| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 654.0 | 4,064.0 | |||
| Restricted Cash | 169.0 | 427.0 | 514.0 | 544.0 | 525.0 | 606.0 | 514.0 | 363.0 | 336.0 | 286.0 | 477.0 | 384.0 | 486.0 | 568.0 | 584.0 | 4,172.0 | 2,192.0 | - | ||
| Short Term Investments | 742.0 | 221.0 | 166.0 | 307.0 | 188.0 | 157.0 | 223.0 | 166.0 | 70.0 | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 56,387.0 | 49,715.0 | 47,866.0 | 42,573.0 | 38,675.0 | 42,952.0 | 57,835.0 | 58,423.0 | 55,804.0 | 46,990.0 | 48,061.0 | 57,955.0 | 55,330.0 | 58,973.0 | 59,570.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 138.0 | 141.0 | 145.0 | 149.0 | 153.0 | 161.0 | 163.0 | 170.0 | 172.0 | 181.0 | 194.0 | 205.0 | 213.0 | 221.0 | 232.0 | 238.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 57,758.0 | 51,089.0 | 49,159.0 | 43,921.0 | 40,918.0 | 44,830.0 | 64,277.0 | 61,523.0 | 59,082.0 | 52,571.0 | 52,873.0 | 61,435.0 | 60,351.0 | 62,287.0 | 63,907.0 | 69,830.0 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | 43,440.0 | 41,727.0 | - | 33,370.0 | 29,822.0 | |||||||||||||||||||||||||
| 20,550.0 |
| 15,268.0 |
| 8,246.0 |
| - |
| - |
| - |
| - |
| - |
| 654.0 |
| 4,064.0 |
| 20,550.0 |
| 15,268.0 |
| 8,246.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 12,039.0 | 10,739.0 | 9,911.0 | 9,850.0 | 8,602.0 | 7,540.0 | 6,562.0 | 6,015.0 | 5,455.0 | 5,145.0 | 6,801.0 | 6,270.0 | 5,978.0 | 5,429.0 | 4,747.0 | 4,483.0 | 4,130.0 | 3,743.0 | - | - |
| Property,Plant & Equipment Net | 6,118.0 | 5,371.0 | 5,138.0 | 5,215.0 | 4,988.0 | 5,015.0 | 4,834.0 | 4,416.0 | 4,329.0 | 4,433.0 | 4,108.0 | 3,938.0 | 3,875.0 | 3,635.0 | 3,367.0 | 2,905.0 | 2,782.0 | 2,948.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,872.0 | 4,187.0 | 3,851.0 | 3,786.0 | 3,804.0 | 3,852.0 | 3,315.0 | 3,072.0 | 3,009.0 | 2,927.0 | 2,749.0 | 3,024.0 | 3,198.0 | 3,181.0 | 3,172.0 | 2,639.0 | 2,328.0 | 2,301.0 | - | - |
| Intangible Assets | 90.0 | 123.0 | 98.0 | 146.0 | 201.0 | 265.0 | 267.0 | 275.0 | 899.0 | 868.0 | 796.0 | 854.0 | 817.0 | 993.0 | 1,149.0 | 972.0 | 717.0 | - | - | - |
| Operating Lease Right Of Use Assets | 998.0 | 804.0 | 770.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 1,480.0 | 1,637.0 | 2,336.0 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | 1,207.0 | 1,124.0 | 1,147.0 | 1,154.0 | 1,043.0 | 1,023.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 300,052.0 | 271,461.0 | 261,108.0 | 228,354.0 | 189,000.0 | 191,000.0 | 198,000.0 | 189,000.0 | 181,000.0 | 159,000.0 | 161,000.0 | 159,000.0 | 153,000.0 | 153,140.0 | 153,337.0 | 146,689.0 | 125,145.0 | 126,074.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 1,371.0 | 1,374.0 | 1,293.0 | 1,348.0 | 2,243.0 | 1,878.0 | 6,442.0 | 3,100.0 | 3,278.0 | 5,581.0 | 4,812.0 | 3,480.0 | 5,021.0 | 3,314.0 | 4,337.0 | 3,414.0 | 2,344.0 | 8,993.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3,091.0 | 2,676.0 | 2,567.0 | 2,530.0 | 2,528.0 | 2,336.0 | 2,429.0 | 2,164.0 | 2,277.0 | 2,055.0 | 2,097.0 | 2,258.0 | 2,227.0 | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 66,416.0 |
