| (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 | 1,165.0 | 2,102.0 | 1,705.0 | 1,325.0 | 1,874.0 | 1,254.0 | 1,001.0 | 1,257.0 | 1,205.0 | 967.0 | 1,980.0 | 3,954.0 | 3,225.0 | 1,468.0 | 1,881.0 | 4,208.0 | 2,869.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | 63.0 | 63.0 | 63.0 | 63.0 | 63.0 | 63.0 | 226.0 | 206.0 | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | 0.0 | 46.0 | 438.0 | 246.0 | 2.0 | 2.0 | 2.0 | 9.0 | 2.0 | |||
| Cash And Short Term Investments | 1,165.0 | 2,102.0 | 1,705.0 | 1,325.0 | 1,874.0 | 1,254.0 | 1,001.0 | 1,257.0 | 1,205.0 | 1,013.0 | 2,418.0 | 4,200.0 | 3,227.0 | 1,470.0 | 1,883.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,200.0 | 1,952.0 | 1,710.0 | 1,518.0 | 1,386.0 | 1,390.0 | 1,412.0 | 1,293.0 | 1,523.0 | 1,410.0 | 1,362.0 | 1,409.0 | 1,369.0 | 1,358.0 | 1,866.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 983.0 | 766.0 | 827.0 | 1,055.0 | 788.0 | 508.0 | 447.0 | 356.0 | 327.0 | 273.0 | 296.0 | 345.0 | 347.0 | 339.0 | 512.0 | 521.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,139.0 | 2,689.0 | 2,849.0 | 2,764.0 | 2,918.0 | 2,721.0 | 2,476.0 | 2,258.0 | 2,449.0 | 2,239.0 | 2,125.0 | 2,249.0 | 2,246.0 | 2,470.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,134.0 | 1,018.0 | 881.0 | 1,062.0 | 851.0 | 612.0 | 618.0 | 592.0 | 593.0 | 553.0 | 518.0 | 540.0 | 583.0 | 525.0 | 677.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 8,413.0 | 5,675.0 | 4,705.0 | 6,013.0 | 5,688.0 | 5,163.0 | 5,113.0 | 5,289.0 | 4,419.0 | 4,392.0 | 4,345.0 | 3,396.0 | 2,457.0 | 1,859.0 | 1,130.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 3.0 | 3.0 | 3.0 | 3.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 8,413.0 | 5,997.0 | 6,018.0 | 6,014.0 | 5,693.0 | 5,175.0 | 5,129.0 | 5,320.0 | 4,471.0 | 4,396.0 | 4,349.0 | 3,400.0 | 2,461.0 | 1,863.0 | 1,535.0 | 2,703.0 | ||||
| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 886.0 | 1,165.0 | 894.0 | 3,206.0 | 1,564.0 | 2,102.0 | 1,404.0 | 1,381.0 | 1,512.0 | 1,705.0 | 910.0 | 1,022.0 | 1,325.0 | 717.0 | 878.0 | |||||||||||||||||||||||||
| 3,064.0 |
| 2,752.0 |
| 2,816.0 |
| - |
| - |
| 225.0 |
| - |
| - |
| 4,217.0 |
| 2,871.0 |
| 3,289.0 |
| 2,752.0 |
| 2,816.0 |
| 1,547.0 |
| 1,353.0 |
| 3,493.0 |
| - |
| - |
| 409.0 |
| 2,659.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 378.0 | 429.0 | 357.0 | 383.0 | 259.0 | 242.0 | 272.0 | 354.0 | 832.0 | 755.0 | 954.0 | 740.0 | 635.0 | 666.0 | 686.0 | 748.0 | 705.0 | 3,140.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,300.0 | 6,479.0 | 5,725.0 | 5,255.0 | 5,412.0 | 4,327.0 | 4,178.0 | 4,272.0 | 3,950.0 | 3,468.0 | 4,619.0 | 6,879.0 | 7,020.0 | 7,402.0 | 8,768.0 | 17,154.0 | 16,032.0 | 17,363.0 | - | - |
| 2,895.0 |
| 2,969.0 |
| 2,811.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,974.0 | 1,667.0 | 1,885.0 | 1,837.0 | 1,876.0 | 1,699.0 | 1,484.0 | 1,363.0 | 1,593.0 | 1,450.0 | 1,638.0 | 1,700.0 | 1,636.0 | 1,740.0 | 1,999.0 | 2,047.0 | 1,799.0 | - | - | - |
| Property,Plant & Equipment Net | 1,165.0 | 1,022.0 | 964.0 | 927.0 | 1,042.0 | 1,022.0 | 992.0 | 895.0 | 856.0 | 789.0 | 487.0 | 549.0 | 610.0 | 730.0 | 896.0 | 922.0 | 1,012.0 | 2,442.0 | - | - |
| Long Term Investments | 187.0 | 135.0 | 143.0 | 147.0 | 209.0 | 158.0 | 159.0 | 169.0 | 247.0 | 238.0 | 231.0 | 316.0 | 232.0 | 224.0 | 166.0 | 172.0 | 398.0 | 517.0 | - | - |
| Equity Method Investments | 8.0 | 11.0 | 13.0 | 12.0 | 24.0 | 16.0 | 20.0 | 12.0 | 13.0 | 17.0 | 9.0 | 22.0 | - | - | - | - | - | - | - | - |
| Goodwill | 6,800.0 | 3,526.0 | 3,401.0 | 3,312.0 | 2,565.0 | 2,219.0 | 2,067.0 | 1,514.0 | 938.0 | 728.0 | 420.0 | 383.0 | 361.0 | 361.0 | 362.0 | 1,429.0 | 1,429.0 | 1,440.0 | 2,916.0 | - |
| Intangible Assets | 3,104.0 | 1,249.0 | 1,255.0 | 1,342.0 | 1,105.0 | 1,234.0 | 1,327.0 | 1,230.0 | 861.0 | 821.0 | 49.0 | 23.0 | 6.0 | 4.0 | 48.0 | 246.0 | 453.0 | - | - | - |
| Operating Lease Right Of Use Assets | 581.0 | 529.0 | 495.0 | 485.0 | 382.0 | 468.0 | 554.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 761.0 | 1,280.0 | 1,062.0 | 1,036.0 | 916.0 | 966.0 | 943.0 | 985.0 | 1,023.0 | 2,219.0 | 2,278.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 491.0 | 375.0 | 274.0 | 310.0 | 558.0 | 482.0 | 422.0 | 344.0 | 333.0 | 200.0 | 271.0 | 145.0 | 89.0 | 139.0 | 296.0 | 734.0 | 849.0 | 1,816.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 19,389.0 | 14,595.0 | 13,336.0 | 12,814.0 | 12,189.0 | 10,876.0 | 10,642.0 | 9,409.0 | 8,208.0 | 8,463.0 | 8,346.0 | 10,423.0 | 11,851.0 | 12,679.0 | 13,929.0 | 25,577.0 | 25,603.0 | 27,869.0 | - | - |
| 731.0 |
| 569.0 |
| 3,188.0 |
| - |
| - |
| Short Term Debt | 0.0 | 322.0 | 1,313.0 | 1.0 | 5.0 | 12.0 | 16.0 | 31.0 | 52.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 405.0 | 605.0 | 531.0 | 92.0 | - | - |
| Deferred Revenue Current | 2,265.0 | 2,072.0 | 2,037.0 | 1,859.0 | 1,650.0 | 1,554.0 | 1,449.0 | 1,263.0 | 0.0 | 439.0 | 390.0 | 355.0 | 359.0 | 377.0 | 774.0 | 746.0 | 556.0 | - | - | - |
| Operating Lease Liabilities Current | 133.0 | 127.0 | 125.0 | 118.0 | 124.0 | 126.0 | 122.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,930.0 | 1,643.0 | 1,504.0 | 1,638.0 | 1,557.0 | 1,311.0 | 1,356.0 | 1,210.0 | 2,286.0 | 2,111.0 | 1,671.0 | 1,706.0 | 1,763.0 | 1,988.0 | 2,733.0 | 2,574.0 | 2,269.0 | 7,340.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 6,078.0 | 5,055.0 | 5,736.0 | 4,560.0 | 4,063.0 | 3,489.0 | 3,439.0 | 3,096.0 | 2,931.0 | 2,668.0 | 2,193.0 | 2,250.0 | 3,220.0 | 3,336.0 | 3,815.0 | 8,710.0 | 8,261.0 | 10,620.0 | - | - |
| 2,098.0 |
| 3,258.0 |
| 4,092.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 471.0 | 427.0 | 407.0 | 419.0 | 313.0 | 402.0 | 497.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 751.0 | 496.0 | 424.0 | 363.0 | 306.0 | 283.0 | 274.0 | 214.0 | 169.0 | 115.0 | 113.0 | 139.0 | 162.0 | 178.0 | 275.0 | 272.0 | 274.0 | - | - | - |
| Deferred Tax Liabilities | 124.0 | 87.0 | 55.0 | 73.0 | 183.0 | 180.0 | 184.0 | 201.0 | 115.0 | 121.0 | 12.0 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,000.0 | 1,719.0 | 1,741.0 | 1,691.0 | 2,148.0 | 2,363.0 | 2,276.0 | 2,300.0 | 2,585.0 | 2,355.0 | 1,904.0 | 2,011.0 | 2,314.0 | 4,020.0 | 3,710.0 | 3,045.0 | 3,490.0 | 3,562.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 16,962.0 | 12,876.0 | 12,597.0 | 12,683.0 | 12,212.0 | 11,417.0 | 11,325.0 | 10,685.0 | 9,935.0 | 9,415.0 | 8,442.0 | 7,657.0 | 8,162.0 | 9,389.0 | 8,655.0 | 14,590.0 | 15,720.0 | 18,274.0 | - | - |
| 3.0 |
| 6,831.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,211.0 | 1,003.0 | - | - |
| Retained Earnings | 2,549.0 | 2,300.0 | 1,640.0 | 1,343.0 | 1,350.0 | 1,127.0 | 1,239.0 | 1,051.0 | 467.0 | 1,148.0 | 1,716.0 | 3,410.0 | 2,425.0 | 1,625.0 | 1,016.0 | 4,460.0 | 3,827.0 | 3,878.0 | - | - |
| Accumulated Other Comprehensive Income | (2,420.0) | (2,539.0) | (2,540.0) | (2,535.0) | (2,379.0) | (2,446.0) | (2,440.0) | (2,765.0) | (2,562.0) | (2,317.0) | (1,866.0) | (1,855.0) | (2,287.0) | (3,300.0) | (2,876.0) | (2,222.0) | (2,286.0) | (2,205.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,100.0 | - | - | - | - | - |
| Minority Interest | 17.0 | 16.0 | 15.0 | 15.0 | 17.0 | 17.0 | 17.0 | 17.0 | 15.0 | 12.0 | 10.0 | 31.0 | 30.0 | 25.0 | 60.0 | 102.0 | 108.0 | 88.0 | - | - |
| Total Stockholders Equity | 2,410.0 | 1,703.0 | 724.0 | 116.0 | (40.0) | (558.0) | (700.0) | (1,293.0) | (1,742.0) | (964.0) | (106.0) | 2,735.0 | 3,659.0 | 3,265.0 | 5,214.0 | 10,885.0 | 9,775.0 | 9,507.0 | - | - |
| Total Equity | 2,427.0 | 1,719.0 | 739.0 | 131.0 | (23.0) | (541.0) | (683.0) | (1,276.0) | (1,727.0) | (952.0) | (96.0) | 2,766.0 | 3,689.0 | 3,290.0 | 5,274.0 | 10,987.0 | 9,883.0 | 9,595.0 | - | - |
| 3,789.0 |
| 4,184.0 |
| - |
| - |
| Net debt | 7,248.0 | 3,895.0 | 4,313.0 | 4,689.0 | 3,819.0 | 3,921.0 | 4,128.0 | 4,063.0 | 3,266.0 | 3,383.0 | 1,931.0 | (800.0) | (766.0) | 393.0 | (348.0) | (1,514.0) | 918.0 | 895.0 | - | - |
| Working Capital | 222.0 | 1,424.0 | (11.0) | 695.0 | 1,349.0 | 838.0 | 739.0 | 1,176.0 | 1,019.0 | 800.0 | 2,426.0 | 4,629.0 | 3,800.0 | 4,066.0 | 4,953.0 | 8,444.0 | 7,771.0 | 6,743.0 | - | - |
| Book Value | 2,410.0 | 1,703.0 | 724.0 | 116.0 | (40.0) | (558.0) | (700.0) | (1,293.0) | (1,742.0) | (964.0) | (106.0) | 2,735.0 | 3,659.0 | 3,265.0 | 5,214.0 | 10,885.0 | 9,775.0 | 9,507.0 | - | - |
| Tangible Book Value | (7,494.0) | (3,072.0) | (3,932.0) | (4,538.0) | (3,710.0) | (4,011.0) | (4,094.0) | (4,037.0) | (3,541.0) | (2,513.0) | (575.0) | 2,329.0 | 3,292.0 | 2,900.0 | 4,804.0 | 9,210.0 | 7,893.0 | 8,067.0 | - | - |
| 1,874.0 |
| 1,921.0 |
| 1,320.0 |
| 1,254.0 |
| 1,007.0 |
| 1,341.0 |
| 1,672.0 |
| 1,001.0 |
| 1,138.0 |
| 953.0 |
| 886.0 |
| 1,246.0 |
| 839.0 |
| 878.0 |
| 795.0 |
| 1,205.0 |
| 653.0 |
| 766.0 |
| 967.0 |
| 1,545.0 |
| 1,940.0 |
| 2,200.0 |
| 3,112.0 |
| 3,353.0 |
| 3,954.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 64.0 | 63.0 | 63.0 | 63.0 | 63.0 | 63.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 45.0 | 46.0 | 47.0 | 47.0 | 276.0 | 262.0 | 268.0 | 246.0 |
| Cash And Short Term Investments | 886.0 | 1,165.0 | 894.0 | 3,206.0 | 1,564.0 | 2,102.0 | 1,404.0 | 1,381.0 | 1,512.0 | 1,705.0 | 910.0 | 1,022.0 | 1,325.0 | 717.0 | 878.0 | 1,874.0 | 1,921.0 | 1,320.0 | 1,254.0 | 1,007.0 | 1,341.0 | 1,672.0 | 1,001.0 | 1,138.0 | 953.0 | 886.0 | 1,246.0 | 839.0 | 878.0 | 795.0 | 1,205.0 | 653.0 | 811.0 | 1,013.0 | 1,592.0 | 1,987.0 | 2,476.0 | 3,374.0 | 3,621.0 | 4,200.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,046.0 | 2,200.0 | 2,018.0 | 1,852.0 | 1,770.0 | 1,952.0 | 1,848.0 | 1,762.0 | 1,592.0 | 1,710.0 | 1,667.0 | 1,340.0 | 1,518.0 | 1,284.0 | 1,151.0 | 1,386.0 | 1,169.0 | 1,090.0 | 1,390.0 | 1,155.0 | 1,134.0 | 1,122.0 | 1,412.0 | 1,295.0 | 1,206.0 | 1,150.0 | 1,293.0 | 1,179.0 | 1,159.0 | 1,179.0 | 1,523.0 | 1,382.0 | 1,070.0 | 1,410.0 | 1,083.0 | 1,148.0 | 1,222.0 | 1,141.0 | 1,084.0 | 1,409.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,181.0 | 983.0 | 943.0 | 861.0 | 833.0 | 766.0 | 816.0 | 803.0 | 840.0 | 827.0 | 959.0 | 1,082.0 | 1,055.0 | 1,071.0 | 952.0 | 788.0 | 559.0 | 530.0 | 508.0 | 489.0 | 449.0 | 442.0 | 447.0 | 460.0 | 424.0 | 425.0 | 356.0 | 367.0 | 391.0 | 441.0 | 327.0 | 364.0 | 345.0 | 273.0 | 284.0 | 287.0 | 334.0 | 364.0 | 381.0 | 345.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 450.0 | 378.0 | 441.0 | 415.0 | 444.0 | 429.0 | 439.0 | 415.0 | 450.0 | 357.0 | 404.0 | 358.0 | 383.0 | 294.0 | 300.0 | 259.0 | 254.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,951.0 | 6,300.0 | 5,811.0 | 7,714.0 | 5,899.0 | 6,479.0 | 5,808.0 | 5,571.0 | 5,521.0 | 5,725.0 | 5,032.0 | 4,826.0 | 5,255.0 | 4,411.0 | 4,280.0 | 5,412.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,382.0 | 2,476.0 | 2,380.0 | 2,325.0 | 2,285.0 | 2,258.0 | 2,590.0 | 2,555.0 | 2,546.0 | 2,449.0 | 2,446.0 | 2,327.0 | 2,239.0 | 2,456.0 | 2,647.0 | 2,082.0 | 2,268.0 | 2,232.0 | 2,249.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 187.0 | 187.0 | 192.0 | 180.0 | 161.0 | 135.0 | 140.0 | 127.0 | 141.0 | 143.0 | 142.0 | 144.0 | 147.0 | 162.0 | 183.0 | 209.0 | 181.0 | |||||||||||||||||||||||
| Equity Method Investments | 8.0 | 8.0 | 10.0 | 10.0 | 11.0 | 11.0 | 11.0 | 11.0 | 12.0 | 13.0 | 13.0 | 13.0 | 12.0 | 13.0 | 15.0 | 24.0 | 18.0 | |||||||||||||||||||||||
| Goodwill | 6,885.0 | 6,800.0 | 6,776.0 | 3,840.0 | 3,841.0 | 3,526.0 | 3,523.0 | 3,400.0 | 3,410.0 | 3,401.0 | 3,278.0 | 3,287.0 | 3,312.0 | 2,873.0 | 2,864.0 | 2,565.0 | 2,219.0 | 2,221.0 | ||||||||||||||||||||||
| Intangible Assets | 3,046.0 | 3,104.0 | 3,131.0 | 1,361.0 | 1,353.0 | 1,249.0 | 1,295.0 | 1,208.0 | 1,232.0 | 1,255.0 | 1,217.0 | 1,302.0 | 1,342.0 | 1,255.0 | 1,304.0 | 1,105.0 | 1,123.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 609.0 | 581.0 | 577.0 | 590.0 | 521.0 | 529.0 | 551.0 | 527.0 | 534.0 | 495.0 | 453.0 | 472.0 | 485.0 | 366.0 | 387.0 | 382.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 748.0 | 761.0 | 767.0 | 1,230.0 | 1,236.0 | 1,280.0 | 1,214.0 | 1,225.0 | 1,244.0 | 1,062.0 | 1,047.0 | 1,073.0 | 1,036.0 | 1,004.0 | 999.0 | 916.0 | 981.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 493.0 | 491.0 | 446.0 | 427.0 | 383.0 | 375.0 | 334.0 | 300.0 | 287.0 | 274.0 | 336.0 | 322.0 | 310.0 | 562.0 | 552.0 | 558.0 | 509.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 19,080.0 | 19,389.0 | 18,799.0 | 16,412.0 | 14,433.0 | 14,595.0 | 13,889.0 | 13,345.0 | 13,326.0 | 13,336.0 | 12,436.0 | 12,353.0 | 12,814.0 | 11,672.0 | 11,649.0 | 12,189.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 928.0 | 1,134.0 | 940.0 | 913.0 | 845.0 | 1,018.0 | 872.0 | 861.0 | 822.0 | 881.0 | 722.0 | 719.0 | 1,062.0 | 919.0 | 827.0 | 851.0 | 547.0 | 484.0 | 612.0 | 536.0 | 498.0 | 531.0 | 618.0 | 557.0 | 544.0 | 558.0 | 592.0 | 456.0 | 430.0 | 463.0 | 593.0 | 473.0 | 433.0 | 553.0 | 409.0 | 424.0 | 443.0 | 417.0 | 437.0 | 540.0 |
| Short Term Debt | 550.0 | 749.0 | 0.0 | 70.0 | 322.0 | 322.0 | 322.0 | 565.0 | 313.0 | 1,313.0 | 1,313.0 | 1.0 | 1.0 | 2.0 | 4.0 | 5.0 | 9.0 | 11.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 2,296.0 | 2,265.0 | 2,074.0 | 2,016.0 | 1,983.0 | 2,072.0 | 1,942.0 | 1,852.0 | 1,890.0 | 2,037.0 | 1,898.0 | 1,793.0 | 1,859.0 | 1,556.0 | 1,590.0 | 1,650.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 130.0 | 133.0 | 128.0 | 129.0 | 114.0 | 127.0 | 131.0 | 124.0 | 122.0 | 125.0 | 118.0 | 108.0 | 118.0 | 94.0 | 102.0 | 124.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,785.0 | 1,930.0 | 1,717.0 | 1,465.0 | 1,772.0 | 1,643.0 | 1,529.0 | 1,366.0 | 1,601.0 | 1,504.0 | 1,355.0 | 1,453.0 | 1,638.0 | 1,324.0 | 1,465.0 | 1,557.0 | 1,212.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5,559.0 | 6,078.0 | 5,659.0 | 4,464.0 | 4,922.0 | 5,055.0 | 4,665.0 | 4,644.0 | 4,626.0 | 5,736.0 | 5,288.0 | 3,966.0 | 4,560.0 | 3,801.0 | 3,886.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 8,415.0 | 8,413.0 | 8,411.0 | 7,661.0 | 5,677.0 | 5,675.0 | 5,674.0 | 5,743.0 | 5,994.0 | 4,705.0 | 4,704.0 | 6,014.0 | 6,013.0 | 6,011.0 | 5,689.0 | 5,688.0 | 5,686.0 | 5,164.0 | 5,163.0 | 5,162.0 | 5,111.0 | 5,111.0 | 5,113.0 | 5,112.0 | 5,315.0 | 5,287.0 | 5,289.0 | 5,095.0 | 5,298.0 | 5,304.0 | 4,419.0 | 4,423.0 | 4,414.0 | 4,392.0 | 5,028.0 | 5,023.0 | 4,386.0 | 3,393.0 | 3,392.0 | 3,396.0 |
| Operating Lease Liabilities Non-Current | 494.0 | 471.0 | 469.0 | 472.0 | 412.0 | 427.0 | 444.0 | 421.0 | 447.0 | 407.0 | 368.0 | 398.0 | 419.0 | 308.0 | 320.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 761.0 | 751.0 | 670.0 | 616.0 | 556.0 | 496.0 | 480.0 | 446.0 | 430.0 | 424.0 | 394.0 | 378.0 | 363.0 | 308.0 | 299.0 | 306.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 123.0 | 124.0 | 106.0 | 91.0 | 87.0 | 87.0 | 59.0 | 57.0 | 59.0 | 55.0 | 72.0 | 74.0 | 73.0 | 140.0 | 143.0 | 183.0 | 178.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,049.0 | 2,000.0 | 1,916.0 | 1,831.0 | 1,763.0 | 1,719.0 | 1,765.0 | 1,720.0 | 1,722.0 | 1,741.0 | 1,700.0 | 1,726.0 | 1,691.0 | 1,982.0 | 2,052.0 | 2,148.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 16,517.0 | 16,962.0 | 16,455.0 | 14,428.0 | 12,774.0 | 12,876.0 | 12,548.0 | 12,528.0 | 12,789.0 | 12,597.0 | 12,060.0 | 12,104.0 | 12,683.0 | 12,102.0 | 11,947.0 | 12,212.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,596.0 | 2,549.0 | 2,594.0 | 2,335.0 | 2,223.0 | 2,300.0 | 1,974.0 | 1,607.0 | 1,399.0 | 1,640.0 | 1,326.0 | 1,333.0 | 1,343.0 | 936.0 | 1,002.0 | 1,350.0 | 1,151.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,423.0) | (2,420.0) | (2,417.0) | (2,412.0) | (2,500.0) | (2,539.0) | (2,470.0) | (2,549.0) | (2,553.0) | (2,540.0) | (2,505.0) | (2,487.0) | (2,535.0) | (2,491.0) | (2,384.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 19.0 | 17.0 | 17.0 | 16.0 | 18.0 | 16.0 | 15.0 | 15.0 | 16.0 | 15.0 | 14.0 | 15.0 | 15.0 | 13.0 | 18.0 | 17.0 | 14.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,544.0 | 2,410.0 | 2,327.0 | 1,968.0 | 1,641.0 | 1,703.0 | 1,326.0 | 802.0 | 521.0 | 724.0 | 362.0 | 234.0 | 116.0 | (443.0) | (316.0) | (40.0) | ||||||||||||||||||||||||
| Total Equity | 2,563.0 | 2,427.0 | 2,344.0 | 1,984.0 | 1,659.0 | 1,719.0 | 1,341.0 | 817.0 | 537.0 | 739.0 | 376.0 | 249.0 | 131.0 | (430.0) | (298.0) | (23.0) | (344.0) | (478.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,965.0 | 9,162.0 | 8,411.0 | 7,731.0 | 5,999.0 | 5,997.0 | 5,996.0 | 6,308.0 | 6,307.0 | 6,018.0 | 6,017.0 | 6,015.0 | 6,014.0 | 6,013.0 | 5,693.0 | 5,693.0 | 5,695.0 | 5,175.0 | 5,175.0 | 5,374.0 | 5,628.0 | 5,925.0 | 5,129.0 | 5,729.0 | 5,343.0 | 5,315.0 | 5,320.0 | 5,432.0 | 5,645.0 | 5,796.0 | 4,471.0 | 4,470.0 | 4,458.0 | 4,396.0 | 5,033.0 | 5,027.0 | 4,390.0 | 3,397.0 | 3,396.0 | 3,400.0 |
| Net debt | 8,079.0 | 7,997.0 | 7,517.0 | 4,525.0 | 4,435.0 | 3,895.0 | 4,592.0 | 4,927.0 | 4,795.0 | 4,313.0 | 5,107.0 | 4,993.0 | 4,689.0 | 5,296.0 | 4,815.0 | 3,819.0 | 3,774.0 | 3,855.0 | ||||||||||||||||||||||
| Working Capital | 392.0 | 222.0 | 152.0 | 3,250.0 | 977.0 | 1,424.0 | 1,143.0 | 927.0 | 895.0 | (11.0) | (256.0) | 860.0 | 695.0 | 610.0 | 394.0 | 1,349.0 | 1,476.0 | |||||||||||||||||||||||
| Book Value | 2,544.0 | 2,410.0 | 2,327.0 | 1,968.0 | 1,641.0 | 1,703.0 | 1,326.0 | 802.0 | 521.0 | 724.0 | 362.0 | 234.0 | 116.0 | (443.0) | (316.0) | (40.0) | (358.0) | (496.0) | ||||||||||||||||||||||
| Tangible Book Value | (7,387.0) | (7,494.0) | (7,580.0) | (3,233.0) | (3,553.0) | (3,072.0) | (3,492.0) | (3,806.0) | (4,121.0) | (3,932.0) | (4,133.0) | (4,355.0) | (4,538.0) | (4,571.0) | (4,484.0) | (3,710.0) | (3,700.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.0 |
| 242.0 |
| 251.0 |
| 225.0 |
| 287.0 |
| 272.0 |
| 338.0 |
| 324.0 |
| 364.0 |
| 354.0 |
| 350.0 |
| 330.0 |
| 343.0 |
| 832.0 |
| 873.0 |
| 829.0 |
| 755.0 |
| 635.0 |
| 626.0 |
| 574.0 |
| 593.0 |
| 650.0 |
| 740.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,660.0 |
| 3,942.0 |
| 4,327.0 |
| 3,971.0 |
| 4,086.0 |
| 4,481.0 |
| 4,178.0 |
| 4,154.0 |
| 3,831.0 |
| 3,714.0 |
| 4,272.0 |
| 3,664.0 |
| 3,581.0 |
| 3,621.0 |
| 3,950.0 |
| 3,336.0 |
| 3,073.0 |
| 3,468.0 |
| 3,547.0 |
| 4,001.0 |
| 4,787.0 |
| 5,632.0 |
| 5,884.0 |
| 6,879.0 |
| - |
| - |
| - |
| - |
| 1,450.0 |
| 1,484.0 |
| 1,417.0 |
| 1,385.0 |
| 1,348.0 |
| 1,363.0 |
| 1,698.0 |
| 1,660.0 |
| 1,646.0 |
| 1,593.0 |
| 1,557.0 |
| 1,507.0 |
| 1,450.0 |
| 1,678.0 |
| 1,650.0 |
| 1,615.0 |
| 1,726.0 |
| 1,702.0 |
| 1,700.0 |
| - |
| - |
| - |
| - |
| 932.0 |
| 992.0 |
| 963.0 |
| 940.0 |
| 937.0 |
| 895.0 |
| 892.0 |
| 895.0 |
| 900.0 |
| 856.0 |
| 889.0 |
| 820.0 |
| 789.0 |
| 778.0 |
| 997.0 |
| 467.0 |
| 542.0 |
| 530.0 |
| 549.0 |
| 168.0 |
| 158.0 |
| 154.0 |
| 157.0 |
| 154.0 |
| 159.0 |
| 159.0 |
| 175.0 |
| 163.0 |
| 169.0 |
| 176.0 |
| 172.0 |
| 174.0 |
| 247.0 |
| 249.0 |
| 237.0 |
| 238.0 |
| 223.0 |
| 228.0 |
| 292.0 |
| 285.0 |
| 285.0 |
| 316.0 |
| 17.0 |
| 16.0 |
| 18.0 |
| 18.0 |
| 21.0 |
| 20.0 |
| 19.0 |
| 17.0 |
| 17.0 |
| 12.0 |
| 14.0 |
| 14.0 |
| 9.0 |
| 13.0 |
| 14.0 |
| 14.0 |
| 17.0 |
| 10.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| 2,219.0 |
| 2,207.0 |
| 2,123.0 |
| 2,075.0 |
| 2,067.0 |
| 2,006.0 |
| 1,852.0 |
| 1,860.0 |
| 1,514.0 |
| 1,541.0 |
| 1,528.0 |
| 1,535.0 |
| 938.0 |
| 932.0 |
| 737.0 |
| 728.0 |
| 597.0 |
| 590.0 |
| 423.0 |
| 423.0 |
| 390.0 |
| 383.0 |
| 1,180.0 |
| 1,234.0 |
| 1,268.0 |
| 1,242.0 |
| 1,242.0 |
| 1,327.0 |
| 1,331.0 |
| 1,332.0 |
| 1,416.0 |
| 1,230.0 |
| 1,297.0 |
| 1,340.0 |
| 1,436.0 |
| 861.0 |
| 896.0 |
| 878.0 |
| 821.0 |
| 824.0 |
| 669.0 |
| 50.0 |
| 52.0 |
| 38.0 |
| 23.0 |
| 430.0 |
| 448.0 |
| 468.0 |
| 472.0 |
| 462.0 |
| 521.0 |
| 554.0 |
| 561.0 |
| 567.0 |
| 593.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 955.0 |
| 966.0 |
| 876.0 |
| 922.0 |
| 918.0 |
| 943.0 |
| 866.0 |
| 913.0 |
| 953.0 |
| 985.0 |
| 949.0 |
| 945.0 |
| 973.0 |
| 1,023.0 |
| 2,115.0 |
| - |
| 2,219.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 481.0 |
| 482.0 |
| 437.0 |
| 417.0 |
| 393.0 |
| 422.0 |
| 333.0 |
| 364.0 |
| 357.0 |
| 344.0 |
| 444.0 |
| 420.0 |
| 412.0 |
| 333.0 |
| 201.0 |
| 197.0 |
| 200.0 |
| 1,061.0 |
| 884.0 |
| 183.0 |
| 160.0 |
| 157.0 |
| 145.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,131.0 |
| 10,423.0 |
| 10,876.0 |
| 10,361.0 |
| 10,374.0 |
| 10,716.0 |
| 10,642.0 |
| 10,373.0 |
| 9,974.0 |
| 9,993.0 |
| 9,409.0 |
| 8,963.0 |
| 8,881.0 |
| 9,051.0 |
| 8,208.0 |
| 8,618.0 |
| 8,140.0 |
| 8,463.0 |
| 8,467.0 |
| 9,049.0 |
| 8,086.0 |
| 9,160.0 |
| 9,425.0 |
| 10,423.0 |
| 12.0 |
| 212.0 |
| 517.0 |
| 814.0 |
| 16.0 |
| 617.0 |
| 28.0 |
| 28.0 |
| 31.0 |
| 337.0 |
| 347.0 |
| 492.0 |
| 52.0 |
| 47.0 |
| 44.0 |
| 4.0 |
| 5.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 1,416.0 |
| 1,419.0 |
| 1,554.0 |
| 1,359.0 |
| 1,294.0 |
| 1,278.0 |
| 1,449.0 |
| 1,223.0 |
| 1,187.0 |
| 1,158.0 |
| 1,263.0 |
| 1,127.0 |
| 1,049.0 |
| 1,069.0 |
| 0.0 |
| 469.0 |
| 473.0 |
| 439.0 |
| 361.0 |
| 399.0 |
| 363.0 |
| 335.0 |
| 339.0 |
| 355.0 |
| 129.0 |
| 135.0 |
| 126.0 |
| 123.0 |
| 123.0 |
| 119.0 |
| 122.0 |
| 118.0 |
| 118.0 |
| 116.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,181.0 |
| 1,311.0 |
| 1,205.0 |
| 1,171.0 |
| 1,256.0 |
| 1,356.0 |
| 1,259.0 |
| 1,117.0 |
| 1,235.0 |
| 1,210.0 |
| 1,168.0 |
| 1,096.0 |
| 1,072.0 |
| 2,286.0 |
| 2,043.0 |
| 1,908.0 |
| 2,111.0 |
| 1,631.0 |
| 1,604.0 |
| 1,582.0 |
| 1,550.0 |
| 1,536.0 |
| 1,706.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,063.0 |
| 3,184.0 |
| 3,095.0 |
| 3,489.0 |
| 3,312.0 |
| 3,480.0 |
| 3,879.0 |
| 3,439.0 |
| 3,656.0 |
| 2,876.0 |
| 2,979.0 |
| 3,096.0 |
| 3,088.0 |
| 2,922.0 |
| 3,096.0 |
| 2,931.0 |
| 2,563.0 |
| 2,385.0 |
| 2,668.0 |
| 2,045.0 |
| 2,032.0 |
| 2,029.0 |
| 1,971.0 |
| 1,977.0 |
| 2,250.0 |
| 313.0 |
| 340.0 |
| 356.0 |
| 402.0 |
| 401.0 |
| 385.0 |
| 458.0 |
| 497.0 |
| 499.0 |
| 504.0 |
| 553.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 296.0 |
| 280.0 |
| 283.0 |
| 266.0 |
| 263.0 |
| 264.0 |
| 274.0 |
| 253.0 |
| 263.0 |
| 239.0 |
| 214.0 |
| 159.0 |
| 180.0 |
| 167.0 |
| 169.0 |
| 158.0 |
| 115.0 |
| 115.0 |
| 149.0 |
| 113.0 |
| 116.0 |
| 121.0 |
| 141.0 |
| 139.0 |
| 176.0 |
| 180.0 |
| 179.0 |
| 175.0 |
| 171.0 |
| 184.0 |
| 172.0 |
| 180.0 |
| 222.0 |
| 201.0 |
| 234.0 |
| 240.0 |
| 248.0 |
| 115.0 |
| 142.0 |
| 140.0 |
| 121.0 |
| 120.0 |
| 141.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,265.0 |
| 2,286.0 |
| 2,363.0 |
| 2,226.0 |
| 2,213.0 |
| 2,198.0 |
| 2,276.0 |
| 2,190.0 |
| 2,233.0 |
| 2,264.0 |
| 2,300.0 |
| 2,175.0 |
| 2,153.0 |
| 2,190.0 |
| 2,585.0 |
| 2,450.0 |
| 2,378.0 |
| 2,355.0 |
| 2,072.0 |
| 2,131.0 |
| 1,969.0 |
| 1,973.0 |
| 1,962.0 |
| 2,011.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,475.0 |
| 10,901.0 |
| 11,417.0 |
| 11,101.0 |
| 11,189.0 |
| 11,646.0 |
| 11,325.0 |
| 11,457.0 |
| 10,928.0 |
| 11,083.0 |
| 10,685.0 |
| 10,358.0 |
| 10,373.0 |
| 10,590.0 |
| 9,935.0 |
| 9,436.0 |
| 9,177.0 |
| 9,415.0 |
| 9,145.0 |
| 9,186.0 |
| 8,384.0 |
| 7,337.0 |
| 7,331.0 |
| 7,657.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,080.0 |
| 1,127.0 |
| 1,008.0 |
| 1,017.0 |
| 1,074.0 |
| 1,239.0 |
| 1,220.0 |
| 1,051.0 |
| 963.0 |
| 1,051.0 |
| 788.0 |
| 627.0 |
| 531.0 |
| 467.0 |
| 981.0 |
| 970.0 |
| 1,148.0 |
| 1,080.0 |
| 1,597.0 |
| 1,689.0 |
| 3,485.0 |
| 3,412.0 |
| 3,410.0 |
| (2,379.0) |
| (2,388.0) |
| (2,410.0) |
| (2,446.0) |
| (2,433.0) |
| (2,475.0) |
| (2,566.0) |
| (2,440.0) |
| (2,759.0) |
| (2,737.0) |
| (2,724.0) |
| (2,765.0) |
| (2,571.0) |
| (2,580.0) |
| (2,508.0) |
| (2,562.0) |
| (2,126.0) |
| (2,264.0) |
| (2,317.0) |
| (1,888.0) |
| (1,845.0) |
| (2,006.0) |
| (1,985.0) |
| (1,913.0) |
| (1,855.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| 17.0 |
| 16.0 |
| 15.0 |
| 18.0 |
| 17.0 |
| 17.0 |
| 16.0 |
| 18.0 |
| 17.0 |
| 16.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 12.0 |
| 13.0 |
| 12.0 |
| 11.0 |
| 10.0 |
| 9.0 |
| 8.0 |
| 8.0 |
| 31.0 |
| (358.0) |
| (496.0) |
| (558.0) |
| (756.0) |
| (830.0) |
| (948.0) |
| (700.0) |
| (1,101.0) |
| (970.0) |
| (1,108.0) |
| (1,293.0) |
| (1,411.0) |
| (1,507.0) |
| (1,554.0) |
| (1,742.0) |
| (830.0) |
| (1,050.0) |
| (964.0) |
| (689.0) |
| (147.0) |
| (307.0) |
| 1,815.0 |
| 2,086.0 |
| 2,735.0 |
| (541.0) |
| (740.0) |
| (815.0) |
| (930.0) |
| (683.0) |
| (1,084.0) |
| (954.0) |
| (1,090.0) |
| (1,276.0) |
| (1,395.0) |
| (1,492.0) |
| (1,539.0) |
| (1,727.0) |
| (818.0) |
| (1,037.0) |
| (952.0) |
| (678.0) |
| (137.0) |
| (298.0) |
| 1,823.0 |
| 2,094.0 |
| 2,766.0 |
| 3,921.0 |
| 4,367.0 |
| 4,287.0 |
| 4,253.0 |
| 4,128.0 |
| 4,591.0 |
| 4,390.0 |
| 4,429.0 |
| 4,074.0 |
| 4,593.0 |
| 4,767.0 |
| 5,001.0 |
| 3,266.0 |
| 3,817.0 |
| 3,647.0 |
| 3,383.0 |
| 3,441.0 |
| 3,040.0 |
| 1,914.0 |
| 23.0 |
| (225.0) |
| (800.0) |
| 847.0 |
| 838.0 |
| 659.0 |
| 606.0 |
| 602.0 |
| 739.0 |
| 498.0 |
| 955.0 |
| 735.0 |
| 1,176.0 |
| 576.0 |
| 659.0 |
| 525.0 |
| 1,019.0 |
| 773.0 |
| 688.0 |
| 800.0 |
| 1,502.0 |
| 1,969.0 |
| 2,758.0 |
| 3,661.0 |
| 3,907.0 |
| 4,629.0 |
| (558.0) |
| (756.0) |
| (830.0) |
| (948.0) |
| (700.0) |
| (1,101.0) |
| (970.0) |
| (1,108.0) |
| (1,293.0) |
| (1,411.0) |
| (1,507.0) |
| (1,554.0) |
| (1,742.0) |
| (830.0) |
| (1,050.0) |
| (964.0) |
| (689.0) |
| (147.0) |
| (307.0) |
| 1,815.0 |
| 2,086.0 |
| 2,735.0 |
| (3,897.0) |
| (4,011.0) |
| (4,231.0) |
| (4,195.0) |
| (4,265.0) |
| (4,094.0) |
| (4,438.0) |
| (4,154.0) |
| (4,384.0) |
| (4,037.0) |
| (4,249.0) |
| (4,375.0) |
| (4,525.0) |
| (3,541.0) |
| (2,658.0) |
| (2,665.0) |
| (2,513.0) |
| (2,110.0) |
| (1,406.0) |
| (780.0) |
| 1,340.0 |
| 1,658.0 |
| 2,329.0 |