| (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 | 15,936.0 | 19,712.0 | 17,469.0 | 16,638.0 | 16,063.0 | 18,497.0 | 20,198.0 | 17,111.0 | 18,735.0 | 19,419.0 | 16,892.0 | 14,652.0 | 17,425.0 | 17,251.0 | ||||||||||||||||||||||||||
| (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 | 19,712.0 | 18,497.0 | 19,419.0 | 17,251.0 | 12,888.0 | 13,701.0 | 16,327.0 | 15,353.0 | 14,490.0 | 14,127.0 | 17,612.0 | 14,918.0 | 11,439.0 | 18,100.0 | 14,251.0 | 12,915.0 | 13,164.0 | |||
| Restricted Cash | 37.0 | 23.0 | 44.0 | 48.0 | 46.0 | 154.0 | 147.0 | 142.0 | 46.0 | 54.0 | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | 7,800.0 | 5,467.0 | 6,469.0 | 6,800.0 | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 19,712.0 | 18,497.0 | 19,419.0 | 17,251.0 | 12,888.0 | 21,501.0 | 21,794.0 | 21,822.0 | 21,290.0 | 14,127.0 | 17,612.0 | 14,918.0 | 11,439.0 | 18,100.0 | 14,251.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 18,856.0 | 19,187.0 | 18,882.0 | 19,908.0 | 18,622.0 | 19,718.0 | 18,646.0 | 17,378.0 | 17,172.0 | 18,041.0 | 19,594.0 | 19,831.0 | 23,553.0 | 24,729.0 | 24,622.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 20,299.0 | 20,140.0 | 19,500.0 | 20,683.0 | 19,344.0 | 20,643.0 | 20,579.0 | 19,829.0 | 18,552.0 | 19,174.0 | 20,810.0 | 23,670.0 | 26,222.0 | 27,213.0 | 26,958.0 | 25,635.0 | ||||
| 20,104.0 |
| 14,359.0 |
| 14,086.0 |
| 12,888.0 |
| 15,605.0 |
| 15,145.0 |
| 16,099.0 |
| 13,701.0 |
| 20,658.0 |
| 21,149.0 |
| 31,646.0 |
| 16,327.0 |
| 18,289.0 |
| 15,421.0 |
| 14,699.0 |
| 15,353.0 |
| 12,466.0 |
| 14,918.0 |
| 15,676.0 |
| 14,490.0 |
| 14,541.0 |
| 16,605.0 |
| 13,308.0 |
| 14,127.0 |
| 24,728.0 |
| 24,142.0 |
| Restricted Cash | 57.0 | - | 55.0 | 63.0 | 41.0 | - | 30.0 | 20.0 | 21.0 | - | 37.0 | 42.0 | 48.0 | - | 48.0 | 55.0 | 50.0 | - | 48.0 | 50.0 | 52.0 | - | 146.0 | 148.0 | 151.0 | - | 144.0 | 149.0 | 146.0 | - | 138.0 | 142.0 | 81.0 | - | 46.0 | 202.0 | 48.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,733.0 | 6,325.0 | 5,304.0 | 7,800.0 | - | - | - | - | 7,320.0 | 5,872.0 | 6,911.0 | 6,469.0 | 5,767.0 | 5,728.0 | 5,752.0 | 6,800.0 | - | - | - | - | - | - |
| Cash And Short Term Investments | 15,936.0 | 19,712.0 | 17,469.0 | 16,638.0 | 16,063.0 | 18,497.0 | 20,198.0 | 17,111.0 | 18,735.0 | 19,419.0 | 16,892.0 | 14,652.0 | 17,425.0 | 17,251.0 | 20,104.0 | 14,359.0 | 14,086.0 | 12,888.0 | 20,338.0 | 21,470.0 | 21,403.0 | 21,501.0 | 20,658.0 | 21,149.0 | 31,646.0 | 16,327.0 | 25,609.0 | 21,293.0 | 21,610.0 | 21,822.0 | 18,233.0 | 20,646.0 | 21,428.0 | 21,290.0 | 14,541.0 | 16,605.0 | 13,308.0 | 14,127.0 | 24,728.0 | 24,142.0 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 279.0 | 240.0 | 839.0 | 300.0 | 866.0 | 479.0 | 856.0 | 958.0 | 939.0 | 1,108.0 | 803.0 | - | 0.0 | 3,831.0 | 696.0 | - | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 765,396.0 | 773,740.0 | 776,302.0 | 758,952.0 | 739,262.0 | 735,587.0 | 760,294.0 | 715,196.0 | 725,823.0 | 721,123.0 | 681,254.0 | 697,304.0 | 709,269.0 | 689,029.0 | 677,756.0 | 695,599.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 946.0 | 1,443.0 | 1,386.0 | 1,373.0 | 1,406.0 | 953.0 | 950.0 | 588.0 | 585.0 | 618.0 | 615.0 | 763.0 | 705.0 | 775.0 | 767.0 | 558.0 | 544.0 | 722.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 18,882.0 | 18,856.0 | 18,797.0 | 18,651.0 | 19,540.0 | 19,187.0 | 19,076.0 | 19,353.0 | 19,368.0 | 18,882.0 | 18,877.0 | 18,876.0 | 20,451.0 | 19,908.0 | 19,898.0 | 19,612.0 | 19,689.0 | 18,622.0 | 18,687.0 | 19,670.0 | 19,730.0 | 19,718.0 | 20,169.0 | 20,162.0 | 20,149.0 | 18,646.0 | 19,151.0 | 17,841.0 | 18,309.0 | 17,378.0 | 17,421.0 | 16,732.0 | 18,143.0 | 17,172.0 | 17,153.0 | 17,626.0 | 17,893.0 | 18,041.0 | 18,758.0 | 18,986.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 730,469.0 | 738,159.0 | 741,487.0 | 725,836.0 | 707,040.0 | 705,461.0 | 727,719.0 | 685,091.0 | 696,409.0 | 691,336.0 | 654,307.0 | 667,849.0 | 676,822.0 | 657,481.0 | 660,576.0 | 666,681.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 34,932.0 | 34,831.0 | 34,406.0 | 33,456.0 | 33,408.0 | 33,187.0 | 33,714.0 | 33,737.0 | 33,014.0 | 32,352.0 | 31,493.0 | 32,756.0 | 32,708.0 | 31,714.0 | 34,399.0 | 35,137.0 | 36,159.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (3,450.0) | (3,077.0) | (3,175.0) | (3,921.0) | (4,741.0) | (6,711.0) | (4,844.0) | (7,444.0) | (7,661.0) | (6,504.0) | (7,831.0) | (6,649.0) | (3,825.0) | (3,806.0) | (20,874.0) | |||||||||||||||||||||||||
| Treasury Stock | 25,461.0 | 25,335.0 | 25,111.0 | 24,886.0 | 24,661.0 | 24,511.0 | 24,310.0 | 24,088.0 | 23,891.0 | 23,780.0 | 23,568.0 | 23,355.0 | 23,147.0 | 23,068.0 | 22,736.0 | 22,391.0 | 22,051.0 | |||||||||||||||||||||||
| Minority Interest | 344.0 | 349.0 | 363.0 | 321.0 | 320.0 | 315.0 | 1,599.0 | 1,547.0 | 1,661.0 | 1,443.0 | 1,133.0 | 1,021.0 | 1,062.0 | 955.0 | 678.0 | 683.0 | 700.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 31,975.0 | 32,438.0 | 32,094.0 | 30,582.0 | 29,883.0 | 27,872.0 | 30,416.0 | 28,013.0 | 27,209.0 | 27,820.0 | 25,814.0 | 28,434.0 | 31,385.0 | 30,593.0 | 16,502.0 | 28,235.0 | ||||||||||||||||||||||||
| Total Equity | 32,319.0 | 32,787.0 | 32,457.0 | 30,903.0 | 30,203.0 | 28,187.0 | 30,691.0 | 28,293.0 | 27,498.0 | 28,110.0 | 26,947.0 | 29,455.0 | 32,447.0 | 31,548.0 | 31,631.0 | 32,017.0 | 29,989.0 | 30,322.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 19,828.0 | 20,299.0 | 20,183.0 | 20,024.0 | 20,946.0 | 20,140.0 | 20,026.0 | 19,941.0 | 19,953.0 | 19,500.0 | 19,492.0 | 19,639.0 | 21,156.0 | 20,683.0 | 20,665.0 | 20,170.0 | 20,233.0 | 19,344.0 | 19,596.0 | 20,579.0 | 20,597.0 | 20,643.0 | 21,282.0 | 21,292.0 | 22,688.0 | 20,579.0 | 20,641.0 | 20,500.0 | 20,858.0 | 19,829.0 | 19,814.0 | 18,788.0 | 19,526.0 | 18,552.0 | 19,511.0 | 19,405.0 | 19,308.0 | 19,174.0 | 19,665.0 | 19,662.0 |
| Net debt | 3,892.0 | 587.0 | 2,714.0 | 3,386.0 | 4,883.0 | 1,643.0 | (172.0) | 2,830.0 | 1,218.0 | 81.0 | 2,600.0 | 4,987.0 | 3,731.0 | 3,432.0 | 561.0 | 5,811.0 | 6,147.0 | 6,456.0 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 31,975.0 | 32,438.0 | 32,094.0 | 30,582.0 | 29,883.0 | 27,872.0 | 30,416.0 | 28,013.0 | 27,209.0 | 27,820.0 | 25,814.0 | 28,434.0 | 31,385.0 | 30,593.0 | 16,502.0 | 28,235.0 | 43,978.0 | 61,876.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 15,028.0 |
| 11,060.0 |
| 8,589.0 |
| - |
| - |
| - |
| - |
| - |
| 12,915.0 |
| 13,164.0 |
| 15,028.0 |
| 11,060.0 |
| 8,589.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 8,252.0 | 7,055.0 | 6,211.0 | 5,727.0 | 4,540.0 | 4,641.0 | 4,115.0 | 4,231.0 | 3,508.0 | - | - | - | - | - |
| Goodwill | 1,090.0 | 1,053.0 | 1,071.0 | 876.0 | 1,804.0 | 3,035.0 | 3,013.0 | 863.0 | 843.0 | 833.0 | 824.0 | 831.0 | 839.0 | 873.0 | 888.0 | 707.0 | 709.0 | 702.0 | 946.0 | - |
| Intangible Assets | 390.0 | 406.0 | 506.0 | 518.0 | 619.0 | 580.0 | 600.0 | 348.0 | 342.0 | 310.0 | 303.0 | 294.0 | 303.0 | 311.0 | 335.0 | 352.0 | 356.0 | - | - | - |
| Operating Lease Right Of Use Assets | 366.0 | 373.0 | 286.0 | 340.0 | 395.0 | 466.0 | 554.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 279.0 | 866.0 | 939.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 773,740.0 | 735,587.0 | 721,212.0 | 689,029.0 | 937,582.0 | 940,722.0 | 896,552.0 | 815,078.0 | 832,136.0 | 783,962.0 | 757,255.0 | 766,655.0 | 731,781.0 | 709,235.0 | 620,244.0 | 539,854.0 | 480,203.0 | 445,011.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 1,443.0 | 953.0 | 618.0 | 775.0 | 722.0 | 925.0 | 1,933.0 | 2,451.0 | 1,380.0 | 1,133.0 | 1,216.0 | 3,839.0 | 2,669.0 | 2,484.0 | 2,336.0 | 1,982.0 | 3,122.0 | 10,535.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 23,653.0 |
| 21,037.0 |
| 20,290.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 738,159.0 | 705,461.0 | 691,336.0 | 657,110.0 | 874,974.0 | 872,512.0 | 832,833.0 | 766,047.0 | 777,625.0 | 737,874.0 | 715,332.0 | 724,306.0 | 695,900.0 | 670,123.0 | 585,403.0 | 506,926.0 | 454,474.0 | 431,225.0 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 34,831.0 | 33,187.0 | 32,352.0 | 31,714.0 | 36,652.0 | 30,749.0 | 32,991.0 | 30,470.0 | 28,671.0 | 21,946.0 | 18,931.0 | 14,888.0 | 14,531.0 | 16,066.0 | 16,629.0 | 16,381.0 | 13,787.0 | 10,426.0 | - | - |
| Accumulated Other Comprehensive Income | (3,077.0) | (6,711.0) | (6,504.0) | (3,806.0) | 21,324.0 | 30,738.0 | 24,039.0 | 10,906.0 | 17,074.0 | 14,621.0 | 12,285.0 | 16,050.0 | 8,681.0 | 10,214.0 | 5,245.0 | 2,978.0 | (443.0) | (7,343.0) | - | - |
| Treasury Stock | 25,335.0 | 24,511.0 | 23,780.0 | 23,068.0 | 21,838.0 | 19,652.0 | 19,453.0 | 17,593.0 | 16,284.0 | 15,316.0 | 13,814.0 | 13,088.0 | 12,415.0 | 12,163.0 | 11,920.0 | 11,173.0 | 11,390.0 | 2,161.0 | - | - |
| Minority Interest | 349.0 | 315.0 | 290.0 | 955.0 | 732.0 | 785.0 | 604.0 | 414.0 | 275.0 | 225.0 | 33.0 | 579.0 | 603.0 | 609.0 | 588.0 | 513.0 | 534.0 | 351.0 | - | - |
| Total Stockholders Equity | 32,438.0 | 27,872.0 | 27,820.0 | 30,593.0 | 61,876.0 | 67,425.0 | 63,115.0 | 48,617.0 | 54,236.0 | 45,863.0 | 41,890.0 | 41,770.0 | 35,278.0 | 38,503.0 | 34,253.0 | 32,415.0 | 25,195.0 | 13,435.0 | 23,923.0 | 23,261.0 |
| Total Equity | 32,787.0 | 28,187.0 | 28,110.0 | 30,934.0 | 29,983.0 | 68,210.0 | 63,719.0 | 49,031.0 | 54,511.0 | 46,255.0 | 41,923.0 | 42,349.0 | 35,881.0 | 39,112.0 | 34,639.0 | 30,048.0 | 25,729.0 | 13,786.0 | 23,923.0 | 23,261.0 |
| 24,159.0 |
| 30,825.0 |
| - |
| - |
| Net debt | 587.0 | 1,643.0 | 81.0 | 3,432.0 | 6,456.0 | (858.0) | (1,215.0) | (1,993.0) | (2,738.0) | 5,047.0 | 3,198.0 | 8,752.0 | 14,783.0 | 9,113.0 | 12,707.0 | 12,720.0 | 10,995.0 | 15,797.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 32,438.0 | 27,872.0 | 27,820.0 | 30,593.0 | 61,876.0 | 67,425.0 | 63,115.0 | 48,617.0 | 54,236.0 | 45,863.0 | 41,890.0 | 41,770.0 | 35,278.0 | 38,503.0 | 34,253.0 | 32,415.0 | 25,195.0 | 13,435.0 | 23,923.0 | 23,261.0 |
| Tangible Book Value | 30,958.0 | 26,413.0 | 26,243.0 | 29,199.0 | 59,453.0 | 63,810.0 | 59,502.0 | 47,406.0 | 53,051.0 | 44,720.0 | 40,763.0 | 40,645.0 | 34,136.0 | 37,319.0 | 33,030.0 | 31,356.0 | 24,130.0 | 12,733.0 | 22,977.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.0 |
| 561.0 |
| 527.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 878,066.0 |
| 937,582.0 |
| 932,582.0 |
| 926,461.0 |
| 907,280.0 |
| 940,722.0 |
| 911,589.0 |
| 915,387.0 |
| 873,712.0 |
| 896,552.0 |
| 885,626.0 |
| 873,825.0 |
| 849,324.0 |
| 815,078.0 |
| 822,748.0 |
| 819,860.0 |
| 829,677.0 |
| 832,136.0 |
| 821,131.0 |
| 812,590.0 |
| 797,365.0 |
| 783,962.0 |
| 819,865.0 |
| 796,490.0 |
| 909.0 |
| 909.0 |
| 867.0 |
| 925.0 |
| 1,113.0 |
| 1,130.0 |
| 2,539.0 |
| 1,933.0 |
| 1,490.0 |
| 2,659.0 |
| 2,549.0 |
| 2,451.0 |
| 2,393.0 |
| 2,056.0 |
| 1,383.0 |
| 1,380.0 |
| 2,358.0 |
| 1,779.0 |
| 1,415.0 |
| 1,133.0 |
| 907.0 |
| 676.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 833,388.0 |
| 874,974.0 |
| 870,023.0 |
| 862,777.0 |
| 848,504.0 |
| 872,512.0 |
| 844,699.0 |
| 848,879.0 |
| 812,640.0 |
| 832,833.0 |
| 819,312.0 |
| 811,672.0 |
| 793,874.0 |
| 766,047.0 |
| 775,666.0 |
| 771,268.0 |
| 777,502.0 |
| 777,625.0 |
| 770,566.0 |
| 763,950.0 |
| 750,391.0 |
| 737,874.0 |
| 762,891.0 |
| 741,312.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36,652.0 |
| 35,887.0 |
| 34,808.0 |
| 33,110.0 |
| 30,749.0 |
| 30,372.0 |
| 29,326.0 |
| 32,176.0 |
| 32,991.0 |
| 32,269.0 |
| 31,263.0 |
| 30,966.0 |
| 30,470.0 |
| 30,005.0 |
| 28,713.0 |
| 28,898.0 |
| 28,671.0 |
| 25,060.0 |
| 23,146.0 |
| 22,983.0 |
| 21,946.0 |
| 21,969.0 |
| 20,451.0 |
| (10,178.0) |
| 4,205.0 |
| 21,324.0 |
| 21,836.0 |
| 23,277.0 |
| 19,219.0 |
| 30,738.0 |
| 30,001.0 |
| 30,837.0 |
| 22,600.0 |
| 24,039.0 |
| 27,558.0 |
| 23,982.0 |
| 17,218.0 |
| 10,906.0 |
| 9,150.0 |
| 11,655.0 |
| 14,761.0 |
| 17,074.0 |
| 16,598.0 |
| 16,362.0 |
| 14,643.0 |
| 14,621.0 |
| 24,925.0 |
| 24,667.0 |
| 21,838.0 |
| 21,522.0 |
| 20,687.0 |
| 19,878.0 |
| 19,652.0 |
| 19,725.0 |
| 19,785.0 |
| 19,841.0 |
| 19,453.0 |
| 19,386.0 |
| 18,416.0 |
| 17,962.0 |
| 17,593.0 |
| 17,246.0 |
| 16,905.0 |
| 16,557.0 |
| 16,284.0 |
| 16,012.0 |
| 15,741.0 |
| 15,475.0 |
| 15,316.0 |
| 14,989.0 |
| 14,432.0 |
| 732.0 |
| 672.0 |
| 636.0 |
| 740.0 |
| 785.0 |
| 673.0 |
| 611.0 |
| 625.0 |
| 604.0 |
| 516.0 |
| 493.0 |
| 440.0 |
| 414.0 |
| 357.0 |
| 360.0 |
| 345.0 |
| 275.0 |
| 192.0 |
| 196.0 |
| 190.0 |
| 225.0 |
| 543.0 |
| 29.0 |
| 43,978.0 |
| 61,876.0 |
| 61,887.0 |
| 63,048.0 |
| 58,036.0 |
| 67,425.0 |
| 66,217.0 |
| 65,897.0 |
| 60,447.0 |
| 63,115.0 |
| 65,798.0 |
| 61,660.0 |
| 55,010.0 |
| 48,617.0 |
| 46,725.0 |
| 48,232.0 |
| 51,830.0 |
| 54,236.0 |
| 50,373.0 |
| 48,444.0 |
| 46,784.0 |
| 45,863.0 |
| 56,431.0 |
| 55,149.0 |
| 62,559.0 |
| 63,684.0 |
| 58,776.0 |
| 68,210.0 |
| 66,890.0 |
| 66,508.0 |
| 61,072.0 |
| 63,719.0 |
| 66,314.0 |
| 62,153.0 |
| 55,450.0 |
| 49,031.0 |
| 47,082.0 |
| 48,592.0 |
| 52,175.0 |
| 54,511.0 |
| 50,732.0 |
| 48,807.0 |
| 47,141.0 |
| 46,088.0 |
| 56,974.0 |
| 55,178.0 |
| (742.0) |
| (891.0) |
| (806.0) |
| (858.0) |
| 624.0 |
| 143.0 |
| (8,958.0) |
| 4,252.0 |
| (4,968.0) |
| (793.0) |
| (752.0) |
| (1,993.0) |
| 1,581.0 |
| (1,858.0) |
| (1,902.0) |
| (2,738.0) |
| 4,970.0 |
| 2,800.0 |
| 6,000.0 |
| 5,047.0 |
| (5,063.0) |
| (4,480.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61,887.0 |
| 63,048.0 |
| 58,036.0 |
| 67,425.0 |
| 66,217.0 |
| 65,897.0 |
| 60,447.0 |
| 63,115.0 |
| 65,798.0 |
| 61,660.0 |
| 55,010.0 |
| 48,617.0 |
| 46,725.0 |
| 48,232.0 |
| 51,830.0 |
| 54,236.0 |
| 50,373.0 |
| 48,444.0 |
| 46,784.0 |
| 45,863.0 |
| 56,431.0 |
| 55,149.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |