| (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 | - | - | - | 2,012.0 | 1,659.0 | 1,747.0 | 1,537.0 | 1,247.0 | 728.0 | 985.0 | 1,775.0 | 655.0 | 579.0 | 615.0 | 614.0 | 772.0 | 669.0 | |||
| Restricted Cash | 198.0 | 261.0 | 172.0 | 115.0 | 152.0 | 89.0 | 109.0 | 93.0 | 123.0 | 103.0 | 110.0 | 117.0 | 162.0 | 139.0 | 179.0 | 104.0 | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | 2,012.0 | 1,659.0 | 1,747.0 | 1,537.0 | 1,247.0 | 728.0 | 985.0 | 1,775.0 | 655.0 | 579.0 | 615.0 | 614.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 15,728.0 | 14,379.0 | 13,035.0 | 14,402.0 | 15,169.0 | 14,948.0 | 13,559.0 | 12,087.0 | 11,556.0 | 12,610.0 | 9,389.0 | 3,357.0 | 3,807.0 | 3,360.0 | 3,360.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 231.0 | 235.0 | 241.0 | 10,346.0 | 10,985.0 | 11,064.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 7,833.0 | 8,055.0 | 8,899.0 | 9,591.0 | 10,095.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 17,227.0 | 15,179.0 | 14,495.0 | 14,877.0 | 16,168.0 | 14,948.0 | 14,858.0 | 12,596.0 | 12,569.0 | 13,110.0 | 9,389.0 | 4,507.0 | 5,708.0 | 4,761.0 | 4,611.0 | 4,658.0 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | 2,285.0 | 2,288.0 | 2,012.0 | 2,128.0 | |||||||||||||||||||||||||
| 867.0 |
| 510.0 |
| 565.0 |
| - |
| - |
| - |
| - |
| - |
| 772.0 |
| 669.0 |
| 867.0 |
| 510.0 |
| 565.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 3,500.0 | 3,100.0 | 2,900.0 | 2,400.0 | 2,000.0 | 2,000.0 | 1,900.0 | 1,700.0 | 1,300.0 | 1,200.0 | 938.0 | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 20,207.0 | 19,579.0 | 19,686.0 | 16,228.0 | 15,213.0 | 15,400.0 | 15,296.0 | 15,271.0 | 15,541.0 | 15,332.0 | 4,796.0 | 4,904.0 | 4,603.0 | 4,319.0 | 4,148.0 | 4,030.0 | 3,814.0 | 3,622.0 | - | - |
| Intangible Assets | 6,241.0 | 6,377.0 | 6,775.0 | 5,441.0 | 5,455.0 | 5,811.0 | 6,063.0 | 6,143.0 | 6,513.0 | 6,763.0 | 887.0 | 717.0 | 695.0 | 554.0 | 558.0 | 634.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,025.0 | 824.0 | 784.0 | 607.0 | 445.0 | 473.0 | 551.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,312.0 | 1,603.0 | 1,741.0 | 0.0 | - | - | - | - | - | 0.0 | 318.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 272,327.0 | 246,548.0 | 230,682.0 | 199,017.0 | 200,054.0 | 190,774.0 | 176,943.0 | 167,771.0 | 167,022.0 | 159,786.0 | 102,306.0 | 98,248.0 | 94,510.0 | 92,545.0 | 87,321.0 | 83,355.0 | 77,980.0 | 72,057.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 1,499.0 | 800.0 | 1,460.0 | 475.0 | 999.0 | 0.0 | 1,299.0 | 509.0 | 1,013.0 | 500.0 | 0.0 | 1,150.0 | 1,901.0 | 1,401.0 | 1,251.0 | 1,300.0 | 161.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,358.0 |
| 3,158.0 |
| 2,806.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,741.0 | 1,584.0 | 1,555.0 | 377.0 | 389.0 | 892.0 | 804.0 | 304.0 | 699.0 | 988.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 192,548.0 | 178,154.0 | 166,991.0 | 148,498.0 | 140,340.0 | 131,333.0 | 121,612.0 | 117,459.0 | 115,850.0 | 111,511.0 | 73,171.0 | 68,661.0 | 65,685.0 | 65,014.0 | 62,989.0 | 60,381.0 | 58,313.0 | 57,611.0 | - | - |
| 10,161.0 |
| 10,503.0 |
| 10,827.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | 15,335.0 | 4,481.0 | 5,145.0 | 5,238.0 | 5,179.0 | 5,326.0 | 5,623.0 | 5,526.0 | 5,464.0 | - | - |
| Retained Earnings | 69,950.0 | 61,561.0 | 54,810.0 | 48,305.0 | 47,365.0 | 39,337.0 | 36,142.0 | 31,700.0 | 27,474.0 | 23,613.0 | 19,478.0 | 16,644.0 | 13,791.0 | 10,033.0 | 7,327.0 | 5,926.0 | 2,818.0 | 74.0 | - | - |
| Accumulated Other Comprehensive Income | (4,975.0) | (8,644.0) | (6,809.0) | (10,185.0) | 350.0 | 2,869.0 | 619.0 | (2,448.0) | 543.0 | (314.0) | (735.0) | 1,191.0 | 1,152.0 | 2,887.0 | 1,911.0 | 1,594.0 | 823.0 | (1,916.0) | - | - |
| Treasury Stock | 4,699.0 | 3,524.0 | 4,400.0 | 5,113.0 | 7,464.0 | 3,644.0 | 3,754.0 | 2,618.0 | 1,944.0 | 1,480.0 | 1,922.0 | 1,448.0 | 255.0 | 159.0 | 327.0 | 330.0 | 3.0 | 3.0 | - | - |
| Minority Interest | 6,022.0 | 4,373.0 | 4,184.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 73,757.0 | 64,021.0 | 59,507.0 | 50,519.0 | 58,328.0 | 59,441.0 | 55,331.0 | 50,312.0 | 51,172.0 | 48,275.0 | 29,135.0 | 29,587.0 | 28,825.0 | 27,531.0 | 24,332.0 | 22,835.0 | 19,667.0 | 14,446.0 | 16,677.0 | - |
| Total Equity | 79,779.0 | 68,394.0 | 63,691.0 | 50,519.0 | 58,328.0 | 59,441.0 | 55,331.0 | 50,312.0 | 51,172.0 | 48,275.0 | 29,135.0 | 29,587.0 | 28,825.0 | 27,531.0 | 24,332.0 | 22,835.0 | 19,667.0 | 14,446.0 | 16,677.0 | - |
| 3,319.0 |
| 2,806.0 |
| - |
| - |
| Net debt | - | - | - | 12,865.0 | 14,509.0 | 13,201.0 | 13,321.0 | 11,349.0 | 11,841.0 | 12,125.0 | 7,614.0 | 3,852.0 | 5,129.0 | 4,146.0 | 3,997.0 | 3,886.0 | 2,650.0 | 1,939.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 73,757.0 | 64,021.0 | 59,507.0 | 50,519.0 | 58,328.0 | 59,441.0 | 55,331.0 | 50,312.0 | 51,172.0 | 48,275.0 | 29,135.0 | 29,587.0 | 28,825.0 | 27,531.0 | 24,332.0 | 22,835.0 | 19,667.0 | 14,446.0 | 16,677.0 | - |
| Tangible Book Value | 47,309.0 | 38,065.0 | 33,046.0 | 28,850.0 | 37,660.0 | 38,230.0 | 33,972.0 | 28,898.0 | 29,118.0 | 26,180.0 | 23,452.0 | 23,966.0 | 23,527.0 | 22,658.0 | 19,626.0 | 18,171.0 | 15,853.0 | 10,824.0 | - | - |
| 7,122.0 |
| 1,734.0 |
| 1,659.0 |
| 1,620.0 |
| 1,843.0 |
| 1,684.0 |
| 1,747.0 |
| 1,707.0 |
| 1,557.0 |
| 1,512.0 |
| 1,537.0 |
| 1,478.0 |
| 1,270.0 |
| 1,271.0 |
| 1,247.0 |
| 1,053.0 |
| 1,000.0 |
| 1,988.0 |
| 728.0 |
| 1,088.0 |
| 1,297.0 |
| 1,063.0 |
| 985.0 |
| 870.0 |
| 1,011.0 |
| Restricted Cash | 203.0 | 198.0 | 213.0 | 182.0 | 278.0 | 261.0 | 153.0 | 168.0 | 143.0 | 172.0 | 192.0 | 90.0 | 94.0 | 115.0 | 136.0 | 117.0 | 180.0 | 152.0 | 176.0 | 155.0 | 157.0 | 89.0 | 166.0 | 152.0 | 146.0 | 109.0 | 111.0 | 98.0 | 122.0 | 93.0 | 104.0 | 101.0 | 125.0 | 123.0 | 105.0 | 122.0 | 97.0 | 103.0 | 162.0 | 80.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,835.0 | 3,808.0 | 3,078.0 | 3,016.0 | 3,479.0 | 3,171.0 | 2,874.0 | 3,561.0 | 2,991.0 | 2,651.0 | 2,780.0 | 3,002.0 | 3,548.0 | 3,631.0 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 2,285.0 | 2,288.0 | 2,012.0 | 2,128.0 | 7,122.0 | 1,734.0 | 1,659.0 | 1,620.0 | 1,843.0 | 1,684.0 | 1,747.0 | 1,707.0 | 1,557.0 | 1,512.0 | 1,537.0 | 4,313.0 | 5,078.0 | 4,349.0 | 4,263.0 | 4,532.0 | 4,171.0 | 4,862.0 | 4,289.0 | 4,079.0 | 3,948.0 | 3,843.0 | 3,987.0 | 4,418.0 | 4,642.0 |
| 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 | 20,370.0 | 20,207.0 | 20,237.0 | 20,184.0 | 19,716.0 | 19,579.0 | 19,990.0 | 19,833.0 | 19,696.0 | 19,686.0 | 19,554.0 | 16,322.0 | 16,175.0 | 16,228.0 | 16,107.0 | 15,045.0 | 15,244.0 | 15,213.0 | ||||||||||||||||||||||
| Intangible Assets | 6,217.0 | 6,241.0 | 6,318.0 | 6,391.0 | 6,363.0 | 6,377.0 | 6,594.0 | 6,619.0 | 6,709.0 | 6,775.0 | 6,844.0 | 5,320.0 | 5,364.0 | 5,441.0 | 5,383.0 | 5,272.0 | 5,399.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,001.0 | 1,025.0 | 1,044.0 | 1,044.0 | 1,052.0 | 824.0 | 748.0 | 743.0 | 762.0 | 784.0 | 549.0 | 543.0 | 571.0 | 607.0 | 458.0 | 433.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,315.0 | 1,312.0 | 1,413.0 | 1,621.0 | 1,798.0 | 1,603.0 | 1,567.0 | 1,690.0 | 1,761.0 | 1,741.0 | - | - | - | - | - | 564.0 | 333.0 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 275,456.0 | 272,327.0 | 270,210.0 | 261,563.0 | 251,752.0 | 246,548.0 | 250,557.0 | 238,551.0 | 234,867.0 | 230,682.0 | 222,748.0 | 205,448.0 | 201,415.0 | 199,017.0 | 198,111.0 | 195,651.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,500.0 | 1,499.0 | 1,499.0 | 1,499.0 | 0.0 | 800.0 | 1,571.0 | 1,553.0 | 2,265.0 | 1,460.0 | 700.0 | 699.0 | 0.0 | 475.0 | 1,475.0 | 1,474.0 | 1,474.0 | 999.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 15,970.0 | 15,728.0 | 15,727.0 | 13,477.0 | 14,508.0 | 14,379.0 | 14,560.0 | 13,178.0 | 13,248.0 | 13,035.0 | 13,736.0 | 13,782.0 | 14,375.0 | 14,402.0 | 14,044.0 | 14,311.0 | 14,585.0 | 15,169.0 | 14,823.0 | 14,954.0 | 14,879.0 | 14,948.0 | 14,830.0 | 13,656.0 | 13,510.0 | 13,559.0 | 13,285.0 | 13,371.0 | 12,071.0 | 12,087.0 | 12,149.0 | 12,184.0 | 12,786.0 | 11,556.0 | 11,559.0 | 11,667.0 | 12,300.0 | 12,610.0 | 12,621.0 | 12,631.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,759.0 | 1,741.0 | 1,733.0 | 1,691.0 | 1,608.0 | 1,584.0 | 1,652.0 | 1,572.0 | 1,543.0 | 1,555.0 | 759.0 | 533.0 | 541.0 | 377.0 | 2.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 195,544.0 | 192,548.0 | 192,399.0 | 187,116.0 | 180,997.0 | 178,154.0 | 180,437.0 | 173,976.0 | 170,436.0 | 166,991.0 | 165,244.0 | 152,573.0 | 148,428.0 | 148,498.0 | 150,472.0 | 143,984.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 224.0 | 231.0 | 231.0 | 231.0 | 231.0 | 235.0 | 235.0 | 235.0 | 241.0 | 241.0 | 241.0 | 241.0 | 10,346.0 | 10,346.0 | 10,346.0 | 10,666.0 | 10,666.0 | 10,985.0 | 10,985.0 | 11,064.0 | 11,064.0 | 11,064.0 | 11,064.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 | 11,121.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 68,821.0 | 69,950.0 | 66,722.0 | 63,921.0 | 60,953.0 | 61,561.0 | 58,986.0 | 56,662.0 | 56,953.0 | 54,810.0 | 51,510.0 | 49,467.0 | 50,197.0 | 48,305.0 | 47,022.0 | 48,363.0 | 47,148.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5,911.0) | (4,975.0) | (4,892.0) | (6,058.0) | (7,635.0) | (8,644.0) | (5,270.0) | (8,304.0) | (7,386.0) | (6,809.0) | (11,518.0) | (9,822.0) | (8,895.0) | (10,185.0) | (12,180.0) | |||||||||||||||||||||||||
| Treasury Stock | 2,302.0 | 4,699.0 | 3,682.0 | 2,462.0 | 1,799.0 | 3,524.0 | 2,837.0 | 2,481.0 | 4,461.0 | 4,400.0 | 3,747.0 | 3,174.0 | 5,341.0 | 5,113.0 | 4,978.0 | 6,794.0 | 5,700.0 | |||||||||||||||||||||||
| Minority Interest | 6,124.0 | 6,022.0 | 5,956.0 | 5,052.0 | 5,029.0 | 4,373.0 | 4,363.0 | 3,537.0 | 3,896.0 | 4,184.0 | 5,131.0 | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Total Stockholders Equity | 73,788.0 | 73,757.0 | 71,855.0 | 69,395.0 | 65,726.0 | 64,021.0 | 65,757.0 | 61,038.0 | 60,535.0 | 59,507.0 | 52,373.0 | 52,875.0 | 52,987.0 | 50,519.0 | 47,675.0 | 51,268.0 | ||||||||||||||||||||||||
| Total Equity | 79,912.0 | 79,779.0 | 77,811.0 | 74,447.0 | 70,755.0 | 68,394.0 | 70,120.0 | 64,575.0 | 64,431.0 | 63,691.0 | 57,504.0 | 52,875.0 | 52,987.0 | 50,519.0 | 47,675.0 | 51,268.0 | 55,716.0 | 59,714.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 17,470.0 | 17,227.0 | 17,226.0 | 14,976.0 | 14,508.0 | 15,179.0 | 16,131.0 | 14,731.0 | 15,513.0 | 14,495.0 | 14,436.0 | 14,481.0 | 14,375.0 | 14,877.0 | 15,519.0 | 15,785.0 | 16,059.0 | 16,168.0 | 14,823.0 | 14,954.0 | 14,879.0 | 14,948.0 | 16,130.0 | 14,956.0 | 14,810.0 | 14,858.0 | 13,295.0 | 13,380.0 | 12,580.0 | 12,596.0 | 12,649.0 | 12,784.0 | 14,455.0 | 12,569.0 | 12,579.0 | 12,589.0 | 12,600.0 | 13,110.0 | 13,121.0 | 13,131.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | 12,196.0 | 12,087.0 | 12,865.0 | 13,391.0 | 8,663.0 | 14,325.0 | 14,509.0 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 73,788.0 | 73,757.0 | 71,855.0 | 69,395.0 | 65,726.0 | 64,021.0 | 65,757.0 | 61,038.0 | 60,535.0 | 59,507.0 | 52,373.0 | 52,875.0 | 52,987.0 | 50,519.0 | 47,675.0 | 51,268.0 | 55,716.0 | 59,714.0 | ||||||||||||||||||||||
| Tangible Book Value | 47,201.0 | 47,309.0 | 45,300.0 | 42,820.0 | 39,647.0 | 38,065.0 | 39,173.0 | 34,586.0 | 34,130.0 | 33,046.0 | 25,975.0 | 31,233.0 | 31,448.0 | 28,850.0 | 26,185.0 | 30,951.0 | 35,073.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,387.0 |
| 15,506.0 |
| 15,412.0 |
| 15,400.0 |
| 15,254.0 |
| 15,184.0 |
| 14,971.0 |
| 15,296.0 |
| 15,230.0 |
| 15,300.0 |
| 15,328.0 |
| 15,271.0 |
| 15,332.0 |
| 15,476.0 |
| 15,686.0 |
| 15,541.0 |
| 15,707.0 |
| 15,434.0 |
| 15,387.0 |
| 15,332.0 |
| 15,481.0 |
| 15,525.0 |
| 5,455.0 |
| 5,578.0 |
| 5,694.0 |
| 5,749.0 |
| 5,811.0 |
| 5,849.0 |
| 5,909.0 |
| 5,902.0 |
| 6,063.0 |
| 6,148.0 |
| 6,266.0 |
| 6,091.0 |
| 6,143.0 |
| 6,139.0 |
| 6,283.0 |
| 6,437.0 |
| 6,513.0 |
| 6,558.0 |
| 6,579.0 |
| 6,674.0 |
| 6,763.0 |
| 6,991.0 |
| 7,398.0 |
| 437.0 |
| 445.0 |
| 434.0 |
| 429.0 |
| 448.0 |
| 473.0 |
| 470.0 |
| 483.0 |
| 509.0 |
| 551.0 |
| 577.0 |
| 601.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 197,990.0 |
| 200,054.0 |
| 199,054.0 |
| 197,174.0 |
| 191,977.0 |
| 190,774.0 |
| 187,786.0 |
| 181,474.0 |
| 173,127.0 |
| 176,943.0 |
| 175,148.0 |
| 174,516.0 |
| 171,347.0 |
| 167,771.0 |
| 167,684.0 |
| 167,534.0 |
| 168,781.0 |
| 167,022.0 |
| 167,578.0 |
| 162,988.0 |
| 160,967.0 |
| 159,786.0 |
| 161,810.0 |
| 160,203.0 |
| - |
| - |
| - |
| - |
| 1,300.0 |
| 1,300.0 |
| 1,300.0 |
| 1,299.0 |
| 10.0 |
| 9.0 |
| 509.0 |
| 509.0 |
| 500.0 |
| 600.0 |
| 1,669.0 |
| 1,013.0 |
| 1,020.0 |
| 922.0 |
| 300.0 |
| 500.0 |
| 500.0 |
| 500.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 389.0 |
| 217.0 |
| 581.0 |
| 482.0 |
| 892.0 |
| 815.0 |
| 696.0 |
| 474.0 |
| 804.0 |
| 766.0 |
| 697.0 |
| 541.0 |
| 304.0 |
| 363.0 |
| 326.0 |
| 468.0 |
| 699.0 |
| 1,139.0 |
| 1,122.0 |
| 967.0 |
| 988.0 |
| 1,418.0 |
| 1,409.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141,292.0 |
| 140,340.0 |
| 139,736.0 |
| 137,112.0 |
| 132,901.0 |
| 131,333.0 |
| 131,373.0 |
| 126,714.0 |
| 120,930.0 |
| 121,612.0 |
| 120,576.0 |
| 120,714.0 |
| 118,992.0 |
| 117,459.0 |
| 116,750.0 |
| 116,563.0 |
| 117,494.0 |
| 115,850.0 |
| 117,107.0 |
| 112,639.0 |
| 111,743.0 |
| 111,511.0 |
| 113,438.0 |
| 112,977.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,522.0 |
| 14,795.0 |
| 15,335.0 |
| 15,601.0 |
| 15,858.0 |
| 47,365.0 |
| 45,224.0 |
| 43,902.0 |
| 41,637.0 |
| 39,337.0 |
| 36,919.0 |
| 35,991.0 |
| 36,331.0 |
| 36,142.0 |
| 34,969.0 |
| 33,878.0 |
| 32,728.0 |
| 31,700.0 |
| 31,491.0 |
| 30,260.0 |
| 28,965.0 |
| 27,474.0 |
| 25,941.0 |
| 26,011.0 |
| 24,706.0 |
| 23,613.0 |
| 22,003.0 |
| 20,643.0 |
| (8,275.0) |
| (3,404.0) |
| 350.0 |
| 978.0 |
| 1,822.0 |
| 958.0 |
| 2,869.0 |
| 1,856.0 |
| 1,098.0 |
| (2,093.0) |
| 619.0 |
| 521.0 |
| 139.0 |
| (770.0) |
| (2,448.0) |
| (2,159.0) |
| (1,520.0) |
| (502.0) |
| 543.0 |
| 1,069.0 |
| 370.0 |
| 0.0 |
| (314.0) |
| 1,197.0 |
| 1,181.0 |
| 7,464.0 |
| 6,621.0 |
| 5,772.0 |
| 3,901.0 |
| 3,644.0 |
| 3,541.0 |
| 3,866.0 |
| 3,872.0 |
| 3,754.0 |
| 3,504.0 |
| 3,093.0 |
| 2,775.0 |
| 2,618.0 |
| 2,372.0 |
| 2,040.0 |
| 1,727.0 |
| 1,944.0 |
| 1,877.0 |
| 1,675.0 |
| 1,398.0 |
| 1,480.0 |
| 1,550.0 |
| 1,577.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55,716.0 |
| 59,714.0 |
| 59,318.0 |
| 60,062.0 |
| 59,076.0 |
| 59,441.0 |
| 56,413.0 |
| 54,760.0 |
| 52,197.0 |
| 55,331.0 |
| 54,572.0 |
| 53,802.0 |
| 52,355.0 |
| 50,312.0 |
| 50,934.0 |
| 50,971.0 |
| 51,287.0 |
| 51,172.0 |
| 50,471.0 |
| 50,349.0 |
| 49,224.0 |
| 48,275.0 |
| 48,372.0 |
| 47,226.0 |
| 59,318.0 |
| 60,062.0 |
| 59,076.0 |
| 59,441.0 |
| 56,413.0 |
| 54,760.0 |
| 52,197.0 |
| 55,331.0 |
| 54,572.0 |
| 53,802.0 |
| 52,355.0 |
| 50,312.0 |
| 50,934.0 |
| 50,971.0 |
| 51,287.0 |
| 51,172.0 |
| 50,471.0 |
| 50,349.0 |
| 49,224.0 |
| 48,275.0 |
| 48,372.0 |
| 47,226.0 |
| 13,203.0 |
| 13,111.0 |
| 13,195.0 |
| 13,201.0 |
| 14,423.0 |
| 13,399.0 |
| 13,298.0 |
| 13,321.0 |
| 8,982.0 |
| 8,302.0 |
| 8,231.0 |
| 8,333.0 |
| 8,117.0 |
| 8,613.0 |
| 9,593.0 |
| 8,280.0 |
| 8,500.0 |
| 8,641.0 |
| 8,757.0 |
| 9,123.0 |
| 8,703.0 |
| 8,489.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59,318.0 |
| 60,062.0 |
| 59,076.0 |
| 59,441.0 |
| 56,413.0 |
| 54,760.0 |
| 52,197.0 |
| 55,331.0 |
| 54,572.0 |
| 53,802.0 |
| 52,355.0 |
| 50,312.0 |
| 50,934.0 |
| 50,971.0 |
| 51,287.0 |
| 51,172.0 |
| 50,471.0 |
| 50,349.0 |
| 49,224.0 |
| 48,275.0 |
| 48,372.0 |
| 47,226.0 |
| 39,046.0 |
| 38,353.0 |
| 38,862.0 |
| 37,915.0 |
| 38,230.0 |
| 35,310.0 |
| 33,667.0 |
| 31,324.0 |
| 33,972.0 |
| 33,194.0 |
| 32,236.0 |
| 30,936.0 |
| 28,898.0 |
| 29,463.0 |
| 29,212.0 |
| 29,164.0 |
| 29,118.0 |
| 28,206.0 |
| 28,336.0 |
| 27,163.0 |
| 26,180.0 |
| 25,900.0 |
| 24,303.0 |