| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 4,239.0 | 2,569.0 | 5,569.0 | 8,098.0 | 6,836.0 | 8,548.0 | 5,930.0 | 4,436.0 | 2,768.0 | 2,879.0 | 4,781.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | 4,239.0 | 2,569.0 | 5,569.0 | 8,098.0 | 6,836.0 | 8,548.0 | 5,930.0 | 4,436.0 | 2,768.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 6,185.0 | 6,118.0 | 5,471.0 | 5,143.0 | 4,725.0 | 4,178.0 | 4,951.0 | 4,686.0 | 4,594.0 | 4,373.0 | 4,568.0 | 6,034.0 | 6,508.0 | 6,068.0 | 6,275.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 7,551.0 | 7,016.0 | 7,073.0 | 6,924.0 | 5,983.0 | 5,498.0 | 5,017.0 | 4,738.0 | 4,624.0 | 4,716.0 | 4,979.0 | 6,206.0 | 6,909.0 | 6,721.0 | 7,379.0 | 6,384.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 54,181.0 | 50,063.0 | 48,645.0 | 46,697.0 | 46,698.0 | 43,771.0 | 43,393.0 | 41,847.0 | 40,148.0 | 39,866.0 | 40,063.0 | 42,997.0 | 43,012.0 | 40,233.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 15,227.0 | 15,364.0 | 14,598.0 | 14,882.0 | 13,720.0 | 12,071.0 | 11,260.0 | 10,344.0 | 9,632.0 | 9,325.0 | 8,138.0 | 8,348.0 | 8,777.0 | 7,920.0 | 8,022.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 24,995.0 | 25,269.0 | 24,378.0 | 22,848.0 | 23,099.0 | 23,537.0 | 20,395.0 | 20,863.0 | 18,038.0 | 18,945.0 | 18,327.0 | 19,807.0 | 19,111.0 | 21,080.0 | 22,033.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,008.0 | 4,008.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 30,372.0 | 29,107.0 | 28,329.0 | 26,495.0 | 26,719.0 | 26,045.0 | 23,783.0 | 22,635.0 | 19,714.0 | 21,705.0 | 21,099.0 | 24,114.0 | 23,617.0 | 25,163.0 | 25,027.0 | 21,924.0 | ||||
| (in millions of USD) | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 3,313.0 |
| 5,354.0 |
| 6,693.0 |
| - |
| - |
| - |
| - |
| - |
| 2,879.0 |
| 4,781.0 |
| 3,313.0 |
| 5,354.0 |
| 6,693.0 |
| 5,335.0 |
| 5,836.0 |
| 6,761.0 |
| - |
| - |
| 6,880.0 |
| 8,416.0 |
| - |
| - |
| Prepaid Expenses | 2,100.0 | 2,095.0 | 1,858.0 | 2,372.0 | 2,095.0 | 2,130.0 | 2,218.0 | 2,046.0 | 2,139.0 | 2,653.0 | 2,708.0 | 3,664.0 | 3,678.0 | 3,684.0 | 4,408.0 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 25,392.0 | 24,709.0 | 22,648.0 | 21,653.0 | 23,091.0 | 27,987.0 | 22,473.0 | 23,320.0 | 26,494.0 | 33,782.0 | 29,646.0 | 31,617.0 | 23,990.0 | 21,910.0 | 21,970.0 | 18,782.0 | 21,905.0 | 24,515.0 | - | - |
| 41,507.0 |
| 37,012.0 |
| 36,651.0 |
| 38,086.0 |
| - |
| - |
| Accumulated Depreciation | 30,284.0 | 27,911.0 | 26,736.0 | 25,502.0 | 25,012.0 | 23,079.0 | 22,122.0 | 21,247.0 | 20,255.0 | 20,481.0 | 20,408.0 | 21,390.0 | 21,346.0 | 19,856.0 | 20,214.0 | 17,768.0 | 17,189.0 | 17,446.0 | - | - |
| Property,Plant & Equipment Net | 23,897.0 | 22,152.0 | 21,909.0 | 21,195.0 | 21,686.0 | 20,692.0 | 21,271.0 | 20,600.0 | 19,893.0 | 19,385.0 | 19,655.0 | 21,607.0 | 21,666.0 | 20,377.0 | 21,293.0 | 19,244.0 | 19,462.0 | 20,640.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 41,650.0 | 40,303.0 | 40,659.0 | 39,700.0 | 40,924.0 | 39,901.0 | 40,273.0 | 45,175.0 | 44,699.0 | 44,350.0 | 44,622.0 | 50,729.0 | 52,284.0 | 53,773.0 | 57,562.0 | 54,012.0 | 56,512.0 | 59,767.0 | - | - |
| Intangible Assets | 21,910.0 | 22,047.0 | 23,783.0 | 23,679.0 | 23,642.0 | 23,792.0 | 24,215.0 | 23,902.0 | 24,187.0 | 24,527.0 | 25,010.0 | 28,729.0 | 31,572.0 | 30,988.0 | 32,620.0 | 31,636.0 | 32,606.0 | 34,233.0 | - | - |
| Operating Lease Right Of Use Assets | 925.0 | 875.0 | 781.0 | 760.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 12,381.0 | 13,158.0 | 11,830.0 | 10,981.0 | 9,964.0 | 8,328.0 | 6,863.0 | 5,313.0 | 5,133.0 | 5,092.0 | 5,358.0 | 5,773.0 | 6,847.0 | 5,196.0 | 4,909.0 | 4,498.0 | 4,348.0 | 4,837.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 125,231.0 | 122,370.0 | 120,829.0 | 117,208.0 | 119,307.0 | 120,700.0 | 115,095.0 | 118,310.0 | 120,406.0 | 127,136.0 | 129,495.0 | 144,266.0 | 139,263.0 | 132,244.0 | 138,354.0 | 128,172.0 | 134,833.0 | 143,992.0 | - | - |
| 7,251.0 |
| 5,980.0 |
| 6,775.0 |
| - |
| - |
| Short Term Debt | 5,377.0 | 3,838.0 | 3,951.0 | 3,647.0 | 3,620.0 | 2,508.0 | 3,388.0 | 1,772.0 | 1,676.0 | 2,760.0 | 2,772.0 | 4,307.0 | 4,506.0 | 4,083.0 | 2,994.0 | 564.0 | 6,941.0 | 13,084.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 255.0 | 243.0 | 222.0 | 205.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 11,318.0 | 11,073.0 | 10,929.0 | 9,554.0 | 10,523.0 | 9,722.0 | 9,054.0 | 7,470.0 | 7,024.0 | 7,449.0 | 8,091.0 | 8,734.0 | 8,828.0 | 8,289.0 | 9,290.0 | 8,559.0 | 8,601.0 | 11,099.0 | - | - |
| Other Current Liabilities | 2,920.0 | 2,953.0 | 2,915.0 | 2,939.0 | - | 3,105.0 | 2,323.0 | 2,183.0 | 1,994.0 | 2,302.0 | 2,464.0 | 2,496.0 | 2,527.0 | 2,728.0 | 2,657.0 | 2,758.0 | 3,518.0 | - | - | - |
| Total Current Liabilities | 36,058.0 | 33,627.0 | 35,756.0 | 33,081.0 | 33,132.0 | 32,976.0 | 30,011.0 | 28,237.0 | 30,210.0 | 30,770.0 | 29,790.0 | 33,726.0 | 30,037.0 | 24,907.0 | 27,293.0 | 24,282.0 | 30,901.0 | 30,958.0 | - | - |
| 21,360.0 |
| 20,652.0 |
| 23,581.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 701.0 | 666.0 | 595.0 | 595.0 | 631.0 | 652.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5,774.0 | 6,516.0 | 6,478.0 | 6,809.0 | 6,153.0 | 6,199.0 | 6,899.0 | 6,163.0 | 8,126.0 | 9,113.0 | 9,179.0 | 9,889.0 | 10,827.0 | 10,132.0 | 11,070.0 | 10,902.0 | 10,752.0 | 11,805.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6,120.0 | 6,398.0 | 7,152.0 | 7,616.0 | 10,269.0 | 11,110.0 | 10,211.0 | 10,164.0 | 8,254.0 | 10,325.0 | 8,432.0 | 10,141.0 | 10,579.0 | 12,090.0 | 9,957.0 | 10,189.0 | 9,146.0 | 7,864.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | 569.0 | 676.0 | 666.0 | 870.0 | 804.0 | 755.0 | 770.0 | 837.0 | 891.0 | 1,356.0 | - | - | - | - | - |
| Total Liabilities | 72,946.0 | 71,811.0 | 73,764.0 | 70,354.0 | 72,653.0 | 73,822.0 | 67,516.0 | 65,427.0 | 64,628.0 | 69,153.0 | 66,445.0 | 74,290.0 | 70,554.0 | 68,209.0 | 70,353.0 | 66,733.0 | 71,451.0 | 74,208.0 | - | - |
| 4,008.0 |
| 4,007.0 |
| 4,002.0 |
| - |
| - |
| Additional Paid In Capital | 68,770.0 | 67,684.0 | 66,556.0 | 65,795.0 | 64,848.0 | 64,194.0 | 63,827.0 | 63,846.0 | 63,641.0 | 63,714.0 | 63,852.0 | 63,911.0 | 63,538.0 | 63,181.0 | 62,405.0 | 61,697.0 | 61,118.0 | 60,307.0 | - | - |
| Retained Earnings | 129,973.0 | 123,811.0 | 118,170.0 | 112,429.0 | 106,374.0 | 100,239.0 | 94,918.0 | 98,641.0 | 96,124.0 | 87,953.0 | 84,807.0 | 84,990.0 | 80,197.0 | 75,349.0 | 70,682.0 | 64,614.0 | 57,309.0 | 48,986.0 | - | - |
| Accumulated Other Comprehensive Income | (12,143.0) | (11,900.0) | (12,220.0) | (12,189.0) | (13,744.0) | (16,165.0) | (14,936.0) | (14,749.0) | (14,632.0) | (15,907.0) | (12,780.0) | (7,662.0) | (7,499.0) | (9,333.0) | (2,054.0) | (7,822.0) | (3,358.0) | 3,746.0 | - | - |
| Treasury Stock | - | - | 129,736.0 | 123,382.0 | 114,973.0 | 105,573.0 | 100,406.0 | 99,217.0 | 93,715.0 | 82,176.0 | 77,226.0 | 75,805.0 | 71,966.0 | 69,604.0 | 67,278.0 | 61,309.0 | 55,961.0 | 47,588.0 | - | - |
| Minority Interest | 272.0 | 272.0 | 288.0 | 265.0 | 276.0 | 357.0 | 385.0 | 590.0 | 594.0 | 642.0 | 631.0 | 762.0 | 645.0 | 596.0 | 361.0 | 324.0 | 283.0 | 290.0 | - | - |
| Total Stockholders Equity | 52,284.0 | 50,559.0 | 47,065.0 | 46,854.0 | 46,654.0 | 46,878.0 | 47,579.0 | 52,883.0 | 55,778.0 | 57,983.0 | 63,050.0 | 69,976.0 | 68,709.0 | 64,035.0 | 68,001.0 | 61,439.0 | 63,382.0 | 69,784.0 | 67,012.0 | 63,171.0 |
| Total Equity | 52,284.0 | 50,559.0 | 47,065.0 | 46,854.0 | 46,654.0 | 46,878.0 | 47,579.0 | 52,883.0 | 55,778.0 | 57,983.0 | 63,050.0 | 69,976.0 | 68,709.0 | 64,035.0 | 68,001.0 | 61,439.0 | 63,382.0 | 69,784.0 | 67,012.0 | 63,171.0 |
| 27,593.0 |
| 36,665.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | 19,544.0 | 20,066.0 | 14,145.0 | 13,607.0 | 14,263.0 | 15,566.0 | 17,687.0 | 20,727.0 | 22,259.0 | 19,045.0 | 22,812.0 | 33,352.0 | - | - |
| Working Capital | (10,666.0) | (8,918.0) | (13,108.0) | (11,428.0) | (10,041.0) | (4,989.0) | (7,538.0) | (4,917.0) | (3,716.0) | 3,012.0 | (144.0) | (2,109.0) | (6,047.0) | (2,997.0) | (5,323.0) | (5,500.0) | (8,996.0) | (6,443.0) | - | - |
| Book Value | 52,284.0 | 50,559.0 | 47,065.0 | 46,854.0 | 46,654.0 | 46,878.0 | 47,579.0 | 52,883.0 | 55,778.0 | 57,983.0 | 63,050.0 | 69,976.0 | 68,709.0 | 64,035.0 | 68,001.0 | 61,439.0 | 63,382.0 | 69,784.0 | 67,012.0 | 63,171.0 |
| Tangible Book Value | (11,276.0) | (11,791.0) | (17,377.0) | (16,525.0) | (17,912.0) | (16,815.0) | (16,909.0) | (16,194.0) | (13,108.0) | (10,894.0) | (6,582.0) | (9,482.0) | (15,147.0) | (20,726.0) | (22,181.0) | (24,209.0) | (25,736.0) | (24,216.0) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,304.0 |
| 4,239.0 |
| 2,738.0 |
| 3,696.0 |
| 2,545.0 |
| 2,569.0 |
| 5,326.0 |
| 7,432.0 |
| 5,024.0 |
| 5,569.0 |
| 5,817.0 |
| 6,051.0 |
| 7,456.0 |
| 7,102.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 6,048.0 | 7,085.0 | 8,421.0 | 8,708.0 | 9,281.0 | 10,208.0 | 11,326.0 | 10,983.0 | 9,568.0 | 8,510.0 | 7,403.0 | 6,615.0 | 6,246.0 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9,304.0 | 10,287.0 | 9,823.0 | 12,117.0 | 11,253.0 | 11,850.0 | 15,534.0 | 18,758.0 | 16,007.0 | 15,137.0 | 14,327.0 | 13,454.0 | 14,071.0 | 13,348.