| (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 | 2,687.0 | 2,398.0 | 3,358.0 | 1,442.0 | 1,752.0 | 2,089.0 | 1,155.0 | 1,066.0 | 1,205.0 | 1,026.0 | 1,374.0 | 1,958.0 | 2,303.0 | 2,301.0 | 2,113.0 | 1,894.0 | 1,777.0 | |||
| Restricted Cash | 553.0 | 455.0 | 10,794.0 | 10,660.0 | 9,622.0 | 8,585.0 | 7,344.0 | 186.0 | 187.0 | 159.0 | 209.0 | 179.0 | 190.0 | 250.0 | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 414.0 | 330.0 | 610.0 | 302.0 | |||
| Cash And Short Term Investments | 2,687.0 | 2,398.0 | 3,358.0 | 1,442.0 | 1,752.0 | 2,089.0 | 1,155.0 | 1,066.0 | 1,205.0 | 1,026.0 | 1,374.0 | 1,958.0 | 2,303.0 | 2,715.0 | 2,443.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 7,670.0 | 7,156.0 | 6,418.0 | 5,852.0 | 5,586.0 | 5,326.0 | 5,236.0 | 4,317.0 | 4,133.0 | 3,643.0 | 3,471.0 | 3,377.0 | 3,310.0 | 3,058.0 | 2,906.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,498.0 | 2,397.0 | 2,444.0 | 2,402.0 | 2,436.0 | 3,015.0 | 2,859.0 | 2,543.0 | 2,538.0 | 2,408.0 | 2,394.0 | 2,448.0 | 2,425.0 | 2,391.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 18,320.0 | 19,428.0 | 11,844.0 | 11,227.0 | 10,933.0 | 10,796.0 | 10,741.0 | 5,510.0 | - | - | - | 3,368.0 | - | - | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 19,587.0 | 19,947.0 | 13,463.0 | 11,495.0 | 10,950.0 | 11,313.0 | 11,956.0 | 5,824.0 | 262.0 | 262.0 | 12.0 | 3,379.0 | 334.0 | 260.0 | 260.0 | 8.0 | ||||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,611.0 | 2,687.0 | 2,511.0 | 1,677.0 | 1,604.0 | 2,398.0 | 1,798.0 | 1,653.0 | 1,452.0 | 3,358.0 | 2,901.0 | 1,171.0 | 1,006.0 | 1,442.0 | ||||||||||||||||||||||||||
| 1,685.0 |
| 2,133.0 |
| 2,089.0 |
| - |
| - |
| - |
| - |
| - |
| 2,504.0 |
| 2,079.0 |
| 1,685.0 |
| 2,133.0 |
| 2,089.0 |
| 3,035.0 |
| 2,724.0 |
| 2,588.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,370.0 | 1,287.0 | 1,178.0 | 1,005.0 | 926.0 | 740.0 | 677.0 | 551.0 | 224.0 | 215.0 | 199.0 | 198.0 | 205.0 | 194.0 | 253.0 | 170.0 | 279.0 | 326.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 23,200.0 | 22,117.0 | 21,748.0 | 18,959.0 | 8,264.0 | 8,155.0 | 7,068.0 | 5,934.0 | 5,562.0 | 4,884.0 | 5,044.0 | 5,533.0 | 6,300.0 | 5,963.0 | 5,648.0 | 5,276.0 | 4,931.0 | 4,784.0 | - | - |
| 2,273.0 |
| 2,233.0 |
| 2,182.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,669.0 | 1,538.0 | 1,562.0 | 1,531.0 | 1,589.0 | 2,159.0 | 2,001.0 | 1,842.0 | 1,826.0 | 1,683.0 | 1,621.0 | 1,639.0 | 1,597.0 | 1,582.0 | 1,469.0 | 1,411.0 | 1,332.0 | - | - | - |
| Property,Plant & Equipment Net | 829.0 | 859.0 | 882.0 | 871.0 | 847.0 | 856.0 | 858.0 | 701.0 | 712.0 | 725.0 | 773.0 | 809.0 | 828.0 | 809.0 | 804.0 | 822.0 | 850.0 | 873.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 301.0 | 257.0 | 266.0 | 215.0 | 207.0 | 280.0 | 434.0 | 287.0 | 405.0 | 389.0 | 347.0 | 388.0 | 89.0 | - | - | - | - | - | - | - |
| Goodwill | 24,337.0 | 23,306.0 | 17,231.0 | 16,251.0 | 16,317.0 | 15,517.0 | 14,671.0 | 9,599.0 | 9,089.0 | 8,369.0 | 7,889.0 | 7,241.0 | 6,893.0 | 6,792.0 | 6,562.0 | 6,420.0 | 5,990.0 | 6,825.0 | - | - |
| Intangible Assets | 4,746.0 | 4,820.0 | 2,630.0 | 2,537.0 | 2,810.0 | 2,699.0 | 2,774.0 | 1,437.0 | 1,274.0 | 1,126.0 | 1,036.0 | 692.0 | 472.0 | 469.0 | 401.0 | 403.0 | 229.0 | - | - | - |
| Operating Lease Right Of Use Assets | 1,460.0 | 1,498.0 | 1,541.0 | 1,562.0 | 1,868.0 | 1,894.0 | 1,921.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 212.0 | 237.0 | 357.0 | 358.0 | 551.0 | 702.0 | 676.0 | 680.0 | 669.0 | 1,097.0 | 1,138.0 | 1,358.0 | 626.0 | 1,223.0 | 1,205.0 | 1,205.0 | 1,234.0 | 1,145.0 | - | - |
| Other Non-Current Assets | 1,786.0 | 1,730.0 | 1,590.0 | 1,449.0 | 1,461.0 | 1,458.0 | 1,757.0 | 1,539.0 | 1,430.0 | 1,213.0 | 1,177.0 | 1,193.0 | 882.0 | 772.0 | 795.0 | 919.0 | 924.0 | 977.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 58,710.0 | 56,481.0 | 48,030.0 | 44,114.0 | 44,010.0 | 33,049.0 | 31,357.0 | 21,578.0 | 20,429.0 | 18,190.0 | 18,216.0 | 17,793.0 | 16,960.0 | 16,288.0 | 15,454.0 | 15,310.0 | 15,337.0 | 15,206.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 1,267.0 | 519.0 | 1,619.0 | 268.0 | 17.0 | 517.0 | 1,215.0 | 314.0 | 262.0 | 262.0 | 12.0 | 11.0 | 334.0 | 260.0 | 260.0 | 8.0 | 558.0 | 408.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 333.0 | 325.0 | 312.0 | 310.0 | 332.0 | 342.0 | 342.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3,962.0 | 3,620.0 | 3,346.0 | 3,095.0 | 2,942.0 | 2,400.0 | 2,197.0 | 1,778.0 | 1,718.0 | 1,655.0 | 1,656.0 | 1,633.0 | 1,466.0 | 1,473.0 | 1,400.0 | 1,294.0 | 1,290.0 | 1,183.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 21,060.0 | 19,518.0 | 19,795.0 | 17,832.0 | 6,654.0 | 6,556.0 | 6,679.0 | 4,924.0 | 4,262.0 | 4,082.0 | 3,708.0 | 3,677.0 | 3,809.0 | 3,564.0 | 3,739.0 | 3,105.0 | 3,715.0 | 3,393.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,529.0 | 1,590.0 | 1,661.0 | 1,667.0 | 1,880.0 | 1,924.0 | 1,926.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 786.0 | 840.0 | 779.0 | 921.0 | 1,632.0 | 2,662.0 | 2,336.0 | 1,911.0 | 1,888.0 | 2,076.0 | 2,058.0 | 2,244.0 | 1,150.0 | 2,094.0 | 1,655.0 | 1,211.0 | 1,182.0 | 1,216.0 | - | - |
| Other Non-Current Liabilities | 1,412.0 | 1,265.0 | 1,267.0 | 1,363.0 | 1,712.0 | 1,485.0 | 1,397.0 | 1,362.0 | 1,311.0 | 957.0 | 1,128.0 | 1,030.0 | 1,052.0 | 906.0 | 984.0 | 1,123.0 | 1,025.0 | 1,131.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 43,395.0 | 42,946.0 | 35,660.0 | 33,365.0 | 32,788.0 | 23,789.0 | 23,414.0 | 13,994.0 | 12,987.0 | 11,918.0 | 11,614.0 | 10,660.0 | 8,985.0 | 9,682.0 | 9,514.0 | 8,895.0 | 9,474.0 | 9,446.0 | - | - |
| 561.0 |
| 561.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 27,767.0 | 25,306.0 | 22,759.0 | 20,301.0 | 18,389.0 | 16,272.0 | 15,199.0 | 14,347.0 | 13,140.0 | 12,388.0 | 11,302.0 | 10,335.0 | 9,452.0 | 8,628.0 | 7,949.0 | 7,436.0 | 7,033.0 | 7,237.0 | - | - |
| Accumulated Other Comprehensive Income | (5,429.0) | (6,240.0) | (5,295.0) | (5,314.0) | (4,575.0) | (5,110.0) | (5,055.0) | (4,647.0) | (4,043.0) | (5,093.0) | (4,220.0) | (3,847.0) | (2,621.0) | (3,307.0) | (3,188.0) | (2,300.0) | (2,171.0) | (2,098.0) | - | - |
| Treasury Stock | - | - | - | - | 4,478.0 | 3,562.0 | 3,774.0 | 3,567.0 | 3,083.0 | 2,506.0 | 1,991.0 | 925.0 | 515.0 | 447.0 | 595.0 | 514.0 | 806.0 | 1,223.0 | - | - |
| Minority Interest | 215.0 | 193.0 | 179.0 | 229.0 | 213.0 | 156.0 | 150.0 | 73.0 | 83.0 | 80.0 | 89.0 | 79.0 | 70.0 | 64.0 | 57.0 | 47.0 | 35.0 | 38.0 | - | - |
| Total Stockholders Equity | 15,315.0 | 13,535.0 | 12,370.0 | 10,749.0 | 11,222.0 | 9,260.0 | 7,943.0 | 7,584.0 | 7,442.0 | 6,272.0 | 6,602.0 | 7,133.0 | 7,975.0 | 6,606.0 | 5,940.0 | 6,415.0 | 5,863.0 | 5,760.0 | 7,853.0 | - |
| Total Equity | 15,315.0 | 13,535.0 | 12,370.0 | 10,749.0 | 11,222.0 | 9,260.0 | 7,943.0 | 7,584.0 | 7,442.0 | 6,272.0 | 6,602.0 | 7,133.0 | 7,975.0 | 6,606.0 | 5,940.0 | 6,415.0 | 5,863.0 | 5,760.0 | 7,853.0 | - |
| 558.0 |
| 408.0 |
| - |
| - |
| Net debt | 16,900.0 | 17,549.0 | 10,105.0 | 10,053.0 | 9,198.0 | 9,224.0 | 10,801.0 | 4,758.0 | (943.0) | (764.0) | (1,362.0) | 1,421.0 | (1,969.0) | (2,455.0) | (2,183.0) | (2,496.0) | (1,521.0) | (1,277.0) | - | - |
| Working Capital | 2,140.0 | 2,599.0 | 1,953.0 | 1,127.0 | 1,610.0 | 1,599.0 | 389.0 | 1,010.0 | 1,300.0 | 802.0 | 1,336.0 | 1,856.0 | 2,491.0 | 2,399.0 | 1,909.0 | 2,171.0 | 1,216.0 | 1,391.0 | - | - |
| Book Value | 15,315.0 | 13,535.0 | 12,370.0 | 10,749.0 | 11,222.0 | 9,260.0 | 7,943.0 | 7,584.0 | 7,442.0 | 6,272.0 | 6,602.0 | 7,133.0 | 7,975.0 | 6,606.0 | 5,940.0 | 6,415.0 | 5,863.0 | 5,760.0 | 7,853.0 | - |
| Tangible Book Value | (13,768.0) | (14,591.0) | (7,491.0) | (8,039.0) | (7,905.0) | (8,956.0) | (9,502.0) | (3,452.0) | (2,921.0) | (3,223.0) | (2,323.0) | (800.0) | 610.0 | (655.0) | (1,023.0) | (408.0) | (356.0) | (1,065.0) | - | - |
| 802.0 |
| 909.0 |
| 772.0 |
| 1,752.0 |
| 1,398.0 |
| 888.0 |
| 1,120.0 |
| 2,089.0 |
| 2,388.0 |
| 1,711.0 |
| 1,480.0 |
| - |
| 1,213.0 |
| 1,294.0 |
| 1,066.0 |
| 951.0 |
| 1,036.0 |
| 1,168.0 |
| 1,205.0 |
| 1,078.0 |
| 966.0 |
| 930.0 |
| 1,026.0 |
| 1,388.0 |
| 974.0 |
| 918.0 |
| Restricted Cash | 540.0 | 553.0 | 542.0 | 543.0 | 502.0 | 455.0 | 507.0 | 505.0 | 11,458.0 | 486.0 | 11,828.0 | 11,564.0 | 10,834.0 | 348.0 | 10,608.0 | 10,530.0 | 10,461.0 | 303.0 | 10,408.0 | 9,936.0 | 8,782.0 | 270.0 | 247.0 | 201.0 | 202.0 | - | 193.0 | 192.0 | 186.0 | 189.0 | 189.0 | 199.0 | - | 184.0 | 172.0 | 167.0 | - | 180.0 | 188.0 | 197.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,611.0 | 2,687.0 | 2,511.0 | 1,677.0 | 1,604.0 | 2,398.0 | 1,798.0 | 1,653.0 | 1,452.0 | 3,358.0 | 2,901.0 | 1,171.0 | 1,006.0 | 1,442.0 | 802.0 | 909.0 | 772.0 | 1,752.0 | 1,398.0 | 888.0 | 1,120.0 | 2,089.0 | 2,388.0 | 1,711.0 | 1,480.0 | - | 1,213.0 | 1,294.0 | 1,066.0 | 951.0 | 1,036.0 | 1,168.0 | 1,205.0 | 1,078.0 | 966.0 | 930.0 | 1,026.0 | 1,388.0 | 974.0 | 918.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 8,427.0 | 7,670.0 | 7,906.0 | 8,457.0 | 7,872.0 | 7,156.0 | 7,422.0 | 7,739.0 | 7,216.0 | 6,418.0 | 6,520.0 | 6,986.0 | 6,700.0 | 5,852.0 | 5,819.0 | 6,286.0 | 5,963.0 | 5,586.0 | 5,624.0 | 5,839.0 | 5,597.0 | 5,326.0 | 5,236.0 | 5,647.0 | 5,558.0 | - | 5,198.0 | 5,553.0 | 4,317.0 | 4,476.0 | 4,601.0 | 4,562.0 | 4,133.0 | 3,909.0 | 3,984.0 | 3,795.0 | 3,643.0 | 3,603.0 | 3,721.0 | 3,647.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,454.0 | 1,370.0 | 1,281.0 | 1,329.0 | 1,406.0 | 1,287.0 | 1,143.0 | 1,133.0 | 1,173.0 | 1,178.0 | 1,030.0 | 1,081.0 | 1,407.0 | 1,005.0 | 953.0 | 974.0 | 1,053.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 23,236.0 | 23,200.0 | 23,699.0 | 23,334.0 | 22,461.0 | 22,117.0 | 22,286.0 | 22,022.0 | 21,299.0 | 21,748.0 | 22,279.0 | 20,802.0 | 9,113.0 | 18,959.0 | 7,574.0 | 8,169.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,695.0 | 1,669.0 | 1,669.0 | 1,646.0 | 1,590.0 | 1,538.0 | 1,638.0 | 1,572.0 | 1,585.0 | 1,562.0 | 1,619.0 | 1,611.0 | 1,579.0 | 1,531.0 | 1,650.0 | 1,673.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 814.0 | 829.0 | 820.0 | 839.0 | 840.0 | 859.0 | 884.0 | 879.0 | 877.0 | 882.0 | 859.0 | 870.0 | 867.0 | 871.0 | 865.0 | 863.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 324.0 | 301.0 | 295.0 | 286.0 | 269.0 | 257.0 | 275.0 | 276.0 | 272.0 | 266.0 | 260.0 | 249.0 | 214.0 | 215.0 | 222.0 | 233.0 | 224.0 | |||||||||||||||||||||||
| Goodwill | 24,273.0 | 24,337.0 | 23,949.0 | 23,919.0 | 23,538.0 | 23,306.0 | 18,235.0 | 17,516.0 | 17,314.0 | 17,231.0 | 16,655.0 | 16,621.0 | 16,300.0 | 16,251.0 | 15,576.0 | 15,963.0 | 16,254.0 | 16,317.0 | ||||||||||||||||||||||
| Intangible Assets | 4,607.0 | 4,746.0 | 4,671.0 | 4,770.0 | 4,736.0 | 4,820.0 | 2,720.0 | 2,638.0 | 2,631.0 | 2,630.0 | 2,498.0 | 2,508.0 | 2,452.0 | 2,537.0 | 2,403.0 | 2,538.0 | 2,720.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,460.0 | 1,460.0 | 1,436.0 | 1,471.0 | 1,477.0 | 1,498.0 | 1,487.0 | 1,468.0 | 1,494.0 | 1,541.0 | 1,519.0 | 1,569.0 | 1,586.0 | 1,562.0 | 1,615.0 | 1,744.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 193.0 | 212.0 | 248.0 | 280.0 | 250.0 | 237.0 | 242.0 | 285.0 | 276.0 | 357.0 | 348.0 | 365.0 | 369.0 | 358.0 | 533.0 | 537.0 | 530.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,801.0 | 1,786.0 | 1,748.0 | 1,739.0 | 1,692.0 | 1,730.0 | 1,626.0 | 1,596.0 | 1,567.0 | 1,590.0 | 1,532.0 | 1,500.0 | 1,471.0 | 1,449.0 | 1,383.0 | 1,466.0 | 1,460.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 58,552.0 | 58,710.0 | 58,783.0 | 58,555.0 | 57,015.0 | 56,481.0 | 49,864.0 | 48,591.0 | 47,572.0 | 48,030.0 | 48,000.0 | 46,566.0 | 34,358.0 | 44,114.0 | 32,023.0 | 33,440.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 653.0 | 1,267.0 | 1,263.0 | 619.0 | 619.0 | 519.0 | 518.0 | 518.0 | 1,119.0 | 1,619.0 | 1,868.0 | 1,867.0 | 1,267.0 | 268.0 | 367.0 | 367.0 | 366.0 | 17.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 326.0 | 333.0 | 332.0 | 335.0 | 327.0 | 325.0 | 313.0 | 304.0 | 310.0 | 312.0 | 303.0 | 309.0 | 306.0 | 310.0 | 298.0 | 314.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,945.0 | 3,962.0 | 3,089.0 | 2,372.0 | 1,798.0 | 3,620.0 | 2,785.0 | 2,086.0 | 1,539.0 | 3,346.0 | 2,632.0 | 2,021.0 | 1,443.0 | 3,095.0 | 2,396.0 | 1,914.0 | 1,400.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 20,905.0 | 21,060.0 | 21,098.0 | 19,400.0 | 19,775.0 | 19,518.0 | 19,604.0 | 18,864.0 | 18,660.0 | 19,795.0 | 20,605.0 | 19,813.0 | 7,914.0 | 17,832.0 | 7,292.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 18,900.0 | 18,320.0 | 18,317.0 | 18,960.0 | 18,862.0 | 19,428.0 | 12,330.0 | 12,278.0 | 12,300.0 | 11,844.0 | 11,781.0 | 10,247.0 | 10,841.0 | 11,227.0 | 10,399.0 | 10,487.0 | 10,552.0 | 10,933.0 | 10,228.0 | 10,257.0 | 10,242.0 | 10,796.0 | 11,532.0 | 11,985.0 | 11,231.0 | - | 11,429.0 | 11,459.0 | 5,510.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,523.0 | 1,529.0 | 1,514.0 | 1,546.0 | 1,563.0 | 1,590.0 | 1,618.0 | 1,586.0 | 1,600.0 | 1,661.0 | 1,643.0 | 1,699.0 | 1,723.0 | 1,667.0 | 1,620.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 752.0 | 786.0 | 791.0 | 816.0 | 832.0 | 840.0 | 704.0 | 715.0 | 747.0 | 779.0 | 840.0 | 866.0 | 896.0 | 921.0 | 1,309.0 | 1,407.0 | 1,515.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,380.0 | 1,412.0 | 1,419.0 | 1,577.0 | 1,406.0 | 1,265.0 | 1,396.0 | 1,261.0 | 1,319.0 | 1,267.0 | 1,226.0 | 1,438.0 | 1,433.0 | 1,363.0 | 1,281.0 | 1,521.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 43,746.0 | 43,395.0 | 43,424.0 | 42,579.0 | 42,747.0 | 42,946.0 | 35,982.0 | 35,026.0 | 34,950.0 | 35,660.0 | 36,414.0 | 34,427.0 | 23,162.0 | 33,365.0 | 22,232.0 | 22,523.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | - | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 | 561.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 28,037.0 | 27,767.0 | 26,948.0 | 27,088.0 | 25,881.0 | 25,306.0 | 24,520.0 | 24,578.0 | 23,456.0 | 22,759.0 | 22,007.0 | 21,980.0 | 20,949.0 | 20,301.0 | 19,837.0 | 19,880.0 | 18,916.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5,560.0) | (5,429.0) | (5,441.0) | (5,244.0) | (5,896.0) | (6,240.0) | (4,990.0) | (5,527.0) | (5,509.0) | (5,295.0) | (5,460.0) | (5,055.0) | (5,234.0) | (5,314.0) | (6,048.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,896.0 | 5,429.0 | 4,887.0 | 4,478.0 | ||||||||||||||||||||||
| Minority Interest | 237.0 | 215.0 | 206.0 | 209.0 | 203.0 | 193.0 | 194.0 | 198.0 | 200.0 | 179.0 | 180.0 | 178.0 | 243.0 | 229.0 | 226.0 | 224.0 | 219.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 14,806.0 | 15,315.0 | 15,359.0 | 15,976.0 | 14,268.0 | 13,535.0 | 13,882.0 | 13,565.0 | 12,622.0 | 12,370.0 | 11,586.0 | 12,139.0 | 11,196.0 | 10,749.0 | 9,791.0 | 10,917.0 | ||||||||||||||||||||||||
| Total Equity | 14,806.0 | 15,315.0 | 15,359.0 | 15,976.0 | 14,268.0 | 13,535.0 | 13,882.0 | 13,565.0 | 12,622.0 | 12,370.0 | 11,586.0 | 12,139.0 | 11,196.0 | 10,749.0 | 9,791.0 | 10,917.0 | 11,156.0 | 11,222.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 19,553.0 | 19,587.0 | 19,580.0 | 19,579.0 | 19,481.0 | 19,947.0 | 12,848.0 | 12,796.0 | 13,419.0 | 13,463.0 | 13,649.0 | 12,114.0 | 12,108.0 | 11,495.0 | 10,766.0 | 10,854.0 | 10,918.0 | 10,950.0 | 10,744.0 | 10,773.0 | 11,257.0 | 11,313.0 | 12,748.0 | 12,701.0 | 11,947.0 | - | 11,943.0 | 12,273.0 | 5,824.0 | 563.0 | 264.0 | 263.0 | 262.0 | 13.0 | 12.0 | 262.0 | 262.0 | 262.0 | 261.0 | 13.0 |
| Net debt | 17,942.0 | 16,900.0 | 17,069.0 | 17,902.0 | 17,877.0 | 17,549.0 | 11,050.0 | 11,143.0 | 11,967.0 | 10,105.0 | 10,748.0 | 10,943.0 | 11,102.0 | 10,053.0 | 9,964.0 | 9,945.0 | 10,146.0 | 9,198.0 | ||||||||||||||||||||||
| Working Capital | 2,331.0 | 2,140.0 | 2,601.0 | 3,934.0 | 2,686.0 | 2,599.0 | 2,682.0 | 3,158.0 | 2,639.0 | 1,953.0 | 1,674.0 | 989.0 | 1,199.0 | 1,127.0 | 282.0 | 1,153.0 | 1,201.0 | |||||||||||||||||||||||
| Book Value | 14,806.0 | 15,315.0 | 15,359.0 | 15,976.0 | 14,268.0 | 13,535.0 | 13,882.0 | 13,565.0 | 12,622.0 | 12,370.0 | 11,586.0 | 12,139.0 | 11,196.0 | 10,749.0 | 9,791.0 | 10,917.0 | 11,156.0 | 11,222.0 | ||||||||||||||||||||||
| Tangible Book Value | (14,074.0) | (13,768.0) | (13,261.0) | (12,713.0) | (14,006.0) | (14,591.0) | (7,073.0) | (6,589.0) | (7,323.0) | (7,491.0) | (7,567.0) | (6,990.0) | (7,556.0) | (8,039.0) | (8,188.0) | (7,584.0) | (7,818.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 926.0 |
| 855.0 |
| 846.0 |
| 832.0 |
| 740.0 |
| 688.0 |
| 739.0 |
| 711.0 |
| - |
| 645.0 |
| 679.0 |
| 551.0 |
| 539.0 |
| 538.0 |
| 540.0 |
| 224.0 |
| 228.0 |
| 232.0 |
| 256.0 |
| 215.0 |
| 218.0 |
| 235.0 |
| 233.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,788.0 |
| 8,264.0 |
| 7,877.0 |
| 7,573.0 |
| 7,549.0 |
| 8,155.0 |
| 8,312.0 |
| 8,097.0 |
| 7,749.0 |
| - |
| 7,056.0 |
| 7,526.0 |
| 5,934.0 |
| 5,966.0 |
| 6,175.0 |
| 6,270.0 |
| 5,562.0 |
| 5,215.0 |
| 5,182.0 |
| 4,981.0 |
| 4,884.0 |
| 5,209.0 |
| 4,930.0 |
| 4,798.0 |
| 1,679.0 |
| 1,589.0 |
| 2,327.0 |
| 2,317.0 |
| 2,197.0 |
| 2,159.0 |
| 2,113.0 |
| 2,052.0 |
| 2,012.0 |
| - |
| 1,944.0 |
| 2,018.0 |
| 1,842.0 |
| 1,863.0 |
| 1,857.0 |
| 1,889.0 |
| 1,826.0 |
| 1,822.0 |
| 1,758.0 |
| 1,729.0 |
| 1,683.0 |
| 1,694.0 |
| 1,666.0 |
| 1,651.0 |
| 865.0 |
| 847.0 |
| 824.0 |
| 816.0 |
| 830.0 |
| 856.0 |
| 864.0 |
| 866.0 |
| 850.0 |
| - |
| 816.0 |
| 799.0 |
| 701.0 |
| 707.0 |
| 698.0 |
| 713.0 |
| 712.0 |
| 728.0 |
| 721.0 |
| 722.0 |
| 725.0 |
| 717.0 |
| 736.0 |
| 757.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.0 |
| 328.0 |
| 315.0 |
| 289.0 |
| 280.0 |
| 265.0 |
| 264.0 |
| 371.0 |
| - |
| 452.0 |
| 439.0 |
| 287.0 |
| 296.0 |
| 391.0 |
| 424.0 |
| 405.0 |
| 405.0 |
| 416.0 |
| 426.0 |
| 389.0 |
| 410.0 |
| 377.0 |
| 347.0 |
| 15,648.0 |
| 15,775.0 |
| 15,458.0 |
| 15,517.0 |
| 15,034.0 |
| 14,797.0 |
| 14,412.0 |
| - |
| 14,286.0 |
| 14,479.0 |
| 9,599.0 |
| 9,435.0 |
| 9,177.0 |
| 9,194.0 |
| 9,089.0 |
| 9,100.0 |
| 8,821.0 |
| 8,769.0 |
| 8,369.0 |
| 7,975.0 |
| 7,945.0 |
| 7,950.0 |
| 2,810.0 |
| 2,587.0 |
| 2,717.0 |
| 2,603.0 |
| 2,699.0 |
| 2,711.0 |
| 2,761.0 |
| 2,663.0 |
| - |
| 2,869.0 |
| 3,083.0 |
| 1,437.0 |
| 1,329.0 |
| 1,234.0 |
| 1,256.0 |
| 1,274.0 |
| 1,320.0 |
| 1,233.0 |
| 1,291.0 |
| 1,126.0 |
| 907.0 |
| 955.0 |
| 1,035.0 |
| 1,825.0 |
| 1,868.0 |
| 1,899.0 |
| 1,983.0 |
| 1,824.0 |
| 1,894.0 |
| 1,884.0 |
| 1,882.0 |
| 1,885.0 |
| 1,700.0 |
| 1,957.0 |
| 2,016.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 551.0 |
| 692.0 |
| 669.0 |
| 704.0 |
| 702.0 |
| 623.0 |
| 618.0 |
| 694.0 |
| - |
| 603.0 |
| 628.0 |
| 680.0 |
| 497.0 |
| 532.0 |
| 554.0 |
| 669.0 |
| 947.0 |
| 975.0 |
| 1,009.0 |
| 1,097.0 |
| 1,085.0 |
| 1,093.0 |
| 1,117.0 |
| 1,461.0 |
| 1,520.0 |
| 1,509.0 |
| 1,482.0 |
| 1,458.0 |
| 1,428.0 |
| 1,476.0 |
| 1,519.0 |
| - |
| 1,653.0 |
| 1,764.0 |
| 1,539.0 |
| 1,381.0 |
| 1,535.0 |
| 1,535.0 |
| 1,430.0 |
| 1,225.0 |
| 1,529.0 |
| 1,325.0 |
| 1,213.0 |
| 1,212.0 |
| 1,220.0 |
| 1,290.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33,688.0 |
| 34,388.0 |
| 32,982.0 |
| 32,953.0 |
| 32,273.0 |
| 33,049.0 |
| 32,681.0 |
| 32,169.0 |
| 31,391.0 |
| - |
| 31,097.0 |
| 32,116.0 |
| 21,578.0 |
| 21,129.0 |
| 21,159.0 |
| 21,379.0 |
| 20,429.0 |
| 19,690.0 |
| 19,442.0 |
| 18,969.0 |
| 18,190.0 |
| 18,358.0 |
| 18,076.0 |
| 18,128.0 |
| 516.0 |
| 516.0 |
| 1,015.0 |
| 517.0 |
| 1,216.0 |
| 716.0 |
| 716.0 |
| - |
| 514.0 |
| 814.0 |
| 314.0 |
| 563.0 |
| 264.0 |
| 263.0 |
| 262.0 |
| 13.0 |
| 12.0 |
| 262.0 |
| 262.0 |
| 262.0 |
| 261.0 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 331.0 |
| 332.0 |
| 339.0 |
| 342.0 |
| 342.0 |
| 342.0 |
| 335.0 |
| 332.0 |
| 334.0 |
| - |
| 341.0 |
| 347.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,942.0 |
| 2,365.0 |
| 1,775.0 |
| 1,220.0 |
| 2,400.0 |
| 1,762.0 |
| 1,345.0 |
| 1,018.0 |
| - |
| 1,762.0 |
| 1,375.0 |
| 1,778.0 |
| 1,406.0 |
| 1,103.0 |
| 813.0 |
| 1,718.0 |
| 1,377.0 |
| 1,073.0 |
| 765.0 |
| 1,655.0 |
| 1,310.0 |
| 1,015.0 |
| 724.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,016.0 |
| 6,587.0 |
| 6,654.0 |
| 6,659.0 |
| 5,816.0 |
| 6,123.0 |
| 6,556.0 |
| 6,530.0 |
| 5,928.0 |
| 6,859.0 |
| - |
| 6,204.0 |
| 6,382.0 |
| 4,924.0 |
| 4,727.0 |
| 4,216.0 |
| 4,122.0 |
| 4,262.0 |
| 3,814.0 |
| 3,649.0 |
| 3,588.0 |
| 4,082.0 |
| 3,825.0 |
| 3,504.0 |
| 3,159.0 |
| 1,752.0 |
| 1,831.0 |
| 1,880.0 |
| 1,900.0 |
| 1,992.0 |
| 1,850.0 |
| 1,924.0 |
| 1,902.0 |
| 1,902.0 |
| 1,898.0 |
| 1,900.0 |
| 1,957.0 |
| 1,981.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,632.0 |
| 2,387.0 |
| 2,539.0 |
| 2,594.0 |
| 2,662.0 |
| 2,163.0 |
| 2,197.0 |
| 2,248.0 |
| - |
| 1,998.0 |
| 2,044.0 |
| 1,911.0 |
| 1,727.0 |
| 1,768.0 |
| 1,842.0 |
| 1,888.0 |
| 1,948.0 |
| 1,986.0 |
| 2,025.0 |
| 2,076.0 |
| 1,969.0 |
| 2,004.0 |
| 2,042.0 |
| 1,695.0 |
| 1,712.0 |
| 1,564.0 |
| 1,720.0 |
| 1,514.0 |
| 1,485.0 |
| 1,450.0 |
| 1,415.0 |
| 1,361.0 |
| - |
| 1,388.0 |
| 1,594.0 |
| 1,362.0 |
| 1,322.0 |
| 1,262.0 |
| 1,267.0 |
| 1,311.0 |
| 1,006.0 |
| 949.0 |
| 958.0 |
| 957.0 |
| 999.0 |
| 1,045.0 |
| 1,089.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,532.0 |
| 23,166.0 |
| 23,094.0 |
| 22,689.0 |
| 22,677.0 |
| 23,789.0 |
| 23,929.0 |
| 23,777.0 |
| 23,940.0 |
| - |
| 23,300.0 |
| 23,779.0 |
| 13,994.0 |
| 13,591.0 |
| 13,362.0 |
| 13,358.0 |
| 12,987.0 |
| 12,559.0 |
| 12,368.0 |
| 12,350.0 |
| 11,918.0 |
| 11,604.0 |
| 11,371.0 |
| 11,357.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,389.0 |
| 17,589.0 |
| 17,597.0 |
| 16,780.0 |
| 16,272.0 |
| 15,902.0 |
| 16,060.0 |
| 15,490.0 |
| - |
| 14,811.0 |
| 14,741.0 |
| 14,347.0 |
| 14,196.0 |
| 14,131.0 |
| 13,812.0 |
| 13,140.0 |
| 13,113.0 |
| 12,915.0 |
| 12,606.0 |
| 12,388.0 |
| 11,953.0 |
| 11,751.0 |
| 11,460.0 |
| (5,363.0) |
| (4,679.0) |
| (4,575.0) |
| (5,345.0) |
| (5,153.0) |
| (5,197.0) |
| (5,110.0) |
| (5,148.0) |
| (5,582.0) |
| (5,847.0) |
| - |
| (4,931.0) |
| (4,527.0) |
| (4,647.0) |
| (4,488.0) |
| (4,265.0) |
| (3,905.0) |
| (4,043.0) |
| (4,560.0) |
| (4,541.0) |
| (4,837.0) |
| (5,093.0) |
| (4,289.0) |
| (4,301.0) |
| (4,097.0) |
| 4,105.0 |
| 3,842.0 |
| 3,561.0 |
| 3,562.0 |
| 3,606.0 |
| 3,627.0 |
| 3,655.0 |
| - |
| 3,617.0 |
| 3,446.0 |
| 3,567.0 |
| 3,587.0 |
| 3,443.0 |
| 3,210.0 |
| 3,083.0 |
| 2,851.0 |
| 2,705.0 |
| 2,531.0 |
| 2,506.0 |
| 2,366.0 |
| 2,176.0 |
| 2,022.0 |
| 213.0 |
| 154.0 |
| 156.0 |
| 162.0 |
| 156.0 |
| 161.0 |
| 166.0 |
| 156.0 |
| - |
| 177.0 |
| 272.0 |
| 73.0 |
| 85.0 |
| 81.0 |
| 81.0 |
| 83.0 |
| 85.0 |
| 81.0 |
| 87.0 |
| 80.0 |
| 83.0 |
| 81.0 |
| 92.0 |
| 11,156.0 |
| 11,222.0 |
| 9,888.0 |
| 10,264.0 |
| 9,596.0 |
| 9,260.0 |
| 8,752.0 |
| 8,392.0 |
| 7,451.0 |
| - |
| 7,797.0 |
| 8,337.0 |
| 7,584.0 |
| 7,538.0 |
| 7,797.0 |
| 8,021.0 |
| 7,442.0 |
| 7,131.0 |
| 7,074.0 |
| 6,619.0 |
| 6,272.0 |
| 6,754.0 |
| 6,705.0 |
| 6,771.0 |
| 9,888.0 |
| 10,264.0 |
| 9,596.0 |
| 9,260.0 |
| 8,752.0 |
| 8,392.0 |
| 7,451.0 |
| - |
| 7,797.0 |
| 8,337.0 |
| 7,584.0 |
| 7,538.0 |
| 7,797.0 |
| 8,021.0 |
| 7,442.0 |
| 7,131.0 |
| 7,074.0 |
| 6,619.0 |
| 6,272.0 |
| 6,754.0 |
| 6,705.0 |
| 6,771.0 |
| 9,346.0 |
| 9,885.0 |
| 10,137.0 |
| 9,224.0 |
| 10,360.0 |
| 10,990.0 |
| 10,467.0 |
| - |
| 10,730.0 |
| 10,979.0 |
| 4,758.0 |
| (388.0) |
| (772.0) |
| (905.0) |
| (943.0) |
| (1,065.0) |
| (954.0) |
| (668.0) |
| (764.0) |
| (1,126.0) |
| (713.0) |
| (905.0) |
| 1,610.0 |
| 1,218.0 |
| 1,757.0 |
| 1,426.0 |
| 1,599.0 |
| 1,782.0 |
| 2,169.0 |
| 890.0 |
| - |
| 852.0 |
| 1,144.0 |
| 1,010.0 |
| 1,239.0 |
| 1,959.0 |
| 2,148.0 |
| 1,300.0 |
| 1,401.0 |
| 1,533.0 |
| 1,393.0 |
| 802.0 |
| 1,384.0 |
| 1,426.0 |
| 1,639.0 |
| 9,888.0 |
| 10,264.0 |
| 9,596.0 |
| 9,260.0 |
| 8,752.0 |
| 8,392.0 |
| 7,451.0 |
| - |
| 7,797.0 |
| 8,337.0 |
| 7,584.0 |
| 7,538.0 |
| 7,797.0 |
| 8,021.0 |
| 7,442.0 |
| 7,131.0 |
| 7,074.0 |
| 6,619.0 |
| 6,272.0 |
| 6,754.0 |
| 6,705.0 |
| 6,771.0 |
| (7,905.0) |
| (8,347.0) |
| (8,228.0) |
| (8,465.0) |
| (8,956.0) |
| (8,993.0) |
| (9,166.0) |
| (9,624.0) |
| - |
| (9,358.0) |
| (9,225.0) |
| (3,452.0) |
| (3,226.0) |
| (2,614.0) |
| (2,429.0) |
| (2,921.0) |
| (3,289.0) |
| (2,980.0) |
| (3,441.0) |
| (3,223.0) |
| (2,128.0) |
| (2,195.0) |
| (2,214.0) |