| (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 | 4,403.0 | 4,353.0 | 3,109.0 | 2,577.0 | 3,530.0 | 4,907.0 | 2,245.0 | 1,579.0 | 11,225.0 | 2,541.0 | 2,319.0 | 3,863.0 | 5,150.0 | 3,862.0 | 3,002.0 | 3,701.0 | 3,274.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 250.0 | 68.0 | 58.0 | |||
| Cash And Short Term Investments | 4,403.0 | 4,353.0 | 3,109.0 | 2,577.0 | 3,530.0 | 4,907.0 | 2,245.0 | 1,579.0 | 11,225.0 | 2,541.0 | 2,319.0 | 3,863.0 | 5,150.0 | 3,862.0 | 3,252.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,375.0 | 1,272.0 | 1,454.0 | 1,511.0 | 1,467.0 | 1,501.0 | 1,326.0 | 1,448.0 | 1,054.0 | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,309.0 | 1,455.0 | 1,109.0 | 978.0 | 811.0 | 759.0 | 783.0 | 654.0 | 398.0 | 816.0 | 807.0 | 742.0 | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 20,620.0 | 19,269.0 | 17,617.0 | 16,058.0 | 14,713.0 | 13,406.0 | 12,762.0 | 11,741.0 | 9,291.0 | 8,419.0 | 7,913.0 | 7,602.0 | 7,143.0 | 7,033.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 3,240.0 | 2,599.0 | 2,110.0 | 2,587.0 | 2,197.0 | 1,806.0 | 2,226.0 | 2,182.0 | 1,661.0 | 1,554.0 | 1,282.0 | 1,305.0 | 1,229.0 | 1,392.0 | 1,481.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 15,162.0 | 14,692.0 | 13,786.0 | 11,805.0 | 12,777.0 | 14,261.0 | 12,770.0 | 14,400.0 | 15,266.0 | 7,070.0 | 6,526.0 | 5,928.0 | 5,930.0 | 3,924.0 | 3,929.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 142.0 | 145.0 | 150.0 | 153.0 | 156.0 | 167.0 | 168.0 | 171.0 | 174.0 | 175.0 | 181.0 | 199.0 | 218.0 | 239.0 | 254.0 | 291.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 15,696.0 | 16,274.0 | 13,856.0 | 12,877.0 | 12,783.0 | 15,003.0 | 13,879.0 | 14,917.0 | 16,133.0 | 7,082.0 | 6,636.0 | 5,931.0 | 5,932.0 | 3,929.0 | 3,934.0 | 4,703.0 | ||||
| (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 | 2,090.0 | 4,403.0 | 1,957.0 | 1,899.0 | 1,685.0 | 4,353.0 | 3,326.0 | 3,272.0 | 3,061.0 | 3,109.0 | 2,082.0 | 3,384.0 | 2,495.0 | 2,577.0 | ||||||||||||||||||||||||||
| 1,504.0 |
| 963.0 |
| 1,015.0 |
| - |
| - |
| - |
| - |
| - |
| 3,769.0 |
| 3,332.0 |
| 1,504.0 |
| 963.0 |
| 1,015.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,656.0 | 1,286.0 | 2,341.0 | 1,439.0 | 1,126.0 | 1,402.0 | 997.0 | 973.0 | 445.0 | 200.0 | 367.0 | 369.0 | 350.0 | 300.0 | 411.0 | 244.0 | 264.0 | 219.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15,287.0 | 14,274.0 | 13,706.0 | 12,488.0 | 12,426.0 | 15,344.0 | 10,685.0 | 9,680.0 | 16,587.0 | 6,856.0 | 6,334.0 | 7,780.0 | 9,488.0 | 8,392.0 | 7,746.0 | 13,774.0 | 12,581.0 | 8,243.0 | - | - |
| 6,980.0 |
| 6,757.0 |
| 6,237.0 |
| 8,567.0 |
| - |
| - |
| Accumulated Depreciation | 9,648.0 | 8,733.0 | 7,964.0 | 7,258.0 | 6,819.0 | 6,335.0 | 5,850.0 | 5,369.0 | 5,066.0 | 4,831.0 | 4,849.0 | 4,611.0 | 4,337.0 | 4,146.0 | 3,933.0 | 3,712.0 | 3,346.0 | 3,782.0 | - | - |
| Property,Plant & Equipment Net | 10,972.0 | 10,536.0 | 9,653.0 | 8,800.0 | 7,894.0 | 7,071.0 | 6,912.0 | 6,372.0 | 4,225.0 | 3,588.0 | 3,064.0 | 2,991.0 | 2,806.0 | 2,887.0 | 3,047.0 | 3,045.0 | 2,891.0 | 4,785.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 310.0 | 336.0 | 310.0 | 261.0 | - | 262.0 | 233.0 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 17,437.0 | 17,512.0 | 17,517.0 | 17,516.0 | 17,515.0 | 17,518.0 | 18,708.0 | 18,672.0 | 12,455.0 | 12,450.0 | 12,460.0 | 12,466.0 | 12,438.0 | 12,431.0 | 12,374.0 | 12,376.0 | 12,376.0 | 12,368.0 | - | - |
| Intangible Assets | 208.0 | 254.0 | 305.0 | 384.0 | 578.0 | 783.0 | 1,040.0 | 1,372.0 | 52.0 | 61.0 | 77.0 | 101.0 | 104.0 | 137.0 | 155.0 | 192.0 | 263.0 | 947.0 | - | - |
| Operating Lease Right Of Use Assets | 1,859.0 | 1,770.0 | 1,818.0 | 1,811.0 | 1,655.0 | 1,533.0 | 1,511.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,051.0 | 1,599.0 | 1,020.0 | 162.0 | 200.0 | 311.0 | 508.0 | - | - | - | - | - | - | - | 900.0 | 628.0 | 1,103.0 | 1,497.0 | - | - |
| Other Non-Current Assets | 1,604.0 | 1,484.0 | 1,194.0 | 2,594.0 | 2,311.0 | 1,909.0 | 1,725.0 | 1,463.0 | 1,362.0 | 1,258.0 | 1,157.0 | 1,309.0 | 1,440.0 | 1,291.0 | 1,344.0 | 14,591.0 | 1,020.0 | 926.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14,685.0 | 14,946.0 | 17,169.0 | - | - |
| Total Assets | 51,377.0 | 49,359.0 | 46,544.0 | 43,755.0 | 42,579.0 | 44,469.0 | 41,089.0 | 37,653.0 | 35,128.0 | 25,614.0 | 24,424.0 | 26,572.0 | 26,381.0 | 26,543.0 | 25,411.0 | 31,410.0 | 30,418.0 | 30,197.0 | - | - |
| 1,573.0 |
| 1,609.0 |
| 1,887.0 |
| - |
| - |
| Short Term Debt | 534.0 | 1,582.0 | 70.0 | 1,072.0 | 6.0 | 742.0 | 1,109.0 | 517.0 | 867.0 | 12.0 | 110.0 | 3.0 | 2.0 | 5.0 | 5.0 | - | - | - | - | - |
| Deferred Revenue Current | 4,086.0 | 4,070.0 | 4,193.0 | 3,609.0 | 3,026.0 | 2,517.0 | 2,237.0 | 1,917.0 | 1,761.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 331.0 | 324.0 | 300.0 | 299.0 | 284.0 | 263.0 | 261.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,309.0 | 2,271.0 | 2,251.0 | 2,057.0 | 1,993.0 | 1,997.0 | 1,865.0 | 1,676.0 | 1,382.0 | 1,342.0 | 1,195.0 | 1,441.0 | 1,446.0 | 1,173.0 | 1,196.0 | 1,146.0 | 1,108.0 | 1,231.0 | - | - |
| Other Current Liabilities | 4,247.0 | 5,188.0 | 3,388.0 | 3,334.0 | 2,314.0 | 3,002.0 | 3,106.0 | 2,499.0 | 2,288.0 | 1,263.0 | 1,443.0 | 1,433.0 | 1,418.0 | 1,732.0 | 1,681.0 | 1,763.0 | 1,251.0 | 1,637.0 | - | - |
| Total Current Liabilities | 13,882.0 | 14,128.0 | 11,942.0 | 11,587.0 | 9,530.0 | 9,580.0 | 9,434.0 | 8,274.0 | 7,092.0 | 5,630.0 | 5,457.0 | 5,892.0 | 5,815.0 | 6,056.0 | 6,135.0 | 10,027.0 | 8,772.0 | 7,449.0 | - | - |
| 4,703.0 |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,857.0 | 1,798.0 | 1,892.0 | 1,824.0 | 1,590.0 | 1,343.0 | 1,308.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.0 | 108.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 1,110.0 | 1,120.0 | 1,290.0 | 1,188.0 | 3,269.0 | 6,498.0 | 6,979.0 | 5,755.0 | 5,511.0 | 6,818.0 | 6,172.0 | 6,555.0 | 2,954.0 | 6,085.0 | 4,079.0 | 3,089.0 | 3,847.0 | 5,823.0 | - | - |
| Other Non-Current Liabilities | 2,692.0 | 2,331.0 | 2,839.0 | 2,039.0 | 1,997.0 | 2,208.0 | 1,779.0 | 1,446.0 | 994.0 | 849.0 | 887.0 | 965.0 | 1,064.0 | 958.0 | 926.0 | 918.0 | 1,204.0 | 1,562.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 34,703.0 | 34,069.0 | 31,749.0 | 28,443.0 | 29,653.0 | 33,890.0 | 32,270.0 | 29,466.0 | 27,996.0 | 20,355.0 | 18,902.0 | 19,337.0 | 15,761.0 | 17,029.0 | 15,075.0 | 17,974.0 | 17,731.0 | 18,277.0 | - | - |
| 307.0 |
| 327.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 16,658.0 | 15,297.0 | 14,773.0 | 15,312.0 | 12,913.0 | 10,482.0 | 8,748.0 | 8,068.0 | 6,913.0 | 10,630.0 | 10,661.0 | 12,392.0 | 12,538.0 | 11,138.0 | 9,699.0 | 8,124.0 | 6,737.0 | 5,600.0 | - | - |
| Accumulated Other Comprehensive Income | (126.0) | (152.0) | (128.0) | (153.0) | (143.0) | (128.0) | (97.0) | (52.0) | 1.0 | (5,546.0) | (5,320.0) | (5,356.0) | (2,984.0) | (4,787.0) | (3,490.0) | (2,757.0) | (3,014.0) | (3,642.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 16,674.0 | 15,290.0 | 14,795.0 | 15,312.0 | 12,926.0 | 10,579.0 | 8,819.0 | 8,187.0 | 7,132.0 | 5,363.0 | 5,522.0 | 7,235.0 | 10,620.0 | 9,514.0 | 10,336.0 | 13,436.0 | 12,566.0 | 11,920.0 | 17,687.0 | - |
| Total Equity | 16,674.0 | 15,290.0 | 14,795.0 | 15,312.0 | 12,926.0 | 10,579.0 | 8,819.0 | 8,187.0 | 7,132.0 | 5,363.0 | 5,522.0 | 7,235.0 | 10,620.0 | 9,514.0 | 10,336.0 | 13,436.0 | 12,566.0 | 11,920.0 | 17,687.0 | - |
| - |
| - |
| - |
| - |
| Net debt | 11,293.0 | 11,921.0 | 10,747.0 | 10,300.0 | 9,253.0 | 10,096.0 | 11,634.0 | 13,338.0 | 4,908.0 | 4,541.0 | 4,317.0 | 2,068.0 | 782.0 | 67.0 | 682.0 | 934.0 | - | - | - | - |
| Working Capital | 1,405.0 | 146.0 | 1,764.0 | 901.0 | 2,896.0 | 5,764.0 | 1,251.0 | 1,406.0 | 9,495.0 | 1,226.0 | 877.0 | 1,888.0 | 3,673.0 | 2,336.0 | 1,611.0 | 3,747.0 | 3,809.0 | 794.0 | - | - |
| Book Value | 16,674.0 | 15,290.0 | 14,795.0 | 15,312.0 | 12,926.0 | 10,579.0 | 8,819.0 | 8,187.0 | 7,132.0 | 5,363.0 | 5,522.0 | 7,235.0 | 10,620.0 | 9,514.0 | 10,336.0 | 13,436.0 | 12,566.0 | 11,920.0 | 17,687.0 | - |
| Tangible Book Value | (971.0) | (2,476.0) | (3,027.0) | (2,588.0) | (5,167.0) | (7,722.0) | (10,929.0) | (11,857.0) | (5,375.0) | (7,148.0) | (7,015.0) | (5,332.0) | (1,922.0) | (3,054.0) | (2,193.0) | 868.0 | (73.0) | (1,395.0) | - | - |
| 1,666.0 |
| 1,169.0 |
| 2,174.0 |
| 3,530.0 |
| 4,055.0 |
| 3,941.0 |
| 3,517.0 |
| 4,907.0 |
| 4,995.0 |
| 4,178.0 |
| 3,278.0 |
| 2,245.0 |
| 1,127.0 |
| 1,088.0 |
| 848.0 |
| 1,579.0 |
| 1,228.0 |
| 1,539.0 |
| 10,369.0 |
| 11,225.0 |
| 1,878.0 |
| 1,383.0 |
| 1,403.0 |
| 2,541.0 |
| 1,103.0 |
| 1,139.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,090.0 | 4,403.0 | 1,957.0 | 1,899.0 | 1,685.0 | 4,353.0 | 3,326.0 | 3,272.0 | 3,061.0 | 3,109.0 | 2,082.0 | 3,384.0 | 2,495.0 | 2,577.0 | 1,666.0 | 1,169.0 | 2,174.0 | 3,530.0 | 4,055.0 | 3,941.0 | 3,517.0 | 4,907.0 | 4,995.0 | 4,178.0 | 3,278.0 | 2,245.0 | 1,127.0 | 1,088.0 | 848.0 | 1,579.0 | 1,228.0 | 1,539.0 | 10,369.0 | 11,225.0 | 1,878.0 | 1,383.0 | 1,403.0 | 2,541.0 | 1,103.0 | 1,139.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,806.0 | 1,375.0 | 1,983.0 | 2,196.0 | 1,805.0 | 1,272.0 | 1,609.0 | 1,694.0 | 1,832.0 | 1,454.0 | 1,764.0 | 2,096.0 | 2,061.0 | 1,511.0 | 1,936.0 | 2,387.0 | 1,713.0 | 1,467.0 | 1,590.0 | 1,910.0 | 1,710.0 | 1,501.0 | 1,958.0 | 1,989.0 | 2,136.0 | 1,326.0 | 2,111.0 | 1,832.0 | 2,166.0 | 1,448.0 | 1,702.0 | 1,815.0 | 1,241.0 | 1,054.0 | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,450.0 | 1,309.0 | 1,615.0 | 1,553.0 | 1,578.0 | 1,455.0 | 1,646.0 | 1,504.0 | 1,370.0 | 1,109.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 785.0 | 783.0 | 810.0 | 810.0 | 778.0 | 654.0 | 719.0 | 690.0 | 435.0 | 398.0 | 1,007.0 | 1,039.0 | 933.0 | 816.0 | 797.0 | 973.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,868.0 | 1,656.0 | 1,520.0 | 1,245.0 | 1,342.0 | 1,286.0 | 1,233.0 | 1,363.0 | 2,083.0 | 2,341.0 | 1,679.0 | 1,232.0 | 924.0 | 1,439.0 | 1,277.0 | 961.0 | 713.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 14,770.0 | 15,287.0 | 14,105.0 | 14,026.0 | 13,267.0 | 14,274.0 | 14,332.0 | 14,267.0 | 14,796.0 | 13,706.0 | 13,150.0 | 13,869.0 | 12,810.0 | 12,488.0 | 12,298.0 | 11,637.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 9,854.0 | 9,648.0 | 9,430.0 | 9,207.0 | 8,998.0 | 8,733.0 | 8,517.0 | 8,328.0 | 8,149.0 | 7,964.0 | 7,742.0 | 7,611.0 | 7,448.0 | 7,258.0 | 7,243.0 | 7,099.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 10,243.0 | 10,972.0 | 10,542.0 | 10,537.0 | 10,522.0 | 10,536.0 | 10,078.0 | 9,771.0 | 9,690.0 | 9,653.0 | 9,173.0 | 8,976.0 | 8,838.0 | 8,800.0 | 8,325.0 | 8,125.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 17,439.0 | 17,437.0 | 17,436.0 | 17,435.0 | 17,434.0 | 17,512.0 | 17,517.0 | 17,516.0 | 17,515.0 | 17,517.0 | 17,514.0 | 17,517.0 | 17,516.0 | 17,516.0 | 17,516.0 | 17,518.0 | 17,523.0 | 17,515.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | 220.0 | 231.0 | 242.0 | 254.0 | 268.0 | 282.0 | 290.0 | 305.0 | 324.0 | 344.0 | 364.0 | 384.0 | 433.0 | 483.0 | 533.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,925.0 | 1,859.0 | 1,783.0 | 1,783.0 | 1,826.0 | 1,770.0 | 1,779.0 | 1,823.0 | 1,763.0 | 1,818.0 | 1,714.0 | 1,763.0 | 1,779.0 | 1,811.0 | 1,680.0 | 1,669.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 743.0 | 1,051.0 | 1,255.0 | 1,713.0 | 1,633.0 | 1,599.0 | 1,407.0 | 1,250.0 | 1,123.0 | 1,020.0 | 330.0 | 452.0 | 234.0 | 162.0 | 233.0 | 239.0 | 220.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,580.0 | 1,604.0 | 1,458.0 | 1,333.0 | 1,259.0 | 1,230.0 | 2,908.0 | 2,761.0 | 2,641.0 | 2,525.0 | 2,691.0 | 2,688.0 | 2,703.0 | 2,594.0 | 2,248.0 | 2,243.0 | 2,352.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 50,007.0 | 51,377.0 | 49,300.0 | 49,451.0 | 48,468.0 | 49,359.0 | 48,289.0 | 47,670.0 | 47,818.0 | 46,544.0 | 44,896.0 | 45,609.0 | 44,244.0 | 43,755.0 | 42,733.0 | 41,914.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,681.0 | 3,240.0 | 2,797.0 | 2,592.0 | 2,501.0 | 2,599.0 | 2,518.0 | 2,352.0 | 2,580.0 | 2,110.0 | 2,260.0 | 2,056.0 | 2,136.0 | 2,587.0 | 2,335.0 | 2,098.0 | 2,050.0 | 2,197.0 | 2,184.0 | 2,001.0 | 1,895.0 | 1,806.0 | 2,197.0 | 2,006.0 | 2,071.0 | 2,226.0 | 2,021.0 | 1,962.0 | 1,932.0 | 2,182.0 | 1,939.0 | 1,824.0 | 1,395.0 | 1,661.0 | 1,507.0 | 1,385.0 | 1,374.0 | 1,554.0 | 1,325.0 | 1,272.0 |
| Short Term Debt | 758.0 | 534.0 | 533.0 | 551.0 | 605.0 | 1,582.0 | 1,589.0 | 1,590.0 | 1,582.0 | 70.0 | 64.0 | 1,097.0 | 1,082.0 | 1,072.0 | 1,069.0 | 14.0 | 7.0 | 6.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 3,697.0 | 4,086.0 | 3,562.0 | 3,997.0 | 3,710.0 | 4,070.0 | 3,157.0 | 3,292.0 | 3,530.0 | 4,193.0 | 3,458.0 | 3,397.0 | 3,211.0 | 3,609.0 | 3,107.0 | 2,734.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,732.0 | 2,309.0 | 1,946.0 | 1,856.0 | 1,598.0 | 2,271.0 | 1,924.0 | 1,903.0 | 1,701.0 | 2,251.0 | 1,927.0 | 1,878.0 | 1,646.0 | 2,057.0 | 1,831.0 | 1,741.0 | 1,532.0 | |||||||||||||||||||||||
| Other Current Liabilities | 4,711.0 | 4,247.0 | 4,413.0 | 5,014.0 | 6,160.0 | 5,188.0 | 5,502.0 | 5,361.0 | 5,321.0 | 3,388.0 | 2,660.0 | 4,226.0 | 3,490.0 | 3,334.0 | 3,539.0 | 2,403.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 12,821.0 | 13,882.0 | 12,718.0 | 13,459.0 | 13,969.0 | 14,128.0 | 13,101.0 | 12,908.0 | 13,132.0 | 11,942.0 | 10,305.0 | 11,557.0 | 10,483.0 | 11,587.0 | 10,812.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 14,411.0 | 15,162.0 | 15,162.0 | 15,160.0 | 14,167.0 | 14,692.0 | 14,689.0 | 14,706.0 | 14,742.0 | 13,786.0 | 13,793.0 | 13,796.0 | 13,770.0 | 11,805.0 | 11,803.0 | 12,834.0 | 12,825.0 | 12,777.0 | 12,774.0 | 12,764.0 | 12,764.0 | 14,261.0 | 14,260.0 | 14,259.0 | 14,299.0 | 12,770.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,905.0 | 1,857.0 | 1,796.0 | 1,805.0 | 1,854.0 | 1,798.0 | 1,821.0 | 1,870.0 | 1,830.0 | 1,892.0 | 1,736.0 | 1,772.0 | 1,789.0 | 1,824.0 | 1,696.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 1,095.0 | 1,110.0 | 1,100.0 | 1,108.0 | 1,115.0 | 1,120.0 | 1,186.0 | 1,211.0 | 1,250.0 | 1,290.0 | 1,147.0 | 1,161.0 | 1,173.0 | 1,188.0 | 2,405.0 | 2,692.0 | 2,979.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,660.0 | 2,692.0 | 2,536.0 | 2,448.0 | 2,379.0 | 2,331.0 | 2,744.0 | 2,674.0 | 2,641.0 | 2,839.0 | 1,987.0 | 1,837.0 | 1,893.0 | 2,039.0 | 1,988.0 | 1,976.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 32,892.0 | 34,703.0 | 33,312.0 | 33,980.0 | 33,484.0 | 34,069.0 | 33,541.0 | 33,369.0 | 33,595.0 | 31,749.0 | 28,968.0 | 30,123.0 | 29,108.0 | 28,443.0 | 28,790.0 | 28,263.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 142.0 | 142.0 | 143.0 | 143.0 | 144.0 | 145.0 | 146.0 | 146.0 | 148.0 | 150.0 | 151.0 | 151.0 | 152.0 | 153.0 | 154.0 | 155.0 | 156.0 | 156.0 | 159.0 | 160.0 | 161.0 | 167.0 | 167.0 | 167.0 | 167.0 | 168.0 | 169.0 | 169.0 | 170.0 | 171.0 | 174.0 | 174.0 | 174.0 | 174.0 | 174.0 | 174.0 | 175.0 | 175.0 | 177.0 | 179.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 17,096.0 | 16,658.0 | 15,968.0 | 15,452.0 | 14,982.0 | 15,297.0 | 14,738.0 | 14,301.0 | 14,218.0 | 14,773.0 | 15,924.0 | 15,485.0 | 15,135.0 | 15,312.0 | 13,955.0 | 13,655.0 | 13,277.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (131.0) | (126.0) | (123.0) | (124.0) | (142.0) | (152.0) | (136.0) | (146.0) | (143.0) | (128.0) | (147.0) | (150.0) | (151.0) | (153.0) | (166.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 17,115.0 | 16,674.0 | 15,988.0 | 15,471.0 | 14,984.0 | 15,290.0 | 14,748.0 | 14,301.0 | 14,223.0 | 14,795.0 | 15,928.0 | 15,486.0 | 15,136.0 | 15,312.0 | 13,943.0 | 13,651.0 | ||||||||||||||||||||||||
| Total Equity | 17,115.0 | 16,674.0 | 15,988.0 | 15,471.0 | 14,984.0 | 15,290.0 | 14,748.0 | 14,301.0 | 14,223.0 | 14,795.0 | 15,928.0 | 15,486.0 | 15,136.0 | 15,312.0 | 13,943.0 | 13,651.0 | 13,287.0 | 12,926.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15,169.0 | 15,696.0 | 15,695.0 | 15,711.0 | 14,772.0 | 16,274.0 | 16,278.0 | 16,296.0 | 16,324.0 | 13,856.0 | 13,857.0 | 14,893.0 | 14,852.0 | 12,877.0 | 12,872.0 | 12,848.0 | 12,832.0 | 12,783.0 | 12,780.0 | 12,770.0 | 12,806.0 | 15,003.0 | 16,066.0 | 16,062.0 | 16,089.0 | 13,879.0 | 45.0 | 545.0 | 523.0 | 517.0 | 517.0 | 744.0 | 868.0 | 867.0 | - | - | - | - | - | - |
| Net debt | 13,079.0 | 11,293.0 | 13,738.0 | 13,812.0 | 13,087.0 | 11,921.0 | 12,952.0 | 13,024.0 | 13,263.0 | 10,747.0 | 11,775.0 | 11,509.0 | 12,357.0 | 10,300.0 | 11,206.0 | 11,679.0 | 10,658.0 | 9,253.0 | ||||||||||||||||||||||
| Working Capital | 1,949.0 | 1,405.0 | 1,387.0 | 567.0 | (702.0) | 146.0 | 1,231.0 | 1,359.0 | 1,664.0 | 1,764.0 | 2,845.0 | 2,312.0 | 2,327.0 | 901.0 | 1,486.0 | 2,661.0 | 2,706.0 | |||||||||||||||||||||||
| Book Value | 17,115.0 | 16,674.0 | 15,988.0 | 15,471.0 | 14,984.0 | 15,290.0 | 14,748.0 | 14,301.0 | 14,223.0 | 14,795.0 | 15,928.0 | 15,486.0 | 15,136.0 | 15,312.0 | 13,943.0 | 13,651.0 | 13,287.0 | 12,926.0 | ||||||||||||||||||||||
| Tangible Book Value | (324.0) | (763.0) | (1,668.0) | (2,195.0) | (2,692.0) | (2,476.0) | (3,037.0) | (3,497.0) | (3,582.0) | (3,027.0) | (1,910.0) | (2,375.0) | (2,744.0) | (2,588.0) | (4,006.0) | (4,350.0) | (4,769.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,126.0 |
| 737.0 |
| 630.0 |
| 647.0 |
| 1,402.0 |
| 1,023.0 |
| 720.0 |
| 1,011.0 |
| 997.0 |
| 1,011.0 |
| 772.0 |
| 959.0 |
| 973.0 |
| 883.0 |
| 406.0 |
| 243.0 |
| 445.0 |
| 300.0 |
| 162.0 |
| 160.0 |
| 200.0 |
| 212.0 |
| 186.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,556.0 |
| 12,426.0 |
| 12,928.0 |
| 12,762.0 |
| 12,253.0 |
| 15,344.0 |
| 14,552.0 |
| 13,179.0 |
| 13,128.0 |
| 10,685.0 |
| 10,836.0 |
| 10,159.0 |
| 10,443.0 |
| 9,680.0 |
| 10,132.0 |
| 9,722.0 |
| 16,157.0 |
| 16,587.0 |
| 7,599.0 |
| 6,864.0 |
| 6,568.0 |
| 6,856.0 |
| 5,771.0 |
| 5,781.0 |
| 6,961.0 |
| 6,819.0 |
| 6,811.0 |
| 6,640.0 |
| 6,471.0 |
| 6,335.0 |
| 6,259.0 |
| 6,103.0 |
| 5,952.0 |
| 5,850.0 |
| 5,709.0 |
| 5,628.0 |
| 5,493.0 |
| 5,369.0 |
| 5,307.0 |
| 5,187.0 |
| 5,119.0 |
| 5,066.0 |
| 4,994.0 |
| 4,965.0 |
| 4,904.0 |
| 4,831.0 |
| 4,945.0 |
| 4,927.0 |
| 8,017.0 |
| 7,894.0 |
| 7,277.0 |
| 7,164.0 |
| 7,093.0 |
| 7,071.0 |
| 7,187.0 |
| 7,063.0 |
| 6,956.0 |
| 6,912.0 |
| 6,611.0 |
| 6,522.0 |
| 6,420.0 |
| 6,372.0 |
| 6,025.0 |
| 5,864.0 |
| 4,285.0 |
| 4,225.0 |
| 3,925.0 |
| 3,802.0 |
| 3,656.0 |
| 3,588.0 |
| 3,334.0 |
| 3,299.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 323.0 |
| 313.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,516.0 |
| 17,518.0 |
| 17,518.0 |
| 17,518.0 |
| 18,711.0 |
| 18,707.0 |
| 18,698.0 |
| 18,708.0 |
| 18,707.0 |
| 18,708.0 |
| 18,698.0 |
| 18,672.0 |
| 18,642.0 |
| 18,747.0 |
| 12,455.0 |
| 12,455.0 |
| 12,456.0 |
| 12,453.0 |
| 12,454.0 |
| 12,450.0 |
| 12,464.0 |
| 12,463.0 |
| 578.0 |
| 629.0 |
| 680.0 |
| 732.0 |
| 783.0 |
| 844.0 |
| 909.0 |
| 974.0 |
| 1,040.0 |
| 1,123.0 |
| 1,206.0 |
| 1,289.0 |
| 1,372.0 |
| 1,460.0 |
| 1,329.0 |
| - |
| 52.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,702.0 |
| 1,655.0 |
| 1,552.0 |
| 1,575.0 |
| 1,552.0 |
| 1,533.0 |
| 1,479.0 |
| 1,528.0 |
| 1,469.0 |
| 1,511.0 |
| 1,511.0 |
| 1,278.0 |
| 1,283.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.0 |
| 418.0 |
| 433.0 |
| 311.0 |
| 311.0 |
| 188.0 |
| 346.0 |
| 355.0 |
| 508.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,311.0 |
| 2,026.0 |
| 2,010.0 |
| 1,964.0 |
| 1,909.0 |
| 1,811.0 |
| 1,743.0 |
| 1,623.0 |
| 1,725.0 |
| 1,682.0 |
| 1,626.0 |
| 1,534.0 |
| 1,463.0 |
| 1,615.0 |
| 1,537.0 |
| 1,424.0 |
| 1,362.0 |
| 1,333.0 |
| 1,309.0 |
| 1,319.0 |
| 1,258.0 |
| 1,292.0 |
| 1,163.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41,903.0 |
| 42,579.0 |
| 42,346.0 |
| 42,142.0 |
| 41,423.0 |
| 44,469.0 |
| 44,772.0 |
| 43,475.0 |
| 43,203.0 |
| 41,089.0 |
| 40,553.0 |
| 39,584.0 |
| 39,751.0 |
| 37,653.0 |
| 37,943.0 |
| 37,378.0 |
| 34,795.0 |
| 35,128.0 |
| 26,513.0 |
| 25,813.0 |
| 25,413.0 |
| 25,614.0 |
| 24,100.0 |
| 24,081.0 |
| 6.0 |
| 6.0 |
| 42.0 |
| 742.0 |
| 1,806.0 |
| 1,803.0 |
| 1,790.0 |
| 1,109.0 |
| 45.0 |
| 545.0 |
| 523.0 |
| 517.0 |
| 517.0 |
| 744.0 |
| 868.0 |
| 867.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,876.0 |
| 3,026.0 |
| 2,594.0 |
| 2,526.0 |
| 2,393.0 |
| 2,517.0 |
| 2,235.0 |
| 2,179.0 |
| 2,027.0 |
| 2,237.0 |
| - |
| - |
| - |
| - |
| 1,686.0 |
| - |
| - |
| 1,761.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 260.0 |
| 245.0 |
| 229.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,993.0 |
| 1,811.0 |
| 1,746.0 |
| 1,542.0 |
| 1,997.0 |
| 1,847.0 |
| 1,614.0 |
| 1,472.0 |
| 1,865.0 |
| 1,744.0 |
| 1,528.0 |
| 1,404.0 |
| 1,676.0 |
| 1,645.0 |
| 1,451.0 |
| 1,204.0 |
| 1,382.0 |
| 1,309.0 |
| 1,213.0 |
| 1,141.0 |
| 1,342.0 |
| 1,257.0 |
| 1,112.0 |
| 2,392.0 |
| 2,314.0 |
| 2,230.0 |
| 2,318.0 |
| 2,537.0 |
| 3,002.0 |
| 3,830.0 |
| 3,928.0 |
| 4,607.0 |
| 3,106.0 |
| 2,524.0 |
| 2,723.0 |
| 3,516.0 |
| 2,499.0 |
| 2,769.0 |
| 2,847.0 |
| 2,337.0 |
| 2,288.0 |
| 2,194.0 |
| 2,248.0 |
| 1,367.0 |
| 1,263.0 |
| 1,218.0 |
| 1,332.0 |
| 8,976.0 |
| 8,850.0 |
| 9,530.0 |
| 8,819.0 |
| 8,591.0 |
| 8,367.0 |
| 9,580.0 |
| 10,109.0 |
| 9,727.0 |
| 10,177.0 |
| 9,434.0 |
| 8,416.0 |
| 8,155.0 |
| 8,821.0 |
| 8,274.0 |
| 8,039.0 |
| 7,833.0 |
| 6,415.0 |
| 7,092.0 |
| 6,300.0 |
| 6,186.0 |
| 5,168.0 |
| 5,630.0 |
| 5,106.0 |
| 5,099.0 |
| 1,654.0 |
| 1,661.0 |
| 1,590.0 |
| 1,367.0 |
| 1,389.0 |
| 1,354.0 |
| 1,343.0 |
| 1,292.0 |
| 1,333.0 |
| 1,280.0 |
| 1,308.0 |
| 1,304.0 |
| 1,081.0 |
| 1,098.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| - |
| - |
| 0.0 |
| 111.0 |
| 140.0 |
| 133.0 |
| 108.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,269.0 |
| 5,667.0 |
| 5,942.0 |
| 6,217.0 |
| 6,498.0 |
| 6,389.0 |
| 6,582.0 |
| 6,779.0 |
| 6,979.0 |
| 5,431.0 |
| 5,535.0 |
| 5,646.0 |
| 5,755.0 |
| 5,394.0 |
| 5,755.0 |
| 5,362.0 |
| 5,511.0 |
| 6,579.0 |
| 6,666.0 |
| 6,746.0 |
| 6,818.0 |
| 6,009.0 |
| 6,061.0 |
| 1,991.0 |
| 1,997.0 |
| 2,302.0 |
| 2,284.0 |
| 2,196.0 |
| 2,208.0 |
| 2,216.0 |
| 1,862.0 |
| 1,606.0 |
| 1,779.0 |
| 1,734.0 |
| 1,621.0 |
| 1,451.0 |
| 1,446.0 |
| 1,518.0 |
| 1,176.0 |
| 946.0 |
| 994.0 |
| 914.0 |
| 823.0 |
| 881.0 |
| 849.0 |
| 831.0 |
| 853.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,616.0 |
| 29,653.0 |
| 30,929.0 |
| 30,970.0 |
| 30,898.0 |
| 33,890.0 |
| 34,305.0 |
| 33,763.0 |
| 34,141.0 |
| 32,270.0 |
| 30,822.0 |
| 30,370.0 |
| 31,012.0 |
| 29,466.0 |
| 28,840.0 |
| 29,151.0 |
| 27,115.0 |
| 27,996.0 |
| 20,020.0 |
| 19,894.0 |
| 19,855.0 |
| 20,355.0 |
| 18,333.0 |
| 18,400.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,913.0 |
| 11,398.0 |
| 11,144.0 |
| 10,487.0 |
| 10,482.0 |
| 10,394.0 |
| 9,652.0 |
| 9,011.0 |
| 8,748.0 |
| 9,649.0 |
| 9,120.0 |
| 8,628.0 |
| 8,068.0 |
| 14,464.0 |
| 13,669.0 |
| 13,205.0 |
| 11,632.0 |
| 11,546.0 |
| 11,087.0 |
| 10,824.0 |
| 10,630.0 |
| 10,628.0 |
| 10,634.0 |
| (159.0) |
| (146.0) |
| (143.0) |
| (140.0) |
| (132.0) |
| (131.0) |
| (128.0) |
| (121.0) |
| (117.0) |
| (116.0) |
| (97.0) |
| (87.0) |
| (75.0) |
| (59.0) |
| (52.0) |
| (5,535.0) |
| (5,616.0) |
| (5,699.0) |
| (4,718.0) |
| (5,243.0) |
| (5,342.0) |
| (5,441.0) |
| (5,546.0) |
| (5,038.0) |
| (5,132.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,287.0 |
| 12,926.0 |
| 11,417.0 |
| 11,172.0 |
| 10,525.0 |
| 10,579.0 |
| 10,467.0 |
| 9,712.0 |
| 9,062.0 |
| 8,819.0 |
| 9,731.0 |
| 9,214.0 |
| 8,739.0 |
| 8,187.0 |
| 9,103.0 |
| 8,226.0 |
| 7,680.0 |
| 7,132.0 |
| 6,608.0 |
| 6,036.0 |
| 5,672.0 |
| 5,259.0 |
| 5,767.0 |
| 5,681.0 |
| 11,417.0 |
| 11,172.0 |
| 10,525.0 |
| 10,579.0 |
| 10,467.0 |
| 9,712.0 |
| 9,062.0 |
| 8,819.0 |
| 9,731.0 |
| 9,214.0 |
| 8,739.0 |
| 8,187.0 |
| 9,103.0 |
| 8,226.0 |
| 7,680.0 |
| 7,132.0 |
| 6,608.0 |
| 6,036.0 |
| 5,672.0 |
| 5,259.0 |
| 5,767.0 |
| 5,681.0 |
| 8,725.0 |
| 8,829.0 |
| 9,289.0 |
| 10,096.0 |
| 11,071.0 |
| 11,884.0 |
| 12,811.0 |
| 11,634.0 |
| (1,082.0) |
| (543.0) |
| (325.0) |
| (1,062.0) |
| (711.0) |
| (795.0) |
| (9,501.0) |
| (10,358.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,896.0 |
| 4,109.0 |
| 4,171.0 |
| 3,886.0 |
| 5,764.0 |
| 4,443.0 |
| 3,452.0 |
| 2,951.0 |
| 1,251.0 |
| 2,420.0 |
| 2,004.0 |
| 1,622.0 |
| 1,406.0 |
| 2,093.0 |
| 1,889.0 |
| 9,742.0 |
| 9,495.0 |
| 1,299.0 |
| 678.0 |
| 1,400.0 |
| 1,226.0 |
| 665.0 |
| 682.0 |
| 11,417.0 |
| 11,172.0 |
| 10,525.0 |
| 10,579.0 |
| 10,467.0 |
| 9,712.0 |
| 9,062.0 |
| 8,819.0 |
| 9,731.0 |
| 9,214.0 |
| 8,739.0 |
| 8,187.0 |
| 9,103.0 |
| 8,226.0 |
| 7,680.0 |
| 7,132.0 |
| 6,608.0 |
| 6,036.0 |
| 5,672.0 |
| 5,259.0 |
| 5,767.0 |
| 5,681.0 |
| (5,167.0) |
| (6,728.0) |
| (7,026.0) |
| (7,725.0) |
| (7,722.0) |
| (9,088.0) |
| (9,904.0) |
| (10,610.0) |
| (10,929.0) |
| (10,099.0) |
| (10,700.0) |
| (11,248.0) |
| (11,857.0) |
| (10,999.0) |
| (11,850.0) |
| (4,775.0) |
| (5,375.0) |
| (5,848.0) |
| (6,417.0) |
| (6,782.0) |
| (7,191.0) |
| (6,697.0) |
| (6,782.0) |