| (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 | 713.0 | 940.0 | 635.0 | 734.0 | 291.0 | 484.0 | 1,570.0 | 1,668.0 | 449.0 | 177.0 | 123.0 | 151.0 | 296.0 | 401.0 | 513.0 | 291.0 | 527.0 | |||
| Restricted Cash | 259.0 | 273.0 | 297.0 | 213.0 | 16.0 | 143.0 | 7.0 | 7.0 | 7.0 | 7.0 | 234.0 | 298.0 | 301.0 | 330.0 | 380.0 | 563.0 | 633.0 | 1,290.0 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 713.0 | 940.0 | 635.0 | 734.0 | 291.0 | 484.0 | 1,570.0 | 1,668.0 | 449.0 | 177.0 | 123.0 | 151.0 | 296.0 | 401.0 | 513.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,267.0 | 2,220.0 | 2,048.0 | 2,645.0 | 2,345.0 | 1,883.0 | 1,287.0 | 1,148.0 | 1,243.0 | 1,252.0 | 1,106.0 | 960.0 | 1,091.0 | 937.0 | 992.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 75.0 | 52.0 | 65.0 | 91.0 | 44.0 | 95.0 | 97.0 | 111.0 | 115.0 | 117.0 | 126.0 | 172.0 | 137.0 | 135.0 | 159.0 | 152.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 128,989.0 | 118,262.0 | - | - | - | 93,894.0 | 88,090.0 | 83,272.0 | 77,248.0 | 72,595.0 | 67,342.0 | 63,062.0 | 59,096.0 | 54,167.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | 1,975.0 | 1,646.0 | 1,495.0 | 1,414.0 | 1,244.0 | 1,293.0 | 1,241.0 | 1,177.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 57,387.0 | 53,569.0 | 50,975.0 | 47,742.0 | 38,225.0 | 37,288.0 | 0.0 | 22,075.0 | 17,753.0 | 16,220.0 | 15,925.0 | 15,050.0 | 12,717.0 | 12,517.0 | 11,766.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 31,636.0 | 31,555.0 | 30,374.0 | 32,887.0 | 35,129.0 | 30,224.0 | 13,038.0 | 12,910.0 | 12,632.0 | 12,198.0 | 11,282.0 | 10,421.0 | 9,550.0 | 8,428.0 | 7,602.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 58,208.0 | 55,715.0 | 52,351.0 | 50,010.0 | 42,706.0 | 37,316.0 | 0.0 | 40,634.0 | 18,198.0 | 16,920.0 | 16,085.0 | 15,050.0 | 13,606.0 | 12,917.0 | 11,816.0 | 11,715.0 | ||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,131.0 | 713.0 | 404.0 | 494.0 | 2,023.0 | 940.0 | 895.0 | 1,315.0 | 658.0 | 635.0 | 589.0 | 805.0 | 1,028.0 | 734.0 | 262.0 | |||||||||||||||||||||||||
| 219.0 |
| 345.0 |
| 456.0 |
| - |
| - |
| - |
| - |
| - |
| 291.0 |
| 527.0 |
| 219.0 |
| 345.0 |
| 456.0 |
| 944.0 |
| 859.0 |
| 1,751.0 |
| - |
| - |
| 114.0 |
| 232.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 644.0 | 999.0 | 1,375.0 | 1,433.0 | 882.0 | 1,334.0 | 639.0 | 448.0 | 464.0 | 290.0 | 338.0 | 443.0 | 611.0 | 172.0 | 218.0 | 193.0 | 240.0 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15,830.0 | 17,216.0 | 14,383.0 | 12,815.0 | 11,077.0 | 9,602.0 | 10,165.0 | 9,195.0 | 6,281.0 | 6,164.0 | 5,813.0 | 6,389.0 | 5,977.0 | 5,121.0 | 6,480.0 | 5,542.0 | 5,657.0 | 6,403.0 | - | - |
| 49,567.0 |
| 46,289.0 |
| 43,080.0 |
| 39,833.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 27,758.0 | 26,455.0 | 24,715.0 | 23,459.0 | 22,014.0 | 20,619.0 | 19,121.0 | 17,844.0 | 16,644.0 | 15,912.0 | 14,840.0 | 14,188.0 | 13,572.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 66,136.0 | 61,635.0 | 58,557.0 | 53,789.0 | 50,581.0 | 46,723.0 | 43,941.0 | 41,252.0 | 37,523.0 | 33,655.0 | 31,449.0 | 28,892.0 | 26,261.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 450.0 | 524.0 | 598.0 | 1,311.0 | 1,234.0 | 1,741.0 | 2,286.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4,240.0 | 3,850.0 | 3,079.0 | 2,969.0 | 2,863.0 | 1,978.0 | 1,804.0 | 1,480.0 | 1,221.0 | 1,226.0 | 1,064.0 | 963.0 | 1,036.0 | 659.0 | 682.0 | 614.0 | 379.0 | 482.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 141,611.0 | 133,660.0 | 125,698.0 | 118,644.0 | 103,327.0 | 97,856.0 | 85,196.0 | 76,995.0 | 68,012.0 | 68,598.0 | 63,234.0 | 60,127.0 | 55,605.0 | 52,449.0 | 49,750.0 | 46,025.0 | 42,945.0 | 40,860.0 | - | - |
| 1,129.0 |
| 984.0 |
| 1,096.0 |
| - |
| - |
| Short Term Debt | 821.0 | 2,146.0 | 1,376.0 | 2,268.0 | 4,481.0 | 28.0 | 0.0 | 18,559.0 | 445.0 | 700.0 | 160.0 | 0.0 | 889.0 | 400.0 | 50.0 | 809.0 | 342.0 | 600.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 90.0 | 85.0 | 80.0 | 231.0 | 468.0 | 533.0 | 556.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 379.0 | 349.0 | 343.0 | - | - |
| Other Current Liabilities | 4,025.0 | 3,658.0 | 4,698.0 | 3,372.0 | 2,436.0 | 2,256.0 | 1,254.0 | 1,512.0 | 1,449.0 | 2,323.0 | 1,997.0 | 1,846.0 | 1,612.0 | 2,018.0 | 1,836.0 | 1,558.0 | 1,501.0 | 1,567.0 | - | - |
| Total Current Liabilities | 16,300.0 | 16,330.0 | 17,314.0 | 15,788.0 | 17,427.0 | 13,581.0 | 7,631.0 | 41,695.0 | 7,129.0 | 7,564.0 | 6,363.0 | 5,920.0 | 7,493.0 | 6,256.0 | 7,749.0 | 7,185.0 | 6,813.0 | 7,626.0 | - | - |
| 10,906.0 |
| 10,381.0 |
| 9,321.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 360.0 | 439.0 | 518.0 | 1,243.0 | 810.0 | 1,208.0 | 1,730.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4,135.0 | 3,082.0 | 1,980.0 | 2,732.0 | 3,177.0 | 1,398.0 | 320.0 | 3,281.0 | 5,822.0 | 10,213.0 | 9,206.0 | 8,513.0 | 7,823.0 | 6,748.0 | 6,008.0 | 5,547.0 | 4,732.0 | 3,397.0 | - | - |
| Pension Obligations | 549.0 | 808.0 | 476.0 | 231.0 | 860.0 | 2,444.0 | 1,884.0 | 2,119.0 | 2,128.0 | 2,641.0 | 2,622.0 | 2,561.0 | 1,601.0 | 3,575.0 | 3,396.0 | 2,234.0 | 1,773.0 | 2,088.0 | - | - |
| Other Non-Current Liabilities | 4,459.0 | 4,166.0 | 3,633.0 | 4,291.0 | 4,308.0 | 3,848.0 | 2,573.0 | 2,464.0 | 2,130.0 | 2,279.0 | 2,326.0 | 2,218.0 | 2,178.0 | 2,020.0 | 2,136.0 | 2,085.0 | 2,116.0 | 2,245.0 | - | - |
| Total Non-Current Liabilities | 92,519.0 | 86,929.0 | 83,092.0 | 79,781.0 | 64,677.0 | 63,022.0 | 21,631.0 | 22,397.0 | 41,411.0 | 42,842.0 | 40,043.0 | 38,207.0 | 33,518.0 | 32,867.0 | 29,648.0 | 27,306.0 | 25,547.0 | 23,605.0 | - | - |
| Total Liabilities | 108,819.0 | 103,259.0 | 100,406.0 | 95,569.0 | 82,104.0 | 76,603.0 | 79,808.0 | 64,092.0 | 48,540.0 | 50,406.0 | 46,406.0 | 44,127.0 | 41,011.0 | 39,123.0 | 37,397.0 | 34,491.0 | 32,360.0 | 31,231.0 | - | - |
