| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,475.0 | 1,974.0 | 2,481.0 | 2,101.0 | ||||
| Restricted Cash | 70.0 | 49.0 | 74.0 | 25.0 | 7.0 | 31.0 | 37.0 | - | - | - | - | - | - | - | - | - | - | - | |||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,475.0 | 1,974.0 | ||||||
| Receivables | |||||||||||||||||||||
| Accounts Receivable | 3,903.0 | 3,874.0 | 3,634.0 | 3,088.0 | 2,337.0 | 2,297.0 | 2,212.0 | 2,262.0 | 2,691.0 | 2,611.0 | 2,634.0 | 3,802.0 | 4,463.0 | 6,129.0 | 6,361.0 | ||||||
| Current Assets | |||||||||||||||||||||
| Inventory | 4,419.0 | 3,827.0 | 3,615.0 | 3,381.0 | 2,708.0 | 2,647.0 | 2,546.0 | 2,592.0 | 2,557.0 | 2,469.0 | 2,609.0 | 3,480.0 | 3,743.0 | 3,741.0 | 5,706.0 | 5,310.0 | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 15,245.0 | 15,680.0 | 14,687.0 | 14,554.0 | 16,912.0 | 17,614.0 | 16,856.0 | |||||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | 10,139.0 | 9,433.0 | 8,321.0 | 7,562.0 | 6,730.0 | 6,209.0 | 5,853.0 | 5,794.0 | 5,705.0 | 5,318.0 | 4,890.0 | 5,299.0 | 5,345.0 | 4,642.0 | 5,525.0 | ||||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 15,875.0 | 15,250.0 | 14,199.0 | 14,737.0 | 15,232.0 | 15,405.0 | 15,513.0 | 19,162.0 | 23,095.0 | ||||||
| Common Equity | |||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | |||||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | 2,688.0 | 71.0 | 420.0 | 2,299.0 | 216.0 | 29.0 | 18,513.0 | 18,442.0 | 17,716.0 | 17,268.0 | 15,468.0 | 16,710.0 | 17,107.0 | 19,436.0 | 26,749.0 | 27,974.0 | |||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 1,244.0 |
| 567.0 |
| 239.0 |
| 316.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,481.0 |
| 2,101.0 |
| 1,244.0 |
| 567.0 |
| 239.0 |
| 316.0 |
| 6,539.0 |
| 5,197.0 |
| 4,704.0 |
| 5,197.0 |
| - |
| - |
| 3,775.0 |
| 3,881.0 |
| 4,238.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,549.0 | 3,253.0 | 1,766.0 | 880.0 | 900.0 | 759.0 | 866.0 | 906.0 | 676.0 | 800.0 | 633.0 | 1,408.0 | 889.0 | 735.0 | 1,249.0 | 993.0 | 651.0 | 828.0 | 302.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 12,951.0 | 13,242.0 | 11,703.0 | 10,091.0 | 10,342.0 | 9,979.0 | 7,630.0 | 7,604.0 | 7,520.0 | 8,480.0 | 8,958.0 | 11,750.0 | 13,174.0 | 15,673.0 | 16,202.0 | 16,221.0 | 12,454.0 | 11,461.0 | 10,876.0 | - | - |
| 23,932.0 |
| 23,030.0 |
| 19,423.0 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 6,763.0 | 7,003.0 | 6,458.0 | 6,192.0 | 7,085.0 | 7,367.0 | 6,846.0 | 10,119.0 | 9,238.0 | 8,730.0 | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 8,482.0 | 8,677.0 | 8,229.0 | 8,362.0 | 9,827.0 | 10,247.0 | 10,010.0 | 13,813.0 | 13,792.0 | 10,693.0 | 9,917.0 | 10,778.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 667.0 | 635.0 | 3,242.0 | 4,879.0 | 5,289.0 | 6,036.0 | 7,178.0 | 7,123.0 | 6,193.0 | 5,585.0 | 5,387.0 | 662.0 | - | - | - | - | - | - | - | - | - |
| Goodwill | 24,336.0 | 23,017.0 | 23,896.0 | 23,450.0 | 21,978.0 | 21,895.0 | 20,848.0 | 20,725.0 | 21,085.0 | 20,276.0 | 20,664.0 | 23,389.0 | 25,597.0 | 25,740.0 | 37,234.0 | 37,856.0 | 28,764.0 | 27,581.0 | 31,193.0 | - | - |
