| (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 | 5,942.0 | 8,769.0 | 6,058.0 | 7,166.0 | 18,283.0 | 11,269.0 | 2,762.0 | 1,694.0 | 1,482.0 | 2,179.0 | 3,006.0 | 2,002.0 | 3,220.0 | 4,770.0 | 6,246.0 | 8,069.0 | 3,042.0 | ||
| Restricted Cash | 0.0 | 11.0 | 31.0 | 45.0 | 37.0 | 255.0 | 0.0 | 0.0 | - | - | - | 44.0 | 31.0 | 65.0 | 40.0 | 37.0 | 128.0 | - | |
| Short Term Investments | 6,298.0 | 5,706.0 | 8,330.0 | 9,248.0 | 123.0 | 414.0 | 2,182.0 | 2,256.0 | 2,316.0 | 2,249.0 | 2,190.0 | 2,382.0 | 1,901.0 | 1,773.0 | 1,516.0 | 611.0 | - | ||
| Cash And Short Term Investments | 12,240.0 | 14,475.0 | 14,388.0 | 16,414.0 | 18,406.0 | 11,683.0 | 4,944.0 | 3,950.0 | 3,798.0 | 4,428.0 | 5,196.0 | 4,384.0 | 5,121.0 | 6,543.0 | 7,762.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,391.0 | 2,163.0 | 1,898.0 | 1,801.0 | 1,663.0 | 1,295.0 | 1,364.0 | 1,426.0 | 1,340.0 | 1,176.0 | 1,128.0 | 1,146.0 | 1,503.0 | 1,338.0 | 1,358.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 7.0 | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 73,586.0 | 68,031.0 | 62,525.0 | - | - | - | 44,707.0 | 40,665.0 | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 4,567.0 | 4,193.0 | 3,835.0 | 3,395.0 | 2,562.0 | 1,595.0 | 2,703.0 | 2,363.0 | 2,196.0 | 2,139.0 | 1,869.0 | 1,882.0 | 2,087.0 | 2,312.0 | 1,998.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 17,170.0 | 21,680.0 | 25,057.0 | 28,283.0 | 30,361.0 | 24,836.0 | 13,145.0 | 12,215.0 | 11,703.0 | 9,918.0 | 9,673.0 | 9,953.0 | 10,171.0 | 10,440.0 | 10,496.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 4.0 | 4.0 | 3.0 | 3.0 | 3.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 21,266.0 | 24,653.0 | 29,075.0 | 31,194.0 | 33,363.0 | 26,747.0 | 14,552.0 | 13,445.0 | 13,268.0 | 10,767.0 | 10,897.0 | 11,266.0 | 11,539.0 | 12,252.0 | 11,682.0 | 13,845.0 | |||
| (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 | 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 | 7,869.0 | 5,942.0 | 6,730.0 | 9,354.0 | 9,370.0 | 8,769.0 | 8,812.0 | 10,864.0 | 8,401.0 | 6,058.0 | 7,478.0 | 9,605.0 | 7,634.0 | 7,166.0 | ||||||||||||||||||||||||||
| 2,039.0 |
| 1,259.0 |
| - |
| - |
| - |
| 8,680.0 |
| 3,042.0 |
| 2,039.0 |
| 1,259.0 |
| 1,613.0 |
| 743.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 671.0 | 673.0 | 640.0 | 689.0 | 745.0 | 635.0 | 814.0 | 733.0 | 1,071.0 | 832.0 | 740.0 | 774.0 | 704.0 | 865.0 | 607.0 | 658.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 16,857.0 | 18,883.0 | 18,487.0 | 20,058.0 | 21,834.0 | 14,800.0 | 8,194.0 | 7,094.0 | 7,133.0 | 7,309.0 | 7,828.0 | 7,547.0 | 8,702.0 | 10,049.0 | 10,997.0 | 12,045.0 | 5,105.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 27,466.0 | 25,123.0 | 22,710.0 | - | - | - | 14,537.0 | 13,266.0 | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 46,121.0 | 42,908.0 | 39,815.0 | - | - | - | 30,170.0 | 27,399.0 | 26,208.0 | 23,318.0 | 21,580.0 | 19,467.0 | 18,047.0 | 17,292.0 | 16,419.0 | 16,945.0 | 9,840.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 103.0 | 88.0 | - | - |
