| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | 2,398.0 | 1,798.0 | 1,897.0 | 2,581.0 | 2,883.0 | 2,219.0 | 3,377.0 | 3,040.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | 404.0 | 98.0 | 380.0 | 1,076.0 | 280.0 | 118.0 | 1,439.0 | 756.0 | 1,648.0 | 1,461.0 | 1,101.0 | 744.0 | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | 2,678.0 | 1,916.0 | 3,336.0 | 3,337.0 | 4,531.0 | 3,680.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 3,533.0 | 3,194.0 | 3,601.0 | 4,532.0 | 4,660.0 | 4,705.0 | 4,791.0 | 5,020.0 | 4,911.0 | 4,392.0 | 4,154.0 | 4,238.0 | 4,253.0 | 4,061.0 | 3,867.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 3,661.0 | 3,698.0 | 3,944.0 | 5,372.0 | 4,985.0 | 4,239.0 | 4,134.0 | 4,366.0 | 4,034.0 | 3,385.0 | 3,518.0 | 3,706.0 | 3,864.0 | 3,837.0 | 3,416.0 | 3,155.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 23,922.0 | 23,406.0 | 23,494.0 | 25,998.0 | 27,213.0 | 26,650.0 | 26,124.0 | 24,873.0 | 24,914.0 | 23,499.0 | 23,098.0 | 22,841.0 | 23,068.0 | 22,525.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 2,702.0 | 2,660.0 | 2,776.0 | 3,183.0 | 2,994.0 | 2,561.0 | 2,228.0 | 2,266.0 | 1,945.0 | 1,798.0 | 1,694.0 | 1,807.0 | 1,799.0 | 1,762.0 | 1,643.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 10,932.0 | 11,125.0 | 13,088.0 | 14,001.0 | 16,056.0 | 17,989.0 | 17,518.0 | 13,411.0 | 12,096.0 | 10,678.0 | 8,753.0 | 6,705.0 | 4,326.0 | 4,916.0 | 4,484.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 12,602.0 | 13,044.0 | 14,240.0 | 15,939.0 | 17,347.0 | 18,783.0 | 20,313.0 | 14,622.0 | 13,949.0 | 11,650.0 | 10,797.0 | 6,811.0 | 6,009.0 | 6,001.0 | 5,166.0 | 5,452.0 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 1,849.0 |
| 1,896.0 |
| 1,447.0 |
| - |
| - |
| 373.0 |
| - |
| - |
| 4,478.0 |
| 3,784.0 |
| 2,222.0 |
| 1,896.0 |
| 1,447.0 |
| 3,615.0 |
| 3,250.0 |
| 3,195.0 |
| - |
| - |
| 2,639.0 |
| 3,013.0 |
| - |
| - |
| Prepaid Expenses | 391.0 | 493.0 | 344.0 | 435.0 | 654.0 | 675.0 | 704.0 | 741.0 | 937.0 | 821.0 | - | - | - | - | 676.0 | 555.0 | - | - | - | - |
| Other Current Assets | 2,823.0 | 771.0 | 326.0 | 456.0 | 339.0 | 325.0 | 891.0 | 349.0 | 266.0 | 450.0 | 1,398.0 | 1,023.0 | 1,279.0 | 1,201.0 | 1,277.0 | 967.0 | 1,122.0 | 1,168.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 16,387.0 | 15,884.0 | 16,379.0 | 14,688.0 | 15,403.0 | 14,982.0 | 12,971.0 | 13,709.0 | 14,277.0 | 11,726.0 | 10,986.0 | 12,303.0 | 12,733.0 | 13,630.0 | 12,240.0 | 12,215.0 | 10,795.0 | 9,598.0 | - | - |
| 21,166.0 |
| 20,253.0 |
| 19,440.0 |
| 18,812.0 |
| - |
| - |
| Accumulated Depreciation | 16,821.0 | 16,018.0 | 15,804.0 | 16,820.0 | 17,784.0 | 17,229.0 | 16,791.0 | 16,135.0 | 16,048.0 | 14,983.0 | 14,583.0 | 14,352.0 | 14,416.0 | 14,147.0 | 13,500.0 | 12,974.0 | 12,440.0 | 11,926.0 | - | - |
| Property,Plant & Equipment Net | 7,101.0 | 7,388.0 | 7,690.0 | 9,178.0 | 9,429.0 | 9,421.0 | 9,333.0 | 8,738.0 | 8,866.0 | 8,516.0 | 8,515.0 | 8,489.0 | 8,652.0 | 8,378.0 | 7,666.0 | 7,279.0 | 7,000.0 | 6,886.0 | - | - |
| Long Term Investments | - | - | - | - | - | 30.0 | 43.0 | 37.0 | 27.0 | - | 117.0 | 102.0 | 122.0 | 163.0 | 155.0 | 146.0 | 103.0 | 111.0 | - | - |
| Equity Method Investments | - | 75.0 | 73.0 | 81.0 | 129.0 | 134.0 | 70.0 | 70.0 | 70.0 | 60.0 | 56.0 | - | - | - | - | - | - | - | - | - |
| Goodwill | 6,419.0 | 6,281.0 | 6,382.0 | 6,337.0 | 13,486.0 | 13,802.0 | 13,444.0 | 10,051.0 | 10,513.0 | 9,166.0 | 9,249.0 | 7,050.0 | 7,345.0 | 7,385.0 | 7,047.0 | 6,820.0 | 5,832.0 | 5,753.0 | - | - |
| Intangible Assets | 1,103.0 | 1,210.0 | 1,323.0 | 4,699.0 | 5,288.0 | 5,835.0 | 6,379.0 | 2,657.0 | 2,936.0 | 2,320.0 | 2,601.0 | 1,435.0 | 1,688.0 | 1,925.0 | 1,916.0 | 1,820.0 | 1,342.0 | 1,398.0 | - | - |
| Operating Lease Right Of Use Assets | 516.0 | 565.0 | 657.0 | 829.0 | 858.0 | 864.0 | 858.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 4,146.0 | 4,779.0 | 959.0 | 581.0 | 871.0 | 521.0 | 365.0 | 511.0 | 422.0 | 675.0 | 1,130.0 | 360.0 | 578.0 | 1,018.0 | 648.0 | 625.0 | - | - | - |
| Other Non-Current Assets | 6,723.0 | 9,105.0 | 6,806.0 | 4,271.0 | 2,608.0 | 2,440.0 | 1,674.0 | 1,345.0 | 1,395.0 | 1,178.0 | 1,218.0 | 1,769.0 | 980.0 | 1,217.0 | 1,656.0 | 1,262.0 | 1,275.0 | 1,659.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 37,733.0 | 39,868.0 | 50,580.0 | 46,455.0 | 47,072.0 | 47,344.0 | 44,659.0 | 36,500.0 | 37,987.0 | 32,906.0 | 32,883.0 | 31,374.0 | 33,304.0 | 33,876.0 | 31,616.0 | 30,156.0 | 27,250.0 | 25,793.0 | - | - |
| 1,662.0 |
| 1,453.0 |
| 1,301.0 |
| - |
| - |
| Short Term Debt | 1,670.0 | 1,919.0 | 1,152.0 | 1,938.0 | 1,291.0 | 794.0 | 2,795.0 | 1,211.0 | 1,853.0 | 972.0 | 2,044.0 | 106.0 | 1,683.0 | 1,085.0 | 682.0 | 1,269.0 | 613.0 | 1,552.0 | - | - |
| Deferred Revenue Current | - | 15.0 | 23.0 | 538.0 | 529.0 | 498.0 | 430.0 | 617.0 | 513.0 | 551.0 | 518.0 | 541.0 | 521.0 | 471.0 | 389.0 | 369.0 | 316.0 | - | - | - |
| Operating Lease Liabilities Current | 167.0 | 163.0 | 192.0 | 261.0 | 263.0 | 256.0 | 247.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 718.0 | 712.0 | 695.0 | 692.0 | 1,020.0 | 747.0 | 702.0 | 749.0 | 870.0 | 678.0 | 644.0 | 732.0 | 708.0 | 701.0 | 676.0 | 778.0 | 680.0 | 644.0 | - | - |
| Other Current Liabilities | 4,450.0 | 5,965.0 | 6,660.0 | 3,190.0 | 3,191.0 | 3,278.0 | 3,056.0 | 2,775.0 | 2,709.0 | 2,472.0 | 2,404.0 | 2,884.0 | 2,891.0 | 2,281.0 | 2,085.0 | 2,022.0 | 1,899.0 | 1,992.0 | - | - |
| Total Current Liabilities | 9,595.0 | 11,256.0 | 15,297.0 | 9,523.0 | 9,035.0 | 7,948.0 | 9,222.0 | 7,244.0 | 7,687.0 | 6,219.0 | 7,118.0 | 5,964.0 | 7,498.0 | 6,200.0 | 5,441.0 | 6,089.0 | 4,897.0 | 5,839.0 | - | - |
| 4,183.0 |
| 5,097.0 |
| 5,166.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 363.0 | 405.0 | 464.0 | 580.0 | 591.0 | 609.0 | 607.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 37.0 | 15.0 | 19.0 | 21.0 | 19.0 | 29.0 | 19.0 | 18.0 | 23.0 | - | - | - |
| Deferred Tax Liabilities | - | 354.0 | 315.0 | 559.0 | 458.0 | 333.0 | 301.0 | 279.0 | 235.0 | 145.0 | 551.0 | 141.0 | 538.0 | 167.0 | 251.0 | 198.0 | 91.0 | - | - | - |
| Pension Obligations | 1,631.0 | 1,813.0 | 2,156.0 | 1,966.0 | 2,870.0 | 4,405.0 | 3,911.0 | 2,987.0 | 3,620.0 | 4,018.0 | 3,520.0 | 3,843.0 | 1,794.0 | 3,086.0 | 3,972.0 | 2,013.0 | 2,227.0 | 2,847.0 | - | - |
| Other Non-Current Liabilities | 10,828.0 | 11,780.0 | 14,021.0 | 5,615.0 | 3,403.0 | 3,462.0 | 3,275.0 | 3,010.0 | 2,962.0 | 1,648.0 | 2,024.0 | 1,555.0 | 1,984.0 | 1,634.0 | 1,857.0 | 1,854.0 | 1,727.0 | 1,637.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 32,986.0 | 35,974.0 | 45,712.0 | 31,685.0 | 31,955.0 | 34,413.0 | 34,533.0 | 26,652.0 | 26,365.0 | 22,563.0 | 21,415.0 | 18,067.0 | 15,602.0 | 15,836.0 | 15,754.0 | 14,139.0 | 13,948.0 | 15,489.0 | - | - |
| 9.0 |
| 9.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 38,258.0 | 36,797.0 | 37,479.0 | 47,950.0 | 45,821.0 | 43,821.0 | 42,135.0 | 40,636.0 | 39,115.0 | 37,907.0 | 36,296.0 | 34,317.0 | 32,416.0 | 30,679.0 | 28,348.0 | 25,995.0 | 23,753.0 | 22,227.0 | - | - |
| Accumulated Other Comprehensive Income | (5,069.0) | (5,731.0) | (6,778.0) | (6,673.0) | (6,750.0) | (7,721.0) | (8,139.0) | (6,866.0) | (7,026.0) | (7,245.0) | (6,359.0) | (6,289.0) | (3,913.0) | (4,750.0) | (5,025.0) | (3,543.0) | (3,754.0) | (3,646.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 23,308.0 | 19,307.0 | 15,385.0 | 12,407.0 | 11,679.0 | 10,266.0 | 10,397.0 | 11,676.0 | - | - |
| Minority Interest | 45.0 | 52.0 | 61.0 | 48.0 | 71.0 | 64.0 | 63.0 | 52.0 | 59.0 | 45.0 | 39.0 | 33.0 | 446.0 | 465.0 | 442.0 | 354.0 | 538.0 | 424.0 | - | - |
| Total Stockholders Equity | 4,702.0 | 3,842.0 | 4,807.0 | 14,722.0 | 15,046.0 | 12,867.0 | 10,063.0 | 9,796.0 | 11,563.0 | 10,298.0 | 11,429.0 | 13,109.0 | 17,502.0 | 17,575.0 | 15,420.0 | 15,663.0 | 12,764.0 | 9,880.0 | 12,072.0 | 10,238.0 |
| Total Equity | 4,747.0 | 3,894.0 | 4,868.0 | 14,770.0 | 15,117.0 | 12,931.0 | 10,126.0 | 9,848.0 | 11,622.0 | 10,343.0 | 11,468.0 | 12,863.0 | 17,669.0 | 18,040.0 | 15,862.0 | 16,017.0 | 13,302.0 | 10,304.0 | 12,072.0 | 10,238.0 |
| 5,710.0 |
| 6,718.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | 8,972.0 | 8,881.0 | 3,475.0 | 2,672.0 | 1,470.0 | 1,486.0 | 974.0 | 1,926.0 | 4,496.0 | - | - |
| Working Capital | 6,792.0 | 4,628.0 | 1,082.0 | 5,165.0 | 6,368.0 | 7,034.0 | 3,749.0 | 6,465.0 | 6,590.0 | 5,507.0 | 3,868.0 | 6,339.0 | 5,235.0 | 7,430.0 | 6,799.0 | 6,126.0 | 5,898.0 | 3,759.0 | - | - |
| Book Value | 4,702.0 | 3,842.0 | 4,807.0 | 14,722.0 | 15,046.0 | 12,867.0 | 10,063.0 | 9,796.0 | 11,563.0 | 10,298.0 | 11,429.0 | 13,109.0 | 17,502.0 | 17,575.0 | 15,420.0 | 15,663.0 | 12,764.0 | 9,880.0 | 12,072.0 | 10,238.0 |
| Tangible Book Value | (2,820.0) | (3,649.0) | (2,898.0) | 3,686.0 | (3,728.0) | (6,770.0) | (9,760.0) | (2,912.0) | (1,886.0) | (1,188.0) | (421.0) | 4,624.0 | 8,469.0 | 8,265.0 | 6,457.0 | 7,023.0 | 5,590.0 | 2,729.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,173.0 |
| 2,398.0 |
| 2,308.0 |
| 1,688.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 805.0 | 501.0 | 404.0 | 440.0 | 247.0 | 224.0 | 98.0 | 30.0 | 139.0 | 539.0 | 380.0 | 338.0 | 385.0 | 604.0 | 1,076.0 | 586.0 | 140.0 | 141.0 | 280.0 | 358.0 | 177.0 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,314.0 | 2,678.0 | 2,666.0 | 1,865.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,754.0 | 3,533.0 | 3,777.0 | 3,760.0 | 3,501.0 | 3,194.0 | 3,528.0 | 3,575.0 | 4,750.0 | 3,601.0 | 4,852.0 | 4,947.0 | 4,638.0 | 4,532.0 | 4,722.0 | 4,914.0 | 4,815.0 | 4,660.0 | 4,916.0 | 4,991.0 | 4,817.0 | 4,705.0 | 4,623.0 | 4,459.0 | 4,821.0 | 4,791.0 | 5,020.0 | 5,374.0 | 5,173.0 | 5,020.0 | 5,329.0 | 5,383.0 | 5,252.0 | 4,911.0 | 5,156.0 | 4,919.0 | 4,722.0 | 4,392.0 | 4,743.0 | 4,667.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,690.0 | 3,661.0 | 3,893.0 | 4,077.0 | 3,869.0 | 3,698.0 | 4,039.0 | 4,060.0 | 4,897.0 | 3,944.0 | 5,065.0 | 5,280.0 | 5,306.0 | 5,372.0 | 5,615.0 | 5,645.0 | 5,290.0 | 4,985.0 | 4,950.0 | 4,842.0 | 4,458.0 | 4,239.0 | 3,984.0 | 4,168.0 | 4,217.0 | 4,134.0 | 4,007.0 | 4,300.0 | 4,538.0 | 4,366.0 | 4,437.0 | 4,238.0 | 4,295.0 | 4,034.0 | 3,975.0 | 3,838.0 | 3,612.0 | 3,385.0 | 3,611.0 | 3,613.0 |
| Prepaid Expenses | 407.0 | 391.0 | 514.0 | 642.0 | 485.0 | 493.0 | 470.0 | 444.0 | 655.0 | 344.0 | 578.0 | 674.0 | 558.0 | 435.0 | 467.0 | 588.0 | 561.0 | |||||||||||||||||||||||
| Other Current Assets | 2,344.0 | 2,823.0 | 2,673.0 | 734.0 | 778.0 | 771.0 | 967.0 | 1,098.0 | 340.0 | 326.0 | 490.0 | 539.0 | 492.0 | 456.0 | 502.0 | 383.0 | 427.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 14,393.0 | 16,387.0 | 16,089.0 | 13,427.0 | 15,657.0 | 15,884.0 | 16,299.0 | 19,515.0 | 21,613.0 | 16,379.0 | 16,198.0 | 15,754.0 | 14,963.0 | 14,688.0 | 14,895.0 | 14,514.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 23,911.0 | 23,922.0 | 23,931.0 | 24,118.0 | 23,643.0 | 23,406.0 | 23,794.0 | 23,278.0 | 26,675.0 | 23,494.0 | 26,189.0 | 26,459.0 | 26,296.0 | 25,998.0 | 26,666.0 | 27,013.0 | 27,157.0 | 27,213.0 | 27,211.0 | 27,132.0 | 26,705.0 | 26,650.0 | 26,452.0 | 25,943.0 | 26,000.0 | 26,124.0 | 25,508.0 | 25,565.0 | 25,124.0 | 24,873.0 | 24,765.0 | 24,758.0 | 25,174.0 | 24,914.0 | 24,659.0 | 24,292.0 | 23,946.0 | 23,499.0 | 24,142.0 | 23,793.0 |
| Accumulated Depreciation | 16,951.0 | 16,821.0 | 16,684.0 | 16,725.0 | 16,287.0 | 16,018.0 | 16,265.0 | 15,806.0 | 17,603.0 | 15,804.0 | 17,185.0 | 17,248.0 | 17,049.0 | 16,820.0 | 17,470.0 | 17,694.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 6,960.0 | 7,101.0 | 7,247.0 | 7,393.0 | 7,356.0 | 7,388.0 | 7,529.0 | 7,472.0 | 9,072.0 | 7,690.0 | 9,004.0 | 9,211.0 | 9,247.0 | 9,178.0 | 9,196.0 | 9,319.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 6,384.0 | 6,419.0 | 6,416.0 | 6,433.0 | 6,337.0 | 6,281.0 | 6,395.0 | 6,318.0 | 12,809.0 | 6,382.0 | 12,721.0 | 12,869.0 | 12,855.0 | 12,790.0 | 12,669.0 | 13,064.0 | 13,368.0 | 13,486.0 | ||||||||||||||||||||||
| Intangible Assets | 1,078.0 | 1,103.0 | 1,127.0 | 1,162.0 | 1,185.0 | 1,210.0 | 1,242.0 | 1,266.0 | 4,105.0 | 1,323.0 | 4,324.0 | 4,470.0 | 4,585.0 | 4,699.0 | 4,815.0 | 4,993.0 | 5,141.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 558.0 | 516.0 | 537.0 | 573.0 | 587.0 | 565.0 | 606.0 | 610.0 | 744.0 | 657.0 | 782.0 | 812.0 | 883.0 | 829.0 | 801.0 | 835.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 6,621.0 | 6,723.0 | 6,195.0 | 9,001.0 | 8,829.0 | 8,540.0 | 8,804.0 | 8,196.0 | 6,900.0 | 6,806.0 | 6,592.0 | 5,764.0 | 4,353.0 | 4,271.0 | 3,800.0 | 2,909.0 | 2,640.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 35,436.0 | 37,733.0 | 37,611.0 | 37,989.0 | 39,951.0 | 39,868.0 | 40,875.0 | 43,377.0 | 55,243.0 | 50,580.0 | 49,621.0 | 48,880.0 | 46,886.0 | 46,455.0 | 46,176.0 | 45,634.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,786.0 | 2,702.0 | 2,735.0 | 2,840.0 | 2,756.0 | 2,660.0 | 2,689.0 | 2,813.0 | 3,372.0 | 2,776.0 | 3,104.0 | 3,231.0 | 3,130.0 | 3,183.0 | 3,063.0 | 3,273.0 | 3,164.0 | 2,994.0 | 2,862.0 | 2,931.0 | 2,670.0 | 2,561.0 | 2,208.0 | 1,975.0 | 2,207.0 | 2,228.0 | 2,079.0 | 2,130.0 | 2,309.0 | 2,266.0 | 2,029.0 | 1,871.0 | 1,874.0 | 1,945.0 | 1,824.0 | 1,782.0 | 1,701.0 | 1,798.0 | 1,621.0 | 1,650.0 |
| Short Term Debt | 1,650.0 | 1,670.0 | 749.0 | 669.0 | 1,169.0 | 1,919.0 | 1,870.0 | 1,302.0 | 820.0 | 2,947.0 | 3,137.0 | 3,033.0 | 3,012.0 | 1,938.0 | 1,856.0 | 2,257.0 | 1,877.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 565.0 | 572.0 | 501.0 | 521.0 | 520.0 | 538.0 | 506.0 | 503.0 | 549.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 172.0 | 167.0 | 174.0 | 180.0 | 176.0 | 163.0 | 168.0 | 169.0 | 227.0 | 192.0 | 234.0 | 244.0 | 263.0 | 261.0 | 241.0 | 256.0 | ||||||||||||||||||||||||
| Accrued Expenses | 420.0 | 718.0 | 668.0 | 594.0 | 451.0 | 712.0 | 703.0 | 602.0 | 607.0 | 695.0 | 905.0 | 785.0 | 604.0 | 692.0 | 717.0 | 704.0 | 638.0 | |||||||||||||||||||||||
| Other Current Liabilities | 4,120.0 | 4,450.0 | 4,029.0 | 3,210.0 | 4,540.0 | 5,471.0 | 5,488.0 | 9,052.0 | 7,747.0 | 6,660.0 | 7,866.0 | 3,471.0 | 3,279.0 | 3,190.0 | 3,396.0 | 3,178.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 9,032.0 | 9,595.0 | 8,733.0 | 7,808.0 | 9,451.0 | 11,256.0 | 11,391.0 | 14,345.0 | 13,156.0 | 15,297.0 | 15,466.0 | 10,936.0 | 10,556.0 | 9,523.0 | 9,543.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 10,906.0 | 10,932.0 | 11,854.0 | 12,477.0 | 12,307.0 | 11,125.0 | 11,319.0 | 11,781.0 | 20,593.0 | 13,088.0 | 12,876.0 | 12,954.0 | 12,948.0 | 14,001.0 | 13,849.0 | 14,019.0 | 14,801.0 | 16,056.0 | 16,193.0 | 16,267.0 | 16,819.0 | 17,989.0 | 18,429.0 | 19,276.0 | 19,247.0 | 17,518.0 | 17,479.0 | 14,914.0 | 15,580.0 | 13,411.0 | 13,539.0 | 11,294.0 | 12,211.0 | 12,096.0 | 10,828.0 | 11,088.0 | 10,802.0 | 10,678.0 | 11,079.0 | 9,299.0 |
| Operating Lease Liabilities Non-Current | 400.0 | 363.0 | 379.0 | 400.0 | 415.0 | 405.0 | 443.0 | 443.0 | 517.0 | 464.0 | 550.0 | 570.0 | 627.0 | 580.0 | 570.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 1,586.0 | 1,631.0 | 1,649.0 | 1,808.0 | 1,804.0 | 1,813.0 | 1,716.0 | 1,717.0 | 2,320.0 | 2,156.0 | 1,846.0 | 1,912.0 | 1,956.0 | 1,966.0 | 2,502.0 | 2,638.0 | 2,792.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 10,601.0 | 10,828.0 | 10,321.0 | 11,145.0 | 11,451.0 | 11,375.0 | 11,312.0 | 11,103.0 | 13,724.0 | 14,021.0 | 14,152.0 | 14,651.0 | 5,448.0 | 5,615.0 | 5,556.0 | 4,681.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 32,125.0 | 32,986.0 | 32,936.0 | 33,638.0 | 35,428.0 | 35,974.0 | 36,181.0 | 39,389.0 | 50,310.0 | 45,712.0 | 44,890.0 | 41,023.0 | 31,535.0 | 31,685.0 | 32,020.0 | 31,818.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 38,162.0 | 38,258.0 | 38,103.0 | 37,693.0 | 37,432.0 | 36,797.0 | 36,459.0 | 35,475.0 | 37,472.0 | 37,479.0 | 37,375.0 | 40,290.0 | 47,966.0 | 47,950.0 | 48,245.0 | 45,269.0 | 46,056.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5,099.0) | (5,069.0) | (5,122.0) | (5,215.0) | (5,531.0) | (5,731.0) | (5,224.0) | (5,567.0) | (6,826.0) | (6,778.0) | (6,726.0) | (6,433.0) | (6,530.0) | (6,673.0) | (7,985.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 48.0 | 45.0 | 47.0 | 61.0 | 59.0 | 52.0 | 52.0 | 72.0 | 67.0 | 61.0 | 59.0 | 59.0 | 53.0 | 48.0 | 76.0 | 74.0 | 74.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,263.0 | 4,702.0 | 4,628.0 | 4,290.0 | 4,464.0 | 3,842.0 | 4,642.0 | 3,916.0 | 4,866.0 | 4,807.0 | 4,672.0 | 7,798.0 | 15,298.0 | 14,722.0 | 14,080.0 | 13,742.0 | ||||||||||||||||||||||||
| Total Equity | 3,311.0 | 4,747.0 | 4,675.0 | 4,351.0 | 4,523.0 | 3,894.0 | 4,694.0 | 3,988.0 | 4,933.0 | 4,868.0 | 4,731.0 | 7,857.0 | 15,351.0 | 14,770.0 | 14,156.0 | 13,816.0 | 15,004.0 | 15,117.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 12,556.0 | 12,602.0 | 12,603.0 | 13,146.0 | 13,476.0 | 13,044.0 | 13,189.0 | 13,083.0 | 21,413.0 | 16,035.0 | 16,013.0 | 15,987.0 | 15,960.0 | 15,939.0 | 15,705.0 | 16,276.0 | 16,678.0 | 17,363.0 | 18,165.0 | 18,248.0 | 16,819.0 | 18,795.0 | 18,429.0 | 19,276.0 | 19,247.0 | 17,518.0 | 17,479.0 | 14,914.0 | 16,370.0 | 14,622.0 | 14,846.0 | 14,519.0 | 15,660.0 | 13,949.0 | 11,663.0 | 11,301.0 | 11,711.0 | 11,650.0 | 12,361.0 | 11,749.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 5,361.0 | 6,792.0 | 7,356.0 | 5,619.0 | 6,206.0 | 4,628.0 | 4,908.0 | 5,170.0 | 8,457.0 | 1,082.0 | 732.0 | 4,818.0 | 4,407.0 | 5,165.0 | 5,352.0 | 4,618.0 | 5,300.0 | |||||||||||||||||||||||
| Book Value | 3,263.0 | 4,702.0 | 4,628.0 | 4,290.0 | 4,464.0 | 3,842.0 | 4,642.0 | 3,916.0 | 4,866.0 | 4,807.0 | 4,672.0 | 7,798.0 | 15,298.0 | 14,722.0 | 14,080.0 | 13,742.0 | 14,930.0 | 15,046.0 | ||||||||||||||||||||||
| Tangible Book Value | (4,199.0) | (2,820.0) | (2,915.0) | (3,305.0) | (3,058.0) | (3,649.0) | (2,995.0) | (3,668.0) | (12,048.0) | (2,898.0) | (12,373.0) | (9,541.0) | (2,142.0) | (2,767.0) | (3,404.0) | (4,315.0) | (3,579.0) | |||||||||||||||||||||||
| 654.0 |
| 501.0 |
| 633.0 |
| 535.0 |
| 675.0 |
| 516.0 |
| 567.0 |
| 604.0 |
| 704.0 |
| 717.0 |
| 949.0 |
| 713.0 |
| 741.0 |
| 745.0 |
| 713.0 |
| 832.0 |
| 937.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 339.0 |
| 326.0 |
| 377.0 |
| 398.0 |
| 325.0 |
| 426.0 |
| 446.0 |
| 971.0 |
| 891.0 |
| 515.0 |
| 440.0 |
| 473.0 |
| 349.0 |
| 385.0 |
| 370.0 |
| 344.0 |
| 266.0 |
| 1,108.0 |
| 1,090.0 |
| 1,253.0 |
| 1,271.0 |
| 1,159.0 |
| 1,291.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,452.0 |
| 15,403.0 |
| 16,426.0 |
| 16,343.0 |
| 15,345.0 |
| 14,982.0 |
| 14,110.0 |
| 14,106.0 |
| 15,090.0 |
| 12,971.0 |
| 18,020.0 |
| 14,051.0 |
| 14,374.0 |
| 13,709.0 |
| 14,419.0 |
| 13,890.0 |
| 14,818.0 |
| 14,277.0 |
| 13,656.0 |
| 12,641.0 |
| 11,901.0 |
| 11,726.0 |
| 12,179.0 |
| 11,436.0 |
| 17,768.0 |
| 17,784.0 |
| 17,888.0 |
| 17,774.0 |
| 17,465.0 |
| 17,229.0 |
| 17,236.0 |
| 16,854.0 |
| 16,835.0 |
| 16,791.0 |
| 16,617.0 |
| 16,567.0 |
| 16,295.0 |
| 16,135.0 |
| 16,135.0 |
| 16,113.0 |
| 16,310.0 |
| 16,048.0 |
| 16,001.0 |
| 15,726.0 |
| 15,395.0 |
| 14,983.0 |
| 15,471.0 |
| 15,189.0 |
| 9,389.0 |
| 9,429.0 |
| 9,323.0 |
| 9,358.0 |
| 9,240.0 |
| 9,421.0 |
| 9,216.0 |
| 9,089.0 |
| 9,165.0 |
| 9,333.0 |
| 8,891.0 |
| 8,998.0 |
| 8,829.0 |
| 8,738.0 |
| 8,630.0 |
| 8,645.0 |
| 8,864.0 |
| 8,866.0 |
| 8,658.0 |
| 8,566.0 |
| 8,551.0 |
| 8,516.0 |
| 8,671.0 |
| 8,604.0 |
| - |
| - |
| 31.0 |
| 31.0 |
| 30.0 |
| 34.0 |
| 34.0 |
| 34.0 |
| 43.0 |
| 46.0 |
| 46.0 |
| 46.0 |
| 37.0 |
| 27.0 |
| 26.0 |
| 27.0 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| 121.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,597.0 |
| 13,722.0 |
| 13,654.0 |
| 13,802.0 |
| 13,535.0 |
| 13,360.0 |
| 13,312.0 |
| 13,444.0 |
| 10,410.0 |
| 10,574.0 |
| 10,611.0 |
| 10,051.0 |
| 10,123.0 |
| 10,107.0 |
| 10,570.0 |
| 10,513.0 |
| 9,221.0 |
| 9,105.0 |
| 9,258.0 |
| 9,166.0 |
| 9,430.0 |
| 9,356.0 |
| 5,288.0 |
| 5,426.0 |
| 5,572.0 |
| 5,697.0 |
| 5,835.0 |
| 5,926.0 |
| 6,033.0 |
| 6,191.0 |
| 6,379.0 |
| 2,847.0 |
| 2,964.0 |
| 3,047.0 |
| 2,657.0 |
| 2,726.0 |
| 2,787.0 |
| 2,885.0 |
| 2,936.0 |
| 2,175.0 |
| 2,201.0 |
| 2,269.0 |
| 2,320.0 |
| 2,422.0 |
| 2,477.0 |
| 865.0 |
| 858.0 |
| 840.0 |
| 872.0 |
| 871.0 |
| 864.0 |
| 844.0 |
| 840.0 |
| 849.0 |
| 858.0 |
| 834.0 |
| 879.0 |
| 797.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,608.0 |
| 2,666.0 |
| 2,440.0 |
| 2,373.0 |
| 2,440.0 |
| 1,759.0 |
| 1,651.0 |
| 1,605.0 |
| 1,674.0 |
| 1,548.0 |
| 1,503.0 |
| 1,482.0 |
| 1,345.0 |
| 1,377.0 |
| 1,349.0 |
| 1,438.0 |
| 1,395.0 |
| 1,266.0 |
| 1,207.0 |
| 1,102.0 |
| 981.0 |
| 952.0 |
| 985.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,855.0 |
| 47,072.0 |
| 48,278.0 |
| 48,307.0 |
| 47,180.0 |
| 47,344.0 |
| 45,390.0 |
| 45,079.0 |
| 46,212.0 |
| 44,659.0 |
| 42,550.0 |
| 38,969.0 |
| 39,140.0 |
| 36,500.0 |
| 37,275.0 |
| 36,778.0 |
| 38,575.0 |
| 37,987.0 |
| 35,237.0 |
| 33,957.0 |
| 33,292.0 |
| 32,906.0 |
| 34,051.0 |
| 33,235.0 |
| 1,307.0 |
| 1,972.0 |
| 1,981.0 |
| - |
| 806.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 790.0 |
| 1,211.0 |
| 1,307.0 |
| 3,225.0 |
| 3,449.0 |
| 1,853.0 |
| 835.0 |
| 213.0 |
| 909.0 |
| 972.0 |
| 1,282.0 |
| 2,450.0 |
| 529.0 |
| 467.0 |
| 475.0 |
| 482.0 |
| 498.0 |
| 390.0 |
| 412.0 |
| 422.0 |
| 430.0 |
| 605.0 |
| 603.0 |
| 619.0 |
| 617.0 |
| 614.0 |
| 512.0 |
| 519.0 |
| 513.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 261.0 |
| 263.0 |
| 262.0 |
| 268.0 |
| 267.0 |
| 256.0 |
| 252.0 |
| 248.0 |
| 244.0 |
| 247.0 |
| 241.0 |
| 247.0 |
| 255.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,020.0 |
| 1,019.0 |
| 832.0 |
| 655.0 |
| 747.0 |
| 721.0 |
| 500.0 |
| 523.0 |
| 702.0 |
| 669.0 |
| 604.0 |
| 517.0 |
| 749.0 |
| 783.0 |
| 646.0 |
| 563.0 |
| 870.0 |
| 856.0 |
| 666.0 |
| 532.0 |
| 678.0 |
| 729.0 |
| 580.0 |
| 2,938.0 |
| 3,191.0 |
| 3,242.0 |
| 3,181.0 |
| 3,126.0 |
| 3,278.0 |
| 2,840.0 |
| 2,702.0 |
| 2,776.0 |
| 3,056.0 |
| 2,735.0 |
| 3,169.0 |
| 3,071.0 |
| 2,775.0 |
| 3,031.0 |
| 2,867.0 |
| 2,791.0 |
| 2,709.0 |
| 2,709.0 |
| 2,604.0 |
| 2,420.0 |
| 2,472.0 |
| 2,404.0 |
| 2,405.0 |
| 9,896.0 |
| 9,152.0 |
| 9,035.0 |
| 9,635.0 |
| 9,440.0 |
| 8,363.0 |
| 7,948.0 |
| 7,410.0 |
| 7,282.0 |
| 9,134.0 |
| 9,222.0 |
| 7,821.0 |
| 7,265.0 |
| 7,125.0 |
| 7,244.0 |
| 7,336.0 |
| 8,902.0 |
| 8,959.0 |
| 7,687.0 |
| 6,598.0 |
| 5,697.0 |
| 5,995.0 |
| 6,219.0 |
| 6,400.0 |
| 7,254.0 |
| 584.0 |
| 608.0 |
| 591.0 |
| 580.0 |
| 603.0 |
| 609.0 |
| 609.0 |
| 605.0 |
| 607.0 |
| 603.0 |
| 607.0 |
| 584.0 |
| 619.0 |
| 531.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,870.0 |
| 3,987.0 |
| 4,184.0 |
| 4,231.0 |
| 4,405.0 |
| 3,679.0 |
| 3,724.0 |
| 3,794.0 |
| 3,911.0 |
| 2,667.0 |
| 2,761.0 |
| 2,919.0 |
| 2,987.0 |
| 3,183.0 |
| 3,254.0 |
| 3,381.0 |
| 3,620.0 |
| 3,748.0 |
| 3,761.0 |
| 3,764.0 |
| 4,018.0 |
| 3,179.0 |
| 3,418.0 |
| 3,498.0 |
| 3,403.0 |
| 3,353.0 |
| 3,297.0 |
| 3,330.0 |
| 3,462.0 |
| 3,324.0 |
| 3,275.0 |
| 3,225.0 |
| 3,275.0 |
| 3,235.0 |
| 3,268.0 |
| 3,228.0 |
| 3,010.0 |
| 2,906.0 |
| 2,900.0 |
| 2,985.0 |
| 2,962.0 |
| 1,861.0 |
| 1,767.0 |
| 1,691.0 |
| 1,648.0 |
| 1,345.0 |
| 1,327.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,851.0 |
| 31,955.0 |
| 33,748.0 |
| 33,791.0 |
| 33,352.0 |
| 34,413.0 |
| 33,447.0 |
| 34,164.0 |
| 36,003.0 |
| 34,533.0 |
| 31,786.0 |
| 28,827.0 |
| 29,383.0 |
| 26,652.0 |
| 26,964.0 |
| 26,350.0 |
| 27,536.0 |
| 26,365.0 |
| 23,035.0 |
| 22,313.0 |
| 22,252.0 |
| 22,563.0 |
| 22,003.0 |
| 21,298.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,821.0 |
| 45,361.0 |
| 44,824.0 |
| 44,255.0 |
| 43,821.0 |
| 43,285.0 |
| 42,759.0 |
| 42,345.0 |
| 42,135.0 |
| 42,085.0 |
| 41,362.0 |
| 41,159.0 |
| 40,636.0 |
| 40,120.0 |
| 39,442.0 |
| 38,453.0 |
| 39,115.0 |
| 39,454.0 |
| 38,793.0 |
| 38,094.0 |
| 37,907.0 |
| 37,745.0 |
| 37,194.0 |
| (7,362.0) |
| (6,834.0) |
| (6,750.0) |
| (7,620.0) |
| (7,486.0) |
| (7,767.0) |
| (7,721.0) |
| (7,960.0) |
| (8,286.0) |
| (8,414.0) |
| (8,139.0) |
| (7,388.0) |
| (7,272.0) |
| (7,552.0) |
| (6,866.0) |
| (6,968.0) |
| (7,019.0) |
| (6,803.0) |
| (7,026.0) |
| (6,913.0) |
| (6,989.0) |
| (6,949.0) |
| (7,245.0) |
| (6,146.0) |
| (6,184.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,088.0 |
| 71.0 |
| 70.0 |
| 68.0 |
| 68.0 |
| 64.0 |
| 63.0 |
| 58.0 |
| 62.0 |
| 63.0 |
| 62.0 |
| 59.0 |
| 54.0 |
| 52.0 |
| 63.0 |
| 63.0 |
| 62.0 |
| 59.0 |
| 56.0 |
| 53.0 |
| 51.0 |
| 45.0 |
| 46.0 |
| 43.0 |
| 14,930.0 |
| 15,046.0 |
| 14,460.0 |
| 14,448.0 |
| 13,760.0 |
| 12,867.0 |
| 11,880.0 |
| 10,857.0 |
| 10,147.0 |
| 10,063.0 |
| 10,702.0 |
| 10,083.0 |
| 9,703.0 |
| 9,796.0 |
| 10,248.0 |
| 10,365.0 |
| 10,977.0 |
| 11,563.0 |
| 12,146.0 |
| 11,591.0 |
| 10,989.0 |
| 10,298.0 |
| 12,002.0 |
| 11,894.0 |
| 14,530.0 |
| 14,516.0 |
| 13,828.0 |
| 12,931.0 |
| 11,959.0 |
| 10,925.0 |
| 10,214.0 |
| 10,126.0 |
| 10,764.0 |
| 10,142.0 |
| 9,757.0 |
| 9,848.0 |
| 10,311.0 |
| 10,428.0 |
| 11,039.0 |
| 11,622.0 |
| 12,202.0 |
| 11,644.0 |
| 11,040.0 |
| 10,343.0 |
| 11,769.0 |
| 11,658.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,397.0 |
| 8,972.0 |
| 9,695.0 |
| 9,884.0 |
| 6,368.0 |
| 6,791.0 |
| 6,903.0 |
| 6,982.0 |
| 7,034.0 |
| 6,700.0 |
| 6,824.0 |
| 5,956.0 |
| 3,749.0 |
| 10,199.0 |
| 6,786.0 |
| 7,249.0 |
| 6,465.0 |
| 7,083.0 |
| 4,988.0 |
| 5,859.0 |
| 6,590.0 |
| 7,058.0 |
| 6,944.0 |
| 5,906.0 |
| 5,507.0 |
| 5,779.0 |
| 4,182.0 |
| 14,460.0 |
| 14,448.0 |
| 13,760.0 |
| 12,867.0 |
| 11,880.0 |
| 10,857.0 |
| 10,147.0 |
| 10,063.0 |
| 10,702.0 |
| 10,083.0 |
| 9,703.0 |
| 9,796.0 |
| 10,248.0 |
| 10,365.0 |
| 10,977.0 |
| 11,563.0 |
| 12,146.0 |
| 11,591.0 |
| 10,989.0 |
| 10,298.0 |
| 12,002.0 |
| 11,894.0 |
| (3,728.0) |
| (4,563.0) |
| (4,846.0) |
| (5,591.0) |
| (6,770.0) |
| (7,581.0) |
| (8,536.0) |
| (9,356.0) |
| (9,760.0) |
| (2,555.0) |
| (3,455.0) |
| (3,955.0) |
| (2,912.0) |
| (2,601.0) |
| (2,529.0) |
| (2,478.0) |
| (1,886.0) |
| 750.0 |
| 285.0 |
| (538.0) |
| (1,188.0) |
| 150.0 |
| 61.0 |