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 6,322.0 | 6,279.0 | 6,487.0 | 6,185.0 | 6,139.0 | 6,234.0 | 6,314.0 | 6,118.0 | 6,124.0 | 6,334.0 | 6,215.0 | 5,471.0 | 5,471.0 | 5,767.0 | 5,720.0 | 5,143.0 | 5,513.0 | 5,241.0 | 5,662.0 | 4,725.0 | 4,861.0 | 4,819.0 | 5,043.0 | 4,178.0 | 4,640.0 | 5,196.0 | 5,143.0 | 4,951.0 | 5,198.0 | 5,055.0 | 5,035.0 | 4,686.0 | 5,149.0 | 5,182.0 | 4,942.0 | 4,594.0 | 4,358.0 | 4,729.0 | 4,713.0 | 4,373.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 7,853.0 | 7,817.0 | 7,848.0 | 7,551.0 | 7,400.0 | 7,020.0 | 7,287.0 | 7,016.0 | 7,077.0 | 7,151.0 | 7,117.0 | 7,073.0 | 7,483.0 | 7,541.0 | 7,590.0 | 6,924.0 | 7,101.0 | 6,673.0 | 6,307.0 | 5,983.0 | 6,002.0 | 5,957.0 | 5,707.0 | 5,498.0 | 5,330.0 | 5,521.0 | 5,465.0 | 5,017.0 | 5,358.0 | 5,281.0 | 5,182.0 | 4,738.0 | 5,207.0 | 5,131.0 | 5,023.0 | 4,624.0 | 4,754.0 | 4,787.0 | 4,999.0 | 4,716.0 |
| Prepaid Expenses | 1,506.0 | 1,666.0 | 1,612.0 | 2,100.0 | 1,780.0 | 2,158.0 | 1,692.0 | 2,095.0 | 2,428.0 | 1,736.0 | 1,875.0 | 1,858.0 | 1,755.0 | 1,704.0 | 2,501.0 | 2,372.0 | 2,276.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 27,987.0 | 26,588.0 | 27,118.0 | 25,392.0 | 24,435.0 | 25,642.0 | 27,449.0 | 24,709.0 | 22,458.0 | 23,111.0 | 24,940.0 | 22,648.0 | 22,305.0 | 21,866.0 | 22,521.0 | 21,653.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 24,574.0 | 24,487.0 | 24,119.0 | 23,897.0 | 22,728.0 | 22,074.0 | 22,506.0 | 22,152.0 | 22,027.0 | 22,132.0 | 21,636.0 | 21,909.0 | 21,564.0 | 21,167.0 | 20,593.0 | 21,195.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 41,359.0 | 41,665.0 | 41,643.0 | 41,650.0 | 40,476.0 | 39,898.0 | 40,970.0 | 40,303.0 | 40,567.0 | 40,916.0 | 40,239.0 | 40,659.0 | 40,718.0 | 39,951.0 | 38,761.0 | 39,700.0 | 40,710.0 | 40,315.0 | ||||||||||||||||||||||
| Intangible Assets | 21,531.0 | 21,737.0 | 21,818.0 | 21,910.0 | 21,836.0 | 21,833.0 | 22,053.0 | 22,047.0 | 22,193.0 | 22,302.0 | 23,637.0 | 23,783.0 | 23,832.0 | 23,594.0 | 23,465.0 | 23,679.0 | 23,913.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 12,928.0 | 12,809.0 | 12,901.0 | 12,381.0 | 13,508.0 | 13,192.0 | 13,503.0 | 13,158.0 | 12,353.0 | 12,248.0 | 12,079.0 | 11,830.0 | 11,432.0 | 11,137.0 | 10,942.0 | 10,981.0 | ||||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 128,378.0 | 127,286.0 | 127,599.0 | 125,231.0 | 122,984.0 | 122,639.0 | 126,482.0 | 122,370.0 | 119,598.0 | 120,709.0 | 122,531.0 | 120,829.0 | 119,851.0 | 117,715.0 | 116,282.0 | 117,208.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 15,030.0 | 15,173.0 | 15,609.0 | 15,227.0 | 14,512.0 | 14,495.0 | 15,350.0 | 15,364.0 | 13,691.0 | 14,234.0 | 14,435.0 | 14,598.0 | 13,790.0 | 14,153.0 | 14,845.0 | 14,882.0 | 14,175.0 | 14,154.0 | 14,223.0 | 13,720.0 | 12,134.0 | 12,027.0 | 11,935.0 | 12,071.0 | 10,464.0 | 10,781.0 | 10,951.0 | 11,260.0 | 10,207.0 | 10,266.0 | 10,243.0 | 10,344.0 | 9,716.0 | 9,740.0 | 9,458.0 | 9,632.0 | 8,076.0 | 8,300.0 | 9,024.0 | 9,325.0 |
| Short Term Debt | 13,174.0 | 11,062.0 | 11,631.0 | 9,513.0 | 9,889.0 | 9,424.0 | 10,409.0 | 7,191.0 | 7,729.0 | 10,616.0 | 11,811.0 | 10,229.0 | 13,717.0 | 14,300.0 | 11,717.0 | 8,645.0 | 9,902.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 10,031.0 | 10,463.0 | 10,756.0 | 11,318.0 | 9,847.0 | 9,879.0 | 10,661.0 | 11,073.0 | 10,921.0 | 11,100.0 | 10,912.0 | 10,929.0 | 10,523.0 | 10,293.0 | 10,056.0 | 9,554.0 | 10,324.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 38,235.0 | 36,699.0 | 37,995.0 | 36,058.0 | 34,248.0 | 33,797.0 | 36,420.0 | 33,627.0 | 32,340.0 | 35,950.0 | 37,158.0 | 35,756.0 | 38,030.0 | 38,746.0 | 36,618.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 23,852.0 | 25,577.0 | 24,315.0 | 24,995.0 | 24,252.0 | 25,263.0 | 25,744.0 | 25,269.0 | 24,253.0 | 23,096.0 | 24,069.0 | 24,378.0 | 22,874.0 | 20,582.0 | 21,286.0 | 22,848.0 | 23,767.0 | 22,322.0 | 20,558.0 | 23,099.0 | 21,053.0 | 22,514.0 | 23,948.0 | 23,537.0 | 23,310.0 | 18,985.0 | 20,161.0 | 20,395.0 | 21,359.0 | 21,514.0 | 20,779.0 | 20,863.0 | 22,437.0 | 22,186.0 | 20,188.0 | 18,038.0 | 16,633.0 | 16,460.0 | 18,910.0 | 18,945.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 6,047.0 | 5,974.0 | 5,893.0 | 5,774.0 | 6,481.0 | 6,725.0 | 6,420.0 | 6,516.0 | 6,284.0 | 6,219.0 | 6,814.0 | 6,478.0 | 6,422.0 | 6,462.0 | 6,986.0 | 6,809.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5,513.0 | 5,719.0 | 5,844.0 | 6,120.0 | 5,458.0 | 5,411.0 | 5,757.0 | 6,398.0 | 6,386.0 | 6,614.0 | 6,477.0 | 7,152.0 | 7,104.0 | 7,200.0 | 7,058.0 | 7,616.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 73,647.0 | 73,969.0 | 74,048.0 | 72,946.0 | 70,439.0 | 71,195.0 | 74,341.0 | 71,811.0 | 69,264.0 | 71,880.0 | 74,517.0 | 73,764.0 | 74,430.0 | 72,990.0 | 71,948.0 | 70,354.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 | 4,009.0 |
| Additional Paid In Capital | 69,375.0 | 69,010.0 | 68,917.0 | 68,770.0 | 68,615.0 | 68,283.0 | 68,102.0 | 67,684.0 | 67,395.0 | 66,935.0 | 66,822.0 | 66,556.0 | 66,316.0 | 66,145.0 | 65,955.0 | 65,795.0 | ||||||||||||||||||||||||
| Retained Earnings | 135,424.0 | 133,981.0 | 132,212.0 | 129,973.0 | 128,919.0 | 127,544.0 | 125,361.0 | 123,811.0 | 123,132.0 | 121,617.0 | 120,443.0 | 118,170.0 | 117,082.0 | 115,858.0 | 114,163.0 | 112,429.0 | 111,645.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12,298.0) | (12,108.0) | (12,156.0) | (12,143.0) | (11,307.0) | (11,637.0) | (10,893.0) | (11,900.0) | (12,370.0) | (12,167.0) | (12,583.0) | (12,220.0) | (12,266.0) | (12,506.0) | (12,811.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 132,172.0 | 131,887.0 | 131,029.0 | 129,736.0 | 130,002.0 | 129,012.0 | 127,205.0 | 123,382.0 | 122,272.0 | 121,543.0 | ||||||||||||||||||||||
| Minority Interest | 226.0 | 276.0 | 281.0 | 272.0 | 273.0 | 275.0 | 300.0 | 272.0 | 275.0 | 294.0 | 321.0 | 288.0 | 281.0 | 270.0 | 259.0 | 265.0 | 268.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 54,731.0 | 53,317.0 | 53,551.0 | 52,284.0 | 52,545.0 | 51,443.0 | 52,141.0 | 50,559.0 | 50,333.0 | 48,829.0 | 48,014.0 | 47,065.0 | 45,421.0 | 44,725.0 | 44,334.0 | 46,854.0 | ||||||||||||||||||||||||
| Total Equity | 54,731.0 | 53,317.0 | 53,551.0 | 52,284.0 | 52,545.0 | 51,443.0 | 52,141.0 | 50,559.0 | 50,333.0 | 48,829.0 | 48,014.0 | 47,065.0 | 45,421.0 | 44,725.0 | 44,334.0 | 46,854.0 | 45,746.0 | 44,893.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 37,026.0 | 36,639.0 | 35,946.0 | 34,508.0 | 34,141.0 | 34,687.0 | 36,153.0 | 32,460.0 | 31,982.0 | 33,712.0 | 35,880.0 | 34,607.0 | 36,591.0 | 34,882.0 | 33,003.0 | 31,493.0 | 33,669.0 | 35,653.0 | 32,547.0 | 31,988.0 | 29,826.0 | 31,100.0 | 31,655.0 | 34,720.0 | 36,011.0 | 28,138.0 | 29,513.0 | 30,092.0 | 30,270.0 | 33,627.0 | 31,287.0 | 31,286.0 | 35,299.0 | 37,733.0 | 34,214.0 | 31,592.0 | 30,414.0 | 29,467.0 | 31,125.0 | 30,598.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (10,248.0) | (10,111.0) | (10,877.0) | (10,666.0) | (9,813.0) | (8,155.0) | (8,971.0) | (8,918.0) | (9,882.0) | (12,839.0) | (12,218.0) | (13,108.0) | (15,725.0) | (16,880.0) | (14,097.0) | (11,428.0) | (10,985.0) | |||||||||||||||||||||||
| Book Value | 54,731.0 | 53,317.0 | 53,551.0 | 52,284.0 | 52,545.0 | 51,443.0 | 52,141.0 | 50,559.0 | 50,333.0 | 48,829.0 | 48,014.0 | 47,065.0 | 45,421.0 | 44,725.0 | 44,334.0 | 46,854.0 | 45,746.0 | 44,893.0 | ||||||||||||||||||||||
| Tangible Book Value | (8,159.0) | (10,085.0) | (9,910.0) | (11,276.0) | (9,767.0) | (10,288.0) | (10,882.0) | (11,791.0) | (12,427.0) | (14,389.0) | (15,862.0) | (17,377.0) | (19,129.0) | (18,820.0) | (17,892.0) | (16,525.0) | (18,877.0) | |||||||||||||||||||||||
| 2,087.0 |
| 1,997.0 |
| 2,095.0 |
| 1,738.0 |
| 1,938.0 |
| 1,884.0 |
| 2,130.0 |
| 1,777.0 |
| 1,921.0 |
| 2,013.0 |
| 2,218.0 |
| 1,933.0 |
| 1,978.0 |
| 1,876.0 |
| 2,046.0 |
| 2,070.0 |
| 2,143.0 |
| 2,124.0 |
| 2,139.0 |
| 2,446.0 |
| 2,602.0 |
| 2,447.0 |
| 2,653.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,416.0 |
| 25,545.0 |
| 24,336.0 |
| 23,091.0 |
| 22,608.0 |
| 24,655.0 |
| 26,026.0 |
| 27,987.0 |
| 27,140.0 |
| 18,917.0 |
| 21,925.0 |
| 22,473.0 |
| 22,312.0 |
| 24,431.0 |
| 23,346.0 |
| 23,320.0 |
| 27,960.0 |
| 31,214.0 |
| 28,096.0 |
| 26,494.0 |
| 25,885.0 |
| 25,572.0 |
| 35,171.0 |
| 33,782.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,323.0 |
| 21,357.0 |
| 21,392.0 |
| 21,686.0 |
| 21,103.0 |
| 21,416.0 |
| 20,876.0 |
| 20,692.0 |
| 20,459.0 |
| 21,250.0 |
| 20,901.0 |
| 21,271.0 |
| 20,993.0 |
| 20,822.0 |
| 20,590.0 |
| 20,600.0 |
| 20,925.0 |
| 20,420.0 |
| 20,108.0 |
| 19,893.0 |
| 19,219.0 |
| 18,778.0 |
| 19,310.0 |
| 19,385.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40,493.0 |
| 40,924.0 |
| 40,612.0 |
| 41,381.0 |
| 40,569.0 |
| 39,901.0 |
| 39,617.0 |
| 39,998.0 |
| 39,605.0 |
| 40,273.0 |
| 46,753.0 |
| 46,932.0 |
| 45,225.0 |
| 45,175.0 |
| 46,175.0 |
| 45,624.0 |
| 45,189.0 |
| 44,699.0 |
| 43,682.0 |
| 43,458.0 |
| 44,458.0 |
| 44,350.0 |
| 23,538.0 |
| 23,504.0 |
| 23,642.0 |
| 23,658.0 |
| 23,864.0 |
| 23,814.0 |
| 23,792.0 |
| 23,834.0 |
| 23,980.0 |
| 24,002.0 |
| 24,215.0 |
| 25,836.0 |
| 25,947.0 |
| 23,919.0 |
| 23,902.0 |
| 24,129.0 |
| 24,224.0 |
| 24,262.0 |
| 24,187.0 |
| 24,153.0 |
| 24,185.0 |
| 24,429.0 |
| 24,527.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 855.0 |
| 903.0 |
| 887.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,855.0 |
| 10,661.0 |
| 9,944.0 |
| 9,964.0 |
| 8,797.0 |
| 8,796.0 |
| 8,614.0 |
| 8,328.0 |
| 7,510.0 |
| 7,578.0 |
| 7,625.0 |
| 6,863.0 |
| 5,779.0 |
| 5,555.0 |
| 5,360.0 |
| 5,313.0 |
| 5,180.0 |
| 5,162.0 |
| 5,196.0 |
| 5,133.0 |
| 5,152.0 |
| 5,040.0 |
| 5,675.0 |
| 5,092.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120,217.0 |
| 121,416.0 |
| 119,669.0 |
| 119,307.0 |
| 116,778.0 |
| 120,112.0 |
| 119,899.0 |
| 120,700.0 |
| 118,560.0 |
| 111,723.0 |
| 114,058.0 |
| 115,095.0 |
| 121,673.0 |
| 123,687.0 |
| 118,440.0 |
| 118,310.0 |
| 124,369.0 |
| 126,644.0 |
| 122,851.0 |
| 120,406.0 |
| 118,091.0 |
| 117,033.0 |
| 129,043.0 |
| 127,136.0 |
| 13,331.0 |
| 11,989.0 |
| 8,889.0 |
| 8,773.0 |
| 8,586.0 |
| 7,707.0 |
| 11,183.0 |
| 12,701.0 |
| 9,153.0 |
| 9,352.0 |
| 9,697.0 |
| 8,911.0 |
| 12,113.0 |
| 10,508.0 |
| 10,423.0 |
| 12,862.0 |
| 15,547.0 |
| 14,026.0 |
| 13,554.0 |
| 13,781.0 |
| 13,007.0 |
| 12,215.0 |
| 11,653.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 245.0 |
| 251.0 |
| 263.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,542.0 |
| 10,377.0 |
| 10,523.0 |
| 11,109.0 |
| 11,131.0 |
| 10,366.0 |
| 9,722.0 |
| 9,731.0 |
| 10,230.0 |
| 9,950.0 |
| 9,054.0 |
| 9,252.0 |
| 8,868.0 |
| 8,469.0 |
| 7,470.0 |
| 8,133.0 |
| 7,820.0 |
| 7,240.0 |
| 7,024.0 |
| 7,225.0 |
| 7,584.0 |
| 8,032.0 |
| 7,449.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33,081.0 |
| 34,401.0 |
| 38,027.0 |
| 36,589.0 |
| 33,132.0 |
| 32,016.0 |
| 31,744.0 |
| 30,008.0 |
| 32,976.0 |
| 32,896.0 |
| 30,164.0 |
| 30,253.0 |
| 30,011.0 |
| 28,370.0 |
| 31,247.0 |
| 29,220.0 |
| 28,237.0 |
| 30,711.0 |
| 33,107.0 |
| 30,724.0 |
| 30,210.0 |
| 29,082.0 |
| 28,891.0 |
| 32,401.0 |
| 30,770.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 645.0 |
| 676.0 |
| 630.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,543.0 |
| 6,506.0 |
| 6,323.0 |
| 6,153.0 |
| 5,977.0 |
| 6,073.0 |
| 6,294.0 |
| 6,199.0 |
| 6,309.0 |
| 6,242.0 |
| 6,325.0 |
| 6,899.0 |
| 6,951.0 |
| 6,872.0 |
| 6,179.0 |
| 6,163.0 |
| 6,083.0 |
| 6,145.0 |
| 8,481.0 |
| 8,126.0 |
| 8,644.0 |
| 8,692.0 |
| 8,515.0 |
| 9,113.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,760.0 |
| 9,668.0 |
| 9,791.0 |
| 10,269.0 |
| 10,813.0 |
| 11,241.0 |
| 11,073.0 |
| 11,110.0 |
| 10,104.0 |
| 10,424.0 |
| 10,335.0 |
| 10,211.0 |
| 9,441.0 |
| 9,611.0 |
| 9,758.0 |
| 10,164.0 |
| 10,192.0 |
| 10,485.0 |
| 8,043.0 |
| 8,254.0 |
| 9,184.0 |
| 9,246.0 |
| 10,266.0 |
| 10,325.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74,471.0 |
| 76,523.0 |
| 73,261.0 |
| 72,653.0 |
| 69,859.0 |
| 71,572.0 |
| 71,323.0 |
| 73,822.0 |
| 72,619.0 |
| 65,815.0 |
| 67,074.0 |
| 67,516.0 |
| 66,121.0 |
| 69,244.0 |
| 65,936.0 |
| 65,427.0 |
| 69,423.0 |
| 71,923.0 |
| 67,436.0 |
| 64,628.0 |
| 63,543.0 |
| 63,289.0 |
| 70,092.0 |
| 69,153.0 |
| 65,614.0 |
| 65,432.0 |
| 65,148.0 |
| 64,848.0 |
| 64,682.0 |
| 64,672.0 |
| 64,467.0 |
| 64,194.0 |
| 63,976.0 |
| 64,019.0 |
| 63,949.0 |
| 63,827.0 |
| 63,624.0 |
| 63,679.0 |
| 63,711.0 |
| 63,846.0 |
| 63,717.0 |
| 63,757.0 |
| 63,705.0 |
| 63,641.0 |
| 63,513.0 |
| 63,596.0 |
| 63,553.0 |
| 63,714.0 |
| 110,393.0 |
| 108,361.0 |
| 106,374.0 |
| 105,674.0 |
| 104,361.0 |
| 102,539.0 |
| 100,239.0 |
| 99,474.0 |
| 98,414.0 |
| 96,625.0 |
| 94,918.0 |
| 102,103.0 |
| 101,170.0 |
| 99,831.0 |
| 98,641.0 |
| 98,623.0 |
| 97,881.0 |
| 97,197.0 |
| 96,124.0 |
| 95,736.0 |
| 94,945.0 |
| 88,855.0 |
| 87,953.0 |
| (12,189.0) |
| (13,448.0) |
| (13,564.0) |
| (14,062.0) |
| (13,744.0) |
| (15,489.0) |
| (15,091.0) |
| (15,881.0) |
| (16,165.0) |
| (15,916.0) |
| (14,942.0) |
| (15,298.0) |
| (14,936.0) |
| (14,968.0) |
| (15,156.0) |
| (15,133.0) |
| (14,749.0) |
| (13,891.0) |
| (14,171.0) |
| (14,292.0) |
| (14,632.0) |
| (15,955.0) |
| (16,522.0) |
| (15,943.0) |
| (15,907.0) |
| 117,240.0 |
| 114,973.0 |
| 112,147.0 |
| 109,583.0 |
| 106,794.0 |
| 105,573.0 |
| 105,823.0 |
| 105,761.0 |
| 102,510.0 |
| 100,406.0 |
| 99,484.0 |
| 99,480.0 |
| 99,956.0 |
| 99,217.0 |
| 97,912.0 |
| 97,121.0 |
| 95,563.0 |
| 93,715.0 |
| 93,225.0 |
| 92,720.0 |
| 81,970.0 |
| 82,176.0 |
| 275.0 |
| 297.0 |
| 276.0 |
| 323.0 |
| 359.0 |
| 394.0 |
| 357.0 |
| 401.0 |
| 370.0 |
| 406.0 |
| 385.0 |
| 480.0 |
| 453.0 |
| 268.0 |
| 590.0 |
| 631.0 |
| 609.0 |
| 597.0 |
| 594.0 |
| 708.0 |
| 684.0 |
| 689.0 |
| 642.0 |
| 45,746.0 |
| 44,893.0 |
| 46,408.0 |
| 46,654.0 |
| 46,919.0 |
| 48,540.0 |
| 48,576.0 |
| 46,878.0 |
| 45,941.0 |
| 45,908.0 |
| 46,984.0 |
| 47,579.0 |
| 55,552.0 |
| 54,443.0 |
| 52,504.0 |
| 52,883.0 |
| 54,946.0 |
| 54,721.0 |
| 54,721.0 |
| 55,778.0 |
| 54,548.0 |
| 53,744.0 |
| 58,951.0 |
| 57,983.0 |
| 46,408.0 |
| 46,654.0 |
| 46,919.0 |
| 48,540.0 |
| 48,576.0 |
| 46,878.0 |
| 45,941.0 |
| 45,908.0 |
| 46,984.0 |
| 47,579.0 |
| 55,552.0 |
| 54,443.0 |
| 52,504.0 |
| 52,883.0 |
| 54,946.0 |
| 54,721.0 |
| 54,721.0 |
| 55,778.0 |
| 54,548.0 |
| 53,744.0 |
| 58,951.0 |
| 57,983.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,209.0 |
| 19,805.0 |
| 20,447.0 |
| 21,510.0 |
| 20,034.0 |
| 19,436.0 |
| 19,765.0 |
| 18,975.0 |
| 18,207.0 |
| 16,455.0 |
| 16,087.0 |
| 16,013.0 |
| 17,054.0 |
| 17,250.0 |
| (12,482.0) |
| (12,253.0) |
| (10,041.0) |
| (9,408.0) |
| (7,089.0) |
| (3,982.0) |
| (4,989.0) |
| (5,756.0) |
| (11,247.0) |
| (8,328.0) |
| (7,538.0) |
| (6,058.0) |
| (6,816.0) |
| (5,874.0) |
| (4,917.0) |
| (2,751.0) |
| (1,893.0) |
| (2,628.0) |
| (3,716.0) |
| (3,197.0) |
| (3,319.0) |
| 2,770.0 |
| 3,012.0 |
| 46,408.0 |
| 46,654.0 |
| 46,919.0 |
| 48,540.0 |
| 48,576.0 |
| 46,878.0 |
| 45,941.0 |
| 45,908.0 |
| 46,984.0 |
| 47,579.0 |
| 55,552.0 |
| 54,443.0 |
| 52,504.0 |
| 52,883.0 |
| 54,946.0 |
| 54,721.0 |
| 54,721.0 |
| 55,778.0 |
| 54,548.0 |
| 53,744.0 |
| 58,951.0 |
| 57,983.0 |
| (18,960.0) |
| (17,589.0) |
| (17,912.0) |
| (17,351.0) |
| (16,705.0) |
| (15,807.0) |
| (16,815.0) |
| (17,510.0) |
| (18,070.0) |
| (16,623.0) |
| (16,909.0) |
| (17,037.0) |
| (18,436.0) |
| (16,640.0) |
| (16,194.0) |
| (15,358.0) |
| (15,127.0) |
| (14,730.0) |
| (13,108.0) |
| (13,287.0) |
| (13,899.0) |
| (9,936.0) |
| (10,894.0) |