| Equity Method Investments | 273.0 | 241.0 | 230.0 | 188.0 | 171.0 | 139.0 | 126.0 | 144.0 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,523.0 | 4,523.0 | 4,523.0 | 4,523.0 | 4,523.0 | 4,523.0 | 4,523.0 | 4,523.0 | 4,523.0 | 4,523.0 | - | - | - |
| Intangible Assets | 2,655.0 | 2,683.0 | 2,725.0 | 2,762.0 | 2,803.0 | 2,838.0 | 3,009.0 | 3,159.0 | 3,539.0 | 3,632.0 | 4,136.0 | 4,284.0 | 4,436.0 | 4,597.0 | 4,750.0 | 4,917.0 | 2,455.0 | - | - |
| Operating Lease Right Of Use Assets | 4,958.0 | 3,815.0 | 3,914.0 | 3,889.0 | 4,645.0 | 4,537.0 | 4,758.0 | 5,262.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | 0.0 | 91.0 | 659.0 | 131.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | 8,888.0 | 8,963.0 | 9,622.0 | 8,745.0 | 9,489.0 | 9,269.0 | 9,005.0 | 9,513.0 | 11,453.0 | 9,581.0 | 10,063.0 | 10,287.0 | 10,572.0 | 818.0 | 983.0 | - | - |
| Total Non-Current Assets | 59,591.0 | 55,200.0 | 52,617.0 | - | - | - | - | - | - | - | - | - | - | - | 10,572.0 | 10,608.0 | - | - | - |
| Total Assets | 76,448.0 | 74,083.0 | 71,104.0 | 67,358.0 | 68,175.0 | 59,548.0 | 52,611.0 | 49,024.0 | 42,346.0 | 40,140.0 | 40,861.0 | 36,595.0 | 36,812.0 | 37,628.0 | 37,988.0 | 39,598.0 | 18,684.0 | - | - |
| 1,805.0 |
| 803.0 |
| - |
| - |
| Short Term Debt | 4,096.0 | 2,973.0 | 4,018.0 | 2,911.0 | 3,002.0 | 1,911.0 | 1,407.0 | 1,230.0 | 1,565.0 | 849.0 | 1,224.0 | 1,313.0 | 1,368.0 | 1,812.0 | 1,186.0 | 2,411.0 | 545.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 631.0 | 467.0 | 576.0 | 561.0 | 556.0 | 612.0 | 686.0 | 719.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3,900.0 | 3,289.0 | 2,940.0 | 1,971.0 | 2,121.0 | 1,960.0 | 2,271.0 | 2,184.0 | 2,166.0 | 2,307.0 | 2,350.0 | 1,818.0 | 1,696.0 | 1,763.0 | 1,509.0 | 1,470.0 | 701.0 | - | - |
| Other Current Liabilities | 757.0 | 948.0 | 806.0 | 779.0 | 560.0 | 706.0 | 566.0 | 553.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 26,133.0 | 23,314.0 | 22,203.0 | 19,992.0 | 18,304.0 | 12,725.0 | 14,938.0 | 13,839.0 | 12,763.0 | 12,286.0 | 12,414.0 | 12,508.0 | 12,107.0 | 12,818.0 | 11,394.0 | 12,645.0 | 6,473.0 | - | - |
| 11,434.0 |
| 6,378.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 5,417.0 | 4,510.0 | 4,503.0 | 4,459.0 | 5,152.0 | 4,986.0 | 4,946.0 | 5,276.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,463.0 | 1,580.0 | 594.0 | 0.0 | - | 0.0 | 1,736.0 | 828.0 | 204.0 | - | - | 1,000.0 | 1,662.0 | 1,543.0 | 1,603.0 | 1,585.0 | 551.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,478.0 | 1,530.0 | 1,414.0 | 1,369.0 | 1,284.0 | 1,156.0 | 1,024.0 | 1,010.0 | 8,150.0 | 8,455.0 | 9,081.0 | 11,167.0 | 10,797.0 | 1,366.0 | 1,395.0 | 1,333.0 | 1,001.0 | - | - |
| Total Non-Current Liabilities | 35,033.0 | 38,094.0 | 39,577.0 | - | - | - | - | - | - | - | - | - | 10,797.0 | 13,097.0 | 13,364.0 | 12,756.0 | - | - | - |
| Total Liabilities | 61,166.0 | 61,408.0 | 61,780.0 | 60,462.0 | 63,146.0 | 53,588.0 | 41,080.0 | 38,982.0 | 33,558.0 | 31,566.0 | 31,895.0 | 34,199.0 | 33,828.0 | 37,147.0 | 36,182.0 | 37,871.0 | 21,495.0 | - | - |
