| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 3,975.0 | 5,691.0 | 4,583.0 | 4,678.0 | 3,532.0 | 6,278.0 | 4,015.0 | 2,981.0 | 2,672.0 | 2,783.0 | 4,048.0 | 5,341.0 | 4,193.0 | 2,456.0 | 3,149.0 | 3,612.0 | 3,731.0 | |||
| Restricted Cash | 93.0 | 265.0 | 2.0 | 1.0 | 403.0 | 118.0 | 8.0 | 0.0 | 0.0 | 1,500.0 | 939.0 | 0.0 | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 3,975.0 | 5,691.0 | 4,583.0 | 4,678.0 | 3,532.0 | 6,278.0 | 4,015.0 | 2,981.0 | 2,672.0 | 2,783.0 | 4,048.0 | 5,341.0 | 4,193.0 | 2,456.0 | 3,149.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 27,985.0 | 25,643.0 | 21,622.0 | 19,410.0 | 18,583.0 | 19,181.0 | 19,950.0 | 18,246.0 | 17,711.0 | 18,215.0 | 17,980.0 | 15,914.0 | 13,780.0 | 9,975.0 | 9,977.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 24,207.0 | 23,001.0 | 21,139.0 | 19,691.0 | 18,702.0 | 19,246.0 | 16,734.0 | 16,709.0 | 16,310.0 | 15,278.0 | 15,335.0 | 14,296.0 | 12,986.0 | 10,335.0 | 10,073.0 | 9,225.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,282.0 | 5,031.0 | 4,783.0 | 4,408.0 | 4,086.0 | 4,795.0 | 4,194.0 | 4,326.0 | 3,933.0 | 3,803.0 | 3,784.0 | 3,444.0 | 3,376.0 | 2,529.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 59,973.0 | 55,330.0 | 47,097.0 | 42,490.0 | 38,086.0 | 38,975.0 | 37,195.0 | 33,853.0 | 32,177.0 | 31,022.0 | 28,585.0 | 25,166.0 | 21,128.0 | 16,108.0 | 16,114.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 6,526.0 | 5,654.0 | 5,629.0 | 5,594.0 | 5,879.0 | 7,148.0 | 7,387.0 | 7,595.0 | 7,880.0 | 8,362.0 | 8,107.0 | 9,709.0 | 10,346.0 | 4,873.0 | 3,072.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 6,526.0 | 5,654.0 | 5,629.0 | 5,594.0 | 5,879.0 | 7,148.0 | 7,387.0 | 7,595.0 | 7,880.0 | 8,545.0 | 8,114.0 | 9,844.0 | 10,594.0 | 4,873.0 | 3,580.0 | 4,004.0 | ||||
| (in millions of USD) | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,975.0 | 2,959.0 | 4,004.0 | 2,418.0 | 5,691.0 | 1,131.0 | 2,509.0 | 2,302.0 | 4,583.0 | 1,982.0 | 2,524.0 | 2,636.0 | 4,678.0 | 2,774.0 | ||||||||||||||||||||||||||
| 2,109.0 |
| 1,362.0 |
| 1,954.0 |
| - |
| - |
| - |
| - |
| - |
| 3,612.0 |
| 3,731.0 |
| 2,109.0 |
| 1,362.0 |
| 1,954.0 |
| 9,187.0 |
| 8,075.0 |
| 7,774.0 |
| - |
| - |
| 9,441.0 |
| 8,527.0 |
| - |
| - |
| Prepaid Expenses | 1,043.0 | 1,063.0 | 626.0 | 513.0 | 898.0 | 665.0 | 617.0 | 529.0 | 443.0 | 672.0 | 1,072.0 | 1,119.0 | 1,877.0 | 404.0 | 404.0 | 333.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 333.0 | 257.0 | 261.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 57,210.0 | 55,398.0 | 47,970.0 | 44,292.0 | 46,231.0 | 45,382.0 | 42,222.0 | 38,465.0 | 37,136.0 | 36,948.0 | 38,435.0 | 36,670.0 | 32,836.0 | 23,170.0 | 23,603.0 | 22,357.0 | 21,504.0 | 18,671.0 | - | - |
| 2,175.0 |
| 2,043.0 |
| 1,858.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,614.0 | 2,529.0 | 2,467.0 | 2,231.0 | 1,994.0 | 2,214.0 | 1,829.0 | 1,778.0 | 1,469.0 | 1,511.0 | 1,506.0 | 1,399.0 | 1,180.0 | 1,208.0 | 1,132.0 | 1,052.0 | 1,007.0 | - | - | - |
| Property,Plant & Equipment Net | 2,668.0 | 2,502.0 | 2,316.0 | 2,177.0 | 2,092.0 | 2,581.0 | 2,365.0 | 2,548.0 | 2,464.0 | 2,292.0 | 2,278.0 | 2,045.0 | 2,196.0 | 1,321.0 | 1,043.0 | 991.0 | 851.0 | 796.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 3,513.0 | 3,728.0 | 4,063.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Goodwill | 11,316.0 | 10,022.0 | 10,132.0 | 9,947.0 | 9,451.0 | 9,493.0 | 9,360.0 | 9,358.0 | 10,924.0 | 10,586.0 | 9,786.0 | 9,817.0 | 9,927.0 | 6,405.0 | 5,032.0 | 4,364.0 | 3,568.0 | 3,528.0 | - | - |
| Intangible Assets | 4,079.0 | 1,464.0 | 2,110.0 | 2,277.0 | 2,059.0 | 2,878.0 | 3,156.0 | 3,689.0 | 4,102.0 | 3,665.0 | 3,021.0 | 3,441.0 | 4,871.0 | 2,270.0 | 1,750.0 | 1,456.0 | 551.0 | 661.0 | - | - |
| Operating Lease Right Of Use Assets | 2,058.0 | 1,782.0 | 1,729.0 | 1,635.0 | 1,548.0 | 2,100.0 | 1,886.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 432.0 | 367.0 | 317.0 | 211.0 | 197.0 | 185.0 | 59.0 | 58.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4,992.0 | 3,972.0 | 3,186.0 | 1,992.0 | 1,917.0 | 2,581.0 | 2,258.0 | 2,099.0 | 2,027.0 | 3,415.0 | 3,003.0 | 1,897.0 | 1,929.0 | 1,620.0 | 1,665.0 | 1,718.0 | 1,481.0 | 1,390.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 82,323.0 | 75,140.0 | 67,443.0 | 62,320.0 | 63,298.0 | 65,015.0 | 61,247.0 | 59,672.0 | 60,381.0 | 60,969.0 | 56,523.0 | 53,870.0 | 51,759.0 | 34,786.0 | 33,093.0 | 30,886.0 | 28,189.0 | 25,267.0 | - | - |
| 14,090.0 |
| 13,255.0 |
| 11,739.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.0 | 183.0 | 7.0 | 135.0 | 248.0 | 0.0 | 508.0 | 417.0 | 3.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 63.0 | 346.0 | 919.0 | 1,078.0 | 1,236.0 | 1,359.0 | 1,423.0 | 1,321.0 | 1,218.0 | 1,145.0 | - | - |
| Operating Lease Liabilities Current | 287.0 | 258.0 | 295.0 | 299.0 | 297.0 | 390.0 | 354.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5,490.0 | 4,825.0 | 4,915.0 | 4,200.0 | 4,543.0 | 3,987.0 | 3,340.0 | 3,443.0 | 3,379.0 | 3,004.0 | 3,948.0 | 3,769.0 | 3,998.0 | 1,912.0 | 2,149.0 | 1,861.0 | 1,559.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,536.0 | 2,503.0 | - | - |
| Total Current Liabilities | 67,017.0 | 61,604.0 | 52,357.0 | 47,957.0 | 48,466.0 | 44,103.0 | 42,624.0 | 37,626.0 | 36,685.0 | 35,612.0 | 35,069.0 | 33,497.0 | 29,615.0 | 21,357.0 | 21,686.0 | 18,726.0 | 17,012.0 | 15,606.0 | - | - |
| 3,587.0 |
| 2,293.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,801.0 | 1,478.0 | 1,466.0 | 1,402.0 | 1,366.0 | 1,867.0 | 1,660.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,330.0 | 1,029.0 | 917.0 | 1,387.0 | 1,418.0 | 1,411.0 | 2,255.0 | 2,998.0 | 2,804.0 | 3,678.0 | 2,734.0 | 859.0 | 1,262.0 | 278.0 | 88.0 | 0.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,659.0 | 2,659.0 | 2,610.0 | 1,813.0 | 1,540.0 | 1,715.0 | 1,662.0 | 2,103.0 | 2,625.0 | 1,774.0 | 1,809.0 | 1,863.0 | 2,897.0 | 1,838.0 | 1,504.0 | 1,353.0 | 1,352.0 | 1,178.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 84,100.0 | 76,834.0 | 69,042.0 | 63,810.0 | 65,090.0 | 64,840.0 | 55,938.0 | 51,385.0 | 50,324.0 | 49,696.0 | 47,515.0 | 45,785.0 | 41,441.0 | 27,716.0 | 26,262.0 | 23,666.0 | 20,657.0 | 19,074.0 | - | - |
| 4.0 |
| 4.0 |
| - |
| - |
| Additional Paid In Capital | 8,284.0 | 8,373.0 | 8,048.0 | 7,747.0 | 7,275.0 | 6,925.0 | 6,663.0 | 6,435.0 | 6,188.0 | 6,028.0 | 5,845.0 | 6,968.0 | 6,552.0 | 6,078.0 | 5,571.0 | 5,339.0 | 4,756.0 | 4,417.0 | - | - |
| Retained Earnings | 22,291.0 | 17,921.0 | 14,978.0 | 12,295.0 | 9,030.0 | 8,202.0 | 13,022.0 | 12,409.0 | 12,986.0 | 13,189.0 | 8,360.0 | 12,705.0 | 11,453.0 | 10,402.0 | 9,451.0 | 8,250.0 | 7,236.0 | 6,103.0 | - | - |
| Accumulated Other Comprehensive Income | (745.0) | (932.0) | (881.0) | (905.0) | (1,534.0) | (1,480.0) | (1,703.0) | (1,849.0) | (1,717.0) | (2,141.0) | (1,561.0) | (1,713.0) | (3.0) | (65.0) | 5.0 | 87.0 | 6.0 | (179.0) | - | - |
| Treasury Stock | - | - | - | - | 17,045.0 | 13,670.0 | 12,892.0 | 8,902.0 | 7,655.0 | 5,982.0 | 3,721.0 | 9,956.0 | 9,507.0 | 9,363.0 | 8,204.0 | 6,470.0 | 4,458.0 | 4,144.0 | - | - |
| Minority Interest | 395.0 | 380.0 | 372.0 | 367.0 | 480.0 | 196.0 | 217.0 | 193.0 | 253.0 | 178.0 | 84.0 | 84.0 | 1,796.0 | 0.0 | - | - | - | - | - | - |
| Total Stockholders Equity | (2,172.0) | (2,074.0) | (1,971.0) | (1,857.0) | (2,272.0) | (21.0) | 5,092.0 | 8,094.0 | 9,804.0 | 11,095.0 | 8,924.0 | 8,001.0 | 8,522.0 | 7,070.0 | 6,831.0 | 7,220.0 | 7,532.0 | 6,193.0 | 6,121.0 | 6,273.0 |
| Total Equity | (1,777.0) | (1,694.0) | (1,599.0) | (1,490.0) | (1,792.0) | 175.0 | 5,309.0 | 8,287.0 | 10,057.0 | 11,273.0 | 9,008.0 | 8,085.0 | 10,318.0 | 7,070.0 | 6,831.0 | 7,220.0 | 7,532.0 | 6,193.0 | 6,121.0 | 6,273.0 |
| 2,296.0 |
| - |
| - |
| - |
| Net debt | 2,551.0 | (37.0) | 1,046.0 | 916.0 | 2,347.0 | 870.0 | 3,372.0 | 4,614.0 | 5,208.0 | 5,762.0 | 4,066.0 | 4,503.0 | 6,401.0 | 2,417.0 | 431.0 | 392.0 | (1,435.0) | - | - | - |
| Working Capital | (9,807.0) | (6,206.0) | (4,387.0) | (3,665.0) | (2,235.0) | 1,279.0 | (402.0) | 839.0 | 451.0 | 1,336.0 | 3,366.0 | 3,173.0 | 3,221.0 | 1,813.0 | 1,917.0 | 3,631.0 | 4,492.0 | 3,065.0 | - | - |
| Book Value | (2,172.0) | (2,074.0) | (1,971.0) | (1,857.0) | (2,272.0) | (21.0) | 5,092.0 | 8,094.0 | 9,804.0 | 11,095.0 | 8,924.0 | 8,001.0 | 8,522.0 | 7,070.0 | 6,831.0 | 7,220.0 | 7,532.0 | 6,193.0 | 6,121.0 | 6,273.0 |
| Tangible Book Value | (17,567.0) | (13,560.0) | (14,213.0) | (14,081.0) | (13,782.0) | (12,392.0) | (7,424.0) | (4,953.0) | (5,222.0) | (3,156.0) | (3,883.0) | (5,257.0) | (6,276.0) | (1,605.0) | 49.0 | 1,400.0 | 3,413.0 | 2,004.0 | - | - |
| 2,916.0 |
| 2,233.0 |
| 3,532.0 |
| 2,754.0 |
| 2,151.0 |
| 2,423.0 |
| 6,278.0 |
| 3,577.0 |
| 3,091.0 |
| 2,613.0 |
| - |
| 2,065.0 |
| 1,356.0 |
| 1,947.0 |
| 2,981.0 |
| 1,849.0 |
| 2,118.0 |
| 2,199.0 |
| 2,672.0 |
| 2,619.0 |
| 2,563.0 |
| 2,339.0 |
| 2,783.0 |
| 2,434.0 |
| 5,464.0 |
| 4,659.0 |
| Restricted Cash | 93.0 | 94.0 | 105.0 | 265.0 | - | 151.0 | 2.0 | 2.0 | - | 1.0 | 0.0 | 1.0 | - | 4.0 | 42.0 | 107.0 | - | 405.0 | 382.0 | 112.0 | - | 155.0 | 149.0 | 251.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,975.0 | 2,959.0 | 4,004.0 | 2,418.0 | 5,691.0 | 1,131.0 | 2,509.0 | 2,302.0 | 4,583.0 | 1,982.0 | 2,524.0 | 2,636.0 | 4,678.0 | 2,774.0 | 2,916.0 | 2,233.0 | 3,532.0 | 2,754.0 | 2,151.0 | 2,423.0 | 6,278.0 | 3,577.0 | 3,091.0 | 2,613.0 | - | 2,065.0 | 1,356.0 | 1,947.0 | 2,981.0 | 1,849.0 | 2,118.0 | 2,199.0 | 2,672.0 | 2,619.0 | 2,563.0 | 2,339.0 | 2,783.0 | 2,434.0 | 5,464.0 | 4,659.