| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 8,366.0 | 19,048.0 | 7,706.0 | 3,435.0 | 2,257.0 | 4,194.0 | 4,987.0 | 2,432.0 | 2,365.0 | 2,065.0 | 4,210.0 | 4,803.0 | 2,234.0 | 2,605.0 | ||||||||||||||||||||||||||
| (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 | 19,048.0 | 4,194.0 | 2,065.0 | 2,605.0 | 2,921.0 | 22,171.0 | 2,594.0 | 2,745.0 | 2,079.0 | 2,880.0 | 4,470.0 | 10,598.0 | 53,528.0 | 3,093.0 | 13,362.0 | 6,668.0 | 2,009.0 | |||
| Restricted Cash | 297.0 | 319.0 | 1,244.0 | 1,343.0 | 1,094.0 | 1,195.0 | 1,221.0 | 1,047.0 | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 350.0 | 555.0 | 601.0 | 470.0 | 592.0 | 545.0 | 490.0 | |||
| Cash And Short Term Investments | 19,048.0 | 4,194.0 | 2,065.0 | 2,605.0 | 2,921.0 | 22,171.0 | 2,594.0 | 2,745.0 | 2,079.0 | 2,880.0 | 4,820.0 | 11,153.0 | 54,129.0 | 3,563.0 | 13,954.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | 23,846.0 | 23,917.0 | 25,429.0 | 25,102.0 | 23,493.0 | 17,513.0 | 13,457.0 | 13,993.0 | 12,439.0 | 12,576.0 | 11,776.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 2,441.0 | 2,247.0 | 2,057.0 | 2,388.0 | 3,055.0 | 1,796.0 | 1,422.0 | 1,336.0 | 1,034.0 | 1,202.0 | 1,252.0 | 1,153.0 | 1,020.0 | 1,075.0 | 940.0 | 1,131.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 337,991.0 | 331,406.0 | 320,108.0 | 307,689.0 | 289,897.0 | 279,737.0 | 265,734.0 | 252,835.0 | 246,498.0 | 232,215.0 | 220,163.0 | 230,508.0 | 220,865.0 | 209,575.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 12,154.0 | 10,425.0 | 10,021.0 | 8,750.0 | 8,040.0 | 6,667.0 | 7,725.0 | 7,232.0 | 7,063.0 | 7,084.0 | 5,700.0 | 5,598.0 | 4,954.0 | 4,454.0 | 4,194.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 89,658.0 | 47,618.0 | 50,303.0 | 45,252.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 424.0 | 424.0 | 424.0 | 424.0 | 297.0 | 297.0 | 297.0 | 297.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 18,618.0 | 22,633.0 | 12,973.0 | 9,963.0 | 7,443.0 | 5,889.0 | 10,777.0 | 150.0 | 150.0 | 2,645.0 | 6.0 | 19.0 | 93,144.0 | 51,487.0 | 53,218.0 | 52,794.0 | ||||
| 2,082.0 |
| 1,857.0 |
| 1,661.0 |
| 2,921.0 |
| 9,936.0 |
| 4,657.0 |
| 10,205.0 |
| 22,171.0 |
| 8,983.0 |
| 7,882.0 |
| 7,047.0 |
| - |
| 3,020.0 |
| 1,949.0 |
| 2,745.0 |
| 2,538.0 |
| 1,750.0 |
| 1,923.0 |
| 2,079.0 |
| 4,487.0 |
| 4,583.0 |
| 4,307.0 |
| 2,880.0 |
| 6,441.0 |
| 2,857.0 |
| 5,846.0 |
| Restricted Cash | 97.0 | 297.0 | 303.0 | 318.0 | 329.0 | 319.0 | 273.0 | 1,354.0 | 1,341.0 | 1,244.0 | 1,298.0 | 1,387.0 | 1,509.0 | 1,343.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8,366.0 | 19,048.0 | 7,706.0 | 3,435.0 | 2,257.0 | 4,194.0 | 4,987.0 | 2,432.0 | 2,365.0 | 2,065.0 | 4,210.0 | 4,803.0 | 2,234.0 | 2,605.0 | 2,082.0 | 1,857.0 | 1,661.0 | 2,921.0 | 9,936.0 | 4,657.0 | 10,205.0 | 22,171.0 | 8,983.0 | 7,882.0 | 7,047.0 | - | 3,020.0 | 1,949.0 | 2,745.0 | 2,538.0 | 1,750.0 | 1,923.0 | 2,079.0 | 4,487.0 | 4,583.0 | 4,307.0 | 2,880.0 | 6,441.0 | 2,857.0 | 5,846.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23,909.0 | 23,615.0 | 23,846.0 | 22,195.0 | 21,257.0 | 22,507.0 | 23,917.0 | 22,617.0 | 22,672.0 | 23,797.0 | - | 24,713.0 | 24,926.0 | 25,102.0 | 24,012.0 | 23,099.0 | 22,595.0 | 23,493.0 | 21,549.0 | 19,771.0 | 16,863.0 | 17,513.0 | 14,832.0 | 13,294.0 | 12,485.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,320.0 | 2,441.0 | 2,700.0 | 2,137.0 | 2,197.0 | 2,247.0 | 2,523.0 | 1,841.0 | 2,076.0 | 2,057.0 | 2,240.0 | 1,896.0 | 2,381.0 | 2,388.0 | 3,133.0 | 3,646.0 | 3,659.0 | 3,055.0 | 2,303.0 | 1,421.0 | 1,303.0 | 1,796.0 | 1,457.0 | 1,289.0 | 1,633.0 | - | 1,538.0 | 1,167.0 | 1,336.0 | 1,270.0 | 1,102.0 | 1,285.0 | 1,034.0 | 1,276.0 | 1,116.0 | 1,194.0 | 1,202.0 | 1,318.0 | 931.0 | 1,142.0 |