| 77,300.0 |
| 60,041.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 266,578.0 | 241,197.0 | 233,051.0 | 203,643.0 | 166,371.0 | 168,383.0 | 175,250.0 | 166,312.0 | 162,935.0 | 138,392.0 | 140,511.0 | 138,430.0 | 133,879.0 | 134,254.0 | 134,543.0 | 130,459.0 | 110,739.0 | 114,233.0 | - | - |
| 237.0 |
| 232.0 |
| - |
| - |
| Additional Paid In Capital | 11,126.0 | 11,370.0 | 11,372.0 | 11,493.0 | 11,495.0 | 11,881.0 | 11,774.0 | 12,218.0 | 12,210.0 | 12,733.0 | 13,348.0 | 12,874.0 | 12,202.0 | 12,067.0 | 12,217.0 | 11,937.0 | 11,144.0 | 10,496.0 | - | - |
| Retained Earnings | 25,487.0 | 22,148.0 | 19,612.0 | 16,279.0 | 13,474.0 | 13,837.0 | 13,871.0 | 12,499.0 | 8,307.0 | 10,371.0 | 9,665.0 | 9,513.0 | 8,507.0 | 7,525.0 | 7,221.0 | 4,972.0 | 3,737.0 | 2,719.0 | - | - |
| Accumulated Other Comprehensive Income | (3,277.0) | (3,395.0) | (3,072.0) | (3,210.0) | (2,945.0) | (2,895.0) | (2,737.0) | (2,597.0) | (2,428.0) | (2,784.0) | (2,534.0) | (1,919.0) | (1,426.0) | (927.0) | (876.0) | (917.0) | (712.0) | (1,606.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 33,474.0 | 30,264.0 | 28,057.0 | 24,711.0 | 22,177.0 | 22,984.0 | 23,071.0 | 22,290.0 | 18,261.0 | 20,523.0 | 20,673.0 | 20,673.0 | 19,496.0 | 18,886.0 | 18,794.0 | 18,794.0 | 12,637.0 | 11,841.0 | 11,029.0 | 10,511.0 |
| Total Equity | 33,474.0 | 30,264.0 | 28,057.0 | 24,711.0 | 22,177.0 | 22,984.0 | 23,071.0 | 22,290.0 | 18,261.0 | 20,523.0 | 20,673.0 | 20,673.0 | 19,496.0 | 18,886.0 | 18,794.0 | 18,794.0 | 12,637.0 | 11,841.0 | 11,029.0 | 10,511.0 |
| 79,644.0 |
| 69,034.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 69,176.0 | 75,580.0 | 48,484.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 33,474.0 | 30,264.0 | 28,057.0 | 24,711.0 | 22,177.0 | 22,984.0 | 23,071.0 | 22,290.0 | 18,261.0 | 20,523.0 | 20,673.0 | 20,673.0 | 19,496.0 | 18,886.0 | 18,794.0 | 18,794.0 | 12,637.0 | 11,841.0 | 11,029.0 | 10,511.0 |
| Tangible Book Value | 28,512.0 | 25,954.0 | 24,108.0 | 20,779.0 | 18,172.0 | 18,867.0 | 19,489.0 | 18,943.0 | 14,353.0 | 16,728.0 | 17,128.0 | 16,795.0 | 15,481.0 | 14,712.0 | 14,473.0 | 15,183.0 | 9,592.0 | 9,540.0 | - | - |
| 25,191.0 |
| - |
| 21,503.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 199.0 | 169.0 | 1,330.0 | 198.0 | 180.0 | 427.0 | 471.0 | 471.0 | 526.0 | 514.0 | 468.0 | 1,231.0 | 549.0 | 544.0 | 1,360.0 | 1,086.0 | 2,207.0 | 525.0 | 475.0 | 1,841.0 | 527.0 | 606.0 | 2,597.0 | 606.0 | 2,513.0 | 514.0 | 1,088.0 | 463.0 | 454.0 | 363.0 | 1,031.0 | 1,519.0 | 414.0 | 336.0 | 2,087.0 | 320.0 | 311.0 | 286.0 | 612.0 | 35.0 |
| Short Term Investments | 290.0 | 742.0 | 1,271.0 | 197.0 | 261.0 | 221.0 | 120.0 | 188.0 | 69.0 | 166.0 | 84.0 | 710.0 | 207.0 | 307.0 | 1,003.0 | 682.0 | 1,771.0 | 188.0 | 108.0 | 1,423.0 | 213.0 | 157.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | 43,524.0 | 42,437.0 | - | 33,677.0 | 30,825.0 | 25,873.0 | - | 21,691.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 12,441.0 | 12,039.0 | 11,754.0 | 11,369.0 | 11,130.0 | 10,739.0 | 10,867.0 | 10,532.0 | 10,211.0 | 9,911.0 | 9,589.0 | 10,594.0 | 10,233.0 | 9,850.0 | 9,519.0 | 9,191.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 7,240.0 | 6,118.0 | 5,861.0 | 5,662.0 | 5,383.0 | 5,371.0 | 5,308.0 | 5,247.0 | 5,138.0 | 5,138.0 | 5,124.0 | 5,177.0 | 5,204.0 | 5,215.0 | 5,095.0 | 5,093.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 308,894.0 | 300,052.0 | 297,550.0 | 295,556.0 | 282,244.0 | 271,461.0 | 270,979.0 | 272,219.0 | 269,261.0 | 261,108.0 | 250,587.0 | 244,904.0 | 236,000.0 | 228,354.0 | 215,000.0 | 205,000.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,692.0 | 1,371.0 | 1,446.0 | 1,493.0 | 1,559.0 | 1,374.0 | 1,457.0 | 1,639.0 | 1,742.0 | 1,293.0 | 1,613.0 | 1,583.0 | 1,724.0 | 1,348.0 | 1,515.0 | 1,984.0 | 2,122.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 58,750.0 | 56,387.0 | 57,787.0 | 58,202.0 | 51,236.0 | 49,715.0 | 53,546.0 | 51,521.0 | 48,826.0 | 47,866.0 | 46,447.0 | 46,725.0 | 41,138.0 | 42,573.0 | 42,393.0 | 40,495.0 | 38,337.0 | 38,675.0 | 34,483.0 | 37,363.0 | 42,019.0 | 42,952.0 | 44,777.0 | 48,797.0 | 52,588.0 | 57,835.0 | 58,474.0 | 57,736.0 | 58,418.0 | 58,423.0 | 55,300.0 | 55,883.0 | 52,461.0 | 55,804.0 | 48,762.0 | 51,945.0 | 51,647.0 | 46,990.0 | 44,894.0 | 50,649.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 274,899.0 | 266,578.0 | 265,133.0 | 263,245.0 | 251,042.0 | 241,197.0 | 241,272.0 | 242,679.0 | 240,497.0 | 233,051.0 | 223,263.0 | 218,201.0 | 209,850.0 | 203,643.0 | 190,975.0 | 182,063.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 137.0 | 138.0 | 138.0 | 140.0 | 140.0 | 141.0 | 141.0 | 143.0 | 144.0 | 145.0 | 146.0 | 148.0 | 149.0 | 149.0 | 150.0 | 151.0 | 151.0 | 153.0 | 156.0 | 160.0 | 161.0 | 161.0 | 161.0 | 161.0 | 161.0 | 163.0 | 165.0 | 167.0 | 168.0 | 170.0 | 171.0 | 173.0 | 172.0 | 172.0 | 175.0 | 177.0 | 179.0 | 181.0 | 184.0 | 185.0 |
| Additional Paid In Capital | 11,081.0 | 11,126.0 | 11,059.0 | 11,052.0 | 11,037.0 | 11,370.0 | 11,295.0 | 11,332.0 | 11,354.0 | 11,372.0 | 11,401.0 | 11,509.0 | 11,522.0 | 11,493.0 | 11,482.0 | 11,476.0 | ||||||||||||||||||||||||
| Retained Earnings | 26,088.0 | 25,487.0 | 24,469.0 | 24,367.0 | 23,391.0 | 22,148.0 | 21,466.0 | 21,265.0 | 20,421.0 | 19,612.0 | 18,953.0 | 18,130.0 | 17,427.0 | 16,279.0 | 15,685.0 | 14,751.0 | 13,754.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3,311.0) | (3,277.0) | (3,249.0) | (3,248.0) | (3,366.0) | (3,395.0) | (3,195.0) | (3,200.0) | (3,155.0) | (3,072.0) | (3,176.0) | (3,084.0) | (3,106.0) | (3,210.0) | (3,377.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 33,995.0 | 33,474.0 | 32,417.0 | 32,311.0 | 31,202.0 | 30,264.0 | 29,707.0 | 29,540.0 | 28,764.0 | 28,057.0 | 27,324.0 | 26,703.0 | 25,992.0 | 24,711.0 | 23,940.0 | 23,235.0 | ||||||||||||||||||||||||
| Total Equity | 33,995.0 | 33,474.0 | 32,417.0 | 32,311.0 | 31,202.0 | 30,264.0 | 29,707.0 | 29,540.0 | 28,764.0 | 28,057.0 | 27,324.0 | 26,703.0 | 25,992.0 | 24,711.0 | 23,940.0 | 23,235.0 | 22,383.0 | 22,177.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 60,442.0 | 57,758.0 | 59,233.0 | 59,695.0 | 52,795.0 | 51,089.0 | 55,003.0 | 53,160.0 | 50,568.0 | 49,159.0 | 48,060.0 | 48,308.0 | 42,862.0 | 43,921.0 | 43,908.0 | 42,479.0 | 40,459.0 | 40,918.0 | 36,736.0 | 39,227.0 | 43,597.0 | 44,830.0 | 46,493.0 | 50,364.0 | 56,085.0 | 64,277.0 | 61,292.0 | 60,563.0 | 60,446.0 | 61,523.0 | 57,592.0 | 57,855.0 | 54,313.0 | 59,082.0 | 51,114.0 | 55,371.0 | 55,247.0 | 52,571.0 | 47,755.0 | 52,992.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | 4,536.0 | 5,871.0 | - | 10,244.0 | 13,083.0 | 16,606.0 | - | 19,227.0 | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 33,995.0 | 33,474.0 | 32,417.0 | 32,311.0 | 31,202.0 | 30,264.0 | 29,707.0 | 29,540.0 | 28,764.0 | 28,057.0 | 27,324.0 | 26,703.0 | 25,992.0 | 24,711.0 | 23,940.0 | 23,235.0 | 22,383.0 | 22,177.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,907.0 |
| 8,602.0 |
| 8,371.0 |
| 8,084.0 |
| 7,800.0 |
| 7,540.0 |
| 7,470.0 |
| 7,131.0 |
| 6,799.0 |
| 6,562.0 |
| 6,681.0 |
| 6,581.0 |
| 6,315.0 |
| 6,015.0 |
| 6,116.0 |
| 5,917.0 |
| 5,732.0 |
| 5,455.0 |
| 5,797.0 |
| 5,596.0 |
| 5,405.0 |
| 5,145.0 |
| 4,995.0 |
| 4,855.0 |
| 5,046.0 |
| 4,988.0 |
| 4,960.0 |
| 4,891.0 |
| 4,943.0 |
| 5,015.0 |
| 4,835.0 |
| 4,829.0 |
| 4,798.0 |
| 4,834.0 |
| 4,715.0 |
| 4,658.0 |
| 4,479.0 |
| 4,416.0 |
| 4,295.0 |
| 4,251.0 |
| 4,271.0 |
| 4,329.0 |
| 4,367.0 |
| 4,445.0 |
| 4,433.0 |
| 4,433.0 |
| 4,301.0 |
| 4,210.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196,000.0 |
| 188,548.0 |
| 184,000.0 |
| 187,000.0 |
| 193,000.0 |
| 191,367.0 |
| 187,000.0 |
| 189,000.0 |
| 186,000.0 |
| 198,321.0 |
| 194,000.0 |
| 198,000.0 |
| 197,000.0 |
| 188,602.0 |
| 189,000.0 |
| 185,000.0 |
| 180,000.0 |
| 181,196.0 |
| 169,000.0 |
| 167,000.0 |
| 161,000.0 |
| 158,893.0 |
| 153,000.0 |
| 160,000.0 |
| 2,243.0 |
| 2,253.0 |
| 1,864.0 |
| 1,578.0 |
| 1,878.0 |
| 1,716.0 |
| 1,567.0 |
| 3,497.0 |
| 6,442.0 |
| 2,818.0 |
| 2,827.0 |
| 2,028.0 |
| 3,100.0 |
| 2,292.0 |
| 1,972.0 |
| 1,852.0 |
| 3,278.0 |
| 2,352.0 |
| 3,426.0 |
| 3,600.0 |
| 5,581.0 |
| 2,861.0 |
| 2,343.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 713.0 |
| - |
| 743.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173,479.0 |
| 166,371.0 |
| 159,835.0 |
| 161,434.0 |
| 168,618.0 |
| 168,383.0 |
| 165,390.0 |
| 167,546.0 |
| 165,054.0 |
| 175,250.0 |
| 171,159.0 |
| 174,511.0 |
| 174,975.0 |
| 166,312.0 |
| 167,632.0 |
| 163,969.0 |
| 160,343.0 |
| 162,935.0 |
| 147,492.0 |
| 145,822.0 |
| 140,450.0 |
| 138,392.0 |
| 132,360.0 |
| 138,930.0 |
| 11,451.0 |
| 11,495.0 |
| 12,401.0 |
| 11,858.0 |
| 11,878.0 |
| 11,881.0 |
| 11,818.0 |
| 11,760.0 |
| 11,680.0 |
| 11,774.0 |
| 11,869.0 |
| 11,980.0 |
| 11,963.0 |
| 12,218.0 |
| 12,272.0 |
| 12,306.0 |
| 12,225.0 |
| 12,210.0 |
| 12,318.0 |
| 12,456.0 |
| 12,593.0 |
| 12,733.0 |
| 12,790.0 |
| 12,868.0 |
| 13,474.0 |
| 14,832.0 |
| 16,402.0 |
| 15,308.0 |
| 13,837.0 |
| 12,762.0 |
| 12,052.0 |
| 12,161.0 |
| 13,871.0 |
| 13,652.0 |
| 13,551.0 |
| 12,686.0 |
| 12,499.0 |
| 11,521.0 |
| 10,896.0 |
| 9,597.0 |
| 8,307.0 |
| 10,908.0 |
| 10,970.0 |
| 10,633.0 |
| 10,371.0 |
| 10,661.0 |
| 10,280.0 |
| (3,143.0) |
| (2,973.0) |
| (2,945.0) |
| (2,963.0) |
| (2,881.0) |
| (2,898.0) |
| (2,895.0) |
| (2,872.0) |
| (2,911.0) |
| (2,996.0) |
| (2,737.0) |
| (2,661.0) |
| (2,606.0) |
| (2,599.0) |
| (2,597.0) |
| (2,504.0) |
| (2,483.0) |
| (2,381.0) |
| (2,428.0) |
| (2,316.0) |
| (2,428.0) |
| (2,470.0) |
| (2,784.0) |
| (2,618.0) |
| (2,621.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,383.0 |
| 22,177.0 |
| 24,426.0 |
| 25,539.0 |
| 24,449.0 |
| 22,984.0 |
| 21,869.0 |
| 21,062.0 |
| 21,006.0 |
| 23,071.0 |
| 23,025.0 |
| 23,092.0 |
| 22,218.0 |
| 22,290.0 |
| 21,460.0 |
| 20,892.0 |
| 19,613.0 |
| 18,261.0 |
| 21,085.0 |
| 21,175.0 |
| 20,935.0 |
| 20,501.0 |
| 21,000.0 |
| 21,000.0 |
| 24,426.0 |
| 25,539.0 |
| 24,449.0 |
| 22,984.0 |
| 21,869.0 |
| 21,062.0 |
| 21,006.0 |
| 23,071.0 |
| 23,025.0 |
| 23,092.0 |
| 22,218.0 |
| 22,290.0 |
| 21,460.0 |
| 20,892.0 |
| 19,613.0 |
| 18,261.0 |
| 21,085.0 |
| 21,175.0 |
| 20,935.0 |
| 20,501.0 |
| 21,000.0 |
| 21,000.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,426.0 |
| 25,539.0 |
| 24,449.0 |
| 22,984.0 |
| 21,869.0 |
| 21,062.0 |
| 21,006.0 |
| 23,071.0 |
| 23,025.0 |
| 23,092.0 |
| 22,218.0 |
| 22,290.0 |
| 21,460.0 |
| 20,892.0 |
| 19,613.0 |
| 18,261.0 |
| 21,085.0 |
| 21,175.0 |
| 20,935.0 |
| 20,501.0 |
| 21,000.0 |
| 21,000.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |