| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 32,105.0 | 24,296.0 | 28,849.0 | 30,242.0 | 28,828.0 | 17,482.0 | 20,840.0 | 18,315.0 | 19,634.0 | 17,305.0 | 80,452.0 | 34,704.0 | 26,562.0 | 15,646.0 | ||||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 30,242.0 | 18,315.0 | 34,704.0 | 13,931.0 | 14,224.0 | 13,576.0 | 11,356.0 | 11,946.0 | 7,663.0 | 6,510.0 | 5,595.0 | 8,669.0 | 3,804.0 | 6,938.0 | 9,610.0 | 5,505.0 | 6,076.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 64,323.0 | 57,228.0 | 76,558.0 | 90,826.0 | 116,110.0 | 122,951.0 | 122,463.0 | 121,822.0 | 125,318.0 | 106,730.0 | 90,931.0 | 77,040.0 | 73,218.0 | 56,102.0 | 43,162.0 | 31,283.0 | 25,371.0 | ||
| Cash And Short Term Investments | 94,565.0 | 75,543.0 | 111,262.0 | 104,757.0 | 130,334.0 | 136,527.0 | 133,819.0 | 133,768.0 | 132,981.0 | 113,240.0 | 96,526.0 | 85,709.0 | 77,022.0 | 63,040.0 | 52,772.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 69,905.0 | 56,924.0 | 48,688.0 | 44,261.0 | 38,043.0 | 32,011.0 | 29,524.0 | 26,481.0 | 22,431.0 | 18,277.0 | 17,908.0 | 19,544.0 | 17,486.0 | 15,780.0 | 14,987.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 938.0 | 1,246.0 | 2,500.0 | 3,742.0 | 2,636.0 | 1,895.0 | 2,063.0 | 2,662.0 | 2,181.0 | 2,251.0 | 2,902.0 | 2,660.0 | 1,938.0 | 1,137.0 | 1,372.0 | 740.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 298,619.0 | 212,012.0 | 163,892.0 | 134,058.0 | 111,066.0 | 87,348.0 | 71,807.0 | 58,683.0 | 47,913.0 | 38,156.0 | 32,337.0 | 27,804.0 | 22,504.0 | 19,231.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 27,724.0 | 21,996.0 | 18,095.0 | 19,000.0 | 15,163.0 | 12,530.0 | 9,382.0 | 8,617.0 | 7,390.0 | 6,898.0 | 6,591.0 | 7,432.0 | 4,828.0 | 4,175.0 | 4,197.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 40,152.0 | 42,688.0 | 41,990.0 | 47,032.0 | 50,074.0 | 59,578.0 | 66,662.0 | 72,242.0 | 76,073.0 | 40,557.0 | 27,808.0 | 20,645.0 | 12,601.0 | 10,713.0 | 11,921.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 43,151.0 | 44,937.0 | 47,237.0 | 49,781.0 | 58,146.0 | 63,327.0 | 72,178.0 | 76,240.0 | 77,122.0 | 40,557.0 | 30,307.0 | 20,645.0 | 15,600.0 | 11,944.0 | 11,921.0 | 5,939.0 | |||
| 22,884.0 |
| 13,931.0 |
| 12,498.0 |
| 20,604.0 |
| 19,165.0 |
| 14,224.0 |
| 13,702.0 |
| 14,432.0 |
| 17,205.0 |
| 13,576.0 |
| 11,710.0 |
| 8,864.0 |
| 13,117.0 |
| 11,356.0 |
| 11,212.0 |
| 6,638.0 |
| 15,137.0 |
| 11,946.0 |
| 9,221.0 |
| 12,859.0 |
| 6,884.0 |
| 7,663.0 |
| 6,713.0 |
| 8,468.0 |
| 13,928.0 |
| 6,510.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 46,167.0 | 65,166.0 | 73,163.0 | 64,323.0 | 50,790.0 | 54,073.0 | 57,588.0 | 57,228.0 | 60,387.0 | 63,712.0 | 63,499.0 | 76,558.0 | 77,865.0 | 83,862.0 | 84,378.0 | 90,826.0 | 92,195.0 | 104,765.0 | 111,450.0 | 116,110.0 | 111,705.0 | 117,536.0 | 120,772.0 | 122,951.0 | 125,916.0 | 125,389.0 | 123,519.0 | 122,463.0 | 120,406.0 | 121,024.0 | 120,743.0 | 121,822.0 | 123,049.0 | 129,921.0 | 131,587.0 | 125,318.0 | 119,305.0 | 114,313.0 | 123,004.0 | 106,730.0 |
| Cash And Short Term Investments | 78,272.0 | 89,462.0 | 102,012.0 | 94,565.0 | 79,618.0 | 71,555.0 | 78,428.0 | 75,543.0 | 80,021.0 | 81,017.0 | 143,951.0 | 111,262.0 | 104,427.0 | 99,508.0 | 107,262.0 | 104,757.0 | 104,693.0 | 125,369.0 | 130,615.0 | 130,334.0 | 125,407.0 | 131,968.0 | 137,977.0 | 136,527.0 | 137,626.0 | 134,253.0 | 136,636.0 | 133,819.0 | 131,618.0 | 127,662.0 | 135,880.0 | 133,768.0 | 132,270.0 | 142,780.0 | 138,471.0 | 132,981.0 | 126,018.0 | 122,781.0 | 136,932.0 | 113,240.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 60,041.0 | 56,535.0 | 52,894.0 | 69,905.0 | 51,700.0 | 48,188.0 | 44,148.0 | 56,924.0 | 44,029.0 | 42,831.0 | 36,953.0 | 48,688.0 | 37,420.0 | 35,833.0 | 31,279.0 | 44,261.0 | 32,613.0 | 33,520.0 | 27,349.0 | 38,043.0 | 26,322.0 | 27,312.0 | 22,851.0 | 32,011.0 | 22,699.0 | 23,525.0 | 19,087.0 | 29,524.0 | 19,269.0 | 19,680.0 | 17,390.0 | 26,481.0 | 17,208.0 | 18,428.0 | 14,561.0 | 22,431.0 | 12,882.0 | 14,343.0 | 11,129.0 | 18,277.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,219.0 | 1,059.0 | 1,130.0 | 938.0 | 848.0 | 909.0 | 1,626.0 | 1,246.0 | 1,304.0 | 1,615.0 | 3,000.0 | 2,500.0 | 2,877.0 | 2,980.0 | 4,268.0 | 3,742.0 | 3,296.0 | 3,019.0 | 3,411.0 | 2,636.0 | 2,245.0 | 1,924.0 | 2,705.0 | 1,895.0 | 1,644.0 | 1,823.0 | 2,622.0 | 2,063.0 | 1,951.0 | 1,961.0 | 3,614.0 | 2,662.0 | 2,084.0 | 2,003.0 | 3,211.0 | 2,181.0 | 1,979.0 | 1,961.0 | 3,122.0 | 2,251.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 35,797.0 | 33,134.0 | 33,030.0 | 25,723.0 | 24,478.0 | 26,428.0 | 25,724.0 | 26,021.0 | 21,826.0 | 21,930.0 | 23,682.0 | 21,807.0 | 19,165.0 | 19,502.0 | 18,003.0 | 16,924.0 | 13,320.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 175,329.0 | 180,190.0 | 189,066.0 | 191,131.0 | 156,644.0 | 147,080.0 | 149,926.0 | 159,734.0 | 147,180.0 | 147,393.0 | 207,586.0 | 184,257.0 | 163,889.0 | 157,823.0 | 160,812.0 | 169,684.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 394,951.0 | 366,076.0 | 329,741.0 | 298,619.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 111,723.0 | 104,950.0 | 98,880.0 | 93,653.0 | 87,074.0 | 82,820.0 | 80,517.0 | 76,421.0 | 74,945.0 | 72,949.0 | 69,486.0 | 68,251.0 | 65,998.0 | 63,459.0 | 60,638.0 | 59,660.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 283,228.0 | 261,126.0 | 230,861.0 | 204,966.0 | 183,939.0 | 166,902.0 | 152,863.0 | 135,591.0 | 121,375.0 | 112,308.0 | 102,502.0 | 95,641.0 | 88,132.0 | 82,755.0 | 77,037.0 | 74,398.0 | ||||||||||||||||||||||||
| Long Term Investments | 33,683.0 | 21,202.0 | 11,465.0 | 15,405.0 | 16,035.0 | 15,581.0 | 15,778.0 | 14,600.0 | 14,807.0 | 13,367.0 | 11,423.0 | 9,879.0 | 9,415.0 | 7,097.0 | 6,839.0 | 6,891.0 | 6,907.0 | |||||||||||||||||||||||
| Equity Method Investments | 11,100.0 | 11,500.0 | 1,800.0 | 6,000.0 | 6,800.0 | 6,800.0 | 6,800.0 | 6,000.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 119,661.0 | 119,622.0 | 119,497.0 | 119,509.0 | 119,329.0 | 119,191.0 | 119,374.0 | 119,220.0 | 119,163.0 | 118,931.0 | 67,790.0 | 67,886.0 | 67,940.0 | 67,905.0 | 67,459.0 | 67,524.0 | 67,371.0 | 50,921.0 | ||||||||||||||||||||||
| Intangible Assets | 19,325.0 | 20,289.0 | 21,236.0 | 22,604.0 | 23,968.0 | 25,385.0 | 26,751.0 | 27,597.0 | 28,828.0 | 29,896.0 | 8,895.0 | 9,366.0 | 9,879.0 | 10,354.0 | 10,808.0 | 11,298.0 | 11,348.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 24,403.0 | 25,103.0 | 24,791.0 | 24,823.0 | 24,475.0 | 22,816.0 | 20,528.0 | 18,961.0 | 17,371.0 | 16,398.0 | 15,435.0 | 14,346.0 | 13,879.0 | 13,624.0 | 13,347.0 | 13,148.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 38,599.0 | 37,770.0 | 39,435.0 | 40,565.0 | 38,234.0 | 36,943.0 | 37,793.0 | 36,460.0 | 35,551.0 | 32,265.0 | 32,154.0 | 30,601.0 | 26,954.0 | 24,994.0 | 23,482.0 | 21,897.0 | ||||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 694,228.0 | 665,302.0 | 636,351.0 | 619,003.0 | 562,624.0 | 533,898.0 | 523,013.0 | 512,163.0 | 484,275.0 | 470,558.0 | 445,785.0 | 411,976.0 | 380,088.0 | 364,552.0 | 359,784.0 | 364,840.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 37,513.0 | 37,328.0 | 32,580.0 | 27,724.0 | 26,250.0 | 22,608.0 | 22,768.0 | 21,996.0 | 18,087.0 | 17,695.0 | 19,307.0 | 18,095.0 | 15,305.0 | 15,354.0 | 16,609.0 | 19,000.0 | 16,085.0 | 15,314.0 | 14,832.0 | 15,163.0 | 13,412.0 | 12,770.0 | 12,509.0 | 12,530.0 | 9,246.0 | 8,811.0 | 8,574.0 | 9,382.0 | 7,544.0 | 7,563.0 | 8,511.0 | 8,617.0 | 7,623.0 | 7,850.0 | 6,866.0 | 7,390.0 | 6,217.0 | 6,580.0 | 6,296.0 | 6,898.0 |