| 6,878.0 |
| 6,280.0 |
| 5,984.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (650.0) | (2,966.0) | (5,321.0) | (7,542.0) | (9,284.0) | (9,196.0) | (7,892.0) | (250.0) | 6,596.0 | 5,751.0 | 5,301.0 | 5,316.0 | 4,742.0 | 4,747.0 | 4,712.0 | 4,606.0 | 4,213.0 | 3,614.0 | - | - |
| Accumulated Other Comprehensive Income | (25.0) | (19.0) | (13.0) | (5.0) | (20.0) | (27.0) | (10.0) | (9.0) | (8.0) | (9.0) | (7.0) | 11.0 | 50.0 | (101.0) | (213.0) | (202.0) | (160.0) | (221.0) | - | - |
| Treasury Stock | - | - | - | - | 4,854.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | - | - |
| Total Stockholders Equity | 32,540.0 | 30,149.0 | 25,040.0 | 22,823.0 | 20,971.0 | 21,001.0 | 5,136.0 | 12,651.0 | 19,220.0 | 17,940.0 | 16,576.0 | 15,748.0 | 14,342.0 | 13,074.0 | 12,101.0 | 11,282.0 | 10,333.0 | 9,377.0 | 8,805.0 | 8,063.0 |
| Total Equity | 32,792.0 | 30,401.0 | 25,292.0 | 23,075.0 | 21,223.0 | 21,253.0 | 5,388.0 | 12,903.0 | 19,472.0 | 18,192.0 | 16,828.0 | 16,000.0 | 14,594.0 | 13,326.0 | 12,353.0 | 11,534.0 | 10,585.0 | 9,629.0 | 8,805.0 | 8,063.0 |
| 10,723.0 |
| 9,921.0 |
| - |
| - |
| Net debt | 57,495.0 | 54,775.0 | 51,716.0 | 49,276.0 | 42,415.0 | 36,832.0 | (1,570.0) | 38,966.0 | 17,749.0 | 16,743.0 | 15,962.0 | 14,899.0 | 13,310.0 | 12,516.0 | 11,303.0 | 11,424.0 | 10,196.0 | 9,702.0 | - | - |
| Working Capital | (470.0) | 886.0 | (2,931.0) | (2,973.0) | (6,350.0) | (3,979.0) | 2,534.0 | (32,500.0) | (848.0) | (1,400.0) | (550.0) | 469.0 | (1,516.0) | (1,135.0) | (1,269.0) | (1,643.0) | (1,156.0) | (1,223.0) | - | - |
| Book Value | 32,540.0 | 30,149.0 | 25,040.0 | 22,823.0 | 20,971.0 | 21,001.0 | 5,136.0 | 12,651.0 | 19,220.0 | 17,940.0 | 16,576.0 | 15,748.0 | 14,342.0 | 13,074.0 | 12,101.0 | 11,282.0 | 10,333.0 | 9,377.0 | 8,805.0 | 8,063.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12,098.0 | - | - | - | - | - |
| 239.0 |
| 247.0 |
| 291.0 |
| 420.0 |
| 307.0 |
| 229.0 |
| 484.0 |
| 464.0 |
| 968.0 |
| 1,960.0 |
| 1,570.0 |
| 2,970.0 |
| 3,459.0 |
| 2,964.0 |
| 1,668.0 |
| 430.0 |
| 517.0 |
| 144.0 |
| 449.0 |
| 191.0 |
| 178.0 |
| 164.0 |
| 177.0 |
| 71.0 |
| 189.0 |
| Restricted Cash | 359.0 | 259.0 | 368.0 | 221.0 | 383.0 | 273.0 | 335.0 | 237.0 | 362.0 | 297.0 | 373.0 | 257.0 | 387.0 | - | 145.0 | 76.0 | 29.0 | - | 11.0 | 12.0 | 29.0 | - | 215.0 | 14,413.0 | 7.0 | - | 7.0 | 7.0 | 8.0 | - | 7.0 | 7.0 | 7.0 | - | 7.0 | 7.0 | 7.0 | 7.0 | 168.0 | 235.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,131.0 | 713.0 | 404.0 | 494.0 | 2,023.0 | 940.0 | 895.0 | 1,315.0 | 658.0 | 635.0 | 589.0 | 805.0 | 1,028.0 | 734.0 | 262.0 | 239.0 | 247.0 | 291.0 | 420.0 | 307.0 | 229.0 | 484.0 | 464.0 | 968.0 | 1,960.0 | 1,570.0 | 2,970.0 | 3,459.0 | 2,964.0 | 1,668.0 | 430.0 | 517.0 | 144.0 | 449.0 | 191.0 | 178.0 | 164.0 | 177.0 | 71.0 | 189.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,928.0 | 2,267.0 | 2,343.0 | 2,025.0 | 2,133.0 | 2,220.0 | 2,302.0 | 1,982.0 | 2,160.0 | 2,048.0 | 2,178.0 | 2,107.0 | 2,568.0 | 2,645.0 | 2,726.0 | 2,203.0 | 2,080.0 | 2,345.0 | 1,817.0 | 1,909.0 | 1,835.0 | 1,883.0 | 1,775.0 | 1,419.0 | 1,319.0 | 1,287.0 | 1,397.0 | 1,260.0 | 1,319.0 | 1,148.0 | 1,297.0 | 1,169.0 | 1,222.0 | 1,243.0 | 1,368.0 | 1,208.0 | 1,197.0 | 1,252.0 | 1,233.0 | 1,039.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 68.0 | 75.0 | 74.0 | 73.0 | 45.0 | 52.0 | 51.0 | 56.0 | 44.0 | 65.0 | 66.0 | 55.0 | 34.0 | 91.0 | 82.0 | 74.0 | 29.0 | 44.0 | 47.0 | 44.0 | 17.0 | 95.0 | 94.0 | 89.0 | 77.0 | 97.0 | 110.0 | 99.0 | 72.0 | 111.0 | 116.0 | 107.0 | 79.0 | 115.0 | 138.0 | 132.0 | 96.0 | 117.0 | 134.0 | 123.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 704.0 | 644.0 | 563.0 | 452.0 | 973.0 | 999.0 | 2,276.0 | 1,678.0 | 1,395.0 | 1,375.0 | 538.0 | 648.0 | 740.0 | 1,433.0 | 1,103.0 | 790.0 | 627.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 14,799.0 | 15,830.0 | 14,393.0 | 15,161.0 | 16,893.0 | 17,216.0 | 17,547.0 | 16,739.0 | 15,231.0 | 14,383.0 | 12,809.0 | 12,681.0 | 12,297.0 | 12,815.0 | 12,210.0 | 11,674.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 131,319.0 | 128,989.0 | 125,271.0 | 123,445.0 | 120,256.0 | 118,262.0 | - | - | - | - | - | - | - | - | - | - | - | - | 98,082.0 | 97,119.0 | 95,522.0 | 93,894.0 | 92,096.0 | 90,838.0 | 89,485.0 | 88,090.0 | 87,247.0 | 85,978.0 | 84,457.0 | 83,272.0 | 80,515.0 | 79,442.0 | 78,152.0 | 77,248.0 | 75,509.0 | 74,560.0 | 73,567.0 | 72,595.0 | 71,035.0 | 70,093.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 498.0 | 450.0 | 462.0 | 500.0 | 513.0 | 524.0 | 546.0 | 573.0 | 585.0 | 598.0 | 625.0 | 1,418.0 | 1,448.0 | 1,311.0 | 1,199.0 | 1,286.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4,205.0 | 4,240.0 | 4,415.0 | 4,222.0 | 4,016.0 | 3,850.0 | 3,748.0 | 3,469.0 | 3,239.0 | 3,079.0 | 3,937.0 | 3,244.0 | 3,104.0 | 2,969.0 | 3,081.0 | 3,011.0 | 2,902.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 141,953.0 | 141,611.0 | 138,249.0 | 136,384.0 | 135,443.0 | 133,660.0 | 132,319.0 | 130,788.0 | 127,645.0 | 125,698.0 | 123,009.0 | 120,705.0 | 119,612.0 | 118,644.0 | 117,012.0 | 113,541.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,844.0 | 1,679.0 | 867.0 | 1,975.0 | 1,699.0 | 1,477.0 | 1,231.0 | 1,646.0 | 1,419.0 | 1,389.0 | 1,117.0 | 1,495.0 | 1,370.0 | 1,313.0 |
| Short Term Debt | 622.0 | 821.0 | 2,769.0 | 3,643.0 | 4,699.0 | 2,146.0 | 2,128.0 | 1,578.0 | 926.0 | 1,376.0 | 3,599.0 | 3,749.0 | 3,726.0 | 2,268.0 | 1,030.0 | 1,995.0 | 4,553.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 89.0 | 90.0 | 87.0 | 88.0 | 87.0 | 85.0 | 83.0 | 81.0 | 80.0 | 80.0 | 85.0 | 136.0 | 177.0 | 231.0 | 328.0 | 454.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 3,562.0 | 4,025.0 | 3,936.0 | 3,334.0 | 3,618.0 | 3,658.0 | 4,615.0 | 4,275.0 | 4,456.0 | 4,698.0 | 3,487.0 | 2,816.0 | 2,995.0 | 3,372.0 | 2,926.0 | 2,340.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 12,345.0 | 16,300.0 | 15,295.0 | 16,185.0 | 17,822.0 | 16,330.0 | 16,883.0 | 18,543.0 | 15,453.0 | 17,314.0 | 15,172.0 | 13,202.0 | 14,801.0 | 15,788.0 | 14,027.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 60,146.0 | 57,387.0 | 55,531.0 | 54,004.0 | 52,659.0 | 53,569.0 | 54,748.0 | 52,664.0 | 53,415.0 | 50,975.0 | 50,343.0 | 50,230.0 | 48,508.0 | 47,742.0 | 47,854.0 | 44,174.0 | 39,123.0 | 38,225.0 | 35,959.0 | 35,955.0 | 37,801.0 | 37,288.0 | 36,311.0 | 34,920.0 | 22,176.0 | 0.0 | - | - | 0.0 | 0.0 | 18,407.0 | 17,612.0 | 17,407.0 | 17,753.0 | 16,619.0 | 16,616.0 | 16,813.0 | 16,220.0 | 16,528.0 | 16,525.0 |
| Operating Lease Liabilities Non-Current | 409.0 | 360.0 | 375.0 | 412.0 | 425.0 | 439.0 | 462.0 | 492.0 | 505.0 | 518.0 | 540.0 | 1,473.0 | 1,468.0 | 1,243.0 | 996.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4,425.0 | 4,135.0 | 3,777.0 | 3,550.0 | 3,251.0 | 3,082.0 | 2,670.0 | 2,484.0 | 2,225.0 | 1,980.0 | 2,181.0 | 2,422.0 | 2,588.0 | 2,732.0 | 3,224.0 | 3,020.0 | ||||||||||||||||||||||||
| Pension Obligations | 537.0 | 549.0 | 834.0 | 824.0 | 813.0 | 808.0 | 454.0 | 464.0 | 474.0 | 476.0 | 220.0 | 226.0 | 232.0 | 231.0 | 669.0 | 734.0 | 801.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4,817.0 | 4,459.0 | 4,787.0 | 4,598.0 | 4,386.0 | 4,166.0 | 4,227.0 | 4,127.0 | 3,865.0 | 3,633.0 | 4,736.0 | 4,648.0 | 4,394.0 | 4,291.0 | 4,612.0 | 4,516.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 96,106.0 | 92,519.0 | 90,724.0 | 88,761.0 | 86,684.0 | 86,929.0 | 88,350.0 | 85,740.0 | 86,209.0 | 83,092.0 | 83,453.0 | 83,488.0 | 81,225.0 | 79,781.0 | 80,499.0 | 76,515.0 | ||||||||||||||||||||||||
| Total Liabilities | 108,451.0 | 108,819.0 | 106,019.0 | 104,946.0 | 104,506.0 | 103,259.0 | 105,233.0 | 104,283.0 | 101,662.0 | 100,406.0 | 98,625.0 | 96,690.0 | 96,026.0 | 95,569.0 | 94,526.0 | 91,522.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 31,605.0 | 31,636.0 | 31,588.0 | 31,560.0 | 31,532.0 | 31,555.0 | 30,402.0 | 30,379.0 | 30,356.0 | 30,374.0 | 31,041.0 | 31,628.0 | 32,214.0 | 32,887.0 | 34,164.0 | 34,141.0 | 34,726.0 | 35,129.0 | 35,114.0 | 30,245.0 | 30,226.0 | 30,224.0 | 30,222.0 | 13,045.0 | 13,035.0 | 13,038.0 | 13,027.0 | 13,014.0 | 13,000.0 | 12,910.0 | 12,833.0 | 12,765.0 | 12,701.0 | 12,632.0 | 12,560.0 | 12,442.0 | 12,292.0 | 12,198.0 | 12,083.0 | 11,616.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 97.0 | (650.0) | (1,181.0) | (1,949.0) | (2,414.0) | (2,966.0) | (3,558.0) | (4,112.0) | (4,611.0) | (5,321.0) | (6,219.0) | (6,567.0) | (6,973.0) | (7,542.0) | (8,055.0) | (8,511.0) | (8,867.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (31.0) | (25.0) | (8.0) | (4.0) | (12.0) | (19.0) | (10.0) | (14.0) | (14.0) | (13.0) | (2.0) | 0.0 | 0.0 | (5.0) | (37.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,447.0 | 4,854.0 | ||||||||||||||||||||||
| Minority Interest | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | 252.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 33,250.0 | 32,540.0 | 31,978.0 | 31,186.0 | 30,685.0 | 30,149.0 | 26,834.0 | 26,253.0 | 25,731.0 | 25,040.0 | 24,132.0 | 23,763.0 | 23,334.0 | 22,823.0 | 22,234.0 | 21,767.0 | ||||||||||||||||||||||||
| Total Equity | 33,502.0 | 32,792.0 | 32,230.0 | 31,438.0 | 30,937.0 | 30,401.0 | 27,086.0 | 26,505.0 | 25,983.0 | 25,292.0 | 24,384.0 | 24,015.0 | 23,586.0 | 23,075.0 | 22,486.0 | 22,019.0 | 21,644.0 | 21,223.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 60,768.0 | 58,208.0 | 58,300.0 | 57,647.0 | 57,358.0 | 55,715.0 | 56,876.0 | 54,242.0 | 54,341.0 | 52,351.0 | 53,942.0 | 53,979.0 | 52,234.0 | 50,010.0 | 48,884.0 | 46,169.0 | 43,676.0 | 42,706.0 | 40,477.0 | 40,469.0 | 39,323.0 | 37,316.0 | 38,743.0 | 35,370.0 | 22,176.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18,559.0 | 18,600.0 | 17,805.0 | 17,801.0 | 18,198.0 | 17,319.0 | 17,316.0 | 17,513.0 | 16,920.0 | 16,688.0 | 16,685.0 |
| Net debt | 59,637.0 | 57,495.0 | 57,896.0 | 57,153.0 | 55,335.0 | 54,775.0 | 55,981.0 | 52,927.0 | 53,683.0 | 51,716.0 | 53,353.0 | 53,174.0 | 51,206.0 | 49,276.0 | 48,622.0 | 45,930.0 | 43,429.0 | 42,415.0 | ||||||||||||||||||||||
| Working Capital | 2,454.0 | (470.0) | (902.0) | (1,024.0) | (929.0) | 886.0 | 664.0 | (1,804.0) | (222.0) | (2,931.0) | (2,363.0) | (521.0) | (2,504.0) | (2,973.0) | (1,817.0) | (3,333.0) | (6,184.0) | |||||||||||||||||||||||
| Book Value | 33,250.0 | 32,540.0 | 31,978.0 | 31,186.0 | 30,685.0 | 30,149.0 | 26,834.0 | 26,253.0 | 25,731.0 | 25,040.0 | 24,132.0 | 23,763.0 | 23,334.0 | 22,823.0 | 22,234.0 | 21,767.0 | 21,392.0 | 20,971.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 882.0 |
| 1,458.0 |
| 1,194.0 |
| 1,153.0 |
| 1,334.0 |
| 1,126.0 |
| 400.0 |
| 601.0 |
| 639.0 |
| 677.0 |
| 535.0 |
| 609.0 |
| 448.0 |
| 698.0 |
| 415.0 |
| 520.0 |
| 464.0 |
| 279.0 |
| 249.0 |
| 274.0 |
| 283.0 |
| 306.0 |
| 284.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,376.0 |
| 11,077.0 |
| 11,527.0 |
| 10,289.0 |
| 9,067.0 |
| 9,602.0 |
| 9,798.0 |
| 25,013.0 |
| 10,558.0 |
| 10,165.0 |
| 11,577.0 |
| 11,577.0 |
| 10,693.0 |
| 9,195.0 |
| 6,349.0 |
| 6,367.0 |
| 5,855.0 |
| 6,281.0 |
| 6,383.0 |
| 6,071.0 |
| 5,980.0 |
| 6,164.0 |
| 5,749.0 |
| 6,135.0 |
| - |
| 28,691.0 |
| 28,775.0 |
| 28,261.0 |
| 27,758.0 |
| 27,426.0 |
| 27,437.0 |
| 26,987.0 |
| 26,455.0 |
| 25,923.0 |
| 25,727.0 |
| 25,220.0 |
| 24,715.0 |
| 24,310.0 |
| 24,288.0 |
| 23,811.0 |
| 23,459.0 |
| 22,986.0 |
| 22,924.0 |
| 22,487.0 |
| 22,014.0 |
| 21,605.0 |
| 21,496.0 |
| - |
| 69,391.0 |
| 68,344.0 |
| 67,261.0 |
| 66,136.0 |
| 64,670.0 |
| 63,401.0 |
| 62,498.0 |
| 61,635.0 |
| 61,324.0 |
| 60,251.0 |
| 59,237.0 |
| 58,557.0 |
| 56,205.0 |
| 55,154.0 |
| 54,341.0 |
| 53,789.0 |
| 52,523.0 |
| 51,636.0 |
| 51,080.0 |
| 50,581.0 |
| 49,430.0 |
| 48,597.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,139.0 |
| 1,234.0 |
| 1,316.0 |
| 1,477.0 |
| 1,659.0 |
| 1,741.0 |
| 1,893.0 |
| 2,127.0 |
| 2,209.0 |
| 2,286.0 |
| 2,435.0 |
| 2,662.0 |
| 2,738.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,863.0 |
| 2,682.0 |
| 2,121.0 |
| 2,052.0 |
| 1,978.0 |
| 1,923.0 |
| 1,870.0 |
| 1,841.0 |
| 1,804.0 |
| 1,538.0 |
| 1,465.0 |
| 1,467.0 |
| 1,480.0 |
| 1,418.0 |
| 1,353.0 |
| 1,327.0 |
| 1,221.0 |
| 1,229.0 |
| 1,234.0 |
| 1,244.0 |
| 1,226.0 |
| 1,185.0 |
| 1,187.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103,931.0 |
| 103,327.0 |
| 103,561.0 |
| 100,494.0 |
| 98,558.0 |
| 97,856.0 |
| 95,587.0 |
| 109,229.0 |
| 86,688.0 |
| 85,196.0 |
| 85,713.0 |
| 84,387.0 |
| 82,287.0 |
| 76,995.0 |
| 71,385.0 |
| 69,889.0 |
| 68,154.0 |
| 68,012.0 |
| 71,526.0 |
| 70,055.0 |
| 69,164.0 |
| 68,598.0 |
| 66,565.0 |
| 65,927.0 |
| 4,481.0 |
| 4,518.0 |
| 4,514.0 |
| 1,522.0 |
| 28.0 |
| 2,432.0 |
| 450.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 18,559.0 |
| 193.0 |
| 193.0 |
| 394.0 |
| 445.0 |
| 700.0 |
| 700.0 |
| 700.0 |
| 700.0 |
| 160.0 |
| 160.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 466.0 |
| 468.0 |
| 461.0 |
| 415.0 |
| 534.0 |
| 533.0 |
| 536.0 |
| 551.0 |
| 554.0 |
| 556.0 |
| 553.0 |
| 546.0 |
| 539.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,386.0 |
| 2,436.0 |
| 2,781.0 |
| 2,082.0 |
| 2,270.0 |
| 2,256.0 |
| 2,010.0 |
| 3,605.0 |
| 1,300.0 |
| 1,254.0 |
| 1,857.0 |
| 1,418.0 |
| 1,603.0 |
| 1,512.0 |
| 1,899.0 |
| 1,538.0 |
| 1,964.0 |
| 1,449.0 |
| 2,271.0 |
| 1,927.0 |
| 2,014.0 |
| 2,323.0 |
| 1,958.0 |
| 1,793.0 |
| 15,007.0 |
| 16,560.0 |
| 17,427.0 |
| 17,784.0 |
| 15,493.0 |
| 12,217.0 |
| 13,581.0 |
| 13,321.0 |
| 45,795.0 |
| 8,253.0 |
| 7,631.0 |
| 6,472.0 |
| 5,711.0 |
| 4,808.0 |
| 41,695.0 |
| 9,489.0 |
| 9,786.0 |
| 6,920.0 |
| 7,129.0 |
| 7,473.0 |
| 6,948.0 |
| 6,538.0 |
| 7,564.0 |
| 6,270.0 |
| 6,651.0 |
| 959.0 |
| 739.0 |
| 810.0 |
| 878.0 |
| 1,061.0 |
| 1,125.0 |
| 1,208.0 |
| 1,357.0 |
| 1,576.0 |
| 1,655.0 |
| 1,730.0 |
| 1,882.0 |
| 2,116.0 |
| 2,199.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,162.0 |
| 3,177.0 |
| 2,997.0 |
| 1,618.0 |
| 1,468.0 |
| 1,398.0 |
| 1,225.0 |
| 1,171.0 |
| 505.0 |
| 320.0 |
| 1,721.0 |
| 2,354.0 |
| 3,273.0 |
| 3,281.0 |
| 5,822.0 |
| 5,667.0 |
| 5,990.0 |
| 5,822.0 |
| 11,085.0 |
| 10,753.0 |
| 10,488.0 |
| 10,213.0 |
| 9,850.0 |
| 9,556.0 |
| 860.0 |
| 2,329.0 |
| 2,367.0 |
| 2,406.0 |
| 2,444.0 |
| 1,894.0 |
| 1,941.0 |
| 1,855.0 |
| 1,884.0 |
| 1,986.0 |
| 1,996.0 |
| 2,006.0 |
| 2,119.0 |
| 2,014.0 |
| 2,054.0 |
| 2,094.0 |
| 2,128.0 |
| 2,707.0 |
| 2,687.0 |
| 2,666.0 |
| 2,641.0 |
| 2,632.0 |
| 2,631.0 |
| 4,420.0 |
| 4,308.0 |
| 4,606.0 |
| 4,429.0 |
| 4,464.0 |
| 3,848.0 |
| 4,415.0 |
| 4,423.0 |
| 2,757.0 |
| 2,573.0 |
| 2,473.0 |
| 2,357.0 |
| 2,273.0 |
| 2,464.0 |
| 2,351.0 |
| 2,247.0 |
| 2,228.0 |
| 2,130.0 |
| 2,333.0 |
| 2,360.0 |
| 2,347.0 |
| 2,279.0 |
| 2,394.0 |
| 2,407.0 |
| 65,727.0 |
| 64,677.0 |
| 65,050.0 |
| 63,202.0 |
| 64,962.0 |
| 63,022.0 |
| 61,202.0 |
| 59,633.0 |
| 21,925.0 |
| 21,631.0 |
| 25,157.0 |
| 25,472.0 |
| 25,028.0 |
| 22,397.0 |
| 42,200.0 |
| 41,042.0 |
| 41,251.0 |
| 41,411.0 |
| 44,767.0 |
| 44,216.0 |
| 44,021.0 |
| 42,842.0 |
| 42,689.0 |
| 42,278.0 |
| 82,287.0 |
| 82,104.0 |
| 82,834.0 |
| 78,695.0 |
| 77,179.0 |
| 76,603.0 |
| 74,523.0 |
| 105,428.0 |
| 80,929.0 |
| 79,808.0 |
| 76,722.0 |
| 73,793.0 |
| 69,158.0 |
| 64,092.0 |
| 51,689.0 |
| 50,828.0 |
| 48,171.0 |
| 48,540.0 |
| 52,240.0 |
| 51,164.0 |
| 50,559.0 |
| 50,406.0 |
| 48,959.0 |
| 48,929.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9,284.0) |
| (9,760.0) |
| (8,672.0) |
| (9,073.0) |
| (9,196.0) |
| (9,400.0) |
| (9,486.0) |
| (7,518.0) |
| (7,892.0) |
| (4,279.0) |
| (2,663.0) |
| (114.0) |
| (250.0) |
| 6,623.0 |
| 6,057.0 |
| 7,043.0 |
| 6,596.0 |
| 6,482.0 |
| 6,205.0 |
| 6,070.0 |
| 5,751.0 |
| 5,278.0 |
| 5,137.0 |
| (25.0) |
| (20.0) |
| (20.0) |
| (25.0) |
| (26.0) |
| (26.0) |
| (27.0) |
| (10.0) |
| (10.0) |
| (10.0) |
| (10.0) |
| (9.0) |
| (9.0) |
| (9.0) |
| (9.0) |
| (12.0) |
| (13.0) |
| (13.0) |
| (8.0) |
| (8.0) |
| (8.0) |
| (9.0) |
| (9.0) |
| (7.0) |
| (7.0) |
| 4,854.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 252.0 |
| 21,392.0 |
| 20,971.0 |
| 20,475.0 |
| 21,547.0 |
| 21,127.0 |
| 21,001.0 |
| 20,812.0 |
| 3,549.0 |
| 5,507.0 |
| 5,136.0 |
| 8,739.0 |
| 10,342.0 |
| 12,877.0 |
| 12,651.0 |
| 19,444.0 |
| 18,809.0 |
| 19,731.0 |
| 19,220.0 |
| 19,034.0 |
| 18,639.0 |
| 18,353.0 |
| 17,940.0 |
| 17,354.0 |
| 16,746.0 |
| 20,727.0 |
| 21,799.0 |
| 21,379.0 |
| 21,253.0 |
| 21,064.0 |
| 3,801.0 |
| 5,759.0 |
| 5,388.0 |
| 8,991.0 |
| 10,594.0 |
| 13,129.0 |
| 12,903.0 |
| 19,696.0 |
| 19,061.0 |
| 19,983.0 |
| 19,472.0 |
| 19,286.0 |
| 18,891.0 |
| 18,605.0 |
| 18,192.0 |
| 17,606.0 |
| 16,998.0 |
| 40,057.0 |
| 40,162.0 |
| 39,094.0 |
| 36,832.0 |
| 38,279.0 |
| 34,402.0 |
| 20,216.0 |
| (1,570.0) |
| (2,970.0) |
| (3,459.0) |
| (2,964.0) |
| 16,891.0 |
| 18,170.0 |
| 17,288.0 |
| 17,657.0 |
| 17,749.0 |
| 17,128.0 |
| 17,138.0 |
| 17,349.0 |
| 16,743.0 |
| 16,617.0 |
| 16,496.0 |
| (6,350.0) |
| (6,257.0) |
| (5,204.0) |
| (3,150.0) |
| (3,979.0) |
| (3,523.0) |
| (20,782.0) |
| 2,305.0 |
| 2,534.0 |
| 5,105.0 |
| 5,866.0 |
| 5,885.0 |
| (32,500.0) |
| (3,140.0) |
| (3,419.0) |
| (1,065.0) |
| (848.0) |
| (1,090.0) |
| (877.0) |
| (558.0) |
| (1,400.0) |
| (521.0) |
| (516.0) |
| 20,475.0 |
| 21,547.0 |
| 21,127.0 |
| 21,001.0 |
| 20,812.0 |
| 3,549.0 |
| 5,507.0 |
| 5,136.0 |
| 8,739.0 |
| 10,342.0 |
| 12,877.0 |
| 12,651.0 |
| 19,444.0 |
| 18,809.0 |
| 19,731.0 |
| 19,220.0 |
| 19,034.0 |
| 18,639.0 |
| 18,353.0 |
| 17,940.0 |
| 17,354.0 |
| 16,746.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |