| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (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 | - | - | - | - | - | - | - | 3,538.0 | 3,981.0 | 5,451.0 | 5,314.0 | 4,004.0 | 5,273.0 | 5,489.0 | 7,245.0 | 6,919.0 | 8,011.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | 3,538.0 | 3,981.0 | 5,451.0 | 5,314.0 | 4,004.0 | 5,273.0 | 5,489.0 | 7,245.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,156.0 | 4,207.0 | 4,700.0 | 4,681.0 | 4,638.0 | 4,610.0 | 4,614.0 | 4,603.0 | 4,478.0 | 4,443.0 | 4,372.0 | 4,338.0 | 4,195.0 | 4,136.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 4,134.0 | 5,993.0 | 2,330.0 | 2,284.0 | 2,407.0 | 3,569.0 | 7,879.0 | 12,424.0 | 8,132.0 | 7,763.0 | 8,349.0 | 3,462.0 | 4,830.0 | 5,861.0 | 8,110.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 11.0 | 12.0 | 13.0 | 13.0 | 14.0 | 14.0 | 15.0 | 13.0 | 13.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 4,884.0 | 6,493.0 | 2,330.0 | 2,284.0 | 2,407.0 | 3,569.0 | 9,929.0 | 14,024.0 | 8,632.0 | 7,763.0 | 8,359.0 | 5,715.0 | 7,012.0 | 7,435.0 | 11,177.0 | 17,127.0 | ||||
| - |
| - |
| - |
| 27,507.0 |
| 25,594.0 |
| 24,920.0 |
| 17,956.0 |
| 13,473.0 |
| 13,198.0 |
| 5,255.0 |
| 4,114.0 |
| 5,067.0 |
| 4,488.0 |
| 3,807.0 |
| 3,538.0 |
| 3,495.0 |
| 4,286.0 |
| 3,185.0 |
| 3,981.0 |
| 3,761.0 |
| 4,131.0 |
| 4,374.0 |
| 5,451.0 |
| 4,238.0 |
| 4,237.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27,507.0 | 25,594.0 | 24,920.0 | 17,956.0 | 13,473.0 | 13,198.0 | 5,255.0 | 4,114.0 | 5,067.0 | 4,488.0 | 3,807.0 | 3,538.0 | 3,495.0 | 4,286.0 | 3,185.0 | 3,981.0 | 3,761.0 | 4,131.0 | 4,374.0 | 5,451.0 | 4,238.0 | 4,237.0 |
| 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 | 1,666.0 | 1,659.0 | 1,742.0 | 1,755.0 | 1,726.0 | 1,673.0 | 1,648.0 | 1,630.0 | 1,635.0 | 1,642.0 | 1,616.0 | 1,622.0 | 1,705.0 | 1,718.0 | 1,744.0 | 1,768.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,739.0 | 5,749.0 | 5,748.0 | 5,744.0 | ||||||||||||||||||||||
| Intangible Assets | 133.0 | 140.0 | 146.0 | 153.0 | 161.0 | 169.0 | 178.0 | 187.0 | 196.0 | 205.0 | 216.0 | 226.0 | 238.0 | 249.0 | 266.0 | 279.0 | 292.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 160,741.0 | 158,814.0 | 159,940.0 | 159,206.0 | 159,846.0 | 157,302.0 | 157,426.0 | 154,052.0 | 154,909.0 | 152,194.0 | 153,624.0 | 155,656.0 | 154,135.0 | 155,220.0 | 157,798.0 | 160,908.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 3,200.0 | 750.0 | 1,300.0 | 0.0 | 0.0 | 500.0 | 1,500.0 | 513.0 | 1,000.0 | 0.0 | 2,000.0 | 3,000.0 | 2,000.0 | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,137.0 | 4,134.0 | 4,785.0 | 5,279.0 | 6,019.0 | 5,993.0 | 6,016.0 | 5,083.0 | 3,327.0 | 2,330.0 | 4,290.0 | 4,293.0 | 2,307.0 | 2,284.0 | 2,274.0 | 2,319.0 | 2,343.0 | 2,407.0 | 2,451.0 | 2,870.0 | 2,916.0 | 3,569.0 | 4,919.0 | 6,408.0 | 10,105.0 | 7,879.0 | 9,128.0 | 9,213.0 | 12,957.0 | 12,424.0 | 11,178.0 | 9,890.0 | 7,949.0 | 8,132.0 | 6,102.0 | 6,765.0 | 6,010.0 | 7,763.0 | 6,054.0 | 8,968.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 141,897.0 | 139,711.0 | 140,845.0 | 140,500.0 | 141,279.0 | 139,392.0 | 138,699.0 | 136,850.0 | 137,831.0 | 134,701.0 | 137,499.0 | 138,995.0 | 137,233.0 | 139,269.0 | 142,625.0 | 144,401.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 11.0 | 11.0 | 11.0 | 11.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 13.0 | 13.0 | 13.0 |
| Additional Paid In Capital | 9,973.0 | 10,366.0 | 10,780.0 | 11,017.0 | 11,161.0 | 11,394.0 | 11,438.0 | 11,575.0 | 11,666.0 | 11,757.0 | 11,996.0 | 11,979.0 | 11,996.0 | 11,988.0 | 11,976.0 | 11,962.0 | ||||||||||||||||||||||||
| Retained Earnings | 10,517.0 | 10,205.0 | 9,922.0 | 9,609.0 | 9,299.0 | 9,060.0 | 8,778.0 | 8,561.0 | 8,304.0 | 8,186.0 | 8,042.0 | 7,802.0 | 7,433.0 | 7,004.0 | 6,531.0 | 6,314.0 | 5,915.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,718.0) | (1,535.0) | (1,660.0) | (1,967.0) | (2,283.0) | (2,928.0) | (1,894.0) | (3,265.0) | (3,224.0) | (2,812.0) | (4,236.0) | (3,440.0) | (2,844.0) | (3,343.0) | (3,632.0) | |||||||||||||||||||||||||
| Treasury Stock | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | |||||||||||||||||||||||
| Minority Interest | 65.0 | 60.0 | 46.0 | 40.0 | 37.0 | 31.0 | 51.0 | 33.0 | 34.0 | 64.0 | 25.0 | 22.0 | 19.0 | 4.0 | - | - | - | |||||||||||||||||||||||
| Total Stockholders Equity | 18,779.0 | 19,043.0 | 19,049.0 | 18,666.0 | 18,530.0 | 17,879.0 | 18,676.0 | 17,169.0 | 17,044.0 | 17,429.0 | 16,100.0 | 16,639.0 | 16,883.0 | 15,947.0 | 15,173.0 | 16,507.0 | ||||||||||||||||||||||||
| Total Equity | 18,844.0 | 19,103.0 | 19,095.0 | 18,706.0 | 18,567.0 | 17,910.0 | 18,727.0 | 17,202.0 | 17,078.0 | 17,493.0 | 16,125.0 | 16,661.0 | 16,902.0 | 15,951.0 | 15,173.0 | 16,507.0 | 16,982.0 | 18,326.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,337.0 | 4,884.0 | 6,085.0 | 5,279.0 | 6,019.0 | 6,493.0 | 7,516.0 | 5,596.0 | 4,327.0 | 2,330.0 | 6,290.0 | 7,293.0 | 4,307.0 | 2,284.0 | 2,274.0 | 2,319.0 | 2,343.0 | 2,407.0 | 2,451.0 | 2,870.0 | 2,916.0 | 3,569.0 | 4,919.0 | 6,408.0 | 13,255.0 | 9,929.0 | 14,529.0 | 13,463.0 | 14,557.0 | 14,024.0 | 14,428.0 | 11,290.0 | 7,949.0 | 8,632.0 | 6,702.0 | 7,365.0 | 6,010.0 | 7,763.0 | 6,054.0 | 8,970.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (25,056.0) | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 18,779.0 | 19,043.0 | 19,049.0 | 18,666.0 | 18,530.0 | 17,879.0 | 18,676.0 | 17,169.0 | 17,044.0 | 17,429.0 | 16,100.0 | 16,639.0 | 16,883.0 | 15,947.0 | 15,173.0 | 16,507.0 | 16,982.0 | 18,326.0 | ||||||||||||||||||||||
| Tangible Book Value | 12,913.0 | 13,170.0 | 13,170.0 | 12,780.0 | 12,636.0 | 11,977.0 | 12,765.0 | 11,249.0 | 11,115.0 | 11,491.0 | 10,151.0 | 10,680.0 | 10,912.0 | 9,965.0 | 9,168.0 | 10,479.0 | 10,942.0 | |||||||||||||||||||||||
| 10,973.0 |
| 4,745.0 |
| 4,630.0 |
| - |
| - |
| - |
| - |
| - |
| 6,919.0 |
| 8,011.0 |
| 10,973.0 |
| 4,745.0 |
| 4,630.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 4,196.0 |
| 4,175.0 |
| 4,080.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,497.0 | 2,534.0 | 3,058.0 | 2,963.0 | 2,824.0 | 2,713.0 | 2,654.0 | 2,558.0 | 2,414.0 | 2,347.0 | 2,220.0 | 2,145.0 | 1,979.0 | 1,857.0 | 1,821.0 | 1,606.0 | 1,412.0 | - | - | - |
| Property,Plant & Equipment Net | 1,659.0 | 1,673.0 | 1,642.0 | 1,718.0 | 1,814.0 | 1,897.0 | 1,960.0 | 2,045.0 | 2,064.0 | 2,096.0 | 2,152.0 | 2,193.0 | 2,216.0 | 2,279.0 | 2,375.0 | 2,569.0 | 2,668.0 | 2,786.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 217.0 | 198.0 | 192.0 | 153.0 | 136.0 | 100.0 | - | - | 20.0 | 21.0 | 26.0 | 32.0 | 863.0 | 774.0 | 873.0 | 893.0 | 827.0 | - | - | - |
| Goodwill | 5,733.0 | 5,733.0 | 5,733.0 | 5,733.0 | 5,744.0 | 5,190.0 | 4,845.0 | 4,829.0 | 4,904.0 | 4,904.0 | 4,878.0 | 4,816.0 | 4,816.0 | 4,816.0 | 4,816.0 | 5,561.0 | 5,557.0 | 5,548.0 | - | - |
| Intangible Assets | 140.0 | 169.0 | 205.0 | 249.0 | 305.0 | 122.0 | 105.0 | 115.0 | 177.0 | 221.0 | 259.0 | 275.0 | 295.0 | 345.0 | 449.0 | 385.0 | 503.0 | 638.0 | - | - |
| Operating Lease Right Of Use Assets | 464.0 | 453.0 | 462.0 | 474.0 | 459.0 | 475.0 | 443.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 158,814.0 | 157,302.0 | 152,194.0 | 155,220.0 | 162,938.0 | 147,389.0 | 126,240.0 | 125,688.0 | 124,294.0 | 125,968.0 | 126,050.0 | 119,563.0 | 117,396.0 | 121,347.0 | 127,050.0 | 132,351.0 | 142,318.0 | 146,248.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 750.0 | 500.0 | 0.0 | - | - | 0.0 | 2,050.0 | 1,600.0 | 500.0 | 0.0 | 10.0 | 2,253.0 | 2,182.0 | 1,574.0 | 3,067.0 | 3,937.0 | 3,668.0 | 15,822.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 13,190.0 |
| 18,464.0 |
| 19,231.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | 164.0 | 156.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 139,711.0 | 139,392.0 | 134,701.0 | 139,269.0 | 144,612.0 | 129,278.0 | 109,945.0 | 110,598.0 | 108,102.0 | 109,304.0 | 109,206.0 | 102,690.0 | 101,628.0 | 105,848.0 | 110,551.0 | 115,617.0 | 124,437.0 | 129,435.0 | - | - |
| 12.0 |
| - |
| - |
| - |
| Additional Paid In Capital | 10,366.0 | 11,394.0 | 11,757.0 | 11,988.0 | 12,189.0 | 12,731.0 | 12,685.0 | 13,766.0 | 15,858.0 | 17,092.0 | 17,883.0 | 18,767.0 | 19,216.0 | 19,652.0 | 18,855.0 | 19,050.0 | 18,781.0 | 16,815.0 | - | - |
| Retained Earnings | 10,205.0 | 9,060.0 | 8,186.0 | 7,004.0 | 5,550.0 | 3,770.0 | 3,751.0 | 2,828.0 | 1,628.0 | 666.0 | (115.0) | (1,177.0) | (2,216.0) | (3,338.0) | (4,322.0) | (4,047.0) | (3,235.0) | (1,869.0) | - | - |
| Accumulated Other Comprehensive Income | (1,535.0) | (2,928.0) | (2,812.0) | (3,343.0) | 289.0 | 1,315.0 | (90.0) | (964.0) | (749.0) | (550.0) | (380.0) | (238.0) | (319.0) | 65.0 | (69.0) | (260.0) | 130.0 | (22.0) | - | - |
| Treasury Stock | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,371.0 | 1,377.0 | 1,377.0 | 1,377.0 | 1,377.0 | 1,377.0 | 1,377.0 | 1,397.0 | 1,402.0 | 1,409.0 | 1,425.0 | - | - |
| Minority Interest | 60.0 | 31.0 | 64.0 | 4.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 19,043.0 | 17,879.0 | 17,429.0 | 15,947.0 | 18,326.0 | 18,111.0 | 16,295.0 | 15,090.0 | 16,192.0 | 16,664.0 | 16,844.0 | 16,873.0 | 15,660.0 | 15,422.0 | 16,499.0 | 16,734.0 | 17,881.0 | 16,813.0 | 19,823.0 | 20,701.0 |
| Total Equity | 19,103.0 | 17,910.0 | 17,493.0 | 15,951.0 | 18,326.0 | 18,111.0 | 16,295.0 | 15,090.0 | 16,192.0 | 16,664.0 | 16,844.0 | 16,873.0 | 15,660.0 | 15,422.0 | 16,499.0 | 16,734.0 | 17,881.0 | 16,813.0 | 19,823.0 | 20,701.0 |
| 22,132.0 |
| 35,053.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | 10,486.0 | 4,651.0 | 2,312.0 | 3,045.0 | 1,711.0 | 1,739.0 | 1,946.0 | 3,932.0 | 10,208.0 | 14,121.0 | 24,080.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 19,043.0 | 17,879.0 | 17,429.0 | 15,947.0 | 18,326.0 | 18,111.0 | 16,295.0 | 15,090.0 | 16,192.0 | 16,664.0 | 16,844.0 | 16,873.0 | 15,660.0 | 15,422.0 | 16,499.0 | 16,734.0 | 17,881.0 | 16,813.0 | 19,823.0 | 20,701.0 |
| Tangible Book Value | 13,170.0 | 11,977.0 | 11,491.0 | 9,965.0 | 12,277.0 | 12,799.0 | 11,345.0 | 10,146.0 | 11,111.0 | 11,539.0 | 11,707.0 | 11,782.0 | 10,549.0 | 10,261.0 | 11,234.0 | 10,788.0 | 11,821.0 | 10,627.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,794.0 |
| 1,814.0 |
| 1,805.0 |
| 1,825.0 |
| 1,852.0 |
| 1,897.0 |
| 1,896.0 |
| 1,929.0 |
| 1,935.0 |
| 1,960.0 |
| 1,944.0 |
| 1,950.0 |
| 2,026.0 |
| 2,045.0 |
| 2,051.0 |
| 2,050.0 |
| 2,065.0 |
| 2,064.0 |
| 2,057.0 |
| 2,060.0 |
| 2,088.0 |
| 2,096.0 |
| 2,075.0 |
| 2,091.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,181.0 |
| 5,181.0 |
| 5,181.0 |
| 5,190.0 |
| 5,187.0 |
| 5,193.0 |
| 4,845.0 |
| 4,845.0 |
| 4,845.0 |
| 4,829.0 |
| 4,829.0 |
| 4,829.0 |
| 4,829.0 |
| 4,904.0 |
| 4,904.0 |
| 4,904.0 |
| 4,904.0 |
| 4,904.0 |
| 4,904.0 |
| 4,904.0 |
| 4,882.0 |
| 4,882.0 |
| 305.0 |
| 101.0 |
| 108.0 |
| 114.0 |
| 122.0 |
| 129.0 |
| 137.0 |
| 98.0 |
| 105.0 |
| 111.0 |
| 101.0 |
| 108.0 |
| 115.0 |
| 122.0 |
| 156.0 |
| 167.0 |
| 177.0 |
| 187.0 |
| 198.0 |
| 209.0 |
| 221.0 |
| 228.0 |
| 240.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 449.0 |
| 430.0 |
| 430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164,082.0 |
| 162,938.0 |
| 156,153.0 |
| 155,610.0 |
| 153,331.0 |
| 147,389.0 |
| 145,180.0 |
| 144,070.0 |
| 133,542.0 |
| 126,240.0 |
| 128,147.0 |
| 127,518.0 |
| 128,802.0 |
| 125,688.0 |
| 124,578.0 |
| 124,557.0 |
| 122,913.0 |
| 124,294.0 |
| 123,271.0 |
| 124,643.0 |
| 124,545.0 |
| 125,968.0 |
| 125,177.0 |
| 126,212.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 3,150.0 |
| 2,050.0 |
| 5,401.0 |
| 4,250.0 |
| 1,600.0 |
| 1,600.0 |
| 3,250.0 |
| 1,400.0 |
| 0.0 |
| 500.0 |
| 600.0 |
| 600.0 |
| - |
| 0.0 |
| 0.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147,100.0 |
| 144,612.0 |
| 137,530.0 |
| 137,358.0 |
| 135,469.0 |
| 129,278.0 |
| 127,276.0 |
| 126,442.0 |
| 116,210.0 |
| 109,945.0 |
| 111,566.0 |
| 110,910.0 |
| 113,279.0 |
| 110,598.0 |
| 109,808.0 |
| 108,780.0 |
| 107,047.0 |
| 108,102.0 |
| 106,647.0 |
| 107,750.0 |
| 107,823.0 |
| 109,304.0 |
| 107,812.0 |
| 108,827.0 |
| 11,983.0 |
| 12,189.0 |
| 12,479.0 |
| 12,467.0 |
| 12,740.0 |
| 12,731.0 |
| 12,714.0 |
| 12,703.0 |
| 12,695.0 |
| 12,685.0 |
| 12,803.0 |
| 13,380.0 |
| 13,584.0 |
| 13,766.0 |
| 14,122.0 |
| 15,389.0 |
| 15,639.0 |
| 15,858.0 |
| 16,344.0 |
| 16,828.0 |
| 16,959.0 |
| 17,092.0 |
| 17,339.0 |
| 17,539.0 |
| 5,550.0 |
| 5,296.0 |
| 4,836.0 |
| 4,235.0 |
| 3,770.0 |
| 3,330.0 |
| 2,978.0 |
| 3,364.0 |
| 3,751.0 |
| 3,534.0 |
| 3,299.0 |
| 3,066.0 |
| 2,828.0 |
| 2,582.0 |
| 2,182.0 |
| 1,923.0 |
| 1,628.0 |
| 1,279.0 |
| 1,089.0 |
| 873.0 |
| 666.0 |
| 465.0 |
| 242.0 |
| (2,067.0) |
| (1,214.0) |
| 289.0 |
| 532.0 |
| 651.0 |
| 592.0 |
| 1,315.0 |
| 1,565.0 |
| 1,626.0 |
| 1,324.0 |
| (90.0) |
| 295.0 |
| (21.0) |
| (598.0) |
| (964.0) |
| (1,394.0) |
| (1,255.0) |
| (1,151.0) |
| (749.0) |
| (454.0) |
| (479.0) |
| (565.0) |
| (550.0) |
| 105.0 |
| 148.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,371.0 |
| 1,377.0 |
| 1,377.0 |
| 1,377.0 |
| 1,377.0 |
| 1,377.0 |
| 1,377.0 |
| 1,377.0 |
| 1,377.0 |
| - |
| 18.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 26.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 11.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,982.0 |
| 18,326.0 |
| 18,605.0 |
| 18,252.0 |
| 17,862.0 |
| 18,111.0 |
| 17,904.0 |
| 17,602.0 |
| 17,332.0 |
| 16,295.0 |
| 16,581.0 |
| 16,608.0 |
| 15,512.0 |
| 15,090.0 |
| 14,770.0 |
| 15,777.0 |
| 15,866.0 |
| 16,192.0 |
| 16,624.0 |
| 16,893.0 |
| 16,722.0 |
| 16,664.0 |
| 17,365.0 |
| 17,385.0 |
| 18,623.0 |
| 18,252.0 |
| 17,862.0 |
| 18,111.0 |
| 17,904.0 |
| 17,628.0 |
| 0.0 |
| 16,295.0 |
| 16,581.0 |
| 16,608.0 |
| 11.0 |
| 0.0 |
| 14,770.0 |
| 15,777.0 |
| 15,866.0 |
| 16,192.0 |
| 16,624.0 |
| 16,893.0 |
| 16,722.0 |
| 16,664.0 |
| 17,365.0 |
| 17,385.0 |
| (22,724.0) |
| (22,004.0) |
| (14,387.0) |
| (8,554.0) |
| (6,790.0) |
| 8,000.0 |
| 5,815.0 |
| 9,462.0 |
| 8,975.0 |
| 10,750.0 |
| 10,486.0 |
| 10,933.0 |
| 7,004.0 |
| 4,764.0 |
| 4,651.0 |
| 2,941.0 |
| 3,234.0 |
| 1,636.0 |
| 2,312.0 |
| 1,816.0 |
| 4,733.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,605.0 |
| 18,252.0 |
| 17,862.0 |
| 18,111.0 |
| 17,904.0 |
| 17,602.0 |
| 17,332.0 |
| 16,295.0 |
| 16,581.0 |
| 16,608.0 |
| 15,512.0 |
| 15,090.0 |
| 14,770.0 |
| 15,777.0 |
| 15,866.0 |
| 16,192.0 |
| 16,624.0 |
| 16,893.0 |
| 16,722.0 |
| 16,664.0 |
| 17,365.0 |
| 17,385.0 |
| 12,277.0 |
| 13,323.0 |
| 12,963.0 |
| 12,567.0 |
| 12,799.0 |
| 12,588.0 |
| 12,272.0 |
| 12,389.0 |
| 11,345.0 |
| 11,625.0 |
| 11,678.0 |
| 10,575.0 |
| 10,146.0 |
| 9,819.0 |
| 10,717.0 |
| 10,795.0 |
| 11,111.0 |
| 11,533.0 |
| 11,791.0 |
| 11,609.0 |
| 11,539.0 |
| 12,255.0 |
| 12,263.0 |