| (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 | 9,159.0 | 8,505.0 | 9,711.0 | 4,954.0 | 5,596.0 | 8,185.0 | 5,509.0 | 8,721.0 | 10,610.0 | 9,158.0 | 9,096.0 | 6,134.0 | 9,375.0 | 6,297.0 | 4,067.0 | 5,943.0 | 3,943.0 | |||
| Restricted Cash | - | - | - | - | - | - | 0.0 | 1,997.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 371.0 | 761.0 | 292.0 | 394.0 | 392.0 | 1,366.0 | 229.0 | 272.0 | 8,900.0 | 6,967.0 | 2,913.0 | 2,592.0 | 303.0 | 322.0 | 358.0 | 426.0 | 192.0 | |||
| Cash And Short Term Investments | 9,530.0 | 9,266.0 | 10,003.0 | 5,348.0 | 5,988.0 | 9,551.0 | 5,738.0 | 8,993.0 | 19,510.0 | 16,125.0 | 12,009.0 | 8,726.0 | 9,678.0 | 6,619.0 | 4,425.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 5,845.0 | 5,306.0 | 5,334.0 | 5,222.0 | 4,347.0 | 4,172.0 | 3,338.0 | 3,128.0 | 2,947.0 | 2,723.0 | 2,720.0 | 3,143.0 | 3,409.0 | 3,581.0 | 3,827.0 | 3,372.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 60,909.0 | 56,005.0 | 54,439.0 | 49,784.0 | 46,828.0 | 46,340.0 | 43,003.0 | 40,164.0 | 39,106.0 | 36,818.0 | 35,747.0 | 36,300.0 | 36,961.0 | 36,162.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 11,704.0 | 10,997.0 | 11,635.0 | 10,732.0 | 9,834.0 | 8,853.0 | 8,013.0 | 7,213.0 | 6,727.0 | 6,158.0 | 5,546.0 | 5,127.0 | 4,874.0 | 4,451.0 | 4,083.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 42,321.0 | 37,224.0 | 37,595.0 | 35,657.0 | 36,026.0 | 40,370.0 | 29,148.0 | 28,295.0 | 33,796.0 | 30,053.0 | 29,213.0 | 23,821.0 | 24,333.0 | 23,544.0 | 20,568.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 24.0 | 24.0 | 24.0 | 25.0 | 25.0 | 26.0 | 26.0 | 31.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 49,182.0 | 44,306.0 | 44,105.0 | 39,071.0 | 40,334.0 | 44,150.0 | 32,068.0 | 32,321.0 | 39,281.0 | 36,945.0 | 33,284.0 | 26,021.0 | 29,639.0 | 28,359.0 | 26,773.0 | 20,112.0 | ||||
| 2,064.0 |
| 910.0 |
| 1,651.0 |
| - |
| - |
| 213.0 |
| - |
| - |
| 6,369.0 |
| 4,135.0 |
| 2,277.0 |
| 910.0 |
| 1,651.0 |
| - |
| - |
| - |
| - |
| - |
| 2,618.0 |
| 2,522.0 |
| - |
| - |
| Prepaid Expenses | 1,068.0 | 921.0 | 798.0 | 806.0 | 980.0 | 874.0 | 747.0 | 633.0 | 1,546.0 | 908.0 | 1,865.0 | 2,143.0 | 2,162.0 | 1,479.0 | 2,277.0 | 1,505.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 27,949.0 | 25,826.0 | 26,950.0 | 21,539.0 | 21,783.0 | 23,001.0 | 17,645.0 | 21,893.0 | 31,027.0 | 26,450.0 | 23,031.0 | 20,663.0 | 22,203.0 | 18,720.0 | 17,441.0 | 17,569.0 | 12,571.0 | 10,806.0 | - | - |
| 35,140.0 |
| 33,041.0 |
| 24,912.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 31,004.0 | 27,997.0 | 27,400.0 | 25,493.0 | 24,421.0 | 24,971.0 | 23,698.0 | 22,575.0 | 21,866.0 | 20,227.0 | 19,430.0 | 19,056.0 | 18,386.0 | 17,026.0 | 15,442.0 | 13,983.0 | 12,241.0 | - | - | - |
| Property,Plant & Equipment Net | 29,905.0 | 28,008.0 | 27,039.0 | 24,291.0 | 22,407.0 | 21,369.0 | 19,305.0 | 17,589.0 | 17,240.0 | 16,591.0 | 16,317.0 | 17,244.0 | 18,575.0 | 19,136.0 | 19,698.0 | 19,058.0 | 12,671.0 | 11,663.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 2,038.0 | 1,985.0 | 2,714.0 | 3,073.0 | 2,350.0 | 2,792.0 | 2,683.0 | 2,409.0 | 2,042.0 | 1,950.0 | 2,311.0 | 2,689.0 | 2,623.0 | 1,633.0 | 1,477.0 | 1,368.0 | 4,484.0 | 3,883.0 | - | - |
