| (in millions of USD) | FY2026 | 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 | 10,727.0 | 9,037.0 | 9,867.0 | 8,625.0 | 14,760.0 | 17,741.0 | 9,465.0 | 7,722.0 | 6,756.0 | 6,867.0 | 8,705.0 | 9,135.0 | 7,281.0 | 7,781.0 | 6,550.0 | 7,395.0 | 7,907.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | 300.0 | 265.0 | 362.0 | 345.0 | 654.0 | 715.0 | 547.0 | 504.0 | 469.0 | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 10,727.0 | 9,037.0 | 9,867.0 | 8,625.0 | 14,760.0 | 17,741.0 | 9,465.0 | 7,722.0 | 6,756.0 | 6,867.0 | 8,705.0 | 9,135.0 | 7,281.0 | 7,781.0 | 6,550.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 11,172.0 | 9,975.0 | 8,796.0 | 7,933.0 | 8,280.0 | 6,516.0 | 6,284.0 | 6,283.0 | 5,614.0 | 5,835.0 | 5,624.0 | 6,778.0 | 6,677.0 | 6,768.0 | 5,937.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 58,851.0 | 56,435.0 | 54,892.0 | 56,576.0 | 56,511.0 | 44,949.0 | 44,435.0 | 44,269.0 | 43,783.0 | 43,046.0 | 44,469.0 | 45,141.0 | 44,858.0 | 43,803.0 | 40,714.0 | 36,437.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 256,421.0 | 231,617.0 | 219,859.0 | 202,370.0 | 189,324.0 | 180,571.0 | 195,028.0 | 185,810.0 | 185,154.0 | 179,492.0 | 176,958.0 | 177,395.0 | 173,089.0 | 165,825.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 63,061.0 | 58,666.0 | 56,812.0 | 53,742.0 | 55,261.0 | 49,141.0 | 46,973.0 | 47,060.0 | 46,092.0 | 41,433.0 | 38,487.0 | 38,410.0 | 37,415.0 | 38,080.0 | 36,608.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 34,624.0 | 33,401.0 | 36,132.0 | 34,649.0 | 34,864.0 | 41,194.0 | 43,714.0 | 43,520.0 | 30,045.0 | 36,015.0 | 38,214.0 | 40,889.0 | 41,771.0 | 38,394.0 | 44,070.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 797.0 | 802.0 | 805.0 | 808.0 | 276.0 | 282.0 | 284.0 | 288.0 | 295.0 | 305.0 | 317.0 | 323.0 | 323.0 | 332.0 | 342.0 | 352.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 38,166.0 | 35,999.0 | 39,579.0 | 38,840.0 | 37,667.0 | 44,309.0 | 49,076.0 | 45,396.0 | 33,783.0 | 38,271.0 | 40,959.0 | 45,680.0 | 45,874.0 | 43,981.0 | 46,045.0 | 45,347.0 | ||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 10,729.0 | 10,727.0 | 10,582.0 | 9,431.0 | 9,311.0 | 9,037.0 | 10,049.0 | 8,811.0 | 9,405.0 | 9,867.0 | 12,154.0 | 13,888.0 | 10,575.0 | 8,625.0 | ||||||||||||||||||||||||||
| 7,275.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,395.0 |
| 7,907.0 |
| 7,275.0 |
| - |
| - |
| 5,089.0 |
| 4,144.0 |
| 3,905.0 |
| - |
| - |
| 32,713.0 |
| 34,511.0 |
| - |
| - |
| Prepaid Expenses | 4,124.0 | 4,011.0 | 3,322.0 | 2,521.0 | 1,519.0 | 20,861.0 | 1,622.0 | 3,623.0 | 3,511.0 | 1,941.0 | 1,441.0 | 2,224.0 | 1,909.0 | 1,551.0 | 1,774.0 | 2,960.0 | 3,128.0 | 3,063.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 84,874.0 | 79,458.0 | 76,877.0 | 75,655.0 | 81,070.0 | 90,067.0 | 61,806.0 | 61,897.0 | 59,664.0 | 57,689.0 | 60,239.0 | 63,278.0 | 61,185.0 | 59,940.0 | 54,975.0 | 52,012.0 | 48,032.0 | 48,949.0 | - | - |
| 155,002.0 |
| 148,584.0 |
| 137,848.0 |
| 125,820.0 |
| - |
| - |
| Accumulated Depreciation | 120,338.0 | 111,624.0 | 109,049.0 | 101,610.0 | 94,809.0 | 88,370.0 | 89,820.0 | 81,493.0 | 77,479.0 | 71,782.0 | 66,787.0 | 63,115.0 | 57,725.0 | 51,896.0 | 45,399.0 | 43,486.0 | 38,304.0 | 32,964.0 | - | - |
| Property,Plant & Equipment Net | 136,083.0 | 119,993.0 | 110,810.0 | 100,760.0 | 94,515.0 | 92,201.0 | 105,208.0 | 104,317.0 | 107,675.0 | 107,710.0 | 110,171.0 | 114,280.0 | 115,364.0 | 113,929.0 | 109,603.0 | 105,098.0 | 99,544.0 | 92,856.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 28,735.0 | 28,792.0 | 28,113.0 | 28,174.0 | 29,014.0 | 28,983.0 | 31,073.0 | 31,181.0 | 18,242.0 | 17,037.0 | 16,695.0 | 18,102.0 | 19,510.0 | 20,497.0 | 20,651.0 | 16,763.0 | 16,126.0 | 15,260.0 | - | - |
| Intangible Assets | 4,300.0 | 4,500.0 | 4,100.0 | 4,300.0 | 4,800.0 | 4,900.0 | 5,200.0 | 5,800.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 14,750.0 | 13,599.0 | 13,673.0 | 13,555.0 | 13,758.0 | 13,642.0 | 17,424.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 14,103.0 | 12,869.0 | 17,071.0 | 20,134.0 | 22,152.0 | 23,598.0 | 16,567.0 | 14,822.0 | 11,798.0 | 9,921.0 | 6,131.0 | 5,455.0 | 6,149.0 | 5,987.0 | 5,456.0 | 4,129.0 | 3,942.0 | 3,567.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 284,668.0 | 260,823.0 | 252,399.0 | 243,197.0 | 244,860.0 | 252,496.0 | 236,495.0 | 219,295.0 | 204,522.0 | 198,825.0 | 199,581.0 | 203,490.0 | 204,541.0 | 203,105.0 | 193,406.0 | 180,782.0 | 170,407.0 | 163,429.0 | - | - |
| 33,676.0 |
| 30,451.0 |
| 28,849.0 |
| - |
| - |
| Short Term Debt | 3,542.0 | 2,598.0 | 3,447.0 | 4,191.0 | 2,803.0 | 3,115.0 | 5,362.0 | 1,876.0 | 3,738.0 | 2,256.0 | 2,745.0 | 4,791.0 | 4,103.0 | 5,587.0 | 1,975.0 | 4,655.0 | 4,050.0 | 5,848.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1,631.0 | 1,499.0 | 1,487.0 | 1,473.0 | 1,483.0 | 1,466.0 | 1,793.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 31,187.0 | 29,345.0 | 28,759.0 | 31,126.0 | 26,060.0 | 37,966.0 | 22,296.0 | 22,159.0 | 22,122.0 | 20,654.0 | 19,607.0 | 19,152.0 | 18,793.0 | 18,808.0 | 18,180.0 | 18,701.0 | 18,734.0 | 18,112.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 107,469.0 | 96,584.0 | 92,415.0 | 92,198.0 | 87,379.0 | 92,645.0 | 77,790.0 | 77,477.0 | 78,521.0 | 66,928.0 | 64,619.0 | 65,253.0 | 69,345.0 | 71,818.0 | 62,300.0 | 58,603.0 | 55,543.0 | 55,390.0 | - | - |
| 40,692.0 |
| 33,231.0 |
| 31,349.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 13,941.0 | 12,825.0 | 12,943.0 | 12,828.0 | 13,009.0 | 12,909.0 | 16,171.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 178,781.0 | 163,402.0 | 162,050.0 | 159,443.0 | 152,969.0 | 164,965.0 | 154,943.0 | 139,661.0 | 123,700.0 | 118,290.0 | 115,970.0 | 117,553.0 | 123,202.0 | 121,367.0 | 117,645.0 | 109,535.0 | 97,759.0 | 96,666.0 | - | - |
| 378.0 |
| 393.0 |
| - |
| - |
| Additional Paid In Capital | 6,816.0 | 5,503.0 | 4,544.0 | 4,430.0 | 4,839.0 | 3,646.0 | 3,247.0 | 2,965.0 | 2,648.0 | 2,371.0 | 1,805.0 | 2,462.0 | 2,362.0 | 3,620.0 | 3,692.0 | 3,577.0 | 3,803.0 | 3,920.0 | - | - |
| Retained Earnings | 104,774.0 | 98,313.0 | 89,814.0 | 83,135.0 | 86,904.0 | 88,763.0 | 83,943.0 | 80,785.0 | 85,107.0 | 89,354.0 | 90,021.0 | 85,777.0 | 76,566.0 | 72,978.0 | 68,691.0 | 63,967.0 | 66,357.0 | 63,660.0 | - | - |
| Accumulated Other Comprehensive Income | (12,770.0) | (13,605.0) | (11,302.0) | (11,680.0) | (8,766.0) | (11,766.0) | (12,805.0) | (11,542.0) | (10,181.0) | (14,232.0) | (11,597.0) | (7,168.0) | (2,996.0) | (587.0) | (1,410.0) | 646.0 | (70.0) | (2,688.0) | 3,864.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 6,270.0 | 6,408.0 | 6,488.0 | 7,061.0 | 8,638.0 | 6,606.0 | 6,883.0 | 7,138.0 | 2,953.0 | 2,737.0 | 3,065.0 | 4,543.0 | 5,084.0 | 5,395.0 | 4,446.0 | 2,705.0 | 2,180.0 | 1,794.0 | - | - |
| Total Stockholders Equity | 99,617.0 | 91,013.0 | 83,861.0 | 76,693.0 | 83,253.0 | 80,925.0 | 74,669.0 | 72,496.0 | 77,869.0 | 77,798.0 | 80,546.0 | 81,394.0 | 76,255.0 | 76,343.0 | 71,315.0 | 68,542.0 | 70,468.0 | 65,285.0 | 66,250.0 | 63,733.0 |
| Total Equity | 105,887.0 | 97,421.0 | 90,349.0 | 83,754.0 | 91,891.0 | 87,531.0 | 81,552.0 | 79,634.0 | 80,822.0 | 80,535.0 | 83,611.0 | 85,937.0 | 81,339.0 | 81,738.0 | 75,761.0 | 71,247.0 | 72,648.0 | 66,763.0 | 66,250.0 | 63,733.0 |
| 37,281.0 |
| 37,197.0 |
| - |
| - |
| Net debt | 27,439.0 | 26,962.0 | 29,712.0 | 30,215.0 | 22,907.0 | 26,568.0 | 39,611.0 | 37,674.0 | 27,027.0 | 31,404.0 | 32,254.0 | 36,545.0 | 38,593.0 | 36,200.0 | 39,495.0 | 37,952.0 | 29,374.0 | 29,922.0 | - | - |
| Working Capital | (22,595.0) | (17,126.0) | (15,538.0) | (16,543.0) | (6,309.0) | (2,578.0) | (15,984.0) | (15,580.0) | (18,857.0) | (9,239.0) | (4,380.0) | (1,975.0) | (8,160.0) | (11,878.0) | (7,325.0) | (6,591.0) | (7,511.0) | (6,441.0) | - | - |
| Book Value | 99,617.0 | 91,013.0 | 83,861.0 | 76,693.0 | 83,253.0 | 80,925.0 | 74,669.0 | 72,496.0 | 77,869.0 | 77,798.0 | 80,546.0 | 81,394.0 | 76,255.0 | 76,343.0 | 71,315.0 | 68,542.0 | 70,468.0 | 65,285.0 | 66,250.0 | 63,733.0 |
| Tangible Book Value | 66,582.0 | 57,721.0 | 51,648.0 | 44,219.0 | 49,439.0 | 47,042.0 | 38,396.0 | 35,515.0 | 59,627.0 | 60,761.0 | 63,851.0 | 63,292.0 | 56,745.0 | 55,846.0 | 50,664.0 | 51,779.0 | 54,342.0 | 50,025.0 | - | - |
| 11,587.0 |
| 13,923.0 |
| 11,817.0 |
| 14,760.0 |
| 16,111.0 |
| 22,831.0 |
| 22,846.0 |
| 17,741.0 |
| 14,325.0 |
| 16,906.0 |
| 14,930.0 |
| 9,465.0 |
| 8,606.0 |
| 9,283.0 |
| 9,255.0 |
| 7,722.0 |
| 9,174.0 |
| 15,840.0 |
| 7,885.0 |
| 6,756.0 |
| 7,026.0 |
| 6,469.0 |
| 6,545.0 |
| 6,867.0 |
| 5,939.0 |
| 7,676.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 10,729.0 | 10,727.0 | 10,582.0 | 9,431.0 | 9,311.0 | 9,037.0 | 10,049.0 | 8,811.0 | 9,405.0 | 9,867.0 | 12,154.0 | 13,888.0 | 10,575.0 | 8,625.0 | 11,587.0 | 13,923.0 | 11,817.0 | 14,760.0 | 16,111.0 | 22,831.0 | 22,846.0 | 17,741.0 | 14,325.0 | 16,906.0 | 14,930.0 | 9,465.0 | 8,606.0 | 9,283.0 | 9,255.0 | 7,722.0 | 9,174.0 | 15,840.0 | 7,885.0 | 6,756.0 | 7,026.0 | 6,469.0 | 6,545.0 | 6,867.0 | 5,939.0 | 7,676.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 10,662.0 | 11,172.0 | 12,115.0 | 10,518.0 | 9,686.0 | 9,975.0 | 10,039.0 | 8,650.0 | 9,075.0 | 8,796.0 | 8,625.0 | 7,891.0 | 7,647.0 | 7,933.0 | 8,218.0 | 7,522.0 | 7,674.0 | 8,280.0 | 7,349.0 | 6,103.0 | 5,797.0 | 6,516.0 | 5,770.0 | 5,111.0 | 5,029.0 | 6,284.0 | 5,612.0 | 5,382.0 | 5,342.0 | 6,283.0 | 5,785.0 | 5,002.0 | 4,568.0 | 5,614.0 | 5,865.0 | 5,395.0 | 5,252.0 | 5,835.0 | 5,344.0 | 5,275.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 62,570.0 | 58,851.0 | 65,354.0 | 57,729.0 | 57,467.0 | 56,435.0 | 63,302.0 | 55,611.0 | 55,382.0 | 54,892.0 | 63,951.0 | 56,722.0 | 56,932.0 | 56,576.0 | 64,706.0 | 59,921.0 | 61,229.0 | 56,511.0 | 57,484.0 | 47,754.0 | 46,383.0 | 44,949.0 | 51,842.0 | 41,084.0 | 41,217.0 | 44,435.0 | 51,546.0 | 44,134.0 | 44,751.0 | 44,269.0 | 50,380.0 | 41,985.0 | 43,303.0 | 43,783.0 | 50,147.0 | 43,442.0 | 43,361.0 | 43,046.0 | 49,822.0 | 43,453.0 |
| Prepaid Expenses | 4,433.0 | 4,124.0 | 4,869.0 | 4,355.0 | 3,789.0 | 4,011.0 | 3,548.0 | 3,438.0 | 3,290.0 | 3,322.0 | 3,661.0 | 3,531.0 | 3,357.0 | 2,521.0 | 3,169.0 | 2,798.0 | 2,500.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 88,394.0 | 84,874.0 | 92,920.0 | 82,033.0 | 80,253.0 | 79,458.0 | 86,938.0 | 76,510.0 | 77,152.0 | 76,877.0 | 88,391.0 | 82,032.0 | 78,511.0 | 75,655.0 | 87,680.0 | 84,164.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 184,484.0 | 182,524.0 | 187,029.0 | 185,154.0 | 185,103.0 | 183,545.0 | 181,075.0 | 179,492.0 | 179,667.0 | 178,596.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 137,789.0 | 136,083.0 | 130,201.0 | 125,476.0 | 121,261.0 | 119,993.0 | 116,598.0 | 113,818.0 | 111,498.0 | 110,810.0 | 107,471.0 | 104,733.0 | 102,335.0 | 100,760.0 | 97,553.0 | 96,006.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 28,152.0 | 28,735.0 | 28,722.0 | 29,060.0 | 28,866.0 | 28,792.0 | 27,942.0 | 27,930.0 | 27,999.0 | 28,113.0 | 28,015.0 | 28,268.0 | 28,306.0 | 28,174.0 | 28,137.0 | 28,664.0 | 29,438.0 | 29,014.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 15,220.0 | 14,750.0 | 14,501.0 | 13,953.0 | 13,567.0 | 13,599.0 | 13,701.0 | 13,579.0 | 13,562.0 | 13,673.0 | 13,547.0 | 13,710.0 | 13,679.0 | 13,555.0 | 13,394.0 | 13,872.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 14,019.0 | 14,103.0 | 16,173.0 | 14,187.0 | 12,369.0 | 12,869.0 | 11,993.0 | 16,262.0 | 17,558.0 | 17,071.0 | 15,944.0 | 20,826.0 | 17,098.0 | 20,134.0 | 16,295.0 | 19,979.0 | ||||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 289,607.0 | 284,668.0 | 288,655.0 | 270,837.0 | 262,372.0 | 260,823.0 | 263,399.0 | 254,440.0 | 254,054.0 | 252,399.0 | 259,174.0 | 255,121.0 | 245,053.0 | 243,197.0 | 247,656.0 | 247,199.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 62,876.0 | 63,061.0 | 67,156.0 | 60,086.0 | 57,700.0 | 58,666.0 | 62,863.0 | 56,716.0 | 56,071.0 | 56,812.0 | 61,049.0 | 56,576.0 | 54,268.0 | 53,742.0 | 57,263.0 | 54,191.0 | 52,926.0 | 55,261.0 | 57,156.0 | 49,601.0 | 48,151.0 | 49,141.0 | 54,152.0 | 46,326.0 | 44,096.0 | 46,973.0 | 49,750.0 | 45,871.0 | 45,110.0 | 47,060.0 | 49,729.0 | 43,128.0 | 44,612.0 | 46,092.0 | 47,587.0 | 42,389.0 | 41,367.0 | 41,433.0 | 42,990.0 | 39,902.0 |
| Short Term Debt | 3,896.0 | 3,542.0 | 3,523.0 | 4,011.0 | 4,085.0 | 2,598.0 | 3,246.0 | 1,495.0 | 1,865.0 | 3,447.0 | 2,806.0 | 2,897.0 | 3,975.0 | 4,191.0 | 5,458.0 | 5,316.0 | 3,580.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1,662.0 | 1,631.0 | 1,592.0 | 1,580.0 | 1,539.0 | 1,499.0 | 1,507.0 | 1,493.0 | 1,482.0 | 1,487.0 | 1,474.0 | 1,472.0 | 1,490.0 | 1,473.0 | 1,457.0 | 1,464.0 | ||||||||||||||||||||||||
| Accrued Expenses | 27,530.0 | 31,187.0 | 31,521.0 | 28,821.0 | 26,085.0 | 29,345.0 | 28,117.0 | 27,656.0 | 24,092.0 | 28,759.0 | 26,132.0 | 29,239.0 | 27,527.0 | 31,126.0 | 27,443.0 | 23,843.0 | 21,061.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 114,583.0 | 107,469.0 | 115,732.0 | 103,566.0 | 102,920.0 | 96,584.0 | 102,558.0 | 95,260.0 | 96,100.0 | 92,415.0 | 104,230.0 | 99,220.0 | 95,505.0 | 92,198.0 | 101,408.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 36,887.0 | 34,624.0 | 34,445.0 | 35,640.0 | 36,520.0 | 33,401.0 | 33,645.0 | 35,364.0 | 35,928.0 | 36,132.0 | 36,342.0 | 36,806.0 | 38,120.0 | 34,649.0 | 33,935.0 | 29,801.0 | 32,174.0 | 34,864.0 | 36,425.0 | 39,581.0 | 40,273.0 | 41,194.0 | 40,849.0 | 40,959.0 | 43,006.0 | 43,714.0 | 44,912.0 | 44,404.0 | 47,425.0 | 43,520.0 | 43,275.0 | 44,958.0 | 29,477.0 | 30,045.0 | 34,206.0 | 33,706.0 | 33,774.0 | 36,015.0 | 36,178.0 | 36,673.0 |
| Operating Lease Liabilities Non-Current | 14,388.0 | 13,941.0 | 13,705.0 | 13,171.0 | 12,797.0 | 12,825.0 | 12,927.0 | 12,811.0 | 12,840.0 | 12,943.0 | 12,817.0 | 12,978.0 | 12,925.0 | 12,828.0 | 12,658.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 188,925.0 | 178,781.0 | 186,449.0 | 174,287.0 | 172,031.0 | 163,402.0 | 169,123.0 | 163,875.0 | 165,981.0 | 162,050.0 | 173,591.0 | 169,794.0 | 165,822.0 | 159,443.0 | 167,533.0 | 161,612.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 796.0 | 797.0 | 797.0 | 797.0 | 799.0 | 802.0 | 803.0 | 803.0 | 805.0 | 805.0 | 808.0 | 808.0 | 808.0 | 269.0 | 270.0 | 272.0 | 275.0 | 276.0 | 277.0 | 278.0 | 280.0 | 282.0 | 283.0 | 283.0 | 284.0 | 284.0 | 284.0 | 285.0 | 286.0 | 288.0 | 291.0 | 294.0 | 294.0 | 295.0 | 297.0 | 299.0 | 302.0 | 305.0 | 308.0 | 310.0 |
| Additional Paid In Capital | 6,898.0 | 6,816.0 | 6,863.0 | 5,718.0 | 5,441.0 | 5,503.0 | 5,395.0 | 5,010.0 | 4,625.0 | 4,544.0 | 4,390.0 | 4,096.0 | 4,709.0 | 4,969.0 | 4,817.0 | 4,672.0 | ||||||||||||||||||||||||
| Retained Earnings | 100,241.0 | 104,774.0 | 101,558.0 | 96,328.0 | 90,849.0 | 98,313.0 | 94,435.0 | 90,788.0 | 87,230.0 | 89,814.0 | 85,831.0 | 85,470.0 | 78,035.0 | 83,135.0 | 77,946.0 | 82,519.0 | 80,532.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (13,605.0) | (12,770.0) | (13,124.0) | (12,733.0) | (13,296.0) | (13,605.0) | (12,525.0) | (12,178.0) | (11,367.0) | (11,302.0) | (11,573.0) | (10,818.0) | (11,147.0) | (11,680.0) | (10,780.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 6,352.0 | 6,270.0 | 6,112.0 | 6,440.0 | 6,548.0 | 6,408.0 | 6,168.0 | 6,142.0 | 6,780.0 | 6,488.0 | 6,127.0 | 5,771.0 | 6,826.0 | 7,061.0 | 7,870.0 | 8,018.0 | 8,704.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 94,330.0 | 99,617.0 | 96,094.0 | 90,110.0 | 83,793.0 | 91,013.0 | 88,108.0 | 84,423.0 | 81,293.0 | 83,861.0 | 79,456.0 | 79,556.0 | 72,405.0 | 76,693.0 | 72,253.0 | 77,569.0 | ||||||||||||||||||||||||
| Total Equity | 100,682.0 | 105,887.0 | 102,206.0 | 96,550.0 | 90,341.0 | 97,421.0 | 94,276.0 | 90,565.0 | 88,073.0 | 90,349.0 | 85,583.0 | 85,327.0 | 79,231.0 | 83,754.0 | 80,123.0 | 85,587.0 | 85,600.0 | 91,891.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 40,783.0 | 38,166.0 | 37,968.0 | 39,651.0 | 40,605.0 | 35,999.0 | 36,891.0 | 36,859.0 | 37,793.0 | 39,579.0 | 39,148.0 | 39,703.0 | 42,095.0 | 38,840.0 | 39,393.0 | 35,117.0 | 35,754.0 | 37,667.0 | 38,000.0 | 41,198.0 | 43,773.0 | 44,309.0 | 45,207.0 | 46,512.0 | 48,989.0 | 49,076.0 | 49,005.0 | 48,800.0 | 48,889.0 | 45,396.0 | 45,866.0 | 46,048.0 | 31,053.0 | 33,783.0 | 37,463.0 | 36,960.0 | 37,030.0 | 38,271.0 | 38,444.0 | 38,938.0 |
| Net debt | 30,054.0 | 27,439.0 | 27,386.0 | 30,220.0 | 31,294.0 | 26,962.0 | 26,842.0 | 28,048.0 | 28,388.0 | 29,712.0 | 26,994.0 | 25,815.0 | 31,520.0 | 30,215.0 | 27,806.0 | 21,194.0 | 23,937.0 | 22,907.0 | ||||||||||||||||||||||
| Working Capital | (26,189.0) | (22,595.0) | (22,812.0) | (21,533.0) | (22,667.0) | (17,126.0) | (15,620.0) | (18,750.0) | (18,948.0) | (15,538.0) | (15,839.0) | (17,188.0) | (16,994.0) | (16,543.0) | (13,728.0) | (15,735.0) | (13,310.0) | |||||||||||||||||||||||
| Book Value | 94,330.0 | 99,617.0 | 96,094.0 | 90,110.0 | 83,793.0 | 91,013.0 | 88,108.0 | 84,423.0 | 81,293.0 | 83,861.0 | 79,456.0 | 79,556.0 | 72,405.0 | 76,693.0 | 72,253.0 | 77,569.0 | 76,896.0 | 83,253.0 | ||||||||||||||||||||||
| Tangible Book Value | 66,178.0 | 70,882.0 | 67,372.0 | 61,050.0 | 54,927.0 | 62,221.0 | 60,166.0 | 56,493.0 | 53,294.0 | 55,748.0 | 51,441.0 | 51,288.0 | 44,099.0 | 48,519.0 | 44,116.0 | 48,905.0 | 47,458.0 | |||||||||||||||||||||||
| 1,519.0 |
| 2,020.0 |
| 1,555.0 |
| 1,565.0 |
| 20,861.0 |
| 1,665.0 |
| 1,895.0 |
| 2,152.0 |
| 1,622.0 |
| 2,148.0 |
| 2,572.0 |
| 2,391.0 |
| 3,623.0 |
| 4,107.0 |
| 3,543.0 |
| 3,486.0 |
| 3,511.0 |
| 2,330.0 |
| 1,457.0 |
| 2,178.0 |
| 1,941.0 |
| 2,296.0 |
| 1,828.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83,220.0 |
| 81,070.0 |
| 82,964.0 |
| 78,243.0 |
| 76,591.0 |
| 90,067.0 |
| 73,602.0 |
| 64,996.0 |
| 63,328.0 |
| 61,806.0 |
| 67,912.0 |
| 61,371.0 |
| 61,739.0 |
| 61,897.0 |
| 69,446.0 |
| 66,370.0 |
| 59,242.0 |
| 59,664.0 |
| 65,368.0 |
| 56,763.0 |
| 57,336.0 |
| 57,689.0 |
| 63,401.0 |
| 58,232.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80,126.0 |
| 78,505.0 |
| 79,407.0 |
| 77,479.0 |
| 76,948.0 |
| 75,375.0 |
| 73,625.0 |
| 71,782.0 |
| 70,991.0 |
| 69,729.0 |
| 94,741.0 |
| 94,515.0 |
| 92,242.0 |
| 91,621.0 |
| 90,996.0 |
| 92,201.0 |
| 102,232.0 |
| 101,182.0 |
| 101,872.0 |
| 105,208.0 |
| 104,326.0 |
| 104,674.0 |
| 104,604.0 |
| 104,317.0 |
| 104,358.0 |
| 104,019.0 |
| 107,622.0 |
| 107,675.0 |
| 108,155.0 |
| 108,170.0 |
| 107,450.0 |
| 107,710.0 |
| 108,676.0 |
| 108,867.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,923.0 |
| 29,159.0 |
| 28,872.0 |
| 28,983.0 |
| 30,236.0 |
| 29,542.0 |
| 29,416.0 |
| 31,073.0 |
| 30,716.0 |
| 31,454.0 |
| 31,416.0 |
| 31,181.0 |
| 31,044.0 |
| 17,840.0 |
| 18,850.0 |
| 18,242.0 |
| 18,204.0 |
| 18,037.0 |
| 17,575.0 |
| 17,037.0 |
| 17,792.0 |
| 16,339.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,971.0 |
| 13,758.0 |
| 13,863.0 |
| 13,868.0 |
| 13,650.0 |
| 13,642.0 |
| 17,128.0 |
| 16,869.0 |
| 16,895.0 |
| 17,424.0 |
| 16,944.0 |
| 17,239.0 |
| 16,833.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,267.0 |
| 22,152.0 |
| 22,633.0 |
| 21,552.0 |
| 22,493.0 |
| 23,598.0 |
| 22,736.0 |
| 19,950.0 |
| 16,770.0 |
| 16,567.0 |
| 15,777.0 |
| 16,174.0 |
| 16,148.0 |
| 14,822.0 |
| 14,744.0 |
| 10,835.0 |
| 12,035.0 |
| 11,798.0 |
| 10,543.0 |
| 11,413.0 |
| 10,638.0 |
| 9,921.0 |
| 10,576.0 |
| 7,905.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246,142.0 |
| 244,860.0 |
| 244,851.0 |
| 238,552.0 |
| 236,581.0 |
| 252,496.0 |
| 250,863.0 |
| 237,382.0 |
| 232,892.0 |
| 236,495.0 |
| 239,830.0 |
| 234,861.0 |
| 234,544.0 |
| 219,295.0 |
| 226,583.0 |
| 206,062.0 |
| 204,927.0 |
| 204,522.0 |
| 209,414.0 |
| 201,566.0 |
| 199,718.0 |
| 198,825.0 |
| 206,857.0 |
| 197,886.0 |
| 2,803.0 |
| 1,575.0 |
| 1,617.0 |
| 3,500.0 |
| 3,115.0 |
| 4,358.0 |
| 5,553.0 |
| 5,983.0 |
| 5,362.0 |
| 4,093.0 |
| 4,396.0 |
| 1,464.0 |
| 1,876.0 |
| 2,591.0 |
| 1,090.0 |
| 1,576.0 |
| 3,738.0 |
| 3,257.0 |
| 3,254.0 |
| 3,256.0 |
| 2,256.0 |
| 2,266.0 |
| 2,265.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,485.0 |
| 1,483.0 |
| 1,486.0 |
| 1,441.0 |
| 1,448.0 |
| 1,466.0 |
| 1,725.0 |
| 1,734.0 |
| 1,729.0 |
| 1,793.0 |
| 1,740.0 |
| 1,795.0 |
| 1,748.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,060.0 |
| 24,474.0 |
| 23,915.0 |
| 21,371.0 |
| 37,966.0 |
| 24,995.0 |
| 23,768.0 |
| 20,377.0 |
| 22,296.0 |
| 20,973.0 |
| 20,691.0 |
| 21,023.0 |
| 22,159.0 |
| 22,795.0 |
| 22,846.0 |
| 20,782.0 |
| 22,122.0 |
| 21,757.0 |
| 19,686.0 |
| 19,708.0 |
| 20,654.0 |
| 21,243.0 |
| 19,651.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99,899.0 |
| 96,530.0 |
| 87,379.0 |
| 87,620.0 |
| 81,122.0 |
| 80,841.0 |
| 92,645.0 |
| 88,121.0 |
| 81,957.0 |
| 82,647.0 |
| 77,790.0 |
| 83,784.0 |
| 80,283.0 |
| 79,888.0 |
| 77,477.0 |
| 85,751.0 |
| 71,683.0 |
| 80,757.0 |
| 78,521.0 |
| 80,435.0 |
| 72,811.0 |
| 74,193.0 |
| 66,928.0 |
| 74,130.0 |
| 68,122.0 |
| 13,140.0 |
| 13,226.0 |
| 13,009.0 |
| 13,095.0 |
| 13,116.0 |
| 12,930.0 |
| 12,909.0 |
| 15,982.0 |
| 15,669.0 |
| 15,669.0 |
| 16,171.0 |
| 15,741.0 |
| 16,079.0 |
| 15,719.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160,542.0 |
| 152,969.0 |
| 154,094.0 |
| 151,425.0 |
| 151,989.0 |
| 164,965.0 |
| 163,359.0 |
| 156,185.0 |
| 158,782.0 |
| 154,943.0 |
| 161,523.0 |
| 157,730.0 |
| 159,634.0 |
| 139,661.0 |
| 147,114.0 |
| 132,250.0 |
| 126,603.0 |
| 123,700.0 |
| 130,508.0 |
| 122,520.0 |
| 123,604.0 |
| 118,290.0 |
| 126,382.0 |
| 118,742.0 |
| 4,587.0 |
| 4,839.0 |
| 4,811.0 |
| 3,655.0 |
| 3,424.0 |
| 3,646.0 |
| 3,485.0 |
| 3,197.0 |
| 2,983.0 |
| 3,247.0 |
| 3,091.0 |
| 2,880.0 |
| 2,734.0 |
| 2,965.0 |
| 2,887.0 |
| 2,710.0 |
| 2,557.0 |
| 2,648.0 |
| 2,501.0 |
| 2,352.0 |
| 2,223.0 |
| 2,371.0 |
| 2,084.0 |
| 1,915.0 |
| 86,904.0 |
| 85,674.0 |
| 84,572.0 |
| 82,577.0 |
| 88,763.0 |
| 92,279.0 |
| 87,614.0 |
| 81,141.0 |
| 83,943.0 |
| 80,656.0 |
| 78,432.0 |
| 76,276.0 |
| 80,785.0 |
| 80,287.0 |
| 80,810.0 |
| 82,982.0 |
| 85,107.0 |
| 84,480.0 |
| 84,838.0 |
| 84,120.0 |
| 89,354.0 |
| 87,636.0 |
| 85,972.0 |
| (9,894.0) |
| (8,498.0) |
| (8,766.0) |
| (8,488.0) |
| (7,976.0) |
| (7,946.0) |
| (11,766.0) |
| (14,616.0) |
| (15,784.0) |
| (16,168.0) |
| (12,805.0) |
| (12,382.0) |
| (11,270.0) |
| (11,091.0) |
| (11,542.0) |
| (11,469.0) |
| (12,629.0) |
| (10,281.0) |
| (10,181.0) |
| (11,133.0) |
| (11,100.0) |
| (12,954.0) |
| (14,232.0) |
| (12,335.0) |
| (11,672.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,638.0 |
| 8,483.0 |
| 6,598.0 |
| 6,257.0 |
| 6,606.0 |
| 6,073.0 |
| 5,887.0 |
| 5,870.0 |
| 6,883.0 |
| 6,658.0 |
| 6,804.0 |
| 6,705.0 |
| 7,138.0 |
| 7,473.0 |
| 2,627.0 |
| 2,772.0 |
| 2,953.0 |
| 2,761.0 |
| 2,657.0 |
| 2,423.0 |
| 2,737.0 |
| 2,782.0 |
| 2,619.0 |
| 76,896.0 |
| 83,253.0 |
| 82,274.0 |
| 80,529.0 |
| 78,335.0 |
| 80,925.0 |
| 81,431.0 |
| 75,310.0 |
| 68,240.0 |
| 74,669.0 |
| 71,649.0 |
| 70,327.0 |
| 68,205.0 |
| 72,496.0 |
| 71,996.0 |
| 71,185.0 |
| 75,552.0 |
| 77,869.0 |
| 76,145.0 |
| 76,389.0 |
| 73,691.0 |
| 77,798.0 |
| 77,693.0 |
| 76,525.0 |
| 90,757.0 |
| 87,127.0 |
| 84,592.0 |
| 87,531.0 |
| 87,504.0 |
| 81,197.0 |
| 74,110.0 |
| 81,552.0 |
| 78,307.0 |
| 77,131.0 |
| 74,910.0 |
| 79,634.0 |
| 79,469.0 |
| 73,812.0 |
| 78,324.0 |
| 80,822.0 |
| 78,906.0 |
| 79,046.0 |
| 76,114.0 |
| 80,535.0 |
| 80,475.0 |
| 79,144.0 |
| 21,889.0 |
| 18,367.0 |
| 20,927.0 |
| 26,568.0 |
| 30,882.0 |
| 29,606.0 |
| 34,059.0 |
| 39,611.0 |
| 40,399.0 |
| 39,517.0 |
| 39,634.0 |
| 37,674.0 |
| 36,692.0 |
| 30,208.0 |
| 23,168.0 |
| 27,027.0 |
| 30,437.0 |
| 30,491.0 |
| 30,485.0 |
| 31,404.0 |
| 32,505.0 |
| 31,262.0 |
| (6,309.0) |
| (4,656.0) |
| (2,879.0) |
| (4,250.0) |
| (2,578.0) |
| (14,519.0) |
| (16,961.0) |
| (19,319.0) |
| (15,984.0) |
| (15,872.0) |
| (18,912.0) |
| (18,149.0) |
| (15,580.0) |
| (16,305.0) |
| (5,313.0) |
| (21,515.0) |
| (18,857.0) |
| (15,067.0) |
| (16,048.0) |
| (16,857.0) |
| (9,239.0) |
| (10,729.0) |
| (9,890.0) |
| 82,274.0 |
| 80,529.0 |
| 78,335.0 |
| 80,925.0 |
| 81,431.0 |
| 75,310.0 |
| 68,240.0 |
| 74,669.0 |
| 71,649.0 |
| 70,327.0 |
| 68,205.0 |
| 72,496.0 |
| 71,996.0 |
| 71,185.0 |
| 75,552.0 |
| 77,869.0 |
| 76,145.0 |
| 76,389.0 |
| 73,691.0 |
| 77,798.0 |
| 77,693.0 |
| 76,525.0 |
| 54,239.0 |
| 53,351.0 |
| 51,370.0 |
| 49,463.0 |
| 51,942.0 |
| 51,195.0 |
| 45,768.0 |
| 38,824.0 |
| 43,596.0 |
| 40,933.0 |
| 38,873.0 |
| 36,789.0 |
| 41,315.0 |
| 40,952.0 |
| 53,345.0 |
| 56,702.0 |
| 59,627.0 |
| 57,941.0 |
| 58,352.0 |
| 56,116.0 |
| 60,761.0 |
| 59,901.0 |
| 60,186.0 |