| Intangible Assets | 19,628.0 | 18,848.0 | 19,836.0 | 19,710.0 | 18,291.0 | 18,482.0 | 17,957.0 | 18,002.0 | 18,639.0 | 18,101.0 | 18,768.0 | 20,335.0 | 21,994.0 | 22,552.0 | 25,186.0 | 25,963.0 | 13,429.0 | 12,926.0 | 12,200.0 | - | - |
| Operating Lease Right Of Use Assets | 731.0 | 767.0 | 683.0 | 660.0 | 613.0 | 638.0 | 568.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 336.0 | 333.0 | 408.0 | 473.0 | 541.0 | 790.0 | 726.0 | 255.0 | 319.0 | 358.0 | 277.0 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 951.0 | 1,187.0 | 886.0 | 1,862.0 | 371.0 | 292.0 | 359.0 | 406.0 | 366.0 | 350.0 | 358.0 | 755.0 | 1,449.0 | 1,484.0 | 1,308.0 | 1,371.0 | 1,259.0 | 1,232.0 | 1,437.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 59,341.0 | 59,804.0 | 77,635.0 | 79,068.0 | 54,260.0 | - | - | - | - |
| Total Assets | 71,487.0 | 68,497.0 | 71,391.0 | 71,161.0 | 67,092.0 | 67,810.0 | 64,515.0 | 62,618.0 | 62,957.0 | 61,506.0 | 62,843.0 | 66,771.0 | 72,464.0 | 75,477.0 | 93,837.0 | 95,289.0 | 66,714.0 | 63,173.0 | 68,132.0 | - | - |
| 5,409.0 |
| 3,766.0 |
| 3,373.0 |
| 4,065.0 |
| - |
| - |
| Short Term Debt | 2,688.0 | 71.0 | 420.0 | 2,299.0 | 216.0 | 29.0 | 2,638.0 | 3,192.0 | 3,517.0 | 2,531.0 | 236.0 | 1,305.0 | 1,594.0 | 274.0 | 3,654.0 | 1,115.0 | 513.0 | 897.0 | 7,385.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 164.0 | 172.0 | 165.0 | 166.0 | 174.0 | 190.0 | 178.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,000.0 | 928.0 | 1,158.0 | 949.0 | 822.0 | 834.0 | 769.0 | 701.0 | 721.0 | 736.0 | 844.0 | 946.0 | 1,043.0 | 1,038.0 | 1,365.0 | 1,292.0 | 1,175.0 | 951.0 | 913.0 | - | - |
| Other Current Liabilities | 3,955.0 | 4,545.0 | 4,330.0 | 3,168.0 | 2,397.0 | 3,216.0 | 2,645.0 | 2,646.0 | 2,959.0 | 2,636.0 | 2,713.0 | 2,880.0 | 3,051.0 | 2,855.0 | 4,856.0 | 4,812.0 | 3,403.0 | 3,255.0 | 2,195.0 | - | - |
| Total Current Liabilities | 21,864.0 | 19,549.0 | 19,013.0 | 16,731.0 | 14,008.0 | 15,159.0 | 15,322.0 | 16,737.0 | 15,793.0 | 14,417.0 | 10,922.0 | 14,007.0 | 14,354.0 | 14,870.0 | 18,445.0 | 15,893.0 | 11,491.0 | 11,044.0 | 17,113.0 | - | - |
| 26,859.0 |
| 18,024.0 |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 599.0 | 623.0 | 537.0 | 514.0 | 459.0 | 470.0 | 403.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,530.0 | 3,425.0 | 3,292.0 | 3,437.0 | 3,444.0 | 3,346.0 | 3,338.0 | 3,552.0 | 3,341.0 | 4,721.0 | 4,750.0 | 5,512.0 | 6,282.0 | 6,235.0 | 6,738.0 | 7,984.0 | 4,508.0 | 4,064.0 | 4,876.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,885.0 | 1,789.0 | 2,735.0 | 2,688.0 | 2,326.0 | 2,302.0 | 2,351.0 | 2,623.0 | 2,689.0 | 1,572.0 | 1,832.0 | 2,140.0 | 2,491.0 | 3,046.0 | 3,396.0 | 3,183.0 | 2,138.0 | 2,075.0 | 2,140.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 45,596.0 | 41,539.0 | 43,025.0 | 44,241.0 | 38,769.0 | 40,156.0 | 37,198.0 | 37,016.0 | 36,883.0 | 36,323.0 | 34,743.0 | 38,918.0 | 39,983.0 | 43,061.0 | 58,509.0 | 59,347.0 | 40,742.0 | 40,817.0 | 40,687.0 | - | - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 31,651.0 | 31,396.0 | 31,548.0 | 31,318.0 | 31,231.0 | 23,611.0 | 23,563.0 | 23,445.0 | - | - |
