| (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 | 179,530.0 | 164,259.0 | 169,577.0 | 152,967.0 | 167,408.0 | 182,092.0 | 154,689.0 | 206,326.0 | 209,385.0 | 241,577.0 | 239,879.0 | 270,931.0 | 229,327.0 | 241,825.0 | ||||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 164,259.0 | 182,092.0 | 241,577.0 | 241,825.0 | 261,036.0 | 155,842.0 | 133,546.0 | 130,547.0 | 110,051.0 | 121,711.0 | 93,439.0 | 75,025.0 | 78,867.0 | 72,669.0 | 56,008.0 | 39,788.0 | - | ||
| Restricted Cash | 14,800.0 | 14,840.0 | 17,080.0 | 16,940.0 | 24,870.0 | 24,520.0 | 22,780.0 | 23,140.0 | 18,440.0 | 14,650.0 | 18,330.0 | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 164,259.0 | 182,092.0 | 241,577.0 | 241,825.0 | 261,036.0 | 155,842.0 | 133,546.0 | 130,547.0 | 110,051.0 | 121,711.0 | 93,439.0 | 75,025.0 | 78,867.0 | 72,669.0 | 56,008.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 236,027.0 | 227,579.0 | 197,491.0 | 185,942.0 | 174,551.0 | 168,489.0 | 176,270.0 | 181,724.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 8.0 | 8.0 | 8.0 | 8.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | 69,709.0 | 75,945.0 | 60,961.0 | - | - | - | 236,027.0 | 227,579.0 | 197,491.0 | 242,962.0 | 234,650.0 | 168,489.0 | 176,270.0 | 259,947.0 | 260,618.0 | |||
| 284,251.0 |
| 288,606.0 |
| 274,164.0 |
| 261,036.0 |
| 211,830.0 |
| 240,289.0 |
| 191,155.0 |
| 155,842.0 |
| 153,201.0 |
| 132,599.0 |
| 105,489.0 |
| 133,546.0 |
| 94,094.0 |
| 91,092.0 |
| 87,884.0 |
| 130,547.0 |
| 118,871.0 |
| 131,417.0 |
| 120,503.0 |
| 110,051.0 |
| 116,610.0 |
| 110,888.0 |
| 123,035.0 |
| 121,711.0 |
| 118,003.0 |
| 122,516.0 |
| Restricted Cash | 15,760.0 | 14,800.0 | 16,450.0 | 13,520.0 | 12,860.0 | 14,840.0 | 14,650.0 | 14,310.0 | 14,760.0 | 17,080.0 | 17,950.0 | 14,840.0 | 20,080.0 | 16,940.0 | 22,930.0 | 26,860.0 | 23,310.0 | 24,870.0 | 24,710.0 | 23,380.0 | 25,560.0 | 24,520.0 | 22,100.0 | 22,830.0 | 28,930.0 | 22,780.0 | 23,420.0 | 23,140.0 | 21,160.0 | 23,140.0 | 20,990.0 | 22,620.0 | 24,960.0 | 18,440.0 | 17,420.0 | 18,640.0 | 15,180.0 | 14,650.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 179,530.0 | 164,259.0 | 169,577.0 | 152,967.0 | 167,408.0 | 182,092.0 | 154,689.0 | 206,326.0 | 209,385.0 | 241,577.0 | 239,879.0 | 270,931.0 | 229,327.0 | 241,825.0 | 284,251.0 | 288,606.0 | 274,164.0 | 261,036.0 | 211,830.0 | 240,289.0 | 191,155.0 | 155,842.0 | 153,201.0 | 132,599.0 | 105,489.0 | 133,546.0 | 94,094.0 | 91,092.0 | 87,884.0 | 130,547.0 | 118,871.0 | 131,417.0 | 120,503.0 | 110,051.0 | 116,610.0 | 110,888.0 | 123,035.0 | 121,711.0 | 118,003.0 | 122,516.0 |
| 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 | 15,400.0 | 15,170.0 | 15,010.0 | 14,590.0 | 14,070.0 | 13,640.0 | 14,330.0 | 14,020.0 | 13,890.0 | 13,640.0 | 13,820.0 | 13,650.0 | 12,880.0 | 12,190.0 | 11,870.0 | 11,550.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 7,534.0 | 7,474.0 | 7,744.0 | 7,795.0 | 7,926.0 | 8,024.0 | 8,504.0 | 9,729.0 | 10,514.0 | 11,244.0 | 13,138.0 | - | - | 17,074.0 | - | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 983.0 | 887.0 | 949.0 | 1,088.0 | 1,114.0 | 1,059.0 | 842.0 | 816.0 | 785.0 | 762.0 | 713.0 | 737.0 | 740.0 | 766.0 | 834.0 | 753.0 | 669.0 | |||||||||||||||||||||||
| Goodwill | 6,590.0 | 5,949.0 | 5,950.0 | 5,952.0 | 5,886.0 | 5,853.0 | 5,909.0 | 5,893.0 | 5,897.0 | 5,916.0 | 5,913.0 | 5,942.0 | 6,439.0 | 6,374.0 | 6,288.0 | 6,196.0 | 5,272.0 | 4,285.0 | ||||||||||||||||||||||
| Intangible Assets | 932.0 | 842.0 | 864.0 | 888.0 | 854.0 | 847.0 | 925.0 | 992.0 | 1,021.0 | 1,177.0 | 1,341.0 | 1,921.0 | 1,965.0 | 2,009.0 | 1,963.0 | 2,014.0 | 1,209.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,970.0 | 2,050.0 | 2,054.0 | 2,036.0 | 1,965.0 | 1,967.0 | 2,072.0 | 2,031.0 | 2,081.0 | 2,171.0 | 2,165.0 | 2,132.0 | 2,148.0 | 2,172.0 | 2,067.0 | 2,168.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,060,180.0 | 1,809,320.0 | 1,807,982.0 | 1,785,009.0 | 1,766,181.0 | 1,675,972.0 | 1,728,080.0 | 1,653,313.0 | 1,698,440.0 | 1,641,594.0 | 1,577,153.0 | 1,571,386.0 | 1,538,349.0 | 1,441,799.0 | 1,555,994.0 | 1,601,224.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | 72,385.0 | 69,004.0 | 70,974.0 | 69,709.0 | 75,371.0 | 76,769.0 | 78,603.0 | 75,945.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 228,723.0 | 231,723.0 | 237,275.0 | 236,027.0 | 242,132.0 | 239,387.0 | 236,673.0 | 227,579.0 | 223,707.0 | 215,993.0 | 210,497.0 | 197,491.0 | 197,876.0 | 192,596.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,937,398.0 | 1,684,348.0 | 1,683,580.0 | 1,660,913.0 | 1,641,881.0 | 1,553,976.0 | 1,606,880.0 | 1,533,850.0 | 1,579,894.0 | 1,524,689.0 | 1,459,876.0 | 1,454,893.0 | 1,420,840.0 | 1,324,610.0 | 1,436,704.0 | 1,483,353.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 |
| Additional Paid In Capital | 61,786.0 | 61,906.0 | 61,907.0 | 61,888.0 | 61,832.0 | 61,376.0 | 61,372.0 | 61,350.0 | 61,314.0 | 60,247.0 | 60,233.0 | 60,206.0 | 60,143.0 | 59,050.0 | 59,031.0 | 58,993.0 | ||||||||||||||||||||||||
| Retained Earnings | 169,316.0 | 165,288.0 | 162,143.0 | 159,535.0 | 157,019.0 | 153,412.0 | 150,454.0 | 148,652.0 | 146,690.0 | 143,688.0 | 142,743.0 | 141,798.0 | 141,591.0 | 139,372.0 | 139,067.0 | 136,998.0 | 134,931.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,912.0) | (2,260.0) | (2,476.0) | (1,985.0) | (2,069.0) | (2,702.0) | (2,503.0) | (2,900.0) | (3,317.0) | (2,918.0) | (2,599.0) | (3,237.0) | (2,601.0) | (3,010.0) | (1,872.0) | |||||||||||||||||||||||||
| Treasury Stock | 125,918.0 | 120,919.0 | 117,889.0 | 115,869.0 | 112,843.0 | 108,500.0 | 106,475.0 | 105,459.0 | 101,917.0 | 100,445.0 | 99,429.0 | 97,917.0 | 97,159.0 | 94,631.0 | 93,127.0 | 92,123.0 | 91,623.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 122,782.0 | 124,972.0 | 124,402.0 | 124,096.0 | 124,300.0 | 121,996.0 | 121,200.0 | 119,463.0 | 118,546.0 | 116,905.0 | 117,277.0 | 116,493.0 | 117,509.0 | 117,189.0 | 119,290.0 | 117,871.0 | ||||||||||||||||||||||||
| Total Equity | 122,782.0 | 124,972.0 | 124,402.0 | 124,096.0 | 124,300.0 | 121,996.0 | 121,200.0 | 119,463.0 | 118,546.0 | 116,905.0 | 117,277.0 | 116,493.0 | 117,509.0 | 117,189.0 | 119,290.0 | 117,871.0 | 115,239.0 | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 72,385.0 | 69,004.0 | 70,974.0 | 69,709.0 | 75,371.0 | 76,769.0 | 78,603.0 | 75,945.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 228,723.0 | 231,723.0 | 237,275.0 | 236,027.0 | 242,132.0 | 239,387.0 | 236,673.0 | 227,579.0 | 223,707.0 | 215,993.0 | 210,497.0 | 197,491.0 | 255,889.0 | 252,115.0 |
| Net debt | - | - | (97,192.0) | (83,963.0) | (96,434.0) | (112,383.0) | (79,318.0) | (129,557.0) | (130,782.0) | (165,632.0) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 122,782.0 | 124,972.0 | 124,402.0 | 124,096.0 | 124,300.0 | 121,996.0 | 121,200.0 | 119,463.0 | 118,546.0 | 116,905.0 | 117,277.0 | 116,493.0 | 117,509.0 | 117,189.0 | 119,290.0 | 117,871.0 | 115,239.0 | 109,926.0 | ||||||||||||||||||||||
| Tangible Book Value | 115,260.0 | 118,181.0 | 117,588.0 | 117,256.0 | 117,560.0 | 115,296.0 | 114,366.0 | 112,578.0 | 111,628.0 | 109,812.0 | 110,023.0 | 108,630.0 | 109,105.0 | 108,806.0 | 111,039.0 | 109,661.0 | 108,758.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| 39,788.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 15,170.0 | 13,640.0 | 13,640.0 | 12,190.0 | 10,810.0 | 10,120.0 | 9,950.0 | 9,080.0 | 8,280.0 | 7,680.0 | 7,770.0 | 8,980.0 | 9,040.0 | 9,050.0 | 8,460.0 | 7,870.0 | 7,280.0 | - | - |
| Property,Plant & Equipment Net | 7,474.0 | 8,024.0 | 11,244.0 | 17,074.0 | - | - | - | - | - | - | - | - | - | - | 8,697.0 | 11,106.0 | 11,380.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 887.0 | 1,059.0 | 762.0 | 766.0 | 593.0 | 366.0 | 285.0 | 357.0 | 275.0 | 219.0 | 258.0 | 360.0 | 417.0 | 453.0 | 664.0 | 1,445.0 | 1,484.0 | - | - |
| Goodwill | 5,949.0 | 5,853.0 | 5,916.0 | 6,374.0 | 4,285.0 | 4,332.0 | 4,196.0 | 3,758.0 | 3,665.0 | 3,666.0 | 3,657.0 | 3,645.0 | 3,705.0 | 3,702.0 | 3,802.0 | 3,495.0 | - | - | - |
| Intangible Assets | 842.0 | 847.0 | 1,177.0 | 2,009.0 | 418.0 | 630.0 | 641.0 | 324.0 | 373.0 | 429.0 | 491.0 | 515.0 | 671.0 | 1,397.0 | 1,666.0 | 2,027.0 | 1,377.0 | - | - |
| Operating Lease Right Of Use Assets | 2,050.0 | 1,967.0 | 2,171.0 | 2,172.0 | 2,292.0 | 2,280.0 | 2,360.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,809,320.0 | 1,675,972.0 | 1,641,594.0 | 1,441,799.0 | 1,463,988.0 | 1,163,028.0 | 992,968.0 | 931,796.0 | 916,776.0 | 860,165.0 | 861,395.0 | 855,842.0 | 911,124.0 | 938,555.0 | 923,225.0 | 911,332.0 | 848,942.0 | 884,547.0 | - |
| - |
| - |
| - |
| Short Term Debt | - | 69,709.0 | 75,945.0 | 60,961.0 | - | - | - | - | - | - | 57,020.0 | 60,099.0 | - | - | 78,223.0 | 72,371.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 188,247.0 |
| 196,288.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,684,348.0 | 1,553,976.0 | 1,524,689.0 | 1,324,610.0 | 1,354,062.0 | 1,067,096.0 | 902,703.0 | 841,611.0 | 834,533.0 | 773,272.0 | 774,667.0 | 773,045.0 | 833,040.0 | 862,839.0 | 852,846.0 | 833,976.0 | 778,228.0 | 820,178.0 | - |
| 8.0 |
| - |
| - |
| Additional Paid In Capital | 61,906.0 | 61,376.0 | 60,247.0 | 59,050.0 | 56,396.0 | 55,679.0 | 54,883.0 | 54,005.0 | 53,357.0 | 52,638.0 | 51,340.0 | 50,049.0 | 48,998.0 | 48,030.0 | 45,553.0 | 42,103.0 | 39,770.0 | - | - |
| Retained Earnings | 165,288.0 | 153,412.0 | 143,688.0 | 139,372.0 | 131,811.0 | 112,947.0 | 106,465.0 | 100,100.0 | 91,519.0 | 89,039.0 | 83,386.0 | 78,984.0 | 71,961.0 | 65,223.0 | 58,834.0 | 57,163.0 | 50,252.0 | - | - |
| Accumulated Other Comprehensive Income | (2,260.0) | (2,702.0) | (2,918.0) | (3,010.0) | (2,068.0) | (1,434.0) | (1,484.0) | 693.0 | (1,880.0) | (1,216.0) | (718.0) | (743.0) | (524.0) | (193.0) | (516.0) | (286.0) | (362.0) | - | - |
| Treasury Stock | 120,919.0 | 108,500.0 | 100,445.0 | 94,631.0 | 91,136.0 | 85,940.0 | 84,006.0 | 78,670.0 | 75,392.0 | 68,694.0 | 62,640.0 | 58,468.0 | 53,015.0 | 46,850.0 | 42,281.0 | 36,295.0 | 32,156.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 124,972.0 | 121,996.0 | 116,905.0 | 117,189.0 | 109,926.0 | 95,932.0 | 90,265.0 | 90,185.0 | 82,243.0 | 86,893.0 | 86,728.0 | 82,797.0 | 78,467.0 | 75,716.0 | 70,379.0 | 77,356.0 | 70,714.0 | 64,369.0 | 42,800.0 |
| Total Equity | 124,972.0 | 121,996.0 | 116,905.0 | 117,189.0 | 109,926.0 | 95,932.0 | 90,265.0 | 90,185.0 | 82,243.0 | 86,893.0 | 86,728.0 | 82,797.0 | 78,467.0 | 75,716.0 | 70,379.0 | 77,356.0 | 70,714.0 | 64,369.0 | 42,800.0 |
| 196,288.0 |
| - |
| - |
| Net debt | - | (112,383.0) | (165,632.0) | (180,864.0) | - | - | - | 105,480.0 | 117,528.0 | 75,780.0 | 149,523.0 | 159,625.0 | 89,622.0 | 103,601.0 | 203,939.0 | 220,830.0 | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 124,972.0 | 121,996.0 | 116,905.0 | 117,189.0 | 109,926.0 | 95,932.0 | 90,265.0 | 90,185.0 | 82,243.0 | 86,893.0 | 86,728.0 | 82,797.0 | 78,467.0 | 75,716.0 | 70,379.0 | 77,356.0 | 70,714.0 | 64,369.0 | 42,800.0 |
| Tangible Book Value | 118,181.0 | 115,296.0 | 109,812.0 | 108,806.0 | 105,223.0 | 90,970.0 | 85,428.0 | 86,103.0 | 78,205.0 | 82,798.0 | 82,580.0 | 78,637.0 | 74,091.0 | 70,617.0 | 64,911.0 | 71,834.0 | 69,337.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,200.0 |
| 10,810.0 |
| 10,730.0 |
| 10,580.0 |
| 10,300.0 |
| 10,120.0 |
| 10,040.0 |
| 9,620.0 |
| 9,230.0 |
| 9,950.0 |
| 9,940.0 |
| 9,650.0 |
| 9,400.0 |
| 9,080.0 |
| 8,910.0 |
| 8,730.0 |
| 8,610.0 |
| 8,280.0 |
| 8,460.0 |
| 8,210.0 |
| 7,920.0 |
| 7,680.0 |
| 8,160.0 |
| 7,980.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 593.0 |
| 534.0 |
| 446.0 |
| 387.0 |
| 366.0 |
| 307.0 |
| 303.0 |
| 283.0 |
| 285.0 |
| 235.0 |
| 242.0 |
| 349.0 |
| 357.0 |
| 254.0 |
| 278.0 |
| 279.0 |
| 275.0 |
| 242.0 |
| 242.0 |
| 221.0 |
| 219.0 |
| 213.0 |
| 224.0 |
| 4,326.0 |
| 4,332.0 |
| 4,332.0 |
| 4,332.0 |
| 4,333.0 |
| 4,196.0 |
| 4,196.0 |
| 4,196.0 |
| 4,196.0 |
| 3,772.0 |
| 3,760.0 |
| 3,758.0 |
| 3,754.0 |
| 3,757.0 |
| 3,707.0 |
| 3,665.0 |
| 3,665.0 |
| 3,668.0 |
| 3,664.0 |
| 3,666.0 |
| 3,669.0 |
| 3,669.0 |
| 418.0 |
| 497.0 |
| 523.0 |
| 575.0 |
| 630.0 |
| 632.0 |
| 596.0 |
| 614.0 |
| 641.0 |
| 690.0 |
| 342.0 |
| 332.0 |
| 324.0 |
| 347.0 |
| 349.0 |
| 342.0 |
| 373.0 |
| 393.0 |
| 412.0 |
| 403.0 |
| 429.0 |
| 435.0 |
| 476.0 |
| 2,272.0 |
| 2,292.0 |
| 2,288.0 |
| 2,300.0 |
| 2,330.0 |
| 2,280.0 |
| 2,268.0 |
| 2,315.0 |
| 2,284.0 |
| 2,360.0 |
| 2,363.0 |
| 2,363.0 |
| 2,386.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,589,441.0 |
| 1,463,988.0 |
| 1,443,230.0 |
| 1,387,922.0 |
| 1,301,548.0 |
| 1,163,028.0 |
| 1,132,059.0 |
| 1,141,523.0 |
| 1,089,756.0 |
| 992,968.0 |
| 1,007,320.0 |
| 944,903.0 |
| 925,349.0 |
| 931,796.0 |
| 957,190.0 |
| 968,610.0 |
| 973,535.0 |
| 916,776.0 |
| 930,132.0 |
| 906,518.0 |
| 894,069.0 |
| 860,165.0 |
| 879,987.0 |
| 896,843.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58,013.0 |
| 59,519.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,474,202.0 |
| 1,354,062.0 |
| 1,336,933.0 |
| 1,286,032.0 |
| 1,203,884.0 |
| 1,067,096.0 |
| 1,039,409.0 |
| 1,051,494.0 |
| 997,377.0 |
| 902,703.0 |
| 915,308.0 |
| 854,011.0 |
| 835,076.0 |
| 841,611.0 |
| 870,428.0 |
| 882,011.0 |
| 889,956.0 |
| 834,533.0 |
| 843,840.0 |
| 819,843.0 |
| 807,152.0 |
| 773,272.0 |
| 792,877.0 |
| 810,329.0 |
| 58,938.0 |
| 56,396.0 |
| 56,398.0 |
| 56,390.0 |
| 56,340.0 |
| 55,679.0 |
| 55,662.0 |
| 55,637.0 |
| 55,621.0 |
| 54,883.0 |
| 54,879.0 |
| 54,865.0 |
| 54,862.0 |
| 54,005.0 |
| 54,012.0 |
| 54,000.0 |
| 53,992.0 |
| 53,357.0 |
| 53,294.0 |
| 53,187.0 |
| 53,185.0 |
| 52,638.0 |
| 52,541.0 |
| 52,480.0 |
| 131,811.0 |
| 128,631.0 |
| 124,051.0 |
| 119,210.0 |
| 112,947.0 |
| 109,033.0 |
| 106,248.0 |
| 106,501.0 |
| 106,465.0 |
| 105,194.0 |
| 103,867.0 |
| 101,988.0 |
| 100,100.0 |
| 98,083.0 |
| 95,941.0 |
| 93,907.0 |
| 91,519.0 |
| 93,958.0 |
| 92,225.0 |
| 90,904.0 |
| 89,039.0 |
| 87,160.0 |
| 85,339.0 |
| (1,954.0) |
| (2,684.0) |
| (2,068.0) |
| (1,956.0) |
| (1,889.0) |
| (2,074.0) |
| (1,434.0) |
| (635.0) |
| (341.0) |
| 1,937.0 |
| (1,484.0) |
| (484.0) |
| (815.0) |
| (613.0) |
| 693.0 |
| (1,839.0) |
| (958.0) |
| (1,770.0) |
| (1,880.0) |
| (1,716.0) |
| (1,615.0) |
| (1,370.0) |
| (1,216.0) |
| (582.0) |
| (551.0) |
| 91,136.0 |
| 90,634.0 |
| 89,633.0 |
| 88,632.0 |
| 85,940.0 |
| 85,930.0 |
| 85,930.0 |
| 85,929.0 |
| 84,006.0 |
| 81,841.0 |
| 81,167.0 |
| 79,915.0 |
| 78,670.0 |
| 77,422.0 |
| 76,177.0 |
| 76,177.0 |
| 75,392.0 |
| 73,811.0 |
| 71,642.0 |
| 70,169.0 |
| 68,694.0 |
| 67,195.0 |
| 65,921.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115,239.0 |
| 109,926.0 |
| 106,297.0 |
| 101,890.0 |
| 97,664.0 |
| 95,932.0 |
| 92,650.0 |
| 90,029.0 |
| 92,379.0 |
| 90,265.0 |
| 92,012.0 |
| 90,892.0 |
| 90,273.0 |
| 90,185.0 |
| 86,762.0 |
| 86,599.0 |
| 83,579.0 |
| 82,243.0 |
| 86,292.0 |
| 86,675.0 |
| 86,917.0 |
| 86,893.0 |
| 87,110.0 |
| 86,514.0 |
| 109,926.0 |
| 106,297.0 |
| 101,890.0 |
| 97,664.0 |
| 95,932.0 |
| 92,650.0 |
| 90,029.0 |
| 92,379.0 |
| 90,265.0 |
| 92,012.0 |
| 90,892.0 |
| 90,273.0 |
| 90,185.0 |
| 86,762.0 |
| 86,599.0 |
| 83,579.0 |
| 82,243.0 |
| 86,292.0 |
| 86,675.0 |
| 86,917.0 |
| 86,893.0 |
| 87,110.0 |
| 86,514.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134,629.0 |
| 140,631.0 |
| 149,391.0 |
| 105,480.0 |
| 123,261.0 |
| 107,970.0 |
| 116,170.0 |
| 117,528.0 |
| 107,097.0 |
| 105,105.0 |
| 87,462.0 |
| 75,780.0 |
| 137,886.0 |
| 129,599.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106,297.0 |
| 101,890.0 |
| 97,664.0 |
| 95,932.0 |
| 92,650.0 |
| 90,029.0 |
| 92,379.0 |
| 90,265.0 |
| 92,012.0 |
| 90,892.0 |
| 90,273.0 |
| 90,185.0 |
| 86,762.0 |
| 86,599.0 |
| 83,579.0 |
| 82,243.0 |
| 86,292.0 |
| 86,675.0 |
| 86,917.0 |
| 86,893.0 |
| 87,110.0 |
| 86,514.0 |
| 105,223.0 |
| 101,474.0 |
| 97,035.0 |
| 92,757.0 |
| 90,970.0 |
| 87,685.0 |
| 85,237.0 |
| 87,569.0 |
| 85,428.0 |
| 87,126.0 |
| 86,778.0 |
| 86,181.0 |
| 86,103.0 |
| 82,661.0 |
| 82,493.0 |
| 79,530.0 |
| 78,205.0 |
| 82,234.0 |
| 82,595.0 |
| 82,850.0 |
| 82,798.0 |
| 83,006.0 |
| 82,369.0 |