| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 2,812.0 | 1,487.0 | 2,690.0 | 1,601.0 | 639.0 | 1,105.0 | 600.0 | 638.0 | 1,714.0 | 1,292.0 | 571.0 | 577.0 | 438.0 | 438.0 | 329.0 | 377.0 | 238.0 | |||
| Restricted Cash | 194.0 | 159.0 | 730.0 | 1,840.0 | 677.0 | 441.0 | 508.0 | 4,615.0 | 269.0 | 237.0 | 244.0 | 228.0 | 215.0 | 149.0 | 88.0 | 111.0 | 134.0 | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 2,812.0 | 1,487.0 | 2,690.0 | 1,601.0 | 639.0 | 1,105.0 | 600.0 | 638.0 | 1,714.0 | 1,292.0 | 571.0 | 577.0 | 438.0 | 438.0 | 329.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 4,018.0 | 3,336.0 | 3,609.0 | 4,349.0 | 3,378.0 | 2,263.0 | 2,282.0 | 2,302.0 | 2,220.0 | 1,784.0 | 1,784.0 | 1,805.0 | 1,777.0 | 1,487.0 | 1,372.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 2,420.0 | 2,214.0 | 2,106.0 | 1,934.0 | 1,561.0 | 1,552.0 | 1,328.0 | 1,223.0 | 1,273.0 | 1,289.0 | 1,259.0 | 1,292.0 | 1,153.0 | 1,073.0 | 1,074.0 | 857.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 196,711.0 | 175,011.0 | 159,265.0 | 142,322.0 | 128,247.0 | 118,103.0 | 107,178.0 | 92,083.0 | 93,565.0 | 86,798.0 | 80,330.0 | 73,639.0 | 69,448.0 | 64,917.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 89,556.0 | 72,385.0 | 61,405.0 | 55,256.0 | 50,960.0 | 41,944.0 | 37,543.0 | 26,782.0 | 31,410.0 | 27,818.0 | 26,681.0 | 24,044.0 | 23,969.0 | 23,177.0 | 20,810.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 21.0 | 21.0 | 21.0 | 20.0 | 20.0 | 20.0 | 20.0 | 5.0 | 5.0 | 5.0 | 5.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 93,056.0 | 80,446.0 | 68,306.0 | 61,889.0 | 52,745.0 | 46,082.0 | 39,667.0 | 29,498.0 | 33,083.0 | 30,422.0 | 28,901.0 | 27,559.0 | 27,735.0 | 25,948.0 | 21,618.0 | 19,933.0 | ||||
| (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 | 1,998.0 | 2,812.0 | 2,391.0 | 1,728.0 | 2,419.0 | 1,487.0 | 2,263.0 | 1,551.0 | 1,642.0 | 2,690.0 | 1,568.0 | 1,577.0 | 2,275.0 | 1,601.0 | ||||||||||||||||||||||||||
| 238.0 |
| 290.0 |
| 620.0 |
| - |
| - |
| - |
| - |
| - |
| 377.0 |
| 238.0 |
| 238.0 |
| 290.0 |
| 620.0 |
| 1,509.0 |
| 1,431.0 |
| 1,443.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,171.0 | 1,438.0 | 1,335.0 | 789.0 | 1,166.0 | 804.0 | 1,576.0 | 551.0 | 632.0 | 528.0 | 476.0 | 439.0 | 403.0 | 342.0 | 300.0 | 325.0 | 409.0 | 305.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 140.0 | 452.0 | 1,009.0 | 0.0 | 0.0 | 335.0 | 0.0 | - | - | - | - | - |
| Total Current Assets | 13,584.0 | 11,951.0 | 15,361.0 | 13,490.0 | 9,288.0 | 7,382.0 | 7,408.0 | 6,393.0 | 7,181.0 | 7,409.0 | 6,795.0 | 6,944.0 | 5,842.0 | 5,237.0 | 4,872.0 | 5,258.0 | 4,337.0 | 5,392.0 | - | - |
| 57,552.0 |
| 54,221.0 |
| 50,169.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | 20,101.0 | 18,944.0 | 17,934.0 | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 156,197.0 | 138,852.0 | 125,776.0 | 111,059.0 | 99,348.0 | 91,803.0 | 82,010.0 | 70,334.0 | 72,289.0 | 66,912.0 | 61,386.0 | 55,705.0 | 52,720.0 | 49,413.0 | 42,490.0 | 39,075.0 | 36,078.0 | 32,411.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 5,528.0 | 6,118.0 | 6,156.0 | 6,582.0 | 6,159.0 | 5,728.0 | 7,453.0 | 6,748.0 | 2,321.0 | 1,767.0 | 1,063.0 | 663.0 | 422.0 | 262.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Goodwill | 4,849.0 | 4,866.0 | 5,091.0 | 4,854.0 | 4,844.0 | 4,254.0 | 4,204.0 | 891.0 | 764.0 | 779.0 | 778.0 | 147.0 | 149.0 | 151.0 | 147.0 | 117.0 | 113.0 | - | - | - |
| Intangible Assets | 1,630.0 | 1,578.0 | 1,556.0 | 623.0 | 606.0 | 558.0 | 417.0 | 573.0 | 1,149.0 | 1,110.0 | 1,064.0 | 362.0 | 91.0 | 96.0 | 115.0 | 277.0 | 253.0 | - | - | - |
| Operating Lease Right Of Use Assets | 442.0 | 372.0 | 396.0 | 386.0 | 547.0 | 535.0 | 499.0 | 133.0 | 141.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 210.0 | 235.0 | 417.0 | 461.0 | 293.0 | 264.0 | 139.0 | 113.0 | 153.0 | 106.0 | 0.0 | - | - | - |
| Other Non-Current Assets | 11,104.0 | 9,459.0 | 7,704.0 | 5,695.0 | 4,395.0 | 3,672.0 | 3,314.0 | 7,521.0 | 4,958.0 | 3,335.0 | 3,239.0 | 2,187.0 | 1,426.0 | 1,629.0 | 1,920.0 | 1,190.0 | 1,625.0 | 1,188.0 | - | - |
| Total Non-Current Assets | 199,137.0 | 178,193.0 | 162,128.0 | 145,445.0 | 131,624.0 | 120,302.0 | 110,283.0 | 26,975.0 | 18,493.0 | 15,672.0 | 14,298.0 | 11,956.0 | 10,744.0 | 9,789.0 | 9,826.0 | 8,661.0 | 8,043.0 | 7,018.0 | - | - |
| Total Assets | 212,721.0 | 190,144.0 | 177,489.0 | 158,935.0 | 140,912.0 | 127,684.0 | 117,691.0 | 103,702.0 | 97,963.0 | 90,474.0 | 82,479.0 | 74,605.0 | 69,007.0 | 64,439.0 | 57,188.0 | 52,994.0 | 48,458.0 | 44,821.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 3,500.0 | 8,061.0 | 6,901.0 | 6,633.0 | 1,785.0 | 4,138.0 | 2,124.0 | 2,716.0 | 1,673.0 | 2,604.0 | 2,220.0 | 3,515.0 | 3,766.0 | 2,771.0 | 808.0 | 1,920.0 | 569.0 | 1,388.0 | - | - |
| Deferred Revenue Current | 709.0 | 694.0 | 638.0 | 560.0 | 485.0 | 474.0 | 499.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 2,842.0 | 3,017.0 | 2,999.0 | 3,182.0 | 2,695.0 | 2,256.0 | 2,309.0 | 1,130.0 | 1,581.0 | 1,226.0 | 841.0 | 751.0 | 930.0 | 904.0 | 752.0 | 968.0 | 713.0 | 1,114.0 | - | - |
| Total Current Liabilities | 22,817.0 | 25,355.0 | 27,963.0 | 26,695.0 | 17,437.0 | 15,558.0 | 13,853.0 | 17,563.0 | 11,243.0 | 10,919.0 | 10,107.0 | 9,663.0 | 9,189.0 | 8,879.0 | 6,719.0 | 6,904.0 | 6,449.0 | 7,689.0 | - | - |
| 18,013.0 |
| 16,300.0 |
| 13,833.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 12,359.0 | 11,749.0 | 10,142.0 | 9,072.0 | 8,310.0 | 8,020.0 | 8,361.0 | 7,367.0 | 5,764.0 | 11,101.0 | 9,827.0 | 9,261.0 | 8,144.0 | 6,703.0 | 5,681.0 | 5,109.0 | 4,860.0 | 4,231.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4,219.0 | 3,480.0 | 2,762.0 | 2,696.0 | 2,468.0 | 2,242.0 | 1,831.0 | 1,449.0 | 2,281.0 | 2,049.0 | 2,005.0 | 1,676.0 | 1,257.0 | 1,454.0 | 1,424.0 | 1,417.0 | 1,412.0 | 2,006.0 | - | - |
| Total Non-Current Liabilities | 123,425.0 | 103,928.0 | 90,502.0 | 82,804.0 | 77,806.0 | 67,197.0 | 61,991.0 | 21,476.0 | 25,779.0 | 25,925.0 | 22,579.0 | 20,730.0 | 18,108.0 | 16,315.0 | 14,716.0 | 13,616.0 | 12,742.0 | 11,618.0 | - | - |
| Total Liabilities | 146,242.0 | 129,283.0 | 118,465.0 | 109,499.0 | 95,243.0 | 82,755.0 | 75,844.0 | 66,289.0 | 68,432.0 | 65,116.0 | 59,367.0 | 54,437.0 | 50,967.0 | 48,371.0 | 42,245.0 | 38,533.0 | 48,458.0 | 33,140.0 | - | - |
| 4.0 |
| 11,681.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 35,102.0 | 32,946.0 | 30,235.0 | 26,707.0 | 25,911.0 | 25,363.0 | 25,199.0 | 23,837.0 | 19,020.0 | 15,458.0 | 14,140.0 | 12,773.0 | 11,569.0 | 10,783.0 | 9,876.0 | 8,873.0 | 7,739.0 | - | - | - |
| Accumulated Other Comprehensive Income | (9.0) | (126.0) | (153.0) | (218.0) | 0.0 | (92.0) | (169.0) | (188.0) | 111.0 | (70.0) | (167.0) | (40.0) | 56.0 | (255.0) | (154.0) | 166.0 | 169.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 11,871.0 | 10,359.0 | 10,300.0 | 9,097.0 | 8,222.0 | 8,416.0 | 4,355.0 | 3,269.0 | 1,295.0 | 990.0 | 538.0 | 252.0 | 0.0 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 54,608.0 | 50,101.0 | 47,468.0 | 39,229.0 | 37,202.0 | 36,513.0 | 37,005.0 | 34,144.0 | 28,236.0 | 24,341.0 | 22,574.0 | 19,916.0 | 18,040.0 | 16,068.0 | 14,943.0 | 14,461.0 | 12,967.0 | 11,681.0 | 10,735.0 | 9,930.0 |
| Total Equity | 66,479.0 | 60,460.0 | 57,768.0 | 48,326.0 | 45,424.0 | 44,929.0 | 41,360.0 | 37,413.0 | 29,531.0 | 25,358.0 | 23,112.0 | 20,168.0 | 18,040.0 | 16,068.0 | 14,943.0 | 14,461.0 | 0.0 | 11,681.0 | 10,735.0 | 9,930.0 |
| 16,869.0 |
| 15,221.0 |
| - |
| - |
| Net debt | 90,244.0 | 78,959.0 | 65,616.0 | 60,288.0 | 52,106.0 | 44,977.0 | 39,067.0 | 28,860.0 | 31,369.0 | 29,130.0 | 28,330.0 | 26,982.0 | 27,297.0 | 25,510.0 | 21,289.0 | 19,556.0 | 16,631.0 | 14,983.0 | - | - |
| Working Capital | (9,233.0) | (13,404.0) | (12,602.0) | (13,205.0) | (8,149.0) | (8,176.0) | (6,445.0) | (11,170.0) | (4,062.0) | (3,510.0) | (3,312.0) | (2,719.0) | (3,347.0) | (3,642.0) | (1,847.0) | (1,646.0) | (2,112.0) | (2,297.0) | - | - |
| Book Value | 54,608.0 | 50,101.0 | 47,468.0 | 39,229.0 | 37,202.0 | 36,513.0 | 37,005.0 | 34,144.0 | 28,236.0 | 24,341.0 | 22,574.0 | 19,916.0 | 18,040.0 | 16,068.0 | 14,943.0 | 14,461.0 | 12,967.0 | 11,681.0 | 10,735.0 | 9,930.0 |
| Tangible Book Value | 48,129.0 | 43,657.0 | 40,821.0 | 33,752.0 | 31,752.0 | 31,701.0 | 32,384.0 | 32,680.0 | 26,323.0 | 22,452.0 | 20,732.0 | 19,407.0 | 17,800.0 | 15,821.0 | 14,681.0 | 14,067.0 | 12,601.0 | - | - | - |
| 2,508.0 |
| 2,861.0 |
| 1,477.0 |
| 639.0 |
| 692.0 |
| 884.0 |
| 1,462.0 |
| 1,105.0 |
| 1,961.0 |
| 1,009.0 |
| 3,335.0 |
| 600.0 |
| 1,131.0 |
| 1,019.0 |
| 972.0 |
| 638.0 |
| 497.0 |
| 478.0 |
| 550.0 |
| 1,714.0 |
| 1,381.0 |
| 642.0 |
| 600.0 |
| 1,292.0 |
| 681.0 |
| 730.0 |
| Restricted Cash | 477.0 | 194.0 | 323.0 | 254.0 | 131.0 | 159.0 | 311.0 | 551.0 | 571.0 | 730.0 | 1,210.0 | 1,177.0 | 1,914.0 | 1,840.0 | 1,459.0 | 1,632.0 | 1,261.0 | 677.0 | 312.0 | 549.0 | 703.0 | 441.0 | 476.0 | 427.0 | 499.0 | 508.0 | 427.0 | 684.0 | 369.0 | 4,615.0 | 224.0 | 258.0 | 358.0 | 269.