| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 5,598.0 | 5,409.0 | 5,135.0 | 4,507.0 | 6,631.0 | 10,385.0 | 1,528.0 | 1,203.0 | 1,219.0 | 5,500.0 | 4,582.0 | 5,315.0 | 5,891.0 | 394.0 | 390.0 | 109.0 | 929.4 | ||
| Restricted Cash | 296.0 | 231.0 | 101.0 | 73.0 | 0.0 | - | - | - | - | - | - | 100.0 | 100.0 | 0.0 | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 0.0 | 2,998.0 | 0.0 | - | 245.0 | 300.0 | 374.9 | 224.9 | ||
| Cash And Short Term Investments | 5,598.0 | 5,409.0 | 5,135.0 | 4,507.0 | 6,631.0 | 10,385.0 | 1,528.0 | 1,203.0 | 1,219.0 | 5,500.0 | 7,580.0 | 5,315.0 | 5,891.0 | 639.0 | 690.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 4,874.0 | 4,276.0 | 4,692.0 | 4,445.0 | 4,194.0 | 4,254.0 | 1,888.0 | 1,769.0 | 1,915.0 | 1,896.0 | 1,788.0 | 1,865.0 | 2,148.0 | 2,678.0 | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,405.0 | 1,607.0 | 1,678.0 | 1,884.0 | 2,567.0 | 2,527.0 | 964.0 | 1,084.0 | 1,566.0 | 1,111.0 | 1,295.0 | 1,085.0 | 586.0 | 457.0 | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,803.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 81,147.0 | 74,197.0 | 71,399.0 | 66,796.0 | 67,076.0 | 61,830.0 | 10,958.0 | 12,124.0 | 12,121.0 | 21,832.0 | 20,461.0 | 16,273.0 | 14,345.0 | 0.0 | 4,471.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 86,282.0 | 78,265.0 | 75,018.0 | 71,960.0 | 70,454.0 | 66,409.0 | 10,983.0 | 12,965.0 | 13,733.0 | 22,186.0 | 20,643.0 | 16,360.0 | 14,589.0 | 0.0 | 4,471.9 | - | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q4 FY 19 | Q3 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,520.0 | 5,598.0 | 3,310.0 | 10,259.0 | 12,003.0 | 5,409.0 | 9,754.0 | 6,417.0 | 6,708.0 | 5,135.0 | 5,030.0 | 6,647.0 | 4,540.0 | 4,507.0 | ||||||||||||||||||||||||||
| 697.9 |
| 1,470.2 |
| - |
| - |
| - |
| 483.9 |
| 1,154.3 |
| 697.9 |
| 1,470.2 |
| 58.1 |
| 51.5 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1,215.0 | 880.0 | 702.0 | 673.0 | 746.0 | 624.0 | 333.0 | - | - | - | - | - | - | 65.1 | 55.7 | 50.5 | 48.4 | - | - |
| Other Current Assets | 5,372.0 | 1,853.0 | 2,352.0 | 2,435.0 | 2,005.0 | 2,496.0 | 1,972.0 | 1,676.0 | 1,903.0 | 1,537.0 | 1,813.0 | 1,593.0 | 1,252.0 | 675.0 | 44.8 | 63.1 | 28.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 24,461.0 | 18,404.0 | 19,015.0 | 19,067.0 | 20,891.0 | 23,885.0 | 9,305.0 | 8,281.0 | 8,915.0 | 14,217.0 | 14,890.0 | 13,984.0 | 12,228.0 | 5,541.0 | 2,743.6 | 1,593.9 | 1,491.4 | - | - |
| 5,948.9 |
| 5,069.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 63,812.0 | 56,367.0 | 58,481.0 | 53,102.0 | 49,818.0 | 42,395.0 | 33,118.0 | 31,297.0 | 27,301.0 | 24,779.0 | 23,192.0 | 21,791.0 | 19,649.0 | 17,744.0 | 1,930.9 | 1,409.6 | - | - | - |
| Property,Plant & Equipment Net | 38,333.0 | 38,533.0 | 40,432.0 | 42,086.0 | 39,803.0 | 41,175.0 | 21,984.0 | 23,359.0 | 22,196.0 | 20,943.0 | 20,000.0 | 16,245.0 | 15,349.0 | 12,807.0 | 4,018.0 | 3,659.4 | 3,252.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.7 | 6.3 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 13,678.0 | 13,005.0 | 12,234.0 | 12,234.0 | 12,188.0 | 11,117.0 | 1,930.0 | 1,901.0 | 1,683.0 | 1,683.0 | 1,683.0 | 1,683.0 | 1,683.0 | 0.0 | 8,134.0 | - | - | - | - |
| Intangible Assets | 3,843.0 | 2,512.0 | 2,618.0 | 3,508.0 | 4,733.0 | 5,298.0 | 115.0 | 198.0 | 217.0 | 376.0 | 594.0 | 870.0 | 1,204.0 | 79.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 25,692.0 | 25,398.0 | 27,135.0 | 28,715.0 | 26,959.0 | 28,021.0 | 10,933.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 9,755.0 | 4,325.0 | 4,229.0 | 4,127.0 | 3,232.0 | 2,779.0 | 1,891.0 | 1,623.0 | 912.0 | 674.0 | 444.0 | 288.0 | 292.0 | 645.0 | 173.4 | 123.4 | 150.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 219,237.0 | 208,035.0 | 207,682.0 | 211,338.0 | 206,563.0 | 200,162.0 | 86,921.0 | 72,468.0 | 70,563.0 | 65,891.0 | 62,413.0 | 56,653.0 | 49,953.0 | 33,622.0 | 9,482.9 | 7,918.6 | 7,386.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | 5,135.0 | 4,068.0 | 3,619.0 | 5,164.0 | 3,378.0 | 4,579.0 | 25.0 | 841.0 | 1,612.0 | 354.0 | 182.0 | 87.0 | 244.0 | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | 1,533.0 | 1,222.0 | 825.0 | 780.0 | 856.0 | 1,030.0 | 631.0 | 698.0 | 779.0 | 986.0 | 717.0 | 459.0 | 445.0 | 290.0 | 245.7 | 224.5 | 187.7 | - | - |
| Operating Lease Liabilities Current | 3,814.0 | 3,281.0 | 3,555.0 | 3,512.0 | 3,425.0 | 3,868.0 | 2,287.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,709.0 | 1,072.0 | 1,142.0 | 1,657.0 | 1,830.0 | 1,540.0 | 682.0 | 642.0 | 620.0 | 525.0 | 494.0 | 470.0 | 394.0 | 45.9 | 39.6 | 30.8 | - | - | - |
| Other Current Liabilities | 2,575.0 | 1,965.0 | 1,296.0 | 1,850.0 | 1,070.0 | 810.0 | 1,673.0 | 787.0 | 414.0 | 405.0 | 410.0 | 635.0 | 353.0 | 208.0 | 25.2 | 34.2 | 32.1 | - | - |
| Total Current Liabilities | 24,500.0 | 20,174.0 | 20,928.0 | 24,742.0 | 23,499.0 | 21,703.0 | 12,506.0 | 10,267.0 | 11,515.0 | 9,022.0 | 9,528.0 | 8,776.0 | 5,808.0 | 5,592.0 | 816.7 | 802.4 | 797.5 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 26,371.0 | 26,408.0 | 28,240.0 | 29,855.0 | 25,818.0 | 26,719.0 | 10,539.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 19,583.0 | 16,700.0 | 13,458.0 | 10,884.0 | 10,216.0 | 9,966.0 | 5,607.0 | 4,472.0 | 3,537.0 | 4,938.0 | 4,061.0 | 4,873.0 | 4,645.0 | 3,618.0 | 817.1 | 643.1 | 512.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3,794.0 | 4,000.0 | 3,929.0 | 4,101.0 | 5,097.0 | 5,412.0 | 954.0 | 967.0 | 935.0 | 1,026.0 | 1,067.0 | 616.0 | 701.0 | 297.0 | 90.5 | 72.8 | 81.7 | - | - |
| Total Non-Current Liabilities | 135,534.0 | 126,120.0 | 122,039.0 | 116,940.0 | 113,962.0 | 113,115.0 | 45,626.0 | 37,483.0 | 36,489.0 | 38,633.0 | 36,328.0 | 32,214.0 | 29,900.0 | 21,915.0 | - | - | - | - | - |
| Total Liabilities | 160,034.0 | 146,294.0 | 142,967.0 | 141,682.0 | 137,461.0 | 134,818.0 | 58,132.0 | 47,750.0 | 48,004.0 | 47,655.0 | 45,856.0 | 40,990.0 | 35,708.0 | 6,830.5 | 6,555.3 | 5,377.0 | 5,097.9 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,826.0 | 1,784.3 | 1,686.8 | 1,634.8 | - | - |
| Retained Earnings | 21,136.0 | 14,384.0 | 7,347.0 | (223.0) | (2,812.0) | (5,836.0) | (8,833.0) | (12,954.0) | (16,074.0) | (20,610.0) | (22,108.0) | (22,841.0) | (23,088.0) | (23,123.0) | 1,159.4 | 858.1 | 664.7 | - | - |
| Accumulated Other Comprehensive Income | (848.0) | (857.0) | (964.0) | (1,046.0) | (1,365.0) | (1,581.0) | (868.0) | (332.0) | 8.0 | 1.0 | (1.0) | 1.0 | 3.0 | 41.0 | (9.3) | (1.4) | (11.3) | - | - |
| Treasury Stock | - | - | - | - | 13.0 | 11.0 | 8.0 | 6.0 | 4.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.8 | 1.9 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 59,203.0 | 61,741.0 | 64,715.0 | 69,656.0 | 69,102.0 | 65,344.0 | 28,789.0 | 24,718.0 | 22,559.0 | 18,236.0 | 16,557.0 | 15,663.0 | 14,245.0 | 6,115.0 | 15,785.0 | 20,492.0 | 2,288.1 | 2,034.3 | 1,848.7 |
| Total Equity | 59,203.0 | 61,741.0 | 64,715.0 | 69,656.0 | 69,102.0 | 65,344.0 | 28,789.0 | 24,718.0 | 22,559.0 | 18,236.0 | 16,557.0 | 15,663.0 | 14,245.0 | 6,115.0 | 15,785.0 | 20,492.0 | 2,288.1 | 2,034.3 | 1,848.7 |
| - |
| - |
| - |
| Net debt | 80,684.0 | 72,856.0 | 69,883.0 | 67,453.0 | 63,823.0 | 56,024.0 | 9,455.0 | 11,762.0 | 12,514.0 | 16,686.0 | 13,063.0 | 11,045.0 | 8,698.0 | (639.0) | 3,781.9 | - | - | - | - |
| Working Capital | (39.0) | (1,770.0) | (1,913.0) | (5,675.0) | (2,608.0) | 2,182.0 | (3,201.0) | (1,986.0) | (2,600.0) | 5,195.0 | 5,362.0 | 5,208.0 | 6,420.0 | (51.0) | 1,926.9 | 791.5 | 693.9 | - | - |
| Book Value | 59,203.0 | 61,741.0 | 64,715.0 | 69,656.0 | 69,102.0 | 65,344.0 | 28,789.0 | 24,718.0 | 22,559.0 | 18,236.0 | 16,557.0 | 15,663.0 | 14,245.0 | 6,115.0 | 15,785.0 | 20,492.0 | 2,288.1 | 2,034.3 | 1,848.7 |
| Tangible Book Value | 41,682.0 | 46,224.0 | 49,863.0 | 53,914.0 | 52,181.0 | 48,929.0 | 26,744.0 | 22,619.0 | 20,659.0 | 16,177.0 | 14,280.0 | 13,110.0 | 11,358.0 | 6,036.0 | 7,651.0 | - | - | - | - |
| 6,888.0 |
| 3,151.0 |
| 3,245.0 |
| 6,631.0 |
| 4,055.0 |
| 7,793.0 |
| 6,677.0 |
| 10,385.0 |
| 6,571.0 |
| 1,528.0 |
| 1,653.0 |
| 1,203.0 |
| 329.0 |
| 215.0 |
| 2,527.0 |
| 1,219.0 |
| 739.0 |
| 181.0 |
| 7,501.0 |
| 5,500.0 |
| 5,352.0 |
| 5,538.0 |
| 3,647.0 |
| 4,582.0 |
| 2,633.0 |
| 2,642.0 |
| Restricted Cash | 301.0 | 296.0 | 271.0 | 242.0 | 263.0 | 231.0 | 153.0 | 150.0 | 154.0 | 101.0 | 94.0 | 87.0 | 85.0 | 73.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2,925.0 | 2,998.0 | - | - |
| Cash And Short Term Investments | 3,520.0 | 5,598.0 | 3,310.0 | 10,259.0 | 12,003.0 | 5,409.0 | 9,754.0 | 6,417.0 | 6,708.0 | 5,135.0 | 5,030.0 | 6,647.0 | 4,540.0 | 4,507.0 | 6,888.0 | 3,151.0 | 3,245.0 | 6,631.0 | 4,055.0 | 7,793.0 | 6,677.0 | 10,385.0 | 6,571.0 | 1,528.0 | 1,653.0 | 1,203.0 | 329.0 | 215.0 | 2,527.0 | 1,219.0 | 739.0 | 181.0 | 7,501.0 | 5,500.0 | 5,352.0 | 5,538.0 | 6,572.0 | 7,580.0 | 2,633.0 | 2,642.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4,866.0 | 4,874.0 | 5,084.0 | 4,598.0 | 4,392.0 | 4,276.0 | 4,286.0 | 4,563.0 | 4,253.0 | 4,692.0 | 4,500.0 | 4,592.0 | 4,366.0 | 4,445.0 | 4,324.0 | 4,466.0 | 4,016.0 | 4,194.0 | 4,109.0 | 4,528.0 | 3,592.0 | 4,254.0 | 4,313.0 | 1,888.0 | 1,822.0 | 1,769.0 | 1,652.0 | 1,630.0 | 1,689.0 | 1,915.0 | 1,734.0 | 1,719.0 | 1,851.0 | 1,896.0 | 1,885.0 | 1,866.0 | 1,880.0 | 1,788.0 | 1,810.0 | 1,827.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,327.0 | 2,405.0 | 2,370.0 | 1,690.0 | 1,937.0 | 1,607.0 | 1,789.0 | 1,319.0 | 1,521.0 | 1,678.0 | 1,685.0 | 1,373.0 | 1,741.0 | 1,884.0 | 2,247.0 | 2,243.0 | 2,715.0 | 2,567.0 | 1,762.0 | 1,707.0 | 2,209.0 | 2,527.0 | 1,931.0 | 964.0 | 801.0 | 1,084.0 | 958.0 | 998.0 | 1,311.0 | 1,566.0 | 999.0 | 1,208.0 | 1,021.0 | 1,111.0 | 1,039.0 | 1,388.0 | 1,443.0 | 1,295.0 | 1,236.0 | 1,135.0 |
| Prepaid Expenses | 1,067.0 | 1,215.0 | 1,128.0 | 1,125.0 | 980.0 | 880.0 | 953.0 | 1,059.0 | 715.0 | 702.0 | 712.0 | 814.0 | 674.0 | 673.0 | 711.0 | 776.0 | 727.0 | |||||||||||||||||||||||
| Other Current Assets | 5,403.0 | 5,372.0 | 5,212.0 | 4,874.0 | 3,835.0 | 1,853.0 | 2,154.0 | 2,163.0 | 2,039.0 | 2,352.0 | 2,272.0 | 2,032.0 | 2,543.0 | 2,435.0 | 2,209.0 | 1,711.0 | 1,691.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 22,118.0 | 24,461.0 | 21,703.0 | 26,772.0 | 27,441.0 | 18,404.0 | 22,531.0 | 19,297.0 | 19,295.0 | 19,015.0 | 18,669.0 | 20,237.0 | 18,876.0 | 19,067.0 | 21,427.0 | 17,476.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | 61,993.0 | - | - | 56,367.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 37,262.0 | 38,333.0 | 38,718.0 | 37,481.0 | 37,897.0 | 38,533.0 | 37,603.0 | 38,222.0 | 39,286.0 | 40,432.0 | 41,080.0 | 41,804.0 | 42,053.0 | 42,086.0 | 41,034.0 | 40,245.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 13,664.0 | 13,678.0 | 13,690.0 | 13,460.0 | 13,467.0 | 13,005.0 | 13,015.0 | 13,015.0 | 12,234.0 | 12,234.0 | 12,234.0 | 12,234.0 | 12,234.0 | 12,234.0 | 12,234.0 | 12,234.0 | 12,234.0 | 12,188.0 | ||||||||||||||||||||||
| Intangible Assets | 3,573.0 | 3,843.0 | 4,117.0 | 2,438.0 | 2,618.0 | 2,512.0 | 2,762.0 | 2,978.0 | 2,445.0 | 2,618.0 | 2,824.0 | 3,032.0 | 3,245.0 | 3,508.0 | 3,763.0 | 4,140.0 | 4,448.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 25,021.0 | 25,692.0 | 26,070.0 | 24,735.0 | 25,025.0 | 25,398.0 | 25,833.0 | 26,240.0 | 26,766.0 | 27,135.0 | 27,568.0 | 27,891.0 | 28,146.0 | 28,715.0 | 29,264.0 | 30,110.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 10,146.0 | 9,755.0 | 9,862.0 | 6,749.0 | 4,364.0 | 4,325.0 | 5,158.0 | 5,093.0 | 4,000.0 | 4,229.0 | 4,246.0 | 4,184.0 | 4,209.0 | 4,127.0 | 3,877.0 | 3,433.0 | 6,276.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 214,667.0 | 219,237.0 | 217,180.0 | 212,643.0 | 214,633.0 | 208,035.0 | 210,742.0 | 208,557.0 | 206,268.0 | 207,682.0 | 208,579.0 | 210,602.0 | 210,173.0 | 211,338.0 | 213,499.0 | 209,463.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 2,238.0 | 5,135.0 | 6,333.0 | 6,408.0 | 8,214.0 | 4,068.0 | 5,851.0 | 5,867.0 | 5,356.0 | 3,619.0 | 3,437.0 | 7,731.0 | 5,215.0 | 5,164.0 | 7,398.0 | 2,942.0 | 2,865.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 1,468.0 | 1,533.0 | 1,487.0 | 1,217.0 | 1,193.0 | 1,222.0 | 1,125.0 | 1,098.0 | 846.0 | 825.0 | 830.0 | 810.0 | 804.0 | 780.0 | 777.0 | 810.0 | 842.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3,639.0 | 3,814.0 | 3,550.0 | 3,343.0 | 3,305.0 | 3,281.0 | 3,328.0 | 3,202.0 | 3,443.0 | 3,555.0 | 3,545.0 | 3,289.0 | 3,441.0 | 3,512.0 | 3,367.0 | 3,348.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,316.0 | 1,709.0 | 1,272.0 | 740.0 | 680.0 | 1,072.0 | 1,676.0 | 1,638.0 | 1,694.0 | 1,704.0 | 1,797.0 | 1,678.0 | 1,630.0 | 1,657.0 | 1,756.0 | 1,580.0 | 1,764.0 | |||||||||||||||||||||||
| Other Current Liabilities | 2,322.0 | 2,575.0 | 2,581.0 | 2,175.0 | 1,881.0 | 1,965.0 | 1,903.0 | 4,028.0 | 1,933.0 | 1,296.0 | 2,948.0 | 1,647.0 | 2,115.0 | 1,850.0 | 1,610.0 | 1,120.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 20,344.0 | 24,500.0 | 24,301.0 | 22,102.0 | 23,629.0 | 20,174.0 | 20,955.0 | 23,038.0 | 20,563.0 | 20,928.0 | 21,711.0 | 24,569.0 | 23,846.0 | 24,742.0 | 26,362.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 75,298.0 | 77,872.0 | 68,035.0 | 65,301.0 | 64,834.0 | 66,552.0 | 66,861.0 | 67,076.0 | 66,645.0 | 65,897.0 | 66,395.0 | 61,830.0 | 58,345.0 | 10,958.0 | 10,956.0 | 12,124.0 | 11,993.0 | 12,065.0 | 12,127.0 | 12,121.0 | 13,163.0 | 13,206.0 | 13,105.0 | 21,832.0 | 21,825.0 | 21,574.0 | 20,505.0 | 20,461.0 | 16,442.0 | 16,386.0 |
| Operating Lease Liabilities Non-Current | 25,856.0 | 26,371.0 | 26,780.0 | 25,646.0 | 25,974.0 | 26,408.0 | 26,821.0 | 27,272.0 | 27,827.0 | 28,240.0 | 28,677.0 | 29,053.0 | 29,379.0 | 29,855.0 | 30,271.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 20,266.0 | 19,583.0 | 19,222.0 | 18,468.0 | 17,505.0 | 16,700.0 | 15,849.0 | 15,022.0 | 14,187.0 | 13,458.0 | 12,900.0 | 12,226.0 | 11,510.0 | 10,884.0 | 10,397.0 | 10,433.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3,993.0 | 3,794.0 | 3,783.0 | 4,014.0 | 4,139.0 | 4,000.0 | 3,968.0 | 4,032.0 | 3,846.0 | 3,929.0 | 3,640.0 | 3,749.0 | 3,802.0 | 4,101.0 | 4,430.0 | 3,808.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 138,444.0 | 135,534.0 | 132,402.0 | 129,434.0 | 129,899.0 | 126,120.0 | 125,537.0 | 122,883.0 | 123,631.0 | 122,039.0 | 122,170.0 | 120,283.0 | 119,402.0 | 116,940.0 | 116,987.0 | 118,807.0 | ||||||||||||||||||||||||
| Total Liabilities | 158,788.0 | 160,034.0 | 156,703.0 | 151,536.0 | 153,528.0 | 146,294.0 | 146,492.0 | 145,921.0 | 144,194.0 | 142,967.0 | 143,881.0 | 144,852.0 | 143,248.0 | 141,682.0 | 143,349.0 | 139,429.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 22,541.0 | 21,136.0 | 20,155.0 | 18,576.0 | 16,342.0 | 14,384.0 | 12,401.0 | 10,360.0 | 8,196.0 | 7,347.0 | 5,335.0 | 3,938.0 | 1,717.0 | (223.0) | (1,699.0) | (2,207.0) | (2,099.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (835.0) | (848.0) | (881.0) | (908.0) | (989.0) | (857.0) | (889.0) | (917.0) | (926.0) | (964.0) | (949.0) | (957.0) | (1,004.0) | (1,046.0) | (1,263.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.0 | 13.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 55,879.0 | 59,203.0 | 60,477.0 | 61,107.0 | 61,105.0 | 61,741.0 | 64,250.0 | 62,636.0 | 62,074.0 | 64,715.0 | 64,698.0 | 65,750.0 | 66,925.0 | 69,656.0 | 70,150.0 | 70,034.0 | ||||||||||||||||||||||||
| Total Equity | 55,879.0 | 59,203.0 | 60,477.0 | 61,107.0 | 61,105.0 | 61,741.0 | 64,250.0 | 62,636.0 | 62,074.0 | 64,715.0 | 64,698.0 | 65,750.0 | 66,925.0 | 69,656.0 | 70,150.0 | 70,034.0 | 69,976.0 | 69,102.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,238.0 | 5,135.0 | 6,333.0 | 6,408.0 | 8,214.0 | 4,068.0 | 5,851.0 | 5,867.0 | 5,356.0 | 3,619.0 | 78,735.0 | 85,603.0 | 73,250.0 | 70,465.0 | 72,232.0 | 69,494.0 | 69,726.0 | 70,454.0 | 68,741.0 | 70,545.0 | 70,818.0 | 66,409.0 | 62,058.0 | 10,983.0 | 11,431.0 | 12,965.0 | 12,776.0 | 13,069.0 | 15,447.0 | 13,733.0 | 13,721.0 | 13,728.0 | 20,647.0 | 22,186.0 | 22,150.0 | 21,832.0 | 20,870.0 | 20,643.0 | 16,556.0 | 16,772.0 |
| Net debt | (1,282.0) | (463.0) | 3,023.0 | (3,851.0) | (3,789.0) | (1,341.0) | (3,903.0) | (550.0) | (1,352.0) | (1,516.0) | 73,705.0 | 78,956.0 | 68,710.0 | 65,958.0 | 65,344.0 | 66,343.0 | 66,481.0 | 63,823.0 | ||||||||||||||||||||||
| Working Capital | 1,774.0 | (39.0) | (2,598.0) | 4,670.0 | 3,812.0 | (1,770.0) | 1,576.0 | (3,741.0) | (1,268.0) | (1,913.0) | (3,042.0) | (4,332.0) | (4,970.0) | (5,675.0) | (4,935.0) | (3,146.0) | (3,968.0) | |||||||||||||||||||||||
| Book Value | 55,879.0 | 59,203.0 | 60,477.0 | 61,107.0 | 61,105.0 | 61,741.0 | 64,250.0 | 62,636.0 | 62,074.0 | 64,715.0 | 64,698.0 | 65,750.0 | 66,925.0 | 69,656.0 | 70,150.0 | 70,034.0 | 69,976.0 | 69,102.0 | ||||||||||||||||||||||
| Tangible Book Value | 38,642.0 | 41,682.0 | 42,670.0 | 45,209.0 | 45,020.0 | 46,224.0 | 48,473.0 | 46,643.0 | 47,395.0 | 49,863.0 | 49,640.0 | 50,484.0 | 51,446.0 | 53,914.0 | 54,153.0 | 53,660.0 | 53,294.0 | |||||||||||||||||||||||
| 746.0 |
| 943.0 |
| 818.0 |
| 670.0 |
| 624.0 |
| 659.0 |
| 333.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,005.0 |
| 1,576.0 |
| 1,642.0 |
| 1,770.0 |
| 2,496.0 |
| 2,889.0 |
| 1,972.0 |
| 1,737.0 |
| 1,676.0 |
| 1,969.0 |
| 1,929.0 |
| 1,788.0 |
| 1,903.0 |
| 1,817.0 |
| 1,580.0 |
| 1,406.0 |
| 1,537.0 |
| 1,336.0 |
| 1,415.0 |
| 1,263.0 |
| 1,813.0 |
| 1,890.0 |
| 1,019.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,455.0 |
| 20,891.0 |
| 16,772.0 |
| 20,570.0 |
| 18,779.0 |
| 23,885.0 |
| 19,465.0 |
| 9,305.0 |
| 8,458.0 |
| 8,281.0 |
| 7,286.0 |
| 7,091.0 |
| 9,609.0 |
| 8,915.0 |
| 7,449.0 |
| 6,780.0 |
| 15,899.0 |
| 14,217.0 |
| 13,530.0 |
| 14,280.0 |
| 13,344.0 |
| 14,890.0 |
| 12,656.0 |
| 11,657.0 |
| - |
| - |
| - |
| - |
| - |
| 40,276.0 |
| 33,118.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40,006.0 |
| 39,803.0 |
| 39,355.0 |
| 39,752.0 |
| 40,549.0 |
| 41,175.0 |
| 38,567.0 |
| 21,984.0 |
| 22,098.0 |
| 23,359.0 |
| 22,502.0 |
| 22,375.0 |
| 22,308.0 |
| 22,196.0 |
| 21,570.0 |
| 21,423.0 |
| 21,235.0 |
| 20,943.0 |
| 20,574.0 |
| 20,570.0 |
| 20,625.0 |
| 20,000.0 |
| 18,101.0 |
| 16,910.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,188.0 |
| 11,152.0 |
| 11,158.0 |
| 11,117.0 |
| 10,906.0 |
| 1,930.0 |
| 1,930.0 |
| 1,901.0 |
| 1,901.0 |
| 1,901.0 |
| 1,901.0 |
| 1,683.0 |
| 1,683.0 |
| 1,683.0 |
| 1,683.0 |
| 1,683.0 |
| 1,683.0 |
| 1,683.0 |
| 1,683.0 |
| 1,683.0 |
| 1,683.0 |
| 1,683.0 |
| 4,733.0 |
| 5,047.0 |
| 4,600.0 |
| 4,892.0 |
| 5,298.0 |
| 5,660.0 |
| 115.0 |
| 144.0 |
| 198.0 |
| 229.0 |
| 260.0 |
| 291.0 |
| 217.0 |
| 256.0 |
| 296.0 |
| 338.0 |
| 376.0 |
| 431.0 |
| 486.0 |
| 541.0 |
| 594.0 |
| 662.0 |
| 735.0 |
| 31,449.0 |
| 26,959.0 |
| 27,446.0 |
| 27,511.0 |
| 27,793.0 |
| 28,021.0 |
| 27,999.0 |
| 10,933.0 |
| 10,914.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,232.0 |
| 3,052.0 |
| 12,266.0 |
| 12,140.0 |
| 2,779.0 |
| 2,519.0 |
| 1,891.0 |
| 1,799.0 |
| 1,623.0 |
| 1,488.0 |
| 1,311.0 |
| 1,157.0 |
| 912.0 |
| 858.0 |
| 815.0 |
| 768.0 |
| 674.0 |
| 625.0 |
| 582.0 |
| 471.0 |
| 444.0 |
| 351.0 |
| 320.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 210,653.0 |
| 206,563.0 |
| 202,125.0 |
| 204,124.0 |
| 203,332.0 |
| 200,162.0 |
| 192,443.0 |
| 86,921.0 |
| 86,109.0 |
| 72,468.0 |
| 70,182.0 |
| 69,692.0 |
| 72,004.0 |
| 70,563.0 |
| 67,923.0 |
| 67,159.0 |
| 68,048.0 |
| 65,891.0 |
| 64,272.0 |
| 63,968.0 |
| 63,063.0 |
| 62,413.0 |
| 58,473.0 |
| 57,188.0 |
| 3,378.0 |
| 2,096.0 |
| 4,648.0 |
| 4,423.0 |
| 4,579.0 |
| 3,713.0 |
| 25.0 |
| 475.0 |
| 841.0 |
| 783.0 |
| 1,004.0 |
| 3,320.0 |
| 1,612.0 |
| 558.0 |
| 522.0 |
| 7,542.0 |
| 354.0 |
| 325.0 |
| 258.0 |
| 365.0 |
| 182.0 |
| 114.0 |
| 386.0 |
| 856.0 |
| 914.0 |
| 939.0 |
| 972.0 |
| 1,030.0 |
| 1,078.0 |
| 631.0 |
| 608.0 |
| 698.0 |
| 696.0 |
| 722.0 |
| 791.0 |
| 779.0 |
| 790.0 |
| 851.0 |
| 934.0 |
| 986.0 |
| 980.0 |
| 936.0 |
| 895.0 |
| 717.0 |
| 649.0 |
| 574.0 |
| 3,252.0 |
| 3,425.0 |
| 3,077.0 |
| 3,577.0 |
| 3,498.0 |
| 3,868.0 |
| 3,658.0 |
| 2,287.0 |
| 2,232.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,830.0 |
| 1,606.0 |
| 1,589.0 |
| 1,540.0 |
| 1,540.0 |
| 1,386.0 |
| 682.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 959.0 |
| 1,070.0 |
| 939.0 |
| 877.0 |
| 769.0 |
| 810.0 |
| 1,817.0 |
| 1,673.0 |
| 1,883.0 |
| 787.0 |
| 367.0 |
| 359.0 |
| 353.0 |
| 414.0 |
| 396.0 |
| 395.0 |
| 393.0 |
| 405.0 |
| 355.0 |
| 370.0 |
| 425.0 |
| 410.0 |
| 410.0 |
| 558.0 |
| 20,622.0 |
| 21,423.0 |
| 23,499.0 |
| 19,247.0 |
| 21,837.0 |
| 19,495.0 |
| 21,703.0 |
| 19,840.0 |
| 12,506.0 |
| 12,869.0 |
| 10,267.0 |
| 8,572.0 |
| 9,281.0 |
| 12,357.0 |
| 11,515.0 |
| 8,103.0 |
| 8,828.0 |
| 15,285.0 |
| 9,022.0 |
| 8,119.0 |
| 8,752.0 |
| 9,369.0 |
| 9,528.0 |
| 8,843.0 |
| 8,264.0 |
| 30,916.0 |
| 31,187.0 |
| 25,818.0 |
| 26,279.0 |
| 26,515.0 |
| 26,602.0 |
| 26,719.0 |
| 26,658.0 |
| 10,539.0 |
| 10,614.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,410.0 |
| 10,216.0 |
| 10,370.0 |
| 10,391.0 |
| 10,154.0 |
| 9,966.0 |
| 10,373.0 |
| 5,607.0 |
| 5,296.0 |
| 4,472.0 |
| 4,370.0 |
| 4,087.0 |
| 3,813.0 |
| 3,537.0 |
| 5,535.0 |
| 5,188.0 |
| 4,842.0 |
| 4,938.0 |
| 4,648.0 |
| 4,427.0 |
| 4,285.0 |
| 4,061.0 |
| 5,566.0 |
| 5,306.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,818.0 |
| 5,097.0 |
| 5,214.0 |
| 5,229.0 |
| 5,298.0 |
| 5,412.0 |
| 3,577.0 |
| 954.0 |
| 936.0 |
| 967.0 |
| 985.0 |
| 968.0 |
| 933.0 |
| 935.0 |
| 967.0 |
| 971.0 |
| 1,004.0 |
| 1,026.0 |
| 1,007.0 |
| 1,038.0 |
| 1,047.0 |
| 1,067.0 |
| 795.0 |
| 642.0 |
| 119,254.0 |
| 113,962.0 |
| 114,451.0 |
| 114,817.0 |
| 117,460.0 |
| 113,115.0 |
| 108,116.0 |
| 45,626.0 |
| 45,469.0 |
| 37,483.0 |
| 37,255.0 |
| 37,021.0 |
| 36,771.0 |
| 36,489.0 |
| 39,543.0 |
| 38,717.0 |
| 33,800.0 |
| 38,633.0 |
| 38,300.0 |
| 37,821.0 |
| 36,590.0 |
| 36,328.0 |
| 33,378.0 |
| 32,871.0 |
| 140,677.0 |
| 137,461.0 |
| 133,698.0 |
| 136,654.0 |
| 136,955.0 |
| 134,818.0 |
| 127,956.0 |
| 58,132.0 |
| 58,338.0 |
| 47,750.0 |
| 45,827.0 |
| 46,302.0 |
| 49,128.0 |
| 48,004.0 |
| 47,646.0 |
| 47,545.0 |
| 49,085.0 |
| 47,655.0 |
| 46,419.0 |
| 46,573.0 |
| 45,959.0 |
| 45,856.0 |
| 42,221.0 |
| 41,135.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,812.0) |
| (3,234.0) |
| (3,925.0) |
| (4,903.0) |
| (5,836.0) |
| (6,586.0) |
| (8,833.0) |
| (9,584.0) |
| (12,954.0) |
| (13,594.0) |
| (14,389.0) |
| (15,179.0) |
| (16,074.0) |
| (18,781.0) |
| (19,331.0) |
| (19,912.0) |
| (20,610.0) |
| (21,000.0) |
| (21,366.0) |
| (21,591.0) |
| (22,108.0) |
| (22,405.0) |
| (22,543.0) |
| (1,295.0) |
| (1,329.0) |
| (1,365.0) |
| (1,478.0) |
| (1,510.0) |
| (1,545.0) |
| (1,581.0) |
| (1,621.0) |
| (868.0) |
| (1,070.0) |
| (332.0) |
| 0.0 |
| 0.0 |
| 5.0 |
| 8.0 |
| 4.0 |
| 3.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| (1.0) |
| (4.0) |
| (1.0) |
| (1.0) |
| 1.0 |
| 13.0 |
| 14.0 |
| 14.0 |
| 11.0 |
| 11.0 |
| 8.0 |
| 8.0 |
| 6.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69,976.0 |
| 69,102.0 |
| 68,427.0 |
| 67,470.0 |
| 66,377.0 |
| 65,344.0 |
| 64,487.0 |
| 28,789.0 |
| 27,771.0 |
| 24,718.0 |
| 24,355.0 |
| 23,390.0 |
| 22,876.0 |
| 22,559.0 |
| 20,277.0 |
| 19,614.0 |
| 18,963.0 |
| 18,236.0 |
| 17,853.0 |
| 17,395.0 |
| 17,104.0 |
| 16,557.0 |
| 16,252.0 |
| 16,053.0 |
| 68,427.0 |
| 67,470.0 |
| 66,377.0 |
| 65,344.0 |
| 64,487.0 |
| 28,789.0 |
| 27,771.0 |
| 24,718.0 |
| 24,355.0 |
| 23,390.0 |
| 22,876.0 |
| 22,559.0 |
| 20,277.0 |
| 19,614.0 |
| 18,963.0 |
| 18,236.0 |
| 17,853.0 |
| 17,395.0 |
| 17,104.0 |
| 16,557.0 |
| 16,252.0 |
| 16,053.0 |
| 64,686.0 |
| 62,752.0 |
| 64,141.0 |
| 56,024.0 |
| 55,487.0 |
| 9,455.0 |
| 9,778.0 |
| 11,762.0 |
| 12,447.0 |
| 12,854.0 |
| 12,920.0 |
| 12,514.0 |
| 12,982.0 |
| 13,547.0 |
| 13,146.0 |
| 16,686.0 |
| 16,798.0 |
| 16,294.0 |
| 14,298.0 |
| 13,063.0 |
| 13,923.0 |
| 14,130.0 |
| (2,608.0) |
| (2,475.0) |
| (1,267.0) |
| (716.0) |
| 2,182.0 |
| (375.0) |
| (3,201.0) |
| (4,411.0) |
| (1,986.0) |
| (1,286.0) |
| (2,190.0) |
| (2,748.0) |
| (2,600.0) |
| (654.0) |
| (2,048.0) |
| 614.0 |
| 5,195.0 |
| 5,411.0 |
| 5,528.0 |
| 3,975.0 |
| 5,362.0 |
| 3,813.0 |
| 3,393.0 |
| 68,427.0 |
| 67,470.0 |
| 66,377.0 |
| 65,344.0 |
| 64,487.0 |
| 28,789.0 |
| 27,771.0 |
| 24,718.0 |
| 24,355.0 |
| 23,390.0 |
| 22,876.0 |
| 22,559.0 |
| 20,277.0 |
| 19,614.0 |
| 18,963.0 |
| 18,236.0 |
| 17,853.0 |
| 17,395.0 |
| 17,104.0 |
| 16,557.0 |
| 16,252.0 |
| 16,053.0 |
| 52,181.0 |
| 51,192.0 |
| 51,718.0 |
| 50,327.0 |
| 48,929.0 |
| 47,921.0 |
| 26,744.0 |
| 25,697.0 |
| 22,619.0 |
| 22,225.0 |
| 21,229.0 |
| 20,684.0 |
| 20,659.0 |
| 18,338.0 |
| 17,635.0 |
| 16,942.0 |
| 16,177.0 |
| 15,739.0 |
| 15,226.0 |
| 14,880.0 |
| 14,280.0 |
| 13,907.0 |
| 13,635.0 |