| Short Term Debt | 8,839.0 | 4,837.0 | 7,832.0 | 2,999.0 | 2,999.0 | 5,248.0 | 2,249.0 | 2,249.0 | 2,249.0 | 2,250.0 | 3,748.0 | 5,247.0 | 6,245.0 | 3,997.0 | 3,248.0 | 2,749.0 | 1,749.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 50,924.0 | 51,376.0 | 58,987.0 | 64,555.0 | 44,636.0 | 45,508.0 | 53,026.0 | 57,582.0 | 41,888.0 | 43,068.0 | 46,429.0 | 50,901.0 | 36,903.0 | 36,982.0 | 41,340.0 | 45,538.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 11,270.0 | 10,103.0 | 9,201.0 | 13,709.0 | 10,579.0 | 9,176.0 | 8,326.0 | 12,564.0 | 10,432.0 | 8,813.0 | 6,990.0 | 11,009.0 | 10,411.0 | 9,030.0 | 7,405.0 | 10,661.0 | 9,067.0 | |||||||||||||||||||||||
| Other Current Liabilities | 24,552.0 | 24,311.0 | 22,741.0 | 25,020.0 | 22,937.0 | 20,286.0 | 19,114.0 | 19,185.0 | 18,023.0 | 16,362.0 | 14,475.0 | 14,745.0 | 12,664.0 | 12,802.0 | 12,058.0 | 13,067.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 136,661.0 | 130,005.0 | 134,996.0 | 141,218.0 | 114,206.0 | 108,882.0 | 115,200.0 | 125,286.0 | 118,525.0 | 121,016.0 | 124,792.0 | 104,149.0 | 85,691.0 | 81,718.0 | 87,389.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 31,423.0 | 35,425.0 | 35,376.0 | 40,152.0 | 39,882.0 | 39,722.0 | 42,868.0 | 42,688.0 | 42,658.0 | 44,928.0 | 41,946.0 | 41,990.0 | 41,965.0 | 44,119.0 | 45,374.0 | 47,032.0 | 48,177.0 | 48,260.0 | 50,039.0 | 50,074.0 | 50,007.0 | 55,136.0 | 57,055.0 | 59,578.0 | 62,862.0 | 63,361.0 | 66,478.0 | 66,662.0 | 66,585.0 | 69,653.0 | 69,733.0 | 72,242.0 | 73,480.0 | 73,348.0 | 76,255.0 | 76,073.0 | 76,222.0 | 59,306.0 | 60,154.0 | 40,557.0 |
| Operating Lease Liabilities Non-Current | 16,703.0 | 17,345.0 | 17,348.0 | 17,437.0 | 17,686.0 | 17,254.0 | 16,361.0 | 15,497.0 | 14,469.0 | 14,155.0 | 13,487.0 | 12,728.0 | 12,312.0 | 11,998.0 | 11,660.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2,753.0 | 2,668.0 | 2,546.0 | 2,710.0 | 2,840.0 | 2,537.0 | 2,663.0 | 2,602.0 | 2,945.0 | 2,966.0 | 2,759.0 | 2,912.0 | 2,698.0 | 2,644.0 | 2,549.0 | 2,870.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 2,899.0 | 2,876.0 | 2,852.0 | 2,835.0 | 2,522.0 | 2,513.0 | 2,581.0 | 2,618.0 | 2,469.0 | 2,548.0 | 470.0 | 433.0 | 302.0 | 289.0 | 223.0 | 230.0 | 304.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 61,481.0 | 58,852.0 | 53,588.0 | 45,186.0 | 38,536.0 | 35,906.0 | 31,165.0 | 27,064.0 | 23,271.0 | 20,787.0 | 18,634.0 | 17,981.0 | 17,437.0 | 16,479.0 | 15,311.0 | 15,526.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 279,861.0 | 274,427.0 | 273,275.0 | 275,524.0 | 240,733.0 | 231,203.0 | 235,290.0 | 243,686.0 | 231,123.0 | 232,290.0 | 225,071.0 | 205,753.0 | 185,405.0 | 181,416.0 | 186,218.0 | 198,298.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 302,526.0 | 280,789.0 | 254,873.0 | 237,731.0 | 219,759.0 | 203,482.0 | 188,929.0 | 173,144.0 | 159,394.0 | 145,737.0 | 132,143.0 | 118,848.0 | 108,234.0 | 99,368.0 | 92,374.0 | 84,281.0 | 79,633.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3,228.0) | (2,702.0) | (2,761.0) | (3,347.0) | (4,833.0) | (5,616.0) | (4,182.0) | (5,590.0) | (5,435.0) | (4,949.0) | (6,937.0) | (6,343.0) | (5,644.0) | (6,457.0) | (7,343.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 414,367.0 | 390,875.0 | 363,076.0 | 343,479.0 | 321,891.0 | 302,695.0 | 287,723.0 | 268,477.0 | 253,152.0 | 238,268.0 | 220,714.0 | 206,223.0 | 194,683.0 | 183,136.0 | 173,566.0 | 166,542.0 | ||||||||||||||||||||||||
