| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (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 | - | - | - | - | - | - | - | - | 31,583.0 | 28,048.0 | 67,161.0 | 60,033.0 | 45,907.0 | 46,992.0 | 37,299.0 | 38,227.0 | 30,558.0 | |||
| Restricted Cash | 692.0 | 647.0 | 621.0 | 588.0 | - | 406.0 | 457.0 | 450.0 | 629.0 | 595.0 | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 31,583.0 | 28,048.0 | 67,161.0 | 60,033.0 | 45,907.0 | 46,992.0 | 37,299.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 24,424.0 | 24,008.0 | 25,856.0 | 25,366.0 | - | 19,208.0 | 19,852.0 | 19,069.0 | 17,366.0 | 15,727.0 | 11,916.0 | 10,236.0 | 9,860.0 | 9,675.0 | 8,975.0 | 7,101.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 8.0 | 8.0 | 8.0 | 8.0 | - | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42,706.0 |
| 26,418.0 |
| 25,963.0 |
| 28,048.0 |
| 29,269.0 |
| 43,924.0 |
| Restricted Cash | 688.0 | 692.0 | 805.0 | 742.0 | 675.0 | 647.0 | 811.0 | 747.0 | 611.0 | 621.0 | 764.0 | 598.0 | 551.0 | 588.0 | 730.0 | 616.0 | 549.0 | - | 652.0 | 534.0 | 434.0 | 406.0 | 620.0 | 513.0 | 456.0 | 457.0 | 515.0 | 468.0 | 385.0 | 450.0 | 663.0 | 615.0 | 493.0 | 629.0 | 645.0 | 564.0 | 519.0 | 595.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42,706.0 | 26,418.0 | 25,963.0 | 28,048.0 | 29,269.0 | 43,924.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 25,523.0 | 24,424.0 | 25,319.0 | 24,371.0 | 24,034.0 | 24,008.0 | 23,617.0 | 23,498.0 | 23,670.0 | 24,159.0 | 24,755.0 | 25,295.0 | 25,499.0 | 25,366.0 | 25,102.0 | 24,560.0 | 22,572.0 | - | 20,191.0 | 19,393.0 | 18,886.0 | 19,208.0 | 19,361.0 | 19,277.0 | 20,172.0 | 19,852.0 | 19,951.0 | 19,834.0 | 19,454.0 | 19,069.0 | 16,793.0 | 16,194.0 | 16,244.0 | 16,187.0 | 16,931.0 | 16,442.0 | 16,115.0 | 15,727.0 | 15,763.0 | 15,720.0 |
| 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 | 19,951.0 | 19,978.0 | 25,524.0 | 25,323.0 | 31,144.0 | 31,134.0 | 30,133.0 | 30,065.0 | 29,585.0 | 29,066.0 | 27,496.0 | 27,493.0 | 26,403.0 | 28,050.0 | 28,714.0 | - | ||||||||||||||||||||||||
| Goodwill | 83,180.0 | 83,074.0 | 84,525.0 | 84,251.0 | 84,007.0 | 83,880.0 | 84,608.0 | 84,411.0 | 84,549.0 | 84,626.0 | 85,652.0 | 85,853.0 | 83,502.0 | 78,119.0 | 73,335.0 | 73,618.0 | 73,822.0 | - | ||||||||||||||||||||||
| Intangible Assets | 19,000.0 | 18,900.0 | 19,000.0 | 18,900.0 | 18,900.0 | 18,900.0 | 18,900.0 | 18,900.0 | 18,900.0 | 18,900.0 | 20,500.0 | 20,500.0 | 20,900.0 | 18,300.0 | 18,400.0 | 18,400.0 | 18,500.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,252,271.0 | 1,222,176.0 | 1,225,963.0 | 1,163,968.0 | 1,164,532.0 | 1,153,881.0 | 1,147,251.0 | 1,108,860.0 | 1,070,035.0 | 1,069,978.0 | 1,019,933.0 | 1,041,573.0 | 997,072.0 | 948,465.0 | 902,296.0 | 909,860.0 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 522,821.0 | 502,473.0 | 525,522.0 | 493,692.0 | 507,790.0 | 502,226.0 | 515,445.0 | 500,889.0 | 492,250.0 | 499,208.0 | 485,206.0 | 489,812.0 | 483,995.0 | 466,784.0 | 437,066.0 | 440,016.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | - | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 | 8.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 773,292.0 | 763,186.0 | 743,987.0 | 713,191.0 | 700,821.0 | 696,218.0 | 676,524.0 | 650,273.0 | 619,925.0 | 607,350.0 | 569,776.0 | 582,543.0 | 546,631.0 | 511,127.0 | 493,438.0 | 496,126.0 | 539,881.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,511.0) | (2,448.0) | (2,523.0) | (1,895.0) | (3,084.0) | (3,584.0) | (3,692.0) | (3,855.0) | (4,050.0) | (3,763.0) | (4,272.0) | (4,240.0) | (4,976.0) | (5,052.0) | (8,234.0) | |||||||||||||||||||||||||
| Treasury Stock | 79,174.0 | 78,939.0 | 78,939.0 | 78,939.0 | 78,939.0 | 78,939.0 | 79,249.0 | 79,720.0 | 79,375.0 | 76,802.0 | 74,655.0 | 73,568.0 | 72,265.0 | 67,826.0 | 64,972.0 | 63,934.0 | 62,906.0 | |||||||||||||||||||||||
| Minority Interest | 2,269.0 | 2,284.0 | 2,286.0 | 2,287.0 | 2,271.0 | 2,287.0 | 2,737.0 | 6,274.0 | 6,295.0 | 6,236.0 | 6,167.0 | 8,668.0 | 8,523.0 | 8,257.0 | 8,317.0 | 8,424.0 | 8,724.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 727,181.0 | 717,419.0 | 698,155.0 | 667,989.0 | 654,471.0 | 649,368.0 | 629,069.0 | 601,697.0 | 571,490.0 | 561,273.0 | 525,330.0 | 539,883.0 | 504,554.0 | 473,424.0 | 455,430.0 | 461,229.0 | ||||||||||||||||||||||||
| Total Equity | 729,450.0 | 719,703.0 | 700,441.0 | 670,276.0 | 656,742.0 | 651,655.0 | 631,806.0 | 607,971.0 | 577,785.0 | 567,509.0 | 531,497.0 | 548,551.0 | 513,077.0 | 481,681.0 | 465,230.0 | 469,844.0 | 514,774.0 | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 727,181.0 | 717,419.0 | 698,155.0 | 667,989.0 | 654,471.0 | 649,368.0 | 629,069.0 | 601,697.0 | 571,490.0 | 561,273.0 | 525,330.0 | 539,883.0 | 504,554.0 | 473,424.0 | 455,430.0 | 461,229.0 | 508,141.0 | 436,736.0 | ||||||||||||||||||||||
| Tangible Book Value | 625,001.0 | 615,445.0 | 594,630.0 | 564,838.0 | 551,564.0 | 546,588.0 | 525,561.0 | 498,386.0 | 468,041.0 | 457,747.0 | 419,178.0 | 433,530.0 | 400,152.0 | 377,005.0 | 363,695.0 | 369,211.0 | 415,819.0 | |||||||||||||||||||||||
| 25,539.0 |
| 44,329.0 |
| 43,743.0 |
| - |
| - |
| - |
| - |
| - |
| 38,227.0 |
| 30,558.0 |
| 25,539.0 |
| 44,329.0 |
| 43,743.0 |
| - |
| - |
| - |
| - |
| - |
| 6,147.0 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 19,978.0 | 31,134.0 | 29,066.0 | 28,050.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 83,074.0 | 83,880.0 | 84,626.0 | 78,119.0 | - | 73,734.0 | 81,882.0 | 81,025.0 | 81,258.0 | 79,486.0 | 62,708.0 | 60,714.0 | 57,011.0 | 54,523.0 | 53,213.0 | 49,006.0 | 33,972.0 | 33,781.0 | - | - |
| Intangible Assets | 18,900.0 | 18,900.0 | 18,900.0 | 18,300.0 | - | 18,300.0 | 19,000.0 | 18,900.0 | 18,900.0 | 18,705.0 | 2,964.0 | 2,586.0 | 2,221.0 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6,020.0 | 5,843.0 | 5,277.0 | 4,975.0 | - | 5,579.0 | 5,941.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,222,176.0 | 1,153,881.0 | 1,069,978.0 | 948,465.0 | - | 873,729.0 | 817,729.0 | 707,794.0 | 702,095.0 | 620,854.0 | 552,257.0 | 525,867.0 | 484,624.0 | 427,452.0 | 392,647.0 | 372,229.0 | 297,119.0 | 267,399.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 85,597.0 | 83,563.0 | 92,344.0 | 76,417.0 | - | 73,261.0 | 65,823.0 | 50,503.0 | 56,182.0 | 76,457.0 | 63,199.0 | 61,936.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 502,473.0 | 502,226.0 | 499,208.0 | 466,784.0 | - | 422,393.0 | 389,166.0 | 355,294.0 | 350,141.0 | 335,426.0 | 293,630.0 | 282,840.0 | 260,446.0 | 235,864.0 | 223,686.0 | 209,295.0 | 161,334.0 | 153,692.0 | - | - |
| 8.0 |
| 8.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 763,186.0 | 696,218.0 | 607,350.0 | 511,127.0 | 443,949.0 | 444,626.0 | 402,493.0 | 321,112.0 | 255,786.0 | 210,846.0 | 187,703.0 | 163,620.0 | 143,748.0 | 124,272.0 | 109,448.0 | 99,194.0 | 86,227.0 | 78,172.0 | - | - |
| Accumulated Other Comprehensive Income | (2,448.0) | (3,584.0) | (3,763.0) | (5,052.0) | (9,994.0) | (4,243.0) | (5,243.0) | (5,015.0) | 58,571.0 | 37,298.0 | 33,982.0 | 42,732.0 | 44,025.0 | 27,500.0 | 17,654.0 | 20,583.0 | 17,793.0 | 3,954.0 | - | - |
| Treasury Stock | 78,939.0 | 78,939.0 | 76,802.0 | 67,826.0 | - | 32,853.0 | 8,125.0 | 3,109.0 | 1,763.0 | 1,763.0 | 1,763.0 | 1,763.0 | 1,363.0 | 1,363.0 | 67.0 | - | - | - | - | - |
| Minority Interest | 2,284.0 | 2,287.0 | 6,236.0 | 8,257.0 | - | 8,172.0 | 3,772.0 | 3,797.0 | 3,658.0 | 3,358.0 | 3,077.0 | 2,857.0 | 2,595.0 | 3,941.0 | 4,111.0 | 5,616.0 | 4,683.0 | 4,440.0 | - | - |
| Total Stockholders Equity | 717,419.0 | 649,368.0 | 561,273.0 | 473,424.0 | 436,736.0 | 443,164.0 | 424,791.0 | 348,703.0 | 348,296.0 | 282,070.0 | 255,550.0 | 240,170.0 | 221,890.0 | 187,647.0 | 164,850.0 | 157,318.0 | 131,102.0 | 109,267.0 | - | - |
| Total Equity | 719,703.0 | 651,655.0 | 567,509.0 | 481,681.0 | 436,736.0 | 444,908.0 | 428,563.0 | 352,500.0 | 351,954.0 | 285,428.0 | 257,696.0 | 242,096.0 | 224,485.0 | 191,588.0 | 168,961.0 | 162,934.0 | 135,785.0 | 113,707.0 | - | - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 717,419.0 | 649,368.0 | 561,273.0 | 473,424.0 | 436,736.0 | 443,164.0 | 424,791.0 | 348,703.0 | 348,296.0 | 282,070.0 | 255,550.0 | 240,170.0 | 221,890.0 | 187,647.0 | 164,850.0 | 157,318.0 | 131,102.0 | 109,267.0 | - | - |
| Tangible Book Value | 615,445.0 | 546,588.0 | 457,747.0 | 377,005.0 | - | 351,130.0 | 323,909.0 | 248,778.0 | 248,138.0 | 183,879.0 | 189,878.0 | 176,870.0 | 162,658.0 | 133,124.0 | 111,637.0 | 108,312.0 | 97,130.0 | 75,486.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73,770.0 |
| 73,758.0 |
| 73,695.0 |
| 73,734.0 |
| 71,865.0 |
| 71,753.0 |
| 81,659.0 |
| 81,882.0 |
| 81,228.0 |
| 81,269.0 |
| 81,220.0 |
| 81,025.0 |
| 81,327.0 |
| 81,250.0 |
| 81,337.0 |
| 81,258.0 |
| 80,882.0 |
| 80,175.0 |
| 79,951.0 |
| 79,486.0 |
| 79,392.0 |
| 79,177.0 |
| - |
| 18,300.0 |
| 18,300.0 |
| 18,300.0 |
| 18,300.0 |
| 18,300.0 |
| 18,300.0 |
| 19,000.0 |
| 19,000.0 |
| 18,800.0 |
| 18,900.0 |
| 18,900.0 |
| 18,900.0 |
| 18,900.0 |
| 18,900.0 |
| 18,900.0 |
| 18,900.0 |
| 18,800.0 |
| 18,800.0 |
| 18,700.0 |
| 18,700.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 969,506.0 |
| - |
| 920,758.0 |
| 912,493.0 |
| 884,393.0 |
| 873,729.0 |
| 829,946.0 |
| 788,133.0 |
| 760,448.0 |
| 817,729.0 |
| 788,482.0 |
| 760,108.0 |
| 738,724.0 |
| 707,794.0 |
| 736,459.0 |
| 711,932.0 |
| 702,651.0 |
| 702,095.0 |
| 681,554.0 |
| 665,590.0 |
| 654,451.0 |
| 620,854.0 |
| 604,038.0 |
| 592,816.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 454,732.0 |
| - |
| 439,683.0 |
| 433,693.0 |
| 428,217.0 |
| 422,393.0 |
| 410,731.0 |
| 390,880.0 |
| 385,213.0 |
| 389,166.0 |
| 386,924.0 |
| 373,717.0 |
| 366,133.0 |
| 355,294.0 |
| 357,040.0 |
| 350,174.0 |
| 351,599.0 |
| 350,141.0 |
| 369,702.0 |
| 361,497.0 |
| 358,171.0 |
| 334,495.0 |
| 331,423.0 |
| 326,558.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 443,949.0 |
| 494,775.0 |
| 484,431.0 |
| 456,337.0 |
| 444,626.0 |
| 408,791.0 |
| 378,654.0 |
| 352,359.0 |
| 402,493.0 |
| 373,334.0 |
| 356,846.0 |
| 342,773.0 |
| 321,112.0 |
| 346,503.0 |
| 327,963.0 |
| 315,952.0 |
| 255,786.0 |
| 224,166.0 |
| 220,099.0 |
| 215,837.0 |
| 211,777.0 |
| 205,491.0 |
| 198,293.0 |
| (6,175.0) |
| (4,428.0) |
| (9,994.0) |
| (4,834.0) |
| (4,219.0) |
| (4,570.0) |
| (4,243.0) |
| (5,190.0) |
| (5,967.0) |
| (6,721.0) |
| (5,243.0) |
| (5,408.0) |
| (4,678.0) |
| (4,727.0) |
| (5,015.0) |
| (3,927.0) |
| (3,808.0) |
| (2,477.0) |
| 58,571.0 |
| 50,183.0 |
| 46,652.0 |
| 43,070.0 |
| 37,298.0 |
| 29,798.0 |
| 30,777.0 |
| - |
| 53,072.0 |
| 45,446.0 |
| 39,418.0 |
| 32,853.0 |
| 24,075.0 |
| 14,815.0 |
| 9,700.0 |
| 8,125.0 |
| 5,937.0 |
| 5,242.0 |
| 4,799.0 |
| 3,109.0 |
| 2,691.0 |
| 1,763.0 |
| 1,763.0 |
| 1,763.0 |
| 1,763.0 |
| 1,763.0 |
| 1,763.0 |
| 1,763.0 |
| 1,763.0 |
| 1,763.0 |
| - |
| 8,595.0 |
| 8,391.0 |
| 8,189.0 |
| 8,172.0 |
| 4,060.0 |
| 3,758.0 |
| 3,670.0 |
| 3,772.0 |
| 3,949.0 |
| 3,847.0 |
| 3,714.0 |
| 3,797.0 |
| 3,813.0 |
| 3,664.0 |
| 3,651.0 |
| 3,658.0 |
| 3,574.0 |
| 3,434.0 |
| 3,429.0 |
| 3,358.0 |
| 3,351.0 |
| 3,233.0 |
| 508,141.0 |
| 436,736.0 |
| 472,480.0 |
| 470,409.0 |
| 447,987.0 |
| 443,164.0 |
| 415,155.0 |
| 393,495.0 |
| 371,565.0 |
| 424,791.0 |
| 397,609.0 |
| 382,544.0 |
| 368,877.0 |
| 348,703.0 |
| 375,606.0 |
| 358,094.0 |
| 347,401.0 |
| 348,296.0 |
| 308,278.0 |
| 300,659.0 |
| 292,851.0 |
| 283,001.0 |
| 269,264.0 |
| 263,025.0 |
| 436,736.0 |
| 481,075.0 |
| 478,800.0 |
| 456,176.0 |
| 451,336.0 |
| 419,215.0 |
| 397,253.0 |
| 375,235.0 |
| 428,563.0 |
| 401,558.0 |
| 386,391.0 |
| 372,591.0 |
| 352,500.0 |
| 379,419.0 |
| 361,758.0 |
| 351,052.0 |
| 351,954.0 |
| 310,921.0 |
| 303,162.0 |
| 295,349.0 |
| 285,428.0 |
| 272,615.0 |
| 266,258.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 472,480.0 |
| 470,409.0 |
| 447,987.0 |
| 443,164.0 |
| 415,155.0 |
| 393,495.0 |
| 371,565.0 |
| 424,791.0 |
| 397,609.0 |
| 382,544.0 |
| 368,877.0 |
| 348,703.0 |
| 375,606.0 |
| 358,094.0 |
| 347,401.0 |
| 348,296.0 |
| 308,278.0 |
| 300,659.0 |
| 292,851.0 |
| 283,001.0 |
| 269,264.0 |
| 263,025.0 |
| - |
| 380,410.0 |
| 378,351.0 |
| 355,992.0 |
| 351,130.0 |
| 324,990.0 |
| 303,442.0 |
| 270,906.0 |
| 323,909.0 |
| 297,581.0 |
| 282,375.0 |
| 268,757.0 |
| 248,778.0 |
| 275,379.0 |
| 257,944.0 |
| 247,164.0 |
| 248,138.0 |
| 208,596.0 |
| 201,684.0 |
| 194,200.0 |
| 184,815.0 |
| 189,872.0 |
| 183,848.0 |