| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,069.0 | 615.0 | 560.0 | 880.0 | 941.0 | 1,276.0 | 824.0 | 288.0 | 484.0 | 487.0 | 481.0 | 561.0 | 321.0 | 356.0 | 366.9 | 455.2 | 281.2 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,069.0 | 615.0 | 560.0 | 880.0 | 941.0 | 1,276.0 | 824.0 | 288.0 | 484.0 | 487.0 | 481.0 | 561.0 | 321.0 | 356.0 | 366.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,371.0 | 1,072.0 | 1,230.0 | 1,251.0 | 1,045.0 | 1,344.0 | 1,216.0 | 466.0 | 365.0 | 674.0 | 1,168.0 | 566.0 | 696.8 | 750.2 | 836.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,219.0 | 1,330.0 | 1,472.0 | 1,291.0 | 982.0 | 973.0 | 1,219.0 | 411.0 | 392.0 | 867.0 | 1,015.0 | 619.0 | 668.7 | 617.8 | 720.8 | 615.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 3,869.0 | 3,644.0 | 2,183.0 | 2,071.0 | 1,933.0 | 2,313.0 | 1,744.0 | 1,565.9 | 1,534.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,461.0 | 2,005.0 | 2,106.0 | 1,945.0 | 1,767.0 | 1,406.0 | 1,261.0 | 622.0 | 540.0 | 494.0 | 581.0 | 324.0 | 339.5 | 381.0 | 450.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 10,443.0 | 11,081.0 | 11,160.0 | 6,225.0 | 7,048.0 | 6,943.0 | 6,694.0 | 3,408.0 | 3,396.0 | 4,120.0 | 5,053.0 | 1,564.0 | 1,577.1 | 1,883.0 | 1,887.2 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 187.0 | 190.0 | 190.0 | 191.0 | 194.0 | 208.0 | 218.0 | 118.0 | 120.0 | 125.0 | 124.0 | 106.0 | 106.9 | 112.1 | 123.1 | 127.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 10,443.0 | 11,596.0 | 12,762.0 | 6,227.0 | 7,050.0 | 6,945.0 | 6,697.0 | 3,486.0 | 3,950.0 | 4,502.0 | 5,183.0 | 1,563.0 | 1,563.7 | 1,878.2 | 1,882.3 | 1,175.9 | |||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 590.0 | 1,069.0 | 339.0 | 482.0 | 517.0 | 615.0 | 539.0 | 547.0 | 477.0 | 560.0 | 499.0 | 366.0 | 545.0 | 880.0 | 529.0 | |||||||||||||||||||||||||
| 370.0 |
| 368.3 |
| - |
| - |
| - |
| 455.2 |
| 281.2 |
| 370.0 |
| 368.3 |
| 736.0 |
| 770.8 |
| - |
| - |
| 607.2 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 431.0 | 461.0 | 430.0 | 298.0 | 272.0 | 246.0 | 392.0 | 103.0 | 101.0 | 124.0 | 165.0 | 96.0 | 77.2 | 71.2 | 64.3 | 37.5 | 62.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,593.0 | 8,218.0 | 8,055.0 | 6,754.0 | 6,359.0 | 6,667.0 | 6,312.0 | 2,224.0 | 2,072.0 | 2,624.0 | 3,183.0 | 1,991.0 | 1,948.1 | 2,600.4 | 2,216.8 | 2,004.6 | 1,859.4 | - | - |
| 1,716.4 |
| 1,355.6 |
| 1,244.6 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 1,767.0 | 1,527.0 | 1,283.0 | 1,167.0 | 1,009.0 | 1,148.0 | 1,016.0 | 912.7 | 875.0 | 843.6 | 745.9 | 701.4 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 2,102.0 | 2,117.0 | 900.0 | 904.0 | 924.0 | 1,165.0 | 728.0 | 653.2 | 659.4 | 872.8 | 609.7 | 543.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 88.0 | 62.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 20,010.0 | 20,325.0 | 19,979.0 | 17,283.0 | 18,189.0 | 18,876.0 | 20,001.0 | 5,372.0 | 5,366.0 | 5,352.0 | 5,405.0 | 1,711.0 | 1,692.0 | 1,695.3 | 2,381.4 | 1,576.2 | 1,507.1 | 1,262.5 | - |
