| (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 | 4,474.0 | 3,127.0 | 3,686.0 | 4,030.0 | 4,544.0 | 4,945.0 | 2,117.0 | 1,333.0 | 1,253.0 | 4,569.0 | 2,369.0 | 3,321.0 | 3,175.0 | 2,900.0 | 3,270.0 | 2,314.0 | 1,871.0 | |||
| Restricted Cash | 7.0 | 8.0 | 5.0 | 15.0 | 0.0 | 1.0 | 0.0 | 57.0 | 61.0 | 82.0 | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 4,474.0 | 3,127.0 | 3,686.0 | 4,030.0 | 4,544.0 | 4,945.0 | 2,117.0 | 1,333.0 | 1,253.0 | 4,569.0 | 2,369.0 | 3,321.0 | 3,175.0 | 2,900.0 | 3,270.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 263.0 | 177.0 | 71.0 | 48.0 | 47.0 | 137.0 | 152.0 | 142.0 | 142.0 | 151.0 | 124.0 | 124.0 | 115.0 | 193.0 | 268.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,070.0 | 1,080.0 | 1,215.0 | 1,180.0 | 1,194.0 | 1,966.0 | 2,293.0 | 2,331.0 | 2,225.0 | 2,051.0 | 2,031.0 | 2,040.0 | 1,879.0 | 1,746.0 | 1,779.0 | 1,803.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,672.0 | 4,537.0 | 4,582.0 | 4,427.0 | 4,432.0 | 5,150.0 | 5,074.0 | 4,950.0 | 4,879.0 | 4,835.0 | 4,877.0 | 4,755.0 | 4,817.0 | 4,750.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 750.0 | 700.0 | 582.0 | 552.0 | 449.0 | 380.0 | 325.0 | 399.0 | 374.0 | 425.0 | 400.0 | 416.0 | 409.0 | 451.0 | 503.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 24,140.0 | 23,399.0 | 25,112.0 | 25,124.0 | 26,939.0 | 27,971.0 | 27,042.0 | 11,898.0 | 13,030.0 | 13,881.0 | 12,843.0 | 13,693.0 | 13,992.0 | 12,419.0 | 13,089.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 25,709.0 | 24,926.0 | 26,233.0 | 26,680.0 | 28,044.0 | 29,471.0 | 28,042.0 | 13,042.0 | 13,894.0 | 13,881.0 | 12,847.0 | 14,693.0 | 14,517.0 | 13,878.0 | 13,689.0 | 12,194.0 | ||||
| (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 | 3,531.0 | 4,474.0 | 3,472.0 | 1,287.0 | 4,726.0 | 3,127.0 | 1,897.0 | 1,799.0 | 3,608.0 | 3,686.0 | 1,537.0 | 874.0 | 3,913.0 | 4,030.0 | 2,483.0 | |||||||||||||||||||||||||
| 7,916.0 |
| 4,842.0 |
| 3,105.0 |
| - |
| - |
| - |
| - |
| - |
| 2,314.0 |
| 1,871.0 |
| 7,916.0 |
| 4,842.0 |
| 3,105.0 |
| 85.0 |
| 96.0 |
| 44.0 |
| - |
| - |
| 1,810.0 |
| 1,069.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 125.0 | 129.0 | 117.0 | 138.0 | 298.0 | 69.0 | 262.0 | 326.0 | 263.0 | 220.0 | 387.0 | 250.0 | 321.0 | 260.0 | 396.0 | 614.0 | 660.0 | 357.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,932.0 | 4,513.0 | 5,585.0 | 7,220.0 | 6,083.0 | 7,117.0 | 4,824.0 | 4,299.0 | 4,344.0 | 7,260.0 | 4,911.0 | 6,878.0 | 6,590.0 | 6,315.0 | 6,920.0 | 5,981.0 | 5,773.0 | 11,076.0 | - | - |
| 4,728.0 |
| 5,150.0 |
| 6,144.0 |
| 5,344.0 |
| - |
| - |
| Accumulated Depreciation | 2,962.0 | 2,920.0 | 2,930.0 | 2,819.0 | 2,879.0 | 3,138.0 | 3,075.0 | 3,012.0 | 2,965.0 | 2,877.0 | 2,895.0 | 2,772.0 | 2,789.0 | 2,648.0 | 2,512.0 | 2,770.0 | 3,460.0 | 3,145.0 | - | - |
| Property,Plant & Equipment Net | 1,710.0 | 1,617.0 | 1,652.0 | 1,608.0 | 1,553.0 | 2,012.0 | 1,999.0 | 1,938.0 | 1,914.0 | 1,958.0 | 1,982.0 | 1,983.0 | 2,028.0 | 2,102.0 | 2,216.0 | 2,380.0 | 2,684.0 | 2,199.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 315.0 | - | - | - | - | - | 17,696.0 | 17,952.0 | 17,852.0 | 5,483.0 | 6,183.0 | 6,455.0 | 6,637.0 | 5,509.0 | 5,367.0 | 4,980.0 | 4,261.0 | - | - |
| Goodwill | 5,787.0 | 6,945.0 | 6,791.0 | 5,177.0 | 5,177.0 | 5,177.0 | 5,177.0 | 5,196.0 | 5,307.0 | 5,285.0 | 5,285.0 | 5,285.0 | 5,174.0 | 5,174.0 | 5,174.0 | 5,174.0 | 5,174.0 | 77.0 | - | - |
| Intangible Assets | 11,876.0 | 12,973.0 | 13,686.0 | 12,384.0 | 12,306.0 | 12,615.0 | 12,687.0 | 12,279.0 | 12,400.0 | 12,036.0 | 12,028.0 | 12,049.0 | 12,058.0 | 12,078.0 | 12,098.0 | 12,118.0 | 12,138.0 | 3,039.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,095.0 | 934.0 | 845.0 | 965.0 | 923.0 | 964.0 | 1,003.0 | 1,251.0 | 1,285.0 | 513.0 | 531.0 | 483.0 | 557.0 | 442.0 | 1,257.0 | 1,851.0 | 1,097.0 | 1,080.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 35,017.0 | 35,177.0 | 38,570.0 | 36,954.0 | 39,523.0 | 47,414.0 | 49,271.0 | 55,459.0 | 43,202.0 | 45,932.0 | 31,459.0 | 34,475.0 | 34,859.0 | 35,329.0 | 36,751.0 | 37,402.0 | 36,677.0 | 27,215.0 | - | - |
| 529.0 |
| 494.0 |
| 510.0 |
| - |
| - |
| Short Term Debt | 1,569.0 | 1,527.0 | 1,121.0 | 1,556.0 | 1,105.0 | 1,500.0 | 1,000.0 | 1,144.0 | 864.0 | 0.0 | 4.0 | 1,000.0 | 525.0 | 1,459.0 | 600.0 | 0.0 | 775.0 | 135.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 189.0 | 188.0 | 289.0 | 198.0 | 186.0 | 255.0 | 184.0 | 225.0 | 232.0 | 239.0 | 248.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 9,154.0 | 8,781.0 | 11,319.0 | 8,616.0 | 8,579.0 | 9,063.0 | 8,174.0 | 21,193.0 | 6,792.0 | 7,375.0 | 7,070.0 | 7,673.0 | 7,058.0 | 8,259.0 | 7,432.0 | 6,840.0 | 7,992.0 | 7,142.0 | - | - |
| 12,194.0 |
| 11,185.0 |
| 6,839.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,370.0 | 3,749.0 | 2,799.0 | 2,897.0 | 3,692.0 | 4,532.0 | 5,083.0 | 4,993.0 | 5,247.0 | 8,416.0 | 4,667.0 | 6,088.0 | 6,854.0 | 6,652.0 | 4,751.0 | 4,618.0 | 4,383.0 | 351.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 744.0 | 365.0 | 1,621.0 | 324.0 | 283.0 | 381.0 | 345.0 | 254.0 | 283.0 | 427.0 | 447.0 | 503.0 | 435.0 | 556.0 | 602.0 | 949.0 | 1,248.0 | 1,208.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 38,469.0 | 37,365.0 | 42,060.0 | 40,877.0 | 41,129.0 | 44,449.0 | 42,914.0 | 40,631.0 | 27,784.0 | 33,121.0 | 28,549.0 | 31,430.0 | 30,706.0 | 32,125.0 | 33,036.0 | 32,175.0 | 32,573.0 | 24,387.0 | - | - |
| 935.0 |
| 935.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,997.0 | 6,350.0 | - | - |
| Retained Earnings | 35,452.0 | 35,516.0 | 31,094.0 | 29,792.0 | 30,664.0 | 34,679.0 | 36,539.0 | 43,962.0 | 42,251.0 | 36,906.0 | 27,257.0 | 26,277.0 | 25,168.0 | 24,316.0 | 23,583.0 | 23,459.0 | 22,599.0 | 22,131.0 | - | - |
| Accumulated Other Comprehensive Income | (2,627.0) | (2,400.0) | (2,673.0) | (2,771.0) | (3,056.0) | (4,341.0) | (2,864.0) | (2,547.0) | (1,897.0) | (2,052.0) | (3,280.0) | (2,682.0) | (1,378.0) | (2,040.0) | (1,887.0) | (1,484.0) | (1,561.0) | (2,181.0) | - | - |
| Treasury Stock | 43,183.0 | 42,194.0 | 38,802.0 | 37,816.0 | 36,006.0 | 34,344.0 | 34,358.0 | 33,524.0 | 31,864.0 | 28,912.0 | 27,845.0 | 27,251.0 | 26,320.0 | 25,731.0 | 24,625.0 | 23,469.0 | 23,901.0 | 24,407.0 | - | - |
| Minority Interest | 50.0 | 50.0 | 50.0 | 50.0 | 0.0 | 86.0 | 97.0 | 2.0 | 3.0 | 3.0 | (7.0) | (4.0) | (1.0) | 2.0 | 3.0 | 3.0 | 3.0 | 0.0 | - | - |
| Total Stockholders Equity | (3,502.0) | (2,238.0) | (3,540.0) | (3,973.0) | (1,606.0) | 2,839.0 | 6,222.0 | 14,787.0 | 15,377.0 | 12,770.0 | 2,880.0 | 3,014.0 | 4,119.0 | 3,168.0 | 3,680.0 | 5,192.0 | 4,069.0 | 2,828.0 | 19,320.0 | 43,317.0 |
| Total Equity | (3,452.0) | (2,188.0) | (3,490.0) | (3,923.0) | (1,606.0) | 2,925.0 | 6,319.0 | 14,789.0 | 15,380.0 | 12,773.0 | 2,873.0 | 3,010.0 | 4,118.0 | 3,170.0 | 3,683.0 | 5,195.0 | 4,072.0 | 2,828.0 | 19,320.0 | 43,317.0 |
| 11,960.0 |
| 6,974.0 |
| - |
| - |
| Net debt | 21,235.0 | 21,799.0 | 22,547.0 | 22,650.0 | 23,500.0 | 24,526.0 | 25,925.0 | 11,709.0 | 12,641.0 | 9,312.0 | 10,478.0 | 11,372.0 | 11,342.0 | 10,978.0 | 10,419.0 | 9,880.0 | 10,089.0 | (942.0) | - | - |
| Working Capital | (3,222.0) | (4,268.0) | (5,734.0) | (1,396.0) | (2,496.0) | (1,946.0) | (3,350.0) | (16,894.0) | (2,448.0) | (115.0) | (2,159.0) | (795.0) | (468.0) | (1,944.0) | (512.0) | (859.0) | (2,219.0) | 3,934.0 | - | - |
| Book Value | (3,502.0) | (2,238.0) | (3,540.0) | (3,973.0) | (1,606.0) | 2,839.0 | 6,222.0 | 14,787.0 | 15,377.0 | 12,770.0 | 2,880.0 | 3,014.0 | 4,119.0 | 3,168.0 | 3,680.0 | 5,192.0 | 4,069.0 | 2,828.0 | 19,320.0 | 43,317.0 |
| Tangible Book Value | (21,165.0) | (22,156.0) | (24,017.0) | (21,534.0) | (19,089.0) | (14,953.0) | (11,642.0) | (2,688.0) | (2,330.0) | (4,551.0) | (14,433.0) | (14,320.0) | (13,113.0) | (14,084.0) | (13,592.0) | (12,100.0) | (13,243.0) | (288.0) | - | - |
| 2,567.0 |
| 5,353.0 |
| 4,544.0 |
| 2,957.0 |
| 1,877.0 |
| 5,792.0 |
| 4,945.0 |
| 4,123.0 |
| 4,826.0 |
| 5,616.0 |
| 2,117.0 |
| 1,604.0 |
| 1,796.0 |
| 3,352.0 |
| 1,333.0 |
| 2,393.0 |
| 1,430.0 |
| 2,191.0 |
| 1,253.0 |
| 2,582.0 |
| 2,255.0 |
| 5,228.0 |
| 4,569.0 |
| 2,298.0 |
| 819.0 |
| Restricted Cash | 5.0 | 7.0 | 9.0 | 9.0 | 1.0 | 8.0 | 8.0 | 9.0 | 8.0 | 5.0 | 10.0 | 15.0 | 30.0 | 15.0 | 15.0 | 24.0 | - | 0.0 | 0.0 | 5.0 | 5.0 | 1.0 | 1.0 | 11.0 | 3.0 | 0.0 | 1.0 | 6.0 | 68.0 | 57.0 | 59.0 | 57.0 | 41.0 | 25.0 | 61.0 | 80.0 | - | 82.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,531.0 | 4,474.0 | 3,472.0 | 1,287.0 | 4,726.0 | 3,127.0 | 1,897.0 | 1,799.0 | 3,608.0 | 3,686.0 | 1,537.0 | 874.0 | 3,913.0 | 4,030.0 | 2,483.0 | 2,567.0 | 5,353.0 | 4,544.0 | 2,957.0 | 1,877.0 | 5,792.0 | 4,945.0 | 4,123.0 | 4,826.0 | 5,616.0 | 2,117.0 | 1,604.0 | 1,796.0 | 3,352.0 | 1,333.0 | 2,393.0 | 1,430.0 | 2,191.0 | 1,253.0 | 2,582.0 | 2,255.0 | 5,228.0 | 4,569.0 | 2,298.0 | 819.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 284.0 | 263.0 | 249.0 | 241.0 | 258.0 | 177.0 | 87.0 | 72.0 | 77.0 | 71.0 | 57.0 | 63.0 | 58.0 | 48.0 | 52.0 | 43.0 | 46.0 | 47.0 | 36.0 | 132.0 | 142.0 | 137.0 | 151.0 | 140.0 | 147.0 | 152.0 | 165.0 | 163.0 | 158.0 | 142.0 | 187.0 | 144.0 | 133.0 | 142.0 | 148.0 | 119.0 | 135.0 | 151.0 | 146.0 | 122.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,146.0 | 1,070.0 | 1,065.0 | 1,016.0 | 1,062.0 | 1,080.0 | 1,101.0 | 1,174.0 | 1,241.0 | 1,215.0 | 1,174.0 | 1,191.0 | 1,252.0 | 1,180.0 | 1,106.0 | 1,144.0 | 1,214.0 | 1,194.0 | 1,133.0 | 1,794.0 | 1,948.0 | 1,966.0 | 1,862.0 | 1,914.0 | 2,006.0 | 2,293.0 | 2,188.0 | 2,235.0 | 2,356.0 | 2,331.0 | 2,077.0 | 2,123.0 | 2,257.0 | 2,225.0 | 1,987.0 | 1,999.0 | 2,122.0 | 2,051.0 | 1,980.0 | 1,970.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 241.0 | 125.0 | 333.0 | 88.0 | 34.0 | 129.0 | 210.0 | 179.0 | 99.0 | 117.0 | 622.0 | 438.0 | 183.0 | 241.0 | 379.0 | 332.0 | 149.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,202.0 | 5,932.0 | 5,119.0 | 2,632.0 | 6,080.0 | 4,513.0 | 3,499.0 | 3,540.0 | 5,198.0 | 5,585.0 | 3,390.0 | 4,338.0 | 7,152.0 | 7,220.0 | 4,020.0 | 4,086.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,707.0 | 4,672.0 | 4,547.0 | 4,530.0 | 4,561.0 | 4,537.0 | 4,518.0 | 4,507.0 | 4,515.0 | 4,582.0 | 4,526.0 | 4,487.0 | 4,413.0 | 4,427.0 | 4,409.0 | 4,345.0 | 4,300.0 | 4,432.0 | 4,418.0 | 5,103.0 | 5,154.0 | 5,150.0 | 5,173.0 | 5,137.0 | 5,103.0 | 5,074.0 | 5,009.0 | 4,933.0 | 4,917.0 | 4,950.0 | 4,861.0 | 4,818.0 | 4,879.0 | 4,879.0 | 4,846.0 | 4,852.0 | 4,856.0 | 4,835.0 | 4,820.0 | 4,866.0 |
| Accumulated Depreciation | 2,977.0 | 2,962.0 | 2,930.0 | 2,920.0 | 2,953.0 | 2,920.0 | 2,900.0 | 2,887.0 | 2,891.0 | 2,930.0 | 2,897.0 | 2,861.0 | 2,820.0 | 2,819.0 | 2,822.0 | 2,788.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,730.0 | 1,710.0 | 1,617.0 | 1,610.0 | 1,608.0 | 1,617.0 | 1,618.0 | 1,620.0 | 1,624.0 | 1,652.0 | 1,629.0 | 1,626.0 | 1,593.0 | 1,608.0 | 1,587.0 | 1,557.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,787.0 | 5,787.0 | 6,072.0 | 6,072.0 | 6,072.0 | 6,945.0 | 6,945.0 | 6,945.0 | 6,945.0 | 6,791.0 | 6,791.0 | 6,790.0 | 5,177.0 | 5,177.0 | 5,177.0 | 5,177.0 | 5,177.0 | 5,177.0 | ||||||||||||||||||||||
| Intangible Assets | 11,873.0 | 11,876.0 | 12,866.0 | 12,900.0 | 12,936.0 | 12,973.0 | 13,010.0 | 3,600.0 | 13,439.0 | 13,686.0 | 13,727.0 | 13,749.0 | 12,366.0 | 12,384.0 | 12,353.0 | 12,372.0 | 12,289.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,045.0 | 1,095.0 | 949.0 | 975.0 | 959.0 | 934.0 | 942.0 | 899.0 | 873.0 | 845.0 | 1,025.0 | 1,005.0 | 979.0 | 965.0 | 1,002.0 | 964.0 | 981.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 34,584.0 | 35,017.0 | 35,008.0 | 32,332.0 | 35,760.0 | 35,177.0 | 34,167.0 | 34,387.0 | 36,475.0 | 38,570.0 | 36,469.0 | 37,151.0 | 36,826.0 | 36,954.0 | 33,953.0 | 36,746.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 701.0 | 750.0 | 662.0 | 569.0 | 550.0 | 700.0 | 510.0 | 556.0 | 504.0 | 582.0 | 490.0 | 454.0 | 412.0 | 552.0 | 417.0 | 396.0 | 379.0 | 449.0 | 266.0 | 260.0 | 271.0 | 380.0 | 348.0 | 273.0 | 278.0 | 325.0 | 246.0 | 224.0 | 205.0 | 399.0 | 289.0 | 209.0 | 203.0 | 374.0 | 270.0 | 194.0 | 235.0 | 425.0 | 296.0 | 193.0 |
| Short Term Debt | 542.0 | 1,569.0 | 1,569.0 | 1,069.0 | 2,631.0 | 1,527.0 | 1,585.0 | 1,553.0 | 0.0 | 1,121.0 | 1,121.0 | 1,121.0 | 1,339.0 | 1,556.0 | 1,443.0 | 2,634.0 | 2,517.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 8,407.0 | 9,154.0 | 8,286.0 | 6,788.0 | 10,655.0 | 8,781.0 | 7,996.0 | 7,782.0 | 10,935.0 | 11,319.0 | 10,381.0 | 11,664.0 | 9,146.0 | 8,616.0 | 8,097.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 24,060.0 | 24,140.0 | 24,132.0 | 23,651.0 | 23,428.0 | 23,399.0 | 23,570.0 | 23,470.0 | 25,042.0 | 25,112.0 | 23,977.0 | 24,074.0 | 24,048.0 | 25,124.0 | 24,848.0 | 25,046.0 | 25,405.0 | 26,939.0 | 27,022.0 | 28,241.0 | 28,180.0 | 27,971.0 | 27,755.0 | 27,542.0 | 26,971.0 | 27,042.0 | 26,903.0 | 27,096.0 | 27,024.0 | 11,898.0 | 11,896.0 | 13,036.0 | 13,033.0 | 13,030.0 | 13,890.0 | 13,887.0 | 13,884.0 | 13,881.0 | 13,878.0 | 12,837.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3,464.0 | 3,370.0 | 3,462.0 | 3,661.0 | 3,699.0 | 3,749.0 | 3,208.0 | 3,281.0 | 2,699.0 | 2,799.0 | 2,527.0 | 2,646.0 | 2,735.0 | 2,897.0 | 3,330.0 | 3,898.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 759.0 | 744.0 | 660.0 | 370.0 | 370.0 | 365.0 | 1,596.0 | 1,607.0 | 1,656.0 | 1,621.0 | 1,718.0 | 1,324.0 | 809.0 | 324.0 | 278.0 | 260.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 37,745.0 | 38,469.0 | 37,604.0 | 35,538.0 | 39,220.0 | 37,365.0 | 37,585.0 | 37,353.0 | 41,539.0 | 42,060.0 | 39,826.0 | 40,928.0 | 40,652.0 | 40,877.0 | 38,185.0 | 39,149.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 | 935.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 35,859.0 | 35,452.0 | 36,115.0 | 35,525.0 | 34,868.0 | 35,516.0 | 34,206.0 | 33,651.0 | 31,535.0 | 31,094.0 | 30,767.0 | 30,340.0 | 29,898.0 | 29,792.0 | 28,785.0 | 30,252.0 | 30,988.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,450.0) | (2,627.0) | (2,709.0) | (2,831.0) | (2,691.0) | (2,400.0) | (2,617.0) | (2,283.0) | (2,266.0) | (2,673.0) | (2,471.0) | (2,709.0) | (2,779.0) | (2,771.0) | (2,383.0) | |||||||||||||||||||||||||
| Treasury Stock | 43,449.0 | 43,183.0 | 42,893.0 | 42,780.0 | 42,505.0 | 42,194.0 | 41,882.0 | 41,195.0 | 40,839.0 | 38,802.0 | 38,533.0 | 38,273.0 | 37,796.0 | 37,816.0 | 37,442.0 | 37,074.0 | 36,569.0 | |||||||||||||||||||||||
| Minority Interest | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | 50.0 | - | - | - | |||||||||||||||||||||||
| Total Stockholders Equity | (3,211.0) | (3,502.0) | (2,646.0) | (3,256.0) | (3,510.0) | (2,238.0) | (3,468.0) | (3,016.0) | (5,114.0) | (3,540.0) | (3,407.0) | (3,827.0) | (3,876.0) | (3,973.0) | (4,232.0) | (2,403.0) | ||||||||||||||||||||||||
| Total Equity | (3,161.0) | (3,452.0) | (2,596.0) | (3,206.0) | (3,460.0) | (2,188.0) | (3,418.0) | (2,966.0) | (5,064.0) | (3,490.0) | (3,357.0) | (3,777.0) | (3,826.0) | (3,923.0) | (4,232.0) | (2,403.0) | (1,760.0) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 24,602.0 | 25,709.0 | 25,701.0 | 24,720.0 | 26,059.0 | 24,926.0 | 25,155.0 | 25,023.0 | 25,042.0 | 26,233.0 | 25,098.0 | 25,195.0 | 25,387.0 | 26,680.0 | 26,291.0 | 27,680.0 | 27,922.0 | 28,044.0 | 28,127.0 | 28,241.0 | 29,680.0 | 29,471.0 | 29,255.0 | 29,042.0 | 26,971.0 | 28,042.0 | 27,903.0 | 29,240.0 | 29,168.0 | 13,042.0 | 13,903.0 | 13,900.0 | 13,897.0 | 13,894.0 | 13,890.0 | 13,887.0 | 13,884.0 | 13,881.0 | 13,878.0 | 12,837.0 |
| Net debt | 21,071.0 | 21,235.0 | 22,229.0 | 23,433.0 | 21,333.0 | 21,799.0 | 23,258.0 | 23,224.0 | 21,434.0 | 22,547.0 | 23,561.0 | 24,321.0 | 21,474.0 | 22,650.0 | 23,808.0 | 25,113.0 | 22,569.0 | 23,500.0 | ||||||||||||||||||||||
| Working Capital | (3,205.0) | (3,222.0) | (3,167.0) | (4,156.0) | (4,575.0) | (4,268.0) | (4,497.0) | (4,242.0) | (5,737.0) | (5,734.0) | (6,991.0) | (7,326.0) | (1,994.0) | (1,396.0) | (4,077.0) | (4,225.0) | (4,166.0) | |||||||||||||||||||||||
| Book Value | (3,211.0) | (3,502.0) | (2,646.0) | (3,256.0) | (3,510.0) | (2,238.0) | (3,468.0) | (3,016.0) | (5,114.0) | (3,540.0) | (3,407.0) | (3,827.0) | (3,876.0) | (3,973.0) | (4,232.0) | (2,403.0) | (1,760.0) | (1,606.0) | ||||||||||||||||||||||
| Tangible Book Value | (20,871.0) | (21,165.0) | (21,584.0) | (22,228.0) | (22,518.0) | (22,156.0) | (23,423.0) | (13,561.0) | (25,498.0) | (24,017.0) | (23,925.0) | (24,366.0) | (21,419.0) | (21,534.0) | (21,762.0) | (19,952.0) | (19,226.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.0 |
| 404.0 |
| 381.0 |
| 147.0 |
| 69.0 |
| 263.0 |
| 124.0 |
| 166.0 |
| 262.0 |
| 319.0 |
| 210.0 |
| 393.0 |
| 326.0 |
| 424.0 |
| 252.0 |
| 243.0 |
| 263.0 |
| 439.0 |
| 238.0 |
| 141.0 |
| 489.0 |
| 791.0 |
| 501.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,762.0 |
| 6,083.0 |
| 6,020.0 |
| 4,184.0 |
| 8,029.0 |
| 7,117.0 |
| 6,399.0 |
| 7,004.0 |
| 7,935.0 |
| 4,824.0 |
| 4,291.0 |
| 4,483.0 |
| 6,262.0 |
| 4,299.0 |
| 5,165.0 |
| 4,131.0 |
| 4,824.0 |
| 4,344.0 |
| 5,156.0 |
| 4,611.0 |
| 7,626.0 |
| 7,260.0 |
| 6,403.0 |
| 4,600.0 |
| 2,753.0 |
| 2,879.0 |
| 2,900.0 |
| 3,170.0 |
| 3,172.0 |
| 3,138.0 |
| 3,164.0 |
| 3,135.0 |
| 3,106.0 |
| 3,075.0 |
| 3,047.0 |
| 3,016.0 |
| 2,995.0 |
| 3,012.0 |
| 2,970.0 |
| 2,940.0 |
| 2,988.0 |
| 2,965.0 |
| 2,939.0 |
| 2,952.0 |
| 2,933.0 |
| 2,877.0 |
| 2,851.0 |
| 2,904.0 |
| 1,547.0 |
| 1,553.0 |
| 1,518.0 |
| 1,933.0 |
| 1,982.0 |
| 2,012.0 |
| 2,009.0 |
| 2,002.0 |
| 1,997.0 |
| 1,999.0 |
| 1,962.0 |
| 1,917.0 |
| 1,922.0 |
| 1,938.0 |
| 1,891.0 |
| 1,878.0 |
| 1,891.0 |
| 1,914.0 |
| 1,907.0 |
| 1,900.0 |
| 1,923.0 |
| 1,958.0 |
| 1,969.0 |
| 1,962.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32,094.0 |
| 32,015.0 |
| 30,496.0 |
| 17,825.0 |
| 18,178.0 |
| 18,199.0 |
| 17,952.0 |
| 18,213.0 |
| 18,219.0 |
| 17,579.0 |
| 17,852.0 |
| 5,826.0 |
| 5,877.0 |
| 5,177.0 |
| 5,177.0 |
| 5,177.0 |
| 5,177.0 |
| 5,177.0 |
| 5,177.0 |
| 5,177.0 |
| 5,177.0 |
| 5,262.0 |
| 5,196.0 |
| 5,196.0 |
| 5,196.0 |
| 5,307.0 |
| 5,307.0 |
| 5,307.0 |
| 5,307.0 |
| 5,307.0 |
| 5,307.0 |
| 5,307.0 |
| 5,285.0 |
| 5,285.0 |
| 5,285.0 |
| 12,306.0 |
| 12,326.0 |
| 12,580.0 |
| 12,598.0 |
| 12,615.0 |
| 12,633.0 |
| 12,650.0 |
| 12,668.0 |
| 12,687.0 |
| 12,688.0 |
| 12,331.0 |
| 12,327.0 |
| 12,279.0 |
| 12,385.0 |
| 12,405.0 |
| 12,400.0 |
| 12,400.0 |
| 12,196.0 |
| 12,196.0 |
| 12,201.0 |
| 12,036.0 |
| 12,042.0 |
| 12,047.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 923.0 |
| 649.0 |
| 683.0 |
| 857.0 |
| 964.0 |
| 1,025.0 |
| 1,048.0 |
| 980.0 |
| 1,003.0 |
| 1,364.0 |
| 1,480.0 |
| 1,511.0 |
| 1,430.0 |
| 532.0 |
| 422.0 |
| 424.0 |
| 386.0 |
| 480.0 |
| 505.0 |
| 520.0 |
| 513.0 |
| 363.0 |
| 398.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40,235.0 |
| 39,523.0 |
| 39,564.0 |
| 44,388.0 |
| 48,776.0 |
| 47,414.0 |
| 46,651.0 |
| 50,200.0 |
| 52,618.0 |
| 49,271.0 |
| 52,913.0 |
| 57,501.0 |
| 59,233.0 |
| 55,638.0 |
| 43,953.0 |
| 43,177.0 |
| 43,899.0 |
| 43,202.0 |
| 44,160.0 |
| 43,726.0 |
| 46,175.0 |
| 45,932.0 |
| 32,934.0 |
| 31,324.0 |
| 1,105.0 |
| 1,105.0 |
| 0.0 |
| 1,500.0 |
| 1,500.0 |
| 1,500.0 |
| 1,500.0 |
| 0.0 |
| 1,000.0 |
| 1,000.0 |
| 2,144.0 |
| 2,144.0 |
| 1,144.0 |
| 2,007.0 |
| 864.0 |
| 864.0 |
| 864.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.0 |
| 108.0 |
| 68.0 |
| 188.0 |
| 152.0 |
| 111.0 |
| 74.0 |
| 289.0 |
| 216.0 |
| 169.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,311.0 |
| 10,928.0 |
| 8,579.0 |
| 8,112.0 |
| 5,783.0 |
| 10,004.0 |
| 9,063.0 |
| 8,290.0 |
| 9,400.0 |
| 11,154.0 |
| 8,174.0 |
| 7,662.0 |
| 7,952.0 |
| 10,119.0 |
| 21,193.0 |
| 8,646.0 |
| 6,388.0 |
| 7,475.0 |
| 6,792.0 |
| 6,662.0 |
| 5,582.0 |
| 8,300.0 |
| 7,375.0 |
| 6,895.0 |
| 5,512.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,766.0 |
| 3,692.0 |
| 3,557.0 |
| 4,779.0 |
| 4,727.0 |
| 4,532.0 |
| 4,724.0 |
| 4,847.0 |
| 5,191.0 |
| 5,083.0 |
| 5,240.0 |
| 5,378.0 |
| 5,353.0 |
| 5,172.0 |
| 5,427.0 |
| 5,376.0 |
| 5,292.0 |
| 5,247.0 |
| 8,234.0 |
| 8,527.0 |
| 8,309.0 |
| 8,416.0 |
| 5,607.0 |
| 5,659.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.0 |
| 283.0 |
| 307.0 |
| 357.0 |
| 397.0 |
| 381.0 |
| 409.0 |
| 410.0 |
| 402.0 |
| 345.0 |
| 316.0 |
| 364.0 |
| 357.0 |
| 254.0 |
| 207.0 |
| 230.0 |
| 296.0 |
| 283.0 |
| 372.0 |
| 394.0 |
| 431.0 |
| 427.0 |
| 412.0 |
| 415.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41,995.0 |
| 41,129.0 |
| 40,790.0 |
| 41,088.0 |
| 45,741.0 |
| 44,449.0 |
| 43,380.0 |
| 44,376.0 |
| 45,943.0 |
| 42,914.0 |
| 42,237.0 |
| 42,997.0 |
| 45,114.0 |
| 40,810.0 |
| 28,419.0 |
| 27,342.0 |
| 28,465.0 |
| 27,784.0 |
| 31,954.0 |
| 31,269.0 |
| 33,874.0 |
| 33,121.0 |
| 29,951.0 |
| 28,145.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,664.0 |
| 30,685.0 |
| 35,065.0 |
| 34,507.0 |
| 34,679.0 |
| 34,356.0 |
| 36,908.0 |
| 36,528.0 |
| 36,539.0 |
| 39,910.0 |
| 44,081.0 |
| 43,582.0 |
| 43,962.0 |
| 43,805.0 |
| 43,369.0 |
| 42,816.0 |
| 42,251.0 |
| 38,542.0 |
| 37,939.0 |
| 37,124.0 |
| 36,906.0 |
| 27,816.0 |
| 27,915.0 |
| (2,377.0) |
| (2,962.0) |
| (3,056.0) |
| (3,430.0) |
| (3,602.0) |
| (3,774.0) |
| (4,341.0) |
| (3,781.0) |
| (3,774.0) |
| (2,533.0) |
| (2,864.0) |
| (2,402.0) |
| (2,646.0) |
| (2,717.0) |
| (2,547.0) |
| (2,034.0) |
| (1,652.0) |
| (1,927.0) |
| (1,897.0) |
| (1,946.0) |
| (1,838.0) |
| (2,212.0) |
| (2,052.0) |
| (3,278.0) |
| (3,340.0) |
| 36,006.0 |
| 35,303.0 |
| 34,981.0 |
| 34,660.0 |
| 34,344.0 |
| 34,344.0 |
| 34,345.0 |
| 34,346.0 |
| 34,358.0 |
| 33,858.0 |
| 33,859.0 |
| 33,664.0 |
| 33,524.0 |
| 33,171.0 |
| 32,804.0 |
| 32,368.0 |
| 31,864.0 |
| 31,305.0 |
| 30,546.0 |
| 29,496.0 |
| 28,912.0 |
| 28,393.0 |
| 28,221.0 |
| - |
| 2.0 |
| 2.0 |
| 82.0 |
| 86.0 |
| 93.0 |
| 98.0 |
| 94.0 |
| 97.0 |
| 92.0 |
| 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 |
| (1,760.0) |
| (1,606.0) |
| (1,267.0) |
| 3,257.0 |
| 2,913.0 |
| 2,839.0 |
| 3,139.0 |
| 5,688.0 |
| 6,543.0 |
| 6,222.0 |
| 10,545.0 |
| 14,464.0 |
| 14,079.0 |
| 14,787.0 |
| 15,494.0 |
| 15,796.0 |
| 15,394.0 |
| 15,377.0 |
| 12,166.0 |
| 12,418.0 |
| 12,260.0 |
| 12,770.0 |
| 2,944.0 |
| 3,140.0 |
| (1,606.0) |
| (1,265.0) |
| 3,259.0 |
| 2,995.0 |
| 2,925.0 |
| 3,232.0 |
| 5,786.0 |
| 6,637.0 |
| 6,319.0 |
| 10,637.0 |
| 14,466.0 |
| 14,081.0 |
| 14,789.0 |
| 15,496.0 |
| 15,798.0 |
| 15,397.0 |
| 15,380.0 |
| 12,169.0 |
| 12,421.0 |
| 12,263.0 |
| 12,773.0 |
| 2,947.0 |
| 3,143.0 |
| 25,170.0 |
| 26,364.0 |
| 23,888.0 |
| 24,526.0 |
| 25,132.0 |
| 24,216.0 |
| 21,355.0 |
| 25,925.0 |
| 26,299.0 |
| 27,444.0 |
| 25,816.0 |
| 11,709.0 |
| 11,510.0 |
| 12,470.0 |
| 11,706.0 |
| 12,641.0 |
| 11,308.0 |
| 11,632.0 |
| 8,656.0 |
| 9,312.0 |
| 11,580.0 |
| 12,018.0 |
| (2,496.0) |
| (2,092.0) |
| (1,599.0) |
| (1,975.0) |
| (1,946.0) |
| (1,891.0) |
| (2,396.0) |
| (3,219.0) |
| (3,350.0) |
| (3,371.0) |
| (3,469.0) |
| (3,857.0) |
| (16,894.0) |
| (3,481.0) |
| (2,257.0) |
| (2,651.0) |
| (2,448.0) |
| (1,506.0) |
| (971.0) |
| (674.0) |
| (115.0) |
| (492.0) |
| (912.0) |
| (1,267.0) |
| 3,257.0 |
| 2,913.0 |
| 2,839.0 |
| 3,139.0 |
| 5,688.0 |
| 6,543.0 |
| 6,222.0 |
| 10,545.0 |
| 14,464.0 |
| 14,079.0 |
| 14,787.0 |
| 15,494.0 |
| 15,796.0 |
| 15,394.0 |
| 15,377.0 |
| 12,166.0 |
| 12,418.0 |
| 12,260.0 |
| 12,770.0 |
| 2,944.0 |
| 3,140.0 |
| (19,089.0) |
| (18,770.0) |
| (14,500.0) |
| (14,862.0) |
| (14,953.0) |
| (14,671.0) |
| (12,139.0) |
| (11,302.0) |
| (11,642.0) |
| (7,405.0) |
| (3,063.0) |
| (3,444.0) |
| (2,688.0) |
| (2,198.0) |
| (1,916.0) |
| (2,313.0) |
| (2,330.0) |
| (5,337.0) |
| (5,085.0) |
| (5,248.0) |
| (4,551.0) |
| (14,383.0) |
| (14,192.0) |