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,998.0 | 2,812.0 | 2,391.0 | 1,728.0 | 2,419.0 | 1,487.0 | 2,263.0 | 1,551.0 | 1,642.0 | 2,690.0 | 1,568.0 | 1,577.0 | 2,275.0 | 1,601.0 | 2,508.0 | 2,861.0 | 1,477.0 | 639.0 | 692.0 | 884.0 | 1,462.0 | 1,105.0 | 1,961.0 | 1,009.0 | 3,335.0 | 600.0 | 1,131.0 | 1,019.0 | 972.0 | 638.0 | 497.0 | 478.0 | 550.0 | 1,714.0 | 1,381.0 | 642.0 | 600.0 | 1,292.0 | 681.0 | 730.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4,131.0 | 4,018.0 | 3,942.0 | 3,871.0 | 3,153.0 | 3,336.0 | 3,553.0 | 3,601.0 | 3,119.0 | 3,609.0 | 4,034.0 | 3,577.0 | 3,275.0 | 4,349.0 | 4,553.0 | 4,461.0 | 3,298.0 | 3,378.0 | 3,205.0 | 2,727.0 | 2,648.0 | 2,263.0 | 2,572.0 | 2,391.0 | 2,068.0 | 2,282.0 | 2,717.0 | 2,553.0 | 2,191.0 | 2,302.0 | 2,454.0 | 2,230.0 | 1,881.0 | 2,220.0 | 2,147.0 | 1,950.0 | 1,635.0 | 1,784.0 | 1,921.0 | 1,816.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,577.0 | 2,420.0 | 2,426.0 | 2,207.0 | 2,326.0 | 2,214.0 | 2,258.0 | 2,155.0 | 2,131.0 | 2,106.0 | 2,074.0 | 1,931.0 | 1,915.0 | 1,934.0 | 1,791.0 | 1,642.0 | 1,586.0 | 1,561.0 | 1,744.0 | 1,596.0 | 1,604.0 | 1,552.0 | 1,414.0 | 1,367.0 | 1,371.0 | 1,328.0 | 1,451.0 | 1,427.0 | 1,410.0 | 1,223.0 | 1,083.0 | 1,159.0 | 1,205.0 | 1,273.0 | 1,352.0 | 1,313.0 | 1,303.0 | 1,289.0 | 1,309.0 | 1,254.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,291.0 | 1,171.0 | 1,185.0 | 1,257.0 | 1,227.0 | 1,438.0 | 1,236.0 | 1,388.0 | 1,219.0 | 1,335.0 | 2,442.0 | 1,372.0 | 1,317.0 | 1,107.0 | 1,212.0 | 1,776.0 | 1,244.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,858.0 | 13,584.0 | 12,671.0 | 12,493.0 | 12,648.0 | 11,951.0 | 12,180.0 | 12,803.0 | 12,680.0 | 15,361.0 | 14,244.0 | 13,122.0 | 13,549.0 | 13,490.0 | 12,891.0 | 14,332.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 203,773.0 | 196,711.0 | 188,933.0 | 183,844.0 | 179,320.0 | 175,011.0 | 169,731.0 | 168,278.0 | 163,303.0 | 159,265.0 | 153,580.0 | 149,878.0 | 146,923.0 | 142,322.0 | 139,230.0 | 135,510.0 | 131,454.0 | 128,247.0 | 127,852.0 | 124,435.0 | 121,244.0 | 118,103.0 | - | - | - | - | 103,743.0 | 100,051.0 | 98,158.0 | 92,083.0 | 90,325.0 | 89,751.0 | 88,115.0 | 93,783.0 | 92,548.0 | 90,704.0 | 89,168.0 | 87,013.0 | 85,863.0 | 83,740.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 162,361.0 | 156,197.0 | 150,043.0 | 145,742.0 | 142,223.0 | 138,852.0 | 134,309.0 | 133,113.0 | 129,193.0 | 125,776.0 | 120,883.0 | 117,740.0 | 114,929.0 | 111,059.0 | 108,447.0 | 105,393.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 5,989.0 | 5,528.0 | 5,451.0 | 5,401.0 | 5,270.0 | 6,118.0 | 7,259.0 | 6,657.0 | 6,533.0 | 6,156.0 | 5,991.0 | 7,069.0 | 7,004.0 | 6,582.0 | 6,316.0 | 6,064.0 | ||||||||||||||||||||||||
| Goodwill | 5,150.0 | 4,849.0 | 4,849.0 | 4,867.0 | 4,866.0 | 4,866.0 | 4,919.0 | 5,087.0 | 5,085.0 | 5,091.0 | 5,043.0 | 5,184.0 | 5,184.0 | 4,854.0 | 4,872.0 | 4,843.0 | 4,844.0 | 4,844.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 11,418.0 | 11,104.0 | 10,903.0 | 10,436.0 | 9,940.0 | 9,459.0 | 8,746.0 | 8,652.0 | 8,124.0 | 7,704.0 | 8,258.0 | 7,244.0 | 6,980.0 | 5,695.0 | 5,295.0 | 4,637.0 | 4,427.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 221,424.0 | 212,721.0 | 204,354.0 | 198,830.0 | 194,264.0 | 190,144.0 | 186,013.0 | 184,724.0 | 179,950.0 | 177,489.0 | 171,674.0 | 168,275.0 | 165,357.0 | 158,935.0 | 156,409.0 | 151,770.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 3,837.0 | 3,500.0 | 3,591.0 | 5,705.0 | 7,642.0 | 8,061.0 | 7,557.0 | 7,303.0 | 6,219.0 | 6,901.0 | 7,979.0 | 6,330.0 | 6,923.0 | 6,633.0 | 7,292.0 | 7,250.0 | 5,564.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 731.0 | 709.0 | 702.0 | 701.0 | 697.0 | 694.0 | 683.0 | 671.0 | 663.0 | 638.0 | 615.0 | 596.0 | 583.0 | 560.0 | 525.0 | 497.0 | 485.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 2,854.0 | 2,842.0 | 2,567.0 | 2,363.0 | 2,353.0 | 3,017.0 | 2,546.0 | 2,505.0 | 2,142.0 | 2,999.0 | 2,243.0 | 2,139.0 | 2,383.0 | 3,182.0 | 3,415.0 | 2,075.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 25,573.0 | 22,817.0 | 22,911.0 | 23,047.0 | 22,861.0 | 25,355.0 | 29,647.0 | 26,231.0 | 24,803.0 | 27,963.0 | 28,496.0 | 24,871.0 | 25,377.0 | 26,695.0 | 27,793.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 93,948.0 | 89,556.0 | 84,169.0 | 82,690.0 | 79,814.0 | 72,385.0 | 66,100.0 | 68,494.0 | 65,868.0 | 61,405.0 | 59,183.0 | 60,982.0 | 59,007.0 | 55,256.0 | 54,670.0 | 53,382.0 | 50,974.0 | 50,960.0 | 48,092.0 | 47,559.0 | 46,065.0 | 41,944.0 | 42,794.0 | 42,667.0 | 41,116.0 | 37,543.0 | 36,144.0 | 33,947.0 | 29,883.0 | 26,782.0 | 27,048.0 | 28,356.0 | 28,062.0 | 31,463.0 | 30,345.0 | 30,392.0 | 28,539.0 | 27,818.0 | 28,195.0 | 27,001.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 13,106.0 | 12,359.0 | 11,557.0 | 11,414.0 | 11,441.0 | 11,749.0 | 10,954.0 | 10,934.0 | 10,641.0 | 10,142.0 | 9,747.0 | 9,801.0 | 9,468.0 | 9,072.0 | 8,725.0 | 8,196.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4,506.0 | 4,219.0 | 4,058.0 | 4,065.0 | 3,632.0 | 3,480.0 | 3,312.0 | 3,259.0 | 3,087.0 | 2,762.0 | 2,817.0 | 2,971.0 | 2,978.0 | 2,696.0 | 2,682.0 | 2,494.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 129,219.0 | 123,425.0 | 116,847.0 | 114,851.0 | 111,037.0 | 103,928.0 | 96,828.0 | 99,057.0 | 95,758.0 | 90,502.0 | 86,610.0 | 89,028.0 | 87,001.0 | 82,804.0 | 81,870.0 | 80,342.0 | ||||||||||||||||||||||||
| Total Liabilities | 154,792.0 | 146,242.0 | 139,758.0 | 137,898.0 | 133,898.0 | 129,283.0 | 126,475.0 | 125,288.0 | 120,561.0 | 118,465.0 | 115,106.0 | 113,899.0 | 112,378.0 | 109,499.0 | 109,663.0 | 107,163.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 35,984.0 | 35,102.0 | 34,747.0 | 33,476.0 | 32,613.0 | 32,946.0 | 32,802.0 | 32,008.0 | 31,445.0 | 30,235.0 | 29,984.0 | 29,711.0 | 27,862.0 | 26,707.0 | 26,029.0 | 25,169.0 | 24,625.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (34.0) | (9.0) | (72.0) | (70.0) | (114.0) | (126.0) | (131.0) | (171.0) | (167.0) | (153.0) | (227.0) | (200.0) | (200.0) | (218.0) | (114.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 11,410.0 | 11,871.0 | 10,415.0 | 10,086.0 | 10,493.0 | 10,359.0 | 9,487.0 | 10,296.0 | 10,295.0 | 10,300.0 | 9,155.0 | 8,771.0 | 9,227.0 | 9,097.0 | 8,117.0 | 8,115.0 | 8,162.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 55,222.0 | 54,608.0 | 54,181.0 | 50,797.0 | 49,812.0 | 50,101.0 | 50,051.0 | 49,140.0 | 48,641.0 | 47,468.0 | 47,095.0 | 44,793.0 | 42,896.0 | 39,229.0 | 38,629.0 | 36,439.0 | ||||||||||||||||||||||||
| Total Equity | 66,632.0 | 66,479.0 | 64,596.0 | 60,883.0 | 60,305.0 | 60,460.0 | 59,538.0 | 59,436.0 | 58,936.0 | 57,768.0 | 56,250.0 | 53,564.0 | 52,123.0 | 48,326.0 | 46,746.0 | 44,554.0 | 44,049.0 | 45,424.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 97,785.0 | 93,056.0 | 87,760.0 | 88,395.0 | 87,456.0 | 80,446.0 | 73,657.0 | 75,797.0 | 72,087.0 | 68,306.0 | 67,162.0 | 67,312.0 | 65,930.0 | 61,889.0 | 61,962.0 | 60,632.0 | 56,538.0 | 52,745.0 | 51,047.0 | 52,063.0 | 49,902.0 | 46,082.0 | 47,838.0 | 45,735.0 | 43,605.0 | 39,667.0 | 39,032.0 | 36,620.0 | 32,497.0 | 29,498.0 | 29,697.0 | 29,969.0 | 29,230.0 | 33,139.0 | 32,630.0 | 32,154.0 | 31,305.0 | 30,422.0 | 30,559.0 | 30,126.0 |
| Net debt | 95,787.0 | 90,244.0 | 85,369.0 | 86,667.0 | 85,037.0 | 78,959.0 | 71,394.0 | 74,246.0 | 70,445.0 | 65,616.0 | 65,594.0 | 65,735.0 | 63,655.0 | 60,288.0 | 59,454.0 | 57,771.0 | 55,061.0 | 52,106.0 | ||||||||||||||||||||||
| Working Capital | (11,715.0) | (9,233.0) | (10,240.0) | (10,554.0) | (10,213.0) | (13,404.0) | (17,467.0) | (13,428.0) | (12,123.0) | (12,602.0) | (14,252.0) | (11,749.0) | (11,828.0) | (13,205.0) | (14,902.0) | (12,489.0) | (11,435.0) | |||||||||||||||||||||||
| Book Value | 55,222.0 | 54,608.0 | 54,181.0 | 50,797.0 | 49,812.0 | 50,101.0 | 50,051.0 | 49,140.0 | 48,641.0 | 47,468.0 | 47,095.0 | 44,793.0 | 42,896.0 | 39,229.0 | 38,629.0 | 36,439.0 | 35,887.0 | 37,202.0 | ||||||||||||||||||||||
| Tangible Book Value | 50,072.0 | 49,759.0 | 49,332.0 | 45,930.0 | 44,946.0 | 45,235.0 | 45,132.0 | 44,053.0 | 43,556.0 | 42,377.0 | 42,052.0 | 39,609.0 | 37,712.0 | 34,375.0 | 33,757.0 | 31,596.0 | 31,043.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,166.0 |
| 1,610.0 |
| 947.0 |
| 990.0 |
| 804.0 |
| 1,539.0 |
| 1,217.0 |
| 1,055.0 |
| 1,576.0 |
| 664.0 |
| 603.0 |
| 608.0 |
| 551.0 |
| 518.0 |
| 554.0 |
| 577.0 |
| 468.0 |
| 551.0 |
| 524.0 |
| 558.0 |
| 528.0 |
| 459.0 |
| 469.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,334.0 |
| 0.0 |
| 2,270.0 |
| - |
| - |
| 140.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 452.0 |
| 526.0 |
| 525.0 |
| 10,988.0 |
| 9,288.0 |
| 9,572.0 |
| 8,061.0 |
| 8,237.0 |
| 7,382.0 |
| 9,026.0 |
| 7,581.0 |
| 9,725.0 |
| 7,408.0 |
| 7,679.0 |
| 7,471.0 |
| 8,222.0 |
| 6,393.0 |
| 8,349.0 |
| 5,885.0 |
| 5,612.0 |
| 7,157.0 |
| 7,027.0 |
| 5,947.0 |
| 5,827.0 |
| 7,409.0 |
| 6,747.0 |
| 6,512.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101,935.0 |
| 99,348.0 |
| 99,141.0 |
| 96,811.0 |
| 94,304.0 |
| 91,803.0 |
| 88,855.0 |
| 86,326.0 |
| 83,873.0 |
| 82,010.0 |
| 78,995.0 |
| 76,136.0 |
| 74,794.0 |
| 70,334.0 |
| 68,572.0 |
| 68,659.0 |
| 67,196.0 |
| 72,416.0 |
| 71,088.0 |
| 69,656.0 |
| 68,400.0 |
| 66,912.0 |
| 65,617.0 |
| 64,157.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,752.0 |
| 6,159.0 |
| 5,942.0 |
| 5,907.0 |
| 6,049.0 |
| 5,728.0 |
| 7,144.0 |
| 6,957.0 |
| 6,862.0 |
| 7,453.0 |
| 7,180.0 |
| 7,202.0 |
| 6,735.0 |
| 6,748.0 |
| 6,493.0 |
| 6,217.0 |
| 6,774.0 |
| 2,321.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4,844.0 |
| 4,846.0 |
| 4,853.0 |
| 4,254.0 |
| 4,214.0 |
| 4,213.0 |
| 4,201.0 |
| 4,204.0 |
| 4,129.0 |
| 3,496.0 |
| 3,488.0 |
| 891.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,395.0 |
| 4,411.0 |
| 4,056.0 |
| 3,842.0 |
| 3,672.0 |
| 3,523.0 |
| 3,569.0 |
| 3,210.0 |
| 3,314.0 |
| 3,220.0 |
| 3,187.0 |
| 3,036.0 |
| 7,521.0 |
| 3,548.0 |
| 3,142.0 |
| 3,170.0 |
| 4,719.0 |
| 3,736.0 |
| 3,740.0 |
| 3,632.0 |
| 3,335.0 |
| 3,279.0 |
| 3,069.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27,548.0 |
| 26,945.0 |
| 26,013.0 |
| 26,975.0 |
| 21,682.0 |
| 20,946.0 |
| 21,476.0 |
| 18,254.0 |
| 18,666.0 |
| 17,287.0 |
| 16,978.0 |
| 15,672.0 |
| 15,500.0 |
| 14,751.0 |
| 144,945.0 |
| 140,912.0 |
| 139,163.0 |
| 135,013.0 |
| 132,441.0 |
| 127,684.0 |
| 126,382.0 |
| 121,961.0 |
| 120,637.0 |
| 117,691.0 |
| 114,222.0 |
| 110,552.0 |
| 109,029.0 |
| 103,702.0 |
| 98,603.0 |
| 95,490.0 |
| 94,284.0 |
| 97,827.0 |
| 96,781.0 |
| 92,890.0 |
| 91,205.0 |
| 89,993.0 |
| 87,864.0 |
| 85,420.0 |
| 1,785.0 |
| 2,955.0 |
| 4,504.0 |
| 3,837.0 |
| 4,138.0 |
| 5,044.0 |
| 3,068.0 |
| 2,489.0 |
| 2,124.0 |
| 2,888.0 |
| 2,673.0 |
| 2,614.0 |
| 2,716.0 |
| 2,649.0 |
| 1,613.0 |
| 1,168.0 |
| 1,676.0 |
| 2,285.0 |
| 1,762.0 |
| 2,766.0 |
| 2,604.0 |
| 2,364.0 |
| 3,125.0 |
| 485.0 |
| 482.0 |
| 486.0 |
| 481.0 |
| 474.0 |
| 494.0 |
| 497.0 |
| 502.0 |
| 499.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,832.0 |
| 2,695.0 |
| 1,823.0 |
| 1,596.0 |
| 1,852.0 |
| 2,256.0 |
| 2,073.0 |
| 1,390.0 |
| 1,422.0 |
| 2,309.0 |
| 1,594.0 |
| 1,149.0 |
| 1,195.0 |
| 1,130.0 |
| 1,105.0 |
| 927.0 |
| 955.0 |
| 1,566.0 |
| 2,077.0 |
| 855.0 |
| 904.0 |
| 1,226.0 |
| 1,230.0 |
| 1,190.0 |
| 26,821.0 |
| 22,423.0 |
| 17,437.0 |
| 20,456.0 |
| 16,818.0 |
| 15,783.0 |
| 15,558.0 |
| 15,712.0 |
| 12,365.0 |
| 13,722.0 |
| 13,853.0 |
| 13,314.0 |
| 14,412.0 |
| 17,926.0 |
| 17,563.0 |
| 12,807.0 |
| 10,184.0 |
| 9,579.0 |
| 11,232.0 |
| 11,604.0 |
| 8,950.0 |
| 9,761.0 |
| 10,919.0 |
| 10,456.0 |
| 11,336.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,217.0 |
| 8,310.0 |
| 8,134.0 |
| 8,119.0 |
| 8,256.0 |
| 8,020.0 |
| 8,237.0 |
| 8,070.0 |
| 8,082.0 |
| 8,361.0 |
| 8,109.0 |
| 8,086.0 |
| 8,050.0 |
| 7,367.0 |
| 7,420.0 |
| 7,162.0 |
| 7,007.0 |
| 5,754.0 |
| 12,563.0 |
| 12,102.0 |
| 11,727.0 |
| 11,101.0 |
| 10,582.0 |
| 10,121.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,581.0 |
| 2,468.0 |
| 2,532.0 |
| 2,508.0 |
| 2,541.0 |
| 2,242.0 |
| 2,236.0 |
| 2,011.0 |
| 1,987.0 |
| 1,831.0 |
| 1,881.0 |
| 1,571.0 |
| 1,559.0 |
| 1,449.0 |
| 1,214.0 |
| 1,231.0 |
| 1,260.0 |
| 2,146.0 |
| 2,115.0 |
| 2,110.0 |
| 2,141.0 |
| 2,049.0 |
| 2,115.0 |
| 1,847.0 |
| 78,270.0 |
| 77,806.0 |
| 73,981.0 |
| 73,081.0 |
| 70,928.0 |
| 67,197.0 |
| 25,649.0 |
| 25,064.0 |
| 24,686.0 |
| 24,448.0 |
| 24,524.0 |
| 23,699.0 |
| 23,309.0 |
| 21,476.0 |
| 21,410.0 |
| 20,778.0 |
| 20,650.0 |
| 25,634.0 |
| 27,511.0 |
| 26,672.0 |
| 26,436.0 |
| 25,925.0 |
| 24,344.0 |
| 23,201.0 |
| 100,693.0 |
| 95,243.0 |
| 94,437.0 |
| 89,899.0 |
| 86,711.0 |
| 82,755.0 |
| 84,320.0 |
| 80,387.0 |
| 79,762.0 |
| 76,331.0 |
| 74,048.0 |
| 72,126.0 |
| 71,189.0 |
| 66,289.0 |
| 61,257.0 |
| 59,308.0 |
| 58,267.0 |
| 68,296.0 |
| 69,460.0 |
| 66,014.0 |
| 64,736.0 |
| 64,662.0 |
| 62,995.0 |
| 61,538.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,911.0 |
| 25,464.0 |
| 25,773.0 |
| 26,273.0 |
| 25,363.0 |
| 26,054.0 |
| 25,511.0 |
| 24,922.0 |
| 25,199.0 |
| 24,835.0 |
| 24,554.0 |
| 23,919.0 |
| 23,837.0 |
| 23,935.0 |
| 23,453.0 |
| 23,181.0 |
| 18,992.0 |
| 17,299.0 |
| 16,914.0 |
| 16,581.0 |
| 15,458.0 |
| 14,899.0 |
| 14,548.0 |
| (59.0) |
| (20.0) |
| 0.0 |
| (94.0) |
| (85.0) |
| - |
| (92.0) |
| (153.0) |
| - |
| (192.0) |
| (169.0) |
| (181.0) |
| (191.0) |
| (213.0) |
| (188.0) |
| (157.0) |
| (173.0) |
| (178.0) |
| 111.0 |
| 48.0 |
| 3.0 |
| (40.0) |
| (70.0) |
| (36.0) |
| (82.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,222.0 |
| 7,998.0 |
| 8,182.0 |
| 8,352.0 |
| 8,416.0 |
| 4,775.0 |
| 4,501.0 |
| 4,472.0 |
| 4,355.0 |
| 3,582.0 |
| 3,516.0 |
| 3,614.0 |
| 3,269.0 |
| 3,086.0 |
| 3,151.0 |
| 3,287.0 |
| 1,290.0 |
| 923.0 |
| 950.0 |
| 972.0 |
| 990.0 |
| 962.0 |
| 708.0 |
| 35,887.0 |
| 37,202.0 |
| 36,649.0 |
| 36,932.0 |
| 37,378.0 |
| 36,513.0 |
| 37,287.0 |
| 37,073.0 |
| 36,403.0 |
| 37,005.0 |
| 36,592.0 |
| 34,910.0 |
| 34,226.0 |
| 34,144.0 |
| 34,252.0 |
| 33,021.0 |
| 32,706.0 |
| 28,208.0 |
| 26,398.0 |
| 25,926.0 |
| 25,497.0 |
| 24,341.0 |
| 23,907.0 |
| 23,174.0 |
| 44,647.0 |
| 45,114.0 |
| 45,730.0 |
| 44,929.0 |
| 42,062.0 |
| 41,574.0 |
| 40,875.0 |
| 41,360.0 |
| 40,174.0 |
| 38,426.0 |
| 37,840.0 |
| 37,413.0 |
| 37,346.0 |
| 36,182.0 |
| 36,017.0 |
| 29,531.0 |
| 27,321.0 |
| 26,876.0 |
| 26,469.0 |
| 25,331.0 |
| 24,869.0 |
| 23,882.0 |
| 50,355.0 |
| 51,179.0 |
| 48,440.0 |
| 44,977.0 |
| 45,877.0 |
| 44,726.0 |
| 40,270.0 |
| 39,067.0 |
| 37,901.0 |
| 35,601.0 |
| 31,525.0 |
| 28,860.0 |
| 29,200.0 |
| 29,491.0 |
| 28,680.0 |
| 31,425.0 |
| 31,249.0 |
| 31,512.0 |
| 30,705.0 |
| 29,130.0 |
| 29,878.0 |
| 29,396.0 |
| (8,149.0) |
| (10,884.0) |
| (8,757.0) |
| (7,546.0) |
| (8,176.0) |
| (6,686.0) |
| (4,784.0) |
| (3,997.0) |
| (6,445.0) |
| (5,635.0) |
| (6,941.0) |
| (9,704.0) |
| (11,170.0) |
| (4,458.0) |
| (4,299.0) |
| (3,967.0) |
| (4,075.0) |
| (4,577.0) |
| (3,003.0) |
| (3,934.0) |
| (3,510.0) |
| (3,709.0) |
| (4,824.0) |
| 36,649.0 |
| 36,932.0 |
| 37,378.0 |
| 36,513.0 |
| 37,287.0 |
| 37,073.0 |
| 36,403.0 |
| 37,005.0 |
| 36,592.0 |
| 34,910.0 |
| 34,226.0 |
| 34,144.0 |
| 34,252.0 |
| 33,021.0 |
| 32,706.0 |
| 28,208.0 |
| 26,398.0 |
| 25,926.0 |
| 25,497.0 |
| 24,341.0 |
| 23,907.0 |
| 23,174.0 |
| 32,358.0 |
| 31,805.0 |
| 32,086.0 |
| 32,525.0 |
| 32,259.0 |
| 33,073.0 |
| 32,860.0 |
| 32,202.0 |
| 32,801.0 |
| 32,463.0 |
| 31,414.0 |
| 30,738.0 |
| 33,253.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |