| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 11,534.0 | 10,042.0 | 9,699.0 | 7,429.0 | 8,131.0 | 8,550.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 502.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 11,534.0 | 10,042.0 | 9,699.0 | 7,429.0 | 8,131.0 | 8,550.0 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 6,062.0 | 5,745.0 | - | 4,825.0 | 4,367.0 | 4,152.0 | 3,881.0 | 3,333.0 | 4,820.0 | 4,599.0 | 4,417.0 | 4,037.0 | 3,673.0 | 3,425.0 | 3,046.0 | 2,758.0 | - | - |
| Property,Plant & Equipment Net | - | - | 2,399.0 | 2,315.0 | - | 2,154.0 | 2,282.0 | 2,214.0 | 2,186.0 | 2,062.0 | 1,894.0 | 1,937.0 | 1,860.0 | 1,728.0 | 1,747.0 | 1,802.0 | 1,953.0 | 2,011.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 3,753.0 | 3,317.0 | 2,981.0 | 3,245.0 | 3,162.0 | 3,095.0 | 2,899.0 | 2,882.0 | 2,259.0 | 2,363.0 | 2,034.0 | 1,798.0 | - | - | - | 927.0 | 886.0 | - | - | - |
| Goodwill | 8,159.0 | 7,691.0 | 7,611.0 | 7,495.0 | 7,621.0 | 7,683.0 | 7,556.0 | 7,446.0 | 6,022.0 | 5,814.0 | 5,671.0 | 5,826.0 | 6,036.0 | 5,977.0 | 5,645.0 | 5,597.0 | 4,550.0 | 4,527.0 | - | - |
| Intangible Assets | 935.0 | 1,089.0 | 1,320.0 | 1,544.0 | 1,816.0 | 1,827.0 | 2,030.0 | 2,369.0 | 1,613.0 | 1,750.0 | 1,768.0 | 2,025.0 | 2,360.0 | 2,539.0 | 2,459.0 | 2,593.0 | 1,810.0 | 1,851.0 | - | - |
| Operating Lease Right Of Use Assets | 865.0 | 818.0 | 805.0 | 500.0 | 542.0 | 720.0 | 858.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 627.0 | 701.0 | 1,034.0 | 1,127.0 | 254.0 | 233.0 | 216.0 | 113.0 | 113.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 366,047.0 | 353,240.0 | 297,258.0 | 301,450.0 | 314,624.0 | 314,706.0 | 245,610.0 | 244,596.0 | 238,425.0 | 242,698.0 | 245,155.0 | 274,119.0 | 243,291.0 | 222,582.0 | 216,827.0 | 160,505.0 | 157,946.0 | 173,631.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 8,838.0 |
| 4,419.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 338,206.0 | 327,914.0 | 273,459.0 | 276,259.0 | 287,261.0 | 288,506.0 | 221,179.0 | 219,859.0 | 216,108.0 | 221,479.0 | 224,020.0 | 252,791.0 | 222,913.0 | 201,713.0 | 197,429.0 | 142,718.0 | 143,455.0 | 160,857.0 | - | - |
| 495.0 |
| 432.0 |
| - |
| - |
| Additional Paid In Capital | 10,705.0 | 10,722.0 | 10,741.0 | 10,730.0 | 10,787.0 | 10,205.0 | 10,132.0 | 10,061.0 | 9,799.0 | 9,782.0 | 9,746.0 | 9,791.0 | 9,776.0 | 9,667.0 | 9,557.0 | 9,356.0 | 9,180.0 | 6,992.0 | - | - |
| Retained Earnings | 31,392.0 | 29,582.0 | 27,957.0 | 27,028.0 | 25,238.0 | 23,442.0 | 21,918.0 | 20,553.0 | 18,856.0 | 17,459.0 | 16,049.0 | 14,737.0 | 13,395.0 | 11,751.0 | 10,176.0 | 8,634.0 | 7,071.0 | 9,135.0 | - | - |
| Accumulated Other Comprehensive Income | (1,043.0) | (2,100.0) | (2,354.0) | (3,711.0) | (1,133.0) | 187.0 | (876.0) | (1,356.0) | (1,009.0) | (2,040.0) | (1,442.0) | (507.0) | (95.0) | 360.0 | (659.0) | (689.0) | (2,238.0) | (5,650.0) | - | - |
| Treasury Stock | - | - | 15,025.0 | 11,336.0 | 10,009.0 | 10,609.0 | 10,209.0 | 8,715.0 | 9,029.0 | 7,682.0 | 6,457.0 | 5,158.0 | 3,693.0 | 1,902.0 | 680.0 | 16.0 | 17.0 | 18.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 32.0 | 0.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 27,841.0 | 25,326.0 | 23,799.0 | 25,191.0 | 27,363.0 | 26,200.0 | 24,431.0 | 24,737.0 | 22,270.0 | 21,193.0 | 21,103.0 | 21,328.0 | 20,248.0 | 20,825.0 | 19,398.0 | 17,787.0 | 14,491.0 | 12,774.0 | 11,299.0 | 7,252.0 |
| Total Equity | 27,841.0 | 25,326.0 | 23,799.0 | 25,191.0 | 27,363.0 | 26,200.0 | 24,431.0 | 24,737.0 | 22,317.0 | 21,219.0 | 21,135.0 | 21,328.0 | 20,248.0 | 20,825.0 | 19,398.0 | 17,787.0 | 14,491.0 | 12,774.0 | 11,299.0 | 7,252.0 |
| 8,838.0 |
| 4,419.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 27,841.0 | 25,326.0 | 23,799.0 | 25,191.0 | 27,363.0 | 26,200.0 | 24,431.0 | 24,737.0 | 22,270.0 | 21,193.0 | 21,103.0 | 21,328.0 | 20,248.0 | 20,825.0 | 19,398.0 | 17,787.0 | 14,491.0 | 12,774.0 | 11,299.0 | 7,252.0 |
| Tangible Book Value | 18,747.0 | 16,546.0 | 14,868.0 | 16,152.0 | 17,926.0 | 16,690.0 | 14,845.0 | 14,922.0 | 14,635.0 | 13,629.0 | 13,664.0 | 13,477.0 | 11,852.0 | 12,309.0 | 11,294.0 | 9,597.0 | 8,131.0 | 6,396.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 6,400.0 | 6,318.0 | 6,193.0 | 6,062.0 | 6,148.0 | 6,035.0 | 5,918.0 | 5,745.0 | 5,772.0 | 5,652.0 | 5,530.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 2,621.0 | 2,539.0 | 2,479.0 | 2,399.0 | 2,334.0 | 2,349.0 | 2,337.0 | 2,315.0 | 2,283.0 | 2,240.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 3,879.0 | 3,753.0 | 3,343.0 | 3,342.0 | 3,424.0 | 3,317.0 | 3,163.0 | 3,043.0 | 2,989.0 | 2,981.0 | 2,840.0 | 2,905.0 | 3,025.0 | 3,245.0 | 3,250.0 | 3,256.0 | ||||||||||||||||||||||||
| Goodwill | 8,121.0 | 8,159.0 | 7,916.0 | 7,918.0 | 7,763.0 | 7,691.0 | 7,833.0 | 7,751.0 | 7,582.0 | 7,611.0 | 7,487.0 | 7,544.0 | 7,530.0 | 7,495.0 | 7,351.0 | 7,465.0 | 7,582.0 | 7,621.0 | ||||||||||||||||||||||
| Intangible Assets | 872.0 | 935.0 | 958.0 | 1,014.0 | 1,046.0 | 1,089.0 | 1,166.0 | 1,209.0 | 1,258.0 | 1,320.0 | 1,363.0 | 1,435.0 | 1,493.0 | 1,544.0 | 1,568.0 | 1,654.0 | 1,744.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 833.0 | 865.0 | 864.0 | 875.0 | 826.0 | 818.0 | 865.0 | 836.0 | 831.0 | 805.0 | 823.0 | 579.0 | 478.0 | 500.0 | 478.0 | 501.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 608.0 | 627.0 | 648.0 | 691.0 | 646.0 | 701.0 | 768.0 | 960.0 | 987.0 | 1,034.0 | 1,020.0 | 1,139.0 | 989.0 | 1,127.0 | 1,083.0 | 1,027.0 | 775.0 | |||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 392,165.0 | 366,047.0 | 371,070.0 | 376,717.0 | 372,693.0 | 353,240.0 | 338,481.0 | 325,603.0 | 338,003.0 | 297,258.0 | 284,415.0 | 294,561.0 | 290,816.0 | 301,450.0 | 303,568.0 | 300,223.0 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11,834.0 | 11,924.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 364,423.0 | 338,206.0 | 343,428.0 | 349,410.0 | 346,001.0 | 327,914.0 | 312,653.0 | 300,841.0 | 313,570.0 | 273,459.0 | 260,794.0 | 270,357.0 | 266,066.0 | 276,259.0 | 277,920.0 | 274,456.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 | 504.0 |
| Additional Paid In Capital | 10,701.0 | 10,705.0 | 10,704.0 | 10,698.0 | 10,693.0 | 10,722.0 | 10,723.0 | 10,721.0 | 10,724.0 | 10,741.0 | 10,735.0 | 10,729.0 | 10,724.0 | 10,730.0 | 10,760.0 | 10,757.0 | ||||||||||||||||||||||||
| Retained Earnings | 31,864.0 | 31,392.0 | 30,938.0 | 30,373.0 | 29,959.0 | 29,582.0 | 29,073.0 | 28,615.0 | 28,166.0 | 27,957.0 | 27,993.0 | 27,808.0 | 27,342.0 | 27,028.0 | 26,552.0 | 26,115.0 | 25,612.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,282.0) | (1,043.0) | (1,172.0) | (1,321.0) | (1,792.0) | (2,100.0) | (1,625.0) | (2,314.0) | (2,369.0) | (2,354.0) | (3,045.0) | (3,258.0) | (3,272.0) | (3,711.0) | (4,268.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 15,060.0 | 15,025.0 | 14,542.0 | 13,555.0 | 12,524.0 | 11,336.0 | 9,876.0 | 9,898.0 | 9,932.0 | 10,009.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 27,742.0 | 27,841.0 | 27,642.0 | 27,307.0 | 26,692.0 | 25,326.0 | 25,828.0 | 24,762.0 | 24,433.0 | 23,799.0 | 23,621.0 | 24,204.0 | 24,750.0 | 25,191.0 | 25,648.0 | 25,767.0 | ||||||||||||||||||||||||
| Total Equity | 27,742.0 | 27,841.0 | 27,642.0 | 27,307.0 | 26,692.0 | 25,326.0 | 25,828.0 | 24,762.0 | 24,433.0 | 23,799.0 | 23,621.0 | 24,204.0 | 24,750.0 | 25,191.0 | 25,648.0 | 25,767.0 | 26,224.0 | 27,363.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11,834.0 | 11,924.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 27,742.0 | 27,841.0 | 27,642.0 | 27,307.0 | 26,692.0 | 25,326.0 | 25,828.0 | 24,762.0 | 24,433.0 | 23,799.0 | 23,621.0 | 24,204.0 | 24,750.0 | 25,191.0 | 25,648.0 | 25,767.0 | 26,224.0 | 27,363.0 | ||||||||||||||||||||||
| Tangible Book Value | 18,749.0 | 18,747.0 | 18,768.0 | 18,375.0 | 17,883.0 | 16,546.0 | 16,829.0 | 15,802.0 | 15,593.0 | 14,868.0 | 14,771.0 | 15,225.0 | 15,727.0 | 16,152.0 | 16,729.0 | 16,648.0 | 16,898.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,391.0 |
| 5,235.0 |
| 5,108.0 |
| 4,960.0 |
| 4,825.0 |
| 4,744.0 |
| 4,591.0 |
| 4,459.0 |
| 4,367.0 |
| 4,235.0 |
| 4,091.0 |
| 3,937.0 |
| 4,152.0 |
| 4,110.0 |
| 3,999.0 |
| 4,005.0 |
| 3,881.0 |
| 3,750.0 |
| 3,611.0 |
| 3,463.0 |
| 3,333.0 |
| 3,271.0 |
| 3,164.0 |
| 2,229.0 |
| 2,261.0 |
| 2,191.0 |
| 2,169.0 |
| 2,143.0 |
| 2,154.0 |
| 2,193.0 |
| 2,212.0 |
| 2,225.0 |
| 2,282.0 |
| 2,306.0 |
| 2,244.0 |
| 2,230.0 |
| 2,214.0 |
| 2,193.0 |
| 2,189.0 |
| 2,194.0 |
| 2,186.0 |
| 2,167.0 |
| 2,137.0 |
| 2,101.0 |
| 2,062.0 |
| 2,042.0 |
| 1,994.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,236.0 |
| 3,162.0 |
| 3,140.0 |
| 3,214.0 |
| 3,027.0 |
| 3,095.0 |
| 3,186.0 |
| 2,696.0 |
| 2,837.0 |
| 2,899.0 |
| 3,064.0 |
| 2,597.0 |
| 2,668.0 |
| 2,882.0 |
| 2,797.0 |
| 2,791.0 |
| 2,718.0 |
| 2,259.0 |
| 2,099.0 |
| 2,115.0 |
| 2,088.0 |
| 2,363.0 |
| 2,235.0 |
| 2,262.0 |
| 7,650.0 |
| 7,629.0 |
| 7,629.0 |
| 7,683.0 |
| 7,607.0 |
| 7,538.0 |
| 7,506.0 |
| 7,556.0 |
| 7,500.0 |
| 7,565.0 |
| 7,549.0 |
| 7,446.0 |
| 6,016.0 |
| 5,973.0 |
| 6,068.0 |
| 6,022.0 |
| 5,997.0 |
| 5,945.0 |
| 5,855.0 |
| 5,814.0 |
| 5,911.0 |
| 5,671.0 |
| 1,816.0 |
| 1,887.0 |
| 1,933.0 |
| 2,007.0 |
| 1,827.0 |
| 1,870.0 |
| 1,914.0 |
| 1,963.0 |
| 2,030.0 |
| 2,077.0 |
| 2,155.0 |
| 2,208.0 |
| 2,369.0 |
| 1,461.0 |
| 1,500.0 |
| 1,578.0 |
| 1,613.0 |
| 1,658.0 |
| 1,693.0 |
| 1,710.0 |
| 1,750.0 |
| 1,849.0 |
| 1,682.0 |
| 546.0 |
| 542.0 |
| 612.0 |
| 622.0 |
| 632.0 |
| 720.0 |
| 789.0 |
| 802.0 |
| 815.0 |
| 858.0 |
| 834.0 |
| 876.0 |
| 899.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.0 |
| 196.0 |
| 212.0 |
| 221.0 |
| 233.0 |
| 199.0 |
| 199.0 |
| 206.0 |
| 216.0 |
| 95.0 |
| 101.0 |
| 100.0 |
| 113.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 322,350.0 |
| 314,624.0 |
| 323,139.0 |
| 326,528.0 |
| 316,885.0 |
| 314,706.0 |
| 272,075.0 |
| 280,242.0 |
| 362,527.0 |
| 245,610.0 |
| 244,606.0 |
| 241,540.0 |
| 228,332.0 |
| 244,596.0 |
| 234,007.0 |
| 248,308.0 |
| 250,286.0 |
| 238,425.0 |
| 235,986.0 |
| 238,274.0 |
| 236,802.0 |
| 242,698.0 |
| 256,140.0 |
| 255,386.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 296,126.0 |
| 287,261.0 |
| 295,825.0 |
| 301,361.0 |
| 291,880.0 |
| 288,506.0 |
| 246,517.0 |
| 255,369.0 |
| 338,666.0 |
| 221,179.0 |
| 219,397.0 |
| 216,086.0 |
| 203,294.0 |
| 219,859.0 |
| 209,454.0 |
| 225,737.0 |
| 227,887.0 |
| 216,108.0 |
| 213,489.0 |
| 216,206.0 |
| 215,508.0 |
| 221,479.0 |
| 233,959.0 |
| 233,282.0 |
| 10,762.0 |
| 10,787.0 |
| 10,763.0 |
| 10,246.0 |
| 10,227.0 |
| 10,205.0 |
| 10,192.0 |
| 10,179.0 |
| 10,155.0 |
| 10,132.0 |
| 10,117.0 |
| 10,109.0 |
| 10,082.0 |
| 10,061.0 |
| 10,418.0 |
| 9,820.0 |
| 9,796.0 |
| 9,799.0 |
| 9,803.0 |
| 9,803.0 |
| 9,796.0 |
| 9,782.0 |
| 9,778.0 |
| 9,767.0 |
| 25,238.0 |
| 24,785.0 |
| 24,300.0 |
| 23,751.0 |
| 23,442.0 |
| 23,128.0 |
| 22,794.0 |
| 22,315.0 |
| 21,918.0 |
| 21,612.0 |
| 21,274.0 |
| 20,911.0 |
| 20,553.0 |
| 20,387.0 |
| 19,856.0 |
| 19,311.0 |
| 18,856.0 |
| 18,675.0 |
| 18,202.0 |
| 17,762.0 |
| 17,459.0 |
| 17,047.0 |
| 16,686.0 |
| (3,687.0) |
| (2,698.0) |
| (1,133.0) |
| (682.0) |
| (422.0) |
| (418.0) |
| 187.0 |
| (111.0) |
| (430.0) |
| (920.0) |
| (876.0) |
| (985.0) |
| (874.0) |
| (1,180.0) |
| (1,356.0) |
| (1,711.0) |
| (1,488.0) |
| (1,074.0) |
| (1,009.0) |
| (984.0) |
| (1,270.0) |
| (1,805.0) |
| (2,040.0) |
| (993.0) |
| (997.0) |
| 10,032.0 |
| 11,437.0 |
| 11,035.0 |
| 10,609.0 |
| 10,626.0 |
| - |
| 10,664.0 |
| 10,209.0 |
| 9,729.0 |
| 9,249.0 |
| 8,969.0 |
| 8,715.0 |
| 8,735.0 |
| 9,317.0 |
| 9,334.0 |
| 9,029.0 |
| 8,697.0 |
| 8,367.0 |
| 8,159.0 |
| 7,682.0 |
| 7,382.0 |
| 7,083.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| 31.0 |
| 26,224.0 |
| 27,363.0 |
| 27,314.0 |
| 25,167.0 |
| 25,005.0 |
| 26,200.0 |
| 25,558.0 |
| 24,873.0 |
| 23,861.0 |
| 24,431.0 |
| 25,209.0 |
| 25,454.0 |
| 25,038.0 |
| 24,737.0 |
| 24,502.0 |
| 22,521.0 |
| 22,350.0 |
| 22,270.0 |
| 22,497.0 |
| 22,068.0 |
| 21,294.0 |
| 21,219.0 |
| 22,150.0 |
| 22,073.0 |
| 27,314.0 |
| 25,167.0 |
| 25,005.0 |
| 26,200.0 |
| 25,558.0 |
| 24,873.0 |
| 23,861.0 |
| 24,431.0 |
| 25,209.0 |
| 25,454.0 |
| 25,038.0 |
| 24,737.0 |
| 24,553.0 |
| 22,571.0 |
| 22,399.0 |
| 22,317.0 |
| 22,497.0 |
| 22,068.0 |
| 21,294.0 |
| 21,219.0 |
| 22,181.0 |
| 22,104.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27,314.0 |
| 25,167.0 |
| 25,005.0 |
| 26,200.0 |
| 25,558.0 |
| 24,873.0 |
| 23,861.0 |
| 24,431.0 |
| 25,209.0 |
| 25,454.0 |
| 25,038.0 |
| 24,737.0 |
| 24,502.0 |
| 22,521.0 |
| 22,350.0 |
| 22,270.0 |
| 22,497.0 |
| 22,068.0 |
| 21,294.0 |
| 21,219.0 |
| 22,150.0 |
| 22,073.0 |
| 17,926.0 |
| 17,777.0 |
| 15,605.0 |
| 15,369.0 |
| 16,690.0 |
| 16,081.0 |
| 15,421.0 |
| 14,392.0 |
| 14,845.0 |
| 15,632.0 |
| 15,734.0 |
| 15,281.0 |
| 14,922.0 |
| 17,025.0 |
| 15,048.0 |
| 14,704.0 |
| 14,635.0 |
| 14,842.0 |
| 14,430.0 |
| 13,729.0 |
| 13,655.0 |
| 14,390.0 |
| 14,720.0 |