| Total Equity | 414,367.0 | 390,875.0 | 363,076.0 | 343,479.0 | 321,891.0 | 302,695.0 | 287,723.0 | 268,477.0 | 253,152.0 | 238,268.0 | 220,714.0 | 206,223.0 | 194,683.0 | 183,136.0 | 173,566.0 | 166,542.0 | 162,924.0 | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 40,262.0 | 40,262.0 | 43,208.0 | 43,151.0 | 42,881.0 | 44,970.0 | 45,117.0 | 44,937.0 | 44,907.0 | 47,178.0 | 45,694.0 | 47,237.0 | 48,210.0 | 48,116.0 | 48,622.0 | 49,781.0 | 49,926.0 | 53,258.0 | 53,288.0 | 58,146.0 | 58,058.0 | 60,523.0 | 63,552.0 | 63,327.0 | 66,610.0 | 69,608.0 | 69,495.0 | 72,178.0 | 73,100.0 | 73,169.0 | 76,230.0 | 76,240.0 | 76,927.0 | 76,794.0 | 77,305.0 | 77,122.0 | 76,821.0 | 59,905.0 | 74,690.0 | 40,557.0 |
| Net debt | (38,010.0) | (49,200.0) | (58,804.0) | (51,414.0) | (36,737.0) | (26,585.0) | (33,311.0) | (30,606.0) | (35,114.0) | (33,839.0) | (98,257.0) | (64,025.0) | (56,217.0) | (51,392.0) | (58,640.0) | (54,976.0) | (54,767.0) | (72,111.0) | ||||||||||||||||||||||
| Working Capital | 38,668.0 | 50,185.0 | 54,070.0 | 49,913.0 | 42,438.0 | 38,198.0 | 34,726.0 | 34,448.0 | 28,655.0 | 26,377.0 | 82,794.0 | 80,108.0 | 78,198.0 | 76,105.0 | 73,423.0 | 74,602.0 | 76,483.0 | |||||||||||||||||||||||
| Book Value | 414,367.0 | 390,875.0 | 363,076.0 | 343,479.0 | 321,891.0 | 302,695.0 | 287,723.0 | 268,477.0 | 253,152.0 | 238,268.0 | 220,714.0 | 206,223.0 | 194,683.0 | 183,136.0 | 173,566.0 | 166,542.0 | 162,924.0 | 160,010.0 | ||||||||||||||||||||||
| Tangible Book Value | 275,381.0 | 250,964.0 | 222,343.0 | 201,366.0 | 178,594.0 | 158,119.0 | 141,598.0 | 121,660.0 | 105,161.0 | 89,441.0 | 144,029.0 | 128,971.0 | 116,864.0 | 104,877.0 | 95,299.0 | 87,720.0 | 84,205.0 | |||||||||||||||||||||||
| 10,339.0 |
| 6,111.0 |
| - |
| - |
| - |
| 36,788.0 |
| 31,447.0 |
| 10,339.0 |
| 6,111.0 |
| 13,014.0 |
| 11,192.0 |
| - |
| - |
| 717.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 25,723.0 | 26,021.0 | 21,807.0 | 16,924.0 | 13,393.0 | 11,482.0 | 10,146.0 | 6,751.0 | 5,103.0 | 5,892.0 | 5,461.0 | 4,392.0 | 3,388.0 | 3,092.0 | 3,320.0 | 2,950.0 | 3,711.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 191,131.0 | 159,734.0 | 184,257.0 | 169,684.0 | 184,406.0 | 181,915.0 | 175,552.0 | 169,662.0 | 162,696.0 | 139,660.0 | 122,797.0 | 114,246.0 | 101,466.0 | 85,084.0 | 74,918.0 | 55,676.0 | 49,280.0 | - | - |
| 17,991.0 |
| 16,259.0 |
| 15,082.0 |
| - |
| - |
| Accumulated Depreciation | 93,653.0 | 76,421.0 | 68,251.0 | 59,660.0 | 51,351.0 | 43,197.0 | 35,330.0 | 29,223.0 | 24,179.0 | 19,800.0 | 17,606.0 | 14,793.0 | 12,513.0 | 10,962.0 | 9,829.0 | 8,629.0 | 7,547.0 | - | - |
| Property,Plant & Equipment Net | 204,966.0 | 135,591.0 | 95,641.0 | 74,398.0 | 59,715.0 | 44,151.0 | 36,477.0 | 29,460.0 | 23,734.0 | 18,356.0 | 14,731.0 | 13,011.0 | 9,991.0 | 8,269.0 | 8,162.0 | 7,630.0 | 7,535.0 | - | - |
| Long Term Investments | 15,405.0 | 14,600.0 | 9,879.0 | 6,891.0 | 5,984.0 | 2,965.0 | 2,649.0 | 1,862.0 | 6,023.0 | 10,431.0 | 12,053.0 | 14,597.0 | 10,844.0 | 9,776.0 | 10,865.0 | 7,754.0 | 4,933.0 | - | - |
| Equity Method Investments | 6,000.0 | 6,000.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 119,509.0 | 119,220.0 | 67,886.0 | 67,524.0 | 49,711.0 | 43,351.0 | 42,026.0 | 35,683.0 | 35,122.0 | 17,872.0 | 16,939.0 | 20,127.0 | 14,655.0 | 13,452.0 | 12,581.0 | 12,394.0 | 12,503.0 | 12,108.0 | - |
| Intangible Assets | 22,604.0 | 27,597.0 | 9,366.0 | 11,298.0 | 7,800.0 | 7,038.0 | 7,750.0 | 8,053.0 | 10,106.0 | 3,733.0 | 4,835.0 | 6,981.0 | 3,083.0 | 3,170.0 | 744.0 | 1,158.0 | 1,759.0 | - | - |
| Operating Lease Right Of Use Assets | 24,823.0 | 18,961.0 | 14,346.0 | 13,148.0 | 11,088.0 | 8,753.0 | 7,379.0 | 6,686.0 | 6,555.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 279.0 | - | - |
| Other Non-Current Assets | 40,565.0 | 36,460.0 | 30,601.0 | 21,897.0 | 15,075.0 | 13,138.0 | 14,723.0 | 7,442.0 | 6,076.0 | 3,416.0 | 3,117.0 | 3,422.0 | 2,392.0 | 1,520.0 | 1,434.0 | 1,501.0 | 1,599.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 619,003.0 | 512,163.0 | 411,976.0 | 364,840.0 | 333,779.0 | 301,311.0 | 286,556.0 | 258,848.0 | 250,312.0 | 193,468.0 | 174,472.0 | 172,384.0 | 142,431.0 | 121,271.0 | 108,704.0 | 86,113.0 | 77,888.0 | - | - |
| 4,025.0 |
| 3,324.0 |
| - |
| - |
| Short Term Debt | 2,999.0 | 2,249.0 | 5,247.0 | 2,749.0 | 8,072.0 | 3,749.0 | 5,516.0 | 3,998.0 | 1,049.0 | 0.0 | 2,499.0 | 0.0 | 2,999.0 | 1,231.0 | 0.0 | 1,000.0 | 2,000.0 | - | - |
| Deferred Revenue Current | 64,555.0 | 57,582.0 | 50,901.0 | 45,538.0 | 41,525.0 | 36,000.0 | 32,676.0 | 28,905.0 | 24,013.0 | 27,468.0 | 23,223.0 | 23,150.0 | 20,639.0 | 18,653.0 | 15,722.0 | 13,652.0 | 13,003.0 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 13,709.0 | 12,564.0 | 11,009.0 | 10,661.0 | 10,057.0 | 7,874.0 | 6,830.0 | 6,103.0 | 5,819.0 | 5,264.0 | 5,096.0 | 4,797.0 | 4,117.0 | 3,875.0 | 3,575.0 | 3,283.0 | 3,156.0 | - | - |
| Other Current Liabilities | 25,020.0 | 19,185.0 | 14,745.0 | 13,067.0 | 11,666.0 | 10,027.0 | 9,351.0 | 8,744.0 | 7,684.0 | 5,949.0 | 6,555.0 | 6,906.0 | 3,597.0 | 3,151.0 | 3,492.0 | 2,931.0 | 3,142.0 | - | - |
| Total Current Liabilities | 141,218.0 | 125,286.0 | 104,149.0 | 95,082.0 | 88,657.0 | 72,310.0 | 69,420.0 | 58,488.0 | 55,745.0 | 59,357.0 | 49,647.0 | 45,625.0 | 37,417.0 | 32,688.0 | 28,774.0 | 26,147.0 | 27,034.0 | - | - |
| 4,939.0 |
| 3,746.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 17,437.0 | 15,497.0 | 12,728.0 | 11,489.0 | 9,629.0 | 7,671.0 | 6,188.0 | 5,568.0 | 5,372.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 2,710.0 | 2,602.0 | 2,912.0 | 2,870.0 | 2,616.0 | 3,180.0 | 4,530.0 | 3,815.0 | 2,643.0 | 6,441.0 | 2,095.0 | 2,008.0 | 1,760.0 | 1,406.0 | 1,398.0 | 1,178.0 | 1,281.0 | - | - |
| Deferred Tax Liabilities | 2,835.0 | 2,618.0 | 433.0 | 230.0 | 198.0 | 204.0 | 233.0 | 541.0 | 5,734.0 | 1,257.0 | 1,067.0 | 781.0 | 1,709.0 | 1,893.0 | 1,456.0 | 229.0 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 45,186.0 | 27,064.0 | 17,981.0 | 15,526.0 | 13,427.0 | 10,632.0 | 7,581.0 | 5,211.0 | 3,549.0 | 13,640.0 | 13,544.0 | 11,594.0 | 10,000.0 | 8,208.0 | 8,072.0 | 7,445.0 | 6,269.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 275,524.0 | 243,686.0 | 205,753.0 | 198,298.0 | 191,791.0 | 183,007.0 | 184,226.0 | 176,130.0 | 162,601.0 | 121,471.0 | 94,389.0 | 82,600.0 | 63,487.0 | 54,908.0 | 51,621.0 | 39,938.0 | 38,330.0 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 237,731.0 | 173,144.0 | 118,848.0 | 84,281.0 | 57,055.0 | 34,566.0 | 24,150.0 | 13,682.0 | 17,769.0 | 2,282.0 | 9,096.0 | 17,710.0 | 9,895.0 | (856.0) | - | (16,681.0) | (22,824.0) | - | - |
| Accumulated Other Comprehensive Income | (3,347.0) | (5,590.0) | (6,343.0) | (4,678.0) | 1,822.0 | 3,186.0 | (340.0) | (2,187.0) | 627.0 | 1,537.0 | 2,522.0 | 3,708.0 | 1,743.0 | 1,422.0 | 1,863.0 | 1,055.0 | 969.0 | 1,140.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 343,479.0 | 268,477.0 | 206,223.0 | 166,542.0 | 141,988.0 | 118,304.0 | 102,330.0 | 82,718.0 | 87,711.0 | 83,090.0 | 80,083.0 | 89,784.0 | 78,944.0 | 66,363.0 | 57,083.0 | 46,175.0 | 39,558.0 | 36,286.0 | - |
| Total Equity | 343,479.0 | 268,477.0 | 206,223.0 | 166,542.0 | 141,988.0 | 118,304.0 | 102,330.0 | 82,718.0 | 87,711.0 | 83,090.0 | 80,083.0 | 89,784.0 | 78,944.0 | 66,363.0 | 57,083.0 | 46,175.0 | 39,558.0 | 36,286.0 | - |
| 5,746.0 |
| - |
| - |
| Net debt | (51,414.0) | (30,606.0) | (64,025.0) | (54,976.0) | (72,188.0) | (73,200.0) | (61,641.0) | (57,528.0) | (55,859.0) | (72,683.0) | (66,219.0) | (65,064.0) | (61,422.0) | (51,096.0) | (40,851.0) | (30,849.0) | (25,701.0) | - | - |
| Working Capital | 49,913.0 | 34,448.0 | 80,108.0 | 74,602.0 | 95,749.0 | 109,605.0 | 106,132.0 | 111,174.0 | 106,951.0 | 80,303.0 | 73,150.0 | 68,621.0 | 64,049.0 | 52,396.0 | 46,144.0 | 29,529.0 | 22,246.0 | - | - |
| Book Value | 343,479.0 | 268,477.0 | 206,223.0 | 166,542.0 | 141,988.0 | 118,304.0 | 102,330.0 | 82,718.0 | 87,711.0 | 83,090.0 | 80,083.0 | 89,784.0 | 78,944.0 | 66,363.0 | 57,083.0 | 46,175.0 | 39,558.0 | 36,286.0 | - |
| Tangible Book Value | 201,366.0 | 121,660.0 | 128,971.0 | 87,720.0 | 84,477.0 | 67,915.0 | 52,554.0 | 38,982.0 | 42,483.0 | 61,485.0 | 58,309.0 | 62,676.0 | 61,206.0 | 49,741.0 | 43,758.0 | 32,623.0 | 25,296.0 | 24,178.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,280.0 |
| 12,951.0 |
| 13,393.0 |
| 11,640.0 |
| 12,769.0 |
| 13,544.0 |
| 11,482.0 |
| 8,536.0 |
| 7,473.0 |
| 7,551.0 |
| 10,146.0 |
| 7,049.0 |
| 7,571.0 |
| 7,311.0 |
| 6,751.0 |
| 5,097.0 |
| 4,422.0 |
| 4,788.0 |
| 5,103.0 |
| 5,434.0 |
| 5,864.0 |
| 6,726.0 |
| 5,892.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153,922.0 |
| 174,188.0 |
| 174,326.0 |
| 184,406.0 |
| 165,614.0 |
| 173,973.0 |
| 177,077.0 |
| 181,915.0 |
| 170,505.0 |
| 167,074.0 |
| 165,896.0 |
| 175,552.0 |
| 159,887.0 |
| 156,874.0 |
| 164,195.0 |
| 169,662.0 |
| 156,659.0 |
| 167,633.0 |
| 161,031.0 |
| 162,696.0 |
| 146,313.0 |
| 144,949.0 |
| 157,909.0 |
| 139,660.0 |
| 58,053.0 |
| 55,277.0 |
| 52,469.0 |
| 51,351.0 |
| 49,681.0 |
| 47,715.0 |
| 45,417.0 |
| 43,197.0 |
| 41,512.0 |
| 39,597.0 |
| 36,971.0 |
| 35,330.0 |
| 35,431.0 |
| 33,082.0 |
| 30,953.0 |
| 29,223.0 |
| 28,377.0 |
| 26,849.0 |
| 25,523.0 |
| 24,179.0 |
| 22,992.0 |
| 21,888.0 |
| 20,885.0 |
| 19,800.0 |
| 70,298.0 |
| 67,214.0 |
| 63,772.0 |
| 59,715.0 |
| 54,945.0 |
| 51,737.0 |
| 47,927.0 |
| 44,151.0 |
| 41,221.0 |
| 40,522.0 |
| 38,409.0 |
| 36,477.0 |
| 33,648.0 |
| 32,717.0 |
| 31,430.0 |
| 29,460.0 |
| 27,929.0 |
| 26,304.0 |
| 24,809.0 |
| 23,734.0 |
| 21,962.0 |
| 21,379.0 |
| 19,224.0 |
| 18,356.0 |
| 6,994.0 |
| 6,393.0 |
| 5,984.0 |
| 5,395.0 |
| 3,794.0 |
| 3,103.0 |
| 2,965.0 |
| 2,660.0 |
| 2,755.0 |
| 2,684.0 |
| 2,649.0 |
| 2,403.0 |
| 2,274.0 |
| 2,034.0 |
| 1,862.0 |
| 2,818.0 |
| 3,961.0 |
| 5,343.0 |
| 6,023.0 |
| 7,381.0 |
| 8,912.0 |
| 10,486.0 |
| 10,431.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50,455.0 |
| 49,711.0 |
| 49,698.0 |
| 44,219.0 |
| 43,890.0 |
| 43,351.0 |
| 42,064.0 |
| 42,248.0 |
| 42,113.0 |
| 42,026.0 |
| 41,861.0 |
| 41,577.0 |
| 35,855.0 |
| 35,683.0 |
| 35,582.0 |
| 35,355.0 |
| 35,389.0 |
| 35,122.0 |
| 34,668.0 |
| 34,524.0 |
| 17,907.0 |
| 17,872.0 |
| 7,462.0 |
| 7,794.0 |
| 7,800.0 |
| 8,127.0 |
| 6,555.0 |
| 6,923.0 |
| 7,038.0 |
| 6,855.0 |
| 7,126.0 |
| 7,508.0 |
| 7,750.0 |
| 8,103.0 |
| 8,482.0 |
| 7,579.0 |
| 8,053.0 |
| 8,544.0 |
| 9,034.0 |
| 9,598.0 |
| 10,106.0 |
| 10,547.0 |
| 11,001.0 |
| 3,522.0 |
| 3,733.0 |
| 12,916.0 |
| 12,354.0 |
| 11,575.0 |
| 11,088.0 |
| 10,673.0 |
| 10,298.0 |
| 9,047.0 |
| 8,753.0 |
| 8,448.0 |
| 8,439.0 |
| 7,890.0 |
| 7,379.0 |
| 7,121.0 |
| 6,806.0 |
| 6,734.0 |
| 6,686.0 |
| 6,859.0 |
| 6,749.0 |
| 6,844.0 |
| 6,555.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,845.0 |
| 21,256.0 |
| 21,103.0 |
| 15,075.0 |
| 14,427.0 |
| 13,561.0 |
| 13,034.0 |
| 13,138.0 |
| 13,696.0 |
| 14,630.0 |
| 14,455.0 |
| 14,723.0 |
| 10,258.0 |
| 10,129.0 |
| 9,792.0 |
| 7,442.0 |
| 7,106.0 |
| 6,967.0 |
| 6,083.0 |
| 6,076.0 |
| 4,146.0 |
| 3,845.0 |
| 3,476.0 |
| 3,416.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 344,607.0 |
| 340,389.0 |
| 335,418.0 |
| 333,779.0 |
| 308,879.0 |
| 304,137.0 |
| 301,001.0 |
| 301,311.0 |
| 285,449.0 |
| 282,794.0 |
| 278,955.0 |
| 286,556.0 |
| 263,281.0 |
| 258,859.0 |
| 257,619.0 |
| 258,848.0 |
| 245,497.0 |
| 256,003.0 |
| 249,097.0 |
| 250,312.0 |
| 225,017.0 |
| 224,610.0 |
| 212,524.0 |
| 193,468.0 |
| 4,998.0 |
| 3,249.0 |
| 8,072.0 |
| 8,051.0 |
| 5,387.0 |
| 6,497.0 |
| 3,749.0 |
| 3,748.0 |
| 6,247.0 |
| 3,017.0 |
| 5,516.0 |
| 6,515.0 |
| 3,516.0 |
| 6,497.0 |
| 3,998.0 |
| 3,447.0 |
| 3,446.0 |
| 1,050.0 |
| 1,049.0 |
| 599.0 |
| 599.0 |
| 14,536.0 |
| 0.0 |
| 34,027.0 |
| 34,001.0 |
| 38,465.0 |
| 41,525.0 |
| 30,083.0 |
| 30,402.0 |
| 33,476.0 |
| 36,000.0 |
| 27,012.0 |
| 27,343.0 |
| 29,904.0 |
| 32,676.0 |
| 24,251.0 |
| 24,285.0 |
| 26,704.0 |
| 28,905.0 |
| 21,370.0 |
| 21,309.0 |
| 22,778.0 |
| 24,013.0 |
| 26,518.0 |
| 26,085.0 |
| 26,304.0 |
| 27,468.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,782.0 |
| 6,894.0 |
| 10,057.0 |
| 8,032.0 |
| 6,838.0 |
| 5,714.0 |
| 7,874.0 |
| 6,254.0 |
| 5,421.0 |
| 4,676.0 |
| 6,830.0 |
| 5,764.0 |
| 4,624.0 |
| 4,271.0 |
| 6,103.0 |
| 5,149.0 |
| 4,427.0 |
| 4,108.0 |
| 5,819.0 |
| 4,604.0 |
| 3,982.0 |
| 3,621.0 |
| 5,264.0 |
| 11,865.0 |
| 11,684.0 |
| 10,816.0 |
| 11,666.0 |
| 10,450.0 |
| 10,527.0 |
| 9,476.0 |
| 10,027.0 |
| 9,151.0 |
| 9,131.0 |
| 8,507.0 |
| 9,351.0 |
| 7,837.0 |
| 8,297.0 |
| 7,953.0 |
| 8,744.0 |
| 7,500.0 |
| 7,787.0 |
| 7,520.0 |
| 7,684.0 |
| 6,025.0 |
| 6,688.0 |
| 7,123.0 |
| 5,949.0 |
| 95,082.0 |
| 77,439.0 |
| 77,510.0 |
| 80,528.0 |
| 88,657.0 |
| 72,193.0 |
| 67,486.0 |
| 70,056.0 |
| 72,310.0 |
| 58,707.0 |
| 59,640.0 |
| 58,118.0 |
| 69,420.0 |
| 53,861.0 |
| 50,318.0 |
| 56,277.0 |
| 58,488.0 |
| 46,133.0 |
| 58,099.0 |
| 51,615.0 |
| 55,745.0 |
| 52,005.0 |
| 70,787.0 |
| 58,810.0 |
| 59,357.0 |
| 11,489.0 |
| 11,357.0 |
| 10,774.0 |
| 10,050.0 |
| 9,629.0 |
| 9,272.0 |
| 8,875.0 |
| 7,753.0 |
| 7,671.0 |
| 7,248.0 |
| 7,172.0 |
| 6,659.0 |
| 6,188.0 |
| 5,972.0 |
| 5,683.0 |
| 5,652.0 |
| 5,568.0 |
| 5,751.0 |
| 5,640.0 |
| 5,768.0 |
| 5,372.0 |
| - |
| - |
| - |
| - |
| 2,769.0 |
| 2,768.0 |
| 2,550.0 |
| 2,616.0 |
| 2,631.0 |
| 2,985.0 |
| 2,829.0 |
| 3,180.0 |
| 3,385.0 |
| 3,878.0 |
| 4,122.0 |
| 4,530.0 |
| 3,884.0 |
| 3,799.0 |
| 3,538.0 |
| 3,815.0 |
| 2,585.0 |
| 2,500.0 |
| 2,126.0 |
| 2,643.0 |
| 9,215.0 |
| 8,595.0 |
| 7,284.0 |
| 6,441.0 |
| 199.0 |
| 212.0 |
| 198.0 |
| 173.0 |
| 174.0 |
| 187.0 |
| 204.0 |
| 185.0 |
| 222.0 |
| 234.0 |
| 233.0 |
| 1,838.0 |
| 2,062.0 |
| 1,977.0 |
| 541.0 |
| 2,417.0 |
| 3,186.0 |
| 5,513.0 |
| 5,734.0 |
| 465.0 |
| 1,133.0 |
| 1,564.0 |
| 1,476.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,154.0 |
| 14,747.0 |
| 14,346.0 |
| 13,427.0 |
| 12,941.0 |
| 12,544.0 |
| 11,525.0 |
| 10,632.0 |
| 9,673.0 |
| 9,658.0 |
| 8,826.0 |
| 7,581.0 |
| 6,763.0 |
| 6,055.0 |
| 5,539.0 |
| 5,211.0 |
| 5,223.0 |
| 4,820.0 |
| 4,229.0 |
| 3,549.0 |
| 17,381.0 |
| 15,980.0 |
| 14,340.0 |
| 13,640.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181,683.0 |
| 180,379.0 |
| 183,440.0 |
| 191,791.0 |
| 174,374.0 |
| 173,901.0 |
| 177,609.0 |
| 183,007.0 |
| 170,948.0 |
| 172,685.0 |
| 172,894.0 |
| 184,226.0 |
| 168,417.0 |
| 166,731.0 |
| 171,652.0 |
| 176,130.0 |
| 166,258.0 |
| 177,643.0 |
| 159,450.0 |
| 162,601.0 |
| 155,288.0 |
| 155,801.0 |
| 142,152.0 |
| 121,471.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75,045.0 |
| 66,944.0 |
| 57,055.0 |
| 50,735.0 |
| 44,973.0 |
| 39,193.0 |
| 34,566.0 |
| 32,012.0 |
| 30,739.0 |
| 27,240.0 |
| 24,150.0 |
| 18,338.0 |
| 16,585.0 |
| 17,279.0 |
| 13,682.0 |
| 9,974.0 |
| 8,567.0 |
| 19,702.0 |
| 17,769.0 |
| 531.0 |
| 120.0 |
| 944.0 |
| 2,282.0 |
| (4,678.0) |
| (2,476.0) |
| 437.0 |
| 1,283.0 |
| 1,822.0 |
| 1,462.0 |
| 3,367.0 |
| 3,110.0 |
| 3,186.0 |
| 2,676.0 |
| (255.0) |
| (61.0) |
| (340.0) |
| (1,265.0) |
| (2,013.0) |
| (2,615.0) |
| (2,187.0) |
| (1,153.0) |
| (399.0) |
| 526.0 |
| 627.0 |
| 644.0 |
| 512.0 |
| 1,681.0 |
| 1,537.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162,924.0 |
| 160,010.0 |
| 151,978.0 |
| 141,988.0 |
| 134,505.0 |
| 130,236.0 |
| 123,392.0 |
| 118,304.0 |
| 114,501.0 |
| 110,109.0 |
| 106,061.0 |
| 102,330.0 |
| 94,864.0 |
| 92,128.0 |
| 85,967.0 |
| 82,718.0 |
| 79,239.0 |
| 78,360.0 |
| 89,647.0 |
| 87,711.0 |
| 83,491.0 |
| 81,829.0 |
| 82,462.0 |
| 71,997.0 |
| 160,010.0 |
| 151,978.0 |
| 141,988.0 |
| 134,505.0 |
| 130,236.0 |
| 123,392.0 |
| 118,304.0 |
| 114,501.0 |
| 110,109.0 |
| 106,061.0 |
| 102,330.0 |
| 94,864.0 |
| 92,128.0 |
| 85,967.0 |
| 82,718.0 |
| 79,239.0 |
| 78,360.0 |
| 89,647.0 |
| 87,711.0 |
| 83,491.0 |
| 81,829.0 |
| 82,462.0 |
| 71,997.0 |
| (77,327.0) |
| (72,188.0) |
| (67,349.0) |
| (71,445.0) |
| (74,425.0) |
| (73,200.0) |
| (71,016.0) |
| (64,645.0) |
| (67,141.0) |
| (61,641.0) |
| (58,518.0) |
| (54,493.0) |
| (59,650.0) |
| (57,528.0) |
| (55,343.0) |
| (65,986.0) |
| (61,166.0) |
| (55,859.0) |
| (49,197.0) |
| (62,876.0) |
| (62,242.0) |
| (72,683.0) |
| 96,678.0 |
| 93,798.0 |
| 95,749.0 |
| 93,421.0 |
| 106,487.0 |
| 107,021.0 |
| 109,605.0 |
| 111,798.0 |
| 107,434.0 |
| 107,778.0 |
| 106,132.0 |
| 106,026.0 |
| 106,556.0 |
| 107,918.0 |
| 111,174.0 |
| 110,526.0 |
| 109,534.0 |
| 109,416.0 |
| 106,951.0 |
| 94,308.0 |
| 74,162.0 |
| 99,099.0 |
| 80,303.0 |
| 151,978.0 |
| 141,988.0 |
| 134,505.0 |
| 130,236.0 |
| 123,392.0 |
| 118,304.0 |
| 114,501.0 |
| 110,109.0 |
| 106,061.0 |
| 102,330.0 |
| 94,864.0 |
| 92,128.0 |
| 85,967.0 |
| 82,718.0 |
| 79,239.0 |
| 78,360.0 |
| 89,647.0 |
| 87,711.0 |
| 83,491.0 |
| 81,829.0 |
| 82,462.0 |
| 71,997.0 |
| 101,627.0 |
| 93,729.0 |
| 84,477.0 |
| 76,680.0 |
| 79,462.0 |
| 72,579.0 |
| 67,915.0 |
| 65,582.0 |
| 60,735.0 |
| 56,440.0 |
| 52,554.0 |
| 44,900.0 |
| 42,069.0 |
| 42,533.0 |
| 38,982.0 |
| 35,113.0 |
| 33,971.0 |
| 44,660.0 |
| 42,483.0 |
| 38,276.0 |
| 36,304.0 |
| 61,033.0 |
| 50,392.0 |