| (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 | 133,529.0 | 111,695.0 | 103,734.0 | 109,130.0 | 90,739.0 | 105,386.0 | 91,084.0 | 90,160.0 | 102,305.0 | 89,232.0 | 108,401.0 | 104,994.0 | 111,258.0 | 128,127.0 | ||||||||||||||||||||||||||
| (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 | 111,695.0 | 105,386.0 | 89,232.0 | 128,127.0 | 127,725.0 | 105,654.0 | 82,171.0 | 87,196.0 | 80,395.0 | 77,360.0 | 85,552.0 | 87,591.0 | 59,883.0 | 46,904.0 | 47,312.0 | 47,615.0 | 31,991.0 | |||
| Restricted Cash | 30,385.0 | 29,643.0 | 30,571.0 | 35,380.0 | 40,887.0 | 38,202.0 | 32,512.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 111,695.0 | 105,386.0 | 89,232.0 | 128,127.0 | 127,725.0 | 105,654.0 | 82,171.0 | 87,196.0 | 80,395.0 | 77,360.0 | 85,552.0 | 87,591.0 | 59,883.0 | 46,904.0 | 47,312.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 341,681.0 | 284,307.0 | 260,544.0 | 233,867.0 | 227,363.0 | 213,388.0 | 190,060.0 | 188,117.0 | 191,063.0 | 164,775.0 | 153,768.0 | 152,772.0 | 153,575.0 | 169,571.0 | 184,234.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 16.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 341,681.0 | 284,307.0 | 260,544.0 | 233,867.0 | 227,363.0 | 237,629.0 | 210,462.0 | 212,811.0 | 214,933.0 | 190,902.0 | 176,164.0 | 173,512.0 | 177,768.0 | 194,874.0 | 219,316.0 | |||||
| 111,696.0 |
| 131,286.0 |
| 136,086.0 |
| 127,725.0 |
| 123,863.0 |
| 126,480.0 |
| 118,118.0 |
| 105,654.0 |
| 94,772.0 |
| 106,276.0 |
| 131,509.0 |
| 82,171.0 |
| - |
| - |
| 80,682.0 |
| 87,196.0 |
| 92,481.0 |
| 81,589.0 |
| 87,344.0 |
| 80,395.0 |
| 80,922.0 |
| 74,830.0 |
| 78,881.0 |
| 77,360.0 |
| 42,552.0 |
| 56,133.0 |
| Restricted Cash | 37,748.0 | 30,385.0 | 30,261.0 | 30,974.0 | 29,904.0 | 29,643.0 | 29,352.0 | 29,044.0 | 32,492.0 | 30,571.0 | 28,638.0 | 32,785.0 | 33,229.0 | 35,380.0 | 40,413.0 | 43,147.0 | 41,315.0 | 40,887.0 | 43,829.0 | 41,203.0 | 42,920.0 | 38,202.0 | 37,186.0 | 42,885.0 | 56,064.0 | 32,512.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 133,529.0 | 111,695.0 | 103,734.0 | 109,130.0 | 90,739.0 | 105,386.0 | 91,084.0 | 90,160.0 | 102,305.0 | 89,232.0 | 108,401.0 | 104,994.0 | 111,258.0 | 128,127.0 | 111,696.0 | 131,286.0 | 136,086.0 | 127,725.0 | 123,863.0 | 126,480.0 | 118,118.0 | 105,654.0 | 94,772.0 | 106,276.0 | 131,509.0 | 82,171.0 | - | - | 80,682.0 | 87,196.0 | 92,481.0 | 81,589.0 | 87,344.0 | 80,395.0 | 80,922.0 | 74,830.0 | 78,881.0 | 77,360.0 | 42,552.0 | 56,133.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 17,105.0 | 16,726.0 | 16,725.0 | 16,734.0 | 16,714.0 | 16,706.0 | 16,735.0 | 16,719.0 | 16,722.0 | 16,707.0 | 16,699.0 | 16,652.0 | 16,657.0 | 16,652.0 | 16,721.0 | 16,757.0 | 16,825.0 | 16,833.0 | ||||||||||||||||||||||
| Intangible Assets | 5,960.0 | 6,010.0 | 6,097.0 | 6,185.0 | 6,305.0 | 6,453.0 | 6,620.0 | 6,763.0 | 6,914.0 | 7,055.0 | 7,204.0 | 7,322.0 | 7,470.0 | 7,618.0 | 7,893.0 | 8,046.0 | 8,244.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,581,418.0 | 1,420,270.0 | 1,364,806.0 | 1,353,870.0 | 1,300,296.0 | 1,215,071.0 | 1,258,027.0 | 1,212,447.0 | 1,228,503.0 | 1,193,693.0 | 1,169,013.0 | 1,164,911.0 | 1,199,904.0 | 1,180,231.0 | 1,160,029.0 | 1,173,776.0 | ||||||||||||||||||||||||
| 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 | 363,010.0 | 341,681.0 | 324,128.0 | 320,128.0 | 296,997.0 | 284,307.0 | 291,223.0 | 269,898.0 | 266,150.0 | 260,544.0 | 242,843.0 | 243,820.0 | 245,595.0 | 233,867.0 | 216,361.0 | 221,979.0 | 225,671.0 | 227,363.0 | 224,937.0 | 218,604.0 | 208,267.0 | 213,388.0 | 198,891.0 | 202,238.0 | 192,645.0 | 190,060.0 | 192,362.0 | 196,072.0 | 189,193.0 | 188,117.0 | 189,949.0 | 189,915.0 | 193,708.0 | 191,063.0 | 191,677.0 | 184,112.0 | 172,688.0 | 164,775.0 | 163,927.0 | 163,492.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,466,034.0 | 1,307,618.0 | 1,253,755.0 | 1,244,600.0 | 1,192,449.0 | 1,109,643.0 | 1,153,356.0 | 1,110,841.0 | 1,128,363.0 | 1,093,711.0 | 1,068,855.0 | 1,063,550.0 | 1,097,950.0 | 1,079,000.0 | 1,057,940.0 | 1,071,114.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 |
| Additional Paid In Capital | 30,988.0 | 31,153.0 | 30,730.0 | 30,263.0 | 29,773.0 | 30,179.0 | 29,820.0 | 29,459.0 | 29,046.0 | 29,832.0 | 29,595.0 | 29,245.0 | 28,856.0 | 29,339.0 | 28,893.0 | 28,394.0 | ||||||||||||||||||||||||
| Retained Earnings | 118,913.0 | 115,091.0 | 112,426.0 | 109,567.0 | 107,653.0 | 104,989.0 | 102,911.0 | 101,374.0 | 99,811.0 | 97,996.0 | 98,007.0 | 97,151.0 | 96,392.0 | 94,862.0 | 94,055.0 | 92,889.0 | 91,722.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (5,506.0) | (6,285.0) | (6,346.0) | (5,913.0) | (5,961.0) | (6,814.0) | (5,986.0) | (6,760.0) | (7,057.0) | (6,421.0) | (7,202.0) | (6,300.0) | (5,711.0) | (6,253.0) | (5,758.0) | |||||||||||||||||||||||||
| Treasury Stock | 39,879.0 | 38,097.0 | 36,618.0 | 35,503.0 | 34,423.0 | 33,613.0 | 32,868.0 | 32,129.0 | 31,372.0 | 31,139.0 | 29,959.0 | 28,480.0 | 27,481.0 | 26,577.0 | 24,949.0 | 22,436.0 | 19,696.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 114,286.0 | 111,632.0 | 109,962.0 | 108,184.0 | 106,812.0 | 104,511.0 | 103,647.0 | 100,714.0 | 99,198.0 | 99,038.0 | 99,211.0 | 100,386.0 | 100,826.0 | 100,141.0 | 101,011.0 | 101,596.0 | ||||||||||||||||||||||||
| Total Equity | 115,384.0 | 112,652.0 | 111,051.0 | 109,270.0 | 107,847.0 | 105,428.0 | 104,671.0 | 101,606.0 | 100,140.0 | 99,982.0 | 100,158.0 | 101,361.0 | 101,954.0 | 101,231.0 | 102,089.0 | 102,662.0 | 104,075.0 | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 363,010.0 | 341,681.0 | 324,128.0 | 320,128.0 | 296,997.0 | 284,307.0 | 291,223.0 | 269,898.0 | 266,150.0 | 260,544.0 | 242,843.0 | 243,820.0 | 245,595.0 | 233,867.0 | 216,361.0 | 221,979.0 | 225,671.0 | 227,363.0 | 224,937.0 | 218,604.0 | 208,267.0 | 213,388.0 | 198,891.0 | 202,238.0 | 192,645.0 | 190,060.0 | 192,362.0 | 196,072.0 | 189,193.0 | 188,117.0 | 190,889.0 | 192,244.0 | 194,964.0 | 192,582.0 | 192,764.0 | 185,028.0 | 173,810.0 | 165,716.0 | 164,841.0 | 164,372.0 |
| Net debt | 229,481.0 | 229,986.0 | 220,394.0 | 210,998.0 | 206,258.0 | 178,921.0 | 200,139.0 | 179,738.0 | 163,845.0 | 171,312.0 | 134,442.0 | 138,826.0 | 134,337.0 | 105,740.0 | 104,665.0 | 90,693.0 | 89,585.0 | 99,638.0 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 114,286.0 | 111,632.0 | 109,962.0 | 108,184.0 | 106,812.0 | 104,511.0 | 103,647.0 | 100,714.0 | 99,198.0 | 99,038.0 | 99,211.0 | 100,386.0 | 100,826.0 | 100,141.0 | 101,011.0 | 101,596.0 | 102,901.0 | 105,441.0 | ||||||||||||||||||||||
| Tangible Book Value | 91,221.0 | 88,896.0 | 87,140.0 | 85,265.0 | 83,793.0 | 81,352.0 | 80,292.0 | 77,232.0 | 75,562.0 | 75,276.0 | 75,308.0 | 76,412.0 | 76,699.0 | 75,871.0 | 76,397.0 | 76,793.0 | 77,832.0 | |||||||||||||||||||||||
| 78,670.0 |
| 25,598.0 |
| 20,606.0 |
| - |
| - |
| - |
| - |
| - |
| 47,615.0 |
| 31,991.0 |
| 78,670.0 |
| 25,598.0 |
| 20,606.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 7,140.0 | 6,219.0 | 6,420.0 | 5,525.0 | 4,852.0 | 4,476.0 | 3,734.0 | 3,073.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 6,373.0 | 6,108.0 | 6,019.0 | 5,946.0 | 6,457.0 | 6,154.0 | 7,067.0 | 5,095.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | 2,432.0 | 2,623.0 | 2,837.0 | 3,144.0 | 3,332.0 | 4,746.0 | 4,682.0 | 4,524.0 | 5,120.0 | 3,253.0 | - | - | - |
| Goodwill | 16,726.0 | 16,706.0 | 16,707.0 | 16,652.0 | 16,833.0 | 11,635.0 | 7,143.0 | 6,688.0 | 6,597.0 | 6,577.0 | 6,584.0 | 6,588.0 | 6,595.0 | 6,650.0 | 6,686.0 | 6,739.0 | 7,162.0 | 2,256.0 | - | - |
| Intangible Assets | 6,010.0 | 6,453.0 | 7,055.0 | 7,618.0 | 8,360.0 | 4,980.0 | 2,107.0 | 2,163.0 | 2,448.0 | 2,721.0 | 2,984.0 | 3,159.0 | 3,286.0 | 3,783.0 | 4,285.0 | 4,667.0 | 5,054.0 | 906.0 | - | - |
