| (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 | 5,887.0 | 6,112.0 | 3,206.0 | 5,602.0 | 10,255.0 | 5,910.0 | 5,238.0 | 4,225.0 | 3,320.0 | 3,476.0 | 2,730.0 | 2,291.0 | 4,665.0 | 7,327.0 | 3,034.0 | 3,034.0 | 1,542.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | 206.0 | 2,866.0 | 1,993.0 | 338.0 | 406.0 | 503.0 | 810.0 | 749.0 | 1,091.0 | 1,996.0 | 992.0 | 580.0 | 597.0 | 1,241.0 | 711.0 | 558.0 | |||
| Cash And Short Term Investments | 5,887.0 | 6,318.0 | 6,072.0 | 7,595.0 | 10,593.0 | 6,316.0 | 5,741.0 | 5,035.0 | 4,069.0 | 4,567.0 | 4,726.0 | 3,283.0 | 5,245.0 | 7,924.0 | 4,275.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 11,209.0 | 10,871.0 | 11,216.0 | 12,583.0 | 12,541.0 | 10,750.0 | 9,552.0 | 8,958.0 | 8,773.0 | 7,695.0 | 7,134.0 | 6,661.0 | 6,502.0 | 6,111.0 | 6,246.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 739.0 | 826.0 | 935.0 | 889.0 | 717.0 | 620.0 | 511.0 | 421.0 | 404.0 | 342.0 | 308.0 | 344.0 | 403.0 | 393.0 | 345.0 | 319.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 67,430.0 | 64,809.0 | 62,091.0 | 59,727.0 | 54,488.0 | 48,726.0 | 43,674.0 | 41,918.0 | 40,620.0 | 39,151.0 | 38,041.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 6,633.0 | 6,302.0 | 6,340.0 | 7,515.0 | 7,523.0 | 6,455.0 | 5,555.0 | 5,188.0 | 3,934.0 | 3,042.0 | 2,587.0 | 2,754.0 | 2,478.0 | 2,278.0 | 2,300.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 23,585.0 | 21,030.0 | 21,998.0 | 17,321.0 | 19,784.0 | 22,031.0 | 21,818.0 | 19,931.0 | 20,278.0 | 12,394.0 | 11,316.0 | 9,856.0 | 10,824.0 | 11,089.0 | 11,095.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 24,193.0 | 22,868.0 | 25,346.0 | 19,662.0 | 21,915.0 | 24,654.0 | 25,238.0 | 22,736.0 | 24,289.0 | 16,075.0 | 14,334.0 | 10,779.0 | 10,872.0 | 12,870.0 | 11,128.0 | 10,846.0 | ||||
| (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 | 5,802.0 | 5,887.0 | 6,764.0 | 6,194.0 | 4,802.0 | 6,112.0 | 5,855.0 | 6,319.0 | 4,281.0 | 3,206.0 | 4,311.0 | 4,812.0 | 6,190.0 | 5,602.0 | ||||||||||||||||||||||||||
| 507.0 |
| 2,027.0 |
| 794.0 |
| - |
| - |
| 542.0 |
| - |
| - |
| 3,745.0 |
| 2,100.0 |
| 1,049.0 |
| 2,027.0 |
| 794.0 |
| 5,627.0 |
| 5,369.0 |
| 5,547.0 |
| - |
| - |
| 281.0 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1,949.0 | 2,327.0 | 2,125.0 | 2,039.0 | 1,800.0 | 1,953.0 | 1,810.0 | 1,277.0 | 1,303.0 | 954.0 | 1,348.0 | 1,274.0 | 956.0 | 973.0 | 1,152.0 | 1,202.0 | 668.0 | 1,108.0 | - | - |
| Assets Held For Sale | 54.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 19,045.0 | 19,310.0 | 19,413.0 | 22,217.0 | 24,934.0 | 20,216.0 | 17,103.0 | 16,210.0 | 15,718.0 | 13,849.0 | 13,208.0 | 11,218.0 | 13,387.0 | 15,591.0 | 12,284.0 | 11,569.0 | 9,275.0 | 8,845.0 | - | - |
| 36,541.0 |
| 35,220.0 |
| 34,807.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | 32,711.0 | 31,334.0 | 29,837.0 | 29,245.0 | 27,912.0 | 26,608.0 | 24,874.0 | 23,566.0 | 22,339.0 | 21,190.0 | 20,147.0 | 18,920.0 | 17,833.0 | 16,828.0 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 34,719.0 | 33,475.0 | 32,254.0 | 30,482.0 | 26,576.0 | 22,118.0 | 18,800.0 | 18,352.0 | 18,281.0 | 17,961.0 | 17,894.0 | 17,621.0 | 17,387.0 | 17,979.0 | 18,265.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 254.0 | 304.0 | 295.0 | 256.0 | 28.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,837.0 | 4,300.0 | 4,872.0 | 4,223.0 | 3,692.0 | 3,367.0 | 3,813.0 | 3,811.0 | 3,872.0 | 3,757.0 | 3,419.0 | 2,184.0 | 2,190.0 | 2,173.0 | 2,101.0 | 2,081.0 | 2,089.0 | 1,986.0 | - | - |
| Intangible Assets | 4,021.0 | 3,064.0 | 3,305.0 | 2,796.0 | 2,486.0 | 2,274.0 | 2,167.0 | 2,075.0 | 1,964.0 | 1,758.0 | 1,549.0 | 847.0 | 775.0 | 603.0 | 585.0 | 599.0 | 596.0 | 511.0 | - | - |
| Operating Lease Right Of Use Assets | 4,263.0 | 4,149.0 | 4,308.0 | 3,755.0 | 3,562.0 | 3,073.0 | 2,856.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 330.0 | 141.0 | 266.0 | 591.0 | 255.0 | 1,219.0 | 110.0 | 684.0 | 118.0 | 97.0 | 54.0 | - | - | - |
| Other Non-Current Assets | 2,053.0 | 1,956.0 | 1,888.0 | 3,275.0 | 1,080.0 | 672.0 | 1,082.0 | 1,033.0 | 1,153.0 | 1,146.0 | 1,055.0 | 1,202.0 | 1,022.0 | 1,076.0 | 1,206.0 | 1,503.0 | 1,074.0 | 1,796.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 73,090.0 | 70,070.0 | 70,857.0 | 71,124.0 | 69,405.0 | 62,408.0 | 57,857.0 | 50,016.0 | 45,574.0 | 40,545.0 | 38,311.0 | 35,440.0 | 35,553.0 | 38,863.0 | 34,701.0 | 33,597.0 | 31,883.0 | 31,879.0 | - | - |
| 1,974.0 |
| 1,766.0 |
| 1,855.0 |
| - |
| - |
| Short Term Debt | 608.0 | 1,838.0 | 3,348.0 | 2,341.0 | 2,131.0 | 2,623.0 | 3,420.0 | 2,805.0 | 4,011.0 | 3,681.0 | 3,018.0 | 923.0 | 48.0 | 1,781.0 | 33.0 | 355.0 | (853.0) | 2,074.0 | - | - |
| Deferred Revenue Current | 0.0 | 0.0 | 20.0 | 11.0 | 27.0 | 21.0 | 7.0 | 5.0 | 31.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 763.0 | 733.0 | 709.0 | 621.0 | 580.0 | 560.0 | 538.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3,715.0 | 3,655.0 | 3,224.0 | 4,049.0 | 3,819.0 | 3,569.0 | 2,552.0 | 3,047.0 | 2,608.0 | 2,317.0 | 2,253.0 | 2,373.0 | 2,325.0 | 1,927.0 | 1,843.0 | 1,505.0 | 1,416.0 | 1,436.0 | - | - |
| Other Current Liabilities | 1,375.0 | 1,437.0 | 1,256.0 | 1,467.0 | 1,430.0 | 1,450.0 | 1,641.0 | 1,522.0 | 951.0 | 847.0 | 939.0 | 1,367.0 | 1,561.0 | 1,641.0 | 1,557.0 | 1,343.0 | 1,447.0 | 1,683.0 | - | - |
| Total Current Liabilities | 15,620.0 | 16,441.0 | 17,676.0 | 18,140.0 | 17,569.0 | 17,016.0 | 15,413.0 | 14,087.0 | 12,886.0 | 11,730.0 | 10,696.0 | 8,621.0 | 7,131.0 | 8,390.0 | 6,514.0 | 5,902.0 | 6,239.0 | 7,817.0 | - | - |
| 10,491.0 |
| 8,668.0 |
| 7,797.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3,700.0 | 3,635.0 | 3,756.0 | 3,238.0 | 3,033.0 | 2,540.0 | 2,391.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 49.0 | 27.0 | 25.0 | 26.0 | 25.0 | 26.0 | 26.0 | 26.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,690.0 | 3,595.0 | 3,772.0 | 4,302.0 | 3,125.0 | 488.0 | 1,632.0 | 1,619.0 | 756.0 | 112.0 | 115.0 | 78.0 | 1,244.0 | 48.0 | 1,900.0 | 1,870.0 | 1,293.0 | 588.0 | - | - |
| Pension Obligations | 6,567.0 | 6,859.0 | 6,159.0 | 4,807.0 | 8,047.0 | 15,817.0 | 10,601.0 | 8,347.0 | 7,061.0 | 12,694.0 | 10,638.0 | 11,452.0 | 7,051.0 | 11,068.0 | 5,505.0 | 4,663.0 | 5,457.0 | 6,323.0 | - | - |
| Other Non-Current Liabilities | 3,739.0 | 3,351.0 | 3,264.0 | 3,513.0 | 3,578.0 | 3,847.0 | 2,719.0 | 1,424.0 | 1,804.0 | 1,224.0 | 1,224.0 | 1,359.0 | 1,415.0 | 1,555.0 | 773.0 | 815.0 | 798.0 | 864.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 56,835.0 | 53,327.0 | 53,543.0 | 51,321.0 | 55,136.0 | 61,739.0 | 54,574.0 | 46,979.0 | 44,550.0 | 40,116.0 | 35,820.0 | 33,282.0 | 29,065.0 | 34,130.0 | 27,593.0 | 25,550.0 | 24,187.0 | 25,099.0 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 0.0 | - | - |
| Retained Earnings | 20,151.0 | 20,882.0 | 21,055.0 | 21,326.0 | 16,179.0 | 6,896.0 | 9,105.0 | 8,006.0 | 5,852.0 | 4,879.0 | 6,001.0 | 5,726.0 | 6,925.0 | 7,997.0 | 10,128.0 | 10,604.0 | 12,745.0 | 12,412.0 | - | - |
| Accumulated Other Comprehensive Income | (4,208.0) | (4,309.0) | (3,758.0) | (1,549.0) | (3,278.0) | (7,113.0) | (5,997.0) | (4,994.0) | (4,867.0) | (4,483.0) | (3,540.0) | (3,594.0) | (460.0) | (3,354.0) | (3,103.0) | (2,635.0) | (1,717.0) | (5,642.0) | - | - |
| Treasury Stock | - | - | - | 13.0 | 16.0 | 20.0 | 26.0 | 32.0 | 37.0 | 45.0 | 51.0 | 59.0 | 69.0 | 78.0 | 88.0 | 103.0 | 108.0 | 121.0 | - | - |
| Minority Interest | 28.0 | 25.0 | 8.0 | 17.0 | 16.0 | 12.0 | 16.0 | 16.0 | 30.0 | 24.0 | 21.0 | 17.0 | 14.0 | 80.0 | 73.0 | 68.0 | 66.0 | 0.0 | - | - |
| Total Stockholders Equity | 16,227.0 | 16,718.0 | 17,306.0 | 19,786.0 | 14,253.0 | 657.0 | 3,267.0 | 3,021.0 | 994.0 | 405.0 | 2,470.0 | 2,141.0 | 6,474.0 | 4,653.0 | 7,035.0 | 7,979.0 | 7,630.0 | 6,780.0 | - | - |
| Total Equity | 16,255.0 | 16,743.0 | 17,314.0 | 19,803.0 | 14,269.0 | 669.0 | 3,283.0 | 3,037.0 | 1,024.0 | 429.0 | 2,491.0 | 2,158.0 | 6,488.0 | 4,733.0 | 7,108.0 | 8,047.0 | 7,696.0 | 6,780.0 | - | - |
| 7,815.0 |
| 9,871.0 |
| - |
| - |
| Net debt | 18,306.0 | 16,550.0 | 19,274.0 | 12,067.0 | 11,322.0 | 18,338.0 | 19,497.0 | 17,701.0 | 20,220.0 | 11,508.0 | 9,608.0 | 7,496.0 | 5,627.0 | 4,946.0 | 6,853.0 | 7,101.0 | 5,715.0 | 8,822.0 | - | - |
| Working Capital | 3,425.0 | 2,869.0 | 1,737.0 | 4,077.0 | 7,365.0 | 3,200.0 | 1,690.0 | 2,123.0 | 2,832.0 | 2,119.0 | 2,512.0 | 2,597.0 | 6,256.0 | 7,201.0 | 5,770.0 | 5,667.0 | 3,036.0 | 1,028.0 | - | - |
| Book Value | 16,227.0 | 16,718.0 | 17,306.0 | 19,786.0 | 14,253.0 | 657.0 | 3,267.0 | 3,021.0 | 994.0 | 405.0 | 2,470.0 | 2,141.0 | 6,474.0 | 4,653.0 | 7,035.0 | 7,979.0 | 7,630.0 | 6,780.0 | - | - |
| Tangible Book Value | 6,369.0 | 9,354.0 | 9,129.0 | 12,767.0 | 8,075.0 | (4,984.0) | (2,713.0) | (2,865.0) | (4,842.0) | (5,110.0) | (2,498.0) | (890.0) | 3,509.0 | 1,877.0 | 4,349.0 | 5,299.0 | 4,945.0 | 4,283.0 | - | - |
| 11,045.0 |
| 11,735.0 |
| 12,208.0 |
| 10,255.0 |
| 10,212.0 |
| 9,608.0 |
| 7,731.0 |
| 5,910.0 |
| 8,839.0 |
| 8,813.0 |
| 8,955.0 |
| - |
| 4,040.0 |
| 4,072.0 |
| 4,399.0 |
| 4,225.0 |
| 4,097.0 |
| 4,214.0 |
| 3,544.0 |
| 3,320.0 |
| 3,418.0 |
| 3,544.0 |
| 2,687.0 |
| 3,476.0 |
| 3,299.0 |
| 3,059.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 68.0 | 92.0 | 263.0 | 206.0 | 205.0 | 213.0 | 232.0 | 2,866.0 | 2,967.0 | 3,071.0 | 3,208.0 | 1,993.0 | 331.0 | 336.0 | 337.0 | 338.0 | 348.0 | 346.0 | 351.0 | 406.0 | 402.0 | 403.0 | 505.0 | - | 498.0 | 725.0 | 712.0 | 810.0 | 744.0 | 720.0 | 665.0 | 749.0 | 1,043.0 | 1,060.0 | 1,031.0 | 1,091.0 | 2,059.0 | 2,613.0 |
| Cash And Short Term Investments | 5,802.0 | 5,887.0 | 6,832.0 | 6,286.0 | 5,065.0 | 6,318.0 | 6,060.0 | 6,532.0 | 4,513.0 | 6,072.0 | 7,278.0 | 7,883.0 | 9,398.0 | 7,595.0 | 11,376.0 | 12,071.0 | 12,545.0 | 10,593.0 | 10,560.0 | 9,954.0 | 8,082.0 | 6,316.0 | 9,241.0 | 9,216.0 | 9,460.0 | - | 4,538.0 | 4,797.0 | 5,111.0 | 5,035.0 | 4,841.0 | 4,934.0 | 4,209.0 | 4,069.0 | 4,461.0 | 4,604.0 | 3,718.0 | 4,567.0 | 5,358.0 | 5,672.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 9,948.0 | 11,209.0 | 9,967.0 | 10,430.0 | 9,887.0 | 10,871.0 | 9,195.0 | 9,048.0 | 9,554.0 | 11,216.0 | 9,461.0 | 9,587.0 | 10,299.0 | 12,583.0 | 10,975.0 | 11,396.0 | 11,199.0 | 12,541.0 | 10,474.0 | 10,137.0 | 10,127.0 | 10,750.0 | 8,993.0 | 9,230.0 | 8,126.0 | - | 7,951.0 | 8,071.0 | 7,613.0 | 8,958.0 | 7,494.0 | 7,363.0 | 7,606.0 | 8,773.0 | 6,937.0 | 6,553.0 | 6,475.0 | 7,695.0 | 6,272.0 | 6,111.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2,044.0 | 1,949.0 | 2,254.0 | 2,134.0 | 2,138.0 | 2,327.0 | 2,009.0 | 2,060.0 | 1,212.0 | 2,125.0 | 2,512.0 | 1,969.0 | 2,028.0 | 2,039.0 | 2,247.0 | 2,104.0 | 1,857.0 | |||||||||||||||||||||||
| Assets Held For Sale | 50.0 | - | 47.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 17,794.0 | 19,045.0 | 18,985.0 | 18,850.0 | 17,090.0 | 19,310.0 | 17,264.0 | 18,823.0 | 16,177.0 | 19,413.0 | 19,251.0 | 19,439.0 | 21,725.0 | 22,217.0 | 24,598.0 | 25,571.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 68,328.0 | 67,430.0 | 66,148.0 | 65,622.0 | 65,410.0 | 64,809.0 | 63,977.0 | 63,329.0 | 62,638.0 | 62,091.0 | 62,608.0 | 61,407.0 | 60,462.0 | - | 57,858.0 | 56,549.0 | 55,365.0 | 54,488.0 | 53,046.0 | 51,200.0 | 50,309.0 | 48,726.0 | 47,204.0 | 45,588.0 | 44,509.0 | 43,674.0 | 43,185.0 | 42,600.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | 33,333.0 | 32,711.0 | 32,523.0 | 32,135.0 | 31,815.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | 34,995.0 | 34,719.0 | 33,625.0 | 33,487.0 | 33,595.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | 249.0 | 251.0 | 283.0 | 304.0 | 308.0 | 284.0 | 293.0 | 295.0 | 249.0 | 252.0 | 257.0 | 256.0 | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,796.0 | 5,837.0 | 4,810.0 | 4,806.0 | 4,691.0 | 4,300.0 | 4,411.0 | 4,350.0 | 4,846.0 | 4,872.0 | 4,097.0 | 4,250.0 | 4,249.0 | 4,223.0 | 3,624.0 | 3,675.0 | 3,668.0 | 3,692.0 | ||||||||||||||||||||||
| Intangible Assets | 3,981.0 | 4,021.0 | 3,455.0 | 3,356.0 | 3,301.0 | 3,064.0 | 3,108.0 | 3,106.0 | 3,308.0 | 3,305.0 | 2,892.0 | 2,890.0 | 2,811.0 | 2,796.0 | 2,439.0 | 2,476.0 | 2,465.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 4,084.0 | 4,263.0 | 4,217.0 | 3,979.0 | 4,015.0 | 4,149.0 | 4,129.0 | 4,088.0 | 4,223.0 | 4,308.0 | 4,162.0 | 4,219.0 | 4,089.0 | 3,755.0 | 3,417.0 | 3,436.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,971.0 | 2,053.0 | 2,024.0 | 2,079.0 | 1,984.0 | 1,956.0 | 1,837.0 | 1,799.0 | 1,780.0 | 1,888.0 | 3,739.0 | 3,911.0 | 4,165.0 | 3,275.0 | 1,678.0 | 1,265.0 | 1,108.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 71,809.0 | 73,090.0 | 71,392.0 | 70,923.0 | 68,466.0 | 70,070.0 | 68,263.0 | 69,418.0 | 67,628.0 | 70,857.0 | 70,281.0 | 70,347.0 | 72,189.0 | 71,124.0 | 69,544.0 | 70,089.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5,913.0 | 6,633.0 | 5,784.0 | 6,040.0 | 5,454.0 | 6,302.0 | 5,410.0 | 5,299.0 | 5,397.0 | 6,340.0 | 5,972.0 | 6,085.0 | 6,302.0 | 7,515.0 | 6,731.0 | 7,168.0 | 7,036.0 | 7,523.0 | 6,445.0 | 6,563.0 | 6,305.0 | 6,455.0 | 5,609.0 | 5,271.0 | 4,779.0 | - | 4,218.0 | 4,291.0 | 3,907.0 | 5,188.0 | 3,689.0 | 3,785.0 | 3,501.0 | 3,934.0 | 2,808.0 | 2,648.0 | 2,404.0 | 3,042.0 | 2,287.0 | 2,405.0 |
| Short Term Debt | 637.0 | 608.0 | 932.0 | 920.0 | 1,858.0 | 1,838.0 | 1,606.0 | 2,008.0 | 1,164.0 | 3,348.0 | 2,243.0 | 1,412.0 | 2,332.0 | 2,341.0 | 2,581.0 | 2,579.0 | 2,141.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 0.0 | 0.0 | 15.0 | 15.0 | 28.0 | 13.0 | 13.0 | 16.0 | 13.0 | 20.0 | 13.0 | 12.0 | 10.0 | 11.0 | 10.0 | 10.0 | 10.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 742.0 | 763.0 | 742.0 | 724.0 | 720.0 | 733.0 | 699.0 | 683.0 | 694.0 | 709.0 | 664.0 | 673.0 | 668.0 | 621.0 | 560.0 | 562.0 | ||||||||||||||||||||||||
| Accrued Expenses | 3,238.0 | 3,715.0 | 3,476.0 | 3,223.0 | 3,271.0 | 3,655.0 | 3,527.0 | 3,308.0 | 3,217.0 | 3,224.0 | 3,341.0 | 2,962.0 | 3,012.0 | 4,049.0 | 3,643.0 | 3,376.0 | 3,418.0 | |||||||||||||||||||||||
| Other Current Liabilities | 1,635.0 | 1,375.0 | 1,373.0 | 1,167.0 | 834.0 | 1,437.0 | 1,293.0 | 939.0 | 1,326.0 | 1,256.0 | 1,226.0 | 1,253.0 | 1,683.0 | 1,467.0 | 1,046.0 | 1,628.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 14,674.0 | 15,620.0 | 14,552.0 | 14,240.0 | 15,660.0 | 16,441.0 | 15,081.0 | 15,085.0 | 14,696.0 | 17,676.0 | 15,817.0 | 14,686.0 | 16,262.0 | 18,140.0 | 17,679.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 19,351.0 | 19,856.0 | 17,321.0 | 17,769.0 | 17,997.0 | 19,740.0 | 19,784.0 | 20,838.0 | 21,027.0 | 21,916.0 | 22,031.0 | 23,336.0 | 23,199.0 | 24,196.0 | - | 21,740.0 | 20,427.0 | 20,377.0 | 19,931.0 | 20,101.0 | 20,120.0 | 20,409.0 | 20,278.0 | 14,355.0 | 14,257.0 | 12,938.0 | 12,394.0 | 11,506.0 | 11,550.0 |
| Operating Lease Liabilities Non-Current | 3,534.0 | 3,700.0 | 3,687.0 | 3,445.0 | 3,505.0 | 3,635.0 | 3,613.0 | 3,561.0 | 3,690.0 | 3,756.0 | 3,651.0 | 3,680.0 | 3,539.0 | 3,238.0 | 2,960.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 46.0 | 49.0 | 52.0 | 55.0 | 46.0 | 27.0 | 26.0 | 26.0 | 26.0 | 25.0 | 25.0 | 25.0 | 25.0 | 26.0 | 26.0 | 26.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 3,772.0 | 3,690.0 | 3,581.0 | 3,489.0 | 3,598.0 | 3,595.0 | 3,761.0 | 3,841.0 | 3,825.0 | 3,772.0 | 4,601.0 | 4,421.0 | 4,345.0 | 4,302.0 | 3,761.0 | 3,577.0 | ||||||||||||||||||||||||
| Pension Obligations | 6,665.0 | 6,567.0 | 6,187.0 | 6,398.0 | 7,016.0 | 6,859.0 | 5,384.0 | 6,449.0 | 6,323.0 | 6,159.0 | 4,670.0 | 4,635.0 | 4,602.0 | 4,807.0 | 6,747.0 | 8,343.0 | 8,203.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3,624.0 | 3,739.0 | 3,687.0 | 3,754.0 | 3,492.0 | 3,351.0 | 3,216.0 | 3,232.0 | 3,312.0 | 3,264.0 | 3,480.0 | 3,537.0 | 3,532.0 | 3,513.0 | 3,640.0 | 3,563.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 56,018.0 | 56,835.0 | 55,544.0 | 55,146.0 | 52,782.0 | 53,327.0 | 51,379.0 | 52,365.0 | 50,695.0 | 53,543.0 | 51,101.0 | 50,310.0 | 52,136.0 | 51,321.0 | 52,556.0 | 53,779.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 19,622.0 | 20,151.0 | 19,753.0 | 19,832.0 | 19,939.0 | 20,882.0 | 20,552.0 | 20,692.0 | 20,681.0 | 21,055.0 | 20,699.0 | 21,584.0 | 21,510.0 | 21,326.0 | 20,177.0 | 18,958.0 | 17,433.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4,250.0) | (4,208.0) | (4,117.0) | (4,175.0) | (4,288.0) | (4,309.0) | (3,704.0) | (3,807.0) | (3,781.0) | (3,758.0) | (1,540.0) | (1,574.0) | (1,481.0) | (1,549.0) | (3,218.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 9.0 | 9.0 | 13.0 | 12.0 | 12.0 | 12.0 | 16.0 | ||||||||||||||||||||||
| Minority Interest | 28.0 | 28.0 | 25.0 | 27.0 | 24.0 | 25.0 | 27.0 | 23.0 | 24.0 | 8.0 | 12.0 | 18.0 | 15.0 | 17.0 | 20.0 | 21.0 | 18.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 15,763.0 | 16,227.0 | 15,823.0 | 15,750.0 | 15,660.0 | 16,718.0 | 16,857.0 | 17,030.0 | 16,909.0 | 17,306.0 | 19,168.0 | 20,019.0 | 20,038.0 | 19,786.0 | 16,968.0 | 16,289.0 | ||||||||||||||||||||||||
| Total Equity | 15,791.0 | 16,255.0 | 15,848.0 | 15,777.0 | 15,684.0 | 16,743.0 | 16,884.0 | 17,053.0 | 16,933.0 | 17,314.0 | 19,180.0 | 20,037.0 | 20,053.0 | 19,803.0 | 16,988.0 | 16,310.0 | 15,434.0 | 14,269.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 637.0 | 608.0 | 932.0 | 920.0 | 1,858.0 | 1,838.0 | 1,606.0 | 2,008.0 | 1,164.0 | 3,348.0 | 2,243.0 | 20,763.0 | 22,188.0 | 19,662.0 | 20,350.0 | 20,576.0 | 21,881.0 | 21,915.0 | 22,106.0 | 22,591.0 | 23,727.0 | 24,654.0 | 25,718.0 | 26,948.0 | 28,601.0 | - | 23,901.0 | 23,379.0 | 23,166.0 | 22,736.0 | 23,301.0 | 22,711.0 | 23,092.0 | 24,289.0 | 18,910.0 | 18,074.0 | 17,240.0 | 16,075.0 | 15,326.0 | 14,366.0 |
| Net debt | (5,165.0) | (5,279.0) | (5,900.0) | (5,366.0) | (3,207.0) | (4,480.0) | (4,454.0) | (4,524.0) | (3,349.0) | (2,724.0) | (5,035.0) | 12,880.0 | 12,790.0 | 12,067.0 | 8,974.0 | 8,505.0 | 9,336.0 | 11,322.0 | ||||||||||||||||||||||
| Working Capital | 3,120.0 | 3,425.0 | 4,433.0 | 4,610.0 | 1,430.0 | 2,869.0 | 2,183.0 | 3,738.0 | 1,481.0 | 1,737.0 | 3,434.0 | 4,753.0 | 5,463.0 | 4,077.0 | 6,919.0 | 8,234.0 | 8,759.0 | |||||||||||||||||||||||
| Book Value | 15,763.0 | 16,227.0 | 15,823.0 | 15,750.0 | 15,660.0 | 16,718.0 | 16,857.0 | 17,030.0 | 16,909.0 | 17,306.0 | 19,168.0 | 20,019.0 | 20,038.0 | 19,786.0 | 16,968.0 | 16,289.0 | 15,416.0 | 14,253.0 | ||||||||||||||||||||||
| Tangible Book Value | 5,986.0 | 6,369.0 | 7,558.0 | 7,588.0 | 7,668.0 | 9,354.0 | 9,338.0 | 9,574.0 | 8,755.0 | 9,129.0 | 12,179.0 | 12,879.0 | 12,978.0 | 12,767.0 | 10,905.0 | 10,138.0 | 9,283.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,800.0 |
| 1,809.0 |
| 1,897.0 |
| 1,641.0 |
| 1,953.0 |
| 1,696.0 |
| 1,780.0 |
| 1,803.0 |
| - |
| 1,491.0 |
| 1,374.0 |
| 1,333.0 |
| 1,277.0 |
| 1,336.0 |
| 1,270.0 |
| 1,517.0 |
| 1,303.0 |
| 1,512.0 |
| 1,237.0 |
| 1,301.0 |
| 1,587.0 |
| 1,223.0 |
| 1,340.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,601.0 |
| 24,934.0 |
| 22,843.0 |
| 21,988.0 |
| 20,985.0 |
| 20,216.0 |
| 19,930.0 |
| 20,226.0 |
| 19,389.0 |
| - |
| 14,184.0 |
| 14,843.0 |
| 14,904.0 |
| 16,210.0 |
| 13,991.0 |
| 13,874.0 |
| 13,620.0 |
| 15,718.0 |
| 12,910.0 |
| 12,394.0 |
| 11,494.0 |
| 13,849.0 |
| 12,853.0 |
| 13,123.0 |
| 31,334.0 |
| 31,118.0 |
| 30,698.0 |
| 30,183.0 |
| 29,837.0 |
| 30,444.0 |
| 29,968.0 |
| 29,554.0 |
| - |
| 28,787.0 |
| 28,454.0 |
| 28,118.0 |
| 27,912.0 |
| 27,667.0 |
| 27,299.0 |
| 27,070.0 |
| 26,608.0 |
| 26,216.0 |
| 25,747.0 |
| 25,284.0 |
| 24,874.0 |
| 24,696.0 |
| 24,349.0 |
| 33,475.0 |
| 32,859.0 |
| 32,631.0 |
| 32,455.0 |
| 32,254.0 |
| 32,164.0 |
| 31,439.0 |
| 30,908.0 |
| - |
| 29,071.0 |
| 28,095.0 |
| 27,247.0 |
| 26,576.0 |
| 25,379.0 |
| 23,901.0 |
| 23,239.0 |
| 22,118.0 |
| 20,988.0 |
| 19,841.0 |
| 19,225.0 |
| 18,800.0 |
| 18,489.0 |
| 18,251.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,332.0 |
| 3,357.0 |
| 3,346.0 |
| 3,367.0 |
| 3,816.0 |
| 3,787.0 |
| 3,776.0 |
| - |
| 3,783.0 |
| 3,811.0 |
| 3,813.0 |
| 3,811.0 |
| 3,825.0 |
| 3,837.0 |
| 3,893.0 |
| 3,872.0 |
| 3,838.0 |
| 3,845.0 |
| 3,777.0 |
| 3,757.0 |
| 3,436.0 |
| 3,427.0 |
| 2,486.0 |
| 2,224.0 |
| 2,238.0 |
| 2,268.0 |
| 2,274.0 |
| 2,289.0 |
| 2,207.0 |
| 2,176.0 |
| - |
| 2,131.0 |
| 2,121.0 |
| 2,093.0 |
| 2,075.0 |
| 2,070.0 |
| 2,028.0 |
| 2,025.0 |
| 1,964.0 |
| 1,897.0 |
| 1,829.0 |
| 1,780.0 |
| 1,758.0 |
| 1,537.0 |
| 1,550.0 |
| 3,481.0 |
| 3,562.0 |
| 3,460.0 |
| 3,568.0 |
| 3,044.0 |
| 3,073.0 |
| 3,022.0 |
| 2,998.0 |
| 3,041.0 |
| 2,700.0 |
| 2,504.0 |
| 2,477.0 |
| 2,543.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,054.0 |
| 816.0 |
| 875.0 |
| 946.0 |
| 672.0 |
| 883.0 |
| 1,099.0 |
| 1,283.0 |
| - |
| 1,246.0 |
| 1,129.0 |
| 1,139.0 |
| 1,033.0 |
| 924.0 |
| 1,067.0 |
| 1,112.0 |
| 1,153.0 |
| 924.0 |
| 974.0 |
| 1,088.0 |
| 1,146.0 |
| 1,086.0 |
| 1,193.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70,113.0 |
| 69,405.0 |
| 65,739.0 |
| 64,869.0 |
| 63,312.0 |
| 62,408.0 |
| 62,406.0 |
| 62,057.0 |
| 60,895.0 |
| - |
| 53,282.0 |
| 52,787.0 |
| 52,061.0 |
| 50,016.0 |
| 46,689.0 |
| 45,223.0 |
| 44,464.0 |
| 45,574.0 |
| 41,356.0 |
| 39,724.0 |
| 38,380.0 |
| 40,377.0 |
| 38,342.0 |
| 38,339.0 |
| 2,131.0 |
| 1,268.0 |
| 1,564.0 |
| 1,811.0 |
| 2,623.0 |
| 2,382.0 |
| 3,749.0 |
| 4,405.0 |
| - |
| 2,161.0 |
| 2,952.0 |
| 2,789.0 |
| 2,805.0 |
| 3,200.0 |
| 2,591.0 |
| 2,683.0 |
| 4,011.0 |
| 4,555.0 |
| 3,817.0 |
| 4,302.0 |
| 3,681.0 |
| 3,820.0 |
| 2,816.0 |
| 27.0 |
| 35.0 |
| 9.0 |
| 8.0 |
| 21.0 |
| 8.0 |
| 7.0 |
| 7.0 |
| - |
| 7.0 |
| 8.0 |
| 5.0 |
| 5.0 |
| 6.0 |
| 8.0 |
| - |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 579.0 |
| 580.0 |
| 552.0 |
| 556.0 |
| 548.0 |
| 560.0 |
| 560.0 |
| 534.0 |
| 526.0 |
| - |
| 500.0 |
| 487.0 |
| 492.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,819.0 |
| 3,805.0 |
| 3,737.0 |
| 3,701.0 |
| 3,569.0 |
| 3,140.0 |
| 2,922.0 |
| 2,606.0 |
| - |
| 2,483.0 |
| 2,743.0 |
| 2,913.0 |
| 3,047.0 |
| 2,748.0 |
| 2,549.0 |
| 2,523.0 |
| 2,608.0 |
| 2,439.0 |
| 2,293.0 |
| 2,270.0 |
| 2,317.0 |
| 2,270.0 |
| 2,149.0 |
| 1,721.0 |
| 1,170.0 |
| 1,352.0 |
| 1,356.0 |
| 1,608.0 |
| 1,450.0 |
| 1,780.0 |
| 1,921.0 |
| 1,760.0 |
| - |
| 1,299.0 |
| 1,635.0 |
| 1,660.0 |
| 1,197.0 |
| 1,209.0 |
| 1,171.0 |
| 1,064.0 |
| 951.0 |
| 964.0 |
| 874.0 |
| 834.0 |
| 847.0 |
| 615.0 |
| 665.0 |
| 17,337.0 |
| 16,842.0 |
| 17,569.0 |
| 15,472.0 |
| 15,770.0 |
| 16,306.0 |
| 17,016.0 |
| 15,456.0 |
| 16,271.0 |
| 15,846.0 |
| - |
| 12,835.0 |
| 13,633.0 |
| 13,209.0 |
| 14,087.0 |
| 12,222.0 |
| 11,488.0 |
| 11,149.0 |
| 12,886.0 |
| 12,167.0 |
| 11,082.0 |
| 11,406.0 |
| 11,730.0 |
| 10,889.0 |
| 9,961.0 |
| 2,962.0 |
| 2,970.0 |
| 3,033.0 |
| 2,938.0 |
| 3,038.0 |
| 2,524.0 |
| 2,540.0 |
| 2,473.0 |
| 2,463.0 |
| 2,493.0 |
| - |
| 2,063.0 |
| 2,026.0 |
| 2,093.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.0 |
| 25.0 |
| 26.0 |
| 25.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| - |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,356.0 |
| 3,125.0 |
| 2,775.0 |
| 2,584.0 |
| 1,997.0 |
| 488.0 |
| 2,145.0 |
| 1,918.0 |
| 1,787.0 |
| - |
| 1,886.0 |
| 1,947.0 |
| 1,758.0 |
| 1,619.0 |
| 1,069.0 |
| 975.0 |
| 837.0 |
| 756.0 |
| 75.0 |
| 95.0 |
| 107.0 |
| 112.0 |
| 72.0 |
| 72.0 |
| 8,047.0 |
| 7,672.0 |
| 7,675.0 |
| 9,594.0 |
| 15,817.0 |
| 9,630.0 |
| 10,554.0 |
| 10,477.0 |
| - |
| 6,443.0 |
| 7,524.0 |
| 8,270.0 |
| 8,347.0 |
| 7,012.0 |
| 7,026.0 |
| 7,053.0 |
| 7,061.0 |
| 10,075.0 |
| 9,981.0 |
| 10,393.0 |
| 12,694.0 |
| 10,052.0 |
| 11,029.0 |
| 3,568.0 |
| 3,578.0 |
| 3,987.0 |
| 3,953.0 |
| 3,816.0 |
| 3,847.0 |
| 3,760.0 |
| 3,276.0 |
| 2,783.0 |
| - |
| 1,299.0 |
| 1,314.0 |
| 1,346.0 |
| 1,424.0 |
| 1,515.0 |
| 1,593.0 |
| 1,912.0 |
| 1,804.0 |
| 1,405.0 |
| 1,289.0 |
| 1,235.0 |
| 1,224.0 |
| 1,262.0 |
| 1,266.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54,679.0 |
| 55,136.0 |
| 53,682.0 |
| 54,047.0 |
| 56,153.0 |
| 61,739.0 |
| 56,800.0 |
| 57,681.0 |
| 57,582.0 |
| - |
| 47,708.0 |
| 48,364.0 |
| 48,576.0 |
| 46,979.0 |
| 43,563.0 |
| 42,867.0 |
| 43,089.0 |
| 44,550.0 |
| 39,817.0 |
| 38,450.0 |
| 37,820.0 |
| 39,948.0 |
| 35,575.0 |
| 35,689.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,179.0 |
| 13,973.0 |
| 12,531.0 |
| 10,748.0 |
| 6,896.0 |
| 11,115.0 |
| 10,032.0 |
| 9,137.0 |
| - |
| 10,037.0 |
| 9,109.0 |
| 8,249.0 |
| 8,006.0 |
| 8,377.0 |
| 7,665.0 |
| 6,973.0 |
| 5,852.0 |
| 5,724.0 |
| 5,437.0 |
| 4,988.0 |
| 4,879.0 |
| 6,385.0 |
| 6,223.0 |
| (3,251.0) |
| (3,257.0) |
| (3,278.0) |
| (3,029.0) |
| (3,064.0) |
| (4,659.0) |
| (7,113.0) |
| (6,022.0) |
| (5,933.0) |
| (5,876.0) |
| - |
| (4,617.0) |
| (4,815.0) |
| (4,818.0) |
| (4,994.0) |
| (5,288.0) |
| (5,346.0) |
| (5,638.0) |
| (4,867.0) |
| (4,224.0) |
| (4,202.0) |
| (4,462.0) |
| (4,483.0) |
| (3,651.0) |
| (3,606.0) |
| 16.0 |
| 16.0 |
| 15.0 |
| 20.0 |
| 20.0 |
| 20.0 |
| 19.0 |
| - |
| 25.0 |
| 25.0 |
| 25.0 |
| 32.0 |
| 32.0 |
| 31.0 |
| 31.0 |
| 37.0 |
| 37.0 |
| 36.0 |
| 36.0 |
| 45.0 |
| 44.0 |
| 44.0 |
| 16.0 |
| 16.0 |
| 17.0 |
| 12.0 |
| 12.0 |
| 14.0 |
| 13.0 |
| 14.0 |
| - |
| 16.0 |
| 18.0 |
| 18.0 |
| 16.0 |
| 28.0 |
| 28.0 |
| 31.0 |
| 30.0 |
| 30.0 |
| 30.0 |
| 25.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 15,416.0 |
| 14,253.0 |
| 12,041.0 |
| 10,805.0 |
| 7,147.0 |
| 657.0 |
| 5,592.0 |
| 4,363.0 |
| 3,299.0 |
| - |
| 5,558.0 |
| 4,405.0 |
| 3,467.0 |
| 3,021.0 |
| 3,098.0 |
| 2,328.0 |
| 1,344.0 |
| 994.0 |
| 1,509.0 |
| 1,244.0 |
| 535.0 |
| 405.0 |
| 2,743.0 |
| 2,626.0 |
| 12,057.0 |
| 10,822.0 |
| 7,159.0 |
| 669.0 |
| 5,606.0 |
| 4,376.0 |
| 3,313.0 |
| - |
| 5,574.0 |
| 4,423.0 |
| 3,485.0 |
| 3,037.0 |
| 3,126.0 |
| 2,356.0 |
| 1,375.0 |
| 1,024.0 |
| 1,539.0 |
| 1,274.0 |
| 560.0 |
| 429.0 |
| 2,767.0 |
| 2,650.0 |
| 11,546.0 |
| 12,637.0 |
| 15,645.0 |
| 18,338.0 |
| 16,477.0 |
| 17,732.0 |
| 19,141.0 |
| - |
| 19,363.0 |
| 18,582.0 |
| 18,055.0 |
| 17,701.0 |
| 18,460.0 |
| 17,777.0 |
| 18,883.0 |
| 20,220.0 |
| 14,449.0 |
| 13,470.0 |
| 13,522.0 |
| 11,508.0 |
| 9,968.0 |
| 8,694.0 |
| 7,365.0 |
| 7,371.0 |
| 6,218.0 |
| 4,679.0 |
| 3,200.0 |
| 4,474.0 |
| 3,955.0 |
| 3,543.0 |
| - |
| 1,349.0 |
| 1,210.0 |
| 1,695.0 |
| 2,123.0 |
| 1,769.0 |
| 2,386.0 |
| 2,471.0 |
| 2,832.0 |
| 743.0 |
| 1,312.0 |
| 88.0 |
| 2,119.0 |
| 1,964.0 |
| 3,162.0 |
| 12,041.0 |
| 10,805.0 |
| 7,147.0 |
| 657.0 |
| 5,592.0 |
| 4,363.0 |
| 3,299.0 |
| - |
| 5,558.0 |
| 4,405.0 |
| 3,467.0 |
| 3,021.0 |
| 3,098.0 |
| 2,328.0 |
| 1,344.0 |
| 994.0 |
| 1,509.0 |
| 1,244.0 |
| 535.0 |
| 405.0 |
| 2,743.0 |
| 2,626.0 |
| 8,075.0 |
| 6,485.0 |
| 5,210.0 |
| 1,533.0 |
| (4,984.0) |
| (513.0) |
| (1,631.0) |
| (2,653.0) |
| - |
| (356.0) |
| (1,527.0) |
| (2,439.0) |
| (2,865.0) |
| (2,797.0) |
| (3,537.0) |
| (4,574.0) |
| (4,842.0) |
| (4,226.0) |
| (4,430.0) |
| (5,022.0) |
| (5,110.0) |
| (2,230.0) |
| (2,351.0) |