| (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 | 28,001.0 | 24,365.0 | 27,210.0 | 28,596.0 | 30,717.0 | 25,312.0 | 32,400.0 | 26,286.0 | 28,414.0 | 25,427.0 | 38,915.0 | 41,813.0 | 41,913.0 | 23,365.0 | ||||||||||||||||||||||||||
| (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 | 24,365.0 | 25,312.0 | 25,427.0 | 23,365.0 | 21,375.0 | 16,921.0 | 10,985.0 | 10,866.0 | 11,981.0 | 10,430.0 | 10,923.0 | 7,495.0 | 7,276.0 | 8,406.0 | 9,429.0 | 9,123.0 | 9,800.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 3,756.0 | 3,801.0 | 4,201.0 | 4,546.0 | 2,532.0 | 2,860.0 | 3,260.0 | 3,458.0 | 3,509.0 | 2,845.0 | 1,988.0 | 1,741.0 | 1,937.0 | 3,031.0 | 2,577.0 | 2,072.0 | 1,239.0 | |||
| Cash And Short Term Investments | 28,121.0 | 29,113.0 | 29,628.0 | 27,911.0 | 23,907.0 | 19,781.0 | 14,245.0 | 14,324.0 | 15,490.0 | 13,275.0 | 12,911.0 | 9,236.0 | 9,213.0 | 11,437.0 | 12,006.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 23,018.0 | 22,365.0 | 21,276.0 | 17,681.0 | 14,216.0 | 12,870.0 | 11,822.0 | 11,388.0 | 9,568.0 | 8,152.0 | 6,523.0 | 4,252.0 | 3,052.0 | 2,709.0 | 2,294.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 3,300.0 | 3,800.0 | 2,800.0 | 3,500.0 | 2,900.0 | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 72,320.0 | 72,359.0 | 58,263.0 | 54,513.0 | 42,383.0 | 38,648.0 | 36,808.0 | 34,581.0 | 28,835.0 | 25,777.0 | 25,331.0 | 16,007.0 | 14,891.0 | 14,041.0 | 10,656.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 9.0 | 10.0 | 10.0 | 9.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 11.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 78,389.0 | 76,904.0 | 62,537.0 | 57,623.0 | 46,003.0 | 43,467.0 | 40,678.0 | 36,554.0 | 31,692.0 | 32,970.0 | 31,965.0 | 17,406.0 | 16,860.0 | 16,754.0 | 11,638.0 | 11,142.0 | ||||
| 38,845.0 |
| 24,612.0 |
| 25,482.0 |
| 21,375.0 |
| 21,085.0 |
| 19,832.0 |
| 19,955.0 |
| 16,921.0 |
| 17,550.0 |
| 22,327.0 |
| 21,569.0 |
| 10,985.0 |
| 12,363.0 |
| 13,745.0 |
| 12,407.0 |
| 10,866.0 |
| 10,263.0 |
| 18,368.0 |
| 18,243.0 |
| 11,981.0 |
| 16,269.0 |
| 14,582.0 |
| 16,142.0 |
| 10,430.0 |
| 12,796.0 |
| 8,217.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 3,228.0 | 3,756.0 | 3,404.0 | 3,424.0 | 3,574.0 | 3,801.0 | 4,734.0 | 5,037.0 | 4,296.0 | 4,201.0 | 5,182.0 | 4,466.0 | 4,584.0 | 4,546.0 | 3,682.0 | 3,352.0 | 2,914.0 | 2,532.0 | 2,786.0 | 2,729.0 | 2,962.0 | 2,860.0 | 3,259.0 | 3,266.0 | 2,876.0 | 3,260.0 | 3,455.0 | 3,524.0 | 3,303.0 | 3,458.0 | 3,586.0 | 3,492.0 | 3,798.0 | 3,509.0 | 3,525.0 | 3,388.0 | 3,210.0 | 2,845.0 | 2,871.0 | 2,757.0 |
| Cash And Short Term Investments | 31,229.0 | 28,121.0 | 30,614.0 | 32,020.0 | 34,291.0 | 29,113.0 | 37,134.0 | 31,323.0 | 32,710.0 | 29,628.0 | 44,097.0 | 46,279.0 | 46,497.0 | 27,911.0 | 42,527.0 | 27,964.0 | 28,396.0 | 23,907.0 | 23,871.0 | 22,561.0 | 22,917.0 | 19,781.0 | 20,809.0 | 25,593.0 | 24,445.0 | 14,245.0 | 15,818.0 | 17,269.0 | 15,710.0 | 14,324.0 | 13,849.0 | 21,860.0 | 22,041.0 | 15,490.0 | 19,794.0 | 17,970.0 | 19,352.0 | 13,275.0 | 15,667.0 | 10,974.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 26,587.0 | 23,018.0 | 22,672.0 | 24,142.0 | 26,936.0 | 22,365.0 | 20,024.0 | 23,115.0 | 27,197.0 | 21,276.0 | 20,673.0 | 17,952.0 | 22,414.0 | 17,681.0 | 17,047.0 | 18,718.0 | 18,871.0 | 14,216.0 | 14,152.0 | 14,587.0 | 15,980.0 | 12,870.0 | 12,171.0 | 12,546.0 | 14,613.0 | 11,822.0 | 10,964.0 | 9,741.0 | 12,826.0 | 11,388.0 | 10,992.0 | 10,874.0 | 11,512.0 | 9,568.0 | 8,638.0 | 10,538.0 | 9,595.0 | 8,152.0 | 7,347.0 | 9,346.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 8,723.0 | 9,746.0 | 9,019.0 | 8,955.0 | 9,036.0 | 8,212.0 | 7,639.0 | 7,424.0 | 6,132.0 | 6,084.0 | 5,767.0 | 5,884.0 | 6,451.0 | 6,621.0 | 5,657.0 | 5,218.0 | 5,613.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 91,127.0 | 90,582.0 | 95,067.0 | 93,699.0 | 96,285.0 | 85,779.0 | 92,258.0 | 92,038.0 | 88,942.0 | 78,437.0 | 91,905.0 | 89,869.0 | 93,895.0 | 69,069.0 | 82,937.0 | 68,356.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 10,667.0 | 10,762.0 | 11,104.0 | 10,923.0 | 10,734.0 | 10,553.0 | 10,139.0 | 9,801.0 | 10,429.0 | 11,450.0 | 11,070.0 | 10,926.0 | 10,637.0 | 10,128.0 | 9,469.0 | 9,421.0 | ||||||||||||||||||||||||
| Long Term Investments | 56,788.0 | 54,251.0 | 52,996.0 | 52,466.0 | 51,863.0 | 52,354.0 | 48,689.0 | 46,113.0 | 45,928.0 | 47,609.0 | 45,474.0 | 45,988.0 | 46,884.0 | 43,728.0 | 41,557.0 | 42,427.0 | 42,353.0 | |||||||||||||||||||||||
| Equity Method Investments | 3,900.0 | 3,800.0 | 3,500.0 | 3,400.0 | 3,400.0 | 3,800.0 | 1,800.0 | 1,700.0 | 1,400.0 | 1,400.0 | 1,400.0 | 1,400.0 | 1,500.0 | 1,500.0 | 1,600.0 | 1,700.0 | ||||||||||||||||||||||||
| Goodwill | 110,512.0 | 110,499.0 | 110,340.0 | 107,677.0 | 107,566.0 | 106,734.0 | 105,978.0 | 105,436.0 | 105,664.0 | 103,732.0 | 101,703.0 | 101,669.0 | 100,406.0 | 93,352.0 | 83,904.0 | 84,159.0 | 77,548.0 | 75,795.0 | ||||||||||||||||||||||
| Intangible Assets | 20,093.0 | 20,474.0 | 22,785.0 | 22,510.0 | 22,947.0 | 23,268.0 | 23,594.0 | 14,729.0 | 15,543.0 | 15,194.0 | 15,200.0 | 15,643.0 | 16,165.0 | 14,401.0 | 10,785.0 | 11,285.0 | 9,918.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 23,457.0 | 23,013.0 | 22,977.0 | 21,298.0 | 20,395.0 | 19,590.0 | 18,651.0 | 17,939.0 | 17,704.0 | 17,298.0 | 16,711.0 | 16,069.0 | 15,692.0 | 15,027.0 | 14,412.0 | 14,524.0 | ||||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 312,644.0 | 309,581.0 | 315,269.0 | 308,573.0 | 309,790.0 | 298,278.0 | 299,309.0 | 286,056.0 | 284,210.0 | 273,720.0 | 282,063.0 | 280,164.0 | 283,679.0 | 245,705.0 | 243,064.0 | 230,172.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 6,477.0 | 6,069.0 | 7,737.0 | 5,698.0 | 9,986.0 | 4,545.0 | 3,909.0 | 11,371.0 | 9,787.0 | 4,274.0 | 5,290.0 | 6,321.0 | 9,931.0 | 3,110.0 | 3,229.0 | 5,592.0 | 6,697.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 3,419.0 | 3,413.0 | 3,366.0 | 3,032.0 | 3,296.0 | 3,317.0 | 3,320.0 | 2,572.0 | 3,206.0 | 3,355.0 | 15,311.0 | 14,852.0 | 14,487.0 | 3,075.0 | 12,847.0 | 2,212.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 25,938.0 | 28,046.0 | 28,209.0 | 29,294.0 | 29,487.0 | 27,346.0 | 27,305.0 | 27,294.0 | 26,668.0 | 27,072.0 | 29,622.0 | 30,345.0 | 30,399.0 | 26,281.0 | 28,563.0 | 26,771.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 114,124.0 | 114,897.0 | 115,526.0 | 110,781.0 | 113,471.0 | 103,769.0 | 101,565.0 | 104,670.0 | 104,431.0 | 99,054.0 | 114,179.0 | 112,981.0 | 116,482.0 | 89,237.0 | 100,935.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 71,440.0 | 72,320.0 | 72,399.0 | 73,495.0 | 71,285.0 | 72,359.0 | 74,101.0 | 63,727.0 | 63,850.0 | 58,263.0 | 58,079.0 | 59,268.0 | 60,657.0 | 54,513.0 | 45,438.0 | 45,799.0 | 40,796.0 | 42,383.0 | 43,345.0 | 44,348.0 | 37,420.0 | 38,648.0 | 39,895.0 | 39,901.0 | 35,779.0 | 36,808.0 | 38,507.0 | 34,473.0 | 34,419.0 | 34,581.0 | 32,053.0 | 32,096.0 | 28,206.0 | 28,835.0 | 24,723.0 | 26,197.0 | 26,154.0 | 25,777.0 | 26,022.0 | 26,834.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 2,864.0 | 2,421.0 | 3,162.0 | 3,804.0 | 3,902.0 | 3,620.0 | 4,014.0 | 3,631.0 | 4,167.0 | 3,021.0 | 2,210.0 | 2,498.0 | 2,834.0 | 2,769.0 | 1,659.0 | 2,581.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 18,897.0 | 18,245.0 | 18,369.0 | 15,709.0 | 15,963.0 | 15,939.0 | 15,174.0 | 14,794.0 | 14,844.0 | 14,463.0 | 13,615.0 | 13,261.0 | 13,084.0 | 12,839.0 | 12,111.0 | 11,967.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 207,325.0 | 207,883.0 | 209,456.0 | 203,789.0 | 204,621.0 | 195,687.0 | 194,854.0 | 186,822.0 | 187,292.0 | 174,801.0 | 188,083.0 | 188,008.0 | 193,057.0 | 159,358.0 | 160,143.0 | 149,045.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 9.0 | 9.0 | 9.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 |
| Additional Paid In Capital | 556.0 | 559.0 | 394.0 | - | - | 0.0 | 461.0 | 373.0 | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 99,878.0 | 95,603.0 | 97,595.0 | 97,250.0 | 97,934.0 | 96,036.0 | 96,518.0 | 92,400.0 | 90,118.0 | 95,774.0 | 93,173.0 | 89,994.0 | 88,852.0 | 86,156.0 | 83,722.0 | 80,540.0 | 78,782.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,562.0) | (2,061.0) | (2,211.0) | (2,535.0) | (2,905.0) | (3,387.0) | (2,453.0) | (3,423.0) | (3,439.0) | (7,027.0) | (8,688.0) | (7,650.0) | (7,549.0) | (8,393.0) | (9,086.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 6,014.0 | 5,980.0 | 5,782.0 | 5,745.0 | 5,773.0 | 5,610.0 | 5,346.0 | 5,317.0 | 5,682.0 | 5,665.0 | 5,070.0 | 5,015.0 | 4,509.0 | 3,678.0 | 3,418.0 | 3,385.0 | 3,362.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 103,895.0 | 100,090.0 | 101,569.0 | 100,469.0 | 100,811.0 | 98,268.0 | 99,881.0 | 94,676.0 | 92,370.0 | 94,421.0 | 89,564.0 | 87,368.0 | 85,821.0 | 81,450.0 | 78,064.0 | 76,205.0 | ||||||||||||||||||||||||
| Total Equity | 103,895.0 | 100,090.0 | 101,569.0 | 100,469.0 | 100,811.0 | 98,268.0 | 99,881.0 | 94,676.0 | 92,370.0 | 94,421.0 | 89,564.0 | 87,368.0 | 85,821.0 | 81,450.0 | 78,064.0 | 76,205.0 | 76,128.0 | 75,045.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 77,917.0 | 78,389.0 | 80,136.0 | 79,193.0 | 81,271.0 | 76,904.0 | 78,010.0 | 75,098.0 | 73,637.0 | 62,537.0 | 63,369.0 | 65,589.0 | 70,588.0 | 57,623.0 | 48,667.0 | 51,391.0 | 47,493.0 | 46,003.0 | 46,965.0 | 48,216.0 | 46,258.0 | 43,467.0 | 43,794.0 | 46,057.0 | 51,607.0 | 40,678.0 | 44,894.0 | 42,273.0 | 38,338.0 | 36,554.0 | 33,553.0 | 35,055.0 | 35,585.0 | 31,692.0 | 29,262.0 | 31,936.0 | 33,901.0 | 32,970.0 | 33,224.0 | 33,198.0 |
| Net debt | 46,688.0 | 50,268.0 | 49,522.0 | 47,173.0 | 46,980.0 | 47,791.0 | 40,876.0 | 43,775.0 | 40,927.0 | 32,909.0 | 19,272.0 | 19,310.0 | 24,091.0 | 29,712.0 | 6,140.0 | 23,427.0 | 19,097.0 | 22,096.0 | ||||||||||||||||||||||
| Working Capital | (22,997.0) | (24,315.0) | (20,459.0) | (17,082.0) | (17,186.0) | (17,990.0) | (9,307.0) | (12,632.0) | (15,489.0) | (20,617.0) | (22,274.0) | (23,112.0) | (22,587.0) | (20,168.0) | (17,998.0) | (20,342.0) | (19,141.0) | |||||||||||||||||||||||
| Book Value | 103,895.0 | 100,090.0 | 101,569.0 | 100,469.0 | 100,811.0 | 98,268.0 | 99,881.0 | 94,676.0 | 92,370.0 | 94,421.0 | 89,564.0 | 87,368.0 | 85,821.0 | 81,450.0 | 78,064.0 | 76,205.0 | 76,128.0 | 75,045.0 | ||||||||||||||||||||||
| Tangible Book Value | (26,710.0) | (30,883.0) | (31,556.0) | (29,718.0) | (29,702.0) | (31,734.0) | (29,691.0) | (25,489.0) | (28,837.0) | (24,505.0) | (27,339.0) | (29,944.0) | (30,750.0) | (26,303.0) | (16,625.0) | (19,239.0) | (11,338.0) | |||||||||||||||||||||||
| 7,426.0 |
| 8,865.0 |
| 10,320.0 |
| - |
| - |
| 783.0 |
| - |
| - |
| 11,195.0 |
| 11,039.0 |
| 8,209.0 |
| 8,865.0 |
| 10,320.0 |
| 2,061.0 |
| 1,954.0 |
| 1,929.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 9,746.0 | 8,212.0 | 6,084.0 | 6,621.0 | 5,320.0 | 4,457.0 | 3,851.0 | 3,086.0 | 2,663.0 | 1,848.0 | 2,406.0 | 1,052.0 | 930.0 | 781.0 | 615.0 | 541.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 90,582.0 | 85,779.0 | 78,437.0 | 69,069.0 | 61,758.0 | 53,718.0 | 42,634.0 | 38,692.0 | 37,084.0 | 33,879.0 | 31,639.0 | 23,556.0 | 20,380.0 | 21,052.0 | 20,350.0 | 18,393.0 | 18,200.0 | 14,990.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 7,546.0 | 6,971.0 | 7,039.0 | 6,930.0 | 5,992.0 | 5,230.0 | 4,995.0 | 4,141.0 | 3,694.0 | 3,749.0 | 3,173.0 | 2,954.0 | 2,675.0 | 2,564.0 | 2,440.0 | 2,779.0 | 2,738.0 | 2,363.0 | - | - |
| Property,Plant & Equipment Net | 10,762.0 | 10,553.0 | 11,450.0 | 10,128.0 | 8,969.0 | 8,626.0 | 8,704.0 | 8,458.0 | 7,013.0 | 5,901.0 | 4,861.0 | 4,418.0 | 4,010.0 | 3,939.0 | 2,515.0 | 2,200.0 | 946.0 | 2,181.0 | - | - |
| Long Term Investments | 54,251.0 | 52,354.0 | 47,609.0 | 43,728.0 | 43,114.0 | 41,242.0 | 37,209.0 | 32,510.0 | 28,341.0 | 23,868.0 | 18,792.0 | 18,827.0 | 19,605.0 | 17,711.0 | 16,166.0 | 14,707.0 | 13,311.0 | 13,366.0 | - | - |
| Equity Method Investments | 3,800.0 | 3,800.0 | 1,400.0 | 1,500.0 | 1,300.0 | 1,300.0 | 1,400.0 | 1,500.0 | 900.0 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 110,499.0 | 106,734.0 | 103,732.0 | 93,352.0 | 75,795.0 | 71,337.0 | 65,659.0 | 58,910.0 | 54,556.0 | 47,584.0 | 44,453.0 | 32,940.0 | 31,604.0 | 31,286.0 | 23,975.0 | 22,745.0 | 20,727.0 | 20,088.0 | - | - |
| Intangible Assets | 20,474.0 | 23,268.0 | 15,194.0 | 14,401.0 | 10,044.0 | 10,856.0 | 10,349.0 | 9,325.0 | 8,489.0 | 8,541.0 | 8,391.0 | 3,669.0 | 3,844.0 | 4,682.0 | 2,795.0 | 2,910.0 | 2,381.0 | 2,329.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 23,013.0 | 19,590.0 | 17,298.0 | 15,027.0 | 12,526.0 | 11,510.0 | 9,334.0 | 4,326.0 | 3,575.0 | 3,037.0 | 3,118.0 | 2,972.0 | 2,439.0 | 2,215.0 | 2,088.0 | 2,108.0 | 2,286.0 | 2,861.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 309,581.0 | 298,278.0 | 273,720.0 | 245,705.0 | 212,206.0 | 197,289.0 | 173,889.0 | 152,221.0 | 139,058.0 | 122,810.0 | 111,254.0 | 86,300.0 | 81,882.0 | 80,885.0 | 67,889.0 | 63,063.0 | 59,045.0 | 55,815.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 6,069.0 | 4,545.0 | 4,274.0 | 3,110.0 | 3,620.0 | 4,819.0 | 3,870.0 | 1,973.0 | 2,857.0 | 7,193.0 | 6,634.0 | 1,399.0 | 1,969.0 | 2,713.0 | 982.0 | 2,480.0 | 2,164.0 | 1,456.0 | - | - |
| Deferred Revenue Current | 3,413.0 | 3,317.0 | 3,355.0 | 3,075.0 | 2,571.0 | 2,842.0 | 2,622.0 | 2,396.0 | 2,269.0 | 1,968.0 | 2,142.0 | 1,972.0 | 1,600.0 | 1,505.0 | 1,225.0 | 1,533.0 | 1,217.0 | 1,133.0 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 28,046.0 | 27,346.0 | 27,072.0 | 26,281.0 | 22,975.0 | 20,392.0 | 14,595.0 | 12,244.0 | 12,286.0 | 10,339.0 | 7,798.0 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 114,897.0 | 103,769.0 | 99,054.0 | 89,237.0 | 78,292.0 | 72,420.0 | 61,782.0 | 53,209.0 | 50,463.0 | 49,252.0 | 42,898.0 | 30,623.0 | 27,881.0 | 27,116.0 | 23,922.0 | 23,700.0 | 22,163.0 | 19,761.0 | - | - |
| 8,662.0 |
| 9,009.0 |
| 11,338.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 2,421.0 | 3,620.0 | 3,021.0 | 2,769.0 | 3,265.0 | 3,367.0 | 2,993.0 | 2,474.0 | 2,182.0 | 2,761.0 | 3,587.0 | 2,065.0 | 1,796.0 | 2,450.0 | 1,351.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 18,245.0 | 15,939.0 | 14,463.0 | 12,839.0 | 11,787.0 | 12,315.0 | 10,144.0 | 5,730.0 | 5,556.0 | 4,831.0 | 1,481.0 | 1,357.0 | 1,525.0 | 1,535.0 | 1,223.0 | - | 1,942.0 | 1,650.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 207,883.0 | 195,687.0 | 174,801.0 | 159,358.0 | 135,727.0 | 126,750.0 | 111,727.0 | 95,994.0 | 87,036.0 | 82,621.0 | 75,793.0 | 52,540.0 | 48,558.0 | 47,586.0 | 39,597.0 | 37,238.0 | 35,439.0 | 35,035.0 | - | - |
| 11.0 |
| 12.0 |
| - |
| - |
| Additional Paid In Capital | 559.0 | 0.0 | - | - | 0.0 | 0.0 | 7.0 | 0.0 | 1,703.0 | 0.0 | 29.0 | 0.0 | 0.0 | 66.0 | 0.0 | - | - | - | - | - |
| Retained Earnings | 95,603.0 | 96,036.0 | 95,774.0 | 86,156.0 | 77,134.0 | 69,295.0 | 61,178.0 | 55,846.0 | 48,730.0 | 40,945.0 | 37,125.0 | 33,836.0 | 33,047.0 | 30,664.0 | 27,821.0 | 25,562.0 | 23,342.0 | 20,782.0 | - | - |
| Accumulated Other Comprehensive Income | (2,061.0) | (3,387.0) | (7,027.0) | (8,393.0) | (5,384.0) | (3,814.0) | (3,578.0) | (4,160.0) | (2,667.0) | (2,681.0) | (3,334.0) | (1,392.0) | (908.0) | 438.0 | 461.0 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 5,980.0 | 5,610.0 | 5,665.0 | 3,678.0 | 3,285.0 | 2,837.0 | 2,820.0 | 2,623.0 | 2,057.0 | (97.0) | (105.0) | 0.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 100,090.0 | 98,268.0 | 94,421.0 | 81,450.0 | 75,045.0 | 68,328.0 | 60,436.0 | 54,319.0 | 49,833.0 | 38,177.0 | 33,725.0 | 32,454.0 | 32,149.0 | 31,178.0 | 28,292.0 | 25,825.0 | 23,606.0 | 20,780.0 | 20,063.0 | 20,810.0 |
| Total Equity | 100,090.0 | 98,268.0 | 94,421.0 | 81,450.0 | 75,045.0 | 68,328.0 | 60,436.0 | 54,319.0 | 49,833.0 | 38,177.0 | 33,725.0 | 32,454.0 | 32,149.0 | 31,178.0 | 28,292.0 | 25,825.0 | 23,606.0 | 20,780.0 | 20,063.0 | 20,810.0 |
| 11,173.0 |
| 12,794.0 |
| - |
| - |
| Net debt | 50,268.0 | 47,791.0 | 32,909.0 | 29,712.0 | 22,096.0 | 23,686.0 | 26,433.0 | 22,230.0 | 16,202.0 | 19,695.0 | 19,054.0 | 8,170.0 | 7,647.0 | 5,317.0 | (368.0) | (53.0) | 134.0 | 4,585.0 | - | - |
| Working Capital | (24,315.0) | (17,990.0) | (20,617.0) | (20,168.0) | (16,534.0) | (18,702.0) | (19,148.0) | (14,517.0) | (13,379.0) | (15,373.0) | (11,259.0) | (7,067.0) | (7,501.0) | (6,064.0) | (3,572.0) | (5,307.0) | (3,963.0) | (4,771.0) | - | - |
| Book Value | 100,090.0 | 98,268.0 | 94,421.0 | 81,450.0 | 75,045.0 | 68,328.0 | 60,436.0 | 54,319.0 | 49,833.0 | 38,177.0 | 33,725.0 | 32,454.0 | 32,149.0 | 31,178.0 | 28,292.0 | 25,825.0 | 23,606.0 | 20,780.0 | 20,063.0 | 20,810.0 |
| Tangible Book Value | (30,883.0) | (31,734.0) | (24,505.0) | (26,303.0) | (10,794.0) | (13,865.0) | (15,572.0) | (13,916.0) | (13,212.0) | (17,948.0) | (19,119.0) | (4,155.0) | (3,299.0) | (4,790.0) | 1,522.0 | 170.0 | 498.0 | (1,637.0) | - | - |
| 5,320.0 |
| 5,203.0 |
| 4,940.0 |
| 4,971.0 |
| 4,457.0 |
| 4,822.0 |
| 5,932.0 |
| 6,608.0 |
| 3,851.0 |
| 3,556.0 |
| 3,651.0 |
| 3,697.0 |
| 3,086.0 |
| 3,707.0 |
| 4,286.0 |
| 5,100.0 |
| 2,663.0 |
| 2,581.0 |
| 2,522.0 |
| 2,547.0 |
| 1,848.0 |
| 2,300.0 |
| 2,768.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69,029.0 |
| 61,758.0 |
| 61,610.0 |
| 58,916.0 |
| 59,508.0 |
| 53,718.0 |
| 54,821.0 |
| 58,918.0 |
| 58,807.0 |
| 42,634.0 |
| 43,541.0 |
| 42,038.0 |
| 42,815.0 |
| 38,692.0 |
| 38,754.0 |
| 46,634.0 |
| 48,353.0 |
| 37,084.0 |
| 40,921.0 |
| 41,239.0 |
| 40,989.0 |
| 33,879.0 |
| 35,768.0 |
| 33,298.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,183.0 |
| 8,969.0 |
| 8,730.0 |
| 8,735.0 |
| 8,496.0 |
| 8,626.0 |
| 8,151.0 |
| 8,126.0 |
| 8,173.0 |
| 8,704.0 |
| 8,501.0 |
| 8,681.0 |
| 8,230.0 |
| 8,458.0 |
| 8,042.0 |
| 7,906.0 |
| 8,144.0 |
| 7,013.0 |
| 6,562.0 |
| 6,324.0 |
| 6,329.0 |
| 5,901.0 |
| 5,524.0 |
| 5,189.0 |
| 43,114.0 |
| 44,777.0 |
| 44,061.0 |
| 42,406.0 |
| 41,242.0 |
| 39,184.0 |
| 36,778.0 |
| 36,578.0 |
| 37,209.0 |
| 36,840.0 |
| 35,696.0 |
| 33,553.0 |
| 32,510.0 |
| 31,929.0 |
| 31,237.0 |
| 29,441.0 |
| 28,341.0 |
| 27,703.0 |
| 26,397.0 |
| 25,760.0 |
| 23,868.0 |
| 23,324.0 |
| 22,211.0 |
| 1,300.0 |
| 1,300.0 |
| 1,300.0 |
| 1,300.0 |
| 1,300.0 |
| 1,300.0 |
| 1,300.0 |
| 1,400.0 |
| 1,400.0 |
| 1,400.0 |
| 1,400.0 |
| 1,500.0 |
| 1,500.0 |
| 1,500.0 |
| 1,500.0 |
| 1,600.0 |
| 959.0 |
| 900.0 |
| 854.0 |
| 628.0 |
| 594.0 |
| - |
| - |
| - |
| 75,435.0 |
| 75,827.0 |
| 72,162.0 |
| 71,337.0 |
| 68,088.0 |
| 67,872.0 |
| 65,302.0 |
| 65,659.0 |
| 65,205.0 |
| 62,000.0 |
| 59,379.0 |
| 58,910.0 |
| 58,703.0 |
| 56,271.0 |
| 56,850.0 |
| 54,556.0 |
| 53,402.0 |
| 52,498.0 |
| 52,376.0 |
| 47,584.0 |
| 47,183.0 |
| 46,881.0 |
| 10,044.0 |
| 10,436.0 |
| 10,806.0 |
| 10,842.0 |
| 10,856.0 |
| 10,373.0 |
| 10,552.0 |
| 10,199.0 |
| 10,349.0 |
| 10,521.0 |
| 9,999.0 |
| 9,245.0 |
| 9,325.0 |
| 9,498.0 |
| 8,680.0 |
| 9,033.0 |
| 8,489.0 |
| 8,457.0 |
| 8,338.0 |
| 8,618.0 |
| 8,541.0 |
| 8,719.0 |
| 8,878.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,207.0 |
| 12,526.0 |
| 12,057.0 |
| 11,947.0 |
| 11,757.0 |
| 11,510.0 |
| 10,352.0 |
| 10,237.0 |
| 10,008.0 |
| 9,334.0 |
| 9,101.0 |
| 8,786.0 |
| 7,975.0 |
| 4,326.0 |
| 4,161.0 |
| 3,883.0 |
| 3,748.0 |
| 3,575.0 |
| 3,387.0 |
| 3,301.0 |
| 3,085.0 |
| 3,037.0 |
| 3,124.0 |
| 3,146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 221,238.0 |
| 212,206.0 |
| 213,045.0 |
| 210,292.0 |
| 205,171.0 |
| 197,289.0 |
| 190,969.0 |
| 192,483.0 |
| 189,067.0 |
| 173,889.0 |
| 173,709.0 |
| 167,200.0 |
| 161,197.0 |
| 152,221.0 |
| 151,087.0 |
| 154,611.0 |
| 155,569.0 |
| 139,058.0 |
| 140,432.0 |
| 138,097.0 |
| 137,157.0 |
| 122,810.0 |
| 123,642.0 |
| 119,603.0 |
| 3,620.0 |
| 3,620.0 |
| 3,868.0 |
| 8,838.0 |
| 4,819.0 |
| 3,899.0 |
| 6,156.0 |
| 15,828.0 |
| 3,870.0 |
| 6,387.0 |
| 7,800.0 |
| 3,919.0 |
| 1,973.0 |
| 1,500.0 |
| 2,959.0 |
| 7,379.0 |
| 2,857.0 |
| 4,539.0 |
| 5,739.0 |
| 7,747.0 |
| 7,193.0 |
| 7,202.0 |
| 6,364.0 |
| 2,675.0 |
| 2,571.0 |
| 2,556.0 |
| 2,365.0 |
| 2,612.0 |
| 2,842.0 |
| 2,391.0 |
| 2,299.0 |
| 2,509.0 |
| 2,622.0 |
| 2,500.0 |
| 2,019.0 |
| 2,530.0 |
| 2,396.0 |
| 2,388.0 |
| 7,228.0 |
| 7,683.0 |
| 2,269.0 |
| 6,635.0 |
| 6,115.0 |
| 6,475.0 |
| 1,968.0 |
| 5,730.0 |
| 1,567.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,064.0 |
| 22,975.0 |
| 23,189.0 |
| 22,180.0 |
| 21,361.0 |
| 20,392.0 |
| 17,967.0 |
| 16,805.0 |
| 14,652.0 |
| 14,595.0 |
| 14,245.0 |
| 14,474.0 |
| 14,445.0 |
| 12,244.0 |
| 13,648.0 |
| 14,999.0 |
| 14,806.0 |
| 12,286.0 |
| 13,073.0 |
| 13,043.0 |
| 12,198.0 |
| 10,339.0 |
| - |
| - |
| 88,698.0 |
| 88,170.0 |
| 78,292.0 |
| 79,575.0 |
| 76,557.0 |
| 80,641.0 |
| 72,420.0 |
| 66,597.0 |
| 69,883.0 |
| 78,606.0 |
| 61,782.0 |
| 62,641.0 |
| 62,328.0 |
| 58,933.0 |
| 53,209.0 |
| 56,377.0 |
| 62,052.0 |
| 67,667.0 |
| 50,463.0 |
| 58,088.0 |
| 57,121.0 |
| 57,543.0 |
| 49,252.0 |
| 51,096.0 |
| 47,376.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,954.0 |
| 3,265.0 |
| 3,649.0 |
| 3,641.0 |
| 3,602.0 |
| 3,367.0 |
| 3,340.0 |
| 3,286.0 |
| 3,030.0 |
| 2,993.0 |
| 2,902.0 |
| 2,908.0 |
| 2,786.0 |
| 2,474.0 |
| 2,434.0 |
| 2,095.0 |
| 2,213.0 |
| 2,182.0 |
| 2,697.0 |
| 2,844.0 |
| 2,894.0 |
| 2,761.0 |
| 2,492.0 |
| 2,857.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,671.0 |
| 11,787.0 |
| 11,844.0 |
| 12,425.0 |
| 12,926.0 |
| 12,315.0 |
| 11,186.0 |
| 11,056.0 |
| 10,048.0 |
| 10,144.0 |
| 9,912.0 |
| 9,435.0 |
| 8,554.0 |
| 5,730.0 |
| 5,858.0 |
| 5,746.0 |
| 5,557.0 |
| 5,556.0 |
| 2,909.0 |
| 2,421.0 |
| 2,385.0 |
| 2,307.0 |
| 2,032.0 |
| 1,998.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143,591.0 |
| 135,727.0 |
| 138,413.0 |
| 136,971.0 |
| 134,589.0 |
| 126,750.0 |
| 121,018.0 |
| 124,126.0 |
| 127,463.0 |
| 111,727.0 |
| 113,962.0 |
| 109,144.0 |
| 104,692.0 |
| 95,994.0 |
| 96,722.0 |
| 101,989.0 |
| 103,643.0 |
| 87,036.0 |
| 90,952.0 |
| 91,104.0 |
| 91,495.0 |
| 82,621.0 |
| 84,151.0 |
| 81,572.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 388.0 |
| 0.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1,703.0 |
| 1,801.0 |
| 1,661.0 |
| 1,819.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 77,134.0 |
| 75,124.0 |
| 73,090.0 |
| 71,220.0 |
| 69,295.0 |
| 69,715.0 |
| 67,776.0 |
| 62,327.0 |
| 61,178.0 |
| 58,696.0 |
| 56,367.0 |
| 55,472.0 |
| 55,846.0 |
| 54,386.0 |
| 52,363.0 |
| 50,494.0 |
| 48,730.0 |
| 45,840.0 |
| 44,081.0 |
| 42,521.0 |
| 40,945.0 |
| 39,945.0 |
| 38,579.0 |
| (7,730.0) |
| (6,026.0) |
| (5,384.0) |
| (4,856.0) |
| (4,086.0) |
| (4,826.0) |
| (3,814.0) |
| (4,494.0) |
| (4,550.0) |
| (5,360.0) |
| (3,578.0) |
| (3,709.0) |
| (3,273.0) |
| (3,758.0) |
| (4,160.0) |
| (4,386.0) |
| (4,080.0) |
| (2,951.0) |
| (2,667.0) |
| (2,353.0) |
| (2,591.0) |
| (2,447.0) |
| (2,681.0) |
| (2,303.0) |
| (2,203.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,285.0 |
| 2,981.0 |
| 3,008.0 |
| 2,909.0 |
| 2,837.0 |
| 2,873.0 |
| 2,891.0 |
| 2,886.0 |
| 2,820.0 |
| 2,760.0 |
| 2,751.0 |
| 2,727.0 |
| 2,623.0 |
| 2,586.0 |
| 2,490.0 |
| 2,483.0 |
| 2,057.0 |
| 2,012.0 |
| 2,175.0 |
| 2,092.0 |
| (97.0) |
| (98.0) |
| (99.0) |
| 76,128.0 |
| 75,045.0 |
| 73,259.0 |
| 72,022.0 |
| 69,313.0 |
| 68,328.0 |
| 68,104.0 |
| 66,515.0 |
| 59,863.0 |
| 60,436.0 |
| 57,756.0 |
| 55,854.0 |
| 54,451.0 |
| 54,319.0 |
| 52,596.0 |
| 50,783.0 |
| 50,036.0 |
| 49,833.0 |
| 47,310.0 |
| 45,336.0 |
| 43,995.0 |
| 38,177.0 |
| 37,554.0 |
| 36,287.0 |
| 73,259.0 |
| 72,022.0 |
| 69,313.0 |
| 68,328.0 |
| 68,104.0 |
| 66,515.0 |
| 59,863.0 |
| 60,436.0 |
| 57,756.0 |
| 55,854.0 |
| 54,451.0 |
| 54,319.0 |
| 52,596.0 |
| 50,783.0 |
| 50,036.0 |
| 49,833.0 |
| 47,310.0 |
| 45,336.0 |
| 43,995.0 |
| 38,177.0 |
| 37,554.0 |
| 36,287.0 |
| 23,094.0 |
| 25,655.0 |
| 23,341.0 |
| 23,686.0 |
| 22,985.0 |
| 20,464.0 |
| 27,162.0 |
| 26,433.0 |
| 29,076.0 |
| 25,004.0 |
| 22,628.0 |
| 22,230.0 |
| 19,704.0 |
| 13,195.0 |
| 13,544.0 |
| 16,202.0 |
| 9,468.0 |
| 13,966.0 |
| 14,549.0 |
| 19,695.0 |
| 17,557.0 |
| 22,224.0 |
| (16,534.0) |
| (17,965.0) |
| (17,641.0) |
| (21,133.0) |
| (18,702.0) |
| (11,776.0) |
| (10,965.0) |
| (19,799.0) |
| (19,148.0) |
| (19,100.0) |
| (20,290.0) |
| (16,118.0) |
| (14,517.0) |
| (17,623.0) |
| (15,418.0) |
| (19,314.0) |
| (13,379.0) |
| (17,167.0) |
| (15,882.0) |
| (16,554.0) |
| (15,373.0) |
| (15,328.0) |
| (14,078.0) |
| 73,259.0 |
| 72,022.0 |
| 69,313.0 |
| 68,328.0 |
| 68,104.0 |
| 66,515.0 |
| 59,863.0 |
| 60,436.0 |
| 57,756.0 |
| 55,854.0 |
| 54,451.0 |
| 54,319.0 |
| 52,596.0 |
| 50,783.0 |
| 50,036.0 |
| 49,833.0 |
| 47,310.0 |
| 45,336.0 |
| 43,995.0 |
| 38,177.0 |
| 37,554.0 |
| 36,287.0 |
| (10,794.0) |
| (12,612.0) |
| (14,611.0) |
| (13,691.0) |
| (13,865.0) |
| (10,357.0) |
| (11,909.0) |
| (15,638.0) |
| (15,572.0) |
| (17,970.0) |
| (16,145.0) |
| (14,173.0) |
| (13,916.0) |
| (15,605.0) |
| (14,168.0) |
| (15,847.0) |
| (13,212.0) |
| (14,549.0) |
| (15,500.0) |
| (16,999.0) |
| (17,948.0) |
| (18,348.0) |
| (19,472.0) |