| Operating Lease Right Of Use Assets | 4,164.0 | 4,114.0 | 4,368.0 | 4,073.0 | 4,268.0 | 4,419.0 | 3,998.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,420,270.0 | 1,215,071.0 | 1,193,693.0 | 1,180,231.0 | 1,188,140.0 | 1,115,862.0 | 895,429.0 | 853,531.0 | 851,733.0 | 814,949.0 | 787,465.0 | 801,510.0 | 832,702.0 | 780,960.0 | 749,898.0 | 807,698.0 | 771,462.0 | 676,764.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 24,241.0 | 20,402.0 | 24,694.0 | 23,870.0 | 26,127.0 | 22,396.0 | 20,740.0 | 24,193.0 | 25,303.0 | 35,082.0 | 26,911.0 | 2,378.0 | 10,102.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 192,457.0 |
| 193,374.0 |
| 179,835.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,307,618.0 | 1,109,643.0 | 1,093,711.0 | 1,079,000.0 | 1,081,542.0 | 1,012,713.0 | 812,732.0 | 772,125.0 | 773,267.0 | 737,772.0 | 711,281.0 | 729,406.0 | 763,672.0 | 711,223.0 | 679,820.0 | 742,291.0 | 718,682.0 | 627,308.0 | - | - |
| 15.0 |
| 12.0 |
| - |
| - |
| Additional Paid In Capital | 31,153.0 | 30,179.0 | 29,832.0 | 29,339.0 | 28,841.0 | 25,546.0 | 23,935.0 | 23,794.0 | 23,545.0 | 23,271.0 | 24,153.0 | 24,249.0 | 24,570.0 | 23,426.0 | 22,836.0 | 13,521.0 | 8,619.0 | 459.0 | - | - |
| Retained Earnings | 115,091.0 | 104,989.0 | 97,996.0 | 94,862.0 | 89,432.0 | 78,694.0 | 70,589.0 | 64,175.0 | 57,577.0 | 53,679.0 | 49,204.0 | 44,625.0 | 42,172.0 | 39,912.0 | 40,341.0 | 38,603.0 | 35,056.0 | 36,154.0 | - | - |
| Accumulated Other Comprehensive Income | (6,285.0) | (6,814.0) | (6,421.0) | (6,253.0) | (3,102.0) | (1,962.0) | (2,788.0) | (2,292.0) | (3,060.0) | (2,643.0) | (1,656.0) | (1,248.0) | (1,093.0) | (516.0) | (157.0) | (467.0) | (560.0) | (420.0) | - | - |
| Treasury Stock | 38,097.0 | 33,613.0 | 31,139.0 | 26,577.0 | 17,500.0 | 9,767.0 | 18,727.0 | 13,971.0 | 9,211.0 | 5,797.0 | 4,059.0 | 2,766.0 | 2,968.0 | 2,241.0 | 2,499.0 | 4,059.0 | 6,039.0 | 6,620.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,029.0 | 8,196.0 | 6,092.0 | 703.0 | - | - |
| Total Stockholders Equity | 111,632.0 | 104,511.0 | 99,038.0 | 100,141.0 | 105,441.0 | 101,781.0 | 81,549.0 | 80,246.0 | 77,391.0 | 76,050.0 | 75,182.0 | 70,900.0 | 65,921.0 | 62,109.0 | 62,049.0 | 57,211.0 | 46,688.0 | 48,753.0 | 32,897.0 | 37,984.0 |
| Total Equity | 112,652.0 | 105,428.0 | 99,982.0 | 101,231.0 | 106,598.0 | 103,149.0 | 82,697.0 | 81,406.0 | 78,466.0 | 77,177.0 | 76,184.0 | 72,104.0 | 69,030.0 | 65,428.0 | 70,078.0 | 65,407.0 | 52,780.0 | 49,456.0 | 32,897.0 | 37,984.0 |
| 219,368.0 |
| 195,752.0 |
| 189,937.0 |
| - |
| - |
| Net debt | 229,986.0 | 178,921.0 | 171,312.0 | 105,740.0 | 99,638.0 | 131,975.0 | 128,291.0 | 125,615.0 | 134,538.0 | 113,542.0 | 90,612.0 | 85,921.0 | 117,885.0 | 147,970.0 | 172,004.0 | 171,753.0 | 163,761.0 | 111,267.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 111,632.0 | 104,511.0 | 99,038.0 | 100,141.0 | 105,441.0 | 101,781.0 | 81,549.0 | 80,246.0 | 77,391.0 | 76,050.0 | 75,182.0 | 70,900.0 | 65,921.0 | 62,109.0 | 62,049.0 | 57,211.0 | 46,688.0 | 48,753.0 | 32,897.0 | 37,984.0 |
| Tangible Book Value | 88,896.0 | 81,352.0 | 75,276.0 | 75,871.0 | 80,248.0 | 85,166.0 | 72,299.0 | 71,395.0 | 68,346.0 | 66,752.0 | 65,614.0 | 61,153.0 | 56,040.0 | 51,676.0 | 51,078.0 | 45,805.0 | 34,472.0 | 45,591.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,391.0 |
| 2,432.0 |
| 2,452.0 |
| 2,491.0 |
| 2,662.0 |
| 2,623.0 |
| 2,766.0 |
| 2,760.0 |
| 2,899.0 |
| 2,837.0 |
| 3,168.0 |
| 3,235.0 |
| 16,832.0 |
| 16,838.0 |
| 16,836.0 |
| 11,635.0 |
| 7,348.0 |
| 7,329.0 |
| 7,125.0 |
| 7,143.0 |
| 7,139.0 |
| 7,158.0 |
| 6,686.0 |
| 6,688.0 |
| 6,680.0 |
| 6,692.0 |
| 6,706.0 |
| 6,597.0 |
| 6,590.0 |
| 6,591.0 |
| 6,588.0 |
| 6,577.0 |
| 6,584.0 |
| 6,581.0 |
| 8,360.0 |
| 8,514.0 |
| 8,690.0 |
| 8,846.0 |
| 4,980.0 |
| 1,880.0 |
| 1,958.0 |
| 2,021.0 |
| 2,107.0 |
| 2,211.0 |
| 2,276.0 |
| 2,084.0 |
| 2,163.0 |
| 2,240.0 |
| 2,332.0 |
| 2,427.0 |
| 2,448.0 |
| 2,491.0 |
| 2,567.0 |
| 2,644.0 |
| 2,721.0 |
| 2,747.0 |
| 2,833.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,825.0 |
| 3,859.0 |
| 3,886.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,222,233.0 |
| 1,188,140.0 |
| 1,190,476.0 |
| 1,161,805.0 |
| 1,158,772.0 |
| 1,115,862.0 |
| 955,940.0 |
| 975,363.0 |
| 947,795.0 |
| 895,429.0 |
| 902,604.0 |
| 891,959.0 |
| 875,964.0 |
| 853,531.0 |
| 865,517.0 |
| 875,875.0 |
| 858,495.0 |
| 851,733.0 |
| 853,693.0 |
| 841,016.0 |
| 832,391.0 |
| 814,949.0 |
| 813,891.0 |
| 828,873.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 940.0 |
| 2,329.0 |
| 1,256.0 |
| 1,519.0 |
| 1,087.0 |
| 916.0 |
| 1,122.0 |
| 941.0 |
| 914.0 |
| 880.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,118,158.0 |
| 1,081,542.0 |
| 1,083,357.0 |
| 1,053,643.0 |
| 1,051,184.0 |
| 1,012,713.0 |
| 866,122.0 |
| 887,354.0 |
| 860,567.0 |
| 812,732.0 |
| 819,054.0 |
| 809,114.0 |
| 794,072.0 |
| 772,125.0 |
| 785,443.0 |
| 795,369.0 |
| 779,006.0 |
| 773,267.0 |
| 773,579.0 |
| 761,049.0 |
| 753,307.0 |
| 737,772.0 |
| 735,429.0 |
| 750,498.0 |
| 28,007.0 |
| 28,841.0 |
| 28,504.0 |
| 28,030.0 |
| 27,406.0 |
| 25,546.0 |
| 24,015.0 |
| 23,782.0 |
| 23,428.0 |
| 23,935.0 |
| 23,649.0 |
| 23,446.0 |
| 23,178.0 |
| 23,794.0 |
| 23,664.0 |
| 23,454.0 |
| 23,260.0 |
| 23,545.0 |
| 23,389.0 |
| 23,140.0 |
| 22,880.0 |
| 23,271.0 |
| 22,995.0 |
| 22,697.0 |
| 89,432.0 |
| 87,099.0 |
| 84,791.0 |
| 82,034.0 |
| 78,694.0 |
| 76,061.0 |
| 74,015.0 |
| 71,518.0 |
| 70,589.0 |
| 69,071.0 |
| 67,588.0 |
| 66,061.0 |
| 64,175.0 |
| 63,330.0 |
| 61,835.0 |
| 60,009.0 |
| 57,577.0 |
| 57,554.0 |
| 56,325.0 |
| 55,109.0 |
| 53,679.0 |
| 52,545.0 |
| 51,410.0 |
| (5,021.0) |
| (4,902.0) |
| (3,102.0) |
| (2,701.0) |
| (2,523.0) |
| (2,754.0) |
| (1,962.0) |
| (537.0) |
| 1.0 |
| 2,095.0 |
| (2,788.0) |
| (1,598.0) |
| (2,051.0) |
| (2,473.0) |
| (2,292.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,450.0) |
| (2,643.0) |
| (1,070.0) |
| (905.0) |
| 17,500.0 |
| 14,769.0 |
| 11,198.0 |
| 8,197.0 |
| 9,767.0 |
| 19,685.0 |
| 19,693.0 |
| 19,721.0 |
| 18,727.0 |
| 17,280.0 |
| 15,799.0 |
| 14,582.0 |
| 13,971.0 |
| 12,832.0 |
| 11,650.0 |
| 10,369.0 |
| 9,211.0 |
| 7,961.0 |
| 6,691.0 |
| 6,155.0 |
| 5,797.0 |
| 4,861.0 |
| 3,626.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102,901.0 |
| 105,441.0 |
| 105,903.0 |
| 106,870.0 |
| 106,259.0 |
| 101,781.0 |
| 88,394.0 |
| 86,645.0 |
| 85,860.0 |
| 81,549.0 |
| 82,382.0 |
| 81,724.0 |
| 80,724.0 |
| 80,246.0 |
| 78,703.0 |
| 79,109.0 |
| 78,034.0 |
| 77,391.0 |
| 78,978.0 |
| 78,826.0 |
| 77,924.0 |
| 76,050.0 |
| 77,149.0 |
| 77,116.0 |
| 106,598.0 |
| 107,119.0 |
| 108,162.0 |
| 107,588.0 |
| 103,149.0 |
| 89,818.0 |
| 88,009.0 |
| 87,228.0 |
| 82,697.0 |
| 83,550.0 |
| 82,845.0 |
| 81,892.0 |
| 81,406.0 |
| 80,074.0 |
| 80,506.0 |
| 79,489.0 |
| 78,466.0 |
| 80,114.0 |
| 79,967.0 |
| 79,084.0 |
| 77,177.0 |
| 78,462.0 |
| 78,375.0 |
| 101,074.0 |
| 92,124.0 |
| 90,149.0 |
| 107,734.0 |
| 104,119.0 |
| 95,962.0 |
| 61,136.0 |
| 107,889.0 |
| - |
| - |
| 108,511.0 |
| 100,921.0 |
| 98,408.0 |
| 110,655.0 |
| 107,620.0 |
| 112,187.0 |
| 111,842.0 |
| 110,198.0 |
| 94,929.0 |
| 88,356.0 |
| 122,289.0 |
| 108,239.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105,903.0 |
| 106,870.0 |
| 106,259.0 |
| 101,781.0 |
| 88,394.0 |
| 86,645.0 |
| 85,860.0 |
| 81,549.0 |
| 82,382.0 |
| 81,724.0 |
| 80,724.0 |
| 80,246.0 |
| 78,703.0 |
| 79,109.0 |
| 78,034.0 |
| 77,391.0 |
| 78,978.0 |
| 78,826.0 |
| 77,924.0 |
| 76,050.0 |
| 77,149.0 |
| 77,116.0 |
| 80,248.0 |
| 80,557.0 |
| 81,342.0 |
| 80,577.0 |
| 85,166.0 |
| 79,166.0 |
| 77,358.0 |
| 76,714.0 |
| 72,299.0 |
| 73,032.0 |
| 72,290.0 |
| 71,954.0 |
| 71,395.0 |
| 69,783.0 |
| 70,085.0 |
| 68,901.0 |
| 68,346.0 |
| 69,897.0 |
| 69,668.0 |
| 68,692.0 |
| 66,752.0 |
| 67,818.0 |
| 67,702.0 |