| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 6,848.0 | 12,369.0 | 5,595.0 | 10,928.0 | 11,281.0 | 8,513.0 | 28,442.0 | 37,012.0 | 64,683.0 | 45,326.0 |
| Restricted Cash | 1,234.0 | 1,165.0 | 978.0 | 707.0 | 1,695.0 | 17,379.0 | 991.0 | 596.0 | 2,963.0 | 9,851.0 | 14,533.0 | 8,535.0 | 12,265.0 | 14,592.0 | 28,063.0 | 8,111.0 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 6,848.0 | 12,369.0 | 5,595.0 | 10,928.0 | 11,281.0 | 8,513.0 | 28,442.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 169,296.0 | 167,333.0 | 3,202,370.0 | 3,138,120.0 | 2,980,185.0 | 2,587,591.0 | 2,068,651.0 | 1,993,870.0 | 1,961,561.0 | - | - | - | - | - | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 207,014.0 | 182,008.0 | 3,202,370.0 | 3,138,120.0 | 2,980,185.0 | 2,587,591.0 | 2,068,651.0 | 1,993,870.0 | 1,961,561.0 | - | - | - | - | - | - | - | ||
| (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 |
|---|
| - |
| - |
| 37,012.0 |
| 64,683.0 |
| 45,326.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 959.0 | 798.0 | 630.0 | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 5,040.0 | 5,018.0 | 4,076.0 | 5,777.0 | 6,214.0 | 6,557.0 | 5,918.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,497,598.0 | 3,386,692.0 | 3,280,976.0 | 3,208,333.0 | 3,025,586.0 | 2,627,415.0 | 2,193,780.0 | 2,063,060.0 | 2,049,776.0 | 2,023,376.0 | 1,985,892.0 | 1,945,539.0 | 1,966,061.0 | 1,989,856.0 | 2,147,216.0 | 2,261,780.0 | - | - |
| - |
| - |
| Short Term Debt | 37,718.0 | 14,675.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,427,214.0 | 3,327,117.0 | 3,233,254.0 | 3,171,315.0 | 2,997,553.0 | 2,611,002.0 | 2,184,658.0 | 2,058,583.0 | 2,050,088.0 | 2,018,301.0 | 1,982,952.0 | 1,942,888.0 | 1,953,226.0 | 1,981,029.0 | 2,147,362.0 | 2,262,181.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 3.0 | 7.0 | - | - |
| Retained Earnings | (12,539.0) | (23,270.0) | (35,128.0) | (45,666.0) | (54,993.0) | (67,102.0) | (74,188.0) | (78,260.0) | (83,261.0) | (77,941.0) | (80,773.0) | (81,639.0) | (69,719.0) | (70,796.0) | (74,525.0) | (62,733.0) | - | - |
| Accumulated Other Comprehensive Income | 51.0 | (27.0) | (22.0) | (188.0) | 154.0 | 643.0 | 438.0 | (135.0) | 389.0 | 456.0 | 1,153.0 | 1,730.0 | (6.0) | (2,938.0) | (7,995.0) | (12,031.0) | - | - |
| Treasury Stock | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,909.0 | 3,953.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 70,384.0 | 59,575.0 | 47,722.0 | 37,018.0 | 28,033.0 | 16,413.0 | 9,122.0 | 4,477.0 | (312.0) | 5,075.0 | 2,940.0 | 2,651.0 | 12,835.0 | 8,827.0 | (146.0) | (401.0) | (7,331.0) | (30,634.0) |
| Total Equity | 70,384.0 | 59,575.0 | 47,722.0 | 37,018.0 | 28,033.0 | 16,413.0 | 9,122.0 | 4,477.0 | (312.0) | 5,075.0 | 2,940.0 | 2,651.0 | 12,835.0 | 8,827.0 | (146.0) | (401.0) | (7,331.0) | (30,634.0) |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | 1,954,713.0 | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 70,384.0 | 59,575.0 | 47,722.0 | 37,018.0 | 28,033.0 | 16,413.0 | 9,122.0 | 4,477.0 | (312.0) | 5,075.0 | 2,940.0 | 2,651.0 | 12,835.0 | 8,827.0 | (146.0) | (401.0) | (7,331.0) | (30,634.0) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,617.0 | 9,811.0 | 8,183.0 | 6,666.0 | 10,679.0 | 12,369.0 | 3,940.0 | 8,140.0 | 6,158.0 |
| Restricted Cash | 1,234.0 | 992.0 | 1,137.0 | 1,056.0 | 1,165.0 | 1,219.0 | 1,206.0 | 1,584.0 | 978.0 | 655.0 | 793.0 | 834.0 | 707.0 | 773.0 | 855.0 | 957.0 | 1,695.0 | |||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 169,296.0 | - | - | - | - | 3,251,450.0 | 3,219,184.0 | 3,202,855.0 | - | 3,196,168.0 | 3,177,756.0 | 3,158,833.0 | - | - | - | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 207,014.0 | - | - | - | - | 3,251,450.0 | 3,219,184.0 | 3,202,855.0 | - | 3,196,168.0 | 3,177,756.0 | 3,158,833.0 | - | - | - | - | ||||||||||||||||||||||||
| 875.0 |
| 3,954.0 |
| 61,962.0 |
| 17,379.0 |
| 1,790.0 |
| 908.0 |
| 17,920.0 |
| 991.0 |
| 3,560.0 |
| 655.0 |
| 735.0 |
| 596.0 |
| 694.0 |
| 536.0 |
| 3,398.0 |
| 2,963.0 |
| 7,684.0 |
| 4,464.0 |
| 1,837.0 |
| 9,851.0 |
| 19,131.0 |
| 17,399.0 |
| 16,671.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,617.0 |
| 9,811.0 |
| 8,183.0 |
| 6,666.0 |
| 10,679.0 |
| 12,369.0 |
| 3,940.0 |
| 8,140.0 |
| 6,158.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 924.0 | 883.0 | 837.0 | 798.0 | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 5,040.0 | 4,727.0 | 5,005.0 | 4,992.0 | 5,018.0 | 4,730.0 | 4,795.0 | 4,227.0 | 4,076.0 | 4,875.0 | 5,237.0 | 5,329.0 | 5,777.0 | 5,561.0 | 5,552.0 | 5,865.0 | 6,214.0 | 6,099.0 | 6,494.0 | 6,826.0 | 6,557.0 | 5,886.0 | 5,698.0 | 4,629.0 | 5,918.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,497,598.0 | 3,468,187.0 | 3,436,280.0 | 3,409,116.0 | 3,386,692.0 | 3,342,583.0 | 3,307,252.0 | 3,287,373.0 | 3,280,976.0 | 3,271,641.0 | 3,250,956.0 | 3,224,980.0 | 3,208,333.0 | 3,190,656.0 | 3,145,581.0 | 3,108,854.0 | 3,025,586.0 | 2,937,984.0 | 2,842,142.0 | 2,741,874.0 | 2,627,415.0 | 2,454,071.0 | 2,335,655.0 | 2,241,984.0 | 2,193,780.0 | 2,170,246.0 | 2,124,500.0 | 2,092,907.0 | 2,063,060.0 | 2,063,457.0 | 2,041,732.0 | 2,022,483.0 | 2,049,776.0 | 2,030,656.0 | 2,022,757.0 | 2,032,308.0 | 2,023,376.0 | 2,015,262.0 | 1,986,437.0 | 1,969,100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 37,718.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,427,214.0 | 3,400,587.0 | 3,371,469.0 | 3,346,713.0 | 3,327,117.0 | 3,286,193.0 | 3,254,029.0 | 3,236,910.0 | 3,233,254.0 | 3,226,980.0 | 3,208,999.0 | 3,185,913.0 | 3,171,315.0 | 3,155,426.0 | 3,111,483.0 | 3,077,143.0 | 2,997,553.0 | 2,912,673.0 | 2,819,740.0 | 2,723,083.0 | 2,611,002.0 | 2,440,180.0 | 2,324,213.0 | 2,232,480.0 | 2,184,658.0 | 2,163,572.0 | 2,119,674.0 | 2,088,242.0 | 2,058,583.0 | 2,057,898.0 | 2,037,147.0 | 2,020,333.0 | 2,050,088.0 | 2,025,406.0 | 2,020,171.0 | 2,029,474.0 | 2,018,301.0 | 2,011,752.0 | 1,984,304.0 | 1,968,100.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | (12,539.0) | (15,316.0) | (18,089.0) | (20,476.0) | (23,270.0) | (26,492.0) | (29,597.0) | (32,362.0) | (35,128.0) | (38,042.0) | (40,727.0) | (43,671.0) | (45,666.0) | (47,429.0) | (48,742.0) | (51,195.0) | (54,993.0) | (57,737.0) | (60,656.0) | (64,335.0) | (67,102.0) | (70,015.0) | (72,478.0) | (74,255.0) | (74,188.0) | (76,780.0) | (78,489.0) | (78,330.0) | (78,260.0) | (76,800.0) | (77,922.0) | (80,424.0) | (83,261.0) | (78,092.0) | (80,777.0) | (80,207.0) | (77,941.0) | (80,478.0) | (81,874.0) | (82,867.0) |
| Accumulated Other Comprehensive Income | 51.0 | 44.0 | 28.0 | 7.0 | (27.0) | 10.0 | (52.0) | (47.0) | (22.0) | (169.0) | (188.0) | (134.0) | (188.0) | (213.0) | (32.0) | 34.0 | 154.0 | 176.0 | 186.0 | 254.0 | 643.0 | 1,034.0 | 1,048.0 | 887.0 | 438.0 | 582.0 | 443.0 | 123.0 | (135.0) | (513.0) | (366.0) | (298.0) | 389.0 | 780.0 | 801.0 | 479.0 | 456.0 | 1,428.0 | 1,447.0 | 1,307.0 |
| Treasury Stock | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,884.0 | 3,885.0 | 3,885.0 | 3,883.0 | 3,883.0 | 3,883.0 | 3,885.0 | 3,885.0 | 3,885.0 | 3,885.0 |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 70,384.0 | 67,600.0 | 64,811.0 | 62,403.0 | 59,575.0 | 56,390.0 | 53,223.0 | 50,463.0 | 47,722.0 | 44,661.0 | 41,957.0 | 39,067.0 | 37,018.0 | 35,230.0 | 34,098.0 | 31,711.0 | 28,033.0 | 25,311.0 | 22,402.0 | 18,791.0 | 16,413.0 | 13,891.0 | 11,442.0 | 9,504.0 | 9,122.0 | 6,674.0 | 4,826.0 | 4,665.0 | 4,477.0 | 5,559.0 | 4,585.0 | 2,150.0 | (312.0) | 5,250.0 | 2,586.0 | 2,834.0 | 5,075.0 | 3,510.0 | 2,133.0 | 1,000.0 |
| Total Equity | 70,384.0 | 67,600.0 | 64,811.0 | 62,403.0 | 59,575.0 | 56,390.0 | 53,223.0 | 50,463.0 | 47,722.0 | 44,661.0 | 41,957.0 | 39,067.0 | 37,018.0 | 35,230.0 | 34,098.0 | 31,711.0 | 28,033.0 | 25,311.0 | 22,402.0 | 18,791.0 | 16,413.0 | 13,891.0 | 11,442.0 | 9,504.0 | 9,122.0 | 6,674.0 | 4,826.0 | 4,665.0 | 4,477.0 | 5,559.0 | 4,585.0 | 2,150.0 | (312.0) | 5,250.0 | 2,586.0 | 2,834.0 | 5,075.0 | 3,510.0 | 2,133.0 | 1,000.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 70,384.0 | 67,600.0 | 64,811.0 | 62,403.0 | 59,575.0 | 56,390.0 | 53,223.0 | 50,463.0 | 47,722.0 | 44,661.0 | 41,957.0 | 39,067.0 | 37,018.0 | 35,230.0 | 34,098.0 | 31,711.0 | 28,033.0 | 25,311.0 | 22,402.0 | 18,791.0 | 16,413.0 | 13,891.0 | 11,442.0 | 9,504.0 | 9,122.0 | 6,674.0 | 4,826.0 | 4,665.0 | 4,477.0 | 5,559.0 | 4,585.0 | 2,150.0 | (312.0) | 5,250.0 | 2,586.0 | 2,834.0 | 5,075.0 | 3,510.0 | 2,133.0 | 1,000.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |