| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,252.0 | 13,962.0 | 14,487.0 | 6,206.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,252.0 | 13,962.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 8,927.0 | 8,253.0 | 8,618.0 | 8,656.0 | 7,247.0 | 7,061.0 | 6,851.0 | 6,723.0 | 6,728.0 | 6,505.0 | 6,438.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | 39,829.0 | 32,125.0 | 41,297.0 | 40,167.0 | 41,340.0 | 32,259.0 | 33,323.0 | 32,078.0 | 32,260.0 | 20,049.0 | 25,516.0 | 31,953.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 17,162.0 | 15,518.0 | 15,279.0 | 71,045.0 | 43,921.0 | 53,063.0 | 63,890.0 | 55,479.0 | 48,910.0 | 47,286.0 | 59,955.0 | 62,153.0 | 47,657.0 | 51,818.0 | 62,421.0 | 64,094.0 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 6,859.0 |
| 8,884.0 |
| 8,639.0 |
| - |
| - |
| - |
| - |
| - |
| 14,487.0 |
| 6,206.0 |
| 6,859.0 |
| 8,884.0 |
| 8,639.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 6,257.0 |
| 6,518.0 |
| 6,129.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | 5,069.0 | 4,948.0 | 5,150.0 | 4,954.0 | 4,790.0 | 4,629.0 | 4,408.0 | 4,210.0 | 4,110.0 | 3,899.0 | 3,768.0 | 3,600.0 | 4,031.0 | 3,866.0 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | 3,858.0 | 3,305.0 | 3,468.0 | 3,702.0 | 2,457.0 | 2,432.0 | 2,443.0 | 2,513.0 | 2,618.0 | 2,606.0 | 2,670.0 | 2,657.0 | 2,487.0 | 2,263.0 | 1,790.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 12,635.0 | 12,536.0 | 12,489.0 | 12,373.0 | 10,262.0 | 9,918.0 | 9,655.0 | 9,369.0 | 9,434.0 | 9,344.0 | 9,361.0 | 9,389.0 | 9,205.0 | 9,143.0 | 8,927.0 | 8,954.0 | 9,011.0 | 8,571.0 | - | - |
| Intangible Assets | 4,904.0 | 5,547.0 | 6,084.0 | 7,155.0 | 3,738.0 | 2,864.0 | 3,223.0 | 3,392.0 | 3,228.0 | 3,303.0 | 3,350.0 | 3,162.0 | 3,529.0 | 2,706.0 | 2,736.0 | 3,213.0 | 3,406.0 | 2,834.0 | - | - |
| Operating Lease Right Of Use Assets | 1,195.0 | 1,114.0 | 1,149.0 | 1,296.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 692,345.0 | 678,318.0 | 663,491.0 | 674,805.0 | 573,284.0 | 553,905.0 | 495,426.0 | 467,374.0 | 462,040.0 | 445,964.0 | 421,853.0 | 402,529.0 | 364,021.0 | 353,855.0 | 340,122.0 | 307,786.0 | 281,176.0 | 265,912.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 17,162.0 | 15,518.0 | 15,279.0 | 31,216.0 | 11,796.0 | 11,766.0 | 23,723.0 | 14,139.0 | 16,651.0 | 13,963.0 | 27,877.0 | 29,893.0 | 27,608.0 | 26,302.0 | 30,468.0 | 32,557.0 | 31,312.0 | 33,983.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 31,537.0 |
| 32,580.0 |
| 38,359.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 626,694.0 | 619,278.0 | 607,720.0 | 623,573.0 | 517,897.0 | 500,180.0 | 442,943.0 | 415,717.0 | 412,374.0 | 398,031.0 | 375,036.0 | 358,361.0 | 322,214.0 | 313,588.0 | 305,151.0 | 277,464.0 | 254,515.0 | 238,879.0 | - | - |
| 21.0 |
| 20.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 80,906.0 | 76,863.0 | 74,026.0 | 71,901.0 | 69,201.0 | 64,188.0 | 63,186.0 | 59,065.0 | 54,142.0 | 50,151.0 | 46,377.0 | 42,530.0 | 38,667.0 | 34,720.0 | 30,785.0 | 27,005.0 | 24,116.0 | 22,541.0 | - | - |
| Accumulated Other Comprehensive Income | (6,987.0) | (9,764.0) | (10,096.0) | (11,407.0) | (1,943.0) | 322.0 | (1,373.0) | (2,322.0) | (1,404.0) | (1,535.0) | (1,019.0) | (896.0) | (1,071.0) | (923.0) | (1,200.0) | (1,469.0) | (1,484.0) | (3,363.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 13,125.0 | 11,245.0 | 9,476.0 | 7,790.0 | 6,472.0 | 6,262.0 | 6,509.0 | 6,659.0 | - | - |
| Minority Interest | 458.0 | 462.0 | 465.0 | 466.0 | 469.0 | 630.0 | 630.0 | 628.0 | 626.0 | 635.0 | 686.0 | 689.0 | 694.0 | 1,269.0 | 993.0 | 803.0 | 698.0 | 733.0 | - | - |
| Total Stockholders Equity | 65,193.0 | 58,578.0 | 55,306.0 | 50,766.0 | 54,918.0 | 53,095.0 | 51,853.0 | 51,029.0 | 49,040.0 | 47,298.0 | 46,131.0 | 43,479.0 | 41,113.0 | 38,998.0 | 33,978.0 | 29,519.0 | 25,963.0 | 26,300.0 | 21,826.0 | 21,919.0 |
| Total Equity | 65,651.0 | 59,040.0 | 55,771.0 | 51,232.0 | 55,387.0 | 53,725.0 | 52,483.0 | 51,657.0 | 49,666.0 | 47,933.0 | 46,817.0 | 44,168.0 | 41,807.0 | 40,267.0 | 34,971.0 | 30,322.0 | 26,661.0 | 27,033.0 | 21,826.0 | 21,919.0 |
| 63,892.0 |
| 72,342.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 43,566.0 | 48,459.0 | 49,607.0 | 57,686.0 | 65,483.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 65,193.0 | 58,578.0 | 55,306.0 | 50,766.0 | 54,918.0 | 53,095.0 | 51,853.0 | 51,029.0 | 49,040.0 | 47,298.0 | 46,131.0 | 43,479.0 | 41,113.0 | 38,998.0 | 33,978.0 | 29,519.0 | 25,963.0 | 26,300.0 | 21,826.0 | 21,919.0 |
| Tangible Book Value | 47,654.0 | 40,495.0 | 36,733.0 | 31,238.0 | 40,918.0 | 40,313.0 | 38,975.0 | 38,268.0 | 36,378.0 | 34,651.0 | 33,420.0 | 30,928.0 | 28,379.0 | 27,149.0 | 22,315.0 | 17,352.0 | 13,546.0 | 14,895.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 3,616.0 | 3,695.0 | 3,735.0 | 3,858.0 | 3,155.0 | 3,177.0 | 3,207.0 | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 12,625.0 | 12,635.0 | 12,634.0 | 12,637.0 | 12,555.0 | 12,536.0 | 12,573.0 | 12,476.0 | 12,479.0 | 12,489.0 | 12,472.0 | 12,486.0 | 12,560.0 | 12,373.0 | 10,125.0 | 10,157.0 | 10,250.0 | 10,262.0 | ||||||||||||||||||||||
| Intangible Assets | 4,799.0 | 4,904.0 | 5,152.0 | 5,285.0 | 5,381.0 | 5,547.0 | 5,488.0 | 5,757.0 | 6,031.0 | 6,084.0 | 6,435.0 | 6,634.0 | 6,883.0 | 7,155.0 | 4,604.0 | 4,487.0 | 4,194.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 700,998.0 | 692,345.0 | 695,357.0 | 686,370.0 | 676,489.0 | 678,318.0 | 686,469.0 | 680,058.0 | 683,606.0 | 663,491.0 | 668,039.0 | 680,825.0 | 682,377.0 | 674,805.0 | 600,973.0 | 591,381.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 17,859.0 | 17,162.0 | 15,449.0 | 15,039.0 | 17,158.0 | 15,518.0 | 23,708.0 | 16,557.0 | 17,102.0 | 15,279.0 | 21,900.0 | 32,334.0 | 56,875.0 | 31,216.0 | 25,066.0 | 24,963.0 | 21,042.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 43,074.0 | 45,283.0 | 42,045.0 | 39,829.0 | 32,228.0 | 29,408.0 | 32,931.0 | 32,125.0 | 35,671.0 | 36,360.0 | 37,419.0 | 41,297.0 | 42,443.0 | 42,579.0 | 52,298.0 | 40,167.0 | 41,274.0 | 41,008.0 | 40,680.0 | 41,340.0 | 40,894.0 | 37,172.0 | 33,201.0 | 32,259.0 | 34,515.0 | 37,814.0 | 35,948.0 | 33,323.0 | 37,978.0 | 36,941.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 634,751.0 | 626,694.0 | 631,559.0 | 624,474.0 | 615,931.0 | 619,278.0 | 627,148.0 | 623,173.0 | 627,573.0 | 607,720.0 | 614,461.0 | 627,341.0 | 628,923.0 | 623,573.0 | 552,995.0 | 542,312.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 | 21.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 81,944.0 | 80,906.0 | 79,742.0 | 78,652.0 | 77,691.0 | 76,863.0 | 76,057.0 | 75,231.0 | 74,473.0 | 74,026.0 | 74,023.0 | 73,355.0 | 72,807.0 | 71,901.0 | 71,782.0 | 70,772.0 | 69,987.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7,223.0) | (6,987.0) | (7,748.0) | (8,609.0) | (9,042.0) | (9,764.0) | (8,746.0) | (10,308.0) | (10,353.0) | (10,096.0) | (12,255.0) | (10,718.0) | (10,153.0) | (11,407.0) | (12,500.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 461.0 | 458.0 | 458.0 | 458.0 | 462.0 | 462.0 | 462.0 | 465.0 | 465.0 | 465.0 | 465.0 | 465.0 | 465.0 | 466.0 | 465.0 | 464.0 | 468.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 65,786.0 | 65,193.0 | 63,340.0 | 61,438.0 | 60,096.0 | 58,578.0 | 58,859.0 | 56,420.0 | 55,568.0 | 55,306.0 | 53,113.0 | 53,019.0 | 52,989.0 | 50,766.0 | 47,513.0 | 48,605.0 | ||||||||||||||||||||||||
| Total Equity | 66,247.0 | 65,651.0 | 63,798.0 | 61,896.0 | 60,558.0 | 59,040.0 | 59,321.0 | 56,885.0 | 56,033.0 | 55,771.0 | 53,578.0 | 53,484.0 | 53,454.0 | 51,232.0 | 47,978.0 | 49,069.0 | 51,668.0 | 55,387.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 17,859.0 | 17,162.0 | 15,449.0 | 15,039.0 | 17,158.0 | 15,518.0 | 23,708.0 | 16,557.0 | 17,102.0 | 15,279.0 | 64,974.0 | 77,617.0 | 98,920.0 | 71,045.0 | 57,294.0 | 54,371.0 | 53,973.0 | 43,921.0 | 51,759.0 | 49,773.0 | 49,517.0 | 53,063.0 | 56,166.0 | 63,174.0 | 78,642.0 | 63,890.0 | 55,853.0 | 56,040.0 | 56,076.0 | 55,479.0 | 64,762.0 | 55,308.0 | 50,904.0 | 48,910.0 | 50,371.0 | 52,226.0 | 48,131.0 | 47,286.0 | 53,673.0 | 55,374.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 65,786.0 | 65,193.0 | 63,340.0 | 61,438.0 | 60,096.0 | 58,578.0 | 58,859.0 | 56,420.0 | 55,568.0 | 55,306.0 | 53,113.0 | 53,019.0 | 52,989.0 | 50,766.0 | 47,513.0 | 48,605.0 | 51,200.0 | 54,918.0 | ||||||||||||||||||||||
| Tangible Book Value | 48,362.0 | 47,654.0 | 45,554.0 | 43,516.0 | 42,160.0 | 40,495.0 | 40,798.0 | 38,187.0 | 37,058.0 | 36,733.0 | 34,206.0 | 33,899.0 | 33,546.0 | 31,238.0 | 32,784.0 | 33,961.0 | 36,756.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,305.0 |
| 3,262.0 |
| 3,295.0 |
| 3,388.0 |
| 3,468.0 |
| 3,516.0 |
| 3,616.0 |
| 3,660.0 |
| 3,702.0 |
| 3,673.0 |
| 3,690.0 |
| 3,686.0 |
| 2,457.0 |
| 2,438.0 |
| 2,431.0 |
| 2,441.0 |
| 2,432.0 |
| 2,402.0 |
| 2,413.0 |
| 2,432.0 |
| 2,443.0 |
| 2,449.0 |
| 2,459.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,996.0 |
| 9,911.0 |
| 9,905.0 |
| 9,918.0 |
| 9,889.0 |
| 9,842.0 |
| 9,836.0 |
| 9,655.0 |
| 9,632.0 |
| 9,548.0 |
| 9,547.0 |
| 9,369.0 |
| 9,530.0 |
| 9,425.0 |
| 9,440.0 |
| 9,434.0 |
| 9,370.0 |
| 9,361.0 |
| 9,348.0 |
| 9,344.0 |
| 9,357.0 |
| 9,359.0 |
| 3,738.0 |
| 3,528.0 |
| 3,363.0 |
| 3,462.0 |
| 2,864.0 |
| 2,654.0 |
| 2,518.0 |
| 2,629.0 |
| 3,223.0 |
| 2,983.0 |
| 3,161.0 |
| 3,341.0 |
| 3,392.0 |
| 3,544.0 |
| 3,415.0 |
| 3,388.0 |
| 3,228.0 |
| 3,193.0 |
| 3,216.0 |
| 3,313.0 |
| 3,303.0 |
| 2,887.0 |
| 2,852.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,200.0 |
| 1,200.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 586,517.0 |
| 573,284.0 |
| 567,495.0 |
| 558,886.0 |
| 553,375.0 |
| 553,905.0 |
| 540,455.0 |
| 546,652.0 |
| 542,909.0 |
| 495,426.0 |
| 487,671.0 |
| 481,719.0 |
| 475,775.0 |
| 467,374.0 |
| 464,607.0 |
| 461,329.0 |
| 460,119.0 |
| 462,040.0 |
| 459,227.0 |
| 463,844.0 |
| 449,522.0 |
| 445,964.0 |
| 454,134.0 |
| 438,463.0 |
| 11,796.0 |
| 16,088.0 |
| 13,413.0 |
| 12,098.0 |
| 11,766.0 |
| 13,723.0 |
| 20,595.0 |
| 26,344.0 |
| 23,723.0 |
| 14,579.0 |
| 15,032.0 |
| 15,396.0 |
| 14,139.0 |
| 23,868.0 |
| 18,136.0 |
| 17,703.0 |
| 16,651.0 |
| 15,856.0 |
| 14,412.0 |
| 12,183.0 |
| 13,963.0 |
| 15,695.0 |
| 18,433.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 534,849.0 |
| 517,897.0 |
| 513,117.0 |
| 505,212.0 |
| 501,067.0 |
| 500,180.0 |
| 487,260.0 |
| 494,172.0 |
| 490,747.0 |
| 442,943.0 |
| 433,524.0 |
| 428,179.0 |
| 423,089.0 |
| 415,717.0 |
| 413,600.0 |
| 411,072.0 |
| 410,307.0 |
| 412,374.0 |
| 409,876.0 |
| 414,895.0 |
| 401,089.0 |
| 398,031.0 |
| 405,735.0 |
| 390,434.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69,201.0 |
| 68,297.0 |
| 67,039.0 |
| 65,740.0 |
| 64,188.0 |
| 63,391.0 |
| 62,526.0 |
| 62,544.0 |
| 63,186.0 |
| 62,419.0 |
| 61,252.0 |
| 60,092.0 |
| 59,065.0 |
| 57,878.0 |
| 56,742.0 |
| 55,549.0 |
| 54,142.0 |
| 53,023.0 |
| 52,033.0 |
| 51,069.0 |
| 50,151.0 |
| 49,231.0 |
| 48,269.0 |
| (10,361.0) |
| (6,938.0) |
| (1,943.0) |
| (1,792.0) |
| (1,202.0) |
| (2,095.0) |
| 322.0 |
| 612.0 |
| 798.0 |
| 503.0 |
| (1,373.0) |
| (1,173.0) |
| (1,344.0) |
| (1,773.0) |
| (2,322.0) |
| (2,573.0) |
| (2,315.0) |
| (2,193.0) |
| (1,404.0) |
| (1,219.0) |
| (1,246.0) |
| (1,439.0) |
| (1,535.0) |
| (579.0) |
| (562.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,844.0 |
| 14,241.0 |
| 469.0 |
| 635.0 |
| 635.0 |
| 630.0 |
| 630.0 |
| 630.0 |
| 630.0 |
| 630.0 |
| 630.0 |
| 630.0 |
| 627.0 |
| 629.0 |
| 628.0 |
| 632.0 |
| 629.0 |
| 625.0 |
| 626.0 |
| 628.0 |
| 629.0 |
| 635.0 |
| 635.0 |
| 640.0 |
| 639.0 |
| 51,200.0 |
| 54,918.0 |
| 53,743.0 |
| 53,039.0 |
| 51,678.0 |
| 53,095.0 |
| 52,565.0 |
| 51,850.0 |
| 51,532.0 |
| 51,853.0 |
| 53,517.0 |
| 52,913.0 |
| 52,057.0 |
| 51,029.0 |
| 50,375.0 |
| 49,628.0 |
| 49,187.0 |
| 49,040.0 |
| 48,723.0 |
| 48,320.0 |
| 47,798.0 |
| 47,298.0 |
| 47,759.0 |
| 47,390.0 |
| 54,378.0 |
| 53,674.0 |
| 52,308.0 |
| 53,725.0 |
| 53,195.0 |
| 52,480.0 |
| 52,162.0 |
| 52,483.0 |
| 54,147.0 |
| 53,540.0 |
| 52,686.0 |
| 51,657.0 |
| 51,007.0 |
| 50,257.0 |
| 49,812.0 |
| 49,666.0 |
| 49,351.0 |
| 48,949.0 |
| 48,433.0 |
| 47,933.0 |
| 48,399.0 |
| 48,029.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53,743.0 |
| 53,039.0 |
| 51,678.0 |
| 53,095.0 |
| 52,565.0 |
| 51,850.0 |
| 51,532.0 |
| 51,853.0 |
| 53,517.0 |
| 52,913.0 |
| 52,057.0 |
| 51,029.0 |
| 50,375.0 |
| 49,628.0 |
| 49,187.0 |
| 49,040.0 |
| 48,723.0 |
| 48,320.0 |
| 47,798.0 |
| 47,298.0 |
| 47,759.0 |
| 47,390.0 |
| 40,918.0 |
| 40,219.0 |
| 39,765.0 |
| 38,311.0 |
| 40,313.0 |
| 40,022.0 |
| 39,490.0 |
| 39,067.0 |
| 38,975.0 |
| 40,902.0 |
| 40,204.0 |
| 39,169.0 |
| 38,268.0 |
| 37,301.0 |
| 36,788.0 |
| 36,359.0 |
| 36,378.0 |
| 36,160.0 |
| 35,743.0 |
| 35,137.0 |
| 34,651.0 |
| 35,515.0 |
| 35,179.0 |