| Intangible Assets | 6,509.0 | 7,639.0 | 8,540.0 | 6,001.0 | 6,640.0 | 7,908.0 | 8,458.0 | 989.0 | 1,104.0 | 1,231.0 | 1,775.0 | 258.0 | 308.1 | 421.7 | 502.4 | 297.8 | 335.6 | - | - |
| Operating Lease Right Of Use Assets | 717.0 | 684.0 | 763.0 | 756.0 | 769.0 | 766.0 | 837.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 76.0 | 120.0 | 91.0 | 73.0 | 85.0 | 119.0 | 102.0 | 119.0 | 424.0 | 549.0 | 502.0 | 87.0 | 124.8 | 80.3 | 5.7 | 107.7 | 85.3 | - | - |
| Other Non-Current Assets | 3,342.0 | 2,893.0 | 2,160.0 | 1,309.0 | 566.0 | 522.0 | 509.0 | 247.0 | 242.0 | 252.0 | 154.0 | 144.0 | 132.2 | 135.7 | 193.7 | 147.6 | 134.5 | - | - |
| Total Non-Current Assets | - | - | - | 26,770.0 | 28,350.0 | 30,293.0 | 32,024.0 | 7,627.0 | 8,040.0 | 9,385.0 | 9,944.0 | 2,928.0 | 2,910.3 | 2,992.4 | 3,956.0 | 2,739.0 | 2,605.7 | - | - |
| Total Assets | 41,195.0 | 42,001.0 | 41,687.0 | 33,524.0 | 34,709.0 | 36,960.0 | 38,336.0 | 9,851.0 | 10,112.0 | 12,009.0 | 13,127.0 | 4,919.0 | 4,845.0 | 5,592.8 | 6,172.8 | 4,743.6 | 4,465.1 | - | - |
| 329.4 |
| 368.0 |
| - |
| - |
| Short Term Debt | 0.0 | 515.0 | 1,602.0 | 2.0 | 2.0 | 2.0 | 3.0 | 78.0 | 554.0 | 382.0 | 130.0 | (1.0) | (13.4) | (4.8) | (4.9) | (0.7) | (0.7) | - | - |
| Deferred Revenue Current | 2,262.0 | 2,142.0 | 1,900.0 | 1,400.0 | 1,297.0 | 1,198.0 | 1,214.0 | 372.0 | 291.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 132.0 | 150.0 | 120.0 | 121.0 | 109.0 | 116.0 | 129.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 482.0 | 419.0 | 544.0 | 398.0 | 444.0 | 496.0 | 460.0 | 142.0 | 140.0 | 165.0 | 255.0 | 209.0 | 234.3 | 229.1 | 266.2 | 239.7 | 224.9 | - | - |
| Other Current Liabilities | 1,908.0 | 2,317.0 | 1,129.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 7,226.0 | 7,633.0 | 8,004.0 | 5,776.0 | 4,551.0 | 4,240.0 | 4,009.0 | 1,850.0 | 1,967.0 | 1,981.0 | 2,274.0 | 1,115.0 | 1,297.4 | 1,414.4 | 1,430.5 | 1,051.8 | 1,109.7 | - | - |
| 1,176.6 |
| 1,177.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 653.0 | 650.0 | 705.0 | 741.0 | 768.0 | 734.0 | 781.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 108.0 | 91.0 | 94.0 | 117.0 | 107.0 | 73.0 | 87.0 | 35.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,114.0 | 942.0 | 815.0 | 719.0 | 1,344.0 | 1,237.0 | 1,481.0 | 79.0 | 34.0 | 4.0 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 183.0 | 187.0 | 208.0 | - | - | - | - | - | - | - | (1,943.0) | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,777.0 | 2,766.0 | 2,879.0 | 2,180.0 | 1,065.0 | 1,059.0 | 808.0 | 522.0 | 534.0 | 506.0 | 443.0 | 311.0 | 325.9 | 239.8 | 222.2 | 192.7 | 163.4 | - | - |
| Total Non-Current Liabilities | - | - | - | 9,124.0 | 10,839.0 | 11,879.0 | 11,583.0 | 4,723.0 | 5,242.0 | 6,971.0 | 7,451.0 | 1,979.0 | 1,999.8 | 2,232.3 | 2,230.3 | 1,501.7 | 1,486.3 | - | - |
| Total Liabilities | 21,560.0 | 22,422.0 | 22,858.0 | 14,900.0 | 15,390.0 | 16,119.0 | 15,592.0 | 6,573.0 | 7,209.0 | 8,952.0 | 9,725.0 | 3,094.0 | 3,284.0 | 3,646.8 | 3,660.8 | 2,553.5 | 2,596.0 | - | - |
