| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 16,513.0 | 16,139.0 | 16,398.0 | 16,253.0 | 17,576.0 | 19,384.0 | 6,268.0 | 3,686.0 | 3,368.0 | 3,393.0 | 1,196.9 | 1,905.7 | 845.9 | 201.9 | 255.3 | 99.6 | 69.6 | 9.3 |
| Restricted Cash | 389.0 | 494.0 | 543.0 | 294.0 | 345.0 | 238.0 | 246.0 | 193.0 | 155.0 | 106.0 | 6.0 | 29.3 | 9.4 | 24.3 | 31.5 | 78.5 | - | - |
| Short Term Investments | 27,546.0 | 20,424.0 | 12,696.0 | 5,932.0 | 131.0 | - | - | - | - | - | 16.7 | - | - | - | 25.1 | - | - | |
| Cash And Short Term Investments | 44,059.0 | 36,563.0 | 29,094.0 | 22,185.0 | 17,707.0 | 19,384.0 | 6,268.0 | 3,686.0 | 3,368.0 | 3,393.0 | 1,213.6 | 1,905.7 | 845.9 | 201.9 | 280.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 4,576.0 | 4,418.0 | 3,508.0 | 2,952.0 | 1,913.0 | 1,886.0 | 1,324.0 | 949.0 | 515.4 | 499.1 | 169.0 | 226.6 | 49.1 | 26.8 | 9.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 12,392.0 | 12,017.0 | 13,626.0 | 12,839.0 | 5,757.0 | 4,101.0 | 3,552.0 | 3,113.0 | 2,263.5 | 2,067.5 | 1,277.8 | 953.7 | 340.4 | 268.5 | 50.1 | 45.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | 51,424.0 | 41,782.0 | 32,589.0 | 25,615.0 | 17,864.0 | 14,130.0 | 14,029.0 | 11,751.3 | 6,980.4 | 3,974.5 | 2,121.9 | 878.6 | 609.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 13,371.0 | 12,474.0 | 14,431.0 | 15,255.0 | 10,025.0 | 6,051.0 | 3,771.0 | 3,405.0 | 2,390.3 | 1,860.3 | 916.1 | 777.9 | 304.0 | 303.4 | 56.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 6,584.0 | 5,535.0 | 2,682.0 | 1,029.0 | 4,254.0 | 8,462.0 | 10,402.0 | 8,411.0 | 8,829.0 | 5,892.0 | - | 2,959.8 | 0.0 | 401.5 | 268.3 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 1.0 | 1.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 8,153.0 | 7,878.0 | 4,657.0 | 2,045.0 | 5,342.0 | 10,220.0 | 11,801.0 | 10,633.0 | 9,628.8 | 7,006.7 | - | 2,959.8 | 0.0 | 452.3 | 276.3 | 71.8 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 16,603.0 | 16,513.0 | 18,289.0 | 15,587.0 | 16,352.0 | 16,139.0 | 16,398.0 | 15,932.0 | 15,296.0 | 16,048.0 | 16,253.0 | 19,532.0 | 18,324.0 | 17,505.0 | ||||||||||||||||||||||||||
| - |
| 99.6 |
| 69.6 |
| 9.3 |
| 6.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 7,615.0 | 5,362.0 | 3,388.0 | 2,941.0 | 1,723.0 | 1,346.0 | 959.0 | 366.0 | 268.4 | 194.5 | 115.7 | 76.1 | 27.6 | 8.4 | 9.4 | 10.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 68,642.0 | 58,360.0 | 49,616.0 | 40,917.0 | 27,100.0 | 26,717.0 | 12,103.0 | 8,307.0 | 6,570.5 | 6,259.8 | 2,782.0 | 3,180.1 | 1,265.9 | 524.8 | 372.8 | 235.9 | - | - |
| 330.6 |
| 136.6 |
| - |
| - |
| Accumulated Depreciation | - | 15,588.0 | 12,057.0 | 9,041.0 | 6,731.0 | 5,117.0 | 3,734.0 | 2,699.0 | 1,723.8 | 997.5 | 571.1 | 292.6 | 140.1 | 57.5 | 32.2 | 22.0 | - | - |
| Property,Plant & Equipment Net | - | 35,836.0 | 29,725.0 | 23,548.0 | 18,884.0 | 12,747.0 | 10,396.0 | 11,330.0 | 10,027.5 | 5,983.0 | 3,403.3 | 1,829.3 | 738.5 | 552.2 | 298.4 | 114.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 257.0 | 244.0 | 253.0 | 194.0 | 200.0 | 207.0 | 198.0 | 68.0 | 60.2 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 124.0 | 150.0 | 178.0 | 215.0 | 257.0 | 313.0 | 339.0 | 282.0 | 361.5 | 376.1 | 12.8 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6,027.0 | 5,160.0 | 4,180.0 | 2,563.0 | 2,016.0 | 1,558.0 | 1,218.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6,925.0 | 6,524.0 | 6,733.0 | 328.0 | - | - | - | - | - | - | 18.6 | 18.6 | - | - | - | - | - | - |
| Other Non-Current Assets | 5,045.0 | 4,609.0 | 4,531.0 | 3,865.0 | 2,138.0 | 1,536.0 | 1,470.0 | 572.0 | 273.1 | 216.8 | 46.9 | 43.2 | 23.6 | 22.0 | 22.4 | 22.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 137,806.0 | 122,070.0 | 106,618.0 | 82,338.0 | 62,131.0 | 52,148.0 | 34,309.0 | 29,740.0 | 28,655.4 | 22,664.1 | 8,067.9 | 5,830.7 | 2,416.9 | 1,114.2 | 713.4 | 386.1 | - | - |
| 29.0 |
| - |
| - |
| Short Term Debt | 1,569.0 | 2,343.0 | 1,975.0 | 1,016.0 | 1,088.0 | 1,758.0 | 1,399.0 | 2,222.0 | 799.8 | 1,114.7 | - | - | - | 50.8 | 7.9 | - | - | - |
| Deferred Revenue Current | 3,424.0 | 3,168.0 | 2,864.0 | 1,747.0 | 1,447.0 | 1,458.0 | 1,163.0 | 630.0 | 1,015.3 | 763.1 | 424.0 | 191.7 | 91.9 | 1.9 | 2.3 | 4.6 | - | - |
| Operating Lease Liabilities Current | 954.0 | 807.0 | 672.0 | 485.0 | 368.0 | 286.0 | 228.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,907.0 | 1,532.0 | 1,325.0 | 1,026.0 | 906.0 | 654.0 | 466.0 | 449.0 | 1,731.4 | 1,210.0 | 422.8 | 268.9 | 108.3 | 39.8 | 32.1 | 20.9 | - | - |
| Other Current Liabilities | 1,932.0 | 1,549.0 | 517.0 | 354.0 | 310.0 | 264.0 | 260.0 | 372.0 | 130.6 | 84.5 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 31,714.0 | 28,821.0 | 28,748.0 | 26,709.0 | 19,705.0 | 14,248.0 | 10,667.0 | 9,993.0 | 7,674.7 | 5,827.0 | 2,811.0 | 2,107.2 | 675.2 | 539.1 | 191.3 | 85.6 | - | - |
| 71.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 5,389.0 | 4,603.0 | 3,671.0 | 2,164.0 | 1,671.0 | 1,254.0 | 956.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 3,631.0 | 3,317.0 | 3,251.0 | 2,804.0 | 2,052.0 | 1,284.0 | 1,207.0 | 991.0 | 1,177.8 | 851.8 | 446.1 | 292.3 | 181.2 | 3.1 | 3.1 | 2.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 6.8 | 0.3 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12,860.0 | 10,495.0 | 8,153.0 | 5,330.0 | 3,546.0 | 3,330.0 | 2,691.0 | 2,710.0 | 2,443.0 | 1,891.4 | 365.0 | 154.7 | 58.2 | 25.2 | 14.9 | 12.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 54,941.0 | 48,390.0 | 43,009.0 | 36,440.0 | 30,548.0 | 28,418.0 | 26,199.0 | 23,427.0 | 23,023.0 | 16,750.2 | 6,937.0 | 4,860.8 | 1,749.8 | 989.5 | 489.4 | 179.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | 27,260.0 | - | - | - | - | - | - | 1,806.6 | 1,190.2 | 893.3 | 621.9 | - | - |
| Retained Earnings | 39,003.0 | 35,209.0 | 27,882.0 | 12,885.0 | 329.0 | (5,399.0) | (6,083.0) | (5,318.0) | (4,974.3) | (2,997.2) | (2,322.3) | (1,433.7) | (1,139.6) | (1,065.6) | (669.4) | (415.0) | - | - |
| Accumulated Other Comprehensive Income | 361.0 | (670.0) | (143.0) | (361.0) | 54.0 | 363.0 | (36.0) | (8.0) | 33.3 | (23.7) | (3.6) | (0.0) | - | - | (0.0) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 670.0 | 704.0 | 733.0 | 785.0 | 826.0 | 850.0 | 849.0 | 834.0 | 997.3 | 785.2 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 82,137.0 | 72,913.0 | 62,634.0 | 44,704.0 | 30,189.0 | 22,225.0 | 6,618.0 | 4,923.0 | 4,237.2 | 4,752.9 | 1,083.7 | 911.7 | 667.1 | 124.7 | 224.0 | 207.0 | (253.5) | (199.7) |
| Total Equity | 82,807.0 | 73,617.0 | 63,367.0 | 45,489.0 | 31,015.0 | 23,075.0 | 7,467.0 | 5,757.0 | 5,234.0 | 5,538.0 | 1,083.7 | 911.7 | 667.1 | 124.7 | 224.0 | 207.0 | (253.5) | (199.7) |
| - |
| - |
| Net debt | (35,906.0) | (28,685.0) | (24,437.0) | (20,140.0) | (12,365.0) | (9,164.0) | 5,533.0 | 6,947.0 | 6,260.8 | 3,613.7 | - | 1,054.1 | (845.9) | 250.4 | (4.1) | (27.7) | - | - |
| Working Capital | 36,928.0 | 29,539.0 | 20,868.0 | 14,208.0 | 7,395.0 | 12,469.0 | 1,436.0 | (1,686.0) | (1,104.2) | 432.8 | (29.0) | 1,072.9 | 590.8 | (14.3) | 181.5 | 150.3 | - | - |
| Book Value | 82,137.0 | 72,913.0 | 62,634.0 | 44,704.0 | 30,189.0 | 22,225.0 | 6,618.0 | 4,923.0 | 4,237.2 | 4,752.9 | 1,083.7 | 911.7 | 667.1 | 124.7 | 224.0 | 207.0 | (253.5) | (199.7) |
| Tangible Book Value | 81,756.0 | 72,519.0 | 62,203.0 | 44,295.0 | 29,732.0 | 21,705.0 | 6,081.0 | 4,573.0 | 3,815.5 | 4,376.8 | 1,070.9 | - | - | - | - | - | - | - |
| 17,576.0 |
| 16,065.0 |
| 16,229.0 |
| 17,141.0 |
| 19,384.0 |
| 14,531.0 |
| 8,615.0 |
| 8,080.0 |
| 6,268.0 |
| 5,338.0 |
| 4,955.0 |
| 2,198.0 |
| 3,686.0 |
| 2,967.0 |
| 2,236.4 |
| 2,665.7 |
| 3,368.0 |
| 3,530.0 |
| 3,035.9 |
| 4,006.6 |
| 3,393.2 |
| 3,084.3 |
| 3,246.3 |
| 1,441.8 |
| 1,196.9 |
| 1,426.0 |
| Restricted Cash | 327.0 | 389.0 | 588.0 | 559.0 | 415.0 | 494.0 | 543.0 | 453.0 | 384.0 | 486.0 | 294.0 | 382.0 | 294.0 | 297.0 | 345.0 | 327.0 | 326.0 | 305.0 | 238.0 | 174.0 | 203.0 | 193.0 | 246.0 | 233.0 | 128.0 | 131.0 | 193.0 | 159.0 | 146.8 | 120.2 | 155.0 | 138.2 | 118.4 | 88.9 | 105.5 | - | - | - | - | - |
| Short Term Investments | 28,140.0 | 27,546.0 | 23,358.0 | 21,195.0 | 20,644.0 | 20,424.0 | 12,696.0 | 10,145.0 | 7,779.0 | 6,354.0 | 5,932.0 | 1,575.0 | 591.0 | 508.0 | 131.0 | 30.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 44,743.0 | 44,059.0 | 41,647.0 | 36,782.0 | 36,996.0 | 36,563.0 | 29,094.0 | 26,077.0 | 23,075.0 | 22,402.0 | 22,185.0 | 21,107.0 | 18,915.0 | 18,013.0 | 17,707.0 | 16,095.0 | 16,229.0 | 17,141.0 | 19,384.0 | 14,531.0 | 8,615.0 | 8,080.0 | 6,268.0 | 5,338.0 | 4,955.0 | 2,198.0 | 3,686.0 | 2,967.0 | 2,236.4 | 2,665.7 | 3,368.0 | 3,530.0 | 3,035.9 | 4,006.6 | 3,393.2 | 3,084.3 | 3,246.3 | 1,441.8 | 1,196.9 | 1,426.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,959.0 | 4,576.0 | 4,703.0 | 3,838.0 | 3,782.0 | 4,418.0 | 3,508.0 | 2,520.0 | 3,447.0 | 2,993.0 | 2,952.0 | 2,192.0 | 2,081.0 | 2,311.0 | 1,913.0 | 1,962.0 | 2,129.0 | 1,890.0 | 1,886.0 | 1,757.0 | 1,485.0 | 1,274.0 | 1,324.0 | 1,128.0 | 1,147.1 | 1,046.9 | 949.0 | 1,155.0 | 569.9 | 652.8 | 515.4 | 607.7 | 453.5 | 440.3 | 499.1 | 326.9 | 178.6 | 318.1 | 169.0 | 120.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 14,434.0 | 12,392.0 | 12,276.0 | 14,570.0 | 13,706.0 | 12,017.0 | 13,626.0 | 13,721.0 | 14,356.0 | 14,375.0 | 12,839.0 | 10,327.0 | 8,108.0 | 6,691.0 | 5,757.0 | 5,199.0 | 4,733.0 | 4,132.0 | 4,101.0 | 4,218.0 | 4,018.0 | 4,494.0 | 3,552.0 | 3,581.0 | 3,382.4 | 3,836.9 | 3,113.0 | 3,314.1 | 3,324.6 | 2,565.8 | 2,263.5 | 2,471.4 | 2,438.1 | 2,220.3 | 2,067.5 | 1,604.6 | 1,609.6 | 1,302.0 | 1,277.8 | 1,293.7 |
| Prepaid Expenses | 6,612.0 | 7,615.0 | 6,027.0 | 5,943.0 | 4,905.0 | 5,362.0 | 3,388.0 | 2,708.0 | 2,997.0 | 3,227.0 | 2,941.0 | 2,364.0 | 2,118.0 | 2,035.0 | 1,723.0 | 1,746.0 | 1,602.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 69,748.0 | 68,642.0 | 64,653.0 | 61,133.0 | 59,389.0 | 58,360.0 | 49,616.0 | 45,026.0 | 43,875.0 | 42,997.0 | 40,917.0 | 35,990.0 | 31,222.0 | 29,050.0 | 27,100.0 | 25,002.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 58,390.0 | 56,402.0 | 53,756.0 | 51,424.0 | 41,782.0 | 38,984.0 | 36,871.0 | 34,723.0 | 32,589.0 | 30,247.0 | 28,880.0 | 27,293.0 | 25,615.0 | 23,530.0 | 21,489.0 | 19,257.0 | 17,864.0 | 16,662.0 | 15,439.0 | 14,710.0 | 14,130.0 | 13,718.0 | 13,330.8 | 12,769.5 | 14,029.0 | 13,700.6 | 13,158.1 | 12,511.8 | 11,751.3 | 10,930.0 | 9,736.6 | 8,181.5 | 6,980.4 | 5,221.2 | 4,777.2 | 4,266.1 | 3,974.5 | 3,576.6 |
| Accumulated Depreciation | - | - | 18,983.0 | 17,828.0 | 16,668.0 | 15,588.0 | 12,057.0 | 11,240.0 | 10,482.0 | 9,754.0 | 9,041.0 | 8,321.0 | 7,787.0 | 7,266.0 | 6,731.0 | 6,232.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 39,407.0 | 38,574.0 | 37,088.0 | 35,836.0 | 29,725.0 | 27,744.0 | 26,389.0 | 24,969.0 | 23,548.0 | 21,926.0 | 21,093.0 | 20,027.0 | 18,884.0 | 17,298.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | 257.0 | 258.0 | 248.0 | 244.0 | 253.0 | 250.0 | 263.0 | 195.0 | 194.0 | 191.0 | 196.0 | 200.0 | 200.0 | 201.0 | 203.0 | 206.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | 131.0 | 138.0 | 144.0 | 150.0 | 178.0 | 191.0 | 202.0 | 204.0 | 215.0 | 228.0 | 241.0 | 254.0 | 257.0 | 269.0 | 283.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6,332.0 | 6,027.0 | 5,783.0 | 5,633.0 | 5,330.0 | 5,160.0 | 4,180.0 | 3,637.0 | 3,352.0 | 2,800.0 | 2,563.0 | 2,251.0 | 2,185.0 | 2,181.0 | 2,016.0 | 1,962.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 7,060.0 | 6,925.0 | 6,637.0 | 6,721.0 | 6,687.0 | 6,524.0 | 6,733.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 7,490.0 | 5,045.0 | 5,860.0 | 4,857.0 | 4,942.0 | 4,215.0 | 4,531.0 | 5,497.0 | 5,026.0 | 4,584.0 | 4,193.0 | 3,236.0 | 2,952.0 | 2,634.0 | 2,138.0 | 1,854.0 | 1,626.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 143,724.0 | 137,806.0 | 133,735.0 | 128,567.0 | 125,111.0 | 122,070.0 | 106,618.0 | 93,941.0 | 90,591.0 | 86,833.0 | 82,338.0 | 74,426.0 | 68,513.0 | 66,038.0 | 62,131.0 | 57,834.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14,696.0 | 13,371.0 | 12,819.0 | 13,212.0 | 13,471.0 | 12,474.0 | 14,431.0 | 13,937.0 | 15,273.0 | 15,904.0 | 15,255.0 | 13,897.0 | 11,212.0 | 11,171.0 | 10,025.0 | 8,260.0 | 7,558.0 | 6,648.0 | 6,051.0 | 4,958.0 | 3,638.0 | 3,970.0 | 3,771.0 | 3,468.0 | 3,133.6 | 3,248.8 | 3,405.0 | 3,597.0 | 3,030.5 | 2,603.5 | 2,390.3 | 2,385.8 | 2,359.3 | 2,075.3 | 1,860.3 | 1,606.3 | 1,114.9 | 1,013.5 | 916.1 | 824.9 |
| Short Term Debt | 1,374.0 | 1,569.0 | 1,852.0 | 1,962.0 | 2,164.0 | 2,343.0 | 1,975.0 | 1,552.0 | 1,015.0 | 935.0 | 1,016.0 | 979.0 | 1,057.0 | 1,168.0 | 1,088.0 | 1,207.0 | 1,082.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 3,441.0 | 3,424.0 | 3,756.0 | 3,237.0 | 3,243.0 | 3,168.0 | 2,864.0 | 2,206.0 | 2,176.0 | 1,750.0 | 1,747.0 | 1,928.0 | 1,858.0 | 1,594.0 | 1,447.0 | 1,801.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 988.0 | 954.0 | 921.0 | 892.0 | 842.0 | 807.0 | 672.0 | 613.0 | 549.0 | 509.0 | 485.0 | 426.0 | 413.0 | 399.0 | 368.0 | 343.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,884.0 | 1,907.0 | 1,821.0 | 1,662.0 | 1,612.0 | 1,532.0 | 1,325.0 | 1,192.0 | 1,147.0 | 1,064.0 | 1,026.0 | 980.0 | 1,077.0 | 913.0 | 906.0 | 823.0 | 840.0 | |||||||||||||||||||||||
| Other Current Liabilities | 2,131.0 | 1,932.0 | 1,846.0 | 1,613.0 | 1,352.0 | 1,549.0 | 517.0 | 434.0 | 370.0 | 347.0 | 354.0 | 342.0 | 337.0 | 309.0 | 310.0 | 301.0 | 292.0 | |||||||||||||||||||||||
| Total Current Liabilities | 34,138.0 | 31,714.0 | 31,290.0 | 30,008.0 | 29,753.0 | 28,821.0 | 28,748.0 | 26,640.0 | 27,592.0 | 27,436.0 | 26,709.0 | 24,611.0 | 21,821.0 | 21,455.0 | 19,705.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,645.0 | 6,584.0 | 5,609.0 | 4,994.0 | 5,080.0 | 5,535.0 | 2,682.0 | 2,152.0 | 504.0 | 817.0 | 1,029.0 | 1,418.0 | 2,095.0 | 2,253.0 | 4,254.0 | 5,439.0 | 6,878.0 | 8,019.0 | 8,462.0 | 9,428.0 | 9,247.0 | 9,479.0 | 10,402.0 | 10,096.0 | 9,905.8 | 8,650.0 | 8,411.0 | 8,665.2 | 8,626.1 | 8,219.6 | 8,829.0 | 9,049.7 | 6,755.6 | 6,927.9 | 5,892.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5,673.0 | 5,389.0 | 5,165.0 | 5,022.0 | 4,757.0 | 4,603.0 | 3,671.0 | 3,181.0 | 2,931.0 | 2,389.0 | 2,164.0 | 1,895.0 | 1,822.0 | 1,814.0 | 1,671.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 3,847.0 | 3,631.0 | 3,746.0 | 3,764.0 | 3,610.0 | 3,317.0 | 3,251.0 | 3,059.0 | 3,021.0 | 2,911.0 | 2,804.0 | 2,265.0 | 2,210.0 | 2,185.0 | 2,052.0 | 1,365.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 13,155.0 | 12,860.0 | 12,205.0 | 11,543.0 | 11,038.0 | 10,495.0 | 8,153.0 | 7,321.0 | 6,924.0 | 5,979.0 | 5,330.0 | 4,330.0 | 3,926.0 | 3,839.0 | 3,546.0 | 3,486.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 58,922.0 | 54,941.0 | 53,019.0 | 50,495.0 | 49,693.0 | 48,390.0 | 43,009.0 | 39,446.0 | 38,409.0 | 37,598.0 | 36,440.0 | 33,302.0 | 30,855.0 | 30,632.0 | 30,548.0 | 29,340.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 1.0 | 1.0 | 3.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.2 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 39,480.0 | 39,003.0 | 38,163.0 | 36,790.0 | 35,618.0 | 35,209.0 | 27,882.0 | 19,954.0 | 18,101.0 | 15,398.0 | 12,885.0 | 9,198.0 | 5,908.0 | 3,649.0 | 329.0 | (1,990.0) | (3,608.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 334.0 | 361.0 | 207.0 | 158.0 | (424.0) | (670.0) | (143.0) | (692.0) | (410.0) | (225.0) | (361.0) | (942.0) | (477.0) | (50.0) | 54.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 629.0 | 670.0 | 687.0 | 697.0 | 703.0 | 704.0 | 733.0 | 752.0 | 764.0 | 774.0 | 785.0 | 852.0 | 861.0 | 862.0 | 826.0 | 836.0 | 841.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 84,116.0 | 82,137.0 | 79,970.0 | 77,314.0 | 74,653.0 | 72,913.0 | 62,634.0 | 53,466.0 | 51,130.0 | 48,054.0 | 44,704.0 | 39,851.0 | 36,376.0 | 34,085.0 | 30,189.0 | 27,053.0 | ||||||||||||||||||||||||