| 2.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 10,092.0 | 6,880.0 | 3,831.0 | 1,265.0 | 625.0 | 2,626.0 | 9,716.0 | 6,715.0 | 4,549.0 | 3,427.0 | 3,457.0 | (3,883.0) | (5,015.0) | (5,586.0) | (4,863.0) | (5,703.0) | (5,956.0) | - | - |
| Accumulated Other Comprehensive Income | 48.0 | 188.0 | (62.0) | 175.0 | (942.0) | (1,139.0) | (718.0) | (803.0) | (1,147.0) | (829.0) | (831.0) | (1,079.0) | 608.0 | (1,046.0) | (417.0) | 387.0 | 35.0 | 93.0 | - |
| Treasury Stock | - | - | - | 3,534.0 | 3,814.0 | 3,897.0 | 3,599.0 | 1,993.0 | 769.0 | 511.0 | 1,610.0 | 367.0 | 38.0 | 35.0 | 31.0 | 31.0 | 28.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 15,282.0 | 12,675.0 | 9,324.0 | 6,896.0 | 5,029.0 | 5,960.0 | 11,531.0 | 10,042.0 | 8,788.0 | 8,574.0 | 8,966.0 | 2,396.0 | 2,984.0 | 481.0 | 1,806.0 | 1,727.0 | (2,811.0) | (2,321.0) | 2,610.0 |
| Total Equity | 15,282.0 | 12,675.0 | 9,324.0 | 6,896.0 | 5,029.0 | 5,960.0 | 11,531.0 | 10,042.0 | 8,788.0 | 8,574.0 | 8,966.0 | 2,396.0 | 2,984.0 | 481.0 | 1,806.0 | 1,727.0 | (2,811.0) | (2,321.0) | 2,610.0 |
| 6,923.0 |
| - |
| - |
| Net debt | 9,026.0 | 10,178.0 | 14,687.0 | 14,780.0 | 14,957.0 | 15,064.0 | 9,608.0 | 9,495.0 | 9,470.0 | 6,339.0 | 5,701.0 | 6,882.0 | 6,418.0 | 5,709.0 | 3,920.0 | 5,165.0 | 3,881.0 | - | - |
| Working Capital | (9,276.0) | (4,431.0) | (3,716.0) | 66.0 | 3,530.0 | 2,075.0 | (6,744.0) | (6,745.0) | (5,630.0) | (4,977.0) | (4,586.0) | (4,961.0) | (3,405.0) | (2,769.0) | (397.0) | (600.0) | (1,368.0) | - | - |
| Book Value | 15,282.0 | 12,675.0 | 9,324.0 | 6,896.0 | 5,029.0 | 5,960.0 | 11,531.0 | 10,042.0 | 8,788.0 | 8,574.0 | 8,966.0 | 2,396.0 | 2,984.0 | 481.0 | 1,806.0 | 1,727.0 | (2,811.0) | (2,321.0) | 2,610.0 |
| Tangible Book Value | 8,100.0 | 5,465.0 | 2,072.0 | (393.0) | (2,301.0) | (1,405.0) | 3,999.0 | 2,360.0 | 726.0 | 419.0 | 307.0 | (6,411.0) | (5,975.0) | (8,639.0) | (7,467.0) | (7,713.0) | (5,266.0) | - | - |
| 11,258.0 |
| 16,885.0 |
| 18,468.0 |
| 18,283.0 |
| 19,256.0 |
| 20,838.0 |
| 12,666.0 |
| 11,269.0 |
| 13,150.0 |
| 6,505.0 |
| 3,442.0 |
| 2,762.0 |
| 2,959.0 |
| 3,221.0 |
| 1,848.0 |
| 1,694.0 |
| 2,621.0 |
| 2,884.0 |
| 2,404.0 |
| 1,482.0 |
| 1,870.0 |
| 2,371.0 |
| 2,164.0 |
| 2,179.0 |
| 2,630.0 |
| 2,483.0 |
| Restricted Cash | 0.0 | - | 0.0 | 8.0 | 200.0 | - | 36.0 | 30.0 | 40.0 | 31.0 | 392.0 | 38.0 | 173.0 | 45.0 | 61.0 | 43.0 | 41.0 | 37.0 | 254.0 | 254.0 | 254.0 | 255.0 | 76.0 | 34.0 | 0.0 | 0.0 | 4.0 | 0.0 | 0.0 | - | 0.0 | 13.0 | 11.0 | - | 13.0 | 15.0 | - | - | - | - |
| Short Term Investments | 6,298.0 | 6,298.0 | 6,599.0 | 6,262.0 | 5,960.0 | 5,706.0 | 5,352.0 | 4,384.0 | 5,591.0 | 8,330.0 | 9,608.0 | 9,533.0 | 9,522.0 | 9,248.0 | 7,437.0 | 3,190.0 | 211.0 | 123.0 | 166.0 | 230.0 | 309.0 | 414.0 | 552.0 | 958.0 | 1,779.0 | 2,182.0 | 2,167.0 | 2,223.0 | 2,219.0 | 2,256.0 | 2,314.0 | 2,187.0 | 2,071.0 | 2,316.0 | 2,458.0 | 2,278.0 | 2,215.0 | 2,249.0 | 2,226.0 | 2,202.0 |
| Cash And Short Term Investments | 14,167.0 | 12,240.0 | 13,329.0 | 15,616.0 | 15,330.0 | 14,475.0 | 14,164.0 | 15,248.0 | 13,992.0 | 14,388.0 | 17,086.0 | 19,138.0 | 17,156.0 | 16,414.0 | 18,695.0 | 20,075.0 | 18,679.0 | 18,406.0 | 19,422.0 | 21,068.0 | 12,975.0 | 11,683.0 | 13,702.0 | 7,463.0 | 5,221.0 | 4,944.0 | 5,126.0 | 5,444.0 | 4,067.0 | 3,950.0 | 4,935.0 | 5,071.0 | 4,475.0 | 3,798.0 | 4,328.0 | 4,649.0 | 4,379.0 | 4,428.0 | 4,856.0 | 4,685.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,660.0 | 2,391.0 | 2,433.0 | 2,286.0 | 2,288.0 | 2,163.0 | 2,042.0 | 2,376.0 | 2,259.0 | 1,898.0 | 2,193.0 | 2,004.0 | 2,274.0 | 1,801.0 | 2,034.0 | 2,217.0 | 2,062.0 | 1,663.0 | 1,709.0 | 1,793.0 | 1,389.0 | 1,295.0 | 1,171.0 | 857.0 | 792.0 | 1,364.0 | 1,617.0 | 1,762.0 | 1,789.0 | 1,426.0 | 1,752.0 | 1,840.0 | 1,760.0 | 1,340.0 | 1,603.0 | 1,499.0 | 1,429.0 | 1,176.0 | 1,481.0 | 1,450.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 847.0 | 671.0 | 744.0 | 809.0 | 928.0 | 673.0 | 690.0 | 669.0 | 730.0 | 609.0 | 728.0 | 836.0 | 787.0 | 689.0 | 783.0 | 883.0 | 762.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 19,392.0 | 16,857.0 | 18,094.0 | 20,258.0 | 20,148.0 | 18,883.0 | 18,571.0 | 20,003.0 | 18,696.0 | 18,487.0 | 21,912.0 | 23,306.0 | 21,586.0 | 20,058.0 | 22,689.0 | 24,371.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 43,485.0 | 42,612.0 | 42,325.0 | 40,665.0 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 47,071.0 | 46,121.0 | 44,968.0 | 43,896.0 | 43,430.0 | 42,908.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 324.0 | - | 265.0 | 255.0 | 249.0 | - | 235.0 | 231.0 | 230.0 | - | 232.0 | 214.0 | 208.0 | - | 183.0 | 178.0 | 177.0 | |||||||||||||||||||||||
| Goodwill | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | 4,527.0 | ||||||||||||||||||||||
| Intangible Assets | 2,650.0 | 2,655.0 | 2,662.0 | 2,669.0 | 2,676.0 | 2,683.0 | 2,691.0 | 2,699.0 | 2,717.0 | 2,725.0 | 2,735.0 | 2,744.0 | 2,753.0 | 2,762.0 | 2,772.0 | 2,782.0 | 2,792.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 5,740.0 | 4,958.0 | 4,821.0 | 4,517.0 | 4,092.0 | 3,815.0 | 3,782.0 | 3,803.0 | 3,895.0 | 3,914.0 | 3,975.0 | 3,995.0 | 4,019.0 | 3,889.0 | 4,280.0 | 4,440.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 159.0 | 91.0 | 701.0 | 907.0 | 1,032.0 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | 8,607.0 | 8,783.0 | 8,841.0 | 8,888.0 | 8,906.0 | 8,912.0 | 8,975.0 | 8,963.0 | 9,493.0 | 9,717.0 | 9,966.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 61,549.0 | 59,591.0 | 58,219.0 | 56,904.0 | 55,963.0 | 55,200.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 80,941.0 | 76,448.0 | 76,313.0 | 77,163.0 | 76,111.0 | 74,083.0 | 72,640.0 | 73,254.0 | 71,902.0 | 71,104.0 | 73,153.0 | 73,341.0 | 70,417.0 | 67,358.0 | 68,968.0 | 70,381.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5,377.0 | 4,567.0 | 4,636.0 | 4,920.0 | 4,694.0 | 4,193.0 | 4,008.0 | 4,478.0 | 4,344.0 | 3,835.0 | 4,206.0 | 4,172.0 | 3,858.0 | 3,395.0 | 3,534.0 | 3,755.0 | 2,966.0 | 2,562.0 | 2,199.0 | 2,218.0 | 1,838.0 | 1,595.0 | 1,831.0 | 1,725.0 | 2,436.0 | 2,703.0 | 2,848.0 | 3,033.0 | 2,707.0 | 2,363.0 | 2,581.0 | 2,703.0 | 2,399.0 | 2,196.0 | 2,231.0 | 2,225.0 | 2,135.0 | 2,139.0 | 2,138.0 | 2,240.0 |
