| (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 | 1,353.0 | 1,727.0 | 1,842.0 | 1,268.0 | 1,276.0 | 1,406.0 | 1,322.0 | 1,121.0 | 1,087.0 | 1,225.0 | 1,221.0 | 988.0 | 857.0 | 872.0 | 794.0 | |||||||||||||||||||||||||
| (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 | 1,727.0 | 1,406.0 | 1,225.0 | 872.0 | 2,131.0 | 1,665.0 | 2,314.0 | 1,515.0 | 2,338.0 | 2,107.0 | 1,220.0 | 1,343.0 | 1,639.0 | 1,705.0 | 1,324.0 | 1,099.0 | 1,120.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,727.0 | 1,406.0 | 1,225.0 | 872.0 | 2,131.0 | 1,665.0 | 2,314.0 | 1,515.0 | 2,338.0 | 2,107.0 | 1,220.0 | 1,343.0 | 1,639.0 | 1,705.0 | 1,324.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,820.0 | 1,475.0 | 1,475.0 | 1,496.0 | 1,964.0 | 1,963.0 | 1,473.0 | 1,302.0 | 1,301.0 | 1,283.0 | 998.0 | 1,061.0 | 913.0 | 953.0 | 934.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 83.0 | 84.0 | 84.0 | 85.0 | 85.0 | 86.0 | 90.0 | 89.0 | 88.0 | 87.0 | 87.0 | 88.0 | 90.0 | 89.0 | 98.0 | 105.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,820.0 | 1,475.0 | 1,475.0 | 1,496.0 | 1,964.0 | 1,963.0 | 1,473.0 | 1,302.0 | 1,301.0 | 1,283.0 | 998.0 | 1,061.0 | 913.0 | 953.0 | 934.0 | 952.0 | |||
| 967.0 |
| 1,181.0 |
| 2,131.0 |
| 2,833.0 |
| 3,365.0 |
| 1,691.0 |
| 1,665.0 |
| 3,747.0 |
| 2,698.0 |
| 1,305.0 |
| - |
| 2,693.0 |
| 2,374.0 |
| 2,000.0 |
| 1,515.0 |
| 2,009.0 |
| 1,810.0 |
| 1,659.0 |
| 2,338.0 |
| 2,349.0 |
| 2,207.0 |
| 1,890.0 |
| 2,107.0 |
| 1,639.0 |
| 1,548.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,353.0 | 1,727.0 | 1,842.0 | 1,268.0 | 1,276.0 | 1,406.0 | 1,322.0 | 1,121.0 | 1,087.0 | 1,225.0 | 1,221.0 | 988.0 | 857.0 | 872.0 | 794.0 | 967.0 | 1,181.0 | 2,131.0 | 2,833.0 | 3,365.0 | 1,691.0 | 1,665.0 | 3,747.0 | 2,698.0 | 1,305.0 | - | 2,693.0 | 2,374.0 | 2,000.0 | 1,515.0 | 2,009.0 | 1,810.0 | 1,659.0 | 2,338.0 | 2,349.0 | 2,207.0 | 1,890.0 | 2,107.0 | 1,639.0 | 1,548.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 2,443.0 | 2,421.0 | 2,383.0 | 2,341.0 | 2,326.0 | 2,277.0 | 1,911.0 | 1,882.0 | 1,848.0 | 1,814.0 | 1,807.0 | 1,756.0 | 1,733.0 | 1,700.0 | 1,661.0 | 1,626.0 | ||||||||||||||||||||||||
| Goodwill | 327.0 | 327.0 | 327.0 | 305.0 | 305.0 | 305.0 | 305.0 | 305.0 | 305.0 | 305.0 | 305.0 | 246.0 | 246.0 | 246.0 | 246.0 | 246.0 | 246.0 | 246.0 | ||||||||||||||||||||||
| Intangible Assets | 184.0 | 189.0 | 192.0 | 193.0 | 198.0 | 203.0 | 199.0 | 204.0 | 208.0 | 213.0 | 217.0 | 102.0 | 105.0 | 108.0 | 111.0 | 101.0 | 104.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 193.0 | 198.0 | 201.0 | 205.0 | 207.0 | 212.0 | 214.0 | 206.0 | 181.0 | 176.0 | 167.0 | 167.0 | 114.0 | 103.0 | 104.0 | 108.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 32,353.0 | 32,642.0 | 33,834.0 | 30,669.0 | 30,294.0 | 30,836.0 | 32,591.0 | 29,913.0 | 30,001.0 | 29,787.0 | 30,825.0 | 29,048.0 | 28,481.0 | 28,831.0 | 29,532.0 | 28,084.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,820.0 | 1,820.0 | 1,820.0 | 1,476.0 | 1,476.0 | 1,475.0 | 1,475.0 | 1,475.0 | 1,475.0 | 1,475.0 | 1,474.0 | 1,474.0 | 1,478.0 | 1,496.0 | 1,533.0 | 1,542.0 | 1,917.0 | 1,964.0 | 1,964.0 | 1,963.0 | 1,963.0 | 1,963.0 | 2,108.0 | 1,912.0 | 1,473.0 | - | 1,423.0 | 1,423.0 | 1,423.0 | 1,302.0 | 1,302.0 | 1,301.0 | 1,301.0 | 1,301.0 | 1,284.0 | 1,405.0 | 1,283.0 | 1,283.0 | 1,300.0 | 998.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 27,675.0 | 27,822.0 | 29,104.0 | 26,153.0 | 25,902.0 | 26,370.0 | 27,883.0 | 25,529.0 | 25,761.0 | 25,529.0 | 26,844.0 | 25,055.0 | 24,540.0 | 24,779.0 | 25,600.0 | 24,017.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 83.0 | 83.0 | 83.0 | 83.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 85.0 | 85.0 | 85.0 | 85.0 | 85.0 | 85.0 | 85.0 | 85.0 | 85.0 | 85.0 | 86.0 | 87.0 | 89.0 | 90.0 | - | 90.0 | 90.0 | 90.0 | 89.0 | 89.0 | 89.0 | 89.0 | 88.0 | 88.0 | 88.0 | 88.0 | 87.0 | 87.0 | 87.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (127.0) | (50.0) | (73.0) | (132.0) | (179.0) | (240.0) | (136.0) | (331.0) | (315.0) | (319.0) | (570.0) | (511.0) | (451.0) | (543.0) | (602.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,678.0 | 4,820.0 | 4,730.0 | 4,516.0 | 4,392.0 | 4,466.0 | 4,708.0 | 4,384.0 | 4,240.0 | 4,258.0 | 3,981.0 | 3,993.0 | 3,941.0 | 4,052.0 | 3,932.0 | 4,067.0 | ||||||||||||||||||||||||
| Total Equity | 4,678.0 | 4,820.0 | 4,730.0 | 4,516.0 | 4,392.0 | 4,466.0 | 4,708.0 | 4,384.0 | 4,240.0 | 4,258.0 | 3,981.0 | 3,993.0 | 3,941.0 | 4,052.0 | 3,932.0 | 4,067.0 | 4,835.0 | 5,012.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,820.0 | 1,820.0 | 1,820.0 | 1,476.0 | 1,476.0 | 1,475.0 | 1,475.0 | 1,475.0 | 1,475.0 | 1,475.0 | 1,474.0 | 1,474.0 | 1,478.0 | 1,496.0 | 1,533.0 | 1,542.0 | 1,917.0 | 1,964.0 | 1,964.0 | 1,963.0 | 1,963.0 | 1,963.0 | 2,108.0 | 1,912.0 | 1,473.0 | - | 1,423.0 | 1,423.0 | 1,423.0 | 1,302.0 | 1,302.0 | 1,301.0 | 1,301.0 | 1,301.0 | 1,284.0 | 1,405.0 | 1,283.0 | 1,283.0 | 1,300.0 | 998.0 |
| Net debt | 467.0 | 93.0 | (22.0) | 208.0 | 200.0 | 69.0 | 153.0 | 354.0 | 388.0 | 250.0 | 253.0 | 486.0 | 621.0 | 624.0 | 739.0 | 575.0 | 736.0 | (167.0) | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 4,678.0 | 4,820.0 | 4,730.0 | 4,516.0 | 4,392.0 | 4,466.0 | 4,708.0 | 4,384.0 | 4,240.0 | 4,258.0 | 3,981.0 | 3,993.0 | 3,941.0 | 4,052.0 | 3,932.0 | 4,067.0 | 4,835.0 | 5,012.0 | ||||||||||||||||||||||
| Tangible Book Value | 4,167.0 | 4,304.0 | 4,211.0 | 4,018.0 | 3,889.0 | 3,958.0 | 4,204.0 | 3,875.0 | 3,727.0 | 3,740.0 | 3,459.0 | 3,645.0 | 3,590.0 | 3,698.0 | 3,575.0 | 3,720.0 | 4,485.0 | |||||||||||||||||||||||
| 1,264.0 |
| 816.0 |
| - |
| - |
| - |
| 1,099.0 |
| 1,120.0 |
| 1,264.0 |
| 816.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 2,421.0 | 2,277.0 | 1,814.0 | 1,700.0 | 1,517.0 | 1,235.0 | 1,688.0 | 1,374.0 | 999.0 | 688.0 | - | - | - | - | - | - | - | - | - |
| Goodwill | 327.0 | 305.0 | 305.0 | 246.0 | 246.0 | 176.0 | 176.0 | 176.0 | 199.0 | 199.0 | 199.0 | 201.0 | 185.0 | 185.0 | 186.0 | 186.0 | 208.0 | - | - |
| Intangible Assets | 189.0 | 203.0 | 213.0 | 108.0 | 106.0 | 34.0 | 43.0 | 54.0 | 26.0 | 34.0 | 41.0 | 49.0 | 14.0 | 28.0 | 41.0 | 49.0 | - | - | - |
| Operating Lease Right Of Use Assets | 198.0 | 212.0 | 176.0 | 103.0 | 118.0 | 139.0 | 158.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 32,642.0 | 30,836.0 | 29,787.0 | 28,831.0 | 28,931.0 | 73,710.0 | 70,130.0 | 63,456.0 | 60,658.0 | 55,072.0 | 49,837.0 | 47,513.0 | 42,087.0 | 39,171.0 | 35,838.0 | 32,241.0 | 27,442.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 952.0 |
| 828.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 27,822.0 | 26,370.0 | 25,529.0 | 24,779.0 | 23,919.0 | 66,921.0 | 63,861.0 | 58,484.0 | 55,324.0 | 50,153.0 | 45,067.0 | 42,481.0 | 37,318.0 | 34,423.0 | 31,281.0 | 27,760.0 | 23,764.0 | - | - |
| 113.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (50.0) | (240.0) | (319.0) | (543.0) | 119.0 | 1,273.0 | 863.0 | 48.0 | 813.0 | 375.0 | 304.0 | 727.0 | 560.0 | 831.0 | 580.0 | 495.0 | 164.0 | (737.0) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | 0.0 | 2.0 | 1.0 | 3.0 | 178.0 | 175.0 | 170.0 | 170.0 | 146.0 | 150.0 | 138.0 | - | - |
| Total Stockholders Equity | 4,820.0 | 4,466.0 | 4,258.0 | 4,052.0 | 5,012.0 | 6,789.0 | 6,269.0 | 4,970.0 | 5,330.0 | 4,916.0 | 4,592.0 | 4,879.0 | 4,599.0 | 4,578.0 | 4,411.0 | 4,331.0 | 3,781.0 | 2,406.0 | 3,146.0 |
| Total Equity | 4,820.0 | 4,466.0 | 4,258.0 | 4,052.0 | 5,012.0 | 6,789.0 | 6,269.0 | 4,972.0 | 5,331.0 | 4,919.0 | 4,770.0 | 5,054.0 | 4,769.0 | 4,748.0 | 4,557.0 | 4,481.0 | 3,761.0 | 2,406.0 | 3,146.0 |
| 828.0 |
| - |
| - |
| Net debt | 93.0 | 69.0 | 250.0 | 624.0 | (167.0) | 298.0 | (841.0) | (213.0) | (1,037.0) | (824.0) | (222.0) | (282.0) | (726.0) | (752.0) | (390.0) | (147.0) | (292.0) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 4,820.0 | 4,466.0 | 4,258.0 | 4,052.0 | 5,012.0 | 6,789.0 | 6,269.0 | 4,970.0 | 5,330.0 | 4,916.0 | 4,592.0 | 4,879.0 | 4,599.0 | 4,578.0 | 4,411.0 | 4,331.0 | 3,781.0 | 2,406.0 | 3,146.0 |
| Tangible Book Value | 4,304.0 | 3,958.0 | 3,740.0 | 3,698.0 | 4,660.0 | 6,579.0 | 6,050.0 | 4,740.0 | 5,105.0 | 4,683.0 | 4,352.0 | 4,629.0 | 4,400.0 | 4,365.0 | 4,184.0 | 4,096.0 | 3,573.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,619.0 |
| 1,517.0 |
| 1,407.0 |
| 1,378.0 |
| 1,324.0 |
| 1,235.0 |
| 1,841.0 |
| 1,781.0 |
| 1,763.0 |
| - |
| 1,535.0 |
| 1,506.0 |
| 1,440.0 |
| 1,374.0 |
| 1,289.0 |
| 1,194.0 |
| 1,097.0 |
| 999.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.0 |
| 176.0 |
| 176.0 |
| 176.0 |
| 207.0 |
| 207.0 |
| 207.0 |
| - |
| 207.0 |
| 207.0 |
| 207.0 |
| 207.0 |
| 199.0 |
| 199.0 |
| 199.0 |
| 199.0 |
| 199.0 |
| 199.0 |
| 199.0 |
| 199.0 |
| 199.0 |
| 199.0 |
| 106.0 |
| 29.0 |
| 30.0 |
| 31.0 |
| 34.0 |
| 34.0 |
| 37.0 |
| 40.0 |
| - |
| 45.0 |
| 48.0 |
| 51.0 |
| 54.0 |
| 31.0 |
| 34.0 |
| 36.0 |
| 26.0 |
| 29.0 |
| 30.0 |
| 32.0 |
| 34.0 |
| 36.0 |
| 38.0 |
| 111.0 |
| 118.0 |
| 118.0 |
| 124.0 |
| 133.0 |
| 139.0 |
| 154.0 |
| 163.0 |
| 162.0 |
| 174.0 |
| 162.0 |
| 162.0 |
| 167.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,762.0 |
| 28,931.0 |
| 29,942.0 |
| 28,780.0 |
| 74,197.0 |
| 73,710.0 |
| 73,110.0 |
| 70,867.0 |
| 67,643.0 |
| - |
| 69,067.0 |
| 67,697.0 |
| 66,132.0 |
| 63,456.0 |
| 64,190.0 |
| 61,834.0 |
| 60,656.0 |
| 60,658.0 |
| 60,163.0 |
| 58,618.0 |
| 57,464.0 |
| 55,072.0 |
| 54,845.0 |
| 52,733.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23,927.0 |
| 23,919.0 |
| 24,702.0 |
| 23,179.0 |
| 67,512.0 |
| 66,921.0 |
| 66,770.0 |
| 64,741.0 |
| 62,596.0 |
| - |
| 62,746.0 |
| 61,607.0 |
| 60,467.0 |
| 58,484.0 |
| 59,026.0 |
| 56,750.0 |
| 55,473.0 |
| 55,324.0 |
| 54,784.0 |
| 53,306.0 |
| 52,269.0 |
| 50,153.0 |
| 49,487.0 |
| 47,540.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (348.0) |
| (131.0) |
| 119.0 |
| 160.0 |
| 190.0 |
| 967.0 |
| 1,273.0 |
| 1,233.0 |
| 1,053.0 |
| 32.0 |
| - |
| 917.0 |
| 809.0 |
| 444.0 |
| 48.0 |
| 44.0 |
| 147.0 |
| 305.0 |
| 813.0 |
| 689.0 |
| 615.0 |
| 499.0 |
| 375.0 |
| 753.0 |
| 669.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 4.0 |
| 3.0 |
| 197.0 |
| 193.0 |
| 4,835.0 |
| 5,012.0 |
| 5,240.0 |
| 5,601.0 |
| 6,685.0 |
| 6,789.0 |
| 6,340.0 |
| 6,126.0 |
| 5,047.0 |
| - |
| 6,321.0 |
| 6,090.0 |
| 5,665.0 |
| 4,970.0 |
| 5,164.0 |
| 5,084.0 |
| 5,183.0 |
| 5,330.0 |
| 5,379.0 |
| 5,312.0 |
| 5,191.0 |
| 4,916.0 |
| 5,161.0 |
| 5,000.0 |
| 5,240.0 |
| 5,601.0 |
| 6,685.0 |
| 6,789.0 |
| 6,340.0 |
| 6,126.0 |
| 5,047.0 |
| - |
| 6,321.0 |
| 6,090.0 |
| 5,665.0 |
| 4,972.0 |
| 5,164.0 |
| 5,084.0 |
| 5,183.0 |
| 5,331.0 |
| 5,379.0 |
| 5,312.0 |
| 5,195.0 |
| 4,919.0 |
| 5,358.0 |
| 5,193.0 |
| (869.0) |
| (1,402.0) |
| 272.0 |
| 298.0 |
| (1,639.0) |
| (786.0) |
| 168.0 |
| - |
| (1,270.0) |
| (951.0) |
| (577.0) |
| (213.0) |
| (707.0) |
| (509.0) |
| (358.0) |
| (1,037.0) |
| (1,065.0) |
| (802.0) |
| (607.0) |
| (824.0) |
| (339.0) |
| (550.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,240.0 |
| 5,601.0 |
| 6,685.0 |
| 6,789.0 |
| 6,340.0 |
| 6,126.0 |
| 5,047.0 |
| - |
| 6,321.0 |
| 6,090.0 |
| 5,665.0 |
| 4,970.0 |
| 5,164.0 |
| 5,084.0 |
| 5,183.0 |
| 5,330.0 |
| 5,379.0 |
| 5,312.0 |
| 5,191.0 |
| 4,916.0 |
| 5,161.0 |
| 5,000.0 |
| 4,660.0 |
| 5,035.0 |
| 5,395.0 |
| 6,478.0 |
| 6,579.0 |
| 6,099.0 |
| 5,882.0 |
| 4,800.0 |
| - |
| 6,069.0 |
| 5,835.0 |
| 5,407.0 |
| 4,709.0 |
| 4,934.0 |
| 4,851.0 |
| 4,948.0 |
| 5,105.0 |
| 5,151.0 |
| 5,083.0 |
| 4,960.0 |
| 4,683.0 |
| 4,926.0 |
| 4,763.0 |