| (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 | - | - | - | - | 20,295.0 | 18,868.0 | 19,065.0 | 3,844.0 | 2,956.0 | 4,280.0 | 4,167.0 | 2,325.0 | 2,165.0 | 3,039.0 | 3,576.0 | 2,087.0 | 2,649.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | 107.0 | 370.0 | 488.0 | 456.0 | 374.0 | 422.0 | 750.0 | 20.0 | 309.0 | 270.0 | 379.0 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | 20,295.0 | 18,868.0 | 19,065.0 | 3,844.0 | 2,956.0 | 4,280.0 | 4,167.0 | 2,325.0 | 2,165.0 | 3,039.0 | 3,576.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,846.0 | 5,869.0 | 5,864.0 | 6,133.0 | 6,313.0 | 6,430.0 | 5,997.0 | 4,301.0 | 4,232.0 | 4,279.0 | 4,039.0 | 3,728.0 | 3,646.0 | 3,574.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 41,963.0 | 34,956.0 | 38,918.0 | 43,203.0 | 35,913.0 | 39,597.0 | 41,339.0 | 23,709.0 | 23,648.0 | 21,965.0 | 23,769.0 | 23,312.0 | 21,493.0 | 19,114.0 | 21,803.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 6,312.0 | 6,580.0 | 6,669.0 | 6,634.0 | 6,639.0 | 6,745.0 | 6,711.0 | 3,817.0 | 3,910.0 | 4,047.0 | 3,902.0 | 3,603.0 | 3,533.0 | 3,499.0 | 3,486.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 69,802.0 | 64,161.0 | 63,746.0 | 66,625.0 | 41,205.0 | 45,689.0 | 59,557.0 | 28,887.0 | 28,586.0 | 23,371.0 | 27,362.0 | 27,029.0 | 25,631.0 | 21,978.0 | 25,369.0 | 27,403.0 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 2,740.0 |
| 3,117.0 |
| 2,712.0 |
| - |
| - |
| - |
| - |
| - |
| 2,087.0 |
| 2,649.0 |
| 2,740.0 |
| 3,117.0 |
| 2,712.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,470.0 |
| 3,354.0 |
| 2,998.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 2,674.0 | 2,644.0 | 2,566.0 | 2,528.0 | 2,613.0 | 2,560.0 | 2,285.0 | 2,183.0 | 2,177.0 | 2,172.0 | 2,032.0 | 1,901.0 | 1,777.0 | 1,686.0 | 1,615.0 | 1,514.0 | 1,415.0 | - | - | - |
| Property,Plant & Equipment Net | 3,172.0 | 3,225.0 | 3,298.0 | 3,605.0 | 3,700.0 | 3,870.0 | 3,712.0 | 2,118.0 | 2,055.0 | 2,107.0 | 2,007.0 | 1,827.0 | 1,869.0 | 1,888.0 | 1,855.0 | 1,840.0 | 1,583.0 | 1,580.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 17,125.0 | 17,125.0 | 17,156.0 | 23,233.0 | 26,098.0 | 24,447.0 | 24,154.0 | 9,818.0 | 9,618.0 | 9,638.0 | 8,548.0 | 6,869.0 | 6,814.0 | 6,804.0 | 6,078.0 | 6,008.0 | 6,053.0 | 5,483.0 | - | - |
| Intangible Assets | 1,256.0 | 1,550.0 | 1,909.0 | 3,672.0 | 3,408.0 | 2,984.0 | 3,142.0 | 758.0 | 711.0 | 854.0 | 686.0 | 505.0 | 569.0 | 673.0 | 444.0 | 508.0 | 640.0 | 542.0 | - | - |
| Operating Lease Right Of Use Assets | 1,045.0 | 1,015.0 | 1,057.0 | 1,193.0 | 1,168.0 | 1,333.0 | 1,823.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 547,538.0 | 531,176.0 | 535,349.0 | 555,255.0 | 541,241.0 | 509,228.0 | 473,078.0 | 225,697.0 | 221,642.0 | 219,276.0 | 209,947.0 | 186,834.0 | 183,010.0 | 184,499.0 | 174,579.0 | 157,081.0 | 165,764.0 | 152,015.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 27,839.0 | 29,205.0 | 24,828.0 | 23,422.0 | 5,292.0 | 6,092.0 | 18,218.0 | 5,178.0 | 4,938.0 | 1,406.0 | 3,593.0 | 3,717.0 | 4,138.0 | 2,864.0 | 3,566.0 | 5,673.0 | 8,106.0 | 10,788.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 21,730.0 |
| 21,376.0 |
| 18,032.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 482,349.0 | 467,497.0 | 476,096.0 | 494,718.0 | 471,970.0 | 438,316.0 | 406,520.0 | 195,519.0 | 191,947.0 | 189,350.0 | 182,607.0 | 162,457.0 | 160,201.0 | 163,276.0 | 157,099.0 | 140,583.0 | 149,523.0 | 135,934.0 | - | - |
| 3,472.0 |
| 3,449.0 |
| 2,796.0 |
| - |
| - |
| Additional Paid In Capital | 33,663.0 | 35,628.0 | 36,177.0 | 34,544.0 | 34,565.0 | 35,843.0 | 35,609.0 | 6,849.0 | 7,893.0 | 9,104.0 | 8,365.0 | 6,517.0 | 6,172.0 | 5,973.0 | 5,873.0 | 5,776.0 | 5,620.0 | - | - | - |
| Retained Earnings | 26,067.0 | 23,777.0 | 22,088.0 | 26,264.0 | 22,998.0 | 19,455.0 | 19,806.0 | 18,118.0 | 16,259.0 | 14,809.0 | 13,464.0 | 12,317.0 | 11,044.0 | 10,129.0 | 8,772.0 | 7,935.0 | 7,539.0 | 7,381.0 | - | - |
| Accumulated Other Comprehensive Income | (5,769.0) | (8,213.0) | (12,506.0) | (13,601.0) | (1,604.0) | 716.0 | (844.0) | (1,715.0) | (1,467.0) | (1,132.0) | (1,028.0) | (751.0) | (593.0) | (559.0) | (713.0) | (747.0) | (417.0) | (732.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | 0.0 | 152.0 | 23.0 | 0.0 | 105.0 | 174.0 | 56.0 | 47.0 | 45.0 | 34.0 | 88.0 | 50.0 | 65.0 | 62.0 | 62.0 | 50.0 | 44.0 | - | - |
| Total Stockholders Equity | 65,189.0 | 63,679.0 | 59,253.0 | 60,537.0 | 69,271.0 | 70,912.0 | 66,558.0 | 30,178.0 | 29,695.0 | 29,926.0 | 27,340.0 | 24,377.0 | 22,780.0 | 21,193.0 | 17,480.0 | 16,498.0 | 16,241.0 | 16,081.0 | 12,664.0 | 11,826.0 |
| Total Equity | 65,189.0 | 63,679.0 | 59,253.0 | 60,537.0 | 69,271.0 | 70,912.0 | 66,558.0 | 30,178.0 | 29,695.0 | 29,926.0 | 27,340.0 | 24,377.0 | 22,780.0 | 21,193.0 | 17,480.0 | 16,498.0 | 16,241.0 | 16,081.0 | 12,664.0 | 11,826.0 |
| 29,482.0 |
| 28,820.0 |
| - |
| - |
| Net debt | - | - | - | - | 20,910.0 | 26,821.0 | 40,492.0 | 25,043.0 | 25,630.0 | 19,091.0 | 23,195.0 | 24,704.0 | 23,466.0 | 18,939.0 | 21,793.0 | 25,316.0 | 26,833.0 | 26,080.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 65,189.0 | 63,679.0 | 59,253.0 | 60,537.0 | 69,271.0 | 70,912.0 | 66,558.0 | 30,178.0 | 29,695.0 | 29,926.0 | 27,340.0 | 24,377.0 | 22,780.0 | 21,193.0 | 17,480.0 | 16,498.0 | 16,241.0 | 16,081.0 | 12,664.0 | 11,826.0 |
| Tangible Book Value | 46,808.0 | 45,004.0 | 40,188.0 | 33,632.0 | 39,765.0 | 43,481.0 | 39,262.0 | 19,602.0 | 19,366.0 | 19,434.0 | 18,106.0 | 17,003.0 | 15,397.0 | 13,716.0 | 10,958.0 | 9,982.0 | 9,548.0 | 10,056.0 | - | - |
| - |
| - |
| - |
| 19,827.0 |
| 26,557.0 |
| 32,132.0 |
| 18,868.0 |
| 37,108.0 |
| 41,197.0 |
| 36,348.0 |
| 19,065.0 |
| 2,904.0 |
| 2,553.0 |
| 2,720.0 |
| 3,844.0 |
| 3,153.0 |
| 3,053.0 |
| 3,111.0 |
| 3,083.0 |
| 3,127.0 |
| 3,428.0 |
| 4,480.0 |
| 4,424.0 |
| 2,972.0 |
| 2,613.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.0 | 15.0 | 96.0 | 107.0 | 147.0 | 132.0 | 198.0 | 370.0 | 429.0 | 419.0 | 447.0 | 488.0 | 654.0 | 846.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19,827.0 | 26,557.0 | 32,132.0 | 18,868.0 | 37,108.0 | 41,197.0 | 36,348.0 | 19,065.0 | 2,904.0 | 2,553.0 | 2,720.0 | 3,844.0 | 3,153.0 | 3,053.0 | 3,111.0 | 3,083.0 | 3,127.0 | 3,428.0 | 4,480.0 | 4,424.0 | 2,972.0 | 2,613.0 |
| 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 | 3,145.0 | 3,172.0 | 3,176.0 | 3,197.0 | 3,168.0 | 3,225.0 | 3,251.0 | 3,244.0 | 3,274.0 | 3,298.0 | 3,394.0 | 3,453.0 | 3,519.0 | 3,605.0 | 3,585.0 | 3,682.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 17,125.0 | 17,125.0 | 17,125.0 | 17,125.0 | 17,125.0 | 17,125.0 | 17,125.0 | 17,157.0 | 17,157.0 | 17,156.0 | 26,979.0 | 27,013.0 | 27,014.0 | 27,013.0 | 26,810.0 | 26,299.0 | 26,284.0 | 26,098.0 | ||||||||||||||||||||||
| Intangible Assets | 1,192.0 | 1,256.0 | 1,328.0 | 1,399.0 | 1,473.0 | 1,550.0 | 1,635.0 | 1,729.0 | 1,816.0 | 1,909.0 | 3,292.0 | 3,403.0 | 3,535.0 | 3,672.0 | 3,726.0 | 3,535.0 | 3,693.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,032.0 | 1,045.0 | 1,059.0 | 1,042.0 | 992.0 | 1,015.0 | 920.0 | 962.0 | 1,033.0 | 1,057.0 | 1,112.0 | 1,128.0 | 1,151.0 | 1,193.0 | 1,116.0 | 1,095.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 548,975.0 | 547,538.0 | 543,851.0 | 543,833.0 | 535,899.0 | 531,176.0 | 523,434.0 | 519,853.0 | 534,959.0 | 535,349.0 | 542,707.0 | 554,549.0 | 574,354.0 | 555,255.0 | 548,438.0 | 545,123.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 27,441.0 | 27,839.0 | 29,376.0 | 16,631.0 | 23,730.0 | 29,205.0 | 20,859.0 | 22,816.0 | 26,329.0 | 24,828.0 | 23,485.0 | 24,456.0 | 23,678.0 | 23,422.0 | 25,687.0 | 13,736.0 | 5,147.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 41,622.0 | 41,963.0 | 41,729.0 | 44,427.0 | 32,030.0 | 34,956.0 | 36,770.0 | 34,616.0 | 39,071.0 | 38,918.0 | 41,232.0 | 44,749.0 | 69,895.0 | 43,203.0 | 31,172.0 | 30,319.0 | 33,773.0 | 35,913.0 | 37,837.0 | 37,969.0 | 37,753.0 | 39,597.0 | 41,008.0 | 42,133.0 | 65,662.0 | 41,339.0 | 25,520.0 | 22,640.0 | 24,729.0 | 23,709.0 | 23,236.0 | 24,081.0 | 23,410.0 | 23,648.0 | 20,863.0 | 21,738.0 | 21,635.0 | 21,965.0 | 22,776.0 | 24,435.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 484,761.0 | 482,349.0 | 478,205.0 | 478,993.0 | 471,264.0 | 467,497.0 | 457,738.0 | 456,026.0 | 475,906.0 | 476,096.0 | 480,700.0 | 490,868.0 | 511,960.0 | 494,718.0 | 487,627.0 | 482,124.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 6,229.0 | 6,312.0 | 6,396.0 | 6,447.0 | 6,548.0 | 6,580.0 | 6,638.0 | 6,691.0 | 6,690.0 | 6,669.0 | 6,668.0 | 6,660.0 | 6,660.0 | 6,634.0 | 6,634.0 | 6,632.0 | 6,657.0 | 6,639.0 | 6,674.0 | 6,674.0 | 6,724.0 | 6,745.0 | 6,741.0 | 6,738.0 | 6,737.0 | 6,711.0 | 3,832.0 | 3,830.0 | 3,830.0 | 3,817.0 | 3,853.0 | 3,872.0 | 3,899.0 | 3,910.0 | 3,945.0 | 4,040.0 | 4,057.0 | 4,047.0 | 4,057.0 | 4,073.0 |
| Additional Paid In Capital | 32,610.0 | 33,663.0 | 34,278.0 | 34,620.0 | 35,178.0 | 35,628.0 | 36,020.0 | 36,364.0 | 36,197.0 | 36,177.0 | 36,114.0 | 35,990.0 | 34,582.0 | 34,544.0 | 34,487.0 | 34,410.0 | ||||||||||||||||||||||||
| Retained Earnings | 26,796.0 | 26,067.0 | 25,438.0 | 24,759.0 | 24,252.0 | 23,777.0 | 23,248.0 | 22,603.0 | 22,483.0 | 22,088.0 | 27,944.0 | 27,577.0 | 27,038.0 | 26,264.0 | 25,344.0 | 24,500.0 | 23,687.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (6,337.0) | (5,769.0) | (6,373.0) | (6,893.0) | (7,250.0) | (8,213.0) | (6,883.0) | (8,504.0) | (13,222.0) | (12,506.0) | (15,559.0) | (13,374.0) | (12,581.0) | (13,601.0) | (12,350.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | 0.0 | 0.0 | 232.0 | 152.0 | 167.0 | 155.0 | 22.0 | 23.0 | 23.0 | 24.0 | 23.0 | 0.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 64,214.0 | 65,189.0 | 65,646.0 | 64,840.0 | 64,635.0 | 63,679.0 | 65,696.0 | 63,827.0 | 59,053.0 | 59,253.0 | 62,007.0 | 63,681.0 | 62,394.0 | 60,537.0 | 60,811.0 | 62,999.0 | ||||||||||||||||||||||||
| Total Equity | 64,214.0 | 65,189.0 | 65,646.0 | 64,840.0 | 64,635.0 | 63,679.0 | 65,696.0 | 63,827.0 | 59,053.0 | 59,253.0 | 62,007.0 | 63,681.0 | 62,394.0 | 60,537.0 | 60,811.0 | 62,999.0 | 65,044.0 | 69,271.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 69,063.0 | 69,802.0 | 71,105.0 | 61,058.0 | 55,760.0 | 64,161.0 | 57,629.0 | 57,432.0 | 65,400.0 | 63,746.0 | 64,717.0 | 69,205.0 | 93,573.0 | 66,625.0 | 56,859.0 | 44,055.0 | 38,920.0 | 41,205.0 | 43,063.0 | 43,621.0 | 43,642.0 | 45,689.0 | 47,252.0 | 47,833.0 | 78,358.0 | 59,557.0 | 35,925.0 | 32,984.0 | 31,034.0 | 28,887.0 | 32,888.0 | 27,657.0 | 27,731.0 | 28,586.0 | 28,779.0 | 27,880.0 | 23,654.0 | 23,371.0 | 26,840.0 | 25,907.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23,236.0 | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 64,214.0 | 65,189.0 | 65,646.0 | 64,840.0 | 64,635.0 | 63,679.0 | 65,696.0 | 63,827.0 | 59,053.0 | 59,253.0 | 62,007.0 | 63,681.0 | 62,394.0 | 60,537.0 | 60,811.0 | 62,999.0 | 65,044.0 | 69,271.0 | ||||||||||||||||||||||
| Tangible Book Value | 45,897.0 | 46,808.0 | 47,193.0 | 46,316.0 | 46,037.0 | 45,004.0 | 46,936.0 | 44,941.0 | 40,080.0 | 40,188.0 | 31,736.0 | 33,265.0 | 31,845.0 | 29,852.0 | 30,275.0 | 33,165.0 | 35,067.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,662.0 |
| 3,700.0 |
| 3,719.0 |
| 3,699.0 |
| 3,787.0 |
| 3,870.0 |
| 3,968.0 |
| 4,002.0 |
| 3,999.0 |
| 3,712.0 |
| 2,022.0 |
| 2,029.0 |
| 2,078.0 |
| 2,118.0 |
| 2,154.0 |
| 2,154.0 |
| 2,078.0 |
| 2,055.0 |
| 2,043.0 |
| 2,084.0 |
| 2,104.0 |
| 2,107.0 |
| 2,059.0 |
| 2,088.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,891.0 |
| 24,374.0 |
| 24,356.0 |
| 24,447.0 |
| 23,869.0 |
| 23,882.0 |
| 23,927.0 |
| 24,154.0 |
| 9,832.0 |
| 9,830.0 |
| 9,818.0 |
| 9,818.0 |
| 9,832.0 |
| 9,617.0 |
| 9,617.0 |
| 9,618.0 |
| 9,618.0 |
| 9,618.0 |
| 9,618.0 |
| 9,638.0 |
| 9,627.0 |
| 9,621.0 |
| 3,408.0 |
| 2,930.0 |
| 2,665.0 |
| 2,825.0 |
| 2,984.0 |
| 2,840.0 |
| 3,016.0 |
| 3,168.0 |
| 3,142.0 |
| 678.0 |
| 712.0 |
| 726.0 |
| 758.0 |
| 789.0 |
| 647.0 |
| 679.0 |
| 711.0 |
| 745.0 |
| 782.0 |
| 818.0 |
| 854.0 |
| 892.0 |
| 946.0 |
| 1,126.0 |
| 1,168.0 |
| 1,207.0 |
| 1,233.0 |
| 1,277.0 |
| 1,333.0 |
| 1,547.0 |
| 1,724.0 |
| 1,773.0 |
| 1,823.0 |
| 841.0 |
| 842.0 |
| 822.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 543,979.0 |
| 541,241.0 |
| 529,884.0 |
| 521,964.0 |
| 517,537.0 |
| 509,228.0 |
| 499,183.0 |
| 504,336.0 |
| 506,229.0 |
| 473,078.0 |
| 236,750.0 |
| 230,872.0 |
| 227,683.0 |
| 225,697.0 |
| 222,885.0 |
| 222,681.0 |
| 220,729.0 |
| 221,642.0 |
| 220,340.0 |
| 221,192.0 |
| 220,501.0 |
| 219,276.0 |
| 222,622.0 |
| 221,859.0 |
| 5,292.0 |
| 5,226.0 |
| 5,652.0 |
| 5,889.0 |
| 6,092.0 |
| 6,244.0 |
| 5,700.0 |
| 12,696.0 |
| 18,218.0 |
| 10,405.0 |
| 10,344.0 |
| 6,305.0 |
| 5,178.0 |
| 9,652.0 |
| 3,576.0 |
| 4,321.0 |
| 4,938.0 |
| 7,916.0 |
| 6,142.0 |
| 2,019.0 |
| 1,406.0 |
| 4,064.0 |
| 1,472.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 478,935.0 |
| 471,970.0 |
| 460,984.0 |
| 453,628.0 |
| 449,661.0 |
| 438,316.0 |
| 429,210.0 |
| 435,453.0 |
| 440,168.0 |
| 406,520.0 |
| 204,447.0 |
| 199,108.0 |
| 196,800.0 |
| 195,519.0 |
| 192,878.0 |
| 192,849.0 |
| 191,067.0 |
| 191,947.0 |
| 190,487.0 |
| 190,843.0 |
| 190,476.0 |
| 189,350.0 |
| 192,531.0 |
| 192,116.0 |
| 34,539.0 |
| 34,565.0 |
| 34,977.0 |
| 34,898.0 |
| 35,360.0 |
| 35,843.0 |
| 35,774.0 |
| 35,676.0 |
| 35,584.0 |
| 35,609.0 |
| 6,931.0 |
| 6,889.0 |
| 6,843.0 |
| 6,849.0 |
| 7,221.0 |
| 7,364.0 |
| 7,593.0 |
| 7,893.0 |
| 8,192.0 |
| 8,966.0 |
| 9,063.0 |
| 9,104.0 |
| 9,233.0 |
| 9,311.0 |
| 22,998.0 |
| 22,114.0 |
| 21,139.0 |
| 20,184.0 |
| 19,455.0 |
| 18,834.0 |
| 18,373.0 |
| 18,076.0 |
| 19,806.0 |
| 19,440.0 |
| 19,050.0 |
| 18,518.0 |
| 18,118.0 |
| 17,673.0 |
| 17,197.0 |
| 16,712.0 |
| 16,259.0 |
| 15,656.0 |
| 15,321.0 |
| 14,933.0 |
| 14,809.0 |
| 14,459.0 |
| 14,104.0 |
| (9,240.0) |
| (6,535.0) |
| (1,604.0) |
| (1,538.0) |
| (1,048.0) |
| (1,516.0) |
| 716.0 |
| 470.0 |
| 847.0 |
| 898.0 |
| (844.0) |
| (1,026.0) |
| (1,119.0) |
| (1,421.0) |
| (1,715.0) |
| (1,852.0) |
| (1,706.0) |
| (1,645.0) |
| (1,467.0) |
| (1,036.0) |
| (1,073.0) |
| (1,125.0) |
| (1,132.0) |
| (750.0) |
| (837.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 105.0 |
| 106.0 |
| 106.0 |
| 167.0 |
| 174.0 |
| 69.0 |
| 61.0 |
| 60.0 |
| 56.0 |
| 59.0 |
| 52.0 |
| 50.0 |
| 47.0 |
| 43.0 |
| 42.0 |
| 44.0 |
| 45.0 |
| 39.0 |
| 39.0 |
| 65,044.0 |
| 69,271.0 |
| 68,900.0 |
| 68,336.0 |
| 67,876.0 |
| 70,912.0 |
| 69,973.0 |
| 68,883.0 |
| 66,061.0 |
| 66,558.0 |
| 32,303.0 |
| 31,764.0 |
| 30,883.0 |
| 30,178.0 |
| 30,007.0 |
| 29,832.0 |
| 29,662.0 |
| 29,695.0 |
| 29,853.0 |
| 30,349.0 |
| 30,025.0 |
| 29,926.0 |
| 30,091.0 |
| 29,743.0 |
| 68,900.0 |
| 68,336.0 |
| 67,876.0 |
| 70,912.0 |
| 69,973.0 |
| 68,883.0 |
| 66,061.0 |
| 66,558.0 |
| 32,303.0 |
| 31,764.0 |
| 30,883.0 |
| 30,178.0 |
| 30,007.0 |
| 29,832.0 |
| 29,662.0 |
| 29,695.0 |
| 29,853.0 |
| 30,349.0 |
| 30,025.0 |
| 29,926.0 |
| 30,091.0 |
| 29,743.0 |
| 17,064.0 |
| 11,510.0 |
| 26,821.0 |
| 10,144.0 |
| 6,636.0 |
| 42,010.0 |
| 40,492.0 |
| 33,021.0 |
| 30,431.0 |
| 28,314.0 |
| 25,043.0 |
| 29,735.0 |
| 24,604.0 |
| 24,620.0 |
| 25,503.0 |
| 25,652.0 |
| 24,452.0 |
| 19,174.0 |
| 18,947.0 |
| 23,868.0 |
| 23,294.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68,900.0 |
| 68,336.0 |
| 67,876.0 |
| 70,912.0 |
| 69,973.0 |
| 68,883.0 |
| 66,061.0 |
| 66,558.0 |
| 32,303.0 |
| 31,764.0 |
| 30,883.0 |
| 30,178.0 |
| 30,007.0 |
| 29,832.0 |
| 29,662.0 |
| 29,695.0 |
| 29,853.0 |
| 30,349.0 |
| 30,025.0 |
| 29,926.0 |
| 30,091.0 |
| 29,743.0 |
| 39,765.0 |
| 41,079.0 |
| 41,297.0 |
| 40,695.0 |
| 43,481.0 |
| 43,264.0 |
| 41,985.0 |
| 38,966.0 |
| 39,262.0 |
| 21,793.0 |
| 21,222.0 |
| 20,339.0 |
| 19,602.0 |
| 19,386.0 |
| 19,568.0 |
| 19,366.0 |
| 19,366.0 |
| 19,490.0 |
| 19,949.0 |
| 19,589.0 |
| 19,434.0 |
| 19,572.0 |
| 19,176.0 |