| (in millions of USD) | FY2026 | 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 | 10,605.0 | 8,589.0 | 7,280.0 | 3,389.0 | 1,990.0 | 847.0 | 10,896.0 | 782.0 | 4,002.0 | 1,766.0 | 596.0 | 497.0 | 1,152.0 | 733.0 | 667.9 | 665.4 | 447.2 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | 34,621.0 | 18,704.0 | 9,907.0 | 19,218.0 | 10,714.0 | 1.0 | 6,640.0 | 3,106.0 | 5,032.0 | 4,441.0 | 4,126.0 | 3,520.2 | 2,995.1 | 2,461.7 | 1,825.2 | 1,281.0 | |||
| Cash And Short Term Investments | 10,605.0 | 43,210.0 | 25,984.0 | 13,296.0 | 21,208.0 | 11,561.0 | 10,897.0 | 7,422.0 | 7,108.0 | 6,798.0 | 5,037.0 | 4,623.0 | 4,672.2 | 3,728.1 | 3,129.6 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 38,466.0 | 23,065.0 | 9,999.0 | 3,827.0 | 4,650.0 | 2,429.0 | 1,657.0 | 1,424.0 | 1,265.0 | 826.0 | 505.0 | 474.0 | 426.4 | 454.3 | 336.1 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 21,403.0 | 10,080.0 | 5,282.0 | 5,159.0 | 2,605.0 | 1,826.0 | 979.0 | 1,575.0 | 796.0 | 794.0 | 418.0 | 483.0 | 387.8 | 412.5 | 340.3 | 345.5 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 16,970.0 | 10,684.0 | 7,423.0 | 6,501.0 | 4,681.0 | 3,557.0 | 2,685.0 | 2,171.0 | 1,737.0 | 1,191.0 | 1,100.0 | 1,179.0 | 1,282.8 | 1,288.8 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 9,812.0 | 6,310.0 | 2,699.0 | 1,193.0 | 1,783.0 | 1,149.0 | 687.0 | 511.0 | 596.0 | 485.0 | 296.0 | 293.0 | 324.4 | 356.4 | 335.1 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 7,469.0 | 8,463.0 | 8,459.0 | 9,703.0 | 10,946.0 | 5,964.0 | 1,991.0 | 1,988.0 | 1,985.0 | 1,983.0 | 0.0 | 1,384.0 | 1,356.4 | 0.0 | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 24.0 | 24.0 | 25.0 | 2.0 | 3.0 | 3.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 8,468.0 | 8,463.0 | 9,709.0 | 10,953.0 | 10,946.0 | 6,963.0 | 1,991.0 | 1,988.0 | 1,985.0 | 1,983.0 | 0.0 | 1,384.0 | 1,356.4 | 0.0 | - | - | ||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 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 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 13,237.0 | 10,605.0 | 11,486.0 | 11,639.0 | 15,234.0 | 8,589.0 | 9,107.0 | 8,563.0 | 7,587.0 | 7,280.0 | 5,519.0 | 5,783.0 | 5,079.0 | 3,389.0 | ||||||||||||||||||||||||||
| 417.7 |
| 727.0 |
| 544.4 |
| - |
| - |
| 837.7 |
| - |
| - |
| 2,490.6 |
| 1,728.2 |
| 1,255.4 |
| 727.0 |
| 544.4 |
| 348.8 |
| 375.0 |
| 318.4 |
| - |
| - |
| 330.7 |
| 537.8 |
| - |
| - |
| Prepaid Expenses | 3,180.0 | 3,771.0 | 3,080.0 | 791.0 | 366.0 | 239.0 | 157.0 | 136.0 | 86.0 | 118.0 | 93.0 | 70.0 | 70.3 | 76.9 | 49.4 | 32.6 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 125,605.0 | 80,126.0 | 44,345.0 | 23,073.0 | 28,829.0 | 16,055.0 | 13,690.0 | 10,557.0 | 9,255.0 | 8,536.0 | 6,053.0 | 5,713.0 | 5,624.7 | 4,775.3 | 3,905.4 | 3,227.0 | 2,480.8 | 2,168.0 | - | - |
| 1,156.5 |
| 1,193.9 |
| 1,088.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 6,587.0 | 4,401.0 | 3,509.0 | 2,694.0 | 1,903.0 | 1,408.0 | 1,011.0 | 767.0 | 740.0 | 670.0 | 634.0 | 622.0 | 700.1 | 712.6 | 596.5 | (625.1) | 516.6 | - | - | - |
| Property,Plant & Equipment Net | 10,383.0 | 6,283.0 | 3,914.0 | 3,807.0 | 2,778.0 | 2,149.0 | 1,674.0 | 1,404.0 | 997.0 | 521.0 | 466.0 | 557.0 | 582.7 | 576.1 | 560.1 | 568.9 | 571.9 | 625.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 20,832.0 | 5,188.0 | 4,430.0 | 4,372.0 | 4,349.0 | 4,193.0 | 618.0 | 618.0 | 618.0 | 618.0 | 618.0 | 618.0 | 643.2 | 641.0 | 641.0 | 369.8 | 369.8 | 369.8 | - | - |
| Intangible Assets | 3,306.0 | 807.0 | 1,112.0 | 1,676.0 | 2,339.0 | 2,737.0 | 49.0 | 45.0 | 52.0 | 104.0 | 166.0 | 222.0 | 296.0 | 312.3 | 326.1 | 288.7 | 120.5 | 147.1 | - | - |
| Operating Lease Right Of Use Assets | 2,867.0 | 1,793.0 | 1,346.0 | 1,038.0 | 829.0 | 707.0 | 618.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 13,258.0 | 10,979.0 | 6,081.0 | 3,396.0 | 1,222.0 | 806.0 | 548.0 | - | - | - | - | - | - | 3.5 | 7.5 | 0.9 | - | - | - | - |
| Other Non-Current Assets | 8,301.0 | 3,038.0 | 4,500.0 | 3,820.0 | 3,841.0 | 2,144.0 | 118.0 | 108.0 | 319.0 | 62.0 | 67.0 | 91.0 | 104.3 | 107.5 | 120.3 | 40.9 | 10.3 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 206,803.0 | 111,601.0 | 65,728.0 | 41,182.0 | 44,187.0 | 28,791.0 | 17,315.0 | 13,292.0 | 11,241.0 | 9,841.0 | 7,370.0 | 7,201.0 | 7,250.9 | 6,412.2 | 5,552.9 | 4,495.2 | 3,585.9 | 3,350.7 | - | - |
| 286.1 |
| 344.5 |
| 218.9 |
| - |
| - |
| Short Term Debt | 999.0 | 0.0 | 1,250.0 | 1,250.0 | 0.0 | 999.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,379.0 | 837.0 | 764.0 | 354.0 | 300.0 | 288.0 | 141.0 | 92.0 | 53.0 | 85.0 | 322.0 | 296.0 | 268.8 | 273.6 | 270.6 | 245.6 | 9.4 | - | - | - |
| Operating Lease Liabilities Current | 372.0 | 288.0 | 228.0 | 176.0 | 144.0 | 121.0 | 91.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 21,352.0 | 11,737.0 | 6,682.0 | 4,120.0 | 2,552.0 | 1,777.0 | 1,097.0 | 818.0 | 542.0 | 507.0 | 642.0 | 603.0 | 621.1 | 619.8 | 594.9 | 656.5 | 439.9 | 559.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 32,163.0 | 18,047.0 | 10,631.0 | 6,563.0 | 4,335.0 | 3,925.0 | 1,784.0 | 1,329.0 | 1,153.0 | 1,788.0 | 2,351.0 | 896.0 | 945.5 | 976.2 | 930.0 | 942.7 | 784.4 | 778.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,572.0 | 1,519.0 | 1,119.0 | 902.0 | 741.0 | 634.0 | 561.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1,193.0 | 976.0 | 573.0 | 218.0 | 202.0 | 163.0 | 60.0 | 46.0 | 15.0 | 4.0 | 44.0 | 108.0 | 172.2 | 236.2 | 200.4 | 163.0 | 0.0 | - | - | - |
| Deferred Tax Liabilities | 1,774.0 | 886.0 | 462.0 | 247.0 | 245.0 | 241.0 | 29.0 | 19.0 | 18.0 | 141.0 | 301.0 | 232.0 | 158.0 | 193.0 | 133.3 | 46.1 | 17.7 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7,306.0 | 4,245.0 | 2,541.0 | 1,913.0 | 1,553.0 | 1,375.0 | 775.0 | 633.0 | 632.0 | 277.0 | 453.0 | 489.0 | 475.1 | 589.3 | 455.8 | 347.7 | 112.0 | 151.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 49,510.0 | 32,274.0 | 22,750.0 | 19,081.0 | 17,575.0 | 11,898.0 | 5,111.0 | 3,950.0 | 3,770.0 | 4,048.0 | 2,814.0 | 2,783.0 | 2,795.9 | 1,585.2 | 1,407.2 | 1,313.8 | 920.8 | 956.1 | - | - |
| 0.7 |
| - |
| - |
| - |
| Additional Paid In Capital | 10,118.0 | 11,237.0 | 13,109.0 | 11,971.0 | 10,385.0 | 8,719.0 | 7,045.0 | 6,051.0 | 5,351.0 | 4,708.0 | 4,170.0 | 3,855.0 | 3,483.3 | 3,193.6 | 2,900.9 | 2,500.6 | 2,219.4 | 1,889.3 | - | - |
| Retained Earnings | 146,973.0 | 68,038.0 | 29,817.0 | 10,171.0 | 16,235.0 | 18,908.0 | 14,971.0 | 12,565.0 | 8,787.0 | 6,108.0 | 4,350.0 | 3,949.0 | 3,504.7 | 3,246.1 | 2,730.4 | 2,149.3 | 1,896.2 | 1,964.2 | - | - |
| Accumulated Other Comprehensive Income | 178.0 | 28.0 | 27.0 | (43.0) | (11.0) | 19.0 | 1.0 | (12.0) | (18.0) | (16.0) | (4.0) | 8.0 | 4.9 | 10.0 | 10.6 | 10.3 | 12.2 | 3.9 | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 10,756.0 | 9,814.0 | 9,263.0 | 6,650.0 | 5,039.0 | 4,048.0 | 3,395.0 | 2,537.3 | 1,622.7 | 1,496.9 | 1,479.4 | 1,463.3 | 1,463.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 157,293.0 | 79,327.0 | 42,978.0 | 22,101.0 | 26,612.0 | 16,893.0 | 12,204.0 | 9,342.0 | 7,471.0 | 5,762.0 | 4,469.0 | 4,418.0 | 4,455.0 | 4,827.0 | 4,145.7 | 3,181.5 | 2,665.1 | 2,394.7 | 2,617.9 | 2,006.9 |
| Total Equity | 157,293.0 | 79,327.0 | 42,978.0 | 22,101.0 | 26,612.0 | 16,893.0 | 12,204.0 | 9,342.0 | 7,471.0 | 5,762.0 | 4,469.0 | 4,418.0 | 4,455.0 | 4,827.0 | 4,145.7 | 3,181.5 | 2,665.1 | 2,394.7 | 2,617.9 | 2,006.9 |
| - |
| - |
| - |
| - |
| Net debt | (2,137.0) | (34,747.0) | (16,275.0) | (2,343.0) | (10,262.0) | (4,598.0) | (8,906.0) | (5,434.0) | (5,123.0) | (4,815.0) | (5,037.0) | (3,239.0) | (3,315.8) | (3,728.1) | - | - | - | - | - | - |
| Working Capital | 93,442.0 | 62,079.0 | 33,714.0 | 16,510.0 | 24,494.0 | 12,130.0 | 11,906.0 | 9,228.0 | 8,102.0 | 6,748.0 | 3,702.0 | 4,817.0 | 4,679.2 | 3,799.0 | 2,975.4 | 2,284.3 | 1,696.5 | 1,389.4 | - | - |
| Book Value | 157,293.0 | 79,327.0 | 42,978.0 | 22,101.0 | 26,612.0 | 16,893.0 | 12,204.0 | 9,342.0 | 7,471.0 | 5,762.0 | 4,469.0 | 4,418.0 | 4,455.0 | 4,827.0 | 4,145.7 | 3,181.5 | 2,665.1 | 2,394.7 | 2,617.9 | 2,006.9 |
| Tangible Book Value | 133,155.0 | 73,332.0 | 37,436.0 | 16,053.0 | 19,924.0 | 9,963.0 | 11,537.0 | 8,679.0 | 6,801.0 | 5,040.0 | 3,685.0 | 3,578.0 | 3,515.8 | 3,873.6 | 3,178.6 | 2,522.9 | 2,174.8 | 1,877.7 | - | - |
| 2,800.0 |
| 3,013.0 |
| 1,990.0 |
| 1,288.0 |
| 978.0 |
| 847.0 |
| 2,251.0 |
| 3,274.0 |
| 15,494.0 |
| 10,896.0 |
| 9,765.0 |
| 7,105.0 |
| 2,772.0 |
| 782.0 |
| 721.0 |
| 718.0 |
| 765.0 |
| 4,002.0 |
| 2,802.0 |
| 1,988.0 |
| 1,989.0 |
| 1,766.0 |
| 1,940.0 |
| 426.0 |
| 596.0 |
| 471.0 |
| Restricted Cash | - | - | - | - | - | - | - | 8.0 | - | - | - | 99.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 49,122.0 | 45,152.0 | 38,457.0 | 34,621.0 | 29,380.0 | 26,237.0 | 23,851.0 | 18,704.0 | 12,762.0 | 10,240.0 | 10,241.0 | 9,907.0 | 10,343.0 | 14,024.0 | 19,218.0 | 18,010.0 | 11,689.0 | 10,714.0 | 7,888.0 | 7,707.0 | 860.0 | 1.0 | 4.0 | 1,370.0 | 5,030.0 | 6,640.0 | 6,870.0 | 7,225.0 | 6,535.0 | 3,106.0 | 3,518.0 | 3,889.0 | 4,217.0 | 5,032.0 | 4,731.0 | 4,453.0 | 4,441.0 | 4,257.0 |
