| (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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 10,163.0 | 17,504.0 | 10,817.0 | 2,432.0 | 11,010.0 | 16,194.0 | 1,272.0 | 2,562.0 | 4,447.0 | 2,775.0 | 2,707.0 | 4,269.0 | 5,590.0 | 3,940.0 | 3,519.0 | - | - | |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 2,478.0 | 2,508.0 | 2,541.0 | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 9,917.0 | 12,105.0 | 19,554.0 | 19,307.0 | 12,042.0 | 13,709.0 | 12,448.0 | 13,732.0 | 14,333.0 | 12,384.0 | 10,184.0 | 7,875.0 | 7,650.0 | 6,847.0 | 9,520.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,017.0 | 1,017.0 | 1,017.0 | 1,017.0 | 1,017.0 | |||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 9,917.0 | 12,105.0 | 19,554.0 | 19,307.0 | 12,042.0 | 13,709.0 | 12,448.0 | 13,732.0 | 14,333.0 | 12,384.0 | 10,184.0 | 7,875.0 | 7,993.0 | 7,134.0 | 9,857.0 | 11,743.0 | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 11,782.0 | 10,163.0 | 13,334.0 | 11,564.0 | 15,349.0 | 17,504.0 | 22,796.0 | 15,536.0 | 13,205.0 | 10,817.0 | 7,871.0 | 8,959.0 | 8,410.0 | 2,432.0 | 4,896.0 | 2,456.0 | 3,881.0 | 11,010.0 | 19,608.0 | 20,460.0 | 15,376.0 | 16,194.0 | 14,148.0 | 14,036.0 | 4,073.0 | 1,272.0 | 3,351.0 | 2,443.0 | 2,511.0 | 2,562.0 | 2,272.0 | 2,646.0 | 1,644.0 | 4,447.0 | 3,993.0 | 2,525.0 | 2,775.0 | 3,216.0 | 6,599.0 | 5,436.0 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,752.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,753.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,693.0 | 2,693.0 | ||||||||||||||||||||||
| Intangible Assets | 5.0 | 8.0 | 13.0 | 18.0 | 22.0 | 27.0 | 34.0 | 41.0 | 48.0 | 55.0 | 65.0 | 75.0 | 85.0 | 94.0 | 106.0 | 118.0 | 118.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 188,663.0 | 184,381.0 | 187,409.0 | 185,499.0 | 188,691.0 | 187,168.0 | 189,763.0 | 187,450.0 | 187,485.0 | 188,281.0 | 187,851.0 | 195,037.0 | 197,519.0 | 189,813.0 | 190,051.0 | 187,008.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 10,877.0 | 9,917.0 | 10,917.0 | 12,063.0 | 12,392.0 | 12,105.0 | 15,677.0 | 16,869.0 | 20,776.0 | 19,554.0 | 21,303.0 | 22,071.0 | 22,753.0 | 19,307.0 | 18,257.0 | 16,617.0 | 10,814.0 | 12,042.0 | 13,165.0 | 13,211.0 | 12,499.0 | 13,709.0 | 12,685.0 | 13,734.0 | 13,732.0 | 12,448.0 | 14,470.0 | 14,312.0 | 14,168.0 | 13,732.0 | 13,849.0 | 13,853.0 | 13,749.0 | 14,333.0 | 15,100.0 | 12,324.0 | 12,384.0 | 12,622.0 | 11,388.0 | 10,760.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 168,676.0 | 164,000.0 | 167,307.0 | 166,015.0 | 169,688.0 | 168,992.0 | 172,911.0 | 172,661.0 | 172,938.0 | 173,644.0 | 174,495.0 | 181,193.0 | 183,197.0 | 176,359.0 | 176,761.0 | 172,581.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,257.0 | 1,017.0 | 1,017.0 |
| Additional Paid In Capital | 5,981.0 | 6,035.0 | 6,002.0 | 5,971.0 | 5,946.0 | 6,038.0 | 6,149.0 | 6,185.0 | 6,164.0 | 6,281.0 | 6,254.0 | 6,231.0 | 6,207.0 | 6,286.0 | 6,257.0 | 6,241.0 | ||||||||||||||||||||||||
| Retained Earnings | 15,622.0 | 15,359.0 | 15,111.0 | 14,886.0 | 14,724.0 | 14,584.0 | 15,066.0 | 15,706.0 | 15,662.0 | 15,672.0 | 15,835.0 | 15,759.0 | 15,700.0 | 15,616.0 | 15,450.0 | 15,118.0 | 14,793.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,221.0) | (1,960.0) | (2,149.0) | (2,501.0) | (2,787.0) | (3,470.0) | (3,281.0) | (5,144.0) | (5,314.0) | (5,229.0) | (6,639.0) | (6,044.0) | (5,474.0) | (6,295.0) | (6,257.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,917.0 | 5,923.0 | 5,927.0 | 5,979.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 19,987.0 | 20,381.0 | 20,102.0 | 19,484.0 | 19,003.0 | 18,176.0 | 16,852.0 | 14,789.0 | 14,547.0 | 14,637.0 | 13,356.0 | 13,844.0 | 14,322.0 | 13,454.0 | 13,290.0 | 14,427.0 | ||||||||||||||||||||||||
| Total Equity | 19,987.0 | 20,381.0 | 20,102.0 | 19,484.0 | 19,003.0 | 18,176.0 | 16,852.0 | 14,789.0 | 14,547.0 | 14,637.0 | 13,356.0 | 13,844.0 | 14,322.0 | 13,454.0 | 13,290.0 | 14,427.0 | 15,308.0 | 17,423.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10,877.0 | 9,917.0 | 10,917.0 | 12,063.0 | 12,392.0 | 12,105.0 | 15,677.0 | 16,869.0 | 20,776.0 | 19,554.0 | 21,303.0 | 22,071.0 | 22,753.0 | 19,307.0 | 18,257.0 | 16,617.0 | 10,814.0 | 12,042.0 | 13,165.0 | 13,211.0 | 12,499.0 | 13,709.0 | 12,685.0 | 13,734.0 | 13,732.0 | 12,448.0 | 14,470.0 | 14,312.0 | 14,168.0 | 13,732.0 | 13,849.0 | 13,853.0 | 13,749.0 | 14,333.0 | 15,100.0 | 12,324.0 | 12,384.0 | 12,622.0 | 11,388.0 | 10,760.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 19,987.0 | 20,381.0 | 20,102.0 | 19,484.0 | 19,003.0 | 18,176.0 | 16,852.0 | 14,789.0 | 14,547.0 | 14,637.0 | 13,356.0 | 13,844.0 | 14,322.0 | 13,454.0 | 13,290.0 | 14,427.0 | 15,308.0 | 17,423.0 | ||||||||||||||||||||||
| Tangible Book Value | 17,230.0 | 17,621.0 | 17,337.0 | 16,714.0 | 16,229.0 | 15,397.0 | 14,066.0 | 11,996.0 | 11,747.0 | 11,830.0 | 10,539.0 | 11,017.0 | 11,484.0 | 10,608.0 | 10,432.0 | 11,557.0 | 12,497.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 1,596.0 | 1,578.0 | 1,563.0 | 1,400.0 | 1,300.0 | 1,200.0 | 1,200.0 | 1,100.0 | 1,000.0 | 1,100.0 | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 882.0 | 930.0 | 978.0 | 779.0 | 841.0 | 885.0 | 965.0 | 944.0 | 908.0 | 880.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,752.0 | 2,752.0 | 2,752.0 | 2,752.0 | 2,693.0 | 2,664.0 | 2,664.0 | 2,516.0 | 2,538.0 | 2,446.0 | 1,060.0 | 1,057.0 | 979.0 | 979.0 | 917.0 | 917.0 | 917.0 | 1,113.0 |
| Intangible Assets | 8.0 | 27.0 | 55.0 | 94.0 | 130.0 | 188.0 | 253.0 | 316.0 | 416.0 | 384.0 | 65.0 | 101.0 | 127.0 | 171.0 | 17.0 | 21.0 | 50.0 | - |
| Operating Lease Right Of Use Assets | 444.0 | 453.0 | 479.0 | 525.0 | 595.0 | 630.0 | 654.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 184,381.0 | 187,168.0 | 188,281.0 | 189,813.0 | 186,346.0 | 170,336.0 | 144,988.0 | 139,613.0 | 137,698.0 | 136,453.0 | 95,131.0 | 93,821.0 | 92,934.0 | 89,236.0 | 88,785.0 | 91,843.0 | 93,287.0 | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 343.0 | 287.0 | 337.0 | 1,151.0 | 340.0 | 8,477.0 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 10,592.0 |
| 11,558.0 |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 164,000.0 | 168,992.0 | 173,644.0 | 176,359.0 | 168,923.0 | 152,355.0 | 127,950.0 | 124,017.0 | 122,673.0 | 121,213.0 | 84,372.0 | 83,279.0 | 82,614.0 | 78,927.0 | 78,863.0 | 80,469.0 | 82,354.0 | - |
| 946.0 |
| - |
| - |
| Additional Paid In Capital | 6,035.0 | 6,038.0 | 6,281.0 | 6,286.0 | 6,278.0 | 6,281.0 | 6,295.0 | 6,331.0 | 6,335.0 | 6,385.0 | 3,922.0 | 3,986.0 | 4,022.0 | 4,126.0 | 4,194.0 | 3,711.0 | 3,734.0 | - |
| Retained Earnings | 15,359.0 | 14,584.0 | 15,672.0 | 15,616.0 | 14,553.0 | 12,751.0 | 12,469.0 | 11,556.0 | 10,335.0 | 9,378.0 | 8,922.0 | 8,273.0 | 7,606.0 | 6,913.0 | 6,246.0 | 5,557.0 | 5,158.0 | - |
| Accumulated Other Comprehensive Income | (1,960.0) | (3,470.0) | (5,229.0) | (6,295.0) | (586.0) | 738.0 | 26.0 | (818.0) | (779.0) | (541.0) | (405.0) | (356.0) | (352.0) | (124.0) | (28.0) | (17.0) | (3.0) | - |
| Treasury Stock | - | - | - | 5,910.0 | 5,979.0 | 4,946.0 | 4,909.0 | 4,181.0 | 3,150.0 | 2,904.0 | 3,000.0 | 2,681.0 | 2,281.0 | 1,952.0 | 1,815.0 | 1,904.0 | - | - |
| Minority Interest | - | - | - | - | - | 0.0 | 0.0 | 1.0 | 2.0 | 0.0 | 13.0 | 12.0 | 17.0 | 38.0 | 17.0 | 257.0 | 270.0 | - |
| Total Stockholders Equity | 20,381.0 | 18,176.0 | 14,637.0 | 13,454.0 | 17,423.0 | 17,981.0 | 17,038.0 | 15,595.0 | 15,023.0 | 15,240.0 | 10,746.0 | 10,530.0 | 10,303.0 | 10,271.0 | 9,905.0 | 11,117.0 | 10,663.0 | 10,681.0 |
| Total Equity | 20,381.0 | 18,176.0 | 14,637.0 | 13,454.0 | 17,423.0 | 17,981.0 | 17,038.0 | 15,596.0 | 15,025.0 | 15,240.0 | 10,759.0 | 10,542.0 | 10,320.0 | 10,309.0 | 9,922.0 | 11,374.0 | 10,933.0 | 10,681.0 |
| 11,898.0 |
| 8,477.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 20,381.0 | 18,176.0 | 14,637.0 | 13,454.0 | 17,423.0 | 17,981.0 | 17,038.0 | 15,595.0 | 15,023.0 | 15,240.0 | 10,746.0 | 10,530.0 | 10,303.0 | 10,271.0 | 9,905.0 | 11,117.0 | 10,663.0 | 10,681.0 |
| Tangible Book Value | 17,621.0 | 15,397.0 | 11,830.0 | 10,608.0 | 14,600.0 | 15,129.0 | 14,121.0 | 12,763.0 | 12,069.0 | 12,410.0 | 9,621.0 | 9,372.0 | 9,197.0 | 9,121.0 | 8,971.0 | 10,179.0 | 9,696.0 | 9,568.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 814.0 |
| 815.0 |
| 829.0 |
| 849.0 |
| 882.0 |
| 891.0 |
| 892.0 |
| 916.0 |
| 930.0 |
| 916.0 |
| 935.0 |
| 978.0 |
| 1,023.0 |
| 742.0 |
| 750.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,673.0 |
| 2,673.0 |
| 2,673.0 |
| 2,664.0 |
| 2,664.0 |
| 2,664.0 |
| 2,664.0 |
| 2,664.0 |
| 2,664.0 |
| 2,664.0 |
| 2,516.0 |
| 2,516.0 |
| 2,516.0 |
| 2,516.0 |
| 2,538.0 |
| 2,538.0 |
| 2,487.0 |
| 2,427.0 |
| 2,446.0 |
| 2,480.0 |
| 1,060.0 |
| 1,060.0 |
| 130.0 |
| 144.0 |
| 159.0 |
| 173.0 |
| 188.0 |
| 203.0 |
| 218.0 |
| 236.0 |
| 253.0 |
| 272.0 |
| 298.0 |
| 300.0 |
| 316.0 |
| 338.0 |
| 361.0 |
| 387.0 |
| 416.0 |
| 412.0 |
| 362.0 |
| 384.0 |
| 426.0 |
| 50.0 |
| 57.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 675.0 |
| 695.0 |
| 694.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181,221.0 |
| 186,346.0 |
| 187,035.0 |
| 181,115.0 |
| 176,203.0 |
| 170,336.0 |
| 170,540.0 |
| 171,192.0 |
| 156,197.0 |
| 144,988.0 |
| 146,691.0 |
| 144,545.0 |
| 141,515.0 |
| 139,613.0 |
| 138,805.0 |
| 137,792.0 |
| 137,049.0 |
| 137,698.0 |
| 136,733.0 |
| 134,476.0 |
| 136,453.0 |
| 135,805.0 |
| 101,150.0 |
| 98,402.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165,913.0 |
| 168,923.0 |
| 169,525.0 |
| 163,174.0 |
| 158,569.0 |
| 152,355.0 |
| 152,818.0 |
| 153,650.0 |
| 138,786.0 |
| 127,950.0 |
| 129,575.0 |
| 127,574.0 |
| 125,589.0 |
| 124,017.0 |
| 123,595.0 |
| 122,690.0 |
| 122,103.0 |
| 122,673.0 |
| 121,483.0 |
| 119,498.0 |
| 121,213.0 |
| 120,807.0 |
| 89,832.0 |
| 87,331.0 |
| 6,214.0 |
| 6,278.0 |
| 6,141.0 |
| 6,232.0 |
| 6,213.0 |
| 6,281.0 |
| 6,263.0 |
| 6,240.0 |
| 6,222.0 |
| 6,295.0 |
| 6,287.0 |
| 6,266.0 |
| 6,259.0 |
| 6,331.0 |
| 6,315.0 |
| 6,315.0 |
| 6,289.0 |
| 6,335.0 |
| 6,310.0 |
| 6,287.0 |
| 6,385.0 |
| 6,359.0 |
| 3,835.0 |
| 3,818.0 |
| 14,553.0 |
| 14,133.0 |
| 13,689.0 |
| 13,166.0 |
| 12,751.0 |
| 12,375.0 |
| 12,154.0 |
| 12,174.0 |
| 12,469.0 |
| 12,209.0 |
| 12,005.0 |
| 11,771.0 |
| 11,556.0 |
| 11,262.0 |
| 10,970.0 |
| 10,624.0 |
| 10,335.0 |
| 10,125.0 |
| 9,584.0 |
| 9,378.0 |
| 9,260.0 |
| 9,166.0 |
| 9,042.0 |
| (4,166.0) |
| (2,929.0) |
| (586.0) |
| (45.0) |
| 150.0 |
| 103.0 |
| 738.0 |
| 867.0 |
| 936.0 |
| 814.0 |
| 26.0 |
| 159.0 |
| (2.0) |
| (530.0) |
| (818.0) |
| (1,166.0) |
| (1,085.0) |
| (991.0) |
| (779.0) |
| (506.0) |
| (554.0) |
| (541.0) |
| (182.0) |
| (114.0) |
| (213.0) |
| 5,876.0 |
| 5,287.0 |
| 5,005.0 |
| 4,946.0 |
| 4,940.0 |
| 4,945.0 |
| 4,956.0 |
| 4,909.0 |
| 4,696.0 |
| 4,457.0 |
| 4,283.0 |
| 4,181.0 |
| 3,910.0 |
| 3,382.0 |
| 3,260.0 |
| 3,150.0 |
| 2,962.0 |
| 2,623.0 |
| 2,904.0 |
| 2,863.0 |
| 2,881.0 |
| 2,888.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.0 |
| 2.0 |
| 1.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.0 |
| 2.0 |
| 0.0 |
| 2.0 |
| 5.0 |
| 5.0 |
| 15,308.0 |
| 17,423.0 |
| 17,510.0 |
| 17,941.0 |
| 17,634.0 |
| 17,981.0 |
| 17,722.0 |
| 17,542.0 |
| 17,411.0 |
| 17,038.0 |
| 17,116.0 |
| 16,969.0 |
| 15,924.0 |
| 15,595.0 |
| 15,208.0 |
| 15,100.0 |
| 14,944.0 |
| 15,023.0 |
| 15,249.0 |
| 14,976.0 |
| 15,240.0 |
| 14,996.0 |
| 11,313.0 |
| 11,066.0 |
| 17,510.0 |
| 17,941.0 |
| 17,634.0 |
| 17,981.0 |
| 17,722.0 |
| 17,542.0 |
| 17,411.0 |
| 17,038.0 |
| 17,116.0 |
| 16,971.0 |
| 15,926.0 |
| 15,596.0 |
| 15,210.0 |
| 15,102.0 |
| 14,946.0 |
| 15,025.0 |
| 15,250.0 |
| 14,978.0 |
| 15,240.0 |
| 14,998.0 |
| 11,318.0 |
| 11,071.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,510.0 |
| 17,941.0 |
| 17,634.0 |
| 17,981.0 |
| 17,722.0 |
| 17,542.0 |
| 17,411.0 |
| 17,038.0 |
| 17,116.0 |
| 16,969.0 |
| 15,924.0 |
| 15,595.0 |
| 15,208.0 |
| 15,100.0 |
| 14,944.0 |
| 15,023.0 |
| 15,249.0 |
| 14,976.0 |
| 15,240.0 |
| 14,996.0 |
| 11,313.0 |
| 11,066.0 |
| 14,600.0 |
| 14,693.0 |
| 15,109.0 |
| 14,788.0 |
| 15,129.0 |
| 14,855.0 |
| 14,660.0 |
| 14,511.0 |
| 14,121.0 |
| 14,180.0 |
| 14,007.0 |
| 13,108.0 |
| 12,763.0 |
| 12,354.0 |
| 12,223.0 |
| 12,019.0 |
| 12,069.0 |
| 12,350.0 |
| 12,187.0 |
| 12,410.0 |
| 12,090.0 |
| 10,203.0 |
| 9,949.0 |