| Retained Earnings | 36,413.0 | 36,476.0 | 34,236.0 | 31,481.0 | 30,806.0 | 28,402.0 | 26,615.0 | 24,491.0 | 22,631.0 | 21,149.0 | 20,700.0 | 14,529.0 | 13,419.0 | 10,551.0 | 18,012.0 | 16,619.0 | 14,636.0 | 13,440.0 | 12,321.0 | - | - |
| Accumulated Other Comprehensive Income | (11,364.0) | (12,471.0) | (10,946.0) | (10,947.0) | (10,624.0) | (10,690.0) | (10,254.0) | (10,630.0) | (9,997.0) | (11,122.0) | (9,986.0) | (7,318.0) | (2,889.0) | (2,666.0) | (6,637.0) | (3,890.0) | (3,955.0) | (5,994.0) | (1,835.0) | - | - |
| Treasury Stock | - | - | - | 25,794.0 | 24,010.0 | 22,204.0 | 21,139.0 | 20,185.0 | 18,555.0 | 16,713.0 | 14,462.0 | 11,112.0 | 9,553.0 | 7,157.0 | 7,476.0 | 8,126.0 | 8,416.0 | 8,714.0 | 6,524.0 | - | - |
| Minority Interest | 53.0 | 26.0 | 34.0 | 37.0 | 54.0 | 76.0 | 76.0 | 76.0 | 80.0 | 54.0 | 88.0 | 103.0 | 159.0 | 140.0 | 111.0 | 108.0 | 96.0 | 61.0 | 38.0 | - | - |
| Total Stockholders Equity | 25,838.0 | 26,932.0 | 28,332.0 | 26,883.0 | 28,269.0 | 27,578.0 | 27,241.0 | 25,637.0 | 25,994.0 | 25,161.0 | 28,012.0 | 27,750.0 | 32,373.0 | 32,276.0 | 35,217.0 | 35,834.0 | 25,876.0 | 22,295.0 | 27,407.0 | 28,562.0 | 29,600.0 |
| Total Equity | 25,891.0 | 26,958.0 | 28,366.0 | 26,920.0 | 28,323.0 | 27,654.0 | 27,317.0 | 25,602.0 | 26,025.0 | 25,195.0 | 28,100.0 | 27,853.0 | 32,532.0 | 32,416.0 | 35,382.0 | 35,967.0 | 25,972.0 | 22,356.0 | 27,445.0 | 28,562.0 | 29,600.0 |
| 18,537.0 |
| 897.0 |
| 7,385.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 14,961.0 | 24,775.0 | 25,493.0 | 16,436.0 | (347.0) | 6,818.0 | - | - |
| Working Capital | (8,913.0) | (6,307.0) | (7,310.0) | (6,640.0) | (3,666.0) | (5,180.0) | (7,692.0) | (9,133.0) | (8,273.0) | (5,937.0) | (1,964.0) | (2,257.0) | (1,180.0) | 803.0 | (2,243.0) | 328.0 | 963.0 | 417.0 | (6,237.0) | - | - |
| Book Value | 25,838.0 | 26,932.0 | 28,332.0 | 26,883.0 | 28,269.0 | 27,578.0 | 27,241.0 | 25,637.0 | 25,994.0 | 25,161.0 | 28,012.0 | 27,750.0 | 32,373.0 | 32,276.0 | 35,217.0 | 35,834.0 | 25,876.0 | 22,295.0 | 27,407.0 | 28,562.0 | 29,600.0 |
| Tangible Book Value | (18,126.0) | (14,933.0) | (15,400.0) | (16,277.0) | (12,000.0) | (12,799.0) | (11,564.0) | (13,090.0) | (13,730.0) | (13,216.0) | (11,420.0) | (15,974.0) | (15,218.0) | (16,016.0) | (27,203.0) | (27,985.0) | (16,317.0) | (18,212.0) | (15,986.0) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 107.0 | 70.0 | 99.0 | 83.0 | 64.0 | 49.0 | 56.0 | 72.0 | 86.0 | 74.0 | 67.0 | 71.0 | 22.0 | 25.0 | 18.0 | 11.0 | 7.0 | 7.0 | 7.0 | 31.0 | 31.0 | 31.0 | 31.0 | 29.0 | 27.0 | 37.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4,397.0 | 3,903.0 | 4,189.0 | 3,528.0 | 4,318.0 | 3,874.0 | 3,800.0 | 3,165.0 | 3,998.0 | 3,634.0 | 3,498.0 | 2,934.0 | 3,502.0 | 3,088.0 | 2,819.0 | 2,467.0 | 2,943.0 | 2,337.0 | 2,673.0 | 2,226.0 | 2,655.0 | 2,297.0 | 2,491.0 | 1,979.0 | 2,628.0 | 2,212.0 | 2,492.0 | 2,179.0 | 2,781.0 | 2,262.0 | 2,732.0 | 2,416.0 | 3,113.0 | 2,691.0 | 2,981.0 | 2,395.0 | 3,035.0 | 2,611.0 | 3,019.0 | 2,796.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,079.0 | 4,419.0 | 5,098.0 | 4,951.0 | 4,255.0 | 3,827.0 | 4,270.0 | 4,009.0 | 3,562.0 | 3,615.0 | 3,808.0 | 3,825.0 | 3,627.0 | 3,381.0 | 3,393.0 | 3,038.0 | 2,838.0 | 2,708.0 | 2,922.0 | 2,925.0 | 2,635.0 | 2,647.0 | 2,840.0 | 2,710.0 | 2,441.0 | 2,546.0 | 2,742.0 | 2,731.0 | 2,620.0 | 2,592.0 | 2,842.0 | 2,683.0 | 2,620.0 | 2,557.0 | 2,781.0 | 2,710.0 | 2,603.0 | 2,469.0 | 2,776.0 | 2,713.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,760.0 | 1,549.0 | 1,444.0 | 1,664.0 | 1,655.0 | 3,253.0 | 2,723.0 | 5,751.0 | 9,674.0 | 1,766.0 | 1,806.0 | 2,530.0 | 2,815.0 | 880.0 | 837.0 | 1,066.0 | 1,143.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 12,745.0 | 12,951.0 | 13,147.0 | 12,750.0 | 12,730.0 | 13,242.0 | 13,201.0 | 15,170.0 | 19,426.0 | 11,703.0 | 11,515.0 | 11,622.0 | 12,671.0 | 10,091.0 | 9,910.0 | 9,210.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14,968.0 | 15,211.0 | 15,375.0 | 15,245.0 | 15,331.0 | 15,320.0 | 15,943.0 | 15,680.0 | 15,633.0 | 15,377.0 | 15,075.0 | 14,687.0 | 15,168.0 | 14,951.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 610.0 | 667.0 | 669.0 | 665.0 | 610.0 | 635.0 | 2,576.0 | 2,451.0 | 2,440.0 | 3,242.0 | 3,051.0 | 3,245.0 | 3,397.0 | 4,879.0 | 4,498.0 | 4,655.0 | ||||||||||||||||||||||||
| Goodwill | 24,226.0 | 24,336.0 | 24,250.0 | 24,344.0 | 23,439.0 | 23,017.0 | 23,773.0 | 23,386.0 | 23,539.0 | 23,896.0 | 23,307.0 | 23,670.0 | 23,604.0 | 23,450.0 | 22,387.0 | 22,103.0 | 22,618.0 | 21,978.0 | ||||||||||||||||||||||
| Intangible Assets | 19,533.0 | 19,628.0 | 19,611.0 | 19,729.0 | 19,130.0 | 18,848.0 | 19,459.0 | 19,397.0 | 19,614.0 | 19,836.0 | 19,475.0 | 19,839.0 | 19,810.0 | 19,710.0 | 19,313.0 | 18,339.0 | 18,829.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 725.0 | 731.0 | 750.0 | 761.0 | 761.0 | 767.0 | 774.0 | 627.0 | 640.0 | 683.0 | 608.0 | 636.0 | 657.0 | 660.0 | 668.0 | 626.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 316.0 | 336.0 | 437.0 | 415.0 | 400.0 | 333.0 | 372.0 | 279.0 | 240.0 | 408.0 | 483.0 | 432.0 | 451.0 | 473.0 | 482.0 | 551.0 | 561.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,141.0 | 951.0 | 1,029.0 | 922.0 | 1,097.0 | 1,187.0 | 1,194.0 | 1,238.0 | 1,083.0 | 886.0 | 2,173.0 | 2,165.0 | 2,000.0 | 1,862.0 | 1,068.0 | 636.0 | 398.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 71,122.0 | 71,487.0 | 71,358.0 | 71,020.0 | 68,927.0 | 68,497.0 | 72,191.0 | 73,096.0 | 77,624.0 | 71,391.0 | 70,860.0 | 72,025.0 | 72,786.0 | 71,161.0 | 68,036.0 | 66,014.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 9,744.0 | 10,139.0 | 10,022.0 | 9,975.0 | 9,921.0 | 9,433.0 | 9,110.0 | 8,370.0 | 8,618.0 | 8,321.0 | 7,658.0 | 7,740.0 | 7,885.0 | 7,562.0 | 6,726.0 | 6,787.0 | 7,241.0 | 6,730.0 | 6,484.0 | 6,375.0 | 6,372.0 | 6,209.0 | 5,597.0 | 5,466.0 | 5,554.0 | 5,853.0 | 5,322.0 | 5,312.0 | 5,566.0 | 5,794.0 | 5,374.0 | 5,248.0 | 5,727.0 | 5,705.0 | 5,139.0 | 5,012.0 | 4,897.0 | 5,318.0 | 4,884.0 | 4,562.0 |
| Short Term Debt | 2,881.0 | 2,688.0 | 2,645.0 | 1,664.0 | 1,914.0 | 71.0 | 1,484.0 | 838.0 | 259.0 | 420.0 | 1,221.0 | 2,178.0 | 2,461.0 | 2,299.0 | 1,753.0 | 605.0 | 606.0 | 216.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 865.0 | 1,000.0 | 956.0 | 836.0 | 774.0 | 928.0 | 905.0 | 838.0 | 928.0 | 1,158.0 | 1,043.0 | 816.0 | 785.0 | 949.0 | 829.0 | 729.0 | 721.0 | |||||||||||||||||||||||
| Other Current Liabilities | 4,368.0 | 3,955.0 | 3,696.0 | 3,878.0 | 3,869.0 | 4,545.0 | 5,032.0 | 7,147.0 | 10,668.0 | 4,330.0 | 3,956.0 | 3,846.0 | 3,547.0 | 3,168.0 | 2,655.0 | 2,560.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 23,501.0 | 21,864.0 | 21,512.0 | 19,883.0 | 21,003.0 | 19,549.0 | 21,073.0 | 22,430.0 | 25,288.0 | 19,013.0 | 18,936.0 | 18,002.0 | 18,531.0 | 16,731.0 | 14,321.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 598.0 | 599.0 | 611.0 | 618.0 | 617.0 | 623.0 | 621.0 | 492.0 | 504.0 | 537.0 | 466.0 | 492.0 | 508.0 | 514.0 | 523.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3,549.0 | 3,530.0 | 3,451.0 | 3,550.0 | 3,429.0 | 3,425.0 | 3,423.0 | 3,349.0 | 3,408.0 | 3,292.0 | 3,444.0 | 3,525.0 | 3,648.0 | 3,437.0 | 3,401.0 | 3,580.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,741.0 | 1,885.0 | 1,970.0 | 2,133.0 | 1,798.0 | 1,789.0 | 2,191.0 | 2,471.0 | 2,609.0 | 2,735.0 | 2,479.0 | 2,593.0 | 2,668.0 | 2,688.0 | 2,482.0 | 2,063.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 45,318.0 | 45,596.0 | 45,129.0 | 44,773.0 | 43,104.0 | 41,539.0 | 44,300.0 | 45,378.0 | 49,110.0 | 43,025.0 | 42,300.0 | 43,346.0 | 44,512.0 | 44,241.0 | 41,366.0 | 38,461.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 36,329.0 | 36,413.0 | 36,390.0 | 36,293.0 | 36,263.0 | 36,476.0 | 35,331.0 | 35,108.0 | 35,074.0 | 34,236.0 | 33,866.0 | 33,458.0 | 33,040.0 | 31,481.0 | 31,437.0 | 31,431.0 | 31,163.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (11,406.0) | (11,364.0) | (11,464.0) | (11,561.0) | (11,979.0) | (12,471.0) | (11,579.0) | (11,515.0) | (11,132.0) | (10,946.0) | (11,232.0) | (10,710.0) | (10,814.0) | (10,947.0) | (11,231.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25,681.0 | 25,368.0 | 24,630.0 | 24,010.0 | ||||||||||||||||||||||
| Minority Interest | 54.0 | 53.0 | 52.0 | 54.0 | 38.0 | 26.0 | 37.0 | 29.0 | 32.0 | 34.0 | 25.0 | 32.0 | 46.0 | 37.0 | 29.0 | 42.0 | 55.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 25,750.0 | 25,838.0 | 26,177.0 | 26,193.0 | 25,785.0 | 26,932.0 | 27,854.0 | 27,689.0 | 28,482.0 | 28,332.0 | 28,535.0 | 28,647.0 | 28,228.0 | 26,883.0 | 26,641.0 | 27,511.0 | ||||||||||||||||||||||||
| Total Equity | 25,804.0 | 25,891.0 | 26,229.0 | 26,247.0 | 25,823.0 | 26,958.0 | 27,891.0 | 27,718.0 | 28,514.0 | 28,366.0 | 28,560.0 | 28,679.0 | 28,274.0 | 26,920.0 | 26,670.0 | 27,553.0 | 28,216.0 | 28,323.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,881.0 | 2,688.0 | 2,645.0 | 1,664.0 | 1,914.0 | 71.0 | 1,484.0 | 838.0 | 259.0 | 420.0 | 1,221.0 | 2,178.0 | 2,461.0 | 2,299.0 | 1,753.0 | 605.0 | 606.0 | 216.0 | 234.0 | 64.0 | 674.0 | 29.0 | 199.0 | 2,755.0 | 4,764.0 | 2,638.0 | 3,253.0 | 3,780.0 | 4,065.0 | 3,192.0 | 4,811.0 | 4,074.0 | 4,779.0 | 3,517.0 | 4,551.0 | 4,813.0 | 4,250.0 | 2,531.0 | 2,490.0 | 2,691.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (10,756.0) | (8,913.0) | (8,365.0) | (7,133.0) | (8,273.0) | (6,307.0) | (7,872.0) | (7,260.0) | (5,862.0) | (7,310.0) | (7,421.0) | (6,380.0) | (5,860.0) | (6,640.0) | (4,411.0) | (4,368.0) | (4,484.0) | |||||||||||||||||||||||
| Book Value | 25,750.0 | 25,838.0 | 26,177.0 | 26,193.0 | 25,785.0 | 26,932.0 | 27,854.0 | 27,689.0 | 28,482.0 | 28,332.0 | 28,535.0 | 28,647.0 | 28,228.0 | 26,883.0 | 26,641.0 | 27,511.0 | 28,161.0 | 28,269.0 | ||||||||||||||||||||||
| Tangible Book Value | (18,009.0) | (18,126.0) | (17,684.0) | (17,880.0) | (16,784.0) | (14,933.0) | (15,378.0) | (15,094.0) | (14,671.0) | (15,400.0) | (14,247.0) | (14,862.0) | (15,186.0) | (16,277.0) | (15,059.0) | (12,931.0) | (13,286.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 900.0 |
| 803.0 |
| 878.0 |
| 865.0 |
| 759.0 |
| 791.0 |
| 1,073.0 |
| 1,404.0 |
| 866.0 |
| 1,176.0 |
| 966.0 |
| 841.0 |
| 906.0 |
| 930.0 |
| 1,039.0 |
| 666.0 |
| 676.0 |
| 617.0 |
| 778.0 |
| 641.0 |
| 800.0 |
| 479.0 |
| 592.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,619.0 |
| 10,342.0 |
| 10,455.0 |
| 8,654.0 |
| 8,843.0 |
| 9,979.0 |
| 9,446.0 |
| 7,995.0 |
| 9,068.0 |
| 7,630.0 |
| 8,630.0 |
| 7,836.0 |
| 8,539.0 |
| 7,604.0 |
| 8,722.0 |
| 8,202.0 |
| 8,370.0 |
| 7,520.0 |
| 8,155.0 |
| 8,193.0 |
| 8,415.0 |
| 8,480.0 |
| 8,855.0 |
| 8,979.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,652.0 |
| 6,661.0 |
| 6,855.0 |
| 6,763.0 |
| 6,928.0 |
| 6,936.0 |
| 7,151.0 |
| 7,003.0 |
| 7,095.0 |
| 6,933.0 |
| 6,698.0 |
| 6,458.0 |
| 6,703.0 |
| 6,526.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,316.0 |
| 8,550.0 |
| 8,520.0 |
| 8,482.0 |
| 8,403.0 |
| 8,384.0 |
| 8,792.0 |
| 8,677.0 |
| 8,538.0 |
| 8,444.0 |
| 8,377.0 |
| 8,229.0 |
| 8,465.0 |
| 8,425.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,255.0 |
| 5,289.0 |
| 5,269.0 |
| 5,586.0 |
| 5,916.0 |
| 6,036.0 |
| 6,488.0 |
| 6,659.0 |
| 6,887.0 |
| 7,178.0 |
| 7,040.0 |
| 7,095.0 |
| 7,004.0 |
| 7,123.0 |
| 7,006.0 |
| 6,223.0 |
| 6,347.0 |
| 6,193.0 |
| 6,060.0 |
| 5,853.0 |
| 5,594.0 |
| 5,585.0 |
| 5,717.0 |
| 5,618.0 |
| 22,029.0 |
| 22,270.0 |
| 21,945.0 |
| 21,895.0 |
| 21,335.0 |
| 20,997.0 |
| 20,216.0 |
| 20,848.0 |
| 20,465.0 |
| 20,701.0 |
| 20,686.0 |
| 20,725.0 |
| 20,900.0 |
| 21,002.0 |
| 21,301.0 |
| 21,085.0 |
| 21,071.0 |
| 20,915.0 |
| 20,515.0 |
| 20,276.0 |
| 20,751.0 |
| 20,741.0 |
| 18,291.0 |
| 18,413.0 |
| 18,691.0 |
| 18,527.0 |
| 18,482.0 |
| 18,056.0 |
| 17,877.0 |
| 17,271.0 |
| 17,957.0 |
| 17,642.0 |
| 17,943.0 |
| 17,958.0 |
| 18,002.0 |
| 18,136.0 |
| 18,362.0 |
| 18,810.0 |
| 18,639.0 |
| 18,638.0 |
| 18,514.0 |
| 18,297.0 |
| 18,101.0 |
| 18,721.0 |
| 18,781.0 |
| 653.0 |
| 613.0 |
| 636.0 |
| 653.0 |
| 609.0 |
| 638.0 |
| 661.0 |
| 645.0 |
| 590.0 |
| 568.0 |
| 596.0 |
| 637.0 |
| 636.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 541.0 |
| 633.0 |
| 723.0 |
| 725.0 |
| 790.0 |
| 799.0 |
| 785.0 |
| 708.0 |
| 726.0 |
| 696.0 |
| 263.0 |
| 270.0 |
| 255.0 |
| 236.0 |
| 259.0 |
| 301.0 |
| 319.0 |
| 332.0 |
| 347.0 |
| 359.0 |
| 358.0 |
| 289.0 |
| 270.0 |
| 371.0 |
| 376.0 |
| 241.0 |
| 276.0 |
| 292.0 |
| 277.0 |
| 285.0 |
| 267.0 |
| 359.0 |
| 374.0 |
| 412.0 |
| 411.0 |
| 406.0 |
| 344.0 |
| 373.0 |
| 422.0 |
| 366.0 |
| 349.0 |
| 347.0 |
| 357.0 |
| 350.0 |
| 384.0 |
| 385.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67,994.0 |
| 67,092.0 |
| 67,317.0 |
| 66,477.0 |
| 66,349.0 |
| 67,810.0 |
| 66,249.0 |
| 64,194.0 |
| 63,598.0 |
| 64,515.0 |
| 63,895.0 |
| 63,573.0 |
| 64,162.0 |
| 62,729.0 |
| 63,918.0 |
| 62,974.0 |
| 64,503.0 |
| 62,957.0 |
| 63,291.0 |
| 62,757.0 |
| 62,076.0 |
| 61,538.0 |
| 63,265.0 |
| 63,271.0 |
| 234.0 |
| 64.0 |
| 674.0 |
| 29.0 |
| 199.0 |
| 2,755.0 |
| 4,764.0 |
| 2,638.0 |
| 3,253.0 |
| 3,780.0 |
| 4,065.0 |
| 3,192.0 |
| 4,811.0 |
| 4,074.0 |
| 4,779.0 |
| 3,517.0 |
| 4,551.0 |
| 4,813.0 |
| 4,250.0 |
| 2,531.0 |
| 2,490.0 |
| 2,691.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.0 |
| 197.0 |
| 179.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 822.0 |
| 788.0 |
| 743.0 |
| 670.0 |
| 834.0 |
| 760.0 |
| 639.0 |
| 573.0 |
| 769.0 |
| 646.0 |
| 611.0 |
| 568.0 |
| 701.0 |
| 671.0 |
| 614.0 |
| 617.0 |
| 721.0 |
| 699.0 |
| 603.0 |
| 616.0 |
| 736.0 |
| 779.0 |
| 698.0 |
| 2,509.0 |
| 2,397.0 |
| 2,680.0 |
| 3,032.0 |
| 2,803.0 |
| 3,216.0 |
| 3,102.0 |
| 2,930.0 |
| 2,593.0 |
| 2,645.0 |
| 2,480.0 |
| 2,782.0 |
| 2,728.0 |
| 2,646.0 |
| 2,604.0 |
| 2,529.0 |
| 2,999.0 |
| 2,959.0 |
| 2,831.0 |
| 2,819.0 |
| 2,397.0 |
| 2,636.0 |
| 2,669.0 |
| 2,545.0 |
| 13,578.0 |
| 14,103.0 |
| 14,008.0 |
| 14,259.0 |
| 14,085.0 |
| 14,550.0 |
| 15,159.0 |
| 12,685.0 |
| 14,539.0 |
| 17,004.0 |
| 15,322.0 |
| 17,120.0 |
| 17,798.0 |
| 17,721.0 |
| 16,737.0 |
| 15,508.0 |
| 14,832.0 |
| 16,798.0 |
| 15,793.0 |
| 16,035.0 |
| 15,563.0 |
| 15,057.0 |
| 14,417.0 |
| 13,957.0 |
| 12,996.0 |
| 489.0 |
| 508.0 |
| 459.0 |
| 476.0 |
| 489.0 |
| 447.0 |
| 470.0 |
| 484.0 |
| 479.0 |
| 433.0 |
| 403.0 |
| 429.0 |
| 447.0 |
| 470.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,521.0 |
| 3,444.0 |
| 3,388.0 |
| 3,436.0 |
| 3,353.0 |
| 3,346.0 |
| 3,387.0 |
| 3,383.0 |
| 3,308.0 |
| 3,338.0 |
| 3,232.0 |
| 3,591.0 |
| 3,546.0 |
| 3,552.0 |
| 3,558.0 |
| 3,395.0 |
| 3,419.0 |
| 3,341.0 |
| 4,664.0 |
| 4,587.0 |
| 4,676.0 |
| 4,721.0 |
| 4,762.0 |
| 4,801.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,353.0 |
| 2,326.0 |
| 2,348.0 |
| 2,320.0 |
| 2,383.0 |
| 2,302.0 |
| 2,261.0 |
| 2,213.0 |
| 2,261.0 |
| 2,351.0 |
| 2,345.0 |
| 2,387.0 |
| 2,601.0 |
| 2,623.0 |
| 2,765.0 |
| 2,819.0 |
| 2,589.0 |
| 2,689.0 |
| 1,496.0 |
| 1,488.0 |
| 1,615.0 |
| 1,572.0 |
| 1,709.0 |
| 2,008.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39,778.0 |
| 38,769.0 |
| 39,563.0 |
| 38,857.0 |
| 39,200.0 |
| 40,156.0 |
| 39,221.0 |
| 38,097.0 |
| 37,846.0 |
| 37,198.0 |
| 37,021.0 |
| 37,399.0 |
| 38,253.0 |
| 37,016.0 |
| 38,386.0 |
| 37,687.0 |
| 37,953.0 |
| 36,883.0 |
| 37,192.0 |
| 36,965.0 |
| 36,357.0 |
| 36,323.0 |
| 35,688.0 |
| 35,595.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,806.0 |
| 30,305.0 |
| 29,538.0 |
| 28,903.0 |
| 28,402.0 |
| 27,702.0 |
| 27,040.0 |
| 26,961.0 |
| 26,615.0 |
| 26,345.0 |
| 25,348.0 |
| 24,954.0 |
| 24,491.0 |
| 24,075.0 |
| 23,305.0 |
| 23,315.0 |
| 22,631.0 |
| 22,296.0 |
| 21,648.0 |
| 21,468.0 |
| 21,149.0 |
| 21,366.0 |
| 21,127.0 |
| (10,638.0) |
| (10,425.0) |
| (10,624.0) |
| (10,904.0) |
| (10,572.0) |
| (10,746.0) |
| (10,690.0) |
| (11,255.0) |
| (11,419.0) |
| (11,625.0) |
| (10,254.0) |
| (10,717.0) |
| (10,541.0) |
| (10,498.0) |
| (10,630.0) |
| (10,642.0) |
| (10,526.0) |
| (9,858.0) |
| (9,997.0) |
| (9,917.0) |
| (10,217.0) |
| (10,564.0) |
| (11,122.0) |
| (9,699.0) |
| (9,768.0) |
| 23,769.0 |
| 23,465.0 |
| 23,091.0 |
| 22,204.0 |
| 21,558.0 |
| 21,625.0 |
| 21,652.0 |
| 21,139.0 |
| 20,820.0 |
| 20,684.0 |
| 20,561.0 |
| 20,185.0 |
| 19,908.0 |
| 19,489.0 |
| 18,881.0 |
| 18,555.0 |
| 18,234.0 |
| 17,571.0 |
| 17,072.0 |
| 16,713.0 |
| 15,963.0 |
| 15,538.0 |
| 54.0 |
| 56.0 |
| 77.0 |
| 74.0 |
| 76.0 |
| 85.0 |
| 79.0 |
| 78.0 |
| 76.0 |
| 68.0 |
| 81.0 |
| 81.0 |
| 76.0 |
| 75.0 |
| 84.0 |
| 98.0 |
| 80.0 |
| 68.0 |
| 72.0 |
| 61.0 |
| 54.0 |
| 68.0 |
| 84.0 |
| 28,161.0 |
| 28,269.0 |
| 27,698.0 |
| 27,543.0 |
| 27,075.0 |
| 27,578.0 |
| 26,943.0 |
| 26,018.0 |
| 25,674.0 |
| 27,241.0 |
| 26,806.0 |
| 26,093.0 |
| 25,828.0 |
| 25,637.0 |
| 25,457.0 |
| 25,203.0 |
| 26,452.0 |
| 25,994.0 |
| 26,031.0 |
| 25,720.0 |
| 25,658.0 |
| 25,161.0 |
| 27,509.0 |
| 27,592.0 |
| 27,754.0 |
| 27,620.0 |
| 27,149.0 |
| 27,654.0 |
| 27,028.0 |
| 26,097.0 |
| 25,820.0 |
| 27,317.0 |
| 26,809.0 |
| 26,143.0 |
| 25,835.0 |
| 25,602.0 |
| 25,532.0 |
| 25,275.0 |
| 26,544.0 |
| 26,074.0 |
| 26,099.0 |
| 25,792.0 |
| 25,719.0 |
| 25,195.0 |
| 27,577.0 |
| 27,676.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,666.0) |
| (3,804.0) |
| (5,431.0) |
| (5,707.0) |
| (5,180.0) |
| (3,239.0) |
| (6,544.0) |
| (7,936.0) |
| (7,692.0) |
| (8,490.0) |
| (9,962.0) |
| (9,182.0) |
| (9,133.0) |
| (6,786.0) |
| (6,630.0) |
| (8,428.0) |
| (8,273.0) |
| (7,880.0) |
| (7,370.0) |
| (6,642.0) |
| (5,937.0) |
| (5,102.0) |
| (4,017.0) |
| 27,698.0 |
| 27,543.0 |
| 27,075.0 |
| 27,578.0 |
| 26,943.0 |
| 26,018.0 |
| 25,674.0 |
| 27,241.0 |
| 26,806.0 |
| 26,093.0 |
| 25,828.0 |
| 25,637.0 |
| 25,457.0 |
| 25,203.0 |
| 26,452.0 |
| 25,994.0 |
| 26,031.0 |
| 25,720.0 |
| 25,658.0 |
| 25,161.0 |
| 27,509.0 |
| 27,592.0 |
| (12,000.0) |
| (12,744.0) |
| (13,418.0) |
| (13,397.0) |
| (12,799.0) |
| (12,448.0) |
| (12,856.0) |
| (11,813.0) |
| (11,564.0) |
| (11,301.0) |
| (12,551.0) |
| (12,816.0) |
| (13,090.0) |
| (13,579.0) |
| (14,161.0) |
| (13,659.0) |
| (13,730.0) |
| (13,678.0) |
| (13,709.0) |
| (13,154.0) |
| (13,216.0) |
| (11,963.0) |
| (11,930.0) |