| (in millions of USD) | 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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 5,435.0 | 7,205.0 | 5,520.0 | 5,448.0 | 7,203.0 | 8,713.0 | 7,849.0 | 7,770.0 | 9,219.0 | 8,133.0 | 8,450.0 | 6,087.0 | 3,488.0 | 4,808.0 | ||||||||||||||||||||||||||
| (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 | 5,520.0 | 7,849.0 | 8,450.0 | 2,773.0 | 7,116.0 | 6,707.0 | 11,839.0 | 11,777.0 | 35,029.0 | 5,946.0 | 7,560.0 | 7,907.0 | 6,142.0 | 3,807.0 | 5,462.0 | 3,547.0 | 2,717.0 | |||
| Restricted Cash | 2,323.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 2,000.0 | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 4,635.0 | 5,451.0 | 2,874.0 | 3,609.0 | 5,298.0 | 4,507.0 | 421.0 | 311.0 | 2,279.0 | 12,702.0 | 9,761.0 | 9,658.0 | 8,824.0 | 8,567.0 | 6,190.0 | 6,732.0 | 8,352.0 | |||
| Cash And Short Term Investments | 10,155.0 | 13,300.0 | 11,324.0 | 6,382.0 | 12,414.0 | 11,214.0 | 12,260.0 | 12,088.0 | 37,308.0 | 18,648.0 | 17,321.0 | 17,565.0 | 14,966.0 | 12,374.0 | 11,652.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,855.0 | 2,347.0 | 1,923.0 | 4,175.0 | 2,214.0 | 2,687.0 | 1,046.0 | 2,667.0 | 3,576.0 | 2,194.0 | 1,941.0 | 2,362.0 | 2,142.0 | 1,459.0 | 993.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 6,526.0 | 6,423.0 | 6,422.0 | 6,341.0 | 3,228.0 | 2,598.0 | 1,400.0 | 1,693.0 | 2,035.0 | 1,556.0 | 1,492.0 | 1,458.0 | 1,302.0 | 1,030.0 | 765.0 | 528.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 14,504.0 | 13,541.0 | 12,710.0 | 11,770.0 | 10,454.0 | 8,845.0 | 7,648.0 | 7,461.0 | 7,419.0 | 6,040.0 | 5,894.0 | 5,680.0 | 6,168.0 | 5,923.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 2,791.0 | 2,584.0 | 1,912.0 | 3,796.0 | 2,750.0 | 2,248.0 | 1,368.0 | 1,825.0 | 1,971.0 | 1,858.0 | 1,300.0 | 2,183.0 | 1,554.0 | 1,298.0 | 969.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 14,811.0 | 13,270.0 | 14,484.0 | 13,537.0 | 13,701.0 | 15,226.0 | 13,437.0 | 15,365.0 | 19,398.0 | 10,008.0 | 9,969.0 | 0.0 | - | - | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 14,811.0 | 14,634.0 | 15,398.0 | 14,983.0 | 15,245.0 | 15,226.0 | 15,434.0 | 15,365.0 | 20,894.0 | 10,008.0 | 10,969.0 | 0.0 | - | - | - | - | ||||
| 2,773.0 |
| 2,676.0 |
| 7,173.0 |
| 6,607.0 |
| 7,116.0 |
| 7,399.0 |
| 6,000.0 |
| 7,076.0 |
| 6,707.0 |
| 6,120.0 |
| 8,403.0 |
| 11,109.0 |
| 11,839.0 |
| 13,923.0 |
| 10,135.0 |
| 10,066.0 |
| 11,777.0 |
| 35,619.0 |
| 37,946.0 |
| 33,362.0 |
| 35,029.0 |
| 14,909.0 |
| 7,124.0 |
| 6,885.0 |
| 5,946.0 |
| 5,885.0 |
| Restricted Cash | 0.0 | 0.0 | 2,323.0 | 2,323.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 4,831.0 | 2,000.0 | 2,000.0 | - | - | - | - | - | - |
| Short Term Investments | 4,364.0 | 4,617.0 | 4,635.0 | 4,563.0 | 6,643.0 | 5,592.0 | 5,451.0 | 5,262.0 | 4,632.0 | 3,921.0 | 2,874.0 | 2,544.0 | 3,188.0 | 3,430.0 | 3,609.0 | 4,172.0 | 4,373.0 | 4,703.0 | 5,298.0 | 5,508.0 | 5,526.0 | 5,222.0 | 4,507.0 | 4,480.0 | 1,543.0 | 314.0 | 421.0 | 435.0 | 195.0 | 249.0 | 311.0 | 291.0 | 1,625.0 | 2,041.0 | 2,279.0 | 5,954.0 | 2,858.0 | 3,927.0 | 12,702.0 | 11,225.0 |
| Cash And Short Term Investments | 9,799.0 | 11,822.0 | 10,155.0 | 10,011.0 | 13,846.0 | 14,305.0 | 13,300.0 | 13,032.0 | 13,851.0 | 12,054.0 | 11,324.0 | 8,631.0 | 6,676.0 | 8,238.0 | 6,382.0 | 6,848.0 | 11,546.0 | 11,310.0 | 12,414.0 | 12,907.0 | 11,526.0 | 12,298.0 | 11,214.0 | 10,600.0 | 9,946.0 | 11,423.0 | 12,260.0 | 14,358.0 | 10,330.0 | 10,315.0 | 12,088.0 | 35,910.0 | 39,571.0 | 35,403.0 | 37,308.0 | 20,863.0 | 9,982.0 | 10,812.0 | 18,648.0 | 17,110.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 928.0 | - | - | 1,046.0 | 1,036.0 | 2,430.0 | 2,330.0 | 2,667.0 | - | - | - | - | 3,500.0 | 4,177.0 | - | 2,194.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 7,368.0 | 6,665.0 | 6,526.0 | 6,338.0 | 6,196.0 | 6,303.0 | 6,423.0 | 6,020.0 | 6,087.0 | 6,247.0 | 6,422.0 | 6,628.0 | 6,858.0 | 6,932.0 | 6,341.0 | 5,418.0 | 4,555.0 | 3,861.0 | 3,228.0 | 3,133.0 | 2,668.0 | 2,552.0 | 2,598.0 | 2,343.0 | 1,700.0 | 1,420.0 | 1,400.0 | 1,774.0 | 1,725.0 | 1,698.0 | 1,693.0 | 1,785.0 | 1,797.0 | 1,872.0 | 2,035.0 | 2,002.0 | 2,066.0 | 1,910.0 | 1,556.0 | 1,338.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 1,598.0 | 1,968.0 | 2,435.0 | 2,831.0 | 2,339.0 | 1,907.0 | 1,579.0 | 1,332.0 | 1,240.0 | 1,288.0 | 1,194.0 | 1,050.0 | 1,032.0 | 1,247.0 | 1,625.0 | 1,979.0 | 1,425.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 23,112.0 | 24,608.0 | 25,754.0 | 24,913.0 | 26,080.0 | 26,065.0 | 25,231.0 | 23,332.0 | 24,232.0 | 23,439.0 | 22,464.0 | 20,476.0 | 19,073.0 | 21,098.0 | 20,724.0 | 18,999.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,071.0 | 4,893.0 | 4,690.0 | 4,496.0 | 4,410.0 | 4,460.0 | 4,665.0 | 4,744.0 | 4,724.0 | 4,907.0 | 5,042.0 | 5,216.0 | 5,281.0 | 5,215.0 | 5,168.0 | 5,038.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 14,251.0 | 14,183.0 | 11,358.0 | 11,366.0 | 10,948.0 | 10,908.0 | 10,799.0 | 10,770.0 | 10,760.0 | 10,722.0 | 10,642.0 | 10,591.0 | 10,579.0 | 10,566.0 | 10,508.0 | 10,719.0 | 7,261.0 | 7,264.0 | ||||||||||||||||||||||
| Intangible Assets | 1,575.0 | 1,627.0 | 1,148.0 | 1,202.0 | 1,183.0 | 1,225.0 | 1,244.0 | 1,296.0 | 1,331.0 | 1,387.0 | 1,408.0 | 1,618.0 | 1,727.0 | 1,796.0 | 1,882.0 | 1,954.0 | 1,258.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 5,968.0 | - | 743.0 | 6,114.0 | 5,750.0 | 5,409.0 | 5,162.0 | 4,420.0 | 3,978.0 | 3,579.0 | 3,310.0 | 2,773.0 | 2,477.0 | 2,092.0 | 1,803.0 | 1,778.0 | 1,545.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 7,159.0 | 7,723.0 | 6,450.0 | 6,771.0 | 7,001.0 | 7,508.0 | 8,053.0 | 8,179.0 | 8,142.0 | 8,032.0 | 8,086.0 | 8,110.0 | 7,974.0 | 8,048.0 | 7,729.0 | 7,616.0 | 7,735.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 57,136.0 | 53,034.0 | 50,143.0 | 54,862.0 | 55,372.0 | 55,575.0 | 55,154.0 | 52,741.0 | 53,167.0 | 52,135.0 | 51,040.0 | 49,002.0 | 48,362.0 | 50,014.0 | 49,014.0 | 47,020.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,973.0 | 2,709.0 | 2,791.0 | 2,337.0 | 2,479.0 | 2,581.0 | 2,584.0 | 2,586.0 | 2,314.0 | 2,147.0 | 1,912.0 | 1,744.0 | 1,430.0 | 2,562.0 | 3,796.0 | 3,752.0 | 3,724.0 | 3,526.0 | 2,750.0 | 2,709.0 | 2,548.0 | 2,429.0 | 2,248.0 | 2,046.0 | 2,061.0 | 1,718.0 | 1,368.0 | 1,587.0 | 1,667.0 | 1,422.0 | 1,825.0 | 1,644.0 | 1,454.0 | 1,685.0 | 1,971.0 | 1,508.0 | 1,289.0 | 1,648.0 | 1,858.0 | 1,572.0 |
| Short Term Debt | 498.0 | - | 0.0 | 0.0 | 1,365.0 | 1,365.0 | 1,364.0 | 1,364.0 | 914.0 | 914.0 | 914.0 | 914.0 | 499.0 | 1,446.0 | 1,446.0 | 1,445.0 | 3,485.0 | 2,042.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 323.0 | 379.0 | 358.0 | 285.0 | 232.0 | 212.0 | 297.0 | 263.0 | 253.0 | 210.0 | 293.0 | 249.0 | 277.0 | 289.0 | 369.0 | 463.0 | 534.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,370.0 | 1,505.0 | 1,839.0 | 1,586.0 | 1,248.0 | 1,424.0 | 1,834.0 | 1,780.0 | 1,253.0 | 1,757.0 | 1,685.0 | 1,546.0 | 1,227.0 | 1,460.0 | 1,486.0 | 1,578.0 | 1,124.0 | |||||||||||||||||||||||
| Other Current Liabilities | 4,603.0 | 5,229.0 | 4,156.0 | 3,592.0 | 4,220.0 | 4,372.0 | 4,425.0 | 3,754.0 | 4,409.0 | 3,805.0 | 4,491.0 | 3,710.0 | 3,785.0 | 3,678.0 | 3,689.0 | 3,414.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 9,767.0 | 9,822.0 | 9,144.0 | 7,800.0 | 9,544.0 | 9,954.0 | 10,504.0 | 9,747.0 | 9,143.0 | 9,169.0 | 9,628.0 | 8,463.0 | 7,866.0 | 10,081.0 | 11,866.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 14,772.0 | 14,817.0 | 14,811.0 | 14,788.0 | 13,258.0 | 13,212.0 | 13,270.0 | 13,190.0 | 14,543.0 | 14,566.0 | 14,484.0 | 14,530.0 | 15,486.0 | 15,431.0 | 13,537.0 | 13,600.0 | 12,195.0 | 13,708.0 | 13,701.0 | 13,695.0 | 15,235.0 | 15,231.0 | 15,226.0 | 15,425.0 | 13,449.0 | 13,437.0 | 13,437.0 | 13,426.0 | 15,405.0 | 15,388.0 | 15,365.0 | 15,378.0 | 19,361.0 | 19,381.0 | 19,398.0 | 19,403.0 | 9,939.0 | 9,935.0 | 10,008.0 | 10,024.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 70.0 | 79.0 | 71.0 | 93.0 | 82.0 | 77.0 | 88.0 | 108.0 | 135.0 | 93.0 | 99.0 | 92.0 | 104.0 | 105.0 | 144.0 | 180.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 29,858.0 | 29,961.0 | 28,937.0 | 27,653.0 | 27,644.0 | 28,695.0 | 28,880.0 | 28,071.0 | 28,698.0 | 29,077.0 | 29,459.0 | 28,332.0 | 28,664.0 | 31,204.0 | 31,001.0 | 30,972.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 26,901.0 | 22,498.0 | 20,646.0 | 26,552.0 | 27,333.0 | 26,607.0 | 25,687.0 | 24,273.0 | 23,965.0 | 22,565.0 | 20,733.0 | 20,163.0 | 19,280.0 | 18,517.0 | 17,840.0 | 15,830.0 | 13,113.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 377.0 | 575.0 | 560.0 | 657.0 | 395.0 | 273.0 | 587.0 | 397.0 | 438.0 | 493.0 | 358.0 | 430.0 | 418.0 | 293.0 | (22.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 27,278.0 | 23,073.0 | 21,206.0 | 27,209.0 | 27,728.0 | 26,880.0 | 26,274.0 | 24,670.0 | 24,469.0 | 23,058.0 | 21,581.0 | 20,670.0 | 19,698.0 | 18,810.0 | 18,013.0 | 16,048.0 | ||||||||||||||||||||||||
| Total Equity | 27,278.0 | 23,073.0 | 21,206.0 | 27,209.0 | 27,728.0 | 26,880.0 | 26,274.0 | 24,670.0 | 24,469.0 | 23,058.0 | 21,581.0 | 20,670.0 | 19,698.0 | 18,810.0 | 18,013.0 | 16,048.0 | 13,328.0 | 11,333.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15,270.0 | 14,817.0 | 14,811.0 | 14,788.0 | 14,623.0 | 14,577.0 | 14,634.0 | 14,554.0 | 15,457.0 | 15,480.0 | 15,398.0 | 15,444.0 | 15,985.0 | 16,877.0 | 14,983.0 | 15,045.0 | 15,680.0 | 15,750.0 | 15,245.0 | 15,740.0 | 15,735.0 | 15,731.0 | 15,726.0 | 15,425.0 | 15,948.0 | 15,935.0 | 15,434.0 | 15,428.0 | 15,405.0 | 15,388.0 | 15,365.0 | 19,291.0 | 20,860.0 | 20,878.0 | 20,894.0 | 20,899.0 | 9,939.0 | 9,935.0 | 10,008.0 | 11,773.0 |
| Net debt | 5,471.0 | 2,995.0 | 4,656.0 | 4,777.0 | 777.0 | 272.0 | 1,334.0 | 1,522.0 | 1,606.0 | 3,426.0 | 4,074.0 | 6,813.0 | 9,309.0 | 8,639.0 | 8,601.0 | 8,197.0 | 4,134.0 | 4,440.0 | ||||||||||||||||||||||
| Working Capital | 13,345.0 | 14,786.0 | 16,610.0 | 17,113.0 | 16,536.0 | 16,111.0 | 14,727.0 | 13,585.0 | 15,089.0 | 14,270.0 | 12,836.0 | 12,013.0 | 11,207.0 | 11,017.0 | 8,858.0 | 7,170.0 | 8,178.0 | |||||||||||||||||||||||
| Book Value | 27,278.0 | 23,073.0 | 21,206.0 | 27,209.0 | 27,728.0 | 26,880.0 | 26,274.0 | 24,670.0 | 24,469.0 | 23,058.0 | 21,581.0 | 20,670.0 | 19,698.0 | 18,810.0 | 18,013.0 | 16,048.0 | 13,328.0 | 11,333.0 | ||||||||||||||||||||||
| Tangible Book Value | 11,452.0 | 7,263.0 | 8,700.0 | 14,641.0 | 15,597.0 | 14,747.0 | 14,231.0 | 12,604.0 | 12,378.0 | 10,949.0 | 9,531.0 | 8,461.0 | 7,392.0 | 6,448.0 | 5,623.0 | 3,375.0 | 4,809.0 | |||||||||||||||||||||||
| 1,840.0 |
| 2,411.0 |
| 1,607.0 |
| - |
| - |
| 4,571.0 |
| - |
| - |
| 10,279.0 |
| 11,069.0 |
| 6,411.0 |
| 2,411.0 |
| 1,607.0 |
| 730.0 |
| 700.0 |
| 4,187.0 |
| - |
| - |
| 453.0 |
| 521.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 2,435.0 | 1,579.0 | 1,194.0 | 1,625.0 | 854.0 | 704.0 | 634.0 | 699.0 | 618.0 | 558.0 | 687.0 | 401.0 | 572.0 | 473.0 | 346.0 | 275.0 | 199.0 | 464.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 25,754.0 | 25,231.0 | 22,464.0 | 20,724.0 | 20,075.0 | 18,519.0 | 16,765.0 | 17,384.0 | 43,593.0 | 22,981.0 | 22,099.0 | 22,413.0 | 19,555.0 | 15,645.0 | 14,293.0 | 12,133.0 | 12,570.0 | 11,872.0 | - | - |
| 5,427.0 |
| 4,840.0 |
| 4,468.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 9,814.0 | 8,876.0 | 7,668.0 | 6,602.0 | 5,895.0 | 5,134.0 | 4,567.0 | 4,486.0 | 4,203.0 | 3,734.0 | 3,360.0 | 3,193.0 | 3,173.0 | 3,072.0 | 3,013.0 | 2,467.0 | 2,081.0 | - | - | - |
| Property,Plant & Equipment Net | 4,690.0 | 4,665.0 | 5,042.0 | 5,168.0 | 4,559.0 | 3,711.0 | 3,081.0 | 2,975.0 | 3,216.0 | 2,306.0 | 2,534.0 | 2,487.0 | 2,995.0 | 2,851.0 | 2,414.0 | 2,373.0 | 2,387.0 | 2,162.0 | - | - |
| Long Term Investments | - | - | - | - | 0.0 | 35.0 | 36.0 | 35.0 | 1,270.0 | 13,702.0 | 13,626.0 | 14,457.0 | 14,440.0 | 14,463.0 | 9,261.0 | 8,123.0 | 6,673.0 | 4,858.0 | - | - |
| Equity Method Investments | 163.0 | 154.0 | 164.0 | 189.0 | 214.0 | 161.0 | 343.0 | 402.0 | 379.0 | 324.0 | 163.0 | - | - | - | - | - | - | - | - | - |
| Goodwill | 11,358.0 | 10,799.0 | 10,642.0 | 10,508.0 | 7,246.0 | 6,323.0 | 6,282.0 | 6,498.0 | 6,623.0 | 5,679.0 | 5,479.0 | 4,488.0 | 3,976.0 | 3,917.0 | 3,432.0 | 1,488.0 | 1,492.0 | 1,517.0 | - | - |
| Intangible Assets | 1,148.0 | 1,244.0 | 1,408.0 | 1,882.0 | 1,458.0 | 1,653.0 | 2,172.0 | 2,955.0 | 3,737.0 | 3,500.0 | 3,742.0 | 2,580.0 | 2,553.0 | 2,938.0 | 3,099.0 | 3,022.0 | 3,065.0 | 3,104.0 | - | - |
| Operating Lease Right Of Use Assets | 735.0 | 719.0 | 612.0 | 631.0 | 513.0 | 460.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 743.0 | 5,162.0 | 3,310.0 | 1,803.0 | 1,591.0 | 1,351.0 | 1,196.0 | 645.0 | 2,667.0 | 1,861.0 | 1,814.0 | 1,745.0 | 1,059.0 | 1,412.0 | 1,703.0 | 1,922.0 | 843.0 | 830.0 | - | - |
| Other Non-Current Assets | 6,450.0 | 8,053.0 | 8,086.0 | 7,729.0 | 6,311.0 | 4,037.0 | 3,461.0 | 1,970.0 | 4,147.0 | 2,161.0 | 1,863.0 | 975.0 | 938.0 | 677.0 | 1,474.0 | 1,511.0 | 415.0 | 369.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 50,143.0 | 55,154.0 | 51,040.0 | 49,014.0 | 41,240.0 | 35,594.0 | 32,957.0 | 32,718.0 | 65,498.0 | 52,359.0 | 50,796.0 | 48,574.0 | 45,516.0 | 43,012.0 | 36,422.0 | 30,572.0 | 27,445.0 | 24,712.0 | - | - |
| 764.0 |
| 636.0 |
| 570.0 |
| - |
| - |
| Short Term Debt | 0.0 | 1,364.0 | 914.0 | 1,446.0 | 1,544.0 | 0.0 | 1,997.0 | 0.0 | 1,496.0 | 0.0 | 1,000.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 358.0 | 297.0 | 293.0 | 369.0 | 612.0 | 568.0 | 565.0 | 500.0 | 502.0 | 509.0 | 583.0 | 785.0 | 501.0 | 545.0 | 610.0 | 623.0 | 441.0 | 394.0 | - | - |
| Operating Lease Liabilities Current | 102.0 | 98.0 | 98.0 | 104.0 | 126.0 | 134.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,839.0 | 1,834.0 | 1,685.0 | 1,486.0 | 1,531.0 | 1,053.0 | 1,048.0 | 1,081.0 | 1,183.0 | 934.0 | 861.0 | 802.0 | 839.0 | 664.0 | 644.0 | 467.0 | 480.0 | 406.0 | - | - |
| Other Current Liabilities | 4,156.0 | 4,425.0 | 4,491.0 | 3,689.0 | 5,014.0 | 4,303.0 | 3,458.0 | 6,978.0 | 4,756.0 | 2,261.0 | 2,356.0 | 2,243.0 | 2,319.0 | 1,723.0 | 2,072.0 | 1,085.0 | 1,227.0 | 1,070.0 | - | - |
| Total Current Liabilities | 9,144.0 | 10,504.0 | 9,628.0 | 11,866.0 | 11,951.0 | 8,672.0 | 8,935.0 | 11,389.0 | 10,907.0 | 7,311.0 | 6,100.0 | 6,013.0 | 5,213.0 | 5,302.0 | 5,289.0 | 5,468.0 | 2,813.0 | 2,440.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 730.0 | 708.0 | 571.0 | 573.0 | 428.0 | 371.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 71.0 | 88.0 | 99.0 | 144.0 | 364.0 | 761.0 | 1,160.0 | 1,620.0 | 2,003.0 | 2,377.0 | 2,496.0 | 2,967.0 | 3,666.0 | 3,739.0 | 3,541.0 | 3,485.0 | 3,464.0 | 3,768.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 103.0 | 291.0 | 233.0 | 169.0 | 270.0 | 6.0 | 2.0 | 7.0 | 2.0 | 0.0 | (3.0) | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | 1,225.0 | 2,432.0 | 895.0 | 817.0 | 428.0 | 550.0 | 426.0 | 620.0 | 761.0 | 852.0 | 333.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 28,937.0 | 28,880.0 | 29,459.0 | 31,001.0 | 31,290.0 | 29,517.0 | 28,048.0 | 31,911.0 | 34,740.0 | 20,591.0 | 19,382.0 | 9,408.0 | 9,429.0 | 9,467.0 | 9,450.0 | 9,714.0 | 7,129.0 | 6,768.0 | - | - |
| 0.0 |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 9,874.0 | 11,956.0 | 10,394.0 | 6,856.0 | 8,493.0 | 7,511.0 | - | - |
| Retained Earnings | 20,646.0 | 25,687.0 | 20,733.0 | 17,840.0 | 9,822.0 | 5,284.0 | 4,466.0 | 542.0 | 30,088.0 | 30,936.0 | 31,226.0 | 30,799.0 | 25,461.0 | 20,701.0 | 16,204.0 | 13,305.0 | 11,235.0 | 10,717.0 | - | - |
| Accumulated Other Comprehensive Income | 560.0 | 587.0 | 358.0 | (22.0) | 128.0 | 207.0 | 100.0 | 265.0 | 384.0 | 428.0 | 195.0 | 634.0 | 753.0 | 866.0 | 353.0 | 697.0 | 588.0 | (284.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 0.0 | (10.0) | (7.0) | (3.0) | (1.0) | 22.0 | 21.0 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 21,206.0 | 26,274.0 | 21,581.0 | 18,013.0 | 9,950.0 | 6,077.0 | 4,909.0 | 807.0 | 30,725.0 | 31,778.0 | 31,421.0 | 39,169.0 | 36,088.0 | 33,523.0 | 26,951.0 | 20,858.0 | 20,316.0 | 17,944.0 | 15,835.0 | 13,406.0 |
| Total Equity | 21,206.0 | 26,274.0 | 21,581.0 | 18,013.0 | 9,950.0 | 6,077.0 | 4,909.0 | 807.0 | 30,725.0 | 31,768.0 | 31,414.0 | 39,166.0 | 36,087.0 | 33,545.0 | 26,972.0 | 20,858.0 | 20,316.0 | 17,944.0 | 15,835.0 | 13,406.0 |
| - |
| - |
| - |
| - |
| Net debt | 4,656.0 | 1,334.0 | 4,074.0 | 8,601.0 | 2,831.0 | 4,012.0 | 3,174.0 | 3,277.0 | (16,414.0) | (8,640.0) | (6,352.0) | (17,565.0) | - | - | - | - | - | - | - | - |
| Working Capital | 16,610.0 | 14,727.0 | 12,836.0 | 8,858.0 | 8,124.0 | 9,847.0 | 7,830.0 | 5,995.0 | 32,686.0 | 15,670.0 | 15,999.0 | 16,400.0 | 14,342.0 | 10,343.0 | 9,004.0 | 6,665.0 | 9,757.0 | 9,432.0 | - | - |
| Book Value | 21,206.0 | 26,274.0 | 21,581.0 | 18,013.0 | 9,950.0 | 6,077.0 | 4,909.0 | 807.0 | 30,725.0 | 31,778.0 | 31,421.0 | 39,169.0 | 36,088.0 | 33,523.0 | 26,951.0 | 20,858.0 | 20,316.0 | 17,944.0 | 15,835.0 | 13,406.0 |
| Tangible Book Value | 8,700.0 | 14,231.0 | 9,531.0 | 5,623.0 | 1,246.0 | (1,899.0) | (3,545.0) | (8,646.0) | 20,365.0 | 22,599.0 | 22,200.0 | 32,101.0 | 29,559.0 | 26,668.0 | 20,420.0 | 16,348.0 | 15,759.0 | 13,323.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,019.0 |
| 854.0 |
| 701.0 |
| 759.0 |
| 794.0 |
| 704.0 |
| 768.0 |
| 586.0 |
| 625.0 |
| 634.0 |
| 682.0 |
| 631.0 |
| 855.0 |
| 699.0 |
| 3,460.0 |
| 641.0 |
| 638.0 |
| 618.0 |
| 624.0 |
| 659.0 |
| 972.0 |
| 558.0 |
| 592.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,610.0 |
| 20,222.0 |
| 20,075.0 |
| 19,693.0 |
| 18,299.0 |
| 19,792.0 |
| 18,519.0 |
| 15,558.0 |
| 15,313.0 |
| 16,205.0 |
| 16,765.0 |
| 19,204.0 |
| 16,324.0 |
| 16,294.0 |
| 17,384.0 |
| 44,318.0 |
| 45,544.0 |
| 40,966.0 |
| 43,593.0 |
| 27,021.0 |
| 16,908.0 |
| 15,779.0 |
| 22,981.0 |
| 20,979.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,893.0 |
| 4,723.0 |
| 4,559.0 |
| 4,424.0 |
| 4,186.0 |
| 4,033.0 |
| 3,711.0 |
| 3,487.0 |
| 3,358.0 |
| 3,171.0 |
| 3,081.0 |
| 3,037.0 |
| 2,945.0 |
| 2,932.0 |
| 2,975.0 |
| 3,073.0 |
| 3,224.0 |
| 3,224.0 |
| 3,216.0 |
| 3,164.0 |
| 3,065.0 |
| 2,270.0 |
| 2,306.0 |
| 2,341.0 |
| - |
| - |
| 0.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| 34.0 |
| 33.0 |
| - |
| 36.0 |
| 36.0 |
| 36.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| 4,447.0 |
| 1,270.0 |
| 16,889.0 |
| 18,876.0 |
| 18,973.0 |
| 13,702.0 |
| 13,922.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 213.0 |
| 210.0 |
| - |
| 343.0 |
| 330.0 |
| 354.0 |
| 386.0 |
| 402.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,246.0 |
| 7,229.0 |
| 7,220.0 |
| 6,358.0 |
| 6,323.0 |
| 6,299.0 |
| 6,294.0 |
| 6,297.0 |
| 6,282.0 |
| 6,308.0 |
| 6,299.0 |
| 6,295.0 |
| 6,498.0 |
| 6,630.0 |
| 6,676.0 |
| 6,638.0 |
| 6,623.0 |
| 6,523.0 |
| 6,497.0 |
| 5,686.0 |
| 5,679.0 |
| 5,657.0 |
| 1,373.0 |
| 1,458.0 |
| 1,542.0 |
| 1,662.0 |
| 1,541.0 |
| 1,653.0 |
| 1,749.0 |
| 1,889.0 |
| 2,045.0 |
| 2,172.0 |
| 2,350.0 |
| 2,510.0 |
| 2,746.0 |
| 2,955.0 |
| 3,174.0 |
| 3,435.0 |
| 3,548.0 |
| 3,737.0 |
| 3,880.0 |
| 4,084.0 |
| 3,338.0 |
| 3,500.0 |
| 3,669.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 458.0 |
| 475.0 |
| 479.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,454.0 |
| 1,591.0 |
| 1,450.0 |
| 1,325.0 |
| 1,319.0 |
| 1,351.0 |
| 1,345.0 |
| 1,249.0 |
| - |
| 1,196.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,784.0 |
| 6,311.0 |
| 4,431.0 |
| 4,476.0 |
| 4,436.0 |
| 4,037.0 |
| 3,890.0 |
| 3,835.0 |
| 4,139.0 |
| 3,461.0 |
| 2,062.0 |
| 2,113.0 |
| 2,056.0 |
| 1,970.0 |
| 4,016.0 |
| 4,086.0 |
| 4,287.0 |
| 4,147.0 |
| 4,155.0 |
| 4,191.0 |
| 4,008.0 |
| 2,161.0 |
| 2,143.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44,302.0 |
| 42,820.0 |
| 41,240.0 |
| 38,769.0 |
| 37,168.0 |
| 37,479.0 |
| 35,594.0 |
| 32,328.0 |
| 31,938.0 |
| 33,111.0 |
| 32,957.0 |
| 34,133.0 |
| 34,023.0 |
| 34,246.0 |
| 32,718.0 |
| 62,090.0 |
| 64,126.0 |
| 64,351.0 |
| 65,498.0 |
| 64,379.0 |
| 56,079.0 |
| 52,366.0 |
| 52,359.0 |
| 50,786.0 |
| 1,544.0 |
| 2,045.0 |
| 500.0 |
| 500.0 |
| 500.0 |
| 0.0 |
| 2,499.0 |
| 2,498.0 |
| 1,997.0 |
| 2,002.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 3,913.0 |
| 1,499.0 |
| 1,497.0 |
| 1,496.0 |
| 1,496.0 |
| - |
| - |
| 0.0 |
| 1,749.0 |
| 604.0 |
| 612.0 |
| 618.0 |
| 586.0 |
| 540.0 |
| 568.0 |
| 550.0 |
| 529.0 |
| 511.0 |
| 565.0 |
| 527.0 |
| 478.0 |
| 484.0 |
| 500.0 |
| 507.0 |
| 502.0 |
| 487.0 |
| 502.0 |
| 513.0 |
| 513.0 |
| 487.0 |
| 509.0 |
| 535.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.0 |
| 132.0 |
| 136.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,440.0 |
| 1,531.0 |
| 1,503.0 |
| 994.0 |
| 1,149.0 |
| 1,053.0 |
| 1,020.0 |
| 699.0 |
| 939.0 |
| 1,048.0 |
| 1,014.0 |
| 633.0 |
| 821.0 |
| 1,081.0 |
| 1,379.0 |
| 1,262.0 |
| 1,041.0 |
| 1,183.0 |
| 1,089.0 |
| 895.0 |
| 865.0 |
| 934.0 |
| 874.0 |
| 4,565.0 |
| 4,661.0 |
| 5,014.0 |
| 4,585.0 |
| 4,442.0 |
| 4,605.0 |
| 4,303.0 |
| 3,798.0 |
| 3,986.0 |
| 3,528.0 |
| 3,458.0 |
| 4,725.0 |
| 6,741.0 |
| 6,831.0 |
| 6,978.0 |
| 5,579.0 |
| 5,709.0 |
| 5,349.0 |
| 4,789.0 |
| 3,558.0 |
| 5,450.0 |
| 3,245.0 |
| 2,261.0 |
| 2,113.0 |
| 11,829.0 |
| 13,432.0 |
| 12,273.0 |
| 11,951.0 |
| 11,460.0 |
| 9,070.0 |
| 9,223.0 |
| 8,672.0 |
| 7,914.0 |
| 9,774.0 |
| 9,194.0 |
| 8,935.0 |
| 10,853.0 |
| 10,517.0 |
| 10,556.0 |
| 11,389.0 |
| 16,212.0 |
| 12,660.0 |
| 12,027.0 |
| 10,940.0 |
| 9,163.0 |
| 10,145.0 |
| 7,994.0 |
| 7,311.0 |
| 6,843.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 374.0 |
| 389.0 |
| 393.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 228.0 |
| 257.0 |
| 364.0 |
| 475.0 |
| 563.0 |
| 644.0 |
| 761.0 |
| 864.0 |
| 968.0 |
| 1,061.0 |
| 1,160.0 |
| 1,251.0 |
| 1,330.0 |
| 1,420.0 |
| 1,620.0 |
| 1,708.0 |
| 1,803.0 |
| 1,906.0 |
| 2,003.0 |
| 2,111.0 |
| 2,220.0 |
| 2,278.0 |
| 2,377.0 |
| 2,426.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,026.0 |
| 1,056.0 |
| 1,091.0 |
| 1,225.0 |
| 3,065.0 |
| 3,206.0 |
| 3,246.0 |
| 2,432.0 |
| 2,419.0 |
| 2,441.0 |
| 953.0 |
| 895.0 |
| 855.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,974.0 |
| 31,487.0 |
| 31,290.0 |
| 30,592.0 |
| 29,744.0 |
| 30,099.0 |
| 29,517.0 |
| 29,022.0 |
| 28,893.0 |
| 28,598.0 |
| 28,048.0 |
| 28,670.0 |
| 30,157.0 |
| 30,629.0 |
| 31,911.0 |
| 39,022.0 |
| 40,307.0 |
| 40,427.0 |
| 34,773.0 |
| 33,096.0 |
| 24,745.0 |
| 21,160.0 |
| 20,591.0 |
| 20,148.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,275.0 |
| 9,822.0 |
| 7,993.0 |
| 7,143.0 |
| 6,974.0 |
| 5,284.0 |
| 3,081.0 |
| 2,990.0 |
| 4,376.0 |
| 4,466.0 |
| 4,687.0 |
| 3,309.0 |
| 3,415.0 |
| 542.0 |
| 22,745.0 |
| 22,779.0 |
| 23,273.0 |
| 30,067.0 |
| 30,778.0 |
| 30,768.0 |
| 30,815.0 |
| 30,936.0 |
| 30,134.0 |
| 218.0 |
| 215.0 |
| 58.0 |
| 128.0 |
| 184.0 |
| 281.0 |
| 293.0 |
| 207.0 |
| 112.0 |
| 55.0 |
| 137.0 |
| 100.0 |
| 195.0 |
| 173.0 |
| 202.0 |
| 265.0 |
| 323.0 |
| 545.0 |
| 386.0 |
| 384.0 |
| 291.0 |
| 230.0 |
| 186.0 |
| 428.0 |
| 344.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.0) |
| (10.0) |
| (9.0) |
| (10.0) |
| (9.0) |
| 13,328.0 |
| 11,333.0 |
| 9,950.0 |
| 8,177.0 |
| 7,424.0 |
| 7,380.0 |
| 6,077.0 |
| 3,306.0 |
| 3,045.0 |
| 4,513.0 |
| 4,909.0 |
| 5,463.0 |
| 3,866.0 |
| 3,617.0 |
| 807.0 |
| 23,068.0 |
| 23,819.0 |
| 23,872.0 |
| 30,746.0 |
| 31,294.0 |
| 31,344.0 |
| 31,215.0 |
| 31,778.0 |
| 30,647.0 |
| 9,950.0 |
| 8,177.0 |
| 7,424.0 |
| 7,380.0 |
| 6,077.0 |
| 3,306.0 |
| 3,045.0 |
| 4,513.0 |
| 4,909.0 |
| 5,463.0 |
| 3,866.0 |
| 3,617.0 |
| 807.0 |
| 22,967.0 |
| 23,735.0 |
| 23,872.0 |
| 30,725.0 |
| 31,283.0 |
| 31,334.0 |
| 31,206.0 |
| 31,768.0 |
| 30,638.0 |
| 2,831.0 |
| 2,833.0 |
| 4,209.0 |
| 3,433.0 |
| 4,512.0 |
| 4,825.0 |
| 6,002.0 |
| 4,512.0 |
| 3,174.0 |
| 1,070.0 |
| 5,075.0 |
| 5,073.0 |
| 3,277.0 |
| (16,619.0) |
| (18,711.0) |
| (14,525.0) |
| (16,414.0) |
| 36.0 |
| (43.0) |
| (877.0) |
| (8,640.0) |
| (5,337.0) |
| 7,949.0 |
| 8,124.0 |
| 8,233.0 |
| 9,229.0 |
| 10,569.0 |
| 9,847.0 |
| 7,644.0 |
| 5,539.0 |
| 7,011.0 |
| 7,830.0 |
| 8,351.0 |
| 5,807.0 |
| 5,738.0 |
| 5,995.0 |
| 28,106.0 |
| 32,884.0 |
| 28,939.0 |
| 32,653.0 |
| 17,858.0 |
| 6,763.0 |
| 7,785.0 |
| 15,670.0 |
| 14,136.0 |
| 9,950.0 |
| 8,177.0 |
| 7,424.0 |
| 7,380.0 |
| 6,077.0 |
| 3,306.0 |
| 3,045.0 |
| 4,513.0 |
| 4,909.0 |
| 5,463.0 |
| 3,866.0 |
| 3,617.0 |
| 807.0 |
| 23,068.0 |
| 23,819.0 |
| 23,872.0 |
| 30,746.0 |
| 31,294.0 |
| 31,344.0 |
| 31,215.0 |
| 31,778.0 |
| 30,647.0 |
| 2,696.0 |
| 1,246.0 |
| (594.0) |
| (1,458.0) |
| (519.0) |
| (1,899.0) |
| (4,742.0) |
| (5,138.0) |
| (3,829.0) |
| (3,545.0) |
| (3,195.0) |
| (4,943.0) |
| (5,424.0) |
| (8,646.0) |
| 13,264.0 |
| 13,708.0 |
| 13,686.0 |
| 20,386.0 |
| 20,891.0 |
| 20,763.0 |
| 22,191.0 |
| 22,599.0 |
| 21,321.0 |