| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Restricted Cash | 4,659.0 | 441.0 | 458.0 | 400.0 | 308.0 | 262.0 | 342.0 | 303.0 | 312.0 | 2,517.0 | 1,017.0 | 234.0 | 874.0 | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 12,203.0 | 10,113.0 | 9,556.0 | 9,355.0 | 8,744.0 | 8,993.0 | 9,188.0 | 8,727.0 | 8,264.0 | 7,487.0 | 6,999.0 | 6,882.0 | 7,183.0 | 6,493.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | 31,377.0 | 24,439.0 | 28,762.0 | 32,262.0 | 40,272.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 6.0 | 6.0 | 6.0 | 6.0 | 5.0 | 5.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,087.0 | 562.0 | 538.0 | 883.0 | 820.0 | 668.0 | 7,314.0 | 9,402.0 | 576.0 | 992.0 | 981.0 | 48,457.0 | 40,654.0 | 49,910.0 | 39,561.0 | 41,796.0 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 5,227.0 |
| 5,004.0 |
| 4,817.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 6,601.0 | 5,602.0 | 5,181.0 | 5,004.0 | 4,534.0 | 4,706.0 | 4,810.0 | 4,536.0 | 4,231.0 | 3,812.0 | 3,415.0 | 3,197.0 | 3,344.0 | 2,906.0 | 2,479.0 | 2,255.0 | (2,081.0) | - | - | - |
| Property,Plant & Equipment Net | 5,602.0 | 4,511.0 | 4,375.0 | 4,351.0 | 4,210.0 | 4,287.0 | 4,378.0 | 4,191.0 | 4,033.0 | 3,675.0 | 3,584.0 | 3,685.0 | 3,839.0 | 3,587.0 | 2,748.0 | 2,749.0 | 2,736.0 | 2,313.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 28,509.0 | 15,059.0 | 15,065.0 | 14,777.0 | 14,782.0 | 14,653.0 | 14,653.0 | 14,544.0 | 14,533.0 | 14,519.0 | 14,480.0 | 13,978.0 | 13,978.0 | 13,904.0 | 13,592.0 | 13,591.0 | 13,596.0 | 11,964.0 | - | - |
| Intangible Assets | 16,578.0 | 233.0 | 310.0 | 159.0 | 111.0 | 90.0 | 174.0 | 254.0 | 421.0 | 665.0 | 1,041.0 | 1,316.0 | 1,849.0 | 2,571.0 | 610.0 | 733.0 | 906.0 | - | - | - |
| Operating Lease Right Of Use Assets | 977.0 | 974.0 | 1,009.0 | 1,128.0 | 1,137.0 | 1,316.0 | 1,433.0 | 1,600.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 669,009.0 | 490,144.0 | 478,464.0 | 455,249.0 | 432,381.0 | 421,602.0 | 390,365.0 | 372,538.0 | 365,693.0 | 357,033.0 | 334,048.0 | 308,167.0 | 296,933.0 | 312,918.0 | 206,019.0 | 197,503.0 | 169,646.0 | 165,913.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 1,087.0 | 562.0 | 538.0 | 883.0 | 820.0 | 668.0 | 7,314.0 | 9,402.0 | 576.0 | 992.0 | 981.0 | 17,080.0 | 16,215.0 | 21,148.0 | 7,299.0 | 1,524.0 | 5,576.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 15,438.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 555,393.0 | 429,360.0 | 420,375.0 | 402,667.0 | 371,352.0 | 361,398.0 | 332,354.0 | 320,870.0 | 316,963.0 | 309,519.0 | 286,764.0 | 263,114.0 | 255,301.0 | 272,419.0 | 176,353.0 | 170,962.0 | 143,056.0 | 139,301.0 | - | - |
| 5.0 |
| 4.4 |
| - |
| - |
| Additional Paid In Capital | 64,031.0 | 36,428.0 | 35,541.0 | 34,725.0 | 34,112.0 | 33,480.0 | 32,980.0 | 32,040.0 | 31,656.0 | 31,157.0 | 29,655.0 | 27,869.0 | 26,526.0 | - | - | - | - | - | - | - |
| Retained Earnings | 65,192.0 | 64,505.0 | 60,945.0 | 57,184.0 | 51,006.0 | 40,088.0 | 40,340.0 | 35,875.0 | 30,700.0 | 29,766.0 | 27,045.0 | 23,973.0 | 20,292.0 | 16,853.0 | 13,462.0 | 10,406.0 | 10,727.0 | 10,621.2 | - | - |
| Accumulated Other Comprehensive Income | (5,468.0) | (9,286.0) | (8,268.0) | (9,916.0) | 374.0 | 3,494.0 | 1,156.0 | (1,263.0) | (926.0) | (949.0) | (616.0) | (430.0) | (872.0) | 739.0 | 169.0 | 248.0 | 83.0 | (1,222.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 8,806.0 | 6,365.0 | 4,320.0 | 3,287.0 | 3,244.0 | 3,202.0 | 3,180.0 | 3,165.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 113,616.0 | 60,784.0 | 58,089.0 | 52,582.0 | 61,029.0 | 60,204.0 | 58,011.0 | 51,668.0 | 48,730.0 | 47,514.0 | 47,284.0 | 45,053.0 | 41,632.0 | 40,425.0 | 29,617.0 | 26,541.0 | 26,590.0 | 26,611.0 | 24,294.0 | 25,235.2 |
| Total Equity | 113,616.0 | 60,784.0 | 58,089.0 | 52,582.0 | 61,029.0 | 60,204.0 | 58,011.0 | 51,668.0 | 48,730.0 | 47,514.0 | 47,284.0 | 45,053.0 | 41,632.0 | 40,425.0 | 29,617.0 | 26,541.0 | 26,590.0 | 26,611.0 | 24,294.0 | 25,235.2 |
| 21,014.0 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 113,616.0 | 60,784.0 | 58,089.0 | 52,582.0 | 61,029.0 | 60,204.0 | 58,011.0 | 51,668.0 | 48,730.0 | 47,514.0 | 47,284.0 | 45,053.0 | 41,632.0 | 40,425.0 | 29,617.0 | 26,541.0 | 26,590.0 | 26,611.0 | 24,294.0 | 25,235.2 |
| Tangible Book Value | 68,529.0 | 45,492.0 | 42,714.0 | 37,646.0 | 46,136.0 | 45,461.0 | 43,184.0 | 36,870.0 | 33,776.0 | 32,330.0 | 31,763.0 | 29,759.0 | 25,805.0 | 23,950.0 | 15,415.0 | 12,217.0 | 12,088.0 | 14,647.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 2,762.0 | 4,659.0 | 3,248.0 | 2,469.0 | 392.0 | 441.0 | 421.0 | 2,415.0 | 474.0 | 458.0 | 435.0 | 452.0 | 460.0 | 400.0 | 399.0 | 697.0 | 281.0 | 308.0 | 234.0 | 242.0 | 1,779.0 | 262.0 | 895.0 | 740.0 | 364.0 | 342.0 | 417.0 | 710.0 | 1,969.0 | 303.0 | 746.0 | 1,023.0 | 309.0 | 312.0 | 304.0 | 300.0 | 486.0 | 2,517.0 | 287.0 | 265.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 5,730.0 | 5,602.0 | 5,576.0 | 5,687.0 | 4,579.0 | 4,511.0 | 4,440.0 | 4,396.0 | 4,366.0 | 4,375.0 | 4,378.0 | 4,359.0 | 4,365.0 | 4,351.0 | 4,265.0 | 4,238.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 28,502.0 | 28,509.0 | 28,863.0 | 28,335.0 | 15,070.0 | 15,059.0 | 15,083.0 | 15,062.0 | 15,062.0 | 15,065.0 | 15,048.0 | 15,060.0 | 14,779.0 | 14,777.0 | 14,771.0 | 14,778.0 | 14,784.0 | 14,782.0 | ||||||||||||||||||||||
| Intangible Assets | 16,087.0 | 16,578.0 | 17,042.0 | 18,157.0 | 216.0 | 233.0 | 253.0 | 271.0 | 290.0 | 310.0 | 332.0 | 356.0 | 367.0 | 159.0 | 183.0 | 83.0 | 97.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 682,905.0 | 669,009.0 | 661,877.0 | 658,968.0 | 493,604.0 | 490,144.0 | 486,433.0 | 480,018.0 | 481,720.0 | 478,464.0 | 471,435.0 | 467,800.0 | 471,660.0 | 455,249.0 | 444,232.0 | 440,288.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,626.0 | 1,087.0 | 616.0 | 742.0 | 573.0 | 562.0 | 520.0 | 715.0 | 568.0 | 538.0 | 522.0 | 649.0 | 542.0 | 883.0 | 528.0 | 440.0 | 4,594.0 | 820.0 | ||||||||||||||||||||||
| 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 | 570,644.0 | 555,393.0 | 548,064.0 | 548,012.0 | 430,062.0 | 429,360.0 | 423,508.0 | 422,037.0 | 423,919.0 | 420,375.0 | 417,767.0 | 413,241.0 | 417,007.0 | 402,667.0 | 393,371.0 | 386,878.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 |
| Additional Paid In Capital | 64,284.0 | 64,031.0 | 63,725.0 | 63,465.0 | 36,693.0 | 36,428.0 | 36,216.0 | 36,012.0 | 35,808.0 | 35,541.0 | 35,334.0 | 35,163.0 | 34,952.0 | 34,725.0 | 34,579.0 | 34,425.0 | ||||||||||||||||||||||||
| Retained Earnings | 66,788.0 | 65,192.0 | 63,624.0 | 60,892.0 | 65,616.0 | 64,505.0 | 63,698.0 | 62,211.0 | 61,905.0 | 60,945.0 | 60,529.0 | 59,028.0 | 57,898.0 | 57,184.0 | 56,240.0 | 54,836.0 | 53,099.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5,879.0) | (5,468.0) | (5,917.0) | (6,819.0) | (7,529.0) | (9,286.0) | (6,287.0) | (9,701.0) | (9,534.0) | (8,268.0) | (12,224.0) | (9,818.0) | (8,540.0) | (9,916.0) | (10,704.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 112,261.0 | 113,616.0 | 113,813.0 | 110,956.0 | 63,542.0 | 60,784.0 | 62,925.0 | 57,981.0 | 57,801.0 | 58,089.0 | 53,668.0 | 54,559.0 | 54,653.0 | 52,582.0 | 50,861.0 | 53,410.0 | ||||||||||||||||||||||||
| Total Equity | 112,261.0 | 113,616.0 | 113,813.0 | 110,956.0 | 63,542.0 | 60,784.0 | 62,925.0 | 57,981.0 | 57,801.0 | 58,089.0 | 53,668.0 | 54,559.0 | 54,653.0 | 52,582.0 | 50,861.0 | 53,410.0 | 56,345.0 | 61,029.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,626.0 | 1,087.0 | 616.0 | 742.0 | 573.0 | 562.0 | 520.0 | 715.0 | 568.0 | 538.0 | 522.0 | 649.0 | 542.0 | 883.0 | 528.0 | 440.0 | 4,594.0 | 820.0 | 825.0 | 845.0 | 842.0 | 668.0 | 702.0 | 573.0 | 6,399.0 | 7,314.0 | 464.0 | 359.0 | 335.0 | 9,402.0 | 1,634.0 | 553.0 | 656.0 | 576.0 | 767.0 | 958.0 | 1,046.0 | 992.0 | 1,079.0 | 999.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 112,261.0 | 113,616.0 | 113,813.0 | 110,956.0 | 63,542.0 | 60,784.0 | 62,925.0 | 57,981.0 | 57,801.0 | 58,089.0 | 53,668.0 | 54,559.0 | 54,653.0 | 52,582.0 | 50,861.0 | 53,410.0 | 56,345.0 | 61,029.0 | ||||||||||||||||||||||
| Tangible Book Value | 67,672.0 | 68,529.0 | 67,908.0 | 64,464.0 | 48,256.0 | 45,492.0 | 47,589.0 | 42,648.0 | 42,449.0 | 42,714.0 | 38,288.0 | 39,143.0 | 39,507.0 | 37,646.0 | 35,907.0 | 38,549.0 | 41,464.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,238.0 |
| 4,210.0 |
| 4,204.0 |
| 4,227.0 |
| 4,277.0 |
| 4,287.0 |
| 4,333.0 |
| 4,324.0 |
| 4,336.0 |
| 4,378.0 |
| 4,311.0 |
| 4,243.0 |
| 4,205.0 |
| 4,191.0 |
| 4,149.0 |
| 4,095.0 |
| 4,055.0 |
| 4,033.0 |
| 3,955.0 |
| 3,825.0 |
| 3,727.0 |
| 3,675.0 |
| 3,561.0 |
| 3,556.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,652.0 |
| 14,654.0 |
| 14,654.0 |
| 14,653.0 |
| 14,648.0 |
| 14,645.0 |
| 14,645.0 |
| 14,653.0 |
| 14,624.0 |
| 14,545.0 |
| 14,546.0 |
| 14,544.0 |
| 14,513.0 |
| 14,531.0 |
| 14,536.0 |
| 14,533.0 |
| 14,532.0 |
| 14,524.0 |
| 14,521.0 |
| 14,519.0 |
| 14,493.0 |
| 14,495.0 |
| 111.0 |
| 88.0 |
| 80.0 |
| 84.0 |
| 90.0 |
| 99.0 |
| 140.0 |
| 156.0 |
| 174.0 |
| 181.0 |
| 194.0 |
| 223.0 |
| 254.0 |
| 289.0 |
| 334.0 |
| 378.0 |
| 421.0 |
| 481.0 |
| 542.0 |
| 603.0 |
| 665.0 |
| 761.0 |
| 848.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,448.0 |
| 1,490.0 |
| 1,547.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 434,195.0 |
| 432,381.0 |
| 425,377.0 |
| 423,420.0 |
| 425,175.0 |
| 421,602.0 |
| 421,883.0 |
| 421,296.0 |
| 396,878.0 |
| 390,365.0 |
| 378,810.0 |
| 373,619.0 |
| 373,191.0 |
| 372,538.0 |
| 362,909.0 |
| 363,989.0 |
| 362,857.0 |
| 365,693.0 |
| 361,402.0 |
| 350,593.0 |
| 348,549.0 |
| 357,033.0 |
| 345,061.0 |
| 339,117.0 |
| 825.0 |
| 845.0 |
| 842.0 |
| 668.0 |
| 702.0 |
| 573.0 |
| 6,399.0 |
| 7,314.0 |
| 464.0 |
| 359.0 |
| 335.0 |
| 9,402.0 |
| 1,634.0 |
| 553.0 |
| 656.0 |
| 576.0 |
| 767.0 |
| 958.0 |
| 1,046.0 |
| 992.0 |
| 1,079.0 |
| 999.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 377,850.0 |
| 371,352.0 |
| 361,833.0 |
| 358,796.0 |
| 363,987.0 |
| 361,398.0 |
| 363,459.0 |
| 365,251.0 |
| 340,048.0 |
| 332,354.0 |
| 320,575.0 |
| 317,852.0 |
| 319,710.0 |
| 320,870.0 |
| 312,271.0 |
| 314,063.0 |
| 313,654.0 |
| 316,963.0 |
| 311,248.0 |
| 301,456.0 |
| 300,509.0 |
| 309,519.0 |
| 296,848.0 |
| 291,009.0 |
| 34,286.0 |
| 34,112.0 |
| 35,051.0 |
| 35,472.0 |
| 33,671.0 |
| 33,480.0 |
| 33,793.0 |
| 33,556.0 |
| 33,450.0 |
| 32,980.0 |
| 33,826.0 |
| 32,262.0 |
| 32,160.0 |
| 32,040.0 |
| 31,978.0 |
| 31,868.0 |
| 31,779.0 |
| 31,656.0 |
| 31,526.0 |
| 31,413.0 |
| 31,326.0 |
| 31,157.0 |
| 30,439.0 |
| 29,786.0 |
| 51,006.0 |
| 48,944.0 |
| 46,461.0 |
| 43,167.0 |
| 40,088.0 |
| 37,653.0 |
| 35,361.0 |
| 36,552.0 |
| 40,340.0 |
| 39,476.0 |
| 38,386.0 |
| 37,030.0 |
| 35,875.0 |
| 34,883.0 |
| 33,626.0 |
| 31,996.0 |
| 30,700.0 |
| 31,946.0 |
| 31,086.0 |
| 30,326.0 |
| 29,766.0 |
| 29,245.0 |
| 28,479.0 |
| (6,916.0) |
| (4,093.0) |
| 374.0 |
| 1,360.0 |
| 1,792.0 |
| 1,783.0 |
| 3,494.0 |
| 3,833.0 |
| 3,981.0 |
| 3,679.0 |
| 1,156.0 |
| 453.0 |
| 170.0 |
| (660.0) |
| (1,263.0) |
| (1,877.0) |
| (1,793.0) |
| (1,599.0) |
| (926.0) |
| (622.0) |
| (683.0) |
| (934.0) |
| (949.0) |
| 121.0 |
| 241.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,405.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56,345.0 |
| 61,029.0 |
| 63,544.0 |
| 64,624.0 |
| 61,188.0 |
| 60,204.0 |
| 58,424.0 |
| 56,045.0 |
| 56,830.0 |
| 58,011.0 |
| 58,235.0 |
| 55,767.0 |
| 53,481.0 |
| 51,668.0 |
| 50,638.0 |
| 49,926.0 |
| 49,203.0 |
| 48,730.0 |
| 50,154.0 |
| 49,137.0 |
| 48,040.0 |
| 47,514.0 |
| 48,213.0 |
| 48,108.0 |
| 63,544.0 |
| 64,624.0 |
| 61,188.0 |
| 60,204.0 |
| 58,424.0 |
| 56,045.0 |
| 56,830.0 |
| 58,011.0 |
| 58,235.0 |
| 55,767.0 |
| 53,481.0 |
| 51,668.0 |
| 50,638.0 |
| 49,926.0 |
| 49,203.0 |
| 48,730.0 |
| 50,154.0 |
| 49,137.0 |
| 48,040.0 |
| 47,514.0 |
| 48,213.0 |
| 48,108.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63,544.0 |
| 64,624.0 |
| 61,188.0 |
| 60,204.0 |
| 58,424.0 |
| 56,045.0 |
| 56,830.0 |
| 58,011.0 |
| 58,235.0 |
| 55,767.0 |
| 53,481.0 |
| 51,668.0 |
| 50,638.0 |
| 49,926.0 |
| 49,203.0 |
| 48,730.0 |
| 50,154.0 |
| 49,137.0 |
| 48,040.0 |
| 47,514.0 |
| 48,213.0 |
| 48,108.0 |
| 46,136.0 |
| 48,804.0 |
| 49,890.0 |
| 46,450.0 |
| 45,461.0 |
| 43,677.0 |
| 41,260.0 |
| 42,029.0 |
| 43,184.0 |
| 43,430.0 |
| 41,028.0 |
| 38,712.0 |
| 36,870.0 |
| 35,836.0 |
| 35,061.0 |
| 34,289.0 |
| 33,776.0 |
| 35,141.0 |
| 34,071.0 |
| 32,916.0 |
| 32,330.0 |
| 32,959.0 |
| 32,765.0 |