| (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 | 31,289.0 | 10,786.0 | 10,454.0 | 9,765.0 | 21,383.0 | 30,098.0 | 37,239.0 | 20,514.0 | 21,620.0 | 21,784.0 | 20,152.0 | 21,716.0 | 17,769.0 | 14,613.0 | 14,955.0 | 16,163.0 | 9,914.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | 45,641.0 | 44,294.0 | 35,973.0 | 32,652.0 | 21,050.0 | 17,603.0 | 15,721.0 | 12,685.0 | 8,555.0 | |||
| Cash And Short Term Investments | 31,289.0 | 10,786.0 | 10,454.0 | 9,765.0 | 21,383.0 | 30,098.0 | 37,239.0 | 20,514.0 | 67,261.0 | 66,078.0 | 56,125.0 | 54,368.0 | 38,819.0 | 32,216.0 | 30,676.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 10,385.0 | 8,558.0 | 7,874.0 | 6,915.0 | 5,953.0 | 5,409.0 | 5,551.0 | 5,134.0 | 5,136.0 | 5,300.0 | 5,385.0 | 5,618.0 | 6,087.0 | 6,049.0 | 6,377.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | 303.0 | 334.0 | 298.0 | 314.0 | 142.0 | 211.0 | 320.0 | 398.0 | 300.0 | 212.0 | 314.0 | 189.0 | 240.0 | 158.0 | 303.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 122,651.0 | 59,554.0 | 34,818.0 | 28,674.0 | 19,674.0 | 15,800.0 | 13,825.0 | 13,075.0 | 11,808.0 | 10,294.0 | 8,096.0 | 7,295.0 | 6,239.0 | 5,756.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 10,977.0 | 5,113.0 | 2,357.0 | 1,204.0 | 1,317.0 | 745.0 | 637.0 | 580.0 | 529.0 | 599.0 | 504.0 | 806.0 | 471.0 | 419.0 | 438.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 7,199.0 | 7,271.0 | 10,605.0 | 4,061.0 | 3,749.0 | 8,250.0 | 2,371.0 | 4,494.0 | 4,491.0 | 9,797.0 | 3,750.0 | 1,999.0 | 1,508.0 | - | 2,950.0 | 1,150.0 | ||||
| 8,995.0 |
| 8,262.0 |
| 6,218.0 |
| - |
| - |
| 3,629.0 |
| - |
| - |
| 28,848.0 |
| 18,469.0 |
| 12,624.0 |
| 8,262.0 |
| 6,218.0 |
| 6,628.0 |
| 5,585.0 |
| 4,430.0 |
| - |
| - |
| 259.0 |
| 0.0 |
| - |
| - |
| Prepaid Expenses | 4,288.0 | 4,818.0 | 4,019.0 | 3,902.0 | 3,778.0 | 3,604.0 | 3,532.0 | 3,425.0 | 3,762.0 | 3,137.0 | 2,591.0 | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 2,591.0 | 2,220.0 | 2,119.0 | 2,213.0 | 1,935.0 | 2,206.0 | 1,532.0 | 866.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 46,567.0 | 24,579.0 | 22,554.0 | 21,004.0 | 31,633.0 | 55,567.0 | 52,140.0 | 46,386.0 | 76,159.0 | 74,515.0 | 64,313.0 | 62,520.0 | 48,128.0 | 41,692.0 | 40,023.0 | 39,174.0 | 27,004.0 | 18,581.0 | - | - |
| 5,419.0 |
| 5,095.0 |
| 4,648.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 22,694.0 | 16,032.0 | 13,282.0 | 11,605.0 | 9,958.0 | 8,751.0 | 7,581.0 | 6,823.0 | 5,911.0 | 4,979.0 | 4,096.0 | 3,609.0 | 3,178.0 | 2,703.0 | 2,398.0 | 2,238.0 | 1,885.0 | - | - | - |
| Property,Plant & Equipment Net | 99,957.0 | 43,522.0 | 21,536.0 | 17,069.0 | 9,716.0 | 7,049.0 | 6,244.0 | 6,252.0 | 5,897.0 | 5,315.0 | 4,000.0 | 3,686.0 | 3,061.0 | 3,053.0 | 3,021.0 | 2,857.0 | 2,763.0 | 1,922.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 62,261.0 | 62,207.0 | 62,230.0 | 62,261.0 | 43,811.0 | 43,935.0 | 43,769.0 | 43,779.0 | 43,755.0 | 43,045.0 | 34,590.0 | 34,087.0 | 29,652.0 | 27,343.0 | 25,119.0 | 21,553.0 | 20,425.0 | 18,842.0 | - | - |
| Intangible Assets | 3,229.0 | 4,587.0 | 6,890.0 | 9,837.0 | 1,440.0 | 2,430.0 | 3,738.0 | 5,279.0 | 6,670.0 | 7,679.0 | 4,943.0 | 6,406.0 | 6,137.0 | 6,640.0 | 7,899.0 | 7,860.0 | 9,321.0 | - | - | - |
| Operating Lease Right Of Use Assets | 29,690.0 | 13,145.0 | 7,290.0 | 4,600.0 | 3,500.0 | 2,600.0 | 2,000.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 11,541.0 | 11,877.0 | 12,273.0 | 12,226.0 | 12,782.0 | 13,636.0 | 3,252.0 | 2,696.0 | 1,395.0 | 1,143.0 | 1,291.0 | 1,458.0 | 837.0 | 766.0 | 595.0 | 1,076.0 | 1,267.0 | - | - | - |
| Other Non-Current Assets | 11,743.0 | 13,031.0 | 15,493.0 | 11,987.0 | 9,915.0 | 8,490.0 | 6,295.0 | 4,317.0 | 3,975.0 | 3,294.0 | 3,043.0 | 2,746.0 | 2,451.0 | 2,318.0 | 1,670.0 | 1,015.0 | 798.0 | 802.0 | - | - |
| Total Non-Current Assets | 215,192.0 | 143,782.0 | 118,422.0 | 113,380.0 | 77,664.0 | 75,540.0 | 63,298.0 | 62,323.0 | 61,692.0 | 60,476.0 | 47,867.0 | 48,383.0 | 42,138.0 | 40,120.0 | 38,304.0 | 34,361.0 | 34,574.0 | 28,835.0 | - | - |
| Total Assets | 261,759.0 | 168,361.0 | 140,976.0 | 134,384.0 | 109,297.0 | 131,107.0 | 115,438.0 | 108,709.0 | 137,851.0 | 134,991.0 | 112,180.0 | 110,903.0 | 90,266.0 | 81,812.0 | 78,327.0 | 73,535.0 | 61,578.0 | 47,416.0 | - | - |
| 494.0 |
| 775.0 |
| 271.0 |
| - |
| - |
| Short Term Debt | 7,199.0 | 7,271.0 | 10,605.0 | 4,061.0 | 3,749.0 | 8,250.0 | 2,371.0 | 4,494.0 | 4,491.0 | 9,797.0 | 3,750.0 | 1,999.0 | 1,508.0 | - | 2,950.0 | 1,150.0 | - | - | - | - |
| Deferred Revenue Current | 9,916.0 | 9,387.0 | 9,313.0 | 8,970.0 | 8,357.0 | 8,775.0 | 8,002.0 | 8,374.0 | 8,341.0 | 8,233.0 | 7,655.0 | 7,245.0 | 7,269.0 | 7,118.0 | 7,035.0 | 6,802.0 | 5,900.0 | 4,592.0 | - | - |
| Operating Lease Liabilities Current | 3,542.0 | 1,914.0 | 1,290.0 | 865.0 | 727.0 | 664.0 | 575.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,225.0 | 2,243.0 | 1,916.0 | 2,053.0 | 1,944.0 | 2,017.0 | 1,453.0 | 1,628.0 | 1,806.0 | 1,966.0 | 1,966.0 | 1,839.0 | 1,940.0 | 1,851.0 | 2,002.0 | 2,320.0 | 1,895.0 | 1,409.0 | - | - |
| Other Current Liabilities | 11,447.0 | 8,629.0 | 7,353.0 | 6,802.0 | 4,144.0 | 4,377.0 | 4,737.0 | 3,554.0 | 3,957.0 | 3,583.0 | 3,333.0 | 3,317.0 | 2,785.0 | 2,573.0 | 2,435.0 | 3,426.0 | 2,976.0 | 1,876.0 | - | - |
| Total Current Liabilities | 41,764.0 | 32,643.0 | 31,544.0 | 23,090.0 | 19,511.0 | 24,164.0 | 17,200.0 | 18,630.0 | 19,124.0 | 24,178.0 | 17,208.0 | 15,206.0 | 14,389.0 | 12,872.0 | 15,388.0 | 14,192.0 | 14,691.0 | 9,149.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 26,648.0 | 11,536.0 | 6,255.0 | 4,000.0 | 2,900.0 | 2,100.0 | 1,500.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 5,479.0 | 1,346.0 | 1,233.0 | 968.0 | 753.0 | 679.0 | 597.0 | 669.0 | 625.0 | 602.0 | 536.0 | 393.0 | 404.0 | 312.0 | 296.0 | 316.0 | 388.0 | - | - | - |
| Deferred Tax Liabilities | 322.0 | 1,629.0 | 3,692.0 | 5,772.0 | 6,031.0 | 7,864.0 | 41.0 | 264.0 | 58.0 | 460.0 | 160.0 | 465.0 | 258.0 | 173.0 | 48.0 | 59.0 | 424.0 | 480.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 16,178.0 | 7,647.0 | 6,857.0 | 6,469.0 | 5,203.0 | 4,787.0 | 3,791.0 | 2,748.0 | 2,297.0 | 2,774.0 | 2,169.0 | 2,254.0 | 1,657.0 | 1,402.0 | 1,569.0 | 1,157.0 | 1,059.0 | 682.0 | - | - |
| Total Non-Current Liabilities | 176,939.0 | 114,749.0 | 100,193.0 | 109,738.0 | 95,554.0 | 100,991.0 | 85,521.0 | 67,716.0 | 71,854.0 | 56,567.0 | 47,182.0 | 46,599.0 | 28,430.0 | 23,795.0 | 18,852.0 | 19,098.0 | 15,688.0 | 12,822.0 | - | - |
| Total Liabilities | 218,703.0 | 147,392.0 | 131,737.0 | 132,828.0 | 115,065.0 | 125,155.0 | 102,721.0 | 86,346.0 | 90,978.0 | 79,861.0 | 64,390.0 | 61,805.0 | 42,819.0 | 36,667.0 | 34,240.0 | 33,290.0 | 30,379.0 | 21,971.0 | - | - |
| 14,648.0 |
| 12,980.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (4,309.0) | (15,481.0) | (22,628.0) | (27,620.0) | (31,336.0) | (20,120.0) | (12,696.0) | (3,496.0) | 19,111.0 | 27,598.0 | 23,888.0 | 26,503.0 | 25,965.0 | 25,854.0 | 26,087.0 | 22,581.0 | 16,146.0 | 11,894.0 | - | - |
| Accumulated Other Comprehensive Income | (1,380.0) | (1,175.0) | (1,432.0) | (1,522.0) | (1,692.0) | (1,175.0) | (1,716.0) | (1,628.0) | (1,689.0) | (803.0) | (816.0) | (996.0) | (164.0) | (99.0) | 112.0 | 542.0 | 4.0 | 216.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 548.0 | 518.0 | 535.0 | 483.0 | 452.0 | 714.0 | 643.0 | 578.0 | 501.0 | 386.0 | 501.0 | 435.0 | 569.0 | 497.0 | 399.0 | 469.0 | 401.0 | 355.0 | - | - |
| Total Stockholders Equity | 42,508.0 | 20,451.0 | 8,704.0 | 1,073.0 | (6,220.0) | 5,238.0 | 12,074.0 | 21,785.0 | 46,372.0 | 53,860.0 | 47,289.0 | 48,663.0 | 46,878.0 | 44,648.0 | 43,688.0 | 39,776.0 | 30,798.0 | 25,090.0 | 23,394.0 | 17,235.0 |
| Total Equity | 43,056.0 | 20,969.0 | 9,239.0 | 1,556.0 | (5,768.0) | 5,952.0 | 12,717.0 | 22,363.0 | 46,873.0 | 55,130.0 | 47,790.0 | 49,098.0 | 47,447.0 | 45,145.0 | 44,087.0 | 40,245.0 | 31,199.0 | 25,445.0 | 23,394.0 | 17,235.0 |
| - |
| - |
| - |
| - |
| Net debt | (24,090.0) | (3,515.0) | 151.0 | (5,704.0) | (17,634.0) | (21,848.0) | (34,868.0) | (16,020.0) | (62,770.0) | (56,281.0) | (52,375.0) | (52,369.0) | (37,311.0) | - | (27,726.0) | (27,698.0) | - | - | - | - |
| Working Capital | 4,803.0 | (8,064.0) | (8,990.0) | (2,086.0) | 12,122.0 | 31,403.0 | 34,940.0 | 27,756.0 | 57,035.0 | 50,337.0 | 47,105.0 | 47,314.0 | 33,739.0 | 28,820.0 | 24,635.0 | 24,982.0 | 12,313.0 | 9,432.0 | - | - |
| Book Value | 42,508.0 | 20,451.0 | 8,704.0 | 1,073.0 | (6,220.0) | 5,238.0 | 12,074.0 | 21,785.0 | 46,372.0 | 53,860.0 | 47,289.0 | 48,663.0 | 46,878.0 | 44,648.0 | 43,688.0 | 39,776.0 | 30,798.0 | 25,090.0 | 23,394.0 | 17,235.0 |
| Tangible Book Value | (22,982.0) | (46,343.0) | (60,416.0) | (71,025.0) | (51,471.0) | (41,127.0) | (35,433.0) | (27,273.0) | (4,053.0) | 3,136.0 | 7,756.0 | 8,170.0 | 11,089.0 | 10,665.0 | 10,670.0 | 10,363.0 | 1,052.0 | 6,248.0 | - | - |
| (in millions of USD) | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 31,289.0 | 38,455.0 | 19,241.0 | 10,445.0 | 10,786.0 | 17,406.0 | 10,941.0 | 10,616.0 | 10,454.0 | 9,481.0 | 8,244.0 | 11,613.0 | 9,765.0 | 8,219.0 | ||||||||||||||||||||||||||
| 6,813.0 |
| 10,448.0 |
| 21,383.0 |
| 22,682.0 |
| 17,938.0 |
| 23,059.0 |
| 30,098.0 |
| 22,321.0 |
| 28,001.0 |
| 27,276.0 |
| 37,239.0 |
| 23,829.0 |
| 24,540.0 |
| 31,083.0 |
| 20,514.0 |
| 14,720.0 |
| 10,824.0 |
| 18,455.0 |
| 21,620.0 |
| 19,487.0 |
| 21,310.0 |
| 21,321.0 |
| 21,784.0 |
| 19,748.0 |
| 18,592.0 |
| 28,614.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41,639.0 | 45,641.0 | 50,968.0 | 50,270.0 | 45,576.0 | 44,294.0 | 39,604.0 | 39,614.0 | 39,782.0 |
| Cash And Short Term Investments | 31,289.0 | 38,455.0 | 19,241.0 | 10,445.0 | 10,786.0 | 17,406.0 | 10,941.0 | 10,616.0 | 10,454.0 | 9,481.0 | 8,244.0 | 11,613.0 | 9,765.0 | 8,219.0 | 6,813.0 | 10,448.0 | 21,383.0 | 22,682.0 | 17,938.0 | 23,059.0 | 30,098.0 | 22,321.0 | 28,001.0 | 27,276.0 | 37,239.0 | 23,829.0 | 24,540.0 | 31,083.0 | 20,514.0 | 14,720.0 | 10,824.0 | 60,094.0 | 67,261.0 | 70,455.0 | 71,580.0 | 66,897.0 | 66,078.0 | 59,352.0 | 58,206.0 | 68,396.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 10,385.0 | 10,719.0 | 9,440.0 | 8,843.0 | 8,558.0 | 8,051.0 | 8,177.0 | 8,021.0 | 7,874.0 | 7,297.0 | 6,804.0 | 6,519.0 | 6,915.0 | 6,213.0 | 6,197.0 | 5,937.0 | 5,953.0 | 4,588.0 | 4,462.0 | 4,482.0 | 5,409.0 | 4,637.0 | 4,423.0 | 4,576.0 | 5,551.0 | 4,162.0 | 4,050.0 | 3,820.0 | 5,134.0 | 3,993.0 | 3,975.0 | 3,729.0 | 5,136.0 | 3,902.0 | 3,798.0 | 3,591.0 | 5,300.0 | 3,721.0 | 3,690.0 | 3,407.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 496.0 | 436.0 | 312.0 | 300.0 | 391.0 | 327.0 | 286.0 |
| Prepaid Expenses | 4,288.0 | 5,023.0 | 5,160.0 | 4,786.0 | 4,818.0 | 4,242.0 | 4,015.0 | 4,140.0 | 4,019.0 | 3,862.0 | 3,795.0 | 3,564.0 | 3,902.0 | 3,714.0 | 4,014.0 | 3,847.0 | 3,778.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 46,567.0 | 54,874.0 | 34,366.0 | 24,634.0 | 24,579.0 | 30,116.0 | 23,503.0 | 23,072.0 | 22,554.0 | 21,063.0 | 19,289.0 | 22,166.0 | 21,004.0 | 18,696.0 | 17,561.0 | 21,004.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 122,651.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 22,694.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 99,957.0 | 83,617.0 | 67,875.0 | 53,194.0 | 43,522.0 | 31,970.0 | 26,432.0 | 23,094.0 | 21,536.0 | 19,117.0 | 18,009.0 | 17,644.0 | 17,069.0 | 16,345.0 | 14,351.0 | 12,280.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 62,261.0 | 62,274.0 | 62,207.0 | 62,211.0 | 62,207.0 | 62,171.0 | 62,204.0 | 62,249.0 | 62,230.0 | 62,222.0 | 62,231.0 | 62,206.0 | 62,261.0 | 61,499.0 | 61,513.0 | 61,629.0 | 43,811.0 | 43,833.0 | ||||||||||||||||||||||
| Intangible Assets | 3,229.0 | 3,641.0 | 3,760.0 | 4,167.0 | 4,587.0 | 5,131.0 | 5,679.0 | 6,270.0 | 6,890.0 | 7,629.0 | 8,378.0 | 9,074.0 | 9,837.0 | 10,707.0 | 11,593.0 | 12,499.0 | 1,440.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 29,690.0 | 20,817.0 | 18,393.0 | 15,979.0 | 13,145.0 | 11,700.0 | - | - | 7,300.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 11,541.0 | 11,360.0 | 11,531.0 | 11,734.0 | 11,877.0 | 11,799.0 | 11,984.0 | 12,219.0 | 12,273.0 | 12,688.0 | 12,758.0 | 12,243.0 | 12,226.0 | 12,153.0 | 12,091.0 | 12,065.0 | 12,782.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 11,743.0 | 29,474.0 | 25,245.0 | 24,509.0 | 21,589.0 | 20,191.0 | 18,681.0 | 17,310.0 | 15,493.0 | 14,363.0 | 13,659.0 | 13,329.0 | 11,987.0 | 12,220.0 | 11,360.0 | 10,832.0 | ||||||||||||||||||||||||
| Total Non-Current Assets | 215,192.0 | 190,366.0 | 170,618.0 | 155,815.0 | 143,782.0 | 131,262.0 | 124,980.0 | 121,142.0 | 118,422.0 | 116,019.0 | 115,035.0 | 114,496.0 | 113,380.0 | 112,924.0 | 110,908.0 | 109,305.0 | ||||||||||||||||||||||||
| Total Assets | 261,759.0 | 245,240.0 | 204,984.0 | 180,449.0 | 168,361.0 | 161,378.0 | 148,483.0 | 144,214.0 | 140,976.0 | 137,082.0 | 134,324.0 | 136,662.0 | 134,384.0 | 131,620.0 | 128,469.0 | 130,309.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 10,977.0 | 9,474.0 | 10,140.0 | 8,203.0 | 5,113.0 | 2,423.0 | 2,679.0 | 2,207.0 | 2,357.0 | 1,658.0 | 1,107.0 | 1,034.0 | 1,204.0 | 1,610.0 | 1,647.0 | 1,461.0 | 1,317.0 | 1,124.0 | 1,034.0 | 749.0 | 745.0 | 812.0 | 724.0 | 534.0 | 637.0 | 533.0 | 534.0 | 486.0 | 580.0 | 603.0 | 587.0 | 527.0 | 529.0 | 603.0 | 554.0 | 593.0 | 599.0 | 481.0 | 615.0 | 551.0 |
| Short Term Debt | 7,199.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 9,916.0 | 9,881.0 | 9,940.0 | 12,098.0 | 9,387.0 | 9,019.0 | 9,430.0 | 11,455.0 | 9,313.0 | 8,931.0 | 8,878.0 | 11,120.0 | 8,970.0 | 8,598.0 | 8,705.0 | 10,473.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 3,542.0 | 2,798.0 | 2,368.0 | 2,196.0 | 1,914.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 2,225.0 | 1,940.0 | 1,947.0 | 1,794.0 | 2,243.0 | 1,839.0 | 1,653.0 | 1,772.0 | 1,916.0 | 1,796.0 | 1,706.0 | 1,818.0 | 2,053.0 | 1,736.0 | 1,780.0 | 1,958.0 | 1,944.0 | |||||||||||||||||||||||
| Other Current Liabilities | 11,447.0 | 9,555.0 | 7,677.0 | 8,700.0 | 8,629.0 | 8,175.0 | 7,128.0 | 7,410.0 | 7,353.0 | 6,990.0 | 6,395.0 | 6,886.0 | 6,802.0 | 5,521.0 | 5,228.0 | 4,830.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 41,764.0 | 40,737.0 | 37,795.0 | 39,874.0 | 32,643.0 | 29,623.0 | 29,052.0 | 32,045.0 | 31,544.0 | 24,885.0 | 24,407.0 | 25,357.0 | 23,090.0 | 22,880.0 | 27,106.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 26,648.0 | 18,512.0 | 16,311.0 | 14,094.0 | 11,536.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 5,479.0 | 1,301.0 | 1,235.0 | 1,264.0 | 1,346.0 | 1,349.0 | 1,396.0 | 1,429.0 | 1,233.0 | 1,265.0 | 1,251.0 | 1,146.0 | 968.0 | 790.0 | 773.0 | 788.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 322.0 | - | - | - | - | 2,208.0 | 2,864.0 | 3,442.0 | 3,692.0 | 4,483.0 | 5,244.0 | 5,281.0 | 5,772.0 | 6,814.0 | 7,165.0 | 7,693.0 | 6,031.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 16,178.0 | 10,820.0 | 9,552.0 | 8,996.0 | 7,647.0 | 14,364.0 | 12,316.0 | 11,106.0 | 9,420.0 | 8,611.0 | 7,781.0 | 7,540.0 | 6,469.0 | 6,107.0 | 5,673.0 | 5,638.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 176,939.0 | 165,452.0 | 136,732.0 | 115,909.0 | 114,749.0 | 114,494.0 | 105,195.0 | 100,900.0 | 100,193.0 | 106,015.0 | 105,539.0 | 108,464.0 | 109,738.0 | 110,652.0 | 105,139.0 | 100,939.0 | ||||||||||||||||||||||||
| Total Liabilities | 218,703.0 | 206,189.0 | 174,527.0 | 155,783.0 | 147,392.0 | 144,117.0 | 134,247.0 | 132,945.0 | 131,737.0 | 130,900.0 | 128,142.0 | 133,821.0 | 132,828.0 | 133,532.0 | 132,245.0 | 135,758.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (4,309.0) | (7,092.0) | (9,355.0) | (14,054.0) | (15,481.0) | (17,368.0) | (19,045.0) | (20,939.0) | (22,628.0) | (24,533.0) | (25,431.0) | (26,428.0) | (27,620.0) | (29,721.0) | (30,617.0) | (31,134.0) | (31,336.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,380.0) | (1,277.0) | (1,271.0) | (1,170.0) | (1,175.0) | (1,593.0) | (1,519.0) | (1,328.0) | (1,432.0) | (1,466.0) | (1,427.0) | (1,497.0) | (1,522.0) | (1,694.0) | (1,777.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 548.0 | 556.0 | 506.0 | 512.0 | 518.0 | 531.0 | 490.0 | 453.0 | 535.0 | 559.0 | 512.0 | 471.0 | 483.0 | 509.0 | 470.0 | 426.0 | 452.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 42,508.0 | 38,495.0 | 29,951.0 | 24,154.0 | 20,451.0 | 16,730.0 | 13,746.0 | 10,816.0 | 8,704.0 | 5,623.0 | 3,866.0 | 2,370.0 | 1,073.0 | (2,421.0) | (4,246.0) | (5,875.0) | ||||||||||||||||||||||||
| Total Equity | 43,056.0 | 39,051.0 | 30,457.0 | 24,666.0 | 20,969.0 | 17,261.0 | 14,236.0 | 11,269.0 | 9,239.0 | 6,182.0 | 6,182.0 | 2,841.0 | 1,556.0 | (1,912.0) | (3,776.0) | (5,449.0) | (5,768.0) | (8,211.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 7,199.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,487.0 | 6,477.0 | 3,743.0 | 4,491.0 | 4,491.0 | 2,499.0 | 4,998.0 | 9,797.0 | 3,498.0 | 3,838.0 | 999.0 |
| Net debt | (24,090.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 4,803.0 | 14,137.0 | (3,429.0) | (15,240.0) | (8,064.0) | 493.0 | (5,549.0) | (8,973.0) | (8,990.0) | (3,822.0) | (5,118.0) | (3,191.0) | (2,086.0) | (4,184.0) | (9,545.0) | (13,815.0) | 12,122.0 | |||||||||||||||||||||||
| Book Value | 42,508.0 | 38,495.0 | 29,951.0 | 24,154.0 | 20,451.0 | 16,730.0 | 13,746.0 | 10,816.0 | 8,704.0 | 5,623.0 | 3,866.0 | 2,370.0 | 1,073.0 | (2,421.0) | (4,246.0) | (5,875.0) | (6,220.0) | (8,696.0) | ||||||||||||||||||||||
| Tangible Book Value | (22,982.0) | (27,420.0) | (36,016.0) | (42,224.0) | (46,343.0) | (50,572.0) | (54,137.0) | (57,703.0) | (60,416.0) | (64,228.0) | (66,743.0) | (68,910.0) | (71,025.0) | (74,627.0) | (77,352.0) | (80,003.0) | (51,471.0) | |||||||||||||||||||||||
| 3,698.0 |
| 3,778.0 |
| 3,325.0 |
| 3,604.0 |
| 3,243.0 |
| 3,235.0 |
| 3,084.0 |
| 3,532.0 |
| 3,422.0 |
| 3,046.0 |
| 2,860.0 |
| 3,425.0 |
| 3,594.0 |
| 3,572.0 |
| 3,186.0 |
| 3,762.0 |
| 2,879.0 |
| 2,731.0 |
| 2,535.0 |
| 2,837.0 |
| 2,547.0 |
| 2,511.0 |
| 2,362.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,633.0 |
| 31,675.0 |
| 31,078.0 |
| 47,117.0 |
| 55,567.0 |
| 43,744.0 |
| 46,251.0 |
| 49,939.0 |
| 52,140.0 |
| 33,442.0 |
| 34,540.0 |
| 42,384.0 |
| 46,386.0 |
| 47,617.0 |
| 56,938.0 |
| 67,009.0 |
| 76,159.0 |
| 77,732.0 |
| 78,545.0 |
| 73,335.0 |
| 74,515.0 |
| 66,011.0 |
| 64,734.0 |
| 74,451.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,716.0 |
| 8,609.0 |
| 8,029.0 |
| 7,610.0 |
| 7,049.0 |
| 6,816.0 |
| 6,627.0 |
| 6,401.0 |
| 6,244.0 |
| 6,248.0 |
| 6,270.0 |
| 6,264.0 |
| 6,252.0 |
| 6,197.0 |
| 6,003.0 |
| 5,918.0 |
| 5,897.0 |
| 5,904.0 |
| 5,868.0 |
| 5,586.0 |
| 5,315.0 |
| 5,070.0 |
| 4,882.0 |
| 4,108.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43,842.0 |
| 43,862.0 |
| 43,935.0 |
| 43,954.0 |
| 43,877.0 |
| 43,867.0 |
| 43,769.0 |
| 43,781.0 |
| 43,810.0 |
| 43,733.0 |
| 43,779.0 |
| 43,776.0 |
| 43,778.0 |
| 43,702.0 |
| 43,755.0 |
| 42,965.0 |
| 42,964.0 |
| 43,020.0 |
| 43,045.0 |
| 42,504.0 |
| 42,083.0 |
| 35,350.0 |
| 1,688.0 |
| 1,881.0 |
| 2,181.0 |
| 2,430.0 |
| 2,754.0 |
| 3,061.0 |
| 3,405.0 |
| 3,738.0 |
| 4,088.0 |
| 4,492.0 |
| 4,861.0 |
| 5,279.0 |
| 5,678.0 |
| 6,103.0 |
| 6,295.0 |
| 6,670.0 |
| 6,400.0 |
| 6,794.0 |
| 7,186.0 |
| 7,679.0 |
| 7,788.0 |
| 7,968.0 |
| 5,091.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,800.0 |
| 1,900.0 |
| 2,000.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,109.0 |
| 13,265.0 |
| 13,391.0 |
| 13,636.0 |
| 13,725.0 |
| 3,401.0 |
| 3,152.0 |
| 3,252.0 |
| 2,883.0 |
| 2,751.0 |
| 2,654.0 |
| 2,696.0 |
| 2,033.0 |
| 1,482.0 |
| 1,433.0 |
| 1,395.0 |
| 1,815.0 |
| 1,222.0 |
| 1,181.0 |
| 1,143.0 |
| 918.0 |
| 895.0 |
| 1,142.0 |
| 9,915.0 |
| 9,730.0 |
| 8,802.0 |
| 8,763.0 |
| 8,490.0 |
| 7,116.0 |
| 6,797.0 |
| 6,782.0 |
| 6,295.0 |
| 6,262.0 |
| 6,580.0 |
| 6,333.0 |
| 4,317.0 |
| 4,137.0 |
| 4,014.0 |
| 4,001.0 |
| 3,975.0 |
| 3,385.0 |
| 3,369.0 |
| 3,289.0 |
| 3,294.0 |
| 3,091.0 |
| 3,038.0 |
| 3,081.0 |
| 77,664.0 |
| 76,969.0 |
| 75,819.0 |
| 75,807.0 |
| 75,540.0 |
| 74,365.0 |
| 63,763.0 |
| 63,607.0 |
| 63,298.0 |
| 63,262.0 |
| 63,903.0 |
| 63,845.0 |
| 62,323.0 |
| 61,821.0 |
| 61,380.0 |
| 61,349.0 |
| 61,692.0 |
| 60,469.0 |
| 60,217.0 |
| 60,262.0 |
| 60,476.0 |
| 59,371.0 |
| 58,866.0 |
| 48,772.0 |
| 109,297.0 |
| 108,644.0 |
| 106,897.0 |
| 122,924.0 |
| 131,107.0 |
| 118,109.0 |
| 110,014.0 |
| 113,546.0 |
| 115,438.0 |
| 96,704.0 |
| 98,443.0 |
| 106,229.0 |
| 108,709.0 |
| 109,438.0 |
| 118,318.0 |
| 128,358.0 |
| 137,851.0 |
| 138,201.0 |
| 138,762.0 |
| 133,597.0 |
| 134,991.0 |
| 125,382.0 |
| 123,600.0 |
| 123,223.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,487.0 |
| 6,477.0 |
| 3,743.0 |
| 4,491.0 |
| 4,491.0 |
| 2,499.0 |
| 4,998.0 |
| 9,797.0 |
| 3,498.0 |
| 3,838.0 |
| 999.0 |
| 8,357.0 |
| 7,871.0 |
| 7,937.0 |
| 10,011.0 |
| 8,775.0 |
| 8,088.0 |
| 8,062.0 |
| 9,875.0 |
| 8,002.0 |
| 7,814.0 |
| 8,087.0 |
| 10,089.0 |
| 8,374.0 |
| 8,007.0 |
| 8,246.0 |
| 10,349.0 |
| 8,341.0 |
| 8,003.0 |
| 8,076.0 |
| 10,269.0 |
| 8,233.0 |
| 7,388.0 |
| 7,411.0 |
| 9,462.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 570.0 |
| 584.0 |
| 587.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,626.0 |
| 1,503.0 |
| 1,470.0 |
| 2,017.0 |
| 1,684.0 |
| 1,420.0 |
| 1,390.0 |
| 1,453.0 |
| 1,317.0 |
| 1,312.0 |
| 1,261.0 |
| 1,628.0 |
| 1,258.0 |
| 1,445.0 |
| 1,421.0 |
| 1,806.0 |
| 1,498.0 |
| 1,500.0 |
| 1,517.0 |
| 1,966.0 |
| 1,516.0 |
| 1,486.0 |
| 1,419.0 |
| 4,144.0 |
| 3,964.0 |
| 3,409.0 |
| 4,093.0 |
| 4,377.0 |
| 3,908.0 |
| 3,890.0 |
| 3,952.0 |
| 4,737.0 |
| 3,721.0 |
| 3,660.0 |
| 3,291.0 |
| 3,554.0 |
| 3,631.0 |
| 3,560.0 |
| 3,522.0 |
| 3,957.0 |
| 3,373.0 |
| 2,865.0 |
| 2,849.0 |
| 3,583.0 |
| 2,907.0 |
| 2,997.0 |
| 2,711.0 |
| 34,819.0 |
| 19,511.0 |
| 20,833.0 |
| 18,881.0 |
| 23,071.0 |
| 24,164.0 |
| 20,250.0 |
| 21,347.0 |
| 18,748.0 |
| 17,200.0 |
| 15,740.0 |
| 14,592.0 |
| 18,875.0 |
| 18,630.0 |
| 17,986.0 |
| 20,315.0 |
| 19,562.0 |
| 19,124.0 |
| 17,968.0 |
| 15,494.0 |
| 20,226.0 |
| 24,178.0 |
| 15,790.0 |
| 16,347.0 |
| 15,142.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,300.0 |
| 1,400.0 |
| 1,500.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 753.0 |
| 743.0 |
| 738.0 |
| 773.0 |
| 679.0 |
| 670.0 |
| 656.0 |
| 671.0 |
| 597.0 |
| 603.0 |
| 615.0 |
| 650.0 |
| 669.0 |
| 626.0 |
| 652.0 |
| 670.0 |
| 625.0 |
| 607.0 |
| 597.0 |
| 653.0 |
| 602.0 |
| 560.0 |
| 519.0 |
| 528.0 |
| 6,462.0 |
| 6,777.0 |
| 7,648.0 |
| 7,864.0 |
| 7,892.0 |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,203.0 |
| 5,227.0 |
| 5,342.0 |
| 5,050.0 |
| 4,787.0 |
| 4,473.0 |
| 4,306.0 |
| 4,199.0 |
| 3,791.0 |
| 3,595.0 |
| 3,954.0 |
| 4,142.0 |
| 2,748.0 |
| 2,334.0 |
| 2,386.0 |
| 2,333.0 |
| 2,297.0 |
| 2,441.0 |
| 2,716.0 |
| 2,821.0 |
| 2,774.0 |
| 2,938.0 |
| 2,820.0 |
| 2,161.0 |
| 95,554.0 |
| 96,022.0 |
| 97,674.0 |
| 100,983.0 |
| 100,991.0 |
| 88,222.0 |
| 80,051.0 |
| 84,658.0 |
| 85,521.0 |
| 66,083.0 |
| 67,666.0 |
| 68,335.0 |
| 67,716.0 |
| 67,214.0 |
| 66,948.0 |
| 70,232.0 |
| 71,854.0 |
| 71,961.0 |
| 66,968.0 |
| 57,005.0 |
| 56,567.0 |
| 58,569.0 |
| 58,408.0 |
| 60,249.0 |
| 115,065.0 |
| 116,855.0 |
| 116,555.0 |
| 124,054.0 |
| 125,155.0 |
| 108,472.0 |
| 101,398.0 |
| 103,406.0 |
| 102,721.0 |
| 81,823.0 |
| 82,258.0 |
| 87,210.0 |
| 86,346.0 |
| 85,200.0 |
| 87,263.0 |
| 89,794.0 |
| 90,978.0 |
| 89,130.0 |
| 82,462.0 |
| 77,231.0 |
| 80,745.0 |
| 74,359.0 |
| 74,755.0 |
| 75,391.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (33,147.0) |
| (34,076.0) |
| (25,679.0) |
| (20,120.0) |
| (16,206.0) |
| (17,095.0) |
| (15,410.0) |
| (12,696.0) |
| (10,771.0) |
| (9,174.0) |
| (6,446.0) |
| (3,496.0) |
| (1,284.0) |
| 5,107.0 |
| 12,022.0 |
| 19,111.0 |
| 20,037.0 |
| 28,296.0 |
| 28,586.0 |
| 27,598.0 |
| 25,576.0 |
| 24,375.0 |
| 23,380.0 |
| (1,965.0) |
| (1,692.0) |
| (1,678.0) |
| (1,616.0) |
| (1,396.0) |
| (1,175.0) |
| (1,155.0) |
| (1,286.0) |
| (1,337.0) |
| (1,716.0) |
| (1,679.0) |
| (1,637.0) |
| (1,571.0) |
| (1,628.0) |
| (1,734.0) |
| (1,965.0) |
| (1,766.0) |
| (1,689.0) |
| (1,296.0) |
| (902.0) |
| (716.0) |
| (803.0) |
| (931.0) |
| (1,072.0) |
| (533.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 485.0 |
| 443.0 |
| 411.0 |
| 714.0 |
| 737.0 |
| 699.0 |
| 649.0 |
| 643.0 |
| 646.0 |
| 622.0 |
| 586.0 |
| 578.0 |
| 524.0 |
| 483.0 |
| 497.0 |
| 501.0 |
| 483.0 |
| 432.0 |
| 407.0 |
| 386.0 |
| 408.0 |
| 383.0 |
| 397.0 |
| (6,220.0) |
| (8,696.0) |
| (10,101.0) |
| (1,541.0) |
| 5,238.0 |
| 8,900.0 |
| 7,917.0 |
| 9,491.0 |
| 12,074.0 |
| 14,235.0 |
| 15,563.0 |
| 18,433.0 |
| 21,785.0 |
| 23,714.0 |
| 30,572.0 |
| 38,067.0 |
| 46,372.0 |
| 47,789.0 |
| 55,868.0 |
| 55,959.0 |
| 53,860.0 |
| 50,615.0 |
| 48,462.0 |
| 47,435.0 |
| (9,658.0) |
| (1,130.0) |
| 5,952.0 |
| 9,637.0 |
| 8,616.0 |
| 10,140.0 |
| 12,717.0 |
| 14,881.0 |
| 16,185.0 |
| 19,019.0 |
| 22,363.0 |
| 24,238.0 |
| 31,055.0 |
| 38,564.0 |
| 46,873.0 |
| 49,071.0 |
| 56,300.0 |
| 56,366.0 |
| 54,246.0 |
| 51,023.0 |
| 48,845.0 |
| 47,832.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10,233.0) |
| (4,347.0) |
| (56,351.0) |
| (62,770.0) |
| (65,964.0) |
| (69,081.0) |
| (61,899.0) |
| (56,281.0) |
| (55,854.0) |
| (54,368.0) |
| (67,397.0) |
| 10,842.0 |
| 12,197.0 |
| 24,046.0 |
| 31,403.0 |
| 23,494.0 |
| 24,904.0 |
| 31,191.0 |
| 34,940.0 |
| 17,702.0 |
| 19,948.0 |
| 23,509.0 |
| 27,756.0 |
| 29,631.0 |
| 36,623.0 |
| 47,447.0 |
| 57,035.0 |
| 59,764.0 |
| 63,051.0 |
| 53,109.0 |
| 50,337.0 |
| 50,221.0 |
| 48,387.0 |
| 59,309.0 |
| (10,101.0) |
| (1,541.0) |
| 5,238.0 |
| 8,900.0 |
| 7,917.0 |
| 9,491.0 |
| 12,074.0 |
| 14,235.0 |
| 15,563.0 |
| 18,433.0 |
| 21,785.0 |
| 23,714.0 |
| 30,572.0 |
| 38,067.0 |
| 46,372.0 |
| 47,789.0 |
| 55,868.0 |
| 55,959.0 |
| 53,860.0 |
| 50,615.0 |
| 48,462.0 |
| 47,435.0 |
| (54,217.0) |
| (55,824.0) |
| (47,584.0) |
| (41,127.0) |
| (37,808.0) |
| (39,021.0) |
| (37,781.0) |
| (35,433.0) |
| (33,634.0) |
| (32,739.0) |
| (30,161.0) |
| (27,273.0) |
| (25,740.0) |
| (19,309.0) |
| (11,930.0) |
| (4,053.0) |
| (1,576.0) |
| 6,110.0 |
| 5,753.0 |
| 3,136.0 |
| 323.0 |
| (1,589.0) |
| 6,994.0 |