| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 3,549.0 | 3,225.0 | 3,311.0 | 3,044.0 | 2,763.0 | 3,200.0 | 2,589.0 | 2,740.0 | 2,483.0 | 2,964.0 | 2,566.0 | 3,439.0 | 4,477.0 | 3,050.0 | ||||||||||||||||||||||||||
| (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 | 3,225.0 | 3,200.0 | 2,964.0 | 3,050.0 | 4,631.0 | 3,107.0 | 2,437.0 | 2,438.0 | 1,656.0 | 1,154.0 | 1,000.0 | 1,199.0 | 1,627.0 | 1,416.0 | 992.0 | 1,319.0 | 1,182.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 1,656.0 | 4,380.0 | 5,611.0 | 6,017.0 | 5,108.0 | 3,461.0 | 2,950.0 | 1,795.0 | 2,813.0 | 2,336.0 | 2,218.0 | 2,342.0 | 2,202.0 | 2,549.0 | 1,943.0 | 1,753.0 | 1,743.0 | |||
| Cash And Short Term Investments | 4,881.0 | 7,580.0 | 8,575.0 | 9,067.0 | 9,739.0 | 6,568.0 | 5,387.0 | 4,233.0 | 4,469.0 | 3,490.0 | 3,218.0 | 3,541.0 | 3,829.0 | 3,965.0 | 2,935.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,963.0 | 1,719.0 | 1,787.0 | 1,895.0 | 1,701.0 | 1,414.0 | 1,074.0 | 1,207.0 | 1,278.0 | 1,267.0 | 1,165.0 | 1,246.0 | 1,203.0 | 1,230.0 | 1,545.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 4,804.0 | 4,527.0 | 3,999.0 | 2,757.0 | 1,910.0 | 1,955.0 | 2,001.0 | 2,217.0 | 1,957.0 | 1,790.0 | 1,691.0 | 1,784.0 | 1,731.0 | 1,757.0 | 1,788.0 | 1,520.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 17,682.0 | 15,254.0 | 13,268.0 | 9,950.0 | 7,858.0 | 5,781.0 | 5,740.0 | 5,425.0 | 4,789.0 | 4,923.0 | 5,465.0 | 6,266.0 | 6,556.0 | 6,891.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 756.0 | 820.0 | 802.0 | 851.0 | 571.0 | 415.0 | 388.0 | 478.0 | 466.0 | 396.0 | 386.0 | 437.0 | 422.0 | 444.0 | 625.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 13,548.0 | 12,846.0 | 10,624.0 | 8,235.0 | 7,241.0 | 6,248.0 | 5,303.0 | 4,319.0 | 3,577.0 | 2,978.0 | 3,120.0 | 3,630.0 | 4,158.0 | 4,186.0 | 4,211.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 14,048.0 | 13,596.0 | 11,223.0 | 8,735.0 | 7,741.0 | 6,798.0 | 5,803.0 | 5,068.0 | 4,077.0 | 3,609.0 | 4,120.0 | 4,631.0 | 5,158.0 | 5,686.0 | 4,593.0 | 0.0 | ||||
| 3,169.0 |
| 3,802.0 |
| 3,505.0 |
| 4,631.0 |
| 5,663.0 |
| 3,649.0 |
| 2,442.0 |
| 3,107.0 |
| 2,822.0 |
| 4,294.0 |
| 2,518.0 |
| 2,437.0 |
| 3,893.0 |
| 3,813.0 |
| 3,720.0 |
| 2,438.0 |
| 1,502.0 |
| 2,919.0 |
| 1,717.0 |
| 1,656.0 |
| 1,296.0 |
| 1,140.0 |
| 1,073.0 |
| 1,154.0 |
| 1,369.0 |
| 1,235.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,554.0 | 1,656.0 | 1,875.0 | 2,315.0 | 2,242.0 | 4,380.0 | 6,163.0 | 6,948.0 | 7,910.0 | 5,611.0 | 6,382.0 | 6,113.0 | 5,068.0 | 6,017.0 | 5,921.0 | 4,585.0 | 6,320.0 | 5,108.0 | 4,119.0 | 3,741.0 | 4,244.0 | 3,461.0 | 2,696.0 | 666.0 | 2,224.0 | 2,950.0 | 1,174.0 | 405.0 | 366.0 | 1,795.0 | 3,611.0 | 2,211.0 | 2,362.0 | 2,813.0 | 2,148.0 | 1,844.0 | 1,976.0 | 2,336.0 | 1,768.0 | 1,304.0 |
| Cash And Short Term Investments | 5,103.0 | 4,881.0 | 5,186.0 | 5,359.0 | 5,005.0 | 7,580.0 | 8,752.0 | 9,688.0 | 10,393.0 | 8,575.0 | 8,948.0 | 9,552.0 | 9,545.0 | 9,067.0 | 9,090.0 | 8,387.0 | 9,825.0 | 9,739.0 | 9,782.0 | 7,390.0 | 6,686.0 | 6,568.0 | 5,518.0 | 4,960.0 | 4,742.0 | 5,387.0 | 5,067.0 | 4,218.0 | 4,086.0 | 4,233.0 | 5,113.0 | 5,130.0 | 4,079.0 | 4,469.0 | 3,444.0 | 2,984.0 | 3,049.0 | 3,490.0 | 3,137.0 | 2,539.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,245.0 | 1,963.0 | 2,062.0 | 1,934.0 | 1,860.0 | 1,719.0 | 1,862.0 | 1,711.0 | 1,671.0 | 1,787.0 | 1,976.0 | 1,956.0 | 1,877.0 | 1,895.0 | 2,040.0 | 2,190.0 | 1,795.0 | 1,701.0 | 1,653.0 | 1,591.0 | 1,584.0 | 1,414.0 | 1,392.0 | 1,176.0 | 1,316.0 | 1,074.0 | 1,342.0 | 1,419.0 | 1,440.0 | 1,207.0 | 1,585.0 | 1,551.0 | 1,454.0 | 1,278.0 | 1,576.0 | 1,469.0 | 1,337.0 | 1,267.0 | 1,447.0 | 1,348.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,695.0 | 4,804.0 | 4,829.0 | 4,812.0 | 4,687.0 | 4,527.0 | 4,296.0 | 4,106.0 | 4,083.0 | 3,999.0 | 3,908.0 | 3,729.0 | 3,288.0 | 2,757.0 | 2,404.0 | 2,199.0 | 2,060.0 | 1,910.0 | 1,863.0 | 1,856.0 | 1,890.0 | 1,955.0 | 2,072.0 | 2,136.0 | 2,003.0 | 2,001.0 | 2,040.0 | 2,079.0 | 2,131.0 | 2,217.0 | 2,116.0 | 2,090.0 | 2,032.0 | 1,957.0 | 1,908.0 | 1,947.0 | 1,843.0 | 1,790.0 | 1,808.0 | 1,876.0 |
| Prepaid Expenses | 1,753.0 | 2,102.0 | 1,799.0 | 2,379.0 | 1,534.0 | 1,200.0 | 962.0 | 1,284.0 | 1,301.0 | 761.0 | 265.0 | 277.0 | 313.0 | 302.0 | 238.0 | 267.0 | 330.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,796.0 | 13,750.0 | 13,876.0 | 14,484.0 | 13,086.0 | 15,026.0 | 15,872.0 | 16,789.0 | 17,448.0 | 15,122.0 | 15,097.0 | 15,514.0 | 15,023.0 | 14,021.0 | 13,772.0 | 13,043.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 17,870.0 | 17,682.0 | 17,314.0 | 16,878.0 | 16,036.0 | 15,254.0 | 15,464.0 | 14,622.0 | 13,739.0 | 13,268.0 | 12,528.0 | 11,664.0 | 10,791.0 | 9,950.0 | 9,491.0 | 8,825.0 | 8,236.0 | 7,858.0 | 6,661.0 | 6,235.0 | 5,967.0 | 5,781.0 | 5,698.0 | 5,741.0 | 5,736.0 | 5,740.0 | 5,683.0 | 5,706.0 | 5,642.0 | 5,425.0 | 5,250.0 | 5,025.0 | 4,907.0 | 4,789.0 | 4,668.0 | 4,656.0 | 4,833.0 | 4,923.0 | 4,982.0 | 5,152.0 |
| Accumulated Depreciation | 5,725.0 | 5,362.0 | 4,966.0 | 4,557.0 | 4,225.0 | 3,907.0 | 3,662.0 | 3,448.0 | 3,297.0 | 3,269.0 | 3,208.0 | 3,139.0 | 3,126.0 | 3,074.0 | 3,006.0 | 2,894.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 12,145.0 | 12,320.0 | 12,348.0 | 12,321.0 | 11,811.0 | 11,347.0 | 11,802.0 | 11,174.0 | 10,442.0 | 9,999.0 | 9,320.0 | 8,525.0 | 7,665.0 | 6,876.0 | 6,485.0 | 5,931.0 | ||||||||||||||||||||||||
| Long Term Investments | 15.0 | 16.0 | 17.0 | 17.0 | 20.0 | 23.0 | 26.0 | 27.0 | 28.0 | 34.0 | 32.0 | 31.0 | 29.0 | 34.0 | 37.0 | 39.0 | 50.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,330.0 | 4,330.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 800.0 | - | - | 579.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 973.0 | 967.0 | 1,089.0 | 1,096.0 | 1,030.0 | 936.0 | 941.0 | 905.0 | 821.0 | 757.0 | 632.0 | 537.0 | 486.0 | 473.0 | 291.0 | 293.0 | 273.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 2,505.0 | 2,656.0 | 2,841.0 | 2,169.0 | 2,965.0 | 3,348.0 | 1,931.0 | 1,421.0 | 1,412.0 | 1,712.0 | 1,923.0 | 1,675.0 | 1,355.0 | 1,135.0 | 799.0 | 716.0 | 718.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 34,393.0 | 34,585.0 | 35,004.0 | 34,933.0 | 33,757.0 | 35,509.0 | 35,321.0 | 35,048.0 | 34,885.0 | 32,348.0 | 31,638.0 | 30,939.0 | 29,220.0 | 27,207.0 | 26,057.0 | 24,723.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 638.0 | 756.0 | 779.0 | 881.0 | 866.0 | 820.0 | 794.0 | 858.0 | 551.0 | 802.0 | 713.0 | 923.0 | 952.0 | 851.0 | 780.0 | 712.0 | 641.0 | 571.0 | 596.0 | 587.0 | 567.0 | 415.0 | 411.0 | 409.0 | 363.0 | 388.0 | 397.0 | 412.0 | 477.0 | 478.0 | 492.0 | 492.0 | 488.0 | 466.0 | 430.0 | 450.0 | 429.0 | 396.0 | 428.0 | 416.0 |
| Short Term Debt | 1,149.0 | 500.0 | 500.0 | 0.0 | 0.0 | 750.0 | 1,049.0 | 1,049.0 | 1,349.0 | 599.0 | 300.0 | 299.0 | 500.0 | 500.0 | 499.0 | 499.0 | 500.0 | 500.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 389.0 | 829.0 | 724.0 | 595.0 | 418.0 | 839.0 | 721.0 | 569.0 | 399.0 | 836.0 | 707.0 | 561.0 | 394.0 | 799.0 | 662.0 | 520.0 | 386.0 | |||||||||||||||||||||||
| Other Current Liabilities | 782.0 | 1,007.0 | 1,036.0 | 963.0 | 921.0 | 1,075.0 | 1,014.0 | 983.0 | 876.0 | 911.0 | 824.0 | 807.0 | 686.0 | 646.0 | 734.0 | 714.0 | 596.0 | |||||||||||||||||||||||
| Total Current Liabilities | 3,096.0 | 3,159.0 | 3,118.0 | 2,492.0 | 2,489.0 | 3,643.0 | 3,686.0 | 3,637.0 | 3,553.0 | 3,320.0 | 2,652.0 | 2,711.0 | 2,904.0 | 2,985.0 | 2,798.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 12,901.0 | 13,548.0 | 13,546.0 | 14,043.0 | 12,848.0 | 12,846.0 | 12,844.0 | 12,842.0 | 12,840.0 | 10,624.0 | 10,922.0 | 10,920.0 | 9,626.0 | 8,235.0 | 7,438.0 | 6,745.0 | 7,242.0 | 7,241.0 | 7,239.0 | 5,752.0 | 6,250.0 | 6,248.0 | 6,247.0 | 6,245.0 | 5,499.0 | 5,303.0 | 5,302.0 | 4,558.0 | 5,057.0 | 4,319.0 | 4,318.0 | 5,066.0 | 3,578.0 | 3,577.0 | 3,084.0 | 3,084.0 | 2,980.0 | 2,978.0 | 2,977.0 | 2,975.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 681.0 | - | - | 478.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 63.0 | 66.0 | 60.0 | 63.0 | 56.0 | 53.0 | 54.0 | 55.0 | 55.0 | 63.0 | 66.0 | 69.0 | 73.0 | 66.0 | 92.0 | 90.0 | 94.0 | |||||||||||||||||||||||
| Pension Obligations | 121.0 | 124.0 | 125.0 | 122.0 | 115.0 | 110.0 | 117.0 | 113.0 | 111.0 | 108.0 | 141.0 | 127.0 | 123.0 | 118.0 | 69.0 | 71.0 | 81.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,434.0 | 1,415.0 | 1,528.0 | 1,810.0 | 1,843.0 | 1,954.0 | 1,352.0 | 1,187.0 | 1,343.0 | 1,336.0 | 1,226.0 | 1,172.0 | 1,251.0 | 1,226.0 | 1,153.0 | 1,165.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 17,615.0 | 18,312.0 | 18,377.0 | 18,530.0 | 17,351.0 | 18,606.0 | 18,053.0 | 17,834.0 | 17,902.0 | 15,451.0 | 15,007.0 | 14,999.0 | 13,977.0 | 12,630.0 | 11,550.0 | 10,631.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 | 1,741.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 52,483.0 | 52,236.0 | 52,369.0 | 52,249.0 | 52,196.0 | 52,262.0 | 52,304.0 | 52,135.0 | 52,199.0 | 52,283.0 | 52,098.0 | 51,522.0 | 50,930.0 | 50,353.0 | 49,519.0 | 48,280.0 | 47,053.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (84.0) | (85.0) | (149.0) | (156.0) | (147.0) | (140.0) | (195.0) | (200.0) | (203.0) | (205.0) | (235.0) | (246.0) | (252.0) | (254.0) | (154.0) | |||||||||||||||||||||||||
| Treasury Stock | 42,084.0 | 42,130.0 | 41,744.0 | 41,676.0 | 41,442.0 | 40,895.0 | 40,395.0 | 40,128.0 | 40,193.0 | 40,284.0 | 40,253.0 | 40,240.0 | 40,192.0 | 40,214.0 | 39,476.0 | 38,532.0 | 37,291.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 16,778.0 | 16,273.0 | 16,627.0 | 16,403.0 | 16,406.0 | 16,903.0 | 17,268.0 | 17,214.0 | 16,983.0 | 16,897.0 | 16,631.0 | 15,940.0 | 15,243.0 | 14,577.0 | 14,507.0 | 14,092.0 | ||||||||||||||||||||||||
| Total Equity | 16,778.0 | 16,273.0 | 16,627.0 | 16,403.0 | 16,406.0 | 16,903.0 | 17,268.0 | 17,214.0 | 16,983.0 | 16,897.0 | 16,631.0 | 15,940.0 | 15,243.0 | 14,577.0 | 14,507.0 | 14,092.0 | 14,017.0 | 13,333.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 14,050.0 | 14,048.0 | 14,046.0 | 14,043.0 | 12,848.0 | 13,596.0 | 13,893.0 | 13,891.0 | 14,189.0 | 11,223.0 | 11,222.0 | 11,219.0 | 10,126.0 | 8,735.0 | 7,937.0 | 7,244.0 | 7,742.0 | 7,741.0 | 7,739.0 | 6,251.0 | 6,250.0 | 6,798.0 | 6,797.0 | 6,796.0 | 6,550.0 | 5,803.0 | 5,801.0 | 5,807.0 | 5,807.0 | 5,068.0 | 5,067.0 | 5,066.0 | 4,078.0 | 4,077.0 | 3,583.0 | 3,583.0 | 3,358.0 | 3,609.0 | 3,611.0 | 3,612.0 |
| Net debt | 8,947.0 | 9,167.0 | 8,860.0 | 8,684.0 | 7,843.0 | 6,016.0 | 5,141.0 | 4,203.0 | 3,796.0 | 2,648.0 | 2,274.0 | 1,667.0 | 581.0 | (332.0) | (1,153.0) | (1,143.0) | (2,083.0) | (1,998.0) | ||||||||||||||||||||||
| Working Capital | 10,700.0 | 10,591.0 | 10,758.0 | 11,992.0 | 10,597.0 | 11,383.0 | 12,186.0 | 13,152.0 | 13,895.0 | 11,802.0 | 12,445.0 | 12,803.0 | 12,119.0 | 11,036.0 | 10,974.0 | 10,483.0 | 11,482.0 | |||||||||||||||||||||||
| Book Value | 16,778.0 | 16,273.0 | 16,627.0 | 16,403.0 | 16,406.0 | 16,903.0 | 17,268.0 | 17,214.0 | 16,983.0 | 16,897.0 | 16,631.0 | 15,940.0 | 15,243.0 | 14,577.0 | 14,507.0 | 14,092.0 | 14,017.0 | 13,333.0 | ||||||||||||||||||||||
| Tangible Book Value | 12,448.0 | 11,943.0 | 12,265.0 | 12,041.0 | 12,044.0 | 12,541.0 | 12,906.0 | 12,852.0 | 12,621.0 | 12,535.0 | 12,269.0 | 11,578.0 | 10,881.0 | 10,215.0 | 10,145.0 | 9,730.0 | 9,655.0 | |||||||||||||||||||||||
| 1,046.0 |
| 1,328.0 |
| 1,183.0 |
| - |
| - |
| 1,494.0 |
| - |
| - |
| 3,072.0 |
| 2,925.0 |
| 2,540.0 |
| 1,328.0 |
| 1,183.0 |
| 1,518.0 |
| 1,277.0 |
| 913.0 |
| - |
| - |
| 1,202.0 |
| 1,375.0 |
| - |
| - |
| Prepaid Expenses | 2,102.0 | 1,200.0 | 761.0 | 302.0 | 335.0 | 302.0 | 299.0 | 440.0 | 1,030.0 | 910.0 | 1,000.0 | 850.0 | 863.0 | 805.0 | 386.0 | 180.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 13,750.0 | 15,026.0 | 15,122.0 | 14,021.0 | 13,685.0 | 10,239.0 | 8,761.0 | 8,097.0 | 8,734.0 | 7,457.0 | 7,074.0 | 7,421.0 | 8,019.0 | 8,230.0 | 7,828.0 | 7,060.0 | 6,114.0 | 5,790.0 | - | - |
| 7,133.0 |
| 6,907.0 |
| 6,705.0 |
| 7,321.0 |
| - |
| - |
| Accumulated Depreciation | 5,362.0 | 3,907.0 | 3,269.0 | 3,074.0 | 2,717.0 | 2,512.0 | 2,437.0 | 2,242.0 | 2,125.0 | 2,411.0 | 2,869.0 | 3,426.0 | 3,157.0 | 2,979.0 | 2,705.0 | 3,227.0 | 3,547.0 | 4,017.0 | - | - |
| Property,Plant & Equipment Net | 12,320.0 | 11,347.0 | 9,999.0 | 6,876.0 | 5,141.0 | 3,269.0 | 3,303.0 | 3,183.0 | 2,664.0 | 2,512.0 | 2,596.0 | 2,840.0 | 3,399.0 | 3,912.0 | 4,428.0 | 3,680.0 | 3,158.0 | 3,304.0 | - | - |
| Long Term Investments | 16.0 | 23.0 | 34.0 | 34.0 | 62.0 | 49.0 | 300.0 | 251.0 | 268.0 | 235.0 | 221.0 | 224.0 | 216.0 | 215.0 | 265.0 | 453.0 | 637.0 | 653.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,330.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,362.0 | 4,452.0 | 924.0 | 926.0 | 840.0 | - | - |
| Intangible Assets | - | - | - | - | - | 152.0 | 340.0 | 628.0 | 946.0 | 1,264.0 | 1,583.0 | 1,902.0 | 2,223.0 | 2,558.0 | 2,900.0 | 76.0 | 124.0 | 91.0 | - | - |
| Operating Lease Right Of Use Assets | 729.0 | 786.0 | 579.0 | 431.0 | 465.0 | 319.0 | 337.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 967.0 | 936.0 | 757.0 | 473.0 | 263.0 | 343.0 | 197.0 | 295.0 | 264.0 | 374.0 | 201.0 | 180.0 | 207.0 | 280.0 | 321.0 | 927.0 | 926.0 | 990.0 | - | - |
| Other Non-Current Assets | 2,656.0 | 3,348.0 | 1,712.0 | 1,135.0 | 748.0 | 770.0 | 468.0 | 140.0 | 86.0 | 79.0 | 62.0 | 233.0 | 264.0 | 254.0 | 57.0 | 45.0 | 51.0 | 56.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 34,585.0 | 35,509.0 | 32,348.0 | 27,207.0 | 24,676.0 | 19,351.0 | 18,018.0 | 17,137.0 | 17,642.0 | 16,431.0 | 16,230.0 | 17,372.0 | 18,938.0 | 20,021.0 | 20,497.0 | 13,401.0 | 12,119.0 | 11,923.0 | - | - |
| 621.0 |
| 503.0 |
| 324.0 |
| - |
| - |
| Short Term Debt | 500.0 | 750.0 | 599.0 | 500.0 | 500.0 | 550.0 | 500.0 | 749.0 | 500.0 | 631.0 | 1,000.0 | 1,001.0 | 1,000.0 | 1,500.0 | 382.0 | 0.0 | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 119.0 | 118.0 | 88.0 | 75.0 | 82.0 | 72.0 | 73.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 829.0 | 839.0 | 836.0 | 799.0 | 775.0 | 767.0 | 714.0 | 724.0 | 722.0 | 710.0 | 664.0 | 651.0 | 651.0 | 881.0 | 795.0 | 622.0 | 570.0 | 1,034.0 | - | - |
| Other Current Liabilities | 1,007.0 | 1,075.0 | 911.0 | 646.0 | 602.0 | 524.0 | 475.0 | 420.0 | 442.0 | 444.0 | 410.0 | 498.0 | 651.0 | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,159.0 | 3,643.0 | 3,320.0 | 2,985.0 | 2,569.0 | 2,390.0 | 2,123.0 | 2,474.0 | 2,258.0 | 2,264.0 | 2,555.0 | 2,658.0 | 2,747.0 | 3,430.0 | 3,499.0 | 1,981.0 | 1,587.0 | 1,532.0 | - | - |
| 0.0 |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 612.0 | 663.0 | 478.0 | 344.0 | 383.0 | 249.0 | 259.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 66.0 | 53.0 | 63.0 | 66.0 | 87.0 | 90.0 | 78.0 | 42.0 | 78.0 | 33.0 | 37.0 | 64.0 | 548.0 | 572.0 | 607.0 | 86.0 | 67.0 | 59.0 | - | - |
| Pension Obligations | 124.0 | 110.0 | 108.0 | 118.0 | 79.0 | 131.0 | 93.0 | 118.0 | 89.0 | 129.0 | 196.0 | 225.0 | 216.0 | 269.0 | 701.0 | 519.0 | (425.0) | - | - | - |
| Other Non-Current Liabilities | 1,415.0 | 1,954.0 | 1,336.0 | 1,226.0 | 1,367.0 | 1,305.0 | 1,514.0 | 1,190.0 | 1,303.0 | 554.0 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 18,312.0 | 18,606.0 | 15,451.0 | 12,630.0 | 11,343.0 | 10,164.0 | 9,111.0 | 8,143.0 | 7,305.0 | 5,958.0 | 6,284.0 | 6,982.0 | 8,131.0 | 9,060.0 | 9,545.0 | 2,964.0 | 2,397.0 | 2,597.0 | - | - |
| 1,740.0 |
| 1,740.0 |
| 1,740.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 52,236.0 | 52,262.0 | 52,283.0 | 50,353.0 | 45,919.0 | 42,051.0 | 39,898.0 | 37,906.0 | 34,662.0 | 33,107.0 | 31,176.0 | 29,653.0 | 28,173.0 | 27,205.0 | 26,278.0 | 24,695.0 | 22,066.0 | 21,168.0 | - | - |
| Accumulated Other Comprehensive Income | (85.0) | (140.0) | (205.0) | (254.0) | (157.0) | (360.0) | (347.0) | (473.0) | (384.0) | (526.0) | (532.0) | (532.0) | (528.0) | (699.0) | (776.0) | (701.0) | (621.0) | (790.0) | - | - |
| Treasury Stock | 42,130.0 | 40,895.0 | 40,284.0 | 40,214.0 | 36,800.0 | 36,578.0 | 34,495.0 | 32,130.0 | 27,458.0 | 25,523.0 | 24,068.0 | 21,840.0 | 19,790.0 | 18,462.0 | 17,485.0 | 16,411.0 | 14,549.0 | 13,814.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 16,273.0 | 16,903.0 | 16,897.0 | 14,577.0 | 13,333.0 | 9,187.0 | 8,907.0 | 8,994.0 | 10,337.0 | 10,473.0 | 9,946.0 | 10,390.0 | 10,807.0 | 10,961.0 | 10,952.0 | 10,437.0 | 9,722.0 | 9,326.0 | - | - |
| Total Equity | 16,273.0 | 16,903.0 | 16,897.0 | 14,577.0 | 13,333.0 | 9,187.0 | 8,907.0 | 8,994.0 | 10,337.0 | 10,473.0 | 9,946.0 | 10,390.0 | 10,807.0 | 10,961.0 | 10,952.0 | 10,437.0 | 9,722.0 | 9,326.0 | - | - |
| - |
| - |
| - |
| - |
| Net debt | 9,167.0 | 6,016.0 | 2,648.0 | (332.0) | (1,998.0) | 230.0 | 416.0 | 835.0 | (392.0) | 119.0 | 902.0 | 1,090.0 | 1,329.0 | 1,721.0 | 1,658.0 | (3,072.0) | - | - | - | - |
| Working Capital | 10,591.0 | 11,383.0 | 11,802.0 | 11,036.0 | 11,116.0 | 7,849.0 | 6,638.0 | 5,623.0 | 6,476.0 | 5,193.0 | 4,519.0 | 4,763.0 | 5,272.0 | 4,800.0 | 4,329.0 | 5,079.0 | 4,527.0 | 4,258.0 | - | - |
| Book Value | 16,273.0 | 16,903.0 | 16,897.0 | 14,577.0 | 13,333.0 | 9,187.0 | 8,907.0 | 8,994.0 | 10,337.0 | 10,473.0 | 9,946.0 | 10,390.0 | 10,807.0 | 10,961.0 | 10,952.0 | 10,437.0 | 9,722.0 | 9,326.0 | - | - |
| Tangible Book Value | 11,943.0 | 12,541.0 | 12,535.0 | 10,215.0 | 8,971.0 | 4,673.0 | 4,205.0 | 4,004.0 | 5,029.0 | 4,847.0 | 4,001.0 | 4,126.0 | 4,222.0 | 4,041.0 | 3,600.0 | 9,437.0 | 8,672.0 | 8,395.0 | - | - |
| 335.0 |
| 287.0 |
| 340.0 |
| 245.0 |
| 302.0 |
| 277.0 |
| 216.0 |
| 249.0 |
| 299.0 |
| 264.0 |
| 240.0 |
| 294.0 |
| 440.0 |
| 654.0 |
| 821.0 |
| 1,025.0 |
| 1,030.0 |
| 1,063.0 |
| 1,111.0 |
| 811.0 |
| 910.0 |
| 789.0 |
| 926.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,010.0 |
| 13,685.0 |
| 13,585.0 |
| 11,177.0 |
| 10,405.0 |
| 10,239.0 |
| 9,259.0 |
| 8,488.0 |
| 8,310.0 |
| 8,761.0 |
| 8,713.0 |
| 7,956.0 |
| 7,951.0 |
| 8,097.0 |
| 9,468.0 |
| 9,592.0 |
| 8,590.0 |
| 8,734.0 |
| 7,991.0 |
| 7,511.0 |
| 7,040.0 |
| 7,457.0 |
| 7,181.0 |
| 6,689.0 |
| 2,797.0 |
| 2,717.0 |
| 2,640.0 |
| 2,557.0 |
| 2,536.0 |
| 2,512.0 |
| 2,508.0 |
| 2,540.0 |
| 2,503.0 |
| 2,437.0 |
| 2,365.0 |
| 2,341.0 |
| 2,324.0 |
| 2,242.0 |
| 2,199.0 |
| 2,170.0 |
| 2,171.0 |
| 2,125.0 |
| 2,101.0 |
| 2,142.0 |
| 2,332.0 |
| 2,411.0 |
| 2,437.0 |
| 2,595.0 |
| 5,439.0 |
| 5,141.0 |
| 4,021.0 |
| 3,678.0 |
| 3,431.0 |
| 3,269.0 |
| 3,190.0 |
| 3,201.0 |
| 3,233.0 |
| 3,303.0 |
| 3,318.0 |
| 3,365.0 |
| 3,318.0 |
| 3,183.0 |
| 3,051.0 |
| 2,855.0 |
| 2,736.0 |
| 2,664.0 |
| 2,567.0 |
| 2,514.0 |
| 2,501.0 |
| 2,512.0 |
| 2,545.0 |
| 2,557.0 |
| 62.0 |
| 73.0 |
| 71.0 |
| 70.0 |
| 49.0 |
| 47.0 |
| 36.0 |
| 34.0 |
| 300.0 |
| 298.0 |
| 300.0 |
| 281.0 |
| 251.0 |
| 278.0 |
| 271.0 |
| 271.0 |
| 268.0 |
| 258.0 |
| 250.0 |
| 241.0 |
| 235.0 |
| 233.0 |
| 224.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 4,362.0 |
| 9.0 |
| 57.0 |
| 105.0 |
| 152.0 |
| 189.0 |
| 240.0 |
| 290.0 |
| 340.0 |
| 390.0 |
| 469.0 |
| 549.0 |
| 628.0 |
| 707.0 |
| 787.0 |
| 866.0 |
| 946.0 |
| 1,025.0 |
| 1,105.0 |
| 1,184.0 |
| 1,264.0 |
| 1,344.0 |
| 1,424.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 351.0 |
| 352.0 |
| 346.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 263.0 |
| 309.0 |
| 326.0 |
| 331.0 |
| 343.0 |
| 299.0 |
| 236.0 |
| 208.0 |
| 197.0 |
| 257.0 |
| 261.0 |
| 290.0 |
| 295.0 |
| 243.0 |
| 205.0 |
| 218.0 |
| 264.0 |
| 414.0 |
| 412.0 |
| 361.0 |
| 374.0 |
| 355.0 |
| 231.0 |
| 748.0 |
| 647.0 |
| 650.0 |
| 657.0 |
| 618.0 |
| 501.0 |
| 518.0 |
| 493.0 |
| 468.0 |
| 471.0 |
| 479.0 |
| 498.0 |
| 140.0 |
| 150.0 |
| 149.0 |
| 147.0 |
| 86.0 |
| 89.0 |
| 71.0 |
| 71.0 |
| 79.0 |
| 82.0 |
| 69.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,276.0 |
| 24,676.0 |
| 23,273.0 |
| 20,603.0 |
| 19,639.0 |
| 19,351.0 |
| 18,207.0 |
| 17,445.0 |
| 17,283.0 |
| 18,018.0 |
| 17,992.0 |
| 17,384.0 |
| 17,443.0 |
| 17,137.0 |
| 18,573.0 |
| 18,527.0 |
| 17,507.0 |
| 17,642.0 |
| 16,929.0 |
| 16,438.0 |
| 15,978.0 |
| 16,431.0 |
| 16,216.0 |
| 15,693.0 |
| 500.0 |
| 499.0 |
| 0.0 |
| 550.0 |
| 550.0 |
| 551.0 |
| 1,051.0 |
| 500.0 |
| 499.0 |
| 1,249.0 |
| 750.0 |
| 749.0 |
| 749.0 |
| 0.0 |
| 500.0 |
| 500.0 |
| 499.0 |
| 499.0 |
| 378.0 |
| 631.0 |
| 634.0 |
| 637.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.0 |
| 73.0 |
| 70.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 775.0 |
| 665.0 |
| 531.0 |
| 388.0 |
| 767.0 |
| 656.0 |
| 505.0 |
| 353.0 |
| 714.0 |
| 609.0 |
| 476.0 |
| 342.0 |
| 724.0 |
| 613.0 |
| 472.0 |
| 344.0 |
| 722.0 |
| 635.0 |
| 489.0 |
| 352.0 |
| 710.0 |
| 647.0 |
| 493.0 |
| 602.0 |
| 551.0 |
| 477.0 |
| 467.0 |
| 524.0 |
| 524.0 |
| 519.0 |
| 552.0 |
| 475.0 |
| 444.0 |
| 422.0 |
| 477.0 |
| 420.0 |
| 424.0 |
| 382.0 |
| 395.0 |
| 442.0 |
| 417.0 |
| 353.0 |
| 366.0 |
| 444.0 |
| 393.0 |
| 387.0 |
| 2,560.0 |
| 2,528.0 |
| 2,569.0 |
| 2,413.0 |
| 2,201.0 |
| 1,700.0 |
| 2,390.0 |
| 2,185.0 |
| 2,163.0 |
| 2,381.0 |
| 2,123.0 |
| 2,007.0 |
| 2,646.0 |
| 2,159.0 |
| 2,474.0 |
| 2,382.0 |
| 1,466.0 |
| 1,860.0 |
| 2,258.0 |
| 2,055.0 |
| 1,877.0 |
| 1,602.0 |
| 2,264.0 |
| 2,170.0 |
| 1,991.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 272.0 |
| 279.0 |
| 276.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.0 |
| 86.0 |
| 87.0 |
| 88.0 |
| 90.0 |
| 69.0 |
| 60.0 |
| 64.0 |
| 78.0 |
| 49.0 |
| 49.0 |
| 43.0 |
| 42.0 |
| 43.0 |
| 50.0 |
| 53.0 |
| 78.0 |
| 38.0 |
| 33.0 |
| 36.0 |
| 33.0 |
| 35.0 |
| 40.0 |
| 79.0 |
| 129.0 |
| 131.0 |
| 130.0 |
| 131.0 |
| 103.0 |
| 99.0 |
| 95.0 |
| 93.0 |
| 123.0 |
| 121.0 |
| 120.0 |
| 118.0 |
| 86.0 |
| 82.0 |
| 92.0 |
| 89.0 |
| 108.0 |
| 101.0 |
| 97.0 |
| 129.0 |
| - |
| - |
| 1,314.0 |
| 1,367.0 |
| 1,255.0 |
| 1,279.0 |
| 1,305.0 |
| 1,305.0 |
| 1,278.0 |
| 1,234.0 |
| 1,510.0 |
| 1,514.0 |
| 1,526.0 |
| 1,524.0 |
| 1,545.0 |
| 1,190.0 |
| 1,228.0 |
| 1,229.0 |
| 1,282.0 |
| 1,303.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,259.0 |
| 11,343.0 |
| 11,122.0 |
| 9,450.0 |
| 9,473.0 |
| 10,164.0 |
| 9,882.0 |
| 9,801.0 |
| 9,549.0 |
| 9,111.0 |
| 9,007.0 |
| 8,898.0 |
| 8,924.0 |
| 8,143.0 |
| 8,057.0 |
| 7,893.0 |
| 6,865.0 |
| 7,305.0 |
| 5,941.0 |
| 5,730.0 |
| 5,339.0 |
| 5,958.0 |
| 5,930.0 |
| 5,731.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,919.0 |
| 44,847.0 |
| 43,846.0 |
| 42,860.0 |
| 42,051.0 |
| 41,305.0 |
| 40,780.0 |
| 40,227.0 |
| 39,898.0 |
| 39,674.0 |
| 38,974.0 |
| 38,396.0 |
| 37,906.0 |
| 37,378.0 |
| 36,413.0 |
| 35,619.0 |
| 34,662.0 |
| 34,935.0 |
| 34,149.0 |
| 33,595.0 |
| 33,107.0 |
| 32,432.0 |
| 31,850.0 |
| (180.0) |
| (153.0) |
| (157.0) |
| (313.0) |
| (323.0) |
| (347.0) |
| (360.0) |
| (335.0) |
| (334.0) |
| (328.0) |
| (347.0) |
| (443.0) |
| (457.0) |
| (465.0) |
| (473.0) |
| (354.0) |
| (371.0) |
| (392.0) |
| (384.0) |
| (505.0) |
| (520.0) |
| (527.0) |
| (526.0) |
| (542.0) |
| (536.0) |
| 36,800.0 |
| 36,687.0 |
| 36,596.0 |
| 36,479.0 |
| 36,578.0 |
| 36,643.0 |
| 36,725.0 |
| 36,002.0 |
| 34,495.0 |
| 34,045.0 |
| 33,775.0 |
| 33,080.0 |
| 32,130.0 |
| 30,167.0 |
| 29,016.0 |
| 28,096.0 |
| 27,458.0 |
| 26,901.0 |
| 26,345.0 |
| 25,767.0 |
| 25,523.0 |
| 25,102.0 |
| 24,774.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,017.0 |
| 13,333.0 |
| 12,151.0 |
| 11,153.0 |
| 10,166.0 |
| 9,187.0 |
| 8,325.0 |
| 7,644.0 |
| 7,734.0 |
| 8,907.0 |
| 8,985.0 |
| 8,486.0 |
| 8,519.0 |
| 8,994.0 |
| 10,516.0 |
| 10,634.0 |
| 10,642.0 |
| 10,337.0 |
| 10,988.0 |
| 10,708.0 |
| 10,639.0 |
| 10,473.0 |
| 10,286.0 |
| 9,962.0 |
| 12,151.0 |
| 11,153.0 |
| 10,166.0 |
| 9,187.0 |
| 8,325.0 |
| 7,644.0 |
| 7,734.0 |
| 8,907.0 |
| 8,985.0 |
| 8,486.0 |
| 8,519.0 |
| 8,994.0 |
| 10,516.0 |
| 10,634.0 |
| 10,642.0 |
| 10,337.0 |
| 10,988.0 |
| 10,708.0 |
| 10,639.0 |
| 10,473.0 |
| 10,286.0 |
| 9,962.0 |
| (2,043.0) |
| (1,139.0) |
| (436.0) |
| 230.0 |
| 1,279.0 |
| 1,836.0 |
| 1,808.0 |
| 416.0 |
| 734.0 |
| 1,589.0 |
| 1,721.0 |
| 835.0 |
| (46.0) |
| (64.0) |
| (1.0) |
| (392.0) |
| 139.0 |
| 599.0 |
| 309.0 |
| 119.0 |
| 474.0 |
| 1,073.0 |
| 11,116.0 |
| 11,172.0 |
| 8,976.0 |
| 8,705.0 |
| 7,849.0 |
| 7,074.0 |
| 6,325.0 |
| 5,929.0 |
| 6,638.0 |
| 6,706.0 |
| 5,310.0 |
| 5,792.0 |
| 5,623.0 |
| 7,086.0 |
| 8,126.0 |
| 6,730.0 |
| 6,476.0 |
| 5,936.0 |
| 5,634.0 |
| 5,438.0 |
| 5,193.0 |
| 5,011.0 |
| 4,698.0 |
| 12,151.0 |
| 11,153.0 |
| 10,166.0 |
| 9,187.0 |
| 8,325.0 |
| 7,644.0 |
| 7,734.0 |
| 8,907.0 |
| 8,985.0 |
| 8,486.0 |
| 8,519.0 |
| 8,994.0 |
| 10,516.0 |
| 10,634.0 |
| 10,642.0 |
| 10,337.0 |
| 10,988.0 |
| 10,708.0 |
| 10,639.0 |
| 10,473.0 |
| 10,286.0 |
| 9,962.0 |
| 8,971.0 |
| 7,780.0 |
| 6,734.0 |
| 5,699.0 |
| 4,673.0 |
| 3,774.0 |
| 3,042.0 |
| 3,082.0 |
| 4,205.0 |
| 4,233.0 |
| 3,655.0 |
| 3,608.0 |
| 4,004.0 |
| 5,447.0 |
| 5,485.0 |
| 5,414.0 |
| 5,029.0 |
| 5,601.0 |
| 5,241.0 |
| 5,093.0 |
| 4,847.0 |
| 4,580.0 |
| 4,176.0 |