| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 3,556.0 | 3,300.0 | 3,226.0 | 2,801.0 | 2,165.0 | 2,177.0 | 1,975.0 | 1,782.0 | 963.0 | - | 1,038.0 | 2,879.0 | 1,096.0 | 1,248.0 | 1,995.0 | 1,854.0 | 1,488.0 | 1,332.0 |
| Restricted Cash | 0.0 | 0.0 | 1.0 | 33.0 | 33.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.0 | 253.0 | 53.0 | - | |
| Cash And Short Term Investments | 3,556.0 | 3,300.0 | 3,226.0 | 2,801.0 | 2,165.0 | 2,177.0 | 1,975.0 | 1,782.0 | 963.0 | - | 1,038.0 | 2,879.0 | 1,096.0 | 1,284.0 | 2,248.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 3,709.0 | 3,059.0 | 3,408.0 | 3,696.0 | 4,529.0 | 4,581.0 | 5,676.0 | 5,822.0 | 7,128.0 | - | 5,338.0 | 5,572.0 | 6,213.0 | 5,476.0 | 5,019.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 3,179.0 | 3,007.0 | 4,021.0 | 3,833.0 | 3,818.0 | 4,403.0 | 4,422.0 | 4,731.0 | 4,924.0 | - | 5,053.0 | 5,502.0 | 5,012.0 | 3,866.0 | 3,332.0 | 3,396.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 8,807.0 | 8,991.0 | 11,387.0 | 11,257.0 | 11,223.0 | 11,388.0 | 11,350.0 | 11,796.0 | 12,178.0 | - | 9,740.0 | 9,138.0 | 8,376.0 | 6,621.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 225.0 | 158.0 | 108.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 11,203.0 | 14,143.0 | 11,394.0 | 4,800.0 | 4,058.0 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 58.0 | 58.0 | 57.0 | 57.0 | 57.0 | 57.0 | 56.0 | 56.0 | 54.0 | - | 50.0 | 50.0 | 50.0 | 49.0 | 49.0 | 48.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,798.0 | 1,758.0 | 1,649.0 | 2,086.0 | 1,403.0 | 2,674.0 | 1,831.0 | 1,700.0 | 2,880.0 | - | 12,019.0 | 16,574.0 | 12,552.0 | 5,490.0 | 4,622.0 | 2,906.0 | ||
| (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 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,741.0 | 3,556.0 | 2,203.0 | 2,161.0 | 1,697.0 | 3,300.0 | 3,319.0 | 2,258.0 | 2,991.0 | 3,226.0 | - | 2,175.0 | 2,165.0 | 2,045.0 | 2,436.0 | |||||||||||||||||||||||||
| - |
| 1,907.0 |
| 1,488.0 |
| 1,332.0 |
| 4,653.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1,122.0 | 1,006.0 | 1,255.0 | 1,162.0 | 1,075.0 | 945.0 | 870.0 | 899.0 | 1,100.0 | - | - | - | - | - | 1,542.0 | 1,470.0 | - | - |
| Other Current Assets | 539.0 | 409.0 | 504.0 | 549.0 | 965.0 | 710.0 | 434.0 | 468.0 | 701.0 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 13,946.0 | 12,552.0 | 12,485.0 | 12,051.0 | 12,573.0 | 13,005.0 | 13,464.0 | 13,794.0 | 15,382.0 | - | 13,720.0 | 16,355.0 | 14,453.0 | 12,042.0 | 12,041.0 | 11,426.0 | - | - |
| 5,691.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 4,728.0 | 4,410.0 | 5,637.0 | 5,518.0 | 5,241.0 | 5,092.0 | 4,914.0 | 4,928.0 | 4,505.0 | - | 3,105.0 | 2,823.0 | 2,429.0 | 2,264.0 | 1,925.0 | - | - | - |
| Property,Plant & Equipment Net | 4,080.0 | 4,581.0 | 5,750.0 | 5,739.0 | 5,982.0 | 6,296.0 | 6,436.0 | 6,868.0 | 7,673.0 | - | 6,635.0 | 6,315.0 | 5,947.0 | 4,357.0 | 3,766.0 | 3,699.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 16,000.0 | 15,147.0 | 17,177.0 | 17,177.0 | 17,633.0 | 20,624.0 | 24,846.0 | 24,917.0 | 28,414.0 | 44,409.0 | 18,981.0 | 18,856.0 | 18,293.0 | 15,232.0 | 12,674.0 | 12,297.0 | - | - |
| Intangible Assets | 3,781.0 | 4,418.0 | 5,387.0 | 6,270.0 | 7,466.0 | 8,923.0 | 11,232.0 | 14,005.0 | 17,640.0 | - | 6,476.0 | 7,745.0 | 10,316.0 | 5,751.0 | 4,053.0 | 4,581.0 | - | - |
| Operating Lease Right Of Use Assets | 345.0 | 367.0 | 397.0 | 419.0 | 495.0 | 559.0 | 514.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2,191.0 | 1,799.0 | 1,812.0 | 1,458.0 | 596.0 | 695.0 | 386.0 | 368.0 | 574.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 405.0 | 462.0 | 470.0 | 441.0 | 515.0 | 538.0 | 591.0 | 731.0 | 932.0 | - | 1,696.0 | 1,338.0 | 1,133.0 | 138.0 | 142.0 | 492.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 40,748.0 | 39,326.0 | 43,479.0 | 44,011.0 | 47,666.0 | 50,640.0 | 57,470.0 | 60,683.0 | 70,615.0 | - | 47,508.0 | 50,609.0 | 50,142.0 | 38,152.0 | 33,210.0 | 32,920.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | 1,798.0 | 1,758.0 | 1,649.0 | 2,086.0 | 1,403.0 | 2,674.0 | 1,831.0 | 1,700.0 | 2,880.0 | - | 816.0 | 2,431.0 | 1,158.0 | 690.0 | 564.0 | 2,906.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 288.0 | 296.0 | 320.0 | 349.0 | 416.0 | 479.0 | 435.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 739.0 | 624.0 | 611.0 | 566.0 | 23.0 | 685.0 | 693.0 | 870.0 | 549.0 | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 1,182.0 | 1,020.0 | 1,044.0 | 1,005.0 | 903.0 | 933.0 | 889.0 | 804.0 | 724.0 | - | 1,926.0 | 1,572.0 | 1,396.0 | 1,053.0 | 910.0 | 623.0 | - | - |
| Total Current Liabilities | 13,456.0 | 12,796.0 | 12,247.0 | 11,469.0 | 11,027.0 | 13,164.0 | 13,674.0 | 14,322.0 | 17,921.0 | - | 11,965.0 | 12,888.0 | 13,676.0 | 9,694.0 | 7,502.0 | 8,481.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 288.0 | 296.0 | 320.0 | 349.0 | 416.0 | 479.0 | 435.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 1,096.0 | 2,140.0 | 3,277.0 | - | 1,247.0 | 1,849.0 | 2,610.0 | 1,348.0 | 1,241.0 | 1,723.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3,808.0 | 4,028.0 | 4,019.0 | 3,945.0 | 2,578.0 | 2,240.0 | 2,640.0 | 1,727.0 | 1,843.0 | - | 1,273.0 | 1,293.0 | 1,277.0 | 998.0 | 727.0 | - | - | - |
| Total Non-Current Liabilities | 19,379.0 | 20,809.0 | 23,106.0 | 23,944.0 | 25,395.0 | 26,414.0 | 28,733.0 | 30,567.0 | 33,949.0 | - | 12,907.0 | 14,854.0 | 14,123.0 | 6,456.0 | 6,449.0 | 8,001.0 | - | - |
| Total Liabilities | 32,834.0 | 33,606.0 | 35,353.0 | 35,413.0 | 36,422.0 | 39,579.0 | 42,407.0 | 44,889.0 | 51,870.0 | - | 24,872.0 | 27,742.0 | 27,799.0 | 16,150.0 | 13,951.0 | 16,482.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 28,133.0 | 27,764.0 | 27,807.0 | 27,688.0 | 27,561.0 | 27,443.0 | 27,312.0 | 27,210.0 | 23,479.0 | - | 13,628.0 | 13,474.0 | 13,374.0 | 13,246.0 | 12,880.0 | 11,673.0 | - | - |
| Retained Earnings | (13,762.0) | (15,173.0) | (13,534.0) | (12,975.0) | (10,529.0) | (10,946.0) | (6,956.0) | (5,958.0) | (3,803.0) | - | 12,535.0 | 12,346.0 | 11,284.0 | 9,325.0 | 6,662.0 | 5,191.0 | - | - |
| Accumulated Other Comprehensive Income | (2,391.0) | (3,148.0) | (2,697.0) | (2,838.0) | (2,683.0) | (2,399.0) | (2,312.0) | (2,459.0) | (1,853.0) | - | (91.0) | (17.0) | (589.0) | 350.0 | 555.0 | 390.0 | - | - |
| Treasury Stock | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,142.0 | 4,149.0 | - | 3,557.0 | 3,085.0 | 1,924.0 | 1,023.0 | 924.0 | 924.0 | - | - |
| Minority Interest | 4.0 | 7.0 | 620.0 | 794.0 | 966.0 | 1,035.0 | 1,091.0 | 1,087.0 | 1,386.0 | - | 71.0 | 99.0 | 148.0 | 55.0 | 37.0 | 60.0 | - | - |
| Total Stockholders Equity | 7,910.0 | 5,373.0 | 7,506.0 | 7,804.0 | 10,278.0 | 10,026.0 | 13,972.0 | 14,707.0 | 17,359.0 | 34,993.0 | 22,565.0 | 22,768.0 | 22,195.0 | 21,947.0 | 19,222.0 | 16,378.0 | 13,864.0 | - |
| Total Equity | 7,914.0 | 5,380.0 | 8,126.0 | 8,598.0 | 11,244.0 | 11,061.0 | 15,063.0 | 15,794.0 | 18,745.0 | 34,993.0 | 22,636.0 | 22,867.0 | 22,343.0 | 22,002.0 | 19,259.0 | 16,438.0 | 13,864.0 | - |
| - |
| - |
| Net debt | (1,758.0) | (1,542.0) | (1,577.0) | (715.0) | (762.0) | 497.0 | (144.0) | (82.0) | 1,917.0 | - | 10,981.0 | 13,695.0 | 11,456.0 | 4,206.0 | 2,374.0 | 999.0 | - | - |
| Working Capital | 490.0 | (244.0) | 238.0 | 582.0 | 1,546.0 | (159.0) | (210.0) | (528.0) | (2,539.0) | - | 1,755.0 | 3,467.0 | 777.0 | 2,348.0 | 4,539.0 | 2,945.0 | - | - |
| Book Value | 7,910.0 | 5,373.0 | 7,506.0 | 7,804.0 | 10,278.0 | 10,026.0 | 13,972.0 | 14,707.0 | 17,359.0 | 34,993.0 | 22,565.0 | 22,768.0 | 22,195.0 | 21,947.0 | 19,222.0 | 16,378.0 | 13,864.0 | - |
| Tangible Book Value | (11,871.0) | (14,192.0) | (15,058.0) | (15,643.0) | (14,821.0) | (19,521.0) | (22,106.0) | (24,215.0) | (28,695.0) | (9,416.0) | (2,892.0) | (3,833.0) | (6,414.0) | 964.0 | 2,495.0 | (500.0) | - | - |
| 1,743.0 |
| 2,177.0 |
| 1,827.0 |
| 2,402.0 |
| 1,804.0 |
| 1,975.0 |
| 1,241.0 |
| 2,165.0 |
| 1,973.0 |
| 1,782.0 |
| 1,875.0 |
| 1,861.0 |
| 1,418.0 |
| 963.0 |
| 680.0 |
| 599.0 |
| 900.0 |
| - |
| 1,557.0 |
| 6,984.0 |
| 5,964.0 |
| 6,946.0 |
| 928.0 |
| 1,068.0 |
| 3,396.0 |
| Restricted Cash | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | 75.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,741.0 | 3,556.0 | 2,203.0 | 2,161.0 | 1,697.0 | 3,300.0 | 3,319.0 | 2,258.0 | 2,991.0 | 3,226.0 | - | 2,175.0 | 2,165.0 | 2,045.0 | 2,436.0 | 1,743.0 | 2,177.0 | 1,827.0 | 2,402.0 | 1,804.0 | 1,975.0 | 1,241.0 | 2,165.0 | 1,973.0 | 1,782.0 | 1,875.0 | 1,861.0 | 1,418.0 | 963.0 | 680.0 | 599.0 | 900.0 | - | 1,557.0 | 6,984.0 | 5,964.0 | 6,946.0 | 928.0 | 1,068.0 | 3,396.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,393.0 | 3,709.0 | 3,810.0 | 3,564.0 | 3,384.0 | 3,059.0 | 3,462.0 | 3,766.0 | 3,456.0 | 3,408.0 | - | 4,253.0 | 4,529.0 | 4,046.0 | 4,488.0 | 4,572.0 | 4,581.0 | 4,385.0 | 4,545.0 | 5,189.0 | 5,676.0 | 5,254.0 | 5,260.0 | 5,108.0 | 5,822.0 | 5,665.0 | 6,061.0 | 6,289.0 | 7,128.0 | 7,424.0 | 7,320.0 | 7,264.0 | - | 8,071.0 | 5,374.0 | 5,188.0 | 5,350.0 | 5,275.0 | 5,568.0 | 5,508.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3,176.0 | 3,179.0 | 3,323.0 | 3,497.0 | 3,247.0 | 3,007.0 | 3,959.0 | 3,927.0 | 3,949.0 | 4,021.0 | - | 4,012.0 | 3,818.0 | 4,167.0 | 4,362.0 | 4,406.0 | 4,403.0 | 4,516.0 | 4,361.0 | 4,290.0 | 4,422.0 | 4,636.0 | 4,850.0 | 4,782.0 | 4,731.0 | 4,866.0 | 4,971.0 | 5,113.0 | 4,924.0 | 5,060.0 | 5,132.0 | 4,999.0 | - | 5,349.0 | 3,921.0 | 3,963.0 | 3,966.0 | 4,092.0 | 4,226.0 | 4,174.0 |
| Prepaid Expenses | 1,070.0 | 1,122.0 | 1,115.0 | 1,084.0 | 1,018.0 | 1,006.0 | 1,127.0 | 1,096.0 | 1,336.0 | 1,255.0 | - | 1,064.0 | 1,075.0 | 1,066.0 | 1,022.0 | 942.0 | 945.0 | |||||||||||||||||||||||
| Other Current Assets | 535.0 | 539.0 | 477.0 | 472.0 | 368.0 | 409.0 | 445.0 | 517.0 | 495.0 | 504.0 | - | 933.0 | 965.0 | 805.0 | 484.0 | 652.0 | 710.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,710.0 | 13,946.0 | 12,736.0 | 12,620.0 | 11,528.0 | 12,552.0 | 12,314.0 | 11,632.0 | 12,297.0 | 12,485.0 | - | 12,451.0 | 12,573.0 | 12,154.0 | 12,822.0 | 12,401.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11,816.0 | 11,830.0 | 11,826.0 | 11,796.0 | 11,976.0 | 11,961.0 | 12,094.0 | 12,178.0 | 12,376.0 | 12,246.0 | 12,145.0 | - | 12,242.0 | - | - | 10,073.0 | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,998.0 | 4,080.0 | 4,820.0 | 4,810.0 | 4,631.0 | 4,581.0 | 5,672.0 | 5,573.0 | 5,618.0 | 5,750.0 | - | 5,932.0 | 5,982.0 | 6,040.0 | 6,127.0 | 6,112.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 15,822.0 | 16,000.0 | 15,945.0 | 15,949.0 | 15,477.0 | 16,000.0 | 16,124.0 | 16,488.0 | 17,007.0 | 17,177.0 | - | 19,986.0 | 20,040.0 | 20,179.0 | 20,421.0 | 20,302.0 | 20,624.0 | 20,228.0 | ||||||||||||||||||||||
| Intangible Assets | 3,609.0 | 3,781.0 | 3,936.0 | 4,142.0 | 4,189.0 | 4,418.0 | 4,756.0 | 4,853.0 | 5,056.0 | 5,387.0 | - | 7,116.0 | 7,466.0 | 7,832.0 | 8,120.0 | 8,445.0 | 8,923.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 335.0 | 345.0 | 342.0 | 358.0 | 363.0 | 367.0 | 364.0 | 358.0 | 364.0 | 397.0 | - | 464.0 | 495.0 | 507.0 | 531.0 | 529.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 2,190.0 | 2,191.0 | 1,634.0 | 1,781.0 | 1,762.0 | 1,799.0 | 2,070.0 | 2,000.0 | 1,960.0 | 1,812.0 | 1,595.0 | 637.0 | 596.0 | 622.0 | 645.0 | 691.0 | 695.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 377.0 | 405.0 | 444.0 | 470.0 | 464.0 | 462.0 | 459.0 | 434.0 | 470.0 | 470.0 | - | 472.0 | 515.0 | 518.0 | 530.0 | 524.0 | 538.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 40,040.0 | 40,748.0 | 39,856.0 | 40,131.0 | 38,415.0 | 39,326.0 | 41,758.0 | 41,338.0 | 42,773.0 | 43,479.0 | 45,932.0 | 47,059.0 | 47,666.0 | 47,851.0 | 49,195.0 | 49,004.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 2,600.0 | 1,798.0 | 1.0 | 441.0 | 398.0 | 1,758.0 | 2,557.0 | 2,071.0 | 3,037.0 | 1,649.0 | - | 2,054.0 | 1,403.0 | 2,386.0 | 3,507.0 | 2,674.0 | 2,674.0 | 1,474.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 555.0 | 739.0 | 561.0 | 481.0 | 474.0 | 624.0 | 619.0 | 492.0 | 492.0 | 611.0 | - | 481.0 | 563.0 | 555.0 | 511.0 | 526.0 | 685.0 | |||||||||||||||||||||||
| Other Current Liabilities | 1,111.0 | 1,182.0 | 1,103.0 | 940.0 | 964.0 | 1,020.0 | 1,241.0 | 1,191.0 | 1,161.0 | 1,044.0 | - | 900.0 | 903.0 | 770.0 | 838.0 | 739.0 | 933.0 | |||||||||||||||||||||||
| Total Current Liabilities | 13,532.0 | 13,456.0 | 11,491.0 | 11,861.0 | 11,157.0 | 12,796.0 | 13,797.0 | 13,037.0 | 13,792.0 | 12,247.0 | - | 11,613.0 | 11,027.0 | 11,825.0 | 12,691.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 31,971.0 | 33,806.0 | 32,694.0 | - | 33,179.0 | 8,036.0 | 8,619.0 | 8,358.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 280.0 | 288.0 | 283.0 | 296.0 | 288.0 | 296.0 | 295.0 | 281.0 | 294.0 | 320.0 | - | 393.0 | 416.0 | 425.0 | 444.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3,709.0 | 3,808.0 | 3,664.0 | 3,938.0 | 4,011.0 | 4,028.0 | 4,344.0 | 4,356.0 | 3,991.0 | 4,019.0 | 3,860.0 | 3,288.0 | 2,578.0 | 2,203.0 | 2,215.0 | 2,220.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 18,277.0 | 19,379.0 | 21,111.0 | 21,436.0 | 20,990.0 | 20,809.0 | 21,578.0 | 21,737.0 | 21,438.0 | 23,106.0 | 25,125.0 | 25,186.0 | 25,395.0 | 24,575.0 | 25,193.0 | 25,940.0 | ||||||||||||||||||||||||
| Total Liabilities | 31,809.0 | 32,834.0 | 32,602.0 | 33,297.0 | 32,146.0 | 33,606.0 | 35,375.0 | 34,774.0 | 35,230.0 | 35,353.0 | 36,121.0 | 36,799.0 | 36,422.0 | 36,400.0 | 37,884.0 | 38,029.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 59.0 | 58.0 | 58.0 | 58.0 | 58.0 | 58.0 | 58.0 | 58.0 | 58.0 | 57.0 | - | 57.0 | 57.0 | 57.0 | 57.0 | 57.0 | 57.0 | 57.0 | 57.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 54.0 | 54.0 | 54.0 | 54.0 | 54.0 | 54.0 | 54.0 | - | 54.0 | 52.0 | 52.0 | 52.0 | 50.0 | 50.0 | 50.0 |
| Additional Paid In Capital | 28,203.0 | 28,133.0 | 28,038.0 | 28,003.0 | 27,965.0 | 27,764.0 | 27,860.0 | 27,829.0 | 27,796.0 | 27,807.0 | - | 27,587.0 | 27,561.0 | 27,529.0 | 27,503.0 | 27,474.0 | ||||||||||||||||||||||||
| Retained Earnings | (13,394.0) | (13,762.0) | (14,243.0) | (14,676.0) | (14,958.0) | (15,173.0) | (14,956.0) | (14,519.0) | (13,673.0) | (13,534.0) | (11,734.0) | (11,484.0) | (10,529.0) | (10,370.0) | (10,662.0) | (10,869.0) | (10,946.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,512.0) | (2,391.0) | (2,475.0) | (2,431.0) | (2,675.0) | (3,148.0) | (2,769.0) | (2,881.0) | (2,775.0) | (2,697.0) | - | (2,687.0) | (2,683.0) | (2,620.0) | (2,446.0) | |||||||||||||||||||||||||
| Treasury Stock | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | - | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | 4,128.0 | |||||||||||||||||||||||
| Minority Interest | 4.0 | 4.0 | 4.0 | 7.0 | 7.0 | 7.0 | 319.0 | 204.0 | 265.0 | 620.0 | - | 916.0 | 966.0 | 984.0 | 987.0 | 975.0 | 1,035.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 8,228.0 | 7,910.0 | 7,250.0 | 6,827.0 | 6,262.0 | 5,373.0 | 6,065.0 | 6,359.0 | 7,278.0 | 7,506.0 | 9,810.0 | 9,344.0 | 10,278.0 | 10,467.0 | 10,324.0 | 10,000.0 | ||||||||||||||||||||||||
| Total Equity | 8,232.0 | 7,914.0 | 7,254.0 | 6,834.0 | 6,269.0 | 5,380.0 | 6,383.0 | 6,563.0 | 7,543.0 | 8,126.0 | 9,810.0 | 10,260.0 | 11,244.0 | 11,451.0 | 11,311.0 | 10,975.0 | 11,061.0 | 10,592.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,600.0 | 1,798.0 | 1.0 | 441.0 | 398.0 | 1,758.0 | 2,557.0 | 2,071.0 | 3,037.0 | 1,649.0 | - | 2,054.0 | 1,403.0 | 2,386.0 | 3,507.0 | 2,674.0 | 2,674.0 | 1,474.0 | 1,136.0 | 1,116.0 | 1,831.0 | 2,516.0 | 2,256.0 | 2,274.0 | 1,700.0 | 2,158.0 | 757.0 | 786.0 | 2,880.0 | 33,875.0 | 34,071.0 | 33,529.0 | - | 36,855.0 | 10,918.0 | 9,569.0 | 9,347.0 | 2,148.0 | 3,022.0 | 1,626.0 |
| Net debt | (1,141.0) | (1,758.0) | (2,202.0) | (1,720.0) | (1,299.0) | (1,542.0) | (762.0) | (187.0) | 46.0 | (1,577.0) | - | (121.0) | (762.0) | 341.0 | 1,071.0 | 931.0 | 497.0 | (353.0) | ||||||||||||||||||||||
| Working Capital | 178.0 | 490.0 | 1,245.0 | 759.0 | 371.0 | (244.0) | (1,483.0) | (1,405.0) | (1,495.0) | 238.0 | - | 838.0 | 1,546.0 | 329.0 | 131.0 | 312.0 | (159.0) | |||||||||||||||||||||||
| Book Value | 8,228.0 | 7,910.0 | 7,250.0 | 6,827.0 | 6,262.0 | 5,373.0 | 6,065.0 | 6,359.0 | 7,278.0 | 7,506.0 | 9,810.0 | 9,344.0 | 10,278.0 | 10,467.0 | 10,324.0 | 10,000.0 | 10,026.0 | 9,593.0 | ||||||||||||||||||||||
| Tangible Book Value | (11,203.0) | (11,871.0) | (12,631.0) | (13,264.0) | (13,404.0) | (15,045.0) | (14,815.0) | (14,982.0) | (14,785.0) | (15,058.0) | - | (17,758.0) | (17,228.0) | (17,544.0) | (18,217.0) | (18,747.0) | (19,521.0) | |||||||||||||||||||||||
| 895.0 |
| 956.0 |
| 977.0 |
| 870.0 |
| 976.0 |
| 1,069.0 |
| 969.0 |
| 899.0 |
| 911.0 |
| 1,104.0 |
| 1,138.0 |
| 1,100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 423.0 |
| 448.0 |
| 538.0 |
| 434.0 |
| 416.0 |
| 437.0 |
| 438.0 |
| 468.0 |
| 483.0 |
| 685.0 |
| 712.0 |
| 701.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,005.0 |
| 12,160.0 |
| 12,781.0 |
| 12,884.0 |
| 13,464.0 |
| 12,542.0 |
| 13,805.0 |
| 13,431.0 |
| 13,794.0 |
| 13,881.0 |
| 14,711.0 |
| 14,687.0 |
| 15,382.0 |
| 16,226.0 |
| 14,595.0 |
| 14,835.0 |
| - |
| 17,386.0 |
| 18,344.0 |
| 16,994.0 |
| 18,398.0 |
| 12,500.0 |
| 13,299.0 |
| 15,711.0 |
| - |
| - |
| - |
| - |
| 5,172.0 |
| 5,099.0 |
| 5,041.0 |
| 4,928.0 |
| 4,875.0 |
| 4,748.0 |
| 4,674.0 |
| 4,505.0 |
| 4,375.0 |
| 4,203.0 |
| 3,985.0 |
| - |
| 3,863.0 |
| - |
| - |
| 3,529.0 |
| - |
| - |
| - |
| 6,296.0 |
| 6,152.0 |
| 6,122.0 |
| 6,221.0 |
| 6,436.0 |
| 6,643.0 |
| 6,732.0 |
| 6,785.0 |
| 6,868.0 |
| 7,101.0 |
| 7,213.0 |
| 7,420.0 |
| 7,673.0 |
| 8,001.0 |
| 8,043.0 |
| 8,160.0 |
| - |
| 8,379.0 |
| 6,693.0 |
| 6,632.0 |
| 6,544.0 |
| 6,422.0 |
| 6,427.0 |
| 6,349.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,616.0 |
| 24,490.0 |
| 24,846.0 |
| 24,657.0 |
| 24,913.0 |
| 24,822.0 |
| 24,917.0 |
| 27,585.0 |
| 27,648.0 |
| 28,465.0 |
| 28,414.0 |
| 39,392.0 |
| 40,035.0 |
| 45,026.0 |
| - |
| 40,296.0 |
| 20,700.0 |
| 20,273.0 |
| 19,025.0 |
| 19,174.0 |
| 19,257.0 |
| 17,936.0 |
| 9,308.0 |
| 9,940.0 |
| 10,256.0 |
| 11,232.0 |
| 11,878.0 |
| 12,435.0 |
| 13,191.0 |
| 14,005.0 |
| 15,345.0 |
| 16,212.0 |
| 17,314.0 |
| 17,640.0 |
| 20,878.0 |
| 21,664.0 |
| 21,189.0 |
| - |
| 29,557.0 |
| 9,544.0 |
| 8,566.0 |
| 7,675.0 |
| 8,060.0 |
| 8,215.0 |
| 5,243.0 |
| 559.0 |
| 557.0 |
| 489.0 |
| 489.0 |
| 514.0 |
| 468.0 |
| 500.0 |
| 517.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 509.0 |
| 483.0 |
| 440.0 |
| 386.0 |
| 331.0 |
| 317.0 |
| 351.0 |
| 368.0 |
| 427.0 |
| 440.0 |
| 463.0 |
| 574.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 822.0 |
| 560.0 |
| 550.0 |
| 591.0 |
| 727.0 |
| 721.0 |
| 756.0 |
| 731.0 |
| 722.0 |
| 806.0 |
| 832.0 |
| 932.0 |
| 1,049.0 |
| 1,245.0 |
| 1,319.0 |
| - |
| 2,064.0 |
| 2,639.0 |
| 2,661.0 |
| 2,341.0 |
| 2,469.0 |
| 3,173.0 |
| 1,712.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50,640.0 |
| 49,737.0 |
| 54,991.0 |
| 55,330.0 |
| 57,470.0 |
| 57,246.0 |
| 59,424.0 |
| 59,854.0 |
| 60,683.0 |
| 65,061.0 |
| 67,030.0 |
| 69,181.0 |
| 70,615.0 |
| 86,082.0 |
| 86,355.0 |
| 91,276.0 |
| - |
| 98,747.0 |
| 57,920.0 |
| 55,126.0 |
| 54,233.0 |
| 48,625.0 |
| 50,371.0 |
| 46,951.0 |
| 1,136.0 |
| 1,116.0 |
| 1,831.0 |
| 2,516.0 |
| 2,256.0 |
| 2,274.0 |
| 1,700.0 |
| 2,158.0 |
| 757.0 |
| 786.0 |
| 2,880.0 |
| 1,904.0 |
| 265.0 |
| 835.0 |
| - |
| 3,676.0 |
| 2,882.0 |
| 950.0 |
| 989.0 |
| 2,148.0 |
| 3,022.0 |
| 1,626.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 394.0 |
| 426.0 |
| 424.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 601.0 |
| 544.0 |
| 540.0 |
| 693.0 |
| 583.0 |
| 587.0 |
| 633.0 |
| 870.0 |
| 712.0 |
| 674.0 |
| 607.0 |
| 549.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 946.0 |
| 995.0 |
| 1,061.0 |
| 889.0 |
| 820.0 |
| 899.0 |
| 773.0 |
| 804.0 |
| 886.0 |
| 1,104.0 |
| 876.0 |
| 724.0 |
| 847.0 |
| 898.0 |
| 923.0 |
| - |
| 2,533.0 |
| 1,478.0 |
| 1,353.0 |
| 1,225.0 |
| 1,107.0 |
| 2,021.0 |
| 2,014.0 |
| 12,089.0 |
| 13,164.0 |
| 12,103.0 |
| 11,751.0 |
| 12,322.0 |
| 13,674.0 |
| 14,107.0 |
| 14,452.0 |
| 14,028.0 |
| 14,322.0 |
| 14,830.0 |
| 14,215.0 |
| 14,756.0 |
| 17,921.0 |
| 16,943.0 |
| 15,457.0 |
| 15,903.0 |
| - |
| 19,286.0 |
| 14,411.0 |
| 12,905.0 |
| 13,005.0 |
| 12,978.0 |
| 14,473.0 |
| 12,467.0 |
| 441.0 |
| 479.0 |
| 472.0 |
| 414.0 |
| 411.0 |
| 435.0 |
| 394.0 |
| 426.0 |
| 424.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 912.0 |
| 1,096.0 |
| 1,462.0 |
| 1,698.0 |
| 2,079.0 |
| 2,140.0 |
| 2,478.0 |
| 2,668.0 |
| 2,998.0 |
| 3,277.0 |
| 4,914.0 |
| 5,446.0 |
| 5,291.0 |
| - |
| 7,862.0 |
| 2,097.0 |
| 1,698.0 |
| 1,748.0 |
| 1,909.0 |
| 1,976.0 |
| 1,044.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,240.0 |
| 2,181.0 |
| 2,411.0 |
| 2,624.0 |
| 2,640.0 |
| 2,546.0 |
| 1,642.0 |
| 1,669.0 |
| 1,727.0 |
| 1,803.0 |
| 1,814.0 |
| 1,875.0 |
| 1,843.0 |
| 1,959.0 |
| 2,038.0 |
| 1,643.0 |
| - |
| 1,392.0 |
| 1,353.0 |
| 1,313.0 |
| 1,195.0 |
| 1,322.0 |
| 1,341.0 |
| 1,372.0 |
| 26,414.0 |
| 27,042.0 |
| 28,417.0 |
| 28,420.0 |
| 28,733.0 |
| 28,215.0 |
| 29,721.0 |
| 30,005.0 |
| 30,567.0 |
| 31,097.0 |
| 33,447.0 |
| 34,323.0 |
| 33,949.0 |
| 38,844.0 |
| 41,290.0 |
| 39,628.0 |
| - |
| 42,433.0 |
| 11,486.0 |
| 11,630.0 |
| 11,301.0 |
| 12,747.0 |
| 12,813.0 |
| 11,807.0 |
| 39,579.0 |
| 39,145.0 |
| 40,167.0 |
| 40,742.0 |
| 42,407.0 |
| 42,322.0 |
| 44,173.0 |
| 44,033.0 |
| 44,889.0 |
| 45,927.0 |
| 47,662.0 |
| 49,079.0 |
| 51,870.0 |
| 55,787.0 |
| 56,747.0 |
| 55,531.0 |
| - |
| 61,719.0 |
| 25,897.0 |
| 24,535.0 |
| 24,306.0 |
| 25,725.0 |
| 27,286.0 |
| 24,274.0 |
| 27,443.0 |
| 27,403.0 |
| 27,374.0 |
| 27,342.0 |
| 27,312.0 |
| 27,293.0 |
| 27,258.0 |
| 27,234.0 |
| 27,210.0 |
| 23,404.0 |
| 23,426.0 |
| 23,443.0 |
| 23,479.0 |
| 23,471.0 |
| 23,444.0 |
| 23,410.0 |
| - |
| 23,366.0 |
| 18,236.0 |
| 18,096.0 |
| 17,757.0 |
| 14,425.0 |
| 14,324.0 |
| 14,234.0 |
| (11,096.0) |
| (6,747.0) |
| (6,887.0) |
| (6,956.0) |
| (7,066.0) |
| (6,752.0) |
| (6,063.0) |
| (5,958.0) |
| (3,072.0) |
| (2,864.0) |
| (2,688.0) |
| (3,808.0) |
| 7,873.0 |
| 7,430.0 |
| 13,809.0 |
| - |
| 14,991.0 |
| 14,990.0 |
| 15,110.0 |
| 14,851.0 |
| 14,657.0 |
| 14,839.0 |
| 14,589.0 |
| (2,534.0) |
| (2,399.0) |
| (2,643.0) |
| (2,703.0) |
| (2,852.0) |
| (2,312.0) |
| (2,365.0) |
| (2,312.0) |
| (2,359.0) |
| (2,459.0) |
| (2,335.0) |
| (2,289.0) |
| (1,735.0) |
| (1,848.0) |
| (2,197.0) |
| (2,400.0) |
| (2,714.0) |
| - |
| (2,706.0) |
| (2,544.0) |
| (2,236.0) |
| (1,955.0) |
| (2,141.0) |
| (1,893.0) |
| (1,922.0) |
| 4,128.0 |
| 4,128.0 |
| 4,128.0 |
| 4,128.0 |
| 4,128.0 |
| 4,128.0 |
| 4,137.0 |
| 4,142.0 |
| 4,146.0 |
| 4,149.0 |
| 4,149.0 |
| 4,149.0 |
| 4,150.0 |
| 4,154.0 |
| 4,156.0 |
| - |
| 4,196.0 |
| 4,204.0 |
| 4,207.0 |
| 4,227.0 |
| 4,252.0 |
| 4,282.0 |
| 4,315.0 |
| 999.0 |
| 972.0 |
| 1,057.0 |
| 1,091.0 |
| 1,134.0 |
| 1,128.0 |
| 1,089.0 |
| 1,087.0 |
| 1,404.0 |
| 1,430.0 |
| 1,481.0 |
| 1,386.0 |
| 1,624.0 |
| 1,614.0 |
| 1,722.0 |
| - |
| 1,899.0 |
| 1,873.0 |
| 156.0 |
| 158.0 |
| 161.0 |
| 47.0 |
| 41.0 |
| 10,026.0 |
| 9,593.0 |
| 13,852.0 |
| 13,531.0 |
| 13,972.0 |
| 13,790.0 |
| 14,122.0 |
| 14,732.0 |
| 14,707.0 |
| 17,730.0 |
| 17,938.0 |
| 18,621.0 |
| 17,359.0 |
| 28,671.0 |
| 27,994.0 |
| 34,023.0 |
| 29,927.0 |
| 35,129.0 |
| 30,150.0 |
| 30,435.0 |
| 29,769.0 |
| 22,739.0 |
| 23,038.0 |
| 22,636.0 |
| 14,824.0 |
| 14,588.0 |
| 15,063.0 |
| 14,925.0 |
| 15,251.0 |
| 15,821.0 |
| 15,794.0 |
| 19,134.0 |
| 19,368.0 |
| 20,102.0 |
| 18,745.0 |
| 30,295.0 |
| 29,608.0 |
| 35,745.0 |
| 29,927.0 |
| 37,028.0 |
| 32,023.0 |
| 30,591.0 |
| 29,927.0 |
| 22,900.0 |
| 23,085.0 |
| 22,677.0 |
| (1,266.0) |
| (688.0) |
| (144.0) |
| 1,275.0 |
| 91.0 |
| 301.0 |
| (82.0) |
| 283.0 |
| (1,104.0) |
| (632.0) |
| 1,917.0 |
| 33,195.0 |
| 33,472.0 |
| 32,629.0 |
| - |
| 35,298.0 |
| 3,934.0 |
| 3,605.0 |
| 2,401.0 |
| 1,220.0 |
| 1,954.0 |
| (1,770.0) |
| 57.0 |
| 1,030.0 |
| 562.0 |
| (210.0) |
| (1,565.0) |
| (647.0) |
| (597.0) |
| (528.0) |
| (949.0) |
| 496.0 |
| (69.0) |
| (2,539.0) |
| (717.0) |
| (862.0) |
| (1,068.0) |
| - |
| (1,900.0) |
| 3,933.0 |
| 4,089.0 |
| 5,393.0 |
| (478.0) |
| (1,174.0) |
| 3,244.0 |
| 13,852.0 |
| 13,531.0 |
| 13,972.0 |
| 13,790.0 |
| 14,122.0 |
| 14,732.0 |
| 14,707.0 |
| 17,730.0 |
| 17,938.0 |
| 18,621.0 |
| 17,359.0 |
| 28,671.0 |
| 27,994.0 |
| 34,023.0 |
| 29,927.0 |
| 35,129.0 |
| 30,150.0 |
| 30,435.0 |
| 29,769.0 |
| 22,739.0 |
| 23,038.0 |
| 22,636.0 |
| (19,943.0) |
| (20,704.0) |
| (21,215.0) |
| (22,106.0) |
| (22,745.0) |
| (23,226.0) |
| (23,281.0) |
| (24,215.0) |
| (25,200.0) |
| (25,922.0) |
| (27,158.0) |
| (28,695.0) |
| (31,599.0) |
| (33,705.0) |
| (32,192.0) |
| - |
| (34,724.0) |
| (94.0) |
| 1,596.0 |
| 3,069.0 |
| (4,495.0) |
| (4,434.0) |
| (543.0) |