| 131.4 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,212.0 | 3,739.0 | 3,220.0 | 2,943.0 | 2,917.0 | 2,347.0 | 2,183.0 | 1,648.0 | 1,318.0 | 1,330.0 | 1,258.0 | 1,226.0 | 1,079.9 | 1,416.6 | 1,889.0 | 1,621.4 | 1,322.8 | - | - |
| Accumulated Other Comprehensive Income | 119.0 | 27.0 | (198.0) | (288.0) | (146.0) | (839.0) | (508.0) | (202.0) | (276.0) | (495.0) | (16.0) | (15.0) | (58.6) | (22.6) | 18.7 | (20.4) | (51.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | 65.0 | 64.0 | 101.0 | 106.0 | 117.0 | 157.0 | 0.0 | 0.0 | 1.0 | 5.0 | (1.0) | (0.1) | 7.2 | 10.0 | 0.5 | 0.0 | - | - |
| Total Stockholders Equity | 19,635.0 | 19,514.0 | 18,765.0 | 18,523.0 | 19,213.0 | 20,724.0 | 22,587.0 | 3,278.0 | 2,903.0 | 3,056.0 | 3,397.0 | 1,826.0 | 1,561.3 | 1,938.9 | 2,502.0 | 2,189.6 | 1,869.1 | 2,604.3 | 2,230.7 |
| Total Equity | 19,635.0 | 19,579.0 | 18,829.0 | 18,624.0 | 19,319.0 | 20,841.0 | 22,744.0 | 3,278.0 | 2,903.0 | 3,057.0 | 3,402.0 | 1,825.0 | 1,561.0 | 1,946.0 | 2,512.0 | 2,190.1 | 1,869.1 | 2,604.3 | 2,230.7 |
| 1,176.6 |
| - |
| - |
| Net debt | 9,374.0 | 10,981.0 | 12,202.0 | 5,347.0 | 6,109.0 | 5,669.0 | 5,873.0 | 3,198.0 | 3,466.0 | 4,015.0 | 4,702.0 | 1,002.0 | 1,242.7 | 1,522.2 | 1,515.4 | 720.7 | 895.4 | - | - |
| Working Capital | 1,367.0 | 585.0 | 51.0 | 978.0 | 1,808.0 | 2,427.0 | 2,303.0 | 374.0 | 105.0 | 643.0 | 909.0 | 876.0 | 650.7 | 1,186.0 | 786.3 | 952.8 | 749.7 | - | - |
| Book Value | 19,635.0 | 19,514.0 | 18,765.0 | 18,523.0 | 19,213.0 | 20,724.0 | 22,587.0 | 3,278.0 | 2,903.0 | 3,056.0 | 3,397.0 | 1,826.0 | 1,561.3 | 1,938.9 | 2,502.0 | 2,189.6 | 1,869.1 | 2,604.3 | 2,230.7 |
| Tangible Book Value | (6,884.0) | (8,450.0) | (9,754.0) | (4,761.0) | (5,616.0) | (6,060.0) | (5,872.0) | (3,083.0) | (3,567.0) | (3,527.0) | (3,783.0) | (143.0) | (438.8) | (178.1) | (381.8) | 315.6 | 26.4 | 1,341.8 | - |
| 420.0 |
| 402.0 |
| 941.0 |
| 1,126.0 |
| 2,029.0 |
| 976.0 |
| 1,276.0 |
| 1,341.0 |
| 1,947.0 |
| 663.0 |
| 824.0 |
| 1,001.0 |
| 334.0 |
| 288.0 |
| 305.0 |
| 443.0 |
| 484.0 |
| 388.0 |
| 302.0 |
| 487.0 |
| 284.0 |
| 302.0 |
| 481.0 |
| 320.0 |
| 488.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 590.0 | 1,069.0 | 339.0 | 482.0 | 517.0 | 615.0 | 539.0 | 547.0 | 477.0 | 560.0 | 499.0 | 366.0 | 545.0 | 880.0 | 529.0 | 420.0 | 402.0 | 941.0 | 1,126.0 | 2,029.0 | 976.0 | 1,276.0 | 1,341.0 | 1,947.0 | 663.0 | 824.0 | 1,001.0 | 334.0 | 288.0 | 305.0 | 443.0 | 484.0 | 388.0 | 302.0 | 487.0 | 284.0 | 302.0 | 481.0 | 320.0 | 488.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,912.0 | 1,371.0 | 1,528.0 | 1,437.0 | 1,501.0 | 1,072.0 | 1,042.0 | 1,230.0 | 1,209.0 | 1,230.0 | 1,381.0 | 1,383.0 | 1,231.0 | 1,251.0 | 1,138.0 | 1,191.0 | 1,283.0 | 1,045.0 | 1,027.0 | 1,197.0 | 1,096.0 | 1,344.0 | 1,128.0 | 1,148.0 | 1,278.0 | 1,216.0 | 1,275.0 | 453.0 | 466.0 | 432.0 | 743.0 | 365.0 | 706.0 | 714.0 | 674.0 | 976.0 | 1,054.0 | 1,168.0 | 1,078.0 | 652.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,234.0 | 1,219.0 | 1,291.0 | 1,258.0 | 1,252.0 | 1,330.0 | 1,399.0 | 1,432.0 | 1,476.0 | 1,472.0 | 1,638.0 | 1,555.0 | 1,541.0 | 1,291.0 | 1,339.0 | 1,241.0 | 1,090.0 | 982.0 | 1,024.0 | 872.0 | 904.0 | 973.0 | 894.0 | 859.0 | 990.0 | 1,219.0 | 1,339.0 | 433.0 | 411.0 | 413.0 | 963.0 | 392.0 | 896.0 | 894.0 | 867.0 | 962.0 | 992.0 | 1,015.0 | 1,107.0 | 635.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 702.0 | 484.0 | 477.0 | 481.0 | 478.0 | 461.0 | 462.0 | 502.0 | 466.0 | 430.0 | 463.0 | 334.0 | 307.0 | 258.0 | 224.0 | 233.0 | 249.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,894.0 | 8,593.0 | 7,593.0 | 7,608.0 | 7,596.0 | 8,218.0 | 8,302.0 | 8,047.0 | 8,266.0 | 8,055.0 | 7,501.0 | 6,850.0 | 7,000.0 | 6,754.0 | 6,431.0 | 6,188.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,000.0 | 3,904.0 | 3,967.0 | 3,869.0 | 3,736.0 | 3,654.0 | 3,587.0 | 3,644.0 | 3,536.0 | 2,280.0 | 2,183.0 | 2,213.0 | 2,139.0 | 2,071.0 | 2,097.0 | 1,999.0 | 1,933.0 | 2,200.0 | 2,127.0 | 2,313.0 | 2,322.0 | 1,798.1 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 19,999.0 | 20,010.0 | 20,370.0 | 20,372.0 | 20,337.0 | 20,325.0 | 20,433.0 | 20,367.0 | 20,070.0 | 19,979.0 | 20,736.0 | 18,417.0 | 18,291.0 | 17,283.0 | 17,260.0 | 18,143.0 | 18,194.0 | 18,189.0 | ||||||||||||||||||||||
| Intangible Assets | 6,331.0 | 6,509.0 | 7,072.0 | 7,261.0 | 7,448.0 | 7,639.0 | 7,874.0 | 8,080.0 | 8,340.0 | 8,540.0 | 9,050.0 | 6,401.0 | 6,688.0 | 6,001.0 | 6,148.0 | 6,321.0 | 6,486.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | 150.0 | 150.0 | - | - | - | - | - | - | 758.0 | 725.0 | 756.0 | 756.0 | 762.0 | 761.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 71.0 | 76.0 | 87.0 | 89.0 | 128.0 | 120.0 | 119.0 | 134.0 | 113.0 | 91.0 | 87.0 | 84.0 | 74.0 | 73.0 | 84.0 | 103.0 | 91.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 3,427.0 | 3,342.0 | 3,131.0 | 3,168.0 | 2,984.0 | 2,893.0 | 2,366.0 | 2,229.0 | 2,191.0 | 2,160.0 | 961.0 | 699.0 | 565.0 | 553.0 | 604.0 | 580.0 | 571.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26,950.0 | 27,950.0 | 28,195.0 | |||||||||||||||||||||||
| Total Assets | 41,380.0 | 41,195.0 | 41,014.0 | 41,240.0 | 41,248.0 | 42,001.0 | 41,889.0 | 41,657.0 | 41,816.0 | 41,687.0 | 42,293.0 | 35,362.0 | 35,507.0 | 33,524.0 | 33,381.0 | 34,138.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,930.0 | 2,461.0 | 1,902.0 | 2,033.0 | 2,047.0 | 2,005.0 | 2,049.0 | 1,896.0 | 2,112.0 | 2,106.0 | 2,112.0 | 2,029.0 | 2,054.0 | 1,945.0 | 2,078.0 | 1,721.0 | 1,723.0 | 1,767.0 | 1,608.0 | 1,406.0 | 1,373.0 | 1,406.0 | 1,207.0 | 1,094.0 | 1,422.0 | 1,261.0 | 1,423.0 | 523.0 | 622.0 | 480.0 | 494.0 | 540.0 | 452.0 | 428.0 | 494.0 | 508.0 | 529.0 | 581.0 | 455.0 | 279.6 |
| Short Term Debt | 350.0 | 0.0 | 725.0 | 985.0 | 535.0 | 515.0 | 1,177.0 | 2,102.0 | 2,203.0 | 1,602.0 | 2,033.0 | 582.0 | 2.0 | 2.0 | 2.0 | 2.0 | 3.0 | 2.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 2,736.0 | 2,262.0 | 2,231.0 | 2,317.0 | 2,124.0 | 2,142.0 | 1,878.0 | 1,889.0 | 1,777.0 | 1,900.0 | 1,940.0 | 1,648.0 | 1,525.0 | 1,400.0 | 1,158.0 | 1,270.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 391.0 | 482.0 | 486.0 | 444.0 | 314.0 | 419.0 | 402.0 | 445.0 | 379.0 | 544.0 | 461.0 | 389.0 | 285.0 | 398.0 | 349.0 | 381.0 | 290.0 | |||||||||||||||||||||||
| Other Current Liabilities | 1,267.0 | 1,235.0 | 1,294.0 | 1,402.0 | 1,689.0 | 2,317.0 | 1,549.0 | - | - | 1,129.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 8,601.0 | 7,226.0 | 6,638.0 | 7,322.0 | 7,449.0 | 7,633.0 | 7,973.0 | 8,981.0 | 8,437.0 | 8,004.0 | 8,482.0 | 6,309.0 | 6,151.0 | 5,776.0 | 5,853.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 9,191.0 | 10,443.0 | 10,997.0 | 10,976.0 | 10,977.0 | 11,081.0 | 11,093.0 | 10,533.0 | 11,140.0 | 11,160.0 | 11,140.0 | 7,867.0 | 8,220.0 | 6,225.0 | - | - | - | - | - | - | - | - | 6,261.0 | 6,273.0 | 6,294.0 | 6,694.0 | 6,307.0 | - | 3,408.0 | - | 3,391.0 | 3,396.0 | - | - | 4,120.0 | - | - | 5,053.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 736.0 | 714.0 | 735.0 | 741.0 | 745.0 | 756.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 88.0 | 108.0 | 94.0 | 103.0 | 105.0 | 91.0 | 93.0 | 83.0 | 88.0 | 94.0 | 104.0 | 111.0 | 115.0 | 117.0 | 117.0 | 122.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,225.0 | 1,114.0 | 1,039.0 | 800.0 | 842.0 | 942.0 | 885.0 | 443.0 | 683.0 | 815.0 | 812.0 | 452.0 | 570.0 | 719.0 | 876.0 | 1,032.0 | 1,189.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,683.0 | 2,777.0 | 2,808.0 | 2,864.0 | 2,850.0 | 2,766.0 | 2,876.0 | 2,796.0 | 2,826.0 | 2,879.0 | 1,479.0 | 1,305.0 | 1,215.0 | 1,070.0 | 1,155.0 | 1,057.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9,089.0 | 10,064.0 | 10,341.0 | |||||||||||||||||||||||
| Total Liabilities | 21,700.0 | 21,560.0 | 21,482.0 | 21,962.0 | 22,118.0 | 22,422.0 | 22,827.0 | 22,753.0 | 23,086.0 | 22,858.0 | 23,577.0 | 16,831.0 | 17,099.0 | 14,900.0 | 14,942.0 | 14,948.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 187.0 | 187.0 | 187.0 | 187.0 | 188.0 | 190.0 | 190.0 | 190.0 | 189.0 | 190.0 | 189.0 | 189.0 | 189.0 | 191.0 | 191.0 | 192.0 | 193.0 | 194.0 | 197.0 | 202.0 | 205.0 | 208.0 | 210.0 | 216.0 | 216.0 | 218.0 | 222.0 | 118.0 | 118.0 | 118.0 | 119.0 | 120.0 | 119.0 | 122.0 | 125.0 | 124.0 | 124.0 | 124.0 | 124.0 | 104.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,421.0 | 4,212.0 | 4,171.0 | 3,970.0 | 3,787.0 | 3,739.0 | 3,515.0 | 3,368.0 | 3,239.0 | 3,220.0 | 3,278.0 | 3,111.0 | 2,998.0 | 2,943.0 | 2,768.0 | 3,312.0 | 3,128.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 98.0 | 119.0 | 22.0 | 31.0 | (14.0) | 27.0 | (194.0) | (234.0) | (234.0) | (198.0) | (321.0) | (263.0) | (288.0) | (288.0) | (366.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | 0.0 | 0.0 | (1.0) | 65.0 | 64.0 | 64.0 | 64.0 | 64.0 | 100.0 | 103.0 | 102.0 | 101.0 | 102.0 | 104.0 | 106.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 19,680.0 | 19,635.0 | 19,532.0 | 19,278.0 | 19,131.0 | 19,514.0 | 18,998.0 | 18,840.0 | 18,666.0 | 18,765.0 | 18,616.0 | 18,428.0 | 18,306.0 | 18,523.0 | 18,337.0 | 19,086.0 | ||||||||||||||||||||||||