| Short Term Debt | - | - | - | - | - | - | 3,279.0 | 4,757.0 | 3,958.0 | 4,018.0 | 3,649.0 | 3,580.0 | 3,206.0 | 2,911.0 | 2,955.0 | 3,012.0 | 2,994.0 | 3,002.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 748.0 | 631.0 | 563.0 | 541.0 | 506.0 | 467.0 | 491.0 | 548.0 | 557.0 | 576.0 | 598.0 | 571.0 | 610.0 | 561.0 | 546.0 | 543.0 | ||||||||||||||||||||||||
| Accrued Expenses | 3,071.0 | 3,900.0 | 3,555.0 | 3,211.0 | 2,394.0 | 3,289.0 | 2,802.0 | 2,383.0 | 2,128.0 | 2,940.0 | 3,815.0 | 3,223.0 | 1,970.0 | 1,971.0 | 1,841.0 | 1,943.0 | 2,008.0 | |||||||||||||||||||||||
| Other Current Liabilities | 830.0 | 757.0 | 763.0 | 910.0 | 990.0 | 948.0 | 838.0 | 894.0 | 910.0 | 806.0 | 812.0 | 826.0 | 897.0 | 779.0 | 746.0 | 678.0 | 613.0 | |||||||||||||||||||||||
| Total Current Liabilities | 27,781.0 | 26,133.0 | 27,119.0 | 28,992.0 | 25,798.0 | 23,314.0 | 23,365.0 | 25,855.0 | 24,764.0 | 22,203.0 | 24,756.0 | 25,575.0 | 23,635.0 | 19,992.0 | 21,989.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 22,207.0 | 21,687.0 | 23,059.0 | 25,057.0 | 25,932.0 | 26,713.0 | 27,460.0 | 28,283.0 | 28,490.0 | 29,175.0 | 29,665.0 | 30,361.0 | 31,520.0 | 32,303.0 | 25,849.0 | 24,836.0 | 22,297.0 | 14,318.0 | 13,198.0 | 13,145.0 | 12,900.0 | 12,938.0 | 12,734.0 | 12,215.0 | 12,218.0 | 12,460.0 | 12,166.0 | 11,703.0 | 11,334.0 | 10,668.0 | 11,178.0 | 9,918.0 | 9,612.0 | 9,275.0 |
| Operating Lease Liabilities Non-Current | 6,030.0 | 5,417.0 | 5,331.0 | 5,166.0 | 4,756.0 | 4,510.0 | 4,432.0 | 4,443.0 | 4,517.0 | 4,503.0 | 4,493.0 | 4,607.0 | 4,569.0 | 4,459.0 | 4,803.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2,617.0 | 2,463.0 | 2,206.0 | 1,919.0 | 1,624.0 | 1,580.0 | 1,224.0 | 951.0 | 545.0 | 594.0 | 472.0 | 133.0 | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,518.0 | 1,478.0 | 1,508.0 | 1,515.0 | 1,549.0 | 1,530.0 | 1,500.0 | 1,440.0 | 1,453.0 | 1,414.0 | 1,400.0 | 1,367.0 | 1,386.0 | 1,369.0 | 1,354.0 | 1,297.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 37,284.0 | 35,033.0 | 34,886.0 | 34,798.0 | 37,697.0 | 38,094.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Total Liabilities | 65,065.0 | 61,166.0 | 62,004.0 | 63,790.0 | 63,495.0 | 61,408.0 | 61,203.0 | 62,728.0 | 62,714.0 | 61,780.0 | 64,300.0 | 65,636.0 | 63,749.0 | 60,462.0 | 64,070.0 | 66,417.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 4.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 10,730.0 | 10,092.0 | 9,049.0 | 8,110.0 | 7,137.0 | 6,880.0 | 5,896.0 | 4,986.0 | 3,664.0 | 3,831.0 | 3,232.0 | 2,095.0 | 1,020.0 | 1,265.0 | 421.0 | (515.0) | (844.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 23.0 | 48.0 | 123.0 | 142.0 | 164.0 | 188.0 | (109.0) | (97.0) | (81.0) | (62.0) | 91.0 | 103.0 | 161.0 | 175.0 | (964.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,533.0 | 3,551.0 | 3,552.0 | 3,814.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 15,876.0 | 15,282.0 | 14,309.0 | 13,373.0 | 12,616.0 | 12,675.0 | 11,437.0 | 10,526.0 | 9,188.0 | 9,324.0 | 8,853.0 | 7,705.0 | 6,668.0 | 6,896.0 | 4,898.0 | 3,964.0 | ||||||||||||||||||||||||
| Total Equity | 15,876.0 | 15,282.0 | 14,309.0 | 13,373.0 | 12,616.0 | 12,675.0 | 11,437.0 | 10,526.0 | 9,188.0 | 9,324.0 | 8,853.0 | 7,705.0 | 6,668.0 | 6,896.0 | 4,898.0 | 3,964.0 | 3,624.0 | 5,029.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 25,486.0 | 26,444.0 | 27,017.0 | 29,075.0 | 29,581.0 | 30,293.0 | 30,666.0 | 31,194.0 | 31,445.0 | 32,187.0 | 32,659.0 | 33,363.0 | 33,789.0 | 34,184.0 | 27,632.0 | 26,747.0 | 26,881.0 | 18,772.0 | 17,253.0 | 14,552.0 | 14,143.0 | 14,193.0 | 13,935.0 | 13,445.0 | 13,128.0 | 13,347.0 | 13,821.0 | 13,268.0 | 12,850.0 | 12,104.0 | 11,894.0 | 10,767.0 | 10,581.0 | 10,547.0 |
| Net debt | - | - | - | - | - | - | 11,322.0 | 11,196.0 | 13,025.0 | 14,687.0 | 12,495.0 | 11,155.0 | 13,510.0 | 14,780.0 | 12,750.0 | 12,112.0 | 13,980.0 | 14,957.0 | ||||||||||||||||||||||
| Working Capital | (8,389.0) | (9,276.0) | (9,025.0) | (8,734.0) | (5,650.0) | (4,431.0) | (4,794.0) | (5,852.0) | (6,068.0) | (3,716.0) | (2,844.0) | (2,269.0) | (2,049.0) | 66.0 | 700.0 | 927.0 | 824.0 | |||||||||||||||||||||||
| Book Value | 15,876.0 | 15,282.0 | 14,309.0 | 13,373.0 | 12,616.0 | 12,675.0 | 11,437.0 | 10,526.0 | 9,188.0 | 9,324.0 | 8,853.0 | 7,705.0 | 6,668.0 | 6,896.0 | 4,898.0 | 3,964.0 | 3,624.0 | 5,029.0 | ||||||||||||||||||||||
| Tangible Book Value | 8,699.0 | 8,100.0 | 7,120.0 | 6,177.0 | 5,413.0 | 5,465.0 | 4,219.0 | 3,300.0 | 1,944.0 | 2,072.0 | 1,591.0 | 434.0 | (612.0) | (393.0) | (2,401.0) | (3,345.0) | (3,695.0) | |||||||||||||||||||||||
| 745.0 |
| 717.0 |
| 646.0 |
| 483.0 |
| 635.0 |
| 566.0 |
| 766.0 |
| 822.0 |
| 814.0 |
| 725.0 |
| 708.0 |
| 780.0 |
| 733.0 |
| 973.0 |
| 1,028.0 |
| 1,128.0 |
| 1,071.0 |
| 1,009.0 |
| 1,218.0 |
| 1,016.0 |
| 832.0 |
| 791.0 |
| 911.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,612.0 |
| 21,834.0 |
| 23,057.0 |
| 24,673.0 |
| 16,019.0 |
| 14,800.0 |
| 16,476.0 |
| 10,041.0 |
| 7,905.0 |
| 8,194.0 |
| 8,533.0 |
| 8,910.0 |
| 7,608.0 |
| 7,094.0 |
| 8,671.0 |
| 8,881.0 |
| 8,287.0 |
| 7,133.0 |
| 7,877.0 |
| 8,248.0 |
| 7,724.0 |
| 7,309.0 |
| 7,970.0 |
| 7,844.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,153.0 |
| 13,694.0 |
| 13,739.0 |
| 13,266.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,332.0 |
| 28,918.0 |
| 28,586.0 |
| 27,399.0 |
| 27,308.0 |
| 26,946.0 |
| 26,739.0 |
| 26,208.0 |
| 25,629.0 |
| 25,017.0 |
| 24,241.0 |
| 23,318.0 |
| 22,645.0 |
| 22,388.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.0 |
| 152.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,527.0 |
| 4,527.0 |
| 4,527.0 |
| 4,527.0 |
| 4,527.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 4,523.0 |
| 2,803.0 |
| 2,815.0 |
| 2,827.0 |
| 2,840.0 |
| 2,838.0 |
| 2,852.0 |
| 2,852.0 |
| 2,945.0 |
| 3,009.0 |
| 3,114.0 |
| 3,129.0 |
| 3,144.0 |
| 3,159.0 |
| 3,382.0 |
| 3,399.0 |
| 3,521.0 |
| 3,539.0 |
| 3,558.0 |
| 3,592.0 |
| 3,612.0 |
| 3,632.0 |
| 3,654.0 |
| 3,677.0 |
| 4,579.0 |
| 4,645.0 |
| 4,697.0 |
| 4,421.0 |
| 4,516.0 |
| 4,537.0 |
| 4,544.0 |
| 4,738.0 |
| 4,853.0 |
| 4,758.0 |
| 4,937.0 |
| 4,908.0 |
| 5,065.0 |
| 5,262.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 659.0 |
| 519.0 |
| 647.0 |
| 520.0 |
| 131.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,622.0 |
| 9,412.0 |
| 9,624.0 |
| 9,212.0 |
| 8,745.0 |
| 8,519.0 |
| 8,387.0 |
| 8,486.0 |
| 9,489.0 |
| 9,397.0 |
| 9,414.0 |
| 9,380.0 |
| 9,269.0 |
| 8,858.0 |
| 8,864.0 |
| 8,992.0 |
| 9,005.0 |
| 9,059.0 |
| 9,042.0 |
| 9,480.0 |
| 9,513.0 |
| 9,712.0 |
| 10,244.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69,038.0 |
| 68,175.0 |
| 69,294.0 |
| 71,049.0 |
| 61,662.0 |
| 59,548.0 |
| 61,189.0 |
| 54,901.0 |
| 53,055.0 |
| 52,611.0 |
| 52,199.0 |
| 52,150.0 |
| 50,639.0 |
| 49,024.0 |
| 44,837.0 |
| 44,691.0 |
| 44,018.0 |
| 42,346.0 |
| 42,565.0 |
| 42,307.0 |
| 41,445.0 |
| 40,140.0 |
| 40,327.0 |
| 40,476.0 |
| 2,269.0 |
| 1,881.0 |
| 1,783.0 |
| 1,911.0 |
| 4,584.0 |
| 4,454.0 |
| 4,055.0 |
| 1,407.0 |
| 1,243.0 |
| 1,255.0 |
| 1,201.0 |
| 1,230.0 |
| 910.0 |
| 887.0 |
| 1,655.0 |
| 1,565.0 |
| 1,516.0 |
| 1,436.0 |
| 716.0 |
| 849.0 |
| 969.0 |
| 1,272.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 538.0 |
| 556.0 |
| 569.0 |
| 583.0 |
| 623.0 |
| 612.0 |
| 623.0 |
| 598.0 |
| 688.0 |
| 686.0 |
| 778.0 |
| 637.0 |
| 639.0 |
| 719.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,121.0 |
| 2,207.0 |
| 2,228.0 |
| 2,267.0 |
| 1,960.0 |
| 1,994.0 |
| 1,669.0 |
| 1,647.0 |
| 2,271.0 |
| 2,104.0 |
| 1,871.0 |
| 1,660.0 |
| 2,184.0 |
| 2,004.0 |
| 1,782.0 |
| 1,637.0 |
| 2,166.0 |
| 1,983.0 |
| 1,812.0 |
| 1,569.0 |
| 2,307.0 |
| 2,282.0 |
| 1,969.0 |
| 560.0 |
| 1,083.0 |
| 819.0 |
| 724.0 |
| 724.0 |
| 944.0 |
| 558.0 |
| 538.0 |
| 566.0 |
| 574.0 |
| 604.0 |
| - |
| 553.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,444.0 |
| 21,788.0 |
| 18,304.0 |
| 16,935.0 |
| 18,064.0 |
| 14,167.0 |
| 12,725.0 |
| 15,791.0 |
| 16,395.0 |
| 16,087.0 |
| 14,938.0 |
| 15,691.0 |
| 16,078.0 |
| 15,335.0 |
| 13,839.0 |
| 13,684.0 |
| 14,092.0 |
| 14,183.0 |
| 12,763.0 |
| 13,087.0 |
| 13,596.0 |
| 12,662.0 |
| 12,286.0 |
| 13,253.0 |
| 13,982.0 |
| 4,997.0 |
| 5,143.0 |
| 5,152.0 |
| 5,163.0 |
| 4,920.0 |
| 4,985.0 |
| 4,986.0 |
| 4,943.0 |
| 5,113.0 |
| 5,060.0 |
| 4,946.0 |
| 4,941.0 |
| 5,034.0 |
| 5,145.0 |
| 5,276.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 389.0 |
| 804.0 |
| 1,322.0 |
| 1,736.0 |
| 1,594.0 |
| 1,192.0 |
| 898.0 |
| 828.0 |
| 639.0 |
| 419.0 |
| 250.0 |
| 204.0 |
| 253.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,293.0 |
| 1,284.0 |
| 1,360.0 |
| 1,350.0 |
| 1,298.0 |
| 1,156.0 |
| 1,174.0 |
| 1,430.0 |
| 1,179.0 |
| 1,024.0 |
| 981.0 |
| 980.0 |
| 7,387.0 |
| 1,010.0 |
| 8,350.0 |
| 8,461.0 |
| 8,314.0 |
| 8,150.0 |
| 8,206.0 |
| 8,245.0 |
| 8,320.0 |
| 8,455.0 |
| 8,271.0 |
| 8,695.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65,414.0 |
| 63,146.0 |
| 63,863.0 |
| 66,145.0 |
| 56,456.0 |
| 53,588.0 |
| 54,186.0 |
| 46,384.0 |
| 43,637.0 |
| 41,080.0 |
| 40,898.0 |
| 41,830.0 |
| 40,837.0 |
| 38,982.0 |
| 35,319.0 |
| 36,000.0 |
| 35,630.0 |
| 33,558.0 |
| 33,595.0 |
| 33,453.0 |
| 32,996.0 |
| 31,481.0 |
| 41,125.0 |
| 41,210.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 625.0 |
| 1,271.0 |
| 804.0 |
| 1,239.0 |
| 2,626.0 |
| 4,524.0 |
| 6,365.0 |
| 7,991.0 |
| 9,716.0 |
| 9,075.0 |
| 8,050.0 |
| 6,999.0 |
| 6,715.0 |
| 6,203.0 |
| 5,367.0 |
| 4,684.0 |
| 4,549.0 |
| 4,991.0 |
| 4,354.0 |
| 3,536.0 |
| 3,427.0 |
| 5,323.0 |
| 4,358.0 |
| (944.0) |
| (937.0) |
| (942.0) |
| (1,124.0) |
| (1,114.0) |
| (1,126.0) |
| (1,139.0) |
| (1,009.0) |
| (1,259.0) |
| (771.0) |
| (718.0) |
| (504.0) |
| (807.0) |
| (793.0) |
| (803.0) |
| (1,089.0) |
| (1,102.0) |
| (1,114.0) |
| (1,147.0) |
| (824.0) |
| (844.0) |
| (836.0) |
| (829.0) |
| (798.0) |
| (734.0) |
| 3,814.0 |
| 3,832.0 |
| 3,834.0 |
| 3,897.0 |
| 3,898.0 |
| 3,899.0 |
| 3,901.0 |
| 3,599.0 |
| 3,384.0 |
| 3,022.0 |
| 2,487.0 |
| 1,993.0 |
| 1,753.0 |
| 1,720.0 |
| 1,314.0 |
| 769.0 |
| 1,791.0 |
| 1,236.0 |
| 816.0 |
| 511.0 |
| 4,064.0 |
| 3,809.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,624.0 |
| 5,029.0 |
| 5,431.0 |
| 4,904.0 |
| 5,206.0 |
| 5,960.0 |
| 7,003.0 |
| 8,517.0 |
| 9,418.0 |
| 11,531.0 |
| 11,301.0 |
| 10,320.0 |
| 9,802.0 |
| 10,042.0 |
| 9,518.0 |
| 8,691.0 |
| 8,388.0 |
| 8,788.0 |
| 8,970.0 |
| 8,854.0 |
| 8,449.0 |
| 8,659.0 |
| (798.0) |
| (734.0) |
| 5,431.0 |
| 4,904.0 |
| 5,206.0 |
| 5,960.0 |
| 7,003.0 |
| 8,517.0 |
| 9,418.0 |
| 11,531.0 |
| 11,301.0 |
| 10,320.0 |
| 9,802.0 |
| 10,042.0 |
| 9,518.0 |
| 8,691.0 |
| 8,388.0 |
| 8,788.0 |
| 8,970.0 |
| 8,854.0 |
| 8,449.0 |
| 8,659.0 |
| (798.0) |
| (734.0) |
| 14,367.0 |
| 13,116.0 |
| 14,657.0 |
| 15,064.0 |
| 13,179.0 |
| 11,309.0 |
| 12,032.0 |
| 9,608.0 |
| 9,017.0 |
| 8,749.0 |
| 9,868.0 |
| 9,495.0 |
| 8,193.0 |
| 8,276.0 |
| 9,346.0 |
| 9,470.0 |
| 8,522.0 |
| 7,455.0 |
| 7,515.0 |
| 6,339.0 |
| 5,725.0 |
| 5,862.0 |
| 3,530.0 |
| 6,122.0 |
| 6,609.0 |
| 1,852.0 |
| 2,075.0 |
| 685.0 |
| (6,354.0) |
| (8,182.0) |
| (6,744.0) |
| (7,158.0) |
| (7,168.0) |
| (7,727.0) |
| (6,745.0) |
| (5,013.0) |
| (5,211.0) |
| (5,896.0) |
| (5,630.0) |
| (5,210.0) |
| (5,348.0) |
| (4,938.0) |
| (4,977.0) |
| (5,283.0) |
| (6,138.0) |
| 5,431.0 |
| 4,904.0 |
| 5,206.0 |
| 5,960.0 |
| 7,003.0 |
| 8,517.0 |
| 9,418.0 |
| 11,531.0 |
| 11,301.0 |
| 10,320.0 |
| 9,802.0 |
| 10,042.0 |
| 9,518.0 |
| 8,691.0 |
| 8,388.0 |
| 8,788.0 |
| 8,970.0 |
| 8,854.0 |
| 8,449.0 |
| 8,659.0 |
| (798.0) |
| (734.0) |
| (2,301.0) |
| (1,911.0) |
| (2,450.0) |
| (2,161.0) |
| (1,405.0) |
| (376.0) |
| 1,142.0 |
| 1,950.0 |
| 3,999.0 |
| 3,664.0 |
| 2,668.0 |
| 2,135.0 |
| 2,360.0 |
| 1,613.0 |
| 769.0 |
| 344.0 |
| 726.0 |
| 889.0 |
| 739.0 |
| 314.0 |
| 504.0 |
| (8,975.0) |
| (8,934.0) |