,258.0 | 25,032.0 | 23,486.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | 35,547.0 | 36,377.0 | 38,116.0 | 40,125.0 | 27,516.0 | 25,376.0 | 31,202.0 | 29,684.0 | 28,311.0 | 19,010.0 | 19,154.0 | 14,736.0 | 13,656.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | 37,507.0 | 36,776.0 | 39,454.0 | 40,610.0 | 31,769.0 | 30,379.0 | 34,506.0 | 33,211.0 | 30,987.0 | 22,560.0 | 20,178.0 | 16,313.0 | 15,697.0 | 15,317.0 | ||||
| (in millions of USD) | Q2 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 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 10,574.0 | 10,270.0 | 12,732.0 | 9,590.0 | 8,417.0 | 10,828.0 | 13,938.0 | 13,708.0 | 10,443.0 | 9,366.0 | 11,883.0 | 12,564.0 | 12,004.0 | 9,519.0 | ||||||||||||||||||||||||||
| 4,701.0 |
| 4,093.0 |
| 2,440.0 |
| - |
| - |
| - |
| - |
| - |
| 8,655.0 |
| 7,083.0 |
| 4,701.0 |
| 4,093.0 |
| 2,440.0 |
| 4,430.0 |
| 3,758.0 |
| 3,090.0 |
| - |
| - |
| 2,354.0 |
| 2,187.0 |
| - |
| - |
| Prepaid Expenses | 2,433.0 | 2,998.0 | 5,235.0 | 3,240.0 | 2,994.0 | 1,916.0 | 1,886.0 | 2,059.0 | 2,052.0 | 2,481.0 | 2,752.0 | 3,066.0 | 2,886.0 | 2,781.0 | 3,450.0 | 3,162.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | 0.0 | 219.0 | 2,797.0 | - | - | 0.0 | 2,973.0 | 0.0 | - | - | - | - | - |
| Total Current Assets | 31,044.0 | 25,997.0 | 26,732.0 | 22,591.0 | 22,545.0 | 19,240.0 | 20,411.0 | 24,930.0 | 29,962.0 | 34,010.0 | 33,395.0 | 32,986.0 | 31,304.0 | 30,328.0 | 25,497.0 | 21,579.0 | 17,551.0 | 12,176.0 | - | - |
| 23,151.0 |
| 21,706.0 |
| 16,467.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 8,083.0 | 8,013.0 | 8,246.0 | 10,621.0 | 9,783.0 | 10,625.0 | 10,065.0 | 9,010.0 | 8,212.0 | 6,979.0 | 6,906.0 | - | - | - |
| Property,Plant & Equipment Net | 9,613.0 | 10,303.0 | 9,236.0 | 9,841.0 | 9,920.0 | 10,777.0 | 10,838.0 | 9,598.0 | 9,638.0 | 10,635.0 | 12,571.0 | 14,633.0 | 14,967.0 | 14,476.0 | 14,939.0 | 14,727.0 | 9,561.0 | 8,326.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 20,235.0 | 18,087.0 | 19,671.0 | 18,264.0 | 17,598.0 | 19,273.0 | 19,025.0 | 19,412.0 | 20,863.0 | 16,260.0 | 12,318.0 | 9,947.0 | 10,393.0 | 9,216.0 | 7,233.0 | 6,954.0 | 6,217.0 | 5,316.0 | - | - |
| Goodwill | 15,491.0 | 18,139.0 | 18,358.0 | 18,782.0 | 19,363.0 | 17,506.0 | 16,764.0 | 14,109.0 | 13,649.0 | 10,629.0 | 11,289.0 | 12,100.0 | 12,312.0 | 12,255.0 | 12,219.0 | 11,665.0 | 4,224.0 | 4,029.0 | - | - |
| Intangible Assets | - | - | 355.0 | 460.0 | 574.0 | 424.0 | 517.0 | 639.0 | 1,125.0 | 598.0 | 690.0 | 880.0 | 969.0 | 1,039.0 | 1,137.0 | 1,264.0 | 344.0 | - | - | - |
| Operating Lease Right Of Use Assets | 1,697.0 | 1,182.0 | 1,328.0 | 1,406.0 | 1,418.0 | 1,548.0 | 1,372.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,206.0 | 1,319.0 | 1,561.0 | 1,746.0 | 2,129.0 | 2,460.0 | 2,412.0 | 2,674.0 | 346.0 | 326.0 | 360.0 | 319.0 | 328.0 | 403.0 | 243.0 | 98.0 | 96.0 | - | - | - |
