| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 669.0 | 1,275.0 | 1,570.0 | 1,958.0 | 3,044.0 | 2,924.0 | 1,952.0 | 1,498.0 | 1,196.0 | 1,085.0 | 772.0 | 1,026.0 | 1,380.0 | 1,168.0 | 1,109.0 | 1,368.0 | 1,380.0 | ||
| Restricted Cash | - | - | - | 0.0 | 0.0 | 10.0 | 0.0 | 40.0 | 97.0 | 155.0 | 191.0 | 237.0 | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 669.0 | 1,275.0 | 1,570.0 | 1,958.0 | 3,044.0 | 2,924.0 | 1,952.0 | 1,498.0 | 1,196.0 | 1,085.0 | 772.0 | 1,026.0 | 1,380.0 | 1,168.0 | 1,109.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,276.0 | 1,317.0 | 1,529.0 | 1,555.0 | 3,100.0 | 3,109.0 | 2,198.0 | 2,210.0 | 2,665.0 | 2,711.0 | 2,530.0 | 2,768.0 | 2,005.0 | 2,038.0 | 2,105.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,307.0 | 2,035.0 | 2,247.0 | 2,089.0 | 2,717.0 | 2,301.0 | 2,438.0 | 2,533.0 | 2,988.0 | 2,623.0 | 2,619.0 | 2,740.0 | 2,408.0 | 2,354.0 | 2,354.0 | 2,792.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 3,704.0 | 3,530.0 | 3,598.0 | 3,376.0 | 5,413.0 | 4,834.0 | 4,547.0 | 4,487.0 | 4,797.0 | 4,416.0 | 4,403.0 | 4,730.0 | 3,865.0 | 3,698.0 | 3,512.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 5,583.0 | 4,758.0 | 6,414.0 | 7,363.0 | 4,929.0 | 5,059.0 | 4,140.0 | 4,046.0 | 4,392.0 | 3,876.0 | 3,470.0 | 3,544.0 | 1,846.0 | 1,944.0 | 2,129.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 65.0 | 64.0 | 114.0 | 114.0 | 114.0 | 113.0 | 112.0 | 112.0 | 112.0 | 111.0 | 111.0 | 110.0 | 109.0 | 108.0 | 106.0 | 106.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 6,169.0 | 6,608.0 | 7,214.0 | 7,611.0 | 5,227.0 | 5,357.0 | 4,699.0 | 4,993.0 | 4,768.0 | 4,436.0 | 3,978.0 | 3,778.0 | 2,453.0 | 2,454.0 | 2,490.0 | 2,507.0 | |||
| (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 | 626.0 | 669.0 | 934.0 | 1,068.0 | 1,024.0 | 1,275.0 | 1,084.0 | 1,179.0 | 1,231.0 | 1,570.0 | 1,123.0 | 1,309.0 | 1,359.0 | 1,958.0 | 1,794.0 | |||||||||||||||||||||||||
| 146.0 |
| 201.0 |
| - |
| - |
| - |
| 1,368.0 |
| 1,380.0 |
| 146.0 |
| 201.0 |
| 2,278.0 |
| 2,500.0 |
| - |
| - |
| 2,197.0 |
| - |
| - |
| Prepaid Expenses | 654.0 | 612.0 | 717.0 | 653.0 | 834.0 | 795.0 | 810.0 | 839.0 | 1,081.0 | 920.0 | 953.0 | 1,147.0 | 680.0 | 709.0 | 606.0 | 673.0 | 653.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,924.0 | 5,239.0 | 6,207.0 | 6,394.0 | 9,695.0 | 9,129.0 | 7,398.0 | 7,898.0 | 7,930.0 | 7,339.0 | 6,874.0 | 8,098.0 | 7,022.0 | 6,827.0 | 6,422.0 | 7,315.0 | 7,025.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 5,547.0 | 5,414.0 | 5,259.0 | 4,808.0 | 6,619.0 | 6,780.0 | 6,444.0 | 6,190.0 | 6,825.0 | 6,055.0 | 5,953.0 | 5,959.0 | 6,278.0 | 6,070.0 | 6,146.0 | 6,660.0 | 6,360.0 | - | - |
| Property,Plant & Equipment Net | 2,194.0 | 2,275.0 | 2,234.0 | 2,102.0 | 2,805.0 | 3,199.0 | 3,301.0 | 3,414.0 | 4,033.0 | 3,810.0 | 3,774.0 | 3,981.0 | 3,041.0 | 3,034.0 | 3,102.0 | 3,134.0 | 3,117.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,103.0 | 3,322.0 | 3,330.0 | 3,330.0 | 2,485.0 | 2,496.0 | 2,440.0 | 2,451.0 | 3,118.0 | 2,956.0 | 3,006.0 | 2,807.0 | 1,724.0 | 1,727.0 | 1,727.0 | 1,731.0 | 1,729.0 | 1,728.0 | - |
| Intangible Assets | 2,563.0 | 2,717.0 | 3,124.0 | 3,164.0 | 1,981.0 | 2,194.0 | 2,225.0 | 2,296.0 | 2,591.0 | 2,552.0 | 2,678.0 | 2,803.0 | 1,702.0 | 1,722.0 | 1,757.0 | 1,789.0 | 1,796.0 | - | - |
| Operating Lease Right Of Use Assets | 796.0 | 841.0 | 721.0 | 691.0 | 946.0 | 989.0 | 921.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,327.0 | 1,433.0 | 1,317.0 | 1,063.0 | 1,920.0 | 2,189.0 | 2,238.0 | 1,989.0 | 2,013.0 | 2,154.0 | 2,301.0 | 1,900.0 | 1,764.0 | 1,832.0 | 1,893.0 | 1,305.0 | 1,104.0 | - | - |
| Other Non-Current Assets | 266.0 | 195.0 | 379.0 | 396.0 | 453.0 | 240.0 | 358.0 | 299.0 | 353.0 | 342.0 | 377.0 | 413.0 | 291.0 | 254.0 | 280.0 | 310.0 | 323.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,001.0 | 16,301.0 | 17,312.0 | 17,124.0 | 20,285.0 | 20,436.0 | 18,973.0 | 18,347.0 | 20,038.0 | 19,153.0 | 19,010.0 | 20,002.0 | 15,544.0 | 15,396.0 | 15,181.0 | 15,584.0 | 15,094.0 | - | - |
| 3,660.0 |
| 3,308.0 |
| - |
| - |
| Short Term Debt | 586.0 | 1,850.0 | 800.0 | 248.0 | 298.0 | 298.0 | 559.0 | 947.0 | 376.0 | 560.0 | 508.0 | 234.0 | 607.0 | 510.0 | 361.0 | 312.0 | 378.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 448.0 | 455.0 | 491.0 | 481.0 | 609.0 | 637.0 | 652.0 | 690.0 | 674.0 | 649.0 | 675.0 | 852.0 | 710.0 | 692.0 | 951.0 | 671.0 | 632.0 | - | - |
| Other Current Liabilities | 460.0 | 560.0 | 614.0 | 550.0 | 750.0 | 1,070.0 | 918.0 | 811.0 | 941.0 | 871.0 | 980.0 | 846.0 | 705.0 | 664.0 | 678.0 | 611.0 | 624.0 | - | - |
| Total Current Liabilities | 6,513.0 | 7,323.0 | 6,948.0 | 5,931.0 | 8,510.0 | 8,330.0 | 8,369.0 | 9,678.0 | 8,505.0 | 7,662.0 | 7,744.0 | 8,403.0 | 6,794.0 | 6,510.0 | 6,297.0 | 6,149.0 | 5,941.0 | - | - |
| 2,195.0 |
| 2,502.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 669.0 | 711.0 | 612.0 | 584.0 | 794.0 | 838.0 | 778.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 365.0 | 358.0 | 547.0 | 460.0 | 519.0 | 732.0 | 612.0 | 463.0 | 632.0 | 479.0 | 707.0 | 690.0 | 482.0 | 517.0 | 558.0 | 791.0 | 641.0 | - | - |
| Total Non-Current Liabilities | 6,773.0 | 6,045.0 | 7,827.0 | 8,687.0 | 6,762.0 | 7,311.0 | 6,394.0 | 5,464.0 | 6,405.0 | 5,763.0 | 5,592.0 | 5,803.0 | 3,716.0 | 4,519.0 | 4,604.0 | 5,115.0 | 5,393.0 | - | - |
| Total Liabilities | 13,286.0 | 13,368.0 | 14,775.0 | 14,618.0 | 15,272.0 | 15,641.0 | 14,763.0 | 15,034.0 | 14,910.0 | 13,425.0 | 13,336.0 | 14,206.0 | 10,510.0 | 11,029.0 | 10,901.0 | 11,264.0 | 11,334.0 | - | - |
| 105.0 |
| - |
| - |
| Additional Paid In Capital | 3,485.0 | 3,462.0 | 3,078.0 | 3,061.0 | 3,025.0 | 2,923.0 | 2,806.0 | 2,768.0 | 2,739.0 | 2,672.0 | 2,641.0 | 2,555.0 | 2,453.0 | 2,313.0 | 2,201.0 | 2,156.0 | 2,067.0 | - | - |
| Retained Earnings | 1,330.0 | 1,311.0 | 8,358.0 | 8,261.0 | 10,170.0 | 8,725.0 | 7,870.0 | 6,933.0 | 7,352.0 | 7,314.0 | 6,722.0 | 6,209.0 | 5,784.0 | 5,147.0 | 4,922.0 | 4,680.0 | 4,193.0 | - | - |
| Accumulated Other Comprehensive Income | (1,624.0) | (1,545.0) | (2,178.0) | (2,090.0) | (2,357.0) | (2,811.0) | (2,618.0) | (2,695.0) | (2,331.0) | (2,400.0) | (2,332.0) | (1,840.0) | (1,298.0) | (1,531.0) | (1,226.0) | (893.0) | (868.0) | (1,259.0) | (270.0) |
| Treasury Stock | - | - | - | - | 6,106.0 | 5,065.0 | 4,975.0 | 4,827.0 | 3,674.0 | 2,924.0 | 2,399.0 | 2,149.0 | 2,124.0 | 1,777.0 | 1,822.0 | 1,823.0 | 1,833.0 | - | - |
| Minority Interest | (11.0) | 250.0 | 175.0 | 170.0 | 167.0 | 910.0 | 923.0 | 914.0 | 930.0 | 955.0 | 931.0 | 911.0 | 110.0 | 107.0 | 99.0 | 94.0 | 96.0 | - | - |
| Total Stockholders Equity | 2,726.0 | 2,683.0 | 2,362.0 | 2,336.0 | 4,846.0 | 3,885.0 | 3,195.0 | 2,291.0 | 4,198.0 | 4,773.0 | 4,743.0 | 4,885.0 | 4,924.0 | 4,260.0 | 4,181.0 | 4,226.0 | 3,664.0 | 3,073.0 | 3,980.0 |
| Total Equity | 2,715.0 | 2,933.0 | 2,537.0 | 2,506.0 | 5,013.0 | 4,795.0 | 4,210.0 | 3,313.0 | 5,128.0 | 5,728.0 | 5,674.0 | 5,796.0 | 5,034.0 | 4,367.0 | 4,280.0 | 4,320.0 | 3,760.0 | 3,073.0 | 3,980.0 |
| 2,880.0 |
| - |
| - |
| Net debt | 5,500.0 | 5,333.0 | 5,644.0 | 5,653.0 | 2,183.0 | 2,433.0 | 2,747.0 | 3,495.0 | 3,572.0 | 3,351.0 | 3,206.0 | 2,752.0 | 1,073.0 | 1,286.0 | 1,381.0 | 1,139.0 | 1,500.0 | - | - |
| Working Capital | (1,589.0) | (2,084.0) | (741.0) | 463.0 | 1,185.0 | 799.0 | (971.0) | (1,780.0) | (575.0) | (323.0) | (870.0) | (305.0) | 228.0 | 317.0 | 125.0 | 1,166.0 | 1,084.0 | - | - |
| Book Value | 2,726.0 | 2,683.0 | 2,362.0 | 2,336.0 | 4,846.0 | 3,885.0 | 3,195.0 | 2,291.0 | 4,198.0 | 4,773.0 | 4,743.0 | 4,885.0 | 4,924.0 | 4,260.0 | 4,181.0 | 4,226.0 | 3,664.0 | 3,073.0 | 3,980.0 |
| Tangible Book Value | (2,940.0) | (3,356.0) | (4,092.0) | (4,158.0) | 380.0 | (805.0) | (1,470.0) | (2,456.0) | (1,511.0) | (735.0) | (941.0) | (725.0) | 1,498.0 | 811.0 | 697.0 | 706.0 | 139.0 | 1,345.0 | - |
| 1,642.0 |
| 2,114.0 |
| 3,044.0 |
| 2,875.0 |
| 2,968.0 |
| 2,447.0 |
| 2,924.0 |
| 3,528.0 |
| 2,546.0 |
| 2,837.0 |
| 1,952.0 |
| 993.0 |
| 1,178.0 |
| 1,163.0 |
| 1,498.0 |
| 1,032.0 |
| 1,057.0 |
| 1,041.0 |
| 1,196.0 |
| 1,087.0 |
| 1,041.0 |
| 951.0 |
| 1,085.0 |
| 1,025.0 |
| 959.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 13.0 | 0.0 | 0.0 | 0.0 | 6.0 | 25.0 | 32.0 | 40.0 | 45.0 | 47.0 | 49.0 | 48.0 | 47.0 | 46.0 | - | 45.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 626.0 | 669.0 | 934.0 | 1,068.0 | 1,024.0 | 1,275.0 | 1,084.0 | 1,179.0 | 1,231.0 | 1,570.0 | 1,123.0 | 1,309.0 | 1,359.0 | 1,958.0 | 1,794.0 | 1,642.0 | 2,114.0 | 3,044.0 | 2,875.0 | 2,968.0 | 2,447.0 | 2,924.0 | 3,528.0 | 2,546.0 | 2,837.0 | 1,952.0 | 993.0 | 1,178.0 | 1,163.0 | 1,498.0 | 1,032.0 | 1,057.0 | 1,041.0 | 1,196.0 | 1,087.0 | 1,041.0 | 951.0 | 1,085.0 | 1,025.0 | 959.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,158.0 | 1,276.0 | 1,598.0 | 1,379.0 | 1,416.0 | 1,317.0 | 1,644.0 | 1,595.0 | 1,707.0 | 1,529.0 | 1,841.0 | 1,679.0 | 1,612.0 | 1,555.0 | 2,410.0 | 2,723.0 | 2,860.0 | 3,100.0 | 3,187.0 | 3,052.0 | 2,997.0 | 3,109.0 | 2,716.0 | 1,998.0 | 1,931.0 | 2,198.0 | 2,588.0 | 2,387.0 | 2,222.0 | 2,210.0 | 2,881.0 | 2,464.0 | 2,657.0 | 2,665.0 | 3,102.0 | 2,974.0 | 2,735.0 | 2,711.0 | 2,982.0 | 2,797.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,241.0 | 2,307.0 | 2,593.0 | 2,600.0 | 2,391.0 | 2,035.0 | 2,277.0 | 2,309.0 | 2,381.0 | 2,247.0 | 2,388.0 | 2,484.0 | 2,351.0 | 2,089.0 | 2,884.0 | 3,218.0 | 3,136.0 | 2,717.0 | 2,876.0 | 2,652.0 | 2,470.0 | 2,301.0 | 2,216.0 | 2,129.0 | 2,543.0 | 2,438.0 | 2,883.0 | 3,008.0 | 2,960.0 | 2,533.0 | 2,873.0 | 3,032.0 | 3,346.0 | 2,988.0 | 3,345.0 | 3,230.0 | 3,076.0 | 2,623.0 | 3,208.0 | 3,204.0 |
| Prepaid Expenses | 928.0 | 654.0 | 669.0 | 581.0 | 577.0 | 612.0 | 577.0 | 777.0 | 646.0 | 717.0 | 620.0 | 578.0 | 630.0 | 653.0 | 831.0 | 877.0 | 858.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,969.0 | 4,924.0 | 5,794.0 | 5,627.0 | 5,408.0 | 5,239.0 | 5,582.0 | 5,860.0 | 6,192.0 | 6,207.0 | 6,112.0 | 6,194.0 | 6,095.0 | 6,394.0 | 7,919.0 | 8,460.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 5,598.0 | 5,547.0 | 5,654.0 | 5,585.0 | 5,497.0 | 5,414.0 | 5,426.0 | 5,355.0 | 5,322.0 | 5,259.0 | 5,191.0 | 5,146.0 | 5,064.0 | 4,808.0 | 6,397.0 | 6,540.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,336.0 | 2,194.0 | 2,309.0 | 2,300.0 | 2,283.0 | 2,275.0 | 2,254.0 | 2,254.0 | 2,240.0 | 2,234.0 | 2,150.0 | 2,134.0 | 2,104.0 | 2,102.0 | 2,569.0 | 2,614.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,103.0 | 3,103.0 | 3,321.0 | 3,325.0 | 3,323.0 | 3,322.0 | 3,328.0 | 3,328.0 | 3,328.0 | 3,330.0 | 3,329.0 | 3,331.0 | 3,328.0 | 3,314.0 | 2,177.0 | 2,183.0 | 2,476.0 | 2,485.0 | ||||||||||||||||||||||
| Intangible Assets | 2,557.0 | 2,563.0 | 2,698.0 | 2,705.0 | 2,711.0 | 2,717.0 | 3,104.0 | 3,110.0 | 3,115.0 | 3,124.0 | 3,134.0 | 3,144.0 | 3,154.0 | 3,164.0 | 1,800.0 | 1,827.0 | 1,962.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 757.0 | 796.0 | 814.0 | 826.0 | 860.0 | 841.0 | 856.0 | 882.0 | 859.0 | 721.0 | 692.0 | 687.0 | 697.0 | 691.0 | 833.0 | 898.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,338.0 | 1,327.0 | 1,475.0 | 1,486.0 | 1,440.0 | 1,433.0 | 1,503.0 | 1,376.0 | 1,283.0 | 1,317.0 | 1,072.0 | 1,094.0 | 1,096.0 | 1,063.0 | 1,741.0 | 1,769.0 | 1,897.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 304.0 | 266.0 | 481.0 | 489.0 | 489.0 | 474.0 | 533.0 | 533.0 | 353.0 | 379.0 | 400.0 | 397.0 | 390.0 | 396.0 | 472.0 | 601.0 | 473.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,177.0 | 16,001.0 | 16,893.0 | 16,759.0 | 16,514.0 | 16,301.0 | 17,160.0 | 17,343.0 | 17,370.0 | 17,312.0 | 16,889.0 | 16,981.0 | 16,864.0 | 17,124.0 | 17,511.0 | 18,352.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 3,252.0 | 3,704.0 | 3,617.0 | 3,520.0 | 3,510.0 | 3,530.0 | 3,456.0 | 3,420.0 | 3,404.0 | 3,598.0 | 3,433.0 | 3,520.0 | 3,467.0 | 3,376.0 | 4,445.0 | 5,063.0 | 5,262.0 | 5,413.0 | 5,127.0 | 4,874.0 | 4,673.0 | 4,834.0 | 4,179.0 | 3,328.0 | 4,065.0 | 4,547.0 | 4,229.0 | 4,270.0 | 4,310.0 | 4,487.0 | 4,200.0 | 4,051.0 | 4,643.0 | 4,797.0 | 4,728.0 | 4,733.0 | 4,334.0 | 4,416.0 | 4,312.0 | 4,391.0 |
| Short Term Debt | 577.0 | 586.0 | 300.0 | 300.0 | 1,850.0 | 1,850.0 | 350.0 | 350.0 | 500.0 | 800.0 | 1,300.0 | 1,300.0 | 300.0 | 248.0 | 248.0 | 248.0 | 548.0 | 298.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 419.0 | 448.0 | 414.0 | 409.0 | 446.0 | 455.0 | 459.0 | 448.0 | 459.0 | 491.0 | 428.0 | 444.0 | 542.0 | 481.0 | 580.0 | 624.0 | 685.0 | |||||||||||||||||||||||
| Other Current Liabilities | 543.0 | 460.0 | 619.0 | 631.0 | 558.0 | 560.0 | 410.0 | 481.0 | 512.0 | 614.0 | 661.0 | 660.0 | 631.0 | 550.0 | 596.0 | 704.0 | 855.0 | |||||||||||||||||||||||
| Total Current Liabilities | 5,659.0 | 6,513.0 | 6,768.0 | 6,641.0 | 7,534.0 | 7,323.0 | 5,969.0 | 6,129.0 | 6,550.0 | 6,948.0 | 7,023.0 | 7,087.0 | 5,982.0 | 5,931.0 | 6,809.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,564.0 | 5,583.0 | 6,165.0 | 6,172.0 | 4,833.0 | 4,758.0 | 6,382.0 | 6,313.0 | 6,674.0 | 6,414.0 | 6,341.0 | 6,393.0 | 7,382.0 | 7,363.0 | 4,722.0 | 4,831.0 | 4,631.0 | 4,929.0 | 4,961.0 | 5,001.0 | 4,982.0 | 5,059.0 | 4,965.0 | 4,886.0 | 4,662.0 | 4,140.0 | 4,105.0 | 4,155.0 | 4,137.0 | 4,046.0 | 4,768.0 | 4,781.0 | 4,190.0 | 4,392.0 | 3,669.0 | 3,631.0 | 3,890.0 | 3,876.0 | 3,718.0 | 3,712.0 |
| Operating Lease Liabilities Non-Current | 651.0 | 669.0 | 686.0 | 692.0 | 720.0 | 711.0 | 737.0 | 776.0 | 759.0 | 612.0 | 585.0 | 584.0 | 594.0 | 584.0 | 699.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 378.0 | 365.0 | 429.0 | 464.0 | 388.0 | 358.0 | 570.0 | 543.0 | 536.0 | 547.0 | 471.0 | 484.0 | 423.0 | 460.0 | 525.0 | 517.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 6,746.0 | 6,773.0 | 7,482.0 | 7,535.0 | 6,152.0 | 6,045.0 | 7,898.0 | 7,855.0 | 8,210.0 | 7,827.0 | 7,626.0 | 7,701.0 | 8,648.0 | 8,687.0 | 6,351.0 | 6,551.0 | ||||||||||||||||||||||||
| Total Liabilities | 12,405.0 | 13,286.0 | 14,249.0 | 14,176.0 | 13,685.0 | 13,368.0 | 13,867.0 | 13,984.0 | 14,760.0 | 14,775.0 | 14,649.0 | 14,788.0 | 14,630.0 | 14,618.0 | 13,160.0 | 14,143.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 73.0 | 65.0 | 65.0 | 65.0 | 65.0 | 64.0 | 115.0 | 115.0 | 114.0 | 114.0 | 114.0 | 114.0 | 114.0 | 114.0 | 114.0 | 114.0 | 114.0 | 114.0 | 114.0 | 114.0 | 113.0 | 113.0 | 113.0 | 112.0 | 112.0 | 112.0 | 112.0 | 112.0 | 112.0 | 112.0 | 112.0 | 112.0 | 112.0 | 112.0 | 112.0 | 111.0 | 111.0 | 111.0 | 111.0 | 111.0 |
| Additional Paid In Capital | 4,558.0 | 3,485.0 | 3,479.0 | 3,473.0 | 3,465.0 | 3,462.0 | 3,453.0 | 3,455.0 | 3,448.0 | 3,078.0 | 3,074.0 | 3,070.0 | 3,064.0 | 3,061.0 | 3,053.0 | 3,047.0 | ||||||||||||||||||||||||
| Retained Earnings | 1,187.0 | 1,330.0 | 1,272.0 | 1,253.0 | 1,285.0 | 1,311.0 | 8,140.0 | 8,127.0 | 8,004.0 | 8,358.0 | 7,961.0 | 7,974.0 | 7,985.0 | 8,261.0 | 9,960.0 | 9,912.0 | 10,380.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,525.0) | (1,624.0) | (1,888.0) | (1,904.0) | (1,657.0) | (1,545.0) | (1,652.0) | (1,563.0) | (2,157.0) | (2,178.0) | (2,075.0) | (2,130.0) | (2,091.0) | (2,090.0) | (1,939.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,947.0 | 6,648.0 | 6,106.0 | ||||||||||||||||||||||
| Minority Interest | (11.0) | (11.0) | 263.0 | 264.0 | 257.0 | 250.0 | 251.0 | 262.0 | 256.0 | 175.0 | 176.0 | 175.0 | 173.0 | 170.0 | 173.0 | 173.0 | 170.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 3,783.0 | 2,726.0 | 2,644.0 | 2,583.0 | 2,572.0 | 2,683.0 | 3,042.0 | 3,097.0 | 2,354.0 | 2,362.0 | 2,064.0 | 2,018.0 | 2,061.0 | 2,336.0 | 4,178.0 | 4,036.0 | ||||||||||||||||||||||||
