| (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 | 3,132.0 | 1,890.0 | 1,424.0 | 1,262.0 | 4,486.0 | 2,039.0 | 887.0 | 1,033.0 | 1,030.0 | 870.0 | 532.0 | 635.0 | 796.0 | 500.0 | 436.0 | 316.0 | 221.0 | ||
| Restricted Cash | - | - | - | 0.0 | 0.0 | 7.0 | 8.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | |
| Short Term Investments | 25.0 | 0.0 | - | 0.0 | 200.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 3,157.0 | 1,890.0 | 1,424.0 | 1,262.0 | 4,686.0 | 2,039.0 | 887.0 | 1,033.0 | 1,030.0 | 870.0 | 532.0 | 635.0 | 796.0 | 500.0 | 436.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,702.0 | 2,494.0 | 2,572.0 | 2,387.0 | 2,370.0 | 2,408.0 | 2,621.0 | 2,379.0 | 2,246.0 | 2,080.0 | 1,258.0 | 1,044.0 | 1,041.0 | 933.0 | 910.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,234.0 | 1,987.0 | 2,071.0 | 1,987.0 | 2,092.0 | 2,134.0 | 1,936.0 | 1,710.0 | 1,862.0 | 1,481.0 | 1,091.0 | 980.0 | 949.0 | 881.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | 163.0 | 136.0 | 117.0 | 75.0 | 131.0 | 123.0 | 88.0 | 59.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 5,756.0 | 5,309.0 | 4,567.0 | 4,471.0 | 3,974.0 | 4,664.0 | 5,301.0 | 4,389.0 | 4,450.0 | 3,357.0 | 2,278.0 | 2,130.0 | 2,311.0 | 2,338.0 | 2,354.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 6,306.0 | 5,309.0 | 5,217.0 | 4,721.0 | 4,587.0 | 5,635.0 | 5,617.0 | 4,575.0 | 4,535.0 | 3,865.0 | 3,266.0 | 2,297.0 | 2,326.0 | 2,353.0 | 2,369.0 | 2,267.0 | |||
| (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 | 1,855.0 | 3,132.0 | 1,895.0 | 1,963.0 | 1,507.0 | 1,890.0 | 1,372.0 | 1,247.0 | 1,893.0 | 1,424.0 | 1,247.0 | 1,602.0 | 1,135.0 | 1,262.0 | ||||||||||||||||||||||||||
| 205.0 |
| 200.0 |
| - |
| - |
| - |
| 316.0 |
| 221.0 |
| 205.0 |
| 200.0 |
| 839.0 |
| 816.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 595.0 | 1,217.0 | 364.0 | 414.0 | 612.0 | 479.0 | 525.0 | 404.0 | 430.0 | 337.0 | 255.0 | - | - | - | - | - | - | - | - |
| Other Current Assets | 56.0 | 60.0 | 53.0 | 54.0 | 54.0 | 74.0 | 112.0 | 57.0 | 71.0 | 55.0 | 40.0 | 212.0 | 197.0 | 181.0 | 259.0 | 340.0 | 198.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 16,874.0 | 15,105.0 | 13,433.0 | 15,835.0 | 18,488.0 | 20,301.0 | 17,037.0 | 16,420.0 | 15,861.0 | 13,792.0 | 12,503.0 | 10,839.0 | 10,461.0 | 10,898.0 | 10,987.0 | 11,100.0 | 10,975.0 | - | - |
| 792.0 |
| 753.0 |
| 708.0 |
| - |
| - |
| Accumulated Depreciation | 1,539.0 | 1,326.0 | 1,351.0 | 1,269.0 | 1,241.0 | 1,121.0 | 891.0 | 768.0 | 877.0 | 642.0 | 528.0 | 497.0 | 468.0 | 413.0 | 386.0 | 372.0 | 356.0 | - | - |
| Property,Plant & Equipment Net | 695.0 | 661.0 | 720.0 | 718.0 | 851.0 | 1,013.0 | 1,046.0 | 942.0 | 985.0 | 839.0 | 563.0 | 483.0 | 481.0 | 468.0 | 406.0 | 381.0 | 352.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 13.0 | 169.0 | 176.0 | 174.0 | 170.0 | 161.0 | 156.0 | - | - |
| Goodwill | 8,938.0 | 8,799.0 | 10,195.0 | 10,173.0 | 10,183.0 | 10,392.0 | 10,385.0 | 10,465.0 | 10,519.0 | 10,413.0 | 3,737.0 | 2,937.0 | 2,838.0 | 2,827.0 | 3,295.0 | 3,294.0 | 3,277.0 | - | - |
| Intangible Assets | 1,141.0 | 1,295.0 | 2,016.0 | 2,273.0 | 2,555.0 | 2,989.0 | 3,478.0 | 3,318.0 | 3,882.0 | 4,368.0 | 1,115.0 | 450.0 | 353.0 | 385.0 | 420.0 | 492.0 | 572.0 | - | - |
| Operating Lease Right Of Use Assets | 487.0 | 485.0 | 565.0 | 586.0 | 720.0 | 901.0 | 968.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 167.0 | 238.0 | 86.0 | 68.0 | 79.0 | 95.0 | 72.0 | 59.0 | 46.0 | 50.0 | 76.0 | 19.0 | 7.0 | 18.0 | 22.0 | 7.0 | 3.0 | - | - |
| Other Non-Current Assets | 866.0 | 806.0 | 1,573.0 | 1,357.0 | 1,202.0 | 1,080.0 | 835.0 | 467.0 | 447.0 | 353.0 | 298.0 | 210.0 | 206.0 | 206.0 | 283.0 | 233.0 | 221.0 | - | - |
| Total Non-Current Assets | 12,656.0 | 12,576.0 | 15,657.0 | 15,934.0 | 16,482.0 | 18,230.0 | 18,389.0 | 15,965.0 | 16,597.0 | 16,461.0 | 6,336.0 | 4,582.0 | 4,339.0 | 4,214.0 | 4,741.0 | 4,750.0 | 4,650.0 | - | - |
| Total Assets | 29,530.0 | 27,681.0 | 29,090.0 | 31,769.0 | 34,970.0 | 38,531.0 | 35,426.0 | 32,385.0 | 32,458.0 | 30,253.0 | 18,839.0 | 15,421.0 | 14,800.0 | 15,112.0 | 15,728.0 | 15,850.0 | 15,625.0 | - | - |
| 39.0 |
| - |
| - |
| - |
| Short Term Debt | 550.0 | 0.0 | 650.0 | 250.0 | 613.0 | 971.0 | 316.0 | 186.0 | 85.0 | 508.0 | 988.0 | 167.0 | 15.0 | 15.0 | 15.0 | 110.0 | 209.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 125.0 | 118.0 | 125.0 | 126.0 | 150.0 | 152.0 | 164.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | 321.0 | 313.0 | 200.0 | 82.0 | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 797.0 | 765.0 | 678.0 | 716.0 | 1,015.0 | 798.0 | 802.0 | 864.0 | 804.0 | 876.0 | 603.0 | 444.0 | 415.0 | 327.0 | 282.0 | 266.0 | 278.0 | - | - |
| Total Current Liabilities | 14,004.0 | 12,598.0 | 12,630.0 | 14,779.0 | 14,724.0 | 19,332.0 | 16,070.0 | 15,301.0 | 14,755.0 | 13,370.0 | 12,801.0 | 10,211.0 | 9,474.0 | 10,194.0 | 9,996.0 | 10,309.0 | 10,498.0 | - | - |
| 2,157.0 |
| 2,165.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 472.0 | 502.0 | 592.0 | 620.0 | 734.0 | 917.0 | 964.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 45.0 | 542.0 | 748.0 | 845.0 | 561.0 | 526.0 | 559.0 | 615.0 | 864.0 | 240.0 | 147.0 | 56.0 | 18.0 | 32.0 | 83.0 | 26.0 | - | - |
| Pension Obligations | 660.0 | 615.0 | 563.0 | 480.0 | 757.0 | 1,403.0 | 1,324.0 | 1,170.0 | 1,259.0 | 1,321.0 | 279.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 246.0 | 299.0 | 238.0 | 221.0 | 253.0 | 290.0 | 335.0 | 429.0 | 544.0 | 532.0 | 533.0 | 389.0 | 374.0 | 375.0 | 363.0 | 347.0 | 294.0 | - | - |
| Total Non-Current Liabilities | 7,474.0 | 7,066.0 | 6,867.0 | 6,897.0 | 6,938.0 | 8,267.0 | 8,987.0 | 7,087.0 | 7,426.0 | 6,649.0 | 3,625.0 | 3,144.0 | 3,083.0 | 3,193.0 | 3,215.0 | 2,933.0 | 2,898.0 | - | - |
| Total Liabilities | 21,478.0 | 19,664.0 | 19,497.0 | 21,676.0 | 21,662.0 | 27,599.0 | 25,057.0 | 22,388.0 | 22,181.0 | 20,019.0 | 16,426.0 | 13,355.0 | 12,557.0 | 13,387.0 | 13,211.0 | 13,242.0 | 13,396.0 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | 10,538.0 | 10,596.0 | 1,672.0 | - | - | - | - | - | - | - | - |
| Retained Earnings | (296.0) | 109.0 | 1,466.0 | 1,764.0 | 4,645.0 | 2,434.0 | 1,792.0 | 1,201.0 | 1,104.0 | 1,452.0 | 1,597.0 | 1,530.0 | 1,595.0 | 1,427.0 | 2,160.0 | 2,136.0 | 1,859.0 | - | - |
| Accumulated Other Comprehensive Income | (2,834.0) | (3,158.0) | (2,856.0) | (2,621.0) | (2,186.0) | (2,359.0) | (2,227.0) | (1,961.0) | (1,513.0) | (1,884.0) | (1,037.0) | (1,066.0) | (693.0) | (850.0) | (744.0) | (541.0) | (594.0) | - | - |
| Treasury Stock | - | - | 0.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 99.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | - | - |
| Minority Interest | 76.0 | 77.0 | 73.0 | 77.0 | 48.0 | 112.0 | 120.0 | 119.0 | 123.0 | 118.0 | 131.0 | 22.0 | 28.0 | 26.0 | 31.0 | 31.0 | 49.0 | 50.0 | - |
| Total Stockholders Equity | 7,976.0 | 7,940.0 | 9,520.0 | 10,016.0 | 13,260.0 | 10,820.0 | 10,249.0 | 9,852.0 | 10,126.0 | 10,065.0 | 2,229.0 | 1,985.0 | 2,215.0 | 1,699.0 | 2,486.0 | 2,577.0 | 2,180.0 | 1,845.0 | - |
| Total Equity | 8,052.0 | 8,017.0 | 9,593.0 | 10,093.0 | 13,308.0 | 10,932.0 | 10,369.0 | 9,971.0 | 10,249.0 | 10,183.0 | 2,360.0 | 2,007.0 | 2,243.0 | 1,725.0 | 2,517.0 | 2,608.0 | 2,229.0 | 1,895.0 | - |
| 2,374.0 |
| - |
| - |
| Net debt | 3,149.0 | 3,419.0 | 3,793.0 | 3,459.0 | (99.0) | 3,596.0 | 4,730.0 | 3,542.0 | 3,505.0 | 2,995.0 | 2,734.0 | 1,662.0 | 1,530.0 | 1,853.0 | 1,933.0 | 1,951.0 | 2,153.0 | - | - |
| Working Capital | 2,870.0 | 2,507.0 | 803.0 | 1,056.0 | 3,764.0 | 969.0 | 967.0 | 1,119.0 | 1,106.0 | 422.0 | (298.0) | 628.0 | 987.0 | 704.0 | 991.0 | 791.0 | 477.0 | - | - |
| Book Value | 7,976.0 | 7,940.0 | 9,520.0 | 10,016.0 | 13,260.0 | 10,820.0 | 10,249.0 | 9,852.0 | 10,126.0 | 10,065.0 | 2,229.0 | 1,985.0 | 2,215.0 | 1,699.0 | 2,486.0 | 2,577.0 | 2,180.0 | 1,845.0 | - |
| Tangible Book Value | (2,103.0) | (2,154.0) | (2,691.0) | (2,430.0) | 522.0 | (2,561.0) | (3,614.0) | (3,931.0) | (4,275.0) | (4,716.0) | (2,623.0) | (1,402.0) | (976.0) | (1,513.0) | (1,229.0) | (1,209.0) | (1,669.0) | - | - |
| 1,496.0 |
| 1,920.0 |
| 2,198.0 |
| 4,486.0 |
| 2,162.0 |
| 2,217.0 |
| 1,960.0 |
| 2,039.0 |
| 1,647.0 |
| 1,087.0 |
| 898.0 |
| 887.0 |
| 867.0 |
| 812.0 |
| 1,033.0 |
| 1,033.0 |
| 931.0 |
| 911.0 |
| 954.0 |
| 1,030.0 |
| 912.0 |
| 852.0 |
| 901.0 |
| 870.0 |
| 767.0 |
| 949.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 6.0 | 4.0 | 6.0 | 7.0 | - | 7.0 | 8.0 | 8.0 | 7.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | 25.0 | 25.0 | - | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 200.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,855.0 | 3,132.0 | 1,920.0 | 1,988.0 | 1,507.0 | 1,890.0 | 1,372.0 | 1,247.0 | 1,893.0 | 1,424.0 | 1,247.0 | 1,602.0 | 1,135.0 | 1,262.0 | 1,496.0 | 1,920.0 | 2,198.0 | 4,686.0 | 2,162.0 | 2,217.0 | 1,960.0 | 2,039.0 | 1,647.0 | 1,087.0 | 898.0 | 887.0 | 867.0 | 812.0 | 1,033.0 | 1,033.0 | 931.0 | 911.0 | 954.0 | 1,030.0 | 912.0 | 852.0 | 901.0 | 870.0 | 767.0 | 949.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,648.0 | 2,702.0 | 2,189.0 | 2,364.0 | 2,366.0 | 2,494.0 | 2,118.0 | 2,425.0 | 2,430.0 | 2,572.0 | 2,079.0 | 2,206.0 | 2,261.0 | 2,387.0 | 1,884.0 | 2,025.0 | 2,186.0 | 2,370.0 | 2,065.0 | 2,507.0 | 2,569.0 | 2,408.0 | 2,223.0 | 2,430.0 | 2,594.0 | 2,621.0 | 2,167.0 | 2,461.0 | 2,490.0 | 2,379.0 | 2,132.0 | 2,394.0 | 2,600.0 | 2,246.0 | 2,155.0 | 2,288.0 | 2,307.0 | 2,080.0 | 2,043.0 | 2,187.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 601.0 | 595.0 | 570.0 | 558.0 | 1,295.0 | 1,217.0 | 558.0 | 432.0 | 379.0 | 364.0 | 469.0 | 401.0 | 337.0 | 414.0 | 476.0 | 432.0 | 390.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | 77.0 | 51.0 | - | 60.0 | 69.0 | 58.0 | - | 53.0 | 39.0 | - | 43.0 | 54.0 | 61.0 | 49.0 | 47.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 16,085.0 | 16,874.0 | 14,621.0 | 15,605.0 | 15,461.0 | 15,105.0 | 14,313.0 | 14,029.0 | 14,642.0 | 13,433.0 | 11,834.0 | 12,817.0 | 15,946.0 | 15,835.0 | 15,051.0 | 16,370.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 671.0 | 695.0 | 686.0 | 696.0 | 667.0 | 661.0 | 710.0 | 709.0 | 703.0 | 720.0 | 710.0 | 725.0 | 723.0 | 718.0 | 701.0 | 744.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 9,662.0 | 8,938.0 | 8,936.0 | 8,938.0 | 8,841.0 | 8,799.0 | 8,882.0 | 10,184.0 | 10,186.0 | 10,195.0 | 10,143.0 | 10,202.0 | 10,193.0 | 10,173.0 | 10,089.0 | 10,158.0 | 10,200.0 | 10,183.0 | ||||||||||||||||||||||
| Intangible Assets | 1,275.0 | 1,141.0 | 1,185.0 | 1,232.0 | 1,255.0 | 1,295.0 | 1,360.0 | 1,898.0 | 1,960.0 | 2,016.0 | 2,064.0 | 2,146.0 | 2,212.0 | 2,273.0 | 2,314.0 | 2,408.0 | 2,492.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 499.0 | 487.0 | 480.0 | 495.0 | 487.0 | 485.0 | 539.0 | 536.0 | 542.0 | 565.0 | 533.0 | 570.0 | 577.0 | 586.0 | 584.0 | 621.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | 234.0 | 247.0 | - | 238.0 | 104.0 | - | - | 86.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 904.0 | 866.0 | 942.0 | 934.0 | 803.0 | 806.0 | 732.0 | 1,655.0 | 1,606.0 | 1,573.0 | 1,431.0 | 1,420.0 | 1,392.0 | 1,357.0 | 1,244.0 | 1,206.0 | 1,227.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 13,552.0 | 12,656.0 | 12,818.0 | 12,873.0 | 12,603.0 | 12,576.0 | 12,855.0 | 15,593.0 | 15,595.0 | 15,657.0 | 15,789.0 | 15,956.0 | 15,960.0 | 15,934.0 | 15,940.0 | 16,139.0 | ||||||||||||||||||||||||
| Total Assets | 29,637.0 | 29,530.0 | 27,439.0 | 28,478.0 | 28,064.0 | 27,681.0 | 27,168.0 | 29,622.0 | 30,237.0 | 29,090.0 | 27,623.0 | 28,773.0 | 31,906.0 | 31,769.0 | 30,991.0 | 32,509.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 145.0 | - | - | 163.0 | - | - | - | - | - | - | 135.0 | 117.0 | 121.0 | 123.0 |
| Short Term Debt | 0.0 | 550.0 | 550.0 | 549.0 | 549.0 | 0.0 | 0.0 | 0.0 | 650.0 | 650.0 | 649.0 | 899.0 | 250.0 | 250.0 | 250.0 | 0.0 | 599.0 | 613.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 117.0 | 125.0 | 123.0 | 124.0 | 120.0 | 118.0 | 122.0 | 118.0 | 123.0 | 125.0 | 119.0 | 125.0 | 127.0 | 126.0 | 126.0 | 137.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 906.0 | 797.0 | 735.0 | 752.0 | 923.0 | 765.0 | 735.0 | 740.0 | 767.0 | 678.0 | 630.0 | 652.0 | 814.0 | 716.0 | 851.0 | 969.0 | 1,137.0 | |||||||||||||||||||||||
| Total Current Liabilities | 13,547.0 | 14,004.0 | 13,243.0 | 13,871.0 | 13,384.0 | 12,598.0 | 12,535.0 | 12,674.0 | 13,118.0 | 12,630.0 | 11,305.0 | 11,969.0 | 14,889.0 | 14,779.0 | 14,122.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 6,304.0 | 5,756.0 | 4,763.0 | 4,762.0 | 4,761.0 | 5,309.0 | 5,308.0 | 5,307.0 | 5,307.0 | 4,567.0 | 4,565.0 | 4,565.0 | 4,472.0 | 4,471.0 | 4,470.0 | 4,720.0 | 3,975.0 | 3,974.0 | 3,993.0 | 3,995.0 | 4,632.0 | 4,664.0 | 4,641.0 | 5,068.0 | 5,177.0 | 5,301.0 | 5,381.0 | 4,284.0 | 4,518.0 | 4,389.0 | 4,498.0 | 4,589.0 | 4,507.0 | 4,450.0 | 4,493.0 | 4,097.0 | 3,975.0 | 3,357.0 | 3,267.0 | 3,281.0 |
| Operating Lease Liabilities Non-Current | 485.0 | 472.0 | 475.0 | 500.0 | 498.0 | 502.0 | 556.0 | 564.0 | 570.0 | 592.0 | 569.0 | 602.0 | 610.0 | 620.0 | 608.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 94.0 | 552.0 | 550.0 | 542.0 | 706.0 | 721.0 | 736.0 | 748.0 | 758.0 | 804.0 | 835.0 | |||||||||||||||||||||||
| Pension Obligations | 630.0 | 660.0 | 524.0 | 550.0 | 552.0 | 615.0 | 487.0 | 505.0 | 526.0 | 563.0 | 433.0 | 452.0 | 457.0 | 480.0 | 552.0 | 638.0 | 698.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 251.0 | 246.0 | 255.0 | 246.0 | 296.0 | 299.0 | 202.0 | 196.0 | 221.0 | 238.0 | 200.0 | 201.0 | 200.0 | 221.0 | 203.0 | 215.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 8,031.0 | 7,474.0 | 6,386.0 | 6,427.0 | 6,466.0 | 7,066.0 | 7,063.0 | 7,533.0 | 7,551.0 | 6,867.0 | 6,833.0 | 6,927.0 | 6,841.0 | 6,897.0 | 6,956.0 | 7,400.0 | ||||||||||||||||||||||||
| Total Liabilities | 21,578.0 | 21,478.0 | 19,629.0 | 20,298.0 | 19,850.0 | 19,664.0 | 19,598.0 | 20,207.0 | 20,669.0 | 19,497.0 | 18,138.0 | 18,896.0 | 21,730.0 | 21,676.0 | 21,078.0 | 22,092.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (392.0) | (296.0) | (593.0) | (206.0) | 51.0 | 109.0 | (650.0) | 1,315.0 | 1,464.0 | 1,466.0 | 1,127.0 | 1,429.0 | 1,774.0 | 1,764.0 | 1,706.0 | 1,971.0 | 2,423.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,870.0) | (2,834.0) | (2,709.0) | (2,706.0) | (2,935.0) | (3,158.0) | (2,810.0) | (2,921.0) | (2,905.0) | (2,856.0) | (2,620.0) | (2,540.0) | (2,568.0) | (2,621.0) | (2,720.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | 5.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | ||||||||||||||||||||||
| Minority Interest | 82.0 | 76.0 | 75.0 | 80.0 | 81.0 | 77.0 | 78.0 | 78.0 | 79.0 | 73.0 | 75.0 | 78.0 | 80.0 | 77.0 | 75.0 | 80.0 | 71.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 7,977.0 | 7,976.0 | 7,735.0 | 8,100.0 | 8,133.0 | 7,940.0 | 7,492.0 | 9,337.0 | 9,489.0 | 9,520.0 | 9,410.0 | 9,799.0 | 10,096.0 | 10,016.0 | 9,838.0 | 10,337.0 | ||||||||||||||||||||||||
| Total Equity | 8,059.0 | 8,052.0 | 7,810.0 | 8,180.0 | 8,214.0 | 8,017.0 | 7,570.0 | 9,415.0 | 9,568.0 | 9,593.0 | 9,485.0 | 9,877.0 | 10,176.0 | 10,093.0 | 9,913.0 | 10,417.0 | 11,075.0 | 13,308.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,304.0 | 6,306.0 | 5,313.0 | 5,311.0 | 5,310.0 | 5,309.0 | 5,308.0 | 5,307.0 | 5,957.0 | 5,217.0 | 5,214.0 | 5,464.0 | 4,722.0 | 4,721.0 | 4,720.0 | 4,720.0 | 4,574.0 | 4,587.0 | 4,637.0 | 5,105.0 | 5,103.0 | 5,635.0 | 5,614.0 | 5,593.0 | 5,874.0 | 5,617.0 | 5,865.0 | 4,471.0 | 4,705.0 | 4,575.0 | 4,684.0 | 4,674.0 | 4,592.0 | 4,535.0 | 4,578.0 | 4,182.0 | 4,095.0 | 3,865.0 | 3,786.0 | 3,809.0 |
| Net debt | 4,449.0 | 3,174.0 | 3,393.0 | 3,323.0 | 3,803.0 | 3,419.0 | 3,936.0 | 4,060.0 | 4,064.0 | 3,793.0 | 3,967.0 | 3,862.0 | 3,587.0 | 3,459.0 | 3,224.0 | 2,800.0 | 2,376.0 | (99.0) | ||||||||||||||||||||||
| Working Capital | 2,538.0 | 2,870.0 | 1,378.0 | 1,734.0 | 2,077.0 | 2,507.0 | 1,778.0 | 1,355.0 | 1,524.0 | 803.0 | 529.0 | 848.0 | 1,057.0 | 1,056.0 | 929.0 | 1,678.0 | 1,498.0 | |||||||||||||||||||||||
| Book Value | 7,977.0 | 7,976.0 | 7,735.0 | 8,100.0 | 8,133.0 | 7,940.0 | 7,492.0 | 9,337.0 | 9,489.0 | 9,520.0 | 9,410.0 | 9,799.0 | 10,096.0 | 10,016.0 | 9,838.0 | 10,337.0 | 11,004.0 | 13,260.0 | ||||||||||||||||||||||
| Tangible Book Value | (2,960.0) | (2,103.0) | (2,386.0) | (2,070.0) | (1,963.0) | (2,154.0) | (2,750.0) | (2,745.0) | (2,657.0) | (2,691.0) | (2,797.0) | (2,549.0) | (2,309.0) | (2,430.0) | (2,565.0) | (2,229.0) | (1,688.0) | |||||||||||||||||||||||
| 612.0 |
| 480.0 |
| 465.0 |
| 432.0 |
| 475.0 |
| 484.0 |
| 363.0 |
| 469.0 |
| 525.0 |
| 587.0 |
| 451.0 |
| 409.0 |
| 404.0 |
| 547.0 |
| 458.0 |
| 439.0 |
| 430.0 |
| 418.0 |
| 342.0 |
| 321.0 |
| 337.0 |
| 319.0 |
| 327.0 |
| 54.0 |
| - |
| - |
| 53.0 |
| 75.0 |
| - |
| 47.0 |
| 100.0 |
| 112.0 |
| 89.0 |
| 81.0 |
| - |
| 57.0 |
| 68.0 |
| - |
| - |
| 71.0 |
| 67.0 |
| - |
| - |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,412.0 |
| 18,488.0 |
| 20,591.0 |
| 20,568.0 |
| 20,872.0 |
| 20,301.0 |
| 19,914.0 |
| 19,922.0 |
| 19,550.0 |
| 17,037.0 |
| 17,400.0 |
| 18,333.0 |
| 19,020.0 |
| 16,420.0 |
| 16,756.0 |
| 17,889.0 |
| 17,606.0 |
| 15,861.0 |
| 15,691.0 |
| 16,233.0 |
| 15,795.0 |
| 13,792.0 |
| 14,733.0 |
| 15,230.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 817.0 |
| 851.0 |
| 881.0 |
| 927.0 |
| 951.0 |
| 1,013.0 |
| 997.0 |
| 989.0 |
| 974.0 |
| 1,046.0 |
| 963.0 |
| 967.0 |
| 957.0 |
| 942.0 |
| 944.0 |
| 924.0 |
| 926.0 |
| 985.0 |
| 937.0 |
| 895.0 |
| 863.0 |
| 839.0 |
| 811.0 |
| 794.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,146.0 |
| 10,995.0 |
| 10,986.0 |
| 10,392.0 |
| 11,131.0 |
| 11,196.0 |
| 11,162.0 |
| 11,194.0 |
| 11,187.0 |
| 10,454.0 |
| 10,456.0 |
| 10,465.0 |
| 10,457.0 |
| 10,468.0 |
| 10,555.0 |
| 10,519.0 |
| 10,529.0 |
| 10,509.0 |
| 10,442.0 |
| 10,413.0 |
| 10,483.0 |
| 10,527.0 |
| 2,555.0 |
| 2,681.0 |
| 2,786.0 |
| 2,878.0 |
| 3,035.0 |
| 3,125.0 |
| 3,257.0 |
| 3,360.0 |
| 3,478.0 |
| 3,561.0 |
| 3,055.0 |
| 3,187.0 |
| 3,318.0 |
| 3,429.0 |
| 3,562.0 |
| 3,761.0 |
| 3,882.0 |
| 4,034.0 |
| 4,156.0 |
| 4,245.0 |
| 4,368.0 |
| 4,589.0 |
| 4,713.0 |
| 701.0 |
| 720.0 |
| 795.0 |
| 830.0 |
| 841.0 |
| 901.0 |
| 894.0 |
| 894.0 |
| 906.0 |
| 968.0 |
| 959.0 |
| 930.0 |
| 946.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.0 |
| - |
| - |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,202.0 |
| 1,132.0 |
| 1,135.0 |
| 1,113.0 |
| 1,078.0 |
| 935.0 |
| 877.0 |
| 860.0 |
| 835.0 |
| 701.0 |
| 541.0 |
| 494.0 |
| 467.0 |
| 500.0 |
| 468.0 |
| 532.0 |
| 447.0 |
| 432.0 |
| 386.0 |
| 351.0 |
| 353.0 |
| 328.0 |
| 330.0 |
| 16,429.0 |
| 16,482.0 |
| 16,691.0 |
| 17,699.0 |
| 17,760.0 |
| 18,230.0 |
| 18,123.0 |
| 18,188.0 |
| 18,177.0 |
| 18,389.0 |
| 18,303.0 |
| 16,833.0 |
| 16,873.0 |
| 15,965.0 |
| 16,285.0 |
| 16,324.0 |
| 16,606.0 |
| 16,597.0 |
| 16,581.0 |
| 16,541.0 |
| 16,437.0 |
| 16,461.0 |
| 17,068.0 |
| 17,179.0 |
| 32,841.0 |
| 34,970.0 |
| 37,282.0 |
| 38,267.0 |
| 38,632.0 |
| 38,531.0 |
| 38,037.0 |
| 38,110.0 |
| 37,727.0 |
| 35,426.0 |
| 35,703.0 |
| 35,166.0 |
| 35,893.0 |
| 32,385.0 |
| 33,041.0 |
| 34,213.0 |
| 34,212.0 |
| 32,458.0 |
| 32,272.0 |
| 32,774.0 |
| 32,232.0 |
| 30,253.0 |
| 31,801.0 |
| 32,409.0 |
| 644.0 |
| 1,110.0 |
| 471.0 |
| 971.0 |
| 973.0 |
| 525.0 |
| 697.0 |
| 316.0 |
| 484.0 |
| 187.0 |
| 187.0 |
| 186.0 |
| 186.0 |
| 85.0 |
| 85.0 |
| 85.0 |
| 85.0 |
| 85.0 |
| 120.0 |
| 508.0 |
| 519.0 |
| 528.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.0 |
| 150.0 |
| 150.0 |
| 152.0 |
| 147.0 |
| 152.0 |
| 143.0 |
| 144.0 |
| 151.0 |
| 164.0 |
| 151.0 |
| 154.0 |
| 158.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.0 |
| 166.0 |
| 88.0 |
| 313.0 |
| - |
| - |
| 275.0 |
| 200.0 |
| 175.0 |
| 169.0 |
| 1,015.0 |
| 950.0 |
| 751.0 |
| 965.0 |
| 793.0 |
| 811.0 |
| 804.0 |
| 858.0 |
| 802.0 |
| 801.0 |
| 810.0 |
| 940.0 |
| 864.0 |
| 758.0 |
| 814.0 |
| 867.0 |
| 804.0 |
| 793.0 |
| 882.0 |
| 996.0 |
| 876.0 |
| 812.0 |
| 901.0 |
| 14,692.0 |
| 14,914.0 |
| 14,724.0 |
| 18,616.0 |
| 19,174.0 |
| 19,020.0 |
| 19,332.0 |
| 19,220.0 |
| 19,019.0 |
| 18,624.0 |
| 16,070.0 |
| 16,736.0 |
| 17,204.0 |
| 17,654.0 |
| 15,301.0 |
| 15,555.0 |
| 16,382.0 |
| 15,804.0 |
| 14,755.0 |
| 14,556.0 |
| 15,029.0 |
| 14,585.0 |
| 13,370.0 |
| 14,217.0 |
| 14,417.0 |
| 645.0 |
| 715.0 |
| 734.0 |
| 800.0 |
| 838.0 |
| 857.0 |
| 917.0 |
| 915.0 |
| 906.0 |
| 914.0 |
| 964.0 |
| 957.0 |
| 941.0 |
| 961.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 845.0 |
| 612.0 |
| 628.0 |
| 576.0 |
| 561.0 |
| 587.0 |
| 575.0 |
| 501.0 |
| 526.0 |
| 690.0 |
| 532.0 |
| 544.0 |
| 559.0 |
| 678.0 |
| 691.0 |
| 711.0 |
| 615.0 |
| 856.0 |
| 823.0 |
| 799.0 |
| 864.0 |
| 1,137.0 |
| 1,156.0 |
| 757.0 |
| 1,188.0 |
| 1,238.0 |
| 1,278.0 |
| 1,403.0 |
| 1,172.0 |
| 1,235.0 |
| 1,261.0 |
| 1,324.0 |
| 1,039.0 |
| 1,125.0 |
| 1,135.0 |
| 1,170.0 |
| 1,087.0 |
| 1,185.0 |
| 1,230.0 |
| 1,259.0 |
| 1,207.0 |
| 1,271.0 |
| 1,286.0 |
| 1,321.0 |
| 1,089.0 |
| 1,160.0 |
| 244.0 |
| 253.0 |
| 239.0 |
| 280.0 |
| 305.0 |
| 281.0 |
| 322.0 |
| 317.0 |
| 320.0 |
| 335.0 |
| 314.0 |
| 299.0 |
| 296.0 |
| 429.0 |
| 448.0 |
| 446.0 |
| 506.0 |
| 544.0 |
| 476.0 |
| 473.0 |
| 512.0 |
| 532.0 |
| 544.0 |
| 561.0 |
| 6,852.0 |
| 6,938.0 |
| 7,233.0 |
| 7,378.0 |
| 8,038.0 |
| 8,267.0 |
| 8,197.0 |
| 8,635.0 |
| 8,714.0 |
| 8,987.0 |
| 8,936.0 |
| 7,730.0 |
| 7,997.0 |
| 7,087.0 |
| 7,296.0 |
| 7,457.0 |
| 7,578.0 |
| 7,426.0 |
| 7,635.0 |
| 7,301.0 |
| 7,190.0 |
| 6,649.0 |
| 6,630.0 |
| 6,752.0 |
| 21,766.0 |
| 21,662.0 |
| 25,849.0 |
| 26,552.0 |
| 27,058.0 |
| 27,599.0 |
| 27,417.0 |
| 27,654.0 |
| 27,338.0 |
| 25,057.0 |
| 25,672.0 |
| 24,934.0 |
| 25,651.0 |
| 22,388.0 |
| 22,851.0 |
| 23,839.0 |
| 23,382.0 |
| 22,181.0 |
| 22,191.0 |
| 22,330.0 |
| 21,775.0 |
| 20,019.0 |
| 20,847.0 |
| 21,169.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,566.0 |
| 10,548.0 |
| 10,538.0 |
| 10,501.0 |
| 10,658.0 |
| 10,628.0 |
| 10,596.0 |
| 10,536.0 |
| 10,495.0 |
| 4,645.0 |
| 2,969.0 |
| 3,166.0 |
| 3,075.0 |
| 2,434.0 |
| 2,047.0 |
| 2,015.0 |
| 2,009.0 |
| 1,792.0 |
| 1,336.0 |
| 1,442.0 |
| 1,439.0 |
| 1,201.0 |
| 1,102.0 |
| 1,270.0 |
| 1,557.0 |
| 1,104.0 |
| 1,130.0 |
| 1,402.0 |
| 1,561.0 |
| 1,452.0 |
| 1,455.0 |
| 1,739.0 |
| (2,486.0) |
| (2,242.0) |
| (2,186.0) |
| (2,359.0) |
| (2,278.0) |
| (2,311.0) |
| (2,359.0) |
| (2,253.0) |
| (2,390.0) |
| (2,446.0) |
| (2,227.0) |
| (2,113.0) |
| (1,993.0) |
| (1,974.0) |
| (1,961.0) |
| (1,627.0) |
| (1,605.0) |
| (1,430.0) |
| (1,513.0) |
| (1,676.0) |
| (1,776.0) |
| (1,908.0) |
| (1,884.0) |
| (1,221.0) |
| (1,181.0) |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 40.0 |
| 21.0 |
| 3.0 |
| 99.0 |
| 3.0 |
| 3.0 |
| 48.0 |
| 40.0 |
| 45.0 |
| 48.0 |
| 112.0 |
| 105.0 |
| 121.0 |
| 126.0 |
| 120.0 |
| 114.0 |
| 114.0 |
| 122.0 |
| 119.0 |
| 114.0 |
| 119.0 |
| 130.0 |
| 123.0 |
| 111.0 |
| 124.0 |
| 126.0 |
| 118.0 |
| 134.0 |
| 138.0 |
| 11,004.0 |
| 13,260.0 |
| 11,393.0 |
| 11,670.0 |
| 11,526.0 |
| 10,820.0 |
| 10,515.0 |
| 10,335.0 |
| 10,263.0 |
| 10,249.0 |
| 9,887.0 |
| 10,090.0 |
| 10,092.0 |
| 9,852.0 |
| 10,049.0 |
| 10,228.0 |
| 10,672.0 |
| 10,126.0 |
| 9,915.0 |
| 10,263.0 |
| 10,278.0 |
| 10,065.0 |
| 10,767.0 |
| 11,050.0 |
| 11,433.0 |
| 11,715.0 |
| 11,574.0 |
| 10,932.0 |
| 10,620.0 |
| 10,456.0 |
| 10,389.0 |
| 10,369.0 |
| 10,001.0 |
| 10,204.0 |
| 10,214.0 |
| 9,971.0 |
| 10,163.0 |
| 10,347.0 |
| 10,802.0 |
| 10,249.0 |
| 10,026.0 |
| 10,387.0 |
| 10,404.0 |
| 10,183.0 |
| 10,901.0 |
| 11,188.0 |
| 2,475.0 |
| 2,888.0 |
| 3,143.0 |
| 3,596.0 |
| 3,967.0 |
| 4,506.0 |
| 4,976.0 |
| 4,730.0 |
| 4,998.0 |
| 3,659.0 |
| 3,672.0 |
| 3,542.0 |
| 3,753.0 |
| 3,763.0 |
| 3,638.0 |
| 3,505.0 |
| 3,666.0 |
| 3,330.0 |
| 3,194.0 |
| 2,995.0 |
| 3,019.0 |
| 2,860.0 |
| 3,764.0 |
| 1,975.0 |
| 1,394.0 |
| 1,852.0 |
| 969.0 |
| 694.0 |
| 903.0 |
| 926.0 |
| 967.0 |
| 664.0 |
| 1,129.0 |
| 1,366.0 |
| 1,119.0 |
| 1,201.0 |
| 1,507.0 |
| 1,802.0 |
| 1,106.0 |
| 1,135.0 |
| 1,204.0 |
| 1,210.0 |
| 422.0 |
| 516.0 |
| 813.0 |
| 11,393.0 |
| 11,670.0 |
| 11,526.0 |
| 10,820.0 |
| 10,515.0 |
| 10,335.0 |
| 10,263.0 |
| 10,249.0 |
| 9,887.0 |
| 10,090.0 |
| 10,092.0 |
| 9,852.0 |
| 10,049.0 |
| 10,228.0 |
| 10,672.0 |
| 10,126.0 |
| 9,915.0 |
| 10,263.0 |
| 10,278.0 |
| 10,065.0 |
| 10,767.0 |
| 11,050.0 |
| 522.0 |
| (1,434.0) |
| (2,111.0) |
| (2,338.0) |
| (2,607.0) |
| (3,741.0) |
| (4,118.0) |
| (4,259.0) |
| (4,423.0) |
| (4,861.0) |
| (3,419.0) |
| (3,551.0) |
| (3,931.0) |
| (3,837.0) |
| (3,802.0) |
| (3,644.0) |
| (4,275.0) |
| (4,648.0) |
| (4,402.0) |
| (4,409.0) |
| (4,716.0) |
| (4,305.0) |
| (4,190.0) |