| Other Non-Current Assets | 14,696.0 | 13,403.0 | 7,796.0 | 6,189.0 | 6,731.0 | 6,184.0 | 6,075.0 | 4,148.0 | 4,244.0 | 4,248.0 | 4,110.0 | 4,352.0 | 4,661.0 | 3,585.0 | 3,495.0 | 2,121.0 | 1,976.0 | 1,733.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 104,816.0 | 100,549.0 | 97,703.0 | 92,763.0 | 94,354.0 | 87,296.0 | 86,381.0 | 83,216.0 | 87,896.0 | 87,270.0 | 89,996.0 | 91,968.0 | 90,055.0 | 86,174.0 | 79,974.0 | 72,921.0 | 48,671.0 | 40,519.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | 1,960.0 | 399.0 | 1,338.0 | 485.0 | 4,253.0 | 5,003.0 | 3,304.0 | 3,527.0 | 2,676.0 | 3,550.0 | 1,024.0 | 1,577.0 | 2,041.0 | 1,276.0 | 51.0 | 465.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 321.0 | 290.0 | 361.0 | 341.0 | 310.0 | 322.0 | 281.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,068.0 | 720.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 21,281.0 | 25,249.0 | 23,571.0 | 19,724.0 | 19,950.0 | 14,601.0 | 26,973.0 | 28,782.0 | 26,745.0 | 26,532.0 | 26,929.0 | 32,372.0 | 27,811.0 | 27,821.0 | 24,283.0 | 18,508.0 | 13,721.0 | 12,988.0 | - | - |
| 14,041.0 |
| 5,059.0 |
| 2,781.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,401.0 | 923.0 | 1,001.0 | 1,113.0 | 1,161.0 | 1,300.0 | 1,111.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,406.0 | 2,469.0 | 2,639.0 | 2,914.0 | 2,821.0 | 1,833.0 | 2,284.0 | 2,354.0 | 2,941.0 | 3,753.0 | 4,691.0 | 5,636.0 | 6,152.0 | 4,981.0 | 4,694.0 | 4,261.0 | 1,580.0 | 877.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4,735.0 | 4,084.0 | 8,466.0 | 7,922.0 | 8,607.0 | 9,453.0 | 8,510.0 | 7,646.0 | 8,031.0 | 4,081.0 | 4,301.0 | 4,389.0 | 3,498.0 | 5,468.0 | 5,420.0 | 4,794.0 | 2,965.0 | 3,011.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 70,541.0 | 74,177.0 | 70,223.0 | 66,937.0 | 69,494.0 | 66,012.0 | 65,283.0 | 64,158.0 | 68,919.0 | 64,050.0 | 64,232.0 | 61,407.0 | 56,615.0 | 53,006.0 | 48,053.0 | 41,604.0 | 23,325.0 | 19,657.0 | - | - |
| 880.0 |
| 880.0 |
| 880.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 80,382.0 | 76,054.0 | 73,782.0 | 71,019.0 | 69,094.0 | 66,555.0 | 65,855.0 | 63,234.0 | 60,430.0 | 65,502.0 | 65,018.0 | 63,408.0 | 61,660.0 | 58,045.0 | 53,621.0 | 49,278.0 | 41,537.0 | 38,513.0 | - | - |
| Accumulated Other Comprehensive Income | (14,131.0) | (16,843.0) | (14,275.0) | (14,895.0) | (14,330.0) | (14,601.0) | (13,544.0) | (12,814.0) | (10,305.0) | (11,205.0) | (10,174.0) | (5,777.0) | (3,432.0) | (3,385.0) | (2,774.0) | (1,450.0) | (757.0) | (2,674.0) | - | - |
| Treasury Stock | 56,423.0 | 55,916.0 | 54,535.0 | 52,601.0 | 51,641.0 | 52,016.0 | 52,244.0 | 51,719.0 | 50,677.0 | 47,988.0 | 45,066.0 | 42,225.0 | 39,091.0 | 35,009.0 | 31,304.0 | 27,762.0 | 25,398.0 | 24,213.0 | - | - |
| Minority Interest | 2,106.0 | 1,516.0 | 1,539.0 | 1,721.0 | 1,861.0 | 1,985.0 | 2,117.0 | 2,077.0 | 1,905.0 | 158.0 | 210.0 | 241.0 | 267.0 | 378.0 | 286.0 | 314.0 | 547.0 | 390.0 | - | - |
| Total Stockholders Equity | 32,169.0 | 24,856.0 | 25,941.0 | 24,105.0 | 22,999.0 | 19,299.0 | 18,981.0 | 16,981.0 | 17,072.0 | 23,062.0 | 25,554.0 | 30,320.0 | 33,173.0 | 32,790.0 | 31,635.0 | 31,003.0 | 24,799.0 | 20,472.0 | 0.0 | 0.0 |
| Total Equity | 34,275.0 | 26,372.0 | 27,480.0 | 25,826.0 | 24,860.0 | 21,284.0 | 21,098.0 | 19,058.0 | 18,977.0 | 23,220.0 | 25,764.0 | 30,561.0 | 33,440.0 | 33,168.0 | 31,921.0 | 31,317.0 | 25,346.0 | 20,862.0 | 0.0 | 0.0 |
| 5,110.0 |
| 3,246.0 |
| - |
| - |
| Net debt | - | - | 28,141.0 | 27,257.0 | 29,770.0 | 31,467.0 | 22,061.0 | 16,289.0 | 23,087.0 | 20,605.0 | 19,409.0 | 9,937.0 | 6,617.0 | 4,779.0 | 2,750.0 | 6,662.0 | (1,973.0) | (1,455.0) | - | - |
| Working Capital | 9,763.0 | 748.0 | 3,161.0 | 2,867.0 | 2,595.0 | 4,639.0 | (6,562.0) | (3,852.0) | 3,217.0 | 7,478.0 | 6,466.0 | 614.0 | 3,493.0 | 2,507.0 | 1,214.0 | 3,071.0 | 3,830.0 | (812.0) | - | - |
| Book Value | 32,169.0 | 24,856.0 | 25,941.0 | 24,105.0 | 22,999.0 | 19,299.0 | 18,981.0 | 16,981.0 | 17,072.0 | 23,062.0 | 25,554.0 | 30,320.0 | 33,173.0 | 32,790.0 | 31,635.0 | 31,003.0 | 24,799.0 | 20,472.0 | 0.0 | 0.0 |
| Tangible Book Value | 16,678.0 | 6,717.0 | 7,228.0 | 4,863.0 | 3,062.0 | 1,369.0 | 1,700.0 | 2,233.0 | 2,298.0 | 11,835.0 | 13,575.0 | 17,340.0 | 19,892.0 | 19,496.0 | 18,279.0 | 18,074.0 | 20,231.0 | 16,443.0 | - | - |
| 10,127.0 |
| 7,681.0 |
| 9,684.0 |
| 9,188.0 |
| 8,484.0 |
| 6,795.0 |
| 11,385.0 |
| 10,037.0 |
| 13,561.0 |
| 6,480.0 |
| 7,531.0 |
| 6,731.0 |
| 5,848.0 |
| 9,077.0 |
| 9,221.0 |
| 8,149.0 |
| 8,291.0 |
| 6,102.0 |
| 12,528.0 |
| 12,528.0 |
| 12,120.0 |
| 8,555.0 |
| 11,147.0 |
| 8,748.0 |
| 7,309.0 |
| 8,805.0 |
| Restricted Cash | 421.0 | 740.0 | 632.0 | 613.0 | 397.0 | 660.0 | 223.0 | 205.0 | 375.0 | 326.0 | 327.0 | 288.0 | 276.0 | 306.0 | 307.0 | 311.0 | 341.0 | 320.0 | 327.0 | 315.0 | 437.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,456.0 | 4,058.0 | 4,765.0 | 5,013.0 | 5,055.0 | 5,536.0 | 5,564.0 | 5,317.0 | 5,138.0 | 4,490.0 | 3,294.0 | 4,051.0 | 3,157.0 | 3,460.0 | 4,269.0 | 3,433.0 |
| Cash And Short Term Investments | 10,574.0 | 10,270.0 | 12,732.0 | 9,590.0 | 8,417.0 | 10,828.0 | 13,938.0 | 13,708.0 | 10,443.0 | 9,366.0 | 11,883.0 | 12,564.0 | 12,004.0 | 9,519.0 | 10,127.0 | 7,681.0 | 9,684.0 | 9,188.0 | 8,484.0 | 6,795.0 | 11,385.0 | 10,037.0 | 13,561.0 | 6,480.0 | 10,987.0 | 10,789.0 | 10,613.0 | 14,090.0 | 14,276.0 | 13,685.0 | 13,855.0 | 11,419.0 | 17,666.0 | 17,018.0 | 15,414.0 | 12,606.0 | 14,304.0 | 12,208.0 | 11,578.0 | 12,238.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,675.0 | 3,038.0 | 3,946.0 | 4,168.0 | 4,091.0 | 3,569.0 | 4,233.0 | 4,545.0 | 4,244.0 | 3,410.0 | 3,495.0 | 3,970.0 | 4,599.0 | 3,487.0 | 3,994.0 | 4,641.0 | 3,512.0 | 4,036.0 | 3,762.0 | 3,144.0 | 3,827.0 | 3,849.0 | 4,430.0 | 3,971.0 | 4,353.0 | 4,888.0 | 3,852.0 | 3,685.0 | 3,702.0 | 4,565.0 | 3,904.0 | 3,667.0 | 3,664.0 | 4,024.0 | 3,702.0 | 3,856.0 | 4,082.0 | 4,147.0 | 3,941.0 | 4,976.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,730.0 | 4,425.0 | 4,802.0 | 5,082.0 | 5,102.0 | 4,728.0 | 4,714.0 | 4,763.0 | 4,961.0 | 4,424.0 | 4,252.0 | 4,646.0 | 4,727.0 | 4,233.0 | 3,708.0 | 3,741.0 | 3,414.0 | 3,281.0 | 3,356.0 | 3,266.0 | 3,264.0 | 3,501.0 | 3,558.0 | 3,379.0 | 3,266.0 | 3,453.0 | 3,178.0 | 3,071.0 | 2,627.0 | 2,881.0 | 2,937.0 | 2,655.0 | 2,608.0 | 2,790.0 | 2,885.0 | 2,675.0 | 2,751.0 | 3,052.0 | 2,902.0 | 3,224.0 |
| Prepaid Expenses | 2,953.0 | 2,433.0 | 2,718.0 | 3,062.0 | 3,198.0 | 3,129.0 | 3,177.0 | 3,298.0 | 3,338.0 | 5,235.0 | 4,685.0 | 3,281.0 | 3,259.0 | 3,240.0 | 3,217.0 | 3,418.0 | 2,994.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 30,390.0 | 31,044.0 | 27,247.0 | 26,609.0 | 26,178.0 | 25,997.0 | 30,288.0 | 31,599.0 | 29,462.0 | 26,732.0 | 27,867.0 | 27,591.0 | 26,880.0 | 22,591.0 | 24,139.0 | 22,156.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 9,522.0 | 9,613.0 | 10,902.0 | 10,784.0 | 10,431.0 | 10,303.0 | 9,864.0 | 9,508.0 | 9,306.0 | 9,236.0 | 8,860.0 | 9,706.0 | 9,848.0 | 9,841.0 | 9,243.0 | 9,784.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 20,403.0 | 20,235.0 | 20,323.0 | 19,379.0 | 18,369.0 | 18,087.0 | 18,993.0 | 18,940.0 | 19,495.0 | 19,671.0 | 19,256.0 | 19,262.0 | 18,744.0 | 18,264.0 | 17,723.0 | 18,198.0 | ||||||||||||||||||||||||
| Goodwill | 15,411.0 | 15,491.0 | 18,662.0 | 18,663.0 | 18,333.0 | 18,139.0 | 18,686.0 | 18,324.0 | 18,210.0 | 18,358.0 | 18,144.0 | 18,545.0 | 18,678.0 | 18,782.0 | 18,329.0 | 19,598.0 | 19,363.0 | 17,693.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,141.0 | 1,206.0 | 1,267.0 | 1,325.0 | 1,311.0 | 1,319.0 | 1,428.0 | 1,409.0 | 1,457.0 | 1,561.0 | 1,575.0 | 1,661.0 | 1,696.0 | 1,746.0 | 1,708.0 | 2,006.0 | 2,129.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 14,887.0 | 14,696.0 | 14,129.0 | 13,958.0 | 13,669.0 | 13,403.0 | 12,904.0 | 7,274.0 | 7,291.0 | 7,162.0 | 7,031.0 | 6,592.0 | 6,324.0 | 6,189.0 | 6,130.0 | 6,392.0 | 6,731.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 104,217.0 | 104,816.0 | 106,045.0 | 104,333.0 | 101,716.0 | 100,549.0 | 106,266.0 | 101,202.0 | 99,392.0 | 97,703.0 | 97,578.0 | 98,456.0 | 97,404.0 | 92,763.0 | 92,471.0 | 94,064.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | 1,392.0 | 1,960.0 | 2,080.0 | 1,171.0 | 811.0 | 399.0 | 729.0 | 1,039.0 | 1,338.0 | 337.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 22,378.0 | 21,281.0 | 22,499.0 | 21,944.0 | 23,808.0 | 25,249.0 | 28,569.0 | 29,263.0 | 28,356.0 | 23,571.0 | 24,409.0 | 24,115.0 | 23,357.0 | 19,724.0 | 21,439.