| (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 | - | - | - | - | - | - | - | 188,105.0 | 180,516.0 | 160,494.0 | 133,097.0 | - | - | - | - | - | - | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 188,105.0 | 180,516.0 | 160,494.0 | 133,097.0 | - | - | - | - | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 315,827.0 | 287,300.0 | 286,619.0 | 271,606.0 | 254,374.0 | 271,686.0 | 248,760.0 | 231,999.0 | 236,709.0 | 206,178.0 | 201,275.0 | 223,080.0 | 221,116.0 | 239,463.0 | 323,505.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 30.0 | 29.0 | 29.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 367,705.0 | 335,805.0 | 324,076.0 | 318,702.0 | 282,347.0 | 301,200.0 | 293,809.0 | 264,345.0 | 281,161.0 | 236,879.0 | 222,354.0 | 281,415.0 | 280,060.0 | 291,490.0 | 377,946.0 | |||||
| (in millions of USD) | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 19,098.0 | 19,300.0 | 20,098.0 | 19,691.0 | 21,299.0 | 22,162.0 | 22,126.0 | 22,046.0 | 22,256.0 | 21,659.0 | 22,349.0 | 23,592.0 | 25,009.0 | 25,673.0 | 25,413.0 | 26,152.0 | 25,392.0 | 27,132.0 | - | - |
| Intangible Assets | 4,284.0 | 4,494.0 | 4,421.0 | 4,428.0 | 4,495.0 | 4,747.0 | 4,822.0 | 5,220.0 | 5,146.0 | 5,114.0 | 3,721.0 | 4,566.0 | 5,056.0 | 5,697.0 | 6,600.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3,009.0 | 2,836.0 | 2,801.0 | 2,892.0 | 2,914.0 | 2,800.0 | 3,100.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,657,202.0 | 2,352,945.0 | 2,412,000.0 | 2,417,000.0 | 2,291,000.0 | 2,260,000.0 | 1,951,158.0 | 1,917,383.0 | 1,842,465.0 | 1,792,077.0 | 1,731,210.0 | 1,842,181.0 | 1,880,035.0 | 1,864,660.0 | 1,873,878.0 | 1,913,902.0 | 1,856,646.0 | 1,938,470.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 51,878.0 | 48,505.0 | 37,457.0 | 47,096.0 | 27,973.0 | 29,514.0 | 45,049.0 | 32,346.0 | 44,452.0 | 30,701.0 | 21,079.0 | 58,335.0 | 58,944.0 | 52,027.0 | 54,441.0 | 78,790.0 | 68,879.0 | 126,691.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 381,183.0 |
| 364,019.0 |
| 359,593.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,443,380.0 | 2,143,579.0 | 2,205,583.0 | 2,214,838.0 | 2,088,741.0 | 2,059,890.0 | 1,757,212.0 | 1,720,309.0 | 1,640,793.0 | 1,565,934.0 | 1,508,118.0 | 1,630,485.0 | 1,674,249.0 | 1,673,663.0 | 1,694,305.0 | 1,748,113.0 | 1,701,673.0 | 1,794,448.0 | - | - |
| 286.0 |
| 57.0 |
| - |
| - |
| Additional Paid In Capital | 108,452.0 | 109,117.0 | 108,955.0 | 108,458.0 | 108,003.0 | 107,846.0 | 107,840.0 | 107,922.0 | 108,008.0 | 108,042.0 | 108,288.0 | 107,979.0 | 107,193.0 | 106,391.0 | 105,804.0 | 101,287.0 | 98,142.0 | 19,165.0 | - | - |
| Retained Earnings | 215,128.0 | 206,294.0 | 198,905.0 | 194,734.0 | 184,948.0 | 168,272.0 | 165,369.0 | 151,347.0 | 138,425.0 | 146,477.0 | 133,841.0 | 117,852.0 | 110,821.0 | 97,809.0 | 90,520.0 | 79,559.0 | 77,440.0 | 86,521.0 | - | - |
| Accumulated Other Comprehensive Income | (41,897.0) | (47,852.0) | (44,800.0) | (47,062.0) | (38,765.0) | (32,058.0) | (36,318.0) | (37,170.0) | (34,668.0) | (32,381.0) | (29,344.0) | (23,216.0) | (19,133.0) | (16,896.0) | (17,788.0) | (16,277.0) | (18,937.0) | (25,195.0) | - | - |
| Treasury Stock | - | - | - | - | 71,240.0 | 64,129.0 | 61,660.0 | 44,370.0 | 30,309.0 | 16,302.0 | 7,677.0 | 2,929.0 | 1,658.0 | 847.0 | 1,071.0 | 1,442.0 | 4,543.0 | 9,582.0 | - | - |
| Minority Interest | 1,531.0 | 768.0 | 798.0 | 649.0 | 700.0 | 758.0 | 704.0 | 854.0 | 932.0 | 1,023.0 | 1,235.0 | 1,511.0 | 1,794.0 | 1,948.0 | 1,767.0 | 2,321.0 | 2,273.0 | 2,392.0 | - | - |
| Total Stockholders Equity | 212,291.0 | 208,598.0 | 205,453.0 | 201,189.0 | 201,972.0 | 199,442.0 | 193,242.0 | 196,220.0 | 200,740.0 | 225,120.0 | 221,857.0 | 210,185.0 | 203,992.0 | 189,049.0 | 177,806.0 | 163,468.0 | 152,700.0 | 141,630.0 | 118,755.0 | 0.0 |
| Total Equity | 213,822.0 | 209,366.0 | 206,251.0 | 201,838.0 | 202,672.0 | 200,200.0 | 193,946.0 | 197,074.0 | 201,672.0 | 226,143.0 | 223,092.0 | 211,696.0 | 205,786.0 | 190,665.0 | 179,573.0 | 165,789.0 | 154,973.0 | 144,022.0 | 118,755.0 | 0.0 |
| 459,973.0 |
| 432,898.0 |
| 486,284.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 76,240.0 | 100,645.0 | 76,385.0 | 89,257.0 | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 212,291.0 | 208,598.0 | 205,453.0 | 201,189.0 | 201,972.0 | 199,442.0 | 193,242.0 | 196,220.0 | 200,740.0 | 225,120.0 | 221,857.0 | 210,185.0 | 203,992.0 | 189,049.0 | 177,806.0 | 163,468.0 | 152,700.0 | 141,630.0 | 118,755.0 | 0.0 |
| Tangible Book Value | 188,909.0 | 184,804.0 | 180,934.0 | 177,070.0 | 176,178.0 | 172,533.0 | 166,294.0 | 168,954.0 | 173,338.0 | 198,347.0 | 195,787.0 | 182,027.0 | 173,927.0 | 157,679.0 | 145,793.0 | 137,316.0 | 127,308.0 | 114,498.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199,286.0 |
| 200,902.0 |
| 202,704.0 |
| 180,516.0 |
| 186,109.0 |
| 186,082.0 |
| 180,045.0 |
| 160,494.0 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 199,286.0 | 200,902.0 | 202,704.0 | 180,516.0 | 186,109.0 | 186,082.0 | 180,045.0 | 160,494.0 | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 19,098.0 | 19,126.0 | 19,878.0 | 19,422.0 | 19,300.0 | 19,691.0 | 19,704.0 | 20,042.0 | 20,098.0 | 19,829.0 | 19,998.0 | 19,882.0 | 19,691.0 | 19,326.0 | 19,597.0 | 19,865.0 | 21,299.0 | 21,573.0 | ||||||||||||||||||||||
| Intangible Assets | 4,284.0 | 4,330.0 | 4,409.0 | 4,430.0 | 4,494.0 | 4,121.0 | 4,226.0 | 4,338.0 | 4,421.0 | 4,540.0 | 4,576.0 | 4,632.0 | 4,428.0 | 4,485.0 | 4,526.0 | 4,522.0 | 4,495.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3,009.0 | 3,048.0 | 3,055.0 | 2,805.0 | 2,836.0 | 2,822.0 | 2,785.0 | 2,827.0 | 2,801.0 | 2,787.0 | 2,827.0 | 2,855.0 | 2,892.0 | 2,932.0 | 2,800.0 | 2,900.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,657,202.0 | 2,642,475.0 | 2,622,772.0 | 2,571,514.0 | 2,352,945.0 | 2,430,663.0 | 2,405,686.0 | 2,432,510.0 | 2,411,834.0 | 2,368,477.0 | 2,423,675.0 | 2,455,113.0 | 2,416,676.0 | 2,381,064.0 | 2,380,904.0 | 2,394,105.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 51,878.0 | 54,760.0 | 55,560.0 | 49,139.0 | 48,505.0 | 41,340.0 | 38,694.0 | 31,910.0 | 37,457.0 | 43,166.0 | 40,430.0 | 40,187.0 | 47,096.0 | 47,368.0 | 40,054.0 | 30,144.0 | 27,973.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 315,827.0 | 315,846.0 | 317,761.0 | 295,684.0 | 287,300.0 | 299,081.0 | 280,321.0 | 285,495.0 | 286,619.0 | 275,760.0 | 274,510.0 | 279,684.0 | 271,606.0 | 253,068.0 | 257,425.0 | 253,954.0 | 254,374.0 | 258,274.0 | 264,575.0 | 256,335.0 | 271,686.0 | 273,254.0 | 279,775.0 | 266,098.0 | 248,760.0 | 242,238.0 | 252,189.0 | 243,566.0 | 231,999.0 | 235,270.0 | 236,822.0 | 237,938.0 | 236,709.0 | 232,673.0 | 225,179.0 | 208,530.0 | 206,178.0 | 209,051.0 | 207,448.0 | 207,835.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,443,380.0 | 2,428,598.0 | 2,408,642.0 | 2,358,256.0 | 2,143,579.0 | 2,220,761.0 | 2,196,542.0 | 2,225,112.0 | 2,205,583.0 | 2,158,282.0 | 2,214,253.0 | 2,246,094.0 | 2,214,838.0 | 2,181,947.0 | 2,181,278.0 | 2,195,752.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 | 31.0 |
| Additional Paid In Capital | 108,452.0 | 109,010.0 | 108,839.0 | 108,616.0 | 109,117.0 | 108,969.0 | 108,785.0 | 108,592.0 | 108,955.0 | 108,757.0 | 108,579.0 | 108,369.0 | 108,458.0 | 108,347.0 | 108,210.0 | 108,050.0 | ||||||||||||||||||||||||
| Retained Earnings | 215,128.0 | 214,034.0 | 211,674.0 | 209,013.0 | 206,294.0 | 204,770.0 | 202,913.0 | 200,956.0 | 198,905.0 | 202,135.0 | 199,976.0 | 198,353.0 | 194,734.0 | 193,462.0 | 191,261.0 | 187,962.0 | 184,948.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (41,897.0) | (44,170.0) | (43,786.0) | (45,722.0) | (47,852.0) | (45,197.0) | (46,677.0) | (45,729.0) | (44,800.0) | (46,177.0) | (45,865.0) | (45,441.0) | (47,062.0) | (48,298.0) | (45,495.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 73,988.0 | 73,744.0 | 71,240.0 | 71,246.0 | ||||||||||||||||||||||
| Minority Interest | 1,531.0 | 854.0 | 908.0 | 850.0 | 768.0 | 819.0 | 834.0 | 813.0 | 798.0 | 692.0 | 703.0 | 724.0 | 649.0 | 557.0 | 612.0 | 644.0 | 700.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 212,291.0 | 213,023.0 | 213,222.0 | 212,408.0 | 208,598.0 | 209,083.0 | 208,310.0 | 206,585.0 | 205,453.0 | 209,503.0 | 208,719.0 | 208,295.0 | 201,189.0 | 198,560.0 | 199,014.0 | 197,709.0 | ||||||||||||||||||||||||
| Total Equity | 213,822.0 | 213,877.0 | 214,130.0 | 213,258.0 | 209,366.0 | 209,902.0 | 209,144.0 | 207,398.0 | 206,251.0 | 210,195.0 | 209,422.0 | 209,019.0 | 201,838.0 | 199,117.0 | 199,626.0 | 198,353.0 | 202,672.0 | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 367,705.0 | 370,606.0 | 373,321.0 | 344,823.0 | 335,805.0 | 340,421.0 | 319,015.0 | 317,405.0 | 324,076.0 | 318,926.0 | 314,940.0 | 319,871.0 | 318,702.0 | 300,436.0 | 297,479.0 | 284,098.0 | 282,347.0 | 287,957.0 | 296,037.0 | 288,422.0 | 301,200.0 | 310,693.0 | 319,931.0 | 321,049.0 | 293,809.0 | 277,468.0 | 294,631.0 | 282,888.0 | 264,345.0 | 269,040.0 | 274,055.0 | 274,032.0 | 281,161.0 | 270,822.0 | 261,698.0 | 234,657.0 | 236,879.0 | 238,578.0 | 225,856.0 | 228,728.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 212,291.0 | 213,023.0 | 213,222.0 | 212,408.0 | 208,598.0 | 209,083.0 | 208,310.0 | 206,585.0 | 205,453.0 | 209,503.0 | 208,719.0 | 208,295.0 | 201,189.0 | 198,560.0 | 199,014.0 | 197,709.0 | 201,972.0 | 200,875.0 | ||||||||||||||||||||||
| Tangible Book Value | 188,909.0 | 189,567.0 | 188,935.0 | 188,556.0 | 184,804.0 | 185,271.0 | 184,380.0 | 182,205.0 | 180,934.0 | 185,134.0 | 184,145.0 | 183,781.0 | 177,070.0 | 174,749.0 | 174,891.0 | 173,322.0 | 176,178.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,060.0 |
| 21,905.0 |
| 22,162.0 |
| 21,624.0 |
| 21,399.0 |
| 21,264.0 |
| 22,126.0 |
| 21,822.0 |
| 22,065.0 |
| 22,037.0 |
| 22,046.0 |
| 22,187.0 |
| 22,058.0 |
| 22,659.0 |
| 22,256.0 |
| 22,345.0 |
| 22,349.0 |
| 22,265.0 |
| 21,659.0 |
| 22,539.0 |
| 22,349.0 |
| 22,575.0 |
| 4,553.0 |
| 4,687.0 |
| 4,741.0 |
| 4,747.0 |
| 4,804.0 |
| 4,451.0 |
| 4,560.0 |
| 4,822.0 |
| 4,844.0 |
| 5,026.0 |
| 5,196.0 |
| 5,220.0 |
| 4,598.0 |
| 4,729.0 |
| 4,450.0 |
| 4,588.0 |
| 4,732.0 |
| 4,887.0 |
| 5,013.0 |
| 5,114.0 |
| 5,358.0 |
| 5,521.0 |
| 3,493.0 |
| 2,914.0 |
| 2,800.0 |
| 2,800.0 |
| 2,900.0 |
| 2,800.0 |
| 2,900.0 |
| 2,900.0 |
| 2,900.0 |
| 3,100.0 |
| 3,000.0 |
| 2,900.0 |
| 4,100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,291,413.0 |
| 2,361,876.0 |
| 2,291,000.0 |
| 2,291,000.0 |
| 2,260,090.0 |
| 2,234,459.0 |
| 2,232,715.0 |
| 2,219,770.0 |
| 1,951,158.0 |
| 2,014,802.0 |
| 1,988,226.0 |
| 1,958,413.0 |
| 1,917,383.0 |
| 1,925,165.0 |
| 1,912,334.0 |
| 1,922,104.0 |
| 1,842,465.0 |
| 1,889,133.0 |
| 1,864,063.0 |
| 1,821,635.0 |
| 1,792,077.0 |
| 1,818,117.0 |
| 1,818,771.0 |
| 1,800,967.0 |
| 29,683.0 |
| 31,462.0 |
| 32,087.0 |
| 29,514.0 |
| 37,439.0 |
| 40,156.0 |
| 54,951.0 |
| 45,049.0 |
| 35,230.0 |
| 42,442.0 |
| 39,322.0 |
| 32,346.0 |
| 33,770.0 |
| 37,233.0 |
| 36,094.0 |
| 44,452.0 |
| 38,149.0 |
| 36,519.0 |
| 26,127.0 |
| 30,701.0 |
| 29,527.0 |
| 18,408.0 |
| 20,893.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,088,741.0 |
| 2,160,266.0 |
| 2,124,958.0 |
| 2,110,993.0 |
| 2,059,890.0 |
| 2,039,864.0 |
| 2,040,413.0 |
| 2,026,788.0 |
| 1,757,212.0 |
| 1,817,732.0 |
| 1,790,116.0 |
| 1,761,398.0 |
| 1,720,309.0 |
| 1,727,302.0 |
| 1,711,366.0 |
| 1,719,238.0 |
| 1,640,793.0 |
| 1,660,511.0 |
| 1,632,956.0 |
| 1,592,482.0 |
| 1,565,934.0 |
| 1,585,427.0 |
| 1,585,750.0 |
| 1,572,206.0 |
| 108,003.0 |
| 107,922.0 |
| 107,820.0 |
| 107,694.0 |
| 107,846.0 |
| 107,764.0 |
| 107,668.0 |
| 107,550.0 |
| 107,840.0 |
| 107,741.0 |
| 107,657.0 |
| 107,551.0 |
| 107,922.0 |
| 107,825.0 |
| 107,724.0 |
| 107,599.0 |
| 108,008.0 |
| 107,896.0 |
| 107,798.0 |
| 107,613.0 |
| 108,042.0 |
| 107,875.0 |
| 107,730.0 |
| 107,590.0 |
| 183,024.0 |
| 179,686.0 |
| 174,816.0 |
| 168,272.0 |
| 165,303.0 |
| 163,431.0 |
| 163,438.0 |
| 165,369.0 |
| 161,797.0 |
| 158,321.0 |
| 154,859.0 |
| 151,347.0 |
| 148,436.0 |
| 145,211.0 |
| 141,863.0 |
| 138,425.0 |
| 155,174.0 |
| 152,178.0 |
| 149,731.0 |
| 146,477.0 |
| 143,678.0 |
| 140,527.0 |
| 136,998.0 |
| (43,585.0) |
| (38,765.0) |
| (36,851.0) |
| (35,120.0) |
| (35,011.0) |
| (32,058.0) |
| (33,065.0) |
| (33,345.0) |
| (32,521.0) |
| (36,318.0) |
| (36,135.0) |
| (35,203.0) |
| (36,308.0) |
| (37,170.0) |
| (38,645.0) |
| (37,494.0) |
| (34,619.0) |
| (34,668.0) |
| (29,891.0) |
| (29,899.0) |
| (30,917.0) |
| (32,381.0) |
| (27,193.0) |
| (26,115.0) |
| (26,626.0) |
| 68,253.0 |
| 65,261.0 |
| 64,129.0 |
| 64,137.0 |
| 64,143.0 |
| 64,147.0 |
| 61,660.0 |
| 56,541.0 |
| 51,427.0 |
| 47,861.0 |
| 44,370.0 |
| 39,678.0 |
| 34,413.0 |
| 32,115.0 |
| 30,309.0 |
| 24,829.0 |
| 19,342.0 |
| 17,579.0 |
| 16,302.0 |
| 12,069.0 |
| 9,538.0 |
| 8,224.0 |
| 735.0 |
| 751.0 |
| 724.0 |
| 758.0 |
| 719.0 |
| 680.0 |
| 651.0 |
| 704.0 |
| 697.0 |
| 751.0 |
| 763.0 |
| 854.0 |
| 859.0 |
| 874.0 |
| 951.0 |
| 932.0 |
| 988.0 |
| 1,088.0 |
| 1,021.0 |
| 1,023.0 |
| 1,115.0 |
| 1,133.0 |
| 1,239.0 |
| 201,972.0 |
| 200,875.0 |
| 202,159.0 |
| 202,549.0 |
| 199,442.0 |
| 193,876.0 |
| 191,622.0 |
| 192,331.0 |
| 193,242.0 |
| 196,373.0 |
| 197,359.0 |
| 196,252.0 |
| 196,220.0 |
| 197,004.0 |
| 200,094.0 |
| 201,915.0 |
| 200,740.0 |
| 227,634.0 |
| 230,019.0 |
| 228,132.0 |
| 225,120.0 |
| 231,575.0 |
| 231,888.0 |
| 227,522.0 |
| 201,610.0 |
| 202,910.0 |
| 203,273.0 |
| 200,200.0 |
| 194,595.0 |
| 192,386.0 |
| 193,326.0 |
| 193,946.0 |
| 197,070.0 |
| 198,110.0 |
| 197,015.0 |
| 197,074.0 |
| 197,863.0 |
| 200,968.0 |
| 202,866.0 |
| 201,672.0 |
| 228,622.0 |
| 231,107.0 |
| 228,997.0 |
| 226,143.0 |
| 232,690.0 |
| 233,021.0 |
| 228,761.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69,754.0 |
| 73,153.0 |
| 71,328.0 |
| 100,645.0 |
| 84,713.0 |
| 75,616.0 |
| 54,612.0 |
| 76,385.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202,159.0 |
| 202,549.0 |
| 199,442.0 |
| 193,876.0 |
| 191,622.0 |
| 192,331.0 |
| 193,242.0 |
| 196,373.0 |
| 197,359.0 |
| 196,252.0 |
| 196,220.0 |
| 197,004.0 |
| 200,094.0 |
| 201,915.0 |
| 200,740.0 |
| 227,634.0 |
| 230,019.0 |
| 228,132.0 |
| 225,120.0 |
| 231,575.0 |
| 231,888.0 |
| 227,522.0 |
| 174,749.0 |
| 175,412.0 |
| 175,903.0 |
| 172,533.0 |
| 167,448.0 |
| 165,772.0 |
| 166,507.0 |
| 166,294.0 |
| 169,707.0 |
| 170,268.0 |
| 169,019.0 |
| 168,954.0 |
| 170,219.0 |
| 173,307.0 |
| 174,806.0 |
| 173,896.0 |
| 200,557.0 |
| 202,783.0 |
| 200,854.0 |
| 198,347.0 |
| 203,678.0 |
| 204,018.0 |
| 201,454.0 |