| (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 | 17,164.0 | 11,975.0 | 16,286.0 | 15,689.0 | 16,487.0 | 16,289.0 | 7,838.0 | 8,162.0 | 9,874.0 | 5,619.0 | 3,518.0 | 1,971.0 | 2,186.0 | 2,074.0 | 2,127.0 | 3,867.0 | 4,617.0 | |||
| Restricted Cash | 2,990.0 | 3,089.0 | 1,764.0 | 1,449.0 | 894.0 | 901.0 | 1,205.0 | 1,491.0 | 1,031.0 | 1,027.0 | 1,072.0 | 1,498.0 | 49.0 | 4,432.0 | 2,857.0 | 1,936.0 | 1,715.0 | |||
| Short Term Investments | - | - | - | - | - | - | - | 3,449.0 | 3,482.0 | 3,248.0 | 2,431.0 | 1,910.0 | 1,994.0 | 677.0 | 1,214.0 | 124.0 | 56.0 | |||
| Cash And Short Term Investments | 17,164.0 | 11,975.0 | 16,286.0 | 15,689.0 | 16,487.0 | 16,289.0 | 7,838.0 | 11,611.0 | 13,356.0 | 8,867.0 | 5,949.0 | 3,881.0 | 4,180.0 | 2,751.0 | 3,341.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 3,126.0 | 2,561.0 | 2,291.0 | 2,020.0 | 1,968.0 | 1,618.0 | 1,542.0 | 1,208.0 | 1,132.0 | 1,041.0 | 847.0 | 822.0 | 761.0 | 723.0 | 560.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 10,106.0 | 9,297.0 | 8,780.0 | 8,881.0 | 7,674.0 | 7,161.0 | 6,570.0 | 5,697.0 | 5,143.0 | 4,798.0 | 4,283.0 | 3,915.0 | 3,439.0 | 3,081.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 555.0 | 479.0 | 375.0 | 340.0 | 266.0 | 174.0 | 156.0 | 183.0 | 179.0 | 203.0 | 127.0 | 147.0 | 184.0 | 152.0 | 169.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 19,602.0 | 20,836.0 | 20,463.0 | 20,200.0 | 19,978.0 | 21,071.0 | 16,729.0 | 16,630.0 | 16,618.0 | 15,882.0 | 0.0 | - | - | - | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 25,171.0 | 20,836.0 | 20,463.0 | 22,450.0 | 20,977.0 | 24,070.0 | 16,729.0 | 16,630.0 | 18,367.0 | 15,882.0 | 0.0 | - | - | - | - | 44.0 | ||||
| 4,979.0 |
| 275.0 |
| 270.0 |
| 1,928.0 |
| - |
| - |
| 355.0 |
| - |
| - |
| 3,991.0 |
| 4,673.0 |
| 5,334.0 |
| 275.0 |
| 270.0 |
| 476.0 |
| 444.0 |
| 342.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2,679.0 | 3,312.0 | 2,584.0 | 2,668.0 | 856.0 | 757.0 | 712.0 | 562.0 | 550.0 | 555.0 | 353.0 | 307.0 | 187.0 | 122.0 | 265.0 | 72.0 | 97.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 122.0 | 63.0 | 73.0 | 53.0 | 40.0 | 27.0 | 25.0 | 65.0 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 37,766.0 | 34,033.0 | 33,532.0 | 30,205.0 | 27,607.0 | 27,645.0 | 20,970.0 | 18,216.0 | 19,023.0 | 14,313.0 | 10,021.0 | 9,562.0 | 7,822.0 | 11,786.0 | 9,190.0 | 8,734.0 | 9,241.0 | 11,174.0 | - | - |
| 2,749.0 |
| 2,389.0 |
| 2,029.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 5,870.0 | 5,473.0 | 5,355.0 | 5,658.0 | 4,959.0 | 4,424.0 | 3,875.0 | 3,225.0 | 2,890.0 | 2,648.0 | 2,395.0 | 2,023.0 | 1,707.0 | 1,447.0 | 1,208.0 | 1,032.0 | 825.0 | - | - | - |
| Property,Plant & Equipment Net | 4,236.0 | 3,824.0 | 3,425.0 | 3,223.0 | 2,715.0 | 2,737.0 | 2,695.0 | 2,472.0 | 2,253.0 | 2,150.0 | 1,888.0 | 1,892.0 | 1,732.0 | 1,634.0 | 1,541.0 | 1,357.0 | 1,204.0 | 1,080.0 | - | - |
| Long Term Investments | 999.0 | 2,545.0 | 1,921.0 | 2,136.0 | 1,705.0 | 231.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 19,879.0 | 18,941.0 | 17,997.0 | 17,787.0 | 15,958.0 | 15,910.0 | 15,656.0 | 15,194.0 | 15,110.0 | 15,066.0 | 11,825.0 | 11,753.0 | 11,681.0 | 11,681.0 | 11,668.0 | 11,447.0 | 10,208.0 | 10,213.0 | - | - |
| Intangible Assets | 27,646.0 | 26,889.0 | 26,104.0 | 25,065.0 | 27,664.0 | 27,808.0 | 26,780.0 | 27,558.0 | 27,848.0 | 27,234.0 | 11,361.0 | 11,411.0 | 11,351.0 | 11,420.0 | 11,436.0 | 11,478.0 | 10,883.0 | 10,883.0 | - | - |
| Operating Lease Right Of Use Assets | 954.0 | 873.0 | 488.0 | 480.0 | 515.0 | 508.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 22.0 | 13.0 | 8.0 | 0.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3,944.0 | 3,651.0 | 3,731.0 | 3,737.0 | 4,002.0 | 3,413.0 | 2,232.0 | 1,165.0 | 1,226.0 | 893.0 | 778.0 | 855.0 | 521.0 | 151.0 | 129.0 | 197.0 | 125.0 | 634.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 99,627.0 | 94,511.0 | 90,499.0 | 85,501.0 | 82,896.0 | 80,919.0 | 72,574.0 | 69,225.0 | 67,977.0 | 64,035.0 | 39,367.0 | 38,569.0 | 35,956.0 | 40,013.0 | 34,760.0 | 33,408.0 | 32,281.0 | 34,981.0 | - | - |
| 137.0 |
| 156.0 |
| 159.0 |
| - |
| - |
| Short Term Debt | 5,569.0 | 0.0 | 0.0 | 2,250.0 | 999.0 | 2,999.0 | 0.0 | 0.0 | 1,749.0 | 0.0 | - | - | - | - | - | 12.0 | 12.0 | 51.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 150.0 | 150.0 | 106.0 | 98.0 | 103.0 | 97.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 5,466.0 | 4,909.0 | 5,015.0 | 3,726.0 | 2,334.0 | 1,840.0 | 1,625.0 | 1,160.0 | 1,129.0 | 1,128.0 | 849.0 | 624.0 | 613.0 | 584.0 | 562.0 | 625.0 | 754.0 | 306.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 35,048.0 | 26,517.0 | 23,098.0 | 20,853.0 | 15,739.0 | 14,510.0 | 13,415.0 | 11,305.0 | 9,994.0 | 8,046.0 | 5,355.0 | 6,006.0 | 4,335.0 | 7,954.0 | 3,451.0 | 3,498.0 | 4,442.0 | 7,165.0 | - | - |
| 32.0 |
| 44.0 |
| 55.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 763.0 | 685.0 | 412.0 | 422.0 | 471.0 | 473.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5,549.0 | 5,301.0 | 5,114.0 | 5,332.0 | 6,128.0 | 5,237.0 | 4,807.0 | 4,618.0 | - | - | 4,123.0 | 4,145.0 | 4,149.0 | 4,058.0 | 4,205.0 | 4,181.0 | 3,807.0 | 3,811.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,519.0 | 2,720.0 | 3,091.0 | 3,535.0 | 3,462.0 | 3,891.0 | 2,939.0 | 2,666.0 | 1,321.0 | 1,162.0 | 897.0 | 1,005.0 | 602.0 | 371.0 | 667.0 | 617.0 | 472.0 | 613.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 61,718.0 | 55,374.0 | 51,766.0 | 49,920.0 | 45,307.0 | 44,709.0 | 37,890.0 | 35,219.0 | 35,217.0 | 31,123.0 | 9,525.0 | 11,156.0 | 9,086.0 | 12,383.0 | 8,323.0 | 8,394.0 | 9,088.0 | 12,704.0 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 21,934.0 | 21,229.0 | 20,452.0 | - | 18,855.0 | 16,721.0 | 16,541.0 | 16,678.0 | 16,900.0 | 17,395.0 | 18,073.0 | 18,299.0 | 18,875.0 | 19,992.0 | 19,907.0 | 20,794.0 | 21,160.0 | 21,060.0 | - | - |
| Retained Earnings | 15,106.0 | 17,289.0 | 18,040.0 | 16,116.0 | 15,351.0 | 14,088.0 | 13,502.0 | 11,318.0 | 9,508.0 | 10,462.0 | 11,843.0 | 9,131.0 | 7,974.0 | 7,809.0 | 6,706.0 | 4,368.0 | 2,219.0 | 186.0 | - | - |
| Accumulated Other Comprehensive Income | 248.0 | (308.0) | (1,317.0) | (2,369.0) | 436.0 | 354.0 | (650.0) | 547.0 | 878.0 | (458.0) | (74.0) | (17.0) | 21.0 | (171.0) | (176.0) | (151.0) | (188.0) | (70.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | 0.0 | 170.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 4.0 | 0.0 | - | - |
| Total Stockholders Equity | 37,909.0 | 39,137.0 | 38,733.0 | 35,581.0 | 37,589.0 | 36,210.0 | 34,684.0 | 34,006.0 | 32,760.0 | 32,912.0 | 29,842.0 | 27,413.0 | 26,870.0 | 27,630.0 | 26,437.0 | 25,011.0 | 23,189.0 | 21,141.0 | (501.0) | 583.0 |
| Total Equity | 37,909.0 | 39,137.0 | 38,733.0 | 35,581.0 | 37,589.0 | 36,210.0 | 34,684.0 | 34,006.0 | 32,760.0 | 32,912.0 | 29,842.0 | 27,413.0 | 26,870.0 | 27,630.0 | 26,437.0 | 25,014.0 | 23,193.0 | 21,141.0 | (463.0) | 583.0 |
| 56.0 |
| 106.0 |
| - |
| - |
| Net debt | 8,007.0 | 8,861.0 | 4,177.0 | 6,761.0 | 4,490.0 | 7,781.0 | 8,891.0 | 5,019.0 | 5,011.0 | 7,015.0 | (5,949.0) | - | - | - | - | (3,947.0) | (4,617.0) | (5,228.0) | - | - |
| Working Capital | 2,718.0 | 7,516.0 | 10,434.0 | 9,352.0 | 11,868.0 | 13,135.0 | 7,555.0 | 6,911.0 | 9,029.0 | 6,267.0 | 4,666.0 | 3,556.0 | 3,487.0 | 3,832.0 | 5,739.0 | 5,236.0 | 4,799.0 | 4,009.0 | - | - |
| Book Value | 37,909.0 | 39,137.0 | 38,733.0 | 35,581.0 | 37,589.0 | 36,210.0 | 34,684.0 | 34,006.0 | 32,760.0 | 32,912.0 | 29,842.0 | 27,413.0 | 26,870.0 | 27,630.0 | 26,437.0 | 25,011.0 | 23,189.0 | 21,141.0 | (501.0) | 583.0 |
| Tangible Book Value | (9,616.0) | (6,693.0) | (5,368.0) | (7,271.0) | (6,033.0) | (7,508.0) | (7,752.0) | (8,746.0) | (10,198.0) | (9,388.0) | 6,656.0 | 4,249.0 | 3,838.0 | 4,529.0 | 3,333.0 | 2,086.0 | 2,098.0 | 45.0 | - | - |
| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 12,404.0 | 14,756.0 | 17,164.0 | 17,092.0 | 11,734.0 | 12,367.0 | 11,975.0 | 12,947.0 | 12,993.0 | 13,591.0 | 16,286.0 | 15,590.0 | 13,842.0 | 13,334.0 | ||||||||||||||||||||||||||
| 15,689.0 |
| 14,047.0 |
| 12,299.0 |
| 14,720.0 |
| 16,487.0 |
| 18,034.0 |
| 16,494.0 |
| 15,032.0 |
| 16,289.0 |
| 13,898.0 |
| 9,740.0 |
| 8,768.0 |
| 7,838.0 |
| 7,912.0 |
| 7,648.0 |
| 8,289.0 |
| 8,162.0 |
| 8,505.0 |
| 8,142.0 |
| 8,138.0 |
| 9,874.0 |
| 7,437.0 |
| 6,427.0 |
| 5,824.0 |
| 5,619.0 |
| 5,887.0 |
| Restricted Cash | 665.0 | 3,300.0 | 2,990.0 | 2,696.0 | 2,926.0 | 3,112.0 | 3,089.0 | 1,596.0 | 1,584.0 | 1,616.0 | 1,764.0 | 1,627.0 | 1,616.0 | 1,705.0 | 1,449.0 | 1,483.0 | 882.0 | 1,144.0 | 894.0 | 894.0 | 894.0 | 894.0 | 901.0 | 1,148.0 | 1,264.0 | 1,634.0 | 1,205.0 | 902.0 | 899.0 | 1,496.0 | 1,491.0 | 1,487.0 | 884.0 | 883.0 | 1,031.0 | 1,030.0 | 1,029.0 | 1,028.0 | 1,027.0 | 1,027.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,302.0 | 3,483.0 | 3,307.0 | 3,482.0 | 2,674.0 | 1,417.0 | 3,615.0 | 3,248.0 | 2,796.0 |
| Cash And Short Term Investments | 12,404.0 | 14,756.0 | 17,164.0 | 17,092.0 | 11,734.0 | 12,367.0 | 11,975.0 | 12,947.0 | 12,993.0 | 13,591.0 | 16,286.0 | 15,590.0 | 13,842.0 | 13,334.0 | 15,689.0 | 14,047.0 | 12,299.0 | 14,720.0 | 16,487.0 | 18,034.0 | 16,494.0 | 15,032.0 | 16,289.0 | 13,898.0 | 9,740.0 | 8,768.0 | 7,838.0 | 7,912.0 | 7,648.0 | 8,289.0 | 8,162.0 | 11,807.0 | 11,625.0 | 11,445.0 | 13,356.0 | 10,111.0 | 7,844.0 | 9,439.0 | 8,867.0 | 8,683.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,405.0 | 3,231.0 | 3,126.0 | 2,920.0 | 2,719.0 | 2,590.0 | 2,561.0 | 2,521.0 | 2,272.0 | 2,506.0 | 2,291.0 | 2,282.0 | 2,122.0 | 2,113.0 | 2,020.0 | 2,021.0 | 2,135.0 | 2,168.0 | 1,968.0 | 1,852.0 | 1,791.0 | 1,746.0 | 1,618.0 | 1,453.0 | 1,516.0 | 1,661.0 | 1,542.0 | 1,531.0 | 1,404.0 | 1,405.0 | 1,208.0 | 1,220.0 | 1,259.0 | 1,281.0 | 1,132.0 | 1,105.0 | 1,081.0 | 1,120.0 | 1,041.0 | 1,066.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 4,741.0 | 2,865.0 | 2,679.0 | 3,012.0 | 3,576.0 | 3,393.0 | 3,312.0 | 2,857.0 | 2,551.0 | 2,753.0 | 2,584.0 | 2,119.0 | 2,167.0 | 1,802.0 | 2,668.0 | 2,667.0 | 2,295.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 31,625.0 | 34,997.0 | 37,766.0 | 38,398.0 | 32,934.0 | 32,622.0 | 34,033.0 | 31,039.0 | 32,775.0 | 32,732.0 | 33,532.0 | 31,670.0 | 28,657.0 | 27,859.0 | 30,205.0 | 28,971.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,778.0 | 4,276.0 | 4,236.0 | 4,143.0 | 4,023.0 | 3,974.0 | 3,824.0 | 3,766.0 | 3,630.0 | 3,472.0 | 3,425.0 | 3,370.0 | 3,359.0 | 3,236.0 | 3,223.0 | 3,146.0 | ||||||||||||||||||||||||
| Long Term Investments | 308.0 | 484.0 | 999.0 | 1,203.0 | 1,470.0 | 1,757.0 | 2,545.0 | 3,037.0 | 3,092.0 | 2,809.0 | 1,921.0 | 2,122.0 | 2,840.0 | 2,735.0 | 2,136.0 | 2,240.0 | 2,296.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 20,891.0 | 19,885.0 | 19,879.0 | 19,880.0 | 19,641.0 | 19,548.0 | 18,941.0 | 18,816.0 | 18,837.0 | 18,120.0 | 17,997.0 | 18,082.0 | 18,078.0 | 18,024.0 | 17,787.0 | 17,977.0 | 18,143.0 | 16,555.0 | ||||||||||||||||||||||
| Intangible Assets | 27,750.0 | 27,664.0 | 27,646.0 | 27,660.0 | 26,408.0 | 25,889.0 | 26,889.0 | 26,243.0 | 26,375.0 | 26,739.0 | 26,104.0 | 26,576.0 | 26,574.0 | 26,307.0 | 25,065.0 | 26,093.0 | 27,006.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4,183.0 | 3,967.0 | 3,944.0 | 3,735.0 | 3,617.0 | 3,467.0 | 3,651.0 | 4,006.0 | 3,692.0 | 3,596.0 | 3,731.0 | 3,603.0 | 3,510.0 | 3,569.0 | 3,737.0 | 3,662.0 | 3,896.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 95,049.0 | 96,814.0 | 99,627.0 | 100,024.0 | 92,853.0 | 91,888.0 | 94,511.0 | 91,040.0 | 92,399.0 | 91,409.0 | 90,499.0 | 89,234.0 | 86,755.0 | 85,387.0 | 85,501.0 | 85,410.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 557.0 | 433.0 | 555.0 | 462.0 | 421.0 | 405.0 | 479.0 | 331.0 | 338.0 | 348.0 | 375.0 | 281.0 | 280.0 | 258.0 | 340.0 | 228.0 | 182.0 | 252.0 | 266.0 | 172.0 | 126.0 | 131.0 | 174.0 | 153.0 | 161.0 | 133.0 | 156.0 | 150.0 | 119.0 | 124.0 | 183.0 | 145.0 | 136.0 | 108.0 | 179.0 | 130.0 | 120.0 | 118.0 | 203.0 | 115.0 |
| Short Term Debt | 1,559.0 | 1,589.0 | 5,569.0 | 5,548.0 | 3,948.0 | 3,929.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,250.0 | 3,249.0 | 3,548.0 | 3,247.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 5,670.0 | 5,576.0 | 5,466.0 | 4,907.0 | 4,507.0 | 4,690.0 | 4,909.0 | 4,732.0 | 4,386.0 | 5,077.0 | 5,015.0 | 4,075.0 | 3,626.0 | 3,940.0 | 3,726.0 | 3,303.0 | 3,172.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 29,076.0 | 31,491.0 | 35,048.0 | 34,427.0 | 30,381.0 | 29,091.0 | 26,517.0 | 22,612.0 | 23,443.0 | 22,634.0 | 23,098.0 | 21,230.0 | 19,097.0 | 19,353.0 | 20,853.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 22,417.0 | 19,588.0 | 19,602.0 | 19,590.0 | 16,814.0 | 16,680.0 | 20,836.0 | 20,602.0 | 20,603.0 | 20,703.0 | 20,463.0 | 20,560.0 | 20,606.0 | 20,487.0 | 20,200.0 | 20,546.0 | 17,479.0 | 17,673.0 | 19,978.0 | 20,996.0 | 20,974.0 | 21,055.0 | 21,071.0 | 17,880.0 | 13,893.0 | 13,688.0 | 16,729.0 | 16,694.0 | 16,630.0 | 16,633.0 | 16,630.0 | 16,627.0 | 16,624.0 | 16,621.0 | 16,618.0 | 14,142.0 | 14,140.0 | 14,138.0 | 15,882.0 | 15,879.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 5,893.0 | 5,241.0 | 5,549.0 | 5,755.0 | 5,160.0 | 5,192.0 | 5,301.0 | 5,119.0 | 5,145.0 | 5,275.0 | 5,114.0 | 5,380.0 | 5,462.0 | 5,443.0 | 5,332.0 | 5,685.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,002.0 | 1,717.0 | 1,519.0 | 1,588.0 | 2,468.0 | 2,629.0 | 2,720.0 | 2,978.0 | 2,723.0 | 3,064.0 | 3,091.0 | 3,083.0 | 3,025.0 | 3,180.0 | 3,535.0 | 3,387.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 59,388.0 | 58,037.0 | 61,718.0 | 61,360.0 | 54,823.0 | 53,592.0 | 55,374.0 | 51,311.0 | 51,914.0 | 51,676.0 | 51,766.0 | 50,253.0 | 48,190.0 | 48,463.0 | 49,920.0 | 49,927.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 22,033.0 | 21,980.0 | 21,934.0 | 21,746.0 | 21,579.0 | 21,324.0 | 21,229.0 | 20,832.0 | 20,709.0 | - | 20,452.0 | - | - | - | - | 18,962.0 | ||||||||||||||||||||||||
| Retained Earnings | 13,122.0 | 16,018.0 | 15,106.0 | 15,956.0 | 16,518.0 | 17,438.0 | 17,289.0 | 18,578.0 | 19,347.0 | 18,422.0 | 18,040.0 | 17,908.0 | 17,610.0 | 16,403.0 | 16,116.0 | 14,960.0 | 14,651.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 22.0 | 247.0 | 248.0 | 209.0 | (827.0) | (1,247.0) | (308.0) | (1,060.0) | (998.0) | (655.0) | (1,317.0) | (978.0) | (990.0) | (1,259.0) | (2,369.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 35,661.0 | 38,777.0 | 37,909.0 | 38,664.0 | 38,030.0 | 38,296.0 | 39,137.0 | 39,729.0 | 40,485.0 | 39,733.0 | 38,733.0 | 38,981.0 | 38,565.0 | 36,924.0 | 35,581.0 | 35,483.0 | ||||||||||||||||||||||||
| Total Equity | 35,661.0 | 38,777.0 | 37,909.0 | 38,664.0 | 38,030.0 | 38,296.0 | 39,137.0 | 39,729.0 | 40,485.0 | 39,733.0 | 38,733.0 | 38,981.0 | 38,565.0 | 36,924.0 | 35,581.0 | 35,483.0 | 35,989.0 | 36,194.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 23,976.0 | 21,177.0 | 25,171.0 | 25,138.0 | 20,762.0 | 20,609.0 | 20,836.0 | 20,602.0 | 20,603.0 | 20,703.0 | 20,463.0 | 20,560.0 | 20,606.0 | 20,487.0 | 22,450.0 | 23,795.0 | 21,027.0 | 20,920.0 | 20,977.0 | 20,996.0 | 20,974.0 | 21,055.0 | 24,070.0 | 20,879.0 | 17,892.0 | 16,688.0 | 16,729.0 | 16,694.0 | 16,630.0 | 16,633.0 | 16,630.0 | 16,627.0 | 16,624.0 | 16,621.0 | 18,367.0 | 15,892.0 | 15,890.0 | 16,455.0 | 15,882.0 | 15,879.0 |
| Net debt | 11,572.0 | 6,421.0 | 8,007.0 | 8,046.0 | 9,028.0 | 8,242.0 | 8,861.0 | 7,655.0 | 7,610.0 | 7,112.0 | 4,177.0 | 4,970.0 | 6,764.0 | 7,153.0 | 6,761.0 | 9,748.0 | 8,728.0 | 6,200.0 | ||||||||||||||||||||||
| Working Capital | 2,549.0 | 3,506.0 | 2,718.0 | 3,971.0 | 2,553.0 | 3,531.0 | 7,516.0 | 8,427.0 | 9,332.0 | 10,098.0 | 10,434.0 | 10,440.0 | 9,560.0 | 8,506.0 | 9,352.0 | 8,662.0 | 5,389.0 | |||||||||||||||||||||||
| Book Value | 35,661.0 | 38,777.0 | 37,909.0 | 38,664.0 | 38,030.0 | 38,296.0 | 39,137.0 | 39,729.0 | 40,485.0 | 39,733.0 | 38,733.0 | 38,981.0 | 38,565.0 | 36,924.0 | 35,581.0 | 35,483.0 | 35,989.0 | 36,194.0 | ||||||||||||||||||||||
| Tangible Book Value | (12,980.0) | (8,772.0) | (9,616.0) | (8,876.0) | (8,019.0) | (7,141.0) | (6,693.0) | (5,330.0) | (4,727.0) | (5,126.0) | (5,368.0) | (5,677.0) | (6,087.0) | (7,407.0) | (7,271.0) | (8,587.0) | (9,160.0) | |||||||||||||||||||||||
| 1,267.0 |
| 856.0 |
| 851.0 |
| 849.0 |
| 729.0 |
| 757.0 |
| 753.0 |
| 889.0 |
| 580.0 |
| 712.0 |
| 648.0 |
| 765.0 |
| 456.0 |
| 562.0 |
| 545.0 |
| 592.0 |
| 504.0 |
| 550.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,091.0 |
| 25,906.0 |
| 27,607.0 |
| 28,042.0 |
| 26,901.0 |
| 26,280.0 |
| 27,645.0 |
| 25,011.0 |
| 19,907.0 |
| 22,319.0 |
| 20,970.0 |
| 18,305.0 |
| 18,490.0 |
| 20,107.0 |
| 18,216.0 |
| 18,491.0 |
| 18,536.0 |
| 17,287.0 |
| 19,023.0 |
| 15,718.0 |
| 15,505.0 |
| 14,689.0 |
| 14,313.0 |
| 14,374.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,120.0 |
| 2,908.0 |
| 2,715.0 |
| 2,707.0 |
| 2,684.0 |
| 2,713.0 |
| 2,737.0 |
| 2,746.0 |
| 2,776.0 |
| 2,739.0 |
| 2,695.0 |
| 2,549.0 |
| 2,456.0 |
| 2,437.0 |
| 2,472.0 |
| 2,387.0 |
| 2,366.0 |
| 2,238.0 |
| 2,253.0 |
| 2,202.0 |
| 2,133.0 |
| 2,201.0 |
| 2,150.0 |
| 2,136.0 |
| 2,087.0 |
| 1,705.0 |
| 1,111.0 |
| 110.0 |
| 161.0 |
| 231.0 |
| 547.0 |
| 1,064.0 |
| 1,719.0 |
| 2,157.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,958.0 |
| 16,021.0 |
| 15,980.0 |
| 16,121.0 |
| 15,910.0 |
| 15,791.0 |
| 15,755.0 |
| 15,767.0 |
| 15,656.0 |
| 15,313.0 |
| 15,088.0 |
| 15,149.0 |
| 15,194.0 |
| 15,204.0 |
| 15,372.0 |
| 15,162.0 |
| 15,110.0 |
| 15,009.0 |
| 14,825.0 |
| 14,892.0 |
| 15,066.0 |
| 15,044.0 |
| 27,272.0 |
| 27,664.0 |
| 28,023.0 |
| 27,823.0 |
| 28,593.0 |
| 27,808.0 |
| 27,188.0 |
| 27,011.0 |
| 27,137.0 |
| 26,780.0 |
| 27,272.0 |
| 26,966.0 |
| 27,301.0 |
| 27,558.0 |
| 27,628.0 |
| 28,537.0 |
| 28,109.0 |
| 27,848.0 |
| 27,322.0 |
| 26,416.0 |
| 26,381.0 |
| 27,234.0 |
| 27,078.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,911.0 |
| 4,002.0 |
| 3,548.0 |
| 3,445.0 |
| 3,366.0 |
| 3,413.0 |
| 3,433.0 |
| 3,197.0 |
| 2,619.0 |
| 2,232.0 |
| 2,038.0 |
| 1,695.0 |
| 1,265.0 |
| 1,165.0 |
| 1,085.0 |
| 1,063.0 |
| 1,127.0 |
| 1,226.0 |
| 1,079.0 |
| 980.0 |
| 921.0 |
| 893.0 |
| 936.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81,808.0 |
| 81,929.0 |
| 82,896.0 |
| 82,671.0 |
| 80,195.0 |
| 80,426.0 |
| 80,919.0 |
| 77,884.0 |
| 72,820.0 |
| 74,781.0 |
| 72,574.0 |
| 70,249.0 |
| 69,865.0 |
| 71,655.0 |
| 69,225.0 |
| 68,175.0 |
| 69,042.0 |
| 67,154.0 |
| 67,977.0 |
| 64,000.0 |
| 63,227.0 |
| 63,370.0 |
| 64,035.0 |
| 63,867.0 |
| 999.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2,999.0 |
| 2,999.0 |
| 3,999.0 |
| 3,000.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1,749.0 |
| 1,750.0 |
| 1,750.0 |
| 2,317.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,965.0 |
| 2,334.0 |
| 2,196.0 |
| 2,088.0 |
| 2,230.0 |
| 1,840.0 |
| 2,397.0 |
| 1,998.0 |
| 2,045.0 |
| 1,625.0 |
| 1,358.0 |
| 1,207.0 |
| 1,487.0 |
| 1,160.0 |
| 1,099.0 |
| 1,241.0 |
| 1,224.0 |
| 1,129.0 |
| 940.0 |
| 1,167.0 |
| 1,546.0 |
| 1,128.0 |
| 1,195.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,309.0 |
| 18,702.0 |
| 18,568.0 |
| 15,739.0 |
| 14,023.0 |
| 12,711.0 |
| 12,390.0 |
| 14,510.0 |
| 16,100.0 |
| 15,942.0 |
| 17,579.0 |
| 13,415.0 |
| 10,829.0 |
| 11,380.0 |
| 13,389.0 |
| 11,305.0 |
| 10,934.0 |
| 9,551.0 |
| 8,363.0 |
| 9,994.0 |
| 9,511.0 |
| 10,206.0 |
| 10,341.0 |
| 8,046.0 |
| 7,783.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,081.0 |
| 6,078.0 |
| 6,128.0 |
| 6,240.0 |
| 5,212.0 |
| 5,343.0 |
| 5,237.0 |
| 4,728.0 |
| 4,796.0 |
| 4,810.0 |
| 4,807.0 |
| 4,930.0 |
| 4,911.0 |
| 4,835.0 |
| 4,618.0 |
| 4,802.0 |
| 5,110.0 |
| 5,107.0 |
| 5,980.0 |
| 5,888.0 |
| 5,731.0 |
| 4,822.0 |
| 4,808.0 |
| 4,977.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,557.0 |
| 3,416.0 |
| 3,462.0 |
| 3,622.0 |
| 3,602.0 |
| 3,959.0 |
| 3,891.0 |
| 3,652.0 |
| 3,604.0 |
| 3,434.0 |
| 2,939.0 |
| 2,801.0 |
| 2,669.0 |
| 2,703.0 |
| 2,666.0 |
| 2,494.0 |
| 2,287.0 |
| 2,332.0 |
| 1,321.0 |
| 1,257.0 |
| 1,187.0 |
| 1,179.0 |
| 1,162.0 |
| 1,192.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45,819.0 |
| 45,735.0 |
| 45,307.0 |
| 44,881.0 |
| 42,499.0 |
| 42,747.0 |
| 44,709.0 |
| 42,360.0 |
| 38,235.0 |
| 39,511.0 |
| 37,890.0 |
| 35,254.0 |
| 35,590.0 |
| 37,560.0 |
| 35,219.0 |
| 34,857.0 |
| 34,939.0 |
| 33,753.0 |
| 35,217.0 |
| 32,056.0 |
| 32,444.0 |
| 31,644.0 |
| 31,123.0 |
| 31,040.0 |
| 18,876.0 |
| 18,776.0 |
| 18,855.0 |
| 18,787.0 |
| 18,505.0 |
| 18,063.0 |
| 16,721.0 |
| 16,457.0 |
| 16,385.0 |
| 16,424.0 |
| 16,541.0 |
| 16,552.0 |
| 16,547.0 |
| 16,540.0 |
| 16,678.0 |
| 16,686.0 |
| 16,713.0 |
| 16,761.0 |
| 16,900.0 |
| 17,009.0 |
| 17,103.0 |
| 17,184.0 |
| 17,395.0 |
| 17,514.0 |
| 14,606.0 |
| 15,351.0 |
| 15,294.0 |
| 15,513.0 |
| 14,813.0 |
| 14,088.0 |
| 14,072.0 |
| 13,366.0 |
| 13,899.0 |
| 13,502.0 |
| 13,040.0 |
| 12,513.0 |
| 11,908.0 |
| 11,318.0 |
| 10,426.0 |
| 10,192.0 |
| 9,966.0 |
| 9,508.0 |
| 9,299.0 |
| 9,140.0 |
| 10,492.0 |
| 10,462.0 |
| 10,334.0 |
| (1,267.0) |
| (405.0) |
| (72.0) |
| 436.0 |
| 601.0 |
| 372.0 |
| 1,154.0 |
| 354.0 |
| (279.0) |
| (444.0) |
| (340.0) |
| (650.0) |
| 110.0 |
| (86.0) |
| 275.0 |
| 547.0 |
| 741.0 |
| 1,728.0 |
| 1,203.0 |
| 878.0 |
| 118.0 |
| (980.0) |
| (1,369.0) |
| (458.0) |
| (543.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 170.0 |
| 170.0 |
| 170.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,989.0 |
| 36,194.0 |
| 37,589.0 |
| 37,790.0 |
| 37,696.0 |
| 37,679.0 |
| 36,210.0 |
| 35,524.0 |
| 34,585.0 |
| 35,270.0 |
| 34,684.0 |
| 34,995.0 |
| 34,275.0 |
| 34,095.0 |
| 34,006.0 |
| 33,318.0 |
| 34,103.0 |
| 33,401.0 |
| 32,760.0 |
| 31,944.0 |
| 30,783.0 |
| 31,726.0 |
| 32,912.0 |
| 32,827.0 |
| 37,589.0 |
| 37,790.0 |
| 37,696.0 |
| 37,679.0 |
| 36,210.0 |
| 35,524.0 |
| 34,585.0 |
| 35,270.0 |
| 34,684.0 |
| 34,995.0 |
| 34,275.0 |
| 34,095.0 |
| 34,006.0 |
| 33,318.0 |
| 34,103.0 |
| 33,401.0 |
| 32,760.0 |
| 31,944.0 |
| 30,783.0 |
| 31,726.0 |
| 32,912.0 |
| 32,827.0 |
| 4,490.0 |
| 2,962.0 |
| 4,480.0 |
| 6,023.0 |
| 7,781.0 |
| 6,981.0 |
| 8,152.0 |
| 7,920.0 |
| 8,891.0 |
| 8,782.0 |
| 8,982.0 |
| 8,344.0 |
| 8,468.0 |
| 4,820.0 |
| 4,999.0 |
| 5,176.0 |
| 5,011.0 |
| 5,781.0 |
| 8,046.0 |
| 7,016.0 |
| 7,015.0 |
| 7,196.0 |
| 7,338.0 |
| 11,868.0 |
| 14,019.0 |
| 14,190.0 |
| 13,890.0 |
| 13,135.0 |
| 8,911.0 |
| 3,965.0 |
| 4,740.0 |
| 7,555.0 |
| 7,476.0 |
| 7,110.0 |
| 6,718.0 |
| 6,911.0 |
| 7,557.0 |
| 8,985.0 |
| 8,924.0 |
| 9,029.0 |
| 6,207.0 |
| 5,299.0 |
| 4,348.0 |
| 6,267.0 |
| 6,591.0 |
| 37,589.0 |
| 37,790.0 |
| 37,696.0 |
| 37,679.0 |
| 36,210.0 |
| 35,524.0 |
| 34,585.0 |
| 35,270.0 |
| 34,684.0 |
| 34,995.0 |
| 34,275.0 |
| 34,095.0 |
| 34,006.0 |
| 33,318.0 |
| 34,103.0 |
| 33,401.0 |
| 32,760.0 |
| 31,944.0 |
| 30,783.0 |
| 31,726.0 |
| 32,912.0 |
| 32,827.0 |
| (7,633.0) |
| (6,033.0) |
| (6,254.0) |
| (6,107.0) |
| (7,035.0) |
| (7,508.0) |
| (7,455.0) |
| (8,181.0) |
| (7,634.0) |
| (7,752.0) |
| (7,590.0) |
| (7,779.0) |
| (8,355.0) |
| (8,746.0) |
| (9,514.0) |
| (9,806.0) |
| (9,870.0) |
| (10,198.0) |
| (10,387.0) |
| (10,458.0) |
| (9,547.0) |
| (9,388.0) |
| (9,295.0) |