| Total Equity | 19,680.0 | 19,635.0 | 19,532.0 | 19,278.0 | 19,130.0 | 19,579.0 | 19,062.0 | 18,904.0 | 18,730.0 | 18,829.0 | 18,716.0 | 18,531.0 | 18,408.0 | 18,624.0 | 18,439.0 | 19,190.0 | 19,366.0 | 19,319.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9,541.0 | 10,443.0 | 11,722.0 | 11,961.0 | 11,512.0 | 11,596.0 | 12,270.0 | 12,635.0 | 13,343.0 | 12,762.0 | 13,173.0 | 8,449.0 | 8,222.0 | 6,227.0 | 2.0 | 2.0 | 3.0 | 2.0 | 2.0 | 3.0 | 2.0 | 2.0 | 6,263.0 | 6,275.0 | 6,296.0 | 6,697.0 | 6,310.0 | 103.0 | 3,486.0 | 294.0 | 3,396.0 | 3,950.0 | 80.0 | 233.0 | 4,502.0 | 19.0 | 91.0 | 5,183.0 | 50.0 | 27.3 |
| Net debt | 8,951.0 | 9,374.0 | 11,383.0 | 11,479.0 | 10,995.0 | 10,981.0 | 11,731.0 | 12,088.0 | 12,866.0 | 12,202.0 | 12,674.0 | 8,083.0 | 7,677.0 | 5,347.0 | (527.0) | (418.0) | (399.0) | (939.0) | ||||||||||||||||||||||
| Working Capital | 293.0 | 1,367.0 | 955.0 | 286.0 | 147.0 | 585.0 | 329.0 | (934.0) | (171.0) | 51.0 | (981.0) | 541.0 | 849.0 | 978.0 | 578.0 | 1,304.0 | 1,512.0 | |||||||||||||||||||||||
| Book Value | 19,680.0 | 19,635.0 | 19,532.0 | 19,278.0 | 19,131.0 | 19,514.0 | 18,998.0 | 18,840.0 | 18,666.0 | 18,765.0 | 18,616.0 | 18,428.0 | 18,306.0 | 18,523.0 | 18,337.0 | 19,086.0 | 19,260.0 | 19,213.0 | ||||||||||||||||||||||
| Tangible Book Value | (6,650.0) | (6,884.0) | (7,910.0) | (8,355.0) | (8,654.0) | (8,450.0) | (9,309.0) | (9,607.0) | (9,744.0) | (9,754.0) | (11,170.0) | (6,390.0) | (6,673.0) | (4,761.0) | (5,071.0) | (5,378.0) | (5,420.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 224.0 |
| 280.0 |
| 249.0 |
| - |
| 246.0 |
| 383.0 |
| 400.0 |
| 400.0 |
| 392.0 |
| 496.0 |
| 107.0 |
| 103.0 |
| 117.0 |
| 116.0 |
| 101.0 |
| 113.0 |
| 106.0 |
| 124.0 |
| 182.0 |
| 139.0 |
| 165.0 |
| 132.0 |
| 113.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,249.0 |
| 6,359.0 |
| 6,626.0 |
| 7,589.0 |
| 7,538.0 |
| 6,667.0 |
| 6,393.0 |
| 6,926.0 |
| 7,211.0 |
| 6,312.0 |
| 7,027.0 |
| 2,285.0 |
| 2,224.0 |
| 2,288.0 |
| 2,414.0 |
| 2,072.0 |
| 2,127.0 |
| 2,876.0 |
| 2,624.0 |
| 2,425.0 |
| 2,866.0 |
| 3,183.0 |
| 3,053.0 |
| 2,022.1 |
| - |
| 1,956.0 |
| 1,878.0 |
| 1,831.0 |
| 1,767.0 |
| 1,689.0 |
| 1,639.0 |
| 1,555.0 |
| 1,527.0 |
| 1,463.0 |
| 1,376.0 |
| 1,283.0 |
| 1,315.0 |
| 1,260.0 |
| 1,167.0 |
| 1,207.0 |
| 1,104.0 |
| 1,009.0 |
| 1,212.0 |
| 1,120.0 |
| 1,148.0 |
| 1,172.0 |
| 1,092.6 |
| - |
| 2,044.0 |
| 2,026.0 |
| 2,136.0 |
| 2,102.0 |
| 2,047.0 |
| 2,015.0 |
| 2,032.0 |
| 2,117.0 |
| 2,073.0 |
| 904.0 |
| 900.0 |
| 898.0 |
| 879.0 |
| 904.0 |
| 890.0 |
| 895.0 |
| 924.0 |
| 988.0 |
| 1,007.0 |
| 1,165.0 |
| 1,150.0 |
| 705.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,207.0 |
| 18,234.0 |
| 18,252.0 |
| 18,876.0 |
| 18,992.0 |
| 19,015.0 |
| 19,265.0 |
| 20,001.0 |
| 20,749.0 |
| 5,371.0 |
| 5,372.0 |
| 5,373.0 |
| 5,377.0 |
| 5,366.0 |
| 5,376.0 |
| 5,367.0 |
| 5,352.0 |
| 5,994.0 |
| 5,940.0 |
| 5,405.0 |
| 6,321.0 |
| 1,665.0 |
| 6,640.0 |
| 6,796.0 |
| 6,958.0 |
| 7,265.0 |
| 7,908.0 |
| 8,172.0 |
| 8,336.0 |
| 8,171.0 |
| 8,458.0 |
| 7,516.0 |
| 902.0 |
| 989.0 |
| 960.0 |
| 1,019.0 |
| 1,104.0 |
| 1,077.0 |
| 1,136.0 |
| 1,231.0 |
| 1,501.0 |
| 1,576.0 |
| 1,775.0 |
| 1,729.0 |
| 207.2 |
| 775.0 |
| 769.0 |
| 788.0 |
| 669.0 |
| 782.0 |
| 766.0 |
| 878.0 |
| 890.0 |
| 784.0 |
| 837.0 |
| 934.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.0 |
| 79.0 |
| 111.0 |
| 118.0 |
| 119.0 |
| 116.0 |
| 120.0 |
| 112.0 |
| 102.0 |
| 124.0 |
| 91.0 |
| 119.0 |
| 117.0 |
| 149.0 |
| 424.0 |
| 409.0 |
| 612.0 |
| 549.0 |
| 610.0 |
| 362.0 |
| 502.0 |
| 165.0 |
| 71.2 |
| 566.0 |
| 478.0 |
| 477.0 |
| 499.0 |
| 522.0 |
| 547.0 |
| 550.0 |
| 530.0 |
| 509.0 |
| 524.0 |
| 239.0 |
| 247.0 |
| 253.0 |
| 232.0 |
| 242.0 |
| 220.0 |
| 221.0 |
| 252.0 |
| 260.0 |
| 149.0 |
| 154.0 |
| 146.0 |
| 163.5 |
| 28,350.0 |
| 28,392.0 |
| 28,475.0 |
| 29,052.0 |
| 30,293.0 |
| 30,752.0 |
| 30,926.0 |
| 30,894.0 |
| 32,024.0 |
| 31,920.0 |
| 7,507.0 |
| 7,627.0 |
| 7,601.0 |
| 7,656.0 |
| 8,040.0 |
| 7,972.0 |
| 8,231.0 |
| 9,385.0 |
| 9,353.0 |
| 9,034.0 |
| 9,944.0 |
| 9,511.0 |
| 2,812.4 |
| 34,444.0 |
| 34,709.0 |
| 35,018.0 |
| 36,064.0 |
| 36,590.0 |
| 36,960.0 |
| 37,145.0 |
| 37,852.0 |
| 38,105.0 |
| 38,336.0 |
| 38,947.0 |
| 9,792.0 |
| 9,851.0 |
| 9,889.0 |
| 10,070.0 |
| 10,112.0 |
| 10,099.0 |
| 11,107.0 |
| 12,009.0 |
| 11,778.0 |
| 11,900.0 |
| 13,127.0 |
| 12,564.0 |
| 4,834.5 |
| 2.0 |
| 3.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 3.0 |
| 3.0 |
| 103.0 |
| 78.0 |
| 294.0 |
| 5.0 |
| 554.0 |
| 80.0 |
| 233.0 |
| 382.0 |
| 19.0 |
| 91.0 |
| 130.0 |
| 50.0 |
| 27.3 |
| 1,275.0 |
| 1,297.0 |
| 1,174.0 |
| 1,205.0 |
| 1,189.0 |
| 1,198.0 |
| 1,089.0 |
| 1,106.0 |
| 1,138.0 |
| 1,214.0 |
| 1,210.0 |
| 466.0 |
| 372.0 |
| 410.0 |
| - |
| 291.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 444.0 |
| 368.0 |
| 404.0 |
| 328.0 |
| 496.0 |
| 411.0 |
| 423.0 |
| 329.0 |
| 460.0 |
| 521.0 |
| 176.0 |
| 142.0 |
| 125.0 |
| 152.0 |
| 140.0 |
| 130.0 |
| 179.0 |
| 165.0 |
| 166.0 |
| 187.0 |
| 255.0 |
| 258.0 |
| 178.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,884.0 |
| 4,737.0 |
| 4,551.0 |
| 4,313.0 |
| 4,464.0 |
| 4,231.0 |
| 4,240.0 |
| 4,666.0 |
| 4,587.0 |
| 5,123.0 |
| 4,009.0 |
| 4,718.0 |
| 1,606.0 |
| 1,850.0 |
| 1,956.0 |
| 2,146.0 |
| 1,967.0 |
| 1,918.0 |
| 1,732.0 |
| 1,981.0 |
| 1,856.0 |
| 2,012.0 |
| 2,274.0 |
| 1,871.0 |
| 1,047.6 |
| 777.0 |
| 768.0 |
| 792.0 |
| 672.0 |
| 737.0 |
| 734.0 |
| 737.0 |
| 773.0 |
| 729.0 |
| 781.0 |
| 831.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.0 |
| 107.0 |
| 98.0 |
| 98.0 |
| 84.0 |
| 73.0 |
| 76.0 |
| 76.0 |
| 74.0 |
| 87.0 |
| 80.0 |
| 12.0 |
| 35.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,344.0 |
| 1,293.0 |
| 1,081.0 |
| 1,218.0 |
| 1,237.0 |
| 1,402.0 |
| 1,466.0 |
| 1,402.0 |
| 1,481.0 |
| 1,192.0 |
| 59.0 |
| 79.0 |
| 84.0 |
| 49.0 |
| 34.0 |
| 35.0 |
| 5.0 |
| 4.0 |
| 5.0 |
| 8.0 |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,943.0) |
| - |
| - |
| 1,056.0 |
| 1,065.0 |
| 1,116.0 |
| 1,096.0 |
| 1,045.0 |
| 1,059.0 |
| 1,057.0 |
| 863.0 |
| 786.0 |
| 808.0 |
| 829.0 |
| 507.0 |
| 522.0 |
| 521.0 |
| 479.0 |
| 534.0 |
| 527.0 |
| 522.0 |
| 506.0 |
| 577.0 |
| 478.0 |
| 443.0 |
| 372.0 |
| 296.7 |
| 10,839.0 |
| 11,111.0 |
| 11,624.0 |