| Total Equity | 84,745.0 | 82,807.0 | 80,657.0 | 78,011.0 | 75,356.0 | 73,617.0 | 63,367.0 | 54,218.0 | 51,894.0 | 48,828.0 | 45,489.0 | 40,703.0 | 37,237.0 | 34,947.0 | 31,015.0 | 27,889.0 | 25,645.0 | 23,864.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9,019.0 | 8,153.0 | 7,461.0 | 6,956.0 | 7,244.0 | 7,878.0 | 4,657.0 | 3,704.0 | 1,519.0 | 1,752.0 | 2,045.0 | 2,397.0 | 3,152.0 | 3,421.0 | 5,342.0 | 6,646.0 | 7,960.0 | 9,434.0 | 10,220.0 | 12,194.0 | 12,564.0 | 12,330.0 | 11,801.0 | 11,739.0 | 11,365.7 | 10,002.6 | 10,633.0 | 10,498.6 | 10,465.0 | 9,975.2 | 9,628.8 | 9,425.2 | 7,515.8 | 7,891.7 | 7,006.7 | - | - | - | - | - |
| Net debt | (35,724.0) | (35,906.0) | (34,186.0) | (29,826.0) | (29,752.0) | (28,685.0) | (24,437.0) | (22,373.0) | (21,556.0) | (20,650.0) | (20,140.0) | (18,710.0) | (15,763.0) | (14,592.0) | (12,365.0) | (9,449.0) | (8,269.0) | (7,707.0) | ||||||||||||||||||||||
| Working Capital | 35,610.0 | 36,928.0 | 33,363.0 | 31,125.0 | 29,636.0 | 29,539.0 | 20,868.0 | 18,386.0 | 16,283.0 | 15,561.0 | 14,208.0 | 11,379.0 | 9,401.0 | 7,595.0 | 7,395.0 | 6,951.0 | 8,322.0 | |||||||||||||||||||||||
| Book Value | 84,116.0 | 82,137.0 | 79,970.0 | 77,314.0 | 74,653.0 | 72,913.0 | 62,634.0 | 53,466.0 | 51,130.0 | 48,054.0 | 44,704.0 | 39,851.0 | 36,376.0 | 34,085.0 | 30,189.0 | 27,053.0 | 24,804.0 | 23,017.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | 79,582.0 | 76,918.0 | 74,261.0 | 72,519.0 | 62,203.0 | 53,025.0 | 50,665.0 | 47,655.0 | 44,295.0 | 39,432.0 | 35,939.0 | 33,631.0 | 29,732.0 | 26,583.0 | 24,318.0 | |||||||||||||||||||||||
| 1,542.0 |
| 1,346.0 |
| 1,238.0 |
| 1,218.0 |
| 1,045.0 |
| 959.0 |
| 660.0 |
| 569.7 |
| 464.9 |
| 366.0 |
| 325.2 |
| 422.0 |
| 379.4 |
| 268.4 |
| 321.4 |
| 313.5 |
| 271.7 |
| 194.5 |
| 133.0 |
| 144.7 |
| 153.8 |
| 115.7 |
| 133.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,693.0 |
| 24,705.0 |
| 26,717.0 |
| 21,744.0 |
| 15,336.0 |
| 14,893.0 |
| 12,103.0 |
| 10,940.0 |
| 10,182.0 |
| 7,677.8 |
| 8,307.0 |
| 7,920.5 |
| 6,699.8 |
| 6,383.9 |
| 6,570.5 |
| 7,068.7 |
| 6,359.4 |
| 7,027.9 |
| 6,259.8 |
| 5,172.4 |
| 5,203.7 |
| 3,239.5 |
| 2,782.0 |
| 2,998.8 |
| 5,824.0 |
| 5,389.0 |
| 5,117.0 |
| 4,814.0 |
| 4,430.0 |
| 4,072.0 |
| 3,734.0 |
| 3,528.0 |
| 3,248.3 |
| 2,918.6 |
| 2,699.0 |
| 2,454.3 |
| 2,188.7 |
| 1,992.5 |
| 1,723.8 |
| 1,535.6 |
| 1,337.4 |
| 1,164.9 |
| 997.5 |
| 912.1 |
| 784.0 |
| 673.1 |
| 571.1 |
| 472.8 |
| 15,665.0 |
| 13,868.0 |
| 12,747.0 |
| 11,848.0 |
| 11,009.0 |
| 10,638.0 |
| 10,396.0 |
| 10,190.0 |
| 10,082.5 |
| 9,850.9 |
| 11,330.0 |
| 11,246.3 |
| 10,969.3 |
| 10,519.2 |
| 10,027.5 |
| 9,394.4 |
| 8,399.2 |
| 7,016.6 |
| 5,983.0 |
| 4,309.0 |
| 3,993.3 |
| 3,593.0 |
| 3,403.3 |
| 3,103.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.0 |
| 203.0 |
| 196.0 |
| 193.0 |
| 198.0 |
| 186.0 |
| 153.5 |
| 74.3 |
| 68.0 |
| 65.2 |
| 64.3 |
| 61.3 |
| 60.2 |
| 45.2 |
| 43.8 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.0 |
| 313.0 |
| 318.0 |
| 312.0 |
| 323.0 |
| 339.0 |
| 351.0 |
| 327.4 |
| 273.6 |
| 282.0 |
| 291.5 |
| 300.4 |
| 346.4 |
| 361.5 |
| 372.2 |
| 380.8 |
| 388.6 |
| 376.1 |
| - |
| - |
| - |
| - |
| - |
| 1,734.0 |
| 1,647.0 |
| 1,558.0 |
| 1,375.0 |
| 1,274.0 |
| 1,197.0 |
| 1,218.0 |
| 1,234.0 |
| 1,248.3 |
| 1,253.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,587.0 |
| 1,536.0 |
| 1,436.0 |
| 1,415.0 |
| 1,373.0 |
| 1,470.0 |
| 820.0 |
| 843.0 |
| 801.9 |
| 572.0 |
| 431.8 |
| 419.3 |
| 415.5 |
| 273.1 |
| 231.8 |
| 210.0 |
| 224.5 |
| 216.8 |
| 70.6 |
| 66.7 |
| 67.2 |
| 59.7 |
| 57.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55,146.0 |
| 52,972.0 |
| 52,148.0 |
| 45,691.0 |
| 38,135.0 |
| 37,250.0 |
| 34,309.0 |
| 32,795.0 |
| 31,872.6 |
| 28,912.5 |
| 29,740.0 |
| 29,262.7 |
| 27,910.0 |
| 27,271.4 |
| 28,655.4 |
| 28,107.1 |
| 26,043.7 |
| 25,053.7 |
| 22,664.1 |
| 12,592.4 |
| 11,869.0 |
| 9,191.7 |
| 8,067.9 |
| 7,547.5 |
| 1,415.0 |
| 1,758.0 |
| 2,766.0 |
| 3,317.0 |
| 2,851.0 |
| 1,399.0 |
| 1,643.0 |
| 1,459.8 |
| 1,352.6 |
| 2,222.0 |
| 1,833.5 |
| 1,838.9 |
| 1,755.6 |
| 799.8 |
| 375.5 |
| 760.3 |
| 963.7 |
| 1,114.7 |
| - |
| - |
| - |
| - |
| - |
| 1,693.0 |
| 1,592.0 |
| 1,458.0 |
| 1,258.0 |
| 1,130.0 |
| 1,186.0 |
| 1,163.0 |
| 1,045.0 |
| 883.3 |
| 762.8 |
| 630.0 |
| 570.9 |
| 576.3 |
| 536.5 |
| 1,015.3 |
| 951.7 |
| 913.4 |
| 841.5 |
| 763.1 |
| 625.9 |
| 558.8 |
| 516.6 |
| 424.0 |
| 348.1 |
| 325.0 |
| 309.0 |
| 286.0 |
| 251.0 |
| 233.0 |
| 229.0 |
| 228.0 |
| 223.0 |
| 220.1 |
| 208.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 660.0 |
| 654.0 |
| 502.0 |
| 495.0 |
| 409.0 |
| 466.0 |
| 2,497.0 |
| 2,622.9 |
| 2,277.0 |
| 2,094.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 695.0 |
| 558.2 |
| 438.5 |
| 422.8 |
| 373.9 |
| 273.0 |
| 264.0 |
| 173.0 |
| 179.0 |
| 184.0 |
| 203.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,051.0 |
| 16,371.0 |
| 14,877.0 |
| 14,248.0 |
| 13,302.0 |
| 12,270.0 |
| 11,986.0 |
| 10,667.0 |
| 10,146.0 |
| 9,588.8 |
| 9,242.8 |
| 9,993.0 |
| 9,775.3 |
| 9,141.4 |
| 8,650.4 |
| 7,674.7 |
| 6,468.9 |
| 6,546.4 |
| 6,245.4 |
| 5,827.0 |
| 4,082.4 |
| 3,766.4 |
| 3,187.7 |
| 2,811.0 |
| 2,553.8 |
| 1,629.0 |
| 1,407.0 |
| 1,330.0 |
| 1,254.0 |
| 1,101.0 |
| 1,016.0 |
| 941.0 |
| 956.0 |
| 1,028.0 |
| 1,030.8 |
| 1,000.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,318.0 |
| 1,294.0 |
| 1,284.0 |
| 1,233.0 |
| 1,198.0 |
| 1,199.0 |
| 1,207.0 |
| 1,140.0 |
| 1,182.0 |
| 1,157.3 |
| 991.0 |
| 950.1 |
| 795.8 |
| 818.3 |
| 1,177.8 |
| 1,082.9 |
| 1,035.6 |
| 955.1 |
| 851.8 |
| 581.2 |
| 533.3 |
| 497.0 |
| 446.1 |
| 362.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,336.0 |
| 3,283.0 |
| 3,330.0 |
| 3,049.0 |
| 2,870.0 |
| 2,667.0 |
| 2,691.0 |
| 2,676.0 |
| 2,655.7 |
| 2,475.1 |
| 2,710.0 |
| 2,555.3 |
| 2,607.5 |
| 2,561.9 |
| 2,443.0 |
| 2,382.8 |
| 2,259.5 |
| 2,081.8 |
| 1,891.4 |
| 737.6 |
| 612.3 |
| 426.6 |
| 365.0 |
| 336.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,896.0 |
| 28,507.0 |
| 28,418.0 |
| 28,143.0 |
| 26,754.0 |
| 26,518.0 |
| 26,199.0 |
| 25,313.0 |
| 24,722.1 |
| 22,874.6 |
| 23,427.0 |
| 23,409.1 |
| 22,642.9 |
| 21,551.0 |
| 23,023.0 |
| 21,929.1 |
| 19,459.9 |
| 18,885.4 |
| 16,750.2 |
| 9,900.6 |
| 9,311.5 |
| 8,178.7 |
| 6,937.0 |
| 6,186.7 |
| - |
| 27,260.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4,750.0) |
| (5,399.0) |
| (5,669.0) |
| (6,000.0) |
| (6,104.0) |
| (6,083.0) |
| (6,188.0) |
| (6,331.6) |
| (5,923.3) |
| (5,318.0) |
| (5,457.3) |
| (5,768.8) |
| (5,051.3) |
| (4,974.3) |
| (4,299.0) |
| (3,679.6) |
| (3,343.2) |
| (2,997.2) |
| (2,875.9) |
| (2,897.8) |
| (2,604.6) |
| (2,322.3) |
| (2,001.9) |
| 120.0 |
| 206.0 |
| 143.0 |
| 363.0 |
| 125.0 |
| (40.0) |
| (113.0) |
| (36.0) |
| (120.0) |
| (5.6) |
| (35.0) |
| (8.0) |
| 8.3 |
| 18.5 |
| 82.9 |
| 33.3 |
| 21.3 |
| 11.0 |
| (20.8) |
| (23.7) |
| 25.3 |
| 34.2 |
| 13.6 |
| (3.6) |
| (24.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 847.0 |
| 850.0 |
| 861.0 |
| 869.0 |
| 867.0 |
| 849.0 |
| 842.0 |
| 854.8 |
| 862.0 |
| 834.0 |
| 793.5 |
| 821.2 |
| 863.9 |
| 997.3 |
| 1,063.2 |
| 1,109.0 |
| 809.1 |
| 785.2 |
| - |
| - |
| - |
| - |
| - |
| 24,804.0 |
| 23,017.0 |
| 22,225.0 |
| 16,031.0 |
| 9,855.0 |
| 9,173.0 |
| 6,618.0 |
| 6,040.0 |
| 5,715.4 |
| 4,605.6 |
| 4,923.0 |
| 4,508.8 |
| 3,906.4 |
| 4,450.7 |
| 4,237.2 |
| 4,711.5 |
| 5,105.8 |
| 4,987.7 |
| 4,752.9 |
| 2,680.5 |
| 2,520.3 |
| 970.4 |
| 1,083.7 |
| 1,314.7 |
| 23,075.0 |
| 16,892.0 |
| 10,724.0 |
| 10,040.0 |
| 7,467.0 |
| 6,882.0 |
| 6,569.0 |
| 5,468.0 |
| 5,757.0 |
| 5,302.0 |
| 4,728.0 |
| 5,314.6 |
| 5,235.0 |
| 4,711.5 |
| 5,105.8 |
| 4,987.7 |
| 4,752.9 |
| 2,680.5 |
| 2,520.3 |
| 970.4 |
| 1,083.7 |
| 1,314.7 |
| (9,164.0) |
| (2,337.0) |
| 3,949.0 |
| 4,250.0 |
| 5,533.0 |
| 6,401.0 |
| 6,410.7 |
| 7,804.6 |
| 6,947.0 |
| 7,531.6 |
| 8,228.6 |
| 7,309.5 |
| 6,260.8 |
| 5,895.2 |
| 4,479.9 |
| 3,885.1 |
| 3,613.5 |
| - |
| - |
| - |
| - |
| - |
| 9,828.0 |
| 12,469.0 |
| 8,442.0 |
| 3,066.0 |
| 2,907.0 |
| 1,436.0 |
| 794.0 |
| 593.2 |
| (1,565.0) |
| (1,686.0) |
| (1,854.8) |
| (2,441.6) |
| (2,266.4) |
| (1,104.2) |
| 599.8 |
| (186.9) |
| 782.5 |
| 432.8 |
| 1,090.0 |
| 1,437.3 |
| 51.8 |
| (29.0) |
| 445.0 |
| 22,225.0 |
| 16,031.0 |
| 9,855.0 |
| 9,173.0 |
| 6,618.0 |
| 6,040.0 |
| 5,715.4 |
| 4,605.6 |
| 4,923.0 |
| 4,508.8 |
| 3,906.4 |
| 4,450.7 |
| 4,237.2 |
| 4,711.5 |
| 5,105.8 |
| 4,987.7 |
| 4,752.9 |
| 2,680.5 |
| 2,520.3 |
| 970.4 |
| 1,083.7 |
| 1,314.7 |
| 22,512.0 |
| 21,705.0 |
| 15,510.0 |
| 9,347.0 |
| 8,657.0 |
| 6,081.0 |
| 5,503.0 |
| 5,234.6 |
| 4,257.7 |
| 4,573.0 |
| 4,152.1 |
| 3,541.7 |
| 4,043.0 |
| 3,815.5 |
| 4,294.0 |
| 4,681.1 |
| 4,558.1 |
| 4,376.8 |
| - |
| - |
| - |
| - |
| - |