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 35,104.0 | 35,547.0 | 34,176.0 | 35,626.0 | 36,134.0 | 36,377.0 | 35,462.0 | 37,052.0 | 38,116.0 | 39,804.0 | 40,170.0 | 40,125.0 | 39,502.0 | 37,729.0 | 31,094.0 | 27,516.0 | 31,012.0 | 29,296.0 | 29,400.0 | 25,376.0 | 25,523.0 | 28,063.0 | 29,792.0 | 31,182.0 | 32,471.0 | 31,805.0 | 31,538.0 | 29,684.0 | 31,663.0 | 26,990.0 | 28,311.0 | 25,977.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2,615.0 | 2,406.0 | 2,435.0 | 2,375.0 | 2,311.0 | 2,469.0 | 2,292.0 | 2,366.0 | 2,521.0 | 2,639.0 | 2,733.0 | 2,714.0 | 3,171.0 | 2,914.0 | 3,124.0 | 3,132.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4,425.0 | 4,735.0 | 4,667.0 | 4,856.0 | 4,313.0 | 4,084.0 | 4,257.0 | 4,077.0 | 5,465.0 | 8,466.0 | 8,427.0 | 8,449.0 | 7,874.0 | 7,922.0 | 8,010.0 | 8,252.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 68,483.0 | 70,541.0 | 72,778.0 | 74,151.0 | 73,962.0 | 74,177.0 | 78,112.0 | 73,791.0 | 71,446.0 | 70,223.0 | 69,745.0 | 70,904.0 | 70,536.0 | 66,937.0 | 68,035.0 | 67,223.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 | 1,760.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 82,026.0 | 80,382.0 | 80,305.0 | 78,803.0 | 77,189.0 | 76,054.0 | 75,946.0 | 75,189.0 | 74,868.0 | 73,782.0 | 73,793.0 | 72,695.0 | 72,137.0 | 71,019.0 | 70,893.0 | 69,969.0 | 69,094.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (14,040.0) | (14,131.0) | (14,952.0) | (15,758.0) | (16,482.0) | (16,843.0) | (15,536.0) | (15,458.0) | (14,504.0) | (14,275.0) | (14,815.0) | (14,017.0) | (14,322.0) | (14,895.0) | (15,869.0) | |||||||||||||||||||||||||
| Treasury Stock | 56,747.0 | 56,423.0 | 56,355.0 | 56,190.0 | 56,138.0 | 55,916.0 | 55,362.0 | 55,106.0 | 55,016.0 | 54,535.0 | 53,494.0 | 53,418.0 | 53,247.0 | 52,601.0 | 52,666.0 | 51,932.0 | 51,641.0 | |||||||||||||||||||||||
| Minority Interest | 2,101.0 | 2,106.0 | 2,020.0 | 1,597.0 | 1,552.0 | 1,516.0 | 1,636.0 | 1,558.0 | 1,517.0 | 1,539.0 | 1,508.0 | 1,539.0 | 1,651.0 | 1,721.0 | 1,631.0 | 1,996.0 | 1,861.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 33,633.0 | 32,169.0 | 31,247.0 | 28,585.0 | 26,202.0 | 24,856.0 | 26,518.0 | 25,853.0 | 26,429.0 | 25,941.0 | 26,325.0 | 26,013.0 | 25,217.0 | 24,105.0 | 22,805.0 | 24,845.0 | ||||||||||||||||||||||||
| Total Equity | 35,734.0 | 34,275.0 | 33,267.0 | 30,182.0 | 27,754.0 | 26,372.0 | 28,154.0 | 27,411.0 | 27,946.0 | 27,480.0 | 27,833.0 | 27,552.0 | 26,868.0 | 25,826.0 | 24,436.0 | 26,841.0 | 24,860.0 | 24,255.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 36,496.0 | 37,507.0 | 36,256.0 | 36,797.0 | 36,945.0 | 36,776.0 | 36,191.0 | 38,091.0 | 39,454.0 | 40,141.0 | 43,050.0 | 40,610.0 | 47,010.0 | 42,910.0 | 36,736.0 | 31,769.0 | 31,504.0 | 32,045.0 | 32,697.0 | 30,379.0 | 31,864.0 | 32,086.0 | 34,162.0 | 34,480.0 | 35,702.0 | 35,283.0 | 33,723.0 | 33,211.0 | 35,136.0 | 31,946.0 | 30,987.0 | 28,008.0 |
| Net debt | - | - | - | - | - | - | - | - | 26,053.0 | 28,141.0 | 24,373.0 | 24,233.0 | 24,941.0 | 27,257.0 | 26,064.0 | 30,410.0 | 29,770.0 | 30,953.0 | ||||||||||||||||||||||
| Working Capital | 8,012.0 | 9,763.0 | 4,748.0 | 4,665.0 | 2,370.0 | 748.0 | 1,719.0 | 2,336.0 | 1,106.0 | 3,161.0 | 3,458.0 | 3,476.0 | 3,523.0 | 2,867.0 | 2,700.0 | 3,369.0 | 2,595.0 | |||||||||||||||||||||||
| Book Value | 33,633.0 | 32,169.0 | 31,247.0 | 28,585.0 | 26,202.0 | 24,856.0 | 26,518.0 | 25,853.0 | 26,429.0 | 25,941.0 | 26,325.0 | 26,013.0 | 25,217.0 | 24,105.0 | 22,805.0 | 24,845.0 | 22,999.0 | 22,249.0 | ||||||||||||||||||||||
| Tangible Book Value | 18,222.0 | 16,678.0 | 12,585.0 | 9,922.0 | 7,869.0 | 6,717.0 | 7,832.0 | 7,529.0 | 8,219.0 | 7,583.0 | 8,181.0 | 7,468.0 | 6,539.0 | 5,323.0 | 4,476.0 | 5,247.0 | 3,636.0 | |||||||||||||||||||||||
| 2,122.0 |
| 2,225.0 |
| 1,916.0 |
| 2,191.0 |
| 2,205.0 |
| 2,580.0 |
| 1,886.0 |
| 2,510.0 |
| 2,658.0 |
| 2,935.0 |
| 2,059.0 |
| 2,066.0 |
| 2,543.0 |
| 2,449.0 |
| 2,000.0 |
| 2,993.0 |
| 2,866.0 |
| 2,670.0 |
| 2,481.0 |
| 3,091.0 |
| 3,314.0 |
| 2,752.0 |
| 3,159.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 213.0 |
| 219.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,545.0 |
| 22,481.0 |
| 21,932.0 |
| 19,240.0 |
| 30,410.0 |
| 29,371.0 |
| 28,234.0 |
| 20,411.0 |
| 23,117.0 |
| 24,360.0 |
| 28,540.0 |
| 24,930.0 |
| 33,413.0 |
| 36,024.0 |
| 38,042.0 |
| 36,545.0 |
| 38,404.0 |
| 38,961.0 |
| 40,251.0 |
| 34,010.0 |
| 37,956.0 |
| 36,510.0 |
| 33,395.0 |
| 32,803.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,267.0 |
| 8,222.0 |
| 8,032.0 |
| 8,013.0 |
| 8,011.0 |
| 8,284.0 |
| 8,370.0 |
| 8,246.0 |
| 8,424.0 |
| 10,441.0 |
| 10,298.0 |
| 10,621.0 |
| 10,122.0 |
| 10,370.0 |
| 9,783.0 |
| 10,921.0 |
| 9,920.0 |
| 10,547.0 |
| 10,673.0 |
| 10,777.0 |
| 10,667.0 |
| 10,695.0 |
| 10,993.0 |
| 10,838.0 |
| 10,217.0 |
| 10,254.0 |
| 8,866.0 |
| 9,598.0 |
| 7,404.0 |
| 7,688.0 |
| 7,977.0 |
| 8,203.0 |
| 8,306.0 |
| 8,672.0 |
| 9,746.0 |
| 10,635.0 |
| 11,172.0 |
| 12,613.0 |
| 12,571.0 |
| 14,365.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,598.0 |
| 18,471.0 |
| 18,966.0 |
| 19,273.0 |
| 18,875.0 |
| 18,189.0 |
| 18,020.0 |
| 19,025.0 |
| 18,689.0 |
| 19,418.0 |
| 19,283.0 |
| 19,412.0 |
| 20,899.0 |
| 20,604.0 |
| 21,478.0 |
| 20,856.0 |
| 21,644.0 |
| 20,845.0 |
| 16,753.0 |
| 16,260.0 |
| 16,917.0 |
| 12,610.0 |
| 12,318.0 |
| 12,771.0 |
| 17,618.0 |
| 17,506.0 |
| 16,887.0 |
| 16,617.0 |
| 16,673.0 |
| 16,764.0 |
| 16,465.0 |
| 16,840.0 |
| 12,964.0 |
| 14,109.0 |
| 9,856.0 |
| 9,863.0 |
| 9,908.0 |
| 9,401.0 |
| 9,473.0 |
| 9,449.0 |
| 10,008.0 |
| 10,629.0 |
| 10,865.0 |
| 11,396.0 |
| 11,289.0 |
| 11,706.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,310.0 |
| 1,330.0 |
| 1,242.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,291.0 |
| 2,332.0 |
| 2,460.0 |
| 2,439.0 |
| 2,366.0 |
| 2,275.0 |
| 2,412.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,553.0 |
| 6,494.0 |
| 6,184.0 |
| 6,161.0 |
| 5,875.0 |
| 6,001.0 |
| 6,075.0 |
| 5,750.0 |
| 5,596.0 |
| 5,382.0 |
| 4,148.0 |
| 4,535.0 |
| 4,401.0 |
| 4,428.0 |
| 4,230.0 |
| 4,480.0 |
| 4,318.0 |
| 4,454.0 |
| 4,248.0 |
| 4,526.0 |
| 4,314.0 |
| 4,110.0 |
| 4,517.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94,354.0 |
| 90,194.0 |
| 89,993.0 |
| 87,296.0 |
| 97,184.0 |
| 94,689.0 |
| 94,013.0 |
| 86,381.0 |
| 87,433.0 |
| 89,996.0 |
| 88,347.0 |
| 83,216.0 |
| 86,877.0 |
| 89,593.0 |
| 93,282.0 |
| 87,896.0 |
| 90,515.0 |
| 91,146.0 |
| 91,201.0 |
| 87,270.0 |
| 93,927.0 |
| 91,263.0 |
| 89,996.0 |
| 93,538.0 |
| 2,880.0 |
| 485.0 |
| 7,508.0 |
| 5,181.0 |
| 5,642.0 |
| 4,253.0 |
| 492.0 |
| 2,749.0 |
| 3,297.0 |
| 5,003.0 |
| 6,341.0 |
| 4,023.0 |
| 4,370.0 |
| 3,298.0 |
| 3,231.0 |
| 3,478.0 |
| 2,185.0 |
| 3,527.0 |
| 3,473.0 |
| 4,956.0 |
| 2,676.0 |
| 2,031.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.0 |
| 282.0 |
| 251.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,787.0 |
| 19,950.0 |
| 15,299.0 |
| 16,486.0 |
| 14,601.0 |
| 26,891.0 |
| 26,848.0 |
| 32,397.0 |
| 26,973.0 |
| 25,100.0 |
| 29,382.0 |
| 27,943.0 |
| 28,782.0 |
| 31,430.0 |
| 31,398.0 |
| 31,480.0 |
| 27,194.0 |
| 27,633.0 |
| 28,830.0 |
| 28,656.0 |
| 26,532.0 |
| 27,792.0 |
| 30,987.0 |
| 26,929.0 |
| 28,852.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,076.0 |
| 1,071.0 |
| 1,017.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,821.0 |
| 2,486.0 |
| 2,447.0 |
| 1,833.0 |
| 1,945.0 |
| 1,969.0 |
| 1,856.0 |
| 2,284.0 |
| 2,581.0 |
| 2,687.0 |
| 2,602.0 |
| 2,354.0 |
| 2,500.0 |
| 2,589.0 |
| 2,314.0 |
| 2,522.0 |
| 4,313.0 |
| 4,330.0 |
| 3,899.0 |
| 3,753.0 |
| 4,243.0 |
| 4,337.0 |
| 4,691.0 |
| 5,785.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,607.0 |
| 8,350.0 |
| 8,558.0 |
| 9,453.0 |
| 8,530.0 |
| 8,954.0 |
| 8,832.0 |
| 8,510.0 |
| 8,057.0 |
| 8,336.0 |
| 8,598.0 |
| 7,646.0 |
| 7,246.0 |
| 7,367.0 |
| 8,079.0 |
| 8,021.0 |
| 3,946.0 |
| 4,092.0 |
| 4,041.0 |
| 4,081.0 |
| 3,984.0 |
| 3,820.0 |
| 4,301.0 |
| 4,283.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69,494.0 |
| 65,939.0 |
| 67,661.0 |
| 66,012.0 |
| 76,868.0 |
| 75,500.0 |
| 74,179.0 |
| 65,283.0 |
| 66,750.0 |
| 69,701.0 |
| 68,543.0 |
| 64,158.0 |
| 66,699.0 |
| 69,417.0 |
| 71,665.0 |
| 68,919.0 |
| 68,363.0 |
| 69,057.0 |
| 68,134.0 |
| 64,050.0 |
| 67,682.0 |
| 66,134.0 |
| 64,232.0 |
| 64,897.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67,838.0 |
| 67,009.0 |
| 66,555.0 |
| 66,863.0 |
| 66,888.0 |
| 66,870.0 |
| 65,855.0 |
| 65,481.0 |
| 64,602.0 |
| 63,704.0 |
| 63,234.0 |
| 64,028.0 |
| 63,808.0 |
| 63,150.0 |
| 60,430.0 |
| 64,759.0 |
| 64,890.0 |
| 65,099.0 |
| 65,502.0 |
| 66,457.0 |
| 64,985.0 |
| 65,018.0 |
| 65,196.0 |
| (13,340.0) |
| (14,330.0) |
| (13,299.0) |
| (14,133.0) |
| (14,601.0) |
| (15,446.0) |
| (16,460.0) |
| (15,696.0) |
| (13,544.0) |
| (13,706.0) |
| (12,981.0) |
| (12,325.0) |
| (12,814.0) |
| (12,070.0) |
| (11,774.0) |
| (10,038.0) |
| (10,305.0) |
| (9,843.0) |
| (10,489.0) |
| (10,206.0) |
| (11,205.0) |
| (10,209.0) |
| (10,789.0) |
| (10,174.0) |
| (8,736.0) |
| 51,831.0 |
| 51,911.0 |
| 52,016.0 |
| 52,033.0 |
| 52,071.0 |
| 52,088.0 |
| 52,244.0 |
| 51,861.0 |
| 52,033.0 |
| 51,981.0 |
| 51,719.0 |
| 51,720.0 |
| 51,588.0 |
| 51,268.0 |
| 50,677.0 |
| 50,256.0 |
| 49,633.0 |
| 48,974.0 |
| 47,988.0 |
| 46,814.0 |
| 45,549.0 |
| 45,066.0 |
| 43,288.0 |
| 2,006.0 |
| 1,977.0 |
| 1,985.0 |
| 1,709.0 |
| 1,705.0 |
| 1,676.0 |
| 2,117.0 |
| 1,970.0 |
| 2,114.0 |
| 2,069.0 |
| 2,077.0 |
| 1,914.0 |
| 1,853.0 |
| 2,007.0 |
| 1,905.0 |
| 33.0 |
| 88.0 |
| 191.0 |
| 158.0 |
| 169.0 |
| 215.0 |
| 210.0 |
| 223.0 |
| 22,999.0 |
| 22,249.0 |
| 20,355.0 |
| 19,299.0 |
| 18,607.0 |
| 17,484.0 |
| 18,158.0 |
| 18,981.0 |
| 18,713.0 |
| 18,181.0 |
| 17,735.0 |
| 16,981.0 |
| 18,264.0 |
| 18,323.0 |
| 19,610.0 |
| 17,072.0 |
| 22,119.0 |
| 22,001.0 |
| 22,876.0 |
| 23,062.0 |
| 26,076.0 |
| 24,914.0 |
| 25,554.0 |
| 28,418.0 |
| 22,332.0 |
| 21,284.0 |
| 20,316.0 |
| 19,189.0 |
| 19,834.0 |
| 21,098.0 |
| 20,683.0 |
| 20,295.0 |
| 19,804.0 |
| 19,058.0 |
| 20,178.0 |
| 20,176.0 |
| 21,617.0 |
| 18,977.0 |
| 22,152.0 |
| 22,089.0 |
| 23,067.0 |
| 23,220.0 |
| 26,245.0 |
| 25,129.0 |
| 25,764.0 |
| 28,641.0 |
| 34,566.0 |
| 33,815.0 |
| 35,625.0 |
| 32,873.0 |
| 23,175.0 |
| 25,289.0 |
| 20,517.0 |
| 21,256.0 |
| 22,084.0 |
| 16,289.0 |
| 17,588.0 |
| 18,401.0 |
| 20,307.0 |
| 23,061.0 |
| 18,036.0 |
| 18,265.0 |
| 18,309.0 |
| 20,605.0 |
| 20,832.0 |
| 19,738.0 |
| 19,409.0 |
| 15,770.0 |
| 7,182.0 |
| 5,446.0 |
| 4,639.0 |
| 3,519.0 |
| 2,523.0 |
| (4,163.0) |
| (6,562.0) |
| (1,983.0) |
| (5,022.0) |
| 597.0 |
| (3,852.0) |
| 1,983.0 |
| 4,626.0 |
| 6,562.0 |
| 9,351.0 |
| 10,771.0 |
| 10,131.0 |
| 11,595.0 |
| 7,478.0 |
| 10,164.0 |
| 5,523.0 |
| 6,466.0 |
| 3,951.0 |
| 20,355.0 |
| 19,299.0 |
| 18,607.0 |
| 17,484.0 |
| 18,158.0 |
| 18,981.0 |
| 18,713.0 |
| 18,181.0 |
| 17,735.0 |
| 16,981.0 |
| 18,264.0 |
| 18,323.0 |
| 19,610.0 |
| 17,072.0 |
| 22,119.0 |
| 22,001.0 |
| 22,876.0 |
| 23,062.0 |
| 26,076.0 |
| 24,914.0 |
| 25,554.0 |
| 28,418.0 |
| 4,556.0 |
| 2,737.0 |
| 1,793.0 |
| 1,720.0 |
| 867.0 |
| 1,485.0 |
| 2,217.0 |
| 2,248.0 |
| 1,341.0 |
| 4,771.0 |
| 2,872.0 |
| 8,408.0 |
| 8,460.0 |
| 9,702.0 |
| 7,671.0 |
| 12,646.0 |
| 12,552.0 |
| 12,868.0 |
| 12,433.0 |
| 15,211.0 |
| 13,518.0 |
| 14,265.0 |
| 16,712.0 |