| (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 | 46,030.0 | 42,083.0 | 43,337.0 | 40,195.0 | 62,975.0 | 40,348.0 | 29,345.0 | 27,938.0 | 14,217.0 | 10,828.0 | 11,978.0 | 11,363.0 | 7,728.0 | 12,663.0 | 8,679.0 | 4,931.0 | 8,241.0 | |||
| Restricted Cash | 23,631.0 | 23,431.0 | 31,136.0 | 18,525.0 | 30,363.0 | 30,212.0 | 16,232.0 | 10,289.0 | 4,943.0 | 7,045.0 | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 46,030.0 | 42,083.0 | 43,337.0 | 40,195.0 | 62,975.0 | 40,348.0 | 29,345.0 | 27,938.0 | 14,217.0 | 10,828.0 | 11,978.0 | 11,363.0 | 7,728.0 | 12,663.0 | 8,679.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 5,550.0 | 4,364.0 | 3,932.0 | 3,551.0 | 3,234.0 | 2,932.0 | 2,929.0 | 2,580.0 | 2,502.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | 18,914.0 | 13,632.0 | 7,430.0 | - | - | - | - | - | - | 1,632.0 | 2,001.0 | 2,006.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | 20.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 14.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | 17,050.0 | 23,769.0 | 13,632.0 | 7,430.0 | 0.0 | 15,000.0 | 0.0 | - | - | - | 1,632.0 | 2,001.0 | 2,006.0 | ||||
| (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 | 44,975.0 | 46,030.0 | 30,572.0 | 32,195.0 | 35,009.0 | 42,083.0 | 34,850.0 | 25,350.0 | 31,752.0 | 43,337.0 | 33,251.0 | 47,651.0 | 49,162.0 | 40,195.0 | ||||||||||||||||||||||||||
| 5,442.0 |
| 6,764.0 |
| 4,507.0 |
| - |
| - |
| - |
| - |
| - |
| 4,931.0 |
| 8,241.0 |
| 5,442.0 |
| 6,764.0 |
| 4,507.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,487.0 |
| 2,308.0 |
| 2,259.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 2,667.0 | 2,236.0 | 2,163.0 | 2,080.0 | 1,935.0 | 1,787.0 | 1,890.0 | 1,790.0 | 1,827.0 | 1,802.0 | 1,684.0 | 1,618.0 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 2,883.0 | 2,128.0 | 1,769.0 | 1,471.0 | 1,299.0 | 1,145.0 | 1,039.0 | 790.0 | 675.0 | 685.0 | 624.0 | 641.0 | 661.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,952.0 | 11,952.0 | 1,227.0 | 1,227.0 | 1,227.0 | 1,227.0 | 1,227.0 | 1,227.0 | 1,227.0 | 1,228.0 | 1,161.0 | 631.0 | 528.0 | 528.0 | - | - |
| Intangible Assets | 7,233.0 | 7,743.0 | 8,260.0 | 8,789.0 | 9,379.0 | 9,991.0 | 128.0 | 152.0 | 108.0 | 144.0 | 181.0 | 227.0 | 266.0 | 319.0 | 326.0 | 54.0 | 23.0 | - | - | - |
| Operating Lease Right Of Use Assets | 705.0 | 591.0 | 630.0 | 894.0 | 842.0 | 937.0 | 577.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 490,995.0 | 479,843.0 | 493,178.0 | 551,772.0 | 667,270.0 | 549,009.0 | 294,000.0 | 296,482.0 | 243,274.0 | 223,383.0 | 183,705.0 | 154,642.0 | 143,642.0 | 133,637.0 | 108,553.0 | 92,568.0 | 75,431.0 | 51,675.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | 17,050.0 | 4,855.0 | 0.0 | - | 0.0 | 15,000.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,512.0 |
| 883.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 441,570.0 | 431,468.0 | 452,220.0 | 515,164.0 | 611,009.0 | 492,949.0 | 272,260.0 | 275,812.0 | 224,749.0 | 206,962.0 | 170,303.0 | 142,839.0 | 133,261.0 | 124,048.0 | 100,839.0 | 86,342.0 | 70,358.0 | 47,614.0 | - | - |
| 14.0 |
| 14.0 |
| - |
| - |
| Additional Paid In Capital | 27,996.0 | 27,639.0 | 27,330.0 | 27,075.0 | 26,741.0 | 26,515.0 | 4,656.0 | 4,499.0 | 4,353.0 | 4,267.0 | 4,152.0 | 4,050.0 | 3,951.0 | 3,881.0 | 3,826.0 | 3,034.0 | 2,298.0 | 2,214.0 | - | - |
| Retained Earnings | 44,065.0 | 37,568.0 | 33,901.0 | 31,066.0 | 25,992.0 | 21,975.0 | 19,960.0 | 17,329.0 | 14,408.0 | 12,649.0 | 11,253.0 | 10,198.0 | 9,253.0 | 8,554.0 | 7,978.0 | 7,409.0 | 7,243.0 | 6,735.0 | - | - |
| Accumulated Other Comprehensive Income | (10,983.0) | (14,848.0) | (18,131.0) | (22,621.0) | (1,109.0) | 5,394.0 | 88.0 | (252.0) | (152.0) | (163.0) | (134.0) | 165.0 | 9.0 | 298.0 | 8.0 | 16.0 | (191.0) | (553.0) | (17.0) | - |
| Treasury Stock | - | - | - | 8,639.0 | 5,338.0 | 5,578.0 | 5,767.0 | 3,714.0 | 2,892.0 | 3,130.0 | 3,343.0 | 3,497.0 | 3,716.0 | 4,024.0 | 4,113.0 | 4,247.0 | 4,291.0 | 4,349.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 49,425.0 | 48,375.0 | 40,958.0 | 36,608.0 | 56,261.0 | 56,060.0 | 21,745.0 | 20,670.0 | 18,525.0 | 16,421.0 | 13,402.0 | 11,803.0 | 10,381.0 | 9,589.0 | 7,714.0 | 6,226.0 | 5,073.0 | 4,061.0 | 3,732.0 | 5,008.0 |
| Total Equity | 49,425.0 | 48,375.0 | 40,958.0 | 36,608.0 | 56,261.0 | 56,060.0 | 21,745.0 | 20,670.0 | 18,525.0 | 16,421.0 | 13,402.0 | 11,803.0 | 10,381.0 | 9,589.0 | 7,714.0 | 6,226.0 | 5,073.0 | 4,061.0 | 3,732.0 | 5,008.0 |
| 1,512.0 |
| 883.0 |
| - |
| - |
| Net debt | - | - | - | (23,145.0) | (39,206.0) | (26,716.0) | (21,915.0) | (27,938.0) | 783.0 | (10,828.0) | - | - | - | (11,031.0) | (6,678.0) | (2,925.0) | (6,729.0) | (4,559.0) | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 49,425.0 | 48,375.0 | 40,958.0 | 36,608.0 | 56,261.0 | 56,060.0 | 21,745.0 | 20,670.0 | 18,525.0 | 16,421.0 | 13,402.0 | 11,803.0 | 10,381.0 | 9,589.0 | 7,714.0 | 6,226.0 | 5,073.0 | 4,061.0 | 3,732.0 | 5,008.0 |
| Tangible Book Value | 30,241.0 | 28,681.0 | 20,747.0 | 15,868.0 | 34,930.0 | 34,117.0 | 20,390.0 | 19,291.0 | 17,190.0 | 15,050.0 | 11,994.0 | 10,349.0 | 8,888.0 | 8,042.0 | 6,227.0 | 5,541.0 | 4,522.0 | 3,533.0 | - | - |
| 46,486.0 |
| 64,550.0 |
| 91,126.0 |
| 62,975.0 |
| 34,323.0 |
| 30,337.0 |
| 48,182.0 |
| 40,348.0 |
| 27,465.0 |
| 33,574.0 |
| 68,458.0 |
| 29,345.0 |
| 20,252.0 |
| 24,199.0 |
| 32,558.0 |
| 27,938.0 |
| 21,830.0 |
| 13,250.0 |
| 14,145.0 |
| 14,217.0 |
| 12,253.0 |
| 9,575.0 |
| 9,475.0 |
| 10,828.0 |
| 10,431.0 |
| 12,976.0 |
| Restricted Cash | 28,305.0 | - | 24,293.0 | 23,374.0 | 26,972.0 | - | 32,153.0 | 21,765.0 | 25,921.0 | - | 11,656.0 | 11,456.0 | 20,268.0 | - | 18,760.0 | 19,276.0 | 26,232.0 | - | 25,778.0 | 24,393.0 | 25,257.0 | - | 10,897.0 | 12,739.0 | 26,249.0 | - | 12,032.0 | 9,983.0 | 9,130.0 | - | 5,264.0 | 5,668.0 | 3,480.0 | - | 7,668.0 | 5,678.0 | 5,802.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 44,975.0 | 46,030.0 | 30,572.0 | 32,195.0 | 35,009.0 | 42,083.0 | 34,850.0 | 25,350.0 | 31,752.0 | 43,337.0 | 33,251.0 | 47,651.0 | 49,162.0 | 40,195.0 | 46,486.0 | 64,550.0 | 91,126.0 | 62,975.0 | 34,323.0 | 30,337.0 | 48,182.0 | 40,348.0 | 27,465.0 | 33,574.0 | 68,458.0 | 29,345.0 | 20,252.0 | 24,199.0 | 32,558.0 | 27,938.0 | 21,830.0 | 13,250.0 | 14,145.0 | 14,217.0 | 12,253.0 | 9,575.0 | 9,475.0 | 10,828.0 | 10,431.0 | 12,976.0 |
| 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 | - | - | - | - | - | - | - | - | - | - | 3,730.0 | 3,686.0 | 3,716.0 | 3,714.0 | 3,687.0 | 3,670.0 | 3,499.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 12,298.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,951.0 | 11,952.0 | 11,952.0 | ||||||||||||||||||||||
| Intangible Assets | 7,413.0 | 7,233.0 | 7,360.0 | 7,487.0 | 7,615.0 | 7,743.0 | 7,873.0 | 8,003.0 | 8,131.0 | 8,260.0 | 8,390.0 | 8,524.0 | 8,659.0 | 8,789.0 | 8,923.0 | 9,075.0 | 9,227.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 493,319.0 | 490,995.0 | 465,255.0 | 458,936.0 | 462,903.0 | 479,843.0 | 466,055.0 | 449,675.0 | 468,784.0 | 493,178.0 | 475,204.0 | 511,505.0 | 535,552.0 | 551,772.0 | 577,563.0 | 637,557.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 500.0 | 1,350.0 | 4,234.0 | 4,855.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19,530.0 | 18,708.0 | 17,698.0 | 13,632.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 444,085.0 | 441,570.0 | 415,871.0 | 409,485.0 | 413,392.0 | 431,468.0 | 418,840.0 | 405,722.0 | 426,372.0 | 452,220.0 | 437,420.0 | 474,358.0 | 499,205.0 | 515,164.0 | 540,522.0 | 593,044.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.0 | 20.0 | 20.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 |
| Additional Paid In Capital | 28,047.0 | 27,996.0 | 27,910.0 | 27,813.0 | 27,664.0 | 27,639.0 | 27,548.0 | 27,470.0 | 27,358.0 | 27,330.0 | 27,293.0 | 27,220.0 | 27,136.0 | 27,075.0 | 26,975.0 | 26,918.0 | ||||||||||||||||||||||||
| Retained Earnings | 45,912.0 | 44,065.0 | 42,170.0 | 40,374.0 | 38,882.0 | 37,568.0 | 36,303.0 | 35,458.0 | 34,701.0 | 33,901.0 | 33,429.0 | 32,865.0 | 32,144.0 | 31,066.0 | 29,651.0 | 28,174.0 | 26,895.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10,757.0) | (10,983.0) | (11,798.0) | (12,591.0) | (13,621.0) | (14,848.0) | (14,618.0) | (16,936.0) | (17,576.0) | (18,131.0) | (20,752.0) | (20,730.0) | (20,690.0) | (22,621.0) | (23,152.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 11,420.0 | 11,455.0 | 8,639.0 | 6,751.0 | 5,272.0 | 5,293.0 | 5,338.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 49,234.0 | 49,425.0 | 49,384.0 | 49,451.0 | 49,511.0 | 48,375.0 | 47,215.0 | 43,953.0 | 42,412.0 | 40,958.0 | 37,784.0 | 37,147.0 | 36,347.0 | 36,608.0 | 37,041.0 | 44,513.0 | ||||||||||||||||||||||||
| Total Equity | 49,234.0 | 49,425.0 | 49,384.0 | 49,451.0 | 49,511.0 | 48,375.0 | 47,215.0 | 43,953.0 | 42,412.0 | 40,958.0 | 37,784.0 | 37,147.0 | 36,347.0 | 36,608.0 | 37,041.0 | 44,513.0 | 48,098.0 | 56,261.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 500.0 | 1,350.0 | 4,234.0 | 4,855.0 | 22,530.0 | 22,208.0 | 20,198.0 | 13,632.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 15,000.0 | 5,000.0 | 300.0 | 600.0 | 0.0 | 3,001.0 | 5,000.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (45,986.0) | (63,200.0) | (86,892.0) | (58,120.0) | (11,793.0) | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 49,234.0 | 49,425.0 | 49,384.0 | 49,451.0 | 49,511.0 | 48,375.0 | 47,215.0 | 43,953.0 | 42,412.0 | 40,958.0 | 37,784.0 | 37,147.0 | 36,347.0 | 36,608.0 | 37,041.0 | 44,513.0 | 48,098.0 | 56,261.0 | ||||||||||||||||||||||
| Tangible Book Value | 29,523.0 | 30,241.0 | 30,073.0 | 30,013.0 | 29,945.0 | 28,681.0 | 27,391.0 | 23,999.0 | 22,330.0 | 20,747.0 | 17,443.0 | 16,672.0 | 15,737.0 | 15,868.0 | 16,167.0 | 23,487.0 | 26,919.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,442.0 |
| 3,164.0 |
| 3,136.0 |
| 3,054.0 |
| 2,883.0 |
| 2,346.0 |
| 2,314.0 |
| 2,291.0 |
| 2,128.0 |
| 2,017.0 |
| 1,909.0 |
| 1,813.0 |
| 1,769.0 |
| 1,683.0 |
| 1,599.0 |
| 1,540.0 |
| 1,471.0 |
| 1,392.0 |
| 1,335.0 |
| 1,305.0 |
| 1,299.0 |
| 1,266.0 |
| 1,242.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,952.0 |
| 11,952.0 |
| 11,952.0 |
| 11,952.0 |
| 1,737.0 |
| 1,733.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 1,227.0 |
| 9,379.0 |
| 9,532.0 |
| 9,686.0 |
| 9,838.0 |
| 9,991.0 |
| 1,258.0 |
| 1,278.0 |
| - |
| 128.0 |
| - |
| - |
| - |
| - |
| - |
| 93.0 |
| 101.0 |
| 108.0 |
| 115.0 |
| 125.0 |
| 135.0 |
| 144.0 |
| 154.0 |
| 163.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 596.0 |
| 601.0 |
| 597.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 680,950.0 |
| 667,270.0 |
| 607,548.0 |
| 574,532.0 |
| 563,457.0 |
| 549,009.0 |
| 419,355.0 |
| 400,484.0 |
| 370,779.0 |
| 294,005.0 |
| 278,987.0 |
| 276,321.0 |
| 282,815.0 |
| 296,482.0 |
| 272,102.0 |
| 261,882.0 |
| 248,320.0 |
| 243,274.0 |
| 230,714.0 |
| 220,601.0 |
| 227,061.0 |
| 223,383.0 |
| 209,337.0 |
| 198,052.0 |
| 3,000.0 |
| 3,500.0 |
| 2,500.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 15,000.0 |
| 5,000.0 |
| 300.0 |
| 600.0 |
| 0.0 |
| 3,001.0 |
| 5,000.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 632,852.0 |
| 611,009.0 |
| 550,106.0 |
| 517,082.0 |
| 507,863.0 |
| 492,949.0 |
| 388,024.0 |
| 369,669.0 |
| 344,509.0 |
| 272,260.0 |
| 257,633.0 |
| 255,001.0 |
| 261,190.0 |
| 275,812.0 |
| 251,268.0 |
| 241,785.0 |
| 228,990.0 |
| 224,749.0 |
| 212,687.0 |
| 203,112.0 |
| 210,079.0 |
| 206,962.0 |
| 193,867.0 |
| 183,062.0 |
| 26,826.0 |
| 26,741.0 |
| 26,755.0 |
| 26,708.0 |
| 26,629.0 |
| 26,515.0 |
| 4,797.0 |
| 4,760.0 |
| 4,714.0 |
| 4,656.0 |
| 4,640.0 |
| 4,599.0 |
| 4,548.0 |
| 4,499.0 |
| 4,484.0 |
| 4,447.0 |
| 4,397.0 |
| 4,353.0 |
| 4,365.0 |
| 4,336.0 |
| 4,300.0 |
| 4,267.0 |
| 4,254.0 |
| 4,223.0 |
| 25,992.0 |
| 24,880.0 |
| 23,809.0 |
| 23,029.0 |
| 21,975.0 |
| 21,261.0 |
| 20,876.0 |
| 20,487.0 |
| 19,960.0 |
| 19,374.0 |
| 18,680.0 |
| 18,017.0 |
| 17,329.0 |
| 16,615.0 |
| 15,903.0 |
| 15,222.0 |
| 14,408.0 |
| 13,963.0 |
| 13,495.0 |
| 13,069.0 |
| 12,649.0 |
| 12,261.0 |
| 11,882.0 |
| (16,022.0) |
| (11,045.0) |
| (1,109.0) |
| 1,253.0 |
| 2,408.0 |
| 878.0 |
| 5,394.0 |
| 5,686.0 |
| 5,611.0 |
| 3,995.0 |
| 88.0 |
| 144.0 |
| 99.0 |
| (71.0) |
| (252.0) |
| (304.0) |
| (278.0) |
| (260.0) |
| (152.0) |
| (106.0) |
| (112.0) |
| (132.0) |
| (163.0) |
| 31.0 |
| (17.0) |
| 5,421.0 |
| 5,450.0 |
| 5,502.0 |
| 5,578.0 |
| 5,691.0 |
| 5,710.0 |
| 5,734.0 |
| 5,767.0 |
| 5,612.0 |
| 4,866.0 |
| 3,677.0 |
| 3,714.0 |
| 2,769.0 |
| 2,783.0 |
| 2,837.0 |
| 2,892.0 |
| 2,993.0 |
| 3,028.0 |
| 3,053.0 |
| 3,130.0 |
| 3,283.0 |
| 3,302.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48,098.0 |
| 56,261.0 |
| 57,442.0 |
| 57,450.0 |
| 55,594.0 |
| 56,060.0 |
| 31,331.0 |
| 30,815.0 |
| 26,270.0 |
| 21,745.0 |
| 21,354.0 |
| 21,320.0 |
| 21,625.0 |
| 20,670.0 |
| 20,834.0 |
| 20,097.0 |
| 19,330.0 |
| 18,525.0 |
| 18,027.0 |
| 17,489.0 |
| 16,982.0 |
| 16,421.0 |
| 15,470.0 |
| 14,990.0 |
| 57,442.0 |
| 57,450.0 |
| 55,594.0 |
| 56,060.0 |
| 31,331.0 |
| 30,815.0 |
| 26,270.0 |
| 21,745.0 |
| 21,354.0 |
| 21,320.0 |
| 21,625.0 |
| 20,670.0 |
| 20,834.0 |
| 20,097.0 |
| 19,330.0 |
| 18,525.0 |
| 18,027.0 |
| 17,489.0 |
| 16,982.0 |
| 16,421.0 |
| 15,470.0 |
| 14,990.0 |
| (8,129.0) |
| (27,984.0) |
| (26,716.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21,830.0) |
| (13,250.0) |
| (14,145.0) |
| 783.0 |
| (7,253.0) |
| (9,275.0) |
| (8,875.0) |
| (10,828.0) |
| (7,430.0) |
| (7,976.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57,442.0 |
| 57,450.0 |
| 55,594.0 |
| 56,060.0 |
| 31,331.0 |
| 30,815.0 |
| 26,270.0 |
| 21,745.0 |
| 21,354.0 |
| 21,320.0 |
| 21,625.0 |
| 20,670.0 |
| 20,834.0 |
| 20,097.0 |
| 19,330.0 |
| 18,525.0 |
| 18,027.0 |
| 17,489.0 |
| 16,982.0 |
| 16,421.0 |
| 15,470.0 |
| 14,990.0 |
| 34,930.0 |
| 35,958.0 |
| 35,812.0 |
| 33,804.0 |
| 34,117.0 |
| 28,336.0 |
| 27,804.0 |
| 25,043.0 |
| 20,390.0 |
| 20,127.0 |
| 20,093.0 |
| 20,398.0 |
| 19,443.0 |
| 19,607.0 |
| 18,777.0 |
| 18,002.0 |
| 17,190.0 |
| 16,685.0 |
| 16,137.0 |
| 15,620.0 |
| 15,050.0 |
| 14,089.0 |
| 13,600.0 |