| Total Equity | 3,772.0 | 2,715.0 | 2,644.0 | 2,583.0 | 2,829.0 | 2,933.0 | 3,293.0 | 3,359.0 | 2,610.0 | 2,537.0 | 2,240.0 | 2,193.0 | 2,234.0 | 2,506.0 | 4,351.0 | 4,209.0 | 4,745.0 | 5,013.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,141.0 | 6,169.0 | 6,465.0 | 6,472.0 | 6,683.0 | 6,608.0 | 6,732.0 | 6,663.0 | 7,174.0 | 7,214.0 | 7,641.0 | 7,693.0 | 7,682.0 | 7,611.0 | 4,970.0 | 5,079.0 | 5,179.0 | 5,227.0 | 5,259.0 | 5,299.0 | 5,280.0 | 5,357.0 | 4,965.0 | 4,886.0 | 4,662.0 | 4,140.0 | 4,651.0 | 4,728.0 | 4,705.0 | 4,993.0 | 5,028.0 | 5,043.0 | 4,822.0 | 4,768.0 | 4,340.0 | 4,290.0 | 4,199.0 | 4,436.0 | 3,981.0 | 4,222.0 |
| Net debt | 5,515.0 | 5,500.0 | 5,531.0 | 5,404.0 | 5,659.0 | 5,333.0 | 5,648.0 | 5,484.0 | 5,943.0 | 5,644.0 | 6,518.0 | 6,384.0 | 6,323.0 | 5,653.0 | 3,176.0 | 3,437.0 | 3,065.0 | 2,183.0 | ||||||||||||||||||||||
| Working Capital | (690.0) | (1,589.0) | (974.0) | (1,014.0) | (2,126.0) | (2,084.0) | (387.0) | (269.0) | (358.0) | (741.0) | (911.0) | (893.0) | 113.0 | 463.0 | 1,110.0 | 868.0 | 683.0 | |||||||||||||||||||||||
| Book Value | 3,783.0 | 2,726.0 | 2,644.0 | 2,583.0 | 2,572.0 | 2,683.0 | 3,042.0 | 3,097.0 | 2,354.0 | 2,362.0 | 2,064.0 | 2,018.0 | 2,061.0 | 2,336.0 | 4,178.0 | 4,036.0 | 4,575.0 | 4,846.0 | ||||||||||||||||||||||
| Tangible Book Value | (1,877.0) | (2,940.0) | (3,375.0) | (3,447.0) | (3,462.0) | (3,356.0) | (3,390.0) | (3,341.0) | (4,089.0) | (4,092.0) | (4,399.0) | (4,457.0) | (4,421.0) | (4,142.0) | 201.0 | 26.0 | 137.0 | |||||||||||||||||||||||
| 834.0 |
| 788.0 |
| 731.0 |
| 748.0 |
| 795.0 |
| 847.0 |
| 906.0 |
| 851.0 |
| 810.0 |
| 911.0 |
| 961.0 |
| 960.0 |
| 839.0 |
| 862.0 |
| 946.0 |
| 1,047.0 |
| 1,081.0 |
| 1,115.0 |
| 984.0 |
| 942.0 |
| 920.0 |
| 974.0 |
| 992.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,968.0 |
| 9,695.0 |
| 9,726.0 |
| 9,403.0 |
| 9,838.0 |
| 9,129.0 |
| 9,307.0 |
| 7,579.0 |
| 8,162.0 |
| 7,398.0 |
| 7,375.0 |
| 8,503.0 |
| 8,236.0 |
| 7,898.0 |
| 8,461.0 |
| 8,383.0 |
| 8,091.0 |
| 7,930.0 |
| 8,649.0 |
| 8,229.0 |
| 7,704.0 |
| 7,339.0 |
| 8,587.0 |
| 8,373.0 |
| 6,696.0 |
| 6,619.0 |
| 6,627.0 |
| 6,615.0 |
| 6,534.0 |
| 6,780.0 |
| 6,681.0 |
| 6,497.0 |
| 6,388.0 |
| 6,444.0 |
| 6,331.0 |
| 6,361.0 |
| 6,263.0 |
| 6,190.0 |
| 6,216.0 |
| 6,095.0 |
| 6,982.0 |
| 6,825.0 |
| 6,741.0 |
| 6,542.0 |
| 6,181.0 |
| 6,055.0 |
| 6,267.0 |
| 6,261.0 |
| 2,764.0 |
| 2,805.0 |
| 2,713.0 |
| 2,734.0 |
| 2,785.0 |
| 3,199.0 |
| 3,136.0 |
| 3,132.0 |
| 3,156.0 |
| 3,301.0 |
| 3,203.0 |
| 3,318.0 |
| 3,358.0 |
| 3,414.0 |
| 3,396.0 |
| 3,427.0 |
| 3,970.0 |
| 4,033.0 |
| 3,865.0 |
| 3,811.0 |
| 3,792.0 |
| 3,810.0 |
| 3,768.0 |
| 3,742.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,492.0 |
| 2,400.0 |
| 2,401.0 |
| 2,496.0 |
| 2,463.0 |
| 2,433.0 |
| 2,424.0 |
| 2,440.0 |
| 2,420.0 |
| 2,450.0 |
| 2,456.0 |
| 2,451.0 |
| 2,478.0 |
| 2,499.0 |
| 3,157.0 |
| 3,118.0 |
| 3,093.0 |
| 3,053.0 |
| 2,971.0 |
| 2,956.0 |
| 3,027.0 |
| 3,017.0 |
| 1,981.0 |
| 1,993.0 |
| 1,976.0 |
| 1,982.0 |
| 2,194.0 |
| 2,190.0 |
| 2,178.0 |
| 2,185.0 |
| 2,225.0 |
| 2,217.0 |
| 2,260.0 |
| 2,279.0 |
| 2,296.0 |
| 2,325.0 |
| 2,354.0 |
| 2,604.0 |
| 2,591.0 |
| 2,604.0 |
| 2,602.0 |
| 2,547.0 |
| 2,552.0 |
| 2,622.0 |
| 2,636.0 |
| 947.0 |
| 946.0 |
| 973.0 |
| 984.0 |
| 993.0 |
| 989.0 |
| 904.0 |
| 905.0 |
| 886.0 |
| 921.0 |
| 746.0 |
| 788.0 |
| 778.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,920.0 |
| 2,061.0 |
| 2,072.0 |
| 2,053.0 |
| 2,189.0 |
| 2,146.0 |
| 2,172.0 |
| 2,132.0 |
| 2,238.0 |
| 2,031.0 |
| 2,147.0 |
| 2,213.0 |
| 1,989.0 |
| 2,103.0 |
| 2,072.0 |
| 2,170.0 |
| 2,013.0 |
| 2,322.0 |
| 2,214.0 |
| 2,132.0 |
| 2,154.0 |
| 1,853.0 |
| 1,843.0 |
| 453.0 |
| 436.0 |
| 512.0 |
| 286.0 |
| 240.0 |
| 213.0 |
| 277.0 |
| 450.0 |
| 358.0 |
| 414.0 |
| 389.0 |
| 366.0 |
| 299.0 |
| 330.0 |
| 335.0 |
| 347.0 |
| 353.0 |
| 305.0 |
| 297.0 |
| 334.0 |
| 342.0 |
| 333.0 |
| 357.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,487.0 |
| 20,285.0 |
| 20,394.0 |
| 20,081.0 |
| 20,338.0 |
| 20,436.0 |
| 20,359.0 |
| 18,676.0 |
| 20,338.0 |
| 18,881.0 |
| 18,406.0 |
| 19,855.0 |
| 19,686.0 |
| 18,347.0 |
| 19,093.0 |
| 19,070.0 |
| 20,339.0 |
| 20,038.0 |
| 20,838.0 |
| 20,206.0 |
| 19,480.0 |
| 19,153.0 |
| 20,190.0 |
| 19,968.0 |
| 298.0 |
| 298.0 |
| 298.0 |
| 298.0 |
| - |
| - |
| - |
| - |
| 546.0 |
| 573.0 |
| 568.0 |
| 947.0 |
| 260.0 |
| 262.0 |
| 632.0 |
| 376.0 |
| 671.0 |
| 659.0 |
| 309.0 |
| 560.0 |
| 263.0 |
| 510.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 609.0 |
| 696.0 |
| 679.0 |
| 666.0 |
| 637.0 |
| 687.0 |
| 633.0 |
| 527.0 |
| 652.0 |
| 626.0 |
| 634.0 |
| 655.0 |
| 690.0 |
| 751.0 |
| 785.0 |
| 695.0 |
| 674.0 |
| 677.0 |
| 695.0 |
| 686.0 |
| 649.0 |
| 709.0 |
| 698.0 |
| 750.0 |
| 761.0 |
| 785.0 |
| 796.0 |
| 1,070.0 |
| 939.0 |
| 901.0 |
| 802.0 |
| 918.0 |
| 973.0 |
| 878.0 |
| 907.0 |
| 811.0 |
| 740.0 |
| 815.0 |
| 957.0 |
| 941.0 |
| 898.0 |
| 822.0 |
| 834.0 |
| 871.0 |
| 917.0 |
| 923.0 |
| 7,592.0 |
| 8,285.0 |
| 8,510.0 |
| 8,291.0 |
| 7,832.0 |
| 8,011.0 |
| 8,330.0 |
| 9,105.0 |
| 7,725.0 |
| 8,576.0 |
| 8,369.0 |
| 8,500.0 |
| 10,094.0 |
| 9,878.0 |
| 9,678.0 |
| 9,674.0 |
| 9,145.0 |
| 8,943.0 |
| 8,505.0 |
| 9,636.0 |
| 9,056.0 |
| 7,972.0 |
| 7,662.0 |
| 8,701.0 |
| 8,526.0 |
| 755.0 |
| 798.0 |
| 794.0 |
| 813.0 |
| 825.0 |
| 835.0 |
| 838.0 |
| 735.0 |
| 741.0 |
| 720.0 |
| 778.0 |
| 617.0 |
| 660.0 |
| 649.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 523.0 |
| 519.0 |
| 606.0 |
| 704.0 |
| 694.0 |
| 732.0 |
| 643.0 |
| 635.0 |
| 641.0 |
| 612.0 |
| 395.0 |
| 379.0 |
| 385.0 |
| 463.0 |
| 485.0 |
| 533.0 |
| 642.0 |
| 632.0 |
| 485.0 |
| 463.0 |
| 455.0 |
| 479.0 |
| 506.0 |
| 571.0 |
| 6,457.0 |
| 6,762.0 |
| 6,974.0 |
| 7,164.0 |
| 7,188.0 |
| 7,311.0 |
| 6,976.0 |
| 7,026.0 |
| 6,839.0 |
| 6,394.0 |
| 5,957.0 |
| 6,094.0 |
| 6,089.0 |
| 5,464.0 |
| 6,111.0 |
| 6,581.0 |
| 6,176.0 |
| 6,405.0 |
| 5,515.0 |
| 5,470.0 |
| 5,733.0 |
| 5,763.0 |
| 5,522.0 |
| 5,609.0 |
| 14,742.0 |
| 15,272.0 |
| 15,265.0 |
| 14,996.0 |
| 15,199.0 |
| 15,641.0 |
| 15,997.0 |
| 14,662.0 |
| 16,264.0 |
| 14,671.0 |
| 14,457.0 |
| 16,188.0 |
| 15,967.0 |
| 15,142.0 |
| 15,785.0 |
| 15,726.0 |
| 15,119.0 |
| 14,910.0 |
| 15,151.0 |
| 14,526.0 |
| 13,705.0 |
| 13,425.0 |
| 14,223.0 |
| 14,135.0 |
| 3,028.0 |
| 3,025.0 |
| 3,011.0 |
| 2,989.0 |
| 2,932.0 |
| 2,923.0 |
| 2,865.0 |
| 2,822.0 |
| 2,811.0 |
| 2,806.0 |
| 2,786.0 |
| 2,790.0 |
| 2,777.0 |
| 2,768.0 |
| 2,777.0 |
| 2,766.0 |
| 2,754.0 |
| 2,739.0 |
| 2,733.0 |
| 2,721.0 |
| 2,704.0 |
| 2,672.0 |
| 2,684.0 |
| 2,659.0 |
| 10,170.0 |
| 9,957.0 |
| 9,572.0 |
| 9,079.0 |
| 8,725.0 |
| 8,223.0 |
| 7,902.0 |
| 7,947.0 |
| 7,870.0 |
| 7,659.0 |
| 7,380.0 |
| 7,391.0 |
| 6,933.0 |
| 6,837.0 |
| 6,701.0 |
| 7,440.0 |
| 7,352.0 |
| 7,697.0 |
| 7,501.0 |
| 7,394.0 |
| 7,314.0 |
| 7,209.0 |
| 7,047.0 |
| (2,090.0) |
| (2,299.0) |
| (2,357.0) |
| (2,412.0) |
| (2,459.0) |
| (2,687.0) |
| (2,811.0) |
| (2,754.0) |
| (2,731.0) |
| (2,715.0) |
| (2,618.0) |
| (2,603.0) |
| (2,657.0) |
| (2,602.0) |
| (2,695.0) |
| (2,590.0) |
| (2,506.0) |
| (2,344.0) |
| (2,331.0) |
| (2,316.0) |
| (2,328.0) |
| (2,319.0) |
| (2,400.0) |
| (2,176.0) |
| (2,221.0) |
| 5,706.0 |
| 5,265.0 |
| 5,215.0 |
| 5,065.0 |
| 5,076.0 |
| 5,087.0 |
| 5,095.0 |
| 4,975.0 |
| 4,926.0 |
| 4,876.0 |
| 4,876.0 |
| 4,827.0 |
| 4,776.0 |
| 4,675.0 |
| 3,673.0 |
| 3,674.0 |
| 3,474.0 |
| 3,274.0 |
| 3,074.0 |
| 2,924.0 |
| 2,824.0 |
| 2,724.0 |
| 167.0 |
| 165.0 |
| 134.0 |
| 917.0 |
| 910.0 |
| 907.0 |
| 907.0 |
| 920.0 |
| 923.0 |
| 921.0 |
| 918.0 |
| 917.0 |
| 914.0 |
| 948.0 |
| 946.0 |
| 931.0 |
| 930.0 |
| 935.0 |
| 949.0 |
| 959.0 |
| 955.0 |
| 963.0 |
| 961.0 |
| 4,575.0 |
| 4,846.0 |
| 4,964.0 |
| 4,951.0 |
| 4,222.0 |
| 3,885.0 |
| 3,371.0 |
| 3,018.0 |
| 3,060.0 |
| 3,195.0 |
| 3,028.0 |
| 2,749.0 |
| 2,802.0 |
| 2,291.0 |
| 2,360.0 |
| 2,398.0 |
| 4,289.0 |
| 4,198.0 |
| 4,752.0 |
| 4,731.0 |
| 4,816.0 |
| 4,773.0 |
| 5,004.0 |
| 4,872.0 |
| 5,129.0 |
| 5,085.0 |
| 5,139.0 |
| 4,795.0 |
| 4,362.0 |
| 4,014.0 |
| 4,074.0 |
| 4,210.0 |
| 3,949.0 |
| 3,667.0 |
| 3,719.0 |
| 3,205.0 |
| 3,308.0 |
| 3,344.0 |
| 5,220.0 |
| 5,128.0 |
| 5,687.0 |
| 5,680.0 |
| 5,775.0 |
| 5,728.0 |
| 5,967.0 |
| 5,833.0 |
| 2,384.0 |
| 2,331.0 |
| 2,833.0 |
| 2,433.0 |
| 1,437.0 |
| 2,340.0 |
| 1,825.0 |
| 2,188.0 |
| 3,658.0 |
| 3,550.0 |
| 3,542.0 |
| 3,495.0 |
| 3,996.0 |
| 3,986.0 |
| 3,781.0 |
| 3,572.0 |
| 3,253.0 |
| 3,249.0 |
| 3,248.0 |
| 3,351.0 |
| 2,956.0 |
| 3,263.0 |
| 1,185.0 |
| 1,435.0 |
| 1,571.0 |
| 1,827.0 |
| 799.0 |
| 202.0 |
| (146.0) |
| (414.0) |
| (971.0) |
| (1,125.0) |
| (1,591.0) |
| (1,642.0) |
| (1,780.0) |
| (1,213.0) |
| (762.0) |
| (852.0) |
| (575.0) |
| (987.0) |
| (827.0) |
| (268.0) |
| (323.0) |
| (114.0) |
| (153.0) |
| 4,964.0 |
| 4,951.0 |
| 4,222.0 |
| 3,885.0 |
| 3,371.0 |
| 3,018.0 |
| 3,060.0 |
| 3,195.0 |
| 3,028.0 |
| 2,749.0 |
| 2,802.0 |
| 2,291.0 |
| 2,360.0 |
| 2,398.0 |
| 4,289.0 |
| 4,198.0 |
| 4,752.0 |
| 4,731.0 |
| 4,816.0 |
| 4,773.0 |
| 5,004.0 |
| 4,872.0 |
| 380.0 |
| 479.0 |
| 575.0 |
| (161.0) |
| (805.0) |
| (1,282.0) |
| (1,593.0) |
| (1,549.0) |
| (1,470.0) |
| (1,609.0) |
| (1,961.0) |
| (1,933.0) |
| (2,456.0) |
| (2,443.0) |
| (2,455.0) |
| (1,472.0) |
| (1,511.0) |
| (945.0) |
| (924.0) |
| (702.0) |
| (735.0) |
| (645.0) |
| (781.0) |