| Goodwill | 18,916.0 | 17,534.0 | 17,728.0 | 18,202.0 | 18,381.0 | 18,757.0 | 15,501.0 | 14,808.0 | 14,744.0 | 14,430.0 | 14,177.0 | 14,965.0 | 16,613.0 | 16,971.0 | 16,800.0 | 14,661.0 | 6,534.0 | 5,124.0 | - | - |
| Intangible Assets | 500.0 | 1,102.0 | 1,199.0 | 1,277.0 | 1,538.0 | 1,703.0 | 1,433.0 | 1,644.0 | 1,268.0 | 1,237.0 | 1,270.0 | 1,449.0 | 1,638.0 | 1,781.0 | 1,888.0 | 2,025.0 | 841.0 | 732.0 | - | - |
| Operating Lease Right Of Use Assets | 3,745.0 | 3,383.0 | 2,905.0 | 2,373.0 | 2,020.0 | 1,670.0 | 1,548.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4,541.0 | 4,362.0 | 4,474.0 | 4,204.0 | 4,310.0 | 4,372.0 | 4,359.0 | 4,364.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8,984.0 | 6,951.0 | 6,661.0 | 5,292.0 | 4,481.0 | 3,312.0 | 3,011.0 | 760.0 | 913.0 | 636.0 | 750.0 | 860.0 | 1,425.0 | 1,653.0 | 1,021.0 | 1,689.0 | 965.0 | 2,658.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 107,399.0 | 99,467.0 | 100,495.0 | 92,187.0 | 92,377.0 | 92,918.0 | 78,547.0 | 77,648.0 | 79,804.0 | 73,490.0 | 69,667.0 | 70,509.0 | 77,478.0 | 74,638.0 | 72,882.0 | 68,153.0 | 39,848.0 | 35,994.0 | - | - |
| 3,865.0 |
| 2,881.0 |
| - |
| - |
| - |
| Short Term Debt | 6,861.0 | 7,082.0 | 6,510.0 | 3,414.0 | 4,308.0 | 3,780.0 | 2,920.0 | 4,026.0 | 5,485.0 | 6,892.0 | 4,071.0 | 2,200.0 | 5,306.0 | 4,815.0 | 6,205.0 | 113.0 | 102.0 | 369.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 719.0 | 642.0 | 556.0 | 483.0 | 446.0 | 460.0 | 442.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 5,771.0 | 5,216.0 | 4,969.0 | 4,390.0 | 3,960.0 | 3,855.0 | 3,135.0 | 3,277.0 | 2,954.0 | 2,774.0 | 2,842.0 | 2,912.0 | 2,726.0 | 2,722.0 | 2,985.0 | 2,672.0 | 1,593.0 | - | - | - |
| Total Current Liabilities | 32,764.0 | 31,536.0 | 31,647.0 | 26,785.0 | 26,220.0 | 23,372.0 | 20,461.0 | 22,138.0 | 20,502.0 | 21,135.0 | 17,578.0 | 18,092.0 | 17,839.0 | 17,089.0 | 18,154.0 | 15,892.0 | 8,756.0 | 8,787.0 | - | - |
| 19,999.0 |
| 7,400.0 |
| 7,858.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3,127.0 | 2,803.0 | 2,400.0 | 1,933.0 | 1,598.0 | 1,233.0 | 1,118.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,802.0 | 3,484.0 | 3,895.0 | 4,133.0 | 4,826.0 | 4,284.0 | 4,091.0 | 3,499.0 | 3,242.0 | 4,434.0 | 4,959.0 | 5,304.0 | 5,986.0 | 5,063.0 | 4,995.0 | 4,057.0 | 659.0 | 226.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7,965.0 | 9,052.0 | 8,721.0 | 8,339.0 | 9,154.0 | 11,340.0 | 9,979.0 | 9,114.0 | 11,283.0 | 6,669.0 | 5,887.0 | 5,744.0 | 4,931.0 | 6,543.0 | 8,266.0 | 6,729.0 | 5,591.0 | 6,541.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 86,852.0 | 81,296.0 | 81,858.0 | 74,914.0 | 76,226.0 | 79,366.0 | 63,679.0 | 63,046.0 | 68,823.0 | 62,291.0 | 57,637.0 | 52,961.0 | 53,089.0 | 52,239.0 | 51,983.0 | 46,677.0 | 22,406.0 | 23,412.0 | - | - |
| 30.0 |
