| (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 | 604.0 | 592.0 | 453.0 | 502.0 | 393.0 | 2,745.0 | 332.0 | 545.0 | 377.0 | 403.0 | 301.0 | 427.0 | 398.0 | 497.0 | 506.0 | 315.0 | 594.0 | ||
| Restricted Cash | 210.0 | 31.0 | 20.0 | 22.0 | 29.0 | 37.0 | 30.0 | 41.0 | 22.0 | 15.0 | 56.0 | 49.0 | 84.0 | 85.0 | 34.0 | 60.0 | 30.0 | - | |
| Short Term Investments | - | - | - | - | - | - | 291.0 | 268.0 | 235.0 | 245.0 | 201.0 | 174.0 | 189.0 | 223.0 | 279.0 | 253.0 | 308.0 | ||
| Cash And Short Term Investments | 604.0 | 592.0 | 453.0 | 502.0 | 393.0 | 2,745.0 | 623.0 | 813.0 | 612.0 | 648.0 | 502.0 | 601.0 | 587.0 | 720.0 | 785.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 943.0 | 1,022.0 | 929.0 | 677.0 | 588.0 | 566.0 | 422.0 | 384.0 | 356.0 | 429.0 | 316.0 | 389.0 | 393.0 | 333.0 | 308.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,473.0 | 1,199.0 | 1,238.0 | 1,091.0 | 1,023.0 | 1,032.0 | 870.0 | 800.0 | 905.0 | 919.0 | 830.0 | 760.0 | 727.0 | 612.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 8,573.0 | 9,081.0 | 10,163.0 | 4,735.0 | 4,812.0 | 5,541.0 | 2,996.0 | 2,956.0 | 3,727.0 | 3,603.0 | 2,364.0 | 2,297.0 | 2,589.0 | 1,840.0 | 2,072.0 | ||||
| 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 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 9,004.0 | 9,979.0 | 10,951.0 | 5,399.0 | 6,329.0 | 6,138.0 | 3,387.0 | 4,430.0 | 4,805.0 | 3,603.0 | 2,364.0 | 2,297.0 | 2,634.0 | 1,976.0 | 2,117.0 | 2,321.0 | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 515.0 | 604.0 | 470.0 | 732.0 | 690.0 | 592.0 | 266.0 | 416.0 | 388.0 | 453.0 | 5,340.0 | 5,347.0 | 373.0 | 502.0 | 301.0 | |||||||||||||||||||||||||
| 374.0 |
| 1,325.0 |
| - |
| - |
| - |
| 568.0 |
| 902.0 |
| 374.0 |
| 1,325.0 |
| 298.0 |
| 301.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 376.0 | 293.0 | 231.0 | 201.0 | 294.0 | 175.0 | 219.0 | 390.0 | 532.0 | 167.0 | 158.0 | 151.0 | 126.0 | 112.0 | 110.0 | 93.0 | 58.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,003.0 | 7,786.0 | 9,096.0 | 8,604.0 | 7,423.0 | 7,660.0 | 4,290.0 | 6,370.0 | 5,510.0 | 4,560.0 | 3,260.0 | 3,400.0 | 3,163.0 | 1,492.0 | 6,581.0 | 8,510.0 | 3,370.0 | - | - |
| 585.0 |
| 528.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 745.0 | 606.0 | 662.0 | 559.0 | 514.0 | 557.0 | 486.0 | 424.0 | 505.0 | 557.0 | 507.0 | 468.0 | 459.0 | 401.0 | 392.0 | 364.0 | - | - | - |
| Property,Plant & Equipment Net | 728.0 | 593.0 | 576.0 | 532.0 | 509.0 | 475.0 | 384.0 | 376.0 | 400.0 | 362.0 | 323.0 | 292.0 | 268.0 | 211.0 | 193.0 | 164.0 | 164.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 512.0 | 417.0 | 380.0 | 390.0 | 363.0 | 216.0 | 156.0 | 135.0 | 131.0 | 124.0 | 72.0 | 25.0 | 30.0 | 13.0 | - | - | - | - | - |
| Goodwill | 14,371.0 | 13,957.0 | 14,112.0 | 8,099.0 | 8,433.0 | 6,850.0 | 6,366.0 | 6,363.0 | 6,586.0 | 6,027.0 | 5,395.0 | 5,538.0 | 6,186.0 | 5,335.0 | 5,061.0 | 5,127.0 | 4,800.0 | - | - |
| Intangible Assets | 6,511.0 | 6,905.0 | 7,443.0 | 2,581.0 | 2,813.0 | 2,255.0 | 2,249.0 | 2,300.0 | 2,468.0 | 2,094.0 | 1,959.0 | 2,077.0 | 2,386.0 | 1,650.0 | 1,648.0 | 1,719.0 | 1,631.0 | - | - |
| Operating Lease Right Of Use Assets | 447.0 | 375.0 | 402.0 | 444.0 | 366.0 | 381.0 | 346.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 27.0 | 14.0 | 7.0 | 3.0 | 2.0 | 3.0 | 1.0 | 4.0 | 14.0 | 717.0 | 643.0 | 536.0 | 404.0 | 294.0 | 392.0 | 433.0 | 504.0 | - | - |
| Other Non-Current Assets | 993.0 | 779.0 | 665.0 | 608.0 | 571.0 | 358.0 | 289.0 | 291.0 | 390.0 | 390.0 | 281.0 | 228.0 | 170.0 | 125.0 | 119.0 | 149.0 | 173.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 31,053.0 | 30,395.0 | 32,294.0 | 20,868.0 | 20,115.0 | 17,979.0 | 13,924.0 | 15,700.0 | 15,354.0 | 13,411.0 | 11,861.0 | 12,071.0 | 12,563.0 | 9,132.0 | 14,091.0 | 16,207.0 | 10,722.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | 431.0 | 898.0 | 788.0 | 664.0 | 1,517.0 | 597.0 | 391.0 | 1,474.0 | 1,078.0 | 0.0 | - | - | 45.0 | 136.0 | 45.0 | 140.0 | 225.0 | - | - |
| Deferred Revenue Current | 785.0 | 711.0 | 594.0 | 357.0 | 329.0 | 235.0 | 211.0 | 194.0 | 161.0 | 162.0 | 127.0 | 177.0 | 151.0 | 139.0 | 124.0 | 122.0 | 105.0 | - | - |
| Operating Lease Liabilities Current | 60.0 | 55.0 | 62.0 | 54.0 | 37.0 | 46.0 | 61.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 364.0 | 325.0 | 303.0 | 243.0 | 252.0 | 227.0 | 188.0 | 199.0 | 170.0 | 207.0 | 171.0 | 143.0 | 154.0 | 111.0 | 132.0 | 122.0 | 114.0 | - | - |
| Other Current Liabilities | 259.0 | 215.0 | 146.0 | 122.0 | 115.0 | 121.0 | 161.0 | 253.0 | 130.0 | 129.0 | 138.0 | 116.0 | 141.0 | 119.0 | 112.0 | 119.0 | 71.0 | - | - |
| Total Current Liabilities | 7,961.0 | 7,902.0 | 9,025.0 | 8,835.0 | 7,872.0 | 4,924.0 | 4,227.0 | 6,570.0 | 5,234.0 | 4,082.0 | 2,920.0 | 2,980.0 | 2,800.0 | 1,018.0 | 6,038.0 | 8,231.0 | 2,854.0 | - | - |
| 2,181.0 |
| 1,867.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 462.0 | 388.0 | 417.0 | 452.0 | 386.0 | 389.0 | 331.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 87.0 | 126.0 | 171.0 | 200.0 | 215.0 | 143.0 | 156.0 | 154.0 | 170.0 | 160.0 | - | - |
| Deferred Tax Liabilities | 1,584.0 | 1,594.0 | 1,642.0 | 456.0 | 406.0 | 502.0 | 552.0 | 501.0 | 225.0 | 720.0 | 626.0 | 626.0 | 708.0 | 713.0 | 670.0 | 698.0 | 683.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 241.0 | 230.0 | 220.0 | 226.0 | 234.0 | 187.0 | 179.0 | 224.0 | 162.0 | 144.0 | 142.0 | 159.0 | 153.0 | 196.0 | 171.0 | 198.0 | 199.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 18,821.0 | 19,195.0 | 21,467.0 | 14,704.0 | 13,710.0 | 11,543.0 | 8,285.0 | 10,251.0 | 9,474.0 | 8,720.0 | 6,252.0 | 6,277.0 | 6,393.0 | 3,923.0 | 9,105.0 | 11,478.0 | 5,763.0 | - | - |
| 2.0 |
| - |
| - |
| Additional Paid In Capital | 5,122.0 | 5,530.0 | 5,496.0 | 1,445.0 | 1,949.0 | 2,547.0 | 2,632.0 | 2,716.0 | 3,024.0 | 3,104.0 | 3,011.0 | 3,222.0 | 4,278.0 | 3,771.0 | 3,793.0 | 3,780.0 | 3,736.0 | - | - |
| Retained Earnings | 9,588.0 | 8,401.0 | 7,825.0 | 7,207.0 | 6,465.0 | 5,628.0 | 5,027.0 | 4,558.0 | 3,963.0 | 3,479.0 | 3,571.0 | 3,292.0 | 2,976.0 | 2,678.0 | 2,391.0 | 2,004.0 | 1,610.0 | - | - |
| Accumulated Other Comprehensive Income | (1,773.0) | (2,099.0) | (1,924.0) | (1,991.0) | (1,587.0) | (1,368.0) | (1,686.0) | (1,530.0) | (862.0) | (979.0) | (864.0) | (682.0) | (67.0) | (185.0) | (350.0) | (272.0) | (406.0) | - | - |
| Treasury Stock | - | - | - | - | 437.0 | 376.0 | 336.0 | 297.0 | 247.0 | 176.0 | 111.0 | 41.0 | 1,005.0 | 1,058.0 | 860.0 | 796.0 | 10.0 | - | - |
| Minority Interest | 5.0 | 9.0 | 11.0 | 13.0 | 10.0 | 3.0 | 0.0 | - | - | - | - | 1.0 | - | 1.0 | 10.0 | 11.0 | 12.0 | - | - |
| Total Stockholders Equity | 12,227.0 | 11,191.0 | 10,816.0 | 6,151.0 | 6,395.0 | 6,433.0 | 5,639.0 | 5,449.0 | 5,880.0 | 5,430.0 | 5,609.0 | 5,793.0 | 6,184.0 | 5,208.0 | 4,976.0 | 4,718.0 | 4,932.0 | 4,303.0 | 2,207.0 |
| Total Equity | 12,232.0 | 11,200.0 | 10,827.0 | 6,164.0 | 6,405.0 | 6,436.0 | 5,639.0 | 5,449.0 | 5,880.0 | 5,428.0 | 5,609.0 | 5,794.0 | 6,184.0 | 5,209.0 | 4,986.0 | 4,729.0 | 4,944.0 | 4,303.0 | 2,207.0 |
| 2,092.0 |
| - |
| - |
| Net debt | 8,400.0 | 9,387.0 | 10,498.0 | 4,897.0 | 5,936.0 | 3,393.0 | 2,764.0 | 3,617.0 | 4,193.0 | 2,955.0 | 1,862.0 | 1,696.0 | 2,047.0 | 1,256.0 | 1,332.0 | 1,753.0 | 1,190.0 | - | - |
| Working Capital | 42.0 | (116.0) | 71.0 | (231.0) | (449.0) | 2,736.0 | 63.0 | (200.0) | 276.0 | 478.0 | 340.0 | 420.0 | 363.0 | 474.0 | 543.0 | 279.0 | 516.0 | - | - |
| Book Value | 12,227.0 | 11,191.0 | 10,816.0 | 6,151.0 | 6,395.0 | 6,433.0 | 5,639.0 | 5,449.0 | 5,880.0 | 5,430.0 | 5,609.0 | 5,793.0 | 6,184.0 | 5,208.0 | 4,976.0 | 4,718.0 | 4,932.0 | 4,303.0 | 2,207.0 |
| Tangible Book Value | (8,655.0) | (9,671.0) | (10,739.0) | (4,529.0) | (4,851.0) | (2,672.0) | (2,976.0) | (3,214.0) | (3,174.0) | (2,691.0) | (1,745.0) | (1,822.0) | (2,388.0) | (1,777.0) | (1,733.0) | (2,128.0) | (1,499.0) | - | - |
| 454.0 |
| 486.0 |
| 393.0 |
| 303.0 |
| 390.0 |
| 774.0 |
| 2,745.0 |
| 584.0 |
| 711.0 |
| 1,015.0 |
| 332.0 |
| 304.0 |
| 333.0 |
| 472.0 |
| 545.0 |
| 324.0 |
| 322.0 |
| 405.0 |
| 377.0 |
| 530.0 |
| 356.0 |
| 386.0 |
| 403.0 |
| 257.0 |
| - |
| Restricted Cash | 49.0 | 210.0 | 227.0 | 195.0 | 18.0 | 31.0 | 42.0 | 24.0 | 21.0 | 20.0 | 25.0 | 23.0 | 57.0 | 22.0 | 51.0 | 30.0 | 31.0 | 29.0 | 29.0 | 40.0 | 38.0 | 37.0 | 33.0 | 30.0 | 29.0 | 30.0 | 29.0 | 30.0 | 67.0 | 41.0 | 52.0 | 34.0 | 24.0 | 22.0 | 21.0 | 18.0 | 78.0 | 15.0 | 19.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 254.0 | 291.0 | 201.0 | 259.0 | 220.0 | 268.0 | 202.0 | 313.0 | 224.0 | 235.0 | 207.0 | 300.0 | 220.0 | 245.0 | 238.0 | - |
| Cash And Short Term Investments | 515.0 | 604.0 | 470.0 | 732.0 | 690.0 | 592.0 | 266.0 | 416.0 | 388.0 | 453.0 | 5,340.0 | 5,347.0 | 373.0 | 502.0 | 301.0 | 454.0 | 486.0 | 393.0 | 303.0 | 390.0 | 774.0 | 2,745.0 | 584.0 | 711.0 | 1,269.0 | 623.0 | 505.0 | 592.0 | 692.0 | 813.0 | 526.0 | 635.0 | 629.0 | 612.0 | 737.0 | 656.0 | 606.0 | 648.0 | 495.0 | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 985.0 | 943.0 | 865.0 | 896.0 | 986.0 | 1,022.0 | 944.0 | 960.0 | 925.0 | 929.0 | 595.0 | 597.0 | 666.0 | 677.0 | 638.0 | 652.0 | 621.0 | 588.0 | 552.0 | 559.0 | 574.0 | 566.0 | 504.0 | 523.0 | 568.0 | 422.0 | 399.0 | 415.0 | 447.0 | 384.0 | 356.0 | 405.0 | 486.0 | 356.0 | 320.0 | 392.0 | 467.0 | 429.0 | 349.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 388.0 | 376.0 | 232.0 | 227.0 | 237.0 | 293.0 | 239.0 | 189.0 | 219.0 | 231.0 | 184.0 | 189.0 | 192.0 | 201.0 | 225.0 | 233.0 | 245.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,374.0 | 8,003.0 | 7,597.0 | 7,352.0 | 7,818.0 | 7,786.0 | 7,558.0 | 7,309.0 | 7,321.0 | 9,096.0 | 12,351.0 | 13,578.0 | 8,540.0 | 8,604.0 | 10,851.0 | 10,218.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 739.0 | 728.0 | 689.0 | 656.0 | 621.0 | 593.0 | 584.0 | 556.0 | 575.0 | 576.0 | 542.0 | 536.0 | 529.0 | 532.0 | 518.0 | 514.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 538.0 | 512.0 | 491.0 | 467.0 | 444.0 | 417.0 | 408.0 | 407.0 | 405.0 | 380.0 | 378.0 | 390.0 | 401.0 | 390.0 | 384.0 | 377.0 | 369.0 | |||||||||||||||||||||||
| Goodwill | 14,307.0 | 14,371.0 | 14,336.0 | 14,328.0 | 14,179.0 | 13,957.0 | 14,165.0 | 13,984.0 | 13,974.0 | 14,112.0 | 7,988.0 | 8,020.0 | 8,103.0 | 8,099.0 | 7,946.0 | 8,151.0 | 8,338.0 | 8,433.0 | ||||||||||||||||||||||
| Intangible Assets | 6,376.0 | 6,511.0 | 6,620.0 | 6,741.0 | 6,830.0 | 6,905.0 | 7,072.0 | 7,171.0 | 7,291.0 | 7,443.0 | 2,446.0 | 2,490.0 | 2,545.0 | 2,581.0 | 2,583.0 | 2,670.0 | 2,751.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 485.0 | 447.0 | 440.0 | 441.0 | 381.0 | 375.0 | 388.0 | 400.0 | 400.0 | 402.0 | 397.0 | 410.0 | 427.0 | 444.0 | 448.0 | 462.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,020.0 | 993.0 | 972.0 | 865.0 | 818.0 | 779.0 | 793.0 | 790.0 | 706.0 | 665.0 | 626.0 | 623.0 | 631.0 | 608.0 | 595.0 | 581.0 | 575.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 27,301.0 | 31,053.0 | 30,654.0 | 30,383.0 | 30,647.0 | 30,395.0 | 30,560.0 | 30,210.0 | 30,267.0 | 32,294.0 | 24,350.0 | 25,657.0 | 20,775.0 | 20,868.0 | 22,941.0 | 22,596.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 431.0 | 431.0 | 431.0 | 500.0 | 400.0 | 898.0 | 499.0 | 548.0 | 224.0 | 788.0 | 0.0 | 140.0 | 347.0 | 664.0 | 799.0 | 1,020.0 | 1,098.0 | 1,517.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,093.0 | 785.0 | 719.0 | 848.0 | 981.0 | 711.0 | 663.0 | 736.0 | 866.0 | 594.0 | 451.0 | 558.0 | 664.0 | 357.0 | 415.0 | 512.0 | 619.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 72.0 | 60.0 | 56.0 | 57.0 | 55.0 | 55.0 | 59.0 | 63.0 | 62.0 | 62.0 | 57.0 | 58.0 | 57.0 | 54.0 | 54.0 | 56.0 | ||||||||||||||||||||||||
| Accrued Expenses | 209.0 | 364.0 | 313.0 | 280.0 | 198.0 | 325.0 | 314.0 | 213.0 | 188.0 | 303.0 | 211.0 | 156.0 | 157.0 | 243.0 | 205.0 | 161.0 | 168.0 | |||||||||||||||||||||||
| Other Current Liabilities | 160.0 | 259.0 | 236.0 | 154.0 | 187.0 | 215.0 | 229.0 | 234.0 | 184.0 | 146.0 | 146.0 | 140.0 | 173.0 | 122.0 | 158.0 | 140.0 | 157.0 | |||||||||||||||||||||||
| Total Current Liabilities | 4,391.0 | 7,961.0 | 7,705.0 | 7,657.0 | 7,971.0 | 7,902.0 | 7,933.0 | 7,791.0 | 7,393.0 | 9,025.0 | 7,048.0 | 8,511.0 | 8,704.0 | 8,835.0 | 11,335.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 8,526.0 | 8,573.0 | 8,667.0 | 8,678.0 | 8,926.0 | 9,081.0 | 9,359.0 | 9,249.0 | 9,765.0 | 10,163.0 | 9,703.0 | 9,792.0 | 4,762.0 | 4,735.0 | 4,573.0 | 4,696.0 | 4,800.0 | 4,812.0 | 5,447.0 | 5,480.0 | 5,455.0 | 5,541.0 | 3,571.0 | 3,482.0 | 2,962.0 | 2,996.0 | 2,939.0 | 3,022.0 | 2,328.0 | 2,956.0 | 3,072.0 | 3,079.0 | 3,155.0 | 3,727.0 | 3,589.0 | 3,058.0 | 3,242.0 | 3,603.0 | 3,689.0 | - |
| Operating Lease Liabilities Non-Current | 488.0 | 462.0 | 454.0 | 453.0 | 393.0 | 388.0 | 399.0 | 409.0 | 413.0 | 417.0 | 412.0 | 427.0 | 442.0 | 452.0 | 456.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,611.0 | 1,584.0 | 1,564.0 | 1,540.0 | 1,586.0 | 1,594.0 | 1,566.0 | 1,632.0 | 1,655.0 | 1,642.0 | 509.0 | 474.0 | 463.0 | 456.0 | 470.0 | 464.0 | 431.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 247.0 | 241.0 | 234.0 | 237.0 | 216.0 | 230.0 | 222.0 | 221.0 | 222.0 | 220.0 | 199.0 | 206.0 | 225.0 | 226.0 | 223.0 | 244.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 15,263.0 | 18,821.0 | 18,624.0 | 18,565.0 | 19,092.0 | 19,195.0 | 19,479.0 | 19,302.0 | 19,448.0 | 21,467.0 | 17,871.0 | 19,410.0 | 14,596.0 | 14,704.0 | 17,057.0 | 16,745.0 | ||||||||||||||||||||||||
| 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 | - |
| Additional Paid In Capital | 4,627.0 | 5,122.0 | 5,351.0 | 5,425.0 | 5,450.0 | 5,530.0 | 5,477.0 | 5,528.0 | 5,526.0 | 5,496.0 | 1,394.0 | 1,363.0 | 1,312.0 | 1,445.0 | 1,408.0 | 1,385.0 | ||||||||||||||||||||||||
| Retained Earnings | 9,954.0 | 9,588.0 | 9,223.0 | 8,955.0 | 8,658.0 | 8,401.0 | 8,184.0 | 8,016.0 | 7,932.0 | 7,825.0 | 7,755.0 | 7,569.0 | 7,411.0 | 7,207.0 | 7,064.0 | 6,869.0 | 6,660.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,807.0) | (1,773.0) | (1,847.0) | (1,869.0) | (1,896.0) | (2,099.0) | (1,952.0) | (2,011.0) | (2,044.0) | (1,924.0) | (2,102.0) | (2,119.0) | (2,006.0) | (1,991.0) | (2,092.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 510.0 | 509.0 | 489.0 | 437.0 | ||||||||||||||||||||||
| Minority Interest | 5.0 | 5.0 | 7.0 | 7.0 | 9.0 | 9.0 | 9.0 | 10.0 | 10.0 | 11.0 | 12.0 | 12.0 | 12.0 | 13.0 | 9.0 | 9.0 | 9.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 12,033.0 | 12,227.0 | 12,023.0 | 11,811.0 | 11,546.0 | 11,191.0 | 11,072.0 | 10,898.0 | 10,809.0 | 10,816.0 | 6,467.0 | 6,235.0 | 6,167.0 | 6,151.0 | 5,875.0 | 5,842.0 | ||||||||||||||||||||||||
| Total Equity | 12,038.0 | 12,232.0 | 12,030.0 | 11,818.0 | 11,555.0 | 11,200.0 | 11,081.0 | 10,908.0 | 10,819.0 | 10,827.0 | 6,479.0 | 6,247.0 | 6,179.0 | 6,164.0 | 5,884.0 | 5,851.0 | 6,022.0 | 6,405.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,957.0 | 9,004.0 | 9,098.0 | 9,178.0 | 9,326.0 | 9,979.0 | 9,858.0 | 9,797.0 | 9,989.0 | 10,951.0 | 9,703.0 | 9,932.0 | 5,109.0 | 5,399.0 | 5,372.0 | 5,716.0 | 5,898.0 | 6,329.0 | 5,927.0 | 5,701.0 | 5,890.0 | 5,541.0 | 3,571.0 | 3,482.0 | 4,108.0 | 3,385.0 | 3,478.0 | 3,489.0 | 3,567.0 | 4,430.0 | 3,880.0 | 3,847.0 | 4,115.0 | 4,705.0 | 3,743.0 | 3,552.0 | 3,621.0 | 3,603.0 | 3,709.0 | - |
| Net debt | 8,442.0 | 8,400.0 | 8,628.0 | 8,446.0 | 8,636.0 | 9,387.0 | 9,592.0 | 9,381.0 | 9,601.0 | 10,498.0 | 4,363.0 | 4,585.0 | 4,736.0 | 4,897.0 | 5,071.0 | 5,262.0 | 5,412.0 | 5,936.0 | ||||||||||||||||||||||
| Working Capital | (17.0) | 42.0 | (108.0) | (305.0) | (153.0) | (116.0) | (375.0) | (482.0) | (72.0) | 71.0 | 5,303.0 | 5,067.0 | (164.0) | (231.0) | (484.0) | (653.0) | (673.0) | |||||||||||||||||||||||
| Book Value | 12,033.0 | 12,227.0 | 12,023.0 | 11,811.0 | 11,546.0 | 11,191.0 | 11,072.0 | 10,898.0 | 10,809.0 | 10,816.0 | 6,467.0 | 6,235.0 | 6,167.0 | 6,151.0 | 5,875.0 | 5,842.0 | 6,013.0 | 6,395.0 | ||||||||||||||||||||||
| Tangible Book Value | (8,650.0) | (8,655.0) | (8,933.0) | (9,258.0) | (9,463.0) | (9,671.0) | (10,165.0) | (10,257.0) | (10,456.0) | (10,739.0) | (3,967.0) | (4,275.0) | (4,481.0) | (4,529.0) | (4,654.0) | (4,979.0) | (5,076.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 294.0 |
| 225.0 |
| 214.0 |
| 316.0 |
| 175.0 |
| 134.0 |
| 148.0 |
| 163.0 |
| 219.0 |
| 144.0 |
| 165.0 |
| 256.0 |
| 390.0 |
| 304.0 |
| 212.0 |
| 205.0 |
| 235.0 |
| 175.0 |
| 184.0 |
| 163.0 |
| 167.0 |
| 160.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,178.0 |
| 7,423.0 |
| 5,496.0 |
| 5,017.0 |
| 5,654.0 |
| 7,660.0 |
| 4,810.0 |
| 4,716.0 |
| 5,270.0 |
| 4,290.0 |
| 3,499.0 |
| 4,363.0 |
| 4,736.0 |
| 6,370.0 |
| 5,457.0 |
| 5,727.0 |
| 5,638.0 |
| 5,510.0 |
| 5,446.0 |
| 4,921.0 |
| 4,947.0 |
| 4,560.0 |
| 4,346.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 511.0 |
| 509.0 |
| 495.0 |
| 493.0 |
| 482.0 |
| 475.0 |
| 435.0 |
| 396.0 |
| 375.0 |
| 384.0 |
| 361.0 |
| 390.0 |
| 370.0 |
| 376.0 |
| 371.0 |
| 370.0 |
| 384.0 |
| 400.0 |
| 379.0 |
| 384.0 |
| 376.0 |
| 362.0 |
| 342.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 363.0 |
| 401.0 |
| 299.0 |
| 272.0 |
| 216.0 |
| 243.0 |
| 198.0 |
| 172.0 |
| 156.0 |
| 159.0 |
| 147.0 |
| 136.0 |
| 135.0 |
| 131.0 |
| 138.0 |
| 133.0 |
| 131.0 |
| 127.0 |
| 133.0 |
| 128.0 |
| 124.0 |
| 135.0 |
| - |
| 8,510.0 |
| 8,585.0 |
| 8,508.0 |
| 6,850.0 |
| 6,600.0 |
| 6,488.0 |
| 6,326.0 |
| 6,366.0 |
| 6,232.0 |
| 6,382.0 |
| 6,380.0 |
| 6,363.0 |
| 6,369.0 |
| 6,355.0 |
| 6,549.0 |
| 6,586.0 |
| 6,154.0 |
| 6,237.0 |
| 6,070.0 |
| 6,027.0 |
| 6,206.0 |
| 148.0 |
| 2,813.0 |
| 2,885.0 |
| 2,943.0 |
| 2,967.0 |
| 2,255.0 |
| 2,218.0 |
| 2,215.0 |
| 2,200.0 |
| 2,249.0 |
| 2,239.0 |
| 2,304.0 |
| 2,329.0 |
| 2,300.0 |
| 2,328.0 |
| 2,351.0 |
| 2,432.0 |
| 2,468.0 |
| 2,091.0 |
| 2,102.0 |
| 2,082.0 |
| 2,094.0 |
| 2,740.0 |
| - |
| 470.0 |
| 366.0 |
| 383.0 |
| 383.0 |
| 396.0 |
| 381.0 |
| 387.0 |
| 405.0 |
| 324.0 |
| 346.0 |
| 346.0 |
| 365.0 |
| 378.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 416.0 |
| 393.0 |
| 611.0 |
| 633.0 |
| 617.0 |
| 717.0 |
| 768.0 |
| - |
| 571.0 |
| 628.0 |
| 562.0 |
| 483.0 |
| 358.0 |
| 381.0 |
| 339.0 |
| 303.0 |
| 289.0 |
| 303.0 |
| 328.0 |
| 310.0 |
| 291.0 |
| 330.0 |
| 338.0 |
| 371.0 |
| 390.0 |
| 391.0 |
| 383.0 |
| 398.0 |
| 390.0 |
| 406.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,823.0 |
| 20,115.0 |
| 18,397.0 |
| 17,983.0 |
| 18,490.0 |
| 17,979.0 |
| 14,831.0 |
| 14,559.0 |
| 14,798.0 |
| 13,924.0 |
| 12,980.0 |
| 14,132.0 |
| 14,503.0 |
| 15,700.0 |
| 14,855.0 |
| 15,141.0 |
| 15,790.0 |
| 15,354.0 |
| 15,072.0 |
| 14,660.0 |
| 14,490.0 |
| 14,150.0 |
| 14,808.0 |
| - |
| 480.0 |
| 221.0 |
| 435.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1,146.0 |
| 389.0 |
| 539.0 |
| 467.0 |
| 1,239.0 |
| 1,474.0 |
| 808.0 |
| 768.0 |
| 960.0 |
| 978.0 |
| 154.0 |
| 494.0 |
| 379.0 |
| 0.0 |
| 20.0 |
| - |
| 329.0 |
| 380.0 |
| 451.0 |
| 519.0 |
| 235.0 |
| 290.0 |
| 351.0 |
| 416.0 |
| 211.0 |
| 267.0 |
| 333.0 |
| 402.0 |
| 194.0 |
| 257.0 |
| 310.0 |
| 386.0 |
| 161.0 |
| 204.0 |
| 265.0 |
| 322.0 |
| 162.0 |
| 216.0 |
| - |
| 58.0 |
| 37.0 |
| 42.0 |
| 43.0 |
| 45.0 |
| 46.0 |
| 42.0 |
| 57.0 |
| 58.0 |
| 61.0 |
| 60.0 |
| 61.0 |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.0 |
| 221.0 |
| 172.0 |
| 174.0 |
| 227.0 |
| 184.0 |
| 149.0 |
| 132.0 |
| 188.0 |
| 137.0 |
| 119.0 |
| 118.0 |
| 199.0 |
| 145.0 |
| 115.0 |
| 111.0 |
| 170.0 |
| 130.0 |
| 124.0 |
| 110.0 |
| 207.0 |
| 175.0 |
| - |
| 115.0 |
| 132.0 |
| 132.0 |
| 377.0 |
| 121.0 |
| 101.0 |
| 204.0 |
| 171.0 |
| 161.0 |
| 147.0 |
| 132.0 |
| 321.0 |
| 253.0 |
| 173.0 |
| 115.0 |
| 161.0 |
| 85.0 |
| 94.0 |
| 115.0 |
| 174.0 |
| 129.0 |
| 134.0 |
| - |
| 10,871.0 |
| 8,851.0 |
| 7,872.0 |
| 5,595.0 |
| 4,895.0 |
| 5,556.0 |
| 4,924.0 |
| 4,161.0 |
| 4,249.0 |
| 5,450.0 |
| 4,227.0 |
| 3,692.0 |
| 4,531.0 |
| 5,641.0 |
| 6,570.0 |
| 5,799.0 |
| 6,148.0 |
| 6,036.0 |
| 5,234.0 |
| 4,723.0 |
| 4,987.0 |
| 4,886.0 |
| 4,082.0 |
| 4,054.0 |
| - |
| 470.0 |
| 478.0 |
| 386.0 |
| 398.0 |
| 397.0 |
| 406.0 |
| 389.0 |
| 397.0 |
| 403.0 |
| 310.0 |
| 331.0 |
| 327.0 |
| 343.0 |
| 357.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.0 |
| 96.0 |
| 106.0 |
| 126.0 |
| 157.0 |
| 161.0 |
| 164.0 |
| 171.0 |
| 191.0 |
| - |
| 406.0 |
| 395.0 |
| 337.0 |
| 542.0 |
| 502.0 |
| 513.0 |
| 506.0 |
| 507.0 |
| 552.0 |
| 525.0 |
| 510.0 |
| 503.0 |
| 501.0 |
| 137.0 |
| 99.0 |
| 600.0 |
| 225.0 |
| 726.0 |
| 732.0 |
| 702.0 |
| 720.0 |
| 980.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 241.0 |
| 234.0 |
| 207.0 |
| 203.0 |
| 197.0 |
| 187.0 |
| 175.0 |
| 162.0 |
| 171.0 |
| 179.0 |
| 170.0 |
| 175.0 |
| 180.0 |
| 224.0 |
| 154.0 |
| 177.0 |
| 168.0 |
| 162.0 |
| 142.0 |
| 146.0 |
| 144.0 |
| 144.0 |
| 140.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,801.0 |
| 13,710.0 |
| 12,042.0 |
| 11,312.0 |
| 12,156.0 |
| 11,543.0 |
| 8,817.0 |
| 8,802.0 |
| 9,400.0 |
| 8,285.0 |
| 7,653.0 |
| 8,581.0 |
| 9,009.0 |
| 10,251.0 |
| 9,253.0 |
| 9,599.0 |
| 10,065.0 |
| 9,474.0 |
| 9,337.0 |
| 9,084.0 |
| 9,138.0 |
| 8,720.0 |
| 9,054.0 |
| - |
| 1,510.0 |
| 1,949.0 |
| 1,983.0 |
| 2,435.0 |
| 2,405.0 |
| 2,547.0 |
| 2,524.0 |
| 2,533.0 |
| 2,527.0 |
| 2,632.0 |
| 2,585.0 |
| 2,713.0 |
| 2,732.0 |
| 2,716.0 |
| 2,676.0 |
| 2,712.0 |
| 2,926.0 |
| 3,024.0 |
| 3,012.0 |
| 3,011.0 |
| 2,963.0 |
| 3,104.0 |
| 3,046.0 |
| - |
| 6,465.0 |
| 6,296.0 |
| 6,098.0 |
| 5,845.0 |
| 5,628.0 |
| 5,484.0 |
| 5,301.0 |
| 5,140.0 |
| 5,027.0 |
| 4,901.0 |
| 4,829.0 |
| 4,732.0 |
| 4,558.0 |
| 4,399.0 |
| 4,309.0 |
| 4,146.0 |
| 3,963.0 |
| 3,787.0 |
| 3,680.0 |
| 3,595.0 |
| 3,479.0 |
| 3,757.0 |
| - |
| (1,905.0) |
| (1,670.0) |
| (1,587.0) |
| (1,511.0) |
| (1,452.0) |
| (1,505.0) |
| (1,368.0) |
| (1,632.0) |
| (1,715.0) |
| (1,909.0) |
| (1,686.0) |
| (1,833.0) |
| (1,666.0) |
| (1,645.0) |
| (1,530.0) |
| (1,184.0) |
| (1,191.0) |
| (1,060.0) |
| (862.0) |
| (825.0) |
| (892.0) |
| (987.0) |
| (979.0) |
| (882.0) |
| - |
| 425.0 |
| 423.0 |
| 415.0 |
| 376.0 |
| 367.0 |
| 367.0 |
| 364.0 |
| 336.0 |
| 328.0 |
| 327.0 |
| 327.0 |
| 297.0 |
| 291.0 |
| 290.0 |
| 289.0 |
| 247.0 |
| 241.0 |
| 225.0 |
| 221.0 |
| 176.0 |
| 169.0 |
| - |
| 10.0 |
| 10.0 |
| 11.0 |
| 2.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,013.0 |
| 6,395.0 |
| 6,345.0 |
| 6,660.0 |
| 6,332.0 |
| 6,433.0 |
| 6,011.0 |
| 5,754.0 |
| 5,396.0 |
| 5,639.0 |
| 5,327.0 |
| 5,551.0 |
| 5,494.0 |
| 5,449.0 |
| 5,602.0 |
| 5,542.0 |
| 5,725.0 |
| 5,880.0 |
| 5,735.0 |
| 5,576.0 |
| 5,352.0 |
| 5,430.0 |
| 5,754.0 |
| - |
| 6,355.0 |
| 6,671.0 |
| 6,334.0 |
| 6,436.0 |
| 6,014.0 |
| 5,757.0 |
| 5,398.0 |
| 5,639.0 |
| 5,327.0 |
| 5,551.0 |
| 5,494.0 |
| 5,449.0 |
| 5,602.0 |
| 5,542.0 |
| 5,725.0 |
| 5,880.0 |
| 5,735.0 |
| 5,576.0 |
| 5,352.0 |
| 5,430.0 |
| 5,754.0 |
| - |
| 5,624.0 |
| 5,311.0 |
| 5,116.0 |
| 2,796.0 |
| 2,987.0 |
| 2,771.0 |
| 2,839.0 |
| 2,762.0 |
| 2,973.0 |
| 2,897.0 |
| 2,875.0 |
| 3,617.0 |
| 3,354.0 |
| 3,212.0 |
| 3,486.0 |
| 4,093.0 |
| 3,006.0 |
| 2,896.0 |
| 3,015.0 |
| 2,955.0 |
| 3,214.0 |
| - |
| (449.0) |
| (99.0) |
| 122.0 |
| 98.0 |
| 2,736.0 |
| 649.0 |
| 467.0 |
| (180.0) |
| 63.0 |
| (193.0) |
| (168.0) |
| (905.0) |
| (200.0) |
| (342.0) |
| (421.0) |
| (398.0) |
| 276.0 |
| 723.0 |
| (66.0) |
| 61.0 |
| 478.0 |
| 292.0 |
| - |
| 6,345.0 |
| 6,660.0 |
| 6,332.0 |
| 6,433.0 |
| 6,011.0 |
| 5,754.0 |
| 5,396.0 |
| 5,639.0 |
| 5,327.0 |
| 5,551.0 |
| 5,494.0 |
| 5,449.0 |
| 5,602.0 |
| 5,542.0 |
| 5,725.0 |
| 5,880.0 |
| 5,735.0 |
| 5,576.0 |
| 5,352.0 |
| 5,430.0 |
| 5,754.0 |
| - |
| (4,851.0) |
| (5,050.0) |
| (4,868.0) |
| (5,143.0) |
| (2,672.0) |
| (2,807.0) |
| (2,949.0) |
| (3,130.0) |
| (2,976.0) |
| (3,144.0) |
| (3,135.0) |
| (3,215.0) |
| (3,214.0) |
| (3,095.0) |
| (3,164.0) |
| (3,256.0) |
| (3,174.0) |
| (2,510.0) |
| (2,763.0) |
| (2,800.0) |
| (2,691.0) |
| (3,192.0) |
| - |