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 27,985.0 | 28,213.0 | 28,286.0 | 28,158.0 | 25,643.0 | 25,831.0 | 25,270.0 | 23,743.0 | 21,622.0 | 23,066.0 | 22,494.0 | 21,860.0 | 19,410.0 | 20,537.0 | 20,109.0 | 19,900.0 | 18,583.0 | 18,355.0 | 20,140.0 | 20,198.0 | 19,181.0 | 18,877.0 | 19,285.0 | 17,768.0 | - | 18,831.0 | 18,984.0 | 19,287.0 | 18,246.0 | 18,932.0 | 19,213.0 | 19,093.0 | 17,711.0 | 20,015.0 | 19,627.0 | 19,132.0 | 18,215.0 | 18,198.0 | 18,308.0 | 18,334.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 24,207.0 | 27,067.0 | 26,134.0 | 25,065.0 | 23,001.0 | 23,837.0 | 24,176.0 | 25,571.0 | 21,139.0 | 22,020.0 | 21,945.0 | 20,510.0 | 19,691.0 | 20,657.0 | 19,876.0 | 19,505.0 | 18,702.0 | 19,024.0 | 19,342.0 | 20,016.0 | 19,246.0 | 19,211.0 | 18,435.0 | 16,607.0 | - | 17,020.0 | 16,356.0 | 16,604.0 | 16,709.0 | 16,951.0 | 16,671.0 | 16,364.0 | 16,310.0 | 17,103.0 | 16,885.0 | 15,498.0 | 15,278.0 | 16,121.0 | 15,273.0 | 15,500.0 |
| Prepaid Expenses | 1,043.0 | 1,458.0 | 1,463.0 | 1,160.0 | 1,063.0 | 942.0 | 751.0 | 636.0 | 626.0 | 572.0 | 568.0 | 533.0 | 513.0 | 675.0 | 722.0 | 590.0 | 898.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 57,210.0 | 59,697.0 | 59,887.0 | 56,801.0 | 55,398.0 | 51,741.0 | 53,341.0 | 52,252.0 | 47,970.0 | 47,640.0 | 47,531.0 | 45,539.0 | 44,292.0 | 44,657.0 | 46,448.0 | 45,383.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,282.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2,614.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,668.0 | 2,634.0 | 2,627.0 | 2,574.0 | 2,502.0 | 2,397.0 | 2,361.0 | 2,357.0 | 2,316.0 | 2,201.0 | 2,171.0 | 2,172.0 | 2,177.0 | 2,140.0 | 2,071.0 | 2,083.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 11,316.0 | 11,324.0 | 11,283.0 | 11,365.0 | 10,022.0 | 10,004.0 | 10,087.0 | 10,118.0 | 10,132.0 | 9,973.0 | 9,934.0 | 9,971.0 | 9,947.0 | 9,934.0 | 9,239.0 | 9,368.0 | 9,451.0 | 9,462.0 | ||||||||||||||||||||||
| Intangible Assets | 4,079.0 | 4,179.0 | 4,220.0 | 4,272.0 | 1,464.0 | 1,509.0 | 1,573.0 | 2,045.0 | 2,110.0 | 2,097.0 | 2,142.0 | 2,221.0 | 2,277.0 | 2,273.0 | 1,872.0 | 1,976.0 | 2,059.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,058.0 | 2,056.0 | 1,991.0 | 2,168.0 | 1,782.0 | 1,758.0 | 1,495.0 | 1,735.0 | 1,729.0 | 1,679.0 | 1,680.0 | 1,693.0 | 1,635.0 | 1,653.0 | 1,548.0 | 1,598.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 432.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4,992.0 | 4,300.0 | 4,152.0 | 4,131.0 | 3,972.0 | 3,672.0 | 3,572.0 | 3,163.0 | 3,186.0 | 2,922.0 | 2,633.0 | 2,500.0 | 1,992.0 | 2,033.0 | 1,903.0 | 1,887.0 | 1,917.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 82,323.0 | 84,190.0 | 84,160.0 | 81,311.0 | 75,140.0 | 71,081.0 | 72,429.0 | 71,670.0 | 67,443.0 | 66,512.0 | 66,091.0 | 64,096.0 | 62,320.0 | 62,690.0 | 63,081.0 | 62,295.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 59,973.0 | 60,683.0 | 60,938.0 | 57,861.0 | 55,330.0 | 49,689.0 | 53,317.0 | 51,704.0 | 47,097.0 | 46,699.0 | 46,795.0 | 43,982.0 | 42,490.0 | 42,238.0 | 41,003.0 | 39,708.0 | 38,086.0 | 37,183.0 | 38,922.0 | 38,389.0 | 38,975.0 | 36,509.0 | 36,255.0 | 33,209.0 | - | 32,744.0 | 32,560.0 | 34,021.0 | 33,853.0 | 32,091.0 | 33,227.0 | 32,063.0 | 32,177.0 | 33,009.0 | 33,580.0 | 32,015.0 | 31,022.0 | 30,811.0 | 31,037.0 | 30,424.0 |
| Short Term Debt | - | - | - | - | - | 2,425.0 | - | - | 0.0 | 218.0 | - | - | 0.0 | 617.0 | - | - | 0.0 | 372.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 287.0 | 286.0 | 278.0 | 297.0 | 258.0 | 256.0 | 243.0 | 296.0 | 295.0 | 296.0 | 296.0 | 300.0 | 299.0 | 292.0 | 284.0 | 293.0 | ||||||||||||||||||||||||
| Accrued Expenses | 5,490.0 | 6,030.0 | 5,068.0 | 4,924.0 | 4,825.0 | 5,027.0 | 4,787.0 | 4,383.0 | 4,915.0 | 4,400.0 | 4,007.0 | 4,090.0 | 4,200.0 | 4,453.0 | 4,279.0 | 4,077.0 | 4,543.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 67,017.0 | 68,131.0 | 68,031.0 | 64,331.0 | 61,604.0 | 58,562.0 | 58,771.0 | 56,434.0 | 52,357.0 | 51,661.0 | 51,147.0 | 48,422.0 | 47,957.0 | 48,006.0 | 48,357.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 6,526.0 | 6,557.0 | 7,758.0 | 7,777.0 | 5,654.0 | 5,587.0 | 5,744.0 | 5,635.0 | 5,629.0 | 5,673.0 | 5,584.0 | 5,661.0 | 5,594.0 | - | - | - | - | 5,518.0 | 5,946.0 | - | 6,406.0 | - | 5,848.0 | 6,395.0 | - | 6,734.0 | 7,342.0 | 7,382.0 | 7,265.0 | 7,616.0 | 6,568.0 | 6,592.0 | 6,751.0 | 7,514.0 | 7,490.0 | 7,424.0 | 7,305.0 | 5,969.0 | 5,941.0 | 5,942.0 |
| Operating Lease Liabilities Non-Current | 1,801.0 | 1,781.0 | 1,756.0 | 1,859.0 | 1,478.0 | 1,489.0 | 1,232.0 | 1,466.0 | 1,466.0 | 1,421.0 | 1,436.0 | 1,462.0 | 1,402.0 | 1,410.0 | 1,315.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,330.0 | 1,108.0 | 1,086.0 | 987.0 | 1,029.0 | 1,092.0 | 1,048.0 | 928.0 | 917.0 | 978.0 | 1,112.0 | 1,139.0 | 1,387.0 | 1,465.0 | 1,660.0 | 1,541.0 | 1,418.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,659.0 | 2,741.0 | 2,751.0 | 2,868.0 | 2,659.0 | 2,603.0 | 2,712.0 | 2,525.0 | 2,610.0 | 2,381.0 | 2,197.0 | 2,074.0 | 1,813.0 | 1,804.0 | 1,541.0 | 1,553.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 84,100.0 | 85,091.0 | 85,515.0 | 82,899.0 | 76,834.0 | 73,785.0 | 75,071.0 | 73,051.0 | 69,042.0 | 68,194.0 | 67,555.0 | 65,336.0 | 63,810.0 | 64,779.0 | 64,330.0 | 63,767.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 |
| Additional Paid In Capital | 8,284.0 | 8,546.0 | 8,499.0 | 8,449.0 | 8,373.0 | 8,291.0 | 8,221.0 | 8,126.0 | 8,048.0 | 7,962.0 | 7,899.0 | 7,824.0 | 7,747.0 | 7,536.0 | 7,609.0 | 7,350.0 | ||||||||||||||||||||||||
| Retained Earnings | 22,291.0 | 20,710.0 | 19,622.0 | 18,616.0 | 17,921.0 | 16,752.0 | 15,959.0 | 15,810.0 | 14,978.0 | 14,268.0 | 13,761.0 | 13,182.0 | 12,295.0 | 11,582.0 | 10,579.0 | 9,732.0 | 9,030.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (745.0) | (903.0) | (908.0) | (898.0) | (932.0) | (989.0) | (890.0) | (913.0) | (881.0) | (812.0) | (887.0) | (848.0) | (905.0) | (899.0) | (1,114.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 20,677.0 | 18,844.0 | 18,141.0 | 17,045.0 | 15,766.0 | ||||||||||||||||||||||
| Minority Interest | 395.0 | 397.0 | 384.0 | 379.0 | 380.0 | 380.0 | 375.0 | 374.0 | 372.0 | 371.0 | 364.0 | 362.0 | 367.0 | 366.0 | 518.0 | 532.0 | 480.0 | |||||||||||||||||||||||
| Total Stockholders Equity | (2,172.0) | (1,298.0) | (1,739.0) | (1,967.0) | (2,074.0) | (3,084.0) | (3,017.0) | (1,755.0) | (1,971.0) | (2,053.0) | (1,828.0) | (1,602.0) | (1,857.0) | (2,455.0) | (1,767.0) | (2,004.0) | ||||||||||||||||||||||||
| Total Equity | (1,777.0) | (901.0) | (1,355.0) | (1,588.0) | (1,694.0) | (2,704.0) | (2,642.0) | (1,381.0) | (1,599.0) | (1,682.0) | (1,464.0) | (1,240.0) | (1,490.0) | (2,089.0) | (1,249.0) | (1,472.0) | (1,792.0) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,526.0 | 6,557.0 | 7,758.0 | 7,777.0 | 5,654.0 | 8,012.0 | 5,744.0 | 5,635.0 | 5,629.0 | 5,891.0 | 5,584.0 | 5,661.0 | 5,594.0 | 617.0 | - | - | 0.0 | 5,890.0 | 5,946.0 | - | 6,406.0 | 152.0 | 7,608.0 | 7,448.0 | - | 7,741.0 | 7,644.0 | 7,692.0 | 7,595.0 | 8,736.0 | 7,694.0 | 7,719.0 | 7,880.0 | 8,045.0 | 8,015.0 | 7,949.0 | 8,362.0 | 7,717.0 | 8,107.0 | 8,110.0 |
| Net debt | 2,551.0 | 3,598.0 | 3,754.0 | 5,359.0 | (37.0) | 6,881.0 | 3,235.0 | 3,333.0 | 1,046.0 | 3,909.0 | 3,060.0 | 3,025.0 | 916.0 | (2,157.0) | - | - | (3,532.0) | 3,136.0 | ||||||||||||||||||||||
| Working Capital | (9,807.0) | (8,434.0) | (8,144.0) | (7,530.0) | (6,206.0) | (6,821.0) | (5,430.0) | (4,182.0) | (4,387.0) | (4,021.0) | (3,616.0) | (2,883.0) | (3,665.0) | (3,349.0) | (1,909.0) | (1,818.0) | (2,235.0) | |||||||||||||||||||||||
| Book Value | (2,172.0) | (1,298.0) | (1,739.0) | (1,967.0) | (2,074.0) | (3,084.0) | (3,017.0) | (1,755.0) | (1,971.0) | (2,053.0) | (1,828.0) | (1,602.0) | (1,857.0) | (2,455.0) | (1,767.0) | (2,004.0) | (2,272.0) | (1,274.0) | ||||||||||||||||||||||
| Tangible Book Value | (17,567.0) | (16,801.0) | (17,242.0) | (17,604.0) | (13,560.0) | (14,597.0) | (14,677.0) | (13,918.0) | (14,213.0) | (14,123.0) | (13,904.0) | (13,794.0) | (14,081.0) | (14,662.0) | (12,878.0) | (13,348.0) | (13,782.0) | |||||||||||||||||||||||
| 831.0 |
| 861.0 |
| 706.0 |
| 665.0 |
| 688.0 |
| 701.0 |
| 850.0 |
| - |
| 618.0 |
| 657.0 |
| 590.0 |
| 529.0 |
| 587.0 |
| 542.0 |
| 558.0 |
| 443.0 |
| 458.0 |
| 719.0 |
| 728.0 |
| 672.0 |
| 513.0 |
| 526.0 |
| 545.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46,231.0 |
| 46,498.0 |
| 45,580.0 |
| 43,350.0 |
| 45,382.0 |
| 42,368.0 |
| 42,345.0 |
| 38,682.0 |
| - |
| 39,390.0 |
| 37,353.0 |
| 38,428.0 |
| 38,465.0 |
| 38,319.0 |
| 38,544.0 |
| 38,214.0 |
| 37,136.0 |
| 40,195.0 |
| 39,794.0 |
| 37,697.0 |
| 36,948.0 |
| 39,268.0 |
| 41,338.0 |
| 39,038.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,092.0 |
| 2,064.0 |
| 2,222.0 |
| 2,549.0 |
| 2,581.0 |
| 2,518.0 |
| 2,471.0 |
| 2,392.0 |
| - |
| 2,408.0 |
| 2,493.0 |
| 2,466.0 |
| 2,548.0 |
| 2,503.0 |
| 2,488.0 |
| 2,483.0 |
| 2,464.0 |
| 2,401.0 |
| 2,348.0 |
| 2,349.0 |
| 2,292.0 |
| 2,411.0 |
| 2,300.0 |
| 2,430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,143.0 |
| 2,167.0 |
| 3,617.0 |
| 3,513.0 |
| 3,566.0 |
| 3,609.0 |
| 3,672.0 |
| 3,728.0 |
| 3,704.0 |
| 3,795.0 |
| 3,855.0 |
| 4,063.0 |
| - |
| - |
| - |
| 9,473.0 |
| 9,520.0 |
| 9,493.0 |
| 9,511.0 |
| 9,414.0 |
| 9,419.0 |
| - |
| 9,456.0 |
| 9,408.0 |
| 9,441.0 |
| 9,358.0 |
| 10,519.0 |
| 10,627.0 |
| 10,585.0 |
| 10,924.0 |
| 11,828.0 |
| 11,732.0 |
| 11,750.0 |
| 10,586.0 |
| 10,612.0 |
| 9,693.0 |
| 11,127.0 |
| 2,130.0 |
| 2,385.0 |
| 2,797.0 |
| 2,878.0 |
| 2,980.0 |
| 3,030.0 |
| 3,090.0 |
| - |
| 3,364.0 |
| 3,489.0 |
| 3,600.0 |
| 3,689.0 |
| 3,920.0 |
| 4,128.0 |
| 4,258.0 |
| 4,102.0 |
| 4,094.0 |
| 4,206.0 |
| 4,238.0 |
| 3,665.0 |
| 3,583.0 |
| 3,061.0 |
| 3,143.0 |
| 1,548.0 |
| 1,581.0 |
| 1,768.0 |
| 2,071.0 |
| 2,100.0 |
| 1,955.0 |
| 1,895.0 |
| 1,857.0 |
| 2,100.0 |
| 2,013.0 |
| 2,002.0 |
| 2,031.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,973.0 |
| 2,173.0 |
| 2,607.0 |
| 2,581.0 |
| 2,513.0 |
| 2,403.0 |
| 2,226.0 |
| - |
| 2,099.0 |
| 2,082.0 |
| 2,097.0 |
| 2,099.0 |
| 2,184.0 |
| 2,025.0 |
| 2,070.0 |
| 2,027.0 |
| 1,991.0 |
| 1,971.0 |
| 1,927.0 |
| 3,415.0 |
| 2,000.0 |
| 1,923.0 |
| 2,166.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63,298.0 |
| 63,708.0 |
| 63,601.0 |
| 62,894.0 |
| 65,015.0 |
| 61,845.0 |
| 61,558.0 |
| 57,666.0 |
| - |
| 60,873.0 |
| 58,994.0 |
| 61,680.0 |
| 59,672.0 |
| 61,011.0 |
| 61,421.0 |
| 61,282.0 |
| 60,381.0 |
| 64,213.0 |
| 63,846.0 |
| 61,816.0 |
| 60,969.0 |
| 57,874.0 |
| 58,315.0 |
| 57,904.0 |
| - |
| - |
| 0.0 |
| 152.0 |
| 1,760.0 |
| 1,053.0 |
| - |
| 1,007.0 |
| 302.0 |
| 310.0 |
| 330.0 |
| 1,120.0 |
| 1,126.0 |
| 1,127.0 |
| 1,129.0 |
| 531.0 |
| 525.0 |
| 525.0 |
| 1,057.0 |
| 1,748.0 |
| 2,166.0 |
| 2,168.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| 63.0 |
| 279.0 |
| 346.0 |
| 402.0 |
| 271.0 |
| 820.0 |
| 297.0 |
| 294.0 |
| 348.0 |
| 392.0 |
| 390.0 |
| 384.0 |
| 367.0 |
| 358.0 |
| - |
| 365.0 |
| 362.0 |
| 373.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,332.0 |
| 4,429.0 |
| 4,297.0 |
| 3,987.0 |
| 4,094.0 |
| 3,805.0 |
| 3,471.0 |
| - |
| 3,359.0 |
| 3,372.0 |
| 3,248.0 |
| 3,443.0 |
| 3,165.0 |
| 3,116.0 |
| 3,125.0 |
| 3,379.0 |
| 3,295.0 |
| 3,291.0 |
| 2,977.0 |
| 3,004.0 |
| 3,113.0 |
| 2,973.0 |
| 3,162.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47,201.0 |
| 48,466.0 |
| 47,452.0 |
| 46,075.0 |
| 43,835.0 |
| 44,103.0 |
| 41,930.0 |
| 42,724.0 |
| 38,600.0 |
| - |
| 40,055.0 |
| 37,145.0 |
| 37,952.0 |
| 37,626.0 |
| 37,424.0 |
| 38,863.0 |
| 38,348.0 |
| 36,685.0 |
| 37,652.0 |
| 37,765.0 |
| 35,799.0 |
| 35,612.0 |
| 38,174.0 |
| 37,051.0 |
| 36,574.0 |
| 1,364.0 |
| 1,366.0 |
| 1,391.0 |
| 1,605.0 |
| 1,888.0 |
| 1,867.0 |
| 1,747.0 |
| 1,669.0 |
| 1,627.0 |
| - |
| 1,780.0 |
| 1,763.0 |
| 1,805.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,369.0 |
| 1,352.0 |
| 1,441.0 |
| 1,411.0 |
| 773.0 |
| 2,293.0 |
| 2,274.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,833.0 |
| 3,724.0 |
| - |
| 3,678.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,540.0 |
| 1,612.0 |
| 1,564.0 |
| 1,748.0 |
| 1,715.0 |
| 1,846.0 |
| 1,669.0 |
| 1,703.0 |
| - |
| 1,836.0 |
| 1,950.0 |
| 2,016.0 |
| 2,103.0 |
| 2,195.0 |
| 2,197.0 |
| 2,448.0 |
| 2,625.0 |
| 2,807.0 |
| 2,082.0 |
| 1,938.0 |
| 1,774.0 |
| 1,684.0 |
| 1,727.0 |
| 1,768.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65,090.0 |
| 64,495.0 |
| 63,688.0 |
| 62,939.0 |
| 64,840.0 |
| 62,122.0 |
| 55,468.0 |
| 52,013.0 |
| - |
| 54,488.0 |
| 52,302.0 |
| 53,612.0 |
| 51,385.0 |
| 51,622.0 |
| 51,887.0 |
| 51,635.0 |
| 50,324.0 |
| 52,241.0 |
| 52,484.0 |
| 50,303.0 |
| 49,696.0 |
| 50,022.0 |
| 48,692.0 |
| 48,413.0 |
| 7,275.0 |
| 7,411.0 |
| 7,311.0 |
| 7,057.0 |
| 6,925.0 |
| 6,847.0 |
| 6,780.0 |
| 6,711.0 |
| - |
| 6,614.0 |
| 6,573.0 |
| 6,483.0 |
| 6,435.0 |
| 6,321.0 |
| 6,411.0 |
| 6,372.0 |
| 6,188.0 |
| 6,253.0 |
| 6,141.0 |
| 6,080.0 |
| 6,028.0 |
| 6,037.0 |
| 5,994.0 |
| 5,923.0 |
| 8,734.0 |
| 8,812.0 |
| 8,618.0 |
| 8,202.0 |
| 7,595.0 |
| 13,890.0 |
| 13,384.0 |
| - |
| 12,075.0 |
| 11,965.0 |
| 12,770.0 |
| 12,409.0 |
| 13,276.0 |
| 13,354.0 |
| 12,932.0 |
| 12,986.0 |
| 14,202.0 |
| 13,370.0 |
| 13,442.0 |
| 13,189.0 |
| 9,663.0 |
| 9,088.0 |
| 8,843.0 |
| (948.0) |
| (1,534.0) |
| (1,655.0) |
| (1,665.0) |
| (1,627.0) |
| (1,480.0) |
| (1,503.0) |
| (1,597.0) |
| (1,735.0) |
| - |
| (1,663.0) |
| (1,704.0) |
| (1,778.0) |
| (1,849.0) |
| (1,826.0) |
| (1,762.0) |
| (1,801.0) |
| (1,717.0) |
| (1,726.0) |
| (1,710.0) |
| (1,936.0) |
| (2,141.0) |
| (2,228.0) |
| (1,854.0) |
| (1,739.0) |
| 15,031.0 |
| 14,579.0 |
| 13,670.0 |
| 13,418.0 |
| 13,185.0 |
| 12,916.0 |
| - |
| 10,853.0 |
| 10,353.0 |
| 9,603.0 |
| 8,902.0 |
| 8,587.0 |
| 8,678.0 |
| 8,098.0 |
| 7,655.0 |
| 6,997.0 |
| 6,658.0 |
| 6,282.0 |
| 5,982.0 |
| 5,780.0 |
| 3,779.0 |
| 3,778.0 |
| 487.0 |
| 484.0 |
| 484.0 |
| 196.0 |
| 200.0 |
| 200.0 |
| 207.0 |
| - |
| 211.0 |
| 210.0 |
| 194.0 |
| 193.0 |
| 204.0 |
| 208.0 |
| 240.0 |
| 253.0 |
| 238.0 |
| 219.0 |
| 210.0 |
| 178.0 |
| 160.0 |
| 174.0 |
| 242.0 |
| (2,272.0) |
| (1,274.0) |
| (571.0) |
| (529.0) |
| (21.0) |
| (477.0) |
| 5,890.0 |
| 5,446.0 |
| - |
| 6,174.0 |
| 6,482.0 |
| 7,874.0 |
| 8,094.0 |
| 9,185.0 |
| 9,326.0 |
| 9,407.0 |
| 9,804.0 |
| 11,734.0 |
| 11,143.0 |
| 11,303.0 |
| 11,095.0 |
| 7,692.0 |
| 9,449.0 |
| 9,249.0 |
| (787.0) |
| (87.0) |
| (45.0) |
| 175.0 |
| (277.0) |
| 6,090.0 |
| 5,653.0 |
| - |
| 6,385.0 |
| 6,692.0 |
| 8,068.0 |
| 8,287.0 |
| 9,389.0 |
| 9,534.0 |
| 9,647.0 |
| 10,057.0 |
| 11,972.0 |
| 11,362.0 |
| 11,513.0 |
| 11,273.0 |
| 7,852.0 |
| 9,623.0 |
| 9,491.0 |
| 3,795.0 |
| - |
| 128.0 |
| (3,425.0) |
| 4,517.0 |
| 4,835.0 |
| - |
| 5,676.0 |
| 6,288.0 |
| 5,745.0 |
| 4,614.0 |
| 6,887.0 |
| 5,576.0 |
| 5,520.0 |
| 5,208.0 |
| 5,426.0 |
| 5,452.0 |
| 5,610.0 |
| 5,579.0 |
| 5,283.0 |
| 2,643.0 |
| 3,451.0 |
| (954.0) |
| (495.0) |
| (485.0) |
| 1,279.0 |
| 438.0 |
| (379.0) |
| 82.0 |
| - |
| (665.0) |
| 208.0 |
| 476.0 |
| 839.0 |
| 895.0 |
| (319.0) |
| (134.0) |
| 451.0 |
| 2,543.0 |
| 2,029.0 |
| 1,898.0 |
| 1,336.0 |
| 1,094.0 |
| 4,287.0 |
| 2,464.0 |
| (571.0) |
| (529.0) |
| (21.0) |
| (477.0) |
| 5,890.0 |
| 5,446.0 |
| - |
| 6,174.0 |
| 6,482.0 |
| 7,874.0 |
| 8,094.0 |
| 9,185.0 |
| 9,326.0 |
| 9,407.0 |
| 9,804.0 |
| 11,734.0 |
| 11,143.0 |
| 11,303.0 |
| 11,095.0 |
| 7,692.0 |
| 9,449.0 |
| 9,249.0 |
| (12,866.0) |
| (12,429.0) |
| (12,846.0) |
| (12,392.0) |
| (12,968.0) |
| (6,554.0) |
| (7,063.0) |
| - |
| (6,646.0) |
| (6,415.0) |
| (5,167.0) |
| (4,953.0) |
| (5,254.0) |
| (5,429.0) |
| (5,436.0) |
| (5,222.0) |
| (4,188.0) |
| (4,795.0) |
| (4,685.0) |
| (3,156.0) |
| (6,503.0) |
| (3,305.0) |
| (5,021.0) |