| 30.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 72,788.0 | 72,266.0 | 70,035.0 | 67,800.0 | 65,165.0 | 63,443.0 | 61,946.0 | 59,947.0 | 52,839.0 | 52,518.0 | 50,472.0 | 49,092.0 | 46,420.0 | 43,158.0 | 40,316.0 | 37,090.0 | 33,805.0 | 30,638.0 | - | - |
| Accumulated Other Comprehensive Income | (15,024.0) | (17,612.0) | (15,534.0) | (15,302.0) | (14,898.0) | (15,476.0) | (14,300.0) | (15,119.0) | (13,057.0) | (13,919.0) | (13,319.0) | (10,669.0) | (5,127.0) | (5,487.0) | (6,229.0) | (3,630.0) | (3,794.0) | (4,694.0) | - | - |
| Treasury Stock | 41,832.0 | 41,021.0 | 40,282.0 | 39,506.0 | 38,248.0 | 38,446.0 | 36,769.0 | - | - | - | - | - | - | - | - | 16,745.0 | 13,383.0 | 14,122.0 | - | - |
| Minority Interest | 141.0 | 130.0 | 134.0 | 124.0 | 108.0 | 98.0 | 82.0 | 84.0 | 92.0 | 104.0 | 107.0 | 110.0 | 110.0 | (105.0) | 311.0 | 312.0 | 638.0 | 476.0 | - | - |
| Total Stockholders Equity | 20,406.0 | 18,041.0 | 18,503.0 | 17,149.0 | 16,043.0 | 13,454.0 | 14,786.0 | 14,518.0 | 11,045.0 | 11,246.0 | 12,068.0 | 17,578.0 | 24,409.0 | 22,417.0 | 20,704.0 | 21,273.0 | 16,908.0 | 12,203.0 | 17,296.0 | - |
| Total Equity | 20,547.0 | 18,171.0 | 18,637.0 | 17,273.0 | 16,151.0 | 13,552.0 | 14,868.0 | 14,602.0 | 10,981.0 | 11,199.0 | 12,030.0 | 17,548.0 | 24,389.0 | 22,399.0 | 20,899.0 | 21,476.0 | 17,442.0 | 12,582.0 | 17,296.0 | - |
| 7,502.0 |
| 8,227.0 |
| - |
| - |
| Net debt | 39,652.0 | 35,040.0 | 34,102.0 | 33,723.0 | 34,346.0 | 34,599.0 | 26,330.0 | 23,328.0 | 19,771.0 | 20,820.0 | 21,275.0 | 17,295.0 | 19,961.0 | 21,740.0 | 22,348.0 | 13,743.0 | 3,367.0 | 5,950.0 | - | - |
| Working Capital | (4,815.0) | (5,710.0) | (4,697.0) | (5,246.0) | (4,437.0) | (371.0) | (2,816.0) | (245.0) | 10,525.0 | 5,315.0 | 5,453.0 | 2,571.0 | 4,364.0 | 1,631.0 | (713.0) | 1,677.0 | 3,815.0 | 2,019.0 | - | - |
| Book Value | 20,406.0 | 18,041.0 | 18,503.0 | 17,149.0 | 16,043.0 | 13,454.0 | 14,786.0 | 14,518.0 | 11,045.0 | 11,246.0 | 12,068.0 | 17,578.0 | 24,409.0 | 22,417.0 | 20,704.0 | 21,273.0 | 16,908.0 | 12,203.0 | 17,296.0 | - |
| Tangible Book Value | 990.0 | (595.0) | (424.0) | (2,330.0) | (3,876.0) | (7,006.0) | (2,148.0) | (1,934.0) | (4,967.0) | (4,421.0) | (3,379.0) | 1,164.0 | 6,158.0 | 3,665.0 | 2,016.0 | 4,587.0 | 9,533.0 | 6,347.0 | - | - |
| (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 | 10,475.0 | 9,159.0 | 8,126.0 | 7,631.0 | 8,268.0 | 8,505.0 | 7,308.0 | 6,353.0 | 8,047.0 | 9,711.0 | 10,017.0 | 6,116.0 | 4,770.0 | 4,954.0 | ||||||||||||||||||||||||||
| 6,415.0 |
| 5,405.0 |
| 6,561.0 |
| 5,596.0 |
| 6,506.0 |
| 5,449.0 |
| 5,661.0 |
| 8,185.0 |
| 9,094.0 |
| 8,927.0 |
| 11,089.0 |
| 5,509.0 |
| 5,494.0 |
| 3,293.0 |
| 5,072.0 |
| 8,721.0 |
| 11,991.0 |
| 13,858.0 |
| 13,443.0 |
| 10,610.0 |
| 10,243.0 |
| 10,282.0 |
| 9,528.0 |
| 9,158.0 |
| 10,256.0 |
| 9,646.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 127.0 | 150.0 | 190.0 | 1,997.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 353.0 | 371.0 | 535.0 | 342.0 | 314.0 | 761.0 | 743.0 | 315.0 | 303.0 | 292.0 | 266.0 | 338.0 | 434.0 | 394.0 | 327.0 | 287.0 | 343.0 | 392.0 | 344.0 | 328.0 | 964.0 | 1,366.0 | 611.0 | 196.0 | 158.0 | 229.0 | 287.0 | 291.0 | 289.0 | 272.0 | 1,907.0 | 4,271.0 | 7,167.0 | 8,900.0 | 8,035.0 | 6,878.0 | 6,461.0 | 6,967.0 | 4,524.0 | 3,733.0 |
| Cash And Short Term Investments | 10,828.0 | 9,530.0 | 8,661.0 | 7,973.0 | 8,582.0 | 9,266.0 | 8,051.0 | 6,668.0 | 8,350.0 | 10,003.0 | 10,283.0 | 6,454.0 | 5,204.0 | 5,348.0 | 6,742.0 | 5,692.0 | 6,904.0 | 5,988.0 | 6,850.0 | 5,777.0 | 6,625.0 | 9,551.0 | 9,705.0 | 9,123.0 | 11,247.0 | 5,738.0 | 5,781.0 | 3,584.0 | 5,361.0 | 8,993.0 | 13,898.0 | 18,129.0 | 20,610.0 | 19,510.0 | 18,278.0 | 17,160.0 | 15,989.0 | 16,125.0 | 14,780.0 | 13,379.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 6,211.0 | 5,845.0 | 6,093.0 | 6,487.0 | 5,660.0 | 5,306.0 | 5,644.0 | 5,887.0 | 5,569.0 | 5,334.0 | 5,558.0 | 5,969.0 | 5,697.0 | 5,222.0 | 5,019.0 | 5,287.0 | 4,762.0 | 4,347.0 | 4,364.0 | 5,006.0 | 4,556.0 | 4,172.0 | 4,135.0 | 4,314.0 | 3,600.0 | 3,338.0 | 3,667.0 | 3,988.0 | 3,554.0 | 3,128.0 | 3,142.0 | 3,491.0 | 3,335.0 | 2,947.0 | 3,251.0 | 3,612.0 | 3,282.0 | 2,723.0 | 3,120.0 | 3,487.0 |
| Prepaid Expenses | 1,706.0 | 1,068.0 | 1,334.0 | 1,360.0 | 1,246.0 | 921.0 | 1,069.0 | 1,206.0 | 1,148.0 | 798.0 | 1,026.0 | 1,075.0 | 1,057.0 | 806.0 | 1,043.0 | 1,156.0 | 1,252.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 30,916.0 | 27,949.0 | 28,722.0 | 28,210.0 | 26,288.0 | 25,826.0 | 26,852.0 | 25,703.0 | 26,005.0 | 26,950.0 | 28,649.0 | 24,954.0 | 22,427.0 | 21,539.0 | 23,543.0 | 22,633.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 61,477.0 | 60,909.0 | 59,309.0 | 58,469.0 | 56,942.0 | 56,005.0 | 55,466.0 | 55,040.0 | 54,510.0 | 54,439.0 | 51,585.0 | 50,804.0 | 50,022.0 | 49,784.0 | 48,100.0 | 47,902.0 | 46,533.0 | 46,828.0 | 45,688.0 | 47,404.0 | 46,544.0 | 46,340.0 | 44,116.0 | 43,018.0 | 42,696.0 | 43,003.0 | 40,645.0 | 40,264.0 | 40,245.0 | 40,164.0 | 38,878.0 | 38,974.0 | 39,383.0 | 39,106.0 | 38,748.0 | 37,966.0 | 37,373.0 | 36,818.0 | 36,603.0 | 36,229.0 |
| Accumulated Depreciation | 31,670.0 | 31,004.0 | 30,256.0 | 29,672.0 | 28,729.0 | 27,997.0 | 28,278.0 | 27,998.0 | 27,718.0 | 27,400.0 | 26,732.0 | 26,304.0 | 25,794.0 | 25,493.0 | 25,300.0 | 25,208.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 29,807.0 | 29,905.0 | 29,053.0 | 28,797.0 | 28,213.0 | 28,008.0 | 27,188.0 | 27,042.0 | 26,792.0 | 27,039.0 | 24,853.0 | 24,500.0 | 24,228.0 | 24,291.0 | 22,800.0 | 22,694.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 2,135.0 | 2,038.0 | 2,084.0 | 2,061.0 | 1,996.0 | 1,985.0 | 2,645.0 | 2,674.0 | 2,734.0 | 2,714.0 | 2,955.0 | 3,038.0 | 3,123.0 | 3,073.0 | 3,224.0 | 3,519.0 | ||||||||||||||||||||||||
| Goodwill | 19,021.0 | 18,916.0 | 18,845.0 | 18,952.0 | 18,364.0 | 17,534.0 | 17,709.0 | 17,648.0 | 17,646.0 | 17,728.0 | 17,892.0 | 17,997.0 | 18,089.0 | 18,202.0 | 18,388.0 | 18,547.0 | 18,112.0 | 18,381.0 | ||||||||||||||||||||||
| Intangible Assets | 1,209.0 | 1,219.0 | 500.0 | 1,311.0 | 1,157.0 | 1,102.0 | 1,132.0 | 1,151.0 | 1,173.0 | 1,199.0 | 1,208.0 | 1,232.0 | 1,250.0 | 1,277.0 | 1,314.0 | 1,348.0 | 1,497.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 4,560.0 | 4,541.0 | 4,341.0 | 4,293.0 | 4,350.0 | 4,362.0 | 4,321.0 | 4,465.0 | 4,444.0 | 4,474.0 | 4,165.0 | 4,186.0 | 4,211.0 | 4,204.0 | 4,324.0 | 4,345.0 | 4,301.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 9,064.0 | 8,984.0 | 8,661.0 | 7,509.0 | 7,163.0 | 6,951.0 | 6,941.0 | 7,175.0 | 7,566.0 | 6,661.0 | 5,938.0 | 5,669.0 | 5,441.0 | 5,292.0 | 5,030.0 | 4,274.0 | 4,495.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 110,646.0 | 107,399.0 | 106,558.0 | 105,345.0 | 101,737.0 | 99,467.0 | 100,513.0 | 99,533.0 | 100,040.0 | 100,495.0 | 99,953.0 | 95,906.0 | 93,042.0 | 92,187.0 | 94,461.0 | 93,103.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,600.0 | 6,861.0 | 3,200.0 | 2,500.0 | 1,500.0 | 7,082.0 | 1,300.0 | 1,300.0 | 1,300.0 | 6,510.0 | 2,300.0 | 2,300.0 | 1,300.0 | 3,414.0 | 1,700.0 | 1,700.0 | 1,300.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 34,477.0 | 32,764.0 | 31,499.0 | 36,396.0 | 31,511.0 | 31,536.0 | 30,315.0 | 31,148.0 | 30,234.0 | 31,647.0 | 32,660.0 | 29,618.0 | 25,837.0 | 26,785.0 | 25,653.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4,048.0 | 3,802.0 | 3,474.0 | 3,102.0 | 3,541.0 | 3,484.0 | 3,684.0 | 3,908.0 | 4,087.0 | 3,895.0 | 4,047.0 | 4,113.0 | 4,039.0 | 4,133.0 | 4,724.0 | 4,838.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8,008.0 | 7,965.0 | 7,929.0 | 7,960.0 | 8,737.0 | 9,052.0 | 8,419.0 | 8,259.0 | 8,822.0 | 8,721.0 | 8,439.0 | 8,342.0 | 8,505.0 | 8,339.0 | 8,813.0 | 9,121.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 89,110.0 | 86,852.0 | 87,015.0 | 86,786.0 | 83,208.0 | 81,296.0 | 80,908.0 | 79,953.0 | 80,850.0 | 81,858.0 | 80,983.0 | 78,081.0 | 75,867.0 | 74,914.0 | 75,326.0 | 74,429.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 23.0 | 24.0 | 24.0 | 24.0 | 24.0 | 24.0 | 24.0 | 24.0 | 24.0 | 24.0 | 24.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 73,165.0 | 72,788.0 | 72,197.0 | 71,547.0 | 72,238.0 | 72,266.0 | 72,607.0 | 71,545.0 | 70,331.0 | 70,035.0 | 70,479.0 | 69,135.0 | 68,142.0 | 67,800.0 | 68,872.0 | 67,763.0 | 67,934.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (14,342.0) | (15,024.0) | (15,597.0) | (16,090.0) | (17,078.0) | (17,612.0) | (16,652.0) | (15,786.0) | (15,179.0) | (15,534.0) | (15,794.0) | (15,780.0) | (15,601.0) | (15,302.0) | (14,743.0) | |||||||||||||||||||||||||
| Treasury Stock | 41,864.0 | 41,832.0 | 41,609.0 | 41,361.0 | 41,068.0 | 41,021.0 | 40,806.0 | 40,539.0 | 40,260.0 | 40,282.0 | 40,056.0 | 39,775.0 | 39,518.0 | 39,506.0 | 39,211.0 | 38,787.0 | 38,305.0 | |||||||||||||||||||||||
| Minority Interest | 153.0 | 141.0 | 155.0 | 141.0 | 140.0 | 130.0 | 152.0 | 134.0 | 143.0 | 134.0 | 164.0 | 140.0 | 133.0 | 124.0 | 158.0 | 121.0 | 118.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 21,383.0 | 20,406.0 | 19,388.0 | 18,418.0 | 18,389.0 | 18,041.0 | 19,453.0 | 19,446.0 | 19,047.0 | 18,503.0 | 18,806.0 | 17,685.0 | 17,042.0 | 17,149.0 | 18,977.0 | 18,553.0 | ||||||||||||||||||||||||
| Total Equity | 21,536.0 | 20,547.0 | 19,543.0 | 18,559.0 | 18,529.0 | 18,171.0 | 19,605.0 | 19,580.0 | 19,190.0 | 18,637.0 | 18,970.0 | 17,825.0 | 17,175.0 | 17,273.0 | 19,135.0 | 18,674.0 | 18,320.0 | 16,151.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,600.0 | 6,861.0 | 3,200.0 | 2,500.0 | 1,500.0 | 7,082.0 | 1,300.0 | 1,300.0 | 1,300.0 | 6,510.0 | 2,300.0 | 2,300.0 | 1,300.0 | 3,414.0 | 1,700.0 | 1,700.0 | 1,300.0 | 4,308.0 | 1,800.0 | 1,000.0 | 0.0 | 3,780.0 | 750.0 | 750.0 | 5,882.0 | 2,920.0 | 2,924.0 | 3,473.0 | 3,291.0 | 4,026.0 | 4,474.0 | 9,955.0 | 11,600.0 | 5,485.0 | 7,717.0 | 8,279.0 | 8,577.0 | 6,892.0 | 6,284.0 | 4,774.0 |
| Net debt | (9,228.0) | (2,669.0) | (5,461.0) | (5,473.0) | (7,082.0) | (2,184.0) | (6,751.0) | (5,368.0) | (7,050.0) | (3,493.0) | (7,983.0) | (4,154.0) | (3,904.0) | (1,934.0) | (5,042.0) | (3,992.0) | (5,604.0) | (1,680.0) | ||||||||||||||||||||||
| Working Capital | (3,561.0) | (4,815.0) | (2,777.0) | (8,186.0) | (5,223.0) | (5,710.0) | (3,463.0) | (5,445.0) | (4,229.0) | (4,697.0) | (4,011.0) | (4,664.0) | (3,410.0) | (5,246.0) | (2,110.0) | (4,590.0) | (3,482.0) | |||||||||||||||||||||||
| Book Value | 21,383.0 | 20,406.0 | 19,388.0 | 18,418.0 | 18,389.0 | 18,041.0 | 19,453.0 | 19,446.0 | 19,047.0 | 18,503.0 | 18,806.0 | 17,685.0 | 17,042.0 | 17,149.0 | 18,977.0 | 18,553.0 | 18,202.0 | 16,043.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,153.0 | 271.0 | 43.0 | (1,845.0) | (1,132.0) | (595.0) | 612.0 | 647.0 | 228.0 | (424.0) | (294.0) | (1,544.0) | (2,297.0) | (2,330.0) | (725.0) | (1,342.0) | (1,407.0) | |||||||||||||||||||||||
| 980.0 |
| 1,058.0 |
| 1,092.0 |
| 1,130.0 |
| 874.0 |
| 925.0 |
| 972.0 |
| 944.0 |
| 747.0 |
| 888.0 |
| 988.0 |
| 1,208.0 |
| 633.0 |
| 827.0 |
| 909.0 |
| 1,931.0 |
| 1,546.0 |
| 745.0 |
| 933.0 |
| 1,031.0 |
| 908.0 |
| 1,454.0 |
| 1,517.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,342.0 |
| 21,783.0 |
| 23,710.0 |
| 21,597.0 |
| 21,196.0 |
| 23,001.0 |
| 24,060.0 |
| 23,189.0 |
| 24,268.0 |
| 17,645.0 |
| 19,198.0 |
| 17,212.0 |
| 17,917.0 |
| 21,893.0 |
| 25,842.0 |
| 30,370.0 |
| 33,047.0 |
| 31,027.0 |
| 30,197.0 |
| 29,248.0 |
| 27,150.0 |
| 26,450.0 |
| 27,099.0 |
| 25,878.0 |
| 24,516.0 |
| 24,421.0 |
| 24,431.0 |
| 25,785.0 |
| 25,295.0 |
| 24,971.0 |
| 24,390.0 |
| 23,831.0 |
| 23,716.0 |
| 23,698.0 |
| 23,059.0 |
| 22,822.0 |
| 22,695.0 |
| 22,575.0 |
| 22,337.0 |
| 22,212.0 |
| 22,242.0 |
| 21,866.0 |
| 21,788.0 |
| 21,224.0 |
| 20,724.0 |
| 20,227.0 |
| 20,298.0 |
| 20,010.0 |
| 22,017.0 |
| 22,407.0 |
| 21,257.0 |
| 21,619.0 |
| 21,249.0 |
| 21,369.0 |
| 19,726.0 |
| 19,187.0 |
| 18,980.0 |
| 19,305.0 |
| 17,586.0 |
| 17,442.0 |
| 17,550.0 |
| 17,589.0 |
| 16,541.0 |
| 16,762.0 |
| 17,141.0 |
| 17,240.0 |
| 16,960.0 |
| 16,742.0 |
| 16,649.0 |
| 16,591.0 |
| 16,305.0 |
| 16,219.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,595.0 |
| 2,350.0 |
| 2,791.0 |
| 2,774.0 |
| 2,777.0 |
| 2,792.0 |
| 2,752.0 |
| 2,715.0 |
| 2,719.0 |
| 2,683.0 |
| 2,690.0 |
| 2,510.0 |
| 2,476.0 |
| 2,409.0 |
| 2,394.0 |
| 2,401.0 |
| 2,115.0 |
| 2,042.0 |
| 1,950.0 |
| 1,962.0 |
| 2,003.0 |
| 1,950.0 |
| 1,975.0 |
| 2,002.0 |
| 18,531.0 |
| 18,893.0 |
| 18,779.0 |
| 18,757.0 |
| 18,603.0 |
| 17,845.0 |
| 15,465.0 |
| 15,501.0 |
| 15,338.0 |
| 15,632.0 |
| 14,945.0 |
| 14,808.0 |
| 14,332.0 |
| 14,540.0 |
| 14,795.0 |
| 14,744.0 |
| 14,750.0 |
| 14,655.0 |
| 14,584.0 |
| 14,430.0 |
| 14,394.0 |
| 14,398.0 |
| 1,538.0 |
| 1,584.0 |
| 1,686.0 |
| 1,690.0 |
| 1,703.0 |
| 1,515.0 |
| 1,465.0 |
| 1,443.0 |
| 1,433.0 |
| 1,437.0 |
| 1,433.0 |
| 1,641.0 |
| 1,644.0 |
| 1,193.0 |
| 1,222.0 |
| 1,252.0 |
| 1,268.0 |
| 1,276.0 |
| 1,256.0 |
| 1,259.0 |
| 1,237.0 |
| 1,257.0 |
| 1,274.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,499.0 |
| 1,473.0 |
| 1,416.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,310.0 |
| 4,357.0 |
| 4,370.0 |
| 4,370.0 |
| 4,372.0 |
| 4,357.0 |
| 4,351.0 |
| 4,357.0 |
| 4,359.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,481.0 |
| 3,733.0 |
| 3,708.0 |
| 3,522.0 |
| 3,312.0 |
| 3,357.0 |
| 3,243.0 |
| 3,294.0 |
| 3,011.0 |
| 2,480.0 |
| 2,354.0 |
| 2,242.0 |
| 760.0 |
| 1,057.0 |
| 977.0 |
| 946.0 |
| 913.0 |
| 771.0 |
| 608.0 |
| 639.0 |
| 636.0 |
| 843.0 |
| 867.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92,962.0 |
| 92,377.0 |
| 93,254.0 |
| 92,385.0 |
| 91,224.0 |
| 92,918.0 |
| 92,041.0 |
| 89,525.0 |
| 85,062.0 |
| 78,547.0 |
| 77,444.0 |
| 75,084.0 |
| 75,466.0 |
| 77,648.0 |
| 73,632.0 |
| 78,731.0 |
| 81,887.0 |
| 79,804.0 |
| 78,463.0 |
| 76,943.0 |
| 74,622.0 |
| 73,490.0 |
| 73,897.0 |
| 72,711.0 |
| 4,308.0 |
| 1,800.0 |
| 1,000.0 |
| 0.0 |
| 3,780.0 |
| 750.0 |
| 750.0 |
| 5,882.0 |
| 2,920.0 |
| 2,924.0 |
| 3,473.0 |
| 3,291.0 |
| 4,026.0 |
| 4,474.0 |
| 9,955.0 |
| 11,600.0 |
| 5,485.0 |
| 7,717.0 |
| 8,279.0 |
| 8,577.0 |
| 6,892.0 |
| 6,284.0 |
| 4,774.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 412.0 |
| 400.0 |
| 380.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27,223.0 |
| 25,824.0 |
| 26,220.0 |
| 25,077.0 |
| 23,623.0 |
| 22,693.0 |
| 23,372.0 |
| 26,009.0 |
| 23,827.0 |
| 22,078.0 |
| 20,461.0 |
| 20,131.0 |
| 19,928.0 |
| 19,090.0 |
| 22,138.0 |
| 19,704.0 |
| 24,558.0 |
| 25,885.0 |
| 20,502.0 |
| 22,358.0 |
| 22,113.0 |
| 21,644.0 |
| 21,135.0 |
| 20,589.0 |
| 18,459.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,081.0 |
| 1,071.0 |
| 1,069.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,072.0 |
| 4,826.0 |
| 4,529.0 |
| 4,625.0 |
| 4,491.0 |
| 4,284.0 |
| 4,217.0 |
| 4,203.0 |
| 4,060.0 |
| 4,091.0 |
| 3,643.0 |
| 3,658.0 |
| 3,619.0 |
| 3,499.0 |
| 3,358.0 |
| 3,346.0 |
| 3,231.0 |
| 3,242.0 |
| 4,419.0 |
| 4,429.0 |
| 4,521.0 |
| 4,434.0 |
| 5,180.0 |
| 5,156.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,156.0 |
| 9,154.0 |
| 10,635.0 |
| 10,705.0 |
| 10,996.0 |
| 11,340.0 |
| 10,341.0 |
| 10,537.0 |
| 10,004.0 |
| 9,979.0 |
| 9,816.0 |
| 9,749.0 |
| 10,003.0 |
| 9,114.0 |
| 9,538.0 |
| 9,968.0 |
| 9,855.0 |
| 11,283.0 |
| 6,823.0 |
| 6,666.0 |
| 6,693.0 |
| 6,669.0 |
| 6,088.0 |
| 5,873.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74,642.0 |
| 76,226.0 |
| 77,264.0 |
| 76,987.0 |
| 77,171.0 |
| 79,366.0 |
| 78,446.0 |
| 76,938.0 |
| 71,503.0 |
| 63,679.0 |
| 63,220.0 |
| 61,047.0 |
| 61,170.0 |
| 63,046.0 |
| 63,243.0 |
| 68,510.0 |
| 70,902.0 |
| 68,823.0 |
| 65,052.0 |
| 64,413.0 |
| 62,939.0 |
| 62,291.0 |
| 61,179.0 |
| 60,335.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65,165.0 |
| 65,336.0 |
| 64,605.0 |
| 63,740.0 |
| 63,443.0 |
| 63,013.0 |
| 62,145.0 |
| 61,920.0 |
| 61,946.0 |
| 61,514.0 |
| 60,752.0 |
| 60,060.0 |
| 59,947.0 |
| 54,404.0 |
| 53,223.0 |
| 52,726.0 |
| 52,839.0 |
| 54,698.0 |
| 53,706.0 |
| 52,756.0 |
| 52,518.0 |
| 52,200.0 |
| 51,295.0 |
| (14,416.0) |
| (15,343.0) |
| (14,898.0) |
| (15,125.0) |
| (14,859.0) |
| (15,246.0) |
| (15,476.0) |
| (15,357.0) |
| (15,778.0) |
| (15,057.0) |
| (14,300.0) |
| (15,126.0) |
| (14,984.0) |
| (14,656.0) |
| (15,119.0) |
| (14,253.0) |
| (13,580.0) |
| (12,717.0) |
| (13,057.0) |
| (12,875.0) |
| (13,174.0) |
| (13,416.0) |
| (13,919.0) |
| (12,829.0) |
| (12,813.0) |
| 38,248.0 |
| 38,286.0 |
| 38,333.0 |
| 38,370.0 |
| 38,446.0 |
| 38,044.0 |
| 37,671.0 |
| 37,162.0 |
| 36,769.0 |
| 36,124.0 |
| - |
| - |
| 34,286.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 108.0 |
| 118.0 |
| 99.0 |
| 106.0 |
| 98.0 |
| 112.0 |
| 96.0 |
| 94.0 |
| 82.0 |
| 95.0 |
| 85.0 |
| 94.0 |
| 84.0 |
| 103.0 |
| 110.0 |
| 102.0 |
| 92.0 |
| 116.0 |
| 126.0 |
| 114.0 |
| 104.0 |
| 116.0 |
| 128.0 |
| 18,202.0 |
| 16,043.0 |
| 15,872.0 |
| 15,299.0 |
| 13,947.0 |
| 13,454.0 |
| 13,483.0 |
| 12,491.0 |
| 13,465.0 |
| 14,786.0 |
| 14,129.0 |
| 13,952.0 |
| 14,202.0 |
| 14,518.0 |
| 10,286.0 |
| 10,111.0 |
| 10,883.0 |
| 11,045.0 |
| 13,450.0 |
| 12,557.0 |
| 11,722.0 |
| 11,246.0 |
| 12,750.0 |
| 12,395.0 |
| 15,990.0 |
| 15,398.0 |
| 14,053.0 |
| 13,552.0 |
| 13,595.0 |
| 12,587.0 |
| 13,559.0 |
| 14,868.0 |
| 14,224.0 |
| 14,037.0 |
| 14,296.0 |
| 14,602.0 |
| 10,389.0 |
| 10,221.0 |
| 10,985.0 |
| 10,981.0 |
| 13,411.0 |
| 12,530.0 |
| 11,683.0 |
| 11,199.0 |
| 12,718.0 |
| 12,376.0 |
| (5,050.0) |
| (4,777.0) |
| (6,625.0) |
| (5,771.0) |
| (8,955.0) |
| (8,373.0) |
| (5,365.0) |
| (2,818.0) |
| (2,857.0) |
| (111.0) |
| (2,070.0) |
| (4,967.0) |
| (9,424.0) |
| (8,174.0) |
| (9,010.0) |
| (14,025.0) |
| (10,561.0) |
| (8,881.0) |
| (7,412.0) |
| (9,233.0) |
| (8,496.0) |
| (8,605.0) |
| (4,437.0) |
| (1,367.0) |
| (2,026.0) |
| (1,497.0) |
| (371.0) |
| (1,949.0) |
| (638.0) |
| 2,190.0 |
| (2,816.0) |
| (933.0) |
| (2,716.0) |
| (1,173.0) |
| (245.0) |
| 6,138.0 |
| 5,812.0 |
| 7,162.0 |
| 10,525.0 |
| 7,839.0 |
| 7,135.0 |
| 5,506.0 |
| 5,315.0 |
| 6,510.0 |
| 7,419.0 |
| 15,872.0 |
| 15,299.0 |
| 13,947.0 |
| 13,454.0 |
| 13,483.0 |
| 12,491.0 |
| 13,465.0 |
| 14,786.0 |
| 14,129.0 |
| 13,952.0 |
| 14,202.0 |
| 14,518.0 |
| 10,286.0 |
| 10,111.0 |
| 10,883.0 |
| 11,045.0 |
| 13,450.0 |
| 12,557.0 |
| 11,722.0 |
| 11,246.0 |
| 12,750.0 |
| 12,395.0 |
| (3,876.0) |
| (4,243.0) |
| (5,280.0) |
| (6,522.0) |
| (7,006.0) |
| (6,635.0) |
| (6,819.0) |
| (3,443.0) |
| (2,148.0) |
| (2,646.0) |
| (3,113.0) |
| (2,384.0) |
| (1,934.0) |
| (5,239.0) |
| (5,651.0) |
| (5,164.0) |
| (4,967.0) |
| (2,576.0) |
| (3,354.0) |
| (4,121.0) |
| (4,421.0) |
| (2,901.0) |
| (3,277.0) |