| Prepaid Expenses | 7,382.0 | 8,336.0 | 7,684.0 | 6,999.0 | 7,010.0 | 7,973.0 | 7,177.0 | 8,176.0 | 8,197.0 | 7,607.0 | 8,067.0 | 7,503.0 | 8,251.0 | 8,358.0 | 10,861.0 | 8,087.0 | 6,645.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | 47.0 | 50.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 44,723.0 | 56,922.0 | 44,010.0 | 38,846.0 | 37,353.0 | 40,523.0 | 40,641.0 | 38,056.0 | 37,957.0 | 36,814.0 | 38,119.0 | 37,388.0 | 35,722.0 | 37,857.0 | 39,746.0 | 37,499.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 357,650.0 | 337,991.0 | 334,765.0 | 332,529.0 | 331,888.0 | 331,406.0 | 327,555.0 | 324,978.0 | 322,266.0 | 320,108.0 | 316,767.0 | 313,424.0 | 310,519.0 | 307,689.0 | 300,870.0 | 296,700.0 | 292,568.0 | 289,897.0 | 287,421.0 | 283,654.0 | 282,742.0 | 279,737.0 | 276,210.0 | 272,714.0 | 268,993.0 | - | 260,053.0 | 257,395.0 | 252,835.0 | 252,030.0 | 249,294.0 | 246,877.0 | 246,498.0 | 242,608.0 | 239,226.0 | 235,550.0 | 232,215.0 | 228,909.0 | 225,756.0 | 222,669.0 |
| Accumulated Depreciation | 231,678.0 | 228,524.0 | 226,298.0 | 224,460.0 | 223,965.0 | 222,884.0 | 220,027.0 | 217,088.0 | 214,403.0 | 211,798.0 | 209,277.0 | 206,154.0 | 203,532.0 | 200,255.0 | 197,866.0 | 195,390.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 125,972.0 | 109,467.0 | 108,467.0 | 108,069.0 | 107,923.0 | 108,522.0 | 107,528.0 | 107,890.0 | 107,863.0 | 108,310.0 | 107,490.0 | 107,270.0 | 106,987.0 | 107,434.0 | 103,004.0 | 101,310.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 30,628.0 | 22,841.0 | 22,841.0 | 22,841.0 | 22,842.0 | 22,841.0 | 22,844.0 | 22,842.0 | 22,842.0 | 22,843.0 | 28,642.0 | 28,647.0 | 28,674.0 | 28,671.0 | 28,548.0 | 28,638.0 | 28,629.0 | 28,603.0 | ||||||||||||||||||||||
| Intangible Assets | 12,799.0 | 10,458.0 | 10,516.0 | 10,635.0 | 10,847.0 | 11,129.0 | 10,674.0 | 10,680.0 | 10,835.0 | 11,057.0 | 10,952.0 | 11,097.0 | 11,246.0 | 11,461.0 | 11,196.0 | 11,286.0 | 11,432.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 23,401.0 | 23,498.0 | 23,760.0 | 23,949.0 | 24,175.0 | 24,472.0 | 23,613.0 | 24,064.0 | 24,351.0 | 24,726.0 | 25,086.0 | 25,345.0 | 25,947.0 | 26,130.0 | 26,588.0 | 27,098.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 22,547.0 | 23,248.0 | 21,012.0 | 21,318.0 | 19,678.0 | 19,769.0 | 18,516.0 | 18,415.0 | 19,258.0 | 19,885.0 | 18,147.0 | 17,856.0 | 17,603.0 | 17,260.0 | 15,633.0 | 14,479.0 | ||||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 417,882.0 | 404,258.0 | 388,331.0 | 383,285.0 | 380,364.0 | 384,711.0 | 381,164.0 | 379,146.0 | 380,158.0 | 380,255.0 | 384,830.0 | 379,955.0 | 377,716.0 | 379,680.0 | 375,090.0 | 370,147.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 28,229.0 | 18,618.0 | 20,146.0 | 22,067.0 | 22,629.0 | 22,633.0 | 21,763.0 | 23,255.0 | 15,594.0 | 12,973.0 | 12,950.0 | 14,827.0 | 12,081.0 | 9,963.0 | 14,995.0 | 12,873.0 | 13,421.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 7,824.0 | 7,576.0 | 7,504.0 | 7,534.0 | 7,538.0 | 7,492.0 | 7,221.0 | 7,163.0 | 7,143.0 | 6,955.0 | 6,853.0 | 6,699.0 | 6,693.0 | 6,583.0 | 6,475.0 | 6,310.0 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 4,720.0 | 4,542.0 | 4,501.0 | 4,731.0 | 4,686.0 | 4,415.0 | 4,312.0 | 4,247.0 | 4,282.0 | 4,266.0 | 3,906.0 | 4,211.0 | 4,177.0 | 4,134.0 | 3,961.0 | 3,912.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 14,999.0 | 14,229.0 | 14,216.0 | 14,274.0 | 14,338.0 | 14,349.0 | 13,519.0 | 13,577.0 | 13,616.0 | 12,531.0 | 12,681.0 | 12,299.0 | 12,237.0 | 12,097.0 | 11,950.0 | 11,483.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 69,880.0 | 62,370.0 | 59,563.0 | 60,952.0 | 61,066.0 | 64,771.0 | 61,816.0 | 60,806.0 | 53,631.0 | 53,223.0 | 55,677.0 | 51,404.0 | 47,768.0 | 50,171.0 | 53,141.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 18,692.0 | 18,951.0 | 19,176.0 | 19,164.0 | 19,379.0 | 19,928.0 | 19,247.0 | 19,456.0 | 19,654.0 | 20,002.0 | 20,773.0 | 20,745.0 | 21,303.0 | 21,558.0 | 22,175.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2,606.0 | 2,433.0 | 2,237.0 | 2,248.0 | 2,178.0 | 2,186.0 | 1,882.0 | 1,881.0 | 1,949.0 | 1,947.0 | 1,776.0 | 1,769.0 | 1,730.0 | 1,651.0 | 1,479.0 | 1,396.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 49,312.0 | 48,717.0 | 48,226.0 | 46,568.0 | 46,643.0 | 46,732.0 | 45,865.0 | 46,082.0 | 45,980.0 | 45,781.0 | 44,434.0 | 44,055.0 | 43,667.0 | 43,441.0 | 42,094.0 | 42,154.0 | ||||||||||||||||||||||||
| Pension Obligations | 12,023.0 | 11,099.0 | 11,072.0 | 11,170.0 | 11,793.0 | 11,997.0 | 12,744.0 | 12,812.0 | 12,805.0 | 13,189.0 | 12,226.0 | 12,357.0 | 12,750.0 | 12,974.0 | 15,912.0 | 15,125.0 | 15,104.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 19,122.0 | 17,848.0 | 17,320.0 | 17,141.0 | 18,426.0 | 19,327.0 | 14,946.0 | 16,429.0 | 16,258.0 | 16,560.0 | 18,191.0 | 17,021.0 | 17,237.0 | 18,397.0 | 20,073.0 | 17,506.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 243,380.0 | 236,147.0 | 222,423.0 | 217,972.0 | 217,261.0 | 219,365.0 | 221,680.0 | 220,801.0 | 230,801.0 | 233,233.0 | 230,065.0 | 232,049.0 | 235,729.0 | 237,046.0 | 233,166.0 | 233,566.0 | ||||||||||||||||||||||||
| Total Liabilities | 313,260.0 | 298,517.0 | 281,986.0 | 278,924.0 | 278,327.0 | 284,136.0 | 283,496.0 | 281,607.0 | 284,432.0 | 286,456.0 | 285,742.0 | 283,453.0 | 283,497.0 | 287,217.0 | 286,307.0 | 282,790.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | - | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 424.0 | 424.0 | 424.0 | 424.0 | 424.0 | 424.0 | 424.0 | 424.0 |
| Additional Paid In Capital | 13,263.0 | 13,372.0 | 13,408.0 | 13,412.0 | 13,415.0 | 13,466.0 | 13,479.0 | 13,539.0 | 13,571.0 | 13,631.0 | 13,524.0 | 13,523.0 | 13,523.0 | 13,420.0 | 13,467.0 | 13,872.0 | ||||||||||||||||||||||||
| Retained Earnings | 96,824.0 | 94,744.0 | 95,316.0 | 93,275.0 | 91,128.0 | 89,110.0 | 86,958.0 | 86,504.0 | 84,714.0 | 82,915.0 | 88,416.0 | 86,448.0 | 84,543.0 | 82,380.0 | 78,545.0 | 76,401.0 | 73,891.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,372.0) | (1,727.0) | (1,651.0) | (1,475.0) | (1,489.0) | (923.0) | (1,665.0) | (1,287.0) | (1,199.0) | (1,380.0) | (1,428.0) | (1,921.0) | (2,177.0) | (1,865.0) | (1,700.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,015.0 | 4,020.0 | 4,023.0 | 4,104.0 | ||||||||||||||||||||||
| Minority Interest | 1,313.0 | 1,281.0 | 1,303.0 | 1,298.0 | 1,315.0 | 1,338.0 | 1,342.0 | 1,367.0 | 1,392.0 | 1,369.0 | 1,347.0 | 1,309.0 | 1,336.0 | 1,319.0 | 1,315.0 | 1,341.0 | 1,413.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 104,622.0 | 105,741.0 | 106,345.0 | 104,361.0 | 102,037.0 | 100,575.0 | 97,668.0 | 97,539.0 | 95,726.0 | 93,799.0 | 99,088.0 | 96,502.0 | 94,219.0 | 92,463.0 | 88,783.0 | 87,357.0 | ||||||||||||||||||||||||
| Total Equity | 104,622.0 | 105,741.0 | 106,345.0 | 104,361.0 | 102,037.0 | 100,575.0 | 97,668.0 | 97,539.0 | 95,726.0 | 93,799.0 | 99,088.0 | 96,502.0 | 94,219.0 | 92,463.0 | 88,783.0 | 87,357.0 | 85,175.0 | 83,200.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 28,229.0 | 18,618.0 | 20,146.0 | 22,067.0 | 22,629.0 | 22,633.0 | 21,763.0 | 23,255.0 | 15,594.0 | 12,973.0 | 12,950.0 | 14,827.0 | 12,081.0 | 9,963.0 | 14,995.0 | 12,873.0 | 13,421.0 | 7,443.0 | 7,623.0 | 7,023.0 | 8,802.0 | 5,889.0 | 5,770.0 | 6,651.0 | 11,175.0 | - | 7,830.0 | 8,773.0 | 7,190.0 | 6,502.0 | 5,466.0 | 6,323.0 | 3,453.0 | 0.0 | 0.0 | 3,707.0 | 2,645.0 | 3,852.0 | 6,803.0 | 6,265.0 |
| Net debt | 19,863.0 | (430.0) | 12,440.0 | 18,632.0 | 20,372.0 | 18,439.0 | 16,776.0 | 20,823.0 | 13,229.0 | 10,908.0 | 8,740.0 | 10,024.0 | 9,847.0 | 7,358.0 | 12,913.0 | 11,016.0 | 11,760.0 | 4,522.0 | ||||||||||||||||||||||
| Working Capital | (25,157.0) | (5,448.0) | (15,553.0) | (22,106.0) | (23,713.0) | (24,248.0) | (21,175.0) | (22,750.0) | (15,674.0) | (16,409.0) | (17,558.0) | (14,016.0) | (12,046.0) | (12,314.0) | (13,395.0) | (11,725.0) | (11,005.0) | |||||||||||||||||||||||
| Book Value | 104,622.0 | 105,741.0 | 106,345.0 | 104,361.0 | 102,037.0 | 100,575.0 | 97,668.0 | 97,539.0 | 95,726.0 | 93,799.0 | 99,088.0 | 96,502.0 | 94,219.0 | 92,463.0 | 88,783.0 | 87,357.0 | 85,175.0 | 83,200.0 | ||||||||||||||||||||||
| Tangible Book Value | 61,195.0 | 72,442.0 | 72,988.0 | 70,885.0 | 68,348.0 | 66,605.0 | 64,150.0 | 64,017.0 | 62,049.0 | 59,899.0 | 59,494.0 | 56,758.0 | 54,299.0 | 52,331.0 | 49,039.0 | 47,433.0 | 45,114.0 | |||||||||||||||||||||||
| 9,782.0 |
| 1,153.0 |
| 3,219.0 |
| - |
| - |
| 509.0 |
| - |
| - |
| 7,213.0 |
| 2,499.0 |
| 10,291.0 |
| 1,153.0 |
| 3,219.0 |
| 11,781.0 |
| 12,573.0 |
| 11,703.0 |
| - |
| - |
| 1,426.0 |
| 2,092.0 |
| - |
| - |
| Prepaid Expenses | 8,336.0 | 7,973.0 | 7,607.0 | 8,358.0 | 6,906.0 | 6,710.0 | 8,028.0 | 5,453.0 | 3,307.0 | 3,918.0 | 2,034.0 | 2,648.0 | 3,406.0 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | 3,406.0 | 4,021.0 | 4,269.0 | 2,223.0 | 5,247.0 | 1,989.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 56,922.0 | 40,523.0 | 36,814.0 | 37,857.0 | 36,728.0 | 54,594.0 | 37,473.0 | 34,636.0 | 29,913.0 | 26,395.0 | 22,355.0 | 29,499.0 | 70,994.0 | 21,235.0 | 30,939.0 | 22,348.0 | 21,745.0 | 26,075.0 | - | - |
| 215,626.0 |
| 211,655.0 |
| 229,743.0 |
| 215,605.0 |
| - |
| - |
| Accumulated Depreciation | 228,524.0 | 222,884.0 | 211,798.0 | 200,255.0 | 190,201.0 | 184,904.0 | 173,819.0 | 163,549.0 | 157,930.0 | 147,464.0 | 136,622.0 | 140,561.0 | 131,909.0 | 120,933.0 | 127,192.0 | 123,944.0 | 137,758.0 | 129,059.0 | - | - |
| Property,Plant & Equipment Net | 109,467.0 | 108,522.0 | 108,310.0 | 107,434.0 | 99,696.0 | 94,833.0 | 91,915.0 | 89,286.0 | 88,568.0 | 84,751.0 | 83,541.0 | 89,947.0 | 88,956.0 | 88,642.0 | 88,434.0 | 87,711.0 | 91,985.0 | 86,546.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 677.0 | 3,329.0 | 3,306.0 | - | - | - | - | - | - |
| Goodwill | 22,841.0 | 22,841.0 | 22,843.0 | 28,671.0 | 28,603.0 | 24,773.0 | 24,389.0 | 24,614.0 | 29,172.0 | 27,205.0 | 25,331.0 | 24,639.0 | 24,634.0 | 24,139.0 | 23,357.0 | 21,988.0 | 22,472.0 | 6,035.0 | - | - |
| Intangible Assets | 10,458.0 | 11,129.0 | 11,057.0 | 11,461.0 | 11,677.0 | 9,413.0 | 9,498.0 | 9,775.0 | 10,247.0 | 8,897.0 | 7,592.0 | 5,728.0 | 5,800.0 | 5,933.0 | 5,878.0 | 5,830.0 | 6,764.0 | 5,199.0 | - | - |
| Operating Lease Right Of Use Assets | 23,498.0 | 24,472.0 | 24,726.0 | 26,130.0 | 27,883.0 | 22,531.0 | 22,694.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 23,248.0 | 19,769.0 | 19,885.0 | 17,260.0 | 13,329.0 | 10,879.0 | 10,141.0 | 11,717.0 | 9,787.0 | 8,536.0 | 7,718.0 | 5,739.0 | 4,535.0 | 4,128.0 | 5,155.0 | 5,635.0 | 8,756.0 | 8,349.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 404,258.0 | 384,711.0 | 380,255.0 | 379,680.0 | 366,596.0 | 316,481.0 | 291,727.0 | 264,829.0 | 257,143.0 | 244,180.0 | 244,175.0 | 232,616.0 | 274,098.0 | 225,222.0 | 230,461.0 | 220,005.0 | 226,907.0 | 202,352.0 | - | - |
| 3,936.0 |
| 4,337.0 |
| - |
| - |
| - |
| Short Term Debt | 18,618.0 | 22,633.0 | 12,973.0 | 9,963.0 | 7,443.0 | 5,889.0 | 10,777.0 | 150.0 | 150.0 | 2,645.0 | 6.0 | 19.0 | 3,486.0 | 3,869.0 | 2,915.0 | 7,542.0 | 6,105.0 | 4,993.0 | - | - |
| Deferred Revenue Current | 7,576.0 | 7,492.0 | 6,955.0 | 6,583.0 | 6,053.0 | 4,843.0 | 4,651.0 | 4,207.0 | 4,050.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4,542.0 | 4,415.0 | 4,266.0 | 4,134.0 | 3,859.0 | 3,485.0 | 3,261.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4,534.0 | 5,058.0 | 5,190.0 | 7,824.0 | 9,123.0 | 6,050.0 | 5,984.0 | 5,948.0 | 6,756.0 | 5,717.0 | 5,659.0 | 4,016.0 | 3,954.0 | 4,529.0 | 3,786.0 | 4,110.0 | 3,486.0 | - | - | - |
| Other Current Liabilities | 14,229.0 | 14,349.0 | 12,531.0 | 12,097.0 | 11,025.0 | 9,628.0 | 9,024.0 | 8,239.0 | 8,352.0 | 8,102.0 | 8,738.0 | 8,572.0 | 6,664.0 | 6,405.0 | 11,223.0 | 7,353.0 | 6,708.0 | 7,099.0 | - | - |
| Total Current Liabilities | 62,370.0 | 64,771.0 | 53,223.0 | 50,171.0 | 47,160.0 | 39,660.0 | 44,868.0 | 37,930.0 | 33,037.0 | 30,340.0 | 35,052.0 | 27,987.0 | 27,050.0 | 26,956.0 | 30,761.0 | 30,597.0 | 29,136.0 | 25,906.0 | - | - |
| 55,051.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 18,951.0 | 19,928.0 | 20,002.0 | 21,558.0 | 23,203.0 | 18,000.0 | 18,393.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 2,433.0 | 2,186.0 | 1,947.0 | 1,651.0 | 1,176.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 48,717.0 | 46,732.0 | 45,781.0 | 43,441.0 | 40,685.0 | 35,711.0 | 34,703.0 | 33,795.0 | 31,232.0 | 45,964.0 | 45,484.0 | 41,563.0 | 28,639.0 | 24,677.0 | 25,060.0 | 22,818.0 | 19,190.0 | 11,769.0 | - | - |
| Pension Obligations | 11,099.0 | 11,997.0 | 13,189.0 | 12,974.0 | 15,410.0 | 18,657.0 | 17,952.0 | 18,599.0 | 22,112.0 | 26,166.0 | 29,957.0 | 33,280.0 | 27,682.0 | 34,346.0 | 32,957.0 | 28,164.0 | 32,622.0 | 32,512.0 | - | - |
| Other Non-Current Liabilities | 17,848.0 | 19,327.0 | 16,560.0 | 18,397.0 | 13,513.0 | 12,008.0 | 12,264.0 | 13,922.0 | 12,433.0 | 12,245.0 | 11,641.0 | 5,574.0 | 5,653.0 | 6,092.0 | 5,472.0 | 6,262.0 | 6,765.0 | 6,301.0 | - | - |
| Total Non-Current Liabilities | 236,147.0 | 219,365.0 | 233,233.0 | 237,046.0 | 236,236.0 | 207,549.0 | 184,024.0 | 172,189.0 | 179,419.0 | 189,808.0 | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 298,517.0 | 284,136.0 | 286,456.0 | 287,217.0 | 283,396.0 | 247,209.0 | 228,892.0 | 210,119.0 | 212,456.0 | 220,148.0 | 226,333.0 | 218,940.0 | 178,682.0 | 139,689.0 | 144,553.0 | 133,093.0 | 142,764.0 | 123,561.0 | - | - |
| 297.0 |
| 297.0 |
| - |
| - |
| Additional Paid In Capital | 13,372.0 | 13,466.0 | 13,631.0 | 13,420.0 | 13,861.0 | 13,404.0 | 13,419.0 | 13,437.0 | 11,101.0 | 11,182.0 | 11,196.0 | 11,155.0 | 37,939.0 | 37,990.0 | 37,919.0 | 37,922.0 | 40,108.0 | 40,291.0 | - | - |
| Retained Earnings | 94,744.0 | 89,110.0 | 82,915.0 | 82,380.0 | 71,993.0 | 60,464.0 | 53,147.0 | 43,542.0 | 35,635.0 | 15,059.0 | 11,246.0 | 2,447.0 | 1,782.0 | (3,734.0) | 1,179.0 | 4,368.0 | 7,260.0 | 19,250.0 | - | - |
| Accumulated Other Comprehensive Income | (1,727.0) | (923.0) | (1,380.0) | (1,865.0) | (927.0) | (71.0) | 998.0 | 2,370.0 | 2,659.0 | 2,673.0 | 550.0 | 1,111.0 | 2,358.0 | 2,235.0 | 1,269.0 | 1,049.0 | (1,372.0) | (13,372.0) | - | - |
| Treasury Stock | - | - | - | - | 4,104.0 | 6,719.0 | 6,820.0 | 6,986.0 | 7,139.0 | 7,263.0 | 7,416.0 | 3,263.0 | 3,961.0 | 4,071.0 | 5,002.0 | 5,267.0 | 5,000.0 | 4,839.0 | - | - |
| Minority Interest | 1,281.0 | 1,338.0 | 1,369.0 | 1,319.0 | 1,410.0 | 1,430.0 | 1,440.0 | 1,565.0 | 1,591.0 | 1,508.0 | 1,414.0 | 1,378.0 | 56,580.0 | 52,376.0 | 49,938.0 | 48,343.0 | 42,761.0 | 37,199.0 | - | - |
| Total Stockholders Equity | 105,741.0 | 100,575.0 | 93,799.0 | 92,463.0 | 83,200.0 | 69,272.0 | 62,835.0 | 54,710.0 | 44,687.0 | 24,032.0 | 17,842.0 | 13,676.0 | 95,416.0 | 85,533.0 | 85,908.0 | 86,912.0 | 84,143.0 | 78,791.0 | 82,869.0 | - |
| Total Equity | 105,741.0 | 100,575.0 | 93,799.0 | 92,463.0 | 83,200.0 | 69,272.0 | 62,835.0 | 54,710.0 | 44,687.0 | 24,032.0 | 17,842.0 | 13,676.0 | 95,416.0 | 85,533.0 | 85,908.0 | 86,912.0 | 84,143.0 | 78,791.0 | 82,869.0 | - |
| 61,156.0 |
| 4,993.0 |
| - |
| - |
| Net debt | (430.0) | 18,439.0 | 10,908.0 | 7,358.0 | 4,522.0 | (16,282.0) | 8,183.0 | (2,595.0) | (1,929.0) | (235.0) | (4,814.0) | (11,134.0) | 39,015.0 | 47,924.0 | 39,264.0 | 45,581.0 | 58,657.0 | (5,298.0) | - | - |
| Working Capital | (5,448.0) | (24,248.0) | (16,409.0) | (12,314.0) | (10,432.0) | 14,934.0 | (7,395.0) | (3,294.0) | (3,124.0) | (3,945.0) | (12,697.0) | 1,512.0 | 43,944.0 | (5,721.0) | 178.0 | (8,249.0) | (7,391.0) | 169.0 | - | - |
| Book Value | 105,741.0 | 100,575.0 | 93,799.0 | 92,463.0 | 83,200.0 | 69,272.0 | 62,835.0 | 54,710.0 | 44,687.0 | 24,032.0 | 17,842.0 | 13,676.0 | 95,416.0 | 85,533.0 | 85,908.0 | 86,912.0 | 84,143.0 | 78,791.0 | 82,869.0 | - |
| Tangible Book Value | 72,442.0 | 66,605.0 | 59,899.0 | 52,331.0 | 42,920.0 | 35,086.0 | 28,948.0 | 20,321.0 | 5,268.0 | (12,070.0) | (15,081.0) | (16,691.0) | 64,982.0 | 55,461.0 | 56,673.0 | 59,094.0 | 54,907.0 | 67,557.0 | - | - |
| 6,906.0 |
| 5,843.0 |
| 8,291.0 |
| 5,632.0 |
| 6,710.0 |
| 5,515.0 |
| 5,490.0 |
| 8,228.0 |
| - |
| 5,624.0 |
| 5,266.0 |
| 5,453.0 |
| 5,334.0 |
| 4,925.0 |
| 5,222.0 |
| 3,307.0 |
| 3,280.0 |
| 3,353.0 |
| 4,645.0 |
| 3,918.0 |
| 3,030.0 |
| 3,445.0 |
| 3,422.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35,580.0 |
| 36,728.0 |
| 40,277.0 |
| 35,626.0 |
| 39,647.0 |
| 54,594.0 |
| 38,572.0 |
| 37,333.0 |
| 40,705.0 |
| - |
| 34,895.0 |
| 33,308.0 |
| 34,636.0 |
| 33,154.0 |
| 30,876.0 |
| 31,025.0 |
| 29,913.0 |
| 30,867.0 |
| 28,823.0 |
| 27,158.0 |
| 26,395.0 |
| 25,621.0 |
| 20,844.0 |
| 23,615.0 |
| 192,725.0 |
| 190,201.0 |
| 191,665.0 |
| 189,452.0 |
| 187,866.0 |
| 184,904.0 |
| 183,028.0 |
| 179,960.0 |
| 176,816.0 |
| - |
| 171,204.0 |
| 169,577.0 |
| 163,549.0 |
| 164,566.0 |
| 161,513.0 |
| 158,955.0 |
| 157,930.0 |
| 155,986.0 |
| 152,705.0 |
| 150,337.0 |
| 147,464.0 |
| 145,495.0 |
| 142,584.0 |
| 139,658.0 |
| 99,843.0 |
| 99,696.0 |
| 95,756.0 |
| 94,202.0 |
| 94,876.0 |
| 94,833.0 |
| 93,182.0 |
| 92,754.0 |
| 92,177.0 |
| - |
| 88,849.0 |
| 87,818.0 |
| 89,286.0 |
| 87,464.0 |
| 87,781.0 |
| 87,922.0 |
| 88,568.0 |
| 86,622.0 |
| 86,521.0 |
| 85,213.0 |
| 84,751.0 |
| 83,414.0 |
| 83,172.0 |
| 83,011.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,887.0 |
| 24,915.0 |
| 24,837.0 |
| 24,773.0 |
| 24,799.0 |
| 24,667.0 |
| 24,382.0 |
| 24,635.0 |
| 24,570.0 |
| 24,632.0 |
| 24,614.0 |
| 29,200.0 |
| 29,200.0 |
| 29,121.0 |
| 29,172.0 |
| 28,725.0 |
| 28,527.0 |
| 27,630.0 |
| 27,205.0 |
| 25,970.0 |
| 25,417.0 |
| 25,364.0 |
| 11,677.0 |
| 7,022.0 |
| 7,002.0 |
| 9,304.0 |
| 9,413.0 |
| 9,599.0 |
| 9,600.0 |
| 9,371.0 |
| - |
| 9,264.0 |
| 9,474.0 |
| 9,775.0 |
| 9,731.0 |
| 9,861.0 |
| 10,014.0 |
| 10,247.0 |
| 10,993.0 |
| 11,143.0 |
| 8,912.0 |
| 8,897.0 |
| 7,692.0 |
| 7,399.0 |
| 8,216.0 |
| 27,494.0 |
| 27,883.0 |
| 27,969.0 |
| 28,180.0 |
| 22,315.0 |
| 22,531.0 |
| 22,680.0 |
| 22,431.0 |
| 22,472.0 |
| - |
| 22,218.0 |
| 22,467.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,581.0 |
| 13,329.0 |
| 10,679.0 |
| 14,761.0 |
| 10,537.0 |
| 10,879.0 |
| 11,669.0 |
| 10,178.0 |
| 12,379.0 |
| - |
| 10,018.0 |
| 10,426.0 |
| 11,717.0 |
| 11,275.0 |
| 10,943.0 |
| 11,763.0 |
| 9,787.0 |
| 8,538.0 |
| 8,795.0 |
| 8,222.0 |
| 8,536.0 |
| 8,275.0 |
| 7,235.0 |
| 6,298.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 365,716.0 |
| 366,596.0 |
| 353,457.0 |
| 349,190.0 |
| 345,573.0 |
| 316,481.0 |
| 296,994.0 |
| 293,259.0 |
| 294,500.0 |
| - |
| 284,875.0 |
| 283,108.0 |
| 264,829.0 |
| 265,562.0 |
| 263,303.0 |
| 264,516.0 |
| 257,143.0 |
| 254,682.0 |
| 252,978.0 |
| 246,731.0 |
| 244,180.0 |
| 239,498.0 |
| 231,870.0 |
| 244,587.0 |
| 7,443.0 |
| 7,623.0 |
| 7,023.0 |
| 8,802.0 |
| 5,889.0 |
| 5,770.0 |
| 6,651.0 |
| 11,175.0 |
| - |
| 7,830.0 |
| 8,773.0 |
| 7,190.0 |
| 6,502.0 |
| 5,466.0 |
| 6,323.0 |
| 3,453.0 |
| 0.0 |
| 0.0 |
| 3,707.0 |
| 2,645.0 |
| 3,852.0 |
| 6,803.0 |
| 6,265.0 |
| - |
| 6,053.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,847.0 |
| 3,859.0 |
| 3,606.0 |
| 3,881.0 |
| 3,536.0 |
| 3,485.0 |
| 3,494.0 |
| 3,270.0 |
| 3,331.0 |
| - |
| 2,959.0 |
| 3,154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,148.0 |
| 11,025.0 |
| 9,976.0 |
| 11,846.0 |
| 9,173.0 |
| 9,628.0 |
| 9,530.0 |
| 9,668.0 |
| 9,132.0 |
| - |
| 8,854.0 |
| 8,654.0 |
| 8,239.0 |
| 8,323.0 |
| 8,303.0 |
| 8,240.0 |
| 8,352.0 |
| 8,316.0 |
| 8,780.0 |
| 8,131.0 |
| 8,102.0 |
| 8,444.0 |
| 8,515.0 |
| 8,477.0 |
| 49,224.0 |
| 46,585.0 |
| 47,160.0 |
| 41,358.0 |
| 40,078.0 |
| 38,730.0 |
| 39,660.0 |
| 36,185.0 |
| 38,886.0 |
| 41,057.0 |
| - |
| 39,209.0 |
| 38,214.0 |
| 37,930.0 |
| 34,167.0 |
| 32,329.0 |
| 31,615.0 |
| 33,037.0 |
| 28,930.0 |
| 27,758.0 |
| 26,664.0 |
| 30,340.0 |
| 30,298.0 |
| 34,408.0 |
| 33,312.0 |
| 22,597.0 |
| 22,932.0 |
| 23,203.0 |
| 23,507.0 |
| 23,360.0 |
| 17,766.0 |
| 18,000.0 |
| 18,155.0 |
| 18,158.0 |
| 18,117.0 |
| - |
| 18,214.0 |
| 18,254.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,176.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41,341.0 |
| 40,685.0 |
| 38,481.0 |
| 37,534.0 |
| 36,747.0 |
| 35,711.0 |
| 34,567.0 |
| 33,798.0 |
| 33,709.0 |
| - |
| 34,592.0 |
| 34,225.0 |
| 33,795.0 |
| 35,712.0 |
| 35,069.0 |
| 34,414.0 |
| 31,232.0 |
| 48,345.0 |
| 47,506.0 |
| 47,847.0 |
| 45,964.0 |
| 44,617.0 |
| 43,825.0 |
| 45,568.0 |
| 15,410.0 |
| 16,516.0 |
| 16,713.0 |
| 18,252.0 |
| 18,657.0 |
| 18,756.0 |
| 17,821.0 |
| 17,617.0 |
| - |
| 18,236.0 |
| 18,040.0 |
| 18,599.0 |
| 19,660.0 |
| 19,955.0 |
| 20,689.0 |
| 22,112.0 |
| 21,131.0 |
| 21,775.0 |
| 22,079.0 |
| 26,166.0 |
| 28,285.0 |
| 28,059.0 |
| 29,665.0 |
| 14,618.0 |
| 13,513.0 |
| 11,754.0 |
| 11,499.0 |
| 11,695.0 |
| 12,008.0 |
| 13,011.0 |
| 14,293.0 |
| 15,786.0 |
| - |
| 12,543.0 |
| 11,830.0 |
| 13,922.0 |
| 13,496.0 |
| 13,201.0 |
| 12,719.0 |
| 12,433.0 |
| 12,508.0 |
| 12,788.0 |
| 12,265.0 |
| 12,245.0 |
| 11,576.0 |
| 11,912.0 |
| 11,350.0 |
| 233,956.0 |
| 236,236.0 |
| 233,610.0 |
| 234,000.0 |
| 234,160.0 |
| 207,549.0 |
| 194,279.0 |
| 190,260.0 |
| 191,790.0 |
| - |
| 185,354.0 |
| 186,947.0 |
| 172,189.0 |
| 175,308.0 |
| 177,399.0 |
| 180,556.0 |
| 179,419.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280,541.0 |
| 283,396.0 |
| 274,968.0 |
| 274,078.0 |
| 272,890.0 |
| 247,209.0 |
| 230,464.0 |
| 229,146.0 |
| 232,847.0 |
| - |
| 224,563.0 |
| 225,161.0 |
| 210,119.0 |
| 209,475.0 |
| 209,728.0 |
| 212,171.0 |
| 212,456.0 |
| 226,231.0 |
| 226,217.0 |
| 221,694.0 |
| 220,148.0 |
| 217,515.0 |
| 211,126.0 |
| 224,484.0 |
| 13,874.0 |
| 13,861.0 |
| 13,402.0 |
| 13,403.0 |
| 13,408.0 |
| 13,404.0 |
| 13,404.0 |
| 13,281.0 |
| 13,302.0 |
| - |
| 13,418.0 |
| 13,419.0 |
| 13,437.0 |
| 13,436.0 |
| 13,438.0 |
| 13,437.0 |
| 11,101.0 |
| 11,098.0 |
| 11,099.0 |
| 11,161.0 |
| 11,182.0 |
| 11,179.0 |
| 11,192.0 |
| 11,191.0 |
| 71,993.0 |
| 70,062.0 |
| 66,310.0 |
| 63,107.0 |
| 60,464.0 |
| 58,473.0 |
| 56,746.0 |
| 54,557.0 |
| - |
| 50,595.0 |
| 47,945.0 |
| 43,542.0 |
| 44,091.0 |
| 41,657.0 |
| 39,974.0 |
| 35,635.0 |
| 19,373.0 |
| 18,159.0 |
| 16,153.0 |
| 15,059.0 |
| 12,918.0 |
| 11,652.0 |
| 13,253.0 |
| (1,320.0) |
| (906.0) |
| (927.0) |
| (709.0) |
| (234.0) |
| 640.0 |
| (71.0) |
| (812.0) |
| (1,274.0) |
| (1,502.0) |
| - |
| 1,104.0 |
| 1,447.0 |
| 2,370.0 |
| 3,201.0 |
| 3,205.0 |
| 3,705.0 |
| 2,659.0 |
| 2,683.0 |
| 2,284.0 |
| 2,609.0 |
| 2,673.0 |
| 2,758.0 |
| 2,847.0 |
| 459.0 |
| 6,630.0 |
| 6,632.0 |
| 6,634.0 |
| 6,719.0 |
| 6,721.0 |
| 6,722.0 |
| 6,725.0 |
| - |
| 6,822.0 |
| 6,823.0 |
| 6,986.0 |
| 6,987.0 |
| 6,990.0 |
| 6,992.0 |
| 7,139.0 |
| 7,141.0 |
| 7,142.0 |
| 7,144.0 |
| 7,263.0 |
| 7,264.0 |
| 7,279.0 |
| 7,279.0 |
| 1,410.0 |
| 1,445.0 |
| 1,428.0 |
| 1,451.0 |
| 1,430.0 |
| 1,461.0 |
| 1,416.0 |
| 1,443.0 |
| - |
| 1,391.0 |
| 1,365.0 |
| 1,565.0 |
| 1,592.0 |
| 1,551.0 |
| 1,564.0 |
| 1,591.0 |
| 1,603.0 |
| 1,572.0 |
| 1,544.0 |
| 1,508.0 |
| 1,523.0 |
| 1,500.0 |
| 1,462.0 |
| 85,175.0 |
| 83,200.0 |
| 78,489.0 |
| 75,112.0 |
| 72,683.0 |
| 69,272.0 |
| 66,530.0 |
| 64,113.0 |
| 61,653.0 |
| - |
| 60,312.0 |
| 57,947.0 |
| 54,710.0 |
| 56,087.0 |
| 53,575.0 |
| 52,345.0 |
| 44,687.0 |
| 28,451.0 |
| 26,761.0 |
| 25,037.0 |
| 24,032.0 |
| 21,983.0 |
| 20,744.0 |
| 20,103.0 |
| 78,489.0 |
| 75,112.0 |
| 72,683.0 |
| 69,272.0 |
| 66,530.0 |
| 64,113.0 |
| 61,653.0 |
| - |
| 60,312.0 |
| 57,947.0 |
| 54,710.0 |
| 56,087.0 |
| 53,575.0 |
| 52,345.0 |
| 44,687.0 |
| 28,451.0 |
| 26,761.0 |
| 25,037.0 |
| 24,032.0 |
| 21,983.0 |
| 20,744.0 |
| 20,103.0 |
| (2,313.0) |
| 2,366.0 |
| (1,403.0) |
| (16,282.0) |
| (3,213.0) |
| (1,231.0) |
| 4,128.0 |
| - |
| 4,810.0 |
| 6,824.0 |
| 4,445.0 |
| 3,964.0 |
| 3,716.0 |
| 4,400.0 |
| 1,374.0 |
| (4,487.0) |
| (4,583.0) |
| (600.0) |
| (235.0) |
| (2,589.0) |
| 3,946.0 |
| 419.0 |
| (10,432.0) |
| (1,081.0) |
| (4,452.0) |
| 917.0 |
| 14,934.0 |
| 2,387.0 |
| (1,553.0) |
| (352.0) |
| - |
| (4,314.0) |
| (4,906.0) |
| (3,294.0) |
| (1,013.0) |
| (1,453.0) |
| (590.0) |
| (3,124.0) |
| 1,937.0 |
| 1,065.0 |
| 494.0 |
| (3,945.0) |
| (4,677.0) |
| (13,564.0) |
| (9,697.0) |
| 78,489.0 |
| 75,112.0 |
| 72,683.0 |
| 69,272.0 |
| 66,530.0 |
| 64,113.0 |
| 61,653.0 |
| - |
| 60,312.0 |
| 57,947.0 |
| 54,710.0 |
| 56,087.0 |
| 53,575.0 |
| 52,345.0 |
| 44,687.0 |
| 28,451.0 |
| 26,761.0 |
| 25,037.0 |
| 24,032.0 |
| 21,983.0 |
| 20,744.0 |
| 20,103.0 |
| 42,920.0 |
| 46,580.0 |
| 43,195.0 |
| 38,542.0 |
| 35,086.0 |
| 32,132.0 |
| 29,846.0 |
| 27,900.0 |
| - |
| 26,478.0 |
| 23,841.0 |
| 20,321.0 |
| 17,156.0 |
| 14,514.0 |
| 13,210.0 |
| 5,268.0 |
| (11,267.0) |
| (12,909.0) |
| (11,505.0) |
| (12,070.0) |
| (11,679.0) |
| (12,072.0) |
| (13,477.0) |