| 11,877.0 |
| 11,879.0 |
| 11,040.0 |
| 11,039.0 |
| 10,955.0 |
| 11,583.0 |
| 11,304.0 |
| 4,579.0 |
| 4,723.0 |
| 4,689.0 |
| 4,787.0 |
| 5,242.0 |
| 5,194.0 |
| 6,461.0 |
| 6,971.0 |
| 6,868.0 |
| 6,521.0 |
| 7,451.0 |
| 7,230.0 |
| 1,946.5 |
| 15,078.0 |
| 15,390.0 |
| 15,424.0 |
| 16,088.0 |
| 16,108.0 |
| 16,119.0 |
| 15,706.0 |
| 15,626.0 |
| 16,078.0 |
| 15,592.0 |
| 16,022.0 |
| 6,185.0 |
| 6,573.0 |
| 6,645.0 |
| 6,973.0 |
| 7,209.0 |
| 7,139.0 |
| 8,193.0 |
| 8,952.0 |
| 8,724.0 |
| 8,533.0 |
| 9,725.0 |
| 9,101.0 |
| 2,994.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,917.0 |
| 2,743.0 |
| 2,633.0 |
| 2,529.0 |
| 2,347.0 |
| 2,383.0 |
| 2,250.0 |
| 2,151.0 |
| 2,183.0 |
| 2,019.0 |
| 1,986.0 |
| 1,648.0 |
| 1,680.0 |
| 1,543.0 |
| 1,318.0 |
| 1,387.0 |
| 1,554.0 |
| 1,330.0 |
| 1,384.0 |
| 1,232.0 |
| 1,258.0 |
| 1,342.0 |
| 1,363.1 |
| (232.0) |
| (150.0) |
| (146.0) |
| (303.0) |
| (835.0) |
| (854.0) |
| (839.0) |
| (590.0) |
| (624.0) |
| (651.0) |
| (508.0) |
| (756.0) |
| (217.0) |
| (202.0) |
| (202.0) |
| (249.0) |
| (276.0) |
| (250.0) |
| (461.0) |
| (495.0) |
| (497.0) |
| (70.0) |
| (16.0) |
| (48.0) |
| (139.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.0 |
| 110.0 |
| 113.0 |
| 115.0 |
| 117.0 |
| 126.0 |
| 124.0 |
| 129.0 |
| 157.0 |
| 152.0 |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 5.0 |
| 1.0 |
| (0.3) |
| 19,260.0 |
| 19,213.0 |
| 19,484.0 |
| 19,863.0 |
| 20,367.0 |
| 20,724.0 |
| 21,313.0 |
| 22,102.0 |
| 21,898.0 |
| 22,587.0 |
| 22,773.0 |
| 3,607.0 |
| 3,278.0 |
| 3,244.0 |
| 3,097.0 |
| 2,903.0 |
| 2,960.0 |
| 2,914.0 |
| 3,056.0 |
| 3,053.0 |
| 3,366.0 |
| 3,397.0 |
| 3,462.0 |
| 1,840.7 |
| 19,594.0 |
| 19,976.0 |
| 20,482.0 |
| 20,841.0 |
| 21,439.0 |
| 22,226.0 |
| 22,027.0 |
| 22,744.0 |
| 22,925.0 |
| 3,607.0 |
| 3,278.0 |
| 3,244.0 |
| 3,097.0 |
| 2,903.0 |
| 2,960.0 |
| 2,914.0 |
| 3,057.0 |
| 3,054.0 |
| 3,367.0 |
| 3,402.0 |
| 3,463.0 |
| 1,840.4 |
| (1,124.0) |
| (2,026.0) |
| (974.0) |
| (1,274.0) |
| 4,922.0 |
| 4,328.0 |
| 5,633.0 |
| 5,873.0 |
| 5,309.0 |
| (231.0) |
| 3,198.0 |
| (11.0) |
| 2,953.0 |
| 3,466.0 |
| (308.0) |
| (69.0) |
| 4,015.0 |
| (265.0) |
| (211.0) |
| 4,702.0 |
| (270.0) |
| (460.7) |
| 1,808.0 |
| 2,313.0 |
| 3,125.0 |
| 3,307.0 |
| 2,427.0 |
| 1,727.0 |
| 2,339.0 |
| 2,088.0 |
| 2,303.0 |
| 2,309.0 |
| 679.0 |
| 374.0 |
| 332.0 |
| 268.0 |
| 105.0 |
| 209.0 |
| 1,144.0 |
| 643.0 |
| 569.0 |
| 854.0 |
| 909.0 |
| 1,182.0 |
| 974.5 |
| 19,484.0 |
| 19,863.0 |
| 20,367.0 |
| 20,724.0 |
| 21,313.0 |
| 22,102.0 |
| 21,898.0 |
| 22,587.0 |
| 22,773.0 |
| 3,607.0 |
| 3,278.0 |
| 3,244.0 |
| 3,097.0 |
| 2,903.0 |
| 2,960.0 |
| 2,914.0 |
| 3,056.0 |
| 3,053.0 |
| 3,366.0 |
| 3,397.0 |
| 3,462.0 |
| 1,840.7 |
| (5,616.0) |
| (5,519.0) |
| (5,329.0) |
| (5,150.0) |
| (6,060.0) |
| (5,851.0) |
| (5,249.0) |
| (5,538.0) |
| (5,872.0) |
| (5,492.0) |
| (2,666.0) |
| (3,083.0) |
| (3,089.0) |
| (3,299.0) |
| (3,567.0) |
| (3,493.0) |
| (3,589.0) |
| (3,527.0) |
| (4,442.0) |
| (4,150.0) |
| (3,783.0) |
| (4,588.0) |
| (31.5) |