| Cash And Short Term Investments | 13,237.0 | 10,605.0 | 60,608.0 | 56,791.0 | 53,691.0 | 43,210.0 | 38,487.0 | 34,800.0 | 31,438.0 | 25,984.0 | 18,281.0 | 16,023.0 | 15,320.0 | 13,296.0 | 13,143.0 | 17,037.0 | 21,208.0 | 19,298.0 | 12,667.0 | 11,561.0 | 10,139.0 | 10,981.0 | 16,354.0 | 10,897.0 | 9,769.0 | 8,475.0 | 7,802.0 | 7,422.0 | 7,591.0 | 7,943.0 | 7,300.0 | 7,108.0 | 6,320.0 | 5,877.0 | 6,206.0 | 6,798.0 | 6,671.0 | 4,879.0 | 5,037.0 | 4,728.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 40,710.0 | 38,466.0 | 33,391.0 | 27,808.0 | 22,132.0 | 23,065.0 | 17,693.0 | 14,132.0 | 12,365.0 | 9,999.0 | 8,309.0 | 7,066.0 | 4,080.0 | 3,827.0 | 4,908.0 | 5,317.0 | 4,650.0 | 3,954.0 | 3,024.0 | 2,429.0 | 2,546.0 | 2,084.0 | 1,907.0 | 1,657.0 | 1,455.0 | 1,561.0 | 1,242.0 | 1,424.0 | 2,219.0 | 1,662.0 | 1,220.0 | 1,265.0 | 1,167.0 | 1,213.0 | 976.0 | 826.0 | 833.0 | 644.0 | 505.0 | 536.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 25,797.0 | 21,403.0 | 19,784.0 | 14,962.0 | 11,333.0 | 10,080.0 | 7,654.0 | 6,675.0 | 5,864.0 | 5,282.0 | 4,779.0 | 4,319.0 | 4,611.0 | 5,159.0 | 4,454.0 | 3,889.0 | 2,605.0 | 2,233.0 | 1,992.0 | 1,826.0 | 1,495.0 | 1,401.0 | 1,128.0 | 979.0 | 1,047.0 | 1,204.0 | 1,426.0 | 1,575.0 | 1,417.0 | 1,090.0 | 797.0 | 796.0 | 857.0 | 855.0 | 821.0 | 794.0 | 679.0 | 521.0 | 418.0 | 425.0 |
| Prepaid Expenses | 3,916.0 | 3,180.0 | 2,709.0 | 2,658.0 | 2,779.0 | 3,771.0 | 3,806.0 | 4,026.0 | 4,062.0 | 3,080.0 | 1,289.0 | 1,389.0 | 872.0 | 791.0 | 718.0 | 1,175.0 | 366.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 150,995.0 | 125,605.0 | 116,492.0 | 102,219.0 | 89,935.0 | 80,126.0 | 67,640.0 | 59,633.0 | 53,729.0 | 44,345.0 | 32,658.0 | 28,797.0 | 24,883.0 | 23,073.0 | 23,223.0 | 27,418.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 12,403.0 | 10,383.0 | 9,780.0 | 9,141.0 | 7,136.0 | 6,283.0 | 5,343.0 | 4,885.0 | 4,006.0 | 3,914.0 | 3,844.0 | 3,799.0 | 3,740.0 | 3,807.0 | 3,774.0 | 3,233.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 20,894.0 | 20,832.0 | 6,261.0 | 5,755.0 | 5,498.0 | 5,188.0 | 4,724.0 | 4,622.0 | 4,453.0 | 4,430.0 | 4,430.0 | 4,430.0 | 4,430.0 | 4,372.0 | 4,372.0 | 4,372.0 | 4,349.0 | 4,302.0 | ||||||||||||||||||||||
| Intangible Assets | 3,120.0 | 3,306.0 | 936.0 | 755.0 | 769.0 | 807.0 | 838.0 | 952.0 | 986.0 | 1,112.0 | 1,251.0 | 1,395.0 | 1,541.0 | 1,676.0 | 1,850.0 | 2,036.0 | 2,339.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4,258.0 | 2,867.0 | 2,281.0 | 2,084.0 | 1,810.0 | 1,793.0 | 1,755.0 | 1,556.0 | 1,532.0 | 1,346.0 | 1,316.0 | 1,235.0 | 1,094.0 | 1,038.0 | 927.0 | 852.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 11,707.0 | 13,258.0 | 13,674.0 | 13,570.0 | 13,318.0 | 10,979.0 | 10,276.0 | 9,578.0 | 7,798.0 | 6,081.0 | 5,982.0 | 5,398.0 | 4,568.0 | 3,396.0 | 2,762.0 | 2,225.0 | 1,222.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 12,733.0 | 8,301.0 | 11,724.0 | 7,216.0 | 6,788.0 | 6,425.0 | 5,437.0 | 4,001.0 | 4,568.0 | 4,500.0 | 4,667.0 | 4,501.0 | 4,204.0 | 3,820.0 | 3,580.0 | 3,340.0 | 3,841.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 259,474.0 | 206,803.0 | 161,148.0 | 140,740.0 | 125,254.0 | 111,601.0 | 96,013.0 | 85,227.0 | 77,072.0 | 65,728.0 | 54,148.0 | 49,555.0 | 44,460.0 | 41,182.0 | 40,488.0 | 43,476.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 13,097.0 | 9,812.0 | 8,624.0 | 9,064.0 | 7,331.0 | 6,310.0 | 5,353.0 | 3,680.0 | 2,715.0 | 2,699.0 | 2,380.0 | 1,929.0 | 1,141.0 | 1,193.0 | 1,491.0 | 2,421.0 | 1,783.0 | 1,664.0 | 1,218.0 | 1,201.0 | 1,097.0 | 893.0 | 761.0 | 687.0 | 591.0 | 437.0 | 368.0 | 511.0 | 902.0 | 800.0 | 623.0 | 596.0 | 511.0 | 431.0 | 348.0 | 485.0 | 523.0 | 423.0 | 296.0 | 295.0 |
| Short Term Debt | 1,000.0 | 999.0 | 999.0 | - | - | 0.0 | 0.0 | 0.0 | 1,250.0 | 1,250.0 | 1,249.0 | 1,249.0 | 1,250.0 | 1,250.0 | 1,249.0 | 1,249.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1,714.0 | 1,379.0 | 1,248.0 | 980.0 | 1,074.0 | 837.0 | 752.0 | 948.0 | 845.0 | 764.0 | 513.0 | 421.0 | 367.0 | 354.0 | 338.0 | 359.0 | 300.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 466.0 | - | 341.0 | 301.0 | 300.0 | 288.0 | 273.0 | 250.0 | 246.0 | 228.0 | 230.0 | 208.0 | 187.0 | 176.0 | 156.0 | 145.0 | ||||||||||||||||||||||||
| Accrued Expenses | 29,787.0 | 21,352.0 | 16,452.0 | 15,193.0 | 19,211.0 | 11,737.0 | 11,126.0 | 10,289.0 | 11,258.0 | 6,682.0 | 5,472.0 | 7,156.0 | 4,869.0 | 4,120.0 | 4,115.0 | 3,903.0 | 2,552.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 43,884.0 | 32,163.0 | 26,075.0 | 24,257.0 | 26,542.0 | 18,047.0 | 16,479.0 | 13,969.0 | 15,223.0 | 10,631.0 | 9,101.0 | 10,334.0 | 7,260.0 | 6,563.0 | 6,855.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,470.0 | 7,469.0 | 7,468.0 | 8,466.0 | 8,464.0 | 8,463.0 | 8,462.0 | 8,461.0 | 8,460.0 | 8,459.0 | 8,457.0 | 8,456.0 | 9,704.0 | 9,703.0 | 9,701.0 | 9,700.0 | 10,946.0 | 10,944.0 | 5,964.0 | 5,964.0 | 5,963.0 | 6,960.0 | 6,959.0 | 1,991.0 | 1,990.0 | 1,989.0 | 1,988.0 | 1,988.0 | 1,987.0 | 1,987.0 | 1,986.0 | 1,985.0 | 1,985.0 | 1,984.0 | 1,984.0 | 1,983.0 | 1,982.0 | - | 0.0 | 1,406.0 |
| Operating Lease Liabilities Non-Current | 3,878.0 | 2,572.0 | 2,014.0 | 1,831.0 | 1,521.0 | 1,519.0 | 1,490.0 | 1,304.0 | 1,281.0 | 1,119.0 | 1,091.0 | 1,041.0 | 939.0 | 902.0 | 798.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 1,403.0 | 1,193.0 | 1,165.0 | 1,055.0 | 1,004.0 | 976.0 | 833.0 | 773.0 | 704.0 | 573.0 | 425.0 | 308.0 | 230.0 | 218.0 | 213.0 | 201.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 1,798.0 | 1,774.0 | 1,621.0 | 1,351.0 | 1,082.0 | 886.0 | 790.0 | 697.0 | 583.0 | 462.0 | 424.0 | 373.0 | 290.0 | 247.0 | 246.0 | 252.0 | 245.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8,768.0 | 7,306.0 | 6,694.0 | 6,055.0 | 4,884.0 | 4,245.0 | 3,683.0 | 3,336.0 | 2,966.0 | 2,541.0 | 2,234.0 | 2,223.0 | 2,037.0 | 1,913.0 | 1,785.0 | 1,609.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 64,000.0 | 49,510.0 | 42,251.0 | 40,609.0 | 41,411.0 | 32,274.0 | 30,114.0 | 27,070.0 | 27,930.0 | 22,750.0 | 20,883.0 | 22,054.0 | 19,940.0 | 19,081.0 | 19,139.0 | 19,625.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 24.0 | 24.0 | 24.0 | 24.0 | 24.0 | 24.0 | 25.0 | 25.0 | 2.0 | 25.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 3.0 | 3.0 | 1.0 | 3.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | 10,275.0 | 10,118.0 | 10,626.0 | 11,200.0 | 11,475.0 | 11,237.0 | 11,821.0 | 12,115.0 | 12,651.0 | 13,109.0 | 12,991.0 | 12,629.0 | 12,453.0 | 11,971.0 | 11,565.0 | 10,968.0 | ||||||||||||||||||||||||
| Retained Earnings | 185,038.0 | 146,973.0 | 107,908.0 | 88,737.0 | 72,158.0 | 68,038.0 | 53,950.0 | 45,961.0 | 36,598.0 | 29,817.0 | 20,360.0 | 14,921.0 | 12,115.0 | 10,171.0 | 9,905.0 | 12,971.0 | 16,235.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 137.0 | 178.0 | 339.0 | 170.0 | 186.0 | 28.0 | 103.0 | 56.0 | (109.0) | 27.0 | (88.0) | (51.0) | (50.0) | (43.0) | (123.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12,038.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 195,474.0 | 157,293.0 | 118,897.0 | 100,131.0 | 83,843.0 | 79,327.0 | 65,899.0 | 58,157.0 | 49,142.0 | 42,978.0 | 33,265.0 | 27,501.0 | 24,520.0 | 22,101.0 | 21,349.0 | 23,851.0 | ||||||||||||||||||||||||
| Total Equity | 195,474.0 | 157,293.0 | 118,897.0 | 100,131.0 | 83,843.0 | 79,327.0 | 65,899.0 | 58,157.0 | 49,142.0 | 42,978.0 | 33,265.0 | 27,501.0 | 24,520.0 | 22,101.0 | 21,349.0 | 23,851.0 | 26,612.0 | 23,798.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,470.0 | 8,468.0 | 8,467.0 | 8,466.0 | 8,464.0 | 8,463.0 | 8,462.0 | 8,461.0 | 9,710.0 | 9,709.0 | 9,706.0 | 9,705.0 | 10,954.0 | 10,953.0 | 10,950.0 | 10,949.0 | 10,946.0 | 10,944.0 | 6,963.0 | 6,963.0 | 6,961.0 | 6,960.0 | 6,959.0 | 1,991.0 | 1,990.0 | 1,989.0 | 1,988.0 | 1,988.0 | 1,987.0 | 1,987.0 | 1,986.0 | 1,985.0 | 1,985.0 | 1,984.0 | 1,984.0 | 1,983.0 | 1,982.0 | - | 0.0 | 1,406.0 |
| Net debt | (4,767.0) | (2,137.0) | (52,141.0) | (48,325.0) | (45,227.0) | (34,747.0) | (30,025.0) | (26,339.0) | (21,728.0) | (16,275.0) | (8,575.0) | (6,318.0) | (4,366.0) | (2,343.0) | (2,193.0) | (6,088.0) | (10,262.0) | (8,354.0) | ||||||||||||||||||||||
| Working Capital | 107,111.0 | 93,442.0 | 90,417.0 | 77,962.0 | 63,393.0 | 62,079.0 | 51,161.0 | 45,664.0 | 38,506.0 | 33,714.0 | 23,557.0 | 18,463.0 | 17,623.0 | 16,510.0 | 16,368.0 | 19,845.0 | 24,494.0 | |||||||||||||||||||||||
| Book Value | 195,474.0 | 157,293.0 | 118,897.0 | 100,131.0 | 83,843.0 | 79,327.0 | 65,899.0 | 58,157.0 | 49,142.0 | 42,978.0 | 33,265.0 | 27,501.0 | 24,520.0 | 22,101.0 | 21,349.0 | 23,851.0 | 26,612.0 | 23,798.0 | ||||||||||||||||||||||
| Tangible Book Value | 171,460.0 | 133,155.0 | 111,700.0 | 93,621.0 | 77,576.0 | 73,332.0 | 60,337.0 | 52,583.0 | 43,703.0 | 37,436.0 | 27,584.0 | 21,676.0 | 18,549.0 | 16,053.0 | 15,127.0 | 17,443.0 | 19,924.0 | |||||||||||||||||||||||
| 321.0 |
| 444.0 |
| 239.0 |
| 213.0 |
| 215.0 |
| 195.0 |
| 157.0 |
| 149.0 |
| 151.0 |
| 159.0 |
| 136.0 |
| 159.0 |
| 136.0 |
| 131.0 |
| 86.0 |
| 135.0 |
| 125.0 |
| 113.0 |
| 118.0 |
| 124.0 |
| 112.0 |
| 93.0 |
| 93.0 |
| - |
| 132.0 |
| 97.0 |
| - |
| - |
| - |
| - |
| - |
| 110.0 |
| 110.0 |
| 108.0 |
| 312.0 |
| 220.0 |
| 273.0 |
| 319.0 |
| 70.0 |
| 60.0 |
| 47.0 |
| 62.0 |
| 64.0 |
| 64.0 |
| 67.0 |
| 73.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,829.0 |
| 25,806.0 |
| 18,127.0 |
| 16,055.0 |
| 14,393.0 |
| 14,681.0 |
| 19,584.0 |
| 13,690.0 |
| 12,420.0 |
| 11,391.0 |
| 10,629.0 |
| 10,557.0 |
| 11,386.0 |
| 10,831.0 |
| 9,448.0 |
| 9,255.0 |
| 8,479.0 |
| 8,070.0 |
| 8,116.0 |
| 8,536.0 |
| 8,307.0 |
| 6,156.0 |
| 6,053.0 |
| 5,834.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,778.0 |
| 2,509.0 |
| 2,268.0 |
| 2,149.0 |
| 2,059.0 |
| 1,964.0 |
| 1,715.0 |
| 1,674.0 |
| 1,517.0 |
| 1,484.0 |
| 1,473.0 |
| 1,404.0 |
| 1,292.0 |
| 1,162.0 |
| 1,066.0 |
| 997.0 |
| 600.0 |
| 578.0 |
| 539.0 |
| 521.0 |
| 503.0 |
| 485.0 |
| 466.0 |
| 477.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,193.0 |
| 4,193.0 |
| 4,193.0 |
| 4,193.0 |
| 628.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 618.0 |
| 2,454.0 |
| 2,613.0 |
| 2,737.0 |
| 2,861.0 |
| 2,854.0 |
| 80.0 |
| 49.0 |
| 43.0 |
| 49.0 |
| 54.0 |
| 45.0 |
| 49.0 |
| 51.0 |
| 55.0 |
| 52.0 |
| 63.0 |
| 76.0 |
| 90.0 |
| 104.0 |
| 120.0 |
| 138.0 |
| 166.0 |
| 172.0 |
| 829.0 |
| 830.0 |
| 727.0 |
| 707.0 |
| 681.0 |
| 701.0 |
| 595.0 |
| 618.0 |
| 527.0 |
| 535.0 |
| 536.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 970.0 |
| 778.0 |
| 806.0 |
| 666.0 |
| 630.0 |
| 533.0 |
| 548.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,761.0 |
| 2,090.0 |
| 2,144.0 |
| 2,028.0 |
| - |
| - |
| 118.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44,187.0 |
| 40,632.0 |
| 30,796.0 |
| 28,791.0 |
| 26,881.0 |
| 25,180.0 |
| 23,254.0 |
| 17,315.0 |
| 15,810.0 |
| 14,775.0 |
| 14,021.0 |
| 13,292.0 |
| 13,657.0 |
| 12,882.0 |
| 11,460.0 |
| 11,241.0 |
| 9,830.0 |
| 9,402.0 |
| 9,410.0 |
| 9,841.0 |
| 9,612.0 |
| 7,461.0 |
| 7,370.0 |
| 7,174.0 |
| 999.0 |
| 999.0 |
| 998.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.0 |
| 333.0 |
| 288.0 |
| 235.0 |
| 222.0 |
| 174.0 |
| 141.0 |
| 119.0 |
| 127.0 |
| 85.0 |
| 92.0 |
| 80.0 |
| 77.0 |
| - |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.0 |
| 135.0 |
| 121.0 |
| 116.0 |
| 124.0 |
| 100.0 |
| 91.0 |
| 89.0 |
| 84.0 |
| 80.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,948.0 |
| 1,787.0 |
| 1,725.0 |
| 1,574.0 |
| 1,517.0 |
| 1,142.0 |
| 1,097.0 |
| 884.0 |
| 880.0 |
| 815.0 |
| 818.0 |
| 703.0 |
| 648.0 |
| 469.0 |
| 542.0 |
| 493.0 |
| 517.0 |
| 420.0 |
| 507.0 |
| 507.0 |
| 556.0 |
| 642.0 |
| 560.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,573.0 |
| 4,335.0 |
| 3,612.0 |
| 4,004.0 |
| 3,925.0 |
| 3,669.0 |
| 2,410.0 |
| 1,903.0 |
| 1,784.0 |
| 1,475.0 |
| 1,317.0 |
| 1,183.0 |
| 1,329.0 |
| 1,608.0 |
| 1,462.0 |
| 1,106.0 |
| 1,153.0 |
| 1,027.0 |
| 1,032.0 |
| 983.0 |
| 1,788.0 |
| 2,041.0 |
| 2,407.0 |
| 2,351.0 |
| 855.0 |
| 743.0 |
| 741.0 |
| 743.0 |
| 640.0 |
| 634.0 |
| 604.0 |
| 611.0 |
| 519.0 |
| 561.0 |
| 469.0 |
| 483.0 |
| 486.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.0 |
| 191.0 |
| 173.0 |
| 163.0 |
| 147.0 |
| 120.0 |
| 67.0 |
| 60.0 |
| 57.0 |
| 54.0 |
| 49.0 |
| 46.0 |
| 40.0 |
| 27.0 |
| 18.0 |
| 15.0 |
| 10.0 |
| 6.0 |
| 5.0 |
| 4.0 |
| 2.0 |
| 1.0 |
| 44.0 |
| 1.0 |
| 225.0 |
| 234.0 |
| 241.0 |
| 258.0 |
| 274.0 |
| 32.0 |
| 29.0 |
| 25.0 |
| 23.0 |
| 21.0 |
| 19.0 |
| 23.0 |
| 21.0 |
| 19.0 |
| 18.0 |
| 295.0 |
| 252.0 |
| 159.0 |
| 141.0 |
| 88.0 |
| 372.0 |
| 301.0 |
| 325.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,553.0 |
| 1,535.0 |
| 1,414.0 |
| 1,375.0 |
| 1,311.0 |
| 1,285.0 |
| 774.0 |
| 775.0 |
| 662.0 |
| 650.0 |
| 660.0 |
| 633.0 |
| 587.0 |
| 638.0 |
| 651.0 |
| 632.0 |
| 464.0 |
| 408.0 |
| 300.0 |
| 271.0 |
| 213.0 |
| 494.0 |
| 453.0 |
| 437.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,575.0 |
| 16,834.0 |
| 12,022.0 |
| 11,898.0 |
| 11,547.0 |
| 11,266.0 |
| 10,155.0 |
| 5,111.0 |
| 4,596.0 |
| 4,439.0 |
| 4,317.0 |
| 3,950.0 |
| 4,182.0 |
| 4,087.0 |
| 3,743.0 |
| 3,770.0 |
| 3,477.0 |
| 3,427.0 |
| 3,271.0 |
| 4,048.0 |
| 4,243.0 |
| 2,909.0 |
| 2,814.0 |
| 2,709.0 |
| 10,385.0 |
| 10,465.0 |
| 9,280.0 |
| 8,719.0 |
| 8,301.0 |
| 7,828.0 |
| 7,354.0 |
| 7,045.0 |
| 6,824.0 |
| 6,543.0 |
| 6,317.0 |
| 6,051.0 |
| 5,891.0 |
| 5,681.0 |
| 5,546.0 |
| 5,351.0 |
| 5,219.0 |
| 5,048.0 |
| 4,936.0 |
| 4,708.0 |
| 4,581.0 |
| 4,408.0 |
| 4,170.0 |
| 4,170.0 |
| 25,359.0 |
| 20,721.0 |
| 18,908.0 |
| 17,550.0 |
| 16,313.0 |
| 15,790.0 |
| 14,971.0 |
| 14,118.0 |
| 13,317.0 |
| 12,862.0 |
| 12,565.0 |
| 12,096.0 |
| 10,957.0 |
| 9,948.0 |
| 8,787.0 |
| 7,760.0 |
| 7,006.0 |
| 6,506.0 |
| 6,108.0 |
| 5,529.0 |
| 4,675.0 |
| 4,350.0 |
| 4,204.0 |
| (90.0) |
| (11.0) |
| 9.0 |
| 14.0 |
| 19.0 |
| 12.0 |
| 4.0 |
| (10.0) |
| 1.0 |
| (3.0) |
| (1.0) |
| (2.0) |
| (12.0) |
| (24.0) |
| (23.0) |
| (23.0) |
| (18.0) |
| (14.0) |
| (12.0) |
| (14.0) |
| (16.0) |
| (4.0) |
| 4.0 |
| (4.0) |
| 2.0 |
| 11,242.0 |
| 10,756.0 |
| 10,530.0 |
| 10,232.0 |
| 10,036.0 |
| 9,814.0 |
| 9,726.0 |
| 9,524.0 |
| 9,474.0 |
| 9,263.0 |
| 8,489.0 |
| 7,821.0 |
| 7,755.0 |
| 6,650.0 |
| 6,614.0 |
| 6,070.0 |
| 5,297.0 |
| 5,039.0 |
| 4,783.0 |
| 4,608.0 |
| 4,048.0 |
| 3,912.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,612.0 |
| 23,798.0 |
| 18,774.0 |
| 16,893.0 |
| 15,334.0 |
| 13,914.0 |
| 13,099.0 |
| 12,204.0 |
| 11,214.0 |
| 10,336.0 |
| 9,704.0 |
| 9,342.0 |
| 9,475.0 |
| 8,795.0 |
| 7,717.0 |
| 7,471.0 |
| 6,352.0 |
| 5,973.0 |
| 6,132.0 |
| 5,762.0 |
| 5,324.0 |
| 4,480.0 |
| 4,469.0 |
| 4,465.0 |
| 18,774.0 |
| 16,893.0 |
| 15,334.0 |
| 13,914.0 |
| 13,099.0 |
| 12,204.0 |
| 11,214.0 |
| 10,336.0 |
| 9,704.0 |
| 9,342.0 |
| 9,475.0 |
| 8,795.0 |
| 7,717.0 |
| 7,471.0 |
| 6,352.0 |
| 5,973.0 |
| 6,132.0 |
| 5,762.0 |
| 5,324.0 |
| 4,480.0 |
| 4,469.0 |
| 4,465.0 |
| (5,704.0) |
| (4,598.0) |
| (3,178.0) |
| (4,021.0) |
| (9,395.0) |
| (8,906.0) |
| (7,779.0) |
| (6,486.0) |
| (5,814.0) |
| (5,434.0) |
| (5,604.0) |
| (5,956.0) |
| (5,314.0) |
| (5,123.0) |
| (4,335.0) |
| (3,893.0) |
| (4,222.0) |
| (4,815.0) |
| (4,689.0) |
| - |
| (5,037.0) |
| (3,322.0) |
| 22,194.0 |
| 14,123.0 |
| 12,130.0 |
| 10,724.0 |
| 12,271.0 |
| 17,681.0 |
| 11,906.0 |
| 10,945.0 |
| 10,074.0 |
| 9,446.0 |
| 9,228.0 |
| 9,778.0 |
| 9,369.0 |
| 8,342.0 |
| 8,102.0 |
| 7,452.0 |
| 7,038.0 |
| 7,133.0 |
| 6,748.0 |
| 6,266.0 |
| 3,749.0 |
| 3,702.0 |
| 4,979.0 |
| 18,774.0 |
| 16,893.0 |
| 15,334.0 |
| 13,914.0 |
| 13,099.0 |
| 12,204.0 |
| 11,214.0 |
| 10,336.0 |
| 9,704.0 |
| 9,342.0 |
| 9,475.0 |
| 8,795.0 |
| 7,717.0 |
| 7,471.0 |
| 6,352.0 |
| 5,973.0 |
| 6,132.0 |
| 5,762.0 |
| 5,324.0 |
| 4,480.0 |
| 4,469.0 |
| 4,465.0 |
| 17,042.0 |
| 11,968.0 |
| 9,963.0 |
| 8,280.0 |
| 6,867.0 |
| 12,391.0 |
| 11,537.0 |
| 10,553.0 |
| 9,669.0 |
| 9,032.0 |
| 8,679.0 |
| 8,808.0 |
| 8,126.0 |
| 7,044.0 |
| 6,801.0 |
| 5,671.0 |
| 5,279.0 |
| 5,424.0 |
| 5,040.0 |
| 4,586.0 |
| 3,724.0 |
| 3,685.0 |
| 3,675.0 |